{"text_format":"1","workbook":"xlsx","n_sheets":62,"sheets":["Guidance>>>","Intro","Version log","Key","Sign off","Guide","Map","Control>>>","Checks","Macros","Inputs>>>","I_Global","I_Actuals","I_Ratios","I_Series","I_Scenarios","I_InputSets","Calcs>>>","C_Time","C_Index","C_Opex","C_TRS","C_NonAeroRev","C_ASrisk","C_CargoRev","C_Capex","C_AccDepr","C_Performance","C_RAB","C_RABDepr","C_WACC","C_LookForward","C_Fin_Fixed","C_Fin_Ind","C_Fin_Synth","C_Fin_SynthAccretion","C_Fin_Summ","C_Tax","C_Revenue","C_Ratios","Live Outputs>>>","O_FinStats","O_FinStats - Vals","O_FinStats - Deltas","O_Dashboards","O_Comparison","ScenDelta","ScenAgg","ScenGraphData","ScenMetricCheck","CAAchartdata","CAAgraphs","Stored Scenarios>>>","Scen 1","Scen 2","Scen 3","Scen 4","Scen 5","Scen 6","Scen 7","Scen 8","Scen 9"],"not_rendered":{"charts":57,"images":2,"macros":1,"external_links":0,"defined_names":106,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guidance>>>","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"Intro","index":1,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[null,null,"Development of Financial Model"]
[null,null,"The Civil Aviation Authority (CAA) provides this Price Control Model (PCM). It is prepared in relation to setting price controls over Heathrow Airport for the H7 period.\n\nThe purposes of the PCM are to:\n•   assess the affordability and financeability of the proposed price controls applied by the CAA;\n•   allow assessment of policy options in respect of incentives;\n•   calculate the maximum allowable yield; and\n•   incorporate high-level cost modelling on a base plus marginal basis.\n\nThe inputs, calculations and outputs in the PCM are solely for the purposes stated above.  There may be discrepancies with other related data sources (e.g. HAL's accounts) due to different assumptions used, different time periods, etc.\n\nThis model is published alongside the CAA’s decision on H7 final issues (published in March 2024) and the inputs in the model reflects CAA’s assumptions in the final decision.\n\nAll questions  and comments related to the PCM should be directed to the CAA (maggie.kwok@caa.co.uk, omo.ugowe@caa.co.uk and dan.rock@caa.co.uk)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of spreadsheet"]

{"sheet":"Version log","index":2,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Version number","Date","File name"]
[null,null,null,null,2.12,{"$f":" TODAY( )","v":"2024-03-12"},{"$f":" MID( CELL( \"filename\", A1 ), FIND( \"[\", CELL( \"filename\", A1 ) ) + 1, FIND( \"]\", CELL( \"filename\", A1 ) ) - FIND( \"[\", CELL( \"filename\", A1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,"Version number","Date","File name","Change Info","Change suggested by","Type of change","Additional notes","Modeller"]
[]
[null,null,null,null,1,"2019-11-25","Copy of CAA H7 Pricing Control Model 251119_with inputs v3 gtuk v2_CS","RAB indexation - Changes incorporated in the attached in rows 60, 76, 92 and 108 of C_RAB to accommodate in-year indexation from average to end of year","HAL","Formula","HAL IBP submission includes an edit to the RAB indexation which should result in the same amendment to the RAB indexation as performed by GT.","CAA"]
[null,null,null,null,1.01,"2020-01-28","CAA H7 Pricing Control Model v1.01_28012020.xlsb","Implement a version log sheet. Removed External links from file Copy of CAA H7 Pricing Control Model 251119_with inputs v3 gtuk v2_CS","CAA","Additional guidance notes","-","CAA"]
[null,null,null,null,1.01,"2020-02-26","CAA H7 Pricing Control Model v1.01_28012020 A-notional.xlsb",null,"CAA","Updating inputs","-","CAA"]
[null,null,null,null,1.01,"2020-03-09","CAA H7 Pricing Control Model v1.01_04032020 A-notional.xlsb","Inclusion of dashboard of charts to compare scenarios. Inputs and scenarios for working draft of notional company.","CAA","Updating outputs","-","CAA"]
[null,null,null,null,1.01,"2020-03-18","CAA H7 Pricing Control Model v1.01_18032020 A-notional.xlsb","Updating scenario manager to remove model mode, WACC inputs adjusted to allow selection between high,medium and low for Cost of Equity and Cost of Debt.","CAA","Updating scenario manager, WACC inputs method","-","CAA"]
[null,null,null,null,1.02,"2020-03-25","CAA H7 Pricing Control Model v1.02_24032020 A-notional.xlsb","Add the High Medium low input for the Fixed debt/Indexed Linked reference rate, Fixed interest/Indexed linked debt premium over reference rate. Adjust the corresponding calcs in the C_Fin_Fixed, C_Fin_Ind, C_Fin_Synth and C_Fin_SynthAccretion.","CAA","Input approach","-","CAA"]
[null,null,null,null,1.02,"2020-04-02","CAA H7 Pricing Control Model v1.02_02042020.xlsb","Combine Reference Rate and Premium for High, Medium and Low scenarios","CAA","Input approach","-","CAA"]
[null,null,null,null,1.03,"2020-04-27","CAA H7 Pricing Control Model v1.03_27042020.xlsb","Amendment of the formula in C_Tax row 371 to take into account scenario where Pretax WACC and WACC uplift are selected together. Removes previously incorrect double count of tax allowance.","CAA","Formula","-","CAA"]
[null,null,null,null,1.04,"2020-05-06","CAA H7 Pricing Control Model v1.04_06052020.xlsb","Correction for the discount factor used in the profiling calculations.","CAA","Formula","-","CAA"]
[null,null,null,null,1.04,"2020-05-19","CAA H7 Pricing Control Model v1.04_06052020.xlsb","Restored the missing links between Capital allowance allocations on I_Scenarios Cell F310-F313 to C_Tax Cell F32-F35","CAA","Correcting structural error","-","CAA"]
[null,null,null,null,1.05,"2020-05-22","CAA H7 Pricing Control Model v1.05_06052020.xlsb","Adapting the scenario sheet into 2 separate input sheets.","CAA","Input sheet","-","CAA"]
[null,null,null,null,1.06,"2020-05-28","CAA H7 Pricing Control Model v1.06_28052020.xlsb","Adjusting macro to take into account new scenario manager listing","CAA","Macro","-","CAA"]
[null,null,null,null,1.07,"2020-05-29","CAA H7 Pricing Control Model v1.07_28052020.xlsb","Addressing minor issues on formatting from issue log.","CAA","formatting","-","CAA"]
[null,null,null,null,1.08,"2020-06-04","CAA H7 Pricing Control Model v1.08_28052020.xlsb","Reinstate model mode functionality","CAA","Macro","-","CAA"]
[null,null,null,null,1.0900000000000001,"2020-06-11","CAA H7 Pricing Control Model v1.09_11062020.xlsb","Addressing issues from issue log. Moved input % accretion to sceario sheet.","CAA","Input sheet","-","CAA"]
[null,null,null,null,1.1000000000000001,"2020-06-16","CAA H7 Pricing Control Model v1.10_16062020.xlsb","Addressing Issues 8, 10, 16, 17, 24, 28, 39, 65, 123, 124, 125, 134, 135, 136 from issue log.","CAA","Formatting, formula, explanatory notes, etc.","-","CAA"]
[null,null,null,null,1.1100000000000001,"2020-07-02","CAA H7 Pricing Control Model v1.11_02072020.xlsb","Renaming collection of inputs to sets of inputs in the I_scenario sheet. Making the Allowed passenger numbers to be variable by high,medium,low.","CAA","Input sheet","-","CAA"]
[null,null,null,null,1.1200000000000001,"2020-07-02","CAA H7 Pricing Control Model v1.12_03072020.xlsb","Add functionality to incoporate outturn pax to the model's FS via copy paste macro of Allowed airport charges per passenger (nominal) (profiled).","CAA","Structure","-","CAA"]
[null,null,null,null,1.1299999999999999,"2020-07-03","CAA H7 Pricing Control Model v1.13_03072020.xlsb","Adjustment to run all scenarios macro to take account of additional copy paste functionality of Allowed airport charges per passenger (nominal) (profiled).","CAA","Structure","-","CAA"]
[null,null,null,null,1.1399999999999999,"2020-07-03","CAA H7 Pricing Control Model v1.14_03072020.xlsb","Amend SCEN sheet structure to include at the top the sets of inputs used in each scenario","CAA","Structure","-","CAA"]
[null,null,null,null,1.1499999999999999,"2020-07-06","CAA H7 Pricing Control Model v1.15_03072020.xlsb","Add 3 additional passenger input scenarios ","CAA","Structure","-","CAA"]
[null,null,null,null,1.1599999999999999,"2020-07-07","CAA H7 Pricing Control Model v1.16_03072020.xlsb","Update macro code to reorder the looping order","CAA","Structure","-","CAA"]
[null,null,null,null,1.17,"2020-07-09","CAA H7 Pricing Control Model v1.17_03072020.xlsb","Update revenue profiling macro to include copy paste of aero yield charges","CAA","Structure","-","CAA"]
[null,null,null,null,1.18,"2020-07-21","CAA H7 Pricing Control Model v1.18_21072020.xlsb","Adding direct feeds for all scenarios aero charge calculated via the macro to the C_revenue sheet.","CAA","Structure","-","CAA"]
[null,null,null,null,1.19,"2020-08-11","CAA H7 PCM v1.19.xlsb","Adding scenario selections (high,medium,low) for allowed capex, RAB 1 adjustment and profiled depreciation for RAB 1-3.","CAA","Structure","-","CAA"]
[null,null,null,null,1.2,"2020-09-01","CAA H7 PCM v1.20.xlsb","Addressing iH7 input values","CAA","Structure","-","CAA"]
[null,null,null,null,1.21,"2020-09-01","CAA H7 PCM v1.21.xlsb","Adjustment to RAB indexation calculations on C_RAB","CAA","Formula","-","CAA"]
[null,null,null,null,1.22,"2020-09-16","CAA H7 PCM v1.22.xlsb","Adjustment to RAB indexation calculations on C_RAB, inclusion of additional depreciation profile","CAA","Formula","-","CAA"]
[null,null,null,null,1.23,"2020-09-30","CAA H7 PCM v1.23.xlsb","Add BBU no RAB adjustment inputs to model","CAA","inputs","-","CAA"]
[null,null,null,null,1.24,"2020-10-09","CAA H7 PCM v1.24 TRS.xlsb","Add traffic risk sharing mechanism, setting model forecast to start in 2020.","CAA","Structure","-","CAA"]
[null,null,null,null,1.25,"2020-10-20","CAA H7 PCM v1.25 TRS.xlsb","Add graphs of TRS, amend indexation in TRS","CAA","Formula","-","CAA"]
[null,null,null,null,1.26,"2020-10-20","CAA H7 PCM v1.26 TRS.xlsb","Relink amended calculations in C_TRS following adjustment to indexation","CAA","Formula","-","CAA"]
[null,null,null,null,1.27,"2020-11-10","CAA H7 PCM v1.27 TRS.xlsb","Incorporate depreciation related to TRS into RAB 2","CAA","Structure","-","CAA"]
[null,null,null,null,1.28,"2020-11-17","CAA H7 PCM v1.28 TRS.xlsb","Add accretion related to embedded debt to model, Redo modelling of embedded debt so it is calculated","CAA","Structure","-","CAA"]
[null,null,null,null,1.29,"2020-11-19","CAA H7 PCM v1.29 TRS.xlsb","Add cargo revenue, Add profiling adjustment calcs, Amend accretion related to embedded debt","CAA","Structure","-","CAA"]
[null,null,null,null,1.3,"2020-12-01","CAA H7 PCM v1.30 TRS.xlsb","Add RRS calcs","CAA","Structure","-","CAA"]
[null,null,null,null,1.31,"2020-12-08","CAA H7 PCM v1.31 TRS.xlsb","Amend formulas requiring IL embedded debt in ratios. Rename RAB to basic RAB, link up RAB including profiling adjustment to relevant calculations.","CAA","Formula","-","CAA"]
[null,null,null,null,1.32,"2021-04-10","CAA H7 PCM v1.32.xlsb","Addressing items in issue log raised by CEPA.","CAA","Inputs","-","CAA"]
[null,null,null,null,1.33,"2021-05-10","CAA H7 PCM v1.33.xlsb","1.C_Tax row 252/343 - tax loss offset calculation updated to match calc in row 343\n2.Tax allowance - tax losses for offset calculation made to start in H7.\n3.Readded Embedded debt accretion for deductions to allowed PBT in tax allowance\n4.C_RABDepr!54:54,C_RABDepr!104:104,C_RABDepr!155:155,C_RABDepr!205:205 formulas updated to indexmatch\n5.Added switch in I_scenarios to enter a profiled input of Notional WACC which overrides the calculated WACC (so changes in gearing can be tested without impacted the allowed return).\n6.Added input checks to ensure signage of inputs are correctly entered in I_Actual,I_series\n7.Equity IRR calc- adjusted to be XIRR calc and included the equity entry value. Calculation over H7 only.\n8.Added logic such that dividend constrained by ICR lockup. Any cash not paid out is treated as trapped cash.\n9.Added macro of gearing solver which calculates a glidepath for gearing based on the assumption of no equity or dividend payments.\n10.Added macro of flat charges which calculates charges and profiles it such that X=0.\n11.Added revised tax inputs from GT/HAL.","CEPA/ CAA","Various","-","CAA/SM"]
[null,null,null,null,1.33,"2021-05-10","CAA H7 PCM v1.33.xlsb","1. [Formula] Updated all formulae in C_Ratios, C_Fin_Summ and O_FinStats refer to inputs from raw sources where possible (no daisy chains)\n2. [Structure] Renamed I_Scenarios to I_InputSets and I_Manager to I_Scenarios.  Refreshed the layout of I_Scenarios\n3. [Structure] Moved cargo revenue lines from C_NonAeroRev to the new C_CargoRev\n4. [Inputs] Linked corporate tax rates to updated sources and noted that they apply from April to March\n5. [Inputs] Updated description of inflation indices (historical and forecast) on I_Series\n6. [Inputs] Link all drop down lists for inputs on I_InputSets to I_Global\n7. [Presentation] Standardised marco names and descriptions\n8. [Presentation] Updated purpose of the model on Intro sheet\n9. [Presentation] Updated model map on Map","CEPA/ CAA","Various","-","CAA/MK"]
[null,null,null,null,1.33,"2021-05-10","CAA H7 PCM v1.33.xlsb","Update indices to match HAL RBP","CEPA/ CAA","Various","-","CAA/SM"]
[null,null,null,null,1.34,"2021-05-11","CAA H7 PCM v1.34.xlsb","Remove circular reference related to intra period profiling by relinking formulas to RAB without profiling adjustment,","CEPA/ CAA","Various","-","CAA/SM"]
[null,null,null,null,1.34,"2021-05-28","CAA H7 PCM v1.34.xlsb","Update net debt to RAB to include profiling adjustment.","HAL","Various","-","CAA/DR"]
[null,null,null,null,1.35,"2021-06-15","CAA H7 PCM v1.35.xlsb","Address issue from CEPA issue log on index match formula in C_RABDepr!205:205","CEPA/ CAA","Various","-","CAA/SM"]
[]
[null,null,null,null,1.37,"2021-06-30","CAA H7 PCM v1.37.xlsb","Adding CAA charts and tables","CAA","Various","-","CAA/SM"]
[null,null,null,null,1.38,"2021-07-30","CAA H7 PCM v1.38.xlsb","Tax losses for offset amended start claculating only from H7","CAA","Various","-","CAA/SM"]
[null,null,null,null,2,"2021-09-17","CAA H7 PCM v2.00.xlsb","Tax losses for offset included in H7, ICR lockup not used in iH7 to generate opening gearing","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.0099999999999998,"2021-10-05","CAA H7 PCM v2.01.xlsb","2.\tUpdate to handle cargo in stress tests\n3.\tMake cumulative RAB adjustment from TRS go directly into reported RAB within H7 (but not affect prices until H8)\n4.\tPut in inputs for cost of equity issuance\n5.\tPut in a proper line for allowance for asymmetric risk\n6.\tUpdate IRR calcs to use live gearing","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.02,"2022-01-05","CAA H7 PCM v2.02.xlsb","Revise TRS calcs","CAA","Structure","-","CAA"]
[null,null,null,null,2.0299999999999998,"2022-03-18","CAA H7 PCM v2.03.xlsb","Rework model macros to incorporate 2022 charge figure.","CAA","Structure","-","CAA"]
[null,null,null,null,2.04,"2022-04-04","CAA H7 PCM v2.04.xlsb","Addressing comments from model review","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.0499999999999998,"2022-04-27","CAA H7 PCM v2.05.xlsm","Remodelling TRS calcs for FP","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.06,"2022-04-27","CAA H7 PCM v2.06.xlsm","Remodelling TRS calcs for FP","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.0699999999999998,"2022-05-26","CAA H7 PCM v2.07 Mid pax FP.xlsm","Addressing JE comments on WACC","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.08,"2022-06-01","CAA H7 PCM v2.08 Mid pax profiled FP.xlsm","Reverting change on the calculation of Nominal WACC","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.09,"2022-06-08","CAA H7 PCM v2.09 Mid pax profiled FP.xlsm","Addressing QA issues","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.1,"2022-06-10","CAA H7 PCM v2.10 Mid pax profiled FP.xlsm","Completing TRS modelling, revised inputs on Commercial revs, Depn","CAA","Various","-","CAA/SM"]
[null,null,null,null,2.11,"2022-03-07","CAA H7 PCM v2.11 7Mar FDs.xlsm","Updated inputs (pax, opex, CRs, cargo, WACC) to reflect FDs. Fixed errors identified in response to FPs","CAA","Various","-","CAA/DR"]
[null,null,null,null,2.12,"2024-03-07","caa-h7-pcm-v2-12-implementation-public.xlsm","Inputs updated to reflect decision on H7 final issues","CAA","Input changes","-","CAA/DR"]
[]
[]
["End of spreadsheet"]

{"sheet":"Key","index":3,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[null,"Cell Colour Key:"]
[]
[null,null,null,null,"Title",null,"Workbook Title"]
[]
[null,null,null,null,"Heading 1",null,"Sheet Heading"]
[]
[null,null,null,null,"Heading 2",null,"Sub Heading level 2"]
[]
[null,null,null,null,"Heading 3",null,"Sub Heading level 3"]
[]
[null,null,null,null,"Heading 4",null,"Sub Heading level 4"]
[]
[null,null,null,null,"Time Line",null,"Timeline cells"]
[]
[null,null,null,null,"Section Split",null,"Section split in calculation worksheets"]
[]
[null,null,null,null,"Calculation",null,"Cells containing calculations, or containing links to other cells within sheet without applying calculations"]
[]
[null,null,null,null,"Sub Total",null,"Cells containing sub totals"]
[]
[null,null,null,null,"Total",null,"Cells containing totals"]
[]
[null,null,null,null,"Linked Cell",null,"Cells containing links to other cells on other sheets without applying calculations"]
[]
[null,null,null,null,"Input",null,"Input cells for user inputs"]
[]
[null,null,null,null,"Data Validated Input",null,"Input cells for user inputs"]
[]
[null,null,null,null,"Output",null,"Output to different sheet"]
[]
[null,null,null,null,"Named Range",null,"Named Range"]
[]
[null,null,null,null,"Explanatory Text",null,"Instructions & Explanations"]
[]
[null,null,null,null,"Warning Text",null,"Warning text"]
[]
[null,null,null,null,"Check Cell",null,"Check cell indicating no error"]
[]
[null,null,null,null,"Note",null,"Modeller notes"]
[]
[null,null,null,null,"Percent",null,"Excel defined number format"]
[]
[null,null,null,null,"Currency",null,"Excel defined number format"]
[]
[null,null,null,null,"Comma",null,"Excel defined number format"]
[]
[null,null,null,null,"Normal",null,"Normal"]
[]
["End of spreadsheet"]

{"sheet":"Sign off","index":4,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Dashboard overrides not used"]
[null,null,null,null,"Checks",0,null,"Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[]
[]
[]
[null,"Sign off Points"]
[]
[null,null,null,null,null,null,null,"Signed off by","Date"]
[null,null,1,"A message or an alert showing the presence of any data that 'must not be published' (Col K in input sheets)"]
[null,null,{"$f":" C10 + 1","v":2},"Has the description on the 'Intro' worksheet been reviewed and updated?"]
[null,null,{"$f":" C11 + 1","v":3},"Self review of the model by [name] and sign off [date]"]
[null,null,{"$f":" C12 + 1","v":4},"Peer review of the model by [name] and sign off [date]"]
[null,null,{"$f":" C13 + 1","v":5},"External review of the model by [consultant] and sign off [date]"]
[null,null,{"$f":" C14 + 1","v":6},"Authorised publication by [name] on [date]"]
[]
["End of spreadsheet"]

{"sheet":"Guide","index":5,"n_rows":731,"n_cols":17,"rows_kept":731,"cut":false,"hidden":false,"merged":[[570,6,570,24],[542,7,542,25],[544,7,544,25],[543,7,543,25],[545,7,545,25],[529,6,529,25],[530,6,530,25],[531,6,531,25],[532,6,532,25],[533,6,533,25],[546,7,547,21],[556,7,556,26],[39,7,39,25],[46,7,46,25],[49,7,49,25],[517,6,517,25],[518,6,518,25],[528,6,528,25],[519,6,519,25],[520,6,520,25],[521,6,521,25],[522,6,522,25],[523,6,523,25],[192,7,192,21],[193,7,193,21],[200,6,200,21],[201,6,201,21],[214,6,214,21],[516,6,516,25],[417,6,417,24],[429,7,429,25],[357,6,357,24],[360,6,360,25],[364,6,364,25],[268,6,268,21],[279,6,279,21],[612,6,612,25],[10,7,10,25],[20,7,20,25],[26,9,26,25],[32,9,32,25],[35,9,35,25],[29,9,30,25],[52,7,52,25],[61,7,61,25],[107,10,107,25],[65,7,65,25],[145,9,145,25],[129,7,129,25],[147,9,147,25],[135,7,135,25],[229,6,229,21],[370,6,370,25],[375,6,375,24],[365,6,365,25],[363,6,363,25],[431,7,431,19],[434,7,434,9],[435,7,435,9],[433,10,433,12],[285,6,285,24],[515,6,515,25],[503,6,503,24],[513,6,513,25],[514,6,514,25],[433,13,433,15],[433,7,433,9],[434,10,434,12],[435,10,435,12],[434,13,434,15],[435,13,435,15],[499,8,499,21],[40,7,40,25],[41,7,41,25],[42,7,42,25],[43,7,43,25],[162,7,162,25],[233,6,233,21],[252,6,252,21],[263,6,263,21],[264,6,264,25],[119,7,119,25],[69,7,69,26],[78,7,78,25],[216,6,216,21],[226,6,226,21],[613,6,613,25],[614,6,614,25],[628,6,628,24],[57,9,57,25],[58,9,58,25],[574,6,574,24],[597,6,597,24],[598,6,598,24],[611,6,611,25],[443,7,443,25],[453,6,453,24],[164,7,164,25],[177,7,177,25],[261,6,261,21],[262,6,262,21],[137,9,137,25],[138,9,138,25],[139,9,139,25],[141,9,141,25],[297,6,297,21],[311,6,311,21],[322,6,322,24],[336,6,336,24],[265,6,265,25]]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[null,null,null,"This draft user guide is not a policy statement."]
[]
["1: MODEL OVERVIEW"]
[]
[null,null,null,"Summary:",null,null,null,"This is a Price Control Model with the primary aim of calculating the appropriate pricing per passenger by Heathrow Airport to its customers (the airlines), considering the planned expansion programme associated with the proposed new runway (the “Project”). "]
[]
[null,null,null,null,null,null,null,"The model is also be used to:"]
[]
[null,null,null,null,null,null,null,"·        assess the affordability and financial viability of the proposed expansion program under the pricing controls applied by the CAA;"]
[null,null,null,null,null,null,null,"·        allow assessment of policy options in respect of incentives"]
[null,null,null,null,null,null,null,"·        calculate the maximum allowable yield, "]
[null,null,null,null,null,null,null,"·        incorporate high-level cost modelling on a base plus marginal basis; and"]
[null,null,null,null,null,null,null,"·        incorporate and support Monte Carlo analysis as necessary"]
[]
[null,null,null,null,null,null,null,"In accordance with the FAST modelling standard (http://www.fast-standard.org) the model logic flows from left to right in the general form of Inputs > Calculations > Outputs.\nFurther detail regarding the model design and logic flow is presented within the graphic provided in the 'Map' sheet. Hyperlinks to specific sheets are included within the Map to aid navigation."]
[]
[null,null,null,null,null,null,null,{"$f":" Map!B2","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"1.1 Sheet Overview:"]
[]
[null,null,null,null,null,null,null,"Guidance & Control Sheets",null,"Guidance sheets provide qualitative information about the model and assist users in their understanding and navigation. Control sheets include a summary of model integrity checks and a list of macros, including descriptions of their purposes. These sheets are shaded purple. Following standard model convention, they appear first (from left to right)."]
[]
[]
[null,null,null,null,null,null,null,"Input Sheets",null,"Input sheets are where users are required to enter information which is then used to drive the rest of the model. These sheets are shaded yellow. Following standard model convention, they appear after model guidance and control sheets and before calculations.\nI_Global holds static inputs which are not expected to be updated by users.\nI_Scenarios holds static inputs which can be edited by users and allows users to select from multiple scenarios (each a column from AA:AJ). Column AA holds the base case scenario. Where an input cell is left blank from AB:AJ the model defaults to the base case entry in AA, allowing for changes to be viewed by exception.\nI_Series holds profiled inputs which can be varied from period to period.\nI_Actuals holds historic actual financial information.\nI_Ratio holds inputs for ratio calculations - e.g. adjustments not calculated by the model."]
[]
[]
[null,null,null,null,null,null,null,"Calculation Sheets",null,"Calculations are done within the Calculation Sheets. Users are not expected to update these sheets as calculations will update automatically when inputs are changed in the Input Sheets. These sheets are shaded white. Following standard model convention, they appear after the input sheets but before outputs."]
[]
[]
[null,null,null,null,null,null,null,"Output Sheets",null,"Output sheets store key financial information which is expected to be of most interest to users, such as financial statements and dashboards. Users are not expected to update these sheets except for overrides shown in yellow shaded cells. These sheets are shaded blue. Following standard convention, they are the right most sheets of the model."]
[]
[]
[null,null,null,"1.2 Units overview:"]
[null,null,null,null,null,null,null,"Column G of each sheet specifies the relevant units."]
[null,null,null,null,null,null,null,"All monetary inputs are either in nominal prices and [price index]-real prices."]
[null,null,null,null,null,null,null,"£'m refers to monetary inputs in nominal prices, which are monetary amounts expressed in the current year prices base."]
[null,null,null,null,null,null,null,"£'m [price index]-real refers to monetary inputs in real prices, which are monetary amounts expressed in terms of (1) the price base year and (2) the price index used to convert to nominal prices."]
[null,null,null,null,null,null,null,"Where real figures are used they are later converted to nominal via calculations later in the model, as described in Section 7. INDEXATION below."]
[]
[null,null,null,"1.3 Data sources for inputs:"]
[null,null,null,null,null,null,null,"Each input requires a corresponding data source to be entered in column I. "]
[]
[null,null,null,"1.4 Confidentiality status:"]
[null,null,null,null,null,null,null,"Each input requires a corresponding confidentiality status to be selected in column K.\n\"Already published\" refers to information which is available in the public domain.\n\"Must not be published\" refers to sensitive confidential information.\n\"Being published with this model\" refers to information which is not confidential but is not public."]
[]
[null,null,null,"1.5 Guidance notes:"]
[null,null,null,null,null,null,null,"Guidance notes are included in column H to assist users' understanding and support the correct entry of inputs"]
[]
[null,null,null,"1.6 Recurring terminology:"]
[null,null,null,null,null,null,null,"The model includes the following recurring terminology:"]
[null,null,null,null,null,null,null,"BEG"," - ","Refers to an opening balance"]
[null,null,null,null,null,null,null,"POS"," - ","Refers to a positive number where its negative is included elsewhere in the model. The purpose is to simplify SUM formulae and to be more clear and transparent for users. For example 'RAB Depreciation POS' is one of the building blocks that sum to the allowed aero revenues (before profiling)."]
[null,null,null,null,null,null,null,"NEG"," - ","Refers to a negative number where its positive is included elsewhere in the model"]
[]
[null,null,null,"1.7 Navigation shortcuts:"]
[null,null,null,null,null,null,null,"Navigation through the model is supported by the following keyboard shortcuts which are best used in conjunction:"]
[null,null,null,null,null,null,null,"Ctrl + [",null,"Navigates to linked cell"]
[null,null,null,null,null,null,null,"F5 + Enter",null,"Returns to previous location"]
[]
[null,null,null,null,null,null,null,"\"Navigate to Scenario Selector\" and \"Navigate to Dashboards\" buttons are included to facilitate seamless switching between these key high-level sheets"]
[]
["2: MODEL TIMEFRAME"]
[]
[null,null,null,"Summary:",null,null,null,"The model is based on and calculated on an annual timeline. It works on the calendar year, that is, from 1 January to 31 December.\nCalendar years 2017 and 2018 are kept in the model for any inputs required for 'Actuals' period. The model is forecasting from year 2019 till 2050 (i.e. from 1st January 2019 till 31st December 2050)"]
[]
[null,null,null,null,null,null,null,"Timeline assumptions are present under the below mentioned heading:"]
[]
[]
[null,null,null,null,null,null,null,{"$f":" I_Global!A14","v":"1.b Time"}]
[]
["3: NAMED RANGES"]
[]
[null,null,null,"Summary:",null,null,null,"Named ranges are kept to a minimum within the model. The principal uses of named ranges are for model management and quick links to model guidance. Use of named ranges within calculations is limited to referencing global technical modelling inputs such as sign switch, units converter (e.g. from £ to £’000) and check tolerances. "]
[]
[null,null,null,null,null,null,null,"The below is an exhaustive list of named ranges active within the model alongside a description of their purpose (listed alphabetically):"]
[]
[null,null,null,null,null,null,null,"CheckTOL",null,null,"A small number used in model logic and cross referencing checks to allow for some minor deviation from zero"]
[null,null,null,null,null,null,null,"Credit_rating_for_alerts",null,null,"Input for users to select relevant credit rating for ratio threshold testing"]
[null,null,null,null,null,null,null,"Credit_Ratings",null,null,"List of available credit ratings"]
[null,null,null,null,null,null,null,"Time_Stamp",null,null,"Stores time stamp for when scenario macro last run"]
[null,null,null,null,null,null,null,"DisclaimerText",null,null,"Quick link to disclaimer text"]
[null,null,null,null,null,null,null,"Finstat_copy",null,null,"Copy zone for running Finstat delta sheet"]
[null,null,null,null,null,null,null,"Finstat_paste",null,null,"Paste zone for pasting values when resetting Finstat delta sheet"]
[null,null,null,null,null,null,null,"Q6_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"Q6_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"Q6plus1_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"Q6plus1_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"iH7_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"iH7_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H7_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H7_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H8_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H8_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H9_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H9_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H10_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H10_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H11_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H11_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"H12_NPVcheck",null,null,"Difference between NPVs of profiled and unprofiled revenues in the associated period"]
[null,null,null,null,null,null,null,"H12_X",null,null,"The calculated value of X to achieve zero difference between NPV's of profiled and unprofiled revenues in associated period"]
[null,null,null,null,null,null,null,"Live Ratios",null,null,"Live ratios calculated within the model, to be copied and pasted as values for each scenarios when running the the 'store all scenarios' macro"]
[null,null,null,null,null,null,null,"Live_Scenario",null,null,"Live scenario being used in the model"]
[null,null,null,null,null,null,null,"LookForwardPeriods",null,null,"Maximum number of years available for liquidity look-forward"]
[null,null,null,null,null,null,null,"Price_Base",null,null,"Universal price base year used for indexation purposes"]
[null,null,null,null,null,null,null,"Model_Mode",null,null,"Selection between 'set price control' and 'Run live outputs'"]
[null,null,null,null,null,null,null,"Pricing_Scenario",null,null,"Scenario used when Model_Mode is set to 'set price control'"]
[null,null,null,null,null,null,null,"Print_Area",null,null,"Defines print area for specific sheets"]
[null,null,null,null,null,null,null,"SignSwitch",null,null,"Used to convert positive figures to negative and vice versa"]
[null,null,null,null,null,null,null,"Styles",null,null,"Quick link to model formatting styles"]
[]
["4: MACROS"]
[]
[null,null,null,"Summary:",null,null,null,"The model makes use of a limited number of macros. All macros are included within the following sheet, along with a description of its purpose and a button for triggering its function. No hidden or automated calculation macros are included within the model. [To add new macros here]"]
[null,null,null,null,null,null,null,"Macros"]
[]
[null,null,null,null,null,null,null,"The following macros are included within the model:"]
[null,null,null,null,null,null,null,{"$f":" Macros!B17","v":"Run_Deltas (to store current FinStat values)"}]
[null,null,null,null,null,null,null,{"$f":" Macros!B24","v":"Run_All_Scenarios"}]
[null,null,null,null,null,null,null,{"$f":" Macros!B31","v":"Profile_Revenue"}]
[]
["5: DASHBOARD OVERRIDES"]
[]
[null,null,null,"Summary:",null,null,null,"While the dedicated input sheets are the primary access for entering model assumptions, dashboard overrides are available within O_Dashboards for selected key inputs. This allows users to update assumptions and see the impacts from a high-level view within a single sheet."]
[null,null,null,null,null,null,null,"Dashboard overrides:",null,"When dashboard overrides are in use, they are carried back into column Y of I_Scenarios to allow users to see the entered value amongst other input assumptions.\n\nY16:Y23 allow for users to manually input adjustments to the change in charges from one period to the next. These can be used to avoid large step ups or down between price control periods."]
[null,null,null,null,null,null,null,null,null,"Further information regarding warning flags is provided in Section 6 below."]
[]
["6: CHECKS, WARNINGS AND ALERTS"]
[]
[null,null,null,"Summary:",null,null,null,"The model includes various checks throughout which highlight alerts, warnings and errors to users. Summary outputs relating to these are included at the top of each sheet in consistent cell locations to aid usability and flag potential issues to users efficiently. Checks, warnings and alerts apply only to the live scenario."]
[null,null,null,"6.1 Cell F3:"]
[null,null,null,null,null,null,null,"Model integrity checks:",null,"Model integrity checks test whether the model calculations are functioning correctly. This includes items such as confirming that the Balance Sheet balances. If an error has occurred within the model column F of the Checks sheet will flag the word 'ERROR' (conditionally formatted with red text). If these checks are satisfied they will be marked with the word 'ok'. As these checks test the logical integrity of the model they should all be in 'ok' status at all times. Any exceptions to this should be investigated. A summary of all integrity checks is included in cell F3 of each sheet. Note cell F3 includes 3 possible outcomes: 'Ok', 'ERROR' and 'ALERT'. An explanation of the 'ALERT' status is provided below."]
[null,null,null,null,null,null,null,"Price profiling checks:",null,"These checks confirm whether the Net Present Value of the profiled aero revenues is equal to the Net Present Value of the unprofiled aero revenues for each price control period. An 'ALERT' result here provides an alert to users that allowed aero revenues have not been re-profiled since inputs have been updated. An 'ALERT' in this instance does not reflect an error in model integrity as users may wish to run stress tests where the realised scenario differs from the assumptions used when setting the price control. In order to update revenue profiling once inputs have been changed, and return 'ok' results for all periods, users should run the revenue profiling macro by clicking the \"Run Revenue Profiling\" button stored within the Macros sheet."]
[null,null,null,null,null,null,null,null,null,"Therefore an 'Ok' result in cell F3 of each sheet reflects that all model integrity checks are satisfied and the Revenue Profiling macro has been re-run since inputs where last updated."]
[null,null,null,"6.2 Cell I3:"]
[null,null,null,null,null,null,null,"Ratio alerts:",null,"C_Ratios calculates the live financial ratios for each period based on user inputs and tests these against specified thresholds which are intended to reflect AAA, BBB+ and BBB credit ratings. Users can select the appropriate credit rating to test here:"]
[null,null,null,null,null,null,null,null,null,"O_Dashboards"]
[null,null,null,null,null,null,null,null,null,"Selected credit rating for threshold testing"]
[]
[null,null,null,null,null,null,null,null,null,"Cell I3 of each sheet provides a high-level summary of the results of ratio testing across all relevant periods for all ratios. If an 'ALERT' is triggered, users can manually examine the C_Ratios sheets to see which ratios thresholds are being breached in which periods. Note that an 'ALERT' in this cell provides commercial information, it does not indicate an integrity error within the model."]
[null,null,null,"6.3 Cell I2:"]
[null,null,null,null,null,null,null,"Dashboard overrides:",null,"As mentioned in Section 5 above, certain input overrides are available within O_Dashboards. Where overrides are active (i.e. not blank) the following warning will be flagged in cell I2 on all sheets: \"Warning, dashboard overrides active\"\nThis alerts warns users that dashboard overrides are in use and therefore updating certain inputs within the input sheets will not impact on calculations and outputs."]
[]
["7. INDEXATION"]
[]
[null,null,null,"Summary:",null,null,null,"The inputs to the PCM are either in nominal prices and [price index]-real prices.  The PCM then converts inputs to nominal before conducting calculations, and deflate the calculation results by a suitable inflation index."]
[]
[null,null,null,null,null,null,null,"For any price monetary input series, two elements will need to be specified: (1) the price base year and (2) the price index used for uplifting to nominal prices.  Some examples:"]
[null,null,null,null,null,null,null,"Price series","Price base year","Price index used for uplifting to nominal prices"]
[null,null,null,null,null,null,null,"RPI-real 2018 prices","2018","RPI"]
[null,null,null,null,null,null,null,"Nominal prices","The current year","Not applicable"]
[null,null,null,null,null,null,null,"CPI-real 2020 prices","2020","CPI"]
[null,null,null,null,null,null,null,"Labour cost index-real 2020 prices","2020","Labour cost index"]
[]
[null,null,null,null,null,null,null,"The price base year for indexation purposes are specified within I_Global here: ",null,null,null,null,null,null,"Price Base"]
[]
[null,null,null,null,null,null,null,"Where appropriate, column H of the Input sheets contains guidance notes to instruct users whether data should be entered in [price index]-real or nominal terms. Where data is entered in [price index]-real terms users should ensure that (1) inputs in [price index]-real terms are consistent with the specified price base year of the PCM and (2) the the price index used to inflate inputs to nominal prices is clearly stated in Column H and recorded in a separate workbook \"Indexation for PCM\"."]
[]
[null,null,null,null,null,null,null,"The majority of forecasts inputs are entered in [price index]-real terms with indexation being applied separately, unless otherwise specified.  The model allows users to assign appropriate indices to different line items within the model via drop-downs within I_InputSets. Profiled inputs for each index are provided in I_Series."]
[]
[null,null,null,null,null,null,null,"Indexation assumptions and calculations are included in the model under the below mentioned headings:"]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Index"]
[null,null,null,null,null,null,null,"2.f Applicable indexation factors",null,null,null,null,"Indexation"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,"3.b Indexation"]
[]
[]
["8: FINANCING"]
[]
[null,null,null,"Summary:",null,null,null,"The model calculates total drawdowns of capital based on liquidity look-forward requirements. Capital drawdowns are a combination of debt and shareholder equity as described below."]
[]
[null,null,null,null,null,null,null,"Financing assumptions are included under the below mentioned headings:"]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,"2.e Financing",null,"For static financing assumptions, fixed for all periods."]
[]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!A285","v":"3.g Financing"},null,"For profiled financing assumptions."]
[]
[]
[null,null,null,"8.1 Liquidity look-forward requirement:"]
[null,null,null,null,null,null,null,"The model ensures that there is sufficient capital available to cover debt service payments, capital expenditures and minimum dividend requirements for up to 3 years."]
[]
[null,null,null,null,null,null,null,"The look-forward calculation for interest payments on new debt drawn during the forecast period has been simplified to a multiple of current year interest, rather than future years. This is to avoid introducing circularities within the model logic."]
[null,null,null,null,null,null,null,"A percentage of the liquidity requirement is assumed to be available from stand-by facilities and capital arranged in advance but not yet drawn. The remainder is the cash requirement."]
[null,null,null,null,null,null,null,"Liquidity look-forward inputs and calculations are included within the model under the below headings:"]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_LookForward"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B293","v":"3.g.ii Liquidity look forward"},null,null,null,null,"Financing look-forward"]
[]
[]
[null,null,null,"8.2 Debt:",null,null,"Debt drawdowns are calculated to achieve a target gearing ratio (calculated as Net Debt / RAB)"]
[null,null,null,null,null,null,"The user is able to select between different target levels of gearing under the following headings:"]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,"2.e Financing"]
[]
[null,null,null,null,null,null,"Each of the scenarios available are entered as profiled series inputs under the following headings:"]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B287","v":"3.g.i Gearing target scenarios (Net Debt / RAB)"}]
[]
[]
[null,null,null,null,null,null,"Target Net Debt = (RAB x Target Gearing Ratio %)"]
[]
[null,null,null,null,null,null,"Target Gross Debt is therefore calculated as follows:"]
[]
[null,null,null,null,null,null,"Target Gross Debt = (RAB Balance x Target Gearing Ratio %) + Cash Balance. \nWhere the model targets a Cash Balance = Minimum Cash Required (Look Forward)"]
[]
[null,null,null,null,null,null,"Profiled series inputs are available for opening and closing balances, interest and repayments related to debt drawn prior to the forecast period. This encapsulates and summarises all existing debt types."]
[null,null,null,null,null,null,"Inputs relating to pre-existing debt are included in the model under the following headings:"]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B310","v":"3.g.iii Embedded Debt"}]
[]
[null,null,null,null,null,null,"Target debt drawdowns are calculated under the following heading:"]
[null,null,null,null,null,null,null,"C_LookForward"]
[null,null,null,null,null,null,null,"Total Debt Drawdowns"]
[]
[null,null,null,null,null,null,"Target debt drawdowns are calculated as follows:"]
[null,null,null,null,null,null,"Debt Drawdowns Required = Target Gross Debt - Opening Debt (including accretions) + Repayments"]
[]
[null,null,null,null,null,null,"The model includes 3 categories of debt: fixed interest, index-linked and synthetic index-linked. "]
[null,null,null,null,null,null,"The proportion in which the different categories of debt are drawn are specified within the below mentioned headings. A market capacity cap is included for index-linked debt, beyond which synthetic index-linked debt is drawn."]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B320","v":"3.g.iv New debt drawdowns proportions"}]
[]
[null,null,null,null,null,null,"Calculations for each category of debt are included in the below mentioned sheets. Note that synthetic index-linked debt is divided across two separate sheets to allow for differences in repayment terms of capital and accretion of indexation respectively."]
[]
[null,null,null,null,null,null,null,"Fixed Interest Debt calculations",null,null,null,null,"C_Fin_Fixed"]
[null,null,null,null,null,null,null,"Index-Linked Debt calculations",null,null,null,null,"C_Fin_Ind"]
[null,null,null,null,null,null,null,"Synthetic Index-Linked Debt calculations",null,null,null,null,"C_Fin_Synth"]
[null,null,null,null,null,null,null,"Accretion on Synthetic Index-Linked debt calculations",null,null,null,null,"C_Fin_SynthAccretion"]
[]
[null,null,null,null,null,null,"Debt is repaid in bullet instalments at the end of a predefined term. "]
[]
[null,null,null,null,null,null,"Interest on Fixed Debt and Synthetic Debt is assumed to be fixed to the prevailing rate in the period in which the debt is drawn."]
[null,null,null,null,null,null,"Interest on Index-linked Debt is assumed to be floating, so references the prevailing interest rate in each year."]
[]
[null,null,null,null,null,null,"Profiled inputs for the cost of debt are provided under the following headings:"]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B325","v":"3.g.v Cost of Capital"}]
[]
[]
[]
[null,null,null,"8.3. Dividends and new equity capital drawn:"]
[null,null,null,null,null,null,"Cashflows to shareholders are calculated as the greater of a minimum yield on either the opening share capital balance or the RAB equity wedge (determined by dropdown selection) and the cashflow available to shareholders after debt service payments. In the event that cashflow available to shareholders is lower than the minimum yield value, additional equity drawdowns are triggered."]
[null,null,null,null,null,null,"Dividends and share capital issuance inputs and calculations are provided under the following headings:"]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Fin_Summ"]
[null,null,null,null,null,null,null,{"$f":" I_Series!E298","v":"Minimum yield to equity investors"},null,null,null,null,"Equity Returns"]
[]
[]
[null,null,null,null,null,null,"Minimum Dividend = Minimum Dividend Yield % multiplied by either the Equity Wedge (Average RAB Balance x (1 - Target Gearing %)) or the opening share capital balance"]
[null,null,null,null,null,null,"Dividends are assumed to be paid as declared and are calculated as follows:"]
[null,null,null,null,null,null,"Dividends declared and paid = Higher of Minimum Dividend and Cash available to shareholders before equity drawings and minimum dividend restricted by retained earnings"]
[null,null,null,null,null,null,"Cash available to shareholders before equity drawings and minimum dividend = Opening Cash + Cashflow available to shareholders - Minimum Cash Requirement (Look Forward)"]
[null,null,null,null,null,null,"Equity drawdowns = MAX(Minimum Dividend - Cashflow available to shareholders before equity drawings and minimum dividend, 0) + additional equity required to achieve target gearing"]
[null,null,null,null,null,null,"Dividends are restricted by Retained Earnings. In the event that dividends are capped to a degree that does not satisfy the minimum yield, share repurchases are triggered. In the event that all share capital has been repurchased any shortfall in cash distributions will be accrued as trapped cash"]
[null,null,null,null,null,null,"In periods where both share repurchases and equity drawings are triggered, they are netted off to produce a net share capital additions/(repurchases)"]
[]
[null,null,null,"8.4 Returns to shareholders of equity:"]
[null,null,null,null,null,null,"An equity IRR (pre dividends and capital gains tax) is calculated in C_Fin_Summ, taking into account forecast inflows and outflows of cash to/from shareholders. Cash outflows refer to new equity drawings and cash inflows relate to dividends received plus an exit value at the end of the forecast period. For the purposes of the model the exit value is calculated as a multiple of the closing RAB balance."]
[null,null,null,null,null,null,"Assumptions and calculations relating to equity returns are included under the following headings:"]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Fin_Summ"]
[null,null,null,null,null,null,null,"2.e Financing",null,null,null,null,"Equity Returns"]
[]
[null,null,null,null,null,null,null,"C_Fin_Summ"]
[null,null,null,null,null,null,null,"Equity"]
[]
[]
[null,null,null,"8.5 Summary of uses and sources of capital:"]
[null,null,null,null,null,null,"A summary of the uses and sources of capital is provided within the model at the following locations:"]
[null,null,null,null,null,null,null,"C_Fin_Summ"]
[null,null,null,null,null,null,null,"Cash uses and sources summary"]
[]
["9: OPERATING COSTS"]
[]
[null,null,"Summary:",null,null,null,"The model includes the following 5 categories of operating expenditure: People, Operations, Rent & Rates, Utilities, Facilities & Maintenance and Other Expenditures.\nEach line item is split between its base and marginal components. Inputs are in real terms with indexation calculated separately, as described in Section 7 above."]
[null,null,null,null,null,null,"Operating cost assumptions and calculations are included in the following locations:"]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A23","v":"2.c Operating costs scenarios"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Opex"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B462","v":"2.n.ii Additional base opex"},null,null,null,null,"Opex Calculations"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!A154","v":"3.d Operating Expenditure"}]
[]
[null,null,null,"9.1 Base Operating Costs:"]
[null,null,null,null,null,null,"Base costs are the costs expected when realised passenger numbers are equal to allowed passenger numbers assumed when setting the price control. This is further divided into two components: underlying base costs before expansion, and additional base costs arising when passenger capacity steps-up (due to expansion)."]
[null,null,null,null,null,null,"High, medium and low scenarios for base costs before expansion are entered as real inputs within I_Series here: "]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B156","v":"3.d.i Forecast base operating costs"}]
[]
[null,null,null,null,null,null,"Users select between the available scenarios within I_Scenarios here:"]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B25","v":"2.c.i Forecast base operating costs"}]
[]
[null,null,null,null,null,null,"Additional base costs related to expansion are entered in I_Scenarios here:"]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B462","v":"2.n.ii Additional base opex"}]
[]
[null,null,null,"9.2 Marginal Operating Costs:"]
[null,null,null,null,null,null,"Marginal operating costs are the additional costs that arise due to realised passenger numbers differing from the allowed passenger numbers that were expected when setting the price control."]
[null,null,null,null,null,null,"High, medium and low scenarios for marginal costs are entered as real inputs within I_Series here: "]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B182","v":"3.d.ii Marginal costs per million pax"}]
[]
[null,null,null,null,null,null,"Users select between the available scenarios within I_Scenarios here:"]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B34","v":"2.c.ii Marginal operating costs"}]
[]
["10: NON AERO REVENUE"]
[]
[null,null,null,"Summary:",null,null,"Non aero revenues are included within the model under the following 7 categories: Retail, Surface Access, Property, ORC's, Other Commercial, Rail and emissions. The model calculates non aero revenues using the same logic applied to operating costs. "]
[null,null,null,null,null,null,"Non aero revenue assumptions and calculations are included in the following locations:"]
[null,null,null,null,null,null,null,"I_InputSets"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A43","v":"2.d Non aero revenue scenarios"}]
[]
[null,null,null,null,null,null,null,"I_InputSets",null,null,null,null,"C_NonAeroRev"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B500","v":"2.n.iii Additional base non-aero revenues"},null,null,null,null,"Non Aero Rev Calculations"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!A208","v":"3.e Non Aero Revenue and cargo revenues"}]
[]
[]
["11: CAPITAL EXPENDITURE AND ACCOUNTING DEPRECIATION"]
[]
[null,null,null,"Summary:",null,null,"The model caters for up to a maximum of 10 categories of capital expenditures. For modelling purposes, capex categories are defined by their associated accounting depreciation policies and capital allowance allocations rather than their functional purpose or use. Indexation is allocated separately as described in Section 7."]
[null,null,null,null,null,null,"The following locations are used for inputs and calculations relating to capital expenditures and accounting depreciation:"]
[]
[null,null,null,null,null,null,null,"I_Global"]
[null,null,null,null,null,null,null,{"$f":" I_Global!A135","v":"1.e Asset categories"}]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B42","v":"3.c.i Capex "}]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Capex"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A544","v":"2.o Capital expenditures"},null,null,null,null,"Capex Calculations"]
[]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Capex"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A212","v":"2.j Conversion of Assets Under Construction (AUC) to Assets in Use (AIU)"},null,null,null,null,"Conversion to Assets in Use & Corkscrew calcs"]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_AccDepr"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B398","v":"2.l.ii Accounting depreciation"},null,null,null,null,"Accounting Depreciation"]
[]
[]
[null,null,null,"11.1 Cashflows:"]
[null,null,null,null,null,null,"Cashflows are entered in un-indexed terms, with indexation applied separately. Within I_Series, the user is required to enter both 'allowed capex' and 'outturn capex' assumptions. \n'Allowed capex' refers to the allowed capital expenditures which are expected when setting the price control. This is included in the RAB when setting the maximum yield and value of X. \n'Outturn capex' is a forecasts of the actual capital expenditures incurred. \nTherefore for the purposes of cashflows and accounting information the outturn capital expenditure figures are used. \nThe difference between the two is handled via a risk sharing mechanism described in a separate dedicated section below.\nThere are three scenarios available for capex outturns in the I_Series sheet, from which users are able to select in I_InputSets."]
[]
[null,null,null,"11.2 Conversion to Assets in Use:"]
[null,null,null,null,null,null,"The model acknowledges that there will be construction periods and therefore allows for a timing difference between cashflows and the date from which assets become ready and available for use (i.e. depreciation starts). \nInitially capital expenditures are recognised as Assets Under Construction (AUC). The following calculation is used to determine the amount which is then transferred to Assets in Use (AIU) in each period:"]
[null,null,null,null,null,null,"Amount transferred = (Opening AUC + Capital Expenditures in period) x Percentage"]
[]
[null,null,null,null,null,null,"The user is able to select between two approaches of determining the relevant percentage under each scenario here."]
[null,null,null,null,null,null,"The 'Capacity step-ups' option is driven by the airport expansion and links to the timing of additional passenger capacity becoming available within other access of the model (e.g. opex). "]
[null,null,null,null,null,null,"Alternatively a user can select a bespoke 'profiled input', specified here."]
[]
[null,null,null,"11.3 Accounting Depreciation:"]
[null,null,null,null,null,null,"Users are able to select between straight line and reducing balance approaches, both of which are calculated in the model. "]
[null,null,null,null,null,null,"Depreciation commences once assets are transferred from Assets Under Construction to Assets In Use."]
[null,null,null,null,null,null,"Users should specify an assumption for the timing of conversion to AIU within the year here. For example an entry of 75% indicates that conversion occurs at the start of the 2nd quarter (i.e. 75% of a full year's depreciation for the transferred amount is included in total depreciation)."]
[]
[]
["12: REGULATORY ASSET BASE (\"RAB\") AND REGULATORY DEPRECIATION ALLOWANCE"]
[]
[null,null,null,"Summary:",null,null,"The model includes 3 categories of RAB. Each category is capable of having a unique regulatory depreciation policy and approach to performance sharing mechanisms. \nThe timing of RAB additions are cashflow based and do not consider when assets become available for use. \nWithin each price control period RAB additions are in line with \"allowed capex\". \nAt the change of price control period an adjustment to the RAB may take place to account for differences between allowed capex and outturn capex cashflows. This is managed through a Performance Sharing Mechanism, described in further detail in a dedicated section below."]
[null,null,null,null,null,null,"The following locations are used for inputs and calculations relating to the RAB and regulatory depreciation:"]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_RAB"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A107","v":"2.h RAB Allocations"},null,null,null,null,"RAB additions & corkscrews"]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_RABDepr"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!B380","v":"2.l.i Regulatory depreciation"},null,null,null,null,"RAB Depreciation"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B116","v":"3.c.ii RAB depreciation profiles"}]
[]
[null,null,null,"12.1 RAB balance:"]
[null,null,null,null,null,null,null,"The closing RAB balance is calculated as follows:"]
[null,null,null,null,null,null,null,null,"Opening balance pre indexation adjustment, RAB1",null,null,null,null,"£'m Real"]
[null,null,null,null,null,null,null,"add:","Allowed RAB 1 additions (real)",null,null,null,null,"£'m Real"]
[null,null,null,null,null,null,null,"add:","RAB 1 capex over/under spend adjustment",null,null,null,null,"£'m Real"]
[null,null,null,null,null,null,null,"add:","Total non-capex related adjustments to RAB 1",null,null,null,null,"£'m Real"]
[null,null,null,null,null,null,null,"add:","Live RAB 1 depreciation (real)",null,null,null,null,"£'m Real"]
[null,null,null,null,null,null,null,null,"Closing balance pre indexation adjustment, RAB1",null,null,null,null,"£'m Real",null,null," sum of above = A"]
[]
[null,null,null,null,null,null,null,null,"RAB indexation factor",null,null,null,null,"RPI indexation factor"]
[null,null,null,null,null,null,null,null,"RAB1 indexation adjustment",null,null,null,null,"£'m",null,null," B = A x (RAB indexation factor - 1)"]
[]
[null,null,null,null,null,null,null,null,"Closing balance pre indexation adjustment, RAB1",null,null,null,null,"£'m Real",null,null," A"]
[null,null,null,null,null,null,null,null,"RAB1 indexation adjustment",null,null,null,null,"£'m",null,null," B"]
[null,null,null,null,null,null,null,null,"Closing balance, RAB1 post inflation adjustment",null,null,null,null,"£'m",null,null," = A + B"]
[]
[null,null,null,"12.2 Regulatory depreciation"]
[null,null,null,null,null,null,null,"For each category of RAB users are able to select between the following 3 available approaches to regulatory depreciation:"]
[null,null,null,null,null,null,null,null,"Straight line"]
[null,null,null,null,null,null,null,null,"Reducing balance"]
[null,null,null,null,null,null,null,null,"Profiled input"]
[]
[null,null,null,"12.3 RAB allocations:"]
[null,null,null,null,null,null,null,"For each category of capex an appropriate RAB category must be selected in 2.h RAB Allocation on I_Scenarios."]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,"2.h RAB Allocations"]
[]
["13: PERFORMANCE MECHANISMS"]
[]
[null,null,null,"Summary:",null,null,"The model includes various performance mechanisms. Some of the mechanisms relate to RAB adjustments, while others are direct adjustments to allowed revenue.\nThe following locations are used for inputs and calculations related to performance mechanisms:"]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Performance"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A120","v":"2.i Capex Incentives and Sharing Mechanisms"},null,null,null,null,"RAB adjustments"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B136","v":"3.c.iv Non-Capex RAB adjustments"}]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!$A$280","v":"3.f Revenue incentives"}]
[]
[]
[null,null,null,"13.1 Capex incentives and sharing mechanisms:"]
[null,null,null,null,null,null,null,"The price control is set assuming an allowed level of capex. However, the cumulative outturn capex in a price control period may be higher or lower than the cumulative allowed amount. \nThe model includes a sharing mechanism in which a proportion of the over or under capex spend relative to the allowed amount in a price control period is adjusted for in the opening RAB at the start of the next price control period. \nDifferent proportions can be set for different RAB categories at different levels of over or underspend and proportions are not required to be symmetric."]
[]
[null,null,null,null,null,null,null,"If there is no risk sharing and benefit sharing arrangements, users should put 100% in the respective RAB balances for these inputs  - Benefit Share - Allocation to RAB, Risk Share - Allocation to RAB."]
[]
[null,null,null,null,null,null,null,"RAB 1",null,null,"RAB 2",null,null,"RAB 3"]
[null,null,null,null,null,null,null,"No benefit sharing agreements",null,null,"No benefit sharing agreements",null,null,"No benefit sharing agreements"]
[null,null,null,null,null,null,null,"No risk sharing agreements",null,null,"No risk sharing agreements",null,null,"No risk sharing agreements"]
[null,null,null,"13.2 Non capex RAB adjustments:"]
[]
[null,null,null,null,null,null,null,"The model also includes two categories of catch-all non capex related RAB adjustments, available for each category of RAB."]
[null,null,null,null,null,null,null,"For the first category adjustments accumulate during the price control period and only come into effect when a new price control period begins."]
[null,null,null,null,null,null,null,"The second category caters for potential ex ante adjustments which impact the RAB within the price control period."]
[]
[null,null,null,"13.3 Revenue incentives not impacting the RAB:"]
[null,null,null,null,null,null,null,"The model also includes 2 incentives which do not adjust the RAB but rather impact the calculation of allowed aero revenues directly, namely an opex bonus/penalty and non aero revenue bonus/penalty. These incentives are entered as profiled inputs within I_Series."]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Revenue"]
[null,null,null,null,null,null,null,{"$f":" I_Series!$A$280","v":"3.f Revenue incentives"},null,null,null,null,"Opex bonus(+ve) / penalty (-ve)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"C_Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Non aero revenues bonus(+ve) / penalty (-ve)"]
[]
["14: WEIGHTED AVERAGE COST OF CAPITAL (\"WACC\")"]
[]
[null,null,null,"Summary:",null,null,"A notional WACC is calculated within the model, with the ability to select between a vanilla and pre-tax WACC.\n\nInputs and calculations relating to the Notional WACC are included at the following model locations:"]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B287","v":"3.g.i Gearing target scenarios (Net Debt / RAB)"}]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_WACC"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B325","v":"3.g.v Cost of Capital"},null,null,null,null,"WACC"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!E376","v":"Corporation tax rate"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!E70","v":"Gearing scenario selected"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!E105","v":"Tax rate for WACC"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A584","v":"2.r Selection of vanilla or pre-tax WACC"}]
[]
[null,null,null,"14.1 Notional Cost of Debt:"]
[null,null,null,null,null,null,null,null,"Notional allowed cost of debt pre-tax",null,null,null," A"]
[null,null,null,null,null,null,null,null,"Corporation tax rate",null,null,null," B"]
[null,null,null,null,null,null,null,null,"Notional post tax cost of debt",null,null,null,"X = A x (1 - B)"]
[]
[null,null,null,"14.2 Notional Cost of Equity:"]
[]
[null,null,null,null,null,null,null,null,"Selected gearing scenario (%)",null,null,null," C"]
[null,null,null,null,null,null,null,null,"Asset (un-levered) Beta",null,null,null," D"]
[null,null,null,null,null,null,null,null,"Debt Beta",null,null,null," E"]
[null,null,null,null,null,null,null,null,"Equity (levered) Beta",null,null,null,"F = (D - C x E) / (1 - C)"]
[]
[null,null,null,null,null,null,null,null,"Risk free rate",null,null,null," G"]
[null,null,null,null,null,null,null,null,"Market risk premium",null,null,null," H"]
[null,null,null,null,null,null,null,null,"Equity (levered) Beta",null,null,null," F"]
[null,null,null,null,null,null,null,null,"Cost of Equity - post tax",null,null,null,"Y = G + F x H"]
[]
[null,null,null,null,null,null,null,null,"Cost of Equity - pre tax",null,null,null,"J = Y / (1 - B)"]
[]
[null,null,null,"14.3 Notional Vanilla WACC:",null,null,null,null,"WACC calculated using pre-tax cost of debt and post-tax cost of equity"]
[]
[null,null,null,null,null,null,null,null,"Notional Vanilla WACC",null,null,null," = (A x C) + (Y x [1 - C])"]
[]
[null,null,null,"14.3 Notional Pre-Tax WACC:",null,null,null,null,"WACC calculated using pre-tax cost of debt and pre-tax cost of equity"]
[]
[null,null,null,null,null,null,null,null,"Notional pre-tax WACC",null,null,null," = (A x C) + (J x [1 - C])"]
[]
[null,null,null,null,null,null,null,null,"If the pre-tax WACC is selected a separate allowance for tax is not included within the building block calculations for allowed aero revenues. Rather the allowance for tax is incorporated into the allowed return on the RAB through the higher cost of capital charge."]
[]
["15: TAXATION"]
[]
[null,null,null,"Summary:",null,null,"The model includes two separate calculations for tax:\n1. The forecast tax expense and tax paid that appears on the financial statements\n2. A tax allowance included as part of the building blocks for calculating the allowed aeronautical revenue"]
[null,null,null,null,null,null,"Tax calculations are included within the model at the following location:"]
[null,null,null,null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,{"$f":" C_Tax!A15","v":"Corporation tax expense/paid"}]
[]
[null,null,null,null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,{"$f":" C_Tax!A275","v":"Regulatory tax allowance"}]
[]
[null,null,null,"15.1 Forecast tax expense:"]
[]
[null,null,null,null,null,null,"Corporation tax calculations in the model are prepared as follows:"]
[null,null,null,null,null,null,"A profit before tax figure is based on forecast profiled revenue."]
[null,null,null,null,null,null,"An amount is added back in respect of recurring disallowable expenditure, calculated as a percentage of operating expenditure. The percentage applied is entered as a series input here."]
[null,null,null,null,null,null,"An amount can be added back in respect of exceptional or one-off disallowable expenditure, based on yearly forecasts provided in £’m. This is a series input and can be 0 or blank if not used. Inputs should be entered here."]
[null,null,null,null,null,null,"Accounting depreciation is added back."]
[null,null,null,null,null,null,"An amount can be deducted in respect of other deductions with supporting evidence, based on yearly forecasts provided in £’m. This is a series input and can be 0 or blank if not used. Inputs should be entered here."]
[null,null,null,null,null,null,"Capital allowances are deducted, which are based on a separate working as described in further detail below."]
[null,null,null,null,null,null,"The resulting amount is multiplied by the applicable statutory corporation tax rate, to give rise to a tax expense. The corporation tax rate is entered here."]
[null,null,null,null,null,null,"To the extent the entity is loss making, a tax loss will be generated, which will be offset against subsequent profits. A maximum amount of brought forward losses will be specified as available for use with no restriction (£5m per annum at the time of publication). Any amounts in excess of this will only be able to shelter 50% of remaining taxable profits arising in a given period."]
[null,null,null,null,null,null,"Tax is assumed to be paid as incurred. As such no tax creditor balance will appear on the Balance Sheet and tax paid will be equal to tax expense."]
[null,null,null,null,null,null,"The following locations are used for inputs and calculations relating to corporation tax expense:"]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,{"$f":" I_Series!$B$374","v":"3.i.ii Corporation tax"},null,null,null,null,{"$f":" C_Tax!B203","v":"Tax Reconciliation"}]
[]
[null,null,null,null,null,null,"Capital allowances in the model will be calculated as follows:"]
[null,null,null,null,null,null,"Capital expenditure are allocated to the specific pools on a percentage basis. Bespoke percentage allocations are available for each of the 10 categories of non-current assets included in the model. The percentages are defined as static inputs within I_Scenarios, allowing users to test the impact of different apportionments under different scenarios."]
[null,null,null,null,null,null,"The following 4 capital allowance pools will be included: main pool, special rate pool, structures & buildings allowance pool, and ineligible assets"]
[null,null,null,null,null,null,"Opening balances at the beginning of the regulated period should be populated here"]
[null,null,null,null,null,null,"Capital allowances are calculated on a yearly basis based on the sum of the opening balance and any additions, multiplied by the relevant rate of writing down allowance as per the enacted tax legislation."]
[null,null,null,null,null,null,"The following locations are used for inputs and calculations relating to capital allowances:"]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,{"$f":" I_Series!B366","v":"3.i.i Capital allowances"},null,null,null,null,{"$f":" C_Tax!B17","v":"Capital Allowances"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":" I_InputSets!A306","v":"2.k Capital Allowance Allocations"}]
[]
[null,null,null,"15.2 Regulatory tax allowance:"]
[]
[null,null,null,null,null,null,null,"An allowed tax charge is calculated and included within the calculation of allowed airport charges. The model includes three approaches to this calculation, allowing users the ability to select between them within I_Scenarios:"]
[null,null,null,null,null,null,null,"1. Compounded tax rate with high level tax calculations as outlined in Section 15.1 above. In order to avoid circularities ‘Allowed revenue before tax allowance’ is used instead of forecast profiled revenue. A compounded tax rate is therefore necessary to capture the tax applied on the revenue allowance for tax"]
[null,null,null,null,null,null,null,"2. WACC uplift applied to RAB"]
[null,null,null,null,null,null,null,"3. Profiled input (£’m nominal) "]
[null,null,null,null,null,null,null,"Where the WACC uplift approach is chosen the tax allowance is incorporated into the allowed return on the RAB. The table below summarises the approach to whether the tax allowance is added as a separate item or included within the allowed return on RAB."]
[]
[null,null,null,null,null,null,null,"WACC Seletion",null,"Tax Allowance Approach",null,"Separate allowance for tax?","Tax Allowance captured in"]
[null,null,null,null,null,null,null,"Vanilla",null,"Profiled input",null,"Yes","Separate revenue allowance for tax as defined by the profiled input"]
[null,null,null,null,null,null,null,"Vanilla",null,"Compounded tax rate",null,"Yes","Separate revenue allowance fo tax as calculated by via compounded tax rate method"]
[null,null,null,null,null,null,null,"Vanilla",null,"WACC uplift",null,"No","A separate uplift to WACC"]
[null,null,null,null,null,null,null,"Pre-Tax",null,"Profiled input",null,"No","Pre-tax WACC"]
[null,null,null,null,null,null,null,"Pre-Tax",null,"Compounded tax rate",null,"No","Pre-tax WACC"]
[null,null,null,null,null,null,null,"Pre-Tax",null,"WACC uplift",null,"No","Pre-tax WACC"]
[]
[null,null,null,null,null,null,null,"The following locations are used for inputs and calculations relating to the regulatory tax allowance:"]
[]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,{"$f":" I_Series!$B$374","v":"3.i.ii Corporation tax"},null,null,null,null,{"$f":" C_Tax!B277","v":"Calculation Approach 1 - Detailed tax calculation"}]
[]
[null,null,null,null,null,null,null,"I_Scenarios",null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,"2.k Capital allowance allocations",null,null,null,null,{"$f":" C_Tax!B361","v":"Calculation Approach 2 - WACC uplift"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"C_Tax"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Tax!B378","v":"Live approach to allowed tax charge"}]
[]
[]
["16: ALLOWED AERO REVENUES, MAXIMUM YIELD AND VALUE OF X"]
[]
[null,null,null,"Summary:",null,null,"The model uses price control building blocks to calculate the allowed aeronautical revenue for each year, which is divided by the projected passenger traffic to derive the maximum allowable yield per passenger (in real terms).\nOver each price control period, the maximum allowable yield per passenger is profiled (or smoothed) so that it can be expressed by a value of X, by equating the Net Present Value (NPV) of the unprofiled allowed revenues and the NPV of the profiled allowed revenues.  The maximum allowable yield per passenger of year t is given by:"]
[]
[null,null,null,"16.1 Allowed aero revenues before profiling:"]
[]
[null,null,null,null,null,null,"Allowed aero revenues before profiling adjustments are calculated using the following formula:"]
[]
[null,null,null,null,null,null,null,null,"Total forecast base operating costs POS"]
[null,null,null,null,null,null,null,null,"Opex bonus (+ve) / penalty (-ve)"]
[null,null,null,null,null,null,null,null,"Total base non aero revenue NEG"]
[null,null,null,null,null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)"]
[null,null,null,null,null,null,null,null,"Existing RAB depreciation POS"]
[null,null,null,null,null,null,null,null,"RAB 1 depreciation POS"]
[null,null,null,null,null,null,null,null,"RAB 2 depreciation POS"]
[null,null,null,null,null,null,null,null,"RAB 3 depreciation POS"]
[null,null,null,null,null,null,null,null,"Return on year average RAB"]
[null,null,null,null,null,null,null,null,"Allowed airport charges revenue before tax adjustment (nominal)",null,null,null,null,null,"A = sum of above"]
[]
[null,null,null,null,null,null,null,null,"Revenue allowance for tax in forecast periods",null,null,null,null,null,"B"]
[null,null,null,null,null,null,null,null,"Calculated allowed airport charges (nominal) (unprofiled)",null,null,null,null,null,"C = A + B"]
[]
[null,null,null,null,null,null,"Calculations relating to allowed aero revenues before profiling are located here:"]
[]
[null,null,null,null,null,null,null,"C_Revenue"]
[null,null,null,null,null,null,null,{"$f":" C_Revenue!B17","v":"Airport Charges Revenues (un-profiled)"}]
[]
[null,null,null,"16.2 Revenue profiling:"]
[]
[null,null,null,null,null,null,"Allowed aero revenue is profiled such that a single maximum yield per passenger is applied in real terms, with the 'value of x' being calculated to ensure that the NPV of profiled revenue is equal to the NPV of unprofiled revenue in each price control period (discounting cashflows at the WACC)."]
[null,null,null,null,null,null,"At the start of the price control period the starting maximum allowed yield per passenger is calculated as follows:"]
[]
[null,null,null,null,null,null,null,null,"Closing maximum yield per passenger at the end of the previous price control period"]
[null,null,null,null,null,null,null,null,"Opening price adjustment factor"]
[null,null,null,null,null,null,null,null,"Opening maximum yield per before inflation adjustment",null,null,null,null,null,"A = sum of above"]
[]
[null,null,null,null,null,null,null,null,"Opening maximum yield per before inflation adjustment",null,null,null,null,null,"A"]
[null,null,null,null,null,null,null,null,"RPI indexation",null,null,null,null,null,"RPI"]
[null,null,null,null,null,null,null,null,"Value of X (i.e. annual adjustment to RPI inflation)",null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,"Maximum yield per passenger",null,null,null,null,null," = A x (1 + RPI - X)"]
[]
[null,null,null,null,null,null,"The value of X is calculated using a goal-seek macro, located in the Macros sheet here:",null,null,null,null,null,null,null,{"$f":" Macros!B31","v":"Profile_Revenue"}]
[]
[null,null,null,null,null,null,"The Revenue_Profiling macro automatically sets the model into price setting mode before prices are calculated by setting the Model_Mode to 'set price control'. "]
[null,null,null,null,null,null,"This means that prices are calculated based on the Pricing_Scenario, rather than the Live_Scenario."]
[null,null,null,null,null,null,"Once prices have been calculated users are able to return the model mode to 'run live outputs' in order to see the impact of the outturn scenario and pricing scenario being different."]
[null,null,null,null,null,null,"Users will be alerted where the pricing scenario and live scenario differ by pale blue conditional formatting and a \"Stress Test\" pop-up appearing in the relevant scenario column in row 14 of I_Scenarios."]
[null,null,null,null,null,null,"Historically set yields per passenger should be entered here to override the calculated figures:"]
[]
[null,null,null,null,null,null,null,"I_Series"]
[null,null,null,null,null,null,null,{"$f":" I_Series!A360","v":"3.j Pricing"}]
[]
[null,null,null,null,null,null,"Calculations related to revenue profiling are included here:"]
[]
[null,null,null,null,null,null,null,"C_Revenue"]
[null,null,null,null,null,null,null,{"$f":" C_Revenue!B52","v":"Profiled Airport Charges Revenues"}]
[]
[]
["17: RATIOS"]
[]
[null,null,null,"Summary:",null,null,"The model calculates various financial ratios and tests them against specified rating agency thresholds. \nInputs and calculations relating to financial ratios are located here:"]
[null,null,null,null,null,null,null,"I_Series",null,null,null,null,"C_Ratios"]
[null,null,null,null,null,null,null,{"$f":"I_Ratios!A58","v":"Financial Ratio Thresholds"},null,null,null,null,"Ratio Calculations"]
[]
[null,null,null,null,null,null,"Users are able to select between 3 credit ratings for testing ratio thresholds here:",null,null,null,null,null,null,null,"Selected credit rating for threshold testing"]
[]
[null,null,null,null,null,null,"Where one or more ratios are breaching their associated threshold an alert is triggered as described in Section 6: CHECKS, WARNINGS AND ALERTS."]
[]
[]
["18: Sheet by Sheet Guide"]
[]
[null,null,null,"Sheet Name",null,null,"Description"]
[null,"Guidance and control"]
[null,null,null,"Intro",null,null,"includes project title and description of intended use of the model"]
[null,null,null,"Key",null,null,"includes document properties and formatting key"]
[null,null,null,"Map",null,null,"includes map of logic flow between sheets"]
[null,null,null,"Guide",null,null,"summary of key calculations and their purpose, including charts for visual representation of calculations where appropriate"]
[null,null,null,"Checks",null,null,"master check sheet containing a collation of model logic and integrity checks appearing in various sheets throughout the model"]
[null,null,null,"Macros",null,null,"contains a list of macros included in the model along with a description of their purpose and macro buttons to trigger their operation"]
[]
[null,"Input sheets"]
[null,null,null,"I_Global",null,null,"includes static assumptions which hold for all scenarios and stress tests. For example, model start and end dates and universal technical modelling inputs (such as a sign switch)"]
[null,null,null,"I_Actuals",null,null,"includes historic financials to be carried through to later sheets for comparison purposes and to capture opening balances for calculation"]
[null,null,null,"I_Ratios",null,null,"includes inputs related to ratios, such as relevant credit rating thresholds and profiled inputs for manual adjustments"]
[null,null,null,"I_Series",null,null,"includes inputs with predetermined profiles calculated off-model or received from other sources"]
[null,null,null,"I_InputSets",null,null,"includes static assumptions with the ability to select between multiple scenarios using dropdown functionality"]
[null,null,null,"I_Scenarios",null,null,"includes scenario manager which allows users to determine the live scenario based on a set of inputs to determine prices and a set of input to determine outturn financial statements"]
[]
[null,"Calculation sheets"]
[null,null,null,"C_Time",null,null,"containing key model timing flags, such as model start date and end date and start and end date for each price control period"]
[null,null,null,"C_Index",null,null,"containing indexation factor calculations and assignment of relevant indexation factors to specific line items"]
[null,null,null,"C_Opex",null,null,"containing calculations relating to both fixed and variable operating costs. Variable operating costs to be driven by passenger numbers."]
[null,null,null,"C_TRS"]
[null,null,null,"C_RRS"]
[null,null,null,"C_NonAeroRev",null,null,"containing calculations relating to both fixed and variable operating revenues. Variable operating revenues to be driven by passenger numbers."]
[null,null,null,"C_Capex",null,null,"includes calculations relating to capital expenditure, primarily used to assign appropriate indexation to inputs of real capex and to allow for sensitivities to be run on capital expenditure values"]
[null,null,null,"C_AccDepr",null,null,"includes calculations for accounting depreciation of non-current assets"]
[null,null,null,"C_Performance",null,null,"includes calculations relating to performance incentives"]
[null,null,null,"C_RAB",null,null,"containing calculations relating to the Regulatory Asset Base and regulated revenue using a “building-blocks” methodology"]
[null,null,null,"C_RABDepr",null,null,"includes calculations for the regulatory depreciation allowance"]
[null,null,null,"C_WACC",null,null,"includes calculations for the notional vanilla and pre-tax Weighted Average Cost of Capital"]
[null,null,null,"C_LookForward",null,null,"contains calculations regarding liquidity look forward."]
[null,null,null,"C_Fin_Fixed",null,null,"contains calculations relating to financing of fixed rate debt"]
[null,null,null,"C_Fin_Ind",null,null,"contains calculations relating to financing of index-linked debt"]
[null,null,null,"C_Fin_Synth",null,null,"contains calculations relating to financing of synthetic index-linked debt"]
[null,null,null,"C_Fin_SynthAccretion",null,null,"contains calculations relating to the synthetic index-linked accretion"]
[null,null,null,"C_Fin_Summ",null,null,"contains summary of calculations relating to financing, including the cash waterfall showing drawdown and repayment of funding in order of priority"]
[null,null,null,"C_Tax",null,null,"contains calculations in relation to both forecast corporation tax and the regulatory tax allowance. "]
[null,null,null,"C_Revenue",null,null,"contains calculations relating to Airport Charges and other revenue streams. "]
[null,null,null,"C_Ratios",null,null,"includes calculations of key financial ratios used by rating agencies"]
[null,"Output sheets"]
[null,null,null,"O_FinStats",null,null,"contains live outputs for the 3 primary financial statements (Income Statement, Balance Sheet and Cash Flow Statement)"]
[null,null,null,"O_FinStats - Vals",null,null,"contains stored values for the 3 primary financial statements"]
[null,null,null,"O_FinStats - Deltas",null,null,"contains a comparison between the live and stored values financial statements. This is useful for running sensitivities and testing whether the model is working as expected"]
[null,null,null,"O_Dashboards",null,null,"contains summary information and key metrics for each of the specified stakeholder groups (all stakeholders, debt providers and equity investors)"]
[null,null,null,"O_Comparison",null,null,"contains comparison between stored scenarios of summary information and key metrics for each of the specified stakeholder groups (all stakeholders, debt providers and equity investors)"]
[null,"Stored scenario sheets"]
[null,null,null,"ScenDelta",null,null,"contains comparison between stored scenarios of summary information and key metrics for each of the specified stakeholder groups (all stakeholders, debt providers and equity investors)"]
[null,null,null,"ScenAgg",null,null,"contains an aggregation of key data used in graphs for each stored scenario in the store"]
[null,null,null,"ScenGraphData",null,null,"contains calculations which links to the tick boxes on O_Comparison which selects which of the stored scenarios to be included in the graphs."]
[null,null,null,"ScenMetricCheck",null,null,"sheet with metrics checks that provide an alert that macros requiring running before using the scenario comparison dashboard "]
[null,null,null,"Scen 1-9 ",null,null,"contains for each corresponding scenario the stored values for the 3 primary financial statements"]
[]
[]
["19: Setting up and operating the model"]
[]
[null,null,null,"Populating the model"]
[null,null,null,null,null,null,"The input sheets that require populating with time series inputs are I_Series, I_Actuals and I_Ratios."]
[]
[null,null,null,"Setting up scenario manager"]
[null,null,null,null,null,null,"The scenario manager is operated via the I_InputSets and I_Scenarios sheets."]
[null,null,null,null,null,null,"Firstly, the I_InputSets sheet should be populated with the selected input assumptions for each selection set. Note that column AA “Input set 1” is considered the Base and as such when there are no entries in the “Input sets” on the right, they take the value in column AA."]
[null,null,null,null,null,null,"Secondly, in the I_Senarios sheet the user should choose the selections for the Input sets for determining prices and the Input sets to determine the outturn financial statements. A total of 9 scenarios can be setup."]
[null,null,null,null,null,null,"Finally, in cell E13 of I_Senarios choose the selected live scenario to be run.  "]
[]
[null,null,null,"Generating a profiled set of prices"]
[null,null,null,null,null,null,"Once the scenarios have been set up the profiled prices can be generated for the Live scenario via the “Run live Scenario” macro. This macro includes a goalseek to calculate the value of X.  "]
[]
[null,null,null,"Running stress tests"]
[null,null,null,null,null,null,"A stress test is defined such that the outturn is different to the forecast."]
[null,null,null,null,null,null,"A stress test can be set up on I_Scenarios by setting different “Input set to determine prices” and “Input set to determine outturn financial statements and ratios”."]
[null,null,null,null,null,null,"The user can select the difference in assumption in the I_InputSets sheet. E.g High realised passenger demand selection for the Price inputs and medium realised passenger demand selection for the outurn."]
[null,null,null,null,null,null,"The “Run live scenario” macro should be run, and this ensures that the selected pricing inputs are used for calculating the aero charge revenue per passenger whilst appropriate outturn inputs for calculating the financial statements."]
[]
[null,null,null,"Running multiple scenarios"]
[null,null,null,null,null,null,"Following the setting up of the I_Scenarios, the “Store all scenarios” macro can run and store outputs of all 9 scenarios."]
[null,null,null,null,null,null,"This performs the same functionality as “Run live scenario” macro although it loops for all 9 scenarios."]
[]
[null,null,null,"Checking for errors"]
[null,null,null,null,null,null,"The checks sheet contains a summary of the errors and alerts. If any ALERTS are flagging due to revenue profiling, the “Run Live Scenario” macro needs to be run."]
[]
[null,null,null,"Reviewing output results"]
[null,null,null,null,null,null,"Live output results can be analysed via the graphs in O_Dashboards sheet. To compare scenarios the O_Comparison sheet contains the option to compare amongst the 9 stored scenarios."]
[null,null,null,null,null,null,"Financial statements and financial ratios for the live scenario can be reviewed on the O_FinStats sheet. The “Store current Finstat values” macro can store the financial statements of the live scenario in the O_Finstats – Vals sheet. Subsequent changes to the model can be reviewed using the O_Finstats – Delta sheet."]
[null,null,null,null,null,null,"Financial statements and financial ratios time series can be compared between the 9 stored scenarios on the ScenDelta sheet. The “Store all scenarios” macro should be run when comparing stored scenarios.  "]
[null,null,null,"Output charts"]
[null,null,null,null,null,null,"A selection for charts can be analysed via CAAgraphs sheet. The price base can be selected from the CAAgraphs sheet."]
[null,null,null,null,null,null,"Passenger and building block charts are updated automatically when new series data is updated in I_Series."]
[null,null,null,null,null,null,"Airport charges and debt metrics data is taken from the SCEN tabs, hence to update these the model needs to be run via \"Run all scenarios\" or \"Run all flatcharges\" or Run each live scenarios profiling macro which user wishes to compare. "]
[null,null,null,null,null,null,"The scenarios to be displayed on the debt and equity metrics graphs can be selected in O_Comparison."]
[null,null,null,null,null,null,"A table of aero charge of the live scenario detailed from building block can be compared against HAL's business plan submission. The profiling macro (either revenue profiling or flat charges) should be run to generate the correct profiled charge."]
[]
["End of spreadsheet"]

{"sheet":"Map","index":6,"n_rows":50,"n_cols":2,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of spreadsheet"]

{"sheet":"Control>>>","index":7,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"Checks","index":8,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[[20,8,20,11],[23,8,23,11]]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!$F$71","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
["Integrity checks"]
[null,"As these checks test the logical integrity of the model they should all be in 'ok' status at all times. Any exceptions to this (Error) should be investigated."]
[]
[null,null,null,null,{"$f":" C_Capex!E$130","v":"NCA Existing assets negative check"},{"$f":" C_Capex!F$130","v":0},{"$f":" C_Capex!G$130","v":"check"},null,"Checks that the NCA existing assets are not over depreciated"]
[null,null,null,null,{"$f":" O_FinStats!E$185","v":"FinStat - balance sheet check"},{"$f":" O_FinStats!F$185","v":0},{"$f":" O_FinStats!G$185","v":"check"},null,"Checks that the balance sheet balances (i.e. assets equals equity and liabilities) in all periods"]
[null,null,null,null,{"$f":" O_FinStats!E$188","v":"FinStat - cash flow check"},{"$f":" O_FinStats!F$188","v":0},{"$f":" O_FinStats!G$188","v":"check"},null,"Checks that the cash balance on the balance sheet is equal to retained cash on the cashflow statement"]
[null,null,null,null,{"$f":" O_FinStats!E$182","v":"FinStat - income statement check"},{"$f":" O_FinStats!F$182","v":0},{"$f":" O_FinStats!G$182","v":"check"},null,"Checks that the retained earnings balance on the balance sheet is equal to retained earnings from the income statement"]
[null,null,null,null,{"$f":" O_FinStats!E$191","v":"FinStat - cash balance check"},{"$f":" O_FinStats!F$191","v":0},{"$f":" O_FinStats!G$191","v":"check"},null,"Checks that the retained cash balance on the balance sheet is equal to Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$29","v":"Financing - debt drawdowns check"},{"$f":" C_Fin_Summ!F$29","v":0},{"$f":" C_Fin_Summ!G$29","v":"check"},null,"Checks that debt drawdowns are equal to required debt drawdowns calculated based on target gearing"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$79","v":"Financing - Fixed Debt Balance check"},{"$f":" C_Fin_Summ!F$79","v":0},{"$f":" C_Fin_Summ!G$79","v":"check"},null,"Checks that corkscrew calculations for fixed interest debt are operating correctly"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$88","v":"Financing - Index-linked Debt Balance check"},{"$f":" C_Fin_Summ!F$88","v":0},{"$f":" C_Fin_Summ!G$88","v":"check"},null,"Checks that corkscrew calculations for index-linked debt are operating correctly"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$96","v":"Financing - Synthetic Debt Balance check"},{"$f":" C_Fin_Summ!F$96","v":0},{"$f":" C_Fin_Summ!G$96","v":"check"},null,"Checks that corkscrew calculations for synthetic index-linked debt are operating correctly"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$104","v":"Financing - Accretion on Synthetic Debt Balance check"},{"$f":" C_Fin_Summ!F$104","v":0},{"$f":" C_Fin_Summ!G$104","v":"check"},null,"Checks that corkscrew calculations for accretion on synthetic index-linked debt are operating correctly"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$302","v":"Financing & FinStat - cash balances recon check"},{"$f":" C_Fin_Summ!F$302","v":0},{"$f":" C_Fin_Summ!G$302","v":"check"},null,"Checks that the cash balance calculated in the cashflow statement is equal to the cash balance calculated from financing calculations"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$215","v":"Financing - cash balance equals look-forward requirement check"},{"$f":" C_Fin_Summ!F$215","v":0},{"$f":" C_Fin_Summ!G$215","v":"check"},null,"Checks that the cash balance on the balance sheet is equal to the cash balance requirement calculated from the liquidity look-forward"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$295","v":"Financing - Capital used vs capital sources check"},{"$f":" C_Fin_Summ!F$295","v":0},{"$f":" C_Fin_Summ!G$295","v":"check"},null,"Checks that total capital used is equal to total capital sources in each period"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$315","v":"Financing - Net debt adjusted for trapped cash / RAB"},{"$f":" C_Fin_Summ!F$315","v":0},{"$f":" C_Fin_Summ!G$315","v":"check"},null,"Checks that the achieved Net Debt after adjusting for trapped cash / RAB gearing ratio is equal to target "]
[null,null,null,null,{"$f":" I_InputSets!E$313","v":"Category 1 description capital allowance allocation check"},{"$f":" I_InputSets!F$313","v":0},{"$f":" I_InputSets!G$313","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$320","v":"Category 2 description capital allowance allocation check"},{"$f":" I_InputSets!F$320","v":0},{"$f":" I_InputSets!G$320","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$327","v":"Category 3 description capital allowance allocation check"},{"$f":" I_InputSets!F$327","v":0},{"$f":" I_InputSets!G$327","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$334","v":"Category 4 description capital allowance allocation check"},{"$f":" I_InputSets!F$334","v":0},{"$f":" I_InputSets!G$334","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$341","v":"Category 5 description capital allowance allocation check"},{"$f":" I_InputSets!F$341","v":0},{"$f":" I_InputSets!G$341","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$348","v":"Category 6 description capital allowance allocation check"},{"$f":" I_InputSets!F$348","v":0},{"$f":" I_InputSets!G$348","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$355","v":"Category 7 description capital allowance allocation check"},{"$f":" I_InputSets!F$355","v":0},{"$f":" I_InputSets!G$355","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$362","v":"Category 8 description capital allowance allocation check"},{"$f":" I_InputSets!F$362","v":0},{"$f":" I_InputSets!G$362","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$369","v":"Category 9 description capital allowance allocation check"},{"$f":" I_InputSets!F$369","v":0},{"$f":" I_InputSets!G$369","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$376","v":"Category 10 description capital allowance allocation check"},{"$f":" I_InputSets!F$376","v":0},{"$f":" I_InputSets!G$376","v":"check"},null,"Checks that the allocation to the 4 available capital allowance pools sums to 100%"]
[null,null,null,null,{"$f":" I_InputSets!E$570","v":"Q6 dates check"},{"$f":" I_InputSets!F$570","v":0},{"$f":" I_InputSets!G$570","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$571","v":"Q6+1 dates check"},{"$f":" I_InputSets!F$571","v":0},{"$f":" I_InputSets!G$571","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$572","v":"iH7 dates check"},{"$f":" I_InputSets!F$572","v":0},{"$f":" I_InputSets!G$572","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$573","v":"H7 dates check"},{"$f":" I_InputSets!F$573","v":0},{"$f":" I_InputSets!G$573","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$574","v":"H8 dates check"},{"$f":" I_InputSets!F$574","v":0},{"$f":" I_InputSets!G$574","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$575","v":"H9 dates check"},{"$f":" I_InputSets!F$575","v":0},{"$f":" I_InputSets!G$575","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$576","v":"H10 dates check"},{"$f":" I_InputSets!F$576","v":0},{"$f":" I_InputSets!G$576","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$577","v":"H11 dates check"},{"$f":" I_InputSets!F$577","v":0},{"$f":" I_InputSets!G$577","v":"check"},null,"Checks that the price control start date is before the start date of the following price control period"]
[null,null,null,null,{"$f":" I_InputSets!E$578","v":"H12 final period check"},{"$f":" I_InputSets!F$578","v":0},{"$f":" I_InputSets!G$578","v":"check"},null,"Checks that the price control start date is before the model end date"]
[null,null,null,null,{"$f":"C_TRS!E69","v":"TRS mechanism check"},{"$f":"C_TRS!F69","v":0},{"$f":"C_TRS!G69","v":"check"},null,"Checks the TRS mechanism captures correct amount of over/under recovery"]
[null,null,null,null,{"$f":" I_Actuals!E83","v":"Historical input signage checks"},{"$f":" I_Actuals!F$83","v":0},{"$f":" I_Actuals!G$83","v":"check"},null,"Checks the signage of inputs are entered correctly in I_Actuals"]
[null,null,null,null,{"$f":" I_Series!E398","v":"Series input signage checks"},{"$f":" I_Series!F$398","v":0},{"$f":" I_Series!G$398","v":"check"},null,"Checks the signage of inputs are entered correctly in I_series"]
[]
["Alerts: "]
[null,"These checks confirm whether the Net Present Value of the profiled aero revenues is equal to the Net Present Value of the unprofiled aero revenues for each price control period."]
[]
[null,null,null,null,{"$f":" C_Revenue!E$461","v":"Revenue - Q6 period price profiling"},{"$f":" C_Revenue!F$461","v":0},{"$f":" C_Revenue!G$461","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$462","v":"Revenue - Q6+1 period price profiling"},{"$f":" C_Revenue!F$462","v":0},{"$f":" C_Revenue!G$462","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$463","v":"Revenue - iH7 period price profiling"},{"$f":" C_Revenue!F$463","v":0},{"$f":" C_Revenue!G$463","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$464","v":"Revenue - H7 period price profiling"},{"$f":" C_Revenue!F$464","v":0},{"$f":" C_Revenue!G$464","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$465","v":"Check that nominal charge in 2024 is as per underlying PCM calculations"},{"$f":" C_Revenue!F$465","v":0},{"$f":" C_Revenue!G$465","v":"check"},null,"Check that nominal charge in 2024 is as per underlying PCM calculations"]
[null,null,null,null,{"$f":" C_Revenue!E$466","v":"Revenue - H8 period price profiling"},{"$f":" C_Revenue!F$466","v":0},{"$f":" C_Revenue!G$466","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$467","v":"Revenue - H9 period price profiling"},{"$f":" C_Revenue!F$467","v":0},{"$f":" C_Revenue!G$467","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$468","v":"Revenue - H10 period price profiling"},{"$f":" C_Revenue!F$468","v":0},{"$f":" C_Revenue!G$468","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$469","v":"Revenue - H11 period price profiling"},{"$f":" C_Revenue!F$469","v":0},{"$f":" C_Revenue!G$469","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$470","v":"Revenue - H12 period price profiling"},{"$f":" C_Revenue!F$470","v":0},{"$f":" C_Revenue!G$470","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[null,null,null,null,{"$f":" C_Revenue!E$471","v":"Revenue - allowed revenue profiling"},{"$f":" C_Revenue!F$471","v":0},{"$f":" C_Revenue!G$471","v":"check"},null,"Checks whether the NPV of profiled revenue is equal to the NPV of unprofiled revenue during the relevant price control period"]
[]
[null,null,null,null,{"$f":" O_FinStats!E$194","v":"FinStat - trapped cash alert"},{"$f":" O_FinStats!F$194","v":1},{"$f":" O_FinStats!G$194","v":"check"},null,"Checks whether trapped cash is being triggered"]
[]
[null,null,null,null,{"$f":"C_Revenue!E569","v":"Profiling adjustment check"},{"$f":" C_Revenue!F$569","v":6},{"$f":" C_Revenue!G$569","v":"check"},null,"Checks whether the profiling adjustment is NPV neutral during the relevant price control period",null,"H8 to H12 profiling adjustment have not been updated as these are not used in any analysis."]
[]
[null,null,null,null,{"$f":"CAAchartdata!E$82","v":"Unprofiled yield per passenger check"},{"$f":"CAAchartdata!F$82","v":0},{"$f":"CAAchartdata!G$82","v":"check"},null,"Checks whether the unprofiled yield has been converted correctly to the appropriate price base for use in te graphs and outputs"]
[]
["Checks and Alerts Summary"]
[]
[null,null,null,null,"Checks & Alerts",{"$f":" IF( SUM( F11:F46 ) <> 0, 1, IF( SUM( F51:F63, F65:F65,F67 ) <> 0, -1, 0 ) )","v":-1},{"$f":" I_Global!$F$116","v":"check"}]
[]
["End of spreadsheet"]

{"sheet":"Macros","index":9,"n_rows":139,"n_cols":62,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
["Timeline"]
[null,null,null,null,{"$f":"C_Time!E8","v":"Period Beginning"},null,{"$f":"C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA8","v":"2015-01-01"},{"$f":"C_Time!AB8","v":"2016-01-01"},{"$f":"C_Time!AC8","v":"2017-01-01"},{"$f":"C_Time!AD8","v":"2018-01-01"},{"$f":"C_Time!AE8","v":"2019-01-01"},{"$f":"C_Time!AF8","v":"2020-01-01"},{"$f":"C_Time!AG8","v":"2021-01-01"},{"$f":"C_Time!AH8","v":"2022-01-01"},{"$f":"C_Time!AI8","v":"2023-01-01"},{"$f":"C_Time!AJ8","v":"2024-01-01"},{"$f":"C_Time!AK8","v":"2025-01-01"},{"$f":"C_Time!AL8","v":"2026-01-01"},{"$f":"C_Time!AM8","v":"2027-01-01"},{"$f":"C_Time!AN8","v":"2028-01-01"},{"$f":"C_Time!AO8","v":"2029-01-01"},{"$f":"C_Time!AP8","v":"2030-01-01"},{"$f":"C_Time!AQ8","v":"2031-01-01"},{"$f":"C_Time!AR8","v":"2032-01-01"},{"$f":"C_Time!AS8","v":"2033-01-01"},{"$f":"C_Time!AT8","v":"2034-01-01"},{"$f":"C_Time!AU8","v":"2035-01-01"},{"$f":"C_Time!AV8","v":"2036-01-01"},{"$f":"C_Time!AW8","v":"2037-01-01"},{"$f":"C_Time!AX8","v":"2038-01-01"},{"$f":"C_Time!AY8","v":"2039-01-01"},{"$f":"C_Time!AZ8","v":"2040-01-01"},{"$f":"C_Time!BA8","v":"2041-01-01"},{"$f":"C_Time!BB8","v":"2042-01-01"},{"$f":"C_Time!BC8","v":"2043-01-01"},{"$f":"C_Time!BD8","v":"2044-01-01"},{"$f":"C_Time!BE8","v":"2045-01-01"},{"$f":"C_Time!BF8","v":"2046-01-01"},{"$f":"C_Time!BG8","v":"2047-01-01"},{"$f":"C_Time!BH8","v":"2048-01-01"},{"$f":"C_Time!BI8","v":"2049-01-01"},{"$f":"C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":"C_Time!E9","v":"Period Ending"},null,{"$f":"C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA9","v":"2015-12-31"},{"$f":"C_Time!AB9","v":"2016-12-31"},{"$f":"C_Time!AC9","v":"2017-12-31"},{"$f":"C_Time!AD9","v":"2018-12-31"},{"$f":"C_Time!AE9","v":"2019-12-31"},{"$f":"C_Time!AF9","v":"2020-12-31"},{"$f":"C_Time!AG9","v":"2021-12-31"},{"$f":"C_Time!AH9","v":"2022-12-31"},{"$f":"C_Time!AI9","v":"2023-12-31"},{"$f":"C_Time!AJ9","v":"2024-12-31"},{"$f":"C_Time!AK9","v":"2025-12-31"},{"$f":"C_Time!AL9","v":"2026-12-31"},{"$f":"C_Time!AM9","v":"2027-12-31"},{"$f":"C_Time!AN9","v":"2028-12-31"},{"$f":"C_Time!AO9","v":"2029-12-31"},{"$f":"C_Time!AP9","v":"2030-12-31"},{"$f":"C_Time!AQ9","v":"2031-12-31"},{"$f":"C_Time!AR9","v":"2032-12-31"},{"$f":"C_Time!AS9","v":"2033-12-31"},{"$f":"C_Time!AT9","v":"2034-12-31"},{"$f":"C_Time!AU9","v":"2035-12-31"},{"$f":"C_Time!AV9","v":"2036-12-31"},{"$f":"C_Time!AW9","v":"2037-12-31"},{"$f":"C_Time!AX9","v":"2038-12-31"},{"$f":"C_Time!AY9","v":"2039-12-31"},{"$f":"C_Time!AZ9","v":"2040-12-31"},{"$f":"C_Time!BA9","v":"2041-12-31"},{"$f":"C_Time!BB9","v":"2042-12-31"},{"$f":"C_Time!BC9","v":"2043-12-31"},{"$f":"C_Time!BD9","v":"2044-12-31"},{"$f":"C_Time!BE9","v":"2045-12-31"},{"$f":"C_Time!BF9","v":"2046-12-31"},{"$f":"C_Time!BG9","v":"2047-12-31"},{"$f":"C_Time!BH9","v":"2048-12-31"},{"$f":"C_Time!BI9","v":"2049-12-31"},{"$f":"C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":"C_Time!E10","v":"Model period number"},null,{"$f":"C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA10","v":1},{"$f":"C_Time!AB10","v":2},{"$f":"C_Time!AC10","v":3},{"$f":"C_Time!AD10","v":4},{"$f":"C_Time!AE10","v":5},{"$f":"C_Time!AF10","v":6},{"$f":"C_Time!AG10","v":7},{"$f":"C_Time!AH10","v":8},{"$f":"C_Time!AI10","v":9},{"$f":"C_Time!AJ10","v":10},{"$f":"C_Time!AK10","v":11},{"$f":"C_Time!AL10","v":12},{"$f":"C_Time!AM10","v":13},{"$f":"C_Time!AN10","v":14},{"$f":"C_Time!AO10","v":15},{"$f":"C_Time!AP10","v":16},{"$f":"C_Time!AQ10","v":17},{"$f":"C_Time!AR10","v":18},{"$f":"C_Time!AS10","v":19},{"$f":"C_Time!AT10","v":20},{"$f":"C_Time!AU10","v":21},{"$f":"C_Time!AV10","v":22},{"$f":"C_Time!AW10","v":23},{"$f":"C_Time!AX10","v":24},{"$f":"C_Time!AY10","v":25},{"$f":"C_Time!AZ10","v":26},{"$f":"C_Time!BA10","v":27},{"$f":"C_Time!BB10","v":28},{"$f":"C_Time!BC10","v":29},{"$f":"C_Time!BD10","v":30},{"$f":"C_Time!BE10","v":31},{"$f":"C_Time!BF10","v":32},{"$f":"C_Time!BG10","v":33},{"$f":"C_Time!BH10","v":34},{"$f":"C_Time!BI10","v":35},{"$f":"C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
["Macros"]
[]
[null,"Run_Deltas (to store current FinStat values)"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Resets stored values within 'O_Finstats - Values' to equal current values in 'O_Finstats' such that values in 'O_Finstats - Deltas' are equal to zero"]
[]
[]
[null,"Run_All_Scenarios"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Runs model for all scenarios listed in I_Scenarios, storing values in \"Scen 1\" to \"Scen 9\" sheets. First, prices are set based on selected 'Price Setting Scenarios', identified in Pricing_Scenario. The aero charge per passenger is copied into the macro sheet for each scenario following the revenue profiling. Finally the model runs the output results based on the 'Live Scenario' set of inputs and stores the outputs to SCEN sheets. "]
[null,null,null,null,"Note: The alerts related to revenue profiling are only relevant for the active scenario when viewing the sheet O_finstats, hence alerts may be present when user switches scenario after running this macro. This macro runs the profiling for all scenarios and results will be captured in the SCEN sheets.. "]
[]
[null,"Profile_Revenue"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Runs model for Live scenario. First it calculates value of X per price control period such that the NPV of profiled revenue is equal to the NPV of un-profiled revenue in each price control period. Secondly, stores the resulting aero charge per passenger (for live scenario) in macro sheet, switches model mode to \"Run live outputs\" and then stores the output to associated SCEN sheet."]
[]
[null,"Profile_flatcharges"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Runs model for live scenario. First it calculates value of P0 adjustment per price control period such that the NPV of profiled revenue is equal to the NPV of un-profiled revenue in each price control period keeping the X factor=0 (i.e flat charges). Secondly, stores the resulting aero charge per passenger (for live scenario) in macro sheet, switches model mode to \"Run live outputs\" and then stores the output to associated SCEN sheet."]
[]
[null,"Run_All_flatcharges"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Runs model for all scenarios. First it calculates value of P0 adjustment per price control period such that the NPV of profiled revenue is equal to the NPV of un-profiled revenue in each price control period keeping the X factor=0 (i.e flat charges). Secondly, stores the resulting aero charge per passenger (for live scenario) in macro sheet, switches model mode to \"Run live outputs\" and then stores the output to associated SCEN sheet."]
[null,null,null,null,"Note: The alerts related to revenue profiling are only relevant for the active scenario when viewing the sheet O_finstats, hence alerts may be present when user switches scenario after running this macro. This macro runs the profiling for all scenarios and results will be captured in the SCEN sheets.. "]
[]
[null,"Gearing_Solver"]
[]
[null,null,"Description of macro function"]
[]
[null,null,null,null,"Solves for the gearing level in H7 such that the dividends paid and share capital additions net out to zero. Then pastes the Financial statements into the relevant SCEN tab.\nNote 1: Change to Profiled WACC if using gearing solver to avoid impacting allowed return.\n"]
[]
["Related inputs and outputs"]
[]
[null,"NPV of profiled and unprofiled allowed airport charges"]
[]
[null,null,null,null,"Q6 period X-Factor",3.4160827151173893E-3,"Q6_X"]
[null,null,null,null,{"$f":" C_Revenue!E$88","v":"Present value of unprofiled Q6 period allowed airport charges"},{"$f":" C_Revenue!F$88","v":0},{"$f":" C_Revenue!G$88","v":"£'m nominal"},{"$f":" C_Revenue!H$88","v":0},{"$f":" C_Revenue!I$88","v":0},{"$f":" C_Revenue!J$88","v":0},{"$f":" C_Revenue!K$88","v":0},{"$f":" C_Revenue!L$88","v":0},{"$f":" C_Revenue!M$88","v":0},{"$f":" C_Revenue!N$88","v":0},{"$f":" C_Revenue!O$88","v":0},{"$f":" C_Revenue!P$88","v":0},{"$f":" C_Revenue!Q$88","v":0},{"$f":" C_Revenue!R$88","v":0},{"$f":" C_Revenue!S$88","v":0},{"$f":" C_Revenue!T$88","v":0},{"$f":" C_Revenue!U$88","v":0},{"$f":" C_Revenue!V$88","v":0},{"$f":" C_Revenue!W$88","v":0},{"$f":" C_Revenue!X$88","v":0},{"$f":" C_Revenue!Y$88","v":6236.643368485833},{"$f":" C_Revenue!Z$88","v":0},{"$f":" C_Revenue!AA$88","v":1645.2973677856417},{"$f":" C_Revenue!AB$88","v":1537.1264185456121},{"$f":" C_Revenue!AC$88","v":1527.1069956265092},{"$f":" C_Revenue!AD$88","v":1527.1125865280699},{"$f":" C_Revenue!AE$88","v":0},{"$f":" C_Revenue!AF$88","v":0},{"$f":" C_Revenue!AG$88","v":0},{"$f":" C_Revenue!AH$88","v":0},{"$f":" C_Revenue!AI$88","v":0},{"$f":" C_Revenue!AJ$88","v":0},{"$f":" C_Revenue!AK$88","v":0},{"$f":" C_Revenue!AL$88","v":0},{"$f":" C_Revenue!AM$88","v":0},{"$f":" C_Revenue!AN$88","v":0},{"$f":" C_Revenue!AO$88","v":0},{"$f":" C_Revenue!AP$88","v":0},{"$f":" C_Revenue!AQ$88","v":0},{"$f":" C_Revenue!AR$88","v":0},{"$f":" C_Revenue!AS$88","v":0},{"$f":" C_Revenue!AT$88","v":0},{"$f":" C_Revenue!AU$88","v":0},{"$f":" C_Revenue!AV$88","v":0},{"$f":" C_Revenue!AW$88","v":0},{"$f":" C_Revenue!AX$88","v":0},{"$f":" C_Revenue!AY$88","v":0},{"$f":" C_Revenue!AZ$88","v":0},{"$f":" C_Revenue!BA$88","v":0},{"$f":" C_Revenue!BB$88","v":0},{"$f":" C_Revenue!BC$88","v":0},{"$f":" C_Revenue!BD$88","v":0},{"$f":" C_Revenue!BE$88","v":0},{"$f":" C_Revenue!BF$88","v":0},{"$f":" C_Revenue!BG$88","v":0},{"$f":" C_Revenue!BH$88","v":0},{"$f":" C_Revenue!BI$88","v":0},{"$f":" C_Revenue!BJ$88","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$89","v":"Present value of profiled Q6 period allowed airport charges"},{"$f":" C_Revenue!F$89","v":0},{"$f":" C_Revenue!G$89","v":"£'m nominal"},{"$f":" C_Revenue!H$89","v":0},{"$f":" C_Revenue!I$89","v":0},{"$f":" C_Revenue!J$89","v":0},{"$f":" C_Revenue!K$89","v":0},{"$f":" C_Revenue!L$89","v":0},{"$f":" C_Revenue!M$89","v":0},{"$f":" C_Revenue!N$89","v":0},{"$f":" C_Revenue!O$89","v":0},{"$f":" C_Revenue!P$89","v":0},{"$f":" C_Revenue!Q$89","v":0},{"$f":" C_Revenue!R$89","v":0},{"$f":" C_Revenue!S$89","v":0},{"$f":" C_Revenue!T$89","v":0},{"$f":" C_Revenue!U$89","v":0},{"$f":" C_Revenue!V$89","v":0},{"$f":" C_Revenue!W$89","v":0},{"$f":" C_Revenue!X$89","v":0},{"$f":" C_Revenue!Y$89","v":6236.6433642517568},{"$f":" C_Revenue!Z$89","v":0},{"$f":" C_Revenue!AA$89","v":1574.1108081949776},{"$f":" C_Revenue!AB$89","v":1489.3725785452664},{"$f":" C_Revenue!AC$89","v":1513.85952244955},{"$f":" C_Revenue!AD$89","v":1659.3004550619621},{"$f":" C_Revenue!AE$89","v":0},{"$f":" C_Revenue!AF$89","v":0},{"$f":" C_Revenue!AG$89","v":0},{"$f":" C_Revenue!AH$89","v":0},{"$f":" C_Revenue!AI$89","v":0},{"$f":" C_Revenue!AJ$89","v":0},{"$f":" C_Revenue!AK$89","v":0},{"$f":" C_Revenue!AL$89","v":0},{"$f":" C_Revenue!AM$89","v":0},{"$f":" C_Revenue!AN$89","v":0},{"$f":" C_Revenue!AO$89","v":0},{"$f":" C_Revenue!AP$89","v":0},{"$f":" C_Revenue!AQ$89","v":0},{"$f":" C_Revenue!AR$89","v":0},{"$f":" C_Revenue!AS$89","v":0},{"$f":" C_Revenue!AT$89","v":0},{"$f":" C_Revenue!AU$89","v":0},{"$f":" C_Revenue!AV$89","v":0},{"$f":" C_Revenue!AW$89","v":0},{"$f":" C_Revenue!AX$89","v":0},{"$f":" C_Revenue!AY$89","v":0},{"$f":" C_Revenue!AZ$89","v":0},{"$f":" C_Revenue!BA$89","v":0},{"$f":" C_Revenue!BB$89","v":0},{"$f":" C_Revenue!BC$89","v":0},{"$f":" C_Revenue!BD$89","v":0},{"$f":" C_Revenue!BE$89","v":0},{"$f":" C_Revenue!BF$89","v":0},{"$f":" C_Revenue!BG$89","v":0},{"$f":" C_Revenue!BH$89","v":0},{"$f":" C_Revenue!BI$89","v":0},{"$f":" C_Revenue!BJ$89","v":0}]
[null,null,null,null,"Revenue - Q6 period price profiling",{"$f":" IF(ABS(Y61 - Y62) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y61 - Y62","v":4.2340761865489185E-6},"Q6_NPVcheck"]
[]
[null,null,null,null,"Q6+1 period X-Factor",null,"Q6plus1_X"]
[null,null,null,null,{"$f":" C_Revenue!E$130","v":"Present value of unprofiled Q6+1 period allowed airport charges"},{"$f":" C_Revenue!F$130","v":0},{"$f":" C_Revenue!G$130","v":"£'m nominal"},{"$f":" C_Revenue!H$130","v":0},{"$f":" C_Revenue!I$130","v":0},{"$f":" C_Revenue!J$130","v":0},{"$f":" C_Revenue!K$130","v":0},{"$f":" C_Revenue!L$130","v":0},{"$f":" C_Revenue!M$130","v":0},{"$f":" C_Revenue!N$130","v":0},{"$f":" C_Revenue!O$130","v":0},{"$f":" C_Revenue!P$130","v":0},{"$f":" C_Revenue!Q$130","v":0},{"$f":" C_Revenue!R$130","v":0},{"$f":" C_Revenue!S$130","v":0},{"$f":" C_Revenue!T$130","v":0},{"$f":" C_Revenue!U$130","v":0},{"$f":" C_Revenue!V$130","v":0},{"$f":" C_Revenue!W$130","v":0},{"$f":" C_Revenue!X$130","v":0},{"$f":" C_Revenue!Y$130","v":1761.4728461864811},{"$f":" C_Revenue!Z$130","v":0},{"$f":" C_Revenue!AA$130","v":0},{"$f":" C_Revenue!AB$130","v":0},{"$f":" C_Revenue!AC$130","v":0},{"$f":" C_Revenue!AD$130","v":0},{"$f":" C_Revenue!AE$130","v":1761.4728461864811},{"$f":" C_Revenue!AF$130","v":0},{"$f":" C_Revenue!AG$130","v":0},{"$f":" C_Revenue!AH$130","v":0},{"$f":" C_Revenue!AI$130","v":0},{"$f":" C_Revenue!AJ$130","v":0},{"$f":" C_Revenue!AK$130","v":0},{"$f":" C_Revenue!AL$130","v":0},{"$f":" C_Revenue!AM$130","v":0},{"$f":" C_Revenue!AN$130","v":0},{"$f":" C_Revenue!AO$130","v":0},{"$f":" C_Revenue!AP$130","v":0},{"$f":" C_Revenue!AQ$130","v":0},{"$f":" C_Revenue!AR$130","v":0},{"$f":" C_Revenue!AS$130","v":0},{"$f":" C_Revenue!AT$130","v":0},{"$f":" C_Revenue!AU$130","v":0},{"$f":" C_Revenue!AV$130","v":0},{"$f":" C_Revenue!AW$130","v":0},{"$f":" C_Revenue!AX$130","v":0},{"$f":" C_Revenue!AY$130","v":0},{"$f":" C_Revenue!AZ$130","v":0},{"$f":" C_Revenue!BA$130","v":0},{"$f":" C_Revenue!BB$130","v":0},{"$f":" C_Revenue!BC$130","v":0},{"$f":" C_Revenue!BD$130","v":0},{"$f":" C_Revenue!BE$130","v":0},{"$f":" C_Revenue!BF$130","v":0},{"$f":" C_Revenue!BG$130","v":0},{"$f":" C_Revenue!BH$130","v":0},{"$f":" C_Revenue!BI$130","v":0},{"$f":" C_Revenue!BJ$130","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$131","v":"Present value of profiled Q6+1 period allowed airport charges"},{"$f":" C_Revenue!F$131","v":0},{"$f":" C_Revenue!G$131","v":"£'m nominal"},{"$f":" C_Revenue!H$131","v":0},{"$f":" C_Revenue!I$131","v":0},{"$f":" C_Revenue!J$131","v":0},{"$f":" C_Revenue!K$131","v":0},{"$f":" C_Revenue!L$131","v":0},{"$f":" C_Revenue!M$131","v":0},{"$f":" C_Revenue!N$131","v":0},{"$f":" C_Revenue!O$131","v":0},{"$f":" C_Revenue!P$131","v":0},{"$f":" C_Revenue!Q$131","v":0},{"$f":" C_Revenue!R$131","v":0},{"$f":" C_Revenue!S$131","v":0},{"$f":" C_Revenue!T$131","v":0},{"$f":" C_Revenue!U$131","v":0},{"$f":" C_Revenue!V$131","v":0},{"$f":" C_Revenue!W$131","v":0},{"$f":" C_Revenue!X$131","v":0},{"$f":" C_Revenue!Y$131","v":1761.4728461864806},{"$f":" C_Revenue!Z$131","v":0},{"$f":" C_Revenue!AA$131","v":0},{"$f":" C_Revenue!AB$131","v":0},{"$f":" C_Revenue!AC$131","v":0},{"$f":" C_Revenue!AD$131","v":0},{"$f":" C_Revenue!AE$131","v":1761.4728461864806},{"$f":" C_Revenue!AF$131","v":0},{"$f":" C_Revenue!AG$131","v":0},{"$f":" C_Revenue!AH$131","v":0},{"$f":" C_Revenue!AI$131","v":0},{"$f":" C_Revenue!AJ$131","v":0},{"$f":" C_Revenue!AK$131","v":0},{"$f":" C_Revenue!AL$131","v":0},{"$f":" C_Revenue!AM$131","v":0},{"$f":" C_Revenue!AN$131","v":0},{"$f":" C_Revenue!AO$131","v":0},{"$f":" C_Revenue!AP$131","v":0},{"$f":" C_Revenue!AQ$131","v":0},{"$f":" C_Revenue!AR$131","v":0},{"$f":" C_Revenue!AS$131","v":0},{"$f":" C_Revenue!AT$131","v":0},{"$f":" C_Revenue!AU$131","v":0},{"$f":" C_Revenue!AV$131","v":0},{"$f":" C_Revenue!AW$131","v":0},{"$f":" C_Revenue!AX$131","v":0},{"$f":" C_Revenue!AY$131","v":0},{"$f":" C_Revenue!AZ$131","v":0},{"$f":" C_Revenue!BA$131","v":0},{"$f":" C_Revenue!BB$131","v":0},{"$f":" C_Revenue!BC$131","v":0},{"$f":" C_Revenue!BD$131","v":0},{"$f":" C_Revenue!BE$131","v":0},{"$f":" C_Revenue!BF$131","v":0},{"$f":" C_Revenue!BG$131","v":0},{"$f":" C_Revenue!BH$131","v":0},{"$f":" C_Revenue!BI$131","v":0},{"$f":" C_Revenue!BJ$131","v":0}]
[null,null,null,null,"Revenue - Q6+1 period price profiling",{"$f":" IF(ABS(Y66 - Y67) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y66 - Y67","v":0},"Q6plus1_NPVcheck"]
[]
[null,null,null,null,"iH7 period X-Factor",null,"iH7_X"]
[null,null,null,null,{"$f":" C_Revenue!E$172","v":"Present value of unprofiled iH7 period allowed airport charges"},{"$f":" C_Revenue!F$172","v":0},{"$f":" C_Revenue!G$172","v":"£'m nominal"},{"$f":" C_Revenue!H$172","v":0},{"$f":" C_Revenue!I$172","v":0},{"$f":" C_Revenue!J$172","v":0},{"$f":" C_Revenue!K$172","v":0},{"$f":" C_Revenue!L$172","v":0},{"$f":" C_Revenue!M$172","v":0},{"$f":" C_Revenue!N$172","v":0},{"$f":" C_Revenue!O$172","v":0},{"$f":" C_Revenue!P$172","v":0},{"$f":" C_Revenue!Q$172","v":0},{"$f":" C_Revenue!R$172","v":0},{"$f":" C_Revenue!S$172","v":0},{"$f":" C_Revenue!T$172","v":0},{"$f":" C_Revenue!U$172","v":0},{"$f":" C_Revenue!V$172","v":0},{"$f":" C_Revenue!W$172","v":0},{"$f":" C_Revenue!X$172","v":0},{"$f":" C_Revenue!Y$172","v":3940.4348152987936},{"$f":" C_Revenue!Z$172","v":0},{"$f":" C_Revenue!AA$172","v":0},{"$f":" C_Revenue!AB$172","v":0},{"$f":" C_Revenue!AC$172","v":0},{"$f":" C_Revenue!AD$172","v":0},{"$f":" C_Revenue!AE$172","v":0},{"$f":" C_Revenue!AF$172","v":2121.3941261481123},{"$f":" C_Revenue!AG$172","v":1819.0406891506814},{"$f":" C_Revenue!AH$172","v":0},{"$f":" C_Revenue!AI$172","v":0},{"$f":" C_Revenue!AJ$172","v":0},{"$f":" C_Revenue!AK$172","v":0},{"$f":" C_Revenue!AL$172","v":0},{"$f":" C_Revenue!AM$172","v":0},{"$f":" C_Revenue!AN$172","v":0},{"$f":" C_Revenue!AO$172","v":0},{"$f":" C_Revenue!AP$172","v":0},{"$f":" C_Revenue!AQ$172","v":0},{"$f":" C_Revenue!AR$172","v":0},{"$f":" C_Revenue!AS$172","v":0},{"$f":" C_Revenue!AT$172","v":0},{"$f":" C_Revenue!AU$172","v":0},{"$f":" C_Revenue!AV$172","v":0},{"$f":" C_Revenue!AW$172","v":0},{"$f":" C_Revenue!AX$172","v":0},{"$f":" C_Revenue!AY$172","v":0},{"$f":" C_Revenue!AZ$172","v":0},{"$f":" C_Revenue!BA$172","v":0},{"$f":" C_Revenue!BB$172","v":0},{"$f":" C_Revenue!BC$172","v":0},{"$f":" C_Revenue!BD$172","v":0},{"$f":" C_Revenue!BE$172","v":0},{"$f":" C_Revenue!BF$172","v":0},{"$f":" C_Revenue!BG$172","v":0},{"$f":" C_Revenue!BH$172","v":0},{"$f":" C_Revenue!BI$172","v":0},{"$f":" C_Revenue!BJ$172","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$173","v":"Present value of profiled iH7 period allowed airport charges"},{"$f":" C_Revenue!F$173","v":0},{"$f":" C_Revenue!G$173","v":"£'m nominal"},{"$f":" C_Revenue!H$173","v":0},{"$f":" C_Revenue!I$173","v":0},{"$f":" C_Revenue!J$173","v":0},{"$f":" C_Revenue!K$173","v":0},{"$f":" C_Revenue!L$173","v":0},{"$f":" C_Revenue!M$173","v":0},{"$f":" C_Revenue!N$173","v":0},{"$f":" C_Revenue!O$173","v":0},{"$f":" C_Revenue!P$173","v":0},{"$f":" C_Revenue!Q$173","v":0},{"$f":" C_Revenue!R$173","v":0},{"$f":" C_Revenue!S$173","v":0},{"$f":" C_Revenue!T$173","v":0},{"$f":" C_Revenue!U$173","v":0},{"$f":" C_Revenue!V$173","v":0},{"$f":" C_Revenue!W$173","v":0},{"$f":" C_Revenue!X$173","v":0},{"$f":" C_Revenue!Y$173","v":3940.4348152987941},{"$f":" C_Revenue!Z$173","v":0},{"$f":" C_Revenue!AA$173","v":0},{"$f":" C_Revenue!AB$173","v":0},{"$f":" C_Revenue!AC$173","v":0},{"$f":" C_Revenue!AD$173","v":0},{"$f":" C_Revenue!AE$173","v":0},{"$f":" C_Revenue!AF$173","v":2151.6198576274237},{"$f":" C_Revenue!AG$173","v":1788.8149576713702},{"$f":" C_Revenue!AH$173","v":0},{"$f":" C_Revenue!AI$173","v":0},{"$f":" C_Revenue!AJ$173","v":0},{"$f":" C_Revenue!AK$173","v":0},{"$f":" C_Revenue!AL$173","v":0},{"$f":" C_Revenue!AM$173","v":0},{"$f":" C_Revenue!AN$173","v":0},{"$f":" C_Revenue!AO$173","v":0},{"$f":" C_Revenue!AP$173","v":0},{"$f":" C_Revenue!AQ$173","v":0},{"$f":" C_Revenue!AR$173","v":0},{"$f":" C_Revenue!AS$173","v":0},{"$f":" C_Revenue!AT$173","v":0},{"$f":" C_Revenue!AU$173","v":0},{"$f":" C_Revenue!AV$173","v":0},{"$f":" C_Revenue!AW$173","v":0},{"$f":" C_Revenue!AX$173","v":0},{"$f":" C_Revenue!AY$173","v":0},{"$f":" C_Revenue!AZ$173","v":0},{"$f":" C_Revenue!BA$173","v":0},{"$f":" C_Revenue!BB$173","v":0},{"$f":" C_Revenue!BC$173","v":0},{"$f":" C_Revenue!BD$173","v":0},{"$f":" C_Revenue!BE$173","v":0},{"$f":" C_Revenue!BF$173","v":0},{"$f":" C_Revenue!BG$173","v":0},{"$f":" C_Revenue!BH$173","v":0},{"$f":" C_Revenue!BI$173","v":0},{"$f":" C_Revenue!BJ$173","v":0}]
[null,null,null,null,"Revenue - iH7 period price profiling",{"$f":" IF(ABS(Y71 - Y72) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y71 - Y72","v":0},"iH7_NPVcheck"]
[]
[null,null,null,null,"H7 period X-Factor",null,"H7_X"]
[null,null,null,null,{"$f":" C_Revenue!E$227","v":"Present value of unprofiled H7 period allowed airport charges"},{"$f":" C_Revenue!F$227","v":0},{"$f":" C_Revenue!G$227","v":"£'m nominal"},{"$f":" C_Revenue!H$227","v":0},{"$f":" C_Revenue!I$227","v":0},{"$f":" C_Revenue!J$227","v":0},{"$f":" C_Revenue!K$227","v":0},{"$f":" C_Revenue!L$227","v":0},{"$f":" C_Revenue!M$227","v":0},{"$f":" C_Revenue!N$227","v":0},{"$f":" C_Revenue!O$227","v":0},{"$f":" C_Revenue!P$227","v":0},{"$f":" C_Revenue!Q$227","v":0},{"$f":" C_Revenue!R$227","v":0},{"$f":" C_Revenue!S$227","v":0},{"$f":" C_Revenue!T$227","v":0},{"$f":" C_Revenue!U$227","v":0},{"$f":" C_Revenue!V$227","v":0},{"$f":" C_Revenue!W$227","v":0},{"$f":" C_Revenue!X$227","v":0},{"$f":" C_Revenue!Y$227","v":7719.3498158842458},{"$f":" C_Revenue!Z$227","v":0},{"$f":" C_Revenue!AA$227","v":0},{"$f":" C_Revenue!AB$227","v":0},{"$f":" C_Revenue!AC$227","v":0},{"$f":" C_Revenue!AD$227","v":0},{"$f":" C_Revenue!AE$227","v":0},{"$f":" C_Revenue!AF$227","v":0},{"$f":" C_Revenue!AG$227","v":0},{"$f":" C_Revenue!AH$227","v":1738.3834189816384},{"$f":" C_Revenue!AI$227","v":1591.1634105226294},{"$f":" C_Revenue!AJ$227","v":1496.4762746035581},{"$f":" C_Revenue!AK$227","v":1465.591387480765},{"$f":" C_Revenue!AL$227","v":1427.7353242956553},{"$f":" C_Revenue!AM$227","v":0},{"$f":" C_Revenue!AN$227","v":0},{"$f":" C_Revenue!AO$227","v":0},{"$f":" C_Revenue!AP$227","v":0},{"$f":" C_Revenue!AQ$227","v":0},{"$f":" C_Revenue!AR$227","v":0},{"$f":" C_Revenue!AS$227","v":0},{"$f":" C_Revenue!AT$227","v":0},{"$f":" C_Revenue!AU$227","v":0},{"$f":" C_Revenue!AV$227","v":0},{"$f":" C_Revenue!AW$227","v":0},{"$f":" C_Revenue!AX$227","v":0},{"$f":" C_Revenue!AY$227","v":0},{"$f":" C_Revenue!AZ$227","v":0},{"$f":" C_Revenue!BA$227","v":0},{"$f":" C_Revenue!BB$227","v":0},{"$f":" C_Revenue!BC$227","v":0},{"$f":" C_Revenue!BD$227","v":0},{"$f":" C_Revenue!BE$227","v":0},{"$f":" C_Revenue!BF$227","v":0},{"$f":" C_Revenue!BG$227","v":0},{"$f":" C_Revenue!BH$227","v":0},{"$f":" C_Revenue!BI$227","v":0},{"$f":" C_Revenue!BJ$227","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$228","v":"Present value of profiled H7 period allowed airport charges"},{"$f":" C_Revenue!F$228","v":0},{"$f":" C_Revenue!G$228","v":"£'m nominal"},{"$f":" C_Revenue!H$228","v":0},{"$f":" C_Revenue!I$228","v":0},{"$f":" C_Revenue!J$228","v":0},{"$f":" C_Revenue!K$228","v":0},{"$f":" C_Revenue!L$228","v":0},{"$f":" C_Revenue!M$228","v":0},{"$f":" C_Revenue!N$228","v":0},{"$f":" C_Revenue!O$228","v":0},{"$f":" C_Revenue!P$228","v":0},{"$f":" C_Revenue!Q$228","v":0},{"$f":" C_Revenue!R$228","v":0},{"$f":" C_Revenue!S$228","v":0},{"$f":" C_Revenue!T$228","v":0},{"$f":" C_Revenue!U$228","v":0},{"$f":" C_Revenue!V$228","v":0},{"$f":" C_Revenue!W$228","v":0},{"$f":" C_Revenue!X$228","v":0},{"$f":" C_Revenue!Y$228","v":7719.3498158842458},{"$f":" C_Revenue!Z$228","v":0},{"$f":" C_Revenue!AA$228","v":0},{"$f":" C_Revenue!AB$228","v":0},{"$f":" C_Revenue!AC$228","v":0},{"$f":" C_Revenue!AD$228","v":0},{"$f":" C_Revenue!AE$228","v":0},{"$f":" C_Revenue!AF$228","v":0},{"$f":" C_Revenue!AG$228","v":0},{"$f":" C_Revenue!AH$228","v":1725.8473744504902},{"$f":" C_Revenue!AI$228","v":1835.19289709501},{"$f":" C_Revenue!AJ$228","v":1429.626110159465},{"$f":" C_Revenue!AK$228","v":1386.4686338714016},{"$f":" C_Revenue!AL$228","v":1342.2148003078794},{"$f":" C_Revenue!AM$228","v":0},{"$f":" C_Revenue!AN$228","v":0},{"$f":" C_Revenue!AO$228","v":0},{"$f":" C_Revenue!AP$228","v":0},{"$f":" C_Revenue!AQ$228","v":0},{"$f":" C_Revenue!AR$228","v":0},{"$f":" C_Revenue!AS$228","v":0},{"$f":" C_Revenue!AT$228","v":0},{"$f":" C_Revenue!AU$228","v":0},{"$f":" C_Revenue!AV$228","v":0},{"$f":" C_Revenue!AW$228","v":0},{"$f":" C_Revenue!AX$228","v":0},{"$f":" C_Revenue!AY$228","v":0},{"$f":" C_Revenue!AZ$228","v":0},{"$f":" C_Revenue!BA$228","v":0},{"$f":" C_Revenue!BB$228","v":0},{"$f":" C_Revenue!BC$228","v":0},{"$f":" C_Revenue!BD$228","v":0},{"$f":" C_Revenue!BE$228","v":0},{"$f":" C_Revenue!BF$228","v":0},{"$f":" C_Revenue!BG$228","v":0},{"$f":" C_Revenue!BH$228","v":0},{"$f":" C_Revenue!BI$228","v":0},{"$f":" C_Revenue!BJ$228","v":0}]
[null,null,null,null,"Revenue - H7 period price profiling",{"$f":" IF(ABS(Y76 - Y77) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y76 - Y77","v":0},"H7_NPVcheck"]
[]
[null,null,null,null,"H8 period X-Factor",null,"H8_X"]
[null,null,null,null,{"$f":" C_Revenue!E$264","v":"Present value of unprofiled H8 period allowed airport charges"},{"$f":" C_Revenue!F$264","v":0},{"$f":" C_Revenue!G$264","v":"£'m nominal"},{"$f":" C_Revenue!H$264","v":0},{"$f":" C_Revenue!I$264","v":0},{"$f":" C_Revenue!J$264","v":0},{"$f":" C_Revenue!K$264","v":0},{"$f":" C_Revenue!L$264","v":0},{"$f":" C_Revenue!M$264","v":0},{"$f":" C_Revenue!N$264","v":0},{"$f":" C_Revenue!O$264","v":0},{"$f":" C_Revenue!P$264","v":0},{"$f":" C_Revenue!Q$264","v":0},{"$f":" C_Revenue!R$264","v":0},{"$f":" C_Revenue!S$264","v":0},{"$f":" C_Revenue!T$264","v":0},{"$f":" C_Revenue!U$264","v":0},{"$f":" C_Revenue!V$264","v":0},{"$f":" C_Revenue!W$264","v":0},{"$f":" C_Revenue!X$264","v":0},{"$f":" C_Revenue!Y$264","v":9310.3373013617056},{"$f":" C_Revenue!Z$264","v":0},{"$f":" C_Revenue!AA$264","v":0},{"$f":" C_Revenue!AB$264","v":0},{"$f":" C_Revenue!AC$264","v":0},{"$f":" C_Revenue!AD$264","v":0},{"$f":" C_Revenue!AE$264","v":0},{"$f":" C_Revenue!AF$264","v":0},{"$f":" C_Revenue!AG$264","v":0},{"$f":" C_Revenue!AH$264","v":0},{"$f":" C_Revenue!AI$264","v":0},{"$f":" C_Revenue!AJ$264","v":0},{"$f":" C_Revenue!AK$264","v":0},{"$f":" C_Revenue!AL$264","v":0},{"$f":" C_Revenue!AM$264","v":1944.555213392325},{"$f":" C_Revenue!AN$264","v":1706.6440813881229},{"$f":" C_Revenue!AO$264","v":1827.4852293540766},{"$f":" C_Revenue!AP$264","v":1882.7374735850028},{"$f":" C_Revenue!AQ$264","v":1948.9153036421783},{"$f":" C_Revenue!AR$264","v":0},{"$f":" C_Revenue!AS$264","v":0},{"$f":" C_Revenue!AT$264","v":0},{"$f":" C_Revenue!AU$264","v":0},{"$f":" C_Revenue!AV$264","v":0},{"$f":" C_Revenue!AW$264","v":0},{"$f":" C_Revenue!AX$264","v":0},{"$f":" C_Revenue!AY$264","v":0},{"$f":" C_Revenue!AZ$264","v":0},{"$f":" C_Revenue!BA$264","v":0},{"$f":" C_Revenue!BB$264","v":0},{"$f":" C_Revenue!BC$264","v":0},{"$f":" C_Revenue!BD$264","v":0},{"$f":" C_Revenue!BE$264","v":0},{"$f":" C_Revenue!BF$264","v":0},{"$f":" C_Revenue!BG$264","v":0},{"$f":" C_Revenue!BH$264","v":0},{"$f":" C_Revenue!BI$264","v":0},{"$f":" C_Revenue!BJ$264","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$265","v":"Present value of profiled H8 period allowed airport charges"},{"$f":" C_Revenue!F$265","v":0},{"$f":" C_Revenue!G$265","v":"£'m nominal"},{"$f":" C_Revenue!H$265","v":0},{"$f":" C_Revenue!I$265","v":0},{"$f":" C_Revenue!J$265","v":0},{"$f":" C_Revenue!K$265","v":0},{"$f":" C_Revenue!L$265","v":0},{"$f":" C_Revenue!M$265","v":0},{"$f":" C_Revenue!N$265","v":0},{"$f":" C_Revenue!O$265","v":0},{"$f":" C_Revenue!P$265","v":0},{"$f":" C_Revenue!Q$265","v":0},{"$f":" C_Revenue!R$265","v":0},{"$f":" C_Revenue!S$265","v":0},{"$f":" C_Revenue!T$265","v":0},{"$f":" C_Revenue!U$265","v":0},{"$f":" C_Revenue!V$265","v":0},{"$f":" C_Revenue!W$265","v":0},{"$f":" C_Revenue!X$265","v":0},{"$f":" C_Revenue!Y$265","v":9310.3373013617056},{"$f":" C_Revenue!Z$265","v":0},{"$f":" C_Revenue!AA$265","v":0},{"$f":" C_Revenue!AB$265","v":0},{"$f":" C_Revenue!AC$265","v":0},{"$f":" C_Revenue!AD$265","v":0},{"$f":" C_Revenue!AE$265","v":0},{"$f":" C_Revenue!AF$265","v":0},{"$f":" C_Revenue!AG$265","v":0},{"$f":" C_Revenue!AH$265","v":0},{"$f":" C_Revenue!AI$265","v":0},{"$f":" C_Revenue!AJ$265","v":0},{"$f":" C_Revenue!AK$265","v":0},{"$f":" C_Revenue!AL$265","v":0},{"$f":" C_Revenue!AM$265","v":1894.8346988012656},{"$f":" C_Revenue!AN$265","v":1804.8554766261711},{"$f":" C_Revenue!AO$265","v":1833.3051646628774},{"$f":" C_Revenue!AP$265","v":1869.9712679561349},{"$f":" C_Revenue!AQ$265","v":1907.3706933152575},{"$f":" C_Revenue!AR$265","v":0},{"$f":" C_Revenue!AS$265","v":0},{"$f":" C_Revenue!AT$265","v":0},{"$f":" C_Revenue!AU$265","v":0},{"$f":" C_Revenue!AV$265","v":0},{"$f":" C_Revenue!AW$265","v":0},{"$f":" C_Revenue!AX$265","v":0},{"$f":" C_Revenue!AY$265","v":0},{"$f":" C_Revenue!AZ$265","v":0},{"$f":" C_Revenue!BA$265","v":0},{"$f":" C_Revenue!BB$265","v":0},{"$f":" C_Revenue!BC$265","v":0},{"$f":" C_Revenue!BD$265","v":0},{"$f":" C_Revenue!BE$265","v":0},{"$f":" C_Revenue!BF$265","v":0},{"$f":" C_Revenue!BG$265","v":0},{"$f":" C_Revenue!BH$265","v":0},{"$f":" C_Revenue!BI$265","v":0},{"$f":" C_Revenue!BJ$265","v":0}]
[null,null,null,null,"Revenue - H8 period price profiling",{"$f":" IF(ABS(Y81 - Y82) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y81 - Y82","v":0},"H8_NPVcheck"]
[]
[null,null,null,null,"H9 period X-Factor",null,"H9_X"]
[null,null,null,null,{"$f":" C_Revenue!E$301","v":"Present value of unprofiled H9 period allowed airport charges"},{"$f":" C_Revenue!F$301","v":0},{"$f":" C_Revenue!G$301","v":"£'m nominal"},{"$f":" C_Revenue!H$301","v":0},{"$f":" C_Revenue!I$301","v":0},{"$f":" C_Revenue!J$301","v":0},{"$f":" C_Revenue!K$301","v":0},{"$f":" C_Revenue!L$301","v":0},{"$f":" C_Revenue!M$301","v":0},{"$f":" C_Revenue!N$301","v":0},{"$f":" C_Revenue!O$301","v":0},{"$f":" C_Revenue!P$301","v":0},{"$f":" C_Revenue!Q$301","v":0},{"$f":" C_Revenue!R$301","v":0},{"$f":" C_Revenue!S$301","v":0},{"$f":" C_Revenue!T$301","v":0},{"$f":" C_Revenue!U$301","v":0},{"$f":" C_Revenue!V$301","v":0},{"$f":" C_Revenue!W$301","v":0},{"$f":" C_Revenue!X$301","v":0},{"$f":" C_Revenue!Y$301","v":11821.709511351182},{"$f":" C_Revenue!Z$301","v":0},{"$f":" C_Revenue!AA$301","v":0},{"$f":" C_Revenue!AB$301","v":0},{"$f":" C_Revenue!AC$301","v":0},{"$f":" C_Revenue!AD$301","v":0},{"$f":" C_Revenue!AE$301","v":0},{"$f":" C_Revenue!AF$301","v":0},{"$f":" C_Revenue!AG$301","v":0},{"$f":" C_Revenue!AH$301","v":0},{"$f":" C_Revenue!AI$301","v":0},{"$f":" C_Revenue!AJ$301","v":0},{"$f":" C_Revenue!AK$301","v":0},{"$f":" C_Revenue!AL$301","v":0},{"$f":" C_Revenue!AM$301","v":0},{"$f":" C_Revenue!AN$301","v":0},{"$f":" C_Revenue!AO$301","v":0},{"$f":" C_Revenue!AP$301","v":0},{"$f":" C_Revenue!AQ$301","v":0},{"$f":" C_Revenue!AR$301","v":2186.8370589477076},{"$f":" C_Revenue!AS$301","v":2223.0270853001275},{"$f":" C_Revenue!AT$301","v":2249.8916998052914},{"$f":" C_Revenue!AU$301","v":2523.5122221422885},{"$f":" C_Revenue!AV$301","v":2638.4414451557682},{"$f":" C_Revenue!AW$301","v":0},{"$f":" C_Revenue!AX$301","v":0},{"$f":" C_Revenue!AY$301","v":0},{"$f":" C_Revenue!AZ$301","v":0},{"$f":" C_Revenue!BA$301","v":0},{"$f":" C_Revenue!BB$301","v":0},{"$f":" C_Revenue!BC$301","v":0},{"$f":" C_Revenue!BD$301","v":0},{"$f":" C_Revenue!BE$301","v":0},{"$f":" C_Revenue!BF$301","v":0},{"$f":" C_Revenue!BG$301","v":0},{"$f":" C_Revenue!BH$301","v":0},{"$f":" C_Revenue!BI$301","v":0},{"$f":" C_Revenue!BJ$301","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$302","v":"Present value of profiled H9 period allowed airport charges"},{"$f":" C_Revenue!F$302","v":0},{"$f":" C_Revenue!G$302","v":"£'m nominal"},{"$f":" C_Revenue!H$302","v":0},{"$f":" C_Revenue!I$302","v":0},{"$f":" C_Revenue!J$302","v":0},{"$f":" C_Revenue!K$302","v":0},{"$f":" C_Revenue!L$302","v":0},{"$f":" C_Revenue!M$302","v":0},{"$f":" C_Revenue!N$302","v":0},{"$f":" C_Revenue!O$302","v":0},{"$f":" C_Revenue!P$302","v":0},{"$f":" C_Revenue!Q$302","v":0},{"$f":" C_Revenue!R$302","v":0},{"$f":" C_Revenue!S$302","v":0},{"$f":" C_Revenue!T$302","v":0},{"$f":" C_Revenue!U$302","v":0},{"$f":" C_Revenue!V$302","v":0},{"$f":" C_Revenue!W$302","v":0},{"$f":" C_Revenue!X$302","v":0},{"$f":" C_Revenue!Y$302","v":11821.709511351182},{"$f":" C_Revenue!Z$302","v":0},{"$f":" C_Revenue!AA$302","v":0},{"$f":" C_Revenue!AB$302","v":0},{"$f":" C_Revenue!AC$302","v":0},{"$f":" C_Revenue!AD$302","v":0},{"$f":" C_Revenue!AE$302","v":0},{"$f":" C_Revenue!AF$302","v":0},{"$f":" C_Revenue!AG$302","v":0},{"$f":" C_Revenue!AH$302","v":0},{"$f":" C_Revenue!AI$302","v":0},{"$f":" C_Revenue!AJ$302","v":0},{"$f":" C_Revenue!AK$302","v":0},{"$f":" C_Revenue!AL$302","v":0},{"$f":" C_Revenue!AM$302","v":0},{"$f":" C_Revenue!AN$302","v":0},{"$f":" C_Revenue!AO$302","v":0},{"$f":" C_Revenue!AP$302","v":0},{"$f":" C_Revenue!AQ$302","v":0},{"$f":" C_Revenue!AR$302","v":2403.8984054430957},{"$f":" C_Revenue!AS$302","v":2284.9846724647477},{"$f":" C_Revenue!AT$302","v":2330.6843659140436},{"$f":" C_Revenue!AU$302","v":2377.2980532323245},{"$f":" C_Revenue!AV$302","v":2424.8440142969707},{"$f":" C_Revenue!AW$302","v":0},{"$f":" C_Revenue!AX$302","v":0},{"$f":" C_Revenue!AY$302","v":0},{"$f":" C_Revenue!AZ$302","v":0},{"$f":" C_Revenue!BA$302","v":0},{"$f":" C_Revenue!BB$302","v":0},{"$f":" C_Revenue!BC$302","v":0},{"$f":" C_Revenue!BD$302","v":0},{"$f":" C_Revenue!BE$302","v":0},{"$f":" C_Revenue!BF$302","v":0},{"$f":" C_Revenue!BG$302","v":0},{"$f":" C_Revenue!BH$302","v":0},{"$f":" C_Revenue!BI$302","v":0},{"$f":" C_Revenue!BJ$302","v":0}]
[null,null,null,null,"Revenue - H9 period price profiling",{"$f":" IF(ABS(Y86 - Y87) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y86 - Y87","v":0},"H9_NPVcheck"]
[]
[null,null,null,null,"H10 period X-Factor",null,"H10_X"]
[null,null,null,null,{"$f":" C_Revenue!E$338","v":"Present value of unprofiled H10 period allowed airport charges"},{"$f":" C_Revenue!F$338","v":0},{"$f":" C_Revenue!G$338","v":"£'m nominal"},{"$f":" C_Revenue!H$338","v":0},{"$f":" C_Revenue!I$338","v":0},{"$f":" C_Revenue!J$338","v":0},{"$f":" C_Revenue!K$338","v":0},{"$f":" C_Revenue!L$338","v":0},{"$f":" C_Revenue!M$338","v":0},{"$f":" C_Revenue!N$338","v":0},{"$f":" C_Revenue!O$338","v":0},{"$f":" C_Revenue!P$338","v":0},{"$f":" C_Revenue!Q$338","v":0},{"$f":" C_Revenue!R$338","v":0},{"$f":" C_Revenue!S$338","v":0},{"$f":" C_Revenue!T$338","v":0},{"$f":" C_Revenue!U$338","v":0},{"$f":" C_Revenue!V$338","v":0},{"$f":" C_Revenue!W$338","v":0},{"$f":" C_Revenue!X$338","v":0},{"$f":" C_Revenue!Y$338","v":15171.730881662446},{"$f":" C_Revenue!Z$338","v":0},{"$f":" C_Revenue!AA$338","v":0},{"$f":" C_Revenue!AB$338","v":0},{"$f":" C_Revenue!AC$338","v":0},{"$f":" C_Revenue!AD$338","v":0},{"$f":" C_Revenue!AE$338","v":0},{"$f":" C_Revenue!AF$338","v":0},{"$f":" C_Revenue!AG$338","v":0},{"$f":" C_Revenue!AH$338","v":0},{"$f":" C_Revenue!AI$338","v":0},{"$f":" C_Revenue!AJ$338","v":0},{"$f":" C_Revenue!AK$338","v":0},{"$f":" C_Revenue!AL$338","v":0},{"$f":" C_Revenue!AM$338","v":0},{"$f":" C_Revenue!AN$338","v":0},{"$f":" C_Revenue!AO$338","v":0},{"$f":" C_Revenue!AP$338","v":0},{"$f":" C_Revenue!AQ$338","v":0},{"$f":" C_Revenue!AR$338","v":0},{"$f":" C_Revenue!AS$338","v":0},{"$f":" C_Revenue!AT$338","v":0},{"$f":" C_Revenue!AU$338","v":0},{"$f":" C_Revenue!AV$338","v":0},{"$f":" C_Revenue!AW$338","v":2983.1855753046498},{"$f":" C_Revenue!AX$338","v":2872.2088487877486},{"$f":" C_Revenue!AY$338","v":3050.789747210702},{"$f":" C_Revenue!AZ$338","v":3080.9328000163623},{"$f":" C_Revenue!BA$338","v":3184.6139103429841},{"$f":" C_Revenue!BB$338","v":0},{"$f":" C_Revenue!BC$338","v":0},{"$f":" C_Revenue!BD$338","v":0},{"$f":" C_Revenue!BE$338","v":0},{"$f":" C_Revenue!BF$338","v":0},{"$f":" C_Revenue!BG$338","v":0},{"$f":" C_Revenue!BH$338","v":0},{"$f":" C_Revenue!BI$338","v":0},{"$f":" C_Revenue!BJ$338","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$339","v":"Present value of profiled H10 period allowed airport charges"},{"$f":" C_Revenue!F$339","v":0},{"$f":" C_Revenue!G$339","v":"£'m nominal"},{"$f":" C_Revenue!H$339","v":0},{"$f":" C_Revenue!I$339","v":0},{"$f":" C_Revenue!J$339","v":0},{"$f":" C_Revenue!K$339","v":0},{"$f":" C_Revenue!L$339","v":0},{"$f":" C_Revenue!M$339","v":0},{"$f":" C_Revenue!N$339","v":0},{"$f":" C_Revenue!O$339","v":0},{"$f":" C_Revenue!P$339","v":0},{"$f":" C_Revenue!Q$339","v":0},{"$f":" C_Revenue!R$339","v":0},{"$f":" C_Revenue!S$339","v":0},{"$f":" C_Revenue!T$339","v":0},{"$f":" C_Revenue!U$339","v":0},{"$f":" C_Revenue!V$339","v":0},{"$f":" C_Revenue!W$339","v":0},{"$f":" C_Revenue!X$339","v":0},{"$f":" C_Revenue!Y$339","v":15171.730881662446},{"$f":" C_Revenue!Z$339","v":0},{"$f":" C_Revenue!AA$339","v":0},{"$f":" C_Revenue!AB$339","v":0},{"$f":" C_Revenue!AC$339","v":0},{"$f":" C_Revenue!AD$339","v":0},{"$f":" C_Revenue!AE$339","v":0},{"$f":" C_Revenue!AF$339","v":0},{"$f":" C_Revenue!AG$339","v":0},{"$f":" C_Revenue!AH$339","v":0},{"$f":" C_Revenue!AI$339","v":0},{"$f":" C_Revenue!AJ$339","v":0},{"$f":" C_Revenue!AK$339","v":0},{"$f":" C_Revenue!AL$339","v":0},{"$f":" C_Revenue!AM$339","v":0},{"$f":" C_Revenue!AN$339","v":0},{"$f":" C_Revenue!AO$339","v":0},{"$f":" C_Revenue!AP$339","v":0},{"$f":" C_Revenue!AQ$339","v":0},{"$f":" C_Revenue!AR$339","v":0},{"$f":" C_Revenue!AS$339","v":0},{"$f":" C_Revenue!AT$339","v":0},{"$f":" C_Revenue!AU$339","v":0},{"$f":" C_Revenue!AV$339","v":0},{"$f":" C_Revenue!AW$339","v":3085.1121522839367},{"$f":" C_Revenue!AX$339","v":2932.5007932288827},{"$f":" C_Revenue!AY$339","v":2991.1508090934603},{"$f":" C_Revenue!AZ$339","v":3050.97382527533},{"$f":" C_Revenue!BA$339","v":3111.9933017808362},{"$f":" C_Revenue!BB$339","v":0},{"$f":" C_Revenue!BC$339","v":0},{"$f":" C_Revenue!BD$339","v":0},{"$f":" C_Revenue!BE$339","v":0},{"$f":" C_Revenue!BF$339","v":0},{"$f":" C_Revenue!BG$339","v":0},{"$f":" C_Revenue!BH$339","v":0},{"$f":" C_Revenue!BI$339","v":0},{"$f":" C_Revenue!BJ$339","v":0}]
[null,null,null,null,"Revenue - H10 period price profiling",{"$f":" IF(ABS(Y91 - Y92) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y91 - Y92","v":0},"H10_NPVcheck"]
[]
[null,null,null,null,"H11 period X-Factor",null,"H11_X"]
[null,null,null,null,{"$f":" C_Revenue!E$375","v":"Present value of unprofiled H11 period allowed airport charges"},{"$f":" C_Revenue!F$375","v":0},{"$f":" C_Revenue!G$375","v":"£'m nominal"},{"$f":" C_Revenue!H$375","v":0},{"$f":" C_Revenue!I$375","v":0},{"$f":" C_Revenue!J$375","v":0},{"$f":" C_Revenue!K$375","v":0},{"$f":" C_Revenue!L$375","v":0},{"$f":" C_Revenue!M$375","v":0},{"$f":" C_Revenue!N$375","v":0},{"$f":" C_Revenue!O$375","v":0},{"$f":" C_Revenue!P$375","v":0},{"$f":" C_Revenue!Q$375","v":0},{"$f":" C_Revenue!R$375","v":0},{"$f":" C_Revenue!S$375","v":0},{"$f":" C_Revenue!T$375","v":0},{"$f":" C_Revenue!U$375","v":0},{"$f":" C_Revenue!V$375","v":0},{"$f":" C_Revenue!W$375","v":0},{"$f":" C_Revenue!X$375","v":0},{"$f":" C_Revenue!Y$375","v":17546.868181988379},{"$f":" C_Revenue!Z$375","v":0},{"$f":" C_Revenue!AA$375","v":0},{"$f":" C_Revenue!AB$375","v":0},{"$f":" C_Revenue!AC$375","v":0},{"$f":" C_Revenue!AD$375","v":0},{"$f":" C_Revenue!AE$375","v":0},{"$f":" C_Revenue!AF$375","v":0},{"$f":" C_Revenue!AG$375","v":0},{"$f":" C_Revenue!AH$375","v":0},{"$f":" C_Revenue!AI$375","v":0},{"$f":" C_Revenue!AJ$375","v":0},{"$f":" C_Revenue!AK$375","v":0},{"$f":" C_Revenue!AL$375","v":0},{"$f":" C_Revenue!AM$375","v":0},{"$f":" C_Revenue!AN$375","v":0},{"$f":" C_Revenue!AO$375","v":0},{"$f":" C_Revenue!AP$375","v":0},{"$f":" C_Revenue!AQ$375","v":0},{"$f":" C_Revenue!AR$375","v":0},{"$f":" C_Revenue!AS$375","v":0},{"$f":" C_Revenue!AT$375","v":0},{"$f":" C_Revenue!AU$375","v":0},{"$f":" C_Revenue!AV$375","v":0},{"$f":" C_Revenue!AW$375","v":0},{"$f":" C_Revenue!AX$375","v":0},{"$f":" C_Revenue!AY$375","v":0},{"$f":" C_Revenue!AZ$375","v":0},{"$f":" C_Revenue!BA$375","v":0},{"$f":" C_Revenue!BB$375","v":3533.6931468208695},{"$f":" C_Revenue!BC$375","v":3375.6172668644931},{"$f":" C_Revenue!BD$375","v":3404.0574994821113},{"$f":" C_Revenue!BE$375","v":3447.3576494375047},{"$f":" C_Revenue!BF$375","v":3786.1426193833981},{"$f":" C_Revenue!BG$375","v":0},{"$f":" C_Revenue!BH$375","v":0},{"$f":" C_Revenue!BI$375","v":0},{"$f":" C_Revenue!BJ$375","v":0}]
[null,null,null,null,{"$f":" C_Revenue!E$376","v":"Present value of profiled H11 period allowed airport charges"},{"$f":" C_Revenue!F$376","v":0},{"$f":" C_Revenue!G$376","v":"£'m nominal"},{"$f":" C_Revenue!H$376","v":0},{"$f":" C_Revenue!I$376","v":0},{"$f":" C_Revenue!J$376","v":0},{"$f":" C_Revenue!K$376","v":0},{"$f":" C_Revenue!L$376","v":0},{"$f":" C_Revenue!M$376","v":0},{"$f":" C_Revenue!N$376","v":0},{"$f":" C_Revenue!O$376","v":0},{"$f":" C_Revenue!P$376","v":0},{"$f":" C_Revenue!Q$376","v":0},{"$f":" C_Revenue!R$376","v":0},{"$f":" C_Revenue!S$376","v":0},{"$f":" C_Revenue!T$376","v":0},{"$f":" C_Revenue!U$376","v":0},{"$f":" C_Revenue!V$376","v":0},{"$f":" C_Revenue!W$376","v":0},{"$f":" C_Revenue!X$376","v":0},{"$f":" C_Revenue!Y$376","v":17546.868181988382},{"$f":" C_Revenue!Z$376","v":0},{"$f":" C_Revenue!AA$376","v":0},{"$f":" C_Revenue!AB$376","v":0},{"$f":" C_Revenue!AC$376","v":0},{"$f":" C_Revenue!AD$376","v":0},{"$f":" C_Revenue!AE$376","v":0},{"$f":" C_Revenue!AF$376","v":0},{"$f":" C_Revenue!AG$376","v":0},{"$f":" C_Revenue!AH$376","v":0},{"$f":" C_Revenue!AI$376","v":0},{"$f":" C_Revenue!AJ$376","v":0},{"$f":" C_Revenue!AK$376","v":0},{"$f":" C_Revenue!AL$376","v":0},{"$f":" C_Revenue!AM$376","v":0},{"$f":" C_Revenue!AN$376","v":0},{"$f":" C_Revenue!AO$376","v":0},{"$f":" C_Revenue!AP$376","v":0},{"$f":" C_Revenue!AQ$376","v":0},{"$f":" C_Revenue!AR$376","v":0},{"$f":" C_Revenue!AS$376","v":0},{"$f":" C_Revenue!AT$376","v":0},{"$f":" C_Revenue!AU$376","v":0},{"$f":" C_Revenue!AV$376","v":0},{"$f":" C_Revenue!AW$376","v":0},{"$f":" C_Revenue!AX$376","v":0},{"$f":" C_Revenue!AY$376","v":0},{"$f":" C_Revenue!AZ$376","v":0},{"$f":" C_Revenue!BA$376","v":0},{"$f":" C_Revenue!BB$376","v":3568.0870353564401},{"$f":" C_Revenue!BC$376","v":3391.5843395664847},{"$f":" C_Revenue!BD$376","v":3459.4160263578146},{"$f":" C_Revenue!BE$376","v":3528.6043468849707},{"$f":" C_Revenue!BF$376","v":3599.1764338226699},{"$f":" C_Revenue!BG$376","v":0},{"$f":" C_Revenue!BH$376","v":0},{"$f":" C_Revenue!BI$376","v":0},{"$f":" C_Revenue!BJ$376","v":0}]
[null,null,null,null,"Revenue - H11 period price profiling",{"$f":" IF(ABS(Y96 - Y97) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y96 - Y97","v":0},"H11_NPVcheck"]
[]
[null,null,null,null,"H12 period X-Factor",null,"H12_X"]
[null,null,null,null,{"$f":" C_Revenue!E$412","v":"Present value of unprofiled H12 period allowed airport charges"},{"$f":" C_Revenue!F$412","v":0},{"$f":" C_Revenue!G$412","v":"£'m nominal"},{"$f":" C_Revenue!H$412","v":0},{"$f":" C_Revenue!I$412","v":0},{"$f":" C_Revenue!J$412","v":0},{"$f":" C_Revenue!K$412","v":0},{"$f":" C_Revenue!L$412","v":0},{"$f":" C_Revenue!M$412","v":0},{"$f":" C_Revenue!N$412","v":0},{"$f":" C_Revenue!O$412","v":0},{"$f":" C_Revenue!P$412","v":0},{"$f":" C_Revenue!Q$412","v":0},{"$f":" C_Revenue!R$412","v":0},{"$f":" C_Revenue!S$412","v":0},{"$f":" C_Revenue!T$412","v":0},{"$f":" C_Revenue!U$412","v":0},{"$f":" C_Revenue!V$412","v":0},{"$f":" C_Revenue!W$412","v":0},{"$f":" C_Revenue!X$412","v":0},{"$f":" C_Revenue!Y$412","v":15789.155155375347},{"$f":" C_Revenue!Z$412","v":0},{"$f":" C_Revenue!AA$412","v":0},{"$f":" C_Revenue!AB$412","v":0},{"$f":" C_Revenue!AC$412","v":0},{"$f":" C_Revenue!AD$412","v":0},{"$f":" C_Revenue!AE$412","v":0},{"$f":" C_Revenue!AF$412","v":0},{"$f":" C_Revenue!AG$412","v":0},{"$f":" C_Revenue!AH$412","v":0},{"$f":" C_Revenue!AI$412","v":0},{"$f":" C_Revenue!AJ$412","v":0},{"$f":" C_Revenue!AK$412","v":0},{"$f":" C_Revenue!AL$412","v":0},{"$f":" C_Revenue!AM$412","v":0},{"$f":" C_Revenue!AN$412","v":0},{"$f":" C_Revenue!AO$412","v":0},{"$f":" C_Revenue!AP$412","v":0},{"$f":" C_Revenue!AQ$412","v":0},{"$f":" C_Revenue!AR$412","v":0},{"$f":" C_Revenue!AS$412","v":0},{"$f":" C_Revenue!AT$412","v":0},{"$f":" C_Revenue!AU$412","v":0},{"$f":" C_Revenue!AV$412","v":0},{"$f":" C_Revenue!AW$412","v":0},{"$f":" C_Revenue!AX$412","v":0},{"$f":" C_Revenue!AY$412","v":0},{"$f":" C_Revenue!AZ$412","v":0},{"$f":" C_Revenue!BA$412","v":0},{"$f":" C_Revenue!BB$412","v":0},{"$f":" C_Revenue!BC$412","v":0},{"$f":" C_Revenue!BD$412","v":0},{"$f":" C_Revenue!BE$412","v":0},{"$f":" C_Revenue!BF$412","v":0},{"$f":" C_Revenue!BG$412","v":4160.9333987216978},{"$f":" C_Revenue!BH$412","v":3892.8643475196131},{"$f":" C_Revenue!BI$412","v":3937.3813208997203},{"$f":" C_Revenue!BJ$412","v":3797.9760882343157}]
[null,null,null,null,{"$f":" C_Revenue!E$413","v":"Present value of profiled H12 period allowed airport charges"},{"$f":" C_Revenue!F$413","v":0},{"$f":" C_Revenue!G$413","v":"£'m nominal"},{"$f":" C_Revenue!H$413","v":0},{"$f":" C_Revenue!I$413","v":0},{"$f":" C_Revenue!J$413","v":0},{"$f":" C_Revenue!K$413","v":0},{"$f":" C_Revenue!L$413","v":0},{"$f":" C_Revenue!M$413","v":0},{"$f":" C_Revenue!N$413","v":0},{"$f":" C_Revenue!O$413","v":0},{"$f":" C_Revenue!P$413","v":0},{"$f":" C_Revenue!Q$413","v":0},{"$f":" C_Revenue!R$413","v":0},{"$f":" C_Revenue!S$413","v":0},{"$f":" C_Revenue!T$413","v":0},{"$f":" C_Revenue!U$413","v":0},{"$f":" C_Revenue!V$413","v":0},{"$f":" C_Revenue!W$413","v":0},{"$f":" C_Revenue!X$413","v":0},{"$f":" C_Revenue!Y$413","v":15789.15515537534},{"$f":" C_Revenue!Z$413","v":0},{"$f":" C_Revenue!AA$413","v":0},{"$f":" C_Revenue!AB$413","v":0},{"$f":" C_Revenue!AC$413","v":0},{"$f":" C_Revenue!AD$413","v":0},{"$f":" C_Revenue!AE$413","v":0},{"$f":" C_Revenue!AF$413","v":0},{"$f":" C_Revenue!AG$413","v":0},{"$f":" C_Revenue!AH$413","v":0},{"$f":" C_Revenue!AI$413","v":0},{"$f":" C_Revenue!AJ$413","v":0},{"$f":" C_Revenue!AK$413","v":0},{"$f":" C_Revenue!AL$413","v":0},{"$f":" C_Revenue!AM$413","v":0},{"$f":" C_Revenue!AN$413","v":0},{"$f":" C_Revenue!AO$413","v":0},{"$f":" C_Revenue!AP$413","v":0},{"$f":" C_Revenue!AQ$413","v":0},{"$f":" C_Revenue!AR$413","v":0},{"$f":" C_Revenue!AS$413","v":0},{"$f":" C_Revenue!AT$413","v":0},{"$f":" C_Revenue!AU$413","v":0},{"$f":" C_Revenue!AV$413","v":0},{"$f":" C_Revenue!AW$413","v":0},{"$f":" C_Revenue!AX$413","v":0},{"$f":" C_Revenue!AY$413","v":0},{"$f":" C_Revenue!AZ$413","v":0},{"$f":" C_Revenue!BA$413","v":0},{"$f":" C_Revenue!BB$413","v":0},{"$f":" C_Revenue!BC$413","v":0},{"$f":" C_Revenue!BD$413","v":0},{"$f":" C_Revenue!BE$413","v":0},{"$f":" C_Revenue!BF$413","v":0},{"$f":" C_Revenue!BG$413","v":4039.1686901551325},{"$f":" C_Revenue!BH$413","v":3839.3629804013221},{"$f":" C_Revenue!BI$413","v":3916.1502400093486},{"$f":" C_Revenue!BJ$413","v":3994.473244809536}]
[null,null,null,null,"Revenue - H12 period price profiling",{"$f":" IF(ABS(Y101 - Y102) > CheckTOL, 1, 0)","v":0},"check","Checks NPV of profiled allowed revenue equals un-profiled allowed revenue",null,null,"DIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y101 - Y102","v":0},"H12_NPVcheck"]
[]
[null,"H7 2023 P0 adjustment "]
[]
[null,null,null,null,{"$f":"C_Revenue!E210","v":"H7 period 2023 and 2024 per passenger opening price adjustment factor"},-0.2381789827728352]
[]
[null,"Stored Aero charge per passenger (Pricing Scenario)"]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 1",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 2",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,25.289193141801274,25.093149653442879,25.136531126567668,24.377029075262264,24.864569656767511,25.361861049902863,25.869098270900921,26.386480236318938,30.95816663525498,31.577329967960079,32.208876567319287,32.853054098665673,33.510115180638991,39.689432558080405,40.483221209242011,41.292885633426849,42.118743346095386,42.961118213017293,45.903879637406362,46.821957230154482,47.758396374757574,48.713564302252728,49.68783558829778,51.9740558024371,53.01353691848584,54.073807656855557,55.155283809992667]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 3",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,27.089851888698615,27.631648926472586,28.184281905002038,28.747967543102078,29.322926893964127,34.113356839378,34.795623976165558,35.491536455688873,36.201367184802649,36.9253945284987,43.376902497375269,44.244440547322775,45.129329358269231,46.031915945434619,46.952554264343313,50.097806240525749,51.099762365336268,52.121757612642995,53.164192764895859,54.227476620193777,56.885226469264872,58.022930998650168,59.183389618623174,60.367057410995642]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 4",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.19,27.556803106183214,27.979824126232618,28.505831570753518,29.075948202168583,24.697276612307753,25.191222144553908,25.695046587444988,26.208947519193888,26.733126469577762,31.238079223025856,31.862840807486368,32.500097623636094,33.150099576108815,33.813101567630994,40.125620269079356,40.92813267446094,41.746695327950157,42.581629234509158,43.433261819199345,46.407430724108309,47.335579338590478,48.282290925362275,49.247936743869531,50.232895478746919,52.693208795790376,53.747072971706196,54.822014431140317,55.918454719763126]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 5",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,23.696417980236184,24.170346339840908,24.653753266637725,25.146828331970479,25.649764898609895,30.051985512392893,30.65302522264075,31.266085727093564,31.891407441635437,32.529235590468147,38.674673379899367,39.448166847497355,40.237130184447302,41.041872788136246,41.862710243898974,44.819775415286131,45.716170923591854,46.630494342063692,47.563104228904969,48.514366313483066,51.499589663732984,52.529581457007644,53.580173086147795,54.651776547870753]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 6",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 7",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 8",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)","Scenario 9",{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[]
[]
["End of spreadsheet"]

{"sheet":"Inputs>>>","index":10,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"I_Global","index":11,"n_rows":153,"n_cols":11,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status"]
["1.a Model technical inputs"]
[]
[null,null,null,null,"Model check tolerance level",0.01,{"$f":" $F$129","v":"tolerance"},"CheckTOL"]
[null,null,null,null,"Sign switch",-1,{"$f":" $F$128","v":"sign switch"},"SignSwitch"]
[]
["1.b Time"]
[]
[null,"General"]
[]
[null,null,null,null,"Model Start Date","2015-01-01",{"$f":" $F$118","v":"date"},"fixed for all scenarios","CAA"]
[null,null,null,null,"Number of months in model period",12,{"$f":" $F$107","v":"# months"},"fixed for all scenarios","CAA"]
[null,null,null,null,"Maximum Look-forward Periods",3,{"$f":" $F$131","v":"years"},"fixed for all scenarios","CAA"]
[null,null,null,null,"Forecast period start date","2020-01-01",{"$f":" $F$118","v":"date"},"fixed for all scenarios","CAA"]
[null,null,null,null,"Forecast period end date","2050-12-31",{"$f":" $F$118","v":"date"},"fixed for all scenarios"]
[null,null,null,null,"Price base for real inputs",2018,"year","fixed for all scenarios","CAA"]
[]
["1.c Validation lists"]
[]
[null,"Accounting depreciation methods"]
[]
[null,null,null,null,"Accounting depreciation method 1","straight line"]
[null,null,null,null,"Accounting depreciation method  2","reducing balance"]
[]
[null,"RAB depreciation methods"]
[]
[null,null,null,null,"RAB depreciation method 1","straight line"]
[null,null,null,null,"RAB depreciation method 2","reducing balance"]
[null,null,null,null,"RAB depreciation method 3","profiled input"]
[]
[null,"Model mode"]
[]
[null,null,null,null,"Model mode 1","Set price control"]
[null,null,null,null,"Model mode 2","Run live outputs"]
[]
[null,"RAB categories"]
[]
[null,null,null,null,"RAB 1","RAB 1"]
[null,null,null,null,"RAB 2","RAB 2"]
[null,null,null,null,"RAB 3","RAB 3"]
[]
[null,"Approaches to conversion from Assets Under Construction to Assets in Use"]
[]
[null,null,null,null,"Conversion approach 1","Profiled input"]
[null,null,null,null,"Conversion approach 2","Capacity step-ups"]
[]
[null,"Approaches to tax allowance for revenue calculation"]
[]
[null,null,null,null,"Tax Approach 1","Profiled input"]
[null,null,null,null,"Tax Approach 2","Compounded tax rate"]
[null,null,null,null,"Tax Approach 3","WACC uplift"]
[]
[null,"Credit ratings"]
[]
[null,null,null,null,"Credit Rating 1","A-"]
[null,null,null,null,"Credit Rating 2","BBB+"]
[null,null,null,null,"Credit Rating 3","BBB"]
[]
[null,"Capex scenarios"]
[]
[null,null,null,null,"Capex scenario 1","High capex scenario"]
[null,null,null,null,"Capex scenario 2","Medium capex scenario"]
[null,null,null,null,"Capex scenario 3","Low capex scenario"]
[]
[null,"Profiled & unprofiled aero revenues"]
[]
[null,null,null,null,"Profiled aero revenues","Profiled"]
[null,null,null,null,"Unprofiled aero revenues","Unprofiled"]
[]
[null,"Selection of WACC calculation method"]
[]
[null,null,null,null,"WACC input method 1","Profiled input"]
[null,null,null,null,"WACC input method 2","Calculated from CoE/CoD inputs"]
[]
[null,"Selection of vanilla of pre tax WACC"]
[]
[null,null,null,null,"Notional vanilla WACC","Vanilla"]
[null,null,null,null,"Notiona pre tax WACC","Pre-tax"]
[]
[null,"Selection of tax rate applied in WACC calculations"]
[]
[null,null,null,null,"Corporation tax rate","Corporation tax"]
[null,null,null,null,"Effective tax rate","Effective tax"]
[]
[null,"Selection of RAB depreciation profile"]
[]
[null,null,null,null,"Profile 1 scenario","Profile 1"]
[null,null,null,null,"Profile 2 scenario","Profile 2"]
[null,null,null,null,"Profile 3 scenario","Profile 3"]
[null,null,null,null,"Profile 4 scenario","Profile 4"]
[]
[null,"Minimum equity yield calculated as percentage of"]
[]
[null,null,null,null,"Equity wedge","Equity wedge"]
[null,null,null,null,"Share capital balance","Share capital balance BEG"]
[]
["1.d Labels"]
[]
[null,null,null,null,"Number","#"]
[null,null,null,null,"Number of Months","# months"]
[null,null,null,null,"Percentage","%"]
[null,null,null,null,"Percetnage for forecasting purposes","% of look forward capex"]
[null,null,null,null,"RPI-real 2018 £ per passenger","RPI-real 2018 £/passenger"]
[null,null,null,null,"CPI-real £ per passenger","CPI-real £/passenger"]
[null,null,null,null,"Nominal £ per passenger","nominal £/passenger"]
[null,null,null,null,"RPI-real inputs",{"$f":" \"£'m RPI-real \"&Price_Base","v":"£'m RPI-real 2018"}]
[null,null,null,null,"CPI-real inputs",{"$f":" \"£'m CPI-real \"&Price_Base","v":"£'m CPI-real 2018"}]
[null,null,null,null,"Nominal Value","£'m nominal"]
[null,null,null,null,"Check report flag, linked to 'Checks' Sheet","check"]
[null,null,null,null,"Sequential period counter","counter"]
[null,null,null,null,"Date","date"]
[null,null,null,null,"Factor","factor"]
[null,null,null,null,"Binary Flag for calculations","flag"]
[null,null,null,null,"Label","label"]
[null,null,null,null,"Million Passengers","million pax"]
[null,null,null,null,"Multiple (for ratios)","multiple"]
[null,null,null,null,"Number of periods","periods"]
[null,null,null,null,"Ratio indicator","ratio"]
[null,null,null,null,"Selected Scenario","Input set selection"]
[null,null,null,null,"Selection (drop-down box)","selection"]
[null,null,null,null,"Turn +ve negative, or vice versa","sign switch"]
[null,null,null,null,"Limit for decimal places","tolerance"]
[null,null,null,null,"Unit","unit"]
[null,null,null,null,"Number of years","years"]
[null,null,null,null,"Actual ","Actual "]
[null,null,null,null,"Forecast","Forecast"]
[]
["1.e Asset categories"]
[]
[null,null,null,null,"Category 1","Category 1 description"]
[null,null,null,null,"Category 2","Category 2 description"]
[null,null,null,null,"Category 3","Category 3 description"]
[null,null,null,null,"Category 4","Category 4 description"]
[null,null,null,null,"Category 5","Category 5 description"]
[null,null,null,null,"Category 6","Category 6 description"]
[null,null,null,null,"Category 7","Category 7 description"]
[null,null,null,null,"Category 8","Category 8 description"]
[null,null,null,null,"Category 9","Category 9 description"]
[null,null,null,null,"Category 10","Category 10 description"]
[]
["1.f TRS implementation method"]
[]
[null,null,null,null,"Traffic Risk sharing mechanism implementation 1","RAB adjustment"]
[null,null,null,null,"Traffic Risk sharing mechanism implementation 2","Revenue adjustment"]
[]
["End of spreadsheet"]

{"sheet":"I_Actuals","index":12,"n_rows":85,"n_cols":62,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["4.a Balances"]
[]
[null,"4.a.i Balance Sheet"]
[]
[null,null,null,null,"Non-Current Assets balance (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Opening RAB Balance, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15125,15125,15125,15125,{"$f":"I_InputSets!F382","v":16139.264580178664}]
[]
[null,null,null,null,"Retained earnings (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,{"$f":"(I_InputSets!F382*0.4*0.5)","v":3227.852916035733}]
[]
[null,null,null,null,"Share capital plus share premium (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal share capital plus share premium","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,{"$f":"0.4*0.5*I_InputSets!F382","v":3227.852916035733}]
[]
[null,null,null,null,"Retained cash (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815]
[]
[null,null,null,null,"Other assets (actual for historic balances)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985,985,985,985]
[]
[null,null,null,null,"Other equity (actual for historic balance)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945]
[]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999]
[]
[null,null,null,null,"Embedded debt fixed (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Calculated as 60% of RAB, then 70% fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,{"$f":"((I_InputSets!$AA$382)*0.6+$AE$25)*0.7","v":7348.9911236750377}]
[]
[null,null,null,null,"Embedded debt indexed linked (actual)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Calculated as 60% of RAB, then 30% IL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4499,4499,4499,4499,{"$f":"((I_InputSets!$AA$382)*0.6+$AE$25)*0.3","v":3149.5676244321594}]
[]
[null,"4.a.ii Capital Allowances"]
[]
[null,null,null,null,"Existing main pool assets balance",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1751+88","v":1839},{"$f":"1751+88","v":1839},{"$f":"1751+88","v":1839},{"$f":"1751+88","v":1839},{"$f":"1751+88","v":1839}]
[null,null,null,null,"Existing special pool assets balance",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"827+693","v":1520},{"$f":"827+693","v":1520},{"$f":"827+693","v":1520},{"$f":"827+693","v":1520},{"$f":"827+693","v":1520}]
[null,null,null,null,"Existing structures and buildings allowance assets balance",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal"]
[]
["4.b Income statement items"]
[]
[null,"4.b.i Revenue"]
[]
[null,null,null,null,"Airport charges revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1699,1699,1716,1745,1831]
[null,null,null,null,"Retail revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,612,659,716,722]
[null,null,null,null,"Surface access revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published"]
[null,null,null,null,"Property revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,204,143,142,{"$f":"108+25","v":133}]
[null,null,null,null,"ORC's revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,232,243,240,244]
[null,null,null,null,"Other commercial revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-56,-96]
[null,null,null,null,"Rail revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,13,123,127,{"$f":"117+23","v":140}]
[null,null,null,null,"emissions charging revenue historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","Heathrow SP accts 2019, dummy values prior",null,"Already published"]
[]
[null,"4.b.ii Operating Costs"]
[]
[null,null,null,null,"People costs historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,349,349,355,378]
[null,null,null,null,"Operations costs historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,257,241,252,279]
[null,null,null,null,"Rent & rates historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,127,124,119,117]
[null,null,null,null,"Utilities historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,72,86,88,72]
[null,null,null,null,"Facilities & maintenance actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,164,164,165,173]
[null,null,null,null,"Other opex historic actuals",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,111,112,103,130]
[]
[null,"4.b.iii Depreciation"]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","HAL accounts (2018 figures for all prior years as placeholder)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:BJ67)","v":14930.896821958884},null,489,489,489,489,671.002102697792,656.77757948196131,643.45280153038709,630.81165239605355,618.62151204083239,606.85730014518765,595.31680611067725,583.99577553574579,572.89003492401207,561.99549014571039,551.30812492839061,540.82399937631931,530.53924851803811,520.45008088154248,510.55277709655559,500.84368852338383,491.31923590784567,481.9759080617801,472.810260568648,463.81891451374781,454.99855523857985,446.34593111889728,437.85785236599571,429.53118985079755]
[]
[null,"4.b.iv Tax"]
[]
[null,null,null,null,"Historic actual tax expense",{"$f":"IF(SUM(AA71:BJ71)>=0,0,1)","v":0},{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,133,133,133,133]
[]
[null,null,null,null,"Historic actual tax paid",{"$f":"IF(SUM(AA73:BJ73)>=0,0,1)","v":0},{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,133,133,133,133]
[]
["4.c Cashflows"]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, dummy values prior",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA77:BJ77)","v":3596},null,586,668,693,793,856]
[]
[null,null,null,null,"Historic actual dividends",{"$f":"IF(SUM(AA79:BJ79)>=0,0,1)","v":0},{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as positive","Heathrow SP accts 2019, 2018, dummy values prior",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA79:BJ79)","v":2197},null,361,594,277,485,480]
[]
["5. Input checks"]
[]
[null,null,null,null,"Historical input signage checks",{"$f":"SUM(F79,F73,F71)","v":0},"check"]
[]
["End of spreadsheet"]

{"sheet":"I_Ratios","index":13,"n_rows":143,"n_cols":62,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Off Model Inputs"]
[]
[null,"S&P"]
[]
[null,null,null,null,"Operating leases commitments (Debt Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA19:BJ19)","v":0}]
[null,null,null,null,"PRB/ deferred compensation (Debt Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:BJ20)","v":0}]
[null,null,null,null,"Foreign currency swaps",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Intercompany loan",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Home provision loss",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Revaluation gain on investment property",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Interest paid to debenture",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Operating Lease Commitment (EBITDA Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"PRB/ deferred compensation (EBITDA Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Operating Lease Commitment (FFO Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Moody's "]
[]
[null,null,null,null,"Assumed Remaining Concession Life",null,{"$f":"I_Global!$F$131","v":"years"},null,"Heathrow - Rating Agency Methodologies - Reconciliation (Draft).docx",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:BJ32)","v":3400},null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,"Working Capital",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Defined Benefit obligations",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Operating leases commitments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Pensions Finance Cost",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Defined Benefit obligations (Interest Charge Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Operating Lease Commitments (Interest Charge Adjustment)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Operating Lease Commitments (Adj to Debt)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-standard adjustment A (Adj to Debt)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-standard adjustment B (Adj to Debt)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Fitch"]
[]
[null,null,null,null,"Marketable Securities",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:BJ45)","v":0}]
[null,null,null,null,"Cash reported as restricted or blocked",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Cash deemed not readily available",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Provision for bad debt",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Impairments included in EBITDA",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Regulatory Fees",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other operating income",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Adjustment for Non-Recurring/ non-recourse items",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Analyst adjustments to EBITDA",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Intra-group Loans",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Working Capital Movements",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RAB Percentage",null,{"$f":"I_Global!$F$108","v":"%"},null,"2019 rating annual report - page 30 (notes)",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
["Financial Ratio Thresholds"]
[]
[null,"Moody's "]
[]
[null,null,null,null,"Cash Interest Coverage Ratio"]
[null,null,null,null,"Aaa Cash Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"Baa Cash Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"B Cash Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,null,null,null,"FFO to Net Debt"]
[null,null,null,null,"Aaa Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"Baa Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"B Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio"]
[null,null,null,null,"Aaa Moody's Debt Service Coverage Ratio threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"Baa Moody's Debt Service Coverage Ratio threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"B Moody's Debt Service Coverage Ratio threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,null,null,null,"RCF to Debt"]
[null,null,null,null,"Aaa Retained Cash Flow (RCF) to Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"Baa Retained Cash Flow (RCF) to Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"B Retained Cash Flow (RCF) to Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,null,null,null,"Adjusted Interest Coverage Ratio"]
[null,null,null,null,"Aaa Adjusted Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"Baa Adjusted Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"B Adjusted Interest Coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,null,null,null,"Regulatory Asset Ratio"]
[null,null,null,null,"Aaa Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"Baa Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"B Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,"S&P"]
[]
[null,null,null,null,"FFO to Net Debt"]
[null,null,null,null,"A- Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","CO Heathrow Funding Ltd 9 Aug 2019",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,null,"BBB+ Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","Midpoint of A- and BBB",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA95+AA97)/2","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"BBB Funds from Operations (FFO) to Net Debt threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","CO Heathrow Funding Ltd 9 Aug 2019",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Debt/EBITDA"]
[null,null,null,null,"A- Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB+ Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,null,null,null,"Regulatory Asset Ratio"]
[null,null,null,null,"A- Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","CO Heathrow Funding Ltd 9 Aug 2019",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,null,null,"BBB+ Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","Midpoint of A- and BBB",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA105+AA107)/2","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"BBB Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"},"negative rating action thresholds ","CO Heathrow Funding Ltd 9 Aug 2019",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,null,null,"EBITDA Margin"]
[null,null,null,null,"A- EBITDA Margin",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"BBB+ EBITDA Margin",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"BBB EBITDA Margin",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,null,null,null,"FFO to Cash Interest Coverage ratio"]
[null,null,null,null,"A- Funds from Operations (FFO) to Cash interest coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB Funds from Operations (FFO) to Cash interest coverage threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,"Fitch"]
[]
[null,null,null,null,"Net Debt/EBITDA"]
[null,null,null,null,"A- Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","CO 30 Mar 2021",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"BBB+ Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","Midpoint of A- and BBB",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA122+AA124)/2","v":8.5},{"$f":"(AB122+AB124)/2","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"BBB Debt/EBITDA threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","CO 30 Mar 2021",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[]
[null,null,null,null,"PMICR"]
[null,null,null,null,"A- Post Maintenance Interest Cover Ratio (PMICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","CO 30 Mar 2021",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[null,null,null,null,"BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","Midpoint of A- and BBB",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA127+AA129)/2","v":1.4500000000000002},1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"BBB Post Maintenance Interest Cover Ratio (PMICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"},"negative rating action thresholds (recovery by 2023)","CO 30 Mar 2021",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[]
[null,null,null,null,"Regulatory Asset Ratio"]
[null,null,null,null,"A- Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"BBB+ Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"BBB Debt to Regulatory Asset Ratio threshold",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,null,null,null,"ICR"]
[null,null,null,null,"A- Interest Cover Ratio (ICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB+ Interest Cover Ratio (ICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[null,null,null,null,"BBB Interest Cover Ratio (ICR) threshold",null,{"$f":"I_Global!$F$125","v":"ratio"}]
[]
[null,null,null,null,"ICR trigger level (distribution lockup)",null,{"$f":"I_Global!$F$125","v":"ratio"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
["End of spreadsheet"]

{"sheet":"I_Series","index":14,"n_rows":400,"n_cols":62,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["3.a Passenger numbers"]
[]
[null,null,null,null,"Base Capacity",null,{"$f":"I_Global!$F$122","v":"million pax"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA20:AA24)","v":72},{"$f":"MAX(AB20:AB24)","v":72.7},73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,82.083376910754922,83.528507505362768,84.973638099970614,86.418768694578461,87.863899289186321,88.095988645564233,88.324735378019909,88.550233425992616,88.755957135303163,88.975185895850984,89.174734987782927,89.38803615399145,89.581743673982345,89.789437770471281,89.994461708477928,90.180005193765453,90.379867380491021,90.560317639185811]
[]
[]
[null,null,null,null,"Stress test passenger demand (high)",null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,null,null,null,null,null,{"$f":"AL20","v":0},{"$f":"AM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Stress test passenger demand (middle high)",null,{"$f":"I_Global!$F$122","v":"million pax"}]
[null,null,null,null,"Stress test passenger demand (middle)",null,{"$f":"I_Global!$F$122","v":"million pax"},null,"CAA FD",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,{"$f":"AL22","v":81.318197999999995},{"$f":"AM22","v":81.318197999999995},81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Stress test passenger demand (middle low) ",null,{"$f":"I_Global!$F$122","v":"million pax"},null,"CAA Low stress case",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,null,null,null,null,null,73.412593343107844,74.85772393771569,76.302854532323536,77.747985126931383,79.193115721539229,80.638246316147075,82.083376910754922,83.528507505362768,84.973638099970614,86.418768694578461,87.863899289186321,88.095988645564233,88.324735378019909,88.550233425992616,88.755957135303163,88.975185895850984,89.174734987782927,89.38803615399145,89.581743673982345,89.789437770471281,89.994461708477928,90.180005193765453,90.379867380491021,90.560317639185811]
[null,null,null,null,"Stress test passenger demand (low)",null,{"$f":"I_Global!$F$122","v":"million pax"},null,"CAA FP Low",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,65.7,71.010000000000005,72.63000000000001,73.17,{"$f":"AL24","v":73.17},{"$f":"AM24","v":73.17},73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17]
[]
["3.b Indexation"]
[]
[]
[null,null,null,null,"RPI annual growth rate",null,{"$f":"I_Global!$F$108","v":"%"},"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%","Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7969014451244618E-3,1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11636903442622959,0.10710615888928011,1.4955779746897546E-2,-3.5319974581126123E-3,9.6973912449365152E-3,2.5721321559330601E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,null,"CPI annual growth rate",null,{"$f":"I_Global!$F$108","v":"%"},"2015-21: ONS D7BT.  2022-2026: OBR.  Thereafter: constant 2%","Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0020842017528544E-4,6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.1494468241667182E-2,7.3558308236357117E-2,6.2762745056157421E-3,-7.7520657641840796E-3,1.7288173754161917E-3,1.7158885150351688E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2]
[null,null,null,null,"RPI April growth rate",null,{"$f":"I_Global!$F$108","v":"%"},"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%","Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9949159170903403E-3,1.317829457364339E-2,3.5195103289977325E-2,3.3628972653362732E-2,3.0389703253485889E-2,1.5267175572519109E-2,2.9049897470950103E-2,0.10195715998010722,5.0915411310033853E-2,2.563356639419534E-2,2.5071372670361303E-2,2.707952066623398E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"RPI Dec growth rate",null,{"$f":"I_Global!$F$108","v":"%"},"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%","Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2038834951456412E-2,2.4942440521872555E-2,4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.14068926468147325,6.2701030988208117E-2,1.6204351500306302E-3,-6.2312951026982644E-3,2.0855050526604968E-2,2.7394411362836601E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,null,"RPI Dec/RPI average",null,{"$f":"I_Global!$F$108","v":"%"},"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%","Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9613215149072492E-3,1.5396312488120234E-2,2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,6.4331579458875909E-2,2.164210516091214E-2,8.2189099844811597E-3,5.4877807138917767E-3,1.6598921701642677E-2,1.8257131640740276E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,null,"Spare",null,{"$f":"I_Global!$F$108","v":"%"},"Notes required","Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.5628884285291642E-2,1.5033471837488488E-2,3.840845243728408E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,{"$f":"I_Global!$F$108","v":"%"},"Notes required","Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,{"$f":"I_Global!$F$108","v":"%"},"Notes required","Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,{"$f":"I_Global!$F$108","v":"%"},"Notes required","Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,{"$f":"I_Global!$F$108","v":"%"},"Notes required","Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3.c Capital Expenditure"]
[]
[null,"3.c.i Capex "]
[]
[null,null,{"$f":" I_Global!F68","v":"High capex scenario"}]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$137","v":"Allowed cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$138","v":"Allowed cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$139","v":"Allowed cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$140","v":"Allowed cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$141","v":"Allowed cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$142","v":"Allowed cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$143","v":"Allowed cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$144","v":"Allowed cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$145","v":"Allowed cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$146","v":"Allowed cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,{"$f":" I_Global!F69","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$137","v":"Allowed cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429.37515990562008,262.19562841530052,339.64266186983775,509.40018215905485,625.87105409832373,902.08588811457548,850.50919587397971,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$138","v":"Allowed cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$139","v":"Allowed cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$140","v":"Allowed cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$141","v":"Allowed cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$142","v":"Allowed cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$143","v":"Allowed cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$144","v":"Allowed cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$145","v":"Allowed cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$146","v":"Allowed cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,{"$f":" I_Global!F70","v":"Low capex scenario"}]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$137","v":"Allowed cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863.49696892754832,961.7199556880613,980.09759833413545,1120.8873293658467,1367.5586165252896,1435.1309501352891,1195.0259182253876,1133.9122490774016,1160.9564914759046,1125.475339373995,1167.8782435614287,959.13730895456092,868.37906875340764,797.8901971003794,758.56118370702484,724.79411501021048,910.50925072783059,1138.973776085825,1212.0533856379545,630.99512258734433,636.64333046133754,662.70320845790263,661.2929027471497,673.97155533842147]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$138","v":"Allowed cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$139","v":"Allowed cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$140","v":"Allowed cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$141","v":"Allowed cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$142","v":"Allowed cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$143","v":"Allowed cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$144","v":"Allowed cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$145","v":"Allowed cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Allowed cashflows relating to capex on \" & I_Global!F$146","v":"Allowed cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,{"$f":" I_Global!F68","v":"High capex scenario"}]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$137","v":"Outturn cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF45","v":0},{"$f":"AG45","v":0},0,0,0,0,0,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$138","v":"Outturn cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$139","v":"Outturn cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$140","v":"Outturn cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$141","v":"Outturn cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$142","v":"Outturn cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$143","v":"Outturn cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$144","v":"Outturn cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$145","v":"Outturn cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$146","v":"Outturn cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,{"$f":" I_Global!F69","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$137","v":"Outturn cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$57","v":429.37515990562008},{"$f":"AG$57","v":262.19562841530052},339.64266186983775,509.40018215905485,625.87105409832373,902.08588811457548,850.50919587397971,{"$f":"AM$57","v":1085.466968831412},1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$138","v":"Outturn cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$139","v":"Outturn cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$140","v":"Outturn cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$141","v":"Outturn cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$142","v":"Outturn cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$143","v":"Outturn cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$144","v":"Outturn cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$145","v":"Outturn cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$146","v":"Outturn cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,{"$f":" I_Global!F70","v":"Low capex scenario"}]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$137","v":"Outturn cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$69","v":0},{"$f":"AG$69","v":0},0,0,0,0,0,863.49696892754832,961.7199556880613,980.09759833413545,1120.8873293658467,1367.5586165252896,1435.1309501352891,1195.0259182253876,1133.9122490774016,1160.9564914759046,1125.475339373995,1167.8782435614287,959.13730895456092,868.37906875340764,797.8901971003794,758.56118370702484,724.79411501021048,910.50925072783059,1138.973776085825,1212.0533856379545,630.99512258734433,636.64333046133754,662.70320845790263,661.2929027471497,673.97155533842147]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$138","v":"Outturn cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$139","v":"Outturn cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$140","v":"Outturn cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$141","v":"Outturn cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$142","v":"Outturn cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$143","v":"Outturn cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$144","v":"Outturn cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$145","v":"Outturn cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$146","v":"Outturn cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,"3.c.ii RAB depreciation profiles"]
[]
[null,null,null,null,"RAB 1 depreciation (Profile 1)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA Depn",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-797.33783098948425,-802.84166508268379,-778.36548001112567,-788.81047823483391,-817.05382629347139,-860.13406308799756,-898.40356705824661,-763.98183164274087,-651.67576242642031,-641.58928736575899,-655.73078315202918,-677.17211686199471,-699.18228190642412,-768.60222363231037,-752.2566116368273,-871.76609968293167,-893.85868296055344,-932.42212887831511,-939.04849934335425,-998.17283968838967,-973.76084469615034,-986.3508943886726,-1000.5251626083474,-1000.5927070268651,-973.602865561621,-953.36692641083073,-1067.6043272997447,-1070.1651973008743,-1039.1351632898734,-1020.8149516554199,-927.07257958691162]
[null,null,null,null,"RAB 1 depreciation (Profile 2)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 1 depreciation (Profile 3)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 1 depreciation (Profile 4)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 2 depreciation (Profile 1)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 2 depreciation (Profile 2)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 2 depreciation (Profile 3)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 2 depreciation (Profile 4)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 3 depreciation (Profile 1)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 3 depreciation (Profile 2)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 3 depreciation (Profile 3)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"RAB 3 depreciation (Profile 4)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Existing RAB depreciation profile",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,"3.c.iii Conversion of Assets Under Construction (AUC) to Assets in Use (AIU)"]
[]
[null,null,null,null,"Profiled percentage of AUC transferred to AIU",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"3.c.iv Non-Capex RAB adjustments"]
[]
[null,null,"Existing RAB"]
[null,null,null,null,{"$f":" C138&\" In-period \"&\"non capex RAB adjustments\"","v":"Existing RAB In-period non capex RAB adjustments"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,"RAB calculator v0.6",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864.54033659864456,0,0,0,0,0]
[null,null,null,null,{"$f":" C138&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"Existing RAB  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,"RAB 1"]
[null,null,null,null,{"$f":" C142&\" In-period \"&\"non capex RAB adjustments\"","v":"RAB 1 In-period non capex RAB adjustments"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" C142&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"RAB 1  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,"RAB 2"]
[null,null,null,null,{"$f":" C146&\" In-period \"&\"non capex RAB adjustments\"","v":"RAB 2 In-period non capex RAB adjustments"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" C146&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"RAB 2  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,"RAB 3"]
[null,null,null,null,{"$f":" C150&\" In-period \"&\"non capex RAB adjustments\"","v":"RAB 3 In-period non capex RAB adjustments"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" C150&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"RAB 3  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
["3.d Operating Expenditure"]
[]
[null,"3.d.i Forecast base operating costs"]
[]
[null,null,null,null,"Base people (high)",{"$f":"IF(SUM(AA158:BJ158)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971.13710663217432,879.14017820864797,null,null,null,null,null,{"$f":"AL158","v":0},{"$f":"AM158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base people (middle)",{"$f":"IF(SUM(AA159:BJ159)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,1031.7000405903825,1057.7033529124092,1075.6891124614133,1056.65815433228,{"$f":"AL159","v":1056.65815433228},{"$f":"AM159","v":1056.65815433228},1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[null,null,null,null,"Base people (low)",{"$f":"IF(SUM(AA160:BJ160)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971.13710663217432,879.14017820864797,1029.7266225305905,1001.6612275261269,1026.9074315733048,1044.3695206292825,1025.892664827554,{"$f":"AL160","v":1025.892664827554},{"$f":"AM160","v":1025.892664827554},1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554,1025.892664827554]
[]
[null,null,null,null,"Base operations (high)",{"$f":"IF(SUM(AA162:BJ162)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.07135344116891,12.185544638780705]
[null,null,null,null,"Base operations (middle)",{"$f":"IF(SUM(AA163:BJ163)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.07135344116891,12.185544638780705]
[null,null,null,null,"Base operations (low)",{"$f":"IF(SUM(AA164:BJ164)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.07135344116891,12.185544638780705]
[]
[null,null,null,null,"Base rent & rates (high)",{"$f":"IF(SUM(AA166:BJ166)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base rent & rates (middle)",{"$f":"IF(SUM(AA167:BJ167)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base rent & rates (low)",{"$f":"IF(SUM(AA168:BJ168)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[]
[null,null,null,null,"Base utilities (high)",{"$f":"IF(SUM(AA170:BJ170)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base utilities (middle)",{"$f":"IF(SUM(AA171:BJ171)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base utilities (low)",{"$f":"IF(SUM(AA172:BJ172)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[]
[null,null,null,null,"Base facilities & maintenance (high)",{"$f":"IF(SUM(AA174:BJ174)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base facilities & maintenance (middle)",{"$f":"IF(SUM(AA175:BJ175)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base facilities & maintenance (low)",{"$f":"IF(SUM(AA176:BJ176)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[]
[null,null,null,null,"Base other expenditure (high)",{"$f":"IF(SUM(AA178:BJ178)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base other expenditure (middle)",{"$f":"IF(SUM(AA179:BJ179)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[null,null,null,null,"Base other expenditure (low)",{"$f":"IF(SUM(AA180:BJ180)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"Assumes forecast (not realised) passenger numbers"]
[]
[null,"3.d.ii Marginal costs per million pax"]
[]
[null,null,null,null,"Marginal people (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal people (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal people (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax","CAA- Opex CR calc",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2690405798326116,3.9461676693478052,3.7610317981797303,3.6551714310541152]
[]
[null,null,null,null,"Marginal operations (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal operations (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal operations (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal rent & rates (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal rent & rates (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal rent & rates (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal utilities (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal utilities (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal utilities (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal facilities & maintenance (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal facilities & maintenance (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal facilities & maintenance (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal other expenditure (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other expenditure (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other expenditure (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
["3.e Non Aero Revenue and cargo revenues"]
[]
[null,"3.e.i Forecast and outturn cargo revenues"]
[]
[null,null,null,null,"Base cargo revenue (high)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,null,null,null,null,null,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,"Base cargo revenue (middle)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,32.342180851014199,18.317683589700152,12.042467569459063,10.30945547630931,9.9625030427011296,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,"Base cargo revenue (low)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,69.483055123673282,47.849864746513674,31.89990976313182,24.181873082136374,18.543793947304788,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[]
[null,null,null,null,"Stress cargo revenue (high)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,{"$f":"AH212","v":0},{"$f":"AI212","v":0},0,0,0,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,"Stress cargo revenue (middle)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,{"$f":"AH213","v":32.342180851014199},{"$f":"AI213","v":18.317683589700152},12.042467569459063,10.30945547630931,9.9625030427011296,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,"Stress cargo revenue (low)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- Opex CR calc",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.042812064701351,82.950869658437014,41.969465776474372,34.371016468356913,25.107746630530745,19.176729529808661,18.340937432421878,{"$f":"AM214","v":11.628716852315346},11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[]
[null,"3.e.ii Forecast base non-aero revenues excluding capacity step-ups"]
[]
[null,null,null,null,"Base retail revenue (high)",{"$f":"IF(SUM(AA222:BJ222)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507.1813969354975,518.65965467366084,null,null,null,null,null,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,"Base retail revenue (middle)",{"$f":"IF(SUM(AA223:BJ223)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,976.68644461813244,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,"Base retail revenue (low)",{"$f":"IF(SUM(AA224:BJ224)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied","CAA- CTA model",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507.1813969354975,518.65965467366084,784.82415360001335,829.49546037335631,886.12491781327708,907.89943915903905,909.24215462728353,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[]
[null,null,null,null,"Base surface access revenue (high)",{"$f":"IF(SUM(AA226:BJ226)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base surface access revenue (middle)",{"$f":"IF(SUM(AA227:BJ227)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base surface access revenue (low)",{"$f":"IF(SUM(AA228:BJ228)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,null,null,"Base property revenue (high)",{"$f":"IF(SUM(AA230:BJ230)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base property revenue (middle)",{"$f":"IF(SUM(AA231:BJ231)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base property revenue (low)",{"$f":"IF(SUM(AA232:BJ232)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,null,null,"Base other ORC's (high)",{"$f":"IF(SUM(AA234:BJ234)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base other ORC's (middle)",{"$f":"IF(SUM(AA235:BJ235)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base other ORC's (low)",{"$f":"IF(SUM(AA236:BJ236)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,null,null,"Base other commercial revenue (high)",{"$f":"IF(SUM(AA238:BJ238)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base other commercial revenue (middle)",{"$f":"IF(SUM(AA239:BJ239)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base other commercial revenue (low)",{"$f":"IF(SUM(AA240:BJ240)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,null,null,"Base rail revenue (high)",{"$f":"IF(SUM(AA242:BJ242)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base rail revenue (middle)",{"$f":"IF(SUM(AA243:BJ243)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base rail revenue (low)",{"$f":"IF(SUM(AA244:BJ244)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,null,null,null,"Base emissions charging revenue (high)",{"$f":"IF(SUM(AA246:BJ246)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base emissions charging revenue (middle)",{"$f":"IF(SUM(AA247:BJ247)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[null,null,null,null,"Base emissions charging revenue (low)",{"$f":"IF(SUM(AA248:BJ248)>=0,0,1)","v":0},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},"RPI indexation to be applied"]
[]
[null,"3.e.iii Marginal non-aero revenues"]
[]
[null,null,null,null,"Marginal retail revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal retail revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal retail revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax","CAA- Opex CR calc",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5456166694304638,9.4541122313543262,9.3440004791687006,9.2800293308686577]
[]
[null,null,null,null,"Marginal surface access revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal surface access revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal surface access revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal property revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal property revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal property revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal other ORC's (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other ORC's (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other ORC's (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal other commercial revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other commercial revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal other commercial revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal rail revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal rail revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal rail revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
[null,null,null,null,"Marginal emissions charging revenue (high)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal emissions charging revenue (middle)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[null,null,null,null,"Marginal emissions charging revenue (low)",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},"Applied to difference between forecast and realised pax"]
[]
["3.f Revenue incentives"]
[]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal","SQRB",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.2960127","v":0.29601270000000002}]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},"Nominal"]
[]
["3.g Financing"]
[]
[null,"3.g.i Gearing target scenarios (Net Debt / RAB)"]
[]
[null,null,null,null,"Gearing target A",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6708841268914707,0.66112028390998734,0.6,0.6,0.6,0.6,0.6,0.60099999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,"Gearing target B",null,{"$f":"I_Global!$F$108","v":"%"}]
[null,null,null,null,"Gearing target C",null,{"$f":"I_Global!$F$108","v":"%"}]
[]
[null,"3.g.ii Liquidity look forward"]
[]
[null,null,null,null,"Capex look forward Year +1",null,{"$f":"I_Global!$F$109","v":"% of look forward capex"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Capex look forward Year +2",null,{"$f":"I_Global!$F$109","v":"% of look forward capex"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Capex look forward Year +3",null,{"$f":"I_Global!$F$109","v":"% of look forward capex"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum yield to equity investors",null,{"$f":"I_Global!$F$108","v":"%"},"% of opening RAB","CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividend look forward Year +1",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Dividend look forward Year +2",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"Dividend look forward Year +3",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"Debt service look forward Year +1",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Debt service look forward Year +2",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Debt service look forward Year +3",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"Min Cash Required - (working capital & contingency)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,null,null,null,"Proportion of Cash Requirement covered by standby facilities and forward starting debt",null,"%",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Standby Facility Commitment Fee",null,"% pa",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,"3.g.iii Embedded Debt"]
[]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",{"$f":" IF( SUM( AA312:BJ312 ) <= 0, 0, 1 )","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189},{"$f":"-0.05*I_Actuals!$AE$33","v":-367.44955618375189}]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",{"$f":" IF( SUM( AA313:BJ313 ) <= 0, 0, 1 )","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal negative","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,{"$f":"-($AF$335)*C_LookForward!AL112","v":-122.31567226979119},{"$f":"-($AF$335)*C_LookForward!AM112","v":-112.90677440288418},{"$f":"-($AF$335)*C_LookForward!AN112","v":-103.49787653597716},{"$f":"-($AF$335)*C_LookForward!AO112","v":-94.08897866907013},{"$f":"-($AF$335)*C_LookForward!AP112","v":-84.680080802163104},{"$f":"-($AF$335)*C_LookForward!AQ112","v":-75.271182935256093},{"$f":"-($AF$335)*C_LookForward!AR112","v":-65.862285068349067},{"$f":"-($AF$335)*C_LookForward!AS112","v":-56.453387201442041},{"$f":"-($AF$335)*C_LookForward!AT112","v":-47.044489334535022},{"$f":"-($AF$335)*C_LookForward!AU112","v":-37.635591467628011},{"$f":"-($AF$335)*C_LookForward!AV112","v":-28.226693600720992},{"$f":"-($AF$335)*C_LookForward!AW112","v":-18.817795733813973},{"$f":"-($AF$335)*C_LookForward!AX112","v":-9.4088978669069565},{"$f":"-($AF$335)*C_LookForward!AY112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!AZ112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BA112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BB112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BC112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BD112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BE112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BF112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BG112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BH112","v":6.1132267995957229E-14},{"$f":"-($AF$335)*C_LookForward!BI112","v":6.1132267995957229E-14}]
[]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",{"$f":" IF( SUM( AA315:BJ315 ) <= 0, 0, 1 )","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798},{"$f":"-0.05*I_Actuals!$AE$35","v":-157.47838122160798}]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",{"$f":" IF( SUM( AA316:BJ316 ) <= 0, 0, 1 )","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal negative","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,{"$f":"-$AF$338*C_LookForward!AL$119","v":2.6638115080140361},{"$f":"-$AF$338*C_LookForward!AM$119","v":2.5341722366995558},{"$f":"-$AF$338*C_LookForward!AN$119","v":2.4120413801149887},{"$f":"-$AF$338*C_LookForward!AO$119","v":2.2862465978328839},{"$f":"-$AF$338*C_LookForward!AP$119","v":1.8428510202756556},{"$f":"-$AF$338*C_LookForward!AQ$119","v":1.6999805271983708},{"$f":"-$AF$338*C_LookForward!AR$119","v":1.5528239193287676},{"$f":"-$AF$338*C_LookForward!AS$119","v":1.4012526132230763},{"$f":"-$AF$338*C_LookForward!AT$119","v":1.2451341679342143},{"$f":"-$AF$338*C_LookForward!AU$119","v":0.8520709018478837},{"$f":"-$AF$338*C_LookForward!AV$119","v":0.67947700521776599},{"$f":"-$AF$338*C_LookForward!AW$119","v":0.50170529168874478},{"$f":"-$AF$338*C_LookForward!AX$119","v":0.31860042675385286},{"$f":"-$AF$338*C_LookForward!AY$119","v":0.13000241587091416},{"$f":"-$AF$338*C_LookForward!AZ$119","v":5.9446807105666674E-2},{"$f":"-$AF$338*C_LookForward!BA$119","v":6.1230211318836679E-2},{"$f":"-$AF$338*C_LookForward!BB$119","v":6.3067117658401783E-2},{"$f":"-$AF$338*C_LookForward!BC$119","v":6.4959131188153829E-2},{"$f":"-$AF$338*C_LookForward!BD$119","v":6.6907905123798447E-2},{"$f":"-$AF$338*C_LookForward!BE$119","v":5.9446807105666674E-2},{"$f":"-$AF$338*C_LookForward!BF$119","v":6.1230211318836679E-2},{"$f":"-$AF$338*C_LookForward!BG$119","v":6.3067117658401783E-2},{"$f":"-$AF$338*C_LookForward!BH$119","v":6.4959131188153829E-2},{"$f":"-$AF$338*C_LookForward!BI$119","v":6.6907905123798447E-2}]
[null,null,null,null,"Profile of Embedded debt accretion repayments",{"$f":" IF( SUM( AA317:BJ317 ) <= 0, 0, 1 )","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AG318:AK318)","v":-847.54720302434441},null,null,null,null,{"$f":"-SUM(AL318:AP318)","v":-249.40427969350338},null,null,null,null,{"$f":"-SUM(AQ318:AU318)","v":-184.58247060297691},null,null,null,null,{"$f":"-SUM(AV318:AZ318)","v":-59.171353646306223},null,null,null,null,{"$f":"-SUM(BA318:BE318)","v":-7.5246670174002883},null,null,null,null,{"$f":"-SUM(BF318:BJ318)","v":-7.5246670174002883}]
[null,null,null,null,"Embedded debt accretion",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.243514366482387,124.61290897163259,349.27725999071748,338.35887544210493,47.670061493185919,-12.371902873296481,22.519473371025125,{"$f":"C_LookForward!AL119*(C_Index!AM40/C_Index!AL40-1)","v":54.451573307105392},{"$f":"C_LookForward!AM119*(C_Index!AN40/C_Index!AM40-1)","v":60.418654071117786},{"$f":"C_LookForward!AN119*(C_Index!AO40/C_Index!AN40-1)","v":57.506862256602631},{"$f":"C_LookForward!AO119*(C_Index!AP40/C_Index!AO40-1)","v":54.507716687652461},{"$f":"C_LookForward!AP119*(C_Index!AQ40/C_Index!AP40-1)","v":43.936468360828677},{"$f":"C_LookForward!AQ119*(C_Index!AR40/C_Index!AQ40-1)","v":40.530210975005296},{"$f":"C_LookForward!AR119*(C_Index!AS40/C_Index!AR40-1)","v":37.021765867607208},{"$f":"C_LookForward!AS119*(C_Index!AT40/C_Index!AS40-1)","v":33.408067406987179},{"$f":"C_LookForward!AT119*(C_Index!AU40/C_Index!AT40-1)","v":29.685957992548548},{"$f":"C_LookForward!AU119*(C_Index!AV40/C_Index!AU40-1)","v":20.314711177587451},{"$f":"C_LookForward!AV119*(C_Index!AW40/C_Index!AV40-1)","v":16.199801076266834},{"$f":"C_LookForward!AW119*(C_Index!AX40/C_Index!AW40-1)","v":11.961443671906599},{"$f":"C_LookForward!AX119*(C_Index!AY40/C_Index!AX40-1)","v":7.5959355454155535},{"$f":"C_LookForward!AY119*(C_Index!AZ40/C_Index!AY40-1)","v":3.0994621751297768},{"$f":"C_LookForward!AZ119*(C_Index!BA40/C_Index!AZ40-1)","v":1.4173054309944821},{"$f":"C_LookForward!BA119*(C_Index!BB40/C_Index!BA40-1)","v":1.4598245939243166},{"$f":"C_LookForward!BB119*(C_Index!BC40/C_Index!BB40-1)","v":1.5036193317420463},{"$f":"C_LookForward!BC119*(C_Index!BD40/C_Index!BC40-1)","v":1.5487279116943076},{"$f":"C_LookForward!BD119*(C_Index!BE40/C_Index!BD40-1)","v":1.595189749045137},{"$f":"C_LookForward!BE119*(C_Index!BF40/C_Index!BE40-1)","v":1.4173054309944821},{"$f":"C_LookForward!BF119*(C_Index!BG40/C_Index!BF40-1)","v":1.4598245939243166},{"$f":"C_LookForward!BG119*(C_Index!BH40/C_Index!BG40-1)","v":1.5036193317420463},{"$f":"C_LookForward!BH119*(C_Index!BI40/C_Index!BH40-1)","v":1.5487279116943076},{"$f":"C_LookForward!BI119*(C_Index!BJ40/C_Index!BI40-1)","v":1.595189749045137}]
[]
[null,"3.g.iv New debt drawdowns proportions"]
[]
[null,null,null,null,"Fixed interest debt proportion of new drawdowns",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,null,null,"Threshold for Index-linked debt drawdowns, beyond which synthetic debt is drawn",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[null,"3.g.v Cost of Capital"]
[]
[null,null,"Cost of Equity"]
[null,null,null,null,"Cost of Equity - post tax (high)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,8.3199999999999996E-2,8.3199999999999996E-2,8.3199999999999996E-2,8.3199999999999996E-2,8.3199999999999996E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2]
[null,null,null,null,"Cost of Equity - post tax (medium)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,{"$f":"AVERAGE(AM328,AM330)","v":7.3761480836223969E-2},7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[null,null,null,null,"Cost of Equity - post tax (low)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,5.5899999999999998E-2,5.5899999999999998E-2,5.5899999999999998E-2,5.5899999999999998E-2,5.5899999999999998E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2,5.353114577425265E-2]
[]
[null,null,"Cost of Debt"]
[null,null,null,null,"Applicable Fixed Debt Interest Rate (high)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[null,null,null,null,"Applicable Fixed Debt Interest Rate (medium)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[null,null,null,null,"Applicable Fixed Debt Interest Rate (low)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[null,null,null,null,"Applicable Index-linked debt interest rate (high)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2583062014506208E-3,2.6880867002032183E-2,1.6533586656884924E-2,3.6853822461624997E-2,4.1272551063742335E-2,4.1017579864364107E-2,3.9795456717663658E-2,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3]
[null,null,null,null,"Applicable Index-linked debt interest rate (medium)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,-1.2583062014506208E-3,2.6880867002032183E-2,1.6533586656884924E-2,3.6853822461624997E-2,4.1272551063742335E-2,4.1017579864364107E-2,3.9795456717663658E-2,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3]
[null,null,null,null,"Applicable Index-linked debt interest rate (low)",null,{"$f":"I_Global!$F$108","v":"%"},null,"H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2583062014506208E-3,2.6880867002032183E-2,1.6533586656884924E-2,3.6853822461624997E-2,4.1272551063742335E-2,4.1017579864364107E-2,3.9795456717663658E-2,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3]
[]
[null,null,null,null,"Notional allowed cost of debt pre-tax (high)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3]
[null,null,null,null,"Notional allowed cost of debt pre-tax (medium)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3]
[null,null,null,null,"Notional allowed cost of debt pre-tax (low)",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3]
[]
[null,null,"Adjustment to WACC"]
[null,null,null,null,"Adjustment to WACC",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0699999999999999E-2,-1.4591843651448128E-2]
[]
[null,null,"Notional WACC Profiled input"]
[null,null,null,null,"Notional WACC",null,{"$f":"I_Global!$F$108","v":"%"},"In RPI-real terms","H7 WACC calculator",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,4.0099999999999997E-2,4.0099999999999997E-2,4.0099999999999997E-2,4.0099999999999997E-2,4.0099999999999997E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2]
[]
["3.h Equity issuance cost"]
[]
[null,null,null,null,"Equity issuance cost allowance",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},"=5%*C_Fin_Summ!AL$191"]
[]
["3.i Asymmetric risk allowance"]
[]
[null,null,null,null,"Asymmetric risk allowance (High)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal.","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3554080230788301,23.281544091707751,30.481833012731968,30.619515389665612]
[null,null,null,null,"Asymmetric risk allowance (Mid)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal.","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3554080230788301,23.281544091707751,30.481833012731968,30.619515389665612]
[null,null,null,null,"Asymmetric risk allowance (Low)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal.","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3554080230788301,23.281544091707751,30.481833012731968,30.619515389665612]
[]
["3.j Pricing"]
[]
[null,null,null,null,"Known yield per passenger",null,{"$f":" I_Global!F112","v":"nominal £/passenger"},"nominal","HAL reg accounts up to 2019,CAA - 2020,2021",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08]
[]
["3.k Taxation"]
[]
[null,"3.i.i Capital allowances"]
[]
[null,null,null,null,"Main pool capital WDA rate",null,{"$f":"I_Global!$F$108","v":"%"},null,"Public",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special pool WDA rate",null,{"$f":"I_Global!$F$108","v":"%"},null,"Public",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings WDA rate",null,{"$f":"I_Global!$F$108","v":"%"},null,"Public",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Legislated Annual Investment Allowance value",{"$f":"IF(SUM(AA372:BJ372)<=0,0,1)","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as negative","CAA",null,"Already published"]
[]
[null,"3.i.ii Corporation tax"]
[]
[null,null,null,null,"Corporation tax rate",null,{"$f":"I_Global!$F$108","v":"%"},"Applies from 1 April to 31 March. Tax rates available here","CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.19,0.19,0.19,0.19,0.19,0.19,0.23499999999999999,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"Effective tax rate",null,{"$f":"I_Global!$F$108","v":"%"},"Applies from 1 April to 31 March. Tax rates available here","CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.19,0.19,0.19,0.19,0.19,0.19,0.23499999999999999,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"Profiled input of Allowed Revenue tax adjustment",{"$f":"IF(SUM(AA378:BJ378)<=0,0,1)","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as negative"]
[]
[null,null,null,null,"% of opex as recurring disallowable expenditure",null,{"$f":"I_Global!$F$108","v":"%"},null,"CAP1876A",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,"Exceptional disallowable expenditure",{"$f":"IF(SUM(AA381:BJ381)<=0,0,1)","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5]
[]
[null,null,null,null,"Other tax deductions with supporting evidence (in addition to capital allowances)",{"$f":"IF(SUM(AA383:BJ383)<=0,0,1)","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},"Nominal. Enter as negative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Tax losses immediately available for offset",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,"GT Tax",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Percentage of tax loss roll forward available for residual taxable profits",null,{"$f":"I_Global!$F$108","v":"%"},null,"GT Tax",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
["5. TRS adjustment factor"]
[]
[null,null,null,null,"Adjustment factor",null,"factor","Do not need to edit values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.8,0.9,1,1]
[]
["6. Input metric factor (Only used for check in macro does not feed the model)"]
[]
[null,null,null,null,"Metric factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.02,1.03,1.04,1.05,1.06,1.07,1.08,1.0900000000000001,1.1000000000000001,1.1100000000000001,1.1200000000000001,1.1299999999999999,1.1399999999999999,1.1499999999999999,1.1599999999999999,1.17,1.18,1.19,1.2,1.21,1.22,1.23,1.24,1.25,1.26,1.27,1.28,1.29,1.3,1.31,1.32,1.33,1.34,1.35,1.36]
[]
["7. Series input check"]
[]
[null,null,null,null,"Series input signage checks",{"$f":" SUM( F383, F381, F378, F372, F312:F313, F315:F317, F246:F248, F242:F244, F238:F240, F234:F236, F230:F232, F226:F228, F222:F224, F178:F180, F174:F176, F170:F172, F166:F168, F162:F164, F158:F160 )","v":0},"check"]
[]
["End of spreadsheet"]

{"sheet":"I_Scenarios","index":15,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[]
["Scenario Selector"]
["1. Live Scenario"]
[]
[null,null,null,"Model Mode","Run live outputs",null,{"$f":" IF( E12 = I_Global!$F$40, \"Model run based on Scenario for prices\", \"Model run based on Scenario for financial statements and ratios\" )","v":"Model run based on Scenario for financial statements and ratios"}]
[null,null,null,"Live combination","Scenario 1",{"$f":" INDEX( D$24:D$32, MATCH( $E$13, $E$24:$E$32, 0 ) )","v":1},"(Price scenario, Outturn scenario)"]
[null,null,null,"Live Input set being run in model",{"$f":" IF( $E$12 = I_Global!$F$40, I_Scenarios!$G$18, I_Scenarios!$I$18 )","v":1},null,{"$f":" IF(E12 = I_Global!F40, \"Price Scenario\", \"Outturn scenario\")","v":"Outturn scenario"}]
[]
[null,null,null,null,"Live Scenario",null,"Input set used to determine prices",null,"Input set used to determine outturn financial statements & ratios",null,"Base vs Stress"]
[null,null,null,"Live",{"$f":" $E$13","v":"Scenario 1"},{"$f":" INDEX( F$24:F$32, MATCH( $E$13, $E$24:$E$32, 0 ) )","v":"Mid case"},"Input set 1","Base case","Input set 1","Base case","Base"]
[null,null,null,null,"column number",null,{"$f":" MATCH( G$17, I_InputSets!$AA$13:$AJ$13, 0 )","v":1},null,{"$f":" MATCH( I$17, I_InputSets!$AA$13:$AJ$13, 0 )","v":1}]
[]
[]
["2.a Scenario names"]
[]
[null,null,null,"ID","Scenario",null,"Input set used to determine prices",null,"Input set used to determine outturn financial statements & ratios",null,"Base vs Stress"]
[null,null,null,1,"Scenario 1","Mid case","Input set 1",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G24,I_InputSets!$AA$13:$AI$13,0))","v":"Base case"},"Input set 1",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I24,I_InputSets!$AA$13:$AI$13,0))","v":"Base case"},{"$f":" IF( $G24 <> $I24,\"Stress\",\"Base\" )","v":"Base"}]
[null,null,null,2,"Scenario 2","Stress test","Input set 1",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G25,I_InputSets!$AA$13:$AI$13,0))","v":"Base case"},"Input set 2",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I25,I_InputSets!$AA$13:$AI$13,0))","v":"10% reduction in pax"},{"$f":" IF( $G25 <> $I25,\"Stress\",\"Base\" )","v":"Stress"}]
[null,null,null,3,"Scenario 3",null,"Input set 3",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G26,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 3",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I26,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,4,"Scenario 4",null,"Input set 4",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G27,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 4",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I27,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,5,"Scenario 5",null,"Input set 5",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G28,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 5",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I28,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,6,"Scenario 6","x1","Input set 6",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G29,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 6",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I29,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,7,"Scenario 7","x2","Input set 7",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G30,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 7",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I30,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,8,"Scenario 8","x3","Input set 8",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G31,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 8",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I31,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,9,"Scenario 9","x4","Input set 9",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$G32,I_InputSets!$AA$13:$AI$13,0))","v":0},"Input set 9",{"$f":"INDEX(I_InputSets!$AA$15:$AI$15,MATCH(I_Scenarios!$I32,I_InputSets!$AA$13:$AI$13,0))","v":0},"Base"]
[null,null,null,null,null,null,"dropdowns",null,"dropdowns"]
[]
["End of spreadsheet"]

{"sheet":"I_InputSets","index":16,"n_rows":606,"n_cols":35,"rows_kept":606,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" IF(COUNTA(Y12:Y606) - COUNTIF(Y12:Y606, \"n/a\") = 0, \"Dashboard overrides not used\", \"Warning, dashboard overrides active\")","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$71","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"},null,null,"If input selections (from row 19 downwards) are blank then the inputs are taken from column AA"]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dashboard Override"]
["Scenario Selector"]
["2.a Scenario names"]
[]
[null,null,null,null,"Model mode",{"$f":" I_Scenarios!$E$12","v":"Run live outputs"}]
[null,null,null,null,"Live combination",{"$f":" I_Scenarios!$E$13","v":"Scenario 1"},{"$f":" I_Global!$F$127","v":"selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input set 1","Input set 2","Input set 3","Input set 4","Input set 5","Input set 6","Input set 7","Input set 8","Input set 9"]
[null,null,null,null,"Live Input set column number",{"$f":" IF( Y14 = \"n/a\", I_Scenarios!$E$14, Y14 )","v":1},{"$f":" I_Global!$F$106","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F15 = \"\", \"n/a\", O_Dashboards!F15)","v":"n/a"}]
[null,null,null,null,"Live Input set descriptor",{"$f":"IF(INDEX( AA15:AJ15, $F$14 ) = \"\", AA15, INDEX( AA15:AJ15, $F$14 ) )","v":"Base case"},{"$f":" I_Global!$F$126","v":"Input set selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case","10% reduction in pax"]
[]
["Collection of assumptions for scenarios"]
["2.b Passenger numbers"]
[]
[null,null,null,null,"Passenger numbers for price setting scenario",{"$f":" IF(OR(Y20 = \"n/a\", Y20 = \"\"), IF(INDEX(AA20:AJ20, $F$14) = \"\", AA20, INDEX(AA20:AJ20, $F$14)), Y20)","v":"Stress test passenger demand (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stress test passenger demand (middle)","Stress test passenger demand (middle)"]
[null,null,null,null,"Passenger demand for live outputs scenario",{"$f":" IF(OR(Y21 = \"n/a\", Y21 = \"\"), IF(INDEX(AA21:AJ21, $F$14) = \"\", AA21, INDEX(AA21:AJ21, $F$14)), Y21)","v":"Stress test passenger demand (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F16 = \"\", \"n/a\", O_Dashboards!F16)","v":"n/a"},null,"Stress test passenger demand (middle)","Stress test passenger demand (low)"]
[]
["2.c Operating costs scenarios"]
[]
[null,"2.c.i Forecast base operating costs"]
[]
[null,null,null,null,"Base people costs scenario",{"$f":" IF(OR(Y27 = \"n/a\", Y27 = \"\"), IF(INDEX(AA27:AJ27, $F$14) = \"\", AA27, INDEX(AA27:AJ27, $F$14)), Y27)","v":"Base people (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base people (middle)","Base people (low)"]
[null,null,null,null,"Base operations costs scenario","Base operations (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base operations (middle)"]
[null,null,null,null,"Base rent & rates scenario","Base rent & rates (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base rent & rates (middle)"]
[null,null,null,null,"Base utilities scenario","Base utilities (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base utilities (middle)"]
[null,null,null,null,"Base facilities & maintenance scenario","Base facilities & maintenance (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base facilities & maintenance (middle)"]
[null,null,null,null,"Base other expenditure scenario","Base other expenditure (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base other expenditure (middle)"]
[]
[null,"2.c.ii Marginal operating costs"]
[]
[null,null,null,null,"Marginal people costs scenario",{"$f":" IF(OR(Y36 = \"n/a\", Y36 = \"\"), IF(INDEX(AA36:AJ36, $F$14) = \"\", AA36, INDEX(AA36:AJ36, $F$14)), Y36)","v":"Marginal people (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal people (middle)"]
[null,null,null,null,"Marginal operations costs scenario","Marginal operations (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal operations (middle)"]
[null,null,null,null,"Marginal rent & rates scenario","Marginal rent & rates (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal rent & rates (middle)"]
[null,null,null,null,"Marginal utilities scenario","Marginal utilities (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal utilities (middle)"]
[null,null,null,null,"Marginal facilities & maintenance scenario","Marginal facilities & maintenance (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal facilities & maintenance (middle)"]
[null,null,null,null,"Marginal other expenditure scenario","Marginal other expenditure (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal other expenditure (middle)"]
[]
["2.d Non aero revenue scenarios"]
[]
[null,"2.d.i Forecast non-aero revenues"]
[]
[null,null,null,null,"Base retail revenue scenario",{"$f":" IF(OR(Y47 = \"n/a\", Y47 = \"\"), IF(INDEX(AA47:AJ47, $F$14) = \"\", AA47, INDEX(AA47:AJ47, $F$14)), Y47)","v":"Base retail revenue (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base retail revenue (middle)","Base retail revenue (low)"]
[null,null,null,null,"Base surface access revenue scenario","Base surface access revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base surface access revenue (middle)"]
[null,null,null,null,"Base property revenue scenario","Base property revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base property revenue (middle)"]
[null,null,null,null,"Base ORC's revenue scenario","Base other ORC's (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base other ORC's (middle)"]
[null,null,null,null,"Base other commercial revenue scenario","Base other commercial revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base other commercial revenue (middle)"]
[null,null,null,null,"Base rail revenue scenario","Base rail revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base rail revenue (middle)"]
[null,null,null,null,"Base emissions charging revenue scenario","Base emissions charging revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base emissions charging revenue (middle)"]
[]
[null,null,null,null,"Base cargo revenues",{"$f":" IF(OR(Y55 = \"n/a\", Y55 = \"\"), IF(INDEX(AA55:AJ55, $F$14) = \"\", AA55, INDEX(AA55:AJ55, $F$14)), Y55)","v":"Base cargo revenue (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base cargo revenue (middle)"]
[]
[null,"2.d.ii Marginal non-aero revenues"]
[]
[null,null,null,null,"Marginal retail revenue scenario",{"$f":" IF(OR(Y59 = \"n/a\", Y59 = \"\"), IF(INDEX(AA59:AJ59, $F$14) = \"\", AA59, INDEX(AA59:AJ59, $F$14)), Y59)","v":"Marginal retail revenue (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal retail revenue (middle)"]
[null,null,null,null,"Marginal surface access revenue scenario","Marginal surface access revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal surface access revenue (middle)"]
[null,null,null,null,"Marginal property revenue scenario","Marginal property revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal property revenue (middle)"]
[null,null,null,null,"Marginal ORC's revenue scenario","Marginal other ORC's (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal other ORC's (middle)"]
[null,null,null,null,"Marginal other commercial revenue scenario","Marginal other commercial revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal other commercial revenue (middle)"]
[null,null,null,null,"Marginal rail revenue scenario","Marginal rail revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal rail revenue (middle)"]
[null,null,null,null,"Marginal emissions charging revenue scenario","Marginal emissions charging revenue (middle)",{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal emissions charging revenue (middle)"]
[null,null,null,null,"Stress cargo revenue scenario",{"$f":" IF(OR(Y66 = \"n/a\", Y66 = \"\"), IF(INDEX(AA66:AJ66, $F$14) = \"\", AA66, INDEX(AA66:AJ66, $F$14)), Y66)","v":"Stress cargo revenue (middle)"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stress cargo revenue (middle)"]
[]
["2.e Financing"]
[]
[null,null,null,null,"Gearing scenario selected",{"$f":" IF( OR( Y70 = \"n/a\", Y70 = \"\" ), IF(INDEX( AA70:AJ70, $F$14 ) = \"\", AA70, INDEX( AA70:AJ70, $F$14 ) ), Y70 )","v":"Gearing target A"},{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F18 = \"\", \"n/a\", O_Dashboards!F18)","v":"n/a"},null,"Gearing target A"]
[null,null,null,null,"New debt term",{"$f":" IF(OR(Y71 = \"n/a\", Y71 = \"\"), IF(INDEX(AA71:AJ71, $F$14) = \"\", AA71, INDEX(AA71:AJ71, $F$14)), Y71)","v":20},{"$f":" I_Global!$F$131","v":"years"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,"Index-linked debt indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Equity RAB entry multiple",{"$f":" IF(OR(Y73 = \"n/a\", Y73 = \"\"), IF(INDEX(AA73:AJ73, $F$14) = \"\", AA73, INDEX(AA73:AJ73, $F$14)), Y73)","v":0.352072997649995},{"$f":" I_Global!$F$125","v":"ratio"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-C_Ratios!$AG$100)","v":0.352072997649995}]
[null,null,null,null,"Equity RAB exit multiple",0.39998973896732792,{"$f":" I_Global!$F$125","v":"ratio"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-C_Ratios!$AL$100)","v":0.39998973896732792}]
[null,null,null,null,"Equity IRR guess",0.1,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,"Repayment term for accretion on synthetic index-linked debt",5,{"$f":" I_Global!$F$131","v":"years"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"Minimum equity yield calculated as percentage of ","Equity wedge",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity wedge"]
[null,null,null,null,"% of accretion",0.5,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[]
["2.f Applicable indexation factors"]
[]
[null,null,null,null,"People costs indexation",{"$f":" IF(OR(Y82 = \"n/a\", Y82 = \"\"), IF(INDEX(AA82:AJ82, $F$14) = \"\", AA82, INDEX(AA82:AJ82, $F$14)), Y82)","v":"RPI annual growth rate"},{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Operations costs indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Rent & rates indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Utilities indexation",{"$f":" IF(OR(Y85 = \"n/a\", Y85 = \"\"), IF(INDEX(AA85:AJ85, $F$14) = \"\", AA85, INDEX(AA85:AJ85, $F$14)), Y85)","v":"RPI annual growth rate"},{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Facilities & maintenance indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Other expenditure indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Airport charges revenues indexation","CPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI annual growth rate"]
[null,null,null,null,"Retail revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Surface access revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Property revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"ORC's revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Other commercial revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Rail revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Emissions charging revenue indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Cargo revenue indexation",{"$f":" IF(OR(Y96 = \"n/a\", Y96 = \"\"), IF(INDEX(AA96:AJ96, $F$14) = \"\", AA96, INDEX(AA96:AJ96, $F$14)), Y96)","v":"RPI annual growth rate"},{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Capex indexation","RPI annual growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[null,null,null,null,"Existing RAB indexation","RPI Dec growth rate",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI Dec growth rate"]
[null,null,null,null,"Capex and Depreciation (in year) indexation for RAB","RPI Dec/RPI average",{"$f":"I_Global!$F$119","v":"factor"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI Dec/RPI average"]
[null,null,null,null,"Indexation for calculating the discount rate",{"$f":" IF(OR(Y100 = \"n/a\", Y100 = \"\"), IF(INDEX(AA100:AJ100, $F$14) = \"\", AA100, INDEX(AA100:AJ100, $F$14)), Y100)","v":"RPI annual growth rate"},{"$f":"I_Global!$F$119","v":"factor"},"Must be same as RAB indexation (RPI)","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI annual growth rate"]
[]
["2.g Taxation"]
[]
[null,null,null,null,"Approach to taxation allowance",{"$f":" IF(OR(Y104 = \"n/a\", Y104 = \"\"), IF(INDEX(AA104:AJ104, $F$14) = \"\", AA104, INDEX(AA104:AJ104, $F$14)), Y104)","v":"WACC uplift"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F19 = \"\", \"n/a\", O_Dashboards!F19)","v":"n/a"},null,"WACC uplift"]
[null,null,null,null,"Tax rate for WACC",{"$f":" IF(OR(Y105 = \"n/a\", Y105 = \"\"), IF(INDEX(AA105:AJ105, $F$14) = \"\", AA105, INDEX(AA105:AJ105, $F$14)), Y105)","v":"Corporation tax"},{"$f":"I_Global!$F$126","v":"Input set selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporation tax"]
[]
["2.h RAB Allocations"]
[]
[null,null,null,null,{"$f":" I_Global!F$137 &\" additions RAB Allocations\"","v":"Category 1 description additions RAB Allocations"},{"$f":" IF(OR(Y109 = \"n/a\", Y109 = \"\"), IF(INDEX(AA109:AJ109, $F$14) = \"\", AA109, INDEX(AA109:AJ109, $F$14)), Y109)","v":"RAB 1"},{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$138 &\" additions RAB Allocations\"","v":"Category 2 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$139 &\" additions RAB Allocations\"","v":"Category 3 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$140 &\" additions RAB Allocations\"","v":"Category 4 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$141 &\" additions RAB Allocations\"","v":"Category 5 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$142 &\" additions RAB Allocations\"","v":"Category 6 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$143 &\" additions RAB Allocations\"","v":"Category 7 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$144 &\" additions RAB Allocations\"","v":"Category 8 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$145 &\" additions RAB Allocations\"","v":"Category 9 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[null,null,null,null,{"$f":" I_Global!F$146 &\" additions RAB Allocations\"","v":"Category 10 description additions RAB Allocations"},"RAB 1",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAB 1"]
[]
["2.i Capex Incentives and Sharing Mechanisms"]
[]
[null,null,"RAB 1"]
[]
[null,null,null,"Benefit Share - Underspend Ranges:"]
[null,null,null,null,{"$f":" C122 & \" underspend range 1 (<\" & F125 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" IF(OR(Y125 = \"n/a\", Y125 = \"\"), IF(INDEX(AA125:AJ125, $F$14) = \"\", AA125, INDEX(AA125:AJ125, $F$14)), Y125)","v":-0.5},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5]
[null,null,null,null,{"$f":" C122 & \" underspend range 2 (\" & F126 * 100 & \" to \" & F125 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" IF(OR(Y126 = \"n/a\", Y126 = \"\"), IF(INDEX(AA126:AJ126, $F$14) = \"\", AA126, INDEX(AA126:AJ126, $F$14)), Y126)","v":-0.25},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25]
[null,null,null,null,{"$f":" C122 & \" underspend range 3 (\" & F127 * 100 & \" to \" & F126 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" IF(OR(Y127 = \"n/a\", Y127 = \"\"), IF(INDEX(AA127:AJ127, $F$14) = \"\", AA127, INDEX(AA127:AJ127, $F$14)), Y127)","v":-0.1},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1]
[null,null,null,null,{"$f":" C122 & \" underspend range 4 (\" & F128 * 100 & \" to \" & F127 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" IF(OR(Y128 = \"n/a\", Y128 = \"\"), IF(INDEX(AA128:AJ128, $F$14) = \"\", AA128, INDEX(AA128:AJ128, $F$14)), Y128)","v":-0.05},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05]
[null,null,null,null,{"$f":" C122 & \" underspend range 5 (\" & F129 * 100 & \" to \" & F128 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" IF(OR(Y129 = \"n/a\", Y129 = \"\"), IF(INDEX(AA129:AJ129, $F$14) = \"\", AA129, INDEX(AA129:AJ129, $F$14)), Y129)","v":0},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Benefit Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C122 & \" for underspend range 1\"","v":"% of underspend allocated to RAB 1 for underspend range 1"},{"$f":" IF(OR(Y132 = \"n/a\", Y132 = \"\"), IF(INDEX(AA132:AJ132, $F$14) = \"\", AA132, INDEX(AA132:AJ132, $F$14)), Y132)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C122 & \" for underspend range 2\"","v":"% of underspend allocated to RAB 1 for underspend range 2"},{"$f":" IF(OR(Y133 = \"n/a\", Y133 = \"\"), IF(INDEX(AA133:AJ133, $F$14) = \"\", AA133, INDEX(AA133:AJ133, $F$14)), Y133)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C122 & \" for underspend range 3\"","v":"% of underspend allocated to RAB 1 for underspend range 3"},{"$f":" IF(OR(Y134 = \"n/a\", Y134 = \"\"), IF(INDEX(AA134:AJ134, $F$14) = \"\", AA134, INDEX(AA134:AJ134, $F$14)), Y134)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C122 & \" for underspend range 4\"","v":"% of underspend allocated to RAB 1 for underspend range 4"},{"$f":" IF(OR(Y135 = \"n/a\", Y135 = \"\"), IF(INDEX(AA135:AJ135, $F$14) = \"\", AA135, INDEX(AA135:AJ135, $F$14)), Y135)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C122 & \" for underspend range 5\"","v":"% of underspend allocated to RAB 1 for underspend range 5"},{"$f":" IF(OR(Y136 = \"n/a\", Y136 = \"\"), IF(INDEX(AA136:AJ136, $F$14) = \"\", AA136, INDEX(AA136:AJ136, $F$14)), Y136)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,null,null,"Risk Share - Overspend Ranges:"]
[null,null,null,null,{"$f":" C122 & \" overspend range 1 (>\" & F139 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 overspend range 1 (>50% of allowed cashflow)"},{"$f":" IF(OR(Y139 = \"n/a\", Y139 = \"\"), IF(INDEX(AA139:AJ139, $F$14) = \"\", AA139, INDEX(AA139:AJ139, $F$14)), Y139)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" C122 & \" overspend range 2 (\" & F140 * 100 & \" to \" & F139 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" IF(OR(Y140 = \"n/a\", Y140 = \"\"), IF(INDEX(AA140:AJ140, $F$14) = \"\", AA140, INDEX(AA140:AJ140, $F$14)), Y140)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" C122 & \" overspend range 3 (\" & F141 * 100 & \" to \" & F140 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" IF(OR(Y141 = \"n/a\", Y141 = \"\"), IF(INDEX(AA141:AJ141, $F$14) = \"\", AA141, INDEX(AA141:AJ141, $F$14)), Y141)","v":0.1},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":" C122 & \" overspend range 4 (\" & F142 * 100 & \" to \" & F141 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" IF(OR(Y142 = \"n/a\", Y142 = \"\"), IF(INDEX(AA142:AJ142, $F$14) = \"\", AA142, INDEX(AA142:AJ142, $F$14)), Y142)","v":0.05},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" C122 & \" overspend range 5 (\" & F143 * 100 & \" to \" & F142 * 100 & \"% of allowed cashflow)\"","v":"RAB 1 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" IF(OR(Y143 = \"n/a\", Y143 = \"\"), IF(INDEX(AA143:AJ143, $F$14) = \"\", AA143, INDEX(AA143:AJ143, $F$14)), Y143)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Risk Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C122 & \" for overspend range 1\"","v":"% of overspend allocated to RAB 1 for overspend range 1"},{"$f":" IF(OR(Y146 = \"n/a\", Y146 = \"\"), IF(INDEX(AA146:AJ146, $F$14) = \"\", AA146, INDEX(AA146:AJ146, $F$14)), Y146)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C122 & \" for overspend range 2\"","v":"% of overspend allocated to RAB 1 for overspend range 2"},{"$f":" IF(OR(Y147 = \"n/a\", Y147 = \"\"), IF(INDEX(AA147:AJ147, $F$14) = \"\", AA147, INDEX(AA147:AJ147, $F$14)), Y147)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C122 & \" for overspend range 3\"","v":"% of overspend allocated to RAB 1 for overspend range 3"},{"$f":" IF(OR(Y148 = \"n/a\", Y148 = \"\"), IF(INDEX(AA148:AJ148, $F$14) = \"\", AA148, INDEX(AA148:AJ148, $F$14)), Y148)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C122 & \" for overspend range 4\"","v":"% of overspend allocated to RAB 1 for overspend range 4"},{"$f":" IF(OR(Y149 = \"n/a\", Y149 = \"\"), IF(INDEX(AA149:AJ149, $F$14) = \"\", AA149, INDEX(AA149:AJ149, $F$14)), Y149)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C122 & \" for overspend range 5\"","v":"% of overspend allocated to RAB 1 for overspend range 5"},{"$f":" IF(OR(Y150 = \"n/a\", Y150 = \"\"), IF(INDEX(AA150:AJ150, $F$14) = \"\", AA150, INDEX(AA150:AJ150, $F$14)), Y150)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,null,"RAB 2"]
[]
[null,null,null,"Benefit Share - Underspend Ranges:"]
[null,null,null,null,{"$f":" C152 & \" underspend range 1 (<\" & F155 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" IF(OR(Y155 = \"n/a\", Y155 = \"\"), IF(INDEX(AA155:AJ155, $F$14) = \"\", AA155, INDEX(AA155:AJ155, $F$14)), Y155)","v":-0.5},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5]
[null,null,null,null,{"$f":" C152 & \" underspend range 2 (\" & F156 * 100 & \" to \" & F155 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" IF(OR(Y156 = \"n/a\", Y156 = \"\"), IF(INDEX(AA156:AJ156, $F$14) = \"\", AA156, INDEX(AA156:AJ156, $F$14)), Y156)","v":-0.25},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25]
[null,null,null,null,{"$f":" C152 & \" underspend range 3 (\" & F157 * 100 & \" to \" & F156 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" IF(OR(Y157 = \"n/a\", Y157 = \"\"), IF(INDEX(AA157:AJ157, $F$14) = \"\", AA157, INDEX(AA157:AJ157, $F$14)), Y157)","v":-0.1},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1]
[null,null,null,null,{"$f":" C152 & \" underspend range 4 (\" & F158 * 100 & \" to \" & F157 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" IF(OR(Y158 = \"n/a\", Y158 = \"\"), IF(INDEX(AA158:AJ158, $F$14) = \"\", AA158, INDEX(AA158:AJ158, $F$14)), Y158)","v":-0.05},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05]
[null,null,null,null,{"$f":" C152 & \" underspend range 5 (\" & F159 * 100 & \" to \" & F158 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" IF(OR(Y159 = \"n/a\", Y159 = \"\"), IF(INDEX(AA159:AJ159, $F$14) = \"\", AA159, INDEX(AA159:AJ159, $F$14)), Y159)","v":0},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Benefit Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C152 & \" for underspend range 1\"","v":"% of underspend allocated to RAB 2 for underspend range 1"},{"$f":" IF(OR(Y162 = \"n/a\", Y162 = \"\"), IF(INDEX(AA162:AJ162, $F$14) = \"\", AA162, INDEX(AA162:AJ162, $F$14)), Y162)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C152 & \" for underspend range 2\"","v":"% of underspend allocated to RAB 2 for underspend range 2"},{"$f":" IF(OR(Y163 = \"n/a\", Y163 = \"\"), IF(INDEX(AA163:AJ163, $F$14) = \"\", AA163, INDEX(AA163:AJ163, $F$14)), Y163)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C152 & \" for underspend range 3\"","v":"% of underspend allocated to RAB 2 for underspend range 3"},{"$f":" IF(OR(Y164 = \"n/a\", Y164 = \"\"), IF(INDEX(AA164:AJ164, $F$14) = \"\", AA164, INDEX(AA164:AJ164, $F$14)), Y164)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C152 & \" for underspend range 4\"","v":"% of underspend allocated to RAB 2 for underspend range 4"},{"$f":" IF(OR(Y165 = \"n/a\", Y165 = \"\"), IF(INDEX(AA165:AJ165, $F$14) = \"\", AA165, INDEX(AA165:AJ165, $F$14)), Y165)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C152 & \" for underspend range 5\"","v":"% of underspend allocated to RAB 2 for underspend range 5"},{"$f":" IF(OR(Y166 = \"n/a\", Y166 = \"\"), IF(INDEX(AA166:AJ166, $F$14) = \"\", AA166, INDEX(AA166:AJ166, $F$14)), Y166)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,null,null,"Risk Share - Overspend Ranges:"]
[null,null,null,null,{"$f":" C152 & \" overspend range 1 (>\" & F169 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 overspend range 1 (>50% of allowed cashflow)"},{"$f":" IF(OR(Y169 = \"n/a\", Y169 = \"\"), IF(INDEX(AA169:AJ169, $F$14) = \"\", AA169, INDEX(AA169:AJ169, $F$14)), Y169)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" C152 & \" overspend range 2 (\" & F170 * 100 & \" to \" & F169 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" IF(OR(Y170 = \"n/a\", Y170 = \"\"), IF(INDEX(AA170:AJ170, $F$14) = \"\", AA170, INDEX(AA170:AJ170, $F$14)), Y170)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" C152 & \" overspend range 3 (\" & F171 * 100 & \" to \" & F170 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" IF(OR(Y171 = \"n/a\", Y171 = \"\"), IF(INDEX(AA171:AJ171, $F$14) = \"\", AA171, INDEX(AA171:AJ171, $F$14)), Y171)","v":0.1},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":" C152 & \" overspend range 4 (\" & F172 * 100 & \" to \" & F171 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" IF(OR(Y172 = \"n/a\", Y172 = \"\"), IF(INDEX(AA172:AJ172, $F$14) = \"\", AA172, INDEX(AA172:AJ172, $F$14)), Y172)","v":0.05},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" C152 & \" overspend range 5 (\" & F173 * 100 & \" to \" & F172 * 100 & \"% of allowed cashflow)\"","v":"RAB 2 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" IF(OR(Y173 = \"n/a\", Y173 = \"\"), IF(INDEX(AA173:AJ173, $F$14) = \"\", AA173, INDEX(AA173:AJ173, $F$14)), Y173)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Risk Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C152 & \" for overspend range 1\"","v":"% of overspend allocated to RAB 2 for overspend range 1"},{"$f":" IF(OR(Y176 = \"n/a\", Y176 = \"\"), IF(INDEX(AA176:AJ176, $F$14) = \"\", AA176, INDEX(AA176:AJ176, $F$14)), Y176)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C152 & \" for overspend range 2\"","v":"% of overspend allocated to RAB 2 for overspend range 2"},{"$f":" IF(OR(Y177 = \"n/a\", Y177 = \"\"), IF(INDEX(AA177:AJ177, $F$14) = \"\", AA177, INDEX(AA177:AJ177, $F$14)), Y177)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C152 & \" for overspend range 3\"","v":"% of overspend allocated to RAB 2 for overspend range 3"},{"$f":" IF(OR(Y178 = \"n/a\", Y178 = \"\"), IF(INDEX(AA178:AJ178, $F$14) = \"\", AA178, INDEX(AA178:AJ178, $F$14)), Y178)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C152 & \" for overspend range 4\"","v":"% of overspend allocated to RAB 2 for overspend range 4"},{"$f":" IF(OR(Y179 = \"n/a\", Y179 = \"\"), IF(INDEX(AA179:AJ179, $F$14) = \"\", AA179, INDEX(AA179:AJ179, $F$14)), Y179)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C152 & \" for overspend range 5\"","v":"% of overspend allocated to RAB 2 for overspend range 5"},{"$f":" IF(OR(Y180 = \"n/a\", Y180 = \"\"), IF(INDEX(AA180:AJ180, $F$14) = \"\", AA180, INDEX(AA180:AJ180, $F$14)), Y180)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,null,"RAB 3"]
[]
[null,null,null,"Benefit Share - Underspend Ranges:"]
[null,null,null,null,{"$f":" C182 & \" underspend range 1 (<\" & F185 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" IF(OR(Y185 = \"n/a\", Y185 = \"\"), IF(INDEX(AA185:AJ185, $F$14) = \"\", AA185, INDEX(AA185:AJ185, $F$14)), Y185)","v":-0.5},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5]
[null,null,null,null,{"$f":" C182 & \" underspend range 2 (\" & F186 * 100 & \" to \" & F185 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" IF(OR(Y186 = \"n/a\", Y186 = \"\"), IF(INDEX(AA186:AJ186, $F$14) = \"\", AA186, INDEX(AA186:AJ186, $F$14)), Y186)","v":-0.25},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25]
[null,null,null,null,{"$f":" C182 & \" underspend range 3 (\" & F187 * 100 & \" to \" & F186 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" IF(OR(Y187 = \"n/a\", Y187 = \"\"), IF(INDEX(AA187:AJ187, $F$14) = \"\", AA187, INDEX(AA187:AJ187, $F$14)), Y187)","v":-0.1},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1]
[null,null,null,null,{"$f":" C182 & \" underspend range 4 (\" & F188 * 100 & \" to \" & F187 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" IF(OR(Y188 = \"n/a\", Y188 = \"\"), IF(INDEX(AA188:AJ188, $F$14) = \"\", AA188, INDEX(AA188:AJ188, $F$14)), Y188)","v":-0.05},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05]
[null,null,null,null,{"$f":" C182 & \" underspend range 5 (\" & F189 * 100 & \" to \" & F188 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" IF(OR(Y189 = \"n/a\", Y189 = \"\"), IF(INDEX(AA189:AJ189, $F$14) = \"\", AA189, INDEX(AA189:AJ189, $F$14)), Y189)","v":0},{"$f":"I_Global!$F$108","v":"%"},"Enter negative","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Benefit Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C182 & \" for underspend range 1\"","v":"% of underspend allocated to RAB 3 for underspend range 1"},{"$f":" IF(OR(Y192 = \"n/a\", Y192 = \"\"), IF(INDEX(AA192:AJ192, $F$14) = \"\", AA192, INDEX(AA192:AJ192, $F$14)), Y192)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C182 & \" for underspend range 2\"","v":"% of underspend allocated to RAB 3 for underspend range 2"},{"$f":" IF(OR(Y193 = \"n/a\", Y193 = \"\"), IF(INDEX(AA193:AJ193, $F$14) = \"\", AA193, INDEX(AA193:AJ193, $F$14)), Y193)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C182 & \" for underspend range 3\"","v":"% of underspend allocated to RAB 3 for underspend range 3"},{"$f":" IF(OR(Y194 = \"n/a\", Y194 = \"\"), IF(INDEX(AA194:AJ194, $F$14) = \"\", AA194, INDEX(AA194:AJ194, $F$14)), Y194)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C182 & \" for underspend range 4\"","v":"% of underspend allocated to RAB 3 for underspend range 4"},{"$f":" IF(OR(Y195 = \"n/a\", Y195 = \"\"), IF(INDEX(AA195:AJ195, $F$14) = \"\", AA195, INDEX(AA195:AJ195, $F$14)), Y195)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of underspend allocated to \" & C182 & \" for underspend range 5\"","v":"% of underspend allocated to RAB 3 for underspend range 5"},{"$f":" IF(OR(Y196 = \"n/a\", Y196 = \"\"), IF(INDEX(AA196:AJ196, $F$14) = \"\", AA196, INDEX(AA196:AJ196, $F$14)), Y196)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,null,null,"Risk Share - Overspend Ranges:"]
[null,null,null,null,{"$f":" C182 & \" overspend range 1 (>\" & F199 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 overspend range 1 (>50% of allowed cashflow)"},{"$f":" IF(OR(Y199 = \"n/a\", Y199 = \"\"), IF(INDEX(AA199:AJ199, $F$14) = \"\", AA199, INDEX(AA199:AJ199, $F$14)), Y199)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" C182 & \" overspend range 2 (\" & F200 * 100 & \" to \" & F199 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" IF(OR(Y200 = \"n/a\", Y200 = \"\"), IF(INDEX(AA200:AJ200, $F$14) = \"\", AA200, INDEX(AA200:AJ200, $F$14)), Y200)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" C182 & \" overspend range 3 (\" & F201 * 100 & \" to \" & F200 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" IF(OR(Y201 = \"n/a\", Y201 = \"\"), IF(INDEX(AA201:AJ201, $F$14) = \"\", AA201, INDEX(AA201:AJ201, $F$14)), Y201)","v":0.1},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":" C182 & \" overspend range 4 (\" & F202 * 100 & \" to \" & F201 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" IF(OR(Y202 = \"n/a\", Y202 = \"\"), IF(INDEX(AA202:AJ202, $F$14) = \"\", AA202, INDEX(AA202:AJ202, $F$14)), Y202)","v":0.05},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" C182 & \" overspend range 5 (\" & F203 * 100 & \" to \" & F202 * 100 & \"% of allowed cashflow)\"","v":"RAB 3 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" IF(OR(Y203 = \"n/a\", Y203 = \"\"), IF(INDEX(AA203:AJ203, $F$14) = \"\", AA203, INDEX(AA203:AJ203, $F$14)), Y203)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Risk Share - Allocation to RAB:"]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C182 & \" for overspend range 1\"","v":"% of overspend allocated to RAB 3 for overspend range 1"},{"$f":" IF(OR(Y206 = \"n/a\", Y206 = \"\"), IF(INDEX(AA206:AJ206, $F$14) = \"\", AA206, INDEX(AA206:AJ206, $F$14)), Y206)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C182 & \" for overspend range 2\"","v":"% of overspend allocated to RAB 3 for overspend range 2"},{"$f":" IF(OR(Y207 = \"n/a\", Y207 = \"\"), IF(INDEX(AA207:AJ207, $F$14) = \"\", AA207, INDEX(AA207:AJ207, $F$14)), Y207)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C182 & \" for overspend range 3\"","v":"% of overspend allocated to RAB 3 for overspend range 3"},{"$f":" IF(OR(Y208 = \"n/a\", Y208 = \"\"), IF(INDEX(AA208:AJ208, $F$14) = \"\", AA208, INDEX(AA208:AJ208, $F$14)), Y208)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C182 & \" for overspend range 4\"","v":"% of overspend allocated to RAB 3 for overspend range 4"},{"$f":" IF(OR(Y209 = \"n/a\", Y209 = \"\"), IF(INDEX(AA209:AJ209, $F$14) = \"\", AA209, INDEX(AA209:AJ209, $F$14)), Y209)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,{"$f":" \"% of overspend allocated to \" & C182 & \" for overspend range 5\"","v":"% of overspend allocated to RAB 3 for overspend range 5"},{"$f":" IF(OR(Y210 = \"n/a\", Y210 = \"\"), IF(INDEX(AA210:AJ210, $F$14) = \"\", AA210, INDEX(AA210:AJ210, $F$14)), Y210)","v":0.25},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
["2.j Conversion of Assets Under Construction (AUC) to Assets in Use (AIU)"]
[]
[null,null,null,null,"Assets conversion modelling approach",{"$f":" IF(OR(Y214 = \"n/a\", Y214 = \"\"), IF(INDEX(AA214:AJ214, $F$14) = \"\", AA214, INDEX(AA214:AJ214, $F$14)), Y214)","v":"Capacity step-ups"},{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F20 = \"\", \"n/a\", O_Dashboards!F20)","v":"n/a"},null,"Capacity step-ups"]
[]
[null,null,null,{"$f":"I_Global!F$137","v":"Category 1 description"},null,null,null,null,"Followed RFM model to reconcile accounting depreciation on capex as RFM"]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 1 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y217 = \"n/a\", Y217 = \"\"), IF(INDEX(AA217:AJ217, $F$14) = \"\", AA217, INDEX(AA217:AJ217, $F$14)), Y217)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D216&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 1 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$138","v":"Category 2 description"}]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 2 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y226 = \"n/a\", Y226 = \"\"), IF(INDEX(AA226:AJ226, $F$14) = \"\", AA226, INDEX(AA226:AJ226, $F$14)), Y226)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D225&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 2 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$139","v":"Category 3 description"}]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 3 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y235 = \"n/a\", Y235 = \"\"), IF(INDEX(AA235:AJ235, $F$14) = \"\", AA235, INDEX(AA235:AJ235, $F$14)), Y235)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D234&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 3 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$140","v":"Category 4 description"}]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 4 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y244 = \"n/a\", Y244 = \"\"), IF(INDEX(AA244:AJ244, $F$14) = \"\", AA244, INDEX(AA244:AJ244, $F$14)), Y244)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D243&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 4 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$141","v":"Category 5 description"}]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 5 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y253 = \"n/a\", Y253 = \"\"), IF(INDEX(AA253:AJ253, $F$14) = \"\", AA253, INDEX(AA253:AJ253, $F$14)), Y253)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D252&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 5 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$142","v":"Category 6 description"}]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 6 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y262 = \"n/a\", Y262 = \"\"), IF(INDEX(AA262:AJ262, $F$14) = \"\", AA262, INDEX(AA262:AJ262, $F$14)), Y262)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D261&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 6 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$143","v":"Category 7 description"}]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 7 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y271 = \"n/a\", Y271 = \"\"), IF(INDEX(AA271:AJ271, $F$14) = \"\", AA271, INDEX(AA271:AJ271, $F$14)), Y271)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D270&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 7 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$144","v":"Category 8 description"}]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 8 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y280 = \"n/a\", Y280 = \"\"), IF(INDEX(AA280:AJ280, $F$14) = \"\", AA280, INDEX(AA280:AJ280, $F$14)), Y280)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D279&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 8 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$145","v":"Category 9 description"}]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 9 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y289 = \"n/a\", Y289 = \"\"), IF(INDEX(AA289:AJ289, $F$14) = \"\", AA289, INDEX(AA289:AJ289, $F$14)), Y289)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D288&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 9 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
[null,null,null,{"$f":"I_Global!F$146","v":"Category 10 description"}]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU between capacity step-ups\"","v":"% of Category 10 description AUC transferred to AIU between capacity step-ups"},{"$f":" IF(OR(Y298 = \"n/a\", Y298 = \"\"), IF(INDEX(AA298:AJ298, $F$14) = \"\", AA298, INDEX(AA298:AJ298, $F$14)), Y298)","v":0.5},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU at 1st capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU at 1st capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU at 2nd capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU at 2nd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU at 3rd capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU at 3rd capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU at 4th capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU at 4th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU at 5th capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU at 5th capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,{"$f":" \"% of \"&D297&\" AUC transferred to AIU after last capacity step-up\"","v":"% of Category 10 description AUC transferred to AIU after last capacity step-up"},0.9,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[]
["2.k Capital Allowance Allocations"]
[]
[null,null,null,{"$f":" I_Global!F$137","v":"Category 1 description"}]
[null,null,null,null,{"$f":" D308&\" % in main pool\"","v":"Category 1 description % in main pool"},{"$f":" IF(OR(Y309 = \"n/a\", Y309 = \"\"), IF(INDEX(AA309:AJ309, $F$14) = \"\", AA309, INDEX(AA309:AJ309, $F$14)), Y309)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D308&\" % in special pool\"","v":"Category 1 description % in special pool"},{"$f":" IF(OR(Y310 = \"n/a\", Y310 = \"\"), IF(INDEX(AA310:AJ310, $F$14) = \"\", AA310, INDEX(AA310:AJ310, $F$14)), Y310)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D308&\" % in structures and buildings allowance assets\"","v":"Category 1 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y311 = \"n/a\", Y311 = \"\"), IF(INDEX(AA311:AJ311, $F$14) = \"\", AA311, INDEX(AA311:AJ311, $F$14)), Y311)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D308&\" % not available for capital allowances\"","v":"Category 1 description % not available for capital allowances"},{"$f":" IF(OR(Y312 = \"n/a\", Y312 = \"\"), IF(INDEX(AA312:AJ312, $F$14) = \"\", AA312, INDEX(AA312:AJ312, $F$14)), Y312)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D308&\" capital allowance allocation check\"","v":"Category 1 description capital allowance allocation check"},{"$f":" IF(SUM(F309:F312) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$138","v":"Category 2 description"}]
[null,null,null,null,{"$f":" D315&\" % in main pool\"","v":"Category 2 description % in main pool"},{"$f":" IF(OR(Y316 = \"n/a\", Y316 = \"\"), IF(INDEX(AA316:AJ316, $F$14) = \"\", AA316, INDEX(AA316:AJ316, $F$14)), Y316)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D315&\" % in special pool\"","v":"Category 2 description % in special pool"},{"$f":" IF(OR(Y317 = \"n/a\", Y317 = \"\"), IF(INDEX(AA317:AJ317, $F$14) = \"\", AA317, INDEX(AA317:AJ317, $F$14)), Y317)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D315&\" % in structures and buildings allowance assets\"","v":"Category 2 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y318 = \"n/a\", Y318 = \"\"), IF(INDEX(AA318:AJ318, $F$14) = \"\", AA318, INDEX(AA318:AJ318, $F$14)), Y318)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D315&\" % not available for capital allowances\"","v":"Category 2 description % not available for capital allowances"},{"$f":" IF(OR(Y319 = \"n/a\", Y319 = \"\"), IF(INDEX(AA319:AJ319, $F$14) = \"\", AA319, INDEX(AA319:AJ319, $F$14)), Y319)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D315&\" capital allowance allocation check\"","v":"Category 2 description capital allowance allocation check"},{"$f":" IF(SUM(F316:F319) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$139","v":"Category 3 description"}]
[null,null,null,null,{"$f":" D322&\" % in main pool\"","v":"Category 3 description % in main pool"},{"$f":" IF(OR(Y323 = \"n/a\", Y323 = \"\"), IF(INDEX(AA323:AJ323, $F$14) = \"\", AA323, INDEX(AA323:AJ323, $F$14)), Y323)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D322&\" % in special pool\"","v":"Category 3 description % in special pool"},{"$f":" IF(OR(Y324 = \"n/a\", Y324 = \"\"), IF(INDEX(AA324:AJ324, $F$14) = \"\", AA324, INDEX(AA324:AJ324, $F$14)), Y324)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D322&\" % in structures and buildings allowance assets\"","v":"Category 3 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y325 = \"n/a\", Y325 = \"\"), IF(INDEX(AA325:AJ325, $F$14) = \"\", AA325, INDEX(AA325:AJ325, $F$14)), Y325)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D322&\" % not available for capital allowances\"","v":"Category 3 description % not available for capital allowances"},{"$f":" IF(OR(Y326 = \"n/a\", Y326 = \"\"), IF(INDEX(AA326:AJ326, $F$14) = \"\", AA326, INDEX(AA326:AJ326, $F$14)), Y326)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D322&\" capital allowance allocation check\"","v":"Category 3 description capital allowance allocation check"},{"$f":" IF(SUM(F323:F326) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$140","v":"Category 4 description"}]
[null,null,null,null,{"$f":" D329&\" % in main pool\"","v":"Category 4 description % in main pool"},{"$f":" IF(OR(Y330 = \"n/a\", Y330 = \"\"), IF(INDEX(AA330:AJ330, $F$14) = \"\", AA330, INDEX(AA330:AJ330, $F$14)), Y330)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D329&\" % in special pool\"","v":"Category 4 description % in special pool"},{"$f":" IF(OR(Y331 = \"n/a\", Y331 = \"\"), IF(INDEX(AA331:AJ331, $F$14) = \"\", AA331, INDEX(AA331:AJ331, $F$14)), Y331)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D329&\" % in structures and buildings allowance assets\"","v":"Category 4 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y332 = \"n/a\", Y332 = \"\"), IF(INDEX(AA332:AJ332, $F$14) = \"\", AA332, INDEX(AA332:AJ332, $F$14)), Y332)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D329&\" % not available for capital allowances\"","v":"Category 4 description % not available for capital allowances"},{"$f":" IF(OR(Y333 = \"n/a\", Y333 = \"\"), IF(INDEX(AA333:AJ333, $F$14) = \"\", AA333, INDEX(AA333:AJ333, $F$14)), Y333)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D329&\" capital allowance allocation check\"","v":"Category 4 description capital allowance allocation check"},{"$f":" IF(SUM(F330:F333) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$141","v":"Category 5 description"}]
[null,null,null,null,{"$f":" D336&\" % in main pool\"","v":"Category 5 description % in main pool"},{"$f":" IF(OR(Y337 = \"n/a\", Y337 = \"\"), IF(INDEX(AA337:AJ337, $F$14) = \"\", AA337, INDEX(AA337:AJ337, $F$14)), Y337)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D336&\" % in special pool\"","v":"Category 5 description % in special pool"},{"$f":" IF(OR(Y338 = \"n/a\", Y338 = \"\"), IF(INDEX(AA338:AJ338, $F$14) = \"\", AA338, INDEX(AA338:AJ338, $F$14)), Y338)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D336&\" % in structures and buildings allowance assets\"","v":"Category 5 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y339 = \"n/a\", Y339 = \"\"), IF(INDEX(AA339:AJ339, $F$14) = \"\", AA339, INDEX(AA339:AJ339, $F$14)), Y339)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D336&\" % not available for capital allowances\"","v":"Category 5 description % not available for capital allowances"},{"$f":" IF(OR(Y340 = \"n/a\", Y340 = \"\"), IF(INDEX(AA340:AJ340, $F$14) = \"\", AA340, INDEX(AA340:AJ340, $F$14)), Y340)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D336&\" capital allowance allocation check\"","v":"Category 5 description capital allowance allocation check"},{"$f":" IF(SUM(F337:F340) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$142","v":"Category 6 description"}]
[null,null,null,null,{"$f":" D343&\" % in main pool\"","v":"Category 6 description % in main pool"},{"$f":" IF(OR(Y344 = \"n/a\", Y344 = \"\"), IF(INDEX(AA344:AJ344, $F$14) = \"\", AA344, INDEX(AA344:AJ344, $F$14)), Y344)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D343&\" % in special pool\"","v":"Category 6 description % in special pool"},{"$f":" IF(OR(Y345 = \"n/a\", Y345 = \"\"), IF(INDEX(AA345:AJ345, $F$14) = \"\", AA345, INDEX(AA345:AJ345, $F$14)), Y345)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D343&\" % in structures and buildings allowance assets\"","v":"Category 6 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y346 = \"n/a\", Y346 = \"\"), IF(INDEX(AA346:AJ346, $F$14) = \"\", AA346, INDEX(AA346:AJ346, $F$14)), Y346)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D343&\" % not available for capital allowances\"","v":"Category 6 description % not available for capital allowances"},{"$f":" IF(OR(Y347 = \"n/a\", Y347 = \"\"), IF(INDEX(AA347:AJ347, $F$14) = \"\", AA347, INDEX(AA347:AJ347, $F$14)), Y347)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D343&\" capital allowance allocation check\"","v":"Category 6 description capital allowance allocation check"},{"$f":" IF(SUM(F344:F347) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$143","v":"Category 7 description"}]
[null,null,null,null,{"$f":" D350&\" % in main pool\"","v":"Category 7 description % in main pool"},{"$f":" IF(OR(Y351 = \"n/a\", Y351 = \"\"), IF(INDEX(AA351:AJ351, $F$14) = \"\", AA351, INDEX(AA351:AJ351, $F$14)), Y351)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D350&\" % in special pool\"","v":"Category 7 description % in special pool"},{"$f":" IF(OR(Y352 = \"n/a\", Y352 = \"\"), IF(INDEX(AA352:AJ352, $F$14) = \"\", AA352, INDEX(AA352:AJ352, $F$14)), Y352)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D350&\" % in structures and buildings allowance assets\"","v":"Category 7 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y353 = \"n/a\", Y353 = \"\"), IF(INDEX(AA353:AJ353, $F$14) = \"\", AA353, INDEX(AA353:AJ353, $F$14)), Y353)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D350&\" % not available for capital allowances\"","v":"Category 7 description % not available for capital allowances"},{"$f":" IF(OR(Y354 = \"n/a\", Y354 = \"\"), IF(INDEX(AA354:AJ354, $F$14) = \"\", AA354, INDEX(AA354:AJ354, $F$14)), Y354)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D350&\" capital allowance allocation check\"","v":"Category 7 description capital allowance allocation check"},{"$f":" IF(SUM(F351:F354) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$144","v":"Category 8 description"}]
[null,null,null,null,{"$f":" D357&\" % in main pool\"","v":"Category 8 description % in main pool"},{"$f":" IF(OR(Y358 = \"n/a\", Y358 = \"\"), IF(INDEX(AA358:AJ358, $F$14) = \"\", AA358, INDEX(AA358:AJ358, $F$14)), Y358)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D357&\" % in special pool\"","v":"Category 8 description % in special pool"},{"$f":" IF(OR(Y359 = \"n/a\", Y359 = \"\"), IF(INDEX(AA359:AJ359, $F$14) = \"\", AA359, INDEX(AA359:AJ359, $F$14)), Y359)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D357&\" % in structures and buildings allowance assets\"","v":"Category 8 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y360 = \"n/a\", Y360 = \"\"), IF(INDEX(AA360:AJ360, $F$14) = \"\", AA360, INDEX(AA360:AJ360, $F$14)), Y360)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D357&\" % not available for capital allowances\"","v":"Category 8 description % not available for capital allowances"},{"$f":" IF(OR(Y361 = \"n/a\", Y361 = \"\"), IF(INDEX(AA361:AJ361, $F$14) = \"\", AA361, INDEX(AA361:AJ361, $F$14)), Y361)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D357&\" capital allowance allocation check\"","v":"Category 8 description capital allowance allocation check"},{"$f":" IF(SUM(F358:F361) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$145","v":"Category 9 description"}]
[null,null,null,null,{"$f":" D364&\" % in main pool\"","v":"Category 9 description % in main pool"},{"$f":" IF(OR(Y365 = \"n/a\", Y365 = \"\"), IF(INDEX(AA365:AJ365, $F$14) = \"\", AA365, INDEX(AA365:AJ365, $F$14)), Y365)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D364&\" % in special pool\"","v":"Category 9 description % in special pool"},{"$f":" IF(OR(Y366 = \"n/a\", Y366 = \"\"), IF(INDEX(AA366:AJ366, $F$14) = \"\", AA366, INDEX(AA366:AJ366, $F$14)), Y366)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D364&\" % in structures and buildings allowance assets\"","v":"Category 9 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y367 = \"n/a\", Y367 = \"\"), IF(INDEX(AA367:AJ367, $F$14) = \"\", AA367, INDEX(AA367:AJ367, $F$14)), Y367)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D364&\" % not available for capital allowances\"","v":"Category 9 description % not available for capital allowances"},{"$f":" IF(OR(Y368 = \"n/a\", Y368 = \"\"), IF(INDEX(AA368:AJ368, $F$14) = \"\", AA368, INDEX(AA368:AJ368, $F$14)), Y368)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D364&\" capital allowance allocation check\"","v":"Category 9 description capital allowance allocation check"},{"$f":" IF(SUM(F365:F368) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
[null,null,null,{"$f":" I_Global!F$146","v":"Category 10 description"}]
[null,null,null,null,{"$f":" D371&\" % in main pool\"","v":"Category 10 description % in main pool"},{"$f":" IF(OR(Y372 = \"n/a\", Y372 = \"\"), IF(INDEX(AA372:AJ372, $F$14) = \"\", AA372, INDEX(AA372:AJ372, $F$14)), Y372)","v":0.24},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,null,{"$f":" D371&\" % in special pool\"","v":"Category 10 description % in special pool"},{"$f":" IF(OR(Y373 = \"n/a\", Y373 = \"\"), IF(INDEX(AA373:AJ373, $F$14) = \"\", AA373, INDEX(AA373:AJ373, $F$14)), Y373)","v":0.16},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,null,null,null,{"$f":" D371&\" % in structures and buildings allowance assets\"","v":"Category 10 description % in structures and buildings allowance assets"},{"$f":" IF(OR(Y374 = \"n/a\", Y374 = \"\"), IF(INDEX(AA374:AJ374, $F$14) = \"\", AA374, INDEX(AA374:AJ374, $F$14)), Y374)","v":0},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" D371&\" % not available for capital allowances\"","v":"Category 10 description % not available for capital allowances"},{"$f":" IF(OR(Y375 = \"n/a\", Y375 = \"\"), IF(INDEX(AA375:AJ375, $F$14) = \"\", AA375, INDEX(AA375:AJ375, $F$14)), Y375)","v":0.6},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,{"$f":" D371&\" capital allowance allocation check\"","v":"Category 10 description capital allowance allocation check"},{"$f":" IF(SUM(F372:F375) = 1, 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
["2.l Depreciation"]
[]
[null,"2.l.i Regulatory depreciation"]
[]
[null,null,null,null,"Existing RAB BEG",{"$f":" IF(OR(Y382 = \"n/a\", Y382 = \"\"), IF(INDEX(AA382:AJ382, $F$14) = \"\", AA382, INDEX(AA382:AJ382, $F$14)), Y382)","v":16139.264580178664},"£'m RPI-real Dec 2019",null,"RAB calc v0.6",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16139.264580178664]
[null,null,null,null,"RAB 1 depreciation method","profiled input",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"profiled input"]
[null,null,null,null,"RAB 2 depreciation method","profiled input",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"profiled input"]
[null,null,null,null,"RAB 3 depreciation method","profiled input",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"profiled input"]
[null,null,null,null,"Existing RAB depreciation method","profiled input",{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"profiled input"]
[null,null,null,null,"RAB 1 depreciation rate (reducing balance)",0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"RAB 2 depreciation rate (reducing balance)",7.4999999999999997E-2,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2]
[null,null,null,null,"RAB 3 depreciation rate (reducing balance)",0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"Existing RAB depreciation rate (reducing balance)",0.1,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,"RAB 1 depreciation years (straight line)",30,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,"RAB 2 depreciation years (straight line)",20,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,"RAB 3 depreciation years (straight line)",5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"Existing RAB depreciation years (straight line)",5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"Proportion of RAB additions in first year depreciation",0.5,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,"RAB (1-3) Depreciation profiled input selection",{"$f":" IF(OR(Y396 = \"n/a\", Y396 = \"\"), IF(INDEX(AA396:AJ396, $F$14) = \"\", AA396, INDEX(AA396:AJ396, $F$14)), Y396)","v":"Profile 1"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profile 1"]
[]
[null,"2.l.ii Accounting depreciation"]
[]
[null,null,null,null,{"$f":" I_Global!F$137 & \" acc depreciation method\"","v":"Category 1 description acc depreciation method"},{"$f":" IF(OR(Y400 = \"n/a\", Y400 = \"\"), IF(INDEX(AA400:AJ400, $F$14) = \"\", AA400, INDEX(AA400:AJ400, $F$14)), Y400)","v":"reducing balance"},{"$f":"I_Global!$F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$138 & \" acc depreciation method\"","v":"Category 2 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$139 & \" acc depreciation method\"","v":"Category 3 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$140 & \" acc depreciation method\"","v":"Category 4 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$141 & \" acc depreciation method\"","v":"Category 5 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$142 & \" acc depreciation method\"","v":"Category 6 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$143 & \" acc depreciation method\"","v":"Category 7 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$144 & \" acc depreciation method\"","v":"Category 8 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$145 & \" acc depreciation method\"","v":"Category 9 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$146 & \" acc depreciation method\"","v":"Category 10 description acc depreciation method"},"reducing balance",{"$f":"I_Global!$F$127","v":"selection"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reducing balance"]
[null,null,null,null,{"$f":" I_Global!F$137 & \" Acc depreciation rate (reducing balance)\"","v":"Category 1 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$138 & \" Acc depreciation rate (reducing balance)\"","v":"Category 2 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$139 & \" Acc depreciation rate (reducing balance)\"","v":"Category 3 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$140 & \" Acc depreciation rate (reducing balance)\"","v":"Category 4 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$141 & \" Acc depreciation rate (reducing balance)\"","v":"Category 5 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$142 & \" Acc depreciation rate (reducing balance)\"","v":"Category 6 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$143 & \" Acc depreciation rate (reducing balance)\"","v":"Category 7 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$144 & \" Acc depreciation rate (reducing balance)\"","v":"Category 8 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$145 & \" Acc depreciation rate (reducing balance)\"","v":"Category 9 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$146 & \" Acc depreciation rate (reducing balance)\"","v":"Category 10 description Acc depreciation rate (reducing balance)"},0.05,{"$f":"I_Global!$F$108","v":"%"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":" I_Global!F$137 & \" Acc depreciation years (straight line)\"","v":"Category 1 description Acc depreciation years (straight line)"},15,{"$f":"I_Global!$F$131","v":"years"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":" I_Global!F$138 & \" Acc depreciation years (straight line)\"","v":"Category 2 description Acc depreciation years (straight line)"},10,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,{"$f":" I_Global!F$139 & \" Acc depreciation years (straight line)\"","v":"Category 3 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$140 & \" Acc depreciation years (straight line)\"","v":"Category 4 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$141 & \" Acc depreciation years (straight line)\"","v":"Category 5 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$142 & \" Acc depreciation years (straight line)\"","v":"Category 6 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$143 & \" Acc depreciation years (straight line)\"","v":"Category 7 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$144&\" Acc depreciation years (straight line)\"","v":"Category 8 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$145 & \" Acc depreciation years (straight line)\"","v":"Category 9 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":" I_Global!F$146 & \" Acc depreciation years (straight line)\"","v":"Category 10 description Acc depreciation years (straight line)"},5,{"$f":"I_Global!$F$131","v":"years"},null,"Dummy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"Proportion of Assets in Use additions in first year depreciation",0.5,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[]
["2.m Revenue profiling adjustments"]
[]
[null,null,null,null,"Q6+1 period per passenger opening price adjustment factor",{"$f":" IF(OR(Y434 = \"n/a\", Y434 = \"\"), IF(INDEX(AA434:AJ434, $F$14) = \"\", AA434, INDEX(AA434:AJ434, $F$14)), Y434)","v":0.45652250845739295},{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y16 = \"\", \"n/a\", O_Dashboards!Y16)","v":0.45652250845739295}]
[null,null,null,null,"iH7 period per passenger opening price adjustment factor",77.115693236438588,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y17 = \"\", \"n/a\", O_Dashboards!Y17)","v":77.115693236438588}]
[null,null,null,null,"H7 period per passenger opening price adjustment factor",-75.570931324978204,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,"Align to H7 opening yield",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y18 = \"\", \"n/a\", O_Dashboards!Y18)","v":"n/a"},null,{"$f":"(30.19/(1+C_Revenue!AH201-C_Revenue!F198))-C_Revenue!F194","v":-75.570931324978204}]
[null,null,null,null,"H8 period per passenger opening price adjustment factor",-8.7358644876486231,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y19 = \"\", \"n/a\", O_Dashboards!Y19)","v":-8.7358644876486231}]
[null,null,null,null,"H9 period per passenger opening price adjustment factor",3.9489996112042385,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y20 = \"\", \"n/a\", O_Dashboards!Y20)","v":3.9489996112042385}]
[null,null,null,null,"H10 period per passenger opening price adjustment factor",5.3829460171236025,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y21 = \"\", \"n/a\", O_Dashboards!Y21)","v":5.3829460171236025}]
[null,null,null,null,"H11 period per passenger opening price adjustment factor",2.0216477832665367,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y22 = \"\", \"n/a\", O_Dashboards!Y22)","v":2.0216477832665367}]
[null,null,null,null,"H12 period per passenger opening price adjustment factor",1.2453094066863188,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!Y23 = \"\", \"n/a\", O_Dashboards!Y23)","v":1.2453094066863188}]
[]
[null,null,null,null,"Allowed airport charges per passenger for 2023",{"$f":" IF(OR(Y443 = \"n/a\", Y443 = \"\"), IF(INDEX(AA443:AJ443, $F$14) = \"\", AA443, INDEX(AA443:AJ443, $F$14)), Y443)","v":31.32},{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,"H7 final proposals",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.32]
[null,null,null,null,"H7 period 2023 Charge per Passenger as reflected in holding cap decision",{"$f":" IF(OR(Y444 = \"n/a\", Y444 = \"\"), IF(INDEX(AA444:AJ444, $F$14) = \"\", AA444, INDEX(AA444:AJ444, $F$14)), Y444)","v":31.57},{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,"Holding cap decision",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.57]
[]
["2.n Expansion timing, incremental capacity, costs & revenues"]
[]
[null,"2.n.i Expansion phases"]
[]
[null,null,null,null,"Expansion Phase 1 operational date",{"$f":" IF(OR(Y450 = \"n/a\", Y450 = \"\"), IF(INDEX(AA450:AJ450, $F$14) = \"\", AA450, INDEX(AA450:AJ450, $F$14)), Y450)","v":"00:00:00"},"Date"]
[null,null,null,null,"Expansion Phase 2 operational date",{"$f":" IF(OR(Y451 = \"n/a\", Y451 = \"\"), IF(INDEX(AA451:AJ451, $F$14) = \"\", AA451, INDEX(AA451:AJ451, $F$14)), Y451)","v":"00:00:00"},"Date"]
[null,null,null,null,"Expansion Phase 3 operational date",{"$f":" IF(OR(Y452 = \"n/a\", Y452 = \"\"), IF(INDEX(AA452:AJ452, $F$14) = \"\", AA452, INDEX(AA452:AJ452, $F$14)), Y452)","v":"00:00:00"},"Date"]
[null,null,null,null,"Expansion Phase 4 operational date",{"$f":" IF(OR(Y453 = \"n/a\", Y453 = \"\"), IF(INDEX(AA453:AJ453, $F$14) = \"\", AA453, INDEX(AA453:AJ453, $F$14)), Y453)","v":"00:00:00"},"Date"]
[null,null,null,null,"Expansion Phase 5 operational date",{"$f":" IF(OR(Y454 = \"n/a\", Y454 = \"\"), IF(INDEX(AA454:AJ454, $F$14) = \"\", AA454, INDEX(AA454:AJ454, $F$14)), Y454)","v":"00:00:00"},"Date"]
[]
[null,null,null,null,"Additional Capacity - Expansion Phase 1",{"$f":" IF(OR(Y456 = \"n/a\", Y456 = \"\"), IF(INDEX(AA456:AJ456, $F$14) = \"\", AA456, INDEX(AA456:AJ456, $F$14)), Y456)","v":0},"million pax"]
[null,null,null,null,"Additional Capacity - Expansion Phase 2",{"$f":" IF(OR(Y457 = \"n/a\", Y457 = \"\"), IF(INDEX(AA457:AJ457, $F$14) = \"\", AA457, INDEX(AA457:AJ457, $F$14)), Y457)","v":0},"million pax"]
[null,null,null,null,"Additional Capacity - Expansion Phase 3",{"$f":" IF(OR(Y458 = \"n/a\", Y458 = \"\"), IF(INDEX(AA458:AJ458, $F$14) = \"\", AA458, INDEX(AA458:AJ458, $F$14)), Y458)","v":0},"million pax"]
[null,null,null,null,"Additional Capacity - Expansion Phase 4",{"$f":" IF(OR(Y459 = \"n/a\", Y459 = \"\"), IF(INDEX(AA459:AJ459, $F$14) = \"\", AA459, INDEX(AA459:AJ459, $F$14)), Y459)","v":0},"million pax"]
[null,null,null,null,"Additional Capacity - Expansion Phase 5",{"$f":" IF(OR(Y460 = \"n/a\", Y460 = \"\"), IF(INDEX(AA460:AJ460, $F$14) = \"\", AA460, INDEX(AA460:AJ460, $F$14)), Y460)","v":0},"million pax"]
[]
[null,"2.n.ii Additional base opex"]
[]
[null,null,null,null,"Additional Base people - Expansion Phase 1",{"$f":" IF(OR(Y464 = \"n/a\", Y464 = \"\"), IF(INDEX(AA464:AJ464, $F$14) = \"\", AA464, INDEX(AA464:AJ464, $F$14)), Y464)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base people - Expansion Phase 2",{"$f":" IF(OR(Y465 = \"n/a\", Y465 = \"\"), IF(INDEX(AA465:AJ465, $F$14) = \"\", AA465, INDEX(AA465:AJ465, $F$14)), Y465)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base people - Expansion Phase 3",{"$f":" IF(OR(Y466 = \"n/a\", Y466 = \"\"), IF(INDEX(AA466:AJ466, $F$14) = \"\", AA466, INDEX(AA466:AJ466, $F$14)), Y466)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base people - Expansion Phase 4",{"$f":" IF(OR(Y467 = \"n/a\", Y467 = \"\"), IF(INDEX(AA467:AJ467, $F$14) = \"\", AA467, INDEX(AA467:AJ467, $F$14)), Y467)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base people - Expansion Phase 5",{"$f":" IF(OR(Y468 = \"n/a\", Y468 = \"\"), IF(INDEX(AA468:AJ468, $F$14) = \"\", AA468, INDEX(AA468:AJ468, $F$14)), Y468)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base operations costs - Expansion Phase 1",{"$f":" IF(OR(Y470 = \"n/a\", Y470 = \"\"), IF(INDEX(AA470:AJ470, $F$14) = \"\", AA470, INDEX(AA470:AJ470, $F$14)), Y470)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base operations costs - Expansion Phase 2",{"$f":" IF(OR(Y471 = \"n/a\", Y471 = \"\"), IF(INDEX(AA471:AJ471, $F$14) = \"\", AA471, INDEX(AA471:AJ471, $F$14)), Y471)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base operations costs - Expansion Phase 3",{"$f":" IF(OR(Y472 = \"n/a\", Y472 = \"\"), IF(INDEX(AA472:AJ472, $F$14) = \"\", AA472, INDEX(AA472:AJ472, $F$14)), Y472)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base operations costs - Expansion Phase 4",{"$f":" IF(OR(Y473 = \"n/a\", Y473 = \"\"), IF(INDEX(AA473:AJ473, $F$14) = \"\", AA473, INDEX(AA473:AJ473, $F$14)), Y473)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base operations costs - Expansion Phase 5",{"$f":" IF(OR(Y474 = \"n/a\", Y474 = \"\"), IF(INDEX(AA474:AJ474, $F$14) = \"\", AA474, INDEX(AA474:AJ474, $F$14)), Y474)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base rent & rates - Expansion Phase 1",{"$f":" IF(OR(Y476 = \"n/a\", Y476 = \"\"), IF(INDEX(AA476:AJ476, $F$14) = \"\", AA476, INDEX(AA476:AJ476, $F$14)), Y476)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rent & rates - Expansion Phase 2",{"$f":" IF(OR(Y477 = \"n/a\", Y477 = \"\"), IF(INDEX(AA477:AJ477, $F$14) = \"\", AA477, INDEX(AA477:AJ477, $F$14)), Y477)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rent & rates - Expansion Phase 3",{"$f":" IF(OR(Y478 = \"n/a\", Y478 = \"\"), IF(INDEX(AA478:AJ478, $F$14) = \"\", AA478, INDEX(AA478:AJ478, $F$14)), Y478)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rent & rates - Expansion Phase 4",{"$f":" IF(OR(Y479 = \"n/a\", Y479 = \"\"), IF(INDEX(AA479:AJ479, $F$14) = \"\", AA479, INDEX(AA479:AJ479, $F$14)), Y479)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rent & rates - Expansion Phase 5",{"$f":" IF(OR(Y480 = \"n/a\", Y480 = \"\"), IF(INDEX(AA480:AJ480, $F$14) = \"\", AA480, INDEX(AA480:AJ480, $F$14)), Y480)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base utilities - Expansion Phase 1",{"$f":" IF(OR(Y482 = \"n/a\", Y482 = \"\"), IF(INDEX(AA482:AJ482, $F$14) = \"\", AA482, INDEX(AA482:AJ482, $F$14)), Y482)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base utilities - Expansion Phase 2",{"$f":" IF(OR(Y483 = \"n/a\", Y483 = \"\"), IF(INDEX(AA483:AJ483, $F$14) = \"\", AA483, INDEX(AA483:AJ483, $F$14)), Y483)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base utilities - Expansion Phase 3",{"$f":" IF(OR(Y484 = \"n/a\", Y484 = \"\"), IF(INDEX(AA484:AJ484, $F$14) = \"\", AA484, INDEX(AA484:AJ484, $F$14)), Y484)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base utilities - Expansion Phase 4",{"$f":" IF(OR(Y485 = \"n/a\", Y485 = \"\"), IF(INDEX(AA485:AJ485, $F$14) = \"\", AA485, INDEX(AA485:AJ485, $F$14)), Y485)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base utilities - Expansion Phase 5",{"$f":" IF(OR(Y486 = \"n/a\", Y486 = \"\"), IF(INDEX(AA486:AJ486, $F$14) = \"\", AA486, INDEX(AA486:AJ486, $F$14)), Y486)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base facilities & maintenance - Expansion Phase 1",{"$f":" IF(OR(Y488 = \"n/a\", Y488 = \"\"), IF(INDEX(AA488:AJ488, $F$14) = \"\", AA488, INDEX(AA488:AJ488, $F$14)), Y488)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base facilities & maintenance - Expansion Phase 2",{"$f":" IF(OR(Y489 = \"n/a\", Y489 = \"\"), IF(INDEX(AA489:AJ489, $F$14) = \"\", AA489, INDEX(AA489:AJ489, $F$14)), Y489)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base facilities & maintenance - Expansion Phase 3",{"$f":" IF(OR(Y490 = \"n/a\", Y490 = \"\"), IF(INDEX(AA490:AJ490, $F$14) = \"\", AA490, INDEX(AA490:AJ490, $F$14)), Y490)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base facilities & maintenance - Expansion Phase 4",{"$f":" IF(OR(Y491 = \"n/a\", Y491 = \"\"), IF(INDEX(AA491:AJ491, $F$14) = \"\", AA491, INDEX(AA491:AJ491, $F$14)), Y491)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base facilities & maintenance - Expansion Phase 5",{"$f":" IF(OR(Y492 = \"n/a\", Y492 = \"\"), IF(INDEX(AA492:AJ492, $F$14) = \"\", AA492, INDEX(AA492:AJ492, $F$14)), Y492)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base other expenditure - Expansion Phase 1",{"$f":" IF(OR(Y494 = \"n/a\", Y494 = \"\"), IF(INDEX(AA494:AJ494, $F$14) = \"\", AA494, INDEX(AA494:AJ494, $F$14)), Y494)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other expenditure - Expansion Phase 2",{"$f":" IF(OR(Y495 = \"n/a\", Y495 = \"\"), IF(INDEX(AA495:AJ495, $F$14) = \"\", AA495, INDEX(AA495:AJ495, $F$14)), Y495)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other expenditure - Expansion Phase 3",{"$f":" IF(OR(Y496 = \"n/a\", Y496 = \"\"), IF(INDEX(AA496:AJ496, $F$14) = \"\", AA496, INDEX(AA496:AJ496, $F$14)), Y496)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other expenditure - Expansion Phase 4",{"$f":" IF(OR(Y497 = \"n/a\", Y497 = \"\"), IF(INDEX(AA497:AJ497, $F$14) = \"\", AA497, INDEX(AA497:AJ497, $F$14)), Y497)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other expenditure - Expansion Phase 5",{"$f":" IF(OR(Y498 = \"n/a\", Y498 = \"\"), IF(INDEX(AA498:AJ498, $F$14) = \"\", AA498, INDEX(AA498:AJ498, $F$14)), Y498)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,"2.n.iii Additional base non-aero revenues"]
[]
[null,null,null,null,"Additional Base retail revenue - Expansion Phase 1",{"$f":" IF(OR(Y502 = \"n/a\", Y502 = \"\"), IF(INDEX(AA502:AJ502, $F$14) = \"\", AA502, INDEX(AA502:AJ502, $F$14)), Y502)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base retail revenue - Expansion Phase 2",{"$f":" IF(OR(Y503 = \"n/a\", Y503 = \"\"), IF(INDEX(AA503:AJ503, $F$14) = \"\", AA503, INDEX(AA503:AJ503, $F$14)), Y503)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base retail revenue - Expansion Phase 3",{"$f":" IF(OR(Y504 = \"n/a\", Y504 = \"\"), IF(INDEX(AA504:AJ504, $F$14) = \"\", AA504, INDEX(AA504:AJ504, $F$14)), Y504)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base retail revenue - Expansion Phase 4",{"$f":" IF(OR(Y505 = \"n/a\", Y505 = \"\"), IF(INDEX(AA505:AJ505, $F$14) = \"\", AA505, INDEX(AA505:AJ505, $F$14)), Y505)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base retail revenue - Expansion Phase 5",{"$f":" IF(OR(Y506 = \"n/a\", Y506 = \"\"), IF(INDEX(AA506:AJ506, $F$14) = \"\", AA506, INDEX(AA506:AJ506, $F$14)), Y506)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base surface access revenue - Expansion Phase 1",{"$f":" IF(OR(Y508 = \"n/a\", Y508 = \"\"), IF(INDEX(AA508:AJ508, $F$14) = \"\", AA508, INDEX(AA508:AJ508, $F$14)), Y508)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base surface access revenue - Expansion Phase 2",{"$f":" IF(OR(Y509 = \"n/a\", Y509 = \"\"), IF(INDEX(AA509:AJ509, $F$14) = \"\", AA509, INDEX(AA509:AJ509, $F$14)), Y509)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base surface access revenue - Expansion Phase 3",{"$f":" IF(OR(Y510 = \"n/a\", Y510 = \"\"), IF(INDEX(AA510:AJ510, $F$14) = \"\", AA510, INDEX(AA510:AJ510, $F$14)), Y510)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base surface access revenue - Expansion Phase 4",{"$f":" IF(OR(Y511 = \"n/a\", Y511 = \"\"), IF(INDEX(AA511:AJ511, $F$14) = \"\", AA511, INDEX(AA511:AJ511, $F$14)), Y511)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base surface access revenue - Expansion Phase 5",{"$f":" IF(OR(Y512 = \"n/a\", Y512 = \"\"), IF(INDEX(AA512:AJ512, $F$14) = \"\", AA512, INDEX(AA512:AJ512, $F$14)), Y512)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base property revenue - Expansion Phase 1",{"$f":" IF(OR(Y514 = \"n/a\", Y514 = \"\"), IF(INDEX(AA514:AJ514, $F$14) = \"\", AA514, INDEX(AA514:AJ514, $F$14)), Y514)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base property revenue - Expansion Phase 2",{"$f":" IF(OR(Y515 = \"n/a\", Y515 = \"\"), IF(INDEX(AA515:AJ515, $F$14) = \"\", AA515, INDEX(AA515:AJ515, $F$14)), Y515)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base property revenue - Expansion Phase 3",{"$f":" IF(OR(Y516 = \"n/a\", Y516 = \"\"), IF(INDEX(AA516:AJ516, $F$14) = \"\", AA516, INDEX(AA516:AJ516, $F$14)), Y516)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base property revenue - Expansion Phase 4",{"$f":" IF(OR(Y517 = \"n/a\", Y517 = \"\"), IF(INDEX(AA517:AJ517, $F$14) = \"\", AA517, INDEX(AA517:AJ517, $F$14)), Y517)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base property revenue - Expansion Phase 5",{"$f":" IF(OR(Y518 = \"n/a\", Y518 = \"\"), IF(INDEX(AA518:AJ518, $F$14) = \"\", AA518, INDEX(AA518:AJ518, $F$14)), Y518)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base ORC's revenue - Expansion Phase 1",{"$f":" IF(OR(Y520 = \"n/a\", Y520 = \"\"), IF(INDEX(AA520:AJ520, $F$14) = \"\", AA520, INDEX(AA520:AJ520, $F$14)), Y520)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base ORC's revenue - Expansion Phase 2",{"$f":" IF(OR(Y521 = \"n/a\", Y521 = \"\"), IF(INDEX(AA521:AJ521, $F$14) = \"\", AA521, INDEX(AA521:AJ521, $F$14)), Y521)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base ORC's revenue - Expansion Phase 3",{"$f":" IF(OR(Y522 = \"n/a\", Y522 = \"\"), IF(INDEX(AA522:AJ522, $F$14) = \"\", AA522, INDEX(AA522:AJ522, $F$14)), Y522)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base ORC's revenue - Expansion Phase 4",{"$f":" IF(OR(Y523 = \"n/a\", Y523 = \"\"), IF(INDEX(AA523:AJ523, $F$14) = \"\", AA523, INDEX(AA523:AJ523, $F$14)), Y523)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base ORC's revenue - Expansion Phase 5",{"$f":" IF(OR(Y524 = \"n/a\", Y524 = \"\"), IF(INDEX(AA524:AJ524, $F$14) = \"\", AA524, INDEX(AA524:AJ524, $F$14)), Y524)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base other commercial revenue - Expansion Phase 1",{"$f":" IF(OR(Y526 = \"n/a\", Y526 = \"\"), IF(INDEX(AA526:AJ526, $F$14) = \"\", AA526, INDEX(AA526:AJ526, $F$14)), Y526)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other commercial revenue - Expansion Phase 2",{"$f":" IF(OR(Y527 = \"n/a\", Y527 = \"\"), IF(INDEX(AA527:AJ527, $F$14) = \"\", AA527, INDEX(AA527:AJ527, $F$14)), Y527)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other commercial revenue - Expansion Phase 3",{"$f":" IF(OR(Y528 = \"n/a\", Y528 = \"\"), IF(INDEX(AA528:AJ528, $F$14) = \"\", AA528, INDEX(AA528:AJ528, $F$14)), Y528)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other commercial revenue - Expansion Phase 4",{"$f":" IF(OR(Y529 = \"n/a\", Y529 = \"\"), IF(INDEX(AA529:AJ529, $F$14) = \"\", AA529, INDEX(AA529:AJ529, $F$14)), Y529)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base other commercial revenue - Expansion Phase 5",{"$f":" IF(OR(Y530 = \"n/a\", Y530 = \"\"), IF(INDEX(AA530:AJ530, $F$14) = \"\", AA530, INDEX(AA530:AJ530, $F$14)), Y530)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base rail revenue - Expansion Phase 1",{"$f":" IF(OR(Y532 = \"n/a\", Y532 = \"\"), IF(INDEX(AA532:AJ532, $F$14) = \"\", AA532, INDEX(AA532:AJ532, $F$14)), Y532)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rail revenue - Expansion Phase 2",{"$f":" IF(OR(Y533 = \"n/a\", Y533 = \"\"), IF(INDEX(AA533:AJ533, $F$14) = \"\", AA533, INDEX(AA533:AJ533, $F$14)), Y533)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rail revenue - Expansion Phase 3",{"$f":" IF(OR(Y534 = \"n/a\", Y534 = \"\"), IF(INDEX(AA534:AJ534, $F$14) = \"\", AA534, INDEX(AA534:AJ534, $F$14)), Y534)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rail revenue - Expansion Phase 4",{"$f":" IF(OR(Y535 = \"n/a\", Y535 = \"\"), IF(INDEX(AA535:AJ535, $F$14) = \"\", AA535, INDEX(AA535:AJ535, $F$14)), Y535)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base rail revenue - Expansion Phase 5",{"$f":" IF(OR(Y536 = \"n/a\", Y536 = \"\"), IF(INDEX(AA536:AJ536, $F$14) = \"\", AA536, INDEX(AA536:AJ536, $F$14)), Y536)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
[null,null,null,null,"Additional Base emissions charging revenue - Expansion Phase 1",{"$f":" IF(OR(Y538 = \"n/a\", Y538 = \"\"), IF(INDEX(AA538:AJ538, $F$14) = \"\", AA538, INDEX(AA538:AJ538, $F$14)), Y538)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base emissions charging revenue - Expansion Phase 2",{"$f":" IF(OR(Y539 = \"n/a\", Y539 = \"\"), IF(INDEX(AA539:AJ539, $F$14) = \"\", AA539, INDEX(AA539:AJ539, $F$14)), Y539)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base emissions charging revenue - Expansion Phase 3",{"$f":" IF(OR(Y540 = \"n/a\", Y540 = \"\"), IF(INDEX(AA540:AJ540, $F$14) = \"\", AA540, INDEX(AA540:AJ540, $F$14)), Y540)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base emissions charging revenue - Expansion Phase 4",{"$f":" IF(OR(Y541 = \"n/a\", Y541 = \"\"), IF(INDEX(AA541:AJ541, $F$14) = \"\", AA541, INDEX(AA541:AJ541, $F$14)), Y541)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[null,null,null,null,"Additional Base emissions charging revenue - Expansion Phase 5",{"$f":" IF(OR(Y542 = \"n/a\", Y542 = \"\"), IF(INDEX(AA542:AJ542, $F$14) = \"\", AA542, INDEX(AA542:AJ542, $F$14)), Y542)","v":0},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"}]
[]
["2.o Capital expenditures"]
[]
[null,null,null,null,"Capital expenditures scenario (Outturn)",{"$f":" IF(OR(Y546 = \"n/a\", Y546 = \"\"), IF(INDEX(AA546:AJ546, $F$14) = \"\", AA546, INDEX(AA546:AJ546, $F$14)), Y546)","v":"Medium capex scenario"},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F17 = \"\", \"n/a\", O_Dashboards!F17)","v":"n/a"},null,"Medium capex scenario"]
[null,null,null,null,"Capital expenditures scenario (Alloiwed)",{"$f":" IF(OR(Y547 = \"n/a\", Y547 = \"\"), IF(INDEX(AA547:AJ547, $F$14) = \"\", AA547, INDEX(AA547:AJ547, $F$14)), Y547)","v":"Medium capex scenario"},{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium capex scenario"]
[]
["2.p Price Control Periods"]
[]
[null,null,null,null,"Q6 Period Start",{"$f":" IF(OR(Y551 = \"n/a\", Y551 = \"\"), IF(INDEX(AA551:AJ551, $F$14) = \"\", AA551, INDEX(AA551:AJ551, $F$14)), Y551)","v":"2015-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01"]
[null,null,null,null,"Q6 Period End",{"$f":"F553-1","v":"2018-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"Q6+1 Period Start",{"$f":" IF(OR(Y553 = \"n/a\", Y553 = \"\"), IF(INDEX(AA553:AJ553, $F$14) = \"\", AA553, INDEX(AA553:AJ553, $F$14)), Y553)","v":"2019-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01"]
[null,null,null,null,"Q6+1 Period End",{"$f":"F555-1","v":"2019-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"iH7 Period Start",{"$f":" IF(OR(Y555 = \"n/a\", Y555 = \"\"), IF(INDEX(AA555:AJ555, $F$14) = \"\", AA555, INDEX(AA555:AJ555, $F$14)), Y555)","v":"2020-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01"]
[null,null,null,null,"iH7 Period End",{"$f":"F557-1","v":"2021-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H7 Period Start",{"$f":" IF(OR(Y557 = \"n/a\", Y557 = \"\"), IF(INDEX(AA557:AJ557, $F$14) = \"\", AA557, INDEX(AA557:AJ557, $F$14)), Y557)","v":"2022-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01"]
[null,null,null,null,"H7 Period End",{"$f":"F559-1","v":"2026-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H8 Period Start",{"$f":" IF(OR(Y559 = \"n/a\", Y559 = \"\"), IF(INDEX(AA559:AJ559, $F$14) = \"\", AA559, INDEX(AA559:AJ559, $F$14)), Y559)","v":"2027-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-01-01"]
[null,null,null,null,"H8 Period End",{"$f":"F561-1","v":"2031-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H9 Period Start",{"$f":" IF(OR(Y561 = \"n/a\", Y561 = \"\"), IF(INDEX(AA561:AJ561, $F$14) = \"\", AA561, INDEX(AA561:AJ561, $F$14)), Y561)","v":"2032-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-01-01"]
[null,null,null,null,"H9 Period End",{"$f":"F563-1","v":"2036-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H10 Period Start",{"$f":" IF(OR(Y563 = \"n/a\", Y563 = \"\"), IF(INDEX(AA563:AJ563, $F$14) = \"\", AA563, INDEX(AA563:AJ563, $F$14)), Y563)","v":"2037-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-01-01"]
[null,null,null,null,"H10 Period End",{"$f":"F565-1","v":"2041-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H11 Period Start",{"$f":" IF(OR(Y565 = \"n/a\", Y565 = \"\"), IF(INDEX(AA565:AJ565, $F$14) = \"\", AA565, INDEX(AA565:AJ565, $F$14)), Y565)","v":"2042-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2042-01-01"]
[null,null,null,null,"H11 Period End",{"$f":"F567-1","v":"2046-12-31"},{"$f":"I_Global!$F$118","v":"date"}]
[null,null,null,null,"H12 Period Start",{"$f":" IF(OR(Y567 = \"n/a\", Y567 = \"\"), IF(INDEX(AA567:AJ567, $F$14) = \"\", AA567, INDEX(AA567:AJ567, $F$14)), Y567)","v":"2047-01-01"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2047-01-01"]
[null,null,null,null,"H12 Period End",{"$f":" IF(OR(Y568 = \"n/a\", Y568 = \"\"), IF(INDEX(AA568:AJ568, $F$14) = \"\", AA568, INDEX(AA568:AJ568, $F$14)), Y568)","v":"2050-12-31"},{"$f":"I_Global!$F$118","v":"date"},null,"CAA",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2050-12-31"]
[]
[null,null,null,null,"Q6 dates check",{"$f":" IF(OR(F551 < F553, F551 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"Q6+1 dates check",{"$f":" IF(OR(F553 < F555, F553 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"iH7 dates check",{"$f":" IF(OR(F555 < F557, F555 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H7 dates check",{"$f":" IF(OR(F557 < F559, F557 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H8 dates check",{"$f":" IF(OR(F559 < F561, F559 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H9 dates check",{"$f":" IF(OR(F561 < F563, F561 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H10 dates check",{"$f":" IF(OR(F563 < F565, F563 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H11 dates check",{"$f":" IF(OR(F565 < F567, F565 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[null,null,null,null,"H12 final period check",{"$f":" IF(OR(F568 <=I_Global!$F$22, F568 = \"\"), 0, 1)","v":0},{"$f":" I_Global!$F$116","v":"check"}]
[]
["2.q Selection of profiled and unprofiled aero revenues for financial statements"]
[]
[null,null,null,null,"Profiled / Unprofiled aero revenues selection for outputs",{"$f":" IF(OR(Y582 = \"n/a\", Y582 = \"\"), IF(INDEX(AA582:AJ582, $F$14) = \"\", AA582, INDEX(AA582:AJ582, $F$14)), Y582)","v":"Profiled"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F21 = \"\", \"n/a\", O_Dashboards!F21)","v":"n/a"},null,"Profiled"]
[]
["2.r Selection of vanilla or pre-tax WACC"]
[]
[null,null,null,null,"WACC calculation method selection",{"$f":" IF(OR(Y586 = \"n/a\", Y586 = \"\"), IF(INDEX(AA586:AJ586, $F$14) = \"\", AA586, INDEX(AA586:AJ586, $F$14)), Y586)","v":"Profiled input"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F21 = \"\", \"n/a\", O_Dashboards!F21)","v":"n/a"},null,"Profiled input"]
[null,null,null,null,"Vanilla or pre-tax WACC selection",{"$f":" IF(OR(Y587 = \"n/a\", Y587 = \"\"), IF(INDEX(AA587:AJ587, $F$14) = \"\", AA587, INDEX(AA587:AJ587, $F$14)), Y587)","v":"Pre-tax"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F22 = \"\", \"n/a\", O_Dashboards!F22)","v":"n/a"},null,"Pre-tax"]
[null,null,null,null,"Cost of Equity Selection",{"$f":" IF(OR(Y588 = \"n/a\", Y588 = \"\"), IF(INDEX(AA588:AJ588, $F$14) = \"\", AA588, INDEX(AA588:AJ588, $F$14)), Y588)","v":"Cost of Equity - post tax (medium)"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Equity - post tax (medium)"]
[null,null,null,null,"Cost of Debt Selection",{"$f":" IF(OR(Y589 = \"n/a\", Y589 = \"\"), IF(INDEX(AA589:AJ589, $F$14) = \"\", AA589, INDEX(AA589:AJ589, $F$14)), Y589)","v":"Notional allowed cost of debt pre-tax (medium)"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notional allowed cost of debt pre-tax (medium)"]
[]
["2.s  Risk sharing (Traffic/Revenue)"]
[]
[null,null,null,null,"Lower band 1 shorftall",{"$f":" IF(OR(Y593 = \"n/a\", Y593 = \"\"), IF(INDEX(AA593:AJ593, $F$14) = \"\", AA593, INDEX(AA593:AJ593, $F$14)), Y593)","v":0.1},{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,"Upper band 1 surplus",0.1,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,"Within lower central band recovery %",0.5,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,"Beyond lower central band recovery %",1.05,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05]
[null,null,null,null,"Within upper central band recovery %",0.5,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,"Beyond upper central band recovery %",1.05,{"$f":"I_Global!$F$108","v":"%"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05]
[null,null,null,null,"Revenue adjustment years lag",2,{"$f":"I_Global!$F$131","v":"years"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Adjustment unwinds over (no. of years)",10,{"$f":"I_Global!$F$131","v":"years"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[]
["2.t  Asymmetric risk allowance"]
[]
[null,null,null,null,"Asymmetric risk allowance",{"$f":" IF(OR(Y604 = \"n/a\", Y604 = \"\"), IF(INDEX(AA604:AJ604, $F$14) = \"\", AA604, INDEX(AA604:AJ604, $F$14)), Y604)","v":"Asymmetric risk allowance (Mid)"},{"$f":" I_Global!F$127","v":"selection"},null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(O_Dashboards!F37 = \"\", \"n/a\", O_Dashboards!F37)","v":"n/a"},null,"Asymmetric risk allowance (Mid)"]
[]
["End of spreadsheet"]

{"sheet":"Calcs>>>","index":17,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"C_Time","index":18,"n_rows":167,"n_cols":62,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Model Timeline"]
[]
[null,null,null,null,"Model period number",null,{"$f":"I_Global!$F$106","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z17 + 1","v":1},{"$f":" AA17 + 1","v":2},{"$f":" AB17 + 1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":" BG17 + 1","v":34},{"$f":" BH17 + 1","v":35},{"$f":" BI17 + 1","v":36}]
[null,null,null,null,"Model period total",{"$f":" MAX( AA17:BJ17)","v":36},{"$f":"I_Global!$F$124","v":"periods"}]
[]
[null,null,null,null,{"$f":"I_Global!E$18","v":"Model Start Date"},{"$f":"I_Global!F$18","v":"2015-01-01"},{"$f":"I_Global!G$18","v":"date"}]
[null,null,null,null,{"$f":"I_Global!E$19","v":"Number of months in model period"},{"$f":"I_Global!F$19","v":12},{"$f":"I_Global!G$19","v":"# months"}]
[null,null,null,null,{"$f":" E$17","v":"Model period number"},null,{"$f":" G$17","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Period Beginning",null,{"$f":"I_Global!$F$118","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA22 = 1, $F20, DATE( YEAR(Z23), MONTH(Z23 ) + $F21, DAY(Z23 ) ) )","v":"2015-01-01"},{"$f":" IF( AB22 = 1, $F20, DATE( YEAR(AA23), MONTH(AA23 ) + $F21, DAY(AA23 ) ) )","v":"2016-01-01"},{"$f":" IF( AC22 = 1, $F20, DATE( YEAR(AB23), MONTH(AB23 ) + $F21, DAY(AB23 ) ) )","v":"2017-01-01"},"2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[]
[null,null,null,null,{"$f":"I_Global!E$19","v":"Number of months in model period"},{"$f":"I_Global!F$19","v":12},{"$f":"I_Global!G$19","v":"# months"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$23","v":"2015-01-01"},{"$f":" AB$23","v":"2016-01-01"},"2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,{"$f":"I_Global!$F$118","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" DATE( YEAR( AA26 ), MONTH( AA26 ) + $F25, DAY( AA26 ) - 1 )","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31",{"$f":" DATE( YEAR( BG26 ), MONTH( BG26 ) + $F25, DAY( BG26 ) - 1 )","v":"2047-12-31"},{"$f":" DATE( YEAR( BH26 ), MONTH( BH26 ) + $F25, DAY( BH26 ) - 1 )","v":"2048-12-31"},{"$f":" DATE( YEAR( BI26 ), MONTH( BI26 ) + $F25, DAY( BI26 ) - 1 )","v":"2049-12-31"},{"$f":" DATE( YEAR( BJ26 ), MONTH( BJ26 ) + $F25, DAY( BJ26 ) - 1 )","v":"2050-12-31"}]
[]
[null,null,null,null,{"$f":" I_Global!E$22","v":"Forecast period end date"},{"$f":" I_Global!F$22","v":"2050-12-31"},{"$f":" I_Global!G$22","v":"date"}]
[null,null,null,null,{"$f":"E$27","v":"Period Ending"},null,{"$f":"G$27","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$27","v":"2015-12-31"},{"$f":" AB$27","v":"2016-12-31"},"2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,{"$f":"E29&\" flag\"","v":"Forecast period end date flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F29 <= AA30, $F29 > Z30 ), 1, 0 )","v":0},{"$f":" IF( AND( $F29 <= AB30, $F29 > AA30 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,null,{"$f":" I_Global!E$21","v":"Forecast period start date"},{"$f":" I_Global!F$21","v":"2020-01-01"},{"$f":" I_Global!G$21","v":"date"}]
[null,null,null,null,{"$f":" I_Global!E$22","v":"Forecast period end date"},{"$f":" I_Global!F$22","v":"2050-12-31"},{"$f":" I_Global!G$22","v":"date"}]
[null,null,null,null,{"$f":" I_Global!E$132","v":"Actual "},{"$f":" I_Global!F$132","v":"Actual "}]
[null,null,null,null,{"$f":" I_Global!E$133","v":"Forecast"},{"$f":" I_Global!F$133","v":"Forecast"}]
[null,null,null,null,"Forecast period flags",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA37:BJ37 )","v":31},null,{"$f":" IF( AND( AA$8 >= $F33, AA$9 <= $F34 ), 1, 0 )","v":0},{"$f":" IF( AND( AB$8 >= $F33, AB$9 <= $F34 ), 1, 0 )","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Forecast vs Actuals",null,{"$f":"I_Global!$F$121","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA37 = 1, $F$36, $F$35 )","v":"Actual "},{"$f":" IF( AB37 = 1, $F$36, $F$35 )","v":"Actual "},"Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,null,null,null,"Historic actuals period flags",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA39:BJ39 )","v":5},null,{"$f":" 1 - AA37","v":1},{"$f":" 1 - AB37","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E39","v":"Historic actuals period flags"},0,"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,0,1,{"$f":" AB39","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balances flag",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA42:BJ42 )","v":1},null,{"$f":" IF( AND( AA41 = 1, AB41 = 0 ), 1, 0 )","v":0},{"$f":" IF( AND( AB41 = 1, AC41 = 0 ), 1, 0 )","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pricing Control Periods"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$551","v":"Q6 Period Start"},{"$f":" I_InputSets!F$551","v":"2015-01-01"},{"$f":" I_InputSets!G$551","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E46&\" flag\"","v":"Q6 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F46 <= AA47, $F46 > Z47 ), 1, 0 )","v":1},{"$f":" IF( AND( $F46 <= AB47, $F46 > AA47 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E46","v":"Q6 Period Start"},{"$f":" F46","v":"2015-01-01"},{"$f":" G46","v":"date"},null,null,null,null,{"$f":"L48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$552","v":"Q6 Period End"},{"$f":" I_InputSets!F$552","v":"2018-12-31"},{"$f":" I_InputSets!G$552","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E50,LEN(E50)-13)&\" flags\"","v":"Q6 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA52:BJ52)","v":4},null,{"$f":" IF(AND(AA$8>=$F50, AA$9<=$F51), 1, 0)","v":1},{"$f":" IF(AND(AB$8>=$F50, AB$9<=$F51), 1, 0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$553","v":"Q6+1 Period Start"},{"$f":" I_InputSets!F$553","v":"2019-01-01"},{"$f":" I_InputSets!G$553","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E54&\" flag\"","v":"Q6+1 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F54 <= AA55, $F54 > Z55 ), 1, 0 )","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E54","v":"Q6+1 Period Start"},{"$f":" F54","v":"2019-01-01"},{"$f":" G54","v":"date"},null,null,null,null,{"$f":"L56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$554","v":"Q6+1 Period End"},{"$f":" I_InputSets!F$554","v":"2019-12-31"},{"$f":" I_InputSets!G$554","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E58,LEN(E58)-13)&\" flags\"","v":"Q6+1 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60:BJ60)","v":1},null,{"$f":" IF(AND(AA$8>=$F58, AA$9<=$F59), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F58, AB$9<=$F59), 1, 0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$555","v":"iH7 Period Start"},{"$f":" I_InputSets!F$555","v":"2020-01-01"},{"$f":" I_InputSets!G$555","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E62&\" flag\"","v":"iH7 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F62 <= AA63, $F62 > Z63 ), 1, 0 )","v":0},{"$f":" IF( AND( $F62 <= AB63, $F62 > AA63 ), 1, 0 )","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E62","v":"iH7 Period Start"},{"$f":" F62","v":"2020-01-01"},{"$f":" G62","v":"date"},null,null,null,null,{"$f":"L64","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$556","v":"iH7 Period End"},{"$f":" I_InputSets!F$556","v":"2021-12-31"},{"$f":" I_InputSets!G$556","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E66,LEN(E66)-13)&\" flags\"","v":"iH7 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA68:BJ68)","v":2},null,{"$f":" IF(AND(AA$8>=$F66, AA$9<=$F67), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F66, AB$9<=$F67), 1, 0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$557","v":"H7 Period Start"},{"$f":" I_InputSets!F$557","v":"2022-01-01"},{"$f":" I_InputSets!G$557","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E70&\" flag\"","v":"H7 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F70 <= AA71, $F70 > Z71 ), 1, 0 )","v":0},{"$f":" IF( AND( $F70 <= AB71, $F70 > AA71 ), 1, 0 )","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E70","v":"H7 Period Start"},{"$f":" F70","v":"2022-01-01"},{"$f":" G70","v":"date"},null,null,null,null,{"$f":"L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$558","v":"H7 Period End"},{"$f":" I_InputSets!F$558","v":"2026-12-31"},{"$f":" I_InputSets!G$558","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E74,LEN(E74)-13)&\" flags\"","v":"H7 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA76:BJ76)","v":5},null,{"$f":" IF(AND(AA$8>=$F74, AA$9<=$F75), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F74, AB$9<=$F75), 1, 0)","v":0},0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$559","v":"H8 Period Start"},{"$f":" I_InputSets!F$559","v":"2027-01-01"},{"$f":" I_InputSets!G$559","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E78&\" flag\"","v":"H8 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F78 <= AA79, $F78 > Z79 ), 1, 0 )","v":0},{"$f":" IF( AND( $F78 <= AB79, $F78 > AA79 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AND( $F78 <= AM79, $F78 > AL79 ), 1, 0 )","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E78","v":"H8 Period Start"},{"$f":" F78","v":"2027-01-01"},{"$f":" G78","v":"date"},null,null,null,null,{"$f":"L80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$560","v":"H8 Period End"},{"$f":" I_InputSets!F$560","v":"2031-12-31"},{"$f":" I_InputSets!G$560","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E82,LEN(E82)-13)&\" flags\"","v":"H8 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA84:BJ84)","v":5},null,{"$f":" IF(AND(AA$8>=$F82, AA$9<=$F83), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F82, AB$9<=$F83), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AM$8>=$F82, AM$9<=$F83), 1, 0)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$561","v":"H9 Period Start"},{"$f":" I_InputSets!F$561","v":"2032-01-01"},{"$f":" I_InputSets!G$561","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E86&\" flag\"","v":"H9 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F86 <= AA87, $F86 > Z87 ), 1, 0 )","v":0},{"$f":" IF( AND( $F86 <= AB87, $F86 > AA87 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E86","v":"H9 Period Start"},{"$f":" F86","v":"2032-01-01"},{"$f":" G86","v":"date"},null,null,null,null,{"$f":"L88","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$562","v":"H9 Period End"},{"$f":" I_InputSets!F$562","v":"2036-12-31"},{"$f":" I_InputSets!G$562","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E90,LEN(E90)-13)&\" flags\"","v":"H9 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA92:BJ92)","v":5},null,{"$f":" IF(AND(AA$8>=$F90, AA$9<=$F91), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F90, AB$9<=$F91), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$563","v":"H10 Period Start"},{"$f":" I_InputSets!F$563","v":"2037-01-01"},{"$f":" I_InputSets!G$563","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E94&\" flag\"","v":"H10 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F94 <= AA95, $F94 > Z95 ), 1, 0 )","v":0},{"$f":" IF( AND( $F94 <= AB95, $F94 > AA95 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E94","v":"H10 Period Start"},{"$f":" F94","v":"2037-01-01"},{"$f":" G94","v":"date"},null,null,null,null,{"$f":"L96","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$564","v":"H10 Period End"},{"$f":" I_InputSets!F$564","v":"2041-12-31"},{"$f":" I_InputSets!G$564","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E98,LEN(E98)-13)&\" flags\"","v":"H10 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA100:BJ100)","v":5},null,{"$f":" IF(AND(AA$8>=$F98, AA$9<=$F99), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F98, AB$9<=$F99), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$565","v":"H11 Period Start"},{"$f":" I_InputSets!F$565","v":"2042-01-01"},{"$f":" I_InputSets!G$565","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E102&\" flag\"","v":"H11 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F102 <= AA103, $F102 > Z103 ), 1, 0 )","v":0},{"$f":" IF( AND( $F102 <= AB103, $F102 > AA103 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E102","v":"H11 Period Start"},{"$f":" F102","v":"2042-01-01"},{"$f":" G102","v":"date"},null,null,null,null,{"$f":"L104","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$566","v":"H11 Period End"},{"$f":" I_InputSets!F$566","v":"2046-12-31"},{"$f":" I_InputSets!G$566","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E106,LEN(E106)-13)&\" flags\"","v":"H11 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA108:BJ108)","v":5},null,{"$f":" IF(AND(AA$8>=$F106, AA$9<=$F107), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F106, AB$9<=$F107), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$567","v":"H12 Period Start"},{"$f":" I_InputSets!F$567","v":"2047-01-01"},{"$f":" I_InputSets!G$567","v":"date"}]
[null,null,null,null,{"$f":"E$23","v":"Period Beginning"},null,{"$f":"G$23","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E110&\" flag\"","v":"H12 Period Start flag"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F110 <= AA111, $F110 > Z111 ), 1, 0 )","v":0},{"$f":" IF( AND( $F110 <= AB111, $F110 > AA111 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[]
[null,null,null,null,{"$f":" E110","v":"H12 Period Start"},{"$f":" F110","v":"2047-01-01"},{"$f":" G110","v":"date"},null,null,null,null,{"$f":"L112","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$568","v":"H12 Period End"},{"$f":" I_InputSets!F$568","v":"2050-12-31"},{"$f":" I_InputSets!G$568","v":"date"}]
[null,null,null,null,{"$f":"LEFT(E114,LEN(E114)-13)&\" flags\"","v":"H12 flags"},null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA116:BJ116)","v":4},null,{"$f":" IF(AND(AA$8>=$F114, AA$9<=$F115), 1, 0)","v":0},{"$f":" IF(AND(AB$8>=$F114, AB$9<=$F115), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
[]
[null,null,null,1,{"$f":" E48","v":"Q6 Period Start flag"},null,{"$f":" G48","v":"flag"},null,null,null,null,{"$f":" L48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA48","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":" D118+1","v":2},{"$f":" E56","v":"Q6+1 Period Start flag"},null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1,0,0,0,0,0,{"$f":" AK56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":" D119+1","v":3},{"$f":" E64","v":"iH7 Period Start flag"},null,{"$f":" G64","v":"flag"},null,null,null,null,{"$f":" L64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA64","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":" E72","v":"H7 Period Start flag"},null,{"$f":" G72","v":"flag"},null,null,null,null,{"$f":" L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA72","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,{"$f":" E80","v":"H8 Period Start flag"},null,{"$f":" G80","v":"flag"},null,null,null,null,{"$f":" L80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA80","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":" E88","v":"H9 Period Start flag"},null,{"$f":" G88","v":"flag"},null,null,null,null,{"$f":" L88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":" E96","v":"H10 Period Start flag"},null,{"$f":" G96","v":"flag"},null,null,null,null,{"$f":" L96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,{"$f":" E104","v":"H11 Period Start flag"},null,{"$f":" G104","v":"flag"},null,null,null,null,{"$f":" L104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":" E112","v":"H12 Period Start flag"},null,{"$f":" G112","v":"flag"},null,null,null,null,{"$f":" L112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" AA112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,"New pricing period flag (for true-ups)",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:AA126)","v":1},0,0,0,1,1,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,{"$f":"SUM(AZ118:AZ126)","v":0},{"$f":"SUM(BA118:BA126)","v":0},1,0,0,0,0,1,0,0,0]
[]
[null,null,null,null,{"$f":"LEFT(E118, LEN(E118)-18)","v":"Q6"}]
[null,null,null,null,"Q6+1"]
[null,null,null,null,"iH7"]
[null,null,null,null,{"$f":"LEFT(E121, LEN(E121)-18)","v":"H7"}]
[null,null,null,null,"H8"]
[null,null,null,null,"H9"]
[null,null,null,null,"H10"]
[null,null,null,null,"H11"]
[null,null,null,null,"H12"]
[null,null,null,null,{"$f":" E127","v":"New pricing period flag (for true-ups)"},0,"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,1,0,1,0,0,{"$f":" AK127","v":0},0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,null,null,null,"Period number",null,{"$f":"I_Global!F106","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM($Z138:AA138)","v":1},{"$f":" SUM($Z138:AB138)","v":1},{"$f":" SUM($Z138:AC138)","v":1},{"$f":" SUM($Z138:AD138)","v":1},{"$f":" SUM($Z138:AE138)","v":2},{"$f":" SUM($Z138:AF138)","v":3},{"$f":" SUM($Z138:AG138)","v":3},{"$f":" SUM($Z138:AH138)","v":4},{"$f":" SUM($Z138:AI138)","v":4},{"$f":" SUM($Z138:AJ138)","v":4},{"$f":" SUM($Z138:AK138)","v":4},{"$f":" SUM($Z138:AL138)","v":4},{"$f":" SUM($Z138:AM138)","v":5},{"$f":" SUM($Z138:AN138)","v":5},{"$f":" SUM($Z138:AO138)","v":5},{"$f":" SUM($Z138:AP138)","v":5},{"$f":" SUM($Z138:AQ138)","v":5},{"$f":" SUM($Z138:AR138)","v":6},{"$f":" SUM($Z138:AS138)","v":6},{"$f":" SUM($Z138:AT138)","v":6},{"$f":" SUM($Z138:AU138)","v":6},{"$f":" SUM($Z138:AV138)","v":6},{"$f":" SUM($Z138:AW138)","v":7},{"$f":" SUM($Z138:AX138)","v":7},{"$f":" SUM($Z138:AY138)","v":7},{"$f":" SUM($Z138:AZ138)","v":7},{"$f":" SUM($Z138:BA138)","v":7},{"$f":" SUM($Z138:BB138)","v":8},{"$f":" SUM($Z138:BC138)","v":8},{"$f":" SUM($Z138:BD138)","v":8},{"$f":" SUM($Z138:BE138)","v":8},{"$f":" SUM($Z138:BF138)","v":8},{"$f":" SUM($Z138:BG138)","v":9},{"$f":" SUM($Z138:BH138)","v":9},{"$f":" SUM($Z138:BI138)","v":9},{"$f":" SUM($Z138:BJ138)","v":9}]
[null,null,null,null,"Pricing Period",null,{"$f":"I_Global!$F$124","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX($E$129:$E$137, AA139)","v":"Q6"},"Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[]
["Expansion flags"]
[]
[null,null,null,null,{"$f":"I_InputSets!E$450","v":"Expansion Phase 1 operational date"},{"$f":"I_InputSets!F$450","v":"00:00:00"},{"$f":"I_InputSets!G$450","v":"Date"}]
[null,null,null,null,{"$f":"I_InputSets!E$451","v":"Expansion Phase 2 operational date"},{"$f":"I_InputSets!F$451","v":"00:00:00"},{"$f":"I_InputSets!G$451","v":"Date"}]
[null,null,null,null,{"$f":"I_InputSets!E$452","v":"Expansion Phase 3 operational date"},{"$f":"I_InputSets!F$452","v":"00:00:00"},{"$f":"I_InputSets!G$452","v":"Date"}]
[null,null,null,null,{"$f":"I_InputSets!E$453","v":"Expansion Phase 4 operational date"},{"$f":"I_InputSets!F$453","v":"00:00:00"},{"$f":"I_InputSets!G$453","v":"Date"}]
[null,null,null,null,{"$f":"I_InputSets!E$454","v":"Expansion Phase 5 operational date"},{"$f":"I_InputSets!F$454","v":"00:00:00"},{"$f":"I_InputSets!G$454","v":"Date"}]
[null,null,null,null,{"$f":"LEFT(E144,18) & \" weighting factor\"","v":"Expansion Phase 1  weighting factor"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$9 - MAX(AA$8,$F144)) / (AA$9 - AA$8)","v":1},{"$f":"MAX(0,AB$9 - MAX(AB$8,$F144)) / (AB$9 - AB$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"LEFT(E145,18) & \" weighting factor\"","v":"Expansion Phase 2  weighting factor"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$9 - MAX(AA$8,$F145)) / (AA$9 - AA$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"LEFT(E146,18) & \" weighting factor\"","v":"Expansion Phase 3  weighting factor"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$9 - MAX(AA$8,$F146)) / (AA$9 - AA$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"LEFT(E147,18) & \" weighting factor\"","v":"Expansion Phase 4  weighting factor"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$9 - MAX(AA$8,$F147)) / (AA$9 - AA$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"LEFT(E148,18) & \" weighting factor\"","v":"Expansion Phase 5  weighting factor"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$9 - MAX(AA$8,$F148)) / (AA$9 - AA$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["TRS flags"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$559","v":"H8 Period Start"},{"$f":" I_InputSets!F$559","v":"2027-01-01"},{"$f":" I_InputSets!G$559","v":"date"}]
[null,null,null,null,{"$f":"I_InputSets!E$392","v":"RAB 2 depreciation years (straight line)"},{"$f":"I_InputSets!F$392","v":20}]
[null,null,null,null,"Period End RAB adjustment depreciation",{"$f":"DATE(YEAR(F157) + F158, MONTH(F157), DAY(F157))","v":"2047-01-01"}]
[null,null,null,null,"TRS RAB adjustment depreciation flag",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AND(AA$8>=$F157, AA$9<=$F159), 1, 0)","v":0},0,0,0,0,{"$f":" IF(AND(AF$8>=$F157, AF$9<=$F159), 1, 0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
["H7 onwards flag"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$557","v":"H7 Period Start"},{"$f":" I_InputSets!F$557","v":"2022-01-01"},{"$f":" I_InputSets!G$557","v":"date"}]
[null,null,null,null,"Forecast period flag (H7)",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA8>=$F$164,1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["End of spreadsheet"]

{"sheet":"C_Index","index":19,"n_rows":115,"n_cols":62,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Indexation factors"]
[null,null,null,null,null,"Base year"]
[null,null,null,null,{"$f":" I_Series!E$29","v":"RPI annual growth rate"},null,{"$f":" I_Series!G$29","v":"%"},null,{"$f":" I_Series!I$29","v":"Indexation model"},{"$f":" I_Series!J$29","v":0},{"$f":" I_Series!K$29","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$29","v":0},{"$f":" I_Series!AA$29","v":9.7969014451244618E-3},{"$f":" I_Series!AB$29","v":1.7437550362610743E-2},{"$f":" I_Series!AC$29","v":3.5829690172970885E-2},{"$f":" I_Series!AD$29","v":3.3428143254732756E-2},{"$f":" I_Series!AE$29","v":2.5628884285291642E-2},{"$f":" I_Series!AF$29","v":1.5033471837488488E-2},{"$f":" I_Series!AG$29","v":4.0452568439605319E-2},{"$f":" I_Series!AH$29","v":0.11636903442622959},{"$f":" I_Series!AI$29","v":0.10710615888928011},{"$f":" I_Series!AJ$29","v":1.4955779746897546E-2},{"$f":" I_Series!AK$29","v":-3.5319974581126123E-3},{"$f":" I_Series!AL$29","v":9.6973912449365152E-3},{"$f":" I_Series!AM$29","v":2.5721321559330601E-2},{"$f":" I_Series!AN$29","v":3.0000000000000027E-2},{"$f":" I_Series!AO$29","v":3.0000000000000027E-2},{"$f":" I_Series!AP$29","v":3.0000000000000027E-2},{"$f":" I_Series!AQ$29","v":3.0000000000000027E-2},{"$f":" I_Series!AR$29","v":3.0000000000000027E-2},{"$f":" I_Series!AS$29","v":3.0000000000000027E-2},{"$f":" I_Series!AT$29","v":3.0000000000000027E-2},{"$f":" I_Series!AU$29","v":3.0000000000000027E-2},{"$f":" I_Series!AV$29","v":3.0000000000000027E-2},{"$f":" I_Series!AW$29","v":3.0000000000000027E-2},{"$f":" I_Series!AX$29","v":3.0000000000000027E-2},{"$f":" I_Series!AY$29","v":3.0000000000000027E-2},{"$f":" I_Series!AZ$29","v":3.0000000000000027E-2},{"$f":" I_Series!BA$29","v":3.0000000000000027E-2},{"$f":" I_Series!BB$29","v":3.0000000000000027E-2},{"$f":" I_Series!BC$29","v":3.0000000000000027E-2},{"$f":" I_Series!BD$29","v":3.0000000000000027E-2},{"$f":" I_Series!BE$29","v":3.0000000000000027E-2},{"$f":" I_Series!BF$29","v":3.0000000000000027E-2},{"$f":" I_Series!BG$29","v":3.0000000000000027E-2},{"$f":" I_Series!BH$29","v":3.0000000000000027E-2},{"$f":" I_Series!BI$29","v":3.0000000000000027E-2},{"$f":" I_Series!BJ$29","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" I_Series!E$30","v":"CPI annual growth rate"},null,{"$f":" I_Series!G$30","v":"%"},null,{"$f":" I_Series!I$30","v":"Indexation model"},{"$f":" I_Series!J$30","v":0},{"$f":" I_Series!K$30","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$30","v":0},{"$f":" I_Series!AA$30","v":5.0020842017528544E-4},{"$f":" I_Series!AB$30","v":6.4161319890012614E-3},{"$f":" I_Series!AC$30","v":2.6908428547772534E-2},{"$f":" I_Series!AD$30","v":2.4752076110618138E-2},{"$f":" I_Series!AE$30","v":1.7781274586939677E-2},{"$f":" I_Series!AF$30","v":8.8126159554733352E-3},{"$f":" I_Series!AG$30","v":2.5823754789271902E-2},{"$f":" I_Series!AH$30","v":9.1494468241667182E-2},{"$f":" I_Series!AI$30","v":7.3558308236357117E-2},{"$f":" I_Series!AJ$30","v":6.2762745056157421E-3},{"$f":" I_Series!AK$30","v":-7.7520657641840796E-3},{"$f":" I_Series!AL$30","v":1.7288173754161917E-3},{"$f":" I_Series!AM$30","v":1.7158885150351688E-2},{"$f":" I_Series!AN$30","v":1.9999999999999997E-2},{"$f":" I_Series!AO$30","v":1.9999999999999997E-2},{"$f":" I_Series!AP$30","v":1.9999999999999997E-2},{"$f":" I_Series!AQ$30","v":1.9999999999999997E-2},{"$f":" I_Series!AR$30","v":1.9999999999999997E-2},{"$f":" I_Series!AS$30","v":1.9999999999999997E-2},{"$f":" I_Series!AT$30","v":1.9999999999999997E-2},{"$f":" I_Series!AU$30","v":1.9999999999999997E-2},{"$f":" I_Series!AV$30","v":1.9999999999999997E-2},{"$f":" I_Series!AW$30","v":1.9999999999999997E-2},{"$f":" I_Series!AX$30","v":1.9999999999999997E-2},{"$f":" I_Series!AY$30","v":1.9999999999999997E-2},{"$f":" I_Series!AZ$30","v":1.9999999999999997E-2},{"$f":" I_Series!BA$30","v":1.9999999999999997E-2},{"$f":" I_Series!BB$30","v":1.9999999999999997E-2},{"$f":" I_Series!BC$30","v":1.9999999999999997E-2},{"$f":" I_Series!BD$30","v":1.9999999999999997E-2},{"$f":" I_Series!BE$30","v":1.9999999999999997E-2},{"$f":" I_Series!BF$30","v":1.9999999999999997E-2},{"$f":" I_Series!BG$30","v":1.9999999999999997E-2},{"$f":" I_Series!BH$30","v":1.9999999999999997E-2},{"$f":" I_Series!BI$30","v":1.9999999999999997E-2},{"$f":" I_Series!BJ$30","v":1.9999999999999997E-2}]
[null,null,null,null,{"$f":" I_Series!E$31","v":"RPI April growth rate"},null,{"$f":" I_Series!G$31","v":"%"},null,{"$f":" I_Series!I$31","v":"Indexation model"},{"$f":" I_Series!J$31","v":0},{"$f":" I_Series!K$31","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$31","v":0},{"$f":" I_Series!AA$31","v":8.9949159170903403E-3},{"$f":" I_Series!AB$31","v":1.317829457364339E-2},{"$f":" I_Series!AC$31","v":3.5195103289977325E-2},{"$f":" I_Series!AD$31","v":3.3628972653362732E-2},{"$f":" I_Series!AE$31","v":3.0389703253485889E-2},{"$f":" I_Series!AF$31","v":1.5267175572519109E-2},{"$f":" I_Series!AG$31","v":2.9049897470950103E-2},{"$f":" I_Series!AH$31","v":0.10195715998010722},{"$f":" I_Series!AI$31","v":5.0915411310033853E-2},{"$f":" I_Series!AJ$31","v":2.563356639419534E-2},{"$f":" I_Series!AK$31","v":2.5071372670361303E-2},{"$f":" I_Series!AL$31","v":2.707952066623398E-2},{"$f":" I_Series!AM$31","v":0.03},{"$f":" I_Series!AN$31","v":0.03},{"$f":" I_Series!AO$31","v":0.03},{"$f":" I_Series!AP$31","v":0.03},{"$f":" I_Series!AQ$31","v":0.03},{"$f":" I_Series!AR$31","v":0.03},{"$f":" I_Series!AS$31","v":0.03},{"$f":" I_Series!AT$31","v":0.03},{"$f":" I_Series!AU$31","v":0.03},{"$f":" I_Series!AV$31","v":0.03},{"$f":" I_Series!AW$31","v":0.03},{"$f":" I_Series!AX$31","v":0.03},{"$f":" I_Series!AY$31","v":0.03},{"$f":" I_Series!AZ$31","v":0.03},{"$f":" I_Series!BA$31","v":0.03},{"$f":" I_Series!BB$31","v":0.03},{"$f":" I_Series!BC$31","v":0.03},{"$f":" I_Series!BD$31","v":0.03},{"$f":" I_Series!BE$31","v":0.03},{"$f":" I_Series!BF$31","v":0.03},{"$f":" I_Series!BG$31","v":0.03},{"$f":" I_Series!BH$31","v":0.03},{"$f":" I_Series!BI$31","v":0.03},{"$f":" I_Series!BJ$31","v":0.03}]
[null,null,null,null,{"$f":" I_Series!E$32","v":"RPI Dec growth rate"},null,{"$f":" I_Series!G$32","v":"%"},null,{"$f":" I_Series!I$32","v":"Indexation model"},{"$f":" I_Series!J$32","v":0},{"$f":" I_Series!K$32","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$32","v":0},{"$f":" I_Series!AA$32","v":1.2038834951456412E-2},{"$f":" I_Series!AB$32","v":2.4942440521872555E-2},{"$f":" I_Series!AC$32","v":4.1183077499064025E-2},{"$f":" I_Series!AD$32","v":2.6968716289104577E-2},{"$f":" I_Series!AE$32","v":2.2058823529411686E-2},{"$f":" I_Series!AF$32","v":1.1990407673860837E-2},{"$f":" I_Series!AG$32","v":7.549085985104953E-2},{"$f":" I_Series!AH$32","v":0.14068926468147325},{"$f":" I_Series!AI$32","v":6.2701030988208117E-2},{"$f":" I_Series!AJ$32","v":1.6204351500306302E-3},{"$f":" I_Series!AK$32","v":-6.2312951026982644E-3},{"$f":" I_Series!AL$32","v":2.0855050526604968E-2},{"$f":" I_Series!AM$32","v":2.7394411362836601E-2},{"$f":" I_Series!AN$32","v":3.0000000000000027E-2},{"$f":" I_Series!AO$32","v":3.0000000000000027E-2},{"$f":" I_Series!AP$32","v":3.0000000000000027E-2},{"$f":" I_Series!AQ$32","v":3.0000000000000027E-2},{"$f":" I_Series!AR$32","v":3.0000000000000027E-2},{"$f":" I_Series!AS$32","v":3.0000000000000027E-2},{"$f":" I_Series!AT$32","v":3.0000000000000027E-2},{"$f":" I_Series!AU$32","v":3.0000000000000027E-2},{"$f":" I_Series!AV$32","v":3.0000000000000027E-2},{"$f":" I_Series!AW$32","v":3.0000000000000027E-2},{"$f":" I_Series!AX$32","v":3.0000000000000027E-2},{"$f":" I_Series!AY$32","v":3.0000000000000027E-2},{"$f":" I_Series!AZ$32","v":3.0000000000000027E-2},{"$f":" I_Series!BA$32","v":3.0000000000000027E-2},{"$f":" I_Series!BB$32","v":3.0000000000000027E-2},{"$f":" I_Series!BC$32","v":3.0000000000000027E-2},{"$f":" I_Series!BD$32","v":3.0000000000000027E-2},{"$f":" I_Series!BE$32","v":3.0000000000000027E-2},{"$f":" I_Series!BF$32","v":3.0000000000000027E-2},{"$f":" I_Series!BG$32","v":3.0000000000000027E-2},{"$f":" I_Series!BH$32","v":3.0000000000000027E-2},{"$f":" I_Series!BI$32","v":3.0000000000000027E-2},{"$f":" I_Series!BJ$32","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" I_Series!E$33","v":"RPI Dec/RPI average"},null,{"$f":" I_Series!G$33","v":"%"},null,{"$f":" I_Series!I$33","v":"Indexation model"},{"$f":" I_Series!J$33","v":0},{"$f":" I_Series!K$33","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$33","v":0},{"$f":" I_Series!AA$33","v":7.9613215149072492E-3},{"$f":" I_Series!AB$33","v":1.5396312488120234E-2},{"$f":" I_Series!AC$33","v":2.0644095788604488E-2},{"$f":" I_Series!AD$33","v":1.4264575318141626E-2},{"$f":" I_Series!AE$33","v":1.0734072022160479E-2},{"$f":" I_Series!AF$33","v":7.7038974329814991E-3},{"$f":" I_Series!AG$33","v":4.1639344262295097E-2},{"$f":" I_Series!AH$33","v":6.4331579458875909E-2},{"$f":" I_Series!AI$33","v":2.164210516091214E-2},{"$f":" I_Series!AJ$33","v":8.2189099844811597E-3},{"$f":" I_Series!AK$33","v":5.4877807138917767E-3},{"$f":" I_Series!AL$33","v":1.6598921701642677E-2},{"$f":" I_Series!AM$33","v":1.8257131640740276E-2},{"$f":" I_Series!AN$33","v":3.0000000000000027E-2},{"$f":" I_Series!AO$33","v":3.0000000000000027E-2},{"$f":" I_Series!AP$33","v":3.0000000000000027E-2},{"$f":" I_Series!AQ$33","v":3.0000000000000027E-2},{"$f":" I_Series!AR$33","v":3.0000000000000027E-2},{"$f":" I_Series!AS$33","v":3.0000000000000027E-2},{"$f":" I_Series!AT$33","v":3.0000000000000027E-2},{"$f":" I_Series!AU$33","v":3.0000000000000027E-2},{"$f":" I_Series!AV$33","v":3.0000000000000027E-2},{"$f":" I_Series!AW$33","v":3.0000000000000027E-2},{"$f":" I_Series!AX$33","v":3.0000000000000027E-2},{"$f":" I_Series!AY$33","v":3.0000000000000027E-2},{"$f":" I_Series!AZ$33","v":3.0000000000000027E-2},{"$f":" I_Series!BA$33","v":3.0000000000000027E-2},{"$f":" I_Series!BB$33","v":3.0000000000000027E-2},{"$f":" I_Series!BC$33","v":3.0000000000000027E-2},{"$f":" I_Series!BD$33","v":3.0000000000000027E-2},{"$f":" I_Series!BE$33","v":3.0000000000000027E-2},{"$f":" I_Series!BF$33","v":3.0000000000000027E-2},{"$f":" I_Series!BG$33","v":3.0000000000000027E-2},{"$f":" I_Series!BH$33","v":3.0000000000000027E-2},{"$f":" I_Series!BI$33","v":3.0000000000000027E-2},{"$f":" I_Series!BJ$33","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" I_Series!E$34","v":"Spare"},null,{"$f":" I_Series!G$34","v":"%"},null,{"$f":" I_Series!I$34","v":"Dummy"},{"$f":" I_Series!J$34","v":0},{"$f":" I_Series!K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$34","v":0},{"$f":" I_Series!AA$34","v":0},{"$f":" I_Series!AB$34","v":0},{"$f":" I_Series!AC$34","v":0},{"$f":" I_Series!AD$34","v":0},{"$f":" I_Series!AE$34","v":2.5628884285291642E-2},{"$f":" I_Series!AF$34","v":1.5033471837488488E-2},{"$f":" I_Series!AG$34","v":3.840845243728408E-2},{"$f":" I_Series!AH$34","v":0},{"$f":" I_Series!AI$34","v":0},{"$f":" I_Series!AJ$34","v":0},{"$f":" I_Series!AK$34","v":0},{"$f":" I_Series!AL$34","v":0},{"$f":" I_Series!AM$34","v":0},{"$f":" I_Series!AN$34","v":0},{"$f":" I_Series!AO$34","v":0},{"$f":" I_Series!AP$34","v":0},{"$f":" I_Series!AQ$34","v":0},{"$f":" I_Series!AR$34","v":0},{"$f":" I_Series!AS$34","v":0},{"$f":" I_Series!AT$34","v":0},{"$f":" I_Series!AU$34","v":0},{"$f":" I_Series!AV$34","v":0},{"$f":" I_Series!AW$34","v":0},{"$f":" I_Series!AX$34","v":0},{"$f":" I_Series!AY$34","v":0},{"$f":" I_Series!AZ$34","v":0},{"$f":" I_Series!BA$34","v":0},{"$f":" I_Series!BB$34","v":0},{"$f":" I_Series!BC$34","v":0},{"$f":" I_Series!BD$34","v":0},{"$f":" I_Series!BE$34","v":0},{"$f":" I_Series!BF$34","v":0},{"$f":" I_Series!BG$34","v":0},{"$f":" I_Series!BH$34","v":0},{"$f":" I_Series!BI$34","v":0},{"$f":" I_Series!BJ$34","v":0}]
[null,null,null,null,{"$f":" I_Series!E$35","v":"Spare"},null,{"$f":" I_Series!G$35","v":"%"},null,{"$f":" I_Series!I$35","v":"Dummy"},{"$f":" I_Series!J$35","v":0},{"$f":" I_Series!K$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$35","v":0},{"$f":" I_Series!AA$35","v":0},{"$f":" I_Series!AB$35","v":0},{"$f":" I_Series!AC$35","v":0},{"$f":" I_Series!AD$35","v":0},{"$f":" I_Series!AE$35","v":0},{"$f":" I_Series!AF$35","v":0},{"$f":" I_Series!AG$35","v":0},{"$f":" I_Series!AH$35","v":0},{"$f":" I_Series!AI$35","v":0},{"$f":" I_Series!AJ$35","v":0},{"$f":" I_Series!AK$35","v":0},{"$f":" I_Series!AL$35","v":0},{"$f":" I_Series!AM$35","v":0},{"$f":" I_Series!AN$35","v":0},{"$f":" I_Series!AO$35","v":0},{"$f":" I_Series!AP$35","v":0},{"$f":" I_Series!AQ$35","v":0},{"$f":" I_Series!AR$35","v":0},{"$f":" I_Series!AS$35","v":0},{"$f":" I_Series!AT$35","v":0},{"$f":" I_Series!AU$35","v":0},{"$f":" I_Series!AV$35","v":0},{"$f":" I_Series!AW$35","v":0},{"$f":" I_Series!AX$35","v":0},{"$f":" I_Series!AY$35","v":0},{"$f":" I_Series!AZ$35","v":0},{"$f":" I_Series!BA$35","v":0},{"$f":" I_Series!BB$35","v":0},{"$f":" I_Series!BC$35","v":0},{"$f":" I_Series!BD$35","v":0},{"$f":" I_Series!BE$35","v":0},{"$f":" I_Series!BF$35","v":0},{"$f":" I_Series!BG$35","v":0},{"$f":" I_Series!BH$35","v":0},{"$f":" I_Series!BI$35","v":0},{"$f":" I_Series!BJ$35","v":0}]
[null,null,null,null,{"$f":" I_Series!E$36","v":"Spare"},null,{"$f":" I_Series!G$36","v":"%"},null,{"$f":" I_Series!I$36","v":"Dummy"},{"$f":" I_Series!J$36","v":0},{"$f":" I_Series!K$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$36","v":0},{"$f":" I_Series!AA$36","v":0},{"$f":" I_Series!AB$36","v":0},{"$f":" I_Series!AC$36","v":0},{"$f":" I_Series!AD$36","v":0},{"$f":" I_Series!AE$36","v":0},{"$f":" I_Series!AF$36","v":0},{"$f":" I_Series!AG$36","v":0},{"$f":" I_Series!AH$36","v":0},{"$f":" I_Series!AI$36","v":0},{"$f":" I_Series!AJ$36","v":0},{"$f":" I_Series!AK$36","v":0},{"$f":" I_Series!AL$36","v":0},{"$f":" I_Series!AM$36","v":0},{"$f":" I_Series!AN$36","v":0},{"$f":" I_Series!AO$36","v":0},{"$f":" I_Series!AP$36","v":0},{"$f":" I_Series!AQ$36","v":0},{"$f":" I_Series!AR$36","v":0},{"$f":" I_Series!AS$36","v":0},{"$f":" I_Series!AT$36","v":0},{"$f":" I_Series!AU$36","v":0},{"$f":" I_Series!AV$36","v":0},{"$f":" I_Series!AW$36","v":0},{"$f":" I_Series!AX$36","v":0},{"$f":" I_Series!AY$36","v":0},{"$f":" I_Series!AZ$36","v":0},{"$f":" I_Series!BA$36","v":0},{"$f":" I_Series!BB$36","v":0},{"$f":" I_Series!BC$36","v":0},{"$f":" I_Series!BD$36","v":0},{"$f":" I_Series!BE$36","v":0},{"$f":" I_Series!BF$36","v":0},{"$f":" I_Series!BG$36","v":0},{"$f":" I_Series!BH$36","v":0},{"$f":" I_Series!BI$36","v":0},{"$f":" I_Series!BJ$36","v":0}]
[null,null,null,null,{"$f":" I_Series!E$37","v":"Spare"},null,{"$f":" I_Series!G$37","v":"%"},null,{"$f":" I_Series!I$37","v":"Dummy"},{"$f":" I_Series!J$37","v":0},{"$f":" I_Series!K$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$37","v":0},{"$f":" I_Series!AA$37","v":0},{"$f":" I_Series!AB$37","v":0},{"$f":" I_Series!AC$37","v":0},{"$f":" I_Series!AD$37","v":0},{"$f":" I_Series!AE$37","v":0},{"$f":" I_Series!AF$37","v":0},{"$f":" I_Series!AG$37","v":0},{"$f":" I_Series!AH$37","v":0},{"$f":" I_Series!AI$37","v":0},{"$f":" I_Series!AJ$37","v":0},{"$f":" I_Series!AK$37","v":0},{"$f":" I_Series!AL$37","v":0},{"$f":" I_Series!AM$37","v":0},{"$f":" I_Series!AN$37","v":0},{"$f":" I_Series!AO$37","v":0},{"$f":" I_Series!AP$37","v":0},{"$f":" I_Series!AQ$37","v":0},{"$f":" I_Series!AR$37","v":0},{"$f":" I_Series!AS$37","v":0},{"$f":" I_Series!AT$37","v":0},{"$f":" I_Series!AU$37","v":0},{"$f":" I_Series!AV$37","v":0},{"$f":" I_Series!AW$37","v":0},{"$f":" I_Series!AX$37","v":0},{"$f":" I_Series!AY$37","v":0},{"$f":" I_Series!AZ$37","v":0},{"$f":" I_Series!BA$37","v":0},{"$f":" I_Series!BB$37","v":0},{"$f":" I_Series!BC$37","v":0},{"$f":" I_Series!BD$37","v":0},{"$f":" I_Series!BE$37","v":0},{"$f":" I_Series!BF$37","v":0},{"$f":" I_Series!BG$37","v":0},{"$f":" I_Series!BH$37","v":0},{"$f":" I_Series!BI$37","v":0},{"$f":" I_Series!BJ$37","v":0}]
[null,null,null,null,{"$f":" I_Series!E$38","v":"Spare"},null,{"$f":" I_Series!G$38","v":"%"},null,{"$f":" I_Series!I$38","v":"Dummy"},{"$f":" I_Series!J$38","v":0},{"$f":" I_Series!K$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Z$38","v":0},{"$f":" I_Series!AA$38","v":0},{"$f":" I_Series!AB$38","v":0},{"$f":" I_Series!AC$38","v":0},{"$f":" I_Series!AD$38","v":0},{"$f":" I_Series!AE$38","v":0},{"$f":" I_Series!AF$38","v":0},{"$f":" I_Series!AG$38","v":0},{"$f":" I_Series!AH$38","v":0},{"$f":" I_Series!AI$38","v":0},{"$f":" I_Series!AJ$38","v":0},{"$f":" I_Series!AK$38","v":0},{"$f":" I_Series!AL$38","v":0},{"$f":" I_Series!AM$38","v":0},{"$f":" I_Series!AN$38","v":0},{"$f":" I_Series!AO$38","v":0},{"$f":" I_Series!AP$38","v":0},{"$f":" I_Series!AQ$38","v":0},{"$f":" I_Series!AR$38","v":0},{"$f":" I_Series!AS$38","v":0},{"$f":" I_Series!AT$38","v":0},{"$f":" I_Series!AU$38","v":0},{"$f":" I_Series!AV$38","v":0},{"$f":" I_Series!AW$38","v":0},{"$f":" I_Series!AX$38","v":0},{"$f":" I_Series!AY$38","v":0},{"$f":" I_Series!AZ$38","v":0},{"$f":" I_Series!BA$38","v":0},{"$f":" I_Series!BB$38","v":0},{"$f":" I_Series!BC$38","v":0},{"$f":" I_Series!BD$38","v":0},{"$f":" I_Series!BE$38","v":0},{"$f":" I_Series!BF$38","v":0},{"$f":" I_Series!BG$38","v":0},{"$f":" I_Series!BH$38","v":0},{"$f":" I_Series!BI$38","v":0},{"$f":" I_Series!BJ$38","v":0}]
[]
[null,null,null,null,{"$f":" E17","v":"RPI annual growth rate"},{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,{"$f":"I17","v":"Indexation model"},null,{"$f":"K17","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z28*(1+AA17))","v":1},1.0174375503626107,1.0538920225624495,1.0891216760676872,1.1170346494762289,1.1338275584206285,1.1796937953263495,{"$f":"IF(AH$10=1,1,AG28*(1+AH17))","v":1.316973623207091},1.4580296093473006,1.479835579049154,1.4746088035455278,1.4889086620467364,1.5272053605157132,1.5730215213311847,1.6202121669711202,1.668818531980254,1.7188830879396617,1.7704495805778515,1.8235630679951871,1.8782699600350428,1.9346180588360942,1.992656600601177,2.0524362986192122,2.1140093875777888,2.1774296692051225,2.2427525592812763,2.3100351360597147,2.379336190141506,2.450716275845751,2.5242377641211236,2.5999648970447575,2.6779638439561002,2.7583027592747831,2.8410518420530266,2.9262833973146174,3.0140718992340561]
[null,null,null,null,{"$f":" E18","v":"CPI annual growth rate"},{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z29*(1+AA18))","v":1},1.0064161319890013,1.0334972085659528,1.0590784101324886,1.077910174152154,1.0874093825514544,1.1154903758020167,{"$f":"IF(AH$10=1,1,AG29*(1+AH18))","v":1.2175515745647196},1.3071126085802132,1.315316406121414,1.3051199868404506,1.3073763009507033,1.3298094207470081,1.3564056091619483,1.3835337213451873,1.411204395772091,1.4394284836875328,1.4682170533612835,1.4975813944285092,1.5275330223170795,1.5580836827634212,1.5892453564186897,1.6210302635470635,1.6534508688180047,1.6865198861943649,1.7202502839182523,1.7546552895966174,1.7897483953885498,1.8255433632963207,1.8620542305622472,1.8992953151734921,1.9372812214769621,1.9760268459065014,2.0155473828246313,2.055858330481124,2.0969754970907464]
[null,null,null,null,"RPI April growth rate",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z30*(1+AA19))","v":1},1.0131782945736434,1.0488372093023259,1.0841085271317832,1.1170542635658918,1.1341085271317832,1.1670542635658918,1.2860438018217457,1.3515232509542197,1.3861676119408535,1.4209207367234074,1.4593985891785892,1.503180546853947,1.5482759632595655,1.5947242421573524,1.6425659694220731,1.6918429485047353,1.7425982369598774,1.7948761840686738,1.8487224695907341,1.9041841436784561,1.9613096679888098,2.0201489580284742,2.0807534267693284,2.1431760295724085,2.2074713104595807,2.2736954497733683,2.3419063132665694,2.4121635026645665,2.4845284077445036,2.559064259976839,2.6358361877761443,2.7149112734094287,2.7963586116117116,2.8802493699600631,2.9666568510588651]
[null,null,null,null,"RPI Dec growth rate",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z31*(1+AA20))","v":1},1.0249424405218726,1.0671527244819647,1.0959324635456638,1.120107444359171,1.1335379892555639,1.2191097467382961,1.3906254005729239,1.4778190469072361,1.4802137568362292,1.4709901081023091,1.5016676811309189,1.5428049833180961,1.5890891328176391,1.6367618068021683,1.6858646610062333,1.7364406008364204,1.788533818861513,1.8421898334273583,1.8974555284301791,1.9543791942830844,2.013010570111577,2.0734008872149245,2.1356029138313724,2.1996710012463137,2.2656611312837032,2.3336309652222145,2.4036398941788808,2.4757490910042472,2.5500215637343748,2.6265222106464061,2.7053178769657982,2.7864774132747723,2.8700717356730157,2.9561738877432062,3.0448591043755027]
[null,null,null,null,"RPI Dec/RPI average",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Indexation model",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z32*(1+AA21))","v":1},1.0153963124881202,1.0363582512265208,1.051141461557719,1.0624244897115587,1.0706092990105842,1.1151887681825003,1.1869306230344787,1.2126183003968978,1.2225847010533943,1.2292939777969343,1.2496989322826864,1.272514850200664,1.3106902957066839,1.3500110045778846,1.3905113347152211,1.4322266747566779,1.4751934749993783,1.5194492792493597,1.5650327576268406,1.6119837403556458,1.6603432525663153,1.7101535501433047,1.761458156647604,1.8143019013470321,1.868730958387443,1.9247928871390663,1.9825366737532384,2.0420127739658356,2.1032731571848107,2.1663713519003549,2.2313624924573654,2.2983033672310866,2.3672524682480192,2.4382700422954597,2.5114181435643235]
[null,null,null,null,"Spare",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Dummy",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z33*(1+AA22))","v":1},1,1,1,1.0256288842852916,1.0410476472329093,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009]
[null,null,null,null,"Spare",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Dummy",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z34*(1+AA23))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Dummy",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z35*(1+AA24))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Dummy",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z36*(1+AA25))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" YEAR( I_Global!$F$18 )","v":2015},{"$f":"I_Global!$F$119","v":"factor"},null,"Dummy",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10=1,1,Z37*(1+AA26))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" I_Global!E$18","v":"Model Start Date"},{"$f":" I_Global!F$18","v":"2015-01-01"},{"$f":" I_Global!G$18","v":"date"},{"$f":" I_Global!H$18","v":"fixed for all scenarios"},{"$f":" I_Global!I$18","v":"CAA"},{"$f":" I_Global!J$18","v":0},{"$f":" I_Global!K$18","v":0},{"$f":" I_Global!L$18","v":0}]
[null,null,null,null,{"$f":" E28","v":"RPI annual growth rate"},{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":0.91817105652559949},{"$f":" AB28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":0.93418171056525612},{"$f":" AC28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":0.96765315182006517},{"$f":" AD28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":1},1.0256288842852916,1.0410476472329093,1.0831606984314885,{"$f":" AH28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":1.2092070630364014},{"$f":" AI28 / INDEX($AA28:$BJ28, 0, $F40 - YEAR($F$39) +1)","v":1.338720586860018},1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[null,null,null,null,"CPI annual growth rate",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94421715184893817,{"$f":" AB29 / INDEX($AA29:$BJ29, 0, $F41 - YEAR($F$39) +1)","v":0.95027537372147974},0.97584579071597199,1,1.0177812745869397,1.0267505900865466,1.053265145554682,{"$f":" AH29 / INDEX($AA29:$BJ29, 0, $F41 - YEAR($F$39) +1)","v":1.1496330799646897},1.2341981444194448,1.2419443107681427,1.232316676795614,1.2344471272784734,1.2556288637596262,1.2807414410348188,1.3063562698555151,1.3324833952526254,1.3591330631576779,1.3863157244208315,1.4140420389092483,1.4423228796874334,1.471169337281182,1.5005927240268058,1.5306045785073419,1.5612166700774888,1.5924410034790386,1.6242898235486194,1.6567756200195918,1.6899111324199838,1.7237093550683833,1.7581835421697511,1.793347213013146,1.8292141572734091,1.8657984404188772,1.9031144092272547,1.9411766974117999,1.9800002313600358]
[null,null,null,null,"RPI April growth rate",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9224168752234535,{"$f":" AB30 / INDEX($AA30:$BJ30, 0, $F42 - YEAR($F$39) +1)","v":0.93457275652484784},0.96746514122273874,1,1.0303897032534859,1.0461208437611726,1.0765105470146585,{"$f":" AH30 / INDEX($AA30:$BJ30, 0, $F42 - YEAR($F$39) +1)","v":1.1862685050769051},1.2466678539370346,1.2786243971424387,1.3106812659086129,1.3461738863356307,1.3865591029256998,1.4281558760134709,1.4710005522938749,1.5151305688626913,1.560584485928572,1.6074020205064292,1.6556240811216223,1.705292803555271,1.7564515876619291,1.8091451352917869,1.8634194893505407,1.9193220740310568,1.9769017362519887,2.0362087883395485,2.0972950519897351,2.160213903549427,2.22502032065591,2.2917709302755873,2.3605240581838554,2.4313397799293708,2.5042799733272521,2.57940837252707,2.6567906237028822,2.7364943424139687]
[null,null,null,null,"RPI Dec growth rate",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91246498599439785,{"$f":" AB31 / INDEX($AA31:$BJ31, 0, $F43 - YEAR($F$39) +1)","v":0.93522408963585435},0.97373949579831942,1,1.0220588235294117,1.034313725490196,1.1123949579831933,{"$f":" AH31 / INDEX($AA31:$BJ31, 0, $F43 - YEAR($F$39) +1)","v":1.2688969866572268},1.3484581359384655,1.3506432249002849,1.3422269683874712,1.3702191796313639,1.4077555274954339,1.4499881933202969,1.4934878391199058,1.5382924742935029,1.5844412485223081,1.6319744859779772,1.6809337205573165,1.731361732174036,1.7833025841392571,1.8368016616634348,1.8919057115133382,1.9486628828587385,2.0071227693445008,2.0673364524248359,2.129356545997581,2.1932372423775082,2.2590343596488336,2.3268053904382988,2.3966095521514479,2.4685078387159911,2.5425630738774712,2.6188399660937951,2.6974051650766091,2.7783273200289078]
[null,null,null,null,"RPI Dec/RPI average",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95134673740113829,{"$f":" AB32 / INDEX($AA32:$BJ32, 0, $F44 - YEAR($F$39) +1)","v":0.96599396905471979},0.98593604108309973,1,1.0107340720221605,1.018520663645039,1.060931196196816,{"$f":" AH32 / INDEX($AA32:$BJ32, 0, $F44 - YEAR($F$39) +1)","v":1.1291825757453517},1.1536204637955021,1.1631019665436926,1.1694848150839807,1.1888970019608196,1.2106028510328999,1.2469209365638869,1.2843285646608036,1.3228584216006278,1.3625441742486466,1.4034204994761061,1.4455231144603893,1.4888888078942011,1.5335554721310272,1.5795621362949581,1.6269490003838067,1.6757574703953211,1.7260301945071808,1.7778111003423962,1.831145433352668,1.8860797963532483,1.9426621902438457,2.0009420559511613,2.0609703176296956,2.1227994271585864,2.1864834099733446,2.2520779122725445,2.3196402496407211,2.3892294571299426]
[null,null,null,null,"Spare",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" AB33 / INDEX($AA33:$BJ33, 0, $F45 - YEAR($F$39) +1)","v":1},1,1,1.0256288842852916,1.0410476472329093,1.0810326762766009,{"$f":" AH33 / INDEX($AA33:$BJ33, 0, $F45 - YEAR($F$39) +1)","v":1.0810326762766009},1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009,1.0810326762766009]
[null,null,null,null,"Spare",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" AB34 / INDEX($AA34:$BJ34, 0, $F46 - YEAR($F$39) +1)","v":1},1,1,1,1,1,{"$f":" AH34 / INDEX($AA34:$BJ34, 0, $F46 - YEAR($F$39) +1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" AB35 / INDEX($AA35:$BJ35, 0, $F47 - YEAR($F$39) +1)","v":1},1,1,1,1,1,{"$f":" AH35 / INDEX($AA35:$BJ35, 0, $F47 - YEAR($F$39) +1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" AB36 / INDEX($AA36:$BJ36, 0, $F48 - YEAR($F$39) +1)","v":1},1,1,1,1,1,{"$f":" AH36 / INDEX($AA36:$BJ36, 0, $F48 - YEAR($F$39) +1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Spare",{"$f":" I_Global!$F$23","v":2018},{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" AB37 / INDEX($AA37:$BJ37, 0, $F49 - YEAR($F$39) +1)","v":1},1,1,1,1,1,{"$f":" AH37 / INDEX($AA37:$BJ37, 0, $F49 - YEAR($F$39) +1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" I_InputSets!E$82","v":"People costs indexation"},{"$f":" I_InputSets!F$82","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$82","v":"CAA"},{"$f":" I_InputSets!J$82","v":0},{"$f":" I_InputSets!K$82","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E51&\" factor\"","v":"People costs indexation factor"},null,{"$f":" F51","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F51, $E$40:$E$49,0))","v":0.91817105652559949},0.93418171056525612,0.96765315182006517,{"$f":"INDEX(AD$40:AD$49, MATCH($F51, $E$40:$E$49,0))","v":1},1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$83","v":"Operations costs indexation"},{"$f":" I_InputSets!F$83","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$83","v":"CAA"},{"$f":" I_InputSets!J$83","v":0},{"$f":" I_InputSets!K$83","v":"Being published with this model"},{"$f":" I_InputSets!L$83","v":0},{"$f":" I_InputSets!M$83","v":0},{"$f":" I_InputSets!N$83","v":0}]
[null,null,null,null,{"$f":" E54&\" factor\"","v":"Operations costs indexation factor"},null,{"$f":" F54","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F54, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F54, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$84","v":"Rent & rates indexation"},{"$f":" I_InputSets!F$84","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$84","v":"CAA"},{"$f":" I_InputSets!J$84","v":0},{"$f":" I_InputSets!K$84","v":"Being published with this model"},{"$f":" I_InputSets!L$84","v":0},{"$f":" I_InputSets!M$84","v":0},{"$f":" I_InputSets!N$84","v":0},{"$f":" I_InputSets!O$84","v":0},{"$f":" I_InputSets!P$84","v":0}]
[null,null,null,null,{"$f":" E57&\" factor\"","v":"Rent & rates indexation factor"},null,{"$f":" F57","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F57, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F57, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$85","v":"Utilities indexation"},{"$f":" I_InputSets!F$85","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$85","v":"CAA"},{"$f":" I_InputSets!J$85","v":0},{"$f":" I_InputSets!K$85","v":"Being published with this model"},{"$f":" I_InputSets!L$85","v":0},{"$f":" I_InputSets!M$85","v":0},{"$f":" I_InputSets!N$85","v":0}]
[null,null,null,null,{"$f":" E60&\" factor\"","v":"Utilities indexation factor"},null,{"$f":" F60","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F60, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F60, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$86","v":"Facilities & maintenance indexation"},{"$f":" I_InputSets!F$86","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$86","v":"CAA"},{"$f":" I_InputSets!J$86","v":0},{"$f":" I_InputSets!K$86","v":"Being published with this model"},{"$f":" I_InputSets!L$86","v":0},{"$f":" I_InputSets!M$86","v":0}]
[null,null,null,null,{"$f":" E63&\" factor\"","v":"Facilities & maintenance indexation factor"},null,{"$f":" F63","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F63, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F63, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$87","v":"Other expenditure indexation"},{"$f":" I_InputSets!F$87","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$87","v":"factor"},null,{"$f":" I_InputSets!I$87","v":"CAA"},null,{"$f":" I_InputSets!K$87","v":"Being published with this model"},{"$f":" I_InputSets!L$87","v":0},{"$f":" I_InputSets!M$87","v":0}]
[null,null,null,null,{"$f":" E66&\" factor\"","v":"Other expenditure indexation factor"},null,{"$f":" F66","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F66, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F66, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$88","v":"Airport charges revenues indexation"},{"$f":" I_InputSets!F$88","v":"CPI annual growth rate"},null,null,{"$f":" I_InputSets!I$88","v":"CAA"},null,{"$f":" I_InputSets!K$88","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E69&\" factor\"","v":"Airport charges revenues indexation factor"},null,{"$f":" F69","v":"CPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F69, $E$40:$E$49,0))","v":0.94421715184893817},0.95027537372147974,0.97584579071597199,1,{"$f":"INDEX(AE$40:AE$49, MATCH($F69, $E$40:$E$49,0))","v":1.0177812745869397},1.0267505900865466,1.053265145554682,1.1496330799646897,1.2341981444194448,1.2419443107681427,1.232316676795614,1.2344471272784734,1.2556288637596262,1.2807414410348188,1.3063562698555151,1.3324833952526254,1.3591330631576779,1.3863157244208315,1.4140420389092483,1.4423228796874334,1.471169337281182,1.5005927240268058,1.5306045785073419,1.5612166700774888,1.5924410034790386,1.6242898235486194,1.6567756200195918,1.6899111324199838,1.7237093550683833,1.7581835421697511,1.793347213013146,1.8292141572734091,1.8657984404188772,1.9031144092272547,1.9411766974117999,1.9800002313600358]
[]
[null,null,null,null,{"$f":" I_InputSets!E$89","v":"Retail revenue indexation"},{"$f":" I_InputSets!F$89","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$89","v":"CAA"},null,{"$f":" I_InputSets!K$89","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E72&\" factor\"","v":"Retail revenue indexation factor"},null,{"$f":" F72","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F72, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F72, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$90","v":"Surface access revenue indexation"},{"$f":" I_InputSets!F$90","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$90","v":"factor"},{"$f":" I_InputSets!H$90","v":0},{"$f":" I_InputSets!I$90","v":"CAA"},{"$f":" I_InputSets!J$90","v":0},{"$f":" I_InputSets!K$90","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E75&\" factor\"","v":"Surface access revenue indexation factor"},null,{"$f":" F75","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F75, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F75, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$91","v":"Property revenue indexation"},{"$f":" I_InputSets!F$91","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$91","v":"factor"},{"$f":" I_InputSets!H$91","v":0},{"$f":" I_InputSets!I$91","v":"CAA"},{"$f":" I_InputSets!J$91","v":0},{"$f":" I_InputSets!K$91","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E78&\" factor\"","v":"Property revenue indexation factor"},null,{"$f":" F78","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F78, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F78, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$92","v":"ORC's revenue indexation"},{"$f":" I_InputSets!F$92","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$92","v":"factor"},{"$f":" I_InputSets!H$92","v":0},{"$f":" I_InputSets!I$92","v":"CAA"},{"$f":" I_InputSets!J$92","v":0},{"$f":" I_InputSets!K$92","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E81&\" factor\"","v":"ORC's revenue indexation factor"},null,{"$f":" F81","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F81, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F81, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$93","v":"Other commercial revenue indexation"},{"$f":" I_InputSets!F$93","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$93","v":"factor"},{"$f":" I_InputSets!H$93","v":0},{"$f":" I_InputSets!I$93","v":"CAA"},{"$f":" I_InputSets!J$93","v":0},{"$f":" I_InputSets!K$93","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E84&\" factor\"","v":"Other commercial revenue indexation factor"},null,{"$f":" F84","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F84, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F84, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$94","v":"Rail revenue indexation"},{"$f":" I_InputSets!F$94","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$94","v":"factor"},{"$f":" I_InputSets!H$94","v":0},{"$f":" I_InputSets!I$94","v":"CAA"},{"$f":" I_InputSets!J$94","v":0},{"$f":" I_InputSets!K$94","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E87&\" factor\"","v":"Rail revenue indexation factor"},null,{"$f":" F87","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F87, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F87, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$95","v":"Emissions charging revenue indexation"},{"$f":" I_InputSets!F$95","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$95","v":"factor"},{"$f":" I_InputSets!H$95","v":0},{"$f":" I_InputSets!I$95","v":"CAA"},{"$f":" I_InputSets!J$95","v":0},{"$f":" I_InputSets!K$95","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E90&\" factor\"","v":"Emissions charging revenue indexation factor"},null,{"$f":" F90","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F90, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F90, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$96","v":"Cargo revenue indexation"},{"$f":" I_InputSets!F$96","v":"RPI annual growth rate"},{"$f":" I_InputSets!G$95","v":"factor"},{"$f":" I_InputSets!H$95","v":0},{"$f":" I_InputSets!I$95","v":"CAA"},{"$f":" I_InputSets!J$95","v":0},{"$f":" I_InputSets!K$95","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E93&\" factor\"","v":"Cargo revenue indexation factor"},null,{"$f":" F93","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F93, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F93, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$97","v":"Capex indexation"},{"$f":" I_InputSets!F$97","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$97","v":"CAA"},null,{"$f":" I_InputSets!K$97","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E96&\" factor\"","v":"Capex indexation factor"},null,{"$f":" F96","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F96, $E$40:$E$49,0))","v":0.91817105652559949},{"$f":"INDEX(AB$40:AB$49, MATCH($F96, $E$40:$E$49,0))","v":0.93418171056525612},0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":" I_InputSets!E$98","v":"Existing RAB indexation"},{"$f":" I_InputSets!F$98","v":"RPI Dec growth rate"},null,null,{"$f":" I_InputSets!I$98","v":"CAA"},null,{"$f":" I_InputSets!K$98","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E99&\" factor\"","v":"Existing RAB indexation factor"},null,{"$f":" F99","v":"RPI Dec growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F99, $E$40:$E$49,0))","v":0.91246498599439785},0.93522408963585435,0.97373949579831942,1,1.0220588235294117,1.034313725490196,1.1123949579831933,1.2688969866572268,1.3484581359384655,1.3506432249002849,1.3422269683874712,1.3702191796313639,1.4077555274954339,1.4499881933202969,1.4934878391199058,1.5382924742935029,1.5844412485223081,1.6319744859779772,1.6809337205573165,1.731361732174036,1.7833025841392571,1.8368016616634348,1.8919057115133382,1.9486628828587385,2.0071227693445008,2.0673364524248359,2.129356545997581,2.1932372423775082,2.2590343596488336,2.3268053904382988,2.3966095521514479,2.4685078387159911,2.5425630738774712,2.6188399660937951,2.6974051650766091,2.7783273200289078]
[]
[null,null,null,null,{"$f":" I_InputSets!E$72","v":"Index-linked debt indexation"},{"$f":" I_InputSets!F$72","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$72","v":"CAA"},null,{"$f":" I_InputSets!K$72","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E102&\" factor\"","v":"Index-linked debt indexation factor"},null,{"$f":" F102","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F102, $E$40:$E$49,0))","v":0.91817105652559949},0.93418171056525612,0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,"RAB indexation",{"$f":" I_InputSets!F$100","v":"RPI annual growth rate"},null,null,{"$f":" I_InputSets!I$98","v":"CAA"},null,{"$f":" I_InputSets!K$98","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E105&\" factor\"","v":"RAB indexation factor"},null,{"$f":" F105","v":"RPI annual growth rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$40:AA$49, MATCH($F105, $E$40:$E$49,0))","v":0.91817105652559949},0.93418171056525612,0.96765315182006517,1,1.0256288842852916,{"$f":"INDEX(AF$40:AF$49, MATCH($F105, $E$40:$E$49,0))","v":1.0410476472329093},1.0831606984314885,1.2092070630364014,1.338720586860018,1.358742197099734,1.3539431231133474,1.3670728393015688,1.4022357593962713,1.4443028321781597,1.4876319171435044,1.5322608746578097,1.578228700897544,1.6255755619244703,1.6743428287822044,1.7245731136456706,1.7763103070550408,1.8295996162666921,1.8844876047546928,1.9410222328973337,1.9992528998842538,2.0592304868807814,2.1210074014872049,2.1846376235318212,2.2501767522377758,2.3176820548049091,2.3872125164490563,2.4588288919425279,2.5325937587008038,2.6085715714618281,2.6868287186056827,2.7674335801638534]
[]
[null,null,null,null,{"$f":"I_InputSets!E99","v":"Capex and Depreciation (in year) indexation for RAB"},{"$f":"I_InputSets!F99","v":"RPI Dec/RPI average"},{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$17:AA$26, MATCH($F108, $E$17:$E$26,0))","v":7.9613215149072492E-3},{"$f":"INDEX(AB$17:AB$26, MATCH($F108, $E$17:$E$26,0))","v":1.5396312488120234E-2},2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,{"$f":"INDEX(AG$17:AG$26, MATCH($F108, $E$17:$E$26,0))","v":4.1639344262295097E-2},6.4331579458875909E-2,2.164210516091214E-2,8.2189099844811597E-3,5.4877807138917767E-3,1.6598921701642677E-2,1.8257131640740276E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[]
[null,null,null,null,{"$f":"E99","v":"Existing RAB indexation"},{"$f":"F99","v":"RPI Dec growth rate"},{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2038834951456412E-2,2.4942440521872555E-2,4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.14068926468147325,6.2701030988208117E-2,1.6204351500306302E-3,-6.2312951026982644E-3,2.0855050526604968E-2,2.7394411362836601E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[]
[null,null,null,null,{"$f":" I_InputSets!E$100","v":"Indexation for calculating the discount rate"},{"$f":" I_InputSets!F$100","v":"RPI annual growth rate"}]
[null,null,null,null,{"$f":" E112&\" factor\"","v":"Indexation for calculating the discount rate factor"},null,{"$f":"I_Global!$F$108","v":"%"},"Must be same as RAB indexation (RPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$17:AA$26, MATCH($F112, $E$17:$E$26,0))","v":9.7969014451244618E-3},{"$f":"INDEX(AB$17:AB$26, MATCH($F112, $E$17:$E$26,0))","v":1.7437550362610743E-2},3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11636903442622959,0.10710615888928011,1.4955779746897546E-2,-3.5319974581126123E-3,9.6973912449365152E-3,2.5721321559330601E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[]
["End of spreadsheet"]

{"sheet":"C_Opex","index":20,"n_rows":336,"n_cols":62,"rows_kept":336,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Passenger numbers"]
[]
[null,"Passenger demand before capacity constraint"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$21","v":"Passenger demand for live outputs scenario"},{"$f":" I_InputSets!F$21","v":"Stress test passenger demand (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$20","v":"Stress test passenger demand (high)"},{"$f":" I_Series!F$20","v":0},{"$f":" I_Series!G$20","v":"million pax"},{"$f":" I_Series!H$20","v":0},{"$f":" I_Series!I$20","v":0},{"$f":" I_Series!J$20","v":0},{"$f":" I_Series!K$20","v":"Being published with this model"},{"$f":" I_Series!L$20","v":0},{"$f":" I_Series!M$20","v":0},{"$f":" I_Series!N$20","v":0},{"$f":" I_Series!O$20","v":0},{"$f":" I_Series!P$20","v":0},{"$f":" I_Series!Q$20","v":0},{"$f":" I_Series!R$20","v":0},{"$f":" I_Series!S$20","v":0},{"$f":" I_Series!T$20","v":0},{"$f":" I_Series!U$20","v":0},{"$f":" I_Series!V$20","v":0},{"$f":" I_Series!W$20","v":0},{"$f":" I_Series!X$20","v":0},{"$f":" I_Series!Y$20","v":0},{"$f":" I_Series!Z$20","v":0},{"$f":" I_Series!AA$20","v":72},{"$f":" I_Series!AB$20","v":72.7},{"$f":" I_Series!AC$20","v":73.400000000000006},{"$f":" I_Series!AD$20","v":80.102013999999997},{"$f":" I_Series!AE$20","v":80.886259999999993},{"$f":" I_Series!AF$20","v":22.11},{"$f":" I_Series!AG$20","v":19.399999999999999},{"$f":" I_Series!AH$20","v":0},{"$f":" I_Series!AI$20","v":0},{"$f":" I_Series!AJ$20","v":0},{"$f":" I_Series!AK$20","v":0},{"$f":" I_Series!AL$20","v":0},{"$f":" I_Series!AM$20","v":0},{"$f":" I_Series!AN$20","v":0},{"$f":" I_Series!AO$20","v":0},{"$f":" I_Series!AP$20","v":0},{"$f":" I_Series!AQ$20","v":0},{"$f":" I_Series!AR$20","v":0},{"$f":" I_Series!AS$20","v":0},{"$f":" I_Series!AT$20","v":0},{"$f":" I_Series!AU$20","v":0},{"$f":" I_Series!AV$20","v":0},{"$f":" I_Series!AW$20","v":0},{"$f":" I_Series!AX$20","v":0},{"$f":" I_Series!AY$20","v":0},{"$f":" I_Series!AZ$20","v":0},{"$f":" I_Series!BA$20","v":0},{"$f":" I_Series!BB$20","v":0},{"$f":" I_Series!BC$20","v":0},{"$f":" I_Series!BD$20","v":0},{"$f":" I_Series!BE$20","v":0},{"$f":" I_Series!BF$20","v":0},{"$f":" I_Series!BG$20","v":0},{"$f":" I_Series!BH$20","v":0},{"$f":" I_Series!BI$20","v":0},{"$f":" I_Series!BJ$20","v":0}]
[null,null,null,null,{"$f":" I_Series!E$21","v":"Stress test passenger demand (middle high)"},{"$f":" I_Series!F$21","v":0},{"$f":" I_Series!G$21","v":"million pax"},{"$f":" I_Series!H$21","v":0},{"$f":" I_Series!I$21","v":0},{"$f":" I_Series!J$21","v":0},{"$f":" I_Series!K$21","v":0},{"$f":" I_Series!L$21","v":0},{"$f":" I_Series!M$21","v":0},{"$f":" I_Series!N$21","v":0},{"$f":" I_Series!O$21","v":0},{"$f":" I_Series!P$21","v":0},{"$f":" I_Series!Q$21","v":0},{"$f":" I_Series!R$21","v":0},{"$f":" I_Series!S$21","v":0},{"$f":" I_Series!T$21","v":0},{"$f":" I_Series!U$21","v":0},{"$f":" I_Series!V$21","v":0},{"$f":" I_Series!W$21","v":0},{"$f":" I_Series!X$21","v":0},{"$f":" I_Series!Y$21","v":0},{"$f":" I_Series!Z$21","v":0},{"$f":" I_Series!AA$21","v":0},{"$f":" I_Series!AB$21","v":0},{"$f":" I_Series!AC$21","v":0},{"$f":" I_Series!AD$21","v":0},{"$f":" I_Series!AE$21","v":0},{"$f":" I_Series!AF$21","v":0},{"$f":" I_Series!AG$21","v":0},{"$f":" I_Series!AH$21","v":0},{"$f":" I_Series!AI$21","v":0},{"$f":" I_Series!AJ$21","v":0},{"$f":" I_Series!AK$21","v":0},{"$f":" I_Series!AL$21","v":0},{"$f":" I_Series!AM$21","v":0},{"$f":" I_Series!AN$21","v":0},{"$f":" I_Series!AO$21","v":0},{"$f":" I_Series!AP$21","v":0},{"$f":" I_Series!AQ$21","v":0},{"$f":" I_Series!AR$21","v":0},{"$f":" I_Series!AS$21","v":0},{"$f":" I_Series!AT$21","v":0},{"$f":" I_Series!AU$21","v":0},{"$f":" I_Series!AV$21","v":0},{"$f":" I_Series!AW$21","v":0},{"$f":" I_Series!AX$21","v":0},{"$f":" I_Series!AY$21","v":0},{"$f":" I_Series!AZ$21","v":0},{"$f":" I_Series!BA$21","v":0},{"$f":" I_Series!BB$21","v":0},{"$f":" I_Series!BC$21","v":0},{"$f":" I_Series!BD$21","v":0},{"$f":" I_Series!BE$21","v":0},{"$f":" I_Series!BF$21","v":0},{"$f":" I_Series!BG$21","v":0},{"$f":" I_Series!BH$21","v":0},{"$f":" I_Series!BI$21","v":0},{"$f":" I_Series!BJ$21","v":0}]
[null,null,null,null,{"$f":" I_Series!E$22","v":"Stress test passenger demand (middle)"},{"$f":" I_Series!F$22","v":0},{"$f":" I_Series!G$22","v":"million pax"},{"$f":" I_Series!H$22","v":0},{"$f":" I_Series!I$22","v":"CAA FD"},{"$f":" I_Series!J$22","v":0},{"$f":" I_Series!K$22","v":"Being published with this model"},{"$f":" I_Series!L$22","v":0},{"$f":" I_Series!M$22","v":0},{"$f":" I_Series!N$22","v":0},{"$f":" I_Series!O$22","v":0},{"$f":" I_Series!P$22","v":0},{"$f":" I_Series!Q$22","v":0},{"$f":" I_Series!R$22","v":0},{"$f":" I_Series!S$22","v":0},{"$f":" I_Series!T$22","v":0},{"$f":" I_Series!U$22","v":0},{"$f":" I_Series!V$22","v":0},{"$f":" I_Series!W$22","v":0},{"$f":" I_Series!X$22","v":0},{"$f":" I_Series!Y$22","v":0},{"$f":" I_Series!Z$22","v":0},{"$f":" I_Series!AA$22","v":72},{"$f":" I_Series!AB$22","v":72.7},{"$f":" I_Series!AC$22","v":73.400000000000006},{"$f":" I_Series!AD$22","v":80.102013999999997},{"$f":" I_Series!AE$22","v":80.886259999999993},{"$f":" I_Series!AF$22","v":22.11},{"$f":" I_Series!AG$22","v":19.399999999999999},{"$f":" I_Series!AH$22","v":61.6},{"$f":" I_Series!AI$22","v":73.008769000000001},{"$f":" I_Series!AJ$22","v":78.890704999999997},{"$f":" I_Series!AK$22","v":80.653560999999996},{"$f":" I_Series!AL$22","v":81.318197999999995},{"$f":" I_Series!AM$22","v":81.318197999999995},{"$f":" I_Series!AN$22","v":81.318197999999995},{"$f":" I_Series!AO$22","v":81.318197999999995},{"$f":" I_Series!AP$22","v":81.318197999999995},{"$f":" I_Series!AQ$22","v":81.318197999999995},{"$f":" I_Series!AR$22","v":81.318197999999995},{"$f":" I_Series!AS$22","v":81.318197999999995},{"$f":" I_Series!AT$22","v":81.318197999999995},{"$f":" I_Series!AU$22","v":81.318197999999995},{"$f":" I_Series!AV$22","v":81.318197999999995},{"$f":" I_Series!AW$22","v":81.318197999999995},{"$f":" I_Series!AX$22","v":81.318197999999995},{"$f":" I_Series!AY$22","v":81.318197999999995},{"$f":" I_Series!AZ$22","v":81.318197999999995},{"$f":" I_Series!BA$22","v":81.318197999999995},{"$f":" I_Series!BB$22","v":81.318197999999995},{"$f":" I_Series!BC$22","v":81.318197999999995},{"$f":" I_Series!BD$22","v":81.318197999999995},{"$f":" I_Series!BE$22","v":81.318197999999995},{"$f":" I_Series!BF$22","v":81.318197999999995},{"$f":" I_Series!BG$22","v":81.318197999999995},{"$f":" I_Series!BH$22","v":81.318197999999995},{"$f":" I_Series!BI$22","v":81.318197999999995},{"$f":" I_Series!BJ$22","v":81.318197999999995}]
[null,null,null,null,{"$f":" I_Series!E$23","v":"Stress test passenger demand (middle low) "},{"$f":" I_Series!F$23","v":0},{"$f":" I_Series!G$23","v":"million pax"},{"$f":" I_Series!H$23","v":0},{"$f":" I_Series!I$23","v":"CAA Low stress case"},{"$f":" I_Series!J$23","v":0},{"$f":" I_Series!K$23","v":"Already published"},{"$f":" I_Series!L$23","v":0},{"$f":" I_Series!M$23","v":0},{"$f":" I_Series!N$23","v":0},{"$f":" I_Series!O$23","v":0},{"$f":" I_Series!P$23","v":0},{"$f":" I_Series!Q$23","v":0},{"$f":" I_Series!R$23","v":0},{"$f":" I_Series!S$23","v":0},{"$f":" I_Series!T$23","v":0},{"$f":" I_Series!U$23","v":0},{"$f":" I_Series!V$23","v":0},{"$f":" I_Series!W$23","v":0},{"$f":" I_Series!X$23","v":0},{"$f":" I_Series!Y$23","v":0},{"$f":" I_Series!Z$23","v":0},{"$f":" I_Series!AA$23","v":72},{"$f":" I_Series!AB$23","v":72.7},{"$f":" I_Series!AC$23","v":73.400000000000006},{"$f":" I_Series!AD$23","v":80.102013999999997},{"$f":" I_Series!AE$23","v":80.886259999999993},{"$f":" I_Series!AF$23","v":22.11},{"$f":" I_Series!AG$23","v":19.399999999999999},{"$f":" I_Series!AH$23","v":0},{"$f":" I_Series!AI$23","v":0},{"$f":" I_Series!AJ$23","v":0},{"$f":" I_Series!AK$23","v":0},{"$f":" I_Series!AL$23","v":0},{"$f":" I_Series!AM$23","v":73.412593343107844},{"$f":" I_Series!AN$23","v":74.85772393771569},{"$f":" I_Series!AO$23","v":76.302854532323536},{"$f":" I_Series!AP$23","v":77.747985126931383},{"$f":" I_Series!AQ$23","v":79.193115721539229},{"$f":" I_Series!AR$23","v":80.638246316147075},{"$f":" I_Series!AS$23","v":82.083376910754922},{"$f":" I_Series!AT$23","v":83.528507505362768},{"$f":" I_Series!AU$23","v":84.973638099970614},{"$f":" I_Series!AV$23","v":86.418768694578461},{"$f":" I_Series!AW$23","v":87.863899289186321},{"$f":" I_Series!AX$23","v":88.095988645564233},{"$f":" I_Series!AY$23","v":88.324735378019909},{"$f":" I_Series!AZ$23","v":88.550233425992616},{"$f":" I_Series!BA$23","v":88.755957135303163},{"$f":" I_Series!BB$23","v":88.975185895850984},{"$f":" I_Series!BC$23","v":89.174734987782927},{"$f":" I_Series!BD$23","v":89.38803615399145},{"$f":" I_Series!BE$23","v":89.581743673982345},{"$f":" I_Series!BF$23","v":89.789437770471281},{"$f":" I_Series!BG$23","v":89.994461708477928},{"$f":" I_Series!BH$23","v":90.180005193765453},{"$f":" I_Series!BI$23","v":90.379867380491021},{"$f":" I_Series!BJ$23","v":90.560317639185811}]
[null,null,null,null,{"$f":" I_Series!E$24","v":"Stress test passenger demand (low)"},{"$f":" I_Series!F$24","v":0},{"$f":" I_Series!G$24","v":"million pax"},{"$f":" I_Series!H$24","v":0},{"$f":" I_Series!I$24","v":"CAA FP Low"},{"$f":" I_Series!J$24","v":0},{"$f":" I_Series!K$24","v":"Being published with this model"},{"$f":" I_Series!L$24","v":0},{"$f":" I_Series!M$24","v":0},{"$f":" I_Series!N$24","v":0},{"$f":" I_Series!O$24","v":0},{"$f":" I_Series!P$24","v":0},{"$f":" I_Series!Q$24","v":0},{"$f":" I_Series!R$24","v":0},{"$f":" I_Series!S$24","v":0},{"$f":" I_Series!T$24","v":0},{"$f":" I_Series!U$24","v":0},{"$f":" I_Series!V$24","v":0},{"$f":" I_Series!W$24","v":0},{"$f":" I_Series!X$24","v":0},{"$f":" I_Series!Y$24","v":0},{"$f":" I_Series!Z$24","v":0},{"$f":" I_Series!AA$24","v":72},{"$f":" I_Series!AB$24","v":72.7},{"$f":" I_Series!AC$24","v":73.400000000000006},{"$f":" I_Series!AD$24","v":80.102013999999997},{"$f":" I_Series!AE$24","v":80.886259999999993},{"$f":" I_Series!AF$24","v":22.11},{"$f":" I_Series!AG$24","v":19.399999999999999},{"$f":" I_Series!AH$24","v":61.6},{"$f":" I_Series!AI$24","v":65.7},{"$f":" I_Series!AJ$24","v":71.010000000000005},{"$f":" I_Series!AK$24","v":72.63000000000001},{"$f":" I_Series!AL$24","v":73.17},{"$f":" I_Series!AM$24","v":73.17},{"$f":" I_Series!AN$24","v":73.17},{"$f":" I_Series!AO$24","v":73.17},{"$f":" I_Series!AP$24","v":73.17},{"$f":" I_Series!AQ$24","v":73.17},{"$f":" I_Series!AR$24","v":73.17},{"$f":" I_Series!AS$24","v":73.17},{"$f":" I_Series!AT$24","v":73.17},{"$f":" I_Series!AU$24","v":73.17},{"$f":" I_Series!AV$24","v":73.17},{"$f":" I_Series!AW$24","v":73.17},{"$f":" I_Series!AX$24","v":73.17},{"$f":" I_Series!AY$24","v":73.17},{"$f":" I_Series!AZ$24","v":73.17},{"$f":" I_Series!BA$24","v":73.17},{"$f":" I_Series!BB$24","v":73.17},{"$f":" I_Series!BC$24","v":73.17},{"$f":" I_Series!BD$24","v":73.17},{"$f":" I_Series!BE$24","v":73.17},{"$f":" I_Series!BF$24","v":73.17},{"$f":" I_Series!BG$24","v":73.17},{"$f":" I_Series!BH$24","v":73.17},{"$f":" I_Series!BI$24","v":73.17},{"$f":" I_Series!BJ$24","v":73.17}]
[null,null,null,null,{"$f":"B17","v":"Passenger demand before capacity constraint"},null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA20:AA24, MATCH($F19, $E20:$E24,0))","v":72},72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,"Capacity"]
[]
[null,null,null,null,{"$f":"I_InputSets!E$456","v":"Additional Capacity - Expansion Phase 1"},{"$f":"I_InputSets!F$456","v":0},{"$f":"I_InputSets!G$456","v":"million pax"}]
[null,null,null,null,{"$f":"I_InputSets!E$457","v":"Additional Capacity - Expansion Phase 2"},{"$f":"I_InputSets!F$457","v":0},{"$f":"I_InputSets!G$457","v":"million pax"}]
[null,null,null,null,{"$f":"I_InputSets!E$458","v":"Additional Capacity - Expansion Phase 3"},{"$f":"I_InputSets!F$458","v":0},{"$f":"I_InputSets!G$458","v":"million pax"}]
[null,null,null,null,{"$f":"I_InputSets!E$459","v":"Additional Capacity - Expansion Phase 4"},{"$f":"I_InputSets!F$459","v":0},{"$f":"I_InputSets!G$459","v":"million pax"}]
[null,null,null,null,{"$f":"I_InputSets!E$460","v":"Additional Capacity - Expansion Phase 5"},{"$f":"I_InputSets!F$460","v":0},{"$f":"I_InputSets!G$460","v":"million pax"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"I_Series!E17","v":"Base Capacity"},{"$f":"I_Series!F17","v":0},{"$f":"I_Series!G17","v":"million pax"},{"$f":"I_Series!H17","v":0},{"$f":"I_Series!I17","v":"CAA"},{"$f":"I_Series!J17","v":0},{"$f":"I_Series!K17","v":"Being published with this model"},{"$f":"I_Series!L17","v":0},{"$f":"I_Series!M17","v":0},{"$f":"I_Series!N17","v":0},{"$f":"I_Series!O17","v":0},{"$f":"I_Series!P17","v":0},{"$f":"I_Series!Q17","v":0},{"$f":"I_Series!R17","v":0},{"$f":"I_Series!S17","v":0},{"$f":"I_Series!T17","v":0},{"$f":"I_Series!U17","v":0},{"$f":"I_Series!V17","v":0},{"$f":"I_Series!W17","v":0},{"$f":"I_Series!X17","v":0},{"$f":"I_Series!Y17","v":0},{"$f":"I_Series!Z17","v":0},{"$f":"I_Series!AA17","v":72},{"$f":"I_Series!AB17","v":72.7},{"$f":"I_Series!AC17","v":73.400000000000006},{"$f":"I_Series!AD17","v":80.102013999999997},{"$f":"I_Series!AE17","v":80.886259999999993},{"$f":"I_Series!AF17","v":22.11},{"$f":"I_Series!AG17","v":19.399999999999999},{"$f":"I_Series!AH17","v":61.6},{"$f":"I_Series!AI17","v":73.008769000000001},{"$f":"I_Series!AJ17","v":78.890704999999997},{"$f":"I_Series!AK17","v":80.653560999999996},{"$f":"I_Series!AL17","v":81.318197999999995},{"$f":"I_Series!AM17","v":81.318197999999995},{"$f":"I_Series!AN17","v":81.318197999999995},{"$f":"I_Series!AO17","v":81.318197999999995},{"$f":"I_Series!AP17","v":81.318197999999995},{"$f":"I_Series!AQ17","v":81.318197999999995},{"$f":"I_Series!AR17","v":81.318197999999995},{"$f":"I_Series!AS17","v":82.083376910754922},{"$f":"I_Series!AT17","v":83.528507505362768},{"$f":"I_Series!AU17","v":84.973638099970614},{"$f":"I_Series!AV17","v":86.418768694578461},{"$f":"I_Series!AW17","v":87.863899289186321},{"$f":"I_Series!AX17","v":88.095988645564233},{"$f":"I_Series!AY17","v":88.324735378019909},{"$f":"I_Series!AZ17","v":88.550233425992616},{"$f":"I_Series!BA17","v":88.755957135303163},{"$f":"I_Series!BB17","v":88.975185895850984},{"$f":"I_Series!BC17","v":89.174734987782927},{"$f":"I_Series!BD17","v":89.38803615399145},{"$f":"I_Series!BE17","v":89.581743673982345},{"$f":"I_Series!BF17","v":89.789437770471281},{"$f":"I_Series!BG17","v":89.994461708477928},{"$f":"I_Series!BH17","v":90.180005193765453},{"$f":"I_Series!BI17","v":90.379867380491021},{"$f":"I_Series!BJ17","v":90.560317639185811}]
[null,null,null,null,{"$f":"B27","v":"Capacity"},null,{"$f":"G39","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F29:$F33,AA34:AA38) + AA39","v":72},{"$f":"SUMPRODUCT($F29:$F33,AB34:AB38) + AB39","v":72.7},73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,82.083376910754922,83.528507505362768,84.973638099970614,86.418768694578461,87.863899289186321,88.095988645564233,88.324735378019909,88.550233425992616,88.755957135303163,88.975185895850984,89.174734987782927,89.38803615399145,89.581743673982345,89.789437770471281,89.994461708477928,90.180005193765453,90.379867380491021,90.560317639185811]
[]
[null,"Passenger numbers after capacity constraint"]
[]
[null,null,null,null,{"$f":"E$25","v":"Passenger demand before capacity constraint"},{"$f":"F$25","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,{"$f":"AI$25","v":73.008769000000001},78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,{"$f":"E$40","v":"Capacity"},{"$f":"F$40","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,82.083376910754922,83.528507505362768,84.973638099970614,86.418768694578461,87.863899289186321,88.095988645564233,88.324735378019909,88.550233425992616,88.755957135303163,88.975185895850984,89.174734987782927,89.38803615399145,89.581743673982345,89.789437770471281,89.994461708477928,90.180005193765453,90.379867380491021,90.560317639185811]
[null,null,null,null,"Realised passenger numbers",null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA46:BJ46)","v":2747.7062589999987},null,{"$f":"MIN(AA44,AA45)","v":72},{"$f":"MIN(AB44,AB45)","v":72.7},73.400000000000006,{"$f":"MIN(AD44,AD45)","v":80.102013999999997},80.886259999999993,22.11,19.399999999999999,61.6,{"$f":"MIN(AI44,AI45)","v":73.008769000000001},78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,{"$f":"MIN(BF44,BF45)","v":81.318197999999995},81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,null,null,null,{"$f":"E46","v":"Realised passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747.7062589999987,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,{"$f":"AK46","v":80.653560999999996},81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,{"$f":" I_InputSets!E$20","v":"Passenger numbers for price setting scenario"},{"$f":" I_InputSets!F$20","v":"Stress test passenger demand (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$20","v":"Stress test passenger demand (high)"},{"$f":" I_Series!F$20","v":0},{"$f":" I_Series!G$20","v":"million pax"},{"$f":" I_Series!H$20","v":0},{"$f":" I_Series!I$20","v":0},{"$f":" I_Series!J$20","v":0},{"$f":" I_Series!K$20","v":"Being published with this model"},{"$f":" I_Series!L$20","v":0},{"$f":" I_Series!M$20","v":0},{"$f":" I_Series!N$20","v":0},{"$f":" I_Series!O$20","v":0},{"$f":" I_Series!P$20","v":0},{"$f":" I_Series!Q$20","v":0},{"$f":" I_Series!R$20","v":0},{"$f":" I_Series!S$20","v":0},{"$f":" I_Series!T$20","v":0},{"$f":" I_Series!U$20","v":0},{"$f":" I_Series!V$20","v":0},{"$f":" I_Series!W$20","v":0},{"$f":" I_Series!X$20","v":0},{"$f":" I_Series!Y$20","v":0},{"$f":" I_Series!Z$20","v":0},{"$f":" I_Series!AA$20","v":72},{"$f":" I_Series!AB$20","v":72.7},{"$f":" I_Series!AC$20","v":73.400000000000006},{"$f":" I_Series!AD$20","v":80.102013999999997},{"$f":" I_Series!AE$20","v":80.886259999999993},{"$f":" I_Series!AF$20","v":22.11},{"$f":" I_Series!AG$20","v":19.399999999999999},{"$f":" I_Series!AH$20","v":0},{"$f":" I_Series!AI$20","v":0},{"$f":" I_Series!AJ$20","v":0},{"$f":" I_Series!AK$20","v":0},{"$f":" I_Series!AL$20","v":0},{"$f":" I_Series!AM$20","v":0},{"$f":" I_Series!AN$20","v":0},{"$f":" I_Series!AO$20","v":0},{"$f":" I_Series!AP$20","v":0},{"$f":" I_Series!AQ$20","v":0},{"$f":" I_Series!AR$20","v":0},{"$f":" I_Series!AS$20","v":0},{"$f":" I_Series!AT$20","v":0},{"$f":" I_Series!AU$20","v":0},{"$f":" I_Series!AV$20","v":0},{"$f":" I_Series!AW$20","v":0},{"$f":" I_Series!AX$20","v":0},{"$f":" I_Series!AY$20","v":0},{"$f":" I_Series!AZ$20","v":0},{"$f":" I_Series!BA$20","v":0},{"$f":" I_Series!BB$20","v":0},{"$f":" I_Series!BC$20","v":0},{"$f":" I_Series!BD$20","v":0},{"$f":" I_Series!BE$20","v":0},{"$f":" I_Series!BF$20","v":0},{"$f":" I_Series!BG$20","v":0},{"$f":" I_Series!BH$20","v":0},{"$f":" I_Series!BI$20","v":0},{"$f":" I_Series!BJ$20","v":0}]
[null,null,null,null,{"$f":" I_Series!E$21","v":"Stress test passenger demand (middle high)"},{"$f":" I_Series!F$21","v":0},{"$f":" I_Series!G$21","v":"million pax"},{"$f":" I_Series!H$21","v":0},{"$f":" I_Series!I$21","v":0},{"$f":" I_Series!J$21","v":0},{"$f":" I_Series!K$21","v":0},{"$f":" I_Series!L$21","v":0},{"$f":" I_Series!M$21","v":0},{"$f":" I_Series!N$21","v":0},{"$f":" I_Series!O$21","v":0},{"$f":" I_Series!P$21","v":0},{"$f":" I_Series!Q$21","v":0},{"$f":" I_Series!R$21","v":0},{"$f":" I_Series!S$21","v":0},{"$f":" I_Series!T$21","v":0},{"$f":" I_Series!U$21","v":0},{"$f":" I_Series!V$21","v":0},{"$f":" I_Series!W$21","v":0},{"$f":" I_Series!X$21","v":0},{"$f":" I_Series!Y$21","v":0},{"$f":" I_Series!Z$21","v":0},{"$f":" I_Series!AA$21","v":0},{"$f":" I_Series!AB$21","v":0},{"$f":" I_Series!AC$21","v":0},{"$f":" I_Series!AD$21","v":0},{"$f":" I_Series!AE$21","v":0},{"$f":" I_Series!AF$21","v":0},{"$f":" I_Series!AG$21","v":0},{"$f":" I_Series!AH$21","v":0},{"$f":" I_Series!AI$21","v":0},{"$f":" I_Series!AJ$21","v":0},{"$f":" I_Series!AK$21","v":0},{"$f":" I_Series!AL$21","v":0},{"$f":" I_Series!AM$21","v":0},{"$f":" I_Series!AN$21","v":0},{"$f":" I_Series!AO$21","v":0},{"$f":" I_Series!AP$21","v":0},{"$f":" I_Series!AQ$21","v":0},{"$f":" I_Series!AR$21","v":0},{"$f":" I_Series!AS$21","v":0},{"$f":" I_Series!AT$21","v":0},{"$f":" I_Series!AU$21","v":0},{"$f":" I_Series!AV$21","v":0},{"$f":" I_Series!AW$21","v":0},{"$f":" I_Series!AX$21","v":0},{"$f":" I_Series!AY$21","v":0},{"$f":" I_Series!AZ$21","v":0},{"$f":" I_Series!BA$21","v":0},{"$f":" I_Series!BB$21","v":0},{"$f":" I_Series!BC$21","v":0},{"$f":" I_Series!BD$21","v":0},{"$f":" I_Series!BE$21","v":0},{"$f":" I_Series!BF$21","v":0},{"$f":" I_Series!BG$21","v":0},{"$f":" I_Series!BH$21","v":0},{"$f":" I_Series!BI$21","v":0},{"$f":" I_Series!BJ$21","v":0}]
[null,null,null,null,{"$f":" I_Series!E$22","v":"Stress test passenger demand (middle)"},{"$f":" I_Series!F$22","v":0},{"$f":" I_Series!G$22","v":"million pax"},{"$f":" I_Series!H$22","v":0},{"$f":" I_Series!I$22","v":"CAA FD"},{"$f":" I_Series!J$22","v":0},{"$f":" I_Series!K$22","v":"Being published with this model"},{"$f":" I_Series!L$22","v":0},{"$f":" I_Series!M$22","v":0},{"$f":" I_Series!N$22","v":0},{"$f":" I_Series!O$22","v":0},{"$f":" I_Series!P$22","v":0},{"$f":" I_Series!Q$22","v":0},{"$f":" I_Series!R$22","v":0},{"$f":" I_Series!S$22","v":0},{"$f":" I_Series!T$22","v":0},{"$f":" I_Series!U$22","v":0},{"$f":" I_Series!V$22","v":0},{"$f":" I_Series!W$22","v":0},{"$f":" I_Series!X$22","v":0},{"$f":" I_Series!Y$22","v":0},{"$f":" I_Series!Z$22","v":0},{"$f":" I_Series!AA$22","v":72},{"$f":" I_Series!AB$22","v":72.7},{"$f":" I_Series!AC$22","v":73.400000000000006},{"$f":" I_Series!AD$22","v":80.102013999999997},{"$f":" I_Series!AE$22","v":80.886259999999993},{"$f":" I_Series!AF$22","v":22.11},{"$f":" I_Series!AG$22","v":19.399999999999999},{"$f":" I_Series!AH$22","v":61.6},{"$f":" I_Series!AI$22","v":73.008769000000001},{"$f":" I_Series!AJ$22","v":78.890704999999997},{"$f":" I_Series!AK$22","v":80.653560999999996},{"$f":" I_Series!AL$22","v":81.318197999999995},{"$f":" I_Series!AM$22","v":81.318197999999995},{"$f":" I_Series!AN$22","v":81.318197999999995},{"$f":" I_Series!AO$22","v":81.318197999999995},{"$f":" I_Series!AP$22","v":81.318197999999995},{"$f":" I_Series!AQ$22","v":81.318197999999995},{"$f":" I_Series!AR$22","v":81.318197999999995},{"$f":" I_Series!AS$22","v":81.318197999999995},{"$f":" I_Series!AT$22","v":81.318197999999995},{"$f":" I_Series!AU$22","v":81.318197999999995},{"$f":" I_Series!AV$22","v":81.318197999999995},{"$f":" I_Series!AW$22","v":81.318197999999995},{"$f":" I_Series!AX$22","v":81.318197999999995},{"$f":" I_Series!AY$22","v":81.318197999999995},{"$f":" I_Series!AZ$22","v":81.318197999999995},{"$f":" I_Series!BA$22","v":81.318197999999995},{"$f":" I_Series!BB$22","v":81.318197999999995},{"$f":" I_Series!BC$22","v":81.318197999999995},{"$f":" I_Series!BD$22","v":81.318197999999995},{"$f":" I_Series!BE$22","v":81.318197999999995},{"$f":" I_Series!BF$22","v":81.318197999999995},{"$f":" I_Series!BG$22","v":81.318197999999995},{"$f":" I_Series!BH$22","v":81.318197999999995},{"$f":" I_Series!BI$22","v":81.318197999999995},{"$f":" I_Series!BJ$22","v":81.318197999999995}]
[null,null,null,null,{"$f":" I_Series!E$23","v":"Stress test passenger demand (middle low) "},{"$f":" I_Series!F$23","v":0},{"$f":" I_Series!G$23","v":"million pax"},{"$f":" I_Series!H$23","v":0},{"$f":" I_Series!I$23","v":"CAA Low stress case"},{"$f":" I_Series!J$23","v":0},{"$f":" I_Series!K$23","v":"Already published"},{"$f":" I_Series!L$23","v":0},{"$f":" I_Series!M$23","v":0},{"$f":" I_Series!N$23","v":0},{"$f":" I_Series!O$23","v":0},{"$f":" I_Series!P$23","v":0},{"$f":" I_Series!Q$23","v":0},{"$f":" I_Series!R$23","v":0},{"$f":" I_Series!S$23","v":0},{"$f":" I_Series!T$23","v":0},{"$f":" I_Series!U$23","v":0},{"$f":" I_Series!V$23","v":0},{"$f":" I_Series!W$23","v":0},{"$f":" I_Series!X$23","v":0},{"$f":" I_Series!Y$23","v":0},{"$f":" I_Series!Z$23","v":0},{"$f":" I_Series!AA$23","v":72},{"$f":" I_Series!AB$23","v":72.7},{"$f":" I_Series!AC$23","v":73.400000000000006},{"$f":" I_Series!AD$23","v":80.102013999999997},{"$f":" I_Series!AE$23","v":80.886259999999993},{"$f":" I_Series!AF$23","v":22.11},{"$f":" I_Series!AG$23","v":19.399999999999999},{"$f":" I_Series!AH$23","v":0},{"$f":" I_Series!AI$23","v":0},{"$f":" I_Series!AJ$23","v":0},{"$f":" I_Series!AK$23","v":0},{"$f":" I_Series!AL$23","v":0},{"$f":" I_Series!AM$23","v":73.412593343107844},{"$f":" I_Series!AN$23","v":74.85772393771569},{"$f":" I_Series!AO$23","v":76.302854532323536},{"$f":" I_Series!AP$23","v":77.747985126931383},{"$f":" I_Series!AQ$23","v":79.193115721539229},{"$f":" I_Series!AR$23","v":80.638246316147075},{"$f":" I_Series!AS$23","v":82.083376910754922},{"$f":" I_Series!AT$23","v":83.528507505362768},{"$f":" I_Series!AU$23","v":84.973638099970614},{"$f":" I_Series!AV$23","v":86.418768694578461},{"$f":" I_Series!AW$23","v":87.863899289186321},{"$f":" I_Series!AX$23","v":88.095988645564233},{"$f":" I_Series!AY$23","v":88.324735378019909},{"$f":" I_Series!AZ$23","v":88.550233425992616},{"$f":" I_Series!BA$23","v":88.755957135303163},{"$f":" I_Series!BB$23","v":88.975185895850984},{"$f":" I_Series!BC$23","v":89.174734987782927},{"$f":" I_Series!BD$23","v":89.38803615399145},{"$f":" I_Series!BE$23","v":89.581743673982345},{"$f":" I_Series!BF$23","v":89.789437770471281},{"$f":" I_Series!BG$23","v":89.994461708477928},{"$f":" I_Series!BH$23","v":90.180005193765453},{"$f":" I_Series!BI$23","v":90.379867380491021},{"$f":" I_Series!BJ$23","v":90.560317639185811}]
[null,null,null,null,{"$f":" I_Series!E$24","v":"Stress test passenger demand (low)"},{"$f":" I_Series!F$24","v":0},{"$f":" I_Series!G$24","v":"million pax"},{"$f":" I_Series!H$24","v":0},{"$f":" I_Series!I$24","v":"CAA FP Low"},{"$f":" I_Series!J$24","v":0},{"$f":" I_Series!K$24","v":"Being published with this model"},{"$f":" I_Series!L$24","v":0},{"$f":" I_Series!M$24","v":0},{"$f":" I_Series!N$24","v":0},{"$f":" I_Series!O$24","v":0},{"$f":" I_Series!P$24","v":0},{"$f":" I_Series!Q$24","v":0},{"$f":" I_Series!R$24","v":0},{"$f":" I_Series!S$24","v":0},{"$f":" I_Series!T$24","v":0},{"$f":" I_Series!U$24","v":0},{"$f":" I_Series!V$24","v":0},{"$f":" I_Series!W$24","v":0},{"$f":" I_Series!X$24","v":0},{"$f":" I_Series!Y$24","v":0},{"$f":" I_Series!Z$24","v":0},{"$f":" I_Series!AA$24","v":72},{"$f":" I_Series!AB$24","v":72.7},{"$f":" I_Series!AC$24","v":73.400000000000006},{"$f":" I_Series!AD$24","v":80.102013999999997},{"$f":" I_Series!AE$24","v":80.886259999999993},{"$f":" I_Series!AF$24","v":22.11},{"$f":" I_Series!AG$24","v":19.399999999999999},{"$f":" I_Series!AH$24","v":61.6},{"$f":" I_Series!AI$24","v":65.7},{"$f":" I_Series!AJ$24","v":71.010000000000005},{"$f":" I_Series!AK$24","v":72.63000000000001},{"$f":" I_Series!AL$24","v":73.17},{"$f":" I_Series!AM$24","v":73.17},{"$f":" I_Series!AN$24","v":73.17},{"$f":" I_Series!AO$24","v":73.17},{"$f":" I_Series!AP$24","v":73.17},{"$f":" I_Series!AQ$24","v":73.17},{"$f":" I_Series!AR$24","v":73.17},{"$f":" I_Series!AS$24","v":73.17},{"$f":" I_Series!AT$24","v":73.17},{"$f":" I_Series!AU$24","v":73.17},{"$f":" I_Series!AV$24","v":73.17},{"$f":" I_Series!AW$24","v":73.17},{"$f":" I_Series!AX$24","v":73.17},{"$f":" I_Series!AY$24","v":73.17},{"$f":" I_Series!AZ$24","v":73.17},{"$f":" I_Series!BA$24","v":73.17},{"$f":" I_Series!BB$24","v":73.17},{"$f":" I_Series!BC$24","v":73.17},{"$f":" I_Series!BD$24","v":73.17},{"$f":" I_Series!BE$24","v":73.17},{"$f":" I_Series!BF$24","v":73.17},{"$f":" I_Series!BG$24","v":73.17},{"$f":" I_Series!BH$24","v":73.17},{"$f":" I_Series!BI$24","v":73.17},{"$f":" I_Series!BJ$24","v":73.17}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA50:AA54, MATCH($F49, $E50:$E54,0))","v":72},{"$f":"INDEX(AB50:AB54, MATCH($F49, $E50:$E54,0))","v":72.7},73.400000000000006,{"$f":"INDEX(AD50:AD54, MATCH($F49, $E50:$E54,0))","v":80.102013999999997},80.886259999999993,{"$f":"INDEX(AF50:AF54, MATCH($F49, $E50:$E54,0))","v":22.11},19.399999999999999,61.6,{"$f":"INDEX(AI50:AI54, MATCH($F49, $E50:$E54,0))","v":73.008769000000001},78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Difference between realised and allowed passenger numbers",null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA48 - AA55","v":0},{"$f":" AB48 - AB55","v":0},{"$f":" AC48 - AC55","v":0},{"$f":" AD48 - AD55","v":0},{"$f":" AE48 - AE55","v":0},{"$f":" AF48 - AF55","v":0},0,0,{"$f":" AI48 - AI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[]
[null,"People"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$27","v":"Base people costs scenario"},{"$f":" I_InputSets!F$27","v":"Base people (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$158","v":"Base people (high)"},{"$f":" I_Series!F$158","v":0},{"$f":" I_Series!G$158","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$158","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$158","v":"CAA- CTA model"},{"$f":" I_Series!J$158","v":0},{"$f":" I_Series!K$158","v":"Being published with this model"},{"$f":" I_Series!L$158","v":0},{"$f":" I_Series!M$158","v":0},{"$f":" I_Series!N$158","v":0},{"$f":" I_Series!O$158","v":0},{"$f":" I_Series!P$158","v":0},{"$f":" I_Series!Q$158","v":0},{"$f":" I_Series!R$158","v":0},{"$f":" I_Series!S$158","v":0},{"$f":" I_Series!T$158","v":0},{"$f":" I_Series!U$158","v":0},{"$f":" I_Series!V$158","v":0},{"$f":" I_Series!W$158","v":0},{"$f":" I_Series!X$158","v":0},{"$f":" I_Series!Y$158","v":0},{"$f":" I_Series!Z$158","v":0},{"$f":" I_Series!AA$158","v":0},{"$f":" I_Series!AB$158","v":0},{"$f":" I_Series!AC$158","v":0},{"$f":" I_Series!AD$158","v":0},{"$f":" I_Series!AE$158","v":0},{"$f":" I_Series!AF$158","v":971.13710663217432},{"$f":" I_Series!AG$158","v":879.14017820864797},{"$f":" I_Series!AH$158","v":0},{"$f":" I_Series!AI$158","v":0},{"$f":" I_Series!AJ$158","v":0},{"$f":" I_Series!AK$158","v":0},{"$f":" I_Series!AL$158","v":0},{"$f":" I_Series!AM$158","v":0},{"$f":" I_Series!AN$158","v":0},{"$f":" I_Series!AO$158","v":0},{"$f":" I_Series!AP$158","v":0},{"$f":" I_Series!AQ$158","v":0},{"$f":" I_Series!AR$158","v":0},{"$f":" I_Series!AS$158","v":0},{"$f":" I_Series!AT$158","v":0},{"$f":" I_Series!AU$158","v":0},{"$f":" I_Series!AV$158","v":0},{"$f":" I_Series!AW$158","v":0},{"$f":" I_Series!AX$158","v":0},{"$f":" I_Series!AY$158","v":0},{"$f":" I_Series!AZ$158","v":0},{"$f":" I_Series!BA$158","v":0},{"$f":" I_Series!BB$158","v":0},{"$f":" I_Series!BC$158","v":0},{"$f":" I_Series!BD$158","v":0},{"$f":" I_Series!BE$158","v":0},{"$f":" I_Series!BF$158","v":0},{"$f":" I_Series!BG$158","v":0},{"$f":" I_Series!BH$158","v":0},{"$f":" I_Series!BI$158","v":0},{"$f":" I_Series!BJ$158","v":0}]
[null,null,null,null,{"$f":" I_Series!E$159","v":"Base people (middle)"},{"$f":" I_Series!F$159","v":0},{"$f":" I_Series!G$159","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$159","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$159","v":"CAA- CTA model"},{"$f":" I_Series!J$159","v":0},{"$f":" I_Series!K$159","v":"Being published with this model"},{"$f":" I_Series!L$159","v":0},{"$f":" I_Series!M$159","v":0},{"$f":" I_Series!N$159","v":0},{"$f":" I_Series!O$159","v":0},{"$f":" I_Series!P$159","v":0},{"$f":" I_Series!Q$159","v":0},{"$f":" I_Series!R$159","v":0},{"$f":" I_Series!S$159","v":0},{"$f":" I_Series!T$159","v":0},{"$f":" I_Series!U$159","v":0},{"$f":" I_Series!V$159","v":0},{"$f":" I_Series!W$159","v":0},{"$f":" I_Series!X$159","v":0},{"$f":" I_Series!Y$159","v":0},{"$f":" I_Series!Z$159","v":0},{"$f":" I_Series!AA$159","v":0},{"$f":" I_Series!AB$159","v":0},{"$f":" I_Series!AC$159","v":0},{"$f":" I_Series!AD$159","v":0},{"$f":" I_Series!AE$159","v":1196.019501191023},{"$f":" I_Series!AF$159","v":971.13710663217432},{"$f":" I_Series!AG$159","v":879.14017820864797},{"$f":" I_Series!AH$159","v":1074.4986938149736},{"$f":" I_Series!AI$159","v":1031.7000405903825},{"$f":" I_Series!AJ$159","v":1057.7033529124092},{"$f":" I_Series!AK$159","v":1075.6891124614133},{"$f":" I_Series!AL$159","v":1056.65815433228},{"$f":" I_Series!AM$159","v":1056.65815433228},{"$f":" I_Series!AN$159","v":1056.65815433228},{"$f":" I_Series!AO$159","v":1056.65815433228},{"$f":" I_Series!AP$159","v":1056.65815433228},{"$f":" I_Series!AQ$159","v":1056.65815433228},{"$f":" I_Series!AR$159","v":1056.65815433228},{"$f":" I_Series!AS$159","v":1056.65815433228},{"$f":" I_Series!AT$159","v":1056.65815433228},{"$f":" I_Series!AU$159","v":1056.65815433228},{"$f":" I_Series!AV$159","v":1056.65815433228},{"$f":" I_Series!AW$159","v":1056.65815433228},{"$f":" I_Series!AX$159","v":1056.65815433228},{"$f":" I_Series!AY$159","v":1056.65815433228},{"$f":" I_Series!AZ$159","v":1056.65815433228},{"$f":" I_Series!BA$159","v":1056.65815433228},{"$f":" I_Series!BB$159","v":1056.65815433228},{"$f":" I_Series!BC$159","v":1056.65815433228},{"$f":" I_Series!BD$159","v":1056.65815433228},{"$f":" I_Series!BE$159","v":1056.65815433228},{"$f":" I_Series!BF$159","v":1056.65815433228},{"$f":" I_Series!BG$159","v":1056.65815433228},{"$f":" I_Series!BH$159","v":1056.65815433228},{"$f":" I_Series!BI$159","v":1056.65815433228},{"$f":" I_Series!BJ$159","v":1056.65815433228}]
[null,null,null,null,{"$f":" I_Series!E$160","v":"Base people (low)"},{"$f":" I_Series!F$160","v":0},{"$f":" I_Series!G$160","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$160","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$160","v":"CAA- CTA model"},{"$f":" I_Series!J$160","v":0},{"$f":" I_Series!K$160","v":"Being published with this model"},{"$f":" I_Series!L$160","v":0},{"$f":" I_Series!M$160","v":0},{"$f":" I_Series!N$160","v":0},{"$f":" I_Series!O$160","v":0},{"$f":" I_Series!P$160","v":0},{"$f":" I_Series!Q$160","v":0},{"$f":" I_Series!R$160","v":0},{"$f":" I_Series!S$160","v":0},{"$f":" I_Series!T$160","v":0},{"$f":" I_Series!U$160","v":0},{"$f":" I_Series!V$160","v":0},{"$f":" I_Series!W$160","v":0},{"$f":" I_Series!X$160","v":0},{"$f":" I_Series!Y$160","v":0},{"$f":" I_Series!Z$160","v":0},{"$f":" I_Series!AA$160","v":0},{"$f":" I_Series!AB$160","v":0},{"$f":" I_Series!AC$160","v":0},{"$f":" I_Series!AD$160","v":0},{"$f":" I_Series!AE$160","v":0},{"$f":" I_Series!AF$160","v":971.13710663217432},{"$f":" I_Series!AG$160","v":879.14017820864797},{"$f":" I_Series!AH$160","v":1029.7266225305905},{"$f":" I_Series!AI$160","v":1001.6612275261269},{"$f":" I_Series!AJ$160","v":1026.9074315733048},{"$f":" I_Series!AK$160","v":1044.3695206292825},{"$f":" I_Series!AL$160","v":1025.892664827554},{"$f":" I_Series!AM$160","v":1025.892664827554},{"$f":" I_Series!AN$160","v":1025.892664827554},{"$f":" I_Series!AO$160","v":1025.892664827554},{"$f":" I_Series!AP$160","v":1025.892664827554},{"$f":" I_Series!AQ$160","v":1025.892664827554},{"$f":" I_Series!AR$160","v":1025.892664827554},{"$f":" I_Series!AS$160","v":1025.892664827554},{"$f":" I_Series!AT$160","v":1025.892664827554},{"$f":" I_Series!AU$160","v":1025.892664827554},{"$f":" I_Series!AV$160","v":1025.892664827554},{"$f":" I_Series!AW$160","v":1025.892664827554},{"$f":" I_Series!AX$160","v":1025.892664827554},{"$f":" I_Series!AY$160","v":1025.892664827554},{"$f":" I_Series!AZ$160","v":1025.892664827554},{"$f":" I_Series!BA$160","v":1025.892664827554},{"$f":" I_Series!BB$160","v":1025.892664827554},{"$f":" I_Series!BC$160","v":1025.892664827554},{"$f":" I_Series!BD$160","v":1025.892664827554},{"$f":" I_Series!BE$160","v":1025.892664827554},{"$f":" I_Series!BF$160","v":1025.892664827554},{"$f":" I_Series!BG$160","v":1025.892664827554},{"$f":" I_Series!BH$160","v":1025.892664827554},{"$f":" I_Series!BI$160","v":1025.892664827554},{"$f":" I_Series!BJ$160","v":1025.892664827554}]
[null,null,null,null,"Base people costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":33702.341844118004},null,{"$f":"INDEX(AA63:AA65, MATCH($F62, $E63:$E65,0))","v":0},0,0,0,1196.019501191023,971.13710663217432,{"$f":"INDEX(AG63:AG65, MATCH($F62, $E63:$E65,0))","v":879.14017820864797},1074.4986938149736,{"$f":"INDEX(AI63:AI65, MATCH($F62, $E63:$E65,0))","v":1031.7000405903825},1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,{"$f":"INDEX(BD63:BD65, MATCH($F62, $E63:$E65,0))","v":1056.65815433228},1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[]
[null,null,null,null,{"$f":"I_InputSets!E$464","v":"Additional Base people - Expansion Phase 1"},{"$f":"I_InputSets!F$464","v":0},{"$f":"I_InputSets!G$464","v":"£'m RPI-real 2018"},null,{"$f":"I_InputSets!I$464","v":0},null,{"$f":"I_InputSets!K$464","v":0}]
[null,null,null,null,{"$f":"I_InputSets!E$465","v":"Additional Base people - Expansion Phase 2"},{"$f":"I_InputSets!F$465","v":0},{"$f":"I_InputSets!G$465","v":"£'m RPI-real 2018"},null,{"$f":"I_InputSets!I$465","v":0},null,{"$f":"I_InputSets!K$465","v":0}]
[null,null,null,null,{"$f":"I_InputSets!E$466","v":"Additional Base people - Expansion Phase 3"},{"$f":"I_InputSets!F$466","v":0},{"$f":"I_InputSets!G$466","v":"£'m RPI-real 2018"},null,{"$f":"I_InputSets!I$466","v":0},null,{"$f":"I_InputSets!K$466","v":0}]
[null,null,null,null,{"$f":"I_InputSets!E$467","v":"Additional Base people - Expansion Phase 4"},{"$f":"I_InputSets!F$467","v":0},{"$f":"I_InputSets!G$467","v":"£'m RPI-real 2018"},null,{"$f":"I_InputSets!I$467","v":0},null,{"$f":"I_InputSets!K$467","v":0}]
[null,null,null,null,{"$f":"I_InputSets!E$468","v":"Additional Base people - Expansion Phase 5"},{"$f":"I_InputSets!F$468","v":0},{"$f":"I_InputSets!G$468","v":"£'m RPI-real 2018"},null,{"$f":"I_InputSets!I$468","v":0},null,{"$f":"I_InputSets!K$468","v":0}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E$66","v":"Base people costs (un-indexed)"},{"$f":"F$66","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33702.341844118004,0,0,0,0,0,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,{"$f":"AI$66","v":1031.7000405903825},1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[null,null,null,null,{"$f":"E78 & \" including Expansion\"","v":"Base people costs (un-indexed) including Expansion"},null,{"$f":"G78","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA79:BJ79)","v":33702.341844118004},null,{"$f":"SUMPRODUCT($F68:$F72,AA73:AA77) + AA78","v":0},{"$f":"SUMPRODUCT($F68:$F72,AB73:AB77) + AB78","v":0},0,0,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,1031.7000405903825,1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[]
[null,null,null,null,{"$f":"E79","v":"Base people costs (un-indexed) including Expansion"},{"$f":"F79","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33702.341844118004,0,0,0,0,0,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,1031.7000405903825,1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[null,null,null,null,{"$f":" C_Index!E$52","v":"People costs indexation factor"},{"$f":" C_Index!F$52","v":0},{"$f":" C_Index!G$52","v":"RPI annual growth rate"},{"$f":" C_Index!H$52","v":0},{"$f":" C_Index!I$52","v":0},{"$f":" C_Index!J$52","v":0},{"$f":" C_Index!K$52","v":0},{"$f":" C_Index!L$52","v":0},{"$f":" C_Index!M$52","v":0},{"$f":" C_Index!N$52","v":0},{"$f":" C_Index!O$52","v":0},{"$f":" C_Index!P$52","v":0},{"$f":" C_Index!Q$52","v":0},{"$f":" C_Index!R$52","v":0},{"$f":" C_Index!S$52","v":0},{"$f":" C_Index!T$52","v":0},{"$f":" C_Index!U$52","v":0},{"$f":" C_Index!V$52","v":0},{"$f":" C_Index!W$52","v":0},{"$f":" C_Index!X$52","v":0},{"$f":" C_Index!Y$52","v":0},{"$f":" C_Index!Z$52","v":0},{"$f":" C_Index!AA$52","v":0.91817105652559949},{"$f":" C_Index!AB$52","v":0.93418171056525612},{"$f":" C_Index!AC$52","v":0.96765315182006517},{"$f":" C_Index!AD$52","v":1},{"$f":" C_Index!AE$52","v":1.0256288842852916},{"$f":" C_Index!AF$52","v":1.0410476472329093},{"$f":" C_Index!AG$52","v":1.0831606984314885},{"$f":" C_Index!AH$52","v":1.2092070630364014},{"$f":" C_Index!AI$52","v":1.338720586860018},{"$f":" C_Index!AJ$52","v":1.358742197099734},{"$f":" C_Index!AK$52","v":1.3539431231133474},{"$f":" C_Index!AL$52","v":1.3670728393015688},{"$f":" C_Index!AM$52","v":1.4022357593962713},{"$f":" C_Index!AN$52","v":1.4443028321781597},{"$f":" C_Index!AO$52","v":1.4876319171435044},{"$f":" C_Index!AP$52","v":1.5322608746578097},{"$f":" C_Index!AQ$52","v":1.578228700897544},{"$f":" C_Index!AR$52","v":1.6255755619244703},{"$f":" C_Index!AS$52","v":1.6743428287822044},{"$f":" C_Index!AT$52","v":1.7245731136456706},{"$f":" C_Index!AU$52","v":1.7763103070550408},{"$f":" C_Index!AV$52","v":1.8295996162666921},{"$f":" C_Index!AW$52","v":1.8844876047546928},{"$f":" C_Index!AX$52","v":1.9410222328973337},{"$f":" C_Index!AY$52","v":1.9992528998842538},{"$f":" C_Index!AZ$52","v":2.0592304868807814},{"$f":" C_Index!BA$52","v":2.1210074014872049},{"$f":" C_Index!BB$52","v":2.1846376235318212},{"$f":" C_Index!BC$52","v":2.2501767522377758},{"$f":" C_Index!BD$52","v":2.3176820548049091},{"$f":" C_Index!BE$52","v":2.3872125164490563},{"$f":" C_Index!BF$52","v":2.4588288919425279},{"$f":" C_Index!BG$52","v":2.5325937587008038},{"$f":" C_Index!BH$52","v":2.6085715714618281},{"$f":" C_Index!BI$52","v":2.6868287186056827},{"$f":" C_Index!BJ$52","v":2.7674335801638534}]
[null,null,null,null,"Base people costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA83:BJ83)","v":61217.613358957169},null,{"$f":" AA81 * AA82","v":0},{"$f":" AB81 * AB82","v":0},0,0,1226.67214659,1011.0000000000001,952.25008944766239,1299.2914097844537,1381.1580838026614,1437.1461776159622,1456.4218764250306,1444.5286632141851,1481.6838494623871,1526.134364946259,1571.9183958946467,1619.0759477714862,1667.6482262046309,1717.6776729907697,1769.2080031804928,1822.2842432759076,1876.952770574185,1933.2613536914105,1991.2591943021528,2050.9969701312175,2112.526879235154,2175.9026856122086,2241.1797661805749,2308.4151591659925,2377.6676139409724,2448.9976423592016,2522.4675716299776,2598.1415987788764,2676.0858467422431,2756.3684221445105,2839.0594748088456,2924.231259053111]
[]
[null,null,null,null,{"$f":" I_InputSets!E$36","v":"Marginal people costs scenario"},{"$f":" I_InputSets!F$36","v":"Marginal people (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$184","v":"Marginal people (high)"},{"$f":" I_Series!F$184","v":0},{"$f":" I_Series!G$184","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$184","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$184","v":0},{"$f":" I_Series!J$184","v":0},{"$f":" I_Series!K$184","v":0},{"$f":" I_Series!L$184","v":0},{"$f":" I_Series!M$184","v":0},{"$f":" I_Series!N$184","v":0},{"$f":" I_Series!O$184","v":0},{"$f":" I_Series!P$184","v":0},{"$f":" I_Series!Q$184","v":0},{"$f":" I_Series!R$184","v":0},{"$f":" I_Series!S$184","v":0},{"$f":" I_Series!T$184","v":0},{"$f":" I_Series!U$184","v":0},{"$f":" I_Series!V$184","v":0},{"$f":" I_Series!W$184","v":0},{"$f":" I_Series!X$184","v":0},{"$f":" I_Series!Y$184","v":0},{"$f":" I_Series!Z$184","v":0},{"$f":" I_Series!AA$184","v":0},{"$f":" I_Series!AB$184","v":0},{"$f":" I_Series!AC$184","v":0},{"$f":" I_Series!AD$184","v":0},{"$f":" I_Series!AE$184","v":0},{"$f":" I_Series!AF$184","v":0},{"$f":" I_Series!AG$184","v":0},{"$f":" I_Series!AH$184","v":0},{"$f":" I_Series!AI$184","v":0},{"$f":" I_Series!AJ$184","v":0},{"$f":" I_Series!AK$184","v":0},{"$f":" I_Series!AL$184","v":0},{"$f":" I_Series!AM$184","v":0},{"$f":" I_Series!AN$184","v":0},{"$f":" I_Series!AO$184","v":0},{"$f":" I_Series!AP$184","v":0},{"$f":" I_Series!AQ$184","v":0},{"$f":" I_Series!AR$184","v":0},{"$f":" I_Series!AS$184","v":0},{"$f":" I_Series!AT$184","v":0},{"$f":" I_Series!AU$184","v":0},{"$f":" I_Series!AV$184","v":0},{"$f":" I_Series!AW$184","v":0},{"$f":" I_Series!AX$184","v":0},{"$f":" I_Series!AY$184","v":0},{"$f":" I_Series!AZ$184","v":0},{"$f":" I_Series!BA$184","v":0},{"$f":" I_Series!BB$184","v":0},{"$f":" I_Series!BC$184","v":0},{"$f":" I_Series!BD$184","v":0},{"$f":" I_Series!BE$184","v":0},{"$f":" I_Series!BF$184","v":0},{"$f":" I_Series!BG$184","v":0},{"$f":" I_Series!BH$184","v":0},{"$f":" I_Series!BI$184","v":0},{"$f":" I_Series!BJ$184","v":0}]
[null,null,null,null,{"$f":" I_Series!E$185","v":"Marginal people (middle)"},{"$f":" I_Series!F$185","v":0},{"$f":" I_Series!G$185","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$185","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$185","v":0},{"$f":" I_Series!J$185","v":0},{"$f":" I_Series!K$185","v":0},{"$f":" I_Series!L$185","v":0},{"$f":" I_Series!M$185","v":0},{"$f":" I_Series!N$185","v":0},{"$f":" I_Series!O$185","v":0},{"$f":" I_Series!P$185","v":0},{"$f":" I_Series!Q$185","v":0},{"$f":" I_Series!R$185","v":0},{"$f":" I_Series!S$185","v":0},{"$f":" I_Series!T$185","v":0},{"$f":" I_Series!U$185","v":0},{"$f":" I_Series!V$185","v":0},{"$f":" I_Series!W$185","v":0},{"$f":" I_Series!X$185","v":0},{"$f":" I_Series!Y$185","v":0},{"$f":" I_Series!Z$185","v":0},{"$f":" I_Series!AA$185","v":0},{"$f":" I_Series!AB$185","v":0},{"$f":" I_Series!AC$185","v":0},{"$f":" I_Series!AD$185","v":0},{"$f":" I_Series!AE$185","v":0},{"$f":" I_Series!AF$185","v":0},{"$f":" I_Series!AG$185","v":0},{"$f":" I_Series!AH$185","v":0},{"$f":" I_Series!AI$185","v":0},{"$f":" I_Series!AJ$185","v":0},{"$f":" I_Series!AK$185","v":0},{"$f":" I_Series!AL$185","v":0},{"$f":" I_Series!AM$185","v":0},{"$f":" I_Series!AN$185","v":0},{"$f":" I_Series!AO$185","v":0},{"$f":" I_Series!AP$185","v":0},{"$f":" I_Series!AQ$185","v":0},{"$f":" I_Series!AR$185","v":0},{"$f":" I_Series!AS$185","v":0},{"$f":" I_Series!AT$185","v":0},{"$f":" I_Series!AU$185","v":0},{"$f":" I_Series!AV$185","v":0},{"$f":" I_Series!AW$185","v":0},{"$f":" I_Series!AX$185","v":0},{"$f":" I_Series!AY$185","v":0},{"$f":" I_Series!AZ$185","v":0},{"$f":" I_Series!BA$185","v":0},{"$f":" I_Series!BB$185","v":0},{"$f":" I_Series!BC$185","v":0},{"$f":" I_Series!BD$185","v":0},{"$f":" I_Series!BE$185","v":0},{"$f":" I_Series!BF$185","v":0},{"$f":" I_Series!BG$185","v":0},{"$f":" I_Series!BH$185","v":0},{"$f":" I_Series!BI$185","v":0},{"$f":" I_Series!BJ$185","v":0}]
[null,null,null,null,{"$f":" I_Series!E$186","v":"Marginal people (low)"},{"$f":" I_Series!F$186","v":0},{"$f":" I_Series!G$186","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$186","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$186","v":"CAA- Opex CR calc"},{"$f":" I_Series!J$186","v":0},{"$f":" I_Series!K$186","v":"Being published with this model"},{"$f":" I_Series!L$186","v":0},{"$f":" I_Series!M$186","v":0},{"$f":" I_Series!N$186","v":0},{"$f":" I_Series!O$186","v":0},{"$f":" I_Series!P$186","v":0},{"$f":" I_Series!Q$186","v":0},{"$f":" I_Series!R$186","v":0},{"$f":" I_Series!S$186","v":0},{"$f":" I_Series!T$186","v":0},{"$f":" I_Series!U$186","v":0},{"$f":" I_Series!V$186","v":0},{"$f":" I_Series!W$186","v":0},{"$f":" I_Series!X$186","v":0},{"$f":" I_Series!Y$186","v":0},{"$f":" I_Series!Z$186","v":0},{"$f":" I_Series!AA$186","v":0},{"$f":" I_Series!AB$186","v":0},{"$f":" I_Series!AC$186","v":0},{"$f":" I_Series!AD$186","v":0},{"$f":" I_Series!AE$186","v":0},{"$f":" I_Series!AF$186","v":0},{"$f":" I_Series!AG$186","v":0},{"$f":" I_Series!AH$186","v":0},{"$f":" I_Series!AI$186","v":4.2690405798326116},{"$f":" I_Series!AJ$186","v":3.9461676693478052},{"$f":" I_Series!AK$186","v":3.7610317981797303},{"$f":" I_Series!AL$186","v":3.6551714310541152},{"$f":" I_Series!AM$186","v":0},{"$f":" I_Series!AN$186","v":0},{"$f":" I_Series!AO$186","v":0},{"$f":" I_Series!AP$186","v":0},{"$f":" I_Series!AQ$186","v":0},{"$f":" I_Series!AR$186","v":0},{"$f":" I_Series!AS$186","v":0},{"$f":" I_Series!AT$186","v":0},{"$f":" I_Series!AU$186","v":0},{"$f":" I_Series!AV$186","v":0},{"$f":" I_Series!AW$186","v":0},{"$f":" I_Series!AX$186","v":0},{"$f":" I_Series!AY$186","v":0},{"$f":" I_Series!AZ$186","v":0},{"$f":" I_Series!BA$186","v":0},{"$f":" I_Series!BB$186","v":0},{"$f":" I_Series!BC$186","v":0},{"$f":" I_Series!BD$186","v":0},{"$f":" I_Series!BE$186","v":0},{"$f":" I_Series!BF$186","v":0},{"$f":" I_Series!BG$186","v":0},{"$f":" I_Series!BH$186","v":0},{"$f":" I_Series!BI$186","v":0},{"$f":" I_Series!BJ$186","v":0}]
[null,null,null,null,"Marginal people costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA86:AA88, MATCH($F85, $E86:$E88,0))","v":0},0,0,0,{"$f":"INDEX(AE86:AE88, MATCH($F85, $E86:$E88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AE$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal people costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA89 * AA90","v":0},{"$f":" AB89 * AB90","v":0},0,0,{"$f":" AE89 * AE90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E79","v":"Base people costs (un-indexed) including Expansion"},{"$f":"F79","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33702.341844118004,0,0,0,0,0,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,1031.7000405903825,1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[null,null,null,null,{"$f":" E91","v":"Marginal people costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AE91","v":0},0,0,{"$f":" AH91","v":0},0,0,{"$f":" AK91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total people costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:BJ95)","v":33702.341844118004},null,{"$f":"SUM(AA93:AA94)","v":0},{"$f":"SUM(AB93:AB94)","v":0},0,0,1196.019501191023,971.13710663217432,879.14017820864797,1074.4986938149736,1031.7000405903825,1057.7033529124092,1075.6891124614133,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228,1056.65815433228]
[null,null,null,null,{"$f":" C_Index!E$52","v":"People costs indexation factor"},{"$f":" C_Index!F$52","v":0},{"$f":" C_Index!G$52","v":"RPI annual growth rate"},{"$f":" C_Index!H$52","v":0},{"$f":" C_Index!I$52","v":0},{"$f":" C_Index!J$52","v":0},{"$f":" C_Index!K$52","v":0},{"$f":" C_Index!L$52","v":0},{"$f":" C_Index!M$52","v":0},{"$f":" C_Index!N$52","v":0},{"$f":" C_Index!O$52","v":0},{"$f":" C_Index!P$52","v":0},{"$f":" C_Index!Q$52","v":0},{"$f":" C_Index!R$52","v":0},{"$f":" C_Index!S$52","v":0},{"$f":" C_Index!T$52","v":0},{"$f":" C_Index!U$52","v":0},{"$f":" C_Index!V$52","v":0},{"$f":" C_Index!W$52","v":0},{"$f":" C_Index!X$52","v":0},{"$f":" C_Index!Y$52","v":0},{"$f":" C_Index!Z$52","v":0},{"$f":" C_Index!AA$52","v":0.91817105652559949},{"$f":" C_Index!AB$52","v":0.93418171056525612},{"$f":" C_Index!AC$52","v":0.96765315182006517},{"$f":" C_Index!AD$52","v":1},{"$f":" C_Index!AE$52","v":1.0256288842852916},{"$f":" C_Index!AF$52","v":1.0410476472329093},{"$f":" C_Index!AG$52","v":1.0831606984314885},{"$f":" C_Index!AH$52","v":1.2092070630364014},{"$f":" C_Index!AI$52","v":1.338720586860018},{"$f":" C_Index!AJ$52","v":1.358742197099734},{"$f":" C_Index!AK$52","v":1.3539431231133474},{"$f":" C_Index!AL$52","v":1.3670728393015688},{"$f":" C_Index!AM$52","v":1.4022357593962713},{"$f":" C_Index!AN$52","v":1.4443028321781597},{"$f":" C_Index!AO$52","v":1.4876319171435044},{"$f":" C_Index!AP$52","v":1.5322608746578097},{"$f":" C_Index!AQ$52","v":1.578228700897544},{"$f":" C_Index!AR$52","v":1.6255755619244703},{"$f":" C_Index!AS$52","v":1.6743428287822044},{"$f":" C_Index!AT$52","v":1.7245731136456706},{"$f":" C_Index!AU$52","v":1.7763103070550408},{"$f":" C_Index!AV$52","v":1.8295996162666921},{"$f":" C_Index!AW$52","v":1.8844876047546928},{"$f":" C_Index!AX$52","v":1.9410222328973337},{"$f":" C_Index!AY$52","v":1.9992528998842538},{"$f":" C_Index!AZ$52","v":2.0592304868807814},{"$f":" C_Index!BA$52","v":2.1210074014872049},{"$f":" C_Index!BB$52","v":2.1846376235318212},{"$f":" C_Index!BC$52","v":2.2501767522377758},{"$f":" C_Index!BD$52","v":2.3176820548049091},{"$f":" C_Index!BE$52","v":2.3872125164490563},{"$f":" C_Index!BF$52","v":2.4588288919425279},{"$f":" C_Index!BG$52","v":2.5325937587008038},{"$f":" C_Index!BH$52","v":2.6085715714618281},{"$f":" C_Index!BI$52","v":2.6868287186056827},{"$f":" C_Index!BJ$52","v":2.7674335801638534}]
[null,null,null,null,"Total people costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA97:BJ97)","v":61217.613358957169},null,{"$f":" AA95 * AA96","v":0},{"$f":" AB95 * AB96","v":0},0,0,1226.67214659,1011.0000000000001,952.25008944766239,1299.2914097844537,1381.1580838026614,1437.1461776159622,1456.4218764250306,1444.5286632141851,1481.6838494623871,1526.134364946259,1571.9183958946467,1619.0759477714862,1667.6482262046309,1717.6776729907697,1769.2080031804928,1822.2842432759076,1876.952770574185,1933.2613536914105,1991.2591943021528,2050.9969701312175,2112.526879235154,2175.9026856122086,2241.1797661805749,2308.4151591659925,2377.6676139409724,2448.9976423592016,2522.4675716299776,2598.1415987788764,2676.0858467422431,2756.3684221445105,2839.0594748088456,2924.231259053111]
[]
[null,null,null,null,{"$f":" I_Actuals!E$58","v":"People costs historic actuals"},{"$f":" I_Actuals!F$58","v":0},{"$f":" I_Actuals!G$58","v":"£'m nominal"},{"$f":" I_Actuals!H$58","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$58","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$58","v":0},{"$f":" I_Actuals!K$58","v":"Already published"},{"$f":" I_Actuals!L$58","v":0},{"$f":" I_Actuals!M$58","v":0},{"$f":" I_Actuals!N$58","v":0},{"$f":" I_Actuals!O$58","v":0},{"$f":" I_Actuals!P$58","v":0},{"$f":" I_Actuals!Q$58","v":0},{"$f":" I_Actuals!R$58","v":0},{"$f":" I_Actuals!S$58","v":0},{"$f":" I_Actuals!T$58","v":0},{"$f":" I_Actuals!U$58","v":0},{"$f":" I_Actuals!V$58","v":0},{"$f":" I_Actuals!W$58","v":0},{"$f":" I_Actuals!X$58","v":0},{"$f":" I_Actuals!Y$58","v":0},{"$f":" I_Actuals!Z$58","v":0},{"$f":" I_Actuals!AA$58","v":361},{"$f":" I_Actuals!AB$58","v":349},{"$f":" I_Actuals!AC$58","v":349},{"$f":" I_Actuals!AD$58","v":355},{"$f":" I_Actuals!AE$58","v":378},{"$f":" I_Actuals!AF$58","v":0},{"$f":" I_Actuals!AG$58","v":0},{"$f":" I_Actuals!AH$58","v":0},{"$f":" I_Actuals!AI$58","v":0},{"$f":" I_Actuals!AJ$58","v":0},{"$f":" I_Actuals!AK$58","v":0},{"$f":" I_Actuals!AL$58","v":0},{"$f":" I_Actuals!AM$58","v":0},{"$f":" I_Actuals!AN$58","v":0},{"$f":" I_Actuals!AO$58","v":0},{"$f":" I_Actuals!AP$58","v":0},{"$f":" I_Actuals!AQ$58","v":0},{"$f":" I_Actuals!AR$58","v":0},{"$f":" I_Actuals!AS$58","v":0},{"$f":" I_Actuals!AT$58","v":0},{"$f":" I_Actuals!AU$58","v":0},{"$f":" I_Actuals!AV$58","v":0},{"$f":" I_Actuals!AW$58","v":0},{"$f":" I_Actuals!AX$58","v":0},{"$f":" I_Actuals!AY$58","v":0},{"$f":" I_Actuals!AZ$58","v":0},{"$f":" I_Actuals!BA$58","v":0},{"$f":" I_Actuals!BB$58","v":0},{"$f":" I_Actuals!BC$58","v":0},{"$f":" I_Actuals!BD$58","v":0},{"$f":" I_Actuals!BE$58","v":0},{"$f":" I_Actuals!BF$58","v":0},{"$f":" I_Actuals!BG$58","v":0},{"$f":" I_Actuals!BH$58","v":0},{"$f":" I_Actuals!BI$58","v":0},{"$f":" I_Actuals!BJ$58","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total people costs",null,{"$f":"G97","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA101:BJ101)","v":-61782.941212367179},null,{"$f":" IF(AA100 >0, AA99, AA97) * SignSwitch","v":-361},-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[]
[null,"Operations"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$28","v":"Base operations costs scenario"},{"$f":" I_InputSets!F$28","v":"Base operations (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$162","v":"Base operations (high)"},{"$f":" I_Series!F$162","v":0},{"$f":" I_Series!G$162","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$162","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$162","v":0},{"$f":" I_Series!J$162","v":0},{"$f":" I_Series!K$162","v":0},{"$f":" I_Series!L$162","v":0},{"$f":" I_Series!M$162","v":0},{"$f":" I_Series!N$162","v":0},{"$f":" I_Series!O$162","v":0},{"$f":" I_Series!P$162","v":0},{"$f":" I_Series!Q$162","v":0},{"$f":" I_Series!R$162","v":0},{"$f":" I_Series!S$162","v":0},{"$f":" I_Series!T$162","v":0},{"$f":" I_Series!U$162","v":0},{"$f":" I_Series!V$162","v":0},{"$f":" I_Series!W$162","v":0},{"$f":" I_Series!X$162","v":0},{"$f":" I_Series!Y$162","v":0},{"$f":" I_Series!Z$162","v":0},{"$f":" I_Series!AA$162","v":0},{"$f":" I_Series!AB$162","v":0},{"$f":" I_Series!AC$162","v":0},{"$f":" I_Series!AD$162","v":0},{"$f":" I_Series!AE$162","v":0},{"$f":" I_Series!AF$162","v":120.07135344116891},{"$f":" I_Series!AG$162","v":12.185544638780705},{"$f":" I_Series!AH$162","v":0},{"$f":" I_Series!AI$162","v":0},{"$f":" I_Series!AJ$162","v":0},{"$f":" I_Series!AK$162","v":0},{"$f":" I_Series!AL$162","v":0},{"$f":" I_Series!AM$162","v":0},{"$f":" I_Series!AN$162","v":0},{"$f":" I_Series!AO$162","v":0},{"$f":" I_Series!AP$162","v":0},{"$f":" I_Series!AQ$162","v":0},{"$f":" I_Series!AR$162","v":0},{"$f":" I_Series!AS$162","v":0},{"$f":" I_Series!AT$162","v":0},{"$f":" I_Series!AU$162","v":0},{"$f":" I_Series!AV$162","v":0},{"$f":" I_Series!AW$162","v":0},{"$f":" I_Series!AX$162","v":0},{"$f":" I_Series!AY$162","v":0},{"$f":" I_Series!AZ$162","v":0},{"$f":" I_Series!BA$162","v":0},{"$f":" I_Series!BB$162","v":0},{"$f":" I_Series!BC$162","v":0},{"$f":" I_Series!BD$162","v":0},{"$f":" I_Series!BE$162","v":0},{"$f":" I_Series!BF$162","v":0},{"$f":" I_Series!BG$162","v":0},{"$f":" I_Series!BH$162","v":0},{"$f":" I_Series!BI$162","v":0},{"$f":" I_Series!BJ$162","v":0}]
[null,null,null,null,{"$f":" I_Series!E$163","v":"Base operations (middle)"},{"$f":" I_Series!F$163","v":0},{"$f":" I_Series!G$163","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$163","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$163","v":0},{"$f":" I_Series!J$163","v":0},{"$f":" I_Series!K$163","v":0},{"$f":" I_Series!L$163","v":0},{"$f":" I_Series!M$163","v":0},{"$f":" I_Series!N$163","v":0},{"$f":" I_Series!O$163","v":0},{"$f":" I_Series!P$163","v":0},{"$f":" I_Series!Q$163","v":0},{"$f":" I_Series!R$163","v":0},{"$f":" I_Series!S$163","v":0},{"$f":" I_Series!T$163","v":0},{"$f":" I_Series!U$163","v":0},{"$f":" I_Series!V$163","v":0},{"$f":" I_Series!W$163","v":0},{"$f":" I_Series!X$163","v":0},{"$f":" I_Series!Y$163","v":0},{"$f":" I_Series!Z$163","v":0},{"$f":" I_Series!AA$163","v":0},{"$f":" I_Series!AB$163","v":0},{"$f":" I_Series!AC$163","v":0},{"$f":" I_Series!AD$163","v":0},{"$f":" I_Series!AE$163","v":0},{"$f":" I_Series!AF$163","v":120.07135344116891},{"$f":" I_Series!AG$163","v":12.185544638780705},{"$f":" I_Series!AH$163","v":0},{"$f":" I_Series!AI$163","v":0},{"$f":" I_Series!AJ$163","v":0},{"$f":" I_Series!AK$163","v":0},{"$f":" I_Series!AL$163","v":0},{"$f":" I_Series!AM$163","v":0},{"$f":" I_Series!AN$163","v":0},{"$f":" I_Series!AO$163","v":0},{"$f":" I_Series!AP$163","v":0},{"$f":" I_Series!AQ$163","v":0},{"$f":" I_Series!AR$163","v":0},{"$f":" I_Series!AS$163","v":0},{"$f":" I_Series!AT$163","v":0},{"$f":" I_Series!AU$163","v":0},{"$f":" I_Series!AV$163","v":0},{"$f":" I_Series!AW$163","v":0},{"$f":" I_Series!AX$163","v":0},{"$f":" I_Series!AY$163","v":0},{"$f":" I_Series!AZ$163","v":0},{"$f":" I_Series!BA$163","v":0},{"$f":" I_Series!BB$163","v":0},{"$f":" I_Series!BC$163","v":0},{"$f":" I_Series!BD$163","v":0},{"$f":" I_Series!BE$163","v":0},{"$f":" I_Series!BF$163","v":0},{"$f":" I_Series!BG$163","v":0},{"$f":" I_Series!BH$163","v":0},{"$f":" I_Series!BI$163","v":0},{"$f":" I_Series!BJ$163","v":0}]
[null,null,null,null,{"$f":" I_Series!E$164","v":"Base operations (low)"},{"$f":" I_Series!F$164","v":0},{"$f":" I_Series!G$164","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$164","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$164","v":0},{"$f":" I_Series!J$164","v":0},{"$f":" I_Series!K$164","v":0},{"$f":" I_Series!L$164","v":0},{"$f":" I_Series!M$164","v":0},{"$f":" I_Series!N$164","v":0},{"$f":" I_Series!O$164","v":0},{"$f":" I_Series!P$164","v":0},{"$f":" I_Series!Q$164","v":0},{"$f":" I_Series!R$164","v":0},{"$f":" I_Series!S$164","v":0},{"$f":" I_Series!T$164","v":0},{"$f":" I_Series!U$164","v":0},{"$f":" I_Series!V$164","v":0},{"$f":" I_Series!W$164","v":0},{"$f":" I_Series!X$164","v":0},{"$f":" I_Series!Y$164","v":0},{"$f":" I_Series!Z$164","v":0},{"$f":" I_Series!AA$164","v":0},{"$f":" I_Series!AB$164","v":0},{"$f":" I_Series!AC$164","v":0},{"$f":" I_Series!AD$164","v":0},{"$f":" I_Series!AE$164","v":0},{"$f":" I_Series!AF$164","v":120.07135344116891},{"$f":" I_Series!AG$164","v":12.185544638780705},{"$f":" I_Series!AH$164","v":0},{"$f":" I_Series!AI$164","v":0},{"$f":" I_Series!AJ$164","v":0},{"$f":" I_Series!AK$164","v":0},{"$f":" I_Series!AL$164","v":0},{"$f":" I_Series!AM$164","v":0},{"$f":" I_Series!AN$164","v":0},{"$f":" I_Series!AO$164","v":0},{"$f":" I_Series!AP$164","v":0},{"$f":" I_Series!AQ$164","v":0},{"$f":" I_Series!AR$164","v":0},{"$f":" I_Series!AS$164","v":0},{"$f":" I_Series!AT$164","v":0},{"$f":" I_Series!AU$164","v":0},{"$f":" I_Series!AV$164","v":0},{"$f":" I_Series!AW$164","v":0},{"$f":" I_Series!AX$164","v":0},{"$f":" I_Series!AY$164","v":0},{"$f":" I_Series!AZ$164","v":0},{"$f":" I_Series!BA$164","v":0},{"$f":" I_Series!BB$164","v":0},{"$f":" I_Series!BC$164","v":0},{"$f":" I_Series!BD$164","v":0},{"$f":" I_Series!BE$164","v":0},{"$f":" I_Series!BF$164","v":0},{"$f":" I_Series!BG$164","v":0},{"$f":" I_Series!BH$164","v":0},{"$f":" I_Series!BI$164","v":0},{"$f":" I_Series!BJ$164","v":0}]
[null,null,null,null,"Base operations costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA106:AA108, MATCH($F105, $E106:$E108,0))","v":0},0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E$470","v":"Additional Base operations costs - Expansion Phase 1"},{"$f":"I_InputSets!F$470","v":0},{"$f":"I_InputSets!G$470","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$471","v":"Additional Base operations costs - Expansion Phase 2"},{"$f":"I_InputSets!F$471","v":0},{"$f":"I_InputSets!G$471","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$472","v":"Additional Base operations costs - Expansion Phase 3"},{"$f":"I_InputSets!F$472","v":0},{"$f":"I_InputSets!G$472","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$473","v":"Additional Base operations costs - Expansion Phase 4"},{"$f":"I_InputSets!F$473","v":0},{"$f":"I_InputSets!G$473","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$474","v":"Additional Base operations costs - Expansion Phase 5"},{"$f":"I_InputSets!F$474","v":0},{"$f":"I_InputSets!G$474","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E$109","v":"Base operations costs (un-indexed)"},{"$f":"F$109","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E121 & \" including Expansion\"","v":"Base operations costs (un-indexed) including Expansion"},null,{"$f":"G121","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA122:BJ122)","v":132.25689807994962},null,{"$f":"SUMPRODUCT($F111:$F115,AA116:AA120) + AA121","v":0},0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E122","v":"Base operations costs (un-indexed) including Expansion"},{"$f":"F122","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132.25689807994962,0,0,0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$55","v":"Operations costs indexation factor"},{"$f":" C_Index!F$55","v":0},{"$f":" C_Index!G$55","v":"RPI annual growth rate"},{"$f":" C_Index!H$55","v":0},{"$f":" C_Index!I$55","v":0},{"$f":" C_Index!J$55","v":0},{"$f":" C_Index!K$55","v":0},{"$f":" C_Index!L$55","v":0},{"$f":" C_Index!M$55","v":0},{"$f":" C_Index!N$55","v":0},{"$f":" C_Index!O$55","v":0},{"$f":" C_Index!P$55","v":0},{"$f":" C_Index!Q$55","v":0},{"$f":" C_Index!R$55","v":0},{"$f":" C_Index!S$55","v":0},{"$f":" C_Index!T$55","v":0},{"$f":" C_Index!U$55","v":0},{"$f":" C_Index!V$55","v":0},{"$f":" C_Index!W$55","v":0},{"$f":" C_Index!X$55","v":0},{"$f":" C_Index!Y$55","v":0},{"$f":" C_Index!Z$55","v":0},{"$f":" C_Index!AA$55","v":0.91817105652559949},{"$f":" C_Index!AB$55","v":0.93418171056525612},{"$f":" C_Index!AC$55","v":0.96765315182006517},{"$f":" C_Index!AD$55","v":1},{"$f":" C_Index!AE$55","v":1.0256288842852916},{"$f":" C_Index!AF$55","v":1.0410476472329093},{"$f":" C_Index!AG$55","v":1.0831606984314885},{"$f":" C_Index!AH$55","v":1.2092070630364014},{"$f":" C_Index!AI$55","v":1.338720586860018},{"$f":" C_Index!AJ$55","v":1.358742197099734},{"$f":" C_Index!AK$55","v":1.3539431231133474},{"$f":" C_Index!AL$55","v":1.3670728393015688},{"$f":" C_Index!AM$55","v":1.4022357593962713},{"$f":" C_Index!AN$55","v":1.4443028321781597},{"$f":" C_Index!AO$55","v":1.4876319171435044},{"$f":" C_Index!AP$55","v":1.5322608746578097},{"$f":" C_Index!AQ$55","v":1.578228700897544},{"$f":" C_Index!AR$55","v":1.6255755619244703},{"$f":" C_Index!AS$55","v":1.6743428287822044},{"$f":" C_Index!AT$55","v":1.7245731136456706},{"$f":" C_Index!AU$55","v":1.7763103070550408},{"$f":" C_Index!AV$55","v":1.8295996162666921},{"$f":" C_Index!AW$55","v":1.8844876047546928},{"$f":" C_Index!AX$55","v":1.9410222328973337},{"$f":" C_Index!AY$55","v":1.9992528998842538},{"$f":" C_Index!AZ$55","v":2.0592304868807814},{"$f":" C_Index!BA$55","v":2.1210074014872049},{"$f":" C_Index!BB$55","v":2.1846376235318212},{"$f":" C_Index!BC$55","v":2.2501767522377758},{"$f":" C_Index!BD$55","v":2.3176820548049091},{"$f":" C_Index!BE$55","v":2.3872125164490563},{"$f":" C_Index!BF$55","v":2.4588288919425279},{"$f":" C_Index!BG$55","v":2.5325937587008038},{"$f":" C_Index!BH$55","v":2.6085715714618281},{"$f":" C_Index!BI$55","v":2.6868287186056827},{"$f":" C_Index!BJ$55","v":2.7674335801638534}]
[null,null,null,null,"Base operations costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA126:BJ126)","v":138.19890304170977},null,{"$f":" AA124 * AA125","v":0},{"$f":" AB124 * AB125","v":0},0,0,0,124.99999999999999,13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$37","v":"Marginal operations costs scenario"},{"$f":" I_InputSets!F$37","v":"Marginal operations (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$188","v":"Marginal operations (high)"},{"$f":" I_Series!F$188","v":0},{"$f":" I_Series!G$188","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$188","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$188","v":0},{"$f":" I_Series!J$188","v":0},{"$f":" I_Series!K$188","v":0},{"$f":" I_Series!L$188","v":0},{"$f":" I_Series!M$188","v":0},{"$f":" I_Series!N$188","v":0},{"$f":" I_Series!O$188","v":0},{"$f":" I_Series!P$188","v":0},{"$f":" I_Series!Q$188","v":0},{"$f":" I_Series!R$188","v":0},{"$f":" I_Series!S$188","v":0},{"$f":" I_Series!T$188","v":0},{"$f":" I_Series!U$188","v":0},{"$f":" I_Series!V$188","v":0},{"$f":" I_Series!W$188","v":0},{"$f":" I_Series!X$188","v":0},{"$f":" I_Series!Y$188","v":0},{"$f":" I_Series!Z$188","v":0},{"$f":" I_Series!AA$188","v":0},{"$f":" I_Series!AB$188","v":0},{"$f":" I_Series!AC$188","v":0},{"$f":" I_Series!AD$188","v":0},{"$f":" I_Series!AE$188","v":0},{"$f":" I_Series!AF$188","v":0},{"$f":" I_Series!AG$188","v":0},{"$f":" I_Series!AH$188","v":0},{"$f":" I_Series!AI$188","v":0},{"$f":" I_Series!AJ$188","v":0},{"$f":" I_Series!AK$188","v":0},{"$f":" I_Series!AL$188","v":0},{"$f":" I_Series!AM$188","v":0},{"$f":" I_Series!AN$188","v":0},{"$f":" I_Series!AO$188","v":0},{"$f":" I_Series!AP$188","v":0},{"$f":" I_Series!AQ$188","v":0},{"$f":" I_Series!AR$188","v":0},{"$f":" I_Series!AS$188","v":0},{"$f":" I_Series!AT$188","v":0},{"$f":" I_Series!AU$188","v":0},{"$f":" I_Series!AV$188","v":0},{"$f":" I_Series!AW$188","v":0},{"$f":" I_Series!AX$188","v":0},{"$f":" I_Series!AY$188","v":0},{"$f":" I_Series!AZ$188","v":0},{"$f":" I_Series!BA$188","v":0},{"$f":" I_Series!BB$188","v":0},{"$f":" I_Series!BC$188","v":0},{"$f":" I_Series!BD$188","v":0},{"$f":" I_Series!BE$188","v":0},{"$f":" I_Series!BF$188","v":0},{"$f":" I_Series!BG$188","v":0},{"$f":" I_Series!BH$188","v":0},{"$f":" I_Series!BI$188","v":0},{"$f":" I_Series!BJ$188","v":0}]
[null,null,null,null,{"$f":" I_Series!E$189","v":"Marginal operations (middle)"},{"$f":" I_Series!F$189","v":0},{"$f":" I_Series!G$189","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$189","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$189","v":0},{"$f":" I_Series!J$189","v":0},{"$f":" I_Series!K$189","v":0},{"$f":" I_Series!L$189","v":0},{"$f":" I_Series!M$189","v":0},{"$f":" I_Series!N$189","v":0},{"$f":" I_Series!O$189","v":0},{"$f":" I_Series!P$189","v":0},{"$f":" I_Series!Q$189","v":0},{"$f":" I_Series!R$189","v":0},{"$f":" I_Series!S$189","v":0},{"$f":" I_Series!T$189","v":0},{"$f":" I_Series!U$189","v":0},{"$f":" I_Series!V$189","v":0},{"$f":" I_Series!W$189","v":0},{"$f":" I_Series!X$189","v":0},{"$f":" I_Series!Y$189","v":0},{"$f":" I_Series!Z$189","v":0},{"$f":" I_Series!AA$189","v":0},{"$f":" I_Series!AB$189","v":0},{"$f":" I_Series!AC$189","v":0},{"$f":" I_Series!AD$189","v":0},{"$f":" I_Series!AE$189","v":0},{"$f":" I_Series!AF$189","v":0},{"$f":" I_Series!AG$189","v":0},{"$f":" I_Series!AH$189","v":0},{"$f":" I_Series!AI$189","v":0},{"$f":" I_Series!AJ$189","v":0},{"$f":" I_Series!AK$189","v":0},{"$f":" I_Series!AL$189","v":0},{"$f":" I_Series!AM$189","v":0},{"$f":" I_Series!AN$189","v":0},{"$f":" I_Series!AO$189","v":0},{"$f":" I_Series!AP$189","v":0},{"$f":" I_Series!AQ$189","v":0},{"$f":" I_Series!AR$189","v":0},{"$f":" I_Series!AS$189","v":0},{"$f":" I_Series!AT$189","v":0},{"$f":" I_Series!AU$189","v":0},{"$f":" I_Series!AV$189","v":0},{"$f":" I_Series!AW$189","v":0},{"$f":" I_Series!AX$189","v":0},{"$f":" I_Series!AY$189","v":0},{"$f":" I_Series!AZ$189","v":0},{"$f":" I_Series!BA$189","v":0},{"$f":" I_Series!BB$189","v":0},{"$f":" I_Series!BC$189","v":0},{"$f":" I_Series!BD$189","v":0},{"$f":" I_Series!BE$189","v":0},{"$f":" I_Series!BF$189","v":0},{"$f":" I_Series!BG$189","v":0},{"$f":" I_Series!BH$189","v":0},{"$f":" I_Series!BI$189","v":0},{"$f":" I_Series!BJ$189","v":0}]
[null,null,null,null,{"$f":" I_Series!E$190","v":"Marginal operations (low)"},{"$f":" I_Series!F$190","v":0},{"$f":" I_Series!G$190","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$190","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$190","v":0},{"$f":" I_Series!J$190","v":0},{"$f":" I_Series!K$190","v":0},{"$f":" I_Series!L$190","v":0},{"$f":" I_Series!M$190","v":0},{"$f":" I_Series!N$190","v":0},{"$f":" I_Series!O$190","v":0},{"$f":" I_Series!P$190","v":0},{"$f":" I_Series!Q$190","v":0},{"$f":" I_Series!R$190","v":0},{"$f":" I_Series!S$190","v":0},{"$f":" I_Series!T$190","v":0},{"$f":" I_Series!U$190","v":0},{"$f":" I_Series!V$190","v":0},{"$f":" I_Series!W$190","v":0},{"$f":" I_Series!X$190","v":0},{"$f":" I_Series!Y$190","v":0},{"$f":" I_Series!Z$190","v":0},{"$f":" I_Series!AA$190","v":0},{"$f":" I_Series!AB$190","v":0},{"$f":" I_Series!AC$190","v":0},{"$f":" I_Series!AD$190","v":0},{"$f":" I_Series!AE$190","v":0},{"$f":" I_Series!AF$190","v":0},{"$f":" I_Series!AG$190","v":0},{"$f":" I_Series!AH$190","v":0},{"$f":" I_Series!AI$190","v":0},{"$f":" I_Series!AJ$190","v":0},{"$f":" I_Series!AK$190","v":0},{"$f":" I_Series!AL$190","v":0},{"$f":" I_Series!AM$190","v":0},{"$f":" I_Series!AN$190","v":0},{"$f":" I_Series!AO$190","v":0},{"$f":" I_Series!AP$190","v":0},{"$f":" I_Series!AQ$190","v":0},{"$f":" I_Series!AR$190","v":0},{"$f":" I_Series!AS$190","v":0},{"$f":" I_Series!AT$190","v":0},{"$f":" I_Series!AU$190","v":0},{"$f":" I_Series!AV$190","v":0},{"$f":" I_Series!AW$190","v":0},{"$f":" I_Series!AX$190","v":0},{"$f":" I_Series!AY$190","v":0},{"$f":" I_Series!AZ$190","v":0},{"$f":" I_Series!BA$190","v":0},{"$f":" I_Series!BB$190","v":0},{"$f":" I_Series!BC$190","v":0},{"$f":" I_Series!BD$190","v":0},{"$f":" I_Series!BE$190","v":0},{"$f":" I_Series!BF$190","v":0},{"$f":" I_Series!BG$190","v":0},{"$f":" I_Series!BH$190","v":0},{"$f":" I_Series!BI$190","v":0},{"$f":" I_Series!BJ$190","v":0}]
[null,null,null,null,"Marginal operations costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA129:AA131, MATCH($F128, $E129:$E131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal operations costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA132 * AA133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E122","v":"Base operations costs (un-indexed) including Expansion"},{"$f":"F122","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132.25689807994962,0,0,0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E134","v":"Marginal operations costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total operations costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:AA137)","v":0},0,0,0,0,120.07135344116891,12.185544638780705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$55","v":"Operations costs indexation factor"},{"$f":" C_Index!F$55","v":0},{"$f":" C_Index!G$55","v":"RPI annual growth rate"},{"$f":" C_Index!H$55","v":0},{"$f":" C_Index!I$55","v":0},{"$f":" C_Index!J$55","v":0},{"$f":" C_Index!K$55","v":0},{"$f":" C_Index!L$55","v":0},{"$f":" C_Index!M$55","v":0},{"$f":" C_Index!N$55","v":0},{"$f":" C_Index!O$55","v":0},{"$f":" C_Index!P$55","v":0},{"$f":" C_Index!Q$55","v":0},{"$f":" C_Index!R$55","v":0},{"$f":" C_Index!S$55","v":0},{"$f":" C_Index!T$55","v":0},{"$f":" C_Index!U$55","v":0},{"$f":" C_Index!V$55","v":0},{"$f":" C_Index!W$55","v":0},{"$f":" C_Index!X$55","v":0},{"$f":" C_Index!Y$55","v":0},{"$f":" C_Index!Z$55","v":0},{"$f":" C_Index!AA$55","v":0.91817105652559949},{"$f":" C_Index!AB$55","v":0.93418171056525612},{"$f":" C_Index!AC$55","v":0.96765315182006517},{"$f":" C_Index!AD$55","v":1},{"$f":" C_Index!AE$55","v":1.0256288842852916},{"$f":" C_Index!AF$55","v":1.0410476472329093},{"$f":" C_Index!AG$55","v":1.0831606984314885},{"$f":" C_Index!AH$55","v":1.2092070630364014},{"$f":" C_Index!AI$55","v":1.338720586860018},{"$f":" C_Index!AJ$55","v":1.358742197099734},{"$f":" C_Index!AK$55","v":1.3539431231133474},{"$f":" C_Index!AL$55","v":1.3670728393015688},{"$f":" C_Index!AM$55","v":1.4022357593962713},{"$f":" C_Index!AN$55","v":1.4443028321781597},{"$f":" C_Index!AO$55","v":1.4876319171435044},{"$f":" C_Index!AP$55","v":1.5322608746578097},{"$f":" C_Index!AQ$55","v":1.578228700897544},{"$f":" C_Index!AR$55","v":1.6255755619244703},{"$f":" C_Index!AS$55","v":1.6743428287822044},{"$f":" C_Index!AT$55","v":1.7245731136456706},{"$f":" C_Index!AU$55","v":1.7763103070550408},{"$f":" C_Index!AV$55","v":1.8295996162666921},{"$f":" C_Index!AW$55","v":1.8844876047546928},{"$f":" C_Index!AX$55","v":1.9410222328973337},{"$f":" C_Index!AY$55","v":1.9992528998842538},{"$f":" C_Index!AZ$55","v":2.0592304868807814},{"$f":" C_Index!BA$55","v":2.1210074014872049},{"$f":" C_Index!BB$55","v":2.1846376235318212},{"$f":" C_Index!BC$55","v":2.2501767522377758},{"$f":" C_Index!BD$55","v":2.3176820548049091},{"$f":" C_Index!BE$55","v":2.3872125164490563},{"$f":" C_Index!BF$55","v":2.4588288919425279},{"$f":" C_Index!BG$55","v":2.5325937587008038},{"$f":" C_Index!BH$55","v":2.6085715714618281},{"$f":" C_Index!BI$55","v":2.6868287186056827},{"$f":" C_Index!BJ$55","v":2.7674335801638534}]
[null,null,null,null,"Total operations costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA140:BJ140)","v":138.19890304170977},null,{"$f":" AA138 * AA139","v":0},0,0,0,0,124.99999999999999,13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$59","v":"Operations costs historic actuals"},{"$f":" I_Actuals!F$59","v":0},{"$f":" I_Actuals!G$59","v":"£'m nominal"},{"$f":" I_Actuals!H$59","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$59","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$59","v":0},{"$f":" I_Actuals!K$59","v":"Already published"},{"$f":" I_Actuals!L$59","v":0},{"$f":" I_Actuals!M$59","v":0},{"$f":" I_Actuals!N$59","v":0},{"$f":" I_Actuals!O$59","v":0},{"$f":" I_Actuals!P$59","v":0},{"$f":" I_Actuals!Q$59","v":0},{"$f":" I_Actuals!R$59","v":0},{"$f":" I_Actuals!S$59","v":0},{"$f":" I_Actuals!T$59","v":0},{"$f":" I_Actuals!U$59","v":0},{"$f":" I_Actuals!V$59","v":0},{"$f":" I_Actuals!W$59","v":0},{"$f":" I_Actuals!X$59","v":0},{"$f":" I_Actuals!Y$59","v":0},{"$f":" I_Actuals!Z$59","v":0},{"$f":" I_Actuals!AA$59","v":243},{"$f":" I_Actuals!AB$59","v":257},{"$f":" I_Actuals!AC$59","v":241},{"$f":" I_Actuals!AD$59","v":252},{"$f":" I_Actuals!AE$59","v":279},{"$f":" I_Actuals!AF$59","v":0},{"$f":" I_Actuals!AG$59","v":0},{"$f":" I_Actuals!AH$59","v":0},{"$f":" I_Actuals!AI$59","v":0},{"$f":" I_Actuals!AJ$59","v":0},{"$f":" I_Actuals!AK$59","v":0},{"$f":" I_Actuals!AL$59","v":0},{"$f":" I_Actuals!AM$59","v":0},{"$f":" I_Actuals!AN$59","v":0},{"$f":" I_Actuals!AO$59","v":0},{"$f":" I_Actuals!AP$59","v":0},{"$f":" I_Actuals!AQ$59","v":0},{"$f":" I_Actuals!AR$59","v":0},{"$f":" I_Actuals!AS$59","v":0},{"$f":" I_Actuals!AT$59","v":0},{"$f":" I_Actuals!AU$59","v":0},{"$f":" I_Actuals!AV$59","v":0},{"$f":" I_Actuals!AW$59","v":0},{"$f":" I_Actuals!AX$59","v":0},{"$f":" I_Actuals!AY$59","v":0},{"$f":" I_Actuals!AZ$59","v":0},{"$f":" I_Actuals!BA$59","v":0},{"$f":" I_Actuals!BB$59","v":0},{"$f":" I_Actuals!BC$59","v":0},{"$f":" I_Actuals!BD$59","v":0},{"$f":" I_Actuals!BE$59","v":0},{"$f":" I_Actuals!BF$59","v":0},{"$f":" I_Actuals!BG$59","v":0},{"$f":" I_Actuals!BH$59","v":0},{"$f":" I_Actuals!BI$59","v":0},{"$f":" I_Actuals!BJ$59","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total operations costs",null,{"$f":"G140","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA144:BJ144)","v":-1410.1989030417099},null,{"$f":" IF(AA143 >0, AA142, AA140) * SignSwitch","v":-243},-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rent & rates"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$29","v":"Base rent & rates scenario"},{"$f":" I_InputSets!F$29","v":"Base rent & rates (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$166","v":"Base rent & rates (high)"},{"$f":" I_Series!F$166","v":0},{"$f":" I_Series!G$166","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$166","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$166","v":0},{"$f":" I_Series!J$166","v":0},{"$f":" I_Series!K$166","v":0},{"$f":" I_Series!L$166","v":0},{"$f":" I_Series!M$166","v":0},{"$f":" I_Series!N$166","v":0},{"$f":" I_Series!O$166","v":0},{"$f":" I_Series!P$166","v":0},{"$f":" I_Series!Q$166","v":0},{"$f":" I_Series!R$166","v":0},{"$f":" I_Series!S$166","v":0},{"$f":" I_Series!T$166","v":0},{"$f":" I_Series!U$166","v":0},{"$f":" I_Series!V$166","v":0},{"$f":" I_Series!W$166","v":0},{"$f":" I_Series!X$166","v":0},{"$f":" I_Series!Y$166","v":0},{"$f":" I_Series!Z$166","v":0},{"$f":" I_Series!AA$166","v":0},{"$f":" I_Series!AB$166","v":0},{"$f":" I_Series!AC$166","v":0},{"$f":" I_Series!AD$166","v":0},{"$f":" I_Series!AE$166","v":0},{"$f":" I_Series!AF$166","v":0},{"$f":" I_Series!AG$166","v":0},{"$f":" I_Series!AH$166","v":0},{"$f":" I_Series!AI$166","v":0},{"$f":" I_Series!AJ$166","v":0},{"$f":" I_Series!AK$166","v":0},{"$f":" I_Series!AL$166","v":0},{"$f":" I_Series!AM$166","v":0},{"$f":" I_Series!AN$166","v":0},{"$f":" I_Series!AO$166","v":0},{"$f":" I_Series!AP$166","v":0},{"$f":" I_Series!AQ$166","v":0},{"$f":" I_Series!AR$166","v":0},{"$f":" I_Series!AS$166","v":0},{"$f":" I_Series!AT$166","v":0},{"$f":" I_Series!AU$166","v":0},{"$f":" I_Series!AV$166","v":0},{"$f":" I_Series!AW$166","v":0},{"$f":" I_Series!AX$166","v":0},{"$f":" I_Series!AY$166","v":0},{"$f":" I_Series!AZ$166","v":0},{"$f":" I_Series!BA$166","v":0},{"$f":" I_Series!BB$166","v":0},{"$f":" I_Series!BC$166","v":0},{"$f":" I_Series!BD$166","v":0},{"$f":" I_Series!BE$166","v":0},{"$f":" I_Series!BF$166","v":0},{"$f":" I_Series!BG$166","v":0},{"$f":" I_Series!BH$166","v":0},{"$f":" I_Series!BI$166","v":0},{"$f":" I_Series!BJ$166","v":0}]
[null,null,null,null,{"$f":" I_Series!E$167","v":"Base rent & rates (middle)"},{"$f":" I_Series!F$167","v":0},{"$f":" I_Series!G$167","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$167","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$167","v":0},{"$f":" I_Series!J$167","v":0},{"$f":" I_Series!K$167","v":0},{"$f":" I_Series!L$167","v":0},{"$f":" I_Series!M$167","v":0},{"$f":" I_Series!N$167","v":0},{"$f":" I_Series!O$167","v":0},{"$f":" I_Series!P$167","v":0},{"$f":" I_Series!Q$167","v":0},{"$f":" I_Series!R$167","v":0},{"$f":" I_Series!S$167","v":0},{"$f":" I_Series!T$167","v":0},{"$f":" I_Series!U$167","v":0},{"$f":" I_Series!V$167","v":0},{"$f":" I_Series!W$167","v":0},{"$f":" I_Series!X$167","v":0},{"$f":" I_Series!Y$167","v":0},{"$f":" I_Series!Z$167","v":0},{"$f":" I_Series!AA$167","v":0},{"$f":" I_Series!AB$167","v":0},{"$f":" I_Series!AC$167","v":0},{"$f":" I_Series!AD$167","v":0},{"$f":" I_Series!AE$167","v":0},{"$f":" I_Series!AF$167","v":0},{"$f":" I_Series!AG$167","v":0},{"$f":" I_Series!AH$167","v":0},{"$f":" I_Series!AI$167","v":0},{"$f":" I_Series!AJ$167","v":0},{"$f":" I_Series!AK$167","v":0},{"$f":" I_Series!AL$167","v":0},{"$f":" I_Series!AM$167","v":0},{"$f":" I_Series!AN$167","v":0},{"$f":" I_Series!AO$167","v":0},{"$f":" I_Series!AP$167","v":0},{"$f":" I_Series!AQ$167","v":0},{"$f":" I_Series!AR$167","v":0},{"$f":" I_Series!AS$167","v":0},{"$f":" I_Series!AT$167","v":0},{"$f":" I_Series!AU$167","v":0},{"$f":" I_Series!AV$167","v":0},{"$f":" I_Series!AW$167","v":0},{"$f":" I_Series!AX$167","v":0},{"$f":" I_Series!AY$167","v":0},{"$f":" I_Series!AZ$167","v":0},{"$f":" I_Series!BA$167","v":0},{"$f":" I_Series!BB$167","v":0},{"$f":" I_Series!BC$167","v":0},{"$f":" I_Series!BD$167","v":0},{"$f":" I_Series!BE$167","v":0},{"$f":" I_Series!BF$167","v":0},{"$f":" I_Series!BG$167","v":0},{"$f":" I_Series!BH$167","v":0},{"$f":" I_Series!BI$167","v":0},{"$f":" I_Series!BJ$167","v":0}]
[null,null,null,null,{"$f":" I_Series!E$168","v":"Base rent & rates (low)"},{"$f":" I_Series!F$168","v":0},{"$f":" I_Series!G$168","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$168","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$168","v":0},{"$f":" I_Series!J$168","v":0},{"$f":" I_Series!K$168","v":0},{"$f":" I_Series!L$168","v":0},{"$f":" I_Series!M$168","v":0},{"$f":" I_Series!N$168","v":0},{"$f":" I_Series!O$168","v":0},{"$f":" I_Series!P$168","v":0},{"$f":" I_Series!Q$168","v":0},{"$f":" I_Series!R$168","v":0},{"$f":" I_Series!S$168","v":0},{"$f":" I_Series!T$168","v":0},{"$f":" I_Series!U$168","v":0},{"$f":" I_Series!V$168","v":0},{"$f":" I_Series!W$168","v":0},{"$f":" I_Series!X$168","v":0},{"$f":" I_Series!Y$168","v":0},{"$f":" I_Series!Z$168","v":0},{"$f":" I_Series!AA$168","v":0},{"$f":" I_Series!AB$168","v":0},{"$f":" I_Series!AC$168","v":0},{"$f":" I_Series!AD$168","v":0},{"$f":" I_Series!AE$168","v":0},{"$f":" I_Series!AF$168","v":0},{"$f":" I_Series!AG$168","v":0},{"$f":" I_Series!AH$168","v":0},{"$f":" I_Series!AI$168","v":0},{"$f":" I_Series!AJ$168","v":0},{"$f":" I_Series!AK$168","v":0},{"$f":" I_Series!AL$168","v":0},{"$f":" I_Series!AM$168","v":0},{"$f":" I_Series!AN$168","v":0},{"$f":" I_Series!AO$168","v":0},{"$f":" I_Series!AP$168","v":0},{"$f":" I_Series!AQ$168","v":0},{"$f":" I_Series!AR$168","v":0},{"$f":" I_Series!AS$168","v":0},{"$f":" I_Series!AT$168","v":0},{"$f":" I_Series!AU$168","v":0},{"$f":" I_Series!AV$168","v":0},{"$f":" I_Series!AW$168","v":0},{"$f":" I_Series!AX$168","v":0},{"$f":" I_Series!AY$168","v":0},{"$f":" I_Series!AZ$168","v":0},{"$f":" I_Series!BA$168","v":0},{"$f":" I_Series!BB$168","v":0},{"$f":" I_Series!BC$168","v":0},{"$f":" I_Series!BD$168","v":0},{"$f":" I_Series!BE$168","v":0},{"$f":" I_Series!BF$168","v":0},{"$f":" I_Series!BG$168","v":0},{"$f":" I_Series!BH$168","v":0},{"$f":" I_Series!BI$168","v":0},{"$f":" I_Series!BJ$168","v":0}]
[null,null,null,null,"Base rent & rates costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA149:AA151, MATCH($F148, $E149:$E151,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E$476","v":"Additional Base rent & rates - Expansion Phase 1"},{"$f":"I_InputSets!F$476","v":0},{"$f":"I_InputSets!G$476","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$477","v":"Additional Base rent & rates - Expansion Phase 2"},{"$f":"I_InputSets!F$477","v":0},{"$f":"I_InputSets!G$477","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$478","v":"Additional Base rent & rates - Expansion Phase 3"},{"$f":"I_InputSets!F$478","v":0},{"$f":"I_InputSets!G$478","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$479","v":"Additional Base rent & rates - Expansion Phase 4"},{"$f":"I_InputSets!F$479","v":0},{"$f":"I_InputSets!G$479","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$480","v":"Additional Base rent & rates - Expansion Phase 5"},{"$f":"I_InputSets!F$480","v":0},{"$f":"I_InputSets!G$480","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E$152","v":"Base rent & rates costs (un-indexed)"},{"$f":"F$152","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E164 & \" including Expansion\"","v":"Base rent & rates costs (un-indexed) including Expansion"},null,{"$f":"G164","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA165:BJ165)","v":0},null,{"$f":"SUMPRODUCT($F154:$F158,AA159:AA163) + AA164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E165","v":"Base rent & rates costs (un-indexed) including Expansion"},{"$f":"F165","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$58","v":"Rent & rates indexation factor"},{"$f":" C_Index!F$58","v":0},{"$f":" C_Index!G$58","v":"RPI annual growth rate"},{"$f":" C_Index!H$58","v":0},{"$f":" C_Index!I$58","v":0},{"$f":" C_Index!J$58","v":0},{"$f":" C_Index!K$58","v":0},{"$f":" C_Index!L$58","v":0},{"$f":" C_Index!M$58","v":0},{"$f":" C_Index!N$58","v":0},{"$f":" C_Index!O$58","v":0},{"$f":" C_Index!P$58","v":0},{"$f":" C_Index!Q$58","v":0},{"$f":" C_Index!R$58","v":0},{"$f":" C_Index!S$58","v":0},{"$f":" C_Index!T$58","v":0},{"$f":" C_Index!U$58","v":0},{"$f":" C_Index!V$58","v":0},{"$f":" C_Index!W$58","v":0},{"$f":" C_Index!X$58","v":0},{"$f":" C_Index!Y$58","v":0},{"$f":" C_Index!Z$58","v":0},{"$f":" C_Index!AA$58","v":0.91817105652559949},{"$f":" C_Index!AB$58","v":0.93418171056525612},{"$f":" C_Index!AC$58","v":0.96765315182006517},{"$f":" C_Index!AD$58","v":1},{"$f":" C_Index!AE$58","v":1.0256288842852916},{"$f":" C_Index!AF$58","v":1.0410476472329093},{"$f":" C_Index!AG$58","v":1.0831606984314885},{"$f":" C_Index!AH$58","v":1.2092070630364014},{"$f":" C_Index!AI$58","v":1.338720586860018},{"$f":" C_Index!AJ$58","v":1.358742197099734},{"$f":" C_Index!AK$58","v":1.3539431231133474},{"$f":" C_Index!AL$58","v":1.3670728393015688},{"$f":" C_Index!AM$58","v":1.4022357593962713},{"$f":" C_Index!AN$58","v":1.4443028321781597},{"$f":" C_Index!AO$58","v":1.4876319171435044},{"$f":" C_Index!AP$58","v":1.5322608746578097},{"$f":" C_Index!AQ$58","v":1.578228700897544},{"$f":" C_Index!AR$58","v":1.6255755619244703},{"$f":" C_Index!AS$58","v":1.6743428287822044},{"$f":" C_Index!AT$58","v":1.7245731136456706},{"$f":" C_Index!AU$58","v":1.7763103070550408},{"$f":" C_Index!AV$58","v":1.8295996162666921},{"$f":" C_Index!AW$58","v":1.8844876047546928},{"$f":" C_Index!AX$58","v":1.9410222328973337},{"$f":" C_Index!AY$58","v":1.9992528998842538},{"$f":" C_Index!AZ$58","v":2.0592304868807814},{"$f":" C_Index!BA$58","v":2.1210074014872049},{"$f":" C_Index!BB$58","v":2.1846376235318212},{"$f":" C_Index!BC$58","v":2.2501767522377758},{"$f":" C_Index!BD$58","v":2.3176820548049091},{"$f":" C_Index!BE$58","v":2.3872125164490563},{"$f":" C_Index!BF$58","v":2.4588288919425279},{"$f":" C_Index!BG$58","v":2.5325937587008038},{"$f":" C_Index!BH$58","v":2.6085715714618281},{"$f":" C_Index!BI$58","v":2.6868287186056827},{"$f":" C_Index!BJ$58","v":2.7674335801638534}]
[null,null,null,null,"Base rent & rates costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA169:BJ169)","v":0},null,{"$f":"AA167 * AA168","v":0},{"$f":"AB167 * AB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$38","v":"Marginal rent & rates scenario"},{"$f":" I_InputSets!F$38","v":"Marginal rent & rates (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$192","v":"Marginal rent & rates (high)"},{"$f":" I_Series!F$192","v":0},{"$f":" I_Series!G$192","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$192","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$192","v":0},{"$f":" I_Series!J$192","v":0},{"$f":" I_Series!K$192","v":0},{"$f":" I_Series!L$192","v":0},{"$f":" I_Series!M$192","v":0},{"$f":" I_Series!N$192","v":0},{"$f":" I_Series!O$192","v":0},{"$f":" I_Series!P$192","v":0},{"$f":" I_Series!Q$192","v":0},{"$f":" I_Series!R$192","v":0},{"$f":" I_Series!S$192","v":0},{"$f":" I_Series!T$192","v":0},{"$f":" I_Series!U$192","v":0},{"$f":" I_Series!V$192","v":0},{"$f":" I_Series!W$192","v":0},{"$f":" I_Series!X$192","v":0},{"$f":" I_Series!Y$192","v":0},{"$f":" I_Series!Z$192","v":0},{"$f":" I_Series!AA$192","v":0},{"$f":" I_Series!AB$192","v":0},{"$f":" I_Series!AC$192","v":0},{"$f":" I_Series!AD$192","v":0},{"$f":" I_Series!AE$192","v":0},{"$f":" I_Series!AF$192","v":0},{"$f":" I_Series!AG$192","v":0},{"$f":" I_Series!AH$192","v":0},{"$f":" I_Series!AI$192","v":0},{"$f":" I_Series!AJ$192","v":0},{"$f":" I_Series!AK$192","v":0},{"$f":" I_Series!AL$192","v":0},{"$f":" I_Series!AM$192","v":0},{"$f":" I_Series!AN$192","v":0},{"$f":" I_Series!AO$192","v":0},{"$f":" I_Series!AP$192","v":0},{"$f":" I_Series!AQ$192","v":0},{"$f":" I_Series!AR$192","v":0},{"$f":" I_Series!AS$192","v":0},{"$f":" I_Series!AT$192","v":0},{"$f":" I_Series!AU$192","v":0},{"$f":" I_Series!AV$192","v":0},{"$f":" I_Series!AW$192","v":0},{"$f":" I_Series!AX$192","v":0},{"$f":" I_Series!AY$192","v":0},{"$f":" I_Series!AZ$192","v":0},{"$f":" I_Series!BA$192","v":0},{"$f":" I_Series!BB$192","v":0},{"$f":" I_Series!BC$192","v":0},{"$f":" I_Series!BD$192","v":0},{"$f":" I_Series!BE$192","v":0},{"$f":" I_Series!BF$192","v":0},{"$f":" I_Series!BG$192","v":0},{"$f":" I_Series!BH$192","v":0},{"$f":" I_Series!BI$192","v":0},{"$f":" I_Series!BJ$192","v":0}]
[null,null,null,null,{"$f":" I_Series!E$193","v":"Marginal rent & rates (middle)"},{"$f":" I_Series!F$193","v":0},{"$f":" I_Series!G$193","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$193","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$193","v":0},{"$f":" I_Series!J$193","v":0},{"$f":" I_Series!K$193","v":0},{"$f":" I_Series!L$193","v":0},{"$f":" I_Series!M$193","v":0},{"$f":" I_Series!N$193","v":0},{"$f":" I_Series!O$193","v":0},{"$f":" I_Series!P$193","v":0},{"$f":" I_Series!Q$193","v":0},{"$f":" I_Series!R$193","v":0},{"$f":" I_Series!S$193","v":0},{"$f":" I_Series!T$193","v":0},{"$f":" I_Series!U$193","v":0},{"$f":" I_Series!V$193","v":0},{"$f":" I_Series!W$193","v":0},{"$f":" I_Series!X$193","v":0},{"$f":" I_Series!Y$193","v":0},{"$f":" I_Series!Z$193","v":0},{"$f":" I_Series!AA$193","v":0},{"$f":" I_Series!AB$193","v":0},{"$f":" I_Series!AC$193","v":0},{"$f":" I_Series!AD$193","v":0},{"$f":" I_Series!AE$193","v":0},{"$f":" I_Series!AF$193","v":0},{"$f":" I_Series!AG$193","v":0},{"$f":" I_Series!AH$193","v":0},{"$f":" I_Series!AI$193","v":0},{"$f":" I_Series!AJ$193","v":0},{"$f":" I_Series!AK$193","v":0},{"$f":" I_Series!AL$193","v":0},{"$f":" I_Series!AM$193","v":0},{"$f":" I_Series!AN$193","v":0},{"$f":" I_Series!AO$193","v":0},{"$f":" I_Series!AP$193","v":0},{"$f":" I_Series!AQ$193","v":0},{"$f":" I_Series!AR$193","v":0},{"$f":" I_Series!AS$193","v":0},{"$f":" I_Series!AT$193","v":0},{"$f":" I_Series!AU$193","v":0},{"$f":" I_Series!AV$193","v":0},{"$f":" I_Series!AW$193","v":0},{"$f":" I_Series!AX$193","v":0},{"$f":" I_Series!AY$193","v":0},{"$f":" I_Series!AZ$193","v":0},{"$f":" I_Series!BA$193","v":0},{"$f":" I_Series!BB$193","v":0},{"$f":" I_Series!BC$193","v":0},{"$f":" I_Series!BD$193","v":0},{"$f":" I_Series!BE$193","v":0},{"$f":" I_Series!BF$193","v":0},{"$f":" I_Series!BG$193","v":0},{"$f":" I_Series!BH$193","v":0},{"$f":" I_Series!BI$193","v":0},{"$f":" I_Series!BJ$193","v":0}]
[null,null,null,null,{"$f":" I_Series!E$194","v":"Marginal rent & rates (low)"},{"$f":" I_Series!F$194","v":0},{"$f":" I_Series!G$194","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$194","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$194","v":0},{"$f":" I_Series!J$194","v":0},{"$f":" I_Series!K$194","v":0},{"$f":" I_Series!L$194","v":0},{"$f":" I_Series!M$194","v":0},{"$f":" I_Series!N$194","v":0},{"$f":" I_Series!O$194","v":0},{"$f":" I_Series!P$194","v":0},{"$f":" I_Series!Q$194","v":0},{"$f":" I_Series!R$194","v":0},{"$f":" I_Series!S$194","v":0},{"$f":" I_Series!T$194","v":0},{"$f":" I_Series!U$194","v":0},{"$f":" I_Series!V$194","v":0},{"$f":" I_Series!W$194","v":0},{"$f":" I_Series!X$194","v":0},{"$f":" I_Series!Y$194","v":0},{"$f":" I_Series!Z$194","v":0},{"$f":" I_Series!AA$194","v":0},{"$f":" I_Series!AB$194","v":0},{"$f":" I_Series!AC$194","v":0},{"$f":" I_Series!AD$194","v":0},{"$f":" I_Series!AE$194","v":0},{"$f":" I_Series!AF$194","v":0},{"$f":" I_Series!AG$194","v":0},{"$f":" I_Series!AH$194","v":0},{"$f":" I_Series!AI$194","v":0},{"$f":" I_Series!AJ$194","v":0},{"$f":" I_Series!AK$194","v":0},{"$f":" I_Series!AL$194","v":0},{"$f":" I_Series!AM$194","v":0},{"$f":" I_Series!AN$194","v":0},{"$f":" I_Series!AO$194","v":0},{"$f":" I_Series!AP$194","v":0},{"$f":" I_Series!AQ$194","v":0},{"$f":" I_Series!AR$194","v":0},{"$f":" I_Series!AS$194","v":0},{"$f":" I_Series!AT$194","v":0},{"$f":" I_Series!AU$194","v":0},{"$f":" I_Series!AV$194","v":0},{"$f":" I_Series!AW$194","v":0},{"$f":" I_Series!AX$194","v":0},{"$f":" I_Series!AY$194","v":0},{"$f":" I_Series!AZ$194","v":0},{"$f":" I_Series!BA$194","v":0},{"$f":" I_Series!BB$194","v":0},{"$f":" I_Series!BC$194","v":0},{"$f":" I_Series!BD$194","v":0},{"$f":" I_Series!BE$194","v":0},{"$f":" I_Series!BF$194","v":0},{"$f":" I_Series!BG$194","v":0},{"$f":" I_Series!BH$194","v":0},{"$f":" I_Series!BI$194","v":0},{"$f":" I_Series!BJ$194","v":0}]
[null,null,null,null,"Marginal rent & rates costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA172:AA174, MATCH($F171, $E172:$E174,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal rent & rates costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA175 * AA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E165","v":"Base rent & rates costs (un-indexed) including Expansion"},{"$f":"F165","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E177","v":"Marginal rent & rates costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA179:AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$58","v":"Rent & rates indexation factor"},{"$f":" C_Index!F$58","v":0},{"$f":" C_Index!G$58","v":"RPI annual growth rate"},{"$f":" C_Index!H$58","v":0},{"$f":" C_Index!I$58","v":0},{"$f":" C_Index!J$58","v":0},{"$f":" C_Index!K$58","v":0},{"$f":" C_Index!L$58","v":0},{"$f":" C_Index!M$58","v":0},{"$f":" C_Index!N$58","v":0},{"$f":" C_Index!O$58","v":0},{"$f":" C_Index!P$58","v":0},{"$f":" C_Index!Q$58","v":0},{"$f":" C_Index!R$58","v":0},{"$f":" C_Index!S$58","v":0},{"$f":" C_Index!T$58","v":0},{"$f":" C_Index!U$58","v":0},{"$f":" C_Index!V$58","v":0},{"$f":" C_Index!W$58","v":0},{"$f":" C_Index!X$58","v":0},{"$f":" C_Index!Y$58","v":0},{"$f":" C_Index!Z$58","v":0},{"$f":" C_Index!AA$58","v":0.91817105652559949},{"$f":" C_Index!AB$58","v":0.93418171056525612},{"$f":" C_Index!AC$58","v":0.96765315182006517},{"$f":" C_Index!AD$58","v":1},{"$f":" C_Index!AE$58","v":1.0256288842852916},{"$f":" C_Index!AF$58","v":1.0410476472329093},{"$f":" C_Index!AG$58","v":1.0831606984314885},{"$f":" C_Index!AH$58","v":1.2092070630364014},{"$f":" C_Index!AI$58","v":1.338720586860018},{"$f":" C_Index!AJ$58","v":1.358742197099734},{"$f":" C_Index!AK$58","v":1.3539431231133474},{"$f":" C_Index!AL$58","v":1.3670728393015688},{"$f":" C_Index!AM$58","v":1.4022357593962713},{"$f":" C_Index!AN$58","v":1.4443028321781597},{"$f":" C_Index!AO$58","v":1.4876319171435044},{"$f":" C_Index!AP$58","v":1.5322608746578097},{"$f":" C_Index!AQ$58","v":1.578228700897544},{"$f":" C_Index!AR$58","v":1.6255755619244703},{"$f":" C_Index!AS$58","v":1.6743428287822044},{"$f":" C_Index!AT$58","v":1.7245731136456706},{"$f":" C_Index!AU$58","v":1.7763103070550408},{"$f":" C_Index!AV$58","v":1.8295996162666921},{"$f":" C_Index!AW$58","v":1.8844876047546928},{"$f":" C_Index!AX$58","v":1.9410222328973337},{"$f":" C_Index!AY$58","v":1.9992528998842538},{"$f":" C_Index!AZ$58","v":2.0592304868807814},{"$f":" C_Index!BA$58","v":2.1210074014872049},{"$f":" C_Index!BB$58","v":2.1846376235318212},{"$f":" C_Index!BC$58","v":2.2501767522377758},{"$f":" C_Index!BD$58","v":2.3176820548049091},{"$f":" C_Index!BE$58","v":2.3872125164490563},{"$f":" C_Index!BF$58","v":2.4588288919425279},{"$f":" C_Index!BG$58","v":2.5325937587008038},{"$f":" C_Index!BH$58","v":2.6085715714618281},{"$f":" C_Index!BI$58","v":2.6868287186056827},{"$f":" C_Index!BJ$58","v":2.7674335801638534}]
[null,null,null,null,"Total rent & rates costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA183:BJ183)","v":0},null,{"$f":" AA181 * AA182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$60","v":"Rent & rates historic actuals"},{"$f":" I_Actuals!F$60","v":0},{"$f":" I_Actuals!G$60","v":"£'m nominal"},{"$f":" I_Actuals!H$60","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$60","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$60","v":0},{"$f":" I_Actuals!K$60","v":"Already published"},{"$f":" I_Actuals!L$60","v":0},{"$f":" I_Actuals!M$60","v":0},{"$f":" I_Actuals!N$60","v":0},{"$f":" I_Actuals!O$60","v":0},{"$f":" I_Actuals!P$60","v":0},{"$f":" I_Actuals!Q$60","v":0},{"$f":" I_Actuals!R$60","v":0},{"$f":" I_Actuals!S$60","v":0},{"$f":" I_Actuals!T$60","v":0},{"$f":" I_Actuals!U$60","v":0},{"$f":" I_Actuals!V$60","v":0},{"$f":" I_Actuals!W$60","v":0},{"$f":" I_Actuals!X$60","v":0},{"$f":" I_Actuals!Y$60","v":0},{"$f":" I_Actuals!Z$60","v":0},{"$f":" I_Actuals!AA$60","v":123},{"$f":" I_Actuals!AB$60","v":127},{"$f":" I_Actuals!AC$60","v":124},{"$f":" I_Actuals!AD$60","v":119},{"$f":" I_Actuals!AE$60","v":117},{"$f":" I_Actuals!AF$60","v":0},{"$f":" I_Actuals!AG$60","v":0},{"$f":" I_Actuals!AH$60","v":0},{"$f":" I_Actuals!AI$60","v":0},{"$f":" I_Actuals!AJ$60","v":0},{"$f":" I_Actuals!AK$60","v":0},{"$f":" I_Actuals!AL$60","v":0},{"$f":" I_Actuals!AM$60","v":0},{"$f":" I_Actuals!AN$60","v":0},{"$f":" I_Actuals!AO$60","v":0},{"$f":" I_Actuals!AP$60","v":0},{"$f":" I_Actuals!AQ$60","v":0},{"$f":" I_Actuals!AR$60","v":0},{"$f":" I_Actuals!AS$60","v":0},{"$f":" I_Actuals!AT$60","v":0},{"$f":" I_Actuals!AU$60","v":0},{"$f":" I_Actuals!AV$60","v":0},{"$f":" I_Actuals!AW$60","v":0},{"$f":" I_Actuals!AX$60","v":0},{"$f":" I_Actuals!AY$60","v":0},{"$f":" I_Actuals!AZ$60","v":0},{"$f":" I_Actuals!BA$60","v":0},{"$f":" I_Actuals!BB$60","v":0},{"$f":" I_Actuals!BC$60","v":0},{"$f":" I_Actuals!BD$60","v":0},{"$f":" I_Actuals!BE$60","v":0},{"$f":" I_Actuals!BF$60","v":0},{"$f":" I_Actuals!BG$60","v":0},{"$f":" I_Actuals!BH$60","v":0},{"$f":" I_Actuals!BI$60","v":0},{"$f":" I_Actuals!BJ$60","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total rent & rates costs",null,{"$f":"G183","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA187:BJ187)","v":-610},null,{"$f":" IF(AA186 >0, AA185, AA183) * SignSwitch","v":-123},-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Utilities"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$30","v":"Base utilities scenario"},{"$f":" I_InputSets!F$30","v":"Base utilities (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$170","v":"Base utilities (high)"},{"$f":" I_Series!F$170","v":0},{"$f":" I_Series!G$170","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$170","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$170","v":0},{"$f":" I_Series!J$170","v":0},{"$f":" I_Series!K$170","v":0},{"$f":" I_Series!L$170","v":0},{"$f":" I_Series!M$170","v":0},{"$f":" I_Series!N$170","v":0},{"$f":" I_Series!O$170","v":0},{"$f":" I_Series!P$170","v":0},{"$f":" I_Series!Q$170","v":0},{"$f":" I_Series!R$170","v":0},{"$f":" I_Series!S$170","v":0},{"$f":" I_Series!T$170","v":0},{"$f":" I_Series!U$170","v":0},{"$f":" I_Series!V$170","v":0},{"$f":" I_Series!W$170","v":0},{"$f":" I_Series!X$170","v":0},{"$f":" I_Series!Y$170","v":0},{"$f":" I_Series!Z$170","v":0},{"$f":" I_Series!AA$170","v":0},{"$f":" I_Series!AB$170","v":0},{"$f":" I_Series!AC$170","v":0},{"$f":" I_Series!AD$170","v":0},{"$f":" I_Series!AE$170","v":0},{"$f":" I_Series!AF$170","v":0},{"$f":" I_Series!AG$170","v":0},{"$f":" I_Series!AH$170","v":0},{"$f":" I_Series!AI$170","v":0},{"$f":" I_Series!AJ$170","v":0},{"$f":" I_Series!AK$170","v":0},{"$f":" I_Series!AL$170","v":0},{"$f":" I_Series!AM$170","v":0},{"$f":" I_Series!AN$170","v":0},{"$f":" I_Series!AO$170","v":0},{"$f":" I_Series!AP$170","v":0},{"$f":" I_Series!AQ$170","v":0},{"$f":" I_Series!AR$170","v":0},{"$f":" I_Series!AS$170","v":0},{"$f":" I_Series!AT$170","v":0},{"$f":" I_Series!AU$170","v":0},{"$f":" I_Series!AV$170","v":0},{"$f":" I_Series!AW$170","v":0},{"$f":" I_Series!AX$170","v":0},{"$f":" I_Series!AY$170","v":0},{"$f":" I_Series!AZ$170","v":0},{"$f":" I_Series!BA$170","v":0},{"$f":" I_Series!BB$170","v":0},{"$f":" I_Series!BC$170","v":0},{"$f":" I_Series!BD$170","v":0},{"$f":" I_Series!BE$170","v":0},{"$f":" I_Series!BF$170","v":0},{"$f":" I_Series!BG$170","v":0},{"$f":" I_Series!BH$170","v":0},{"$f":" I_Series!BI$170","v":0},{"$f":" I_Series!BJ$170","v":0}]
[null,null,null,null,{"$f":" I_Series!E$171","v":"Base utilities (middle)"},{"$f":" I_Series!F$171","v":0},{"$f":" I_Series!G$171","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$171","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$171","v":0},{"$f":" I_Series!J$171","v":0},{"$f":" I_Series!K$171","v":0},{"$f":" I_Series!L$171","v":0},{"$f":" I_Series!M$171","v":0},{"$f":" I_Series!N$171","v":0},{"$f":" I_Series!O$171","v":0},{"$f":" I_Series!P$171","v":0},{"$f":" I_Series!Q$171","v":0},{"$f":" I_Series!R$171","v":0},{"$f":" I_Series!S$171","v":0},{"$f":" I_Series!T$171","v":0},{"$f":" I_Series!U$171","v":0},{"$f":" I_Series!V$171","v":0},{"$f":" I_Series!W$171","v":0},{"$f":" I_Series!X$171","v":0},{"$f":" I_Series!Y$171","v":0},{"$f":" I_Series!Z$171","v":0},{"$f":" I_Series!AA$171","v":0},{"$f":" I_Series!AB$171","v":0},{"$f":" I_Series!AC$171","v":0},{"$f":" I_Series!AD$171","v":0},{"$f":" I_Series!AE$171","v":0},{"$f":" I_Series!AF$171","v":0},{"$f":" I_Series!AG$171","v":0},{"$f":" I_Series!AH$171","v":0},{"$f":" I_Series!AI$171","v":0},{"$f":" I_Series!AJ$171","v":0},{"$f":" I_Series!AK$171","v":0},{"$f":" I_Series!AL$171","v":0},{"$f":" I_Series!AM$171","v":0},{"$f":" I_Series!AN$171","v":0},{"$f":" I_Series!AO$171","v":0},{"$f":" I_Series!AP$171","v":0},{"$f":" I_Series!AQ$171","v":0},{"$f":" I_Series!AR$171","v":0},{"$f":" I_Series!AS$171","v":0},{"$f":" I_Series!AT$171","v":0},{"$f":" I_Series!AU$171","v":0},{"$f":" I_Series!AV$171","v":0},{"$f":" I_Series!AW$171","v":0},{"$f":" I_Series!AX$171","v":0},{"$f":" I_Series!AY$171","v":0},{"$f":" I_Series!AZ$171","v":0},{"$f":" I_Series!BA$171","v":0},{"$f":" I_Series!BB$171","v":0},{"$f":" I_Series!BC$171","v":0},{"$f":" I_Series!BD$171","v":0},{"$f":" I_Series!BE$171","v":0},{"$f":" I_Series!BF$171","v":0},{"$f":" I_Series!BG$171","v":0},{"$f":" I_Series!BH$171","v":0},{"$f":" I_Series!BI$171","v":0},{"$f":" I_Series!BJ$171","v":0}]
[null,null,null,null,{"$f":" I_Series!E$172","v":"Base utilities (low)"},{"$f":" I_Series!F$172","v":0},{"$f":" I_Series!G$172","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$172","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$172","v":0},{"$f":" I_Series!J$172","v":0},{"$f":" I_Series!K$172","v":0},{"$f":" I_Series!L$172","v":0},{"$f":" I_Series!M$172","v":0},{"$f":" I_Series!N$172","v":0},{"$f":" I_Series!O$172","v":0},{"$f":" I_Series!P$172","v":0},{"$f":" I_Series!Q$172","v":0},{"$f":" I_Series!R$172","v":0},{"$f":" I_Series!S$172","v":0},{"$f":" I_Series!T$172","v":0},{"$f":" I_Series!U$172","v":0},{"$f":" I_Series!V$172","v":0},{"$f":" I_Series!W$172","v":0},{"$f":" I_Series!X$172","v":0},{"$f":" I_Series!Y$172","v":0},{"$f":" I_Series!Z$172","v":0},{"$f":" I_Series!AA$172","v":0},{"$f":" I_Series!AB$172","v":0},{"$f":" I_Series!AC$172","v":0},{"$f":" I_Series!AD$172","v":0},{"$f":" I_Series!AE$172","v":0},{"$f":" I_Series!AF$172","v":0},{"$f":" I_Series!AG$172","v":0},{"$f":" I_Series!AH$172","v":0},{"$f":" I_Series!AI$172","v":0},{"$f":" I_Series!AJ$172","v":0},{"$f":" I_Series!AK$172","v":0},{"$f":" I_Series!AL$172","v":0},{"$f":" I_Series!AM$172","v":0},{"$f":" I_Series!AN$172","v":0},{"$f":" I_Series!AO$172","v":0},{"$f":" I_Series!AP$172","v":0},{"$f":" I_Series!AQ$172","v":0},{"$f":" I_Series!AR$172","v":0},{"$f":" I_Series!AS$172","v":0},{"$f":" I_Series!AT$172","v":0},{"$f":" I_Series!AU$172","v":0},{"$f":" I_Series!AV$172","v":0},{"$f":" I_Series!AW$172","v":0},{"$f":" I_Series!AX$172","v":0},{"$f":" I_Series!AY$172","v":0},{"$f":" I_Series!AZ$172","v":0},{"$f":" I_Series!BA$172","v":0},{"$f":" I_Series!BB$172","v":0},{"$f":" I_Series!BC$172","v":0},{"$f":" I_Series!BD$172","v":0},{"$f":" I_Series!BE$172","v":0},{"$f":" I_Series!BF$172","v":0},{"$f":" I_Series!BG$172","v":0},{"$f":" I_Series!BH$172","v":0},{"$f":" I_Series!BI$172","v":0},{"$f":" I_Series!BJ$172","v":0}]
[null,null,null,null,"Base utilities costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA192:AA194, MATCH($F191, $E192:$E194,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E$482","v":"Additional Base utilities - Expansion Phase 1"},{"$f":"I_InputSets!F$482","v":0},{"$f":"I_InputSets!G$482","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$483","v":"Additional Base utilities - Expansion Phase 2"},{"$f":"I_InputSets!F$483","v":0},{"$f":"I_InputSets!G$483","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$484","v":"Additional Base utilities - Expansion Phase 3"},{"$f":"I_InputSets!F$484","v":0},{"$f":"I_InputSets!G$484","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$485","v":"Additional Base utilities - Expansion Phase 4"},{"$f":"I_InputSets!F$485","v":0},{"$f":"I_InputSets!G$485","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$486","v":"Additional Base utilities - Expansion Phase 5"},{"$f":"I_InputSets!F$486","v":0},{"$f":"I_InputSets!G$486","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E$195","v":"Base utilities costs (un-indexed)"},{"$f":"F$195","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E207 & \" including Expansion\"","v":"Base utilities costs (un-indexed) including Expansion"},null,{"$f":"G207","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:BJ208)","v":0},null,{"$f":"SUMPRODUCT($F197:$F201,AA202:AA206) + AA207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$208","v":"Base utilities costs (un-indexed) including Expansion"},{"$f":"F$208","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$61","v":"Utilities indexation factor"},{"$f":" C_Index!F$61","v":0},{"$f":" C_Index!G$61","v":"RPI annual growth rate"},{"$f":" C_Index!H$61","v":0},{"$f":" C_Index!I$61","v":0},{"$f":" C_Index!J$61","v":0},{"$f":" C_Index!K$61","v":0},{"$f":" C_Index!L$61","v":0},{"$f":" C_Index!M$61","v":0},{"$f":" C_Index!N$61","v":0},{"$f":" C_Index!O$61","v":0},{"$f":" C_Index!P$61","v":0},{"$f":" C_Index!Q$61","v":0},{"$f":" C_Index!R$61","v":0},{"$f":" C_Index!S$61","v":0},{"$f":" C_Index!T$61","v":0},{"$f":" C_Index!U$61","v":0},{"$f":" C_Index!V$61","v":0},{"$f":" C_Index!W$61","v":0},{"$f":" C_Index!X$61","v":0},{"$f":" C_Index!Y$61","v":0},{"$f":" C_Index!Z$61","v":0},{"$f":" C_Index!AA$61","v":0.91817105652559949},{"$f":" C_Index!AB$61","v":0.93418171056525612},{"$f":" C_Index!AC$61","v":0.96765315182006517},{"$f":" C_Index!AD$61","v":1},{"$f":" C_Index!AE$61","v":1.0256288842852916},{"$f":" C_Index!AF$61","v":1.0410476472329093},{"$f":" C_Index!AG$61","v":1.0831606984314885},{"$f":" C_Index!AH$61","v":1.2092070630364014},{"$f":" C_Index!AI$61","v":1.338720586860018},{"$f":" C_Index!AJ$61","v":1.358742197099734},{"$f":" C_Index!AK$61","v":1.3539431231133474},{"$f":" C_Index!AL$61","v":1.3670728393015688},{"$f":" C_Index!AM$61","v":1.4022357593962713},{"$f":" C_Index!AN$61","v":1.4443028321781597},{"$f":" C_Index!AO$61","v":1.4876319171435044},{"$f":" C_Index!AP$61","v":1.5322608746578097},{"$f":" C_Index!AQ$61","v":1.578228700897544},{"$f":" C_Index!AR$61","v":1.6255755619244703},{"$f":" C_Index!AS$61","v":1.6743428287822044},{"$f":" C_Index!AT$61","v":1.7245731136456706},{"$f":" C_Index!AU$61","v":1.7763103070550408},{"$f":" C_Index!AV$61","v":1.8295996162666921},{"$f":" C_Index!AW$61","v":1.8844876047546928},{"$f":" C_Index!AX$61","v":1.9410222328973337},{"$f":" C_Index!AY$61","v":1.9992528998842538},{"$f":" C_Index!AZ$61","v":2.0592304868807814},{"$f":" C_Index!BA$61","v":2.1210074014872049},{"$f":" C_Index!BB$61","v":2.1846376235318212},{"$f":" C_Index!BC$61","v":2.2501767522377758},{"$f":" C_Index!BD$61","v":2.3176820548049091},{"$f":" C_Index!BE$61","v":2.3872125164490563},{"$f":" C_Index!BF$61","v":2.4588288919425279},{"$f":" C_Index!BG$61","v":2.5325937587008038},{"$f":" C_Index!BH$61","v":2.6085715714618281},{"$f":" C_Index!BI$61","v":2.6868287186056827},{"$f":" C_Index!BJ$61","v":2.7674335801638534}]
[null,null,null,null,"Base utilities costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA212:BJ212)","v":0},null,{"$f":"AA210 * AA211","v":0},{"$f":"AB210 * AB211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$39","v":"Marginal utilities scenario"},{"$f":" I_InputSets!F$39","v":"Marginal utilities (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$196","v":"Marginal utilities (high)"},{"$f":" I_Series!F$196","v":0},{"$f":" I_Series!G$196","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$196","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$196","v":0},{"$f":" I_Series!J$196","v":0},{"$f":" I_Series!K$196","v":0},{"$f":" I_Series!L$196","v":0},{"$f":" I_Series!M$196","v":0},{"$f":" I_Series!N$196","v":0},{"$f":" I_Series!O$196","v":0},{"$f":" I_Series!P$196","v":0},{"$f":" I_Series!Q$196","v":0},{"$f":" I_Series!R$196","v":0},{"$f":" I_Series!S$196","v":0},{"$f":" I_Series!T$196","v":0},{"$f":" I_Series!U$196","v":0},{"$f":" I_Series!V$196","v":0},{"$f":" I_Series!W$196","v":0},{"$f":" I_Series!X$196","v":0},{"$f":" I_Series!Y$196","v":0},{"$f":" I_Series!Z$196","v":0},{"$f":" I_Series!AA$196","v":0},{"$f":" I_Series!AB$196","v":0},{"$f":" I_Series!AC$196","v":0},{"$f":" I_Series!AD$196","v":0},{"$f":" I_Series!AE$196","v":0},{"$f":" I_Series!AF$196","v":0},{"$f":" I_Series!AG$196","v":0},{"$f":" I_Series!AH$196","v":0},{"$f":" I_Series!AI$196","v":0},{"$f":" I_Series!AJ$196","v":0},{"$f":" I_Series!AK$196","v":0},{"$f":" I_Series!AL$196","v":0},{"$f":" I_Series!AM$196","v":0},{"$f":" I_Series!AN$196","v":0},{"$f":" I_Series!AO$196","v":0},{"$f":" I_Series!AP$196","v":0},{"$f":" I_Series!AQ$196","v":0},{"$f":" I_Series!AR$196","v":0},{"$f":" I_Series!AS$196","v":0},{"$f":" I_Series!AT$196","v":0},{"$f":" I_Series!AU$196","v":0},{"$f":" I_Series!AV$196","v":0},{"$f":" I_Series!AW$196","v":0},{"$f":" I_Series!AX$196","v":0},{"$f":" I_Series!AY$196","v":0},{"$f":" I_Series!AZ$196","v":0},{"$f":" I_Series!BA$196","v":0},{"$f":" I_Series!BB$196","v":0},{"$f":" I_Series!BC$196","v":0},{"$f":" I_Series!BD$196","v":0},{"$f":" I_Series!BE$196","v":0},{"$f":" I_Series!BF$196","v":0},{"$f":" I_Series!BG$196","v":0},{"$f":" I_Series!BH$196","v":0},{"$f":" I_Series!BI$196","v":0},{"$f":" I_Series!BJ$196","v":0}]
[null,null,null,null,{"$f":" I_Series!E$197","v":"Marginal utilities (middle)"},{"$f":" I_Series!F$197","v":0},{"$f":" I_Series!G$197","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$197","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$197","v":0},{"$f":" I_Series!J$197","v":0},{"$f":" I_Series!K$197","v":0},{"$f":" I_Series!L$197","v":0},{"$f":" I_Series!M$197","v":0},{"$f":" I_Series!N$197","v":0},{"$f":" I_Series!O$197","v":0},{"$f":" I_Series!P$197","v":0},{"$f":" I_Series!Q$197","v":0},{"$f":" I_Series!R$197","v":0},{"$f":" I_Series!S$197","v":0},{"$f":" I_Series!T$197","v":0},{"$f":" I_Series!U$197","v":0},{"$f":" I_Series!V$197","v":0},{"$f":" I_Series!W$197","v":0},{"$f":" I_Series!X$197","v":0},{"$f":" I_Series!Y$197","v":0},{"$f":" I_Series!Z$197","v":0},{"$f":" I_Series!AA$197","v":0},{"$f":" I_Series!AB$197","v":0},{"$f":" I_Series!AC$197","v":0},{"$f":" I_Series!AD$197","v":0},{"$f":" I_Series!AE$197","v":0},{"$f":" I_Series!AF$197","v":0},{"$f":" I_Series!AG$197","v":0},{"$f":" I_Series!AH$197","v":0},{"$f":" I_Series!AI$197","v":0},{"$f":" I_Series!AJ$197","v":0},{"$f":" I_Series!AK$197","v":0},{"$f":" I_Series!AL$197","v":0},{"$f":" I_Series!AM$197","v":0},{"$f":" I_Series!AN$197","v":0},{"$f":" I_Series!AO$197","v":0},{"$f":" I_Series!AP$197","v":0},{"$f":" I_Series!AQ$197","v":0},{"$f":" I_Series!AR$197","v":0},{"$f":" I_Series!AS$197","v":0},{"$f":" I_Series!AT$197","v":0},{"$f":" I_Series!AU$197","v":0},{"$f":" I_Series!AV$197","v":0},{"$f":" I_Series!AW$197","v":0},{"$f":" I_Series!AX$197","v":0},{"$f":" I_Series!AY$197","v":0},{"$f":" I_Series!AZ$197","v":0},{"$f":" I_Series!BA$197","v":0},{"$f":" I_Series!BB$197","v":0},{"$f":" I_Series!BC$197","v":0},{"$f":" I_Series!BD$197","v":0},{"$f":" I_Series!BE$197","v":0},{"$f":" I_Series!BF$197","v":0},{"$f":" I_Series!BG$197","v":0},{"$f":" I_Series!BH$197","v":0},{"$f":" I_Series!BI$197","v":0},{"$f":" I_Series!BJ$197","v":0}]
[null,null,null,null,{"$f":" I_Series!E$198","v":"Marginal utilities (low)"},{"$f":" I_Series!F$198","v":0},{"$f":" I_Series!G$198","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$198","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$198","v":0},{"$f":" I_Series!J$198","v":0},{"$f":" I_Series!K$198","v":0},{"$f":" I_Series!L$198","v":0},{"$f":" I_Series!M$198","v":0},{"$f":" I_Series!N$198","v":0},{"$f":" I_Series!O$198","v":0},{"$f":" I_Series!P$198","v":0},{"$f":" I_Series!Q$198","v":0},{"$f":" I_Series!R$198","v":0},{"$f":" I_Series!S$198","v":0},{"$f":" I_Series!T$198","v":0},{"$f":" I_Series!U$198","v":0},{"$f":" I_Series!V$198","v":0},{"$f":" I_Series!W$198","v":0},{"$f":" I_Series!X$198","v":0},{"$f":" I_Series!Y$198","v":0},{"$f":" I_Series!Z$198","v":0},{"$f":" I_Series!AA$198","v":0},{"$f":" I_Series!AB$198","v":0},{"$f":" I_Series!AC$198","v":0},{"$f":" I_Series!AD$198","v":0},{"$f":" I_Series!AE$198","v":0},{"$f":" I_Series!AF$198","v":0},{"$f":" I_Series!AG$198","v":0},{"$f":" I_Series!AH$198","v":0},{"$f":" I_Series!AI$198","v":0},{"$f":" I_Series!AJ$198","v":0},{"$f":" I_Series!AK$198","v":0},{"$f":" I_Series!AL$198","v":0},{"$f":" I_Series!AM$198","v":0},{"$f":" I_Series!AN$198","v":0},{"$f":" I_Series!AO$198","v":0},{"$f":" I_Series!AP$198","v":0},{"$f":" I_Series!AQ$198","v":0},{"$f":" I_Series!AR$198","v":0},{"$f":" I_Series!AS$198","v":0},{"$f":" I_Series!AT$198","v":0},{"$f":" I_Series!AU$198","v":0},{"$f":" I_Series!AV$198","v":0},{"$f":" I_Series!AW$198","v":0},{"$f":" I_Series!AX$198","v":0},{"$f":" I_Series!AY$198","v":0},{"$f":" I_Series!AZ$198","v":0},{"$f":" I_Series!BA$198","v":0},{"$f":" I_Series!BB$198","v":0},{"$f":" I_Series!BC$198","v":0},{"$f":" I_Series!BD$198","v":0},{"$f":" I_Series!BE$198","v":0},{"$f":" I_Series!BF$198","v":0},{"$f":" I_Series!BG$198","v":0},{"$f":" I_Series!BH$198","v":0},{"$f":" I_Series!BI$198","v":0},{"$f":" I_Series!BJ$198","v":0}]
[null,null,null,null,"Marginal utilities costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA215:AA217, MATCH($F214, $E215:$E217,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal utilities costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA218 * AA219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E208","v":"Base utilities costs (un-indexed) including Expansion"},{"$f":"F208","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E220","v":"Marginal utilities costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:AA223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$61","v":"Utilities indexation factor"},{"$f":" C_Index!F$61","v":0},{"$f":" C_Index!G$61","v":"RPI annual growth rate"},{"$f":" C_Index!H$61","v":0},{"$f":" C_Index!I$61","v":0},{"$f":" C_Index!J$61","v":0},{"$f":" C_Index!K$61","v":0},{"$f":" C_Index!L$61","v":0},{"$f":" C_Index!M$61","v":0},{"$f":" C_Index!N$61","v":0},{"$f":" C_Index!O$61","v":0},{"$f":" C_Index!P$61","v":0},{"$f":" C_Index!Q$61","v":0},{"$f":" C_Index!R$61","v":0},{"$f":" C_Index!S$61","v":0},{"$f":" C_Index!T$61","v":0},{"$f":" C_Index!U$61","v":0},{"$f":" C_Index!V$61","v":0},{"$f":" C_Index!W$61","v":0},{"$f":" C_Index!X$61","v":0},{"$f":" C_Index!Y$61","v":0},{"$f":" C_Index!Z$61","v":0},{"$f":" C_Index!AA$61","v":0.91817105652559949},{"$f":" C_Index!AB$61","v":0.93418171056525612},{"$f":" C_Index!AC$61","v":0.96765315182006517},{"$f":" C_Index!AD$61","v":1},{"$f":" C_Index!AE$61","v":1.0256288842852916},{"$f":" C_Index!AF$61","v":1.0410476472329093},{"$f":" C_Index!AG$61","v":1.0831606984314885},{"$f":" C_Index!AH$61","v":1.2092070630364014},{"$f":" C_Index!AI$61","v":1.338720586860018},{"$f":" C_Index!AJ$61","v":1.358742197099734},{"$f":" C_Index!AK$61","v":1.3539431231133474},{"$f":" C_Index!AL$61","v":1.3670728393015688},{"$f":" C_Index!AM$61","v":1.4022357593962713},{"$f":" C_Index!AN$61","v":1.4443028321781597},{"$f":" C_Index!AO$61","v":1.4876319171435044},{"$f":" C_Index!AP$61","v":1.5322608746578097},{"$f":" C_Index!AQ$61","v":1.578228700897544},{"$f":" C_Index!AR$61","v":1.6255755619244703},{"$f":" C_Index!AS$61","v":1.6743428287822044},{"$f":" C_Index!AT$61","v":1.7245731136456706},{"$f":" C_Index!AU$61","v":1.7763103070550408},{"$f":" C_Index!AV$61","v":1.8295996162666921},{"$f":" C_Index!AW$61","v":1.8844876047546928},{"$f":" C_Index!AX$61","v":1.9410222328973337},{"$f":" C_Index!AY$61","v":1.9992528998842538},{"$f":" C_Index!AZ$61","v":2.0592304868807814},{"$f":" C_Index!BA$61","v":2.1210074014872049},{"$f":" C_Index!BB$61","v":2.1846376235318212},{"$f":" C_Index!BC$61","v":2.2501767522377758},{"$f":" C_Index!BD$61","v":2.3176820548049091},{"$f":" C_Index!BE$61","v":2.3872125164490563},{"$f":" C_Index!BF$61","v":2.4588288919425279},{"$f":" C_Index!BG$61","v":2.5325937587008038},{"$f":" C_Index!BH$61","v":2.6085715714618281},{"$f":" C_Index!BI$61","v":2.6868287186056827},{"$f":" C_Index!BJ$61","v":2.7674335801638534}]
[null,null,null,null,"Total utilities costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA226:BJ226)","v":0},null,{"$f":" AA224 * AA225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$61","v":"Utilities historic actuals"},{"$f":" I_Actuals!F$61","v":0},{"$f":" I_Actuals!G$61","v":"£'m nominal"},{"$f":" I_Actuals!H$61","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$61","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$61","v":0},{"$f":" I_Actuals!K$61","v":"Already published"},{"$f":" I_Actuals!L$61","v":0},{"$f":" I_Actuals!M$61","v":0},{"$f":" I_Actuals!N$61","v":0},{"$f":" I_Actuals!O$61","v":0},{"$f":" I_Actuals!P$61","v":0},{"$f":" I_Actuals!Q$61","v":0},{"$f":" I_Actuals!R$61","v":0},{"$f":" I_Actuals!S$61","v":0},{"$f":" I_Actuals!T$61","v":0},{"$f":" I_Actuals!U$61","v":0},{"$f":" I_Actuals!V$61","v":0},{"$f":" I_Actuals!W$61","v":0},{"$f":" I_Actuals!X$61","v":0},{"$f":" I_Actuals!Y$61","v":0},{"$f":" I_Actuals!Z$61","v":0},{"$f":" I_Actuals!AA$61","v":90},{"$f":" I_Actuals!AB$61","v":72},{"$f":" I_Actuals!AC$61","v":86},{"$f":" I_Actuals!AD$61","v":88},{"$f":" I_Actuals!AE$61","v":72},{"$f":" I_Actuals!AF$61","v":0},{"$f":" I_Actuals!AG$61","v":0},{"$f":" I_Actuals!AH$61","v":0},{"$f":" I_Actuals!AI$61","v":0},{"$f":" I_Actuals!AJ$61","v":0},{"$f":" I_Actuals!AK$61","v":0},{"$f":" I_Actuals!AL$61","v":0},{"$f":" I_Actuals!AM$61","v":0},{"$f":" I_Actuals!AN$61","v":0},{"$f":" I_Actuals!AO$61","v":0},{"$f":" I_Actuals!AP$61","v":0},{"$f":" I_Actuals!AQ$61","v":0},{"$f":" I_Actuals!AR$61","v":0},{"$f":" I_Actuals!AS$61","v":0},{"$f":" I_Actuals!AT$61","v":0},{"$f":" I_Actuals!AU$61","v":0},{"$f":" I_Actuals!AV$61","v":0},{"$f":" I_Actuals!AW$61","v":0},{"$f":" I_Actuals!AX$61","v":0},{"$f":" I_Actuals!AY$61","v":0},{"$f":" I_Actuals!AZ$61","v":0},{"$f":" I_Actuals!BA$61","v":0},{"$f":" I_Actuals!BB$61","v":0},{"$f":" I_Actuals!BC$61","v":0},{"$f":" I_Actuals!BD$61","v":0},{"$f":" I_Actuals!BE$61","v":0},{"$f":" I_Actuals!BF$61","v":0},{"$f":" I_Actuals!BG$61","v":0},{"$f":" I_Actuals!BH$61","v":0},{"$f":" I_Actuals!BI$61","v":0},{"$f":" I_Actuals!BJ$61","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total utilities costs",null,{"$f":"G226","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA230:BJ230)","v":-408},null,{"$f":" IF(AA229 >0, AA228, AA226) * SignSwitch","v":-90},-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Facilities and Maintenance"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$31","v":"Base facilities & maintenance scenario"},{"$f":" I_InputSets!F$31","v":"Base facilities & maintenance (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$174","v":"Base facilities & maintenance (high)"},{"$f":" I_Series!F$174","v":0},{"$f":" I_Series!G$174","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$174","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$174","v":0},{"$f":" I_Series!J$174","v":0},{"$f":" I_Series!K$174","v":0},{"$f":" I_Series!L$174","v":0},{"$f":" I_Series!M$174","v":0},{"$f":" I_Series!N$174","v":0},{"$f":" I_Series!O$174","v":0},{"$f":" I_Series!P$174","v":0},{"$f":" I_Series!Q$174","v":0},{"$f":" I_Series!R$174","v":0},{"$f":" I_Series!S$174","v":0},{"$f":" I_Series!T$174","v":0},{"$f":" I_Series!U$174","v":0},{"$f":" I_Series!V$174","v":0},{"$f":" I_Series!W$174","v":0},{"$f":" I_Series!X$174","v":0},{"$f":" I_Series!Y$174","v":0},{"$f":" I_Series!Z$174","v":0},{"$f":" I_Series!AA$174","v":0},{"$f":" I_Series!AB$174","v":0},{"$f":" I_Series!AC$174","v":0},{"$f":" I_Series!AD$174","v":0},{"$f":" I_Series!AE$174","v":0},{"$f":" I_Series!AF$174","v":0},{"$f":" I_Series!AG$174","v":0},{"$f":" I_Series!AH$174","v":0},{"$f":" I_Series!AI$174","v":0},{"$f":" I_Series!AJ$174","v":0},{"$f":" I_Series!AK$174","v":0},{"$f":" I_Series!AL$174","v":0},{"$f":" I_Series!AM$174","v":0},{"$f":" I_Series!AN$174","v":0},{"$f":" I_Series!AO$174","v":0},{"$f":" I_Series!AP$174","v":0},{"$f":" I_Series!AQ$174","v":0},{"$f":" I_Series!AR$174","v":0},{"$f":" I_Series!AS$174","v":0},{"$f":" I_Series!AT$174","v":0},{"$f":" I_Series!AU$174","v":0},{"$f":" I_Series!AV$174","v":0},{"$f":" I_Series!AW$174","v":0},{"$f":" I_Series!AX$174","v":0},{"$f":" I_Series!AY$174","v":0},{"$f":" I_Series!AZ$174","v":0},{"$f":" I_Series!BA$174","v":0},{"$f":" I_Series!BB$174","v":0},{"$f":" I_Series!BC$174","v":0},{"$f":" I_Series!BD$174","v":0},{"$f":" I_Series!BE$174","v":0},{"$f":" I_Series!BF$174","v":0},{"$f":" I_Series!BG$174","v":0},{"$f":" I_Series!BH$174","v":0},{"$f":" I_Series!BI$174","v":0},{"$f":" I_Series!BJ$174","v":0}]
[null,null,null,null,{"$f":" I_Series!E$175","v":"Base facilities & maintenance (middle)"},{"$f":" I_Series!F$175","v":0},{"$f":" I_Series!G$175","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$175","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$175","v":0},{"$f":" I_Series!J$175","v":0},{"$f":" I_Series!K$175","v":0},{"$f":" I_Series!L$175","v":0},{"$f":" I_Series!M$175","v":0},{"$f":" I_Series!N$175","v":0},{"$f":" I_Series!O$175","v":0},{"$f":" I_Series!P$175","v":0},{"$f":" I_Series!Q$175","v":0},{"$f":" I_Series!R$175","v":0},{"$f":" I_Series!S$175","v":0},{"$f":" I_Series!T$175","v":0},{"$f":" I_Series!U$175","v":0},{"$f":" I_Series!V$175","v":0},{"$f":" I_Series!W$175","v":0},{"$f":" I_Series!X$175","v":0},{"$f":" I_Series!Y$175","v":0},{"$f":" I_Series!Z$175","v":0},{"$f":" I_Series!AA$175","v":0},{"$f":" I_Series!AB$175","v":0},{"$f":" I_Series!AC$175","v":0},{"$f":" I_Series!AD$175","v":0},{"$f":" I_Series!AE$175","v":0},{"$f":" I_Series!AF$175","v":0},{"$f":" I_Series!AG$175","v":0},{"$f":" I_Series!AH$175","v":0},{"$f":" I_Series!AI$175","v":0},{"$f":" I_Series!AJ$175","v":0},{"$f":" I_Series!AK$175","v":0},{"$f":" I_Series!AL$175","v":0},{"$f":" I_Series!AM$175","v":0},{"$f":" I_Series!AN$175","v":0},{"$f":" I_Series!AO$175","v":0},{"$f":" I_Series!AP$175","v":0},{"$f":" I_Series!AQ$175","v":0},{"$f":" I_Series!AR$175","v":0},{"$f":" I_Series!AS$175","v":0},{"$f":" I_Series!AT$175","v":0},{"$f":" I_Series!AU$175","v":0},{"$f":" I_Series!AV$175","v":0},{"$f":" I_Series!AW$175","v":0},{"$f":" I_Series!AX$175","v":0},{"$f":" I_Series!AY$175","v":0},{"$f":" I_Series!AZ$175","v":0},{"$f":" I_Series!BA$175","v":0},{"$f":" I_Series!BB$175","v":0},{"$f":" I_Series!BC$175","v":0},{"$f":" I_Series!BD$175","v":0},{"$f":" I_Series!BE$175","v":0},{"$f":" I_Series!BF$175","v":0},{"$f":" I_Series!BG$175","v":0},{"$f":" I_Series!BH$175","v":0},{"$f":" I_Series!BI$175","v":0},{"$f":" I_Series!BJ$175","v":0}]
[null,null,null,null,{"$f":" I_Series!E$176","v":"Base facilities & maintenance (low)"},{"$f":" I_Series!F$176","v":0},{"$f":" I_Series!G$176","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$176","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$176","v":0},{"$f":" I_Series!J$176","v":0},{"$f":" I_Series!K$176","v":0},{"$f":" I_Series!L$176","v":0},{"$f":" I_Series!M$176","v":0},{"$f":" I_Series!N$176","v":0},{"$f":" I_Series!O$176","v":0},{"$f":" I_Series!P$176","v":0},{"$f":" I_Series!Q$176","v":0},{"$f":" I_Series!R$176","v":0},{"$f":" I_Series!S$176","v":0},{"$f":" I_Series!T$176","v":0},{"$f":" I_Series!U$176","v":0},{"$f":" I_Series!V$176","v":0},{"$f":" I_Series!W$176","v":0},{"$f":" I_Series!X$176","v":0},{"$f":" I_Series!Y$176","v":0},{"$f":" I_Series!Z$176","v":0},{"$f":" I_Series!AA$176","v":0},{"$f":" I_Series!AB$176","v":0},{"$f":" I_Series!AC$176","v":0},{"$f":" I_Series!AD$176","v":0},{"$f":" I_Series!AE$176","v":0},{"$f":" I_Series!AF$176","v":0},{"$f":" I_Series!AG$176","v":0},{"$f":" I_Series!AH$176","v":0},{"$f":" I_Series!AI$176","v":0},{"$f":" I_Series!AJ$176","v":0},{"$f":" I_Series!AK$176","v":0},{"$f":" I_Series!AL$176","v":0},{"$f":" I_Series!AM$176","v":0},{"$f":" I_Series!AN$176","v":0},{"$f":" I_Series!AO$176","v":0},{"$f":" I_Series!AP$176","v":0},{"$f":" I_Series!AQ$176","v":0},{"$f":" I_Series!AR$176","v":0},{"$f":" I_Series!AS$176","v":0},{"$f":" I_Series!AT$176","v":0},{"$f":" I_Series!AU$176","v":0},{"$f":" I_Series!AV$176","v":0},{"$f":" I_Series!AW$176","v":0},{"$f":" I_Series!AX$176","v":0},{"$f":" I_Series!AY$176","v":0},{"$f":" I_Series!AZ$176","v":0},{"$f":" I_Series!BA$176","v":0},{"$f":" I_Series!BB$176","v":0},{"$f":" I_Series!BC$176","v":0},{"$f":" I_Series!BD$176","v":0},{"$f":" I_Series!BE$176","v":0},{"$f":" I_Series!BF$176","v":0},{"$f":" I_Series!BG$176","v":0},{"$f":" I_Series!BH$176","v":0},{"$f":" I_Series!BI$176","v":0},{"$f":" I_Series!BJ$176","v":0}]
[null,null,null,null,"Base facilities & maintenance costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA235:AA237, MATCH($F234, $E235:$E237,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$488","v":"Additional Base facilities & maintenance - Expansion Phase 1"},{"$f":" I_InputSets!F$488","v":0},{"$f":" I_InputSets!G$488","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$489","v":"Additional Base facilities & maintenance - Expansion Phase 2"},{"$f":" I_InputSets!F$489","v":0},{"$f":" I_InputSets!G$489","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$490","v":"Additional Base facilities & maintenance - Expansion Phase 3"},{"$f":" I_InputSets!F$490","v":0},{"$f":" I_InputSets!G$490","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$491","v":"Additional Base facilities & maintenance - Expansion Phase 4"},{"$f":" I_InputSets!F$491","v":0},{"$f":" I_InputSets!G$491","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$492","v":"Additional Base facilities & maintenance - Expansion Phase 5"},{"$f":" I_InputSets!F$492","v":0},{"$f":" I_InputSets!G$492","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":" E238","v":"Base facilities & maintenance costs (un-indexed)"},{"$f":" F238","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E250 & \" including Expansion\"","v":"Base facilities & maintenance costs (un-indexed) including Expansion"},null,{"$f":"G250","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251:BJ251)","v":0},null,{"$f":"SUMPRODUCT($F240:$F244,AA245:AA249) + AA250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E251","v":"Base facilities & maintenance costs (un-indexed) including Expansion"},{"$f":" F251","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$64","v":"Facilities & maintenance indexation factor"},{"$f":" C_Index!F$64","v":0},{"$f":" C_Index!G$64","v":"RPI annual growth rate"},{"$f":" C_Index!H$64","v":0},{"$f":" C_Index!I$64","v":0},{"$f":" C_Index!J$64","v":0},{"$f":" C_Index!K$64","v":0},{"$f":" C_Index!L$64","v":0},{"$f":" C_Index!M$64","v":0},{"$f":" C_Index!N$64","v":0},{"$f":" C_Index!O$64","v":0},{"$f":" C_Index!P$64","v":0},{"$f":" C_Index!Q$64","v":0},{"$f":" C_Index!R$64","v":0},{"$f":" C_Index!S$64","v":0},{"$f":" C_Index!T$64","v":0},{"$f":" C_Index!U$64","v":0},{"$f":" C_Index!V$64","v":0},{"$f":" C_Index!W$64","v":0},{"$f":" C_Index!X$64","v":0},{"$f":" C_Index!Y$64","v":0},{"$f":" C_Index!Z$64","v":0},{"$f":" C_Index!AA$64","v":0.91817105652559949},{"$f":" C_Index!AB$64","v":0.93418171056525612},{"$f":" C_Index!AC$64","v":0.96765315182006517},{"$f":" C_Index!AD$64","v":1},{"$f":" C_Index!AE$64","v":1.0256288842852916},{"$f":" C_Index!AF$64","v":1.0410476472329093},{"$f":" C_Index!AG$64","v":1.0831606984314885},{"$f":" C_Index!AH$64","v":1.2092070630364014},{"$f":" C_Index!AI$64","v":1.338720586860018},{"$f":" C_Index!AJ$64","v":1.358742197099734},{"$f":" C_Index!AK$64","v":1.3539431231133474},{"$f":" C_Index!AL$64","v":1.3670728393015688},{"$f":" C_Index!AM$64","v":1.4022357593962713},{"$f":" C_Index!AN$64","v":1.4443028321781597},{"$f":" C_Index!AO$64","v":1.4876319171435044},{"$f":" C_Index!AP$64","v":1.5322608746578097},{"$f":" C_Index!AQ$64","v":1.578228700897544},{"$f":" C_Index!AR$64","v":1.6255755619244703},{"$f":" C_Index!AS$64","v":1.6743428287822044},{"$f":" C_Index!AT$64","v":1.7245731136456706},{"$f":" C_Index!AU$64","v":1.7763103070550408},{"$f":" C_Index!AV$64","v":1.8295996162666921},{"$f":" C_Index!AW$64","v":1.8844876047546928},{"$f":" C_Index!AX$64","v":1.9410222328973337},{"$f":" C_Index!AY$64","v":1.9992528998842538},{"$f":" C_Index!AZ$64","v":2.0592304868807814},{"$f":" C_Index!BA$64","v":2.1210074014872049},{"$f":" C_Index!BB$64","v":2.1846376235318212},{"$f":" C_Index!BC$64","v":2.2501767522377758},{"$f":" C_Index!BD$64","v":2.3176820548049091},{"$f":" C_Index!BE$64","v":2.3872125164490563},{"$f":" C_Index!BF$64","v":2.4588288919425279},{"$f":" C_Index!BG$64","v":2.5325937587008038},{"$f":" C_Index!BH$64","v":2.6085715714618281},{"$f":" C_Index!BI$64","v":2.6868287186056827},{"$f":" C_Index!BJ$64","v":2.7674335801638534}]
[null,null,null,null,"Base facilities & maintenance costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA255:BJ255)","v":0},null,{"$f":"AA253 * AA254","v":0},{"$f":"AB253 * AB254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$40","v":"Marginal facilities & maintenance scenario"},{"$f":" I_InputSets!F$40","v":"Marginal facilities & maintenance (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$200","v":"Marginal facilities & maintenance (high)"},{"$f":" I_Series!F$200","v":0},{"$f":" I_Series!G$200","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$200","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$200","v":0},{"$f":" I_Series!J$200","v":0},{"$f":" I_Series!K$200","v":0},{"$f":" I_Series!L$200","v":0},{"$f":" I_Series!M$200","v":0},{"$f":" I_Series!N$200","v":0},{"$f":" I_Series!O$200","v":0},{"$f":" I_Series!P$200","v":0},{"$f":" I_Series!Q$200","v":0},{"$f":" I_Series!R$200","v":0},{"$f":" I_Series!S$200","v":0},{"$f":" I_Series!T$200","v":0},{"$f":" I_Series!U$200","v":0},{"$f":" I_Series!V$200","v":0},{"$f":" I_Series!W$200","v":0},{"$f":" I_Series!X$200","v":0},{"$f":" I_Series!Y$200","v":0},{"$f":" I_Series!Z$200","v":0},{"$f":" I_Series!AA$200","v":0},{"$f":" I_Series!AB$200","v":0},{"$f":" I_Series!AC$200","v":0},{"$f":" I_Series!AD$200","v":0},{"$f":" I_Series!AE$200","v":0},{"$f":" I_Series!AF$200","v":0},{"$f":" I_Series!AG$200","v":0},{"$f":" I_Series!AH$200","v":0},{"$f":" I_Series!AI$200","v":0},{"$f":" I_Series!AJ$200","v":0},{"$f":" I_Series!AK$200","v":0},{"$f":" I_Series!AL$200","v":0},{"$f":" I_Series!AM$200","v":0},{"$f":" I_Series!AN$200","v":0},{"$f":" I_Series!AO$200","v":0},{"$f":" I_Series!AP$200","v":0},{"$f":" I_Series!AQ$200","v":0},{"$f":" I_Series!AR$200","v":0},{"$f":" I_Series!AS$200","v":0},{"$f":" I_Series!AT$200","v":0},{"$f":" I_Series!AU$200","v":0},{"$f":" I_Series!AV$200","v":0},{"$f":" I_Series!AW$200","v":0},{"$f":" I_Series!AX$200","v":0},{"$f":" I_Series!AY$200","v":0},{"$f":" I_Series!AZ$200","v":0},{"$f":" I_Series!BA$200","v":0},{"$f":" I_Series!BB$200","v":0},{"$f":" I_Series!BC$200","v":0},{"$f":" I_Series!BD$200","v":0},{"$f":" I_Series!BE$200","v":0},{"$f":" I_Series!BF$200","v":0},{"$f":" I_Series!BG$200","v":0},{"$f":" I_Series!BH$200","v":0},{"$f":" I_Series!BI$200","v":0},{"$f":" I_Series!BJ$200","v":0}]
[null,null,null,null,{"$f":" I_Series!E$201","v":"Marginal facilities & maintenance (middle)"},{"$f":" I_Series!F$201","v":0},{"$f":" I_Series!G$201","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$201","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$201","v":0},{"$f":" I_Series!J$201","v":0},{"$f":" I_Series!K$201","v":0},{"$f":" I_Series!L$201","v":0},{"$f":" I_Series!M$201","v":0},{"$f":" I_Series!N$201","v":0},{"$f":" I_Series!O$201","v":0},{"$f":" I_Series!P$201","v":0},{"$f":" I_Series!Q$201","v":0},{"$f":" I_Series!R$201","v":0},{"$f":" I_Series!S$201","v":0},{"$f":" I_Series!T$201","v":0},{"$f":" I_Series!U$201","v":0},{"$f":" I_Series!V$201","v":0},{"$f":" I_Series!W$201","v":0},{"$f":" I_Series!X$201","v":0},{"$f":" I_Series!Y$201","v":0},{"$f":" I_Series!Z$201","v":0},{"$f":" I_Series!AA$201","v":0},{"$f":" I_Series!AB$201","v":0},{"$f":" I_Series!AC$201","v":0},{"$f":" I_Series!AD$201","v":0},{"$f":" I_Series!AE$201","v":0},{"$f":" I_Series!AF$201","v":0},{"$f":" I_Series!AG$201","v":0},{"$f":" I_Series!AH$201","v":0},{"$f":" I_Series!AI$201","v":0},{"$f":" I_Series!AJ$201","v":0},{"$f":" I_Series!AK$201","v":0},{"$f":" I_Series!AL$201","v":0},{"$f":" I_Series!AM$201","v":0},{"$f":" I_Series!AN$201","v":0},{"$f":" I_Series!AO$201","v":0},{"$f":" I_Series!AP$201","v":0},{"$f":" I_Series!AQ$201","v":0},{"$f":" I_Series!AR$201","v":0},{"$f":" I_Series!AS$201","v":0},{"$f":" I_Series!AT$201","v":0},{"$f":" I_Series!AU$201","v":0},{"$f":" I_Series!AV$201","v":0},{"$f":" I_Series!AW$201","v":0},{"$f":" I_Series!AX$201","v":0},{"$f":" I_Series!AY$201","v":0},{"$f":" I_Series!AZ$201","v":0},{"$f":" I_Series!BA$201","v":0},{"$f":" I_Series!BB$201","v":0},{"$f":" I_Series!BC$201","v":0},{"$f":" I_Series!BD$201","v":0},{"$f":" I_Series!BE$201","v":0},{"$f":" I_Series!BF$201","v":0},{"$f":" I_Series!BG$201","v":0},{"$f":" I_Series!BH$201","v":0},{"$f":" I_Series!BI$201","v":0},{"$f":" I_Series!BJ$201","v":0}]
[null,null,null,null,{"$f":" I_Series!E$202","v":"Marginal facilities & maintenance (low)"},{"$f":" I_Series!F$202","v":0},{"$f":" I_Series!G$202","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$202","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$202","v":0},{"$f":" I_Series!J$202","v":0},{"$f":" I_Series!K$202","v":0},{"$f":" I_Series!L$202","v":0},{"$f":" I_Series!M$202","v":0},{"$f":" I_Series!N$202","v":0},{"$f":" I_Series!O$202","v":0},{"$f":" I_Series!P$202","v":0},{"$f":" I_Series!Q$202","v":0},{"$f":" I_Series!R$202","v":0},{"$f":" I_Series!S$202","v":0},{"$f":" I_Series!T$202","v":0},{"$f":" I_Series!U$202","v":0},{"$f":" I_Series!V$202","v":0},{"$f":" I_Series!W$202","v":0},{"$f":" I_Series!X$202","v":0},{"$f":" I_Series!Y$202","v":0},{"$f":" I_Series!Z$202","v":0},{"$f":" I_Series!AA$202","v":0},{"$f":" I_Series!AB$202","v":0},{"$f":" I_Series!AC$202","v":0},{"$f":" I_Series!AD$202","v":0},{"$f":" I_Series!AE$202","v":0},{"$f":" I_Series!AF$202","v":0},{"$f":" I_Series!AG$202","v":0},{"$f":" I_Series!AH$202","v":0},{"$f":" I_Series!AI$202","v":0},{"$f":" I_Series!AJ$202","v":0},{"$f":" I_Series!AK$202","v":0},{"$f":" I_Series!AL$202","v":0},{"$f":" I_Series!AM$202","v":0},{"$f":" I_Series!AN$202","v":0},{"$f":" I_Series!AO$202","v":0},{"$f":" I_Series!AP$202","v":0},{"$f":" I_Series!AQ$202","v":0},{"$f":" I_Series!AR$202","v":0},{"$f":" I_Series!AS$202","v":0},{"$f":" I_Series!AT$202","v":0},{"$f":" I_Series!AU$202","v":0},{"$f":" I_Series!AV$202","v":0},{"$f":" I_Series!AW$202","v":0},{"$f":" I_Series!AX$202","v":0},{"$f":" I_Series!AY$202","v":0},{"$f":" I_Series!AZ$202","v":0},{"$f":" I_Series!BA$202","v":0},{"$f":" I_Series!BB$202","v":0},{"$f":" I_Series!BC$202","v":0},{"$f":" I_Series!BD$202","v":0},{"$f":" I_Series!BE$202","v":0},{"$f":" I_Series!BF$202","v":0},{"$f":" I_Series!BG$202","v":0},{"$f":" I_Series!BH$202","v":0},{"$f":" I_Series!BI$202","v":0},{"$f":" I_Series!BJ$202","v":0}]
[null,null,null,null,"Marginal facilities & maintenance costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA258:AA260, MATCH($F257, $E258:$E260,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal facilities & maintenance costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA261 * AA262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E251","v":"Base facilities & maintenance costs (un-indexed) including Expansion"},{"$f":"F251","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E263","v":"Marginal facilities & maintenance costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA265:AA266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$64","v":"Facilities & maintenance indexation factor"},{"$f":" C_Index!F$64","v":0},{"$f":" C_Index!G$64","v":"RPI annual growth rate"},{"$f":" C_Index!H$64","v":0},{"$f":" C_Index!I$64","v":0},{"$f":" C_Index!J$64","v":0},{"$f":" C_Index!K$64","v":0},{"$f":" C_Index!L$64","v":0},{"$f":" C_Index!M$64","v":0},{"$f":" C_Index!N$64","v":0},{"$f":" C_Index!O$64","v":0},{"$f":" C_Index!P$64","v":0},{"$f":" C_Index!Q$64","v":0},{"$f":" C_Index!R$64","v":0},{"$f":" C_Index!S$64","v":0},{"$f":" C_Index!T$64","v":0},{"$f":" C_Index!U$64","v":0},{"$f":" C_Index!V$64","v":0},{"$f":" C_Index!W$64","v":0},{"$f":" C_Index!X$64","v":0},{"$f":" C_Index!Y$64","v":0},{"$f":" C_Index!Z$64","v":0},{"$f":" C_Index!AA$64","v":0.91817105652559949},{"$f":" C_Index!AB$64","v":0.93418171056525612},{"$f":" C_Index!AC$64","v":0.96765315182006517},{"$f":" C_Index!AD$64","v":1},{"$f":" C_Index!AE$64","v":1.0256288842852916},{"$f":" C_Index!AF$64","v":1.0410476472329093},{"$f":" C_Index!AG$64","v":1.0831606984314885},{"$f":" C_Index!AH$64","v":1.2092070630364014},{"$f":" C_Index!AI$64","v":1.338720586860018},{"$f":" C_Index!AJ$64","v":1.358742197099734},{"$f":" C_Index!AK$64","v":1.3539431231133474},{"$f":" C_Index!AL$64","v":1.3670728393015688},{"$f":" C_Index!AM$64","v":1.4022357593962713},{"$f":" C_Index!AN$64","v":1.4443028321781597},{"$f":" C_Index!AO$64","v":1.4876319171435044},{"$f":" C_Index!AP$64","v":1.5322608746578097},{"$f":" C_Index!AQ$64","v":1.578228700897544},{"$f":" C_Index!AR$64","v":1.6255755619244703},{"$f":" C_Index!AS$64","v":1.6743428287822044},{"$f":" C_Index!AT$64","v":1.7245731136456706},{"$f":" C_Index!AU$64","v":1.7763103070550408},{"$f":" C_Index!AV$64","v":1.8295996162666921},{"$f":" C_Index!AW$64","v":1.8844876047546928},{"$f":" C_Index!AX$64","v":1.9410222328973337},{"$f":" C_Index!AY$64","v":1.9992528998842538},{"$f":" C_Index!AZ$64","v":2.0592304868807814},{"$f":" C_Index!BA$64","v":2.1210074014872049},{"$f":" C_Index!BB$64","v":2.1846376235318212},{"$f":" C_Index!BC$64","v":2.2501767522377758},{"$f":" C_Index!BD$64","v":2.3176820548049091},{"$f":" C_Index!BE$64","v":2.3872125164490563},{"$f":" C_Index!BF$64","v":2.4588288919425279},{"$f":" C_Index!BG$64","v":2.5325937587008038},{"$f":" C_Index!BH$64","v":2.6085715714618281},{"$f":" C_Index!BI$64","v":2.6868287186056827},{"$f":" C_Index!BJ$64","v":2.7674335801638534}]
[null,null,null,null,"Total facilities & maintenance costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA269:BJ269)","v":0},null,{"$f":" AA267 * AA268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$62","v":"Facilities & maintenance actuals"},{"$f":" I_Actuals!F$62","v":0},{"$f":" I_Actuals!G$62","v":"£'m nominal"},{"$f":" I_Actuals!H$62","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$62","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$62","v":0},{"$f":" I_Actuals!K$62","v":"Already published"},{"$f":" I_Actuals!L$62","v":0},{"$f":" I_Actuals!M$62","v":0},{"$f":" I_Actuals!N$62","v":0},{"$f":" I_Actuals!O$62","v":0},{"$f":" I_Actuals!P$62","v":0},{"$f":" I_Actuals!Q$62","v":0},{"$f":" I_Actuals!R$62","v":0},{"$f":" I_Actuals!S$62","v":0},{"$f":" I_Actuals!T$62","v":0},{"$f":" I_Actuals!U$62","v":0},{"$f":" I_Actuals!V$62","v":0},{"$f":" I_Actuals!W$62","v":0},{"$f":" I_Actuals!X$62","v":0},{"$f":" I_Actuals!Y$62","v":0},{"$f":" I_Actuals!Z$62","v":0},{"$f":" I_Actuals!AA$62","v":175},{"$f":" I_Actuals!AB$62","v":164},{"$f":" I_Actuals!AC$62","v":164},{"$f":" I_Actuals!AD$62","v":165},{"$f":" I_Actuals!AE$62","v":173},{"$f":" I_Actuals!AF$62","v":0},{"$f":" I_Actuals!AG$62","v":0},{"$f":" I_Actuals!AH$62","v":0},{"$f":" I_Actuals!AI$62","v":0},{"$f":" I_Actuals!AJ$62","v":0},{"$f":" I_Actuals!AK$62","v":0},{"$f":" I_Actuals!AL$62","v":0},{"$f":" I_Actuals!AM$62","v":0},{"$f":" I_Actuals!AN$62","v":0},{"$f":" I_Actuals!AO$62","v":0},{"$f":" I_Actuals!AP$62","v":0},{"$f":" I_Actuals!AQ$62","v":0},{"$f":" I_Actuals!AR$62","v":0},{"$f":" I_Actuals!AS$62","v":0},{"$f":" I_Actuals!AT$62","v":0},{"$f":" I_Actuals!AU$62","v":0},{"$f":" I_Actuals!AV$62","v":0},{"$f":" I_Actuals!AW$62","v":0},{"$f":" I_Actuals!AX$62","v":0},{"$f":" I_Actuals!AY$62","v":0},{"$f":" I_Actuals!AZ$62","v":0},{"$f":" I_Actuals!BA$62","v":0},{"$f":" I_Actuals!BB$62","v":0},{"$f":" I_Actuals!BC$62","v":0},{"$f":" I_Actuals!BD$62","v":0},{"$f":" I_Actuals!BE$62","v":0},{"$f":" I_Actuals!BF$62","v":0},{"$f":" I_Actuals!BG$62","v":0},{"$f":" I_Actuals!BH$62","v":0},{"$f":" I_Actuals!BI$62","v":0},{"$f":" I_Actuals!BJ$62","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total facilities & maintenance costs",null,{"$f":"G269","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA273:BJ273)","v":-841},null,{"$f":" IF(AA272 >0, AA271, AA269) * SignSwitch","v":-175},-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other operating expenditure"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$32","v":"Base other expenditure scenario"},{"$f":" I_InputSets!F$32","v":"Base other expenditure (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$178","v":"Base other expenditure (high)"},{"$f":" I_Series!F$178","v":0},{"$f":" I_Series!G$178","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$178","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$178","v":0},{"$f":" I_Series!J$178","v":0},{"$f":" I_Series!K$178","v":0},{"$f":" I_Series!L$178","v":0},{"$f":" I_Series!M$178","v":0},{"$f":" I_Series!N$178","v":0},{"$f":" I_Series!O$178","v":0},{"$f":" I_Series!P$178","v":0},{"$f":" I_Series!Q$178","v":0},{"$f":" I_Series!R$178","v":0},{"$f":" I_Series!S$178","v":0},{"$f":" I_Series!T$178","v":0},{"$f":" I_Series!U$178","v":0},{"$f":" I_Series!V$178","v":0},{"$f":" I_Series!W$178","v":0},{"$f":" I_Series!X$178","v":0},{"$f":" I_Series!Y$178","v":0},{"$f":" I_Series!Z$178","v":0},{"$f":" I_Series!AA$178","v":0},{"$f":" I_Series!AB$178","v":0},{"$f":" I_Series!AC$178","v":0},{"$f":" I_Series!AD$178","v":0},{"$f":" I_Series!AE$178","v":0},{"$f":" I_Series!AF$178","v":0},{"$f":" I_Series!AG$178","v":0},{"$f":" I_Series!AH$178","v":0},{"$f":" I_Series!AI$178","v":0},{"$f":" I_Series!AJ$178","v":0},{"$f":" I_Series!AK$178","v":0},{"$f":" I_Series!AL$178","v":0},{"$f":" I_Series!AM$178","v":0},{"$f":" I_Series!AN$178","v":0},{"$f":" I_Series!AO$178","v":0},{"$f":" I_Series!AP$178","v":0},{"$f":" I_Series!AQ$178","v":0},{"$f":" I_Series!AR$178","v":0},{"$f":" I_Series!AS$178","v":0},{"$f":" I_Series!AT$178","v":0},{"$f":" I_Series!AU$178","v":0},{"$f":" I_Series!AV$178","v":0},{"$f":" I_Series!AW$178","v":0},{"$f":" I_Series!AX$178","v":0},{"$f":" I_Series!AY$178","v":0},{"$f":" I_Series!AZ$178","v":0},{"$f":" I_Series!BA$178","v":0},{"$f":" I_Series!BB$178","v":0},{"$f":" I_Series!BC$178","v":0},{"$f":" I_Series!BD$178","v":0},{"$f":" I_Series!BE$178","v":0},{"$f":" I_Series!BF$178","v":0},{"$f":" I_Series!BG$178","v":0},{"$f":" I_Series!BH$178","v":0},{"$f":" I_Series!BI$178","v":0},{"$f":" I_Series!BJ$178","v":0}]
[null,null,null,null,{"$f":" I_Series!E$179","v":"Base other expenditure (middle)"},{"$f":" I_Series!F$179","v":0},{"$f":" I_Series!G$179","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$179","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$179","v":0},{"$f":" I_Series!J$179","v":0},{"$f":" I_Series!K$179","v":0},{"$f":" I_Series!L$179","v":0},{"$f":" I_Series!M$179","v":0},{"$f":" I_Series!N$179","v":0},{"$f":" I_Series!O$179","v":0},{"$f":" I_Series!P$179","v":0},{"$f":" I_Series!Q$179","v":0},{"$f":" I_Series!R$179","v":0},{"$f":" I_Series!S$179","v":0},{"$f":" I_Series!T$179","v":0},{"$f":" I_Series!U$179","v":0},{"$f":" I_Series!V$179","v":0},{"$f":" I_Series!W$179","v":0},{"$f":" I_Series!X$179","v":0},{"$f":" I_Series!Y$179","v":0},{"$f":" I_Series!Z$179","v":0},{"$f":" I_Series!AA$179","v":0},{"$f":" I_Series!AB$179","v":0},{"$f":" I_Series!AC$179","v":0},{"$f":" I_Series!AD$179","v":0},{"$f":" I_Series!AE$179","v":0},{"$f":" I_Series!AF$179","v":0},{"$f":" I_Series!AG$179","v":0},{"$f":" I_Series!AH$179","v":0},{"$f":" I_Series!AI$179","v":0},{"$f":" I_Series!AJ$179","v":0},{"$f":" I_Series!AK$179","v":0},{"$f":" I_Series!AL$179","v":0},{"$f":" I_Series!AM$179","v":0},{"$f":" I_Series!AN$179","v":0},{"$f":" I_Series!AO$179","v":0},{"$f":" I_Series!AP$179","v":0},{"$f":" I_Series!AQ$179","v":0},{"$f":" I_Series!AR$179","v":0},{"$f":" I_Series!AS$179","v":0},{"$f":" I_Series!AT$179","v":0},{"$f":" I_Series!AU$179","v":0},{"$f":" I_Series!AV$179","v":0},{"$f":" I_Series!AW$179","v":0},{"$f":" I_Series!AX$179","v":0},{"$f":" I_Series!AY$179","v":0},{"$f":" I_Series!AZ$179","v":0},{"$f":" I_Series!BA$179","v":0},{"$f":" I_Series!BB$179","v":0},{"$f":" I_Series!BC$179","v":0},{"$f":" I_Series!BD$179","v":0},{"$f":" I_Series!BE$179","v":0},{"$f":" I_Series!BF$179","v":0},{"$f":" I_Series!BG$179","v":0},{"$f":" I_Series!BH$179","v":0},{"$f":" I_Series!BI$179","v":0},{"$f":" I_Series!BJ$179","v":0}]
[null,null,null,null,{"$f":" I_Series!E$180","v":"Base other expenditure (low)"},{"$f":" I_Series!F$180","v":0},{"$f":" I_Series!G$180","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$180","v":"Assumes forecast (not realised) passenger numbers"},{"$f":" I_Series!I$180","v":0},{"$f":" I_Series!J$180","v":0},{"$f":" I_Series!K$180","v":0},{"$f":" I_Series!L$180","v":0},{"$f":" I_Series!M$180","v":0},{"$f":" I_Series!N$180","v":0},{"$f":" I_Series!O$180","v":0},{"$f":" I_Series!P$180","v":0},{"$f":" I_Series!Q$180","v":0},{"$f":" I_Series!R$180","v":0},{"$f":" I_Series!S$180","v":0},{"$f":" I_Series!T$180","v":0},{"$f":" I_Series!U$180","v":0},{"$f":" I_Series!V$180","v":0},{"$f":" I_Series!W$180","v":0},{"$f":" I_Series!X$180","v":0},{"$f":" I_Series!Y$180","v":0},{"$f":" I_Series!Z$180","v":0},{"$f":" I_Series!AA$180","v":0},{"$f":" I_Series!AB$180","v":0},{"$f":" I_Series!AC$180","v":0},{"$f":" I_Series!AD$180","v":0},{"$f":" I_Series!AE$180","v":0},{"$f":" I_Series!AF$180","v":0},{"$f":" I_Series!AG$180","v":0},{"$f":" I_Series!AH$180","v":0},{"$f":" I_Series!AI$180","v":0},{"$f":" I_Series!AJ$180","v":0},{"$f":" I_Series!AK$180","v":0},{"$f":" I_Series!AL$180","v":0},{"$f":" I_Series!AM$180","v":0},{"$f":" I_Series!AN$180","v":0},{"$f":" I_Series!AO$180","v":0},{"$f":" I_Series!AP$180","v":0},{"$f":" I_Series!AQ$180","v":0},{"$f":" I_Series!AR$180","v":0},{"$f":" I_Series!AS$180","v":0},{"$f":" I_Series!AT$180","v":0},{"$f":" I_Series!AU$180","v":0},{"$f":" I_Series!AV$180","v":0},{"$f":" I_Series!AW$180","v":0},{"$f":" I_Series!AX$180","v":0},{"$f":" I_Series!AY$180","v":0},{"$f":" I_Series!AZ$180","v":0},{"$f":" I_Series!BA$180","v":0},{"$f":" I_Series!BB$180","v":0},{"$f":" I_Series!BC$180","v":0},{"$f":" I_Series!BD$180","v":0},{"$f":" I_Series!BE$180","v":0},{"$f":" I_Series!BF$180","v":0},{"$f":" I_Series!BG$180","v":0},{"$f":" I_Series!BH$180","v":0},{"$f":" I_Series!BI$180","v":0},{"$f":" I_Series!BJ$180","v":0}]
[null,null,null,null,"Base other opex costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA278:AA280, MATCH($F277, $E278:$E280,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$494","v":"Additional Base other expenditure - Expansion Phase 1"},{"$f":" I_InputSets!F$494","v":0},{"$f":" I_InputSets!G$494","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$495","v":"Additional Base other expenditure - Expansion Phase 2"},{"$f":" I_InputSets!F$495","v":0},{"$f":" I_InputSets!G$495","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$496","v":"Additional Base other expenditure - Expansion Phase 3"},{"$f":" I_InputSets!F$496","v":0},{"$f":" I_InputSets!G$496","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$497","v":"Additional Base other expenditure - Expansion Phase 4"},{"$f":" I_InputSets!F$497","v":0},{"$f":" I_InputSets!G$497","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$498","v":"Additional Base other expenditure - Expansion Phase 5"},{"$f":" I_InputSets!F$498","v":0},{"$f":" I_InputSets!G$498","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E$281","v":"Base other opex costs (un-indexed)"},{"$f":"F$281","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E293 & \" including Expansion\"","v":"Base other opex costs (un-indexed) including Expansion"},null,{"$f":"G293","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA294:BJ294)","v":0},null,{"$f":"SUMPRODUCT($F283:$F287,AA288:AA292) + AA293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$294","v":"Base other opex costs (un-indexed) including Expansion"},{"$f":"F$294","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$67","v":"Other expenditure indexation factor"},{"$f":" C_Index!F$67","v":0},{"$f":" C_Index!G$67","v":"RPI annual growth rate"},{"$f":" C_Index!H$67","v":0},{"$f":" C_Index!I$67","v":0},{"$f":" C_Index!J$67","v":0},{"$f":" C_Index!K$67","v":0},{"$f":" C_Index!L$67","v":0},{"$f":" C_Index!M$67","v":0},{"$f":" C_Index!N$67","v":0},{"$f":" C_Index!O$67","v":0},{"$f":" C_Index!P$67","v":0},{"$f":" C_Index!Q$67","v":0},{"$f":" C_Index!R$67","v":0},{"$f":" C_Index!S$67","v":0},{"$f":" C_Index!T$67","v":0},{"$f":" C_Index!U$67","v":0},{"$f":" C_Index!V$67","v":0},{"$f":" C_Index!W$67","v":0},{"$f":" C_Index!X$67","v":0},{"$f":" C_Index!Y$67","v":0},{"$f":" C_Index!Z$67","v":0},{"$f":" C_Index!AA$67","v":0.91817105652559949},{"$f":" C_Index!AB$67","v":0.93418171056525612},{"$f":" C_Index!AC$67","v":0.96765315182006517},{"$f":" C_Index!AD$67","v":1},{"$f":" C_Index!AE$67","v":1.0256288842852916},{"$f":" C_Index!AF$67","v":1.0410476472329093},{"$f":" C_Index!AG$67","v":1.0831606984314885},{"$f":" C_Index!AH$67","v":1.2092070630364014},{"$f":" C_Index!AI$67","v":1.338720586860018},{"$f":" C_Index!AJ$67","v":1.358742197099734},{"$f":" C_Index!AK$67","v":1.3539431231133474},{"$f":" C_Index!AL$67","v":1.3670728393015688},{"$f":" C_Index!AM$67","v":1.4022357593962713},{"$f":" C_Index!AN$67","v":1.4443028321781597},{"$f":" C_Index!AO$67","v":1.4876319171435044},{"$f":" C_Index!AP$67","v":1.5322608746578097},{"$f":" C_Index!AQ$67","v":1.578228700897544},{"$f":" C_Index!AR$67","v":1.6255755619244703},{"$f":" C_Index!AS$67","v":1.6743428287822044},{"$f":" C_Index!AT$67","v":1.7245731136456706},{"$f":" C_Index!AU$67","v":1.7763103070550408},{"$f":" C_Index!AV$67","v":1.8295996162666921},{"$f":" C_Index!AW$67","v":1.8844876047546928},{"$f":" C_Index!AX$67","v":1.9410222328973337},{"$f":" C_Index!AY$67","v":1.9992528998842538},{"$f":" C_Index!AZ$67","v":2.0592304868807814},{"$f":" C_Index!BA$67","v":2.1210074014872049},{"$f":" C_Index!BB$67","v":2.1846376235318212},{"$f":" C_Index!BC$67","v":2.2501767522377758},{"$f":" C_Index!BD$67","v":2.3176820548049091},{"$f":" C_Index!BE$67","v":2.3872125164490563},{"$f":" C_Index!BF$67","v":2.4588288919425279},{"$f":" C_Index!BG$67","v":2.5325937587008038},{"$f":" C_Index!BH$67","v":2.6085715714618281},{"$f":" C_Index!BI$67","v":2.6868287186056827},{"$f":" C_Index!BJ$67","v":2.7674335801638534}]
[null,null,null,null,"Base other opex costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA298:BJ298)","v":0},null,{"$f":" AA296 * AA297","v":0},{"$f":" AB296 * AB297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$41","v":"Marginal other expenditure scenario"},{"$f":" I_InputSets!F$41","v":"Marginal other expenditure (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$204","v":"Marginal other expenditure (high)"},{"$f":" I_Series!F$204","v":0},{"$f":" I_Series!G$204","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$204","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$204","v":0},{"$f":" I_Series!J$204","v":0},{"$f":" I_Series!K$204","v":0},{"$f":" I_Series!L$204","v":0},{"$f":" I_Series!M$204","v":0},{"$f":" I_Series!N$204","v":0},{"$f":" I_Series!O$204","v":0},{"$f":" I_Series!P$204","v":0},{"$f":" I_Series!Q$204","v":0},{"$f":" I_Series!R$204","v":0},{"$f":" I_Series!S$204","v":0},{"$f":" I_Series!T$204","v":0},{"$f":" I_Series!U$204","v":0},{"$f":" I_Series!V$204","v":0},{"$f":" I_Series!W$204","v":0},{"$f":" I_Series!X$204","v":0},{"$f":" I_Series!Y$204","v":0},{"$f":" I_Series!Z$204","v":0},{"$f":" I_Series!AA$204","v":0},{"$f":" I_Series!AB$204","v":0},{"$f":" I_Series!AC$204","v":0},{"$f":" I_Series!AD$204","v":0},{"$f":" I_Series!AE$204","v":0},{"$f":" I_Series!AF$204","v":0},{"$f":" I_Series!AG$204","v":0},{"$f":" I_Series!AH$204","v":0},{"$f":" I_Series!AI$204","v":0},{"$f":" I_Series!AJ$204","v":0},{"$f":" I_Series!AK$204","v":0},{"$f":" I_Series!AL$204","v":0},{"$f":" I_Series!AM$204","v":0},{"$f":" I_Series!AN$204","v":0},{"$f":" I_Series!AO$204","v":0},{"$f":" I_Series!AP$204","v":0},{"$f":" I_Series!AQ$204","v":0},{"$f":" I_Series!AR$204","v":0},{"$f":" I_Series!AS$204","v":0},{"$f":" I_Series!AT$204","v":0},{"$f":" I_Series!AU$204","v":0},{"$f":" I_Series!AV$204","v":0},{"$f":" I_Series!AW$204","v":0},{"$f":" I_Series!AX$204","v":0},{"$f":" I_Series!AY$204","v":0},{"$f":" I_Series!AZ$204","v":0},{"$f":" I_Series!BA$204","v":0},{"$f":" I_Series!BB$204","v":0},{"$f":" I_Series!BC$204","v":0},{"$f":" I_Series!BD$204","v":0},{"$f":" I_Series!BE$204","v":0},{"$f":" I_Series!BF$204","v":0},{"$f":" I_Series!BG$204","v":0},{"$f":" I_Series!BH$204","v":0},{"$f":" I_Series!BI$204","v":0},{"$f":" I_Series!BJ$204","v":0}]
[null,null,null,null,{"$f":" I_Series!E$205","v":"Marginal other expenditure (middle)"},{"$f":" I_Series!F$205","v":0},{"$f":" I_Series!G$205","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$205","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$205","v":0},{"$f":" I_Series!J$205","v":0},{"$f":" I_Series!K$205","v":0},{"$f":" I_Series!L$205","v":0},{"$f":" I_Series!M$205","v":0},{"$f":" I_Series!N$205","v":0},{"$f":" I_Series!O$205","v":0},{"$f":" I_Series!P$205","v":0},{"$f":" I_Series!Q$205","v":0},{"$f":" I_Series!R$205","v":0},{"$f":" I_Series!S$205","v":0},{"$f":" I_Series!T$205","v":0},{"$f":" I_Series!U$205","v":0},{"$f":" I_Series!V$205","v":0},{"$f":" I_Series!W$205","v":0},{"$f":" I_Series!X$205","v":0},{"$f":" I_Series!Y$205","v":0},{"$f":" I_Series!Z$205","v":0},{"$f":" I_Series!AA$205","v":0},{"$f":" I_Series!AB$205","v":0},{"$f":" I_Series!AC$205","v":0},{"$f":" I_Series!AD$205","v":0},{"$f":" I_Series!AE$205","v":0},{"$f":" I_Series!AF$205","v":0},{"$f":" I_Series!AG$205","v":0},{"$f":" I_Series!AH$205","v":0},{"$f":" I_Series!AI$205","v":0},{"$f":" I_Series!AJ$205","v":0},{"$f":" I_Series!AK$205","v":0},{"$f":" I_Series!AL$205","v":0},{"$f":" I_Series!AM$205","v":0},{"$f":" I_Series!AN$205","v":0},{"$f":" I_Series!AO$205","v":0},{"$f":" I_Series!AP$205","v":0},{"$f":" I_Series!AQ$205","v":0},{"$f":" I_Series!AR$205","v":0},{"$f":" I_Series!AS$205","v":0},{"$f":" I_Series!AT$205","v":0},{"$f":" I_Series!AU$205","v":0},{"$f":" I_Series!AV$205","v":0},{"$f":" I_Series!AW$205","v":0},{"$f":" I_Series!AX$205","v":0},{"$f":" I_Series!AY$205","v":0},{"$f":" I_Series!AZ$205","v":0},{"$f":" I_Series!BA$205","v":0},{"$f":" I_Series!BB$205","v":0},{"$f":" I_Series!BC$205","v":0},{"$f":" I_Series!BD$205","v":0},{"$f":" I_Series!BE$205","v":0},{"$f":" I_Series!BF$205","v":0},{"$f":" I_Series!BG$205","v":0},{"$f":" I_Series!BH$205","v":0},{"$f":" I_Series!BI$205","v":0},{"$f":" I_Series!BJ$205","v":0}]
[null,null,null,null,{"$f":" I_Series!E$206","v":"Marginal other expenditure (low)"},{"$f":" I_Series!F$206","v":0},{"$f":" I_Series!G$206","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$206","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$206","v":0},{"$f":" I_Series!J$206","v":0},{"$f":" I_Series!K$206","v":0},{"$f":" I_Series!L$206","v":0},{"$f":" I_Series!M$206","v":0},{"$f":" I_Series!N$206","v":0},{"$f":" I_Series!O$206","v":0},{"$f":" I_Series!P$206","v":0},{"$f":" I_Series!Q$206","v":0},{"$f":" I_Series!R$206","v":0},{"$f":" I_Series!S$206","v":0},{"$f":" I_Series!T$206","v":0},{"$f":" I_Series!U$206","v":0},{"$f":" I_Series!V$206","v":0},{"$f":" I_Series!W$206","v":0},{"$f":" I_Series!X$206","v":0},{"$f":" I_Series!Y$206","v":0},{"$f":" I_Series!Z$206","v":0},{"$f":" I_Series!AA$206","v":0},{"$f":" I_Series!AB$206","v":0},{"$f":" I_Series!AC$206","v":0},{"$f":" I_Series!AD$206","v":0},{"$f":" I_Series!AE$206","v":0},{"$f":" I_Series!AF$206","v":0},{"$f":" I_Series!AG$206","v":0},{"$f":" I_Series!AH$206","v":0},{"$f":" I_Series!AI$206","v":0},{"$f":" I_Series!AJ$206","v":0},{"$f":" I_Series!AK$206","v":0},{"$f":" I_Series!AL$206","v":0},{"$f":" I_Series!AM$206","v":0},{"$f":" I_Series!AN$206","v":0},{"$f":" I_Series!AO$206","v":0},{"$f":" I_Series!AP$206","v":0},{"$f":" I_Series!AQ$206","v":0},{"$f":" I_Series!AR$206","v":0},{"$f":" I_Series!AS$206","v":0},{"$f":" I_Series!AT$206","v":0},{"$f":" I_Series!AU$206","v":0},{"$f":" I_Series!AV$206","v":0},{"$f":" I_Series!AW$206","v":0},{"$f":" I_Series!AX$206","v":0},{"$f":" I_Series!AY$206","v":0},{"$f":" I_Series!AZ$206","v":0},{"$f":" I_Series!BA$206","v":0},{"$f":" I_Series!BB$206","v":0},{"$f":" I_Series!BC$206","v":0},{"$f":" I_Series!BD$206","v":0},{"$f":" I_Series!BE$206","v":0},{"$f":" I_Series!BF$206","v":0},{"$f":" I_Series!BG$206","v":0},{"$f":" I_Series!BH$206","v":0},{"$f":" I_Series!BI$206","v":0},{"$f":" I_Series!BJ$206","v":0}]
[null,null,null,null,"Marginal other opex costs per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA301:AA303, MATCH($F300, $E301:$E303,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" F$56","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marginal other opex costs",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA304 * AA305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$294","v":"Base other opex costs (un-indexed) including Expansion"},{"$f":"F$294","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E306","v":"Marginal other opex costs"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA308:AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$67","v":"Other expenditure indexation factor"},{"$f":" C_Index!F$67","v":0},{"$f":" C_Index!G$67","v":"RPI annual growth rate"},{"$f":" C_Index!H$67","v":0},{"$f":" C_Index!I$67","v":0},{"$f":" C_Index!J$67","v":0},{"$f":" C_Index!K$67","v":0},{"$f":" C_Index!L$67","v":0},{"$f":" C_Index!M$67","v":0},{"$f":" C_Index!N$67","v":0},{"$f":" C_Index!O$67","v":0},{"$f":" C_Index!P$67","v":0},{"$f":" C_Index!Q$67","v":0},{"$f":" C_Index!R$67","v":0},{"$f":" C_Index!S$67","v":0},{"$f":" C_Index!T$67","v":0},{"$f":" C_Index!U$67","v":0},{"$f":" C_Index!V$67","v":0},{"$f":" C_Index!W$67","v":0},{"$f":" C_Index!X$67","v":0},{"$f":" C_Index!Y$67","v":0},{"$f":" C_Index!Z$67","v":0},{"$f":" C_Index!AA$67","v":0.91817105652559949},{"$f":" C_Index!AB$67","v":0.93418171056525612},{"$f":" C_Index!AC$67","v":0.96765315182006517},{"$f":" C_Index!AD$67","v":1},{"$f":" C_Index!AE$67","v":1.0256288842852916},{"$f":" C_Index!AF$67","v":1.0410476472329093},{"$f":" C_Index!AG$67","v":1.0831606984314885},{"$f":" C_Index!AH$67","v":1.2092070630364014},{"$f":" C_Index!AI$67","v":1.338720586860018},{"$f":" C_Index!AJ$67","v":1.358742197099734},{"$f":" C_Index!AK$67","v":1.3539431231133474},{"$f":" C_Index!AL$67","v":1.3670728393015688},{"$f":" C_Index!AM$67","v":1.4022357593962713},{"$f":" C_Index!AN$67","v":1.4443028321781597},{"$f":" C_Index!AO$67","v":1.4876319171435044},{"$f":" C_Index!AP$67","v":1.5322608746578097},{"$f":" C_Index!AQ$67","v":1.578228700897544},{"$f":" C_Index!AR$67","v":1.6255755619244703},{"$f":" C_Index!AS$67","v":1.6743428287822044},{"$f":" C_Index!AT$67","v":1.7245731136456706},{"$f":" C_Index!AU$67","v":1.7763103070550408},{"$f":" C_Index!AV$67","v":1.8295996162666921},{"$f":" C_Index!AW$67","v":1.8844876047546928},{"$f":" C_Index!AX$67","v":1.9410222328973337},{"$f":" C_Index!AY$67","v":1.9992528998842538},{"$f":" C_Index!AZ$67","v":2.0592304868807814},{"$f":" C_Index!BA$67","v":2.1210074014872049},{"$f":" C_Index!BB$67","v":2.1846376235318212},{"$f":" C_Index!BC$67","v":2.2501767522377758},{"$f":" C_Index!BD$67","v":2.3176820548049091},{"$f":" C_Index!BE$67","v":2.3872125164490563},{"$f":" C_Index!BF$67","v":2.4588288919425279},{"$f":" C_Index!BG$67","v":2.5325937587008038},{"$f":" C_Index!BH$67","v":2.6085715714618281},{"$f":" C_Index!BI$67","v":2.6868287186056827},{"$f":" C_Index!BJ$67","v":2.7674335801638534}]
[null,null,null,null,"Total other opex costs (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA312:BJ312)","v":0},null,{"$f":" AA310 * AA311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$63","v":"Other opex historic actuals"},{"$f":" I_Actuals!F$63","v":0},{"$f":" I_Actuals!G$63","v":"£'m nominal"},{"$f":" I_Actuals!H$63","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$63","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$63","v":0},{"$f":" I_Actuals!K$63","v":"Already published"},{"$f":" I_Actuals!L$63","v":0},{"$f":" I_Actuals!M$63","v":0},{"$f":" I_Actuals!N$63","v":0},{"$f":" I_Actuals!O$63","v":0},{"$f":" I_Actuals!P$63","v":0},{"$f":" I_Actuals!Q$63","v":0},{"$f":" I_Actuals!R$63","v":0},{"$f":" I_Actuals!S$63","v":0},{"$f":" I_Actuals!T$63","v":0},{"$f":" I_Actuals!U$63","v":0},{"$f":" I_Actuals!V$63","v":0},{"$f":" I_Actuals!W$63","v":0},{"$f":" I_Actuals!X$63","v":0},{"$f":" I_Actuals!Y$63","v":0},{"$f":" I_Actuals!Z$63","v":0},{"$f":" I_Actuals!AA$63","v":165},{"$f":" I_Actuals!AB$63","v":111},{"$f":" I_Actuals!AC$63","v":112},{"$f":" I_Actuals!AD$63","v":103},{"$f":" I_Actuals!AE$63","v":130},{"$f":" I_Actuals!AF$63","v":0},{"$f":" I_Actuals!AG$63","v":0},{"$f":" I_Actuals!AH$63","v":0},{"$f":" I_Actuals!AI$63","v":0},{"$f":" I_Actuals!AJ$63","v":0},{"$f":" I_Actuals!AK$63","v":0},{"$f":" I_Actuals!AL$63","v":0},{"$f":" I_Actuals!AM$63","v":0},{"$f":" I_Actuals!AN$63","v":0},{"$f":" I_Actuals!AO$63","v":0},{"$f":" I_Actuals!AP$63","v":0},{"$f":" I_Actuals!AQ$63","v":0},{"$f":" I_Actuals!AR$63","v":0},{"$f":" I_Actuals!AS$63","v":0},{"$f":" I_Actuals!AT$63","v":0},{"$f":" I_Actuals!AU$63","v":0},{"$f":" I_Actuals!AV$63","v":0},{"$f":" I_Actuals!AW$63","v":0},{"$f":" I_Actuals!AX$63","v":0},{"$f":" I_Actuals!AY$63","v":0},{"$f":" I_Actuals!AZ$63","v":0},{"$f":" I_Actuals!BA$63","v":0},{"$f":" I_Actuals!BB$63","v":0},{"$f":" I_Actuals!BC$63","v":0},{"$f":" I_Actuals!BD$63","v":0},{"$f":" I_Actuals!BE$63","v":0},{"$f":" I_Actuals!BF$63","v":0},{"$f":" I_Actuals!BG$63","v":0},{"$f":" I_Actuals!BH$63","v":0},{"$f":" I_Actuals!BI$63","v":0},{"$f":" I_Actuals!BJ$63","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total other opex costs",null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA316:BJ316)","v":-621},null,{"$f":" IF(AA315 >0, AA314, AA312) * SignSwitch","v":-165},-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total operating costs summary"]
[]
[null,null,null,null,{"$f":" E83","v":"Base people costs (nominal)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61217.613358957169,0,0,0,0,0,1226.67214659,1011.0000000000001,952.25008944766239,1299.2914097844537,1381.1580838026614,1437.1461776159622,{"$f":" AK83","v":1456.4218764250306},1444.5286632141851,1481.6838494623871,1526.134364946259,1571.9183958946467,1619.0759477714862,1667.6482262046309,1717.6776729907697,1769.2080031804928,1822.2842432759076,1876.952770574185,1933.2613536914105,1991.2591943021528,2050.9969701312175,2112.526879235154,2175.9026856122086,2241.1797661805749,2308.4151591659925,2377.6676139409724,2448.9976423592016,2522.4675716299776,2598.1415987788764,2676.0858467422431,2756.3684221445105,2839.0594748088456,2924.231259053111]
[null,null,null,null,{"$f":" E126","v":"Base operations costs (nominal)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138.19890304170977,0,0,0,0,0,0,124.99999999999999,13.198903041709789,0,0,0,{"$f":" AK126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E169","v":"Base rent & rates costs (nominal)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E212","v":"Base utilities costs (nominal)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E255","v":"Base facilities & maintenance costs (nominal)"},{"$f":" F269","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E298","v":"Base other opex costs (nominal)"},{"$f":" F298","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total base operating costs POS",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA326:BJ326)","v":61355.812261998886},null,{"$f":"SUM(AA320:AA325)","v":0},{"$f":"SUM(AB320:AB325)","v":0},0,0,1226.67214659,1136,965.44899248937213,{"$f":"SUM(AH320:AH325)","v":1299.2914097844537},1381.1580838026614,1437.1461776159622,1456.4218764250306,1444.5286632141851,1481.6838494623871,1526.134364946259,1571.9183958946467,1619.0759477714862,1667.6482262046309,1717.6776729907697,1769.2080031804928,1822.2842432759076,1876.952770574185,1933.2613536914105,1991.2591943021528,2050.9969701312175,2112.526879235154,2175.9026856122086,2241.1797661805749,2308.4151591659925,2377.6676139409724,2448.9976423592016,2522.4675716299776,2598.1415987788764,2676.0858467422431,2756.3684221445105,2839.0594748088456,2924.231259053111]
[]
[null,null,null,null,{"$f":"E320","v":"Base people costs (nominal)"},{"$f":"F320","v":0},{"$f":"G320","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA328:BJ328)","v":-61217.613358957169},null,{"$f":"AA320*SignSwitch","v":0},0,0,0,-1226.67214659,-1011.0000000000001,-952.25008944766239,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[null,null,null,null,{"$f":"E321","v":"Base operations costs (nominal)"},0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-138.19890304170977,null,{"$f":"AA321*SignSwitch","v":0},0,0,0,0,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base rent & rates costs (nominal)",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA322*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base utilities costs (nominal)",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA323*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base facilities & maintenance costs (nominal)",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA324*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base other opex costs (nominal)",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA325*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total base operating costs NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA334:BJ334)","v":-61355.812261998886},null,{"$f":"SUM(AA328:AA333)","v":0},{"$f":"SUM(AB328:AB333)","v":0},0,0,-1226.67214659,-1136,-965.44899248937213,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[]
["End of spreadsheet"]

{"sheet":"C_TRS","index":21,"n_rows":151,"n_cols":62,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Passenger numbers"]
[]
[null,null,null,null,{"$f":"C_Revenue!E446","v":"Allowed airport charges per passenger (nominal) (profiled)"},null,{"$f":"C_Revenue!G446","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Revenue!AA$446","v":22.653635381805092},{"$f":"C_Revenue!AB$446","v":22.439410948953313},{"$f":"C_Revenue!AC$446","v":22.003103001705369},{"$f":"C_Revenue!AD$446","v":21.784724476292727},{"$f":"C_Revenue!AE$446","v":22.63679746804144},{"$f":"C_Revenue!AF$446","v":23.56},{"$f":"C_Revenue!AG$446","v":21.08},{"$f":"C_Revenue!AH$446","v":30.189999999999998},{"$f":"C_Revenue!AI$446","v":31.32},{"$f":"C_Revenue!AJ$446","v":24.894590345731118},{"$f":"C_Revenue!AK$446","v":24.701605844198589},{"$f":"C_Revenue!AL$446","v":24.74431040958272},{"$f":"C_Revenue!AM$446","v":24.087745675676132},{"$f":"C_Revenue!AN$446","v":24.569500589189655},{"$f":"C_Revenue!AO$446","v":25.060890600973448},{"$f":"C_Revenue!AP$446","v":25.562108412992917},{"$f":"C_Revenue!AQ$446","v":26.073350581252775},{"$f":"C_Revenue!AR$446","v":30.622797196306156},{"$f":"C_Revenue!AS$446","v":31.235253140232278},{"$f":"C_Revenue!AT$446","v":31.859958203036932},{"$f":"C_Revenue!AU$446","v":32.497157367097671},{"$f":"C_Revenue!AV$446","v":33.147100514439622},{"$f":"C_Revenue!AW$446","v":39.30064746219449},{"$f":"C_Revenue!AX$446","v":40.08666041143838},{"$f":"C_Revenue!AY$446","v":40.888393619667148},{"$f":"C_Revenue!AZ$446","v":41.706161492060495},{"$f":"C_Revenue!BA$446","v":42.540284721901706},{"$f":"C_Revenue!BB$446","v":45.453171155271612},{"$f":"C_Revenue!BC$446","v":46.362234578377034},{"$f":"C_Revenue!BD$446","v":47.289479269944579},{"$f":"C_Revenue!BE$446","v":48.23526885534347},{"$f":"C_Revenue!BF$446","v":49.199974232450337},{"$f":"C_Revenue!BG$446","v":51.454189311919386},{"$f":"C_Revenue!BH$446","v":52.483273098157774},{"$f":"C_Revenue!BI$446","v":53.532938560120932},{"$f":"C_Revenue!BJ$446","v":54.60359733132335}]
[null,null,null,null,{"$f":"C_Opex!E55","v":"Allowed Revenue passenger numbers forecast"},null,{"$f":"C_Opex!G55","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C_Opex!E46","v":"Realised passenger numbers"},null,{"$f":"C_Opex!G46","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA19:BJ19)","v":2747.7062589999987},null,{"$f":"C_Opex!AA$46","v":72},{"$f":"C_Opex!AB$46","v":72.7},{"$f":"C_Opex!AC$46","v":73.400000000000006},{"$f":"C_Opex!AD$46","v":80.102013999999997},{"$f":"C_Opex!AE$46","v":80.886259999999993},{"$f":"C_Opex!AF$46","v":22.11},{"$f":"C_Opex!AG$46","v":19.399999999999999},{"$f":"C_Opex!AH$46","v":61.6},{"$f":"C_Opex!AI$46","v":73.008769000000001},{"$f":"C_Opex!AJ$46","v":78.890704999999997},{"$f":"C_Opex!AK$46","v":80.653560999999996},{"$f":"C_Opex!AL$46","v":81.318197999999995},{"$f":"C_Opex!AM$46","v":81.318197999999995},{"$f":"C_Opex!AN$46","v":81.318197999999995},{"$f":"C_Opex!AO$46","v":81.318197999999995},{"$f":"C_Opex!AP$46","v":81.318197999999995},{"$f":"C_Opex!AQ$46","v":81.318197999999995},{"$f":"C_Opex!AR$46","v":81.318197999999995},{"$f":"C_Opex!AS$46","v":81.318197999999995},{"$f":"C_Opex!AT$46","v":81.318197999999995},{"$f":"C_Opex!AU$46","v":81.318197999999995},{"$f":"C_Opex!AV$46","v":81.318197999999995},{"$f":"C_Opex!AW$46","v":81.318197999999995},{"$f":"C_Opex!AX$46","v":81.318197999999995},{"$f":"C_Opex!AY$46","v":81.318197999999995},{"$f":"C_Opex!AZ$46","v":81.318197999999995},{"$f":"C_Opex!BA$46","v":81.318197999999995},{"$f":"C_Opex!BB$46","v":81.318197999999995},{"$f":"C_Opex!BC$46","v":81.318197999999995},{"$f":"C_Opex!BD$46","v":81.318197999999995},{"$f":"C_Opex!BE$46","v":81.318197999999995},{"$f":"C_Opex!BF$46","v":81.318197999999995},{"$f":"C_Opex!BG$46","v":81.318197999999995},{"$f":"C_Opex!BH$46","v":81.318197999999995},{"$f":"C_Opex!BI$46","v":81.318197999999995},{"$f":"C_Opex!BJ$46","v":81.318197999999995}]
[null,null,null,null,"Difference between realised and allowed passenger numbers",null,{"$f":"I_Global!$F$122","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA18-AA19","v":0},{"$f":"AB18-AB19","v":0},0,0,0,0,0,{"$f":"AH18-AH19","v":0},0,{"$f":"AJ18-AJ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD18-BD19","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E$593","v":"Lower band 1 shorftall"},{"$f":"I_InputSets!F$593","v":0.1}]
[null,null,null,null,{"$f":"I_InputSets!E$594","v":"Upper band 1 surplus"},{"$f":"I_InputSets!F$594","v":0.1}]
[]
[null,null,null,null,"Real Pre-tax WACC",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_WACC!AA$68","v":5.6000000000000001E-2},{"$f":"C_WACC!AB$68","v":5.6000000000000001E-2},{"$f":"C_WACC!AC$68","v":5.6000000000000001E-2},{"$f":"C_WACC!AD$68","v":5.6000000000000001E-2},{"$f":"C_WACC!AE$68","v":5.3499999999999999E-2},{"$f":"C_WACC!AF$68","v":5.3499999999999999E-2},{"$f":"C_WACC!AG$68","v":5.3499999999999999E-2},{"$f":"C_WACC!AH$68","v":4.0099999999999997E-2},{"$f":"C_WACC!AI$68","v":4.0099999999999997E-2},{"$f":"C_WACC!AJ$68","v":4.0099999999999997E-2},{"$f":"C_WACC!AK$68","v":4.0099999999999997E-2},{"$f":"C_WACC!AL$68","v":4.0099999999999997E-2},{"$f":"C_WACC!AM$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AN$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AO$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AP$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AQ$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AR$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AS$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AT$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AU$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AV$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AW$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AX$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AY$68","v":4.1827376200704466E-2},{"$f":"C_WACC!AZ$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BA$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BB$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BC$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BD$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BE$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BF$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BG$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BH$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BI$68","v":4.1827376200704466E-2},{"$f":"C_WACC!BJ$68","v":4.1827376200704466E-2}]
[null,null,null,null,"RPI Inflation ",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$17","v":9.7969014451244618E-3},{"$f":"C_Index!AB$17","v":1.7437550362610743E-2},{"$f":"C_Index!AC$17","v":3.5829690172970885E-2},{"$f":"C_Index!AD$17","v":3.3428143254732756E-2},{"$f":"C_Index!AE$17","v":2.5628884285291642E-2},{"$f":"C_Index!AF$17","v":1.5033471837488488E-2},{"$f":"C_Index!AG$17","v":4.0452568439605319E-2},{"$f":"C_Index!AH$17","v":0.11636903442622959},{"$f":"C_Index!AI$17","v":0.10710615888928011},{"$f":"C_Index!AJ$17","v":1.4955779746897546E-2},{"$f":"C_Index!AK$17","v":-3.5319974581126123E-3},{"$f":"C_Index!AL$17","v":9.6973912449365152E-3},{"$f":"C_Index!AM$17","v":2.5721321559330601E-2},{"$f":"C_Index!AN$17","v":3.0000000000000027E-2},{"$f":"C_Index!AO$17","v":3.0000000000000027E-2},{"$f":"C_Index!AP$17","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$17","v":3.0000000000000027E-2},{"$f":"C_Index!AR$17","v":3.0000000000000027E-2},{"$f":"C_Index!AS$17","v":3.0000000000000027E-2},{"$f":"C_Index!AT$17","v":3.0000000000000027E-2},{"$f":"C_Index!AU$17","v":3.0000000000000027E-2},{"$f":"C_Index!AV$17","v":3.0000000000000027E-2},{"$f":"C_Index!AW$17","v":3.0000000000000027E-2},{"$f":"C_Index!AX$17","v":3.0000000000000027E-2},{"$f":"C_Index!AY$17","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$17","v":3.0000000000000027E-2},{"$f":"C_Index!BA$17","v":3.0000000000000027E-2},{"$f":"C_Index!BB$17","v":3.0000000000000027E-2},{"$f":"C_Index!BC$17","v":3.0000000000000027E-2},{"$f":"C_Index!BD$17","v":3.0000000000000027E-2},{"$f":"C_Index!BE$17","v":3.0000000000000027E-2},{"$f":"C_Index!BF$17","v":3.0000000000000027E-2},{"$f":"C_Index!BG$17","v":3.0000000000000027E-2},{"$f":"C_Index!BH$17","v":3.0000000000000027E-2},{"$f":"C_Index!BI$17","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$17","v":3.0000000000000027E-2}]
[]
[null,null,null,null,{"$f":"I_Series!E$33","v":"RPI Dec/RPI average"},null,{"$f":"I_Series!G$33","v":"%"},{"$f":"I_Series!H$33","v":"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%"},{"$f":"I_Series!I$33","v":"Indexation model"},{"$f":"I_Series!J$33","v":0},{"$f":"I_Series!K$33","v":"Already published"},{"$f":"I_Series!L$33","v":0},{"$f":"I_Series!M$33","v":0},{"$f":"I_Series!N$33","v":0},{"$f":"I_Series!O$33","v":0},{"$f":"I_Series!P$33","v":0},{"$f":"I_Series!Q$33","v":0},{"$f":"I_Series!R$33","v":0},{"$f":"I_Series!S$33","v":0},{"$f":"I_Series!T$33","v":0},{"$f":"I_Series!U$33","v":0},{"$f":"I_Series!V$33","v":0},{"$f":"I_Series!W$33","v":0},{"$f":"I_Series!X$33","v":0},{"$f":"I_Series!Y$33","v":0},null,{"$f":"I_Series!AA$33","v":7.9613215149072492E-3},{"$f":"I_Series!AB$33","v":1.5396312488120234E-2},{"$f":"I_Series!AC$33","v":2.0644095788604488E-2},{"$f":"I_Series!AD$33","v":1.4264575318141626E-2},{"$f":"I_Series!AE$33","v":1.0734072022160479E-2},{"$f":"I_Series!AF$33","v":7.7038974329814991E-3},{"$f":"I_Series!AG$33","v":4.1639344262295097E-2},{"$f":"I_Series!AH$33","v":6.4331579458875909E-2},{"$f":"I_Series!AI$33","v":2.164210516091214E-2},{"$f":"I_Series!AJ$33","v":8.2189099844811597E-3},{"$f":"I_Series!AK$33","v":5.4877807138917767E-3},{"$f":"I_Series!AL$33","v":1.6598921701642677E-2},{"$f":"I_Series!AM$33","v":1.8257131640740276E-2},{"$f":"I_Series!AN$33","v":3.0000000000000027E-2},{"$f":"I_Series!AO$33","v":3.0000000000000027E-2},{"$f":"I_Series!AP$33","v":3.0000000000000027E-2},{"$f":"I_Series!AQ$33","v":3.0000000000000027E-2},{"$f":"I_Series!AR$33","v":3.0000000000000027E-2},{"$f":"I_Series!AS$33","v":3.0000000000000027E-2},{"$f":"I_Series!AT$33","v":3.0000000000000027E-2},{"$f":"I_Series!AU$33","v":3.0000000000000027E-2},{"$f":"I_Series!AV$33","v":3.0000000000000027E-2},{"$f":"I_Series!AW$33","v":3.0000000000000027E-2},{"$f":"I_Series!AX$33","v":3.0000000000000027E-2},{"$f":"I_Series!AY$33","v":3.0000000000000027E-2},{"$f":"I_Series!AZ$33","v":3.0000000000000027E-2},{"$f":"I_Series!BA$33","v":3.0000000000000027E-2},{"$f":"I_Series!BB$33","v":3.0000000000000027E-2},{"$f":"I_Series!BC$33","v":3.0000000000000027E-2},{"$f":"I_Series!BD$33","v":3.0000000000000027E-2},{"$f":"I_Series!BE$33","v":3.0000000000000027E-2},{"$f":"I_Series!BF$33","v":3.0000000000000027E-2},{"$f":"I_Series!BG$33","v":3.0000000000000027E-2},{"$f":"I_Series!BH$33","v":3.0000000000000027E-2},{"$f":"I_Series!BI$33","v":3.0000000000000027E-2},{"$f":"I_Series!BJ$33","v":3.0000000000000027E-2}]
[]
["Passenger over/under recovery"]
[]
[null,"Base case"]
[null,null,null,null,{"$f":"E$17","v":"Allowed airport charges per passenger (nominal) (profiled)"},null,{"$f":"G$17","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$17","v":22.653635381805092},{"$f":"AB$17","v":22.439410948953313},22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,{"$f":"E$18","v":"Allowed Revenue passenger numbers forecast"},null,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$18","v":72},{"$f":"AB$18","v":72.7},73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Allowed airport charges revenue (£m)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA34*AA33","v":1631.0617474899666},1631.345175988906,1615.0277603251743,1745.0003049861425,1831.0058855673415,520.91159999999991,408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[]
[null,"Outturn"]
[null,null,null,null,{"$f":"E$17","v":"Allowed airport charges per passenger (nominal) (profiled)"},null,{"$f":"G$17","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$17","v":22.653635381805092},{"$f":"AB$17","v":22.439410948953313},22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,{"$f":"E$19","v":"Realised passenger numbers"},null,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$19","v":72},{"$f":"AB$19","v":72.7},73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Allowed airport charges revenue (£m)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA39*AA38","v":1631.0617474899666},1631.345175988906,1615.0277603251743,1745.0003049861425,1831.0058855673415,520.91159999999991,408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[]
[null,"Calculation of allowed revenues - base case (£m)",null,null,null,null,{"$f":"I_Global!$F$115","v":"£'m nominal"}]
[null,null,null,null,{"$f":"C_Time!E$76","v":"H7 flags"},{"$f":"C_Time!F$76","v":0},{"$f":"C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$76","v":0},{"$f":"C_Time!AB$76","v":0},{"$f":"C_Time!AC$76","v":0},{"$f":"C_Time!AD$76","v":0},{"$f":"C_Time!AE$76","v":0},{"$f":"C_Time!AF$76","v":0},{"$f":"C_Time!AG$76","v":0},{"$f":"C_Time!AH$76","v":1},{"$f":"C_Time!AI$76","v":1},{"$f":"C_Time!AJ$76","v":1},{"$f":"C_Time!AK$76","v":1},{"$f":"C_Time!AL$76","v":1},{"$f":"C_Time!AM$76","v":0},{"$f":"C_Time!AN$76","v":0},{"$f":"C_Time!AO$76","v":0},{"$f":"C_Time!AP$76","v":0},{"$f":"C_Time!AQ$76","v":0},{"$f":"C_Time!AR$76","v":0},{"$f":"C_Time!AS$76","v":0},{"$f":"C_Time!AT$76","v":0},{"$f":"C_Time!AU$76","v":0},{"$f":"C_Time!AV$76","v":0},{"$f":"C_Time!AW$76","v":0},{"$f":"C_Time!AX$76","v":0},{"$f":"C_Time!AY$76","v":0},{"$f":"C_Time!AZ$76","v":0},{"$f":"C_Time!BA$76","v":0},{"$f":"C_Time!BB$76","v":0},{"$f":"C_Time!BC$76","v":0},{"$f":"C_Time!BD$76","v":0},{"$f":"C_Time!BE$76","v":0},{"$f":"C_Time!BF$76","v":0},{"$f":"C_Time!BG$76","v":0},{"$f":"C_Time!BH$76","v":0},{"$f":"C_Time!BI$76","v":0},{"$f":"C_Time!BJ$76","v":0}]
[null,null,null,null,"Allowed airport charges revenues in year",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$35*AA$43","v":0},0,0,0,0,0,0,{"$f":"AH$35*AH$43","v":1859.704},{"$f":"AI$35*AI$43","v":2286.6346450800002},1963.9517830609216,1992.2724737530273,2012.1627332599087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calculation of allowed revenues - outturn (£m)"]
[null,null,null,null,"Outturn airport charges revenues in year",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$40*AA$43","v":0},0,0,0,0,0,0,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Difference in allowed revenues (£m)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$47-AA$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Difference in allowed revenues (£m)"]
[]
[null,null,null,null,"Lower band cumulative allowed revenue threshold",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$44*(1-$F$22)","v":0},0,0,0,0,0,0,1673.7336,2057.9711805720003,1767.5566047548296,1793.0452263777245,1810.9464599339178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Upper band cumulative allowed revenue threshold",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$44*(1+$F$23)","v":0},0,0,0,0,0,0,2045.6744000000001,2515.2981095880004,2160.346961367014,2191.4997211283303,2213.3790065858998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Max difference if beyond lower band",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA44-AA53)*AA$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Max difference if beyond upper band",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA54-AA44)*AA$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Flag within lower central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$47<AA$44,AA$47>=AA$53),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag beyond lower central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$47<AA$44,AA$47<AA53),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag within Upper central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$47>AA$44,AA$47<=AA54),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag beyond upper central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$47>AA$44,AA$47>AA54),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Within lower central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA60=1,AA56,(AA44-AA47)*AA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"beyond lower central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$53-AA$47)*AA60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"within Upper central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA62=1,AA57,(AA44-AA47)*AA61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"beyond upper central band 1",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$47-AA$54)*AA62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TRS mechanism check",{"$f":"SUM(AA69:BJ69)","v":0},{"$f":"I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$49=SUM(AA$64:AA$67)*SignSwitch,0,1)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI$49=SUM(AI$64:AI$67)*SignSwitch,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Risk sharing adjustment to date (£m)"]
[null,null,null,null,{"$f":"C_Time!E$76","v":"H7 flags"},{"$f":"C_Time!F$76","v":0},{"$f":"C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$76","v":0},{"$f":"C_Time!AB$76","v":0},{"$f":"C_Time!AC$76","v":0},{"$f":"C_Time!AD$76","v":0},{"$f":"C_Time!AE$76","v":0},{"$f":"C_Time!AF$76","v":0},{"$f":"C_Time!AG$76","v":0},{"$f":"C_Time!AH$76","v":1},{"$f":"C_Time!AI$76","v":1},{"$f":"C_Time!AJ$76","v":1},{"$f":"C_Time!AK$76","v":1},{"$f":"C_Time!AL$76","v":1},{"$f":"C_Time!AM$76","v":0},{"$f":"C_Time!AN$76","v":0},{"$f":"C_Time!AO$76","v":0},{"$f":"C_Time!AP$76","v":0},{"$f":"C_Time!AQ$76","v":0},{"$f":"C_Time!AR$76","v":0},{"$f":"C_Time!AS$76","v":0},{"$f":"C_Time!AT$76","v":0},{"$f":"C_Time!AU$76","v":0},{"$f":"C_Time!AV$76","v":0},{"$f":"C_Time!AW$76","v":0},{"$f":"C_Time!AX$76","v":0},{"$f":"C_Time!AY$76","v":0},{"$f":"C_Time!AZ$76","v":0},{"$f":"C_Time!BA$76","v":0},{"$f":"C_Time!BB$76","v":0},{"$f":"C_Time!BC$76","v":0},{"$f":"C_Time!BD$76","v":0},{"$f":"C_Time!BE$76","v":0},{"$f":"C_Time!BF$76","v":0},{"$f":"C_Time!BG$76","v":0},{"$f":"C_Time!BH$76","v":0},{"$f":"C_Time!BI$76","v":0},{"$f":"C_Time!BJ$76","v":0}]
[null,null,null,null,{"$f":"I_InputSets!E595","v":"Within lower central band recovery %"},{"$f":"I_InputSets!F595","v":0.5},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA64*$F73*AA$72","v":0},{"$f":"AB64*$F73*AB$72","v":0},0,0,0,0,0,{"$f":"AH64*$F73*AH$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_InputSets!E596","v":"Beyond lower central band recovery %"},{"$f":"I_InputSets!F596","v":1.05},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA65*$F74*AA$72","v":0},0,0,0,0,0,0,{"$f":"AH65*$F74*AH$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_InputSets!E597","v":"Within upper central band recovery %"},{"$f":"I_InputSets!F597","v":0.5},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AH66*$F75*AH$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_InputSets!E598","v":"Beyond upper central band recovery %"},{"$f":"I_InputSets!F598","v":1.05},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AH67*$F76*AH$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA73:AA76)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH73:AH76)","v":0},{"$f":"SUM(AI73:AI76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustment to charges before uplifts (£m, current prices)"]
[null,null,null,null,{"$f":"I_InputSets!E599","v":"Revenue adjustment years lag"},{"$f":"I_InputSets!F599","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AA$8)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"YEAR(AK$8)","v":2025},{"$f":"YEAR(AL$8)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Adjustment to charges before uplifts (£m)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(AA77,0,-$F$80)","v":0},{"$f":"OFFSET(AB77,0,-$F$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Basic adjustment active in H7 through revenue adjustment"]
[null,null,null,null,{"$f":"I_InputSets!E600","v":"Adjustment unwinds over (no. of years)"},{"$f":"I_InputSets!F600","v":10}]
[]
[null,null,null,null,"Basic adjustment from 2022",2022,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F86+$F$80>AA$80,0,$AH77/$F$84)*AA$72","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($F86+$F$80>AJ$80,0,$AH77/$F$84)*AJ$72","v":0},{"$f":"IF($F86+$F$80>AK$80,0,$AH77/$F$84)*AK$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Basic adjustment from 2023",2023,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F87+$F$80>AA$80,0,$AI77/$F$84)*AA$72","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($F87+$F$80>AJ$80,0,$AI77/$F$84)*AJ$72","v":0},{"$f":"IF($F87+$F$80>AK$80,0,$AI77/$F$84)*AK$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Basic adjustment from 2024",2024,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F88+$F$80>AA$80,0,$AJ77/$F$84)*AA$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F88+$F$80>AK$80,0,$AJ77/$F$84)*AK$72","v":0},{"$f":"IF($F88+$F$80>AL$80,0,$AJ77/$F$84)*AL$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC uplift"]
[null,null,null,null,"WACC uplift for adjustments resulting in 2022",2022,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F91+$F$80>AA$80,0,(1+AA$25)^(AA$80-$F91))*AA$72","v":0},0,0,0,0,0,0,0,0,1.08180801,{"$f":"IF($F91+$F$80>AK$80,0,(1+AK$25)^(AK$80-$F91))*AK$72","v":1.1251885112010001},1.1703085705001601,0,0,0,0,0,0,0,0,{"$f":"IF($F91+$F$80>AU$80,0,(1+AU$25)^(AU$80-$F91))*AU$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F91+$F$80>BE$80,0,(1+BE$25)^(BE$80-$F91))*BE$72","v":0},0,0,0,0,0]
[null,null,null,null,"WACC uplift for adjustments resulting in 2023",2023,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.08180801,1.1251885112010001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WACC uplift for adjustments resulting in 2024",2024,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.08180801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation uplift"]
[null,null,null,null,{"$f":"E$26","v":"RPI Inflation "},null,{"$f":"G$26","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9.7969014451244618E-3,1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11636903442622959,0.10710615888928011,1.4955779746897546E-2,-3.5319974581126123E-3,9.6973912449365152E-3,2.5721321559330601E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,null,"RPI Indexation (2022 =1)",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$80=2022,1,Z97*(1+AA$96))","v":0},0,0,0,0,0,0,1,1.1071061588892801,{"$f":"IF(AJ$80=2022,1,AI97*(1+AJ$96))","v":1.1236637947580619},{"$f":"IF(AK$80=2022,1,AJ97*(1+AK$96))","v":1.1196950170912032},1.1305531377469424,1.1596324585428417,1.1944214322991269,1.2302540752681008,1.2671616975261439,1.3051765484519282,1.3443318449054862,1.3846618002526507,1.4262016542602303,1.4689877038880372,1.5130573350046783,1.5584490550548187,1.6052025267064634,1.6533586025076572,1.702959360582887,1.7540481414003737,1.8066695856423849,1.8608696732116565,1.9166957634080062,1.9741966363102463,2.0334225353995539,2.0944252114615405,2.1572579678053869,2.2219757068395487,2.288634978044735]
[null,null,null,null,"RPI Indexation (2023 =1)",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$80=2023,1,Z98*(1+AA$96))","v":0},0,0,0,0,0,0,{"$f":"IF(AH$80=2023,1,AG98*(1+AH$96))","v":0},{"$f":"IF(AI$80=2023,1,AH98*(1+AI$96))","v":1},1.0149557797468975,1.0113709585127348,1.0211786183911993,1.0474446820043524,1.0788680224644829,1.1112340631384174,1.1445710850325701,1.1789082175835472,1.2142754641110538,1.2507037280343853,1.288224839875417,1.3268715850716797,1.3666777326238302,1.4076780646025451,1.4499084065406214,1.4934056587368401,1.5382078284989453,1.5843540633539137,1.6318846852545312,1.6808412258121672,1.7312664625865324,1.7832044564641285,1.8367005901580524,1.8918016078627939,1.9485556560986779,2.0070123257816381,2.0672226955550874]
[null,null,null,null,"RPI Indexation (2024 =1)",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$80=2024,1,Z99*(1+AA$96))","v":0},0,0,0,0,0,0,{"$f":"IF(AH$80=2024,1,AG99*(1+AH$96))","v":0},{"$f":"IF(AI$80=2024,1,AH99*(1+AI$96))","v":0},1,0.99646800254188739,1.0061311426255966,1.0320101652759262,1.062970470234204,1.0948595843412301,1.1277053718714671,1.1615365330276113,1.1963826290184396,1.2322741078889929,1.2692423311256629,1.3073196010594328,1.3465391890912157,1.3869353647639522,1.4285434257068708,1.4713997284780769,1.5155417203324193,1.5610079719423919,1.6078382111006637,1.6560733574336837,1.7057555581566943,1.7569282249013951,1.809636071648437,1.86392515379789,1.9198429084118267,1.9774381956641816,2.036761341534107]
[]
[null,null,null,null,"Inflation uplift for adjustments resulting in 2022",2022,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F101+$F$80>AA$80,0,AA97)*AA$72","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($F101+$F$80>AJ$80,0,AJ97)*AJ$72","v":1.1236637947580619},{"$f":"IF($F101+$F$80>AK$80,0,AK97)*AK$72","v":1.1196950170912032},1.1305531377469424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation uplift for adjustments resulting in 2023",2023,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F102+$F$80>AA$80,0,AA98)*AA$72","v":0},0,0,0,0,0,0,0,0,0,1.0113709585127348,1.0211786183911993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation uplift for adjustments resulting in 2024",2024,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F103+$F$80>AA$80,0,AA99)*AA$72","v":0},0,0,0,0,0,0,0,0,0,0,1.0061311426255966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Adjustment"]
[null,null,null,null,"Total adjustments resulting from 2022",2022,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA101*AA91*AA86","v":0},{"$f":"AB101*AB91*AB86","v":0},0,0,0,0,0,0,0,{"$f":"AJ101*AJ91*AJ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total adjustments resulting from 2023",2023,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA102*AA92*AA87","v":0},{"$f":"AB102*AB92*AB87","v":0},0,0,0,0,0,0,0,0,{"$f":"AK102*AK92*AK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total adjustments resulting from 2024",2024,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA103*AA93*AA88","v":0},{"$f":"AB103*AB93*AB88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:AA108)","v":0},{"$f":"SUM(AB106:AB108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total adjustment to airport charges revenues from TRS mechanism",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA111:BJ111)","v":0},null,{"$f":"AA109","v":0},{"$f":"AB109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Adjusted charges "]
[null,null,null,null,"Base charge",null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$17","v":22.653635381805092},{"$f":"AB$17","v":22.439410948953313},22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,"TRS adjustment (divided by outturn pax)",null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$109/AA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:AA115)","v":22.653635381805092},{"$f":"SUM(AB114:AB115)","v":22.439410948953313},22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[]
[null,"Beyond Period adjustment"]
[]
[null,null,null,null,{"$f":"C_Time!E$75","v":"H7 Period End"},{"$f":"C_Time!F$75","v":"2026-12-31"}]
[null,null,null,null,{"$f":"I_Series!E$390","v":"Adjustment factor"},{"$f":"I_Series!F$390","v":0},{"$f":"I_Series!G$390","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$390","v":0},{"$f":"I_Series!AB$390","v":0},{"$f":"I_Series!AC$390","v":0},{"$f":"I_Series!AD$390","v":0},{"$f":"I_Series!AE$390","v":0},{"$f":"I_Series!AF$390","v":0},{"$f":"I_Series!AG$390","v":0},{"$f":"I_Series!AH$390","v":0.7},{"$f":"I_Series!AI$390","v":0.8},{"$f":"I_Series!AJ$390","v":0.9},{"$f":"I_Series!AK$390","v":1},{"$f":"I_Series!AL$390","v":1},{"$f":"I_Series!AM$390","v":0},{"$f":"I_Series!AN$390","v":0},{"$f":"I_Series!AO$390","v":0},{"$f":"I_Series!AP$390","v":0},{"$f":"I_Series!AQ$390","v":0},{"$f":"I_Series!AR$390","v":0},{"$f":"I_Series!AS$390","v":0},{"$f":"I_Series!AT$390","v":0},{"$f":"I_Series!AU$390","v":0},{"$f":"I_Series!AV$390","v":0},{"$f":"I_Series!AW$390","v":0},{"$f":"I_Series!AX$390","v":0},{"$f":"I_Series!AY$390","v":0},{"$f":"I_Series!AZ$390","v":0},{"$f":"I_Series!BA$390","v":0},{"$f":"I_Series!BB$390","v":0},{"$f":"I_Series!BC$390","v":0},{"$f":"I_Series!BD$390","v":0},{"$f":"I_Series!BE$390","v":0},{"$f":"I_Series!BF$390","v":0},{"$f":"I_Series!BG$390","v":0},{"$f":"I_Series!BH$390","v":0},{"$f":"I_Series!BI$390","v":0},{"$f":"I_Series!BJ$390","v":0}]
[null,null,null,null,"Remaining adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA121*AA$77","v":0},0,0,0,0,0,0,{"$f":"AH121*AH$77","v":0},{"$f":"AI121*AI$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation uplift (to end year)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA122*AA$28","v":0},0,0,0,0,0,0,{"$f":"AH122*AH$28","v":0},{"$f":"AI122*AI$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WACC uplift (to Jan 2027)",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA$25)^(YEAR($F$120)-AA$80+0.5)*AA$72","v":0},0,0,0,0,0,0,{"$f":"(1+AH$25)^(YEAR($F$120)-AH$80+0.5)*AH$72","v":1.1935426253002412},{"$f":"(1+AI$25)^(YEAR($F$120)-AI$80+0.5)*AI$72","v":1.1475268005963284},1.1032850693167278,1.0607490330898257,1.0198529305738155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Added to closing RAB",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA122*AA124+AA123","v":0},0,0,0,0,0,0,{"$f":"AH122*AH124+AH123","v":0},{"$f":"AI122*AI124+AI123","v":0},0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$110","v":"Existing RAB indexation"},{"$f":"C_Index!F$110","v":"RPI Dec growth rate"},{"$f":"C_Index!G$110","v":"%"},{"$f":"C_Index!H$110","v":0},{"$f":"C_Index!I$110","v":0},{"$f":"C_Index!J$110","v":0},{"$f":"C_Index!K$110","v":0},{"$f":"C_Index!L$110","v":0},{"$f":"C_Index!M$110","v":0},{"$f":"C_Index!N$110","v":0},{"$f":"C_Index!O$110","v":0},{"$f":"C_Index!P$110","v":0},{"$f":"C_Index!Q$110","v":0},{"$f":"C_Index!R$110","v":0},{"$f":"C_Index!S$110","v":0},{"$f":"C_Index!T$110","v":0},{"$f":"C_Index!U$110","v":0},{"$f":"C_Index!V$110","v":0},{"$f":"C_Index!W$110","v":0},{"$f":"C_Index!X$110","v":0},{"$f":"C_Index!Y$110","v":0},{"$f":"C_Index!Z$110","v":0},{"$f":"C_Index!AA$110","v":1.2038834951456412E-2},{"$f":"C_Index!AB$110","v":2.4942440521872555E-2},{"$f":"C_Index!AC$110","v":4.1183077499064025E-2},{"$f":"C_Index!AD$110","v":2.6968716289104577E-2},{"$f":"C_Index!AE$110","v":2.2058823529411686E-2},{"$f":"C_Index!AF$110","v":1.1990407673860837E-2},{"$f":"C_Index!AG$110","v":7.549085985104953E-2},{"$f":"C_Index!AH$110","v":0.14068926468147325},{"$f":"C_Index!AI$110","v":6.2701030988208117E-2},{"$f":"C_Index!AJ$110","v":1.6204351500306302E-3},{"$f":"C_Index!AK$110","v":-6.2312951026982644E-3},{"$f":"C_Index!AL$110","v":2.0855050526604968E-2},{"$f":"C_Index!AM$110","v":2.7394411362836601E-2},{"$f":"C_Index!AN$110","v":3.0000000000000027E-2},{"$f":"C_Index!AO$110","v":3.0000000000000027E-2},{"$f":"C_Index!AP$110","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$110","v":3.0000000000000027E-2},{"$f":"C_Index!AR$110","v":3.0000000000000027E-2},{"$f":"C_Index!AS$110","v":3.0000000000000027E-2},{"$f":"C_Index!AT$110","v":3.0000000000000027E-2},{"$f":"C_Index!AU$110","v":3.0000000000000027E-2},{"$f":"C_Index!AV$110","v":3.0000000000000027E-2},{"$f":"C_Index!AW$110","v":3.0000000000000027E-2},{"$f":"C_Index!AX$110","v":3.0000000000000027E-2},{"$f":"C_Index!AY$110","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$110","v":3.0000000000000027E-2},{"$f":"C_Index!BA$110","v":3.0000000000000027E-2},{"$f":"C_Index!BB$110","v":3.0000000000000027E-2},{"$f":"C_Index!BC$110","v":3.0000000000000027E-2},{"$f":"C_Index!BD$110","v":3.0000000000000027E-2},{"$f":"C_Index!BE$110","v":3.0000000000000027E-2},{"$f":"C_Index!BF$110","v":3.0000000000000027E-2},{"$f":"C_Index!BG$110","v":3.0000000000000027E-2},{"$f":"C_Index!BH$110","v":3.0000000000000027E-2},{"$f":"C_Index!BI$110","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$110","v":3.0000000000000027E-2}]
[]
[null,null,null,"Cumulative impact on RAB (£m current prices)"]
[null,null,null,null,"Opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z133*AA$72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AK133*AL$72","v":0},{"$f":"AL133*AM$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation uplift",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA130*AA$127*AA$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$125","v":0},{"$f":"AB$125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:AA132)","v":0},{"$f":"SUM(AB130:AB132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Performance!E$306","v":"Reported RAB adjustments from Traffic risk sharing effected intra-period"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:AA132)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH131:AH132)","v":0},{"$f":"SUM(AI131:AI132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,"Post H7 new pricing period flag",{"$f":"YEAR(I_InputSets!F$557)","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AA$9)>$F$138,AA137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[]
[null,null,null,null,"RAB adjustments from TRS effected at start of price control period",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA138=1,Z133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM138=1,AL133,0)","v":0},{"$f":"IF(AN138=1,AM133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":"C_Time!E$160","v":"TRS RAB adjustment depreciation flag"},null,{"$f":"C_Time!G$160","v":"flag"},null,{"$f":"C_Time!I$160","v":0},{"$f":"C_Time!J$160","v":0},{"$f":"C_Time!K$160","v":0},{"$f":"C_Time!L$160","v":0},{"$f":"C_Time!M$160","v":0},{"$f":"C_Time!N$160","v":0},{"$f":"C_Time!O$160","v":0},{"$f":"C_Time!P$160","v":0},{"$f":"C_Time!Q$160","v":0},{"$f":"C_Time!R$160","v":0},{"$f":"C_Time!S$160","v":0},{"$f":"C_Time!T$160","v":0},{"$f":"C_Time!U$160","v":0},{"$f":"C_Time!V$160","v":0},{"$f":"C_Time!W$160","v":0},{"$f":"C_Time!X$160","v":0},{"$f":"C_Time!Y$160","v":0},null,{"$f":"C_Time!AA$160","v":0},{"$f":"C_Time!AB$160","v":0},{"$f":"C_Time!AC$160","v":0},{"$f":"C_Time!AD$160","v":0},{"$f":"C_Time!AE$160","v":0},{"$f":"C_Time!AF$160","v":0},{"$f":"C_Time!AG$160","v":0},{"$f":"C_Time!AH$160","v":0},{"$f":"C_Time!AI$160","v":0},{"$f":"C_Time!AJ$160","v":0},{"$f":"C_Time!AK$160","v":0},{"$f":"C_Time!AL$160","v":0},{"$f":"C_Time!AM$160","v":1},{"$f":"C_Time!AN$160","v":1},{"$f":"C_Time!AO$160","v":1},{"$f":"C_Time!AP$160","v":1},{"$f":"C_Time!AQ$160","v":1},{"$f":"C_Time!AR$160","v":1},{"$f":"C_Time!AS$160","v":1},{"$f":"C_Time!AT$160","v":1},{"$f":"C_Time!AU$160","v":1},{"$f":"C_Time!AV$160","v":1},{"$f":"C_Time!AW$160","v":1},{"$f":"C_Time!AX$160","v":1},{"$f":"C_Time!AY$160","v":1},{"$f":"C_Time!AZ$160","v":1},{"$f":"C_Time!BA$160","v":1},{"$f":"C_Time!BB$160","v":1},{"$f":"C_Time!BC$160","v":1},{"$f":"C_Time!BD$160","v":1},{"$f":"C_Time!BE$160","v":1},{"$f":"C_Time!BF$160","v":1},{"$f":"C_Time!BG$160","v":0},{"$f":"C_Time!BH$160","v":0},{"$f":"C_Time!BI$160","v":0},{"$f":"C_Time!BJ$160","v":0}]
[]
[null,null,null,null,{"$f":"I_InputSets!E$392","v":"RAB 2 depreciation years (straight line)"},{"$f":"I_InputSets!F$392","v":20}]
[null,null,null,null,"Opening balance",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z149","v":0},{"$f":"AA149","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ149","v":0},0,{"$f":"AL149","v":0},{"$f":"AM149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additions",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$140/AA$142","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$140/AM$142","v":0},{"$f":"AN$140/AN$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRS RAB adjustment Depreciation",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$147/$F$145*AA$143*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:AA148)","v":0},{"$f":"SUM(AB146:AB148)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM146:AM148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_NonAeroRev","index":22,"n_rows":341,"n_cols":62,"rows_kept":341,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Non Aero Revenues"]
[]
[null,"Retail"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$47","v":"Base retail revenue scenario"},{"$f":" I_InputSets!F$47","v":"Base retail revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$222","v":"Base retail revenue (high)"},{"$f":" I_Series!F$222","v":0},{"$f":" I_Series!G$222","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$222","v":"RPI indexation to be applied"},{"$f":" I_Series!I$222","v":"CAA- CTA model"},{"$f":" I_Series!J$222","v":0},{"$f":" I_Series!K$222","v":"Being published with this model"},{"$f":" I_Series!L$222","v":0},{"$f":" I_Series!M$222","v":0},{"$f":" I_Series!N$222","v":0},{"$f":" I_Series!O$222","v":0},{"$f":" I_Series!P$222","v":0},{"$f":" I_Series!Q$222","v":0},{"$f":" I_Series!R$222","v":0},{"$f":" I_Series!S$222","v":0},{"$f":" I_Series!T$222","v":0},{"$f":" I_Series!U$222","v":0},{"$f":" I_Series!V$222","v":0},{"$f":" I_Series!W$222","v":0},{"$f":" I_Series!X$222","v":0},{"$f":" I_Series!Y$222","v":0},{"$f":" I_Series!Z$222","v":0},{"$f":" I_Series!AA$222","v":0},{"$f":" I_Series!AB$222","v":0},{"$f":" I_Series!AC$222","v":0},{"$f":" I_Series!AD$222","v":0},{"$f":" I_Series!AE$222","v":0},{"$f":" I_Series!AF$222","v":507.1813969354975},{"$f":" I_Series!AG$222","v":518.65965467366084},{"$f":" I_Series!AH$222","v":0},{"$f":" I_Series!AI$222","v":0},{"$f":" I_Series!AJ$222","v":0},{"$f":" I_Series!AK$222","v":0},{"$f":" I_Series!AL$222","v":0},{"$f":" I_Series!AM$222","v":974.42639789637701},{"$f":" I_Series!AN$222","v":1001.108477241457},{"$f":" I_Series!AO$222","v":951.6772119896907},{"$f":" I_Series!AP$222","v":979.52174013761999},{"$f":" I_Series!AQ$222","v":1004.3843541421013},{"$f":" I_Series!AR$222","v":1010.9251520966063},{"$f":" I_Series!AS$222","v":1000.7511033306931},{"$f":" I_Series!AT$222","v":1021.8416740343581},{"$f":" I_Series!AU$222","v":1033.4502325597546},{"$f":" I_Series!AV$222","v":1045.1724283023589},{"$f":" I_Series!AW$222","v":1047.8736030746436},{"$f":" I_Series!AX$222","v":1049.3235952815553},{"$f":" I_Series!AY$222","v":1055.5972502061454},{"$f":" I_Series!AZ$222","v":1062.1051986442471},{"$f":" I_Series!BA$222","v":1066.8385728951005},{"$f":" I_Series!BB$222","v":1071.9550191727963},{"$f":" I_Series!BC$222","v":1077.222796391382},{"$f":" I_Series!BD$222","v":1082.8994672646138},{"$f":" I_Series!BE$222","v":1088.758557567854},{"$f":" I_Series!BF$222","v":1093.4277325832286},{"$f":" I_Series!BG$222","v":1100.1171690555498},{"$f":" I_Series!BH$222","v":1107.0962904133705},{"$f":" I_Series!BI$222","v":1114.6565697611359},{"$f":" I_Series!BJ$222","v":1122.5991719895796}]
[null,null,null,null,{"$f":" I_Series!E$223","v":"Base retail revenue (middle)"},{"$f":" I_Series!F$223","v":0},{"$f":" I_Series!G$223","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$223","v":"RPI indexation to be applied"},{"$f":" I_Series!I$223","v":"CAA- CTA model"},{"$f":" I_Series!J$223","v":0},{"$f":" I_Series!K$223","v":"Being published with this model"},{"$f":" I_Series!L$223","v":0},{"$f":" I_Series!M$223","v":0},{"$f":" I_Series!N$223","v":0},{"$f":" I_Series!O$223","v":0},{"$f":" I_Series!P$223","v":0},{"$f":" I_Series!Q$223","v":0},{"$f":" I_Series!R$223","v":0},{"$f":" I_Series!S$223","v":0},{"$f":" I_Series!T$223","v":0},{"$f":" I_Series!U$223","v":0},{"$f":" I_Series!V$223","v":0},{"$f":" I_Series!W$223","v":0},{"$f":" I_Series!X$223","v":0},{"$f":" I_Series!Y$223","v":0},{"$f":" I_Series!Z$223","v":0},{"$f":" I_Series!AA$223","v":0},{"$f":" I_Series!AB$223","v":0},{"$f":" I_Series!AC$223","v":0},{"$f":" I_Series!AD$223","v":0},{"$f":" I_Series!AE$223","v":1207.6033133398773},{"$f":" I_Series!AF$223","v":507.1813969354975},{"$f":" I_Series!AG$223","v":518.65965467366084},{"$f":" I_Series!AH$223","v":837.80939442467616},{"$f":" I_Series!AI$223","v":881.35606762167583},{"$f":" I_Series!AJ$223","v":944.18392631024562},{"$f":" I_Series!AK$223","v":972.82588643060342},{"$f":" I_Series!AL$223","v":976.68644461813244},{"$f":" I_Series!AM$223","v":974.42639789637701},{"$f":" I_Series!AN$223","v":1001.108477241457},{"$f":" I_Series!AO$223","v":951.6772119896907},{"$f":" I_Series!AP$223","v":979.52174013761999},{"$f":" I_Series!AQ$223","v":1004.3843541421013},{"$f":" I_Series!AR$223","v":1010.9251520966063},{"$f":" I_Series!AS$223","v":1000.7511033306931},{"$f":" I_Series!AT$223","v":1021.8416740343581},{"$f":" I_Series!AU$223","v":1033.4502325597546},{"$f":" I_Series!AV$223","v":1045.1724283023589},{"$f":" I_Series!AW$223","v":1047.8736030746436},{"$f":" I_Series!AX$223","v":1049.3235952815553},{"$f":" I_Series!AY$223","v":1055.5972502061454},{"$f":" I_Series!AZ$223","v":1062.1051986442471},{"$f":" I_Series!BA$223","v":1066.8385728951005},{"$f":" I_Series!BB$223","v":1071.9550191727963},{"$f":" I_Series!BC$223","v":1077.222796391382},{"$f":" I_Series!BD$223","v":1082.8994672646138},{"$f":" I_Series!BE$223","v":1088.758557567854},{"$f":" I_Series!BF$223","v":1093.4277325832286},{"$f":" I_Series!BG$223","v":1100.1171690555498},{"$f":" I_Series!BH$223","v":1107.0962904133705},{"$f":" I_Series!BI$223","v":1114.6565697611359},{"$f":" I_Series!BJ$223","v":1122.5991719895796}]
[null,null,null,null,{"$f":" I_Series!E$224","v":"Base retail revenue (low)"},{"$f":" I_Series!F$224","v":0},{"$f":" I_Series!G$224","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$224","v":"RPI indexation to be applied"},{"$f":" I_Series!I$224","v":"CAA- CTA model"},{"$f":" I_Series!J$224","v":0},{"$f":" I_Series!K$224","v":"Being published with this model"},{"$f":" I_Series!L$224","v":0},{"$f":" I_Series!M$224","v":0},{"$f":" I_Series!N$224","v":0},{"$f":" I_Series!O$224","v":0},{"$f":" I_Series!P$224","v":0},{"$f":" I_Series!Q$224","v":0},{"$f":" I_Series!R$224","v":0},{"$f":" I_Series!S$224","v":0},{"$f":" I_Series!T$224","v":0},{"$f":" I_Series!U$224","v":0},{"$f":" I_Series!V$224","v":0},{"$f":" I_Series!W$224","v":0},{"$f":" I_Series!X$224","v":0},{"$f":" I_Series!Y$224","v":0},{"$f":" I_Series!Z$224","v":0},{"$f":" I_Series!AA$224","v":0},{"$f":" I_Series!AB$224","v":0},{"$f":" I_Series!AC$224","v":0},{"$f":" I_Series!AD$224","v":0},{"$f":" I_Series!AE$224","v":0},{"$f":" I_Series!AF$224","v":507.1813969354975},{"$f":" I_Series!AG$224","v":518.65965467366084},{"$f":" I_Series!AH$224","v":784.82415360001335},{"$f":" I_Series!AI$224","v":829.49546037335631},{"$f":" I_Series!AJ$224","v":886.12491781327708},{"$f":" I_Series!AK$224","v":907.89943915903905},{"$f":" I_Series!AL$224","v":909.24215462728353},{"$f":" I_Series!AM$224","v":974.42639789637701},{"$f":" I_Series!AN$224","v":1001.108477241457},{"$f":" I_Series!AO$224","v":951.6772119896907},{"$f":" I_Series!AP$224","v":979.52174013761999},{"$f":" I_Series!AQ$224","v":1004.3843541421013},{"$f":" I_Series!AR$224","v":1010.9251520966063},{"$f":" I_Series!AS$224","v":1000.7511033306931},{"$f":" I_Series!AT$224","v":1021.8416740343581},{"$f":" I_Series!AU$224","v":1033.4502325597546},{"$f":" I_Series!AV$224","v":1045.1724283023589},{"$f":" I_Series!AW$224","v":1047.8736030746436},{"$f":" I_Series!AX$224","v":1049.3235952815553},{"$f":" I_Series!AY$224","v":1055.5972502061454},{"$f":" I_Series!AZ$224","v":1062.1051986442471},{"$f":" I_Series!BA$224","v":1066.8385728951005},{"$f":" I_Series!BB$224","v":1071.9550191727963},{"$f":" I_Series!BC$224","v":1077.222796391382},{"$f":" I_Series!BD$224","v":1082.8994672646138},{"$f":" I_Series!BE$224","v":1088.758557567854},{"$f":" I_Series!BF$224","v":1093.4277325832286},{"$f":" I_Series!BG$224","v":1100.1171690555498},{"$f":" I_Series!BH$224","v":1107.0962904133705},{"$f":" I_Series!BI$224","v":1114.6565697611359},{"$f":" I_Series!BJ$224","v":1122.5991719895796}]
[null,null,null,null,"Base retail revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA20:AA22, MATCH($F19, $E20:$E22,0))","v":0},0,0,0,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,{"$f":"INDEX(AL20:AL22, MATCH($F19, $E20:$E22,0))","v":976.68644461813244},974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[]
[null,null,null,null,{"$f":"I_InputSets!E$502","v":"Additional Base retail revenue - Expansion Phase 1"},{"$f":"I_InputSets!F$502","v":0},{"$f":"I_InputSets!G$502","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$503","v":"Additional Base retail revenue - Expansion Phase 2"},{"$f":"I_InputSets!F$503","v":0},{"$f":"I_InputSets!G$503","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$504","v":"Additional Base retail revenue - Expansion Phase 3"},{"$f":"I_InputSets!F$504","v":0},{"$f":"I_InputSets!G$504","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$505","v":"Additional Base retail revenue - Expansion Phase 4"},{"$f":"I_InputSets!F$505","v":0},{"$f":"I_InputSets!G$505","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"I_InputSets!E$506","v":"Additional Base retail revenue - Expansion Phase 5"},{"$f":"I_InputSets!F$506","v":0},{"$f":"I_InputSets!G$506","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E23","v":"Base retail revenue (un-indexed)"},{"$f":"F23","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,976.68644461813244,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,{"$f":"E35 & \" including Expansion\"","v":"Base retail revenue (un-indexed) including Expansion"},null,{"$f":"G35","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36:BJ36)","v":32010.035850386594},null,{"$f":"SUMPRODUCT($F25:$F29,AA30:AA34) + AA35","v":0},{"$f":"SUMPRODUCT($F25:$F29,AB30:AB34) + AB35","v":0},0,0,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,976.68644461813244,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[]
[null,null,null,null,{"$f":"E$36","v":"Base retail revenue (un-indexed) including Expansion"},{"$f":"F$36","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32010.035850386594,0,0,0,0,0,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,{"$f":"AL$36","v":976.68644461813244},974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,{"$f":" C_Index!E$73","v":"Retail revenue indexation factor"},{"$f":" C_Index!F$73","v":0},{"$f":" C_Index!G$73","v":"RPI annual growth rate"},{"$f":" C_Index!H$73","v":0},{"$f":" C_Index!I$73","v":0},{"$f":" C_Index!J$73","v":0},{"$f":" C_Index!K$73","v":0},{"$f":" C_Index!L$73","v":0},{"$f":" C_Index!M$73","v":0},{"$f":" C_Index!N$73","v":0},{"$f":" C_Index!O$73","v":0},{"$f":" C_Index!P$73","v":0},{"$f":" C_Index!Q$73","v":0},{"$f":" C_Index!R$73","v":0},{"$f":" C_Index!S$73","v":0},{"$f":" C_Index!T$73","v":0},{"$f":" C_Index!U$73","v":0},{"$f":" C_Index!V$73","v":0},{"$f":" C_Index!W$73","v":0},{"$f":" C_Index!X$73","v":0},{"$f":" C_Index!Y$73","v":0},{"$f":" C_Index!Z$73","v":0},{"$f":" C_Index!AA$73","v":0.91817105652559949},{"$f":" C_Index!AB$73","v":0.93418171056525612},{"$f":" C_Index!AC$73","v":0.96765315182006517},{"$f":" C_Index!AD$73","v":1},{"$f":" C_Index!AE$73","v":1.0256288842852916},{"$f":" C_Index!AF$73","v":1.0410476472329093},{"$f":" C_Index!AG$73","v":1.0831606984314885},{"$f":" C_Index!AH$73","v":1.2092070630364014},{"$f":" C_Index!AI$73","v":1.338720586860018},{"$f":" C_Index!AJ$73","v":1.358742197099734},{"$f":" C_Index!AK$73","v":1.3539431231133474},{"$f":" C_Index!AL$73","v":1.3670728393015688},{"$f":" C_Index!AM$73","v":1.4022357593962713},{"$f":" C_Index!AN$73","v":1.4443028321781597},{"$f":" C_Index!AO$73","v":1.4876319171435044},{"$f":" C_Index!AP$73","v":1.5322608746578097},{"$f":" C_Index!AQ$73","v":1.578228700897544},{"$f":" C_Index!AR$73","v":1.6255755619244703},{"$f":" C_Index!AS$73","v":1.6743428287822044},{"$f":" C_Index!AT$73","v":1.7245731136456706},{"$f":" C_Index!AU$73","v":1.7763103070550408},{"$f":" C_Index!AV$73","v":1.8295996162666921},{"$f":" C_Index!AW$73","v":1.8844876047546928},{"$f":" C_Index!AX$73","v":1.9410222328973337},{"$f":" C_Index!AY$73","v":1.9992528998842538},{"$f":" C_Index!AZ$73","v":2.0592304868807814},{"$f":" C_Index!BA$73","v":2.1210074014872049},{"$f":" C_Index!BB$73","v":2.1846376235318212},{"$f":" C_Index!BC$73","v":2.2501767522377758},{"$f":" C_Index!BD$73","v":2.3176820548049091},{"$f":" C_Index!BE$73","v":2.3872125164490563},{"$f":" C_Index!BF$73","v":2.4588288919425279},{"$f":" C_Index!BG$73","v":2.5325937587008038},{"$f":" C_Index!BH$73","v":2.6085715714618281},{"$f":" C_Index!BI$73","v":2.6868287186056827},{"$f":" C_Index!BJ$73","v":2.7674335801638534}]
[null,null,null,null,"Base retail revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40:BJ40)","v":-59510.485733081012},null,{"$f":" AA38 * AA39 * SignSwitch","v":0},0,0,0,-1238.5528389199999,-528,{"$f":" AG38 * AG39 * SignSwitch","v":-561.79175380455717},-1013.0850372165686,-1179.8895120791276,-1282.9025425010366,-1317.1509189193619,{"$f":" AL38 * AL39 * SignSwitch","v":-1335.2015109514648},-1366.3755400299995,-1445.903808997401,-1415.7453953740089,-1500.8828382896095,-1585.1482144395072,-1643.3352221830214,-1675.6004332576249,-1762.2406774423373,-1835.7282999243209,-1912.2470737545225,-1974.7048163438049,-2036.7604279452626,-2110.4058635844804,-2187.1194053228019,-2262.7725093025551,-2341.8332656186653,-2423.9416934204546,-2509.8166624369915,-2599.0980560170015,-2688.5517001268504,-2786.1498761896823,-2887.9399100431665,-2994.8912830167187,-3106.7186456280997]
[]
[null,null,null,null,{"$f":" I_InputSets!E$59","v":"Marginal retail revenue scenario"},{"$f":" I_InputSets!F$59","v":"Marginal retail revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$252","v":"Marginal retail revenue (high)"},{"$f":" I_Series!F$252","v":0},{"$f":" I_Series!G$252","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$252","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$252","v":0},{"$f":" I_Series!J$252","v":0},{"$f":" I_Series!K$252","v":0},{"$f":" I_Series!L$252","v":0},{"$f":" I_Series!M$252","v":0},{"$f":" I_Series!N$252","v":0},{"$f":" I_Series!O$252","v":0},{"$f":" I_Series!P$252","v":0},{"$f":" I_Series!Q$252","v":0},{"$f":" I_Series!R$252","v":0},{"$f":" I_Series!S$252","v":0},{"$f":" I_Series!T$252","v":0},{"$f":" I_Series!U$252","v":0},{"$f":" I_Series!V$252","v":0},{"$f":" I_Series!W$252","v":0},{"$f":" I_Series!X$252","v":0},{"$f":" I_Series!Y$252","v":0},{"$f":" I_Series!Z$252","v":0},{"$f":" I_Series!AA$252","v":0},{"$f":" I_Series!AB$252","v":0},{"$f":" I_Series!AC$252","v":0},{"$f":" I_Series!AD$252","v":0},{"$f":" I_Series!AE$252","v":0},{"$f":" I_Series!AF$252","v":0},{"$f":" I_Series!AG$252","v":0},{"$f":" I_Series!AH$252","v":0},{"$f":" I_Series!AI$252","v":0},{"$f":" I_Series!AJ$252","v":0},{"$f":" I_Series!AK$252","v":0},{"$f":" I_Series!AL$252","v":0},{"$f":" I_Series!AM$252","v":0},{"$f":" I_Series!AN$252","v":0},{"$f":" I_Series!AO$252","v":0},{"$f":" I_Series!AP$252","v":0},{"$f":" I_Series!AQ$252","v":0},{"$f":" I_Series!AR$252","v":0},{"$f":" I_Series!AS$252","v":0},{"$f":" I_Series!AT$252","v":0},{"$f":" I_Series!AU$252","v":0},{"$f":" I_Series!AV$252","v":0},{"$f":" I_Series!AW$252","v":0},{"$f":" I_Series!AX$252","v":0},{"$f":" I_Series!AY$252","v":0},{"$f":" I_Series!AZ$252","v":0},{"$f":" I_Series!BA$252","v":0},{"$f":" I_Series!BB$252","v":0},{"$f":" I_Series!BC$252","v":0},{"$f":" I_Series!BD$252","v":0},{"$f":" I_Series!BE$252","v":0},{"$f":" I_Series!BF$252","v":0},{"$f":" I_Series!BG$252","v":0},{"$f":" I_Series!BH$252","v":0},{"$f":" I_Series!BI$252","v":0},{"$f":" I_Series!BJ$252","v":0}]
[null,null,null,null,{"$f":" I_Series!E$253","v":"Marginal retail revenue (middle)"},{"$f":" I_Series!F$253","v":0},{"$f":" I_Series!G$253","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$253","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$253","v":0},{"$f":" I_Series!J$253","v":0},{"$f":" I_Series!K$253","v":0},{"$f":" I_Series!L$253","v":0},{"$f":" I_Series!M$253","v":0},{"$f":" I_Series!N$253","v":0},{"$f":" I_Series!O$253","v":0},{"$f":" I_Series!P$253","v":0},{"$f":" I_Series!Q$253","v":0},{"$f":" I_Series!R$253","v":0},{"$f":" I_Series!S$253","v":0},{"$f":" I_Series!T$253","v":0},{"$f":" I_Series!U$253","v":0},{"$f":" I_Series!V$253","v":0},{"$f":" I_Series!W$253","v":0},{"$f":" I_Series!X$253","v":0},{"$f":" I_Series!Y$253","v":0},{"$f":" I_Series!Z$253","v":0},{"$f":" I_Series!AA$253","v":0},{"$f":" I_Series!AB$253","v":0},{"$f":" I_Series!AC$253","v":0},{"$f":" I_Series!AD$253","v":0},{"$f":" I_Series!AE$253","v":0},{"$f":" I_Series!AF$253","v":0},{"$f":" I_Series!AG$253","v":0},{"$f":" I_Series!AH$253","v":0},{"$f":" I_Series!AI$253","v":0},{"$f":" I_Series!AJ$253","v":0},{"$f":" I_Series!AK$253","v":0},{"$f":" I_Series!AL$253","v":0},{"$f":" I_Series!AM$253","v":0},{"$f":" I_Series!AN$253","v":0},{"$f":" I_Series!AO$253","v":0},{"$f":" I_Series!AP$253","v":0},{"$f":" I_Series!AQ$253","v":0},{"$f":" I_Series!AR$253","v":0},{"$f":" I_Series!AS$253","v":0},{"$f":" I_Series!AT$253","v":0},{"$f":" I_Series!AU$253","v":0},{"$f":" I_Series!AV$253","v":0},{"$f":" I_Series!AW$253","v":0},{"$f":" I_Series!AX$253","v":0},{"$f":" I_Series!AY$253","v":0},{"$f":" I_Series!AZ$253","v":0},{"$f":" I_Series!BA$253","v":0},{"$f":" I_Series!BB$253","v":0},{"$f":" I_Series!BC$253","v":0},{"$f":" I_Series!BD$253","v":0},{"$f":" I_Series!BE$253","v":0},{"$f":" I_Series!BF$253","v":0},{"$f":" I_Series!BG$253","v":0},{"$f":" I_Series!BH$253","v":0},{"$f":" I_Series!BI$253","v":0},{"$f":" I_Series!BJ$253","v":0}]
[null,null,null,null,{"$f":" I_Series!E$254","v":"Marginal retail revenue (low)"},{"$f":" I_Series!F$254","v":0},{"$f":" I_Series!G$254","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$254","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$254","v":"CAA- Opex CR calc"},{"$f":" I_Series!J$254","v":0},{"$f":" I_Series!K$254","v":"Being published with this model"},{"$f":" I_Series!L$254","v":0},{"$f":" I_Series!M$254","v":0},{"$f":" I_Series!N$254","v":0},{"$f":" I_Series!O$254","v":0},{"$f":" I_Series!P$254","v":0},{"$f":" I_Series!Q$254","v":0},{"$f":" I_Series!R$254","v":0},{"$f":" I_Series!S$254","v":0},{"$f":" I_Series!T$254","v":0},{"$f":" I_Series!U$254","v":0},{"$f":" I_Series!V$254","v":0},{"$f":" I_Series!W$254","v":0},{"$f":" I_Series!X$254","v":0},{"$f":" I_Series!Y$254","v":0},{"$f":" I_Series!Z$254","v":0},{"$f":" I_Series!AA$254","v":0},{"$f":" I_Series!AB$254","v":0},{"$f":" I_Series!AC$254","v":0},{"$f":" I_Series!AD$254","v":0},{"$f":" I_Series!AE$254","v":0},{"$f":" I_Series!AF$254","v":0},{"$f":" I_Series!AG$254","v":0},{"$f":" I_Series!AH$254","v":0},{"$f":" I_Series!AI$254","v":9.5456166694304638},{"$f":" I_Series!AJ$254","v":9.4541122313543262},{"$f":" I_Series!AK$254","v":9.3440004791687006},{"$f":" I_Series!AL$254","v":9.2800293308686577},{"$f":" I_Series!AM$254","v":0},{"$f":" I_Series!AN$254","v":0},{"$f":" I_Series!AO$254","v":0},{"$f":" I_Series!AP$254","v":0},{"$f":" I_Series!AQ$254","v":0},{"$f":" I_Series!AR$254","v":0},{"$f":" I_Series!AS$254","v":0},{"$f":" I_Series!AT$254","v":0},{"$f":" I_Series!AU$254","v":0},{"$f":" I_Series!AV$254","v":0},{"$f":" I_Series!AW$254","v":0},{"$f":" I_Series!AX$254","v":0},{"$f":" I_Series!AY$254","v":0},{"$f":" I_Series!AZ$254","v":0},{"$f":" I_Series!BA$254","v":0},{"$f":" I_Series!BB$254","v":0},{"$f":" I_Series!BC$254","v":0},{"$f":" I_Series!BD$254","v":0},{"$f":" I_Series!BE$254","v":0},{"$f":" I_Series!BF$254","v":0},{"$f":" I_Series!BG$254","v":0},{"$f":" I_Series!BH$254","v":0},{"$f":" I_Series!BI$254","v":0},{"$f":" I_Series!BJ$254","v":0}]
[null,null,null,null,"Marginal retail revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA43:AA45, MATCH($F42, $E43:$E45,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AK43:AK45, MATCH($F42, $E43:$E45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal retail revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA46 * AA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E36","v":"Base retail revenue (un-indexed) including Expansion"},{"$f":"F36","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32010.035850386594,0,0,0,0,0,1207.6033133398773,{"$f":"AF36","v":507.1813969354975},518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,976.68644461813244,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,{"$f":" E48","v":"Marginal retail revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AJ48","v":0},{"$f":" AK48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total retail revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA50:AA51)","v":0},0,0,0,1207.6033133398773,507.1813969354975,518.65965467366084,837.80939442467616,881.35606762167583,944.18392631024562,972.82588643060342,976.68644461813244,974.42639789637701,1001.108477241457,951.6772119896907,979.52174013761999,1004.3843541421013,1010.9251520966063,1000.7511033306931,1021.8416740343581,1033.4502325597546,1045.1724283023589,1047.8736030746436,1049.3235952815553,1055.5972502061454,1062.1051986442471,1066.8385728951005,1071.9550191727963,1077.222796391382,1082.8994672646138,1088.758557567854,1093.4277325832286,1100.1171690555498,1107.0962904133705,1114.6565697611359,1122.5991719895796]
[null,null,null,null,{"$f":" C_Index!E$73","v":"Retail revenue indexation factor"},{"$f":" C_Index!F$73","v":0},{"$f":" C_Index!G$73","v":"RPI annual growth rate"},{"$f":" C_Index!H$73","v":0},{"$f":" C_Index!I$73","v":0},{"$f":" C_Index!J$73","v":0},{"$f":" C_Index!K$73","v":0},{"$f":" C_Index!L$73","v":0},{"$f":" C_Index!M$73","v":0},{"$f":" C_Index!N$73","v":0},{"$f":" C_Index!O$73","v":0},{"$f":" C_Index!P$73","v":0},{"$f":" C_Index!Q$73","v":0},{"$f":" C_Index!R$73","v":0},{"$f":" C_Index!S$73","v":0},{"$f":" C_Index!T$73","v":0},{"$f":" C_Index!U$73","v":0},{"$f":" C_Index!V$73","v":0},{"$f":" C_Index!W$73","v":0},{"$f":" C_Index!X$73","v":0},{"$f":" C_Index!Y$73","v":0},{"$f":" C_Index!Z$73","v":0},{"$f":" C_Index!AA$73","v":0.91817105652559949},{"$f":" C_Index!AB$73","v":0.93418171056525612},{"$f":" C_Index!AC$73","v":0.96765315182006517},{"$f":" C_Index!AD$73","v":1},{"$f":" C_Index!AE$73","v":1.0256288842852916},{"$f":" C_Index!AF$73","v":1.0410476472329093},{"$f":" C_Index!AG$73","v":1.0831606984314885},{"$f":" C_Index!AH$73","v":1.2092070630364014},{"$f":" C_Index!AI$73","v":1.338720586860018},{"$f":" C_Index!AJ$73","v":1.358742197099734},{"$f":" C_Index!AK$73","v":1.3539431231133474},{"$f":" C_Index!AL$73","v":1.3670728393015688},{"$f":" C_Index!AM$73","v":1.4022357593962713},{"$f":" C_Index!AN$73","v":1.4443028321781597},{"$f":" C_Index!AO$73","v":1.4876319171435044},{"$f":" C_Index!AP$73","v":1.5322608746578097},{"$f":" C_Index!AQ$73","v":1.578228700897544},{"$f":" C_Index!AR$73","v":1.6255755619244703},{"$f":" C_Index!AS$73","v":1.6743428287822044},{"$f":" C_Index!AT$73","v":1.7245731136456706},{"$f":" C_Index!AU$73","v":1.7763103070550408},{"$f":" C_Index!AV$73","v":1.8295996162666921},{"$f":" C_Index!AW$73","v":1.8844876047546928},{"$f":" C_Index!AX$73","v":1.9410222328973337},{"$f":" C_Index!AY$73","v":1.9992528998842538},{"$f":" C_Index!AZ$73","v":2.0592304868807814},{"$f":" C_Index!BA$73","v":2.1210074014872049},{"$f":" C_Index!BB$73","v":2.1846376235318212},{"$f":" C_Index!BC$73","v":2.2501767522377758},{"$f":" C_Index!BD$73","v":2.3176820548049091},{"$f":" C_Index!BE$73","v":2.3872125164490563},{"$f":" C_Index!BF$73","v":2.4588288919425279},{"$f":" C_Index!BG$73","v":2.5325937587008038},{"$f":" C_Index!BH$73","v":2.6085715714618281},{"$f":" C_Index!BI$73","v":2.6868287186056827},{"$f":" C_Index!BJ$73","v":2.7674335801638534}]
[null,null,null,null,"Total retail revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54:BJ54)","v":59510.485733081012},null,{"$f":" AA52 * AA53","v":0},0,0,0,1238.5528389199999,{"$f":" AF52 * AF53","v":528},561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[]
[null,null,null,null,{"$f":" I_Actuals!E$48","v":"Retail revenue historic actuals"},{"$f":" I_Actuals!F$48","v":0},{"$f":" I_Actuals!G$48","v":"£'m nominal"},{"$f":" I_Actuals!H$48","v":"Nominal"},{"$f":" I_Actuals!I$48","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$48","v":0},{"$f":" I_Actuals!K$48","v":"Already published"},{"$f":" I_Actuals!L$48","v":0},{"$f":" I_Actuals!M$48","v":0},{"$f":" I_Actuals!N$48","v":0},{"$f":" I_Actuals!O$48","v":0},{"$f":" I_Actuals!P$48","v":0},{"$f":" I_Actuals!Q$48","v":0},{"$f":" I_Actuals!R$48","v":0},{"$f":" I_Actuals!S$48","v":0},{"$f":" I_Actuals!T$48","v":0},{"$f":" I_Actuals!U$48","v":0},{"$f":" I_Actuals!V$48","v":0},{"$f":" I_Actuals!W$48","v":0},{"$f":" I_Actuals!X$48","v":0},{"$f":" I_Actuals!Y$48","v":0},{"$f":" I_Actuals!Z$48","v":0},{"$f":" I_Actuals!AA$48","v":568},{"$f":" I_Actuals!AB$48","v":612},{"$f":" I_Actuals!AC$48","v":659},{"$f":" I_Actuals!AD$48","v":716},{"$f":" I_Actuals!AE$48","v":722},{"$f":" I_Actuals!AF$48","v":0},{"$f":" I_Actuals!AG$48","v":0},{"$f":" I_Actuals!AH$48","v":0},{"$f":" I_Actuals!AI$48","v":0},{"$f":" I_Actuals!AJ$48","v":0},{"$f":" I_Actuals!AK$48","v":0},{"$f":" I_Actuals!AL$48","v":0},{"$f":" I_Actuals!AM$48","v":0},{"$f":" I_Actuals!AN$48","v":0},{"$f":" I_Actuals!AO$48","v":0},{"$f":" I_Actuals!AP$48","v":0},{"$f":" I_Actuals!AQ$48","v":0},{"$f":" I_Actuals!AR$48","v":0},{"$f":" I_Actuals!AS$48","v":0},{"$f":" I_Actuals!AT$48","v":0},{"$f":" I_Actuals!AU$48","v":0},{"$f":" I_Actuals!AV$48","v":0},{"$f":" I_Actuals!AW$48","v":0},{"$f":" I_Actuals!AX$48","v":0},{"$f":" I_Actuals!AY$48","v":0},{"$f":" I_Actuals!AZ$48","v":0},{"$f":" I_Actuals!BA$48","v":0},{"$f":" I_Actuals!BB$48","v":0},{"$f":" I_Actuals!BC$48","v":0},{"$f":" I_Actuals!BD$48","v":0},{"$f":" I_Actuals!BE$48","v":0},{"$f":" I_Actuals!BF$48","v":0},{"$f":" I_Actuals!BG$48","v":0},{"$f":" I_Actuals!BH$48","v":0},{"$f":" I_Actuals!BI$48","v":0},{"$f":" I_Actuals!BJ$48","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total retail revenue",null,{"$f":"G54","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58:BJ58)","v":61548.932894161007},null,{"$f":" IF(AA57 >0, AA56, AA54)","v":568},612,659,716,722,528,561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[]
[null,"Surface Access"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$48","v":"Base surface access revenue scenario"},{"$f":" I_InputSets!F$48","v":"Base surface access revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$226","v":"Base surface access revenue (high)"},{"$f":" I_Series!F$226","v":0},{"$f":" I_Series!G$226","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$226","v":"RPI indexation to be applied"},{"$f":" I_Series!I$226","v":0},{"$f":" I_Series!J$226","v":0},{"$f":" I_Series!K$226","v":0},{"$f":" I_Series!L$226","v":0},{"$f":" I_Series!M$226","v":0},{"$f":" I_Series!N$226","v":0},{"$f":" I_Series!O$226","v":0},{"$f":" I_Series!P$226","v":0},{"$f":" I_Series!Q$226","v":0},{"$f":" I_Series!R$226","v":0},{"$f":" I_Series!S$226","v":0},{"$f":" I_Series!T$226","v":0},{"$f":" I_Series!U$226","v":0},{"$f":" I_Series!V$226","v":0},{"$f":" I_Series!W$226","v":0},{"$f":" I_Series!X$226","v":0},{"$f":" I_Series!Y$226","v":0},{"$f":" I_Series!Z$226","v":0},{"$f":" I_Series!AA$226","v":0},{"$f":" I_Series!AB$226","v":0},{"$f":" I_Series!AC$226","v":0},{"$f":" I_Series!AD$226","v":0},{"$f":" I_Series!AE$226","v":0},{"$f":" I_Series!AF$226","v":0},{"$f":" I_Series!AG$226","v":0},{"$f":" I_Series!AH$226","v":0},{"$f":" I_Series!AI$226","v":0},{"$f":" I_Series!AJ$226","v":0},{"$f":" I_Series!AK$226","v":0},{"$f":" I_Series!AL$226","v":0},{"$f":" I_Series!AM$226","v":0},{"$f":" I_Series!AN$226","v":0},{"$f":" I_Series!AO$226","v":0},{"$f":" I_Series!AP$226","v":0},{"$f":" I_Series!AQ$226","v":0},{"$f":" I_Series!AR$226","v":0},{"$f":" I_Series!AS$226","v":0},{"$f":" I_Series!AT$226","v":0},{"$f":" I_Series!AU$226","v":0},{"$f":" I_Series!AV$226","v":0},{"$f":" I_Series!AW$226","v":0},{"$f":" I_Series!AX$226","v":0},{"$f":" I_Series!AY$226","v":0},{"$f":" I_Series!AZ$226","v":0},{"$f":" I_Series!BA$226","v":0},{"$f":" I_Series!BB$226","v":0},{"$f":" I_Series!BC$226","v":0},{"$f":" I_Series!BD$226","v":0},{"$f":" I_Series!BE$226","v":0},{"$f":" I_Series!BF$226","v":0},{"$f":" I_Series!BG$226","v":0},{"$f":" I_Series!BH$226","v":0},{"$f":" I_Series!BI$226","v":0},{"$f":" I_Series!BJ$226","v":0}]
[null,null,null,null,{"$f":" I_Series!E$227","v":"Base surface access revenue (middle)"},{"$f":" I_Series!F$227","v":0},{"$f":" I_Series!G$227","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$227","v":"RPI indexation to be applied"},{"$f":" I_Series!I$227","v":0},{"$f":" I_Series!J$227","v":0},{"$f":" I_Series!K$227","v":0},{"$f":" I_Series!L$227","v":0},{"$f":" I_Series!M$227","v":0},{"$f":" I_Series!N$227","v":0},{"$f":" I_Series!O$227","v":0},{"$f":" I_Series!P$227","v":0},{"$f":" I_Series!Q$227","v":0},{"$f":" I_Series!R$227","v":0},{"$f":" I_Series!S$227","v":0},{"$f":" I_Series!T$227","v":0},{"$f":" I_Series!U$227","v":0},{"$f":" I_Series!V$227","v":0},{"$f":" I_Series!W$227","v":0},{"$f":" I_Series!X$227","v":0},{"$f":" I_Series!Y$227","v":0},{"$f":" I_Series!Z$227","v":0},{"$f":" I_Series!AA$227","v":0},{"$f":" I_Series!AB$227","v":0},{"$f":" I_Series!AC$227","v":0},{"$f":" I_Series!AD$227","v":0},{"$f":" I_Series!AE$227","v":0},{"$f":" I_Series!AF$227","v":0},{"$f":" I_Series!AG$227","v":0},{"$f":" I_Series!AH$227","v":0},{"$f":" I_Series!AI$227","v":0},{"$f":" I_Series!AJ$227","v":0},{"$f":" I_Series!AK$227","v":0},{"$f":" I_Series!AL$227","v":0},{"$f":" I_Series!AM$227","v":0},{"$f":" I_Series!AN$227","v":0},{"$f":" I_Series!AO$227","v":0},{"$f":" I_Series!AP$227","v":0},{"$f":" I_Series!AQ$227","v":0},{"$f":" I_Series!AR$227","v":0},{"$f":" I_Series!AS$227","v":0},{"$f":" I_Series!AT$227","v":0},{"$f":" I_Series!AU$227","v":0},{"$f":" I_Series!AV$227","v":0},{"$f":" I_Series!AW$227","v":0},{"$f":" I_Series!AX$227","v":0},{"$f":" I_Series!AY$227","v":0},{"$f":" I_Series!AZ$227","v":0},{"$f":" I_Series!BA$227","v":0},{"$f":" I_Series!BB$227","v":0},{"$f":" I_Series!BC$227","v":0},{"$f":" I_Series!BD$227","v":0},{"$f":" I_Series!BE$227","v":0},{"$f":" I_Series!BF$227","v":0},{"$f":" I_Series!BG$227","v":0},{"$f":" I_Series!BH$227","v":0},{"$f":" I_Series!BI$227","v":0},{"$f":" I_Series!BJ$227","v":0}]
[null,null,null,null,{"$f":" I_Series!E$228","v":"Base surface access revenue (low)"},{"$f":" I_Series!F$228","v":0},{"$f":" I_Series!G$228","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$228","v":"RPI indexation to be applied"},{"$f":" I_Series!I$228","v":0},{"$f":" I_Series!J$228","v":0},{"$f":" I_Series!K$228","v":0},{"$f":" I_Series!L$228","v":0},{"$f":" I_Series!M$228","v":0},{"$f":" I_Series!N$228","v":0},{"$f":" I_Series!O$228","v":0},{"$f":" I_Series!P$228","v":0},{"$f":" I_Series!Q$228","v":0},{"$f":" I_Series!R$228","v":0},{"$f":" I_Series!S$228","v":0},{"$f":" I_Series!T$228","v":0},{"$f":" I_Series!U$228","v":0},{"$f":" I_Series!V$228","v":0},{"$f":" I_Series!W$228","v":0},{"$f":" I_Series!X$228","v":0},{"$f":" I_Series!Y$228","v":0},{"$f":" I_Series!Z$228","v":0},{"$f":" I_Series!AA$228","v":0},{"$f":" I_Series!AB$228","v":0},{"$f":" I_Series!AC$228","v":0},{"$f":" I_Series!AD$228","v":0},{"$f":" I_Series!AE$228","v":0},{"$f":" I_Series!AF$228","v":0},{"$f":" I_Series!AG$228","v":0},{"$f":" I_Series!AH$228","v":0},{"$f":" I_Series!AI$228","v":0},{"$f":" I_Series!AJ$228","v":0},{"$f":" I_Series!AK$228","v":0},{"$f":" I_Series!AL$228","v":0},{"$f":" I_Series!AM$228","v":0},{"$f":" I_Series!AN$228","v":0},{"$f":" I_Series!AO$228","v":0},{"$f":" I_Series!AP$228","v":0},{"$f":" I_Series!AQ$228","v":0},{"$f":" I_Series!AR$228","v":0},{"$f":" I_Series!AS$228","v":0},{"$f":" I_Series!AT$228","v":0},{"$f":" I_Series!AU$228","v":0},{"$f":" I_Series!AV$228","v":0},{"$f":" I_Series!AW$228","v":0},{"$f":" I_Series!AX$228","v":0},{"$f":" I_Series!AY$228","v":0},{"$f":" I_Series!AZ$228","v":0},{"$f":" I_Series!BA$228","v":0},{"$f":" I_Series!BB$228","v":0},{"$f":" I_Series!BC$228","v":0},{"$f":" I_Series!BD$228","v":0},{"$f":" I_Series!BE$228","v":0},{"$f":" I_Series!BF$228","v":0},{"$f":" I_Series!BG$228","v":0},{"$f":" I_Series!BH$228","v":0},{"$f":" I_Series!BI$228","v":0},{"$f":" I_Series!BJ$228","v":0}]
[null,null,null,null,"Base surface access revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA63:AA65, MATCH($F62, $E63:$E65,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$508","v":"Additional Base surface access revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$508","v":0},{"$f":" I_InputSets!G$508","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$509","v":"Additional Base surface access revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$509","v":0},{"$f":" I_InputSets!G$509","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$510","v":"Additional Base surface access revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$510","v":0},{"$f":" I_InputSets!G$510","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$511","v":"Additional Base surface access revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$511","v":0},{"$f":" I_InputSets!G$511","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$512","v":"Additional Base surface access revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$512","v":0},{"$f":" I_InputSets!G$512","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E66","v":"Base surface access revenue (un-indexed)"},{"$f":"F66","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E78 & \" including Expansion\"","v":"Base surface access revenue (un-indexed) including Expansion"},null,{"$f":"G78","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA79:BJ79)","v":0},null,{"$f":"SUMPRODUCT($F68:$F72,AA73:AA77) + AA78","v":0},{"$f":"SUMPRODUCT($F68:$F72,AB73:AB77) + AB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E79","v":"Base surface access revenue (un-indexed) including Expansion"},{"$f":" F79","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$76","v":"Surface access revenue indexation factor"},{"$f":" C_Index!F$76","v":0},{"$f":" C_Index!G$76","v":"RPI annual growth rate"},{"$f":" C_Index!H$76","v":0},{"$f":" C_Index!I$76","v":0},{"$f":" C_Index!J$76","v":0},{"$f":" C_Index!K$76","v":0},{"$f":" C_Index!L$76","v":0},{"$f":" C_Index!M$76","v":0},{"$f":" C_Index!N$76","v":0},{"$f":" C_Index!O$76","v":0},{"$f":" C_Index!P$76","v":0},{"$f":" C_Index!Q$76","v":0},{"$f":" C_Index!R$76","v":0},{"$f":" C_Index!S$76","v":0},{"$f":" C_Index!T$76","v":0},{"$f":" C_Index!U$76","v":0},{"$f":" C_Index!V$76","v":0},{"$f":" C_Index!W$76","v":0},{"$f":" C_Index!X$76","v":0},{"$f":" C_Index!Y$76","v":0},{"$f":" C_Index!Z$76","v":0},{"$f":" C_Index!AA$76","v":0.91817105652559949},{"$f":" C_Index!AB$76","v":0.93418171056525612},{"$f":" C_Index!AC$76","v":0.96765315182006517},{"$f":" C_Index!AD$76","v":1},{"$f":" C_Index!AE$76","v":1.0256288842852916},{"$f":" C_Index!AF$76","v":1.0410476472329093},{"$f":" C_Index!AG$76","v":1.0831606984314885},{"$f":" C_Index!AH$76","v":1.2092070630364014},{"$f":" C_Index!AI$76","v":1.338720586860018},{"$f":" C_Index!AJ$76","v":1.358742197099734},{"$f":" C_Index!AK$76","v":1.3539431231133474},{"$f":" C_Index!AL$76","v":1.3670728393015688},{"$f":" C_Index!AM$76","v":1.4022357593962713},{"$f":" C_Index!AN$76","v":1.4443028321781597},{"$f":" C_Index!AO$76","v":1.4876319171435044},{"$f":" C_Index!AP$76","v":1.5322608746578097},{"$f":" C_Index!AQ$76","v":1.578228700897544},{"$f":" C_Index!AR$76","v":1.6255755619244703},{"$f":" C_Index!AS$76","v":1.6743428287822044},{"$f":" C_Index!AT$76","v":1.7245731136456706},{"$f":" C_Index!AU$76","v":1.7763103070550408},{"$f":" C_Index!AV$76","v":1.8295996162666921},{"$f":" C_Index!AW$76","v":1.8844876047546928},{"$f":" C_Index!AX$76","v":1.9410222328973337},{"$f":" C_Index!AY$76","v":1.9992528998842538},{"$f":" C_Index!AZ$76","v":2.0592304868807814},{"$f":" C_Index!BA$76","v":2.1210074014872049},{"$f":" C_Index!BB$76","v":2.1846376235318212},{"$f":" C_Index!BC$76","v":2.2501767522377758},{"$f":" C_Index!BD$76","v":2.3176820548049091},{"$f":" C_Index!BE$76","v":2.3872125164490563},{"$f":" C_Index!BF$76","v":2.4588288919425279},{"$f":" C_Index!BG$76","v":2.5325937587008038},{"$f":" C_Index!BH$76","v":2.6085715714618281},{"$f":" C_Index!BI$76","v":2.6868287186056827},{"$f":" C_Index!BJ$76","v":2.7674335801638534}]
[null,null,null,null,"Base surface access revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA83:BJ83)","v":0},null,{"$f":" AA81 * AA82 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$60","v":"Marginal surface access revenue scenario"},{"$f":" I_InputSets!F$60","v":"Marginal surface access revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$256","v":"Marginal surface access revenue (high)"},{"$f":" I_Series!F$256","v":0},{"$f":" I_Series!G$256","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$256","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$256","v":0},{"$f":" I_Series!J$256","v":0},{"$f":" I_Series!K$256","v":0},{"$f":" I_Series!L$256","v":0},{"$f":" I_Series!M$256","v":0},{"$f":" I_Series!N$256","v":0},{"$f":" I_Series!O$256","v":0},{"$f":" I_Series!P$256","v":0},{"$f":" I_Series!Q$256","v":0},{"$f":" I_Series!R$256","v":0},{"$f":" I_Series!S$256","v":0},{"$f":" I_Series!T$256","v":0},{"$f":" I_Series!U$256","v":0},{"$f":" I_Series!V$256","v":0},{"$f":" I_Series!W$256","v":0},{"$f":" I_Series!X$256","v":0},{"$f":" I_Series!Y$256","v":0},{"$f":" I_Series!Z$256","v":0},{"$f":" I_Series!AA$256","v":0},{"$f":" I_Series!AB$256","v":0},{"$f":" I_Series!AC$256","v":0},{"$f":" I_Series!AD$256","v":0},{"$f":" I_Series!AE$256","v":0},{"$f":" I_Series!AF$256","v":0},{"$f":" I_Series!AG$256","v":0},{"$f":" I_Series!AH$256","v":0},{"$f":" I_Series!AI$256","v":0},{"$f":" I_Series!AJ$256","v":0},{"$f":" I_Series!AK$256","v":0},{"$f":" I_Series!AL$256","v":0},{"$f":" I_Series!AM$256","v":0},{"$f":" I_Series!AN$256","v":0},{"$f":" I_Series!AO$256","v":0},{"$f":" I_Series!AP$256","v":0},{"$f":" I_Series!AQ$256","v":0},{"$f":" I_Series!AR$256","v":0},{"$f":" I_Series!AS$256","v":0},{"$f":" I_Series!AT$256","v":0},{"$f":" I_Series!AU$256","v":0},{"$f":" I_Series!AV$256","v":0},{"$f":" I_Series!AW$256","v":0},{"$f":" I_Series!AX$256","v":0},{"$f":" I_Series!AY$256","v":0},{"$f":" I_Series!AZ$256","v":0},{"$f":" I_Series!BA$256","v":0},{"$f":" I_Series!BB$256","v":0},{"$f":" I_Series!BC$256","v":0},{"$f":" I_Series!BD$256","v":0},{"$f":" I_Series!BE$256","v":0},{"$f":" I_Series!BF$256","v":0},{"$f":" I_Series!BG$256","v":0},{"$f":" I_Series!BH$256","v":0},{"$f":" I_Series!BI$256","v":0},{"$f":" I_Series!BJ$256","v":0}]
[null,null,null,null,{"$f":" I_Series!E$257","v":"Marginal surface access revenue (middle)"},{"$f":" I_Series!F$257","v":0},{"$f":" I_Series!G$257","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$257","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$257","v":0},{"$f":" I_Series!J$257","v":0},{"$f":" I_Series!K$257","v":0},{"$f":" I_Series!L$257","v":0},{"$f":" I_Series!M$257","v":0},{"$f":" I_Series!N$257","v":0},{"$f":" I_Series!O$257","v":0},{"$f":" I_Series!P$257","v":0},{"$f":" I_Series!Q$257","v":0},{"$f":" I_Series!R$257","v":0},{"$f":" I_Series!S$257","v":0},{"$f":" I_Series!T$257","v":0},{"$f":" I_Series!U$257","v":0},{"$f":" I_Series!V$257","v":0},{"$f":" I_Series!W$257","v":0},{"$f":" I_Series!X$257","v":0},{"$f":" I_Series!Y$257","v":0},{"$f":" I_Series!Z$257","v":0},{"$f":" I_Series!AA$257","v":0},{"$f":" I_Series!AB$257","v":0},{"$f":" I_Series!AC$257","v":0},{"$f":" I_Series!AD$257","v":0},{"$f":" I_Series!AE$257","v":0},{"$f":" I_Series!AF$257","v":0},{"$f":" I_Series!AG$257","v":0},{"$f":" I_Series!AH$257","v":0},{"$f":" I_Series!AI$257","v":0},{"$f":" I_Series!AJ$257","v":0},{"$f":" I_Series!AK$257","v":0},{"$f":" I_Series!AL$257","v":0},{"$f":" I_Series!AM$257","v":0},{"$f":" I_Series!AN$257","v":0},{"$f":" I_Series!AO$257","v":0},{"$f":" I_Series!AP$257","v":0},{"$f":" I_Series!AQ$257","v":0},{"$f":" I_Series!AR$257","v":0},{"$f":" I_Series!AS$257","v":0},{"$f":" I_Series!AT$257","v":0},{"$f":" I_Series!AU$257","v":0},{"$f":" I_Series!AV$257","v":0},{"$f":" I_Series!AW$257","v":0},{"$f":" I_Series!AX$257","v":0},{"$f":" I_Series!AY$257","v":0},{"$f":" I_Series!AZ$257","v":0},{"$f":" I_Series!BA$257","v":0},{"$f":" I_Series!BB$257","v":0},{"$f":" I_Series!BC$257","v":0},{"$f":" I_Series!BD$257","v":0},{"$f":" I_Series!BE$257","v":0},{"$f":" I_Series!BF$257","v":0},{"$f":" I_Series!BG$257","v":0},{"$f":" I_Series!BH$257","v":0},{"$f":" I_Series!BI$257","v":0},{"$f":" I_Series!BJ$257","v":0}]
[null,null,null,null,{"$f":" I_Series!E$258","v":"Marginal surface access revenue (low)"},{"$f":" I_Series!F$258","v":0},{"$f":" I_Series!G$258","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$258","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$258","v":0},{"$f":" I_Series!J$258","v":0},{"$f":" I_Series!K$258","v":0},{"$f":" I_Series!L$258","v":0},{"$f":" I_Series!M$258","v":0},{"$f":" I_Series!N$258","v":0},{"$f":" I_Series!O$258","v":0},{"$f":" I_Series!P$258","v":0},{"$f":" I_Series!Q$258","v":0},{"$f":" I_Series!R$258","v":0},{"$f":" I_Series!S$258","v":0},{"$f":" I_Series!T$258","v":0},{"$f":" I_Series!U$258","v":0},{"$f":" I_Series!V$258","v":0},{"$f":" I_Series!W$258","v":0},{"$f":" I_Series!X$258","v":0},{"$f":" I_Series!Y$258","v":0},{"$f":" I_Series!Z$258","v":0},{"$f":" I_Series!AA$258","v":0},{"$f":" I_Series!AB$258","v":0},{"$f":" I_Series!AC$258","v":0},{"$f":" I_Series!AD$258","v":0},{"$f":" I_Series!AE$258","v":0},{"$f":" I_Series!AF$258","v":0},{"$f":" I_Series!AG$258","v":0},{"$f":" I_Series!AH$258","v":0},{"$f":" I_Series!AI$258","v":0},{"$f":" I_Series!AJ$258","v":0},{"$f":" I_Series!AK$258","v":0},{"$f":" I_Series!AL$258","v":0},{"$f":" I_Series!AM$258","v":0},{"$f":" I_Series!AN$258","v":0},{"$f":" I_Series!AO$258","v":0},{"$f":" I_Series!AP$258","v":0},{"$f":" I_Series!AQ$258","v":0},{"$f":" I_Series!AR$258","v":0},{"$f":" I_Series!AS$258","v":0},{"$f":" I_Series!AT$258","v":0},{"$f":" I_Series!AU$258","v":0},{"$f":" I_Series!AV$258","v":0},{"$f":" I_Series!AW$258","v":0},{"$f":" I_Series!AX$258","v":0},{"$f":" I_Series!AY$258","v":0},{"$f":" I_Series!AZ$258","v":0},{"$f":" I_Series!BA$258","v":0},{"$f":" I_Series!BB$258","v":0},{"$f":" I_Series!BC$258","v":0},{"$f":" I_Series!BD$258","v":0},{"$f":" I_Series!BE$258","v":0},{"$f":" I_Series!BF$258","v":0},{"$f":" I_Series!BG$258","v":0},{"$f":" I_Series!BH$258","v":0},{"$f":" I_Series!BI$258","v":0},{"$f":" I_Series!BJ$258","v":0}]
[null,null,null,null,"Marginal surface access revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA86:AA88, MATCH($F85, $E86:$E88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal surface access revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA89 * AA90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E79","v":"Base surface access revenue (un-indexed) including Expansion"},{"$f":"F79","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E91","v":"Marginal surface access revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total surface access revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:AA94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$76","v":"Surface access revenue indexation factor"},{"$f":" C_Index!F$76","v":0},{"$f":" C_Index!G$76","v":"RPI annual growth rate"},{"$f":" C_Index!H$76","v":0},{"$f":" C_Index!I$76","v":0},{"$f":" C_Index!J$76","v":0},{"$f":" C_Index!K$76","v":0},{"$f":" C_Index!L$76","v":0},{"$f":" C_Index!M$76","v":0},{"$f":" C_Index!N$76","v":0},{"$f":" C_Index!O$76","v":0},{"$f":" C_Index!P$76","v":0},{"$f":" C_Index!Q$76","v":0},{"$f":" C_Index!R$76","v":0},{"$f":" C_Index!S$76","v":0},{"$f":" C_Index!T$76","v":0},{"$f":" C_Index!U$76","v":0},{"$f":" C_Index!V$76","v":0},{"$f":" C_Index!W$76","v":0},{"$f":" C_Index!X$76","v":0},{"$f":" C_Index!Y$76","v":0},{"$f":" C_Index!Z$76","v":0},{"$f":" C_Index!AA$76","v":0.91817105652559949},{"$f":" C_Index!AB$76","v":0.93418171056525612},{"$f":" C_Index!AC$76","v":0.96765315182006517},{"$f":" C_Index!AD$76","v":1},{"$f":" C_Index!AE$76","v":1.0256288842852916},{"$f":" C_Index!AF$76","v":1.0410476472329093},{"$f":" C_Index!AG$76","v":1.0831606984314885},{"$f":" C_Index!AH$76","v":1.2092070630364014},{"$f":" C_Index!AI$76","v":1.338720586860018},{"$f":" C_Index!AJ$76","v":1.358742197099734},{"$f":" C_Index!AK$76","v":1.3539431231133474},{"$f":" C_Index!AL$76","v":1.3670728393015688},{"$f":" C_Index!AM$76","v":1.4022357593962713},{"$f":" C_Index!AN$76","v":1.4443028321781597},{"$f":" C_Index!AO$76","v":1.4876319171435044},{"$f":" C_Index!AP$76","v":1.5322608746578097},{"$f":" C_Index!AQ$76","v":1.578228700897544},{"$f":" C_Index!AR$76","v":1.6255755619244703},{"$f":" C_Index!AS$76","v":1.6743428287822044},{"$f":" C_Index!AT$76","v":1.7245731136456706},{"$f":" C_Index!AU$76","v":1.7763103070550408},{"$f":" C_Index!AV$76","v":1.8295996162666921},{"$f":" C_Index!AW$76","v":1.8844876047546928},{"$f":" C_Index!AX$76","v":1.9410222328973337},{"$f":" C_Index!AY$76","v":1.9992528998842538},{"$f":" C_Index!AZ$76","v":2.0592304868807814},{"$f":" C_Index!BA$76","v":2.1210074014872049},{"$f":" C_Index!BB$76","v":2.1846376235318212},{"$f":" C_Index!BC$76","v":2.2501767522377758},{"$f":" C_Index!BD$76","v":2.3176820548049091},{"$f":" C_Index!BE$76","v":2.3872125164490563},{"$f":" C_Index!BF$76","v":2.4588288919425279},{"$f":" C_Index!BG$76","v":2.5325937587008038},{"$f":" C_Index!BH$76","v":2.6085715714618281},{"$f":" C_Index!BI$76","v":2.6868287186056827},{"$f":" C_Index!BJ$76","v":2.7674335801638534}]
[null,null,null,null,"Total surface access revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA97:BJ97)","v":0},null,{"$f":" AA95 * AA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$49","v":"Surface access revenue historic actuals"},{"$f":" I_Actuals!F$49","v":0},{"$f":" I_Actuals!G$49","v":"£'m nominal"},{"$f":" I_Actuals!H$49","v":"Nominal"},{"$f":" I_Actuals!I$49","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$49","v":0},{"$f":" I_Actuals!K$49","v":"Already published"},{"$f":" I_Actuals!L$49","v":0},{"$f":" I_Actuals!M$49","v":0},{"$f":" I_Actuals!N$49","v":0},{"$f":" I_Actuals!O$49","v":0},{"$f":" I_Actuals!P$49","v":0},{"$f":" I_Actuals!Q$49","v":0},{"$f":" I_Actuals!R$49","v":0},{"$f":" I_Actuals!S$49","v":0},{"$f":" I_Actuals!T$49","v":0},{"$f":" I_Actuals!U$49","v":0},{"$f":" I_Actuals!V$49","v":0},{"$f":" I_Actuals!W$49","v":0},{"$f":" I_Actuals!X$49","v":0},{"$f":" I_Actuals!Y$49","v":0},{"$f":" I_Actuals!Z$49","v":0},{"$f":" I_Actuals!AA$49","v":0},{"$f":" I_Actuals!AB$49","v":0},{"$f":" I_Actuals!AC$49","v":0},{"$f":" I_Actuals!AD$49","v":0},{"$f":" I_Actuals!AE$49","v":0},{"$f":" I_Actuals!AF$49","v":0},{"$f":" I_Actuals!AG$49","v":0},{"$f":" I_Actuals!AH$49","v":0},{"$f":" I_Actuals!AI$49","v":0},{"$f":" I_Actuals!AJ$49","v":0},{"$f":" I_Actuals!AK$49","v":0},{"$f":" I_Actuals!AL$49","v":0},{"$f":" I_Actuals!AM$49","v":0},{"$f":" I_Actuals!AN$49","v":0},{"$f":" I_Actuals!AO$49","v":0},{"$f":" I_Actuals!AP$49","v":0},{"$f":" I_Actuals!AQ$49","v":0},{"$f":" I_Actuals!AR$49","v":0},{"$f":" I_Actuals!AS$49","v":0},{"$f":" I_Actuals!AT$49","v":0},{"$f":" I_Actuals!AU$49","v":0},{"$f":" I_Actuals!AV$49","v":0},{"$f":" I_Actuals!AW$49","v":0},{"$f":" I_Actuals!AX$49","v":0},{"$f":" I_Actuals!AY$49","v":0},{"$f":" I_Actuals!AZ$49","v":0},{"$f":" I_Actuals!BA$49","v":0},{"$f":" I_Actuals!BB$49","v":0},{"$f":" I_Actuals!BC$49","v":0},{"$f":" I_Actuals!BD$49","v":0},{"$f":" I_Actuals!BE$49","v":0},{"$f":" I_Actuals!BF$49","v":0},{"$f":" I_Actuals!BG$49","v":0},{"$f":" I_Actuals!BH$49","v":0},{"$f":" I_Actuals!BI$49","v":0},{"$f":" I_Actuals!BJ$49","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total surface access revenue",null,{"$f":"G97","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA101:BJ101)","v":0},null,{"$f":" IF(AA100 >0, AA99, AA97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Property"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$49","v":"Base property revenue scenario"},{"$f":" I_InputSets!F$49","v":"Base property revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$230","v":"Base property revenue (high)"},{"$f":" I_Series!F$230","v":0},{"$f":" I_Series!G$230","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$230","v":"RPI indexation to be applied"},{"$f":" I_Series!I$230","v":0},{"$f":" I_Series!J$230","v":0},{"$f":" I_Series!K$230","v":0},{"$f":" I_Series!L$230","v":0},{"$f":" I_Series!M$230","v":0},{"$f":" I_Series!N$230","v":0},{"$f":" I_Series!O$230","v":0},{"$f":" I_Series!P$230","v":0},{"$f":" I_Series!Q$230","v":0},{"$f":" I_Series!R$230","v":0},{"$f":" I_Series!S$230","v":0},{"$f":" I_Series!T$230","v":0},{"$f":" I_Series!U$230","v":0},{"$f":" I_Series!V$230","v":0},{"$f":" I_Series!W$230","v":0},{"$f":" I_Series!X$230","v":0},{"$f":" I_Series!Y$230","v":0},{"$f":" I_Series!Z$230","v":0},{"$f":" I_Series!AA$230","v":0},{"$f":" I_Series!AB$230","v":0},{"$f":" I_Series!AC$230","v":0},{"$f":" I_Series!AD$230","v":0},{"$f":" I_Series!AE$230","v":0},{"$f":" I_Series!AF$230","v":0},{"$f":" I_Series!AG$230","v":0},{"$f":" I_Series!AH$230","v":0},{"$f":" I_Series!AI$230","v":0},{"$f":" I_Series!AJ$230","v":0},{"$f":" I_Series!AK$230","v":0},{"$f":" I_Series!AL$230","v":0},{"$f":" I_Series!AM$230","v":0},{"$f":" I_Series!AN$230","v":0},{"$f":" I_Series!AO$230","v":0},{"$f":" I_Series!AP$230","v":0},{"$f":" I_Series!AQ$230","v":0},{"$f":" I_Series!AR$230","v":0},{"$f":" I_Series!AS$230","v":0},{"$f":" I_Series!AT$230","v":0},{"$f":" I_Series!AU$230","v":0},{"$f":" I_Series!AV$230","v":0},{"$f":" I_Series!AW$230","v":0},{"$f":" I_Series!AX$230","v":0},{"$f":" I_Series!AY$230","v":0},{"$f":" I_Series!AZ$230","v":0},{"$f":" I_Series!BA$230","v":0},{"$f":" I_Series!BB$230","v":0},{"$f":" I_Series!BC$230","v":0},{"$f":" I_Series!BD$230","v":0},{"$f":" I_Series!BE$230","v":0},{"$f":" I_Series!BF$230","v":0},{"$f":" I_Series!BG$230","v":0},{"$f":" I_Series!BH$230","v":0},{"$f":" I_Series!BI$230","v":0},{"$f":" I_Series!BJ$230","v":0}]
[null,null,null,null,{"$f":" I_Series!E$231","v":"Base property revenue (middle)"},{"$f":" I_Series!F$231","v":0},{"$f":" I_Series!G$231","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$231","v":"RPI indexation to be applied"},{"$f":" I_Series!I$231","v":0},{"$f":" I_Series!J$231","v":0},{"$f":" I_Series!K$231","v":0},{"$f":" I_Series!L$231","v":0},{"$f":" I_Series!M$231","v":0},{"$f":" I_Series!N$231","v":0},{"$f":" I_Series!O$231","v":0},{"$f":" I_Series!P$231","v":0},{"$f":" I_Series!Q$231","v":0},{"$f":" I_Series!R$231","v":0},{"$f":" I_Series!S$231","v":0},{"$f":" I_Series!T$231","v":0},{"$f":" I_Series!U$231","v":0},{"$f":" I_Series!V$231","v":0},{"$f":" I_Series!W$231","v":0},{"$f":" I_Series!X$231","v":0},{"$f":" I_Series!Y$231","v":0},{"$f":" I_Series!Z$231","v":0},{"$f":" I_Series!AA$231","v":0},{"$f":" I_Series!AB$231","v":0},{"$f":" I_Series!AC$231","v":0},{"$f":" I_Series!AD$231","v":0},{"$f":" I_Series!AE$231","v":0},{"$f":" I_Series!AF$231","v":0},{"$f":" I_Series!AG$231","v":0},{"$f":" I_Series!AH$231","v":0},{"$f":" I_Series!AI$231","v":0},{"$f":" I_Series!AJ$231","v":0},{"$f":" I_Series!AK$231","v":0},{"$f":" I_Series!AL$231","v":0},{"$f":" I_Series!AM$231","v":0},{"$f":" I_Series!AN$231","v":0},{"$f":" I_Series!AO$231","v":0},{"$f":" I_Series!AP$231","v":0},{"$f":" I_Series!AQ$231","v":0},{"$f":" I_Series!AR$231","v":0},{"$f":" I_Series!AS$231","v":0},{"$f":" I_Series!AT$231","v":0},{"$f":" I_Series!AU$231","v":0},{"$f":" I_Series!AV$231","v":0},{"$f":" I_Series!AW$231","v":0},{"$f":" I_Series!AX$231","v":0},{"$f":" I_Series!AY$231","v":0},{"$f":" I_Series!AZ$231","v":0},{"$f":" I_Series!BA$231","v":0},{"$f":" I_Series!BB$231","v":0},{"$f":" I_Series!BC$231","v":0},{"$f":" I_Series!BD$231","v":0},{"$f":" I_Series!BE$231","v":0},{"$f":" I_Series!BF$231","v":0},{"$f":" I_Series!BG$231","v":0},{"$f":" I_Series!BH$231","v":0},{"$f":" I_Series!BI$231","v":0},{"$f":" I_Series!BJ$231","v":0}]
[null,null,null,null,{"$f":" I_Series!E$232","v":"Base property revenue (low)"},{"$f":" I_Series!F$232","v":0},{"$f":" I_Series!G$232","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$232","v":"RPI indexation to be applied"},{"$f":" I_Series!I$232","v":0},{"$f":" I_Series!J$232","v":0},{"$f":" I_Series!K$232","v":0},{"$f":" I_Series!L$232","v":0},{"$f":" I_Series!M$232","v":0},{"$f":" I_Series!N$232","v":0},{"$f":" I_Series!O$232","v":0},{"$f":" I_Series!P$232","v":0},{"$f":" I_Series!Q$232","v":0},{"$f":" I_Series!R$232","v":0},{"$f":" I_Series!S$232","v":0},{"$f":" I_Series!T$232","v":0},{"$f":" I_Series!U$232","v":0},{"$f":" I_Series!V$232","v":0},{"$f":" I_Series!W$232","v":0},{"$f":" I_Series!X$232","v":0},{"$f":" I_Series!Y$232","v":0},{"$f":" I_Series!Z$232","v":0},{"$f":" I_Series!AA$232","v":0},{"$f":" I_Series!AB$232","v":0},{"$f":" I_Series!AC$232","v":0},{"$f":" I_Series!AD$232","v":0},{"$f":" I_Series!AE$232","v":0},{"$f":" I_Series!AF$232","v":0},{"$f":" I_Series!AG$232","v":0},{"$f":" I_Series!AH$232","v":0},{"$f":" I_Series!AI$232","v":0},{"$f":" I_Series!AJ$232","v":0},{"$f":" I_Series!AK$232","v":0},{"$f":" I_Series!AL$232","v":0},{"$f":" I_Series!AM$232","v":0},{"$f":" I_Series!AN$232","v":0},{"$f":" I_Series!AO$232","v":0},{"$f":" I_Series!AP$232","v":0},{"$f":" I_Series!AQ$232","v":0},{"$f":" I_Series!AR$232","v":0},{"$f":" I_Series!AS$232","v":0},{"$f":" I_Series!AT$232","v":0},{"$f":" I_Series!AU$232","v":0},{"$f":" I_Series!AV$232","v":0},{"$f":" I_Series!AW$232","v":0},{"$f":" I_Series!AX$232","v":0},{"$f":" I_Series!AY$232","v":0},{"$f":" I_Series!AZ$232","v":0},{"$f":" I_Series!BA$232","v":0},{"$f":" I_Series!BB$232","v":0},{"$f":" I_Series!BC$232","v":0},{"$f":" I_Series!BD$232","v":0},{"$f":" I_Series!BE$232","v":0},{"$f":" I_Series!BF$232","v":0},{"$f":" I_Series!BG$232","v":0},{"$f":" I_Series!BH$232","v":0},{"$f":" I_Series!BI$232","v":0},{"$f":" I_Series!BJ$232","v":0}]
[null,null,null,null,"Base property revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA106:AA108, MATCH($F105, $E106:$E108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$514","v":"Additional Base property revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$514","v":0},{"$f":" I_InputSets!G$514","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$515","v":"Additional Base property revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$515","v":0},{"$f":" I_InputSets!G$515","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$516","v":"Additional Base property revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$516","v":0},{"$f":" I_InputSets!G$516","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$517","v":"Additional Base property revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$517","v":0},{"$f":" I_InputSets!G$517","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$518","v":"Additional Base property revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$518","v":0},{"$f":" I_InputSets!G$518","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E109","v":"Base property revenue (un-indexed)"},{"$f":"F109","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E121 & \" including Expansion\"","v":"Base property revenue (un-indexed) including Expansion"},null,{"$f":"G121","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA122:BJ122)","v":0},null,{"$f":"SUMPRODUCT($F111:$F115,AA116:AA120) + AA121","v":0},{"$f":"SUMPRODUCT($F111:$F115,AB116:AB120) + AB121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E122","v":"Base property revenue (un-indexed) including Expansion"},{"$f":" F122","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$79","v":"Property revenue indexation factor"},{"$f":" C_Index!F$79","v":0},{"$f":" C_Index!G$79","v":"RPI annual growth rate"},{"$f":" C_Index!H$79","v":0},{"$f":" C_Index!I$79","v":0},{"$f":" C_Index!J$79","v":0},{"$f":" C_Index!K$79","v":0},{"$f":" C_Index!L$79","v":0},{"$f":" C_Index!M$79","v":0},{"$f":" C_Index!N$79","v":0},{"$f":" C_Index!O$79","v":0},{"$f":" C_Index!P$79","v":0},{"$f":" C_Index!Q$79","v":0},{"$f":" C_Index!R$79","v":0},{"$f":" C_Index!S$79","v":0},{"$f":" C_Index!T$79","v":0},{"$f":" C_Index!U$79","v":0},{"$f":" C_Index!V$79","v":0},{"$f":" C_Index!W$79","v":0},{"$f":" C_Index!X$79","v":0},{"$f":" C_Index!Y$79","v":0},{"$f":" C_Index!Z$79","v":0},{"$f":" C_Index!AA$79","v":0.91817105652559949},{"$f":" C_Index!AB$79","v":0.93418171056525612},{"$f":" C_Index!AC$79","v":0.96765315182006517},{"$f":" C_Index!AD$79","v":1},{"$f":" C_Index!AE$79","v":1.0256288842852916},{"$f":" C_Index!AF$79","v":1.0410476472329093},{"$f":" C_Index!AG$79","v":1.0831606984314885},{"$f":" C_Index!AH$79","v":1.2092070630364014},{"$f":" C_Index!AI$79","v":1.338720586860018},{"$f":" C_Index!AJ$79","v":1.358742197099734},{"$f":" C_Index!AK$79","v":1.3539431231133474},{"$f":" C_Index!AL$79","v":1.3670728393015688},{"$f":" C_Index!AM$79","v":1.4022357593962713},{"$f":" C_Index!AN$79","v":1.4443028321781597},{"$f":" C_Index!AO$79","v":1.4876319171435044},{"$f":" C_Index!AP$79","v":1.5322608746578097},{"$f":" C_Index!AQ$79","v":1.578228700897544},{"$f":" C_Index!AR$79","v":1.6255755619244703},{"$f":" C_Index!AS$79","v":1.6743428287822044},{"$f":" C_Index!AT$79","v":1.7245731136456706},{"$f":" C_Index!AU$79","v":1.7763103070550408},{"$f":" C_Index!AV$79","v":1.8295996162666921},{"$f":" C_Index!AW$79","v":1.8844876047546928},{"$f":" C_Index!AX$79","v":1.9410222328973337},{"$f":" C_Index!AY$79","v":1.9992528998842538},{"$f":" C_Index!AZ$79","v":2.0592304868807814},{"$f":" C_Index!BA$79","v":2.1210074014872049},{"$f":" C_Index!BB$79","v":2.1846376235318212},{"$f":" C_Index!BC$79","v":2.2501767522377758},{"$f":" C_Index!BD$79","v":2.3176820548049091},{"$f":" C_Index!BE$79","v":2.3872125164490563},{"$f":" C_Index!BF$79","v":2.4588288919425279},{"$f":" C_Index!BG$79","v":2.5325937587008038},{"$f":" C_Index!BH$79","v":2.6085715714618281},{"$f":" C_Index!BI$79","v":2.6868287186056827},{"$f":" C_Index!BJ$79","v":2.7674335801638534}]
[null,null,null,null,"Base property revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA126:BJ126)","v":0},null,{"$f":" AA124 * AA125 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$61","v":"Marginal property revenue scenario"},{"$f":" I_InputSets!F$61","v":"Marginal property revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$260","v":"Marginal property revenue (high)"},{"$f":" I_Series!F$260","v":0},{"$f":" I_Series!G$260","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$260","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$260","v":0},{"$f":" I_Series!J$260","v":0},{"$f":" I_Series!K$260","v":0},{"$f":" I_Series!L$260","v":0},{"$f":" I_Series!M$260","v":0},{"$f":" I_Series!N$260","v":0},{"$f":" I_Series!O$260","v":0},{"$f":" I_Series!P$260","v":0},{"$f":" I_Series!Q$260","v":0},{"$f":" I_Series!R$260","v":0},{"$f":" I_Series!S$260","v":0},{"$f":" I_Series!T$260","v":0},{"$f":" I_Series!U$260","v":0},{"$f":" I_Series!V$260","v":0},{"$f":" I_Series!W$260","v":0},{"$f":" I_Series!X$260","v":0},{"$f":" I_Series!Y$260","v":0},{"$f":" I_Series!Z$260","v":0},{"$f":" I_Series!AA$260","v":0},{"$f":" I_Series!AB$260","v":0},{"$f":" I_Series!AC$260","v":0},{"$f":" I_Series!AD$260","v":0},{"$f":" I_Series!AE$260","v":0},{"$f":" I_Series!AF$260","v":0},{"$f":" I_Series!AG$260","v":0},{"$f":" I_Series!AH$260","v":0},{"$f":" I_Series!AI$260","v":0},{"$f":" I_Series!AJ$260","v":0},{"$f":" I_Series!AK$260","v":0},{"$f":" I_Series!AL$260","v":0},{"$f":" I_Series!AM$260","v":0},{"$f":" I_Series!AN$260","v":0},{"$f":" I_Series!AO$260","v":0},{"$f":" I_Series!AP$260","v":0},{"$f":" I_Series!AQ$260","v":0},{"$f":" I_Series!AR$260","v":0},{"$f":" I_Series!AS$260","v":0},{"$f":" I_Series!AT$260","v":0},{"$f":" I_Series!AU$260","v":0},{"$f":" I_Series!AV$260","v":0},{"$f":" I_Series!AW$260","v":0},{"$f":" I_Series!AX$260","v":0},{"$f":" I_Series!AY$260","v":0},{"$f":" I_Series!AZ$260","v":0},{"$f":" I_Series!BA$260","v":0},{"$f":" I_Series!BB$260","v":0},{"$f":" I_Series!BC$260","v":0},{"$f":" I_Series!BD$260","v":0},{"$f":" I_Series!BE$260","v":0},{"$f":" I_Series!BF$260","v":0},{"$f":" I_Series!BG$260","v":0},{"$f":" I_Series!BH$260","v":0},{"$f":" I_Series!BI$260","v":0},{"$f":" I_Series!BJ$260","v":0}]
[null,null,null,null,{"$f":" I_Series!E$261","v":"Marginal property revenue (middle)"},{"$f":" I_Series!F$261","v":0},{"$f":" I_Series!G$261","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$261","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$261","v":0},{"$f":" I_Series!J$261","v":0},{"$f":" I_Series!K$261","v":0},{"$f":" I_Series!L$261","v":0},{"$f":" I_Series!M$261","v":0},{"$f":" I_Series!N$261","v":0},{"$f":" I_Series!O$261","v":0},{"$f":" I_Series!P$261","v":0},{"$f":" I_Series!Q$261","v":0},{"$f":" I_Series!R$261","v":0},{"$f":" I_Series!S$261","v":0},{"$f":" I_Series!T$261","v":0},{"$f":" I_Series!U$261","v":0},{"$f":" I_Series!V$261","v":0},{"$f":" I_Series!W$261","v":0},{"$f":" I_Series!X$261","v":0},{"$f":" I_Series!Y$261","v":0},{"$f":" I_Series!Z$261","v":0},{"$f":" I_Series!AA$261","v":0},{"$f":" I_Series!AB$261","v":0},{"$f":" I_Series!AC$261","v":0},{"$f":" I_Series!AD$261","v":0},{"$f":" I_Series!AE$261","v":0},{"$f":" I_Series!AF$261","v":0},{"$f":" I_Series!AG$261","v":0},{"$f":" I_Series!AH$261","v":0},{"$f":" I_Series!AI$261","v":0},{"$f":" I_Series!AJ$261","v":0},{"$f":" I_Series!AK$261","v":0},{"$f":" I_Series!AL$261","v":0},{"$f":" I_Series!AM$261","v":0},{"$f":" I_Series!AN$261","v":0},{"$f":" I_Series!AO$261","v":0},{"$f":" I_Series!AP$261","v":0},{"$f":" I_Series!AQ$261","v":0},{"$f":" I_Series!AR$261","v":0},{"$f":" I_Series!AS$261","v":0},{"$f":" I_Series!AT$261","v":0},{"$f":" I_Series!AU$261","v":0},{"$f":" I_Series!AV$261","v":0},{"$f":" I_Series!AW$261","v":0},{"$f":" I_Series!AX$261","v":0},{"$f":" I_Series!AY$261","v":0},{"$f":" I_Series!AZ$261","v":0},{"$f":" I_Series!BA$261","v":0},{"$f":" I_Series!BB$261","v":0},{"$f":" I_Series!BC$261","v":0},{"$f":" I_Series!BD$261","v":0},{"$f":" I_Series!BE$261","v":0},{"$f":" I_Series!BF$261","v":0},{"$f":" I_Series!BG$261","v":0},{"$f":" I_Series!BH$261","v":0},{"$f":" I_Series!BI$261","v":0},{"$f":" I_Series!BJ$261","v":0}]
[null,null,null,null,{"$f":" I_Series!E$262","v":"Marginal property revenue (low)"},{"$f":" I_Series!F$262","v":0},{"$f":" I_Series!G$262","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$262","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$262","v":0},{"$f":" I_Series!J$262","v":0},{"$f":" I_Series!K$262","v":0},{"$f":" I_Series!L$262","v":0},{"$f":" I_Series!M$262","v":0},{"$f":" I_Series!N$262","v":0},{"$f":" I_Series!O$262","v":0},{"$f":" I_Series!P$262","v":0},{"$f":" I_Series!Q$262","v":0},{"$f":" I_Series!R$262","v":0},{"$f":" I_Series!S$262","v":0},{"$f":" I_Series!T$262","v":0},{"$f":" I_Series!U$262","v":0},{"$f":" I_Series!V$262","v":0},{"$f":" I_Series!W$262","v":0},{"$f":" I_Series!X$262","v":0},{"$f":" I_Series!Y$262","v":0},{"$f":" I_Series!Z$262","v":0},{"$f":" I_Series!AA$262","v":0},{"$f":" I_Series!AB$262","v":0},{"$f":" I_Series!AC$262","v":0},{"$f":" I_Series!AD$262","v":0},{"$f":" I_Series!AE$262","v":0},{"$f":" I_Series!AF$262","v":0},{"$f":" I_Series!AG$262","v":0},{"$f":" I_Series!AH$262","v":0},{"$f":" I_Series!AI$262","v":0},{"$f":" I_Series!AJ$262","v":0},{"$f":" I_Series!AK$262","v":0},{"$f":" I_Series!AL$262","v":0},{"$f":" I_Series!AM$262","v":0},{"$f":" I_Series!AN$262","v":0},{"$f":" I_Series!AO$262","v":0},{"$f":" I_Series!AP$262","v":0},{"$f":" I_Series!AQ$262","v":0},{"$f":" I_Series!AR$262","v":0},{"$f":" I_Series!AS$262","v":0},{"$f":" I_Series!AT$262","v":0},{"$f":" I_Series!AU$262","v":0},{"$f":" I_Series!AV$262","v":0},{"$f":" I_Series!AW$262","v":0},{"$f":" I_Series!AX$262","v":0},{"$f":" I_Series!AY$262","v":0},{"$f":" I_Series!AZ$262","v":0},{"$f":" I_Series!BA$262","v":0},{"$f":" I_Series!BB$262","v":0},{"$f":" I_Series!BC$262","v":0},{"$f":" I_Series!BD$262","v":0},{"$f":" I_Series!BE$262","v":0},{"$f":" I_Series!BF$262","v":0},{"$f":" I_Series!BG$262","v":0},{"$f":" I_Series!BH$262","v":0},{"$f":" I_Series!BI$262","v":0},{"$f":" I_Series!BJ$262","v":0}]
[null,null,null,null,"Marginal property revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA129:AA131, MATCH($F128, $E129:$E131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal property revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA132 * AA133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E122","v":"Base property revenue (un-indexed) including Expansion"},{"$f":"F122","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E134","v":"Marginal property revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total property revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:AA137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$79","v":"Property revenue indexation factor"},{"$f":" C_Index!F$79","v":0},{"$f":" C_Index!G$79","v":"RPI annual growth rate"},{"$f":" C_Index!H$79","v":0},{"$f":" C_Index!I$79","v":0},{"$f":" C_Index!J$79","v":0},{"$f":" C_Index!K$79","v":0},{"$f":" C_Index!L$79","v":0},{"$f":" C_Index!M$79","v":0},{"$f":" C_Index!N$79","v":0},{"$f":" C_Index!O$79","v":0},{"$f":" C_Index!P$79","v":0},{"$f":" C_Index!Q$79","v":0},{"$f":" C_Index!R$79","v":0},{"$f":" C_Index!S$79","v":0},{"$f":" C_Index!T$79","v":0},{"$f":" C_Index!U$79","v":0},{"$f":" C_Index!V$79","v":0},{"$f":" C_Index!W$79","v":0},{"$f":" C_Index!X$79","v":0},{"$f":" C_Index!Y$79","v":0},{"$f":" C_Index!Z$79","v":0},{"$f":" C_Index!AA$79","v":0.91817105652559949},{"$f":" C_Index!AB$79","v":0.93418171056525612},{"$f":" C_Index!AC$79","v":0.96765315182006517},{"$f":" C_Index!AD$79","v":1},{"$f":" C_Index!AE$79","v":1.0256288842852916},{"$f":" C_Index!AF$79","v":1.0410476472329093},{"$f":" C_Index!AG$79","v":1.0831606984314885},{"$f":" C_Index!AH$79","v":1.2092070630364014},{"$f":" C_Index!AI$79","v":1.338720586860018},{"$f":" C_Index!AJ$79","v":1.358742197099734},{"$f":" C_Index!AK$79","v":1.3539431231133474},{"$f":" C_Index!AL$79","v":1.3670728393015688},{"$f":" C_Index!AM$79","v":1.4022357593962713},{"$f":" C_Index!AN$79","v":1.4443028321781597},{"$f":" C_Index!AO$79","v":1.4876319171435044},{"$f":" C_Index!AP$79","v":1.5322608746578097},{"$f":" C_Index!AQ$79","v":1.578228700897544},{"$f":" C_Index!AR$79","v":1.6255755619244703},{"$f":" C_Index!AS$79","v":1.6743428287822044},{"$f":" C_Index!AT$79","v":1.7245731136456706},{"$f":" C_Index!AU$79","v":1.7763103070550408},{"$f":" C_Index!AV$79","v":1.8295996162666921},{"$f":" C_Index!AW$79","v":1.8844876047546928},{"$f":" C_Index!AX$79","v":1.9410222328973337},{"$f":" C_Index!AY$79","v":1.9992528998842538},{"$f":" C_Index!AZ$79","v":2.0592304868807814},{"$f":" C_Index!BA$79","v":2.1210074014872049},{"$f":" C_Index!BB$79","v":2.1846376235318212},{"$f":" C_Index!BC$79","v":2.2501767522377758},{"$f":" C_Index!BD$79","v":2.3176820548049091},{"$f":" C_Index!BE$79","v":2.3872125164490563},{"$f":" C_Index!BF$79","v":2.4588288919425279},{"$f":" C_Index!BG$79","v":2.5325937587008038},{"$f":" C_Index!BH$79","v":2.6085715714618281},{"$f":" C_Index!BI$79","v":2.6868287186056827},{"$f":" C_Index!BJ$79","v":2.7674335801638534}]
[null,null,null,null,"Total property revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA140:BJ140)","v":0},null,{"$f":" AA138 * AA139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$50","v":"Property revenue historic actuals"},{"$f":" I_Actuals!F$50","v":0},{"$f":" I_Actuals!G$50","v":"£'m nominal"},{"$f":" I_Actuals!H$50","v":"Nominal"},{"$f":" I_Actuals!I$50","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$50","v":0},{"$f":" I_Actuals!K$50","v":"Already published"},{"$f":" I_Actuals!L$50","v":0},{"$f":" I_Actuals!M$50","v":0},{"$f":" I_Actuals!N$50","v":0},{"$f":" I_Actuals!O$50","v":0},{"$f":" I_Actuals!P$50","v":0},{"$f":" I_Actuals!Q$50","v":0},{"$f":" I_Actuals!R$50","v":0},{"$f":" I_Actuals!S$50","v":0},{"$f":" I_Actuals!T$50","v":0},{"$f":" I_Actuals!U$50","v":0},{"$f":" I_Actuals!V$50","v":0},{"$f":" I_Actuals!W$50","v":0},{"$f":" I_Actuals!X$50","v":0},{"$f":" I_Actuals!Y$50","v":0},{"$f":" I_Actuals!Z$50","v":0},{"$f":" I_Actuals!AA$50","v":161},{"$f":" I_Actuals!AB$50","v":204},{"$f":" I_Actuals!AC$50","v":143},{"$f":" I_Actuals!AD$50","v":142},{"$f":" I_Actuals!AE$50","v":133},{"$f":" I_Actuals!AF$50","v":0},{"$f":" I_Actuals!AG$50","v":0},{"$f":" I_Actuals!AH$50","v":0},{"$f":" I_Actuals!AI$50","v":0},{"$f":" I_Actuals!AJ$50","v":0},{"$f":" I_Actuals!AK$50","v":0},{"$f":" I_Actuals!AL$50","v":0},{"$f":" I_Actuals!AM$50","v":0},{"$f":" I_Actuals!AN$50","v":0},{"$f":" I_Actuals!AO$50","v":0},{"$f":" I_Actuals!AP$50","v":0},{"$f":" I_Actuals!AQ$50","v":0},{"$f":" I_Actuals!AR$50","v":0},{"$f":" I_Actuals!AS$50","v":0},{"$f":" I_Actuals!AT$50","v":0},{"$f":" I_Actuals!AU$50","v":0},{"$f":" I_Actuals!AV$50","v":0},{"$f":" I_Actuals!AW$50","v":0},{"$f":" I_Actuals!AX$50","v":0},{"$f":" I_Actuals!AY$50","v":0},{"$f":" I_Actuals!AZ$50","v":0},{"$f":" I_Actuals!BA$50","v":0},{"$f":" I_Actuals!BB$50","v":0},{"$f":" I_Actuals!BC$50","v":0},{"$f":" I_Actuals!BD$50","v":0},{"$f":" I_Actuals!BE$50","v":0},{"$f":" I_Actuals!BF$50","v":0},{"$f":" I_Actuals!BG$50","v":0},{"$f":" I_Actuals!BH$50","v":0},{"$f":" I_Actuals!BI$50","v":0},{"$f":" I_Actuals!BJ$50","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total property revenue",null,{"$f":"G140","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA144:BJ144)","v":783},null,{"$f":" IF(AA143 >0, AA142, AA140)","v":161},204,143,142,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ORC's"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$50","v":"Base ORC's revenue scenario"},{"$f":" I_InputSets!F$50","v":"Base other ORC's (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$234","v":"Base other ORC's (high)"},{"$f":" I_Series!F$234","v":0},{"$f":" I_Series!G$234","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$234","v":"RPI indexation to be applied"},{"$f":" I_Series!I$234","v":0},{"$f":" I_Series!J$234","v":0},{"$f":" I_Series!K$234","v":0},{"$f":" I_Series!L$234","v":0},{"$f":" I_Series!M$234","v":0},{"$f":" I_Series!N$234","v":0},{"$f":" I_Series!O$234","v":0},{"$f":" I_Series!P$234","v":0},{"$f":" I_Series!Q$234","v":0},{"$f":" I_Series!R$234","v":0},{"$f":" I_Series!S$234","v":0},{"$f":" I_Series!T$234","v":0},{"$f":" I_Series!U$234","v":0},{"$f":" I_Series!V$234","v":0},{"$f":" I_Series!W$234","v":0},{"$f":" I_Series!X$234","v":0},{"$f":" I_Series!Y$234","v":0},{"$f":" I_Series!Z$234","v":0},{"$f":" I_Series!AA$234","v":0},{"$f":" I_Series!AB$234","v":0},{"$f":" I_Series!AC$234","v":0},{"$f":" I_Series!AD$234","v":0},{"$f":" I_Series!AE$234","v":0},{"$f":" I_Series!AF$234","v":0},{"$f":" I_Series!AG$234","v":0},{"$f":" I_Series!AH$234","v":0},{"$f":" I_Series!AI$234","v":0},{"$f":" I_Series!AJ$234","v":0},{"$f":" I_Series!AK$234","v":0},{"$f":" I_Series!AL$234","v":0},{"$f":" I_Series!AM$234","v":0},{"$f":" I_Series!AN$234","v":0},{"$f":" I_Series!AO$234","v":0},{"$f":" I_Series!AP$234","v":0},{"$f":" I_Series!AQ$234","v":0},{"$f":" I_Series!AR$234","v":0},{"$f":" I_Series!AS$234","v":0},{"$f":" I_Series!AT$234","v":0},{"$f":" I_Series!AU$234","v":0},{"$f":" I_Series!AV$234","v":0},{"$f":" I_Series!AW$234","v":0},{"$f":" I_Series!AX$234","v":0},{"$f":" I_Series!AY$234","v":0},{"$f":" I_Series!AZ$234","v":0},{"$f":" I_Series!BA$234","v":0},{"$f":" I_Series!BB$234","v":0},{"$f":" I_Series!BC$234","v":0},{"$f":" I_Series!BD$234","v":0},{"$f":" I_Series!BE$234","v":0},{"$f":" I_Series!BF$234","v":0},{"$f":" I_Series!BG$234","v":0},{"$f":" I_Series!BH$234","v":0},{"$f":" I_Series!BI$234","v":0},{"$f":" I_Series!BJ$234","v":0}]
[null,null,null,null,{"$f":" I_Series!E$235","v":"Base other ORC's (middle)"},{"$f":" I_Series!F$235","v":0},{"$f":" I_Series!G$235","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$235","v":"RPI indexation to be applied"},{"$f":" I_Series!I$235","v":0},{"$f":" I_Series!J$235","v":0},{"$f":" I_Series!K$235","v":0},{"$f":" I_Series!L$235","v":0},{"$f":" I_Series!M$235","v":0},{"$f":" I_Series!N$235","v":0},{"$f":" I_Series!O$235","v":0},{"$f":" I_Series!P$235","v":0},{"$f":" I_Series!Q$235","v":0},{"$f":" I_Series!R$235","v":0},{"$f":" I_Series!S$235","v":0},{"$f":" I_Series!T$235","v":0},{"$f":" I_Series!U$235","v":0},{"$f":" I_Series!V$235","v":0},{"$f":" I_Series!W$235","v":0},{"$f":" I_Series!X$235","v":0},{"$f":" I_Series!Y$235","v":0},{"$f":" I_Series!Z$235","v":0},{"$f":" I_Series!AA$235","v":0},{"$f":" I_Series!AB$235","v":0},{"$f":" I_Series!AC$235","v":0},{"$f":" I_Series!AD$235","v":0},{"$f":" I_Series!AE$235","v":0},{"$f":" I_Series!AF$235","v":0},{"$f":" I_Series!AG$235","v":0},{"$f":" I_Series!AH$235","v":0},{"$f":" I_Series!AI$235","v":0},{"$f":" I_Series!AJ$235","v":0},{"$f":" I_Series!AK$235","v":0},{"$f":" I_Series!AL$235","v":0},{"$f":" I_Series!AM$235","v":0},{"$f":" I_Series!AN$235","v":0},{"$f":" I_Series!AO$235","v":0},{"$f":" I_Series!AP$235","v":0},{"$f":" I_Series!AQ$235","v":0},{"$f":" I_Series!AR$235","v":0},{"$f":" I_Series!AS$235","v":0},{"$f":" I_Series!AT$235","v":0},{"$f":" I_Series!AU$235","v":0},{"$f":" I_Series!AV$235","v":0},{"$f":" I_Series!AW$235","v":0},{"$f":" I_Series!AX$235","v":0},{"$f":" I_Series!AY$235","v":0},{"$f":" I_Series!AZ$235","v":0},{"$f":" I_Series!BA$235","v":0},{"$f":" I_Series!BB$235","v":0},{"$f":" I_Series!BC$235","v":0},{"$f":" I_Series!BD$235","v":0},{"$f":" I_Series!BE$235","v":0},{"$f":" I_Series!BF$235","v":0},{"$f":" I_Series!BG$235","v":0},{"$f":" I_Series!BH$235","v":0},{"$f":" I_Series!BI$235","v":0},{"$f":" I_Series!BJ$235","v":0}]
[null,null,null,null,{"$f":" I_Series!E$236","v":"Base other ORC's (low)"},{"$f":" I_Series!F$236","v":0},{"$f":" I_Series!G$236","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$236","v":"RPI indexation to be applied"},{"$f":" I_Series!I$236","v":0},{"$f":" I_Series!J$236","v":0},{"$f":" I_Series!K$236","v":0},{"$f":" I_Series!L$236","v":0},{"$f":" I_Series!M$236","v":0},{"$f":" I_Series!N$236","v":0},{"$f":" I_Series!O$236","v":0},{"$f":" I_Series!P$236","v":0},{"$f":" I_Series!Q$236","v":0},{"$f":" I_Series!R$236","v":0},{"$f":" I_Series!S$236","v":0},{"$f":" I_Series!T$236","v":0},{"$f":" I_Series!U$236","v":0},{"$f":" I_Series!V$236","v":0},{"$f":" I_Series!W$236","v":0},{"$f":" I_Series!X$236","v":0},{"$f":" I_Series!Y$236","v":0},{"$f":" I_Series!Z$236","v":0},{"$f":" I_Series!AA$236","v":0},{"$f":" I_Series!AB$236","v":0},{"$f":" I_Series!AC$236","v":0},{"$f":" I_Series!AD$236","v":0},{"$f":" I_Series!AE$236","v":0},{"$f":" I_Series!AF$236","v":0},{"$f":" I_Series!AG$236","v":0},{"$f":" I_Series!AH$236","v":0},{"$f":" I_Series!AI$236","v":0},{"$f":" I_Series!AJ$236","v":0},{"$f":" I_Series!AK$236","v":0},{"$f":" I_Series!AL$236","v":0},{"$f":" I_Series!AM$236","v":0},{"$f":" I_Series!AN$236","v":0},{"$f":" I_Series!AO$236","v":0},{"$f":" I_Series!AP$236","v":0},{"$f":" I_Series!AQ$236","v":0},{"$f":" I_Series!AR$236","v":0},{"$f":" I_Series!AS$236","v":0},{"$f":" I_Series!AT$236","v":0},{"$f":" I_Series!AU$236","v":0},{"$f":" I_Series!AV$236","v":0},{"$f":" I_Series!AW$236","v":0},{"$f":" I_Series!AX$236","v":0},{"$f":" I_Series!AY$236","v":0},{"$f":" I_Series!AZ$236","v":0},{"$f":" I_Series!BA$236","v":0},{"$f":" I_Series!BB$236","v":0},{"$f":" I_Series!BC$236","v":0},{"$f":" I_Series!BD$236","v":0},{"$f":" I_Series!BE$236","v":0},{"$f":" I_Series!BF$236","v":0},{"$f":" I_Series!BG$236","v":0},{"$f":" I_Series!BH$236","v":0},{"$f":" I_Series!BI$236","v":0},{"$f":" I_Series!BJ$236","v":0}]
[null,null,null,null,"Base ORC's revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA149:AA151, MATCH($F148, $E149:$E151,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$520","v":"Additional Base ORC's revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$520","v":0},{"$f":" I_InputSets!G$520","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$521","v":"Additional Base ORC's revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$521","v":0},{"$f":" I_InputSets!G$521","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$522","v":"Additional Base ORC's revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$522","v":0},{"$f":" I_InputSets!G$522","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$523","v":"Additional Base ORC's revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$523","v":0},{"$f":" I_InputSets!G$523","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$524","v":"Additional Base ORC's revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$524","v":0},{"$f":" I_InputSets!G$524","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E152","v":"Base ORC's revenue (un-indexed)"},{"$f":"F152","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E164 & \" including Expansion\"","v":"Base ORC's revenue (un-indexed) including Expansion"},null,{"$f":"G164","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA165:BJ165)","v":0},null,{"$f":"SUMPRODUCT($F154:$F158,AA159:AA163) + AA164","v":0},{"$f":"SUMPRODUCT($F154:$F158,AB159:AB163) + AB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E165","v":"Base ORC's revenue (un-indexed) including Expansion"},{"$f":" F165","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$82","v":"ORC's revenue indexation factor"},{"$f":" C_Index!F$82","v":0},{"$f":" C_Index!G$82","v":"RPI annual growth rate"},{"$f":" C_Index!H$82","v":0},{"$f":" C_Index!I$82","v":0},{"$f":" C_Index!J$82","v":0},{"$f":" C_Index!K$82","v":0},{"$f":" C_Index!L$82","v":0},{"$f":" C_Index!M$82","v":0},{"$f":" C_Index!N$82","v":0},{"$f":" C_Index!O$82","v":0},{"$f":" C_Index!P$82","v":0},{"$f":" C_Index!Q$82","v":0},{"$f":" C_Index!R$82","v":0},{"$f":" C_Index!S$82","v":0},{"$f":" C_Index!T$82","v":0},{"$f":" C_Index!U$82","v":0},{"$f":" C_Index!V$82","v":0},{"$f":" C_Index!W$82","v":0},{"$f":" C_Index!X$82","v":0},{"$f":" C_Index!Y$82","v":0},{"$f":" C_Index!Z$82","v":0},{"$f":" C_Index!AA$82","v":0.91817105652559949},{"$f":" C_Index!AB$82","v":0.93418171056525612},{"$f":" C_Index!AC$82","v":0.96765315182006517},{"$f":" C_Index!AD$82","v":1},{"$f":" C_Index!AE$82","v":1.0256288842852916},{"$f":" C_Index!AF$82","v":1.0410476472329093},{"$f":" C_Index!AG$82","v":1.0831606984314885},{"$f":" C_Index!AH$82","v":1.2092070630364014},{"$f":" C_Index!AI$82","v":1.338720586860018},{"$f":" C_Index!AJ$82","v":1.358742197099734},{"$f":" C_Index!AK$82","v":1.3539431231133474},{"$f":" C_Index!AL$82","v":1.3670728393015688},{"$f":" C_Index!AM$82","v":1.4022357593962713},{"$f":" C_Index!AN$82","v":1.4443028321781597},{"$f":" C_Index!AO$82","v":1.4876319171435044},{"$f":" C_Index!AP$82","v":1.5322608746578097},{"$f":" C_Index!AQ$82","v":1.578228700897544},{"$f":" C_Index!AR$82","v":1.6255755619244703},{"$f":" C_Index!AS$82","v":1.6743428287822044},{"$f":" C_Index!AT$82","v":1.7245731136456706},{"$f":" C_Index!AU$82","v":1.7763103070550408},{"$f":" C_Index!AV$82","v":1.8295996162666921},{"$f":" C_Index!AW$82","v":1.8844876047546928},{"$f":" C_Index!AX$82","v":1.9410222328973337},{"$f":" C_Index!AY$82","v":1.9992528998842538},{"$f":" C_Index!AZ$82","v":2.0592304868807814},{"$f":" C_Index!BA$82","v":2.1210074014872049},{"$f":" C_Index!BB$82","v":2.1846376235318212},{"$f":" C_Index!BC$82","v":2.2501767522377758},{"$f":" C_Index!BD$82","v":2.3176820548049091},{"$f":" C_Index!BE$82","v":2.3872125164490563},{"$f":" C_Index!BF$82","v":2.4588288919425279},{"$f":" C_Index!BG$82","v":2.5325937587008038},{"$f":" C_Index!BH$82","v":2.6085715714618281},{"$f":" C_Index!BI$82","v":2.6868287186056827},{"$f":" C_Index!BJ$82","v":2.7674335801638534}]
[null,null,null,null,"Base ORC's revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA169:BJ169)","v":0},null,{"$f":" AA167 * AA168 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$62","v":"Marginal ORC's revenue scenario"},{"$f":" I_InputSets!F$62","v":"Marginal other ORC's (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$264","v":"Marginal other ORC's (high)"},{"$f":" I_Series!F$264","v":0},{"$f":" I_Series!G$264","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$264","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$264","v":0},{"$f":" I_Series!J$264","v":0},{"$f":" I_Series!K$264","v":0},{"$f":" I_Series!L$264","v":0},{"$f":" I_Series!M$264","v":0},{"$f":" I_Series!N$264","v":0},{"$f":" I_Series!O$264","v":0},{"$f":" I_Series!P$264","v":0},{"$f":" I_Series!Q$264","v":0},{"$f":" I_Series!R$264","v":0},{"$f":" I_Series!S$264","v":0},{"$f":" I_Series!T$264","v":0},{"$f":" I_Series!U$264","v":0},{"$f":" I_Series!V$264","v":0},{"$f":" I_Series!W$264","v":0},{"$f":" I_Series!X$264","v":0},{"$f":" I_Series!Y$264","v":0},{"$f":" I_Series!Z$264","v":0},{"$f":" I_Series!AA$264","v":0},{"$f":" I_Series!AB$264","v":0},{"$f":" I_Series!AC$264","v":0},{"$f":" I_Series!AD$264","v":0},{"$f":" I_Series!AE$264","v":0},{"$f":" I_Series!AF$264","v":0},{"$f":" I_Series!AG$264","v":0},{"$f":" I_Series!AH$264","v":0},{"$f":" I_Series!AI$264","v":0},{"$f":" I_Series!AJ$264","v":0},{"$f":" I_Series!AK$264","v":0},{"$f":" I_Series!AL$264","v":0},{"$f":" I_Series!AM$264","v":0},{"$f":" I_Series!AN$264","v":0},{"$f":" I_Series!AO$264","v":0},{"$f":" I_Series!AP$264","v":0},{"$f":" I_Series!AQ$264","v":0},{"$f":" I_Series!AR$264","v":0},{"$f":" I_Series!AS$264","v":0},{"$f":" I_Series!AT$264","v":0},{"$f":" I_Series!AU$264","v":0},{"$f":" I_Series!AV$264","v":0},{"$f":" I_Series!AW$264","v":0},{"$f":" I_Series!AX$264","v":0},{"$f":" I_Series!AY$264","v":0},{"$f":" I_Series!AZ$264","v":0},{"$f":" I_Series!BA$264","v":0},{"$f":" I_Series!BB$264","v":0},{"$f":" I_Series!BC$264","v":0},{"$f":" I_Series!BD$264","v":0},{"$f":" I_Series!BE$264","v":0},{"$f":" I_Series!BF$264","v":0},{"$f":" I_Series!BG$264","v":0},{"$f":" I_Series!BH$264","v":0},{"$f":" I_Series!BI$264","v":0},{"$f":" I_Series!BJ$264","v":0}]
[null,null,null,null,{"$f":" I_Series!E$265","v":"Marginal other ORC's (middle)"},{"$f":" I_Series!F$265","v":0},{"$f":" I_Series!G$265","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$265","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$265","v":0},{"$f":" I_Series!J$265","v":0},{"$f":" I_Series!K$265","v":0},{"$f":" I_Series!L$265","v":0},{"$f":" I_Series!M$265","v":0},{"$f":" I_Series!N$265","v":0},{"$f":" I_Series!O$265","v":0},{"$f":" I_Series!P$265","v":0},{"$f":" I_Series!Q$265","v":0},{"$f":" I_Series!R$265","v":0},{"$f":" I_Series!S$265","v":0},{"$f":" I_Series!T$265","v":0},{"$f":" I_Series!U$265","v":0},{"$f":" I_Series!V$265","v":0},{"$f":" I_Series!W$265","v":0},{"$f":" I_Series!X$265","v":0},{"$f":" I_Series!Y$265","v":0},{"$f":" I_Series!Z$265","v":0},{"$f":" I_Series!AA$265","v":0},{"$f":" I_Series!AB$265","v":0},{"$f":" I_Series!AC$265","v":0},{"$f":" I_Series!AD$265","v":0},{"$f":" I_Series!AE$265","v":0},{"$f":" I_Series!AF$265","v":0},{"$f":" I_Series!AG$265","v":0},{"$f":" I_Series!AH$265","v":0},{"$f":" I_Series!AI$265","v":0},{"$f":" I_Series!AJ$265","v":0},{"$f":" I_Series!AK$265","v":0},{"$f":" I_Series!AL$265","v":0},{"$f":" I_Series!AM$265","v":0},{"$f":" I_Series!AN$265","v":0},{"$f":" I_Series!AO$265","v":0},{"$f":" I_Series!AP$265","v":0},{"$f":" I_Series!AQ$265","v":0},{"$f":" I_Series!AR$265","v":0},{"$f":" I_Series!AS$265","v":0},{"$f":" I_Series!AT$265","v":0},{"$f":" I_Series!AU$265","v":0},{"$f":" I_Series!AV$265","v":0},{"$f":" I_Series!AW$265","v":0},{"$f":" I_Series!AX$265","v":0},{"$f":" I_Series!AY$265","v":0},{"$f":" I_Series!AZ$265","v":0},{"$f":" I_Series!BA$265","v":0},{"$f":" I_Series!BB$265","v":0},{"$f":" I_Series!BC$265","v":0},{"$f":" I_Series!BD$265","v":0},{"$f":" I_Series!BE$265","v":0},{"$f":" I_Series!BF$265","v":0},{"$f":" I_Series!BG$265","v":0},{"$f":" I_Series!BH$265","v":0},{"$f":" I_Series!BI$265","v":0},{"$f":" I_Series!BJ$265","v":0}]
[null,null,null,null,{"$f":" I_Series!E$266","v":"Marginal other ORC's (low)"},{"$f":" I_Series!F$266","v":0},{"$f":" I_Series!G$266","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$266","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$266","v":0},{"$f":" I_Series!J$266","v":0},{"$f":" I_Series!K$266","v":0},{"$f":" I_Series!L$266","v":0},{"$f":" I_Series!M$266","v":0},{"$f":" I_Series!N$266","v":0},{"$f":" I_Series!O$266","v":0},{"$f":" I_Series!P$266","v":0},{"$f":" I_Series!Q$266","v":0},{"$f":" I_Series!R$266","v":0},{"$f":" I_Series!S$266","v":0},{"$f":" I_Series!T$266","v":0},{"$f":" I_Series!U$266","v":0},{"$f":" I_Series!V$266","v":0},{"$f":" I_Series!W$266","v":0},{"$f":" I_Series!X$266","v":0},{"$f":" I_Series!Y$266","v":0},{"$f":" I_Series!Z$266","v":0},{"$f":" I_Series!AA$266","v":0},{"$f":" I_Series!AB$266","v":0},{"$f":" I_Series!AC$266","v":0},{"$f":" I_Series!AD$266","v":0},{"$f":" I_Series!AE$266","v":0},{"$f":" I_Series!AF$266","v":0},{"$f":" I_Series!AG$266","v":0},{"$f":" I_Series!AH$266","v":0},{"$f":" I_Series!AI$266","v":0},{"$f":" I_Series!AJ$266","v":0},{"$f":" I_Series!AK$266","v":0},{"$f":" I_Series!AL$266","v":0},{"$f":" I_Series!AM$266","v":0},{"$f":" I_Series!AN$266","v":0},{"$f":" I_Series!AO$266","v":0},{"$f":" I_Series!AP$266","v":0},{"$f":" I_Series!AQ$266","v":0},{"$f":" I_Series!AR$266","v":0},{"$f":" I_Series!AS$266","v":0},{"$f":" I_Series!AT$266","v":0},{"$f":" I_Series!AU$266","v":0},{"$f":" I_Series!AV$266","v":0},{"$f":" I_Series!AW$266","v":0},{"$f":" I_Series!AX$266","v":0},{"$f":" I_Series!AY$266","v":0},{"$f":" I_Series!AZ$266","v":0},{"$f":" I_Series!BA$266","v":0},{"$f":" I_Series!BB$266","v":0},{"$f":" I_Series!BC$266","v":0},{"$f":" I_Series!BD$266","v":0},{"$f":" I_Series!BE$266","v":0},{"$f":" I_Series!BF$266","v":0},{"$f":" I_Series!BG$266","v":0},{"$f":" I_Series!BH$266","v":0},{"$f":" I_Series!BI$266","v":0},{"$f":" I_Series!BJ$266","v":0}]
[null,null,null,null,"Marginal ORC's revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA172:AA174, MATCH($F171, $E172:$E174,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal ORC's revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA175 * AA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E165","v":"Base ORC's revenue (un-indexed) including Expansion"},{"$f":"F165","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E177","v":"Marginal ORC's revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total ORC's revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA179:AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$82","v":"ORC's revenue indexation factor"},{"$f":" C_Index!F$82","v":0},{"$f":" C_Index!G$82","v":"RPI annual growth rate"},{"$f":" C_Index!H$82","v":0},{"$f":" C_Index!I$82","v":0},{"$f":" C_Index!J$82","v":0},{"$f":" C_Index!K$82","v":0},{"$f":" C_Index!L$82","v":0},{"$f":" C_Index!M$82","v":0},{"$f":" C_Index!N$82","v":0},{"$f":" C_Index!O$82","v":0},{"$f":" C_Index!P$82","v":0},{"$f":" C_Index!Q$82","v":0},{"$f":" C_Index!R$82","v":0},{"$f":" C_Index!S$82","v":0},{"$f":" C_Index!T$82","v":0},{"$f":" C_Index!U$82","v":0},{"$f":" C_Index!V$82","v":0},{"$f":" C_Index!W$82","v":0},{"$f":" C_Index!X$82","v":0},{"$f":" C_Index!Y$82","v":0},{"$f":" C_Index!Z$82","v":0},{"$f":" C_Index!AA$82","v":0.91817105652559949},{"$f":" C_Index!AB$82","v":0.93418171056525612},{"$f":" C_Index!AC$82","v":0.96765315182006517},{"$f":" C_Index!AD$82","v":1},{"$f":" C_Index!AE$82","v":1.0256288842852916},{"$f":" C_Index!AF$82","v":1.0410476472329093},{"$f":" C_Index!AG$82","v":1.0831606984314885},{"$f":" C_Index!AH$82","v":1.2092070630364014},{"$f":" C_Index!AI$82","v":1.338720586860018},{"$f":" C_Index!AJ$82","v":1.358742197099734},{"$f":" C_Index!AK$82","v":1.3539431231133474},{"$f":" C_Index!AL$82","v":1.3670728393015688},{"$f":" C_Index!AM$82","v":1.4022357593962713},{"$f":" C_Index!AN$82","v":1.4443028321781597},{"$f":" C_Index!AO$82","v":1.4876319171435044},{"$f":" C_Index!AP$82","v":1.5322608746578097},{"$f":" C_Index!AQ$82","v":1.578228700897544},{"$f":" C_Index!AR$82","v":1.6255755619244703},{"$f":" C_Index!AS$82","v":1.6743428287822044},{"$f":" C_Index!AT$82","v":1.7245731136456706},{"$f":" C_Index!AU$82","v":1.7763103070550408},{"$f":" C_Index!AV$82","v":1.8295996162666921},{"$f":" C_Index!AW$82","v":1.8844876047546928},{"$f":" C_Index!AX$82","v":1.9410222328973337},{"$f":" C_Index!AY$82","v":1.9992528998842538},{"$f":" C_Index!AZ$82","v":2.0592304868807814},{"$f":" C_Index!BA$82","v":2.1210074014872049},{"$f":" C_Index!BB$82","v":2.1846376235318212},{"$f":" C_Index!BC$82","v":2.2501767522377758},{"$f":" C_Index!BD$82","v":2.3176820548049091},{"$f":" C_Index!BE$82","v":2.3872125164490563},{"$f":" C_Index!BF$82","v":2.4588288919425279},{"$f":" C_Index!BG$82","v":2.5325937587008038},{"$f":" C_Index!BH$82","v":2.6085715714618281},{"$f":" C_Index!BI$82","v":2.6868287186056827},{"$f":" C_Index!BJ$82","v":2.7674335801638534}]
[null,null,null,null,"Total ORC's revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA183:BJ183)","v":0},null,{"$f":" AA181 * AA182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$51","v":"ORC's revenue historic actuals"},{"$f":" I_Actuals!F$51","v":0},{"$f":" I_Actuals!G$51","v":"£'m nominal"},{"$f":" I_Actuals!H$51","v":"Nominal"},{"$f":" I_Actuals!I$51","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$51","v":0},{"$f":" I_Actuals!K$51","v":"Already published"},{"$f":" I_Actuals!L$51","v":0},{"$f":" I_Actuals!M$51","v":0},{"$f":" I_Actuals!N$51","v":0},{"$f":" I_Actuals!O$51","v":0},{"$f":" I_Actuals!P$51","v":0},{"$f":" I_Actuals!Q$51","v":0},{"$f":" I_Actuals!R$51","v":0},{"$f":" I_Actuals!S$51","v":0},{"$f":" I_Actuals!T$51","v":0},{"$f":" I_Actuals!U$51","v":0},{"$f":" I_Actuals!V$51","v":0},{"$f":" I_Actuals!W$51","v":0},{"$f":" I_Actuals!X$51","v":0},{"$f":" I_Actuals!Y$51","v":0},{"$f":" I_Actuals!Z$51","v":0},{"$f":" I_Actuals!AA$51","v":239},{"$f":" I_Actuals!AB$51","v":232},{"$f":" I_Actuals!AC$51","v":243},{"$f":" I_Actuals!AD$51","v":240},{"$f":" I_Actuals!AE$51","v":244},{"$f":" I_Actuals!AF$51","v":0},{"$f":" I_Actuals!AG$51","v":0},{"$f":" I_Actuals!AH$51","v":0},{"$f":" I_Actuals!AI$51","v":0},{"$f":" I_Actuals!AJ$51","v":0},{"$f":" I_Actuals!AK$51","v":0},{"$f":" I_Actuals!AL$51","v":0},{"$f":" I_Actuals!AM$51","v":0},{"$f":" I_Actuals!AN$51","v":0},{"$f":" I_Actuals!AO$51","v":0},{"$f":" I_Actuals!AP$51","v":0},{"$f":" I_Actuals!AQ$51","v":0},{"$f":" I_Actuals!AR$51","v":0},{"$f":" I_Actuals!AS$51","v":0},{"$f":" I_Actuals!AT$51","v":0},{"$f":" I_Actuals!AU$51","v":0},{"$f":" I_Actuals!AV$51","v":0},{"$f":" I_Actuals!AW$51","v":0},{"$f":" I_Actuals!AX$51","v":0},{"$f":" I_Actuals!AY$51","v":0},{"$f":" I_Actuals!AZ$51","v":0},{"$f":" I_Actuals!BA$51","v":0},{"$f":" I_Actuals!BB$51","v":0},{"$f":" I_Actuals!BC$51","v":0},{"$f":" I_Actuals!BD$51","v":0},{"$f":" I_Actuals!BE$51","v":0},{"$f":" I_Actuals!BF$51","v":0},{"$f":" I_Actuals!BG$51","v":0},{"$f":" I_Actuals!BH$51","v":0},{"$f":" I_Actuals!BI$51","v":0},{"$f":" I_Actuals!BJ$51","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total ORC's revenue",null,{"$f":"G183","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA187:BJ187)","v":1198},null,{"$f":" IF(AA186 >0, AA185, AA183)","v":239},232,243,240,244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Commercial"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$51","v":"Base other commercial revenue scenario"},{"$f":" I_InputSets!F$51","v":"Base other commercial revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$238","v":"Base other commercial revenue (high)"},{"$f":" I_Series!F$238","v":0},{"$f":" I_Series!G$238","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$238","v":"RPI indexation to be applied"},{"$f":" I_Series!I$238","v":0},{"$f":" I_Series!J$238","v":0},{"$f":" I_Series!K$238","v":0},{"$f":" I_Series!L$238","v":0},{"$f":" I_Series!M$238","v":0},{"$f":" I_Series!N$238","v":0},{"$f":" I_Series!O$238","v":0},{"$f":" I_Series!P$238","v":0},{"$f":" I_Series!Q$238","v":0},{"$f":" I_Series!R$238","v":0},{"$f":" I_Series!S$238","v":0},{"$f":" I_Series!T$238","v":0},{"$f":" I_Series!U$238","v":0},{"$f":" I_Series!V$238","v":0},{"$f":" I_Series!W$238","v":0},{"$f":" I_Series!X$238","v":0},{"$f":" I_Series!Y$238","v":0},{"$f":" I_Series!Z$238","v":0},{"$f":" I_Series!AA$238","v":0},{"$f":" I_Series!AB$238","v":0},{"$f":" I_Series!AC$238","v":0},{"$f":" I_Series!AD$238","v":0},{"$f":" I_Series!AE$238","v":0},{"$f":" I_Series!AF$238","v":0},{"$f":" I_Series!AG$238","v":0},{"$f":" I_Series!AH$238","v":0},{"$f":" I_Series!AI$238","v":0},{"$f":" I_Series!AJ$238","v":0},{"$f":" I_Series!AK$238","v":0},{"$f":" I_Series!AL$238","v":0},{"$f":" I_Series!AM$238","v":0},{"$f":" I_Series!AN$238","v":0},{"$f":" I_Series!AO$238","v":0},{"$f":" I_Series!AP$238","v":0},{"$f":" I_Series!AQ$238","v":0},{"$f":" I_Series!AR$238","v":0},{"$f":" I_Series!AS$238","v":0},{"$f":" I_Series!AT$238","v":0},{"$f":" I_Series!AU$238","v":0},{"$f":" I_Series!AV$238","v":0},{"$f":" I_Series!AW$238","v":0},{"$f":" I_Series!AX$238","v":0},{"$f":" I_Series!AY$238","v":0},{"$f":" I_Series!AZ$238","v":0},{"$f":" I_Series!BA$238","v":0},{"$f":" I_Series!BB$238","v":0},{"$f":" I_Series!BC$238","v":0},{"$f":" I_Series!BD$238","v":0},{"$f":" I_Series!BE$238","v":0},{"$f":" I_Series!BF$238","v":0},{"$f":" I_Series!BG$238","v":0},{"$f":" I_Series!BH$238","v":0},{"$f":" I_Series!BI$238","v":0},{"$f":" I_Series!BJ$238","v":0}]
[null,null,null,null,{"$f":" I_Series!E$239","v":"Base other commercial revenue (middle)"},{"$f":" I_Series!F$239","v":0},{"$f":" I_Series!G$239","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$239","v":"RPI indexation to be applied"},{"$f":" I_Series!I$239","v":0},{"$f":" I_Series!J$239","v":0},{"$f":" I_Series!K$239","v":0},{"$f":" I_Series!L$239","v":0},{"$f":" I_Series!M$239","v":0},{"$f":" I_Series!N$239","v":0},{"$f":" I_Series!O$239","v":0},{"$f":" I_Series!P$239","v":0},{"$f":" I_Series!Q$239","v":0},{"$f":" I_Series!R$239","v":0},{"$f":" I_Series!S$239","v":0},{"$f":" I_Series!T$239","v":0},{"$f":" I_Series!U$239","v":0},{"$f":" I_Series!V$239","v":0},{"$f":" I_Series!W$239","v":0},{"$f":" I_Series!X$239","v":0},{"$f":" I_Series!Y$239","v":0},{"$f":" I_Series!Z$239","v":0},{"$f":" I_Series!AA$239","v":0},{"$f":" I_Series!AB$239","v":0},{"$f":" I_Series!AC$239","v":0},{"$f":" I_Series!AD$239","v":0},{"$f":" I_Series!AE$239","v":0},{"$f":" I_Series!AF$239","v":0},{"$f":" I_Series!AG$239","v":0},{"$f":" I_Series!AH$239","v":0},{"$f":" I_Series!AI$239","v":0},{"$f":" I_Series!AJ$239","v":0},{"$f":" I_Series!AK$239","v":0},{"$f":" I_Series!AL$239","v":0},{"$f":" I_Series!AM$239","v":0},{"$f":" I_Series!AN$239","v":0},{"$f":" I_Series!AO$239","v":0},{"$f":" I_Series!AP$239","v":0},{"$f":" I_Series!AQ$239","v":0},{"$f":" I_Series!AR$239","v":0},{"$f":" I_Series!AS$239","v":0},{"$f":" I_Series!AT$239","v":0},{"$f":" I_Series!AU$239","v":0},{"$f":" I_Series!AV$239","v":0},{"$f":" I_Series!AW$239","v":0},{"$f":" I_Series!AX$239","v":0},{"$f":" I_Series!AY$239","v":0},{"$f":" I_Series!AZ$239","v":0},{"$f":" I_Series!BA$239","v":0},{"$f":" I_Series!BB$239","v":0},{"$f":" I_Series!BC$239","v":0},{"$f":" I_Series!BD$239","v":0},{"$f":" I_Series!BE$239","v":0},{"$f":" I_Series!BF$239","v":0},{"$f":" I_Series!BG$239","v":0},{"$f":" I_Series!BH$239","v":0},{"$f":" I_Series!BI$239","v":0},{"$f":" I_Series!BJ$239","v":0}]
[null,null,null,null,{"$f":" I_Series!E$240","v":"Base other commercial revenue (low)"},{"$f":" I_Series!F$240","v":0},{"$f":" I_Series!G$240","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$240","v":"RPI indexation to be applied"},{"$f":" I_Series!I$240","v":0},{"$f":" I_Series!J$240","v":0},{"$f":" I_Series!K$240","v":0},{"$f":" I_Series!L$240","v":0},{"$f":" I_Series!M$240","v":0},{"$f":" I_Series!N$240","v":0},{"$f":" I_Series!O$240","v":0},{"$f":" I_Series!P$240","v":0},{"$f":" I_Series!Q$240","v":0},{"$f":" I_Series!R$240","v":0},{"$f":" I_Series!S$240","v":0},{"$f":" I_Series!T$240","v":0},{"$f":" I_Series!U$240","v":0},{"$f":" I_Series!V$240","v":0},{"$f":" I_Series!W$240","v":0},{"$f":" I_Series!X$240","v":0},{"$f":" I_Series!Y$240","v":0},{"$f":" I_Series!Z$240","v":0},{"$f":" I_Series!AA$240","v":0},{"$f":" I_Series!AB$240","v":0},{"$f":" I_Series!AC$240","v":0},{"$f":" I_Series!AD$240","v":0},{"$f":" I_Series!AE$240","v":0},{"$f":" I_Series!AF$240","v":0},{"$f":" I_Series!AG$240","v":0},{"$f":" I_Series!AH$240","v":0},{"$f":" I_Series!AI$240","v":0},{"$f":" I_Series!AJ$240","v":0},{"$f":" I_Series!AK$240","v":0},{"$f":" I_Series!AL$240","v":0},{"$f":" I_Series!AM$240","v":0},{"$f":" I_Series!AN$240","v":0},{"$f":" I_Series!AO$240","v":0},{"$f":" I_Series!AP$240","v":0},{"$f":" I_Series!AQ$240","v":0},{"$f":" I_Series!AR$240","v":0},{"$f":" I_Series!AS$240","v":0},{"$f":" I_Series!AT$240","v":0},{"$f":" I_Series!AU$240","v":0},{"$f":" I_Series!AV$240","v":0},{"$f":" I_Series!AW$240","v":0},{"$f":" I_Series!AX$240","v":0},{"$f":" I_Series!AY$240","v":0},{"$f":" I_Series!AZ$240","v":0},{"$f":" I_Series!BA$240","v":0},{"$f":" I_Series!BB$240","v":0},{"$f":" I_Series!BC$240","v":0},{"$f":" I_Series!BD$240","v":0},{"$f":" I_Series!BE$240","v":0},{"$f":" I_Series!BF$240","v":0},{"$f":" I_Series!BG$240","v":0},{"$f":" I_Series!BH$240","v":0},{"$f":" I_Series!BI$240","v":0},{"$f":" I_Series!BJ$240","v":0}]
[null,null,null,null,"Base Other Commercial revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA192:AA194, MATCH($F191, $E192:$E194,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$526","v":"Additional Base other commercial revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$526","v":0},{"$f":" I_InputSets!G$526","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$527","v":"Additional Base other commercial revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$527","v":0},{"$f":" I_InputSets!G$527","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$528","v":"Additional Base other commercial revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$528","v":0},{"$f":" I_InputSets!G$528","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$529","v":"Additional Base other commercial revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$529","v":0},{"$f":" I_InputSets!G$529","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$530","v":"Additional Base other commercial revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$530","v":0},{"$f":" I_InputSets!G$530","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E195","v":"Base Other Commercial revenue (un-indexed)"},{"$f":"F195","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E207 & \" including Expansion\"","v":"Base Other Commercial revenue (un-indexed) including Expansion"},null,{"$f":"G207","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:BJ208)","v":0},null,{"$f":"SUMPRODUCT($F197:$F201,AA202:AA206) + AA207","v":0},{"$f":"SUMPRODUCT($F197:$F201,AB202:AB206) + AB207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E208","v":"Base Other Commercial revenue (un-indexed) including Expansion"},{"$f":" F208","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$85","v":"Other commercial revenue indexation factor"},{"$f":" C_Index!F$85","v":0},{"$f":" C_Index!G$85","v":"RPI annual growth rate"},{"$f":" C_Index!H$85","v":0},{"$f":" C_Index!I$85","v":0},{"$f":" C_Index!J$85","v":0},{"$f":" C_Index!K$85","v":0},{"$f":" C_Index!L$85","v":0},{"$f":" C_Index!M$85","v":0},{"$f":" C_Index!N$85","v":0},{"$f":" C_Index!O$85","v":0},{"$f":" C_Index!P$85","v":0},{"$f":" C_Index!Q$85","v":0},{"$f":" C_Index!R$85","v":0},{"$f":" C_Index!S$85","v":0},{"$f":" C_Index!T$85","v":0},{"$f":" C_Index!U$85","v":0},{"$f":" C_Index!V$85","v":0},{"$f":" C_Index!W$85","v":0},{"$f":" C_Index!X$85","v":0},{"$f":" C_Index!Y$85","v":0},{"$f":" C_Index!Z$85","v":0},{"$f":" C_Index!AA$85","v":0.91817105652559949},{"$f":" C_Index!AB$85","v":0.93418171056525612},{"$f":" C_Index!AC$85","v":0.96765315182006517},{"$f":" C_Index!AD$85","v":1},{"$f":" C_Index!AE$85","v":1.0256288842852916},{"$f":" C_Index!AF$85","v":1.0410476472329093},{"$f":" C_Index!AG$85","v":1.0831606984314885},{"$f":" C_Index!AH$85","v":1.2092070630364014},{"$f":" C_Index!AI$85","v":1.338720586860018},{"$f":" C_Index!AJ$85","v":1.358742197099734},{"$f":" C_Index!AK$85","v":1.3539431231133474},{"$f":" C_Index!AL$85","v":1.3670728393015688},{"$f":" C_Index!AM$85","v":1.4022357593962713},{"$f":" C_Index!AN$85","v":1.4443028321781597},{"$f":" C_Index!AO$85","v":1.4876319171435044},{"$f":" C_Index!AP$85","v":1.5322608746578097},{"$f":" C_Index!AQ$85","v":1.578228700897544},{"$f":" C_Index!AR$85","v":1.6255755619244703},{"$f":" C_Index!AS$85","v":1.6743428287822044},{"$f":" C_Index!AT$85","v":1.7245731136456706},{"$f":" C_Index!AU$85","v":1.7763103070550408},{"$f":" C_Index!AV$85","v":1.8295996162666921},{"$f":" C_Index!AW$85","v":1.8844876047546928},{"$f":" C_Index!AX$85","v":1.9410222328973337},{"$f":" C_Index!AY$85","v":1.9992528998842538},{"$f":" C_Index!AZ$85","v":2.0592304868807814},{"$f":" C_Index!BA$85","v":2.1210074014872049},{"$f":" C_Index!BB$85","v":2.1846376235318212},{"$f":" C_Index!BC$85","v":2.2501767522377758},{"$f":" C_Index!BD$85","v":2.3176820548049091},{"$f":" C_Index!BE$85","v":2.3872125164490563},{"$f":" C_Index!BF$85","v":2.4588288919425279},{"$f":" C_Index!BG$85","v":2.5325937587008038},{"$f":" C_Index!BH$85","v":2.6085715714618281},{"$f":" C_Index!BI$85","v":2.6868287186056827},{"$f":" C_Index!BJ$85","v":2.7674335801638534}]
[null,null,null,null,"Base Other Commercial revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA212:BJ212)","v":0},null,{"$f":" AA210 * AA211 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$63","v":"Marginal other commercial revenue scenario"},{"$f":" I_InputSets!F$63","v":"Marginal other commercial revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$268","v":"Marginal other commercial revenue (high)"},{"$f":" I_Series!F$268","v":0},{"$f":" I_Series!G$268","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$268","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$268","v":0},{"$f":" I_Series!J$268","v":0},{"$f":" I_Series!K$268","v":0},{"$f":" I_Series!L$268","v":0},{"$f":" I_Series!M$268","v":0},{"$f":" I_Series!N$268","v":0},{"$f":" I_Series!O$268","v":0},{"$f":" I_Series!P$268","v":0},{"$f":" I_Series!Q$268","v":0},{"$f":" I_Series!R$268","v":0},{"$f":" I_Series!S$268","v":0},{"$f":" I_Series!T$268","v":0},{"$f":" I_Series!U$268","v":0},{"$f":" I_Series!V$268","v":0},{"$f":" I_Series!W$268","v":0},{"$f":" I_Series!X$268","v":0},{"$f":" I_Series!Y$268","v":0},{"$f":" I_Series!Z$268","v":0},{"$f":" I_Series!AA$268","v":0},{"$f":" I_Series!AB$268","v":0},{"$f":" I_Series!AC$268","v":0},{"$f":" I_Series!AD$268","v":0},{"$f":" I_Series!AE$268","v":0},{"$f":" I_Series!AF$268","v":0},{"$f":" I_Series!AG$268","v":0},{"$f":" I_Series!AH$268","v":0},{"$f":" I_Series!AI$268","v":0},{"$f":" I_Series!AJ$268","v":0},{"$f":" I_Series!AK$268","v":0},{"$f":" I_Series!AL$268","v":0},{"$f":" I_Series!AM$268","v":0},{"$f":" I_Series!AN$268","v":0},{"$f":" I_Series!AO$268","v":0},{"$f":" I_Series!AP$268","v":0},{"$f":" I_Series!AQ$268","v":0},{"$f":" I_Series!AR$268","v":0},{"$f":" I_Series!AS$268","v":0},{"$f":" I_Series!AT$268","v":0},{"$f":" I_Series!AU$268","v":0},{"$f":" I_Series!AV$268","v":0},{"$f":" I_Series!AW$268","v":0},{"$f":" I_Series!AX$268","v":0},{"$f":" I_Series!AY$268","v":0},{"$f":" I_Series!AZ$268","v":0},{"$f":" I_Series!BA$268","v":0},{"$f":" I_Series!BB$268","v":0},{"$f":" I_Series!BC$268","v":0},{"$f":" I_Series!BD$268","v":0},{"$f":" I_Series!BE$268","v":0},{"$f":" I_Series!BF$268","v":0},{"$f":" I_Series!BG$268","v":0},{"$f":" I_Series!BH$268","v":0},{"$f":" I_Series!BI$268","v":0},{"$f":" I_Series!BJ$268","v":0}]
[null,null,null,null,{"$f":" I_Series!E$269","v":"Marginal other commercial revenue (middle)"},{"$f":" I_Series!F$269","v":0},{"$f":" I_Series!G$269","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$269","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$269","v":0},{"$f":" I_Series!J$269","v":0},{"$f":" I_Series!K$269","v":0},{"$f":" I_Series!L$269","v":0},{"$f":" I_Series!M$269","v":0},{"$f":" I_Series!N$269","v":0},{"$f":" I_Series!O$269","v":0},{"$f":" I_Series!P$269","v":0},{"$f":" I_Series!Q$269","v":0},{"$f":" I_Series!R$269","v":0},{"$f":" I_Series!S$269","v":0},{"$f":" I_Series!T$269","v":0},{"$f":" I_Series!U$269","v":0},{"$f":" I_Series!V$269","v":0},{"$f":" I_Series!W$269","v":0},{"$f":" I_Series!X$269","v":0},{"$f":" I_Series!Y$269","v":0},{"$f":" I_Series!Z$269","v":0},{"$f":" I_Series!AA$269","v":0},{"$f":" I_Series!AB$269","v":0},{"$f":" I_Series!AC$269","v":0},{"$f":" I_Series!AD$269","v":0},{"$f":" I_Series!AE$269","v":0},{"$f":" I_Series!AF$269","v":0},{"$f":" I_Series!AG$269","v":0},{"$f":" I_Series!AH$269","v":0},{"$f":" I_Series!AI$269","v":0},{"$f":" I_Series!AJ$269","v":0},{"$f":" I_Series!AK$269","v":0},{"$f":" I_Series!AL$269","v":0},{"$f":" I_Series!AM$269","v":0},{"$f":" I_Series!AN$269","v":0},{"$f":" I_Series!AO$269","v":0},{"$f":" I_Series!AP$269","v":0},{"$f":" I_Series!AQ$269","v":0},{"$f":" I_Series!AR$269","v":0},{"$f":" I_Series!AS$269","v":0},{"$f":" I_Series!AT$269","v":0},{"$f":" I_Series!AU$269","v":0},{"$f":" I_Series!AV$269","v":0},{"$f":" I_Series!AW$269","v":0},{"$f":" I_Series!AX$269","v":0},{"$f":" I_Series!AY$269","v":0},{"$f":" I_Series!AZ$269","v":0},{"$f":" I_Series!BA$269","v":0},{"$f":" I_Series!BB$269","v":0},{"$f":" I_Series!BC$269","v":0},{"$f":" I_Series!BD$269","v":0},{"$f":" I_Series!BE$269","v":0},{"$f":" I_Series!BF$269","v":0},{"$f":" I_Series!BG$269","v":0},{"$f":" I_Series!BH$269","v":0},{"$f":" I_Series!BI$269","v":0},{"$f":" I_Series!BJ$269","v":0}]
[null,null,null,null,{"$f":" I_Series!E$270","v":"Marginal other commercial revenue (low)"},{"$f":" I_Series!F$270","v":0},{"$f":" I_Series!G$270","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$270","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$270","v":0},{"$f":" I_Series!J$270","v":0},{"$f":" I_Series!K$270","v":0},{"$f":" I_Series!L$270","v":0},{"$f":" I_Series!M$270","v":0},{"$f":" I_Series!N$270","v":0},{"$f":" I_Series!O$270","v":0},{"$f":" I_Series!P$270","v":0},{"$f":" I_Series!Q$270","v":0},{"$f":" I_Series!R$270","v":0},{"$f":" I_Series!S$270","v":0},{"$f":" I_Series!T$270","v":0},{"$f":" I_Series!U$270","v":0},{"$f":" I_Series!V$270","v":0},{"$f":" I_Series!W$270","v":0},{"$f":" I_Series!X$270","v":0},{"$f":" I_Series!Y$270","v":0},{"$f":" I_Series!Z$270","v":0},{"$f":" I_Series!AA$270","v":0},{"$f":" I_Series!AB$270","v":0},{"$f":" I_Series!AC$270","v":0},{"$f":" I_Series!AD$270","v":0},{"$f":" I_Series!AE$270","v":0},{"$f":" I_Series!AF$270","v":0},{"$f":" I_Series!AG$270","v":0},{"$f":" I_Series!AH$270","v":0},{"$f":" I_Series!AI$270","v":0},{"$f":" I_Series!AJ$270","v":0},{"$f":" I_Series!AK$270","v":0},{"$f":" I_Series!AL$270","v":0},{"$f":" I_Series!AM$270","v":0},{"$f":" I_Series!AN$270","v":0},{"$f":" I_Series!AO$270","v":0},{"$f":" I_Series!AP$270","v":0},{"$f":" I_Series!AQ$270","v":0},{"$f":" I_Series!AR$270","v":0},{"$f":" I_Series!AS$270","v":0},{"$f":" I_Series!AT$270","v":0},{"$f":" I_Series!AU$270","v":0},{"$f":" I_Series!AV$270","v":0},{"$f":" I_Series!AW$270","v":0},{"$f":" I_Series!AX$270","v":0},{"$f":" I_Series!AY$270","v":0},{"$f":" I_Series!AZ$270","v":0},{"$f":" I_Series!BA$270","v":0},{"$f":" I_Series!BB$270","v":0},{"$f":" I_Series!BC$270","v":0},{"$f":" I_Series!BD$270","v":0},{"$f":" I_Series!BE$270","v":0},{"$f":" I_Series!BF$270","v":0},{"$f":" I_Series!BG$270","v":0},{"$f":" I_Series!BH$270","v":0},{"$f":" I_Series!BI$270","v":0},{"$f":" I_Series!BJ$270","v":0}]
[null,null,null,null,"Marginal Other Commercial revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA215:AA217, MATCH($F214, $E215:$E217,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal Other Commercial revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA218 * AA219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E208","v":"Base Other Commercial revenue (un-indexed) including Expansion"},{"$f":"F208","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E220","v":"Marginal Other Commercial revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Other Commercial revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:AA223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$85","v":"Other commercial revenue indexation factor"},{"$f":" C_Index!F$85","v":0},{"$f":" C_Index!G$85","v":"RPI annual growth rate"},{"$f":" C_Index!H$85","v":0},{"$f":" C_Index!I$85","v":0},{"$f":" C_Index!J$85","v":0},{"$f":" C_Index!K$85","v":0},{"$f":" C_Index!L$85","v":0},{"$f":" C_Index!M$85","v":0},{"$f":" C_Index!N$85","v":0},{"$f":" C_Index!O$85","v":0},{"$f":" C_Index!P$85","v":0},{"$f":" C_Index!Q$85","v":0},{"$f":" C_Index!R$85","v":0},{"$f":" C_Index!S$85","v":0},{"$f":" C_Index!T$85","v":0},{"$f":" C_Index!U$85","v":0},{"$f":" C_Index!V$85","v":0},{"$f":" C_Index!W$85","v":0},{"$f":" C_Index!X$85","v":0},{"$f":" C_Index!Y$85","v":0},{"$f":" C_Index!Z$85","v":0},{"$f":" C_Index!AA$85","v":0.91817105652559949},{"$f":" C_Index!AB$85","v":0.93418171056525612},{"$f":" C_Index!AC$85","v":0.96765315182006517},{"$f":" C_Index!AD$85","v":1},{"$f":" C_Index!AE$85","v":1.0256288842852916},{"$f":" C_Index!AF$85","v":1.0410476472329093},{"$f":" C_Index!AG$85","v":1.0831606984314885},{"$f":" C_Index!AH$85","v":1.2092070630364014},{"$f":" C_Index!AI$85","v":1.338720586860018},{"$f":" C_Index!AJ$85","v":1.358742197099734},{"$f":" C_Index!AK$85","v":1.3539431231133474},{"$f":" C_Index!AL$85","v":1.3670728393015688},{"$f":" C_Index!AM$85","v":1.4022357593962713},{"$f":" C_Index!AN$85","v":1.4443028321781597},{"$f":" C_Index!AO$85","v":1.4876319171435044},{"$f":" C_Index!AP$85","v":1.5322608746578097},{"$f":" C_Index!AQ$85","v":1.578228700897544},{"$f":" C_Index!AR$85","v":1.6255755619244703},{"$f":" C_Index!AS$85","v":1.6743428287822044},{"$f":" C_Index!AT$85","v":1.7245731136456706},{"$f":" C_Index!AU$85","v":1.7763103070550408},{"$f":" C_Index!AV$85","v":1.8295996162666921},{"$f":" C_Index!AW$85","v":1.8844876047546928},{"$f":" C_Index!AX$85","v":1.9410222328973337},{"$f":" C_Index!AY$85","v":1.9992528998842538},{"$f":" C_Index!AZ$85","v":2.0592304868807814},{"$f":" C_Index!BA$85","v":2.1210074014872049},{"$f":" C_Index!BB$85","v":2.1846376235318212},{"$f":" C_Index!BC$85","v":2.2501767522377758},{"$f":" C_Index!BD$85","v":2.3176820548049091},{"$f":" C_Index!BE$85","v":2.3872125164490563},{"$f":" C_Index!BF$85","v":2.4588288919425279},{"$f":" C_Index!BG$85","v":2.5325937587008038},{"$f":" C_Index!BH$85","v":2.6085715714618281},{"$f":" C_Index!BI$85","v":2.6868287186056827},{"$f":" C_Index!BJ$85","v":2.7674335801638534}]
[null,null,null,null,"Total Other Commercial revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA226:BJ226)","v":0},null,{"$f":" AA224 * AA225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$52","v":"Other commercial revenue historic actuals"},{"$f":" I_Actuals!F$52","v":0},{"$f":" I_Actuals!G$52","v":"£'m nominal"},{"$f":" I_Actuals!H$52","v":"Nominal"},{"$f":" I_Actuals!I$52","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$52","v":0},{"$f":" I_Actuals!K$52","v":"Already published"},{"$f":" I_Actuals!L$52","v":0},{"$f":" I_Actuals!M$52","v":0},{"$f":" I_Actuals!N$52","v":0},{"$f":" I_Actuals!O$52","v":0},{"$f":" I_Actuals!P$52","v":0},{"$f":" I_Actuals!Q$52","v":0},{"$f":" I_Actuals!R$52","v":0},{"$f":" I_Actuals!S$52","v":0},{"$f":" I_Actuals!T$52","v":0},{"$f":" I_Actuals!U$52","v":0},{"$f":" I_Actuals!V$52","v":0},{"$f":" I_Actuals!W$52","v":0},{"$f":" I_Actuals!X$52","v":0},{"$f":" I_Actuals!Y$52","v":0},{"$f":" I_Actuals!Z$52","v":0},{"$f":" I_Actuals!AA$52","v":0},{"$f":" I_Actuals!AB$52","v":0},{"$f":" I_Actuals!AC$52","v":-56},{"$f":" I_Actuals!AD$52","v":-96},{"$f":" I_Actuals!AE$52","v":0},{"$f":" I_Actuals!AF$52","v":0},{"$f":" I_Actuals!AG$52","v":0},{"$f":" I_Actuals!AH$52","v":0},{"$f":" I_Actuals!AI$52","v":0},{"$f":" I_Actuals!AJ$52","v":0},{"$f":" I_Actuals!AK$52","v":0},{"$f":" I_Actuals!AL$52","v":0},{"$f":" I_Actuals!AM$52","v":0},{"$f":" I_Actuals!AN$52","v":0},{"$f":" I_Actuals!AO$52","v":0},{"$f":" I_Actuals!AP$52","v":0},{"$f":" I_Actuals!AQ$52","v":0},{"$f":" I_Actuals!AR$52","v":0},{"$f":" I_Actuals!AS$52","v":0},{"$f":" I_Actuals!AT$52","v":0},{"$f":" I_Actuals!AU$52","v":0},{"$f":" I_Actuals!AV$52","v":0},{"$f":" I_Actuals!AW$52","v":0},{"$f":" I_Actuals!AX$52","v":0},{"$f":" I_Actuals!AY$52","v":0},{"$f":" I_Actuals!AZ$52","v":0},{"$f":" I_Actuals!BA$52","v":0},{"$f":" I_Actuals!BB$52","v":0},{"$f":" I_Actuals!BC$52","v":0},{"$f":" I_Actuals!BD$52","v":0},{"$f":" I_Actuals!BE$52","v":0},{"$f":" I_Actuals!BF$52","v":0},{"$f":" I_Actuals!BG$52","v":0},{"$f":" I_Actuals!BH$52","v":0},{"$f":" I_Actuals!BI$52","v":0},{"$f":" I_Actuals!BJ$52","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total Other Commercial revenue",null,{"$f":"G226","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA230:BJ230)","v":-152},null,{"$f":" IF(AA229 >0, AA228, AA226)","v":0},0,-56,-96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rail"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$52","v":"Base rail revenue scenario"},{"$f":" I_InputSets!F$52","v":"Base rail revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$242","v":"Base rail revenue (high)"},{"$f":" I_Series!F$242","v":0},{"$f":" I_Series!G$242","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$242","v":"RPI indexation to be applied"},{"$f":" I_Series!I$242","v":0},{"$f":" I_Series!J$242","v":0},{"$f":" I_Series!K$242","v":0},{"$f":" I_Series!L$242","v":0},{"$f":" I_Series!M$242","v":0},{"$f":" I_Series!N$242","v":0},{"$f":" I_Series!O$242","v":0},{"$f":" I_Series!P$242","v":0},{"$f":" I_Series!Q$242","v":0},{"$f":" I_Series!R$242","v":0},{"$f":" I_Series!S$242","v":0},{"$f":" I_Series!T$242","v":0},{"$f":" I_Series!U$242","v":0},{"$f":" I_Series!V$242","v":0},{"$f":" I_Series!W$242","v":0},{"$f":" I_Series!X$242","v":0},{"$f":" I_Series!Y$242","v":0},{"$f":" I_Series!Z$242","v":0},{"$f":" I_Series!AA$242","v":0},{"$f":" I_Series!AB$242","v":0},{"$f":" I_Series!AC$242","v":0},{"$f":" I_Series!AD$242","v":0},{"$f":" I_Series!AE$242","v":0},{"$f":" I_Series!AF$242","v":0},{"$f":" I_Series!AG$242","v":0},{"$f":" I_Series!AH$242","v":0},{"$f":" I_Series!AI$242","v":0},{"$f":" I_Series!AJ$242","v":0},{"$f":" I_Series!AK$242","v":0},{"$f":" I_Series!AL$242","v":0},{"$f":" I_Series!AM$242","v":0},{"$f":" I_Series!AN$242","v":0},{"$f":" I_Series!AO$242","v":0},{"$f":" I_Series!AP$242","v":0},{"$f":" I_Series!AQ$242","v":0},{"$f":" I_Series!AR$242","v":0},{"$f":" I_Series!AS$242","v":0},{"$f":" I_Series!AT$242","v":0},{"$f":" I_Series!AU$242","v":0},{"$f":" I_Series!AV$242","v":0},{"$f":" I_Series!AW$242","v":0},{"$f":" I_Series!AX$242","v":0},{"$f":" I_Series!AY$242","v":0},{"$f":" I_Series!AZ$242","v":0},{"$f":" I_Series!BA$242","v":0},{"$f":" I_Series!BB$242","v":0},{"$f":" I_Series!BC$242","v":0},{"$f":" I_Series!BD$242","v":0},{"$f":" I_Series!BE$242","v":0},{"$f":" I_Series!BF$242","v":0},{"$f":" I_Series!BG$242","v":0},{"$f":" I_Series!BH$242","v":0},{"$f":" I_Series!BI$242","v":0},{"$f":" I_Series!BJ$242","v":0}]
[null,null,null,null,{"$f":" I_Series!E$243","v":"Base rail revenue (middle)"},{"$f":" I_Series!F$243","v":0},{"$f":" I_Series!G$243","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$243","v":"RPI indexation to be applied"},{"$f":" I_Series!I$243","v":0},{"$f":" I_Series!J$243","v":0},{"$f":" I_Series!K$243","v":0},{"$f":" I_Series!L$243","v":0},{"$f":" I_Series!M$243","v":0},{"$f":" I_Series!N$243","v":0},{"$f":" I_Series!O$243","v":0},{"$f":" I_Series!P$243","v":0},{"$f":" I_Series!Q$243","v":0},{"$f":" I_Series!R$243","v":0},{"$f":" I_Series!S$243","v":0},{"$f":" I_Series!T$243","v":0},{"$f":" I_Series!U$243","v":0},{"$f":" I_Series!V$243","v":0},{"$f":" I_Series!W$243","v":0},{"$f":" I_Series!X$243","v":0},{"$f":" I_Series!Y$243","v":0},{"$f":" I_Series!Z$243","v":0},{"$f":" I_Series!AA$243","v":0},{"$f":" I_Series!AB$243","v":0},{"$f":" I_Series!AC$243","v":0},{"$f":" I_Series!AD$243","v":0},{"$f":" I_Series!AE$243","v":0},{"$f":" I_Series!AF$243","v":0},{"$f":" I_Series!AG$243","v":0},{"$f":" I_Series!AH$243","v":0},{"$f":" I_Series!AI$243","v":0},{"$f":" I_Series!AJ$243","v":0},{"$f":" I_Series!AK$243","v":0},{"$f":" I_Series!AL$243","v":0},{"$f":" I_Series!AM$243","v":0},{"$f":" I_Series!AN$243","v":0},{"$f":" I_Series!AO$243","v":0},{"$f":" I_Series!AP$243","v":0},{"$f":" I_Series!AQ$243","v":0},{"$f":" I_Series!AR$243","v":0},{"$f":" I_Series!AS$243","v":0},{"$f":" I_Series!AT$243","v":0},{"$f":" I_Series!AU$243","v":0},{"$f":" I_Series!AV$243","v":0},{"$f":" I_Series!AW$243","v":0},{"$f":" I_Series!AX$243","v":0},{"$f":" I_Series!AY$243","v":0},{"$f":" I_Series!AZ$243","v":0},{"$f":" I_Series!BA$243","v":0},{"$f":" I_Series!BB$243","v":0},{"$f":" I_Series!BC$243","v":0},{"$f":" I_Series!BD$243","v":0},{"$f":" I_Series!BE$243","v":0},{"$f":" I_Series!BF$243","v":0},{"$f":" I_Series!BG$243","v":0},{"$f":" I_Series!BH$243","v":0},{"$f":" I_Series!BI$243","v":0},{"$f":" I_Series!BJ$243","v":0}]
[null,null,null,null,{"$f":" I_Series!E$244","v":"Base rail revenue (low)"},{"$f":" I_Series!F$244","v":0},{"$f":" I_Series!G$244","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$244","v":"RPI indexation to be applied"},{"$f":" I_Series!I$244","v":0},{"$f":" I_Series!J$244","v":0},{"$f":" I_Series!K$244","v":0},{"$f":" I_Series!L$244","v":0},{"$f":" I_Series!M$244","v":0},{"$f":" I_Series!N$244","v":0},{"$f":" I_Series!O$244","v":0},{"$f":" I_Series!P$244","v":0},{"$f":" I_Series!Q$244","v":0},{"$f":" I_Series!R$244","v":0},{"$f":" I_Series!S$244","v":0},{"$f":" I_Series!T$244","v":0},{"$f":" I_Series!U$244","v":0},{"$f":" I_Series!V$244","v":0},{"$f":" I_Series!W$244","v":0},{"$f":" I_Series!X$244","v":0},{"$f":" I_Series!Y$244","v":0},{"$f":" I_Series!Z$244","v":0},{"$f":" I_Series!AA$244","v":0},{"$f":" I_Series!AB$244","v":0},{"$f":" I_Series!AC$244","v":0},{"$f":" I_Series!AD$244","v":0},{"$f":" I_Series!AE$244","v":0},{"$f":" I_Series!AF$244","v":0},{"$f":" I_Series!AG$244","v":0},{"$f":" I_Series!AH$244","v":0},{"$f":" I_Series!AI$244","v":0},{"$f":" I_Series!AJ$244","v":0},{"$f":" I_Series!AK$244","v":0},{"$f":" I_Series!AL$244","v":0},{"$f":" I_Series!AM$244","v":0},{"$f":" I_Series!AN$244","v":0},{"$f":" I_Series!AO$244","v":0},{"$f":" I_Series!AP$244","v":0},{"$f":" I_Series!AQ$244","v":0},{"$f":" I_Series!AR$244","v":0},{"$f":" I_Series!AS$244","v":0},{"$f":" I_Series!AT$244","v":0},{"$f":" I_Series!AU$244","v":0},{"$f":" I_Series!AV$244","v":0},{"$f":" I_Series!AW$244","v":0},{"$f":" I_Series!AX$244","v":0},{"$f":" I_Series!AY$244","v":0},{"$f":" I_Series!AZ$244","v":0},{"$f":" I_Series!BA$244","v":0},{"$f":" I_Series!BB$244","v":0},{"$f":" I_Series!BC$244","v":0},{"$f":" I_Series!BD$244","v":0},{"$f":" I_Series!BE$244","v":0},{"$f":" I_Series!BF$244","v":0},{"$f":" I_Series!BG$244","v":0},{"$f":" I_Series!BH$244","v":0},{"$f":" I_Series!BI$244","v":0},{"$f":" I_Series!BJ$244","v":0}]
[null,null,null,null,"Base Rail revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA235:AA237, MATCH($F234, $E235:$E237,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$532","v":"Additional Base rail revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$532","v":0},{"$f":" I_InputSets!G$532","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$533","v":"Additional Base rail revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$533","v":0},{"$f":" I_InputSets!G$533","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$534","v":"Additional Base rail revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$534","v":0},{"$f":" I_InputSets!G$534","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$535","v":"Additional Base rail revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$535","v":0},{"$f":" I_InputSets!G$535","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$536","v":"Additional Base rail revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$536","v":0},{"$f":" I_InputSets!G$536","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E238","v":"Base Rail revenue (un-indexed)"},{"$f":"F238","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E250 & \" including Expansion\"","v":"Base Rail revenue (un-indexed) including Expansion"},null,{"$f":"G250","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251:BJ251)","v":0},null,{"$f":"SUMPRODUCT($F240:$F244,AA245:AA249) + AA250","v":0},{"$f":"SUMPRODUCT($F240:$F244,AB245:AB249) + AB250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E251","v":"Base Rail revenue (un-indexed) including Expansion"},{"$f":" F251","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$88","v":"Rail revenue indexation factor"},{"$f":" C_Index!F$88","v":0},{"$f":" C_Index!G$88","v":"RPI annual growth rate"},{"$f":" C_Index!H$88","v":0},{"$f":" C_Index!I$88","v":0},{"$f":" C_Index!J$88","v":0},{"$f":" C_Index!K$88","v":0},{"$f":" C_Index!L$88","v":0},{"$f":" C_Index!M$88","v":0},{"$f":" C_Index!N$88","v":0},{"$f":" C_Index!O$88","v":0},{"$f":" C_Index!P$88","v":0},{"$f":" C_Index!Q$88","v":0},{"$f":" C_Index!R$88","v":0},{"$f":" C_Index!S$88","v":0},{"$f":" C_Index!T$88","v":0},{"$f":" C_Index!U$88","v":0},{"$f":" C_Index!V$88","v":0},{"$f":" C_Index!W$88","v":0},{"$f":" C_Index!X$88","v":0},{"$f":" C_Index!Y$88","v":0},{"$f":" C_Index!Z$88","v":0},{"$f":" C_Index!AA$88","v":0.91817105652559949},{"$f":" C_Index!AB$88","v":0.93418171056525612},{"$f":" C_Index!AC$88","v":0.96765315182006517},{"$f":" C_Index!AD$88","v":1},{"$f":" C_Index!AE$88","v":1.0256288842852916},{"$f":" C_Index!AF$88","v":1.0410476472329093},{"$f":" C_Index!AG$88","v":1.0831606984314885},{"$f":" C_Index!AH$88","v":1.2092070630364014},{"$f":" C_Index!AI$88","v":1.338720586860018},{"$f":" C_Index!AJ$88","v":1.358742197099734},{"$f":" C_Index!AK$88","v":1.3539431231133474},{"$f":" C_Index!AL$88","v":1.3670728393015688},{"$f":" C_Index!AM$88","v":1.4022357593962713},{"$f":" C_Index!AN$88","v":1.4443028321781597},{"$f":" C_Index!AO$88","v":1.4876319171435044},{"$f":" C_Index!AP$88","v":1.5322608746578097},{"$f":" C_Index!AQ$88","v":1.578228700897544},{"$f":" C_Index!AR$88","v":1.6255755619244703},{"$f":" C_Index!AS$88","v":1.6743428287822044},{"$f":" C_Index!AT$88","v":1.7245731136456706},{"$f":" C_Index!AU$88","v":1.7763103070550408},{"$f":" C_Index!AV$88","v":1.8295996162666921},{"$f":" C_Index!AW$88","v":1.8844876047546928},{"$f":" C_Index!AX$88","v":1.9410222328973337},{"$f":" C_Index!AY$88","v":1.9992528998842538},{"$f":" C_Index!AZ$88","v":2.0592304868807814},{"$f":" C_Index!BA$88","v":2.1210074014872049},{"$f":" C_Index!BB$88","v":2.1846376235318212},{"$f":" C_Index!BC$88","v":2.2501767522377758},{"$f":" C_Index!BD$88","v":2.3176820548049091},{"$f":" C_Index!BE$88","v":2.3872125164490563},{"$f":" C_Index!BF$88","v":2.4588288919425279},{"$f":" C_Index!BG$88","v":2.5325937587008038},{"$f":" C_Index!BH$88","v":2.6085715714618281},{"$f":" C_Index!BI$88","v":2.6868287186056827},{"$f":" C_Index!BJ$88","v":2.7674335801638534}]
[null,null,null,null,"Base Rail revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA255:BJ255)","v":0},null,{"$f":" AA253 * AA254 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$64","v":"Marginal rail revenue scenario"},{"$f":" I_InputSets!F$64","v":"Marginal rail revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$272","v":"Marginal rail revenue (high)"},{"$f":" I_Series!F$272","v":0},{"$f":" I_Series!G$272","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$272","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$272","v":0},{"$f":" I_Series!J$272","v":0},{"$f":" I_Series!K$272","v":0},{"$f":" I_Series!L$272","v":0},{"$f":" I_Series!M$272","v":0},{"$f":" I_Series!N$272","v":0},{"$f":" I_Series!O$272","v":0},{"$f":" I_Series!P$272","v":0},{"$f":" I_Series!Q$272","v":0},{"$f":" I_Series!R$272","v":0},{"$f":" I_Series!S$272","v":0},{"$f":" I_Series!T$272","v":0},{"$f":" I_Series!U$272","v":0},{"$f":" I_Series!V$272","v":0},{"$f":" I_Series!W$272","v":0},{"$f":" I_Series!X$272","v":0},{"$f":" I_Series!Y$272","v":0},{"$f":" I_Series!Z$272","v":0},{"$f":" I_Series!AA$272","v":0},{"$f":" I_Series!AB$272","v":0},{"$f":" I_Series!AC$272","v":0},{"$f":" I_Series!AD$272","v":0},{"$f":" I_Series!AE$272","v":0},{"$f":" I_Series!AF$272","v":0},{"$f":" I_Series!AG$272","v":0},{"$f":" I_Series!AH$272","v":0},{"$f":" I_Series!AI$272","v":0},{"$f":" I_Series!AJ$272","v":0},{"$f":" I_Series!AK$272","v":0},{"$f":" I_Series!AL$272","v":0},{"$f":" I_Series!AM$272","v":0},{"$f":" I_Series!AN$272","v":0},{"$f":" I_Series!AO$272","v":0},{"$f":" I_Series!AP$272","v":0},{"$f":" I_Series!AQ$272","v":0},{"$f":" I_Series!AR$272","v":0},{"$f":" I_Series!AS$272","v":0},{"$f":" I_Series!AT$272","v":0},{"$f":" I_Series!AU$272","v":0},{"$f":" I_Series!AV$272","v":0},{"$f":" I_Series!AW$272","v":0},{"$f":" I_Series!AX$272","v":0},{"$f":" I_Series!AY$272","v":0},{"$f":" I_Series!AZ$272","v":0},{"$f":" I_Series!BA$272","v":0},{"$f":" I_Series!BB$272","v":0},{"$f":" I_Series!BC$272","v":0},{"$f":" I_Series!BD$272","v":0},{"$f":" I_Series!BE$272","v":0},{"$f":" I_Series!BF$272","v":0},{"$f":" I_Series!BG$272","v":0},{"$f":" I_Series!BH$272","v":0},{"$f":" I_Series!BI$272","v":0},{"$f":" I_Series!BJ$272","v":0}]
[null,null,null,null,{"$f":" I_Series!E$273","v":"Marginal rail revenue (middle)"},{"$f":" I_Series!F$273","v":0},{"$f":" I_Series!G$273","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$273","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$273","v":0},{"$f":" I_Series!J$273","v":0},{"$f":" I_Series!K$273","v":0},{"$f":" I_Series!L$273","v":0},{"$f":" I_Series!M$273","v":0},{"$f":" I_Series!N$273","v":0},{"$f":" I_Series!O$273","v":0},{"$f":" I_Series!P$273","v":0},{"$f":" I_Series!Q$273","v":0},{"$f":" I_Series!R$273","v":0},{"$f":" I_Series!S$273","v":0},{"$f":" I_Series!T$273","v":0},{"$f":" I_Series!U$273","v":0},{"$f":" I_Series!V$273","v":0},{"$f":" I_Series!W$273","v":0},{"$f":" I_Series!X$273","v":0},{"$f":" I_Series!Y$273","v":0},{"$f":" I_Series!Z$273","v":0},{"$f":" I_Series!AA$273","v":0},{"$f":" I_Series!AB$273","v":0},{"$f":" I_Series!AC$273","v":0},{"$f":" I_Series!AD$273","v":0},{"$f":" I_Series!AE$273","v":0},{"$f":" I_Series!AF$273","v":0},{"$f":" I_Series!AG$273","v":0},{"$f":" I_Series!AH$273","v":0},{"$f":" I_Series!AI$273","v":0},{"$f":" I_Series!AJ$273","v":0},{"$f":" I_Series!AK$273","v":0},{"$f":" I_Series!AL$273","v":0},{"$f":" I_Series!AM$273","v":0},{"$f":" I_Series!AN$273","v":0},{"$f":" I_Series!AO$273","v":0},{"$f":" I_Series!AP$273","v":0},{"$f":" I_Series!AQ$273","v":0},{"$f":" I_Series!AR$273","v":0},{"$f":" I_Series!AS$273","v":0},{"$f":" I_Series!AT$273","v":0},{"$f":" I_Series!AU$273","v":0},{"$f":" I_Series!AV$273","v":0},{"$f":" I_Series!AW$273","v":0},{"$f":" I_Series!AX$273","v":0},{"$f":" I_Series!AY$273","v":0},{"$f":" I_Series!AZ$273","v":0},{"$f":" I_Series!BA$273","v":0},{"$f":" I_Series!BB$273","v":0},{"$f":" I_Series!BC$273","v":0},{"$f":" I_Series!BD$273","v":0},{"$f":" I_Series!BE$273","v":0},{"$f":" I_Series!BF$273","v":0},{"$f":" I_Series!BG$273","v":0},{"$f":" I_Series!BH$273","v":0},{"$f":" I_Series!BI$273","v":0},{"$f":" I_Series!BJ$273","v":0}]
[null,null,null,null,{"$f":" I_Series!E$274","v":"Marginal rail revenue (low)"},{"$f":" I_Series!F$274","v":0},{"$f":" I_Series!G$274","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$274","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$274","v":0},{"$f":" I_Series!J$274","v":0},{"$f":" I_Series!K$274","v":0},{"$f":" I_Series!L$274","v":0},{"$f":" I_Series!M$274","v":0},{"$f":" I_Series!N$274","v":0},{"$f":" I_Series!O$274","v":0},{"$f":" I_Series!P$274","v":0},{"$f":" I_Series!Q$274","v":0},{"$f":" I_Series!R$274","v":0},{"$f":" I_Series!S$274","v":0},{"$f":" I_Series!T$274","v":0},{"$f":" I_Series!U$274","v":0},{"$f":" I_Series!V$274","v":0},{"$f":" I_Series!W$274","v":0},{"$f":" I_Series!X$274","v":0},{"$f":" I_Series!Y$274","v":0},{"$f":" I_Series!Z$274","v":0},{"$f":" I_Series!AA$274","v":0},{"$f":" I_Series!AB$274","v":0},{"$f":" I_Series!AC$274","v":0},{"$f":" I_Series!AD$274","v":0},{"$f":" I_Series!AE$274","v":0},{"$f":" I_Series!AF$274","v":0},{"$f":" I_Series!AG$274","v":0},{"$f":" I_Series!AH$274","v":0},{"$f":" I_Series!AI$274","v":0},{"$f":" I_Series!AJ$274","v":0},{"$f":" I_Series!AK$274","v":0},{"$f":" I_Series!AL$274","v":0},{"$f":" I_Series!AM$274","v":0},{"$f":" I_Series!AN$274","v":0},{"$f":" I_Series!AO$274","v":0},{"$f":" I_Series!AP$274","v":0},{"$f":" I_Series!AQ$274","v":0},{"$f":" I_Series!AR$274","v":0},{"$f":" I_Series!AS$274","v":0},{"$f":" I_Series!AT$274","v":0},{"$f":" I_Series!AU$274","v":0},{"$f":" I_Series!AV$274","v":0},{"$f":" I_Series!AW$274","v":0},{"$f":" I_Series!AX$274","v":0},{"$f":" I_Series!AY$274","v":0},{"$f":" I_Series!AZ$274","v":0},{"$f":" I_Series!BA$274","v":0},{"$f":" I_Series!BB$274","v":0},{"$f":" I_Series!BC$274","v":0},{"$f":" I_Series!BD$274","v":0},{"$f":" I_Series!BE$274","v":0},{"$f":" I_Series!BF$274","v":0},{"$f":" I_Series!BG$274","v":0},{"$f":" I_Series!BH$274","v":0},{"$f":" I_Series!BI$274","v":0},{"$f":" I_Series!BJ$274","v":0}]
[null,null,null,null,"Marginal Rail revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA258:AA260, MATCH($F257, $E258:$E260,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal Rail revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA261 * AA262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E251","v":"Base Rail revenue (un-indexed) including Expansion"},{"$f":"F251","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E263","v":"Marginal Rail revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Rail revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA265:AA266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$88","v":"Rail revenue indexation factor"},{"$f":" C_Index!F$88","v":0},{"$f":" C_Index!G$88","v":"RPI annual growth rate"},{"$f":" C_Index!H$88","v":0},{"$f":" C_Index!I$88","v":0},{"$f":" C_Index!J$88","v":0},{"$f":" C_Index!K$88","v":0},{"$f":" C_Index!L$88","v":0},{"$f":" C_Index!M$88","v":0},{"$f":" C_Index!N$88","v":0},{"$f":" C_Index!O$88","v":0},{"$f":" C_Index!P$88","v":0},{"$f":" C_Index!Q$88","v":0},{"$f":" C_Index!R$88","v":0},{"$f":" C_Index!S$88","v":0},{"$f":" C_Index!T$88","v":0},{"$f":" C_Index!U$88","v":0},{"$f":" C_Index!V$88","v":0},{"$f":" C_Index!W$88","v":0},{"$f":" C_Index!X$88","v":0},{"$f":" C_Index!Y$88","v":0},{"$f":" C_Index!Z$88","v":0},{"$f":" C_Index!AA$88","v":0.91817105652559949},{"$f":" C_Index!AB$88","v":0.93418171056525612},{"$f":" C_Index!AC$88","v":0.96765315182006517},{"$f":" C_Index!AD$88","v":1},{"$f":" C_Index!AE$88","v":1.0256288842852916},{"$f":" C_Index!AF$88","v":1.0410476472329093},{"$f":" C_Index!AG$88","v":1.0831606984314885},{"$f":" C_Index!AH$88","v":1.2092070630364014},{"$f":" C_Index!AI$88","v":1.338720586860018},{"$f":" C_Index!AJ$88","v":1.358742197099734},{"$f":" C_Index!AK$88","v":1.3539431231133474},{"$f":" C_Index!AL$88","v":1.3670728393015688},{"$f":" C_Index!AM$88","v":1.4022357593962713},{"$f":" C_Index!AN$88","v":1.4443028321781597},{"$f":" C_Index!AO$88","v":1.4876319171435044},{"$f":" C_Index!AP$88","v":1.5322608746578097},{"$f":" C_Index!AQ$88","v":1.578228700897544},{"$f":" C_Index!AR$88","v":1.6255755619244703},{"$f":" C_Index!AS$88","v":1.6743428287822044},{"$f":" C_Index!AT$88","v":1.7245731136456706},{"$f":" C_Index!AU$88","v":1.7763103070550408},{"$f":" C_Index!AV$88","v":1.8295996162666921},{"$f":" C_Index!AW$88","v":1.8844876047546928},{"$f":" C_Index!AX$88","v":1.9410222328973337},{"$f":" C_Index!AY$88","v":1.9992528998842538},{"$f":" C_Index!AZ$88","v":2.0592304868807814},{"$f":" C_Index!BA$88","v":2.1210074014872049},{"$f":" C_Index!BB$88","v":2.1846376235318212},{"$f":" C_Index!BC$88","v":2.2501767522377758},{"$f":" C_Index!BD$88","v":2.3176820548049091},{"$f":" C_Index!BE$88","v":2.3872125164490563},{"$f":" C_Index!BF$88","v":2.4588288919425279},{"$f":" C_Index!BG$88","v":2.5325937587008038},{"$f":" C_Index!BH$88","v":2.6085715714618281},{"$f":" C_Index!BI$88","v":2.6868287186056827},{"$f":" C_Index!BJ$88","v":2.7674335801638534}]
[null,null,null,null,"Total Rail revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA269:BJ269)","v":0},null,{"$f":" AA267 * AA268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$53","v":"Rail revenue historic actuals"},{"$f":" I_Actuals!F$53","v":0},{"$f":" I_Actuals!G$53","v":"£'m nominal"},{"$f":" I_Actuals!H$53","v":"Nominal"},{"$f":" I_Actuals!I$53","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$53","v":0},{"$f":" I_Actuals!K$53","v":"Already published"},{"$f":" I_Actuals!L$53","v":0},{"$f":" I_Actuals!M$53","v":0},{"$f":" I_Actuals!N$53","v":0},{"$f":" I_Actuals!O$53","v":0},{"$f":" I_Actuals!P$53","v":0},{"$f":" I_Actuals!Q$53","v":0},{"$f":" I_Actuals!R$53","v":0},{"$f":" I_Actuals!S$53","v":0},{"$f":" I_Actuals!T$53","v":0},{"$f":" I_Actuals!U$53","v":0},{"$f":" I_Actuals!V$53","v":0},{"$f":" I_Actuals!W$53","v":0},{"$f":" I_Actuals!X$53","v":0},{"$f":" I_Actuals!Y$53","v":0},{"$f":" I_Actuals!Z$53","v":0},{"$f":" I_Actuals!AA$53","v":87},{"$f":" I_Actuals!AB$53","v":13},{"$f":" I_Actuals!AC$53","v":123},{"$f":" I_Actuals!AD$53","v":127},{"$f":" I_Actuals!AE$53","v":140},{"$f":" I_Actuals!AF$53","v":0},{"$f":" I_Actuals!AG$53","v":0},{"$f":" I_Actuals!AH$53","v":0},{"$f":" I_Actuals!AI$53","v":0},{"$f":" I_Actuals!AJ$53","v":0},{"$f":" I_Actuals!AK$53","v":0},{"$f":" I_Actuals!AL$53","v":0},{"$f":" I_Actuals!AM$53","v":0},{"$f":" I_Actuals!AN$53","v":0},{"$f":" I_Actuals!AO$53","v":0},{"$f":" I_Actuals!AP$53","v":0},{"$f":" I_Actuals!AQ$53","v":0},{"$f":" I_Actuals!AR$53","v":0},{"$f":" I_Actuals!AS$53","v":0},{"$f":" I_Actuals!AT$53","v":0},{"$f":" I_Actuals!AU$53","v":0},{"$f":" I_Actuals!AV$53","v":0},{"$f":" I_Actuals!AW$53","v":0},{"$f":" I_Actuals!AX$53","v":0},{"$f":" I_Actuals!AY$53","v":0},{"$f":" I_Actuals!AZ$53","v":0},{"$f":" I_Actuals!BA$53","v":0},{"$f":" I_Actuals!BB$53","v":0},{"$f":" I_Actuals!BC$53","v":0},{"$f":" I_Actuals!BD$53","v":0},{"$f":" I_Actuals!BE$53","v":0},{"$f":" I_Actuals!BF$53","v":0},{"$f":" I_Actuals!BG$53","v":0},{"$f":" I_Actuals!BH$53","v":0},{"$f":" I_Actuals!BI$53","v":0},{"$f":" I_Actuals!BJ$53","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total Rail revenue",null,{"$f":"G269","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA273:BJ273)","v":490},null,{"$f":" IF(AA272 >0, AA271, AA269)","v":87},13,123,127,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Emissions Charging"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$53","v":"Base emissions charging revenue scenario"},{"$f":" I_InputSets!F$53","v":"Base emissions charging revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$246","v":"Base emissions charging revenue (high)"},{"$f":" I_Series!F$246","v":0},{"$f":" I_Series!G$246","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$246","v":"RPI indexation to be applied"},{"$f":" I_Series!I$246","v":0},{"$f":" I_Series!J$246","v":0},{"$f":" I_Series!K$246","v":0},{"$f":" I_Series!L$246","v":0},{"$f":" I_Series!M$246","v":0},{"$f":" I_Series!N$246","v":0},{"$f":" I_Series!O$246","v":0},{"$f":" I_Series!P$246","v":0},{"$f":" I_Series!Q$246","v":0},{"$f":" I_Series!R$246","v":0},{"$f":" I_Series!S$246","v":0},{"$f":" I_Series!T$246","v":0},{"$f":" I_Series!U$246","v":0},{"$f":" I_Series!V$246","v":0},{"$f":" I_Series!W$246","v":0},{"$f":" I_Series!X$246","v":0},{"$f":" I_Series!Y$246","v":0},{"$f":" I_Series!Z$246","v":0},{"$f":" I_Series!AA$246","v":0},{"$f":" I_Series!AB$246","v":0},{"$f":" I_Series!AC$246","v":0},{"$f":" I_Series!AD$246","v":0},{"$f":" I_Series!AE$246","v":0},{"$f":" I_Series!AF$246","v":0},{"$f":" I_Series!AG$246","v":0},{"$f":" I_Series!AH$246","v":0},{"$f":" I_Series!AI$246","v":0},{"$f":" I_Series!AJ$246","v":0},{"$f":" I_Series!AK$246","v":0},{"$f":" I_Series!AL$246","v":0},{"$f":" I_Series!AM$246","v":0},{"$f":" I_Series!AN$246","v":0},{"$f":" I_Series!AO$246","v":0},{"$f":" I_Series!AP$246","v":0},{"$f":" I_Series!AQ$246","v":0},{"$f":" I_Series!AR$246","v":0},{"$f":" I_Series!AS$246","v":0},{"$f":" I_Series!AT$246","v":0},{"$f":" I_Series!AU$246","v":0},{"$f":" I_Series!AV$246","v":0},{"$f":" I_Series!AW$246","v":0},{"$f":" I_Series!AX$246","v":0},{"$f":" I_Series!AY$246","v":0},{"$f":" I_Series!AZ$246","v":0},{"$f":" I_Series!BA$246","v":0},{"$f":" I_Series!BB$246","v":0},{"$f":" I_Series!BC$246","v":0},{"$f":" I_Series!BD$246","v":0},{"$f":" I_Series!BE$246","v":0},{"$f":" I_Series!BF$246","v":0},{"$f":" I_Series!BG$246","v":0},{"$f":" I_Series!BH$246","v":0},{"$f":" I_Series!BI$246","v":0},{"$f":" I_Series!BJ$246","v":0}]
[null,null,null,null,{"$f":" I_Series!E$247","v":"Base emissions charging revenue (middle)"},{"$f":" I_Series!F$247","v":0},{"$f":" I_Series!G$247","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$247","v":"RPI indexation to be applied"},{"$f":" I_Series!I$247","v":0},{"$f":" I_Series!J$247","v":0},{"$f":" I_Series!K$247","v":0},{"$f":" I_Series!L$247","v":0},{"$f":" I_Series!M$247","v":0},{"$f":" I_Series!N$247","v":0},{"$f":" I_Series!O$247","v":0},{"$f":" I_Series!P$247","v":0},{"$f":" I_Series!Q$247","v":0},{"$f":" I_Series!R$247","v":0},{"$f":" I_Series!S$247","v":0},{"$f":" I_Series!T$247","v":0},{"$f":" I_Series!U$247","v":0},{"$f":" I_Series!V$247","v":0},{"$f":" I_Series!W$247","v":0},{"$f":" I_Series!X$247","v":0},{"$f":" I_Series!Y$247","v":0},{"$f":" I_Series!Z$247","v":0},{"$f":" I_Series!AA$247","v":0},{"$f":" I_Series!AB$247","v":0},{"$f":" I_Series!AC$247","v":0},{"$f":" I_Series!AD$247","v":0},{"$f":" I_Series!AE$247","v":0},{"$f":" I_Series!AF$247","v":0},{"$f":" I_Series!AG$247","v":0},{"$f":" I_Series!AH$247","v":0},{"$f":" I_Series!AI$247","v":0},{"$f":" I_Series!AJ$247","v":0},{"$f":" I_Series!AK$247","v":0},{"$f":" I_Series!AL$247","v":0},{"$f":" I_Series!AM$247","v":0},{"$f":" I_Series!AN$247","v":0},{"$f":" I_Series!AO$247","v":0},{"$f":" I_Series!AP$247","v":0},{"$f":" I_Series!AQ$247","v":0},{"$f":" I_Series!AR$247","v":0},{"$f":" I_Series!AS$247","v":0},{"$f":" I_Series!AT$247","v":0},{"$f":" I_Series!AU$247","v":0},{"$f":" I_Series!AV$247","v":0},{"$f":" I_Series!AW$247","v":0},{"$f":" I_Series!AX$247","v":0},{"$f":" I_Series!AY$247","v":0},{"$f":" I_Series!AZ$247","v":0},{"$f":" I_Series!BA$247","v":0},{"$f":" I_Series!BB$247","v":0},{"$f":" I_Series!BC$247","v":0},{"$f":" I_Series!BD$247","v":0},{"$f":" I_Series!BE$247","v":0},{"$f":" I_Series!BF$247","v":0},{"$f":" I_Series!BG$247","v":0},{"$f":" I_Series!BH$247","v":0},{"$f":" I_Series!BI$247","v":0},{"$f":" I_Series!BJ$247","v":0}]
[null,null,null,null,{"$f":" I_Series!E$248","v":"Base emissions charging revenue (low)"},{"$f":" I_Series!F$248","v":0},{"$f":" I_Series!G$248","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$248","v":"RPI indexation to be applied"},{"$f":" I_Series!I$248","v":0},{"$f":" I_Series!J$248","v":0},{"$f":" I_Series!K$248","v":0},{"$f":" I_Series!L$248","v":0},{"$f":" I_Series!M$248","v":0},{"$f":" I_Series!N$248","v":0},{"$f":" I_Series!O$248","v":0},{"$f":" I_Series!P$248","v":0},{"$f":" I_Series!Q$248","v":0},{"$f":" I_Series!R$248","v":0},{"$f":" I_Series!S$248","v":0},{"$f":" I_Series!T$248","v":0},{"$f":" I_Series!U$248","v":0},{"$f":" I_Series!V$248","v":0},{"$f":" I_Series!W$248","v":0},{"$f":" I_Series!X$248","v":0},{"$f":" I_Series!Y$248","v":0},{"$f":" I_Series!Z$248","v":0},{"$f":" I_Series!AA$248","v":0},{"$f":" I_Series!AB$248","v":0},{"$f":" I_Series!AC$248","v":0},{"$f":" I_Series!AD$248","v":0},{"$f":" I_Series!AE$248","v":0},{"$f":" I_Series!AF$248","v":0},{"$f":" I_Series!AG$248","v":0},{"$f":" I_Series!AH$248","v":0},{"$f":" I_Series!AI$248","v":0},{"$f":" I_Series!AJ$248","v":0},{"$f":" I_Series!AK$248","v":0},{"$f":" I_Series!AL$248","v":0},{"$f":" I_Series!AM$248","v":0},{"$f":" I_Series!AN$248","v":0},{"$f":" I_Series!AO$248","v":0},{"$f":" I_Series!AP$248","v":0},{"$f":" I_Series!AQ$248","v":0},{"$f":" I_Series!AR$248","v":0},{"$f":" I_Series!AS$248","v":0},{"$f":" I_Series!AT$248","v":0},{"$f":" I_Series!AU$248","v":0},{"$f":" I_Series!AV$248","v":0},{"$f":" I_Series!AW$248","v":0},{"$f":" I_Series!AX$248","v":0},{"$f":" I_Series!AY$248","v":0},{"$f":" I_Series!AZ$248","v":0},{"$f":" I_Series!BA$248","v":0},{"$f":" I_Series!BB$248","v":0},{"$f":" I_Series!BC$248","v":0},{"$f":" I_Series!BD$248","v":0},{"$f":" I_Series!BE$248","v":0},{"$f":" I_Series!BF$248","v":0},{"$f":" I_Series!BG$248","v":0},{"$f":" I_Series!BH$248","v":0},{"$f":" I_Series!BI$248","v":0},{"$f":" I_Series!BJ$248","v":0}]
[null,null,null,null,"Base emissions Charging revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA278:AA280, MATCH($F277, $E278:$E280,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$538","v":"Additional Base emissions charging revenue - Expansion Phase 1"},{"$f":" I_InputSets!F$538","v":0},{"$f":" I_InputSets!G$538","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$539","v":"Additional Base emissions charging revenue - Expansion Phase 2"},{"$f":" I_InputSets!F$539","v":0},{"$f":" I_InputSets!G$539","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$540","v":"Additional Base emissions charging revenue - Expansion Phase 3"},{"$f":" I_InputSets!F$540","v":0},{"$f":" I_InputSets!G$540","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$541","v":"Additional Base emissions charging revenue - Expansion Phase 4"},{"$f":" I_InputSets!F$541","v":0},{"$f":" I_InputSets!G$541","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":" I_InputSets!E$542","v":"Additional Base emissions charging revenue - Expansion Phase 5"},{"$f":" I_InputSets!F$542","v":0},{"$f":" I_InputSets!G$542","v":"£'m RPI-real 2018"}]
[null,null,null,null,{"$f":"C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":"C_Time!F$149","v":0},{"$f":"C_Time!G$149","v":"%"},{"$f":"C_Time!H$149","v":0},{"$f":"C_Time!I$149","v":0},{"$f":"C_Time!J$149","v":0},{"$f":"C_Time!K$149","v":0},{"$f":"C_Time!L$149","v":0},{"$f":"C_Time!M$149","v":0},{"$f":"C_Time!N$149","v":0},{"$f":"C_Time!O$149","v":0},{"$f":"C_Time!P$149","v":0},{"$f":"C_Time!Q$149","v":0},{"$f":"C_Time!R$149","v":0},{"$f":"C_Time!S$149","v":0},{"$f":"C_Time!T$149","v":0},{"$f":"C_Time!U$149","v":0},{"$f":"C_Time!V$149","v":0},{"$f":"C_Time!W$149","v":0},{"$f":"C_Time!X$149","v":0},{"$f":"C_Time!Y$149","v":0},{"$f":"C_Time!Z$149","v":0},{"$f":"C_Time!AA$149","v":1},{"$f":"C_Time!AB$149","v":1},{"$f":"C_Time!AC$149","v":1},{"$f":"C_Time!AD$149","v":1},{"$f":"C_Time!AE$149","v":1},{"$f":"C_Time!AF$149","v":1},{"$f":"C_Time!AG$149","v":1},{"$f":"C_Time!AH$149","v":1},{"$f":"C_Time!AI$149","v":1},{"$f":"C_Time!AJ$149","v":1},{"$f":"C_Time!AK$149","v":1},{"$f":"C_Time!AL$149","v":1},{"$f":"C_Time!AM$149","v":1},{"$f":"C_Time!AN$149","v":1},{"$f":"C_Time!AO$149","v":1},{"$f":"C_Time!AP$149","v":1},{"$f":"C_Time!AQ$149","v":1},{"$f":"C_Time!AR$149","v":1},{"$f":"C_Time!AS$149","v":1},{"$f":"C_Time!AT$149","v":1},{"$f":"C_Time!AU$149","v":1},{"$f":"C_Time!AV$149","v":1},{"$f":"C_Time!AW$149","v":1},{"$f":"C_Time!AX$149","v":1},{"$f":"C_Time!AY$149","v":1},{"$f":"C_Time!AZ$149","v":1},{"$f":"C_Time!BA$149","v":1},{"$f":"C_Time!BB$149","v":1},{"$f":"C_Time!BC$149","v":1},{"$f":"C_Time!BD$149","v":1},{"$f":"C_Time!BE$149","v":1},{"$f":"C_Time!BF$149","v":1},{"$f":"C_Time!BG$149","v":1},{"$f":"C_Time!BH$149","v":1},{"$f":"C_Time!BI$149","v":1},{"$f":"C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":"C_Time!F$150","v":0},{"$f":"C_Time!G$150","v":"%"},{"$f":"C_Time!H$150","v":0},{"$f":"C_Time!I$150","v":0},{"$f":"C_Time!J$150","v":0},{"$f":"C_Time!K$150","v":0},{"$f":"C_Time!L$150","v":0},{"$f":"C_Time!M$150","v":0},{"$f":"C_Time!N$150","v":0},{"$f":"C_Time!O$150","v":0},{"$f":"C_Time!P$150","v":0},{"$f":"C_Time!Q$150","v":0},{"$f":"C_Time!R$150","v":0},{"$f":"C_Time!S$150","v":0},{"$f":"C_Time!T$150","v":0},{"$f":"C_Time!U$150","v":0},{"$f":"C_Time!V$150","v":0},{"$f":"C_Time!W$150","v":0},{"$f":"C_Time!X$150","v":0},{"$f":"C_Time!Y$150","v":0},{"$f":"C_Time!Z$150","v":0},{"$f":"C_Time!AA$150","v":1},{"$f":"C_Time!AB$150","v":1},{"$f":"C_Time!AC$150","v":1},{"$f":"C_Time!AD$150","v":1},{"$f":"C_Time!AE$150","v":1},{"$f":"C_Time!AF$150","v":1},{"$f":"C_Time!AG$150","v":1},{"$f":"C_Time!AH$150","v":1},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":"C_Time!F$151","v":0},{"$f":"C_Time!G$151","v":"%"},{"$f":"C_Time!H$151","v":0},{"$f":"C_Time!I$151","v":0},{"$f":"C_Time!J$151","v":0},{"$f":"C_Time!K$151","v":0},{"$f":"C_Time!L$151","v":0},{"$f":"C_Time!M$151","v":0},{"$f":"C_Time!N$151","v":0},{"$f":"C_Time!O$151","v":0},{"$f":"C_Time!P$151","v":0},{"$f":"C_Time!Q$151","v":0},{"$f":"C_Time!R$151","v":0},{"$f":"C_Time!S$151","v":0},{"$f":"C_Time!T$151","v":0},{"$f":"C_Time!U$151","v":0},{"$f":"C_Time!V$151","v":0},{"$f":"C_Time!W$151","v":0},{"$f":"C_Time!X$151","v":0},{"$f":"C_Time!Y$151","v":0},{"$f":"C_Time!Z$151","v":0},{"$f":"C_Time!AA$151","v":1},{"$f":"C_Time!AB$151","v":1},{"$f":"C_Time!AC$151","v":1},{"$f":"C_Time!AD$151","v":1},{"$f":"C_Time!AE$151","v":1},{"$f":"C_Time!AF$151","v":1},{"$f":"C_Time!AG$151","v":1},{"$f":"C_Time!AH$151","v":1},{"$f":"C_Time!AI$151","v":1},{"$f":"C_Time!AJ$151","v":1},{"$f":"C_Time!AK$151","v":1},{"$f":"C_Time!AL$151","v":1},{"$f":"C_Time!AM$151","v":1},{"$f":"C_Time!AN$151","v":1},{"$f":"C_Time!AO$151","v":1},{"$f":"C_Time!AP$151","v":1},{"$f":"C_Time!AQ$151","v":1},{"$f":"C_Time!AR$151","v":1},{"$f":"C_Time!AS$151","v":1},{"$f":"C_Time!AT$151","v":1},{"$f":"C_Time!AU$151","v":1},{"$f":"C_Time!AV$151","v":1},{"$f":"C_Time!AW$151","v":1},{"$f":"C_Time!AX$151","v":1},{"$f":"C_Time!AY$151","v":1},{"$f":"C_Time!AZ$151","v":1},{"$f":"C_Time!BA$151","v":1},{"$f":"C_Time!BB$151","v":1},{"$f":"C_Time!BC$151","v":1},{"$f":"C_Time!BD$151","v":1},{"$f":"C_Time!BE$151","v":1},{"$f":"C_Time!BF$151","v":1},{"$f":"C_Time!BG$151","v":1},{"$f":"C_Time!BH$151","v":1},{"$f":"C_Time!BI$151","v":1},{"$f":"C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":"C_Time!F$152","v":0},{"$f":"C_Time!G$152","v":"%"},{"$f":"C_Time!H$152","v":0},{"$f":"C_Time!I$152","v":0},{"$f":"C_Time!J$152","v":0},{"$f":"C_Time!K$152","v":0},{"$f":"C_Time!L$152","v":0},{"$f":"C_Time!M$152","v":0},{"$f":"C_Time!N$152","v":0},{"$f":"C_Time!O$152","v":0},{"$f":"C_Time!P$152","v":0},{"$f":"C_Time!Q$152","v":0},{"$f":"C_Time!R$152","v":0},{"$f":"C_Time!S$152","v":0},{"$f":"C_Time!T$152","v":0},{"$f":"C_Time!U$152","v":0},{"$f":"C_Time!V$152","v":0},{"$f":"C_Time!W$152","v":0},{"$f":"C_Time!X$152","v":0},{"$f":"C_Time!Y$152","v":0},{"$f":"C_Time!Z$152","v":0},{"$f":"C_Time!AA$152","v":1},{"$f":"C_Time!AB$152","v":1},{"$f":"C_Time!AC$152","v":1},{"$f":"C_Time!AD$152","v":1},{"$f":"C_Time!AE$152","v":1},{"$f":"C_Time!AF$152","v":1},{"$f":"C_Time!AG$152","v":1},{"$f":"C_Time!AH$152","v":1},{"$f":"C_Time!AI$152","v":1},{"$f":"C_Time!AJ$152","v":1},{"$f":"C_Time!AK$152","v":1},{"$f":"C_Time!AL$152","v":1},{"$f":"C_Time!AM$152","v":1},{"$f":"C_Time!AN$152","v":1},{"$f":"C_Time!AO$152","v":1},{"$f":"C_Time!AP$152","v":1},{"$f":"C_Time!AQ$152","v":1},{"$f":"C_Time!AR$152","v":1},{"$f":"C_Time!AS$152","v":1},{"$f":"C_Time!AT$152","v":1},{"$f":"C_Time!AU$152","v":1},{"$f":"C_Time!AV$152","v":1},{"$f":"C_Time!AW$152","v":1},{"$f":"C_Time!AX$152","v":1},{"$f":"C_Time!AY$152","v":1},{"$f":"C_Time!AZ$152","v":1},{"$f":"C_Time!BA$152","v":1},{"$f":"C_Time!BB$152","v":1},{"$f":"C_Time!BC$152","v":1},{"$f":"C_Time!BD$152","v":1},{"$f":"C_Time!BE$152","v":1},{"$f":"C_Time!BF$152","v":1},{"$f":"C_Time!BG$152","v":1},{"$f":"C_Time!BH$152","v":1},{"$f":"C_Time!BI$152","v":1},{"$f":"C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":"C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":"C_Time!F$153","v":0},{"$f":"C_Time!G$153","v":"%"},{"$f":"C_Time!H$153","v":0},{"$f":"C_Time!I$153","v":0},{"$f":"C_Time!J$153","v":0},{"$f":"C_Time!K$153","v":0},{"$f":"C_Time!L$153","v":0},{"$f":"C_Time!M$153","v":0},{"$f":"C_Time!N$153","v":0},{"$f":"C_Time!O$153","v":0},{"$f":"C_Time!P$153","v":0},{"$f":"C_Time!Q$153","v":0},{"$f":"C_Time!R$153","v":0},{"$f":"C_Time!S$153","v":0},{"$f":"C_Time!T$153","v":0},{"$f":"C_Time!U$153","v":0},{"$f":"C_Time!V$153","v":0},{"$f":"C_Time!W$153","v":0},{"$f":"C_Time!X$153","v":0},{"$f":"C_Time!Y$153","v":0},{"$f":"C_Time!Z$153","v":0},{"$f":"C_Time!AA$153","v":1},{"$f":"C_Time!AB$153","v":1},{"$f":"C_Time!AC$153","v":1},{"$f":"C_Time!AD$153","v":1},{"$f":"C_Time!AE$153","v":1},{"$f":"C_Time!AF$153","v":1},{"$f":"C_Time!AG$153","v":1},{"$f":"C_Time!AH$153","v":1},{"$f":"C_Time!AI$153","v":1},{"$f":"C_Time!AJ$153","v":1},{"$f":"C_Time!AK$153","v":1},{"$f":"C_Time!AL$153","v":1},{"$f":"C_Time!AM$153","v":1},{"$f":"C_Time!AN$153","v":1},{"$f":"C_Time!AO$153","v":1},{"$f":"C_Time!AP$153","v":1},{"$f":"C_Time!AQ$153","v":1},{"$f":"C_Time!AR$153","v":1},{"$f":"C_Time!AS$153","v":1},{"$f":"C_Time!AT$153","v":1},{"$f":"C_Time!AU$153","v":1},{"$f":"C_Time!AV$153","v":1},{"$f":"C_Time!AW$153","v":1},{"$f":"C_Time!AX$153","v":1},{"$f":"C_Time!AY$153","v":1},{"$f":"C_Time!AZ$153","v":1},{"$f":"C_Time!BA$153","v":1},{"$f":"C_Time!BB$153","v":1},{"$f":"C_Time!BC$153","v":1},{"$f":"C_Time!BD$153","v":1},{"$f":"C_Time!BE$153","v":1},{"$f":"C_Time!BF$153","v":1},{"$f":"C_Time!BG$153","v":1},{"$f":"C_Time!BH$153","v":1},{"$f":"C_Time!BI$153","v":1},{"$f":"C_Time!BJ$153","v":1}]
[null,null,null,null,{"$f":"E281","v":"Base emissions Charging revenue (un-indexed)"},{"$f":"F281","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E293 & \" including Expansion\"","v":"Base emissions Charging revenue (un-indexed) including Expansion"},null,{"$f":"G293","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA294:BJ294)","v":0},null,{"$f":"SUMPRODUCT($F283:$F287,AA288:AA292) + AA293","v":0},{"$f":"SUMPRODUCT($F283:$F287,AB288:AB292) + AB293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E294","v":"Base emissions Charging revenue (un-indexed) including Expansion"},{"$f":" F294","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$91","v":"Emissions charging revenue indexation factor"},{"$f":" C_Index!F$91","v":0},{"$f":" C_Index!G$91","v":"RPI annual growth rate"},{"$f":" C_Index!H$91","v":0},{"$f":" C_Index!I$91","v":0},{"$f":" C_Index!J$91","v":0},{"$f":" C_Index!K$91","v":0},{"$f":" C_Index!L$91","v":0},{"$f":" C_Index!M$91","v":0},{"$f":" C_Index!N$91","v":0},{"$f":" C_Index!O$91","v":0},{"$f":" C_Index!P$91","v":0},{"$f":" C_Index!Q$91","v":0},{"$f":" C_Index!R$91","v":0},{"$f":" C_Index!S$91","v":0},{"$f":" C_Index!T$91","v":0},{"$f":" C_Index!U$91","v":0},{"$f":" C_Index!V$91","v":0},{"$f":" C_Index!W$91","v":0},{"$f":" C_Index!X$91","v":0},{"$f":" C_Index!Y$91","v":0},{"$f":" C_Index!Z$91","v":0},{"$f":" C_Index!AA$91","v":0.91817105652559949},{"$f":" C_Index!AB$91","v":0.93418171056525612},{"$f":" C_Index!AC$91","v":0.96765315182006517},{"$f":" C_Index!AD$91","v":1},{"$f":" C_Index!AE$91","v":1.0256288842852916},{"$f":" C_Index!AF$91","v":1.0410476472329093},{"$f":" C_Index!AG$91","v":1.0831606984314885},{"$f":" C_Index!AH$91","v":1.2092070630364014},{"$f":" C_Index!AI$91","v":1.338720586860018},{"$f":" C_Index!AJ$91","v":1.358742197099734},{"$f":" C_Index!AK$91","v":1.3539431231133474},{"$f":" C_Index!AL$91","v":1.3670728393015688},{"$f":" C_Index!AM$91","v":1.4022357593962713},{"$f":" C_Index!AN$91","v":1.4443028321781597},{"$f":" C_Index!AO$91","v":1.4876319171435044},{"$f":" C_Index!AP$91","v":1.5322608746578097},{"$f":" C_Index!AQ$91","v":1.578228700897544},{"$f":" C_Index!AR$91","v":1.6255755619244703},{"$f":" C_Index!AS$91","v":1.6743428287822044},{"$f":" C_Index!AT$91","v":1.7245731136456706},{"$f":" C_Index!AU$91","v":1.7763103070550408},{"$f":" C_Index!AV$91","v":1.8295996162666921},{"$f":" C_Index!AW$91","v":1.8844876047546928},{"$f":" C_Index!AX$91","v":1.9410222328973337},{"$f":" C_Index!AY$91","v":1.9992528998842538},{"$f":" C_Index!AZ$91","v":2.0592304868807814},{"$f":" C_Index!BA$91","v":2.1210074014872049},{"$f":" C_Index!BB$91","v":2.1846376235318212},{"$f":" C_Index!BC$91","v":2.2501767522377758},{"$f":" C_Index!BD$91","v":2.3176820548049091},{"$f":" C_Index!BE$91","v":2.3872125164490563},{"$f":" C_Index!BF$91","v":2.4588288919425279},{"$f":" C_Index!BG$91","v":2.5325937587008038},{"$f":" C_Index!BH$91","v":2.6085715714618281},{"$f":" C_Index!BI$91","v":2.6868287186056827},{"$f":" C_Index!BJ$91","v":2.7674335801638534}]
[null,null,null,null,"Base emissions Charging revenue NEG",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA298:BJ298)","v":0},null,{"$f":" AA296 * AA297 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$65","v":"Marginal emissions charging revenue scenario"},{"$f":" I_InputSets!F$65","v":"Marginal emissions charging revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$276","v":"Marginal emissions charging revenue (high)"},{"$f":" I_Series!F$276","v":0},{"$f":" I_Series!G$276","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$276","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$276","v":0},{"$f":" I_Series!J$276","v":0},{"$f":" I_Series!K$276","v":0},{"$f":" I_Series!L$276","v":0},{"$f":" I_Series!M$276","v":0},{"$f":" I_Series!N$276","v":0},{"$f":" I_Series!O$276","v":0},{"$f":" I_Series!P$276","v":0},{"$f":" I_Series!Q$276","v":0},{"$f":" I_Series!R$276","v":0},{"$f":" I_Series!S$276","v":0},{"$f":" I_Series!T$276","v":0},{"$f":" I_Series!U$276","v":0},{"$f":" I_Series!V$276","v":0},{"$f":" I_Series!W$276","v":0},{"$f":" I_Series!X$276","v":0},{"$f":" I_Series!Y$276","v":0},{"$f":" I_Series!Z$276","v":0},{"$f":" I_Series!AA$276","v":0},{"$f":" I_Series!AB$276","v":0},{"$f":" I_Series!AC$276","v":0},{"$f":" I_Series!AD$276","v":0},{"$f":" I_Series!AE$276","v":0},{"$f":" I_Series!AF$276","v":0},{"$f":" I_Series!AG$276","v":0},{"$f":" I_Series!AH$276","v":0},{"$f":" I_Series!AI$276","v":0},{"$f":" I_Series!AJ$276","v":0},{"$f":" I_Series!AK$276","v":0},{"$f":" I_Series!AL$276","v":0},{"$f":" I_Series!AM$276","v":0},{"$f":" I_Series!AN$276","v":0},{"$f":" I_Series!AO$276","v":0},{"$f":" I_Series!AP$276","v":0},{"$f":" I_Series!AQ$276","v":0},{"$f":" I_Series!AR$276","v":0},{"$f":" I_Series!AS$276","v":0},{"$f":" I_Series!AT$276","v":0},{"$f":" I_Series!AU$276","v":0},{"$f":" I_Series!AV$276","v":0},{"$f":" I_Series!AW$276","v":0},{"$f":" I_Series!AX$276","v":0},{"$f":" I_Series!AY$276","v":0},{"$f":" I_Series!AZ$276","v":0},{"$f":" I_Series!BA$276","v":0},{"$f":" I_Series!BB$276","v":0},{"$f":" I_Series!BC$276","v":0},{"$f":" I_Series!BD$276","v":0},{"$f":" I_Series!BE$276","v":0},{"$f":" I_Series!BF$276","v":0},{"$f":" I_Series!BG$276","v":0},{"$f":" I_Series!BH$276","v":0},{"$f":" I_Series!BI$276","v":0},{"$f":" I_Series!BJ$276","v":0}]
[null,null,null,null,{"$f":" I_Series!E$277","v":"Marginal emissions charging revenue (middle)"},{"$f":" I_Series!F$277","v":0},{"$f":" I_Series!G$277","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$277","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$277","v":0},{"$f":" I_Series!J$277","v":0},{"$f":" I_Series!K$277","v":0},{"$f":" I_Series!L$277","v":0},{"$f":" I_Series!M$277","v":0},{"$f":" I_Series!N$277","v":0},{"$f":" I_Series!O$277","v":0},{"$f":" I_Series!P$277","v":0},{"$f":" I_Series!Q$277","v":0},{"$f":" I_Series!R$277","v":0},{"$f":" I_Series!S$277","v":0},{"$f":" I_Series!T$277","v":0},{"$f":" I_Series!U$277","v":0},{"$f":" I_Series!V$277","v":0},{"$f":" I_Series!W$277","v":0},{"$f":" I_Series!X$277","v":0},{"$f":" I_Series!Y$277","v":0},{"$f":" I_Series!Z$277","v":0},{"$f":" I_Series!AA$277","v":0},{"$f":" I_Series!AB$277","v":0},{"$f":" I_Series!AC$277","v":0},{"$f":" I_Series!AD$277","v":0},{"$f":" I_Series!AE$277","v":0},{"$f":" I_Series!AF$277","v":0},{"$f":" I_Series!AG$277","v":0},{"$f":" I_Series!AH$277","v":0},{"$f":" I_Series!AI$277","v":0},{"$f":" I_Series!AJ$277","v":0},{"$f":" I_Series!AK$277","v":0},{"$f":" I_Series!AL$277","v":0},{"$f":" I_Series!AM$277","v":0},{"$f":" I_Series!AN$277","v":0},{"$f":" I_Series!AO$277","v":0},{"$f":" I_Series!AP$277","v":0},{"$f":" I_Series!AQ$277","v":0},{"$f":" I_Series!AR$277","v":0},{"$f":" I_Series!AS$277","v":0},{"$f":" I_Series!AT$277","v":0},{"$f":" I_Series!AU$277","v":0},{"$f":" I_Series!AV$277","v":0},{"$f":" I_Series!AW$277","v":0},{"$f":" I_Series!AX$277","v":0},{"$f":" I_Series!AY$277","v":0},{"$f":" I_Series!AZ$277","v":0},{"$f":" I_Series!BA$277","v":0},{"$f":" I_Series!BB$277","v":0},{"$f":" I_Series!BC$277","v":0},{"$f":" I_Series!BD$277","v":0},{"$f":" I_Series!BE$277","v":0},{"$f":" I_Series!BF$277","v":0},{"$f":" I_Series!BG$277","v":0},{"$f":" I_Series!BH$277","v":0},{"$f":" I_Series!BI$277","v":0},{"$f":" I_Series!BJ$277","v":0}]
[null,null,null,null,{"$f":" I_Series!E$278","v":"Marginal emissions charging revenue (low)"},{"$f":" I_Series!F$278","v":0},{"$f":" I_Series!G$278","v":"RPI-real 2018 £/passenger"},{"$f":" I_Series!H$278","v":"Applied to difference between forecast and realised pax"},{"$f":" I_Series!I$278","v":0},{"$f":" I_Series!J$278","v":0},{"$f":" I_Series!K$278","v":0},{"$f":" I_Series!L$278","v":0},{"$f":" I_Series!M$278","v":0},{"$f":" I_Series!N$278","v":0},{"$f":" I_Series!O$278","v":0},{"$f":" I_Series!P$278","v":0},{"$f":" I_Series!Q$278","v":0},{"$f":" I_Series!R$278","v":0},{"$f":" I_Series!S$278","v":0},{"$f":" I_Series!T$278","v":0},{"$f":" I_Series!U$278","v":0},{"$f":" I_Series!V$278","v":0},{"$f":" I_Series!W$278","v":0},{"$f":" I_Series!X$278","v":0},{"$f":" I_Series!Y$278","v":0},{"$f":" I_Series!Z$278","v":0},{"$f":" I_Series!AA$278","v":0},{"$f":" I_Series!AB$278","v":0},{"$f":" I_Series!AC$278","v":0},{"$f":" I_Series!AD$278","v":0},{"$f":" I_Series!AE$278","v":0},{"$f":" I_Series!AF$278","v":0},{"$f":" I_Series!AG$278","v":0},{"$f":" I_Series!AH$278","v":0},{"$f":" I_Series!AI$278","v":0},{"$f":" I_Series!AJ$278","v":0},{"$f":" I_Series!AK$278","v":0},{"$f":" I_Series!AL$278","v":0},{"$f":" I_Series!AM$278","v":0},{"$f":" I_Series!AN$278","v":0},{"$f":" I_Series!AO$278","v":0},{"$f":" I_Series!AP$278","v":0},{"$f":" I_Series!AQ$278","v":0},{"$f":" I_Series!AR$278","v":0},{"$f":" I_Series!AS$278","v":0},{"$f":" I_Series!AT$278","v":0},{"$f":" I_Series!AU$278","v":0},{"$f":" I_Series!AV$278","v":0},{"$f":" I_Series!AW$278","v":0},{"$f":" I_Series!AX$278","v":0},{"$f":" I_Series!AY$278","v":0},{"$f":" I_Series!AZ$278","v":0},{"$f":" I_Series!BA$278","v":0},{"$f":" I_Series!BB$278","v":0},{"$f":" I_Series!BC$278","v":0},{"$f":" I_Series!BD$278","v":0},{"$f":" I_Series!BE$278","v":0},{"$f":" I_Series!BF$278","v":0},{"$f":" I_Series!BG$278","v":0},{"$f":" I_Series!BH$278","v":0},{"$f":" I_Series!BI$278","v":0},{"$f":" I_Series!BJ$278","v":0}]
[null,null,null,null,"Marginal emissions Charging revenue per passenger",null,{"$f":"I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA301:AA303, MATCH($F300, $E301:$E303,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Opex!E$56","v":"Difference between realised and allowed passenger numbers"},{"$f":" C_Opex!F$56","v":0},{"$f":" C_Opex!G$56","v":"million pax"},{"$f":" C_Opex!H$56","v":0},{"$f":" C_Opex!I$56","v":0},{"$f":" C_Opex!J$56","v":0},{"$f":" C_Opex!K$56","v":0},{"$f":" C_Opex!L$56","v":0},{"$f":" C_Opex!M$56","v":0},{"$f":" C_Opex!N$56","v":0},{"$f":" C_Opex!O$56","v":0},{"$f":" C_Opex!P$56","v":0},{"$f":" C_Opex!Q$56","v":0},{"$f":" C_Opex!R$56","v":0},{"$f":" C_Opex!S$56","v":0},{"$f":" C_Opex!T$56","v":0},{"$f":" C_Opex!U$56","v":0},{"$f":" C_Opex!V$56","v":0},{"$f":" C_Opex!W$56","v":0},{"$f":" C_Opex!X$56","v":0},{"$f":" C_Opex!Y$56","v":0},{"$f":" C_Opex!Z$56","v":0},{"$f":" C_Opex!AA$56","v":0},{"$f":" C_Opex!AB$56","v":0},{"$f":" C_Opex!AC$56","v":0},{"$f":" C_Opex!AD$56","v":0},{"$f":" C_Opex!AE$56","v":0},{"$f":" C_Opex!AF$56","v":0},{"$f":" C_Opex!AG$56","v":0},{"$f":" C_Opex!AH$56","v":0},{"$f":" C_Opex!AI$56","v":0},{"$f":" C_Opex!AJ$56","v":0},{"$f":" C_Opex!AK$56","v":0},{"$f":" C_Opex!AL$56","v":0},{"$f":" C_Opex!AM$56","v":0},{"$f":" C_Opex!AN$56","v":0},{"$f":" C_Opex!AO$56","v":0},{"$f":" C_Opex!AP$56","v":0},{"$f":" C_Opex!AQ$56","v":0},{"$f":" C_Opex!AR$56","v":0},{"$f":" C_Opex!AS$56","v":0},{"$f":" C_Opex!AT$56","v":0},{"$f":" C_Opex!AU$56","v":0},{"$f":" C_Opex!AV$56","v":0},{"$f":" C_Opex!AW$56","v":0},{"$f":" C_Opex!AX$56","v":0},{"$f":" C_Opex!AY$56","v":0},{"$f":" C_Opex!AZ$56","v":0},{"$f":" C_Opex!BA$56","v":0},{"$f":" C_Opex!BB$56","v":0},{"$f":" C_Opex!BC$56","v":0},{"$f":" C_Opex!BD$56","v":0},{"$f":" C_Opex!BE$56","v":0},{"$f":" C_Opex!BF$56","v":0},{"$f":" C_Opex!BG$56","v":0},{"$f":" C_Opex!BH$56","v":0},{"$f":" C_Opex!BI$56","v":0},{"$f":" C_Opex!BJ$56","v":0}]
[null,null,null,null,"Marginal emissions Charging revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA304 * AA305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E294","v":"Base emissions Charging revenue (un-indexed) including Expansion"},{"$f":"F294","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E306","v":"Marginal emissions Charging revenue"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total emissions Charging revenue (un-indexed)",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA308:AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$91","v":"Emissions charging revenue indexation factor"},{"$f":" C_Index!F$91","v":0},{"$f":" C_Index!G$91","v":"RPI annual growth rate"},{"$f":" C_Index!H$91","v":0},{"$f":" C_Index!I$91","v":0},{"$f":" C_Index!J$91","v":0},{"$f":" C_Index!K$91","v":0},{"$f":" C_Index!L$91","v":0},{"$f":" C_Index!M$91","v":0},{"$f":" C_Index!N$91","v":0},{"$f":" C_Index!O$91","v":0},{"$f":" C_Index!P$91","v":0},{"$f":" C_Index!Q$91","v":0},{"$f":" C_Index!R$91","v":0},{"$f":" C_Index!S$91","v":0},{"$f":" C_Index!T$91","v":0},{"$f":" C_Index!U$91","v":0},{"$f":" C_Index!V$91","v":0},{"$f":" C_Index!W$91","v":0},{"$f":" C_Index!X$91","v":0},{"$f":" C_Index!Y$91","v":0},{"$f":" C_Index!Z$91","v":0},{"$f":" C_Index!AA$91","v":0.91817105652559949},{"$f":" C_Index!AB$91","v":0.93418171056525612},{"$f":" C_Index!AC$91","v":0.96765315182006517},{"$f":" C_Index!AD$91","v":1},{"$f":" C_Index!AE$91","v":1.0256288842852916},{"$f":" C_Index!AF$91","v":1.0410476472329093},{"$f":" C_Index!AG$91","v":1.0831606984314885},{"$f":" C_Index!AH$91","v":1.2092070630364014},{"$f":" C_Index!AI$91","v":1.338720586860018},{"$f":" C_Index!AJ$91","v":1.358742197099734},{"$f":" C_Index!AK$91","v":1.3539431231133474},{"$f":" C_Index!AL$91","v":1.3670728393015688},{"$f":" C_Index!AM$91","v":1.4022357593962713},{"$f":" C_Index!AN$91","v":1.4443028321781597},{"$f":" C_Index!AO$91","v":1.4876319171435044},{"$f":" C_Index!AP$91","v":1.5322608746578097},{"$f":" C_Index!AQ$91","v":1.578228700897544},{"$f":" C_Index!AR$91","v":1.6255755619244703},{"$f":" C_Index!AS$91","v":1.6743428287822044},{"$f":" C_Index!AT$91","v":1.7245731136456706},{"$f":" C_Index!AU$91","v":1.7763103070550408},{"$f":" C_Index!AV$91","v":1.8295996162666921},{"$f":" C_Index!AW$91","v":1.8844876047546928},{"$f":" C_Index!AX$91","v":1.9410222328973337},{"$f":" C_Index!AY$91","v":1.9992528998842538},{"$f":" C_Index!AZ$91","v":2.0592304868807814},{"$f":" C_Index!BA$91","v":2.1210074014872049},{"$f":" C_Index!BB$91","v":2.1846376235318212},{"$f":" C_Index!BC$91","v":2.2501767522377758},{"$f":" C_Index!BD$91","v":2.3176820548049091},{"$f":" C_Index!BE$91","v":2.3872125164490563},{"$f":" C_Index!BF$91","v":2.4588288919425279},{"$f":" C_Index!BG$91","v":2.5325937587008038},{"$f":" C_Index!BH$91","v":2.6085715714618281},{"$f":" C_Index!BI$91","v":2.6868287186056827},{"$f":" C_Index!BJ$91","v":2.7674335801638534}]
[null,null,null,null,"Total emissions Charging revenue (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA312:BJ312)","v":0},null,{"$f":" AA310 * AA311","v":0},0,0,0,{"$f":" AE310 * AE311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Actuals!E$54","v":"emissions charging revenue historic actuals"},{"$f":" I_Actuals!F$54","v":0},{"$f":" I_Actuals!G$54","v":"£'m nominal"},{"$f":" I_Actuals!H$54","v":"Nominal"},{"$f":" I_Actuals!I$54","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$54","v":0},{"$f":" I_Actuals!K$54","v":"Already published"},{"$f":" I_Actuals!L$54","v":0},{"$f":" I_Actuals!M$54","v":0},{"$f":" I_Actuals!N$54","v":0},{"$f":" I_Actuals!O$54","v":0},{"$f":" I_Actuals!P$54","v":0},{"$f":" I_Actuals!Q$54","v":0},{"$f":" I_Actuals!R$54","v":0},{"$f":" I_Actuals!S$54","v":0},{"$f":" I_Actuals!T$54","v":0},{"$f":" I_Actuals!U$54","v":0},{"$f":" I_Actuals!V$54","v":0},{"$f":" I_Actuals!W$54","v":0},{"$f":" I_Actuals!X$54","v":0},{"$f":" I_Actuals!Y$54","v":0},{"$f":" I_Actuals!Z$54","v":0},{"$f":" I_Actuals!AA$54","v":0},{"$f":" I_Actuals!AB$54","v":0},{"$f":" I_Actuals!AC$54","v":0},{"$f":" I_Actuals!AD$54","v":0},{"$f":" I_Actuals!AE$54","v":0},{"$f":" I_Actuals!AF$54","v":0},{"$f":" I_Actuals!AG$54","v":0},{"$f":" I_Actuals!AH$54","v":0},{"$f":" I_Actuals!AI$54","v":0},{"$f":" I_Actuals!AJ$54","v":0},{"$f":" I_Actuals!AK$54","v":0},{"$f":" I_Actuals!AL$54","v":0},{"$f":" I_Actuals!AM$54","v":0},{"$f":" I_Actuals!AN$54","v":0},{"$f":" I_Actuals!AO$54","v":0},{"$f":" I_Actuals!AP$54","v":0},{"$f":" I_Actuals!AQ$54","v":0},{"$f":" I_Actuals!AR$54","v":0},{"$f":" I_Actuals!AS$54","v":0},{"$f":" I_Actuals!AT$54","v":0},{"$f":" I_Actuals!AU$54","v":0},{"$f":" I_Actuals!AV$54","v":0},{"$f":" I_Actuals!AW$54","v":0},{"$f":" I_Actuals!AX$54","v":0},{"$f":" I_Actuals!AY$54","v":0},{"$f":" I_Actuals!AZ$54","v":0},{"$f":" I_Actuals!BA$54","v":0},{"$f":" I_Actuals!BB$54","v":0},{"$f":" I_Actuals!BC$54","v":0},{"$f":" I_Actuals!BD$54","v":0},{"$f":" I_Actuals!BE$54","v":0},{"$f":" I_Actuals!BF$54","v":0},{"$f":" I_Actuals!BG$54","v":0},{"$f":" I_Actuals!BH$54","v":0},{"$f":" I_Actuals!BI$54","v":0},{"$f":" I_Actuals!BJ$54","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,"Total emissions Charging revenue",null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA316:BJ316)","v":0},null,{"$f":" IF(AA315 >0, AA314, AA312)","v":0},0,0,{"$f":" IF(AD315 >0, AD314, AD312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Non Aero Revenues"]
[]
[null,null,null,null,{"$f":" E40","v":"Base retail revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-59510.485733081012,0,0,0,0,0,-1238.5528389199999,-528,-561.79175380455717,-1013.0850372165686,-1179.8895120791276,-1282.9025425010366,{"$f":" AK40","v":-1317.1509189193619},-1335.2015109514648,-1366.3755400299995,-1445.903808997401,-1415.7453953740089,-1500.8828382896095,-1585.1482144395072,-1643.3352221830214,-1675.6004332576249,-1762.2406774423373,-1835.7282999243209,-1912.2470737545225,-1974.7048163438049,-2036.7604279452626,-2110.4058635844804,-2187.1194053228019,-2262.7725093025551,-2341.8332656186653,-2423.9416934204546,-2509.8166624369915,-2599.0980560170015,-2688.5517001268504,-2786.1498761896823,-2887.9399100431665,-2994.8912830167187,-3106.7186456280997]
[null,null,null,null,{"$f":" E83","v":"Base surface access revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E126","v":"Base property revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E169","v":"Base ORC's revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E212","v":"Base Other Commercial revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E255","v":"Base Rail revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E298","v":"Base emissions Charging revenue NEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total base non aero revenue NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA327:BJ327)","v":-59510.485733081012},null,{"$f":"SUM(AA320:AA326)","v":0},{"$f":"SUM(AB320:AB326)","v":0},0,0,-1238.5528389199999,-528,-561.79175380455717,-1013.0850372165686,-1179.8895120791276,-1282.9025425010366,-1317.1509189193619,{"$f":"SUM(AL320:AL326)","v":-1335.2015109514648},-1366.3755400299995,-1445.903808997401,-1415.7453953740089,-1500.8828382896095,-1585.1482144395072,-1643.3352221830214,-1675.6004332576249,-1762.2406774423373,-1835.7282999243209,-1912.2470737545225,-1974.7048163438049,-2036.7604279452626,-2110.4058635844804,-2187.1194053228019,-2262.7725093025551,-2341.8332656186653,-2423.9416934204546,-2509.8166624369915,-2599.0980560170015,-2688.5517001268504,-2786.1498761896823,-2887.9399100431665,-2994.8912830167187,-3106.7186456280997]
[]
[null,null,null,null,"Total base non aero revenue POS",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA329:BJ329)","v":59510.485733081012},null,{"$f":"AA327*SignSwitch","v":0},0,0,0,1238.5528389199999,528,561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[]
[null,null,null,null,{"$f":" E58","v":"Total retail revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61548.932894161007,0,568,612,659,716,722,528,561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,{"$f":" AK58","v":1317.1509189193619},1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,{"$f":" E101","v":"Total surface access revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E144","v":"Total property revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,783,0,161,204,143,142,133,0,0,0,0,0,{"$f":"AK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E187","v":"Total ORC's revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1198,0,239,232,243,240,244,0,0,0,0,0,{"$f":" AK187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E230","v":"Total Other Commercial revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-152,0,0,0,-56,-96,0,0,0,0,0,0,{"$f":" AK230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E273","v":"Total Rail revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490,0,87,13,123,127,140,0,0,0,0,0,{"$f":"AK273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E316","v":"Total emissions Charging revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total non aero revenues",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA338:BJ338)","v":63867.932894161007},null,{"$f":"SUM(AA331:AA337)","v":1055},{"$f":"SUM(AB331:AB337)","v":1061},1112,1129,1239,528,561.79175380455717,{"$f":"SUM(AH331:AH337)","v":1013.0850372165686},1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[]
[]
["End of spreadsheet"]

{"sheet":"C_ASrisk","index":23,"n_rows":24,"n_cols":62,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
["Asymmetric risk allowance"]
[]
[null,null,null,null,{"$f":"I_InputSets!E$604","v":"Asymmetric risk allowance"},{"$f":"I_InputSets!F$604","v":"Asymmetric risk allowance (Mid)"}]
[null,null,null,null,{"$f":"I_Series!E$356","v":"Asymmetric risk allowance (High)"},{"$f":"I_Series!F$356","v":0},{"$f":"I_Series!G$356","v":"£'m nominal"},{"$f":"I_Series!H$356","v":"Nominal."},{"$f":"I_Series!I$356","v":"CAA"},{"$f":"I_Series!J$356","v":0},{"$f":"I_Series!K$356","v":"Being published with this model"},{"$f":"I_Series!L$356","v":0},{"$f":"I_Series!M$356","v":0},{"$f":"I_Series!N$356","v":0},{"$f":"I_Series!O$356","v":0},{"$f":"I_Series!P$356","v":0},{"$f":"I_Series!Q$356","v":0},{"$f":"I_Series!R$356","v":0},{"$f":"I_Series!S$356","v":0},{"$f":"I_Series!T$356","v":0},{"$f":"I_Series!U$356","v":0},{"$f":"I_Series!V$356","v":0},{"$f":"I_Series!W$356","v":0},{"$f":"I_Series!X$356","v":0},{"$f":"I_Series!Y$356","v":0},{"$f":"I_Series!Z$356","v":0},{"$f":"I_Series!AA$356","v":0},{"$f":"I_Series!AB$356","v":0},{"$f":"I_Series!AC$356","v":0},{"$f":"I_Series!AD$356","v":0},{"$f":"I_Series!AE$356","v":0},{"$f":"I_Series!AF$356","v":0},{"$f":"I_Series!AG$356","v":0},{"$f":"I_Series!AH$356","v":0},{"$f":"I_Series!AI$356","v":9.3554080230788301},{"$f":"I_Series!AJ$356","v":23.281544091707751},{"$f":"I_Series!AK$356","v":30.481833012731968},{"$f":"I_Series!AL$356","v":30.619515389665612},{"$f":"I_Series!AM$356","v":0},{"$f":"I_Series!AN$356","v":0},{"$f":"I_Series!AO$356","v":0},{"$f":"I_Series!AP$356","v":0},{"$f":"I_Series!AQ$356","v":0},{"$f":"I_Series!AR$356","v":0},{"$f":"I_Series!AS$356","v":0},{"$f":"I_Series!AT$356","v":0},{"$f":"I_Series!AU$356","v":0},{"$f":"I_Series!AV$356","v":0},{"$f":"I_Series!AW$356","v":0},{"$f":"I_Series!AX$356","v":0},{"$f":"I_Series!AY$356","v":0},{"$f":"I_Series!AZ$356","v":0},{"$f":"I_Series!BA$356","v":0},{"$f":"I_Series!BB$356","v":0},{"$f":"I_Series!BC$356","v":0},{"$f":"I_Series!BD$356","v":0},{"$f":"I_Series!BE$356","v":0},{"$f":"I_Series!BF$356","v":0},{"$f":"I_Series!BG$356","v":0},{"$f":"I_Series!BH$356","v":0},{"$f":"I_Series!BI$356","v":0},{"$f":"I_Series!BJ$356","v":0}]
[null,null,null,null,{"$f":"I_Series!E$357","v":"Asymmetric risk allowance (Mid)"},{"$f":"I_Series!F$357","v":0},{"$f":"I_Series!G$357","v":"£'m nominal"},{"$f":"I_Series!H$357","v":"Nominal."},{"$f":"I_Series!I$357","v":"CAA"},{"$f":"I_Series!J$357","v":0},{"$f":"I_Series!K$357","v":"Being published with this model"},{"$f":"I_Series!L$357","v":0},{"$f":"I_Series!M$357","v":0},{"$f":"I_Series!N$357","v":0},{"$f":"I_Series!O$357","v":0},{"$f":"I_Series!P$357","v":0},{"$f":"I_Series!Q$357","v":0},{"$f":"I_Series!R$357","v":0},{"$f":"I_Series!S$357","v":0},{"$f":"I_Series!T$357","v":0},{"$f":"I_Series!U$357","v":0},{"$f":"I_Series!V$357","v":0},{"$f":"I_Series!W$357","v":0},{"$f":"I_Series!X$357","v":0},{"$f":"I_Series!Y$357","v":0},{"$f":"I_Series!Z$357","v":0},{"$f":"I_Series!AA$357","v":0},{"$f":"I_Series!AB$357","v":0},{"$f":"I_Series!AC$357","v":0},{"$f":"I_Series!AD$357","v":0},{"$f":"I_Series!AE$357","v":0},{"$f":"I_Series!AF$357","v":0},{"$f":"I_Series!AG$357","v":0},{"$f":"I_Series!AH$357","v":0},{"$f":"I_Series!AI$357","v":9.3554080230788301},{"$f":"I_Series!AJ$357","v":23.281544091707751},{"$f":"I_Series!AK$357","v":30.481833012731968},{"$f":"I_Series!AL$357","v":30.619515389665612},{"$f":"I_Series!AM$357","v":0},{"$f":"I_Series!AN$357","v":0},{"$f":"I_Series!AO$357","v":0},{"$f":"I_Series!AP$357","v":0},{"$f":"I_Series!AQ$357","v":0},{"$f":"I_Series!AR$357","v":0},{"$f":"I_Series!AS$357","v":0},{"$f":"I_Series!AT$357","v":0},{"$f":"I_Series!AU$357","v":0},{"$f":"I_Series!AV$357","v":0},{"$f":"I_Series!AW$357","v":0},{"$f":"I_Series!AX$357","v":0},{"$f":"I_Series!AY$357","v":0},{"$f":"I_Series!AZ$357","v":0},{"$f":"I_Series!BA$357","v":0},{"$f":"I_Series!BB$357","v":0},{"$f":"I_Series!BC$357","v":0},{"$f":"I_Series!BD$357","v":0},{"$f":"I_Series!BE$357","v":0},{"$f":"I_Series!BF$357","v":0},{"$f":"I_Series!BG$357","v":0},{"$f":"I_Series!BH$357","v":0},{"$f":"I_Series!BI$357","v":0},{"$f":"I_Series!BJ$357","v":0}]
[null,null,null,null,{"$f":"I_Series!E$358","v":"Asymmetric risk allowance (Low)"},{"$f":"I_Series!F$358","v":0},{"$f":"I_Series!G$358","v":"£'m nominal"},{"$f":"I_Series!H$358","v":"Nominal."},{"$f":"I_Series!I$358","v":"CAA"},{"$f":"I_Series!J$358","v":0},{"$f":"I_Series!K$358","v":"Being published with this model"},{"$f":"I_Series!L$358","v":0},{"$f":"I_Series!M$358","v":0},{"$f":"I_Series!N$358","v":0},{"$f":"I_Series!O$358","v":0},{"$f":"I_Series!P$358","v":0},{"$f":"I_Series!Q$358","v":0},{"$f":"I_Series!R$358","v":0},{"$f":"I_Series!S$358","v":0},{"$f":"I_Series!T$358","v":0},{"$f":"I_Series!U$358","v":0},{"$f":"I_Series!V$358","v":0},{"$f":"I_Series!W$358","v":0},{"$f":"I_Series!X$358","v":0},{"$f":"I_Series!Y$358","v":0},{"$f":"I_Series!Z$358","v":0},{"$f":"I_Series!AA$358","v":0},{"$f":"I_Series!AB$358","v":0},{"$f":"I_Series!AC$358","v":0},{"$f":"I_Series!AD$358","v":0},{"$f":"I_Series!AE$358","v":0},{"$f":"I_Series!AF$358","v":0},{"$f":"I_Series!AG$358","v":0},{"$f":"I_Series!AH$358","v":0},{"$f":"I_Series!AI$358","v":9.3554080230788301},{"$f":"I_Series!AJ$358","v":23.281544091707751},{"$f":"I_Series!AK$358","v":30.481833012731968},{"$f":"I_Series!AL$358","v":30.619515389665612},{"$f":"I_Series!AM$358","v":0},{"$f":"I_Series!AN$358","v":0},{"$f":"I_Series!AO$358","v":0},{"$f":"I_Series!AP$358","v":0},{"$f":"I_Series!AQ$358","v":0},{"$f":"I_Series!AR$358","v":0},{"$f":"I_Series!AS$358","v":0},{"$f":"I_Series!AT$358","v":0},{"$f":"I_Series!AU$358","v":0},{"$f":"I_Series!AV$358","v":0},{"$f":"I_Series!AW$358","v":0},{"$f":"I_Series!AX$358","v":0},{"$f":"I_Series!AY$358","v":0},{"$f":"I_Series!AZ$358","v":0},{"$f":"I_Series!BA$358","v":0},{"$f":"I_Series!BB$358","v":0},{"$f":"I_Series!BC$358","v":0},{"$f":"I_Series!BD$358","v":0},{"$f":"I_Series!BE$358","v":0},{"$f":"I_Series!BF$358","v":0},{"$f":"I_Series!BG$358","v":0},{"$f":"I_Series!BH$358","v":0},{"$f":"I_Series!BI$358","v":0},{"$f":"I_Series!BJ$358","v":0}]
[null,null,null,null,"Asymmetric risk allowance",null,{"$f":"G21","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA22:BJ22)","v":93.738300517184157},null,{"$f":"INDEX(AA19:AA21, MATCH($F18, $E19:$E21,0))","v":0},{"$f":"INDEX(AB19:AB21, MATCH($F18, $E19:$E21,0))","v":0},{"$f":"INDEX(AC19:AC21, MATCH($F18, $E19:$E21,0))","v":0},0,{"$f":"INDEX(AE19:AE21, MATCH($F18, $E19:$E21,0))","v":0},{"$f":"INDEX(AF19:AF21, MATCH($F18, $E19:$E21,0))","v":0},{"$f":"INDEX(AG19:AG21, MATCH($F18, $E19:$E21,0))","v":0},0,{"$f":"INDEX(AI19:AI21, MATCH($F18, $E19:$E21,0))","v":9.3554080230788301},23.281544091707751,{"$f":"INDEX(AK19:AK21, MATCH($F18, $E19:$E21,0))","v":30.481833012731968},30.619515389665612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_CargoRev","index":24,"n_rows":41,"n_cols":62,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Cargo Revenues - Base"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$55","v":"Base cargo revenues"},{"$f":" I_InputSets!F$55","v":"Base cargo revenue (middle)"}]
[null,null,null,null,{"$f":" I_Series!E$212","v":"Base cargo revenue (high)"},{"$f":" I_Series!F$212","v":0},{"$f":" I_Series!G$212","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$212","v":"RPI indexation to be applied"},{"$f":" I_Series!I$212","v":"CAA- CTA model"},{"$f":" I_Series!J$212","v":0},{"$f":" I_Series!K$212","v":"Being published with this model"},{"$f":" I_Series!L$212","v":0},{"$f":" I_Series!M$212","v":0},{"$f":" I_Series!N$212","v":0},{"$f":" I_Series!O$212","v":0},{"$f":" I_Series!P$212","v":0},{"$f":" I_Series!Q$212","v":0},{"$f":" I_Series!R$212","v":0},{"$f":" I_Series!S$212","v":0},{"$f":" I_Series!T$212","v":0},{"$f":" I_Series!U$212","v":0},{"$f":" I_Series!V$212","v":0},{"$f":" I_Series!W$212","v":0},{"$f":" I_Series!X$212","v":0},{"$f":" I_Series!Y$212","v":0},{"$f":" I_Series!Z$212","v":0},{"$f":" I_Series!AA$212","v":0},{"$f":" I_Series!AB$212","v":0},{"$f":" I_Series!AC$212","v":0},{"$f":" I_Series!AD$212","v":0},{"$f":" I_Series!AE$212","v":0},{"$f":" I_Series!AF$212","v":72.042812064701351},{"$f":" I_Series!AG$212","v":82.950869658437014},{"$f":" I_Series!AH$212","v":0},{"$f":" I_Series!AI$212","v":0},{"$f":" I_Series!AJ$212","v":0},{"$f":" I_Series!AK$212","v":0},{"$f":" I_Series!AL$212","v":0},{"$f":" I_Series!AM$212","v":11.628716852315346},{"$f":" I_Series!AN$212","v":11.438528662542749},{"$f":" I_Series!AO$212","v":11.248340472770161},{"$f":" I_Series!AP$212","v":11.058152282997575},{"$f":" I_Series!AQ$212","v":10.867964093224989},{"$f":" I_Series!AR$212","v":10.677775903452405},{"$f":" I_Series!AS$212","v":10.487587713679824},{"$f":" I_Series!AT$212","v":10.297399523907236},{"$f":" I_Series!AU$212","v":10.10721133413465},{"$f":" I_Series!AV$212","v":9.917023144362064},{"$f":" I_Series!AW$212","v":9.7268349545894761},{"$f":" I_Series!AX$212","v":9.6962905493158651},{"$f":" I_Series!AY$212","v":9.6661860541757907},{"$f":" I_Series!AZ$212","v":9.63650910615379},{"$f":" I_Series!BA$212","v":9.6094345842987678},{"$f":" I_Series!BB$212","v":9.5805827135610997},{"$f":" I_Series!BC$212","v":9.5543208098224977},{"$f":" I_Series!BD$212","v":9.5262490474302624},{"$f":" I_Series!BE$212","v":9.5007559309535452},{"$f":" I_Series!BF$212","v":9.4734220938698428},{"$f":" I_Series!BG$212","v":9.4464396662781596},{"$f":" I_Series!BH$212","v":9.4220209876323686},{"$f":" I_Series!BI$212","v":9.3957178786682682},{"$f":" I_Series!BJ$212","v":9.3719695003741474}]
[null,null,null,null,{"$f":" I_Series!E$213","v":"Base cargo revenue (middle)"},{"$f":" I_Series!F$213","v":0},{"$f":" I_Series!G$213","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$213","v":"RPI indexation to be applied"},{"$f":" I_Series!I$213","v":"CAA- CTA model"},{"$f":" I_Series!J$213","v":0},{"$f":" I_Series!K$213","v":"Being published with this model"},{"$f":" I_Series!L$213","v":0},{"$f":" I_Series!M$213","v":0},{"$f":" I_Series!N$213","v":0},{"$f":" I_Series!O$213","v":0},{"$f":" I_Series!P$213","v":0},{"$f":" I_Series!Q$213","v":0},{"$f":" I_Series!R$213","v":0},{"$f":" I_Series!S$213","v":0},{"$f":" I_Series!T$213","v":0},{"$f":" I_Series!U$213","v":0},{"$f":" I_Series!V$213","v":0},{"$f":" I_Series!W$213","v":0},{"$f":" I_Series!X$213","v":0},{"$f":" I_Series!Y$213","v":0},{"$f":" I_Series!Z$213","v":0},{"$f":" I_Series!AA$213","v":0},{"$f":" I_Series!AB$213","v":0},{"$f":" I_Series!AC$213","v":0},{"$f":" I_Series!AD$213","v":0},{"$f":" I_Series!AE$213","v":0},{"$f":" I_Series!AF$213","v":72.042812064701351},{"$f":" I_Series!AG$213","v":82.950869658437014},{"$f":" I_Series!AH$213","v":32.342180851014199},{"$f":" I_Series!AI$213","v":18.317683589700152},{"$f":" I_Series!AJ$213","v":12.042467569459063},{"$f":" I_Series!AK$213","v":10.30945547630931},{"$f":" I_Series!AL$213","v":9.9625030427011296},{"$f":" I_Series!AM$213","v":11.628716852315346},{"$f":" I_Series!AN$213","v":11.438528662542749},{"$f":" I_Series!AO$213","v":11.248340472770161},{"$f":" I_Series!AP$213","v":11.058152282997575},{"$f":" I_Series!AQ$213","v":10.867964093224989},{"$f":" I_Series!AR$213","v":10.677775903452405},{"$f":" I_Series!AS$213","v":10.487587713679824},{"$f":" I_Series!AT$213","v":10.297399523907236},{"$f":" I_Series!AU$213","v":10.10721133413465},{"$f":" I_Series!AV$213","v":9.917023144362064},{"$f":" I_Series!AW$213","v":9.7268349545894761},{"$f":" I_Series!AX$213","v":9.6962905493158651},{"$f":" I_Series!AY$213","v":9.6661860541757907},{"$f":" I_Series!AZ$213","v":9.63650910615379},{"$f":" I_Series!BA$213","v":9.6094345842987678},{"$f":" I_Series!BB$213","v":9.5805827135610997},{"$f":" I_Series!BC$213","v":9.5543208098224977},{"$f":" I_Series!BD$213","v":9.5262490474302624},{"$f":" I_Series!BE$213","v":9.5007559309535452},{"$f":" I_Series!BF$213","v":9.4734220938698428},{"$f":" I_Series!BG$213","v":9.4464396662781596},{"$f":" I_Series!BH$213","v":9.4220209876323686},{"$f":" I_Series!BI$213","v":9.3957178786682682},{"$f":" I_Series!BJ$213","v":9.3719695003741474}]
[null,null,null,null,{"$f":" I_Series!E$214","v":"Base cargo revenue (low)"},{"$f":" I_Series!F$214","v":0},{"$f":" I_Series!G$214","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$214","v":"RPI indexation to be applied"},{"$f":" I_Series!I$214","v":"CAA- CTA model"},{"$f":" I_Series!J$214","v":0},{"$f":" I_Series!K$214","v":"Being published with this model"},{"$f":" I_Series!L$214","v":0},{"$f":" I_Series!M$214","v":0},{"$f":" I_Series!N$214","v":0},{"$f":" I_Series!O$214","v":0},{"$f":" I_Series!P$214","v":0},{"$f":" I_Series!Q$214","v":0},{"$f":" I_Series!R$214","v":0},{"$f":" I_Series!S$214","v":0},{"$f":" I_Series!T$214","v":0},{"$f":" I_Series!U$214","v":0},{"$f":" I_Series!V$214","v":0},{"$f":" I_Series!W$214","v":0},{"$f":" I_Series!X$214","v":0},{"$f":" I_Series!Y$214","v":0},{"$f":" I_Series!Z$214","v":0},{"$f":" I_Series!AA$214","v":0},{"$f":" I_Series!AB$214","v":0},{"$f":" I_Series!AC$214","v":0},{"$f":" I_Series!AD$214","v":0},{"$f":" I_Series!AE$214","v":0},{"$f":" I_Series!AF$214","v":72.042812064701351},{"$f":" I_Series!AG$214","v":82.950869658437014},{"$f":" I_Series!AH$214","v":69.483055123673282},{"$f":" I_Series!AI$214","v":47.849864746513674},{"$f":" I_Series!AJ$214","v":31.89990976313182},{"$f":" I_Series!AK$214","v":24.181873082136374},{"$f":" I_Series!AL$214","v":18.543793947304788},{"$f":" I_Series!AM$214","v":11.628716852315346},{"$f":" I_Series!AN$214","v":11.438528662542749},{"$f":" I_Series!AO$214","v":11.248340472770161},{"$f":" I_Series!AP$214","v":11.058152282997575},{"$f":" I_Series!AQ$214","v":10.867964093224989},{"$f":" I_Series!AR$214","v":10.677775903452405},{"$f":" I_Series!AS$214","v":10.487587713679824},{"$f":" I_Series!AT$214","v":10.297399523907236},{"$f":" I_Series!AU$214","v":10.10721133413465},{"$f":" I_Series!AV$214","v":9.917023144362064},{"$f":" I_Series!AW$214","v":9.7268349545894761},{"$f":" I_Series!AX$214","v":9.6962905493158651},{"$f":" I_Series!AY$214","v":9.6661860541757907},{"$f":" I_Series!AZ$214","v":9.63650910615379},{"$f":" I_Series!BA$214","v":9.6094345842987678},{"$f":" I_Series!BB$214","v":9.5805827135610997},{"$f":" I_Series!BC$214","v":9.5543208098224977},{"$f":" I_Series!BD$214","v":9.5262490474302624},{"$f":" I_Series!BE$214","v":9.5007559309535452},{"$f":" I_Series!BF$214","v":9.4734220938698428},{"$f":" I_Series!BG$214","v":9.4464396662781596},{"$f":" I_Series!BH$214","v":9.4220209876323686},{"$f":" I_Series!BI$214","v":9.3957178786682682},{"$f":" I_Series!BJ$214","v":9.3719695003741474}]
[null,null,null,null,"Base cargo revenue (un-indexed)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA18:AA20, MATCH($F17, $E18:$E20,0))","v":0},0,0,0,0,72.042812064701351,82.950869658437014,32.342180851014199,18.317683589700152,12.042467569459063,10.30945547630931,9.9625030427011296,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[]
[null,null,null,null,{"$f":" E21","v":"Base cargo revenue (un-indexed)"},{"$f":" F21","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.042812064701351,82.950869658437014,32.342180851014199,18.317683589700152,12.042467569459063,10.30945547630931,9.9625030427011296,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,{"$f":" C_Index!E$94","v":"Cargo revenue indexation factor"},{"$f":" C_Index!F$94","v":0},{"$f":" C_Index!G$94","v":"RPI annual growth rate"},{"$f":" C_Index!H$94","v":0},{"$f":" C_Index!I$94","v":0},{"$f":" C_Index!J$94","v":0},{"$f":" C_Index!K$94","v":0},{"$f":" C_Index!L$94","v":0},{"$f":" C_Index!M$94","v":0},{"$f":" C_Index!N$94","v":0},{"$f":" C_Index!O$94","v":0},{"$f":" C_Index!P$94","v":0},{"$f":" C_Index!Q$94","v":0},{"$f":" C_Index!R$94","v":0},{"$f":" C_Index!S$94","v":0},{"$f":" C_Index!T$94","v":0},{"$f":" C_Index!U$94","v":0},{"$f":" C_Index!V$94","v":0},{"$f":" C_Index!W$94","v":0},{"$f":" C_Index!X$94","v":0},{"$f":" C_Index!Y$94","v":0},{"$f":" C_Index!Z$94","v":0},{"$f":" C_Index!AA$94","v":0.91817105652559949},{"$f":" C_Index!AB$94","v":0.93418171056525612},{"$f":" C_Index!AC$94","v":0.96765315182006517},{"$f":" C_Index!AD$94","v":1},{"$f":" C_Index!AE$94","v":1.0256288842852916},{"$f":" C_Index!AF$94","v":1.0410476472329093},{"$f":" C_Index!AG$94","v":1.0831606984314885},{"$f":" C_Index!AH$94","v":1.2092070630364014},{"$f":" C_Index!AI$94","v":1.338720586860018},{"$f":" C_Index!AJ$94","v":1.358742197099734},{"$f":" C_Index!AK$94","v":1.3539431231133474},{"$f":" C_Index!AL$94","v":1.3670728393015688},{"$f":" C_Index!AM$94","v":1.4022357593962713},{"$f":" C_Index!AN$94","v":1.4443028321781597},{"$f":" C_Index!AO$94","v":1.4876319171435044},{"$f":" C_Index!AP$94","v":1.5322608746578097},{"$f":" C_Index!AQ$94","v":1.578228700897544},{"$f":" C_Index!AR$94","v":1.6255755619244703},{"$f":" C_Index!AS$94","v":1.6743428287822044},{"$f":" C_Index!AT$94","v":1.7245731136456706},{"$f":" C_Index!AU$94","v":1.7763103070550408},{"$f":" C_Index!AV$94","v":1.8295996162666921},{"$f":" C_Index!AW$94","v":1.8844876047546928},{"$f":" C_Index!AX$94","v":1.9410222328973337},{"$f":" C_Index!AY$94","v":1.9992528998842538},{"$f":" C_Index!AZ$94","v":2.0592304868807814},{"$f":" C_Index!BA$94","v":2.1210074014872049},{"$f":" C_Index!BB$94","v":2.1846376235318212},{"$f":" C_Index!BC$94","v":2.2501767522377758},{"$f":" C_Index!BD$94","v":2.3176820548049091},{"$f":" C_Index!BE$94","v":2.3872125164490563},{"$f":" C_Index!BF$94","v":2.4588288919425279},{"$f":" C_Index!BG$94","v":2.5325937587008038},{"$f":" C_Index!BH$94","v":2.6085715714618281},{"$f":" C_Index!BI$94","v":2.6868287186056827},{"$f":" C_Index!BJ$94","v":2.7674335801638534}]
[null,null,null,null,"Base cargo revenue",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA25:BJ25)","v":751.71647490997782},null,{"$f":" AA23 * AA24","v":0},{"$f":" AB23 * AB24","v":0},0,0,0,75,89.849121914732009,39.10839351904702,24.522260125119509,16.362608843829101,13.95841634519223,13.619467321135952,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[]
[null,null,null,null,"Cargo Base revenue NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA27:BJ27)","v":-751.71647490997782},null,{"$f":" AA25 * SignSwitch","v":0},0,0,0,0,-75,-89.849121914732009,-39.10839351904702,-24.522260125119509,-16.362608843829101,-13.95841634519223,-13.619467321135952,-16.306202606210626,-16.520699343261551,-16.733390302189949,-16.94397408924512,-17.152132852251629,-17.357531564358212,-17.55981727962417,-17.758618359398149,-17.953543668406908,-18.144181739432735,-18.330099905418543,-18.820715532854393,-19.325150499631683,-19.843793338496152,-20.381681877404809,-20.93010145140417,-21.498910569684185,-22.07881646683148,-22.680323474099911,-23.293523949973849,-23.92399414075977,-24.578016094054494,-25.244684628322766,-25.936303107606868]
[]
["Cargo Revenues - stress test"]
[]
[null,null,null,null,{"$f":"I_InputSets!E$66","v":"Stress cargo revenue scenario"},{"$f":"I_InputSets!F$66","v":"Stress cargo revenue (middle)"}]
[null,null,null,null,{"$f":"I_Series!E$216","v":"Stress cargo revenue (high)"},{"$f":"I_Series!F$216","v":0},{"$f":"I_Series!G$216","v":"£'m RPI-real 2018"},{"$f":"I_Series!H$216","v":"RPI indexation to be applied"},{"$f":"I_Series!I$216","v":"CAA- CTA model"},{"$f":"I_Series!J$216","v":0},{"$f":"I_Series!K$216","v":"Being published with this model"},{"$f":"I_Series!L$216","v":0},{"$f":"I_Series!M$216","v":0},{"$f":"I_Series!N$216","v":0},{"$f":"I_Series!O$216","v":0},{"$f":"I_Series!P$216","v":0},{"$f":"I_Series!Q$216","v":0},{"$f":"I_Series!R$216","v":0},{"$f":"I_Series!S$216","v":0},{"$f":"I_Series!T$216","v":0},{"$f":"I_Series!U$216","v":0},{"$f":"I_Series!V$216","v":0},{"$f":"I_Series!W$216","v":0},{"$f":"I_Series!X$216","v":0},{"$f":"I_Series!Y$216","v":0},{"$f":"I_Series!Z$216","v":0},{"$f":"I_Series!AA$216","v":0},{"$f":"I_Series!AB$216","v":0},{"$f":"I_Series!AC$216","v":0},{"$f":"I_Series!AD$216","v":0},{"$f":"I_Series!AE$216","v":0},{"$f":"I_Series!AF$216","v":72.042812064701351},{"$f":"I_Series!AG$216","v":82.950869658437014},{"$f":"I_Series!AH$216","v":0},{"$f":"I_Series!AI$216","v":0},{"$f":"I_Series!AJ$216","v":0},{"$f":"I_Series!AK$216","v":0},{"$f":"I_Series!AL$216","v":0},{"$f":"I_Series!AM$216","v":11.628716852315346},{"$f":"I_Series!AN$216","v":11.438528662542749},{"$f":"I_Series!AO$216","v":11.248340472770161},{"$f":"I_Series!AP$216","v":11.058152282997575},{"$f":"I_Series!AQ$216","v":10.867964093224989},{"$f":"I_Series!AR$216","v":10.677775903452405},{"$f":"I_Series!AS$216","v":10.487587713679824},{"$f":"I_Series!AT$216","v":10.297399523907236},{"$f":"I_Series!AU$216","v":10.10721133413465},{"$f":"I_Series!AV$216","v":9.917023144362064},{"$f":"I_Series!AW$216","v":9.7268349545894761},{"$f":"I_Series!AX$216","v":9.6962905493158651},{"$f":"I_Series!AY$216","v":9.6661860541757907},{"$f":"I_Series!AZ$216","v":9.63650910615379},{"$f":"I_Series!BA$216","v":9.6094345842987678},{"$f":"I_Series!BB$216","v":9.5805827135610997},{"$f":"I_Series!BC$216","v":9.5543208098224977},{"$f":"I_Series!BD$216","v":9.5262490474302624},{"$f":"I_Series!BE$216","v":9.5007559309535452},{"$f":"I_Series!BF$216","v":9.4734220938698428},{"$f":"I_Series!BG$216","v":9.4464396662781596},{"$f":"I_Series!BH$216","v":9.4220209876323686},{"$f":"I_Series!BI$216","v":9.3957178786682682},{"$f":"I_Series!BJ$216","v":9.3719695003741474}]
[null,null,null,null,{"$f":"I_Series!E$217","v":"Stress cargo revenue (middle)"},{"$f":"I_Series!F$217","v":0},{"$f":"I_Series!G$217","v":"£'m RPI-real 2018"},{"$f":"I_Series!H$217","v":"RPI indexation to be applied"},{"$f":"I_Series!I$217","v":"CAA- CTA model"},{"$f":"I_Series!J$217","v":0},{"$f":"I_Series!K$217","v":"Being published with this model"},{"$f":"I_Series!L$217","v":0},{"$f":"I_Series!M$217","v":0},{"$f":"I_Series!N$217","v":0},{"$f":"I_Series!O$217","v":0},{"$f":"I_Series!P$217","v":0},{"$f":"I_Series!Q$217","v":0},{"$f":"I_Series!R$217","v":0},{"$f":"I_Series!S$217","v":0},{"$f":"I_Series!T$217","v":0},{"$f":"I_Series!U$217","v":0},{"$f":"I_Series!V$217","v":0},{"$f":"I_Series!W$217","v":0},{"$f":"I_Series!X$217","v":0},{"$f":"I_Series!Y$217","v":0},{"$f":"I_Series!Z$217","v":0},{"$f":"I_Series!AA$217","v":0},{"$f":"I_Series!AB$217","v":0},{"$f":"I_Series!AC$217","v":0},{"$f":"I_Series!AD$217","v":0},{"$f":"I_Series!AE$217","v":0},{"$f":"I_Series!AF$217","v":72.042812064701351},{"$f":"I_Series!AG$217","v":82.950869658437014},{"$f":"I_Series!AH$217","v":32.342180851014199},{"$f":"I_Series!AI$217","v":18.317683589700152},{"$f":"I_Series!AJ$217","v":12.042467569459063},{"$f":"I_Series!AK$217","v":10.30945547630931},{"$f":"I_Series!AL$217","v":9.9625030427011296},{"$f":"I_Series!AM$217","v":11.628716852315346},{"$f":"I_Series!AN$217","v":11.438528662542749},{"$f":"I_Series!AO$217","v":11.248340472770161},{"$f":"I_Series!AP$217","v":11.058152282997575},{"$f":"I_Series!AQ$217","v":10.867964093224989},{"$f":"I_Series!AR$217","v":10.677775903452405},{"$f":"I_Series!AS$217","v":10.487587713679824},{"$f":"I_Series!AT$217","v":10.297399523907236},{"$f":"I_Series!AU$217","v":10.10721133413465},{"$f":"I_Series!AV$217","v":9.917023144362064},{"$f":"I_Series!AW$217","v":9.7268349545894761},{"$f":"I_Series!AX$217","v":9.6962905493158651},{"$f":"I_Series!AY$217","v":9.6661860541757907},{"$f":"I_Series!AZ$217","v":9.63650910615379},{"$f":"I_Series!BA$217","v":9.6094345842987678},{"$f":"I_Series!BB$217","v":9.5805827135610997},{"$f":"I_Series!BC$217","v":9.5543208098224977},{"$f":"I_Series!BD$217","v":9.5262490474302624},{"$f":"I_Series!BE$217","v":9.5007559309535452},{"$f":"I_Series!BF$217","v":9.4734220938698428},{"$f":"I_Series!BG$217","v":9.4464396662781596},{"$f":"I_Series!BH$217","v":9.4220209876323686},{"$f":"I_Series!BI$217","v":9.3957178786682682},{"$f":"I_Series!BJ$217","v":9.3719695003741474}]
[null,null,null,null,{"$f":"I_Series!E$218","v":"Stress cargo revenue (low)"},{"$f":"I_Series!F$218","v":0},{"$f":"I_Series!G$218","v":"£'m RPI-real 2018"},{"$f":"I_Series!H$218","v":"RPI indexation to be applied"},{"$f":"I_Series!I$218","v":"CAA- Opex CR calc"},{"$f":"I_Series!J$218","v":0},{"$f":"I_Series!K$218","v":"Being published with this model"},{"$f":"I_Series!L$218","v":0},{"$f":"I_Series!M$218","v":0},{"$f":"I_Series!N$218","v":0},{"$f":"I_Series!O$218","v":0},{"$f":"I_Series!P$218","v":0},{"$f":"I_Series!Q$218","v":0},{"$f":"I_Series!R$218","v":0},{"$f":"I_Series!S$218","v":0},{"$f":"I_Series!T$218","v":0},{"$f":"I_Series!U$218","v":0},{"$f":"I_Series!V$218","v":0},{"$f":"I_Series!W$218","v":0},{"$f":"I_Series!X$218","v":0},{"$f":"I_Series!Y$218","v":0},{"$f":"I_Series!Z$218","v":0},{"$f":"I_Series!AA$218","v":0},{"$f":"I_Series!AB$218","v":0},{"$f":"I_Series!AC$218","v":0},{"$f":"I_Series!AD$218","v":0},{"$f":"I_Series!AE$218","v":0},{"$f":"I_Series!AF$218","v":72.042812064701351},{"$f":"I_Series!AG$218","v":82.950869658437014},{"$f":"I_Series!AH$218","v":41.969465776474372},{"$f":"I_Series!AI$218","v":34.371016468356913},{"$f":"I_Series!AJ$218","v":25.107746630530745},{"$f":"I_Series!AK$218","v":19.176729529808661},{"$f":"I_Series!AL$218","v":18.340937432421878},{"$f":"I_Series!AM$218","v":11.628716852315346},{"$f":"I_Series!AN$218","v":11.438528662542749},{"$f":"I_Series!AO$218","v":11.248340472770161},{"$f":"I_Series!AP$218","v":11.058152282997575},{"$f":"I_Series!AQ$218","v":10.867964093224989},{"$f":"I_Series!AR$218","v":10.677775903452405},{"$f":"I_Series!AS$218","v":10.487587713679824},{"$f":"I_Series!AT$218","v":10.297399523907236},{"$f":"I_Series!AU$218","v":10.10721133413465},{"$f":"I_Series!AV$218","v":9.917023144362064},{"$f":"I_Series!AW$218","v":9.7268349545894761},{"$f":"I_Series!AX$218","v":9.6962905493158651},{"$f":"I_Series!AY$218","v":9.6661860541757907},{"$f":"I_Series!AZ$218","v":9.63650910615379},{"$f":"I_Series!BA$218","v":9.6094345842987678},{"$f":"I_Series!BB$218","v":9.5805827135610997},{"$f":"I_Series!BC$218","v":9.5543208098224977},{"$f":"I_Series!BD$218","v":9.5262490474302624},{"$f":"I_Series!BE$218","v":9.5007559309535452},{"$f":"I_Series!BF$218","v":9.4734220938698428},{"$f":"I_Series!BG$218","v":9.4464396662781596},{"$f":"I_Series!BH$218","v":9.4220209876323686},{"$f":"I_Series!BI$218","v":9.3957178786682682},{"$f":"I_Series!BJ$218","v":9.3719695003741474}]
[null,null,null,null,"Stress cargo revenue",null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA32:AA34, MATCH($F31, $E32:$E34,0))","v":0},{"$f":"INDEX(AB32:AB34, MATCH($F31, $E32:$E34,0))","v":0},0,0,0,{"$f":"INDEX(AF32:AF34, MATCH($F31, $E32:$E34,0))","v":72.042812064701351},{"$f":"INDEX(AG32:AG34, MATCH($F31, $E32:$E34,0))","v":82.950869658437014},32.342180851014199,{"$f":"INDEX(AI32:AI34, MATCH($F31, $E32:$E34,0))","v":18.317683589700152},12.042467569459063,{"$f":"INDEX(AK32:AK34, MATCH($F31, $E32:$E34,0))","v":10.30945547630931},9.9625030427011296,11.628716852315346,11.438528662542749,11.248340472770161,11.058152282997575,10.867964093224989,10.677775903452405,10.487587713679824,10.297399523907236,10.10721133413465,9.917023144362064,9.7268349545894761,9.6962905493158651,9.6661860541757907,9.63650910615379,9.6094345842987678,9.5805827135610997,9.5543208098224977,9.5262490474302624,9.5007559309535452,9.4734220938698428,9.4464396662781596,9.4220209876323686,9.3957178786682682,9.3719695003741474]
[null,null,null,null,{"$f":" C_Index!E$94","v":"Cargo revenue indexation factor"},{"$f":" C_Index!F$94","v":0},{"$f":" C_Index!G$94","v":"RPI annual growth rate"},{"$f":" C_Index!H$94","v":0},{"$f":" C_Index!I$94","v":0},{"$f":" C_Index!J$94","v":0},{"$f":" C_Index!K$94","v":0},{"$f":" C_Index!L$94","v":0},{"$f":" C_Index!M$94","v":0},{"$f":" C_Index!N$94","v":0},{"$f":" C_Index!O$94","v":0},{"$f":" C_Index!P$94","v":0},{"$f":" C_Index!Q$94","v":0},{"$f":" C_Index!R$94","v":0},{"$f":" C_Index!S$94","v":0},{"$f":" C_Index!T$94","v":0},{"$f":" C_Index!U$94","v":0},{"$f":" C_Index!V$94","v":0},{"$f":" C_Index!W$94","v":0},{"$f":" C_Index!X$94","v":0},{"$f":" C_Index!Y$94","v":0},{"$f":" C_Index!Z$94","v":0},{"$f":" C_Index!AA$94","v":0.91817105652559949},{"$f":" C_Index!AB$94","v":0.93418171056525612},{"$f":" C_Index!AC$94","v":0.96765315182006517},{"$f":" C_Index!AD$94","v":1},{"$f":" C_Index!AE$94","v":1.0256288842852916},{"$f":" C_Index!AF$94","v":1.0410476472329093},{"$f":" C_Index!AG$94","v":1.0831606984314885},{"$f":" C_Index!AH$94","v":1.2092070630364014},{"$f":" C_Index!AI$94","v":1.338720586860018},{"$f":" C_Index!AJ$94","v":1.358742197099734},{"$f":" C_Index!AK$94","v":1.3539431231133474},{"$f":" C_Index!AL$94","v":1.3670728393015688},{"$f":" C_Index!AM$94","v":1.4022357593962713},{"$f":" C_Index!AN$94","v":1.4443028321781597},{"$f":" C_Index!AO$94","v":1.4876319171435044},{"$f":" C_Index!AP$94","v":1.5322608746578097},{"$f":" C_Index!AQ$94","v":1.578228700897544},{"$f":" C_Index!AR$94","v":1.6255755619244703},{"$f":" C_Index!AS$94","v":1.6743428287822044},{"$f":" C_Index!AT$94","v":1.7245731136456706},{"$f":" C_Index!AU$94","v":1.7763103070550408},{"$f":" C_Index!AV$94","v":1.8295996162666921},{"$f":" C_Index!AW$94","v":1.8844876047546928},{"$f":" C_Index!AX$94","v":1.9410222328973337},{"$f":" C_Index!AY$94","v":1.9992528998842538},{"$f":" C_Index!AZ$94","v":2.0592304868807814},{"$f":" C_Index!BA$94","v":2.1210074014872049},{"$f":" C_Index!BB$94","v":2.1846376235318212},{"$f":" C_Index!BC$94","v":2.2501767522377758},{"$f":" C_Index!BD$94","v":2.3176820548049091},{"$f":" C_Index!BE$94","v":2.3872125164490563},{"$f":" C_Index!BF$94","v":2.4588288919425279},{"$f":" C_Index!BG$94","v":2.5325937587008038},{"$f":" C_Index!BH$94","v":2.6085715714618281},{"$f":" C_Index!BI$94","v":2.6868287186056827},{"$f":" C_Index!BJ$94","v":2.7674335801638534}]
[null,null,null,null,"Stress cargo revenue",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA37:BJ37)","v":751.71647490997782},null,{"$f":" AA35 * AA36","v":0},{"$f":" AB35 * AB36","v":0},0,0,0,{"$f":" AF35 * AF36","v":75},89.849121914732009,{"$f":" AH35 * AH36","v":39.10839351904702},24.522260125119509,16.362608843829101,13.95841634519223,13.619467321135952,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[]
[null,null,null,null,"Total Cargo revenue",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA39:BJ39)","v":751.71647490997782},null,{"$f":"AA37","v":0},{"$f":"AB37","v":0},0,0,0,{"$f":"AF37","v":75},{"$f":"AG37","v":89.849121914732009},{"$f":"AH37","v":39.10839351904702},24.522260125119509,16.362608843829101,13.95841634519223,13.619467321135952,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,{"$f":"BD37","v":22.07881646683148},22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[]
["End of spreadsheet"]

{"sheet":"C_Capex","index":25,"n_rows":502,"n_cols":62,"rows_kept":502,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Capital expenditures"]
[]
[null,null,{"$f":" I_Series!C$80","v":"High capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$81","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$81","v":0},{"$f":" I_Series!G$81","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$81","v":"RPI indexation to be applied"},{"$f":" I_Series!I$81","v":"CAA- CTA model"},{"$f":" I_Series!J$81","v":0},{"$f":" I_Series!K$81","v":"Being published with this model"},{"$f":" I_Series!L$81","v":0},{"$f":" I_Series!M$81","v":0},{"$f":" I_Series!N$81","v":0},{"$f":" I_Series!O$81","v":0},{"$f":" I_Series!P$81","v":0},{"$f":" I_Series!Q$81","v":0},{"$f":" I_Series!R$81","v":0},{"$f":" I_Series!S$81","v":0},{"$f":" I_Series!T$81","v":0},{"$f":" I_Series!U$81","v":0},{"$f":" I_Series!V$81","v":0},{"$f":" I_Series!W$81","v":0},{"$f":" I_Series!X$81","v":0},{"$f":" I_Series!Y$81","v":0},{"$f":" I_Series!Z$81","v":0},{"$f":" I_Series!AA$81","v":0},{"$f":" I_Series!AB$81","v":0},{"$f":" I_Series!AC$81","v":0},{"$f":" I_Series!AD$81","v":0},{"$f":" I_Series!AE$81","v":0},{"$f":" I_Series!AF$81","v":0},{"$f":" I_Series!AG$81","v":0},{"$f":" I_Series!AH$81","v":0},{"$f":" I_Series!AI$81","v":0},{"$f":" I_Series!AJ$81","v":0},{"$f":" I_Series!AK$81","v":0},{"$f":" I_Series!AL$81","v":0},{"$f":" I_Series!AM$81","v":1085.466968831412},{"$f":" I_Series!AN$81","v":1082.9683422467081},{"$f":" I_Series!AO$81","v":1086.9371939896409},{"$f":" I_Series!AP$81","v":880.36162912297095},{"$f":" I_Series!AQ$81","v":944.29627629810102},{"$f":" I_Series!AR$81","v":680.43384748135202},{"$f":" I_Series!AS$81","v":914.22205884751907},{"$f":" I_Series!AT$81","v":1177.1787308492071},{"$f":" I_Series!AU$81","v":1470.2001652114768},{"$f":" I_Series!AV$81","v":931.47144920753999},{"$f":" I_Series!AW$81","v":931.47144920753999},{"$f":" I_Series!AX$81","v":931.47144920753999},{"$f":" I_Series!AY$81","v":931.47144920753999},{"$f":" I_Series!AZ$81","v":931.47144920753999},{"$f":" I_Series!BA$81","v":931.47144920753999},{"$f":" I_Series!BB$81","v":931.47144920753999},{"$f":" I_Series!BC$81","v":931.47144920753999},{"$f":" I_Series!BD$81","v":931.47144920753999},{"$f":" I_Series!BE$81","v":931.47144920753999},{"$f":" I_Series!BF$81","v":931.47144920753999},{"$f":" I_Series!BG$81","v":931.47144920753999},{"$f":" I_Series!BH$81","v":931.47144920753999},{"$f":" I_Series!BI$81","v":931.47144920753999},{"$f":" I_Series!BJ$81","v":931.47144920753999}]
[null,null,null,null,{"$f":" I_Series!E$82","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$82","v":0},{"$f":" I_Series!G$82","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$82","v":"RPI indexation to be applied"},{"$f":" I_Series!I$82","v":0},{"$f":" I_Series!J$82","v":0},{"$f":" I_Series!K$82","v":0},{"$f":" I_Series!L$82","v":0},{"$f":" I_Series!M$82","v":0},{"$f":" I_Series!N$82","v":0},{"$f":" I_Series!O$82","v":0},{"$f":" I_Series!P$82","v":0},{"$f":" I_Series!Q$82","v":0},{"$f":" I_Series!R$82","v":0},{"$f":" I_Series!S$82","v":0},{"$f":" I_Series!T$82","v":0},{"$f":" I_Series!U$82","v":0},{"$f":" I_Series!V$82","v":0},{"$f":" I_Series!W$82","v":0},{"$f":" I_Series!X$82","v":0},{"$f":" I_Series!Y$82","v":0},{"$f":" I_Series!Z$82","v":0},{"$f":" I_Series!AA$82","v":0},{"$f":" I_Series!AB$82","v":0},{"$f":" I_Series!AC$82","v":0},{"$f":" I_Series!AD$82","v":0},{"$f":" I_Series!AE$82","v":0},{"$f":" I_Series!AF$82","v":0},{"$f":" I_Series!AG$82","v":0},{"$f":" I_Series!AH$82","v":0},{"$f":" I_Series!AI$82","v":0},{"$f":" I_Series!AJ$82","v":0},{"$f":" I_Series!AK$82","v":0},{"$f":" I_Series!AL$82","v":0},{"$f":" I_Series!AM$82","v":0},{"$f":" I_Series!AN$82","v":0},{"$f":" I_Series!AO$82","v":0},{"$f":" I_Series!AP$82","v":0},{"$f":" I_Series!AQ$82","v":0},{"$f":" I_Series!AR$82","v":0},{"$f":" I_Series!AS$82","v":0},{"$f":" I_Series!AT$82","v":0},{"$f":" I_Series!AU$82","v":0},{"$f":" I_Series!AV$82","v":0},{"$f":" I_Series!AW$82","v":0},{"$f":" I_Series!AX$82","v":0},{"$f":" I_Series!AY$82","v":0},{"$f":" I_Series!AZ$82","v":0},{"$f":" I_Series!BA$82","v":0},{"$f":" I_Series!BB$82","v":0},{"$f":" I_Series!BC$82","v":0},{"$f":" I_Series!BD$82","v":0},{"$f":" I_Series!BE$82","v":0},{"$f":" I_Series!BF$82","v":0},{"$f":" I_Series!BG$82","v":0},{"$f":" I_Series!BH$82","v":0},{"$f":" I_Series!BI$82","v":0},{"$f":" I_Series!BJ$82","v":0}]
[null,null,null,null,{"$f":" I_Series!E$83","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$83","v":0},{"$f":" I_Series!G$83","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$83","v":"RPI indexation to be applied"},{"$f":" I_Series!I$83","v":0},{"$f":" I_Series!J$83","v":0},{"$f":" I_Series!K$83","v":0},{"$f":" I_Series!L$83","v":0},{"$f":" I_Series!M$83","v":0},{"$f":" I_Series!N$83","v":0},{"$f":" I_Series!O$83","v":0},{"$f":" I_Series!P$83","v":0},{"$f":" I_Series!Q$83","v":0},{"$f":" I_Series!R$83","v":0},{"$f":" I_Series!S$83","v":0},{"$f":" I_Series!T$83","v":0},{"$f":" I_Series!U$83","v":0},{"$f":" I_Series!V$83","v":0},{"$f":" I_Series!W$83","v":0},{"$f":" I_Series!X$83","v":0},{"$f":" I_Series!Y$83","v":0},{"$f":" I_Series!Z$83","v":0},{"$f":" I_Series!AA$83","v":0},{"$f":" I_Series!AB$83","v":0},{"$f":" I_Series!AC$83","v":0},{"$f":" I_Series!AD$83","v":0},{"$f":" I_Series!AE$83","v":0},{"$f":" I_Series!AF$83","v":0},{"$f":" I_Series!AG$83","v":0},{"$f":" I_Series!AH$83","v":0},{"$f":" I_Series!AI$83","v":0},{"$f":" I_Series!AJ$83","v":0},{"$f":" I_Series!AK$83","v":0},{"$f":" I_Series!AL$83","v":0},{"$f":" I_Series!AM$83","v":0},{"$f":" I_Series!AN$83","v":0},{"$f":" I_Series!AO$83","v":0},{"$f":" I_Series!AP$83","v":0},{"$f":" I_Series!AQ$83","v":0},{"$f":" I_Series!AR$83","v":0},{"$f":" I_Series!AS$83","v":0},{"$f":" I_Series!AT$83","v":0},{"$f":" I_Series!AU$83","v":0},{"$f":" I_Series!AV$83","v":0},{"$f":" I_Series!AW$83","v":0},{"$f":" I_Series!AX$83","v":0},{"$f":" I_Series!AY$83","v":0},{"$f":" I_Series!AZ$83","v":0},{"$f":" I_Series!BA$83","v":0},{"$f":" I_Series!BB$83","v":0},{"$f":" I_Series!BC$83","v":0},{"$f":" I_Series!BD$83","v":0},{"$f":" I_Series!BE$83","v":0},{"$f":" I_Series!BF$83","v":0},{"$f":" I_Series!BG$83","v":0},{"$f":" I_Series!BH$83","v":0},{"$f":" I_Series!BI$83","v":0},{"$f":" I_Series!BJ$83","v":0}]
[null,null,null,null,{"$f":" I_Series!E$84","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$84","v":0},{"$f":" I_Series!G$84","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$84","v":"RPI indexation to be applied"},{"$f":" I_Series!I$84","v":0},{"$f":" I_Series!J$84","v":0},{"$f":" I_Series!K$84","v":0},{"$f":" I_Series!L$84","v":0},{"$f":" I_Series!M$84","v":0},{"$f":" I_Series!N$84","v":0},{"$f":" I_Series!O$84","v":0},{"$f":" I_Series!P$84","v":0},{"$f":" I_Series!Q$84","v":0},{"$f":" I_Series!R$84","v":0},{"$f":" I_Series!S$84","v":0},{"$f":" I_Series!T$84","v":0},{"$f":" I_Series!U$84","v":0},{"$f":" I_Series!V$84","v":0},{"$f":" I_Series!W$84","v":0},{"$f":" I_Series!X$84","v":0},{"$f":" I_Series!Y$84","v":0},{"$f":" I_Series!Z$84","v":0},{"$f":" I_Series!AA$84","v":0},{"$f":" I_Series!AB$84","v":0},{"$f":" I_Series!AC$84","v":0},{"$f":" I_Series!AD$84","v":0},{"$f":" I_Series!AE$84","v":0},{"$f":" I_Series!AF$84","v":0},{"$f":" I_Series!AG$84","v":0},{"$f":" I_Series!AH$84","v":0},{"$f":" I_Series!AI$84","v":0},{"$f":" I_Series!AJ$84","v":0},{"$f":" I_Series!AK$84","v":0},{"$f":" I_Series!AL$84","v":0},{"$f":" I_Series!AM$84","v":0},{"$f":" I_Series!AN$84","v":0},{"$f":" I_Series!AO$84","v":0},{"$f":" I_Series!AP$84","v":0},{"$f":" I_Series!AQ$84","v":0},{"$f":" I_Series!AR$84","v":0},{"$f":" I_Series!AS$84","v":0},{"$f":" I_Series!AT$84","v":0},{"$f":" I_Series!AU$84","v":0},{"$f":" I_Series!AV$84","v":0},{"$f":" I_Series!AW$84","v":0},{"$f":" I_Series!AX$84","v":0},{"$f":" I_Series!AY$84","v":0},{"$f":" I_Series!AZ$84","v":0},{"$f":" I_Series!BA$84","v":0},{"$f":" I_Series!BB$84","v":0},{"$f":" I_Series!BC$84","v":0},{"$f":" I_Series!BD$84","v":0},{"$f":" I_Series!BE$84","v":0},{"$f":" I_Series!BF$84","v":0},{"$f":" I_Series!BG$84","v":0},{"$f":" I_Series!BH$84","v":0},{"$f":" I_Series!BI$84","v":0},{"$f":" I_Series!BJ$84","v":0}]
[null,null,null,null,{"$f":" I_Series!E$85","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$85","v":0},{"$f":" I_Series!G$85","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$85","v":"RPI indexation to be applied"},{"$f":" I_Series!I$85","v":0},{"$f":" I_Series!J$85","v":0},{"$f":" I_Series!K$85","v":0},{"$f":" I_Series!L$85","v":0},{"$f":" I_Series!M$85","v":0},{"$f":" I_Series!N$85","v":0},{"$f":" I_Series!O$85","v":0},{"$f":" I_Series!P$85","v":0},{"$f":" I_Series!Q$85","v":0},{"$f":" I_Series!R$85","v":0},{"$f":" I_Series!S$85","v":0},{"$f":" I_Series!T$85","v":0},{"$f":" I_Series!U$85","v":0},{"$f":" I_Series!V$85","v":0},{"$f":" I_Series!W$85","v":0},{"$f":" I_Series!X$85","v":0},{"$f":" I_Series!Y$85","v":0},{"$f":" I_Series!Z$85","v":0},{"$f":" I_Series!AA$85","v":0},{"$f":" I_Series!AB$85","v":0},{"$f":" I_Series!AC$85","v":0},{"$f":" I_Series!AD$85","v":0},{"$f":" I_Series!AE$85","v":0},{"$f":" I_Series!AF$85","v":0},{"$f":" I_Series!AG$85","v":0},{"$f":" I_Series!AH$85","v":0},{"$f":" I_Series!AI$85","v":0},{"$f":" I_Series!AJ$85","v":0},{"$f":" I_Series!AK$85","v":0},{"$f":" I_Series!AL$85","v":0},{"$f":" I_Series!AM$85","v":0},{"$f":" I_Series!AN$85","v":0},{"$f":" I_Series!AO$85","v":0},{"$f":" I_Series!AP$85","v":0},{"$f":" I_Series!AQ$85","v":0},{"$f":" I_Series!AR$85","v":0},{"$f":" I_Series!AS$85","v":0},{"$f":" I_Series!AT$85","v":0},{"$f":" I_Series!AU$85","v":0},{"$f":" I_Series!AV$85","v":0},{"$f":" I_Series!AW$85","v":0},{"$f":" I_Series!AX$85","v":0},{"$f":" I_Series!AY$85","v":0},{"$f":" I_Series!AZ$85","v":0},{"$f":" I_Series!BA$85","v":0},{"$f":" I_Series!BB$85","v":0},{"$f":" I_Series!BC$85","v":0},{"$f":" I_Series!BD$85","v":0},{"$f":" I_Series!BE$85","v":0},{"$f":" I_Series!BF$85","v":0},{"$f":" I_Series!BG$85","v":0},{"$f":" I_Series!BH$85","v":0},{"$f":" I_Series!BI$85","v":0},{"$f":" I_Series!BJ$85","v":0}]
[null,null,null,null,{"$f":" I_Series!E$86","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$86","v":0},{"$f":" I_Series!G$86","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$86","v":"RPI indexation to be applied"},{"$f":" I_Series!I$86","v":0},{"$f":" I_Series!J$86","v":0},{"$f":" I_Series!K$86","v":0},{"$f":" I_Series!L$86","v":0},{"$f":" I_Series!M$86","v":0},{"$f":" I_Series!N$86","v":0},{"$f":" I_Series!O$86","v":0},{"$f":" I_Series!P$86","v":0},{"$f":" I_Series!Q$86","v":0},{"$f":" I_Series!R$86","v":0},{"$f":" I_Series!S$86","v":0},{"$f":" I_Series!T$86","v":0},{"$f":" I_Series!U$86","v":0},{"$f":" I_Series!V$86","v":0},{"$f":" I_Series!W$86","v":0},{"$f":" I_Series!X$86","v":0},{"$f":" I_Series!Y$86","v":0},{"$f":" I_Series!Z$86","v":0},{"$f":" I_Series!AA$86","v":0},{"$f":" I_Series!AB$86","v":0},{"$f":" I_Series!AC$86","v":0},{"$f":" I_Series!AD$86","v":0},{"$f":" I_Series!AE$86","v":0},{"$f":" I_Series!AF$86","v":0},{"$f":" I_Series!AG$86","v":0},{"$f":" I_Series!AH$86","v":0},{"$f":" I_Series!AI$86","v":0},{"$f":" I_Series!AJ$86","v":0},{"$f":" I_Series!AK$86","v":0},{"$f":" I_Series!AL$86","v":0},{"$f":" I_Series!AM$86","v":0},{"$f":" I_Series!AN$86","v":0},{"$f":" I_Series!AO$86","v":0},{"$f":" I_Series!AP$86","v":0},{"$f":" I_Series!AQ$86","v":0},{"$f":" I_Series!AR$86","v":0},{"$f":" I_Series!AS$86","v":0},{"$f":" I_Series!AT$86","v":0},{"$f":" I_Series!AU$86","v":0},{"$f":" I_Series!AV$86","v":0},{"$f":" I_Series!AW$86","v":0},{"$f":" I_Series!AX$86","v":0},{"$f":" I_Series!AY$86","v":0},{"$f":" I_Series!AZ$86","v":0},{"$f":" I_Series!BA$86","v":0},{"$f":" I_Series!BB$86","v":0},{"$f":" I_Series!BC$86","v":0},{"$f":" I_Series!BD$86","v":0},{"$f":" I_Series!BE$86","v":0},{"$f":" I_Series!BF$86","v":0},{"$f":" I_Series!BG$86","v":0},{"$f":" I_Series!BH$86","v":0},{"$f":" I_Series!BI$86","v":0},{"$f":" I_Series!BJ$86","v":0}]
[null,null,null,null,{"$f":" I_Series!E$87","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$87","v":0},{"$f":" I_Series!G$87","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$87","v":"RPI indexation to be applied"},{"$f":" I_Series!I$87","v":0},{"$f":" I_Series!J$87","v":0},{"$f":" I_Series!K$87","v":0},{"$f":" I_Series!L$87","v":0},{"$f":" I_Series!M$87","v":0},{"$f":" I_Series!N$87","v":0},{"$f":" I_Series!O$87","v":0},{"$f":" I_Series!P$87","v":0},{"$f":" I_Series!Q$87","v":0},{"$f":" I_Series!R$87","v":0},{"$f":" I_Series!S$87","v":0},{"$f":" I_Series!T$87","v":0},{"$f":" I_Series!U$87","v":0},{"$f":" I_Series!V$87","v":0},{"$f":" I_Series!W$87","v":0},{"$f":" I_Series!X$87","v":0},{"$f":" I_Series!Y$87","v":0},{"$f":" I_Series!Z$87","v":0},{"$f":" I_Series!AA$87","v":0},{"$f":" I_Series!AB$87","v":0},{"$f":" I_Series!AC$87","v":0},{"$f":" I_Series!AD$87","v":0},{"$f":" I_Series!AE$87","v":0},{"$f":" I_Series!AF$87","v":0},{"$f":" I_Series!AG$87","v":0},{"$f":" I_Series!AH$87","v":0},{"$f":" I_Series!AI$87","v":0},{"$f":" I_Series!AJ$87","v":0},{"$f":" I_Series!AK$87","v":0},{"$f":" I_Series!AL$87","v":0},{"$f":" I_Series!AM$87","v":0},{"$f":" I_Series!AN$87","v":0},{"$f":" I_Series!AO$87","v":0},{"$f":" I_Series!AP$87","v":0},{"$f":" I_Series!AQ$87","v":0},{"$f":" I_Series!AR$87","v":0},{"$f":" I_Series!AS$87","v":0},{"$f":" I_Series!AT$87","v":0},{"$f":" I_Series!AU$87","v":0},{"$f":" I_Series!AV$87","v":0},{"$f":" I_Series!AW$87","v":0},{"$f":" I_Series!AX$87","v":0},{"$f":" I_Series!AY$87","v":0},{"$f":" I_Series!AZ$87","v":0},{"$f":" I_Series!BA$87","v":0},{"$f":" I_Series!BB$87","v":0},{"$f":" I_Series!BC$87","v":0},{"$f":" I_Series!BD$87","v":0},{"$f":" I_Series!BE$87","v":0},{"$f":" I_Series!BF$87","v":0},{"$f":" I_Series!BG$87","v":0},{"$f":" I_Series!BH$87","v":0},{"$f":" I_Series!BI$87","v":0},{"$f":" I_Series!BJ$87","v":0}]
[null,null,null,null,{"$f":" I_Series!E$88","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$88","v":0},{"$f":" I_Series!G$88","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$88","v":"RPI indexation to be applied"},{"$f":" I_Series!I$88","v":0},{"$f":" I_Series!J$88","v":0},{"$f":" I_Series!K$88","v":0},{"$f":" I_Series!L$88","v":0},{"$f":" I_Series!M$88","v":0},{"$f":" I_Series!N$88","v":0},{"$f":" I_Series!O$88","v":0},{"$f":" I_Series!P$88","v":0},{"$f":" I_Series!Q$88","v":0},{"$f":" I_Series!R$88","v":0},{"$f":" I_Series!S$88","v":0},{"$f":" I_Series!T$88","v":0},{"$f":" I_Series!U$88","v":0},{"$f":" I_Series!V$88","v":0},{"$f":" I_Series!W$88","v":0},{"$f":" I_Series!X$88","v":0},{"$f":" I_Series!Y$88","v":0},{"$f":" I_Series!Z$88","v":0},{"$f":" I_Series!AA$88","v":0},{"$f":" I_Series!AB$88","v":0},{"$f":" I_Series!AC$88","v":0},{"$f":" I_Series!AD$88","v":0},{"$f":" I_Series!AE$88","v":0},{"$f":" I_Series!AF$88","v":0},{"$f":" I_Series!AG$88","v":0},{"$f":" I_Series!AH$88","v":0},{"$f":" I_Series!AI$88","v":0},{"$f":" I_Series!AJ$88","v":0},{"$f":" I_Series!AK$88","v":0},{"$f":" I_Series!AL$88","v":0},{"$f":" I_Series!AM$88","v":0},{"$f":" I_Series!AN$88","v":0},{"$f":" I_Series!AO$88","v":0},{"$f":" I_Series!AP$88","v":0},{"$f":" I_Series!AQ$88","v":0},{"$f":" I_Series!AR$88","v":0},{"$f":" I_Series!AS$88","v":0},{"$f":" I_Series!AT$88","v":0},{"$f":" I_Series!AU$88","v":0},{"$f":" I_Series!AV$88","v":0},{"$f":" I_Series!AW$88","v":0},{"$f":" I_Series!AX$88","v":0},{"$f":" I_Series!AY$88","v":0},{"$f":" I_Series!AZ$88","v":0},{"$f":" I_Series!BA$88","v":0},{"$f":" I_Series!BB$88","v":0},{"$f":" I_Series!BC$88","v":0},{"$f":" I_Series!BD$88","v":0},{"$f":" I_Series!BE$88","v":0},{"$f":" I_Series!BF$88","v":0},{"$f":" I_Series!BG$88","v":0},{"$f":" I_Series!BH$88","v":0},{"$f":" I_Series!BI$88","v":0},{"$f":" I_Series!BJ$88","v":0}]
[null,null,null,null,{"$f":" I_Series!E$89","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$89","v":0},{"$f":" I_Series!G$89","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$89","v":"RPI indexation to be applied"},{"$f":" I_Series!I$89","v":0},{"$f":" I_Series!J$89","v":0},{"$f":" I_Series!K$89","v":0},{"$f":" I_Series!L$89","v":0},{"$f":" I_Series!M$89","v":0},{"$f":" I_Series!N$89","v":0},{"$f":" I_Series!O$89","v":0},{"$f":" I_Series!P$89","v":0},{"$f":" I_Series!Q$89","v":0},{"$f":" I_Series!R$89","v":0},{"$f":" I_Series!S$89","v":0},{"$f":" I_Series!T$89","v":0},{"$f":" I_Series!U$89","v":0},{"$f":" I_Series!V$89","v":0},{"$f":" I_Series!W$89","v":0},{"$f":" I_Series!X$89","v":0},{"$f":" I_Series!Y$89","v":0},{"$f":" I_Series!Z$89","v":0},{"$f":" I_Series!AA$89","v":0},{"$f":" I_Series!AB$89","v":0},{"$f":" I_Series!AC$89","v":0},{"$f":" I_Series!AD$89","v":0},{"$f":" I_Series!AE$89","v":0},{"$f":" I_Series!AF$89","v":0},{"$f":" I_Series!AG$89","v":0},{"$f":" I_Series!AH$89","v":0},{"$f":" I_Series!AI$89","v":0},{"$f":" I_Series!AJ$89","v":0},{"$f":" I_Series!AK$89","v":0},{"$f":" I_Series!AL$89","v":0},{"$f":" I_Series!AM$89","v":0},{"$f":" I_Series!AN$89","v":0},{"$f":" I_Series!AO$89","v":0},{"$f":" I_Series!AP$89","v":0},{"$f":" I_Series!AQ$89","v":0},{"$f":" I_Series!AR$89","v":0},{"$f":" I_Series!AS$89","v":0},{"$f":" I_Series!AT$89","v":0},{"$f":" I_Series!AU$89","v":0},{"$f":" I_Series!AV$89","v":0},{"$f":" I_Series!AW$89","v":0},{"$f":" I_Series!AX$89","v":0},{"$f":" I_Series!AY$89","v":0},{"$f":" I_Series!AZ$89","v":0},{"$f":" I_Series!BA$89","v":0},{"$f":" I_Series!BB$89","v":0},{"$f":" I_Series!BC$89","v":0},{"$f":" I_Series!BD$89","v":0},{"$f":" I_Series!BE$89","v":0},{"$f":" I_Series!BF$89","v":0},{"$f":" I_Series!BG$89","v":0},{"$f":" I_Series!BH$89","v":0},{"$f":" I_Series!BI$89","v":0},{"$f":" I_Series!BJ$89","v":0}]
[null,null,null,null,{"$f":" I_Series!E$90","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$90","v":0},{"$f":" I_Series!G$90","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$90","v":"RPI indexation to be applied"},{"$f":" I_Series!I$90","v":0},{"$f":" I_Series!J$90","v":0},{"$f":" I_Series!K$90","v":0},{"$f":" I_Series!L$90","v":0},{"$f":" I_Series!M$90","v":0},{"$f":" I_Series!N$90","v":0},{"$f":" I_Series!O$90","v":0},{"$f":" I_Series!P$90","v":0},{"$f":" I_Series!Q$90","v":0},{"$f":" I_Series!R$90","v":0},{"$f":" I_Series!S$90","v":0},{"$f":" I_Series!T$90","v":0},{"$f":" I_Series!U$90","v":0},{"$f":" I_Series!V$90","v":0},{"$f":" I_Series!W$90","v":0},{"$f":" I_Series!X$90","v":0},{"$f":" I_Series!Y$90","v":0},{"$f":" I_Series!Z$90","v":0},{"$f":" I_Series!AA$90","v":0},{"$f":" I_Series!AB$90","v":0},{"$f":" I_Series!AC$90","v":0},{"$f":" I_Series!AD$90","v":0},{"$f":" I_Series!AE$90","v":0},{"$f":" I_Series!AF$90","v":0},{"$f":" I_Series!AG$90","v":0},{"$f":" I_Series!AH$90","v":0},{"$f":" I_Series!AI$90","v":0},{"$f":" I_Series!AJ$90","v":0},{"$f":" I_Series!AK$90","v":0},{"$f":" I_Series!AL$90","v":0},{"$f":" I_Series!AM$90","v":0},{"$f":" I_Series!AN$90","v":0},{"$f":" I_Series!AO$90","v":0},{"$f":" I_Series!AP$90","v":0},{"$f":" I_Series!AQ$90","v":0},{"$f":" I_Series!AR$90","v":0},{"$f":" I_Series!AS$90","v":0},{"$f":" I_Series!AT$90","v":0},{"$f":" I_Series!AU$90","v":0},{"$f":" I_Series!AV$90","v":0},{"$f":" I_Series!AW$90","v":0},{"$f":" I_Series!AX$90","v":0},{"$f":" I_Series!AY$90","v":0},{"$f":" I_Series!AZ$90","v":0},{"$f":" I_Series!BA$90","v":0},{"$f":" I_Series!BB$90","v":0},{"$f":" I_Series!BC$90","v":0},{"$f":" I_Series!BD$90","v":0},{"$f":" I_Series!BE$90","v":0},{"$f":" I_Series!BF$90","v":0},{"$f":" I_Series!BG$90","v":0},{"$f":" I_Series!BH$90","v":0},{"$f":" I_Series!BI$90","v":0},{"$f":" I_Series!BJ$90","v":0}]
[]
[null,null,{"$f":" I_Series!C$92","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$93","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$93","v":0},{"$f":" I_Series!G$93","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$93","v":"RPI indexation to be applied"},{"$f":" I_Series!I$93","v":"CAA- CTA model"},{"$f":" I_Series!J$93","v":0},{"$f":" I_Series!K$93","v":"Being published with this model"},{"$f":" I_Series!L$93","v":0},{"$f":" I_Series!M$93","v":0},{"$f":" I_Series!N$93","v":0},{"$f":" I_Series!O$93","v":0},{"$f":" I_Series!P$93","v":0},{"$f":" I_Series!Q$93","v":0},{"$f":" I_Series!R$93","v":0},{"$f":" I_Series!S$93","v":0},{"$f":" I_Series!T$93","v":0},{"$f":" I_Series!U$93","v":0},{"$f":" I_Series!V$93","v":0},{"$f":" I_Series!W$93","v":0},{"$f":" I_Series!X$93","v":0},{"$f":" I_Series!Y$93","v":0},{"$f":" I_Series!Z$93","v":0},{"$f":" I_Series!AA$93","v":0},{"$f":" I_Series!AB$93","v":0},{"$f":" I_Series!AC$93","v":0},{"$f":" I_Series!AD$93","v":0},{"$f":" I_Series!AE$93","v":0},{"$f":" I_Series!AF$93","v":429.37515990562008},{"$f":" I_Series!AG$93","v":262.19562841530052},{"$f":" I_Series!AH$93","v":339.64266186983775},{"$f":" I_Series!AI$93","v":509.40018215905485},{"$f":" I_Series!AJ$93","v":625.87105409832373},{"$f":" I_Series!AK$93","v":902.08588811457548},{"$f":" I_Series!AL$93","v":850.50919587397971},{"$f":" I_Series!AM$93","v":1085.466968831412},{"$f":" I_Series!AN$93","v":1082.9683422467081},{"$f":" I_Series!AO$93","v":1086.9371939896409},{"$f":" I_Series!AP$93","v":880.36162912297095},{"$f":" I_Series!AQ$93","v":944.29627629810102},{"$f":" I_Series!AR$93","v":680.43384748135202},{"$f":" I_Series!AS$93","v":914.22205884751907},{"$f":" I_Series!AT$93","v":1177.1787308492071},{"$f":" I_Series!AU$93","v":1470.2001652114768},{"$f":" I_Series!AV$93","v":931.47144920753999},{"$f":" I_Series!AW$93","v":931.47144920753999},{"$f":" I_Series!AX$93","v":931.47144920753999},{"$f":" I_Series!AY$93","v":931.47144920753999},{"$f":" I_Series!AZ$93","v":931.47144920753999},{"$f":" I_Series!BA$93","v":931.47144920753999},{"$f":" I_Series!BB$93","v":931.47144920753999},{"$f":" I_Series!BC$93","v":931.47144920753999},{"$f":" I_Series!BD$93","v":931.47144920753999},{"$f":" I_Series!BE$93","v":931.47144920753999},{"$f":" I_Series!BF$93","v":931.47144920753999},{"$f":" I_Series!BG$93","v":931.47144920753999},{"$f":" I_Series!BH$93","v":931.47144920753999},{"$f":" I_Series!BI$93","v":931.47144920753999},{"$f":" I_Series!BJ$93","v":931.47144920753999}]
[null,null,null,null,{"$f":" I_Series!E$94","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$94","v":0},{"$f":" I_Series!G$94","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$94","v":"RPI indexation to be applied"},{"$f":" I_Series!I$94","v":0},{"$f":" I_Series!J$94","v":0},{"$f":" I_Series!K$94","v":0},{"$f":" I_Series!L$94","v":0},{"$f":" I_Series!M$94","v":0},{"$f":" I_Series!N$94","v":0},{"$f":" I_Series!O$94","v":0},{"$f":" I_Series!P$94","v":0},{"$f":" I_Series!Q$94","v":0},{"$f":" I_Series!R$94","v":0},{"$f":" I_Series!S$94","v":0},{"$f":" I_Series!T$94","v":0},{"$f":" I_Series!U$94","v":0},{"$f":" I_Series!V$94","v":0},{"$f":" I_Series!W$94","v":0},{"$f":" I_Series!X$94","v":0},{"$f":" I_Series!Y$94","v":0},{"$f":" I_Series!Z$94","v":0},{"$f":" I_Series!AA$94","v":0},{"$f":" I_Series!AB$94","v":0},{"$f":" I_Series!AC$94","v":0},{"$f":" I_Series!AD$94","v":0},{"$f":" I_Series!AE$94","v":0},{"$f":" I_Series!AF$94","v":0},{"$f":" I_Series!AG$94","v":0},{"$f":" I_Series!AH$94","v":0},{"$f":" I_Series!AI$94","v":0},{"$f":" I_Series!AJ$94","v":0},{"$f":" I_Series!AK$94","v":0},{"$f":" I_Series!AL$94","v":0},{"$f":" I_Series!AM$94","v":0},{"$f":" I_Series!AN$94","v":0},{"$f":" I_Series!AO$94","v":0},{"$f":" I_Series!AP$94","v":0},{"$f":" I_Series!AQ$94","v":0},{"$f":" I_Series!AR$94","v":0},{"$f":" I_Series!AS$94","v":0},{"$f":" I_Series!AT$94","v":0},{"$f":" I_Series!AU$94","v":0},{"$f":" I_Series!AV$94","v":0},{"$f":" I_Series!AW$94","v":0},{"$f":" I_Series!AX$94","v":0},{"$f":" I_Series!AY$94","v":0},{"$f":" I_Series!AZ$94","v":0},{"$f":" I_Series!BA$94","v":0},{"$f":" I_Series!BB$94","v":0},{"$f":" I_Series!BC$94","v":0},{"$f":" I_Series!BD$94","v":0},{"$f":" I_Series!BE$94","v":0},{"$f":" I_Series!BF$94","v":0},{"$f":" I_Series!BG$94","v":0},{"$f":" I_Series!BH$94","v":0},{"$f":" I_Series!BI$94","v":0},{"$f":" I_Series!BJ$94","v":0}]
[null,null,null,null,{"$f":" I_Series!E$95","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$95","v":0},{"$f":" I_Series!G$95","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$95","v":"RPI indexation to be applied"},{"$f":" I_Series!I$95","v":0},{"$f":" I_Series!J$95","v":0},{"$f":" I_Series!K$95","v":0},{"$f":" I_Series!L$95","v":0},{"$f":" I_Series!M$95","v":0},{"$f":" I_Series!N$95","v":0},{"$f":" I_Series!O$95","v":0},{"$f":" I_Series!P$95","v":0},{"$f":" I_Series!Q$95","v":0},{"$f":" I_Series!R$95","v":0},{"$f":" I_Series!S$95","v":0},{"$f":" I_Series!T$95","v":0},{"$f":" I_Series!U$95","v":0},{"$f":" I_Series!V$95","v":0},{"$f":" I_Series!W$95","v":0},{"$f":" I_Series!X$95","v":0},{"$f":" I_Series!Y$95","v":0},{"$f":" I_Series!Z$95","v":0},{"$f":" I_Series!AA$95","v":0},{"$f":" I_Series!AB$95","v":0},{"$f":" I_Series!AC$95","v":0},{"$f":" I_Series!AD$95","v":0},{"$f":" I_Series!AE$95","v":0},{"$f":" I_Series!AF$95","v":0},{"$f":" I_Series!AG$95","v":0},{"$f":" I_Series!AH$95","v":0},{"$f":" I_Series!AI$95","v":0},{"$f":" I_Series!AJ$95","v":0},{"$f":" I_Series!AK$95","v":0},{"$f":" I_Series!AL$95","v":0},{"$f":" I_Series!AM$95","v":0},{"$f":" I_Series!AN$95","v":0},{"$f":" I_Series!AO$95","v":0},{"$f":" I_Series!AP$95","v":0},{"$f":" I_Series!AQ$95","v":0},{"$f":" I_Series!AR$95","v":0},{"$f":" I_Series!AS$95","v":0},{"$f":" I_Series!AT$95","v":0},{"$f":" I_Series!AU$95","v":0},{"$f":" I_Series!AV$95","v":0},{"$f":" I_Series!AW$95","v":0},{"$f":" I_Series!AX$95","v":0},{"$f":" I_Series!AY$95","v":0},{"$f":" I_Series!AZ$95","v":0},{"$f":" I_Series!BA$95","v":0},{"$f":" I_Series!BB$95","v":0},{"$f":" I_Series!BC$95","v":0},{"$f":" I_Series!BD$95","v":0},{"$f":" I_Series!BE$95","v":0},{"$f":" I_Series!BF$95","v":0},{"$f":" I_Series!BG$95","v":0},{"$f":" I_Series!BH$95","v":0},{"$f":" I_Series!BI$95","v":0},{"$f":" I_Series!BJ$95","v":0}]
[null,null,null,null,{"$f":" I_Series!E$96","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$96","v":0},{"$f":" I_Series!G$96","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$96","v":"RPI indexation to be applied"},{"$f":" I_Series!I$96","v":0},{"$f":" I_Series!J$96","v":0},{"$f":" I_Series!K$96","v":0},{"$f":" I_Series!L$96","v":0},{"$f":" I_Series!M$96","v":0},{"$f":" I_Series!N$96","v":0},{"$f":" I_Series!O$96","v":0},{"$f":" I_Series!P$96","v":0},{"$f":" I_Series!Q$96","v":0},{"$f":" I_Series!R$96","v":0},{"$f":" I_Series!S$96","v":0},{"$f":" I_Series!T$96","v":0},{"$f":" I_Series!U$96","v":0},{"$f":" I_Series!V$96","v":0},{"$f":" I_Series!W$96","v":0},{"$f":" I_Series!X$96","v":0},{"$f":" I_Series!Y$96","v":0},{"$f":" I_Series!Z$96","v":0},{"$f":" I_Series!AA$96","v":0},{"$f":" I_Series!AB$96","v":0},{"$f":" I_Series!AC$96","v":0},{"$f":" I_Series!AD$96","v":0},{"$f":" I_Series!AE$96","v":0},{"$f":" I_Series!AF$96","v":0},{"$f":" I_Series!AG$96","v":0},{"$f":" I_Series!AH$96","v":0},{"$f":" I_Series!AI$96","v":0},{"$f":" I_Series!AJ$96","v":0},{"$f":" I_Series!AK$96","v":0},{"$f":" I_Series!AL$96","v":0},{"$f":" I_Series!AM$96","v":0},{"$f":" I_Series!AN$96","v":0},{"$f":" I_Series!AO$96","v":0},{"$f":" I_Series!AP$96","v":0},{"$f":" I_Series!AQ$96","v":0},{"$f":" I_Series!AR$96","v":0},{"$f":" I_Series!AS$96","v":0},{"$f":" I_Series!AT$96","v":0},{"$f":" I_Series!AU$96","v":0},{"$f":" I_Series!AV$96","v":0},{"$f":" I_Series!AW$96","v":0},{"$f":" I_Series!AX$96","v":0},{"$f":" I_Series!AY$96","v":0},{"$f":" I_Series!AZ$96","v":0},{"$f":" I_Series!BA$96","v":0},{"$f":" I_Series!BB$96","v":0},{"$f":" I_Series!BC$96","v":0},{"$f":" I_Series!BD$96","v":0},{"$f":" I_Series!BE$96","v":0},{"$f":" I_Series!BF$96","v":0},{"$f":" I_Series!BG$96","v":0},{"$f":" I_Series!BH$96","v":0},{"$f":" I_Series!BI$96","v":0},{"$f":" I_Series!BJ$96","v":0}]
[null,null,null,null,{"$f":" I_Series!E$97","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$97","v":0},{"$f":" I_Series!G$97","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$97","v":"RPI indexation to be applied"},{"$f":" I_Series!I$97","v":0},{"$f":" I_Series!J$97","v":0},{"$f":" I_Series!K$97","v":0},{"$f":" I_Series!L$97","v":0},{"$f":" I_Series!M$97","v":0},{"$f":" I_Series!N$97","v":0},{"$f":" I_Series!O$97","v":0},{"$f":" I_Series!P$97","v":0},{"$f":" I_Series!Q$97","v":0},{"$f":" I_Series!R$97","v":0},{"$f":" I_Series!S$97","v":0},{"$f":" I_Series!T$97","v":0},{"$f":" I_Series!U$97","v":0},{"$f":" I_Series!V$97","v":0},{"$f":" I_Series!W$97","v":0},{"$f":" I_Series!X$97","v":0},{"$f":" I_Series!Y$97","v":0},{"$f":" I_Series!Z$97","v":0},{"$f":" I_Series!AA$97","v":0},{"$f":" I_Series!AB$97","v":0},{"$f":" I_Series!AC$97","v":0},{"$f":" I_Series!AD$97","v":0},{"$f":" I_Series!AE$97","v":0},{"$f":" I_Series!AF$97","v":0},{"$f":" I_Series!AG$97","v":0},{"$f":" I_Series!AH$97","v":0},{"$f":" I_Series!AI$97","v":0},{"$f":" I_Series!AJ$97","v":0},{"$f":" I_Series!AK$97","v":0},{"$f":" I_Series!AL$97","v":0},{"$f":" I_Series!AM$97","v":0},{"$f":" I_Series!AN$97","v":0},{"$f":" I_Series!AO$97","v":0},{"$f":" I_Series!AP$97","v":0},{"$f":" I_Series!AQ$97","v":0},{"$f":" I_Series!AR$97","v":0},{"$f":" I_Series!AS$97","v":0},{"$f":" I_Series!AT$97","v":0},{"$f":" I_Series!AU$97","v":0},{"$f":" I_Series!AV$97","v":0},{"$f":" I_Series!AW$97","v":0},{"$f":" I_Series!AX$97","v":0},{"$f":" I_Series!AY$97","v":0},{"$f":" I_Series!AZ$97","v":0},{"$f":" I_Series!BA$97","v":0},{"$f":" I_Series!BB$97","v":0},{"$f":" I_Series!BC$97","v":0},{"$f":" I_Series!BD$97","v":0},{"$f":" I_Series!BE$97","v":0},{"$f":" I_Series!BF$97","v":0},{"$f":" I_Series!BG$97","v":0},{"$f":" I_Series!BH$97","v":0},{"$f":" I_Series!BI$97","v":0},{"$f":" I_Series!BJ$97","v":0}]
[null,null,null,null,{"$f":" I_Series!E$98","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$98","v":0},{"$f":" I_Series!G$98","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$98","v":"RPI indexation to be applied"},{"$f":" I_Series!I$98","v":0},{"$f":" I_Series!J$98","v":0},{"$f":" I_Series!K$98","v":0},{"$f":" I_Series!L$98","v":0},{"$f":" I_Series!M$98","v":0},{"$f":" I_Series!N$98","v":0},{"$f":" I_Series!O$98","v":0},{"$f":" I_Series!P$98","v":0},{"$f":" I_Series!Q$98","v":0},{"$f":" I_Series!R$98","v":0},{"$f":" I_Series!S$98","v":0},{"$f":" I_Series!T$98","v":0},{"$f":" I_Series!U$98","v":0},{"$f":" I_Series!V$98","v":0},{"$f":" I_Series!W$98","v":0},{"$f":" I_Series!X$98","v":0},{"$f":" I_Series!Y$98","v":0},{"$f":" I_Series!Z$98","v":0},{"$f":" I_Series!AA$98","v":0},{"$f":" I_Series!AB$98","v":0},{"$f":" I_Series!AC$98","v":0},{"$f":" I_Series!AD$98","v":0},{"$f":" I_Series!AE$98","v":0},{"$f":" I_Series!AF$98","v":0},{"$f":" I_Series!AG$98","v":0},{"$f":" I_Series!AH$98","v":0},{"$f":" I_Series!AI$98","v":0},{"$f":" I_Series!AJ$98","v":0},{"$f":" I_Series!AK$98","v":0},{"$f":" I_Series!AL$98","v":0},{"$f":" I_Series!AM$98","v":0},{"$f":" I_Series!AN$98","v":0},{"$f":" I_Series!AO$98","v":0},{"$f":" I_Series!AP$98","v":0},{"$f":" I_Series!AQ$98","v":0},{"$f":" I_Series!AR$98","v":0},{"$f":" I_Series!AS$98","v":0},{"$f":" I_Series!AT$98","v":0},{"$f":" I_Series!AU$98","v":0},{"$f":" I_Series!AV$98","v":0},{"$f":" I_Series!AW$98","v":0},{"$f":" I_Series!AX$98","v":0},{"$f":" I_Series!AY$98","v":0},{"$f":" I_Series!AZ$98","v":0},{"$f":" I_Series!BA$98","v":0},{"$f":" I_Series!BB$98","v":0},{"$f":" I_Series!BC$98","v":0},{"$f":" I_Series!BD$98","v":0},{"$f":" I_Series!BE$98","v":0},{"$f":" I_Series!BF$98","v":0},{"$f":" I_Series!BG$98","v":0},{"$f":" I_Series!BH$98","v":0},{"$f":" I_Series!BI$98","v":0},{"$f":" I_Series!BJ$98","v":0}]
[null,null,null,null,{"$f":" I_Series!E$99","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$99","v":0},{"$f":" I_Series!G$99","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$99","v":"RPI indexation to be applied"},{"$f":" I_Series!I$99","v":0},{"$f":" I_Series!J$99","v":0},{"$f":" I_Series!K$99","v":0},{"$f":" I_Series!L$99","v":0},{"$f":" I_Series!M$99","v":0},{"$f":" I_Series!N$99","v":0},{"$f":" I_Series!O$99","v":0},{"$f":" I_Series!P$99","v":0},{"$f":" I_Series!Q$99","v":0},{"$f":" I_Series!R$99","v":0},{"$f":" I_Series!S$99","v":0},{"$f":" I_Series!T$99","v":0},{"$f":" I_Series!U$99","v":0},{"$f":" I_Series!V$99","v":0},{"$f":" I_Series!W$99","v":0},{"$f":" I_Series!X$99","v":0},{"$f":" I_Series!Y$99","v":0},{"$f":" I_Series!Z$99","v":0},{"$f":" I_Series!AA$99","v":0},{"$f":" I_Series!AB$99","v":0},{"$f":" I_Series!AC$99","v":0},{"$f":" I_Series!AD$99","v":0},{"$f":" I_Series!AE$99","v":0},{"$f":" I_Series!AF$99","v":0},{"$f":" I_Series!AG$99","v":0},{"$f":" I_Series!AH$99","v":0},{"$f":" I_Series!AI$99","v":0},{"$f":" I_Series!AJ$99","v":0},{"$f":" I_Series!AK$99","v":0},{"$f":" I_Series!AL$99","v":0},{"$f":" I_Series!AM$99","v":0},{"$f":" I_Series!AN$99","v":0},{"$f":" I_Series!AO$99","v":0},{"$f":" I_Series!AP$99","v":0},{"$f":" I_Series!AQ$99","v":0},{"$f":" I_Series!AR$99","v":0},{"$f":" I_Series!AS$99","v":0},{"$f":" I_Series!AT$99","v":0},{"$f":" I_Series!AU$99","v":0},{"$f":" I_Series!AV$99","v":0},{"$f":" I_Series!AW$99","v":0},{"$f":" I_Series!AX$99","v":0},{"$f":" I_Series!AY$99","v":0},{"$f":" I_Series!AZ$99","v":0},{"$f":" I_Series!BA$99","v":0},{"$f":" I_Series!BB$99","v":0},{"$f":" I_Series!BC$99","v":0},{"$f":" I_Series!BD$99","v":0},{"$f":" I_Series!BE$99","v":0},{"$f":" I_Series!BF$99","v":0},{"$f":" I_Series!BG$99","v":0},{"$f":" I_Series!BH$99","v":0},{"$f":" I_Series!BI$99","v":0},{"$f":" I_Series!BJ$99","v":0}]
[null,null,null,null,{"$f":" I_Series!E$100","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$100","v":0},{"$f":" I_Series!G$100","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$100","v":"RPI indexation to be applied"},{"$f":" I_Series!I$100","v":0},{"$f":" I_Series!J$100","v":0},{"$f":" I_Series!K$100","v":0},{"$f":" I_Series!L$100","v":0},{"$f":" I_Series!M$100","v":0},{"$f":" I_Series!N$100","v":0},{"$f":" I_Series!O$100","v":0},{"$f":" I_Series!P$100","v":0},{"$f":" I_Series!Q$100","v":0},{"$f":" I_Series!R$100","v":0},{"$f":" I_Series!S$100","v":0},{"$f":" I_Series!T$100","v":0},{"$f":" I_Series!U$100","v":0},{"$f":" I_Series!V$100","v":0},{"$f":" I_Series!W$100","v":0},{"$f":" I_Series!X$100","v":0},{"$f":" I_Series!Y$100","v":0},{"$f":" I_Series!Z$100","v":0},{"$f":" I_Series!AA$100","v":0},{"$f":" I_Series!AB$100","v":0},{"$f":" I_Series!AC$100","v":0},{"$f":" I_Series!AD$100","v":0},{"$f":" I_Series!AE$100","v":0},{"$f":" I_Series!AF$100","v":0},{"$f":" I_Series!AG$100","v":0},{"$f":" I_Series!AH$100","v":0},{"$f":" I_Series!AI$100","v":0},{"$f":" I_Series!AJ$100","v":0},{"$f":" I_Series!AK$100","v":0},{"$f":" I_Series!AL$100","v":0},{"$f":" I_Series!AM$100","v":0},{"$f":" I_Series!AN$100","v":0},{"$f":" I_Series!AO$100","v":0},{"$f":" I_Series!AP$100","v":0},{"$f":" I_Series!AQ$100","v":0},{"$f":" I_Series!AR$100","v":0},{"$f":" I_Series!AS$100","v":0},{"$f":" I_Series!AT$100","v":0},{"$f":" I_Series!AU$100","v":0},{"$f":" I_Series!AV$100","v":0},{"$f":" I_Series!AW$100","v":0},{"$f":" I_Series!AX$100","v":0},{"$f":" I_Series!AY$100","v":0},{"$f":" I_Series!AZ$100","v":0},{"$f":" I_Series!BA$100","v":0},{"$f":" I_Series!BB$100","v":0},{"$f":" I_Series!BC$100","v":0},{"$f":" I_Series!BD$100","v":0},{"$f":" I_Series!BE$100","v":0},{"$f":" I_Series!BF$100","v":0},{"$f":" I_Series!BG$100","v":0},{"$f":" I_Series!BH$100","v":0},{"$f":" I_Series!BI$100","v":0},{"$f":" I_Series!BJ$100","v":0}]
[null,null,null,null,{"$f":" I_Series!E$101","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$101","v":0},{"$f":" I_Series!G$101","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$101","v":"RPI indexation to be applied"},{"$f":" I_Series!I$101","v":0},{"$f":" I_Series!J$101","v":0},{"$f":" I_Series!K$101","v":0},{"$f":" I_Series!L$101","v":0},{"$f":" I_Series!M$101","v":0},{"$f":" I_Series!N$101","v":0},{"$f":" I_Series!O$101","v":0},{"$f":" I_Series!P$101","v":0},{"$f":" I_Series!Q$101","v":0},{"$f":" I_Series!R$101","v":0},{"$f":" I_Series!S$101","v":0},{"$f":" I_Series!T$101","v":0},{"$f":" I_Series!U$101","v":0},{"$f":" I_Series!V$101","v":0},{"$f":" I_Series!W$101","v":0},{"$f":" I_Series!X$101","v":0},{"$f":" I_Series!Y$101","v":0},{"$f":" I_Series!Z$101","v":0},{"$f":" I_Series!AA$101","v":0},{"$f":" I_Series!AB$101","v":0},{"$f":" I_Series!AC$101","v":0},{"$f":" I_Series!AD$101","v":0},{"$f":" I_Series!AE$101","v":0},{"$f":" I_Series!AF$101","v":0},{"$f":" I_Series!AG$101","v":0},{"$f":" I_Series!AH$101","v":0},{"$f":" I_Series!AI$101","v":0},{"$f":" I_Series!AJ$101","v":0},{"$f":" I_Series!AK$101","v":0},{"$f":" I_Series!AL$101","v":0},{"$f":" I_Series!AM$101","v":0},{"$f":" I_Series!AN$101","v":0},{"$f":" I_Series!AO$101","v":0},{"$f":" I_Series!AP$101","v":0},{"$f":" I_Series!AQ$101","v":0},{"$f":" I_Series!AR$101","v":0},{"$f":" I_Series!AS$101","v":0},{"$f":" I_Series!AT$101","v":0},{"$f":" I_Series!AU$101","v":0},{"$f":" I_Series!AV$101","v":0},{"$f":" I_Series!AW$101","v":0},{"$f":" I_Series!AX$101","v":0},{"$f":" I_Series!AY$101","v":0},{"$f":" I_Series!AZ$101","v":0},{"$f":" I_Series!BA$101","v":0},{"$f":" I_Series!BB$101","v":0},{"$f":" I_Series!BC$101","v":0},{"$f":" I_Series!BD$101","v":0},{"$f":" I_Series!BE$101","v":0},{"$f":" I_Series!BF$101","v":0},{"$f":" I_Series!BG$101","v":0},{"$f":" I_Series!BH$101","v":0},{"$f":" I_Series!BI$101","v":0},{"$f":" I_Series!BJ$101","v":0}]
[null,null,null,null,{"$f":" I_Series!E$102","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$102","v":0},{"$f":" I_Series!G$102","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$102","v":"RPI indexation to be applied"},{"$f":" I_Series!I$102","v":0},{"$f":" I_Series!J$102","v":0},{"$f":" I_Series!K$102","v":0},{"$f":" I_Series!L$102","v":0},{"$f":" I_Series!M$102","v":0},{"$f":" I_Series!N$102","v":0},{"$f":" I_Series!O$102","v":0},{"$f":" I_Series!P$102","v":0},{"$f":" I_Series!Q$102","v":0},{"$f":" I_Series!R$102","v":0},{"$f":" I_Series!S$102","v":0},{"$f":" I_Series!T$102","v":0},{"$f":" I_Series!U$102","v":0},{"$f":" I_Series!V$102","v":0},{"$f":" I_Series!W$102","v":0},{"$f":" I_Series!X$102","v":0},{"$f":" I_Series!Y$102","v":0},{"$f":" I_Series!Z$102","v":0},{"$f":" I_Series!AA$102","v":0},{"$f":" I_Series!AB$102","v":0},{"$f":" I_Series!AC$102","v":0},{"$f":" I_Series!AD$102","v":0},{"$f":" I_Series!AE$102","v":0},{"$f":" I_Series!AF$102","v":0},{"$f":" I_Series!AG$102","v":0},{"$f":" I_Series!AH$102","v":0},{"$f":" I_Series!AI$102","v":0},{"$f":" I_Series!AJ$102","v":0},{"$f":" I_Series!AK$102","v":0},{"$f":" I_Series!AL$102","v":0},{"$f":" I_Series!AM$102","v":0},{"$f":" I_Series!AN$102","v":0},{"$f":" I_Series!AO$102","v":0},{"$f":" I_Series!AP$102","v":0},{"$f":" I_Series!AQ$102","v":0},{"$f":" I_Series!AR$102","v":0},{"$f":" I_Series!AS$102","v":0},{"$f":" I_Series!AT$102","v":0},{"$f":" I_Series!AU$102","v":0},{"$f":" I_Series!AV$102","v":0},{"$f":" I_Series!AW$102","v":0},{"$f":" I_Series!AX$102","v":0},{"$f":" I_Series!AY$102","v":0},{"$f":" I_Series!AZ$102","v":0},{"$f":" I_Series!BA$102","v":0},{"$f":" I_Series!BB$102","v":0},{"$f":" I_Series!BC$102","v":0},{"$f":" I_Series!BD$102","v":0},{"$f":" I_Series!BE$102","v":0},{"$f":" I_Series!BF$102","v":0},{"$f":" I_Series!BG$102","v":0},{"$f":" I_Series!BH$102","v":0},{"$f":" I_Series!BI$102","v":0},{"$f":" I_Series!BJ$102","v":0}]
[]
[null,null,{"$f":" I_Series!C$104","v":"Low capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$105","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$105","v":0},{"$f":" I_Series!G$105","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$105","v":"RPI indexation to be applied"},{"$f":" I_Series!I$105","v":"CAA- CTA model"},{"$f":" I_Series!J$105","v":0},{"$f":" I_Series!K$105","v":"Being published with this model"},{"$f":" I_Series!L$105","v":0},{"$f":" I_Series!M$105","v":0},{"$f":" I_Series!N$105","v":0},{"$f":" I_Series!O$105","v":0},{"$f":" I_Series!P$105","v":0},{"$f":" I_Series!Q$105","v":0},{"$f":" I_Series!R$105","v":0},{"$f":" I_Series!S$105","v":0},{"$f":" I_Series!T$105","v":0},{"$f":" I_Series!U$105","v":0},{"$f":" I_Series!V$105","v":0},{"$f":" I_Series!W$105","v":0},{"$f":" I_Series!X$105","v":0},{"$f":" I_Series!Y$105","v":0},{"$f":" I_Series!Z$105","v":0},{"$f":" I_Series!AA$105","v":0},{"$f":" I_Series!AB$105","v":0},{"$f":" I_Series!AC$105","v":0},{"$f":" I_Series!AD$105","v":0},{"$f":" I_Series!AE$105","v":0},{"$f":" I_Series!AF$105","v":0},{"$f":" I_Series!AG$105","v":0},{"$f":" I_Series!AH$105","v":0},{"$f":" I_Series!AI$105","v":0},{"$f":" I_Series!AJ$105","v":0},{"$f":" I_Series!AK$105","v":0},{"$f":" I_Series!AL$105","v":0},{"$f":" I_Series!AM$105","v":863.49696892754832},{"$f":" I_Series!AN$105","v":961.7199556880613},{"$f":" I_Series!AO$105","v":980.09759833413545},{"$f":" I_Series!AP$105","v":1120.8873293658467},{"$f":" I_Series!AQ$105","v":1367.5586165252896},{"$f":" I_Series!AR$105","v":1435.1309501352891},{"$f":" I_Series!AS$105","v":1195.0259182253876},{"$f":" I_Series!AT$105","v":1133.9122490774016},{"$f":" I_Series!AU$105","v":1160.9564914759046},{"$f":" I_Series!AV$105","v":1125.475339373995},{"$f":" I_Series!AW$105","v":1167.8782435614287},{"$f":" I_Series!AX$105","v":959.13730895456092},{"$f":" I_Series!AY$105","v":868.37906875340764},{"$f":" I_Series!AZ$105","v":797.8901971003794},{"$f":" I_Series!BA$105","v":758.56118370702484},{"$f":" I_Series!BB$105","v":724.79411501021048},{"$f":" I_Series!BC$105","v":910.50925072783059},{"$f":" I_Series!BD$105","v":1138.973776085825},{"$f":" I_Series!BE$105","v":1212.0533856379545},{"$f":" I_Series!BF$105","v":630.99512258734433},{"$f":" I_Series!BG$105","v":636.64333046133754},{"$f":" I_Series!BH$105","v":662.70320845790263},{"$f":" I_Series!BI$105","v":661.2929027471497},{"$f":" I_Series!BJ$105","v":673.97155533842147}]
[null,null,null,null,{"$f":" I_Series!E$106","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$106","v":0},{"$f":" I_Series!G$106","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$106","v":"RPI indexation to be applied"},{"$f":" I_Series!I$106","v":0},{"$f":" I_Series!J$106","v":0},{"$f":" I_Series!K$106","v":0},{"$f":" I_Series!L$106","v":0},{"$f":" I_Series!M$106","v":0},{"$f":" I_Series!N$106","v":0},{"$f":" I_Series!O$106","v":0},{"$f":" I_Series!P$106","v":0},{"$f":" I_Series!Q$106","v":0},{"$f":" I_Series!R$106","v":0},{"$f":" I_Series!S$106","v":0},{"$f":" I_Series!T$106","v":0},{"$f":" I_Series!U$106","v":0},{"$f":" I_Series!V$106","v":0},{"$f":" I_Series!W$106","v":0},{"$f":" I_Series!X$106","v":0},{"$f":" I_Series!Y$106","v":0},{"$f":" I_Series!Z$106","v":0},{"$f":" I_Series!AA$106","v":0},{"$f":" I_Series!AB$106","v":0},{"$f":" I_Series!AC$106","v":0},{"$f":" I_Series!AD$106","v":0},{"$f":" I_Series!AE$106","v":0},{"$f":" I_Series!AF$106","v":0},{"$f":" I_Series!AG$106","v":0},{"$f":" I_Series!AH$106","v":0},{"$f":" I_Series!AI$106","v":0},{"$f":" I_Series!AJ$106","v":0},{"$f":" I_Series!AK$106","v":0},{"$f":" I_Series!AL$106","v":0},{"$f":" I_Series!AM$106","v":0},{"$f":" I_Series!AN$106","v":0},{"$f":" I_Series!AO$106","v":0},{"$f":" I_Series!AP$106","v":0},{"$f":" I_Series!AQ$106","v":0},{"$f":" I_Series!AR$106","v":0},{"$f":" I_Series!AS$106","v":0},{"$f":" I_Series!AT$106","v":0},{"$f":" I_Series!AU$106","v":0},{"$f":" I_Series!AV$106","v":0},{"$f":" I_Series!AW$106","v":0},{"$f":" I_Series!AX$106","v":0},{"$f":" I_Series!AY$106","v":0},{"$f":" I_Series!AZ$106","v":0},{"$f":" I_Series!BA$106","v":0},{"$f":" I_Series!BB$106","v":0},{"$f":" I_Series!BC$106","v":0},{"$f":" I_Series!BD$106","v":0},{"$f":" I_Series!BE$106","v":0},{"$f":" I_Series!BF$106","v":0},{"$f":" I_Series!BG$106","v":0},{"$f":" I_Series!BH$106","v":0},{"$f":" I_Series!BI$106","v":0},{"$f":" I_Series!BJ$106","v":0}]
[null,null,null,null,{"$f":" I_Series!E$107","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$107","v":0},{"$f":" I_Series!G$107","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$107","v":"RPI indexation to be applied"},{"$f":" I_Series!I$107","v":0},{"$f":" I_Series!J$107","v":0},{"$f":" I_Series!K$107","v":0},{"$f":" I_Series!L$107","v":0},{"$f":" I_Series!M$107","v":0},{"$f":" I_Series!N$107","v":0},{"$f":" I_Series!O$107","v":0},{"$f":" I_Series!P$107","v":0},{"$f":" I_Series!Q$107","v":0},{"$f":" I_Series!R$107","v":0},{"$f":" I_Series!S$107","v":0},{"$f":" I_Series!T$107","v":0},{"$f":" I_Series!U$107","v":0},{"$f":" I_Series!V$107","v":0},{"$f":" I_Series!W$107","v":0},{"$f":" I_Series!X$107","v":0},{"$f":" I_Series!Y$107","v":0},{"$f":" I_Series!Z$107","v":0},{"$f":" I_Series!AA$107","v":0},{"$f":" I_Series!AB$107","v":0},{"$f":" I_Series!AC$107","v":0},{"$f":" I_Series!AD$107","v":0},{"$f":" I_Series!AE$107","v":0},{"$f":" I_Series!AF$107","v":0},{"$f":" I_Series!AG$107","v":0},{"$f":" I_Series!AH$107","v":0},{"$f":" I_Series!AI$107","v":0},{"$f":" I_Series!AJ$107","v":0},{"$f":" I_Series!AK$107","v":0},{"$f":" I_Series!AL$107","v":0},{"$f":" I_Series!AM$107","v":0},{"$f":" I_Series!AN$107","v":0},{"$f":" I_Series!AO$107","v":0},{"$f":" I_Series!AP$107","v":0},{"$f":" I_Series!AQ$107","v":0},{"$f":" I_Series!AR$107","v":0},{"$f":" I_Series!AS$107","v":0},{"$f":" I_Series!AT$107","v":0},{"$f":" I_Series!AU$107","v":0},{"$f":" I_Series!AV$107","v":0},{"$f":" I_Series!AW$107","v":0},{"$f":" I_Series!AX$107","v":0},{"$f":" I_Series!AY$107","v":0},{"$f":" I_Series!AZ$107","v":0},{"$f":" I_Series!BA$107","v":0},{"$f":" I_Series!BB$107","v":0},{"$f":" I_Series!BC$107","v":0},{"$f":" I_Series!BD$107","v":0},{"$f":" I_Series!BE$107","v":0},{"$f":" I_Series!BF$107","v":0},{"$f":" I_Series!BG$107","v":0},{"$f":" I_Series!BH$107","v":0},{"$f":" I_Series!BI$107","v":0},{"$f":" I_Series!BJ$107","v":0}]
[null,null,null,null,{"$f":" I_Series!E$108","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$108","v":0},{"$f":" I_Series!G$108","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$108","v":"RPI indexation to be applied"},{"$f":" I_Series!I$108","v":0},{"$f":" I_Series!J$108","v":0},{"$f":" I_Series!K$108","v":0},{"$f":" I_Series!L$108","v":0},{"$f":" I_Series!M$108","v":0},{"$f":" I_Series!N$108","v":0},{"$f":" I_Series!O$108","v":0},{"$f":" I_Series!P$108","v":0},{"$f":" I_Series!Q$108","v":0},{"$f":" I_Series!R$108","v":0},{"$f":" I_Series!S$108","v":0},{"$f":" I_Series!T$108","v":0},{"$f":" I_Series!U$108","v":0},{"$f":" I_Series!V$108","v":0},{"$f":" I_Series!W$108","v":0},{"$f":" I_Series!X$108","v":0},{"$f":" I_Series!Y$108","v":0},{"$f":" I_Series!Z$108","v":0},{"$f":" I_Series!AA$108","v":0},{"$f":" I_Series!AB$108","v":0},{"$f":" I_Series!AC$108","v":0},{"$f":" I_Series!AD$108","v":0},{"$f":" I_Series!AE$108","v":0},{"$f":" I_Series!AF$108","v":0},{"$f":" I_Series!AG$108","v":0},{"$f":" I_Series!AH$108","v":0},{"$f":" I_Series!AI$108","v":0},{"$f":" I_Series!AJ$108","v":0},{"$f":" I_Series!AK$108","v":0},{"$f":" I_Series!AL$108","v":0},{"$f":" I_Series!AM$108","v":0},{"$f":" I_Series!AN$108","v":0},{"$f":" I_Series!AO$108","v":0},{"$f":" I_Series!AP$108","v":0},{"$f":" I_Series!AQ$108","v":0},{"$f":" I_Series!AR$108","v":0},{"$f":" I_Series!AS$108","v":0},{"$f":" I_Series!AT$108","v":0},{"$f":" I_Series!AU$108","v":0},{"$f":" I_Series!AV$108","v":0},{"$f":" I_Series!AW$108","v":0},{"$f":" I_Series!AX$108","v":0},{"$f":" I_Series!AY$108","v":0},{"$f":" I_Series!AZ$108","v":0},{"$f":" I_Series!BA$108","v":0},{"$f":" I_Series!BB$108","v":0},{"$f":" I_Series!BC$108","v":0},{"$f":" I_Series!BD$108","v":0},{"$f":" I_Series!BE$108","v":0},{"$f":" I_Series!BF$108","v":0},{"$f":" I_Series!BG$108","v":0},{"$f":" I_Series!BH$108","v":0},{"$f":" I_Series!BI$108","v":0},{"$f":" I_Series!BJ$108","v":0}]
[null,null,null,null,{"$f":" I_Series!E$109","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$109","v":0},{"$f":" I_Series!G$109","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$109","v":"RPI indexation to be applied"},{"$f":" I_Series!I$109","v":0},{"$f":" I_Series!J$109","v":0},{"$f":" I_Series!K$109","v":0},{"$f":" I_Series!L$109","v":0},{"$f":" I_Series!M$109","v":0},{"$f":" I_Series!N$109","v":0},{"$f":" I_Series!O$109","v":0},{"$f":" I_Series!P$109","v":0},{"$f":" I_Series!Q$109","v":0},{"$f":" I_Series!R$109","v":0},{"$f":" I_Series!S$109","v":0},{"$f":" I_Series!T$109","v":0},{"$f":" I_Series!U$109","v":0},{"$f":" I_Series!V$109","v":0},{"$f":" I_Series!W$109","v":0},{"$f":" I_Series!X$109","v":0},{"$f":" I_Series!Y$109","v":0},{"$f":" I_Series!Z$109","v":0},{"$f":" I_Series!AA$109","v":0},{"$f":" I_Series!AB$109","v":0},{"$f":" I_Series!AC$109","v":0},{"$f":" I_Series!AD$109","v":0},{"$f":" I_Series!AE$109","v":0},{"$f":" I_Series!AF$109","v":0},{"$f":" I_Series!AG$109","v":0},{"$f":" I_Series!AH$109","v":0},{"$f":" I_Series!AI$109","v":0},{"$f":" I_Series!AJ$109","v":0},{"$f":" I_Series!AK$109","v":0},{"$f":" I_Series!AL$109","v":0},{"$f":" I_Series!AM$109","v":0},{"$f":" I_Series!AN$109","v":0},{"$f":" I_Series!AO$109","v":0},{"$f":" I_Series!AP$109","v":0},{"$f":" I_Series!AQ$109","v":0},{"$f":" I_Series!AR$109","v":0},{"$f":" I_Series!AS$109","v":0},{"$f":" I_Series!AT$109","v":0},{"$f":" I_Series!AU$109","v":0},{"$f":" I_Series!AV$109","v":0},{"$f":" I_Series!AW$109","v":0},{"$f":" I_Series!AX$109","v":0},{"$f":" I_Series!AY$109","v":0},{"$f":" I_Series!AZ$109","v":0},{"$f":" I_Series!BA$109","v":0},{"$f":" I_Series!BB$109","v":0},{"$f":" I_Series!BC$109","v":0},{"$f":" I_Series!BD$109","v":0},{"$f":" I_Series!BE$109","v":0},{"$f":" I_Series!BF$109","v":0},{"$f":" I_Series!BG$109","v":0},{"$f":" I_Series!BH$109","v":0},{"$f":" I_Series!BI$109","v":0},{"$f":" I_Series!BJ$109","v":0}]
[null,null,null,null,{"$f":" I_Series!E$110","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$110","v":0},{"$f":" I_Series!G$110","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$110","v":"RPI indexation to be applied"},{"$f":" I_Series!I$110","v":0},{"$f":" I_Series!J$110","v":0},{"$f":" I_Series!K$110","v":0},{"$f":" I_Series!L$110","v":0},{"$f":" I_Series!M$110","v":0},{"$f":" I_Series!N$110","v":0},{"$f":" I_Series!O$110","v":0},{"$f":" I_Series!P$110","v":0},{"$f":" I_Series!Q$110","v":0},{"$f":" I_Series!R$110","v":0},{"$f":" I_Series!S$110","v":0},{"$f":" I_Series!T$110","v":0},{"$f":" I_Series!U$110","v":0},{"$f":" I_Series!V$110","v":0},{"$f":" I_Series!W$110","v":0},{"$f":" I_Series!X$110","v":0},{"$f":" I_Series!Y$110","v":0},{"$f":" I_Series!Z$110","v":0},{"$f":" I_Series!AA$110","v":0},{"$f":" I_Series!AB$110","v":0},{"$f":" I_Series!AC$110","v":0},{"$f":" I_Series!AD$110","v":0},{"$f":" I_Series!AE$110","v":0},{"$f":" I_Series!AF$110","v":0},{"$f":" I_Series!AG$110","v":0},{"$f":" I_Series!AH$110","v":0},{"$f":" I_Series!AI$110","v":0},{"$f":" I_Series!AJ$110","v":0},{"$f":" I_Series!AK$110","v":0},{"$f":" I_Series!AL$110","v":0},{"$f":" I_Series!AM$110","v":0},{"$f":" I_Series!AN$110","v":0},{"$f":" I_Series!AO$110","v":0},{"$f":" I_Series!AP$110","v":0},{"$f":" I_Series!AQ$110","v":0},{"$f":" I_Series!AR$110","v":0},{"$f":" I_Series!AS$110","v":0},{"$f":" I_Series!AT$110","v":0},{"$f":" I_Series!AU$110","v":0},{"$f":" I_Series!AV$110","v":0},{"$f":" I_Series!AW$110","v":0},{"$f":" I_Series!AX$110","v":0},{"$f":" I_Series!AY$110","v":0},{"$f":" I_Series!AZ$110","v":0},{"$f":" I_Series!BA$110","v":0},{"$f":" I_Series!BB$110","v":0},{"$f":" I_Series!BC$110","v":0},{"$f":" I_Series!BD$110","v":0},{"$f":" I_Series!BE$110","v":0},{"$f":" I_Series!BF$110","v":0},{"$f":" I_Series!BG$110","v":0},{"$f":" I_Series!BH$110","v":0},{"$f":" I_Series!BI$110","v":0},{"$f":" I_Series!BJ$110","v":0}]
[null,null,null,null,{"$f":" I_Series!E$111","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$111","v":0},{"$f":" I_Series!G$111","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$111","v":"RPI indexation to be applied"},{"$f":" I_Series!I$111","v":0},{"$f":" I_Series!J$111","v":0},{"$f":" I_Series!K$111","v":0},{"$f":" I_Series!L$111","v":0},{"$f":" I_Series!M$111","v":0},{"$f":" I_Series!N$111","v":0},{"$f":" I_Series!O$111","v":0},{"$f":" I_Series!P$111","v":0},{"$f":" I_Series!Q$111","v":0},{"$f":" I_Series!R$111","v":0},{"$f":" I_Series!S$111","v":0},{"$f":" I_Series!T$111","v":0},{"$f":" I_Series!U$111","v":0},{"$f":" I_Series!V$111","v":0},{"$f":" I_Series!W$111","v":0},{"$f":" I_Series!X$111","v":0},{"$f":" I_Series!Y$111","v":0},{"$f":" I_Series!Z$111","v":0},{"$f":" I_Series!AA$111","v":0},{"$f":" I_Series!AB$111","v":0},{"$f":" I_Series!AC$111","v":0},{"$f":" I_Series!AD$111","v":0},{"$f":" I_Series!AE$111","v":0},{"$f":" I_Series!AF$111","v":0},{"$f":" I_Series!AG$111","v":0},{"$f":" I_Series!AH$111","v":0},{"$f":" I_Series!AI$111","v":0},{"$f":" I_Series!AJ$111","v":0},{"$f":" I_Series!AK$111","v":0},{"$f":" I_Series!AL$111","v":0},{"$f":" I_Series!AM$111","v":0},{"$f":" I_Series!AN$111","v":0},{"$f":" I_Series!AO$111","v":0},{"$f":" I_Series!AP$111","v":0},{"$f":" I_Series!AQ$111","v":0},{"$f":" I_Series!AR$111","v":0},{"$f":" I_Series!AS$111","v":0},{"$f":" I_Series!AT$111","v":0},{"$f":" I_Series!AU$111","v":0},{"$f":" I_Series!AV$111","v":0},{"$f":" I_Series!AW$111","v":0},{"$f":" I_Series!AX$111","v":0},{"$f":" I_Series!AY$111","v":0},{"$f":" I_Series!AZ$111","v":0},{"$f":" I_Series!BA$111","v":0},{"$f":" I_Series!BB$111","v":0},{"$f":" I_Series!BC$111","v":0},{"$f":" I_Series!BD$111","v":0},{"$f":" I_Series!BE$111","v":0},{"$f":" I_Series!BF$111","v":0},{"$f":" I_Series!BG$111","v":0},{"$f":" I_Series!BH$111","v":0},{"$f":" I_Series!BI$111","v":0},{"$f":" I_Series!BJ$111","v":0}]
[null,null,null,null,{"$f":" I_Series!E$112","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$112","v":0},{"$f":" I_Series!G$112","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$112","v":"RPI indexation to be applied"},{"$f":" I_Series!I$112","v":0},{"$f":" I_Series!J$112","v":0},{"$f":" I_Series!K$112","v":0},{"$f":" I_Series!L$112","v":0},{"$f":" I_Series!M$112","v":0},{"$f":" I_Series!N$112","v":0},{"$f":" I_Series!O$112","v":0},{"$f":" I_Series!P$112","v":0},{"$f":" I_Series!Q$112","v":0},{"$f":" I_Series!R$112","v":0},{"$f":" I_Series!S$112","v":0},{"$f":" I_Series!T$112","v":0},{"$f":" I_Series!U$112","v":0},{"$f":" I_Series!V$112","v":0},{"$f":" I_Series!W$112","v":0},{"$f":" I_Series!X$112","v":0},{"$f":" I_Series!Y$112","v":0},{"$f":" I_Series!Z$112","v":0},{"$f":" I_Series!AA$112","v":0},{"$f":" I_Series!AB$112","v":0},{"$f":" I_Series!AC$112","v":0},{"$f":" I_Series!AD$112","v":0},{"$f":" I_Series!AE$112","v":0},{"$f":" I_Series!AF$112","v":0},{"$f":" I_Series!AG$112","v":0},{"$f":" I_Series!AH$112","v":0},{"$f":" I_Series!AI$112","v":0},{"$f":" I_Series!AJ$112","v":0},{"$f":" I_Series!AK$112","v":0},{"$f":" I_Series!AL$112","v":0},{"$f":" I_Series!AM$112","v":0},{"$f":" I_Series!AN$112","v":0},{"$f":" I_Series!AO$112","v":0},{"$f":" I_Series!AP$112","v":0},{"$f":" I_Series!AQ$112","v":0},{"$f":" I_Series!AR$112","v":0},{"$f":" I_Series!AS$112","v":0},{"$f":" I_Series!AT$112","v":0},{"$f":" I_Series!AU$112","v":0},{"$f":" I_Series!AV$112","v":0},{"$f":" I_Series!AW$112","v":0},{"$f":" I_Series!AX$112","v":0},{"$f":" I_Series!AY$112","v":0},{"$f":" I_Series!AZ$112","v":0},{"$f":" I_Series!BA$112","v":0},{"$f":" I_Series!BB$112","v":0},{"$f":" I_Series!BC$112","v":0},{"$f":" I_Series!BD$112","v":0},{"$f":" I_Series!BE$112","v":0},{"$f":" I_Series!BF$112","v":0},{"$f":" I_Series!BG$112","v":0},{"$f":" I_Series!BH$112","v":0},{"$f":" I_Series!BI$112","v":0},{"$f":" I_Series!BJ$112","v":0}]
[null,null,null,null,{"$f":" I_Series!E$113","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$113","v":0},{"$f":" I_Series!G$113","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$113","v":"RPI indexation to be applied"},{"$f":" I_Series!I$113","v":0},{"$f":" I_Series!J$113","v":0},{"$f":" I_Series!K$113","v":0},{"$f":" I_Series!L$113","v":0},{"$f":" I_Series!M$113","v":0},{"$f":" I_Series!N$113","v":0},{"$f":" I_Series!O$113","v":0},{"$f":" I_Series!P$113","v":0},{"$f":" I_Series!Q$113","v":0},{"$f":" I_Series!R$113","v":0},{"$f":" I_Series!S$113","v":0},{"$f":" I_Series!T$113","v":0},{"$f":" I_Series!U$113","v":0},{"$f":" I_Series!V$113","v":0},{"$f":" I_Series!W$113","v":0},{"$f":" I_Series!X$113","v":0},{"$f":" I_Series!Y$113","v":0},{"$f":" I_Series!Z$113","v":0},{"$f":" I_Series!AA$113","v":0},{"$f":" I_Series!AB$113","v":0},{"$f":" I_Series!AC$113","v":0},{"$f":" I_Series!AD$113","v":0},{"$f":" I_Series!AE$113","v":0},{"$f":" I_Series!AF$113","v":0},{"$f":" I_Series!AG$113","v":0},{"$f":" I_Series!AH$113","v":0},{"$f":" I_Series!AI$113","v":0},{"$f":" I_Series!AJ$113","v":0},{"$f":" I_Series!AK$113","v":0},{"$f":" I_Series!AL$113","v":0},{"$f":" I_Series!AM$113","v":0},{"$f":" I_Series!AN$113","v":0},{"$f":" I_Series!AO$113","v":0},{"$f":" I_Series!AP$113","v":0},{"$f":" I_Series!AQ$113","v":0},{"$f":" I_Series!AR$113","v":0},{"$f":" I_Series!AS$113","v":0},{"$f":" I_Series!AT$113","v":0},{"$f":" I_Series!AU$113","v":0},{"$f":" I_Series!AV$113","v":0},{"$f":" I_Series!AW$113","v":0},{"$f":" I_Series!AX$113","v":0},{"$f":" I_Series!AY$113","v":0},{"$f":" I_Series!AZ$113","v":0},{"$f":" I_Series!BA$113","v":0},{"$f":" I_Series!BB$113","v":0},{"$f":" I_Series!BC$113","v":0},{"$f":" I_Series!BD$113","v":0},{"$f":" I_Series!BE$113","v":0},{"$f":" I_Series!BF$113","v":0},{"$f":" I_Series!BG$113","v":0},{"$f":" I_Series!BH$113","v":0},{"$f":" I_Series!BI$113","v":0},{"$f":" I_Series!BJ$113","v":0}]
[null,null,null,null,{"$f":" I_Series!E$114","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$114","v":0},{"$f":" I_Series!G$114","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$114","v":"RPI indexation to be applied"},{"$f":" I_Series!I$114","v":0},{"$f":" I_Series!J$114","v":0},{"$f":" I_Series!K$114","v":0},{"$f":" I_Series!L$114","v":0},{"$f":" I_Series!M$114","v":0},{"$f":" I_Series!N$114","v":0},{"$f":" I_Series!O$114","v":0},{"$f":" I_Series!P$114","v":0},{"$f":" I_Series!Q$114","v":0},{"$f":" I_Series!R$114","v":0},{"$f":" I_Series!S$114","v":0},{"$f":" I_Series!T$114","v":0},{"$f":" I_Series!U$114","v":0},{"$f":" I_Series!V$114","v":0},{"$f":" I_Series!W$114","v":0},{"$f":" I_Series!X$114","v":0},{"$f":" I_Series!Y$114","v":0},{"$f":" I_Series!Z$114","v":0},{"$f":" I_Series!AA$114","v":0},{"$f":" I_Series!AB$114","v":0},{"$f":" I_Series!AC$114","v":0},{"$f":" I_Series!AD$114","v":0},{"$f":" I_Series!AE$114","v":0},{"$f":" I_Series!AF$114","v":0},{"$f":" I_Series!AG$114","v":0},{"$f":" I_Series!AH$114","v":0},{"$f":" I_Series!AI$114","v":0},{"$f":" I_Series!AJ$114","v":0},{"$f":" I_Series!AK$114","v":0},{"$f":" I_Series!AL$114","v":0},{"$f":" I_Series!AM$114","v":0},{"$f":" I_Series!AN$114","v":0},{"$f":" I_Series!AO$114","v":0},{"$f":" I_Series!AP$114","v":0},{"$f":" I_Series!AQ$114","v":0},{"$f":" I_Series!AR$114","v":0},{"$f":" I_Series!AS$114","v":0},{"$f":" I_Series!AT$114","v":0},{"$f":" I_Series!AU$114","v":0},{"$f":" I_Series!AV$114","v":0},{"$f":" I_Series!AW$114","v":0},{"$f":" I_Series!AX$114","v":0},{"$f":" I_Series!AY$114","v":0},{"$f":" I_Series!AZ$114","v":0},{"$f":" I_Series!BA$114","v":0},{"$f":" I_Series!BB$114","v":0},{"$f":" I_Series!BC$114","v":0},{"$f":" I_Series!BD$114","v":0},{"$f":" I_Series!BE$114","v":0},{"$f":" I_Series!BF$114","v":0},{"$f":" I_Series!BG$114","v":0},{"$f":" I_Series!BH$114","v":0},{"$f":" I_Series!BI$114","v":0},{"$f":" I_Series!BJ$114","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$546","v":"Capital expenditures scenario (Outturn)"},{"$f":" I_InputSets!F$546","v":"Medium capex scenario"},{"$f":" I_InputSets!G$546","v":"£'m RPI-real 2018"},null,{"$f":" I_InputSets!I$546","v":"CAA"},null,{"$f":" I_InputSets!K$546","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_Global!E$68","v":"Capex scenario 1"},{"$f":" I_Global!F$68","v":"High capex scenario"}]
[null,null,null,null,{"$f":" I_Global!E$69","v":"Capex scenario 2"},{"$f":" I_Global!F$69","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" I_Global!E$70","v":"Capex scenario 3"},{"$f":" I_Global!F$70","v":"Low capex scenario"}]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$137","v":"Outturn cashflows relating to capex on Category 1 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58:BJ58)","v":27213.21672142818},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA18,AA30,AA42)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB18,AB30,AB42)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AC18,AC30,AC42)","v":0},0,0,429.37515990562008,262.19562841530052,339.64266186983775,509.40018215905485,625.87105409832373,902.08588811457548,850.50919587397971,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E58","v":"Outturn cashflows relating to capex on Category 1 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60:BJ60)","v":51575.675398301762},null,{"$f":" AA58 * AA59","v":0},{"$f":" AB58 * AB59","v":0},{"$f":" AC58 * AC59","v":0},0,0,447,283.99999999999994,410.69830564149203,681.94451080656995,850.39741114668288,1221.3729846703261,1162.7080212555354,{"$f":" AM58 * AM59","v":1522.0805993388838},1564.134243866207,1616.9624617093907,1348.9436798551378,1490.3154854043403,1106.0966339719282,1530.721148145846,2030.1307891780759,2611.5317068991699,1704.2198060334947,1755.3464002144995,1808.0067922209346,1862.2469959875627,1918.1144058671896,1975.6578380432054,2034.9275731845016,2095.9754003800367,2158.8546623914376,2223.6203022631807,2290.3289113310761,2359.0387786710085,2429.8099420311391,2502.7042402920729,2577.7853675008355]
[null,null,null,null,{"$f":" E60&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 1 description (CF St)"},null,{"$f":"G60","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA61:BJ61)","v":-51575.675398301762},null,{"$f":" AA60 * SignSwitch","v":0},0,0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$138","v":"Outturn cashflows relating to capex on Category 2 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA63:BJ63)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA19,AA31,AA43)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB19,AB31,AB43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E63","v":"Outturn cashflows relating to capex on Category 2 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65:BJ65)","v":0},null,{"$f":" AA63 * AA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E65&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 2 description (CF St)"},null,{"$f":"G65","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA66:BJ66)","v":0},null,{"$f":" AA65 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$139","v":"Outturn cashflows relating to capex on Category 3 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA68:BJ68)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA20,AA32,AA44)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB20,AB32,AB44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E68","v":"Outturn cashflows relating to capex on Category 3 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA70:BJ70)","v":0},null,{"$f":" AA68 * AA69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E70&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 3 description (CF St)"},null,{"$f":"G70","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA71:BJ71)","v":0},null,{"$f":" AA70 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$140","v":"Outturn cashflows relating to capex on Category 4 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA73:BJ73)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA21,AA33,AA45)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB21,AB33,AB45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E73","v":"Outturn cashflows relating to capex on Category 4 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA75:BJ75)","v":0},null,{"$f":" AA73 * AA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E75&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 4 description (CF St)"},null,{"$f":"G75","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA76:BJ76)","v":0},null,{"$f":" AA75 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$141","v":"Outturn cashflows relating to capex on Category 5 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA78:BJ78)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA22,AA34,AA46)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB22,AB34,AB46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E78","v":"Outturn cashflows relating to capex on Category 5 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA80:BJ80)","v":0},null,{"$f":" AA78 * AA79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E80&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 5 description (CF St)"},null,{"$f":"G80","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA81:BJ81)","v":0},null,{"$f":" AA80 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$142","v":"Outturn cashflows relating to capex on Category 6 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA83:BJ83)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA23,AA35,AA47)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB23,AB35,AB47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E83","v":"Outturn cashflows relating to capex on Category 6 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA85:BJ85)","v":0},null,{"$f":" AA83 * AA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E85&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 6 description (CF St)"},null,{"$f":"G85","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA86:BJ86)","v":0},null,{"$f":" AA85 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$143","v":"Outturn cashflows relating to capex on Category 7 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA88:BJ88)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA24,AA36,AA48)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB24,AB36,AB48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E88","v":"Outturn cashflows relating to capex on Category 7 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA90:BJ90)","v":0},null,{"$f":" AA88 * AA89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E90&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 7 description (CF St)"},null,{"$f":"G90","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA91:BJ91)","v":0},null,{"$f":" AA90 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$144","v":"Outturn cashflows relating to capex on Category 8 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA93:BJ93)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA25,AA37,AA49)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB25,AB37,AB49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E93","v":"Outturn cashflows relating to capex on Category 8 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA95:BJ95)","v":0},null,{"$f":" AA93 * AA94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E95&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 8 description (CF St)"},null,{"$f":"G95","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA96:BJ96)","v":0},null,{"$f":" AA95 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$145","v":"Outturn cashflows relating to capex on Category 9 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA98:BJ98)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA26,AA38,AA50)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB26,AB38,AB50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E98","v":"Outturn cashflows relating to capex on Category 9 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA100:BJ100)","v":0},null,{"$f":" AA98 * AA99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E100&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 9 description (CF St)"},null,{"$f":"G100","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA101:BJ101)","v":0},null,{"$f":" AA100 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Outturn cashflows relating to capex on \" & I_Global!F$146","v":"Outturn cashflows relating to capex on Category 10 description"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA103:BJ103)","v":0},null,{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA27,AA39,AA51)","v":0},{"$f":" CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB27,AB39,AB51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" E103","v":"Outturn cashflows relating to capex on Category 10 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA105:BJ105)","v":0},null,{"$f":" AA103 * AA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E105&\" (CF St)\"","v":"Outturn cashflows relating to capex on Category 10 description (CF St)"},null,{"$f":"G105","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA106:BJ106)","v":0},null,{"$f":" AA105 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E60","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" F60","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51575.675398301762,0,0,0,0,0,0,447,283.99999999999994,410.69830564149203,681.94451080656995,850.39741114668288,1221.3729846703261,1162.7080212555354,{"$f":" AM60","v":1522.0805993388838},1564.134243866207,1616.9624617093907,1348.9436798551378,1490.3154854043403,1106.0966339719282,1530.721148145846,2030.1307891780759,2611.5317068991699,1704.2198060334947,1755.3464002144995,1808.0067922209346,1862.2469959875627,1918.1144058671896,1975.6578380432054,2034.9275731845016,2095.9754003800367,2158.8546623914376,2223.6203022631807,2290.3289113310761,2359.0387786710085,2429.8099420311391,2502.7042402920729,2577.7853675008355]
[null,null,null,null,{"$f":" E65","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" F65","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E70","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" F70","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E75","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" F75","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E80","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" F80","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E85","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" F85","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E90","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" F90","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E95","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" F95","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E100","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" F100","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E105","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" F105","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total capex",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA118:BJ118 )","v":51575.675398301762},null,{"$f":" SUM( AA108:AA117 )","v":0},{"$f":" SUM( AB108:AB117 )","v":0},0,0,0,447,283.99999999999994,410.69830564149203,681.94451080656995,850.39741114668288,1221.3729846703261,1162.7080212555354,1522.0805993388838,1564.134243866207,1616.9624617093907,1348.9436798551378,1490.3154854043403,1106.0966339719282,1530.721148145846,2030.1307891780759,2611.5317068991699,1704.2198060334947,1755.3464002144995,1808.0067922209346,1862.2469959875627,1918.1144058671896,1975.6578380432054,2034.9275731845016,2095.9754003800367,2158.8546623914376,2223.6203022631807,2290.3289113310761,2359.0387786710085,2429.8099420311391,2502.7042402920729,2577.7853675008355]
[null,null,null,null,{"$f":" E118&\" NEG\"","v":"Total capex NEG"},null,{"$f":"G118","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA119:BJ119 )","v":-51575.675398301762},null,{"$f":" AA118 * SignSwitch","v":0},{"$f":" AB118 * SignSwitch","v":0},0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[]
["Conversion to Assets in Use"]
[]
[null,"NCA existing"]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$19","v":"Non-Current Assets balance (actual)"},{"$f":" I_Actuals!F$19","v":0},{"$f":" I_Actuals!G$19","v":"£'m nominal"},{"$f":" I_Actuals!H$19","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$19","v":"Opening RAB Balance, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$19","v":0},{"$f":" I_Actuals!K$19","v":"Already published"},{"$f":" I_Actuals!L$19","v":0},{"$f":" I_Actuals!M$19","v":0},{"$f":" I_Actuals!N$19","v":0},{"$f":" I_Actuals!O$19","v":0},{"$f":" I_Actuals!P$19","v":0},{"$f":" I_Actuals!Q$19","v":0},{"$f":" I_Actuals!R$19","v":0},{"$f":" I_Actuals!S$19","v":0},{"$f":" I_Actuals!T$19","v":0},{"$f":" I_Actuals!U$19","v":0},{"$f":" I_Actuals!V$19","v":0},{"$f":" I_Actuals!W$19","v":0},{"$f":" I_Actuals!X$19","v":0},{"$f":" I_Actuals!Y$19","v":0},{"$f":" I_Actuals!Z$19","v":0},{"$f":" I_Actuals!AA$19","v":15125},{"$f":" I_Actuals!AB$19","v":15125},{"$f":" I_Actuals!AC$19","v":15125},{"$f":" I_Actuals!AD$19","v":15125},{"$f":" I_Actuals!AE$19","v":16139.264580178664},{"$f":" I_Actuals!AF$19","v":0},{"$f":" I_Actuals!AG$19","v":0},{"$f":" I_Actuals!AH$19","v":0},{"$f":" I_Actuals!AI$19","v":0},{"$f":" I_Actuals!AJ$19","v":0},{"$f":" I_Actuals!AK$19","v":0},{"$f":" I_Actuals!AL$19","v":0},{"$f":" I_Actuals!AM$19","v":0},{"$f":" I_Actuals!AN$19","v":0},{"$f":" I_Actuals!AO$19","v":0},{"$f":" I_Actuals!AP$19","v":0},{"$f":" I_Actuals!AQ$19","v":0},{"$f":" I_Actuals!AR$19","v":0},{"$f":" I_Actuals!AS$19","v":0},{"$f":" I_Actuals!AT$19","v":0},{"$f":" I_Actuals!AU$19","v":0},{"$f":" I_Actuals!AV$19","v":0},{"$f":" I_Actuals!AW$19","v":0},{"$f":" I_Actuals!AX$19","v":0},{"$f":" I_Actuals!AY$19","v":0},{"$f":" I_Actuals!AZ$19","v":0},{"$f":" I_Actuals!BA$19","v":0},{"$f":" I_Actuals!BB$19","v":0},{"$f":" I_Actuals!BC$19","v":0},{"$f":" I_Actuals!BD$19","v":0},{"$f":" I_Actuals!BE$19","v":0},{"$f":" I_Actuals!BF$19","v":0},{"$f":" I_Actuals!BG$19","v":0},{"$f":" I_Actuals!BH$19","v":0},{"$f":" I_Actuals!BI$19","v":0},{"$f":" I_Actuals!BJ$19","v":0}]
[null,null,null,null,{"$f":" B123&\" BEG\"","v":"NCA existing BEG"},null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z129","v":0},{"$f":" AA129","v":15125},15125,{"$f":" AC129","v":15125},15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},{"$f":" I_Actuals!F$67","v":0},{"$f":" I_Actuals!G$67","v":"£'m nominal"},{"$f":" I_Actuals!H$67","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$67","v":"HAL accounts (2018 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$67","v":0},{"$f":" I_Actuals!K$67","v":"Already published"},{"$f":" I_Actuals!L$67","v":0},{"$f":" I_Actuals!M$67","v":0},{"$f":" I_Actuals!N$67","v":0},{"$f":" I_Actuals!O$67","v":0},{"$f":" I_Actuals!P$67","v":0},{"$f":" I_Actuals!Q$67","v":0},{"$f":" I_Actuals!R$67","v":0},{"$f":" I_Actuals!S$67","v":0},{"$f":" I_Actuals!T$67","v":0},{"$f":" I_Actuals!U$67","v":0},{"$f":" I_Actuals!V$67","v":0},{"$f":" I_Actuals!W$67","v":0},{"$f":" I_Actuals!X$67","v":0},{"$f":" I_Actuals!Y$67","v":14930.896821958884},{"$f":" I_Actuals!Z$67","v":0},{"$f":" I_Actuals!AA$67","v":489},{"$f":" I_Actuals!AB$67","v":489},{"$f":" I_Actuals!AC$67","v":489},{"$f":" I_Actuals!AD$67","v":489},{"$f":" I_Actuals!AE$67","v":671.002102697792},{"$f":" I_Actuals!AF$67","v":656.77757948196131},{"$f":" I_Actuals!AG$67","v":643.45280153038709},{"$f":" I_Actuals!AH$67","v":630.81165239605355},{"$f":" I_Actuals!AI$67","v":618.62151204083239},{"$f":" I_Actuals!AJ$67","v":606.85730014518765},{"$f":" I_Actuals!AK$67","v":595.31680611067725},{"$f":" I_Actuals!AL$67","v":583.99577553574579},{"$f":" I_Actuals!AM$67","v":572.89003492401207},{"$f":" I_Actuals!AN$67","v":561.99549014571039},{"$f":" I_Actuals!AO$67","v":551.30812492839061},{"$f":" I_Actuals!AP$67","v":540.82399937631931},{"$f":" I_Actuals!AQ$67","v":530.53924851803811},{"$f":" I_Actuals!AR$67","v":520.45008088154248},{"$f":" I_Actuals!AS$67","v":510.55277709655559},{"$f":" I_Actuals!AT$67","v":500.84368852338383},{"$f":" I_Actuals!AU$67","v":491.31923590784567},{"$f":" I_Actuals!AV$67","v":481.9759080617801},{"$f":" I_Actuals!AW$67","v":472.810260568648},{"$f":" I_Actuals!AX$67","v":463.81891451374781},{"$f":" I_Actuals!AY$67","v":454.99855523857985},{"$f":" I_Actuals!AZ$67","v":446.34593111889728},{"$f":" I_Actuals!BA$67","v":437.85785236599571},{"$f":" I_Actuals!BB$67","v":429.53118985079755},{"$f":" I_Actuals!BC$67","v":0},{"$f":" I_Actuals!BD$67","v":0},{"$f":" I_Actuals!BE$67","v":0},{"$f":" I_Actuals!BF$67","v":0},{"$f":" I_Actuals!BG$67","v":0},{"$f":" I_Actuals!BH$67","v":0},{"$f":" I_Actuals!BI$67","v":0},{"$f":" I_Actuals!BJ$67","v":0}]
[null,null,null,null,{"$f":" B123","v":"NCA existing"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA125 = 1, AA126, AA127 - AA128)","v":15125},{"$f":" IF(AB125 = 1, AB126, AB127 - AB128)","v":15125},15125,15125,16139.264580178664,{"$f":" IF(AF125 = 1, AF126, AF127 - AF128)","v":15482.487000696703},14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"NCA Existing assets negative check",{"$f":" IF(COUNTIF(AA130:BJ130, \"ALERT\")<> 0, 1, 0)","v":0},{"$f":"I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA$129 >= 0, \"ok\", \"ALERT\")","v":"ok"},{"$f":" IF(AB$129 >= 0, \"ok\", \"ALERT\")","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,{"$f":"I_Global!F$137","v":"Category 1 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA134:AA138 ), 0 )","v":5},{"$f":" ROUND( SUM( AB134:AB138 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$217","v":"% of Category 1 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$217","v":0.5},{"$f":" I_InputSets!G$217","v":"%"},null,{"$f":" I_InputSets!I$217","v":"CAA"},null,{"$f":" I_InputSets!K$217","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$218","v":"% of Category 1 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$218","v":0.9},{"$f":" I_InputSets!G$218","v":"%"},null,{"$f":" I_InputSets!I$218","v":"CAA"},null,{"$f":" I_InputSets!K$218","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$219","v":"% of Category 1 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$219","v":0.9},{"$f":" I_InputSets!G$219","v":"%"},null,{"$f":" I_InputSets!I$219","v":"CAA"},null,{"$f":" I_InputSets!K$219","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$220","v":"% of Category 1 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$220","v":0.9},{"$f":" I_InputSets!G$220","v":"%"},null,{"$f":" I_InputSets!I$220","v":"CAA"},null,{"$f":" I_InputSets!K$220","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$221","v":"% of Category 1 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$221","v":0.9},{"$f":" I_InputSets!G$221","v":"%"},null,{"$f":" I_InputSets!I$221","v":"CAA"},null,{"$f":" I_InputSets!K$221","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$222","v":"% of Category 1 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$222","v":0.9},{"$f":" I_InputSets!G$222","v":"%"},null,{"$f":" I_InputSets!I$222","v":"CAA"},null,{"$f":" I_InputSets!K$222","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$223","v":"% of Category 1 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$223","v":0.9},{"$f":" I_InputSets!G$223","v":"%"},null,{"$f":" I_InputSets!I$223","v":"CAA"},null,{"$f":" I_InputSets!K$223","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B132 &\" calculated % of AUC to AIU from step-ups\"","v":"Category 1 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA139 > Z139, INDEX( $F142:$F146, AA139 ), IF( AA139 = MAX( $Z139:$BJ139 ), $F147, $F141 ) ) * AA149","v":0},{"$f":" IF( AB139 > AA139, INDEX( $F142:$F146, AB139 ), IF( AB139 = MAX( $Z139:$BJ139 ), $F147, $F141 ) ) * AB149","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E150","v":"Category 1 description calculated % of AUC to AIU from step-ups"},{"$f":" F150","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B132&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 1 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA155:AA156, MATCH($F152, $F153:$F154, 0))","v":0},{"$f":" INDEX(AB155:AB156, MATCH($F152, $F153:$F154, 0))","v":0},0,0,{"$f":" INDEX(AE155:AE156, MATCH($F152, $F153:$F154, 0))","v":0},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B132&\" Assets Under Construction BEG\"","v":"Category 1 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z162","v":0},{"$f":" AA162","v":0},0,0,0,0,44.699999999999989,32.870000000000005,44.35683056414922,72.630134137071877,92.302754528375431,131.36757391987021,129.40755951754045,165.14881588564231,172.92830597518491,178.98907676845761,152.79327566235952,164.31087610666987,127.04075100785985,165.77618991537065,219.5906979093445,283.11224048085114,198.73320465143456,195.40796048659331,200.34147527075265,206.25884712583161,212.43732529930207,218.8095163342507,225.37370895187519,232.13491093319089,239.09895733246276,246.27192595956421,253.6600837290639,261.26988624000705,269.10798282711448,277.18122231191865]
[null,null,null,null,{"$f":" E60","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" F60","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51575.675398301762,0,0,0,0,0,{"$f":" AE60","v":0},447,283.99999999999994,410.69830564149203,681.94451080656995,850.39741114668288,1221.3729846703261,1162.7080212555354,1522.0805993388838,1564.134243866207,1616.9624617093907,1348.9436798551378,1490.3154854043403,1106.0966339719282,1530.721148145846,2030.1307891780759,2611.5317068991699,1704.2198060334947,1755.3464002144995,1808.0067922209346,1862.2469959875627,1918.1144058671896,1975.6578380432054,2034.9275731845016,2095.9754003800367,2158.8546623914376,2223.6203022631807,2290.3289113310761,2359.0387786710085,2429.8099420311391,2502.7042402920729,2577.7853675008355]
[null,null,null,null,{"$f":" B132&\" Transfers to Assets in Use\"","v":"Category 1 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA161:BJ161)","v":-51290.178739320487},null,{"$f":" AA157 * SUM(AA159:AA160) * SignSwitch","v":0},0,0,0,0,-402.3,-295.82999999999993,-399.21147507734281,-653.67120723364735,-830.72479075537933,-1182.3081652788314,-1164.6680356578652,-1486.3393429707819,-1556.3547537766644,-1610.901690916118,-1375.1394809612359,-1478.7978849600299,-1143.3667590707382,-1491.9857092383352,-1976.3162811841019,-2548.010164327663,-1788.5988418629113,-1758.6716443793407,-1803.0732774367752,-1856.329624132484,-1911.9359276937191,-1969.2856470082568,-2028.3633805668771,-2089.2141983987208,-2151.8906159921657,-2216.4473336360793,-2282.9407535615765,-2351.4289761600653,-2421.9718454440317,-2494.6310008072687,-2569.4699308314789]
[null,null,null,null,{"$f":" B132&\" Assets Under Construction\"","v":"Category 1 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA159:AA161)","v":0},{"$f":" SUM(AB159:AB161)","v":0},0,0,0,44.699999999999989,32.870000000000005,44.35683056414922,72.630134137071877,92.302754528375431,131.36757391987021,129.40755951754045,165.14881588564231,172.92830597518491,178.98907676845761,152.79327566235952,164.31087610666987,127.04075100785985,165.77618991537065,219.5906979093445,283.11224048085114,198.73320465143456,195.40796048659331,200.34147527075265,206.25884712583161,212.43732529930207,218.8095163342507,225.37370895187519,232.13491093319089,239.09895733246276,246.27192595956421,253.6600837290639,261.26988624000705,269.10798282711448,277.18122231191865,285.49665898127523]
[]
[null,null,null,null,{"$f":" B132&\" Assets in Use BEG\"","v":"Category 1 description Assets in Use BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z167","v":0},{"$f":"AA167","v":0},0,0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969046,3369.55746519892,4336.630926705393,5568.9802397666363,6807.9771127105523,8038.2074057182399,8977.058029369533,9970.0330657370851,10586.314002544201,11511.684368924369,12863.008524632649,14704.168008620489,15712.843479005804,16641.906158325368,17567.807295909955,18499.338314643628,19438.508928412823,20386.63698782523,21344.959434486671,22314.695306201091,23297.053891483396,24293.237347204402,25304.442714566718,26331.863830594448,27376.693188372654,28440.123754741107]
[null,null,null,null,{"$f":" B132&\" Transfers from Assets Under Construction\"","v":"Category 1 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA165:BJ165)","v":51290.178739320487},null,{"$f":" AA161 * SignSwitch","v":0},0,0,0,0,402.3,295.82999999999993,399.21147507734281,653.67120723364735,830.72479075537933,1182.3081652788314,1164.6680356578652,1486.3393429707819,1556.3547537766644,1610.901690916118,1375.1394809612359,1478.7978849600299,1143.3667590707382,1491.9857092383352,1976.3162811841019,2548.010164327663,1788.5988418629113,1758.6716443793407,1803.0732774367752,1856.329624132484,1911.9359276937191,1969.2856470082568,2028.3633805668771,2089.2141983987208,2151.8906159921657,2216.4473336360793,2282.9407535615765,2351.4289761600653,2421.9718454440317,2494.6310008072687,2569.4699308314789]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},{"$f":" C_AccDepr!F$46","v":0},{"$f":" C_AccDepr!G$46","v":"£'m nominal"},{"$f":" C_AccDepr!H$46","v":0},{"$f":" C_AccDepr!I$46","v":0},{"$f":" C_AccDepr!J$46","v":0},{"$f":" C_AccDepr!K$46","v":0},{"$f":" C_AccDepr!L$46","v":0},{"$f":" C_AccDepr!M$46","v":0},{"$f":" C_AccDepr!N$46","v":0},{"$f":" C_AccDepr!O$46","v":0},{"$f":" C_AccDepr!P$46","v":0},{"$f":" C_AccDepr!Q$46","v":0},{"$f":" C_AccDepr!R$46","v":0},{"$f":" C_AccDepr!S$46","v":0},{"$f":" C_AccDepr!T$46","v":0},{"$f":" C_AccDepr!U$46","v":0},{"$f":" C_AccDepr!V$46","v":0},{"$f":" C_AccDepr!W$46","v":0},{"$f":" C_AccDepr!X$46","v":0},{"$f":" C_AccDepr!Y$46","v":-21766.827989755733},{"$f":" C_AccDepr!Z$46","v":0},{"$f":" C_AccDepr!AA$46","v":0},{"$f":" C_AccDepr!AB$46","v":0},{"$f":" C_AccDepr!AC$46","v":0},{"$f":" C_AccDepr!AD$46","v":0},{"$f":" C_AccDepr!AE$46","v":0},{"$f":" C_AccDepr!AF$46","v":-10.057500000000001},{"$f":" C_AccDepr!AG$46","v":-27.007875000000002},{"$f":" C_AccDepr!AH$46","v":-43.033518126933572},{"$f":" C_AccDepr!AI$46","v":-67.20390927836165},{"$f":" C_AccDepr!AJ$46","v":-100.95361376416923},{"$f":" C_AccDepr!AK$46","v":-146.23175697681606},{"$f":" C_AccDepr!AL$46","v":-197.59457415139266},{"$f":" C_AccDepr!AM$46","v":-253.9900299095392},{"$f":" C_AccDepr!AN$46","v":-317.35788083274838},{"$f":" C_AccDepr!AO$46","v":-380.67139790843055},{"$f":" C_AccDepr!AP$46","v":-436.2888573099429},{"$f":" C_AccDepr!AQ$46","v":-485.82284859247733},{"$f":" C_AccDepr!AR$46","v":-527.08582226362262},{"$f":" C_AccDepr!AS$46","v":-566.61534285816833},{"$f":" C_AccDepr!AT$46","v":-624.9921254758209},{"$f":" C_AccDepr!AU$46","v":-706.85068033982395},{"$f":" C_AccDepr!AV$46","v":-779.92337147759702},{"$f":" C_AccDepr!AW$46","v":-829.60896505977348},{"$f":" C_AccDepr!AX$46","v":-877.17213985218768},{"$f":" C_AccDepr!AY$46","v":-924.79860539880974},{"$f":" C_AccDepr!AZ$46","v":-972.76531392452421},{"$f":" C_AccDepr!BA$46","v":-1021.1575875958474},{"$f":" C_AccDepr!BB$46","v":-1070.0409339054336},{"$f":" C_AccDepr!BC$46","v":-1119.4783266843019},{"$f":" C_AccDepr!BD$46","v":-1169.5320307098589},{"$f":" C_AccDepr!BE$46","v":-1220.263877915072},{"$f":" C_AccDepr!BF$46","v":-1271.7353861992597},{"$f":" C_AccDepr!BG$46","v":-1324.0078601323378},{"$f":" C_AccDepr!BH$46","v":-1377.1424876658232},{"$f":" C_AccDepr!BI$46","v":-1431.2004344388147},{"$f":" C_AccDepr!BJ$46","v":-1486.2429360078427}]
[null,null,null,null,{"$f":" B132&\" Assets in Use\"","v":"Category 1 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA164:AA166)","v":0},{"$f":" SUM(AB164:AB166)","v":0},0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969046,3369.55746519892,4336.630926705393,5568.9802397666363,6807.9771127105523,8038.2074057182399,8977.058029369533,9970.0330657370851,10586.314002544201,11511.684368924369,12863.008524632649,14704.168008620489,15712.843479005804,16641.906158325368,17567.807295909955,18499.338314643628,19438.508928412823,20386.63698782523,21344.959434486671,22314.695306201091,23297.053891483396,24293.237347204402,25304.442714566718,26331.863830594448,27376.693188372654,28440.123754741107,29523.350749564743]
[]
[null,{"$f":"I_Global!F$138","v":"Category 2 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA171:AA175 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$226","v":"% of Category 2 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$226","v":0.5},{"$f":" I_InputSets!G$226","v":"%"},{"$f":" I_InputSets!H$226","v":0},{"$f":" I_InputSets!I$226","v":"CAA"},{"$f":" I_InputSets!J$226","v":0},{"$f":" I_InputSets!K$226","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$227","v":"% of Category 2 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$227","v":0.9},{"$f":" I_InputSets!G$227","v":"%"},{"$f":" I_InputSets!H$227","v":0},{"$f":" I_InputSets!I$227","v":"CAA"},{"$f":" I_InputSets!J$227","v":0},{"$f":" I_InputSets!K$227","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$228","v":"% of Category 2 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$228","v":0.9},{"$f":" I_InputSets!G$228","v":"%"},{"$f":" I_InputSets!H$228","v":0},{"$f":" I_InputSets!I$228","v":"CAA"},{"$f":" I_InputSets!J$228","v":0},{"$f":" I_InputSets!K$228","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$229","v":"% of Category 2 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$229","v":0.9},{"$f":" I_InputSets!G$229","v":"%"},{"$f":" I_InputSets!H$229","v":0},{"$f":" I_InputSets!I$229","v":"CAA"},{"$f":" I_InputSets!J$229","v":0},{"$f":" I_InputSets!K$229","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$230","v":"% of Category 2 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$230","v":0.9},{"$f":" I_InputSets!G$230","v":"%"},{"$f":" I_InputSets!H$230","v":0},{"$f":" I_InputSets!I$230","v":"CAA"},{"$f":" I_InputSets!J$230","v":0},{"$f":" I_InputSets!K$230","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$231","v":"% of Category 2 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$231","v":0.9},{"$f":" I_InputSets!G$231","v":"%"},{"$f":" I_InputSets!H$231","v":0},{"$f":" I_InputSets!I$231","v":"CAA"},{"$f":" I_InputSets!J$231","v":0},{"$f":" I_InputSets!K$231","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$232","v":"% of Category 2 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$232","v":0.9},{"$f":" I_InputSets!G$232","v":"%"},{"$f":" I_InputSets!H$232","v":0},{"$f":" I_InputSets!I$232","v":"CAA"},{"$f":" I_InputSets!J$232","v":0},{"$f":" I_InputSets!K$232","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B169&\" calculated % of AUC to AIU from step-ups\"","v":"Category 2 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA176 > Z176, INDEX( $F179:$F183, AA176 ), IF( AA176 = MAX( $Z176:$BJ176 ), $F184, $F178 ) ) * AA186","v":0},{"$f":" IF( AB176 > AA176, INDEX( $F179:$F183, AB176 ), IF( AB176 = MAX( $Z176:$BJ176 ), $F184, $F178 ) ) * AB186","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E187","v":"Category 2 description calculated % of AUC to AIU from step-ups"},{"$f":" F187","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B169&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 2 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA192:AA193, MATCH($F189, $F190:$F191, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B169&\" Assets Under Construction BEG\"","v":"Category 2 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z199","v":0},{"$f":" AA199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E65","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" F65","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B169&\" Transfers to Assets in Use\"","v":"Category 2 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA198:BJ198)","v":0},null,{"$f":" AA194 * SUM(AA196:AA197) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B169&\" Assets Under Construction\"","v":"Category 2 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA196:AA198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B169&\" Assets in Use BEG\"","v":"Category 2 description Assets in Use BEG"},null,{"$f":"G204","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z204","v":0},{"$f":"AA204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B169&\" Transfers from Assets Under Construction\"","v":"Category 2 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA202:BJ202)","v":0},null,{"$f":" AA198 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},{"$f":" C_AccDepr!F$77","v":0},{"$f":" C_AccDepr!G$77","v":"£'m nominal"},{"$f":" C_AccDepr!H$77","v":0},{"$f":" C_AccDepr!I$77","v":0},{"$f":" C_AccDepr!J$77","v":0},{"$f":" C_AccDepr!K$77","v":0},{"$f":" C_AccDepr!L$77","v":0},{"$f":" C_AccDepr!M$77","v":0},{"$f":" C_AccDepr!N$77","v":0},{"$f":" C_AccDepr!O$77","v":0},{"$f":" C_AccDepr!P$77","v":0},{"$f":" C_AccDepr!Q$77","v":0},{"$f":" C_AccDepr!R$77","v":0},{"$f":" C_AccDepr!S$77","v":0},{"$f":" C_AccDepr!T$77","v":0},{"$f":" C_AccDepr!U$77","v":0},{"$f":" C_AccDepr!V$77","v":0},{"$f":" C_AccDepr!W$77","v":0},{"$f":" C_AccDepr!X$77","v":0},{"$f":" C_AccDepr!Y$77","v":0},{"$f":" C_AccDepr!Z$77","v":0},{"$f":" C_AccDepr!AA$77","v":0},{"$f":" C_AccDepr!AB$77","v":0},{"$f":" C_AccDepr!AC$77","v":0},{"$f":" C_AccDepr!AD$77","v":0},{"$f":" C_AccDepr!AE$77","v":0},{"$f":" C_AccDepr!AF$77","v":0},{"$f":" C_AccDepr!AG$77","v":0},{"$f":" C_AccDepr!AH$77","v":0},{"$f":" C_AccDepr!AI$77","v":0},{"$f":" C_AccDepr!AJ$77","v":0},{"$f":" C_AccDepr!AK$77","v":0},{"$f":" C_AccDepr!AL$77","v":0},{"$f":" C_AccDepr!AM$77","v":0},{"$f":" C_AccDepr!AN$77","v":0},{"$f":" C_AccDepr!AO$77","v":0},{"$f":" C_AccDepr!AP$77","v":0},{"$f":" C_AccDepr!AQ$77","v":0},{"$f":" C_AccDepr!AR$77","v":0},{"$f":" C_AccDepr!AS$77","v":0},{"$f":" C_AccDepr!AT$77","v":0},{"$f":" C_AccDepr!AU$77","v":0},{"$f":" C_AccDepr!AV$77","v":0},{"$f":" C_AccDepr!AW$77","v":0},{"$f":" C_AccDepr!AX$77","v":0},{"$f":" C_AccDepr!AY$77","v":0},{"$f":" C_AccDepr!AZ$77","v":0},{"$f":" C_AccDepr!BA$77","v":0},{"$f":" C_AccDepr!BB$77","v":0},{"$f":" C_AccDepr!BC$77","v":0},{"$f":" C_AccDepr!BD$77","v":0},{"$f":" C_AccDepr!BE$77","v":0},{"$f":" C_AccDepr!BF$77","v":0},{"$f":" C_AccDepr!BG$77","v":0},{"$f":" C_AccDepr!BH$77","v":0},{"$f":" C_AccDepr!BI$77","v":0},{"$f":" C_AccDepr!BJ$77","v":0}]
[null,null,null,null,{"$f":" B169&\" Assets in Use\"","v":"Category 2 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA201:AA203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$139","v":"Category 3 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA208:AA212 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$235","v":"% of Category 3 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$235","v":0.5},{"$f":" I_InputSets!G$235","v":"%"},null,{"$f":" I_InputSets!I$235","v":"CAA"},null,{"$f":" I_InputSets!K$235","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$236","v":"% of Category 3 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$236","v":0.9},{"$f":" I_InputSets!G$236","v":"%"},null,{"$f":" I_InputSets!I$236","v":"CAA"},null,{"$f":" I_InputSets!K$236","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$237","v":"% of Category 3 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$237","v":0.9},{"$f":" I_InputSets!G$237","v":"%"},null,{"$f":" I_InputSets!I$237","v":"CAA"},null,{"$f":" I_InputSets!K$237","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$238","v":"% of Category 3 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$238","v":0.9},{"$f":" I_InputSets!G$238","v":"%"},null,{"$f":" I_InputSets!I$238","v":"CAA"},null,{"$f":" I_InputSets!K$238","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$239","v":"% of Category 3 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$239","v":0.9},{"$f":" I_InputSets!G$239","v":"%"},null,{"$f":" I_InputSets!I$239","v":"CAA"},null,{"$f":" I_InputSets!K$239","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$240","v":"% of Category 3 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$240","v":0.9},{"$f":" I_InputSets!G$240","v":"%"},null,{"$f":" I_InputSets!I$240","v":"CAA"},null,{"$f":" I_InputSets!K$240","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$241","v":"% of Category 3 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$241","v":0.9},{"$f":" I_InputSets!G$241","v":"%"},null,{"$f":" I_InputSets!I$241","v":"CAA"},null,{"$f":" I_InputSets!K$241","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B206&\" calculated % of AUC to AIU from step-ups\"","v":"Category 3 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA213 > Z213, INDEX( $F216:$F220, AA213 ), IF( AA213 = MAX( $Z213:$BJ213 ), $F221, $F215 ) ) * AA223","v":0},{"$f":" IF( AB213 > AA213, INDEX( $F216:$F220, AB213 ), IF( AB213 = MAX( $Z213:$BJ213 ), $F221, $F215 ) ) * AB223","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E224","v":"Category 3 description calculated % of AUC to AIU from step-ups"},{"$f":" F224","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B206&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 3 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA229:AA230, MATCH($F226, $F227:$F228, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B206&\" Assets Under Construction BEG\"","v":"Category 3 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z236","v":0},{"$f":" AA236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E70","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" F70","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B206&\" Transfers to Assets in Use\"","v":"Category 3 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA235:BJ235)","v":0},null,{"$f":" AA231 * SUM(AA233:AA234) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B206&\" Assets Under Construction\"","v":"Category 3 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA233:AA235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B206&\" Assets in Use BEG\"","v":"Category 3 description Assets in Use BEG"},null,{"$f":"G241","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B206&\" Transfers from Assets Under Construction\"","v":"Category 3 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA239:BJ239)","v":0},null,{"$f":" AA235 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},{"$f":" C_AccDepr!F$108","v":0},{"$f":" C_AccDepr!G$108","v":"£'m nominal"},{"$f":" C_AccDepr!H$108","v":0},{"$f":" C_AccDepr!I$108","v":0},{"$f":" C_AccDepr!J$108","v":0},{"$f":" C_AccDepr!K$108","v":0},{"$f":" C_AccDepr!L$108","v":0},{"$f":" C_AccDepr!M$108","v":0},{"$f":" C_AccDepr!N$108","v":0},{"$f":" C_AccDepr!O$108","v":0},{"$f":" C_AccDepr!P$108","v":0},{"$f":" C_AccDepr!Q$108","v":0},{"$f":" C_AccDepr!R$108","v":0},{"$f":" C_AccDepr!S$108","v":0},{"$f":" C_AccDepr!T$108","v":0},{"$f":" C_AccDepr!U$108","v":0},{"$f":" C_AccDepr!V$108","v":0},{"$f":" C_AccDepr!W$108","v":0},{"$f":" C_AccDepr!X$108","v":0},{"$f":" C_AccDepr!Y$108","v":0},{"$f":" C_AccDepr!Z$108","v":0},{"$f":" C_AccDepr!AA$108","v":0},{"$f":" C_AccDepr!AB$108","v":0},{"$f":" C_AccDepr!AC$108","v":0},{"$f":" C_AccDepr!AD$108","v":0},{"$f":" C_AccDepr!AE$108","v":0},{"$f":" C_AccDepr!AF$108","v":0},{"$f":" C_AccDepr!AG$108","v":0},{"$f":" C_AccDepr!AH$108","v":0},{"$f":" C_AccDepr!AI$108","v":0},{"$f":" C_AccDepr!AJ$108","v":0},{"$f":" C_AccDepr!AK$108","v":0},{"$f":" C_AccDepr!AL$108","v":0},{"$f":" C_AccDepr!AM$108","v":0},{"$f":" C_AccDepr!AN$108","v":0},{"$f":" C_AccDepr!AO$108","v":0},{"$f":" C_AccDepr!AP$108","v":0},{"$f":" C_AccDepr!AQ$108","v":0},{"$f":" C_AccDepr!AR$108","v":0},{"$f":" C_AccDepr!AS$108","v":0},{"$f":" C_AccDepr!AT$108","v":0},{"$f":" C_AccDepr!AU$108","v":0},{"$f":" C_AccDepr!AV$108","v":0},{"$f":" C_AccDepr!AW$108","v":0},{"$f":" C_AccDepr!AX$108","v":0},{"$f":" C_AccDepr!AY$108","v":0},{"$f":" C_AccDepr!AZ$108","v":0},{"$f":" C_AccDepr!BA$108","v":0},{"$f":" C_AccDepr!BB$108","v":0},{"$f":" C_AccDepr!BC$108","v":0},{"$f":" C_AccDepr!BD$108","v":0},{"$f":" C_AccDepr!BE$108","v":0},{"$f":" C_AccDepr!BF$108","v":0},{"$f":" C_AccDepr!BG$108","v":0},{"$f":" C_AccDepr!BH$108","v":0},{"$f":" C_AccDepr!BI$108","v":0},{"$f":" C_AccDepr!BJ$108","v":0}]
[null,null,null,null,{"$f":" B206&\" Assets in Use\"","v":"Category 3 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA238:AA240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$140","v":"Category 4 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA245:AA249 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$244","v":"% of Category 4 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$244","v":0.5},{"$f":" I_InputSets!G$244","v":"%"},null,{"$f":" I_InputSets!I$244","v":"CAA"},null,{"$f":" I_InputSets!K$244","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$245","v":"% of Category 4 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$245","v":0.9},{"$f":" I_InputSets!G$245","v":"%"},null,{"$f":" I_InputSets!I$245","v":"CAA"},null,{"$f":" I_InputSets!K$245","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$246","v":"% of Category 4 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$246","v":0.9},{"$f":" I_InputSets!G$246","v":"%"},null,{"$f":" I_InputSets!I$246","v":"CAA"},null,{"$f":" I_InputSets!K$246","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$247","v":"% of Category 4 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$247","v":0.9},{"$f":" I_InputSets!G$247","v":"%"},null,{"$f":" I_InputSets!I$247","v":"CAA"},null,{"$f":" I_InputSets!K$247","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$248","v":"% of Category 4 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$248","v":0.9},{"$f":" I_InputSets!G$248","v":"%"},null,{"$f":" I_InputSets!I$248","v":"CAA"},null,{"$f":" I_InputSets!K$248","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$249","v":"% of Category 4 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$249","v":0.9},{"$f":" I_InputSets!G$249","v":"%"},null,{"$f":" I_InputSets!I$249","v":"CAA"},null,{"$f":" I_InputSets!K$249","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$250","v":"% of Category 4 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$250","v":0.9},{"$f":" I_InputSets!G$250","v":"%"},null,{"$f":" I_InputSets!I$250","v":"CAA"},null,{"$f":" I_InputSets!K$250","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B243&\" calculated % of AUC to AIU from step-ups\"","v":"Category 4 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA250 > Z250, INDEX( $F253:$F257, AA250 ), IF( AA250 = MAX( $Z250:$BJ250 ), $F258, $F252 ) ) * AA260","v":0},{"$f":" IF( AB250 > AA250, INDEX( $F253:$F257, AB250 ), IF( AB250 = MAX( $Z250:$BJ250 ), $F258, $F252 ) ) * AB260","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E261","v":"Category 4 description calculated % of AUC to AIU from step-ups"},{"$f":" F261","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B243&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 4 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA266:AA267, MATCH($F263, $F264:$F265, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B243&\" Assets Under Construction BEG\"","v":"Category 4 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z273","v":0},{"$f":" AA273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E75","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" F75","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B243&\" Transfers to Assets in Use\"","v":"Category 4 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA272:BJ272)","v":0},null,{"$f":" AA268 * SUM(AA270:AA271) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B243&\" Assets Under Construction\"","v":"Category 4 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA270:AA272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B243&\" Assets in Use BEG\"","v":"Category 4 description Assets in Use BEG"},null,{"$f":"G278","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B243&\" Transfers from Assets Under Construction\"","v":"Category 4 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA276:BJ276)","v":0},null,{"$f":" AA272 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},{"$f":" C_AccDepr!F$139","v":0},{"$f":" C_AccDepr!G$139","v":"£'m nominal"},{"$f":" C_AccDepr!H$139","v":0},{"$f":" C_AccDepr!I$139","v":0},{"$f":" C_AccDepr!J$139","v":0},{"$f":" C_AccDepr!K$139","v":0},{"$f":" C_AccDepr!L$139","v":0},{"$f":" C_AccDepr!M$139","v":0},{"$f":" C_AccDepr!N$139","v":0},{"$f":" C_AccDepr!O$139","v":0},{"$f":" C_AccDepr!P$139","v":0},{"$f":" C_AccDepr!Q$139","v":0},{"$f":" C_AccDepr!R$139","v":0},{"$f":" C_AccDepr!S$139","v":0},{"$f":" C_AccDepr!T$139","v":0},{"$f":" C_AccDepr!U$139","v":0},{"$f":" C_AccDepr!V$139","v":0},{"$f":" C_AccDepr!W$139","v":0},{"$f":" C_AccDepr!X$139","v":0},{"$f":" C_AccDepr!Y$139","v":0},{"$f":" C_AccDepr!Z$139","v":0},{"$f":" C_AccDepr!AA$139","v":0},{"$f":" C_AccDepr!AB$139","v":0},{"$f":" C_AccDepr!AC$139","v":0},{"$f":" C_AccDepr!AD$139","v":0},{"$f":" C_AccDepr!AE$139","v":0},{"$f":" C_AccDepr!AF$139","v":0},{"$f":" C_AccDepr!AG$139","v":0},{"$f":" C_AccDepr!AH$139","v":0},{"$f":" C_AccDepr!AI$139","v":0},{"$f":" C_AccDepr!AJ$139","v":0},{"$f":" C_AccDepr!AK$139","v":0},{"$f":" C_AccDepr!AL$139","v":0},{"$f":" C_AccDepr!AM$139","v":0},{"$f":" C_AccDepr!AN$139","v":0},{"$f":" C_AccDepr!AO$139","v":0},{"$f":" C_AccDepr!AP$139","v":0},{"$f":" C_AccDepr!AQ$139","v":0},{"$f":" C_AccDepr!AR$139","v":0},{"$f":" C_AccDepr!AS$139","v":0},{"$f":" C_AccDepr!AT$139","v":0},{"$f":" C_AccDepr!AU$139","v":0},{"$f":" C_AccDepr!AV$139","v":0},{"$f":" C_AccDepr!AW$139","v":0},{"$f":" C_AccDepr!AX$139","v":0},{"$f":" C_AccDepr!AY$139","v":0},{"$f":" C_AccDepr!AZ$139","v":0},{"$f":" C_AccDepr!BA$139","v":0},{"$f":" C_AccDepr!BB$139","v":0},{"$f":" C_AccDepr!BC$139","v":0},{"$f":" C_AccDepr!BD$139","v":0},{"$f":" C_AccDepr!BE$139","v":0},{"$f":" C_AccDepr!BF$139","v":0},{"$f":" C_AccDepr!BG$139","v":0},{"$f":" C_AccDepr!BH$139","v":0},{"$f":" C_AccDepr!BI$139","v":0},{"$f":" C_AccDepr!BJ$139","v":0}]
[null,null,null,null,{"$f":" B243&\" Assets in Use\"","v":"Category 4 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA275:AA277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$141","v":"Category 5 description"},null,null,null,{"$f":" I_Global!F141","v":"Category 5 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA282:AA286 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$253","v":"% of Category 5 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$253","v":0.5},{"$f":" I_InputSets!G$253","v":"%"},null,{"$f":" I_InputSets!I$253","v":"CAA"},null,{"$f":" I_InputSets!K$253","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$254","v":"% of Category 5 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$254","v":0.9},{"$f":" I_InputSets!G$254","v":"%"},null,{"$f":" I_InputSets!I$254","v":"CAA"},null,{"$f":" I_InputSets!K$254","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$255","v":"% of Category 5 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$255","v":0.9},{"$f":" I_InputSets!G$255","v":"%"},null,{"$f":" I_InputSets!I$255","v":"CAA"},null,{"$f":" I_InputSets!K$255","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$256","v":"% of Category 5 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$256","v":0.9},{"$f":" I_InputSets!G$256","v":"%"},null,{"$f":" I_InputSets!I$256","v":"CAA"},null,{"$f":" I_InputSets!K$256","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$257","v":"% of Category 5 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$257","v":0.9},{"$f":" I_InputSets!G$257","v":"%"},null,{"$f":" I_InputSets!I$257","v":"CAA"},null,{"$f":" I_InputSets!K$257","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$258","v":"% of Category 5 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$258","v":0.9},{"$f":" I_InputSets!G$258","v":"%"},null,{"$f":" I_InputSets!I$258","v":"CAA"},null,{"$f":" I_InputSets!K$258","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$259","v":"% of Category 5 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$259","v":0.9},{"$f":" I_InputSets!G$259","v":"%"},null,{"$f":" I_InputSets!I$259","v":"CAA"},null,{"$f":" I_InputSets!K$259","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B280&\" calculated % of AUC to AIU from step-ups\"","v":"Category 5 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA287 > Z287, INDEX( $F290:$F294, AA287 ), IF( AA287 = MAX( $Z287:$BJ287 ), $F295, $F289 ) ) * AA297","v":0},{"$f":" IF( AB287 > AA287, INDEX( $F290:$F294, AB287 ), IF( AB287 = MAX( $Z287:$BJ287 ), $F295, $F289 ) ) * AB297","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E298","v":"Category 5 description calculated % of AUC to AIU from step-ups"},{"$f":" F298","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B280&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 5 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA303:AA304, MATCH($F300, $F301:$F302, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B280&\" Assets Under Construction BEG\"","v":"Category 5 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z310","v":0},{"$f":" AA310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E112","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" F112","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B280&\" Transfers to Assets in Use\"","v":"Category 5 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA309:BJ309)","v":0},null,{"$f":" AA305 * SUM(AA307:AA308) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B280&\" Assets Under Construction\"","v":"Category 5 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA307:AA309)","v":0},0,0,0,0,{"$f":" SUM(AF307:AF309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B280&\" Assets in Use BEG\"","v":"Category 5 description Assets in Use BEG"},null,{"$f":"G315","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B280&\" Transfers from Assets Under Construction\"","v":"Category 5 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA313:BJ313)","v":0},null,{"$f":" AA309 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},{"$f":" C_AccDepr!F$170","v":0},{"$f":" C_AccDepr!G$170","v":"£'m nominal"},{"$f":" C_AccDepr!H$170","v":0},{"$f":" C_AccDepr!I$170","v":0},{"$f":" C_AccDepr!J$170","v":0},{"$f":" C_AccDepr!K$170","v":0},{"$f":" C_AccDepr!L$170","v":0},{"$f":" C_AccDepr!M$170","v":0},{"$f":" C_AccDepr!N$170","v":0},{"$f":" C_AccDepr!O$170","v":0},{"$f":" C_AccDepr!P$170","v":0},{"$f":" C_AccDepr!Q$170","v":0},{"$f":" C_AccDepr!R$170","v":0},{"$f":" C_AccDepr!S$170","v":0},{"$f":" C_AccDepr!T$170","v":0},{"$f":" C_AccDepr!U$170","v":0},{"$f":" C_AccDepr!V$170","v":0},{"$f":" C_AccDepr!W$170","v":0},{"$f":" C_AccDepr!X$170","v":0},{"$f":" C_AccDepr!Y$170","v":0},{"$f":" C_AccDepr!Z$170","v":0},{"$f":" C_AccDepr!AA$170","v":0},{"$f":" C_AccDepr!AB$170","v":0},{"$f":" C_AccDepr!AC$170","v":0},{"$f":" C_AccDepr!AD$170","v":0},{"$f":" C_AccDepr!AE$170","v":0},{"$f":" C_AccDepr!AF$170","v":0},{"$f":" C_AccDepr!AG$170","v":0},{"$f":" C_AccDepr!AH$170","v":0},{"$f":" C_AccDepr!AI$170","v":0},{"$f":" C_AccDepr!AJ$170","v":0},{"$f":" C_AccDepr!AK$170","v":0},{"$f":" C_AccDepr!AL$170","v":0},{"$f":" C_AccDepr!AM$170","v":0},{"$f":" C_AccDepr!AN$170","v":0},{"$f":" C_AccDepr!AO$170","v":0},{"$f":" C_AccDepr!AP$170","v":0},{"$f":" C_AccDepr!AQ$170","v":0},{"$f":" C_AccDepr!AR$170","v":0},{"$f":" C_AccDepr!AS$170","v":0},{"$f":" C_AccDepr!AT$170","v":0},{"$f":" C_AccDepr!AU$170","v":0},{"$f":" C_AccDepr!AV$170","v":0},{"$f":" C_AccDepr!AW$170","v":0},{"$f":" C_AccDepr!AX$170","v":0},{"$f":" C_AccDepr!AY$170","v":0},{"$f":" C_AccDepr!AZ$170","v":0},{"$f":" C_AccDepr!BA$170","v":0},{"$f":" C_AccDepr!BB$170","v":0},{"$f":" C_AccDepr!BC$170","v":0},{"$f":" C_AccDepr!BD$170","v":0},{"$f":" C_AccDepr!BE$170","v":0},{"$f":" C_AccDepr!BF$170","v":0},{"$f":" C_AccDepr!BG$170","v":0},{"$f":" C_AccDepr!BH$170","v":0},{"$f":" C_AccDepr!BI$170","v":0},{"$f":" C_AccDepr!BJ$170","v":0}]
[null,null,null,null,{"$f":" B280&\" Assets in Use\"","v":"Category 5 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA312:AA314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$142","v":"Category 6 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA319:AA323 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$262","v":"% of Category 6 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$262","v":0.5},{"$f":" I_InputSets!G$262","v":"%"},null,{"$f":" I_InputSets!I$262","v":"CAA"},null,{"$f":" I_InputSets!K$262","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$263","v":"% of Category 6 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$263","v":0.9},{"$f":" I_InputSets!G$263","v":"%"},null,{"$f":" I_InputSets!I$263","v":"CAA"},null,{"$f":" I_InputSets!K$263","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$264","v":"% of Category 6 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$264","v":0.9},{"$f":" I_InputSets!G$264","v":"%"},null,{"$f":" I_InputSets!I$264","v":"CAA"},null,{"$f":" I_InputSets!K$264","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$265","v":"% of Category 6 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$265","v":0.9},{"$f":" I_InputSets!G$265","v":"%"},null,{"$f":" I_InputSets!I$265","v":"CAA"},null,{"$f":" I_InputSets!K$265","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$266","v":"% of Category 6 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$266","v":0.9},{"$f":" I_InputSets!G$266","v":"%"},null,{"$f":" I_InputSets!I$266","v":"CAA"},null,{"$f":" I_InputSets!K$266","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$267","v":"% of Category 6 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$267","v":0.9},{"$f":" I_InputSets!G$267","v":"%"},null,{"$f":" I_InputSets!I$267","v":"CAA"},null,{"$f":" I_InputSets!K$267","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$268","v":"% of Category 6 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$268","v":0.9},{"$f":" I_InputSets!G$268","v":"%"},null,{"$f":" I_InputSets!I$268","v":"CAA"},null,{"$f":" I_InputSets!K$268","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B317&\" calculated % of AUC to AIU from step-ups\"","v":"Category 6 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA324 > Z324, INDEX( $F327:$F331, AA324 ), IF( AA324 = MAX( $Z324:$BJ324 ), $F332, $F326 ) ) * AA334","v":0},{"$f":" IF( AB324 > AA324, INDEX( $F327:$F331, AB324 ), IF( AB324 = MAX( $Z324:$BJ324 ), $F332, $F326 ) ) * AB334","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E335","v":"Category 6 description calculated % of AUC to AIU from step-ups"},{"$f":" F335","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B317&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 6 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA340:AA341, MATCH($F337, $F338:$F339, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B317&\" Assets Under Construction BEG\"","v":"Category 6 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z347","v":0},{"$f":" AA347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E85","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" F85","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B317&\" Transfers to Assets in Use\"","v":"Category 6 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA346:BJ346)","v":0},null,{"$f":" AA342 * SUM(AA344:AA345) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B317&\" Assets Under Construction\"","v":"Category 6 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA344:AA346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B317&\" Assets in Use BEG\"","v":"Category 6 description Assets in Use BEG"},null,{"$f":"G352","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B317&\" Transfers from Assets Under Construction\"","v":"Category 6 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA350:BJ350)","v":0},null,{"$f":" AA346 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},{"$f":" C_AccDepr!F$201","v":0},{"$f":" C_AccDepr!G$201","v":"£'m nominal"},{"$f":" C_AccDepr!H$201","v":0},{"$f":" C_AccDepr!I$201","v":0},{"$f":" C_AccDepr!J$201","v":0},{"$f":" C_AccDepr!K$201","v":0},{"$f":" C_AccDepr!L$201","v":0},{"$f":" C_AccDepr!M$201","v":0},{"$f":" C_AccDepr!N$201","v":0},{"$f":" C_AccDepr!O$201","v":0},{"$f":" C_AccDepr!P$201","v":0},{"$f":" C_AccDepr!Q$201","v":0},{"$f":" C_AccDepr!R$201","v":0},{"$f":" C_AccDepr!S$201","v":0},{"$f":" C_AccDepr!T$201","v":0},{"$f":" C_AccDepr!U$201","v":0},{"$f":" C_AccDepr!V$201","v":0},{"$f":" C_AccDepr!W$201","v":0},{"$f":" C_AccDepr!X$201","v":0},{"$f":" C_AccDepr!Y$201","v":0},{"$f":" C_AccDepr!Z$201","v":0},{"$f":" C_AccDepr!AA$201","v":0},{"$f":" C_AccDepr!AB$201","v":0},{"$f":" C_AccDepr!AC$201","v":0},{"$f":" C_AccDepr!AD$201","v":0},{"$f":" C_AccDepr!AE$201","v":0},{"$f":" C_AccDepr!AF$201","v":0},{"$f":" C_AccDepr!AG$201","v":0},{"$f":" C_AccDepr!AH$201","v":0},{"$f":" C_AccDepr!AI$201","v":0},{"$f":" C_AccDepr!AJ$201","v":0},{"$f":" C_AccDepr!AK$201","v":0},{"$f":" C_AccDepr!AL$201","v":0},{"$f":" C_AccDepr!AM$201","v":0},{"$f":" C_AccDepr!AN$201","v":0},{"$f":" C_AccDepr!AO$201","v":0},{"$f":" C_AccDepr!AP$201","v":0},{"$f":" C_AccDepr!AQ$201","v":0},{"$f":" C_AccDepr!AR$201","v":0},{"$f":" C_AccDepr!AS$201","v":0},{"$f":" C_AccDepr!AT$201","v":0},{"$f":" C_AccDepr!AU$201","v":0},{"$f":" C_AccDepr!AV$201","v":0},{"$f":" C_AccDepr!AW$201","v":0},{"$f":" C_AccDepr!AX$201","v":0},{"$f":" C_AccDepr!AY$201","v":0},{"$f":" C_AccDepr!AZ$201","v":0},{"$f":" C_AccDepr!BA$201","v":0},{"$f":" C_AccDepr!BB$201","v":0},{"$f":" C_AccDepr!BC$201","v":0},{"$f":" C_AccDepr!BD$201","v":0},{"$f":" C_AccDepr!BE$201","v":0},{"$f":" C_AccDepr!BF$201","v":0},{"$f":" C_AccDepr!BG$201","v":0},{"$f":" C_AccDepr!BH$201","v":0},{"$f":" C_AccDepr!BI$201","v":0},{"$f":" C_AccDepr!BJ$201","v":0}]
[null,null,null,null,{"$f":" B317&\" Assets in Use\"","v":"Category 6 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA349:AA351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$143","v":"Category 7 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA356:AA360 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$271","v":"% of Category 7 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$271","v":0.5},{"$f":" I_InputSets!G$271","v":"%"},null,{"$f":" I_InputSets!I$271","v":"CAA"},null,{"$f":" I_InputSets!K$271","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$272","v":"% of Category 7 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$272","v":0.9},{"$f":" I_InputSets!G$272","v":"%"},null,{"$f":" I_InputSets!I$272","v":"CAA"},null,{"$f":" I_InputSets!K$272","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$273","v":"% of Category 7 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$273","v":0.9},{"$f":" I_InputSets!G$273","v":"%"},null,{"$f":" I_InputSets!I$273","v":"CAA"},null,{"$f":" I_InputSets!K$273","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$274","v":"% of Category 7 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$274","v":0.9},{"$f":" I_InputSets!G$274","v":"%"},null,{"$f":" I_InputSets!I$274","v":"CAA"},null,{"$f":" I_InputSets!K$274","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$275","v":"% of Category 7 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$275","v":0.9},{"$f":" I_InputSets!G$275","v":"%"},null,{"$f":" I_InputSets!I$275","v":"CAA"},null,{"$f":" I_InputSets!K$275","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$276","v":"% of Category 7 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$276","v":0.9},{"$f":" I_InputSets!G$276","v":"%"},null,{"$f":" I_InputSets!I$276","v":"CAA"},null,{"$f":" I_InputSets!K$276","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$277","v":"% of Category 7 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$277","v":0.9},{"$f":" I_InputSets!G$277","v":"%"},null,{"$f":" I_InputSets!I$277","v":"CAA"},null,{"$f":" I_InputSets!K$277","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B354&\" calculated % of AUC to AIU from step-ups\"","v":"Category 7 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA361 > Z361, INDEX( $F364:$F368, AA361 ), IF( AA361 = MAX( $Z361:$BJ361 ), $F369, $F363 ) ) * AA371","v":0},{"$f":" IF( AB361 > AA361, INDEX( $F364:$F368, AB361 ), IF( AB361 = MAX( $Z361:$BJ361 ), $F369, $F363 ) ) * AB371","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E372","v":"Category 7 description calculated % of AUC to AIU from step-ups"},{"$f":" F372","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B354&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 7 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA377:AA378, MATCH($F374, $F375:$F376, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B354&\" Assets Under Construction BEG\"","v":"Category 7 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z384","v":0},{"$f":" AA384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E90","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" F90","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B354&\" Transfers to Assets in Use\"","v":"Category 7 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA383:BJ383)","v":0},null,{"$f":" AA379 * SUM(AA381:AA382) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B354&\" Assets Under Construction\"","v":"Category 7 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA381:AA383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B354&\" Assets in Use BEG\"","v":"Category 7 description Assets in Use BEG"},null,{"$f":"G389","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B354&\" Transfers from Assets Under Construction\"","v":"Category 7 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA387:BJ387)","v":0},null,{"$f":" AA383 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},{"$f":" C_AccDepr!F$232","v":0},{"$f":" C_AccDepr!G$232","v":"£'m nominal"},{"$f":" C_AccDepr!H$232","v":0},{"$f":" C_AccDepr!I$232","v":0},{"$f":" C_AccDepr!J$232","v":0},{"$f":" C_AccDepr!K$232","v":0},{"$f":" C_AccDepr!L$232","v":0},{"$f":" C_AccDepr!M$232","v":0},{"$f":" C_AccDepr!N$232","v":0},{"$f":" C_AccDepr!O$232","v":0},{"$f":" C_AccDepr!P$232","v":0},{"$f":" C_AccDepr!Q$232","v":0},{"$f":" C_AccDepr!R$232","v":0},{"$f":" C_AccDepr!S$232","v":0},{"$f":" C_AccDepr!T$232","v":0},{"$f":" C_AccDepr!U$232","v":0},{"$f":" C_AccDepr!V$232","v":0},{"$f":" C_AccDepr!W$232","v":0},{"$f":" C_AccDepr!X$232","v":0},{"$f":" C_AccDepr!Y$232","v":0},{"$f":" C_AccDepr!Z$232","v":0},{"$f":" C_AccDepr!AA$232","v":0},{"$f":" C_AccDepr!AB$232","v":0},{"$f":" C_AccDepr!AC$232","v":0},{"$f":" C_AccDepr!AD$232","v":0},{"$f":" C_AccDepr!AE$232","v":0},{"$f":" C_AccDepr!AF$232","v":0},{"$f":" C_AccDepr!AG$232","v":0},{"$f":" C_AccDepr!AH$232","v":0},{"$f":" C_AccDepr!AI$232","v":0},{"$f":" C_AccDepr!AJ$232","v":0},{"$f":" C_AccDepr!AK$232","v":0},{"$f":" C_AccDepr!AL$232","v":0},{"$f":" C_AccDepr!AM$232","v":0},{"$f":" C_AccDepr!AN$232","v":0},{"$f":" C_AccDepr!AO$232","v":0},{"$f":" C_AccDepr!AP$232","v":0},{"$f":" C_AccDepr!AQ$232","v":0},{"$f":" C_AccDepr!AR$232","v":0},{"$f":" C_AccDepr!AS$232","v":0},{"$f":" C_AccDepr!AT$232","v":0},{"$f":" C_AccDepr!AU$232","v":0},{"$f":" C_AccDepr!AV$232","v":0},{"$f":" C_AccDepr!AW$232","v":0},{"$f":" C_AccDepr!AX$232","v":0},{"$f":" C_AccDepr!AY$232","v":0},{"$f":" C_AccDepr!AZ$232","v":0},{"$f":" C_AccDepr!BA$232","v":0},{"$f":" C_AccDepr!BB$232","v":0},{"$f":" C_AccDepr!BC$232","v":0},{"$f":" C_AccDepr!BD$232","v":0},{"$f":" C_AccDepr!BE$232","v":0},{"$f":" C_AccDepr!BF$232","v":0},{"$f":" C_AccDepr!BG$232","v":0},{"$f":" C_AccDepr!BH$232","v":0},{"$f":" C_AccDepr!BI$232","v":0},{"$f":" C_AccDepr!BJ$232","v":0}]
[null,null,null,null,{"$f":" B354&\" Assets in Use\"","v":"Category 7 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA386:AA388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$144","v":"Category 8 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA393:AA397 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$280","v":"% of Category 8 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$280","v":0.5},{"$f":" I_InputSets!G$280","v":"%"},null,{"$f":" I_InputSets!I$280","v":"CAA"},null,{"$f":" I_InputSets!K$280","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$281","v":"% of Category 8 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$281","v":0.9},{"$f":" I_InputSets!G$281","v":"%"},null,{"$f":" I_InputSets!I$281","v":"CAA"},null,{"$f":" I_InputSets!K$281","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$282","v":"% of Category 8 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$282","v":0.9},{"$f":" I_InputSets!G$282","v":"%"},null,{"$f":" I_InputSets!I$282","v":"CAA"},null,{"$f":" I_InputSets!K$282","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$283","v":"% of Category 8 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$283","v":0.9},{"$f":" I_InputSets!G$283","v":"%"},null,{"$f":" I_InputSets!I$283","v":"CAA"},null,{"$f":" I_InputSets!K$283","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$284","v":"% of Category 8 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$284","v":0.9},{"$f":" I_InputSets!G$284","v":"%"},null,{"$f":" I_InputSets!I$284","v":"CAA"},null,{"$f":" I_InputSets!K$284","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$285","v":"% of Category 8 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$285","v":0.9},{"$f":" I_InputSets!G$285","v":"%"},null,{"$f":" I_InputSets!I$285","v":"CAA"},null,{"$f":" I_InputSets!K$285","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$286","v":"% of Category 8 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$286","v":0.9},{"$f":" I_InputSets!G$286","v":"%"},null,{"$f":" I_InputSets!I$286","v":"CAA"},null,{"$f":" I_InputSets!K$286","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B391&\" calculated % of AUC to AIU from step-ups\"","v":"Category 8 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA398 > Z398, INDEX( $F401:$F405, AA398 ), IF( AA398 = MAX( $Z398:$BJ398 ), $F406, $F400 ) ) * AA408","v":0},{"$f":" IF( AB398 > AA398, INDEX( $F401:$F405, AB398 ), IF( AB398 = MAX( $Z398:$BJ398 ), $F406, $F400 ) ) * AB408","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E409","v":"Category 8 description calculated % of AUC to AIU from step-ups"},{"$f":" F409","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B391&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 8 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA414:AA415, MATCH($F411, $F412:$F413, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B391&\" Assets Under Construction BEG\"","v":"Category 8 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z421","v":0},{"$f":" AA421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E95","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" F95","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B391&\" Transfers to Assets in Use\"","v":"Category 8 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA420:BJ420)","v":0},null,{"$f":" AA416 * SUM(AA418:AA419) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B391&\" Assets Under Construction\"","v":"Category 8 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA418:AA420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B391&\" Assets in Use BEG\"","v":"Category 8 description Assets in Use BEG"},null,{"$f":"G426","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B391&\" Transfers from Assets Under Construction\"","v":"Category 8 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA424:BJ424)","v":0},null,{"$f":" AA420 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},{"$f":" C_AccDepr!F$263","v":0},{"$f":" C_AccDepr!G$263","v":"£'m nominal"},{"$f":" C_AccDepr!H$263","v":0},{"$f":" C_AccDepr!I$263","v":0},{"$f":" C_AccDepr!J$263","v":0},{"$f":" C_AccDepr!K$263","v":0},{"$f":" C_AccDepr!L$263","v":0},{"$f":" C_AccDepr!M$263","v":0},{"$f":" C_AccDepr!N$263","v":0},{"$f":" C_AccDepr!O$263","v":0},{"$f":" C_AccDepr!P$263","v":0},{"$f":" C_AccDepr!Q$263","v":0},{"$f":" C_AccDepr!R$263","v":0},{"$f":" C_AccDepr!S$263","v":0},{"$f":" C_AccDepr!T$263","v":0},{"$f":" C_AccDepr!U$263","v":0},{"$f":" C_AccDepr!V$263","v":0},{"$f":" C_AccDepr!W$263","v":0},{"$f":" C_AccDepr!X$263","v":0},{"$f":" C_AccDepr!Y$263","v":0},{"$f":" C_AccDepr!Z$263","v":0},{"$f":" C_AccDepr!AA$263","v":0},{"$f":" C_AccDepr!AB$263","v":0},{"$f":" C_AccDepr!AC$263","v":0},{"$f":" C_AccDepr!AD$263","v":0},{"$f":" C_AccDepr!AE$263","v":0},{"$f":" C_AccDepr!AF$263","v":0},{"$f":" C_AccDepr!AG$263","v":0},{"$f":" C_AccDepr!AH$263","v":0},{"$f":" C_AccDepr!AI$263","v":0},{"$f":" C_AccDepr!AJ$263","v":0},{"$f":" C_AccDepr!AK$263","v":0},{"$f":" C_AccDepr!AL$263","v":0},{"$f":" C_AccDepr!AM$263","v":0},{"$f":" C_AccDepr!AN$263","v":0},{"$f":" C_AccDepr!AO$263","v":0},{"$f":" C_AccDepr!AP$263","v":0},{"$f":" C_AccDepr!AQ$263","v":0},{"$f":" C_AccDepr!AR$263","v":0},{"$f":" C_AccDepr!AS$263","v":0},{"$f":" C_AccDepr!AT$263","v":0},{"$f":" C_AccDepr!AU$263","v":0},{"$f":" C_AccDepr!AV$263","v":0},{"$f":" C_AccDepr!AW$263","v":0},{"$f":" C_AccDepr!AX$263","v":0},{"$f":" C_AccDepr!AY$263","v":0},{"$f":" C_AccDepr!AZ$263","v":0},{"$f":" C_AccDepr!BA$263","v":0},{"$f":" C_AccDepr!BB$263","v":0},{"$f":" C_AccDepr!BC$263","v":0},{"$f":" C_AccDepr!BD$263","v":0},{"$f":" C_AccDepr!BE$263","v":0},{"$f":" C_AccDepr!BF$263","v":0},{"$f":" C_AccDepr!BG$263","v":0},{"$f":" C_AccDepr!BH$263","v":0},{"$f":" C_AccDepr!BI$263","v":0},{"$f":" C_AccDepr!BJ$263","v":0}]
[null,null,null,null,{"$f":" B391&\" Assets in Use\"","v":"Category 8 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA423:AA425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$145","v":"Category 9 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA430:AA434 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$289","v":"% of Category 9 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$289","v":0.5},{"$f":" I_InputSets!G$289","v":"%"},null,{"$f":" I_InputSets!I$289","v":"CAA"},null,{"$f":" I_InputSets!K$289","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$290","v":"% of Category 9 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$290","v":0.9},{"$f":" I_InputSets!G$290","v":"%"},null,{"$f":" I_InputSets!I$290","v":"CAA"},null,{"$f":" I_InputSets!K$290","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$291","v":"% of Category 9 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$291","v":0.9},{"$f":" I_InputSets!G$291","v":"%"},null,{"$f":" I_InputSets!I$291","v":"CAA"},null,{"$f":" I_InputSets!K$291","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$292","v":"% of Category 9 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$292","v":0.9},{"$f":" I_InputSets!G$292","v":"%"},null,{"$f":" I_InputSets!I$292","v":"CAA"},null,{"$f":" I_InputSets!K$292","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$293","v":"% of Category 9 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$293","v":0.9},{"$f":" I_InputSets!G$293","v":"%"},null,{"$f":" I_InputSets!I$293","v":"CAA"},null,{"$f":" I_InputSets!K$293","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$294","v":"% of Category 9 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$294","v":0.9},{"$f":" I_InputSets!G$294","v":"%"},null,{"$f":" I_InputSets!I$294","v":"CAA"},null,{"$f":" I_InputSets!K$294","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$295","v":"% of Category 9 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$295","v":0.9},{"$f":" I_InputSets!G$295","v":"%"},null,{"$f":" I_InputSets!I$295","v":"CAA"},null,{"$f":" I_InputSets!K$295","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B428&\" calculated % of AUC to AIU from step-ups\"","v":"Category 9 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA435 > Z435, INDEX( $F438:$F442, AA435 ), IF( AA435 = MAX( $Z435:$BJ435 ), $F443, $F437 ) ) * AA445","v":0},{"$f":" IF( AB435 > AA435, INDEX( $F438:$F442, AB435 ), IF( AB435 = MAX( $Z435:$BJ435 ), $F443, $F437 ) ) * AB445","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E446","v":"Category 9 description calculated % of AUC to AIU from step-ups"},{"$f":" F446","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B428&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 9 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA451:AA452, MATCH($F448, $F449:$F450, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B428&\" Assets Under Construction BEG\"","v":"Category 9 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z458","v":0},{"$f":" AA458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E100","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" F100","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B428&\" Transfers to Assets in Use\"","v":"Category 9 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA457:BJ457)","v":0},null,{"$f":" AA453 * SUM(AA455:AA456) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B428&\" Assets Under Construction\"","v":"Category 9 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA455:AA457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B428&\" Assets in Use BEG\"","v":"Category 9 description Assets in Use BEG"},null,{"$f":"G463","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B428&\" Transfers from Assets Under Construction\"","v":"Category 9 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA461:BJ461)","v":0},null,{"$f":" AA457 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},{"$f":" C_AccDepr!F$294","v":0},{"$f":" C_AccDepr!G$294","v":"£'m nominal"},{"$f":" C_AccDepr!H$294","v":0},{"$f":" C_AccDepr!I$294","v":0},{"$f":" C_AccDepr!J$294","v":0},{"$f":" C_AccDepr!K$294","v":0},{"$f":" C_AccDepr!L$294","v":0},{"$f":" C_AccDepr!M$294","v":0},{"$f":" C_AccDepr!N$294","v":0},{"$f":" C_AccDepr!O$294","v":0},{"$f":" C_AccDepr!P$294","v":0},{"$f":" C_AccDepr!Q$294","v":0},{"$f":" C_AccDepr!R$294","v":0},{"$f":" C_AccDepr!S$294","v":0},{"$f":" C_AccDepr!T$294","v":0},{"$f":" C_AccDepr!U$294","v":0},{"$f":" C_AccDepr!V$294","v":0},{"$f":" C_AccDepr!W$294","v":0},{"$f":" C_AccDepr!X$294","v":0},{"$f":" C_AccDepr!Y$294","v":0},{"$f":" C_AccDepr!Z$294","v":0},{"$f":" C_AccDepr!AA$294","v":0},{"$f":" C_AccDepr!AB$294","v":0},{"$f":" C_AccDepr!AC$294","v":0},{"$f":" C_AccDepr!AD$294","v":0},{"$f":" C_AccDepr!AE$294","v":0},{"$f":" C_AccDepr!AF$294","v":0},{"$f":" C_AccDepr!AG$294","v":0},{"$f":" C_AccDepr!AH$294","v":0},{"$f":" C_AccDepr!AI$294","v":0},{"$f":" C_AccDepr!AJ$294","v":0},{"$f":" C_AccDepr!AK$294","v":0},{"$f":" C_AccDepr!AL$294","v":0},{"$f":" C_AccDepr!AM$294","v":0},{"$f":" C_AccDepr!AN$294","v":0},{"$f":" C_AccDepr!AO$294","v":0},{"$f":" C_AccDepr!AP$294","v":0},{"$f":" C_AccDepr!AQ$294","v":0},{"$f":" C_AccDepr!AR$294","v":0},{"$f":" C_AccDepr!AS$294","v":0},{"$f":" C_AccDepr!AT$294","v":0},{"$f":" C_AccDepr!AU$294","v":0},{"$f":" C_AccDepr!AV$294","v":0},{"$f":" C_AccDepr!AW$294","v":0},{"$f":" C_AccDepr!AX$294","v":0},{"$f":" C_AccDepr!AY$294","v":0},{"$f":" C_AccDepr!AZ$294","v":0},{"$f":" C_AccDepr!BA$294","v":0},{"$f":" C_AccDepr!BB$294","v":0},{"$f":" C_AccDepr!BC$294","v":0},{"$f":" C_AccDepr!BD$294","v":0},{"$f":" C_AccDepr!BE$294","v":0},{"$f":" C_AccDepr!BF$294","v":0},{"$f":" C_AccDepr!BG$294","v":0},{"$f":" C_AccDepr!BH$294","v":0},{"$f":" C_AccDepr!BI$294","v":0},{"$f":" C_AccDepr!BJ$294","v":0}]
[null,null,null,null,{"$f":" B428&\" Assets in Use\"","v":"Category 9 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA460:AA462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"I_Global!F$146","v":"Category 10 description"}]
[]
[null,null,null,null,{"$f":" C_Time!E$149","v":"Expansion Phase 1  weighting factor"},{"$f":" C_Time!F$149","v":0},{"$f":" C_Time!G$149","v":"%"},{"$f":" C_Time!H$149","v":0},{"$f":" C_Time!I$149","v":0},{"$f":" C_Time!J$149","v":0},{"$f":" C_Time!K$149","v":0},{"$f":" C_Time!L$149","v":0},{"$f":" C_Time!M$149","v":0},{"$f":" C_Time!N$149","v":0},{"$f":" C_Time!O$149","v":0},{"$f":" C_Time!P$149","v":0},{"$f":" C_Time!Q$149","v":0},{"$f":" C_Time!R$149","v":0},{"$f":" C_Time!S$149","v":0},{"$f":" C_Time!T$149","v":0},{"$f":" C_Time!U$149","v":0},{"$f":" C_Time!V$149","v":0},{"$f":" C_Time!W$149","v":0},{"$f":" C_Time!X$149","v":0},{"$f":" C_Time!Y$149","v":0},{"$f":" C_Time!Z$149","v":0},{"$f":" C_Time!AA$149","v":1},{"$f":" C_Time!AB$149","v":1},{"$f":" C_Time!AC$149","v":1},{"$f":" C_Time!AD$149","v":1},{"$f":" C_Time!AE$149","v":1},{"$f":" C_Time!AF$149","v":1},{"$f":" C_Time!AG$149","v":1},{"$f":" C_Time!AH$149","v":1},{"$f":" C_Time!AI$149","v":1},{"$f":" C_Time!AJ$149","v":1},{"$f":" C_Time!AK$149","v":1},{"$f":" C_Time!AL$149","v":1},{"$f":" C_Time!AM$149","v":1},{"$f":" C_Time!AN$149","v":1},{"$f":" C_Time!AO$149","v":1},{"$f":" C_Time!AP$149","v":1},{"$f":" C_Time!AQ$149","v":1},{"$f":" C_Time!AR$149","v":1},{"$f":" C_Time!AS$149","v":1},{"$f":" C_Time!AT$149","v":1},{"$f":" C_Time!AU$149","v":1},{"$f":" C_Time!AV$149","v":1},{"$f":" C_Time!AW$149","v":1},{"$f":" C_Time!AX$149","v":1},{"$f":" C_Time!AY$149","v":1},{"$f":" C_Time!AZ$149","v":1},{"$f":" C_Time!BA$149","v":1},{"$f":" C_Time!BB$149","v":1},{"$f":" C_Time!BC$149","v":1},{"$f":" C_Time!BD$149","v":1},{"$f":" C_Time!BE$149","v":1},{"$f":" C_Time!BF$149","v":1},{"$f":" C_Time!BG$149","v":1},{"$f":" C_Time!BH$149","v":1},{"$f":" C_Time!BI$149","v":1},{"$f":" C_Time!BJ$149","v":1}]
[null,null,null,null,{"$f":" C_Time!E$150","v":"Expansion Phase 2  weighting factor"},{"$f":" C_Time!F$150","v":0},{"$f":" C_Time!G$150","v":"%"},{"$f":" C_Time!H$150","v":0},{"$f":" C_Time!I$150","v":0},{"$f":" C_Time!J$150","v":0},{"$f":" C_Time!K$150","v":0},{"$f":" C_Time!L$150","v":0},{"$f":" C_Time!M$150","v":0},{"$f":" C_Time!N$150","v":0},{"$f":" C_Time!O$150","v":0},{"$f":" C_Time!P$150","v":0},{"$f":" C_Time!Q$150","v":0},{"$f":" C_Time!R$150","v":0},{"$f":" C_Time!S$150","v":0},{"$f":" C_Time!T$150","v":0},{"$f":" C_Time!U$150","v":0},{"$f":" C_Time!V$150","v":0},{"$f":" C_Time!W$150","v":0},{"$f":" C_Time!X$150","v":0},{"$f":" C_Time!Y$150","v":0},{"$f":" C_Time!Z$150","v":0},{"$f":" C_Time!AA$150","v":1},{"$f":" C_Time!AB$150","v":1},{"$f":" C_Time!AC$150","v":1},{"$f":" C_Time!AD$150","v":1},{"$f":" C_Time!AE$150","v":1},{"$f":" C_Time!AF$150","v":1},{"$f":" C_Time!AG$150","v":1},{"$f":" C_Time!AH$150","v":1},{"$f":" C_Time!AI$150","v":1},{"$f":" C_Time!AJ$150","v":1},{"$f":" C_Time!AK$150","v":1},{"$f":" C_Time!AL$150","v":1},{"$f":" C_Time!AM$150","v":1},{"$f":" C_Time!AN$150","v":1},{"$f":" C_Time!AO$150","v":1},{"$f":" C_Time!AP$150","v":1},{"$f":" C_Time!AQ$150","v":1},{"$f":" C_Time!AR$150","v":1},{"$f":" C_Time!AS$150","v":1},{"$f":" C_Time!AT$150","v":1},{"$f":" C_Time!AU$150","v":1},{"$f":" C_Time!AV$150","v":1},{"$f":" C_Time!AW$150","v":1},{"$f":" C_Time!AX$150","v":1},{"$f":" C_Time!AY$150","v":1},{"$f":" C_Time!AZ$150","v":1},{"$f":" C_Time!BA$150","v":1},{"$f":" C_Time!BB$150","v":1},{"$f":" C_Time!BC$150","v":1},{"$f":" C_Time!BD$150","v":1},{"$f":" C_Time!BE$150","v":1},{"$f":" C_Time!BF$150","v":1},{"$f":" C_Time!BG$150","v":1},{"$f":" C_Time!BH$150","v":1},{"$f":" C_Time!BI$150","v":1},{"$f":" C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":" C_Time!E$151","v":"Expansion Phase 3  weighting factor"},{"$f":" C_Time!F$151","v":0},{"$f":" C_Time!G$151","v":"%"},{"$f":" C_Time!H$151","v":0},{"$f":" C_Time!I$151","v":0},{"$f":" C_Time!J$151","v":0},{"$f":" C_Time!K$151","v":0},{"$f":" C_Time!L$151","v":0},{"$f":" C_Time!M$151","v":0},{"$f":" C_Time!N$151","v":0},{"$f":" C_Time!O$151","v":0},{"$f":" C_Time!P$151","v":0},{"$f":" C_Time!Q$151","v":0},{"$f":" C_Time!R$151","v":0},{"$f":" C_Time!S$151","v":0},{"$f":" C_Time!T$151","v":0},{"$f":" C_Time!U$151","v":0},{"$f":" C_Time!V$151","v":0},{"$f":" C_Time!W$151","v":0},{"$f":" C_Time!X$151","v":0},{"$f":" C_Time!Y$151","v":0},{"$f":" C_Time!Z$151","v":0},{"$f":" C_Time!AA$151","v":1},{"$f":" C_Time!AB$151","v":1},{"$f":" C_Time!AC$151","v":1},{"$f":" C_Time!AD$151","v":1},{"$f":" C_Time!AE$151","v":1},{"$f":" C_Time!AF$151","v":1},{"$f":" C_Time!AG$151","v":1},{"$f":" C_Time!AH$151","v":1},{"$f":" C_Time!AI$151","v":1},{"$f":" C_Time!AJ$151","v":1},{"$f":" C_Time!AK$151","v":1},{"$f":" C_Time!AL$151","v":1},{"$f":" C_Time!AM$151","v":1},{"$f":" C_Time!AN$151","v":1},{"$f":" C_Time!AO$151","v":1},{"$f":" C_Time!AP$151","v":1},{"$f":" C_Time!AQ$151","v":1},{"$f":" C_Time!AR$151","v":1},{"$f":" C_Time!AS$151","v":1},{"$f":" C_Time!AT$151","v":1},{"$f":" C_Time!AU$151","v":1},{"$f":" C_Time!AV$151","v":1},{"$f":" C_Time!AW$151","v":1},{"$f":" C_Time!AX$151","v":1},{"$f":" C_Time!AY$151","v":1},{"$f":" C_Time!AZ$151","v":1},{"$f":" C_Time!BA$151","v":1},{"$f":" C_Time!BB$151","v":1},{"$f":" C_Time!BC$151","v":1},{"$f":" C_Time!BD$151","v":1},{"$f":" C_Time!BE$151","v":1},{"$f":" C_Time!BF$151","v":1},{"$f":" C_Time!BG$151","v":1},{"$f":" C_Time!BH$151","v":1},{"$f":" C_Time!BI$151","v":1},{"$f":" C_Time!BJ$151","v":1}]
[null,null,null,null,{"$f":" C_Time!E$152","v":"Expansion Phase 4  weighting factor"},{"$f":" C_Time!F$152","v":0},{"$f":" C_Time!G$152","v":"%"},{"$f":" C_Time!H$152","v":0},{"$f":" C_Time!I$152","v":0},{"$f":" C_Time!J$152","v":0},{"$f":" C_Time!K$152","v":0},{"$f":" C_Time!L$152","v":0},{"$f":" C_Time!M$152","v":0},{"$f":" C_Time!N$152","v":0},{"$f":" C_Time!O$152","v":0},{"$f":" C_Time!P$152","v":0},{"$f":" C_Time!Q$152","v":0},{"$f":" C_Time!R$152","v":0},{"$f":" C_Time!S$152","v":0},{"$f":" C_Time!T$152","v":0},{"$f":" C_Time!U$152","v":0},{"$f":" C_Time!V$152","v":0},{"$f":" C_Time!W$152","v":0},{"$f":" C_Time!X$152","v":0},{"$f":" C_Time!Y$152","v":0},{"$f":" C_Time!Z$152","v":0},{"$f":" C_Time!AA$152","v":1},{"$f":" C_Time!AB$152","v":1},{"$f":" C_Time!AC$152","v":1},{"$f":" C_Time!AD$152","v":1},{"$f":" C_Time!AE$152","v":1},{"$f":" C_Time!AF$152","v":1},{"$f":" C_Time!AG$152","v":1},{"$f":" C_Time!AH$152","v":1},{"$f":" C_Time!AI$152","v":1},{"$f":" C_Time!AJ$152","v":1},{"$f":" C_Time!AK$152","v":1},{"$f":" C_Time!AL$152","v":1},{"$f":" C_Time!AM$152","v":1},{"$f":" C_Time!AN$152","v":1},{"$f":" C_Time!AO$152","v":1},{"$f":" C_Time!AP$152","v":1},{"$f":" C_Time!AQ$152","v":1},{"$f":" C_Time!AR$152","v":1},{"$f":" C_Time!AS$152","v":1},{"$f":" C_Time!AT$152","v":1},{"$f":" C_Time!AU$152","v":1},{"$f":" C_Time!AV$152","v":1},{"$f":" C_Time!AW$152","v":1},{"$f":" C_Time!AX$152","v":1},{"$f":" C_Time!AY$152","v":1},{"$f":" C_Time!AZ$152","v":1},{"$f":" C_Time!BA$152","v":1},{"$f":" C_Time!BB$152","v":1},{"$f":" C_Time!BC$152","v":1},{"$f":" C_Time!BD$152","v":1},{"$f":" C_Time!BE$152","v":1},{"$f":" C_Time!BF$152","v":1},{"$f":" C_Time!BG$152","v":1},{"$f":" C_Time!BH$152","v":1},{"$f":" C_Time!BI$152","v":1},{"$f":" C_Time!BJ$152","v":1}]
[null,null,null,null,{"$f":" C_Time!E$153","v":"Expansion Phase 5  weighting factor"},{"$f":" C_Time!F$153","v":0},{"$f":" C_Time!G$153","v":"%"},{"$f":" C_Time!H$153","v":0},{"$f":" C_Time!I$153","v":0},{"$f":" C_Time!J$153","v":0},{"$f":" C_Time!K$153","v":0},{"$f":" C_Time!L$153","v":0},{"$f":" C_Time!M$153","v":0},{"$f":" C_Time!N$153","v":0},{"$f":" C_Time!O$153","v":0},{"$f":" C_Time!P$153","v":0},{"$f":" C_Time!Q$153","v":0},{"$f":" C_Time!R$153","v":0},{"$f":" C_Time!S$153","v":0},{"$f":" C_Time!T$153","v":0},{"$f":" C_Time!U$153","v":0},{"$f":" C_Time!V$153","v":0},{"$f":" C_Time!W$153","v":0},{"$f":" C_Time!X$153","v":0},{"$f":" C_Time!Y$153","v":0},{"$f":" C_Time!Z$153","v":0},{"$f":" C_Time!AA$153","v":1},{"$f":" C_Time!AB$153","v":1},{"$f":" C_Time!AC$153","v":1},{"$f":" C_Time!AD$153","v":1},{"$f":" C_Time!AE$153","v":1},{"$f":" C_Time!AF$153","v":1},{"$f":" C_Time!AG$153","v":1},{"$f":" C_Time!AH$153","v":1},{"$f":" C_Time!AI$153","v":1},{"$f":" C_Time!AJ$153","v":1},{"$f":" C_Time!AK$153","v":1},{"$f":" C_Time!AL$153","v":1},{"$f":" C_Time!AM$153","v":1},{"$f":" C_Time!AN$153","v":1},{"$f":" C_Time!AO$153","v":1},{"$f":" C_Time!AP$153","v":1},{"$f":" C_Time!AQ$153","v":1},{"$f":" C_Time!AR$153","v":1},{"$f":" C_Time!AS$153","v":1},{"$f":" C_Time!AT$153","v":1},{"$f":" C_Time!AU$153","v":1},{"$f":" C_Time!AV$153","v":1},{"$f":" C_Time!AW$153","v":1},{"$f":" C_Time!AX$153","v":1},{"$f":" C_Time!AY$153","v":1},{"$f":" C_Time!AZ$153","v":1},{"$f":" C_Time!BA$153","v":1},{"$f":" C_Time!BB$153","v":1},{"$f":" C_Time!BC$153","v":1},{"$f":" C_Time!BD$153","v":1},{"$f":" C_Time!BE$153","v":1},{"$f":" C_Time!BF$153","v":1},{"$f":" C_Time!BG$153","v":1},{"$f":" C_Time!BH$153","v":1},{"$f":" C_Time!BI$153","v":1},{"$f":" C_Time!BJ$153","v":1}]
[null,null,null,null,"Uplift in capacity counter",null,{"$f":" I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ROUND( SUM( AA467:AA471 ), 0 )","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" I_InputSets!E$298","v":"% of Category 10 description AUC transferred to AIU between capacity step-ups"},{"$f":" I_InputSets!F$298","v":0.5},{"$f":" I_InputSets!G$298","v":"%"},null,{"$f":" I_InputSets!I$298","v":"CAA"},null,{"$f":" I_InputSets!K$298","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$299","v":"% of Category 10 description AUC transferred to AIU at 1st capacity step-up"},{"$f":" I_InputSets!F$299","v":0.9},{"$f":" I_InputSets!G$299","v":"%"},null,{"$f":" I_InputSets!I$299","v":"CAA"},null,{"$f":" I_InputSets!K$299","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$300","v":"% of Category 10 description AUC transferred to AIU at 2nd capacity step-up"},{"$f":" I_InputSets!F$300","v":0.9},{"$f":" I_InputSets!G$300","v":"%"},null,{"$f":" I_InputSets!I$300","v":"CAA"},null,{"$f":" I_InputSets!K$300","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$301","v":"% of Category 10 description AUC transferred to AIU at 3rd capacity step-up"},{"$f":" I_InputSets!F$301","v":0.9},{"$f":" I_InputSets!G$301","v":"%"},null,{"$f":" I_InputSets!I$301","v":"CAA"},null,{"$f":" I_InputSets!K$301","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$302","v":"% of Category 10 description AUC transferred to AIU at 4th capacity step-up"},{"$f":" I_InputSets!F$302","v":0.9},{"$f":" I_InputSets!G$302","v":"%"},null,{"$f":" I_InputSets!I$302","v":"CAA"},null,{"$f":" I_InputSets!K$302","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$303","v":"% of Category 10 description AUC transferred to AIU at 5th capacity step-up"},{"$f":" I_InputSets!F$303","v":0.9},{"$f":" I_InputSets!G$303","v":"%"},null,{"$f":" I_InputSets!I$303","v":"CAA"},null,{"$f":" I_InputSets!K$303","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$304","v":"% of Category 10 description AUC transferred to AIU after last capacity step-up"},{"$f":" I_InputSets!F$304","v":0.9},{"$f":" I_InputSets!G$304","v":"%"},null,{"$f":" I_InputSets!I$304","v":"CAA"},null,{"$f":" I_InputSets!K$304","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" B465&\" calculated % of AUC to AIU from step-ups\"","v":"Category 10 description calculated % of AUC to AIU from step-ups"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA472 > Z472, INDEX( $F475:$F479, AA472 ), IF( AA472 = MAX( $Z472:$BJ472 ), $F480, $F474 ) ) * AA482","v":0},{"$f":" IF( AB472 > AA472, INDEX( $F475:$F479, AB472 ), IF( AB472 = MAX( $Z472:$BJ472 ), $F480, $F474 ) ) * AB482","v":0},0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" I_InputSets!E$214","v":"Assets conversion modelling approach"},{"$f":" I_InputSets!F$214","v":"Capacity step-ups"},{"$f":" I_InputSets!G$214","v":"selection"},null,{"$f":" I_InputSets!I$214","v":"CAA"},null,{"$f":" I_InputSets!K$214","v":0}]
[null,null,null,null,{"$f":" I_Global!E$51","v":"Conversion approach 1"},{"$f":" I_Global!F$51","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$52","v":"Conversion approach 2"},{"$f":" I_Global!F$52","v":"Capacity step-ups"}]
[null,null,null,null,{"$f":" I_Series!E$134","v":"Profiled percentage of AUC transferred to AIU"},{"$f":" I_Series!F$134","v":0},{"$f":" I_Series!G$134","v":"%"},{"$f":" I_Series!H$134","v":0},{"$f":" I_Series!I$134","v":"CAA"},{"$f":" I_Series!J$134","v":0},{"$f":" I_Series!K$134","v":"Being published with this model"},{"$f":" I_Series!L$134","v":0},{"$f":" I_Series!M$134","v":0},{"$f":" I_Series!N$134","v":0},{"$f":" I_Series!O$134","v":0},{"$f":" I_Series!P$134","v":0},{"$f":" I_Series!Q$134","v":0},{"$f":" I_Series!R$134","v":0},{"$f":" I_Series!S$134","v":0},{"$f":" I_Series!T$134","v":0},{"$f":" I_Series!U$134","v":0},{"$f":" I_Series!V$134","v":0},{"$f":" I_Series!W$134","v":0},{"$f":" I_Series!X$134","v":0},{"$f":" I_Series!Y$134","v":0},{"$f":" I_Series!Z$134","v":0},{"$f":" I_Series!AA$134","v":0},{"$f":" I_Series!AB$134","v":0},{"$f":" I_Series!AC$134","v":0},{"$f":" I_Series!AD$134","v":0},{"$f":" I_Series!AE$134","v":1},{"$f":" I_Series!AF$134","v":1},{"$f":" I_Series!AG$134","v":1},{"$f":" I_Series!AH$134","v":1},{"$f":" I_Series!AI$134","v":1},{"$f":" I_Series!AJ$134","v":1},{"$f":" I_Series!AK$134","v":1},{"$f":" I_Series!AL$134","v":1},{"$f":" I_Series!AM$134","v":1},{"$f":" I_Series!AN$134","v":1},{"$f":" I_Series!AO$134","v":1},{"$f":" I_Series!AP$134","v":1},{"$f":" I_Series!AQ$134","v":1},{"$f":" I_Series!AR$134","v":1},{"$f":" I_Series!AS$134","v":1},{"$f":" I_Series!AT$134","v":1},{"$f":" I_Series!AU$134","v":1},{"$f":" I_Series!AV$134","v":1},{"$f":" I_Series!AW$134","v":1},{"$f":" I_Series!AX$134","v":1},{"$f":" I_Series!AY$134","v":1},{"$f":" I_Series!AZ$134","v":1},{"$f":" I_Series!BA$134","v":1},{"$f":" I_Series!BB$134","v":1},{"$f":" I_Series!BC$134","v":1},{"$f":" I_Series!BD$134","v":1},{"$f":" I_Series!BE$134","v":1},{"$f":" I_Series!BF$134","v":1},{"$f":" I_Series!BG$134","v":1},{"$f":" I_Series!BH$134","v":1},{"$f":" I_Series!BI$134","v":1},{"$f":" I_Series!BJ$134","v":1}]
[null,null,null,null,{"$f":" E483","v":"Category 10 description calculated % of AUC to AIU from step-ups"},{"$f":" F483","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":" \"Applied % of AUC transferred to AIU: \"&B465&\" Assets\"","v":"Applied % of AUC transferred to AIU: Category 10 description Assets"},null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(AA488:AA489, MATCH($F485, $F486:$F487, 0))","v":0},0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,{"$f":" B465&\" Assets Under Construction BEG\"","v":"Category 10 description Assets Under Construction BEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z495","v":0},{"$f":" AA495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E105","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" F105","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B465&\" Transfers to Assets in Use\"","v":"Category 10 description Transfers to Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA494:BJ494)","v":0},null,{"$f":" AA490 * SUM(AA492:AA493) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B465&\" Assets Under Construction\"","v":"Category 10 description Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA492:AA494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" B465&\" Assets in Use BEG\"","v":"Category 10 description Assets in Use BEG"},null,{"$f":"G500","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B465&\" Transfers from Assets Under Construction\"","v":"Category 10 description Transfers from Assets Under Construction"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA498:BJ498)","v":0},null,{"$f":" AA494 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},{"$f":" C_AccDepr!F$325","v":0},{"$f":" C_AccDepr!G$325","v":"£'m nominal"},{"$f":" C_AccDepr!H$325","v":0},{"$f":" C_AccDepr!I$325","v":0},{"$f":" C_AccDepr!J$325","v":0},{"$f":" C_AccDepr!K$325","v":0},{"$f":" C_AccDepr!L$325","v":0},{"$f":" C_AccDepr!M$325","v":0},{"$f":" C_AccDepr!N$325","v":0},{"$f":" C_AccDepr!O$325","v":0},{"$f":" C_AccDepr!P$325","v":0},{"$f":" C_AccDepr!Q$325","v":0},{"$f":" C_AccDepr!R$325","v":0},{"$f":" C_AccDepr!S$325","v":0},{"$f":" C_AccDepr!T$325","v":0},{"$f":" C_AccDepr!U$325","v":0},{"$f":" C_AccDepr!V$325","v":0},{"$f":" C_AccDepr!W$325","v":0},{"$f":" C_AccDepr!X$325","v":0},{"$f":" C_AccDepr!Y$325","v":0},{"$f":" C_AccDepr!Z$325","v":0},{"$f":" C_AccDepr!AA$325","v":0},{"$f":" C_AccDepr!AB$325","v":0},{"$f":" C_AccDepr!AC$325","v":0},{"$f":" C_AccDepr!AD$325","v":0},{"$f":" C_AccDepr!AE$325","v":0},{"$f":" C_AccDepr!AF$325","v":0},{"$f":" C_AccDepr!AG$325","v":0},{"$f":" C_AccDepr!AH$325","v":0},{"$f":" C_AccDepr!AI$325","v":0},{"$f":" C_AccDepr!AJ$325","v":0},{"$f":" C_AccDepr!AK$325","v":0},{"$f":" C_AccDepr!AL$325","v":0},{"$f":" C_AccDepr!AM$325","v":0},{"$f":" C_AccDepr!AN$325","v":0},{"$f":" C_AccDepr!AO$325","v":0},{"$f":" C_AccDepr!AP$325","v":0},{"$f":" C_AccDepr!AQ$325","v":0},{"$f":" C_AccDepr!AR$325","v":0},{"$f":" C_AccDepr!AS$325","v":0},{"$f":" C_AccDepr!AT$325","v":0},{"$f":" C_AccDepr!AU$325","v":0},{"$f":" C_AccDepr!AV$325","v":0},{"$f":" C_AccDepr!AW$325","v":0},{"$f":" C_AccDepr!AX$325","v":0},{"$f":" C_AccDepr!AY$325","v":0},{"$f":" C_AccDepr!AZ$325","v":0},{"$f":" C_AccDepr!BA$325","v":0},{"$f":" C_AccDepr!BB$325","v":0},{"$f":" C_AccDepr!BC$325","v":0},{"$f":" C_AccDepr!BD$325","v":0},{"$f":" C_AccDepr!BE$325","v":0},{"$f":" C_AccDepr!BF$325","v":0},{"$f":" C_AccDepr!BG$325","v":0},{"$f":" C_AccDepr!BH$325","v":0},{"$f":" C_AccDepr!BI$325","v":0},{"$f":" C_AccDepr!BJ$325","v":0}]
[null,null,null,null,{"$f":" B465&\" Assets in Use\"","v":"Category 10 description Assets in Use"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA497:AA499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_AccDepr","index":26,"n_rows":328,"n_cols":62,"rows_kept":328,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Accounting Depreciation"]
[]
[null,{"$f":" I_Global!F$137","v":"Category 1 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$420","v":"Category 1 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$420","v":15},{"$f":" I_InputSets!G$420","v":"years"},{"$f":" I_InputSets!H$420","v":0},{"$f":" I_InputSets!I$420","v":"CAA"},{"$f":" I_InputSets!J$420","v":0},{"$f":" I_InputSets!K$420","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Capex!E$165","v":"Category 1 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$165","v":0},{"$f":" C_Capex!G$165","v":"£'m nominal"},{"$f":" C_Capex!H$165","v":0},{"$f":" C_Capex!I$165","v":0},{"$f":" C_Capex!J$165","v":0},{"$f":" C_Capex!K$165","v":0},{"$f":" C_Capex!L$165","v":0},{"$f":" C_Capex!M$165","v":0},{"$f":" C_Capex!N$165","v":0},{"$f":" C_Capex!O$165","v":0},{"$f":" C_Capex!P$165","v":0},{"$f":" C_Capex!Q$165","v":0},{"$f":" C_Capex!R$165","v":0},{"$f":" C_Capex!S$165","v":0},{"$f":" C_Capex!T$165","v":0},{"$f":" C_Capex!U$165","v":0},{"$f":" C_Capex!V$165","v":0},{"$f":" C_Capex!W$165","v":0},{"$f":" C_Capex!X$165","v":0},{"$f":" C_Capex!Y$165","v":51290.178739320487},{"$f":" C_Capex!Z$165","v":0},{"$f":" C_Capex!AA$165","v":0},{"$f":" C_Capex!AB$165","v":0},{"$f":" C_Capex!AC$165","v":0},{"$f":" C_Capex!AD$165","v":0},{"$f":" C_Capex!AE$165","v":0},{"$f":" C_Capex!AF$165","v":402.3},{"$f":" C_Capex!AG$165","v":295.82999999999993},{"$f":" C_Capex!AH$165","v":399.21147507734281},{"$f":" C_Capex!AI$165","v":653.67120723364735},{"$f":" C_Capex!AJ$165","v":830.72479075537933},{"$f":" C_Capex!AK$165","v":1182.3081652788314},{"$f":" C_Capex!AL$165","v":1164.6680356578652},{"$f":" C_Capex!AM$165","v":1486.3393429707819},{"$f":" C_Capex!AN$165","v":1556.3547537766644},{"$f":" C_Capex!AO$165","v":1610.901690916118},{"$f":" C_Capex!AP$165","v":1375.1394809612359},{"$f":" C_Capex!AQ$165","v":1478.7978849600299},{"$f":" C_Capex!AR$165","v":1143.3667590707382},{"$f":" C_Capex!AS$165","v":1491.9857092383352},{"$f":" C_Capex!AT$165","v":1976.3162811841019},{"$f":" C_Capex!AU$165","v":2548.010164327663},{"$f":" C_Capex!AV$165","v":1788.5988418629113},{"$f":" C_Capex!AW$165","v":1758.6716443793407},{"$f":" C_Capex!AX$165","v":1803.0732774367752},{"$f":" C_Capex!AY$165","v":1856.329624132484},{"$f":" C_Capex!AZ$165","v":1911.9359276937191},{"$f":" C_Capex!BA$165","v":1969.2856470082568},{"$f":" C_Capex!BB$165","v":2028.3633805668771},{"$f":" C_Capex!BC$165","v":2089.2141983987208},{"$f":" C_Capex!BD$165","v":2151.8906159921657},{"$f":" C_Capex!BE$165","v":2216.4473336360793},{"$f":" C_Capex!BF$165","v":2282.9407535615765},{"$f":" C_Capex!BG$165","v":2351.4289761600653},{"$f":" C_Capex!BH$165","v":2421.9718454440317},{"$f":" C_Capex!BI$165","v":2494.6310008072687},{"$f":" C_Capex!BJ$165","v":2569.4699308314789}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B17&\" full year depreciable value\"","v":"Category 1 description full year depreciable value"},null,{"$f":"G23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z23:INDEX(23:23,COLUMN()-MIN(AA24,$F22)+1))","v":0},{"$f":"SUM(AA23:INDEX(23:23,COLUMN()-MIN(AB24,$F22)+1))","v":0},{"$f":"SUM(AB23:INDEX(23:23,COLUMN()-MIN(AC24,$F22)+1))","v":0},{"$f":"SUM(AC23:INDEX(23:23,COLUMN()-MIN(AD24,$F22)+1))","v":0},{"$f":"SUM(AD23:INDEX(23:23,COLUMN()-MIN(AE24,$F22)+1))","v":0},{"$f":"SUM(AE23:INDEX(23:23,COLUMN()-MIN(AF24,$F22)+1))","v":0},{"$f":"SUM(AF23:INDEX(23:23,COLUMN()-MIN(AG24,$F22)+1))","v":402.3},{"$f":"SUM(AG23:INDEX(23:23,COLUMN()-MIN(AH24,$F22)+1))","v":698.12999999999988},{"$f":"SUM(AH23:INDEX(23:23,COLUMN()-MIN(AI24,$F22)+1))","v":1097.3414750773427},{"$f":"SUM(AI23:INDEX(23:23,COLUMN()-MIN(AJ24,$F22)+1))","v":1751.0126823109899},{"$f":"SUM(AJ23:INDEX(23:23,COLUMN()-MIN(AK24,$F22)+1))","v":2581.7374730663691},{"$f":"SUM(AK23:INDEX(23:23,COLUMN()-MIN(AL24,$F22)+1))","v":3764.0456383452006},{"$f":"SUM(AL23:INDEX(23:23,COLUMN()-MIN(AM24,$F22)+1))","v":4928.7136740030655},{"$f":"SUM(AM23:INDEX(23:23,COLUMN()-MIN(AN24,$F22)+1))","v":6415.0530169738477},{"$f":"SUM(AN23:INDEX(23:23,COLUMN()-MIN(AO24,$F22)+1))","v":7971.4077707505121},{"$f":"SUM(AO23:INDEX(23:23,COLUMN()-MIN(AP24,$F22)+1))","v":9582.3094616666294},{"$f":"SUM(AP23:INDEX(23:23,COLUMN()-MIN(AQ24,$F22)+1))","v":10957.448942627865},{"$f":"SUM(AQ23:INDEX(23:23,COLUMN()-MIN(AR24,$F22)+1))","v":12436.246827587895},{"$f":"SUM(AR23:INDEX(23:23,COLUMN()-MIN(AS24,$F22)+1))","v":13579.613586658634},{"$f":"SUM(AS23:INDEX(23:23,COLUMN()-MIN(AT24,$F22)+1))","v":15071.599295896969},{"$f":"SUM(AT23:INDEX(23:23,COLUMN()-MIN(AU24,$F22)+1))","v":16645.615577081073},{"$f":"SUM(AU23:INDEX(23:23,COLUMN()-MIN(AV24,$F22)+1))","v":18897.795741408732},{"$f":"SUM(AV23:INDEX(23:23,COLUMN()-MIN(AW24,$F22)+1))","v":20287.183108194302},{"$f":"SUM(AW23:INDEX(23:23,COLUMN()-MIN(AX24,$F22)+1))","v":21392.183545339998},{"$f":"SUM(AX23:INDEX(23:23,COLUMN()-MIN(AY24,$F22)+1))","v":22364.53203202139},{"$f":"SUM(AY23:INDEX(23:23,COLUMN()-MIN(AZ24,$F22)+1))","v":23038.553490875041},{"$f":"SUM(AZ23:INDEX(23:23,COLUMN()-MIN(BA24,$F22)+1))","v":23785.821382910894},{"$f":"SUM(BA23:INDEX(23:23,COLUMN()-MIN(BB24,$F22)+1))","v":24268.767686948366},{"$f":"SUM(BB23:INDEX(23:23,COLUMN()-MIN(BC24,$F22)+1))","v":24740.776313738581},{"$f":"SUM(BC23:INDEX(23:23,COLUMN()-MIN(BD24,$F22)+1))","v":25219.088821221187},{"$f":"SUM(BD23:INDEX(23:23,COLUMN()-MIN(BE24,$F22)+1))","v":25995.839956252115},{"$f":"SUM(BE23:INDEX(23:23,COLUMN()-MIN(BF24,$F22)+1))","v":26733.489404928165},{"$f":"SUM(BF23:INDEX(23:23,COLUMN()-MIN(BG24,$F22)+1))","v":27873.063399419003},{"$f":"SUM(BG23:INDEX(23:23,COLUMN()-MIN(BH24,$F22)+1))","v":28732.506666340734},{"$f":"SUM(BH23:INDEX(23:23,COLUMN()-MIN(BI24,$F22)+1))","v":29178.162230600668},{"$f":"SUM(BI23:INDEX(23:23,COLUMN()-MIN(BJ24,$F22)+1))","v":29124.783067080272}]
[null,null,null,null,{"$f":" B17&\" Depreciable value current year capex\"","v":"Category 1 description Depreciable value current year capex"},null,{"$f":"G23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA23 * $F21","v":0},{"$f":" AB23 * $F21","v":0},0,0,0,201.15,147.91499999999996,199.60573753867141,326.83560361682368,415.36239537768967,591.15408263941572,582.33401782893259,743.16967148539095,778.17737688833222,805.45084545805901,687.56974048061795,739.39894248001497,571.68337953536911,745.99285461916759,988.15814059205093,1274.0050821638315,894.29942093145564,879.33582218967035,901.53663871838762,928.16481206624201,955.96796384685956,984.64282350412839,1014.1816902834386,1044.6070991993604,1075.9453079960829,1108.2236668180396,1141.4703767807882,1175.7144880800327,1210.9859227220159,1247.3155004036344,1284.7349654157395]
[null,null,null,null,{"$f":" B17&\" final year depreciable value\"","v":"Category 1 description final year depreciable value"},null,{"$f":"G23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(23:23, 0, COLUMN() - MIN(AA24, $F22)) * $F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201.15,147.91499999999996,199.60573753867141,326.83560361682368,415.36239537768967,591.15408263941572,582.33401782893259,743.16967148539095,778.17737688833222,805.45084545805901,687.56974048061795,739.39894248001497,571.68337953536911,745.99285461916759,988.15814059205093,1274.0050821638315]
[null,null,null,null,{"$f":" B17&\" straight line depreciation\"","v":"Category 1 description straight line depreciation"},null,{"$f":"G23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA28:BJ28)","v":-34330.544967312693},null,{"$f":" SUM(AA25:AA27)/($F22) * SignSwitch","v":0},0,0,0,0,-13.41,-36.680999999999997,-59.849049169244751,-94.945138579611083,-144.42500517924529,-211.52610371371898,-289.75864374494216,-378.12555636589707,-479.54869292414531,-585.12390774723804,-684.6586134764832,-779.78985900719204,-867.19534714155088,-955.04042941852015,-1070.6504957659347,-1208.0513772829938,-1329.3340108226794,-1424.4083111948428,-1508.0370525116807,-1580.5372826310218,-1639.0450358240878,-1690.1865482829303,-1735.074603247813,-1770.904052655085,-1806.6989983116885,-1852.7755575700517,-1907.6239149459313,-1974.6974178022938,-2045.965696245461,-2094.2423914397568,-2112.2348743106563]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B17","v":"Opening balance, Category 1 description"},null,{"$f":"G33","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z37","v":0},{"$f":"AA37","v":0},0,0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969051,3369.5574651989205,4336.630926705393,5568.9802397666353,6807.9771127105514,8038.207405718239,8977.0580293695311,9970.0330657370832,10586.314002544199,11511.684368924365,12863.008524632645,14704.168008620483,15712.843479005798,16641.906158325364,17567.807295909952,18499.338314643624,19438.508928412819,20386.63698782523,21344.959434486675,22314.695306201094,23297.0538914834,24293.237347204406,25304.442714566721,26331.863830594448,27376.693188372657,28440.123754741111]
[null,null,null,null,{"$f":" C_Capex!E$165","v":"Category 1 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$165","v":0},{"$f":" C_Capex!G$165","v":"£'m nominal"},{"$f":" C_Capex!H$165","v":0},{"$f":" C_Capex!I$165","v":0},{"$f":" C_Capex!J$165","v":0},{"$f":" C_Capex!K$165","v":0},{"$f":" C_Capex!L$165","v":0},{"$f":" C_Capex!M$165","v":0},{"$f":" C_Capex!N$165","v":0},{"$f":" C_Capex!O$165","v":0},{"$f":" C_Capex!P$165","v":0},{"$f":" C_Capex!Q$165","v":0},{"$f":" C_Capex!R$165","v":0},{"$f":" C_Capex!S$165","v":0},{"$f":" C_Capex!T$165","v":0},{"$f":" C_Capex!U$165","v":0},{"$f":" C_Capex!V$165","v":0},{"$f":" C_Capex!W$165","v":0},{"$f":" C_Capex!X$165","v":0},{"$f":" C_Capex!Y$165","v":51290.178739320487},{"$f":" C_Capex!Z$165","v":0},{"$f":" C_Capex!AA$165","v":0},{"$f":" C_Capex!AB$165","v":0},{"$f":" C_Capex!AC$165","v":0},{"$f":" C_Capex!AD$165","v":0},{"$f":" C_Capex!AE$165","v":0},{"$f":" C_Capex!AF$165","v":402.3},{"$f":" C_Capex!AG$165","v":295.82999999999993},{"$f":" C_Capex!AH$165","v":399.21147507734281},{"$f":" C_Capex!AI$165","v":653.67120723364735},{"$f":" C_Capex!AJ$165","v":830.72479075537933},{"$f":" C_Capex!AK$165","v":1182.3081652788314},{"$f":" C_Capex!AL$165","v":1164.6680356578652},{"$f":" C_Capex!AM$165","v":1486.3393429707819},{"$f":" C_Capex!AN$165","v":1556.3547537766644},{"$f":" C_Capex!AO$165","v":1610.901690916118},{"$f":" C_Capex!AP$165","v":1375.1394809612359},{"$f":" C_Capex!AQ$165","v":1478.7978849600299},{"$f":" C_Capex!AR$165","v":1143.3667590707382},{"$f":" C_Capex!AS$165","v":1491.9857092383352},{"$f":" C_Capex!AT$165","v":1976.3162811841019},{"$f":" C_Capex!AU$165","v":2548.010164327663},{"$f":" C_Capex!AV$165","v":1788.5988418629113},{"$f":" C_Capex!AW$165","v":1758.6716443793407},{"$f":" C_Capex!AX$165","v":1803.0732774367752},{"$f":" C_Capex!AY$165","v":1856.329624132484},{"$f":" C_Capex!AZ$165","v":1911.9359276937191},{"$f":" C_Capex!BA$165","v":1969.2856470082568},{"$f":" C_Capex!BB$165","v":2028.3633805668771},{"$f":" C_Capex!BC$165","v":2089.2141983987208},{"$f":" C_Capex!BD$165","v":2151.8906159921657},{"$f":" C_Capex!BE$165","v":2216.4473336360793},{"$f":" C_Capex!BF$165","v":2282.9407535615765},{"$f":" C_Capex!BG$165","v":2351.4289761600653},{"$f":" C_Capex!BH$165","v":2421.9718454440317},{"$f":" C_Capex!BI$165","v":2494.6310008072687},{"$f":" C_Capex!BJ$165","v":2569.4699308314789}]
[null,null,null,null,{"$f":" I_InputSets!E$410","v":"Category 1 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$410","v":0.05},{"$f":" I_InputSets!G$410","v":"%"},{"$f":" I_InputSets!H$410","v":0},{"$f":" I_InputSets!I$410","v":"CAA"},null,{"$f":" I_InputSets!K$410","v":"Being published with this model"},{"$f":" I_InputSets!L$410","v":0},{"$f":" I_InputSets!M$410","v":0},{"$f":" I_InputSets!N$410","v":0},{"$f":" I_InputSets!O$410","v":0},{"$f":" I_InputSets!P$410","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B17","v":"Reducing balance acc depreciation, Category 1 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA36:BJ36)","v":-21766.827989755733},null,{"$f":" (AA32 + AA33 * $F35) * $F34 * SignSwitch","v":0},0,0,0,0,-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[null,null,null,null,{"$f":" \"Closing balance, \"&B17","v":"Closing balance, Category 1 description"},null,{"$f":"G33","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA36 + AA33 + AA32","v":0},{"$f":" AB36 + AB33 + AB32","v":0},0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969051,3369.5574651989205,4336.630926705393,5568.9802397666353,6807.9771127105514,8038.207405718239,8977.0580293695311,9970.0330657370832,10586.314002544199,11511.684368924365,12863.008524632645,14704.168008620483,15712.843479005798,16641.906158325364,17567.807295909952,18499.338314643624,19438.508928412819,20386.63698782523,21344.959434486675,22314.695306201094,23297.0538914834,24293.237347204406,25304.442714566721,26331.863830594448,27376.693188372657,28440.123754741111,29523.350749564746]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$400","v":"Category 1 description acc depreciation method"},{"$f":" I_InputSets!F$400","v":"reducing balance"},{"$f":" I_InputSets!G$400","v":"selection"},{"$f":" I_InputSets!H$400","v":0},{"$f":" I_InputSets!I$400","v":"CAA"},{"$f":" I_InputSets!J$400","v":0},{"$f":" I_InputSets!K$400","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E28","v":"Category 1 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34330.544967312693,0,0,0,0,0,0,-13.41,-36.680999999999997,-59.849049169244751,-94.945138579611083,-144.42500517924529,{"$f":" AK28","v":-211.52610371371898},-289.75864374494216,-378.12555636589707,-479.54869292414531,-585.12390774723804,-684.6586134764832,-779.78985900719204,-867.19534714155088,-955.04042941852015,-1070.6504957659347,-1208.0513772829938,-1329.3340108226794,-1424.4083111948428,-1508.0370525116807,-1580.5372826310218,-1639.0450358240878,-1690.1865482829303,-1735.074603247813,-1770.904052655085,-1806.6989983116885,-1852.7755575700517,-1907.6239149459313,-1974.6974178022938,-2045.965696245461,-2094.2423914397568,-2112.2348743106563]
[null,null,null,null,{"$f":" E36","v":"Reducing balance acc depreciation, Category 1 description"},{"$f":" F36","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21766.827989755733,0,0,0,0,0,0,-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[null,null,null,null,{"$f":" \"Live \"& B17&\" acc depreciation\"","v":"Live Category 1 description acc depreciation"},null,{"$f":" IF($F43 = $F$41, G44, G45)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA46:BJ46)","v":-21766.827989755733},null,{"$f":" INDEX( AA44:AA45, MATCH( $F43, $F41:$F42, 0 ) )","v":0},{"$f":" INDEX( AB44:AB45, MATCH( $F43, $F41:$F42, 0 ) )","v":0},0,0,{"$f":" INDEX( AE44:AE45, MATCH( $F43, $F41:$F42, 0 ) )","v":0},-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[]
[null,{"$f":" I_Global!F$138","v":"Category 2 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$421","v":"Category 2 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$421","v":10},{"$f":" I_InputSets!G$421","v":"years"},{"$f":" I_InputSets!H$421","v":0},{"$f":" I_InputSets!I$421","v":"Dummy"},{"$f":" I_InputSets!J$421","v":0},{"$f":" I_InputSets!K$421","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$202","v":"Category 2 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$202","v":0},{"$f":" C_Capex!G$202","v":"£'m nominal"},{"$f":" C_Capex!H$202","v":0},{"$f":" C_Capex!I$202","v":0},{"$f":" C_Capex!J$202","v":0},{"$f":" C_Capex!K$202","v":0},{"$f":" C_Capex!L$202","v":0},{"$f":" C_Capex!M$202","v":0},{"$f":" C_Capex!N$202","v":0},{"$f":" C_Capex!O$202","v":0},{"$f":" C_Capex!P$202","v":0},{"$f":" C_Capex!Q$202","v":0},{"$f":" C_Capex!R$202","v":0},{"$f":" C_Capex!S$202","v":0},{"$f":" C_Capex!T$202","v":0},{"$f":" C_Capex!U$202","v":0},{"$f":" C_Capex!V$202","v":0},{"$f":" C_Capex!W$202","v":0},{"$f":" C_Capex!X$202","v":0},{"$f":" C_Capex!Y$202","v":0},{"$f":" C_Capex!Z$202","v":0},{"$f":" C_Capex!AA$202","v":0},{"$f":" C_Capex!AB$202","v":0},{"$f":" C_Capex!AC$202","v":0},{"$f":" C_Capex!AD$202","v":0},{"$f":" C_Capex!AE$202","v":0},{"$f":" C_Capex!AF$202","v":0},{"$f":" C_Capex!AG$202","v":0},{"$f":" C_Capex!AH$202","v":0},{"$f":" C_Capex!AI$202","v":0},{"$f":" C_Capex!AJ$202","v":0},{"$f":" C_Capex!AK$202","v":0},{"$f":" C_Capex!AL$202","v":0},{"$f":" C_Capex!AM$202","v":0},{"$f":" C_Capex!AN$202","v":0},{"$f":" C_Capex!AO$202","v":0},{"$f":" C_Capex!AP$202","v":0},{"$f":" C_Capex!AQ$202","v":0},{"$f":" C_Capex!AR$202","v":0},{"$f":" C_Capex!AS$202","v":0},{"$f":" C_Capex!AT$202","v":0},{"$f":" C_Capex!AU$202","v":0},{"$f":" C_Capex!AV$202","v":0},{"$f":" C_Capex!AW$202","v":0},{"$f":" C_Capex!AX$202","v":0},{"$f":" C_Capex!AY$202","v":0},{"$f":" C_Capex!AZ$202","v":0},{"$f":" C_Capex!BA$202","v":0},{"$f":" C_Capex!BB$202","v":0},{"$f":" C_Capex!BC$202","v":0},{"$f":" C_Capex!BD$202","v":0},{"$f":" C_Capex!BE$202","v":0},{"$f":" C_Capex!BF$202","v":0},{"$f":" C_Capex!BG$202","v":0},{"$f":" C_Capex!BH$202","v":0},{"$f":" C_Capex!BI$202","v":0},{"$f":" C_Capex!BJ$202","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B48&\" full year depreciable value\"","v":"Category 2 description full year depreciable value"},null,{"$f":"G54","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z54:INDEX(54:54,COLUMN()-MIN(AA55,$F53)+1))","v":0},{"$f":"SUM(AA54:INDEX(54:54,COLUMN()-MIN(AB55,$F53)+1))","v":0},{"$f":"SUM(AB54:INDEX(54:54,COLUMN()-MIN(AC55,$F53)+1))","v":0},{"$f":"SUM(AC54:INDEX(54:54,COLUMN()-MIN(AD55,$F53)+1))","v":0},{"$f":"SUM(AD54:INDEX(54:54,COLUMN()-MIN(AE55,$F53)+1))","v":0},{"$f":"SUM(AE54:INDEX(54:54,COLUMN()-MIN(AF55,$F53)+1))","v":0},{"$f":"SUM(AF54:INDEX(54:54,COLUMN()-MIN(AG55,$F53)+1))","v":0},{"$f":"SUM(AG54:INDEX(54:54,COLUMN()-MIN(AH55,$F53)+1))","v":0},{"$f":"SUM(AH54:INDEX(54:54,COLUMN()-MIN(AI55,$F53)+1))","v":0},{"$f":"SUM(AI54:INDEX(54:54,COLUMN()-MIN(AJ55,$F53)+1))","v":0},{"$f":"SUM(AJ54:INDEX(54:54,COLUMN()-MIN(AK55,$F53)+1))","v":0},{"$f":"SUM(AK54:INDEX(54:54,COLUMN()-MIN(AL55,$F53)+1))","v":0},{"$f":"SUM(AL54:INDEX(54:54,COLUMN()-MIN(AM55,$F53)+1))","v":0},{"$f":"SUM(AM54:INDEX(54:54,COLUMN()-MIN(AN55,$F53)+1))","v":0},{"$f":"SUM(AN54:INDEX(54:54,COLUMN()-MIN(AO55,$F53)+1))","v":0},{"$f":"SUM(AO54:INDEX(54:54,COLUMN()-MIN(AP55,$F53)+1))","v":0},{"$f":"SUM(AP54:INDEX(54:54,COLUMN()-MIN(AQ55,$F53)+1))","v":0},{"$f":"SUM(AQ54:INDEX(54:54,COLUMN()-MIN(AR55,$F53)+1))","v":0},{"$f":"SUM(AR54:INDEX(54:54,COLUMN()-MIN(AS55,$F53)+1))","v":0},{"$f":"SUM(AS54:INDEX(54:54,COLUMN()-MIN(AT55,$F53)+1))","v":0},{"$f":"SUM(AT54:INDEX(54:54,COLUMN()-MIN(AU55,$F53)+1))","v":0},{"$f":"SUM(AU54:INDEX(54:54,COLUMN()-MIN(AV55,$F53)+1))","v":0},{"$f":"SUM(AV54:INDEX(54:54,COLUMN()-MIN(AW55,$F53)+1))","v":0},{"$f":"SUM(AW54:INDEX(54:54,COLUMN()-MIN(AX55,$F53)+1))","v":0},{"$f":"SUM(AX54:INDEX(54:54,COLUMN()-MIN(AY55,$F53)+1))","v":0},{"$f":"SUM(AY54:INDEX(54:54,COLUMN()-MIN(AZ55,$F53)+1))","v":0},{"$f":"SUM(AZ54:INDEX(54:54,COLUMN()-MIN(BA55,$F53)+1))","v":0},{"$f":"SUM(BA54:INDEX(54:54,COLUMN()-MIN(BB55,$F53)+1))","v":0},{"$f":"SUM(BB54:INDEX(54:54,COLUMN()-MIN(BC55,$F53)+1))","v":0},{"$f":"SUM(BC54:INDEX(54:54,COLUMN()-MIN(BD55,$F53)+1))","v":0},{"$f":"SUM(BD54:INDEX(54:54,COLUMN()-MIN(BE55,$F53)+1))","v":0},{"$f":"SUM(BE54:INDEX(54:54,COLUMN()-MIN(BF55,$F53)+1))","v":0},{"$f":"SUM(BF54:INDEX(54:54,COLUMN()-MIN(BG55,$F53)+1))","v":0},{"$f":"SUM(BG54:INDEX(54:54,COLUMN()-MIN(BH55,$F53)+1))","v":0},{"$f":"SUM(BH54:INDEX(54:54,COLUMN()-MIN(BI55,$F53)+1))","v":0},{"$f":"SUM(BI54:INDEX(54:54,COLUMN()-MIN(BJ55,$F53)+1))","v":0}]
[null,null,null,null,{"$f":" B48&\" Depreciable value current year capex\"","v":"Category 2 description Depreciable value current year capex"},null,{"$f":"G54","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA54 * $F52","v":0},{"$f":" AB54 * $F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B48&\" final year depreciable value\"","v":"Category 2 description final year depreciable value"},null,{"$f":"G54","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(54:54, 0, COLUMN() - MIN(AA55, $F53)) * $F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B48&\" straight line depreciation\"","v":"Category 2 description straight line depreciation"},null,{"$f":"G54","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA59:BJ59)","v":0},null,{"$f":" SUM(AA56:AA58)/($F53) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B48","v":"Opening balance, Category 2 description"},null,{"$f":"G64","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$202","v":"Category 2 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$202","v":0},{"$f":" C_Capex!G$202","v":"£'m nominal"},{"$f":" C_Capex!H$202","v":0},{"$f":" C_Capex!I$202","v":0},{"$f":" C_Capex!J$202","v":0},{"$f":" C_Capex!K$202","v":0},{"$f":" C_Capex!L$202","v":0},{"$f":" C_Capex!M$202","v":0},{"$f":" C_Capex!N$202","v":0},{"$f":" C_Capex!O$202","v":0},{"$f":" C_Capex!P$202","v":0},{"$f":" C_Capex!Q$202","v":0},{"$f":" C_Capex!R$202","v":0},{"$f":" C_Capex!S$202","v":0},{"$f":" C_Capex!T$202","v":0},{"$f":" C_Capex!U$202","v":0},{"$f":" C_Capex!V$202","v":0},{"$f":" C_Capex!W$202","v":0},{"$f":" C_Capex!X$202","v":0},{"$f":" C_Capex!Y$202","v":0},{"$f":" C_Capex!Z$202","v":0},{"$f":" C_Capex!AA$202","v":0},{"$f":" C_Capex!AB$202","v":0},{"$f":" C_Capex!AC$202","v":0},{"$f":" C_Capex!AD$202","v":0},{"$f":" C_Capex!AE$202","v":0},{"$f":" C_Capex!AF$202","v":0},{"$f":" C_Capex!AG$202","v":0},{"$f":" C_Capex!AH$202","v":0},{"$f":" C_Capex!AI$202","v":0},{"$f":" C_Capex!AJ$202","v":0},{"$f":" C_Capex!AK$202","v":0},{"$f":" C_Capex!AL$202","v":0},{"$f":" C_Capex!AM$202","v":0},{"$f":" C_Capex!AN$202","v":0},{"$f":" C_Capex!AO$202","v":0},{"$f":" C_Capex!AP$202","v":0},{"$f":" C_Capex!AQ$202","v":0},{"$f":" C_Capex!AR$202","v":0},{"$f":" C_Capex!AS$202","v":0},{"$f":" C_Capex!AT$202","v":0},{"$f":" C_Capex!AU$202","v":0},{"$f":" C_Capex!AV$202","v":0},{"$f":" C_Capex!AW$202","v":0},{"$f":" C_Capex!AX$202","v":0},{"$f":" C_Capex!AY$202","v":0},{"$f":" C_Capex!AZ$202","v":0},{"$f":" C_Capex!BA$202","v":0},{"$f":" C_Capex!BB$202","v":0},{"$f":" C_Capex!BC$202","v":0},{"$f":" C_Capex!BD$202","v":0},{"$f":" C_Capex!BE$202","v":0},{"$f":" C_Capex!BF$202","v":0},{"$f":" C_Capex!BG$202","v":0},{"$f":" C_Capex!BH$202","v":0},{"$f":" C_Capex!BI$202","v":0},{"$f":" C_Capex!BJ$202","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$411","v":"Category 2 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$411","v":0.05},{"$f":" I_InputSets!G$411","v":"%"},{"$f":" I_InputSets!H$411","v":0},{"$f":" I_InputSets!I$411","v":"Dummy"},{"$f":" I_InputSets!J$411","v":0},{"$f":" I_InputSets!K$411","v":0},{"$f":" I_InputSets!L$410","v":0},{"$f":" I_InputSets!M$410","v":0},{"$f":" I_InputSets!N$410","v":0},{"$f":" I_InputSets!O$410","v":0},{"$f":" I_InputSets!P$410","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B48","v":"Reducing balance acc depreciation, Category 2 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA67:BJ67)","v":0},null,{"$f":" (AA63 + AA64 * $F66) * $F65 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B48","v":"Closing balance, Category 2 description"},null,{"$f":"G64","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA67 + AA64 + AA63","v":0},{"$f":" AB67 + AB64 + AB63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$401","v":"Category 2 description acc depreciation method"},{"$f":" I_InputSets!F$401","v":"reducing balance"},{"$f":" I_InputSets!G$401","v":"selection"},{"$f":" I_InputSets!H$401","v":0},{"$f":" I_InputSets!I$401","v":"Dummy"},{"$f":" I_InputSets!J$401","v":0},{"$f":" I_InputSets!K$401","v":0}]
[null,null,null,null,{"$f":" E59","v":"Category 2 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E67","v":"Reducing balance acc depreciation, Category 2 description"},{"$f":" F67","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B48&\" acc depreciation\"","v":"Live Category 2 description acc depreciation"},null,{"$f":" IF($F74 = $F$72, G75, G76)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA77:BJ77)","v":0},null,{"$f":" INDEX( AA75:AA76, MATCH( $F74, $F72:$F73, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$139","v":"Category 3 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$422","v":"Category 3 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$422","v":5},{"$f":" I_InputSets!G$422","v":"years"},{"$f":" I_InputSets!H$422","v":0},{"$f":" I_InputSets!I$422","v":"Dummy"},{"$f":" I_InputSets!J$422","v":0},{"$f":" I_InputSets!K$422","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$239","v":"Category 3 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$239","v":0},{"$f":" C_Capex!G$239","v":"£'m nominal"},{"$f":" C_Capex!H$239","v":0},{"$f":" C_Capex!I$239","v":0},{"$f":" C_Capex!J$239","v":0},{"$f":" C_Capex!K$239","v":0},{"$f":" C_Capex!L$239","v":0},{"$f":" C_Capex!M$239","v":0},{"$f":" C_Capex!N$239","v":0},{"$f":" C_Capex!O$239","v":0},{"$f":" C_Capex!P$239","v":0},{"$f":" C_Capex!Q$239","v":0},{"$f":" C_Capex!R$239","v":0},{"$f":" C_Capex!S$239","v":0},{"$f":" C_Capex!T$239","v":0},{"$f":" C_Capex!U$239","v":0},{"$f":" C_Capex!V$239","v":0},{"$f":" C_Capex!W$239","v":0},{"$f":" C_Capex!X$239","v":0},{"$f":" C_Capex!Y$239","v":0},{"$f":" C_Capex!Z$239","v":0},{"$f":" C_Capex!AA$239","v":0},{"$f":" C_Capex!AB$239","v":0},{"$f":" C_Capex!AC$239","v":0},{"$f":" C_Capex!AD$239","v":0},{"$f":" C_Capex!AE$239","v":0},{"$f":" C_Capex!AF$239","v":0},{"$f":" C_Capex!AG$239","v":0},{"$f":" C_Capex!AH$239","v":0},{"$f":" C_Capex!AI$239","v":0},{"$f":" C_Capex!AJ$239","v":0},{"$f":" C_Capex!AK$239","v":0},{"$f":" C_Capex!AL$239","v":0},{"$f":" C_Capex!AM$239","v":0},{"$f":" C_Capex!AN$239","v":0},{"$f":" C_Capex!AO$239","v":0},{"$f":" C_Capex!AP$239","v":0},{"$f":" C_Capex!AQ$239","v":0},{"$f":" C_Capex!AR$239","v":0},{"$f":" C_Capex!AS$239","v":0},{"$f":" C_Capex!AT$239","v":0},{"$f":" C_Capex!AU$239","v":0},{"$f":" C_Capex!AV$239","v":0},{"$f":" C_Capex!AW$239","v":0},{"$f":" C_Capex!AX$239","v":0},{"$f":" C_Capex!AY$239","v":0},{"$f":" C_Capex!AZ$239","v":0},{"$f":" C_Capex!BA$239","v":0},{"$f":" C_Capex!BB$239","v":0},{"$f":" C_Capex!BC$239","v":0},{"$f":" C_Capex!BD$239","v":0},{"$f":" C_Capex!BE$239","v":0},{"$f":" C_Capex!BF$239","v":0},{"$f":" C_Capex!BG$239","v":0},{"$f":" C_Capex!BH$239","v":0},{"$f":" C_Capex!BI$239","v":0},{"$f":" C_Capex!BJ$239","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B79&\" full year depreciable value\"","v":"Category 3 description full year depreciable value"},null,{"$f":"G85","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z85:INDEX(85:85,COLUMN()-MIN(AA86,$F84)+1))","v":0},{"$f":"SUM(AA85:INDEX(85:85,COLUMN()-MIN(AB86,$F84)+1))","v":0},{"$f":"SUM(AB85:INDEX(85:85,COLUMN()-MIN(AC86,$F84)+1))","v":0},{"$f":"SUM(AC85:INDEX(85:85,COLUMN()-MIN(AD86,$F84)+1))","v":0},{"$f":"SUM(AD85:INDEX(85:85,COLUMN()-MIN(AE86,$F84)+1))","v":0},{"$f":"SUM(AE85:INDEX(85:85,COLUMN()-MIN(AF86,$F84)+1))","v":0},{"$f":"SUM(AF85:INDEX(85:85,COLUMN()-MIN(AG86,$F84)+1))","v":0},{"$f":"SUM(AG85:INDEX(85:85,COLUMN()-MIN(AH86,$F84)+1))","v":0},{"$f":"SUM(AH85:INDEX(85:85,COLUMN()-MIN(AI86,$F84)+1))","v":0},{"$f":"SUM(AI85:INDEX(85:85,COLUMN()-MIN(AJ86,$F84)+1))","v":0},{"$f":"SUM(AJ85:INDEX(85:85,COLUMN()-MIN(AK86,$F84)+1))","v":0},{"$f":"SUM(AK85:INDEX(85:85,COLUMN()-MIN(AL86,$F84)+1))","v":0},{"$f":"SUM(AL85:INDEX(85:85,COLUMN()-MIN(AM86,$F84)+1))","v":0},{"$f":"SUM(AM85:INDEX(85:85,COLUMN()-MIN(AN86,$F84)+1))","v":0},{"$f":"SUM(AN85:INDEX(85:85,COLUMN()-MIN(AO86,$F84)+1))","v":0},{"$f":"SUM(AO85:INDEX(85:85,COLUMN()-MIN(AP86,$F84)+1))","v":0},{"$f":"SUM(AP85:INDEX(85:85,COLUMN()-MIN(AQ86,$F84)+1))","v":0},{"$f":"SUM(AQ85:INDEX(85:85,COLUMN()-MIN(AR86,$F84)+1))","v":0},{"$f":"SUM(AR85:INDEX(85:85,COLUMN()-MIN(AS86,$F84)+1))","v":0},{"$f":"SUM(AS85:INDEX(85:85,COLUMN()-MIN(AT86,$F84)+1))","v":0},{"$f":"SUM(AT85:INDEX(85:85,COLUMN()-MIN(AU86,$F84)+1))","v":0},{"$f":"SUM(AU85:INDEX(85:85,COLUMN()-MIN(AV86,$F84)+1))","v":0},{"$f":"SUM(AV85:INDEX(85:85,COLUMN()-MIN(AW86,$F84)+1))","v":0},{"$f":"SUM(AW85:INDEX(85:85,COLUMN()-MIN(AX86,$F84)+1))","v":0},{"$f":"SUM(AX85:INDEX(85:85,COLUMN()-MIN(AY86,$F84)+1))","v":0},{"$f":"SUM(AY85:INDEX(85:85,COLUMN()-MIN(AZ86,$F84)+1))","v":0},{"$f":"SUM(AZ85:INDEX(85:85,COLUMN()-MIN(BA86,$F84)+1))","v":0},{"$f":"SUM(BA85:INDEX(85:85,COLUMN()-MIN(BB86,$F84)+1))","v":0},{"$f":"SUM(BB85:INDEX(85:85,COLUMN()-MIN(BC86,$F84)+1))","v":0},{"$f":"SUM(BC85:INDEX(85:85,COLUMN()-MIN(BD86,$F84)+1))","v":0},{"$f":"SUM(BD85:INDEX(85:85,COLUMN()-MIN(BE86,$F84)+1))","v":0},{"$f":"SUM(BE85:INDEX(85:85,COLUMN()-MIN(BF86,$F84)+1))","v":0},{"$f":"SUM(BF85:INDEX(85:85,COLUMN()-MIN(BG86,$F84)+1))","v":0},{"$f":"SUM(BG85:INDEX(85:85,COLUMN()-MIN(BH86,$F84)+1))","v":0},{"$f":"SUM(BH85:INDEX(85:85,COLUMN()-MIN(BI86,$F84)+1))","v":0},{"$f":"SUM(BI85:INDEX(85:85,COLUMN()-MIN(BJ86,$F84)+1))","v":0}]
[null,null,null,null,{"$f":" B79&\" Depreciable value current year capex\"","v":"Category 3 description Depreciable value current year capex"},null,{"$f":"G85","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA85 * $F83","v":0},{"$f":" AB85 * $F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B79&\" final year depreciable value\"","v":"Category 3 description final year depreciable value"},null,{"$f":"G85","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(85:85, 0, COLUMN() - MIN(AA86, $F84)) * $F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B79&\" straight line depreciation\"","v":"Category 3 description straight line depreciation"},null,{"$f":"G85","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA90:BJ90)","v":0},null,{"$f":" SUM(AA87:AA89)/($F84) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B79","v":"Opening balance, Category 3 description"},null,{"$f":"G95","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$239","v":"Category 3 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$239","v":0},{"$f":" C_Capex!G$239","v":"£'m nominal"},{"$f":" C_Capex!H$239","v":0},{"$f":" C_Capex!I$239","v":0},{"$f":" C_Capex!J$239","v":0},{"$f":" C_Capex!K$239","v":0},{"$f":" C_Capex!L$239","v":0},{"$f":" C_Capex!M$239","v":0},{"$f":" C_Capex!N$239","v":0},{"$f":" C_Capex!O$239","v":0},{"$f":" C_Capex!P$239","v":0},{"$f":" C_Capex!Q$239","v":0},{"$f":" C_Capex!R$239","v":0},{"$f":" C_Capex!S$239","v":0},{"$f":" C_Capex!T$239","v":0},{"$f":" C_Capex!U$239","v":0},{"$f":" C_Capex!V$239","v":0},{"$f":" C_Capex!W$239","v":0},{"$f":" C_Capex!X$239","v":0},{"$f":" C_Capex!Y$239","v":0},{"$f":" C_Capex!Z$239","v":0},{"$f":" C_Capex!AA$239","v":0},{"$f":" C_Capex!AB$239","v":0},{"$f":" C_Capex!AC$239","v":0},{"$f":" C_Capex!AD$239","v":0},{"$f":" C_Capex!AE$239","v":0},{"$f":" C_Capex!AF$239","v":0},{"$f":" C_Capex!AG$239","v":0},{"$f":" C_Capex!AH$239","v":0},{"$f":" C_Capex!AI$239","v":0},{"$f":" C_Capex!AJ$239","v":0},{"$f":" C_Capex!AK$239","v":0},{"$f":" C_Capex!AL$239","v":0},{"$f":" C_Capex!AM$239","v":0},{"$f":" C_Capex!AN$239","v":0},{"$f":" C_Capex!AO$239","v":0},{"$f":" C_Capex!AP$239","v":0},{"$f":" C_Capex!AQ$239","v":0},{"$f":" C_Capex!AR$239","v":0},{"$f":" C_Capex!AS$239","v":0},{"$f":" C_Capex!AT$239","v":0},{"$f":" C_Capex!AU$239","v":0},{"$f":" C_Capex!AV$239","v":0},{"$f":" C_Capex!AW$239","v":0},{"$f":" C_Capex!AX$239","v":0},{"$f":" C_Capex!AY$239","v":0},{"$f":" C_Capex!AZ$239","v":0},{"$f":" C_Capex!BA$239","v":0},{"$f":" C_Capex!BB$239","v":0},{"$f":" C_Capex!BC$239","v":0},{"$f":" C_Capex!BD$239","v":0},{"$f":" C_Capex!BE$239","v":0},{"$f":" C_Capex!BF$239","v":0},{"$f":" C_Capex!BG$239","v":0},{"$f":" C_Capex!BH$239","v":0},{"$f":" C_Capex!BI$239","v":0},{"$f":" C_Capex!BJ$239","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$412","v":"Category 3 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$412","v":0.05},{"$f":" I_InputSets!G$412","v":"%"},{"$f":" I_InputSets!H$412","v":0},{"$f":" I_InputSets!I$412","v":"Dummy"},{"$f":" I_InputSets!J$412","v":0},{"$f":" I_InputSets!K$412","v":0},{"$f":" I_InputSets!L$412","v":0},{"$f":" I_InputSets!M$412","v":0},{"$f":" I_InputSets!N$412","v":0},{"$f":" I_InputSets!O$412","v":0},{"$f":" I_InputSets!P$412","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B79","v":"Reducing balance acc depreciation, Category 3 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA98:BJ98)","v":0},null,{"$f":" (AA94 + AA95 * $F97) * $F96 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B79","v":"Closing balance, Category 3 description"},null,{"$f":"G95","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA98 + AA95 + AA94","v":0},{"$f":" AB98 + AB95 + AB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$402","v":"Category 3 description acc depreciation method"},{"$f":" I_InputSets!F$402","v":"reducing balance"},{"$f":" I_InputSets!G$402","v":"selection"},{"$f":" I_InputSets!H$402","v":0},{"$f":" I_InputSets!I$402","v":"Dummy"},{"$f":" I_InputSets!J$402","v":0},{"$f":" I_InputSets!K$402","v":0}]
[null,null,null,null,{"$f":" E90","v":"Category 3 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E98","v":"Reducing balance acc depreciation, Category 3 description"},{"$f":" F98","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B79&\" acc depreciation\"","v":"Live Category 3 description acc depreciation"},null,{"$f":" IF($F105 = $F$103, G106, G107)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA108:BJ108)","v":0},null,{"$f":" INDEX( AA106:AA107, MATCH( $F105, $F103:$F104, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$140","v":"Category 4 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$423","v":"Category 4 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$423","v":5},{"$f":" I_InputSets!G$423","v":"years"},{"$f":" I_InputSets!H$423","v":0},{"$f":" I_InputSets!I$423","v":"Dummy"},{"$f":" I_InputSets!J$423","v":0},{"$f":" I_InputSets!K$423","v":0},{"$f":" I_InputSets!L$423","v":0},{"$f":" I_InputSets!M$423","v":0},{"$f":" I_InputSets!N$423","v":0},{"$f":" I_InputSets!O$423","v":0},{"$f":" I_InputSets!P$423","v":0},{"$f":" I_InputSets!Q$423","v":0},{"$f":" I_InputSets!R$423","v":0},{"$f":" I_InputSets!S$423","v":0},{"$f":" I_InputSets!T$423","v":0},{"$f":" I_InputSets!U$423","v":0},{"$f":" I_InputSets!V$423","v":0},{"$f":" I_InputSets!W$423","v":0},{"$f":" I_InputSets!X$423","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$276","v":"Category 4 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$276","v":0},{"$f":" C_Capex!G$276","v":"£'m nominal"},{"$f":" C_Capex!H$276","v":0},{"$f":" C_Capex!I$276","v":0},{"$f":" C_Capex!J$276","v":0},{"$f":" C_Capex!K$276","v":0},{"$f":" C_Capex!L$276","v":0},{"$f":" C_Capex!M$276","v":0},{"$f":" C_Capex!N$276","v":0},{"$f":" C_Capex!O$276","v":0},{"$f":" C_Capex!P$276","v":0},{"$f":" C_Capex!Q$276","v":0},{"$f":" C_Capex!R$276","v":0},{"$f":" C_Capex!S$276","v":0},{"$f":" C_Capex!T$276","v":0},{"$f":" C_Capex!U$276","v":0},{"$f":" C_Capex!V$276","v":0},{"$f":" C_Capex!W$276","v":0},{"$f":" C_Capex!X$276","v":0},{"$f":" C_Capex!Y$276","v":0},{"$f":" C_Capex!Z$276","v":0},{"$f":" C_Capex!AA$276","v":0},{"$f":" C_Capex!AB$276","v":0},{"$f":" C_Capex!AC$276","v":0},{"$f":" C_Capex!AD$276","v":0},{"$f":" C_Capex!AE$276","v":0},{"$f":" C_Capex!AF$276","v":0},{"$f":" C_Capex!AG$276","v":0},{"$f":" C_Capex!AH$276","v":0},{"$f":" C_Capex!AI$276","v":0},{"$f":" C_Capex!AJ$276","v":0},{"$f":" C_Capex!AK$276","v":0},{"$f":" C_Capex!AL$276","v":0},{"$f":" C_Capex!AM$276","v":0},{"$f":" C_Capex!AN$276","v":0},{"$f":" C_Capex!AO$276","v":0},{"$f":" C_Capex!AP$276","v":0},{"$f":" C_Capex!AQ$276","v":0},{"$f":" C_Capex!AR$276","v":0},{"$f":" C_Capex!AS$276","v":0},{"$f":" C_Capex!AT$276","v":0},{"$f":" C_Capex!AU$276","v":0},{"$f":" C_Capex!AV$276","v":0},{"$f":" C_Capex!AW$276","v":0},{"$f":" C_Capex!AX$276","v":0},{"$f":" C_Capex!AY$276","v":0},{"$f":" C_Capex!AZ$276","v":0},{"$f":" C_Capex!BA$276","v":0},{"$f":" C_Capex!BB$276","v":0},{"$f":" C_Capex!BC$276","v":0},{"$f":" C_Capex!BD$276","v":0},{"$f":" C_Capex!BE$276","v":0},{"$f":" C_Capex!BF$276","v":0},{"$f":" C_Capex!BG$276","v":0},{"$f":" C_Capex!BH$276","v":0},{"$f":" C_Capex!BI$276","v":0},{"$f":" C_Capex!BJ$276","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B110&\" full year depreciable value\"","v":"Category 4 description full year depreciable value"},null,{"$f":"G116","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z116:INDEX(116:116,COLUMN()-MIN(AA117,$F115)+1))","v":0},{"$f":"SUM(AA116:INDEX(116:116,COLUMN()-MIN(AB117,$F115)+1))","v":0},{"$f":"SUM(AB116:INDEX(116:116,COLUMN()-MIN(AC117,$F115)+1))","v":0},{"$f":"SUM(AC116:INDEX(116:116,COLUMN()-MIN(AD117,$F115)+1))","v":0},{"$f":"SUM(AD116:INDEX(116:116,COLUMN()-MIN(AE117,$F115)+1))","v":0},{"$f":"SUM(AE116:INDEX(116:116,COLUMN()-MIN(AF117,$F115)+1))","v":0},{"$f":"SUM(AF116:INDEX(116:116,COLUMN()-MIN(AG117,$F115)+1))","v":0},{"$f":"SUM(AG116:INDEX(116:116,COLUMN()-MIN(AH117,$F115)+1))","v":0},{"$f":"SUM(AH116:INDEX(116:116,COLUMN()-MIN(AI117,$F115)+1))","v":0},{"$f":"SUM(AI116:INDEX(116:116,COLUMN()-MIN(AJ117,$F115)+1))","v":0},{"$f":"SUM(AJ116:INDEX(116:116,COLUMN()-MIN(AK117,$F115)+1))","v":0},{"$f":"SUM(AK116:INDEX(116:116,COLUMN()-MIN(AL117,$F115)+1))","v":0},{"$f":"SUM(AL116:INDEX(116:116,COLUMN()-MIN(AM117,$F115)+1))","v":0},{"$f":"SUM(AM116:INDEX(116:116,COLUMN()-MIN(AN117,$F115)+1))","v":0},{"$f":"SUM(AN116:INDEX(116:116,COLUMN()-MIN(AO117,$F115)+1))","v":0},{"$f":"SUM(AO116:INDEX(116:116,COLUMN()-MIN(AP117,$F115)+1))","v":0},{"$f":"SUM(AP116:INDEX(116:116,COLUMN()-MIN(AQ117,$F115)+1))","v":0},{"$f":"SUM(AQ116:INDEX(116:116,COLUMN()-MIN(AR117,$F115)+1))","v":0},{"$f":"SUM(AR116:INDEX(116:116,COLUMN()-MIN(AS117,$F115)+1))","v":0},{"$f":"SUM(AS116:INDEX(116:116,COLUMN()-MIN(AT117,$F115)+1))","v":0},{"$f":"SUM(AT116:INDEX(116:116,COLUMN()-MIN(AU117,$F115)+1))","v":0},{"$f":"SUM(AU116:INDEX(116:116,COLUMN()-MIN(AV117,$F115)+1))","v":0},{"$f":"SUM(AV116:INDEX(116:116,COLUMN()-MIN(AW117,$F115)+1))","v":0},{"$f":"SUM(AW116:INDEX(116:116,COLUMN()-MIN(AX117,$F115)+1))","v":0},{"$f":"SUM(AX116:INDEX(116:116,COLUMN()-MIN(AY117,$F115)+1))","v":0},{"$f":"SUM(AY116:INDEX(116:116,COLUMN()-MIN(AZ117,$F115)+1))","v":0},{"$f":"SUM(AZ116:INDEX(116:116,COLUMN()-MIN(BA117,$F115)+1))","v":0},{"$f":"SUM(BA116:INDEX(116:116,COLUMN()-MIN(BB117,$F115)+1))","v":0},{"$f":"SUM(BB116:INDEX(116:116,COLUMN()-MIN(BC117,$F115)+1))","v":0},{"$f":"SUM(BC116:INDEX(116:116,COLUMN()-MIN(BD117,$F115)+1))","v":0},{"$f":"SUM(BD116:INDEX(116:116,COLUMN()-MIN(BE117,$F115)+1))","v":0},{"$f":"SUM(BE116:INDEX(116:116,COLUMN()-MIN(BF117,$F115)+1))","v":0},{"$f":"SUM(BF116:INDEX(116:116,COLUMN()-MIN(BG117,$F115)+1))","v":0},{"$f":"SUM(BG116:INDEX(116:116,COLUMN()-MIN(BH117,$F115)+1))","v":0},{"$f":"SUM(BH116:INDEX(116:116,COLUMN()-MIN(BI117,$F115)+1))","v":0},{"$f":"SUM(BI116:INDEX(116:116,COLUMN()-MIN(BJ117,$F115)+1))","v":0}]
[null,null,null,null,{"$f":" B110&\" Depreciable value current year capex\"","v":"Category 4 description Depreciable value current year capex"},null,{"$f":"G116","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA116 * $F114","v":0},{"$f":" AB116 * $F114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B110&\" final year depreciable value\"","v":"Category 4 description final year depreciable value"},null,{"$f":"G116","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(116:116, 0, COLUMN() - MIN(AA117, $F115)) * $F114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B110&\" straight line depreciation\"","v":"Category 4 description straight line depreciation"},null,{"$f":"G116","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA121:BJ121)","v":0},null,{"$f":" SUM(AA118:AA120)/($F115) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B110","v":"Opening balance, Category 4 description"},null,{"$f":"G126","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$276","v":"Category 4 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$276","v":0},{"$f":" C_Capex!G$276","v":"£'m nominal"},{"$f":" C_Capex!H$276","v":0},{"$f":" C_Capex!I$276","v":0},{"$f":" C_Capex!J$276","v":0},{"$f":" C_Capex!K$276","v":0},{"$f":" C_Capex!L$276","v":0},{"$f":" C_Capex!M$276","v":0},{"$f":" C_Capex!N$276","v":0},{"$f":" C_Capex!O$276","v":0},{"$f":" C_Capex!P$276","v":0},{"$f":" C_Capex!Q$276","v":0},{"$f":" C_Capex!R$276","v":0},{"$f":" C_Capex!S$276","v":0},{"$f":" C_Capex!T$276","v":0},{"$f":" C_Capex!U$276","v":0},{"$f":" C_Capex!V$276","v":0},{"$f":" C_Capex!W$276","v":0},{"$f":" C_Capex!X$276","v":0},{"$f":" C_Capex!Y$276","v":0},{"$f":" C_Capex!Z$276","v":0},{"$f":" C_Capex!AA$276","v":0},{"$f":" C_Capex!AB$276","v":0},{"$f":" C_Capex!AC$276","v":0},{"$f":" C_Capex!AD$276","v":0},{"$f":" C_Capex!AE$276","v":0},{"$f":" C_Capex!AF$276","v":0},{"$f":" C_Capex!AG$276","v":0},{"$f":" C_Capex!AH$276","v":0},{"$f":" C_Capex!AI$276","v":0},{"$f":" C_Capex!AJ$276","v":0},{"$f":" C_Capex!AK$276","v":0},{"$f":" C_Capex!AL$276","v":0},{"$f":" C_Capex!AM$276","v":0},{"$f":" C_Capex!AN$276","v":0},{"$f":" C_Capex!AO$276","v":0},{"$f":" C_Capex!AP$276","v":0},{"$f":" C_Capex!AQ$276","v":0},{"$f":" C_Capex!AR$276","v":0},{"$f":" C_Capex!AS$276","v":0},{"$f":" C_Capex!AT$276","v":0},{"$f":" C_Capex!AU$276","v":0},{"$f":" C_Capex!AV$276","v":0},{"$f":" C_Capex!AW$276","v":0},{"$f":" C_Capex!AX$276","v":0},{"$f":" C_Capex!AY$276","v":0},{"$f":" C_Capex!AZ$276","v":0},{"$f":" C_Capex!BA$276","v":0},{"$f":" C_Capex!BB$276","v":0},{"$f":" C_Capex!BC$276","v":0},{"$f":" C_Capex!BD$276","v":0},{"$f":" C_Capex!BE$276","v":0},{"$f":" C_Capex!BF$276","v":0},{"$f":" C_Capex!BG$276","v":0},{"$f":" C_Capex!BH$276","v":0},{"$f":" C_Capex!BI$276","v":0},{"$f":" C_Capex!BJ$276","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$413","v":"Category 4 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$413","v":0.05},{"$f":" I_InputSets!G$413","v":"%"},{"$f":" I_InputSets!H$413","v":0},{"$f":" I_InputSets!I$413","v":"Dummy"},{"$f":" I_InputSets!J$413","v":0},{"$f":" I_InputSets!K$413","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B110","v":"Reducing balance acc depreciation, Category 4 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA129:BJ129)","v":0},null,{"$f":" (AA125 + AA126 * $F128) * $F127 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B110","v":"Closing balance, Category 4 description"},null,{"$f":"G126","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA129 + AA126 + AA125","v":0},{"$f":" AB129 + AB126 + AB125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$403","v":"Category 4 description acc depreciation method"},{"$f":" I_InputSets!F$403","v":"reducing balance"},{"$f":" I_InputSets!G$403","v":"selection"},{"$f":" I_InputSets!H$403","v":0},{"$f":" I_InputSets!I$403","v":"Dummy"},{"$f":" I_InputSets!J$403","v":0},{"$f":" I_InputSets!K$403","v":0}]
[null,null,null,null,{"$f":" E121","v":"Category 4 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E129","v":"Reducing balance acc depreciation, Category 4 description"},{"$f":" F129","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B110&\" acc depreciation\"","v":"Live Category 4 description acc depreciation"},null,{"$f":" IF($F136 = $F$103, G137, G138)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA139:BJ139)","v":0},null,{"$f":" INDEX( AA137:AA138, MATCH( $F136, $F134:$F135, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$141","v":"Category 5 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$424","v":"Category 5 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$424","v":5},{"$f":" I_InputSets!G$424","v":"years"},{"$f":" I_InputSets!H$424","v":0},{"$f":" I_InputSets!I$424","v":"Dummy"},{"$f":" I_InputSets!J$424","v":0},{"$f":" I_InputSets!K$424","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$313","v":"Category 5 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$313","v":0},{"$f":" C_Capex!G$313","v":"£'m nominal"},{"$f":" C_Capex!H$313","v":0},{"$f":" C_Capex!I$313","v":0},{"$f":" C_Capex!J$313","v":0},{"$f":" C_Capex!K$313","v":0},{"$f":" C_Capex!L$313","v":0},{"$f":" C_Capex!M$313","v":0},{"$f":" C_Capex!N$313","v":0},{"$f":" C_Capex!O$313","v":0},{"$f":" C_Capex!P$313","v":0},{"$f":" C_Capex!Q$313","v":0},{"$f":" C_Capex!R$313","v":0},{"$f":" C_Capex!S$313","v":0},{"$f":" C_Capex!T$313","v":0},{"$f":" C_Capex!U$313","v":0},{"$f":" C_Capex!V$313","v":0},{"$f":" C_Capex!W$313","v":0},{"$f":" C_Capex!X$313","v":0},{"$f":" C_Capex!Y$313","v":0},{"$f":" C_Capex!Z$313","v":0},{"$f":" C_Capex!AA$313","v":0},{"$f":" C_Capex!AB$313","v":0},{"$f":" C_Capex!AC$313","v":0},{"$f":" C_Capex!AD$313","v":0},{"$f":" C_Capex!AE$313","v":0},{"$f":" C_Capex!AF$313","v":0},{"$f":" C_Capex!AG$313","v":0},{"$f":" C_Capex!AH$313","v":0},{"$f":" C_Capex!AI$313","v":0},{"$f":" C_Capex!AJ$313","v":0},{"$f":" C_Capex!AK$313","v":0},{"$f":" C_Capex!AL$313","v":0},{"$f":" C_Capex!AM$313","v":0},{"$f":" C_Capex!AN$313","v":0},{"$f":" C_Capex!AO$313","v":0},{"$f":" C_Capex!AP$313","v":0},{"$f":" C_Capex!AQ$313","v":0},{"$f":" C_Capex!AR$313","v":0},{"$f":" C_Capex!AS$313","v":0},{"$f":" C_Capex!AT$313","v":0},{"$f":" C_Capex!AU$313","v":0},{"$f":" C_Capex!AV$313","v":0},{"$f":" C_Capex!AW$313","v":0},{"$f":" C_Capex!AX$313","v":0},{"$f":" C_Capex!AY$313","v":0},{"$f":" C_Capex!AZ$313","v":0},{"$f":" C_Capex!BA$313","v":0},{"$f":" C_Capex!BB$313","v":0},{"$f":" C_Capex!BC$313","v":0},{"$f":" C_Capex!BD$313","v":0},{"$f":" C_Capex!BE$313","v":0},{"$f":" C_Capex!BF$313","v":0},{"$f":" C_Capex!BG$313","v":0},{"$f":" C_Capex!BH$313","v":0},{"$f":" C_Capex!BI$313","v":0},{"$f":" C_Capex!BJ$313","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B141&\" full year depreciable value\"","v":"Category 5 description full year depreciable value"},null,{"$f":"G147","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z147:INDEX(147:147,COLUMN()-MIN(AA148,$F146)+1))","v":0},{"$f":"SUM(AA147:INDEX(147:147,COLUMN()-MIN(AB148,$F146)+1))","v":0},{"$f":"SUM(AB147:INDEX(147:147,COLUMN()-MIN(AC148,$F146)+1))","v":0},{"$f":"SUM(AC147:INDEX(147:147,COLUMN()-MIN(AD148,$F146)+1))","v":0},{"$f":"SUM(AD147:INDEX(147:147,COLUMN()-MIN(AE148,$F146)+1))","v":0},{"$f":"SUM(AE147:INDEX(147:147,COLUMN()-MIN(AF148,$F146)+1))","v":0},{"$f":"SUM(AF147:INDEX(147:147,COLUMN()-MIN(AG148,$F146)+1))","v":0},{"$f":"SUM(AG147:INDEX(147:147,COLUMN()-MIN(AH148,$F146)+1))","v":0},{"$f":"SUM(AH147:INDEX(147:147,COLUMN()-MIN(AI148,$F146)+1))","v":0},{"$f":"SUM(AI147:INDEX(147:147,COLUMN()-MIN(AJ148,$F146)+1))","v":0},{"$f":"SUM(AJ147:INDEX(147:147,COLUMN()-MIN(AK148,$F146)+1))","v":0},{"$f":"SUM(AK147:INDEX(147:147,COLUMN()-MIN(AL148,$F146)+1))","v":0},{"$f":"SUM(AL147:INDEX(147:147,COLUMN()-MIN(AM148,$F146)+1))","v":0},{"$f":"SUM(AM147:INDEX(147:147,COLUMN()-MIN(AN148,$F146)+1))","v":0},{"$f":"SUM(AN147:INDEX(147:147,COLUMN()-MIN(AO148,$F146)+1))","v":0},{"$f":"SUM(AO147:INDEX(147:147,COLUMN()-MIN(AP148,$F146)+1))","v":0},{"$f":"SUM(AP147:INDEX(147:147,COLUMN()-MIN(AQ148,$F146)+1))","v":0},{"$f":"SUM(AQ147:INDEX(147:147,COLUMN()-MIN(AR148,$F146)+1))","v":0},{"$f":"SUM(AR147:INDEX(147:147,COLUMN()-MIN(AS148,$F146)+1))","v":0},{"$f":"SUM(AS147:INDEX(147:147,COLUMN()-MIN(AT148,$F146)+1))","v":0},{"$f":"SUM(AT147:INDEX(147:147,COLUMN()-MIN(AU148,$F146)+1))","v":0},{"$f":"SUM(AU147:INDEX(147:147,COLUMN()-MIN(AV148,$F146)+1))","v":0},{"$f":"SUM(AV147:INDEX(147:147,COLUMN()-MIN(AW148,$F146)+1))","v":0},{"$f":"SUM(AW147:INDEX(147:147,COLUMN()-MIN(AX148,$F146)+1))","v":0},{"$f":"SUM(AX147:INDEX(147:147,COLUMN()-MIN(AY148,$F146)+1))","v":0},{"$f":"SUM(AY147:INDEX(147:147,COLUMN()-MIN(AZ148,$F146)+1))","v":0},{"$f":"SUM(AZ147:INDEX(147:147,COLUMN()-MIN(BA148,$F146)+1))","v":0},{"$f":"SUM(BA147:INDEX(147:147,COLUMN()-MIN(BB148,$F146)+1))","v":0},{"$f":"SUM(BB147:INDEX(147:147,COLUMN()-MIN(BC148,$F146)+1))","v":0},{"$f":"SUM(BC147:INDEX(147:147,COLUMN()-MIN(BD148,$F146)+1))","v":0},{"$f":"SUM(BD147:INDEX(147:147,COLUMN()-MIN(BE148,$F146)+1))","v":0},{"$f":"SUM(BE147:INDEX(147:147,COLUMN()-MIN(BF148,$F146)+1))","v":0},{"$f":"SUM(BF147:INDEX(147:147,COLUMN()-MIN(BG148,$F146)+1))","v":0},{"$f":"SUM(BG147:INDEX(147:147,COLUMN()-MIN(BH148,$F146)+1))","v":0},{"$f":"SUM(BH147:INDEX(147:147,COLUMN()-MIN(BI148,$F146)+1))","v":0},{"$f":"SUM(BI147:INDEX(147:147,COLUMN()-MIN(BJ148,$F146)+1))","v":0}]
[null,null,null,null,{"$f":" B141&\" Depreciable value current year capex\"","v":"Category 5 description Depreciable value current year capex"},null,{"$f":"G147","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA147 * $F145","v":0},{"$f":" AB147 * $F145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B141&\" final year depreciable value\"","v":"Category 5 description final year depreciable value"},null,{"$f":"G147","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(147:147, 0, COLUMN() - MIN(AA148, $F146)) * $F145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B141&\" straight line depreciation\"","v":"Category 5 description straight line depreciation"},null,{"$f":"G147","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA152:BJ152)","v":0},null,{"$f":" SUM(AA149:AA151)/($F146) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B141","v":"Opening balance, Category 5 description"},null,{"$f":"G157","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$313","v":"Category 5 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$313","v":0},{"$f":" C_Capex!G$313","v":"£'m nominal"},{"$f":" C_Capex!H$313","v":0},{"$f":" C_Capex!I$313","v":0},{"$f":" C_Capex!J$313","v":0},{"$f":" C_Capex!K$313","v":0},{"$f":" C_Capex!L$313","v":0},{"$f":" C_Capex!M$313","v":0},{"$f":" C_Capex!N$313","v":0},{"$f":" C_Capex!O$313","v":0},{"$f":" C_Capex!P$313","v":0},{"$f":" C_Capex!Q$313","v":0},{"$f":" C_Capex!R$313","v":0},{"$f":" C_Capex!S$313","v":0},{"$f":" C_Capex!T$313","v":0},{"$f":" C_Capex!U$313","v":0},{"$f":" C_Capex!V$313","v":0},{"$f":" C_Capex!W$313","v":0},{"$f":" C_Capex!X$313","v":0},{"$f":" C_Capex!Y$313","v":0},{"$f":" C_Capex!Z$313","v":0},{"$f":" C_Capex!AA$313","v":0},{"$f":" C_Capex!AB$313","v":0},{"$f":" C_Capex!AC$313","v":0},{"$f":" C_Capex!AD$313","v":0},{"$f":" C_Capex!AE$313","v":0},{"$f":" C_Capex!AF$313","v":0},{"$f":" C_Capex!AG$313","v":0},{"$f":" C_Capex!AH$313","v":0},{"$f":" C_Capex!AI$313","v":0},{"$f":" C_Capex!AJ$313","v":0},{"$f":" C_Capex!AK$313","v":0},{"$f":" C_Capex!AL$313","v":0},{"$f":" C_Capex!AM$313","v":0},{"$f":" C_Capex!AN$313","v":0},{"$f":" C_Capex!AO$313","v":0},{"$f":" C_Capex!AP$313","v":0},{"$f":" C_Capex!AQ$313","v":0},{"$f":" C_Capex!AR$313","v":0},{"$f":" C_Capex!AS$313","v":0},{"$f":" C_Capex!AT$313","v":0},{"$f":" C_Capex!AU$313","v":0},{"$f":" C_Capex!AV$313","v":0},{"$f":" C_Capex!AW$313","v":0},{"$f":" C_Capex!AX$313","v":0},{"$f":" C_Capex!AY$313","v":0},{"$f":" C_Capex!AZ$313","v":0},{"$f":" C_Capex!BA$313","v":0},{"$f":" C_Capex!BB$313","v":0},{"$f":" C_Capex!BC$313","v":0},{"$f":" C_Capex!BD$313","v":0},{"$f":" C_Capex!BE$313","v":0},{"$f":" C_Capex!BF$313","v":0},{"$f":" C_Capex!BG$313","v":0},{"$f":" C_Capex!BH$313","v":0},{"$f":" C_Capex!BI$313","v":0},{"$f":" C_Capex!BJ$313","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$414","v":"Category 5 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$414","v":0.05},{"$f":" I_InputSets!G$414","v":"%"},{"$f":" I_InputSets!H$414","v":0},{"$f":" I_InputSets!I$414","v":"Dummy"},{"$f":" I_InputSets!J$414","v":0},{"$f":" I_InputSets!K$414","v":0},{"$f":" I_InputSets!L$414","v":0},{"$f":" I_InputSets!M$414","v":0},{"$f":" I_InputSets!N$414","v":0},{"$f":" I_InputSets!O$414","v":0},{"$f":" I_InputSets!P$414","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B141","v":"Reducing balance acc depreciation, Category 5 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA160:BJ160)","v":0},null,{"$f":" (AA156 + AA157 * $F159) * $F158 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B141","v":"Closing balance, Category 5 description"},null,{"$f":"G157","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA160 + AA157 + AA156","v":0},{"$f":" AB160 + AB157 + AB156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$404","v":"Category 5 description acc depreciation method"},{"$f":" I_InputSets!F$404","v":"reducing balance"},{"$f":" I_InputSets!G$404","v":"selection"},{"$f":" I_InputSets!H$404","v":0},{"$f":" I_InputSets!I$404","v":"Dummy"},{"$f":" I_InputSets!J$404","v":0},{"$f":" I_InputSets!K$404","v":0}]
[null,null,null,null,{"$f":" E152","v":"Category 5 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E160","v":"Reducing balance acc depreciation, Category 5 description"},{"$f":" F160","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B141&\" acc depreciation\"","v":"Live Category 5 description acc depreciation"},null,{"$f":" IF($F167 = $F$103, G168, G169)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA170:BJ170)","v":0},null,{"$f":" INDEX( AA168:AA169, MATCH( $F167, $F165:$F166, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$142","v":"Category 6 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$425","v":"Category 6 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$425","v":5},{"$f":" I_InputSets!G$425","v":"years"},{"$f":" I_InputSets!H$425","v":0},{"$f":" I_InputSets!I$425","v":"Dummy"},{"$f":" I_InputSets!J$425","v":0},{"$f":" I_InputSets!K$425","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$350","v":"Category 6 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$350","v":0},{"$f":" C_Capex!G$350","v":"£'m nominal"},{"$f":" C_Capex!H$350","v":0},{"$f":" C_Capex!I$350","v":0},{"$f":" C_Capex!J$350","v":0},{"$f":" C_Capex!K$350","v":0},{"$f":" C_Capex!L$350","v":0},{"$f":" C_Capex!M$350","v":0},{"$f":" C_Capex!N$350","v":0},{"$f":" C_Capex!O$350","v":0},{"$f":" C_Capex!P$350","v":0},{"$f":" C_Capex!Q$350","v":0},{"$f":" C_Capex!R$350","v":0},{"$f":" C_Capex!S$350","v":0},{"$f":" C_Capex!T$350","v":0},{"$f":" C_Capex!U$350","v":0},{"$f":" C_Capex!V$350","v":0},{"$f":" C_Capex!W$350","v":0},{"$f":" C_Capex!X$350","v":0},{"$f":" C_Capex!Y$350","v":0},{"$f":" C_Capex!Z$350","v":0},{"$f":" C_Capex!AA$350","v":0},{"$f":" C_Capex!AB$350","v":0},{"$f":" C_Capex!AC$350","v":0},{"$f":" C_Capex!AD$350","v":0},{"$f":" C_Capex!AE$350","v":0},{"$f":" C_Capex!AF$350","v":0},{"$f":" C_Capex!AG$350","v":0},{"$f":" C_Capex!AH$350","v":0},{"$f":" C_Capex!AI$350","v":0},{"$f":" C_Capex!AJ$350","v":0},{"$f":" C_Capex!AK$350","v":0},{"$f":" C_Capex!AL$350","v":0},{"$f":" C_Capex!AM$350","v":0},{"$f":" C_Capex!AN$350","v":0},{"$f":" C_Capex!AO$350","v":0},{"$f":" C_Capex!AP$350","v":0},{"$f":" C_Capex!AQ$350","v":0},{"$f":" C_Capex!AR$350","v":0},{"$f":" C_Capex!AS$350","v":0},{"$f":" C_Capex!AT$350","v":0},{"$f":" C_Capex!AU$350","v":0},{"$f":" C_Capex!AV$350","v":0},{"$f":" C_Capex!AW$350","v":0},{"$f":" C_Capex!AX$350","v":0},{"$f":" C_Capex!AY$350","v":0},{"$f":" C_Capex!AZ$350","v":0},{"$f":" C_Capex!BA$350","v":0},{"$f":" C_Capex!BB$350","v":0},{"$f":" C_Capex!BC$350","v":0},{"$f":" C_Capex!BD$350","v":0},{"$f":" C_Capex!BE$350","v":0},{"$f":" C_Capex!BF$350","v":0},{"$f":" C_Capex!BG$350","v":0},{"$f":" C_Capex!BH$350","v":0},{"$f":" C_Capex!BI$350","v":0},{"$f":" C_Capex!BJ$350","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B172&\" full year depreciable value\"","v":"Category 6 description full year depreciable value"},null,{"$f":"G178","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z178:INDEX(178:178,COLUMN()-MIN(AA179,$F177)+1))","v":0},{"$f":"SUM(AA178:INDEX(178:178,COLUMN()-MIN(AB179,$F177)+1))","v":0},{"$f":"SUM(AB178:INDEX(178:178,COLUMN()-MIN(AC179,$F177)+1))","v":0},{"$f":"SUM(AC178:INDEX(178:178,COLUMN()-MIN(AD179,$F177)+1))","v":0},{"$f":"SUM(AD178:INDEX(178:178,COLUMN()-MIN(AE179,$F177)+1))","v":0},{"$f":"SUM(AE178:INDEX(178:178,COLUMN()-MIN(AF179,$F177)+1))","v":0},{"$f":"SUM(AF178:INDEX(178:178,COLUMN()-MIN(AG179,$F177)+1))","v":0},{"$f":"SUM(AG178:INDEX(178:178,COLUMN()-MIN(AH179,$F177)+1))","v":0},{"$f":"SUM(AH178:INDEX(178:178,COLUMN()-MIN(AI179,$F177)+1))","v":0},{"$f":"SUM(AI178:INDEX(178:178,COLUMN()-MIN(AJ179,$F177)+1))","v":0},{"$f":"SUM(AJ178:INDEX(178:178,COLUMN()-MIN(AK179,$F177)+1))","v":0},{"$f":"SUM(AK178:INDEX(178:178,COLUMN()-MIN(AL179,$F177)+1))","v":0},{"$f":"SUM(AL178:INDEX(178:178,COLUMN()-MIN(AM179,$F177)+1))","v":0},{"$f":"SUM(AM178:INDEX(178:178,COLUMN()-MIN(AN179,$F177)+1))","v":0},{"$f":"SUM(AN178:INDEX(178:178,COLUMN()-MIN(AO179,$F177)+1))","v":0},{"$f":"SUM(AO178:INDEX(178:178,COLUMN()-MIN(AP179,$F177)+1))","v":0},{"$f":"SUM(AP178:INDEX(178:178,COLUMN()-MIN(AQ179,$F177)+1))","v":0},{"$f":"SUM(AQ178:INDEX(178:178,COLUMN()-MIN(AR179,$F177)+1))","v":0},{"$f":"SUM(AR178:INDEX(178:178,COLUMN()-MIN(AS179,$F177)+1))","v":0},{"$f":"SUM(AS178:INDEX(178:178,COLUMN()-MIN(AT179,$F177)+1))","v":0},{"$f":"SUM(AT178:INDEX(178:178,COLUMN()-MIN(AU179,$F177)+1))","v":0},{"$f":"SUM(AU178:INDEX(178:178,COLUMN()-MIN(AV179,$F177)+1))","v":0},{"$f":"SUM(AV178:INDEX(178:178,COLUMN()-MIN(AW179,$F177)+1))","v":0},{"$f":"SUM(AW178:INDEX(178:178,COLUMN()-MIN(AX179,$F177)+1))","v":0},{"$f":"SUM(AX178:INDEX(178:178,COLUMN()-MIN(AY179,$F177)+1))","v":0},{"$f":"SUM(AY178:INDEX(178:178,COLUMN()-MIN(AZ179,$F177)+1))","v":0},{"$f":"SUM(AZ178:INDEX(178:178,COLUMN()-MIN(BA179,$F177)+1))","v":0},{"$f":"SUM(BA178:INDEX(178:178,COLUMN()-MIN(BB179,$F177)+1))","v":0},{"$f":"SUM(BB178:INDEX(178:178,COLUMN()-MIN(BC179,$F177)+1))","v":0},{"$f":"SUM(BC178:INDEX(178:178,COLUMN()-MIN(BD179,$F177)+1))","v":0},{"$f":"SUM(BD178:INDEX(178:178,COLUMN()-MIN(BE179,$F177)+1))","v":0},{"$f":"SUM(BE178:INDEX(178:178,COLUMN()-MIN(BF179,$F177)+1))","v":0},{"$f":"SUM(BF178:INDEX(178:178,COLUMN()-MIN(BG179,$F177)+1))","v":0},{"$f":"SUM(BG178:INDEX(178:178,COLUMN()-MIN(BH179,$F177)+1))","v":0},{"$f":"SUM(BH178:INDEX(178:178,COLUMN()-MIN(BI179,$F177)+1))","v":0},{"$f":"SUM(BI178:INDEX(178:178,COLUMN()-MIN(BJ179,$F177)+1))","v":0}]
[null,null,null,null,{"$f":" B172&\" Depreciable value current year capex\"","v":"Category 6 description Depreciable value current year capex"},null,{"$f":"G178","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA178 * $F176","v":0},{"$f":" AB178 * $F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B172&\" final year depreciable value\"","v":"Category 6 description final year depreciable value"},null,{"$f":"G178","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(178:178, 0, COLUMN() - MIN(AA179, $F177)) * $F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B172&\" straight line depreciation\"","v":"Category 6 description straight line depreciation"},null,{"$f":"G178","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA183:BJ183)","v":0},null,{"$f":" SUM(AA180:AA182)/($F177) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B172","v":"Opening balance, Category 6 description"},null,{"$f":"G188","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$350","v":"Category 6 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$350","v":0},{"$f":" C_Capex!G$350","v":"£'m nominal"},{"$f":" C_Capex!H$350","v":0},{"$f":" C_Capex!I$350","v":0},{"$f":" C_Capex!J$350","v":0},{"$f":" C_Capex!K$350","v":0},{"$f":" C_Capex!L$350","v":0},{"$f":" C_Capex!M$350","v":0},{"$f":" C_Capex!N$350","v":0},{"$f":" C_Capex!O$350","v":0},{"$f":" C_Capex!P$350","v":0},{"$f":" C_Capex!Q$350","v":0},{"$f":" C_Capex!R$350","v":0},{"$f":" C_Capex!S$350","v":0},{"$f":" C_Capex!T$350","v":0},{"$f":" C_Capex!U$350","v":0},{"$f":" C_Capex!V$350","v":0},{"$f":" C_Capex!W$350","v":0},{"$f":" C_Capex!X$350","v":0},{"$f":" C_Capex!Y$350","v":0},{"$f":" C_Capex!Z$350","v":0},{"$f":" C_Capex!AA$350","v":0},{"$f":" C_Capex!AB$350","v":0},{"$f":" C_Capex!AC$350","v":0},{"$f":" C_Capex!AD$350","v":0},{"$f":" C_Capex!AE$350","v":0},{"$f":" C_Capex!AF$350","v":0},{"$f":" C_Capex!AG$350","v":0},{"$f":" C_Capex!AH$350","v":0},{"$f":" C_Capex!AI$350","v":0},{"$f":" C_Capex!AJ$350","v":0},{"$f":" C_Capex!AK$350","v":0},{"$f":" C_Capex!AL$350","v":0},{"$f":" C_Capex!AM$350","v":0},{"$f":" C_Capex!AN$350","v":0},{"$f":" C_Capex!AO$350","v":0},{"$f":" C_Capex!AP$350","v":0},{"$f":" C_Capex!AQ$350","v":0},{"$f":" C_Capex!AR$350","v":0},{"$f":" C_Capex!AS$350","v":0},{"$f":" C_Capex!AT$350","v":0},{"$f":" C_Capex!AU$350","v":0},{"$f":" C_Capex!AV$350","v":0},{"$f":" C_Capex!AW$350","v":0},{"$f":" C_Capex!AX$350","v":0},{"$f":" C_Capex!AY$350","v":0},{"$f":" C_Capex!AZ$350","v":0},{"$f":" C_Capex!BA$350","v":0},{"$f":" C_Capex!BB$350","v":0},{"$f":" C_Capex!BC$350","v":0},{"$f":" C_Capex!BD$350","v":0},{"$f":" C_Capex!BE$350","v":0},{"$f":" C_Capex!BF$350","v":0},{"$f":" C_Capex!BG$350","v":0},{"$f":" C_Capex!BH$350","v":0},{"$f":" C_Capex!BI$350","v":0},{"$f":" C_Capex!BJ$350","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$415","v":"Category 6 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$415","v":0.05},{"$f":" I_InputSets!G$415","v":"%"},{"$f":" I_InputSets!H$415","v":0},{"$f":" I_InputSets!I$415","v":"Dummy"},{"$f":" I_InputSets!J$415","v":0},{"$f":" I_InputSets!K$415","v":0},{"$f":" I_InputSets!L$415","v":0},{"$f":" I_InputSets!M$415","v":0},{"$f":" I_InputSets!N$415","v":0},{"$f":" I_InputSets!O$415","v":0},{"$f":" I_InputSets!P$415","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B172","v":"Reducing balance acc depreciation, Category 6 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA191:BJ191)","v":0},null,{"$f":" (AA187 + AA188 * $F190) * $F189 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B172","v":"Closing balance, Category 6 description"},null,{"$f":"G188","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA191 + AA188 + AA187","v":0},{"$f":" AB191 + AB188 + AB187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$405","v":"Category 6 description acc depreciation method"},{"$f":" I_InputSets!F$405","v":"reducing balance"},{"$f":" I_InputSets!G$405","v":"selection"},{"$f":" I_InputSets!H$405","v":0},{"$f":" I_InputSets!I$405","v":"Dummy"},{"$f":" I_InputSets!J$405","v":0},{"$f":" I_InputSets!K$405","v":0}]
[null,null,null,null,{"$f":" E183","v":"Category 6 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E191","v":"Reducing balance acc depreciation, Category 6 description"},{"$f":" F191","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B172&\" acc depreciation\"","v":"Live Category 6 description acc depreciation"},null,{"$f":" IF($F198 = $F$103, G199, G200)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA201:BJ201)","v":0},null,{"$f":" INDEX( AA199:AA200, MATCH( $F198, $F196:$F197, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$143","v":"Category 7 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$426","v":"Category 7 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$426","v":5},{"$f":" I_InputSets!G$426","v":"years"},{"$f":" I_InputSets!H$426","v":0},{"$f":" I_InputSets!I$426","v":"Dummy"},{"$f":" I_InputSets!J$426","v":0},{"$f":" I_InputSets!K$426","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$387","v":"Category 7 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$387","v":0},{"$f":" C_Capex!G$387","v":"£'m nominal"},{"$f":" C_Capex!H$387","v":0},{"$f":" C_Capex!I$387","v":0},{"$f":" C_Capex!J$387","v":0},{"$f":" C_Capex!K$387","v":0},{"$f":" C_Capex!L$387","v":0},{"$f":" C_Capex!M$387","v":0},{"$f":" C_Capex!N$387","v":0},{"$f":" C_Capex!O$387","v":0},{"$f":" C_Capex!P$387","v":0},{"$f":" C_Capex!Q$387","v":0},{"$f":" C_Capex!R$387","v":0},{"$f":" C_Capex!S$387","v":0},{"$f":" C_Capex!T$387","v":0},{"$f":" C_Capex!U$387","v":0},{"$f":" C_Capex!V$387","v":0},{"$f":" C_Capex!W$387","v":0},{"$f":" C_Capex!X$387","v":0},{"$f":" C_Capex!Y$387","v":0},{"$f":" C_Capex!Z$387","v":0},{"$f":" C_Capex!AA$387","v":0},{"$f":" C_Capex!AB$387","v":0},{"$f":" C_Capex!AC$387","v":0},{"$f":" C_Capex!AD$387","v":0},{"$f":" C_Capex!AE$387","v":0},{"$f":" C_Capex!AF$387","v":0},{"$f":" C_Capex!AG$387","v":0},{"$f":" C_Capex!AH$387","v":0},{"$f":" C_Capex!AI$387","v":0},{"$f":" C_Capex!AJ$387","v":0},{"$f":" C_Capex!AK$387","v":0},{"$f":" C_Capex!AL$387","v":0},{"$f":" C_Capex!AM$387","v":0},{"$f":" C_Capex!AN$387","v":0},{"$f":" C_Capex!AO$387","v":0},{"$f":" C_Capex!AP$387","v":0},{"$f":" C_Capex!AQ$387","v":0},{"$f":" C_Capex!AR$387","v":0},{"$f":" C_Capex!AS$387","v":0},{"$f":" C_Capex!AT$387","v":0},{"$f":" C_Capex!AU$387","v":0},{"$f":" C_Capex!AV$387","v":0},{"$f":" C_Capex!AW$387","v":0},{"$f":" C_Capex!AX$387","v":0},{"$f":" C_Capex!AY$387","v":0},{"$f":" C_Capex!AZ$387","v":0},{"$f":" C_Capex!BA$387","v":0},{"$f":" C_Capex!BB$387","v":0},{"$f":" C_Capex!BC$387","v":0},{"$f":" C_Capex!BD$387","v":0},{"$f":" C_Capex!BE$387","v":0},{"$f":" C_Capex!BF$387","v":0},{"$f":" C_Capex!BG$387","v":0},{"$f":" C_Capex!BH$387","v":0},{"$f":" C_Capex!BI$387","v":0},{"$f":" C_Capex!BJ$387","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B203&\" full year depreciable value\"","v":"Category 7 description full year depreciable value"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z209:INDEX(209:209,COLUMN()-MIN(AA210,$F208)+1))","v":0},{"$f":"SUM(AA209:INDEX(209:209,COLUMN()-MIN(AB210,$F208)+1))","v":0},{"$f":"SUM(AB209:INDEX(209:209,COLUMN()-MIN(AC210,$F208)+1))","v":0},{"$f":"SUM(AC209:INDEX(209:209,COLUMN()-MIN(AD210,$F208)+1))","v":0},{"$f":"SUM(AD209:INDEX(209:209,COLUMN()-MIN(AE210,$F208)+1))","v":0},{"$f":"SUM(AE209:INDEX(209:209,COLUMN()-MIN(AF210,$F208)+1))","v":0},{"$f":"SUM(AF209:INDEX(209:209,COLUMN()-MIN(AG210,$F208)+1))","v":0},{"$f":"SUM(AG209:INDEX(209:209,COLUMN()-MIN(AH210,$F208)+1))","v":0},{"$f":"SUM(AH209:INDEX(209:209,COLUMN()-MIN(AI210,$F208)+1))","v":0},{"$f":"SUM(AI209:INDEX(209:209,COLUMN()-MIN(AJ210,$F208)+1))","v":0},{"$f":"SUM(AJ209:INDEX(209:209,COLUMN()-MIN(AK210,$F208)+1))","v":0},{"$f":"SUM(AK209:INDEX(209:209,COLUMN()-MIN(AL210,$F208)+1))","v":0},{"$f":"SUM(AL209:INDEX(209:209,COLUMN()-MIN(AM210,$F208)+1))","v":0},{"$f":"SUM(AM209:INDEX(209:209,COLUMN()-MIN(AN210,$F208)+1))","v":0},{"$f":"SUM(AN209:INDEX(209:209,COLUMN()-MIN(AO210,$F208)+1))","v":0},{"$f":"SUM(AO209:INDEX(209:209,COLUMN()-MIN(AP210,$F208)+1))","v":0},{"$f":"SUM(AP209:INDEX(209:209,COLUMN()-MIN(AQ210,$F208)+1))","v":0},{"$f":"SUM(AQ209:INDEX(209:209,COLUMN()-MIN(AR210,$F208)+1))","v":0},{"$f":"SUM(AR209:INDEX(209:209,COLUMN()-MIN(AS210,$F208)+1))","v":0},{"$f":"SUM(AS209:INDEX(209:209,COLUMN()-MIN(AT210,$F208)+1))","v":0},{"$f":"SUM(AT209:INDEX(209:209,COLUMN()-MIN(AU210,$F208)+1))","v":0},{"$f":"SUM(AU209:INDEX(209:209,COLUMN()-MIN(AV210,$F208)+1))","v":0},{"$f":"SUM(AV209:INDEX(209:209,COLUMN()-MIN(AW210,$F208)+1))","v":0},{"$f":"SUM(AW209:INDEX(209:209,COLUMN()-MIN(AX210,$F208)+1))","v":0},{"$f":"SUM(AX209:INDEX(209:209,COLUMN()-MIN(AY210,$F208)+1))","v":0},{"$f":"SUM(AY209:INDEX(209:209,COLUMN()-MIN(AZ210,$F208)+1))","v":0},{"$f":"SUM(AZ209:INDEX(209:209,COLUMN()-MIN(BA210,$F208)+1))","v":0},{"$f":"SUM(BA209:INDEX(209:209,COLUMN()-MIN(BB210,$F208)+1))","v":0},{"$f":"SUM(BB209:INDEX(209:209,COLUMN()-MIN(BC210,$F208)+1))","v":0},{"$f":"SUM(BC209:INDEX(209:209,COLUMN()-MIN(BD210,$F208)+1))","v":0},{"$f":"SUM(BD209:INDEX(209:209,COLUMN()-MIN(BE210,$F208)+1))","v":0},{"$f":"SUM(BE209:INDEX(209:209,COLUMN()-MIN(BF210,$F208)+1))","v":0},{"$f":"SUM(BF209:INDEX(209:209,COLUMN()-MIN(BG210,$F208)+1))","v":0},{"$f":"SUM(BG209:INDEX(209:209,COLUMN()-MIN(BH210,$F208)+1))","v":0},{"$f":"SUM(BH209:INDEX(209:209,COLUMN()-MIN(BI210,$F208)+1))","v":0},{"$f":"SUM(BI209:INDEX(209:209,COLUMN()-MIN(BJ210,$F208)+1))","v":0}]
[null,null,null,null,{"$f":" B203&\" Depreciable value current year capex\"","v":"Category 7 description Depreciable value current year capex"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA209 * $F207","v":0},{"$f":" AB209 * $F207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B203&\" final year depreciable value\"","v":"Category 7 description final year depreciable value"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(209:209, 0, COLUMN() - MIN(AA210, $F208)) * $F207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B203&\" straight line depreciation\"","v":"Category 7 description straight line depreciation"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA214:BJ214)","v":0},null,{"$f":" SUM(AA211:AA213)/($F208) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B203","v":"Opening balance, Category 7 description"},null,{"$f":"G219","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$387","v":"Category 7 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$387","v":0},{"$f":" C_Capex!G$387","v":"£'m nominal"},{"$f":" C_Capex!H$387","v":0},{"$f":" C_Capex!I$387","v":0},{"$f":" C_Capex!J$387","v":0},{"$f":" C_Capex!K$387","v":0},{"$f":" C_Capex!L$387","v":0},{"$f":" C_Capex!M$387","v":0},{"$f":" C_Capex!N$387","v":0},{"$f":" C_Capex!O$387","v":0},{"$f":" C_Capex!P$387","v":0},{"$f":" C_Capex!Q$387","v":0},{"$f":" C_Capex!R$387","v":0},{"$f":" C_Capex!S$387","v":0},{"$f":" C_Capex!T$387","v":0},{"$f":" C_Capex!U$387","v":0},{"$f":" C_Capex!V$387","v":0},{"$f":" C_Capex!W$387","v":0},{"$f":" C_Capex!X$387","v":0},{"$f":" C_Capex!Y$387","v":0},{"$f":" C_Capex!Z$387","v":0},{"$f":" C_Capex!AA$387","v":0},{"$f":" C_Capex!AB$387","v":0},{"$f":" C_Capex!AC$387","v":0},{"$f":" C_Capex!AD$387","v":0},{"$f":" C_Capex!AE$387","v":0},{"$f":" C_Capex!AF$387","v":0},{"$f":" C_Capex!AG$387","v":0},{"$f":" C_Capex!AH$387","v":0},{"$f":" C_Capex!AI$387","v":0},{"$f":" C_Capex!AJ$387","v":0},{"$f":" C_Capex!AK$387","v":0},{"$f":" C_Capex!AL$387","v":0},{"$f":" C_Capex!AM$387","v":0},{"$f":" C_Capex!AN$387","v":0},{"$f":" C_Capex!AO$387","v":0},{"$f":" C_Capex!AP$387","v":0},{"$f":" C_Capex!AQ$387","v":0},{"$f":" C_Capex!AR$387","v":0},{"$f":" C_Capex!AS$387","v":0},{"$f":" C_Capex!AT$387","v":0},{"$f":" C_Capex!AU$387","v":0},{"$f":" C_Capex!AV$387","v":0},{"$f":" C_Capex!AW$387","v":0},{"$f":" C_Capex!AX$387","v":0},{"$f":" C_Capex!AY$387","v":0},{"$f":" C_Capex!AZ$387","v":0},{"$f":" C_Capex!BA$387","v":0},{"$f":" C_Capex!BB$387","v":0},{"$f":" C_Capex!BC$387","v":0},{"$f":" C_Capex!BD$387","v":0},{"$f":" C_Capex!BE$387","v":0},{"$f":" C_Capex!BF$387","v":0},{"$f":" C_Capex!BG$387","v":0},{"$f":" C_Capex!BH$387","v":0},{"$f":" C_Capex!BI$387","v":0},{"$f":" C_Capex!BJ$387","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$416","v":"Category 7 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$416","v":0.05},{"$f":" I_InputSets!G$416","v":"%"},{"$f":" I_InputSets!H$416","v":0},{"$f":" I_InputSets!I$416","v":"Dummy"},{"$f":" I_InputSets!J$416","v":0},{"$f":" I_InputSets!K$416","v":0},{"$f":" I_InputSets!L$416","v":0},{"$f":" I_InputSets!M$416","v":0},{"$f":" I_InputSets!N$416","v":0},{"$f":" I_InputSets!O$416","v":0},{"$f":" I_InputSets!P$416","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B203","v":"Reducing balance acc depreciation, Category 7 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA222:BJ222)","v":0},null,{"$f":" (AA218 + AA219 * $F221) * $F220 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B203","v":"Closing balance, Category 7 description"},null,{"$f":"G219","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA222 + AA219 + AA218","v":0},{"$f":" AB222 + AB219 + AB218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$406","v":"Category 7 description acc depreciation method"},{"$f":" I_InputSets!F$406","v":"reducing balance"},{"$f":" I_InputSets!G$406","v":"selection"},{"$f":" I_InputSets!H$406","v":0},{"$f":" I_InputSets!I$406","v":"Dummy"},{"$f":" I_InputSets!J$406","v":0},{"$f":" I_InputSets!K$406","v":0}]
[null,null,null,null,{"$f":" E214","v":"Category 7 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E222","v":"Reducing balance acc depreciation, Category 7 description"},{"$f":" F222","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B203&\" acc depreciation\"","v":"Live Category 7 description acc depreciation"},null,{"$f":" IF($F229 = $F$103, G230, G231)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA232:BJ232)","v":0},null,{"$f":" INDEX( AA230:AA231, MATCH( $F229, $F227:$F228, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$144","v":"Category 8 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$427","v":"Category 8 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$427","v":5},{"$f":" I_InputSets!G$427","v":"years"},{"$f":" I_InputSets!H$427","v":0},{"$f":" I_InputSets!I$427","v":"Dummy"},{"$f":" I_InputSets!J$427","v":0},{"$f":" I_InputSets!K$427","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$424","v":"Category 8 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$424","v":0},{"$f":" C_Capex!G$424","v":"£'m nominal"},{"$f":" C_Capex!H$424","v":0},{"$f":" C_Capex!I$424","v":0},{"$f":" C_Capex!J$424","v":0},{"$f":" C_Capex!K$424","v":0},{"$f":" C_Capex!L$424","v":0},{"$f":" C_Capex!M$424","v":0},{"$f":" C_Capex!N$424","v":0},{"$f":" C_Capex!O$424","v":0},{"$f":" C_Capex!P$424","v":0},{"$f":" C_Capex!Q$424","v":0},{"$f":" C_Capex!R$424","v":0},{"$f":" C_Capex!S$424","v":0},{"$f":" C_Capex!T$424","v":0},{"$f":" C_Capex!U$424","v":0},{"$f":" C_Capex!V$424","v":0},{"$f":" C_Capex!W$424","v":0},{"$f":" C_Capex!X$424","v":0},{"$f":" C_Capex!Y$424","v":0},{"$f":" C_Capex!Z$424","v":0},{"$f":" C_Capex!AA$424","v":0},{"$f":" C_Capex!AB$424","v":0},{"$f":" C_Capex!AC$424","v":0},{"$f":" C_Capex!AD$424","v":0},{"$f":" C_Capex!AE$424","v":0},{"$f":" C_Capex!AF$424","v":0},{"$f":" C_Capex!AG$424","v":0},{"$f":" C_Capex!AH$424","v":0},{"$f":" C_Capex!AI$424","v":0},{"$f":" C_Capex!AJ$424","v":0},{"$f":" C_Capex!AK$424","v":0},{"$f":" C_Capex!AL$424","v":0},{"$f":" C_Capex!AM$424","v":0},{"$f":" C_Capex!AN$424","v":0},{"$f":" C_Capex!AO$424","v":0},{"$f":" C_Capex!AP$424","v":0},{"$f":" C_Capex!AQ$424","v":0},{"$f":" C_Capex!AR$424","v":0},{"$f":" C_Capex!AS$424","v":0},{"$f":" C_Capex!AT$424","v":0},{"$f":" C_Capex!AU$424","v":0},{"$f":" C_Capex!AV$424","v":0},{"$f":" C_Capex!AW$424","v":0},{"$f":" C_Capex!AX$424","v":0},{"$f":" C_Capex!AY$424","v":0},{"$f":" C_Capex!AZ$424","v":0},{"$f":" C_Capex!BA$424","v":0},{"$f":" C_Capex!BB$424","v":0},{"$f":" C_Capex!BC$424","v":0},{"$f":" C_Capex!BD$424","v":0},{"$f":" C_Capex!BE$424","v":0},{"$f":" C_Capex!BF$424","v":0},{"$f":" C_Capex!BG$424","v":0},{"$f":" C_Capex!BH$424","v":0},{"$f":" C_Capex!BI$424","v":0},{"$f":" C_Capex!BJ$424","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B234&\" full year depreciable value\"","v":"Category 8 description full year depreciable value"},null,{"$f":"G240","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z240:INDEX(240:240,COLUMN()-MIN(AA241,$F239)+1))","v":0},{"$f":"SUM(AA240:INDEX(240:240,COLUMN()-MIN(AB241,$F239)+1))","v":0},{"$f":"SUM(AB240:INDEX(240:240,COLUMN()-MIN(AC241,$F239)+1))","v":0},{"$f":"SUM(AC240:INDEX(240:240,COLUMN()-MIN(AD241,$F239)+1))","v":0},{"$f":"SUM(AD240:INDEX(240:240,COLUMN()-MIN(AE241,$F239)+1))","v":0},{"$f":"SUM(AE240:INDEX(240:240,COLUMN()-MIN(AF241,$F239)+1))","v":0},{"$f":"SUM(AF240:INDEX(240:240,COLUMN()-MIN(AG241,$F239)+1))","v":0},{"$f":"SUM(AG240:INDEX(240:240,COLUMN()-MIN(AH241,$F239)+1))","v":0},{"$f":"SUM(AH240:INDEX(240:240,COLUMN()-MIN(AI241,$F239)+1))","v":0},{"$f":"SUM(AI240:INDEX(240:240,COLUMN()-MIN(AJ241,$F239)+1))","v":0},{"$f":"SUM(AJ240:INDEX(240:240,COLUMN()-MIN(AK241,$F239)+1))","v":0},{"$f":"SUM(AK240:INDEX(240:240,COLUMN()-MIN(AL241,$F239)+1))","v":0},{"$f":"SUM(AL240:INDEX(240:240,COLUMN()-MIN(AM241,$F239)+1))","v":0},{"$f":"SUM(AM240:INDEX(240:240,COLUMN()-MIN(AN241,$F239)+1))","v":0},{"$f":"SUM(AN240:INDEX(240:240,COLUMN()-MIN(AO241,$F239)+1))","v":0},{"$f":"SUM(AO240:INDEX(240:240,COLUMN()-MIN(AP241,$F239)+1))","v":0},{"$f":"SUM(AP240:INDEX(240:240,COLUMN()-MIN(AQ241,$F239)+1))","v":0},{"$f":"SUM(AQ240:INDEX(240:240,COLUMN()-MIN(AR241,$F239)+1))","v":0},{"$f":"SUM(AR240:INDEX(240:240,COLUMN()-MIN(AS241,$F239)+1))","v":0},{"$f":"SUM(AS240:INDEX(240:240,COLUMN()-MIN(AT241,$F239)+1))","v":0},{"$f":"SUM(AT240:INDEX(240:240,COLUMN()-MIN(AU241,$F239)+1))","v":0},{"$f":"SUM(AU240:INDEX(240:240,COLUMN()-MIN(AV241,$F239)+1))","v":0},{"$f":"SUM(AV240:INDEX(240:240,COLUMN()-MIN(AW241,$F239)+1))","v":0},{"$f":"SUM(AW240:INDEX(240:240,COLUMN()-MIN(AX241,$F239)+1))","v":0},{"$f":"SUM(AX240:INDEX(240:240,COLUMN()-MIN(AY241,$F239)+1))","v":0},{"$f":"SUM(AY240:INDEX(240:240,COLUMN()-MIN(AZ241,$F239)+1))","v":0},{"$f":"SUM(AZ240:INDEX(240:240,COLUMN()-MIN(BA241,$F239)+1))","v":0},{"$f":"SUM(BA240:INDEX(240:240,COLUMN()-MIN(BB241,$F239)+1))","v":0},{"$f":"SUM(BB240:INDEX(240:240,COLUMN()-MIN(BC241,$F239)+1))","v":0},{"$f":"SUM(BC240:INDEX(240:240,COLUMN()-MIN(BD241,$F239)+1))","v":0},{"$f":"SUM(BD240:INDEX(240:240,COLUMN()-MIN(BE241,$F239)+1))","v":0},{"$f":"SUM(BE240:INDEX(240:240,COLUMN()-MIN(BF241,$F239)+1))","v":0},{"$f":"SUM(BF240:INDEX(240:240,COLUMN()-MIN(BG241,$F239)+1))","v":0},{"$f":"SUM(BG240:INDEX(240:240,COLUMN()-MIN(BH241,$F239)+1))","v":0},{"$f":"SUM(BH240:INDEX(240:240,COLUMN()-MIN(BI241,$F239)+1))","v":0},{"$f":"SUM(BI240:INDEX(240:240,COLUMN()-MIN(BJ241,$F239)+1))","v":0}]
[null,null,null,null,{"$f":" B234&\" Depreciable value current year capex\"","v":"Category 8 description Depreciable value current year capex"},null,{"$f":"G240","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA240 * $F238","v":0},{"$f":" AB240 * $F238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B234&\" final year depreciable value\"","v":"Category 8 description final year depreciable value"},null,{"$f":"G240","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(240:240, 0, COLUMN() - MIN(AA241, $F239)) * $F238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B234&\" straight line depreciation\"","v":"Category 8 description straight line depreciation"},null,{"$f":"G240","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA245:BJ245)","v":0},null,{"$f":" SUM(AA242:AA244)/($F239) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B234","v":"Opening balance, Category 8 description"},null,{"$f":"G250","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$424","v":"Category 8 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$424","v":0},{"$f":" C_Capex!G$424","v":"£'m nominal"},{"$f":" C_Capex!H$424","v":0},{"$f":" C_Capex!I$424","v":0},{"$f":" C_Capex!J$424","v":0},{"$f":" C_Capex!K$424","v":0},{"$f":" C_Capex!L$424","v":0},{"$f":" C_Capex!M$424","v":0},{"$f":" C_Capex!N$424","v":0},{"$f":" C_Capex!O$424","v":0},{"$f":" C_Capex!P$424","v":0},{"$f":" C_Capex!Q$424","v":0},{"$f":" C_Capex!R$424","v":0},{"$f":" C_Capex!S$424","v":0},{"$f":" C_Capex!T$424","v":0},{"$f":" C_Capex!U$424","v":0},{"$f":" C_Capex!V$424","v":0},{"$f":" C_Capex!W$424","v":0},{"$f":" C_Capex!X$424","v":0},{"$f":" C_Capex!Y$424","v":0},{"$f":" C_Capex!Z$424","v":0},{"$f":" C_Capex!AA$424","v":0},{"$f":" C_Capex!AB$424","v":0},{"$f":" C_Capex!AC$424","v":0},{"$f":" C_Capex!AD$424","v":0},{"$f":" C_Capex!AE$424","v":0},{"$f":" C_Capex!AF$424","v":0},{"$f":" C_Capex!AG$424","v":0},{"$f":" C_Capex!AH$424","v":0},{"$f":" C_Capex!AI$424","v":0},{"$f":" C_Capex!AJ$424","v":0},{"$f":" C_Capex!AK$424","v":0},{"$f":" C_Capex!AL$424","v":0},{"$f":" C_Capex!AM$424","v":0},{"$f":" C_Capex!AN$424","v":0},{"$f":" C_Capex!AO$424","v":0},{"$f":" C_Capex!AP$424","v":0},{"$f":" C_Capex!AQ$424","v":0},{"$f":" C_Capex!AR$424","v":0},{"$f":" C_Capex!AS$424","v":0},{"$f":" C_Capex!AT$424","v":0},{"$f":" C_Capex!AU$424","v":0},{"$f":" C_Capex!AV$424","v":0},{"$f":" C_Capex!AW$424","v":0},{"$f":" C_Capex!AX$424","v":0},{"$f":" C_Capex!AY$424","v":0},{"$f":" C_Capex!AZ$424","v":0},{"$f":" C_Capex!BA$424","v":0},{"$f":" C_Capex!BB$424","v":0},{"$f":" C_Capex!BC$424","v":0},{"$f":" C_Capex!BD$424","v":0},{"$f":" C_Capex!BE$424","v":0},{"$f":" C_Capex!BF$424","v":0},{"$f":" C_Capex!BG$424","v":0},{"$f":" C_Capex!BH$424","v":0},{"$f":" C_Capex!BI$424","v":0},{"$f":" C_Capex!BJ$424","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$417","v":"Category 8 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$417","v":0.05},{"$f":" I_InputSets!G$417","v":"%"},{"$f":" I_InputSets!H$417","v":0},{"$f":" I_InputSets!I$417","v":"Dummy"},{"$f":" I_InputSets!J$417","v":0},{"$f":" I_InputSets!K$417","v":0},{"$f":" I_InputSets!L$417","v":0},{"$f":" I_InputSets!M$417","v":0},{"$f":" I_InputSets!N$417","v":0},{"$f":" I_InputSets!O$417","v":0},{"$f":" I_InputSets!P$417","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B234","v":"Reducing balance acc depreciation, Category 8 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA253:BJ253)","v":0},null,{"$f":" (AA249 + AA250 * $F252) * $F251 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B234","v":"Closing balance, Category 8 description"},null,{"$f":"G250","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA253 + AA250 + AA249","v":0},{"$f":" AB253 + AB250 + AB249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$407","v":"Category 8 description acc depreciation method"},{"$f":" I_InputSets!F$407","v":"reducing balance"},{"$f":" I_InputSets!G$407","v":"selection"},{"$f":" I_InputSets!H$407","v":0},{"$f":" I_InputSets!I$407","v":"Dummy"},{"$f":" I_InputSets!J$407","v":0},{"$f":" I_InputSets!K$407","v":0}]
[null,null,null,null,{"$f":" E245","v":"Category 8 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E253","v":"Reducing balance acc depreciation, Category 8 description"},{"$f":" F253","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B234&\" acc depreciation\"","v":"Live Category 8 description acc depreciation"},null,{"$f":" IF($F260 = $F$103, G261, G262)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA263:BJ263)","v":0},null,{"$f":" INDEX( AA261:AA262, MATCH( $F260, $F258:$F259, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$145","v":"Category 9 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$428","v":"Category 9 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$428","v":5},{"$f":" I_InputSets!G$428","v":"years"},{"$f":" I_InputSets!H$428","v":0},{"$f":" I_InputSets!I$428","v":"Dummy"},{"$f":" I_InputSets!J$428","v":0},{"$f":" I_InputSets!K$428","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$461","v":"Category 9 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$461","v":0},{"$f":" C_Capex!G$461","v":"£'m nominal"},{"$f":" C_Capex!H$461","v":0},{"$f":" C_Capex!I$461","v":0},{"$f":" C_Capex!J$461","v":0},{"$f":" C_Capex!K$461","v":0},{"$f":" C_Capex!L$461","v":0},{"$f":" C_Capex!M$461","v":0},{"$f":" C_Capex!N$461","v":0},{"$f":" C_Capex!O$461","v":0},{"$f":" C_Capex!P$461","v":0},{"$f":" C_Capex!Q$461","v":0},{"$f":" C_Capex!R$461","v":0},{"$f":" C_Capex!S$461","v":0},{"$f":" C_Capex!T$461","v":0},{"$f":" C_Capex!U$461","v":0},{"$f":" C_Capex!V$461","v":0},{"$f":" C_Capex!W$461","v":0},{"$f":" C_Capex!X$461","v":0},{"$f":" C_Capex!Y$461","v":0},{"$f":" C_Capex!Z$461","v":0},{"$f":" C_Capex!AA$461","v":0},{"$f":" C_Capex!AB$461","v":0},{"$f":" C_Capex!AC$461","v":0},{"$f":" C_Capex!AD$461","v":0},{"$f":" C_Capex!AE$461","v":0},{"$f":" C_Capex!AF$461","v":0},{"$f":" C_Capex!AG$461","v":0},{"$f":" C_Capex!AH$461","v":0},{"$f":" C_Capex!AI$461","v":0},{"$f":" C_Capex!AJ$461","v":0},{"$f":" C_Capex!AK$461","v":0},{"$f":" C_Capex!AL$461","v":0},{"$f":" C_Capex!AM$461","v":0},{"$f":" C_Capex!AN$461","v":0},{"$f":" C_Capex!AO$461","v":0},{"$f":" C_Capex!AP$461","v":0},{"$f":" C_Capex!AQ$461","v":0},{"$f":" C_Capex!AR$461","v":0},{"$f":" C_Capex!AS$461","v":0},{"$f":" C_Capex!AT$461","v":0},{"$f":" C_Capex!AU$461","v":0},{"$f":" C_Capex!AV$461","v":0},{"$f":" C_Capex!AW$461","v":0},{"$f":" C_Capex!AX$461","v":0},{"$f":" C_Capex!AY$461","v":0},{"$f":" C_Capex!AZ$461","v":0},{"$f":" C_Capex!BA$461","v":0},{"$f":" C_Capex!BB$461","v":0},{"$f":" C_Capex!BC$461","v":0},{"$f":" C_Capex!BD$461","v":0},{"$f":" C_Capex!BE$461","v":0},{"$f":" C_Capex!BF$461","v":0},{"$f":" C_Capex!BG$461","v":0},{"$f":" C_Capex!BH$461","v":0},{"$f":" C_Capex!BI$461","v":0},{"$f":" C_Capex!BJ$461","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B265&\" full year depreciable value\"","v":"Category 9 description full year depreciable value"},null,{"$f":"G271","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z271:INDEX(271:271,COLUMN()-MIN(AA272,$F270)+1))","v":0},{"$f":"SUM(AA271:INDEX(271:271,COLUMN()-MIN(AB272,$F270)+1))","v":0},{"$f":"SUM(AB271:INDEX(271:271,COLUMN()-MIN(AC272,$F270)+1))","v":0},{"$f":"SUM(AC271:INDEX(271:271,COLUMN()-MIN(AD272,$F270)+1))","v":0},{"$f":"SUM(AD271:INDEX(271:271,COLUMN()-MIN(AE272,$F270)+1))","v":0},{"$f":"SUM(AE271:INDEX(271:271,COLUMN()-MIN(AF272,$F270)+1))","v":0},{"$f":"SUM(AF271:INDEX(271:271,COLUMN()-MIN(AG272,$F270)+1))","v":0},{"$f":"SUM(AG271:INDEX(271:271,COLUMN()-MIN(AH272,$F270)+1))","v":0},{"$f":"SUM(AH271:INDEX(271:271,COLUMN()-MIN(AI272,$F270)+1))","v":0},{"$f":"SUM(AI271:INDEX(271:271,COLUMN()-MIN(AJ272,$F270)+1))","v":0},{"$f":"SUM(AJ271:INDEX(271:271,COLUMN()-MIN(AK272,$F270)+1))","v":0},{"$f":"SUM(AK271:INDEX(271:271,COLUMN()-MIN(AL272,$F270)+1))","v":0},{"$f":"SUM(AL271:INDEX(271:271,COLUMN()-MIN(AM272,$F270)+1))","v":0},{"$f":"SUM(AM271:INDEX(271:271,COLUMN()-MIN(AN272,$F270)+1))","v":0},{"$f":"SUM(AN271:INDEX(271:271,COLUMN()-MIN(AO272,$F270)+1))","v":0},{"$f":"SUM(AO271:INDEX(271:271,COLUMN()-MIN(AP272,$F270)+1))","v":0},{"$f":"SUM(AP271:INDEX(271:271,COLUMN()-MIN(AQ272,$F270)+1))","v":0},{"$f":"SUM(AQ271:INDEX(271:271,COLUMN()-MIN(AR272,$F270)+1))","v":0},{"$f":"SUM(AR271:INDEX(271:271,COLUMN()-MIN(AS272,$F270)+1))","v":0},{"$f":"SUM(AS271:INDEX(271:271,COLUMN()-MIN(AT272,$F270)+1))","v":0},{"$f":"SUM(AT271:INDEX(271:271,COLUMN()-MIN(AU272,$F270)+1))","v":0},{"$f":"SUM(AU271:INDEX(271:271,COLUMN()-MIN(AV272,$F270)+1))","v":0},{"$f":"SUM(AV271:INDEX(271:271,COLUMN()-MIN(AW272,$F270)+1))","v":0},{"$f":"SUM(AW271:INDEX(271:271,COLUMN()-MIN(AX272,$F270)+1))","v":0},{"$f":"SUM(AX271:INDEX(271:271,COLUMN()-MIN(AY272,$F270)+1))","v":0},{"$f":"SUM(AY271:INDEX(271:271,COLUMN()-MIN(AZ272,$F270)+1))","v":0},{"$f":"SUM(AZ271:INDEX(271:271,COLUMN()-MIN(BA272,$F270)+1))","v":0},{"$f":"SUM(BA271:INDEX(271:271,COLUMN()-MIN(BB272,$F270)+1))","v":0},{"$f":"SUM(BB271:INDEX(271:271,COLUMN()-MIN(BC272,$F270)+1))","v":0},{"$f":"SUM(BC271:INDEX(271:271,COLUMN()-MIN(BD272,$F270)+1))","v":0},{"$f":"SUM(BD271:INDEX(271:271,COLUMN()-MIN(BE272,$F270)+1))","v":0},{"$f":"SUM(BE271:INDEX(271:271,COLUMN()-MIN(BF272,$F270)+1))","v":0},{"$f":"SUM(BF271:INDEX(271:271,COLUMN()-MIN(BG272,$F270)+1))","v":0},{"$f":"SUM(BG271:INDEX(271:271,COLUMN()-MIN(BH272,$F270)+1))","v":0},{"$f":"SUM(BH271:INDEX(271:271,COLUMN()-MIN(BI272,$F270)+1))","v":0},{"$f":"SUM(BI271:INDEX(271:271,COLUMN()-MIN(BJ272,$F270)+1))","v":0}]
[null,null,null,null,{"$f":" B265&\" Depreciable value current year capex\"","v":"Category 9 description Depreciable value current year capex"},null,{"$f":"G271","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA271 * $F269","v":0},{"$f":" AB271 * $F269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B265&\" final year depreciable value\"","v":"Category 9 description final year depreciable value"},null,{"$f":"G271","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(271:271, 0, COLUMN() - MIN(AA272, $F270)) * $F269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B265&\" straight line depreciation\"","v":"Category 9 description straight line depreciation"},null,{"$f":"G271","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA276:BJ276)","v":0},null,{"$f":" SUM(AA273:AA275)/($F270) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B265","v":"Opening balance, Category 9 description"},null,{"$f":"G281","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$461","v":"Category 9 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$461","v":0},{"$f":" C_Capex!G$461","v":"£'m nominal"},{"$f":" C_Capex!H$461","v":0},{"$f":" C_Capex!I$461","v":0},{"$f":" C_Capex!J$461","v":0},{"$f":" C_Capex!K$461","v":0},{"$f":" C_Capex!L$461","v":0},{"$f":" C_Capex!M$461","v":0},{"$f":" C_Capex!N$461","v":0},{"$f":" C_Capex!O$461","v":0},{"$f":" C_Capex!P$461","v":0},{"$f":" C_Capex!Q$461","v":0},{"$f":" C_Capex!R$461","v":0},{"$f":" C_Capex!S$461","v":0},{"$f":" C_Capex!T$461","v":0},{"$f":" C_Capex!U$461","v":0},{"$f":" C_Capex!V$461","v":0},{"$f":" C_Capex!W$461","v":0},{"$f":" C_Capex!X$461","v":0},{"$f":" C_Capex!Y$461","v":0},{"$f":" C_Capex!Z$461","v":0},{"$f":" C_Capex!AA$461","v":0},{"$f":" C_Capex!AB$461","v":0},{"$f":" C_Capex!AC$461","v":0},{"$f":" C_Capex!AD$461","v":0},{"$f":" C_Capex!AE$461","v":0},{"$f":" C_Capex!AF$461","v":0},{"$f":" C_Capex!AG$461","v":0},{"$f":" C_Capex!AH$461","v":0},{"$f":" C_Capex!AI$461","v":0},{"$f":" C_Capex!AJ$461","v":0},{"$f":" C_Capex!AK$461","v":0},{"$f":" C_Capex!AL$461","v":0},{"$f":" C_Capex!AM$461","v":0},{"$f":" C_Capex!AN$461","v":0},{"$f":" C_Capex!AO$461","v":0},{"$f":" C_Capex!AP$461","v":0},{"$f":" C_Capex!AQ$461","v":0},{"$f":" C_Capex!AR$461","v":0},{"$f":" C_Capex!AS$461","v":0},{"$f":" C_Capex!AT$461","v":0},{"$f":" C_Capex!AU$461","v":0},{"$f":" C_Capex!AV$461","v":0},{"$f":" C_Capex!AW$461","v":0},{"$f":" C_Capex!AX$461","v":0},{"$f":" C_Capex!AY$461","v":0},{"$f":" C_Capex!AZ$461","v":0},{"$f":" C_Capex!BA$461","v":0},{"$f":" C_Capex!BB$461","v":0},{"$f":" C_Capex!BC$461","v":0},{"$f":" C_Capex!BD$461","v":0},{"$f":" C_Capex!BE$461","v":0},{"$f":" C_Capex!BF$461","v":0},{"$f":" C_Capex!BG$461","v":0},{"$f":" C_Capex!BH$461","v":0},{"$f":" C_Capex!BI$461","v":0},{"$f":" C_Capex!BJ$461","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$418","v":"Category 9 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$418","v":0.05},{"$f":" I_InputSets!G$418","v":"%"},{"$f":" I_InputSets!H$418","v":0},{"$f":" I_InputSets!I$418","v":"Dummy"},{"$f":" I_InputSets!J$418","v":0},{"$f":" I_InputSets!K$418","v":0},{"$f":" I_InputSets!L$418","v":0},{"$f":" I_InputSets!M$418","v":0},{"$f":" I_InputSets!N$418","v":0},{"$f":" I_InputSets!O$418","v":0},{"$f":" I_InputSets!P$418","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B265","v":"Reducing balance acc depreciation, Category 9 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA284:BJ284)","v":0},null,{"$f":" (AA280 + AA281 * $F283) * $F282 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B265","v":"Closing balance, Category 9 description"},null,{"$f":"G281","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA284 + AA281 + AA280","v":0},{"$f":" AB284 + AB281 + AB280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$408","v":"Category 9 description acc depreciation method"},{"$f":" I_InputSets!F$408","v":"reducing balance"},{"$f":" I_InputSets!G$408","v":"selection"},{"$f":" I_InputSets!H$408","v":0},{"$f":" I_InputSets!I$408","v":"Dummy"},{"$f":" I_InputSets!J$408","v":0},{"$f":" I_InputSets!K$408","v":0}]
[null,null,null,null,{"$f":" E276","v":"Category 9 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E284","v":"Reducing balance acc depreciation, Category 9 description"},{"$f":" F284","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B265&\" acc depreciation\"","v":"Live Category 9 description acc depreciation"},null,{"$f":" IF($F291 = $F$103, G292, G293)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA294:BJ294)","v":0},null,{"$f":" INDEX( AA292:AA293, MATCH( $F291, $F289:$F290, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" I_Global!F$146","v":"Category 10 description"}]
[]
[null,null,"Straight line accounting depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$429","v":"Category 10 description Acc depreciation years (straight line)"},{"$f":" I_InputSets!F$429","v":5},{"$f":" I_InputSets!G$429","v":"years"},{"$f":" I_InputSets!H$429","v":0},{"$f":" I_InputSets!I$429","v":"Dummy"},{"$f":" I_InputSets!J$429","v":0},{"$f":" I_InputSets!K$429","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$498","v":"Category 10 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$498","v":0},{"$f":" C_Capex!G$498","v":"£'m nominal"},{"$f":" C_Capex!H$498","v":0},{"$f":" C_Capex!I$498","v":0},{"$f":" C_Capex!J$498","v":0},{"$f":" C_Capex!K$498","v":0},{"$f":" C_Capex!L$498","v":0},{"$f":" C_Capex!M$498","v":0},{"$f":" C_Capex!N$498","v":0},{"$f":" C_Capex!O$498","v":0},{"$f":" C_Capex!P$498","v":0},{"$f":" C_Capex!Q$498","v":0},{"$f":" C_Capex!R$498","v":0},{"$f":" C_Capex!S$498","v":0},{"$f":" C_Capex!T$498","v":0},{"$f":" C_Capex!U$498","v":0},{"$f":" C_Capex!V$498","v":0},{"$f":" C_Capex!W$498","v":0},{"$f":" C_Capex!X$498","v":0},{"$f":" C_Capex!Y$498","v":0},{"$f":" C_Capex!Z$498","v":0},{"$f":" C_Capex!AA$498","v":0},{"$f":" C_Capex!AB$498","v":0},{"$f":" C_Capex!AC$498","v":0},{"$f":" C_Capex!AD$498","v":0},{"$f":" C_Capex!AE$498","v":0},{"$f":" C_Capex!AF$498","v":0},{"$f":" C_Capex!AG$498","v":0},{"$f":" C_Capex!AH$498","v":0},{"$f":" C_Capex!AI$498","v":0},{"$f":" C_Capex!AJ$498","v":0},{"$f":" C_Capex!AK$498","v":0},{"$f":" C_Capex!AL$498","v":0},{"$f":" C_Capex!AM$498","v":0},{"$f":" C_Capex!AN$498","v":0},{"$f":" C_Capex!AO$498","v":0},{"$f":" C_Capex!AP$498","v":0},{"$f":" C_Capex!AQ$498","v":0},{"$f":" C_Capex!AR$498","v":0},{"$f":" C_Capex!AS$498","v":0},{"$f":" C_Capex!AT$498","v":0},{"$f":" C_Capex!AU$498","v":0},{"$f":" C_Capex!AV$498","v":0},{"$f":" C_Capex!AW$498","v":0},{"$f":" C_Capex!AX$498","v":0},{"$f":" C_Capex!AY$498","v":0},{"$f":" C_Capex!AZ$498","v":0},{"$f":" C_Capex!BA$498","v":0},{"$f":" C_Capex!BB$498","v":0},{"$f":" C_Capex!BC$498","v":0},{"$f":" C_Capex!BD$498","v":0},{"$f":" C_Capex!BE$498","v":0},{"$f":" C_Capex!BF$498","v":0},{"$f":" C_Capex!BG$498","v":0},{"$f":" C_Capex!BH$498","v":0},{"$f":" C_Capex!BI$498","v":0},{"$f":" C_Capex!BJ$498","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B296&\" full year depreciable value\"","v":"Category 10 description full year depreciable value"},null,{"$f":"G302","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z302:INDEX(302:302,COLUMN()-MIN(AA303,$F301)+1))","v":0},{"$f":"SUM(AA302:INDEX(302:302,COLUMN()-MIN(AB303,$F301)+1))","v":0},{"$f":"SUM(AB302:INDEX(302:302,COLUMN()-MIN(AC303,$F301)+1))","v":0},{"$f":"SUM(AC302:INDEX(302:302,COLUMN()-MIN(AD303,$F301)+1))","v":0},{"$f":"SUM(AD302:INDEX(302:302,COLUMN()-MIN(AE303,$F301)+1))","v":0},{"$f":"SUM(AE302:INDEX(302:302,COLUMN()-MIN(AF303,$F301)+1))","v":0},{"$f":"SUM(AF302:INDEX(302:302,COLUMN()-MIN(AG303,$F301)+1))","v":0},{"$f":"SUM(AG302:INDEX(302:302,COLUMN()-MIN(AH303,$F301)+1))","v":0},{"$f":"SUM(AH302:INDEX(302:302,COLUMN()-MIN(AI303,$F301)+1))","v":0},{"$f":"SUM(AI302:INDEX(302:302,COLUMN()-MIN(AJ303,$F301)+1))","v":0},{"$f":"SUM(AJ302:INDEX(302:302,COLUMN()-MIN(AK303,$F301)+1))","v":0},{"$f":"SUM(AK302:INDEX(302:302,COLUMN()-MIN(AL303,$F301)+1))","v":0},{"$f":"SUM(AL302:INDEX(302:302,COLUMN()-MIN(AM303,$F301)+1))","v":0},{"$f":"SUM(AM302:INDEX(302:302,COLUMN()-MIN(AN303,$F301)+1))","v":0},{"$f":"SUM(AN302:INDEX(302:302,COLUMN()-MIN(AO303,$F301)+1))","v":0},{"$f":"SUM(AO302:INDEX(302:302,COLUMN()-MIN(AP303,$F301)+1))","v":0},{"$f":"SUM(AP302:INDEX(302:302,COLUMN()-MIN(AQ303,$F301)+1))","v":0},{"$f":"SUM(AQ302:INDEX(302:302,COLUMN()-MIN(AR303,$F301)+1))","v":0},{"$f":"SUM(AR302:INDEX(302:302,COLUMN()-MIN(AS303,$F301)+1))","v":0},{"$f":"SUM(AS302:INDEX(302:302,COLUMN()-MIN(AT303,$F301)+1))","v":0},{"$f":"SUM(AT302:INDEX(302:302,COLUMN()-MIN(AU303,$F301)+1))","v":0},{"$f":"SUM(AU302:INDEX(302:302,COLUMN()-MIN(AV303,$F301)+1))","v":0},{"$f":"SUM(AV302:INDEX(302:302,COLUMN()-MIN(AW303,$F301)+1))","v":0},{"$f":"SUM(AW302:INDEX(302:302,COLUMN()-MIN(AX303,$F301)+1))","v":0},{"$f":"SUM(AX302:INDEX(302:302,COLUMN()-MIN(AY303,$F301)+1))","v":0},{"$f":"SUM(AY302:INDEX(302:302,COLUMN()-MIN(AZ303,$F301)+1))","v":0},{"$f":"SUM(AZ302:INDEX(302:302,COLUMN()-MIN(BA303,$F301)+1))","v":0},{"$f":"SUM(BA302:INDEX(302:302,COLUMN()-MIN(BB303,$F301)+1))","v":0},{"$f":"SUM(BB302:INDEX(302:302,COLUMN()-MIN(BC303,$F301)+1))","v":0},{"$f":"SUM(BC302:INDEX(302:302,COLUMN()-MIN(BD303,$F301)+1))","v":0},{"$f":"SUM(BD302:INDEX(302:302,COLUMN()-MIN(BE303,$F301)+1))","v":0},{"$f":"SUM(BE302:INDEX(302:302,COLUMN()-MIN(BF303,$F301)+1))","v":0},{"$f":"SUM(BF302:INDEX(302:302,COLUMN()-MIN(BG303,$F301)+1))","v":0},{"$f":"SUM(BG302:INDEX(302:302,COLUMN()-MIN(BH303,$F301)+1))","v":0},{"$f":"SUM(BH302:INDEX(302:302,COLUMN()-MIN(BI303,$F301)+1))","v":0},{"$f":"SUM(BI302:INDEX(302:302,COLUMN()-MIN(BJ303,$F301)+1))","v":0}]
[null,null,null,null,{"$f":" B296&\" Depreciable value current year capex\"","v":"Category 10 description Depreciable value current year capex"},null,{"$f":"G302","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA302 * $F300","v":0},{"$f":" AB302 * $F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B296&\" final year depreciable value\"","v":"Category 10 description final year depreciable value"},null,{"$f":"G302","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX(302:302, 0, COLUMN() - MIN(AA303, $F301)) * $F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B296&\" straight line depreciation\"","v":"Category 10 description straight line depreciation"},null,{"$f":"G302","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA307:BJ307)","v":0},null,{"$f":" SUM(AA304:AA306)/($F301) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance accounting depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B296","v":"Opening balance, Category 10 description"},null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Capex!E$498","v":"Category 10 description Transfers from Assets Under Construction"},{"$f":" C_Capex!F$498","v":0},{"$f":" C_Capex!G$498","v":"£'m nominal"},{"$f":" C_Capex!H$498","v":0},{"$f":" C_Capex!I$498","v":0},{"$f":" C_Capex!J$498","v":0},{"$f":" C_Capex!K$498","v":0},{"$f":" C_Capex!L$498","v":0},{"$f":" C_Capex!M$498","v":0},{"$f":" C_Capex!N$498","v":0},{"$f":" C_Capex!O$498","v":0},{"$f":" C_Capex!P$498","v":0},{"$f":" C_Capex!Q$498","v":0},{"$f":" C_Capex!R$498","v":0},{"$f":" C_Capex!S$498","v":0},{"$f":" C_Capex!T$498","v":0},{"$f":" C_Capex!U$498","v":0},{"$f":" C_Capex!V$498","v":0},{"$f":" C_Capex!W$498","v":0},{"$f":" C_Capex!X$498","v":0},{"$f":" C_Capex!Y$498","v":0},{"$f":" C_Capex!Z$498","v":0},{"$f":" C_Capex!AA$498","v":0},{"$f":" C_Capex!AB$498","v":0},{"$f":" C_Capex!AC$498","v":0},{"$f":" C_Capex!AD$498","v":0},{"$f":" C_Capex!AE$498","v":0},{"$f":" C_Capex!AF$498","v":0},{"$f":" C_Capex!AG$498","v":0},{"$f":" C_Capex!AH$498","v":0},{"$f":" C_Capex!AI$498","v":0},{"$f":" C_Capex!AJ$498","v":0},{"$f":" C_Capex!AK$498","v":0},{"$f":" C_Capex!AL$498","v":0},{"$f":" C_Capex!AM$498","v":0},{"$f":" C_Capex!AN$498","v":0},{"$f":" C_Capex!AO$498","v":0},{"$f":" C_Capex!AP$498","v":0},{"$f":" C_Capex!AQ$498","v":0},{"$f":" C_Capex!AR$498","v":0},{"$f":" C_Capex!AS$498","v":0},{"$f":" C_Capex!AT$498","v":0},{"$f":" C_Capex!AU$498","v":0},{"$f":" C_Capex!AV$498","v":0},{"$f":" C_Capex!AW$498","v":0},{"$f":" C_Capex!AX$498","v":0},{"$f":" C_Capex!AY$498","v":0},{"$f":" C_Capex!AZ$498","v":0},{"$f":" C_Capex!BA$498","v":0},{"$f":" C_Capex!BB$498","v":0},{"$f":" C_Capex!BC$498","v":0},{"$f":" C_Capex!BD$498","v":0},{"$f":" C_Capex!BE$498","v":0},{"$f":" C_Capex!BF$498","v":0},{"$f":" C_Capex!BG$498","v":0},{"$f":" C_Capex!BH$498","v":0},{"$f":" C_Capex!BI$498","v":0},{"$f":" C_Capex!BJ$498","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$419","v":"Category 10 description Acc depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$419","v":0.05},{"$f":" I_InputSets!G$419","v":"%"},{"$f":" I_InputSets!H$419","v":0},{"$f":" I_InputSets!I$419","v":"Dummy"},{"$f":" I_InputSets!J$419","v":0},{"$f":" I_InputSets!K$419","v":0},{"$f":" I_InputSets!L$419","v":0},{"$f":" I_InputSets!M$419","v":0},{"$f":" I_InputSets!N$419","v":0},{"$f":" I_InputSets!O$419","v":0},{"$f":" I_InputSets!P$419","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$430","v":"Proportion of Assets in Use additions in first year depreciation"},{"$f":" I_InputSets!F$430","v":0.5},{"$f":" I_InputSets!G$430","v":"%"},{"$f":" I_InputSets!H$430","v":0},{"$f":" I_InputSets!I$430","v":"CAA"},null,{"$f":" I_InputSets!K$430","v":"Being published with this model"},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance acc depreciation, \"&B296","v":"Reducing balance acc depreciation, Category 10 description"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA315:BJ315)","v":0},null,{"$f":" (AA311 + AA312 * $F314) * $F313 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance, \"&B296","v":"Closing balance, Category 10 description"},null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA315 + AA312 + AA311","v":0},{"$f":" AB315 + AB312 + AB311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected accounting depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$29","v":"Accounting depreciation method 1"},{"$f":" I_Global!F$29","v":"straight line"},{"$f":" I_Global!G$29","v":0},{"$f":" I_Global!H$29","v":0},{"$f":" I_Global!I$29","v":0}]
[null,null,null,null,{"$f":" I_Global!E$30","v":"Accounting depreciation method  2"},{"$f":" I_Global!F$30","v":"reducing balance"},{"$f":" I_Global!G$30","v":0},{"$f":" I_Global!H$30","v":0},{"$f":" I_Global!I$30","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$409","v":"Category 10 description acc depreciation method"},{"$f":" I_InputSets!F$409","v":"reducing balance"},{"$f":" I_InputSets!G$409","v":"selection"},{"$f":" I_InputSets!H$409","v":0},{"$f":" I_InputSets!I$409","v":"Dummy"},{"$f":" I_InputSets!J$409","v":0},{"$f":" I_InputSets!K$409","v":0}]
[null,null,null,null,{"$f":" E307","v":"Category 10 description straight line depreciation"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E315","v":"Reducing balance acc depreciation, Category 10 description"},{"$f":" F315","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B296&\" acc depreciation\"","v":"Live Category 10 description acc depreciation"},null,{"$f":" IF($F322 = $F$103, G323, G324)","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA325:BJ325)","v":0},null,{"$f":" INDEX( AA323:AA324, MATCH( $F322, $F320:$F321, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Performance","index":27,"n_rows":308,"n_cols":62,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Allocation of outturn capex to RAB categories"]
[]
[null,null,null,null,{"$f":" C_Capex!E$58","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" C_Capex!F$58","v":0},{"$f":" C_Capex!G$58","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$58","v":0},{"$f":" C_Capex!I$58","v":0},{"$f":" C_Capex!J$58","v":0},{"$f":" C_Capex!K$58","v":0},{"$f":" C_Capex!L$58","v":0},{"$f":" C_Capex!M$58","v":0},{"$f":" C_Capex!N$58","v":0},{"$f":" C_Capex!O$58","v":0},{"$f":" C_Capex!P$58","v":0},{"$f":" C_Capex!Q$58","v":0},{"$f":" C_Capex!R$58","v":0},{"$f":" C_Capex!S$58","v":0},{"$f":" C_Capex!T$58","v":0},{"$f":" C_Capex!U$58","v":0},{"$f":" C_Capex!V$58","v":0},{"$f":" C_Capex!W$58","v":0},{"$f":" C_Capex!X$58","v":0},{"$f":" C_Capex!Y$58","v":27213.21672142818},{"$f":" C_Capex!Z$58","v":0},{"$f":" C_Capex!AA$58","v":0},{"$f":" C_Capex!AB$58","v":0},{"$f":" C_Capex!AC$58","v":0},{"$f":" C_Capex!AD$58","v":0},{"$f":" C_Capex!AE$58","v":0},{"$f":" C_Capex!AF$58","v":429.37515990562008},{"$f":" C_Capex!AG$58","v":262.19562841530052},{"$f":" C_Capex!AH$58","v":339.64266186983775},{"$f":" C_Capex!AI$58","v":509.40018215905485},{"$f":" C_Capex!AJ$58","v":625.87105409832373},{"$f":" C_Capex!AK$58","v":902.08588811457548},{"$f":" C_Capex!AL$58","v":850.50919587397971},{"$f":" C_Capex!AM$58","v":1085.466968831412},{"$f":" C_Capex!AN$58","v":1082.9683422467081},{"$f":" C_Capex!AO$58","v":1086.9371939896409},{"$f":" C_Capex!AP$58","v":880.36162912297095},{"$f":" C_Capex!AQ$58","v":944.29627629810102},{"$f":" C_Capex!AR$58","v":680.43384748135202},{"$f":" C_Capex!AS$58","v":914.22205884751907},{"$f":" C_Capex!AT$58","v":1177.1787308492071},{"$f":" C_Capex!AU$58","v":1470.2001652114768},{"$f":" C_Capex!AV$58","v":931.47144920753999},{"$f":" C_Capex!AW$58","v":931.47144920753999},{"$f":" C_Capex!AX$58","v":931.47144920753999},{"$f":" C_Capex!AY$58","v":931.47144920753999},{"$f":" C_Capex!AZ$58","v":931.47144920753999},{"$f":" C_Capex!BA$58","v":931.47144920753999},{"$f":" C_Capex!BB$58","v":931.47144920753999},{"$f":" C_Capex!BC$58","v":931.47144920753999},{"$f":" C_Capex!BD$58","v":931.47144920753999},{"$f":" C_Capex!BE$58","v":931.47144920753999},{"$f":" C_Capex!BF$58","v":931.47144920753999},{"$f":" C_Capex!BG$58","v":931.47144920753999},{"$f":" C_Capex!BH$58","v":931.47144920753999},{"$f":" C_Capex!BI$58","v":931.47144920753999},{"$f":" C_Capex!BJ$58","v":931.47144920753999}]
[null,null,null,null,{"$f":" C_Capex!E$63","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" C_Capex!F$63","v":0},{"$f":" C_Capex!G$63","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$63","v":0},{"$f":" C_Capex!I$63","v":0},{"$f":" C_Capex!J$63","v":0},{"$f":" C_Capex!K$63","v":0},{"$f":" C_Capex!L$63","v":0},{"$f":" C_Capex!M$63","v":0},{"$f":" C_Capex!N$63","v":0},{"$f":" C_Capex!O$63","v":0},{"$f":" C_Capex!P$63","v":0},{"$f":" C_Capex!Q$63","v":0},{"$f":" C_Capex!R$63","v":0},{"$f":" C_Capex!S$63","v":0},{"$f":" C_Capex!T$63","v":0},{"$f":" C_Capex!U$63","v":0},{"$f":" C_Capex!V$63","v":0},{"$f":" C_Capex!W$63","v":0},{"$f":" C_Capex!X$63","v":0},{"$f":" C_Capex!Y$63","v":0},{"$f":" C_Capex!Z$63","v":0},{"$f":" C_Capex!AA$63","v":0},{"$f":" C_Capex!AB$63","v":0},{"$f":" C_Capex!AC$63","v":0},{"$f":" C_Capex!AD$63","v":0},{"$f":" C_Capex!AE$63","v":0},{"$f":" C_Capex!AF$63","v":0},{"$f":" C_Capex!AG$63","v":0},{"$f":" C_Capex!AH$63","v":0},{"$f":" C_Capex!AI$63","v":0},{"$f":" C_Capex!AJ$63","v":0},{"$f":" C_Capex!AK$63","v":0},{"$f":" C_Capex!AL$63","v":0},{"$f":" C_Capex!AM$63","v":0},{"$f":" C_Capex!AN$63","v":0},{"$f":" C_Capex!AO$63","v":0},{"$f":" C_Capex!AP$63","v":0},{"$f":" C_Capex!AQ$63","v":0},{"$f":" C_Capex!AR$63","v":0},{"$f":" C_Capex!AS$63","v":0},{"$f":" C_Capex!AT$63","v":0},{"$f":" C_Capex!AU$63","v":0},{"$f":" C_Capex!AV$63","v":0},{"$f":" C_Capex!AW$63","v":0},{"$f":" C_Capex!AX$63","v":0},{"$f":" C_Capex!AY$63","v":0},{"$f":" C_Capex!AZ$63","v":0},{"$f":" C_Capex!BA$63","v":0},{"$f":" C_Capex!BB$63","v":0},{"$f":" C_Capex!BC$63","v":0},{"$f":" C_Capex!BD$63","v":0},{"$f":" C_Capex!BE$63","v":0},{"$f":" C_Capex!BF$63","v":0},{"$f":" C_Capex!BG$63","v":0},{"$f":" C_Capex!BH$63","v":0},{"$f":" C_Capex!BI$63","v":0},{"$f":" C_Capex!BJ$63","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$68","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" C_Capex!F$68","v":0},{"$f":" C_Capex!G$68","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$68","v":0},{"$f":" C_Capex!I$68","v":0},{"$f":" C_Capex!J$68","v":0},{"$f":" C_Capex!K$68","v":0},{"$f":" C_Capex!L$68","v":0},{"$f":" C_Capex!M$68","v":0},{"$f":" C_Capex!N$68","v":0},{"$f":" C_Capex!O$68","v":0},{"$f":" C_Capex!P$68","v":0},{"$f":" C_Capex!Q$68","v":0},{"$f":" C_Capex!R$68","v":0},{"$f":" C_Capex!S$68","v":0},{"$f":" C_Capex!T$68","v":0},{"$f":" C_Capex!U$68","v":0},{"$f":" C_Capex!V$68","v":0},{"$f":" C_Capex!W$68","v":0},{"$f":" C_Capex!X$68","v":0},{"$f":" C_Capex!Y$68","v":0},{"$f":" C_Capex!Z$68","v":0},{"$f":" C_Capex!AA$68","v":0},{"$f":" C_Capex!AB$68","v":0},{"$f":" C_Capex!AC$68","v":0},{"$f":" C_Capex!AD$68","v":0},{"$f":" C_Capex!AE$68","v":0},{"$f":" C_Capex!AF$68","v":0},{"$f":" C_Capex!AG$68","v":0},{"$f":" C_Capex!AH$68","v":0},{"$f":" C_Capex!AI$68","v":0},{"$f":" C_Capex!AJ$68","v":0},{"$f":" C_Capex!AK$68","v":0},{"$f":" C_Capex!AL$68","v":0},{"$f":" C_Capex!AM$68","v":0},{"$f":" C_Capex!AN$68","v":0},{"$f":" C_Capex!AO$68","v":0},{"$f":" C_Capex!AP$68","v":0},{"$f":" C_Capex!AQ$68","v":0},{"$f":" C_Capex!AR$68","v":0},{"$f":" C_Capex!AS$68","v":0},{"$f":" C_Capex!AT$68","v":0},{"$f":" C_Capex!AU$68","v":0},{"$f":" C_Capex!AV$68","v":0},{"$f":" C_Capex!AW$68","v":0},{"$f":" C_Capex!AX$68","v":0},{"$f":" C_Capex!AY$68","v":0},{"$f":" C_Capex!AZ$68","v":0},{"$f":" C_Capex!BA$68","v":0},{"$f":" C_Capex!BB$68","v":0},{"$f":" C_Capex!BC$68","v":0},{"$f":" C_Capex!BD$68","v":0},{"$f":" C_Capex!BE$68","v":0},{"$f":" C_Capex!BF$68","v":0},{"$f":" C_Capex!BG$68","v":0},{"$f":" C_Capex!BH$68","v":0},{"$f":" C_Capex!BI$68","v":0},{"$f":" C_Capex!BJ$68","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$73","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" C_Capex!F$73","v":0},{"$f":" C_Capex!G$73","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$73","v":0},{"$f":" C_Capex!I$73","v":0},{"$f":" C_Capex!J$73","v":0},{"$f":" C_Capex!K$73","v":0},{"$f":" C_Capex!L$73","v":0},{"$f":" C_Capex!M$73","v":0},{"$f":" C_Capex!N$73","v":0},{"$f":" C_Capex!O$73","v":0},{"$f":" C_Capex!P$73","v":0},{"$f":" C_Capex!Q$73","v":0},{"$f":" C_Capex!R$73","v":0},{"$f":" C_Capex!S$73","v":0},{"$f":" C_Capex!T$73","v":0},{"$f":" C_Capex!U$73","v":0},{"$f":" C_Capex!V$73","v":0},{"$f":" C_Capex!W$73","v":0},{"$f":" C_Capex!X$73","v":0},{"$f":" C_Capex!Y$73","v":0},{"$f":" C_Capex!Z$73","v":0},{"$f":" C_Capex!AA$73","v":0},{"$f":" C_Capex!AB$73","v":0},{"$f":" C_Capex!AC$73","v":0},{"$f":" C_Capex!AD$73","v":0},{"$f":" C_Capex!AE$73","v":0},{"$f":" C_Capex!AF$73","v":0},{"$f":" C_Capex!AG$73","v":0},{"$f":" C_Capex!AH$73","v":0},{"$f":" C_Capex!AI$73","v":0},{"$f":" C_Capex!AJ$73","v":0},{"$f":" C_Capex!AK$73","v":0},{"$f":" C_Capex!AL$73","v":0},{"$f":" C_Capex!AM$73","v":0},{"$f":" C_Capex!AN$73","v":0},{"$f":" C_Capex!AO$73","v":0},{"$f":" C_Capex!AP$73","v":0},{"$f":" C_Capex!AQ$73","v":0},{"$f":" C_Capex!AR$73","v":0},{"$f":" C_Capex!AS$73","v":0},{"$f":" C_Capex!AT$73","v":0},{"$f":" C_Capex!AU$73","v":0},{"$f":" C_Capex!AV$73","v":0},{"$f":" C_Capex!AW$73","v":0},{"$f":" C_Capex!AX$73","v":0},{"$f":" C_Capex!AY$73","v":0},{"$f":" C_Capex!AZ$73","v":0},{"$f":" C_Capex!BA$73","v":0},{"$f":" C_Capex!BB$73","v":0},{"$f":" C_Capex!BC$73","v":0},{"$f":" C_Capex!BD$73","v":0},{"$f":" C_Capex!BE$73","v":0},{"$f":" C_Capex!BF$73","v":0},{"$f":" C_Capex!BG$73","v":0},{"$f":" C_Capex!BH$73","v":0},{"$f":" C_Capex!BI$73","v":0},{"$f":" C_Capex!BJ$73","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$78","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" C_Capex!F$78","v":0},{"$f":" C_Capex!G$78","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$78","v":0},{"$f":" C_Capex!I$78","v":0},{"$f":" C_Capex!J$78","v":0},{"$f":" C_Capex!K$78","v":0},{"$f":" C_Capex!L$78","v":0},{"$f":" C_Capex!M$78","v":0},{"$f":" C_Capex!N$78","v":0},{"$f":" C_Capex!O$78","v":0},{"$f":" C_Capex!P$78","v":0},{"$f":" C_Capex!Q$78","v":0},{"$f":" C_Capex!R$78","v":0},{"$f":" C_Capex!S$78","v":0},{"$f":" C_Capex!T$78","v":0},{"$f":" C_Capex!U$78","v":0},{"$f":" C_Capex!V$78","v":0},{"$f":" C_Capex!W$78","v":0},{"$f":" C_Capex!X$78","v":0},{"$f":" C_Capex!Y$78","v":0},{"$f":" C_Capex!Z$78","v":0},{"$f":" C_Capex!AA$78","v":0},{"$f":" C_Capex!AB$78","v":0},{"$f":" C_Capex!AC$78","v":0},{"$f":" C_Capex!AD$78","v":0},{"$f":" C_Capex!AE$78","v":0},{"$f":" C_Capex!AF$78","v":0},{"$f":" C_Capex!AG$78","v":0},{"$f":" C_Capex!AH$78","v":0},{"$f":" C_Capex!AI$78","v":0},{"$f":" C_Capex!AJ$78","v":0},{"$f":" C_Capex!AK$78","v":0},{"$f":" C_Capex!AL$78","v":0},{"$f":" C_Capex!AM$78","v":0},{"$f":" C_Capex!AN$78","v":0},{"$f":" C_Capex!AO$78","v":0},{"$f":" C_Capex!AP$78","v":0},{"$f":" C_Capex!AQ$78","v":0},{"$f":" C_Capex!AR$78","v":0},{"$f":" C_Capex!AS$78","v":0},{"$f":" C_Capex!AT$78","v":0},{"$f":" C_Capex!AU$78","v":0},{"$f":" C_Capex!AV$78","v":0},{"$f":" C_Capex!AW$78","v":0},{"$f":" C_Capex!AX$78","v":0},{"$f":" C_Capex!AY$78","v":0},{"$f":" C_Capex!AZ$78","v":0},{"$f":" C_Capex!BA$78","v":0},{"$f":" C_Capex!BB$78","v":0},{"$f":" C_Capex!BC$78","v":0},{"$f":" C_Capex!BD$78","v":0},{"$f":" C_Capex!BE$78","v":0},{"$f":" C_Capex!BF$78","v":0},{"$f":" C_Capex!BG$78","v":0},{"$f":" C_Capex!BH$78","v":0},{"$f":" C_Capex!BI$78","v":0},{"$f":" C_Capex!BJ$78","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$83","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" C_Capex!F$83","v":0},{"$f":" C_Capex!G$83","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$83","v":0},{"$f":" C_Capex!I$83","v":0},{"$f":" C_Capex!J$83","v":0},{"$f":" C_Capex!K$83","v":0},{"$f":" C_Capex!L$83","v":0},{"$f":" C_Capex!M$83","v":0},{"$f":" C_Capex!N$83","v":0},{"$f":" C_Capex!O$83","v":0},{"$f":" C_Capex!P$83","v":0},{"$f":" C_Capex!Q$83","v":0},{"$f":" C_Capex!R$83","v":0},{"$f":" C_Capex!S$83","v":0},{"$f":" C_Capex!T$83","v":0},{"$f":" C_Capex!U$83","v":0},{"$f":" C_Capex!V$83","v":0},{"$f":" C_Capex!W$83","v":0},{"$f":" C_Capex!X$83","v":0},{"$f":" C_Capex!Y$83","v":0},{"$f":" C_Capex!Z$83","v":0},{"$f":" C_Capex!AA$83","v":0},{"$f":" C_Capex!AB$83","v":0},{"$f":" C_Capex!AC$83","v":0},{"$f":" C_Capex!AD$83","v":0},{"$f":" C_Capex!AE$83","v":0},{"$f":" C_Capex!AF$83","v":0},{"$f":" C_Capex!AG$83","v":0},{"$f":" C_Capex!AH$83","v":0},{"$f":" C_Capex!AI$83","v":0},{"$f":" C_Capex!AJ$83","v":0},{"$f":" C_Capex!AK$83","v":0},{"$f":" C_Capex!AL$83","v":0},{"$f":" C_Capex!AM$83","v":0},{"$f":" C_Capex!AN$83","v":0},{"$f":" C_Capex!AO$83","v":0},{"$f":" C_Capex!AP$83","v":0},{"$f":" C_Capex!AQ$83","v":0},{"$f":" C_Capex!AR$83","v":0},{"$f":" C_Capex!AS$83","v":0},{"$f":" C_Capex!AT$83","v":0},{"$f":" C_Capex!AU$83","v":0},{"$f":" C_Capex!AV$83","v":0},{"$f":" C_Capex!AW$83","v":0},{"$f":" C_Capex!AX$83","v":0},{"$f":" C_Capex!AY$83","v":0},{"$f":" C_Capex!AZ$83","v":0},{"$f":" C_Capex!BA$83","v":0},{"$f":" C_Capex!BB$83","v":0},{"$f":" C_Capex!BC$83","v":0},{"$f":" C_Capex!BD$83","v":0},{"$f":" C_Capex!BE$83","v":0},{"$f":" C_Capex!BF$83","v":0},{"$f":" C_Capex!BG$83","v":0},{"$f":" C_Capex!BH$83","v":0},{"$f":" C_Capex!BI$83","v":0},{"$f":" C_Capex!BJ$83","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$88","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" C_Capex!F$88","v":0},{"$f":" C_Capex!G$88","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$88","v":0},{"$f":" C_Capex!I$88","v":0},{"$f":" C_Capex!J$88","v":0},{"$f":" C_Capex!K$88","v":0},{"$f":" C_Capex!L$88","v":0},{"$f":" C_Capex!M$88","v":0},{"$f":" C_Capex!N$88","v":0},{"$f":" C_Capex!O$88","v":0},{"$f":" C_Capex!P$88","v":0},{"$f":" C_Capex!Q$88","v":0},{"$f":" C_Capex!R$88","v":0},{"$f":" C_Capex!S$88","v":0},{"$f":" C_Capex!T$88","v":0},{"$f":" C_Capex!U$88","v":0},{"$f":" C_Capex!V$88","v":0},{"$f":" C_Capex!W$88","v":0},{"$f":" C_Capex!X$88","v":0},{"$f":" C_Capex!Y$88","v":0},{"$f":" C_Capex!Z$88","v":0},{"$f":" C_Capex!AA$88","v":0},{"$f":" C_Capex!AB$88","v":0},{"$f":" C_Capex!AC$88","v":0},{"$f":" C_Capex!AD$88","v":0},{"$f":" C_Capex!AE$88","v":0},{"$f":" C_Capex!AF$88","v":0},{"$f":" C_Capex!AG$88","v":0},{"$f":" C_Capex!AH$88","v":0},{"$f":" C_Capex!AI$88","v":0},{"$f":" C_Capex!AJ$88","v":0},{"$f":" C_Capex!AK$88","v":0},{"$f":" C_Capex!AL$88","v":0},{"$f":" C_Capex!AM$88","v":0},{"$f":" C_Capex!AN$88","v":0},{"$f":" C_Capex!AO$88","v":0},{"$f":" C_Capex!AP$88","v":0},{"$f":" C_Capex!AQ$88","v":0},{"$f":" C_Capex!AR$88","v":0},{"$f":" C_Capex!AS$88","v":0},{"$f":" C_Capex!AT$88","v":0},{"$f":" C_Capex!AU$88","v":0},{"$f":" C_Capex!AV$88","v":0},{"$f":" C_Capex!AW$88","v":0},{"$f":" C_Capex!AX$88","v":0},{"$f":" C_Capex!AY$88","v":0},{"$f":" C_Capex!AZ$88","v":0},{"$f":" C_Capex!BA$88","v":0},{"$f":" C_Capex!BB$88","v":0},{"$f":" C_Capex!BC$88","v":0},{"$f":" C_Capex!BD$88","v":0},{"$f":" C_Capex!BE$88","v":0},{"$f":" C_Capex!BF$88","v":0},{"$f":" C_Capex!BG$88","v":0},{"$f":" C_Capex!BH$88","v":0},{"$f":" C_Capex!BI$88","v":0},{"$f":" C_Capex!BJ$88","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$93","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" C_Capex!F$93","v":0},{"$f":" C_Capex!G$93","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$93","v":0},{"$f":" C_Capex!I$93","v":0},{"$f":" C_Capex!J$93","v":0},{"$f":" C_Capex!K$93","v":0},{"$f":" C_Capex!L$93","v":0},{"$f":" C_Capex!M$93","v":0},{"$f":" C_Capex!N$93","v":0},{"$f":" C_Capex!O$93","v":0},{"$f":" C_Capex!P$93","v":0},{"$f":" C_Capex!Q$93","v":0},{"$f":" C_Capex!R$93","v":0},{"$f":" C_Capex!S$93","v":0},{"$f":" C_Capex!T$93","v":0},{"$f":" C_Capex!U$93","v":0},{"$f":" C_Capex!V$93","v":0},{"$f":" C_Capex!W$93","v":0},{"$f":" C_Capex!X$93","v":0},{"$f":" C_Capex!Y$93","v":0},{"$f":" C_Capex!Z$93","v":0},{"$f":" C_Capex!AA$93","v":0},{"$f":" C_Capex!AB$93","v":0},{"$f":" C_Capex!AC$93","v":0},{"$f":" C_Capex!AD$93","v":0},{"$f":" C_Capex!AE$93","v":0},{"$f":" C_Capex!AF$93","v":0},{"$f":" C_Capex!AG$93","v":0},{"$f":" C_Capex!AH$93","v":0},{"$f":" C_Capex!AI$93","v":0},{"$f":" C_Capex!AJ$93","v":0},{"$f":" C_Capex!AK$93","v":0},{"$f":" C_Capex!AL$93","v":0},{"$f":" C_Capex!AM$93","v":0},{"$f":" C_Capex!AN$93","v":0},{"$f":" C_Capex!AO$93","v":0},{"$f":" C_Capex!AP$93","v":0},{"$f":" C_Capex!AQ$93","v":0},{"$f":" C_Capex!AR$93","v":0},{"$f":" C_Capex!AS$93","v":0},{"$f":" C_Capex!AT$93","v":0},{"$f":" C_Capex!AU$93","v":0},{"$f":" C_Capex!AV$93","v":0},{"$f":" C_Capex!AW$93","v":0},{"$f":" C_Capex!AX$93","v":0},{"$f":" C_Capex!AY$93","v":0},{"$f":" C_Capex!AZ$93","v":0},{"$f":" C_Capex!BA$93","v":0},{"$f":" C_Capex!BB$93","v":0},{"$f":" C_Capex!BC$93","v":0},{"$f":" C_Capex!BD$93","v":0},{"$f":" C_Capex!BE$93","v":0},{"$f":" C_Capex!BF$93","v":0},{"$f":" C_Capex!BG$93","v":0},{"$f":" C_Capex!BH$93","v":0},{"$f":" C_Capex!BI$93","v":0},{"$f":" C_Capex!BJ$93","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$98","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" C_Capex!F$98","v":0},{"$f":" C_Capex!G$98","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$98","v":0},{"$f":" C_Capex!I$98","v":0},{"$f":" C_Capex!J$98","v":0},{"$f":" C_Capex!K$98","v":0},{"$f":" C_Capex!L$98","v":0},{"$f":" C_Capex!M$98","v":0},{"$f":" C_Capex!N$98","v":0},{"$f":" C_Capex!O$98","v":0},{"$f":" C_Capex!P$98","v":0},{"$f":" C_Capex!Q$98","v":0},{"$f":" C_Capex!R$98","v":0},{"$f":" C_Capex!S$98","v":0},{"$f":" C_Capex!T$98","v":0},{"$f":" C_Capex!U$98","v":0},{"$f":" C_Capex!V$98","v":0},{"$f":" C_Capex!W$98","v":0},{"$f":" C_Capex!X$98","v":0},{"$f":" C_Capex!Y$98","v":0},{"$f":" C_Capex!Z$98","v":0},{"$f":" C_Capex!AA$98","v":0},{"$f":" C_Capex!AB$98","v":0},{"$f":" C_Capex!AC$98","v":0},{"$f":" C_Capex!AD$98","v":0},{"$f":" C_Capex!AE$98","v":0},{"$f":" C_Capex!AF$98","v":0},{"$f":" C_Capex!AG$98","v":0},{"$f":" C_Capex!AH$98","v":0},{"$f":" C_Capex!AI$98","v":0},{"$f":" C_Capex!AJ$98","v":0},{"$f":" C_Capex!AK$98","v":0},{"$f":" C_Capex!AL$98","v":0},{"$f":" C_Capex!AM$98","v":0},{"$f":" C_Capex!AN$98","v":0},{"$f":" C_Capex!AO$98","v":0},{"$f":" C_Capex!AP$98","v":0},{"$f":" C_Capex!AQ$98","v":0},{"$f":" C_Capex!AR$98","v":0},{"$f":" C_Capex!AS$98","v":0},{"$f":" C_Capex!AT$98","v":0},{"$f":" C_Capex!AU$98","v":0},{"$f":" C_Capex!AV$98","v":0},{"$f":" C_Capex!AW$98","v":0},{"$f":" C_Capex!AX$98","v":0},{"$f":" C_Capex!AY$98","v":0},{"$f":" C_Capex!AZ$98","v":0},{"$f":" C_Capex!BA$98","v":0},{"$f":" C_Capex!BB$98","v":0},{"$f":" C_Capex!BC$98","v":0},{"$f":" C_Capex!BD$98","v":0},{"$f":" C_Capex!BE$98","v":0},{"$f":" C_Capex!BF$98","v":0},{"$f":" C_Capex!BG$98","v":0},{"$f":" C_Capex!BH$98","v":0},{"$f":" C_Capex!BI$98","v":0},{"$f":" C_Capex!BJ$98","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$103","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" C_Capex!F$103","v":0},{"$f":" C_Capex!G$103","v":"£'m RPI-real 2018"},{"$f":" C_Capex!H$103","v":0},{"$f":" C_Capex!I$103","v":0},{"$f":" C_Capex!J$103","v":0},{"$f":" C_Capex!K$103","v":0},{"$f":" C_Capex!L$103","v":0},{"$f":" C_Capex!M$103","v":0},{"$f":" C_Capex!N$103","v":0},{"$f":" C_Capex!O$103","v":0},{"$f":" C_Capex!P$103","v":0},{"$f":" C_Capex!Q$103","v":0},{"$f":" C_Capex!R$103","v":0},{"$f":" C_Capex!S$103","v":0},{"$f":" C_Capex!T$103","v":0},{"$f":" C_Capex!U$103","v":0},{"$f":" C_Capex!V$103","v":0},{"$f":" C_Capex!W$103","v":0},{"$f":" C_Capex!X$103","v":0},{"$f":" C_Capex!Y$103","v":0},{"$f":" C_Capex!Z$103","v":0},{"$f":" C_Capex!AA$103","v":0},{"$f":" C_Capex!AB$103","v":0},{"$f":" C_Capex!AC$103","v":0},{"$f":" C_Capex!AD$103","v":0},{"$f":" C_Capex!AE$103","v":0},{"$f":" C_Capex!AF$103","v":0},{"$f":" C_Capex!AG$103","v":0},{"$f":" C_Capex!AH$103","v":0},{"$f":" C_Capex!AI$103","v":0},{"$f":" C_Capex!AJ$103","v":0},{"$f":" C_Capex!AK$103","v":0},{"$f":" C_Capex!AL$103","v":0},{"$f":" C_Capex!AM$103","v":0},{"$f":" C_Capex!AN$103","v":0},{"$f":" C_Capex!AO$103","v":0},{"$f":" C_Capex!AP$103","v":0},{"$f":" C_Capex!AQ$103","v":0},{"$f":" C_Capex!AR$103","v":0},{"$f":" C_Capex!AS$103","v":0},{"$f":" C_Capex!AT$103","v":0},{"$f":" C_Capex!AU$103","v":0},{"$f":" C_Capex!AV$103","v":0},{"$f":" C_Capex!AW$103","v":0},{"$f":" C_Capex!AX$103","v":0},{"$f":" C_Capex!AY$103","v":0},{"$f":" C_Capex!AZ$103","v":0},{"$f":" C_Capex!BA$103","v":0},{"$f":" C_Capex!BB$103","v":0},{"$f":" C_Capex!BC$103","v":0},{"$f":" C_Capex!BD$103","v":0},{"$f":" C_Capex!BE$103","v":0},{"$f":" C_Capex!BF$103","v":0},{"$f":" C_Capex!BG$103","v":0},{"$f":" C_Capex!BH$103","v":0},{"$f":" C_Capex!BI$103","v":0},{"$f":" C_Capex!BJ$103","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$109","v":"Category 1 description additions RAB Allocations"},{"$f":" I_InputSets!F$109","v":"RAB 1"},{"$f":" I_InputSets!G$109","v":"selection"},null,{"$f":" I_InputSets!I$109","v":"CAA"},null,{"$f":" I_InputSets!K$109","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$110","v":"Category 2 description additions RAB Allocations"},{"$f":" I_InputSets!F$110","v":"RAB 1"},{"$f":" I_InputSets!G$110","v":"selection"},null,{"$f":" I_InputSets!I$110","v":"CAA"},null,{"$f":" I_InputSets!K$110","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$111","v":"Category 3 description additions RAB Allocations"},{"$f":" I_InputSets!F$111","v":"RAB 1"},{"$f":" I_InputSets!G$111","v":"selection"},null,{"$f":" I_InputSets!I$111","v":"CAA"},null,{"$f":" I_InputSets!K$111","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$112","v":"Category 4 description additions RAB Allocations"},{"$f":" I_InputSets!F$112","v":"RAB 1"},{"$f":" I_InputSets!G$112","v":"selection"},null,{"$f":" I_InputSets!I$112","v":"CAA"},null,{"$f":" I_InputSets!K$112","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$113","v":"Category 5 description additions RAB Allocations"},{"$f":" I_InputSets!F$113","v":"RAB 1"},{"$f":" I_InputSets!G$113","v":"selection"},null,{"$f":" I_InputSets!I$113","v":"CAA"},null,{"$f":" I_InputSets!K$113","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$114","v":"Category 6 description additions RAB Allocations"},{"$f":" I_InputSets!F$114","v":"RAB 1"},{"$f":" I_InputSets!G$114","v":"selection"},null,{"$f":" I_InputSets!I$114","v":"CAA"},null,{"$f":" I_InputSets!K$114","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$115","v":"Category 7 description additions RAB Allocations"},{"$f":" I_InputSets!F$115","v":"RAB 1"},{"$f":" I_InputSets!G$115","v":"selection"},null,{"$f":" I_InputSets!I$115","v":"CAA"},null,{"$f":" I_InputSets!K$115","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$116","v":"Category 8 description additions RAB Allocations"},{"$f":" I_InputSets!F$116","v":"RAB 1"},{"$f":" I_InputSets!G$116","v":"selection"},null,{"$f":" I_InputSets!I$116","v":"CAA"},null,{"$f":" I_InputSets!K$116","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$117","v":"Category 9 description additions RAB Allocations"},{"$f":" I_InputSets!F$117","v":"RAB 1"},{"$f":" I_InputSets!G$117","v":"selection"},null,{"$f":" I_InputSets!I$117","v":"CAA"},null,{"$f":" I_InputSets!K$117","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$118","v":"Category 10 description additions RAB Allocations"},{"$f":" I_InputSets!F$118","v":"RAB 1"},{"$f":" I_InputSets!G$118","v":"selection"},null,{"$f":" I_InputSets!I$118","v":"CAA"},null,{"$f":" I_InputSets!K$118","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" C_Index!E$100","v":"Existing RAB indexation factor"},{"$f":" C_Index!F$100","v":0},{"$f":" C_Index!G$100","v":"RPI Dec growth rate"},{"$f":" C_Index!H$100","v":0},{"$f":" C_Index!I$100","v":0},{"$f":" C_Index!J$100","v":0},{"$f":" C_Index!K$100","v":0},{"$f":" C_Index!L$100","v":0},{"$f":" C_Index!M$100","v":0},{"$f":" C_Index!N$100","v":0},{"$f":" C_Index!O$100","v":0},{"$f":" C_Index!P$100","v":0},{"$f":" C_Index!Q$100","v":0},{"$f":" C_Index!R$100","v":0},{"$f":" C_Index!S$100","v":0},{"$f":" C_Index!T$100","v":0},{"$f":" C_Index!U$100","v":0},{"$f":" C_Index!V$100","v":0},{"$f":" C_Index!W$100","v":0},{"$f":" C_Index!X$100","v":0},{"$f":" C_Index!Y$100","v":0},{"$f":" C_Index!Z$100","v":0},{"$f":" C_Index!AA$100","v":0.91246498599439785},{"$f":" C_Index!AB$100","v":0.93522408963585435},{"$f":" C_Index!AC$100","v":0.97373949579831942},{"$f":" C_Index!AD$100","v":1},{"$f":" C_Index!AE$100","v":1.0220588235294117},{"$f":" C_Index!AF$100","v":1.034313725490196},{"$f":" C_Index!AG$100","v":1.1123949579831933},{"$f":" C_Index!AH$100","v":1.2688969866572268},{"$f":" C_Index!AI$100","v":1.3484581359384655},{"$f":" C_Index!AJ$100","v":1.3506432249002849},{"$f":" C_Index!AK$100","v":1.3422269683874712},{"$f":" C_Index!AL$100","v":1.3702191796313639},{"$f":" C_Index!AM$100","v":1.4077555274954339},{"$f":" C_Index!AN$100","v":1.4499881933202969},{"$f":" C_Index!AO$100","v":1.4934878391199058},{"$f":" C_Index!AP$100","v":1.5382924742935029},{"$f":" C_Index!AQ$100","v":1.5844412485223081},{"$f":" C_Index!AR$100","v":1.6319744859779772},{"$f":" C_Index!AS$100","v":1.6809337205573165},{"$f":" C_Index!AT$100","v":1.731361732174036},{"$f":" C_Index!AU$100","v":1.7833025841392571},{"$f":" C_Index!AV$100","v":1.8368016616634348},{"$f":" C_Index!AW$100","v":1.8919057115133382},{"$f":" C_Index!AX$100","v":1.9486628828587385},{"$f":" C_Index!AY$100","v":2.0071227693445008},{"$f":" C_Index!AZ$100","v":2.0673364524248359},{"$f":" C_Index!BA$100","v":2.129356545997581},{"$f":" C_Index!BB$100","v":2.1932372423775082},{"$f":" C_Index!BC$100","v":2.2590343596488336},{"$f":" C_Index!BD$100","v":2.3268053904382988},{"$f":" C_Index!BE$100","v":2.3966095521514479},{"$f":" C_Index!BF$100","v":2.4685078387159911},{"$f":" C_Index!BG$100","v":2.5425630738774712},{"$f":" C_Index!BH$100","v":2.6188399660937951},{"$f":" C_Index!BI$100","v":2.6974051650766091},{"$f":" C_Index!BJ$100","v":2.7783273200289078}]
[]
[null,null,null,null,"Outturn capex attributable to RAB 1",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42:BJ42)","v":27320.102901040824},null,{"$f":" SUMIF($F$28:$F$37, \"RAB 1\", AA$17:AA$26) * AA$40 / AA$39","v":0},{"$f":" SUMIF($F$28:$F$37, \"RAB 1\", AB$17:AB$26) * AB$40 / AB$39","v":0},0,0,0,426.59778585097928,269.2722284669041,356.40839634584796,513.10544322923704,622.14046246850467,894.279815864748,852.46665659363464,1089.7398066242736,1087.2313444329523,1091.215819184423,883.82708919528545,948.01340904638585,683.11231079948539,917.82080729061227,1181.8125832966382,1475.9874687493718,935.13809824010332,935.13809824010343,935.13809824010355,935.13809824010355,935.13809824010355,935.13809824010355,935.13809824010332,935.13809824010343,935.13809824010366,935.13809824010355,935.13809824010355,935.13809824010366,935.13809824010355,935.13809824010366,935.13809824010366]
[null,null,null,null,"Outturn capex attributable to RAB 2",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA43:BJ43)","v":0},null,{"$f":" SUMIF($F$28:$F$37, \"RAB 2\", AA$17:AA$26) * AA$40 / AA$39","v":0},{"$f":" SUMIF($F$28:$F$37, \"RAB 2\", AB$17:AB$26) * AB$40 / AB$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn capex attributable to RAB 3",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA44:BJ44)","v":0},null,{"$f":" SUMIF($F$28:$F$37, \"RAB 3\", AA$17:AA$26) * AA$40 / AA$39","v":0},{"$f":" SUMIF($F$28:$F$37, \"RAB 3\", AB$17:AB$26) * AB$40 / AB$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capex over/under spend sharing mechanism"]
[]
[null,"RAB 1"]
[]
[null,null,null,null,{"$f":" C_RAB!E$84","v":"Allowed RAB 1 additions (real)"},{"$f":" C_RAB!F$84","v":"RAB 1"},{"$f":" C_RAB!G$84","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$84","v":0},{"$f":" C_RAB!I$84","v":0},{"$f":" C_RAB!J$84","v":0},{"$f":" C_RAB!K$84","v":0},{"$f":" C_RAB!L$84","v":0},{"$f":" C_RAB!M$84","v":0},{"$f":" C_RAB!N$84","v":0},{"$f":" C_RAB!O$84","v":0},{"$f":" C_RAB!P$84","v":0},{"$f":" C_RAB!Q$84","v":0},{"$f":" C_RAB!R$84","v":0},{"$f":" C_RAB!S$84","v":0},{"$f":" C_RAB!T$84","v":0},{"$f":" C_RAB!U$84","v":0},{"$f":" C_RAB!V$84","v":0},{"$f":" C_RAB!W$84","v":0},{"$f":" C_RAB!X$84","v":0},{"$f":" C_RAB!Y$84","v":27213.21672142818},{"$f":" C_RAB!Z$84","v":0},{"$f":" C_RAB!AA$84","v":0},{"$f":" C_RAB!AB$84","v":0},{"$f":" C_RAB!AC$84","v":0},{"$f":" C_RAB!AD$84","v":0},{"$f":" C_RAB!AE$84","v":0},{"$f":" C_RAB!AF$84","v":429.37515990562008},{"$f":" C_RAB!AG$84","v":262.19562841530052},{"$f":" C_RAB!AH$84","v":339.64266186983775},{"$f":" C_RAB!AI$84","v":509.40018215905479},{"$f":" C_RAB!AJ$84","v":625.87105409832373},{"$f":" C_RAB!AK$84","v":902.0858881145756},{"$f":" C_RAB!AL$84","v":850.50919587397959},{"$f":" C_RAB!AM$84","v":1085.466968831412},{"$f":" C_RAB!AN$84","v":1082.9683422467081},{"$f":" C_RAB!AO$84","v":1086.9371939896409},{"$f":" C_RAB!AP$84","v":880.36162912297095},{"$f":" C_RAB!AQ$84","v":944.29627629810102},{"$f":" C_RAB!AR$84","v":680.43384748135213},{"$f":" C_RAB!AS$84","v":914.22205884751907},{"$f":" C_RAB!AT$84","v":1177.1787308492071},{"$f":" C_RAB!AU$84","v":1470.2001652114768},{"$f":" C_RAB!AV$84","v":931.47144920753999},{"$f":" C_RAB!AW$84","v":931.47144920753999},{"$f":" C_RAB!AX$84","v":931.47144920753999},{"$f":" C_RAB!AY$84","v":931.47144920753999},{"$f":" C_RAB!AZ$84","v":931.47144920753999},{"$f":" C_RAB!BA$84","v":931.47144920753999},{"$f":" C_RAB!BB$84","v":931.47144920753999},{"$f":" C_RAB!BC$84","v":931.47144920753999},{"$f":" C_RAB!BD$84","v":931.47144920753988},{"$f":" C_RAB!BE$84","v":931.47144920753999},{"$f":" C_RAB!BF$84","v":931.47144920753999},{"$f":" C_RAB!BG$84","v":931.47144920753999},{"$f":" C_RAB!BH$84","v":931.4714492075401},{"$f":" C_RAB!BI$84","v":931.47144920753999},{"$f":" C_RAB!BJ$84","v":931.47144920753999}]
[null,null,null,null,{"$f":" E42","v":"Outturn capex attributable to RAB 1"},{"$f":" F42","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27320.102901040824,0,0,0,0,0,0,426.59778585097928,269.2722284669041,356.40839634584796,513.10544322923704,622.14046246850467,894.279815864748,852.46665659363464,1089.7398066242736,1087.2313444329523,1091.215819184423,883.82708919528545,948.01340904638585,683.11231079948539,917.82080729061227,1181.8125832966382,1475.9874687493718,935.13809824010332,935.13809824010343,935.13809824010355,935.13809824010355,935.13809824010355,935.13809824010355,935.13809824010332,935.13809824010343,935.13809824010366,935.13809824010355,935.13809824010355,935.13809824010366,935.13809824010355,935.13809824010366,935.13809824010366]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,"Next period = New Period flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB53","v":0},{"$f":"AC53","v":0},0,1,1,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[]
[null,null,null,null,{"$f":"\"Period total \"&E50","v":"Period total Allowed RAB 1 additions (real)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54*SUMIF(56:56,AA56,50:50)","v":0},0,0,0,0,0,691.57078832092066,0,0,0,0,3227.5089821157712,0,0,0,0,5080.0304104888328,0,0,0,0,5173.5062515970949,0,0,0,0,4657.3572460377,0,0,0,0,4657.3572460377,0,0,0,0]
[null,null,null,null,{"$f":"\"Period total \"&E51","v":"Period total Outturn capex attributable to RAB 1"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54*SUMIF(56:56,AA56,51:51)","v":0},0,0,0,0,0,{"$f":"AG54*SUMIF(56:56,AG56,51:51)","v":695.87001431788337},{"$f":"AH54*SUMIF(56:56,AH56,51:51)","v":0},0,0,0,3238.4007745019721,0,0,0,0,5100.0274684833203,0,0,0,0,5193.8712683762114,0,0,0,0,4675.6904912005175,0,0,0,0,4675.6904912005175,0,0,0,0]
[null,null,null,null,"Value of Over/(Underspend)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60:BJ60)","v":92.219583482402754},null,{"$f":"AA59-AA58","v":0},0,0,0,0,0,4.2992259969627185,0,0,0,0,10.891792386200905,0,0,0,0,19.997057994487477,0,0,0,0,20.365016779116559,0,0,0,0,18.333245162817548,0,0,0,0,18.333245162817548,0,0,0,0]
[null,null,null,null,"Proportion of spend",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA60<>0,AA59/AA58-1,0)","v":0},0,0,0,0,0,{"$f":"IF(AG60<>0,AG59/AG58-1,0)","v":6.2166101714633548E-3},{"$f":"IF(AH60<>0,AH59/AH58-1,0)","v":0},0,0,0,3.3746745389569011E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,{"$f":"IF(AU60<>0,AU59/AU58-1,0)","v":0},3.9364051745041095E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0]
[]
[null,null,null,"Benefit Share"]
[null,null,null,null,{"$f":"E61","v":"Proportion of spend"},{"$f":"F61","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB61","v":0},{"$f":"AC61","v":0},0,0,0,6.2166101714633548E-3,0,0,0,0,3.3746745389569011E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,{"$f":"AU61","v":0},3.9364051745041095E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$125","v":"RAB 1 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" I_InputSets!F$125","v":-0.5},{"$f":" I_InputSets!G$125","v":"%"},null,{"$f":" I_InputSets!I$125","v":"CAA"},null,{"$f":" I_InputSets!K$125","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$64-$F66)","v":0},{"$f":"MIN(0,AB$64-$F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$126","v":"RAB 1 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" I_InputSets!F$126","v":-0.25},{"$f":" I_InputSets!G$126","v":"%"},null,{"$f":" I_InputSets!I$126","v":"CAA"},null,{"$f":" I_InputSets!K$126","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$64-$F67)-SUM(AA$66:AA66)","v":0},{"$f":"MIN(0,AB$64-$F67)-SUM(AB$66:AB66)","v":0},{"$f":"MIN(0,AC$64-$F67)-SUM(AC$66:AC66)","v":0},{"$f":"MIN(0,AD$64-$F67)-SUM(AD$66:AD66)","v":0},{"$f":"MIN(0,AE$64-$F67)-SUM(AE$66:AE66)","v":0},{"$f":"MIN(0,AF$64-$F67)-SUM(AF$66:AF66)","v":0},{"$f":"MIN(0,AG$64-$F67)-SUM(AG$66:AG66)","v":0},{"$f":"MIN(0,AH$64-$F67)-SUM(AH$66:AH66)","v":0},{"$f":"MIN(0,AI$64-$F67)-SUM(AI$66:AI66)","v":0},{"$f":"MIN(0,AJ$64-$F67)-SUM(AJ$66:AJ66)","v":0},{"$f":"MIN(0,AK$64-$F67)-SUM(AK$66:AK66)","v":0},{"$f":"MIN(0,AL$64-$F67)-SUM(AL$66:AL66)","v":0},{"$f":"MIN(0,AM$64-$F67)-SUM(AM$66:AM66)","v":0},{"$f":"MIN(0,AN$64-$F67)-SUM(AN$66:AN66)","v":0},{"$f":"MIN(0,AO$64-$F67)-SUM(AO$66:AO66)","v":0},{"$f":"MIN(0,AP$64-$F67)-SUM(AP$66:AP66)","v":0},{"$f":"MIN(0,AQ$64-$F67)-SUM(AQ$66:AQ66)","v":0},{"$f":"MIN(0,AR$64-$F67)-SUM(AR$66:AR66)","v":0},{"$f":"MIN(0,AS$64-$F67)-SUM(AS$66:AS66)","v":0},{"$f":"MIN(0,AT$64-$F67)-SUM(AT$66:AT66)","v":0},{"$f":"MIN(0,AU$64-$F67)-SUM(AU$66:AU66)","v":0},{"$f":"MIN(0,AV$64-$F67)-SUM(AV$66:AV66)","v":0},{"$f":"MIN(0,AW$64-$F67)-SUM(AW$66:AW66)","v":0},{"$f":"MIN(0,AX$64-$F67)-SUM(AX$66:AX66)","v":0},{"$f":"MIN(0,AY$64-$F67)-SUM(AY$66:AY66)","v":0},{"$f":"MIN(0,AZ$64-$F67)-SUM(AZ$66:AZ66)","v":0},{"$f":"MIN(0,BA$64-$F67)-SUM(BA$66:BA66)","v":0},{"$f":"MIN(0,BB$64-$F67)-SUM(BB$66:BB66)","v":0},{"$f":"MIN(0,BC$64-$F67)-SUM(BC$66:BC66)","v":0},{"$f":"MIN(0,BD$64-$F67)-SUM(BD$66:BD66)","v":0},{"$f":"MIN(0,BE$64-$F67)-SUM(BE$66:BE66)","v":0},{"$f":"MIN(0,BF$64-$F67)-SUM(BF$66:BF66)","v":0},{"$f":"MIN(0,BG$64-$F67)-SUM(BG$66:BG66)","v":0},{"$f":"MIN(0,BH$64-$F67)-SUM(BH$66:BH66)","v":0},{"$f":"MIN(0,BI$64-$F67)-SUM(BI$66:BI66)","v":0},{"$f":"MIN(0,BJ$64-$F67)-SUM(BJ$66:BJ66)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$127","v":"RAB 1 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" I_InputSets!F$127","v":-0.1},{"$f":" I_InputSets!G$127","v":"%"},null,{"$f":" I_InputSets!I$127","v":"CAA"},null,{"$f":" I_InputSets!K$127","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$64-$F68)-SUM(AA$66:AA67)","v":0},{"$f":"MIN(0,AB$64-$F68)-SUM(AB$66:AB67)","v":0},{"$f":"MIN(0,AC$64-$F68)-SUM(AC$66:AC67)","v":0},{"$f":"MIN(0,AD$64-$F68)-SUM(AD$66:AD67)","v":0},{"$f":"MIN(0,AE$64-$F68)-SUM(AE$66:AE67)","v":0},{"$f":"MIN(0,AF$64-$F68)-SUM(AF$66:AF67)","v":0},{"$f":"MIN(0,AG$64-$F68)-SUM(AG$66:AG67)","v":0},{"$f":"MIN(0,AH$64-$F68)-SUM(AH$66:AH67)","v":0},{"$f":"MIN(0,AI$64-$F68)-SUM(AI$66:AI67)","v":0},{"$f":"MIN(0,AJ$64-$F68)-SUM(AJ$66:AJ67)","v":0},{"$f":"MIN(0,AK$64-$F68)-SUM(AK$66:AK67)","v":0},{"$f":"MIN(0,AL$64-$F68)-SUM(AL$66:AL67)","v":0},{"$f":"MIN(0,AM$64-$F68)-SUM(AM$66:AM67)","v":0},{"$f":"MIN(0,AN$64-$F68)-SUM(AN$66:AN67)","v":0},{"$f":"MIN(0,AO$64-$F68)-SUM(AO$66:AO67)","v":0},{"$f":"MIN(0,AP$64-$F68)-SUM(AP$66:AP67)","v":0},{"$f":"MIN(0,AQ$64-$F68)-SUM(AQ$66:AQ67)","v":0},{"$f":"MIN(0,AR$64-$F68)-SUM(AR$66:AR67)","v":0},{"$f":"MIN(0,AS$64-$F68)-SUM(AS$66:AS67)","v":0},{"$f":"MIN(0,AT$64-$F68)-SUM(AT$66:AT67)","v":0},{"$f":"MIN(0,AU$64-$F68)-SUM(AU$66:AU67)","v":0},{"$f":"MIN(0,AV$64-$F68)-SUM(AV$66:AV67)","v":0},{"$f":"MIN(0,AW$64-$F68)-SUM(AW$66:AW67)","v":0},{"$f":"MIN(0,AX$64-$F68)-SUM(AX$66:AX67)","v":0},{"$f":"MIN(0,AY$64-$F68)-SUM(AY$66:AY67)","v":0},{"$f":"MIN(0,AZ$64-$F68)-SUM(AZ$66:AZ67)","v":0},{"$f":"MIN(0,BA$64-$F68)-SUM(BA$66:BA67)","v":0},{"$f":"MIN(0,BB$64-$F68)-SUM(BB$66:BB67)","v":0},{"$f":"MIN(0,BC$64-$F68)-SUM(BC$66:BC67)","v":0},{"$f":"MIN(0,BD$64-$F68)-SUM(BD$66:BD67)","v":0},{"$f":"MIN(0,BE$64-$F68)-SUM(BE$66:BE67)","v":0},{"$f":"MIN(0,BF$64-$F68)-SUM(BF$66:BF67)","v":0},{"$f":"MIN(0,BG$64-$F68)-SUM(BG$66:BG67)","v":0},{"$f":"MIN(0,BH$64-$F68)-SUM(BH$66:BH67)","v":0},{"$f":"MIN(0,BI$64-$F68)-SUM(BI$66:BI67)","v":0},{"$f":"MIN(0,BJ$64-$F68)-SUM(BJ$66:BJ67)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$128","v":"RAB 1 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" I_InputSets!F$128","v":-0.05},{"$f":" I_InputSets!G$128","v":"%"},null,{"$f":" I_InputSets!I$128","v":"CAA"},null,{"$f":" I_InputSets!K$128","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$64-$F69)-SUM(AA$66:AA68)","v":0},{"$f":"MIN(0,AB$64-$F69)-SUM(AB$66:AB68)","v":0},{"$f":"MIN(0,AC$64-$F69)-SUM(AC$66:AC68)","v":0},{"$f":"MIN(0,AD$64-$F69)-SUM(AD$66:AD68)","v":0},{"$f":"MIN(0,AE$64-$F69)-SUM(AE$66:AE68)","v":0},{"$f":"MIN(0,AF$64-$F69)-SUM(AF$66:AF68)","v":0},{"$f":"MIN(0,AG$64-$F69)-SUM(AG$66:AG68)","v":0},{"$f":"MIN(0,AH$64-$F69)-SUM(AH$66:AH68)","v":0},{"$f":"MIN(0,AI$64-$F69)-SUM(AI$66:AI68)","v":0},{"$f":"MIN(0,AJ$64-$F69)-SUM(AJ$66:AJ68)","v":0},{"$f":"MIN(0,AK$64-$F69)-SUM(AK$66:AK68)","v":0},{"$f":"MIN(0,AL$64-$F69)-SUM(AL$66:AL68)","v":0},{"$f":"MIN(0,AM$64-$F69)-SUM(AM$66:AM68)","v":0},{"$f":"MIN(0,AN$64-$F69)-SUM(AN$66:AN68)","v":0},{"$f":"MIN(0,AO$64-$F69)-SUM(AO$66:AO68)","v":0},{"$f":"MIN(0,AP$64-$F69)-SUM(AP$66:AP68)","v":0},{"$f":"MIN(0,AQ$64-$F69)-SUM(AQ$66:AQ68)","v":0},{"$f":"MIN(0,AR$64-$F69)-SUM(AR$66:AR68)","v":0},{"$f":"MIN(0,AS$64-$F69)-SUM(AS$66:AS68)","v":0},{"$f":"MIN(0,AT$64-$F69)-SUM(AT$66:AT68)","v":0},{"$f":"MIN(0,AU$64-$F69)-SUM(AU$66:AU68)","v":0},{"$f":"MIN(0,AV$64-$F69)-SUM(AV$66:AV68)","v":0},{"$f":"MIN(0,AW$64-$F69)-SUM(AW$66:AW68)","v":0},{"$f":"MIN(0,AX$64-$F69)-SUM(AX$66:AX68)","v":0},{"$f":"MIN(0,AY$64-$F69)-SUM(AY$66:AY68)","v":0},{"$f":"MIN(0,AZ$64-$F69)-SUM(AZ$66:AZ68)","v":0},{"$f":"MIN(0,BA$64-$F69)-SUM(BA$66:BA68)","v":0},{"$f":"MIN(0,BB$64-$F69)-SUM(BB$66:BB68)","v":0},{"$f":"MIN(0,BC$64-$F69)-SUM(BC$66:BC68)","v":0},{"$f":"MIN(0,BD$64-$F69)-SUM(BD$66:BD68)","v":0},{"$f":"MIN(0,BE$64-$F69)-SUM(BE$66:BE68)","v":0},{"$f":"MIN(0,BF$64-$F69)-SUM(BF$66:BF68)","v":0},{"$f":"MIN(0,BG$64-$F69)-SUM(BG$66:BG68)","v":0},{"$f":"MIN(0,BH$64-$F69)-SUM(BH$66:BH68)","v":0},{"$f":"MIN(0,BI$64-$F69)-SUM(BI$66:BI68)","v":0},{"$f":"MIN(0,BJ$64-$F69)-SUM(BJ$66:BJ68)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$129","v":"RAB 1 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" I_InputSets!F$129","v":0},{"$f":" I_InputSets!G$129","v":"%"},null,{"$f":" I_InputSets!I$129","v":"CAA"},null,{"$f":" I_InputSets!K$129","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$64-$F70)-SUM(AA$66:AA69)","v":0},{"$f":"MIN(0,AB$64-$F70)-SUM(AB$66:AB69)","v":0},{"$f":"MIN(0,AC$64-$F70)-SUM(AC$66:AC69)","v":0},{"$f":"MIN(0,AD$64-$F70)-SUM(AD$66:AD69)","v":0},{"$f":"MIN(0,AE$64-$F70)-SUM(AE$66:AE69)","v":0},{"$f":"MIN(0,AF$64-$F70)-SUM(AF$66:AF69)","v":0},{"$f":"MIN(0,AG$64-$F70)-SUM(AG$66:AG69)","v":0},{"$f":"MIN(0,AH$64-$F70)-SUM(AH$66:AH69)","v":0},{"$f":"MIN(0,AI$64-$F70)-SUM(AI$66:AI69)","v":0},{"$f":"MIN(0,AJ$64-$F70)-SUM(AJ$66:AJ69)","v":0},{"$f":"MIN(0,AK$64-$F70)-SUM(AK$66:AK69)","v":0},{"$f":"MIN(0,AL$64-$F70)-SUM(AL$66:AL69)","v":0},{"$f":"MIN(0,AM$64-$F70)-SUM(AM$66:AM69)","v":0},{"$f":"MIN(0,AN$64-$F70)-SUM(AN$66:AN69)","v":0},{"$f":"MIN(0,AO$64-$F70)-SUM(AO$66:AO69)","v":0},{"$f":"MIN(0,AP$64-$F70)-SUM(AP$66:AP69)","v":0},{"$f":"MIN(0,AQ$64-$F70)-SUM(AQ$66:AQ69)","v":0},{"$f":"MIN(0,AR$64-$F70)-SUM(AR$66:AR69)","v":0},{"$f":"MIN(0,AS$64-$F70)-SUM(AS$66:AS69)","v":0},{"$f":"MIN(0,AT$64-$F70)-SUM(AT$66:AT69)","v":0},{"$f":"MIN(0,AU$64-$F70)-SUM(AU$66:AU69)","v":0},{"$f":"MIN(0,AV$64-$F70)-SUM(AV$66:AV69)","v":0},{"$f":"MIN(0,AW$64-$F70)-SUM(AW$66:AW69)","v":0},{"$f":"MIN(0,AX$64-$F70)-SUM(AX$66:AX69)","v":0},{"$f":"MIN(0,AY$64-$F70)-SUM(AY$66:AY69)","v":0},{"$f":"MIN(0,AZ$64-$F70)-SUM(AZ$66:AZ69)","v":0},{"$f":"MIN(0,BA$64-$F70)-SUM(BA$66:BA69)","v":0},{"$f":"MIN(0,BB$64-$F70)-SUM(BB$66:BB69)","v":0},{"$f":"MIN(0,BC$64-$F70)-SUM(BC$66:BC69)","v":0},{"$f":"MIN(0,BD$64-$F70)-SUM(BD$66:BD69)","v":0},{"$f":"MIN(0,BE$64-$F70)-SUM(BE$66:BE69)","v":0},{"$f":"MIN(0,BF$64-$F70)-SUM(BF$66:BF69)","v":0},{"$f":"MIN(0,BG$64-$F70)-SUM(BG$66:BG69)","v":0},{"$f":"MIN(0,BH$64-$F70)-SUM(BH$66:BH69)","v":0},{"$f":"MIN(0,BI$64-$F70)-SUM(BI$66:BI69)","v":0},{"$f":"MIN(0,BJ$64-$F70)-SUM(BJ$66:BJ69)","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$132","v":"% of underspend allocated to RAB 1 for underspend range 1"},{"$f":" I_InputSets!F$132","v":0.25},{"$f":" I_InputSets!G$132","v":"%"},null,{"$f":" I_InputSets!I$132","v":"CAA"},null,{"$f":" I_InputSets!K$132","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$133","v":"% of underspend allocated to RAB 1 for underspend range 2"},{"$f":" I_InputSets!F$133","v":0.25},{"$f":" I_InputSets!G$133","v":"%"},null,{"$f":" I_InputSets!I$133","v":"CAA"},null,{"$f":" I_InputSets!K$133","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$134","v":"% of underspend allocated to RAB 1 for underspend range 3"},{"$f":" I_InputSets!F$134","v":0.25},{"$f":" I_InputSets!G$134","v":"%"},null,{"$f":" I_InputSets!I$134","v":"CAA"},null,{"$f":" I_InputSets!K$134","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$135","v":"% of underspend allocated to RAB 1 for underspend range 4"},{"$f":" I_InputSets!F$135","v":0.25},{"$f":" I_InputSets!G$135","v":"%"},null,{"$f":" I_InputSets!I$135","v":"CAA"},null,{"$f":" I_InputSets!K$135","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$136","v":"% of underspend allocated to RAB 1 for underspend range 5"},{"$f":" I_InputSets!F$136","v":0.25},{"$f":" I_InputSets!G$136","v":"%"},null,{"$f":" I_InputSets!I$136","v":"CAA"},null,{"$f":" I_InputSets!K$136","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":"E$60","v":"Value of Over/(Underspend)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.219583482402754,0,0,0,0,0,0,0,4.2992259969627185,0,0,0,0,10.891792386200905,0,0,0,0,19.997057994487477,0,0,0,0,20.365016779116559,0,0,0,0,18.333245162817548,0,0,0,0,18.333245162817548,0,0,0,0]
[null,null,null,null,{"$f":"E66","v":"RAB 1 underspend range 1 (<-50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA66*AA$79","v":0},{"$f":"AB66*AB$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E67","v":"RAB 1 underspend range 2 (-25 to -50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA67*AA$79","v":0},{"$f":"AB67*AB$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E68","v":"RAB 1 underspend range 3 (-10 to -25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA68*AA$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E69","v":"RAB 1 underspend range 4 (-5 to -10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA69*AA$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E70","v":"RAB 1 underspend range 5 (0 to -5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70*AA$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D63&\" Adjustment for next price control period\"","v":"RAB Benefit Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F$72:$F$76,AA$80:AA$84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Risk Share"]
[null,null,null,null,{"$f":"E61","v":"Proportion of spend"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2166101714633548E-3,0,0,0,{"$f":"AK61","v":0},3.3746745389569011E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0,3.9364051745041095E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0,3.9364051745043316E-3,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$139","v":"RAB 1 overspend range 1 (>50% of allowed cashflow)"},{"$f":" I_InputSets!F$139","v":0.5},{"$f":" I_InputSets!G$139","v":"%"},null,{"$f":" I_InputSets!I$139","v":"CAA"},null,{"$f":" I_InputSets!K$139","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$88-$F90)","v":0},{"$f":"MAX(0,AB$88-$F90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$140","v":"RAB 1 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" I_InputSets!F$140","v":0.25},{"$f":" I_InputSets!G$140","v":"%"},null,{"$f":" I_InputSets!I$140","v":"CAA"},null,{"$f":" I_InputSets!K$140","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$88-$F91)-SUM(AA$90:AA90)","v":0},{"$f":"MAX(0,AB$88-$F91)-SUM(AB$90:AB90)","v":0},{"$f":"MAX(0,AC$88-$F91)-SUM(AC$90:AC90)","v":0},{"$f":"MAX(0,AD$88-$F91)-SUM(AD$90:AD90)","v":0},{"$f":"MAX(0,AE$88-$F91)-SUM(AE$90:AE90)","v":0},{"$f":"MAX(0,AF$88-$F91)-SUM(AF$90:AF90)","v":0},{"$f":"MAX(0,AG$88-$F91)-SUM(AG$90:AG90)","v":0},{"$f":"MAX(0,AH$88-$F91)-SUM(AH$90:AH90)","v":0},{"$f":"MAX(0,AI$88-$F91)-SUM(AI$90:AI90)","v":0},{"$f":"MAX(0,AJ$88-$F91)-SUM(AJ$90:AJ90)","v":0},{"$f":"MAX(0,AK$88-$F91)-SUM(AK$90:AK90)","v":0},{"$f":"MAX(0,AL$88-$F91)-SUM(AL$90:AL90)","v":0},{"$f":"MAX(0,AM$88-$F91)-SUM(AM$90:AM90)","v":0},{"$f":"MAX(0,AN$88-$F91)-SUM(AN$90:AN90)","v":0},{"$f":"MAX(0,AO$88-$F91)-SUM(AO$90:AO90)","v":0},{"$f":"MAX(0,AP$88-$F91)-SUM(AP$90:AP90)","v":0},{"$f":"MAX(0,AQ$88-$F91)-SUM(AQ$90:AQ90)","v":0},{"$f":"MAX(0,AR$88-$F91)-SUM(AR$90:AR90)","v":0},{"$f":"MAX(0,AS$88-$F91)-SUM(AS$90:AS90)","v":0},{"$f":"MAX(0,AT$88-$F91)-SUM(AT$90:AT90)","v":0},{"$f":"MAX(0,AU$88-$F91)-SUM(AU$90:AU90)","v":0},{"$f":"MAX(0,AV$88-$F91)-SUM(AV$90:AV90)","v":0},{"$f":"MAX(0,AW$88-$F91)-SUM(AW$90:AW90)","v":0},{"$f":"MAX(0,AX$88-$F91)-SUM(AX$90:AX90)","v":0},{"$f":"MAX(0,AY$88-$F91)-SUM(AY$90:AY90)","v":0},{"$f":"MAX(0,AZ$88-$F91)-SUM(AZ$90:AZ90)","v":0},{"$f":"MAX(0,BA$88-$F91)-SUM(BA$90:BA90)","v":0},{"$f":"MAX(0,BB$88-$F91)-SUM(BB$90:BB90)","v":0},{"$f":"MAX(0,BC$88-$F91)-SUM(BC$90:BC90)","v":0},{"$f":"MAX(0,BD$88-$F91)-SUM(BD$90:BD90)","v":0},{"$f":"MAX(0,BE$88-$F91)-SUM(BE$90:BE90)","v":0},{"$f":"MAX(0,BF$88-$F91)-SUM(BF$90:BF90)","v":0},{"$f":"MAX(0,BG$88-$F91)-SUM(BG$90:BG90)","v":0},{"$f":"MAX(0,BH$88-$F91)-SUM(BH$90:BH90)","v":0},{"$f":"MAX(0,BI$88-$F91)-SUM(BI$90:BI90)","v":0},{"$f":"MAX(0,BJ$88-$F91)-SUM(BJ$90:BJ90)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$141","v":"RAB 1 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" I_InputSets!F$141","v":0.1},{"$f":" I_InputSets!G$141","v":"%"},null,{"$f":" I_InputSets!I$141","v":"CAA"},null,{"$f":" I_InputSets!K$141","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$88-$F92)-SUM(AA$90:AA91)","v":0},{"$f":"MAX(0,AB$88-$F92)-SUM(AB$90:AB91)","v":0},{"$f":"MAX(0,AC$88-$F92)-SUM(AC$90:AC91)","v":0},{"$f":"MAX(0,AD$88-$F92)-SUM(AD$90:AD91)","v":0},{"$f":"MAX(0,AE$88-$F92)-SUM(AE$90:AE91)","v":0},{"$f":"MAX(0,AF$88-$F92)-SUM(AF$90:AF91)","v":0},{"$f":"MAX(0,AG$88-$F92)-SUM(AG$90:AG91)","v":0},{"$f":"MAX(0,AH$88-$F92)-SUM(AH$90:AH91)","v":0},{"$f":"MAX(0,AI$88-$F92)-SUM(AI$90:AI91)","v":0},{"$f":"MAX(0,AJ$88-$F92)-SUM(AJ$90:AJ91)","v":0},{"$f":"MAX(0,AK$88-$F92)-SUM(AK$90:AK91)","v":0},{"$f":"MAX(0,AL$88-$F92)-SUM(AL$90:AL91)","v":0},{"$f":"MAX(0,AM$88-$F92)-SUM(AM$90:AM91)","v":0},{"$f":"MAX(0,AN$88-$F92)-SUM(AN$90:AN91)","v":0},{"$f":"MAX(0,AO$88-$F92)-SUM(AO$90:AO91)","v":0},{"$f":"MAX(0,AP$88-$F92)-SUM(AP$90:AP91)","v":0},{"$f":"MAX(0,AQ$88-$F92)-SUM(AQ$90:AQ91)","v":0},{"$f":"MAX(0,AR$88-$F92)-SUM(AR$90:AR91)","v":0},{"$f":"MAX(0,AS$88-$F92)-SUM(AS$90:AS91)","v":0},{"$f":"MAX(0,AT$88-$F92)-SUM(AT$90:AT91)","v":0},{"$f":"MAX(0,AU$88-$F92)-SUM(AU$90:AU91)","v":0},{"$f":"MAX(0,AV$88-$F92)-SUM(AV$90:AV91)","v":0},{"$f":"MAX(0,AW$88-$F92)-SUM(AW$90:AW91)","v":0},{"$f":"MAX(0,AX$88-$F92)-SUM(AX$90:AX91)","v":0},{"$f":"MAX(0,AY$88-$F92)-SUM(AY$90:AY91)","v":0},{"$f":"MAX(0,AZ$88-$F92)-SUM(AZ$90:AZ91)","v":0},{"$f":"MAX(0,BA$88-$F92)-SUM(BA$90:BA91)","v":0},{"$f":"MAX(0,BB$88-$F92)-SUM(BB$90:BB91)","v":0},{"$f":"MAX(0,BC$88-$F92)-SUM(BC$90:BC91)","v":0},{"$f":"MAX(0,BD$88-$F92)-SUM(BD$90:BD91)","v":0},{"$f":"MAX(0,BE$88-$F92)-SUM(BE$90:BE91)","v":0},{"$f":"MAX(0,BF$88-$F92)-SUM(BF$90:BF91)","v":0},{"$f":"MAX(0,BG$88-$F92)-SUM(BG$90:BG91)","v":0},{"$f":"MAX(0,BH$88-$F92)-SUM(BH$90:BH91)","v":0},{"$f":"MAX(0,BI$88-$F92)-SUM(BI$90:BI91)","v":0},{"$f":"MAX(0,BJ$88-$F92)-SUM(BJ$90:BJ91)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$142","v":"RAB 1 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" I_InputSets!F$142","v":0.05},{"$f":" I_InputSets!G$142","v":"%"},null,{"$f":" I_InputSets!I$142","v":"CAA"},null,{"$f":" I_InputSets!K$142","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$88-$F93)-SUM(AA$90:AA92)","v":0},{"$f":"MAX(0,AB$88-$F93)-SUM(AB$90:AB92)","v":0},{"$f":"MAX(0,AC$88-$F93)-SUM(AC$90:AC92)","v":0},{"$f":"MAX(0,AD$88-$F93)-SUM(AD$90:AD92)","v":0},{"$f":"MAX(0,AE$88-$F93)-SUM(AE$90:AE92)","v":0},{"$f":"MAX(0,AF$88-$F93)-SUM(AF$90:AF92)","v":0},{"$f":"MAX(0,AG$88-$F93)-SUM(AG$90:AG92)","v":0},{"$f":"MAX(0,AH$88-$F93)-SUM(AH$90:AH92)","v":0},{"$f":"MAX(0,AI$88-$F93)-SUM(AI$90:AI92)","v":0},{"$f":"MAX(0,AJ$88-$F93)-SUM(AJ$90:AJ92)","v":0},{"$f":"MAX(0,AK$88-$F93)-SUM(AK$90:AK92)","v":0},{"$f":"MAX(0,AL$88-$F93)-SUM(AL$90:AL92)","v":0},{"$f":"MAX(0,AM$88-$F93)-SUM(AM$90:AM92)","v":0},{"$f":"MAX(0,AN$88-$F93)-SUM(AN$90:AN92)","v":0},{"$f":"MAX(0,AO$88-$F93)-SUM(AO$90:AO92)","v":0},{"$f":"MAX(0,AP$88-$F93)-SUM(AP$90:AP92)","v":0},{"$f":"MAX(0,AQ$88-$F93)-SUM(AQ$90:AQ92)","v":0},{"$f":"MAX(0,AR$88-$F93)-SUM(AR$90:AR92)","v":0},{"$f":"MAX(0,AS$88-$F93)-SUM(AS$90:AS92)","v":0},{"$f":"MAX(0,AT$88-$F93)-SUM(AT$90:AT92)","v":0},{"$f":"MAX(0,AU$88-$F93)-SUM(AU$90:AU92)","v":0},{"$f":"MAX(0,AV$88-$F93)-SUM(AV$90:AV92)","v":0},{"$f":"MAX(0,AW$88-$F93)-SUM(AW$90:AW92)","v":0},{"$f":"MAX(0,AX$88-$F93)-SUM(AX$90:AX92)","v":0},{"$f":"MAX(0,AY$88-$F93)-SUM(AY$90:AY92)","v":0},{"$f":"MAX(0,AZ$88-$F93)-SUM(AZ$90:AZ92)","v":0},{"$f":"MAX(0,BA$88-$F93)-SUM(BA$90:BA92)","v":0},{"$f":"MAX(0,BB$88-$F93)-SUM(BB$90:BB92)","v":0},{"$f":"MAX(0,BC$88-$F93)-SUM(BC$90:BC92)","v":0},{"$f":"MAX(0,BD$88-$F93)-SUM(BD$90:BD92)","v":0},{"$f":"MAX(0,BE$88-$F93)-SUM(BE$90:BE92)","v":0},{"$f":"MAX(0,BF$88-$F93)-SUM(BF$90:BF92)","v":0},{"$f":"MAX(0,BG$88-$F93)-SUM(BG$90:BG92)","v":0},{"$f":"MAX(0,BH$88-$F93)-SUM(BH$90:BH92)","v":0},{"$f":"MAX(0,BI$88-$F93)-SUM(BI$90:BI92)","v":0},{"$f":"MAX(0,BJ$88-$F93)-SUM(BJ$90:BJ92)","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$143","v":"RAB 1 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" I_InputSets!F$143","v":0},{"$f":" I_InputSets!G$143","v":"%"},null,{"$f":" I_InputSets!I$143","v":"CAA"},null,{"$f":" I_InputSets!K$143","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$88-$F94)-SUM(AA$90:AA93)","v":0},{"$f":"MAX(0,AB$88-$F94)-SUM(AB$90:AB93)","v":0},{"$f":"MAX(0,AC$88-$F94)-SUM(AC$90:AC93)","v":0},{"$f":"MAX(0,AD$88-$F94)-SUM(AD$90:AD93)","v":0},{"$f":"MAX(0,AE$88-$F94)-SUM(AE$90:AE93)","v":0},{"$f":"MAX(0,AF$88-$F94)-SUM(AF$90:AF93)","v":0},{"$f":"MAX(0,AG$88-$F94)-SUM(AG$90:AG93)","v":6.2166101714633548E-3},{"$f":"MAX(0,AH$88-$F94)-SUM(AH$90:AH93)","v":0},{"$f":"MAX(0,AI$88-$F94)-SUM(AI$90:AI93)","v":0},{"$f":"MAX(0,AJ$88-$F94)-SUM(AJ$90:AJ93)","v":0},{"$f":"MAX(0,AK$88-$F94)-SUM(AK$90:AK93)","v":0},{"$f":"MAX(0,AL$88-$F94)-SUM(AL$90:AL93)","v":3.3746745389569011E-3},{"$f":"MAX(0,AM$88-$F94)-SUM(AM$90:AM93)","v":0},{"$f":"MAX(0,AN$88-$F94)-SUM(AN$90:AN93)","v":0},{"$f":"MAX(0,AO$88-$F94)-SUM(AO$90:AO93)","v":0},{"$f":"MAX(0,AP$88-$F94)-SUM(AP$90:AP93)","v":0},{"$f":"MAX(0,AQ$88-$F94)-SUM(AQ$90:AQ93)","v":3.9364051745043316E-3},{"$f":"MAX(0,AR$88-$F94)-SUM(AR$90:AR93)","v":0},{"$f":"MAX(0,AS$88-$F94)-SUM(AS$90:AS93)","v":0},{"$f":"MAX(0,AT$88-$F94)-SUM(AT$90:AT93)","v":0},{"$f":"MAX(0,AU$88-$F94)-SUM(AU$90:AU93)","v":0},{"$f":"MAX(0,AV$88-$F94)-SUM(AV$90:AV93)","v":3.9364051745041095E-3},{"$f":"MAX(0,AW$88-$F94)-SUM(AW$90:AW93)","v":0},{"$f":"MAX(0,AX$88-$F94)-SUM(AX$90:AX93)","v":0},{"$f":"MAX(0,AY$88-$F94)-SUM(AY$90:AY93)","v":0},{"$f":"MAX(0,AZ$88-$F94)-SUM(AZ$90:AZ93)","v":0},{"$f":"MAX(0,BA$88-$F94)-SUM(BA$90:BA93)","v":3.9364051745043316E-3},{"$f":"MAX(0,BB$88-$F94)-SUM(BB$90:BB93)","v":0},{"$f":"MAX(0,BC$88-$F94)-SUM(BC$90:BC93)","v":0},{"$f":"MAX(0,BD$88-$F94)-SUM(BD$90:BD93)","v":0},{"$f":"MAX(0,BE$88-$F94)-SUM(BE$90:BE93)","v":0},{"$f":"MAX(0,BF$88-$F94)-SUM(BF$90:BF93)","v":3.9364051745043316E-3},{"$f":"MAX(0,BG$88-$F94)-SUM(BG$90:BG93)","v":0},{"$f":"MAX(0,BH$88-$F94)-SUM(BH$90:BH93)","v":0},{"$f":"MAX(0,BI$88-$F94)-SUM(BI$90:BI93)","v":0},{"$f":"MAX(0,BJ$88-$F94)-SUM(BJ$90:BJ93)","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$146","v":"% of overspend allocated to RAB 1 for overspend range 1"},{"$f":" I_InputSets!F$146","v":0.25},{"$f":" I_InputSets!G$146","v":"%"},null,{"$f":" I_InputSets!I$146","v":"CAA"},null,{"$f":" I_InputSets!K$146","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$147","v":"% of overspend allocated to RAB 1 for overspend range 2"},{"$f":" I_InputSets!F$147","v":0.25},{"$f":" I_InputSets!G$147","v":"%"},null,{"$f":" I_InputSets!I$147","v":"CAA"},null,{"$f":" I_InputSets!K$147","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$148","v":"% of overspend allocated to RAB 1 for overspend range 3"},{"$f":" I_InputSets!F$148","v":0.25},{"$f":" I_InputSets!G$148","v":"%"},null,{"$f":" I_InputSets!I$148","v":"CAA"},null,{"$f":" I_InputSets!K$148","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$149","v":"% of overspend allocated to RAB 1 for overspend range 4"},{"$f":" I_InputSets!F$149","v":0.25},{"$f":" I_InputSets!G$149","v":"%"},null,{"$f":" I_InputSets!I$149","v":"CAA"},null,{"$f":" I_InputSets!K$149","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$150","v":"% of overspend allocated to RAB 1 for overspend range 5"},{"$f":" I_InputSets!F$150","v":0.25},{"$f":" I_InputSets!G$150","v":"%"},null,{"$f":" I_InputSets!I$150","v":"CAA"},null,{"$f":" I_InputSets!K$150","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":"E$60","v":"Value of Over/(Underspend)"},0,{"$f":" G$60","v":"£'m RPI-real 2018"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.219583482402754,0,0,0,0,0,0,0,4.2992259969627185,0,0,0,{"$f":"AK$60","v":0},10.891792386200905,0,0,0,0,19.997057994487477,0,0,0,0,20.365016779116559,0,0,0,0,18.333245162817548,0,0,0,0,18.333245162817548,0,0,0,0]
[null,null,null,null,{"$f":"E90","v":"RAB 1 overspend range 1 (>50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90*AA$103","v":0},{"$f":"AB90*AB$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"RAB 1 overspend range 2 (25 to 50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA91*AA$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E92","v":"RAB 1 overspend range 3 (10 to 25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92*AA$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E93","v":"RAB 1 overspend range 4 (5 to 10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA93*AA$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E94","v":"RAB 1 overspend range 5 (0 to 5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA94*AA$103","v":0},0,0,0,0,0,2.6726612062138118E-2,0,0,0,0,3.6756254449316822E-2,0,0,0,0,7.871652256436372E-2,0,0,0,0,8.0164957428177433E-2,0,0,0,0,7.2167081124371507E-2,0,0,0,0,7.2167081124371507E-2,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D87&\" Adjustment for next price control period\"","v":"RAB Risk Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F$96:$F$100,AA$104:AA$108)","v":0},0,0,0,0,0,6.6816530155345295E-3,0,0,0,0,9.1890636123292055E-3,0,0,0,0,1.967913064109093E-2,0,0,0,0,2.0041239357044358E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0]
[]
[null,null,null,{"$f":" B48&\" capex over/under spend adjustment summary\"","v":"RAB 1 capex over/under spend adjustment summary"}]
[null,null,null,null,{"$f":"E85","v":"RAB Benefit Share Adjustment for next price control period"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E109","v":"RAB Risk Share Adjustment for next price control period"},{"$f":"F109","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB109","v":0},0,0,0,0,6.6816530155345295E-3,0,0,0,0,9.1890636123292055E-3,0,0,{"$f":"AO109","v":0},0,1.967913064109093E-2,0,0,0,0,2.0041239357044358E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0]
[null,null,null,null,"RAB Adjustment for next period",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA112:AA113)","v":0},0,0,0,0,0,6.6816530155345295E-3,0,0,0,0,9.1890636123292055E-3,0,0,0,0,1.967913064109093E-2,0,0,0,0,2.0041239357044358E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" B48&\" capex over/(under) spend adjustment\"","v":"RAB 1 capex over/(under) spend adjustment"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA117:BJ117)","v":9.1674627188184782E-2},null,{"$f":"AA116*Z114","v":0},0,0,0,0,0,0,6.6816530155345295E-3,0,0,0,0,9.1890636123292055E-3,0,0,0,0,1.967913064109093E-2,0,0,0,0,2.0041239357044358E-2,0,0,0,0,1.8041770281092877E-2,0,0,0,0,1.8041770281092877E-2,0,0,0]
[]
[null,"RAB 2"]
[]
[null,null,null,null,{"$f":" C_RAB!E$85","v":"Allowed RAB 2 additions (real)"},{"$f":" C_RAB!F$85","v":"RAB 2"},{"$f":" C_RAB!G$85","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$85","v":0},{"$f":" C_RAB!I$85","v":0},{"$f":" C_RAB!J$85","v":0},{"$f":" C_RAB!K$85","v":0},{"$f":" C_RAB!L$85","v":0},{"$f":" C_RAB!M$85","v":0},{"$f":" C_RAB!N$85","v":0},{"$f":" C_RAB!O$85","v":0},{"$f":" C_RAB!P$85","v":0},{"$f":" C_RAB!Q$85","v":0},{"$f":" C_RAB!R$85","v":0},{"$f":" C_RAB!S$85","v":0},{"$f":" C_RAB!T$85","v":0},{"$f":" C_RAB!U$85","v":0},{"$f":" C_RAB!V$85","v":0},{"$f":" C_RAB!W$85","v":0},{"$f":" C_RAB!X$85","v":0},{"$f":" C_RAB!Y$85","v":0},{"$f":" C_RAB!Z$85","v":0},{"$f":" C_RAB!AA$85","v":0},{"$f":" C_RAB!AB$85","v":0},{"$f":" C_RAB!AC$85","v":0},{"$f":" C_RAB!AD$85","v":0},{"$f":" C_RAB!AE$85","v":0},{"$f":" C_RAB!AF$85","v":0},{"$f":" C_RAB!AG$85","v":0},{"$f":" C_RAB!AH$85","v":0},{"$f":" C_RAB!AI$85","v":0},{"$f":" C_RAB!AJ$85","v":0},{"$f":" C_RAB!AK$85","v":0},{"$f":" C_RAB!AL$85","v":0},{"$f":" C_RAB!AM$85","v":0},{"$f":" C_RAB!AN$85","v":0},{"$f":" C_RAB!AO$85","v":0},{"$f":" C_RAB!AP$85","v":0},{"$f":" C_RAB!AQ$85","v":0},{"$f":" C_RAB!AR$85","v":0},{"$f":" C_RAB!AS$85","v":0},{"$f":" C_RAB!AT$85","v":0},{"$f":" C_RAB!AU$85","v":0},{"$f":" C_RAB!AV$85","v":0},{"$f":" C_RAB!AW$85","v":0},{"$f":" C_RAB!AX$85","v":0},{"$f":" C_RAB!AY$85","v":0},{"$f":" C_RAB!AZ$85","v":0},{"$f":" C_RAB!BA$85","v":0},{"$f":" C_RAB!BB$85","v":0},{"$f":" C_RAB!BC$85","v":0},{"$f":" C_RAB!BD$85","v":0},{"$f":" C_RAB!BE$85","v":0},{"$f":" C_RAB!BF$85","v":0},{"$f":" C_RAB!BG$85","v":0},{"$f":" C_RAB!BH$85","v":0},{"$f":" C_RAB!BI$85","v":0},{"$f":" C_RAB!BJ$85","v":0}]
[null,null,null,null,{"$f":" E43","v":"Outturn capex attributable to RAB 2"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,"Next period = New Period flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB124","v":0},0,0,1,1,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[]
[null,null,null,null,{"$f":"\"Period total \"&E121","v":"Period total Allowed RAB 2 additions (real)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA125*SUMIF(127:127,AA127,121:121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Period total \"&E122","v":"Period total Outturn capex attributable to RAB 2"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA125*SUMIF(127:127,AA127,122:122)","v":0},0,0,0,0,0,{"$f":"AG125*SUMIF(127:127,AG127,122:122)","v":0},{"$f":"AH125*SUMIF(127:127,AH127,122:122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Value of Over/(Underspend)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA131:BJ131)","v":0},null,{"$f":"AA130-AA129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proportion of spend",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA131<>0,AA130/AA129-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Benefit Share"]
[null,null,null,null,{"$f":"E132","v":"Proportion of spend"},{"$f":"F132","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB132","v":0},{"$f":"AC132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$155","v":"RAB 2 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" I_InputSets!F$155","v":-0.5},{"$f":" I_InputSets!G$155","v":"%"},{"$f":" I_InputSets!H$155","v":"Enter negative"},{"$f":" I_InputSets!I$155","v":"CAA"},null,{"$f":" I_InputSets!K$155","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$135-$F137)","v":0},0,{"$f":"MIN(0,AC$135-$F137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$156","v":"RAB 2 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" I_InputSets!F$156","v":-0.25},{"$f":" I_InputSets!G$156","v":"%"},{"$f":" I_InputSets!H$156","v":"Enter negative"},{"$f":" I_InputSets!I$156","v":"CAA"},null,{"$f":" I_InputSets!K$156","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MIN(0,AC$135-$F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$157","v":"RAB 2 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" I_InputSets!F$157","v":-0.1},{"$f":" I_InputSets!G$157","v":"%"},{"$f":" I_InputSets!H$157","v":"Enter negative"},{"$f":" I_InputSets!I$157","v":"CAA"},null,{"$f":" I_InputSets!K$157","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$158","v":"RAB 2 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" I_InputSets!F$158","v":-0.05},{"$f":" I_InputSets!G$158","v":"%"},{"$f":" I_InputSets!H$158","v":"Enter negative"},{"$f":" I_InputSets!I$158","v":"CAA"},null,{"$f":" I_InputSets!K$158","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$159","v":"RAB 2 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" I_InputSets!F$159","v":0},{"$f":" I_InputSets!G$159","v":"%"},{"$f":" I_InputSets!H$159","v":"Enter negative"},{"$f":" I_InputSets!I$159","v":"CAA"},null,{"$f":" I_InputSets!K$159","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$162","v":"% of underspend allocated to RAB 2 for underspend range 1"},{"$f":" I_InputSets!F$162","v":0.25},{"$f":" I_InputSets!G$162","v":"%"},null,{"$f":" I_InputSets!I$162","v":"CAA"},null,{"$f":" I_InputSets!K$162","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$163","v":"% of underspend allocated to RAB 2 for underspend range 2"},{"$f":" I_InputSets!F$163","v":0.25},{"$f":" I_InputSets!G$163","v":"%"},null,{"$f":" I_InputSets!I$163","v":"CAA"},null,{"$f":" I_InputSets!K$163","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$164","v":"% of underspend allocated to RAB 2 for underspend range 3"},{"$f":" I_InputSets!F$164","v":0.25},{"$f":" I_InputSets!G$164","v":"%"},null,{"$f":" I_InputSets!I$164","v":"CAA"},null,{"$f":" I_InputSets!K$164","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$165","v":"% of underspend allocated to RAB 2 for underspend range 4"},{"$f":" I_InputSets!F$165","v":0.25},{"$f":" I_InputSets!G$165","v":"%"},null,{"$f":" I_InputSets!I$165","v":"CAA"},null,{"$f":" I_InputSets!K$165","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$166","v":"% of underspend allocated to RAB 2 for underspend range 5"},{"$f":" I_InputSets!F$166","v":0.25},{"$f":" I_InputSets!G$166","v":"%"},null,{"$f":" I_InputSets!I$166","v":"CAA"},null,{"$f":" I_InputSets!K$166","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":" E131","v":"Value of Over/(Underspend)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E137","v":"RAB 2 underspend range 1 (<-50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA137*AA$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV137*AV$150","v":0},{"$f":"AW137*AW$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E138","v":"RAB 2 underspend range 2 (-25 to -50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA138*AA$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E139","v":"RAB 2 underspend range 3 (-10 to -25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA139*AA$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E140","v":"RAB 2 underspend range 4 (-5 to -10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA140*AA$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E141","v":"RAB 2 underspend range 5 (0 to -5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA141*AA$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D134&\" Adjustment for next price control period\"","v":"RAB Benefit Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F143:$F147, AA151:AA155)","v":0},{"$f":"SUMPRODUCT($F143:$F147, AB151:AB155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Risk Share"]
[null,null,null,null,{"$f":"E132","v":"Proportion of spend"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$169","v":"RAB 2 overspend range 1 (>50% of allowed cashflow)"},{"$f":" I_InputSets!F$169","v":0.5},{"$f":" I_InputSets!G$169","v":"%"},null,{"$f":" I_InputSets!I$169","v":"CAA"},null,{"$f":" I_InputSets!K$169","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$159-$F161)","v":0},{"$f":"MAX(0,AB$159-$F161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AR$159-$F161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BH$159-$F161)","v":0},0,0]
[null,null,null,null,{"$f":" I_InputSets!E$170","v":"RAB 2 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" I_InputSets!F$170","v":0.25},{"$f":" I_InputSets!G$170","v":"%"},null,{"$f":" I_InputSets!I$170","v":"CAA"},null,{"$f":" I_InputSets!K$170","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$159-$F162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$171","v":"RAB 2 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" I_InputSets!F$171","v":0.1},{"$f":" I_InputSets!G$171","v":"%"},null,{"$f":" I_InputSets!I$171","v":"CAA"},null,{"$f":" I_InputSets!K$171","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$159-$F163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$172","v":"RAB 2 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" I_InputSets!F$172","v":0.05},{"$f":" I_InputSets!G$172","v":"%"},null,{"$f":" I_InputSets!I$172","v":"CAA"},null,{"$f":" I_InputSets!K$172","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$159-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$173","v":"RAB 2 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" I_InputSets!F$173","v":0},{"$f":" I_InputSets!G$173","v":"%"},null,{"$f":" I_InputSets!I$173","v":"CAA"},null,{"$f":" I_InputSets!K$173","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$159-$F165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$176","v":"% of overspend allocated to RAB 2 for overspend range 1"},{"$f":" I_InputSets!F$176","v":0.25},{"$f":" I_InputSets!G$176","v":"%"},null,{"$f":" I_InputSets!I$176","v":"CAA"},null,{"$f":" I_InputSets!K$176","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$177","v":"% of overspend allocated to RAB 2 for overspend range 2"},{"$f":" I_InputSets!F$177","v":0.25},{"$f":" I_InputSets!G$177","v":"%"},null,{"$f":" I_InputSets!I$177","v":"CAA"},null,{"$f":" I_InputSets!K$177","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$178","v":"% of overspend allocated to RAB 2 for overspend range 3"},{"$f":" I_InputSets!F$178","v":0.25},{"$f":" I_InputSets!G$178","v":"%"},null,{"$f":" I_InputSets!I$178","v":"CAA"},null,{"$f":" I_InputSets!K$178","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$179","v":"% of overspend allocated to RAB 2 for overspend range 4"},{"$f":" I_InputSets!F$179","v":0.25},{"$f":" I_InputSets!G$179","v":"%"},null,{"$f":" I_InputSets!I$179","v":"CAA"},null,{"$f":" I_InputSets!K$179","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$180","v":"% of overspend allocated to RAB 2 for overspend range 5"},{"$f":" I_InputSets!F$180","v":0.25},{"$f":" I_InputSets!G$180","v":"%"},null,{"$f":" I_InputSets!I$180","v":"CAA"},null,{"$f":" I_InputSets!K$180","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":" E131","v":"Value of Over/(Underspend)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E161","v":"RAB 2 overspend range 1 (>50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA161*AA$174","v":0},{"$f":"AB161*AB$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E162","v":"RAB 2 overspend range 2 (25 to 50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA162*AA$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E163","v":"RAB 2 overspend range 3 (10 to 25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA163*AA$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E164","v":"RAB 2 overspend range 4 (5 to 10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA164*AA$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E165","v":"RAB 2 overspend range 5 (0 to 5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA165*AA$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D158&\" Adjustment for next price control period\"","v":"RAB Risk Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F167:$F171, AA175:AA179)","v":0},{"$f":"SUMPRODUCT($F167:$F171, AB175:AB179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" B119&\" capex over/under spend adjustment summary\"","v":"RAB 2 capex over/under spend adjustment summary"}]
[null,null,null,null,{"$f":"E156","v":"RAB Benefit Share Adjustment for next price control period"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E180","v":"RAB Risk Share Adjustment for next price control period"},{"$f":"F180","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB Adjustment for next period",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA183:AA184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" B119&\" capex over/(under) spend adjustment\"","v":"RAB 2 capex over/(under) spend adjustment"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA188:BJ188)","v":0},null,{"$f":"AA187*Z185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB 3"]
[]
[null,null,null,null,{"$f":" C_RAB!E$86","v":"Allowed RAB 3 additions (real)"},{"$f":" C_RAB!F$86","v":"RAB 3"},{"$f":" C_RAB!G$86","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$86","v":0},{"$f":" C_RAB!I$86","v":0},{"$f":" C_RAB!J$86","v":0},{"$f":" C_RAB!K$86","v":0},{"$f":" C_RAB!L$86","v":0},{"$f":" C_RAB!M$86","v":0},{"$f":" C_RAB!N$86","v":0},{"$f":" C_RAB!O$86","v":0},{"$f":" C_RAB!P$86","v":0},{"$f":" C_RAB!Q$86","v":0},{"$f":" C_RAB!R$86","v":0},{"$f":" C_RAB!S$86","v":0},{"$f":" C_RAB!T$86","v":0},{"$f":" C_RAB!U$86","v":0},{"$f":" C_RAB!V$86","v":0},{"$f":" C_RAB!W$86","v":0},{"$f":" C_RAB!X$86","v":0},{"$f":" C_RAB!Y$86","v":0},{"$f":" C_RAB!Z$86","v":0},{"$f":" C_RAB!AA$86","v":0},{"$f":" C_RAB!AB$86","v":0},{"$f":" C_RAB!AC$86","v":0},{"$f":" C_RAB!AD$86","v":0},{"$f":" C_RAB!AE$86","v":0},{"$f":" C_RAB!AF$86","v":0},{"$f":" C_RAB!AG$86","v":0},{"$f":" C_RAB!AH$86","v":0},{"$f":" C_RAB!AI$86","v":0},{"$f":" C_RAB!AJ$86","v":0},{"$f":" C_RAB!AK$86","v":0},{"$f":" C_RAB!AL$86","v":0},{"$f":" C_RAB!AM$86","v":0},{"$f":" C_RAB!AN$86","v":0},{"$f":" C_RAB!AO$86","v":0},{"$f":" C_RAB!AP$86","v":0},{"$f":" C_RAB!AQ$86","v":0},{"$f":" C_RAB!AR$86","v":0},{"$f":" C_RAB!AS$86","v":0},{"$f":" C_RAB!AT$86","v":0},{"$f":" C_RAB!AU$86","v":0},{"$f":" C_RAB!AV$86","v":0},{"$f":" C_RAB!AW$86","v":0},{"$f":" C_RAB!AX$86","v":0},{"$f":" C_RAB!AY$86","v":0},{"$f":" C_RAB!AZ$86","v":0},{"$f":" C_RAB!BA$86","v":0},{"$f":" C_RAB!BB$86","v":0},{"$f":" C_RAB!BC$86","v":0},{"$f":" C_RAB!BD$86","v":0},{"$f":" C_RAB!BE$86","v":0},{"$f":" C_RAB!BF$86","v":0},{"$f":" C_RAB!BG$86","v":0},{"$f":" C_RAB!BH$86","v":0},{"$f":" C_RAB!BI$86","v":0},{"$f":" C_RAB!BJ$86","v":0}]
[null,null,null,null,{"$f":" E44","v":"Outturn capex attributable to RAB 3"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,"Next period = New Period flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195","v":0},0,0,1,1,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[]
[null,null,null,null,{"$f":"\"Period total \"&E192","v":"Period total Allowed RAB 3 additions (real)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196*SUMIF(198:198,AA198,192:192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Period total \"&E193","v":"Period total Outturn capex attributable to RAB 3"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196*SUMIF(198:198,AA198,193:193)","v":0},0,0,0,0,0,{"$f":"AG196*SUMIF(198:198,AG198,193:193)","v":0},{"$f":"AH196*SUMIF(198:198,AH198,193:193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Value of Over/(Underspend)",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA202:BJ202)","v":0},null,{"$f":"AA201-AA200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proportion of spend",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA202<>0,AA201/AA200-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Benefit Share"]
[null,null,null,null,{"$f":"E203","v":"Proportion of spend"},{"$f":"F203","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB203","v":0},{"$f":"AC203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$185","v":"RAB 3 underspend range 1 (<-50% of allowed cashflow)"},{"$f":" I_InputSets!F$185","v":-0.5},{"$f":" I_InputSets!G$185","v":"%"},{"$f":" I_InputSets!H$185","v":"Enter negative"},{"$f":" I_InputSets!I$185","v":"CAA"},null,{"$f":" I_InputSets!K$185","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$206-$F208)","v":0},{"$f":"MIN(0,AB$206-$F208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,AR$206-$F208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BH$206-$F208)","v":0},0,0]
[null,null,null,null,{"$f":" I_InputSets!E$186","v":"RAB 3 underspend range 2 (-25 to -50% of allowed cashflow)"},{"$f":" I_InputSets!F$186","v":-0.25},{"$f":" I_InputSets!G$186","v":"%"},{"$f":" I_InputSets!H$186","v":"Enter negative"},{"$f":" I_InputSets!I$186","v":"CAA"},null,{"$f":" I_InputSets!K$186","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$206-$F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$187","v":"RAB 3 underspend range 3 (-10 to -25% of allowed cashflow)"},{"$f":" I_InputSets!F$187","v":-0.1},{"$f":" I_InputSets!G$187","v":"%"},{"$f":" I_InputSets!H$187","v":"Enter negative"},{"$f":" I_InputSets!I$187","v":"CAA"},null,{"$f":" I_InputSets!K$187","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$206-$F210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$188","v":"RAB 3 underspend range 4 (-5 to -10% of allowed cashflow)"},{"$f":" I_InputSets!F$188","v":-0.05},{"$f":" I_InputSets!G$188","v":"%"},{"$f":" I_InputSets!H$188","v":"Enter negative"},{"$f":" I_InputSets!I$188","v":"CAA"},null,{"$f":" I_InputSets!K$188","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$206-$F211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$189","v":"RAB 3 underspend range 5 (0 to -5% of allowed cashflow)"},{"$f":" I_InputSets!F$189","v":0},{"$f":" I_InputSets!G$189","v":"%"},{"$f":" I_InputSets!H$189","v":"Enter negative"},{"$f":" I_InputSets!I$189","v":"CAA"},null,{"$f":" I_InputSets!K$189","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(0,AA$206-$F212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$192","v":"% of underspend allocated to RAB 3 for underspend range 1"},{"$f":" I_InputSets!F$192","v":0.25},{"$f":" I_InputSets!G$192","v":"%"},null,{"$f":" I_InputSets!I$192","v":"CAA"},null,{"$f":" I_InputSets!K$192","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$193","v":"% of underspend allocated to RAB 3 for underspend range 2"},{"$f":" I_InputSets!F$193","v":0.25},{"$f":" I_InputSets!G$193","v":"%"},null,{"$f":" I_InputSets!I$193","v":"CAA"},null,{"$f":" I_InputSets!K$193","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$194","v":"% of underspend allocated to RAB 3 for underspend range 3"},{"$f":" I_InputSets!F$194","v":0.25},{"$f":" I_InputSets!G$194","v":"%"},null,{"$f":" I_InputSets!I$194","v":"CAA"},null,{"$f":" I_InputSets!K$194","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$195","v":"% of underspend allocated to RAB 3 for underspend range 4"},{"$f":" I_InputSets!F$195","v":0.25},{"$f":" I_InputSets!G$195","v":"%"},null,{"$f":" I_InputSets!I$195","v":"CAA"},null,{"$f":" I_InputSets!K$195","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$196","v":"% of underspend allocated to RAB 3 for underspend range 5"},{"$f":" I_InputSets!F$196","v":0.25},{"$f":" I_InputSets!G$196","v":"%"},null,{"$f":" I_InputSets!I$196","v":"CAA"},null,{"$f":" I_InputSets!K$196","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":" E202","v":"Value of Over/(Underspend)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E208","v":"RAB 3 underspend range 1 (<-50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA208*AA$221","v":0},{"$f":"AB208*AB$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E209","v":"RAB 3 underspend range 2 (-25 to -50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA209*AA$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E210","v":"RAB 3 underspend range 3 (-10 to -25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA210*AA$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E211","v":"RAB 3 underspend range 4 (-5 to -10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211*AA$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E212","v":"RAB 3 underspend range 5 (0 to -5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212*AA$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D205&\" Adjustment for next price control period\"","v":"RAB Benefit Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F214:$F218, AA222:AA226)","v":0},{"$f":"SUMPRODUCT($F214:$F218, AB222:AB226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Risk Share"]
[null,null,null,null,{"$f":"E203","v":"Proportion of spend"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$199","v":"RAB 3 overspend range 1 (>50% of allowed cashflow)"},{"$f":" I_InputSets!F$199","v":0.5},{"$f":" I_InputSets!G$199","v":"%"},null,{"$f":" I_InputSets!I$199","v":"CAA"},null,{"$f":" I_InputSets!K$199","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$230-$F232)","v":0},{"$f":"MAX(0,AB$230-$F232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AR$230-$F232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BH$230-$F232)","v":0},0,0]
[null,null,null,null,{"$f":" I_InputSets!E$200","v":"RAB 3 overspend range 2 (25 to 50% of allowed cashflow)"},{"$f":" I_InputSets!F$200","v":0.25},{"$f":" I_InputSets!G$200","v":"%"},null,{"$f":" I_InputSets!I$200","v":"CAA"},null,{"$f":" I_InputSets!K$200","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$230-$F233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$201","v":"RAB 3 overspend range 3 (10 to 25% of allowed cashflow)"},{"$f":" I_InputSets!F$201","v":0.1},{"$f":" I_InputSets!G$201","v":"%"},null,{"$f":" I_InputSets!I$201","v":"CAA"},null,{"$f":" I_InputSets!K$201","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$230-$F234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$202","v":"RAB 3 overspend range 4 (5 to 10% of allowed cashflow)"},{"$f":" I_InputSets!F$202","v":0.05},{"$f":" I_InputSets!G$202","v":"%"},null,{"$f":" I_InputSets!I$202","v":"CAA"},null,{"$f":" I_InputSets!K$202","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$230-$F235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$203","v":"RAB 3 overspend range 5 (0 to 5% of allowed cashflow)"},{"$f":" I_InputSets!F$203","v":0},{"$f":" I_InputSets!G$203","v":"%"},null,{"$f":" I_InputSets!I$203","v":"CAA"},null,{"$f":" I_InputSets!K$203","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA$230-$F236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$206","v":"% of overspend allocated to RAB 3 for overspend range 1"},{"$f":" I_InputSets!F$206","v":0.25},{"$f":" I_InputSets!G$206","v":"%"},null,{"$f":" I_InputSets!I$206","v":"CAA"},null,{"$f":" I_InputSets!K$206","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$207","v":"% of overspend allocated to RAB 3 for overspend range 2"},{"$f":" I_InputSets!F$207","v":0.25},{"$f":" I_InputSets!G$207","v":"%"},null,{"$f":" I_InputSets!I$207","v":"CAA"},null,{"$f":" I_InputSets!K$207","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$208","v":"% of overspend allocated to RAB 3 for overspend range 3"},{"$f":" I_InputSets!F$208","v":0.25},{"$f":" I_InputSets!G$208","v":"%"},null,{"$f":" I_InputSets!I$208","v":"CAA"},null,{"$f":" I_InputSets!K$208","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$209","v":"% of overspend allocated to RAB 3 for overspend range 4"},{"$f":" I_InputSets!F$209","v":0.25},{"$f":" I_InputSets!G$209","v":"%"},null,{"$f":" I_InputSets!I$209","v":"CAA"},null,{"$f":" I_InputSets!K$209","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$210","v":"% of overspend allocated to RAB 3 for overspend range 5"},{"$f":" I_InputSets!F$210","v":0.25},{"$f":" I_InputSets!G$210","v":"%"},null,{"$f":" I_InputSets!I$210","v":"CAA"},null,{"$f":" I_InputSets!K$210","v":"Being published with this model"}]
[]
[null,null,null,null,"£ Values"]
[null,null,null,null,{"$f":" E202","v":"Value of Over/(Underspend)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232","v":"RAB 3 overspend range 1 (>50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232*AA$245","v":0},{"$f":"AB232*AB$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E233","v":"RAB 3 overspend range 2 (25 to 50% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA233*AA$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E234","v":"RAB 3 overspend range 3 (10 to 25% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234*AA$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E235","v":"RAB 3 overspend range 4 (5 to 10% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235*AA$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E236","v":"RAB 3 overspend range 5 (0 to 5% of allowed cashflow)"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236*AA$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"RAB \"&D229&\" Adjustment for next price control period\"","v":"RAB Risk Share Adjustment for next price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F238:$F242, AA246:AA250)","v":0},{"$f":"SUMPRODUCT($F238:$F242, AB246:AB250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" B190&\" capex over/under spend adjustment summary\"","v":"RAB 3 capex over/under spend adjustment summary"}]
[null,null,null,null,{"$f":"E227","v":"RAB Benefit Share Adjustment for next price control period"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E251","v":"RAB Risk Share Adjustment for next price control period"},{"$f":"F251","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB Adjustment for next period",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254:AA255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" B190&\" capex over/(under) spend adjustment\"","v":"RAB 3 capex over/(under) spend adjustment"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA259:BJ259)","v":0},null,{"$f":"AA258*Z256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other RAB adjustments"]
[]
[null,"RAB 1"]
[]
[null,null,null,null,{"$f":" I_Series!E$143","v":"RAB 1 In-period non capex RAB adjustments"},{"$f":" I_Series!F$143","v":0},{"$f":" I_Series!G$143","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$143","v":0},{"$f":" I_Series!I$143","v":0},{"$f":" I_Series!J$143","v":0},{"$f":" I_Series!K$143","v":0},{"$f":" I_Series!L$143","v":0},{"$f":" I_Series!M$143","v":0},{"$f":" I_Series!N$143","v":0},{"$f":" I_Series!O$143","v":0},{"$f":" I_Series!P$143","v":0},{"$f":" I_Series!Q$143","v":0},{"$f":" I_Series!R$143","v":0},{"$f":" I_Series!S$143","v":0},{"$f":" I_Series!T$143","v":0},{"$f":" I_Series!U$143","v":0},{"$f":" I_Series!V$143","v":0},{"$f":" I_Series!W$143","v":0},{"$f":" I_Series!X$143","v":0},{"$f":" I_Series!Y$143","v":0},{"$f":" I_Series!Z$143","v":0},{"$f":" I_Series!AA$143","v":0},{"$f":" I_Series!AB$143","v":0},{"$f":" I_Series!AC$143","v":0},{"$f":" I_Series!AD$143","v":0},{"$f":" I_Series!AE$143","v":0},{"$f":" I_Series!AF$143","v":0},{"$f":" I_Series!AG$143","v":0},{"$f":" I_Series!AH$143","v":0},{"$f":" I_Series!AI$143","v":0},{"$f":" I_Series!AJ$143","v":0},{"$f":" I_Series!AK$143","v":0},{"$f":" I_Series!AL$143","v":0},{"$f":" I_Series!AM$143","v":0},{"$f":" I_Series!AN$143","v":0},{"$f":" I_Series!AO$143","v":0},{"$f":" I_Series!AP$143","v":0},{"$f":" I_Series!AQ$143","v":0},{"$f":" I_Series!AR$143","v":0},{"$f":" I_Series!AS$143","v":0},{"$f":" I_Series!AT$143","v":0},{"$f":" I_Series!AU$143","v":0},{"$f":" I_Series!AV$143","v":0},{"$f":" I_Series!AW$143","v":0},{"$f":" I_Series!AX$143","v":0},{"$f":" I_Series!AY$143","v":0},{"$f":" I_Series!AZ$143","v":0},{"$f":" I_Series!BA$143","v":0},{"$f":" I_Series!BB$143","v":0},{"$f":" I_Series!BC$143","v":0},{"$f":" I_Series!BD$143","v":0},{"$f":" I_Series!BE$143","v":0},{"$f":" I_Series!BF$143","v":0},{"$f":" I_Series!BG$143","v":0},{"$f":" I_Series!BH$143","v":0},{"$f":" I_Series!BI$143","v":0},{"$f":" I_Series!BJ$143","v":0}]
[]
[null,null,null,null,{"$f":" I_Series!E$144","v":"RAB 1  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$144","v":0},{"$f":" I_Series!G$144","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$144","v":0},{"$f":" I_Series!I$144","v":0},{"$f":" I_Series!J$144","v":0},{"$f":" I_Series!K$144","v":0},{"$f":" I_Series!L$144","v":0},{"$f":" I_Series!M$144","v":0},{"$f":" I_Series!N$144","v":0},{"$f":" I_Series!O$144","v":0},{"$f":" I_Series!P$144","v":0},{"$f":" I_Series!Q$144","v":0},{"$f":" I_Series!R$144","v":0},{"$f":" I_Series!S$144","v":0},{"$f":" I_Series!T$144","v":0},{"$f":" I_Series!U$144","v":0},{"$f":" I_Series!V$144","v":0},{"$f":" I_Series!W$144","v":0},{"$f":" I_Series!X$144","v":0},{"$f":" I_Series!Y$144","v":0},{"$f":" I_Series!Z$144","v":0},{"$f":" I_Series!AA$144","v":0},{"$f":" I_Series!AB$144","v":0},{"$f":" I_Series!AC$144","v":0},{"$f":" I_Series!AD$144","v":0},{"$f":" I_Series!AE$144","v":0},{"$f":" I_Series!AF$144","v":0},{"$f":" I_Series!AG$144","v":0},{"$f":" I_Series!AH$144","v":0},{"$f":" I_Series!AI$144","v":0},{"$f":" I_Series!AJ$144","v":0},{"$f":" I_Series!AK$144","v":0},{"$f":" I_Series!AL$144","v":0},{"$f":" I_Series!AM$144","v":0},{"$f":" I_Series!AN$144","v":0},{"$f":" I_Series!AO$144","v":0},{"$f":" I_Series!AP$144","v":0},{"$f":" I_Series!AQ$144","v":0},{"$f":" I_Series!AR$144","v":0},{"$f":" I_Series!AS$144","v":0},{"$f":" I_Series!AT$144","v":0},{"$f":" I_Series!AU$144","v":0},{"$f":" I_Series!AV$144","v":0},{"$f":" I_Series!AW$144","v":0},{"$f":" I_Series!AX$144","v":0},{"$f":" I_Series!AY$144","v":0},{"$f":" I_Series!AZ$144","v":0},{"$f":" I_Series!BA$144","v":0},{"$f":" I_Series!BB$144","v":0},{"$f":" I_Series!BC$144","v":0},{"$f":" I_Series!BD$144","v":0},{"$f":" I_Series!BE$144","v":0},{"$f":" I_Series!BF$144","v":0},{"$f":" I_Series!BG$144","v":0},{"$f":" I_Series!BH$144","v":0},{"$f":" I_Series!BI$144","v":0},{"$f":" I_Series!BJ$144","v":0}]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[null,null,null,null,{"$f":"\"Period total \"&E267","v":"Period total RAB 1  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA268*SUMIF(269:269,AA269-1,267:267)","v":0},0,0,0,0,0,0,{"$f":"AH268*SUMIF(269:269,AH269-1,267:267)","v":0},0,0,0,0,0,{"$f":"AN268*SUMIF(269:269,AN269-1,267:267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Total non-capex related adjustments to \"&B263","v":"Total non-capex related adjustments to RAB 1"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA272:BJ272)","v":0},null,{"$f":" AA270 + AA265","v":0},{"$f":" AB270 + AB265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB 2"]
[]
[null,null,null,null,{"$f":" I_Series!E$147","v":"RAB 2 In-period non capex RAB adjustments"},{"$f":" I_Series!F$147","v":0},{"$f":" I_Series!G$147","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$147","v":0},{"$f":" I_Series!I$147","v":0},{"$f":" I_Series!J$147","v":0},{"$f":" I_Series!K$147","v":0},{"$f":" I_Series!L$147","v":0},{"$f":" I_Series!M$147","v":0},{"$f":" I_Series!N$147","v":0},{"$f":" I_Series!O$147","v":0},{"$f":" I_Series!P$147","v":0},{"$f":" I_Series!Q$147","v":0},{"$f":" I_Series!R$147","v":0},{"$f":" I_Series!S$147","v":0},{"$f":" I_Series!T$147","v":0},{"$f":" I_Series!U$147","v":0},{"$f":" I_Series!V$147","v":0},{"$f":" I_Series!W$147","v":0},{"$f":" I_Series!X$147","v":0},{"$f":" I_Series!Y$147","v":0},{"$f":" I_Series!Z$147","v":0},{"$f":" I_Series!AA$147","v":0},{"$f":" I_Series!AB$147","v":0},{"$f":" I_Series!AC$147","v":0},{"$f":" I_Series!AD$147","v":0},{"$f":" I_Series!AE$147","v":0},{"$f":" I_Series!AF$147","v":0},{"$f":" I_Series!AG$147","v":0},{"$f":" I_Series!AH$147","v":0},{"$f":" I_Series!AI$147","v":0},{"$f":" I_Series!AJ$147","v":0},{"$f":" I_Series!AK$147","v":0},{"$f":" I_Series!AL$147","v":0},{"$f":" I_Series!AM$147","v":0},{"$f":" I_Series!AN$147","v":0},{"$f":" I_Series!AO$147","v":0},{"$f":" I_Series!AP$147","v":0},{"$f":" I_Series!AQ$147","v":0},{"$f":" I_Series!AR$147","v":0},{"$f":" I_Series!AS$147","v":0},{"$f":" I_Series!AT$147","v":0},{"$f":" I_Series!AU$147","v":0},{"$f":" I_Series!AV$147","v":0},{"$f":" I_Series!AW$147","v":0},{"$f":" I_Series!AX$147","v":0},{"$f":" I_Series!AY$147","v":0},{"$f":" I_Series!AZ$147","v":0},{"$f":" I_Series!BA$147","v":0},{"$f":" I_Series!BB$147","v":0},{"$f":" I_Series!BC$147","v":0},{"$f":" I_Series!BD$147","v":0},{"$f":" I_Series!BE$147","v":0},{"$f":" I_Series!BF$147","v":0},{"$f":" I_Series!BG$147","v":0},{"$f":" I_Series!BH$147","v":0},{"$f":" I_Series!BI$147","v":0},{"$f":" I_Series!BJ$147","v":0}]
[]
[null,null,null,null,{"$f":" I_Series!E$148","v":"RAB 2  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$148","v":0},{"$f":" I_Series!G$148","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$148","v":0},{"$f":" I_Series!I$148","v":0},{"$f":" I_Series!J$148","v":0},{"$f":" I_Series!K$148","v":0},{"$f":" I_Series!L$148","v":0},{"$f":" I_Series!M$148","v":0},{"$f":" I_Series!N$148","v":0},{"$f":" I_Series!O$148","v":0},{"$f":" I_Series!P$148","v":0},{"$f":" I_Series!Q$148","v":0},{"$f":" I_Series!R$148","v":0},{"$f":" I_Series!S$148","v":0},{"$f":" I_Series!T$148","v":0},{"$f":" I_Series!U$148","v":0},{"$f":" I_Series!V$148","v":0},{"$f":" I_Series!W$148","v":0},{"$f":" I_Series!X$148","v":0},{"$f":" I_Series!Y$148","v":0},{"$f":" I_Series!Z$148","v":0},{"$f":" I_Series!AA$148","v":0},{"$f":" I_Series!AB$148","v":0},{"$f":" I_Series!AC$148","v":0},{"$f":" I_Series!AD$148","v":0},{"$f":" I_Series!AE$148","v":0},{"$f":" I_Series!AF$148","v":0},{"$f":" I_Series!AG$148","v":0},{"$f":" I_Series!AH$148","v":0},{"$f":" I_Series!AI$148","v":0},{"$f":" I_Series!AJ$148","v":0},{"$f":" I_Series!AK$148","v":0},{"$f":" I_Series!AL$148","v":0},{"$f":" I_Series!AM$148","v":0},{"$f":" I_Series!AN$148","v":0},{"$f":" I_Series!AO$148","v":0},{"$f":" I_Series!AP$148","v":0},{"$f":" I_Series!AQ$148","v":0},{"$f":" I_Series!AR$148","v":0},{"$f":" I_Series!AS$148","v":0},{"$f":" I_Series!AT$148","v":0},{"$f":" I_Series!AU$148","v":0},{"$f":" I_Series!AV$148","v":0},{"$f":" I_Series!AW$148","v":0},{"$f":" I_Series!AX$148","v":0},{"$f":" I_Series!AY$148","v":0},{"$f":" I_Series!AZ$148","v":0},{"$f":" I_Series!BA$148","v":0},{"$f":" I_Series!BB$148","v":0},{"$f":" I_Series!BC$148","v":0},{"$f":" I_Series!BD$148","v":0},{"$f":" I_Series!BE$148","v":0},{"$f":" I_Series!BF$148","v":0},{"$f":" I_Series!BG$148","v":0},{"$f":" I_Series!BH$148","v":0},{"$f":" I_Series!BI$148","v":0},{"$f":" I_Series!BJ$148","v":0}]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[null,null,null,null,{"$f":"\"Period total \"&E278","v":"Period total RAB 2  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA279*SUMIF(280:280,AA280-1,278:278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Total non-capex related adjustments to \"&B274","v":"Total non-capex related adjustments to RAB 2"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA283:BJ283)","v":0},null,{"$f":" AA281 + AA276","v":0},{"$f":" AB281 + AB276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB 3"]
[]
[null,null,null,null,{"$f":" I_Series!E$151","v":"RAB 3 In-period non capex RAB adjustments"},{"$f":" I_Series!F$151","v":0},{"$f":" I_Series!G$151","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$151","v":0},{"$f":" I_Series!I$151","v":0},{"$f":" I_Series!J$151","v":0},{"$f":" I_Series!K$151","v":0},{"$f":" I_Series!L$151","v":0},{"$f":" I_Series!M$151","v":0},{"$f":" I_Series!N$151","v":0},{"$f":" I_Series!O$151","v":0},{"$f":" I_Series!P$151","v":0},{"$f":" I_Series!Q$151","v":0},{"$f":" I_Series!R$151","v":0},{"$f":" I_Series!S$151","v":0},{"$f":" I_Series!T$151","v":0},{"$f":" I_Series!U$151","v":0},{"$f":" I_Series!V$151","v":0},{"$f":" I_Series!W$151","v":0},{"$f":" I_Series!X$151","v":0},{"$f":" I_Series!Y$151","v":0},{"$f":" I_Series!Z$151","v":0},{"$f":" I_Series!AA$151","v":0},{"$f":" I_Series!AB$151","v":0},{"$f":" I_Series!AC$151","v":0},{"$f":" I_Series!AD$151","v":0},{"$f":" I_Series!AE$151","v":0},{"$f":" I_Series!AF$151","v":0},{"$f":" I_Series!AG$151","v":0},{"$f":" I_Series!AH$151","v":0},{"$f":" I_Series!AI$151","v":0},{"$f":" I_Series!AJ$151","v":0},{"$f":" I_Series!AK$151","v":0},{"$f":" I_Series!AL$151","v":0},{"$f":" I_Series!AM$151","v":0},{"$f":" I_Series!AN$151","v":0},{"$f":" I_Series!AO$151","v":0},{"$f":" I_Series!AP$151","v":0},{"$f":" I_Series!AQ$151","v":0},{"$f":" I_Series!AR$151","v":0},{"$f":" I_Series!AS$151","v":0},{"$f":" I_Series!AT$151","v":0},{"$f":" I_Series!AU$151","v":0},{"$f":" I_Series!AV$151","v":0},{"$f":" I_Series!AW$151","v":0},{"$f":" I_Series!AX$151","v":0},{"$f":" I_Series!AY$151","v":0},{"$f":" I_Series!AZ$151","v":0},{"$f":" I_Series!BA$151","v":0},{"$f":" I_Series!BB$151","v":0},{"$f":" I_Series!BC$151","v":0},{"$f":" I_Series!BD$151","v":0},{"$f":" I_Series!BE$151","v":0},{"$f":" I_Series!BF$151","v":0},{"$f":" I_Series!BG$151","v":0},{"$f":" I_Series!BH$151","v":0},{"$f":" I_Series!BI$151","v":0},{"$f":" I_Series!BJ$151","v":0}]
[]
[null,null,null,null,{"$f":" I_Series!E$152","v":"RAB 3  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$152","v":0},{"$f":" I_Series!G$152","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$152","v":0},{"$f":" I_Series!I$152","v":0},{"$f":" I_Series!J$152","v":0},{"$f":" I_Series!K$152","v":0},{"$f":" I_Series!L$152","v":0},{"$f":" I_Series!M$152","v":0},{"$f":" I_Series!N$152","v":0},{"$f":" I_Series!O$152","v":0},{"$f":" I_Series!P$152","v":0},{"$f":" I_Series!Q$152","v":0},{"$f":" I_Series!R$152","v":0},{"$f":" I_Series!S$152","v":0},{"$f":" I_Series!T$152","v":0},{"$f":" I_Series!U$152","v":0},{"$f":" I_Series!V$152","v":0},{"$f":" I_Series!W$152","v":0},{"$f":" I_Series!X$152","v":0},{"$f":" I_Series!Y$152","v":0},{"$f":" I_Series!Z$152","v":0},{"$f":" I_Series!AA$152","v":0},{"$f":" I_Series!AB$152","v":0},{"$f":" I_Series!AC$152","v":0},{"$f":" I_Series!AD$152","v":0},{"$f":" I_Series!AE$152","v":0},{"$f":" I_Series!AF$152","v":0},{"$f":" I_Series!AG$152","v":0},{"$f":" I_Series!AH$152","v":0},{"$f":" I_Series!AI$152","v":0},{"$f":" I_Series!AJ$152","v":0},{"$f":" I_Series!AK$152","v":0},{"$f":" I_Series!AL$152","v":0},{"$f":" I_Series!AM$152","v":0},{"$f":" I_Series!AN$152","v":0},{"$f":" I_Series!AO$152","v":0},{"$f":" I_Series!AP$152","v":0},{"$f":" I_Series!AQ$152","v":0},{"$f":" I_Series!AR$152","v":0},{"$f":" I_Series!AS$152","v":0},{"$f":" I_Series!AT$152","v":0},{"$f":" I_Series!AU$152","v":0},{"$f":" I_Series!AV$152","v":0},{"$f":" I_Series!AW$152","v":0},{"$f":" I_Series!AX$152","v":0},{"$f":" I_Series!AY$152","v":0},{"$f":" I_Series!AZ$152","v":0},{"$f":" I_Series!BA$152","v":0},{"$f":" I_Series!BB$152","v":0},{"$f":" I_Series!BC$152","v":0},{"$f":" I_Series!BD$152","v":0},{"$f":" I_Series!BE$152","v":0},{"$f":" I_Series!BF$152","v":0},{"$f":" I_Series!BG$152","v":0},{"$f":" I_Series!BH$152","v":0},{"$f":" I_Series!BI$152","v":0},{"$f":" I_Series!BJ$152","v":0}]
[null,null,null,null,{"$f":" C_Time!E$138","v":"New pricing period flag (for true-ups)"},{"$f":" C_Time!F$138","v":0},{"$f":" C_Time!G$138","v":"flag"},{"$f":" C_Time!H$138","v":0},{"$f":" C_Time!I$138","v":0},{"$f":" C_Time!J$138","v":0},{"$f":" C_Time!K$138","v":0},{"$f":" C_Time!L$138","v":0},{"$f":" C_Time!M$138","v":0},{"$f":" C_Time!N$138","v":0},{"$f":" C_Time!O$138","v":0},{"$f":" C_Time!P$138","v":0},{"$f":" C_Time!Q$138","v":0},{"$f":" C_Time!R$138","v":0},{"$f":" C_Time!S$138","v":0},{"$f":" C_Time!T$138","v":0},{"$f":" C_Time!U$138","v":0},{"$f":" C_Time!V$138","v":0},{"$f":" C_Time!W$138","v":0},{"$f":" C_Time!X$138","v":0},{"$f":" C_Time!Y$138","v":0},{"$f":" C_Time!Z$138","v":0},{"$f":" C_Time!AA$138","v":1},{"$f":" C_Time!AB$138","v":0},{"$f":" C_Time!AC$138","v":0},{"$f":" C_Time!AD$138","v":0},{"$f":" C_Time!AE$138","v":1},{"$f":" C_Time!AF$138","v":1},{"$f":" C_Time!AG$138","v":0},{"$f":" C_Time!AH$138","v":1},{"$f":" C_Time!AI$138","v":0},{"$f":" C_Time!AJ$138","v":0},{"$f":" C_Time!AK$138","v":0},{"$f":" C_Time!AL$138","v":0},{"$f":" C_Time!AM$138","v":1},{"$f":" C_Time!AN$138","v":0},{"$f":" C_Time!AO$138","v":0},{"$f":" C_Time!AP$138","v":0},{"$f":" C_Time!AQ$138","v":0},{"$f":" C_Time!AR$138","v":1},{"$f":" C_Time!AS$138","v":0},{"$f":" C_Time!AT$138","v":0},{"$f":" C_Time!AU$138","v":0},{"$f":" C_Time!AV$138","v":0},{"$f":" C_Time!AW$138","v":1},{"$f":" C_Time!AX$138","v":0},{"$f":" C_Time!AY$138","v":0},{"$f":" C_Time!AZ$138","v":0},{"$f":" C_Time!BA$138","v":0},{"$f":" C_Time!BB$138","v":1},{"$f":" C_Time!BC$138","v":0},{"$f":" C_Time!BD$138","v":0},{"$f":" C_Time!BE$138","v":0},{"$f":" C_Time!BF$138","v":0},{"$f":" C_Time!BG$138","v":1},{"$f":" C_Time!BH$138","v":0},{"$f":" C_Time!BI$138","v":0},{"$f":" C_Time!BJ$138","v":0}]
[null,null,null,null,{"$f":" C_Time!E$139","v":"Period number"},{"$f":" C_Time!F$139","v":0},{"$f":" C_Time!G$139","v":"#"},{"$f":" C_Time!H$139","v":0},{"$f":" C_Time!I$139","v":0},{"$f":" C_Time!J$139","v":0},{"$f":" C_Time!K$139","v":0},{"$f":" C_Time!L$139","v":0},{"$f":" C_Time!M$139","v":0},{"$f":" C_Time!N$139","v":0},{"$f":" C_Time!O$139","v":0},{"$f":" C_Time!P$139","v":0},{"$f":" C_Time!Q$139","v":0},{"$f":" C_Time!R$139","v":0},{"$f":" C_Time!S$139","v":0},{"$f":" C_Time!T$139","v":0},{"$f":" C_Time!U$139","v":0},{"$f":" C_Time!V$139","v":0},{"$f":" C_Time!W$139","v":0},{"$f":" C_Time!X$139","v":0},{"$f":" C_Time!Y$139","v":0},{"$f":" C_Time!Z$139","v":0},{"$f":" C_Time!AA$139","v":1},{"$f":" C_Time!AB$139","v":1},{"$f":" C_Time!AC$139","v":1},{"$f":" C_Time!AD$139","v":1},{"$f":" C_Time!AE$139","v":2},{"$f":" C_Time!AF$139","v":3},{"$f":" C_Time!AG$139","v":3},{"$f":" C_Time!AH$139","v":4},{"$f":" C_Time!AI$139","v":4},{"$f":" C_Time!AJ$139","v":4},{"$f":" C_Time!AK$139","v":4},{"$f":" C_Time!AL$139","v":4},{"$f":" C_Time!AM$139","v":5},{"$f":" C_Time!AN$139","v":5},{"$f":" C_Time!AO$139","v":5},{"$f":" C_Time!AP$139","v":5},{"$f":" C_Time!AQ$139","v":5},{"$f":" C_Time!AR$139","v":6},{"$f":" C_Time!AS$139","v":6},{"$f":" C_Time!AT$139","v":6},{"$f":" C_Time!AU$139","v":6},{"$f":" C_Time!AV$139","v":6},{"$f":" C_Time!AW$139","v":7},{"$f":" C_Time!AX$139","v":7},{"$f":" C_Time!AY$139","v":7},{"$f":" C_Time!AZ$139","v":7},{"$f":" C_Time!BA$139","v":7},{"$f":" C_Time!BB$139","v":8},{"$f":" C_Time!BC$139","v":8},{"$f":" C_Time!BD$139","v":8},{"$f":" C_Time!BE$139","v":8},{"$f":" C_Time!BF$139","v":8},{"$f":" C_Time!BG$139","v":9},{"$f":" C_Time!BH$139","v":9},{"$f":" C_Time!BI$139","v":9},{"$f":" C_Time!BJ$139","v":9}]
[null,null,null,null,{"$f":"\"Period total \"&E289","v":"Period total RAB 3  non capex RAB adjustments effected at start of price control period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA290*SUMIF(291:291,AA291-1,289:289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Total non-capex related adjustments to \"&B285","v":"Total non-capex related adjustments to RAB 3"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA294:BJ294)","v":0},null,{"$f":" AA292 + AA287","v":0},{"$f":" AB292 + AB287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other RAB adjustments Risk sharing"]
[]
[]
[null,null,null,null,{"$f":"C_TRS!E$140","v":"RAB adjustments from TRS effected at start of price control period"},null,{"$f":"C_TRS!G$140","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_TRS!AA$140","v":0},{"$f":"C_TRS!AB$140","v":0},{"$f":"C_TRS!AC$140","v":0},{"$f":"C_TRS!AD$140","v":0},{"$f":"C_TRS!AE$140","v":0},{"$f":"C_TRS!AF$140","v":0},{"$f":"C_TRS!AG$140","v":0},{"$f":"C_TRS!AH$140","v":0},{"$f":"C_TRS!AI$140","v":0},{"$f":"C_TRS!AJ$140","v":0},{"$f":"C_TRS!AK$140","v":0},{"$f":"C_TRS!AL$140","v":0},{"$f":"C_TRS!AM$140","v":0},{"$f":"C_TRS!AN$140","v":0},{"$f":"C_TRS!AO$140","v":0},{"$f":"C_TRS!AP$140","v":0},{"$f":"C_TRS!AQ$140","v":0},{"$f":"C_TRS!AR$140","v":0},{"$f":"C_TRS!AS$140","v":0},{"$f":"C_TRS!AT$140","v":0},{"$f":"C_TRS!AU$140","v":0},{"$f":"C_TRS!AV$140","v":0},{"$f":"C_TRS!AW$140","v":0},{"$f":"C_TRS!AX$140","v":0},{"$f":"C_TRS!AY$140","v":0},{"$f":"C_TRS!AZ$140","v":0},{"$f":"C_TRS!BA$140","v":0},{"$f":"C_TRS!BB$140","v":0},{"$f":"C_TRS!BC$140","v":0},{"$f":"C_TRS!BD$140","v":0},{"$f":"C_TRS!BE$140","v":0},{"$f":"C_TRS!BF$140","v":0},{"$f":"C_TRS!BG$140","v":0},{"$f":"C_TRS!BH$140","v":0},{"$f":"C_TRS!BI$140","v":0},{"$f":"C_TRS!BJ$140","v":0}]
[null,null,null,null,"RAB adjustments from TRS effected at start of price control period",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA300:BJ300)","v":0},null,{"$f":"AA299","v":0},{"$f":"AB299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_TRS!E$148","v":"TRS RAB adjustment Depreciation"},{"$f":"C_TRS!F$148","v":0},{"$f":"C_TRS!G$148","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_TRS!AA$148","v":0},{"$f":"C_TRS!AB$148","v":0},{"$f":"C_TRS!AC$148","v":0},{"$f":"C_TRS!AD$148","v":0},{"$f":"C_TRS!AE$148","v":0},{"$f":"C_TRS!AF$148","v":0},{"$f":"C_TRS!AG$148","v":0},{"$f":"C_TRS!AH$148","v":0},{"$f":"C_TRS!AI$148","v":0},{"$f":"C_TRS!AJ$148","v":0},{"$f":"C_TRS!AK$148","v":0},{"$f":"C_TRS!AL$148","v":0},{"$f":"C_TRS!AM$148","v":0},{"$f":"C_TRS!AN$148","v":0},{"$f":"C_TRS!AO$148","v":0},{"$f":"C_TRS!AP$148","v":0},{"$f":"C_TRS!AQ$148","v":0},{"$f":"C_TRS!AR$148","v":0},{"$f":"C_TRS!AS$148","v":0},{"$f":"C_TRS!AT$148","v":0},{"$f":"C_TRS!AU$148","v":0},{"$f":"C_TRS!AV$148","v":0},{"$f":"C_TRS!AW$148","v":0},{"$f":"C_TRS!AX$148","v":0},{"$f":"C_TRS!AY$148","v":0},{"$f":"C_TRS!AZ$148","v":0},{"$f":"C_TRS!BA$148","v":0},{"$f":"C_TRS!BB$148","v":0},{"$f":"C_TRS!BC$148","v":0},{"$f":"C_TRS!BD$148","v":0},{"$f":"C_TRS!BE$148","v":0},{"$f":"C_TRS!BF$148","v":0},{"$f":"C_TRS!BG$148","v":0},{"$f":"C_TRS!BH$148","v":0},{"$f":"C_TRS!BI$148","v":0},{"$f":"C_TRS!BJ$148","v":0}]
[null,null,null,null,"Risk sharing RAB adjustment depreciation",null,{"$f":"G302","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA303:BJ303)","v":0},null,{"$f":"AA302","v":0},{"$f":"AB302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reported RAB"]
[null,null,null,null,{"$f":"C_TRS!E$135","v":"Reported RAB adjustments from Traffic risk sharing effected intra-period"},null,{"$f":"C_TRS!G$135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_TRS!AA$135","v":0},{"$f":"C_TRS!AB$135","v":0},{"$f":"C_TRS!AC$135","v":0},{"$f":"C_TRS!AD$135","v":0},{"$f":"C_TRS!AE$135","v":0},{"$f":"C_TRS!AF$135","v":0},{"$f":"C_TRS!AG$135","v":0},{"$f":"C_TRS!AH$135","v":0},{"$f":"C_TRS!AI$135","v":0},{"$f":"C_TRS!AJ$135","v":0},{"$f":"C_TRS!AK$135","v":0},{"$f":"C_TRS!AL$135","v":0},{"$f":"C_TRS!AM$135","v":0},{"$f":"C_TRS!AN$135","v":0},{"$f":"C_TRS!AO$135","v":0},{"$f":"C_TRS!AP$135","v":0},{"$f":"C_TRS!AQ$135","v":0},{"$f":"C_TRS!AR$135","v":0},{"$f":"C_TRS!AS$135","v":0},{"$f":"C_TRS!AT$135","v":0},{"$f":"C_TRS!AU$135","v":0},{"$f":"C_TRS!AV$135","v":0},{"$f":"C_TRS!AW$135","v":0},{"$f":"C_TRS!AX$135","v":0},{"$f":"C_TRS!AY$135","v":0},{"$f":"C_TRS!AZ$135","v":0},{"$f":"C_TRS!BA$135","v":0},{"$f":"C_TRS!BB$135","v":0},{"$f":"C_TRS!BC$135","v":0},{"$f":"C_TRS!BD$135","v":0},{"$f":"C_TRS!BE$135","v":0},{"$f":"C_TRS!BF$135","v":0},{"$f":"C_TRS!BG$135","v":0},{"$f":"C_TRS!BH$135","v":0},{"$f":"C_TRS!BI$135","v":0},{"$f":"C_TRS!BJ$135","v":0}]
[null,null,null,null,"Reported RAB adjustments from Traffic risk sharing effected intra-period",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA306:BJ306)","v":0},null,{"$f":"AA305","v":0},{"$f":"AB305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_RAB","index":28,"n_rows":227,"n_cols":62,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Allowed RAB additions"]
[]
[null,null,{"$f":" I_Series!C$44","v":"High capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$45","v":"Allowed cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$45","v":0},{"$f":" I_Series!G$45","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$45","v":"RPI indexation to be applied"},{"$f":" I_Series!I$45","v":"HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)"},{"$f":" I_Series!J$45","v":0},{"$f":" I_Series!K$45","v":"Being published with this model"},{"$f":" I_Series!L$45","v":0},{"$f":" I_Series!M$45","v":0},{"$f":" I_Series!N$45","v":0},{"$f":" I_Series!O$45","v":0},{"$f":" I_Series!P$45","v":0},{"$f":" I_Series!Q$45","v":0},{"$f":" I_Series!R$45","v":0},{"$f":" I_Series!S$45","v":0},{"$f":" I_Series!T$45","v":0},{"$f":" I_Series!U$45","v":0},{"$f":" I_Series!V$45","v":0},{"$f":" I_Series!W$45","v":0},{"$f":" I_Series!X$45","v":0},{"$f":" I_Series!Y$45","v":0},{"$f":" I_Series!Z$45","v":0},{"$f":" I_Series!AA$45","v":0},{"$f":" I_Series!AB$45","v":0},{"$f":" I_Series!AC$45","v":0},{"$f":" I_Series!AD$45","v":0},{"$f":" I_Series!AE$45","v":0},{"$f":" I_Series!AF$45","v":0},{"$f":" I_Series!AG$45","v":0},{"$f":" I_Series!AH$45","v":0},{"$f":" I_Series!AI$45","v":0},{"$f":" I_Series!AJ$45","v":0},{"$f":" I_Series!AK$45","v":0},{"$f":" I_Series!AL$45","v":0},{"$f":" I_Series!AM$45","v":1085.466968831412},{"$f":" I_Series!AN$45","v":1082.9683422467081},{"$f":" I_Series!AO$45","v":1086.9371939896409},{"$f":" I_Series!AP$45","v":880.36162912297095},{"$f":" I_Series!AQ$45","v":944.29627629810102},{"$f":" I_Series!AR$45","v":680.43384748135202},{"$f":" I_Series!AS$45","v":914.22205884751907},{"$f":" I_Series!AT$45","v":1177.1787308492071},{"$f":" I_Series!AU$45","v":1470.2001652114768},{"$f":" I_Series!AV$45","v":931.47144920753999},{"$f":" I_Series!AW$45","v":931.47144920753999},{"$f":" I_Series!AX$45","v":931.47144920753999},{"$f":" I_Series!AY$45","v":931.47144920753999},{"$f":" I_Series!AZ$45","v":931.47144920753999},{"$f":" I_Series!BA$45","v":931.47144920753999},{"$f":" I_Series!BB$45","v":931.47144920753999},{"$f":" I_Series!BC$45","v":931.47144920753999},{"$f":" I_Series!BD$45","v":931.47144920753999},{"$f":" I_Series!BE$45","v":931.47144920753999},{"$f":" I_Series!BF$45","v":931.47144920753999},{"$f":" I_Series!BG$45","v":931.47144920753999},{"$f":" I_Series!BH$45","v":931.47144920753999},{"$f":" I_Series!BI$45","v":931.47144920753999},{"$f":" I_Series!BJ$45","v":931.47144920753999}]
[null,null,null,null,{"$f":" I_Series!E$46","v":"Allowed cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$46","v":0},{"$f":" I_Series!G$46","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$46","v":"RPI indexation to be applied"},{"$f":" I_Series!I$46","v":0},{"$f":" I_Series!J$46","v":0},{"$f":" I_Series!K$46","v":0},{"$f":" I_Series!L$46","v":0},{"$f":" I_Series!M$46","v":0},{"$f":" I_Series!N$46","v":0},{"$f":" I_Series!O$46","v":0},{"$f":" I_Series!P$46","v":0},{"$f":" I_Series!Q$46","v":0},{"$f":" I_Series!R$46","v":0},{"$f":" I_Series!S$46","v":0},{"$f":" I_Series!T$46","v":0},{"$f":" I_Series!U$46","v":0},{"$f":" I_Series!V$46","v":0},{"$f":" I_Series!W$46","v":0},{"$f":" I_Series!X$46","v":0},{"$f":" I_Series!Y$46","v":0},{"$f":" I_Series!Z$46","v":0},{"$f":" I_Series!AA$46","v":0},{"$f":" I_Series!AB$46","v":0},{"$f":" I_Series!AC$46","v":0},{"$f":" I_Series!AD$46","v":0},{"$f":" I_Series!AE$46","v":0},{"$f":" I_Series!AF$46","v":0},{"$f":" I_Series!AG$46","v":0},{"$f":" I_Series!AH$46","v":0},{"$f":" I_Series!AI$46","v":0},{"$f":" I_Series!AJ$46","v":0},{"$f":" I_Series!AK$46","v":0},{"$f":" I_Series!AL$46","v":0},{"$f":" I_Series!AM$46","v":0},{"$f":" I_Series!AN$46","v":0},{"$f":" I_Series!AO$46","v":0},{"$f":" I_Series!AP$46","v":0},{"$f":" I_Series!AQ$46","v":0},{"$f":" I_Series!AR$46","v":0},{"$f":" I_Series!AS$46","v":0},{"$f":" I_Series!AT$46","v":0},{"$f":" I_Series!AU$46","v":0},{"$f":" I_Series!AV$46","v":0},{"$f":" I_Series!AW$46","v":0},{"$f":" I_Series!AX$46","v":0},{"$f":" I_Series!AY$46","v":0},{"$f":" I_Series!AZ$46","v":0},{"$f":" I_Series!BA$46","v":0},{"$f":" I_Series!BB$46","v":0},{"$f":" I_Series!BC$46","v":0},{"$f":" I_Series!BD$46","v":0},{"$f":" I_Series!BE$46","v":0},{"$f":" I_Series!BF$46","v":0},{"$f":" I_Series!BG$46","v":0},{"$f":" I_Series!BH$46","v":0},{"$f":" I_Series!BI$46","v":0},{"$f":" I_Series!BJ$46","v":0}]
[null,null,null,null,{"$f":" I_Series!E$47","v":"Allowed cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$47","v":0},{"$f":" I_Series!G$47","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$47","v":"RPI indexation to be applied"},{"$f":" I_Series!I$47","v":0},{"$f":" I_Series!J$47","v":0},{"$f":" I_Series!K$47","v":0},{"$f":" I_Series!L$47","v":0},{"$f":" I_Series!M$47","v":0},{"$f":" I_Series!N$47","v":0},{"$f":" I_Series!O$47","v":0},{"$f":" I_Series!P$47","v":0},{"$f":" I_Series!Q$47","v":0},{"$f":" I_Series!R$47","v":0},{"$f":" I_Series!S$47","v":0},{"$f":" I_Series!T$47","v":0},{"$f":" I_Series!U$47","v":0},{"$f":" I_Series!V$47","v":0},{"$f":" I_Series!W$47","v":0},{"$f":" I_Series!X$47","v":0},{"$f":" I_Series!Y$47","v":0},{"$f":" I_Series!Z$47","v":0},{"$f":" I_Series!AA$47","v":0},{"$f":" I_Series!AB$47","v":0},{"$f":" I_Series!AC$47","v":0},{"$f":" I_Series!AD$47","v":0},{"$f":" I_Series!AE$47","v":0},{"$f":" I_Series!AF$47","v":0},{"$f":" I_Series!AG$47","v":0},{"$f":" I_Series!AH$47","v":0},{"$f":" I_Series!AI$47","v":0},{"$f":" I_Series!AJ$47","v":0},{"$f":" I_Series!AK$47","v":0},{"$f":" I_Series!AL$47","v":0},{"$f":" I_Series!AM$47","v":0},{"$f":" I_Series!AN$47","v":0},{"$f":" I_Series!AO$47","v":0},{"$f":" I_Series!AP$47","v":0},{"$f":" I_Series!AQ$47","v":0},{"$f":" I_Series!AR$47","v":0},{"$f":" I_Series!AS$47","v":0},{"$f":" I_Series!AT$47","v":0},{"$f":" I_Series!AU$47","v":0},{"$f":" I_Series!AV$47","v":0},{"$f":" I_Series!AW$47","v":0},{"$f":" I_Series!AX$47","v":0},{"$f":" I_Series!AY$47","v":0},{"$f":" I_Series!AZ$47","v":0},{"$f":" I_Series!BA$47","v":0},{"$f":" I_Series!BB$47","v":0},{"$f":" I_Series!BC$47","v":0},{"$f":" I_Series!BD$47","v":0},{"$f":" I_Series!BE$47","v":0},{"$f":" I_Series!BF$47","v":0},{"$f":" I_Series!BG$47","v":0},{"$f":" I_Series!BH$47","v":0},{"$f":" I_Series!BI$47","v":0},{"$f":" I_Series!BJ$47","v":0}]
[null,null,null,null,{"$f":" I_Series!E$48","v":"Allowed cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$48","v":0},{"$f":" I_Series!G$48","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$48","v":"RPI indexation to be applied"},{"$f":" I_Series!I$48","v":0},{"$f":" I_Series!J$48","v":0},{"$f":" I_Series!K$48","v":0},{"$f":" I_Series!L$48","v":0},{"$f":" I_Series!M$48","v":0},{"$f":" I_Series!N$48","v":0},{"$f":" I_Series!O$48","v":0},{"$f":" I_Series!P$48","v":0},{"$f":" I_Series!Q$48","v":0},{"$f":" I_Series!R$48","v":0},{"$f":" I_Series!S$48","v":0},{"$f":" I_Series!T$48","v":0},{"$f":" I_Series!U$48","v":0},{"$f":" I_Series!V$48","v":0},{"$f":" I_Series!W$48","v":0},{"$f":" I_Series!X$48","v":0},{"$f":" I_Series!Y$48","v":0},{"$f":" I_Series!Z$48","v":0},{"$f":" I_Series!AA$48","v":0},{"$f":" I_Series!AB$48","v":0},{"$f":" I_Series!AC$48","v":0},{"$f":" I_Series!AD$48","v":0},{"$f":" I_Series!AE$48","v":0},{"$f":" I_Series!AF$48","v":0},{"$f":" I_Series!AG$48","v":0},{"$f":" I_Series!AH$48","v":0},{"$f":" I_Series!AI$48","v":0},{"$f":" I_Series!AJ$48","v":0},{"$f":" I_Series!AK$48","v":0},{"$f":" I_Series!AL$48","v":0},{"$f":" I_Series!AM$48","v":0},{"$f":" I_Series!AN$48","v":0},{"$f":" I_Series!AO$48","v":0},{"$f":" I_Series!AP$48","v":0},{"$f":" I_Series!AQ$48","v":0},{"$f":" I_Series!AR$48","v":0},{"$f":" I_Series!AS$48","v":0},{"$f":" I_Series!AT$48","v":0},{"$f":" I_Series!AU$48","v":0},{"$f":" I_Series!AV$48","v":0},{"$f":" I_Series!AW$48","v":0},{"$f":" I_Series!AX$48","v":0},{"$f":" I_Series!AY$48","v":0},{"$f":" I_Series!AZ$48","v":0},{"$f":" I_Series!BA$48","v":0},{"$f":" I_Series!BB$48","v":0},{"$f":" I_Series!BC$48","v":0},{"$f":" I_Series!BD$48","v":0},{"$f":" I_Series!BE$48","v":0},{"$f":" I_Series!BF$48","v":0},{"$f":" I_Series!BG$48","v":0},{"$f":" I_Series!BH$48","v":0},{"$f":" I_Series!BI$48","v":0},{"$f":" I_Series!BJ$48","v":0}]
[null,null,null,null,{"$f":" I_Series!E$49","v":"Allowed cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$49","v":0},{"$f":" I_Series!G$49","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$49","v":"RPI indexation to be applied"},{"$f":" I_Series!I$49","v":0},{"$f":" I_Series!J$49","v":0},{"$f":" I_Series!K$49","v":0},{"$f":" I_Series!L$49","v":0},{"$f":" I_Series!M$49","v":0},{"$f":" I_Series!N$49","v":0},{"$f":" I_Series!O$49","v":0},{"$f":" I_Series!P$49","v":0},{"$f":" I_Series!Q$49","v":0},{"$f":" I_Series!R$49","v":0},{"$f":" I_Series!S$49","v":0},{"$f":" I_Series!T$49","v":0},{"$f":" I_Series!U$49","v":0},{"$f":" I_Series!V$49","v":0},{"$f":" I_Series!W$49","v":0},{"$f":" I_Series!X$49","v":0},{"$f":" I_Series!Y$49","v":0},{"$f":" I_Series!Z$49","v":0},{"$f":" I_Series!AA$49","v":0},{"$f":" I_Series!AB$49","v":0},{"$f":" I_Series!AC$49","v":0},{"$f":" I_Series!AD$49","v":0},{"$f":" I_Series!AE$49","v":0},{"$f":" I_Series!AF$49","v":0},{"$f":" I_Series!AG$49","v":0},{"$f":" I_Series!AH$49","v":0},{"$f":" I_Series!AI$49","v":0},{"$f":" I_Series!AJ$49","v":0},{"$f":" I_Series!AK$49","v":0},{"$f":" I_Series!AL$49","v":0},{"$f":" I_Series!AM$49","v":0},{"$f":" I_Series!AN$49","v":0},{"$f":" I_Series!AO$49","v":0},{"$f":" I_Series!AP$49","v":0},{"$f":" I_Series!AQ$49","v":0},{"$f":" I_Series!AR$49","v":0},{"$f":" I_Series!AS$49","v":0},{"$f":" I_Series!AT$49","v":0},{"$f":" I_Series!AU$49","v":0},{"$f":" I_Series!AV$49","v":0},{"$f":" I_Series!AW$49","v":0},{"$f":" I_Series!AX$49","v":0},{"$f":" I_Series!AY$49","v":0},{"$f":" I_Series!AZ$49","v":0},{"$f":" I_Series!BA$49","v":0},{"$f":" I_Series!BB$49","v":0},{"$f":" I_Series!BC$49","v":0},{"$f":" I_Series!BD$49","v":0},{"$f":" I_Series!BE$49","v":0},{"$f":" I_Series!BF$49","v":0},{"$f":" I_Series!BG$49","v":0},{"$f":" I_Series!BH$49","v":0},{"$f":" I_Series!BI$49","v":0},{"$f":" I_Series!BJ$49","v":0}]
[null,null,null,null,{"$f":" I_Series!E$50","v":"Allowed cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$50","v":0},{"$f":" I_Series!G$50","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$50","v":"RPI indexation to be applied"},{"$f":" I_Series!I$50","v":0},{"$f":" I_Series!J$50","v":0},{"$f":" I_Series!K$50","v":0},{"$f":" I_Series!L$50","v":0},{"$f":" I_Series!M$50","v":0},{"$f":" I_Series!N$50","v":0},{"$f":" I_Series!O$50","v":0},{"$f":" I_Series!P$50","v":0},{"$f":" I_Series!Q$50","v":0},{"$f":" I_Series!R$50","v":0},{"$f":" I_Series!S$50","v":0},{"$f":" I_Series!T$50","v":0},{"$f":" I_Series!U$50","v":0},{"$f":" I_Series!V$50","v":0},{"$f":" I_Series!W$50","v":0},{"$f":" I_Series!X$50","v":0},{"$f":" I_Series!Y$50","v":0},{"$f":" I_Series!Z$50","v":0},{"$f":" I_Series!AA$50","v":0},{"$f":" I_Series!AB$50","v":0},{"$f":" I_Series!AC$50","v":0},{"$f":" I_Series!AD$50","v":0},{"$f":" I_Series!AE$50","v":0},{"$f":" I_Series!AF$50","v":0},{"$f":" I_Series!AG$50","v":0},{"$f":" I_Series!AH$50","v":0},{"$f":" I_Series!AI$50","v":0},{"$f":" I_Series!AJ$50","v":0},{"$f":" I_Series!AK$50","v":0},{"$f":" I_Series!AL$50","v":0},{"$f":" I_Series!AM$50","v":0},{"$f":" I_Series!AN$50","v":0},{"$f":" I_Series!AO$50","v":0},{"$f":" I_Series!AP$50","v":0},{"$f":" I_Series!AQ$50","v":0},{"$f":" I_Series!AR$50","v":0},{"$f":" I_Series!AS$50","v":0},{"$f":" I_Series!AT$50","v":0},{"$f":" I_Series!AU$50","v":0},{"$f":" I_Series!AV$50","v":0},{"$f":" I_Series!AW$50","v":0},{"$f":" I_Series!AX$50","v":0},{"$f":" I_Series!AY$50","v":0},{"$f":" I_Series!AZ$50","v":0},{"$f":" I_Series!BA$50","v":0},{"$f":" I_Series!BB$50","v":0},{"$f":" I_Series!BC$50","v":0},{"$f":" I_Series!BD$50","v":0},{"$f":" I_Series!BE$50","v":0},{"$f":" I_Series!BF$50","v":0},{"$f":" I_Series!BG$50","v":0},{"$f":" I_Series!BH$50","v":0},{"$f":" I_Series!BI$50","v":0},{"$f":" I_Series!BJ$50","v":0}]
[null,null,null,null,{"$f":" I_Series!E$51","v":"Allowed cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$51","v":0},{"$f":" I_Series!G$51","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$51","v":"RPI indexation to be applied"},{"$f":" I_Series!I$51","v":0},{"$f":" I_Series!J$51","v":0},{"$f":" I_Series!K$51","v":0},{"$f":" I_Series!L$51","v":0},{"$f":" I_Series!M$51","v":0},{"$f":" I_Series!N$51","v":0},{"$f":" I_Series!O$51","v":0},{"$f":" I_Series!P$51","v":0},{"$f":" I_Series!Q$51","v":0},{"$f":" I_Series!R$51","v":0},{"$f":" I_Series!S$51","v":0},{"$f":" I_Series!T$51","v":0},{"$f":" I_Series!U$51","v":0},{"$f":" I_Series!V$51","v":0},{"$f":" I_Series!W$51","v":0},{"$f":" I_Series!X$51","v":0},{"$f":" I_Series!Y$51","v":0},{"$f":" I_Series!Z$51","v":0},{"$f":" I_Series!AA$51","v":0},{"$f":" I_Series!AB$51","v":0},{"$f":" I_Series!AC$51","v":0},{"$f":" I_Series!AD$51","v":0},{"$f":" I_Series!AE$51","v":0},{"$f":" I_Series!AF$51","v":0},{"$f":" I_Series!AG$51","v":0},{"$f":" I_Series!AH$51","v":0},{"$f":" I_Series!AI$51","v":0},{"$f":" I_Series!AJ$51","v":0},{"$f":" I_Series!AK$51","v":0},{"$f":" I_Series!AL$51","v":0},{"$f":" I_Series!AM$51","v":0},{"$f":" I_Series!AN$51","v":0},{"$f":" I_Series!AO$51","v":0},{"$f":" I_Series!AP$51","v":0},{"$f":" I_Series!AQ$51","v":0},{"$f":" I_Series!AR$51","v":0},{"$f":" I_Series!AS$51","v":0},{"$f":" I_Series!AT$51","v":0},{"$f":" I_Series!AU$51","v":0},{"$f":" I_Series!AV$51","v":0},{"$f":" I_Series!AW$51","v":0},{"$f":" I_Series!AX$51","v":0},{"$f":" I_Series!AY$51","v":0},{"$f":" I_Series!AZ$51","v":0},{"$f":" I_Series!BA$51","v":0},{"$f":" I_Series!BB$51","v":0},{"$f":" I_Series!BC$51","v":0},{"$f":" I_Series!BD$51","v":0},{"$f":" I_Series!BE$51","v":0},{"$f":" I_Series!BF$51","v":0},{"$f":" I_Series!BG$51","v":0},{"$f":" I_Series!BH$51","v":0},{"$f":" I_Series!BI$51","v":0},{"$f":" I_Series!BJ$51","v":0}]
[null,null,null,null,{"$f":" I_Series!E$52","v":"Allowed cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$52","v":0},{"$f":" I_Series!G$52","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$52","v":"RPI indexation to be applied"},{"$f":" I_Series!I$52","v":0},{"$f":" I_Series!J$52","v":0},{"$f":" I_Series!K$52","v":0},{"$f":" I_Series!L$52","v":0},{"$f":" I_Series!M$52","v":0},{"$f":" I_Series!N$52","v":0},{"$f":" I_Series!O$52","v":0},{"$f":" I_Series!P$52","v":0},{"$f":" I_Series!Q$52","v":0},{"$f":" I_Series!R$52","v":0},{"$f":" I_Series!S$52","v":0},{"$f":" I_Series!T$52","v":0},{"$f":" I_Series!U$52","v":0},{"$f":" I_Series!V$52","v":0},{"$f":" I_Series!W$52","v":0},{"$f":" I_Series!X$52","v":0},{"$f":" I_Series!Y$52","v":0},{"$f":" I_Series!Z$52","v":0},{"$f":" I_Series!AA$52","v":0},{"$f":" I_Series!AB$52","v":0},{"$f":" I_Series!AC$52","v":0},{"$f":" I_Series!AD$52","v":0},{"$f":" I_Series!AE$52","v":0},{"$f":" I_Series!AF$52","v":0},{"$f":" I_Series!AG$52","v":0},{"$f":" I_Series!AH$52","v":0},{"$f":" I_Series!AI$52","v":0},{"$f":" I_Series!AJ$52","v":0},{"$f":" I_Series!AK$52","v":0},{"$f":" I_Series!AL$52","v":0},{"$f":" I_Series!AM$52","v":0},{"$f":" I_Series!AN$52","v":0},{"$f":" I_Series!AO$52","v":0},{"$f":" I_Series!AP$52","v":0},{"$f":" I_Series!AQ$52","v":0},{"$f":" I_Series!AR$52","v":0},{"$f":" I_Series!AS$52","v":0},{"$f":" I_Series!AT$52","v":0},{"$f":" I_Series!AU$52","v":0},{"$f":" I_Series!AV$52","v":0},{"$f":" I_Series!AW$52","v":0},{"$f":" I_Series!AX$52","v":0},{"$f":" I_Series!AY$52","v":0},{"$f":" I_Series!AZ$52","v":0},{"$f":" I_Series!BA$52","v":0},{"$f":" I_Series!BB$52","v":0},{"$f":" I_Series!BC$52","v":0},{"$f":" I_Series!BD$52","v":0},{"$f":" I_Series!BE$52","v":0},{"$f":" I_Series!BF$52","v":0},{"$f":" I_Series!BG$52","v":0},{"$f":" I_Series!BH$52","v":0},{"$f":" I_Series!BI$52","v":0},{"$f":" I_Series!BJ$52","v":0}]
[null,null,null,null,{"$f":" I_Series!E$53","v":"Allowed cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$53","v":0},{"$f":" I_Series!G$53","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$53","v":"RPI indexation to be applied"},{"$f":" I_Series!I$53","v":0},{"$f":" I_Series!J$53","v":0},{"$f":" I_Series!K$53","v":0},{"$f":" I_Series!L$53","v":0},{"$f":" I_Series!M$53","v":0},{"$f":" I_Series!N$53","v":0},{"$f":" I_Series!O$53","v":0},{"$f":" I_Series!P$53","v":0},{"$f":" I_Series!Q$53","v":0},{"$f":" I_Series!R$53","v":0},{"$f":" I_Series!S$53","v":0},{"$f":" I_Series!T$53","v":0},{"$f":" I_Series!U$53","v":0},{"$f":" I_Series!V$53","v":0},{"$f":" I_Series!W$53","v":0},{"$f":" I_Series!X$53","v":0},{"$f":" I_Series!Y$53","v":0},{"$f":" I_Series!Z$53","v":0},{"$f":" I_Series!AA$53","v":0},{"$f":" I_Series!AB$53","v":0},{"$f":" I_Series!AC$53","v":0},{"$f":" I_Series!AD$53","v":0},{"$f":" I_Series!AE$53","v":0},{"$f":" I_Series!AF$53","v":0},{"$f":" I_Series!AG$53","v":0},{"$f":" I_Series!AH$53","v":0},{"$f":" I_Series!AI$53","v":0},{"$f":" I_Series!AJ$53","v":0},{"$f":" I_Series!AK$53","v":0},{"$f":" I_Series!AL$53","v":0},{"$f":" I_Series!AM$53","v":0},{"$f":" I_Series!AN$53","v":0},{"$f":" I_Series!AO$53","v":0},{"$f":" I_Series!AP$53","v":0},{"$f":" I_Series!AQ$53","v":0},{"$f":" I_Series!AR$53","v":0},{"$f":" I_Series!AS$53","v":0},{"$f":" I_Series!AT$53","v":0},{"$f":" I_Series!AU$53","v":0},{"$f":" I_Series!AV$53","v":0},{"$f":" I_Series!AW$53","v":0},{"$f":" I_Series!AX$53","v":0},{"$f":" I_Series!AY$53","v":0},{"$f":" I_Series!AZ$53","v":0},{"$f":" I_Series!BA$53","v":0},{"$f":" I_Series!BB$53","v":0},{"$f":" I_Series!BC$53","v":0},{"$f":" I_Series!BD$53","v":0},{"$f":" I_Series!BE$53","v":0},{"$f":" I_Series!BF$53","v":0},{"$f":" I_Series!BG$53","v":0},{"$f":" I_Series!BH$53","v":0},{"$f":" I_Series!BI$53","v":0},{"$f":" I_Series!BJ$53","v":0}]
[null,null,null,null,{"$f":" I_Series!E$54","v":"Allowed cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$54","v":0},{"$f":" I_Series!G$54","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$54","v":"RPI indexation to be applied"},{"$f":" I_Series!I$54","v":0},{"$f":" I_Series!J$54","v":0},{"$f":" I_Series!K$54","v":0},{"$f":" I_Series!L$54","v":0},{"$f":" I_Series!M$54","v":0},{"$f":" I_Series!N$54","v":0},{"$f":" I_Series!O$54","v":0},{"$f":" I_Series!P$54","v":0},{"$f":" I_Series!Q$54","v":0},{"$f":" I_Series!R$54","v":0},{"$f":" I_Series!S$54","v":0},{"$f":" I_Series!T$54","v":0},{"$f":" I_Series!U$54","v":0},{"$f":" I_Series!V$54","v":0},{"$f":" I_Series!W$54","v":0},{"$f":" I_Series!X$54","v":0},{"$f":" I_Series!Y$54","v":0},{"$f":" I_Series!Z$54","v":0},{"$f":" I_Series!AA$54","v":0},{"$f":" I_Series!AB$54","v":0},{"$f":" I_Series!AC$54","v":0},{"$f":" I_Series!AD$54","v":0},{"$f":" I_Series!AE$54","v":0},{"$f":" I_Series!AF$54","v":0},{"$f":" I_Series!AG$54","v":0},{"$f":" I_Series!AH$54","v":0},{"$f":" I_Series!AI$54","v":0},{"$f":" I_Series!AJ$54","v":0},{"$f":" I_Series!AK$54","v":0},{"$f":" I_Series!AL$54","v":0},{"$f":" I_Series!AM$54","v":0},{"$f":" I_Series!AN$54","v":0},{"$f":" I_Series!AO$54","v":0},{"$f":" I_Series!AP$54","v":0},{"$f":" I_Series!AQ$54","v":0},{"$f":" I_Series!AR$54","v":0},{"$f":" I_Series!AS$54","v":0},{"$f":" I_Series!AT$54","v":0},{"$f":" I_Series!AU$54","v":0},{"$f":" I_Series!AV$54","v":0},{"$f":" I_Series!AW$54","v":0},{"$f":" I_Series!AX$54","v":0},{"$f":" I_Series!AY$54","v":0},{"$f":" I_Series!AZ$54","v":0},{"$f":" I_Series!BA$54","v":0},{"$f":" I_Series!BB$54","v":0},{"$f":" I_Series!BC$54","v":0},{"$f":" I_Series!BD$54","v":0},{"$f":" I_Series!BE$54","v":0},{"$f":" I_Series!BF$54","v":0},{"$f":" I_Series!BG$54","v":0},{"$f":" I_Series!BH$54","v":0},{"$f":" I_Series!BI$54","v":0},{"$f":" I_Series!BJ$54","v":0}]
[]
[null,null,{"$f":" I_Series!C$56","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$57","v":"Allowed cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$57","v":0},{"$f":" I_Series!G$57","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$57","v":"RPI indexation to be applied"},{"$f":" I_Series!I$57","v":"HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)"},{"$f":" I_Series!J$57","v":0},{"$f":" I_Series!K$57","v":"Being published with this model"},{"$f":" I_Series!L$57","v":0},{"$f":" I_Series!M$57","v":0},{"$f":" I_Series!N$57","v":0},{"$f":" I_Series!O$57","v":0},{"$f":" I_Series!P$57","v":0},{"$f":" I_Series!Q$57","v":0},{"$f":" I_Series!R$57","v":0},{"$f":" I_Series!S$57","v":0},{"$f":" I_Series!T$57","v":0},{"$f":" I_Series!U$57","v":0},{"$f":" I_Series!V$57","v":0},{"$f":" I_Series!W$57","v":0},{"$f":" I_Series!X$57","v":0},{"$f":" I_Series!Y$57","v":0},{"$f":" I_Series!Z$57","v":0},{"$f":" I_Series!AA$57","v":0},{"$f":" I_Series!AB$57","v":0},{"$f":" I_Series!AC$57","v":0},{"$f":" I_Series!AD$57","v":0},{"$f":" I_Series!AE$57","v":0},{"$f":" I_Series!AF$57","v":429.37515990562008},{"$f":" I_Series!AG$57","v":262.19562841530052},{"$f":" I_Series!AH$57","v":339.64266186983775},{"$f":" I_Series!AI$57","v":509.40018215905485},{"$f":" I_Series!AJ$57","v":625.87105409832373},{"$f":" I_Series!AK$57","v":902.08588811457548},{"$f":" I_Series!AL$57","v":850.50919587397971},{"$f":" I_Series!AM$57","v":1085.466968831412},{"$f":" I_Series!AN$57","v":1082.9683422467081},{"$f":" I_Series!AO$57","v":1086.9371939896409},{"$f":" I_Series!AP$57","v":880.36162912297095},{"$f":" I_Series!AQ$57","v":944.29627629810102},{"$f":" I_Series!AR$57","v":680.43384748135202},{"$f":" I_Series!AS$57","v":914.22205884751907},{"$f":" I_Series!AT$57","v":1177.1787308492071},{"$f":" I_Series!AU$57","v":1470.2001652114768},{"$f":" I_Series!AV$57","v":931.47144920753999},{"$f":" I_Series!AW$57","v":931.47144920753999},{"$f":" I_Series!AX$57","v":931.47144920753999},{"$f":" I_Series!AY$57","v":931.47144920753999},{"$f":" I_Series!AZ$57","v":931.47144920753999},{"$f":" I_Series!BA$57","v":931.47144920753999},{"$f":" I_Series!BB$57","v":931.47144920753999},{"$f":" I_Series!BC$57","v":931.47144920753999},{"$f":" I_Series!BD$57","v":931.47144920753999},{"$f":" I_Series!BE$57","v":931.47144920753999},{"$f":" I_Series!BF$57","v":931.47144920753999},{"$f":" I_Series!BG$57","v":931.47144920753999},{"$f":" I_Series!BH$57","v":931.47144920753999},{"$f":" I_Series!BI$57","v":931.47144920753999},{"$f":" I_Series!BJ$57","v":931.47144920753999}]
[null,null,null,null,{"$f":" I_Series!E$58","v":"Allowed cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$58","v":0},{"$f":" I_Series!G$58","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$58","v":"RPI indexation to be applied"},{"$f":" I_Series!I$58","v":0},{"$f":" I_Series!J$58","v":0},{"$f":" I_Series!K$58","v":0},{"$f":" I_Series!L$58","v":0},{"$f":" I_Series!M$58","v":0},{"$f":" I_Series!N$58","v":0},{"$f":" I_Series!O$58","v":0},{"$f":" I_Series!P$58","v":0},{"$f":" I_Series!Q$58","v":0},{"$f":" I_Series!R$58","v":0},{"$f":" I_Series!S$58","v":0},{"$f":" I_Series!T$58","v":0},{"$f":" I_Series!U$58","v":0},{"$f":" I_Series!V$58","v":0},{"$f":" I_Series!W$58","v":0},{"$f":" I_Series!X$58","v":0},{"$f":" I_Series!Y$58","v":0},{"$f":" I_Series!Z$58","v":0},{"$f":" I_Series!AA$58","v":0},{"$f":" I_Series!AB$58","v":0},{"$f":" I_Series!AC$58","v":0},{"$f":" I_Series!AD$58","v":0},{"$f":" I_Series!AE$58","v":0},{"$f":" I_Series!AF$58","v":0},{"$f":" I_Series!AG$58","v":0},{"$f":" I_Series!AH$58","v":0},{"$f":" I_Series!AI$58","v":0},{"$f":" I_Series!AJ$58","v":0},{"$f":" I_Series!AK$58","v":0},{"$f":" I_Series!AL$58","v":0},{"$f":" I_Series!AM$58","v":0},{"$f":" I_Series!AN$58","v":0},{"$f":" I_Series!AO$58","v":0},{"$f":" I_Series!AP$58","v":0},{"$f":" I_Series!AQ$58","v":0},{"$f":" I_Series!AR$58","v":0},{"$f":" I_Series!AS$58","v":0},{"$f":" I_Series!AT$58","v":0},{"$f":" I_Series!AU$58","v":0},{"$f":" I_Series!AV$58","v":0},{"$f":" I_Series!AW$58","v":0},{"$f":" I_Series!AX$58","v":0},{"$f":" I_Series!AY$58","v":0},{"$f":" I_Series!AZ$58","v":0},{"$f":" I_Series!BA$58","v":0},{"$f":" I_Series!BB$58","v":0},{"$f":" I_Series!BC$58","v":0},{"$f":" I_Series!BD$58","v":0},{"$f":" I_Series!BE$58","v":0},{"$f":" I_Series!BF$58","v":0},{"$f":" I_Series!BG$58","v":0},{"$f":" I_Series!BH$58","v":0},{"$f":" I_Series!BI$58","v":0},{"$f":" I_Series!BJ$58","v":0}]
[null,null,null,null,{"$f":" I_Series!E$59","v":"Allowed cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$59","v":0},{"$f":" I_Series!G$59","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$59","v":"RPI indexation to be applied"},{"$f":" I_Series!I$59","v":0},{"$f":" I_Series!J$59","v":0},{"$f":" I_Series!K$59","v":0},{"$f":" I_Series!L$59","v":0},{"$f":" I_Series!M$59","v":0},{"$f":" I_Series!N$59","v":0},{"$f":" I_Series!O$59","v":0},{"$f":" I_Series!P$59","v":0},{"$f":" I_Series!Q$59","v":0},{"$f":" I_Series!R$59","v":0},{"$f":" I_Series!S$59","v":0},{"$f":" I_Series!T$59","v":0},{"$f":" I_Series!U$59","v":0},{"$f":" I_Series!V$59","v":0},{"$f":" I_Series!W$59","v":0},{"$f":" I_Series!X$59","v":0},{"$f":" I_Series!Y$59","v":0},{"$f":" I_Series!Z$59","v":0},{"$f":" I_Series!AA$59","v":0},{"$f":" I_Series!AB$59","v":0},{"$f":" I_Series!AC$59","v":0},{"$f":" I_Series!AD$59","v":0},{"$f":" I_Series!AE$59","v":0},{"$f":" I_Series!AF$59","v":0},{"$f":" I_Series!AG$59","v":0},{"$f":" I_Series!AH$59","v":0},{"$f":" I_Series!AI$59","v":0},{"$f":" I_Series!AJ$59","v":0},{"$f":" I_Series!AK$59","v":0},{"$f":" I_Series!AL$59","v":0},{"$f":" I_Series!AM$59","v":0},{"$f":" I_Series!AN$59","v":0},{"$f":" I_Series!AO$59","v":0},{"$f":" I_Series!AP$59","v":0},{"$f":" I_Series!AQ$59","v":0},{"$f":" I_Series!AR$59","v":0},{"$f":" I_Series!AS$59","v":0},{"$f":" I_Series!AT$59","v":0},{"$f":" I_Series!AU$59","v":0},{"$f":" I_Series!AV$59","v":0},{"$f":" I_Series!AW$59","v":0},{"$f":" I_Series!AX$59","v":0},{"$f":" I_Series!AY$59","v":0},{"$f":" I_Series!AZ$59","v":0},{"$f":" I_Series!BA$59","v":0},{"$f":" I_Series!BB$59","v":0},{"$f":" I_Series!BC$59","v":0},{"$f":" I_Series!BD$59","v":0},{"$f":" I_Series!BE$59","v":0},{"$f":" I_Series!BF$59","v":0},{"$f":" I_Series!BG$59","v":0},{"$f":" I_Series!BH$59","v":0},{"$f":" I_Series!BI$59","v":0},{"$f":" I_Series!BJ$59","v":0}]
[null,null,null,null,{"$f":" I_Series!E$60","v":"Allowed cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$60","v":0},{"$f":" I_Series!G$60","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$60","v":"RPI indexation to be applied"},{"$f":" I_Series!I$60","v":0},{"$f":" I_Series!J$60","v":0},{"$f":" I_Series!K$60","v":0},{"$f":" I_Series!L$60","v":0},{"$f":" I_Series!M$60","v":0},{"$f":" I_Series!N$60","v":0},{"$f":" I_Series!O$60","v":0},{"$f":" I_Series!P$60","v":0},{"$f":" I_Series!Q$60","v":0},{"$f":" I_Series!R$60","v":0},{"$f":" I_Series!S$60","v":0},{"$f":" I_Series!T$60","v":0},{"$f":" I_Series!U$60","v":0},{"$f":" I_Series!V$60","v":0},{"$f":" I_Series!W$60","v":0},{"$f":" I_Series!X$60","v":0},{"$f":" I_Series!Y$60","v":0},{"$f":" I_Series!Z$60","v":0},{"$f":" I_Series!AA$60","v":0},{"$f":" I_Series!AB$60","v":0},{"$f":" I_Series!AC$60","v":0},{"$f":" I_Series!AD$60","v":0},{"$f":" I_Series!AE$60","v":0},{"$f":" I_Series!AF$60","v":0},{"$f":" I_Series!AG$60","v":0},{"$f":" I_Series!AH$60","v":0},{"$f":" I_Series!AI$60","v":0},{"$f":" I_Series!AJ$60","v":0},{"$f":" I_Series!AK$60","v":0},{"$f":" I_Series!AL$60","v":0},{"$f":" I_Series!AM$60","v":0},{"$f":" I_Series!AN$60","v":0},{"$f":" I_Series!AO$60","v":0},{"$f":" I_Series!AP$60","v":0},{"$f":" I_Series!AQ$60","v":0},{"$f":" I_Series!AR$60","v":0},{"$f":" I_Series!AS$60","v":0},{"$f":" I_Series!AT$60","v":0},{"$f":" I_Series!AU$60","v":0},{"$f":" I_Series!AV$60","v":0},{"$f":" I_Series!AW$60","v":0},{"$f":" I_Series!AX$60","v":0},{"$f":" I_Series!AY$60","v":0},{"$f":" I_Series!AZ$60","v":0},{"$f":" I_Series!BA$60","v":0},{"$f":" I_Series!BB$60","v":0},{"$f":" I_Series!BC$60","v":0},{"$f":" I_Series!BD$60","v":0},{"$f":" I_Series!BE$60","v":0},{"$f":" I_Series!BF$60","v":0},{"$f":" I_Series!BG$60","v":0},{"$f":" I_Series!BH$60","v":0},{"$f":" I_Series!BI$60","v":0},{"$f":" I_Series!BJ$60","v":0}]
[null,null,null,null,{"$f":" I_Series!E$61","v":"Allowed cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$61","v":0},{"$f":" I_Series!G$61","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$61","v":"RPI indexation to be applied"},{"$f":" I_Series!I$61","v":0},{"$f":" I_Series!J$61","v":0},{"$f":" I_Series!K$61","v":0},{"$f":" I_Series!L$61","v":0},{"$f":" I_Series!M$61","v":0},{"$f":" I_Series!N$61","v":0},{"$f":" I_Series!O$61","v":0},{"$f":" I_Series!P$61","v":0},{"$f":" I_Series!Q$61","v":0},{"$f":" I_Series!R$61","v":0},{"$f":" I_Series!S$61","v":0},{"$f":" I_Series!T$61","v":0},{"$f":" I_Series!U$61","v":0},{"$f":" I_Series!V$61","v":0},{"$f":" I_Series!W$61","v":0},{"$f":" I_Series!X$61","v":0},{"$f":" I_Series!Y$61","v":0},{"$f":" I_Series!Z$61","v":0},{"$f":" I_Series!AA$61","v":0},{"$f":" I_Series!AB$61","v":0},{"$f":" I_Series!AC$61","v":0},{"$f":" I_Series!AD$61","v":0},{"$f":" I_Series!AE$61","v":0},{"$f":" I_Series!AF$61","v":0},{"$f":" I_Series!AG$61","v":0},{"$f":" I_Series!AH$61","v":0},{"$f":" I_Series!AI$61","v":0},{"$f":" I_Series!AJ$61","v":0},{"$f":" I_Series!AK$61","v":0},{"$f":" I_Series!AL$61","v":0},{"$f":" I_Series!AM$61","v":0},{"$f":" I_Series!AN$61","v":0},{"$f":" I_Series!AO$61","v":0},{"$f":" I_Series!AP$61","v":0},{"$f":" I_Series!AQ$61","v":0},{"$f":" I_Series!AR$61","v":0},{"$f":" I_Series!AS$61","v":0},{"$f":" I_Series!AT$61","v":0},{"$f":" I_Series!AU$61","v":0},{"$f":" I_Series!AV$61","v":0},{"$f":" I_Series!AW$61","v":0},{"$f":" I_Series!AX$61","v":0},{"$f":" I_Series!AY$61","v":0},{"$f":" I_Series!AZ$61","v":0},{"$f":" I_Series!BA$61","v":0},{"$f":" I_Series!BB$61","v":0},{"$f":" I_Series!BC$61","v":0},{"$f":" I_Series!BD$61","v":0},{"$f":" I_Series!BE$61","v":0},{"$f":" I_Series!BF$61","v":0},{"$f":" I_Series!BG$61","v":0},{"$f":" I_Series!BH$61","v":0},{"$f":" I_Series!BI$61","v":0},{"$f":" I_Series!BJ$61","v":0}]
[null,null,null,null,{"$f":" I_Series!E$62","v":"Allowed cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$62","v":0},{"$f":" I_Series!G$62","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$62","v":"RPI indexation to be applied"},{"$f":" I_Series!I$62","v":0},{"$f":" I_Series!J$62","v":0},{"$f":" I_Series!K$62","v":0},{"$f":" I_Series!L$62","v":0},{"$f":" I_Series!M$62","v":0},{"$f":" I_Series!N$62","v":0},{"$f":" I_Series!O$62","v":0},{"$f":" I_Series!P$62","v":0},{"$f":" I_Series!Q$62","v":0},{"$f":" I_Series!R$62","v":0},{"$f":" I_Series!S$62","v":0},{"$f":" I_Series!T$62","v":0},{"$f":" I_Series!U$62","v":0},{"$f":" I_Series!V$62","v":0},{"$f":" I_Series!W$62","v":0},{"$f":" I_Series!X$62","v":0},{"$f":" I_Series!Y$62","v":0},{"$f":" I_Series!Z$62","v":0},{"$f":" I_Series!AA$62","v":0},{"$f":" I_Series!AB$62","v":0},{"$f":" I_Series!AC$62","v":0},{"$f":" I_Series!AD$62","v":0},{"$f":" I_Series!AE$62","v":0},{"$f":" I_Series!AF$62","v":0},{"$f":" I_Series!AG$62","v":0},{"$f":" I_Series!AH$62","v":0},{"$f":" I_Series!AI$62","v":0},{"$f":" I_Series!AJ$62","v":0},{"$f":" I_Series!AK$62","v":0},{"$f":" I_Series!AL$62","v":0},{"$f":" I_Series!AM$62","v":0},{"$f":" I_Series!AN$62","v":0},{"$f":" I_Series!AO$62","v":0},{"$f":" I_Series!AP$62","v":0},{"$f":" I_Series!AQ$62","v":0},{"$f":" I_Series!AR$62","v":0},{"$f":" I_Series!AS$62","v":0},{"$f":" I_Series!AT$62","v":0},{"$f":" I_Series!AU$62","v":0},{"$f":" I_Series!AV$62","v":0},{"$f":" I_Series!AW$62","v":0},{"$f":" I_Series!AX$62","v":0},{"$f":" I_Series!AY$62","v":0},{"$f":" I_Series!AZ$62","v":0},{"$f":" I_Series!BA$62","v":0},{"$f":" I_Series!BB$62","v":0},{"$f":" I_Series!BC$62","v":0},{"$f":" I_Series!BD$62","v":0},{"$f":" I_Series!BE$62","v":0},{"$f":" I_Series!BF$62","v":0},{"$f":" I_Series!BG$62","v":0},{"$f":" I_Series!BH$62","v":0},{"$f":" I_Series!BI$62","v":0},{"$f":" I_Series!BJ$62","v":0}]
[null,null,null,null,{"$f":" I_Series!E$63","v":"Allowed cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$63","v":0},{"$f":" I_Series!G$63","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$63","v":"RPI indexation to be applied"},{"$f":" I_Series!I$63","v":0},{"$f":" I_Series!J$63","v":0},{"$f":" I_Series!K$63","v":0},{"$f":" I_Series!L$63","v":0},{"$f":" I_Series!M$63","v":0},{"$f":" I_Series!N$63","v":0},{"$f":" I_Series!O$63","v":0},{"$f":" I_Series!P$63","v":0},{"$f":" I_Series!Q$63","v":0},{"$f":" I_Series!R$63","v":0},{"$f":" I_Series!S$63","v":0},{"$f":" I_Series!T$63","v":0},{"$f":" I_Series!U$63","v":0},{"$f":" I_Series!V$63","v":0},{"$f":" I_Series!W$63","v":0},{"$f":" I_Series!X$63","v":0},{"$f":" I_Series!Y$63","v":0},{"$f":" I_Series!Z$63","v":0},{"$f":" I_Series!AA$63","v":0},{"$f":" I_Series!AB$63","v":0},{"$f":" I_Series!AC$63","v":0},{"$f":" I_Series!AD$63","v":0},{"$f":" I_Series!AE$63","v":0},{"$f":" I_Series!AF$63","v":0},{"$f":" I_Series!AG$63","v":0},{"$f":" I_Series!AH$63","v":0},{"$f":" I_Series!AI$63","v":0},{"$f":" I_Series!AJ$63","v":0},{"$f":" I_Series!AK$63","v":0},{"$f":" I_Series!AL$63","v":0},{"$f":" I_Series!AM$63","v":0},{"$f":" I_Series!AN$63","v":0},{"$f":" I_Series!AO$63","v":0},{"$f":" I_Series!AP$63","v":0},{"$f":" I_Series!AQ$63","v":0},{"$f":" I_Series!AR$63","v":0},{"$f":" I_Series!AS$63","v":0},{"$f":" I_Series!AT$63","v":0},{"$f":" I_Series!AU$63","v":0},{"$f":" I_Series!AV$63","v":0},{"$f":" I_Series!AW$63","v":0},{"$f":" I_Series!AX$63","v":0},{"$f":" I_Series!AY$63","v":0},{"$f":" I_Series!AZ$63","v":0},{"$f":" I_Series!BA$63","v":0},{"$f":" I_Series!BB$63","v":0},{"$f":" I_Series!BC$63","v":0},{"$f":" I_Series!BD$63","v":0},{"$f":" I_Series!BE$63","v":0},{"$f":" I_Series!BF$63","v":0},{"$f":" I_Series!BG$63","v":0},{"$f":" I_Series!BH$63","v":0},{"$f":" I_Series!BI$63","v":0},{"$f":" I_Series!BJ$63","v":0}]
[null,null,null,null,{"$f":" I_Series!E$64","v":"Allowed cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$64","v":0},{"$f":" I_Series!G$64","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$64","v":"RPI indexation to be applied"},{"$f":" I_Series!I$64","v":0},{"$f":" I_Series!J$64","v":0},{"$f":" I_Series!K$64","v":0},{"$f":" I_Series!L$64","v":0},{"$f":" I_Series!M$64","v":0},{"$f":" I_Series!N$64","v":0},{"$f":" I_Series!O$64","v":0},{"$f":" I_Series!P$64","v":0},{"$f":" I_Series!Q$64","v":0},{"$f":" I_Series!R$64","v":0},{"$f":" I_Series!S$64","v":0},{"$f":" I_Series!T$64","v":0},{"$f":" I_Series!U$64","v":0},{"$f":" I_Series!V$64","v":0},{"$f":" I_Series!W$64","v":0},{"$f":" I_Series!X$64","v":0},{"$f":" I_Series!Y$64","v":0},{"$f":" I_Series!Z$64","v":0},{"$f":" I_Series!AA$64","v":0},{"$f":" I_Series!AB$64","v":0},{"$f":" I_Series!AC$64","v":0},{"$f":" I_Series!AD$64","v":0},{"$f":" I_Series!AE$64","v":0},{"$f":" I_Series!AF$64","v":0},{"$f":" I_Series!AG$64","v":0},{"$f":" I_Series!AH$64","v":0},{"$f":" I_Series!AI$64","v":0},{"$f":" I_Series!AJ$64","v":0},{"$f":" I_Series!AK$64","v":0},{"$f":" I_Series!AL$64","v":0},{"$f":" I_Series!AM$64","v":0},{"$f":" I_Series!AN$64","v":0},{"$f":" I_Series!AO$64","v":0},{"$f":" I_Series!AP$64","v":0},{"$f":" I_Series!AQ$64","v":0},{"$f":" I_Series!AR$64","v":0},{"$f":" I_Series!AS$64","v":0},{"$f":" I_Series!AT$64","v":0},{"$f":" I_Series!AU$64","v":0},{"$f":" I_Series!AV$64","v":0},{"$f":" I_Series!AW$64","v":0},{"$f":" I_Series!AX$64","v":0},{"$f":" I_Series!AY$64","v":0},{"$f":" I_Series!AZ$64","v":0},{"$f":" I_Series!BA$64","v":0},{"$f":" I_Series!BB$64","v":0},{"$f":" I_Series!BC$64","v":0},{"$f":" I_Series!BD$64","v":0},{"$f":" I_Series!BE$64","v":0},{"$f":" I_Series!BF$64","v":0},{"$f":" I_Series!BG$64","v":0},{"$f":" I_Series!BH$64","v":0},{"$f":" I_Series!BI$64","v":0},{"$f":" I_Series!BJ$64","v":0}]
[null,null,null,null,{"$f":" I_Series!E$65","v":"Allowed cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$65","v":0},{"$f":" I_Series!G$65","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$65","v":"RPI indexation to be applied"},{"$f":" I_Series!I$65","v":0},{"$f":" I_Series!J$65","v":0},{"$f":" I_Series!K$65","v":0},{"$f":" I_Series!L$65","v":0},{"$f":" I_Series!M$65","v":0},{"$f":" I_Series!N$65","v":0},{"$f":" I_Series!O$65","v":0},{"$f":" I_Series!P$65","v":0},{"$f":" I_Series!Q$65","v":0},{"$f":" I_Series!R$65","v":0},{"$f":" I_Series!S$65","v":0},{"$f":" I_Series!T$65","v":0},{"$f":" I_Series!U$65","v":0},{"$f":" I_Series!V$65","v":0},{"$f":" I_Series!W$65","v":0},{"$f":" I_Series!X$65","v":0},{"$f":" I_Series!Y$65","v":0},{"$f":" I_Series!Z$65","v":0},{"$f":" I_Series!AA$65","v":0},{"$f":" I_Series!AB$65","v":0},{"$f":" I_Series!AC$65","v":0},{"$f":" I_Series!AD$65","v":0},{"$f":" I_Series!AE$65","v":0},{"$f":" I_Series!AF$65","v":0},{"$f":" I_Series!AG$65","v":0},{"$f":" I_Series!AH$65","v":0},{"$f":" I_Series!AI$65","v":0},{"$f":" I_Series!AJ$65","v":0},{"$f":" I_Series!AK$65","v":0},{"$f":" I_Series!AL$65","v":0},{"$f":" I_Series!AM$65","v":0},{"$f":" I_Series!AN$65","v":0},{"$f":" I_Series!AO$65","v":0},{"$f":" I_Series!AP$65","v":0},{"$f":" I_Series!AQ$65","v":0},{"$f":" I_Series!AR$65","v":0},{"$f":" I_Series!AS$65","v":0},{"$f":" I_Series!AT$65","v":0},{"$f":" I_Series!AU$65","v":0},{"$f":" I_Series!AV$65","v":0},{"$f":" I_Series!AW$65","v":0},{"$f":" I_Series!AX$65","v":0},{"$f":" I_Series!AY$65","v":0},{"$f":" I_Series!AZ$65","v":0},{"$f":" I_Series!BA$65","v":0},{"$f":" I_Series!BB$65","v":0},{"$f":" I_Series!BC$65","v":0},{"$f":" I_Series!BD$65","v":0},{"$f":" I_Series!BE$65","v":0},{"$f":" I_Series!BF$65","v":0},{"$f":" I_Series!BG$65","v":0},{"$f":" I_Series!BH$65","v":0},{"$f":" I_Series!BI$65","v":0},{"$f":" I_Series!BJ$65","v":0}]
[null,null,null,null,{"$f":" I_Series!E$66","v":"Allowed cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$66","v":0},{"$f":" I_Series!G$66","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$66","v":"RPI indexation to be applied"},{"$f":" I_Series!I$66","v":0},{"$f":" I_Series!J$66","v":0},{"$f":" I_Series!K$66","v":0},{"$f":" I_Series!L$66","v":0},{"$f":" I_Series!M$66","v":0},{"$f":" I_Series!N$66","v":0},{"$f":" I_Series!O$66","v":0},{"$f":" I_Series!P$66","v":0},{"$f":" I_Series!Q$66","v":0},{"$f":" I_Series!R$66","v":0},{"$f":" I_Series!S$66","v":0},{"$f":" I_Series!T$66","v":0},{"$f":" I_Series!U$66","v":0},{"$f":" I_Series!V$66","v":0},{"$f":" I_Series!W$66","v":0},{"$f":" I_Series!X$66","v":0},{"$f":" I_Series!Y$66","v":0},{"$f":" I_Series!Z$66","v":0},{"$f":" I_Series!AA$66","v":0},{"$f":" I_Series!AB$66","v":0},{"$f":" I_Series!AC$66","v":0},{"$f":" I_Series!AD$66","v":0},{"$f":" I_Series!AE$66","v":0},{"$f":" I_Series!AF$66","v":0},{"$f":" I_Series!AG$66","v":0},{"$f":" I_Series!AH$66","v":0},{"$f":" I_Series!AI$66","v":0},{"$f":" I_Series!AJ$66","v":0},{"$f":" I_Series!AK$66","v":0},{"$f":" I_Series!AL$66","v":0},{"$f":" I_Series!AM$66","v":0},{"$f":" I_Series!AN$66","v":0},{"$f":" I_Series!AO$66","v":0},{"$f":" I_Series!AP$66","v":0},{"$f":" I_Series!AQ$66","v":0},{"$f":" I_Series!AR$66","v":0},{"$f":" I_Series!AS$66","v":0},{"$f":" I_Series!AT$66","v":0},{"$f":" I_Series!AU$66","v":0},{"$f":" I_Series!AV$66","v":0},{"$f":" I_Series!AW$66","v":0},{"$f":" I_Series!AX$66","v":0},{"$f":" I_Series!AY$66","v":0},{"$f":" I_Series!AZ$66","v":0},{"$f":" I_Series!BA$66","v":0},{"$f":" I_Series!BB$66","v":0},{"$f":" I_Series!BC$66","v":0},{"$f":" I_Series!BD$66","v":0},{"$f":" I_Series!BE$66","v":0},{"$f":" I_Series!BF$66","v":0},{"$f":" I_Series!BG$66","v":0},{"$f":" I_Series!BH$66","v":0},{"$f":" I_Series!BI$66","v":0},{"$f":" I_Series!BJ$66","v":0}]
[]
[null,null,{"$f":" I_Series!C$68","v":"Low capex scenario"}]
[null,null,null,null,{"$f":" I_Series!E$69","v":"Allowed cashflows relating to capex on Category 1 description"},{"$f":" I_Series!F$69","v":0},{"$f":" I_Series!G$69","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$69","v":"RPI indexation to be applied"},{"$f":" I_Series!I$69","v":"HAL Reg Accts (2020), RBP update 2 (2021), CTA model (2022-2026)"},{"$f":" I_Series!J$69","v":0},{"$f":" I_Series!K$69","v":"Being published with this model"},{"$f":" I_Series!L$69","v":0},{"$f":" I_Series!M$69","v":0},{"$f":" I_Series!N$69","v":0},{"$f":" I_Series!O$69","v":0},{"$f":" I_Series!P$69","v":0},{"$f":" I_Series!Q$69","v":0},{"$f":" I_Series!R$69","v":0},{"$f":" I_Series!S$69","v":0},{"$f":" I_Series!T$69","v":0},{"$f":" I_Series!U$69","v":0},{"$f":" I_Series!V$69","v":0},{"$f":" I_Series!W$69","v":0},{"$f":" I_Series!X$69","v":0},{"$f":" I_Series!Y$69","v":0},{"$f":" I_Series!Z$69","v":0},{"$f":" I_Series!AA$69","v":0},{"$f":" I_Series!AB$69","v":0},{"$f":" I_Series!AC$69","v":0},{"$f":" I_Series!AD$69","v":0},{"$f":" I_Series!AE$69","v":0},{"$f":" I_Series!AF$69","v":0},{"$f":" I_Series!AG$69","v":0},{"$f":" I_Series!AH$69","v":0},{"$f":" I_Series!AI$69","v":0},{"$f":" I_Series!AJ$69","v":0},{"$f":" I_Series!AK$69","v":0},{"$f":" I_Series!AL$69","v":0},{"$f":" I_Series!AM$69","v":863.49696892754832},{"$f":" I_Series!AN$69","v":961.7199556880613},{"$f":" I_Series!AO$69","v":980.09759833413545},{"$f":" I_Series!AP$69","v":1120.8873293658467},{"$f":" I_Series!AQ$69","v":1367.5586165252896},{"$f":" I_Series!AR$69","v":1435.1309501352891},{"$f":" I_Series!AS$69","v":1195.0259182253876},{"$f":" I_Series!AT$69","v":1133.9122490774016},{"$f":" I_Series!AU$69","v":1160.9564914759046},{"$f":" I_Series!AV$69","v":1125.475339373995},{"$f":" I_Series!AW$69","v":1167.8782435614287},{"$f":" I_Series!AX$69","v":959.13730895456092},{"$f":" I_Series!AY$69","v":868.37906875340764},{"$f":" I_Series!AZ$69","v":797.8901971003794},{"$f":" I_Series!BA$69","v":758.56118370702484},{"$f":" I_Series!BB$69","v":724.79411501021048},{"$f":" I_Series!BC$69","v":910.50925072783059},{"$f":" I_Series!BD$69","v":1138.973776085825},{"$f":" I_Series!BE$69","v":1212.0533856379545},{"$f":" I_Series!BF$69","v":630.99512258734433},{"$f":" I_Series!BG$69","v":636.64333046133754},{"$f":" I_Series!BH$69","v":662.70320845790263},{"$f":" I_Series!BI$69","v":661.2929027471497},{"$f":" I_Series!BJ$69","v":673.97155533842147}]
[null,null,null,null,{"$f":" I_Series!E$70","v":"Allowed cashflows relating to capex on Category 2 description"},{"$f":" I_Series!F$70","v":0},{"$f":" I_Series!G$70","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$70","v":"RPI indexation to be applied"},{"$f":" I_Series!I$70","v":0},{"$f":" I_Series!J$70","v":0},{"$f":" I_Series!K$70","v":0},{"$f":" I_Series!L$70","v":0},{"$f":" I_Series!M$70","v":0},{"$f":" I_Series!N$70","v":0},{"$f":" I_Series!O$70","v":0},{"$f":" I_Series!P$70","v":0},{"$f":" I_Series!Q$70","v":0},{"$f":" I_Series!R$70","v":0},{"$f":" I_Series!S$70","v":0},{"$f":" I_Series!T$70","v":0},{"$f":" I_Series!U$70","v":0},{"$f":" I_Series!V$70","v":0},{"$f":" I_Series!W$70","v":0},{"$f":" I_Series!X$70","v":0},{"$f":" I_Series!Y$70","v":0},{"$f":" I_Series!Z$70","v":0},{"$f":" I_Series!AA$70","v":0},{"$f":" I_Series!AB$70","v":0},{"$f":" I_Series!AC$70","v":0},{"$f":" I_Series!AD$70","v":0},{"$f":" I_Series!AE$70","v":0},{"$f":" I_Series!AF$70","v":0},{"$f":" I_Series!AG$70","v":0},{"$f":" I_Series!AH$70","v":0},{"$f":" I_Series!AI$70","v":0},{"$f":" I_Series!AJ$70","v":0},{"$f":" I_Series!AK$70","v":0},{"$f":" I_Series!AL$70","v":0},{"$f":" I_Series!AM$70","v":0},{"$f":" I_Series!AN$70","v":0},{"$f":" I_Series!AO$70","v":0},{"$f":" I_Series!AP$70","v":0},{"$f":" I_Series!AQ$70","v":0},{"$f":" I_Series!AR$70","v":0},{"$f":" I_Series!AS$70","v":0},{"$f":" I_Series!AT$70","v":0},{"$f":" I_Series!AU$70","v":0},{"$f":" I_Series!AV$70","v":0},{"$f":" I_Series!AW$70","v":0},{"$f":" I_Series!AX$70","v":0},{"$f":" I_Series!AY$70","v":0},{"$f":" I_Series!AZ$70","v":0},{"$f":" I_Series!BA$70","v":0},{"$f":" I_Series!BB$70","v":0},{"$f":" I_Series!BC$70","v":0},{"$f":" I_Series!BD$70","v":0},{"$f":" I_Series!BE$70","v":0},{"$f":" I_Series!BF$70","v":0},{"$f":" I_Series!BG$70","v":0},{"$f":" I_Series!BH$70","v":0},{"$f":" I_Series!BI$70","v":0},{"$f":" I_Series!BJ$70","v":0}]
[null,null,null,null,{"$f":" I_Series!E$71","v":"Allowed cashflows relating to capex on Category 3 description"},{"$f":" I_Series!F$71","v":0},{"$f":" I_Series!G$71","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$71","v":"RPI indexation to be applied"},{"$f":" I_Series!I$71","v":0},{"$f":" I_Series!J$71","v":0},{"$f":" I_Series!K$71","v":0},{"$f":" I_Series!L$71","v":0},{"$f":" I_Series!M$71","v":0},{"$f":" I_Series!N$71","v":0},{"$f":" I_Series!O$71","v":0},{"$f":" I_Series!P$71","v":0},{"$f":" I_Series!Q$71","v":0},{"$f":" I_Series!R$71","v":0},{"$f":" I_Series!S$71","v":0},{"$f":" I_Series!T$71","v":0},{"$f":" I_Series!U$71","v":0},{"$f":" I_Series!V$71","v":0},{"$f":" I_Series!W$71","v":0},{"$f":" I_Series!X$71","v":0},{"$f":" I_Series!Y$71","v":0},{"$f":" I_Series!Z$71","v":0},{"$f":" I_Series!AA$71","v":0},{"$f":" I_Series!AB$71","v":0},{"$f":" I_Series!AC$71","v":0},{"$f":" I_Series!AD$71","v":0},{"$f":" I_Series!AE$71","v":0},{"$f":" I_Series!AF$71","v":0},{"$f":" I_Series!AG$71","v":0},{"$f":" I_Series!AH$71","v":0},{"$f":" I_Series!AI$71","v":0},{"$f":" I_Series!AJ$71","v":0},{"$f":" I_Series!AK$71","v":0},{"$f":" I_Series!AL$71","v":0},{"$f":" I_Series!AM$71","v":0},{"$f":" I_Series!AN$71","v":0},{"$f":" I_Series!AO$71","v":0},{"$f":" I_Series!AP$71","v":0},{"$f":" I_Series!AQ$71","v":0},{"$f":" I_Series!AR$71","v":0},{"$f":" I_Series!AS$71","v":0},{"$f":" I_Series!AT$71","v":0},{"$f":" I_Series!AU$71","v":0},{"$f":" I_Series!AV$71","v":0},{"$f":" I_Series!AW$71","v":0},{"$f":" I_Series!AX$71","v":0},{"$f":" I_Series!AY$71","v":0},{"$f":" I_Series!AZ$71","v":0},{"$f":" I_Series!BA$71","v":0},{"$f":" I_Series!BB$71","v":0},{"$f":" I_Series!BC$71","v":0},{"$f":" I_Series!BD$71","v":0},{"$f":" I_Series!BE$71","v":0},{"$f":" I_Series!BF$71","v":0},{"$f":" I_Series!BG$71","v":0},{"$f":" I_Series!BH$71","v":0},{"$f":" I_Series!BI$71","v":0},{"$f":" I_Series!BJ$71","v":0}]
[null,null,null,null,{"$f":" I_Series!E$72","v":"Allowed cashflows relating to capex on Category 4 description"},{"$f":" I_Series!F$72","v":0},{"$f":" I_Series!G$72","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$72","v":"RPI indexation to be applied"},{"$f":" I_Series!I$72","v":0},{"$f":" I_Series!J$72","v":0},{"$f":" I_Series!K$72","v":0},{"$f":" I_Series!L$72","v":0},{"$f":" I_Series!M$72","v":0},{"$f":" I_Series!N$72","v":0},{"$f":" I_Series!O$72","v":0},{"$f":" I_Series!P$72","v":0},{"$f":" I_Series!Q$72","v":0},{"$f":" I_Series!R$72","v":0},{"$f":" I_Series!S$72","v":0},{"$f":" I_Series!T$72","v":0},{"$f":" I_Series!U$72","v":0},{"$f":" I_Series!V$72","v":0},{"$f":" I_Series!W$72","v":0},{"$f":" I_Series!X$72","v":0},{"$f":" I_Series!Y$72","v":0},{"$f":" I_Series!Z$72","v":0},{"$f":" I_Series!AA$72","v":0},{"$f":" I_Series!AB$72","v":0},{"$f":" I_Series!AC$72","v":0},{"$f":" I_Series!AD$72","v":0},{"$f":" I_Series!AE$72","v":0},{"$f":" I_Series!AF$72","v":0},{"$f":" I_Series!AG$72","v":0},{"$f":" I_Series!AH$72","v":0},{"$f":" I_Series!AI$72","v":0},{"$f":" I_Series!AJ$72","v":0},{"$f":" I_Series!AK$72","v":0},{"$f":" I_Series!AL$72","v":0},{"$f":" I_Series!AM$72","v":0},{"$f":" I_Series!AN$72","v":0},{"$f":" I_Series!AO$72","v":0},{"$f":" I_Series!AP$72","v":0},{"$f":" I_Series!AQ$72","v":0},{"$f":" I_Series!AR$72","v":0},{"$f":" I_Series!AS$72","v":0},{"$f":" I_Series!AT$72","v":0},{"$f":" I_Series!AU$72","v":0},{"$f":" I_Series!AV$72","v":0},{"$f":" I_Series!AW$72","v":0},{"$f":" I_Series!AX$72","v":0},{"$f":" I_Series!AY$72","v":0},{"$f":" I_Series!AZ$72","v":0},{"$f":" I_Series!BA$72","v":0},{"$f":" I_Series!BB$72","v":0},{"$f":" I_Series!BC$72","v":0},{"$f":" I_Series!BD$72","v":0},{"$f":" I_Series!BE$72","v":0},{"$f":" I_Series!BF$72","v":0},{"$f":" I_Series!BG$72","v":0},{"$f":" I_Series!BH$72","v":0},{"$f":" I_Series!BI$72","v":0},{"$f":" I_Series!BJ$72","v":0}]
[null,null,null,null,{"$f":" I_Series!E$73","v":"Allowed cashflows relating to capex on Category 5 description"},{"$f":" I_Series!F$73","v":0},{"$f":" I_Series!G$73","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$73","v":"RPI indexation to be applied"},{"$f":" I_Series!I$73","v":0},{"$f":" I_Series!J$73","v":0},{"$f":" I_Series!K$73","v":0},{"$f":" I_Series!L$73","v":0},{"$f":" I_Series!M$73","v":0},{"$f":" I_Series!N$73","v":0},{"$f":" I_Series!O$73","v":0},{"$f":" I_Series!P$73","v":0},{"$f":" I_Series!Q$73","v":0},{"$f":" I_Series!R$73","v":0},{"$f":" I_Series!S$73","v":0},{"$f":" I_Series!T$73","v":0},{"$f":" I_Series!U$73","v":0},{"$f":" I_Series!V$73","v":0},{"$f":" I_Series!W$73","v":0},{"$f":" I_Series!X$73","v":0},{"$f":" I_Series!Y$73","v":0},{"$f":" I_Series!Z$73","v":0},{"$f":" I_Series!AA$73","v":0},{"$f":" I_Series!AB$73","v":0},{"$f":" I_Series!AC$73","v":0},{"$f":" I_Series!AD$73","v":0},{"$f":" I_Series!AE$73","v":0},{"$f":" I_Series!AF$73","v":0},{"$f":" I_Series!AG$73","v":0},{"$f":" I_Series!AH$73","v":0},{"$f":" I_Series!AI$73","v":0},{"$f":" I_Series!AJ$73","v":0},{"$f":" I_Series!AK$73","v":0},{"$f":" I_Series!AL$73","v":0},{"$f":" I_Series!AM$73","v":0},{"$f":" I_Series!AN$73","v":0},{"$f":" I_Series!AO$73","v":0},{"$f":" I_Series!AP$73","v":0},{"$f":" I_Series!AQ$73","v":0},{"$f":" I_Series!AR$73","v":0},{"$f":" I_Series!AS$73","v":0},{"$f":" I_Series!AT$73","v":0},{"$f":" I_Series!AU$73","v":0},{"$f":" I_Series!AV$73","v":0},{"$f":" I_Series!AW$73","v":0},{"$f":" I_Series!AX$73","v":0},{"$f":" I_Series!AY$73","v":0},{"$f":" I_Series!AZ$73","v":0},{"$f":" I_Series!BA$73","v":0},{"$f":" I_Series!BB$73","v":0},{"$f":" I_Series!BC$73","v":0},{"$f":" I_Series!BD$73","v":0},{"$f":" I_Series!BE$73","v":0},{"$f":" I_Series!BF$73","v":0},{"$f":" I_Series!BG$73","v":0},{"$f":" I_Series!BH$73","v":0},{"$f":" I_Series!BI$73","v":0},{"$f":" I_Series!BJ$73","v":0}]
[null,null,null,null,{"$f":" I_Series!E$74","v":"Allowed cashflows relating to capex on Category 6 description"},{"$f":" I_Series!F$74","v":0},{"$f":" I_Series!G$74","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$74","v":"RPI indexation to be applied"},{"$f":" I_Series!I$74","v":0},{"$f":" I_Series!J$74","v":0},{"$f":" I_Series!K$74","v":0},{"$f":" I_Series!L$74","v":0},{"$f":" I_Series!M$74","v":0},{"$f":" I_Series!N$74","v":0},{"$f":" I_Series!O$74","v":0},{"$f":" I_Series!P$74","v":0},{"$f":" I_Series!Q$74","v":0},{"$f":" I_Series!R$74","v":0},{"$f":" I_Series!S$74","v":0},{"$f":" I_Series!T$74","v":0},{"$f":" I_Series!U$74","v":0},{"$f":" I_Series!V$74","v":0},{"$f":" I_Series!W$74","v":0},{"$f":" I_Series!X$74","v":0},{"$f":" I_Series!Y$74","v":0},{"$f":" I_Series!Z$74","v":0},{"$f":" I_Series!AA$74","v":0},{"$f":" I_Series!AB$74","v":0},{"$f":" I_Series!AC$74","v":0},{"$f":" I_Series!AD$74","v":0},{"$f":" I_Series!AE$74","v":0},{"$f":" I_Series!AF$74","v":0},{"$f":" I_Series!AG$74","v":0},{"$f":" I_Series!AH$74","v":0},{"$f":" I_Series!AI$74","v":0},{"$f":" I_Series!AJ$74","v":0},{"$f":" I_Series!AK$74","v":0},{"$f":" I_Series!AL$74","v":0},{"$f":" I_Series!AM$74","v":0},{"$f":" I_Series!AN$74","v":0},{"$f":" I_Series!AO$74","v":0},{"$f":" I_Series!AP$74","v":0},{"$f":" I_Series!AQ$74","v":0},{"$f":" I_Series!AR$74","v":0},{"$f":" I_Series!AS$74","v":0},{"$f":" I_Series!AT$74","v":0},{"$f":" I_Series!AU$74","v":0},{"$f":" I_Series!AV$74","v":0},{"$f":" I_Series!AW$74","v":0},{"$f":" I_Series!AX$74","v":0},{"$f":" I_Series!AY$74","v":0},{"$f":" I_Series!AZ$74","v":0},{"$f":" I_Series!BA$74","v":0},{"$f":" I_Series!BB$74","v":0},{"$f":" I_Series!BC$74","v":0},{"$f":" I_Series!BD$74","v":0},{"$f":" I_Series!BE$74","v":0},{"$f":" I_Series!BF$74","v":0},{"$f":" I_Series!BG$74","v":0},{"$f":" I_Series!BH$74","v":0},{"$f":" I_Series!BI$74","v":0},{"$f":" I_Series!BJ$74","v":0}]
[null,null,null,null,{"$f":" I_Series!E$75","v":"Allowed cashflows relating to capex on Category 7 description"},{"$f":" I_Series!F$75","v":0},{"$f":" I_Series!G$75","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$75","v":"RPI indexation to be applied"},{"$f":" I_Series!I$75","v":0},{"$f":" I_Series!J$75","v":0},{"$f":" I_Series!K$75","v":0},{"$f":" I_Series!L$75","v":0},{"$f":" I_Series!M$75","v":0},{"$f":" I_Series!N$75","v":0},{"$f":" I_Series!O$75","v":0},{"$f":" I_Series!P$75","v":0},{"$f":" I_Series!Q$75","v":0},{"$f":" I_Series!R$75","v":0},{"$f":" I_Series!S$75","v":0},{"$f":" I_Series!T$75","v":0},{"$f":" I_Series!U$75","v":0},{"$f":" I_Series!V$75","v":0},{"$f":" I_Series!W$75","v":0},{"$f":" I_Series!X$75","v":0},{"$f":" I_Series!Y$75","v":0},{"$f":" I_Series!Z$75","v":0},{"$f":" I_Series!AA$75","v":0},{"$f":" I_Series!AB$75","v":0},{"$f":" I_Series!AC$75","v":0},{"$f":" I_Series!AD$75","v":0},{"$f":" I_Series!AE$75","v":0},{"$f":" I_Series!AF$75","v":0},{"$f":" I_Series!AG$75","v":0},{"$f":" I_Series!AH$75","v":0},{"$f":" I_Series!AI$75","v":0},{"$f":" I_Series!AJ$75","v":0},{"$f":" I_Series!AK$75","v":0},{"$f":" I_Series!AL$75","v":0},{"$f":" I_Series!AM$75","v":0},{"$f":" I_Series!AN$75","v":0},{"$f":" I_Series!AO$75","v":0},{"$f":" I_Series!AP$75","v":0},{"$f":" I_Series!AQ$75","v":0},{"$f":" I_Series!AR$75","v":0},{"$f":" I_Series!AS$75","v":0},{"$f":" I_Series!AT$75","v":0},{"$f":" I_Series!AU$75","v":0},{"$f":" I_Series!AV$75","v":0},{"$f":" I_Series!AW$75","v":0},{"$f":" I_Series!AX$75","v":0},{"$f":" I_Series!AY$75","v":0},{"$f":" I_Series!AZ$75","v":0},{"$f":" I_Series!BA$75","v":0},{"$f":" I_Series!BB$75","v":0},{"$f":" I_Series!BC$75","v":0},{"$f":" I_Series!BD$75","v":0},{"$f":" I_Series!BE$75","v":0},{"$f":" I_Series!BF$75","v":0},{"$f":" I_Series!BG$75","v":0},{"$f":" I_Series!BH$75","v":0},{"$f":" I_Series!BI$75","v":0},{"$f":" I_Series!BJ$75","v":0}]
[null,null,null,null,{"$f":" I_Series!E$76","v":"Allowed cashflows relating to capex on Category 8 description"},{"$f":" I_Series!F$76","v":0},{"$f":" I_Series!G$76","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$76","v":"RPI indexation to be applied"},{"$f":" I_Series!I$76","v":0},{"$f":" I_Series!J$76","v":0},{"$f":" I_Series!K$76","v":0},{"$f":" I_Series!L$76","v":0},{"$f":" I_Series!M$76","v":0},{"$f":" I_Series!N$76","v":0},{"$f":" I_Series!O$76","v":0},{"$f":" I_Series!P$76","v":0},{"$f":" I_Series!Q$76","v":0},{"$f":" I_Series!R$76","v":0},{"$f":" I_Series!S$76","v":0},{"$f":" I_Series!T$76","v":0},{"$f":" I_Series!U$76","v":0},{"$f":" I_Series!V$76","v":0},{"$f":" I_Series!W$76","v":0},{"$f":" I_Series!X$76","v":0},{"$f":" I_Series!Y$76","v":0},{"$f":" I_Series!Z$76","v":0},{"$f":" I_Series!AA$76","v":0},{"$f":" I_Series!AB$76","v":0},{"$f":" I_Series!AC$76","v":0},{"$f":" I_Series!AD$76","v":0},{"$f":" I_Series!AE$76","v":0},{"$f":" I_Series!AF$76","v":0},{"$f":" I_Series!AG$76","v":0},{"$f":" I_Series!AH$76","v":0},{"$f":" I_Series!AI$76","v":0},{"$f":" I_Series!AJ$76","v":0},{"$f":" I_Series!AK$76","v":0},{"$f":" I_Series!AL$76","v":0},{"$f":" I_Series!AM$76","v":0},{"$f":" I_Series!AN$76","v":0},{"$f":" I_Series!AO$76","v":0},{"$f":" I_Series!AP$76","v":0},{"$f":" I_Series!AQ$76","v":0},{"$f":" I_Series!AR$76","v":0},{"$f":" I_Series!AS$76","v":0},{"$f":" I_Series!AT$76","v":0},{"$f":" I_Series!AU$76","v":0},{"$f":" I_Series!AV$76","v":0},{"$f":" I_Series!AW$76","v":0},{"$f":" I_Series!AX$76","v":0},{"$f":" I_Series!AY$76","v":0},{"$f":" I_Series!AZ$76","v":0},{"$f":" I_Series!BA$76","v":0},{"$f":" I_Series!BB$76","v":0},{"$f":" I_Series!BC$76","v":0},{"$f":" I_Series!BD$76","v":0},{"$f":" I_Series!BE$76","v":0},{"$f":" I_Series!BF$76","v":0},{"$f":" I_Series!BG$76","v":0},{"$f":" I_Series!BH$76","v":0},{"$f":" I_Series!BI$76","v":0},{"$f":" I_Series!BJ$76","v":0}]
[null,null,null,null,{"$f":" I_Series!E$77","v":"Allowed cashflows relating to capex on Category 9 description"},{"$f":" I_Series!F$77","v":0},{"$f":" I_Series!G$77","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$77","v":"RPI indexation to be applied"},{"$f":" I_Series!I$77","v":0},{"$f":" I_Series!J$77","v":0},{"$f":" I_Series!K$77","v":0},{"$f":" I_Series!L$77","v":0},{"$f":" I_Series!M$77","v":0},{"$f":" I_Series!N$77","v":0},{"$f":" I_Series!O$77","v":0},{"$f":" I_Series!P$77","v":0},{"$f":" I_Series!Q$77","v":0},{"$f":" I_Series!R$77","v":0},{"$f":" I_Series!S$77","v":0},{"$f":" I_Series!T$77","v":0},{"$f":" I_Series!U$77","v":0},{"$f":" I_Series!V$77","v":0},{"$f":" I_Series!W$77","v":0},{"$f":" I_Series!X$77","v":0},{"$f":" I_Series!Y$77","v":0},{"$f":" I_Series!Z$77","v":0},{"$f":" I_Series!AA$77","v":0},{"$f":" I_Series!AB$77","v":0},{"$f":" I_Series!AC$77","v":0},{"$f":" I_Series!AD$77","v":0},{"$f":" I_Series!AE$77","v":0},{"$f":" I_Series!AF$77","v":0},{"$f":" I_Series!AG$77","v":0},{"$f":" I_Series!AH$77","v":0},{"$f":" I_Series!AI$77","v":0},{"$f":" I_Series!AJ$77","v":0},{"$f":" I_Series!AK$77","v":0},{"$f":" I_Series!AL$77","v":0},{"$f":" I_Series!AM$77","v":0},{"$f":" I_Series!AN$77","v":0},{"$f":" I_Series!AO$77","v":0},{"$f":" I_Series!AP$77","v":0},{"$f":" I_Series!AQ$77","v":0},{"$f":" I_Series!AR$77","v":0},{"$f":" I_Series!AS$77","v":0},{"$f":" I_Series!AT$77","v":0},{"$f":" I_Series!AU$77","v":0},{"$f":" I_Series!AV$77","v":0},{"$f":" I_Series!AW$77","v":0},{"$f":" I_Series!AX$77","v":0},{"$f":" I_Series!AY$77","v":0},{"$f":" I_Series!AZ$77","v":0},{"$f":" I_Series!BA$77","v":0},{"$f":" I_Series!BB$77","v":0},{"$f":" I_Series!BC$77","v":0},{"$f":" I_Series!BD$77","v":0},{"$f":" I_Series!BE$77","v":0},{"$f":" I_Series!BF$77","v":0},{"$f":" I_Series!BG$77","v":0},{"$f":" I_Series!BH$77","v":0},{"$f":" I_Series!BI$77","v":0},{"$f":" I_Series!BJ$77","v":0}]
[null,null,null,null,{"$f":" I_Series!E$78","v":"Allowed cashflows relating to capex on Category 10 description"},{"$f":" I_Series!F$78","v":0},{"$f":" I_Series!G$78","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$78","v":"RPI indexation to be applied"},{"$f":" I_Series!I$78","v":0},{"$f":" I_Series!J$78","v":0},{"$f":" I_Series!K$78","v":0},{"$f":" I_Series!L$78","v":0},{"$f":" I_Series!M$78","v":0},{"$f":" I_Series!N$78","v":0},{"$f":" I_Series!O$78","v":0},{"$f":" I_Series!P$78","v":0},{"$f":" I_Series!Q$78","v":0},{"$f":" I_Series!R$78","v":0},{"$f":" I_Series!S$78","v":0},{"$f":" I_Series!T$78","v":0},{"$f":" I_Series!U$78","v":0},{"$f":" I_Series!V$78","v":0},{"$f":" I_Series!W$78","v":0},{"$f":" I_Series!X$78","v":0},{"$f":" I_Series!Y$78","v":0},{"$f":" I_Series!Z$78","v":0},{"$f":" I_Series!AA$78","v":0},{"$f":" I_Series!AB$78","v":0},{"$f":" I_Series!AC$78","v":0},{"$f":" I_Series!AD$78","v":0},{"$f":" I_Series!AE$78","v":0},{"$f":" I_Series!AF$78","v":0},{"$f":" I_Series!AG$78","v":0},{"$f":" I_Series!AH$78","v":0},{"$f":" I_Series!AI$78","v":0},{"$f":" I_Series!AJ$78","v":0},{"$f":" I_Series!AK$78","v":0},{"$f":" I_Series!AL$78","v":0},{"$f":" I_Series!AM$78","v":0},{"$f":" I_Series!AN$78","v":0},{"$f":" I_Series!AO$78","v":0},{"$f":" I_Series!AP$78","v":0},{"$f":" I_Series!AQ$78","v":0},{"$f":" I_Series!AR$78","v":0},{"$f":" I_Series!AS$78","v":0},{"$f":" I_Series!AT$78","v":0},{"$f":" I_Series!AU$78","v":0},{"$f":" I_Series!AV$78","v":0},{"$f":" I_Series!AW$78","v":0},{"$f":" I_Series!AX$78","v":0},{"$f":" I_Series!AY$78","v":0},{"$f":" I_Series!AZ$78","v":0},{"$f":" I_Series!BA$78","v":0},{"$f":" I_Series!BB$78","v":0},{"$f":" I_Series!BC$78","v":0},{"$f":" I_Series!BD$78","v":0},{"$f":" I_Series!BE$78","v":0},{"$f":" I_Series!BF$78","v":0},{"$f":" I_Series!BG$78","v":0},{"$f":" I_Series!BH$78","v":0},{"$f":" I_Series!BI$78","v":0},{"$f":" I_Series!BJ$78","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$547","v":"Capital expenditures scenario (Alloiwed)"},{"$f":" I_InputSets!F$547","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" I_Global!E$68","v":"Capex scenario 1"},{"$f":" I_Global!F$68","v":"High capex scenario"}]
[null,null,null,null,{"$f":" I_Global!E$69","v":"Capex scenario 2"},{"$f":" I_Global!F$69","v":"Medium capex scenario"}]
[null,null,null,null,{"$f":" I_Global!E$70","v":"Capex scenario 3"},{"$f":" I_Global!F$70","v":"Low capex scenario"}]
[]
[null,null,"Live Capex scenario (Allowed)"]
[null,null,null,null,{"$f":"E42","v":"Allowed cashflows relating to capex on Category 1 description"},null,{"$f":"G42","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA18,AA30,AA42)","v":0},{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AB18,AB30,AB42)","v":0},0,0,0,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AF18,AF30,AF42)","v":429.37515990562008},262.19562841530052,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AH18,AH30,AH42)","v":339.64266186983775},509.40018215905485,625.87105409832373,902.08588811457548,850.50919587397971,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135202,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":"E43","v":"Allowed cashflows relating to capex on Category 2 description"},null,{"$f":"G43","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA19,AA31,AA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 3 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA20,AA32,AA44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 4 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA21,AA33,AA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 5 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA22,AA34,AA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 6 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA23,AA35,AA47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 7 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA24,AA36,AA48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 8 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA25,AA37,AA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 9 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA26,AA38,AA50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed cashflows relating to capex on Category 10 description",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$53, $F$54:$F$56, 0), AA27,AA39,AA51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$109","v":"Category 1 description additions RAB Allocations"},{"$f":" I_InputSets!F$109","v":"RAB 1"},{"$f":" I_InputSets!G$109","v":"selection"},null,{"$f":" I_InputSets!I$109","v":"CAA"},null,{"$f":" I_InputSets!K$109","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$110","v":"Category 2 description additions RAB Allocations"},{"$f":" I_InputSets!F$110","v":"RAB 1"},{"$f":" I_InputSets!G$110","v":"selection"},null,{"$f":" I_InputSets!I$110","v":"CAA"},null,{"$f":" I_InputSets!K$110","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$111","v":"Category 3 description additions RAB Allocations"},{"$f":" I_InputSets!F$111","v":"RAB 1"},{"$f":" I_InputSets!G$111","v":"selection"},null,{"$f":" I_InputSets!I$111","v":"CAA"},null,{"$f":" I_InputSets!K$111","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$112","v":"Category 4 description additions RAB Allocations"},{"$f":" I_InputSets!F$112","v":"RAB 1"},{"$f":" I_InputSets!G$112","v":"selection"},null,{"$f":" I_InputSets!I$112","v":"CAA"},null,{"$f":" I_InputSets!K$112","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$113","v":"Category 5 description additions RAB Allocations"},{"$f":" I_InputSets!F$113","v":"RAB 1"},{"$f":" I_InputSets!G$113","v":"selection"},null,{"$f":" I_InputSets!I$113","v":"CAA"},null,{"$f":" I_InputSets!K$113","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$114","v":"Category 6 description additions RAB Allocations"},{"$f":" I_InputSets!F$114","v":"RAB 1"},{"$f":" I_InputSets!G$114","v":"selection"},null,{"$f":" I_InputSets!I$114","v":"CAA"},null,{"$f":" I_InputSets!K$114","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$115","v":"Category 7 description additions RAB Allocations"},{"$f":" I_InputSets!F$115","v":"RAB 1"},{"$f":" I_InputSets!G$115","v":"selection"},null,{"$f":" I_InputSets!I$115","v":"CAA"},null,{"$f":" I_InputSets!K$115","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$116","v":"Category 8 description additions RAB Allocations"},{"$f":" I_InputSets!F$116","v":"RAB 1"},{"$f":" I_InputSets!G$116","v":"selection"},null,{"$f":" I_InputSets!I$116","v":"CAA"},null,{"$f":" I_InputSets!K$116","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$117","v":"Category 9 description additions RAB Allocations"},{"$f":" I_InputSets!F$117","v":"RAB 1"},{"$f":" I_InputSets!G$117","v":"selection"},null,{"$f":" I_InputSets!I$117","v":"CAA"},null,{"$f":" I_InputSets!K$117","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_InputSets!E$118","v":"Category 10 description additions RAB Allocations"},{"$f":" I_InputSets!F$118","v":"RAB 1"},{"$f":" I_InputSets!G$118","v":"selection"},null,{"$f":" I_InputSets!I$118","v":"CAA"},null,{"$f":" I_InputSets!K$118","v":"Being published with this model"}]
[]
[null,null,null,null,{"$f":" C_Index!E$97","v":"Capex indexation factor"},{"$f":" C_Index!F$97","v":0},{"$f":" C_Index!G$97","v":"RPI annual growth rate"},{"$f":" C_Index!H$97","v":0},{"$f":" C_Index!I$97","v":0},{"$f":" C_Index!J$97","v":0},{"$f":" C_Index!K$97","v":0},{"$f":" C_Index!L$97","v":0},{"$f":" C_Index!M$97","v":0},{"$f":" C_Index!N$97","v":0},{"$f":" C_Index!O$97","v":0},{"$f":" C_Index!P$97","v":0},{"$f":" C_Index!Q$97","v":0},{"$f":" C_Index!R$97","v":0},{"$f":" C_Index!S$97","v":0},{"$f":" C_Index!T$97","v":0},{"$f":" C_Index!U$97","v":0},{"$f":" C_Index!V$97","v":0},{"$f":" C_Index!W$97","v":0},{"$f":" C_Index!X$97","v":0},{"$f":" C_Index!Y$97","v":0},{"$f":" C_Index!Z$97","v":0},{"$f":" C_Index!AA$97","v":0.91817105652559949},{"$f":" C_Index!AB$97","v":0.93418171056525612},{"$f":" C_Index!AC$97","v":0.96765315182006517},{"$f":" C_Index!AD$97","v":1},{"$f":" C_Index!AE$97","v":1.0256288842852916},{"$f":" C_Index!AF$97","v":1.0410476472329093},{"$f":" C_Index!AG$97","v":1.0831606984314885},{"$f":" C_Index!AH$97","v":1.2092070630364014},{"$f":" C_Index!AI$97","v":1.338720586860018},{"$f":" C_Index!AJ$97","v":1.358742197099734},{"$f":" C_Index!AK$97","v":1.3539431231133474},{"$f":" C_Index!AL$97","v":1.3670728393015688},{"$f":" C_Index!AM$97","v":1.4022357593962713},{"$f":" C_Index!AN$97","v":1.4443028321781597},{"$f":" C_Index!AO$97","v":1.4876319171435044},{"$f":" C_Index!AP$97","v":1.5322608746578097},{"$f":" C_Index!AQ$97","v":1.578228700897544},{"$f":" C_Index!AR$97","v":1.6255755619244703},{"$f":" C_Index!AS$97","v":1.6743428287822044},{"$f":" C_Index!AT$97","v":1.7245731136456706},{"$f":" C_Index!AU$97","v":1.7763103070550408},{"$f":" C_Index!AV$97","v":1.8295996162666921},{"$f":" C_Index!AW$97","v":1.8844876047546928},{"$f":" C_Index!AX$97","v":1.9410222328973337},{"$f":" C_Index!AY$97","v":1.9992528998842538},{"$f":" C_Index!AZ$97","v":2.0592304868807814},{"$f":" C_Index!BA$97","v":2.1210074014872049},{"$f":" C_Index!BB$97","v":2.1846376235318212},{"$f":" C_Index!BC$97","v":2.2501767522377758},{"$f":" C_Index!BD$97","v":2.3176820548049091},{"$f":" C_Index!BE$97","v":2.3872125164490563},{"$f":" C_Index!BF$97","v":2.4588288919425279},{"$f":" C_Index!BG$97","v":2.5325937587008038},{"$f":" C_Index!BH$97","v":2.6085715714618281},{"$f":" C_Index!BI$97","v":2.6868287186056827},{"$f":" C_Index!BJ$97","v":2.7674335801638534}]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[]
[null,null,null,null,"Allowed RAB 1 additions (real)",{"$f":"I_Global!F45","v":"RAB 1"},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA84:BJ84)","v":27213.21672142818},null,{"$f":" SUMIF($F$70:$F$79, $F84, AA$59:AA$68) * AA$81 / AA$82","v":0},{"$f":" SUMIF($F$70:$F$79, $F84, AB$59:AB$68) * AB$81 / AB$82","v":0},0,0,0,429.37515990562008,262.19562841530052,339.64266186983775,509.40018215905479,625.87105409832373,902.0858881145756,850.50919587397959,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,{"$f":" SUMIF($F$70:$F$79, $F84, AR$59:AR$68) * AR$81 / AR$82","v":680.43384748135213},914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753988,931.47144920753999,931.47144920753999,931.47144920753999,{"$f":" SUMIF($F$70:$F$79, $F84, BH$59:BH$68) * BH$81 / BH$82","v":931.4714492075401},931.47144920753999,931.47144920753999]
[null,null,null,null,"Allowed RAB 2 additions (real)",{"$f":"I_Global!F46","v":"RAB 2"},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA85:BJ85)","v":0},null,{"$f":" SUMIF($F$70:$F$79, $F85, AA$59:AA$68) * AA$81 / AA$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed RAB 3 additions (real)",{"$f":"I_Global!F47","v":"RAB 3"},{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA86:BJ86)","v":0},null,{"$f":" SUMIF($F$70:$F$79, $F86, AA$59:AA$68) * AA$81 / AA$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RAB corkscrew"]
[]
[null,"Existing RAB"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$382","v":"Existing RAB BEG"},{"$f":" I_InputSets!F$382","v":16139.264580178664},{"$f":" I_InputSets!G$382","v":"£'m RPI-real Dec 2019"},{"$f":" I_InputSets!H$382","v":0},{"$f":" I_InputSets!I$382","v":"RAB calc v0.6"},{"$f":" I_InputSets!J$382","v":0},{"$f":" I_InputSets!K$382","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Time!E$42","v":"Opening balances flag"},{"$f":" C_Time!F$42","v":0},{"$f":" C_Time!G$42","v":"flag"},{"$f":" C_Time!H$42","v":0},{"$f":" C_Time!I$42","v":0},{"$f":" C_Time!J$42","v":0},{"$f":" C_Time!K$42","v":0},{"$f":" C_Time!L$42","v":0},{"$f":" C_Time!M$42","v":0},{"$f":" C_Time!N$42","v":0},{"$f":" C_Time!O$42","v":0},{"$f":" C_Time!P$42","v":0},{"$f":" C_Time!Q$42","v":0},{"$f":" C_Time!R$42","v":0},{"$f":" C_Time!S$42","v":0},{"$f":" C_Time!T$42","v":0},{"$f":" C_Time!U$42","v":0},{"$f":" C_Time!V$42","v":0},{"$f":" C_Time!W$42","v":0},{"$f":" C_Time!X$42","v":0},{"$f":" C_Time!Y$42","v":1},{"$f":" C_Time!Z$42","v":0},{"$f":" C_Time!AA$42","v":0},{"$f":" C_Time!AB$42","v":0},{"$f":" C_Time!AC$42","v":0},{"$f":" C_Time!AD$42","v":0},{"$f":" C_Time!AE$42","v":1},{"$f":" C_Time!AF$42","v":0},{"$f":" C_Time!AG$42","v":0},{"$f":" C_Time!AH$42","v":0},{"$f":" C_Time!AI$42","v":0},{"$f":" C_Time!AJ$42","v":0},{"$f":" C_Time!AK$42","v":0},{"$f":" C_Time!AL$42","v":0},{"$f":" C_Time!AM$42","v":0},{"$f":" C_Time!AN$42","v":0},{"$f":" C_Time!AO$42","v":0},{"$f":" C_Time!AP$42","v":0},{"$f":" C_Time!AQ$42","v":0},{"$f":" C_Time!AR$42","v":0},{"$f":" C_Time!AS$42","v":0},{"$f":" C_Time!AT$42","v":0},{"$f":" C_Time!AU$42","v":0},{"$f":" C_Time!AV$42","v":0},{"$f":" C_Time!AW$42","v":0},{"$f":" C_Time!AX$42","v":0},{"$f":" C_Time!AY$42","v":0},{"$f":" C_Time!AZ$42","v":0},{"$f":" C_Time!BA$42","v":0},{"$f":" C_Time!BB$42","v":0},{"$f":" C_Time!BC$42","v":0},{"$f":" C_Time!BD$42","v":0},{"$f":" C_Time!BE$42","v":0},{"$f":" C_Time!BF$42","v":0},{"$f":" C_Time!BG$42","v":0},{"$f":" C_Time!BH$42","v":0},{"$f":" C_Time!BI$42","v":0},{"$f":" C_Time!BJ$42","v":0}]
[null,null,null,null,"Existing RAB balance BEG",null,{"$f":" G92","v":"£'m RPI-real Dec 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $F92 * AA93","v":0},{"$f":" $F92 * AB93","v":0},0,0,16139.264580178664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_Series!E$139","v":"Existing RAB In-period non capex RAB adjustments"},{"$f":" I_Series!F$139","v":0},{"$f":" I_Series!G$139","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$139","v":0},{"$f":" I_Series!I$139","v":"RAB calculator v0.6"},{"$f":" I_Series!J$139","v":0},{"$f":" I_Series!K$139","v":"Being published with this model"},{"$f":" I_Series!L$139","v":0},{"$f":" I_Series!M$139","v":0},{"$f":" I_Series!N$139","v":0},{"$f":" I_Series!O$139","v":0},{"$f":" I_Series!P$139","v":0},{"$f":" I_Series!Q$139","v":0},{"$f":" I_Series!R$139","v":0},{"$f":" I_Series!S$139","v":0},{"$f":" I_Series!T$139","v":0},{"$f":" I_Series!U$139","v":0},{"$f":" I_Series!V$139","v":0},{"$f":" I_Series!W$139","v":0},{"$f":" I_Series!X$139","v":0},{"$f":" I_Series!Y$139","v":0},{"$f":" I_Series!Z$139","v":0},{"$f":" I_Series!AA$139","v":0},{"$f":" I_Series!AB$139","v":0},{"$f":" I_Series!AC$139","v":0},{"$f":" I_Series!AD$139","v":0},{"$f":" I_Series!AE$139","v":0},{"$f":" I_Series!AF$139","v":0},{"$f":" I_Series!AG$139","v":864.54033659864456},{"$f":" I_Series!AH$139","v":0},{"$f":" I_Series!AI$139","v":0},{"$f":" I_Series!AJ$139","v":0},{"$f":" I_Series!AK$139","v":0},{"$f":" I_Series!AL$139","v":0},{"$f":" I_Series!AM$139","v":0},{"$f":" I_Series!AN$139","v":0},{"$f":" I_Series!AO$139","v":0},{"$f":" I_Series!AP$139","v":0},{"$f":" I_Series!AQ$139","v":0},{"$f":" I_Series!AR$139","v":0},{"$f":" I_Series!AS$139","v":0},{"$f":" I_Series!AT$139","v":0},{"$f":" I_Series!AU$139","v":0},{"$f":" I_Series!AV$139","v":0},{"$f":" I_Series!AW$139","v":0},{"$f":" I_Series!AX$139","v":0},{"$f":" I_Series!AY$139","v":0},{"$f":" I_Series!AZ$139","v":0},{"$f":" I_Series!BA$139","v":0},{"$f":" I_Series!BB$139","v":0},{"$f":" I_Series!BC$139","v":0},{"$f":" I_Series!BD$139","v":0},{"$f":" I_Series!BE$139","v":0},{"$f":" I_Series!BF$139","v":0},{"$f":" I_Series!BG$139","v":0},{"$f":" I_Series!BH$139","v":0},{"$f":" I_Series!BI$139","v":0},{"$f":" I_Series!BJ$139","v":0}]
[null,null,null,null,{"$f":" I_Series!E$140","v":"Existing RAB  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$140","v":0},{"$f":" I_Series!G$140","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$140","v":0},{"$f":" I_Series!I$140","v":0},{"$f":" I_Series!J$140","v":0},{"$f":" I_Series!K$140","v":0},{"$f":" I_Series!L$140","v":0},{"$f":" I_Series!M$140","v":0},{"$f":" I_Series!N$140","v":0},{"$f":" I_Series!O$140","v":0},{"$f":" I_Series!P$140","v":0},{"$f":" I_Series!Q$140","v":0},{"$f":" I_Series!R$140","v":0},{"$f":" I_Series!S$140","v":0},{"$f":" I_Series!T$140","v":0},{"$f":" I_Series!U$140","v":0},{"$f":" I_Series!V$140","v":0},{"$f":" I_Series!W$140","v":0},{"$f":" I_Series!X$140","v":0},{"$f":" I_Series!Y$140","v":0},{"$f":" I_Series!Z$140","v":0},{"$f":" I_Series!AA$140","v":0},{"$f":" I_Series!AB$140","v":0},{"$f":" I_Series!AC$140","v":0},{"$f":" I_Series!AD$140","v":0},{"$f":" I_Series!AE$140","v":0},{"$f":" I_Series!AF$140","v":0},{"$f":" I_Series!AG$140","v":0},{"$f":" I_Series!AH$140","v":0},{"$f":" I_Series!AI$140","v":0},{"$f":" I_Series!AJ$140","v":0},{"$f":" I_Series!AK$140","v":0},{"$f":" I_Series!AL$140","v":0},{"$f":" I_Series!AM$140","v":0},{"$f":" I_Series!AN$140","v":0},{"$f":" I_Series!AO$140","v":0},{"$f":" I_Series!AP$140","v":0},{"$f":" I_Series!AQ$140","v":0},{"$f":" I_Series!AR$140","v":0},{"$f":" I_Series!AS$140","v":0},{"$f":" I_Series!AT$140","v":0},{"$f":" I_Series!AU$140","v":0},{"$f":" I_Series!AV$140","v":0},{"$f":" I_Series!AW$140","v":0},{"$f":" I_Series!AX$140","v":0},{"$f":" I_Series!AY$140","v":0},{"$f":" I_Series!AZ$140","v":0},{"$f":" I_Series!BA$140","v":0},{"$f":" I_Series!BB$140","v":0},{"$f":" I_Series!BC$140","v":0},{"$f":" I_Series!BD$140","v":0},{"$f":" I_Series!BE$140","v":0},{"$f":" I_Series!BF$140","v":0},{"$f":" I_Series!BG$140","v":0},{"$f":" I_Series!BH$140","v":0},{"$f":" I_Series!BI$140","v":0},{"$f":" I_Series!BJ$140","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$54","v":"Live Existing RAB depreciation (real)"},{"$f":" C_RABDepr!F$54","v":0},{"$f":" C_RABDepr!G$54","v":"£'m RPI-real 2018"},{"$f":" C_RABDepr!H$54","v":0},{"$f":" C_RABDepr!I$54","v":0},{"$f":" C_RABDepr!J$54","v":0},{"$f":" C_RABDepr!K$54","v":0},{"$f":" C_RABDepr!L$54","v":0},{"$f":" C_RABDepr!M$54","v":0},{"$f":" C_RABDepr!N$54","v":0},{"$f":" C_RABDepr!O$54","v":0},{"$f":" C_RABDepr!P$54","v":0},{"$f":" C_RABDepr!Q$54","v":0},{"$f":" C_RABDepr!R$54","v":0},{"$f":" C_RABDepr!S$54","v":0},{"$f":" C_RABDepr!T$54","v":0},{"$f":" C_RABDepr!U$54","v":0},{"$f":" C_RABDepr!V$54","v":0},{"$f":" C_RABDepr!W$54","v":0},{"$f":" C_RABDepr!X$54","v":0},{"$f":" C_RABDepr!Y$54","v":0},{"$f":" C_RABDepr!Z$54","v":0},{"$f":" C_RABDepr!AA$54","v":0},{"$f":" C_RABDepr!AB$54","v":0},{"$f":" C_RABDepr!AC$54","v":0},{"$f":" C_RABDepr!AD$54","v":0},{"$f":" C_RABDepr!AE$54","v":0},{"$f":" C_RABDepr!AF$54","v":0},{"$f":" C_RABDepr!AG$54","v":0},{"$f":" C_RABDepr!AH$54","v":0},{"$f":" C_RABDepr!AI$54","v":0},{"$f":" C_RABDepr!AJ$54","v":0},{"$f":" C_RABDepr!AK$54","v":0},{"$f":" C_RABDepr!AL$54","v":0},{"$f":" C_RABDepr!AM$54","v":0},{"$f":" C_RABDepr!AN$54","v":0},{"$f":" C_RABDepr!AO$54","v":0},{"$f":" C_RABDepr!AP$54","v":0},{"$f":" C_RABDepr!AQ$54","v":0},{"$f":" C_RABDepr!AR$54","v":0},{"$f":" C_RABDepr!AS$54","v":0},{"$f":" C_RABDepr!AT$54","v":0},{"$f":" C_RABDepr!AU$54","v":0},{"$f":" C_RABDepr!AV$54","v":0},{"$f":" C_RABDepr!AW$54","v":0},{"$f":" C_RABDepr!AX$54","v":0},{"$f":" C_RABDepr!AY$54","v":0},{"$f":" C_RABDepr!AZ$54","v":0},{"$f":" C_RABDepr!BA$54","v":0},{"$f":" C_RABDepr!BB$54","v":0},{"$f":" C_RABDepr!BC$54","v":0},{"$f":" C_RABDepr!BD$54","v":0},{"$f":" C_RABDepr!BE$54","v":0},{"$f":" C_RABDepr!BF$54","v":0},{"$f":" C_RABDepr!BG$54","v":0},{"$f":" C_RABDepr!BH$54","v":0},{"$f":" C_RABDepr!BI$54","v":0},{"$f":" C_RABDepr!BJ$54","v":0}]
[null,null,null,null,{"$f":"B90&\" including RAB adjustments, pre inflation adjustment\"","v":"Existing RAB including RAB adjustments, pre inflation adjustment"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA94:AA97)","v":0},0,0,0,16139.264580178664,0,864.54033659864456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B90","v":"Total Additions inc depreciation, Existing RAB"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:AA97)","v":0},{"$f":"SUM(AB95:AB97)","v":0},{"$f":"SUM(AC95:AC97)","v":0},{"$f":"SUM(AD95:AD97)","v":0},{"$f":"SUM(AE95:AE97)","v":0},0,{"$f":"SUM(AG95:AG97)","v":864.54033659864456},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B90&\" indexation adjustment\"","v":"Existing RAB indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA101  * (AA100-1)","v":0},{"$f":"AB101  * (AB100-1)","v":0},{"$f":"AC101  * (AC100-1)","v":0},{"$f":"AD101  * (AD100-1)","v":0},{"$f":"AE101  * (AE100-1)","v":0},{"$f":"AF101  * (AF100-1)","v":0},{"$f":"AG101  * (AG100-1)","v":71.895778213737472},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Total Adjustments inc depreciation, \"&B90","v":"Total Adjustments inc depreciation, Existing RAB"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA101:AA102)","v":0},{"$f":"SUM(AB101:AB102)","v":0},{"$f":"SUM(AC101:AC102)","v":0},{"$f":"SUM(AD101:AD102)","v":0},{"$f":"SUM(AE101:AE102)","v":0},{"$f":"SUM(AF101:AF102)","v":0},{"$f":"SUM(AG101:AG102)","v":936.43611481238202},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation (in year) indexation for RAB",{"$f":" C_Index!F$108","v":"RPI Dec/RPI average"},{"$f":" C_Index!G$108","v":"%"},{"$f":" C_Index!H$108","v":0},{"$f":" C_Index!I$108","v":0},{"$f":" C_Index!J$108","v":0},{"$f":" C_Index!K$108","v":0},{"$f":" C_Index!L$108","v":0},{"$f":" C_Index!M$108","v":0},{"$f":" C_Index!N$108","v":0},{"$f":" C_Index!O$108","v":0},{"$f":" C_Index!P$108","v":0},{"$f":" C_Index!Q$108","v":0},{"$f":" C_Index!R$108","v":0},{"$f":" C_Index!S$108","v":0},{"$f":" C_Index!T$108","v":0},{"$f":" C_Index!U$108","v":0},{"$f":" C_Index!V$108","v":0},{"$f":" C_Index!W$108","v":0},{"$f":" C_Index!X$108","v":0},{"$f":" C_Index!Y$108","v":0},null,{"$f":" C_Index!AA$108","v":7.9613215149072492E-3},{"$f":" C_Index!AB$108","v":1.5396312488120234E-2},{"$f":" C_Index!AC$108","v":2.0644095788604488E-2},{"$f":" C_Index!AD$108","v":1.4264575318141626E-2},{"$f":" C_Index!AE$108","v":1.0734072022160479E-2},{"$f":" C_Index!AF$108","v":7.7038974329814991E-3},{"$f":" C_Index!AG$108","v":4.1639344262295097E-2},{"$f":" C_Index!AH$108","v":6.4331579458875909E-2},{"$f":" C_Index!AI$108","v":2.164210516091214E-2},{"$f":" C_Index!AJ$108","v":8.2189099844811597E-3},{"$f":" C_Index!AK$108","v":5.4877807138917767E-3},{"$f":" C_Index!AL$108","v":1.6598921701642677E-2},{"$f":" C_Index!AM$108","v":1.8257131640740276E-2},{"$f":" C_Index!AN$108","v":3.0000000000000027E-2},{"$f":" C_Index!AO$108","v":3.0000000000000027E-2},{"$f":" C_Index!AP$108","v":3.0000000000000027E-2},{"$f":" C_Index!AQ$108","v":3.0000000000000027E-2},{"$f":" C_Index!AR$108","v":3.0000000000000027E-2},{"$f":" C_Index!AS$108","v":3.0000000000000027E-2},{"$f":" C_Index!AT$108","v":3.0000000000000027E-2},{"$f":" C_Index!AU$108","v":3.0000000000000027E-2},{"$f":" C_Index!AV$108","v":3.0000000000000027E-2},{"$f":" C_Index!AW$108","v":3.0000000000000027E-2},{"$f":" C_Index!AX$108","v":3.0000000000000027E-2},{"$f":" C_Index!AY$108","v":3.0000000000000027E-2},{"$f":" C_Index!AZ$108","v":3.0000000000000027E-2},{"$f":" C_Index!BA$108","v":3.0000000000000027E-2},{"$f":" C_Index!BB$108","v":3.0000000000000027E-2},{"$f":" C_Index!BC$108","v":3.0000000000000027E-2},{"$f":" C_Index!BD$108","v":3.0000000000000027E-2},{"$f":" C_Index!BE$108","v":3.0000000000000027E-2},{"$f":" C_Index!BF$108","v":3.0000000000000027E-2},{"$f":" C_Index!BG$108","v":3.0000000000000027E-2},{"$f":" C_Index!BH$108","v":3.0000000000000027E-2},{"$f":" C_Index!BI$108","v":3.0000000000000027E-2},{"$f":" C_Index!BJ$108","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":"E97","v":"Live Existing RAB depreciation (real)"},null,{"$f":"G97","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA97","v":0},{"$f":"AB97","v":0},{"$f":"AC97","v":0},{"$f":"AD97","v":0},{"$f":"AE97","v":0},{"$f":"AF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B90&\" (In year depreciation) indexation adjustment\"","v":"Existing RAB (In year depreciation) indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA106*AA105","v":0},{"$f":"AB106*AB105","v":0},{"$f":"AC106*AC105","v":0},{"$f":"AD106*AD105","v":0},{"$f":"AE106*AE105","v":0},{"$f":"AF106*AF105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$110","v":"Existing RAB indexation"},{"$f":"C_Index!F$110","v":"RPI Dec growth rate"},{"$f":"C_Index!G$110","v":"%"},{"$f":"C_Index!H$110","v":0},{"$f":"C_Index!I$110","v":0},{"$f":"C_Index!J$110","v":0},{"$f":"C_Index!K$110","v":0},{"$f":"C_Index!L$110","v":0},{"$f":"C_Index!M$110","v":0},{"$f":"C_Index!N$110","v":0},{"$f":"C_Index!O$110","v":0},{"$f":"C_Index!P$110","v":0},{"$f":"C_Index!Q$110","v":0},{"$f":"C_Index!R$110","v":0},{"$f":"C_Index!S$110","v":0},{"$f":"C_Index!T$110","v":0},{"$f":"C_Index!U$110","v":0},{"$f":"C_Index!V$110","v":0},{"$f":"C_Index!W$110","v":0},{"$f":"C_Index!X$110","v":0},{"$f":"C_Index!Y$110","v":0},{"$f":"C_Index!Z$110","v":0},{"$f":"C_Index!AA$110","v":1.2038834951456412E-2},{"$f":"C_Index!AB$110","v":2.4942440521872555E-2},{"$f":"C_Index!AC$110","v":4.1183077499064025E-2},{"$f":"C_Index!AD$110","v":2.6968716289104577E-2},{"$f":"C_Index!AE$110","v":2.2058823529411686E-2},{"$f":"C_Index!AF$110","v":1.1990407673860837E-2},{"$f":"C_Index!AG$110","v":7.549085985104953E-2},{"$f":"C_Index!AH$110","v":0.14068926468147325},{"$f":"C_Index!AI$110","v":6.2701030988208117E-2},{"$f":"C_Index!AJ$110","v":1.6204351500306302E-3},{"$f":"C_Index!AK$110","v":-6.2312951026982644E-3},{"$f":"C_Index!AL$110","v":2.0855050526604968E-2},{"$f":"C_Index!AM$110","v":2.7394411362836601E-2},{"$f":"C_Index!AN$110","v":3.0000000000000027E-2},{"$f":"C_Index!AO$110","v":3.0000000000000027E-2},{"$f":"C_Index!AP$110","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$110","v":3.0000000000000027E-2},{"$f":"C_Index!AR$110","v":3.0000000000000027E-2},{"$f":"C_Index!AS$110","v":3.0000000000000027E-2},{"$f":"C_Index!AT$110","v":3.0000000000000027E-2},{"$f":"C_Index!AU$110","v":3.0000000000000027E-2},{"$f":"C_Index!AV$110","v":3.0000000000000027E-2},{"$f":"C_Index!AW$110","v":3.0000000000000027E-2},{"$f":"C_Index!AX$110","v":3.0000000000000027E-2},{"$f":"C_Index!AY$110","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$110","v":3.0000000000000027E-2},{"$f":"C_Index!BA$110","v":3.0000000000000027E-2},{"$f":"C_Index!BB$110","v":3.0000000000000027E-2},{"$f":"C_Index!BC$110","v":3.0000000000000027E-2},{"$f":"C_Index!BD$110","v":3.0000000000000027E-2},{"$f":"C_Index!BE$110","v":3.0000000000000027E-2},{"$f":"C_Index!BF$110","v":3.0000000000000027E-2},{"$f":"C_Index!BG$110","v":3.0000000000000027E-2},{"$f":"C_Index!BH$110","v":3.0000000000000027E-2},{"$f":"C_Index!BI$110","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$110","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" B90&\" indexation adjustment\"","v":"Existing RAB indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA112 * (AA109)","v":0},{"$f":" AB112 * (AB109)","v":0},0,0,{"$f":" AE112 * (AE109)","v":0},193.51636187264464,{"$f":" AG112 * (AG109)","v":1232.9756770742879},{"$f":" AH112 * (AH109)","v":2603.0598907326312},1323.3210988334324,36.344049226619319,-139.98553209973576,465.58758988139022,624.33287540993945,702.44558117766826,723.51894861299832,745.22451707138828,767.58125258352982,790.60869016103572,814.32695086586682,838.75675939184282,863.91946217359816,889.83704603880619,916.53215741997042,944.02812214256949,972.34896580684654,1001.519434781052,1031.5650178244837,1062.5119683592181,1094.3873274099949,1127.2189472322948,1161.0355156492635,1195.8665811187416,1231.7425785523037,1268.6948559088728,1306.7557015861389,1345.9583726337232]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"&B90&\" post inflation adjustment\"","v":"Opening balance, Existing RAB post inflation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},{"$f":" H98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Z116","v":0},{"$f":"AA116","v":0},0,0,{"$f":"AD116","v":0},{"$f":"AE116","v":16139.264580178664},{"$f":"AF116","v":16332.780942051308},18502.192733937976,21105.252624670607,22428.57372350404,22464.91777273066,22324.932240630926,22790.519830512316,23414.852705922254,24117.298287099922,24840.817235712919,25586.041752784306,26353.623005367834,27144.23169552887,27958.558646394737,28797.31540578658,29661.234867960178,30551.071913998985,31467.604071418955,32411.632193561523,33383.98115936837,34385.500594149424,35417.065611973907,36479.577580333127,37573.964907743124,38701.183854975417,39862.219370624684,41058.085951743422,42289.828530295723,43558.523386204593,44865.279087790732]
[null,null,null,null,{"$f":"E94","v":"Existing RAB balance BEG"},null,{"$f":"G94","v":"£'m RPI-real Dec 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA94","v":0},{"$f":"AB94","v":0},0,0,16139.264580178664,0,{"$f":"AG94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E103","v":"Total Adjustments inc depreciation, Existing RAB"},null,{"$f":"G103","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA103","v":0},{"$f":"AB103","v":0},0,0,0,0,{"$f":"AG103","v":936.43611481238202},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E110","v":"Existing RAB indexation adjustment"},null,{"$f":" G110","v":"£'m nominal"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" SUM( AA107, AA110 )","v":0},{"$f":" SUM( AB107, AB110 )","v":0},0,0,0,{"$f":" SUM( AF107, AF110 )","v":193.51636187264464},{"$f":" SUM( AG107, AG110 )","v":1232.9756770742879},{"$f":" SUM( AH107, AH110 )","v":2603.0598907326312},1323.3210988334324,36.344049226619319,-139.98553209973576,465.58758988139022,624.33287540993945,702.44558117766826,723.51894861299832,745.22451707138828,767.58125258352982,790.60869016103572,814.32695086586682,838.75675939184282,863.91946217359816,889.83704603880619,916.53215741997042,944.02812214256949,972.34896580684654,1001.519434781052,1031.5650178244837,1062.5119683592181,1094.3873274099949,1127.2189472322948,1161.0355156492635,1195.8665811187416,1231.7425785523037,1268.6948559088728,1306.7557015861389,1345.9583726337232]
[null,null,null,null,{"$f":" \"Closing balance, \"&B90&\" post inflation adjustment\"","v":"Closing balance, Existing RAB post inflation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA116:BJ116)","v":968179.16372538055},null,{"$f":"SUM(AA112:AA115)","v":0},0,0,0,{"$f":"SUM(AE112:AE115)","v":16139.264580178664},16332.780942051308,18502.192733937976,{"$f":"SUM(AH112:AH115)","v":21105.252624670607},22428.57372350404,22464.91777273066,22324.932240630926,22790.519830512316,23414.852705922254,24117.298287099922,24840.817235712919,25586.041752784306,26353.623005367834,27144.23169552887,27958.558646394737,28797.31540578658,29661.234867960178,30551.071913998985,31467.604071418955,32411.632193561523,33383.98115936837,34385.500594149424,35417.065611973907,36479.577580333127,37573.964907743124,38701.183854975417,39862.219370624684,41058.085951743422,42289.828530295723,43558.523386204593,44865.279087790732,46211.237460424454]
[]
[null,"RAB 1"]
[]
[null,null,null,null,{"$f":" E84","v":"Allowed RAB 1 additions (real)"},"RAB 1","£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y84","v":27213.21672142818},0,0,0,0,0,0,429.37515990562008,262.19562841530052,339.64266186983775,509.40018215905479,625.87105409832373,{"$f":" AK84","v":902.0858881145756},850.50919587397959,1085.466968831412,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.43384748135213,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753988,931.47144920753999,931.47144920753999,931.47144920753999,931.4714492075401,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" C_Performance!E$117","v":"RAB 1 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$117","v":0},{"$f":" C_Performance!G$117","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$117","v":0},{"$f":" C_Performance!I$117","v":0},{"$f":" C_Performance!J$117","v":0},{"$f":" C_Performance!K$117","v":0},{"$f":" C_Performance!L$117","v":0},{"$f":" C_Performance!M$117","v":0},{"$f":" C_Performance!N$117","v":0},{"$f":" C_Performance!O$117","v":0},{"$f":" C_Performance!P$117","v":0},{"$f":" C_Performance!Q$117","v":0},{"$f":" C_Performance!R$117","v":0},{"$f":" C_Performance!S$117","v":0},{"$f":" C_Performance!T$117","v":0},{"$f":" C_Performance!U$117","v":0},{"$f":" C_Performance!V$117","v":0},{"$f":" C_Performance!W$117","v":0},{"$f":" C_Performance!X$117","v":0},{"$f":" C_Performance!Y$117","v":9.1674627188184782E-2},{"$f":" C_Performance!Z$117","v":0},{"$f":" C_Performance!AA$117","v":0},{"$f":" C_Performance!AB$117","v":0},{"$f":" C_Performance!AC$117","v":0},{"$f":" C_Performance!AD$117","v":0},{"$f":" C_Performance!AE$117","v":0},{"$f":" C_Performance!AF$117","v":0},{"$f":" C_Performance!AG$117","v":0},{"$f":" C_Performance!AH$117","v":6.6816530155345295E-3},{"$f":" C_Performance!AI$117","v":0},{"$f":" C_Performance!AJ$117","v":0},{"$f":" C_Performance!AK$117","v":0},{"$f":" C_Performance!AL$117","v":0},{"$f":" C_Performance!AM$117","v":9.1890636123292055E-3},{"$f":" C_Performance!AN$117","v":0},{"$f":" C_Performance!AO$117","v":0},{"$f":" C_Performance!AP$117","v":0},{"$f":" C_Performance!AQ$117","v":0},{"$f":" C_Performance!AR$117","v":1.967913064109093E-2},{"$f":" C_Performance!AS$117","v":0},{"$f":" C_Performance!AT$117","v":0},{"$f":" C_Performance!AU$117","v":0},{"$f":" C_Performance!AV$117","v":0},{"$f":" C_Performance!AW$117","v":2.0041239357044358E-2},{"$f":" C_Performance!AX$117","v":0},{"$f":" C_Performance!AY$117","v":0},{"$f":" C_Performance!AZ$117","v":0},{"$f":" C_Performance!BA$117","v":0},{"$f":" C_Performance!BB$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BC$117","v":0},{"$f":" C_Performance!BD$117","v":0},{"$f":" C_Performance!BE$117","v":0},{"$f":" C_Performance!BF$117","v":0},{"$f":" C_Performance!BG$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BH$117","v":0},{"$f":" C_Performance!BI$117","v":0},{"$f":" C_Performance!BJ$117","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$272","v":"Total non-capex related adjustments to RAB 1"},{"$f":" C_Performance!F$272","v":0},{"$f":" C_Performance!G$272","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$272","v":0},{"$f":" C_Performance!I$272","v":0},{"$f":" C_Performance!J$272","v":0},{"$f":" C_Performance!K$272","v":0},{"$f":" C_Performance!L$272","v":0},{"$f":" C_Performance!M$272","v":0},{"$f":" C_Performance!N$272","v":0},{"$f":" C_Performance!O$272","v":0},{"$f":" C_Performance!P$272","v":0},{"$f":" C_Performance!Q$272","v":0},{"$f":" C_Performance!R$272","v":0},{"$f":" C_Performance!S$272","v":0},{"$f":" C_Performance!T$272","v":0},{"$f":" C_Performance!U$272","v":0},{"$f":" C_Performance!V$272","v":0},{"$f":" C_Performance!W$272","v":0},{"$f":" C_Performance!X$272","v":0},{"$f":" C_Performance!Y$272","v":0},{"$f":" C_Performance!Z$272","v":0},{"$f":" C_Performance!AA$272","v":0},{"$f":" C_Performance!AB$272","v":0},{"$f":" C_Performance!AC$272","v":0},{"$f":" C_Performance!AD$272","v":0},{"$f":" C_Performance!AE$272","v":0},{"$f":" C_Performance!AF$272","v":0},{"$f":" C_Performance!AG$272","v":0},{"$f":" C_Performance!AH$272","v":0},{"$f":" C_Performance!AI$272","v":0},{"$f":" C_Performance!AJ$272","v":0},{"$f":" C_Performance!AK$272","v":0},{"$f":" C_Performance!AL$272","v":0},{"$f":" C_Performance!AM$272","v":0},{"$f":" C_Performance!AN$272","v":0},{"$f":" C_Performance!AO$272","v":0},{"$f":" C_Performance!AP$272","v":0},{"$f":" C_Performance!AQ$272","v":0},{"$f":" C_Performance!AR$272","v":0},{"$f":" C_Performance!AS$272","v":0},{"$f":" C_Performance!AT$272","v":0},{"$f":" C_Performance!AU$272","v":0},{"$f":" C_Performance!AV$272","v":0},{"$f":" C_Performance!AW$272","v":0},{"$f":" C_Performance!AX$272","v":0},{"$f":" C_Performance!AY$272","v":0},{"$f":" C_Performance!AZ$272","v":0},{"$f":" C_Performance!BA$272","v":0},{"$f":" C_Performance!BB$272","v":0},{"$f":" C_Performance!BC$272","v":0},{"$f":" C_Performance!BD$272","v":0},{"$f":" C_Performance!BE$272","v":0},{"$f":" C_Performance!BF$272","v":0},{"$f":" C_Performance!BG$272","v":0},{"$f":" C_Performance!BH$272","v":0},{"$f":" C_Performance!BI$272","v":0},{"$f":" C_Performance!BJ$272","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$104","v":"Live RAB 1 depreciation (real)"},{"$f":" C_RABDepr!F$104","v":0},{"$f":" C_RABDepr!G$104","v":"£'m RPI-real 2018"},{"$f":" C_RABDepr!H$104","v":0},{"$f":" C_RABDepr!I$104","v":0},{"$f":" C_RABDepr!J$104","v":0},{"$f":" C_RABDepr!K$104","v":0},{"$f":" C_RABDepr!L$104","v":0},{"$f":" C_RABDepr!M$104","v":0},{"$f":" C_RABDepr!N$104","v":0},{"$f":" C_RABDepr!O$104","v":0},{"$f":" C_RABDepr!P$104","v":0},{"$f":" C_RABDepr!Q$104","v":0},{"$f":" C_RABDepr!R$104","v":0},{"$f":" C_RABDepr!S$104","v":0},{"$f":" C_RABDepr!T$104","v":0},{"$f":" C_RABDepr!U$104","v":0},{"$f":" C_RABDepr!V$104","v":0},{"$f":" C_RABDepr!W$104","v":0},{"$f":" C_RABDepr!X$104","v":0},{"$f":" C_RABDepr!Y$104","v":-27001.397679761205},{"$f":" C_RABDepr!Z$104","v":0},{"$f":" C_RABDepr!AA$104","v":0},{"$f":" C_RABDepr!AB$104","v":0},{"$f":" C_RABDepr!AC$104","v":0},{"$f":" C_RABDepr!AD$104","v":0},{"$f":" C_RABDepr!AE$104","v":0},{"$f":" C_RABDepr!AF$104","v":-797.33783098948425},{"$f":" C_RABDepr!AG$104","v":-802.84166508268379},{"$f":" C_RABDepr!AH$104","v":-778.36548001112567},{"$f":" C_RABDepr!AI$104","v":-788.81047823483391},{"$f":" C_RABDepr!AJ$104","v":-817.05382629347139},{"$f":" C_RABDepr!AK$104","v":-860.13406308799756},{"$f":" C_RABDepr!AL$104","v":-898.40356705824661},{"$f":" C_RABDepr!AM$104","v":-763.98183164274087},{"$f":" C_RABDepr!AN$104","v":-651.67576242642031},{"$f":" C_RABDepr!AO$104","v":-641.58928736575899},{"$f":" C_RABDepr!AP$104","v":-655.73078315202918},{"$f":" C_RABDepr!AQ$104","v":-677.17211686199471},{"$f":" C_RABDepr!AR$104","v":-699.18228190642412},{"$f":" C_RABDepr!AS$104","v":-768.60222363231037},{"$f":" C_RABDepr!AT$104","v":-752.2566116368273},{"$f":" C_RABDepr!AU$104","v":-871.76609968293167},{"$f":" C_RABDepr!AV$104","v":-893.85868296055344},{"$f":" C_RABDepr!AW$104","v":-932.42212887831511},{"$f":" C_RABDepr!AX$104","v":-939.04849934335425},{"$f":" C_RABDepr!AY$104","v":-998.17283968838967},{"$f":" C_RABDepr!AZ$104","v":-973.76084469615034},{"$f":" C_RABDepr!BA$104","v":-986.3508943886726},{"$f":" C_RABDepr!BB$104","v":-1000.5251626083474},{"$f":" C_RABDepr!BC$104","v":-1000.5927070268651},{"$f":" C_RABDepr!BD$104","v":-973.602865561621},{"$f":" C_RABDepr!BE$104","v":-953.36692641083073},{"$f":" C_RABDepr!BF$104","v":-1067.6043272997447},{"$f":" C_RABDepr!BG$104","v":-1070.1651973008743},{"$f":" C_RABDepr!BH$104","v":-1039.1351632898734},{"$f":" C_RABDepr!BI$104","v":-1020.8149516554199},{"$f":" C_RABDepr!BJ$104","v":-927.07257958691162}]
[null,null,null,null,{"$f":" \"Total Additions pre indexation adjustment, \"&B118","v":"Total Additions pre indexation adjustment, RAB 1"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120:AA123)","v":0},0,0,0,0,{"$f":"SUM(AF120:AF123)","v":-367.96267108386417},{"$f":"SUM(AG120:AG123)","v":-540.64603666738321},{"$f":"SUM(AH120:AH123)","v":-438.71613648827235},-279.41029607577912,-191.18277219514766,41.951825026578035,-47.894371184267015,321.4943262522836,431.29257982028776,445.34790662388195,224.63084597094178,267.12415943610631,-18.728755294430925,145.6198352152087,424.92211921237981,598.43406552854515,37.612766246986553,-0.93063843141806046,-7.577050135814261,-66.701390480849682,-42.289395488610353,-54.87944518113261,-69.035671630526281,-69.121257819325137,-42.131416354081125,-21.895477203290739,-136.13287809220469,-138.67570632305319,-107.66371408233329,-89.343502447879928,4.3988696206283748]
[]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B118","v":"Total Additions inc depreciation, RAB 1"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA124","v":0},{"$f":"AB124","v":0},0,0,0,{"$f":"AF124","v":-367.96267108386417},{"$f":"AG124","v":-540.64603666738321},-438.71613648827235,-279.41029607577912,-191.18277219514766,41.951825026578035,-47.894371184267015,321.4943262522836,431.29257982028776,445.34790662388195,224.63084597094178,267.12415943610631,-18.728755294430925,145.6198352152087,424.92211921237981,598.43406552854515,37.612766246986553,-0.93063843141806046,-7.577050135814261,-66.701390480849682,-42.289395488610353,-54.87944518113261,-69.035671630526281,-69.121257819325137,-42.131416354081125,-21.895477203290739,-136.13287809220469,-138.67570632305319,-107.66371408233329,-89.343502447879928,4.3988696206283748]
[null,null,null,null,{"$f":" B118&\" indexation adjustment\"","v":"RAB 1 indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA127  * (AA126-1)","v":0},0,0,0,0,-15.1040019175295,{"$f":"AG127  * (AG126-1)","v":-44.960502013475754},{"$f":"AH127  * (AH126-1)","v":-91.782514421388456},-94.642019461519297,-68.5853277449052,14.848559970211719,-17.580722817172131,129.3165144616799,191.62451471157885,217.16585350284993,119.5622105516172,154.45885568908815,-11.716251617459523,98.1976916058223,307.88714297463088,464.57053316266126,31.203536445228831,-0.82313815709762472,-7.1301726375789816,-66.651557864301012,-44.79421697329466,-61.520264237560973,-81.782253979309829,-86.413789611153859,-55.515811273286765,-30.373680030029892,-198.59457570419821,-212.53352199413692,-173.18478975083579,-150.70718574990099,7.7747098822612202]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B118","v":"Total Additions inc depreciation, RAB 1"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA127:AA128)","v":0},{"$f":"SUM(AB127:AB128)","v":0},0,0,{"$f":"SUM(AE127:AE128)","v":0},{"$f":"SUM(AF127:AF128)","v":-383.06667300139367},{"$f":"SUM(AG127:AG128)","v":-585.60653868085899},{"$f":"SUM(AH127:AH128)","v":-530.4986509096608},-374.0523155372984,-259.76809994005288,56.800384996789752,-65.475094001439146,450.8108407139635,622.91709453186661,662.51376012673188,344.193056522559,421.58301512519449,-30.445006911890449,243.81752682103098,732.80926218701075,1063.0045986912064,68.816302692215388,-1.7537765885156853,-14.707222773393243,-133.35294834515071,-87.083612461905005,-116.39970941869359,-150.8179256098361,-155.53504743047898,-97.647227627367897,-52.269157233320627,-334.72745379640287,-351.20922831719008,-280.84850383316905,-240.05068819778091,12.173579502889595]
[]
[null,null,null,null,{"$f":" C_Index!E$108","v":"Capex and Depreciation (in year) indexation for RAB"},{"$f":" C_Index!F$108","v":"RPI Dec/RPI average"},{"$f":" C_Index!G$108","v":"%"},{"$f":" C_Index!H$108","v":0},{"$f":" C_Index!I$108","v":0},{"$f":" C_Index!J$108","v":0},{"$f":" C_Index!K$108","v":0},{"$f":" C_Index!L$108","v":0},{"$f":" C_Index!M$108","v":0},{"$f":" C_Index!N$108","v":0},{"$f":" C_Index!O$108","v":0},{"$f":" C_Index!P$108","v":0},{"$f":" C_Index!Q$108","v":0},{"$f":" C_Index!R$108","v":0},{"$f":" C_Index!S$108","v":0},{"$f":" C_Index!T$108","v":0},{"$f":" C_Index!U$108","v":0},{"$f":" C_Index!V$108","v":0},{"$f":" C_Index!W$108","v":0},{"$f":" C_Index!X$108","v":0},{"$f":" C_Index!Y$108","v":0},null,{"$f":" C_Index!AA$108","v":7.9613215149072492E-3},{"$f":" C_Index!AB$108","v":1.5396312488120234E-2},{"$f":" C_Index!AC$108","v":2.0644095788604488E-2},{"$f":" C_Index!AD$108","v":1.4264575318141626E-2},{"$f":" C_Index!AE$108","v":1.0734072022160479E-2},{"$f":" C_Index!AF$108","v":7.7038974329814991E-3},{"$f":" C_Index!AG$108","v":4.1639344262295097E-2},{"$f":" C_Index!AH$108","v":6.4331579458875909E-2},{"$f":" C_Index!AI$108","v":2.164210516091214E-2},{"$f":" C_Index!AJ$108","v":8.2189099844811597E-3},{"$f":" C_Index!AK$108","v":5.4877807138917767E-3},{"$f":" C_Index!AL$108","v":1.6598921701642677E-2},{"$f":" C_Index!AM$108","v":1.8257131640740276E-2},{"$f":" C_Index!AN$108","v":3.0000000000000027E-2},{"$f":" C_Index!AO$108","v":3.0000000000000027E-2},{"$f":" C_Index!AP$108","v":3.0000000000000027E-2},{"$f":" C_Index!AQ$108","v":3.0000000000000027E-2},{"$f":" C_Index!AR$108","v":3.0000000000000027E-2},{"$f":" C_Index!AS$108","v":3.0000000000000027E-2},{"$f":" C_Index!AT$108","v":3.0000000000000027E-2},{"$f":" C_Index!AU$108","v":3.0000000000000027E-2},{"$f":" C_Index!AV$108","v":3.0000000000000027E-2},{"$f":" C_Index!AW$108","v":3.0000000000000027E-2},{"$f":" C_Index!AX$108","v":3.0000000000000027E-2},{"$f":" C_Index!AY$108","v":3.0000000000000027E-2},{"$f":" C_Index!AZ$108","v":3.0000000000000027E-2},{"$f":" C_Index!BA$108","v":3.0000000000000027E-2},{"$f":" C_Index!BB$108","v":3.0000000000000027E-2},{"$f":" C_Index!BC$108","v":3.0000000000000027E-2},{"$f":" C_Index!BD$108","v":3.0000000000000027E-2},{"$f":" C_Index!BE$108","v":3.0000000000000027E-2},{"$f":" C_Index!BF$108","v":3.0000000000000027E-2},{"$f":" C_Index!BG$108","v":3.0000000000000027E-2},{"$f":" C_Index!BH$108","v":3.0000000000000027E-2},{"$f":" C_Index!BI$108","v":3.0000000000000027E-2},{"$f":" C_Index!BJ$108","v":3.0000000000000027E-2}]
[null,null,null,null,"Capex and Depreciation",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120,AA123,AA128)","v":0},{"$f":"SUM(AB120,AB123,AB128)","v":0},0,0,{"$f":"SUM(AE120,AE123,AE128)","v":0},{"$f":"SUM(AF120,AF123,AF128)","v":-383.06667300139367},{"$f":"SUM(AG120,AG123,AG128)","v":-585.60653868085899},{"$f":"SUM(AH120,AH123,AH128)","v":-530.50533256267636},-374.0523155372984,-259.76809994005288,56.800384996789752,-65.475094001439146,450.80165165035106,622.91709453186661,662.51376012673188,344.193056522559,421.58301512519449,-30.464686042531515,243.81752682103098,732.80926218701075,1063.0045986912064,68.816302692215388,-1.7738178278727412,-14.707222773393243,-133.35294834515071,-87.083612461905005,-116.39970941869359,-150.83596738011721,-155.53504743047898,-97.647227627367897,-52.269157233320627,-334.72745379640287,-351.2272700874712,-280.84850383316905,-240.05068819778091,12.173579502889595]
[null,null,null,null,{"$f":" B118&\" (In year capex and depreciation) indexation adjustment\"","v":"RAB 1 (In year capex and depreciation) indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA132*AA131","v":0},0,0,0,0,-2.9511063587962001,-24.384272266383316,-34.128245955113201,{"$f":"AI132*AI131","v":-8.0952795485409013},-2.1350106302470002,0.31170805732701062,-1.0868159587375825,8.2303450980435997,18.687512835956014,19.875412803801975,10.325791695676779,12.647490453755847,-0.91394058127594624,7.3145258046309358,21.984277865610341,31.890137960736222,2.0644890807664633,-5.3214534836182284E-2,-0.44121668320179769,-4.0005884503545248,-2.6125083738571524,-3.4919912825608108,-4.5250790214035206,-4.6660514229143732,-2.9294168288210396,-1.5680747169996201,-10.041823613892095,-10.536818102624146,-8.4254551149950796,-7.2015206459334342,0.36520738508668815]
[]
[null,null,null,null,{"$f":"C_Index!E$110","v":"Existing RAB indexation"},{"$f":"C_Index!F$110","v":"RPI Dec growth rate"},{"$f":"C_Index!G$110","v":"%"},{"$f":"C_Index!H$110","v":0},{"$f":"C_Index!I$110","v":0},{"$f":"C_Index!J$110","v":0},{"$f":"C_Index!K$110","v":0},{"$f":"C_Index!L$110","v":0},{"$f":"C_Index!M$110","v":0},{"$f":"C_Index!N$110","v":0},{"$f":"C_Index!O$110","v":0},{"$f":"C_Index!P$110","v":0},{"$f":"C_Index!Q$110","v":0},{"$f":"C_Index!R$110","v":0},{"$f":"C_Index!S$110","v":0},{"$f":"C_Index!T$110","v":0},{"$f":"C_Index!U$110","v":0},{"$f":"C_Index!V$110","v":0},{"$f":"C_Index!W$110","v":0},{"$f":"C_Index!X$110","v":0},{"$f":"C_Index!Y$110","v":0},{"$f":"C_Index!Z$110","v":0},{"$f":"C_Index!AA$110","v":1.2038834951456412E-2},{"$f":"C_Index!AB$110","v":2.4942440521872555E-2},{"$f":"C_Index!AC$110","v":4.1183077499064025E-2},{"$f":"C_Index!AD$110","v":2.6968716289104577E-2},{"$f":"C_Index!AE$110","v":2.2058823529411686E-2},{"$f":"C_Index!AF$110","v":1.1990407673860837E-2},{"$f":"C_Index!AG$110","v":7.549085985104953E-2},{"$f":"C_Index!AH$110","v":0.14068926468147325},{"$f":"C_Index!AI$110","v":6.2701030988208117E-2},{"$f":"C_Index!AJ$110","v":1.6204351500306302E-3},{"$f":"C_Index!AK$110","v":-6.2312951026982644E-3},{"$f":"C_Index!AL$110","v":2.0855050526604968E-2},{"$f":"C_Index!AM$110","v":2.7394411362836601E-2},{"$f":"C_Index!AN$110","v":3.0000000000000027E-2},{"$f":"C_Index!AO$110","v":3.0000000000000027E-2},{"$f":"C_Index!AP$110","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$110","v":3.0000000000000027E-2},{"$f":"C_Index!AR$110","v":3.0000000000000027E-2},{"$f":"C_Index!AS$110","v":3.0000000000000027E-2},{"$f":"C_Index!AT$110","v":3.0000000000000027E-2},{"$f":"C_Index!AU$110","v":3.0000000000000027E-2},{"$f":"C_Index!AV$110","v":3.0000000000000027E-2},{"$f":"C_Index!AW$110","v":3.0000000000000027E-2},{"$f":"C_Index!AX$110","v":3.0000000000000027E-2},{"$f":"C_Index!AY$110","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$110","v":3.0000000000000027E-2},{"$f":"C_Index!BA$110","v":3.0000000000000027E-2},{"$f":"C_Index!BB$110","v":3.0000000000000027E-2},{"$f":"C_Index!BC$110","v":3.0000000000000027E-2},{"$f":"C_Index!BD$110","v":3.0000000000000027E-2},{"$f":"C_Index!BE$110","v":3.0000000000000027E-2},{"$f":"C_Index!BF$110","v":3.0000000000000027E-2},{"$f":"C_Index!BG$110","v":3.0000000000000027E-2},{"$f":"C_Index!BH$110","v":3.0000000000000027E-2},{"$f":"C_Index!BI$110","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$110","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" B118&\" Opening indexation adjustment\"","v":"RAB 1 Opening indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA135*AA138","v":0},0,0,0,{"$f":"AE135*AE138","v":0},{"$f":"AF135*AF138","v":0},{"$f":"AG135*AG138","v":-29.140814081693453},{"$f":"AH135*AH138","v":-144.22751589215633},-108.72382707254602,-3.6052660422017269,15.518315229703241,-50.422365306050004,-69.437641303345785,-64.354018151720695,-47.036500475237624,-27.975920301578721,-18.179632464079003,-5.6981062706328505,-6.8098178835468284,{"$f":"AT135*AT138","v":0.51984915871663073},{"$f":"AU135*AU138","v":23.179250835056781},56.721470459666797,{"$f":"AW135*AW138","v":60.549538326646257},62.311814742745099,63.726716001329592,61.517911377504319,60.672565093756589,58.89599102553165,56.002580617360408,52.876625070279417,51.44562448870213,51.373876264853585,42.572014230490332,32.996793264810606,25.308478294309996,18.650166377827858]
[]
[null,null,null,null,{"$f":" \"Opening balance post indexation adjustment, \"& B118","v":"Opening balance post indexation adjustment, RAB 1"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z141","v":0},{"$f":"AA141","v":0},0,0,0,{"$f":"AE141","v":0},{"$f":"AF141","v":-386.01777936018988},{"$f":"AG141","v":-1025.1494043891255},-1734.003817146056,-2224.8752393044415,-2490.3836159169427,-2417.7532076331227,-2534.7374828993493,-2145.1339383906879,-1567.8833491745861,-932.53067671928989,-605.98774880263284,-189.9368756877615,-226.99392945156075,17.328305290554344,772.64169450189206,1890.7156819888914,2018.3179442215401,2077.0604914248347,2124.2238667109846,2050.5970459168088,2022.4188364585511,1963.1997008510532,1866.7526872453452,1762.5541690093123,1714.8541496234027,1712.4625421617845,1419.0671410163432,1099.8931088270192,843.61594314366573,621.6722125942614]
[null,null,null,null,"Total Additions (inc depreciation) to RAB",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA129","v":0},{"$f":"AB129","v":0},0,0,0,{"$f":"AF129","v":-383.06667300139367},{"$f":"AG129","v":-585.60653868085899},-530.4986509096608,-374.0523155372984,-259.76809994005288,56.800384996789752,-65.475094001439146,450.8108407139635,622.91709453186661,662.51376012673188,344.193056522559,421.58301512519449,-30.445006911890449,243.81752682103098,732.80926218701075,1063.0045986912064,68.816302692215388,-1.7537765885156853,-14.707222773393243,-133.35294834515071,-87.083612461905005,-116.39970941869359,-150.8179256098361,-155.53504743047898,-97.647227627367897,-52.269157233320627,-334.72745379640287,-351.20922831719008,-280.84850383316905,-240.05068819778091,12.173579502889595]
[null,null,null,null,"Indexation adustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA133+AA136","v":0},0,0,0,{"$f":"AE133+AE136","v":0},{"$f":"AF133+AF136","v":-2.9511063587962001},{"$f":"AG133+AG136","v":-53.525086348076769},-178.35576184726955,-116.81910662108692,-5.7402766724487275,15.830023287030251,-51.509181264787586,-61.207296205302185,-45.666505315764681,-27.161087671435649,-17.650128605901941,-5.532142010323156,-6.6120468519087972,0.50470792108410745,22.504127024326973,55.069388795793003,58.785959540433261,60.496323791810077,61.870598059543305,59.726127550975065,58.905403003647166,57.180573811195778,54.37091200412813,51.336529194446037,49.947208241458377,49.877549771702512,41.332052650961487,32.035196127866186,24.571338149815524,18.106957648376561,19.015373762914546]
[null,null,null,null,{"$f":" \"Closing balance, \"&B118&\" post inflation adjustment\"","v":"Closing balance, RAB 1 post inflation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA141:BJ141)","v":8148.8496219705648},null,{"$f":"SUM(AA138:AA140)","v":0},0,0,0,0,-386.01777936018988,{"$f":"SUM(AG138:AG140)","v":-1025.1494043891255},-1734.003817146056,-2224.8752393044415,-2490.3836159169427,-2417.7532076331227,-2534.7374828993493,-2145.1339383906879,-1567.8833491745861,-932.53067671928989,-605.98774880263284,-189.9368756877615,-226.99392945156075,17.328305290554344,772.64169450189206,1890.7156819888914,2018.3179442215401,2077.0604914248347,2124.2238667109846,2050.5970459168088,2022.4188364585511,1963.1997008510532,1866.7526872453452,1762.5541690093123,1714.8541496234027,1712.4625421617845,1419.0671410163432,1099.8931088270192,843.61594314366573,621.6722125942614,652.86116586006551]
[]
[null,"RAB 2"]
[]
[null,null,null,null,{"$f":" E85","v":"Allowed RAB 2 additions (real)"},"RAB 2","£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Performance!E$188","v":"RAB 2 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$188","v":0},{"$f":" C_Performance!G$188","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$188","v":0},{"$f":" C_Performance!I$188","v":0},{"$f":" C_Performance!J$188","v":0},{"$f":" C_Performance!K$188","v":0},{"$f":" C_Performance!L$188","v":0},{"$f":" C_Performance!M$188","v":0},{"$f":" C_Performance!N$188","v":0},{"$f":" C_Performance!O$188","v":0},{"$f":" C_Performance!P$188","v":0},{"$f":" C_Performance!Q$188","v":0},{"$f":" C_Performance!R$188","v":0},{"$f":" C_Performance!S$188","v":0},{"$f":" C_Performance!T$188","v":0},{"$f":" C_Performance!U$188","v":0},{"$f":" C_Performance!V$188","v":0},{"$f":" C_Performance!W$188","v":0},{"$f":" C_Performance!X$188","v":0},{"$f":" C_Performance!Y$188","v":0},{"$f":" C_Performance!Z$188","v":0},{"$f":" C_Performance!AA$188","v":0},{"$f":" C_Performance!AB$188","v":0},{"$f":" C_Performance!AC$188","v":0},{"$f":" C_Performance!AD$188","v":0},{"$f":" C_Performance!AE$188","v":0},{"$f":" C_Performance!AF$188","v":0},{"$f":" C_Performance!AG$188","v":0},{"$f":" C_Performance!AH$188","v":0},{"$f":" C_Performance!AI$188","v":0},{"$f":" C_Performance!AJ$188","v":0},{"$f":" C_Performance!AK$188","v":0},{"$f":" C_Performance!AL$188","v":0},{"$f":" C_Performance!AM$188","v":0},{"$f":" C_Performance!AN$188","v":0},{"$f":" C_Performance!AO$188","v":0},{"$f":" C_Performance!AP$188","v":0},{"$f":" C_Performance!AQ$188","v":0},{"$f":" C_Performance!AR$188","v":0},{"$f":" C_Performance!AS$188","v":0},{"$f":" C_Performance!AT$188","v":0},{"$f":" C_Performance!AU$188","v":0},{"$f":" C_Performance!AV$188","v":0},{"$f":" C_Performance!AW$188","v":0},{"$f":" C_Performance!AX$188","v":0},{"$f":" C_Performance!AY$188","v":0},{"$f":" C_Performance!AZ$188","v":0},{"$f":" C_Performance!BA$188","v":0},{"$f":" C_Performance!BB$188","v":0},{"$f":" C_Performance!BC$188","v":0},{"$f":" C_Performance!BD$188","v":0},{"$f":" C_Performance!BE$188","v":0},{"$f":" C_Performance!BF$188","v":0},{"$f":" C_Performance!BG$188","v":0},{"$f":" C_Performance!BH$188","v":0},{"$f":" C_Performance!BI$188","v":0},{"$f":" C_Performance!BJ$188","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$283","v":"Total non-capex related adjustments to RAB 2"},{"$f":" C_Performance!F$283","v":0},{"$f":" C_Performance!G$283","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$283","v":0},{"$f":" C_Performance!I$283","v":0},{"$f":" C_Performance!J$283","v":0},{"$f":" C_Performance!K$283","v":0},{"$f":" C_Performance!L$283","v":0},{"$f":" C_Performance!M$283","v":0},{"$f":" C_Performance!N$283","v":0},{"$f":" C_Performance!O$283","v":0},{"$f":" C_Performance!P$283","v":0},{"$f":" C_Performance!Q$283","v":0},{"$f":" C_Performance!R$283","v":0},{"$f":" C_Performance!S$283","v":0},{"$f":" C_Performance!T$283","v":0},{"$f":" C_Performance!U$283","v":0},{"$f":" C_Performance!V$283","v":0},{"$f":" C_Performance!W$283","v":0},{"$f":" C_Performance!X$283","v":0},{"$f":" C_Performance!Y$283","v":0},{"$f":" C_Performance!Z$283","v":0},{"$f":" C_Performance!AA$283","v":0},{"$f":" C_Performance!AB$283","v":0},{"$f":" C_Performance!AC$283","v":0},{"$f":" C_Performance!AD$283","v":0},{"$f":" C_Performance!AE$283","v":0},{"$f":" C_Performance!AF$283","v":0},{"$f":" C_Performance!AG$283","v":0},{"$f":" C_Performance!AH$283","v":0},{"$f":" C_Performance!AI$283","v":0},{"$f":" C_Performance!AJ$283","v":0},{"$f":" C_Performance!AK$283","v":0},{"$f":" C_Performance!AL$283","v":0},{"$f":" C_Performance!AM$283","v":0},{"$f":" C_Performance!AN$283","v":0},{"$f":" C_Performance!AO$283","v":0},{"$f":" C_Performance!AP$283","v":0},{"$f":" C_Performance!AQ$283","v":0},{"$f":" C_Performance!AR$283","v":0},{"$f":" C_Performance!AS$283","v":0},{"$f":" C_Performance!AT$283","v":0},{"$f":" C_Performance!AU$283","v":0},{"$f":" C_Performance!AV$283","v":0},{"$f":" C_Performance!AW$283","v":0},{"$f":" C_Performance!AX$283","v":0},{"$f":" C_Performance!AY$283","v":0},{"$f":" C_Performance!AZ$283","v":0},{"$f":" C_Performance!BA$283","v":0},{"$f":" C_Performance!BB$283","v":0},{"$f":" C_Performance!BC$283","v":0},{"$f":" C_Performance!BD$283","v":0},{"$f":" C_Performance!BE$283","v":0},{"$f":" C_Performance!BF$283","v":0},{"$f":" C_Performance!BG$283","v":0},{"$f":" C_Performance!BH$283","v":0},{"$f":" C_Performance!BI$283","v":0},{"$f":" C_Performance!BJ$283","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$155","v":"Live RAB 2 depreciation (real)"},{"$f":" C_RABDepr!F$155","v":0},{"$f":" C_RABDepr!G$155","v":"£'m RPI-real 2018"},{"$f":" C_RABDepr!H$155","v":0},{"$f":" C_RABDepr!I$155","v":0},{"$f":" C_RABDepr!J$155","v":0},{"$f":" C_RABDepr!K$155","v":0},{"$f":" C_RABDepr!L$155","v":0},{"$f":" C_RABDepr!M$155","v":0},{"$f":" C_RABDepr!N$155","v":0},{"$f":" C_RABDepr!O$155","v":0},{"$f":" C_RABDepr!P$155","v":0},{"$f":" C_RABDepr!Q$155","v":0},{"$f":" C_RABDepr!R$155","v":0},{"$f":" C_RABDepr!S$155","v":0},{"$f":" C_RABDepr!T$155","v":0},{"$f":" C_RABDepr!U$155","v":0},{"$f":" C_RABDepr!V$155","v":0},{"$f":" C_RABDepr!W$155","v":0},{"$f":" C_RABDepr!X$155","v":0},{"$f":" C_RABDepr!Y$155","v":0},{"$f":" C_RABDepr!Z$155","v":0},{"$f":" C_RABDepr!AA$155","v":0},{"$f":" C_RABDepr!AB$155","v":0},{"$f":" C_RABDepr!AC$155","v":0},{"$f":" C_RABDepr!AD$155","v":0},{"$f":" C_RABDepr!AE$155","v":0},{"$f":" C_RABDepr!AF$155","v":0},{"$f":" C_RABDepr!AG$155","v":0},{"$f":" C_RABDepr!AH$155","v":0},{"$f":" C_RABDepr!AI$155","v":0},{"$f":" C_RABDepr!AJ$155","v":0},{"$f":" C_RABDepr!AK$155","v":0},{"$f":" C_RABDepr!AL$155","v":0},{"$f":" C_RABDepr!AM$155","v":0},{"$f":" C_RABDepr!AN$155","v":0},{"$f":" C_RABDepr!AO$155","v":0},{"$f":" C_RABDepr!AP$155","v":0},{"$f":" C_RABDepr!AQ$155","v":0},{"$f":" C_RABDepr!AR$155","v":0},{"$f":" C_RABDepr!AS$155","v":0},{"$f":" C_RABDepr!AT$155","v":0},{"$f":" C_RABDepr!AU$155","v":0},{"$f":" C_RABDepr!AV$155","v":0},{"$f":" C_RABDepr!AW$155","v":0},{"$f":" C_RABDepr!AX$155","v":0},{"$f":" C_RABDepr!AY$155","v":0},{"$f":" C_RABDepr!AZ$155","v":0},{"$f":" C_RABDepr!BA$155","v":0},{"$f":" C_RABDepr!BB$155","v":0},{"$f":" C_RABDepr!BC$155","v":0},{"$f":" C_RABDepr!BD$155","v":0},{"$f":" C_RABDepr!BE$155","v":0},{"$f":" C_RABDepr!BF$155","v":0},{"$f":" C_RABDepr!BG$155","v":0},{"$f":" C_RABDepr!BH$155","v":0},{"$f":" C_RABDepr!BI$155","v":0},{"$f":" C_RABDepr!BJ$155","v":0}]
[null,null,null,null,{"$f":" \"Total Additions pre indexation adjustment, \"&B143","v":"Total Additions pre indexation adjustment, RAB 2"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA145:AA148)","v":0},{"$f":"SUM(AB145:AB148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B143","v":"Total Additions inc depreciation, RAB 2"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA149","v":0},{"$f":"AB149","v":0},{"$f":"AC149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B143&\" indexation adjustment\"","v":"RAB 2 indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152  * (AA151-1)","v":0},0,0,0,0,{"$f":"AF152  * (AF151-1)","v":0},0,0,0,0,0,0,{"$f":"AM152  * (AM151-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B143","v":"Total Additions inc depreciation, RAB 2"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:AA153)","v":0},{"$f":"SUM(AB152:AB153)","v":0},0,0,0,{"$f":"SUM(AF152:AF153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":"C_Index!E$110","v":"Existing RAB indexation"},{"$f":"C_Index!F$110","v":"RPI Dec growth rate"},{"$f":"C_Index!G$110","v":"%"},{"$f":"C_Index!H$110","v":0},{"$f":"C_Index!I$110","v":0},{"$f":"C_Index!J$110","v":0},{"$f":"C_Index!K$110","v":0},{"$f":"C_Index!L$110","v":0},{"$f":"C_Index!M$110","v":0},{"$f":"C_Index!N$110","v":0},{"$f":"C_Index!O$110","v":0},{"$f":"C_Index!P$110","v":0},{"$f":"C_Index!Q$110","v":0},{"$f":"C_Index!R$110","v":0},{"$f":"C_Index!S$110","v":0},{"$f":"C_Index!T$110","v":0},{"$f":"C_Index!U$110","v":0},{"$f":"C_Index!V$110","v":0},{"$f":"C_Index!W$110","v":0},{"$f":"C_Index!X$110","v":0},{"$f":"C_Index!Y$110","v":0},{"$f":"C_Index!Z$110","v":0},{"$f":"C_Index!AA$110","v":1.2038834951456412E-2},{"$f":"C_Index!AB$110","v":2.4942440521872555E-2},{"$f":"C_Index!AC$110","v":4.1183077499064025E-2},{"$f":"C_Index!AD$110","v":2.6968716289104577E-2},{"$f":"C_Index!AE$110","v":2.2058823529411686E-2},{"$f":"C_Index!AF$110","v":1.1990407673860837E-2},{"$f":"C_Index!AG$110","v":7.549085985104953E-2},{"$f":"C_Index!AH$110","v":0.14068926468147325},{"$f":"C_Index!AI$110","v":6.2701030988208117E-2},{"$f":"C_Index!AJ$110","v":1.6204351500306302E-3},{"$f":"C_Index!AK$110","v":-6.2312951026982644E-3},{"$f":"C_Index!AL$110","v":2.0855050526604968E-2},{"$f":"C_Index!AM$110","v":2.7394411362836601E-2},{"$f":"C_Index!AN$110","v":3.0000000000000027E-2},{"$f":"C_Index!AO$110","v":3.0000000000000027E-2},{"$f":"C_Index!AP$110","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$110","v":3.0000000000000027E-2},{"$f":"C_Index!AR$110","v":3.0000000000000027E-2},{"$f":"C_Index!AS$110","v":3.0000000000000027E-2},{"$f":"C_Index!AT$110","v":3.0000000000000027E-2},{"$f":"C_Index!AU$110","v":3.0000000000000027E-2},{"$f":"C_Index!AV$110","v":3.0000000000000027E-2},{"$f":"C_Index!AW$110","v":3.0000000000000027E-2},{"$f":"C_Index!AX$110","v":3.0000000000000027E-2},{"$f":"C_Index!AY$110","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$110","v":3.0000000000000027E-2},{"$f":"C_Index!BA$110","v":3.0000000000000027E-2},{"$f":"C_Index!BB$110","v":3.0000000000000027E-2},{"$f":"C_Index!BC$110","v":3.0000000000000027E-2},{"$f":"C_Index!BD$110","v":3.0000000000000027E-2},{"$f":"C_Index!BE$110","v":3.0000000000000027E-2},{"$f":"C_Index!BF$110","v":3.0000000000000027E-2},{"$f":"C_Index!BG$110","v":3.0000000000000027E-2},{"$f":"C_Index!BH$110","v":3.0000000000000027E-2},{"$f":"C_Index!BI$110","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$110","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" B143&\" Opening indexation adjustment\"","v":"RAB 2 Opening indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA160*AA163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM160*AM163","v":0},{"$f":"AN160*AN163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD160*BD163","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Opening balance post indexation adjustment, \"& B143","v":"Opening balance post indexation adjustment, RAB 2"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z167","v":0},{"$f":"AA167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC167","v":0},0,0,{"$f":"BF167","v":0},0,0,0]
[null,null,null,null,{"$f":"C_Performance!E300","v":"RAB adjustments from TRS effected at start of price control period"},{"$f":"C_Performance!F300","v":0},{"$f":"C_Performance!G300","v":"£'m nominal"},{"$f":"C_Performance!H300","v":0},{"$f":"C_Performance!I300","v":0},{"$f":"C_Performance!J300","v":0},{"$f":"C_Performance!K300","v":0},{"$f":"C_Performance!L300","v":0},{"$f":"C_Performance!M300","v":0},{"$f":"C_Performance!N300","v":0},{"$f":"C_Performance!O300","v":0},{"$f":"C_Performance!P300","v":0},{"$f":"C_Performance!Q300","v":0},{"$f":"C_Performance!R300","v":0},{"$f":"C_Performance!S300","v":0},{"$f":"C_Performance!T300","v":0},{"$f":"C_Performance!U300","v":0},{"$f":"C_Performance!V300","v":0},{"$f":"C_Performance!W300","v":0},{"$f":"C_Performance!X300","v":0},{"$f":"C_Performance!Y300","v":0},{"$f":"C_Performance!Z300","v":0},{"$f":"C_Performance!AA300","v":0},{"$f":"C_Performance!AB300","v":0},{"$f":"C_Performance!AC300","v":0},{"$f":"C_Performance!AD300","v":0},{"$f":"C_Performance!AE300","v":0},{"$f":"C_Performance!AF300","v":0},{"$f":"C_Performance!AG300","v":0},{"$f":"C_Performance!AH300","v":0},{"$f":"C_Performance!AI300","v":0},{"$f":"C_Performance!AJ300","v":0},{"$f":"C_Performance!AK300","v":0},{"$f":"C_Performance!AL300","v":0},{"$f":"C_Performance!AM300","v":0},{"$f":"C_Performance!AN300","v":0},{"$f":"C_Performance!AO300","v":0},{"$f":"C_Performance!AP300","v":0},{"$f":"C_Performance!AQ300","v":0},{"$f":"C_Performance!AR300","v":0},{"$f":"C_Performance!AS300","v":0},{"$f":"C_Performance!AT300","v":0},{"$f":"C_Performance!AU300","v":0},{"$f":"C_Performance!AV300","v":0},{"$f":"C_Performance!AW300","v":0},{"$f":"C_Performance!AX300","v":0},{"$f":"C_Performance!AY300","v":0},{"$f":"C_Performance!AZ300","v":0},{"$f":"C_Performance!BA300","v":0},{"$f":"C_Performance!BB300","v":0},{"$f":"C_Performance!BC300","v":0},{"$f":"C_Performance!BD300","v":0},{"$f":"C_Performance!BE300","v":0},{"$f":"C_Performance!BF300","v":0},{"$f":"C_Performance!BG300","v":0},{"$f":"C_Performance!BH300","v":0},{"$f":"C_Performance!BI300","v":0},{"$f":"C_Performance!BJ300","v":0}]
[null,null,null,null,"Total Additions (inc depreciation) to RAB",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA154","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC154","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Indexation adustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA161","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM161","v":0},{"$f":"AN161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC161","v":0},0,0,{"$f":"BF161","v":0},{"$f":"BG161","v":0},{"$f":"BH161","v":0},{"$f":"BI161","v":0},{"$f":"BJ161","v":0}]
[null,null,null,null,{"$f":" \"Closing balance, \"&B143&\" post inflation adjustment\"","v":"Closing balance, RAB 2 post inflation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA167:BJ167)","v":0},null,{"$f":"SUM(AA163:AA166)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM163:AM166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF163:BF166)","v":0},0,0,0,0]
[]
[null,"RAB 3"]
[]
[null,null,null,null,{"$f":" E86","v":"Allowed RAB 3 additions (real)"},"RAB 3","£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Performance!E$259","v":"RAB 3 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$259","v":0},{"$f":" C_Performance!G$259","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$259","v":0},{"$f":" C_Performance!I$259","v":0},{"$f":" C_Performance!J$259","v":0},{"$f":" C_Performance!K$259","v":0},{"$f":" C_Performance!L$259","v":0},{"$f":" C_Performance!M$259","v":0},{"$f":" C_Performance!N$259","v":0},{"$f":" C_Performance!O$259","v":0},{"$f":" C_Performance!P$259","v":0},{"$f":" C_Performance!Q$259","v":0},{"$f":" C_Performance!R$259","v":0},{"$f":" C_Performance!S$259","v":0},{"$f":" C_Performance!T$259","v":0},{"$f":" C_Performance!U$259","v":0},{"$f":" C_Performance!V$259","v":0},{"$f":" C_Performance!W$259","v":0},{"$f":" C_Performance!X$259","v":0},{"$f":" C_Performance!Y$259","v":0},{"$f":" C_Performance!Z$259","v":0},{"$f":" C_Performance!AA$259","v":0},{"$f":" C_Performance!AB$259","v":0},{"$f":" C_Performance!AC$259","v":0},{"$f":" C_Performance!AD$259","v":0},{"$f":" C_Performance!AE$259","v":0},{"$f":" C_Performance!AF$259","v":0},{"$f":" C_Performance!AG$259","v":0},{"$f":" C_Performance!AH$259","v":0},{"$f":" C_Performance!AI$259","v":0},{"$f":" C_Performance!AJ$259","v":0},{"$f":" C_Performance!AK$259","v":0},{"$f":" C_Performance!AL$259","v":0},{"$f":" C_Performance!AM$259","v":0},{"$f":" C_Performance!AN$259","v":0},{"$f":" C_Performance!AO$259","v":0},{"$f":" C_Performance!AP$259","v":0},{"$f":" C_Performance!AQ$259","v":0},{"$f":" C_Performance!AR$259","v":0},{"$f":" C_Performance!AS$259","v":0},{"$f":" C_Performance!AT$259","v":0},{"$f":" C_Performance!AU$259","v":0},{"$f":" C_Performance!AV$259","v":0},{"$f":" C_Performance!AW$259","v":0},{"$f":" C_Performance!AX$259","v":0},{"$f":" C_Performance!AY$259","v":0},{"$f":" C_Performance!AZ$259","v":0},{"$f":" C_Performance!BA$259","v":0},{"$f":" C_Performance!BB$259","v":0},{"$f":" C_Performance!BC$259","v":0},{"$f":" C_Performance!BD$259","v":0},{"$f":" C_Performance!BE$259","v":0},{"$f":" C_Performance!BF$259","v":0},{"$f":" C_Performance!BG$259","v":0},{"$f":" C_Performance!BH$259","v":0},{"$f":" C_Performance!BI$259","v":0},{"$f":" C_Performance!BJ$259","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$294","v":"Total non-capex related adjustments to RAB 3"},{"$f":" C_Performance!F$294","v":0},{"$f":" C_Performance!G$294","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$294","v":0},{"$f":" C_Performance!I$294","v":0},{"$f":" C_Performance!J$294","v":0},{"$f":" C_Performance!K$294","v":0},{"$f":" C_Performance!L$294","v":0},{"$f":" C_Performance!M$294","v":0},{"$f":" C_Performance!N$294","v":0},{"$f":" C_Performance!O$294","v":0},{"$f":" C_Performance!P$294","v":0},{"$f":" C_Performance!Q$294","v":0},{"$f":" C_Performance!R$294","v":0},{"$f":" C_Performance!S$294","v":0},{"$f":" C_Performance!T$294","v":0},{"$f":" C_Performance!U$294","v":0},{"$f":" C_Performance!V$294","v":0},{"$f":" C_Performance!W$294","v":0},{"$f":" C_Performance!X$294","v":0},{"$f":" C_Performance!Y$294","v":0},{"$f":" C_Performance!Z$294","v":0},{"$f":" C_Performance!AA$294","v":0},{"$f":" C_Performance!AB$294","v":0},{"$f":" C_Performance!AC$294","v":0},{"$f":" C_Performance!AD$294","v":0},{"$f":" C_Performance!AE$294","v":0},{"$f":" C_Performance!AF$294","v":0},{"$f":" C_Performance!AG$294","v":0},{"$f":" C_Performance!AH$294","v":0},{"$f":" C_Performance!AI$294","v":0},{"$f":" C_Performance!AJ$294","v":0},{"$f":" C_Performance!AK$294","v":0},{"$f":" C_Performance!AL$294","v":0},{"$f":" C_Performance!AM$294","v":0},{"$f":" C_Performance!AN$294","v":0},{"$f":" C_Performance!AO$294","v":0},{"$f":" C_Performance!AP$294","v":0},{"$f":" C_Performance!AQ$294","v":0},{"$f":" C_Performance!AR$294","v":0},{"$f":" C_Performance!AS$294","v":0},{"$f":" C_Performance!AT$294","v":0},{"$f":" C_Performance!AU$294","v":0},{"$f":" C_Performance!AV$294","v":0},{"$f":" C_Performance!AW$294","v":0},{"$f":" C_Performance!AX$294","v":0},{"$f":" C_Performance!AY$294","v":0},{"$f":" C_Performance!AZ$294","v":0},{"$f":" C_Performance!BA$294","v":0},{"$f":" C_Performance!BB$294","v":0},{"$f":" C_Performance!BC$294","v":0},{"$f":" C_Performance!BD$294","v":0},{"$f":" C_Performance!BE$294","v":0},{"$f":" C_Performance!BF$294","v":0},{"$f":" C_Performance!BG$294","v":0},{"$f":" C_Performance!BH$294","v":0},{"$f":" C_Performance!BI$294","v":0},{"$f":" C_Performance!BJ$294","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$205","v":"Live RAB 3 depreciation (real)"},{"$f":" C_RABDepr!F$205","v":0},{"$f":" C_RABDepr!G$205","v":"£'m RPI-real 2018"},{"$f":" C_RABDepr!H$205","v":0},{"$f":" C_RABDepr!I$205","v":0},{"$f":" C_RABDepr!J$205","v":0},{"$f":" C_RABDepr!K$205","v":0},{"$f":" C_RABDepr!L$205","v":0},{"$f":" C_RABDepr!M$205","v":0},{"$f":" C_RABDepr!N$205","v":0},{"$f":" C_RABDepr!O$205","v":0},{"$f":" C_RABDepr!P$205","v":0},{"$f":" C_RABDepr!Q$205","v":0},{"$f":" C_RABDepr!R$205","v":0},{"$f":" C_RABDepr!S$205","v":0},{"$f":" C_RABDepr!T$205","v":0},{"$f":" C_RABDepr!U$205","v":0},{"$f":" C_RABDepr!V$205","v":0},{"$f":" C_RABDepr!W$205","v":0},{"$f":" C_RABDepr!X$205","v":0},{"$f":" C_RABDepr!Y$205","v":0},{"$f":" C_RABDepr!Z$205","v":0},{"$f":" C_RABDepr!AA$205","v":0},{"$f":" C_RABDepr!AB$205","v":0},{"$f":" C_RABDepr!AC$205","v":0},{"$f":" C_RABDepr!AD$205","v":0},{"$f":" C_RABDepr!AE$205","v":0},{"$f":" C_RABDepr!AF$205","v":0},{"$f":" C_RABDepr!AG$205","v":0},{"$f":" C_RABDepr!AH$205","v":0},{"$f":" C_RABDepr!AI$205","v":0},{"$f":" C_RABDepr!AJ$205","v":0},{"$f":" C_RABDepr!AK$205","v":0},{"$f":" C_RABDepr!AL$205","v":0},{"$f":" C_RABDepr!AM$205","v":0},{"$f":" C_RABDepr!AN$205","v":0},{"$f":" C_RABDepr!AO$205","v":0},{"$f":" C_RABDepr!AP$205","v":0},{"$f":" C_RABDepr!AQ$205","v":0},{"$f":" C_RABDepr!AR$205","v":0},{"$f":" C_RABDepr!AS$205","v":0},{"$f":" C_RABDepr!AT$205","v":0},{"$f":" C_RABDepr!AU$205","v":0},{"$f":" C_RABDepr!AV$205","v":0},{"$f":" C_RABDepr!AW$205","v":0},{"$f":" C_RABDepr!AX$205","v":0},{"$f":" C_RABDepr!AY$205","v":0},{"$f":" C_RABDepr!AZ$205","v":0},{"$f":" C_RABDepr!BA$205","v":0},{"$f":" C_RABDepr!BB$205","v":0},{"$f":" C_RABDepr!BC$205","v":0},{"$f":" C_RABDepr!BD$205","v":0},{"$f":" C_RABDepr!BE$205","v":0},{"$f":" C_RABDepr!BF$205","v":0},{"$f":" C_RABDepr!BG$205","v":0},{"$f":" C_RABDepr!BH$205","v":0},{"$f":" C_RABDepr!BI$205","v":0},{"$f":" C_RABDepr!BJ$205","v":0}]
[null,null,null,null,{"$f":" \"Closing balance pre indexation adjutsment, \"&B169","v":"Closing balance pre indexation adjutsment, RAB 3"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA171:AA174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B169","v":"Total Additions inc depreciation, RAB 3"},null,{"$f":"I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA175","v":0},{"$f":"AB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B169&\" indexation adjustment\"","v":"RAB 3 indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA178  * (AA177-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Total Additions inc depreciation, \"&B169","v":"Total Additions inc depreciation, RAB 3"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":"C_Index!E$110","v":"Existing RAB indexation"},{"$f":"C_Index!F$110","v":"RPI Dec growth rate"},{"$f":"C_Index!G$110","v":"%"},{"$f":"C_Index!H$110","v":0},{"$f":"C_Index!I$110","v":0},{"$f":"C_Index!J$110","v":0},{"$f":"C_Index!K$110","v":0},{"$f":"C_Index!L$110","v":0},{"$f":"C_Index!M$110","v":0},{"$f":"C_Index!N$110","v":0},{"$f":"C_Index!O$110","v":0},{"$f":"C_Index!P$110","v":0},{"$f":"C_Index!Q$110","v":0},{"$f":"C_Index!R$110","v":0},{"$f":"C_Index!S$110","v":0},{"$f":"C_Index!T$110","v":0},{"$f":"C_Index!U$110","v":0},{"$f":"C_Index!V$110","v":0},{"$f":"C_Index!W$110","v":0},{"$f":"C_Index!X$110","v":0},{"$f":"C_Index!Y$110","v":0},{"$f":"C_Index!Z$110","v":0},{"$f":"C_Index!AA$110","v":1.2038834951456412E-2},{"$f":"C_Index!AB$110","v":2.4942440521872555E-2},{"$f":"C_Index!AC$110","v":4.1183077499064025E-2},{"$f":"C_Index!AD$110","v":2.6968716289104577E-2},{"$f":"C_Index!AE$110","v":2.2058823529411686E-2},{"$f":"C_Index!AF$110","v":1.1990407673860837E-2},{"$f":"C_Index!AG$110","v":7.549085985104953E-2},{"$f":"C_Index!AH$110","v":0.14068926468147325},{"$f":"C_Index!AI$110","v":6.2701030988208117E-2},{"$f":"C_Index!AJ$110","v":1.6204351500306302E-3},{"$f":"C_Index!AK$110","v":-6.2312951026982644E-3},{"$f":"C_Index!AL$110","v":2.0855050526604968E-2},{"$f":"C_Index!AM$110","v":2.7394411362836601E-2},{"$f":"C_Index!AN$110","v":3.0000000000000027E-2},{"$f":"C_Index!AO$110","v":3.0000000000000027E-2},{"$f":"C_Index!AP$110","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$110","v":3.0000000000000027E-2},{"$f":"C_Index!AR$110","v":3.0000000000000027E-2},{"$f":"C_Index!AS$110","v":3.0000000000000027E-2},{"$f":"C_Index!AT$110","v":3.0000000000000027E-2},{"$f":"C_Index!AU$110","v":3.0000000000000027E-2},{"$f":"C_Index!AV$110","v":3.0000000000000027E-2},{"$f":"C_Index!AW$110","v":3.0000000000000027E-2},{"$f":"C_Index!AX$110","v":3.0000000000000027E-2},{"$f":"C_Index!AY$110","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$110","v":3.0000000000000027E-2},{"$f":"C_Index!BA$110","v":3.0000000000000027E-2},{"$f":"C_Index!BB$110","v":3.0000000000000027E-2},{"$f":"C_Index!BC$110","v":3.0000000000000027E-2},{"$f":"C_Index!BD$110","v":3.0000000000000027E-2},{"$f":"C_Index!BE$110","v":3.0000000000000027E-2},{"$f":"C_Index!BF$110","v":3.0000000000000027E-2},{"$f":"C_Index!BG$110","v":3.0000000000000027E-2},{"$f":"C_Index!BH$110","v":3.0000000000000027E-2},{"$f":"C_Index!BI$110","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$110","v":3.0000000000000027E-2}]
[null,null,null,null,{"$f":" B169&\" Opening indexation adjustment\"","v":"RAB 3 Opening indexation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA186*AA189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Opening balance post indexation adjustment, \"& B169","v":"Opening balance post indexation adjustment, RAB 3"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z192","v":0},{"$f":"AA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Additions (inc depreciation) to RAB",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180","v":0},{"$f":"AB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indexation adustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF187","v":0},{"$f":"BG187","v":0},{"$f":"BH187","v":0},{"$f":"BI187","v":0},{"$f":"BJ187","v":0}]
[null,null,null,null,{"$f":" \"Closing balance, \"&B169&\" post inflation adjustment\"","v":"Closing balance, RAB 3 post inflation adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA192:BJ192)","v":0},null,{"$f":"SUM(AA189:AA191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Basic RAB  TOTAL"]
[]
[null,null,null,null,{"$f":"C_WACC!E$74","v":"Notional WACC (nominal)"},null,{"$f":"C_WACC!G$74","v":"%"},{"$f":"C_WACC!H$74","v":0},{"$f":"C_WACC!I$74","v":0},{"$f":"C_WACC!J$74","v":0},{"$f":"C_WACC!K$74","v":0},{"$f":"C_WACC!L$74","v":0},{"$f":"C_WACC!M$74","v":0},{"$f":"C_WACC!N$74","v":0},{"$f":"C_WACC!O$74","v":0},{"$f":"C_WACC!P$74","v":0},{"$f":"C_WACC!Q$74","v":0},{"$f":"C_WACC!R$74","v":0},{"$f":"C_WACC!S$74","v":0},{"$f":"C_WACC!T$74","v":0},{"$f":"C_WACC!U$74","v":0},{"$f":"C_WACC!V$74","v":0},{"$f":"C_WACC!W$74","v":0},{"$f":"C_WACC!X$74","v":0},null,null,{"$f":"C_WACC!AA$74","v":6.6345527926051417E-2},{"$f":"C_WACC!AB$74","v":7.4414053182916939E-2},{"$f":"C_WACC!AC$74","v":9.3836152822657226E-2},{"$f":"C_WACC!AD$74","v":9.1300119276997771E-2},{"$f":"C_WACC!AE$74","v":8.0500029594554823E-2},{"$f":"C_WACC!AF$74","v":6.9337762580794271E-2},{"$f":"C_WACC!AG$74","v":9.6116780851124295E-2},{"$f":"C_WACC!AH$74","v":0.16113543270672137},{"$f":"C_WACC!AI$74","v":0.15150111586074022},{"$f":"C_WACC!AJ$74","v":5.5655506514748154E-2},{"$f":"C_WACC!AK$74","v":3.6426369443817164E-2},{"$f":"C_WACC!AL$74","v":5.018625663385845E-2},{"$f":"C_WACC!AM$74","v":6.8624553153276535E-2},{"$f":"C_WACC!AN$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AO$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AP$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AQ$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AR$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AS$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AT$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AU$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AV$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AW$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AX$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AY$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AZ$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BA$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BB$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BC$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BD$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BE$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BF$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BG$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BH$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BI$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BJ$74","v":7.3082197486725509E-2}]
[]
[null,null,null,null,{"$f":" E116","v":"Closing balance, Existing RAB post inflation adjustment"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,968179.16372538055,0,0,0,0,0,16139.264580178664,16332.780942051308,{"$f":" AG116","v":18502.192733937976},{"$f":" AH116","v":21105.252624670607},22428.57372350404,22464.91777273066,{"$f":" AK116","v":22324.932240630926},22790.519830512316,23414.852705922254,24117.298287099922,24840.817235712919,25586.041752784306,26353.623005367834,27144.23169552887,27958.558646394737,28797.31540578658,29661.234867960178,30551.071913998985,31467.604071418955,32411.632193561523,33383.98115936837,34385.500594149424,35417.065611973907,36479.577580333127,37573.964907743124,38701.183854975417,39862.219370624684,41058.085951743422,42289.828530295723,43558.523386204593,44865.279087790732,46211.237460424454]
[null,null,null,null,{"$f":"E141","v":"Closing balance, RAB 1 post inflation adjustment"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8148.8496219705648,0,0,0,0,0,0,{"$f":"AF141","v":-386.01777936018988},-1025.1494043891255,{"$f":"AH141","v":-1734.003817146056},-2224.8752393044415,{"$f":"AJ141","v":-2490.3836159169427},{"$f":"AK141","v":-2417.7532076331227},-2534.7374828993493,-2145.1339383906879,-1567.8833491745861,-932.53067671928989,-605.98774880263284,-189.9368756877615,-226.99392945156075,17.328305290554344,772.64169450189206,1890.7156819888914,2018.3179442215401,2077.0604914248347,2124.2238667109846,2050.5970459168088,2022.4188364585511,1963.1997008510532,1866.7526872453452,1762.5541690093123,1714.8541496234027,1712.4625421617845,1419.0671410163432,1099.8931088270192,843.61594314366573,621.6722125942614,652.86116586006551]
[null,null,null,null,{"$f":" E167","v":"Closing balance, RAB 2 post inflation adjustment"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E192","v":"Closing balance, RAB 3 post inflation adjustment"},{"$f":" F192","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Basic RAB closing balance post inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA202:BJ202)","v":976328.01334735099},null,{"$f":"SUM(AA198:AA201)","v":0},0,0,0,16139.264580178664,{"$f":"SUM(AF198:AF201)","v":15946.763162691117},{"$f":"SUM(AG198:AG201)","v":17477.043329548851},{"$f":"SUM(AH198:AH201)","v":19371.248807524553},20203.698484199598,19974.534156813716,19907.179032997803,{"$f":"SUM(AL198:AL201)","v":20255.782347612967},{"$f":"SUM(AM198:AM201)","v":21269.718767531565},22549.414937925336,23908.28655899363,24980.054003981673,26163.686129680071,26917.237766077309,27975.88695168529,29569.957100288473,31551.95054994907,32569.389858220526,33544.664562843791,34535.856060272505,35434.578205285179,36407.919430607973,37380.265312824959,38346.330267578473,39336.519076752433,40416.03800459882,41574.681912786466,42477.153092759763,43389.721639122741,44402.139329348262,45486.951300384993,46864.098626284518]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Total Basic RAB discounted closing balance post inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA204:BJ204)","v":908248.24781809491},null,{"$f":"AA202/(1+AA$196)","v":0},0,0,0,14936.847883506987,{"$f":"AF202/(1+AF$196)","v":14912.74667435702},{"$f":"AG202/(1+AG$196)","v":15944.508500251308},{"$f":"AH202/(1+AH$196)","v":16683.022722309197},{"$f":"AI202/(1+AI$196)","v":17545.530964681224},18921.451205952344,19207.51885508345,{"$f":"AL202/(1+AL$196)","v":19287.799873270509},19903.827499348852,21013.68841151079,22280.014163863143,23278.78895250304,24381.809884609262,25084.040932857137,26070.590880370433,27556.096978912246,29403.10688579789,30351.253552152441,31260.1072326137,32183.793693679025,33021.308421924055,33928.360302574452,34834.484627900434,35734.755787944036,36657.507848776928,37663.506206008773,38743.240741630849,39584.249177039601,40434.667298317087,41378.134343615864,42389.065261655021,43672.422053077855]
[null,null,null,null,"Year average Basic RAB balance post inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA205:BJ205)","v":911387.65732782718},null,{"$f":"AVERAGE(AA204,Z202)*AA203","v":0},{"$f":"AVERAGE(AB204,AA202)*AB203","v":0},{"$f":"AVERAGE(AC204,AB202)*AC203","v":0},{"$f":"AVERAGE(AD204,AC202)*AD203","v":0},{"$f":"AVERAGE(AE204,AD202)*AE203","v":0},{"$f":"AVERAGE(AF204,AE202)*AF203","v":15526.005627267841},{"$f":"AVERAGE(AG204,AF202)*AG203","v":15945.635831471212},{"$f":"AVERAGE(AH204,AG202)*AH203","v":17080.033025929024},{"$f":"AVERAGE(AI204,AH202)*AI203","v":18458.389886102887},{"$f":"AVERAGE(AJ204,AI202)*AJ203","v":19562.574845075971},19591.026505948583,{"$f":"AVERAGE(AL204,AK202)*AL203","v":19597.489453134156},20079.804923480908,21141.703589521177,22414.714550894241,23593.537755748337,24680.931944295466,25623.863531268602,26493.914323223871,27765.991965298766,29486.53199304318,30951.602051050755,31914.748545417111,32864.22912826141,33778.58224109828,34681.469253929812,35621.2020292542,36557.510550384497,37501.9190581777,38500.012641380599,39579.639373114835,40579.465544913037,41455.910195538425,42383.927991369303,43395.602295501638,44579.68667673142]
[]
[null,"Reported RAB  TOTAL"]
[]
[null,null,null,null,{"$f":"I_Global!E$74","v":"Profiled aero revenues"},{"$f":"I_Global!F$74","v":"Profiled"}]
[null,null,null,null,{"$f":"I_Global!E$75","v":"Unprofiled aero revenues"},{"$f":"I_Global!F$75","v":"Unprofiled"}]
[null,null,null,null,{"$f":" I_InputSets!E$582","v":"Profiled / Unprofiled aero revenues selection for outputs"},{"$f":" I_InputSets!F$582","v":"Profiled"},{"$f":" I_InputSets!G$582","v":"selection"}]
[null,null,null,null,{"$f":"C_Revenue!E559","v":"Total Intra period profiling adjustment"},{"$f":"C_Revenue!F559","v":0},{"$f":"C_Revenue!G559","v":"£'m nominal"},{"$f":"C_Revenue!H559","v":0},{"$f":"C_Revenue!I559","v":0},{"$f":"C_Revenue!J559","v":0},{"$f":"C_Revenue!K559","v":0},{"$f":"C_Revenue!L559","v":0},{"$f":"C_Revenue!M559","v":0},{"$f":"C_Revenue!N559","v":0},{"$f":"C_Revenue!O559","v":0},{"$f":"C_Revenue!P559","v":0},{"$f":"C_Revenue!Q559","v":0},{"$f":"C_Revenue!R559","v":0},{"$f":"C_Revenue!S559","v":0},{"$f":"C_Revenue!T559","v":0},{"$f":"C_Revenue!U559","v":0},{"$f":"C_Revenue!V559","v":0},{"$f":"C_Revenue!W559","v":0},{"$f":"C_Revenue!X559","v":0},{"$f":"C_Revenue!Y559","v":-313.38037098274901},{"$f":"C_Revenue!Z559","v":0},{"$f":"C_Revenue!AA559","v":0},{"$f":"C_Revenue!AB559","v":0},{"$f":"C_Revenue!AC559","v":0},{"$f":"C_Revenue!AD559","v":0},{"$f":"C_Revenue!AE559","v":0},{"$f":"C_Revenue!AF559","v":0},{"$f":"C_Revenue!AG559","v":0},{"$f":"C_Revenue!AH559","v":13.508339441764065},{"$f":"C_Revenue!AI559","v":-301.94705167193763},{"$f":"C_Revenue!AJ559","v":61.959554982195989},{"$f":"C_Revenue!AK559","v":103.26735014980142},{"$f":"C_Revenue!AL559","v":122.87106031072081},{"$f":"C_Revenue!AM559","v":51.377990826733317},{"$f":"C_Revenue!AN559","v":-104.98779964190189},{"$f":"C_Revenue!AO559","v":-10.412279352602539},{"$f":"C_Revenue!AP559","v":9.4871677001935009},{"$f":"C_Revenue!AQ559","v":42.1706551687721},{"$f":"C_Revenue!AR559","v":-225.78166624648588},{"$f":"C_Revenue!AS559","v":-86.301334566620739},{"$f":"C_Revenue!AT559","v":-113.54554514278743},{"$f":"C_Revenue!AU559","v":130.49764484784339},{"$f":"C_Revenue!AV559","v":214.93809678185434},{"$f":"C_Revenue!AW559","v":-112.37459234092566},{"$f":"C_Revenue!AX559","v":-82.022430269830267},{"$f":"C_Revenue!AY559","v":45.298649980166523},{"$f":"C_Revenue!AZ559","v":15.616855647262973},{"$f":"C_Revenue!BA559","v":64.180945319305607},{"$f":"C_Revenue!BB559","v":-47.482333989131462},{"$f":"C_Revenue!BC559","v":-33.072964649951544},{"$f":"C_Revenue!BD559","v":-79.277645506337251},{"$f":"C_Revenue!BE559","v":-113.84878319754151},{"$f":"C_Revenue!BF559","v":175.97698829521914},{"$f":"C_Revenue!BG559","v":107.14138130616121},{"$f":"C_Revenue!BH559","v":48.308085269810746},{"$f":"C_Revenue!BI559","v":15.966817921612115},{"$f":"C_Revenue!BJ559","v":-224.89352835611257}]
[null,null,null,null,"Cumulative Intra period profiling adjustment",null,{"$f":"G212","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA213:BJ213)","v":-5414.6336504772489},null,{"$f":"IF($F$211=$F$209, SUM($AA212:AA212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AB212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AC212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AD212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AE212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AF212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AG212), 0 )","v":0},{"$f":"IF($F$211=$F$209, SUM($AA212:AH212), 0 )","v":13.508339441764065},{"$f":"IF($F$211=$F$209, SUM($AA212:AI212), 0 )","v":-288.43871223017356},{"$f":"IF($F$211=$F$209, SUM($AA212:AJ212), 0 )","v":-226.47915724797758},{"$f":"IF($F$211=$F$209, SUM($AA212:AK212), 0 )","v":-123.21180709817617},{"$f":"IF($F$211=$F$209, SUM($AA212:AL212), 0 )","v":-0.34074678745535891},{"$f":"IF($F$211=$F$209, SUM($AA212:AM212), 0 )","v":51.037244039277958},{"$f":"IF($F$211=$F$209, SUM($AA212:AN212), 0 )","v":-53.950555602623929},{"$f":"IF($F$211=$F$209, SUM($AA212:AO212), 0 )","v":-64.362834955226475},{"$f":"IF($F$211=$F$209, SUM($AA212:AP212), 0 )","v":-54.875667255032972},{"$f":"IF($F$211=$F$209, SUM($AA212:AQ212), 0 )","v":-12.705012086260872},{"$f":"IF($F$211=$F$209, SUM($AA212:AR212), 0 )","v":-238.48667833274675},{"$f":"IF($F$211=$F$209, SUM($AA212:AS212), 0 )","v":-324.78801289936746},{"$f":"IF($F$211=$F$209, SUM($AA212:AT212), 0 )","v":-438.33355804215489},{"$f":"IF($F$211=$F$209, SUM($AA212:AU212), 0 )","v":-307.8359131943115},{"$f":"IF($F$211=$F$209, SUM($AA212:AV212), 0 )","v":-92.897816412457161},{"$f":"IF($F$211=$F$209, SUM($AA212:AW212), 0 )","v":-205.27240875338282},{"$f":"IF($F$211=$F$209, SUM($AA212:AX212), 0 )","v":-287.29483902321306},{"$f":"IF($F$211=$F$209, SUM($AA212:AY212), 0 )","v":-241.99618904304654},{"$f":"IF($F$211=$F$209, SUM($AA212:AZ212), 0 )","v":-226.37933339578356},{"$f":"IF($F$211=$F$209, SUM($AA212:BA212), 0 )","v":-162.19838807647795},{"$f":"IF($F$211=$F$209, SUM($AA212:BB212), 0 )","v":-209.68072206560942},{"$f":"IF($F$211=$F$209, SUM($AA212:BC212), 0 )","v":-242.75368671556095},{"$f":"IF($F$211=$F$209, SUM($AA212:BD212), 0 )","v":-322.0313322218982},{"$f":"IF($F$211=$F$209, SUM($AA212:BE212), 0 )","v":-435.88011541943968},{"$f":"IF($F$211=$F$209, SUM($AA212:BF212), 0 )","v":-259.90312712422053},{"$f":"IF($F$211=$F$209, SUM($AA212:BG212), 0 )","v":-152.76174581805932},{"$f":"IF($F$211=$F$209, SUM($AA212:BH212), 0 )","v":-104.45366054824858},{"$f":"IF($F$211=$F$209, SUM($AA212:BI212), 0 )","v":-88.486842626636459},{"$f":"IF($F$211=$F$209, SUM($AA212:BJ212), 0 )","v":-313.38037098274901}]
[]
[null,null,null,null,{"$f":"I_Series!E$33","v":"RPI Dec/RPI average"},{"$f":"I_Series!F$33","v":0},{"$f":"I_Series!G$33","v":"%"},{"$f":"I_Series!H$33","v":"2015-21: ONS CHAW.  2022-2026: OBR.  Thereafter: constant 3%"},{"$f":"I_Series!I$33","v":"Indexation model"},{"$f":"I_Series!J$33","v":0},{"$f":"I_Series!K$33","v":"Already published"},{"$f":"I_Series!L$33","v":0},{"$f":"I_Series!M$33","v":0},{"$f":"I_Series!N$33","v":0},{"$f":"I_Series!O$33","v":0},{"$f":"I_Series!P$33","v":0},{"$f":"I_Series!Q$33","v":0},{"$f":"I_Series!R$33","v":0},{"$f":"I_Series!S$33","v":0},{"$f":"I_Series!T$33","v":0},{"$f":"I_Series!U$33","v":0},{"$f":"I_Series!V$33","v":0},{"$f":"I_Series!W$33","v":0},{"$f":"I_Series!X$33","v":0},null,null,{"$f":"I_Series!AA$33","v":7.9613215149072492E-3},{"$f":"I_Series!AB$33","v":1.5396312488120234E-2},{"$f":"I_Series!AC$33","v":2.0644095788604488E-2},{"$f":"I_Series!AD$33","v":1.4264575318141626E-2},{"$f":"I_Series!AE$33","v":1.0734072022160479E-2},{"$f":"I_Series!AF$33","v":7.7038974329814991E-3},{"$f":"I_Series!AG$33","v":4.1639344262295097E-2},{"$f":"I_Series!AH$33","v":6.4331579458875909E-2},{"$f":"I_Series!AI$33","v":2.164210516091214E-2},{"$f":"I_Series!AJ$33","v":8.2189099844811597E-3},{"$f":"I_Series!AK$33","v":5.4877807138917767E-3},{"$f":"I_Series!AL$33","v":1.6598921701642677E-2},{"$f":"I_Series!AM$33","v":1.8257131640740276E-2},{"$f":"I_Series!AN$33","v":3.0000000000000027E-2},{"$f":"I_Series!AO$33","v":3.0000000000000027E-2},{"$f":"I_Series!AP$33","v":3.0000000000000027E-2},{"$f":"I_Series!AQ$33","v":3.0000000000000027E-2},{"$f":"I_Series!AR$33","v":3.0000000000000027E-2},{"$f":"I_Series!AS$33","v":3.0000000000000027E-2},{"$f":"I_Series!AT$33","v":3.0000000000000027E-2},{"$f":"I_Series!AU$33","v":3.0000000000000027E-2},{"$f":"I_Series!AV$33","v":3.0000000000000027E-2},{"$f":"I_Series!AW$33","v":3.0000000000000027E-2},{"$f":"I_Series!AX$33","v":3.0000000000000027E-2},{"$f":"I_Series!AY$33","v":3.0000000000000027E-2},{"$f":"I_Series!AZ$33","v":3.0000000000000027E-2},{"$f":"I_Series!BA$33","v":3.0000000000000027E-2},{"$f":"I_Series!BB$33","v":3.0000000000000027E-2},{"$f":"I_Series!BC$33","v":3.0000000000000027E-2},{"$f":"I_Series!BD$33","v":3.0000000000000027E-2},{"$f":"I_Series!BE$33","v":3.0000000000000027E-2},{"$f":"I_Series!BF$33","v":3.0000000000000027E-2},{"$f":"I_Series!BG$33","v":3.0000000000000027E-2},{"$f":"I_Series!BH$33","v":3.0000000000000027E-2},{"$f":"I_Series!BI$33","v":3.0000000000000027E-2},{"$f":"I_Series!BJ$33","v":3.0000000000000027E-2}]
[null,null,null,null,"In-year inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$215*AA$213","v":0},{"$f":"AB$215*AB$213","v":0},0,0,0,0,0,{"$f":"AH$215*AH$213","v":0.86901281215531234},-6.2424209425634904,-1.8614118067822816,-0.67615937871712506,-5.6560292450577821E-3,0.93179368300568466,-1.6185166680787193,-1.9308850486567959,-1.6462700176509906,-0.38115036258782653,-7.1546003499824087,-9.7436403869810331,-13.150006741264658,-9.2350773958293537,-2.7869344923737174,-6.1581722626014903,-8.6188451706963995,-7.2598856712914026,-6.7913800018735131,-4.865951642294343,-6.2904216619682884,-7.2826106014668346,-9.6609399666569544,-13.076403462583201,-7.7970938137266232,-4.5828523745417842,-3.1336098164474602,-2.6546052787990964,-9.4014111294824794]
[null,null,null,null,{"$f":"E213","v":"Cumulative Intra period profiling adjustment"},{"$f":"F213","v":0},{"$f":"I_Global!$F$115","v":"£'m nominal"},{"$f":"H213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5414.6336504772489,null,{"$f":"AA$216+AA$213","v":0},{"$f":"AB$216+AB$213","v":0},0,0,0,0,0,{"$f":"AH$216+AH$213","v":14.377352253919376},{"$f":"AI$216+AI$213","v":-294.68113317273708},-228.34056905475987,-123.8879664768933,{"$f":"AL$216+AL$213","v":-0.34640281670041667},51.969037722283645,-55.569072270702648,-66.293720003883266,-56.521937272683964,-13.086162448848699,-245.64127868272917,-334.5316532863485,-451.48356478341952,-317.07099059014087,-95.684750904830878,-211.4305810159843,-295.91368419390943,-249.25607471433796,-233.17071339765707,-167.06433971877229,-215.9711437275777,-250.03629731702779,-331.69227218855514,-448.95651888202286,-267.70022093794717,-157.3445981926011,-107.58727036469604,-91.141447905435555,-322.7817821122315]
[]
[null,null,null,null,{"$f":"C_Performance!E$306","v":"Reported RAB adjustments from Traffic risk sharing effected intra-period"},{"$f":"C_Performance!F$306","v":0},{"$f":"C_Performance!G$306","v":"£'m nominal"},{"$f":"C_Performance!H$306","v":0},{"$f":"C_Performance!I$306","v":0},{"$f":"C_Performance!J$306","v":0},{"$f":"C_Performance!K$306","v":0},{"$f":"C_Performance!L$306","v":0},{"$f":"C_Performance!M$306","v":0},{"$f":"C_Performance!N$306","v":0},{"$f":"C_Performance!O$306","v":0},{"$f":"C_Performance!P$306","v":0},{"$f":"C_Performance!Q$306","v":0},{"$f":"C_Performance!R$306","v":0},{"$f":"C_Performance!S$306","v":0},{"$f":"C_Performance!T$306","v":0},{"$f":"C_Performance!U$306","v":0},{"$f":"C_Performance!V$306","v":0},{"$f":"C_Performance!W$306","v":0},{"$f":"C_Performance!X$306","v":0},{"$f":"C_Performance!Y$306","v":0},{"$f":"C_Performance!Z$306","v":0},{"$f":"C_Performance!AA$306","v":0},{"$f":"C_Performance!AB$306","v":0},{"$f":"C_Performance!AC$306","v":0},{"$f":"C_Performance!AD$306","v":0},{"$f":"C_Performance!AE$306","v":0},{"$f":"C_Performance!AF$306","v":0},{"$f":"C_Performance!AG$306","v":0},{"$f":"C_Performance!AH$306","v":0},{"$f":"C_Performance!AI$306","v":0},{"$f":"C_Performance!AJ$306","v":0},{"$f":"C_Performance!AK$306","v":0},{"$f":"C_Performance!AL$306","v":0},{"$f":"C_Performance!AM$306","v":0},{"$f":"C_Performance!AN$306","v":0},{"$f":"C_Performance!AO$306","v":0},{"$f":"C_Performance!AP$306","v":0},{"$f":"C_Performance!AQ$306","v":0},{"$f":"C_Performance!AR$306","v":0},{"$f":"C_Performance!AS$306","v":0},{"$f":"C_Performance!AT$306","v":0},{"$f":"C_Performance!AU$306","v":0},{"$f":"C_Performance!AV$306","v":0},{"$f":"C_Performance!AW$306","v":0},{"$f":"C_Performance!AX$306","v":0},{"$f":"C_Performance!AY$306","v":0},{"$f":"C_Performance!AZ$306","v":0},{"$f":"C_Performance!BA$306","v":0},{"$f":"C_Performance!BB$306","v":0},{"$f":"C_Performance!BC$306","v":0},{"$f":"C_Performance!BD$306","v":0},{"$f":"C_Performance!BE$306","v":0},{"$f":"C_Performance!BF$306","v":0},{"$f":"C_Performance!BG$306","v":0},{"$f":"C_Performance!BH$306","v":0},{"$f":"C_Performance!BI$306","v":0},{"$f":"C_Performance!BJ$306","v":0}]
[]
[null,null,null,null,{"$f":"E202","v":"Total Basic RAB closing balance post inflation adjustment"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,976328.01334735099,{"$f":"Z202","v":0},0,0,0,0,16139.264580178664,15946.763162691117,17477.043329548851,{"$f":"AH202","v":19371.248807524553},{"$f":"AI202","v":20203.698484199598},{"$f":"AJ202","v":19974.534156813716},{"$f":"AK202","v":19907.179032997803},{"$f":"AL202","v":20255.782347612967},21269.718767531565,22549.414937925336,23908.28655899363,24980.054003981673,26163.686129680071,26917.237766077309,27975.88695168529,29569.957100288473,31551.95054994907,32569.389858220526,33544.664562843791,34535.856060272505,35434.578205285179,36407.919430607973,37380.265312824959,38346.330267578473,39336.519076752433,40416.03800459882,41574.681912786466,42477.153092759763,43389.721639122741,44402.139329348262,45486.951300384993,46864.098626284518]
[null,null,null,null,"Total RAB balance post inflation adjustment",null,{"$f":"G221","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA221+AA217+AA219","v":0},{"$f":"AB221+AB217+AB219","v":0},0,0,16139.264580178664,15946.763162691117,17477.043329548851,19385.626159778472,19909.017351026861,19746.193587758957,19783.291066520909,{"$f":"AL221+AL217+AL219","v":20255.435944796267},{"$f":"AM221+AM217+AM219","v":21321.687805253849},22493.845865654632,23841.992838989747,24923.532066708991,26150.599967231221,26671.596487394581,27641.355298398943,29118.473535505054,31234.879559358928,32473.705107315694,33333.233981827805,34239.942376078594,35185.322130570843,36174.748717210314,37213.200973106184,38130.359123850896,39086.482779435406,40084.345732410264,41125.725393904446,42209.452871821813,43232.377040930143,44294.552058983565,45395.809852479557,46541.316844172288]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Total RAB discounted closing balance post inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA224:BJ224)","v":903070.821848633},null,{"$f":"AA222/(1+AA$196)","v":0},0,0,0,14936.847883506987,{"$f":"AF222/(1+AF$196)","v":14912.74667435702},{"$f":"AG222/(1+AG$196)","v":15944.508500251308},16695.404871582174,17289.620545564987,18705.149043319172,19087.985070408155,19287.470024337035,19952.459207808981,20961.903867511406,22218.235373609095,23226.116438314417,24369.61495445433,24855.129038448631,25758.842484888843,27135.361674719483,29107.629995646552,30262.085405360951,31063.076118397865,31908.033192864666,32789.027916946783,33711.069666364318,34678.798194829367,35533.493345762625,36424.500258209642,37354.403815748818,38324.860379032791,39334.780663290207,40288.038644369502,41277.874297724993,42304.130996489781,43371.623304512068]
[null,null,null,null,"Year average RAB balance post inflation adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA225:BJ225)","v":906176.91535592347},null,{"$f":"AVERAGE(AA224,Z222)*AA223","v":0},{"$f":"AVERAGE(AB224,AA222)*AB223","v":0},{"$f":"AVERAGE(AC224,AB222)*AC223","v":0},{"$f":"AVERAGE(AD224,AC222)*AD223","v":0},{"$f":"AVERAGE(AE224,AD222)*AE223","v":0},{"$f":"AVERAGE(AF224,AE222)*AF223","v":15526.005627267841},{"$f":"AVERAGE(AG224,AF222)*AG223","v":15945.635831471212},{"$f":"AVERAGE(AH224,AG222)*AH223","v":17086.224100565512},{"$f":"AVERAGE(AI224,AH222)*AI223","v":18337.62335267173},{"$f":"AVERAGE(AJ224,AI222)*AJ223","v":19307.083197173015},{"$f":"AVERAGE(AK224,AJ222)*AK223","v":19417.089329083556},{"$f":"AVERAGE(AL224,AK222)*AL223","v":19535.380545428972},{"$f":"AVERAGE(AM224,AL222)*AM223","v":20103.947576302624},{"$f":"AVERAGE(AN224,AM222)*AN223","v":21141.795836382626},{"$f":"AVERAGE(AO224,AN222)*AO223","v":22356.040619631865},{"$f":"AVERAGE(AP224,AO222)*AP223","v":23534.05463865208},{"$f":"AVERAGE(AQ224,AP222)*AQ223","v":24646.57351058166},{"$f":"AVERAGE(AR224,AQ222)*AR223","v":25502.864502839926},{"$f":"AVERAGE(AS224,AR222)*AS223","v":26215.219486141712},{"$f":"AVERAGE(AT224,AS222)*AT223","v":27388.358486559213},{"$f":"AVERAGE(AU224,AT222)*AU223","v":29113.051765575801},{"$f":"AVERAGE(AV224,AU222)*AV223","v":30748.482482359941},{"$f":"AVERAGE(AW224,AV222)*AW223","v":31768.39061285678},{"$f":"AVERAGE(AX224,AW222)*AX223","v":32620.633587346238},{"$f":"AVERAGE(AY224,AX222)*AY223","v":33514.485146512685},{"$f":"AVERAGE(AZ224,AY222)*AZ223","v":34448.19589846758},{"$f":"AVERAGE(BA224,AZ222)*BA223","v":35426.773456019844},{"$f":"AVERAGE(BB224,BA222)*BB223","v":36373.347159434401},{"$f":"AVERAGE(BC224,BB222)*BC223","v":37277.429691030266},{"$f":"AVERAGE(BD224,BC222)*BD223","v":38220.443297592108},{"$f":"AVERAGE(BE224,BD222)*BE223","v":39204.603055721527},{"$f":"AVERAGE(BF224,BE222)*BF223","v":40230.253028597326},{"$f":"AVERAGE(BG224,BF222)*BG223","v":41248.745758095654},{"$f":"AVERAGE(BH224,BG222)*BH223","v":42255.125669327565},{"$f":"AVERAGE(BI224,BH222)*BI223","v":43299.341527736673},{"$f":"AVERAGE(BJ224,BI222)*BJ223","v":44383.716578495812}]
[]
["End of spreadsheet"]

{"sheet":"C_RABDepr","index":29,"n_rows":209,"n_cols":62,"rows_kept":209,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["RAB Depreciation"]
[]
[null,"Existing RAB"]
[]
[null,null,"Straight line RAB depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},{"$f":" I_InputSets!J$395","v":0},{"$f":" I_InputSets!K$395","v":0},{"$f":" I_InputSets!L$395","v":0},{"$f":" I_InputSets!M$395","v":0},{"$f":" I_InputSets!N$395","v":0},{"$f":" I_InputSets!O$395","v":0},{"$f":" I_InputSets!P$395","v":0},{"$f":" I_InputSets!Q$395","v":0},{"$f":" I_InputSets!R$395","v":0},{"$f":" I_InputSets!S$395","v":0},{"$f":" I_InputSets!T$395","v":0},{"$f":" I_InputSets!U$395","v":0},{"$f":" I_InputSets!V$395","v":0},{"$f":" I_InputSets!W$395","v":0},{"$f":" I_InputSets!X$395","v":0}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" I_InputSets!E$382","v":"Existing RAB BEG"},{"$f":" I_InputSets!F$382","v":16139.264580178664},{"$f":" I_InputSets!G$382","v":"£'m RPI-real Dec 2019"},{"$f":" I_InputSets!H$382","v":0},{"$f":" I_InputSets!I$382","v":"RAB calc v0.6"},{"$f":" I_InputSets!J$382","v":0},{"$f":" I_InputSets!K$382","v":"Being published with this model"},{"$f":" I_InputSets!L$382","v":0}]
[null,null,null,null,{"$f":" I_Series!E$139","v":"Existing RAB In-period non capex RAB adjustments"},{"$f":" I_Series!F$139","v":0},{"$f":" I_Series!G$139","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$139","v":0},{"$f":" I_Series!I$139","v":"RAB calculator v0.6"},{"$f":" I_Series!J$139","v":0},{"$f":" I_Series!K$139","v":"Being published with this model"},{"$f":" I_Series!L$139","v":0},{"$f":" I_Series!M$139","v":0},{"$f":" I_Series!N$139","v":0},{"$f":" I_Series!O$139","v":0},{"$f":" I_Series!P$139","v":0},{"$f":" I_Series!Q$139","v":0},{"$f":" I_Series!R$139","v":0},{"$f":" I_Series!S$139","v":0},{"$f":" I_Series!T$139","v":0},{"$f":" I_Series!U$139","v":0},{"$f":" I_Series!V$139","v":0},{"$f":" I_Series!W$139","v":0},{"$f":" I_Series!X$139","v":0},{"$f":" I_Series!Y$139","v":0},{"$f":" I_Series!Z$139","v":0},{"$f":" I_Series!AA$139","v":0},{"$f":" I_Series!AB$139","v":0},{"$f":" I_Series!AC$139","v":0},{"$f":" I_Series!AD$139","v":0},{"$f":" I_Series!AE$139","v":0},{"$f":" I_Series!AF$139","v":0},{"$f":" I_Series!AG$139","v":864.54033659864456},{"$f":" I_Series!AH$139","v":0},{"$f":" I_Series!AI$139","v":0},{"$f":" I_Series!AJ$139","v":0},{"$f":" I_Series!AK$139","v":0},{"$f":" I_Series!AL$139","v":0},{"$f":" I_Series!AM$139","v":0},{"$f":" I_Series!AN$139","v":0},{"$f":" I_Series!AO$139","v":0},{"$f":" I_Series!AP$139","v":0},{"$f":" I_Series!AQ$139","v":0},{"$f":" I_Series!AR$139","v":0},{"$f":" I_Series!AS$139","v":0},{"$f":" I_Series!AT$139","v":0},{"$f":" I_Series!AU$139","v":0},{"$f":" I_Series!AV$139","v":0},{"$f":" I_Series!AW$139","v":0},{"$f":" I_Series!AX$139","v":0},{"$f":" I_Series!AY$139","v":0},{"$f":" I_Series!AZ$139","v":0},{"$f":" I_Series!BA$139","v":0},{"$f":" I_Series!BB$139","v":0},{"$f":" I_Series!BC$139","v":0},{"$f":" I_Series!BD$139","v":0},{"$f":" I_Series!BE$139","v":0},{"$f":" I_Series!BF$139","v":0},{"$f":" I_Series!BG$139","v":0},{"$f":" I_Series!BH$139","v":0},{"$f":" I_Series!BI$139","v":0},{"$f":" I_Series!BJ$139","v":0}]
[null,null,null,null,{"$f":" I_Series!E$140","v":"Existing RAB  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$140","v":0},{"$f":" I_Series!G$140","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$140","v":0},{"$f":" I_Series!I$140","v":0},{"$f":" I_Series!J$140","v":0},{"$f":" I_Series!K$140","v":0},{"$f":" I_Series!L$140","v":0},{"$f":" I_Series!M$140","v":0},{"$f":" I_Series!N$140","v":0},{"$f":" I_Series!O$140","v":0},{"$f":" I_Series!P$140","v":0},{"$f":" I_Series!Q$140","v":0},{"$f":" I_Series!R$140","v":0},{"$f":" I_Series!S$140","v":0},{"$f":" I_Series!T$140","v":0},{"$f":" I_Series!U$140","v":0},{"$f":" I_Series!V$140","v":0},{"$f":" I_Series!W$140","v":0},{"$f":" I_Series!X$140","v":0},{"$f":" I_Series!Y$140","v":0},{"$f":" I_Series!Z$140","v":0},{"$f":" I_Series!AA$140","v":0},{"$f":" I_Series!AB$140","v":0},{"$f":" I_Series!AC$140","v":0},{"$f":" I_Series!AD$140","v":0},{"$f":" I_Series!AE$140","v":0},{"$f":" I_Series!AF$140","v":0},{"$f":" I_Series!AG$140","v":0},{"$f":" I_Series!AH$140","v":0},{"$f":" I_Series!AI$140","v":0},{"$f":" I_Series!AJ$140","v":0},{"$f":" I_Series!AK$140","v":0},{"$f":" I_Series!AL$140","v":0},{"$f":" I_Series!AM$140","v":0},{"$f":" I_Series!AN$140","v":0},{"$f":" I_Series!AO$140","v":0},{"$f":" I_Series!AP$140","v":0},{"$f":" I_Series!AQ$140","v":0},{"$f":" I_Series!AR$140","v":0},{"$f":" I_Series!AS$140","v":0},{"$f":" I_Series!AT$140","v":0},{"$f":" I_Series!AU$140","v":0},{"$f":" I_Series!AV$140","v":0},{"$f":" I_Series!AW$140","v":0},{"$f":" I_Series!AX$140","v":0},{"$f":" I_Series!AY$140","v":0},{"$f":" I_Series!AZ$140","v":0},{"$f":" I_Series!BA$140","v":0},{"$f":" I_Series!BB$140","v":0},{"$f":" I_Series!BC$140","v":0},{"$f":" I_Series!BD$140","v":0},{"$f":" I_Series!BE$140","v":0},{"$f":" I_Series!BF$140","v":0},{"$f":" I_Series!BG$140","v":0},{"$f":" I_Series!BH$140","v":0},{"$f":" I_Series!BI$140","v":0},{"$f":" I_Series!BJ$140","v":0}]
[null,null,null,null,"Total adjustments to existing RAB in period",null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA24:AA25 )","v":0},{"$f":" SUM( AB24:AB25 )","v":0},0,0,0,0,864.54033659864456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$394","v":"Existing RAB depreciation years (straight line)"},{"$f":" I_InputSets!F$394","v":5},{"$f":" I_InputSets!G$394","v":"years"},{"$f":" I_InputSets!H$394","v":0},{"$f":" I_InputSets!I$394","v":"Dummy"},null,{"$f":" I_InputSets!K$394","v":0}]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B17&\" full year depreciable value\"","v":"Existing RAB full year depreciable value"},null,{"$f":"G24","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z26:INDEX( 26:26, COLUMN() - MIN( AA28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AA26:INDEX( 26:26, COLUMN() - MIN( AB28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AB26:INDEX( 26:26, COLUMN() - MIN( AC28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AC26:INDEX( 26:26, COLUMN() - MIN( AD28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AD26:INDEX( 26:26, COLUMN() - MIN( AE28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AE26:INDEX( 26:26, COLUMN() - MIN( AF28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AF26:INDEX( 26:26, COLUMN() - MIN( AG28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AG26:INDEX( 26:26, COLUMN() - MIN( AH28, $F27 ) + 1 ) )","v":864.54033659864456},{"$f":" SUM( AH26:INDEX( 26:26, COLUMN() - MIN( AI28, $F27 ) + 1 ) )","v":864.54033659864456},{"$f":" SUM( AI26:INDEX( 26:26, COLUMN() - MIN( AJ28, $F27 ) + 1 ) )","v":864.54033659864456},{"$f":" SUM( AJ26:INDEX( 26:26, COLUMN() - MIN( AK28, $F27 ) + 1 ) )","v":864.54033659864456},{"$f":" SUM( AK26:INDEX( 26:26, COLUMN() - MIN( AL28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AL26:INDEX( 26:26, COLUMN() - MIN( AM28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AM26:INDEX( 26:26, COLUMN() - MIN( AN28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AN26:INDEX( 26:26, COLUMN() - MIN( AO28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AO26:INDEX( 26:26, COLUMN() - MIN( AP28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AP26:INDEX( 26:26, COLUMN() - MIN( AQ28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AQ26:INDEX( 26:26, COLUMN() - MIN( AR28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AR26:INDEX( 26:26, COLUMN() - MIN( AS28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AS26:INDEX( 26:26, COLUMN() - MIN( AT28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AT26:INDEX( 26:26, COLUMN() - MIN( AU28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AU26:INDEX( 26:26, COLUMN() - MIN( AV28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AV26:INDEX( 26:26, COLUMN() - MIN( AW28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AW26:INDEX( 26:26, COLUMN() - MIN( AX28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AX26:INDEX( 26:26, COLUMN() - MIN( AY28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AY26:INDEX( 26:26, COLUMN() - MIN( AZ28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( AZ26:INDEX( 26:26, COLUMN() - MIN( BA28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BA26:INDEX( 26:26, COLUMN() - MIN( BB28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BB26:INDEX( 26:26, COLUMN() - MIN( BC28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BC26:INDEX( 26:26, COLUMN() - MIN( BD28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BD26:INDEX( 26:26, COLUMN() - MIN( BE28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BE26:INDEX( 26:26, COLUMN() - MIN( BF28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BF26:INDEX( 26:26, COLUMN() - MIN( BG28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BG26:INDEX( 26:26, COLUMN() - MIN( BH28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BH26:INDEX( 26:26, COLUMN() - MIN( BI28, $F27 ) + 1 ) )","v":0},{"$f":" SUM( BI26:INDEX( 26:26, COLUMN() - MIN( BJ28, $F27 ) + 1 ) )","v":0}]
[null,null,null,null,{"$f":" B17&\" Depreciable value current year capex\"","v":"Existing RAB Depreciable value current year capex"},null,{"$f":"G24","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA26 * $F21","v":0},{"$f":" AB26 * $F21","v":0},0,0,0,0,{"$f":" AG26 * $F21","v":432.27016829932228},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B17&\" final year depreciable value\"","v":"Existing RAB final year depreciable value"},null,{"$f":"G24","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( 26:26, 0, COLUMN() - MIN( AA28, $F27 ) ) * $F21","v":0},{"$f":" INDEX( 26:26, 0, COLUMN() - MIN( AB28, $F27 ) ) * $F21","v":0},0,0,0,0,0,0,0,0,0,432.27016829932228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B17&\" straight line depreciation (real)\"","v":"Existing RAB straight line depreciation (real)"},null,{"$f":"G24","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA32:BJ32)","v":-16744.442815797716},null,{"$f":" IF( SUM( $AA22:AA22)  <= $F$27, (SUM(AA29:AA31, AA22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AB22)  <= $F$27, (SUM(AB29:AB31, AB22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AC22)  <= $F$27, (SUM(AC29:AC31, AC22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AD22)  <= $F$27, (SUM(AD29:AD31, AD22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AE22)  <= $F$27, (SUM(AE29:AE31, AE22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AF22)  <= $F$27, (SUM(AF29:AF31, AF22 * $F23)/($F27) * SignSwitch ),)","v":-3227.852916035733},{"$f":" IF( SUM( $AA22:AG22)  <= $F$27, (SUM(AG29:AG31, AG22 * $F23)/($F27) * SignSwitch ),)","v":-3314.3069496955968},{"$f":" IF( SUM( $AA22:AH22)  <= $F$27, (SUM(AH29:AH31, AH22 * $F23)/($F27) * SignSwitch ),)","v":-3400.760983355462},{"$f":" IF( SUM( $AA22:AI22)  <= $F$27, (SUM(AI29:AI31, AI22 * $F23)/($F27) * SignSwitch ),)","v":-3400.760983355462},{"$f":" IF( SUM( $AA22:AJ22)  <= $F$27, (SUM(AJ29:AJ31, AJ22 * $F23)/($F27) * SignSwitch ),)","v":-3400.760983355462},{"$f":" IF( SUM( $AA22:AK22)  <= $F$27, (SUM(AK29:AK31, AK22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AL22)  <= $F$27, (SUM(AL29:AL31, AL22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AM22)  <= $F$27, (SUM(AM29:AM31, AM22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AN22)  <= $F$27, (SUM(AN29:AN31, AN22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AO22)  <= $F$27, (SUM(AO29:AO31, AO22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AP22)  <= $F$27, (SUM(AP29:AP31, AP22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AQ22)  <= $F$27, (SUM(AQ29:AQ31, AQ22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AR22)  <= $F$27, (SUM(AR29:AR31, AR22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AS22)  <= $F$27, (SUM(AS29:AS31, AS22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AT22)  <= $F$27, (SUM(AT29:AT31, AT22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AU22)  <= $F$27, (SUM(AU29:AU31, AU22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AV22)  <= $F$27, (SUM(AV29:AV31, AV22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AW22)  <= $F$27, (SUM(AW29:AW31, AW22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AX22)  <= $F$27, (SUM(AX29:AX31, AX22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AY22)  <= $F$27, (SUM(AY29:AY31, AY22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:AZ22)  <= $F$27, (SUM(AZ29:AZ31, AZ22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BA22)  <= $F$27, (SUM(BA29:BA31, BA22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BB22)  <= $F$27, (SUM(BB29:BB31, BB22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BC22)  <= $F$27, (SUM(BC29:BC31, BC22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BD22)  <= $F$27, (SUM(BD29:BD31, BD22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BE22)  <= $F$27, (SUM(BE29:BE31, BE22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BF22)  <= $F$27, (SUM(BF29:BF31, BF22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BG22)  <= $F$27, (SUM(BG29:BG31, BG22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BH22)  <= $F$27, (SUM(BH29:BH31, BH22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BI22)  <= $F$27, (SUM(BI29:BI31, BI22 * $F23)/($F27) * SignSwitch ),)","v":0},{"$f":" IF( SUM( $AA22:BJ22)  <= $F$27, (SUM(BJ29:BJ31, BJ22 * $F23)/($F27) * SignSwitch ),)","v":0}]
[]
[null,null,"Reducing balance RAB depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$382","v":"Existing RAB BEG"},{"$f":" I_InputSets!F$382","v":16139.264580178664},{"$f":" I_InputSets!G$382","v":"£'m RPI-real Dec 2019"},{"$f":" I_InputSets!H$382","v":0},{"$f":" I_InputSets!I$382","v":"RAB calc v0.6"},{"$f":" I_InputSets!J$382","v":0},{"$f":" I_InputSets!K$382","v":"Being published with this model"},{"$f":" I_InputSets!L$382","v":0}]
[null,null,null,null,{"$f":" C_Time!E$42","v":"Opening balances flag"},{"$f":" C_Time!F$42","v":0},{"$f":" C_Time!G$42","v":"flag"},{"$f":" C_Time!H$42","v":0},{"$f":" C_Time!I$42","v":0},{"$f":" C_Time!J$42","v":0},{"$f":" C_Time!K$42","v":0},{"$f":" C_Time!L$42","v":0},{"$f":" C_Time!M$42","v":0},{"$f":" C_Time!N$42","v":0},{"$f":" C_Time!O$42","v":0},{"$f":" C_Time!P$42","v":0},{"$f":" C_Time!Q$42","v":0},{"$f":" C_Time!R$42","v":0},{"$f":" C_Time!S$42","v":0},{"$f":" C_Time!T$42","v":0},{"$f":" C_Time!U$42","v":0},{"$f":" C_Time!V$42","v":0},{"$f":" C_Time!W$42","v":0},{"$f":" C_Time!X$42","v":0},{"$f":" C_Time!Y$42","v":1},{"$f":" C_Time!Z$42","v":0},{"$f":" C_Time!AA$42","v":0},{"$f":" C_Time!AB$42","v":0},{"$f":" C_Time!AC$42","v":0},{"$f":" C_Time!AD$42","v":0},{"$f":" C_Time!AE$42","v":1},{"$f":" C_Time!AF$42","v":0},{"$f":" C_Time!AG$42","v":0},{"$f":" C_Time!AH$42","v":0},{"$f":" C_Time!AI$42","v":0},{"$f":" C_Time!AJ$42","v":0},{"$f":" C_Time!AK$42","v":0},{"$f":" C_Time!AL$42","v":0},{"$f":" C_Time!AM$42","v":0},{"$f":" C_Time!AN$42","v":0},{"$f":" C_Time!AO$42","v":0},{"$f":" C_Time!AP$42","v":0},{"$f":" C_Time!AQ$42","v":0},{"$f":" C_Time!AR$42","v":0},{"$f":" C_Time!AS$42","v":0},{"$f":" C_Time!AT$42","v":0},{"$f":" C_Time!AU$42","v":0},{"$f":" C_Time!AV$42","v":0},{"$f":" C_Time!AW$42","v":0},{"$f":" C_Time!AX$42","v":0},{"$f":" C_Time!AY$42","v":0},{"$f":" C_Time!AZ$42","v":0},{"$f":" C_Time!BA$42","v":0},{"$f":" C_Time!BB$42","v":0},{"$f":" C_Time!BC$42","v":0},{"$f":" C_Time!BD$42","v":0},{"$f":" C_Time!BE$42","v":0},{"$f":" C_Time!BF$42","v":0},{"$f":" C_Time!BG$42","v":0},{"$f":" C_Time!BH$42","v":0},{"$f":" C_Time!BI$42","v":0},{"$f":" C_Time!BJ$42","v":0}]
[null,null,null,null,{"$f":" \"Opening balance, \"& B17","v":"Opening balance, Existing RAB"},null,{"$f":"G42","v":"£'m RPI-real Dec 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z43","v":0},0,0,0,0,16139.264580178664,14525.338122160798,13937.344646543363,12543.610181889026,11289.249163700122,10160.324247330111,9144.2918225970989,8229.8626403373892,7406.8763763036504,6666.1887386732851,5999.569864805957,5399.6128783253616,4859.6515904928256,4373.6864314435434,3936.317788299189,3542.6860094692702,3188.4174085223431,2869.5756676701085,2582.6181009030975,2324.3562908127878,2091.920661731509,1882.7285955583579,1694.4557360025221,1525.01016240227,1372.509146162043,1235.2582315458387,1111.7324083912549,1000.5591675521295,900.50325079691652,810.45292571722484,729.40763314550236]
[null,null,null,null,{"$f":" I_InputSets!E$390","v":"Existing RAB depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$390","v":0.1},{"$f":" I_InputSets!G$390","v":"%"},{"$f":" I_InputSets!H$390","v":0},{"$f":" I_InputSets!I$390","v":"Dummy"},{"$f":" I_InputSets!J$390","v":0},{"$f":" I_InputSets!K$390","v":0},{"$f":" I_InputSets!L$410","v":0},{"$f":" I_InputSets!M$410","v":0},{"$f":" I_InputSets!N$410","v":0},{"$f":" I_InputSets!O$410","v":0},{"$f":" I_InputSets!P$410","v":0}]
[null,null,null,null,{"$f":" I_Series!E$139","v":"Existing RAB In-period non capex RAB adjustments"},{"$f":" I_Series!F$139","v":0},{"$f":" I_Series!G$139","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$139","v":0},{"$f":" I_Series!I$139","v":"RAB calculator v0.6"},{"$f":" I_Series!J$139","v":0},{"$f":" I_Series!K$139","v":"Being published with this model"},{"$f":" I_Series!L$139","v":0},{"$f":" I_Series!M$139","v":0},{"$f":" I_Series!N$139","v":0},{"$f":" I_Series!O$139","v":0},{"$f":" I_Series!P$139","v":0},{"$f":" I_Series!Q$139","v":0},{"$f":" I_Series!R$139","v":0},{"$f":" I_Series!S$139","v":0},{"$f":" I_Series!T$139","v":0},{"$f":" I_Series!U$139","v":0},{"$f":" I_Series!V$139","v":0},{"$f":" I_Series!W$139","v":0},{"$f":" I_Series!X$139","v":0},{"$f":" I_Series!Y$139","v":0},{"$f":" I_Series!Z$139","v":0},{"$f":" I_Series!AA$139","v":0},{"$f":" I_Series!AB$139","v":0},{"$f":" I_Series!AC$139","v":0},{"$f":" I_Series!AD$139","v":0},{"$f":" I_Series!AE$139","v":0},{"$f":" I_Series!AF$139","v":0},{"$f":" I_Series!AG$139","v":864.54033659864456},{"$f":" I_Series!AH$139","v":0},{"$f":" I_Series!AI$139","v":0},{"$f":" I_Series!AJ$139","v":0},{"$f":" I_Series!AK$139","v":0},{"$f":" I_Series!AL$139","v":0},{"$f":" I_Series!AM$139","v":0},{"$f":" I_Series!AN$139","v":0},{"$f":" I_Series!AO$139","v":0},{"$f":" I_Series!AP$139","v":0},{"$f":" I_Series!AQ$139","v":0},{"$f":" I_Series!AR$139","v":0},{"$f":" I_Series!AS$139","v":0},{"$f":" I_Series!AT$139","v":0},{"$f":" I_Series!AU$139","v":0},{"$f":" I_Series!AV$139","v":0},{"$f":" I_Series!AW$139","v":0},{"$f":" I_Series!AX$139","v":0},{"$f":" I_Series!AY$139","v":0},{"$f":" I_Series!AZ$139","v":0},{"$f":" I_Series!BA$139","v":0},{"$f":" I_Series!BB$139","v":0},{"$f":" I_Series!BC$139","v":0},{"$f":" I_Series!BD$139","v":0},{"$f":" I_Series!BE$139","v":0},{"$f":" I_Series!BF$139","v":0},{"$f":" I_Series!BG$139","v":0},{"$f":" I_Series!BH$139","v":0},{"$f":" I_Series!BI$139","v":0},{"$f":" I_Series!BJ$139","v":0}]
[null,null,null,null,{"$f":" I_Series!E$140","v":"Existing RAB  non capex RAB adjustments effected at start of price control period"},{"$f":" I_Series!F$140","v":0},{"$f":" I_Series!G$140","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$140","v":0},{"$f":" I_Series!I$140","v":0},{"$f":" I_Series!J$140","v":0},{"$f":" I_Series!K$140","v":0},{"$f":" I_Series!L$140","v":0},{"$f":" I_Series!M$140","v":0},{"$f":" I_Series!N$140","v":0},{"$f":" I_Series!O$140","v":0},{"$f":" I_Series!P$140","v":0},{"$f":" I_Series!Q$140","v":0},{"$f":" I_Series!R$140","v":0},{"$f":" I_Series!S$140","v":0},{"$f":" I_Series!T$140","v":0},{"$f":" I_Series!U$140","v":0},{"$f":" I_Series!V$140","v":0},{"$f":" I_Series!W$140","v":0},{"$f":" I_Series!X$140","v":0},{"$f":" I_Series!Y$140","v":0},{"$f":" I_Series!Z$140","v":0},{"$f":" I_Series!AA$140","v":0},{"$f":" I_Series!AB$140","v":0},{"$f":" I_Series!AC$140","v":0},{"$f":" I_Series!AD$140","v":0},{"$f":" I_Series!AE$140","v":0},{"$f":" I_Series!AF$140","v":0},{"$f":" I_Series!AG$140","v":0},{"$f":" I_Series!AH$140","v":0},{"$f":" I_Series!AI$140","v":0},{"$f":" I_Series!AJ$140","v":0},{"$f":" I_Series!AK$140","v":0},{"$f":" I_Series!AL$140","v":0},{"$f":" I_Series!AM$140","v":0},{"$f":" I_Series!AN$140","v":0},{"$f":" I_Series!AO$140","v":0},{"$f":" I_Series!AP$140","v":0},{"$f":" I_Series!AQ$140","v":0},{"$f":" I_Series!AR$140","v":0},{"$f":" I_Series!AS$140","v":0},{"$f":" I_Series!AT$140","v":0},{"$f":" I_Series!AU$140","v":0},{"$f":" I_Series!AV$140","v":0},{"$f":" I_Series!AW$140","v":0},{"$f":" I_Series!AX$140","v":0},{"$f":" I_Series!AY$140","v":0},{"$f":" I_Series!AZ$140","v":0},{"$f":" I_Series!BA$140","v":0},{"$f":" I_Series!BB$140","v":0},{"$f":" I_Series!BC$140","v":0},{"$f":" I_Series!BD$140","v":0},{"$f":" I_Series!BE$140","v":0},{"$f":" I_Series!BF$140","v":0},{"$f":" I_Series!BG$140","v":0},{"$f":" I_Series!BH$140","v":0},{"$f":" I_Series!BI$140","v":0},{"$f":" I_Series!BJ$140","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance depreciation, \"&B17&\" (real)\"","v":"Reducing balance depreciation, Existing RAB (real)"},null,{"$f":"G36","v":"£'m RPI-real Dec 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42:BJ42)","v":-16347.338046946359},null,{"$f":" AA38 * $F39 * SignSwitch","v":0},0,0,0,0,-1613.9264580178665,-1452.5338122160799,-1393.7344646543363,-1254.3610181889026,-1128.9249163700122,-1016.0324247330111,-914.42918225970993,-822.98626403373896,-740.68763763036509,-666.6188738673286,-599.95698648059567,-539.96128783253619,-485.96515904928259,-437.36864314435434,-393.63177882991891,-354.26860094692705,-318.84174085223435,-286.95756676701086,-258.26181009030978,-232.43562908127879,-209.19206617315092,-188.27285955583579,-169.44557360025223,-152.50101624022702,-137.25091461620431,-123.52582315458388,-111.1732408391255,-100.05591675521295,-90.05032507969166,-81.045292571722484,-72.940763314550239]
[null,null,null,null,{"$f":" \"Closing balance pre indexation adjustment, \"&B17","v":"Closing balance pre indexation adjustment, Existing RAB"},null,{"$f":" I_Global!F113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA37 = 1, $F36, SUM(AA40:AA42,  AA38))","v":0},{"$f":" IF(AB37 = 1, $F36, SUM(AB40:AB42,  AB38))","v":0},0,0,16139.264580178664,14525.338122160798,{"$f":" IF(AG37 = 1, $F36, SUM(AG40:AG42,  AG38))","v":13937.344646543363},12543.610181889026,11289.249163700122,10160.324247330111,9144.2918225970989,8229.8626403373892,7406.8763763036504,6666.1887386732851,5999.569864805957,5399.6128783253616,4859.6515904928256,4373.6864314435434,3936.317788299189,3542.6860094692702,3188.4174085223431,2869.5756676701085,2582.6181009030975,2324.3562908127878,2091.920661731509,1882.7285955583579,1694.4557360025221,1525.01016240227,1372.509146162043,1235.2582315458387,1111.7324083912549,1000.5591675521295,900.50325079691652,810.45292571722484,729.40763314550236,656.46686983095208]
[]
[null,null,"Selected RAB depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$34","v":"RAB depreciation method 1"},{"$f":" I_Global!F$34","v":"straight line"},{"$f":" I_Global!G$34","v":0},{"$f":" I_Global!H$34","v":0},{"$f":" I_Global!I$34","v":0},{"$f":" I_Global!J$34","v":0}]
[null,null,null,null,{"$f":" I_Global!E$35","v":"RAB depreciation method 2"},{"$f":" I_Global!F$35","v":"reducing balance"},{"$f":" I_Global!G$35","v":0},{"$f":" I_Global!H$35","v":0},{"$f":" I_Global!I$35","v":0},{"$f":" I_Global!J$35","v":0}]
[null,null,null,null,{"$f":" I_Global!E$36","v":"RAB depreciation method 3"},{"$f":" I_Global!F$36","v":"profiled input"},{"$f":" I_Global!G$36","v":0},{"$f":" I_Global!H$36","v":0},{"$f":" I_Global!I$36","v":0},{"$f":" I_Global!J$36","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$386","v":"Existing RAB depreciation method"},{"$f":" I_InputSets!F$386","v":"profiled input"},{"$f":" I_InputSets!G$386","v":"selection"},{"$f":" I_InputSets!H$386","v":0},{"$f":" I_InputSets!I$386","v":"CAA"},{"$f":" I_InputSets!J$386","v":0},{"$f":" I_InputSets!K$386","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E32","v":"Existing RAB straight line depreciation (real)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16744.442815797716,0,0,0,0,0,0,-3227.852916035733,-3314.3069496955968,-3400.760983355462,-3400.760983355462,-3400.760983355462,{"$f":" AK32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E42","v":"Reducing balance depreciation, Existing RAB (real)"},{"$f":" F42","v":0},"£'m RPI-real Dec 2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16347.338046946359,0,0,0,0,0,0,-1613.9264580178665,-1452.5338122160799,-1393.7344646543363,-1254.3610181889026,-1128.9249163700122,-1016.0324247330111,-914.42918225970993,-822.98626403373896,-740.68763763036509,-666.6188738673286,-599.95698648059567,-539.96128783253619,-485.96515904928259,-437.36864314435434,-393.63177882991891,-354.26860094692705,-318.84174085223435,-286.95756676701086,-258.26181009030978,-232.43562908127879,-209.19206617315092,-188.27285955583579,-169.44557360025223,-152.50101624022702,-137.25091461620431,-123.52582315458388,-111.1732408391255,-100.05591675521295,-90.05032507969166,-81.045292571722484,-72.940763314550239]
[null,null,null,null,{"$f":" I_Series!E$130","v":"Existing RAB depreciation profile"},{"$f":" I_Series!F$130","v":0},{"$f":" I_Series!G$130","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$130","v":"RPI indexation to be applied"},{"$f":" I_Series!I$130","v":0},{"$f":" I_Series!J$130","v":0},{"$f":" I_Series!K$130","v":0},{"$f":" I_Series!L$130","v":0},{"$f":" I_Series!M$130","v":0},{"$f":" I_Series!N$130","v":0},{"$f":" I_Series!O$130","v":0},{"$f":" I_Series!P$130","v":0},{"$f":" I_Series!Q$130","v":0},{"$f":" I_Series!R$130","v":0},{"$f":" I_Series!S$130","v":0},{"$f":" I_Series!T$130","v":0},{"$f":" I_Series!U$130","v":0},{"$f":" I_Series!V$130","v":0},{"$f":" I_Series!W$130","v":0},{"$f":" I_Series!X$130","v":0},{"$f":" I_Series!Y$130","v":0},{"$f":" I_Series!Z$130","v":0},{"$f":" I_Series!AA$130","v":0},{"$f":" I_Series!AB$130","v":0},{"$f":" I_Series!AC$130","v":0},{"$f":" I_Series!AD$130","v":0},{"$f":" I_Series!AE$130","v":0},{"$f":" I_Series!AF$130","v":0},{"$f":" I_Series!AG$130","v":0},{"$f":" I_Series!AH$130","v":0},{"$f":" I_Series!AI$130","v":0},{"$f":" I_Series!AJ$130","v":0},{"$f":" I_Series!AK$130","v":0},{"$f":" I_Series!AL$130","v":0},{"$f":" I_Series!AM$130","v":0},{"$f":" I_Series!AN$130","v":0},{"$f":" I_Series!AO$130","v":0},{"$f":" I_Series!AP$130","v":0},{"$f":" I_Series!AQ$130","v":0},{"$f":" I_Series!AR$130","v":0},{"$f":" I_Series!AS$130","v":0},{"$f":" I_Series!AT$130","v":0},{"$f":" I_Series!AU$130","v":0},{"$f":" I_Series!AV$130","v":0},{"$f":" I_Series!AW$130","v":0},{"$f":" I_Series!AX$130","v":0},{"$f":" I_Series!AY$130","v":0},{"$f":" I_Series!AZ$130","v":0},{"$f":" I_Series!BA$130","v":0},{"$f":" I_Series!BB$130","v":0},{"$f":" I_Series!BC$130","v":0},{"$f":" I_Series!BD$130","v":0},{"$f":" I_Series!BE$130","v":0},{"$f":" I_Series!BF$130","v":0},{"$f":" I_Series!BG$130","v":0},{"$f":" I_Series!BH$130","v":0},{"$f":" I_Series!BI$130","v":0},{"$f":" I_Series!BJ$130","v":0}]
[null,null,null,null,{"$f":" \"Live \"& B17&\" depreciation (real)\"","v":"Live Existing RAB depreciation (real)"},null,{"$f":"G53","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54:BJ54)","v":0},null,{"$f":" INDEX( AA51:AA53, MATCH( $F50, $F47:$F49, 0 ) )","v":0},{"$f":" INDEX( AB51:AB53, MATCH( $F50, $F47:$F49, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" B17&\" depreciation POS\"","v":"Existing RAB depreciation POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA56:BJ56)","v":0},null,{"$f":" AA54 * SignSwitch * AA55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB 1"]
[]
[null,null,null,"Straight line RAB depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},{"$f":" I_InputSets!J$395","v":0},{"$f":" I_InputSets!K$395","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$391","v":"RAB 1 depreciation years (straight line)"},{"$f":" I_InputSets!F$391","v":30},{"$f":" I_InputSets!G$391","v":"years"},{"$f":" I_InputSets!H$391","v":0},{"$f":" I_InputSets!I$391","v":"Dummy"},{"$f":" I_InputSets!J$391","v":0},{"$f":" I_InputSets!K$391","v":0}]
[null,null,null,null,{"$f":" C_RAB!E$84","v":"Allowed RAB 1 additions (real)"},{"$f":" C_RAB!F$84","v":"RAB 1"},{"$f":" C_RAB!G$84","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$84","v":0},{"$f":" C_RAB!I$84","v":0},{"$f":" C_RAB!J$84","v":0},{"$f":" C_RAB!K$84","v":0},{"$f":" C_RAB!L$84","v":0},{"$f":" C_RAB!M$84","v":0},{"$f":" C_RAB!N$84","v":0},{"$f":" C_RAB!O$84","v":0},{"$f":" C_RAB!P$84","v":0},{"$f":" C_RAB!Q$84","v":0},{"$f":" C_RAB!R$84","v":0},{"$f":" C_RAB!S$84","v":0},{"$f":" C_RAB!T$84","v":0},{"$f":" C_RAB!U$84","v":0},{"$f":" C_RAB!V$84","v":0},{"$f":" C_RAB!W$84","v":0},{"$f":" C_RAB!X$84","v":0},{"$f":" C_RAB!Y$84","v":27213.21672142818},{"$f":" C_RAB!Z$84","v":0},{"$f":" C_RAB!AA$84","v":0},{"$f":" C_RAB!AB$84","v":0},{"$f":" C_RAB!AC$84","v":0},{"$f":" C_RAB!AD$84","v":0},{"$f":" C_RAB!AE$84","v":0},{"$f":" C_RAB!AF$84","v":429.37515990562008},{"$f":" C_RAB!AG$84","v":262.19562841530052},{"$f":" C_RAB!AH$84","v":339.64266186983775},{"$f":" C_RAB!AI$84","v":509.40018215905479},{"$f":" C_RAB!AJ$84","v":625.87105409832373},{"$f":" C_RAB!AK$84","v":902.0858881145756},{"$f":" C_RAB!AL$84","v":850.50919587397959},{"$f":" C_RAB!AM$84","v":1085.466968831412},{"$f":" C_RAB!AN$84","v":1082.9683422467081},{"$f":" C_RAB!AO$84","v":1086.9371939896409},{"$f":" C_RAB!AP$84","v":880.36162912297095},{"$f":" C_RAB!AQ$84","v":944.29627629810102},{"$f":" C_RAB!AR$84","v":680.43384748135213},{"$f":" C_RAB!AS$84","v":914.22205884751907},{"$f":" C_RAB!AT$84","v":1177.1787308492071},{"$f":" C_RAB!AU$84","v":1470.2001652114768},{"$f":" C_RAB!AV$84","v":931.47144920753999},{"$f":" C_RAB!AW$84","v":931.47144920753999},{"$f":" C_RAB!AX$84","v":931.47144920753999},{"$f":" C_RAB!AY$84","v":931.47144920753999},{"$f":" C_RAB!AZ$84","v":931.47144920753999},{"$f":" C_RAB!BA$84","v":931.47144920753999},{"$f":" C_RAB!BB$84","v":931.47144920753999},{"$f":" C_RAB!BC$84","v":931.47144920753999},{"$f":" C_RAB!BD$84","v":931.47144920753988},{"$f":" C_RAB!BE$84","v":931.47144920753999},{"$f":" C_RAB!BF$84","v":931.47144920753999},{"$f":" C_RAB!BG$84","v":931.47144920753999},{"$f":" C_RAB!BH$84","v":931.4714492075401},{"$f":" C_RAB!BI$84","v":931.47144920753999},{"$f":" C_RAB!BJ$84","v":931.47144920753999}]
[null,null,null,null,{"$f":" C_Performance!E$117","v":"RAB 1 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$117","v":0},{"$f":" C_Performance!G$117","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$117","v":0},{"$f":" C_Performance!I$117","v":0},{"$f":" C_Performance!J$117","v":0},{"$f":" C_Performance!K$117","v":0},{"$f":" C_Performance!L$117","v":0},{"$f":" C_Performance!M$117","v":0},{"$f":" C_Performance!N$117","v":0},{"$f":" C_Performance!O$117","v":0},{"$f":" C_Performance!P$117","v":0},{"$f":" C_Performance!Q$117","v":0},{"$f":" C_Performance!R$117","v":0},{"$f":" C_Performance!S$117","v":0},{"$f":" C_Performance!T$117","v":0},{"$f":" C_Performance!U$117","v":0},{"$f":" C_Performance!V$117","v":0},{"$f":" C_Performance!W$117","v":0},{"$f":" C_Performance!X$117","v":0},{"$f":" C_Performance!Y$117","v":9.1674627188184782E-2},{"$f":" C_Performance!Z$117","v":0},{"$f":" C_Performance!AA$117","v":0},{"$f":" C_Performance!AB$117","v":0},{"$f":" C_Performance!AC$117","v":0},{"$f":" C_Performance!AD$117","v":0},{"$f":" C_Performance!AE$117","v":0},{"$f":" C_Performance!AF$117","v":0},{"$f":" C_Performance!AG$117","v":0},{"$f":" C_Performance!AH$117","v":6.6816530155345295E-3},{"$f":" C_Performance!AI$117","v":0},{"$f":" C_Performance!AJ$117","v":0},{"$f":" C_Performance!AK$117","v":0},{"$f":" C_Performance!AL$117","v":0},{"$f":" C_Performance!AM$117","v":9.1890636123292055E-3},{"$f":" C_Performance!AN$117","v":0},{"$f":" C_Performance!AO$117","v":0},{"$f":" C_Performance!AP$117","v":0},{"$f":" C_Performance!AQ$117","v":0},{"$f":" C_Performance!AR$117","v":1.967913064109093E-2},{"$f":" C_Performance!AS$117","v":0},{"$f":" C_Performance!AT$117","v":0},{"$f":" C_Performance!AU$117","v":0},{"$f":" C_Performance!AV$117","v":0},{"$f":" C_Performance!AW$117","v":2.0041239357044358E-2},{"$f":" C_Performance!AX$117","v":0},{"$f":" C_Performance!AY$117","v":0},{"$f":" C_Performance!AZ$117","v":0},{"$f":" C_Performance!BA$117","v":0},{"$f":" C_Performance!BB$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BC$117","v":0},{"$f":" C_Performance!BD$117","v":0},{"$f":" C_Performance!BE$117","v":0},{"$f":" C_Performance!BF$117","v":0},{"$f":" C_Performance!BG$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BH$117","v":0},{"$f":" C_Performance!BI$117","v":0},{"$f":" C_Performance!BJ$117","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$272","v":"Total non-capex related adjustments to RAB 1"},{"$f":" C_Performance!F$272","v":0},{"$f":" C_Performance!G$272","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$272","v":0},{"$f":" C_Performance!I$272","v":0},{"$f":" C_Performance!J$272","v":0},{"$f":" C_Performance!K$272","v":0},{"$f":" C_Performance!L$272","v":0},{"$f":" C_Performance!M$272","v":0},{"$f":" C_Performance!N$272","v":0},{"$f":" C_Performance!O$272","v":0},{"$f":" C_Performance!P$272","v":0},{"$f":" C_Performance!Q$272","v":0},{"$f":" C_Performance!R$272","v":0},{"$f":" C_Performance!S$272","v":0},{"$f":" C_Performance!T$272","v":0},{"$f":" C_Performance!U$272","v":0},{"$f":" C_Performance!V$272","v":0},{"$f":" C_Performance!W$272","v":0},{"$f":" C_Performance!X$272","v":0},{"$f":" C_Performance!Y$272","v":0},{"$f":" C_Performance!Z$272","v":0},{"$f":" C_Performance!AA$272","v":0},{"$f":" C_Performance!AB$272","v":0},{"$f":" C_Performance!AC$272","v":0},{"$f":" C_Performance!AD$272","v":0},{"$f":" C_Performance!AE$272","v":0},{"$f":" C_Performance!AF$272","v":0},{"$f":" C_Performance!AG$272","v":0},{"$f":" C_Performance!AH$272","v":0},{"$f":" C_Performance!AI$272","v":0},{"$f":" C_Performance!AJ$272","v":0},{"$f":" C_Performance!AK$272","v":0},{"$f":" C_Performance!AL$272","v":0},{"$f":" C_Performance!AM$272","v":0},{"$f":" C_Performance!AN$272","v":0},{"$f":" C_Performance!AO$272","v":0},{"$f":" C_Performance!AP$272","v":0},{"$f":" C_Performance!AQ$272","v":0},{"$f":" C_Performance!AR$272","v":0},{"$f":" C_Performance!AS$272","v":0},{"$f":" C_Performance!AT$272","v":0},{"$f":" C_Performance!AU$272","v":0},{"$f":" C_Performance!AV$272","v":0},{"$f":" C_Performance!AW$272","v":0},{"$f":" C_Performance!AX$272","v":0},{"$f":" C_Performance!AY$272","v":0},{"$f":" C_Performance!AZ$272","v":0},{"$f":" C_Performance!BA$272","v":0},{"$f":" C_Performance!BB$272","v":0},{"$f":" C_Performance!BC$272","v":0},{"$f":" C_Performance!BD$272","v":0},{"$f":" C_Performance!BE$272","v":0},{"$f":" C_Performance!BF$272","v":0},{"$f":" C_Performance!BG$272","v":0},{"$f":" C_Performance!BH$272","v":0},{"$f":" C_Performance!BI$272","v":0},{"$f":" C_Performance!BJ$272","v":0}]
[null,null,null,null,{"$f":" \"Total \"&B58&\" additions and adjustments in period\"","v":"Total RAB 1 additions and adjustments in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA64:AA66 )","v":0},{"$f":" SUM( AB64:AB66 )","v":0},0,0,0,429.37515990562008,262.19562841530052,339.64934352285331,509.40018215905479,625.87105409832373,902.0858881145756,850.50919587397959,1085.4761578950245,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.4535266119932,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.49149044689705,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.48949097782111,931.47144920753999,931.47144920753988,931.47144920753999,931.47144920753999,931.48949097782111,931.4714492075401,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B58&\" full year depreciable value\"","v":"RAB 1 full year depreciable value"},null,{"$f":"G64","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z67:INDEX( 67:67, COLUMN() - MIN( AA68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AA67:INDEX( 67:67, COLUMN() - MIN( AB68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AB67:INDEX( 67:67, COLUMN() - MIN( AC68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AC67:INDEX( 67:67, COLUMN() - MIN( AD68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AD67:INDEX( 67:67, COLUMN() - MIN( AE68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AE67:INDEX( 67:67, COLUMN() - MIN( AF68, $F63 ) + 1 ) )","v":0},{"$f":" SUM( AF67:INDEX( 67:67, COLUMN() - MIN( AG68, $F63 ) + 1 ) )","v":429.37515990562008},{"$f":" SUM( AG67:INDEX( 67:67, COLUMN() - MIN( AH68, $F63 ) + 1 ) )","v":691.57078832092066},{"$f":" SUM( AH67:INDEX( 67:67, COLUMN() - MIN( AI68, $F63 ) + 1 ) )","v":1031.220131843774},{"$f":" SUM( AI67:INDEX( 67:67, COLUMN() - MIN( AJ68, $F63 ) + 1 ) )","v":1540.6203140028288},{"$f":" SUM( AJ67:INDEX( 67:67, COLUMN() - MIN( AK68, $F63 ) + 1 ) )","v":2166.4913681011526},{"$f":" SUM( AK67:INDEX( 67:67, COLUMN() - MIN( AL68, $F63 ) + 1 ) )","v":3068.5772562157281},{"$f":" SUM( AL67:INDEX( 67:67, COLUMN() - MIN( AM68, $F63 ) + 1 ) )","v":3919.0864520897076},{"$f":" SUM( AM67:INDEX( 67:67, COLUMN() - MIN( AN68, $F63 ) + 1 ) )","v":5004.5626099847323},{"$f":" SUM( AN67:INDEX( 67:67, COLUMN() - MIN( AO68, $F63 ) + 1 ) )","v":6087.5309522314401},{"$f":" SUM( AO67:INDEX( 67:67, COLUMN() - MIN( AP68, $F63 ) + 1 ) )","v":7174.468146221081},{"$f":" SUM( AP67:INDEX( 67:67, COLUMN() - MIN( AQ68, $F63 ) + 1 ) )","v":8054.829775344052},{"$f":" SUM( AQ67:INDEX( 67:67, COLUMN() - MIN( AR68, $F63 ) + 1 ) )","v":8999.1260516421535},{"$f":" SUM( AR67:INDEX( 67:67, COLUMN() - MIN( AS68, $F63 ) + 1 ) )","v":9679.5795782541463},{"$f":" SUM( AS67:INDEX( 67:67, COLUMN() - MIN( AT68, $F63 ) + 1 ) )","v":10593.801637101666},{"$f":" SUM( AT67:INDEX( 67:67, COLUMN() - MIN( AU68, $F63 ) + 1 ) )","v":11770.980367950873},{"$f":" SUM( AU67:INDEX( 67:67, COLUMN() - MIN( AV68, $F63 ) + 1 ) )","v":13241.180533162351},{"$f":" SUM( AV67:INDEX( 67:67, COLUMN() - MIN( AW68, $F63 ) + 1 ) )","v":14172.651982369891},{"$f":" SUM( AW67:INDEX( 67:67, COLUMN() - MIN( AX68, $F63 ) + 1 ) )","v":15104.143472816788},{"$f":" SUM( AX67:INDEX( 67:67, COLUMN() - MIN( AY68, $F63 ) + 1 ) )","v":16035.614922024328},{"$f":" SUM( AY67:INDEX( 67:67, COLUMN() - MIN( AZ68, $F63 ) + 1 ) )","v":16967.086371231868},{"$f":" SUM( AZ67:INDEX( 67:67, COLUMN() - MIN( BA68, $F63 ) + 1 ) )","v":17898.557820439408},{"$f":" SUM( BA67:INDEX( 67:67, COLUMN() - MIN( BB68, $F63 ) + 1 ) )","v":18830.029269646948},{"$f":" SUM( BB67:INDEX( 67:67, COLUMN() - MIN( BC68, $F63 ) + 1 ) )","v":19761.518760624767},{"$f":" SUM( BC67:INDEX( 67:67, COLUMN() - MIN( BD68, $F63 ) + 1 ) )","v":20692.990209832307},{"$f":" SUM( BD67:INDEX( 67:67, COLUMN() - MIN( BE68, $F63 ) + 1 ) )","v":21624.461659039847},{"$f":" SUM( BE67:INDEX( 67:67, COLUMN() - MIN( BF68, $F63 ) + 1 ) )","v":22555.933108247387},{"$f":" SUM( BF67:INDEX( 67:67, COLUMN() - MIN( BG68, $F63 ) + 1 ) )","v":23487.404557454927},{"$f":" SUM( BG67:INDEX( 67:67, COLUMN() - MIN( BH68, $F63 ) + 1 ) )","v":24418.894048432747},{"$f":" SUM( BH67:INDEX( 67:67, COLUMN() - MIN( BI68, $F63 ) + 1 ) )","v":25350.365497640287},{"$f":" SUM( BI67:INDEX( 67:67, COLUMN() - MIN( BJ68, $F63 ) + 1 ) )","v":25852.461786942204}]
[null,null,null,null,{"$f":" B58&\" Depreciable value current year capex\"","v":"RAB 1 Depreciable value current year capex"},null,{"$f":"G64","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA67 * $F62","v":0},{"$f":" AB67 * $F62","v":0},0,0,0,214.68757995281004,131.09781420765026,169.82467176142666,254.7000910795274,312.93552704916186,451.0429440572878,425.2545979369898,542.73807894751224,541.48417112335403,543.46859699482047,440.18081456148548,472.14813814905051,340.2267633059966,457.11102942375953,588.58936542460356,735.10008260573841,465.73572460377,465.74574522344852,465.73572460377,465.73572460377,465.73572460377,465.73572460377,465.74474548891055,465.73572460377,465.73572460376994,465.73572460377,465.73572460377,465.74474548891055,465.73572460377005,465.73572460377,465.73572460377]
[null,null,null,null,{"$f":" B58&\" final year depreciable value\"","v":"RAB 1 final year depreciable value"},null,{"$f":"G64","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( 67:67, 0, COLUMN() - MIN( AA68, $F63 ) ) * $F62","v":0},{"$f":" INDEX( 67:67, 0, COLUMN() - MIN( AB68, $F63 ) ) * $F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214.68757995281004]
[null,null,null,null,{"$f":" B58&\" straight line depreciation (real)\"","v":"RAB 1 straight line depreciation (real)"},null,{"$f":"G64","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA72:BJ72)","v":-13000.881878903216},null,{"$f":" SUM( AA69:AA71 ) / $F63 * SignSwitch","v":0},0,0,0,0,-7.1562526650936684,-18.682432470442343,-28.713182002744912,-42.864007430776716,-61.785194701733026,-87.251143738614687,-116.46106180509059,-148.72748436790732,-184.86822603693619,-221.03331830754203,-253.82163202608552,-284.23259711643675,-311.31176049827167,-337.88968692259681,-372.74636675087561,-416.86934835188708,-456.89720859220404,-487.94659091977798,-518.99597324735191,-550.04502155426985,-581.09406986118802,-612.14311816810584,-643.19246717119529,-674.24181617428451,-705.29086448120256,-736.3399127881205,-767.38896109503867,-798.438310098128,-829.48765910121733,-860.53670740813516,-884.42950304995941]
[]
[null,null,null,"Reducing balance RAB depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B58","v":"Opening balance, RAB 1"},null,{"$f":"G77","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z84","v":0},{"$f":" AA84","v":0},0,0,0,0,418.6407809079796,653.34947956749863,951.84011552390575,1400.9132873527888,1941.0919007310149,2723.5710466061755,3416.6389602529971,4304.1462661879959,5144.8330865691369,5947.3551963805803,6508.3400249564475,7103.6118930992734,7411.8734868910033,7932.6463199227837,8683.7632665046222,9683.02026426058,10107.053914024902,10509.905421509382,10892.594813411264,11256.149735718052,11601.526911909501,11929.635229291378,12241.355721530184,12537.472598431026,12818.783631486825,13086.029112889835,13339.912320222695,13581.118957914936,13810.24767299654,14027.919952324064]
[null,null,null,null,{"$f":" C_RAB!E$84","v":"Allowed RAB 1 additions (real)"},{"$f":" C_RAB!F$84","v":"RAB 1"},{"$f":" C_RAB!G$84","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$84","v":0},{"$f":" C_RAB!I$84","v":0},{"$f":" C_RAB!J$84","v":0},{"$f":" C_RAB!K$84","v":0},{"$f":" C_RAB!L$84","v":0},{"$f":" C_RAB!M$84","v":0},{"$f":" C_RAB!N$84","v":0},{"$f":" C_RAB!O$84","v":0},{"$f":" C_RAB!P$84","v":0},{"$f":" C_RAB!Q$84","v":0},{"$f":" C_RAB!R$84","v":0},{"$f":" C_RAB!S$84","v":0},{"$f":" C_RAB!T$84","v":0},{"$f":" C_RAB!U$84","v":0},{"$f":" C_RAB!V$84","v":0},{"$f":" C_RAB!W$84","v":0},{"$f":" C_RAB!X$84","v":0},{"$f":" C_RAB!Y$84","v":27213.21672142818},{"$f":" C_RAB!Z$84","v":0},{"$f":" C_RAB!AA$84","v":0},{"$f":" C_RAB!AB$84","v":0},{"$f":" C_RAB!AC$84","v":0},{"$f":" C_RAB!AD$84","v":0},{"$f":" C_RAB!AE$84","v":0},{"$f":" C_RAB!AF$84","v":429.37515990562008},{"$f":" C_RAB!AG$84","v":262.19562841530052},{"$f":" C_RAB!AH$84","v":339.64266186983775},{"$f":" C_RAB!AI$84","v":509.40018215905479},{"$f":" C_RAB!AJ$84","v":625.87105409832373},{"$f":" C_RAB!AK$84","v":902.0858881145756},{"$f":" C_RAB!AL$84","v":850.50919587397959},{"$f":" C_RAB!AM$84","v":1085.466968831412},{"$f":" C_RAB!AN$84","v":1082.9683422467081},{"$f":" C_RAB!AO$84","v":1086.9371939896409},{"$f":" C_RAB!AP$84","v":880.36162912297095},{"$f":" C_RAB!AQ$84","v":944.29627629810102},{"$f":" C_RAB!AR$84","v":680.43384748135213},{"$f":" C_RAB!AS$84","v":914.22205884751907},{"$f":" C_RAB!AT$84","v":1177.1787308492071},{"$f":" C_RAB!AU$84","v":1470.2001652114768},{"$f":" C_RAB!AV$84","v":931.47144920753999},{"$f":" C_RAB!AW$84","v":931.47144920753999},{"$f":" C_RAB!AX$84","v":931.47144920753999},{"$f":" C_RAB!AY$84","v":931.47144920753999},{"$f":" C_RAB!AZ$84","v":931.47144920753999},{"$f":" C_RAB!BA$84","v":931.47144920753999},{"$f":" C_RAB!BB$84","v":931.47144920753999},{"$f":" C_RAB!BC$84","v":931.47144920753999},{"$f":" C_RAB!BD$84","v":931.47144920753988},{"$f":" C_RAB!BE$84","v":931.47144920753999},{"$f":" C_RAB!BF$84","v":931.47144920753999},{"$f":" C_RAB!BG$84","v":931.47144920753999},{"$f":" C_RAB!BH$84","v":931.4714492075401},{"$f":" C_RAB!BI$84","v":931.47144920753999},{"$f":" C_RAB!BJ$84","v":931.47144920753999}]
[null,null,null,null,{"$f":" C_Performance!E$117","v":"RAB 1 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$117","v":0},{"$f":" C_Performance!G$117","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$117","v":0},{"$f":" C_Performance!I$117","v":0},{"$f":" C_Performance!J$117","v":0},{"$f":" C_Performance!K$117","v":0},{"$f":" C_Performance!L$117","v":0},{"$f":" C_Performance!M$117","v":0},{"$f":" C_Performance!N$117","v":0},{"$f":" C_Performance!O$117","v":0},{"$f":" C_Performance!P$117","v":0},{"$f":" C_Performance!Q$117","v":0},{"$f":" C_Performance!R$117","v":0},{"$f":" C_Performance!S$117","v":0},{"$f":" C_Performance!T$117","v":0},{"$f":" C_Performance!U$117","v":0},{"$f":" C_Performance!V$117","v":0},{"$f":" C_Performance!W$117","v":0},{"$f":" C_Performance!X$117","v":0},{"$f":" C_Performance!Y$117","v":9.1674627188184782E-2},{"$f":" C_Performance!Z$117","v":0},{"$f":" C_Performance!AA$117","v":0},{"$f":" C_Performance!AB$117","v":0},{"$f":" C_Performance!AC$117","v":0},{"$f":" C_Performance!AD$117","v":0},{"$f":" C_Performance!AE$117","v":0},{"$f":" C_Performance!AF$117","v":0},{"$f":" C_Performance!AG$117","v":0},{"$f":" C_Performance!AH$117","v":6.6816530155345295E-3},{"$f":" C_Performance!AI$117","v":0},{"$f":" C_Performance!AJ$117","v":0},{"$f":" C_Performance!AK$117","v":0},{"$f":" C_Performance!AL$117","v":0},{"$f":" C_Performance!AM$117","v":9.1890636123292055E-3},{"$f":" C_Performance!AN$117","v":0},{"$f":" C_Performance!AO$117","v":0},{"$f":" C_Performance!AP$117","v":0},{"$f":" C_Performance!AQ$117","v":0},{"$f":" C_Performance!AR$117","v":1.967913064109093E-2},{"$f":" C_Performance!AS$117","v":0},{"$f":" C_Performance!AT$117","v":0},{"$f":" C_Performance!AU$117","v":0},{"$f":" C_Performance!AV$117","v":0},{"$f":" C_Performance!AW$117","v":2.0041239357044358E-2},{"$f":" C_Performance!AX$117","v":0},{"$f":" C_Performance!AY$117","v":0},{"$f":" C_Performance!AZ$117","v":0},{"$f":" C_Performance!BA$117","v":0},{"$f":" C_Performance!BB$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BC$117","v":0},{"$f":" C_Performance!BD$117","v":0},{"$f":" C_Performance!BE$117","v":0},{"$f":" C_Performance!BF$117","v":0},{"$f":" C_Performance!BG$117","v":1.8041770281092877E-2},{"$f":" C_Performance!BH$117","v":0},{"$f":" C_Performance!BI$117","v":0},{"$f":" C_Performance!BJ$117","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$272","v":"Total non-capex related adjustments to RAB 1"},{"$f":" C_Performance!F$272","v":0},{"$f":" C_Performance!G$272","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$272","v":0},{"$f":" C_Performance!I$272","v":0},{"$f":" C_Performance!J$272","v":0},{"$f":" C_Performance!K$272","v":0},{"$f":" C_Performance!L$272","v":0},{"$f":" C_Performance!M$272","v":0},{"$f":" C_Performance!N$272","v":0},{"$f":" C_Performance!O$272","v":0},{"$f":" C_Performance!P$272","v":0},{"$f":" C_Performance!Q$272","v":0},{"$f":" C_Performance!R$272","v":0},{"$f":" C_Performance!S$272","v":0},{"$f":" C_Performance!T$272","v":0},{"$f":" C_Performance!U$272","v":0},{"$f":" C_Performance!V$272","v":0},{"$f":" C_Performance!W$272","v":0},{"$f":" C_Performance!X$272","v":0},{"$f":" C_Performance!Y$272","v":0},{"$f":" C_Performance!Z$272","v":0},{"$f":" C_Performance!AA$272","v":0},{"$f":" C_Performance!AB$272","v":0},{"$f":" C_Performance!AC$272","v":0},{"$f":" C_Performance!AD$272","v":0},{"$f":" C_Performance!AE$272","v":0},{"$f":" C_Performance!AF$272","v":0},{"$f":" C_Performance!AG$272","v":0},{"$f":" C_Performance!AH$272","v":0},{"$f":" C_Performance!AI$272","v":0},{"$f":" C_Performance!AJ$272","v":0},{"$f":" C_Performance!AK$272","v":0},{"$f":" C_Performance!AL$272","v":0},{"$f":" C_Performance!AM$272","v":0},{"$f":" C_Performance!AN$272","v":0},{"$f":" C_Performance!AO$272","v":0},{"$f":" C_Performance!AP$272","v":0},{"$f":" C_Performance!AQ$272","v":0},{"$f":" C_Performance!AR$272","v":0},{"$f":" C_Performance!AS$272","v":0},{"$f":" C_Performance!AT$272","v":0},{"$f":" C_Performance!AU$272","v":0},{"$f":" C_Performance!AV$272","v":0},{"$f":" C_Performance!AW$272","v":0},{"$f":" C_Performance!AX$272","v":0},{"$f":" C_Performance!AY$272","v":0},{"$f":" C_Performance!AZ$272","v":0},{"$f":" C_Performance!BA$272","v":0},{"$f":" C_Performance!BB$272","v":0},{"$f":" C_Performance!BC$272","v":0},{"$f":" C_Performance!BD$272","v":0},{"$f":" C_Performance!BE$272","v":0},{"$f":" C_Performance!BF$272","v":0},{"$f":" C_Performance!BG$272","v":0},{"$f":" C_Performance!BH$272","v":0},{"$f":" C_Performance!BI$272","v":0},{"$f":" C_Performance!BJ$272","v":0}]
[null,null,null,null,{"$f":" E67","v":"Total RAB 1 additions and adjustments in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA77:AA79 )","v":0},{"$f":" SUM( AB77:AB79 )","v":0},0,0,0,429.37515990562008,262.19562841530052,339.64934352285331,509.40018215905479,625.87105409832373,902.0858881145756,850.50919587397959,1085.4761578950245,1082.9683422467081,1086.9371939896409,880.36162912297095,944.29627629810102,680.4535266119932,914.22205884751907,1177.1787308492071,1470.2001652114768,931.47144920753999,931.49149044689705,931.47144920753999,931.47144920753999,931.47144920753999,931.47144920753999,931.48949097782111,931.47144920753999,931.47144920753988,931.47144920753999,931.47144920753999,931.48949097782111,931.4714492075401,931.47144920753999,931.47144920753999]
[null,null,null,null,{"$f":" I_InputSets!E$387","v":"RAB 1 depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$387","v":0.05},{"$f":" I_InputSets!G$387","v":"%"},{"$f":" I_InputSets!H$387","v":0},{"$f":" I_InputSets!I$387","v":"Dummy"},null,{"$f":" I_InputSets!K$387","v":0},{"$f":" I_InputSets!L$410","v":0},{"$f":" I_InputSets!M$410","v":0},{"$f":" I_InputSets!N$410","v":0},{"$f":" I_InputSets!O$410","v":0},{"$f":" I_InputSets!P$410","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},{"$f":" I_InputSets!J$395","v":0},{"$f":" I_InputSets!K$395","v":0},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance depreciation, \"&B58&\" (real)\"","v":"Reducing balance depreciation, RAB 1 (real)"},null,{"$f":"G77","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA83:BJ83)","v":-12978.599778370157},null,{"$f":" ( AA76 + AA80 * $F82 ) * $F81 * SignSwitch","v":0},0,0,0,0,-10.734378997640503,-27.486929755781496,-41.158707566446267,-60.327010330171653,-85.692440720097537,-119.60674223941515,-157.44128222715827,-197.96885196002549,-242.2815218655675,-284.4150841781979,-319.3768005471033,-349.0244081552749,-372.1919328202635,-393.44922581573815,-426.06178426736938,-470.94316745551805,-507.4377994432175,-528.63998296241755,-548.78205730565764,-567.91652690075171,-586.09427301609117,-603.36313182566357,-619.76899873901448,-635.35457230669772,-650.16041615173981,-664.22596780452977,-677.58824187468031,-690.28285328558025,-702.34273412593529,-713.7991698800156,-724.68278384639177]
[null,null,null,null,{"$f":" \"Closing balance pre indexation adjustment, \"&B58","v":"Closing balance pre indexation adjustment, RAB 1"},null,{"$f":"G77","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA83 + AA80 + AA76","v":0},{"$f":" AB83 + AB80 + AB76","v":0},0,0,0,418.6407809079796,653.34947956749863,951.84011552390575,1400.9132873527888,1941.0919007310149,2723.5710466061755,3416.6389602529971,4304.1462661879959,5144.8330865691369,5947.3551963805803,6508.3400249564475,7103.6118930992734,7411.8734868910033,7932.6463199227837,8683.7632665046222,9683.02026426058,10107.053914024902,10509.905421509382,10892.594813411264,11256.149735718052,11601.526911909501,11929.635229291378,12241.355721530184,12537.472598431026,12818.783631486825,13086.029112889835,13339.912320222695,13581.118957914936,13810.24767299654,14027.919952324064,14234.708617685212]
[]
[null,null,null,"Profiled input RAB depreciation"]
[null,null,null,null,{"$f":"I_InputSets!E$396","v":"RAB (1-3) Depreciation profiled input selection"},{"$f":"I_InputSets!F$396","v":"Profile 1"}]
[null,null,null,null,"RAB 1 Depreciation profiled selection",{"$f":"F87","v":"Profile 1"}]
[null,null,null,null,{"$f":" I_Series!E$118","v":"RAB 1 depreciation (Profile 1)"},{"$f":"MID(E89,FIND(\"(\",E89)+1,FIND(\")\",E89)-FIND(\"(\",E89)-1)","v":"Profile 1"},{"$f":" I_Series!G$118","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$118","v":"RPI indexation to be applied"},{"$f":" I_Series!I$118","v":"CAA Depn"},{"$f":" I_Series!J$118","v":0},{"$f":" I_Series!K$118","v":"Being published with this model"},{"$f":" I_Series!L$118","v":0},{"$f":" I_Series!M$118","v":0},{"$f":" I_Series!N$118","v":0},{"$f":" I_Series!O$118","v":0},{"$f":" I_Series!P$118","v":0},{"$f":" I_Series!Q$118","v":0},{"$f":" I_Series!R$118","v":0},{"$f":" I_Series!S$118","v":0},{"$f":" I_Series!T$118","v":0},{"$f":" I_Series!U$118","v":0},{"$f":" I_Series!V$118","v":0},{"$f":" I_Series!W$118","v":0},{"$f":" I_Series!X$118","v":0},{"$f":" I_Series!Y$118","v":0},{"$f":" I_Series!Z$118","v":0},{"$f":" I_Series!AA$118","v":0},{"$f":" I_Series!AB$118","v":0},{"$f":" I_Series!AC$118","v":0},{"$f":" I_Series!AD$118","v":0},{"$f":" I_Series!AE$118","v":0},{"$f":" I_Series!AF$118","v":-797.33783098948425},{"$f":" I_Series!AG$118","v":-802.84166508268379},{"$f":" I_Series!AH$118","v":-778.36548001112567},{"$f":" I_Series!AI$118","v":-788.81047823483391},{"$f":" I_Series!AJ$118","v":-817.05382629347139},{"$f":" I_Series!AK$118","v":-860.13406308799756},{"$f":" I_Series!AL$118","v":-898.40356705824661},{"$f":" I_Series!AM$118","v":-763.98183164274087},{"$f":" I_Series!AN$118","v":-651.67576242642031},{"$f":" I_Series!AO$118","v":-641.58928736575899},{"$f":" I_Series!AP$118","v":-655.73078315202918},{"$f":" I_Series!AQ$118","v":-677.17211686199471},{"$f":" I_Series!AR$118","v":-699.18228190642412},{"$f":" I_Series!AS$118","v":-768.60222363231037},{"$f":" I_Series!AT$118","v":-752.2566116368273},{"$f":" I_Series!AU$118","v":-871.76609968293167},{"$f":" I_Series!AV$118","v":-893.85868296055344},{"$f":" I_Series!AW$118","v":-932.42212887831511},{"$f":" I_Series!AX$118","v":-939.04849934335425},{"$f":" I_Series!AY$118","v":-998.17283968838967},{"$f":" I_Series!AZ$118","v":-973.76084469615034},{"$f":" I_Series!BA$118","v":-986.3508943886726},{"$f":" I_Series!BB$118","v":-1000.5251626083474},{"$f":" I_Series!BC$118","v":-1000.5927070268651},{"$f":" I_Series!BD$118","v":-973.602865561621},{"$f":" I_Series!BE$118","v":-953.36692641083073},{"$f":" I_Series!BF$118","v":-1067.6043272997447},{"$f":" I_Series!BG$118","v":-1070.1651973008743},{"$f":" I_Series!BH$118","v":-1039.1351632898734},{"$f":" I_Series!BI$118","v":-1020.8149516554199},{"$f":" I_Series!BJ$118","v":-927.07257958691162}]
[null,null,null,null,{"$f":" I_Series!E$119","v":"RAB 1 depreciation (Profile 2)"},{"$f":"MID(E90,FIND(\"(\",E90)+1,FIND(\")\",E90)-FIND(\"(\",E90)-1)","v":"Profile 2"},{"$f":" I_Series!G$119","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$119","v":"RPI indexation to be applied"},{"$f":" I_Series!I$119","v":0},{"$f":" I_Series!J$119","v":0},{"$f":" I_Series!K$119","v":0},{"$f":" I_Series!L$119","v":0},{"$f":" I_Series!M$119","v":0},{"$f":" I_Series!N$119","v":0},{"$f":" I_Series!O$119","v":0},{"$f":" I_Series!P$119","v":0},{"$f":" I_Series!Q$119","v":0},{"$f":" I_Series!R$119","v":0},{"$f":" I_Series!S$119","v":0},{"$f":" I_Series!T$119","v":0},{"$f":" I_Series!U$119","v":0},{"$f":" I_Series!V$119","v":0},{"$f":" I_Series!W$119","v":0},{"$f":" I_Series!X$119","v":0},{"$f":" I_Series!Y$119","v":0},{"$f":" I_Series!Z$119","v":0},{"$f":" I_Series!AA$119","v":0},{"$f":" I_Series!AB$119","v":0},{"$f":" I_Series!AC$119","v":0},{"$f":" I_Series!AD$119","v":0},{"$f":" I_Series!AE$119","v":0},{"$f":" I_Series!AF$119","v":0},{"$f":" I_Series!AG$119","v":0},{"$f":" I_Series!AH$119","v":0},{"$f":" I_Series!AI$119","v":0},{"$f":" I_Series!AJ$119","v":0},{"$f":" I_Series!AK$119","v":0},{"$f":" I_Series!AL$119","v":0},{"$f":" I_Series!AM$119","v":0},{"$f":" I_Series!AN$119","v":0},{"$f":" I_Series!AO$119","v":0},{"$f":" I_Series!AP$119","v":0},{"$f":" I_Series!AQ$119","v":0},{"$f":" I_Series!AR$119","v":0},{"$f":" I_Series!AS$119","v":0},{"$f":" I_Series!AT$119","v":0},{"$f":" I_Series!AU$119","v":0},{"$f":" I_Series!AV$119","v":0},{"$f":" I_Series!AW$119","v":0},{"$f":" I_Series!AX$119","v":0},{"$f":" I_Series!AY$119","v":0},{"$f":" I_Series!AZ$119","v":0},{"$f":" I_Series!BA$119","v":0},{"$f":" I_Series!BB$119","v":0},{"$f":" I_Series!BC$119","v":0},{"$f":" I_Series!BD$119","v":0},{"$f":" I_Series!BE$119","v":0},{"$f":" I_Series!BF$119","v":0},{"$f":" I_Series!BG$119","v":0},{"$f":" I_Series!BH$119","v":0},{"$f":" I_Series!BI$119","v":0},{"$f":" I_Series!BJ$119","v":0}]
[null,null,null,null,{"$f":" I_Series!E$120","v":"RAB 1 depreciation (Profile 3)"},{"$f":"MID(E91,FIND(\"(\",E91)+1,FIND(\")\",E91)-FIND(\"(\",E91)-1)","v":"Profile 3"},{"$f":" I_Series!G$120","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$120","v":"RPI indexation to be applied"},{"$f":" I_Series!I$120","v":0},{"$f":" I_Series!J$120","v":0},{"$f":" I_Series!K$120","v":0},{"$f":" I_Series!L$120","v":0},{"$f":" I_Series!M$120","v":0},{"$f":" I_Series!N$120","v":0},{"$f":" I_Series!O$120","v":0},{"$f":" I_Series!P$120","v":0},{"$f":" I_Series!Q$120","v":0},{"$f":" I_Series!R$120","v":0},{"$f":" I_Series!S$120","v":0},{"$f":" I_Series!T$120","v":0},{"$f":" I_Series!U$120","v":0},{"$f":" I_Series!V$120","v":0},{"$f":" I_Series!W$120","v":0},{"$f":" I_Series!X$120","v":0},{"$f":" I_Series!Y$120","v":0},{"$f":" I_Series!Z$120","v":0},{"$f":" I_Series!AA$120","v":0},{"$f":" I_Series!AB$120","v":0},{"$f":" I_Series!AC$120","v":0},{"$f":" I_Series!AD$120","v":0},{"$f":" I_Series!AE$120","v":0},{"$f":" I_Series!AF$120","v":0},{"$f":" I_Series!AG$120","v":0},{"$f":" I_Series!AH$120","v":0},{"$f":" I_Series!AI$120","v":0},{"$f":" I_Series!AJ$120","v":0},{"$f":" I_Series!AK$120","v":0},{"$f":" I_Series!AL$120","v":0},{"$f":" I_Series!AM$120","v":0},{"$f":" I_Series!AN$120","v":0},{"$f":" I_Series!AO$120","v":0},{"$f":" I_Series!AP$120","v":0},{"$f":" I_Series!AQ$120","v":0},{"$f":" I_Series!AR$120","v":0},{"$f":" I_Series!AS$120","v":0},{"$f":" I_Series!AT$120","v":0},{"$f":" I_Series!AU$120","v":0},{"$f":" I_Series!AV$120","v":0},{"$f":" I_Series!AW$120","v":0},{"$f":" I_Series!AX$120","v":0},{"$f":" I_Series!AY$120","v":0},{"$f":" I_Series!AZ$120","v":0},{"$f":" I_Series!BA$120","v":0},{"$f":" I_Series!BB$120","v":0},{"$f":" I_Series!BC$120","v":0},{"$f":" I_Series!BD$120","v":0},{"$f":" I_Series!BE$120","v":0},{"$f":" I_Series!BF$120","v":0},{"$f":" I_Series!BG$120","v":0},{"$f":" I_Series!BH$120","v":0},{"$f":" I_Series!BI$120","v":0},{"$f":" I_Series!BJ$120","v":0}]
[null,null,null,null,{"$f":" I_Series!E$121","v":"RAB 1 depreciation (Profile 4)"},{"$f":"MID(E92,FIND(\"(\",E92)+1,FIND(\")\",E92)-FIND(\"(\",E92)-1)","v":"Profile 4"},{"$f":" I_Series!G$121","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$121","v":"RPI indexation to be applied"},{"$f":" I_Series!I$121","v":0},{"$f":" I_Series!J$121","v":0},{"$f":" I_Series!K$121","v":0},{"$f":" I_Series!L$121","v":0},{"$f":" I_Series!M$121","v":0},{"$f":" I_Series!N$121","v":0},{"$f":" I_Series!O$121","v":0},{"$f":" I_Series!P$121","v":0},{"$f":" I_Series!Q$121","v":0},{"$f":" I_Series!R$121","v":0},{"$f":" I_Series!S$121","v":0},{"$f":" I_Series!T$121","v":0},{"$f":" I_Series!U$121","v":0},{"$f":" I_Series!V$121","v":0},{"$f":" I_Series!W$121","v":0},{"$f":" I_Series!X$121","v":0},{"$f":" I_Series!Y$121","v":0},{"$f":" I_Series!Z$121","v":0},{"$f":" I_Series!AA$121","v":0},{"$f":" I_Series!AB$121","v":0},{"$f":" I_Series!AC$121","v":0},{"$f":" I_Series!AD$121","v":0},{"$f":" I_Series!AE$121","v":0},{"$f":" I_Series!AF$121","v":0},{"$f":" I_Series!AG$121","v":0},{"$f":" I_Series!AH$121","v":0},{"$f":" I_Series!AI$121","v":0},{"$f":" I_Series!AJ$121","v":0},{"$f":" I_Series!AK$121","v":0},{"$f":" I_Series!AL$121","v":0},{"$f":" I_Series!AM$121","v":0},{"$f":" I_Series!AN$121","v":0},{"$f":" I_Series!AO$121","v":0},{"$f":" I_Series!AP$121","v":0},{"$f":" I_Series!AQ$121","v":0},{"$f":" I_Series!AR$121","v":0},{"$f":" I_Series!AS$121","v":0},{"$f":" I_Series!AT$121","v":0},{"$f":" I_Series!AU$121","v":0},{"$f":" I_Series!AV$121","v":0},{"$f":" I_Series!AW$121","v":0},{"$f":" I_Series!AX$121","v":0},{"$f":" I_Series!AY$121","v":0},{"$f":" I_Series!AZ$121","v":0},{"$f":" I_Series!BA$121","v":0},{"$f":" I_Series!BB$121","v":0},{"$f":" I_Series!BC$121","v":0},{"$f":" I_Series!BD$121","v":0},{"$f":" I_Series!BE$121","v":0},{"$f":" I_Series!BF$121","v":0},{"$f":" I_Series!BG$121","v":0},{"$f":" I_Series!BH$121","v":0},{"$f":" I_Series!BI$121","v":0},{"$f":" I_Series!BJ$121","v":0}]
[null,null,null,null,{"$f":"INDEX(E89:E92, MATCH($F88, $F89:$F92,0))","v":"RAB 1 depreciation (Profile 1)"},{"$f":"INDEX(F89:F92, MATCH($F88, $F89:$F92,0))","v":"Profile 1"},{"$f":"INDEX(G89:G92, MATCH($F88, $F89:$F92,0))","v":"£'m RPI-real 2018"},{"$f":"INDEX(H89:H92, MATCH($F88, $F89:$F92,0))","v":"RPI indexation to be applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( AA89:AA92, MATCH( $F88, $F89:$F92, 0 ) )","v":0},{"$f":" INDEX( AB89:AB92, MATCH( $F88, $F89:$F92, 0 ) )","v":0},0,0,0,-797.33783098948425,-802.84166508268379,-778.36548001112567,-788.81047823483391,-817.05382629347139,-860.13406308799756,-898.40356705824661,-763.98183164274087,-651.67576242642031,-641.58928736575899,-655.73078315202918,-677.17211686199471,-699.18228190642412,-768.60222363231037,-752.2566116368273,-871.76609968293167,-893.85868296055344,-932.42212887831511,-939.04849934335425,-998.17283968838967,-973.76084469615034,-986.3508943886726,-1000.5251626083474,-1000.5927070268651,-973.602865561621,-953.36692641083073,-1067.6043272997447,-1070.1651973008743,-1039.1351632898734,-1020.8149516554199,-927.07257958691162]
[]
[null,null,null,"Selected RAB depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$34","v":"RAB depreciation method 1"},{"$f":" I_Global!F$34","v":"straight line"},{"$f":" I_Global!G$34","v":0},{"$f":" I_Global!H$34","v":0},{"$f":" I_Global!I$34","v":0},{"$f":" I_Global!J$34","v":0}]
[null,null,null,null,{"$f":" I_Global!E$35","v":"RAB depreciation method 2"},{"$f":" I_Global!F$35","v":"reducing balance"},{"$f":" I_Global!G$35","v":0},{"$f":" I_Global!H$35","v":0},{"$f":" I_Global!I$35","v":0},{"$f":" I_Global!J$35","v":0}]
[null,null,null,null,{"$f":" I_Global!E$36","v":"RAB depreciation method 3"},{"$f":" I_Global!F$36","v":"profiled input"},{"$f":" I_Global!G$36","v":0},{"$f":" I_Global!H$36","v":0},{"$f":" I_Global!I$36","v":0},{"$f":" I_Global!J$36","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$383","v":"RAB 1 depreciation method"},{"$f":" I_InputSets!F$383","v":"profiled input"},{"$f":" I_InputSets!G$383","v":"selection"},null,{"$f":" I_InputSets!I$383","v":"CAA"},null,{"$f":" I_InputSets!K$383","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E72","v":"RAB 1 straight line depreciation (real)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13000.881878903216,null,0,0,0,0,0,-7.1562526650936684,-18.682432470442343,{"$f":" AH72","v":-28.713182002744912},-42.864007430776716,-61.785194701733026,{"$f":" AK72","v":-87.251143738614687},-116.46106180509059,-148.72748436790732,-184.86822603693619,-221.03331830754203,-253.82163202608552,-284.23259711643675,-311.31176049827167,-337.88968692259681,-372.74636675087561,-416.86934835188708,-456.89720859220404,-487.94659091977798,-518.99597324735191,-550.04502155426985,-581.09406986118802,-612.14311816810584,-643.19246717119529,-674.24181617428451,-705.29086448120256,-736.3399127881205,-767.38896109503867,-798.438310098128,-829.48765910121733,-860.53670740813516,-884.42950304995941]
[null,null,null,null,{"$f":" E83","v":"Reducing balance depreciation, RAB 1 (real)"},{"$f":" F83","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12978.599778370157,null,0,0,0,0,0,-10.734378997640503,-27.486929755781496,-41.158707566446267,-60.327010330171653,-85.692440720097537,-119.60674223941515,-157.44128222715827,-197.96885196002549,-242.2815218655675,-284.4150841781979,-319.3768005471033,-349.0244081552749,-372.1919328202635,-393.44922581573815,-426.06178426736938,-470.94316745551805,-507.4377994432175,-528.63998296241755,-548.78205730565764,-567.91652690075171,-586.09427301609117,-603.36313182566357,-619.76899873901448,-635.35457230669772,-650.16041615173981,-664.22596780452977,-677.58824187468031,-690.28285328558025,-702.34273412593529,-713.7991698800156,-724.68278384639177]
[null,null,null,null,{"$f":"E93","v":"RAB 1 depreciation (Profile 1)"},{"$f":"F93","v":"Profile 1"},{"$f":"G93","v":"£'m RPI-real 2018"},"RPI indexation to be applied",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA93","v":0},0,0,0,0,-797.33783098948425,-802.84166508268379,-778.36548001112567,-788.81047823483391,-817.05382629347139,-860.13406308799756,-898.40356705824661,-763.98183164274087,-651.67576242642031,-641.58928736575899,-655.73078315202918,-677.17211686199471,-699.18228190642412,-768.60222363231037,-752.2566116368273,-871.76609968293167,-893.85868296055344,-932.42212887831511,-939.04849934335425,-998.17283968838967,-973.76084469615034,-986.3508943886726,-1000.5251626083474,-1000.5927070268651,-973.602865561621,-953.36692641083073,-1067.6043272997447,-1070.1651973008743,-1039.1351632898734,-1020.8149516554199,-927.07257958691162]
[null,null,null,null,{"$f":" \"Live \"& B58&\" depreciation (real)\"","v":"Live RAB 1 depreciation (real)"},null,{"$f":"G103","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA104:BJ104)","v":-27001.397679761205},null,{"$f":" INDEX( AA101:AA103, MATCH( $F100, $F97:$F99, 0 ) )","v":0},{"$f":" INDEX( AB101:AB103, MATCH( $F100, $F97:$F99, 0 ) )","v":0},0,0,0,-797.33783098948425,-802.84166508268379,-778.36548001112567,-788.81047823483391,-817.05382629347139,-860.13406308799756,-898.40356705824661,-763.98183164274087,-651.67576242642031,-641.58928736575899,-655.73078315202918,-677.17211686199471,-699.18228190642412,-768.60222363231037,-752.2566116368273,-871.76609968293167,-893.85868296055344,-932.42212887831511,-939.04849934335425,-998.17283968838967,-973.76084469615034,-986.3508943886726,-1000.5251626083474,-1000.5927070268651,-973.602865561621,-953.36692641083073,-1067.6043272997447,-1070.1651973008743,-1039.1351632898734,-1020.8149516554199,-927.07257958691162]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},null,{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" B58&\" depreciation POS\"","v":"RAB 1 depreciation POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA106:BJ106)","v":51141.726686327675},null,{"$f":" AA104 * SignSwitch * AA105","v":0},0,0,0,0,830.06667300139372,869.60653868085899,{"$f":" AH104 * SignSwitch * AH105","v":941.20503605317208},1055.9968263438684,1110.1655110867357,1164.5725996735364,1228.1831152569746,1071.282643858513,941.21714933434043,954.44870158265883,1004.7506233325788,1068.7324702791457,1136.5736307976688,1286.903621324815,1297.3215269910652,1548.5271082079637,1635.4035033412792,1757.1379442701675,1822.7140149943277,1995.5999443327134,2005.1980183290946,2092.057547461899,2185.7849135244892,2251.5104478105159,2256.5018900188056,2275.8894594965013,2625.0563651274792,2710.2936994630086,2710.6584458643083,2742.7549284898537,2565.6117879979456]
[]
[null,"RAB 2"]
[]
[null,null,null,"Straight line RAB depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},{"$f":" I_InputSets!J$395","v":0},{"$f":" I_InputSets!K$395","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$392","v":"RAB 2 depreciation years (straight line)"},{"$f":" I_InputSets!F$392","v":20},{"$f":" I_InputSets!G$392","v":"years"},{"$f":" I_InputSets!H$392","v":0},{"$f":" I_InputSets!I$392","v":"Dummy"},{"$f":" I_InputSets!J$392","v":0},{"$f":" I_InputSets!K$392","v":0}]
[null,null,null,null,{"$f":" C_RAB!E$85","v":"Allowed RAB 2 additions (real)"},{"$f":" C_RAB!F$85","v":"RAB 2"},{"$f":" C_RAB!G$85","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$85","v":0},{"$f":" C_RAB!I$85","v":0},{"$f":" C_RAB!J$85","v":0},{"$f":" C_RAB!K$85","v":0},{"$f":" C_RAB!L$85","v":0},{"$f":" C_RAB!M$85","v":0},{"$f":" C_RAB!N$85","v":0},{"$f":" C_RAB!O$85","v":0},{"$f":" C_RAB!P$85","v":0},{"$f":" C_RAB!Q$85","v":0},{"$f":" C_RAB!R$85","v":0},{"$f":" C_RAB!S$85","v":0},{"$f":" C_RAB!T$85","v":0},{"$f":" C_RAB!U$85","v":0},{"$f":" C_RAB!V$85","v":0},{"$f":" C_RAB!W$85","v":0},{"$f":" C_RAB!X$85","v":0},{"$f":" C_RAB!Y$85","v":0},{"$f":" C_RAB!Z$85","v":0},{"$f":" C_RAB!AA$85","v":0},{"$f":" C_RAB!AB$85","v":0},{"$f":" C_RAB!AC$85","v":0},{"$f":" C_RAB!AD$85","v":0},{"$f":" C_RAB!AE$85","v":0},{"$f":" C_RAB!AF$85","v":0},{"$f":" C_RAB!AG$85","v":0},{"$f":" C_RAB!AH$85","v":0},{"$f":" C_RAB!AI$85","v":0},{"$f":" C_RAB!AJ$85","v":0},{"$f":" C_RAB!AK$85","v":0},{"$f":" C_RAB!AL$85","v":0},{"$f":" C_RAB!AM$85","v":0},{"$f":" C_RAB!AN$85","v":0},{"$f":" C_RAB!AO$85","v":0},{"$f":" C_RAB!AP$85","v":0},{"$f":" C_RAB!AQ$85","v":0},{"$f":" C_RAB!AR$85","v":0},{"$f":" C_RAB!AS$85","v":0},{"$f":" C_RAB!AT$85","v":0},{"$f":" C_RAB!AU$85","v":0},{"$f":" C_RAB!AV$85","v":0},{"$f":" C_RAB!AW$85","v":0},{"$f":" C_RAB!AX$85","v":0},{"$f":" C_RAB!AY$85","v":0},{"$f":" C_RAB!AZ$85","v":0},{"$f":" C_RAB!BA$85","v":0},{"$f":" C_RAB!BB$85","v":0},{"$f":" C_RAB!BC$85","v":0},{"$f":" C_RAB!BD$85","v":0},{"$f":" C_RAB!BE$85","v":0},{"$f":" C_RAB!BF$85","v":0},{"$f":" C_RAB!BG$85","v":0},{"$f":" C_RAB!BH$85","v":0},{"$f":" C_RAB!BI$85","v":0},{"$f":" C_RAB!BJ$85","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$188","v":"RAB 2 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$188","v":0},{"$f":" C_Performance!G$188","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$188","v":0},{"$f":" C_Performance!I$188","v":0},{"$f":" C_Performance!J$188","v":0},{"$f":" C_Performance!K$188","v":0},{"$f":" C_Performance!L$188","v":0},{"$f":" C_Performance!M$188","v":0},{"$f":" C_Performance!N$188","v":0},{"$f":" C_Performance!O$188","v":0},{"$f":" C_Performance!P$188","v":0},{"$f":" C_Performance!Q$188","v":0},{"$f":" C_Performance!R$188","v":0},{"$f":" C_Performance!S$188","v":0},{"$f":" C_Performance!T$188","v":0},{"$f":" C_Performance!U$188","v":0},{"$f":" C_Performance!V$188","v":0},{"$f":" C_Performance!W$188","v":0},{"$f":" C_Performance!X$188","v":0},{"$f":" C_Performance!Y$188","v":0},{"$f":" C_Performance!Z$188","v":0},{"$f":" C_Performance!AA$188","v":0},{"$f":" C_Performance!AB$188","v":0},{"$f":" C_Performance!AC$188","v":0},{"$f":" C_Performance!AD$188","v":0},{"$f":" C_Performance!AE$188","v":0},{"$f":" C_Performance!AF$188","v":0},{"$f":" C_Performance!AG$188","v":0},{"$f":" C_Performance!AH$188","v":0},{"$f":" C_Performance!AI$188","v":0},{"$f":" C_Performance!AJ$188","v":0},{"$f":" C_Performance!AK$188","v":0},{"$f":" C_Performance!AL$188","v":0},{"$f":" C_Performance!AM$188","v":0},{"$f":" C_Performance!AN$188","v":0},{"$f":" C_Performance!AO$188","v":0},{"$f":" C_Performance!AP$188","v":0},{"$f":" C_Performance!AQ$188","v":0},{"$f":" C_Performance!AR$188","v":0},{"$f":" C_Performance!AS$188","v":0},{"$f":" C_Performance!AT$188","v":0},{"$f":" C_Performance!AU$188","v":0},{"$f":" C_Performance!AV$188","v":0},{"$f":" C_Performance!AW$188","v":0},{"$f":" C_Performance!AX$188","v":0},{"$f":" C_Performance!AY$188","v":0},{"$f":" C_Performance!AZ$188","v":0},{"$f":" C_Performance!BA$188","v":0},{"$f":" C_Performance!BB$188","v":0},{"$f":" C_Performance!BC$188","v":0},{"$f":" C_Performance!BD$188","v":0},{"$f":" C_Performance!BE$188","v":0},{"$f":" C_Performance!BF$188","v":0},{"$f":" C_Performance!BG$188","v":0},{"$f":" C_Performance!BH$188","v":0},{"$f":" C_Performance!BI$188","v":0},{"$f":" C_Performance!BJ$188","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$283","v":"Total non-capex related adjustments to RAB 2"},{"$f":" C_Performance!F$283","v":0},{"$f":" C_Performance!G$283","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$283","v":0},{"$f":" C_Performance!I$283","v":0},{"$f":" C_Performance!J$283","v":0},{"$f":" C_Performance!K$283","v":0},{"$f":" C_Performance!L$283","v":0},{"$f":" C_Performance!M$283","v":0},{"$f":" C_Performance!N$283","v":0},{"$f":" C_Performance!O$283","v":0},{"$f":" C_Performance!P$283","v":0},{"$f":" C_Performance!Q$283","v":0},{"$f":" C_Performance!R$283","v":0},{"$f":" C_Performance!S$283","v":0},{"$f":" C_Performance!T$283","v":0},{"$f":" C_Performance!U$283","v":0},{"$f":" C_Performance!V$283","v":0},{"$f":" C_Performance!W$283","v":0},{"$f":" C_Performance!X$283","v":0},{"$f":" C_Performance!Y$283","v":0},{"$f":" C_Performance!Z$283","v":0},{"$f":" C_Performance!AA$283","v":0},{"$f":" C_Performance!AB$283","v":0},{"$f":" C_Performance!AC$283","v":0},{"$f":" C_Performance!AD$283","v":0},{"$f":" C_Performance!AE$283","v":0},{"$f":" C_Performance!AF$283","v":0},{"$f":" C_Performance!AG$283","v":0},{"$f":" C_Performance!AH$283","v":0},{"$f":" C_Performance!AI$283","v":0},{"$f":" C_Performance!AJ$283","v":0},{"$f":" C_Performance!AK$283","v":0},{"$f":" C_Performance!AL$283","v":0},{"$f":" C_Performance!AM$283","v":0},{"$f":" C_Performance!AN$283","v":0},{"$f":" C_Performance!AO$283","v":0},{"$f":" C_Performance!AP$283","v":0},{"$f":" C_Performance!AQ$283","v":0},{"$f":" C_Performance!AR$283","v":0},{"$f":" C_Performance!AS$283","v":0},{"$f":" C_Performance!AT$283","v":0},{"$f":" C_Performance!AU$283","v":0},{"$f":" C_Performance!AV$283","v":0},{"$f":" C_Performance!AW$283","v":0},{"$f":" C_Performance!AX$283","v":0},{"$f":" C_Performance!AY$283","v":0},{"$f":" C_Performance!AZ$283","v":0},{"$f":" C_Performance!BA$283","v":0},{"$f":" C_Performance!BB$283","v":0},{"$f":" C_Performance!BC$283","v":0},{"$f":" C_Performance!BD$283","v":0},{"$f":" C_Performance!BE$283","v":0},{"$f":" C_Performance!BF$283","v":0},{"$f":" C_Performance!BG$283","v":0},{"$f":" C_Performance!BH$283","v":0},{"$f":" C_Performance!BI$283","v":0},{"$f":" C_Performance!BJ$283","v":0}]
[null,null,null,null,{"$f":" \"Total \"&B108&\" additions in period\"","v":"Total RAB 2 additions in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:AA116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B108&\" full year depreciable value\"","v":"RAB 2 full year depreciable value"},null,{"$f":"G114","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z117:INDEX( 117:117, COLUMN() - MIN( AA118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AA117:INDEX( 117:117, COLUMN() - MIN( AB118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AB117:INDEX( 117:117, COLUMN() - MIN( AC118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AC117:INDEX( 117:117, COLUMN() - MIN( AD118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AD117:INDEX( 117:117, COLUMN() - MIN( AE118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AE117:INDEX( 117:117, COLUMN() - MIN( AF118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AF117:INDEX( 117:117, COLUMN() - MIN( AG118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AG117:INDEX( 117:117, COLUMN() - MIN( AH118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AH117:INDEX( 117:117, COLUMN() - MIN( AI118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AI117:INDEX( 117:117, COLUMN() - MIN( AJ118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AJ117:INDEX( 117:117, COLUMN() - MIN( AK118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AK117:INDEX( 117:117, COLUMN() - MIN( AL118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AL117:INDEX( 117:117, COLUMN() - MIN( AM118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AM117:INDEX( 117:117, COLUMN() - MIN( AN118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AN117:INDEX( 117:117, COLUMN() - MIN( AO118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AO117:INDEX( 117:117, COLUMN() - MIN( AP118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AP117:INDEX( 117:117, COLUMN() - MIN( AQ118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AQ117:INDEX( 117:117, COLUMN() - MIN( AR118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AR117:INDEX( 117:117, COLUMN() - MIN( AS118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AS117:INDEX( 117:117, COLUMN() - MIN( AT118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AT117:INDEX( 117:117, COLUMN() - MIN( AU118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AU117:INDEX( 117:117, COLUMN() - MIN( AV118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AV117:INDEX( 117:117, COLUMN() - MIN( AW118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AW117:INDEX( 117:117, COLUMN() - MIN( AX118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AX117:INDEX( 117:117, COLUMN() - MIN( AY118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AY117:INDEX( 117:117, COLUMN() - MIN( AZ118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( AZ117:INDEX( 117:117, COLUMN() - MIN( BA118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BA117:INDEX( 117:117, COLUMN() - MIN( BB118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BB117:INDEX( 117:117, COLUMN() - MIN( BC118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BC117:INDEX( 117:117, COLUMN() - MIN( BD118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BD117:INDEX( 117:117, COLUMN() - MIN( BE118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BE117:INDEX( 117:117, COLUMN() - MIN( BF118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BF117:INDEX( 117:117, COLUMN() - MIN( BG118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BG117:INDEX( 117:117, COLUMN() - MIN( BH118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BH117:INDEX( 117:117, COLUMN() - MIN( BI118, $F113 ) + 1 ) )","v":0},{"$f":" SUM( BI117:INDEX( 117:117, COLUMN() - MIN( BJ118, $F113 ) + 1 ) )","v":0}]
[null,null,null,null,{"$f":" B108&\" Depreciable value current year capex\"","v":"RAB 2 Depreciable value current year capex"},null,{"$f":"G114","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA117 * $F112","v":0},{"$f":" AB117 * $F112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B108&\" final year depreciable value\"","v":"RAB 2 final year depreciable value"},null,{"$f":"G114","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( 117:117, 0, COLUMN() - MIN( AA118, $F113 ) ) * $F112","v":0},{"$f":" INDEX( 117:117, 0, COLUMN() - MIN( AB118, $F113 ) ) * $F112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B108&\" straight line depreciation (real)\"","v":"RAB 2 straight line depreciation (real)"},null,{"$f":"G114","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA122:BJ122)","v":0},null,{"$f":" SUM( AA119:AA121 ) / $F113 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reducing balance RAB depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B108","v":"Opening balance, RAB 2"},null,{"$f":"G127","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z134","v":0},{"$f":" AA134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_RAB!E$85","v":"Allowed RAB 2 additions (real)"},{"$f":" C_RAB!F$85","v":"RAB 2"},{"$f":" C_RAB!G$85","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$85","v":0},{"$f":" C_RAB!I$85","v":0},{"$f":" C_RAB!J$85","v":0},{"$f":" C_RAB!K$85","v":0},{"$f":" C_RAB!L$85","v":0},{"$f":" C_RAB!M$85","v":0},{"$f":" C_RAB!N$85","v":0},{"$f":" C_RAB!O$85","v":0},{"$f":" C_RAB!P$85","v":0},{"$f":" C_RAB!Q$85","v":0},{"$f":" C_RAB!R$85","v":0},{"$f":" C_RAB!S$85","v":0},{"$f":" C_RAB!T$85","v":0},{"$f":" C_RAB!U$85","v":0},{"$f":" C_RAB!V$85","v":0},{"$f":" C_RAB!W$85","v":0},{"$f":" C_RAB!X$85","v":0},{"$f":" C_RAB!Y$85","v":0},null,{"$f":" C_RAB!AA$85","v":0},{"$f":" C_RAB!AB$85","v":0},{"$f":" C_RAB!AC$85","v":0},{"$f":" C_RAB!AD$85","v":0},{"$f":" C_RAB!AE$85","v":0},{"$f":" C_RAB!AF$85","v":0},{"$f":" C_RAB!AG$85","v":0},{"$f":" C_RAB!AH$85","v":0},{"$f":" C_RAB!AI$85","v":0},{"$f":" C_RAB!AJ$85","v":0},{"$f":" C_RAB!AK$85","v":0},{"$f":" C_RAB!AL$85","v":0},{"$f":" C_RAB!AM$85","v":0},{"$f":" C_RAB!AN$85","v":0},{"$f":" C_RAB!AO$85","v":0},{"$f":" C_RAB!AP$85","v":0},{"$f":" C_RAB!AQ$85","v":0},{"$f":" C_RAB!AR$85","v":0},{"$f":" C_RAB!AS$85","v":0},{"$f":" C_RAB!AT$85","v":0},{"$f":" C_RAB!AU$85","v":0},{"$f":" C_RAB!AV$85","v":0},{"$f":" C_RAB!AW$85","v":0},{"$f":" C_RAB!AX$85","v":0},{"$f":" C_RAB!AY$85","v":0},{"$f":" C_RAB!AZ$85","v":0},{"$f":" C_RAB!BA$85","v":0},{"$f":" C_RAB!BB$85","v":0},{"$f":" C_RAB!BC$85","v":0},{"$f":" C_RAB!BD$85","v":0},{"$f":" C_RAB!BE$85","v":0},{"$f":" C_RAB!BF$85","v":0},{"$f":" C_RAB!BG$85","v":0},{"$f":" C_RAB!BH$85","v":0},{"$f":" C_RAB!BI$85","v":0},{"$f":" C_RAB!BJ$85","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$188","v":"RAB 2 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$188","v":0},{"$f":" C_Performance!G$188","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$188","v":0},{"$f":" C_Performance!I$188","v":0},{"$f":" C_Performance!J$188","v":0},{"$f":" C_Performance!K$188","v":0},{"$f":" C_Performance!L$188","v":0},{"$f":" C_Performance!M$188","v":0},{"$f":" C_Performance!N$188","v":0},{"$f":" C_Performance!O$188","v":0},{"$f":" C_Performance!P$188","v":0},{"$f":" C_Performance!Q$188","v":0},{"$f":" C_Performance!R$188","v":0},{"$f":" C_Performance!S$188","v":0},{"$f":" C_Performance!T$188","v":0},{"$f":" C_Performance!U$188","v":0},{"$f":" C_Performance!V$188","v":0},{"$f":" C_Performance!W$188","v":0},{"$f":" C_Performance!X$188","v":0},{"$f":" C_Performance!Y$188","v":0},null,{"$f":" C_Performance!AA$188","v":0},{"$f":" C_Performance!AB$188","v":0},{"$f":" C_Performance!AC$188","v":0},{"$f":" C_Performance!AD$188","v":0},{"$f":" C_Performance!AE$188","v":0},{"$f":" C_Performance!AF$188","v":0},{"$f":" C_Performance!AG$188","v":0},{"$f":" C_Performance!AH$188","v":0},{"$f":" C_Performance!AI$188","v":0},{"$f":" C_Performance!AJ$188","v":0},{"$f":" C_Performance!AK$188","v":0},{"$f":" C_Performance!AL$188","v":0},{"$f":" C_Performance!AM$188","v":0},{"$f":" C_Performance!AN$188","v":0},{"$f":" C_Performance!AO$188","v":0},{"$f":" C_Performance!AP$188","v":0},{"$f":" C_Performance!AQ$188","v":0},{"$f":" C_Performance!AR$188","v":0},{"$f":" C_Performance!AS$188","v":0},{"$f":" C_Performance!AT$188","v":0},{"$f":" C_Performance!AU$188","v":0},{"$f":" C_Performance!AV$188","v":0},{"$f":" C_Performance!AW$188","v":0},{"$f":" C_Performance!AX$188","v":0},{"$f":" C_Performance!AY$188","v":0},{"$f":" C_Performance!AZ$188","v":0},{"$f":" C_Performance!BA$188","v":0},{"$f":" C_Performance!BB$188","v":0},{"$f":" C_Performance!BC$188","v":0},{"$f":" C_Performance!BD$188","v":0},{"$f":" C_Performance!BE$188","v":0},{"$f":" C_Performance!BF$188","v":0},{"$f":" C_Performance!BG$188","v":0},{"$f":" C_Performance!BH$188","v":0},{"$f":" C_Performance!BI$188","v":0},{"$f":" C_Performance!BJ$188","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$283","v":"Total non-capex related adjustments to RAB 2"},{"$f":" C_Performance!F$283","v":0},{"$f":" C_Performance!G$283","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$283","v":0},{"$f":" C_Performance!I$283","v":0},{"$f":" C_Performance!J$283","v":0},{"$f":" C_Performance!K$283","v":0},{"$f":" C_Performance!L$283","v":0},{"$f":" C_Performance!M$283","v":0},{"$f":" C_Performance!N$283","v":0},{"$f":" C_Performance!O$283","v":0},{"$f":" C_Performance!P$283","v":0},{"$f":" C_Performance!Q$283","v":0},{"$f":" C_Performance!R$283","v":0},{"$f":" C_Performance!S$283","v":0},{"$f":" C_Performance!T$283","v":0},{"$f":" C_Performance!U$283","v":0},{"$f":" C_Performance!V$283","v":0},{"$f":" C_Performance!W$283","v":0},{"$f":" C_Performance!X$283","v":0},{"$f":" C_Performance!Y$283","v":0},null,{"$f":" C_Performance!AA$283","v":0},{"$f":" C_Performance!AB$283","v":0},{"$f":" C_Performance!AC$283","v":0},{"$f":" C_Performance!AD$283","v":0},{"$f":" C_Performance!AE$283","v":0},{"$f":" C_Performance!AF$283","v":0},{"$f":" C_Performance!AG$283","v":0},{"$f":" C_Performance!AH$283","v":0},{"$f":" C_Performance!AI$283","v":0},{"$f":" C_Performance!AJ$283","v":0},{"$f":" C_Performance!AK$283","v":0},{"$f":" C_Performance!AL$283","v":0},{"$f":" C_Performance!AM$283","v":0},{"$f":" C_Performance!AN$283","v":0},{"$f":" C_Performance!AO$283","v":0},{"$f":" C_Performance!AP$283","v":0},{"$f":" C_Performance!AQ$283","v":0},{"$f":" C_Performance!AR$283","v":0},{"$f":" C_Performance!AS$283","v":0},{"$f":" C_Performance!AT$283","v":0},{"$f":" C_Performance!AU$283","v":0},{"$f":" C_Performance!AV$283","v":0},{"$f":" C_Performance!AW$283","v":0},{"$f":" C_Performance!AX$283","v":0},{"$f":" C_Performance!AY$283","v":0},{"$f":" C_Performance!AZ$283","v":0},{"$f":" C_Performance!BA$283","v":0},{"$f":" C_Performance!BB$283","v":0},{"$f":" C_Performance!BC$283","v":0},{"$f":" C_Performance!BD$283","v":0},{"$f":" C_Performance!BE$283","v":0},{"$f":" C_Performance!BF$283","v":0},{"$f":" C_Performance!BG$283","v":0},{"$f":" C_Performance!BH$283","v":0},{"$f":" C_Performance!BI$283","v":0},{"$f":" C_Performance!BJ$283","v":0}]
[null,null,null,null,{"$f":" E117","v":"Total RAB 2 additions in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA127:AA129 )","v":0},{"$f":" SUM( AB127:AB129 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$388","v":"RAB 2 depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$388","v":7.4999999999999997E-2},{"$f":" I_InputSets!G$388","v":"%"},{"$f":" I_InputSets!H$388","v":0},{"$f":" I_InputSets!I$388","v":"Dummy"},null,{"$f":" I_InputSets!K$388","v":0},{"$f":" I_InputSets!L$388","v":0},{"$f":" I_InputSets!M$388","v":0},{"$f":" I_InputSets!N$388","v":0},{"$f":" I_InputSets!O$388","v":0},{"$f":" I_InputSets!P$388","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},null,{"$f":" I_InputSets!K$395","v":0},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance depreciation, \"&B108&\" (real)\"","v":"Reducing balance depreciation, RAB 2 (real)"},null,{"$f":"G127","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA133:BJ133)","v":0},null,{"$f":" ( AA126 + AA130 * $F132 ) * $F131 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance pre indexation adjustment, \"&B108","v":"Closing balance pre indexation adjustment, RAB 2"},null,{"$f":"G127","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA133 + AA130 + AA126","v":0},{"$f":" AB133 + AB130 + AB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profiled input RAB depreciation"]
[null,null,null,null,{"$f":"I_InputSets!E$396","v":"RAB (1-3) Depreciation profiled input selection"},{"$f":"I_InputSets!F$396","v":"Profile 1"}]
[null,null,null,null,"RAB 2 Depreciation profiled selection",{"$f":"F137","v":"Profile 1"}]
[null,null,null,null,{"$f":" I_Series!E$122","v":"RAB 2 depreciation (Profile 1)"},{"$f":"MID(E139,FIND(\"(\",E139)+1,FIND(\")\",E139)-FIND(\"(\",E139)-1)","v":"Profile 1"},{"$f":" I_Series!G$122","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$122","v":"RPI indexation to be applied"},{"$f":" I_Series!I$122","v":0},{"$f":" I_Series!J$122","v":0},{"$f":" I_Series!K$122","v":0},{"$f":" I_Series!L$122","v":0},{"$f":" I_Series!M$122","v":0},{"$f":" I_Series!N$122","v":0},{"$f":" I_Series!O$122","v":0},{"$f":" I_Series!P$122","v":0},{"$f":" I_Series!Q$122","v":0},{"$f":" I_Series!R$122","v":0},{"$f":" I_Series!S$122","v":0},{"$f":" I_Series!T$122","v":0},{"$f":" I_Series!U$122","v":0},{"$f":" I_Series!V$122","v":0},{"$f":" I_Series!W$122","v":0},{"$f":" I_Series!X$122","v":0},{"$f":" I_Series!Y$122","v":0},{"$f":" I_Series!Z$122","v":0},{"$f":" I_Series!AA$122","v":0},{"$f":" I_Series!AB$122","v":0},{"$f":" I_Series!AC$122","v":0},{"$f":" I_Series!AD$122","v":0},{"$f":" I_Series!AE$122","v":0},{"$f":" I_Series!AF$122","v":0},{"$f":" I_Series!AG$122","v":0},{"$f":" I_Series!AH$122","v":0},{"$f":" I_Series!AI$122","v":0},{"$f":" I_Series!AJ$122","v":0},{"$f":" I_Series!AK$122","v":0},{"$f":" I_Series!AL$122","v":0},{"$f":" I_Series!AM$122","v":0},{"$f":" I_Series!AN$122","v":0},{"$f":" I_Series!AO$122","v":0},{"$f":" I_Series!AP$122","v":0},{"$f":" I_Series!AQ$122","v":0},{"$f":" I_Series!AR$122","v":0},{"$f":" I_Series!AS$122","v":0},{"$f":" I_Series!AT$122","v":0},{"$f":" I_Series!AU$122","v":0},{"$f":" I_Series!AV$122","v":0},{"$f":" I_Series!AW$122","v":0},{"$f":" I_Series!AX$122","v":0},{"$f":" I_Series!AY$122","v":0},{"$f":" I_Series!AZ$122","v":0},{"$f":" I_Series!BA$122","v":0},{"$f":" I_Series!BB$122","v":0},{"$f":" I_Series!BC$122","v":0},{"$f":" I_Series!BD$122","v":0},{"$f":" I_Series!BE$122","v":0},{"$f":" I_Series!BF$122","v":0},{"$f":" I_Series!BG$122","v":0},{"$f":" I_Series!BH$122","v":0},{"$f":" I_Series!BI$122","v":0},{"$f":" I_Series!BJ$122","v":0}]
[null,null,null,null,{"$f":" I_Series!E$123","v":"RAB 2 depreciation (Profile 2)"},{"$f":"MID(E140,FIND(\"(\",E140)+1,FIND(\")\",E140)-FIND(\"(\",E140)-1)","v":"Profile 2"},{"$f":" I_Series!G$123","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$123","v":"RPI indexation to be applied"},{"$f":" I_Series!I$123","v":0},{"$f":" I_Series!J$123","v":0},{"$f":" I_Series!K$123","v":0},{"$f":" I_Series!L$123","v":0},{"$f":" I_Series!M$123","v":0},{"$f":" I_Series!N$123","v":0},{"$f":" I_Series!O$123","v":0},{"$f":" I_Series!P$123","v":0},{"$f":" I_Series!Q$123","v":0},{"$f":" I_Series!R$123","v":0},{"$f":" I_Series!S$123","v":0},{"$f":" I_Series!T$123","v":0},{"$f":" I_Series!U$123","v":0},{"$f":" I_Series!V$123","v":0},{"$f":" I_Series!W$123","v":0},{"$f":" I_Series!X$123","v":0},{"$f":" I_Series!Y$123","v":0},{"$f":" I_Series!Z$123","v":0},{"$f":" I_Series!AA$123","v":0},{"$f":" I_Series!AB$123","v":0},{"$f":" I_Series!AC$123","v":0},{"$f":" I_Series!AD$123","v":0},{"$f":" I_Series!AE$123","v":0},{"$f":" I_Series!AF$123","v":0},{"$f":" I_Series!AG$123","v":0},{"$f":" I_Series!AH$123","v":0},{"$f":" I_Series!AI$123","v":0},{"$f":" I_Series!AJ$123","v":0},{"$f":" I_Series!AK$123","v":0},{"$f":" I_Series!AL$123","v":0},{"$f":" I_Series!AM$123","v":0},{"$f":" I_Series!AN$123","v":0},{"$f":" I_Series!AO$123","v":0},{"$f":" I_Series!AP$123","v":0},{"$f":" I_Series!AQ$123","v":0},{"$f":" I_Series!AR$123","v":0},{"$f":" I_Series!AS$123","v":0},{"$f":" I_Series!AT$123","v":0},{"$f":" I_Series!AU$123","v":0},{"$f":" I_Series!AV$123","v":0},{"$f":" I_Series!AW$123","v":0},{"$f":" I_Series!AX$123","v":0},{"$f":" I_Series!AY$123","v":0},{"$f":" I_Series!AZ$123","v":0},{"$f":" I_Series!BA$123","v":0},{"$f":" I_Series!BB$123","v":0},{"$f":" I_Series!BC$123","v":0},{"$f":" I_Series!BD$123","v":0},{"$f":" I_Series!BE$123","v":0},{"$f":" I_Series!BF$123","v":0},{"$f":" I_Series!BG$123","v":0},{"$f":" I_Series!BH$123","v":0},{"$f":" I_Series!BI$123","v":0},{"$f":" I_Series!BJ$123","v":0}]
[null,null,null,null,{"$f":" I_Series!E$124","v":"RAB 2 depreciation (Profile 3)"},{"$f":"MID(E141,FIND(\"(\",E141)+1,FIND(\")\",E141)-FIND(\"(\",E141)-1)","v":"Profile 3"},{"$f":" I_Series!G$124","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$124","v":"RPI indexation to be applied"},{"$f":" I_Series!I$124","v":0},{"$f":" I_Series!J$124","v":0},{"$f":" I_Series!K$124","v":0},{"$f":" I_Series!L$124","v":0},{"$f":" I_Series!M$124","v":0},{"$f":" I_Series!N$124","v":0},{"$f":" I_Series!O$124","v":0},{"$f":" I_Series!P$124","v":0},{"$f":" I_Series!Q$124","v":0},{"$f":" I_Series!R$124","v":0},{"$f":" I_Series!S$124","v":0},{"$f":" I_Series!T$124","v":0},{"$f":" I_Series!U$124","v":0},{"$f":" I_Series!V$124","v":0},{"$f":" I_Series!W$124","v":0},{"$f":" I_Series!X$124","v":0},{"$f":" I_Series!Y$124","v":0},{"$f":" I_Series!Z$124","v":0},{"$f":" I_Series!AA$124","v":0},{"$f":" I_Series!AB$124","v":0},{"$f":" I_Series!AC$124","v":0},{"$f":" I_Series!AD$124","v":0},{"$f":" I_Series!AE$124","v":0},{"$f":" I_Series!AF$124","v":0},{"$f":" I_Series!AG$124","v":0},{"$f":" I_Series!AH$124","v":0},{"$f":" I_Series!AI$124","v":0},{"$f":" I_Series!AJ$124","v":0},{"$f":" I_Series!AK$124","v":0},{"$f":" I_Series!AL$124","v":0},{"$f":" I_Series!AM$124","v":0},{"$f":" I_Series!AN$124","v":0},{"$f":" I_Series!AO$124","v":0},{"$f":" I_Series!AP$124","v":0},{"$f":" I_Series!AQ$124","v":0},{"$f":" I_Series!AR$124","v":0},{"$f":" I_Series!AS$124","v":0},{"$f":" I_Series!AT$124","v":0},{"$f":" I_Series!AU$124","v":0},{"$f":" I_Series!AV$124","v":0},{"$f":" I_Series!AW$124","v":0},{"$f":" I_Series!AX$124","v":0},{"$f":" I_Series!AY$124","v":0},{"$f":" I_Series!AZ$124","v":0},{"$f":" I_Series!BA$124","v":0},{"$f":" I_Series!BB$124","v":0},{"$f":" I_Series!BC$124","v":0},{"$f":" I_Series!BD$124","v":0},{"$f":" I_Series!BE$124","v":0},{"$f":" I_Series!BF$124","v":0},{"$f":" I_Series!BG$124","v":0},{"$f":" I_Series!BH$124","v":0},{"$f":" I_Series!BI$124","v":0},{"$f":" I_Series!BJ$124","v":0}]
[null,null,null,null,{"$f":" I_Series!E$125","v":"RAB 2 depreciation (Profile 4)"},{"$f":"MID(E142,FIND(\"(\",E142)+1,FIND(\")\",E142)-FIND(\"(\",E142)-1)","v":"Profile 4"},{"$f":" I_Series!G$125","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$125","v":"RPI indexation to be applied"},{"$f":" I_Series!I$125","v":0},{"$f":" I_Series!J$125","v":0},{"$f":" I_Series!K$125","v":0},{"$f":" I_Series!L$125","v":0},{"$f":" I_Series!M$125","v":0},{"$f":" I_Series!N$125","v":0},{"$f":" I_Series!O$125","v":0},{"$f":" I_Series!P$125","v":0},{"$f":" I_Series!Q$125","v":0},{"$f":" I_Series!R$125","v":0},{"$f":" I_Series!S$125","v":0},{"$f":" I_Series!T$125","v":0},{"$f":" I_Series!U$125","v":0},{"$f":" I_Series!V$125","v":0},{"$f":" I_Series!W$125","v":0},{"$f":" I_Series!X$125","v":0},{"$f":" I_Series!Y$125","v":0},{"$f":" I_Series!Z$125","v":0},{"$f":" I_Series!AA$125","v":0},{"$f":" I_Series!AB$125","v":0},{"$f":" I_Series!AC$125","v":0},{"$f":" I_Series!AD$125","v":0},{"$f":" I_Series!AE$125","v":0},{"$f":" I_Series!AF$125","v":0},{"$f":" I_Series!AG$125","v":0},{"$f":" I_Series!AH$125","v":0},{"$f":" I_Series!AI$125","v":0},{"$f":" I_Series!AJ$125","v":0},{"$f":" I_Series!AK$125","v":0},{"$f":" I_Series!AL$125","v":0},{"$f":" I_Series!AM$125","v":0},{"$f":" I_Series!AN$125","v":0},{"$f":" I_Series!AO$125","v":0},{"$f":" I_Series!AP$125","v":0},{"$f":" I_Series!AQ$125","v":0},{"$f":" I_Series!AR$125","v":0},{"$f":" I_Series!AS$125","v":0},{"$f":" I_Series!AT$125","v":0},{"$f":" I_Series!AU$125","v":0},{"$f":" I_Series!AV$125","v":0},{"$f":" I_Series!AW$125","v":0},{"$f":" I_Series!AX$125","v":0},{"$f":" I_Series!AY$125","v":0},{"$f":" I_Series!AZ$125","v":0},{"$f":" I_Series!BA$125","v":0},{"$f":" I_Series!BB$125","v":0},{"$f":" I_Series!BC$125","v":0},{"$f":" I_Series!BD$125","v":0},{"$f":" I_Series!BE$125","v":0},{"$f":" I_Series!BF$125","v":0},{"$f":" I_Series!BG$125","v":0},{"$f":" I_Series!BH$125","v":0},{"$f":" I_Series!BI$125","v":0},{"$f":" I_Series!BJ$125","v":0}]
[null,null,null,null,{"$f":"INDEX(E139:E142, MATCH($F138, $F139:$F142,0))","v":"RAB 2 depreciation (Profile 1)"},{"$f":"INDEX(F139:F142, MATCH($F138, $F139:$F142,0))","v":"Profile 1"},{"$f":"INDEX(G139:G142, MATCH($F138, $F139:$F142,0))","v":"£'m RPI-real 2018"},{"$f":"INDEX(H139:H142, MATCH($F138, $F139:$F142,0))","v":"RPI indexation to be applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( AA139:AA142, MATCH( $F138, $F139:$F142, 0 ) )","v":0},{"$f":" INDEX( AB139:AB142, MATCH( $F138, $F139:$F142, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Selected RAB depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$34","v":"RAB depreciation method 1"},{"$f":" I_Global!F$34","v":"straight line"},{"$f":" I_Global!G$34","v":0},{"$f":" I_Global!H$34","v":0},{"$f":" I_Global!I$34","v":0},{"$f":" I_Global!J$34","v":0}]
[null,null,null,null,{"$f":" I_Global!E$35","v":"RAB depreciation method 2"},{"$f":" I_Global!F$35","v":"reducing balance"},{"$f":" I_Global!G$35","v":0},{"$f":" I_Global!H$35","v":0},{"$f":" I_Global!I$35","v":0},{"$f":" I_Global!J$35","v":0}]
[null,null,null,null,{"$f":" I_Global!E$36","v":"RAB depreciation method 3"},{"$f":" I_Global!F$36","v":"profiled input"},{"$f":" I_Global!G$36","v":0},{"$f":" I_Global!H$36","v":0},{"$f":" I_Global!I$36","v":0},{"$f":" I_Global!J$36","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$384","v":"RAB 2 depreciation method"},{"$f":" I_InputSets!F$384","v":"profiled input"},{"$f":" I_InputSets!G$384","v":"selection"},null,{"$f":" I_InputSets!I$384","v":"CAA"},null,{"$f":" I_InputSets!K$384","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E122","v":"RAB 2 straight line depreciation (real)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E133","v":"Reducing balance depreciation, RAB 2 (real)"},{"$f":" F133","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E143","v":"RAB 2 depreciation (Profile 1)"},{"$f":" F143","v":"Profile 1"},"£'m RPI-real 2018","RPI indexation to be applied",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Performance!E$303","v":"Risk sharing RAB adjustment depreciation"},{"$f":"C_Performance!F$303","v":0},{"$f":"C_Performance!G$303","v":"£'m RPI-real 2018"},{"$f":"C_Performance!H$303","v":0},{"$f":"C_Performance!I$303","v":0},{"$f":"C_Performance!J$303","v":0},{"$f":"C_Performance!K$303","v":0},{"$f":"C_Performance!L$303","v":0},{"$f":"C_Performance!M$303","v":0},{"$f":"C_Performance!N$303","v":0},{"$f":"C_Performance!O$303","v":0},{"$f":"C_Performance!P$303","v":0},{"$f":"C_Performance!Q$303","v":0},{"$f":"C_Performance!R$303","v":0},{"$f":"C_Performance!S$303","v":0},{"$f":"C_Performance!T$303","v":0},{"$f":"C_Performance!U$303","v":0},{"$f":"C_Performance!V$303","v":0},{"$f":"C_Performance!W$303","v":0},{"$f":"C_Performance!X$303","v":0},{"$f":"C_Performance!Y$303","v":0},{"$f":"C_Performance!Z$303","v":0},{"$f":"C_Performance!AA$303","v":0},{"$f":"C_Performance!AB$303","v":0},{"$f":"C_Performance!AC$303","v":0},{"$f":"C_Performance!AD$303","v":0},{"$f":"C_Performance!AE$303","v":0},{"$f":"C_Performance!AF$303","v":0},{"$f":"C_Performance!AG$303","v":0},{"$f":"C_Performance!AH$303","v":0},{"$f":"C_Performance!AI$303","v":0},{"$f":"C_Performance!AJ$303","v":0},{"$f":"C_Performance!AK$303","v":0},{"$f":"C_Performance!AL$303","v":0},{"$f":"C_Performance!AM$303","v":0},{"$f":"C_Performance!AN$303","v":0},{"$f":"C_Performance!AO$303","v":0},{"$f":"C_Performance!AP$303","v":0},{"$f":"C_Performance!AQ$303","v":0},{"$f":"C_Performance!AR$303","v":0},{"$f":"C_Performance!AS$303","v":0},{"$f":"C_Performance!AT$303","v":0},{"$f":"C_Performance!AU$303","v":0},{"$f":"C_Performance!AV$303","v":0},{"$f":"C_Performance!AW$303","v":0},{"$f":"C_Performance!AX$303","v":0},{"$f":"C_Performance!AY$303","v":0},{"$f":"C_Performance!AZ$303","v":0},{"$f":"C_Performance!BA$303","v":0},{"$f":"C_Performance!BB$303","v":0},{"$f":"C_Performance!BC$303","v":0},{"$f":"C_Performance!BD$303","v":0},{"$f":"C_Performance!BE$303","v":0},{"$f":"C_Performance!BF$303","v":0},{"$f":"C_Performance!BG$303","v":0},{"$f":"C_Performance!BH$303","v":0},{"$f":"C_Performance!BI$303","v":0},{"$f":"C_Performance!BJ$303","v":0}]
[null,null,null,null,{"$f":" \"Live \"& B108&\" depreciation (real)\"","v":"Live RAB 2 depreciation (real)"},null,{"$f":"G153","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA155:BJ155)","v":0},null,{"$f":" INDEX( AA151:AA153, MATCH( $F150, $F147:$F149, 0 ) ) + AA154","v":0},{"$f":" INDEX( AB151:AB153, MATCH( $F150, $F147:$F149, 0 ) ) + AB154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" B108&\" depreciation POS\"","v":"RAB 2 depreciation POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA157:BJ157)","v":0},null,{"$f":" AA155 * SignSwitch * AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RAB 3"]
[]
[null,null,"Straight line RAB depreciation:"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},{"$f":" I_InputSets!J$395","v":0},{"$f":" I_InputSets!K$395","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$393","v":"RAB 3 depreciation years (straight line)"},{"$f":" I_InputSets!F$393","v":5},{"$f":" I_InputSets!G$393","v":"years"},{"$f":" I_InputSets!H$393","v":0},{"$f":" I_InputSets!I$393","v":"Dummy"},{"$f":" I_InputSets!J$393","v":0},{"$f":" I_InputSets!K$393","v":0}]
[null,null,null,null,{"$f":" C_RAB!E$86","v":"Allowed RAB 3 additions (real)"},{"$f":" C_RAB!F$86","v":"RAB 3"},{"$f":" C_RAB!G$86","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$86","v":0},{"$f":" C_RAB!I$86","v":0},{"$f":" C_RAB!J$86","v":0},{"$f":" C_RAB!K$86","v":0},{"$f":" C_RAB!L$86","v":0},{"$f":" C_RAB!M$86","v":0},{"$f":" C_RAB!N$86","v":0},{"$f":" C_RAB!O$86","v":0},{"$f":" C_RAB!P$86","v":0},{"$f":" C_RAB!Q$86","v":0},{"$f":" C_RAB!R$86","v":0},{"$f":" C_RAB!S$86","v":0},{"$f":" C_RAB!T$86","v":0},{"$f":" C_RAB!U$86","v":0},{"$f":" C_RAB!V$86","v":0},{"$f":" C_RAB!W$86","v":0},{"$f":" C_RAB!X$86","v":0},{"$f":" C_RAB!Y$86","v":0},{"$f":" C_RAB!Z$86","v":0},{"$f":" C_RAB!AA$86","v":0},{"$f":" C_RAB!AB$86","v":0},{"$f":" C_RAB!AC$86","v":0},{"$f":" C_RAB!AD$86","v":0},{"$f":" C_RAB!AE$86","v":0},{"$f":" C_RAB!AF$86","v":0},{"$f":" C_RAB!AG$86","v":0},{"$f":" C_RAB!AH$86","v":0},{"$f":" C_RAB!AI$86","v":0},{"$f":" C_RAB!AJ$86","v":0},{"$f":" C_RAB!AK$86","v":0},{"$f":" C_RAB!AL$86","v":0},{"$f":" C_RAB!AM$86","v":0},{"$f":" C_RAB!AN$86","v":0},{"$f":" C_RAB!AO$86","v":0},{"$f":" C_RAB!AP$86","v":0},{"$f":" C_RAB!AQ$86","v":0},{"$f":" C_RAB!AR$86","v":0},{"$f":" C_RAB!AS$86","v":0},{"$f":" C_RAB!AT$86","v":0},{"$f":" C_RAB!AU$86","v":0},{"$f":" C_RAB!AV$86","v":0},{"$f":" C_RAB!AW$86","v":0},{"$f":" C_RAB!AX$86","v":0},{"$f":" C_RAB!AY$86","v":0},{"$f":" C_RAB!AZ$86","v":0},{"$f":" C_RAB!BA$86","v":0},{"$f":" C_RAB!BB$86","v":0},{"$f":" C_RAB!BC$86","v":0},{"$f":" C_RAB!BD$86","v":0},{"$f":" C_RAB!BE$86","v":0},{"$f":" C_RAB!BF$86","v":0},{"$f":" C_RAB!BG$86","v":0},{"$f":" C_RAB!BH$86","v":0},{"$f":" C_RAB!BI$86","v":0},{"$f":" C_RAB!BJ$86","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$259","v":"RAB 3 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$259","v":0},{"$f":" C_Performance!G$259","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$259","v":0},{"$f":" C_Performance!I$259","v":0},{"$f":" C_Performance!J$259","v":0},{"$f":" C_Performance!K$259","v":0},{"$f":" C_Performance!L$259","v":0},{"$f":" C_Performance!M$259","v":0},{"$f":" C_Performance!N$259","v":0},{"$f":" C_Performance!O$259","v":0},{"$f":" C_Performance!P$259","v":0},{"$f":" C_Performance!Q$259","v":0},{"$f":" C_Performance!R$259","v":0},{"$f":" C_Performance!S$259","v":0},{"$f":" C_Performance!T$259","v":0},{"$f":" C_Performance!U$259","v":0},{"$f":" C_Performance!V$259","v":0},{"$f":" C_Performance!W$259","v":0},{"$f":" C_Performance!X$259","v":0},{"$f":" C_Performance!Y$259","v":0},{"$f":" C_Performance!Z$259","v":0},{"$f":" C_Performance!AA$259","v":0},{"$f":" C_Performance!AB$259","v":0},{"$f":" C_Performance!AC$259","v":0},{"$f":" C_Performance!AD$259","v":0},{"$f":" C_Performance!AE$259","v":0},{"$f":" C_Performance!AF$259","v":0},{"$f":" C_Performance!AG$259","v":0},{"$f":" C_Performance!AH$259","v":0},{"$f":" C_Performance!AI$259","v":0},{"$f":" C_Performance!AJ$259","v":0},{"$f":" C_Performance!AK$259","v":0},{"$f":" C_Performance!AL$259","v":0},{"$f":" C_Performance!AM$259","v":0},{"$f":" C_Performance!AN$259","v":0},{"$f":" C_Performance!AO$259","v":0},{"$f":" C_Performance!AP$259","v":0},{"$f":" C_Performance!AQ$259","v":0},{"$f":" C_Performance!AR$259","v":0},{"$f":" C_Performance!AS$259","v":0},{"$f":" C_Performance!AT$259","v":0},{"$f":" C_Performance!AU$259","v":0},{"$f":" C_Performance!AV$259","v":0},{"$f":" C_Performance!AW$259","v":0},{"$f":" C_Performance!AX$259","v":0},{"$f":" C_Performance!AY$259","v":0},{"$f":" C_Performance!AZ$259","v":0},{"$f":" C_Performance!BA$259","v":0},{"$f":" C_Performance!BB$259","v":0},{"$f":" C_Performance!BC$259","v":0},{"$f":" C_Performance!BD$259","v":0},{"$f":" C_Performance!BE$259","v":0},{"$f":" C_Performance!BF$259","v":0},{"$f":" C_Performance!BG$259","v":0},{"$f":" C_Performance!BH$259","v":0},{"$f":" C_Performance!BI$259","v":0},{"$f":" C_Performance!BJ$259","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$294","v":"Total non-capex related adjustments to RAB 3"},{"$f":" C_Performance!F$294","v":0},{"$f":" C_Performance!G$294","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$294","v":0},{"$f":" C_Performance!I$294","v":0},{"$f":" C_Performance!J$294","v":0},{"$f":" C_Performance!K$294","v":0},{"$f":" C_Performance!L$294","v":0},{"$f":" C_Performance!M$294","v":0},{"$f":" C_Performance!N$294","v":0},{"$f":" C_Performance!O$294","v":0},{"$f":" C_Performance!P$294","v":0},{"$f":" C_Performance!Q$294","v":0},{"$f":" C_Performance!R$294","v":0},{"$f":" C_Performance!S$294","v":0},{"$f":" C_Performance!T$294","v":0},{"$f":" C_Performance!U$294","v":0},{"$f":" C_Performance!V$294","v":0},{"$f":" C_Performance!W$294","v":0},{"$f":" C_Performance!X$294","v":0},{"$f":" C_Performance!Y$294","v":0},{"$f":" C_Performance!Z$294","v":0},{"$f":" C_Performance!AA$294","v":0},{"$f":" C_Performance!AB$294","v":0},{"$f":" C_Performance!AC$294","v":0},{"$f":" C_Performance!AD$294","v":0},{"$f":" C_Performance!AE$294","v":0},{"$f":" C_Performance!AF$294","v":0},{"$f":" C_Performance!AG$294","v":0},{"$f":" C_Performance!AH$294","v":0},{"$f":" C_Performance!AI$294","v":0},{"$f":" C_Performance!AJ$294","v":0},{"$f":" C_Performance!AK$294","v":0},{"$f":" C_Performance!AL$294","v":0},{"$f":" C_Performance!AM$294","v":0},{"$f":" C_Performance!AN$294","v":0},{"$f":" C_Performance!AO$294","v":0},{"$f":" C_Performance!AP$294","v":0},{"$f":" C_Performance!AQ$294","v":0},{"$f":" C_Performance!AR$294","v":0},{"$f":" C_Performance!AS$294","v":0},{"$f":" C_Performance!AT$294","v":0},{"$f":" C_Performance!AU$294","v":0},{"$f":" C_Performance!AV$294","v":0},{"$f":" C_Performance!AW$294","v":0},{"$f":" C_Performance!AX$294","v":0},{"$f":" C_Performance!AY$294","v":0},{"$f":" C_Performance!AZ$294","v":0},{"$f":" C_Performance!BA$294","v":0},{"$f":" C_Performance!BB$294","v":0},{"$f":" C_Performance!BC$294","v":0},{"$f":" C_Performance!BD$294","v":0},{"$f":" C_Performance!BE$294","v":0},{"$f":" C_Performance!BF$294","v":0},{"$f":" C_Performance!BG$294","v":0},{"$f":" C_Performance!BH$294","v":0},{"$f":" C_Performance!BI$294","v":0},{"$f":" C_Performance!BJ$294","v":0}]
[null,null,null,null,{"$f":" \"Total \"&B159&\" additions in period\"","v":"Total RAB 3 additions in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA165:AA167 )","v":0},{"$f":" SUM( AB165:AB167 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Time!E$17","v":"Model period number"},{"$f":" C_Time!F$17","v":0},{"$f":" C_Time!G$17","v":"#"},{"$f":" C_Time!H$17","v":0},{"$f":" C_Time!I$17","v":0},{"$f":" C_Time!J$17","v":0},{"$f":" C_Time!K$17","v":0},{"$f":" C_Time!L$17","v":0},{"$f":" C_Time!M$17","v":0},{"$f":" C_Time!N$17","v":0},{"$f":" C_Time!O$17","v":0},{"$f":" C_Time!P$17","v":0},{"$f":" C_Time!Q$17","v":0},{"$f":" C_Time!R$17","v":0},{"$f":" C_Time!S$17","v":0},{"$f":" C_Time!T$17","v":0},{"$f":" C_Time!U$17","v":0},{"$f":" C_Time!V$17","v":0},{"$f":" C_Time!W$17","v":0},{"$f":" C_Time!X$17","v":0},{"$f":" C_Time!Y$17","v":0},{"$f":" C_Time!Z$17","v":0},{"$f":" C_Time!AA$17","v":1},{"$f":" C_Time!AB$17","v":2},{"$f":" C_Time!AC$17","v":3},{"$f":" C_Time!AD$17","v":4},{"$f":" C_Time!AE$17","v":5},{"$f":" C_Time!AF$17","v":6},{"$f":" C_Time!AG$17","v":7},{"$f":" C_Time!AH$17","v":8},{"$f":" C_Time!AI$17","v":9},{"$f":" C_Time!AJ$17","v":10},{"$f":" C_Time!AK$17","v":11},{"$f":" C_Time!AL$17","v":12},{"$f":" C_Time!AM$17","v":13},{"$f":" C_Time!AN$17","v":14},{"$f":" C_Time!AO$17","v":15},{"$f":" C_Time!AP$17","v":16},{"$f":" C_Time!AQ$17","v":17},{"$f":" C_Time!AR$17","v":18},{"$f":" C_Time!AS$17","v":19},{"$f":" C_Time!AT$17","v":20},{"$f":" C_Time!AU$17","v":21},{"$f":" C_Time!AV$17","v":22},{"$f":" C_Time!AW$17","v":23},{"$f":" C_Time!AX$17","v":24},{"$f":" C_Time!AY$17","v":25},{"$f":" C_Time!AZ$17","v":26},{"$f":" C_Time!BA$17","v":27},{"$f":" C_Time!BB$17","v":28},{"$f":" C_Time!BC$17","v":29},{"$f":" C_Time!BD$17","v":30},{"$f":" C_Time!BE$17","v":31},{"$f":" C_Time!BF$17","v":32},{"$f":" C_Time!BG$17","v":33},{"$f":" C_Time!BH$17","v":34},{"$f":" C_Time!BI$17","v":35},{"$f":" C_Time!BJ$17","v":36}]
[null,null,null,null,{"$f":" B159&\" full year depreciable value\"","v":"RAB 3 full year depreciable value"},null,{"$f":"G165","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z168:INDEX( 168:168, COLUMN() - MIN( AA169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AA168:INDEX( 168:168, COLUMN() - MIN( AB169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AB168:INDEX( 168:168, COLUMN() - MIN( AC169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AC168:INDEX( 168:168, COLUMN() - MIN( AD169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AD168:INDEX( 168:168, COLUMN() - MIN( AE169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AE168:INDEX( 168:168, COLUMN() - MIN( AF169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AF168:INDEX( 168:168, COLUMN() - MIN( AG169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AG168:INDEX( 168:168, COLUMN() - MIN( AH169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AH168:INDEX( 168:168, COLUMN() - MIN( AI169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AI168:INDEX( 168:168, COLUMN() - MIN( AJ169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AJ168:INDEX( 168:168, COLUMN() - MIN( AK169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AK168:INDEX( 168:168, COLUMN() - MIN( AL169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AL168:INDEX( 168:168, COLUMN() - MIN( AM169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AM168:INDEX( 168:168, COLUMN() - MIN( AN169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AN168:INDEX( 168:168, COLUMN() - MIN( AO169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AO168:INDEX( 168:168, COLUMN() - MIN( AP169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AP168:INDEX( 168:168, COLUMN() - MIN( AQ169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AQ168:INDEX( 168:168, COLUMN() - MIN( AR169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AR168:INDEX( 168:168, COLUMN() - MIN( AS169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AS168:INDEX( 168:168, COLUMN() - MIN( AT169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AT168:INDEX( 168:168, COLUMN() - MIN( AU169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AU168:INDEX( 168:168, COLUMN() - MIN( AV169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AV168:INDEX( 168:168, COLUMN() - MIN( AW169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AW168:INDEX( 168:168, COLUMN() - MIN( AX169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AX168:INDEX( 168:168, COLUMN() - MIN( AY169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AY168:INDEX( 168:168, COLUMN() - MIN( AZ169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( AZ168:INDEX( 168:168, COLUMN() - MIN( BA169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BA168:INDEX( 168:168, COLUMN() - MIN( BB169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BB168:INDEX( 168:168, COLUMN() - MIN( BC169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BC168:INDEX( 168:168, COLUMN() - MIN( BD169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BD168:INDEX( 168:168, COLUMN() - MIN( BE169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BE168:INDEX( 168:168, COLUMN() - MIN( BF169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BF168:INDEX( 168:168, COLUMN() - MIN( BG169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BG168:INDEX( 168:168, COLUMN() - MIN( BH169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BH168:INDEX( 168:168, COLUMN() - MIN( BI169, $F164 ) + 1 ) )","v":0},{"$f":" SUM( BI168:INDEX( 168:168, COLUMN() - MIN( BJ169, $F164 ) + 1 ) )","v":0}]
[null,null,null,null,{"$f":" B159&\" Depreciable value current year capex\"","v":"RAB 3 Depreciable value current year capex"},null,{"$f":"G165","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA168 * $F163","v":0},{"$f":" AB168 * $F163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B159&\" final year depreciable value\"","v":"RAB 3 final year depreciable value"},null,{"$f":"G165","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( 168:168, 0, COLUMN() - MIN( AA169, $F164 ) ) * $F163","v":0},{"$f":" INDEX( 168:168, 0, COLUMN() - MIN( AB169, $F164 ) ) * $F163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B159&\" straight line depreciation (real)\"","v":"RAB 3 straight line depreciation (real)"},null,{"$f":"G165","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA173:BJ173)","v":0},null,{"$f":" SUM( AA170:AA172 ) / $F164 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance RAB depreciation:"]
[]
[null,null,null,null,{"$f":" \"Opening balance, \"& B159","v":"Opening balance, RAB 3"},null,{"$f":"G178","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z185","v":0},{"$f":" AA185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_RAB!E$86","v":"Allowed RAB 3 additions (real)"},{"$f":" C_RAB!F$86","v":"RAB 3"},{"$f":" C_RAB!G$86","v":"£'m RPI-real 2018"},{"$f":" C_RAB!H$86","v":0},{"$f":" C_RAB!I$86","v":0},{"$f":" C_RAB!J$86","v":0},{"$f":" C_RAB!K$86","v":0},{"$f":" C_RAB!L$86","v":0},{"$f":" C_RAB!M$86","v":0},{"$f":" C_RAB!N$86","v":0},{"$f":" C_RAB!O$86","v":0},{"$f":" C_RAB!P$86","v":0},{"$f":" C_RAB!Q$86","v":0},{"$f":" C_RAB!R$86","v":0},{"$f":" C_RAB!S$86","v":0},{"$f":" C_RAB!T$86","v":0},{"$f":" C_RAB!U$86","v":0},{"$f":" C_RAB!V$86","v":0},{"$f":" C_RAB!W$86","v":0},{"$f":" C_RAB!X$86","v":0},{"$f":" C_RAB!Y$86","v":0},{"$f":" C_RAB!Z$86","v":0},{"$f":" C_RAB!AA$86","v":0},{"$f":" C_RAB!AB$86","v":0},{"$f":" C_RAB!AC$86","v":0},{"$f":" C_RAB!AD$86","v":0},{"$f":" C_RAB!AE$86","v":0},{"$f":" C_RAB!AF$86","v":0},{"$f":" C_RAB!AG$86","v":0},{"$f":" C_RAB!AH$86","v":0},{"$f":" C_RAB!AI$86","v":0},{"$f":" C_RAB!AJ$86","v":0},{"$f":" C_RAB!AK$86","v":0},{"$f":" C_RAB!AL$86","v":0},{"$f":" C_RAB!AM$86","v":0},{"$f":" C_RAB!AN$86","v":0},{"$f":" C_RAB!AO$86","v":0},{"$f":" C_RAB!AP$86","v":0},{"$f":" C_RAB!AQ$86","v":0},{"$f":" C_RAB!AR$86","v":0},{"$f":" C_RAB!AS$86","v":0},{"$f":" C_RAB!AT$86","v":0},{"$f":" C_RAB!AU$86","v":0},{"$f":" C_RAB!AV$86","v":0},{"$f":" C_RAB!AW$86","v":0},{"$f":" C_RAB!AX$86","v":0},{"$f":" C_RAB!AY$86","v":0},{"$f":" C_RAB!AZ$86","v":0},{"$f":" C_RAB!BA$86","v":0},{"$f":" C_RAB!BB$86","v":0},{"$f":" C_RAB!BC$86","v":0},{"$f":" C_RAB!BD$86","v":0},{"$f":" C_RAB!BE$86","v":0},{"$f":" C_RAB!BF$86","v":0},{"$f":" C_RAB!BG$86","v":0},{"$f":" C_RAB!BH$86","v":0},{"$f":" C_RAB!BI$86","v":0},{"$f":" C_RAB!BJ$86","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$259","v":"RAB 3 capex over/(under) spend adjustment"},{"$f":" C_Performance!F$259","v":0},{"$f":" C_Performance!G$259","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$259","v":0},{"$f":" C_Performance!I$259","v":0},{"$f":" C_Performance!J$259","v":0},{"$f":" C_Performance!K$259","v":0},{"$f":" C_Performance!L$259","v":0},{"$f":" C_Performance!M$259","v":0},{"$f":" C_Performance!N$259","v":0},{"$f":" C_Performance!O$259","v":0},{"$f":" C_Performance!P$259","v":0},{"$f":" C_Performance!Q$259","v":0},{"$f":" C_Performance!R$259","v":0},{"$f":" C_Performance!S$259","v":0},{"$f":" C_Performance!T$259","v":0},{"$f":" C_Performance!U$259","v":0},{"$f":" C_Performance!V$259","v":0},{"$f":" C_Performance!W$259","v":0},{"$f":" C_Performance!X$259","v":0},{"$f":" C_Performance!Y$259","v":0},{"$f":" C_Performance!Z$259","v":0},{"$f":" C_Performance!AA$259","v":0},{"$f":" C_Performance!AB$259","v":0},{"$f":" C_Performance!AC$259","v":0},{"$f":" C_Performance!AD$259","v":0},{"$f":" C_Performance!AE$259","v":0},{"$f":" C_Performance!AF$259","v":0},{"$f":" C_Performance!AG$259","v":0},{"$f":" C_Performance!AH$259","v":0},{"$f":" C_Performance!AI$259","v":0},{"$f":" C_Performance!AJ$259","v":0},{"$f":" C_Performance!AK$259","v":0},{"$f":" C_Performance!AL$259","v":0},{"$f":" C_Performance!AM$259","v":0},{"$f":" C_Performance!AN$259","v":0},{"$f":" C_Performance!AO$259","v":0},{"$f":" C_Performance!AP$259","v":0},{"$f":" C_Performance!AQ$259","v":0},{"$f":" C_Performance!AR$259","v":0},{"$f":" C_Performance!AS$259","v":0},{"$f":" C_Performance!AT$259","v":0},{"$f":" C_Performance!AU$259","v":0},{"$f":" C_Performance!AV$259","v":0},{"$f":" C_Performance!AW$259","v":0},{"$f":" C_Performance!AX$259","v":0},{"$f":" C_Performance!AY$259","v":0},{"$f":" C_Performance!AZ$259","v":0},{"$f":" C_Performance!BA$259","v":0},{"$f":" C_Performance!BB$259","v":0},{"$f":" C_Performance!BC$259","v":0},{"$f":" C_Performance!BD$259","v":0},{"$f":" C_Performance!BE$259","v":0},{"$f":" C_Performance!BF$259","v":0},{"$f":" C_Performance!BG$259","v":0},{"$f":" C_Performance!BH$259","v":0},{"$f":" C_Performance!BI$259","v":0},{"$f":" C_Performance!BJ$259","v":0}]
[null,null,null,null,{"$f":" C_Performance!E$294","v":"Total non-capex related adjustments to RAB 3"},{"$f":" C_Performance!F$294","v":0},{"$f":" C_Performance!G$294","v":"£'m RPI-real 2018"},{"$f":" C_Performance!H$294","v":0},{"$f":" C_Performance!I$294","v":0},{"$f":" C_Performance!J$294","v":0},{"$f":" C_Performance!K$294","v":0},{"$f":" C_Performance!L$294","v":0},{"$f":" C_Performance!M$294","v":0},{"$f":" C_Performance!N$294","v":0},{"$f":" C_Performance!O$294","v":0},{"$f":" C_Performance!P$294","v":0},{"$f":" C_Performance!Q$294","v":0},{"$f":" C_Performance!R$294","v":0},{"$f":" C_Performance!S$294","v":0},{"$f":" C_Performance!T$294","v":0},{"$f":" C_Performance!U$294","v":0},{"$f":" C_Performance!V$294","v":0},{"$f":" C_Performance!W$294","v":0},{"$f":" C_Performance!X$294","v":0},{"$f":" C_Performance!Y$294","v":0},{"$f":" C_Performance!Z$294","v":0},{"$f":" C_Performance!AA$294","v":0},{"$f":" C_Performance!AB$294","v":0},{"$f":" C_Performance!AC$294","v":0},{"$f":" C_Performance!AD$294","v":0},{"$f":" C_Performance!AE$294","v":0},{"$f":" C_Performance!AF$294","v":0},{"$f":" C_Performance!AG$294","v":0},{"$f":" C_Performance!AH$294","v":0},{"$f":" C_Performance!AI$294","v":0},{"$f":" C_Performance!AJ$294","v":0},{"$f":" C_Performance!AK$294","v":0},{"$f":" C_Performance!AL$294","v":0},{"$f":" C_Performance!AM$294","v":0},{"$f":" C_Performance!AN$294","v":0},{"$f":" C_Performance!AO$294","v":0},{"$f":" C_Performance!AP$294","v":0},{"$f":" C_Performance!AQ$294","v":0},{"$f":" C_Performance!AR$294","v":0},{"$f":" C_Performance!AS$294","v":0},{"$f":" C_Performance!AT$294","v":0},{"$f":" C_Performance!AU$294","v":0},{"$f":" C_Performance!AV$294","v":0},{"$f":" C_Performance!AW$294","v":0},{"$f":" C_Performance!AX$294","v":0},{"$f":" C_Performance!AY$294","v":0},{"$f":" C_Performance!AZ$294","v":0},{"$f":" C_Performance!BA$294","v":0},{"$f":" C_Performance!BB$294","v":0},{"$f":" C_Performance!BC$294","v":0},{"$f":" C_Performance!BD$294","v":0},{"$f":" C_Performance!BE$294","v":0},{"$f":" C_Performance!BF$294","v":0},{"$f":" C_Performance!BG$294","v":0},{"$f":" C_Performance!BH$294","v":0},{"$f":" C_Performance!BI$294","v":0},{"$f":" C_Performance!BJ$294","v":0}]
[null,null,null,null,{"$f":" E168","v":"Total RAB 3 additions in period"},null,{"$f":" I_Global!$F$113","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA178:AA180 )","v":0},{"$f":" SUM( AB178:AB180 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$389","v":"RAB 3 depreciation rate (reducing balance)"},{"$f":" I_InputSets!F$389","v":0.05},{"$f":" I_InputSets!G$389","v":"%"},{"$f":" I_InputSets!H$389","v":0},{"$f":" I_InputSets!I$389","v":"Dummy"},null,{"$f":" I_InputSets!K$389","v":0},{"$f":" I_InputSets!L$389","v":0},{"$f":" I_InputSets!M$389","v":0},{"$f":" I_InputSets!N$389","v":0},{"$f":" I_InputSets!O$389","v":0},{"$f":" I_InputSets!P$389","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$395","v":"Proportion of RAB additions in first year depreciation"},{"$f":" I_InputSets!F$395","v":0.5},{"$f":" I_InputSets!G$395","v":"%"},{"$f":" I_InputSets!H$395","v":0},{"$f":" I_InputSets!I$395","v":"Dummy"},null,{"$f":" I_InputSets!K$395","v":0},{"$f":" I_InputSets!L$430","v":0},{"$f":" I_InputSets!M$430","v":0},{"$f":" I_InputSets!N$430","v":0},{"$f":" I_InputSets!O$430","v":0},{"$f":" I_InputSets!P$430","v":0}]
[null,null,null,null,{"$f":" \"Reducing balance RAB depreciation, \"&B159&\" (real)\"","v":"Reducing balance RAB depreciation, RAB 3 (real)"},null,{"$f":"G178","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA184:BJ184)","v":0},null,{"$f":" ( AA177 + AA181 * $F183 ) * $F182 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Closing balance pre indexation adjustment, \"&B159","v":"Closing balance pre indexation adjustment, RAB 3"},null,{"$f":"G178","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA184 + AA181 + AA177","v":0},{"$f":" AB184 + AB181 + AB177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profiled input RAB depreciation"]
[null,null,null,null,{"$f":"I_InputSets!E$396","v":"RAB (1-3) Depreciation profiled input selection"},{"$f":"I_InputSets!F$396","v":"Profile 1"}]
[null,null,null,null,"RAB 3 Depreciation profiled selection",{"$f":"F188","v":"Profile 1"}]
[null,null,null,null,{"$f":" I_Series!E$126","v":"RAB 3 depreciation (Profile 1)"},{"$f":"MID(E190,FIND(\"(\",E190)+1,FIND(\")\",E190)-FIND(\"(\",E190)-1)","v":"Profile 1"},{"$f":" I_Series!G$126","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$126","v":"RPI indexation to be applied"},{"$f":" I_Series!I$126","v":0},{"$f":" I_Series!J$126","v":0},{"$f":" I_Series!K$126","v":0},{"$f":" I_Series!L$126","v":0},{"$f":" I_Series!M$126","v":0},{"$f":" I_Series!N$126","v":0},{"$f":" I_Series!O$126","v":0},{"$f":" I_Series!P$126","v":0},{"$f":" I_Series!Q$126","v":0},{"$f":" I_Series!R$126","v":0},{"$f":" I_Series!S$126","v":0},{"$f":" I_Series!T$126","v":0},{"$f":" I_Series!U$126","v":0},{"$f":" I_Series!V$126","v":0},{"$f":" I_Series!W$126","v":0},{"$f":" I_Series!X$126","v":0},{"$f":" I_Series!Y$126","v":0},{"$f":" I_Series!Z$126","v":0},{"$f":" I_Series!AA$126","v":0},{"$f":" I_Series!AB$126","v":0},{"$f":" I_Series!AC$126","v":0},{"$f":" I_Series!AD$126","v":0},{"$f":" I_Series!AE$126","v":0},{"$f":" I_Series!AF$126","v":0},{"$f":" I_Series!AG$126","v":0},{"$f":" I_Series!AH$126","v":0},{"$f":" I_Series!AI$126","v":0},{"$f":" I_Series!AJ$126","v":0},{"$f":" I_Series!AK$126","v":0},{"$f":" I_Series!AL$126","v":0},{"$f":" I_Series!AM$126","v":0},{"$f":" I_Series!AN$126","v":0},{"$f":" I_Series!AO$126","v":0},{"$f":" I_Series!AP$126","v":0},{"$f":" I_Series!AQ$126","v":0},{"$f":" I_Series!AR$126","v":0},{"$f":" I_Series!AS$126","v":0},{"$f":" I_Series!AT$126","v":0},{"$f":" I_Series!AU$126","v":0},{"$f":" I_Series!AV$126","v":0},{"$f":" I_Series!AW$126","v":0},{"$f":" I_Series!AX$126","v":0},{"$f":" I_Series!AY$126","v":0},{"$f":" I_Series!AZ$126","v":0},{"$f":" I_Series!BA$126","v":0},{"$f":" I_Series!BB$126","v":0},{"$f":" I_Series!BC$126","v":0},{"$f":" I_Series!BD$126","v":0},{"$f":" I_Series!BE$126","v":0},{"$f":" I_Series!BF$126","v":0},{"$f":" I_Series!BG$126","v":0},{"$f":" I_Series!BH$126","v":0},{"$f":" I_Series!BI$126","v":0},{"$f":" I_Series!BJ$126","v":0}]
[null,null,null,null,{"$f":" I_Series!E$127","v":"RAB 3 depreciation (Profile 2)"},{"$f":"MID(E191,FIND(\"(\",E191)+1,FIND(\")\",E191)-FIND(\"(\",E191)-1)","v":"Profile 2"},{"$f":" I_Series!G$127","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$127","v":"RPI indexation to be applied"},{"$f":" I_Series!I$127","v":0},{"$f":" I_Series!J$127","v":0},{"$f":" I_Series!K$127","v":0},{"$f":" I_Series!L$127","v":0},{"$f":" I_Series!M$127","v":0},{"$f":" I_Series!N$127","v":0},{"$f":" I_Series!O$127","v":0},{"$f":" I_Series!P$127","v":0},{"$f":" I_Series!Q$127","v":0},{"$f":" I_Series!R$127","v":0},{"$f":" I_Series!S$127","v":0},{"$f":" I_Series!T$127","v":0},{"$f":" I_Series!U$127","v":0},{"$f":" I_Series!V$127","v":0},{"$f":" I_Series!W$127","v":0},{"$f":" I_Series!X$127","v":0},{"$f":" I_Series!Y$127","v":0},{"$f":" I_Series!Z$127","v":0},{"$f":" I_Series!AA$127","v":0},{"$f":" I_Series!AB$127","v":0},{"$f":" I_Series!AC$127","v":0},{"$f":" I_Series!AD$127","v":0},{"$f":" I_Series!AE$127","v":0},{"$f":" I_Series!AF$127","v":0},{"$f":" I_Series!AG$127","v":0},{"$f":" I_Series!AH$127","v":0},{"$f":" I_Series!AI$127","v":0},{"$f":" I_Series!AJ$127","v":0},{"$f":" I_Series!AK$127","v":0},{"$f":" I_Series!AL$127","v":0},{"$f":" I_Series!AM$127","v":0},{"$f":" I_Series!AN$127","v":0},{"$f":" I_Series!AO$127","v":0},{"$f":" I_Series!AP$127","v":0},{"$f":" I_Series!AQ$127","v":0},{"$f":" I_Series!AR$127","v":0},{"$f":" I_Series!AS$127","v":0},{"$f":" I_Series!AT$127","v":0},{"$f":" I_Series!AU$127","v":0},{"$f":" I_Series!AV$127","v":0},{"$f":" I_Series!AW$127","v":0},{"$f":" I_Series!AX$127","v":0},{"$f":" I_Series!AY$127","v":0},{"$f":" I_Series!AZ$127","v":0},{"$f":" I_Series!BA$127","v":0},{"$f":" I_Series!BB$127","v":0},{"$f":" I_Series!BC$127","v":0},{"$f":" I_Series!BD$127","v":0},{"$f":" I_Series!BE$127","v":0},{"$f":" I_Series!BF$127","v":0},{"$f":" I_Series!BG$127","v":0},{"$f":" I_Series!BH$127","v":0},{"$f":" I_Series!BI$127","v":0},{"$f":" I_Series!BJ$127","v":0}]
[null,null,null,null,{"$f":" I_Series!E$128","v":"RAB 3 depreciation (Profile 3)"},{"$f":"MID(E192,FIND(\"(\",E192)+1,FIND(\")\",E192)-FIND(\"(\",E192)-1)","v":"Profile 3"},{"$f":" I_Series!G$128","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$128","v":"RPI indexation to be applied"},{"$f":" I_Series!I$128","v":0},{"$f":" I_Series!J$128","v":0},{"$f":" I_Series!K$128","v":0},{"$f":" I_Series!L$128","v":0},{"$f":" I_Series!M$128","v":0},{"$f":" I_Series!N$128","v":0},{"$f":" I_Series!O$128","v":0},{"$f":" I_Series!P$128","v":0},{"$f":" I_Series!Q$128","v":0},{"$f":" I_Series!R$128","v":0},{"$f":" I_Series!S$128","v":0},{"$f":" I_Series!T$128","v":0},{"$f":" I_Series!U$128","v":0},{"$f":" I_Series!V$128","v":0},{"$f":" I_Series!W$128","v":0},{"$f":" I_Series!X$128","v":0},{"$f":" I_Series!Y$128","v":0},{"$f":" I_Series!Z$128","v":0},{"$f":" I_Series!AA$128","v":0},{"$f":" I_Series!AB$128","v":0},{"$f":" I_Series!AC$128","v":0},{"$f":" I_Series!AD$128","v":0},{"$f":" I_Series!AE$128","v":0},{"$f":" I_Series!AF$128","v":0},{"$f":" I_Series!AG$128","v":0},{"$f":" I_Series!AH$128","v":0},{"$f":" I_Series!AI$128","v":0},{"$f":" I_Series!AJ$128","v":0},{"$f":" I_Series!AK$128","v":0},{"$f":" I_Series!AL$128","v":0},{"$f":" I_Series!AM$128","v":0},{"$f":" I_Series!AN$128","v":0},{"$f":" I_Series!AO$128","v":0},{"$f":" I_Series!AP$128","v":0},{"$f":" I_Series!AQ$128","v":0},{"$f":" I_Series!AR$128","v":0},{"$f":" I_Series!AS$128","v":0},{"$f":" I_Series!AT$128","v":0},{"$f":" I_Series!AU$128","v":0},{"$f":" I_Series!AV$128","v":0},{"$f":" I_Series!AW$128","v":0},{"$f":" I_Series!AX$128","v":0},{"$f":" I_Series!AY$128","v":0},{"$f":" I_Series!AZ$128","v":0},{"$f":" I_Series!BA$128","v":0},{"$f":" I_Series!BB$128","v":0},{"$f":" I_Series!BC$128","v":0},{"$f":" I_Series!BD$128","v":0},{"$f":" I_Series!BE$128","v":0},{"$f":" I_Series!BF$128","v":0},{"$f":" I_Series!BG$128","v":0},{"$f":" I_Series!BH$128","v":0},{"$f":" I_Series!BI$128","v":0},{"$f":" I_Series!BJ$128","v":0}]
[null,null,null,null,{"$f":" I_Series!E$129","v":"RAB 3 depreciation (Profile 4)"},{"$f":"MID(E193,FIND(\"(\",E193)+1,FIND(\")\",E193)-FIND(\"(\",E193)-1)","v":"Profile 4"},{"$f":" I_Series!G$129","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$129","v":"RPI indexation to be applied"},{"$f":" I_Series!I$129","v":0},{"$f":" I_Series!J$129","v":0},{"$f":" I_Series!K$129","v":0},{"$f":" I_Series!L$129","v":0},{"$f":" I_Series!M$129","v":0},{"$f":" I_Series!N$129","v":0},{"$f":" I_Series!O$129","v":0},{"$f":" I_Series!P$129","v":0},{"$f":" I_Series!Q$129","v":0},{"$f":" I_Series!R$129","v":0},{"$f":" I_Series!S$129","v":0},{"$f":" I_Series!T$129","v":0},{"$f":" I_Series!U$129","v":0},{"$f":" I_Series!V$129","v":0},{"$f":" I_Series!W$129","v":0},{"$f":" I_Series!X$129","v":0},{"$f":" I_Series!Y$129","v":0},{"$f":" I_Series!Z$129","v":0},{"$f":" I_Series!AA$129","v":0},{"$f":" I_Series!AB$129","v":0},{"$f":" I_Series!AC$129","v":0},{"$f":" I_Series!AD$129","v":0},{"$f":" I_Series!AE$129","v":0},{"$f":" I_Series!AF$129","v":0},{"$f":" I_Series!AG$129","v":0},{"$f":" I_Series!AH$129","v":0},{"$f":" I_Series!AI$129","v":0},{"$f":" I_Series!AJ$129","v":0},{"$f":" I_Series!AK$129","v":0},{"$f":" I_Series!AL$129","v":0},{"$f":" I_Series!AM$129","v":0},{"$f":" I_Series!AN$129","v":0},{"$f":" I_Series!AO$129","v":0},{"$f":" I_Series!AP$129","v":0},{"$f":" I_Series!AQ$129","v":0},{"$f":" I_Series!AR$129","v":0},{"$f":" I_Series!AS$129","v":0},{"$f":" I_Series!AT$129","v":0},{"$f":" I_Series!AU$129","v":0},{"$f":" I_Series!AV$129","v":0},{"$f":" I_Series!AW$129","v":0},{"$f":" I_Series!AX$129","v":0},{"$f":" I_Series!AY$129","v":0},{"$f":" I_Series!AZ$129","v":0},{"$f":" I_Series!BA$129","v":0},{"$f":" I_Series!BB$129","v":0},{"$f":" I_Series!BC$129","v":0},{"$f":" I_Series!BD$129","v":0},{"$f":" I_Series!BE$129","v":0},{"$f":" I_Series!BF$129","v":0},{"$f":" I_Series!BG$129","v":0},{"$f":" I_Series!BH$129","v":0},{"$f":" I_Series!BI$129","v":0},{"$f":" I_Series!BJ$129","v":0}]
[null,null,null,null,{"$f":"INDEX(E190:E193, MATCH($F189, $F190:$F193,0))","v":"RAB 3 depreciation (Profile 1)"},{"$f":"INDEX(F190:F193, MATCH($F189, $F190:$F193,0))","v":"Profile 1"},{"$f":"INDEX(G190:G193, MATCH($F189, $F190:$F193,0))","v":"£'m RPI-real 2018"},{"$f":"INDEX(H190:H193, MATCH($F189, $F190:$F193,0))","v":"RPI indexation to be applied"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( AA190:AA193, MATCH( $F189, $F190:$F193, 0 ) )","v":0},{"$f":" INDEX( AB190:AB193, MATCH( $F189, $F190:$F193, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Selected RAB depreciation method:"]
[]
[null,null,null,null,{"$f":" I_Global!E$34","v":"RAB depreciation method 1"},{"$f":" I_Global!F$34","v":"straight line"},{"$f":" I_Global!G$34","v":0},{"$f":" I_Global!H$34","v":0},{"$f":" I_Global!I$34","v":0},{"$f":" I_Global!J$34","v":0}]
[null,null,null,null,{"$f":" I_Global!E$35","v":"RAB depreciation method 2"},{"$f":" I_Global!F$35","v":"reducing balance"},{"$f":" I_Global!G$35","v":0},{"$f":" I_Global!H$35","v":0},{"$f":" I_Global!I$35","v":0},{"$f":" I_Global!J$35","v":0}]
[null,null,null,null,{"$f":" I_Global!E$36","v":"RAB depreciation method 3"},{"$f":" I_Global!F$36","v":"profiled input"},{"$f":" I_Global!G$36","v":0},{"$f":" I_Global!H$36","v":0},{"$f":" I_Global!I$36","v":0},{"$f":" I_Global!J$36","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$385","v":"RAB 3 depreciation method"},{"$f":" I_InputSets!F$385","v":"profiled input"},{"$f":" I_InputSets!G$385","v":"selection"},null,{"$f":" I_InputSets!I$385","v":"CAA"},null,{"$f":" I_InputSets!K$385","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E173","v":"RAB 3 straight line depreciation (real)"},0,"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E184","v":"Reducing balance RAB depreciation, RAB 3 (real)"},{"$f":" F184","v":0},"£'m RPI-real 2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E194","v":"RAB 3 depreciation (Profile 1)"},{"$f":" F194","v":"Profile 1"},"£'m RPI-real 2018","RPI indexation to be applied",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Live \"& B159&\" depreciation (real)\"","v":"Live RAB 3 depreciation (real)"},null,{"$f":"G204","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA205:BJ205 )","v":0},null,{"$f":" INDEX( AA202:AA204, MATCH( $F201, $F198:$F200, 0 ) )","v":0},{"$f":" INDEX( AB202:AB204, MATCH( $F201, $F198:$F200, 0 ) )","v":0},{"$f":" INDEX( AC202:AC204, MATCH( $F201, $F198:$F200, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$106","v":"RAB indexation factor"},{"$f":" C_Index!F$106","v":0},{"$f":" C_Index!G$106","v":"RPI annual growth rate"},{"$f":" C_Index!H$106","v":0},{"$f":" C_Index!I$106","v":0},{"$f":" C_Index!J$106","v":0},{"$f":" C_Index!K$106","v":0},{"$f":" C_Index!L$106","v":0},{"$f":" C_Index!M$106","v":0},{"$f":" C_Index!N$106","v":0},{"$f":" C_Index!O$106","v":0},{"$f":" C_Index!P$106","v":0},{"$f":" C_Index!Q$106","v":0},{"$f":" C_Index!R$106","v":0},{"$f":" C_Index!S$106","v":0},{"$f":" C_Index!T$106","v":0},{"$f":" C_Index!U$106","v":0},{"$f":" C_Index!V$106","v":0},{"$f":" C_Index!W$106","v":0},{"$f":" C_Index!X$106","v":0},{"$f":" C_Index!Y$106","v":0},{"$f":" C_Index!Z$106","v":0},{"$f":" C_Index!AA$106","v":0.91817105652559949},{"$f":" C_Index!AB$106","v":0.93418171056525612},{"$f":" C_Index!AC$106","v":0.96765315182006517},{"$f":" C_Index!AD$106","v":1},{"$f":" C_Index!AE$106","v":1.0256288842852916},{"$f":" C_Index!AF$106","v":1.0410476472329093},{"$f":" C_Index!AG$106","v":1.0831606984314885},{"$f":" C_Index!AH$106","v":1.2092070630364014},{"$f":" C_Index!AI$106","v":1.338720586860018},{"$f":" C_Index!AJ$106","v":1.358742197099734},{"$f":" C_Index!AK$106","v":1.3539431231133474},{"$f":" C_Index!AL$106","v":1.3670728393015688},{"$f":" C_Index!AM$106","v":1.4022357593962713},{"$f":" C_Index!AN$106","v":1.4443028321781597},{"$f":" C_Index!AO$106","v":1.4876319171435044},{"$f":" C_Index!AP$106","v":1.5322608746578097},{"$f":" C_Index!AQ$106","v":1.578228700897544},{"$f":" C_Index!AR$106","v":1.6255755619244703},{"$f":" C_Index!AS$106","v":1.6743428287822044},{"$f":" C_Index!AT$106","v":1.7245731136456706},{"$f":" C_Index!AU$106","v":1.7763103070550408},{"$f":" C_Index!AV$106","v":1.8295996162666921},{"$f":" C_Index!AW$106","v":1.8844876047546928},{"$f":" C_Index!AX$106","v":1.9410222328973337},{"$f":" C_Index!AY$106","v":1.9992528998842538},{"$f":" C_Index!AZ$106","v":2.0592304868807814},{"$f":" C_Index!BA$106","v":2.1210074014872049},{"$f":" C_Index!BB$106","v":2.1846376235318212},{"$f":" C_Index!BC$106","v":2.2501767522377758},{"$f":" C_Index!BD$106","v":2.3176820548049091},{"$f":" C_Index!BE$106","v":2.3872125164490563},{"$f":" C_Index!BF$106","v":2.4588288919425279},{"$f":" C_Index!BG$106","v":2.5325937587008038},{"$f":" C_Index!BH$106","v":2.6085715714618281},{"$f":" C_Index!BI$106","v":2.6868287186056827},{"$f":" C_Index!BJ$106","v":2.7674335801638534}]
[null,null,null,null,{"$f":" B159&\" depreciation POS\"","v":"RAB 3 depreciation POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA207:BJ207)","v":0},null,{"$f":" AA205 * SignSwitch * AA206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_WACC","index":30,"n_rows":76,"n_cols":62,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Weighted Average Cost of Capital"]
[]
[null,"Applicable tax rate"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$105","v":"Tax rate for WACC"},{"$f":" I_InputSets!F$105","v":"Corporation tax"},{"$f":" I_InputSets!G$105","v":"Input set selection"}]
[null,null,null,null,{"$f":" I_Series!E$376","v":"Corporation tax rate"},null,{"$f":" I_Series!G$376","v":"%"},null,{"$f":" I_Series!I$376","v":"CAA"},null,{"$f":" I_Series!K$376","v":"Already published"},{"$f":" I_Series!L$376","v":0},{"$f":" I_Series!M$376","v":0},{"$f":" I_Series!N$376","v":0},{"$f":" I_Series!O$376","v":0},{"$f":" I_Series!P$376","v":0},{"$f":" I_Series!Q$376","v":0},{"$f":" I_Series!R$376","v":0},{"$f":" I_Series!S$376","v":0},{"$f":" I_Series!T$376","v":0},{"$f":" I_Series!U$376","v":0},{"$f":" I_Series!V$376","v":0},{"$f":" I_Series!W$376","v":0},{"$f":" I_Series!X$376","v":0},{"$f":" I_Series!Y$376","v":0},{"$f":" I_Series!Z$376","v":0},{"$f":" I_Series!AA$376","v":0.2},{"$f":" I_Series!AB$376","v":0.2},{"$f":" I_Series!AC$376","v":0.19},{"$f":" I_Series!AD$376","v":0.19},{"$f":" I_Series!AE$376","v":0.19},{"$f":" I_Series!AF$376","v":0.19},{"$f":" I_Series!AG$376","v":0.19},{"$f":" I_Series!AH$376","v":0.19},{"$f":" I_Series!AI$376","v":0.23499999999999999},{"$f":" I_Series!AJ$376","v":0.25},{"$f":" I_Series!AK$376","v":0.25},{"$f":" I_Series!AL$376","v":0.25},{"$f":" I_Series!AM$376","v":0.25},{"$f":" I_Series!AN$376","v":0.25},{"$f":" I_Series!AO$376","v":0.25},{"$f":" I_Series!AP$376","v":0.25},{"$f":" I_Series!AQ$376","v":0.25},{"$f":" I_Series!AR$376","v":0.25},{"$f":" I_Series!AS$376","v":0.25},{"$f":" I_Series!AT$376","v":0.25},{"$f":" I_Series!AU$376","v":0.25},{"$f":" I_Series!AV$376","v":0.25},{"$f":" I_Series!AW$376","v":0.25},{"$f":" I_Series!AX$376","v":0.25},{"$f":" I_Series!AY$376","v":0.25},{"$f":" I_Series!AZ$376","v":0.25},{"$f":" I_Series!BA$376","v":0.25},{"$f":" I_Series!BB$376","v":0.25},{"$f":" I_Series!BC$376","v":0.25},{"$f":" I_Series!BD$376","v":0.25},{"$f":" I_Series!BE$376","v":0.25},{"$f":" I_Series!BF$376","v":0.25},{"$f":" I_Series!BG$376","v":0.25},{"$f":" I_Series!BH$376","v":0.25},{"$f":" I_Series!BI$376","v":0.25},{"$f":" I_Series!BJ$376","v":0.25}]
[null,null,null,null,{"$f":" I_Series!E$377","v":"Effective tax rate"},null,{"$f":" I_Series!G$377","v":"%"},null,{"$f":" I_Series!I$377","v":"CAA"},null,{"$f":" I_Series!K$377","v":"Already published"},{"$f":" I_Series!L$377","v":0},{"$f":" I_Series!M$377","v":0},{"$f":" I_Series!N$377","v":0},{"$f":" I_Series!O$377","v":0},{"$f":" I_Series!P$377","v":0},{"$f":" I_Series!Q$377","v":0},{"$f":" I_Series!R$377","v":0},{"$f":" I_Series!S$377","v":0},{"$f":" I_Series!T$377","v":0},{"$f":" I_Series!U$377","v":0},{"$f":" I_Series!V$377","v":0},{"$f":" I_Series!W$377","v":0},{"$f":" I_Series!X$377","v":0},{"$f":" I_Series!Y$377","v":0},{"$f":" I_Series!Z$377","v":0},{"$f":" I_Series!AA$377","v":0.2},{"$f":" I_Series!AB$377","v":0.2},{"$f":" I_Series!AC$377","v":0.19},{"$f":" I_Series!AD$377","v":0.19},{"$f":" I_Series!AE$377","v":0.19},{"$f":" I_Series!AF$377","v":0.19},{"$f":" I_Series!AG$377","v":0.19},{"$f":" I_Series!AH$377","v":0.19},{"$f":" I_Series!AI$377","v":0.23499999999999999},{"$f":" I_Series!AJ$377","v":0.25},{"$f":" I_Series!AK$377","v":0.25},{"$f":" I_Series!AL$377","v":0.25},{"$f":" I_Series!AM$377","v":0.25},{"$f":" I_Series!AN$377","v":0.25},{"$f":" I_Series!AO$377","v":0.25},{"$f":" I_Series!AP$377","v":0.25},{"$f":" I_Series!AQ$377","v":0.25},{"$f":" I_Series!AR$377","v":0.25},{"$f":" I_Series!AS$377","v":0.25},{"$f":" I_Series!AT$377","v":0.25},{"$f":" I_Series!AU$377","v":0.25},{"$f":" I_Series!AV$377","v":0.25},{"$f":" I_Series!AW$377","v":0.25},{"$f":" I_Series!AX$377","v":0.25},{"$f":" I_Series!AY$377","v":0.25},{"$f":" I_Series!AZ$377","v":0.25},{"$f":" I_Series!BA$377","v":0.25},{"$f":" I_Series!BB$377","v":0.25},{"$f":" I_Series!BC$377","v":0.25},{"$f":" I_Series!BD$377","v":0.25},{"$f":" I_Series!BE$377","v":0.25},{"$f":" I_Series!BF$377","v":0.25},{"$f":" I_Series!BG$377","v":0.25},{"$f":" I_Series!BH$377","v":0.25},{"$f":" I_Series!BI$377","v":0.25},{"$f":" I_Series!BJ$377","v":0.25}]
[null,null,null,null,"Tax rate for WACC",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($F$19 = Effective, AA21, AA20)","v":0.2},0.2,0.19,{"$f":" IF($F$19 = Effective, AD21, AD20)","v":0.19},0.19,{"$f":" IF($F$19 = Effective, AF21, AF20)","v":0.19},0.19,0.19,0.23499999999999999,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[null,"Cost of Equity"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$588","v":"Cost of Equity Selection"},{"$f":" I_InputSets!F$588","v":"Cost of Equity - post tax (medium)"}]
[null,null,null,null,{"$f":"I_Series!E328","v":"Cost of Equity - post tax (high)"},null,{"$f":"I_Series!G328","v":"%"},null,{"$f":"I_Series!I328","v":"H7 WACC calculator"},null,{"$f":"I_Series!K328","v":"Being published with this model"},{"$f":"I_Series!L328","v":0},{"$f":"I_Series!M328","v":0},{"$f":"I_Series!N328","v":0},{"$f":"I_Series!O328","v":0},{"$f":"I_Series!P328","v":0},{"$f":"I_Series!Q328","v":0},{"$f":"I_Series!R328","v":0},{"$f":"I_Series!S328","v":0},{"$f":"I_Series!T328","v":0},{"$f":"I_Series!U328","v":0},{"$f":"I_Series!V328","v":0},{"$f":"I_Series!W328","v":0},{"$f":"I_Series!X328","v":0},null,null,{"$f":"I_Series!AA328","v":7.2499999999999995E-2},{"$f":"I_Series!AB328","v":7.2499999999999995E-2},{"$f":"I_Series!AC328","v":7.2499999999999995E-2},{"$f":"I_Series!AD328","v":7.2499999999999995E-2},{"$f":"I_Series!AE328","v":7.2499999999999995E-2},{"$f":"I_Series!AF328","v":7.4999999999999997E-2},{"$f":"I_Series!AG328","v":8.301E-2},{"$f":"I_Series!AH328","v":8.3199999999999996E-2},{"$f":"I_Series!AI328","v":8.3199999999999996E-2},{"$f":"I_Series!AJ328","v":8.3199999999999996E-2},{"$f":"I_Series!AK328","v":8.3199999999999996E-2},{"$f":"I_Series!AL328","v":8.3199999999999996E-2},{"$f":"I_Series!AM328","v":9.3991815898195288E-2},{"$f":"I_Series!AN328","v":9.3991815898195288E-2},{"$f":"I_Series!AO328","v":9.3991815898195288E-2},{"$f":"I_Series!AP328","v":9.3991815898195288E-2},{"$f":"I_Series!AQ328","v":9.3991815898195288E-2},{"$f":"I_Series!AR328","v":9.3991815898195288E-2},{"$f":"I_Series!AS328","v":9.3991815898195288E-2},{"$f":"I_Series!AT328","v":9.3991815898195288E-2},{"$f":"I_Series!AU328","v":9.3991815898195288E-2},{"$f":"I_Series!AV328","v":9.3991815898195288E-2},{"$f":"I_Series!AW328","v":9.3991815898195288E-2},{"$f":"I_Series!AX328","v":9.3991815898195288E-2},{"$f":"I_Series!AY328","v":9.3991815898195288E-2},{"$f":"I_Series!AZ328","v":9.3991815898195288E-2},{"$f":"I_Series!BA328","v":9.3991815898195288E-2},{"$f":"I_Series!BB328","v":9.3991815898195288E-2},{"$f":"I_Series!BC328","v":9.3991815898195288E-2},{"$f":"I_Series!BD328","v":9.3991815898195288E-2},{"$f":"I_Series!BE328","v":9.3991815898195288E-2},{"$f":"I_Series!BF328","v":9.3991815898195288E-2},{"$f":"I_Series!BG328","v":9.3991815898195288E-2},{"$f":"I_Series!BH328","v":9.3991815898195288E-2},{"$f":"I_Series!BI328","v":9.3991815898195288E-2},{"$f":"I_Series!BJ328","v":9.3991815898195288E-2}]
[null,null,null,null,{"$f":"I_Series!E329","v":"Cost of Equity - post tax (medium)"},null,{"$f":"I_Series!G329","v":"%"},null,{"$f":"I_Series!I329","v":"H7 WACC calculator"},null,{"$f":"I_Series!K329","v":"Being published with this model"},{"$f":"I_Series!L329","v":0},{"$f":"I_Series!M329","v":0},{"$f":"I_Series!N329","v":0},{"$f":"I_Series!O329","v":0},{"$f":"I_Series!P329","v":0},{"$f":"I_Series!Q329","v":0},{"$f":"I_Series!R329","v":0},{"$f":"I_Series!S329","v":0},{"$f":"I_Series!T329","v":0},{"$f":"I_Series!U329","v":0},{"$f":"I_Series!V329","v":0},{"$f":"I_Series!W329","v":0},{"$f":"I_Series!X329","v":0},null,null,{"$f":"I_Series!AA329","v":7.2499999999999995E-2},{"$f":"I_Series!AB329","v":7.2499999999999995E-2},{"$f":"I_Series!AC329","v":7.2499999999999995E-2},{"$f":"I_Series!AD329","v":7.2499999999999995E-2},{"$f":"I_Series!AE329","v":7.2499999999999995E-2},{"$f":"I_Series!AF329","v":7.4999999999999997E-2},{"$f":"I_Series!AG329","v":8.301E-2},{"$f":"I_Series!AH329","v":6.9500000000000006E-2},{"$f":"I_Series!AI329","v":6.9500000000000006E-2},{"$f":"I_Series!AJ329","v":6.9500000000000006E-2},{"$f":"I_Series!AK329","v":6.9500000000000006E-2},{"$f":"I_Series!AL329","v":6.9500000000000006E-2},{"$f":"I_Series!AM329","v":7.3761480836223969E-2},{"$f":"I_Series!AN329","v":7.3761480836223969E-2},{"$f":"I_Series!AO329","v":7.3761480836223969E-2},{"$f":"I_Series!AP329","v":7.3761480836223969E-2},{"$f":"I_Series!AQ329","v":7.3761480836223969E-2},{"$f":"I_Series!AR329","v":7.3761480836223969E-2},{"$f":"I_Series!AS329","v":7.3761480836223969E-2},{"$f":"I_Series!AT329","v":7.3761480836223969E-2},{"$f":"I_Series!AU329","v":7.3761480836223969E-2},{"$f":"I_Series!AV329","v":7.3761480836223969E-2},{"$f":"I_Series!AW329","v":7.3761480836223969E-2},{"$f":"I_Series!AX329","v":7.3761480836223969E-2},{"$f":"I_Series!AY329","v":7.3761480836223969E-2},{"$f":"I_Series!AZ329","v":7.3761480836223969E-2},{"$f":"I_Series!BA329","v":7.3761480836223969E-2},{"$f":"I_Series!BB329","v":7.3761480836223969E-2},{"$f":"I_Series!BC329","v":7.3761480836223969E-2},{"$f":"I_Series!BD329","v":7.3761480836223969E-2},{"$f":"I_Series!BE329","v":7.3761480836223969E-2},{"$f":"I_Series!BF329","v":7.3761480836223969E-2},{"$f":"I_Series!BG329","v":7.3761480836223969E-2},{"$f":"I_Series!BH329","v":7.3761480836223969E-2},{"$f":"I_Series!BI329","v":7.3761480836223969E-2},{"$f":"I_Series!BJ329","v":7.3761480836223969E-2}]
[null,null,null,null,{"$f":"I_Series!E330","v":"Cost of Equity - post tax (low)"},null,{"$f":"I_Series!G330","v":"%"},{"$f":"I_Series!H330","v":"In RPI-real terms"},{"$f":"I_Series!I330","v":"H7 WACC calculator"},{"$f":"I_Series!J330","v":0},{"$f":"I_Series!K330","v":"Being published with this model"},{"$f":"I_Series!L330","v":0},{"$f":"I_Series!M330","v":0},{"$f":"I_Series!N330","v":0},{"$f":"I_Series!O330","v":0},{"$f":"I_Series!P330","v":0},{"$f":"I_Series!Q330","v":0},{"$f":"I_Series!R330","v":0},{"$f":"I_Series!S330","v":0},{"$f":"I_Series!T330","v":0},{"$f":"I_Series!U330","v":0},{"$f":"I_Series!V330","v":0},{"$f":"I_Series!W330","v":0},{"$f":"I_Series!X330","v":0},{"$f":"I_Series!Y330","v":0},{"$f":"I_Series!Z330","v":0},{"$f":"I_Series!AA330","v":7.2499999999999995E-2},{"$f":"I_Series!AB330","v":7.2499999999999995E-2},{"$f":"I_Series!AC330","v":7.2499999999999995E-2},{"$f":"I_Series!AD330","v":7.2499999999999995E-2},{"$f":"I_Series!AE330","v":7.2499999999999995E-2},{"$f":"I_Series!AF330","v":7.4999999999999997E-2},{"$f":"I_Series!AG330","v":8.301E-2},{"$f":"I_Series!AH330","v":5.5899999999999998E-2},{"$f":"I_Series!AI330","v":5.5899999999999998E-2},{"$f":"I_Series!AJ330","v":5.5899999999999998E-2},{"$f":"I_Series!AK330","v":5.5899999999999998E-2},{"$f":"I_Series!AL330","v":5.5899999999999998E-2},{"$f":"I_Series!AM330","v":5.353114577425265E-2},{"$f":"I_Series!AN330","v":5.353114577425265E-2},{"$f":"I_Series!AO330","v":5.353114577425265E-2},{"$f":"I_Series!AP330","v":5.353114577425265E-2},{"$f":"I_Series!AQ330","v":5.353114577425265E-2},{"$f":"I_Series!AR330","v":5.353114577425265E-2},{"$f":"I_Series!AS330","v":5.353114577425265E-2},{"$f":"I_Series!AT330","v":5.353114577425265E-2},{"$f":"I_Series!AU330","v":5.353114577425265E-2},{"$f":"I_Series!AV330","v":5.353114577425265E-2},{"$f":"I_Series!AW330","v":5.353114577425265E-2},{"$f":"I_Series!AX330","v":5.353114577425265E-2},{"$f":"I_Series!AY330","v":5.353114577425265E-2},{"$f":"I_Series!AZ330","v":5.353114577425265E-2},{"$f":"I_Series!BA330","v":5.353114577425265E-2},{"$f":"I_Series!BB330","v":5.353114577425265E-2},{"$f":"I_Series!BC330","v":5.353114577425265E-2},{"$f":"I_Series!BD330","v":5.353114577425265E-2},{"$f":"I_Series!BE330","v":5.353114577425265E-2},{"$f":"I_Series!BF330","v":5.353114577425265E-2},{"$f":"I_Series!BG330","v":5.353114577425265E-2},{"$f":"I_Series!BH330","v":5.353114577425265E-2},{"$f":"I_Series!BI330","v":5.353114577425265E-2},{"$f":"I_Series!BJ330","v":5.353114577425265E-2}]
[null,null,null,null,"Cost of Equity - post tax",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA27:AA29, MATCH($F26, $E27:$E29,0))","v":7.2499999999999995E-2},{"$f":"INDEX(AB27:AB29, MATCH($F26, $E27:$E29,0))","v":7.2499999999999995E-2},{"$f":"INDEX(AC27:AC29, MATCH($F26, $E27:$E29,0))","v":7.2499999999999995E-2},{"$f":"INDEX(AD27:AD29, MATCH($F26, $E27:$E29,0))","v":7.2499999999999995E-2},7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,{"$f":"INDEX(BC27:BC29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2},7.3761480836223969E-2,7.3761480836223969E-2,{"$f":"INDEX(BF27:BF29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2},{"$f":"INDEX(BG27:BG29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2},{"$f":"INDEX(BH27:BH29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2},{"$f":"INDEX(BI27:BI29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2},{"$f":"INDEX(BJ27:BJ29, MATCH($F26, $E27:$E29,0))","v":7.3761480836223969E-2}]
[]
[null,null,null,null,{"$f":" E30","v":"Cost of Equity - post tax"},{"$f":" F30","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[null,null,null,null,{"$f":" E22","v":"Tax rate for WACC"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.19,0.19,0.19,0.19,0.19,{"$f":" AH22","v":0.19},0.23499999999999999,0.25,{"$f":" AK22","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"Cost of equity - pre tax",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA32 / (1 - AA33)","v":9.0624999999999983E-2},{"$f":" AB32 / (1 - AB33)","v":9.0624999999999983E-2},8.9506172839506154E-2,{"$f":" AD32 / (1 - AD33)","v":8.9506172839506154E-2},8.9506172839506154E-2,9.2592592592592587E-2,0.10248148148148148,{"$f":" AH32 / (1 - AH33)","v":8.5802469135802473E-2},9.0849673202614389E-2,9.2666666666666675E-2,9.2666666666666675E-2,9.2666666666666675E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,{"$f":" BF32 / (1 - BF33)","v":9.8348641114965288E-2},9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2]
[]
[null,"Cost of Debt"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$589","v":"Cost of Debt Selection"},{"$f":" I_InputSets!F$589","v":"Notional allowed cost of debt pre-tax (medium)"}]
[null,null,null,null,{"$f":"I_Series!E340","v":"Notional allowed cost of debt pre-tax (high)"},null,{"$f":"I_Series!G340","v":"%"},null,{"$f":"I_Series!I340","v":"H7 WACC calculator"},null,{"$f":"I_Series!K340","v":"Being published with this model"},{"$f":"I_Series!L340","v":0},{"$f":"I_Series!M340","v":0},{"$f":"I_Series!N340","v":0},{"$f":"I_Series!O340","v":0},{"$f":"I_Series!P340","v":0},{"$f":"I_Series!Q340","v":0},{"$f":"I_Series!R340","v":0},{"$f":"I_Series!S340","v":0},{"$f":"I_Series!T340","v":0},{"$f":"I_Series!U340","v":0},{"$f":"I_Series!V340","v":0},{"$f":"I_Series!W340","v":0},{"$f":"I_Series!X340","v":0},null,null,{"$f":"I_Series!AA340","v":3.2300000000000002E-2},{"$f":"I_Series!AB340","v":3.2300000000000002E-2},{"$f":"I_Series!AC340","v":3.2300000000000002E-2},{"$f":"I_Series!AD340","v":3.2300000000000002E-2},{"$f":"I_Series!AE340","v":4.2000000000000003E-2},{"$f":"I_Series!AF340","v":4.2000000000000003E-2},{"$f":"I_Series!AG340","v":4.2000000000000003E-2},{"$f":"I_Series!AH340","v":6.1999999999999998E-3},{"$f":"I_Series!AI340","v":6.1999999999999998E-3},{"$f":"I_Series!AJ340","v":6.1999999999999998E-3},{"$f":"I_Series!AK340","v":6.1999999999999998E-3},{"$f":"I_Series!AL340","v":6.1999999999999998E-3},{"$f":"I_Series!AM340","v":5.0336934060077826E-3},{"$f":"I_Series!AN340","v":5.0336934060077826E-3},{"$f":"I_Series!AO340","v":5.0336934060077826E-3},{"$f":"I_Series!AP340","v":5.0336934060077826E-3},{"$f":"I_Series!AQ340","v":5.0336934060077826E-3},{"$f":"I_Series!AR340","v":5.0336934060077826E-3},{"$f":"I_Series!AS340","v":5.0336934060077826E-3},{"$f":"I_Series!AT340","v":5.0336934060077826E-3},{"$f":"I_Series!AU340","v":5.0336934060077826E-3},{"$f":"I_Series!AV340","v":5.0336934060077826E-3},{"$f":"I_Series!AW340","v":5.0336934060077826E-3},{"$f":"I_Series!AX340","v":5.0336934060077826E-3},{"$f":"I_Series!AY340","v":5.0336934060077826E-3},{"$f":"I_Series!AZ340","v":5.0336934060077826E-3},{"$f":"I_Series!BA340","v":5.0336934060077826E-3},{"$f":"I_Series!BB340","v":5.0336934060077826E-3},{"$f":"I_Series!BC340","v":5.0336934060077826E-3},{"$f":"I_Series!BD340","v":5.0336934060077826E-3},{"$f":"I_Series!BE340","v":5.0336934060077826E-3},{"$f":"I_Series!BF340","v":5.0336934060077826E-3},{"$f":"I_Series!BG340","v":5.0336934060077826E-3},{"$f":"I_Series!BH340","v":5.0336934060077826E-3},{"$f":"I_Series!BI340","v":5.0336934060077826E-3},{"$f":"I_Series!BJ340","v":5.0336934060077826E-3}]
[null,null,null,null,{"$f":"I_Series!E341","v":"Notional allowed cost of debt pre-tax (medium)"},null,{"$f":"I_Series!G341","v":"%"},null,{"$f":"I_Series!I341","v":"H7 WACC calculator"},null,{"$f":"I_Series!K341","v":"Being published with this model"},{"$f":"I_Series!L341","v":0},{"$f":"I_Series!M341","v":0},{"$f":"I_Series!N341","v":0},{"$f":"I_Series!O341","v":0},{"$f":"I_Series!P341","v":0},{"$f":"I_Series!Q341","v":0},{"$f":"I_Series!R341","v":0},{"$f":"I_Series!S341","v":0},{"$f":"I_Series!T341","v":0},{"$f":"I_Series!U341","v":0},{"$f":"I_Series!V341","v":0},{"$f":"I_Series!W341","v":0},{"$f":"I_Series!X341","v":0},null,null,{"$f":"I_Series!AA341","v":3.2300000000000002E-2},{"$f":"I_Series!AB341","v":3.2300000000000002E-2},{"$f":"I_Series!AC341","v":3.2300000000000002E-2},{"$f":"I_Series!AD341","v":3.2300000000000002E-2},{"$f":"I_Series!AE341","v":4.2000000000000003E-2},{"$f":"I_Series!AF341","v":4.2000000000000003E-2},{"$f":"I_Series!AG341","v":4.2000000000000003E-2},{"$f":"I_Series!AH341","v":6.1999999999999998E-3},{"$f":"I_Series!AI341","v":6.1999999999999998E-3},{"$f":"I_Series!AJ341","v":6.1999999999999998E-3},{"$f":"I_Series!AK341","v":6.1999999999999998E-3},{"$f":"I_Series!AL341","v":6.1999999999999998E-3},{"$f":"I_Series!AM341","v":5.0336934060077826E-3},{"$f":"I_Series!AN341","v":5.0336934060077826E-3},{"$f":"I_Series!AO341","v":5.0336934060077826E-3},{"$f":"I_Series!AP341","v":5.0336934060077826E-3},{"$f":"I_Series!AQ341","v":5.0336934060077826E-3},{"$f":"I_Series!AR341","v":5.0336934060077826E-3},{"$f":"I_Series!AS341","v":5.0336934060077826E-3},{"$f":"I_Series!AT341","v":5.0336934060077826E-3},{"$f":"I_Series!AU341","v":5.0336934060077826E-3},{"$f":"I_Series!AV341","v":5.0336934060077826E-3},{"$f":"I_Series!AW341","v":5.0336934060077826E-3},{"$f":"I_Series!AX341","v":5.0336934060077826E-3},{"$f":"I_Series!AY341","v":5.0336934060077826E-3},{"$f":"I_Series!AZ341","v":5.0336934060077826E-3},{"$f":"I_Series!BA341","v":5.0336934060077826E-3},{"$f":"I_Series!BB341","v":5.0336934060077826E-3},{"$f":"I_Series!BC341","v":5.0336934060077826E-3},{"$f":"I_Series!BD341","v":5.0336934060077826E-3},{"$f":"I_Series!BE341","v":5.0336934060077826E-3},{"$f":"I_Series!BF341","v":5.0336934060077826E-3},{"$f":"I_Series!BG341","v":5.0336934060077826E-3},{"$f":"I_Series!BH341","v":5.0336934060077826E-3},{"$f":"I_Series!BI341","v":5.0336934060077826E-3},{"$f":"I_Series!BJ341","v":5.0336934060077826E-3}]
[null,null,null,null,{"$f":"I_Series!E342","v":"Notional allowed cost of debt pre-tax (low)"},null,{"$f":"I_Series!G342","v":"%"},{"$f":"I_Series!H342","v":"In RPI-real terms"},{"$f":"I_Series!I342","v":"H7 WACC calculator"},{"$f":"I_Series!J342","v":0},{"$f":"I_Series!K342","v":"Being published with this model"},{"$f":"I_Series!L342","v":0},{"$f":"I_Series!M342","v":0},{"$f":"I_Series!N342","v":0},{"$f":"I_Series!O342","v":0},{"$f":"I_Series!P342","v":0},{"$f":"I_Series!Q342","v":0},{"$f":"I_Series!R342","v":0},{"$f":"I_Series!S342","v":0},{"$f":"I_Series!T342","v":0},{"$f":"I_Series!U342","v":0},{"$f":"I_Series!V342","v":0},{"$f":"I_Series!W342","v":0},{"$f":"I_Series!X342","v":0},{"$f":"I_Series!Y342","v":0},{"$f":"I_Series!Z342","v":0},{"$f":"I_Series!AA342","v":3.2300000000000002E-2},{"$f":"I_Series!AB342","v":3.2300000000000002E-2},{"$f":"I_Series!AC342","v":3.2300000000000002E-2},{"$f":"I_Series!AD342","v":3.2300000000000002E-2},{"$f":"I_Series!AE342","v":4.2000000000000003E-2},{"$f":"I_Series!AF342","v":4.2000000000000003E-2},{"$f":"I_Series!AG342","v":4.2000000000000003E-2},{"$f":"I_Series!AH342","v":6.1999999999999998E-3},{"$f":"I_Series!AI342","v":6.1999999999999998E-3},{"$f":"I_Series!AJ342","v":6.1999999999999998E-3},{"$f":"I_Series!AK342","v":6.1999999999999998E-3},{"$f":"I_Series!AL342","v":6.1999999999999998E-3},{"$f":"I_Series!AM342","v":5.0336934060077826E-3},{"$f":"I_Series!AN342","v":5.0336934060077826E-3},{"$f":"I_Series!AO342","v":5.0336934060077826E-3},{"$f":"I_Series!AP342","v":5.0336934060077826E-3},{"$f":"I_Series!AQ342","v":5.0336934060077826E-3},{"$f":"I_Series!AR342","v":5.0336934060077826E-3},{"$f":"I_Series!AS342","v":5.0336934060077826E-3},{"$f":"I_Series!AT342","v":5.0336934060077826E-3},{"$f":"I_Series!AU342","v":5.0336934060077826E-3},{"$f":"I_Series!AV342","v":5.0336934060077826E-3},{"$f":"I_Series!AW342","v":5.0336934060077826E-3},{"$f":"I_Series!AX342","v":5.0336934060077826E-3},{"$f":"I_Series!AY342","v":5.0336934060077826E-3},{"$f":"I_Series!AZ342","v":5.0336934060077826E-3},{"$f":"I_Series!BA342","v":5.0336934060077826E-3},{"$f":"I_Series!BB342","v":5.0336934060077826E-3},{"$f":"I_Series!BC342","v":5.0336934060077826E-3},{"$f":"I_Series!BD342","v":5.0336934060077826E-3},{"$f":"I_Series!BE342","v":5.0336934060077826E-3},{"$f":"I_Series!BF342","v":5.0336934060077826E-3},{"$f":"I_Series!BG342","v":5.0336934060077826E-3},{"$f":"I_Series!BH342","v":5.0336934060077826E-3},{"$f":"I_Series!BI342","v":5.0336934060077826E-3},{"$f":"I_Series!BJ342","v":5.0336934060077826E-3}]
[null,null,null,null,"Notional allowed cost of debt pre-tax",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA39:AA41, MATCH($F38, $E39:$E41,0))","v":3.2300000000000002E-2},{"$f":"INDEX(AB39:AB41, MATCH($F38, $E39:$E41,0))","v":3.2300000000000002E-2},3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,{"$f":"INDEX(BF39:BF41, MATCH($F38, $E39:$E41,0))","v":5.0336934060077826E-3},{"$f":"INDEX(BG39:BG41, MATCH($F38, $E39:$E41,0))","v":5.0336934060077826E-3},5.0336934060077826E-3,5.0336934060077826E-3,{"$f":"INDEX(BJ39:BJ41, MATCH($F38, $E39:$E41,0))","v":5.0336934060077826E-3}]
[]
[null,"Notional WACC (real)"]
[]
[null,null,null,null,{"$f":"C_LookForward!E$101","v":"Gearing target A"},{"$f":"C_LookForward!F$101","v":0},{"$f":"C_LookForward!G$101","v":"%"},{"$f":"C_LookForward!H$101","v":0},{"$f":"C_LookForward!I$101","v":"CAA"},{"$f":"C_LookForward!J$101","v":0},{"$f":"C_LookForward!K$101","v":"Being published with this model"},{"$f":"C_LookForward!L$101","v":0},{"$f":"C_LookForward!M$101","v":0},{"$f":"C_LookForward!N$101","v":0},{"$f":"C_LookForward!O$101","v":0},{"$f":"C_LookForward!P$101","v":0},{"$f":"C_LookForward!Q$101","v":0},{"$f":"C_LookForward!R$101","v":0},{"$f":"C_LookForward!S$101","v":0},{"$f":"C_LookForward!T$101","v":0},{"$f":"C_LookForward!U$101","v":0},{"$f":"C_LookForward!V$101","v":0},{"$f":"C_LookForward!W$101","v":0},{"$f":"C_LookForward!X$101","v":0},{"$f":"C_LookForward!Y$101","v":0},{"$f":"C_LookForward!Z$101","v":0},{"$f":"C_LookForward!AA$101","v":0.6},{"$f":"C_LookForward!AB$101","v":0.6},{"$f":"C_LookForward!AC$101","v":0.6},{"$f":"C_LookForward!AD$101","v":0.6},{"$f":"C_LookForward!AE$101","v":0.6},{"$f":"C_LookForward!AF$101","v":0.6708841268914707},{"$f":"C_LookForward!AG$101","v":0.66112028390998734},{"$f":"C_LookForward!AH$101","v":0.6},{"$f":"C_LookForward!AI$101","v":0.6},{"$f":"C_LookForward!AJ$101","v":0.6},{"$f":"C_LookForward!AK$101","v":0.6},{"$f":"C_LookForward!AL$101","v":0.6},{"$f":"C_LookForward!AM$101","v":0.60099999999999998},{"$f":"C_LookForward!AN$101","v":0.6},{"$f":"C_LookForward!AO$101","v":0.6},{"$f":"C_LookForward!AP$101","v":0.6},{"$f":"C_LookForward!AQ$101","v":0.6},{"$f":"C_LookForward!AR$101","v":0.6},{"$f":"C_LookForward!AS$101","v":0.6},{"$f":"C_LookForward!AT$101","v":0.6},{"$f":"C_LookForward!AU$101","v":0.6},{"$f":"C_LookForward!AV$101","v":0.6},{"$f":"C_LookForward!AW$101","v":0.6},{"$f":"C_LookForward!AX$101","v":0.6},{"$f":"C_LookForward!AY$101","v":0.6},{"$f":"C_LookForward!AZ$101","v":0.6},{"$f":"C_LookForward!BA$101","v":0.6},{"$f":"C_LookForward!BB$101","v":0.6},{"$f":"C_LookForward!BC$101","v":0.6},{"$f":"C_LookForward!BD$101","v":0.6},{"$f":"C_LookForward!BE$101","v":0.6},{"$f":"C_LookForward!BF$101","v":0.6},{"$f":"C_LookForward!BG$101","v":0.6},{"$f":"C_LookForward!BH$101","v":0.6},{"$f":"C_LookForward!BI$101","v":0.6},{"$f":"C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,{"$f":"E42","v":"Notional allowed cost of debt pre-tax"},{"$f":"F42","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,{"$f":"BE42","v":5.0336934060077826E-3},5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3]
[null,null,null,null,{"$f":" E30","v":"Cost of Equity - post tax"},null,{"$f":" G30","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA30","v":7.2499999999999995E-2},{"$f":" AB30","v":7.2499999999999995E-2},7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,{"$f":" AH30","v":6.9500000000000006E-2},6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[null,null,null,null,"Notionall vanilla WACC",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA47 * AA46 + AA48 * (1 - AA46)","v":4.8379999999999999E-2},{"$f":" AB47 * AB46 + AB48 * (1 - AB46)","v":4.8379999999999999E-2},4.8379999999999999E-2,4.8379999999999999E-2,5.4199999999999998E-2,5.2860823812581469E-2,5.5897457156851418E-2,3.1520000000000006E-2,3.1520000000000006E-2,3.1520000000000006E-2,{"$f":" AK47 * AK46 + AK48 * (1 - AK46)","v":3.1520000000000006E-2},3.1520000000000006E-2,3.2456080590664044E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,{"$f":" BH47 * BH46 + BH48 * (1 - BH46)","v":3.252480837809426E-2},{"$f":" BI47 * BI46 + BI48 * (1 - BI46)","v":3.252480837809426E-2},{"$f":" BJ47 * BJ46 + BJ48 * (1 - BJ46)","v":3.252480837809426E-2}]
[]
[null,null,null,null,{"$f":"C_LookForward!E$101","v":"Gearing target A"},{"$f":"C_LookForward!F$101","v":0},{"$f":"C_LookForward!G$101","v":"%"},{"$f":"C_LookForward!H$101","v":0},{"$f":"C_LookForward!I$101","v":"CAA"},{"$f":"C_LookForward!J$101","v":0},{"$f":"C_LookForward!K$101","v":"Being published with this model"},{"$f":"C_LookForward!L$101","v":0},{"$f":"C_LookForward!M$101","v":0},{"$f":"C_LookForward!N$101","v":0},{"$f":"C_LookForward!O$101","v":0},{"$f":"C_LookForward!P$101","v":0},{"$f":"C_LookForward!Q$101","v":0},{"$f":"C_LookForward!R$101","v":0},{"$f":"C_LookForward!S$101","v":0},{"$f":"C_LookForward!T$101","v":0},{"$f":"C_LookForward!U$101","v":0},{"$f":"C_LookForward!V$101","v":0},{"$f":"C_LookForward!W$101","v":0},{"$f":"C_LookForward!X$101","v":0},{"$f":"C_LookForward!Y$101","v":0},{"$f":"C_LookForward!Z$101","v":0},{"$f":"C_LookForward!AA$101","v":0.6},{"$f":"C_LookForward!AB$101","v":0.6},{"$f":"C_LookForward!AC$101","v":0.6},{"$f":"C_LookForward!AD$101","v":0.6},{"$f":"C_LookForward!AE$101","v":0.6},{"$f":"C_LookForward!AF$101","v":0.6708841268914707},{"$f":"C_LookForward!AG$101","v":0.66112028390998734},{"$f":"C_LookForward!AH$101","v":0.6},{"$f":"C_LookForward!AI$101","v":0.6},{"$f":"C_LookForward!AJ$101","v":0.6},{"$f":"C_LookForward!AK$101","v":0.6},{"$f":"C_LookForward!AL$101","v":0.6},{"$f":"C_LookForward!AM$101","v":0.60099999999999998},{"$f":"C_LookForward!AN$101","v":0.6},{"$f":"C_LookForward!AO$101","v":0.6},{"$f":"C_LookForward!AP$101","v":0.6},{"$f":"C_LookForward!AQ$101","v":0.6},{"$f":"C_LookForward!AR$101","v":0.6},{"$f":"C_LookForward!AS$101","v":0.6},{"$f":"C_LookForward!AT$101","v":0.6},{"$f":"C_LookForward!AU$101","v":0.6},{"$f":"C_LookForward!AV$101","v":0.6},{"$f":"C_LookForward!AW$101","v":0.6},{"$f":"C_LookForward!AX$101","v":0.6},{"$f":"C_LookForward!AY$101","v":0.6},{"$f":"C_LookForward!AZ$101","v":0.6},{"$f":"C_LookForward!BA$101","v":0.6},{"$f":"C_LookForward!BB$101","v":0.6},{"$f":"C_LookForward!BC$101","v":0.6},{"$f":"C_LookForward!BD$101","v":0.6},{"$f":"C_LookForward!BE$101","v":0.6},{"$f":"C_LookForward!BF$101","v":0.6},{"$f":"C_LookForward!BG$101","v":0.6},{"$f":"C_LookForward!BH$101","v":0.6},{"$f":"C_LookForward!BI$101","v":0.6},{"$f":"C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,{"$f":"E47","v":"Notional allowed cost of debt pre-tax"},{"$f":"F47","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,3.2300000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3,5.0336934060077826E-3]
[null,null,null,null,{"$f":" E34","v":"Cost of equity - pre tax"},{"$f":" F34","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0624999999999983E-2,9.0624999999999983E-2,8.9506172839506154E-2,8.9506172839506154E-2,8.9506172839506154E-2,9.2592592592592587E-2,0.10248148148148148,8.5802469135802473E-2,9.0849673202614389E-2,9.2666666666666675E-2,9.2666666666666675E-2,{"$f":" AL34","v":9.2666666666666675E-2},9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2,9.8348641114965288E-2]
[null,null,null,null,"Notional pre tax WACC",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA52 * AA51 + AA53 * (1 - AA51)","v":5.5629999999999999E-2},{"$f":" AB52 * AB51 + AB53 * (1 - AB51)","v":5.5629999999999999E-2},5.5182469135802464E-2,5.5182469135802464E-2,6.1002469135802463E-2,5.8650825283935226E-2,6.2495947273147806E-2,{"$f":" AH52 * AH51 + AH53 * (1 - AH51)","v":3.8040987654320992E-2},4.0059869281045761E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.2266357541881829E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,{"$f":" BF52 * BF51 + BF53 * (1 - BF51)","v":4.2359672489590786E-2},{"$f":" BG52 * BG51 + BG53 * (1 - BG51)","v":4.2359672489590786E-2},{"$f":" BH52 * BH51 + BH53 * (1 - BH51)","v":4.2359672489590786E-2},{"$f":" BI52 * BI51 + BI53 * (1 - BI51)","v":4.2359672489590786E-2},4.2359672489590786E-2]
[]
[null,null,null,null,{"$f":" I_InputSets!E$587","v":"Vanilla or pre-tax WACC selection"},{"$f":" I_InputSets!F$587","v":"Pre-tax"},{"$f":" I_InputSets!G$587","v":"selection"}]
[null,null,null,null,{"$f":" E49","v":"Notionall vanilla WACC"},{"$f":" F49","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8379999999999999E-2,4.8379999999999999E-2,4.8379999999999999E-2,4.8379999999999999E-2,5.4199999999999998E-2,5.2860823812581469E-2,5.5897457156851418E-2,{"$f":" AH49","v":3.1520000000000006E-2},3.1520000000000006E-2,{"$f":" AJ49","v":3.1520000000000006E-2},3.1520000000000006E-2,3.1520000000000006E-2,3.2456080590664044E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2,3.252480837809426E-2]
[null,null,null,null,{"$f":" E54","v":"Notional pre tax WACC"},{"$f":" F54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5629999999999999E-2,5.5629999999999999E-2,5.5182469135802464E-2,5.5182469135802464E-2,6.1002469135802463E-2,5.8650825283935226E-2,{"$f":" AG54","v":6.2495947273147806E-2},3.8040987654320992E-2,4.0059869281045761E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.2266357541881829E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2]
[null,null,null,null,{"$f":" I_Series!E$345","v":"Adjustment to WACC"},{"$f":" I_Series!F$345","v":0},{"$f":" I_Series!G$345","v":"%"},{"$f":" I_Series!H$345","v":"In RPI-real terms"},{"$f":" I_Series!I$345","v":0},{"$f":" I_Series!J$345","v":0},{"$f":" I_Series!K$345","v":0},{"$f":" I_Series!L$345","v":0},{"$f":" I_Series!M$345","v":0},{"$f":" I_Series!N$345","v":0},{"$f":" I_Series!O$345","v":0},{"$f":" I_Series!P$345","v":0},{"$f":" I_Series!Q$345","v":0},{"$f":" I_Series!R$345","v":0},{"$f":" I_Series!S$345","v":0},{"$f":" I_Series!T$345","v":0},{"$f":" I_Series!U$345","v":0},{"$f":" I_Series!V$345","v":0},{"$f":" I_Series!W$345","v":0},{"$f":" I_Series!X$345","v":0},{"$f":" I_Series!Y$345","v":0},{"$f":" I_Series!Z$345","v":0},{"$f":" I_Series!AA$345","v":0},{"$f":" I_Series!AB$345","v":0},{"$f":" I_Series!AC$345","v":0},{"$f":" I_Series!AD$345","v":0},{"$f":" I_Series!AE$345","v":0},{"$f":" I_Series!AF$345","v":-1.0699999999999999E-2},{"$f":" I_Series!AG$345","v":-1.4591843651448128E-2},{"$f":" I_Series!AH$345","v":0},{"$f":" I_Series!AI$345","v":0},{"$f":" I_Series!AJ$345","v":0},{"$f":" I_Series!AK$345","v":0},{"$f":" I_Series!AL$345","v":0},{"$f":" I_Series!AM$345","v":0},{"$f":" I_Series!AN$345","v":0},{"$f":" I_Series!AO$345","v":0},{"$f":" I_Series!AP$345","v":0},{"$f":" I_Series!AQ$345","v":0},{"$f":" I_Series!AR$345","v":0},{"$f":" I_Series!AS$345","v":0},{"$f":" I_Series!AT$345","v":0},{"$f":" I_Series!AU$345","v":0},{"$f":" I_Series!AV$345","v":0},{"$f":" I_Series!AW$345","v":0},{"$f":" I_Series!AX$345","v":0},{"$f":" I_Series!AY$345","v":0},{"$f":" I_Series!AZ$345","v":0},{"$f":" I_Series!BA$345","v":0},{"$f":" I_Series!BB$345","v":0},{"$f":" I_Series!BC$345","v":0},{"$f":" I_Series!BD$345","v":0},{"$f":" I_Series!BE$345","v":0},{"$f":" I_Series!BF$345","v":0},{"$f":" I_Series!BG$345","v":0},{"$f":" I_Series!BH$345","v":0},{"$f":" I_Series!BI$345","v":0},{"$f":" I_Series!BJ$345","v":0}]
[null,null,null,null,"Notional WACC (real)",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$56 = Vanilla, AA57, AA58) + AA59","v":5.5629999999999999E-2},5.5629999999999999E-2,5.5182469135802464E-2,5.5182469135802464E-2,6.1002469135802463E-2,4.7950825283935225E-2,{"$f":"IF($F$56 = Vanilla, AG57, AG58) + AG59","v":4.7904103621699681E-2},{"$f":"IF($F$56 = Vanilla, AH57, AH58) + AH59","v":3.8040987654320992E-2},4.0059869281045761E-2,{"$f":"IF($F$56 = Vanilla, AJ57, AJ58) + AJ59","v":4.0786666666666672E-2},4.0786666666666672E-2,4.0786666666666672E-2,4.2266357541881829E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2]
[]
[null,null,"Selected WACC input method:"]
[null,null,null,null,{"$f":" I_Global!E$79","v":"WACC input method 1"},{"$f":" I_Global!F$79","v":"Profiled input"}]
[null,null,null,null,{"$f":" I_Global!E$80","v":"WACC input method 2"},{"$f":" I_Global!F$80","v":"Calculated from CoE/CoD inputs"}]
[null,null,null,null,{"$f":" I_InputSets!E$586","v":"WACC calculation method selection"},{"$f":" I_InputSets!F$586","v":"Profiled input"}]
[null,null,null,null,{"$f":"E60","v":"Notional WACC (real)"},{"$f":" I_Global!F$80","v":"Calculated from CoE/CoD inputs"},{"$f":"G60","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA60","v":5.5629999999999999E-2},{"$f":"AB60","v":5.5629999999999999E-2},5.5182469135802464E-2,5.5182469135802464E-2,6.1002469135802463E-2,4.7950825283935225E-2,4.7904103621699681E-2,{"$f":"AH60","v":3.8040987654320992E-2},4.0059869281045761E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.0786666666666672E-2,4.2266357541881829E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2,4.2359672489590786E-2]
[null,null,null,null,{"$f":"I_Series!E$348","v":"Notional WACC"},{"$f":" I_Global!F$79","v":"Profiled input"},{"$f":"I_Series!G$348","v":"%"},{"$f":"I_Series!H$348","v":"In RPI-real terms"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$348","v":5.6000000000000001E-2},{"$f":"I_Series!AB$348","v":5.6000000000000001E-2},{"$f":"I_Series!AC$348","v":5.6000000000000001E-2},{"$f":"I_Series!AD$348","v":5.6000000000000001E-2},{"$f":"I_Series!AE$348","v":5.3499999999999999E-2},{"$f":"I_Series!AF$348","v":5.3499999999999999E-2},{"$f":"I_Series!AG$348","v":5.3499999999999999E-2},{"$f":"I_Series!AH$348","v":4.0099999999999997E-2},{"$f":"I_Series!AI$348","v":4.0099999999999997E-2},{"$f":"I_Series!AJ$348","v":4.0099999999999997E-2},{"$f":"I_Series!AK$348","v":4.0099999999999997E-2},{"$f":"I_Series!AL$348","v":4.0099999999999997E-2},{"$f":"I_Series!AM$348","v":4.1827376200704466E-2},{"$f":"I_Series!AN$348","v":4.1827376200704466E-2},{"$f":"I_Series!AO$348","v":4.1827376200704466E-2},{"$f":"I_Series!AP$348","v":4.1827376200704466E-2},{"$f":"I_Series!AQ$348","v":4.1827376200704466E-2},{"$f":"I_Series!AR$348","v":4.1827376200704466E-2},{"$f":"I_Series!AS$348","v":4.1827376200704466E-2},{"$f":"I_Series!AT$348","v":4.1827376200704466E-2},{"$f":"I_Series!AU$348","v":4.1827376200704466E-2},{"$f":"I_Series!AV$348","v":4.1827376200704466E-2},{"$f":"I_Series!AW$348","v":4.1827376200704466E-2},{"$f":"I_Series!AX$348","v":4.1827376200704466E-2},{"$f":"I_Series!AY$348","v":4.1827376200704466E-2},{"$f":"I_Series!AZ$348","v":4.1827376200704466E-2},{"$f":"I_Series!BA$348","v":4.1827376200704466E-2},{"$f":"I_Series!BB$348","v":4.1827376200704466E-2},{"$f":"I_Series!BC$348","v":4.1827376200704466E-2},{"$f":"I_Series!BD$348","v":4.1827376200704466E-2},{"$f":"I_Series!BE$348","v":4.1827376200704466E-2},{"$f":"I_Series!BF$348","v":4.1827376200704466E-2},{"$f":"I_Series!BG$348","v":4.1827376200704466E-2},{"$f":"I_Series!BH$348","v":4.1827376200704466E-2},{"$f":"I_Series!BI$348","v":4.1827376200704466E-2},{"$f":"I_Series!BJ$348","v":4.1827376200704466E-2}]
[null,null,null,null,"Notional WACC (real)",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$66:AA$67,MATCH($F$65,$F$66:$F$67,0))","v":5.6000000000000001E-2},{"$f":"INDEX(AB$66:AB$67,MATCH($F$65,$F$66:$F$67,0))","v":5.6000000000000001E-2},{"$f":"INDEX(AC$66:AC$67,MATCH($F$65,$F$66:$F$67,0))","v":5.6000000000000001E-2},{"$f":"INDEX(AD$66:AD$67,MATCH($F$65,$F$66:$F$67,0))","v":5.6000000000000001E-2},5.3499999999999999E-2,5.3499999999999999E-2,{"$f":"INDEX(AG$66:AG$67,MATCH($F$65,$F$66:$F$67,0))","v":5.3499999999999999E-2},{"$f":"INDEX(AH$66:AH$67,MATCH($F$65,$F$66:$F$67,0))","v":4.0099999999999997E-2},{"$f":"INDEX(AI$66:AI$67,MATCH($F$65,$F$66:$F$67,0))","v":4.0099999999999997E-2},4.0099999999999997E-2,4.0099999999999997E-2,4.0099999999999997E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2,4.1827376200704466E-2]
[]
[]
[null,"Notional WACC (nominal)"]
[]
[null,null,null,null,{"$f":"C_Index!E$113","v":"Indexation for calculating the discount rate factor"},null,{"$f":"C_Index!G$113","v":"%"},null,null,null,null,{"$f":"C_Index!L$113","v":0},{"$f":"C_Index!M$113","v":0},{"$f":"C_Index!N$113","v":0},{"$f":"C_Index!O$113","v":0},{"$f":"C_Index!P$113","v":0},{"$f":"C_Index!Q$113","v":0},{"$f":"C_Index!R$113","v":0},{"$f":"C_Index!S$113","v":0},{"$f":"C_Index!T$113","v":0},{"$f":"C_Index!U$113","v":0},{"$f":"C_Index!V$113","v":0},{"$f":"C_Index!W$113","v":0},{"$f":"C_Index!X$113","v":0},null,null,{"$f":"C_Index!AA$113","v":9.7969014451244618E-3},{"$f":"C_Index!AB$113","v":1.7437550362610743E-2},{"$f":"C_Index!AC$113","v":3.5829690172970885E-2},{"$f":"C_Index!AD$113","v":3.3428143254732756E-2},{"$f":"C_Index!AE$113","v":2.5628884285291642E-2},{"$f":"C_Index!AF$113","v":1.5033471837488488E-2},{"$f":"C_Index!AG$113","v":4.0452568439605319E-2},{"$f":"C_Index!AH$113","v":0.11636903442622959},{"$f":"C_Index!AI$113","v":0.10710615888928011},{"$f":"C_Index!AJ$113","v":1.4955779746897546E-2},{"$f":"C_Index!AK$113","v":-3.5319974581126123E-3},{"$f":"C_Index!AL$113","v":9.6973912449365152E-3},{"$f":"C_Index!AM$113","v":2.5721321559330601E-2},{"$f":"C_Index!AN$113","v":3.0000000000000027E-2},{"$f":"C_Index!AO$113","v":3.0000000000000027E-2},{"$f":"C_Index!AP$113","v":3.0000000000000027E-2},{"$f":"C_Index!AQ$113","v":3.0000000000000027E-2},{"$f":"C_Index!AR$113","v":3.0000000000000027E-2},{"$f":"C_Index!AS$113","v":3.0000000000000027E-2},{"$f":"C_Index!AT$113","v":3.0000000000000027E-2},{"$f":"C_Index!AU$113","v":3.0000000000000027E-2},{"$f":"C_Index!AV$113","v":3.0000000000000027E-2},{"$f":"C_Index!AW$113","v":3.0000000000000027E-2},{"$f":"C_Index!AX$113","v":3.0000000000000027E-2},{"$f":"C_Index!AY$113","v":3.0000000000000027E-2},{"$f":"C_Index!AZ$113","v":3.0000000000000027E-2},{"$f":"C_Index!BA$113","v":3.0000000000000027E-2},{"$f":"C_Index!BB$113","v":3.0000000000000027E-2},{"$f":"C_Index!BC$113","v":3.0000000000000027E-2},{"$f":"C_Index!BD$113","v":3.0000000000000027E-2},{"$f":"C_Index!BE$113","v":3.0000000000000027E-2},{"$f":"C_Index!BF$113","v":3.0000000000000027E-2},{"$f":"C_Index!BG$113","v":3.0000000000000027E-2},{"$f":"C_Index!BH$113","v":3.0000000000000027E-2},{"$f":"C_Index!BI$113","v":3.0000000000000027E-2},{"$f":"C_Index!BJ$113","v":3.0000000000000027E-2}]
[null,null,null,null,"Notional WACC (nominal)",null,{"$f":"I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA$68) *(1+AA$73) -1","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,{"$f":"(1+AF$68) *(1+AF$73) -1","v":6.9337762580794271E-2},{"$f":"(1+AG$68) *(1+AG$73) -1","v":9.6116780851124295E-2},{"$f":"(1+AH$68) *(1+AH$73) -1","v":0.16113543270672137},{"$f":"(1+AI$68) *(1+AI$73) -1","v":0.15150111586074022},5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[]
["End of spreadsheet"]

{"sheet":"C_LookForward","index":31,"n_rows":248,"n_cols":62,"rows_kept":248,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Look forward"]
[]
[null,"Look forward Calc Requirements"]
[null,null,null,"Capex"]
[null,null,null,null,{"$f":" C_Capex!E$118","v":"Total capex"},{"$f":" C_Capex!F$118","v":0},{"$f":" C_Capex!G$118","v":"£'m nominal"},{"$f":" C_Capex!H$118","v":0},{"$f":" C_Capex!I$118","v":0},{"$f":" C_Capex!J$118","v":0},{"$f":" C_Capex!K$118","v":0},{"$f":" C_Capex!L$118","v":0},{"$f":" C_Capex!M$118","v":0},{"$f":" C_Capex!N$118","v":0},{"$f":" C_Capex!O$118","v":0},{"$f":" C_Capex!P$118","v":0},{"$f":" C_Capex!Q$118","v":0},{"$f":" C_Capex!R$118","v":0},{"$f":" C_Capex!S$118","v":0},{"$f":" C_Capex!T$118","v":0},{"$f":" C_Capex!U$118","v":0},{"$f":" C_Capex!V$118","v":0},{"$f":" C_Capex!W$118","v":0},{"$f":" C_Capex!X$118","v":0},{"$f":" C_Capex!Y$118","v":51575.675398301762},null,{"$f":" C_Capex!AA$118","v":0},{"$f":" C_Capex!AB$118","v":0},{"$f":" C_Capex!AC$118","v":0},{"$f":" C_Capex!AD$118","v":0},{"$f":" C_Capex!AE$118","v":0},{"$f":" C_Capex!AF$118","v":447},{"$f":" C_Capex!AG$118","v":283.99999999999994},{"$f":" C_Capex!AH$118","v":410.69830564149203},{"$f":" C_Capex!AI$118","v":681.94451080656995},{"$f":" C_Capex!AJ$118","v":850.39741114668288},{"$f":" C_Capex!AK$118","v":1221.3729846703261},{"$f":" C_Capex!AL$118","v":1162.7080212555354},{"$f":" C_Capex!AM$118","v":1522.0805993388838},{"$f":" C_Capex!AN$118","v":1564.134243866207},{"$f":" C_Capex!AO$118","v":1616.9624617093907},{"$f":" C_Capex!AP$118","v":1348.9436798551378},{"$f":" C_Capex!AQ$118","v":1490.3154854043403},{"$f":" C_Capex!AR$118","v":1106.0966339719282},{"$f":" C_Capex!AS$118","v":1530.721148145846},{"$f":" C_Capex!AT$118","v":2030.1307891780759},{"$f":" C_Capex!AU$118","v":2611.5317068991699},{"$f":" C_Capex!AV$118","v":1704.2198060334947},{"$f":" C_Capex!AW$118","v":1755.3464002144995},{"$f":" C_Capex!AX$118","v":1808.0067922209346},{"$f":" C_Capex!AY$118","v":1862.2469959875627},{"$f":" C_Capex!AZ$118","v":1918.1144058671896},{"$f":" C_Capex!BA$118","v":1975.6578380432054},{"$f":" C_Capex!BB$118","v":2034.9275731845016},{"$f":" C_Capex!BC$118","v":2095.9754003800367},{"$f":" C_Capex!BD$118","v":2158.8546623914376},{"$f":" C_Capex!BE$118","v":2223.6203022631807},{"$f":" C_Capex!BF$118","v":2290.3289113310761},{"$f":" C_Capex!BG$118","v":2359.0387786710085},{"$f":" C_Capex!BH$118","v":2429.8099420311391},{"$f":" C_Capex!BI$118","v":2502.7042402920729},{"$f":" C_Capex!BJ$118","v":2577.7853675008355}]
[null,null,null,null,{"$f":" I_Series!E$295","v":"Capex look forward Year +1"},{"$f":" I_Series!F$295","v":0},{"$f":" I_Series!G$295","v":"% of look forward capex"},{"$f":" I_Series!H$295","v":0},{"$f":" I_Series!I$295","v":"CAA"},{"$f":" I_Series!J$295","v":0},{"$f":" I_Series!K$295","v":"Being published with this model"},{"$f":" I_Series!L$295","v":0},{"$f":" I_Series!M$295","v":0},{"$f":" I_Series!N$295","v":0},{"$f":" I_Series!O$295","v":0},{"$f":" I_Series!P$295","v":0},{"$f":" I_Series!Q$295","v":0},{"$f":" I_Series!R$295","v":0},{"$f":" I_Series!S$295","v":0},{"$f":" I_Series!T$295","v":0},{"$f":" I_Series!U$295","v":0},{"$f":" I_Series!V$295","v":0},{"$f":" I_Series!W$295","v":0},{"$f":" I_Series!X$295","v":0},{"$f":" I_Series!Y$295","v":0},null,{"$f":" I_Series!AA$295","v":1},{"$f":" I_Series!AB$295","v":1},{"$f":" I_Series!AC$295","v":1},{"$f":" I_Series!AD$295","v":1},{"$f":" I_Series!AE$295","v":1},{"$f":" I_Series!AF$295","v":1},{"$f":" I_Series!AG$295","v":1},{"$f":" I_Series!AH$295","v":1},{"$f":" I_Series!AI$295","v":1},{"$f":" I_Series!AJ$295","v":1},{"$f":" I_Series!AK$295","v":1},{"$f":" I_Series!AL$295","v":1},{"$f":" I_Series!AM$295","v":1},{"$f":" I_Series!AN$295","v":1},{"$f":" I_Series!AO$295","v":1},{"$f":" I_Series!AP$295","v":1},{"$f":" I_Series!AQ$295","v":1},{"$f":" I_Series!AR$295","v":1},{"$f":" I_Series!AS$295","v":1},{"$f":" I_Series!AT$295","v":1},{"$f":" I_Series!AU$295","v":1},{"$f":" I_Series!AV$295","v":1},{"$f":" I_Series!AW$295","v":1},{"$f":" I_Series!AX$295","v":1},{"$f":" I_Series!AY$295","v":1},{"$f":" I_Series!AZ$295","v":1},{"$f":" I_Series!BA$295","v":1},{"$f":" I_Series!BB$295","v":1},{"$f":" I_Series!BC$295","v":1},{"$f":" I_Series!BD$295","v":1},{"$f":" I_Series!BE$295","v":1},{"$f":" I_Series!BF$295","v":1},{"$f":" I_Series!BG$295","v":1},{"$f":" I_Series!BH$295","v":1},{"$f":" I_Series!BI$295","v":1},{"$f":" I_Series!BJ$295","v":1}]
[null,null,null,null,{"$f":" I_Series!E$296","v":"Capex look forward Year +2"},{"$f":" I_Series!F$296","v":0},{"$f":" I_Series!G$296","v":"% of look forward capex"},{"$f":" I_Series!H$296","v":0},{"$f":" I_Series!I$296","v":"CAA"},{"$f":" I_Series!J$296","v":0},{"$f":" I_Series!K$296","v":"Being published with this model"},{"$f":" I_Series!L$296","v":0},{"$f":" I_Series!M$296","v":0},{"$f":" I_Series!N$296","v":0},{"$f":" I_Series!O$296","v":0},{"$f":" I_Series!P$296","v":0},{"$f":" I_Series!Q$296","v":0},{"$f":" I_Series!R$296","v":0},{"$f":" I_Series!S$296","v":0},{"$f":" I_Series!T$296","v":0},{"$f":" I_Series!U$296","v":0},{"$f":" I_Series!V$296","v":0},{"$f":" I_Series!W$296","v":0},{"$f":" I_Series!X$296","v":0},{"$f":" I_Series!Y$296","v":0},null,{"$f":" I_Series!AA$296","v":0.75},{"$f":" I_Series!AB$296","v":0.75},{"$f":" I_Series!AC$296","v":0.75},{"$f":" I_Series!AD$296","v":0.75},{"$f":" I_Series!AE$296","v":0.75},{"$f":" I_Series!AF$296","v":0.75},{"$f":" I_Series!AG$296","v":0.75},{"$f":" I_Series!AH$296","v":0.5},{"$f":" I_Series!AI$296","v":0.5},{"$f":" I_Series!AJ$296","v":0.5},{"$f":" I_Series!AK$296","v":0.5},{"$f":" I_Series!AL$296","v":0.5},{"$f":" I_Series!AM$296","v":0.5},{"$f":" I_Series!AN$296","v":0.5},{"$f":" I_Series!AO$296","v":0.5},{"$f":" I_Series!AP$296","v":0.5},{"$f":" I_Series!AQ$296","v":0.5},{"$f":" I_Series!AR$296","v":0.5},{"$f":" I_Series!AS$296","v":0.5},{"$f":" I_Series!AT$296","v":0.5},{"$f":" I_Series!AU$296","v":0.5},{"$f":" I_Series!AV$296","v":0.5},{"$f":" I_Series!AW$296","v":0.5},{"$f":" I_Series!AX$296","v":0.5},{"$f":" I_Series!AY$296","v":0.5},{"$f":" I_Series!AZ$296","v":0.5},{"$f":" I_Series!BA$296","v":0.5},{"$f":" I_Series!BB$296","v":0.5},{"$f":" I_Series!BC$296","v":0.5},{"$f":" I_Series!BD$296","v":0.5},{"$f":" I_Series!BE$296","v":0.5},{"$f":" I_Series!BF$296","v":0.5},{"$f":" I_Series!BG$296","v":0.5},{"$f":" I_Series!BH$296","v":0.5},{"$f":" I_Series!BI$296","v":0.5},{"$f":" I_Series!BJ$296","v":0.5}]
[null,null,null,null,{"$f":" I_Series!E$297","v":"Capex look forward Year +3"},{"$f":" I_Series!F$297","v":0},{"$f":" I_Series!G$297","v":"% of look forward capex"},{"$f":" I_Series!H$297","v":0},{"$f":" I_Series!I$297","v":"CAA"},{"$f":" I_Series!J$297","v":0},{"$f":" I_Series!K$297","v":"Being published with this model"},{"$f":" I_Series!L$297","v":0},{"$f":" I_Series!M$297","v":0},{"$f":" I_Series!N$297","v":0},{"$f":" I_Series!O$297","v":0},{"$f":" I_Series!P$297","v":0},{"$f":" I_Series!Q$297","v":0},{"$f":" I_Series!R$297","v":0},{"$f":" I_Series!S$297","v":0},{"$f":" I_Series!T$297","v":0},{"$f":" I_Series!U$297","v":0},{"$f":" I_Series!V$297","v":0},{"$f":" I_Series!W$297","v":0},{"$f":" I_Series!X$297","v":0},{"$f":" I_Series!Y$297","v":0},null,{"$f":" I_Series!AA$297","v":0.25},{"$f":" I_Series!AB$297","v":0.25},{"$f":" I_Series!AC$297","v":0.25},{"$f":" I_Series!AD$297","v":0.25},{"$f":" I_Series!AE$297","v":0.25},{"$f":" I_Series!AF$297","v":0.25},{"$f":" I_Series!AG$297","v":0.25},{"$f":" I_Series!AH$297","v":0},{"$f":" I_Series!AI$297","v":0},{"$f":" I_Series!AJ$297","v":0},{"$f":" I_Series!AK$297","v":0},{"$f":" I_Series!AL$297","v":0},{"$f":" I_Series!AM$297","v":0},{"$f":" I_Series!AN$297","v":0},{"$f":" I_Series!AO$297","v":0},{"$f":" I_Series!AP$297","v":0},{"$f":" I_Series!AQ$297","v":0},{"$f":" I_Series!AR$297","v":0},{"$f":" I_Series!AS$297","v":0},{"$f":" I_Series!AT$297","v":0},{"$f":" I_Series!AU$297","v":0},{"$f":" I_Series!AV$297","v":0},{"$f":" I_Series!AW$297","v":0},{"$f":" I_Series!AX$297","v":0},{"$f":" I_Series!AY$297","v":0},{"$f":" I_Series!AZ$297","v":0},{"$f":" I_Series!BA$297","v":0},{"$f":" I_Series!BB$297","v":0},{"$f":" I_Series!BC$297","v":0},{"$f":" I_Series!BD$297","v":0},{"$f":" I_Series!BE$297","v":0},{"$f":" I_Series!BF$297","v":0},{"$f":" I_Series!BG$297","v":0},{"$f":" I_Series!BH$297","v":0},{"$f":" I_Series!BI$297","v":0},{"$f":" I_Series!BJ$297","v":0}]
[null,null,null,null,"Within Look-forward Flag?",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E20:$E22 ) + 1 ) * 1","v":1},{"$f":" ( AB$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E20:$E22 ) + 1 ) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,null,null,{"$f":"E19&\" Lookforward Calcs\"","v":"Total capex Lookforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB19 * AA20 ) + ( AC19 * AA21 ) + ( AD19 * AA22 )","v":0},{"$f":" (AC19 * AB20 ) + ( AD19 * AB21 ) + ( AE19 * AB22 )","v":0},111.75,406.25,762.67457641037299,762.50985693276152,1134.7560415330902,1107.1432163799113,1461.0839034818459,1802.7269952980937,{"$f":" (AL19 * AK20 ) + ( AM19 * AK21 ) + ( AN19 * AK22 )","v":1923.7483209249772},{"$f":" (AM19 * AL20 ) + ( AN19 * AL21 ) + ( AO19 * AL22 )","v":2304.1477212719874},2372.6154747209025,2291.4343016369594,2094.1014225573081,2043.3638023903045,1871.4572080448511,2545.7865427348838,3335.8966426276611,3463.6416099159173,2581.8930061407445,2659.3497963249665,2739.1302902147158,2821.3041989211574,2905.9433248887922,2993.1216246354561,3082.91527337452,3175.4027315757558,3270.664813523028,3368.784757928719,3469.8483006665801,3573.943749686578,3681.1620621771754,3791.5969240424906,2577.7853675008355,0]
[null,null,null,null,{"$f":"E19&\" Rollforward Calcs\"","v":"Total capex Rollforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA20:AA22 ) * AA19","v":0},{"$f":" SUM( AB20:AB22 ) * AB19","v":0},0,0,0,894,567.99999999999989,616.04745846223807,1022.9167662098549,1275.5961167200244,1832.059477005489,1744.062031883303,2283.1208990083255,2346.2013657993107,2425.4436925640862,2023.4155197827067,2235.4732281065103,1659.1449509578924,2296.0817222187688,3045.1961837671138,3917.2975603487548,2556.3297090502419,2633.0196003217493,2712.0101883314019,2793.3704939813442,2877.1716088007843,2963.486757064808,3052.3913597767523,3143.9631005700548,3238.2819935871566,3335.4304533947711,3435.493366996614,3538.5581680065125,3644.7149130467087,3754.0563604381096,3866.6780512512532]
[null,null,null,null,{"$f":"E19&\" Look Forward\"","v":"Total capex Look Forward"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA23, AA24, AA25 )","v":0},{"$f":" IF( AB23, AB24, AB25 )","v":0},111.75,406.25,762.67457641037299,762.50985693276152,1134.7560415330902,1107.1432163799113,1461.0839034818459,1802.7269952980937,{"$f":" IF( AK23, AK24, AK25 )","v":1923.7483209249772},{"$f":" IF( AL23, AL24, AL25 )","v":2304.1477212719874},{"$f":" IF( AM23, AM24, AM25 )","v":2372.6154747209025},2291.4343016369594,2094.1014225573081,2043.3638023903045,1871.4572080448511,2545.7865427348838,3335.8966426276611,3463.6416099159173,2581.8930061407445,2659.3497963249665,2739.1302902147158,2821.3041989211574,2905.9433248887922,2993.1216246354561,3082.91527337452,3175.4027315757558,3270.664813523028,3368.784757928719,3469.8483006665801,3573.943749686578,3681.1620621771754,3644.7149130467087,3754.0563604381096,3866.6780512512532]
[]
[null,null,null,"Existing Debt Service"]
[null,null,null,null,{"$f":" I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},{"$f":" I_Series!F$312","v":0},{"$f":" I_Series!G$312","v":"£'m nominal"},{"$f":" I_Series!H$312","v":"Nominal negative"},{"$f":" I_Series!I$312","v":"CAA"},{"$f":" I_Series!J$312","v":0},{"$f":" I_Series!K$312","v":"Being published with this model"},{"$f":" I_Series!L$312","v":0},{"$f":" I_Series!M$312","v":0},{"$f":" I_Series!N$312","v":0},{"$f":" I_Series!O$312","v":0},{"$f":" I_Series!P$312","v":0},{"$f":" I_Series!Q$312","v":0},{"$f":" I_Series!R$312","v":0},{"$f":" I_Series!S$312","v":0},{"$f":" I_Series!T$312","v":0},{"$f":" I_Series!U$312","v":0},{"$f":" I_Series!V$312","v":0},{"$f":" I_Series!W$312","v":0},{"$f":" I_Series!X$312","v":0},{"$f":" I_Series!Y$312","v":0},null,{"$f":" I_Series!AA$312","v":0},{"$f":" I_Series!AB$312","v":0},{"$f":" I_Series!AC$312","v":0},{"$f":" I_Series!AD$312","v":0},{"$f":" I_Series!AE$312","v":0},{"$f":" I_Series!AF$312","v":-367.44955618375189},{"$f":" I_Series!AG$312","v":-367.44955618375189},{"$f":" I_Series!AH$312","v":-367.44955618375189},{"$f":" I_Series!AI$312","v":-367.44955618375189},{"$f":" I_Series!AJ$312","v":-367.44955618375189},{"$f":" I_Series!AK$312","v":-367.44955618375189},{"$f":" I_Series!AL$312","v":-367.44955618375189},{"$f":" I_Series!AM$312","v":-367.44955618375189},{"$f":" I_Series!AN$312","v":-367.44955618375189},{"$f":" I_Series!AO$312","v":-367.44955618375189},{"$f":" I_Series!AP$312","v":-367.44955618375189},{"$f":" I_Series!AQ$312","v":-367.44955618375189},{"$f":" I_Series!AR$312","v":-367.44955618375189},{"$f":" I_Series!AS$312","v":-367.44955618375189},{"$f":" I_Series!AT$312","v":-367.44955618375189},{"$f":" I_Series!AU$312","v":-367.44955618375189},{"$f":" I_Series!AV$312","v":-367.44955618375189},{"$f":" I_Series!AW$312","v":-367.44955618375189},{"$f":" I_Series!AX$312","v":-367.44955618375189},{"$f":" I_Series!AY$312","v":-367.44955618375189},{"$f":" I_Series!AZ$312","v":0},{"$f":" I_Series!BA$312","v":0},{"$f":" I_Series!BB$312","v":0},{"$f":" I_Series!BC$312","v":0},{"$f":" I_Series!BD$312","v":0},{"$f":" I_Series!BE$312","v":0},{"$f":" I_Series!BF$312","v":0},{"$f":" I_Series!BG$312","v":0},{"$f":" I_Series!BH$312","v":0},{"$f":" I_Series!BI$312","v":0},{"$f":" I_Series!BJ$312","v":0}]
[null,null,null,null,{"$f":" I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},{"$f":" I_Series!F$315","v":0},{"$f":" I_Series!G$315","v":"£'m nominal"},{"$f":" I_Series!H$315","v":"Nominal negative"},{"$f":" I_Series!I$315","v":"CAA"},{"$f":" I_Series!J$315","v":0},{"$f":" I_Series!K$315","v":"Being published with this model"},{"$f":" I_Series!L$315","v":0},{"$f":" I_Series!M$315","v":0},{"$f":" I_Series!N$315","v":0},{"$f":" I_Series!O$315","v":0},{"$f":" I_Series!P$315","v":0},{"$f":" I_Series!Q$315","v":0},{"$f":" I_Series!R$315","v":0},{"$f":" I_Series!S$315","v":0},{"$f":" I_Series!T$315","v":0},{"$f":" I_Series!U$315","v":0},{"$f":" I_Series!V$315","v":0},{"$f":" I_Series!W$315","v":0},{"$f":" I_Series!X$315","v":0},{"$f":" I_Series!Y$315","v":0},null,{"$f":" I_Series!AA$315","v":0},{"$f":" I_Series!AB$315","v":0},{"$f":" I_Series!AC$315","v":0},{"$f":" I_Series!AD$315","v":0},{"$f":" I_Series!AE$315","v":0},{"$f":" I_Series!AF$315","v":-157.47838122160798},{"$f":" I_Series!AG$315","v":-157.47838122160798},{"$f":" I_Series!AH$315","v":-157.47838122160798},{"$f":" I_Series!AI$315","v":-157.47838122160798},{"$f":" I_Series!AJ$315","v":-157.47838122160798},{"$f":" I_Series!AK$315","v":-157.47838122160798},{"$f":" I_Series!AL$315","v":-157.47838122160798},{"$f":" I_Series!AM$315","v":-157.47838122160798},{"$f":" I_Series!AN$315","v":-157.47838122160798},{"$f":" I_Series!AO$315","v":-157.47838122160798},{"$f":" I_Series!AP$315","v":-157.47838122160798},{"$f":" I_Series!AQ$315","v":-157.47838122160798},{"$f":" I_Series!AR$315","v":-157.47838122160798},{"$f":" I_Series!AS$315","v":-157.47838122160798},{"$f":" I_Series!AT$315","v":-157.47838122160798},{"$f":" I_Series!AU$315","v":-157.47838122160798},{"$f":" I_Series!AV$315","v":-157.47838122160798},{"$f":" I_Series!AW$315","v":-157.47838122160798},{"$f":" I_Series!AX$315","v":-157.47838122160798},{"$f":" I_Series!AY$315","v":-157.47838122160798},{"$f":" I_Series!AZ$315","v":0},{"$f":" I_Series!BA$315","v":0},{"$f":" I_Series!BB$315","v":0},{"$f":" I_Series!BC$315","v":0},{"$f":" I_Series!BD$315","v":0},{"$f":" I_Series!BE$315","v":0},{"$f":" I_Series!BF$315","v":0},{"$f":" I_Series!BG$315","v":0},{"$f":" I_Series!BH$315","v":0},{"$f":" I_Series!BI$315","v":0},{"$f":" I_Series!BJ$315","v":0}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,"Total debt service on existing debt",null,{"$f":"G31","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA33:BJ33)","v":-16380.561152859229},null,{"$f":" SUM( AA29:AA32 )","v":-609},{"$f":" SUM( AB29:AB32 )","v":-595},-567,-576,-580,-877.16154981446209,-860.53299166961801,-846.00205635451664,-831.82493693840809,-815.75237520626695,-792.80567600798065,-769.96006706654941,-644.57979816713703,-635.3005395715445,-626.01377256122214,-616.73066947659709,-607.76516718724724,-598.49913981341763,-589.23739855438021,-579.98007199357892,-570.72729257196067,-561.71145797114002,-552.47515400086309,-543.2440278474852,-534.01823484551301,0.1300024158709753,5.9446807105727806E-2,6.1230211318897811E-2,6.3067117658462915E-2,6.4959131188214961E-2,6.6907905123859579E-2,5.9446807105727806E-2,6.1230211318897811E-2,6.3067117658462915E-2,6.4959131188214961E-2,6.6907905123859579E-2]
[null,null,null,null,{"$f":" I_Series!E$302","v":"Debt service look forward Year +1"},{"$f":" I_Series!F$302","v":0},{"$f":" I_Series!G$302","v":"%"},{"$f":" I_Series!H$302","v":0},{"$f":" I_Series!I$302","v":"CAA"},{"$f":" I_Series!J$302","v":0},{"$f":" I_Series!K$302","v":"Being published with this model"},{"$f":" I_Series!L$302","v":0},{"$f":" I_Series!M$302","v":0},{"$f":" I_Series!N$302","v":0},{"$f":" I_Series!O$302","v":0},{"$f":" I_Series!P$302","v":0},{"$f":" I_Series!Q$302","v":0},{"$f":" I_Series!R$302","v":0},{"$f":" I_Series!S$302","v":0},{"$f":" I_Series!T$302","v":0},{"$f":" I_Series!U$302","v":0},{"$f":" I_Series!V$302","v":0},{"$f":" I_Series!W$302","v":0},{"$f":" I_Series!X$302","v":0},{"$f":" I_Series!Y$302","v":0},null,{"$f":" I_Series!AA$302","v":1},{"$f":" I_Series!AB$302","v":1},{"$f":" I_Series!AC$302","v":1},{"$f":" I_Series!AD$302","v":1},{"$f":" I_Series!AE$302","v":1},{"$f":" I_Series!AF$302","v":1},{"$f":" I_Series!AG$302","v":1},{"$f":" I_Series!AH$302","v":1},{"$f":" I_Series!AI$302","v":1},{"$f":" I_Series!AJ$302","v":1},{"$f":" I_Series!AK$302","v":1},{"$f":" I_Series!AL$302","v":1},{"$f":" I_Series!AM$302","v":1},{"$f":" I_Series!AN$302","v":1},{"$f":" I_Series!AO$302","v":1},{"$f":" I_Series!AP$302","v":1},{"$f":" I_Series!AQ$302","v":1},{"$f":" I_Series!AR$302","v":1},{"$f":" I_Series!AS$302","v":1},{"$f":" I_Series!AT$302","v":1},{"$f":" I_Series!AU$302","v":1},{"$f":" I_Series!AV$302","v":1},{"$f":" I_Series!AW$302","v":1},{"$f":" I_Series!AX$302","v":1},{"$f":" I_Series!AY$302","v":1},{"$f":" I_Series!AZ$302","v":1},{"$f":" I_Series!BA$302","v":1},{"$f":" I_Series!BB$302","v":1},{"$f":" I_Series!BC$302","v":1},{"$f":" I_Series!BD$302","v":1},{"$f":" I_Series!BE$302","v":1},{"$f":" I_Series!BF$302","v":1},{"$f":" I_Series!BG$302","v":1},{"$f":" I_Series!BH$302","v":1},{"$f":" I_Series!BI$302","v":1},{"$f":" I_Series!BJ$302","v":1}]
[null,null,null,null,{"$f":" I_Series!E$303","v":"Debt service look forward Year +2"},{"$f":" I_Series!F$303","v":0},{"$f":" I_Series!G$303","v":"%"},{"$f":" I_Series!H$303","v":0},{"$f":" I_Series!I$303","v":"CAA"},{"$f":" I_Series!J$303","v":0},{"$f":" I_Series!K$303","v":"Being published with this model"},{"$f":" I_Series!L$303","v":0},{"$f":" I_Series!M$303","v":0},{"$f":" I_Series!N$303","v":0},{"$f":" I_Series!O$303","v":0},{"$f":" I_Series!P$303","v":0},{"$f":" I_Series!Q$303","v":0},{"$f":" I_Series!R$303","v":0},{"$f":" I_Series!S$303","v":0},{"$f":" I_Series!T$303","v":0},{"$f":" I_Series!U$303","v":0},{"$f":" I_Series!V$303","v":0},{"$f":" I_Series!W$303","v":0},{"$f":" I_Series!X$303","v":0},{"$f":" I_Series!Y$303","v":0},null,{"$f":" I_Series!AA$303","v":1},{"$f":" I_Series!AB$303","v":1},{"$f":" I_Series!AC$303","v":1},{"$f":" I_Series!AD$303","v":1},{"$f":" I_Series!AE$303","v":1},{"$f":" I_Series!AF$303","v":1},{"$f":" I_Series!AG$303","v":1},{"$f":" I_Series!AH$303","v":1},{"$f":" I_Series!AI$303","v":1},{"$f":" I_Series!AJ$303","v":1},{"$f":" I_Series!AK$303","v":1},{"$f":" I_Series!AL$303","v":1},{"$f":" I_Series!AM$303","v":1},{"$f":" I_Series!AN$303","v":1},{"$f":" I_Series!AO$303","v":1},{"$f":" I_Series!AP$303","v":1},{"$f":" I_Series!AQ$303","v":1},{"$f":" I_Series!AR$303","v":1},{"$f":" I_Series!AS$303","v":1},{"$f":" I_Series!AT$303","v":1},{"$f":" I_Series!AU$303","v":1},{"$f":" I_Series!AV$303","v":1},{"$f":" I_Series!AW$303","v":1},{"$f":" I_Series!AX$303","v":1},{"$f":" I_Series!AY$303","v":1},{"$f":" I_Series!AZ$303","v":1},{"$f":" I_Series!BA$303","v":1},{"$f":" I_Series!BB$303","v":1},{"$f":" I_Series!BC$303","v":1},{"$f":" I_Series!BD$303","v":1},{"$f":" I_Series!BE$303","v":1},{"$f":" I_Series!BF$303","v":1},{"$f":" I_Series!BG$303","v":1},{"$f":" I_Series!BH$303","v":1},{"$f":" I_Series!BI$303","v":1},{"$f":" I_Series!BJ$303","v":1}]
[null,null,null,null,{"$f":" I_Series!E$304","v":"Debt service look forward Year +3"},{"$f":" I_Series!F$304","v":0},{"$f":" I_Series!G$304","v":"%"},{"$f":" I_Series!H$304","v":0},{"$f":" I_Series!I$304","v":"CAA"},{"$f":" I_Series!J$304","v":0},{"$f":" I_Series!K$304","v":"Being published with this model"},{"$f":" I_Series!L$304","v":0},{"$f":" I_Series!M$304","v":0},{"$f":" I_Series!N$304","v":0},{"$f":" I_Series!O$304","v":0},{"$f":" I_Series!P$304","v":0},{"$f":" I_Series!Q$304","v":0},{"$f":" I_Series!R$304","v":0},{"$f":" I_Series!S$304","v":0},{"$f":" I_Series!T$304","v":0},{"$f":" I_Series!U$304","v":0},{"$f":" I_Series!V$304","v":0},{"$f":" I_Series!W$304","v":0},{"$f":" I_Series!X$304","v":0},{"$f":" I_Series!Y$304","v":0},null,{"$f":" I_Series!AA$304","v":0.25},{"$f":" I_Series!AB$304","v":0.25},{"$f":" I_Series!AC$304","v":0.25},{"$f":" I_Series!AD$304","v":0.25},{"$f":" I_Series!AE$304","v":0.25},{"$f":" I_Series!AF$304","v":0.25},{"$f":" I_Series!AG$304","v":0.25},{"$f":" I_Series!AH$304","v":0.25},{"$f":" I_Series!AI$304","v":0.25},{"$f":" I_Series!AJ$304","v":0.25},{"$f":" I_Series!AK$304","v":0.25},{"$f":" I_Series!AL$304","v":0.25},{"$f":" I_Series!AM$304","v":0.25},{"$f":" I_Series!AN$304","v":0.25},{"$f":" I_Series!AO$304","v":0.25},{"$f":" I_Series!AP$304","v":0.25},{"$f":" I_Series!AQ$304","v":0.25},{"$f":" I_Series!AR$304","v":0.25},{"$f":" I_Series!AS$304","v":0.25},{"$f":" I_Series!AT$304","v":0.25},{"$f":" I_Series!AU$304","v":0.25},{"$f":" I_Series!AV$304","v":0.25},{"$f":" I_Series!AW$304","v":0.25},{"$f":" I_Series!AX$304","v":0.25},{"$f":" I_Series!AY$304","v":0.25},{"$f":" I_Series!AZ$304","v":0.25},{"$f":" I_Series!BA$304","v":0.25},{"$f":" I_Series!BB$304","v":0.25},{"$f":" I_Series!BC$304","v":0.25},{"$f":" I_Series!BD$304","v":0.25},{"$f":" I_Series!BE$304","v":0.25},{"$f":" I_Series!BF$304","v":0.25},{"$f":" I_Series!BG$304","v":0.25},{"$f":" I_Series!BH$304","v":0.25},{"$f":" I_Series!BI$304","v":0.25},{"$f":" I_Series!BJ$304","v":0.25}]
[null,null,null,null,"Within Look-forward Flag?",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E34:$E36 ) + 1 ) * 1","v":1},{"$f":" ( AB$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E34:$E36 ) + 1 ) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,null,null,{"$f":"E33&\" Lookforward Calcs\"","v":"Total debt service on existing debt Lookforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB33 * AA34 ) + ( AC33 * AA35 ) + ( AD33 * AA36 )","v":-1306},{"$f":" (AC33 * AB34 ) + ( AD33 * AB35 ) + ( AE33 * AB36 )","v":-1288},-1375.2903874536155,-1672.2947977318665,-1949.1950555727094,-1914.4912822587366,-1881.7650870944915,-1845.7787311466702,-1801.048067980885,-1723.9106926163142,-1573.3650001265726,-1436.3837808789872,-1415.496979501916,-1394.685733834631,-1374.1206216171988,-1353.5736566392598,-1332.7315563661928,-1311.8992936909494,-1291.1352290583245,-1270.5575390433164,-1249.9976189338743,-1229.2237405597266,-1077.2297620890306,-533.87337072786556,0.20475677580642757,0.13644379783924135,0.14053711177441447,0.14475322512764277,0.14672873808850648,0.14166226505931184,0.13644379783924135,0.14053711177441447,0.14475322512764277,0.13186703631207453,6.6907905123859579E-2,0]
[null,null,null,null,{"$f":"E33&\" Rollforward Calcs\"","v":"Total debt service on existing debt Rollforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA34:AA36 ) * AA33","v":-1370.25},{"$f":" SUM( AB34:AB36 ) * AB33","v":-1338.75},-1275.75,-1296,-1305,-1973.6134870825397,-1936.1992312566406,-1903.5046267976625,-1871.6061081114183,-1835.4428442141007,-1783.8127710179565,-1732.4101508997362,-1450.3045458760582,-1429.4262140359751,-1408.5309882627498,-1387.6440063223436,-1367.4716261713063,-1346.6230645801897,-1325.7841467473554,-1304.9551619855526,-1284.1364082869115,-1263.850780435065,-1243.0690965019419,-1222.2990626568417,-1201.5410284024042,0.29250543570969445,0.13375531598788756,0.13776797546752007,0.14190101473154157,0.14615804517348366,0.15054278652868405,0.13375531598788756,0.13776797546752007,0.14190101473154157,0.14615804517348366,0.15054278652868405]
[null,null,null,null,{"$f":"E33&\" Look Forward POS\"","v":"Total debt service on existing debt Look Forward POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA37, AA38, AA39 ) * SignSwitch","v":1306},1288,1375.2903874536155,1672.2947977318665,1949.1950555727094,1914.4912822587366,1881.7650870944915,1845.7787311466702,1801.048067980885,1723.9106926163142,1573.3650001265726,1436.3837808789872,1415.496979501916,1394.685733834631,1374.1206216171988,1353.5736566392598,1332.7315563661928,1311.8992936909494,1291.1352290583245,1270.5575390433164,1249.9976189338743,1229.2237405597266,1077.2297620890306,533.87337072786556,-0.20475677580642757,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14672873808850648,-0.14166226505931184,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14190101473154157,-0.14615804517348366,-0.15054278652868405]
[]
[null,null,null,"New Debt Repayments"]
[null,null,null,null,{"$f":" C_Fin_Fixed!E180&\" NEG\"","v":"Total fixed debt repayments NEG"},null,{"$f":" C_Fin_Fixed!G180","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H180","v":0},{"$f":" C_Fin_Fixed!I180","v":0},{"$f":" C_Fin_Fixed!J180","v":0},{"$f":" C_Fin_Fixed!K180","v":0},{"$f":" C_Fin_Fixed!L180","v":0},{"$f":" C_Fin_Fixed!M180","v":0},{"$f":" C_Fin_Fixed!N180","v":0},{"$f":" C_Fin_Fixed!O180","v":0},{"$f":" C_Fin_Fixed!P180","v":0},{"$f":" C_Fin_Fixed!Q180","v":0},{"$f":" C_Fin_Fixed!R180","v":0},{"$f":" C_Fin_Fixed!S180","v":0},{"$f":" C_Fin_Fixed!T180","v":0},{"$f":" C_Fin_Fixed!U180","v":0},{"$f":" C_Fin_Fixed!V180","v":0},{"$f":" C_Fin_Fixed!W180","v":0},{"$f":" C_Fin_Fixed!X180","v":0},{"$f":" C_Fin_Fixed!Y180","v":-8091.6302484441958},null,{"$f":" C_Fin_Fixed!AA180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AG180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AH180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AI180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AJ180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AK180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AL180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AM180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AN180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AO180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AP180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AQ180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AR180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AS180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AT180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AU180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AV180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AW180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AX180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AY180 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AZ180 * SignSwitch","v":1465.4932918529248},{"$f":" C_Fin_Fixed!BA180 * SignSwitch","v":1023.5510006003407},{"$f":" C_Fin_Fixed!BB180 * SignSwitch","v":65.728325914211197},{"$f":" C_Fin_Fixed!BC180 * SignSwitch","v":530.5285576144106},{"$f":" C_Fin_Fixed!BD180 * SignSwitch","v":344.32900314843261},{"$f":" C_Fin_Fixed!BE180 * SignSwitch","v":968.65601192501174},{"$f":" C_Fin_Fixed!BF180 * SignSwitch","v":605.86150785839288},{"$f":" C_Fin_Fixed!BG180 * SignSwitch","v":693.14092977949804},{"$f":" C_Fin_Fixed!BH180 * SignSwitch","v":764.06440778918},{"$f":" C_Fin_Fixed!BI180 * SignSwitch","v":765.37112543453964},{"$f":" C_Fin_Fixed!BJ180 * SignSwitch","v":864.90608652725314}]
[null,null,null,null,{"$f":" C_Fin_Ind!E180&\" NEG\"","v":"Total index-linked debt repayments NEG"},null,{"$f":" C_Fin_Ind!G180","v":"£'m nominal"},{"$f":" C_Fin_Ind!H180","v":0},{"$f":" C_Fin_Ind!I180","v":0},{"$f":" C_Fin_Ind!J180","v":0},{"$f":" C_Fin_Ind!K180","v":0},{"$f":" C_Fin_Ind!L180","v":0},{"$f":" C_Fin_Ind!M180","v":0},{"$f":" C_Fin_Ind!N180","v":0},{"$f":" C_Fin_Ind!O180","v":0},{"$f":" C_Fin_Ind!P180","v":0},{"$f":" C_Fin_Ind!Q180","v":0},{"$f":" C_Fin_Ind!R180","v":0},{"$f":" C_Fin_Ind!S180","v":0},{"$f":" C_Fin_Ind!T180","v":0},{"$f":" C_Fin_Ind!U180","v":0},{"$f":" C_Fin_Ind!V180","v":0},{"$f":" C_Fin_Ind!W180","v":0},{"$f":" C_Fin_Ind!X180","v":0},{"$f":" C_Fin_Ind!Y180","v":-6374.9323067354544},null,{"$f":" C_Fin_Ind!AA180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AG180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AH180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AI180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AJ180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AK180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AL180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AM180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AN180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AO180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AP180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AQ180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AR180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AS180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AT180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AU180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AV180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AW180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AX180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AY180 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AZ180 * SignSwitch","v":1242.3426698743847},{"$f":" C_Fin_Ind!BA180 * SignSwitch","v":858.97790389209877},{"$f":" C_Fin_Ind!BB180 * SignSwitch","v":50.892586004740984},{"$f":" C_Fin_Ind!BC180 * SignSwitch","v":382.17183047527141},{"$f":" C_Fin_Ind!BD180 * SignSwitch","v":251.71761898071119},{"$f":" C_Fin_Ind!BE180 * SignSwitch","v":731.95343807049687},{"$f":" C_Fin_Ind!BF180 * SignSwitch","v":467.01757962942844},{"$f":" C_Fin_Ind!BG180 * SignSwitch","v":536.52412306455221},{"$f":" C_Fin_Ind!BH180 * SignSwitch","v":591.42227610817338},{"$f":" C_Fin_Ind!BI180 * SignSwitch","v":592.43373785952679},{"$f":" C_Fin_Ind!BJ180 * SignSwitch","v":669.47854277606939}]
[null,null,null,null,{"$f":" C_Fin_Synth!E180&\" NEG\"","v":"Total synthetic index-linked debt repayments NEG"},null,{"$f":" C_Fin_Synth!G180","v":"£'m nominal"},{"$f":" C_Fin_Synth!H180","v":0},{"$f":" C_Fin_Synth!I180","v":0},{"$f":" C_Fin_Synth!J180","v":0},{"$f":" C_Fin_Synth!K180","v":0},{"$f":" C_Fin_Synth!L180","v":0},{"$f":" C_Fin_Synth!M180","v":0},{"$f":" C_Fin_Synth!N180","v":0},{"$f":" C_Fin_Synth!O180","v":0},{"$f":" C_Fin_Synth!P180","v":0},{"$f":" C_Fin_Synth!Q180","v":0},{"$f":" C_Fin_Synth!R180","v":0},{"$f":" C_Fin_Synth!S180","v":0},{"$f":" C_Fin_Synth!T180","v":0},{"$f":" C_Fin_Synth!U180","v":0},{"$f":" C_Fin_Synth!V180","v":0},{"$f":" C_Fin_Synth!W180","v":0},{"$f":" C_Fin_Synth!X180","v":0},{"$f":" C_Fin_Synth!Y180","v":0},null,{"$f":" C_Fin_Synth!AA180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI180 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ180 * SignSwitch","v":0}]
[null,null,null,null,"Total Debt Payments",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA43:AA45 )","v":0},{"$f":" SUM( AB43:AB45 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2707.8359617273095,1882.5289044924393,116.62091191895217,912.70038808968206,596.04662212914377,1700.6094499955086,1072.8790874878214,1229.6650528440503,1355.4866838973535,1357.8048632940663,1534.3846293033225]
[null,null,null,null,{"$f":" I_Series!E$302","v":"Debt service look forward Year +1"},{"$f":" I_Series!F$302","v":0},{"$f":" I_Series!G$302","v":"%"},{"$f":" I_Series!H$302","v":0},{"$f":" I_Series!I$302","v":"CAA"},{"$f":" I_Series!J$302","v":0},{"$f":" I_Series!K$302","v":"Being published with this model"},{"$f":" I_Series!L$302","v":0},{"$f":" I_Series!M$302","v":0},{"$f":" I_Series!N$302","v":0},{"$f":" I_Series!O$302","v":0},{"$f":" I_Series!P$302","v":0},{"$f":" I_Series!Q$302","v":0},{"$f":" I_Series!R$302","v":0},{"$f":" I_Series!S$302","v":0},{"$f":" I_Series!T$302","v":0},{"$f":" I_Series!U$302","v":0},{"$f":" I_Series!V$302","v":0},{"$f":" I_Series!W$302","v":0},{"$f":" I_Series!X$302","v":0},{"$f":" I_Series!Y$302","v":0},null,{"$f":" I_Series!AA$302","v":1},{"$f":" I_Series!AB$302","v":1},{"$f":" I_Series!AC$302","v":1},{"$f":" I_Series!AD$302","v":1},{"$f":" I_Series!AE$302","v":1},{"$f":" I_Series!AF$302","v":1},{"$f":" I_Series!AG$302","v":1},{"$f":" I_Series!AH$302","v":1},{"$f":" I_Series!AI$302","v":1},{"$f":" I_Series!AJ$302","v":1},{"$f":" I_Series!AK$302","v":1},{"$f":" I_Series!AL$302","v":1},{"$f":" I_Series!AM$302","v":1},{"$f":" I_Series!AN$302","v":1},{"$f":" I_Series!AO$302","v":1},{"$f":" I_Series!AP$302","v":1},{"$f":" I_Series!AQ$302","v":1},{"$f":" I_Series!AR$302","v":1},{"$f":" I_Series!AS$302","v":1},{"$f":" I_Series!AT$302","v":1},{"$f":" I_Series!AU$302","v":1},{"$f":" I_Series!AV$302","v":1},{"$f":" I_Series!AW$302","v":1},{"$f":" I_Series!AX$302","v":1},{"$f":" I_Series!AY$302","v":1},{"$f":" I_Series!AZ$302","v":1},{"$f":" I_Series!BA$302","v":1},{"$f":" I_Series!BB$302","v":1},{"$f":" I_Series!BC$302","v":1},{"$f":" I_Series!BD$302","v":1},{"$f":" I_Series!BE$302","v":1},{"$f":" I_Series!BF$302","v":1},{"$f":" I_Series!BG$302","v":1},{"$f":" I_Series!BH$302","v":1},{"$f":" I_Series!BI$302","v":1},{"$f":" I_Series!BJ$302","v":1}]
[null,null,null,null,{"$f":" I_Series!E$303","v":"Debt service look forward Year +2"},{"$f":" I_Series!F$303","v":0},{"$f":" I_Series!G$303","v":"%"},{"$f":" I_Series!H$303","v":0},{"$f":" I_Series!I$303","v":"CAA"},{"$f":" I_Series!J$303","v":0},{"$f":" I_Series!K$303","v":"Being published with this model"},{"$f":" I_Series!L$303","v":0},{"$f":" I_Series!M$303","v":0},{"$f":" I_Series!N$303","v":0},{"$f":" I_Series!O$303","v":0},{"$f":" I_Series!P$303","v":0},{"$f":" I_Series!Q$303","v":0},{"$f":" I_Series!R$303","v":0},{"$f":" I_Series!S$303","v":0},{"$f":" I_Series!T$303","v":0},{"$f":" I_Series!U$303","v":0},{"$f":" I_Series!V$303","v":0},{"$f":" I_Series!W$303","v":0},{"$f":" I_Series!X$303","v":0},{"$f":" I_Series!Y$303","v":0},null,{"$f":" I_Series!AA$303","v":1},{"$f":" I_Series!AB$303","v":1},{"$f":" I_Series!AC$303","v":1},{"$f":" I_Series!AD$303","v":1},{"$f":" I_Series!AE$303","v":1},{"$f":" I_Series!AF$303","v":1},{"$f":" I_Series!AG$303","v":1},{"$f":" I_Series!AH$303","v":1},{"$f":" I_Series!AI$303","v":1},{"$f":" I_Series!AJ$303","v":1},{"$f":" I_Series!AK$303","v":1},{"$f":" I_Series!AL$303","v":1},{"$f":" I_Series!AM$303","v":1},{"$f":" I_Series!AN$303","v":1},{"$f":" I_Series!AO$303","v":1},{"$f":" I_Series!AP$303","v":1},{"$f":" I_Series!AQ$303","v":1},{"$f":" I_Series!AR$303","v":1},{"$f":" I_Series!AS$303","v":1},{"$f":" I_Series!AT$303","v":1},{"$f":" I_Series!AU$303","v":1},{"$f":" I_Series!AV$303","v":1},{"$f":" I_Series!AW$303","v":1},{"$f":" I_Series!AX$303","v":1},{"$f":" I_Series!AY$303","v":1},{"$f":" I_Series!AZ$303","v":1},{"$f":" I_Series!BA$303","v":1},{"$f":" I_Series!BB$303","v":1},{"$f":" I_Series!BC$303","v":1},{"$f":" I_Series!BD$303","v":1},{"$f":" I_Series!BE$303","v":1},{"$f":" I_Series!BF$303","v":1},{"$f":" I_Series!BG$303","v":1},{"$f":" I_Series!BH$303","v":1},{"$f":" I_Series!BI$303","v":1},{"$f":" I_Series!BJ$303","v":1}]
[null,null,null,null,{"$f":" I_Series!E$304","v":"Debt service look forward Year +3"},{"$f":" I_Series!F$304","v":0},{"$f":" I_Series!G$304","v":"%"},{"$f":" I_Series!H$304","v":0},{"$f":" I_Series!I$304","v":"CAA"},{"$f":" I_Series!J$304","v":0},{"$f":" I_Series!K$304","v":"Being published with this model"},{"$f":" I_Series!L$304","v":0},{"$f":" I_Series!M$304","v":0},{"$f":" I_Series!N$304","v":0},{"$f":" I_Series!O$304","v":0},{"$f":" I_Series!P$304","v":0},{"$f":" I_Series!Q$304","v":0},{"$f":" I_Series!R$304","v":0},{"$f":" I_Series!S$304","v":0},{"$f":" I_Series!T$304","v":0},{"$f":" I_Series!U$304","v":0},{"$f":" I_Series!V$304","v":0},{"$f":" I_Series!W$304","v":0},{"$f":" I_Series!X$304","v":0},{"$f":" I_Series!Y$304","v":0},null,{"$f":" I_Series!AA$304","v":0.25},{"$f":" I_Series!AB$304","v":0.25},{"$f":" I_Series!AC$304","v":0.25},{"$f":" I_Series!AD$304","v":0.25},{"$f":" I_Series!AE$304","v":0.25},{"$f":" I_Series!AF$304","v":0.25},{"$f":" I_Series!AG$304","v":0.25},{"$f":" I_Series!AH$304","v":0.25},{"$f":" I_Series!AI$304","v":0.25},{"$f":" I_Series!AJ$304","v":0.25},{"$f":" I_Series!AK$304","v":0.25},{"$f":" I_Series!AL$304","v":0.25},{"$f":" I_Series!AM$304","v":0.25},{"$f":" I_Series!AN$304","v":0.25},{"$f":" I_Series!AO$304","v":0.25},{"$f":" I_Series!AP$304","v":0.25},{"$f":" I_Series!AQ$304","v":0.25},{"$f":" I_Series!AR$304","v":0.25},{"$f":" I_Series!AS$304","v":0.25},{"$f":" I_Series!AT$304","v":0.25},{"$f":" I_Series!AU$304","v":0.25},{"$f":" I_Series!AV$304","v":0.25},{"$f":" I_Series!AW$304","v":0.25},{"$f":" I_Series!AX$304","v":0.25},{"$f":" I_Series!AY$304","v":0.25},{"$f":" I_Series!AZ$304","v":0.25},{"$f":" I_Series!BA$304","v":0.25},{"$f":" I_Series!BB$304","v":0.25},{"$f":" I_Series!BC$304","v":0.25},{"$f":" I_Series!BD$304","v":0.25},{"$f":" I_Series!BE$304","v":0.25},{"$f":" I_Series!BF$304","v":0.25},{"$f":" I_Series!BG$304","v":0.25},{"$f":" I_Series!BH$304","v":0.25},{"$f":" I_Series!BI$304","v":0.25},{"$f":" I_Series!BJ$304","v":0.25}]
[null,null,null,null,"Within Look-forward Flag?",null,{"$f":" I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E47:$E49 ) + 1 ) * 1","v":1},{"$f":" ( AB$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E47:$E49 ) + 1 ) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,null,null,{"$f":" E46&\" Lookforward Calcs\"","v":"Total Debt Payments Lookforward Calcs"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AB46 * AA47 ) + ( AC46 * AA48 ) + ( AD46 * AA49 )","v":0},{"$f":" ( AC46 * AB47 ) + ( AD46 * AB48 ) + ( AE46 * AB49 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,676.95899043182737,3178.4681878504193,4619.5200941994863,2227.3249134338121,1178.3329555409202,1933.899372717703,2564.8758439966077,3080.9048006943426,2641.4158113062103,2924.6029525649201,3096.8877045172503,2892.1894925973888,1534.3846293033225,0]
[null,null,null,null,{"$f":" E46&\" Rollforward Calcs\"","v":"Total Debt Payments Rollforward Calcs"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA47:AA49 ) * AA46","v":0},{"$f":" SUM( AB47:AB49 ) * AB46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6092.6309138864463,4235.6900351079885,262.39705181764236,2053.5758732017848,1341.1048997905734,3826.3712624898944,2413.9779468475981,2766.7463688991129,3049.8450387690455,3055.0609424116492,3452.3654159324756]
[null,null,null,null,{"$f":" E46&\" Look Forward\"","v":"Total Debt Payments Look Forward"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA50, AA51, AA52 )","v":0},{"$f":" IF( AB50, AB51, AB52 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,676.95899043182737,3178.4681878504193,4619.5200941994863,2227.3249134338121,1178.3329555409202,1933.899372717703,2564.8758439966077,3080.9048006943426,2641.4158113062103,2924.6029525649201,3096.8877045172503,3049.8450387690455,3055.0609424116492,3452.3654159324756]
[]
[null,null,null,"Dividend"]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":" C_RAB!G$205","v":"£'m nominal"},{"$f":" C_RAB!H$205","v":0},{"$f":" C_RAB!I$205","v":0},{"$f":" C_RAB!J$205","v":0},{"$f":" C_RAB!K$205","v":0},{"$f":" C_RAB!L$205","v":0},{"$f":" C_RAB!M$205","v":0},{"$f":" C_RAB!N$205","v":0},{"$f":" C_RAB!O$205","v":0},{"$f":" C_RAB!P$205","v":0},{"$f":" C_RAB!Q$205","v":0},{"$f":" C_RAB!R$205","v":0},{"$f":" C_RAB!S$205","v":0},{"$f":" C_RAB!T$205","v":0},{"$f":" C_RAB!U$205","v":0},{"$f":" C_RAB!V$205","v":0},{"$f":" C_RAB!W$205","v":0},{"$f":" C_RAB!X$205","v":0},{"$f":" C_RAB!Y$205","v":911387.65732782718},{"$f":" C_RAB!Z$205","v":0},{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,{"$f":" C_LookForward!E$101","v":"Gearing target A"},{"$f":" C_LookForward!F$101","v":0},{"$f":" C_LookForward!G$101","v":"%"},{"$f":" C_LookForward!H$101","v":0},{"$f":" C_LookForward!I$101","v":"CAA"},{"$f":" C_LookForward!J$101","v":0},{"$f":" C_LookForward!K$101","v":"Being published with this model"},{"$f":" C_LookForward!L$101","v":0},{"$f":" C_LookForward!M$101","v":0},{"$f":" C_LookForward!N$101","v":0},{"$f":" C_LookForward!O$101","v":0},{"$f":" C_LookForward!P$101","v":0},{"$f":" C_LookForward!Q$101","v":0},{"$f":" C_LookForward!R$101","v":0},{"$f":" C_LookForward!S$101","v":0},{"$f":" C_LookForward!T$101","v":0},{"$f":" C_LookForward!U$101","v":0},{"$f":" C_LookForward!V$101","v":0},{"$f":" C_LookForward!W$101","v":0},{"$f":" C_LookForward!X$101","v":0},{"$f":" C_LookForward!Y$101","v":0},null,{"$f":" C_LookForward!AA$101","v":0.6},{"$f":" C_LookForward!AB$101","v":0.6},{"$f":" C_LookForward!AC$101","v":0.6},{"$f":" C_LookForward!AD$101","v":0.6},{"$f":" C_LookForward!AE$101","v":0.6},{"$f":" C_LookForward!AF$101","v":0.6708841268914707},{"$f":" C_LookForward!AG$101","v":0.66112028390998734},{"$f":" C_LookForward!AH$101","v":0.6},{"$f":" C_LookForward!AI$101","v":0.6},{"$f":" C_LookForward!AJ$101","v":0.6},{"$f":" C_LookForward!AK$101","v":0.6},{"$f":" C_LookForward!AL$101","v":0.6},{"$f":" C_LookForward!AM$101","v":0.60099999999999998},{"$f":" C_LookForward!AN$101","v":0.6},{"$f":" C_LookForward!AO$101","v":0.6},{"$f":" C_LookForward!AP$101","v":0.6},{"$f":" C_LookForward!AQ$101","v":0.6},{"$f":" C_LookForward!AR$101","v":0.6},{"$f":" C_LookForward!AS$101","v":0.6},{"$f":" C_LookForward!AT$101","v":0.6},{"$f":" C_LookForward!AU$101","v":0.6},{"$f":" C_LookForward!AV$101","v":0.6},{"$f":" C_LookForward!AW$101","v":0.6},{"$f":" C_LookForward!AX$101","v":0.6},{"$f":" C_LookForward!AY$101","v":0.6},{"$f":" C_LookForward!AZ$101","v":0.6},{"$f":" C_LookForward!BA$101","v":0.6},{"$f":" C_LookForward!BB$101","v":0.6},{"$f":" C_LookForward!BC$101","v":0.6},{"$f":" C_LookForward!BD$101","v":0.6},{"$f":" C_LookForward!BE$101","v":0.6},{"$f":" C_LookForward!BF$101","v":0.6},{"$f":" C_LookForward!BG$101","v":0.6},{"$f":" C_LookForward!BH$101","v":0.6},{"$f":" C_LookForward!BI$101","v":0.6},{"$f":" C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Equity wedge",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA56 * ( 1 - AA$57 )","v":0},{"$f":" AB56 * ( 1 - AB$57 )","v":0},0,0,0,5109.8548979061943,5403.6525434436971,6832.0132103716096,7383.3559544411546,7825.0299380303886,7836.4106023794338,7838.9957812536632,8011.8421644688824,8456.6814358084721,8965.8858203576965,9437.4151022993356,9872.3727777181866,10249.545412507441,10597.565729289548,11106.396786119507,11794.612797217273,12380.640820420303,12765.899418166846,13145.691651304565,13511.432896439313,13872.587701571925,14248.48081170168,14623.0042201538,15000.76762327108,15400.00505655224,15831.855749245935,16231.786217965215,16582.364078215371,16953.57119654772,17358.240918200656,17831.87467069257]
[null,null,null,null,{"$f":" I_Series!E$298","v":"Minimum yield to equity investors"},null,{"$f":" I_Series!G$298","v":"%"},null,{"$f":" I_Series!I$298","v":"CAA"},null,{"$f":" I_Series!K$298","v":"Already published"},{"$f":" I_Series!L$298","v":0},{"$f":" I_Series!M$298","v":0},{"$f":" I_Series!N$298","v":0},{"$f":" I_Series!O$298","v":0},{"$f":" I_Series!P$298","v":0},{"$f":" I_Series!Q$298","v":0},{"$f":" I_Series!R$298","v":0},{"$f":" I_Series!S$298","v":0},{"$f":" I_Series!T$298","v":0},{"$f":" I_Series!U$298","v":0},{"$f":" I_Series!V$298","v":0},{"$f":" I_Series!W$298","v":0},{"$f":" I_Series!X$298","v":0},null,null,{"$f":" I_Series!AA$298","v":0},{"$f":" I_Series!AB$298","v":0},{"$f":" I_Series!AC$298","v":0},{"$f":" I_Series!AD$298","v":0},{"$f":" I_Series!AE$298","v":0},{"$f":" I_Series!AF$298","v":0},{"$f":" I_Series!AG$298","v":0},{"$f":" I_Series!AH$298","v":0},{"$f":" I_Series!AI$298","v":0},{"$f":" I_Series!AJ$298","v":0},{"$f":" I_Series!AK$298","v":0},{"$f":" I_Series!AL$298","v":0},{"$f":" I_Series!AM$298","v":0},{"$f":" I_Series!AN$298","v":0},{"$f":" I_Series!AO$298","v":0},{"$f":" I_Series!AP$298","v":0},{"$f":" I_Series!AQ$298","v":0},{"$f":" I_Series!AR$298","v":0},{"$f":" I_Series!AS$298","v":0},{"$f":" I_Series!AT$298","v":0},{"$f":" I_Series!AU$298","v":0},{"$f":" I_Series!AV$298","v":0},{"$f":" I_Series!AW$298","v":0},{"$f":" I_Series!AX$298","v":0},{"$f":" I_Series!AY$298","v":0},{"$f":" I_Series!AZ$298","v":0},{"$f":" I_Series!BA$298","v":0},{"$f":" I_Series!BB$298","v":0},{"$f":" I_Series!BC$298","v":0},{"$f":" I_Series!BD$298","v":0},{"$f":" I_Series!BE$298","v":0},{"$f":" I_Series!BF$298","v":0},{"$f":" I_Series!BG$298","v":0},{"$f":" I_Series!BH$298","v":0},{"$f":" I_Series!BI$298","v":0},{"$f":" I_Series!BJ$298","v":0}]
[null,null,null,null,"Total Dividend Payments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA58 * AA59","v":0},{"$f":" AB58 * AB59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_Series!E$299","v":"Dividend look forward Year +1"},null,{"$f":" I_Series!G$299","v":"%"},null,{"$f":" I_Series!I$299","v":"CAA"},null,{"$f":" I_Series!K$299","v":"Being published with this model"},{"$f":" I_Series!L$299","v":0},{"$f":" I_Series!M$299","v":0},{"$f":" I_Series!N$299","v":0},{"$f":" I_Series!O$299","v":0},{"$f":" I_Series!P$299","v":0},{"$f":" I_Series!Q$299","v":0},{"$f":" I_Series!R$299","v":0},{"$f":" I_Series!S$299","v":0},{"$f":" I_Series!T$299","v":0},{"$f":" I_Series!U$299","v":0},{"$f":" I_Series!V$299","v":0},{"$f":" I_Series!W$299","v":0},{"$f":" I_Series!X$299","v":0},null,null,{"$f":" I_Series!AA$299","v":1},{"$f":" I_Series!AB$299","v":1},{"$f":" I_Series!AC$299","v":1},{"$f":" I_Series!AD$299","v":1},{"$f":" I_Series!AE$299","v":1},{"$f":" I_Series!AF$299","v":1},{"$f":" I_Series!AG$299","v":1},{"$f":" I_Series!AH$299","v":1},{"$f":" I_Series!AI$299","v":1},{"$f":" I_Series!AJ$299","v":1},{"$f":" I_Series!AK$299","v":1},{"$f":" I_Series!AL$299","v":1},{"$f":" I_Series!AM$299","v":1},{"$f":" I_Series!AN$299","v":1},{"$f":" I_Series!AO$299","v":1},{"$f":" I_Series!AP$299","v":1},{"$f":" I_Series!AQ$299","v":1},{"$f":" I_Series!AR$299","v":1},{"$f":" I_Series!AS$299","v":1},{"$f":" I_Series!AT$299","v":1},{"$f":" I_Series!AU$299","v":1},{"$f":" I_Series!AV$299","v":1},{"$f":" I_Series!AW$299","v":1},{"$f":" I_Series!AX$299","v":1},{"$f":" I_Series!AY$299","v":1},{"$f":" I_Series!AZ$299","v":1},{"$f":" I_Series!BA$299","v":1},{"$f":" I_Series!BB$299","v":1},{"$f":" I_Series!BC$299","v":1},{"$f":" I_Series!BD$299","v":1},{"$f":" I_Series!BE$299","v":1},{"$f":" I_Series!BF$299","v":1},{"$f":" I_Series!BG$299","v":1},{"$f":" I_Series!BH$299","v":1},{"$f":" I_Series!BI$299","v":1},{"$f":" I_Series!BJ$299","v":1}]
[null,null,null,null,{"$f":" I_Series!E$300","v":"Dividend look forward Year +2"},null,{"$f":" I_Series!G$300","v":"%"},null,{"$f":" I_Series!I$300","v":"CAA"},null,{"$f":" I_Series!K$300","v":"Being published with this model"},{"$f":" I_Series!L$300","v":0},{"$f":" I_Series!M$300","v":0},{"$f":" I_Series!N$300","v":0},{"$f":" I_Series!O$300","v":0},{"$f":" I_Series!P$300","v":0},{"$f":" I_Series!Q$300","v":0},{"$f":" I_Series!R$300","v":0},{"$f":" I_Series!S$300","v":0},{"$f":" I_Series!T$300","v":0},{"$f":" I_Series!U$300","v":0},{"$f":" I_Series!V$300","v":0},{"$f":" I_Series!W$300","v":0},{"$f":" I_Series!X$300","v":0},null,null,{"$f":" I_Series!AA$300","v":0.75},{"$f":" I_Series!AB$300","v":0.75},{"$f":" I_Series!AC$300","v":0.75},{"$f":" I_Series!AD$300","v":0.75},{"$f":" I_Series!AE$300","v":0.75},{"$f":" I_Series!AF$300","v":0.75},{"$f":" I_Series!AG$300","v":0.75},{"$f":" I_Series!AH$300","v":0.75},{"$f":" I_Series!AI$300","v":0.75},{"$f":" I_Series!AJ$300","v":0.75},{"$f":" I_Series!AK$300","v":0.75},{"$f":" I_Series!AL$300","v":0.75},{"$f":" I_Series!AM$300","v":0.75},{"$f":" I_Series!AN$300","v":0.75},{"$f":" I_Series!AO$300","v":0.75},{"$f":" I_Series!AP$300","v":0.75},{"$f":" I_Series!AQ$300","v":0.75},{"$f":" I_Series!AR$300","v":0.75},{"$f":" I_Series!AS$300","v":0.75},{"$f":" I_Series!AT$300","v":0.75},{"$f":" I_Series!AU$300","v":0.75},{"$f":" I_Series!AV$300","v":0.75},{"$f":" I_Series!AW$300","v":0.75},{"$f":" I_Series!AX$300","v":0.75},{"$f":" I_Series!AY$300","v":0.75},{"$f":" I_Series!AZ$300","v":0.75},{"$f":" I_Series!BA$300","v":0.75},{"$f":" I_Series!BB$300","v":0.75},{"$f":" I_Series!BC$300","v":0.75},{"$f":" I_Series!BD$300","v":0.75},{"$f":" I_Series!BE$300","v":0.75},{"$f":" I_Series!BF$300","v":0.75},{"$f":" I_Series!BG$300","v":0.75},{"$f":" I_Series!BH$300","v":0.75},{"$f":" I_Series!BI$300","v":0.75},{"$f":" I_Series!BJ$300","v":0.75}]
[null,null,null,null,{"$f":" I_Series!E$301","v":"Dividend look forward Year +3"},null,{"$f":" I_Series!G$301","v":"%"},null,{"$f":" I_Series!I$301","v":"CAA"},null,{"$f":" I_Series!K$301","v":"Being published with this model"},{"$f":" I_Series!L$301","v":0},{"$f":" I_Series!M$301","v":0},{"$f":" I_Series!N$301","v":0},{"$f":" I_Series!O$301","v":0},{"$f":" I_Series!P$301","v":0},{"$f":" I_Series!Q$301","v":0},{"$f":" I_Series!R$301","v":0},{"$f":" I_Series!S$301","v":0},{"$f":" I_Series!T$301","v":0},{"$f":" I_Series!U$301","v":0},{"$f":" I_Series!V$301","v":0},{"$f":" I_Series!W$301","v":0},{"$f":" I_Series!X$301","v":0},null,null,{"$f":" I_Series!AA$301","v":0.25},{"$f":" I_Series!AB$301","v":0.25},{"$f":" I_Series!AC$301","v":0.25},{"$f":" I_Series!AD$301","v":0.25},{"$f":" I_Series!AE$301","v":0.25},{"$f":" I_Series!AF$301","v":0.25},{"$f":" I_Series!AG$301","v":0.25},{"$f":" I_Series!AH$301","v":0.25},{"$f":" I_Series!AI$301","v":0.25},{"$f":" I_Series!AJ$301","v":0.25},{"$f":" I_Series!AK$301","v":0.25},{"$f":" I_Series!AL$301","v":0.25},{"$f":" I_Series!AM$301","v":0.25},{"$f":" I_Series!AN$301","v":0.25},{"$f":" I_Series!AO$301","v":0.25},{"$f":" I_Series!AP$301","v":0.25},{"$f":" I_Series!AQ$301","v":0.25},{"$f":" I_Series!AR$301","v":0.25},{"$f":" I_Series!AS$301","v":0.25},{"$f":" I_Series!AT$301","v":0.25},{"$f":" I_Series!AU$301","v":0.25},{"$f":" I_Series!AV$301","v":0.25},{"$f":" I_Series!AW$301","v":0.25},{"$f":" I_Series!AX$301","v":0.25},{"$f":" I_Series!AY$301","v":0.25},{"$f":" I_Series!AZ$301","v":0.25},{"$f":" I_Series!BA$301","v":0.25},{"$f":" I_Series!BB$301","v":0.25},{"$f":" I_Series!BC$301","v":0.25},{"$f":" I_Series!BD$301","v":0.25},{"$f":" I_Series!BE$301","v":0.25},{"$f":" I_Series!BF$301","v":0.25},{"$f":" I_Series!BG$301","v":0.25},{"$f":" I_Series!BH$301","v":0.25},{"$f":" I_Series!BI$301","v":0.25},{"$f":" I_Series!BJ$301","v":0.25}]
[null,null,null,null,"Within Look-forward Flag?",null,{"$f":"I_Global!$F$120","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E61:$E63 ) + 1 ) * 1","v":1},{"$f":" ( AB$10 < MAX( $AA$10:$BJ$10 ) - COUNTA( $E61:$E63 ) + 1 ) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,null,null,{"$f":"E60&\" Lookforward Calcs\"","v":"Total Dividend Payments Lookforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AB60 * AA61 ) + ( AC60 * AA62 ) + ( AD60 * AA63 )","v":0},{"$f":" ( AC60 * AB61 ) + ( AD60 * AB62 ) + ( AE60 * AB63 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E60&\" Rollforward Calcs\"","v":"Total Dividend Payments Rollforward Calcs"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA61:AA63 ) * AA60","v":0},{"$f":" SUM( AB61:AB63 ) * AB60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E60&\" Look Forward\"","v":"Total Dividend Payments Look Forward"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA64, AA65, AA66 )","v":0},{"$f":" IF( AB64, AB65, AB66 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary before interest costs"]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":"E26","v":"Total capex Look Forward"},null,{"$f":"G26","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA26 * AA70","v":0},{"$f":" AB26 * AB70","v":0},0,0,0,762.50985693276152,1134.7560415330902,1107.1432163799113,1461.0839034818459,1802.7269952980937,1923.7483209249772,2304.1477212719874,2372.6154747209025,2291.4343016369594,2094.1014225573081,2043.3638023903045,1871.4572080448511,2545.7865427348838,3335.8966426276611,3463.6416099159173,2581.8930061407445,2659.3497963249665,2739.1302902147158,2821.3041989211574,2905.9433248887922,2993.1216246354561,3082.91527337452,3175.4027315757558,3270.664813523028,3368.784757928719,3469.8483006665801,3573.943749686578,3681.1620621771754,3644.7149130467087,3754.0563604381096,3866.6780512512532]
[null,null,null,null,{"$f":"E40","v":"Total debt service on existing debt Look Forward POS"},null,{"$f":"G40","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA40 * AA70","v":0},{"$f":" AB40 * AB70","v":0},0,0,0,1914.4912822587366,1881.7650870944915,1845.7787311466702,1801.048067980885,1723.9106926163142,1573.3650001265726,1436.3837808789872,1415.496979501916,1394.685733834631,1374.1206216171988,1353.5736566392598,1332.7315563661928,1311.8992936909494,1291.1352290583245,1270.5575390433164,1249.9976189338743,1229.2237405597266,1077.2297620890306,533.87337072786556,-0.20475677580642757,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14672873808850648,-0.14166226505931184,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14190101473154157,-0.14615804517348366,-0.15054278652868405]
[null,null,null,null,{"$f":"E53","v":"Total Debt Payments Look Forward"},null,{"$f":"G53","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA53 * AA70","v":0},{"$f":" AB53 * AB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,676.95899043182737,3178.4681878504193,4619.5200941994863,2227.3249134338121,1178.3329555409202,1933.899372717703,2564.8758439966077,3080.9048006943426,2641.4158113062103,2924.6029525649201,3096.8877045172503,3049.8450387690455,3055.0609424116492,3452.3654159324756]
[null,null,null,null,{"$f":" I_Series!E$305","v":"Min Cash Required - (working capital & contingency)"},{"$f":" I_Series!F$305","v":0},{"$f":" I_Series!G$305","v":"£'m RPI-real 2018"},{"$f":" I_Series!H$305","v":0},{"$f":" I_Series!I$305","v":"CAA"},{"$f":" I_Series!J$305","v":0},{"$f":" I_Series!K$305","v":"Being published with this model"},{"$f":" I_Series!L$305","v":0},{"$f":" I_Series!M$305","v":0},{"$f":" I_Series!N$305","v":0},{"$f":" I_Series!O$305","v":0},{"$f":" I_Series!P$305","v":0},{"$f":" I_Series!Q$305","v":0},{"$f":" I_Series!R$305","v":0},{"$f":" I_Series!S$305","v":0},{"$f":" I_Series!T$305","v":0},{"$f":" I_Series!U$305","v":0},{"$f":" I_Series!V$305","v":0},{"$f":" I_Series!W$305","v":0},{"$f":" I_Series!X$305","v":0},{"$f":" I_Series!Y$305","v":0},null,{"$f":" I_Series!AA$305 * AA70","v":0},{"$f":" I_Series!AB$305 * AB70","v":0},{"$f":" I_Series!AC$305 * AC70","v":0},{"$f":" I_Series!AD$305 * AD70","v":0},{"$f":" I_Series!AE$305 * AE70","v":0},{"$f":" I_Series!AF$305 * AF70","v":100},{"$f":" I_Series!AG$305 * AG70","v":100},{"$f":" I_Series!AH$305 * AH70","v":100},{"$f":" I_Series!AI$305 * AI70","v":100},{"$f":" I_Series!AJ$305 * AJ70","v":100},{"$f":" I_Series!AK$305 * AK70","v":100},{"$f":" I_Series!AL$305 * AL70","v":100},{"$f":" I_Series!AM$305 * AM70","v":100},{"$f":" I_Series!AN$305 * AN70","v":100},{"$f":" I_Series!AO$305 * AO70","v":100},{"$f":" I_Series!AP$305 * AP70","v":100},{"$f":" I_Series!AQ$305 * AQ70","v":100},{"$f":" I_Series!AR$305 * AR70","v":100},{"$f":" I_Series!AS$305 * AS70","v":100},{"$f":" I_Series!AT$305 * AT70","v":100},{"$f":" I_Series!AU$305 * AU70","v":100},{"$f":" I_Series!AV$305 * AV70","v":100},{"$f":" I_Series!AW$305 * AW70","v":100},{"$f":" I_Series!AX$305 * AX70","v":100},{"$f":" I_Series!AY$305 * AY70","v":100},{"$f":" I_Series!AZ$305 * AZ70","v":100},{"$f":" I_Series!BA$305 * BA70","v":100},{"$f":" I_Series!BB$305 * BB70","v":100},{"$f":" I_Series!BC$305 * BC70","v":100},{"$f":" I_Series!BD$305 * BD70","v":100},{"$f":" I_Series!BE$305 * BE70","v":100},{"$f":" I_Series!BF$305 * BF70","v":100},{"$f":" I_Series!BG$305 * BG70","v":100},{"$f":" I_Series!BH$305 * BH70","v":100},{"$f":" I_Series!BI$305 * BI70","v":100},{"$f":" I_Series!BJ$305 * BJ70","v":100}]
[null,null,null,null,{"$f":"E67","v":"Total Dividend Payments Look Forward"},null,{"$f":"G67","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA67 * AA70","v":0},{"$f":" AB67 * AB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TOTAL LOOK FORWARD - Pre Interest",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA71:AA75 )","v":0},{"$f":" SUM( AB71:AB75 )","v":0},0,0,0,2777.0011391914982,3116.5211286275817,3052.9219475265818,3362.1319714627307,3626.6376879144082,3597.11332105155,3840.5315021509746,3888.1124542228185,3786.1200354715902,3568.2220441745067,3496.9374590295643,3304.1887644110438,3957.6858364258333,4727.0318716859856,4834.1991489592338,3931.8906250746186,3988.5735368846931,4593.3190427355739,6633.645757499442,7625.2586623124716,5320.3100942714291,4361.1076918036661,5209.1573510683311,5935.3939287815474,6549.5478963580026,6211.1276681749514,6598.4061651397242,6877.905013469298,6794.4180508010231,6908.9711448045855,7418.8929243971997]
[]
[null,null,null,null,{"$f":" I_Series!E$307","v":"Proportion of Cash Requirement covered by standby facilities and forward starting debt"},{"$f":" I_Series!F$307","v":0},{"$f":" I_Series!G$307","v":"%"},{"$f":" I_Series!H$307","v":0},{"$f":" I_Series!I$307","v":"CAA"},{"$f":" I_Series!J$307","v":0},{"$f":" I_Series!K$307","v":"Being published with this model"},{"$f":" I_Series!L$307","v":0},{"$f":" I_Series!M$307","v":0},{"$f":" I_Series!N$307","v":0},{"$f":" I_Series!O$307","v":0},{"$f":" I_Series!P$307","v":0},{"$f":" I_Series!Q$307","v":0},{"$f":" I_Series!R$307","v":0},{"$f":" I_Series!S$307","v":0},{"$f":" I_Series!T$307","v":0},{"$f":" I_Series!U$307","v":0},{"$f":" I_Series!V$307","v":0},{"$f":" I_Series!W$307","v":0},{"$f":" I_Series!X$307","v":0},{"$f":" I_Series!Y$307","v":0},null,{"$f":" I_Series!AA$307","v":0.5},{"$f":" I_Series!AB$307","v":0.5},{"$f":" I_Series!AC$307","v":0.5},{"$f":" I_Series!AD$307","v":0.5},{"$f":" I_Series!AE$307","v":0.5},{"$f":" I_Series!AF$307","v":0.5},{"$f":" I_Series!AG$307","v":0.5},{"$f":" I_Series!AH$307","v":0.5},{"$f":" I_Series!AI$307","v":0.5},{"$f":" I_Series!AJ$307","v":0.5},{"$f":" I_Series!AK$307","v":0.5},{"$f":" I_Series!AL$307","v":0.5},{"$f":" I_Series!AM$307","v":0.5},{"$f":" I_Series!AN$307","v":0.5},{"$f":" I_Series!AO$307","v":0.5},{"$f":" I_Series!AP$307","v":0.5},{"$f":" I_Series!AQ$307","v":0.5},{"$f":" I_Series!AR$307","v":0.5},{"$f":" I_Series!AS$307","v":0.5},{"$f":" I_Series!AT$307","v":0.5},{"$f":" I_Series!AU$307","v":0.5},{"$f":" I_Series!AV$307","v":0.5},{"$f":" I_Series!AW$307","v":0.5},{"$f":" I_Series!AX$307","v":0.5},{"$f":" I_Series!AY$307","v":0.5},{"$f":" I_Series!AZ$307","v":0.5},{"$f":" I_Series!BA$307","v":0.5},{"$f":" I_Series!BB$307","v":0.5},{"$f":" I_Series!BC$307","v":0.5},{"$f":" I_Series!BD$307","v":0.5},{"$f":" I_Series!BE$307","v":0.5},{"$f":" I_Series!BF$307","v":0.5},{"$f":" I_Series!BG$307","v":0.5},{"$f":" I_Series!BH$307","v":0.5},{"$f":" I_Series!BI$307","v":0.5},{"$f":" I_Series!BJ$307","v":0.5}]
[null,null,null,null,{"$f":"E76","v":"TOTAL LOOK FORWARD - Pre Interest"},{"$f":"F76","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA76","v":0},{"$f":" AB76","v":0},0,0,0,2777.0011391914982,3116.5211286275817,3052.9219475265818,3362.1319714627307,3626.6376879144082,3597.11332105155,3840.5315021509746,3888.1124542228185,3786.1200354715902,3568.2220441745067,3496.9374590295643,3304.1887644110438,3957.6858364258333,4727.0318716859856,4834.1991489592338,3931.8906250746186,3988.5735368846931,4593.3190427355739,6633.645757499442,7625.2586623124716,5320.3100942714291,4361.1076918036661,5209.1573510683311,5935.3939287815474,6549.5478963580026,6211.1276681749514,6598.4061651397242,6877.905013469298,6794.4180508010231,6908.9711448045855,7418.8929243971997]
[null,null,null,null,"Standby Facility Size Requirement",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA78 * AA79","v":0},{"$f":" AB78 * AB79","v":0},0,0,0,1388.5005695957491,1558.2605643137908,1526.4609737632909,1681.0659857313653,1813.3188439572041,1798.556660525775,1920.2657510754873,1944.0562271114093,1893.0600177357951,1784.1110220872533,1748.4687295147821,1652.0943822055219,1978.8429182129166,2363.5159358429928,2417.0995744796169,1965.9453125373093,1994.2867684423466,2296.659521367787,3316.822878749721,3812.6293311562358,2660.1550471357145,2180.553845901833,2604.5786755341655,2967.6969643907737,3274.7739481790013,3105.5638340874757,3299.2030825698621,3438.952506734649,3397.2090254005116,3454.4855724022927,3709.4464621985999]
[]
[null,null,null,null,{"$f":"I_Series!E$308","v":"Standby Facility Commitment Fee"},{"$f":"I_Series!F$308","v":0},{"$f":"I_Series!G$308","v":"% pa"},{"$f":"I_Series!H$308","v":0},{"$f":"I_Series!I$308","v":"CAA"},{"$f":"I_Series!J$308","v":0},{"$f":"I_Series!K$308","v":"Being published with this model"},{"$f":"I_Series!L$308","v":0},{"$f":"I_Series!M$308","v":0},{"$f":"I_Series!N$308","v":0},{"$f":"I_Series!O$308","v":0},{"$f":"I_Series!P$308","v":0},{"$f":"I_Series!Q$308","v":0},{"$f":"I_Series!R$308","v":0},{"$f":"I_Series!S$308","v":0},{"$f":"I_Series!T$308","v":0},{"$f":"I_Series!U$308","v":0},{"$f":"I_Series!V$308","v":0},{"$f":"I_Series!W$308","v":0},{"$f":"I_Series!X$308","v":0},{"$f":"I_Series!Y$308","v":0},null,{"$f":" I_Series!AA$308","v":5.0000000000000001E-3},{"$f":" I_Series!AB$308","v":5.0000000000000001E-3},{"$f":" I_Series!AC$308","v":5.0000000000000001E-3},{"$f":" I_Series!AD$308","v":5.0000000000000001E-3},{"$f":" I_Series!AE$308","v":5.0000000000000001E-3},{"$f":" I_Series!AF$308","v":5.0000000000000001E-3},{"$f":" I_Series!AG$308","v":5.0000000000000001E-3},{"$f":" I_Series!AH$308","v":5.0000000000000001E-3},{"$f":" I_Series!AI$308","v":5.0000000000000001E-3},{"$f":" I_Series!AJ$308","v":5.0000000000000001E-3},{"$f":" I_Series!AK$308","v":5.0000000000000001E-3},{"$f":" I_Series!AL$308","v":5.0000000000000001E-3},{"$f":" I_Series!AM$308","v":5.0000000000000001E-3},{"$f":" I_Series!AN$308","v":5.0000000000000001E-3},{"$f":" I_Series!AO$308","v":5.0000000000000001E-3},{"$f":" I_Series!AP$308","v":5.0000000000000001E-3},{"$f":" I_Series!AQ$308","v":5.0000000000000001E-3},{"$f":" I_Series!AR$308","v":5.0000000000000001E-3},{"$f":" I_Series!AS$308","v":5.0000000000000001E-3},{"$f":" I_Series!AT$308","v":5.0000000000000001E-3},{"$f":" I_Series!AU$308","v":5.0000000000000001E-3},{"$f":" I_Series!AV$308","v":5.0000000000000001E-3},{"$f":" I_Series!AW$308","v":5.0000000000000001E-3},{"$f":" I_Series!AX$308","v":5.0000000000000001E-3},{"$f":" I_Series!AY$308","v":5.0000000000000001E-3},{"$f":" I_Series!AZ$308","v":5.0000000000000001E-3},{"$f":" I_Series!BA$308","v":5.0000000000000001E-3},{"$f":" I_Series!BB$308","v":5.0000000000000001E-3},{"$f":" I_Series!BC$308","v":5.0000000000000001E-3},{"$f":" I_Series!BD$308","v":5.0000000000000001E-3},{"$f":" I_Series!BE$308","v":5.0000000000000001E-3},{"$f":" I_Series!BF$308","v":5.0000000000000001E-3},{"$f":" I_Series!BG$308","v":5.0000000000000001E-3},{"$f":" I_Series!BH$308","v":5.0000000000000001E-3},{"$f":" I_Series!BI$308","v":5.0000000000000001E-3},{"$f":" I_Series!BJ$308","v":5.0000000000000001E-3}]
[null,null,null,null,{"$f":"E80","v":"Standby Facility Size Requirement"},{"$f":"F80","v":0},"£'m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA80","v":0},{"$f":" AB80","v":0},0,0,0,1388.5005695957491,1558.2605643137908,1526.4609737632909,1681.0659857313653,1813.3188439572041,1798.556660525775,1920.2657510754873,1944.0562271114093,1893.0600177357951,1784.1110220872533,1748.4687295147821,1652.0943822055219,1978.8429182129166,2363.5159358429928,2417.0995744796169,1965.9453125373093,1994.2867684423466,2296.659521367787,3316.822878749721,3812.6293311562358,2660.1550471357145,2180.553845901833,2604.5786755341655,2967.6969643907737,3274.7739481790013,3105.5638340874757,3299.2030825698621,3438.952506734649,3397.2090254005116,3454.4855724022927,3709.4464621985999]
[null,null,null,null,"Standby Facility Commitment Fee - POS",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA$412:BJ$412)","v":0},null,{"$f":" AA82 * AA83","v":0},{"$f":" AB82 * AB83","v":0},0,0,0,6.9425028479787452,7.7913028215689542,7.6323048688164548,8.4053299286568262,9.0665942197860208,8.9927833026288759,9.6013287553774358,9.7202811355570464,9.4653000886789762,8.9205551104362666,8.7423436475739109,8.2604719110276097,9.8942145910645838,11.817579679214964,12.085497872398085,9.8297265626865471,9.9714338422117326,11.483297606838935,16.584114393748607,19.063146655781178,13.300775235678573,10.902769229509165,13.022893377670828,14.83848482195387,16.373869740895007,15.527819170437379,16.49601541284931,17.194762533673245,16.986045127002559,17.272427862011465,18.547232310993]
[]
[null,null,null,null,{"$f":" E76","v":"TOTAL LOOK FORWARD - Pre Interest"},{"$f":" F76","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA76","v":0},{"$f":" AB76","v":0},0,0,0,2777.0011391914982,3116.5211286275817,3052.9219475265818,3362.1319714627307,3626.6376879144082,3597.11332105155,{"$f":" AL76","v":3840.5315021509746},3888.1124542228185,3786.1200354715902,3568.2220441745067,3496.9374590295643,3304.1887644110438,3957.6858364258333,4727.0318716859856,4834.1991489592338,3931.8906250746186,3988.5735368846931,4593.3190427355739,6633.645757499442,7625.2586623124716,5320.3100942714291,4361.1076918036661,5209.1573510683311,5935.3939287815474,6549.5478963580026,6211.1276681749514,6598.4061651397242,6877.905013469298,6794.4180508010231,6908.9711448045855,7418.8929243971997]
[null,null,null,null,{"$f":" E80 & \" NEG\"","v":"Standby Facility Size Requirement NEG"},{"$f":" F80","v":0},{"$f":" G80","v":"£'m"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA80 * SignSwitch","v":0},0,0,0,0,-1388.5005695957491,-1558.2605643137908,-1526.4609737632909,-1681.0659857313653,-1813.3188439572041,-1798.556660525775,-1920.2657510754873,-1944.0562271114093,-1893.0600177357951,-1784.1110220872533,-1748.4687295147821,-1652.0943822055219,-1978.8429182129166,-2363.5159358429928,-2417.0995744796169,-1965.9453125373093,-1994.2867684423466,-2296.659521367787,-3316.822878749721,-3812.6293311562358,-2660.1550471357145,-2180.553845901833,-2604.5786755341655,-2967.6969643907737,-3274.7739481790013,-3105.5638340874757,-3299.2030825698621,-3438.952506734649,-3397.2090254005116,-3454.4855724022927,-3709.4464621985999]
[null,null,null,null,"Remainder required for Look forward - Pre Standby facility Fee",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA86:AA87 )","v":0},{"$f":" SUM( AB86:AB87 )","v":0},0,0,0,1388.5005695957491,1558.2605643137908,1526.4609737632909,1681.0659857313653,1813.3188439572041,1798.556660525775,1920.2657510754873,1944.0562271114093,1893.0600177357951,1784.1110220872533,1748.4687295147821,1652.0943822055219,1978.8429182129166,2363.5159358429928,2417.0995744796169,1965.9453125373093,1994.2867684423466,2296.659521367787,3316.822878749721,3812.6293311562358,2660.1550471357145,2180.553845901833,2604.5786755341655,2967.6969643907737,3274.7739481790013,3105.5638340874757,3299.2030825698621,3438.952506734649,3397.2090254005116,3454.4855724022927,3709.4464621985999]
[null,null,null,null,{"$f":" E84","v":"Standby Facility Commitment Fee - POS"},{"$f":" F84","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA84","v":0},{"$f":" AB84","v":0},0,0,0,6.9425028479787452,7.7913028215689542,7.6323048688164548,8.4053299286568262,9.0665942197860208,8.9927833026288759,9.6013287553774358,9.7202811355570464,9.4653000886789762,8.9205551104362666,8.7423436475739109,8.2604719110276097,9.8942145910645838,11.817579679214964,12.085497872398085,9.8297265626865471,9.9714338422117326,11.483297606838935,16.584114393748607,19.063146655781178,13.300775235678573,10.902769229509165,13.022893377670828,14.83848482195387,16.373869740895007,15.527819170437379,16.49601541284931,17.194762533673245,16.986045127002559,17.272427862011465,18.547232310993]
[null,null,null,null,"Remainder required for Look forward - Including Standby facility Fee",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA88:AA89 )","v":0},{"$f":" SUM( AB88:AB89 )","v":0},0,0,0,1395.4430724437279,1566.0518671353598,1534.0932786321073,1689.4713156600221,1822.3854381769902,1807.5494438284038,1929.8670798308647,1953.7765082469664,1902.5253178244741,1793.0315771976896,1757.2110731623561,1660.3548541165496,1988.7371328039812,2375.3335155222076,2429.1850723520151,1975.7750390999959,2004.2582022845584,2308.1428189746257,3333.4069931434697,3831.6924778120169,2673.455822371393,2191.456615131342,2617.6015689118362,2982.5354492127276,3291.1478179198962,3121.0916532579131,3315.6990979827115,3456.1472692683224,3414.195070527514,3471.7580002643044,3727.9936945095928]
[]
["Target debt before interest"]
[]
[null,null,"Target Debt"]
[]
[null,null,null,null,{"$f":" I_Series!E$289","v":"Gearing target A"},{"$f":" I_Series!F$289","v":0},{"$f":" I_Series!G$289","v":"%"},{"$f":" I_Series!H$289","v":0},{"$f":" I_Series!I$289","v":"CAA"},{"$f":" I_Series!J$289","v":0},{"$f":" I_Series!K$289","v":"Being published with this model"},{"$f":" I_Series!L$289","v":0},{"$f":" I_Series!M$289","v":0},{"$f":" I_Series!N$289","v":0},{"$f":" I_Series!O$289","v":0},{"$f":" I_Series!P$289","v":0},{"$f":" I_Series!Q$289","v":0},{"$f":" I_Series!R$289","v":0},{"$f":" I_Series!S$289","v":0},{"$f":" I_Series!T$289","v":0},{"$f":" I_Series!U$289","v":0},{"$f":" I_Series!V$289","v":0},{"$f":" I_Series!W$289","v":0},{"$f":" I_Series!X$289","v":0},{"$f":" I_Series!Y$289","v":0},null,{"$f":" I_Series!AA$289","v":0.6},{"$f":" I_Series!AB$289","v":0.6},{"$f":" I_Series!AC$289","v":0.6},{"$f":" I_Series!AD$289","v":0.6},{"$f":" I_Series!AE$289","v":0.6},{"$f":" I_Series!AF$289","v":0.6708841268914707},{"$f":" I_Series!AG$289","v":0.66112028390998734},{"$f":" I_Series!AH$289","v":0.6},{"$f":" I_Series!AI$289","v":0.6},{"$f":" I_Series!AJ$289","v":0.6},{"$f":" I_Series!AK$289","v":0.6},{"$f":" I_Series!AL$289","v":0.6},{"$f":" I_Series!AM$289","v":0.60099999999999998},{"$f":" I_Series!AN$289","v":0.6},{"$f":" I_Series!AO$289","v":0.6},{"$f":" I_Series!AP$289","v":0.6},{"$f":" I_Series!AQ$289","v":0.6},{"$f":" I_Series!AR$289","v":0.6},{"$f":" I_Series!AS$289","v":0.6},{"$f":" I_Series!AT$289","v":0.6},{"$f":" I_Series!AU$289","v":0.6},{"$f":" I_Series!AV$289","v":0.6},{"$f":" I_Series!AW$289","v":0.6},{"$f":" I_Series!AX$289","v":0.6},{"$f":" I_Series!AY$289","v":0.6},{"$f":" I_Series!AZ$289","v":0.6},{"$f":" I_Series!BA$289","v":0.6},{"$f":" I_Series!BB$289","v":0.6},{"$f":" I_Series!BC$289","v":0.6},{"$f":" I_Series!BD$289","v":0.6},{"$f":" I_Series!BE$289","v":0.6},{"$f":" I_Series!BF$289","v":0.6},{"$f":" I_Series!BG$289","v":0.6},{"$f":" I_Series!BH$289","v":0.6},{"$f":" I_Series!BI$289","v":0.6},{"$f":" I_Series!BJ$289","v":0.6}]
[null,null,null,null,{"$f":" I_Series!E$290","v":"Gearing target B"},{"$f":" I_Series!F$290","v":0},{"$f":" I_Series!G$290","v":"%"},{"$f":" I_Series!H$290","v":0},{"$f":" I_Series!I$290","v":0},{"$f":" I_Series!J$290","v":0},{"$f":" I_Series!K$290","v":0},{"$f":" I_Series!L$290","v":0},{"$f":" I_Series!M$290","v":0},{"$f":" I_Series!N$290","v":0},{"$f":" I_Series!O$290","v":0},{"$f":" I_Series!P$290","v":0},{"$f":" I_Series!Q$290","v":0},{"$f":" I_Series!R$290","v":0},{"$f":" I_Series!S$290","v":0},{"$f":" I_Series!T$290","v":0},{"$f":" I_Series!U$290","v":0},{"$f":" I_Series!V$290","v":0},{"$f":" I_Series!W$290","v":0},{"$f":" I_Series!X$290","v":0},{"$f":" I_Series!Y$290","v":0},null,{"$f":" I_Series!AA$290","v":0},{"$f":" I_Series!AB$290","v":0},{"$f":" I_Series!AC$290","v":0},{"$f":" I_Series!AD$290","v":0},{"$f":" I_Series!AE$290","v":0},{"$f":" I_Series!AF$290","v":0},{"$f":" I_Series!AG$290","v":0},{"$f":" I_Series!AH$290","v":0},{"$f":" I_Series!AI$290","v":0},{"$f":" I_Series!AJ$290","v":0},{"$f":" I_Series!AK$290","v":0},{"$f":" I_Series!AL$290","v":0},{"$f":" I_Series!AM$290","v":0},{"$f":" I_Series!AN$290","v":0},{"$f":" I_Series!AO$290","v":0},{"$f":" I_Series!AP$290","v":0},{"$f":" I_Series!AQ$290","v":0},{"$f":" I_Series!AR$290","v":0},{"$f":" I_Series!AS$290","v":0},{"$f":" I_Series!AT$290","v":0},{"$f":" I_Series!AU$290","v":0},{"$f":" I_Series!AV$290","v":0},{"$f":" I_Series!AW$290","v":0},{"$f":" I_Series!AX$290","v":0},{"$f":" I_Series!AY$290","v":0},{"$f":" I_Series!AZ$290","v":0},{"$f":" I_Series!BA$290","v":0},{"$f":" I_Series!BB$290","v":0},{"$f":" I_Series!BC$290","v":0},{"$f":" I_Series!BD$290","v":0},{"$f":" I_Series!BE$290","v":0},{"$f":" I_Series!BF$290","v":0},{"$f":" I_Series!BG$290","v":0},{"$f":" I_Series!BH$290","v":0},{"$f":" I_Series!BI$290","v":0},{"$f":" I_Series!BJ$290","v":0}]
[null,null,null,null,{"$f":" I_Series!E$291","v":"Gearing target C"},{"$f":" I_Series!F$291","v":0},{"$f":" I_Series!G$291","v":"%"},{"$f":" I_Series!H$291","v":0},{"$f":" I_Series!I$291","v":0},{"$f":" I_Series!J$291","v":0},{"$f":" I_Series!K$291","v":0},{"$f":" I_Series!L$291","v":0},{"$f":" I_Series!M$291","v":0},{"$f":" I_Series!N$291","v":0},{"$f":" I_Series!O$291","v":0},{"$f":" I_Series!P$291","v":0},{"$f":" I_Series!Q$291","v":0},{"$f":" I_Series!R$291","v":0},{"$f":" I_Series!S$291","v":0},{"$f":" I_Series!T$291","v":0},{"$f":" I_Series!U$291","v":0},{"$f":" I_Series!V$291","v":0},{"$f":" I_Series!W$291","v":0},{"$f":" I_Series!X$291","v":0},{"$f":" I_Series!Y$291","v":0},null,{"$f":" I_Series!AA$291","v":0},{"$f":" I_Series!AB$291","v":0},{"$f":" I_Series!AC$291","v":0},{"$f":" I_Series!AD$291","v":0},{"$f":" I_Series!AE$291","v":0},{"$f":" I_Series!AF$291","v":0},{"$f":" I_Series!AG$291","v":0},{"$f":" I_Series!AH$291","v":0},{"$f":" I_Series!AI$291","v":0},{"$f":" I_Series!AJ$291","v":0},{"$f":" I_Series!AK$291","v":0},{"$f":" I_Series!AL$291","v":0},{"$f":" I_Series!AM$291","v":0},{"$f":" I_Series!AN$291","v":0},{"$f":" I_Series!AO$291","v":0},{"$f":" I_Series!AP$291","v":0},{"$f":" I_Series!AQ$291","v":0},{"$f":" I_Series!AR$291","v":0},{"$f":" I_Series!AS$291","v":0},{"$f":" I_Series!AT$291","v":0},{"$f":" I_Series!AU$291","v":0},{"$f":" I_Series!AV$291","v":0},{"$f":" I_Series!AW$291","v":0},{"$f":" I_Series!AX$291","v":0},{"$f":" I_Series!AY$291","v":0},{"$f":" I_Series!AZ$291","v":0},{"$f":" I_Series!BA$291","v":0},{"$f":" I_Series!BB$291","v":0},{"$f":" I_Series!BC$291","v":0},{"$f":" I_Series!BD$291","v":0},{"$f":" I_Series!BE$291","v":0},{"$f":" I_Series!BF$291","v":0},{"$f":" I_Series!BG$291","v":0},{"$f":" I_Series!BH$291","v":0},{"$f":" I_Series!BI$291","v":0},{"$f":" I_Series!BJ$291","v":0}]
[]
[null,null,null,null,{"$f":" I_InputSets!E$70","v":"Gearing scenario selected"},{"$f":" I_InputSets!F$70","v":"Gearing target A"}]
[null,null,null,null,{"$f":" INDEX( E96:E98, MATCH( $F100, $E96:$E98, 0 ) )","v":"Gearing target A"},{"$f":" INDEX( F96:F98, MATCH( $F100, $E96:$E98, 0 ) )","v":0},"%",0,"CAA",0,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":" INDEX( AA96:AA98, MATCH( $F100, $E96:$E98, 0 ) )","v":0.6},{"$f":" INDEX( AB96:AB98, MATCH( $F100, $E96:$E98, 0 ) )","v":0.6},0.6,0.6,0.6,0.6708841268914707,0.66112028390998734,0.6,0.6,0.6,0.6,0.6,0.60099999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,{"$f":" C_RAB!E$202","v":"Total Basic RAB closing balance post inflation adjustment"},{"$f":" C_RAB!F$202","v":0},{"$f":" C_RAB!G$202","v":"£'m nominal"},{"$f":" C_RAB!H$202","v":0},{"$f":" C_RAB!I$202","v":0},{"$f":" C_RAB!J$202","v":0},{"$f":" C_RAB!K$202","v":0},{"$f":" C_RAB!L$202","v":0},{"$f":" C_RAB!M$202","v":0},{"$f":" C_RAB!N$202","v":0},{"$f":" C_RAB!O$202","v":0},{"$f":" C_RAB!P$202","v":0},{"$f":" C_RAB!Q$202","v":0},{"$f":" C_RAB!R$202","v":0},{"$f":" C_RAB!S$202","v":0},{"$f":" C_RAB!T$202","v":0},{"$f":" C_RAB!U$202","v":0},{"$f":" C_RAB!V$202","v":0},{"$f":" C_RAB!W$202","v":0},{"$f":" C_RAB!X$202","v":0},{"$f":" C_RAB!Y$202","v":976328.01334735099},{"$f":" C_RAB!Z$202","v":0},{"$f":" C_RAB!AA$202","v":0},{"$f":" C_RAB!AB$202","v":0},{"$f":" C_RAB!AC$202","v":0},{"$f":" C_RAB!AD$202","v":0},{"$f":" C_RAB!AE$202","v":16139.264580178664},{"$f":" C_RAB!AF$202","v":15946.763162691117},{"$f":" C_RAB!AG$202","v":17477.043329548851},{"$f":" C_RAB!AH$202","v":19371.248807524553},{"$f":" C_RAB!AI$202","v":20203.698484199598},{"$f":" C_RAB!AJ$202","v":19974.534156813716},{"$f":" C_RAB!AK$202","v":19907.179032997803},{"$f":" C_RAB!AL$202","v":20255.782347612967},{"$f":" C_RAB!AM$202","v":21269.718767531565},{"$f":" C_RAB!AN$202","v":22549.414937925336},{"$f":" C_RAB!AO$202","v":23908.28655899363},{"$f":" C_RAB!AP$202","v":24980.054003981673},{"$f":" C_RAB!AQ$202","v":26163.686129680071},{"$f":" C_RAB!AR$202","v":26917.237766077309},{"$f":" C_RAB!AS$202","v":27975.88695168529},{"$f":" C_RAB!AT$202","v":29569.957100288473},{"$f":" C_RAB!AU$202","v":31551.95054994907},{"$f":" C_RAB!AV$202","v":32569.389858220526},{"$f":" C_RAB!AW$202","v":33544.664562843791},{"$f":" C_RAB!AX$202","v":34535.856060272505},{"$f":" C_RAB!AY$202","v":35434.578205285179},{"$f":" C_RAB!AZ$202","v":36407.919430607973},{"$f":" C_RAB!BA$202","v":37380.265312824959},{"$f":" C_RAB!BB$202","v":38346.330267578473},{"$f":" C_RAB!BC$202","v":39336.519076752433},{"$f":" C_RAB!BD$202","v":40416.03800459882},{"$f":" C_RAB!BE$202","v":41574.681912786466},{"$f":" C_RAB!BF$202","v":42477.153092759763},{"$f":" C_RAB!BG$202","v":43389.721639122741},{"$f":" C_RAB!BH$202","v":44402.139329348262},{"$f":" C_RAB!BI$202","v":45486.951300384993},{"$f":" C_RAB!BJ$202","v":46864.098626284518}]
[null,null,null,null,"Target Net Debt",null,{"$f":" G102","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA102 * AA101","v":0},{"$f":" AB102 * AB101","v":0},0,0,9683.558748107198,10698.430281147099,{"$f":" AG102 * AG101","v":11554.427847938487},11622.749284514732,12122.219090519759,11984.720494088229,11944.307419798681,12153.46940856778,12783.10097928647,13529.648962755202,14344.971935396177,14988.032402389003,15698.211677808042,16150.342659646385,16785.532171011175,17741.974260173083,18931.170329969442,19541.633914932314,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364785,22428.159187694975,23007.798160547081,23601.911446051457,24249.622802759292,24944.80914767188,25486.291855655858,26033.832983473643,26641.283597608955,27292.170780230994,28118.459175770709]
[]
[null,null,null,null,{"$f":"E103","v":"Target Net Debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA103","v":0},{"$f":" AB103","v":0},0,0,9683.558748107198,10698.430281147099,{"$f":" AG103","v":11554.427847938487},11622.749284514732,12122.219090519759,11984.720494088229,11944.307419798681,12153.46940856778,12783.10097928647,13529.648962755202,14344.971935396177,14988.032402389003,15698.211677808042,16150.342659646385,16785.532171011175,17741.974260173083,18931.170329969442,19541.633914932314,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364785,22428.159187694975,23007.798160547081,23601.911446051457,24249.622802759292,24944.80914767188,25486.291855655858,26033.832983473643,26641.283597608955,27292.170780230994,28118.459175770709]
[null,null,null,null,{"$f":"E90","v":"Remainder required for Look forward - Including Standby facility Fee"},{"$f":"F90","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA90","v":0},{"$f":" AB90","v":0},0,0,0,1395.4430724437279,1566.0518671353598,1534.0932786321073,1689.4713156600221,1822.3854381769902,1807.5494438284038,1929.8670798308647,1953.7765082469664,1902.5253178244741,1793.0315771976896,1757.2110731623561,1660.3548541165496,1988.7371328039812,2375.3335155222076,2429.1850723520151,1975.7750390999959,2004.2582022845584,2308.1428189746257,3333.4069931434697,3831.6924778120169,2673.455822371393,2191.456615131342,2617.6015689118362,2982.5354492127276,3291.1478179198962,3121.0916532579131,3315.6990979827115,3456.1472692683224,3414.195070527514,3471.7580002643044,3727.9936945095928]
[null,null,null,null,"Target Gross Debt",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA105:AA106 )","v":0},{"$f":" SUM( AB105:AB106 )","v":0},0,0,9683.558748107198,12093.873353590827,13120.479715073847,13156.842563146838,13811.690406179781,13807.10593226522,13751.856863627085,14083.336488398645,14736.877487533437,15432.174280579677,16138.003512593867,16745.24347555136,17358.566531924593,18139.079792450368,19160.865686533383,20171.159332525098,20906.945369069439,21545.892117216874,22434.9415566809,24054.920629306973,25092.439400983123,24518.207480736179,24619.615802826316,25625.399729458917,26584.446895264184,27540.770620679188,28065.900800929794,28801.990953638568,29489.980252741967,30055.478668136471,30763.928780495298,31846.452870280304]
[]
[null,null,null,null,{"$f":"I_Actuals!E$33","v":"Embedded debt fixed (actual)"},{"$f":"I_Actuals!F$33","v":0},{"$f":"I_Actuals!G$33","v":"£'m nominal"},{"$f":"I_Actuals!H$33","v":"Nominal"},{"$f":"I_Actuals!I$33","v":"Calculated as 60% of RAB, then 70% fixed"},{"$f":"I_Actuals!J$33","v":0},{"$f":"I_Actuals!K$33","v":0},{"$f":"I_Actuals!L$33","v":0},{"$f":"I_Actuals!M$33","v":0},{"$f":"I_Actuals!N$33","v":0},{"$f":"I_Actuals!O$33","v":0},{"$f":"I_Actuals!P$33","v":0},{"$f":"I_Actuals!Q$33","v":0},{"$f":"I_Actuals!R$33","v":0},{"$f":"I_Actuals!S$33","v":0},{"$f":"I_Actuals!T$33","v":0},{"$f":"I_Actuals!U$33","v":0},{"$f":"I_Actuals!V$33","v":0},{"$f":"I_Actuals!W$33","v":0},{"$f":"I_Actuals!X$33","v":0},{"$f":"I_Actuals!Y$33","v":0},{"$f":"I_Actuals!Z$33","v":0},{"$f":"I_Actuals!AA$33","v":10000.2300947036},{"$f":"I_Actuals!AB$33","v":10000.2300947036},{"$f":"I_Actuals!AC$33","v":10000.2300947036},{"$f":"I_Actuals!AD$33","v":10000.2300947036},{"$f":"I_Actuals!AE$33","v":7348.9911236750377},{"$f":"I_Actuals!AF$33","v":0},{"$f":"I_Actuals!AG$33","v":0},{"$f":"I_Actuals!AH$33","v":0},{"$f":"I_Actuals!AI$33","v":0},{"$f":"I_Actuals!AJ$33","v":0},{"$f":"I_Actuals!AK$33","v":0},{"$f":"I_Actuals!AL$33","v":0},{"$f":"I_Actuals!AM$33","v":0},{"$f":"I_Actuals!AN$33","v":0},{"$f":"I_Actuals!AO$33","v":0},{"$f":"I_Actuals!AP$33","v":0},{"$f":"I_Actuals!AQ$33","v":0},{"$f":"I_Actuals!AR$33","v":0},{"$f":"I_Actuals!AS$33","v":0},{"$f":"I_Actuals!AT$33","v":0},{"$f":"I_Actuals!AU$33","v":0},{"$f":"I_Actuals!AV$33","v":0},{"$f":"I_Actuals!AW$33","v":0},{"$f":"I_Actuals!AX$33","v":0},{"$f":"I_Actuals!AY$33","v":0},{"$f":"I_Actuals!AZ$33","v":0},{"$f":"I_Actuals!BA$33","v":0},{"$f":"I_Actuals!BB$33","v":0},{"$f":"I_Actuals!BC$33","v":0},{"$f":"I_Actuals!BD$33","v":0},{"$f":"I_Actuals!BE$33","v":0},{"$f":"I_Actuals!BF$33","v":0},{"$f":"I_Actuals!BG$33","v":0},{"$f":"I_Actuals!BH$33","v":0},{"$f":"I_Actuals!BI$33","v":0},{"$f":"I_Actuals!BJ$33","v":0}]
[null,null,null,null,"Embedded debt (fixed) BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z112","v":0},{"$f":"AA112","v":10000.2300947036},10000.2300947036,10000.2300947036,10000.2300947036,{"$f":"AE112","v":7348.9911236750377},6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,{"$f":"I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},{"$f":"I_Series!F$312","v":0},{"$f":"I_Series!G$312","v":"£'m nominal"},{"$f":"I_Series!H$312","v":"Nominal negative"},{"$f":"I_Series!I$312","v":"CAA"},{"$f":"I_Series!J$312","v":0},{"$f":"I_Series!K$312","v":"Being published with this model"},{"$f":"I_Series!L$312","v":0},{"$f":"I_Series!M$312","v":0},{"$f":"I_Series!N$312","v":0},{"$f":"I_Series!O$312","v":0},{"$f":"I_Series!P$312","v":0},{"$f":"I_Series!Q$312","v":0},{"$f":"I_Series!R$312","v":0},{"$f":"I_Series!S$312","v":0},{"$f":"I_Series!T$312","v":0},{"$f":"I_Series!U$312","v":0},{"$f":"I_Series!V$312","v":0},{"$f":"I_Series!W$312","v":0},{"$f":"I_Series!X$312","v":0},{"$f":"I_Series!Y$312","v":0},{"$f":"I_Series!Z$312","v":0},{"$f":"I_Series!AA$312","v":0},{"$f":"I_Series!AB$312","v":0},{"$f":"I_Series!AC$312","v":0},{"$f":"I_Series!AD$312","v":0},{"$f":"I_Series!AE$312","v":0},{"$f":"I_Series!AF$312","v":-367.44955618375189},{"$f":"I_Series!AG$312","v":-367.44955618375189},{"$f":"I_Series!AH$312","v":-367.44955618375189},{"$f":"I_Series!AI$312","v":-367.44955618375189},{"$f":"I_Series!AJ$312","v":-367.44955618375189},{"$f":"I_Series!AK$312","v":-367.44955618375189},{"$f":"I_Series!AL$312","v":-367.44955618375189},{"$f":"I_Series!AM$312","v":-367.44955618375189},{"$f":"I_Series!AN$312","v":-367.44955618375189},{"$f":"I_Series!AO$312","v":-367.44955618375189},{"$f":"I_Series!AP$312","v":-367.44955618375189},{"$f":"I_Series!AQ$312","v":-367.44955618375189},{"$f":"I_Series!AR$312","v":-367.44955618375189},{"$f":"I_Series!AS$312","v":-367.44955618375189},{"$f":"I_Series!AT$312","v":-367.44955618375189},{"$f":"I_Series!AU$312","v":-367.44955618375189},{"$f":"I_Series!AV$312","v":-367.44955618375189},{"$f":"I_Series!AW$312","v":-367.44955618375189},{"$f":"I_Series!AX$312","v":-367.44955618375189},{"$f":"I_Series!AY$312","v":-367.44955618375189},{"$f":"I_Series!AZ$312","v":0},{"$f":"I_Series!BA$312","v":0},{"$f":"I_Series!BB$312","v":0},{"$f":"I_Series!BC$312","v":0},{"$f":"I_Series!BD$312","v":0},{"$f":"I_Series!BE$312","v":0},{"$f":"I_Series!BF$312","v":0},{"$f":"I_Series!BG$312","v":0},{"$f":"I_Series!BH$312","v":0},{"$f":"I_Series!BI$312","v":0},{"$f":"I_Series!BJ$312","v":0}]
[null,null,null,null,"Embedded debt (fixed)",null,{"$f":"G111","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$109 <> 0, AA$109, SUM( AA110:AA111 ) )","v":10000.2300947036},{"$f":" IF( AB$109 <> 0, AB$109, SUM( AB110:AB111 ) )","v":10000.2300947036},10000.2300947036,10000.2300947036,{"$f":" IF( AE$109 <> 0, AE$109, SUM( AE110:AE111 ) )","v":7348.9911236750377},6981.5415674912856,{"$f":" IF( AG$109 <> 0, AG$109, SUM( AG110:AG111 ) )","v":6614.0920113075335},6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[]
[null,null,null,null,{"$f":"I_Actuals!E$35","v":"Embedded debt indexed linked (actual)"},{"$f":"I_Actuals!F$35","v":0},{"$f":"I_Actuals!G$35","v":"£'m nominal"},{"$f":"I_Actuals!H$35","v":"Nominal"},{"$f":"I_Actuals!I$35","v":"Calculated as 60% of RAB, then 30% IL"},{"$f":"I_Actuals!J$35","v":0},{"$f":"I_Actuals!K$35","v":0},{"$f":"I_Actuals!L$35","v":0},{"$f":"I_Actuals!M$35","v":0},{"$f":"I_Actuals!N$35","v":0},{"$f":"I_Actuals!O$35","v":0},{"$f":"I_Actuals!P$35","v":0},{"$f":"I_Actuals!Q$35","v":0},{"$f":"I_Actuals!R$35","v":0},{"$f":"I_Actuals!S$35","v":0},{"$f":"I_Actuals!T$35","v":0},{"$f":"I_Actuals!U$35","v":0},{"$f":"I_Actuals!V$35","v":0},{"$f":"I_Actuals!W$35","v":0},{"$f":"I_Actuals!X$35","v":0},{"$f":"I_Actuals!Y$35","v":0},{"$f":"I_Actuals!Z$35","v":0},{"$f":"I_Actuals!AA$35","v":4499},{"$f":"I_Actuals!AB$35","v":4499},{"$f":"I_Actuals!AC$35","v":4499},{"$f":"I_Actuals!AD$35","v":4499},{"$f":"I_Actuals!AE$35","v":3149.5676244321594},{"$f":"I_Actuals!AF$35","v":0},{"$f":"I_Actuals!AG$35","v":0},{"$f":"I_Actuals!AH$35","v":0},{"$f":"I_Actuals!AI$35","v":0},{"$f":"I_Actuals!AJ$35","v":0},{"$f":"I_Actuals!AK$35","v":0},{"$f":"I_Actuals!AL$35","v":0},{"$f":"I_Actuals!AM$35","v":0},{"$f":"I_Actuals!AN$35","v":0},{"$f":"I_Actuals!AO$35","v":0},{"$f":"I_Actuals!AP$35","v":0},{"$f":"I_Actuals!AQ$35","v":0},{"$f":"I_Actuals!AR$35","v":0},{"$f":"I_Actuals!AS$35","v":0},{"$f":"I_Actuals!AT$35","v":0},{"$f":"I_Actuals!AU$35","v":0},{"$f":"I_Actuals!AV$35","v":0},{"$f":"I_Actuals!AW$35","v":0},{"$f":"I_Actuals!AX$35","v":0},{"$f":"I_Actuals!AY$35","v":0},{"$f":"I_Actuals!AZ$35","v":0},{"$f":"I_Actuals!BA$35","v":0},{"$f":"I_Actuals!BB$35","v":0},{"$f":"I_Actuals!BC$35","v":0},{"$f":"I_Actuals!BD$35","v":0},{"$f":"I_Actuals!BE$35","v":0},{"$f":"I_Actuals!BF$35","v":0},{"$f":"I_Actuals!BG$35","v":0},{"$f":"I_Actuals!BH$35","v":0},{"$f":"I_Actuals!BI$35","v":0},{"$f":"I_Actuals!BJ$35","v":0}]
[null,null,null,null,"Embedded debt (indexed linked) BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z119","v":0},{"$f":"AA119","v":4499},4499,4499,{"$f":"AD119","v":4499},3149.5676244321594,3039.332757577034,3006.467285327059,3198.2661640961687,3379.1466583166657,3269.3383385882439,2251.9408514689949,2116.9819436184121,2013.9551357039095,1916.8954085534192,1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785]
[null,null,null,null,{"$f":"I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},{"$f":"I_Series!F$315","v":0},{"$f":"I_Series!G$315","v":"£'m nominal"},{"$f":"I_Series!H$315","v":"Nominal negative"},{"$f":"I_Series!I$315","v":"CAA"},{"$f":"I_Series!J$315","v":0},{"$f":"I_Series!K$315","v":"Being published with this model"},{"$f":"I_Series!L$315","v":0},{"$f":"I_Series!M$315","v":0},{"$f":"I_Series!N$315","v":0},{"$f":"I_Series!O$315","v":0},{"$f":"I_Series!P$315","v":0},{"$f":"I_Series!Q$315","v":0},{"$f":"I_Series!R$315","v":0},{"$f":"I_Series!S$315","v":0},{"$f":"I_Series!T$315","v":0},{"$f":"I_Series!U$315","v":0},{"$f":"I_Series!V$315","v":0},{"$f":"I_Series!W$315","v":0},{"$f":"I_Series!X$315","v":0},{"$f":"I_Series!Y$315","v":0},{"$f":"I_Series!Z$315","v":0},{"$f":"I_Series!AA$315","v":0},{"$f":"I_Series!AB$315","v":0},{"$f":"I_Series!AC$315","v":0},{"$f":"I_Series!AD$315","v":0},{"$f":"I_Series!AE$315","v":0},{"$f":"I_Series!AF$315","v":-157.47838122160798},{"$f":"I_Series!AG$315","v":-157.47838122160798},{"$f":"I_Series!AH$315","v":-157.47838122160798},{"$f":"I_Series!AI$315","v":-157.47838122160798},{"$f":"I_Series!AJ$315","v":-157.47838122160798},{"$f":"I_Series!AK$315","v":-157.47838122160798},{"$f":"I_Series!AL$315","v":-157.47838122160798},{"$f":"I_Series!AM$315","v":-157.47838122160798},{"$f":"I_Series!AN$315","v":-157.47838122160798},{"$f":"I_Series!AO$315","v":-157.47838122160798},{"$f":"I_Series!AP$315","v":-157.47838122160798},{"$f":"I_Series!AQ$315","v":-157.47838122160798},{"$f":"I_Series!AR$315","v":-157.47838122160798},{"$f":"I_Series!AS$315","v":-157.47838122160798},{"$f":"I_Series!AT$315","v":-157.47838122160798},{"$f":"I_Series!AU$315","v":-157.47838122160798},{"$f":"I_Series!AV$315","v":-157.47838122160798},{"$f":"I_Series!AW$315","v":-157.47838122160798},{"$f":"I_Series!AX$315","v":-157.47838122160798},{"$f":"I_Series!AY$315","v":-157.47838122160798},{"$f":"I_Series!AZ$315","v":0},{"$f":"I_Series!BA$315","v":0},{"$f":"I_Series!BB$315","v":0},{"$f":"I_Series!BC$315","v":0},{"$f":"I_Series!BD$315","v":0},{"$f":"I_Series!BE$315","v":0},{"$f":"I_Series!BF$315","v":0},{"$f":"I_Series!BG$315","v":0},{"$f":"I_Series!BH$315","v":0},{"$f":"I_Series!BI$315","v":0},{"$f":"I_Series!BJ$315","v":0}]
[null,null,null,null,{"$f":"I_Series!E$317","v":"Profile of Embedded debt accretion repayments"},{"$f":"I_Series!F$317","v":0},{"$f":"I_Series!G$317","v":"£'m nominal"},{"$f":"I_Series!H$317","v":"Nominal negative"},{"$f":"I_Series!I$317","v":"CAA"},{"$f":"I_Series!J$317","v":0},{"$f":"I_Series!K$317","v":"Being published with this model"},{"$f":"I_Series!L$317","v":0},{"$f":"I_Series!M$317","v":0},{"$f":"I_Series!N$317","v":0},{"$f":"I_Series!O$317","v":0},{"$f":"I_Series!P$317","v":0},{"$f":"I_Series!Q$317","v":0},{"$f":"I_Series!R$317","v":0},{"$f":"I_Series!S$317","v":0},{"$f":"I_Series!T$317","v":0},{"$f":"I_Series!U$317","v":0},{"$f":"I_Series!V$317","v":0},{"$f":"I_Series!W$317","v":0},{"$f":"I_Series!X$317","v":0},{"$f":"I_Series!Y$317","v":0},{"$f":"I_Series!Z$317","v":0},{"$f":"I_Series!AA$317","v":0},{"$f":"I_Series!AB$317","v":0},{"$f":"I_Series!AC$317","v":0},{"$f":"I_Series!AD$317","v":0},{"$f":"I_Series!AE$317","v":0},{"$f":"I_Series!AF$317","v":0},{"$f":"I_Series!AG$317","v":0},{"$f":"I_Series!AH$317","v":0},{"$f":"I_Series!AI$317","v":0},{"$f":"I_Series!AJ$317","v":0},{"$f":"I_Series!AK$317","v":-847.54720302434441},{"$f":"I_Series!AL$317","v":0},{"$f":"I_Series!AM$317","v":0},{"$f":"I_Series!AN$317","v":0},{"$f":"I_Series!AO$317","v":0},{"$f":"I_Series!AP$317","v":-249.40427969350338},{"$f":"I_Series!AQ$317","v":0},{"$f":"I_Series!AR$317","v":0},{"$f":"I_Series!AS$317","v":0},{"$f":"I_Series!AT$317","v":0},{"$f":"I_Series!AU$317","v":-184.58247060297691},{"$f":"I_Series!AV$317","v":0},{"$f":"I_Series!AW$317","v":0},{"$f":"I_Series!AX$317","v":0},{"$f":"I_Series!AY$317","v":0},{"$f":"I_Series!AZ$317","v":-59.171353646306223},{"$f":"I_Series!BA$317","v":0},{"$f":"I_Series!BB$317","v":0},{"$f":"I_Series!BC$317","v":0},{"$f":"I_Series!BD$317","v":0},{"$f":"I_Series!BE$317","v":-7.5246670174002883},{"$f":"I_Series!BF$317","v":0},{"$f":"I_Series!BG$317","v":0},{"$f":"I_Series!BH$317","v":0},{"$f":"I_Series!BI$317","v":0},{"$f":"I_Series!BJ$317","v":-7.5246670174002883}]
[null,null,null,null,{"$f":"I_Series!E$318","v":"Embedded debt accretion"},{"$f":"I_Series!F$318","v":0},{"$f":"I_Series!G$318","v":"£'m nominal"},{"$f":"I_Series!H$318","v":0},{"$f":"I_Series!I$318","v":"H7 WACC calculator"},{"$f":"I_Series!J$318","v":0},{"$f":"I_Series!K$318","v":"Being published with this model"},{"$f":"I_Series!L$318","v":0},{"$f":"I_Series!M$318","v":0},{"$f":"I_Series!N$318","v":0},{"$f":"I_Series!O$318","v":0},{"$f":"I_Series!P$318","v":0},{"$f":"I_Series!Q$318","v":0},{"$f":"I_Series!R$318","v":0},{"$f":"I_Series!S$318","v":0},{"$f":"I_Series!T$318","v":0},{"$f":"I_Series!U$318","v":0},{"$f":"I_Series!V$318","v":0},{"$f":"I_Series!W$318","v":0},{"$f":"I_Series!X$318","v":0},{"$f":"I_Series!Y$318","v":0},{"$f":"I_Series!Z$318","v":0},{"$f":"I_Series!AA$318","v":0},{"$f":"I_Series!AB$318","v":0},{"$f":"I_Series!AC$318","v":0},{"$f":"I_Series!AD$318","v":0},{"$f":"I_Series!AE$318","v":0},{"$f":"I_Series!AF$318","v":47.243514366482387},{"$f":"I_Series!AG$318","v":124.61290897163259},{"$f":"I_Series!AH$318","v":349.27725999071748},{"$f":"I_Series!AI$318","v":338.35887544210493},{"$f":"I_Series!AJ$318","v":47.670061493185919},{"$f":"I_Series!AK$318","v":-12.371902873296481},{"$f":"I_Series!AL$318","v":22.519473371025125},{"$f":"I_Series!AM$318","v":54.451573307105392},{"$f":"I_Series!AN$318","v":60.418654071117786},{"$f":"I_Series!AO$318","v":57.506862256602631},{"$f":"I_Series!AP$318","v":54.507716687652461},{"$f":"I_Series!AQ$318","v":43.936468360828677},{"$f":"I_Series!AR$318","v":40.530210975005296},{"$f":"I_Series!AS$318","v":37.021765867607208},{"$f":"I_Series!AT$318","v":33.408067406987179},{"$f":"I_Series!AU$318","v":29.685957992548548},{"$f":"I_Series!AV$318","v":20.314711177587451},{"$f":"I_Series!AW$318","v":16.199801076266834},{"$f":"I_Series!AX$318","v":11.961443671906599},{"$f":"I_Series!AY$318","v":7.5959355454155535},{"$f":"I_Series!AZ$318","v":3.0994621751297768},{"$f":"I_Series!BA$318","v":1.4173054309944821},{"$f":"I_Series!BB$318","v":1.4598245939243166},{"$f":"I_Series!BC$318","v":1.5036193317420463},{"$f":"I_Series!BD$318","v":1.5487279116943076},{"$f":"I_Series!BE$318","v":1.595189749045137},{"$f":"I_Series!BF$318","v":1.4173054309944821},{"$f":"I_Series!BG$318","v":1.4598245939243166},{"$f":"I_Series!BH$318","v":1.5036193317420463},{"$f":"I_Series!BI$318","v":1.5487279116943076},{"$f":"I_Series!BJ$318","v":1.595189749045137}]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,{"$f":"G118","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$114<>0,AA$114,SUM(AA115:AA118))","v":4499},4499,4499,4499,3149.5676244321594,{"$f":"IF(AF$114<>0,AF$114,SUM(AF115:AF118))","v":3039.332757577034},3006.467285327059,{"$f":"IF(AH$114<>0,AH$114,SUM(AH115:AH118))","v":3198.2661640961687},{"$f":"IF(AI$114<>0,AI$114,SUM(AI115:AI118))","v":3379.1466583166657},{"$f":"IF(AJ$114<>0,AJ$114,SUM(AJ115:AJ118))","v":3269.3383385882439},2251.9408514689949,{"$f":"IF(AL$114<>0,AL$114,SUM(AL115:AL118))","v":2116.9819436184121},2013.9551357039095,{"$f":"IF(AN$114<>0,AN$114,SUM(AN115:AN118))","v":1916.8954085534192},1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827]
[]
[null,null,null,null,{"$f":"E112","v":"Embedded debt (fixed)"},{"$f":"F112","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,{"$f":"AE112","v":7348.9911236750377},6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Movement in Embedded Debt (fixed)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA122:BJ122)","v":-2.3874235921539366E-12},null,{"$f":"AA121-Z121","v":10000.2300947036},{"$f":"AB121-AA121","v":0},0,{"$f":"AD121-AC121","v":0},{"$f":"AE121-AD121","v":-2651.2389710285624},-367.44955618375207,-367.44955618375207,{"$f":"AH121-AG121","v":-367.44955618375207},-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E119","v":"Embedded debt (Indexed Linked)"},{"$f":"F119","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4499,4499,4499,4499,3149.5676244321594,3039.332757577034,3006.467285327059,3198.2661640961687,3379.1466583166657,3269.3383385882439,{"$f":"AK119","v":2251.9408514689949},{"$f":"AL119","v":2116.9819436184121},2013.9551357039095,1916.8954085534192,1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827]
[null,null,null,null,"Movement in Embedded Debt (Indexed linked)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":47.2435143664827},null,{"$f":"AA124-Z124","v":4499},0,0,0,-1349.4323755678406,-110.23486685512535,-32.865472249975028,191.79887876910971,180.88049422049698,-109.80831972842179,-1017.397487119249,{"$f":"AL124-AK124","v":-134.95890785058282},-103.02680791450257,-97.059727150490289,-99.971518965005544,-352.37494422745908,-113.54191286077935,-116.94817024660279,-120.45661535400086,-124.07031381462082,-312.37489383203626,-137.16367004402048,-141.2785801453411,-145.51693754970137,-149.88244567619242,-56.071891471176443,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515]
[]
[null,null,null,null,"Total Net Debt BF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y242","v":0},{"$f":"Z242","v":0},{"$f":"AA242","v":14499.2300947036},{"$f":"AB242","v":14499.2300947036},14499.2300947036,14499.2300947036,{"$f":"AE242","v":10498.558748107196},{"$f":"AF242","v":12114.436170572497},13201.743843433456,13247.082081323902,13952.015271777667,13990.710467140734,13983.370776033562,14367.704886108835,14950.954595822264,15662.875379760597,16386.122081162288,17011.917058396022,17642.480149187999,18439.091843651389,19480.536874151359,20512.244679274918,21267.884286401175,21922.529541074182,22826.537907445872,24470.656392539364,25533.170830564359,24959.799154470376,25049.465492616819,26055.372450897674,27011.221675948374,27957.960968678948,28461.415194091856,29169.210270170897,29850.246729812345,30420.311341693392,31133.643323963763]
[null,null,null,null,{"$f":"E122","v":"Movement in Embedded Debt (fixed)"},{"$f":"F122","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y122","v":-2.3874235921539366E-12},{"$f":"Z122","v":0},{"$f":"AA122","v":10000.2300947036},{"$f":"AB122","v":0},{"$f":"AC122","v":0},0,-2651.2389710285624,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E125","v":"Movement in Embedded Debt (Indexed linked)"},{"$f":"F125","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47.2435143664827,0,4499,0,0,0,-1349.4323755678406,-110.23486685512535,{"$f":"AG125","v":-32.865472249975028},191.79887876910971,180.88049422049698,-109.80831972842179,-1017.397487119249,-134.95890785058282,-103.02680791450257,-97.059727150490289,-99.971518965005544,-352.37494422745908,-113.54191286077935,-116.94817024660279,-120.45661535400086,-124.07031381462082,-312.37489383203626,-137.16367004402048,-141.2785801453411,-145.51693754970137,-149.88244567619242,-56.071891471176443,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515]
[null,null,null,null,{"$f":"C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":"C_Fin_Ind!F$426","v":0},{"$f":"C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$426","v":0},{"$f":"C_Fin_Ind!I$426","v":0},{"$f":"C_Fin_Ind!J$426","v":0},{"$f":"C_Fin_Ind!K$426","v":0},{"$f":"C_Fin_Ind!L$426","v":0},{"$f":"C_Fin_Ind!M$426","v":0},{"$f":"C_Fin_Ind!N$426","v":0},{"$f":"C_Fin_Ind!O$426","v":0},{"$f":"C_Fin_Ind!P$426","v":0},{"$f":"C_Fin_Ind!Q$426","v":0},{"$f":"C_Fin_Ind!R$426","v":0},{"$f":"C_Fin_Ind!S$426","v":0},{"$f":"C_Fin_Ind!T$426","v":0},{"$f":"C_Fin_Ind!U$426","v":0},{"$f":"C_Fin_Ind!V$426","v":0},{"$f":"C_Fin_Ind!W$426","v":0},{"$f":"C_Fin_Ind!X$426","v":0},{"$f":"C_Fin_Ind!Y$426","v":5649.1365095783722},{"$f":"C_Fin_Ind!Z$426","v":0},{"$f":"C_Fin_Ind!AA$426","v":0},{"$f":"C_Fin_Ind!AB$426","v":0},{"$f":"C_Fin_Ind!AC$426","v":0},{"$f":"C_Fin_Ind!AD$426","v":0},{"$f":"C_Fin_Ind!AE$426","v":0},{"$f":"C_Fin_Ind!AF$426","v":0},{"$f":"C_Fin_Ind!AG$426","v":25.406986151341123},{"$f":"C_Fin_Ind!AH$426","v":127.09130685621403},{"$f":"C_Fin_Ind!AI$426","v":133.60431296786112},{"$f":"C_Fin_Ind!AJ$426","v":24.054495348908496},{"$f":"C_Fin_Ind!AK$426","v":-6.2869505541879178},{"$f":"C_Fin_Ind!AL$426","v":21.226134311903785},{"$f":"C_Fin_Ind!AM$426","v":63.524745555257375},{"$f":"C_Fin_Ind!AN$426","v":84.909484716603941},{"$f":"C_Fin_Ind!AO$426","v":97.280454501105197},{"$f":"C_Fin_Ind!AP$426","v":110.03935403458244},{"$f":"C_Fin_Ind!AQ$426","v":124.46075576811319},{"$f":"C_Fin_Ind!AR$426","v":137.07842267777218},{"$f":"C_Fin_Ind!AS$426","v":151.48615434204913},{"$f":"C_Fin_Ind!AT$426","v":168.43152440157166},{"$f":"C_Fin_Ind!AU$426","v":185.67763549010212},{"$f":"C_Fin_Ind!AV$426","v":202.49604234967265},{"$f":"C_Fin_Ind!AW$426","v":217.18178556712277},{"$f":"C_Fin_Ind!AX$426","v":234.45723158833943},{"$f":"C_Fin_Ind!AY$426","v":258.79459826113708},{"$f":"C_Fin_Ind!AZ$426","v":278.4479027835855},{"$f":"C_Fin_Ind!BA$426","v":266.73985423974972},{"$f":"C_Fin_Ind!BB$426","v":264.30905549689254},{"$f":"C_Fin_Ind!BC$426","v":278.42238049263801},{"$f":"C_Fin_Ind!BD$426","v":289.60750951300309},{"$f":"C_Fin_Ind!BE$426","v":302.00887332588701},{"$f":"C_Fin_Ind!BF$426","v":306.28239489770664},{"$f":"C_Fin_Ind!BG$426","v":314.71710952489849},{"$f":"C_Fin_Ind!BH$426","v":322.41362032400889},{"$f":"C_Fin_Ind!BI$426","v":328.75806715558787},{"$f":"C_Fin_Ind!BJ$426","v":336.51526748894412}]
[null,null,null,null,{"$f":"C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":"C_Fin_SynthAccretion!F$101","v":0},{"$f":"C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":"C_Fin_SynthAccretion!H$101","v":0},{"$f":"C_Fin_SynthAccretion!I$101","v":0},{"$f":"C_Fin_SynthAccretion!J$101","v":0},{"$f":"C_Fin_SynthAccretion!K$101","v":0},{"$f":"C_Fin_SynthAccretion!L$101","v":0},{"$f":"C_Fin_SynthAccretion!M$101","v":0},{"$f":"C_Fin_SynthAccretion!N$101","v":0},{"$f":"C_Fin_SynthAccretion!O$101","v":0},{"$f":"C_Fin_SynthAccretion!P$101","v":0},{"$f":"C_Fin_SynthAccretion!Q$101","v":0},{"$f":"C_Fin_SynthAccretion!R$101","v":0},{"$f":"C_Fin_SynthAccretion!S$101","v":0},{"$f":"C_Fin_SynthAccretion!T$101","v":0},{"$f":"C_Fin_SynthAccretion!U$101","v":0},{"$f":"C_Fin_SynthAccretion!V$101","v":0},{"$f":"C_Fin_SynthAccretion!W$101","v":0},{"$f":"C_Fin_SynthAccretion!X$101","v":0},{"$f":"C_Fin_SynthAccretion!Y$101","v":0},{"$f":"C_Fin_SynthAccretion!Z$101","v":0},{"$f":"C_Fin_SynthAccretion!AA$101","v":0},{"$f":"C_Fin_SynthAccretion!AB$101","v":0},{"$f":"C_Fin_SynthAccretion!AC$101","v":0},{"$f":"C_Fin_SynthAccretion!AD$101","v":0},{"$f":"C_Fin_SynthAccretion!AE$101","v":0},{"$f":"C_Fin_SynthAccretion!AF$101","v":0},{"$f":"C_Fin_SynthAccretion!AG$101","v":0},{"$f":"C_Fin_SynthAccretion!AH$101","v":0},{"$f":"C_Fin_SynthAccretion!AI$101","v":0},{"$f":"C_Fin_SynthAccretion!AJ$101","v":0},{"$f":"C_Fin_SynthAccretion!AK$101","v":0},{"$f":"C_Fin_SynthAccretion!AL$101","v":0},{"$f":"C_Fin_SynthAccretion!AM$101","v":0},{"$f":"C_Fin_SynthAccretion!AN$101","v":0},{"$f":"C_Fin_SynthAccretion!AO$101","v":0},{"$f":"C_Fin_SynthAccretion!AP$101","v":0},{"$f":"C_Fin_SynthAccretion!AQ$101","v":0},{"$f":"C_Fin_SynthAccretion!AR$101","v":0},{"$f":"C_Fin_SynthAccretion!AS$101","v":0},{"$f":"C_Fin_SynthAccretion!AT$101","v":0},{"$f":"C_Fin_SynthAccretion!AU$101","v":0},{"$f":"C_Fin_SynthAccretion!AV$101","v":0},{"$f":"C_Fin_SynthAccretion!AW$101","v":0},{"$f":"C_Fin_SynthAccretion!AX$101","v":0},{"$f":"C_Fin_SynthAccretion!AY$101","v":0},{"$f":"C_Fin_SynthAccretion!AZ$101","v":0},{"$f":"C_Fin_SynthAccretion!BA$101","v":0},{"$f":"C_Fin_SynthAccretion!BB$101","v":0},{"$f":"C_Fin_SynthAccretion!BC$101","v":0},{"$f":"C_Fin_SynthAccretion!BD$101","v":0},{"$f":"C_Fin_SynthAccretion!BE$101","v":0},{"$f":"C_Fin_SynthAccretion!BF$101","v":0},{"$f":"C_Fin_SynthAccretion!BG$101","v":0},{"$f":"C_Fin_SynthAccretion!BH$101","v":0},{"$f":"C_Fin_SynthAccretion!BI$101","v":0},{"$f":"C_Fin_SynthAccretion!BJ$101","v":0}]
[null,null,null,null,{"$f":"C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},{"$f":"C_Fin_SynthAccretion!F$180","v":0},{"$f":"C_Fin_SynthAccretion!G$180","v":"£'m nominal"},{"$f":"C_Fin_SynthAccretion!H$180","v":0},{"$f":"C_Fin_SynthAccretion!I$180","v":0},{"$f":"C_Fin_SynthAccretion!J$180","v":0},{"$f":"C_Fin_SynthAccretion!K$180","v":0},{"$f":"C_Fin_SynthAccretion!L$180","v":0},{"$f":"C_Fin_SynthAccretion!M$180","v":0},{"$f":"C_Fin_SynthAccretion!N$180","v":0},{"$f":"C_Fin_SynthAccretion!O$180","v":0},{"$f":"C_Fin_SynthAccretion!P$180","v":0},{"$f":"C_Fin_SynthAccretion!Q$180","v":0},{"$f":"C_Fin_SynthAccretion!R$180","v":0},{"$f":"C_Fin_SynthAccretion!S$180","v":0},{"$f":"C_Fin_SynthAccretion!T$180","v":0},{"$f":"C_Fin_SynthAccretion!U$180","v":0},{"$f":"C_Fin_SynthAccretion!V$180","v":0},{"$f":"C_Fin_SynthAccretion!W$180","v":0},{"$f":"C_Fin_SynthAccretion!X$180","v":0},{"$f":"C_Fin_SynthAccretion!Y$180","v":0},{"$f":"C_Fin_SynthAccretion!Z$180","v":0},{"$f":"C_Fin_SynthAccretion!AA$180","v":0},{"$f":"C_Fin_SynthAccretion!AB$180","v":0},{"$f":"C_Fin_SynthAccretion!AC$180","v":0},{"$f":"C_Fin_SynthAccretion!AD$180","v":0},{"$f":"C_Fin_SynthAccretion!AE$180","v":0},{"$f":"C_Fin_SynthAccretion!AF$180","v":0},{"$f":"C_Fin_SynthAccretion!AG$180","v":0},{"$f":"C_Fin_SynthAccretion!AH$180","v":0},{"$f":"C_Fin_SynthAccretion!AI$180","v":0},{"$f":"C_Fin_SynthAccretion!AJ$180","v":0},{"$f":"C_Fin_SynthAccretion!AK$180","v":0},{"$f":"C_Fin_SynthAccretion!AL$180","v":0},{"$f":"C_Fin_SynthAccretion!AM$180","v":0},{"$f":"C_Fin_SynthAccretion!AN$180","v":0},{"$f":"C_Fin_SynthAccretion!AO$180","v":0},{"$f":"C_Fin_SynthAccretion!AP$180","v":0},{"$f":"C_Fin_SynthAccretion!AQ$180","v":0},{"$f":"C_Fin_SynthAccretion!AR$180","v":0},{"$f":"C_Fin_SynthAccretion!AS$180","v":0},{"$f":"C_Fin_SynthAccretion!AT$180","v":0},{"$f":"C_Fin_SynthAccretion!AU$180","v":0},{"$f":"C_Fin_SynthAccretion!AV$180","v":0},{"$f":"C_Fin_SynthAccretion!AW$180","v":0},{"$f":"C_Fin_SynthAccretion!AX$180","v":0},{"$f":"C_Fin_SynthAccretion!AY$180","v":0},{"$f":"C_Fin_SynthAccretion!AZ$180","v":0},{"$f":"C_Fin_SynthAccretion!BA$180","v":0},{"$f":"C_Fin_SynthAccretion!BB$180","v":0},{"$f":"C_Fin_SynthAccretion!BC$180","v":0},{"$f":"C_Fin_SynthAccretion!BD$180","v":0},{"$f":"C_Fin_SynthAccretion!BE$180","v":0},{"$f":"C_Fin_SynthAccretion!BF$180","v":0},{"$f":"C_Fin_SynthAccretion!BG$180","v":0},{"$f":"C_Fin_SynthAccretion!BH$180","v":0},{"$f":"C_Fin_SynthAccretion!BI$180","v":0},{"$f":"C_Fin_SynthAccretion!BJ$180","v":0}]
[null,null,null,null,{"$f":"C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},{"$f":"C_Fin_Fixed!F$180","v":0},{"$f":"C_Fin_Fixed!G$180","v":"£'m nominal"},{"$f":"C_Fin_Fixed!H$180","v":0},{"$f":"C_Fin_Fixed!I$180","v":0},{"$f":"C_Fin_Fixed!J$180","v":0},{"$f":"C_Fin_Fixed!K$180","v":0},{"$f":"C_Fin_Fixed!L$180","v":0},{"$f":"C_Fin_Fixed!M$180","v":0},{"$f":"C_Fin_Fixed!N$180","v":0},{"$f":"C_Fin_Fixed!O$180","v":0},{"$f":"C_Fin_Fixed!P$180","v":0},{"$f":"C_Fin_Fixed!Q$180","v":0},{"$f":"C_Fin_Fixed!R$180","v":0},{"$f":"C_Fin_Fixed!S$180","v":0},{"$f":"C_Fin_Fixed!T$180","v":0},{"$f":"C_Fin_Fixed!U$180","v":0},{"$f":"C_Fin_Fixed!V$180","v":0},{"$f":"C_Fin_Fixed!W$180","v":0},{"$f":"C_Fin_Fixed!X$180","v":0},{"$f":"C_Fin_Fixed!Y$180","v":-8091.6302484441958},{"$f":"C_Fin_Fixed!Z$180","v":0},{"$f":"C_Fin_Fixed!AA$180","v":0},{"$f":"C_Fin_Fixed!AB$180","v":0},{"$f":"C_Fin_Fixed!AC$180","v":0},{"$f":"C_Fin_Fixed!AD$180","v":0},{"$f":"C_Fin_Fixed!AE$180","v":0},{"$f":"C_Fin_Fixed!AF$180","v":0},{"$f":"C_Fin_Fixed!AG$180","v":0},{"$f":"C_Fin_Fixed!AH$180","v":0},{"$f":"C_Fin_Fixed!AI$180","v":0},{"$f":"C_Fin_Fixed!AJ$180","v":0},{"$f":"C_Fin_Fixed!AK$180","v":0},{"$f":"C_Fin_Fixed!AL$180","v":0},{"$f":"C_Fin_Fixed!AM$180","v":0},{"$f":"C_Fin_Fixed!AN$180","v":0},{"$f":"C_Fin_Fixed!AO$180","v":0},{"$f":"C_Fin_Fixed!AP$180","v":0},{"$f":"C_Fin_Fixed!AQ$180","v":0},{"$f":"C_Fin_Fixed!AR$180","v":0},{"$f":"C_Fin_Fixed!AS$180","v":0},{"$f":"C_Fin_Fixed!AT$180","v":0},{"$f":"C_Fin_Fixed!AU$180","v":0},{"$f":"C_Fin_Fixed!AV$180","v":0},{"$f":"C_Fin_Fixed!AW$180","v":0},{"$f":"C_Fin_Fixed!AX$180","v":0},{"$f":"C_Fin_Fixed!AY$180","v":0},{"$f":"C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":"C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":"C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":"C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":"C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":"C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":"C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":"C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":"C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":"C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":"C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,{"$f":"C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},{"$f":"C_Fin_Ind!F$180","v":0},{"$f":"C_Fin_Ind!G$180","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$180","v":0},{"$f":"C_Fin_Ind!I$180","v":0},{"$f":"C_Fin_Ind!J$180","v":0},{"$f":"C_Fin_Ind!K$180","v":0},{"$f":"C_Fin_Ind!L$180","v":0},{"$f":"C_Fin_Ind!M$180","v":0},{"$f":"C_Fin_Ind!N$180","v":0},{"$f":"C_Fin_Ind!O$180","v":0},{"$f":"C_Fin_Ind!P$180","v":0},{"$f":"C_Fin_Ind!Q$180","v":0},{"$f":"C_Fin_Ind!R$180","v":0},{"$f":"C_Fin_Ind!S$180","v":0},{"$f":"C_Fin_Ind!T$180","v":0},{"$f":"C_Fin_Ind!U$180","v":0},{"$f":"C_Fin_Ind!V$180","v":0},{"$f":"C_Fin_Ind!W$180","v":0},{"$f":"C_Fin_Ind!X$180","v":0},{"$f":"C_Fin_Ind!Y$180","v":-6374.9323067354544},{"$f":"C_Fin_Ind!Z$180","v":0},{"$f":"C_Fin_Ind!AA$180","v":0},{"$f":"C_Fin_Ind!AB$180","v":0},{"$f":"C_Fin_Ind!AC$180","v":0},{"$f":"C_Fin_Ind!AD$180","v":0},{"$f":"C_Fin_Ind!AE$180","v":0},{"$f":"C_Fin_Ind!AF$180","v":0},{"$f":"C_Fin_Ind!AG$180","v":0},{"$f":"C_Fin_Ind!AH$180","v":0},{"$f":"C_Fin_Ind!AI$180","v":0},{"$f":"C_Fin_Ind!AJ$180","v":0},{"$f":"C_Fin_Ind!AK$180","v":0},{"$f":"C_Fin_Ind!AL$180","v":0},{"$f":"C_Fin_Ind!AM$180","v":0},{"$f":"C_Fin_Ind!AN$180","v":0},{"$f":"C_Fin_Ind!AO$180","v":0},{"$f":"C_Fin_Ind!AP$180","v":0},{"$f":"C_Fin_Ind!AQ$180","v":0},{"$f":"C_Fin_Ind!AR$180","v":0},{"$f":"C_Fin_Ind!AS$180","v":0},{"$f":"C_Fin_Ind!AT$180","v":0},{"$f":"C_Fin_Ind!AU$180","v":0},{"$f":"C_Fin_Ind!AV$180","v":0},{"$f":"C_Fin_Ind!AW$180","v":0},{"$f":"C_Fin_Ind!AX$180","v":0},{"$f":"C_Fin_Ind!AY$180","v":0},{"$f":"C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":"C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":"C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":"C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":"C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":"C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":"C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":"C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":"C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":"C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":"C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,{"$f":"C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},{"$f":"C_Fin_Synth!F$180","v":0},{"$f":"C_Fin_Synth!G$180","v":"£'m nominal"},{"$f":"C_Fin_Synth!H$180","v":0},{"$f":"C_Fin_Synth!I$180","v":0},{"$f":"C_Fin_Synth!J$180","v":0},{"$f":"C_Fin_Synth!K$180","v":0},{"$f":"C_Fin_Synth!L$180","v":0},{"$f":"C_Fin_Synth!M$180","v":0},{"$f":"C_Fin_Synth!N$180","v":0},{"$f":"C_Fin_Synth!O$180","v":0},{"$f":"C_Fin_Synth!P$180","v":0},{"$f":"C_Fin_Synth!Q$180","v":0},{"$f":"C_Fin_Synth!R$180","v":0},{"$f":"C_Fin_Synth!S$180","v":0},{"$f":"C_Fin_Synth!T$180","v":0},{"$f":"C_Fin_Synth!U$180","v":0},{"$f":"C_Fin_Synth!V$180","v":0},{"$f":"C_Fin_Synth!W$180","v":0},{"$f":"C_Fin_Synth!X$180","v":0},{"$f":"C_Fin_Synth!Y$180","v":0},{"$f":"C_Fin_Synth!Z$180","v":0},{"$f":"C_Fin_Synth!AA$180","v":0},{"$f":"C_Fin_Synth!AB$180","v":0},{"$f":"C_Fin_Synth!AC$180","v":0},{"$f":"C_Fin_Synth!AD$180","v":0},{"$f":"C_Fin_Synth!AE$180","v":0},{"$f":"C_Fin_Synth!AF$180","v":0},{"$f":"C_Fin_Synth!AG$180","v":0},{"$f":"C_Fin_Synth!AH$180","v":0},{"$f":"C_Fin_Synth!AI$180","v":0},{"$f":"C_Fin_Synth!AJ$180","v":0},{"$f":"C_Fin_Synth!AK$180","v":0},{"$f":"C_Fin_Synth!AL$180","v":0},{"$f":"C_Fin_Synth!AM$180","v":0},{"$f":"C_Fin_Synth!AN$180","v":0},{"$f":"C_Fin_Synth!AO$180","v":0},{"$f":"C_Fin_Synth!AP$180","v":0},{"$f":"C_Fin_Synth!AQ$180","v":0},{"$f":"C_Fin_Synth!AR$180","v":0},{"$f":"C_Fin_Synth!AS$180","v":0},{"$f":"C_Fin_Synth!AT$180","v":0},{"$f":"C_Fin_Synth!AU$180","v":0},{"$f":"C_Fin_Synth!AV$180","v":0},{"$f":"C_Fin_Synth!AW$180","v":0},{"$f":"C_Fin_Synth!AX$180","v":0},{"$f":"C_Fin_Synth!AY$180","v":0},{"$f":"C_Fin_Synth!AZ$180","v":0},{"$f":"C_Fin_Synth!BA$180","v":0},{"$f":"C_Fin_Synth!BB$180","v":0},{"$f":"C_Fin_Synth!BC$180","v":0},{"$f":"C_Fin_Synth!BD$180","v":0},{"$f":"C_Fin_Synth!BE$180","v":0},{"$f":"C_Fin_Synth!BF$180","v":0},{"$f":"C_Fin_Synth!BG$180","v":0},{"$f":"C_Fin_Synth!BH$180","v":0},{"$f":"C_Fin_Synth!BI$180","v":0},{"$f":"C_Fin_Synth!BJ$180","v":0}]
[null,null,null,null,"Total debt drawdowns required before Interest included in look-forward",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX( 0, AA107 - SUM( AA127:AA135 ) )","v":0},{"$f":" MAX( 0, AB107 - SUM( AB127:AB135 ) )","v":0},0,0,0,2072.9990285225085,{"$f":" MAX( 0, AG107 - SUM( AG127:AG135 ) )","v":1380.9515867837345},3.65809027180876,617.57307385127206,308.29404105081812,1152.2803903435397,581.14804208751411,776.12421996759804,860.81948337505128,845.26875348092108,968.9065407656999,703.18018680499154,843.91894701495403,1058.1938600776994,1013.7108039705381,888.84750432020519,580.1250146937964,803.95836636868989,1506.8919840062154,880.32041204256529,1470.4966005867245,1274.1883931776392,426.78626867023559,1161.8488326318111,834.43932943525942,1512.4698861888246,1105.7551467058329,1234.2581012962946,1236.801382565729,1371.1155070286914,1916.608385399275]
[]
["INTEREST"]
[]
[null,null,"New Debt - Interest"]
[]
[null,null,null,null,{"$f":"E136","v":"Total debt drawdowns required before Interest included in look-forward"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF136","v":2072.9990285225085},1380.9515867837345,3.65809027180876,617.57307385127206,308.29404105081812,1152.2803903435397,581.14804208751411,776.12421996759804,860.81948337505128,845.26875348092108,968.9065407656999,703.18018680499154,843.91894701495403,1058.1938600776994,1013.7108039705381,888.84750432020519,580.1250146937964,803.95836636868989,1506.8919840062154,880.32041204256529,1470.4966005867245,1274.1883931776392,426.78626867023559,1161.8488326318111,834.43932943525942,1512.4698861888246,1105.7551467058329,1234.2581012962946,1236.801382565729,1371.1155070286914,1916.608385399275]
[null,null,null,null,{"$f":" I_Series!E$322","v":"Fixed interest debt proportion of new drawdowns"},{"$f":" I_Series!F$322","v":0},{"$f":" I_Series!G$322","v":"%"},{"$f":" I_Series!H$322","v":0},{"$f":" I_Series!I$322","v":"CAA"},{"$f":" I_Series!J$322","v":0},{"$f":" I_Series!K$322","v":"Being published with this model"},{"$f":" I_Series!L$322","v":0},{"$f":" I_Series!M$322","v":0},{"$f":" I_Series!N$322","v":0},{"$f":" I_Series!O$322","v":0},{"$f":" I_Series!P$322","v":0},{"$f":" I_Series!Q$322","v":0},{"$f":" I_Series!R$322","v":0},{"$f":" I_Series!S$322","v":0},{"$f":" I_Series!T$322","v":0},{"$f":" I_Series!U$322","v":0},{"$f":" I_Series!V$322","v":0},{"$f":" I_Series!W$322","v":0},{"$f":" I_Series!X$322","v":0},{"$f":" I_Series!Y$322","v":0},{"$f":" I_Series!Z$322","v":0},{"$f":" I_Series!AA$322","v":0.5},{"$f":" I_Series!AB$322","v":0.5},{"$f":" I_Series!AC$322","v":0.5},{"$f":" I_Series!AD$322","v":0.5},{"$f":" I_Series!AE$322","v":0.5},{"$f":" I_Series!AF$322","v":0.7},{"$f":" I_Series!AG$322","v":0.7},{"$f":" I_Series!AH$322","v":0.7},{"$f":" I_Series!AI$322","v":0.7},{"$f":" I_Series!AJ$322","v":0.7},{"$f":" I_Series!AK$322","v":0.7},{"$f":" I_Series!AL$322","v":0.7},{"$f":" I_Series!AM$322","v":0.7},{"$f":" I_Series!AN$322","v":0.7},{"$f":" I_Series!AO$322","v":0.7},{"$f":" I_Series!AP$322","v":0.7},{"$f":" I_Series!AQ$322","v":0.7},{"$f":" I_Series!AR$322","v":0.7},{"$f":" I_Series!AS$322","v":0.7},{"$f":" I_Series!AT$322","v":0.7},{"$f":" I_Series!AU$322","v":0.7},{"$f":" I_Series!AV$322","v":0.7},{"$f":" I_Series!AW$322","v":0.7},{"$f":" I_Series!AX$322","v":0.7},{"$f":" I_Series!AY$322","v":0.7},{"$f":" I_Series!AZ$322","v":0.7},{"$f":" I_Series!BA$322","v":0.7},{"$f":" I_Series!BB$322","v":0.7},{"$f":" I_Series!BC$322","v":0.7},{"$f":" I_Series!BD$322","v":0.7},{"$f":" I_Series!BE$322","v":0.7},{"$f":" I_Series!BF$322","v":0.7},{"$f":" I_Series!BG$322","v":0.7},{"$f":" I_Series!BH$322","v":0.7},{"$f":" I_Series!BI$322","v":0.7},{"$f":" I_Series!BJ$322","v":0.7}]
[null,null,null,null,"Index-linked debt proportion of new drawdowns",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 1 - Z$143","v":1},{"$f":" 1 - AA$143","v":0.5},0.5,0.5,0.5,0.5,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[null,null,null,null,{"$f":" I_Series!E$323","v":"Threshold for Index-linked debt drawdowns, beyond which synthetic debt is drawn"},{"$f":" I_Series!F$323","v":0},{"$f":" I_Series!G$323","v":"£'m nominal"},{"$f":" I_Series!H$323","v":0},{"$f":" I_Series!I$323","v":"CAA"},{"$f":" I_Series!J$323","v":0},{"$f":" I_Series!K$323","v":"Being published with this model"},{"$f":" I_Series!L$323","v":0},{"$f":" I_Series!M$323","v":0},{"$f":" I_Series!N$323","v":0},{"$f":" I_Series!O$323","v":0},{"$f":" I_Series!P$323","v":0},{"$f":" I_Series!Q$323","v":0},{"$f":" I_Series!R$323","v":0},{"$f":" I_Series!S$323","v":0},{"$f":" I_Series!T$323","v":0},{"$f":" I_Series!U$323","v":0},{"$f":" I_Series!V$323","v":0},{"$f":" I_Series!W$323","v":0},{"$f":" I_Series!X$323","v":0},{"$f":" I_Series!Y$323","v":0},{"$f":" I_Series!Z$323","v":0},{"$f":" I_Series!AA$323","v":1000},{"$f":" I_Series!AB$323","v":1000},{"$f":" I_Series!AC$323","v":1000},{"$f":" I_Series!AD$323","v":1000},{"$f":" I_Series!AE$323","v":1000},{"$f":" I_Series!AF$323","v":1000},{"$f":" I_Series!AG$323","v":1000},{"$f":" I_Series!AH$323","v":1000},{"$f":" I_Series!AI$323","v":1000},{"$f":" I_Series!AJ$323","v":1000},{"$f":" I_Series!AK$323","v":1000},{"$f":" I_Series!AL$323","v":1000},{"$f":" I_Series!AM$323","v":1000},{"$f":" I_Series!AN$323","v":1000},{"$f":" I_Series!AO$323","v":1000},{"$f":" I_Series!AP$323","v":1000},{"$f":" I_Series!AQ$323","v":1000},{"$f":" I_Series!AR$323","v":1000},{"$f":" I_Series!AS$323","v":1000},{"$f":" I_Series!AT$323","v":1000},{"$f":" I_Series!AU$323","v":1000},{"$f":" I_Series!AV$323","v":1000},{"$f":" I_Series!AW$323","v":1000},{"$f":" I_Series!AX$323","v":1000},{"$f":" I_Series!AY$323","v":1000},{"$f":" I_Series!AZ$323","v":1000},{"$f":" I_Series!BA$323","v":1000},{"$f":" I_Series!BB$323","v":1000},{"$f":" I_Series!BC$323","v":1000},{"$f":" I_Series!BD$323","v":1000},{"$f":" I_Series!BE$323","v":1000},{"$f":" I_Series!BF$323","v":1000},{"$f":" I_Series!BG$323","v":1000},{"$f":" I_Series!BH$323","v":1000},{"$f":" I_Series!BI$323","v":1000},{"$f":" I_Series!BJ$323","v":1000}]
[]
[null,null,null,null,"Fixed interest debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$142*Z$143","v":0},{"$f":"AA$142*AA$143","v":0},{"$f":"AB$142*AB$143","v":0},{"$f":"AC$142*AC$143","v":0},0,0,1451.099319965756,966.66611074861407,2.5606631902661317,432.30115169589044,215.80582873557267,806.59627324047779,406.80362946125985,543.2869539773186,602.5736383625358,591.68812743664466,678.23457853598984,492.22613076349404,590.74326291046782,740.73570205438955,709.59756277937663,622.19325302414359,406.08751028565746,562.7708564580829,1054.8243888043507,616.22428842979571,1029.3476204107071,891.93187522434744,298.7503880691649,813.29418284226767,584.10753060468153,1058.7289203321773,774.02860269408302,863.98067090740619,865.76096779601028,959.78085492008393,1341.6258697794924]
[null,null,null,null,"Index-linked debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MIN(Z$142 * Z$144, Z$145)","v":0},0,0,0,0,0,621.89970855675267,414.28547603512038,1.0974270815426281,185.27192215538165,92.488212315245448,345.68411710306196,174.34441262625427,232.83726599027943,258.24584501251542,253.58062604427636,290.67196222971,210.95405604149749,253.17568410448624,317.45815802330986,304.11324119116148,266.6542512960616,174.03750440813894,241.18750991060699,452.06759520186466,264.09612361276965,441.1489801760174,382.25651795329185,128.03588060107069,348.55464978954336,250.33179883057787,453.74096585664745,331.72654401174992,370.27743038888843,371.04041476971878,411.33465210860749,574.98251561978259]
[null,null,null,null,"Synthetic index-linked debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$142-SUM(Z$147:Z$148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed Debt"]
[null,null,null,null,"Fixed Debt Interest on Drawdowns"]
[null,null,null,null,{"$f":"E147","v":"Fixed interest debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1451.099319965756,966.66611074861407,2.5606631902661317,432.30115169589044,215.80582873557267,{"$f":"AK147","v":806.59627324047779},406.80362946125985,543.2869539773186,602.5736383625358,591.68812743664466,678.23457853598984,492.22613076349404,590.74326291046782,740.73570205438955,709.59756277937663,622.19325302414359,406.08751028565746,562.7708564580829,1054.8243888043507,616.22428842979571,1029.3476204107071,891.93187522434744,298.7503880691649,813.29418284226767,584.10753060468153,1058.7289203321773,774.02860269408302,863.98067090740619,865.76096779601028,959.78085492008393,1341.6258697794924]
[null,null,null,null,{"$f":"C_Fin_Fixed!E$267","v":"Applicable Fixed Debt Interest Rate"},{"$f":"C_Fin_Fixed!F$267","v":0},{"$f":"C_Fin_Fixed!G$267","v":0},{"$f":"C_Fin_Fixed!H$267","v":0},{"$f":"C_Fin_Fixed!I$267","v":0},{"$f":"C_Fin_Fixed!J$267","v":0},{"$f":"C_Fin_Fixed!K$267","v":0},{"$f":"C_Fin_Fixed!L$267","v":0},{"$f":"C_Fin_Fixed!M$267","v":0},{"$f":"C_Fin_Fixed!N$267","v":0},{"$f":"C_Fin_Fixed!O$267","v":0},{"$f":"C_Fin_Fixed!P$267","v":0},{"$f":"C_Fin_Fixed!Q$267","v":0},{"$f":"C_Fin_Fixed!R$267","v":0},{"$f":"C_Fin_Fixed!S$267","v":0},{"$f":"C_Fin_Fixed!T$267","v":0},{"$f":"C_Fin_Fixed!U$267","v":0},{"$f":"C_Fin_Fixed!V$267","v":0},{"$f":"C_Fin_Fixed!W$267","v":0},{"$f":"C_Fin_Fixed!X$267","v":0},{"$f":"C_Fin_Fixed!Y$267","v":0},{"$f":"C_Fin_Fixed!Z$267","v":0},{"$f":"C_Fin_Fixed!AA$267","v":0},{"$f":"C_Fin_Fixed!AB$267","v":0},{"$f":"C_Fin_Fixed!AC$267","v":0},{"$f":"C_Fin_Fixed!AD$267","v":0},{"$f":"C_Fin_Fixed!AE$267","v":0},{"$f":"C_Fin_Fixed!AF$267","v":2.5605957902428041E-2},{"$f":"C_Fin_Fixed!AG$267","v":2.5380867002032181E-2},{"$f":"C_Fin_Fixed!AH$267","v":4.3860540517940326E-2},{"$f":"C_Fin_Fixed!AI$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AJ$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AK$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AL$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AM$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AN$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AO$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AP$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AQ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AR$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AS$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AT$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AU$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AV$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AW$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AX$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AY$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AZ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BA$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BB$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BC$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BD$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BE$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BF$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BG$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BH$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BI$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BJ$267","v":2.3155689059678498E-2}]
[null,null,null,null,"Sum of outstanding debt interest  (at time-relative rates)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z153:Z153,$Z154:Z154)","v":0},{"$f":"SUMPRODUCT($Z153:AA153,$Z154:AA154)","v":0},{"$f":"SUMPRODUCT($Z153:AB153,$Z154:AB154)","v":0},{"$f":"SUMPRODUCT($Z153:AC153,$Z154:AC154)","v":0},{"$f":"SUMPRODUCT($Z153:AD153,$Z154:AD154)","v":0},{"$f":"SUMPRODUCT($Z153:AE153,$Z154:AE154)","v":0},{"$f":"SUMPRODUCT($Z153:AF153,$Z154:AF154)","v":37.156788099285102},{"$f":"SUMPRODUCT($Z153:AG153,$Z154:AG154)","v":61.691612091567386},{"$f":"SUMPRODUCT($Z153:AH153,$Z154:AH154)","v":61.803924163176852},{"$f":"SUMPRODUCT($Z153:AI153,$Z154:AI154)","v":87.650420066953842},{"$f":"SUMPRODUCT($Z153:AJ153,$Z154:AJ154)","v":100.55305621895974},{"$f":"SUMPRODUCT($Z153:AK153,$Z154:AK154)","v":148.77797347982667},{"$f":"SUMPRODUCT($Z153:AL153,$Z154:AL154)","v":173.10001912153857},{"$f":"SUMPRODUCT($Z153:AM153,$Z154:AM154)","v":185.68020289801723},{"$f":"SUMPRODUCT($Z153:AN153,$Z154:AN154)","v":199.63321070349926},{"$f":"SUMPRODUCT($Z153:AO153,$Z154:AO154)","v":213.33415700272562},{"$f":"SUMPRODUCT($Z153:AP153,$Z154:AP154)","v":229.0391460128271},{"$f":"SUMPRODUCT($Z153:AQ153,$Z154:AQ154)","v":240.43698124383522},{"$f":"SUMPRODUCT($Z153:AR153,$Z154:AR154)","v":254.11604855388993},{"$f":"SUMPRODUCT($Z153:AS153,$Z154:AS154)","v":271.26829414606402},{"$f":"SUMPRODUCT($Z153:AT153,$Z154:AT154)","v":287.69951466728895},{"$f":"SUMPRODUCT($Z153:AU153,$Z154:AU154)","v":302.10682816934587},{"$f":"SUMPRODUCT($Z153:AV153,$Z154:AV154)","v":311.51006428853952},{"$f":"SUMPRODUCT($Z153:AW153,$Z154:AW154)","v":324.54141125253187},{"$f":"SUMPRODUCT($Z153:AX153,$Z154:AX154)","v":348.96659681225083},{"$f":"SUMPRODUCT($Z153:AY153,$Z154:AY154)","v":363.23569482615284},{"$f":"SUMPRODUCT($Z153:AZ153,$Z154:AZ154)","v":387.07094825870314},{"$f":"SUMPRODUCT($Z153:BA153,$Z154:BA154)","v":407.72424542381407},{"$f":"SUMPRODUCT($Z153:BB153,$Z154:BB154)","v":414.64201651640195},{"$f":"SUMPRODUCT($Z153:BC153,$Z154:BC154)","v":433.47440372834279},{"$f":"SUMPRODUCT($Z153:BD153,$Z154:BD154)","v":446.99981608444142},{"$f":"SUMPRODUCT($Z153:BE153,$Z154:BE154)","v":471.51541376214243},{"$f":"SUMPRODUCT($Z153:BF153,$Z154:BF154)","v":489.43857940942405},{"$f":"SUMPRODUCT($Z153:BG153,$Z154:BG154)","v":509.44464717852838},{"$f":"SUMPRODUCT($Z153:BH153,$Z154:BH154)","v":529.4919389488191},{"$f":"SUMPRODUCT($Z153:BI153,$Z154:BI154)","v":551.716325990781}]
[null,null,null,null,"This years interest (at 50% for year average)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AA153/2)*AA154)","v":0},{"$f":"((AB153/2)*AB154)","v":0},{"$f":"((AC153/2)*AC154)","v":0},0,0,18.578394049642551,12.267411996141142,5.6156035804733002E-2,12.923247951888499,6.4513180760029467,24.112458630433466,12.161022820855951,6.290091888239326,6.9765039027410189,6.850473149613185,7.8524945050507382,5.6989176155040582,6.8395336550273491,8.5761227960870503,8.2156102606124684,7.2036567510284684,4.7016180595968393,6.5156734819961644,12.212592779859481,7.1345490069509943,11.917626716275153,10.326648582555475,3.4588855462939336,9.416193605970431,6.7627061780493243,12.257798838850514,8.961582823640807,10.003033884552158,10.023645885145372,11.112193520980931,15.533135737517322]
[null,null,null,null,"Total Interest before accounting for repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA155:AA156)","v":0},{"$f":"SUM(AB155:AB156)","v":0},{"$f":"SUM(AC155:AC156)","v":0},0,0,18.578394049642551,49.424200095426244,61.747768127372119,74.727172115065343,94.101738142956791,124.6655148493932,160.93899630068262,179.39011100977788,192.65670680075826,206.48368385311244,221.18665150777636,234.73806362833116,247.27651489886256,262.692171349977,279.48390440667652,294.90317141831741,306.80844622894273,318.02573777053567,336.75400403239138,356.1011458192018,375.15332154242799,397.39759684125863,411.18313097010798,424.05821012237237,440.23710990639211,459.25761492329195,480.47699658578324,499.44161329397622,519.46829306367374,540.60413246979999,567.24946172829834]
[]
[null,null,null,null,"Fixed Debt Interest reduction due to Repayments"]
[null,null,null,null,{"$f":" I_InputSets!E$71","v":"New debt term"},{"$f":" I_InputSets!F$71","v":20},{"$f":" I_InputSets!G$71","v":"years"},{"$f":" I_InputSets!H$71","v":0},{"$f":" I_InputSets!I$71","v":"CAA"},{"$f":" I_InputSets!J$71","v":0},{"$f":" I_InputSets!K$71","v":"Being published with this model"},{"$f":" I_InputSets!L$71","v":0},{"$f":" I_InputSets!M$71","v":0},{"$f":" I_InputSets!N$71","v":0},{"$f":" I_InputSets!O$71","v":0},{"$f":" I_InputSets!P$71","v":0},{"$f":" I_InputSets!Q$71","v":0},{"$f":" I_InputSets!R$71","v":0},{"$f":" I_InputSets!S$71","v":0},{"$f":" I_InputSets!T$71","v":0},{"$f":" I_InputSets!U$71","v":0},{"$f":" I_InputSets!V$71","v":0},{"$f":" I_InputSets!W$71","v":0},{"$f":" I_InputSets!X$71","v":0},{"$f":" I_InputSets!Y$71","v":0}]
[null,null,null,null,{"$f":"C_Fin_Fixed!E$267","v":"Applicable Fixed Debt Interest Rate"},{"$f":"C_Fin_Fixed!F$267","v":0},{"$f":"C_Fin_Fixed!G$267","v":0},{"$f":"C_Fin_Fixed!H$267","v":0},{"$f":"C_Fin_Fixed!I$267","v":0},{"$f":"C_Fin_Fixed!J$267","v":0},{"$f":"C_Fin_Fixed!K$267","v":0},{"$f":"C_Fin_Fixed!L$267","v":0},{"$f":"C_Fin_Fixed!M$267","v":0},{"$f":"C_Fin_Fixed!N$267","v":0},{"$f":"C_Fin_Fixed!O$267","v":0},{"$f":"C_Fin_Fixed!P$267","v":0},{"$f":"C_Fin_Fixed!Q$267","v":0},{"$f":"C_Fin_Fixed!R$267","v":0},{"$f":"C_Fin_Fixed!S$267","v":0},{"$f":"C_Fin_Fixed!T$267","v":0},{"$f":"C_Fin_Fixed!U$267","v":0},{"$f":"C_Fin_Fixed!V$267","v":0},{"$f":"C_Fin_Fixed!W$267","v":0},{"$f":"C_Fin_Fixed!X$267","v":0},{"$f":"C_Fin_Fixed!Y$267","v":0},{"$f":"C_Fin_Fixed!Z$267","v":0},{"$f":"C_Fin_Fixed!AA$267","v":0},{"$f":"C_Fin_Fixed!AB$267","v":0},{"$f":"C_Fin_Fixed!AC$267","v":0},{"$f":"C_Fin_Fixed!AD$267","v":0},{"$f":"C_Fin_Fixed!AE$267","v":0},{"$f":"C_Fin_Fixed!AF$267","v":2.5605957902428041E-2},{"$f":"C_Fin_Fixed!AG$267","v":2.5380867002032181E-2},{"$f":"C_Fin_Fixed!AH$267","v":4.3860540517940326E-2},{"$f":"C_Fin_Fixed!AI$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AJ$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AK$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AL$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Fixed!AM$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AN$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AO$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AP$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AQ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AR$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AS$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AT$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AU$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AV$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AW$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AX$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AY$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!AZ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BA$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BB$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BC$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BD$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BE$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BF$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BG$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BH$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BI$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Fixed!BJ$267","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"\"Interest Rate from \"&F160&\" years ago\"","v":"Interest Rate from 20 years ago"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Z$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:Z161,Z$10-$F$160+1))","v":0},{"$f":"IF((AA$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AA161,AA$10-$F$160+1))","v":0},{"$f":"IF((AB$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AB161,AB$10-$F$160+1))","v":0},{"$f":"IF((AC$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AC161,AC$10-$F$160+1))","v":0},{"$f":"IF((AD$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AD161,AD$10-$F$160+1))","v":0},{"$f":"IF((AE$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AE161,AE$10-$F$160+1))","v":0},{"$f":"IF((AF$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AF161,AF$10-$F$160+1))","v":0},{"$f":"IF((AG$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AG161,AG$10-$F$160+1))","v":0},{"$f":"IF((AH$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AH161,AH$10-$F$160+1))","v":0},{"$f":"IF((AI$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AI161,AI$10-$F$160+1))","v":0},{"$f":"IF((AJ$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AJ161,AJ$10-$F$160+1))","v":0},{"$f":"IF((AK$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AK161,AK$10-$F$160+1))","v":0},{"$f":"IF((AL$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AL161,AL$10-$F$160+1))","v":0},{"$f":"IF((AM$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AM161,AM$10-$F$160+1))","v":0},{"$f":"IF((AN$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AN161,AN$10-$F$160+1))","v":0},{"$f":"IF((AO$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AO161,AO$10-$F$160+1))","v":0},{"$f":"IF((AP$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AP161,AP$10-$F$160+1))","v":0},{"$f":"IF((AQ$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AQ161,AQ$10-$F$160+1))","v":0},{"$f":"IF((AR$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AR161,AR$10-$F$160+1))","v":0},{"$f":"IF((AS$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AS161,AS$10-$F$160+1))","v":0},{"$f":"IF((AT$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AT161,AT$10-$F$160+1))","v":0},{"$f":"IF((AU$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AU161,AU$10-$F$160+1))","v":0},{"$f":"IF((AV$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AV161,AV$10-$F$160+1))","v":0},{"$f":"IF((AW$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AW161,AW$10-$F$160+1))","v":0},{"$f":"IF((AX$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AX161,AX$10-$F$160+1))","v":0},{"$f":"IF((AY$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AY161,AY$10-$F$160+1))","v":0},{"$f":"IF((AZ$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:AZ161,AZ$10-$F$160+1))","v":2.5605957902428041E-2},{"$f":"IF((BA$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BA161,BA$10-$F$160+1))","v":2.5380867002032181E-2},{"$f":"IF((BB$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BB161,BB$10-$F$160+1))","v":4.3860540517940326E-2},{"$f":"IF((BC$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BC161,BC$10-$F$160+1))","v":5.9788172671719257E-2},{"$f":"IF((BD$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BD161,BD$10-$F$160+1))","v":5.9788172671719257E-2},{"$f":"IF((BE$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BE161,BE$10-$F$160+1))","v":5.9788172671719257E-2},{"$f":"IF((BF$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BF161,BF$10-$F$160+1))","v":5.9788172671719257E-2},{"$f":"IF((BG$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BG161,BG$10-$F$160+1))","v":2.3155689059678498E-2},{"$f":"IF((BH$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BH161,BH$10-$F$160+1))","v":2.3155689059678498E-2},{"$f":"IF((BI$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BI161,BI$10-$F$160+1))","v":2.3155689059678498E-2},{"$f":"IF((BJ$10-$F$160)<=LookForwardPeriods,0,INDEX($Z161:BJ161,BJ$10-$F$160+1))","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},{"$f":"C_Fin_Fixed!F$180","v":0},{"$f":"C_Fin_Fixed!G$180","v":"£'m nominal"},{"$f":"C_Fin_Fixed!H$180","v":0},{"$f":"C_Fin_Fixed!I$180","v":0},{"$f":"C_Fin_Fixed!J$180","v":0},{"$f":"C_Fin_Fixed!K$180","v":0},{"$f":"C_Fin_Fixed!L$180","v":0},{"$f":"C_Fin_Fixed!M$180","v":0},{"$f":"C_Fin_Fixed!N$180","v":0},{"$f":"C_Fin_Fixed!O$180","v":0},{"$f":"C_Fin_Fixed!P$180","v":0},{"$f":"C_Fin_Fixed!Q$180","v":0},{"$f":"C_Fin_Fixed!R$180","v":0},{"$f":"C_Fin_Fixed!S$180","v":0},{"$f":"C_Fin_Fixed!T$180","v":0},{"$f":"C_Fin_Fixed!U$180","v":0},{"$f":"C_Fin_Fixed!V$180","v":0},{"$f":"C_Fin_Fixed!W$180","v":0},{"$f":"C_Fin_Fixed!X$180","v":0},{"$f":"C_Fin_Fixed!Y$180","v":-8091.6302484441958},{"$f":"C_Fin_Fixed!Z$180","v":0},{"$f":"C_Fin_Fixed!AA$180","v":0},{"$f":"C_Fin_Fixed!AB$180","v":0},{"$f":"C_Fin_Fixed!AC$180","v":0},{"$f":"C_Fin_Fixed!AD$180","v":0},{"$f":"C_Fin_Fixed!AE$180","v":0},{"$f":"C_Fin_Fixed!AF$180","v":0},{"$f":"C_Fin_Fixed!AG$180","v":0},{"$f":"C_Fin_Fixed!AH$180","v":0},{"$f":"C_Fin_Fixed!AI$180","v":0},{"$f":"C_Fin_Fixed!AJ$180","v":0},{"$f":"C_Fin_Fixed!AK$180","v":0},{"$f":"C_Fin_Fixed!AL$180","v":0},{"$f":"C_Fin_Fixed!AM$180","v":0},{"$f":"C_Fin_Fixed!AN$180","v":0},{"$f":"C_Fin_Fixed!AO$180","v":0},{"$f":"C_Fin_Fixed!AP$180","v":0},{"$f":"C_Fin_Fixed!AQ$180","v":0},{"$f":"C_Fin_Fixed!AR$180","v":0},{"$f":"C_Fin_Fixed!AS$180","v":0},{"$f":"C_Fin_Fixed!AT$180","v":0},{"$f":"C_Fin_Fixed!AU$180","v":0},{"$f":"C_Fin_Fixed!AV$180","v":0},{"$f":"C_Fin_Fixed!AW$180","v":0},{"$f":"C_Fin_Fixed!AX$180","v":0},{"$f":"C_Fin_Fixed!AY$180","v":0},{"$f":"C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":"C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":"C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":"C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":"C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":"C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":"C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":"C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":"C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":"C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":"C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,"Reduction in interest due to sum of repayments to date",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z163:Z163,$Z162:Z162)","v":0},{"$f":"SUMPRODUCT($Z163:AA163,$Z162:AA162)","v":0},{"$f":"SUMPRODUCT($Z163:AB163,$Z162:AB162)","v":0},{"$f":"SUMPRODUCT($Z163:AC163,$Z162:AC162)","v":0},{"$f":"SUMPRODUCT($Z163:AD163,$Z162:AD162)","v":0},{"$f":"SUMPRODUCT($Z163:AE163,$Z162:AE162)","v":0},{"$f":"SUMPRODUCT($Z163:AF163,$Z162:AF162)","v":0},{"$f":"SUMPRODUCT($Z163:AG163,$Z162:AG162)","v":0},{"$f":"SUMPRODUCT($Z163:AH163,$Z162:AH162)","v":0},{"$f":"SUMPRODUCT($Z163:AI163,$Z162:AI162)","v":0},{"$f":"SUMPRODUCT($Z163:AJ163,$Z162:AJ162)","v":0},{"$f":"SUMPRODUCT($Z163:AK163,$Z162:AK162)","v":0},{"$f":"SUMPRODUCT($Z163:AL163,$Z162:AL162)","v":0},{"$f":"SUMPRODUCT($Z163:AM163,$Z162:AM162)","v":0},{"$f":"SUMPRODUCT($Z163:AN163,$Z162:AN162)","v":0},{"$f":"SUMPRODUCT($Z163:AO163,$Z162:AO162)","v":0},{"$f":"SUMPRODUCT($Z163:AP163,$Z162:AP162)","v":0},{"$f":"SUMPRODUCT($Z163:AQ163,$Z162:AQ162)","v":0},{"$f":"SUMPRODUCT($Z163:AR163,$Z162:AR162)","v":0},{"$f":"SUMPRODUCT($Z163:AS163,$Z162:AS162)","v":0},{"$f":"SUMPRODUCT($Z163:AT163,$Z162:AT162)","v":0},{"$f":"SUMPRODUCT($Z163:AU163,$Z162:AU162)","v":0},{"$f":"SUMPRODUCT($Z163:AV163,$Z162:AV162)","v":0},{"$f":"SUMPRODUCT($Z163:AW163,$Z162:AW162)","v":0},{"$f":"SUMPRODUCT($Z163:AX163,$Z162:AX162)","v":0},{"$f":"SUMPRODUCT($Z163:AY163,$Z162:AY162)","v":0},{"$f":"SUMPRODUCT($Z163:AZ163,$Z162:AZ162)","v":-37.525359537476682},{"$f":"SUMPRODUCT($Z163:BA163,$Z162:BA162)","v":-63.503971353510892},{"$f":"SUMPRODUCT($Z163:BB163,$Z162:BB162)","v":-66.386851255447539},{"$f":"SUMPRODUCT($Z163:BC163,$Z162:BC162)","v":-98.106184265376072},{"$f":"SUMPRODUCT($Z163:BD163,$Z162:BD162)","v":-118.69298616149553},{"$f":"SUMPRODUCT($Z163:BE163,$Z162:BE162)","v":-176.60715906196708},{"$f":"SUMPRODUCT($Z163:BF163,$Z162:BF162)","v":-212.83051150895287},{"$f":"SUMPRODUCT($Z163:BG163,$Z162:BG162)","v":-228.88066735346337},{"$f":"SUMPRODUCT($Z163:BH163,$Z162:BH162)","v":-246.57310520179701},{"$f":"SUMPRODUCT($Z163:BI163,$Z162:BI162)","v":-264.2958009976154}]
[null,null,null,null,"Reduction in this years interest (at 50% for year average)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AA163/2)*AA162)","v":0},{"$f":"((AB163/2)*AB162)","v":0},{"$f":"((AC163/2)*AC162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.762679768738341,-12.989305908017103,-1.4414399509683238,-15.85966650496427,-10.293400948059727,-28.957086450235774,-18.111676223492893,-8.0250779222552531,-8.8462189241668234,-8.8613478979091944,-10.01374820272423]
[null,null,null,null,"Total Reduction in Interest due to repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA164:AA165)","v":0},{"$f":"SUM(AB164:AB165)","v":0},{"$f":"SUM(AC164:AC165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963]
[]
[null,null,null,null,{"$f":"D151&\" Interest Summary\"","v":"Fixed Debt Interest Summary"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"}]
[null,null,null,null,{"$f":"E157","v":"Total Interest before accounting for repayments"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA157","v":0},{"$f":"AB157","v":0},{"$f":"AC157","v":0},0,0,18.578394049642551,49.424200095426244,61.747768127372119,74.727172115065343,94.101738142956791,124.6655148493932,160.93899630068262,179.39011100977788,192.65670680075826,206.48368385311244,221.18665150777636,234.73806362833116,247.27651489886256,262.692171349977,279.48390440667652,294.90317141831741,306.80844622894273,318.02573777053567,336.75400403239138,356.1011458192018,375.15332154242799,397.39759684125863,411.18313097010798,424.05821012237237,440.23710990639211,459.25761492329195,480.47699658578324,499.44161329397622,519.46829306367374,540.60413246979999,567.24946172829834]
[null,null,null,null,{"$f":"E166","v":"Total Reduction in Interest due to repayments"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA166","v":0},{"$f":"AB166","v":0},{"$f":"AC166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963]
[null,null,null,null,"Total Fixed Debt Interest Expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA169:AA170)","v":0},{"$f":"SUM(AB169:AB170)","v":0},{"$f":"SUM(AC169:AC170)","v":0},0,0,18.578394049642551,49.424200095426244,61.747768127372119,74.727172115065343,94.101738142956791,124.6655148493932,160.93899630068262,179.39011100977788,192.65670680075826,206.48368385311244,221.18665150777636,234.73806362833116,247.27651489886256,262.692171349977,279.48390440667652,294.90317141831741,306.80844622894273,318.02573777053567,336.75400403239138,356.1011458192018,356.39064177368965,346.88293139576484,346.23771966562879,341.81169236196058,331.83752469295632,311.60754231156068,285.75816130032325,278.58602386276812,281.74140678604351,285.16967937009383,292.93991252795871]
[]
[null,null,null,"Index Linked"]
[null,null,null,null,{"$f":"C_Fin_Ind!E$61","v":"Total index-linked debt b/f"},{"$f":"C_Fin_Ind!F$61","v":0},{"$f":"C_Fin_Ind!G$61","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$61","v":0},{"$f":"C_Fin_Ind!I$61","v":0},{"$f":"C_Fin_Ind!J$61","v":0},{"$f":"C_Fin_Ind!K$61","v":0},{"$f":"C_Fin_Ind!L$61","v":0},{"$f":"C_Fin_Ind!M$61","v":0},{"$f":"C_Fin_Ind!N$61","v":0},{"$f":"C_Fin_Ind!O$61","v":0},{"$f":"C_Fin_Ind!P$61","v":0},{"$f":"C_Fin_Ind!Q$61","v":0},{"$f":"C_Fin_Ind!R$61","v":0},{"$f":"C_Fin_Ind!S$61","v":0},{"$f":"C_Fin_Ind!T$61","v":0},{"$f":"C_Fin_Ind!U$61","v":0},{"$f":"C_Fin_Ind!V$61","v":0},{"$f":"C_Fin_Ind!W$61","v":0},{"$f":"C_Fin_Ind!X$61","v":0},{"$f":"C_Fin_Ind!Y$61","v":0},{"$f":"C_Fin_Ind!Z$61","v":0},{"$f":"C_Fin_Ind!AA$61","v":0},{"$f":"C_Fin_Ind!AB$61","v":0},{"$f":"C_Fin_Ind!AC$61","v":0},{"$f":"C_Fin_Ind!AD$61","v":0},{"$f":"C_Fin_Ind!AE$61","v":0},{"$f":"C_Fin_Ind!AF$61","v":0},{"$f":"C_Fin_Ind!AG$61","v":628.06855365125364},{"$f":"C_Fin_Ind!AH$61","v":1092.1402543455979},{"$f":"C_Fin_Ind!AI$61","v":1247.4008437364739},{"$f":"C_Fin_Ind!AJ$61","v":1608.3745385390826},{"$f":"C_Fin_Ind!AK$61","v":1779.9986066658905},{"$f":"C_Fin_Ind!AL$61","v":2188.849946936708},{"$f":"C_Fin_Ind!AM$61","v":2469.7310131879226},{"$f":"C_Fin_Ind!AN$61","v":2830.3161572201079},{"$f":"C_Fin_Ind!AO$61","v":3242.6818167035035},{"$f":"C_Fin_Ind!AP$61","v":3667.9784678194119},{"$f":"C_Fin_Ind!AQ$61","v":4148.6918589371026},{"$f":"C_Fin_Ind!AR$61","v":4569.2807559257344},{"$f":"C_Fin_Ind!AS$61","v":5049.5384780682998},{"$f":"C_Fin_Ind!AT$61","v":5614.3841467190505},{"$f":"C_Fin_Ind!AU$61","v":6189.2545163367313},{"$f":"C_Fin_Ind!AV$61","v":6749.8680783224154},{"$f":"C_Fin_Ind!AW$61","v":7239.3928522374181},{"$f":"C_Fin_Ind!AX$61","v":7815.2410529446397},{"$f":"C_Fin_Ind!AY$61","v":8626.486608704563},{"$f":"C_Fin_Ind!AZ$61","v":9281.5967594528393},{"$f":"C_Fin_Ind!BA$61","v":8891.3284746583158},{"$f":"C_Fin_Ind!BB$61","v":8810.3018498964102},{"$f":"C_Fin_Ind!BC$61","v":9280.7460164212607},{"$f":"C_Fin_Ind!BD$61","v":9653.5836504334256},{"$f":"C_Fin_Ind!BE$61","v":10066.962444196222},{"$f":"C_Fin_Ind!BF$61","v":10209.413163256881},{"$f":"C_Fin_Ind!BG$61","v":10490.570317496607},{"$f":"C_Fin_Ind!BH$61","v":10747.120677466954},{"$f":"C_Fin_Ind!BI$61","v":10958.602238519587},{"$f":"C_Fin_Ind!BJ$61","v":11217.175582964795}]
[null,null,null,null,{"$f":"E$148","v":"Index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$148","v":0},0,0,621.89970855675267,414.28547603512038,1.0974270815426281,185.27192215538165,92.488212315245448,345.68411710306196,174.34441262625427,232.83726599027943,258.24584501251542,253.58062604427636,290.67196222971,210.95405604149749,253.17568410448624,317.45815802330986,304.11324119116148,266.6542512960616,174.03750440813894,241.18750991060699,452.06759520186466,264.09612361276965,441.1489801760174,382.25651795329185,128.03588060107069,348.55464978954336,250.33179883057787,453.74096585664745,331.72654401174992,370.27743038888843,371.04041476971878,411.33465210860749,574.98251561978259]
[null,null,null,null,{"$f":"C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},{"$f":"C_Fin_Ind!F$180","v":0},{"$f":"C_Fin_Ind!G$180","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$180","v":0},{"$f":"C_Fin_Ind!I$180","v":0},{"$f":"C_Fin_Ind!J$180","v":0},{"$f":"C_Fin_Ind!K$180","v":0},{"$f":"C_Fin_Ind!L$180","v":0},{"$f":"C_Fin_Ind!M$180","v":0},{"$f":"C_Fin_Ind!N$180","v":0},{"$f":"C_Fin_Ind!O$180","v":0},{"$f":"C_Fin_Ind!P$180","v":0},{"$f":"C_Fin_Ind!Q$180","v":0},{"$f":"C_Fin_Ind!R$180","v":0},{"$f":"C_Fin_Ind!S$180","v":0},{"$f":"C_Fin_Ind!T$180","v":0},{"$f":"C_Fin_Ind!U$180","v":0},{"$f":"C_Fin_Ind!V$180","v":0},{"$f":"C_Fin_Ind!W$180","v":0},{"$f":"C_Fin_Ind!X$180","v":0},{"$f":"C_Fin_Ind!Y$180","v":-6374.9323067354544},{"$f":"C_Fin_Ind!Z$180","v":0},{"$f":"C_Fin_Ind!AA$180","v":0},{"$f":"C_Fin_Ind!AB$180","v":0},{"$f":"C_Fin_Ind!AC$180","v":0},{"$f":"C_Fin_Ind!AD$180","v":0},{"$f":"C_Fin_Ind!AE$180","v":0},{"$f":"C_Fin_Ind!AF$180","v":0},{"$f":"C_Fin_Ind!AG$180","v":0},{"$f":"C_Fin_Ind!AH$180","v":0},{"$f":"C_Fin_Ind!AI$180","v":0},{"$f":"C_Fin_Ind!AJ$180","v":0},{"$f":"C_Fin_Ind!AK$180","v":0},{"$f":"C_Fin_Ind!AL$180","v":0},{"$f":"C_Fin_Ind!AM$180","v":0},{"$f":"C_Fin_Ind!AN$180","v":0},{"$f":"C_Fin_Ind!AO$180","v":0},{"$f":"C_Fin_Ind!AP$180","v":0},{"$f":"C_Fin_Ind!AQ$180","v":0},{"$f":"C_Fin_Ind!AR$180","v":0},{"$f":"C_Fin_Ind!AS$180","v":0},{"$f":"C_Fin_Ind!AT$180","v":0},{"$f":"C_Fin_Ind!AU$180","v":0},{"$f":"C_Fin_Ind!AV$180","v":0},{"$f":"C_Fin_Ind!AW$180","v":0},{"$f":"C_Fin_Ind!AX$180","v":0},{"$f":"C_Fin_Ind!AY$180","v":0},{"$f":"C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":"C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":"C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":"C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":"C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":"C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":"C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":"C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":"C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":"C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":"C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,"Total index debt c/f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA$174:AA$176)","v":0},{"$f":"SUM(AB$174:AB$176)","v":0},{"$f":"SUM(AC$174:AC$176)","v":0},0,0,621.89970855675267,1042.3540296863739,1093.2376814271406,1432.6727658918555,1700.8627508543279,2125.6827237689527,2363.1943595629623,2702.5682791782019,3088.5620022326234,3496.2624427477799,3958.650430049122,4359.6459149785996,4822.4564400302206,5366.9966360916096,5918.4973879102117,6455.9087676327927,6923.9055827305547,7480.5803621480254,8267.3086481465052,8890.5827323173326,8480.4030697544731,8414.6070887195092,8887.4451444927399,9247.1288357355315,9652.1978302832922,9788.7499719823718,10074.122127639203,10324.323624820945,10526.7388161285,10777.503152768668,11122.679555808509]
[]
[null,null,null,null,{"$f":"C_Fin_Ind!E$267","v":"Applicable Index-linked debt interest rate"},{"$f":"C_Fin_Ind!F$267","v":0},{"$f":"C_Fin_Ind!G$267","v":0},{"$f":"C_Fin_Ind!H$267","v":0},{"$f":"C_Fin_Ind!I$267","v":0},{"$f":"C_Fin_Ind!J$267","v":0},{"$f":"C_Fin_Ind!K$267","v":0},{"$f":"C_Fin_Ind!L$267","v":0},{"$f":"C_Fin_Ind!M$267","v":0},{"$f":"C_Fin_Ind!N$267","v":0},{"$f":"C_Fin_Ind!O$267","v":0},{"$f":"C_Fin_Ind!P$267","v":0},{"$f":"C_Fin_Ind!Q$267","v":0},{"$f":"C_Fin_Ind!R$267","v":0},{"$f":"C_Fin_Ind!S$267","v":0},{"$f":"C_Fin_Ind!T$267","v":0},{"$f":"C_Fin_Ind!U$267","v":0},{"$f":"C_Fin_Ind!V$267","v":0},{"$f":"C_Fin_Ind!W$267","v":0},{"$f":"C_Fin_Ind!X$267","v":0},{"$f":"C_Fin_Ind!Y$267","v":0},{"$f":"C_Fin_Ind!Z$267","v":0},{"$f":"C_Fin_Ind!AA$267","v":2.5000000000000001E-2},{"$f":"C_Fin_Ind!AB$267","v":2.5000000000000001E-2},{"$f":"C_Fin_Ind!AC$267","v":2.5000000000000001E-2},{"$f":"C_Fin_Ind!AD$267","v":2.5000000000000001E-2},{"$f":"C_Fin_Ind!AE$267","v":0},{"$f":"C_Fin_Ind!AF$267","v":-1.2583062014506208E-3},{"$f":"C_Fin_Ind!AG$267","v":2.6880867002032183E-2},{"$f":"C_Fin_Ind!AH$267","v":1.6533586656884924E-2},{"$f":"C_Fin_Ind!AI$267","v":3.6853822461624997E-2},{"$f":"C_Fin_Ind!AJ$267","v":4.1272551063742335E-2},{"$f":"C_Fin_Ind!AK$267","v":4.1017579864364107E-2},{"$f":"C_Fin_Ind!AL$267","v":3.9795456717663658E-2},{"$f":"C_Fin_Ind!AM$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AN$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AO$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AP$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AQ$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AR$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AS$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AT$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AU$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AV$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AW$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AX$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AY$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!AZ$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BA$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BB$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BC$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BD$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BE$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BF$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BG$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BH$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BI$267","v":3.8489387939197872E-3},{"$f":"C_Fin_Ind!BJ$267","v":3.8489387939197872E-3}]
[null,null,null,null,"Total index debt interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA$174,AA$177)*AA$179","v":0},{"$f":"AVERAGE(AB$174,AB$177)*AB$179","v":0},{"$f":"AVERAGE(AC$174,AC$177)*AC$179","v":0},0,0,-0.3912701299786478,22.451203649944894,18.066067739571434,49.385478496664454,68.29033250426491,80.100797947933529,90.57534108809746,9.9539317000759198,11.390699882201083,12.96889199513255,14.677213915917955,16.374035664898635,18.074110817907158,20.046303049558876,22.194677572157868,24.335229759560217,26.314758951652685,28.328137975154142,30.950374724836394,33.71106387122105,34.182425100116333,33.304743377480499,34.058772485840855,35.656328143678557,37.15338564403438,38.211710899772292,39.035042929485506,40.057626392956003,40.940891550649148,41.830469634629203,42.992367547086438]
[]
[null,null,null,"Synthetic"]
[null,null,null,null,{"$f":"C_Fin_Synth!E$61","v":"Total synthetic index-linked debt b/f"},{"$f":"C_Fin_Synth!F$61","v":0},{"$f":"C_Fin_Synth!G$61","v":"£'m nominal"},{"$f":"C_Fin_Synth!H$61","v":0},{"$f":"C_Fin_Synth!I$61","v":0},{"$f":"C_Fin_Synth!J$61","v":0},{"$f":"C_Fin_Synth!K$61","v":0},{"$f":"C_Fin_Synth!L$61","v":0},{"$f":"C_Fin_Synth!M$61","v":0},{"$f":"C_Fin_Synth!N$61","v":0},{"$f":"C_Fin_Synth!O$61","v":0},{"$f":"C_Fin_Synth!P$61","v":0},{"$f":"C_Fin_Synth!Q$61","v":0},{"$f":"C_Fin_Synth!R$61","v":0},{"$f":"C_Fin_Synth!S$61","v":0},{"$f":"C_Fin_Synth!T$61","v":0},{"$f":"C_Fin_Synth!U$61","v":0},{"$f":"C_Fin_Synth!V$61","v":0},{"$f":"C_Fin_Synth!W$61","v":0},{"$f":"C_Fin_Synth!X$61","v":0},{"$f":"C_Fin_Synth!Y$61","v":0},{"$f":"C_Fin_Synth!Z$61","v":0},{"$f":"C_Fin_Synth!AA$61","v":0},{"$f":"C_Fin_Synth!AB$61","v":0},{"$f":"C_Fin_Synth!AC$61","v":0},{"$f":"C_Fin_Synth!AD$61","v":0},{"$f":"C_Fin_Synth!AE$61","v":0},{"$f":"C_Fin_Synth!AF$61","v":0},{"$f":"C_Fin_Synth!AG$61","v":0},{"$f":"C_Fin_Synth!AH$61","v":0},{"$f":"C_Fin_Synth!AI$61","v":0},{"$f":"C_Fin_Synth!AJ$61","v":0},{"$f":"C_Fin_Synth!AK$61","v":0},{"$f":"C_Fin_Synth!AL$61","v":0},{"$f":"C_Fin_Synth!AM$61","v":0},{"$f":"C_Fin_Synth!AN$61","v":0},{"$f":"C_Fin_Synth!AO$61","v":0},{"$f":"C_Fin_Synth!AP$61","v":0},{"$f":"C_Fin_Synth!AQ$61","v":0},{"$f":"C_Fin_Synth!AR$61","v":0},{"$f":"C_Fin_Synth!AS$61","v":0},{"$f":"C_Fin_Synth!AT$61","v":0},{"$f":"C_Fin_Synth!AU$61","v":0},{"$f":"C_Fin_Synth!AV$61","v":0},{"$f":"C_Fin_Synth!AW$61","v":0},{"$f":"C_Fin_Synth!AX$61","v":0},{"$f":"C_Fin_Synth!AY$61","v":0},{"$f":"C_Fin_Synth!AZ$61","v":0},{"$f":"C_Fin_Synth!BA$61","v":0},{"$f":"C_Fin_Synth!BB$61","v":0},{"$f":"C_Fin_Synth!BC$61","v":0},{"$f":"C_Fin_Synth!BD$61","v":0},{"$f":"C_Fin_Synth!BE$61","v":0},{"$f":"C_Fin_Synth!BF$61","v":0},{"$f":"C_Fin_Synth!BG$61","v":0},{"$f":"C_Fin_Synth!BH$61","v":0},{"$f":"C_Fin_Synth!BI$61","v":0},{"$f":"C_Fin_Synth!BJ$61","v":0}]
[null,null,null,null,{"$f":"E$149","v":"Synthetic index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},{"$f":"C_Fin_Synth!F$180","v":0},{"$f":"C_Fin_Synth!G$180","v":"£'m nominal"},{"$f":"C_Fin_Synth!H$180","v":0},{"$f":"C_Fin_Synth!I$180","v":0},{"$f":"C_Fin_Synth!J$180","v":0},{"$f":"C_Fin_Synth!K$180","v":0},{"$f":"C_Fin_Synth!L$180","v":0},{"$f":"C_Fin_Synth!M$180","v":0},{"$f":"C_Fin_Synth!N$180","v":0},{"$f":"C_Fin_Synth!O$180","v":0},{"$f":"C_Fin_Synth!P$180","v":0},{"$f":"C_Fin_Synth!Q$180","v":0},{"$f":"C_Fin_Synth!R$180","v":0},{"$f":"C_Fin_Synth!S$180","v":0},{"$f":"C_Fin_Synth!T$180","v":0},{"$f":"C_Fin_Synth!U$180","v":0},{"$f":"C_Fin_Synth!V$180","v":0},{"$f":"C_Fin_Synth!W$180","v":0},{"$f":"C_Fin_Synth!X$180","v":0},{"$f":"C_Fin_Synth!Y$180","v":0},{"$f":"C_Fin_Synth!Z$180","v":0},{"$f":"C_Fin_Synth!AA$180","v":0},{"$f":"C_Fin_Synth!AB$180","v":0},{"$f":"C_Fin_Synth!AC$180","v":0},{"$f":"C_Fin_Synth!AD$180","v":0},{"$f":"C_Fin_Synth!AE$180","v":0},{"$f":"C_Fin_Synth!AF$180","v":0},{"$f":"C_Fin_Synth!AG$180","v":0},{"$f":"C_Fin_Synth!AH$180","v":0},{"$f":"C_Fin_Synth!AI$180","v":0},{"$f":"C_Fin_Synth!AJ$180","v":0},{"$f":"C_Fin_Synth!AK$180","v":0},{"$f":"C_Fin_Synth!AL$180","v":0},{"$f":"C_Fin_Synth!AM$180","v":0},{"$f":"C_Fin_Synth!AN$180","v":0},{"$f":"C_Fin_Synth!AO$180","v":0},{"$f":"C_Fin_Synth!AP$180","v":0},{"$f":"C_Fin_Synth!AQ$180","v":0},{"$f":"C_Fin_Synth!AR$180","v":0},{"$f":"C_Fin_Synth!AS$180","v":0},{"$f":"C_Fin_Synth!AT$180","v":0},{"$f":"C_Fin_Synth!AU$180","v":0},{"$f":"C_Fin_Synth!AV$180","v":0},{"$f":"C_Fin_Synth!AW$180","v":0},{"$f":"C_Fin_Synth!AX$180","v":0},{"$f":"C_Fin_Synth!AY$180","v":0},{"$f":"C_Fin_Synth!AZ$180","v":0},{"$f":"C_Fin_Synth!BA$180","v":0},{"$f":"C_Fin_Synth!BB$180","v":0},{"$f":"C_Fin_Synth!BC$180","v":0},{"$f":"C_Fin_Synth!BD$180","v":0},{"$f":"C_Fin_Synth!BE$180","v":0},{"$f":"C_Fin_Synth!BF$180","v":0},{"$f":"C_Fin_Synth!BG$180","v":0},{"$f":"C_Fin_Synth!BH$180","v":0},{"$f":"C_Fin_Synth!BI$180","v":0},{"$f":"C_Fin_Synth!BJ$180","v":0}]
[null,null,null,null,"Total synth debt c/f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA$183:AA$185)","v":0},{"$f":"SUM(AB$183:AB$185)","v":0},{"$f":"SUM(AC$183:AC$185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Fin_Synth!E$267","v":"Applicable Synthetic Debt Interest Rate"},{"$f":"C_Fin_Synth!F$267","v":0},{"$f":"C_Fin_Synth!G$267","v":0},{"$f":"C_Fin_Synth!H$267","v":0},{"$f":"C_Fin_Synth!I$267","v":0},{"$f":"C_Fin_Synth!J$267","v":0},{"$f":"C_Fin_Synth!K$267","v":0},{"$f":"C_Fin_Synth!L$267","v":0},{"$f":"C_Fin_Synth!M$267","v":0},{"$f":"C_Fin_Synth!N$267","v":0},{"$f":"C_Fin_Synth!O$267","v":0},{"$f":"C_Fin_Synth!P$267","v":0},{"$f":"C_Fin_Synth!Q$267","v":0},{"$f":"C_Fin_Synth!R$267","v":0},{"$f":"C_Fin_Synth!S$267","v":0},{"$f":"C_Fin_Synth!T$267","v":0},{"$f":"C_Fin_Synth!U$267","v":0},{"$f":"C_Fin_Synth!V$267","v":0},{"$f":"C_Fin_Synth!W$267","v":0},{"$f":"C_Fin_Synth!X$267","v":0},{"$f":"C_Fin_Synth!Y$267","v":0},{"$f":"C_Fin_Synth!Z$267","v":0},{"$f":"C_Fin_Synth!AA$267","v":0},{"$f":"C_Fin_Synth!AB$267","v":0},{"$f":"C_Fin_Synth!AC$267","v":0},{"$f":"C_Fin_Synth!AD$267","v":0},{"$f":"C_Fin_Synth!AE$267","v":0},{"$f":"C_Fin_Synth!AF$267","v":2.5605957902428041E-2},{"$f":"C_Fin_Synth!AG$267","v":2.5380867002032181E-2},{"$f":"C_Fin_Synth!AH$267","v":4.3860540517940326E-2},{"$f":"C_Fin_Synth!AI$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Synth!AJ$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Synth!AK$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Synth!AL$267","v":5.9788172671719257E-2},{"$f":"C_Fin_Synth!AM$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AN$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AO$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AP$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AQ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AR$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AS$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AT$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AU$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AV$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AW$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AX$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AY$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!AZ$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BA$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BB$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BC$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BD$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BE$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BF$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BG$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BH$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BI$267","v":2.3155689059678498E-2},{"$f":"C_Fin_Synth!BJ$267","v":2.3155689059678498E-2}]
[null,null,null,null,"Total synth debt interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA$183,AA$186)*AA$188","v":0},{"$f":"AVERAGE(AB$183,AB$186)*AB$188","v":0},{"$f":"AVERAGE(AC$183,AC$186)*AC$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"New Debt - Interest Summary"]
[null,null,null,null,{"$f":"E$171","v":"Total Fixed Debt Interest Expense"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$171","v":0},0,0,{"$f":"AF$171","v":18.578394049642551},49.424200095426244,61.747768127372119,74.727172115065343,94.101738142956791,124.6655148493932,160.93899630068262,179.39011100977788,192.65670680075826,206.48368385311244,221.18665150777636,234.73806362833116,247.27651489886256,262.692171349977,279.48390440667652,294.90317141831741,306.80844622894273,318.02573777053567,336.75400403239138,356.1011458192018,356.39064177368965,346.88293139576484,346.23771966562879,341.81169236196058,331.83752469295632,311.60754231156068,285.75816130032325,278.58602386276812,281.74140678604351,285.16967937009383,292.93991252795871]
[null,null,null,null,{"$f":"E$180","v":"Total index debt interest expense"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$180","v":0},0,0,-0.3912701299786478,22.451203649944894,18.066067739571434,49.385478496664454,68.29033250426491,80.100797947933529,90.57534108809746,9.9539317000759198,11.390699882201083,12.96889199513255,14.677213915917955,16.374035664898635,18.074110817907158,20.046303049558876,22.194677572157868,24.335229759560217,26.314758951652685,28.328137975154142,30.950374724836394,33.71106387122105,34.182425100116333,33.304743377480499,34.058772485840855,35.656328143678557,37.15338564403438,38.211710899772292,39.035042929485506,40.057626392956003,40.940891550649148,41.830469634629203,42.992367547086438]
[null,null,null,null,{"$f":"E$189","v":"Total synth debt interest expense"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y$192:Y$194)","v":0},{"$f":"SUM(Z$192:Z$194)","v":0},{"$f":"SUM(AA$192:AA$194)","v":0},{"$f":"SUM(AB$192:AB$194)","v":0},{"$f":"SUM(AC$192:AC$194)","v":0},0,0,18.187123919663904,71.875403745371131,79.813835866943549,124.1126506117298,162.39207064722171,204.76631279732675,251.51433738878006,189.3440427098538,204.04740668295935,219.45257584824498,235.86386542369431,251.11209929322979,265.35062571676974,282.7384743995359,301.67858197883436,319.23840117787762,333.12320518059539,346.35387574568983,367.7043787572278,389.81220969042283,390.573066873806,380.18767477324536,380.29649215146964,377.46802050563912,368.99091033699068,349.81925321133298,324.79320422980874,318.64365025572414,322.68229833669267,327.00014900472303,335.93228007504513]
[null,null,null,null,{"$f":" I_Series!E$302","v":"Debt service look forward Year +1"},{"$f":" I_Series!F$302","v":0},{"$f":" I_Series!G$302","v":"%"},{"$f":" I_Series!H$302","v":0},{"$f":" I_Series!I$302","v":"CAA"},{"$f":" I_Series!J$302","v":0},{"$f":" I_Series!K$302","v":"Being published with this model"},{"$f":" I_Series!L$302","v":0},{"$f":" I_Series!M$302","v":0},{"$f":" I_Series!N$302","v":0},{"$f":" I_Series!O$302","v":0},{"$f":" I_Series!P$302","v":0},{"$f":" I_Series!Q$302","v":0},{"$f":" I_Series!R$302","v":0},{"$f":" I_Series!S$302","v":0},{"$f":" I_Series!T$302","v":0},{"$f":" I_Series!U$302","v":0},{"$f":" I_Series!V$302","v":0},{"$f":" I_Series!W$302","v":0},{"$f":" I_Series!X$302","v":0},{"$f":" I_Series!Y$302","v":0},{"$f":" I_Series!Z$302","v":0},{"$f":" I_Series!AA$302","v":1},{"$f":" I_Series!AB$302","v":1},{"$f":" I_Series!AC$302","v":1},{"$f":" I_Series!AD$302","v":1},{"$f":" I_Series!AE$302","v":1},{"$f":" I_Series!AF$302","v":1},{"$f":" I_Series!AG$302","v":1},{"$f":" I_Series!AH$302","v":1},{"$f":" I_Series!AI$302","v":1},{"$f":" I_Series!AJ$302","v":1},{"$f":" I_Series!AK$302","v":1},{"$f":" I_Series!AL$302","v":1},{"$f":" I_Series!AM$302","v":1},{"$f":" I_Series!AN$302","v":1},{"$f":" I_Series!AO$302","v":1},{"$f":" I_Series!AP$302","v":1},{"$f":" I_Series!AQ$302","v":1},{"$f":" I_Series!AR$302","v":1},{"$f":" I_Series!AS$302","v":1},{"$f":" I_Series!AT$302","v":1},{"$f":" I_Series!AU$302","v":1},{"$f":" I_Series!AV$302","v":1},{"$f":" I_Series!AW$302","v":1},{"$f":" I_Series!AX$302","v":1},{"$f":" I_Series!AY$302","v":1},{"$f":" I_Series!AZ$302","v":1},{"$f":" I_Series!BA$302","v":1},{"$f":" I_Series!BB$302","v":1},{"$f":" I_Series!BC$302","v":1},{"$f":" I_Series!BD$302","v":1},{"$f":" I_Series!BE$302","v":1},{"$f":" I_Series!BF$302","v":1},{"$f":" I_Series!BG$302","v":1},{"$f":" I_Series!BH$302","v":1},{"$f":" I_Series!BI$302","v":1},{"$f":" I_Series!BJ$302","v":1}]
[null,null,null,null,{"$f":" I_Series!E$303","v":"Debt service look forward Year +2"},{"$f":" I_Series!F$303","v":0},{"$f":" I_Series!G$303","v":"%"},{"$f":" I_Series!H$303","v":0},{"$f":" I_Series!I$303","v":"CAA"},{"$f":" I_Series!J$303","v":0},{"$f":" I_Series!K$303","v":"Being published with this model"},{"$f":" I_Series!L$303","v":0},{"$f":" I_Series!M$303","v":0},{"$f":" I_Series!N$303","v":0},{"$f":" I_Series!O$303","v":0},{"$f":" I_Series!P$303","v":0},{"$f":" I_Series!Q$303","v":0},{"$f":" I_Series!R$303","v":0},{"$f":" I_Series!S$303","v":0},{"$f":" I_Series!T$303","v":0},{"$f":" I_Series!U$303","v":0},{"$f":" I_Series!V$303","v":0},{"$f":" I_Series!W$303","v":0},{"$f":" I_Series!X$303","v":0},{"$f":" I_Series!Y$303","v":0},{"$f":" I_Series!Z$303","v":0},{"$f":" I_Series!AA$303","v":1},{"$f":" I_Series!AB$303","v":1},{"$f":" I_Series!AC$303","v":1},{"$f":" I_Series!AD$303","v":1},{"$f":" I_Series!AE$303","v":1},{"$f":" I_Series!AF$303","v":1},{"$f":" I_Series!AG$303","v":1},{"$f":" I_Series!AH$303","v":1},{"$f":" I_Series!AI$303","v":1},{"$f":" I_Series!AJ$303","v":1},{"$f":" I_Series!AK$303","v":1},{"$f":" I_Series!AL$303","v":1},{"$f":" I_Series!AM$303","v":1},{"$f":" I_Series!AN$303","v":1},{"$f":" I_Series!AO$303","v":1},{"$f":" I_Series!AP$303","v":1},{"$f":" I_Series!AQ$303","v":1},{"$f":" I_Series!AR$303","v":1},{"$f":" I_Series!AS$303","v":1},{"$f":" I_Series!AT$303","v":1},{"$f":" I_Series!AU$303","v":1},{"$f":" I_Series!AV$303","v":1},{"$f":" I_Series!AW$303","v":1},{"$f":" I_Series!AX$303","v":1},{"$f":" I_Series!AY$303","v":1},{"$f":" I_Series!AZ$303","v":1},{"$f":" I_Series!BA$303","v":1},{"$f":" I_Series!BB$303","v":1},{"$f":" I_Series!BC$303","v":1},{"$f":" I_Series!BD$303","v":1},{"$f":" I_Series!BE$303","v":1},{"$f":" I_Series!BF$303","v":1},{"$f":" I_Series!BG$303","v":1},{"$f":" I_Series!BH$303","v":1},{"$f":" I_Series!BI$303","v":1},{"$f":" I_Series!BJ$303","v":1}]
[null,null,null,null,{"$f":" I_Series!E$304","v":"Debt service look forward Year +3"},{"$f":" I_Series!F$304","v":0},{"$f":" I_Series!G$304","v":"%"},{"$f":" I_Series!H$304","v":0},{"$f":" I_Series!I$304","v":"CAA"},{"$f":" I_Series!J$304","v":0},{"$f":" I_Series!K$304","v":"Being published with this model"},{"$f":" I_Series!L$304","v":0},{"$f":" I_Series!M$304","v":0},{"$f":" I_Series!N$304","v":0},{"$f":" I_Series!O$304","v":0},{"$f":" I_Series!P$304","v":0},{"$f":" I_Series!Q$304","v":0},{"$f":" I_Series!R$304","v":0},{"$f":" I_Series!S$304","v":0},{"$f":" I_Series!T$304","v":0},{"$f":" I_Series!U$304","v":0},{"$f":" I_Series!V$304","v":0},{"$f":" I_Series!W$304","v":0},{"$f":" I_Series!X$304","v":0},{"$f":" I_Series!Y$304","v":0},{"$f":" I_Series!Z$304","v":0},{"$f":" I_Series!AA$304","v":0.25},{"$f":" I_Series!AB$304","v":0.25},{"$f":" I_Series!AC$304","v":0.25},{"$f":" I_Series!AD$304","v":0.25},{"$f":" I_Series!AE$304","v":0.25},{"$f":" I_Series!AF$304","v":0.25},{"$f":" I_Series!AG$304","v":0.25},{"$f":" I_Series!AH$304","v":0.25},{"$f":" I_Series!AI$304","v":0.25},{"$f":" I_Series!AJ$304","v":0.25},{"$f":" I_Series!AK$304","v":0.25},{"$f":" I_Series!AL$304","v":0.25},{"$f":" I_Series!AM$304","v":0.25},{"$f":" I_Series!AN$304","v":0.25},{"$f":" I_Series!AO$304","v":0.25},{"$f":" I_Series!AP$304","v":0.25},{"$f":" I_Series!AQ$304","v":0.25},{"$f":" I_Series!AR$304","v":0.25},{"$f":" I_Series!AS$304","v":0.25},{"$f":" I_Series!AT$304","v":0.25},{"$f":" I_Series!AU$304","v":0.25},{"$f":" I_Series!AV$304","v":0.25},{"$f":" I_Series!AW$304","v":0.25},{"$f":" I_Series!AX$304","v":0.25},{"$f":" I_Series!AY$304","v":0.25},{"$f":" I_Series!AZ$304","v":0.25},{"$f":" I_Series!BA$304","v":0.25},{"$f":" I_Series!BB$304","v":0.25},{"$f":" I_Series!BC$304","v":0.25},{"$f":" I_Series!BD$304","v":0.25},{"$f":" I_Series!BE$304","v":0.25},{"$f":" I_Series!BF$304","v":0.25},{"$f":" I_Series!BG$304","v":0.25},{"$f":" I_Series!BH$304","v":0.25},{"$f":" I_Series!BI$304","v":0.25},{"$f":" I_Series!BJ$304","v":0.25}]
[null,null,null,null,{"$f":"E195&\" Look Forward\"","v":"Total interest expense Look Forward"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA195*SUM(AA196:AA198)","v":0},0,0,0,{"$f":"AE195*SUM(AE196:AE198)","v":0},40.921028819243787,161.71965842708505,{"$f":"AH195*SUM(AH196:AH198)","v":179.58113070062299},279.25346387639206,365.38215895624887,460.72420379398517,565.90725912475511,426.02409609717103,459.10666503665851,493.76829565855121,530.69369720331224,565.002223409767,597.03890786273189,636.16156739895575,678.77680945237728,718.28640265022466,749.52721165633966,779.29622042780215,827.33485220376258,877.07747180345132,878.78940046606351,855.42226823980207,855.66710734080664,849.30304613768806,830.22954825822899,787.09331972549921,730.7847095170697,716.94821307537927,726.03517125755855,735.7503352606268,755.84763016885154]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":"E26","v":"Total capex Look Forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA26","v":0},0,111.75,406.25,762.67457641037299,762.50985693276152,1134.7560415330902,1107.1432163799113,1461.0839034818459,1802.7269952980937,{"$f":"AK26","v":1923.7483209249772},2304.1477212719874,2372.6154747209025,2291.4343016369594,2094.1014225573081,2043.3638023903045,1871.4572080448511,2545.7865427348838,3335.8966426276611,3463.6416099159173,2581.8930061407445,2659.3497963249665,2739.1302902147158,2821.3041989211574,2905.9433248887922,2993.1216246354561,3082.91527337452,3175.4027315757558,3270.664813523028,3368.784757928719,3469.8483006665801,3573.943749686578,3681.1620621771754,3644.7149130467087,3754.0563604381096,3866.6780512512532]
[null,null,null,null,{"$f":"E40","v":"Total debt service on existing debt Look Forward POS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA40","v":1306},1288,1375.2903874536155,1672.2947977318665,1949.1950555727094,{"$f":"AF40","v":1914.4912822587366},1881.7650870944915,1845.7787311466702,1801.048067980885,1723.9106926163142,1573.3650001265726,1436.3837808789872,1415.496979501916,1394.685733834631,1374.1206216171988,1353.5736566392598,1332.7315563661928,1311.8992936909494,1291.1352290583245,1270.5575390433164,1249.9976189338743,1229.2237405597266,1077.2297620890306,533.87337072786556,-0.20475677580642757,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14672873808850648,-0.14166226505931184,-0.13644379783924135,-0.14053711177441447,-0.14475322512764277,-0.14190101473154157,-0.14615804517348366,-0.15054278652868405]
[null,null,null,null,{"$f":"E199","v":"Total interest expense Look Forward"},{"$f":"F199","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB199","v":0},{"$f":"AC199","v":0},0,0,40.921028819243787,161.71965842708505,{"$f":"AH199","v":179.58113070062299},279.25346387639206,365.38215895624887,460.72420379398517,565.90725912475511,426.02409609717103,459.10666503665851,493.76829565855121,530.69369720331224,565.002223409767,597.03890786273189,{"$f":"AS199","v":636.16156739895575},678.77680945237728,718.28640265022466,749.52721165633966,779.29622042780215,827.33485220376258,877.07747180345132,878.78940046606351,855.42226823980207,855.66710734080664,849.30304613768806,830.22954825822899,787.09331972549921,730.7847095170697,716.94821307537927,726.03517125755855,735.7503352606268,755.84763016885154]
[null,null,null,null,{"$f":"E53","v":"Total Debt Payments Look Forward"},null,{"$f":"G53","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,676.95899043182737,3178.4681878504193,4619.5200941994863,2227.3249134338121,1178.3329555409202,1933.899372717703,2564.8758439966077,3080.9048006943426,2641.4158113062103,2924.6029525649201,3096.8877045172503,3049.8450387690455,3055.0609424116492,3452.3654159324756]
[null,null,null,null,{"$f":" I_Series!E$305","v":"Min Cash Required - (working capital & contingency)"},null,{"$f":" I_Series!G$305","v":"£'m RPI-real 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!AA$305","v":100},{"$f":" I_Series!AB$305","v":100},{"$f":" I_Series!AC$305","v":100},{"$f":" I_Series!AD$305","v":100},{"$f":" I_Series!AE$305","v":100},{"$f":" I_Series!AF$305","v":100},{"$f":" I_Series!AG$305","v":100},{"$f":" I_Series!AH$305","v":100},{"$f":" I_Series!AI$305","v":100},{"$f":" I_Series!AJ$305","v":100},{"$f":" I_Series!AK$305","v":100},{"$f":" I_Series!AL$305","v":100},{"$f":" I_Series!AM$305","v":100},{"$f":" I_Series!AN$305","v":100},{"$f":" I_Series!AO$305","v":100},{"$f":" I_Series!AP$305","v":100},{"$f":" I_Series!AQ$305","v":100},{"$f":" I_Series!AR$305","v":100},{"$f":" I_Series!AS$305","v":100},{"$f":" I_Series!AT$305","v":100},{"$f":" I_Series!AU$305","v":100},{"$f":" I_Series!AV$305","v":100},{"$f":" I_Series!AW$305","v":100},{"$f":" I_Series!AX$305","v":100},{"$f":" I_Series!AY$305","v":100},{"$f":" I_Series!AZ$305","v":100},{"$f":" I_Series!BA$305","v":100},{"$f":" I_Series!BB$305","v":100},{"$f":" I_Series!BC$305","v":100},{"$f":" I_Series!BD$305","v":100},{"$f":" I_Series!BE$305","v":100},{"$f":" I_Series!BF$305","v":100},{"$f":" I_Series!BG$305","v":100},{"$f":" I_Series!BH$305","v":100},{"$f":" I_Series!BI$305","v":100},{"$f":" I_Series!BJ$305","v":100}]
[null,null,null,null,{"$f":"E67","v":"Total Dividend Payments Look Forward"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG67","v":0},{"$f":"AH67","v":0},0,0,{"$f":"AK67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Look Forward",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA203:AA208) * AA202","v":0},{"$f":"SUM(AB203:AB208) * AB202","v":0},0,0,0,{"$f":"SUM(AF203:AF208) * AF202","v":2817.9221680107421},{"$f":"SUM(AG203:AG208) * AG202","v":3278.2407870546667},{"$f":"SUM(AH203:AH208) * AH202","v":3232.5030782272047},3641.3854353391225,3992.0198468706571,4057.837524845535,4406.43876127573,4314.1365503199895,4245.2267005082485,4061.990339833058,4027.6311562328765,3869.1909878208107,4554.7247442885655,5363.193439084941,5512.9759584116109,4650.1770277248434,4738.1007485410328,5372.6152631633759,7460.9806097032051,8502.3361341159234,6199.0994947374929,5216.5299600434682,6064.8244584091372,6784.6969749192358,7379.7774446162312,6998.2209879004504,7329.1908746567933,7594.8532265446775,7520.4532220585816,7644.7214800652118,8174.7405545660513]
[]
[null,null,null,null,{"$f":"I_Series!E$307","v":"Proportion of Cash Requirement covered by standby facilities and forward starting debt"},null,{"$f":"I_Series!G$307","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$307","v":0.5},{"$f":"I_Series!AB$307","v":0.5},{"$f":"I_Series!AC$307","v":0.5},{"$f":"I_Series!AD$307","v":0.5},{"$f":"I_Series!AE$307","v":0.5},{"$f":"I_Series!AF$307","v":0.5},{"$f":"I_Series!AG$307","v":0.5},{"$f":"I_Series!AH$307","v":0.5},{"$f":"I_Series!AI$307","v":0.5},{"$f":"I_Series!AJ$307","v":0.5},{"$f":"I_Series!AK$307","v":0.5},{"$f":"I_Series!AL$307","v":0.5},{"$f":"I_Series!AM$307","v":0.5},{"$f":"I_Series!AN$307","v":0.5},{"$f":"I_Series!AO$307","v":0.5},{"$f":"I_Series!AP$307","v":0.5},{"$f":"I_Series!AQ$307","v":0.5},{"$f":"I_Series!AR$307","v":0.5},{"$f":"I_Series!AS$307","v":0.5},{"$f":"I_Series!AT$307","v":0.5},{"$f":"I_Series!AU$307","v":0.5},{"$f":"I_Series!AV$307","v":0.5},{"$f":"I_Series!AW$307","v":0.5},{"$f":"I_Series!AX$307","v":0.5},{"$f":"I_Series!AY$307","v":0.5},{"$f":"I_Series!AZ$307","v":0.5},{"$f":"I_Series!BA$307","v":0.5},{"$f":"I_Series!BB$307","v":0.5},{"$f":"I_Series!BC$307","v":0.5},{"$f":"I_Series!BD$307","v":0.5},{"$f":"I_Series!BE$307","v":0.5},{"$f":"I_Series!BF$307","v":0.5},{"$f":"I_Series!BG$307","v":0.5},{"$f":"I_Series!BH$307","v":0.5},{"$f":"I_Series!BI$307","v":0.5},{"$f":"I_Series!BJ$307","v":0.5}]
[null,null,null,null,{"$f":"E209","v":"Total Look Forward"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA209","v":0},{"$f":"AB209","v":0},{"$f":"AC209","v":0},0,0,{"$f":"AF209","v":2817.9221680107421},3278.2407870546667,3232.5030782272047,3641.3854353391225,3992.0198468706571,4057.837524845535,4406.43876127573,4314.1365503199895,4245.2267005082485,4061.990339833058,4027.6311562328765,3869.1909878208107,4554.7247442885655,5363.193439084941,5512.9759584116109,4650.1770277248434,4738.1007485410328,5372.6152631633759,7460.9806097032051,8502.3361341159234,6199.0994947374929,5216.5299600434682,6064.8244584091372,6784.6969749192358,7379.7774446162312,6998.2209879004504,7329.1908746567933,7594.8532265446775,7520.4532220585816,7644.7214800652118,8174.7405545660513]
[null,null,null,null,"Standby Facility Size Requirement",null,{"$f":"G72","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211*AA212","v":0},0,0,0,0,{"$f":"AF211*AF212","v":1408.961084005371},1639.1203935273334,1616.2515391136023,1820.6927176695613,1996.0099234353286,2028.9187624227675,2203.219380637865,2157.0682751599948,2122.6133502541243,2030.995169916529,2013.8155781164382,1934.5954939104054,2277.3623721442827,2681.5967195424705,2756.4879792058055,2325.0885138624217,2369.0503742705164,2686.3076315816879,3730.4903048516026,4251.1680670579617,3099.5497473687465,2608.2649800217341,3032.4122292045686,3392.3484874596179,3689.8887223081156,3499.1104939502252,3664.5954373283967,3797.4266132723387,3760.2266110292908,3822.3607400326059,4087.3702772830256]
[]
[null,null,null,null,{"$f":"I_Series!E$308","v":"Standby Facility Commitment Fee"},null,{"$f":"I_Series!G$308","v":"% pa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$308","v":5.0000000000000001E-3},{"$f":"I_Series!AB$308","v":5.0000000000000001E-3},{"$f":"I_Series!AC$308","v":5.0000000000000001E-3},{"$f":"I_Series!AD$308","v":5.0000000000000001E-3},{"$f":"I_Series!AE$308","v":5.0000000000000001E-3},{"$f":"I_Series!AF$308","v":5.0000000000000001E-3},{"$f":"I_Series!AG$308","v":5.0000000000000001E-3},{"$f":"I_Series!AH$308","v":5.0000000000000001E-3},{"$f":"I_Series!AI$308","v":5.0000000000000001E-3},{"$f":"I_Series!AJ$308","v":5.0000000000000001E-3},{"$f":"I_Series!AK$308","v":5.0000000000000001E-3},{"$f":"I_Series!AL$308","v":5.0000000000000001E-3},{"$f":"I_Series!AM$308","v":5.0000000000000001E-3},{"$f":"I_Series!AN$308","v":5.0000000000000001E-3},{"$f":"I_Series!AO$308","v":5.0000000000000001E-3},{"$f":"I_Series!AP$308","v":5.0000000000000001E-3},{"$f":"I_Series!AQ$308","v":5.0000000000000001E-3},{"$f":"I_Series!AR$308","v":5.0000000000000001E-3},{"$f":"I_Series!AS$308","v":5.0000000000000001E-3},{"$f":"I_Series!AT$308","v":5.0000000000000001E-3},{"$f":"I_Series!AU$308","v":5.0000000000000001E-3},{"$f":"I_Series!AV$308","v":5.0000000000000001E-3},{"$f":"I_Series!AW$308","v":5.0000000000000001E-3},{"$f":"I_Series!AX$308","v":5.0000000000000001E-3},{"$f":"I_Series!AY$308","v":5.0000000000000001E-3},{"$f":"I_Series!AZ$308","v":5.0000000000000001E-3},{"$f":"I_Series!BA$308","v":5.0000000000000001E-3},{"$f":"I_Series!BB$308","v":5.0000000000000001E-3},{"$f":"I_Series!BC$308","v":5.0000000000000001E-3},{"$f":"I_Series!BD$308","v":5.0000000000000001E-3},{"$f":"I_Series!BE$308","v":5.0000000000000001E-3},{"$f":"I_Series!BF$308","v":5.0000000000000001E-3},{"$f":"I_Series!BG$308","v":5.0000000000000001E-3},{"$f":"I_Series!BH$308","v":5.0000000000000001E-3},{"$f":"I_Series!BI$308","v":5.0000000000000001E-3},{"$f":"I_Series!BJ$308","v":5.0000000000000001E-3}]
[null,null,null,null,{"$f":"E213","v":"Standby Facility Size Requirement"},{"$f":"F213","v":0},{"$f":"G213","v":"£'m nominal"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC213","v":0},0,0,1408.961084005371,1639.1203935273334,1616.2515391136023,1820.6927176695613,1996.0099234353286,2028.9187624227675,2203.219380637865,2157.0682751599948,2122.6133502541243,2030.995169916529,2013.8155781164382,1934.5954939104054,2277.3623721442827,2681.5967195424705,2756.4879792058055,2325.0885138624217,2369.0503742705164,2686.3076315816879,3730.4903048516026,4251.1680670579617,3099.5497473687465,2608.2649800217341,3032.4122292045686,3392.3484874596179,3689.8887223081156,3499.1104939502252,3664.5954373283967,3797.4266132723387,3760.2266110292908,3822.3607400326059,4087.3702772830256]
[null,null,null,null,{"$f":"E215&\" POS\"","v":"Standby Facility Commitment Fee POS"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA215*AA216","v":0},0,0,0,{"$f":"AE215*AE216","v":0},7.0448054200268553,8.1956019676366676,8.0812576955680111,9.1034635883478057,9.9800496171766433,10.144593812113838,11.016096903189325,10.785341375799973,10.613066751270621,10.154975849582645,10.069077890582191,9.672977469552027,11.386811860721414,13.407983597712352,13.782439896029027,11.625442569312108,11.845251871352582,13.43153815790844,18.652451524258012,21.255840335289808,15.497748736843732,13.041324900108672,15.162061146022843,16.961742437298089,18.449443611540577,17.495552469751125,18.322977186641985,18.987133066361693,18.801133055146455,19.11180370016303,20.436851386415128]
[null,null,null,null,{"$f":"E215","v":"Standby Facility Commitment Fee"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA218:BJ218)","v":-422.51683984972374},null,{"$f":"AA217 *  SignSwitch","v":0},0,0,0,{"$f":"AE217 *  SignSwitch","v":0},-7.0448054200268553,-8.1956019676366676,-8.0812576955680111,-9.1034635883478057,-9.9800496171766433,-10.144593812113838,-11.016096903189325,-10.785341375799973,-10.613066751270621,-10.154975849582645,-10.069077890582191,-9.672977469552027,-11.386811860721414,-13.407983597712352,-13.782439896029027,-11.625442569312108,-11.845251871352582,-13.43153815790844,-18.652451524258012,-21.255840335289808,-15.497748736843732,-13.041324900108672,-15.162061146022843,-16.961742437298089,-18.449443611540577,-17.495552469751125,-18.322977186641985,-18.987133066361693,-18.801133055146455,-19.11180370016303,-20.436851386415128]
[]
[null,null,null,null,{"$f":"E209","v":"Total Look Forward"},null,{"$f":"G209","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA209","v":0},{"$f":"AB209","v":0},{"$f":"AC209","v":0},0,0,{"$f":"AF209","v":2817.9221680107421},{"$f":"AG209","v":3278.2407870546667},3232.5030782272047,3641.3854353391225,3992.0198468706571,{"$f":"AK209","v":4057.837524845535},4406.43876127573,4314.1365503199895,4245.2267005082485,4061.990339833058,4027.6311562328765,3869.1909878208107,4554.7247442885655,5363.193439084941,5512.9759584116109,4650.1770277248434,4738.1007485410328,5372.6152631633759,7460.9806097032051,8502.3361341159234,6199.0994947374929,5216.5299600434682,6064.8244584091372,6784.6969749192358,7379.7774446162312,6998.2209879004504,7329.1908746567933,7594.8532265446775,7520.4532220585816,7644.7214800652118,8174.7405545660513]
[null,null,null,null,{"$f":"E213&\" NEG\"","v":"Standby Facility Size Requirement NEG"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA213* SignSwitch","v":0},0,0,0,0,{"$f":"AF213* SignSwitch","v":-1408.961084005371},-1639.1203935273334,-1616.2515391136023,-1820.6927176695613,-1996.0099234353286,-2028.9187624227675,-2203.219380637865,-2157.0682751599948,-2122.6133502541243,-2030.995169916529,-2013.8155781164382,-1934.5954939104054,-2277.3623721442827,-2681.5967195424705,-2756.4879792058055,-2325.0885138624217,-2369.0503742705164,-2686.3076315816879,-3730.4903048516026,-4251.1680670579617,-3099.5497473687465,-2608.2649800217341,-3032.4122292045686,-3392.3484874596179,-3689.8887223081156,-3499.1104939502252,-3664.5954373283967,-3797.4266132723387,-3760.2266110292908,-3822.3607400326059,-4087.3702772830256]
[null,null,null,null,"Remainder required for Look forward - Pre Standby facility Fee",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:AA221)","v":0},0,0,0,{"$f":"SUM(AE220:AE221)","v":0},{"$f":"SUM(AF220:AF221)","v":1408.961084005371},1639.1203935273334,1616.2515391136023,1820.6927176695613,1996.0099234353286,{"$f":"SUM(AK220:AK221)","v":2028.9187624227675},2203.219380637865,2157.0682751599948,2122.6133502541243,2030.995169916529,2013.8155781164382,1934.5954939104054,2277.3623721442827,2681.5967195424705,2756.4879792058055,2325.0885138624217,2369.0503742705164,2686.3076315816879,3730.4903048516026,4251.1680670579617,3099.5497473687465,2608.2649800217341,3032.4122292045686,3392.3484874596179,3689.8887223081156,3499.1104939502252,3664.5954373283967,3797.4266132723387,3760.2266110292908,3822.3607400326059,4087.3702772830256]
[null,null,null,null,{"$f":"E217","v":"Standby Facility Commitment Fee POS"},null,{"$f":"G217","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA217","v":0},{"$f":"AB217","v":0},{"$f":"AC217","v":0},0,0,7.0448054200268553,8.1956019676366676,8.0812576955680111,9.1034635883478057,9.9800496171766433,10.144593812113838,11.016096903189325,10.785341375799973,10.613066751270621,10.154975849582645,10.069077890582191,9.672977469552027,11.386811860721414,13.407983597712352,13.782439896029027,11.625442569312108,11.845251871352582,13.43153815790844,18.652451524258012,21.255840335289808,15.497748736843732,13.041324900108672,15.162061146022843,16.961742437298089,18.449443611540577,17.495552469751125,18.322977186641985,18.987133066361693,18.801133055146455,19.11180370016303,20.436851386415128]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:AA223)","v":0},0,0,0,{"$f":"SUM(AE222:AE223)","v":0},{"$f":"SUM(AF222:AF223)","v":1416.005889425398},{"$f":"SUM(AG222:AG223)","v":1647.3159954949701},1624.3327968091703,1829.796181257909,2005.9899730525053,{"$f":"SUM(AK222:AK223)","v":2039.0633562348812},2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661116,2023.8846560070203,1944.2684713799574,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.7391697395965,3749.1427563758607,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196561,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327688,4107.8071286694412]
[]
["Target debt including interest"]
[]
[null,null,null,null,{"$f":"E103","v":"Target Net Debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9683.558748107198,10698.430281147099,11554.427847938487,{"$f":"AH103","v":11622.749284514732},12122.219090519759,11984.720494088229,{"$f":"AK103","v":11944.307419798681},12153.46940856778,12783.10097928647,13529.648962755202,14344.971935396177,14988.032402389003,15698.211677808042,16150.342659646385,16785.532171011175,17741.974260173083,18931.170329969442,19541.633914932314,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364785,22428.159187694975,23007.798160547081,23601.911446051457,24249.622802759292,24944.80914767188,25486.291855655858,26033.832983473643,26641.283597608955,27292.170780230994,28118.459175770709]
[null,null,null,null,{"$f":"E224","v":"Minimum Cash Required (Look Forward) "},{"$f":"F224","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC224","v":0},0,{"$f":"AE224","v":0},{"$f":"AF224","v":1416.005889425398},{"$f":"AG224","v":1647.3159954949701},{"$f":"AH224","v":1624.3327968091703},1829.796181257909,2005.9899730525053,2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661116,2023.8846560070203,1944.2684713799574,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.7391697395965,3749.1427563758607,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196561,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327688,4107.8071286694412]
[null,null,null,null,"Target Gross Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228:AA229)","v":0},0,0,0,9683.558748107198,{"$f":"SUM(AF228:AF229)","v":12114.436170572497},13201.743843433456,13247.082081323902,13952.015271777667,13990.710467140734,13983.370776033562,14367.704886108835,14950.954595822264,15662.875379760597,16386.122081162288,17011.917058396022,17642.480149187999,18439.091843651389,19480.536874151359,20512.244679274918,21267.884286401175,21922.529541074182,22826.537907445872,24470.656392539364,25533.170830564359,24959.799154470376,25049.465492616819,26055.372450897674,27011.221675948374,27957.960968678948,28461.415194091856,29169.210270170897,29850.246729812345,30420.311341693392,31133.643323963763,32226.266304440149]
[]
[null,null,null,null,"Total Gross Debt BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z242","v":0},{"$f":"AA242","v":14499.2300947036},{"$f":"AB242","v":14499.2300947036},14499.2300947036,{"$f":"AD242","v":14499.2300947036},{"$f":"AE242","v":10498.558748107196},12114.436170572497,13201.743843433456,13247.082081323902,13952.015271777667,13990.710467140734,13983.370776033562,14367.704886108835,14950.954595822264,15662.875379760597,16386.122081162288,17011.917058396022,17642.480149187999,18439.091843651389,19480.536874151359,20512.244679274918,21267.884286401175,21922.529541074182,22826.537907445872,24470.656392539364,25533.170830564359,24959.799154470376,25049.465492616819,26055.372450897674,27011.221675948374,27957.960968678948,28461.415194091856,29169.210270170897,29850.246729812345,30420.311341693392,31133.643323963763]
[null,null,null,null,{"$f":"E122","v":"Movement in Embedded Debt (fixed)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3874235921539366E-12,0,10000.2300947036,0,0,0,{"$f":"AE122","v":-2651.2389710285624},{"$f":"AF122","v":-367.44955618375207},-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,{"$f":"AK122","v":-367.44955618375207},-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375207,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375184,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$125","v":"Movement in Embedded Debt (Indexed linked)"},{"$f":"F$125","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47.2435143664827,0,4499,0,0,0,-1349.4323755678406,-110.23486685512535,-32.865472249975028,191.79887876910971,180.88049422049698,-109.80831972842179,{"$f":"AK$125","v":-1017.397487119249},-134.95890785058282,-103.02680791450257,-97.059727150490289,-99.971518965005544,-352.37494422745908,-113.54191286077935,-116.94817024660279,-120.45661535400086,-124.07031381462082,-312.37489383203626,-137.16367004402048,-141.2785801453411,-145.51693754970137,-149.88244567619242,-56.071891471176443,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515,1.4173054309944817,1.4598245939243171,1.5036193317420441,1.5487279116943071,-5.92947726835515]
[null,null,null,null,{"$f":"C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":"C_Fin_Ind!F$426","v":0},{"$f":"C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$426","v":0},{"$f":"C_Fin_Ind!I$426","v":0},{"$f":"C_Fin_Ind!J$426","v":0},{"$f":"C_Fin_Ind!K$426","v":0},{"$f":"C_Fin_Ind!L$426","v":0},{"$f":"C_Fin_Ind!M$426","v":0},{"$f":"C_Fin_Ind!N$426","v":0},{"$f":"C_Fin_Ind!O$426","v":0},{"$f":"C_Fin_Ind!P$426","v":0},{"$f":"C_Fin_Ind!Q$426","v":0},{"$f":"C_Fin_Ind!R$426","v":0},{"$f":"C_Fin_Ind!S$426","v":0},{"$f":"C_Fin_Ind!T$426","v":0},{"$f":"C_Fin_Ind!U$426","v":0},{"$f":"C_Fin_Ind!V$426","v":0},{"$f":"C_Fin_Ind!W$426","v":0},{"$f":"C_Fin_Ind!X$426","v":0},{"$f":"C_Fin_Ind!Y$426","v":5649.1365095783722},{"$f":"C_Fin_Ind!Z$426","v":0},{"$f":"C_Fin_Ind!AA$426","v":0},{"$f":"C_Fin_Ind!AB$426","v":0},{"$f":"C_Fin_Ind!AC$426","v":0},{"$f":"C_Fin_Ind!AD$426","v":0},{"$f":"C_Fin_Ind!AE$426","v":0},{"$f":"C_Fin_Ind!AF$426","v":0},{"$f":"C_Fin_Ind!AG$426","v":25.406986151341123},{"$f":"C_Fin_Ind!AH$426","v":127.09130685621403},{"$f":"C_Fin_Ind!AI$426","v":133.60431296786112},{"$f":"C_Fin_Ind!AJ$426","v":24.054495348908496},{"$f":"C_Fin_Ind!AK$426","v":-6.2869505541879178},{"$f":"C_Fin_Ind!AL$426","v":21.226134311903785},{"$f":"C_Fin_Ind!AM$426","v":63.524745555257375},{"$f":"C_Fin_Ind!AN$426","v":84.909484716603941},{"$f":"C_Fin_Ind!AO$426","v":97.280454501105197},{"$f":"C_Fin_Ind!AP$426","v":110.03935403458244},{"$f":"C_Fin_Ind!AQ$426","v":124.46075576811319},{"$f":"C_Fin_Ind!AR$426","v":137.07842267777218},{"$f":"C_Fin_Ind!AS$426","v":151.48615434204913},{"$f":"C_Fin_Ind!AT$426","v":168.43152440157166},{"$f":"C_Fin_Ind!AU$426","v":185.67763549010212},{"$f":"C_Fin_Ind!AV$426","v":202.49604234967265},{"$f":"C_Fin_Ind!AW$426","v":217.18178556712277},{"$f":"C_Fin_Ind!AX$426","v":234.45723158833943},{"$f":"C_Fin_Ind!AY$426","v":258.79459826113708},{"$f":"C_Fin_Ind!AZ$426","v":278.4479027835855},{"$f":"C_Fin_Ind!BA$426","v":266.73985423974972},{"$f":"C_Fin_Ind!BB$426","v":264.30905549689254},{"$f":"C_Fin_Ind!BC$426","v":278.42238049263801},{"$f":"C_Fin_Ind!BD$426","v":289.60750951300309},{"$f":"C_Fin_Ind!BE$426","v":302.00887332588701},{"$f":"C_Fin_Ind!BF$426","v":306.28239489770664},{"$f":"C_Fin_Ind!BG$426","v":314.71710952489849},{"$f":"C_Fin_Ind!BH$426","v":322.41362032400889},{"$f":"C_Fin_Ind!BI$426","v":328.75806715558787},{"$f":"C_Fin_Ind!BJ$426","v":336.51526748894412}]
[null,null,null,null,{"$f":"C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":"C_Fin_SynthAccretion!F$101","v":0},{"$f":"C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":"C_Fin_SynthAccretion!H$101","v":0},{"$f":"C_Fin_SynthAccretion!I$101","v":0},{"$f":"C_Fin_SynthAccretion!J$101","v":0},{"$f":"C_Fin_SynthAccretion!K$101","v":0},{"$f":"C_Fin_SynthAccretion!L$101","v":0},{"$f":"C_Fin_SynthAccretion!M$101","v":0},{"$f":"C_Fin_SynthAccretion!N$101","v":0},{"$f":"C_Fin_SynthAccretion!O$101","v":0},{"$f":"C_Fin_SynthAccretion!P$101","v":0},{"$f":"C_Fin_SynthAccretion!Q$101","v":0},{"$f":"C_Fin_SynthAccretion!R$101","v":0},{"$f":"C_Fin_SynthAccretion!S$101","v":0},{"$f":"C_Fin_SynthAccretion!T$101","v":0},{"$f":"C_Fin_SynthAccretion!U$101","v":0},{"$f":"C_Fin_SynthAccretion!V$101","v":0},{"$f":"C_Fin_SynthAccretion!W$101","v":0},{"$f":"C_Fin_SynthAccretion!X$101","v":0},{"$f":"C_Fin_SynthAccretion!Y$101","v":0},{"$f":"C_Fin_SynthAccretion!Z$101","v":0},{"$f":"C_Fin_SynthAccretion!AA$101","v":0},{"$f":"C_Fin_SynthAccretion!AB$101","v":0},{"$f":"C_Fin_SynthAccretion!AC$101","v":0},{"$f":"C_Fin_SynthAccretion!AD$101","v":0},{"$f":"C_Fin_SynthAccretion!AE$101","v":0},{"$f":"C_Fin_SynthAccretion!AF$101","v":0},{"$f":"C_Fin_SynthAccretion!AG$101","v":0},{"$f":"C_Fin_SynthAccretion!AH$101","v":0},{"$f":"C_Fin_SynthAccretion!AI$101","v":0},{"$f":"C_Fin_SynthAccretion!AJ$101","v":0},{"$f":"C_Fin_SynthAccretion!AK$101","v":0},{"$f":"C_Fin_SynthAccretion!AL$101","v":0},{"$f":"C_Fin_SynthAccretion!AM$101","v":0},{"$f":"C_Fin_SynthAccretion!AN$101","v":0},{"$f":"C_Fin_SynthAccretion!AO$101","v":0},{"$f":"C_Fin_SynthAccretion!AP$101","v":0},{"$f":"C_Fin_SynthAccretion!AQ$101","v":0},{"$f":"C_Fin_SynthAccretion!AR$101","v":0},{"$f":"C_Fin_SynthAccretion!AS$101","v":0},{"$f":"C_Fin_SynthAccretion!AT$101","v":0},{"$f":"C_Fin_SynthAccretion!AU$101","v":0},{"$f":"C_Fin_SynthAccretion!AV$101","v":0},{"$f":"C_Fin_SynthAccretion!AW$101","v":0},{"$f":"C_Fin_SynthAccretion!AX$101","v":0},{"$f":"C_Fin_SynthAccretion!AY$101","v":0},{"$f":"C_Fin_SynthAccretion!AZ$101","v":0},{"$f":"C_Fin_SynthAccretion!BA$101","v":0},{"$f":"C_Fin_SynthAccretion!BB$101","v":0},{"$f":"C_Fin_SynthAccretion!BC$101","v":0},{"$f":"C_Fin_SynthAccretion!BD$101","v":0},{"$f":"C_Fin_SynthAccretion!BE$101","v":0},{"$f":"C_Fin_SynthAccretion!BF$101","v":0},{"$f":"C_Fin_SynthAccretion!BG$101","v":0},{"$f":"C_Fin_SynthAccretion!BH$101","v":0},{"$f":"C_Fin_SynthAccretion!BI$101","v":0},{"$f":"C_Fin_SynthAccretion!BJ$101","v":0}]
[null,null,null,null,{"$f":"C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},{"$f":"C_Fin_SynthAccretion!F$180","v":0},{"$f":"C_Fin_SynthAccretion!G$180","v":"£'m nominal"},{"$f":"C_Fin_SynthAccretion!H$180","v":0},{"$f":"C_Fin_SynthAccretion!I$180","v":0},{"$f":"C_Fin_SynthAccretion!J$180","v":0},{"$f":"C_Fin_SynthAccretion!K$180","v":0},{"$f":"C_Fin_SynthAccretion!L$180","v":0},{"$f":"C_Fin_SynthAccretion!M$180","v":0},{"$f":"C_Fin_SynthAccretion!N$180","v":0},{"$f":"C_Fin_SynthAccretion!O$180","v":0},{"$f":"C_Fin_SynthAccretion!P$180","v":0},{"$f":"C_Fin_SynthAccretion!Q$180","v":0},{"$f":"C_Fin_SynthAccretion!R$180","v":0},{"$f":"C_Fin_SynthAccretion!S$180","v":0},{"$f":"C_Fin_SynthAccretion!T$180","v":0},{"$f":"C_Fin_SynthAccretion!U$180","v":0},{"$f":"C_Fin_SynthAccretion!V$180","v":0},{"$f":"C_Fin_SynthAccretion!W$180","v":0},{"$f":"C_Fin_SynthAccretion!X$180","v":0},{"$f":"C_Fin_SynthAccretion!Y$180","v":0},{"$f":"C_Fin_SynthAccretion!Z$180","v":0},{"$f":"C_Fin_SynthAccretion!AA$180","v":0},{"$f":"C_Fin_SynthAccretion!AB$180","v":0},{"$f":"C_Fin_SynthAccretion!AC$180","v":0},{"$f":"C_Fin_SynthAccretion!AD$180","v":0},{"$f":"C_Fin_SynthAccretion!AE$180","v":0},{"$f":"C_Fin_SynthAccretion!AF$180","v":0},{"$f":"C_Fin_SynthAccretion!AG$180","v":0},{"$f":"C_Fin_SynthAccretion!AH$180","v":0},{"$f":"C_Fin_SynthAccretion!AI$180","v":0},{"$f":"C_Fin_SynthAccretion!AJ$180","v":0},{"$f":"C_Fin_SynthAccretion!AK$180","v":0},{"$f":"C_Fin_SynthAccretion!AL$180","v":0},{"$f":"C_Fin_SynthAccretion!AM$180","v":0},{"$f":"C_Fin_SynthAccretion!AN$180","v":0},{"$f":"C_Fin_SynthAccretion!AO$180","v":0},{"$f":"C_Fin_SynthAccretion!AP$180","v":0},{"$f":"C_Fin_SynthAccretion!AQ$180","v":0},{"$f":"C_Fin_SynthAccretion!AR$180","v":0},{"$f":"C_Fin_SynthAccretion!AS$180","v":0},{"$f":"C_Fin_SynthAccretion!AT$180","v":0},{"$f":"C_Fin_SynthAccretion!AU$180","v":0},{"$f":"C_Fin_SynthAccretion!AV$180","v":0},{"$f":"C_Fin_SynthAccretion!AW$180","v":0},{"$f":"C_Fin_SynthAccretion!AX$180","v":0},{"$f":"C_Fin_SynthAccretion!AY$180","v":0},{"$f":"C_Fin_SynthAccretion!AZ$180","v":0},{"$f":"C_Fin_SynthAccretion!BA$180","v":0},{"$f":"C_Fin_SynthAccretion!BB$180","v":0},{"$f":"C_Fin_SynthAccretion!BC$180","v":0},{"$f":"C_Fin_SynthAccretion!BD$180","v":0},{"$f":"C_Fin_SynthAccretion!BE$180","v":0},{"$f":"C_Fin_SynthAccretion!BF$180","v":0},{"$f":"C_Fin_SynthAccretion!BG$180","v":0},{"$f":"C_Fin_SynthAccretion!BH$180","v":0},{"$f":"C_Fin_SynthAccretion!BI$180","v":0},{"$f":"C_Fin_SynthAccretion!BJ$180","v":0}]
[null,null,null,null,{"$f":"C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},{"$f":"C_Fin_Fixed!F$180","v":0},{"$f":"C_Fin_Fixed!G$180","v":"£'m nominal"},{"$f":"C_Fin_Fixed!H$180","v":0},{"$f":"C_Fin_Fixed!I$180","v":0},{"$f":"C_Fin_Fixed!J$180","v":0},{"$f":"C_Fin_Fixed!K$180","v":0},{"$f":"C_Fin_Fixed!L$180","v":0},{"$f":"C_Fin_Fixed!M$180","v":0},{"$f":"C_Fin_Fixed!N$180","v":0},{"$f":"C_Fin_Fixed!O$180","v":0},{"$f":"C_Fin_Fixed!P$180","v":0},{"$f":"C_Fin_Fixed!Q$180","v":0},{"$f":"C_Fin_Fixed!R$180","v":0},{"$f":"C_Fin_Fixed!S$180","v":0},{"$f":"C_Fin_Fixed!T$180","v":0},{"$f":"C_Fin_Fixed!U$180","v":0},{"$f":"C_Fin_Fixed!V$180","v":0},{"$f":"C_Fin_Fixed!W$180","v":0},{"$f":"C_Fin_Fixed!X$180","v":0},{"$f":"C_Fin_Fixed!Y$180","v":-8091.6302484441958},{"$f":"C_Fin_Fixed!Z$180","v":0},{"$f":"C_Fin_Fixed!AA$180","v":0},{"$f":"C_Fin_Fixed!AB$180","v":0},{"$f":"C_Fin_Fixed!AC$180","v":0},{"$f":"C_Fin_Fixed!AD$180","v":0},{"$f":"C_Fin_Fixed!AE$180","v":0},{"$f":"C_Fin_Fixed!AF$180","v":0},{"$f":"C_Fin_Fixed!AG$180","v":0},{"$f":"C_Fin_Fixed!AH$180","v":0},{"$f":"C_Fin_Fixed!AI$180","v":0},{"$f":"C_Fin_Fixed!AJ$180","v":0},{"$f":"C_Fin_Fixed!AK$180","v":0},{"$f":"C_Fin_Fixed!AL$180","v":0},{"$f":"C_Fin_Fixed!AM$180","v":0},{"$f":"C_Fin_Fixed!AN$180","v":0},{"$f":"C_Fin_Fixed!AO$180","v":0},{"$f":"C_Fin_Fixed!AP$180","v":0},{"$f":"C_Fin_Fixed!AQ$180","v":0},{"$f":"C_Fin_Fixed!AR$180","v":0},{"$f":"C_Fin_Fixed!AS$180","v":0},{"$f":"C_Fin_Fixed!AT$180","v":0},{"$f":"C_Fin_Fixed!AU$180","v":0},{"$f":"C_Fin_Fixed!AV$180","v":0},{"$f":"C_Fin_Fixed!AW$180","v":0},{"$f":"C_Fin_Fixed!AX$180","v":0},{"$f":"C_Fin_Fixed!AY$180","v":0},{"$f":"C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":"C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":"C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":"C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":"C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":"C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":"C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":"C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":"C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":"C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":"C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,{"$f":"C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},{"$f":"C_Fin_Ind!F$180","v":0},{"$f":"C_Fin_Ind!G$180","v":"£'m nominal"},{"$f":"C_Fin_Ind!H$180","v":0},{"$f":"C_Fin_Ind!I$180","v":0},{"$f":"C_Fin_Ind!J$180","v":0},{"$f":"C_Fin_Ind!K$180","v":0},{"$f":"C_Fin_Ind!L$180","v":0},{"$f":"C_Fin_Ind!M$180","v":0},{"$f":"C_Fin_Ind!N$180","v":0},{"$f":"C_Fin_Ind!O$180","v":0},{"$f":"C_Fin_Ind!P$180","v":0},{"$f":"C_Fin_Ind!Q$180","v":0},{"$f":"C_Fin_Ind!R$180","v":0},{"$f":"C_Fin_Ind!S$180","v":0},{"$f":"C_Fin_Ind!T$180","v":0},{"$f":"C_Fin_Ind!U$180","v":0},{"$f":"C_Fin_Ind!V$180","v":0},{"$f":"C_Fin_Ind!W$180","v":0},{"$f":"C_Fin_Ind!X$180","v":0},{"$f":"C_Fin_Ind!Y$180","v":-6374.9323067354544},{"$f":"C_Fin_Ind!Z$180","v":0},{"$f":"C_Fin_Ind!AA$180","v":0},{"$f":"C_Fin_Ind!AB$180","v":0},{"$f":"C_Fin_Ind!AC$180","v":0},{"$f":"C_Fin_Ind!AD$180","v":0},{"$f":"C_Fin_Ind!AE$180","v":0},{"$f":"C_Fin_Ind!AF$180","v":0},{"$f":"C_Fin_Ind!AG$180","v":0},{"$f":"C_Fin_Ind!AH$180","v":0},{"$f":"C_Fin_Ind!AI$180","v":0},{"$f":"C_Fin_Ind!AJ$180","v":0},{"$f":"C_Fin_Ind!AK$180","v":0},{"$f":"C_Fin_Ind!AL$180","v":0},{"$f":"C_Fin_Ind!AM$180","v":0},{"$f":"C_Fin_Ind!AN$180","v":0},{"$f":"C_Fin_Ind!AO$180","v":0},{"$f":"C_Fin_Ind!AP$180","v":0},{"$f":"C_Fin_Ind!AQ$180","v":0},{"$f":"C_Fin_Ind!AR$180","v":0},{"$f":"C_Fin_Ind!AS$180","v":0},{"$f":"C_Fin_Ind!AT$180","v":0},{"$f":"C_Fin_Ind!AU$180","v":0},{"$f":"C_Fin_Ind!AV$180","v":0},{"$f":"C_Fin_Ind!AW$180","v":0},{"$f":"C_Fin_Ind!AX$180","v":0},{"$f":"C_Fin_Ind!AY$180","v":0},{"$f":"C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":"C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":"C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":"C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":"C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":"C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":"C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":"C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":"C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":"C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":"C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,{"$f":" C_Fin_Synth!E180","v":"Total synthetic index-linked debt repayments"},{"$f":" C_Fin_Synth!F180","v":0},{"$f":" C_Fin_Synth!G180","v":"£'m nominal"},{"$f":" C_Fin_Synth!H180","v":0},{"$f":" C_Fin_Synth!I180","v":0},{"$f":" C_Fin_Synth!J180","v":0},{"$f":" C_Fin_Synth!K180","v":0},{"$f":" C_Fin_Synth!L180","v":0},{"$f":" C_Fin_Synth!M180","v":0},{"$f":" C_Fin_Synth!N180","v":0},{"$f":" C_Fin_Synth!O180","v":0},{"$f":" C_Fin_Synth!P180","v":0},{"$f":" C_Fin_Synth!Q180","v":0},{"$f":" C_Fin_Synth!R180","v":0},{"$f":" C_Fin_Synth!S180","v":0},{"$f":" C_Fin_Synth!T180","v":0},{"$f":" C_Fin_Synth!U180","v":0},{"$f":" C_Fin_Synth!V180","v":0},{"$f":" C_Fin_Synth!W180","v":0},{"$f":" C_Fin_Synth!X180","v":0},{"$f":" C_Fin_Synth!Y180","v":0},{"$f":" C_Fin_Synth!Z180","v":0},{"$f":" C_Fin_Synth!AA180","v":0},{"$f":" C_Fin_Synth!AB180","v":0},{"$f":" C_Fin_Synth!AC180","v":0},{"$f":" C_Fin_Synth!AD180","v":0},{"$f":" C_Fin_Synth!AE180","v":0},{"$f":" C_Fin_Synth!AF180","v":0},{"$f":" C_Fin_Synth!AG180","v":0},{"$f":" C_Fin_Synth!AH180","v":0},{"$f":" C_Fin_Synth!AI180","v":0},{"$f":" C_Fin_Synth!AJ180","v":0},{"$f":" C_Fin_Synth!AK180","v":0},{"$f":" C_Fin_Synth!AL180","v":0},{"$f":" C_Fin_Synth!AM180","v":0},{"$f":" C_Fin_Synth!AN180","v":0},{"$f":" C_Fin_Synth!AO180","v":0},{"$f":" C_Fin_Synth!AP180","v":0},{"$f":" C_Fin_Synth!AQ180","v":0},{"$f":" C_Fin_Synth!AR180","v":0},{"$f":" C_Fin_Synth!AS180","v":0},{"$f":" C_Fin_Synth!AT180","v":0},{"$f":" C_Fin_Synth!AU180","v":0},{"$f":" C_Fin_Synth!AV180","v":0},{"$f":" C_Fin_Synth!AW180","v":0},{"$f":" C_Fin_Synth!AX180","v":0},{"$f":" C_Fin_Synth!AY180","v":0},{"$f":" C_Fin_Synth!AZ180","v":0},{"$f":" C_Fin_Synth!BA180","v":0},{"$f":" C_Fin_Synth!BB180","v":0},{"$f":" C_Fin_Synth!BC180","v":0},{"$f":" C_Fin_Synth!BD180","v":0},{"$f":" C_Fin_Synth!BE180","v":0},{"$f":" C_Fin_Synth!BF180","v":0},{"$f":" C_Fin_Synth!BG180","v":0},{"$f":" C_Fin_Synth!BH180","v":0},{"$f":" C_Fin_Synth!BI180","v":0},{"$f":" C_Fin_Synth!BJ180","v":0}]
[null,null,null,null,"Total debt drawdowns required",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA241:BJ241)","v":40996.448835674964},null,{"$f":" MAX(0, AA230 - SUM(AA232:AA240))","v":0},0,0,{"$f":" MAX(0, AD230 - SUM(AD232:AD240))","v":0},0,{"$f":" MAX(0, AF230 - SUM(AF232:AF240))","v":2093.5618455041786},1462.2157151433439,{"$f":" MAX(0, AH230 - SUM(AH232:AH240))","v":93.897608448873143},757.897939449158,{"$f":" MAX(0, AJ230 - SUM(AJ232:AJ240))","v":491.89857592633234},{"$f":" MAX(0, AK230 - SUM(AK232:AK240))","v":1383.7943027500169},865.51643979770415,990.20132825642577,{"$f":" MAX(0, AN230 - SUM(AN232:AN240))","v":1091.5205825559715},1093.3873220493424,1235.5801236103616,987.09380406839773,1143.9309982159757,1377.8650476956755,1354.7961507203581,1249.7864216519411,956.76243855110442,1195.5547171336621,1922.6277472386064,1321.051841623801,1912.0882743209222,1704.0380829681417,856.75899010899229,1588.6236133160019,1251.6296774350194,1907.9842793508869,1472.9744632381626,1594.5245783666724,1601.6340561226498,1740.8300504971558,2296.4218195591202]
[null,null,null,null,"Total Gross Debt",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232:AA241)","v":14499.2300947036},14499.2300947036,{"$f":"SUM(AC232:AC241)","v":14499.2300947036},14499.2300947036,10498.558748107196,{"$f":"SUM(AF232:AF241)","v":12114.436170572497},{"$f":"SUM(AG232:AG241)","v":13201.743843433456},13247.082081323902,13952.015271777667,{"$f":"SUM(AJ232:AJ241)","v":13990.710467140734},13983.370776033562,{"$f":"SUM(AL232:AL241)","v":14367.704886108835},14950.954595822264,15662.875379760597,16386.122081162288,17011.917058396022,17642.480149187999,18439.091843651389,19480.536874151359,20512.244679274918,21267.884286401175,21922.529541074182,22826.537907445872,24470.656392539364,25533.170830564359,24959.799154470376,25049.465492616819,26055.372450897674,27011.221675948374,27957.960968678948,28461.415194091856,29169.210270170897,29850.246729812345,30420.311341693392,31133.643323963763,32226.266304440149]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA245:BJ245)","v":0},null,{"$f":" AA244 * MAX(0, AA242 - AA230)","v":0},{"$f":" AB244 * MAX(0, AB242 - AB230)","v":0},0,0,{"$f":" AE244 * MAX(0, AE242 - AE230)","v":0},{"$f":" AF244 * MAX(0, AF242 - AF230)","v":0},0,{"$f":" AH244 * MAX(0, AH242 - AH230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_Fixed","index":32,"n_rows":429,"n_cols":62,"rows_kept":429,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Fixed Interest Debt"]
[]
[null,null,null,null,{"$f":"C_LookForward!E$241","v":"Total debt drawdowns required"},{"$f":"C_LookForward!F$241","v":0},{"$f":"C_LookForward!G$241","v":"£'m nominal"},{"$f":"C_LookForward!H$241","v":0},{"$f":"C_LookForward!I$241","v":0},{"$f":"C_LookForward!J$241","v":0},{"$f":"C_LookForward!K$241","v":0},{"$f":"C_LookForward!L$241","v":0},{"$f":"C_LookForward!M$241","v":0},{"$f":"C_LookForward!N$241","v":0},{"$f":"C_LookForward!O$241","v":0},{"$f":"C_LookForward!P$241","v":0},{"$f":"C_LookForward!Q$241","v":0},{"$f":"C_LookForward!R$241","v":0},{"$f":"C_LookForward!S$241","v":0},{"$f":"C_LookForward!T$241","v":0},{"$f":"C_LookForward!U$241","v":0},{"$f":"C_LookForward!V$241","v":0},{"$f":"C_LookForward!W$241","v":0},{"$f":"C_LookForward!X$241","v":0},{"$f":"C_LookForward!Y$241","v":40996.448835674964},{"$f":"C_LookForward!Z$241","v":0},{"$f":"C_LookForward!AA$241","v":0},{"$f":"C_LookForward!AB$241","v":0},{"$f":"C_LookForward!AC$241","v":0},{"$f":"C_LookForward!AD$241","v":0},{"$f":"C_LookForward!AE$241","v":0},{"$f":"C_LookForward!AF$241","v":2093.5618455041786},{"$f":"C_LookForward!AG$241","v":1462.2157151433439},{"$f":"C_LookForward!AH$241","v":93.897608448873143},{"$f":"C_LookForward!AI$241","v":757.897939449158},{"$f":"C_LookForward!AJ$241","v":491.89857592633234},{"$f":"C_LookForward!AK$241","v":1383.7943027500169},{"$f":"C_LookForward!AL$241","v":865.51643979770415},{"$f":"C_LookForward!AM$241","v":990.20132825642577},{"$f":"C_LookForward!AN$241","v":1091.5205825559715},{"$f":"C_LookForward!AO$241","v":1093.3873220493424},{"$f":"C_LookForward!AP$241","v":1235.5801236103616},{"$f":"C_LookForward!AQ$241","v":987.09380406839773},{"$f":"C_LookForward!AR$241","v":1143.9309982159757},{"$f":"C_LookForward!AS$241","v":1377.8650476956755},{"$f":"C_LookForward!AT$241","v":1354.7961507203581},{"$f":"C_LookForward!AU$241","v":1249.7864216519411},{"$f":"C_LookForward!AV$241","v":956.76243855110442},{"$f":"C_LookForward!AW$241","v":1195.5547171336621},{"$f":"C_LookForward!AX$241","v":1922.6277472386064},{"$f":"C_LookForward!AY$241","v":1321.051841623801},{"$f":"C_LookForward!AZ$241","v":1912.0882743209222},{"$f":"C_LookForward!BA$241","v":1704.0380829681417},{"$f":"C_LookForward!BB$241","v":856.75899010899229},{"$f":"C_LookForward!BC$241","v":1588.6236133160019},{"$f":"C_LookForward!BD$241","v":1251.6296774350194},{"$f":"C_LookForward!BE$241","v":1907.9842793508869},{"$f":"C_LookForward!BF$241","v":1472.9744632381626},{"$f":"C_LookForward!BG$241","v":1594.5245783666724},{"$f":"C_LookForward!BH$241","v":1601.6340561226498},{"$f":"C_LookForward!BI$241","v":1740.8300504971558},{"$f":"C_LookForward!BJ$241","v":2296.4218195591202}]
[null,null,null,null,{"$f":" I_Series!E$322","v":"Fixed interest debt proportion of new drawdowns"},null,{"$f":" I_Series!G$322","v":"%"},null,{"$f":" I_Series!I$322","v":"CAA"},null,{"$f":" I_Series!K$322","v":"Being published with this model"},{"$f":" I_Series!L$322","v":0},{"$f":" I_Series!M$322","v":0},{"$f":" I_Series!N$322","v":0},{"$f":" I_Series!O$322","v":0},{"$f":" I_Series!P$322","v":0},{"$f":" I_Series!Q$322","v":0},{"$f":" I_Series!R$322","v":0},{"$f":" I_Series!S$322","v":0},{"$f":" I_Series!T$322","v":0},{"$f":" I_Series!U$322","v":0},{"$f":" I_Series!V$322","v":0},{"$f":" I_Series!W$322","v":0},{"$f":" I_Series!X$322","v":0},null,null,{"$f":" I_Series!AA$322","v":0.5},{"$f":" I_Series!AB$322","v":0.5},{"$f":" I_Series!AC$322","v":0.5},{"$f":" I_Series!AD$322","v":0.5},{"$f":" I_Series!AE$322","v":0.5},{"$f":" I_Series!AF$322","v":0.7},{"$f":" I_Series!AG$322","v":0.7},{"$f":" I_Series!AH$322","v":0.7},{"$f":" I_Series!AI$322","v":0.7},{"$f":" I_Series!AJ$322","v":0.7},{"$f":" I_Series!AK$322","v":0.7},{"$f":" I_Series!AL$322","v":0.7},{"$f":" I_Series!AM$322","v":0.7},{"$f":" I_Series!AN$322","v":0.7},{"$f":" I_Series!AO$322","v":0.7},{"$f":" I_Series!AP$322","v":0.7},{"$f":" I_Series!AQ$322","v":0.7},{"$f":" I_Series!AR$322","v":0.7},{"$f":" I_Series!AS$322","v":0.7},{"$f":" I_Series!AT$322","v":0.7},{"$f":" I_Series!AU$322","v":0.7},{"$f":" I_Series!AV$322","v":0.7},{"$f":" I_Series!AW$322","v":0.7},{"$f":" I_Series!AX$322","v":0.7},{"$f":" I_Series!AY$322","v":0.7},{"$f":" I_Series!AZ$322","v":0.7},{"$f":" I_Series!BA$322","v":0.7},{"$f":" I_Series!BB$322","v":0.7},{"$f":" I_Series!BC$322","v":0.7},{"$f":" I_Series!BD$322","v":0.7},{"$f":" I_Series!BE$322","v":0.7},{"$f":" I_Series!BF$322","v":0.7},{"$f":" I_Series!BG$322","v":0.7},{"$f":" I_Series!BH$322","v":0.7},{"$f":" I_Series!BI$322","v":0.7},{"$f":" I_Series!BJ$322","v":0.7}]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"Fixed interest debt drawdowns",null,{"$f":"G17","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA21:BJ21)","v":28697.514184972464},null,{"$f":" AA17 * AA18","v":0},{"$f":" AB17 * AB18","v":0},0,0,0,1465.4932918529248,1023.5510006003407,65.728325914211197,530.5285576144106,344.32900314843261,968.65601192501174,605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[]
[null,null,"Fixed Interest Debt"]
[]
[null,null,null,null,{"$f":" C$23 & \", BEG year \" & F25","v":"Fixed Interest Debt, BEG year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \", BEG year \" & F26","v":"Fixed Interest Debt, BEG year 2"},{"$f":" F25+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 3",{"$f":" F26+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":" AD185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC189","v":0},0,0,0,0,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z190","v":0},0,0,0,0,0,0,0,0,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,0,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,0,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,0]
[null,null,null,null,"Fixed Interest Debt, BEG year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314]
[null,null,null,null,"Fixed Interest Debt, BEG year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832]
[null,null,null,null,"Fixed Interest Debt, BEG year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297]
[null,null,null,null,"Fixed Interest Debt, BEG year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273]
[null,null,null,null,"Fixed Interest Debt, BEG year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058]
[null,null,null,null,"Fixed Interest Debt, BEG year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865]
[null,null,null,null,"Fixed Interest Debt, BEG year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731]
[null,null,null,null,"Fixed Interest Debt, BEG year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335]
[null,null,null,null,"Fixed Interest Debt, BEG year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244]
[null,null,null,null,"Fixed Interest Debt, BEG year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062]
[null,null,null,null,"Fixed Interest Debt, BEG year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455]
[null,null,null,null,"Fixed Interest Debt, BEG year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699]
[null,null,null,null,"Fixed Interest Debt, BEG year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461]
[null,null,null,null,"Fixed Interest Debt, BEG year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012]
[null,null,null,null,"Fixed Interest Debt, BEG year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349]
[null,null,null,null,"Fixed Interest Debt, BEG year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1335.5889955456207,1335.5889955456207,1335.5889955456207,1335.5889955456207,1335.5889955456207]
[null,null,null,null,"Fixed Interest Debt, BEG year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1031.0821242667137,1031.0821242667137,1031.0821242667137,1031.0821242667137]
[null,null,null,null,"Fixed Interest Debt, BEG year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1116.1672048566707,1116.1672048566707,1116.1672048566707]
[null,null,null,null,"Fixed Interest Debt, BEG year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.1438392858547,1121.1438392858547]
[null,null,null,null,"Fixed Interest Debt, BEG year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1218.581035348009]
[null,null,null,null,"Fixed Interest Debt, BEG year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt b/f",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z61:BJ61)","v":340216.19594584784},null,{"$f":"SUM(AA25:AA60)","v":0},0,0,0,{"$f":"SUM(AE25:AE60)","v":0},0,1465.4932918529248,2489.0442924532654,2554.7726183674768,3085.3011759818874,3429.6301791303199,4398.286191055332,5004.1476989137245,5697.2886286932226,6461.3530364824028,7226.7241619169426,8091.6302484441958,8782.5959112920737,9583.3476100432563,10547.853143430229,11496.21044893448,12371.060944090839,13040.794651076612,13877.682953070176,15223.5223761372,16148.258665273861,16021.227165445582,16190.502822922939,16724.505790085022,17306.013761791812,17837.825532847892,18204.758516468508,18629.97913287683,19053.005407953999,19410.084839450668,19863.294749364137]
[]
[null,null,null,null,{"$f":"E21","v":"Fixed interest debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28697.514184972464,0,0,0,0,{"$f":"AD21","v":0},{"$f":"AE21","v":0},{"$f":"AF21","v":1465.4932918529248},1023.5510006003407,65.728325914211197,530.5285576144106,344.32900314843261,{"$f":"AK21","v":968.65601192501174},605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[]
[null,null,null,null,{"$f":" C$23 & \" drawdowns, Year \" & F65","v":"Fixed Interest Debt drawdowns, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65:BJ65)","v":0},null,{"$f":" IF(AA$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" drawdowns, Year \" & F66","v":"Fixed Interest Debt drawdowns, Year 2"},{"$f":" F65+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 3",{"$f":" F66+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,{"$f":" IF(AD$10 = $F68, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1465.4932918529248,null,0,0,0,0,0,{"$f":" IF(AF$10 = $F70, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":1465.4932918529248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1023.5510006003407,null,0,0,0,0,0,0,1023.5510006003407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.728325914211197,null,0,0,0,0,0,0,0,65.728325914211197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530.5285576144106,null,0,0,0,0,0,0,0,0,530.5285576144106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344.32900314843261,null,0,0,0,0,0,0,0,0,0,344.32900314843261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968.65601192501174,null,{"$f":" IF(AA$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":968.65601192501174},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605.86150785839288,null,0,0,0,0,0,0,0,0,0,0,0,605.86150785839288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693.14092977949804,null,0,0,0,0,0,0,0,0,0,0,0,0,693.14092977949804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764.06440778918,null,0,0,0,0,0,0,0,0,0,0,0,0,0,764.06440778918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765.37112543453964,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,765.37112543453964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864.90608652725314,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864.90608652725314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690.96566284787832,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690.96566284787832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800.75169875118297,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800.75169875118297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964.50553338697273,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,964.50553338697273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948.35730550425058,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,948.35730550425058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874.85049515635865,null,{"$f":" IF(AA$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":874.85049515635865},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669.7337069857731,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669.7337069857731,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836.88830199356335,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,836.88830199356335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1345.8394230670244,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.8394230670244,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924.73628913666062,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924.73628913666062,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1338.4617920246455,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1338.4617920246455,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192.826658077699,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1192.826658077699,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599.73129307629461,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,599.73129307629461,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1112.0365293212012,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1112.0365293212012,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876.14077420451349,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,876.14077420451349,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1335.5889955456207,null,{"$f":" IF(AA$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":1335.5889955456207},0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031.0821242667137,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1031.0821242667137,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116.1672048566707,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1116.1672048566707,0,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1121.1438392858547,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.1438392858547,0,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1218.581035348009,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1218.581035348009,0]
[null,null,null,null,"Fixed Interest Debt drawdowns, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1607.495273691384,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1607.495273691384]
[null,null,null,null,"Total fixed debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z101:BJ101)","v":28697.514184972464},null,{"$f":"SUM(AA65:AA100)","v":0},0,0,{"$f":"SUM(AD65:AD100)","v":0},{"$f":"SUM(AE65:AE100)","v":0},{"$f":"SUM(AF65:AF100)","v":1465.4932918529248},1023.5510006003407,65.728325914211197,{"$f":"SUM(AI65:AI100)","v":530.5285576144106},344.32900314843261,968.65601192501174,605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[]
[null,null,null,null,{"$f":" I_InputSets!E$71","v":"New debt term"},{"$f":" I_InputSets!F$71","v":20},{"$f":" I_InputSets!G$71","v":"years"},{"$f":" I_InputSets!H$71","v":0},{"$f":" I_InputSets!I$71","v":"CAA"},{"$f":" I_InputSets!J$71","v":0},{"$f":" I_InputSets!K$71","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E21","v":"Fixed interest debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28697.514184972464,null,{"$f":" AA21","v":0},0,0,0,0,1465.4932918529248,1023.5510006003407,65.728325914211197,530.5285576144106,344.32900314843261,968.65601192501174,605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F144 & \" drawdowns\"","v":"Fixed Interest Debt repayments, Year 1 drawdowns"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA144:BJ144)","v":0},null,{"$f":"IF(AA$10<=($F144+LookForwardPeriods),0,(AA$10=$F$103+$F144)*INDEX($AA$104:AA$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F144+LookForwardPeriods),0,(AB$10=$F$103+$F144)*INDEX($AA$104:AB$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F144+LookForwardPeriods),0,(AC$10=$F$103+$F144)*INDEX($AA$104:AC$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F144+LookForwardPeriods),0,(AD$10=$F$103+$F144)*INDEX($AA$104:AD$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F144+LookForwardPeriods),0,(AE$10=$F$103+$F144)*INDEX($AA$104:AE$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F144+LookForwardPeriods),0,(AF$10=$F$103+$F144)*INDEX($AA$104:AF$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F144+LookForwardPeriods),0,(AG$10=$F$103+$F144)*INDEX($AA$104:AG$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F144+LookForwardPeriods),0,(AH$10=$F$103+$F144)*INDEX($AA$104:AH$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F144+LookForwardPeriods),0,(AI$10=$F$103+$F144)*INDEX($AA$104:AI$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F144+LookForwardPeriods),0,(AJ$10=$F$103+$F144)*INDEX($AA$104:AJ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F144+LookForwardPeriods),0,(AK$10=$F$103+$F144)*INDEX($AA$104:AK$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F144+LookForwardPeriods),0,(AL$10=$F$103+$F144)*INDEX($AA$104:AL$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F144+LookForwardPeriods),0,(AM$10=$F$103+$F144)*INDEX($AA$104:AM$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F144+LookForwardPeriods),0,(AN$10=$F$103+$F144)*INDEX($AA$104:AN$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F144+LookForwardPeriods),0,(AO$10=$F$103+$F144)*INDEX($AA$104:AO$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F144+LookForwardPeriods),0,(AP$10=$F$103+$F144)*INDEX($AA$104:AP$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F144+LookForwardPeriods),0,(AQ$10=$F$103+$F144)*INDEX($AA$104:AQ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F144+LookForwardPeriods),0,(AR$10=$F$103+$F144)*INDEX($AA$104:AR$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F144+LookForwardPeriods),0,(AS$10=$F$103+$F144)*INDEX($AA$104:AS$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F144+LookForwardPeriods),0,(AT$10=$F$103+$F144)*INDEX($AA$104:AT$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F144+LookForwardPeriods),0,(AU$10=$F$103+$F144)*INDEX($AA$104:AU$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F144+LookForwardPeriods),0,(AV$10=$F$103+$F144)*INDEX($AA$104:AV$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F144+LookForwardPeriods),0,(AW$10=$F$103+$F144)*INDEX($AA$104:AW$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F144+LookForwardPeriods),0,(AX$10=$F$103+$F144)*INDEX($AA$104:AX$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F144+LookForwardPeriods),0,(AY$10=$F$103+$F144)*INDEX($AA$104:AY$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F144+LookForwardPeriods),0,(AZ$10=$F$103+$F144)*INDEX($AA$104:AZ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F144+LookForwardPeriods),0,(BA$10=$F$103+$F144)*INDEX($AA$104:BA$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F144+LookForwardPeriods),0,(BB$10=$F$103+$F144)*INDEX($AA$104:BB$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F144+LookForwardPeriods),0,(BC$10=$F$103+$F144)*INDEX($AA$104:BC$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F144+LookForwardPeriods),0,(BD$10=$F$103+$F144)*INDEX($AA$104:BD$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F144+LookForwardPeriods),0,(BE$10=$F$103+$F144)*INDEX($AA$104:BE$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F144+LookForwardPeriods),0,(BF$10=$F$103+$F144)*INDEX($AA$104:BF$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F144+LookForwardPeriods),0,(BG$10=$F$103+$F144)*INDEX($AA$104:BG$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F144+LookForwardPeriods),0,(BH$10=$F$103+$F144)*INDEX($AA$104:BH$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F144+LookForwardPeriods),0,(BI$10=$F$103+$F144)*INDEX($AA$104:BI$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F144+LookForwardPeriods),0,(BJ$10=$F$103+$F144)*INDEX($AA$104:BJ$104,$F144)*SignSwitch)","v":0}]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F145 & \" drawdowns\"","v":"Fixed Interest Debt repayments, Year 2 drawdowns"},{"$f":" F144+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F145+LookForwardPeriods),0,(AA$10=$F$103+$F145)*INDEX($AA$104:AA$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F145+LookForwardPeriods),0,(AB$10=$F$103+$F145)*INDEX($AA$104:AB$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F145+LookForwardPeriods),0,(AC$10=$F$103+$F145)*INDEX($AA$104:AC$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F145+LookForwardPeriods),0,(AD$10=$F$103+$F145)*INDEX($AA$104:AD$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F145+LookForwardPeriods),0,(AE$10=$F$103+$F145)*INDEX($AA$104:AE$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F145+LookForwardPeriods),0,(AF$10=$F$103+$F145)*INDEX($AA$104:AF$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F145+LookForwardPeriods),0,(AG$10=$F$103+$F145)*INDEX($AA$104:AG$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F145+LookForwardPeriods),0,(AH$10=$F$103+$F145)*INDEX($AA$104:AH$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F145+LookForwardPeriods),0,(AI$10=$F$103+$F145)*INDEX($AA$104:AI$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F145+LookForwardPeriods),0,(AJ$10=$F$103+$F145)*INDEX($AA$104:AJ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F145+LookForwardPeriods),0,(AK$10=$F$103+$F145)*INDEX($AA$104:AK$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F145+LookForwardPeriods),0,(AL$10=$F$103+$F145)*INDEX($AA$104:AL$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F145+LookForwardPeriods),0,(AM$10=$F$103+$F145)*INDEX($AA$104:AM$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F145+LookForwardPeriods),0,(AN$10=$F$103+$F145)*INDEX($AA$104:AN$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F145+LookForwardPeriods),0,(AO$10=$F$103+$F145)*INDEX($AA$104:AO$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F145+LookForwardPeriods),0,(AP$10=$F$103+$F145)*INDEX($AA$104:AP$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F145+LookForwardPeriods),0,(AQ$10=$F$103+$F145)*INDEX($AA$104:AQ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F145+LookForwardPeriods),0,(AR$10=$F$103+$F145)*INDEX($AA$104:AR$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F145+LookForwardPeriods),0,(AS$10=$F$103+$F145)*INDEX($AA$104:AS$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F145+LookForwardPeriods),0,(AT$10=$F$103+$F145)*INDEX($AA$104:AT$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F145+LookForwardPeriods),0,(AU$10=$F$103+$F145)*INDEX($AA$104:AU$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F145+LookForwardPeriods),0,(AV$10=$F$103+$F145)*INDEX($AA$104:AV$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F145+LookForwardPeriods),0,(AW$10=$F$103+$F145)*INDEX($AA$104:AW$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F145+LookForwardPeriods),0,(AX$10=$F$103+$F145)*INDEX($AA$104:AX$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F145+LookForwardPeriods),0,(AY$10=$F$103+$F145)*INDEX($AA$104:AY$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F145+LookForwardPeriods),0,(AZ$10=$F$103+$F145)*INDEX($AA$104:AZ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F145+LookForwardPeriods),0,(BA$10=$F$103+$F145)*INDEX($AA$104:BA$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F145+LookForwardPeriods),0,(BB$10=$F$103+$F145)*INDEX($AA$104:BB$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F145+LookForwardPeriods),0,(BC$10=$F$103+$F145)*INDEX($AA$104:BC$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F145+LookForwardPeriods),0,(BD$10=$F$103+$F145)*INDEX($AA$104:BD$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F145+LookForwardPeriods),0,(BE$10=$F$103+$F145)*INDEX($AA$104:BE$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F145+LookForwardPeriods),0,(BF$10=$F$103+$F145)*INDEX($AA$104:BF$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F145+LookForwardPeriods),0,(BG$10=$F$103+$F145)*INDEX($AA$104:BG$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F145+LookForwardPeriods),0,(BH$10=$F$103+$F145)*INDEX($AA$104:BH$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F145+LookForwardPeriods),0,(BI$10=$F$103+$F145)*INDEX($AA$104:BI$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F145+LookForwardPeriods),0,(BJ$10=$F$103+$F145)*INDEX($AA$104:BJ$104,$F145)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 3 drawdowns",{"$f":" F145+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F146+LookForwardPeriods),0,(AA$10=$F$103+$F146)*INDEX($AA$104:AA$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F146+LookForwardPeriods),0,(AB$10=$F$103+$F146)*INDEX($AA$104:AB$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F146+LookForwardPeriods),0,(AC$10=$F$103+$F146)*INDEX($AA$104:AC$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F146+LookForwardPeriods),0,(AD$10=$F$103+$F146)*INDEX($AA$104:AD$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F146+LookForwardPeriods),0,(AE$10=$F$103+$F146)*INDEX($AA$104:AE$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F146+LookForwardPeriods),0,(AF$10=$F$103+$F146)*INDEX($AA$104:AF$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F146+LookForwardPeriods),0,(AG$10=$F$103+$F146)*INDEX($AA$104:AG$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F146+LookForwardPeriods),0,(AH$10=$F$103+$F146)*INDEX($AA$104:AH$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F146+LookForwardPeriods),0,(AI$10=$F$103+$F146)*INDEX($AA$104:AI$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F146+LookForwardPeriods),0,(AJ$10=$F$103+$F146)*INDEX($AA$104:AJ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F146+LookForwardPeriods),0,(AK$10=$F$103+$F146)*INDEX($AA$104:AK$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F146+LookForwardPeriods),0,(AL$10=$F$103+$F146)*INDEX($AA$104:AL$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F146+LookForwardPeriods),0,(AM$10=$F$103+$F146)*INDEX($AA$104:AM$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F146+LookForwardPeriods),0,(AN$10=$F$103+$F146)*INDEX($AA$104:AN$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F146+LookForwardPeriods),0,(AO$10=$F$103+$F146)*INDEX($AA$104:AO$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F146+LookForwardPeriods),0,(AP$10=$F$103+$F146)*INDEX($AA$104:AP$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F146+LookForwardPeriods),0,(AQ$10=$F$103+$F146)*INDEX($AA$104:AQ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F146+LookForwardPeriods),0,(AR$10=$F$103+$F146)*INDEX($AA$104:AR$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F146+LookForwardPeriods),0,(AS$10=$F$103+$F146)*INDEX($AA$104:AS$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F146+LookForwardPeriods),0,(AT$10=$F$103+$F146)*INDEX($AA$104:AT$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F146+LookForwardPeriods),0,(AU$10=$F$103+$F146)*INDEX($AA$104:AU$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F146+LookForwardPeriods),0,(AV$10=$F$103+$F146)*INDEX($AA$104:AV$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F146+LookForwardPeriods),0,(AW$10=$F$103+$F146)*INDEX($AA$104:AW$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F146+LookForwardPeriods),0,(AX$10=$F$103+$F146)*INDEX($AA$104:AX$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F146+LookForwardPeriods),0,(AY$10=$F$103+$F146)*INDEX($AA$104:AY$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F146+LookForwardPeriods),0,(AZ$10=$F$103+$F146)*INDEX($AA$104:AZ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F146+LookForwardPeriods),0,(BA$10=$F$103+$F146)*INDEX($AA$104:BA$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F146+LookForwardPeriods),0,(BB$10=$F$103+$F146)*INDEX($AA$104:BB$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F146+LookForwardPeriods),0,(BC$10=$F$103+$F146)*INDEX($AA$104:BC$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F146+LookForwardPeriods),0,(BD$10=$F$103+$F146)*INDEX($AA$104:BD$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F146+LookForwardPeriods),0,(BE$10=$F$103+$F146)*INDEX($AA$104:BE$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F146+LookForwardPeriods),0,(BF$10=$F$103+$F146)*INDEX($AA$104:BF$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F146+LookForwardPeriods),0,(BG$10=$F$103+$F146)*INDEX($AA$104:BG$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F146+LookForwardPeriods),0,(BH$10=$F$103+$F146)*INDEX($AA$104:BH$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F146+LookForwardPeriods),0,(BI$10=$F$103+$F146)*INDEX($AA$104:BI$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F146+LookForwardPeriods),0,(BJ$10=$F$103+$F146)*INDEX($AA$104:BJ$104,$F146)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 4 drawdowns",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F147+LookForwardPeriods),0,(AA$10=$F$103+$F147)*INDEX($AA$104:AA$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F147+LookForwardPeriods),0,(AB$10=$F$103+$F147)*INDEX($AA$104:AB$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F147+LookForwardPeriods),0,(AC$10=$F$103+$F147)*INDEX($AA$104:AC$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F147+LookForwardPeriods),0,(AD$10=$F$103+$F147)*INDEX($AA$104:AD$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F147+LookForwardPeriods),0,(AE$10=$F$103+$F147)*INDEX($AA$104:AE$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F147+LookForwardPeriods),0,(AF$10=$F$103+$F147)*INDEX($AA$104:AF$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F147+LookForwardPeriods),0,(AG$10=$F$103+$F147)*INDEX($AA$104:AG$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F147+LookForwardPeriods),0,(AH$10=$F$103+$F147)*INDEX($AA$104:AH$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F147+LookForwardPeriods),0,(AI$10=$F$103+$F147)*INDEX($AA$104:AI$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F147+LookForwardPeriods),0,(AJ$10=$F$103+$F147)*INDEX($AA$104:AJ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F147+LookForwardPeriods),0,(AK$10=$F$103+$F147)*INDEX($AA$104:AK$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F147+LookForwardPeriods),0,(AL$10=$F$103+$F147)*INDEX($AA$104:AL$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F147+LookForwardPeriods),0,(AM$10=$F$103+$F147)*INDEX($AA$104:AM$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F147+LookForwardPeriods),0,(AN$10=$F$103+$F147)*INDEX($AA$104:AN$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F147+LookForwardPeriods),0,(AO$10=$F$103+$F147)*INDEX($AA$104:AO$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F147+LookForwardPeriods),0,(AP$10=$F$103+$F147)*INDEX($AA$104:AP$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F147+LookForwardPeriods),0,(AQ$10=$F$103+$F147)*INDEX($AA$104:AQ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F147+LookForwardPeriods),0,(AR$10=$F$103+$F147)*INDEX($AA$104:AR$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F147+LookForwardPeriods),0,(AS$10=$F$103+$F147)*INDEX($AA$104:AS$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F147+LookForwardPeriods),0,(AT$10=$F$103+$F147)*INDEX($AA$104:AT$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F147+LookForwardPeriods),0,(AU$10=$F$103+$F147)*INDEX($AA$104:AU$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F147+LookForwardPeriods),0,(AV$10=$F$103+$F147)*INDEX($AA$104:AV$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F147+LookForwardPeriods),0,(AW$10=$F$103+$F147)*INDEX($AA$104:AW$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F147+LookForwardPeriods),0,(AX$10=$F$103+$F147)*INDEX($AA$104:AX$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F147+LookForwardPeriods),0,(AY$10=$F$103+$F147)*INDEX($AA$104:AY$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F147+LookForwardPeriods),0,(AZ$10=$F$103+$F147)*INDEX($AA$104:AZ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F147+LookForwardPeriods),0,(BA$10=$F$103+$F147)*INDEX($AA$104:BA$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F147+LookForwardPeriods),0,(BB$10=$F$103+$F147)*INDEX($AA$104:BB$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F147+LookForwardPeriods),0,(BC$10=$F$103+$F147)*INDEX($AA$104:BC$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F147+LookForwardPeriods),0,(BD$10=$F$103+$F147)*INDEX($AA$104:BD$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F147+LookForwardPeriods),0,(BE$10=$F$103+$F147)*INDEX($AA$104:BE$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F147+LookForwardPeriods),0,(BF$10=$F$103+$F147)*INDEX($AA$104:BF$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F147+LookForwardPeriods),0,(BG$10=$F$103+$F147)*INDEX($AA$104:BG$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F147+LookForwardPeriods),0,(BH$10=$F$103+$F147)*INDEX($AA$104:BH$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F147+LookForwardPeriods),0,(BI$10=$F$103+$F147)*INDEX($AA$104:BI$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F147+LookForwardPeriods),0,(BJ$10=$F$103+$F147)*INDEX($AA$104:BJ$104,$F147)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 5 drawdowns",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F148+LookForwardPeriods),0,(AA$10=$F$103+$F148)*INDEX($AA$104:AA$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F148+LookForwardPeriods),0,(AB$10=$F$103+$F148)*INDEX($AA$104:AB$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F148+LookForwardPeriods),0,(AC$10=$F$103+$F148)*INDEX($AA$104:AC$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F148+LookForwardPeriods),0,(AD$10=$F$103+$F148)*INDEX($AA$104:AD$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F148+LookForwardPeriods),0,(AE$10=$F$103+$F148)*INDEX($AA$104:AE$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F148+LookForwardPeriods),0,(AF$10=$F$103+$F148)*INDEX($AA$104:AF$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F148+LookForwardPeriods),0,(AG$10=$F$103+$F148)*INDEX($AA$104:AG$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F148+LookForwardPeriods),0,(AH$10=$F$103+$F148)*INDEX($AA$104:AH$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F148+LookForwardPeriods),0,(AI$10=$F$103+$F148)*INDEX($AA$104:AI$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F148+LookForwardPeriods),0,(AJ$10=$F$103+$F148)*INDEX($AA$104:AJ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F148+LookForwardPeriods),0,(AK$10=$F$103+$F148)*INDEX($AA$104:AK$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F148+LookForwardPeriods),0,(AL$10=$F$103+$F148)*INDEX($AA$104:AL$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F148+LookForwardPeriods),0,(AM$10=$F$103+$F148)*INDEX($AA$104:AM$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F148+LookForwardPeriods),0,(AN$10=$F$103+$F148)*INDEX($AA$104:AN$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F148+LookForwardPeriods),0,(AO$10=$F$103+$F148)*INDEX($AA$104:AO$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F148+LookForwardPeriods),0,(AP$10=$F$103+$F148)*INDEX($AA$104:AP$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F148+LookForwardPeriods),0,(AQ$10=$F$103+$F148)*INDEX($AA$104:AQ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F148+LookForwardPeriods),0,(AR$10=$F$103+$F148)*INDEX($AA$104:AR$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F148+LookForwardPeriods),0,(AS$10=$F$103+$F148)*INDEX($AA$104:AS$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F148+LookForwardPeriods),0,(AT$10=$F$103+$F148)*INDEX($AA$104:AT$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F148+LookForwardPeriods),0,(AU$10=$F$103+$F148)*INDEX($AA$104:AU$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F148+LookForwardPeriods),0,(AV$10=$F$103+$F148)*INDEX($AA$104:AV$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F148+LookForwardPeriods),0,(AW$10=$F$103+$F148)*INDEX($AA$104:AW$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F148+LookForwardPeriods),0,(AX$10=$F$103+$F148)*INDEX($AA$104:AX$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F148+LookForwardPeriods),0,(AY$10=$F$103+$F148)*INDEX($AA$104:AY$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F148+LookForwardPeriods),0,(AZ$10=$F$103+$F148)*INDEX($AA$104:AZ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F148+LookForwardPeriods),0,(BA$10=$F$103+$F148)*INDEX($AA$104:BA$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F148+LookForwardPeriods),0,(BB$10=$F$103+$F148)*INDEX($AA$104:BB$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F148+LookForwardPeriods),0,(BC$10=$F$103+$F148)*INDEX($AA$104:BC$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F148+LookForwardPeriods),0,(BD$10=$F$103+$F148)*INDEX($AA$104:BD$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F148+LookForwardPeriods),0,(BE$10=$F$103+$F148)*INDEX($AA$104:BE$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F148+LookForwardPeriods),0,(BF$10=$F$103+$F148)*INDEX($AA$104:BF$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F148+LookForwardPeriods),0,(BG$10=$F$103+$F148)*INDEX($AA$104:BG$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F148+LookForwardPeriods),0,(BH$10=$F$103+$F148)*INDEX($AA$104:BH$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F148+LookForwardPeriods),0,(BI$10=$F$103+$F148)*INDEX($AA$104:BI$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F148+LookForwardPeriods),0,(BJ$10=$F$103+$F148)*INDEX($AA$104:BJ$104,$F148)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 6 drawdowns",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1465.4932918529248,null,{"$f":"IF(AA$10<=($F149+LookForwardPeriods),0,(AA$10=$F$103+$F149)*INDEX($AA$104:AA$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F149+LookForwardPeriods),0,(AB$10=$F$103+$F149)*INDEX($AA$104:AB$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F149+LookForwardPeriods),0,(AC$10=$F$103+$F149)*INDEX($AA$104:AC$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F149+LookForwardPeriods),0,(AD$10=$F$103+$F149)*INDEX($AA$104:AD$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F149+LookForwardPeriods),0,(AE$10=$F$103+$F149)*INDEX($AA$104:AE$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F149+LookForwardPeriods),0,(AF$10=$F$103+$F149)*INDEX($AA$104:AF$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F149+LookForwardPeriods),0,(AG$10=$F$103+$F149)*INDEX($AA$104:AG$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F149+LookForwardPeriods),0,(AH$10=$F$103+$F149)*INDEX($AA$104:AH$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F149+LookForwardPeriods),0,(AI$10=$F$103+$F149)*INDEX($AA$104:AI$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F149+LookForwardPeriods),0,(AJ$10=$F$103+$F149)*INDEX($AA$104:AJ$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F149+LookForwardPeriods),0,(AK$10=$F$103+$F149)*INDEX($AA$104:AK$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F149+LookForwardPeriods),0,(AL$10=$F$103+$F149)*INDEX($AA$104:AL$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F149+LookForwardPeriods),0,(AM$10=$F$103+$F149)*INDEX($AA$104:AM$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F149+LookForwardPeriods),0,(AN$10=$F$103+$F149)*INDEX($AA$104:AN$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F149+LookForwardPeriods),0,(AO$10=$F$103+$F149)*INDEX($AA$104:AO$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F149+LookForwardPeriods),0,(AP$10=$F$103+$F149)*INDEX($AA$104:AP$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F149+LookForwardPeriods),0,(AQ$10=$F$103+$F149)*INDEX($AA$104:AQ$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F149+LookForwardPeriods),0,(AR$10=$F$103+$F149)*INDEX($AA$104:AR$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F149+LookForwardPeriods),0,(AS$10=$F$103+$F149)*INDEX($AA$104:AS$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F149+LookForwardPeriods),0,(AT$10=$F$103+$F149)*INDEX($AA$104:AT$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F149+LookForwardPeriods),0,(AU$10=$F$103+$F149)*INDEX($AA$104:AU$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F149+LookForwardPeriods),0,(AV$10=$F$103+$F149)*INDEX($AA$104:AV$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F149+LookForwardPeriods),0,(AW$10=$F$103+$F149)*INDEX($AA$104:AW$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F149+LookForwardPeriods),0,(AX$10=$F$103+$F149)*INDEX($AA$104:AX$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F149+LookForwardPeriods),0,(AY$10=$F$103+$F149)*INDEX($AA$104:AY$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F149+LookForwardPeriods),0,(AZ$10=$F$103+$F149)*INDEX($AA$104:AZ$104,$F149)*SignSwitch)","v":-1465.4932918529248},{"$f":"IF(BA$10<=($F149+LookForwardPeriods),0,(BA$10=$F$103+$F149)*INDEX($AA$104:BA$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F149+LookForwardPeriods),0,(BB$10=$F$103+$F149)*INDEX($AA$104:BB$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F149+LookForwardPeriods),0,(BC$10=$F$103+$F149)*INDEX($AA$104:BC$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F149+LookForwardPeriods),0,(BD$10=$F$103+$F149)*INDEX($AA$104:BD$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F149+LookForwardPeriods),0,(BE$10=$F$103+$F149)*INDEX($AA$104:BE$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F149+LookForwardPeriods),0,(BF$10=$F$103+$F149)*INDEX($AA$104:BF$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F149+LookForwardPeriods),0,(BG$10=$F$103+$F149)*INDEX($AA$104:BG$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F149+LookForwardPeriods),0,(BH$10=$F$103+$F149)*INDEX($AA$104:BH$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F149+LookForwardPeriods),0,(BI$10=$F$103+$F149)*INDEX($AA$104:BI$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F149+LookForwardPeriods),0,(BJ$10=$F$103+$F149)*INDEX($AA$104:BJ$104,$F149)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 7 drawdowns",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1023.5510006003407,null,{"$f":"IF(AA$10<=($F150+LookForwardPeriods),0,(AA$10=$F$103+$F150)*INDEX($AA$104:AA$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F150+LookForwardPeriods),0,(AB$10=$F$103+$F150)*INDEX($AA$104:AB$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F150+LookForwardPeriods),0,(AC$10=$F$103+$F150)*INDEX($AA$104:AC$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F150+LookForwardPeriods),0,(AD$10=$F$103+$F150)*INDEX($AA$104:AD$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F150+LookForwardPeriods),0,(AE$10=$F$103+$F150)*INDEX($AA$104:AE$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F150+LookForwardPeriods),0,(AF$10=$F$103+$F150)*INDEX($AA$104:AF$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F150+LookForwardPeriods),0,(AG$10=$F$103+$F150)*INDEX($AA$104:AG$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F150+LookForwardPeriods),0,(AH$10=$F$103+$F150)*INDEX($AA$104:AH$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F150+LookForwardPeriods),0,(AI$10=$F$103+$F150)*INDEX($AA$104:AI$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F150+LookForwardPeriods),0,(AJ$10=$F$103+$F150)*INDEX($AA$104:AJ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F150+LookForwardPeriods),0,(AK$10=$F$103+$F150)*INDEX($AA$104:AK$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F150+LookForwardPeriods),0,(AL$10=$F$103+$F150)*INDEX($AA$104:AL$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F150+LookForwardPeriods),0,(AM$10=$F$103+$F150)*INDEX($AA$104:AM$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F150+LookForwardPeriods),0,(AN$10=$F$103+$F150)*INDEX($AA$104:AN$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F150+LookForwardPeriods),0,(AO$10=$F$103+$F150)*INDEX($AA$104:AO$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F150+LookForwardPeriods),0,(AP$10=$F$103+$F150)*INDEX($AA$104:AP$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F150+LookForwardPeriods),0,(AQ$10=$F$103+$F150)*INDEX($AA$104:AQ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F150+LookForwardPeriods),0,(AR$10=$F$103+$F150)*INDEX($AA$104:AR$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F150+LookForwardPeriods),0,(AS$10=$F$103+$F150)*INDEX($AA$104:AS$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F150+LookForwardPeriods),0,(AT$10=$F$103+$F150)*INDEX($AA$104:AT$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F150+LookForwardPeriods),0,(AU$10=$F$103+$F150)*INDEX($AA$104:AU$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F150+LookForwardPeriods),0,(AV$10=$F$103+$F150)*INDEX($AA$104:AV$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F150+LookForwardPeriods),0,(AW$10=$F$103+$F150)*INDEX($AA$104:AW$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F150+LookForwardPeriods),0,(AX$10=$F$103+$F150)*INDEX($AA$104:AX$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F150+LookForwardPeriods),0,(AY$10=$F$103+$F150)*INDEX($AA$104:AY$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F150+LookForwardPeriods),0,(AZ$10=$F$103+$F150)*INDEX($AA$104:AZ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F150+LookForwardPeriods),0,(BA$10=$F$103+$F150)*INDEX($AA$104:BA$104,$F150)*SignSwitch)","v":-1023.5510006003407},{"$f":"IF(BB$10<=($F150+LookForwardPeriods),0,(BB$10=$F$103+$F150)*INDEX($AA$104:BB$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F150+LookForwardPeriods),0,(BC$10=$F$103+$F150)*INDEX($AA$104:BC$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F150+LookForwardPeriods),0,(BD$10=$F$103+$F150)*INDEX($AA$104:BD$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F150+LookForwardPeriods),0,(BE$10=$F$103+$F150)*INDEX($AA$104:BE$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F150+LookForwardPeriods),0,(BF$10=$F$103+$F150)*INDEX($AA$104:BF$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F150+LookForwardPeriods),0,(BG$10=$F$103+$F150)*INDEX($AA$104:BG$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F150+LookForwardPeriods),0,(BH$10=$F$103+$F150)*INDEX($AA$104:BH$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F150+LookForwardPeriods),0,(BI$10=$F$103+$F150)*INDEX($AA$104:BI$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F150+LookForwardPeriods),0,(BJ$10=$F$103+$F150)*INDEX($AA$104:BJ$104,$F150)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 8 drawdowns",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-65.728325914211197,null,{"$f":"IF(AA$10<=($F151+LookForwardPeriods),0,(AA$10=$F$103+$F151)*INDEX($AA$104:AA$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F151+LookForwardPeriods),0,(AB$10=$F$103+$F151)*INDEX($AA$104:AB$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F151+LookForwardPeriods),0,(AC$10=$F$103+$F151)*INDEX($AA$104:AC$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F151+LookForwardPeriods),0,(AD$10=$F$103+$F151)*INDEX($AA$104:AD$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F151+LookForwardPeriods),0,(AE$10=$F$103+$F151)*INDEX($AA$104:AE$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F151+LookForwardPeriods),0,(AF$10=$F$103+$F151)*INDEX($AA$104:AF$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F151+LookForwardPeriods),0,(AG$10=$F$103+$F151)*INDEX($AA$104:AG$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F151+LookForwardPeriods),0,(AH$10=$F$103+$F151)*INDEX($AA$104:AH$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F151+LookForwardPeriods),0,(AI$10=$F$103+$F151)*INDEX($AA$104:AI$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F151+LookForwardPeriods),0,(AJ$10=$F$103+$F151)*INDEX($AA$104:AJ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F151+LookForwardPeriods),0,(AK$10=$F$103+$F151)*INDEX($AA$104:AK$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F151+LookForwardPeriods),0,(AL$10=$F$103+$F151)*INDEX($AA$104:AL$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F151+LookForwardPeriods),0,(AM$10=$F$103+$F151)*INDEX($AA$104:AM$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F151+LookForwardPeriods),0,(AN$10=$F$103+$F151)*INDEX($AA$104:AN$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F151+LookForwardPeriods),0,(AO$10=$F$103+$F151)*INDEX($AA$104:AO$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F151+LookForwardPeriods),0,(AP$10=$F$103+$F151)*INDEX($AA$104:AP$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F151+LookForwardPeriods),0,(AQ$10=$F$103+$F151)*INDEX($AA$104:AQ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F151+LookForwardPeriods),0,(AR$10=$F$103+$F151)*INDEX($AA$104:AR$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F151+LookForwardPeriods),0,(AS$10=$F$103+$F151)*INDEX($AA$104:AS$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F151+LookForwardPeriods),0,(AT$10=$F$103+$F151)*INDEX($AA$104:AT$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F151+LookForwardPeriods),0,(AU$10=$F$103+$F151)*INDEX($AA$104:AU$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F151+LookForwardPeriods),0,(AV$10=$F$103+$F151)*INDEX($AA$104:AV$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F151+LookForwardPeriods),0,(AW$10=$F$103+$F151)*INDEX($AA$104:AW$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F151+LookForwardPeriods),0,(AX$10=$F$103+$F151)*INDEX($AA$104:AX$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F151+LookForwardPeriods),0,(AY$10=$F$103+$F151)*INDEX($AA$104:AY$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F151+LookForwardPeriods),0,(AZ$10=$F$103+$F151)*INDEX($AA$104:AZ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F151+LookForwardPeriods),0,(BA$10=$F$103+$F151)*INDEX($AA$104:BA$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F151+LookForwardPeriods),0,(BB$10=$F$103+$F151)*INDEX($AA$104:BB$104,$F151)*SignSwitch)","v":-65.728325914211197},{"$f":"IF(BC$10<=($F151+LookForwardPeriods),0,(BC$10=$F$103+$F151)*INDEX($AA$104:BC$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F151+LookForwardPeriods),0,(BD$10=$F$103+$F151)*INDEX($AA$104:BD$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F151+LookForwardPeriods),0,(BE$10=$F$103+$F151)*INDEX($AA$104:BE$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F151+LookForwardPeriods),0,(BF$10=$F$103+$F151)*INDEX($AA$104:BF$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F151+LookForwardPeriods),0,(BG$10=$F$103+$F151)*INDEX($AA$104:BG$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F151+LookForwardPeriods),0,(BH$10=$F$103+$F151)*INDEX($AA$104:BH$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F151+LookForwardPeriods),0,(BI$10=$F$103+$F151)*INDEX($AA$104:BI$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F151+LookForwardPeriods),0,(BJ$10=$F$103+$F151)*INDEX($AA$104:BJ$104,$F151)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 9 drawdowns",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-530.5285576144106,null,{"$f":"IF(AA$10<=($F152+LookForwardPeriods),0,(AA$10=$F$103+$F152)*INDEX($AA$104:AA$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F152+LookForwardPeriods),0,(AB$10=$F$103+$F152)*INDEX($AA$104:AB$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F152+LookForwardPeriods),0,(AC$10=$F$103+$F152)*INDEX($AA$104:AC$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F152+LookForwardPeriods),0,(AD$10=$F$103+$F152)*INDEX($AA$104:AD$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F152+LookForwardPeriods),0,(AE$10=$F$103+$F152)*INDEX($AA$104:AE$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F152+LookForwardPeriods),0,(AF$10=$F$103+$F152)*INDEX($AA$104:AF$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F152+LookForwardPeriods),0,(AG$10=$F$103+$F152)*INDEX($AA$104:AG$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F152+LookForwardPeriods),0,(AH$10=$F$103+$F152)*INDEX($AA$104:AH$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F152+LookForwardPeriods),0,(AI$10=$F$103+$F152)*INDEX($AA$104:AI$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F152+LookForwardPeriods),0,(AJ$10=$F$103+$F152)*INDEX($AA$104:AJ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F152+LookForwardPeriods),0,(AK$10=$F$103+$F152)*INDEX($AA$104:AK$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F152+LookForwardPeriods),0,(AL$10=$F$103+$F152)*INDEX($AA$104:AL$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F152+LookForwardPeriods),0,(AM$10=$F$103+$F152)*INDEX($AA$104:AM$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F152+LookForwardPeriods),0,(AN$10=$F$103+$F152)*INDEX($AA$104:AN$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F152+LookForwardPeriods),0,(AO$10=$F$103+$F152)*INDEX($AA$104:AO$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F152+LookForwardPeriods),0,(AP$10=$F$103+$F152)*INDEX($AA$104:AP$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F152+LookForwardPeriods),0,(AQ$10=$F$103+$F152)*INDEX($AA$104:AQ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F152+LookForwardPeriods),0,(AR$10=$F$103+$F152)*INDEX($AA$104:AR$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F152+LookForwardPeriods),0,(AS$10=$F$103+$F152)*INDEX($AA$104:AS$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F152+LookForwardPeriods),0,(AT$10=$F$103+$F152)*INDEX($AA$104:AT$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F152+LookForwardPeriods),0,(AU$10=$F$103+$F152)*INDEX($AA$104:AU$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F152+LookForwardPeriods),0,(AV$10=$F$103+$F152)*INDEX($AA$104:AV$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F152+LookForwardPeriods),0,(AW$10=$F$103+$F152)*INDEX($AA$104:AW$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F152+LookForwardPeriods),0,(AX$10=$F$103+$F152)*INDEX($AA$104:AX$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F152+LookForwardPeriods),0,(AY$10=$F$103+$F152)*INDEX($AA$104:AY$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F152+LookForwardPeriods),0,(AZ$10=$F$103+$F152)*INDEX($AA$104:AZ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F152+LookForwardPeriods),0,(BA$10=$F$103+$F152)*INDEX($AA$104:BA$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F152+LookForwardPeriods),0,(BB$10=$F$103+$F152)*INDEX($AA$104:BB$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F152+LookForwardPeriods),0,(BC$10=$F$103+$F152)*INDEX($AA$104:BC$104,$F152)*SignSwitch)","v":-530.5285576144106},{"$f":"IF(BD$10<=($F152+LookForwardPeriods),0,(BD$10=$F$103+$F152)*INDEX($AA$104:BD$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F152+LookForwardPeriods),0,(BE$10=$F$103+$F152)*INDEX($AA$104:BE$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F152+LookForwardPeriods),0,(BF$10=$F$103+$F152)*INDEX($AA$104:BF$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F152+LookForwardPeriods),0,(BG$10=$F$103+$F152)*INDEX($AA$104:BG$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F152+LookForwardPeriods),0,(BH$10=$F$103+$F152)*INDEX($AA$104:BH$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F152+LookForwardPeriods),0,(BI$10=$F$103+$F152)*INDEX($AA$104:BI$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F152+LookForwardPeriods),0,(BJ$10=$F$103+$F152)*INDEX($AA$104:BJ$104,$F152)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 10 drawdowns",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-344.32900314843261,null,{"$f":"IF(AA$10<=($F153+LookForwardPeriods),0,(AA$10=$F$103+$F153)*INDEX($AA$104:AA$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F153+LookForwardPeriods),0,(AB$10=$F$103+$F153)*INDEX($AA$104:AB$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F153+LookForwardPeriods),0,(AC$10=$F$103+$F153)*INDEX($AA$104:AC$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F153+LookForwardPeriods),0,(AD$10=$F$103+$F153)*INDEX($AA$104:AD$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F153+LookForwardPeriods),0,(AE$10=$F$103+$F153)*INDEX($AA$104:AE$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F153+LookForwardPeriods),0,(AF$10=$F$103+$F153)*INDEX($AA$104:AF$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F153+LookForwardPeriods),0,(AG$10=$F$103+$F153)*INDEX($AA$104:AG$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F153+LookForwardPeriods),0,(AH$10=$F$103+$F153)*INDEX($AA$104:AH$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F153+LookForwardPeriods),0,(AI$10=$F$103+$F153)*INDEX($AA$104:AI$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F153+LookForwardPeriods),0,(AJ$10=$F$103+$F153)*INDEX($AA$104:AJ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F153+LookForwardPeriods),0,(AK$10=$F$103+$F153)*INDEX($AA$104:AK$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F153+LookForwardPeriods),0,(AL$10=$F$103+$F153)*INDEX($AA$104:AL$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F153+LookForwardPeriods),0,(AM$10=$F$103+$F153)*INDEX($AA$104:AM$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F153+LookForwardPeriods),0,(AN$10=$F$103+$F153)*INDEX($AA$104:AN$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F153+LookForwardPeriods),0,(AO$10=$F$103+$F153)*INDEX($AA$104:AO$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F153+LookForwardPeriods),0,(AP$10=$F$103+$F153)*INDEX($AA$104:AP$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F153+LookForwardPeriods),0,(AQ$10=$F$103+$F153)*INDEX($AA$104:AQ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F153+LookForwardPeriods),0,(AR$10=$F$103+$F153)*INDEX($AA$104:AR$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F153+LookForwardPeriods),0,(AS$10=$F$103+$F153)*INDEX($AA$104:AS$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F153+LookForwardPeriods),0,(AT$10=$F$103+$F153)*INDEX($AA$104:AT$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F153+LookForwardPeriods),0,(AU$10=$F$103+$F153)*INDEX($AA$104:AU$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F153+LookForwardPeriods),0,(AV$10=$F$103+$F153)*INDEX($AA$104:AV$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F153+LookForwardPeriods),0,(AW$10=$F$103+$F153)*INDEX($AA$104:AW$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F153+LookForwardPeriods),0,(AX$10=$F$103+$F153)*INDEX($AA$104:AX$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F153+LookForwardPeriods),0,(AY$10=$F$103+$F153)*INDEX($AA$104:AY$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F153+LookForwardPeriods),0,(AZ$10=$F$103+$F153)*INDEX($AA$104:AZ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F153+LookForwardPeriods),0,(BA$10=$F$103+$F153)*INDEX($AA$104:BA$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F153+LookForwardPeriods),0,(BB$10=$F$103+$F153)*INDEX($AA$104:BB$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F153+LookForwardPeriods),0,(BC$10=$F$103+$F153)*INDEX($AA$104:BC$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F153+LookForwardPeriods),0,(BD$10=$F$103+$F153)*INDEX($AA$104:BD$104,$F153)*SignSwitch)","v":-344.32900314843261},{"$f":"IF(BE$10<=($F153+LookForwardPeriods),0,(BE$10=$F$103+$F153)*INDEX($AA$104:BE$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F153+LookForwardPeriods),0,(BF$10=$F$103+$F153)*INDEX($AA$104:BF$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F153+LookForwardPeriods),0,(BG$10=$F$103+$F153)*INDEX($AA$104:BG$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F153+LookForwardPeriods),0,(BH$10=$F$103+$F153)*INDEX($AA$104:BH$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F153+LookForwardPeriods),0,(BI$10=$F$103+$F153)*INDEX($AA$104:BI$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F153+LookForwardPeriods),0,(BJ$10=$F$103+$F153)*INDEX($AA$104:BJ$104,$F153)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 11 drawdowns",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-968.65601192501174,null,{"$f":"IF(AA$10<=($F154+LookForwardPeriods),0,(AA$10=$F$103+$F154)*INDEX($AA$104:AA$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F154+LookForwardPeriods),0,(AB$10=$F$103+$F154)*INDEX($AA$104:AB$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F154+LookForwardPeriods),0,(AC$10=$F$103+$F154)*INDEX($AA$104:AC$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F154+LookForwardPeriods),0,(AD$10=$F$103+$F154)*INDEX($AA$104:AD$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F154+LookForwardPeriods),0,(AE$10=$F$103+$F154)*INDEX($AA$104:AE$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F154+LookForwardPeriods),0,(AF$10=$F$103+$F154)*INDEX($AA$104:AF$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F154+LookForwardPeriods),0,(AG$10=$F$103+$F154)*INDEX($AA$104:AG$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F154+LookForwardPeriods),0,(AH$10=$F$103+$F154)*INDEX($AA$104:AH$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F154+LookForwardPeriods),0,(AI$10=$F$103+$F154)*INDEX($AA$104:AI$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F154+LookForwardPeriods),0,(AJ$10=$F$103+$F154)*INDEX($AA$104:AJ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F154+LookForwardPeriods),0,(AK$10=$F$103+$F154)*INDEX($AA$104:AK$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F154+LookForwardPeriods),0,(AL$10=$F$103+$F154)*INDEX($AA$104:AL$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F154+LookForwardPeriods),0,(AM$10=$F$103+$F154)*INDEX($AA$104:AM$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F154+LookForwardPeriods),0,(AN$10=$F$103+$F154)*INDEX($AA$104:AN$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F154+LookForwardPeriods),0,(AO$10=$F$103+$F154)*INDEX($AA$104:AO$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F154+LookForwardPeriods),0,(AP$10=$F$103+$F154)*INDEX($AA$104:AP$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F154+LookForwardPeriods),0,(AQ$10=$F$103+$F154)*INDEX($AA$104:AQ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F154+LookForwardPeriods),0,(AR$10=$F$103+$F154)*INDEX($AA$104:AR$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F154+LookForwardPeriods),0,(AS$10=$F$103+$F154)*INDEX($AA$104:AS$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F154+LookForwardPeriods),0,(AT$10=$F$103+$F154)*INDEX($AA$104:AT$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F154+LookForwardPeriods),0,(AU$10=$F$103+$F154)*INDEX($AA$104:AU$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F154+LookForwardPeriods),0,(AV$10=$F$103+$F154)*INDEX($AA$104:AV$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F154+LookForwardPeriods),0,(AW$10=$F$103+$F154)*INDEX($AA$104:AW$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F154+LookForwardPeriods),0,(AX$10=$F$103+$F154)*INDEX($AA$104:AX$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F154+LookForwardPeriods),0,(AY$10=$F$103+$F154)*INDEX($AA$104:AY$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F154+LookForwardPeriods),0,(AZ$10=$F$103+$F154)*INDEX($AA$104:AZ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F154+LookForwardPeriods),0,(BA$10=$F$103+$F154)*INDEX($AA$104:BA$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F154+LookForwardPeriods),0,(BB$10=$F$103+$F154)*INDEX($AA$104:BB$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F154+LookForwardPeriods),0,(BC$10=$F$103+$F154)*INDEX($AA$104:BC$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F154+LookForwardPeriods),0,(BD$10=$F$103+$F154)*INDEX($AA$104:BD$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F154+LookForwardPeriods),0,(BE$10=$F$103+$F154)*INDEX($AA$104:BE$104,$F154)*SignSwitch)","v":-968.65601192501174},{"$f":"IF(BF$10<=($F154+LookForwardPeriods),0,(BF$10=$F$103+$F154)*INDEX($AA$104:BF$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F154+LookForwardPeriods),0,(BG$10=$F$103+$F154)*INDEX($AA$104:BG$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F154+LookForwardPeriods),0,(BH$10=$F$103+$F154)*INDEX($AA$104:BH$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F154+LookForwardPeriods),0,(BI$10=$F$103+$F154)*INDEX($AA$104:BI$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F154+LookForwardPeriods),0,(BJ$10=$F$103+$F154)*INDEX($AA$104:BJ$104,$F154)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 12 drawdowns",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-605.86150785839288,null,{"$f":"IF(AA$10<=($F155+LookForwardPeriods),0,(AA$10=$F$103+$F155)*INDEX($AA$104:AA$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F155+LookForwardPeriods),0,(AB$10=$F$103+$F155)*INDEX($AA$104:AB$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F155+LookForwardPeriods),0,(AC$10=$F$103+$F155)*INDEX($AA$104:AC$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F155+LookForwardPeriods),0,(AD$10=$F$103+$F155)*INDEX($AA$104:AD$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F155+LookForwardPeriods),0,(AE$10=$F$103+$F155)*INDEX($AA$104:AE$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F155+LookForwardPeriods),0,(AF$10=$F$103+$F155)*INDEX($AA$104:AF$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F155+LookForwardPeriods),0,(AG$10=$F$103+$F155)*INDEX($AA$104:AG$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F155+LookForwardPeriods),0,(AH$10=$F$103+$F155)*INDEX($AA$104:AH$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F155+LookForwardPeriods),0,(AI$10=$F$103+$F155)*INDEX($AA$104:AI$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F155+LookForwardPeriods),0,(AJ$10=$F$103+$F155)*INDEX($AA$104:AJ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F155+LookForwardPeriods),0,(AK$10=$F$103+$F155)*INDEX($AA$104:AK$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F155+LookForwardPeriods),0,(AL$10=$F$103+$F155)*INDEX($AA$104:AL$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F155+LookForwardPeriods),0,(AM$10=$F$103+$F155)*INDEX($AA$104:AM$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F155+LookForwardPeriods),0,(AN$10=$F$103+$F155)*INDEX($AA$104:AN$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F155+LookForwardPeriods),0,(AO$10=$F$103+$F155)*INDEX($AA$104:AO$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F155+LookForwardPeriods),0,(AP$10=$F$103+$F155)*INDEX($AA$104:AP$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F155+LookForwardPeriods),0,(AQ$10=$F$103+$F155)*INDEX($AA$104:AQ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F155+LookForwardPeriods),0,(AR$10=$F$103+$F155)*INDEX($AA$104:AR$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F155+LookForwardPeriods),0,(AS$10=$F$103+$F155)*INDEX($AA$104:AS$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F155+LookForwardPeriods),0,(AT$10=$F$103+$F155)*INDEX($AA$104:AT$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F155+LookForwardPeriods),0,(AU$10=$F$103+$F155)*INDEX($AA$104:AU$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F155+LookForwardPeriods),0,(AV$10=$F$103+$F155)*INDEX($AA$104:AV$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F155+LookForwardPeriods),0,(AW$10=$F$103+$F155)*INDEX($AA$104:AW$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F155+LookForwardPeriods),0,(AX$10=$F$103+$F155)*INDEX($AA$104:AX$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F155+LookForwardPeriods),0,(AY$10=$F$103+$F155)*INDEX($AA$104:AY$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F155+LookForwardPeriods),0,(AZ$10=$F$103+$F155)*INDEX($AA$104:AZ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F155+LookForwardPeriods),0,(BA$10=$F$103+$F155)*INDEX($AA$104:BA$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F155+LookForwardPeriods),0,(BB$10=$F$103+$F155)*INDEX($AA$104:BB$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F155+LookForwardPeriods),0,(BC$10=$F$103+$F155)*INDEX($AA$104:BC$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F155+LookForwardPeriods),0,(BD$10=$F$103+$F155)*INDEX($AA$104:BD$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F155+LookForwardPeriods),0,(BE$10=$F$103+$F155)*INDEX($AA$104:BE$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F155+LookForwardPeriods),0,(BF$10=$F$103+$F155)*INDEX($AA$104:BF$104,$F155)*SignSwitch)","v":-605.86150785839288},{"$f":"IF(BG$10<=($F155+LookForwardPeriods),0,(BG$10=$F$103+$F155)*INDEX($AA$104:BG$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F155+LookForwardPeriods),0,(BH$10=$F$103+$F155)*INDEX($AA$104:BH$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F155+LookForwardPeriods),0,(BI$10=$F$103+$F155)*INDEX($AA$104:BI$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F155+LookForwardPeriods),0,(BJ$10=$F$103+$F155)*INDEX($AA$104:BJ$104,$F155)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 13 drawdowns",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-693.14092977949804,null,{"$f":"IF(AA$10<=($F156+LookForwardPeriods),0,(AA$10=$F$103+$F156)*INDEX($AA$104:AA$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F156+LookForwardPeriods),0,(AB$10=$F$103+$F156)*INDEX($AA$104:AB$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F156+LookForwardPeriods),0,(AC$10=$F$103+$F156)*INDEX($AA$104:AC$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F156+LookForwardPeriods),0,(AD$10=$F$103+$F156)*INDEX($AA$104:AD$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F156+LookForwardPeriods),0,(AE$10=$F$103+$F156)*INDEX($AA$104:AE$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F156+LookForwardPeriods),0,(AF$10=$F$103+$F156)*INDEX($AA$104:AF$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F156+LookForwardPeriods),0,(AG$10=$F$103+$F156)*INDEX($AA$104:AG$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F156+LookForwardPeriods),0,(AH$10=$F$103+$F156)*INDEX($AA$104:AH$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F156+LookForwardPeriods),0,(AI$10=$F$103+$F156)*INDEX($AA$104:AI$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F156+LookForwardPeriods),0,(AJ$10=$F$103+$F156)*INDEX($AA$104:AJ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F156+LookForwardPeriods),0,(AK$10=$F$103+$F156)*INDEX($AA$104:AK$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F156+LookForwardPeriods),0,(AL$10=$F$103+$F156)*INDEX($AA$104:AL$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F156+LookForwardPeriods),0,(AM$10=$F$103+$F156)*INDEX($AA$104:AM$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F156+LookForwardPeriods),0,(AN$10=$F$103+$F156)*INDEX($AA$104:AN$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F156+LookForwardPeriods),0,(AO$10=$F$103+$F156)*INDEX($AA$104:AO$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F156+LookForwardPeriods),0,(AP$10=$F$103+$F156)*INDEX($AA$104:AP$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F156+LookForwardPeriods),0,(AQ$10=$F$103+$F156)*INDEX($AA$104:AQ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F156+LookForwardPeriods),0,(AR$10=$F$103+$F156)*INDEX($AA$104:AR$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F156+LookForwardPeriods),0,(AS$10=$F$103+$F156)*INDEX($AA$104:AS$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F156+LookForwardPeriods),0,(AT$10=$F$103+$F156)*INDEX($AA$104:AT$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F156+LookForwardPeriods),0,(AU$10=$F$103+$F156)*INDEX($AA$104:AU$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F156+LookForwardPeriods),0,(AV$10=$F$103+$F156)*INDEX($AA$104:AV$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F156+LookForwardPeriods),0,(AW$10=$F$103+$F156)*INDEX($AA$104:AW$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F156+LookForwardPeriods),0,(AX$10=$F$103+$F156)*INDEX($AA$104:AX$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F156+LookForwardPeriods),0,(AY$10=$F$103+$F156)*INDEX($AA$104:AY$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F156+LookForwardPeriods),0,(AZ$10=$F$103+$F156)*INDEX($AA$104:AZ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F156+LookForwardPeriods),0,(BA$10=$F$103+$F156)*INDEX($AA$104:BA$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F156+LookForwardPeriods),0,(BB$10=$F$103+$F156)*INDEX($AA$104:BB$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F156+LookForwardPeriods),0,(BC$10=$F$103+$F156)*INDEX($AA$104:BC$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F156+LookForwardPeriods),0,(BD$10=$F$103+$F156)*INDEX($AA$104:BD$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F156+LookForwardPeriods),0,(BE$10=$F$103+$F156)*INDEX($AA$104:BE$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F156+LookForwardPeriods),0,(BF$10=$F$103+$F156)*INDEX($AA$104:BF$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F156+LookForwardPeriods),0,(BG$10=$F$103+$F156)*INDEX($AA$104:BG$104,$F156)*SignSwitch)","v":-693.14092977949804},{"$f":"IF(BH$10<=($F156+LookForwardPeriods),0,(BH$10=$F$103+$F156)*INDEX($AA$104:BH$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F156+LookForwardPeriods),0,(BI$10=$F$103+$F156)*INDEX($AA$104:BI$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F156+LookForwardPeriods),0,(BJ$10=$F$103+$F156)*INDEX($AA$104:BJ$104,$F156)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 14 drawdowns",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-764.06440778918,null,{"$f":"IF(AA$10<=($F157+LookForwardPeriods),0,(AA$10=$F$103+$F157)*INDEX($AA$104:AA$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F157+LookForwardPeriods),0,(AB$10=$F$103+$F157)*INDEX($AA$104:AB$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F157+LookForwardPeriods),0,(AC$10=$F$103+$F157)*INDEX($AA$104:AC$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F157+LookForwardPeriods),0,(AD$10=$F$103+$F157)*INDEX($AA$104:AD$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F157+LookForwardPeriods),0,(AE$10=$F$103+$F157)*INDEX($AA$104:AE$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F157+LookForwardPeriods),0,(AF$10=$F$103+$F157)*INDEX($AA$104:AF$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F157+LookForwardPeriods),0,(AG$10=$F$103+$F157)*INDEX($AA$104:AG$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F157+LookForwardPeriods),0,(AH$10=$F$103+$F157)*INDEX($AA$104:AH$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F157+LookForwardPeriods),0,(AI$10=$F$103+$F157)*INDEX($AA$104:AI$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F157+LookForwardPeriods),0,(AJ$10=$F$103+$F157)*INDEX($AA$104:AJ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F157+LookForwardPeriods),0,(AK$10=$F$103+$F157)*INDEX($AA$104:AK$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F157+LookForwardPeriods),0,(AL$10=$F$103+$F157)*INDEX($AA$104:AL$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F157+LookForwardPeriods),0,(AM$10=$F$103+$F157)*INDEX($AA$104:AM$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F157+LookForwardPeriods),0,(AN$10=$F$103+$F157)*INDEX($AA$104:AN$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F157+LookForwardPeriods),0,(AO$10=$F$103+$F157)*INDEX($AA$104:AO$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F157+LookForwardPeriods),0,(AP$10=$F$103+$F157)*INDEX($AA$104:AP$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F157+LookForwardPeriods),0,(AQ$10=$F$103+$F157)*INDEX($AA$104:AQ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F157+LookForwardPeriods),0,(AR$10=$F$103+$F157)*INDEX($AA$104:AR$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F157+LookForwardPeriods),0,(AS$10=$F$103+$F157)*INDEX($AA$104:AS$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F157+LookForwardPeriods),0,(AT$10=$F$103+$F157)*INDEX($AA$104:AT$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F157+LookForwardPeriods),0,(AU$10=$F$103+$F157)*INDEX($AA$104:AU$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F157+LookForwardPeriods),0,(AV$10=$F$103+$F157)*INDEX($AA$104:AV$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F157+LookForwardPeriods),0,(AW$10=$F$103+$F157)*INDEX($AA$104:AW$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F157+LookForwardPeriods),0,(AX$10=$F$103+$F157)*INDEX($AA$104:AX$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F157+LookForwardPeriods),0,(AY$10=$F$103+$F157)*INDEX($AA$104:AY$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F157+LookForwardPeriods),0,(AZ$10=$F$103+$F157)*INDEX($AA$104:AZ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F157+LookForwardPeriods),0,(BA$10=$F$103+$F157)*INDEX($AA$104:BA$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F157+LookForwardPeriods),0,(BB$10=$F$103+$F157)*INDEX($AA$104:BB$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F157+LookForwardPeriods),0,(BC$10=$F$103+$F157)*INDEX($AA$104:BC$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F157+LookForwardPeriods),0,(BD$10=$F$103+$F157)*INDEX($AA$104:BD$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F157+LookForwardPeriods),0,(BE$10=$F$103+$F157)*INDEX($AA$104:BE$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F157+LookForwardPeriods),0,(BF$10=$F$103+$F157)*INDEX($AA$104:BF$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F157+LookForwardPeriods),0,(BG$10=$F$103+$F157)*INDEX($AA$104:BG$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F157+LookForwardPeriods),0,(BH$10=$F$103+$F157)*INDEX($AA$104:BH$104,$F157)*SignSwitch)","v":-764.06440778918},{"$f":"IF(BI$10<=($F157+LookForwardPeriods),0,(BI$10=$F$103+$F157)*INDEX($AA$104:BI$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F157+LookForwardPeriods),0,(BJ$10=$F$103+$F157)*INDEX($AA$104:BJ$104,$F157)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 15 drawdowns",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-765.37112543453964,null,{"$f":"IF(AA$10<=($F158+LookForwardPeriods),0,(AA$10=$F$103+$F158)*INDEX($AA$104:AA$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F158+LookForwardPeriods),0,(AB$10=$F$103+$F158)*INDEX($AA$104:AB$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F158+LookForwardPeriods),0,(AC$10=$F$103+$F158)*INDEX($AA$104:AC$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F158+LookForwardPeriods),0,(AD$10=$F$103+$F158)*INDEX($AA$104:AD$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F158+LookForwardPeriods),0,(AE$10=$F$103+$F158)*INDEX($AA$104:AE$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F158+LookForwardPeriods),0,(AF$10=$F$103+$F158)*INDEX($AA$104:AF$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F158+LookForwardPeriods),0,(AG$10=$F$103+$F158)*INDEX($AA$104:AG$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F158+LookForwardPeriods),0,(AH$10=$F$103+$F158)*INDEX($AA$104:AH$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F158+LookForwardPeriods),0,(AI$10=$F$103+$F158)*INDEX($AA$104:AI$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F158+LookForwardPeriods),0,(AJ$10=$F$103+$F158)*INDEX($AA$104:AJ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F158+LookForwardPeriods),0,(AK$10=$F$103+$F158)*INDEX($AA$104:AK$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F158+LookForwardPeriods),0,(AL$10=$F$103+$F158)*INDEX($AA$104:AL$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F158+LookForwardPeriods),0,(AM$10=$F$103+$F158)*INDEX($AA$104:AM$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F158+LookForwardPeriods),0,(AN$10=$F$103+$F158)*INDEX($AA$104:AN$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F158+LookForwardPeriods),0,(AO$10=$F$103+$F158)*INDEX($AA$104:AO$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F158+LookForwardPeriods),0,(AP$10=$F$103+$F158)*INDEX($AA$104:AP$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F158+LookForwardPeriods),0,(AQ$10=$F$103+$F158)*INDEX($AA$104:AQ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F158+LookForwardPeriods),0,(AR$10=$F$103+$F158)*INDEX($AA$104:AR$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F158+LookForwardPeriods),0,(AS$10=$F$103+$F158)*INDEX($AA$104:AS$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F158+LookForwardPeriods),0,(AT$10=$F$103+$F158)*INDEX($AA$104:AT$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F158+LookForwardPeriods),0,(AU$10=$F$103+$F158)*INDEX($AA$104:AU$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F158+LookForwardPeriods),0,(AV$10=$F$103+$F158)*INDEX($AA$104:AV$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F158+LookForwardPeriods),0,(AW$10=$F$103+$F158)*INDEX($AA$104:AW$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F158+LookForwardPeriods),0,(AX$10=$F$103+$F158)*INDEX($AA$104:AX$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F158+LookForwardPeriods),0,(AY$10=$F$103+$F158)*INDEX($AA$104:AY$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F158+LookForwardPeriods),0,(AZ$10=$F$103+$F158)*INDEX($AA$104:AZ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F158+LookForwardPeriods),0,(BA$10=$F$103+$F158)*INDEX($AA$104:BA$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F158+LookForwardPeriods),0,(BB$10=$F$103+$F158)*INDEX($AA$104:BB$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F158+LookForwardPeriods),0,(BC$10=$F$103+$F158)*INDEX($AA$104:BC$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F158+LookForwardPeriods),0,(BD$10=$F$103+$F158)*INDEX($AA$104:BD$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F158+LookForwardPeriods),0,(BE$10=$F$103+$F158)*INDEX($AA$104:BE$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F158+LookForwardPeriods),0,(BF$10=$F$103+$F158)*INDEX($AA$104:BF$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F158+LookForwardPeriods),0,(BG$10=$F$103+$F158)*INDEX($AA$104:BG$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F158+LookForwardPeriods),0,(BH$10=$F$103+$F158)*INDEX($AA$104:BH$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F158+LookForwardPeriods),0,(BI$10=$F$103+$F158)*INDEX($AA$104:BI$104,$F158)*SignSwitch)","v":-765.37112543453964},{"$f":"IF(BJ$10<=($F158+LookForwardPeriods),0,(BJ$10=$F$103+$F158)*INDEX($AA$104:BJ$104,$F158)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 16 drawdowns",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-864.90608652725314,null,{"$f":"IF(AA$10<=($F159+LookForwardPeriods),0,(AA$10=$F$103+$F159)*INDEX($AA$104:AA$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F159+LookForwardPeriods),0,(AB$10=$F$103+$F159)*INDEX($AA$104:AB$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F159+LookForwardPeriods),0,(AC$10=$F$103+$F159)*INDEX($AA$104:AC$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F159+LookForwardPeriods),0,(AD$10=$F$103+$F159)*INDEX($AA$104:AD$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F159+LookForwardPeriods),0,(AE$10=$F$103+$F159)*INDEX($AA$104:AE$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F159+LookForwardPeriods),0,(AF$10=$F$103+$F159)*INDEX($AA$104:AF$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F159+LookForwardPeriods),0,(AG$10=$F$103+$F159)*INDEX($AA$104:AG$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F159+LookForwardPeriods),0,(AH$10=$F$103+$F159)*INDEX($AA$104:AH$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F159+LookForwardPeriods),0,(AI$10=$F$103+$F159)*INDEX($AA$104:AI$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F159+LookForwardPeriods),0,(AJ$10=$F$103+$F159)*INDEX($AA$104:AJ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F159+LookForwardPeriods),0,(AK$10=$F$103+$F159)*INDEX($AA$104:AK$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F159+LookForwardPeriods),0,(AL$10=$F$103+$F159)*INDEX($AA$104:AL$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F159+LookForwardPeriods),0,(AM$10=$F$103+$F159)*INDEX($AA$104:AM$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F159+LookForwardPeriods),0,(AN$10=$F$103+$F159)*INDEX($AA$104:AN$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F159+LookForwardPeriods),0,(AO$10=$F$103+$F159)*INDEX($AA$104:AO$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F159+LookForwardPeriods),0,(AP$10=$F$103+$F159)*INDEX($AA$104:AP$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F159+LookForwardPeriods),0,(AQ$10=$F$103+$F159)*INDEX($AA$104:AQ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F159+LookForwardPeriods),0,(AR$10=$F$103+$F159)*INDEX($AA$104:AR$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F159+LookForwardPeriods),0,(AS$10=$F$103+$F159)*INDEX($AA$104:AS$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F159+LookForwardPeriods),0,(AT$10=$F$103+$F159)*INDEX($AA$104:AT$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F159+LookForwardPeriods),0,(AU$10=$F$103+$F159)*INDEX($AA$104:AU$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F159+LookForwardPeriods),0,(AV$10=$F$103+$F159)*INDEX($AA$104:AV$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F159+LookForwardPeriods),0,(AW$10=$F$103+$F159)*INDEX($AA$104:AW$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F159+LookForwardPeriods),0,(AX$10=$F$103+$F159)*INDEX($AA$104:AX$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F159+LookForwardPeriods),0,(AY$10=$F$103+$F159)*INDEX($AA$104:AY$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F159+LookForwardPeriods),0,(AZ$10=$F$103+$F159)*INDEX($AA$104:AZ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F159+LookForwardPeriods),0,(BA$10=$F$103+$F159)*INDEX($AA$104:BA$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F159+LookForwardPeriods),0,(BB$10=$F$103+$F159)*INDEX($AA$104:BB$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F159+LookForwardPeriods),0,(BC$10=$F$103+$F159)*INDEX($AA$104:BC$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F159+LookForwardPeriods),0,(BD$10=$F$103+$F159)*INDEX($AA$104:BD$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F159+LookForwardPeriods),0,(BE$10=$F$103+$F159)*INDEX($AA$104:BE$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F159+LookForwardPeriods),0,(BF$10=$F$103+$F159)*INDEX($AA$104:BF$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F159+LookForwardPeriods),0,(BG$10=$F$103+$F159)*INDEX($AA$104:BG$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F159+LookForwardPeriods),0,(BH$10=$F$103+$F159)*INDEX($AA$104:BH$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F159+LookForwardPeriods),0,(BI$10=$F$103+$F159)*INDEX($AA$104:BI$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F159+LookForwardPeriods),0,(BJ$10=$F$103+$F159)*INDEX($AA$104:BJ$104,$F159)*SignSwitch)","v":-864.90608652725314}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 17 drawdowns",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F160+LookForwardPeriods),0,(AA$10=$F$103+$F160)*INDEX($AA$104:AA$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F160+LookForwardPeriods),0,(AB$10=$F$103+$F160)*INDEX($AA$104:AB$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F160+LookForwardPeriods),0,(AC$10=$F$103+$F160)*INDEX($AA$104:AC$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F160+LookForwardPeriods),0,(AD$10=$F$103+$F160)*INDEX($AA$104:AD$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F160+LookForwardPeriods),0,(AE$10=$F$103+$F160)*INDEX($AA$104:AE$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F160+LookForwardPeriods),0,(AF$10=$F$103+$F160)*INDEX($AA$104:AF$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F160+LookForwardPeriods),0,(AG$10=$F$103+$F160)*INDEX($AA$104:AG$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F160+LookForwardPeriods),0,(AH$10=$F$103+$F160)*INDEX($AA$104:AH$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F160+LookForwardPeriods),0,(AI$10=$F$103+$F160)*INDEX($AA$104:AI$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F160+LookForwardPeriods),0,(AJ$10=$F$103+$F160)*INDEX($AA$104:AJ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F160+LookForwardPeriods),0,(AK$10=$F$103+$F160)*INDEX($AA$104:AK$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F160+LookForwardPeriods),0,(AL$10=$F$103+$F160)*INDEX($AA$104:AL$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F160+LookForwardPeriods),0,(AM$10=$F$103+$F160)*INDEX($AA$104:AM$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F160+LookForwardPeriods),0,(AN$10=$F$103+$F160)*INDEX($AA$104:AN$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F160+LookForwardPeriods),0,(AO$10=$F$103+$F160)*INDEX($AA$104:AO$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F160+LookForwardPeriods),0,(AP$10=$F$103+$F160)*INDEX($AA$104:AP$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F160+LookForwardPeriods),0,(AQ$10=$F$103+$F160)*INDEX($AA$104:AQ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F160+LookForwardPeriods),0,(AR$10=$F$103+$F160)*INDEX($AA$104:AR$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F160+LookForwardPeriods),0,(AS$10=$F$103+$F160)*INDEX($AA$104:AS$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F160+LookForwardPeriods),0,(AT$10=$F$103+$F160)*INDEX($AA$104:AT$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F160+LookForwardPeriods),0,(AU$10=$F$103+$F160)*INDEX($AA$104:AU$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F160+LookForwardPeriods),0,(AV$10=$F$103+$F160)*INDEX($AA$104:AV$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F160+LookForwardPeriods),0,(AW$10=$F$103+$F160)*INDEX($AA$104:AW$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F160+LookForwardPeriods),0,(AX$10=$F$103+$F160)*INDEX($AA$104:AX$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F160+LookForwardPeriods),0,(AY$10=$F$103+$F160)*INDEX($AA$104:AY$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F160+LookForwardPeriods),0,(AZ$10=$F$103+$F160)*INDEX($AA$104:AZ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F160+LookForwardPeriods),0,(BA$10=$F$103+$F160)*INDEX($AA$104:BA$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F160+LookForwardPeriods),0,(BB$10=$F$103+$F160)*INDEX($AA$104:BB$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F160+LookForwardPeriods),0,(BC$10=$F$103+$F160)*INDEX($AA$104:BC$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F160+LookForwardPeriods),0,(BD$10=$F$103+$F160)*INDEX($AA$104:BD$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F160+LookForwardPeriods),0,(BE$10=$F$103+$F160)*INDEX($AA$104:BE$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F160+LookForwardPeriods),0,(BF$10=$F$103+$F160)*INDEX($AA$104:BF$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F160+LookForwardPeriods),0,(BG$10=$F$103+$F160)*INDEX($AA$104:BG$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F160+LookForwardPeriods),0,(BH$10=$F$103+$F160)*INDEX($AA$104:BH$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F160+LookForwardPeriods),0,(BI$10=$F$103+$F160)*INDEX($AA$104:BI$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F160+LookForwardPeriods),0,(BJ$10=$F$103+$F160)*INDEX($AA$104:BJ$104,$F160)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 18 drawdowns",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F161+LookForwardPeriods),0,(AA$10=$F$103+$F161)*INDEX($AA$104:AA$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F161+LookForwardPeriods),0,(AB$10=$F$103+$F161)*INDEX($AA$104:AB$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F161+LookForwardPeriods),0,(AC$10=$F$103+$F161)*INDEX($AA$104:AC$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F161+LookForwardPeriods),0,(AD$10=$F$103+$F161)*INDEX($AA$104:AD$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F161+LookForwardPeriods),0,(AE$10=$F$103+$F161)*INDEX($AA$104:AE$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F161+LookForwardPeriods),0,(AF$10=$F$103+$F161)*INDEX($AA$104:AF$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F161+LookForwardPeriods),0,(AG$10=$F$103+$F161)*INDEX($AA$104:AG$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F161+LookForwardPeriods),0,(AH$10=$F$103+$F161)*INDEX($AA$104:AH$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F161+LookForwardPeriods),0,(AI$10=$F$103+$F161)*INDEX($AA$104:AI$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F161+LookForwardPeriods),0,(AJ$10=$F$103+$F161)*INDEX($AA$104:AJ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F161+LookForwardPeriods),0,(AK$10=$F$103+$F161)*INDEX($AA$104:AK$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F161+LookForwardPeriods),0,(AL$10=$F$103+$F161)*INDEX($AA$104:AL$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F161+LookForwardPeriods),0,(AM$10=$F$103+$F161)*INDEX($AA$104:AM$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F161+LookForwardPeriods),0,(AN$10=$F$103+$F161)*INDEX($AA$104:AN$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F161+LookForwardPeriods),0,(AO$10=$F$103+$F161)*INDEX($AA$104:AO$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F161+LookForwardPeriods),0,(AP$10=$F$103+$F161)*INDEX($AA$104:AP$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F161+LookForwardPeriods),0,(AQ$10=$F$103+$F161)*INDEX($AA$104:AQ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F161+LookForwardPeriods),0,(AR$10=$F$103+$F161)*INDEX($AA$104:AR$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F161+LookForwardPeriods),0,(AS$10=$F$103+$F161)*INDEX($AA$104:AS$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F161+LookForwardPeriods),0,(AT$10=$F$103+$F161)*INDEX($AA$104:AT$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F161+LookForwardPeriods),0,(AU$10=$F$103+$F161)*INDEX($AA$104:AU$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F161+LookForwardPeriods),0,(AV$10=$F$103+$F161)*INDEX($AA$104:AV$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F161+LookForwardPeriods),0,(AW$10=$F$103+$F161)*INDEX($AA$104:AW$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F161+LookForwardPeriods),0,(AX$10=$F$103+$F161)*INDEX($AA$104:AX$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F161+LookForwardPeriods),0,(AY$10=$F$103+$F161)*INDEX($AA$104:AY$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F161+LookForwardPeriods),0,(AZ$10=$F$103+$F161)*INDEX($AA$104:AZ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F161+LookForwardPeriods),0,(BA$10=$F$103+$F161)*INDEX($AA$104:BA$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F161+LookForwardPeriods),0,(BB$10=$F$103+$F161)*INDEX($AA$104:BB$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F161+LookForwardPeriods),0,(BC$10=$F$103+$F161)*INDEX($AA$104:BC$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F161+LookForwardPeriods),0,(BD$10=$F$103+$F161)*INDEX($AA$104:BD$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F161+LookForwardPeriods),0,(BE$10=$F$103+$F161)*INDEX($AA$104:BE$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F161+LookForwardPeriods),0,(BF$10=$F$103+$F161)*INDEX($AA$104:BF$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F161+LookForwardPeriods),0,(BG$10=$F$103+$F161)*INDEX($AA$104:BG$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F161+LookForwardPeriods),0,(BH$10=$F$103+$F161)*INDEX($AA$104:BH$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F161+LookForwardPeriods),0,(BI$10=$F$103+$F161)*INDEX($AA$104:BI$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F161+LookForwardPeriods),0,(BJ$10=$F$103+$F161)*INDEX($AA$104:BJ$104,$F161)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 19 drawdowns",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F162+LookForwardPeriods),0,(AA$10=$F$103+$F162)*INDEX($AA$104:AA$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F162+LookForwardPeriods),0,(AB$10=$F$103+$F162)*INDEX($AA$104:AB$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F162+LookForwardPeriods),0,(AC$10=$F$103+$F162)*INDEX($AA$104:AC$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F162+LookForwardPeriods),0,(AD$10=$F$103+$F162)*INDEX($AA$104:AD$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F162+LookForwardPeriods),0,(AE$10=$F$103+$F162)*INDEX($AA$104:AE$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F162+LookForwardPeriods),0,(AF$10=$F$103+$F162)*INDEX($AA$104:AF$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F162+LookForwardPeriods),0,(AG$10=$F$103+$F162)*INDEX($AA$104:AG$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F162+LookForwardPeriods),0,(AH$10=$F$103+$F162)*INDEX($AA$104:AH$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F162+LookForwardPeriods),0,(AI$10=$F$103+$F162)*INDEX($AA$104:AI$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F162+LookForwardPeriods),0,(AJ$10=$F$103+$F162)*INDEX($AA$104:AJ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F162+LookForwardPeriods),0,(AK$10=$F$103+$F162)*INDEX($AA$104:AK$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F162+LookForwardPeriods),0,(AL$10=$F$103+$F162)*INDEX($AA$104:AL$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F162+LookForwardPeriods),0,(AM$10=$F$103+$F162)*INDEX($AA$104:AM$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F162+LookForwardPeriods),0,(AN$10=$F$103+$F162)*INDEX($AA$104:AN$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F162+LookForwardPeriods),0,(AO$10=$F$103+$F162)*INDEX($AA$104:AO$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F162+LookForwardPeriods),0,(AP$10=$F$103+$F162)*INDEX($AA$104:AP$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F162+LookForwardPeriods),0,(AQ$10=$F$103+$F162)*INDEX($AA$104:AQ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F162+LookForwardPeriods),0,(AR$10=$F$103+$F162)*INDEX($AA$104:AR$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F162+LookForwardPeriods),0,(AS$10=$F$103+$F162)*INDEX($AA$104:AS$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F162+LookForwardPeriods),0,(AT$10=$F$103+$F162)*INDEX($AA$104:AT$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F162+LookForwardPeriods),0,(AU$10=$F$103+$F162)*INDEX($AA$104:AU$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F162+LookForwardPeriods),0,(AV$10=$F$103+$F162)*INDEX($AA$104:AV$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F162+LookForwardPeriods),0,(AW$10=$F$103+$F162)*INDEX($AA$104:AW$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F162+LookForwardPeriods),0,(AX$10=$F$103+$F162)*INDEX($AA$104:AX$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F162+LookForwardPeriods),0,(AY$10=$F$103+$F162)*INDEX($AA$104:AY$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F162+LookForwardPeriods),0,(AZ$10=$F$103+$F162)*INDEX($AA$104:AZ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F162+LookForwardPeriods),0,(BA$10=$F$103+$F162)*INDEX($AA$104:BA$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F162+LookForwardPeriods),0,(BB$10=$F$103+$F162)*INDEX($AA$104:BB$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F162+LookForwardPeriods),0,(BC$10=$F$103+$F162)*INDEX($AA$104:BC$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F162+LookForwardPeriods),0,(BD$10=$F$103+$F162)*INDEX($AA$104:BD$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F162+LookForwardPeriods),0,(BE$10=$F$103+$F162)*INDEX($AA$104:BE$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F162+LookForwardPeriods),0,(BF$10=$F$103+$F162)*INDEX($AA$104:BF$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F162+LookForwardPeriods),0,(BG$10=$F$103+$F162)*INDEX($AA$104:BG$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F162+LookForwardPeriods),0,(BH$10=$F$103+$F162)*INDEX($AA$104:BH$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F162+LookForwardPeriods),0,(BI$10=$F$103+$F162)*INDEX($AA$104:BI$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F162+LookForwardPeriods),0,(BJ$10=$F$103+$F162)*INDEX($AA$104:BJ$104,$F162)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 20 drawdowns",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F163+LookForwardPeriods),0,(AA$10=$F$103+$F163)*INDEX($AA$104:AA$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F163+LookForwardPeriods),0,(AB$10=$F$103+$F163)*INDEX($AA$104:AB$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F163+LookForwardPeriods),0,(AC$10=$F$103+$F163)*INDEX($AA$104:AC$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F163+LookForwardPeriods),0,(AD$10=$F$103+$F163)*INDEX($AA$104:AD$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F163+LookForwardPeriods),0,(AE$10=$F$103+$F163)*INDEX($AA$104:AE$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F163+LookForwardPeriods),0,(AF$10=$F$103+$F163)*INDEX($AA$104:AF$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F163+LookForwardPeriods),0,(AG$10=$F$103+$F163)*INDEX($AA$104:AG$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F163+LookForwardPeriods),0,(AH$10=$F$103+$F163)*INDEX($AA$104:AH$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F163+LookForwardPeriods),0,(AI$10=$F$103+$F163)*INDEX($AA$104:AI$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F163+LookForwardPeriods),0,(AJ$10=$F$103+$F163)*INDEX($AA$104:AJ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F163+LookForwardPeriods),0,(AK$10=$F$103+$F163)*INDEX($AA$104:AK$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F163+LookForwardPeriods),0,(AL$10=$F$103+$F163)*INDEX($AA$104:AL$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F163+LookForwardPeriods),0,(AM$10=$F$103+$F163)*INDEX($AA$104:AM$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F163+LookForwardPeriods),0,(AN$10=$F$103+$F163)*INDEX($AA$104:AN$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F163+LookForwardPeriods),0,(AO$10=$F$103+$F163)*INDEX($AA$104:AO$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F163+LookForwardPeriods),0,(AP$10=$F$103+$F163)*INDEX($AA$104:AP$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F163+LookForwardPeriods),0,(AQ$10=$F$103+$F163)*INDEX($AA$104:AQ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F163+LookForwardPeriods),0,(AR$10=$F$103+$F163)*INDEX($AA$104:AR$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F163+LookForwardPeriods),0,(AS$10=$F$103+$F163)*INDEX($AA$104:AS$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F163+LookForwardPeriods),0,(AT$10=$F$103+$F163)*INDEX($AA$104:AT$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F163+LookForwardPeriods),0,(AU$10=$F$103+$F163)*INDEX($AA$104:AU$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F163+LookForwardPeriods),0,(AV$10=$F$103+$F163)*INDEX($AA$104:AV$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F163+LookForwardPeriods),0,(AW$10=$F$103+$F163)*INDEX($AA$104:AW$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F163+LookForwardPeriods),0,(AX$10=$F$103+$F163)*INDEX($AA$104:AX$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F163+LookForwardPeriods),0,(AY$10=$F$103+$F163)*INDEX($AA$104:AY$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F163+LookForwardPeriods),0,(AZ$10=$F$103+$F163)*INDEX($AA$104:AZ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F163+LookForwardPeriods),0,(BA$10=$F$103+$F163)*INDEX($AA$104:BA$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F163+LookForwardPeriods),0,(BB$10=$F$103+$F163)*INDEX($AA$104:BB$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F163+LookForwardPeriods),0,(BC$10=$F$103+$F163)*INDEX($AA$104:BC$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F163+LookForwardPeriods),0,(BD$10=$F$103+$F163)*INDEX($AA$104:BD$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F163+LookForwardPeriods),0,(BE$10=$F$103+$F163)*INDEX($AA$104:BE$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F163+LookForwardPeriods),0,(BF$10=$F$103+$F163)*INDEX($AA$104:BF$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F163+LookForwardPeriods),0,(BG$10=$F$103+$F163)*INDEX($AA$104:BG$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F163+LookForwardPeriods),0,(BH$10=$F$103+$F163)*INDEX($AA$104:BH$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F163+LookForwardPeriods),0,(BI$10=$F$103+$F163)*INDEX($AA$104:BI$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F163+LookForwardPeriods),0,(BJ$10=$F$103+$F163)*INDEX($AA$104:BJ$104,$F163)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 21 drawdowns",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F164+LookForwardPeriods),0,(AA$10=$F$103+$F164)*INDEX($AA$104:AA$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F164+LookForwardPeriods),0,(AB$10=$F$103+$F164)*INDEX($AA$104:AB$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F164+LookForwardPeriods),0,(AC$10=$F$103+$F164)*INDEX($AA$104:AC$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F164+LookForwardPeriods),0,(AD$10=$F$103+$F164)*INDEX($AA$104:AD$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F164+LookForwardPeriods),0,(AE$10=$F$103+$F164)*INDEX($AA$104:AE$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F164+LookForwardPeriods),0,(AF$10=$F$103+$F164)*INDEX($AA$104:AF$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F164+LookForwardPeriods),0,(AG$10=$F$103+$F164)*INDEX($AA$104:AG$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F164+LookForwardPeriods),0,(AH$10=$F$103+$F164)*INDEX($AA$104:AH$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F164+LookForwardPeriods),0,(AI$10=$F$103+$F164)*INDEX($AA$104:AI$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F164+LookForwardPeriods),0,(AJ$10=$F$103+$F164)*INDEX($AA$104:AJ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F164+LookForwardPeriods),0,(AK$10=$F$103+$F164)*INDEX($AA$104:AK$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F164+LookForwardPeriods),0,(AL$10=$F$103+$F164)*INDEX($AA$104:AL$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F164+LookForwardPeriods),0,(AM$10=$F$103+$F164)*INDEX($AA$104:AM$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F164+LookForwardPeriods),0,(AN$10=$F$103+$F164)*INDEX($AA$104:AN$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F164+LookForwardPeriods),0,(AO$10=$F$103+$F164)*INDEX($AA$104:AO$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F164+LookForwardPeriods),0,(AP$10=$F$103+$F164)*INDEX($AA$104:AP$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F164+LookForwardPeriods),0,(AQ$10=$F$103+$F164)*INDEX($AA$104:AQ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F164+LookForwardPeriods),0,(AR$10=$F$103+$F164)*INDEX($AA$104:AR$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F164+LookForwardPeriods),0,(AS$10=$F$103+$F164)*INDEX($AA$104:AS$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F164+LookForwardPeriods),0,(AT$10=$F$103+$F164)*INDEX($AA$104:AT$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F164+LookForwardPeriods),0,(AU$10=$F$103+$F164)*INDEX($AA$104:AU$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F164+LookForwardPeriods),0,(AV$10=$F$103+$F164)*INDEX($AA$104:AV$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F164+LookForwardPeriods),0,(AW$10=$F$103+$F164)*INDEX($AA$104:AW$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F164+LookForwardPeriods),0,(AX$10=$F$103+$F164)*INDEX($AA$104:AX$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F164+LookForwardPeriods),0,(AY$10=$F$103+$F164)*INDEX($AA$104:AY$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F164+LookForwardPeriods),0,(AZ$10=$F$103+$F164)*INDEX($AA$104:AZ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F164+LookForwardPeriods),0,(BA$10=$F$103+$F164)*INDEX($AA$104:BA$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F164+LookForwardPeriods),0,(BB$10=$F$103+$F164)*INDEX($AA$104:BB$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F164+LookForwardPeriods),0,(BC$10=$F$103+$F164)*INDEX($AA$104:BC$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F164+LookForwardPeriods),0,(BD$10=$F$103+$F164)*INDEX($AA$104:BD$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F164+LookForwardPeriods),0,(BE$10=$F$103+$F164)*INDEX($AA$104:BE$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F164+LookForwardPeriods),0,(BF$10=$F$103+$F164)*INDEX($AA$104:BF$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F164+LookForwardPeriods),0,(BG$10=$F$103+$F164)*INDEX($AA$104:BG$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F164+LookForwardPeriods),0,(BH$10=$F$103+$F164)*INDEX($AA$104:BH$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F164+LookForwardPeriods),0,(BI$10=$F$103+$F164)*INDEX($AA$104:BI$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F164+LookForwardPeriods),0,(BJ$10=$F$103+$F164)*INDEX($AA$104:BJ$104,$F164)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 22 drawdowns",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F165+LookForwardPeriods),0,(AA$10=$F$103+$F165)*INDEX($AA$104:AA$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F165+LookForwardPeriods),0,(AB$10=$F$103+$F165)*INDEX($AA$104:AB$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F165+LookForwardPeriods),0,(AC$10=$F$103+$F165)*INDEX($AA$104:AC$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F165+LookForwardPeriods),0,(AD$10=$F$103+$F165)*INDEX($AA$104:AD$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F165+LookForwardPeriods),0,(AE$10=$F$103+$F165)*INDEX($AA$104:AE$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F165+LookForwardPeriods),0,(AF$10=$F$103+$F165)*INDEX($AA$104:AF$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F165+LookForwardPeriods),0,(AG$10=$F$103+$F165)*INDEX($AA$104:AG$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F165+LookForwardPeriods),0,(AH$10=$F$103+$F165)*INDEX($AA$104:AH$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F165+LookForwardPeriods),0,(AI$10=$F$103+$F165)*INDEX($AA$104:AI$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F165+LookForwardPeriods),0,(AJ$10=$F$103+$F165)*INDEX($AA$104:AJ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F165+LookForwardPeriods),0,(AK$10=$F$103+$F165)*INDEX($AA$104:AK$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F165+LookForwardPeriods),0,(AL$10=$F$103+$F165)*INDEX($AA$104:AL$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F165+LookForwardPeriods),0,(AM$10=$F$103+$F165)*INDEX($AA$104:AM$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F165+LookForwardPeriods),0,(AN$10=$F$103+$F165)*INDEX($AA$104:AN$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F165+LookForwardPeriods),0,(AO$10=$F$103+$F165)*INDEX($AA$104:AO$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F165+LookForwardPeriods),0,(AP$10=$F$103+$F165)*INDEX($AA$104:AP$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F165+LookForwardPeriods),0,(AQ$10=$F$103+$F165)*INDEX($AA$104:AQ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F165+LookForwardPeriods),0,(AR$10=$F$103+$F165)*INDEX($AA$104:AR$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F165+LookForwardPeriods),0,(AS$10=$F$103+$F165)*INDEX($AA$104:AS$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F165+LookForwardPeriods),0,(AT$10=$F$103+$F165)*INDEX($AA$104:AT$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F165+LookForwardPeriods),0,(AU$10=$F$103+$F165)*INDEX($AA$104:AU$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F165+LookForwardPeriods),0,(AV$10=$F$103+$F165)*INDEX($AA$104:AV$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F165+LookForwardPeriods),0,(AW$10=$F$103+$F165)*INDEX($AA$104:AW$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F165+LookForwardPeriods),0,(AX$10=$F$103+$F165)*INDEX($AA$104:AX$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F165+LookForwardPeriods),0,(AY$10=$F$103+$F165)*INDEX($AA$104:AY$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F165+LookForwardPeriods),0,(AZ$10=$F$103+$F165)*INDEX($AA$104:AZ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F165+LookForwardPeriods),0,(BA$10=$F$103+$F165)*INDEX($AA$104:BA$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F165+LookForwardPeriods),0,(BB$10=$F$103+$F165)*INDEX($AA$104:BB$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F165+LookForwardPeriods),0,(BC$10=$F$103+$F165)*INDEX($AA$104:BC$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F165+LookForwardPeriods),0,(BD$10=$F$103+$F165)*INDEX($AA$104:BD$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F165+LookForwardPeriods),0,(BE$10=$F$103+$F165)*INDEX($AA$104:BE$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F165+LookForwardPeriods),0,(BF$10=$F$103+$F165)*INDEX($AA$104:BF$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F165+LookForwardPeriods),0,(BG$10=$F$103+$F165)*INDEX($AA$104:BG$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F165+LookForwardPeriods),0,(BH$10=$F$103+$F165)*INDEX($AA$104:BH$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F165+LookForwardPeriods),0,(BI$10=$F$103+$F165)*INDEX($AA$104:BI$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F165+LookForwardPeriods),0,(BJ$10=$F$103+$F165)*INDEX($AA$104:BJ$104,$F165)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 23 drawdowns",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F166+LookForwardPeriods),0,(AA$10=$F$103+$F166)*INDEX($AA$104:AA$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F166+LookForwardPeriods),0,(AB$10=$F$103+$F166)*INDEX($AA$104:AB$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F166+LookForwardPeriods),0,(AC$10=$F$103+$F166)*INDEX($AA$104:AC$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F166+LookForwardPeriods),0,(AD$10=$F$103+$F166)*INDEX($AA$104:AD$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F166+LookForwardPeriods),0,(AE$10=$F$103+$F166)*INDEX($AA$104:AE$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F166+LookForwardPeriods),0,(AF$10=$F$103+$F166)*INDEX($AA$104:AF$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F166+LookForwardPeriods),0,(AG$10=$F$103+$F166)*INDEX($AA$104:AG$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F166+LookForwardPeriods),0,(AH$10=$F$103+$F166)*INDEX($AA$104:AH$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F166+LookForwardPeriods),0,(AI$10=$F$103+$F166)*INDEX($AA$104:AI$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F166+LookForwardPeriods),0,(AJ$10=$F$103+$F166)*INDEX($AA$104:AJ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F166+LookForwardPeriods),0,(AK$10=$F$103+$F166)*INDEX($AA$104:AK$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F166+LookForwardPeriods),0,(AL$10=$F$103+$F166)*INDEX($AA$104:AL$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F166+LookForwardPeriods),0,(AM$10=$F$103+$F166)*INDEX($AA$104:AM$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F166+LookForwardPeriods),0,(AN$10=$F$103+$F166)*INDEX($AA$104:AN$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F166+LookForwardPeriods),0,(AO$10=$F$103+$F166)*INDEX($AA$104:AO$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F166+LookForwardPeriods),0,(AP$10=$F$103+$F166)*INDEX($AA$104:AP$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F166+LookForwardPeriods),0,(AQ$10=$F$103+$F166)*INDEX($AA$104:AQ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F166+LookForwardPeriods),0,(AR$10=$F$103+$F166)*INDEX($AA$104:AR$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F166+LookForwardPeriods),0,(AS$10=$F$103+$F166)*INDEX($AA$104:AS$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F166+LookForwardPeriods),0,(AT$10=$F$103+$F166)*INDEX($AA$104:AT$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F166+LookForwardPeriods),0,(AU$10=$F$103+$F166)*INDEX($AA$104:AU$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F166+LookForwardPeriods),0,(AV$10=$F$103+$F166)*INDEX($AA$104:AV$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F166+LookForwardPeriods),0,(AW$10=$F$103+$F166)*INDEX($AA$104:AW$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F166+LookForwardPeriods),0,(AX$10=$F$103+$F166)*INDEX($AA$104:AX$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F166+LookForwardPeriods),0,(AY$10=$F$103+$F166)*INDEX($AA$104:AY$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F166+LookForwardPeriods),0,(AZ$10=$F$103+$F166)*INDEX($AA$104:AZ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F166+LookForwardPeriods),0,(BA$10=$F$103+$F166)*INDEX($AA$104:BA$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F166+LookForwardPeriods),0,(BB$10=$F$103+$F166)*INDEX($AA$104:BB$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F166+LookForwardPeriods),0,(BC$10=$F$103+$F166)*INDEX($AA$104:BC$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F166+LookForwardPeriods),0,(BD$10=$F$103+$F166)*INDEX($AA$104:BD$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F166+LookForwardPeriods),0,(BE$10=$F$103+$F166)*INDEX($AA$104:BE$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F166+LookForwardPeriods),0,(BF$10=$F$103+$F166)*INDEX($AA$104:BF$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F166+LookForwardPeriods),0,(BG$10=$F$103+$F166)*INDEX($AA$104:BG$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F166+LookForwardPeriods),0,(BH$10=$F$103+$F166)*INDEX($AA$104:BH$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F166+LookForwardPeriods),0,(BI$10=$F$103+$F166)*INDEX($AA$104:BI$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F166+LookForwardPeriods),0,(BJ$10=$F$103+$F166)*INDEX($AA$104:BJ$104,$F166)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 24 drawdowns",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F167+LookForwardPeriods),0,(AA$10=$F$103+$F167)*INDEX($AA$104:AA$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F167+LookForwardPeriods),0,(AB$10=$F$103+$F167)*INDEX($AA$104:AB$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F167+LookForwardPeriods),0,(AC$10=$F$103+$F167)*INDEX($AA$104:AC$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F167+LookForwardPeriods),0,(AD$10=$F$103+$F167)*INDEX($AA$104:AD$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F167+LookForwardPeriods),0,(AE$10=$F$103+$F167)*INDEX($AA$104:AE$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F167+LookForwardPeriods),0,(AF$10=$F$103+$F167)*INDEX($AA$104:AF$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F167+LookForwardPeriods),0,(AG$10=$F$103+$F167)*INDEX($AA$104:AG$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F167+LookForwardPeriods),0,(AH$10=$F$103+$F167)*INDEX($AA$104:AH$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F167+LookForwardPeriods),0,(AI$10=$F$103+$F167)*INDEX($AA$104:AI$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F167+LookForwardPeriods),0,(AJ$10=$F$103+$F167)*INDEX($AA$104:AJ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F167+LookForwardPeriods),0,(AK$10=$F$103+$F167)*INDEX($AA$104:AK$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F167+LookForwardPeriods),0,(AL$10=$F$103+$F167)*INDEX($AA$104:AL$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F167+LookForwardPeriods),0,(AM$10=$F$103+$F167)*INDEX($AA$104:AM$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F167+LookForwardPeriods),0,(AN$10=$F$103+$F167)*INDEX($AA$104:AN$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F167+LookForwardPeriods),0,(AO$10=$F$103+$F167)*INDEX($AA$104:AO$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F167+LookForwardPeriods),0,(AP$10=$F$103+$F167)*INDEX($AA$104:AP$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F167+LookForwardPeriods),0,(AQ$10=$F$103+$F167)*INDEX($AA$104:AQ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F167+LookForwardPeriods),0,(AR$10=$F$103+$F167)*INDEX($AA$104:AR$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F167+LookForwardPeriods),0,(AS$10=$F$103+$F167)*INDEX($AA$104:AS$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F167+LookForwardPeriods),0,(AT$10=$F$103+$F167)*INDEX($AA$104:AT$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F167+LookForwardPeriods),0,(AU$10=$F$103+$F167)*INDEX($AA$104:AU$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F167+LookForwardPeriods),0,(AV$10=$F$103+$F167)*INDEX($AA$104:AV$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F167+LookForwardPeriods),0,(AW$10=$F$103+$F167)*INDEX($AA$104:AW$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F167+LookForwardPeriods),0,(AX$10=$F$103+$F167)*INDEX($AA$104:AX$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F167+LookForwardPeriods),0,(AY$10=$F$103+$F167)*INDEX($AA$104:AY$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F167+LookForwardPeriods),0,(AZ$10=$F$103+$F167)*INDEX($AA$104:AZ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F167+LookForwardPeriods),0,(BA$10=$F$103+$F167)*INDEX($AA$104:BA$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F167+LookForwardPeriods),0,(BB$10=$F$103+$F167)*INDEX($AA$104:BB$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F167+LookForwardPeriods),0,(BC$10=$F$103+$F167)*INDEX($AA$104:BC$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F167+LookForwardPeriods),0,(BD$10=$F$103+$F167)*INDEX($AA$104:BD$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F167+LookForwardPeriods),0,(BE$10=$F$103+$F167)*INDEX($AA$104:BE$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F167+LookForwardPeriods),0,(BF$10=$F$103+$F167)*INDEX($AA$104:BF$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F167+LookForwardPeriods),0,(BG$10=$F$103+$F167)*INDEX($AA$104:BG$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F167+LookForwardPeriods),0,(BH$10=$F$103+$F167)*INDEX($AA$104:BH$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F167+LookForwardPeriods),0,(BI$10=$F$103+$F167)*INDEX($AA$104:BI$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F167+LookForwardPeriods),0,(BJ$10=$F$103+$F167)*INDEX($AA$104:BJ$104,$F167)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 25 drawdowns",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F168+LookForwardPeriods),0,(AA$10=$F$103+$F168)*INDEX($AA$104:AA$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F168+LookForwardPeriods),0,(AB$10=$F$103+$F168)*INDEX($AA$104:AB$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F168+LookForwardPeriods),0,(AC$10=$F$103+$F168)*INDEX($AA$104:AC$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F168+LookForwardPeriods),0,(AD$10=$F$103+$F168)*INDEX($AA$104:AD$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F168+LookForwardPeriods),0,(AE$10=$F$103+$F168)*INDEX($AA$104:AE$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F168+LookForwardPeriods),0,(AF$10=$F$103+$F168)*INDEX($AA$104:AF$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F168+LookForwardPeriods),0,(AG$10=$F$103+$F168)*INDEX($AA$104:AG$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F168+LookForwardPeriods),0,(AH$10=$F$103+$F168)*INDEX($AA$104:AH$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F168+LookForwardPeriods),0,(AI$10=$F$103+$F168)*INDEX($AA$104:AI$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F168+LookForwardPeriods),0,(AJ$10=$F$103+$F168)*INDEX($AA$104:AJ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F168+LookForwardPeriods),0,(AK$10=$F$103+$F168)*INDEX($AA$104:AK$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F168+LookForwardPeriods),0,(AL$10=$F$103+$F168)*INDEX($AA$104:AL$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F168+LookForwardPeriods),0,(AM$10=$F$103+$F168)*INDEX($AA$104:AM$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F168+LookForwardPeriods),0,(AN$10=$F$103+$F168)*INDEX($AA$104:AN$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F168+LookForwardPeriods),0,(AO$10=$F$103+$F168)*INDEX($AA$104:AO$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F168+LookForwardPeriods),0,(AP$10=$F$103+$F168)*INDEX($AA$104:AP$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F168+LookForwardPeriods),0,(AQ$10=$F$103+$F168)*INDEX($AA$104:AQ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F168+LookForwardPeriods),0,(AR$10=$F$103+$F168)*INDEX($AA$104:AR$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F168+LookForwardPeriods),0,(AS$10=$F$103+$F168)*INDEX($AA$104:AS$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F168+LookForwardPeriods),0,(AT$10=$F$103+$F168)*INDEX($AA$104:AT$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F168+LookForwardPeriods),0,(AU$10=$F$103+$F168)*INDEX($AA$104:AU$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F168+LookForwardPeriods),0,(AV$10=$F$103+$F168)*INDEX($AA$104:AV$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F168+LookForwardPeriods),0,(AW$10=$F$103+$F168)*INDEX($AA$104:AW$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F168+LookForwardPeriods),0,(AX$10=$F$103+$F168)*INDEX($AA$104:AX$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F168+LookForwardPeriods),0,(AY$10=$F$103+$F168)*INDEX($AA$104:AY$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F168+LookForwardPeriods),0,(AZ$10=$F$103+$F168)*INDEX($AA$104:AZ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F168+LookForwardPeriods),0,(BA$10=$F$103+$F168)*INDEX($AA$104:BA$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F168+LookForwardPeriods),0,(BB$10=$F$103+$F168)*INDEX($AA$104:BB$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F168+LookForwardPeriods),0,(BC$10=$F$103+$F168)*INDEX($AA$104:BC$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F168+LookForwardPeriods),0,(BD$10=$F$103+$F168)*INDEX($AA$104:BD$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F168+LookForwardPeriods),0,(BE$10=$F$103+$F168)*INDEX($AA$104:BE$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F168+LookForwardPeriods),0,(BF$10=$F$103+$F168)*INDEX($AA$104:BF$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F168+LookForwardPeriods),0,(BG$10=$F$103+$F168)*INDEX($AA$104:BG$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F168+LookForwardPeriods),0,(BH$10=$F$103+$F168)*INDEX($AA$104:BH$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F168+LookForwardPeriods),0,(BI$10=$F$103+$F168)*INDEX($AA$104:BI$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F168+LookForwardPeriods),0,(BJ$10=$F$103+$F168)*INDEX($AA$104:BJ$104,$F168)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 26 drawdowns",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F169+LookForwardPeriods),0,(AA$10=$F$103+$F169)*INDEX($AA$104:AA$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F169+LookForwardPeriods),0,(AB$10=$F$103+$F169)*INDEX($AA$104:AB$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F169+LookForwardPeriods),0,(AC$10=$F$103+$F169)*INDEX($AA$104:AC$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F169+LookForwardPeriods),0,(AD$10=$F$103+$F169)*INDEX($AA$104:AD$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F169+LookForwardPeriods),0,(AE$10=$F$103+$F169)*INDEX($AA$104:AE$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F169+LookForwardPeriods),0,(AF$10=$F$103+$F169)*INDEX($AA$104:AF$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F169+LookForwardPeriods),0,(AG$10=$F$103+$F169)*INDEX($AA$104:AG$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F169+LookForwardPeriods),0,(AH$10=$F$103+$F169)*INDEX($AA$104:AH$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F169+LookForwardPeriods),0,(AI$10=$F$103+$F169)*INDEX($AA$104:AI$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F169+LookForwardPeriods),0,(AJ$10=$F$103+$F169)*INDEX($AA$104:AJ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F169+LookForwardPeriods),0,(AK$10=$F$103+$F169)*INDEX($AA$104:AK$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F169+LookForwardPeriods),0,(AL$10=$F$103+$F169)*INDEX($AA$104:AL$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F169+LookForwardPeriods),0,(AM$10=$F$103+$F169)*INDEX($AA$104:AM$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F169+LookForwardPeriods),0,(AN$10=$F$103+$F169)*INDEX($AA$104:AN$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F169+LookForwardPeriods),0,(AO$10=$F$103+$F169)*INDEX($AA$104:AO$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F169+LookForwardPeriods),0,(AP$10=$F$103+$F169)*INDEX($AA$104:AP$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F169+LookForwardPeriods),0,(AQ$10=$F$103+$F169)*INDEX($AA$104:AQ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F169+LookForwardPeriods),0,(AR$10=$F$103+$F169)*INDEX($AA$104:AR$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F169+LookForwardPeriods),0,(AS$10=$F$103+$F169)*INDEX($AA$104:AS$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F169+LookForwardPeriods),0,(AT$10=$F$103+$F169)*INDEX($AA$104:AT$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F169+LookForwardPeriods),0,(AU$10=$F$103+$F169)*INDEX($AA$104:AU$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F169+LookForwardPeriods),0,(AV$10=$F$103+$F169)*INDEX($AA$104:AV$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F169+LookForwardPeriods),0,(AW$10=$F$103+$F169)*INDEX($AA$104:AW$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F169+LookForwardPeriods),0,(AX$10=$F$103+$F169)*INDEX($AA$104:AX$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F169+LookForwardPeriods),0,(AY$10=$F$103+$F169)*INDEX($AA$104:AY$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F169+LookForwardPeriods),0,(AZ$10=$F$103+$F169)*INDEX($AA$104:AZ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F169+LookForwardPeriods),0,(BA$10=$F$103+$F169)*INDEX($AA$104:BA$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F169+LookForwardPeriods),0,(BB$10=$F$103+$F169)*INDEX($AA$104:BB$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F169+LookForwardPeriods),0,(BC$10=$F$103+$F169)*INDEX($AA$104:BC$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F169+LookForwardPeriods),0,(BD$10=$F$103+$F169)*INDEX($AA$104:BD$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F169+LookForwardPeriods),0,(BE$10=$F$103+$F169)*INDEX($AA$104:BE$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F169+LookForwardPeriods),0,(BF$10=$F$103+$F169)*INDEX($AA$104:BF$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F169+LookForwardPeriods),0,(BG$10=$F$103+$F169)*INDEX($AA$104:BG$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F169+LookForwardPeriods),0,(BH$10=$F$103+$F169)*INDEX($AA$104:BH$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F169+LookForwardPeriods),0,(BI$10=$F$103+$F169)*INDEX($AA$104:BI$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F169+LookForwardPeriods),0,(BJ$10=$F$103+$F169)*INDEX($AA$104:BJ$104,$F169)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 27 drawdowns",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F170+LookForwardPeriods),0,(AA$10=$F$103+$F170)*INDEX($AA$104:AA$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F170+LookForwardPeriods),0,(AB$10=$F$103+$F170)*INDEX($AA$104:AB$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F170+LookForwardPeriods),0,(AC$10=$F$103+$F170)*INDEX($AA$104:AC$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F170+LookForwardPeriods),0,(AD$10=$F$103+$F170)*INDEX($AA$104:AD$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F170+LookForwardPeriods),0,(AE$10=$F$103+$F170)*INDEX($AA$104:AE$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F170+LookForwardPeriods),0,(AF$10=$F$103+$F170)*INDEX($AA$104:AF$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F170+LookForwardPeriods),0,(AG$10=$F$103+$F170)*INDEX($AA$104:AG$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F170+LookForwardPeriods),0,(AH$10=$F$103+$F170)*INDEX($AA$104:AH$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F170+LookForwardPeriods),0,(AI$10=$F$103+$F170)*INDEX($AA$104:AI$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F170+LookForwardPeriods),0,(AJ$10=$F$103+$F170)*INDEX($AA$104:AJ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F170+LookForwardPeriods),0,(AK$10=$F$103+$F170)*INDEX($AA$104:AK$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F170+LookForwardPeriods),0,(AL$10=$F$103+$F170)*INDEX($AA$104:AL$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F170+LookForwardPeriods),0,(AM$10=$F$103+$F170)*INDEX($AA$104:AM$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F170+LookForwardPeriods),0,(AN$10=$F$103+$F170)*INDEX($AA$104:AN$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F170+LookForwardPeriods),0,(AO$10=$F$103+$F170)*INDEX($AA$104:AO$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F170+LookForwardPeriods),0,(AP$10=$F$103+$F170)*INDEX($AA$104:AP$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F170+LookForwardPeriods),0,(AQ$10=$F$103+$F170)*INDEX($AA$104:AQ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F170+LookForwardPeriods),0,(AR$10=$F$103+$F170)*INDEX($AA$104:AR$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F170+LookForwardPeriods),0,(AS$10=$F$103+$F170)*INDEX($AA$104:AS$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F170+LookForwardPeriods),0,(AT$10=$F$103+$F170)*INDEX($AA$104:AT$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F170+LookForwardPeriods),0,(AU$10=$F$103+$F170)*INDEX($AA$104:AU$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F170+LookForwardPeriods),0,(AV$10=$F$103+$F170)*INDEX($AA$104:AV$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F170+LookForwardPeriods),0,(AW$10=$F$103+$F170)*INDEX($AA$104:AW$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F170+LookForwardPeriods),0,(AX$10=$F$103+$F170)*INDEX($AA$104:AX$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F170+LookForwardPeriods),0,(AY$10=$F$103+$F170)*INDEX($AA$104:AY$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F170+LookForwardPeriods),0,(AZ$10=$F$103+$F170)*INDEX($AA$104:AZ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F170+LookForwardPeriods),0,(BA$10=$F$103+$F170)*INDEX($AA$104:BA$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F170+LookForwardPeriods),0,(BB$10=$F$103+$F170)*INDEX($AA$104:BB$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F170+LookForwardPeriods),0,(BC$10=$F$103+$F170)*INDEX($AA$104:BC$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F170+LookForwardPeriods),0,(BD$10=$F$103+$F170)*INDEX($AA$104:BD$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F170+LookForwardPeriods),0,(BE$10=$F$103+$F170)*INDEX($AA$104:BE$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F170+LookForwardPeriods),0,(BF$10=$F$103+$F170)*INDEX($AA$104:BF$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F170+LookForwardPeriods),0,(BG$10=$F$103+$F170)*INDEX($AA$104:BG$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F170+LookForwardPeriods),0,(BH$10=$F$103+$F170)*INDEX($AA$104:BH$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F170+LookForwardPeriods),0,(BI$10=$F$103+$F170)*INDEX($AA$104:BI$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F170+LookForwardPeriods),0,(BJ$10=$F$103+$F170)*INDEX($AA$104:BJ$104,$F170)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 28 drawdowns",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F171+LookForwardPeriods),0,(AA$10=$F$103+$F171)*INDEX($AA$104:AA$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F171+LookForwardPeriods),0,(AB$10=$F$103+$F171)*INDEX($AA$104:AB$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F171+LookForwardPeriods),0,(AC$10=$F$103+$F171)*INDEX($AA$104:AC$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F171+LookForwardPeriods),0,(AD$10=$F$103+$F171)*INDEX($AA$104:AD$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F171+LookForwardPeriods),0,(AE$10=$F$103+$F171)*INDEX($AA$104:AE$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F171+LookForwardPeriods),0,(AF$10=$F$103+$F171)*INDEX($AA$104:AF$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F171+LookForwardPeriods),0,(AG$10=$F$103+$F171)*INDEX($AA$104:AG$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F171+LookForwardPeriods),0,(AH$10=$F$103+$F171)*INDEX($AA$104:AH$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F171+LookForwardPeriods),0,(AI$10=$F$103+$F171)*INDEX($AA$104:AI$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F171+LookForwardPeriods),0,(AJ$10=$F$103+$F171)*INDEX($AA$104:AJ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F171+LookForwardPeriods),0,(AK$10=$F$103+$F171)*INDEX($AA$104:AK$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F171+LookForwardPeriods),0,(AL$10=$F$103+$F171)*INDEX($AA$104:AL$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F171+LookForwardPeriods),0,(AM$10=$F$103+$F171)*INDEX($AA$104:AM$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F171+LookForwardPeriods),0,(AN$10=$F$103+$F171)*INDEX($AA$104:AN$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F171+LookForwardPeriods),0,(AO$10=$F$103+$F171)*INDEX($AA$104:AO$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F171+LookForwardPeriods),0,(AP$10=$F$103+$F171)*INDEX($AA$104:AP$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F171+LookForwardPeriods),0,(AQ$10=$F$103+$F171)*INDEX($AA$104:AQ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F171+LookForwardPeriods),0,(AR$10=$F$103+$F171)*INDEX($AA$104:AR$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F171+LookForwardPeriods),0,(AS$10=$F$103+$F171)*INDEX($AA$104:AS$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F171+LookForwardPeriods),0,(AT$10=$F$103+$F171)*INDEX($AA$104:AT$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F171+LookForwardPeriods),0,(AU$10=$F$103+$F171)*INDEX($AA$104:AU$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F171+LookForwardPeriods),0,(AV$10=$F$103+$F171)*INDEX($AA$104:AV$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F171+LookForwardPeriods),0,(AW$10=$F$103+$F171)*INDEX($AA$104:AW$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F171+LookForwardPeriods),0,(AX$10=$F$103+$F171)*INDEX($AA$104:AX$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F171+LookForwardPeriods),0,(AY$10=$F$103+$F171)*INDEX($AA$104:AY$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F171+LookForwardPeriods),0,(AZ$10=$F$103+$F171)*INDEX($AA$104:AZ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F171+LookForwardPeriods),0,(BA$10=$F$103+$F171)*INDEX($AA$104:BA$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F171+LookForwardPeriods),0,(BB$10=$F$103+$F171)*INDEX($AA$104:BB$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F171+LookForwardPeriods),0,(BC$10=$F$103+$F171)*INDEX($AA$104:BC$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F171+LookForwardPeriods),0,(BD$10=$F$103+$F171)*INDEX($AA$104:BD$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F171+LookForwardPeriods),0,(BE$10=$F$103+$F171)*INDEX($AA$104:BE$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F171+LookForwardPeriods),0,(BF$10=$F$103+$F171)*INDEX($AA$104:BF$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F171+LookForwardPeriods),0,(BG$10=$F$103+$F171)*INDEX($AA$104:BG$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F171+LookForwardPeriods),0,(BH$10=$F$103+$F171)*INDEX($AA$104:BH$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F171+LookForwardPeriods),0,(BI$10=$F$103+$F171)*INDEX($AA$104:BI$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F171+LookForwardPeriods),0,(BJ$10=$F$103+$F171)*INDEX($AA$104:BJ$104,$F171)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 29 drawdowns",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F172+LookForwardPeriods),0,(AA$10=$F$103+$F172)*INDEX($AA$104:AA$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F172+LookForwardPeriods),0,(AB$10=$F$103+$F172)*INDEX($AA$104:AB$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F172+LookForwardPeriods),0,(AC$10=$F$103+$F172)*INDEX($AA$104:AC$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F172+LookForwardPeriods),0,(AD$10=$F$103+$F172)*INDEX($AA$104:AD$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F172+LookForwardPeriods),0,(AE$10=$F$103+$F172)*INDEX($AA$104:AE$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F172+LookForwardPeriods),0,(AF$10=$F$103+$F172)*INDEX($AA$104:AF$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F172+LookForwardPeriods),0,(AG$10=$F$103+$F172)*INDEX($AA$104:AG$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F172+LookForwardPeriods),0,(AH$10=$F$103+$F172)*INDEX($AA$104:AH$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F172+LookForwardPeriods),0,(AI$10=$F$103+$F172)*INDEX($AA$104:AI$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F172+LookForwardPeriods),0,(AJ$10=$F$103+$F172)*INDEX($AA$104:AJ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F172+LookForwardPeriods),0,(AK$10=$F$103+$F172)*INDEX($AA$104:AK$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F172+LookForwardPeriods),0,(AL$10=$F$103+$F172)*INDEX($AA$104:AL$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F172+LookForwardPeriods),0,(AM$10=$F$103+$F172)*INDEX($AA$104:AM$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F172+LookForwardPeriods),0,(AN$10=$F$103+$F172)*INDEX($AA$104:AN$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F172+LookForwardPeriods),0,(AO$10=$F$103+$F172)*INDEX($AA$104:AO$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F172+LookForwardPeriods),0,(AP$10=$F$103+$F172)*INDEX($AA$104:AP$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F172+LookForwardPeriods),0,(AQ$10=$F$103+$F172)*INDEX($AA$104:AQ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F172+LookForwardPeriods),0,(AR$10=$F$103+$F172)*INDEX($AA$104:AR$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F172+LookForwardPeriods),0,(AS$10=$F$103+$F172)*INDEX($AA$104:AS$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F172+LookForwardPeriods),0,(AT$10=$F$103+$F172)*INDEX($AA$104:AT$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F172+LookForwardPeriods),0,(AU$10=$F$103+$F172)*INDEX($AA$104:AU$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F172+LookForwardPeriods),0,(AV$10=$F$103+$F172)*INDEX($AA$104:AV$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F172+LookForwardPeriods),0,(AW$10=$F$103+$F172)*INDEX($AA$104:AW$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F172+LookForwardPeriods),0,(AX$10=$F$103+$F172)*INDEX($AA$104:AX$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F172+LookForwardPeriods),0,(AY$10=$F$103+$F172)*INDEX($AA$104:AY$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F172+LookForwardPeriods),0,(AZ$10=$F$103+$F172)*INDEX($AA$104:AZ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F172+LookForwardPeriods),0,(BA$10=$F$103+$F172)*INDEX($AA$104:BA$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F172+LookForwardPeriods),0,(BB$10=$F$103+$F172)*INDEX($AA$104:BB$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F172+LookForwardPeriods),0,(BC$10=$F$103+$F172)*INDEX($AA$104:BC$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F172+LookForwardPeriods),0,(BD$10=$F$103+$F172)*INDEX($AA$104:BD$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F172+LookForwardPeriods),0,(BE$10=$F$103+$F172)*INDEX($AA$104:BE$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F172+LookForwardPeriods),0,(BF$10=$F$103+$F172)*INDEX($AA$104:BF$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F172+LookForwardPeriods),0,(BG$10=$F$103+$F172)*INDEX($AA$104:BG$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F172+LookForwardPeriods),0,(BH$10=$F$103+$F172)*INDEX($AA$104:BH$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F172+LookForwardPeriods),0,(BI$10=$F$103+$F172)*INDEX($AA$104:BI$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F172+LookForwardPeriods),0,(BJ$10=$F$103+$F172)*INDEX($AA$104:BJ$104,$F172)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 30 drawdowns",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F173+LookForwardPeriods),0,(AA$10=$F$103+$F173)*INDEX($AA$104:AA$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F173+LookForwardPeriods),0,(AB$10=$F$103+$F173)*INDEX($AA$104:AB$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F173+LookForwardPeriods),0,(AC$10=$F$103+$F173)*INDEX($AA$104:AC$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F173+LookForwardPeriods),0,(AD$10=$F$103+$F173)*INDEX($AA$104:AD$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F173+LookForwardPeriods),0,(AE$10=$F$103+$F173)*INDEX($AA$104:AE$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F173+LookForwardPeriods),0,(AF$10=$F$103+$F173)*INDEX($AA$104:AF$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F173+LookForwardPeriods),0,(AG$10=$F$103+$F173)*INDEX($AA$104:AG$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F173+LookForwardPeriods),0,(AH$10=$F$103+$F173)*INDEX($AA$104:AH$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F173+LookForwardPeriods),0,(AI$10=$F$103+$F173)*INDEX($AA$104:AI$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F173+LookForwardPeriods),0,(AJ$10=$F$103+$F173)*INDEX($AA$104:AJ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F173+LookForwardPeriods),0,(AK$10=$F$103+$F173)*INDEX($AA$104:AK$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F173+LookForwardPeriods),0,(AL$10=$F$103+$F173)*INDEX($AA$104:AL$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F173+LookForwardPeriods),0,(AM$10=$F$103+$F173)*INDEX($AA$104:AM$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F173+LookForwardPeriods),0,(AN$10=$F$103+$F173)*INDEX($AA$104:AN$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F173+LookForwardPeriods),0,(AO$10=$F$103+$F173)*INDEX($AA$104:AO$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F173+LookForwardPeriods),0,(AP$10=$F$103+$F173)*INDEX($AA$104:AP$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F173+LookForwardPeriods),0,(AQ$10=$F$103+$F173)*INDEX($AA$104:AQ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F173+LookForwardPeriods),0,(AR$10=$F$103+$F173)*INDEX($AA$104:AR$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F173+LookForwardPeriods),0,(AS$10=$F$103+$F173)*INDEX($AA$104:AS$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F173+LookForwardPeriods),0,(AT$10=$F$103+$F173)*INDEX($AA$104:AT$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F173+LookForwardPeriods),0,(AU$10=$F$103+$F173)*INDEX($AA$104:AU$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F173+LookForwardPeriods),0,(AV$10=$F$103+$F173)*INDEX($AA$104:AV$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F173+LookForwardPeriods),0,(AW$10=$F$103+$F173)*INDEX($AA$104:AW$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F173+LookForwardPeriods),0,(AX$10=$F$103+$F173)*INDEX($AA$104:AX$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F173+LookForwardPeriods),0,(AY$10=$F$103+$F173)*INDEX($AA$104:AY$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F173+LookForwardPeriods),0,(AZ$10=$F$103+$F173)*INDEX($AA$104:AZ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F173+LookForwardPeriods),0,(BA$10=$F$103+$F173)*INDEX($AA$104:BA$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F173+LookForwardPeriods),0,(BB$10=$F$103+$F173)*INDEX($AA$104:BB$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F173+LookForwardPeriods),0,(BC$10=$F$103+$F173)*INDEX($AA$104:BC$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F173+LookForwardPeriods),0,(BD$10=$F$103+$F173)*INDEX($AA$104:BD$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F173+LookForwardPeriods),0,(BE$10=$F$103+$F173)*INDEX($AA$104:BE$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F173+LookForwardPeriods),0,(BF$10=$F$103+$F173)*INDEX($AA$104:BF$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F173+LookForwardPeriods),0,(BG$10=$F$103+$F173)*INDEX($AA$104:BG$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F173+LookForwardPeriods),0,(BH$10=$F$103+$F173)*INDEX($AA$104:BH$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F173+LookForwardPeriods),0,(BI$10=$F$103+$F173)*INDEX($AA$104:BI$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F173+LookForwardPeriods),0,(BJ$10=$F$103+$F173)*INDEX($AA$104:BJ$104,$F173)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 31 drawdowns",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F174+LookForwardPeriods),0,(AA$10=$F$103+$F174)*INDEX($AA$104:AA$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F174+LookForwardPeriods),0,(AB$10=$F$103+$F174)*INDEX($AA$104:AB$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F174+LookForwardPeriods),0,(AC$10=$F$103+$F174)*INDEX($AA$104:AC$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F174+LookForwardPeriods),0,(AD$10=$F$103+$F174)*INDEX($AA$104:AD$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F174+LookForwardPeriods),0,(AE$10=$F$103+$F174)*INDEX($AA$104:AE$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F174+LookForwardPeriods),0,(AF$10=$F$103+$F174)*INDEX($AA$104:AF$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F174+LookForwardPeriods),0,(AG$10=$F$103+$F174)*INDEX($AA$104:AG$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F174+LookForwardPeriods),0,(AH$10=$F$103+$F174)*INDEX($AA$104:AH$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F174+LookForwardPeriods),0,(AI$10=$F$103+$F174)*INDEX($AA$104:AI$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F174+LookForwardPeriods),0,(AJ$10=$F$103+$F174)*INDEX($AA$104:AJ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F174+LookForwardPeriods),0,(AK$10=$F$103+$F174)*INDEX($AA$104:AK$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F174+LookForwardPeriods),0,(AL$10=$F$103+$F174)*INDEX($AA$104:AL$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F174+LookForwardPeriods),0,(AM$10=$F$103+$F174)*INDEX($AA$104:AM$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F174+LookForwardPeriods),0,(AN$10=$F$103+$F174)*INDEX($AA$104:AN$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F174+LookForwardPeriods),0,(AO$10=$F$103+$F174)*INDEX($AA$104:AO$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F174+LookForwardPeriods),0,(AP$10=$F$103+$F174)*INDEX($AA$104:AP$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F174+LookForwardPeriods),0,(AQ$10=$F$103+$F174)*INDEX($AA$104:AQ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F174+LookForwardPeriods),0,(AR$10=$F$103+$F174)*INDEX($AA$104:AR$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F174+LookForwardPeriods),0,(AS$10=$F$103+$F174)*INDEX($AA$104:AS$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F174+LookForwardPeriods),0,(AT$10=$F$103+$F174)*INDEX($AA$104:AT$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F174+LookForwardPeriods),0,(AU$10=$F$103+$F174)*INDEX($AA$104:AU$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F174+LookForwardPeriods),0,(AV$10=$F$103+$F174)*INDEX($AA$104:AV$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F174+LookForwardPeriods),0,(AW$10=$F$103+$F174)*INDEX($AA$104:AW$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F174+LookForwardPeriods),0,(AX$10=$F$103+$F174)*INDEX($AA$104:AX$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F174+LookForwardPeriods),0,(AY$10=$F$103+$F174)*INDEX($AA$104:AY$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F174+LookForwardPeriods),0,(AZ$10=$F$103+$F174)*INDEX($AA$104:AZ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F174+LookForwardPeriods),0,(BA$10=$F$103+$F174)*INDEX($AA$104:BA$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F174+LookForwardPeriods),0,(BB$10=$F$103+$F174)*INDEX($AA$104:BB$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F174+LookForwardPeriods),0,(BC$10=$F$103+$F174)*INDEX($AA$104:BC$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F174+LookForwardPeriods),0,(BD$10=$F$103+$F174)*INDEX($AA$104:BD$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F174+LookForwardPeriods),0,(BE$10=$F$103+$F174)*INDEX($AA$104:BE$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F174+LookForwardPeriods),0,(BF$10=$F$103+$F174)*INDEX($AA$104:BF$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F174+LookForwardPeriods),0,(BG$10=$F$103+$F174)*INDEX($AA$104:BG$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F174+LookForwardPeriods),0,(BH$10=$F$103+$F174)*INDEX($AA$104:BH$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F174+LookForwardPeriods),0,(BI$10=$F$103+$F174)*INDEX($AA$104:BI$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F174+LookForwardPeriods),0,(BJ$10=$F$103+$F174)*INDEX($AA$104:BJ$104,$F174)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 32 drawdowns",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F175+LookForwardPeriods),0,(AA$10=$F$103+$F175)*INDEX($AA$104:AA$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F175+LookForwardPeriods),0,(AB$10=$F$103+$F175)*INDEX($AA$104:AB$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F175+LookForwardPeriods),0,(AC$10=$F$103+$F175)*INDEX($AA$104:AC$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F175+LookForwardPeriods),0,(AD$10=$F$103+$F175)*INDEX($AA$104:AD$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F175+LookForwardPeriods),0,(AE$10=$F$103+$F175)*INDEX($AA$104:AE$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F175+LookForwardPeriods),0,(AF$10=$F$103+$F175)*INDEX($AA$104:AF$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F175+LookForwardPeriods),0,(AG$10=$F$103+$F175)*INDEX($AA$104:AG$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F175+LookForwardPeriods),0,(AH$10=$F$103+$F175)*INDEX($AA$104:AH$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F175+LookForwardPeriods),0,(AI$10=$F$103+$F175)*INDEX($AA$104:AI$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F175+LookForwardPeriods),0,(AJ$10=$F$103+$F175)*INDEX($AA$104:AJ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F175+LookForwardPeriods),0,(AK$10=$F$103+$F175)*INDEX($AA$104:AK$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F175+LookForwardPeriods),0,(AL$10=$F$103+$F175)*INDEX($AA$104:AL$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F175+LookForwardPeriods),0,(AM$10=$F$103+$F175)*INDEX($AA$104:AM$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F175+LookForwardPeriods),0,(AN$10=$F$103+$F175)*INDEX($AA$104:AN$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F175+LookForwardPeriods),0,(AO$10=$F$103+$F175)*INDEX($AA$104:AO$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F175+LookForwardPeriods),0,(AP$10=$F$103+$F175)*INDEX($AA$104:AP$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F175+LookForwardPeriods),0,(AQ$10=$F$103+$F175)*INDEX($AA$104:AQ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F175+LookForwardPeriods),0,(AR$10=$F$103+$F175)*INDEX($AA$104:AR$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F175+LookForwardPeriods),0,(AS$10=$F$103+$F175)*INDEX($AA$104:AS$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F175+LookForwardPeriods),0,(AT$10=$F$103+$F175)*INDEX($AA$104:AT$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F175+LookForwardPeriods),0,(AU$10=$F$103+$F175)*INDEX($AA$104:AU$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F175+LookForwardPeriods),0,(AV$10=$F$103+$F175)*INDEX($AA$104:AV$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F175+LookForwardPeriods),0,(AW$10=$F$103+$F175)*INDEX($AA$104:AW$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F175+LookForwardPeriods),0,(AX$10=$F$103+$F175)*INDEX($AA$104:AX$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F175+LookForwardPeriods),0,(AY$10=$F$103+$F175)*INDEX($AA$104:AY$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F175+LookForwardPeriods),0,(AZ$10=$F$103+$F175)*INDEX($AA$104:AZ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F175+LookForwardPeriods),0,(BA$10=$F$103+$F175)*INDEX($AA$104:BA$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F175+LookForwardPeriods),0,(BB$10=$F$103+$F175)*INDEX($AA$104:BB$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F175+LookForwardPeriods),0,(BC$10=$F$103+$F175)*INDEX($AA$104:BC$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F175+LookForwardPeriods),0,(BD$10=$F$103+$F175)*INDEX($AA$104:BD$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F175+LookForwardPeriods),0,(BE$10=$F$103+$F175)*INDEX($AA$104:BE$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F175+LookForwardPeriods),0,(BF$10=$F$103+$F175)*INDEX($AA$104:BF$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F175+LookForwardPeriods),0,(BG$10=$F$103+$F175)*INDEX($AA$104:BG$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F175+LookForwardPeriods),0,(BH$10=$F$103+$F175)*INDEX($AA$104:BH$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F175+LookForwardPeriods),0,(BI$10=$F$103+$F175)*INDEX($AA$104:BI$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F175+LookForwardPeriods),0,(BJ$10=$F$103+$F175)*INDEX($AA$104:BJ$104,$F175)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 33 drawdowns",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F176+LookForwardPeriods),0,(AA$10=$F$103+$F176)*INDEX($AA$104:AA$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F176+LookForwardPeriods),0,(AB$10=$F$103+$F176)*INDEX($AA$104:AB$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F176+LookForwardPeriods),0,(AC$10=$F$103+$F176)*INDEX($AA$104:AC$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F176+LookForwardPeriods),0,(AD$10=$F$103+$F176)*INDEX($AA$104:AD$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F176+LookForwardPeriods),0,(AE$10=$F$103+$F176)*INDEX($AA$104:AE$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F176+LookForwardPeriods),0,(AF$10=$F$103+$F176)*INDEX($AA$104:AF$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F176+LookForwardPeriods),0,(AG$10=$F$103+$F176)*INDEX($AA$104:AG$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F176+LookForwardPeriods),0,(AH$10=$F$103+$F176)*INDEX($AA$104:AH$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F176+LookForwardPeriods),0,(AI$10=$F$103+$F176)*INDEX($AA$104:AI$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F176+LookForwardPeriods),0,(AJ$10=$F$103+$F176)*INDEX($AA$104:AJ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F176+LookForwardPeriods),0,(AK$10=$F$103+$F176)*INDEX($AA$104:AK$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F176+LookForwardPeriods),0,(AL$10=$F$103+$F176)*INDEX($AA$104:AL$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F176+LookForwardPeriods),0,(AM$10=$F$103+$F176)*INDEX($AA$104:AM$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F176+LookForwardPeriods),0,(AN$10=$F$103+$F176)*INDEX($AA$104:AN$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F176+LookForwardPeriods),0,(AO$10=$F$103+$F176)*INDEX($AA$104:AO$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F176+LookForwardPeriods),0,(AP$10=$F$103+$F176)*INDEX($AA$104:AP$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F176+LookForwardPeriods),0,(AQ$10=$F$103+$F176)*INDEX($AA$104:AQ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F176+LookForwardPeriods),0,(AR$10=$F$103+$F176)*INDEX($AA$104:AR$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F176+LookForwardPeriods),0,(AS$10=$F$103+$F176)*INDEX($AA$104:AS$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F176+LookForwardPeriods),0,(AT$10=$F$103+$F176)*INDEX($AA$104:AT$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F176+LookForwardPeriods),0,(AU$10=$F$103+$F176)*INDEX($AA$104:AU$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F176+LookForwardPeriods),0,(AV$10=$F$103+$F176)*INDEX($AA$104:AV$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F176+LookForwardPeriods),0,(AW$10=$F$103+$F176)*INDEX($AA$104:AW$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F176+LookForwardPeriods),0,(AX$10=$F$103+$F176)*INDEX($AA$104:AX$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F176+LookForwardPeriods),0,(AY$10=$F$103+$F176)*INDEX($AA$104:AY$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F176+LookForwardPeriods),0,(AZ$10=$F$103+$F176)*INDEX($AA$104:AZ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F176+LookForwardPeriods),0,(BA$10=$F$103+$F176)*INDEX($AA$104:BA$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F176+LookForwardPeriods),0,(BB$10=$F$103+$F176)*INDEX($AA$104:BB$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F176+LookForwardPeriods),0,(BC$10=$F$103+$F176)*INDEX($AA$104:BC$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F176+LookForwardPeriods),0,(BD$10=$F$103+$F176)*INDEX($AA$104:BD$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F176+LookForwardPeriods),0,(BE$10=$F$103+$F176)*INDEX($AA$104:BE$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F176+LookForwardPeriods),0,(BF$10=$F$103+$F176)*INDEX($AA$104:BF$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F176+LookForwardPeriods),0,(BG$10=$F$103+$F176)*INDEX($AA$104:BG$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F176+LookForwardPeriods),0,(BH$10=$F$103+$F176)*INDEX($AA$104:BH$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F176+LookForwardPeriods),0,(BI$10=$F$103+$F176)*INDEX($AA$104:BI$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F176+LookForwardPeriods),0,(BJ$10=$F$103+$F176)*INDEX($AA$104:BJ$104,$F176)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 34 drawdowns",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F177+LookForwardPeriods),0,(AA$10=$F$103+$F177)*INDEX($AA$104:AA$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F177+LookForwardPeriods),0,(AB$10=$F$103+$F177)*INDEX($AA$104:AB$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F177+LookForwardPeriods),0,(AC$10=$F$103+$F177)*INDEX($AA$104:AC$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F177+LookForwardPeriods),0,(AD$10=$F$103+$F177)*INDEX($AA$104:AD$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F177+LookForwardPeriods),0,(AE$10=$F$103+$F177)*INDEX($AA$104:AE$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F177+LookForwardPeriods),0,(AF$10=$F$103+$F177)*INDEX($AA$104:AF$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F177+LookForwardPeriods),0,(AG$10=$F$103+$F177)*INDEX($AA$104:AG$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F177+LookForwardPeriods),0,(AH$10=$F$103+$F177)*INDEX($AA$104:AH$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F177+LookForwardPeriods),0,(AI$10=$F$103+$F177)*INDEX($AA$104:AI$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F177+LookForwardPeriods),0,(AJ$10=$F$103+$F177)*INDEX($AA$104:AJ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F177+LookForwardPeriods),0,(AK$10=$F$103+$F177)*INDEX($AA$104:AK$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F177+LookForwardPeriods),0,(AL$10=$F$103+$F177)*INDEX($AA$104:AL$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F177+LookForwardPeriods),0,(AM$10=$F$103+$F177)*INDEX($AA$104:AM$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F177+LookForwardPeriods),0,(AN$10=$F$103+$F177)*INDEX($AA$104:AN$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F177+LookForwardPeriods),0,(AO$10=$F$103+$F177)*INDEX($AA$104:AO$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F177+LookForwardPeriods),0,(AP$10=$F$103+$F177)*INDEX($AA$104:AP$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F177+LookForwardPeriods),0,(AQ$10=$F$103+$F177)*INDEX($AA$104:AQ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F177+LookForwardPeriods),0,(AR$10=$F$103+$F177)*INDEX($AA$104:AR$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F177+LookForwardPeriods),0,(AS$10=$F$103+$F177)*INDEX($AA$104:AS$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F177+LookForwardPeriods),0,(AT$10=$F$103+$F177)*INDEX($AA$104:AT$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F177+LookForwardPeriods),0,(AU$10=$F$103+$F177)*INDEX($AA$104:AU$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F177+LookForwardPeriods),0,(AV$10=$F$103+$F177)*INDEX($AA$104:AV$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F177+LookForwardPeriods),0,(AW$10=$F$103+$F177)*INDEX($AA$104:AW$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F177+LookForwardPeriods),0,(AX$10=$F$103+$F177)*INDEX($AA$104:AX$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F177+LookForwardPeriods),0,(AY$10=$F$103+$F177)*INDEX($AA$104:AY$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F177+LookForwardPeriods),0,(AZ$10=$F$103+$F177)*INDEX($AA$104:AZ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F177+LookForwardPeriods),0,(BA$10=$F$103+$F177)*INDEX($AA$104:BA$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F177+LookForwardPeriods),0,(BB$10=$F$103+$F177)*INDEX($AA$104:BB$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F177+LookForwardPeriods),0,(BC$10=$F$103+$F177)*INDEX($AA$104:BC$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F177+LookForwardPeriods),0,(BD$10=$F$103+$F177)*INDEX($AA$104:BD$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F177+LookForwardPeriods),0,(BE$10=$F$103+$F177)*INDEX($AA$104:BE$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F177+LookForwardPeriods),0,(BF$10=$F$103+$F177)*INDEX($AA$104:BF$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F177+LookForwardPeriods),0,(BG$10=$F$103+$F177)*INDEX($AA$104:BG$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F177+LookForwardPeriods),0,(BH$10=$F$103+$F177)*INDEX($AA$104:BH$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F177+LookForwardPeriods),0,(BI$10=$F$103+$F177)*INDEX($AA$104:BI$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F177+LookForwardPeriods),0,(BJ$10=$F$103+$F177)*INDEX($AA$104:BJ$104,$F177)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 35 drawdowns",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F178+LookForwardPeriods),0,(AA$10=$F$103+$F178)*INDEX($AA$104:AA$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F178+LookForwardPeriods),0,(AB$10=$F$103+$F178)*INDEX($AA$104:AB$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F178+LookForwardPeriods),0,(AC$10=$F$103+$F178)*INDEX($AA$104:AC$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F178+LookForwardPeriods),0,(AD$10=$F$103+$F178)*INDEX($AA$104:AD$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F178+LookForwardPeriods),0,(AE$10=$F$103+$F178)*INDEX($AA$104:AE$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F178+LookForwardPeriods),0,(AF$10=$F$103+$F178)*INDEX($AA$104:AF$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F178+LookForwardPeriods),0,(AG$10=$F$103+$F178)*INDEX($AA$104:AG$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F178+LookForwardPeriods),0,(AH$10=$F$103+$F178)*INDEX($AA$104:AH$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F178+LookForwardPeriods),0,(AI$10=$F$103+$F178)*INDEX($AA$104:AI$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F178+LookForwardPeriods),0,(AJ$10=$F$103+$F178)*INDEX($AA$104:AJ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F178+LookForwardPeriods),0,(AK$10=$F$103+$F178)*INDEX($AA$104:AK$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F178+LookForwardPeriods),0,(AL$10=$F$103+$F178)*INDEX($AA$104:AL$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F178+LookForwardPeriods),0,(AM$10=$F$103+$F178)*INDEX($AA$104:AM$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F178+LookForwardPeriods),0,(AN$10=$F$103+$F178)*INDEX($AA$104:AN$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F178+LookForwardPeriods),0,(AO$10=$F$103+$F178)*INDEX($AA$104:AO$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F178+LookForwardPeriods),0,(AP$10=$F$103+$F178)*INDEX($AA$104:AP$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F178+LookForwardPeriods),0,(AQ$10=$F$103+$F178)*INDEX($AA$104:AQ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F178+LookForwardPeriods),0,(AR$10=$F$103+$F178)*INDEX($AA$104:AR$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F178+LookForwardPeriods),0,(AS$10=$F$103+$F178)*INDEX($AA$104:AS$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F178+LookForwardPeriods),0,(AT$10=$F$103+$F178)*INDEX($AA$104:AT$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F178+LookForwardPeriods),0,(AU$10=$F$103+$F178)*INDEX($AA$104:AU$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F178+LookForwardPeriods),0,(AV$10=$F$103+$F178)*INDEX($AA$104:AV$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F178+LookForwardPeriods),0,(AW$10=$F$103+$F178)*INDEX($AA$104:AW$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F178+LookForwardPeriods),0,(AX$10=$F$103+$F178)*INDEX($AA$104:AX$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F178+LookForwardPeriods),0,(AY$10=$F$103+$F178)*INDEX($AA$104:AY$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F178+LookForwardPeriods),0,(AZ$10=$F$103+$F178)*INDEX($AA$104:AZ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F178+LookForwardPeriods),0,(BA$10=$F$103+$F178)*INDEX($AA$104:BA$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F178+LookForwardPeriods),0,(BB$10=$F$103+$F178)*INDEX($AA$104:BB$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F178+LookForwardPeriods),0,(BC$10=$F$103+$F178)*INDEX($AA$104:BC$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F178+LookForwardPeriods),0,(BD$10=$F$103+$F178)*INDEX($AA$104:BD$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F178+LookForwardPeriods),0,(BE$10=$F$103+$F178)*INDEX($AA$104:BE$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F178+LookForwardPeriods),0,(BF$10=$F$103+$F178)*INDEX($AA$104:BF$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F178+LookForwardPeriods),0,(BG$10=$F$103+$F178)*INDEX($AA$104:BG$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F178+LookForwardPeriods),0,(BH$10=$F$103+$F178)*INDEX($AA$104:BH$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F178+LookForwardPeriods),0,(BI$10=$F$103+$F178)*INDEX($AA$104:BI$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F178+LookForwardPeriods),0,(BJ$10=$F$103+$F178)*INDEX($AA$104:BJ$104,$F178)*SignSwitch)","v":0}]
[null,null,null,null,"Fixed Interest Debt repayments, Year 36 drawdowns",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F179+LookForwardPeriods),0,(AA$10=$F$103+$F179)*INDEX($AA$104:AA$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F179+LookForwardPeriods),0,(AB$10=$F$103+$F179)*INDEX($AA$104:AB$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F179+LookForwardPeriods),0,(AC$10=$F$103+$F179)*INDEX($AA$104:AC$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F179+LookForwardPeriods),0,(AD$10=$F$103+$F179)*INDEX($AA$104:AD$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F179+LookForwardPeriods),0,(AE$10=$F$103+$F179)*INDEX($AA$104:AE$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F179+LookForwardPeriods),0,(AF$10=$F$103+$F179)*INDEX($AA$104:AF$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F179+LookForwardPeriods),0,(AG$10=$F$103+$F179)*INDEX($AA$104:AG$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F179+LookForwardPeriods),0,(AH$10=$F$103+$F179)*INDEX($AA$104:AH$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F179+LookForwardPeriods),0,(AI$10=$F$103+$F179)*INDEX($AA$104:AI$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F179+LookForwardPeriods),0,(AJ$10=$F$103+$F179)*INDEX($AA$104:AJ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F179+LookForwardPeriods),0,(AK$10=$F$103+$F179)*INDEX($AA$104:AK$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F179+LookForwardPeriods),0,(AL$10=$F$103+$F179)*INDEX($AA$104:AL$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F179+LookForwardPeriods),0,(AM$10=$F$103+$F179)*INDEX($AA$104:AM$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F179+LookForwardPeriods),0,(AN$10=$F$103+$F179)*INDEX($AA$104:AN$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F179+LookForwardPeriods),0,(AO$10=$F$103+$F179)*INDEX($AA$104:AO$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F179+LookForwardPeriods),0,(AP$10=$F$103+$F179)*INDEX($AA$104:AP$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F179+LookForwardPeriods),0,(AQ$10=$F$103+$F179)*INDEX($AA$104:AQ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F179+LookForwardPeriods),0,(AR$10=$F$103+$F179)*INDEX($AA$104:AR$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F179+LookForwardPeriods),0,(AS$10=$F$103+$F179)*INDEX($AA$104:AS$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F179+LookForwardPeriods),0,(AT$10=$F$103+$F179)*INDEX($AA$104:AT$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F179+LookForwardPeriods),0,(AU$10=$F$103+$F179)*INDEX($AA$104:AU$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F179+LookForwardPeriods),0,(AV$10=$F$103+$F179)*INDEX($AA$104:AV$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F179+LookForwardPeriods),0,(AW$10=$F$103+$F179)*INDEX($AA$104:AW$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F179+LookForwardPeriods),0,(AX$10=$F$103+$F179)*INDEX($AA$104:AX$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F179+LookForwardPeriods),0,(AY$10=$F$103+$F179)*INDEX($AA$104:AY$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F179+LookForwardPeriods),0,(AZ$10=$F$103+$F179)*INDEX($AA$104:AZ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F179+LookForwardPeriods),0,(BA$10=$F$103+$F179)*INDEX($AA$104:BA$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F179+LookForwardPeriods),0,(BB$10=$F$103+$F179)*INDEX($AA$104:BB$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F179+LookForwardPeriods),0,(BC$10=$F$103+$F179)*INDEX($AA$104:BC$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F179+LookForwardPeriods),0,(BD$10=$F$103+$F179)*INDEX($AA$104:BD$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F179+LookForwardPeriods),0,(BE$10=$F$103+$F179)*INDEX($AA$104:BE$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F179+LookForwardPeriods),0,(BF$10=$F$103+$F179)*INDEX($AA$104:BF$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F179+LookForwardPeriods),0,(BG$10=$F$103+$F179)*INDEX($AA$104:BG$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F179+LookForwardPeriods),0,(BH$10=$F$103+$F179)*INDEX($AA$104:BH$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F179+LookForwardPeriods),0,(BI$10=$F$103+$F179)*INDEX($AA$104:BI$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F179+LookForwardPeriods),0,(BJ$10=$F$103+$F179)*INDEX($AA$104:BJ$104,$F179)*SignSwitch)","v":0}]
[null,null,null,null,"Total fixed debt repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z180:BJ180)","v":-8091.6302484441958},null,{"$f":"SUM(AA144:AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AX144:AX179)","v":0},0,-1465.4932918529248,-1023.5510006003407,-65.728325914211197,-530.5285576144106,-344.32900314843261,-968.65601192501174,-605.86150785839288,-693.14092977949804,-764.06440778918,-765.37112543453964,-864.90608652725314]
[]
[null,null,null,null,{"$f":" C$23 & \" c/f, Year \" & F182","v":"Fixed Interest Debt c/f, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA25, AA65, AA144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" c/f, Year \" & F183","v":"Fixed Interest Debt c/f, Year 2"},{"$f":" F182+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA26, AA66, AA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 3",{"$f":" F183+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA27, AA67, AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA28, AA68, AA147)","v":0},0,0,{"$f":" SUM(AD28, AD68, AD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA29, AA69, AA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA30, AA70, AA149)","v":0},0,0,0,0,1465.4932918529248,{"$f":" SUM(AG30, AG70, AG149)","v":1465.4932918529248},1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,1465.4932918529248,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA31, AA71, AA150)","v":0},0,0,0,0,0,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,1023.5510006003407,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA32, AA72, AA151)","v":0},0,0,0,0,0,0,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,65.728325914211197,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA33, AA73, AA152)","v":0},0,0,0,0,0,0,0,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,530.5285576144106,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA34, AA74, AA153)","v":0},0,0,0,0,0,0,0,0,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,344.32900314843261,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA35, AA75, AA154)","v":0},0,0,0,0,0,0,0,0,0,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,968.65601192501174,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA36, AA76, AA155)","v":0},0,0,0,0,0,0,0,0,0,0,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,605.86150785839288,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA37, AA77, AA156)","v":0},0,0,0,0,0,0,0,0,0,0,0,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,693.14092977949804,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA38, AA78, AA157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,764.06440778918,0,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA39, AA79, AA158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,765.37112543453964,0,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40, AA80, AA159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,864.90608652725314,0]
[null,null,null,null,"Fixed Interest Debt c/f, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA41, AA81, AA160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832,690.96566284787832]
[null,null,null,null,"Fixed Interest Debt c/f, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42, AA82, AA161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297,800.75169875118297]
[null,null,null,null,"Fixed Interest Debt c/f, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA43, AA83, AA162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273,964.50553338697273]
[null,null,null,null,"Fixed Interest Debt c/f, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA44, AA84, AA163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058,948.35730550425058]
[null,null,null,null,"Fixed Interest Debt c/f, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA45, AA85, AA164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865,874.85049515635865]
[null,null,null,null,"Fixed Interest Debt c/f, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA46, AA86, AA165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731,669.7337069857731]
[null,null,null,null,"Fixed Interest Debt c/f, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA47, AA87, AA166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335,836.88830199356335]
[null,null,null,null,"Fixed Interest Debt c/f, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA48, AA88, AA167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244,1345.8394230670244]
[null,null,null,null,"Fixed Interest Debt c/f, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA49, AA89, AA168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062,924.73628913666062]
[null,null,null,null,"Fixed Interest Debt c/f, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA50, AA90, AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455,1338.4617920246455]
[null,null,null,null,"Fixed Interest Debt c/f, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA51, AA91, AA170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699,1192.826658077699]
[null,null,null,null,"Fixed Interest Debt c/f, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA52, AA92, AA171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461,599.73129307629461]
[null,null,null,null,"Fixed Interest Debt c/f, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA53, AA93, AA172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012,1112.0365293212012]
[null,null,null,null,"Fixed Interest Debt c/f, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54, AA94, AA173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349,876.14077420451349]
[null,null,null,null,"Fixed Interest Debt c/f, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA55, AA95, AA174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1335.5889955456207,1335.5889955456207,1335.5889955456207,1335.5889955456207,1335.5889955456207,1335.5889955456207]
[null,null,null,null,"Fixed Interest Debt c/f, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA56, AA96, AA175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1031.0821242667137,1031.0821242667137,1031.0821242667137,1031.0821242667137,1031.0821242667137]
[null,null,null,null,"Fixed Interest Debt c/f, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA57, AA97, AA176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1116.1672048566707,1116.1672048566707,1116.1672048566707,1116.1672048566707]
[null,null,null,null,"Fixed Interest Debt c/f, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58, AA98, AA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.1438392858547,1121.1438392858547,1121.1438392858547]
[null,null,null,null,"Fixed Interest Debt c/f, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA59, AA99, AA178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1218.581035348009,1218.581035348009]
[null,null,null,null,"Fixed Interest Debt c/f, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60, AA100, AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1607.495273691384]
[null,null,null,null,{"$f":" \"Total \"&C$23","v":"Total Fixed Interest Debt"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:AA217)","v":0},0,{"$f":"SUM(AC182:AC217)","v":0},{"$f":"SUM(AD182:AD217)","v":0},0,1465.4932918529248,2489.0442924532654,{"$f":"SUM(AH182:AH217)","v":2554.7726183674768},3085.3011759818874,3429.6301791303199,4398.286191055332,5004.1476989137245,5697.2886286932226,6461.3530364824028,7226.7241619169426,8091.6302484441958,8782.5959112920737,9583.3476100432563,10547.853143430229,11496.21044893448,12371.060944090839,13040.794651076612,13877.682953070176,15223.5223761372,16148.258665273861,16021.227165445582,16190.502822922939,16724.505790085022,17306.013761791812,17837.825532847892,18204.758516468508,18629.97913287683,19053.005407953999,19410.084839450668,19863.294749364137,20605.883936528273]
[]
["Interest"]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued BF, Year \" & F222","v":"Fixed Interest Debt interest accrued BF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z346","v":0},{"$f":"AA346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" interest accrued BF, Year \" & F223","v":"Fixed Interest Debt interest accrued BF, Year 2"},{"$f":" F222+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 3",{"$f":" F223+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ353","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued BF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued BF\"","v":"Total Fixed Interest Debt interest accrued BF"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z258:BJ258)","v":0},null,{"$f":"SUM(AA222:AA257)","v":0},{"$f":"SUM(AB222:AB257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E589","v":"Cost of Debt Selection"},{"$f":"I_InputSets!F589","v":"Notional allowed cost of debt pre-tax (medium)"}]
[null,null,null,null,"Fixed debt/debt premium reference rate selection",{"$f":"MID(F260,FIND(\"(\",F260)+1,FIND(\")\",F260)-FIND(\"(\",F260)-1)","v":"medium"}]
[null,null,null,null,{"$f":"I_Series!E333","v":"Applicable Fixed Debt Interest Rate (high)"},{"$f":"MID(E262,FIND(\"(\",E262)+1,FIND(\")\",E262)-FIND(\"(\",E262)-1)","v":"high"},{"$f":"I_Series!G333","v":"%"},{"$f":"I_Series!H333","v":0},{"$f":"I_Series!I333","v":"H7 WACC calculator"},null,{"$f":"I_Series!K333","v":"Being published with this model"},{"$f":"I_Series!L333","v":0},{"$f":"I_Series!M333","v":0},{"$f":"I_Series!N333","v":0},{"$f":"I_Series!O333","v":0},{"$f":"I_Series!P333","v":0},{"$f":"I_Series!Q333","v":0},{"$f":"I_Series!R333","v":0},{"$f":"I_Series!S333","v":0},{"$f":"I_Series!T333","v":0},{"$f":"I_Series!U333","v":0},{"$f":"I_Series!V333","v":0},{"$f":"I_Series!W333","v":0},{"$f":"I_Series!X333","v":0},null,null,{"$f":"I_Series!AA333","v":0},{"$f":"I_Series!AB333","v":0},{"$f":"I_Series!AC333","v":0},{"$f":"I_Series!AD333","v":0},{"$f":"I_Series!AE333","v":0},{"$f":"I_Series!AF333","v":2.5605957902428041E-2},{"$f":"I_Series!AG333","v":2.5380867002032181E-2},{"$f":"I_Series!AH333","v":4.3860540517940326E-2},{"$f":"I_Series!AI333","v":5.9788172671719257E-2},{"$f":"I_Series!AJ333","v":5.9788172671719257E-2},{"$f":"I_Series!AK333","v":5.9788172671719257E-2},{"$f":"I_Series!AL333","v":5.9788172671719257E-2},{"$f":"I_Series!AM333","v":2.3155689059678498E-2},{"$f":"I_Series!AN333","v":2.3155689059678498E-2},{"$f":"I_Series!AO333","v":2.3155689059678498E-2},{"$f":"I_Series!AP333","v":2.3155689059678498E-2},{"$f":"I_Series!AQ333","v":2.3155689059678498E-2},{"$f":"I_Series!AR333","v":2.3155689059678498E-2},{"$f":"I_Series!AS333","v":2.3155689059678498E-2},{"$f":"I_Series!AT333","v":2.3155689059678498E-2},{"$f":"I_Series!AU333","v":2.3155689059678498E-2},{"$f":"I_Series!AV333","v":2.3155689059678498E-2},{"$f":"I_Series!AW333","v":2.3155689059678498E-2},{"$f":"I_Series!AX333","v":2.3155689059678498E-2},{"$f":"I_Series!AY333","v":2.3155689059678498E-2},{"$f":"I_Series!AZ333","v":2.3155689059678498E-2},{"$f":"I_Series!BA333","v":2.3155689059678498E-2},{"$f":"I_Series!BB333","v":2.3155689059678498E-2},{"$f":"I_Series!BC333","v":2.3155689059678498E-2},{"$f":"I_Series!BD333","v":2.3155689059678498E-2},{"$f":"I_Series!BE333","v":2.3155689059678498E-2},{"$f":"I_Series!BF333","v":2.3155689059678498E-2},{"$f":"I_Series!BG333","v":2.3155689059678498E-2},{"$f":"I_Series!BH333","v":2.3155689059678498E-2},{"$f":"I_Series!BI333","v":2.3155689059678498E-2},{"$f":"I_Series!BJ333","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E334","v":"Applicable Fixed Debt Interest Rate (medium)"},{"$f":"MID(E263,FIND(\"(\",E263)+1,FIND(\")\",E263)-FIND(\"(\",E263)-1)","v":"medium"},{"$f":"I_Series!G334","v":"%"},{"$f":"I_Series!H334","v":0},{"$f":"I_Series!I334","v":"H7 WACC calculator"},null,{"$f":"I_Series!K334","v":"Being published with this model"},{"$f":"I_Series!L334","v":0},{"$f":"I_Series!M334","v":0},{"$f":"I_Series!N334","v":0},{"$f":"I_Series!O334","v":0},{"$f":"I_Series!P334","v":0},{"$f":"I_Series!Q334","v":0},{"$f":"I_Series!R334","v":0},{"$f":"I_Series!S334","v":0},{"$f":"I_Series!T334","v":0},{"$f":"I_Series!U334","v":0},{"$f":"I_Series!V334","v":0},{"$f":"I_Series!W334","v":0},{"$f":"I_Series!X334","v":0},null,null,{"$f":"I_Series!AA334","v":0},{"$f":"I_Series!AB334","v":0},{"$f":"I_Series!AC334","v":0},{"$f":"I_Series!AD334","v":0},{"$f":"I_Series!AE334","v":0},{"$f":"I_Series!AF334","v":2.5605957902428041E-2},{"$f":"I_Series!AG334","v":2.5380867002032181E-2},{"$f":"I_Series!AH334","v":4.3860540517940326E-2},{"$f":"I_Series!AI334","v":5.9788172671719257E-2},{"$f":"I_Series!AJ334","v":5.9788172671719257E-2},{"$f":"I_Series!AK334","v":5.9788172671719257E-2},{"$f":"I_Series!AL334","v":5.9788172671719257E-2},{"$f":"I_Series!AM334","v":2.3155689059678498E-2},{"$f":"I_Series!AN334","v":2.3155689059678498E-2},{"$f":"I_Series!AO334","v":2.3155689059678498E-2},{"$f":"I_Series!AP334","v":2.3155689059678498E-2},{"$f":"I_Series!AQ334","v":2.3155689059678498E-2},{"$f":"I_Series!AR334","v":2.3155689059678498E-2},{"$f":"I_Series!AS334","v":2.3155689059678498E-2},{"$f":"I_Series!AT334","v":2.3155689059678498E-2},{"$f":"I_Series!AU334","v":2.3155689059678498E-2},{"$f":"I_Series!AV334","v":2.3155689059678498E-2},{"$f":"I_Series!AW334","v":2.3155689059678498E-2},{"$f":"I_Series!AX334","v":2.3155689059678498E-2},{"$f":"I_Series!AY334","v":2.3155689059678498E-2},{"$f":"I_Series!AZ334","v":2.3155689059678498E-2},{"$f":"I_Series!BA334","v":2.3155689059678498E-2},{"$f":"I_Series!BB334","v":2.3155689059678498E-2},{"$f":"I_Series!BC334","v":2.3155689059678498E-2},{"$f":"I_Series!BD334","v":2.3155689059678498E-2},{"$f":"I_Series!BE334","v":2.3155689059678498E-2},{"$f":"I_Series!BF334","v":2.3155689059678498E-2},{"$f":"I_Series!BG334","v":2.3155689059678498E-2},{"$f":"I_Series!BH334","v":2.3155689059678498E-2},{"$f":"I_Series!BI334","v":2.3155689059678498E-2},{"$f":"I_Series!BJ334","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E335","v":"Applicable Fixed Debt Interest Rate (low)"},{"$f":"MID(E264,FIND(\"(\",E264)+1,FIND(\")\",E264)-FIND(\"(\",E264)-1)","v":"low"},{"$f":"I_Series!G335","v":"%"},{"$f":"I_Series!H335","v":0},{"$f":"I_Series!I335","v":"H7 WACC calculator"},null,{"$f":"I_Series!K335","v":"Being published with this model"},{"$f":"I_Series!L335","v":0},{"$f":"I_Series!M335","v":0},{"$f":"I_Series!N335","v":0},{"$f":"I_Series!O335","v":0},{"$f":"I_Series!P335","v":0},{"$f":"I_Series!Q335","v":0},{"$f":"I_Series!R335","v":0},{"$f":"I_Series!S335","v":0},{"$f":"I_Series!T335","v":0},{"$f":"I_Series!U335","v":0},{"$f":"I_Series!V335","v":0},{"$f":"I_Series!W335","v":0},{"$f":"I_Series!X335","v":0},null,null,{"$f":"I_Series!AA335","v":0},{"$f":"I_Series!AB335","v":0},{"$f":"I_Series!AC335","v":0},{"$f":"I_Series!AD335","v":0},{"$f":"I_Series!AE335","v":0},{"$f":"I_Series!AF335","v":2.5605957902428041E-2},{"$f":"I_Series!AG335","v":2.5380867002032181E-2},{"$f":"I_Series!AH335","v":4.3860540517940326E-2},{"$f":"I_Series!AI335","v":5.9788172671719257E-2},{"$f":"I_Series!AJ335","v":5.9788172671719257E-2},{"$f":"I_Series!AK335","v":5.9788172671719257E-2},{"$f":"I_Series!AL335","v":5.9788172671719257E-2},{"$f":"I_Series!AM335","v":2.3155689059678498E-2},{"$f":"I_Series!AN335","v":2.3155689059678498E-2},{"$f":"I_Series!AO335","v":2.3155689059678498E-2},{"$f":"I_Series!AP335","v":2.3155689059678498E-2},{"$f":"I_Series!AQ335","v":2.3155689059678498E-2},{"$f":"I_Series!AR335","v":2.3155689059678498E-2},{"$f":"I_Series!AS335","v":2.3155689059678498E-2},{"$f":"I_Series!AT335","v":2.3155689059678498E-2},{"$f":"I_Series!AU335","v":2.3155689059678498E-2},{"$f":"I_Series!AV335","v":2.3155689059678498E-2},{"$f":"I_Series!AW335","v":2.3155689059678498E-2},{"$f":"I_Series!AX335","v":2.3155689059678498E-2},{"$f":"I_Series!AY335","v":2.3155689059678498E-2},{"$f":"I_Series!AZ335","v":2.3155689059678498E-2},{"$f":"I_Series!BA335","v":2.3155689059678498E-2},{"$f":"I_Series!BB335","v":2.3155689059678498E-2},{"$f":"I_Series!BC335","v":2.3155689059678498E-2},{"$f":"I_Series!BD335","v":2.3155689059678498E-2},{"$f":"I_Series!BE335","v":2.3155689059678498E-2},{"$f":"I_Series!BF335","v":2.3155689059678498E-2},{"$f":"I_Series!BG335","v":2.3155689059678498E-2},{"$f":"I_Series!BH335","v":2.3155689059678498E-2},{"$f":"I_Series!BI335","v":2.3155689059678498E-2},{"$f":"I_Series!BJ335","v":2.3155689059678498E-2}]
[null,null,null,null,"Fixed debt reference rate",{"$f":"INDEX(F262:F264, MATCH($F261, $F262:$F264,0))","v":"medium"},{"$f":"INDEX(G262:G264, MATCH($F261, $F262:$F264,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA262:AA264, MATCH($F261, $F262:$F264,0))","v":0},{"$f":"INDEX(AB262:AB264, MATCH($F261, $F262:$F264,0))","v":0},0,0,0,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,"Applicable Fixed Debt Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265","v":0},{"$f":"AB265","v":0},0,0,0,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,{"$f":" C$23 & \" interest expense, Year \" & F269","v":"Fixed Interest Debt interest expense, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA25,AA182) * INDEX($AA$267:$BJ$267, $F269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 2",{"$f":" F269+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA26,AA183) * INDEX($AA$267:$BJ$267, $F270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 3",{"$f":" F270+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA27,AA184) * INDEX($AA$267:$BJ$267, $F271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA28,AA185) * INDEX($AA$267:$BJ$267, $F272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA29,AA186) * INDEX($AA$267:$BJ$267, $F273)","v":0},0,0,0,{"$f":" AVERAGE(AE29,AE186) * INDEX($AA$267:$BJ$267, $F273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA30,AA187) * INDEX($AA$267:$BJ$267, $F274)","v":0},0,0,0,0,{"$f":" AVERAGE(AF30,AF187) * INDEX($AA$267:$BJ$267, $F274)","v":18.762679768738341},{"$f":" AVERAGE(AG30,AG187) * INDEX($AA$267:$BJ$267, $F274)","v":37.525359537476682},37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,37.525359537476682,18.762679768738341,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA31,AA188) * INDEX($AA$267:$BJ$267, $F275)","v":0},0,0,0,0,0,12.989305908017103,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,25.978611816034206,12.989305908017103,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA32,AA189) * INDEX($AA$267:$BJ$267, $F276)","v":0},0,0,0,0,0,0,1.4414399509683238,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,2.8828799019366476,1.4414399509683238,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA33,AA190) * INDEX($AA$267:$BJ$267, $F277)","v":0},0,0,0,0,0,0,0,15.85966650496427,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,31.71933300992854,15.85966650496427,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA34,AA191) * INDEX($AA$267:$BJ$267, $F278)","v":0},0,0,0,0,0,0,0,0,10.293400948059727,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,20.586801896119454,10.293400948059727,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA35,AA192) * INDEX($AA$267:$BJ$267, $F279)","v":0},0,0,0,0,0,0,0,0,0,28.957086450235774,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,57.914172900471549,28.957086450235774,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA36,AA193) * INDEX($AA$267:$BJ$267, $F280)","v":0},0,0,0,0,0,0,0,0,0,0,18.111676223492893,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,36.223352446985785,18.111676223492893,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA37,AA194) * INDEX($AA$267:$BJ$267, $F281)","v":0},0,0,0,0,0,0,0,0,0,0,0,8.0250779222552531,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,16.050155844510506,8.0250779222552531,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA38,AA195) * INDEX($AA$267:$BJ$267, $F282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.8462189241668234,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,17.692437848333647,8.8462189241668234,0,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA39,AA196) * INDEX($AA$267:$BJ$267, $F283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.8613478979091944,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,17.722695795818389,8.8613478979091944,0]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA40,AA197) * INDEX($AA$267:$BJ$267, $F284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.01374820272423,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,20.02749640544846,10.01374820272423]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA41,AA198) * INDEX($AA$267:$BJ$267, $F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9998930199100586,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117,15.999786039820117]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA42,AA199) * INDEX($AA$267:$BJ$267, $F286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2709786751458694,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739,18.541957350291739]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA43,AA200) * INDEX($AA$267:$BJ$267, $F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.166895113724049,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098,22.333790227448098]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA44,AA201) * INDEX($AA$267:$BJ$267, $F288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.979933441865477,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953,21.959866883730953]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA45,AA202) * INDEX($AA$267:$BJ$267, $F289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.128883019773205,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411,20.257766039546411]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA46,AA203) * INDEX($AA$267:$BJ$267, $F290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7540727358741952,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839,15.50814547174839]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA47,AA204) * INDEX($AA$267:$BJ$267, $F291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6893626493226357,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271,19.378725298645271]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA48,AA205) * INDEX($AA$267:$BJ$267, $F292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.58191960239856,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121,31.163839204797121]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA49,AA206) * INDEX($AA$267:$BJ$267, $F293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.706452986724733,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465,21.412905973449465]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA50,AA207) * INDEX($AA$267:$BJ$267, $F294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.496502537191381,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761,30.993005074382761]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA51,AA208) * INDEX($AA$267:$BJ$267, $F295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.810361598271319,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638,27.620723196542638]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA52,AA209) * INDEX($AA$267:$BJ$267, $F296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.943595670916797,13.887191341833594,13.887191341833594,13.887191341833594,13.887191341833594,13.887191341833594,13.887191341833594,13.887191341833594,13.887191341833594]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA53,AA210) * INDEX($AA$267:$BJ$267, $F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.874986047982894,25.749972095965788,25.749972095965788,25.749972095965788,25.749972095965788,25.749972095965788,25.749972095965788,25.749972095965788]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA54,AA211) * INDEX($AA$267:$BJ$267, $F298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.143821669992851,20.287643339985703,20.287643339985703,20.287643339985703,20.287643339985703,20.287643339985703,20.287643339985703]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA55,AA212) * INDEX($AA$267:$BJ$267, $F299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.463241746191363,30.926483492382726,30.926483492382726,30.926483492382726,30.926483492382726,30.926483492382726]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA56,AA213) * INDEX($AA$267:$BJ$267, $F300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.937708532256403,23.875417064512806,23.875417064512806,23.875417064512806,23.875417064512806]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA57,AA214) * INDEX($AA$267:$BJ$267, $F301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.922810367135769,25.845620734271538,25.845620734271538,25.845620734271538]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA58,AA215) * INDEX($AA$267:$BJ$267, $F302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.980429066838708,25.960858133677416,25.960858133677416]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA59,AA216) * INDEX($AA$267:$BJ$267, $F303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.108541774269794,28.217083548539588]
[null,null,null,null,"Fixed Interest Debt interest expense, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA60,AA217) * INDEX($AA$267:$BJ$267, $F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.611330361250236]
[null,null,null,null,"Total fixed debt interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z305:BJ305)","v":10055.63263468976},null,{"$f":"SUM(AA269:AA304)","v":0},0,0,0,0,18.762679768738341,50.514665445493783,64.945411304479222,82.246517760411805,108.3995852134358,147.6500726117313,194.71883528545999,220.85558943120813,237.7268862776302,255.43445309970619,274.30954920033963,292.32319042297394,309.5940621180298,330.03193590689972,352.17876446248926,373.28758092412795,391.17053667977541,408.61397206497219,433.88525431669342,460.17362690581672,467.61390266099448,465.1687811197018,471.49199252990451,474.00946779287159,470.87520805782339,457.23178407571214,437.56397168043117,436.28773643407516,445.31967902162756,454.70108304065997,468.54585907554656]
[null,null,null,null,{"$f":" E305&\" (Inc St)\"","v":"Total fixed debt interest expense (Inc St)"},null,{"$f":"G305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA306:BJ306)","v":-10055.63263468976},null,{"$f":" AA305 * SignSwitch","v":0},0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963,-292.32319042297394,-309.5940621180298,-330.03193590689972,-352.17876446248926,-373.28758092412795,-391.17053667977541,-408.61397206497219,-433.88525431669342,-460.17362690581672,-467.61390266099448,-465.1687811197018,-471.49199252990451,-474.00946779287159,-470.87520805782339,-457.23178407571214,-437.56397168043117,-436.28773643407516,-445.31967902162756,-454.70108304065997,-468.54585907554656]
[]
[null,null,null,null,{"$f":" C$23 & \" interest paid, Year \" & F308","v":"Fixed Interest Debt interest paid, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA269 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 2",{"$f":" F308+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA270 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 3",{"$f":" F309+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA271 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA272 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA273 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA274 * SignSwitch","v":0},0,0,0,0,-18.762679768738341,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-37.525359537476682,-18.762679768738341,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA275 * SignSwitch","v":0},0,0,0,0,0,-12.989305908017103,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-25.978611816034206,-12.989305908017103,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA276 * SignSwitch","v":0},0,0,0,0,0,0,-1.4414399509683238,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-2.8828799019366476,-1.4414399509683238,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA277 * SignSwitch","v":0},0,0,0,0,0,0,0,-15.85966650496427,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-31.71933300992854,-15.85966650496427,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA278 * SignSwitch","v":0},0,0,0,0,0,0,0,0,-10.293400948059727,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-20.586801896119454,-10.293400948059727,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA279 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,-28.957086450235774,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-57.914172900471549,-28.957086450235774,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA280 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,-18.111676223492893,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-36.223352446985785,-18.111676223492893,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA281 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,-8.0250779222552531,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-16.050155844510506,-8.0250779222552531,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA282 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-8.8462189241668234,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-17.692437848333647,-8.8462189241668234,0,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA283 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.8613478979091944,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-17.722695795818389,-8.8613478979091944,0]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA284 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.01374820272423,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-20.02749640544846,-10.01374820272423]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA285 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9998930199100586,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117,-15.999786039820117]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA286 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.2709786751458694,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739,-18.541957350291739]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA287 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.166895113724049,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098,-22.333790227448098]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA288 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.979933441865477,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953,-21.959866883730953]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA289 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.128883019773205,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411,-20.257766039546411]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA290 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7540727358741952,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839,-15.50814547174839]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA291 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6893626493226357,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271,-19.378725298645271]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA292 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.58191960239856,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121,-31.163839204797121]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA293 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.706452986724733,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465,-21.412905973449465]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA294 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.496502537191381,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761,-30.993005074382761]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA295 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13.810361598271319,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638,-27.620723196542638]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA296 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.943595670916797,-13.887191341833594,-13.887191341833594,-13.887191341833594,-13.887191341833594,-13.887191341833594,-13.887191341833594,-13.887191341833594,-13.887191341833594]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA297 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.874986047982894,-25.749972095965788,-25.749972095965788,-25.749972095965788,-25.749972095965788,-25.749972095965788,-25.749972095965788,-25.749972095965788]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA298 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.143821669992851,-20.287643339985703,-20.287643339985703,-20.287643339985703,-20.287643339985703,-20.287643339985703,-20.287643339985703]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA299 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.463241746191363,-30.926483492382726,-30.926483492382726,-30.926483492382726,-30.926483492382726,-30.926483492382726]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA300 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.937708532256403,-23.875417064512806,-23.875417064512806,-23.875417064512806,-23.875417064512806]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA301 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.922810367135769,-25.845620734271538,-25.845620734271538,-25.845620734271538]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA302 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.980429066838708,-25.960858133677416,-25.960858133677416]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA303 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.108541774269794,-28.217083548539588]
[null,null,null,null,"Fixed Interest Debt interest paid, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA304 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.611330361250236]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z344:BJ344)","v":-10055.63263468976},null,{"$f":"SUM(AA308:AA343)","v":0},{"$f":"SUM(AB308:AB343)","v":0},0,0,{"$f":"SUM(AE308:AE343)","v":0},{"$f":"SUM(AF308:AF343)","v":-18.762679768738341},-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963,-292.32319042297394,-309.5940621180298,-330.03193590689972,-352.17876446248926,-373.28758092412795,-391.17053667977541,-408.61397206497219,-433.88525431669342,-460.17362690581672,-467.61390266099448,-465.1687811197018,-471.49199252990451,-474.00946779287159,-470.87520805782339,-457.23178407571214,-437.56397168043117,-436.28773643407516,-445.31967902162756,-454.70108304065997,-468.54585907554656]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued CF, Year \" & F346","v":"Fixed Interest Debt interest accrued CF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222,AA269,AA308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" interest accrued CF, Year \" & F347","v":"Fixed Interest Debt interest accrued CF, Year 2"},{"$f":" F346+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA223,AA270,AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 3",{"$f":" F347+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224,AA271,AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225,AA272,AA311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226,AA273,AA312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA227,AA274,AA313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228,AA275,AA314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229,AA276,AA315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230,AA277,AA316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231,AA278,AA317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232,AA279,AA318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA233,AA280,AA319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234,AA281,AA320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA235,AA282,AA321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA236,AA283,AA322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237,AA284,AA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238,AA285,AA324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239,AA286,AA325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240,AA287,AA326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA241,AA288,AA327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242,AA289,AA328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243,AA290,AA329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244,AA291,AA330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245,AA292,AA331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246,AA293,AA332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247,AA294,AA333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248,AA295,AA334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249,AA296,AA335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250,AA297,AA336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251,AA298,AA337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA252,AA299,AA338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA253,AA300,AA339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254,AA301,AA340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA255,AA302,AA341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256,AA303,AA342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Interest Debt interest accrued CF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA257,AA304,AA343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued\"","v":"Total Fixed Interest Debt interest accrued"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z382:BJ382)","v":0},null,{"$f":"SUM(AA346:AA381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accretion"]
[]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_Ind","index":33,"n_rows":429,"n_cols":62,"rows_kept":429,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Index-linked debt"]
[]
[null,null,null,null,{"$f":"C_LookForward!E$241","v":"Total debt drawdowns required"},{"$f":"C_LookForward!F$241","v":0},{"$f":"C_LookForward!G$241","v":"£'m nominal"},{"$f":"C_LookForward!H$241","v":0},{"$f":"C_LookForward!I$241","v":0},{"$f":"C_LookForward!J$241","v":0},{"$f":"C_LookForward!K$241","v":0},{"$f":"C_LookForward!L$241","v":0},{"$f":"C_LookForward!M$241","v":0},{"$f":"C_LookForward!N$241","v":0},{"$f":"C_LookForward!O$241","v":0},{"$f":"C_LookForward!P$241","v":0},{"$f":"C_LookForward!Q$241","v":0},{"$f":"C_LookForward!R$241","v":0},{"$f":"C_LookForward!S$241","v":0},{"$f":"C_LookForward!T$241","v":0},{"$f":"C_LookForward!U$241","v":0},{"$f":"C_LookForward!V$241","v":0},{"$f":"C_LookForward!W$241","v":0},{"$f":"C_LookForward!X$241","v":0},{"$f":"C_LookForward!Y$241","v":40996.448835674964},{"$f":"C_LookForward!Z$241","v":0},{"$f":"C_LookForward!AA$241","v":0},{"$f":"C_LookForward!AB$241","v":0},{"$f":"C_LookForward!AC$241","v":0},{"$f":"C_LookForward!AD$241","v":0},{"$f":"C_LookForward!AE$241","v":0},{"$f":"C_LookForward!AF$241","v":2093.5618455041786},{"$f":"C_LookForward!AG$241","v":1462.2157151433439},{"$f":"C_LookForward!AH$241","v":93.897608448873143},{"$f":"C_LookForward!AI$241","v":757.897939449158},{"$f":"C_LookForward!AJ$241","v":491.89857592633234},{"$f":"C_LookForward!AK$241","v":1383.7943027500169},{"$f":"C_LookForward!AL$241","v":865.51643979770415},{"$f":"C_LookForward!AM$241","v":990.20132825642577},{"$f":"C_LookForward!AN$241","v":1091.5205825559715},{"$f":"C_LookForward!AO$241","v":1093.3873220493424},{"$f":"C_LookForward!AP$241","v":1235.5801236103616},{"$f":"C_LookForward!AQ$241","v":987.09380406839773},{"$f":"C_LookForward!AR$241","v":1143.9309982159757},{"$f":"C_LookForward!AS$241","v":1377.8650476956755},{"$f":"C_LookForward!AT$241","v":1354.7961507203581},{"$f":"C_LookForward!AU$241","v":1249.7864216519411},{"$f":"C_LookForward!AV$241","v":956.76243855110442},{"$f":"C_LookForward!AW$241","v":1195.5547171336621},{"$f":"C_LookForward!AX$241","v":1922.6277472386064},{"$f":"C_LookForward!AY$241","v":1321.051841623801},{"$f":"C_LookForward!AZ$241","v":1912.0882743209222},{"$f":"C_LookForward!BA$241","v":1704.0380829681417},{"$f":"C_LookForward!BB$241","v":856.75899010899229},{"$f":"C_LookForward!BC$241","v":1588.6236133160019},{"$f":"C_LookForward!BD$241","v":1251.6296774350194},{"$f":"C_LookForward!BE$241","v":1907.9842793508869},{"$f":"C_LookForward!BF$241","v":1472.9744632381626},{"$f":"C_LookForward!BG$241","v":1594.5245783666724},{"$f":"C_LookForward!BH$241","v":1601.6340561226498},{"$f":"C_LookForward!BI$241","v":1740.8300504971558},{"$f":"C_LookForward!BJ$241","v":2296.4218195591202}]
[null,null,null,null,{"$f":"C_Fin_Fixed!E21","v":"Fixed interest debt drawdowns"},{"$f":"C_Fin_Fixed!F21","v":0},{"$f":"C_Fin_Fixed!G21","v":"£'m nominal"},{"$f":"C_Fin_Fixed!H21","v":0},{"$f":"C_Fin_Fixed!I21","v":0},{"$f":"C_Fin_Fixed!J21","v":0},{"$f":"C_Fin_Fixed!K21","v":0},{"$f":"C_Fin_Fixed!L21","v":0},{"$f":"C_Fin_Fixed!M21","v":0},{"$f":"C_Fin_Fixed!N21","v":0},{"$f":"C_Fin_Fixed!O21","v":0},{"$f":"C_Fin_Fixed!P21","v":0},{"$f":"C_Fin_Fixed!Q21","v":0},{"$f":"C_Fin_Fixed!R21","v":0},{"$f":"C_Fin_Fixed!S21","v":0},{"$f":"C_Fin_Fixed!T21","v":0},{"$f":"C_Fin_Fixed!U21","v":0},{"$f":"C_Fin_Fixed!V21","v":0},{"$f":"C_Fin_Fixed!W21","v":0},{"$f":"C_Fin_Fixed!X21","v":0},{"$f":"C_Fin_Fixed!Y21","v":28697.514184972464},{"$f":"C_Fin_Fixed!Z21","v":0},{"$f":"C_Fin_Fixed!AA21","v":0},{"$f":"C_Fin_Fixed!AB21","v":0},{"$f":"C_Fin_Fixed!AC21","v":0},{"$f":"C_Fin_Fixed!AD21","v":0},{"$f":"C_Fin_Fixed!AE21","v":0},{"$f":"C_Fin_Fixed!AF21","v":1465.4932918529248},{"$f":"C_Fin_Fixed!AG21","v":1023.5510006003407},{"$f":"C_Fin_Fixed!AH21","v":65.728325914211197},{"$f":"C_Fin_Fixed!AI21","v":530.5285576144106},{"$f":"C_Fin_Fixed!AJ21","v":344.32900314843261},{"$f":"C_Fin_Fixed!AK21","v":968.65601192501174},{"$f":"C_Fin_Fixed!AL21","v":605.86150785839288},{"$f":"C_Fin_Fixed!AM21","v":693.14092977949804},{"$f":"C_Fin_Fixed!AN21","v":764.06440778918},{"$f":"C_Fin_Fixed!AO21","v":765.37112543453964},{"$f":"C_Fin_Fixed!AP21","v":864.90608652725314},{"$f":"C_Fin_Fixed!AQ21","v":690.96566284787832},{"$f":"C_Fin_Fixed!AR21","v":800.75169875118297},{"$f":"C_Fin_Fixed!AS21","v":964.50553338697273},{"$f":"C_Fin_Fixed!AT21","v":948.35730550425058},{"$f":"C_Fin_Fixed!AU21","v":874.85049515635865},{"$f":"C_Fin_Fixed!AV21","v":669.7337069857731},{"$f":"C_Fin_Fixed!AW21","v":836.88830199356335},{"$f":"C_Fin_Fixed!AX21","v":1345.8394230670244},{"$f":"C_Fin_Fixed!AY21","v":924.73628913666062},{"$f":"C_Fin_Fixed!AZ21","v":1338.4617920246455},{"$f":"C_Fin_Fixed!BA21","v":1192.826658077699},{"$f":"C_Fin_Fixed!BB21","v":599.73129307629461},{"$f":"C_Fin_Fixed!BC21","v":1112.0365293212012},{"$f":"C_Fin_Fixed!BD21","v":876.14077420451349},{"$f":"C_Fin_Fixed!BE21","v":1335.5889955456207},{"$f":"C_Fin_Fixed!BF21","v":1031.0821242667137},{"$f":"C_Fin_Fixed!BG21","v":1116.1672048566707},{"$f":"C_Fin_Fixed!BH21","v":1121.1438392858547},{"$f":"C_Fin_Fixed!BI21","v":1218.581035348009},{"$f":"C_Fin_Fixed!BJ21","v":1607.495273691384}]
[null,null,null,null,{"$f":" I_Series!E$322","v":"Fixed interest debt proportion of new drawdowns"},{"$f":" I_Series!F$322","v":0},{"$f":" I_Series!G$322","v":"%"},{"$f":" I_Series!H$322","v":0},{"$f":" I_Series!I$322","v":"CAA"},{"$f":" I_Series!J$322","v":0},{"$f":" I_Series!K$322","v":"Being published with this model"},{"$f":" I_Series!L$322","v":0},{"$f":" I_Series!M$322","v":0},{"$f":" I_Series!N$322","v":0},{"$f":" I_Series!O$322","v":0},{"$f":" I_Series!P$322","v":0},{"$f":" I_Series!Q$322","v":0},{"$f":" I_Series!R$322","v":0},{"$f":" I_Series!S$322","v":0},{"$f":" I_Series!T$322","v":0},{"$f":" I_Series!U$322","v":0},{"$f":" I_Series!V$322","v":0},{"$f":" I_Series!W$322","v":0},{"$f":" I_Series!X$322","v":0},{"$f":" I_Series!Y$322","v":0},{"$f":" I_Series!Z$322","v":0},{"$f":" I_Series!AA$322","v":0.5},{"$f":" I_Series!AB$322","v":0.5},{"$f":" I_Series!AC$322","v":0.5},{"$f":" I_Series!AD$322","v":0.5},{"$f":" I_Series!AE$322","v":0.5},{"$f":" I_Series!AF$322","v":0.7},{"$f":" I_Series!AG$322","v":0.7},{"$f":" I_Series!AH$322","v":0.7},{"$f":" I_Series!AI$322","v":0.7},{"$f":" I_Series!AJ$322","v":0.7},{"$f":" I_Series!AK$322","v":0.7},{"$f":" I_Series!AL$322","v":0.7},{"$f":" I_Series!AM$322","v":0.7},{"$f":" I_Series!AN$322","v":0.7},{"$f":" I_Series!AO$322","v":0.7},{"$f":" I_Series!AP$322","v":0.7},{"$f":" I_Series!AQ$322","v":0.7},{"$f":" I_Series!AR$322","v":0.7},{"$f":" I_Series!AS$322","v":0.7},{"$f":" I_Series!AT$322","v":0.7},{"$f":" I_Series!AU$322","v":0.7},{"$f":" I_Series!AV$322","v":0.7},{"$f":" I_Series!AW$322","v":0.7},{"$f":" I_Series!AX$322","v":0.7},{"$f":" I_Series!AY$322","v":0.7},{"$f":" I_Series!AZ$322","v":0.7},{"$f":" I_Series!BA$322","v":0.7},{"$f":" I_Series!BB$322","v":0.7},{"$f":" I_Series!BC$322","v":0.7},{"$f":" I_Series!BD$322","v":0.7},{"$f":" I_Series!BE$322","v":0.7},{"$f":" I_Series!BF$322","v":0.7},{"$f":" I_Series!BG$322","v":0.7},{"$f":" I_Series!BH$322","v":0.7},{"$f":" I_Series!BI$322","v":0.7},{"$f":" I_Series!BJ$322","v":0.7}]
[null,null,null,null,{"$f":" I_Series!E$323","v":"Threshold for Index-linked debt drawdowns, beyond which synthetic debt is drawn"},{"$f":" I_Series!F$323","v":0},{"$f":" I_Series!G$323","v":"£'m nominal"},{"$f":" I_Series!H$323","v":0},{"$f":" I_Series!I$323","v":"CAA"},{"$f":" I_Series!J$323","v":0},{"$f":" I_Series!K$323","v":"Being published with this model"},{"$f":" I_Series!L$323","v":0},{"$f":" I_Series!M$323","v":0},{"$f":" I_Series!N$323","v":0},{"$f":" I_Series!O$323","v":0},{"$f":" I_Series!P$323","v":0},{"$f":" I_Series!Q$323","v":0},{"$f":" I_Series!R$323","v":0},{"$f":" I_Series!S$323","v":0},{"$f":" I_Series!T$323","v":0},{"$f":" I_Series!U$323","v":0},{"$f":" I_Series!V$323","v":0},{"$f":" I_Series!W$323","v":0},{"$f":" I_Series!X$323","v":0},{"$f":" I_Series!Y$323","v":0},{"$f":" I_Series!Z$323","v":0},{"$f":" I_Series!AA$323","v":1000},{"$f":" I_Series!AB$323","v":1000},{"$f":" I_Series!AC$323","v":1000},{"$f":" I_Series!AD$323","v":1000},{"$f":" I_Series!AE$323","v":1000},{"$f":" I_Series!AF$323","v":1000},{"$f":" I_Series!AG$323","v":1000},{"$f":" I_Series!AH$323","v":1000},{"$f":" I_Series!AI$323","v":1000},{"$f":" I_Series!AJ$323","v":1000},{"$f":" I_Series!AK$323","v":1000},{"$f":" I_Series!AL$323","v":1000},{"$f":" I_Series!AM$323","v":1000},{"$f":" I_Series!AN$323","v":1000},{"$f":" I_Series!AO$323","v":1000},{"$f":" I_Series!AP$323","v":1000},{"$f":" I_Series!AQ$323","v":1000},{"$f":" I_Series!AR$323","v":1000},{"$f":" I_Series!AS$323","v":1000},{"$f":" I_Series!AT$323","v":1000},{"$f":" I_Series!AU$323","v":1000},{"$f":" I_Series!AV$323","v":1000},{"$f":" I_Series!AW$323","v":1000},{"$f":" I_Series!AX$323","v":1000},{"$f":" I_Series!AY$323","v":1000},{"$f":" I_Series!AZ$323","v":1000},{"$f":" I_Series!BA$323","v":1000},{"$f":" I_Series!BB$323","v":1000},{"$f":" I_Series!BC$323","v":1000},{"$f":" I_Series!BD$323","v":1000},{"$f":" I_Series!BE$323","v":1000},{"$f":" I_Series!BF$323","v":1000},{"$f":" I_Series!BG$323","v":1000},{"$f":" I_Series!BH$323","v":1000},{"$f":" I_Series!BI$323","v":1000},{"$f":" I_Series!BJ$323","v":1000}]
[null,null,null,null,"Index-linked debt drawdowns",null,{"$f":"G17","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA21:BJ21)","v":12298.934650702486},null,{"$f":"MAX(0,MIN(AA17 - AA18, AA17 * ( 1 - AA19), AA20 ) )","v":0},0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,415.13829082500513,259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[]
[null,null,"Index-linked debt"]
[]
[null,null,null,null,{"$f":" C$23 & \" BEG, Year \" & F25","v":"Index-linked debt BEG, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BF182","v":0},0,0,0]
[null,null,null,null,{"$f":" C$23 & \" BEG, Year \" & F26","v":"Index-linked debt BEG, Year 2"},{"$f":" F25+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 3",{"$f":" F26+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,628.06855365125364,653.47553980259477,729.51985739058182,807.6559271491426,819.73505130686146,816.83974918931983,824.7609638216245,845.97490578166378,871.35415295511393,897.49477754376733,924.41962087008039,952.15220949618288,980.71677578106835,1010.1382790545005,1040.4424274261355,1071.6557002489196,1103.8053712563872,1136.9195323940787,1171.0271183659011,1206.1579319168782,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,438.66471454300324,489.71170381123017,542.16284336957597,550.27131144196301,548.32775456867773,553.64510333518774,567.88558706782078,584.92215467985557,602.4698193202513,620.54391389985881,639.16023131685461,658.33503825636024,678.08508940405102,698.42764208617257,719.38047134875774,740.96188548922044,763.19074205389711,786.08646431551404,809.66905824497951,833.95912999232894,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,28.169282534661946,31.186386185616477,31.652802908510246,31.541005289095249,31.846870757642218,32.666014361057968,33.645994791889713,34.655374635646403,35.695035874715799,36.765886950957274,37.868863559485995,39.004929466270575,40.17507735025869,41.38032967076645,42.621739560889445,43.900391747716128,45.217403500147611,46.573925605152041,47.971143373306603,49.410277674505799,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,227.3693818347474,230.76986823065613,229.95478964265646,232.18475120646838,238.15684985342307,245.30155534902582,252.66060200949659,260.24042006978146,268.04763267187491,276.08906165203115,284.37173350159208,292.90288550663985,301.68997207183907,310.74067123399425,320.06289137101408,329.66477811214452,339.55472145550885,349.74136309917412,360.23360399214937,371.04061211191384,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,147.56957277789974,147.04835742195343,148.47434287579938,152.29329919221809,156.86209816798467,161.56796111302421,166.41499994641495,171.40744994480741,176.54967344315165,181.8461636464462,187.30154855583959,192.92059501251478,198.70821286289024,204.66945924877695,210.80954302624025,217.13382931702745,223.64784419653827,230.35727952243442,237.26799790810747,244.3860378453507,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,415.13829082500513,419.16404925188942,429.94550254880829,442.84386762527265,456.12918365403084,469.81305916365176,483.90745093856134,498.42467446671822,513.37741470071978,528.77873714174143,544.64209925599368,560.98136223367351,577.81080310068376,595.1451271937043,612.99948100951542,631.38946543980092,650.33114940299492,669.8410838850848,689.93631640163733,710.63440589368645,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,259.65493193931127,266.33359993818834,274.32360793633404,282.55331617442408,291.02991565965681,299.76081312944655,308.75363752332993,318.01624664902982,327.55673404850074,337.38343606995579,347.50493915205448,357.9300873266161,368.66798994641459,379.72802964480707,391.11987053415129,402.85346665017585,414.93907064968113,427.38724276917156,440.20886005224673,453.41512585381417,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,297.06039847692773,305.97221043123562,315.15137674417269,324.60591804649789,334.34409558789281,344.37441845552962,354.70565100919549,365.34682053947137,376.30722515565554,387.59644191032521,399.22433516763499,411.20106522266406,423.53709717934396,436.2432100947243,449.33050639756607,462.81042158949305,476.69473423717784,490.99557626429316,505.72544355222198,520.89720685878865,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.45617476679149,337.27986000979524,347.3982558100891,357.82020348439175,368.55480958892349,379.61145387659121,390.99979749288894,402.72979141767564,414.81168516020591,427.2560357150121,440.07371678646246,453.27592829005636,466.87420613875804,480.8804323229208,495.30684529260844,510.16605065138668,525.47103217092831,541.23516313605614,557.47221803013781,574.19638457104202,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328.01619661480277,337.85668251324688,347.99238298864429,358.43215447830363,369.18511911265273,380.26067268603231,391.66849286661329,403.41854765261172,415.52110408219011,427.98673720465581,440.82633932079551,454.05112950041939,467.67266338543197,481.70284328699495,496.15392858560483,511.038546443173,526.36970283646826,542.16079392156234,558.4256177392092,575.17838627138553,0]
[null,null,null,null,"Index-linked debt BEG, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO197","v":0},370.67403708310849,381.79425819560174,393.24808594146981,405.04552851971391,417.19689437530536,429.71280120656456,442.6041852427615,455.88231080004437,469.55878012404571,483.64554352776707,498.15490983360007,513.09955712860813,528.49254384246638,544.34732015774034,560.67773976247258,577.49807195534675,594.82301411400715,612.66770453742743,631.04773567355028,649.97916774375676]
[null,null,null,null,"Index-linked debt BEG, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296.12814122051935,305.01198545713493,314.16234502084899,323.58721537147449,333.29483183261874,343.29367678759729,353.59248709122522,364.20026170396198,375.12626955508085,386.38005764173329,397.97145937098531,409.9106031521149,422.20792124667838,434.87415888407872,447.92038365060108,461.35799516011912,475.1987350149227,489.4546970653704,504.1383379773315]
[null,null,null,null,"Index-linked debt BEG, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343.17929946479273,353.47467844873654,364.07891880219864,375.00128636626459,386.25132495725256,397.83886470597014,409.77403064714923,422.0672515665637,434.72926911356063,447.77114718696748,461.20428160257654,475.04041005065386,489.29162235217348,503.97037102273868,519.08948215342082,534.66216661802343,550.70203161656411,567.22309256506105]
[null,null,null,null,"Index-linked debt BEG, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413.35951430870267,425.76029973796375,438.5331087301027,451.68910199200582,465.239775051766,479.19696830331901,493.57287735241857,508.38006367299113,523.6314655831809,539.34040955067633,555.52062183719659,572.18624049231255,589.35182770708195,607.03238253829443,625.2433540144433,644.00065463487658,663.32067427392292]
[null,null,null,null,"Index-linked debt BEG, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.4388452161075,418.63201057259073,431.19097088976844,444.12670001646148,457.45050101695534,471.17401604746402,485.30923652888794,499.8685136247546,514.86456903349722,530.31050610450211,546.21982128763716,562.60641592626632,579.48460840405437,596.86914665617599,614.77522105586127,633.21847768753707]
[null,null,null,null,"Index-linked debt BEG, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.93592649558235,386.18400429044982,397.7695244191633,409.70261015173821,421.99368845629039,434.65349910997912,447.69310408327851,461.12389720577687,474.9576141219502,489.20634254560872,503.88253282197701,518.99900880663631,534.56897907083544,550.60604844296051,567.12422989624929]
[null,null,null,null,"Index-linked debt BEG, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287.02873156533133,295.6395935122913,304.50878131766007,313.64404475718987,323.05336609990559,332.74496708290275,342.72731609538982,353.00913557825152,363.59940964559905,374.50739193496702,385.74261369301604,397.31489210380653,409.23433886692072,421.51136903292837]
[null,null,null,null,"Index-linked debt BEG, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.66641514009865,369.42640759430162,380.50919982213065,391.9244758167946,403.68221009129843,415.79267639403741,428.26645668585854,441.11445038643433,454.34788389802736,467.97832041496821,482.01767002741724,496.47820012823979,511.372546132087]
[null,null,null,null,"Index-linked debt BEG, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,576.78832417158196,594.09197389672943,611.91473311363131,630.27217510704031,649.18034036025153,668.65575057105912,688.71542308819096,709.37688578083669,730.65819235426181,752.57793812488967,775.15527626863638,798.40993455669548]
[null,null,null,null,"Index-linked debt BEG, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396.31555248714034,408.20501906175457,420.45116963360721,433.06470472261543,446.0566458642939,459.4383452402227,473.2214955974294,487.41814046535228,502.04068467931285,517.1019052196923,532.61496237628307]
[null,null,null,null,"Index-linked debt BEG, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,573.62648229627666,590.83527676516496,608.56033506811991,626.81714512016356,645.62165947376843,664.99030925798149,684.94001853572092,705.48821909179253,726.65286566454631,748.45245163448271]
[null,null,null,null,"Index-linked debt BEG, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,511.21142489044257,526.54776763715586,542.34420066627058,558.61452668625873,575.37296248684652,592.63415136145193,610.41317590229551,628.72557117936435,647.58733831474535]
[null,null,null,null,"Index-linked debt BEG, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.02769703269769,264.7385279436786,{"$f":" BD209","v":272.68068378198899},280.86110429544868,289.28693742431216,297.96554554704153,306.90451191345278,316.11164727085639]
[null,null,null,null,"Index-linked debt BEG, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,476.58708399480065,490.8846965146447,505.61123741008407,520.77957453238662,536.40296176835818,552.49505062140895,569.06990214005123]
[null,null,null,null,"Index-linked debt BEG, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375.48890323050585,386.75357032742102,398.35617743724367,410.30686276036101,422.61606864317184,435.29455070246701]
[null,null,null,null,"Index-linked debt BEG, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572.39528380526622,589.56714231942419,607.25415658900693,625.47178128667713,644.2359347252775]
[null,null,null,null,"Index-linked debt BEG, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.89233897144885,455.14910914059232,468.80358241481008,482.86768988725441]
[null,null,null,null,"Index-linked debt BEG, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.35737351000171,492.7080947153018,507.48933755676086]
[null,null,null,null,"Index-linked debt BEG, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,480.49021683679501,494.90492334189889]
[null,null,null,null,"Index-linked debt BEG, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,522.24901514914677]
[null,null,null,null,"Index-linked debt BEG, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total index-linked debt b/f",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25:AA60)","v":0},0,0,0,0,0,{"$f":"SUM(AG25:AG60)","v":628.06855365125364},1092.1402543455979,1247.4008437364739,1608.3745385390826,1779.9986066658905,2188.849946936708,2469.7310131879226,2830.3161572201079,3242.6818167035035,3667.9784678194119,4148.6918589371026,4569.2807559257344,5049.5384780682998,5614.3841467190505,6189.2545163367313,6749.8680783224154,7239.3928522374181,7815.2410529446397,8626.486608704563,9281.5967594528393,8891.3284746583158,8810.3018498964102,9280.7460164212607,9653.5836504334256,10066.962444196222,10209.413163256881,10490.570317496607,10747.120677466954,10958.602238519587,11217.175582964795]
[]
[null,null,null,null,{"$f":"E21","v":"Index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12298.934650702486,0,0,0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,{"$f":"AK21","v":415.13829082500513},259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[]
[null,null,null,null,{"$f":" C$23 & \" drawdowns, Year \" & F65","v":"Index-linked debt drawdowns, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65:BJ65)","v":0},null,{"$f":" IF(AA$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" drawdowns, Year \" & F66","v":"Index-linked debt drawdowns, Year 2"},{"$f":" F65+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 3",{"$f":" F66+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628.06855365125364,null,0,0,0,0,0,628.06855365125364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438.66471454300324,null,0,0,0,0,0,0,438.66471454300324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.169282534661946,null,0,0,0,0,0,0,0,28.169282534661946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.3693818347474,null,0,0,0,0,0,0,0,0,227.3693818347474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147.56957277789974,null,0,0,0,0,0,0,0,0,0,147.56957277789974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.13829082500513,null,{"$f":" IF(AA$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":415.13829082500513},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259.65493193931127,null,0,0,0,0,0,0,0,0,0,0,0,259.65493193931127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.06039847692773,null,0,0,0,0,0,0,0,0,0,0,0,0,297.06039847692773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327.45617476679149,null,0,0,0,0,0,0,0,0,0,0,0,0,0,327.45617476679149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328.01619661480277,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328.01619661480277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370.67403708310849,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370.67403708310849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296.12814122051935,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296.12814122051935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343.17929946479273,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343.17929946479273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413.35951430870267,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413.35951430870267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406.4388452161075,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.4388452161075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374.93592649558235,null,{"$f":" IF(AA$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":374.93592649558235},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287.02873156533133,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287.02873156533133,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358.66641514009865,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.66641514009865,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576.78832417158196,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,576.78832417158196,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396.31555248714034,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396.31555248714034,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573.62648229627666,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,573.62648229627666,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511.21142489044257,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,511.21142489044257,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257.02769703269769,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.02769703269769,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476.58708399480065,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476.58708399480065,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375.48890323050585,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375.48890323050585,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572.39528380526622,null,{"$f":" IF(AA$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":572.39528380526622},0,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.89233897144885,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.89233897144885,0,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478.35737351000171,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.35737351000171,0,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480.49021683679501,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,480.49021683679501,0,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522.24901514914677,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,522.24901514914677,0]
[null,null,null,null,"Index-linked debt drawdowns, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688.92654586773619,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688.92654586773619]
[null,null,null,null,"Total index-linked debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z101:BJ101)","v":12298.934650702486},null,{"$f":"SUM(AA65:AA100)","v":0},0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,415.13829082500513,259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[]
[null,null,null,null,{"$f":" I_InputSets!E$71","v":"New debt term"},{"$f":" I_InputSets!F$71","v":20},{"$f":" I_InputSets!G$71","v":"years"},{"$f":" I_InputSets!H$71","v":0},{"$f":" I_InputSets!I$71","v":"CAA"},{"$f":" I_InputSets!J$71","v":0},{"$f":" I_InputSets!K$71","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E21","v":"Index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12298.934650702486,null,{"$f":" AA21","v":0},0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,415.13829082500513,259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[null,null,null,null,{"$f":" C_Index!E$103","v":"Index-linked debt indexation factor"},{"$f":" C_Index!F$103","v":0},{"$f":" C_Index!G$103","v":"RPI annual growth rate"},{"$f":" C_Index!H$103","v":0},{"$f":" C_Index!I$103","v":0},{"$f":" C_Index!J$103","v":0},{"$f":" C_Index!K$103","v":0},{"$f":" C_Index!L$103","v":0},{"$f":" C_Index!M$103","v":0},{"$f":" C_Index!N$103","v":0},{"$f":" C_Index!O$103","v":0},{"$f":" C_Index!P$103","v":0},{"$f":" C_Index!Q$103","v":0},{"$f":" C_Index!R$103","v":0},{"$f":" C_Index!S$103","v":0},{"$f":" C_Index!T$103","v":0},{"$f":" C_Index!U$103","v":0},{"$f":" C_Index!V$103","v":0},{"$f":" C_Index!W$103","v":0},{"$f":" C_Index!X$103","v":0},{"$f":" C_Index!Y$103","v":0},{"$f":" C_Index!Z$103","v":0},{"$f":" C_Index!AA$103","v":0.91817105652559949},{"$f":" C_Index!AB$103","v":0.93418171056525612},{"$f":" C_Index!AC$103","v":0.96765315182006517},{"$f":" C_Index!AD$103","v":1},{"$f":" C_Index!AE$103","v":1.0256288842852916},{"$f":" C_Index!AF$103","v":1.0410476472329093},{"$f":" C_Index!AG$103","v":1.0831606984314885},{"$f":" C_Index!AH$103","v":1.2092070630364014},{"$f":" C_Index!AI$103","v":1.338720586860018},{"$f":" C_Index!AJ$103","v":1.358742197099734},{"$f":" C_Index!AK$103","v":1.3539431231133474},{"$f":" C_Index!AL$103","v":1.3670728393015688},{"$f":" C_Index!AM$103","v":1.4022357593962713},{"$f":" C_Index!AN$103","v":1.4443028321781597},{"$f":" C_Index!AO$103","v":1.4876319171435044},{"$f":" C_Index!AP$103","v":1.5322608746578097},{"$f":" C_Index!AQ$103","v":1.578228700897544},{"$f":" C_Index!AR$103","v":1.6255755619244703},{"$f":" C_Index!AS$103","v":1.6743428287822044},{"$f":" C_Index!AT$103","v":1.7245731136456706},{"$f":" C_Index!AU$103","v":1.7763103070550408},{"$f":" C_Index!AV$103","v":1.8295996162666921},{"$f":" C_Index!AW$103","v":1.8844876047546928},{"$f":" C_Index!AX$103","v":1.9410222328973337},{"$f":" C_Index!AY$103","v":1.9992528998842538},{"$f":" C_Index!AZ$103","v":2.0592304868807814},{"$f":" C_Index!BA$103","v":2.1210074014872049},{"$f":" C_Index!BB$103","v":2.1846376235318212},{"$f":" C_Index!BC$103","v":2.2501767522377758},{"$f":" C_Index!BD$103","v":2.3176820548049091},{"$f":" C_Index!BE$103","v":2.3872125164490563},{"$f":" C_Index!BF$103","v":2.4588288919425279},{"$f":" C_Index!BG$103","v":2.5325937587008038},{"$f":" C_Index!BH$103","v":2.6085715714618281},{"$f":" C_Index!BI$103","v":2.6868287186056827},{"$f":" C_Index!BJ$103","v":2.7674335801638534}]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F144","v":"Index-linked debt repayments, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA144:BJ144)","v":0},null,{"$f":" IF(AA$10<=($F144+LookForwardPeriods),0,(AA$10=$F$103+$F144)*INDEX($AA$104:AA$104,$F144)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AB$10<=($F144+LookForwardPeriods),0,(AB$10=$F$103+$F144)*INDEX($AA$104:AB$104,$F144)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AC$10<=($F144+LookForwardPeriods),0,(AC$10=$F$103+$F144)*INDEX($AA$104:AC$104,$F144)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AD$10<=($F144+LookForwardPeriods),0,(AD$10=$F$103+$F144)*INDEX($AA$104:AD$104,$F144)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AE$10<=($F144+LookForwardPeriods),0,(AE$10=$F$103+$F144)*INDEX($AA$104:AE$104,$F144)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AF$10<=($F144+LookForwardPeriods),0,(AF$10=$F$103+$F144)*INDEX($AA$104:AF$104,$F144)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AG$10<=($F144+LookForwardPeriods),0,(AG$10=$F$103+$F144)*INDEX($AA$104:AG$104,$F144)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AH$10<=($F144+LookForwardPeriods),0,(AH$10=$F$103+$F144)*INDEX($AA$104:AH$104,$F144)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AI$10<=($F144+LookForwardPeriods),0,(AI$10=$F$103+$F144)*INDEX($AA$104:AI$104,$F144)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AJ$10<=($F144+LookForwardPeriods),0,(AJ$10=$F$103+$F144)*INDEX($AA$104:AJ$104,$F144)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AK$10<=($F144+LookForwardPeriods),0,(AK$10=$F$103+$F144)*INDEX($AA$104:AK$104,$F144)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AL$10<=($F144+LookForwardPeriods),0,(AL$10=$F$103+$F144)*INDEX($AA$104:AL$104,$F144)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AM$10<=($F144+LookForwardPeriods),0,(AM$10=$F$103+$F144)*INDEX($AA$104:AM$104,$F144)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AN$10<=($F144+LookForwardPeriods),0,(AN$10=$F$103+$F144)*INDEX($AA$104:AN$104,$F144)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AO$10<=($F144+LookForwardPeriods),0,(AO$10=$F$103+$F144)*INDEX($AA$104:AO$104,$F144)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AP$10<=($F144+LookForwardPeriods),0,(AP$10=$F$103+$F144)*INDEX($AA$104:AP$104,$F144)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AQ$10<=($F144+LookForwardPeriods),0,(AQ$10=$F$103+$F144)*INDEX($AA$104:AQ$104,$F144)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AR$10<=($F144+LookForwardPeriods),0,(AR$10=$F$103+$F144)*INDEX($AA$104:AR$104,$F144)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AS$10<=($F144+LookForwardPeriods),0,(AS$10=$F$103+$F144)*INDEX($AA$104:AS$104,$F144)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AT$10<=($F144+LookForwardPeriods),0,(AT$10=$F$103+$F144)*INDEX($AA$104:AT$104,$F144)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AU$10<=($F144+LookForwardPeriods),0,(AU$10=$F$103+$F144)*INDEX($AA$104:AU$104,$F144)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AV$10<=($F144+LookForwardPeriods),0,(AV$10=$F$103+$F144)*INDEX($AA$104:AV$104,$F144)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AW$10<=($F144+LookForwardPeriods),0,(AW$10=$F$103+$F144)*INDEX($AA$104:AW$104,$F144)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AX$10<=($F144+LookForwardPeriods),0,(AX$10=$F$103+$F144)*INDEX($AA$104:AX$104,$F144)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AY$10<=($F144+LookForwardPeriods),0,(AY$10=$F$103+$F144)*INDEX($AA$104:AY$104,$F144)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(AZ$10<=($F144+LookForwardPeriods),0,(AZ$10=$F$103+$F144)*INDEX($AA$104:AZ$104,$F144)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BA$10<=($F144+LookForwardPeriods),0,(BA$10=$F$103+$F144)*INDEX($AA$104:BA$104,$F144)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BB$10<=($F144+LookForwardPeriods),0,(BB$10=$F$103+$F144)*INDEX($AA$104:BB$104,$F144)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BC$10<=($F144+LookForwardPeriods),0,(BC$10=$F$103+$F144)*INDEX($AA$104:BC$104,$F144)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BD$10<=($F144+LookForwardPeriods),0,(BD$10=$F$103+$F144)*INDEX($AA$104:BD$104,$F144)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BE$10<=($F144+LookForwardPeriods),0,(BE$10=$F$103+$F144)*INDEX($AA$104:BE$104,$F144)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BF$10<=($F144+LookForwardPeriods),0,(BF$10=$F$103+$F144)*INDEX($AA$104:BF$104,$F144)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BG$10<=($F144+LookForwardPeriods),0,(BG$10=$F$103+$F144)*INDEX($AA$104:BG$104,$F144)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BH$10<=($F144+LookForwardPeriods),0,(BH$10=$F$103+$F144)*INDEX($AA$104:BH$104,$F144)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BI$10<=($F144+LookForwardPeriods),0,(BI$10=$F$103+$F144)*INDEX($AA$104:BI$104,$F144)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F144)","v":0},{"$f":" IF(BJ$10<=($F144+LookForwardPeriods),0,(BJ$10=$F$103+$F144)*INDEX($AA$104:BJ$104,$F144)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F144)","v":0}]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F145","v":"Index-linked debt repayments, Year 2"},{"$f":" F144+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F145+LookForwardPeriods),0,(AA$10=$F$103+$F145)*INDEX($AA$104:AA$104,$F145)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AB$10<=($F145+LookForwardPeriods),0,(AB$10=$F$103+$F145)*INDEX($AA$104:AB$104,$F145)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AC$10<=($F145+LookForwardPeriods),0,(AC$10=$F$103+$F145)*INDEX($AA$104:AC$104,$F145)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AD$10<=($F145+LookForwardPeriods),0,(AD$10=$F$103+$F145)*INDEX($AA$104:AD$104,$F145)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AE$10<=($F145+LookForwardPeriods),0,(AE$10=$F$103+$F145)*INDEX($AA$104:AE$104,$F145)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AF$10<=($F145+LookForwardPeriods),0,(AF$10=$F$103+$F145)*INDEX($AA$104:AF$104,$F145)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AG$10<=($F145+LookForwardPeriods),0,(AG$10=$F$103+$F145)*INDEX($AA$104:AG$104,$F145)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AH$10<=($F145+LookForwardPeriods),0,(AH$10=$F$103+$F145)*INDEX($AA$104:AH$104,$F145)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AI$10<=($F145+LookForwardPeriods),0,(AI$10=$F$103+$F145)*INDEX($AA$104:AI$104,$F145)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AJ$10<=($F145+LookForwardPeriods),0,(AJ$10=$F$103+$F145)*INDEX($AA$104:AJ$104,$F145)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AK$10<=($F145+LookForwardPeriods),0,(AK$10=$F$103+$F145)*INDEX($AA$104:AK$104,$F145)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AL$10<=($F145+LookForwardPeriods),0,(AL$10=$F$103+$F145)*INDEX($AA$104:AL$104,$F145)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AM$10<=($F145+LookForwardPeriods),0,(AM$10=$F$103+$F145)*INDEX($AA$104:AM$104,$F145)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AN$10<=($F145+LookForwardPeriods),0,(AN$10=$F$103+$F145)*INDEX($AA$104:AN$104,$F145)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AO$10<=($F145+LookForwardPeriods),0,(AO$10=$F$103+$F145)*INDEX($AA$104:AO$104,$F145)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AP$10<=($F145+LookForwardPeriods),0,(AP$10=$F$103+$F145)*INDEX($AA$104:AP$104,$F145)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AQ$10<=($F145+LookForwardPeriods),0,(AQ$10=$F$103+$F145)*INDEX($AA$104:AQ$104,$F145)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AR$10<=($F145+LookForwardPeriods),0,(AR$10=$F$103+$F145)*INDEX($AA$104:AR$104,$F145)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AS$10<=($F145+LookForwardPeriods),0,(AS$10=$F$103+$F145)*INDEX($AA$104:AS$104,$F145)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AT$10<=($F145+LookForwardPeriods),0,(AT$10=$F$103+$F145)*INDEX($AA$104:AT$104,$F145)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AU$10<=($F145+LookForwardPeriods),0,(AU$10=$F$103+$F145)*INDEX($AA$104:AU$104,$F145)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AV$10<=($F145+LookForwardPeriods),0,(AV$10=$F$103+$F145)*INDEX($AA$104:AV$104,$F145)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AW$10<=($F145+LookForwardPeriods),0,(AW$10=$F$103+$F145)*INDEX($AA$104:AW$104,$F145)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AX$10<=($F145+LookForwardPeriods),0,(AX$10=$F$103+$F145)*INDEX($AA$104:AX$104,$F145)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AY$10<=($F145+LookForwardPeriods),0,(AY$10=$F$103+$F145)*INDEX($AA$104:AY$104,$F145)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(AZ$10<=($F145+LookForwardPeriods),0,(AZ$10=$F$103+$F145)*INDEX($AA$104:AZ$104,$F145)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BA$10<=($F145+LookForwardPeriods),0,(BA$10=$F$103+$F145)*INDEX($AA$104:BA$104,$F145)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BB$10<=($F145+LookForwardPeriods),0,(BB$10=$F$103+$F145)*INDEX($AA$104:BB$104,$F145)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BC$10<=($F145+LookForwardPeriods),0,(BC$10=$F$103+$F145)*INDEX($AA$104:BC$104,$F145)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BD$10<=($F145+LookForwardPeriods),0,(BD$10=$F$103+$F145)*INDEX($AA$104:BD$104,$F145)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BE$10<=($F145+LookForwardPeriods),0,(BE$10=$F$103+$F145)*INDEX($AA$104:BE$104,$F145)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BF$10<=($F145+LookForwardPeriods),0,(BF$10=$F$103+$F145)*INDEX($AA$104:BF$104,$F145)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BG$10<=($F145+LookForwardPeriods),0,(BG$10=$F$103+$F145)*INDEX($AA$104:BG$104,$F145)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BH$10<=($F145+LookForwardPeriods),0,(BH$10=$F$103+$F145)*INDEX($AA$104:BH$104,$F145)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BI$10<=($F145+LookForwardPeriods),0,(BI$10=$F$103+$F145)*INDEX($AA$104:BI$104,$F145)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F145)","v":0},{"$f":" IF(BJ$10<=($F145+LookForwardPeriods),0,(BJ$10=$F$103+$F145)*INDEX($AA$104:BJ$104,$F145)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F145)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 3",{"$f":" F145+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F146+LookForwardPeriods),0,(AA$10=$F$103+$F146)*INDEX($AA$104:AA$104,$F146)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AB$10<=($F146+LookForwardPeriods),0,(AB$10=$F$103+$F146)*INDEX($AA$104:AB$104,$F146)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AC$10<=($F146+LookForwardPeriods),0,(AC$10=$F$103+$F146)*INDEX($AA$104:AC$104,$F146)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AD$10<=($F146+LookForwardPeriods),0,(AD$10=$F$103+$F146)*INDEX($AA$104:AD$104,$F146)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AE$10<=($F146+LookForwardPeriods),0,(AE$10=$F$103+$F146)*INDEX($AA$104:AE$104,$F146)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AF$10<=($F146+LookForwardPeriods),0,(AF$10=$F$103+$F146)*INDEX($AA$104:AF$104,$F146)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AG$10<=($F146+LookForwardPeriods),0,(AG$10=$F$103+$F146)*INDEX($AA$104:AG$104,$F146)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AH$10<=($F146+LookForwardPeriods),0,(AH$10=$F$103+$F146)*INDEX($AA$104:AH$104,$F146)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AI$10<=($F146+LookForwardPeriods),0,(AI$10=$F$103+$F146)*INDEX($AA$104:AI$104,$F146)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AJ$10<=($F146+LookForwardPeriods),0,(AJ$10=$F$103+$F146)*INDEX($AA$104:AJ$104,$F146)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AK$10<=($F146+LookForwardPeriods),0,(AK$10=$F$103+$F146)*INDEX($AA$104:AK$104,$F146)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AL$10<=($F146+LookForwardPeriods),0,(AL$10=$F$103+$F146)*INDEX($AA$104:AL$104,$F146)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AM$10<=($F146+LookForwardPeriods),0,(AM$10=$F$103+$F146)*INDEX($AA$104:AM$104,$F146)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AN$10<=($F146+LookForwardPeriods),0,(AN$10=$F$103+$F146)*INDEX($AA$104:AN$104,$F146)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AO$10<=($F146+LookForwardPeriods),0,(AO$10=$F$103+$F146)*INDEX($AA$104:AO$104,$F146)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AP$10<=($F146+LookForwardPeriods),0,(AP$10=$F$103+$F146)*INDEX($AA$104:AP$104,$F146)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AQ$10<=($F146+LookForwardPeriods),0,(AQ$10=$F$103+$F146)*INDEX($AA$104:AQ$104,$F146)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AR$10<=($F146+LookForwardPeriods),0,(AR$10=$F$103+$F146)*INDEX($AA$104:AR$104,$F146)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AS$10<=($F146+LookForwardPeriods),0,(AS$10=$F$103+$F146)*INDEX($AA$104:AS$104,$F146)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AT$10<=($F146+LookForwardPeriods),0,(AT$10=$F$103+$F146)*INDEX($AA$104:AT$104,$F146)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AU$10<=($F146+LookForwardPeriods),0,(AU$10=$F$103+$F146)*INDEX($AA$104:AU$104,$F146)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AV$10<=($F146+LookForwardPeriods),0,(AV$10=$F$103+$F146)*INDEX($AA$104:AV$104,$F146)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AW$10<=($F146+LookForwardPeriods),0,(AW$10=$F$103+$F146)*INDEX($AA$104:AW$104,$F146)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AX$10<=($F146+LookForwardPeriods),0,(AX$10=$F$103+$F146)*INDEX($AA$104:AX$104,$F146)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AY$10<=($F146+LookForwardPeriods),0,(AY$10=$F$103+$F146)*INDEX($AA$104:AY$104,$F146)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(AZ$10<=($F146+LookForwardPeriods),0,(AZ$10=$F$103+$F146)*INDEX($AA$104:AZ$104,$F146)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BA$10<=($F146+LookForwardPeriods),0,(BA$10=$F$103+$F146)*INDEX($AA$104:BA$104,$F146)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BB$10<=($F146+LookForwardPeriods),0,(BB$10=$F$103+$F146)*INDEX($AA$104:BB$104,$F146)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BC$10<=($F146+LookForwardPeriods),0,(BC$10=$F$103+$F146)*INDEX($AA$104:BC$104,$F146)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BD$10<=($F146+LookForwardPeriods),0,(BD$10=$F$103+$F146)*INDEX($AA$104:BD$104,$F146)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BE$10<=($F146+LookForwardPeriods),0,(BE$10=$F$103+$F146)*INDEX($AA$104:BE$104,$F146)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BF$10<=($F146+LookForwardPeriods),0,(BF$10=$F$103+$F146)*INDEX($AA$104:BF$104,$F146)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BG$10<=($F146+LookForwardPeriods),0,(BG$10=$F$103+$F146)*INDEX($AA$104:BG$104,$F146)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BH$10<=($F146+LookForwardPeriods),0,(BH$10=$F$103+$F146)*INDEX($AA$104:BH$104,$F146)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BI$10<=($F146+LookForwardPeriods),0,(BI$10=$F$103+$F146)*INDEX($AA$104:BI$104,$F146)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F146)","v":0},{"$f":" IF(BJ$10<=($F146+LookForwardPeriods),0,(BJ$10=$F$103+$F146)*INDEX($AA$104:BJ$104,$F146)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F146)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F147+LookForwardPeriods),0,(AA$10=$F$103+$F147)*INDEX($AA$104:AA$104,$F147)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AB$10<=($F147+LookForwardPeriods),0,(AB$10=$F$103+$F147)*INDEX($AA$104:AB$104,$F147)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AC$10<=($F147+LookForwardPeriods),0,(AC$10=$F$103+$F147)*INDEX($AA$104:AC$104,$F147)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AD$10<=($F147+LookForwardPeriods),0,(AD$10=$F$103+$F147)*INDEX($AA$104:AD$104,$F147)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AE$10<=($F147+LookForwardPeriods),0,(AE$10=$F$103+$F147)*INDEX($AA$104:AE$104,$F147)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AF$10<=($F147+LookForwardPeriods),0,(AF$10=$F$103+$F147)*INDEX($AA$104:AF$104,$F147)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AG$10<=($F147+LookForwardPeriods),0,(AG$10=$F$103+$F147)*INDEX($AA$104:AG$104,$F147)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AH$10<=($F147+LookForwardPeriods),0,(AH$10=$F$103+$F147)*INDEX($AA$104:AH$104,$F147)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AI$10<=($F147+LookForwardPeriods),0,(AI$10=$F$103+$F147)*INDEX($AA$104:AI$104,$F147)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AJ$10<=($F147+LookForwardPeriods),0,(AJ$10=$F$103+$F147)*INDEX($AA$104:AJ$104,$F147)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AK$10<=($F147+LookForwardPeriods),0,(AK$10=$F$103+$F147)*INDEX($AA$104:AK$104,$F147)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AL$10<=($F147+LookForwardPeriods),0,(AL$10=$F$103+$F147)*INDEX($AA$104:AL$104,$F147)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AM$10<=($F147+LookForwardPeriods),0,(AM$10=$F$103+$F147)*INDEX($AA$104:AM$104,$F147)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AN$10<=($F147+LookForwardPeriods),0,(AN$10=$F$103+$F147)*INDEX($AA$104:AN$104,$F147)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AO$10<=($F147+LookForwardPeriods),0,(AO$10=$F$103+$F147)*INDEX($AA$104:AO$104,$F147)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AP$10<=($F147+LookForwardPeriods),0,(AP$10=$F$103+$F147)*INDEX($AA$104:AP$104,$F147)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AQ$10<=($F147+LookForwardPeriods),0,(AQ$10=$F$103+$F147)*INDEX($AA$104:AQ$104,$F147)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AR$10<=($F147+LookForwardPeriods),0,(AR$10=$F$103+$F147)*INDEX($AA$104:AR$104,$F147)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AS$10<=($F147+LookForwardPeriods),0,(AS$10=$F$103+$F147)*INDEX($AA$104:AS$104,$F147)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AT$10<=($F147+LookForwardPeriods),0,(AT$10=$F$103+$F147)*INDEX($AA$104:AT$104,$F147)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AU$10<=($F147+LookForwardPeriods),0,(AU$10=$F$103+$F147)*INDEX($AA$104:AU$104,$F147)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AV$10<=($F147+LookForwardPeriods),0,(AV$10=$F$103+$F147)*INDEX($AA$104:AV$104,$F147)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AW$10<=($F147+LookForwardPeriods),0,(AW$10=$F$103+$F147)*INDEX($AA$104:AW$104,$F147)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AX$10<=($F147+LookForwardPeriods),0,(AX$10=$F$103+$F147)*INDEX($AA$104:AX$104,$F147)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AY$10<=($F147+LookForwardPeriods),0,(AY$10=$F$103+$F147)*INDEX($AA$104:AY$104,$F147)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(AZ$10<=($F147+LookForwardPeriods),0,(AZ$10=$F$103+$F147)*INDEX($AA$104:AZ$104,$F147)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BA$10<=($F147+LookForwardPeriods),0,(BA$10=$F$103+$F147)*INDEX($AA$104:BA$104,$F147)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BB$10<=($F147+LookForwardPeriods),0,(BB$10=$F$103+$F147)*INDEX($AA$104:BB$104,$F147)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BC$10<=($F147+LookForwardPeriods),0,(BC$10=$F$103+$F147)*INDEX($AA$104:BC$104,$F147)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BD$10<=($F147+LookForwardPeriods),0,(BD$10=$F$103+$F147)*INDEX($AA$104:BD$104,$F147)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BE$10<=($F147+LookForwardPeriods),0,(BE$10=$F$103+$F147)*INDEX($AA$104:BE$104,$F147)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BF$10<=($F147+LookForwardPeriods),0,(BF$10=$F$103+$F147)*INDEX($AA$104:BF$104,$F147)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BG$10<=($F147+LookForwardPeriods),0,(BG$10=$F$103+$F147)*INDEX($AA$104:BG$104,$F147)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BH$10<=($F147+LookForwardPeriods),0,(BH$10=$F$103+$F147)*INDEX($AA$104:BH$104,$F147)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BI$10<=($F147+LookForwardPeriods),0,(BI$10=$F$103+$F147)*INDEX($AA$104:BI$104,$F147)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F147)","v":0},{"$f":" IF(BJ$10<=($F147+LookForwardPeriods),0,(BJ$10=$F$103+$F147)*INDEX($AA$104:BJ$104,$F147)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F147)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F148+LookForwardPeriods),0,(AA$10=$F$103+$F148)*INDEX($AA$104:AA$104,$F148)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AB$10<=($F148+LookForwardPeriods),0,(AB$10=$F$103+$F148)*INDEX($AA$104:AB$104,$F148)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AC$10<=($F148+LookForwardPeriods),0,(AC$10=$F$103+$F148)*INDEX($AA$104:AC$104,$F148)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AD$10<=($F148+LookForwardPeriods),0,(AD$10=$F$103+$F148)*INDEX($AA$104:AD$104,$F148)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AE$10<=($F148+LookForwardPeriods),0,(AE$10=$F$103+$F148)*INDEX($AA$104:AE$104,$F148)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AF$10<=($F148+LookForwardPeriods),0,(AF$10=$F$103+$F148)*INDEX($AA$104:AF$104,$F148)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AG$10<=($F148+LookForwardPeriods),0,(AG$10=$F$103+$F148)*INDEX($AA$104:AG$104,$F148)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AH$10<=($F148+LookForwardPeriods),0,(AH$10=$F$103+$F148)*INDEX($AA$104:AH$104,$F148)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AI$10<=($F148+LookForwardPeriods),0,(AI$10=$F$103+$F148)*INDEX($AA$104:AI$104,$F148)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AJ$10<=($F148+LookForwardPeriods),0,(AJ$10=$F$103+$F148)*INDEX($AA$104:AJ$104,$F148)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AK$10<=($F148+LookForwardPeriods),0,(AK$10=$F$103+$F148)*INDEX($AA$104:AK$104,$F148)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AL$10<=($F148+LookForwardPeriods),0,(AL$10=$F$103+$F148)*INDEX($AA$104:AL$104,$F148)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AM$10<=($F148+LookForwardPeriods),0,(AM$10=$F$103+$F148)*INDEX($AA$104:AM$104,$F148)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AN$10<=($F148+LookForwardPeriods),0,(AN$10=$F$103+$F148)*INDEX($AA$104:AN$104,$F148)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AO$10<=($F148+LookForwardPeriods),0,(AO$10=$F$103+$F148)*INDEX($AA$104:AO$104,$F148)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AP$10<=($F148+LookForwardPeriods),0,(AP$10=$F$103+$F148)*INDEX($AA$104:AP$104,$F148)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AQ$10<=($F148+LookForwardPeriods),0,(AQ$10=$F$103+$F148)*INDEX($AA$104:AQ$104,$F148)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AR$10<=($F148+LookForwardPeriods),0,(AR$10=$F$103+$F148)*INDEX($AA$104:AR$104,$F148)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AS$10<=($F148+LookForwardPeriods),0,(AS$10=$F$103+$F148)*INDEX($AA$104:AS$104,$F148)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AT$10<=($F148+LookForwardPeriods),0,(AT$10=$F$103+$F148)*INDEX($AA$104:AT$104,$F148)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AU$10<=($F148+LookForwardPeriods),0,(AU$10=$F$103+$F148)*INDEX($AA$104:AU$104,$F148)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AV$10<=($F148+LookForwardPeriods),0,(AV$10=$F$103+$F148)*INDEX($AA$104:AV$104,$F148)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AW$10<=($F148+LookForwardPeriods),0,(AW$10=$F$103+$F148)*INDEX($AA$104:AW$104,$F148)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AX$10<=($F148+LookForwardPeriods),0,(AX$10=$F$103+$F148)*INDEX($AA$104:AX$104,$F148)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AY$10<=($F148+LookForwardPeriods),0,(AY$10=$F$103+$F148)*INDEX($AA$104:AY$104,$F148)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(AZ$10<=($F148+LookForwardPeriods),0,(AZ$10=$F$103+$F148)*INDEX($AA$104:AZ$104,$F148)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BA$10<=($F148+LookForwardPeriods),0,(BA$10=$F$103+$F148)*INDEX($AA$104:BA$104,$F148)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BB$10<=($F148+LookForwardPeriods),0,(BB$10=$F$103+$F148)*INDEX($AA$104:BB$104,$F148)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BC$10<=($F148+LookForwardPeriods),0,(BC$10=$F$103+$F148)*INDEX($AA$104:BC$104,$F148)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BD$10<=($F148+LookForwardPeriods),0,(BD$10=$F$103+$F148)*INDEX($AA$104:BD$104,$F148)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BE$10<=($F148+LookForwardPeriods),0,(BE$10=$F$103+$F148)*INDEX($AA$104:BE$104,$F148)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BF$10<=($F148+LookForwardPeriods),0,(BF$10=$F$103+$F148)*INDEX($AA$104:BF$104,$F148)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BG$10<=($F148+LookForwardPeriods),0,(BG$10=$F$103+$F148)*INDEX($AA$104:BG$104,$F148)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BH$10<=($F148+LookForwardPeriods),0,(BH$10=$F$103+$F148)*INDEX($AA$104:BH$104,$F148)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BI$10<=($F148+LookForwardPeriods),0,(BI$10=$F$103+$F148)*INDEX($AA$104:BI$104,$F148)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F148)","v":0},{"$f":" IF(BJ$10<=($F148+LookForwardPeriods),0,(BJ$10=$F$103+$F148)*INDEX($AA$104:BJ$104,$F148)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F148)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1242.3426698743847,null,{"$f":" IF(AA$10<=($F149+LookForwardPeriods),0,(AA$10=$F$103+$F149)*INDEX($AA$104:AA$104,$F149)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AB$10<=($F149+LookForwardPeriods),0,(AB$10=$F$103+$F149)*INDEX($AA$104:AB$104,$F149)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AC$10<=($F149+LookForwardPeriods),0,(AC$10=$F$103+$F149)*INDEX($AA$104:AC$104,$F149)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AD$10<=($F149+LookForwardPeriods),0,(AD$10=$F$103+$F149)*INDEX($AA$104:AD$104,$F149)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AE$10<=($F149+LookForwardPeriods),0,(AE$10=$F$103+$F149)*INDEX($AA$104:AE$104,$F149)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AF$10<=($F149+LookForwardPeriods),0,(AF$10=$F$103+$F149)*INDEX($AA$104:AF$104,$F149)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AG$10<=($F149+LookForwardPeriods),0,(AG$10=$F$103+$F149)*INDEX($AA$104:AG$104,$F149)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AH$10<=($F149+LookForwardPeriods),0,(AH$10=$F$103+$F149)*INDEX($AA$104:AH$104,$F149)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AI$10<=($F149+LookForwardPeriods),0,(AI$10=$F$103+$F149)*INDEX($AA$104:AI$104,$F149)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AJ$10<=($F149+LookForwardPeriods),0,(AJ$10=$F$103+$F149)*INDEX($AA$104:AJ$104,$F149)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AK$10<=($F149+LookForwardPeriods),0,(AK$10=$F$103+$F149)*INDEX($AA$104:AK$104,$F149)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AL$10<=($F149+LookForwardPeriods),0,(AL$10=$F$103+$F149)*INDEX($AA$104:AL$104,$F149)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AM$10<=($F149+LookForwardPeriods),0,(AM$10=$F$103+$F149)*INDEX($AA$104:AM$104,$F149)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AN$10<=($F149+LookForwardPeriods),0,(AN$10=$F$103+$F149)*INDEX($AA$104:AN$104,$F149)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AO$10<=($F149+LookForwardPeriods),0,(AO$10=$F$103+$F149)*INDEX($AA$104:AO$104,$F149)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AP$10<=($F149+LookForwardPeriods),0,(AP$10=$F$103+$F149)*INDEX($AA$104:AP$104,$F149)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AQ$10<=($F149+LookForwardPeriods),0,(AQ$10=$F$103+$F149)*INDEX($AA$104:AQ$104,$F149)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AR$10<=($F149+LookForwardPeriods),0,(AR$10=$F$103+$F149)*INDEX($AA$104:AR$104,$F149)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AS$10<=($F149+LookForwardPeriods),0,(AS$10=$F$103+$F149)*INDEX($AA$104:AS$104,$F149)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AT$10<=($F149+LookForwardPeriods),0,(AT$10=$F$103+$F149)*INDEX($AA$104:AT$104,$F149)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AU$10<=($F149+LookForwardPeriods),0,(AU$10=$F$103+$F149)*INDEX($AA$104:AU$104,$F149)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AV$10<=($F149+LookForwardPeriods),0,(AV$10=$F$103+$F149)*INDEX($AA$104:AV$104,$F149)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AW$10<=($F149+LookForwardPeriods),0,(AW$10=$F$103+$F149)*INDEX($AA$104:AW$104,$F149)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AX$10<=($F149+LookForwardPeriods),0,(AX$10=$F$103+$F149)*INDEX($AA$104:AX$104,$F149)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AY$10<=($F149+LookForwardPeriods),0,(AY$10=$F$103+$F149)*INDEX($AA$104:AY$104,$F149)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(AZ$10<=($F149+LookForwardPeriods),0,(AZ$10=$F$103+$F149)*INDEX($AA$104:AZ$104,$F149)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F149)","v":-1242.3426698743847},{"$f":" IF(BA$10<=($F149+LookForwardPeriods),0,(BA$10=$F$103+$F149)*INDEX($AA$104:BA$104,$F149)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BB$10<=($F149+LookForwardPeriods),0,(BB$10=$F$103+$F149)*INDEX($AA$104:BB$104,$F149)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BC$10<=($F149+LookForwardPeriods),0,(BC$10=$F$103+$F149)*INDEX($AA$104:BC$104,$F149)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BD$10<=($F149+LookForwardPeriods),0,(BD$10=$F$103+$F149)*INDEX($AA$104:BD$104,$F149)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BE$10<=($F149+LookForwardPeriods),0,(BE$10=$F$103+$F149)*INDEX($AA$104:BE$104,$F149)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BF$10<=($F149+LookForwardPeriods),0,(BF$10=$F$103+$F149)*INDEX($AA$104:BF$104,$F149)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BG$10<=($F149+LookForwardPeriods),0,(BG$10=$F$103+$F149)*INDEX($AA$104:BG$104,$F149)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BH$10<=($F149+LookForwardPeriods),0,(BH$10=$F$103+$F149)*INDEX($AA$104:BH$104,$F149)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BI$10<=($F149+LookForwardPeriods),0,(BI$10=$F$103+$F149)*INDEX($AA$104:BI$104,$F149)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F149)","v":0},{"$f":" IF(BJ$10<=($F149+LookForwardPeriods),0,(BJ$10=$F$103+$F149)*INDEX($AA$104:BJ$104,$F149)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F149)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-858.97790389209877,null,{"$f":" IF(AA$10<=($F150+LookForwardPeriods),0,(AA$10=$F$103+$F150)*INDEX($AA$104:AA$104,$F150)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AB$10<=($F150+LookForwardPeriods),0,(AB$10=$F$103+$F150)*INDEX($AA$104:AB$104,$F150)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AC$10<=($F150+LookForwardPeriods),0,(AC$10=$F$103+$F150)*INDEX($AA$104:AC$104,$F150)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AD$10<=($F150+LookForwardPeriods),0,(AD$10=$F$103+$F150)*INDEX($AA$104:AD$104,$F150)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AE$10<=($F150+LookForwardPeriods),0,(AE$10=$F$103+$F150)*INDEX($AA$104:AE$104,$F150)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AF$10<=($F150+LookForwardPeriods),0,(AF$10=$F$103+$F150)*INDEX($AA$104:AF$104,$F150)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AG$10<=($F150+LookForwardPeriods),0,(AG$10=$F$103+$F150)*INDEX($AA$104:AG$104,$F150)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AH$10<=($F150+LookForwardPeriods),0,(AH$10=$F$103+$F150)*INDEX($AA$104:AH$104,$F150)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AI$10<=($F150+LookForwardPeriods),0,(AI$10=$F$103+$F150)*INDEX($AA$104:AI$104,$F150)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AJ$10<=($F150+LookForwardPeriods),0,(AJ$10=$F$103+$F150)*INDEX($AA$104:AJ$104,$F150)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AK$10<=($F150+LookForwardPeriods),0,(AK$10=$F$103+$F150)*INDEX($AA$104:AK$104,$F150)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AL$10<=($F150+LookForwardPeriods),0,(AL$10=$F$103+$F150)*INDEX($AA$104:AL$104,$F150)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AM$10<=($F150+LookForwardPeriods),0,(AM$10=$F$103+$F150)*INDEX($AA$104:AM$104,$F150)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AN$10<=($F150+LookForwardPeriods),0,(AN$10=$F$103+$F150)*INDEX($AA$104:AN$104,$F150)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AO$10<=($F150+LookForwardPeriods),0,(AO$10=$F$103+$F150)*INDEX($AA$104:AO$104,$F150)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AP$10<=($F150+LookForwardPeriods),0,(AP$10=$F$103+$F150)*INDEX($AA$104:AP$104,$F150)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AQ$10<=($F150+LookForwardPeriods),0,(AQ$10=$F$103+$F150)*INDEX($AA$104:AQ$104,$F150)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AR$10<=($F150+LookForwardPeriods),0,(AR$10=$F$103+$F150)*INDEX($AA$104:AR$104,$F150)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AS$10<=($F150+LookForwardPeriods),0,(AS$10=$F$103+$F150)*INDEX($AA$104:AS$104,$F150)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AT$10<=($F150+LookForwardPeriods),0,(AT$10=$F$103+$F150)*INDEX($AA$104:AT$104,$F150)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AU$10<=($F150+LookForwardPeriods),0,(AU$10=$F$103+$F150)*INDEX($AA$104:AU$104,$F150)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AV$10<=($F150+LookForwardPeriods),0,(AV$10=$F$103+$F150)*INDEX($AA$104:AV$104,$F150)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AW$10<=($F150+LookForwardPeriods),0,(AW$10=$F$103+$F150)*INDEX($AA$104:AW$104,$F150)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AX$10<=($F150+LookForwardPeriods),0,(AX$10=$F$103+$F150)*INDEX($AA$104:AX$104,$F150)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AY$10<=($F150+LookForwardPeriods),0,(AY$10=$F$103+$F150)*INDEX($AA$104:AY$104,$F150)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(AZ$10<=($F150+LookForwardPeriods),0,(AZ$10=$F$103+$F150)*INDEX($AA$104:AZ$104,$F150)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BA$10<=($F150+LookForwardPeriods),0,(BA$10=$F$103+$F150)*INDEX($AA$104:BA$104,$F150)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F150)","v":-858.97790389209877},{"$f":" IF(BB$10<=($F150+LookForwardPeriods),0,(BB$10=$F$103+$F150)*INDEX($AA$104:BB$104,$F150)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BC$10<=($F150+LookForwardPeriods),0,(BC$10=$F$103+$F150)*INDEX($AA$104:BC$104,$F150)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BD$10<=($F150+LookForwardPeriods),0,(BD$10=$F$103+$F150)*INDEX($AA$104:BD$104,$F150)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BE$10<=($F150+LookForwardPeriods),0,(BE$10=$F$103+$F150)*INDEX($AA$104:BE$104,$F150)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BF$10<=($F150+LookForwardPeriods),0,(BF$10=$F$103+$F150)*INDEX($AA$104:BF$104,$F150)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BG$10<=($F150+LookForwardPeriods),0,(BG$10=$F$103+$F150)*INDEX($AA$104:BG$104,$F150)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BH$10<=($F150+LookForwardPeriods),0,(BH$10=$F$103+$F150)*INDEX($AA$104:BH$104,$F150)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BI$10<=($F150+LookForwardPeriods),0,(BI$10=$F$103+$F150)*INDEX($AA$104:BI$104,$F150)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F150)","v":0},{"$f":" IF(BJ$10<=($F150+LookForwardPeriods),0,(BJ$10=$F$103+$F150)*INDEX($AA$104:BJ$104,$F150)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F150)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-50.892586004740984,null,{"$f":" IF(AA$10<=($F151+LookForwardPeriods),0,(AA$10=$F$103+$F151)*INDEX($AA$104:AA$104,$F151)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AB$10<=($F151+LookForwardPeriods),0,(AB$10=$F$103+$F151)*INDEX($AA$104:AB$104,$F151)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AC$10<=($F151+LookForwardPeriods),0,(AC$10=$F$103+$F151)*INDEX($AA$104:AC$104,$F151)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AD$10<=($F151+LookForwardPeriods),0,(AD$10=$F$103+$F151)*INDEX($AA$104:AD$104,$F151)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AE$10<=($F151+LookForwardPeriods),0,(AE$10=$F$103+$F151)*INDEX($AA$104:AE$104,$F151)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AF$10<=($F151+LookForwardPeriods),0,(AF$10=$F$103+$F151)*INDEX($AA$104:AF$104,$F151)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AG$10<=($F151+LookForwardPeriods),0,(AG$10=$F$103+$F151)*INDEX($AA$104:AG$104,$F151)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AH$10<=($F151+LookForwardPeriods),0,(AH$10=$F$103+$F151)*INDEX($AA$104:AH$104,$F151)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AI$10<=($F151+LookForwardPeriods),0,(AI$10=$F$103+$F151)*INDEX($AA$104:AI$104,$F151)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AJ$10<=($F151+LookForwardPeriods),0,(AJ$10=$F$103+$F151)*INDEX($AA$104:AJ$104,$F151)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AK$10<=($F151+LookForwardPeriods),0,(AK$10=$F$103+$F151)*INDEX($AA$104:AK$104,$F151)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AL$10<=($F151+LookForwardPeriods),0,(AL$10=$F$103+$F151)*INDEX($AA$104:AL$104,$F151)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AM$10<=($F151+LookForwardPeriods),0,(AM$10=$F$103+$F151)*INDEX($AA$104:AM$104,$F151)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AN$10<=($F151+LookForwardPeriods),0,(AN$10=$F$103+$F151)*INDEX($AA$104:AN$104,$F151)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AO$10<=($F151+LookForwardPeriods),0,(AO$10=$F$103+$F151)*INDEX($AA$104:AO$104,$F151)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AP$10<=($F151+LookForwardPeriods),0,(AP$10=$F$103+$F151)*INDEX($AA$104:AP$104,$F151)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AQ$10<=($F151+LookForwardPeriods),0,(AQ$10=$F$103+$F151)*INDEX($AA$104:AQ$104,$F151)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AR$10<=($F151+LookForwardPeriods),0,(AR$10=$F$103+$F151)*INDEX($AA$104:AR$104,$F151)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AS$10<=($F151+LookForwardPeriods),0,(AS$10=$F$103+$F151)*INDEX($AA$104:AS$104,$F151)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AT$10<=($F151+LookForwardPeriods),0,(AT$10=$F$103+$F151)*INDEX($AA$104:AT$104,$F151)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AU$10<=($F151+LookForwardPeriods),0,(AU$10=$F$103+$F151)*INDEX($AA$104:AU$104,$F151)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AV$10<=($F151+LookForwardPeriods),0,(AV$10=$F$103+$F151)*INDEX($AA$104:AV$104,$F151)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AW$10<=($F151+LookForwardPeriods),0,(AW$10=$F$103+$F151)*INDEX($AA$104:AW$104,$F151)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AX$10<=($F151+LookForwardPeriods),0,(AX$10=$F$103+$F151)*INDEX($AA$104:AX$104,$F151)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AY$10<=($F151+LookForwardPeriods),0,(AY$10=$F$103+$F151)*INDEX($AA$104:AY$104,$F151)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(AZ$10<=($F151+LookForwardPeriods),0,(AZ$10=$F$103+$F151)*INDEX($AA$104:AZ$104,$F151)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BA$10<=($F151+LookForwardPeriods),0,(BA$10=$F$103+$F151)*INDEX($AA$104:BA$104,$F151)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BB$10<=($F151+LookForwardPeriods),0,(BB$10=$F$103+$F151)*INDEX($AA$104:BB$104,$F151)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F151)","v":-50.892586004740984},{"$f":" IF(BC$10<=($F151+LookForwardPeriods),0,(BC$10=$F$103+$F151)*INDEX($AA$104:BC$104,$F151)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BD$10<=($F151+LookForwardPeriods),0,(BD$10=$F$103+$F151)*INDEX($AA$104:BD$104,$F151)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BE$10<=($F151+LookForwardPeriods),0,(BE$10=$F$103+$F151)*INDEX($AA$104:BE$104,$F151)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BF$10<=($F151+LookForwardPeriods),0,(BF$10=$F$103+$F151)*INDEX($AA$104:BF$104,$F151)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BG$10<=($F151+LookForwardPeriods),0,(BG$10=$F$103+$F151)*INDEX($AA$104:BG$104,$F151)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BH$10<=($F151+LookForwardPeriods),0,(BH$10=$F$103+$F151)*INDEX($AA$104:BH$104,$F151)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BI$10<=($F151+LookForwardPeriods),0,(BI$10=$F$103+$F151)*INDEX($AA$104:BI$104,$F151)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F151)","v":0},{"$f":" IF(BJ$10<=($F151+LookForwardPeriods),0,(BJ$10=$F$103+$F151)*INDEX($AA$104:BJ$104,$F151)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F151)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-382.17183047527141,null,{"$f":" IF(AA$10<=($F152+LookForwardPeriods),0,(AA$10=$F$103+$F152)*INDEX($AA$104:AA$104,$F152)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AB$10<=($F152+LookForwardPeriods),0,(AB$10=$F$103+$F152)*INDEX($AA$104:AB$104,$F152)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AC$10<=($F152+LookForwardPeriods),0,(AC$10=$F$103+$F152)*INDEX($AA$104:AC$104,$F152)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AD$10<=($F152+LookForwardPeriods),0,(AD$10=$F$103+$F152)*INDEX($AA$104:AD$104,$F152)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AE$10<=($F152+LookForwardPeriods),0,(AE$10=$F$103+$F152)*INDEX($AA$104:AE$104,$F152)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AF$10<=($F152+LookForwardPeriods),0,(AF$10=$F$103+$F152)*INDEX($AA$104:AF$104,$F152)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AG$10<=($F152+LookForwardPeriods),0,(AG$10=$F$103+$F152)*INDEX($AA$104:AG$104,$F152)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AH$10<=($F152+LookForwardPeriods),0,(AH$10=$F$103+$F152)*INDEX($AA$104:AH$104,$F152)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AI$10<=($F152+LookForwardPeriods),0,(AI$10=$F$103+$F152)*INDEX($AA$104:AI$104,$F152)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AJ$10<=($F152+LookForwardPeriods),0,(AJ$10=$F$103+$F152)*INDEX($AA$104:AJ$104,$F152)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AK$10<=($F152+LookForwardPeriods),0,(AK$10=$F$103+$F152)*INDEX($AA$104:AK$104,$F152)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AL$10<=($F152+LookForwardPeriods),0,(AL$10=$F$103+$F152)*INDEX($AA$104:AL$104,$F152)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AM$10<=($F152+LookForwardPeriods),0,(AM$10=$F$103+$F152)*INDEX($AA$104:AM$104,$F152)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AN$10<=($F152+LookForwardPeriods),0,(AN$10=$F$103+$F152)*INDEX($AA$104:AN$104,$F152)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AO$10<=($F152+LookForwardPeriods),0,(AO$10=$F$103+$F152)*INDEX($AA$104:AO$104,$F152)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AP$10<=($F152+LookForwardPeriods),0,(AP$10=$F$103+$F152)*INDEX($AA$104:AP$104,$F152)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AQ$10<=($F152+LookForwardPeriods),0,(AQ$10=$F$103+$F152)*INDEX($AA$104:AQ$104,$F152)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AR$10<=($F152+LookForwardPeriods),0,(AR$10=$F$103+$F152)*INDEX($AA$104:AR$104,$F152)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AS$10<=($F152+LookForwardPeriods),0,(AS$10=$F$103+$F152)*INDEX($AA$104:AS$104,$F152)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AT$10<=($F152+LookForwardPeriods),0,(AT$10=$F$103+$F152)*INDEX($AA$104:AT$104,$F152)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AU$10<=($F152+LookForwardPeriods),0,(AU$10=$F$103+$F152)*INDEX($AA$104:AU$104,$F152)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AV$10<=($F152+LookForwardPeriods),0,(AV$10=$F$103+$F152)*INDEX($AA$104:AV$104,$F152)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AW$10<=($F152+LookForwardPeriods),0,(AW$10=$F$103+$F152)*INDEX($AA$104:AW$104,$F152)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AX$10<=($F152+LookForwardPeriods),0,(AX$10=$F$103+$F152)*INDEX($AA$104:AX$104,$F152)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AY$10<=($F152+LookForwardPeriods),0,(AY$10=$F$103+$F152)*INDEX($AA$104:AY$104,$F152)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(AZ$10<=($F152+LookForwardPeriods),0,(AZ$10=$F$103+$F152)*INDEX($AA$104:AZ$104,$F152)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BA$10<=($F152+LookForwardPeriods),0,(BA$10=$F$103+$F152)*INDEX($AA$104:BA$104,$F152)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BB$10<=($F152+LookForwardPeriods),0,(BB$10=$F$103+$F152)*INDEX($AA$104:BB$104,$F152)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BC$10<=($F152+LookForwardPeriods),0,(BC$10=$F$103+$F152)*INDEX($AA$104:BC$104,$F152)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F152)","v":-382.17183047527141},{"$f":" IF(BD$10<=($F152+LookForwardPeriods),0,(BD$10=$F$103+$F152)*INDEX($AA$104:BD$104,$F152)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BE$10<=($F152+LookForwardPeriods),0,(BE$10=$F$103+$F152)*INDEX($AA$104:BE$104,$F152)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BF$10<=($F152+LookForwardPeriods),0,(BF$10=$F$103+$F152)*INDEX($AA$104:BF$104,$F152)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BG$10<=($F152+LookForwardPeriods),0,(BG$10=$F$103+$F152)*INDEX($AA$104:BG$104,$F152)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BH$10<=($F152+LookForwardPeriods),0,(BH$10=$F$103+$F152)*INDEX($AA$104:BH$104,$F152)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BI$10<=($F152+LookForwardPeriods),0,(BI$10=$F$103+$F152)*INDEX($AA$104:BI$104,$F152)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F152)","v":0},{"$f":" IF(BJ$10<=($F152+LookForwardPeriods),0,(BJ$10=$F$103+$F152)*INDEX($AA$104:BJ$104,$F152)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F152)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-251.71761898071119,null,{"$f":" IF(AA$10<=($F153+LookForwardPeriods),0,(AA$10=$F$103+$F153)*INDEX($AA$104:AA$104,$F153)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AB$10<=($F153+LookForwardPeriods),0,(AB$10=$F$103+$F153)*INDEX($AA$104:AB$104,$F153)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AC$10<=($F153+LookForwardPeriods),0,(AC$10=$F$103+$F153)*INDEX($AA$104:AC$104,$F153)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AD$10<=($F153+LookForwardPeriods),0,(AD$10=$F$103+$F153)*INDEX($AA$104:AD$104,$F153)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AE$10<=($F153+LookForwardPeriods),0,(AE$10=$F$103+$F153)*INDEX($AA$104:AE$104,$F153)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AF$10<=($F153+LookForwardPeriods),0,(AF$10=$F$103+$F153)*INDEX($AA$104:AF$104,$F153)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AG$10<=($F153+LookForwardPeriods),0,(AG$10=$F$103+$F153)*INDEX($AA$104:AG$104,$F153)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AH$10<=($F153+LookForwardPeriods),0,(AH$10=$F$103+$F153)*INDEX($AA$104:AH$104,$F153)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AI$10<=($F153+LookForwardPeriods),0,(AI$10=$F$103+$F153)*INDEX($AA$104:AI$104,$F153)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AJ$10<=($F153+LookForwardPeriods),0,(AJ$10=$F$103+$F153)*INDEX($AA$104:AJ$104,$F153)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AK$10<=($F153+LookForwardPeriods),0,(AK$10=$F$103+$F153)*INDEX($AA$104:AK$104,$F153)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AL$10<=($F153+LookForwardPeriods),0,(AL$10=$F$103+$F153)*INDEX($AA$104:AL$104,$F153)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AM$10<=($F153+LookForwardPeriods),0,(AM$10=$F$103+$F153)*INDEX($AA$104:AM$104,$F153)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AN$10<=($F153+LookForwardPeriods),0,(AN$10=$F$103+$F153)*INDEX($AA$104:AN$104,$F153)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AO$10<=($F153+LookForwardPeriods),0,(AO$10=$F$103+$F153)*INDEX($AA$104:AO$104,$F153)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AP$10<=($F153+LookForwardPeriods),0,(AP$10=$F$103+$F153)*INDEX($AA$104:AP$104,$F153)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AQ$10<=($F153+LookForwardPeriods),0,(AQ$10=$F$103+$F153)*INDEX($AA$104:AQ$104,$F153)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AR$10<=($F153+LookForwardPeriods),0,(AR$10=$F$103+$F153)*INDEX($AA$104:AR$104,$F153)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AS$10<=($F153+LookForwardPeriods),0,(AS$10=$F$103+$F153)*INDEX($AA$104:AS$104,$F153)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AT$10<=($F153+LookForwardPeriods),0,(AT$10=$F$103+$F153)*INDEX($AA$104:AT$104,$F153)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AU$10<=($F153+LookForwardPeriods),0,(AU$10=$F$103+$F153)*INDEX($AA$104:AU$104,$F153)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AV$10<=($F153+LookForwardPeriods),0,(AV$10=$F$103+$F153)*INDEX($AA$104:AV$104,$F153)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AW$10<=($F153+LookForwardPeriods),0,(AW$10=$F$103+$F153)*INDEX($AA$104:AW$104,$F153)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AX$10<=($F153+LookForwardPeriods),0,(AX$10=$F$103+$F153)*INDEX($AA$104:AX$104,$F153)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AY$10<=($F153+LookForwardPeriods),0,(AY$10=$F$103+$F153)*INDEX($AA$104:AY$104,$F153)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(AZ$10<=($F153+LookForwardPeriods),0,(AZ$10=$F$103+$F153)*INDEX($AA$104:AZ$104,$F153)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BA$10<=($F153+LookForwardPeriods),0,(BA$10=$F$103+$F153)*INDEX($AA$104:BA$104,$F153)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BB$10<=($F153+LookForwardPeriods),0,(BB$10=$F$103+$F153)*INDEX($AA$104:BB$104,$F153)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BC$10<=($F153+LookForwardPeriods),0,(BC$10=$F$103+$F153)*INDEX($AA$104:BC$104,$F153)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BD$10<=($F153+LookForwardPeriods),0,(BD$10=$F$103+$F153)*INDEX($AA$104:BD$104,$F153)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F153)","v":-251.71761898071119},{"$f":" IF(BE$10<=($F153+LookForwardPeriods),0,(BE$10=$F$103+$F153)*INDEX($AA$104:BE$104,$F153)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BF$10<=($F153+LookForwardPeriods),0,(BF$10=$F$103+$F153)*INDEX($AA$104:BF$104,$F153)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BG$10<=($F153+LookForwardPeriods),0,(BG$10=$F$103+$F153)*INDEX($AA$104:BG$104,$F153)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BH$10<=($F153+LookForwardPeriods),0,(BH$10=$F$103+$F153)*INDEX($AA$104:BH$104,$F153)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BI$10<=($F153+LookForwardPeriods),0,(BI$10=$F$103+$F153)*INDEX($AA$104:BI$104,$F153)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F153)","v":0},{"$f":" IF(BJ$10<=($F153+LookForwardPeriods),0,(BJ$10=$F$103+$F153)*INDEX($AA$104:BJ$104,$F153)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F153)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-731.95343807049687,null,{"$f":" IF(AA$10<=($F154+LookForwardPeriods),0,(AA$10=$F$103+$F154)*INDEX($AA$104:AA$104,$F154)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AB$10<=($F154+LookForwardPeriods),0,(AB$10=$F$103+$F154)*INDEX($AA$104:AB$104,$F154)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AC$10<=($F154+LookForwardPeriods),0,(AC$10=$F$103+$F154)*INDEX($AA$104:AC$104,$F154)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AD$10<=($F154+LookForwardPeriods),0,(AD$10=$F$103+$F154)*INDEX($AA$104:AD$104,$F154)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AE$10<=($F154+LookForwardPeriods),0,(AE$10=$F$103+$F154)*INDEX($AA$104:AE$104,$F154)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AF$10<=($F154+LookForwardPeriods),0,(AF$10=$F$103+$F154)*INDEX($AA$104:AF$104,$F154)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AG$10<=($F154+LookForwardPeriods),0,(AG$10=$F$103+$F154)*INDEX($AA$104:AG$104,$F154)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AH$10<=($F154+LookForwardPeriods),0,(AH$10=$F$103+$F154)*INDEX($AA$104:AH$104,$F154)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AI$10<=($F154+LookForwardPeriods),0,(AI$10=$F$103+$F154)*INDEX($AA$104:AI$104,$F154)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AJ$10<=($F154+LookForwardPeriods),0,(AJ$10=$F$103+$F154)*INDEX($AA$104:AJ$104,$F154)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AK$10<=($F154+LookForwardPeriods),0,(AK$10=$F$103+$F154)*INDEX($AA$104:AK$104,$F154)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AL$10<=($F154+LookForwardPeriods),0,(AL$10=$F$103+$F154)*INDEX($AA$104:AL$104,$F154)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AM$10<=($F154+LookForwardPeriods),0,(AM$10=$F$103+$F154)*INDEX($AA$104:AM$104,$F154)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AN$10<=($F154+LookForwardPeriods),0,(AN$10=$F$103+$F154)*INDEX($AA$104:AN$104,$F154)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AO$10<=($F154+LookForwardPeriods),0,(AO$10=$F$103+$F154)*INDEX($AA$104:AO$104,$F154)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AP$10<=($F154+LookForwardPeriods),0,(AP$10=$F$103+$F154)*INDEX($AA$104:AP$104,$F154)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AQ$10<=($F154+LookForwardPeriods),0,(AQ$10=$F$103+$F154)*INDEX($AA$104:AQ$104,$F154)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AR$10<=($F154+LookForwardPeriods),0,(AR$10=$F$103+$F154)*INDEX($AA$104:AR$104,$F154)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AS$10<=($F154+LookForwardPeriods),0,(AS$10=$F$103+$F154)*INDEX($AA$104:AS$104,$F154)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AT$10<=($F154+LookForwardPeriods),0,(AT$10=$F$103+$F154)*INDEX($AA$104:AT$104,$F154)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AU$10<=($F154+LookForwardPeriods),0,(AU$10=$F$103+$F154)*INDEX($AA$104:AU$104,$F154)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AV$10<=($F154+LookForwardPeriods),0,(AV$10=$F$103+$F154)*INDEX($AA$104:AV$104,$F154)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AW$10<=($F154+LookForwardPeriods),0,(AW$10=$F$103+$F154)*INDEX($AA$104:AW$104,$F154)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AX$10<=($F154+LookForwardPeriods),0,(AX$10=$F$103+$F154)*INDEX($AA$104:AX$104,$F154)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AY$10<=($F154+LookForwardPeriods),0,(AY$10=$F$103+$F154)*INDEX($AA$104:AY$104,$F154)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(AZ$10<=($F154+LookForwardPeriods),0,(AZ$10=$F$103+$F154)*INDEX($AA$104:AZ$104,$F154)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BA$10<=($F154+LookForwardPeriods),0,(BA$10=$F$103+$F154)*INDEX($AA$104:BA$104,$F154)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BB$10<=($F154+LookForwardPeriods),0,(BB$10=$F$103+$F154)*INDEX($AA$104:BB$104,$F154)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BC$10<=($F154+LookForwardPeriods),0,(BC$10=$F$103+$F154)*INDEX($AA$104:BC$104,$F154)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BD$10<=($F154+LookForwardPeriods),0,(BD$10=$F$103+$F154)*INDEX($AA$104:BD$104,$F154)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BE$10<=($F154+LookForwardPeriods),0,(BE$10=$F$103+$F154)*INDEX($AA$104:BE$104,$F154)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F154)","v":-731.95343807049687},{"$f":" IF(BF$10<=($F154+LookForwardPeriods),0,(BF$10=$F$103+$F154)*INDEX($AA$104:BF$104,$F154)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BG$10<=($F154+LookForwardPeriods),0,(BG$10=$F$103+$F154)*INDEX($AA$104:BG$104,$F154)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BH$10<=($F154+LookForwardPeriods),0,(BH$10=$F$103+$F154)*INDEX($AA$104:BH$104,$F154)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BI$10<=($F154+LookForwardPeriods),0,(BI$10=$F$103+$F154)*INDEX($AA$104:BI$104,$F154)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F154)","v":0},{"$f":" IF(BJ$10<=($F154+LookForwardPeriods),0,(BJ$10=$F$103+$F154)*INDEX($AA$104:BJ$104,$F154)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F154)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-467.01757962942844,null,{"$f":" IF(AA$10<=($F155+LookForwardPeriods),0,(AA$10=$F$103+$F155)*INDEX($AA$104:AA$104,$F155)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AB$10<=($F155+LookForwardPeriods),0,(AB$10=$F$103+$F155)*INDEX($AA$104:AB$104,$F155)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AC$10<=($F155+LookForwardPeriods),0,(AC$10=$F$103+$F155)*INDEX($AA$104:AC$104,$F155)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AD$10<=($F155+LookForwardPeriods),0,(AD$10=$F$103+$F155)*INDEX($AA$104:AD$104,$F155)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AE$10<=($F155+LookForwardPeriods),0,(AE$10=$F$103+$F155)*INDEX($AA$104:AE$104,$F155)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AF$10<=($F155+LookForwardPeriods),0,(AF$10=$F$103+$F155)*INDEX($AA$104:AF$104,$F155)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AG$10<=($F155+LookForwardPeriods),0,(AG$10=$F$103+$F155)*INDEX($AA$104:AG$104,$F155)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AH$10<=($F155+LookForwardPeriods),0,(AH$10=$F$103+$F155)*INDEX($AA$104:AH$104,$F155)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AI$10<=($F155+LookForwardPeriods),0,(AI$10=$F$103+$F155)*INDEX($AA$104:AI$104,$F155)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AJ$10<=($F155+LookForwardPeriods),0,(AJ$10=$F$103+$F155)*INDEX($AA$104:AJ$104,$F155)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AK$10<=($F155+LookForwardPeriods),0,(AK$10=$F$103+$F155)*INDEX($AA$104:AK$104,$F155)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AL$10<=($F155+LookForwardPeriods),0,(AL$10=$F$103+$F155)*INDEX($AA$104:AL$104,$F155)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AM$10<=($F155+LookForwardPeriods),0,(AM$10=$F$103+$F155)*INDEX($AA$104:AM$104,$F155)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AN$10<=($F155+LookForwardPeriods),0,(AN$10=$F$103+$F155)*INDEX($AA$104:AN$104,$F155)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AO$10<=($F155+LookForwardPeriods),0,(AO$10=$F$103+$F155)*INDEX($AA$104:AO$104,$F155)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AP$10<=($F155+LookForwardPeriods),0,(AP$10=$F$103+$F155)*INDEX($AA$104:AP$104,$F155)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AQ$10<=($F155+LookForwardPeriods),0,(AQ$10=$F$103+$F155)*INDEX($AA$104:AQ$104,$F155)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AR$10<=($F155+LookForwardPeriods),0,(AR$10=$F$103+$F155)*INDEX($AA$104:AR$104,$F155)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AS$10<=($F155+LookForwardPeriods),0,(AS$10=$F$103+$F155)*INDEX($AA$104:AS$104,$F155)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AT$10<=($F155+LookForwardPeriods),0,(AT$10=$F$103+$F155)*INDEX($AA$104:AT$104,$F155)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AU$10<=($F155+LookForwardPeriods),0,(AU$10=$F$103+$F155)*INDEX($AA$104:AU$104,$F155)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AV$10<=($F155+LookForwardPeriods),0,(AV$10=$F$103+$F155)*INDEX($AA$104:AV$104,$F155)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AW$10<=($F155+LookForwardPeriods),0,(AW$10=$F$103+$F155)*INDEX($AA$104:AW$104,$F155)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AX$10<=($F155+LookForwardPeriods),0,(AX$10=$F$103+$F155)*INDEX($AA$104:AX$104,$F155)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AY$10<=($F155+LookForwardPeriods),0,(AY$10=$F$103+$F155)*INDEX($AA$104:AY$104,$F155)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(AZ$10<=($F155+LookForwardPeriods),0,(AZ$10=$F$103+$F155)*INDEX($AA$104:AZ$104,$F155)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BA$10<=($F155+LookForwardPeriods),0,(BA$10=$F$103+$F155)*INDEX($AA$104:BA$104,$F155)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BB$10<=($F155+LookForwardPeriods),0,(BB$10=$F$103+$F155)*INDEX($AA$104:BB$104,$F155)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BC$10<=($F155+LookForwardPeriods),0,(BC$10=$F$103+$F155)*INDEX($AA$104:BC$104,$F155)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BD$10<=($F155+LookForwardPeriods),0,(BD$10=$F$103+$F155)*INDEX($AA$104:BD$104,$F155)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BE$10<=($F155+LookForwardPeriods),0,(BE$10=$F$103+$F155)*INDEX($AA$104:BE$104,$F155)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BF$10<=($F155+LookForwardPeriods),0,(BF$10=$F$103+$F155)*INDEX($AA$104:BF$104,$F155)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F155)","v":-467.01757962942844},{"$f":" IF(BG$10<=($F155+LookForwardPeriods),0,(BG$10=$F$103+$F155)*INDEX($AA$104:BG$104,$F155)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BH$10<=($F155+LookForwardPeriods),0,(BH$10=$F$103+$F155)*INDEX($AA$104:BH$104,$F155)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BI$10<=($F155+LookForwardPeriods),0,(BI$10=$F$103+$F155)*INDEX($AA$104:BI$104,$F155)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F155)","v":0},{"$f":" IF(BJ$10<=($F155+LookForwardPeriods),0,(BJ$10=$F$103+$F155)*INDEX($AA$104:BJ$104,$F155)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F155)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-536.52412306455221,null,{"$f":" IF(AA$10<=($F156+LookForwardPeriods),0,(AA$10=$F$103+$F156)*INDEX($AA$104:AA$104,$F156)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AB$10<=($F156+LookForwardPeriods),0,(AB$10=$F$103+$F156)*INDEX($AA$104:AB$104,$F156)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AC$10<=($F156+LookForwardPeriods),0,(AC$10=$F$103+$F156)*INDEX($AA$104:AC$104,$F156)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AD$10<=($F156+LookForwardPeriods),0,(AD$10=$F$103+$F156)*INDEX($AA$104:AD$104,$F156)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AE$10<=($F156+LookForwardPeriods),0,(AE$10=$F$103+$F156)*INDEX($AA$104:AE$104,$F156)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AF$10<=($F156+LookForwardPeriods),0,(AF$10=$F$103+$F156)*INDEX($AA$104:AF$104,$F156)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AG$10<=($F156+LookForwardPeriods),0,(AG$10=$F$103+$F156)*INDEX($AA$104:AG$104,$F156)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AH$10<=($F156+LookForwardPeriods),0,(AH$10=$F$103+$F156)*INDEX($AA$104:AH$104,$F156)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AI$10<=($F156+LookForwardPeriods),0,(AI$10=$F$103+$F156)*INDEX($AA$104:AI$104,$F156)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AJ$10<=($F156+LookForwardPeriods),0,(AJ$10=$F$103+$F156)*INDEX($AA$104:AJ$104,$F156)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AK$10<=($F156+LookForwardPeriods),0,(AK$10=$F$103+$F156)*INDEX($AA$104:AK$104,$F156)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AL$10<=($F156+LookForwardPeriods),0,(AL$10=$F$103+$F156)*INDEX($AA$104:AL$104,$F156)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AM$10<=($F156+LookForwardPeriods),0,(AM$10=$F$103+$F156)*INDEX($AA$104:AM$104,$F156)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AN$10<=($F156+LookForwardPeriods),0,(AN$10=$F$103+$F156)*INDEX($AA$104:AN$104,$F156)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AO$10<=($F156+LookForwardPeriods),0,(AO$10=$F$103+$F156)*INDEX($AA$104:AO$104,$F156)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AP$10<=($F156+LookForwardPeriods),0,(AP$10=$F$103+$F156)*INDEX($AA$104:AP$104,$F156)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AQ$10<=($F156+LookForwardPeriods),0,(AQ$10=$F$103+$F156)*INDEX($AA$104:AQ$104,$F156)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AR$10<=($F156+LookForwardPeriods),0,(AR$10=$F$103+$F156)*INDEX($AA$104:AR$104,$F156)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AS$10<=($F156+LookForwardPeriods),0,(AS$10=$F$103+$F156)*INDEX($AA$104:AS$104,$F156)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AT$10<=($F156+LookForwardPeriods),0,(AT$10=$F$103+$F156)*INDEX($AA$104:AT$104,$F156)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AU$10<=($F156+LookForwardPeriods),0,(AU$10=$F$103+$F156)*INDEX($AA$104:AU$104,$F156)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AV$10<=($F156+LookForwardPeriods),0,(AV$10=$F$103+$F156)*INDEX($AA$104:AV$104,$F156)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AW$10<=($F156+LookForwardPeriods),0,(AW$10=$F$103+$F156)*INDEX($AA$104:AW$104,$F156)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AX$10<=($F156+LookForwardPeriods),0,(AX$10=$F$103+$F156)*INDEX($AA$104:AX$104,$F156)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AY$10<=($F156+LookForwardPeriods),0,(AY$10=$F$103+$F156)*INDEX($AA$104:AY$104,$F156)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(AZ$10<=($F156+LookForwardPeriods),0,(AZ$10=$F$103+$F156)*INDEX($AA$104:AZ$104,$F156)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BA$10<=($F156+LookForwardPeriods),0,(BA$10=$F$103+$F156)*INDEX($AA$104:BA$104,$F156)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BB$10<=($F156+LookForwardPeriods),0,(BB$10=$F$103+$F156)*INDEX($AA$104:BB$104,$F156)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BC$10<=($F156+LookForwardPeriods),0,(BC$10=$F$103+$F156)*INDEX($AA$104:BC$104,$F156)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BD$10<=($F156+LookForwardPeriods),0,(BD$10=$F$103+$F156)*INDEX($AA$104:BD$104,$F156)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BE$10<=($F156+LookForwardPeriods),0,(BE$10=$F$103+$F156)*INDEX($AA$104:BE$104,$F156)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BF$10<=($F156+LookForwardPeriods),0,(BF$10=$F$103+$F156)*INDEX($AA$104:BF$104,$F156)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BG$10<=($F156+LookForwardPeriods),0,(BG$10=$F$103+$F156)*INDEX($AA$104:BG$104,$F156)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F156)","v":-536.52412306455221},{"$f":" IF(BH$10<=($F156+LookForwardPeriods),0,(BH$10=$F$103+$F156)*INDEX($AA$104:BH$104,$F156)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BI$10<=($F156+LookForwardPeriods),0,(BI$10=$F$103+$F156)*INDEX($AA$104:BI$104,$F156)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F156)","v":0},{"$f":" IF(BJ$10<=($F156+LookForwardPeriods),0,(BJ$10=$F$103+$F156)*INDEX($AA$104:BJ$104,$F156)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F156)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-591.42227610817338,null,{"$f":" IF(AA$10<=($F157+LookForwardPeriods),0,(AA$10=$F$103+$F157)*INDEX($AA$104:AA$104,$F157)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AB$10<=($F157+LookForwardPeriods),0,(AB$10=$F$103+$F157)*INDEX($AA$104:AB$104,$F157)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AC$10<=($F157+LookForwardPeriods),0,(AC$10=$F$103+$F157)*INDEX($AA$104:AC$104,$F157)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AD$10<=($F157+LookForwardPeriods),0,(AD$10=$F$103+$F157)*INDEX($AA$104:AD$104,$F157)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AE$10<=($F157+LookForwardPeriods),0,(AE$10=$F$103+$F157)*INDEX($AA$104:AE$104,$F157)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AF$10<=($F157+LookForwardPeriods),0,(AF$10=$F$103+$F157)*INDEX($AA$104:AF$104,$F157)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AG$10<=($F157+LookForwardPeriods),0,(AG$10=$F$103+$F157)*INDEX($AA$104:AG$104,$F157)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AH$10<=($F157+LookForwardPeriods),0,(AH$10=$F$103+$F157)*INDEX($AA$104:AH$104,$F157)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AI$10<=($F157+LookForwardPeriods),0,(AI$10=$F$103+$F157)*INDEX($AA$104:AI$104,$F157)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AJ$10<=($F157+LookForwardPeriods),0,(AJ$10=$F$103+$F157)*INDEX($AA$104:AJ$104,$F157)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AK$10<=($F157+LookForwardPeriods),0,(AK$10=$F$103+$F157)*INDEX($AA$104:AK$104,$F157)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AL$10<=($F157+LookForwardPeriods),0,(AL$10=$F$103+$F157)*INDEX($AA$104:AL$104,$F157)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AM$10<=($F157+LookForwardPeriods),0,(AM$10=$F$103+$F157)*INDEX($AA$104:AM$104,$F157)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AN$10<=($F157+LookForwardPeriods),0,(AN$10=$F$103+$F157)*INDEX($AA$104:AN$104,$F157)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AO$10<=($F157+LookForwardPeriods),0,(AO$10=$F$103+$F157)*INDEX($AA$104:AO$104,$F157)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AP$10<=($F157+LookForwardPeriods),0,(AP$10=$F$103+$F157)*INDEX($AA$104:AP$104,$F157)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AQ$10<=($F157+LookForwardPeriods),0,(AQ$10=$F$103+$F157)*INDEX($AA$104:AQ$104,$F157)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AR$10<=($F157+LookForwardPeriods),0,(AR$10=$F$103+$F157)*INDEX($AA$104:AR$104,$F157)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AS$10<=($F157+LookForwardPeriods),0,(AS$10=$F$103+$F157)*INDEX($AA$104:AS$104,$F157)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AT$10<=($F157+LookForwardPeriods),0,(AT$10=$F$103+$F157)*INDEX($AA$104:AT$104,$F157)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AU$10<=($F157+LookForwardPeriods),0,(AU$10=$F$103+$F157)*INDEX($AA$104:AU$104,$F157)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AV$10<=($F157+LookForwardPeriods),0,(AV$10=$F$103+$F157)*INDEX($AA$104:AV$104,$F157)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AW$10<=($F157+LookForwardPeriods),0,(AW$10=$F$103+$F157)*INDEX($AA$104:AW$104,$F157)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AX$10<=($F157+LookForwardPeriods),0,(AX$10=$F$103+$F157)*INDEX($AA$104:AX$104,$F157)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AY$10<=($F157+LookForwardPeriods),0,(AY$10=$F$103+$F157)*INDEX($AA$104:AY$104,$F157)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(AZ$10<=($F157+LookForwardPeriods),0,(AZ$10=$F$103+$F157)*INDEX($AA$104:AZ$104,$F157)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BA$10<=($F157+LookForwardPeriods),0,(BA$10=$F$103+$F157)*INDEX($AA$104:BA$104,$F157)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BB$10<=($F157+LookForwardPeriods),0,(BB$10=$F$103+$F157)*INDEX($AA$104:BB$104,$F157)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BC$10<=($F157+LookForwardPeriods),0,(BC$10=$F$103+$F157)*INDEX($AA$104:BC$104,$F157)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BD$10<=($F157+LookForwardPeriods),0,(BD$10=$F$103+$F157)*INDEX($AA$104:BD$104,$F157)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BE$10<=($F157+LookForwardPeriods),0,(BE$10=$F$103+$F157)*INDEX($AA$104:BE$104,$F157)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BF$10<=($F157+LookForwardPeriods),0,(BF$10=$F$103+$F157)*INDEX($AA$104:BF$104,$F157)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BG$10<=($F157+LookForwardPeriods),0,(BG$10=$F$103+$F157)*INDEX($AA$104:BG$104,$F157)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BH$10<=($F157+LookForwardPeriods),0,(BH$10=$F$103+$F157)*INDEX($AA$104:BH$104,$F157)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F157)","v":-591.42227610817338},{"$f":" IF(BI$10<=($F157+LookForwardPeriods),0,(BI$10=$F$103+$F157)*INDEX($AA$104:BI$104,$F157)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F157)","v":0},{"$f":" IF(BJ$10<=($F157+LookForwardPeriods),0,(BJ$10=$F$103+$F157)*INDEX($AA$104:BJ$104,$F157)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F157)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-592.43373785952679,null,{"$f":" IF(AA$10<=($F158+LookForwardPeriods),0,(AA$10=$F$103+$F158)*INDEX($AA$104:AA$104,$F158)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AB$10<=($F158+LookForwardPeriods),0,(AB$10=$F$103+$F158)*INDEX($AA$104:AB$104,$F158)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AC$10<=($F158+LookForwardPeriods),0,(AC$10=$F$103+$F158)*INDEX($AA$104:AC$104,$F158)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AD$10<=($F158+LookForwardPeriods),0,(AD$10=$F$103+$F158)*INDEX($AA$104:AD$104,$F158)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AE$10<=($F158+LookForwardPeriods),0,(AE$10=$F$103+$F158)*INDEX($AA$104:AE$104,$F158)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AF$10<=($F158+LookForwardPeriods),0,(AF$10=$F$103+$F158)*INDEX($AA$104:AF$104,$F158)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AG$10<=($F158+LookForwardPeriods),0,(AG$10=$F$103+$F158)*INDEX($AA$104:AG$104,$F158)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AH$10<=($F158+LookForwardPeriods),0,(AH$10=$F$103+$F158)*INDEX($AA$104:AH$104,$F158)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AI$10<=($F158+LookForwardPeriods),0,(AI$10=$F$103+$F158)*INDEX($AA$104:AI$104,$F158)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AJ$10<=($F158+LookForwardPeriods),0,(AJ$10=$F$103+$F158)*INDEX($AA$104:AJ$104,$F158)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AK$10<=($F158+LookForwardPeriods),0,(AK$10=$F$103+$F158)*INDEX($AA$104:AK$104,$F158)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AL$10<=($F158+LookForwardPeriods),0,(AL$10=$F$103+$F158)*INDEX($AA$104:AL$104,$F158)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AM$10<=($F158+LookForwardPeriods),0,(AM$10=$F$103+$F158)*INDEX($AA$104:AM$104,$F158)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AN$10<=($F158+LookForwardPeriods),0,(AN$10=$F$103+$F158)*INDEX($AA$104:AN$104,$F158)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AO$10<=($F158+LookForwardPeriods),0,(AO$10=$F$103+$F158)*INDEX($AA$104:AO$104,$F158)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AP$10<=($F158+LookForwardPeriods),0,(AP$10=$F$103+$F158)*INDEX($AA$104:AP$104,$F158)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AQ$10<=($F158+LookForwardPeriods),0,(AQ$10=$F$103+$F158)*INDEX($AA$104:AQ$104,$F158)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AR$10<=($F158+LookForwardPeriods),0,(AR$10=$F$103+$F158)*INDEX($AA$104:AR$104,$F158)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AS$10<=($F158+LookForwardPeriods),0,(AS$10=$F$103+$F158)*INDEX($AA$104:AS$104,$F158)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AT$10<=($F158+LookForwardPeriods),0,(AT$10=$F$103+$F158)*INDEX($AA$104:AT$104,$F158)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AU$10<=($F158+LookForwardPeriods),0,(AU$10=$F$103+$F158)*INDEX($AA$104:AU$104,$F158)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AV$10<=($F158+LookForwardPeriods),0,(AV$10=$F$103+$F158)*INDEX($AA$104:AV$104,$F158)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AW$10<=($F158+LookForwardPeriods),0,(AW$10=$F$103+$F158)*INDEX($AA$104:AW$104,$F158)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AX$10<=($F158+LookForwardPeriods),0,(AX$10=$F$103+$F158)*INDEX($AA$104:AX$104,$F158)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AY$10<=($F158+LookForwardPeriods),0,(AY$10=$F$103+$F158)*INDEX($AA$104:AY$104,$F158)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(AZ$10<=($F158+LookForwardPeriods),0,(AZ$10=$F$103+$F158)*INDEX($AA$104:AZ$104,$F158)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BA$10<=($F158+LookForwardPeriods),0,(BA$10=$F$103+$F158)*INDEX($AA$104:BA$104,$F158)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BB$10<=($F158+LookForwardPeriods),0,(BB$10=$F$103+$F158)*INDEX($AA$104:BB$104,$F158)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BC$10<=($F158+LookForwardPeriods),0,(BC$10=$F$103+$F158)*INDEX($AA$104:BC$104,$F158)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BD$10<=($F158+LookForwardPeriods),0,(BD$10=$F$103+$F158)*INDEX($AA$104:BD$104,$F158)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BE$10<=($F158+LookForwardPeriods),0,(BE$10=$F$103+$F158)*INDEX($AA$104:BE$104,$F158)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BF$10<=($F158+LookForwardPeriods),0,(BF$10=$F$103+$F158)*INDEX($AA$104:BF$104,$F158)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BG$10<=($F158+LookForwardPeriods),0,(BG$10=$F$103+$F158)*INDEX($AA$104:BG$104,$F158)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BH$10<=($F158+LookForwardPeriods),0,(BH$10=$F$103+$F158)*INDEX($AA$104:BH$104,$F158)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F158)","v":0},{"$f":" IF(BI$10<=($F158+LookForwardPeriods),0,(BI$10=$F$103+$F158)*INDEX($AA$104:BI$104,$F158)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F158)","v":-592.43373785952679},{"$f":" IF(BJ$10<=($F158+LookForwardPeriods),0,(BJ$10=$F$103+$F158)*INDEX($AA$104:BJ$104,$F158)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F158)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-669.47854277606939,null,{"$f":" IF(AA$10<=($F159+LookForwardPeriods),0,(AA$10=$F$103+$F159)*INDEX($AA$104:AA$104,$F159)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AB$10<=($F159+LookForwardPeriods),0,(AB$10=$F$103+$F159)*INDEX($AA$104:AB$104,$F159)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AC$10<=($F159+LookForwardPeriods),0,(AC$10=$F$103+$F159)*INDEX($AA$104:AC$104,$F159)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AD$10<=($F159+LookForwardPeriods),0,(AD$10=$F$103+$F159)*INDEX($AA$104:AD$104,$F159)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AE$10<=($F159+LookForwardPeriods),0,(AE$10=$F$103+$F159)*INDEX($AA$104:AE$104,$F159)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AF$10<=($F159+LookForwardPeriods),0,(AF$10=$F$103+$F159)*INDEX($AA$104:AF$104,$F159)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AG$10<=($F159+LookForwardPeriods),0,(AG$10=$F$103+$F159)*INDEX($AA$104:AG$104,$F159)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AH$10<=($F159+LookForwardPeriods),0,(AH$10=$F$103+$F159)*INDEX($AA$104:AH$104,$F159)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AI$10<=($F159+LookForwardPeriods),0,(AI$10=$F$103+$F159)*INDEX($AA$104:AI$104,$F159)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AJ$10<=($F159+LookForwardPeriods),0,(AJ$10=$F$103+$F159)*INDEX($AA$104:AJ$104,$F159)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AK$10<=($F159+LookForwardPeriods),0,(AK$10=$F$103+$F159)*INDEX($AA$104:AK$104,$F159)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AL$10<=($F159+LookForwardPeriods),0,(AL$10=$F$103+$F159)*INDEX($AA$104:AL$104,$F159)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AM$10<=($F159+LookForwardPeriods),0,(AM$10=$F$103+$F159)*INDEX($AA$104:AM$104,$F159)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AN$10<=($F159+LookForwardPeriods),0,(AN$10=$F$103+$F159)*INDEX($AA$104:AN$104,$F159)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AO$10<=($F159+LookForwardPeriods),0,(AO$10=$F$103+$F159)*INDEX($AA$104:AO$104,$F159)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AP$10<=($F159+LookForwardPeriods),0,(AP$10=$F$103+$F159)*INDEX($AA$104:AP$104,$F159)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AQ$10<=($F159+LookForwardPeriods),0,(AQ$10=$F$103+$F159)*INDEX($AA$104:AQ$104,$F159)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AR$10<=($F159+LookForwardPeriods),0,(AR$10=$F$103+$F159)*INDEX($AA$104:AR$104,$F159)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AS$10<=($F159+LookForwardPeriods),0,(AS$10=$F$103+$F159)*INDEX($AA$104:AS$104,$F159)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AT$10<=($F159+LookForwardPeriods),0,(AT$10=$F$103+$F159)*INDEX($AA$104:AT$104,$F159)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AU$10<=($F159+LookForwardPeriods),0,(AU$10=$F$103+$F159)*INDEX($AA$104:AU$104,$F159)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AV$10<=($F159+LookForwardPeriods),0,(AV$10=$F$103+$F159)*INDEX($AA$104:AV$104,$F159)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AW$10<=($F159+LookForwardPeriods),0,(AW$10=$F$103+$F159)*INDEX($AA$104:AW$104,$F159)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AX$10<=($F159+LookForwardPeriods),0,(AX$10=$F$103+$F159)*INDEX($AA$104:AX$104,$F159)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AY$10<=($F159+LookForwardPeriods),0,(AY$10=$F$103+$F159)*INDEX($AA$104:AY$104,$F159)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(AZ$10<=($F159+LookForwardPeriods),0,(AZ$10=$F$103+$F159)*INDEX($AA$104:AZ$104,$F159)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BA$10<=($F159+LookForwardPeriods),0,(BA$10=$F$103+$F159)*INDEX($AA$104:BA$104,$F159)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BB$10<=($F159+LookForwardPeriods),0,(BB$10=$F$103+$F159)*INDEX($AA$104:BB$104,$F159)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BC$10<=($F159+LookForwardPeriods),0,(BC$10=$F$103+$F159)*INDEX($AA$104:BC$104,$F159)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BD$10<=($F159+LookForwardPeriods),0,(BD$10=$F$103+$F159)*INDEX($AA$104:BD$104,$F159)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BE$10<=($F159+LookForwardPeriods),0,(BE$10=$F$103+$F159)*INDEX($AA$104:BE$104,$F159)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BF$10<=($F159+LookForwardPeriods),0,(BF$10=$F$103+$F159)*INDEX($AA$104:BF$104,$F159)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BG$10<=($F159+LookForwardPeriods),0,(BG$10=$F$103+$F159)*INDEX($AA$104:BG$104,$F159)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BH$10<=($F159+LookForwardPeriods),0,(BH$10=$F$103+$F159)*INDEX($AA$104:BH$104,$F159)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BI$10<=($F159+LookForwardPeriods),0,(BI$10=$F$103+$F159)*INDEX($AA$104:BI$104,$F159)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F159)","v":0},{"$f":" IF(BJ$10<=($F159+LookForwardPeriods),0,(BJ$10=$F$103+$F159)*INDEX($AA$104:BJ$104,$F159)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F159)","v":-669.47854277606939}]
[null,null,null,null,"Index-linked debt repayments, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F160+LookForwardPeriods),0,(AA$10=$F$103+$F160)*INDEX($AA$104:AA$104,$F160)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AB$10<=($F160+LookForwardPeriods),0,(AB$10=$F$103+$F160)*INDEX($AA$104:AB$104,$F160)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AC$10<=($F160+LookForwardPeriods),0,(AC$10=$F$103+$F160)*INDEX($AA$104:AC$104,$F160)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AD$10<=($F160+LookForwardPeriods),0,(AD$10=$F$103+$F160)*INDEX($AA$104:AD$104,$F160)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AE$10<=($F160+LookForwardPeriods),0,(AE$10=$F$103+$F160)*INDEX($AA$104:AE$104,$F160)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AF$10<=($F160+LookForwardPeriods),0,(AF$10=$F$103+$F160)*INDEX($AA$104:AF$104,$F160)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AG$10<=($F160+LookForwardPeriods),0,(AG$10=$F$103+$F160)*INDEX($AA$104:AG$104,$F160)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AH$10<=($F160+LookForwardPeriods),0,(AH$10=$F$103+$F160)*INDEX($AA$104:AH$104,$F160)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AI$10<=($F160+LookForwardPeriods),0,(AI$10=$F$103+$F160)*INDEX($AA$104:AI$104,$F160)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AJ$10<=($F160+LookForwardPeriods),0,(AJ$10=$F$103+$F160)*INDEX($AA$104:AJ$104,$F160)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AK$10<=($F160+LookForwardPeriods),0,(AK$10=$F$103+$F160)*INDEX($AA$104:AK$104,$F160)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AL$10<=($F160+LookForwardPeriods),0,(AL$10=$F$103+$F160)*INDEX($AA$104:AL$104,$F160)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AM$10<=($F160+LookForwardPeriods),0,(AM$10=$F$103+$F160)*INDEX($AA$104:AM$104,$F160)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AN$10<=($F160+LookForwardPeriods),0,(AN$10=$F$103+$F160)*INDEX($AA$104:AN$104,$F160)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AO$10<=($F160+LookForwardPeriods),0,(AO$10=$F$103+$F160)*INDEX($AA$104:AO$104,$F160)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AP$10<=($F160+LookForwardPeriods),0,(AP$10=$F$103+$F160)*INDEX($AA$104:AP$104,$F160)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AQ$10<=($F160+LookForwardPeriods),0,(AQ$10=$F$103+$F160)*INDEX($AA$104:AQ$104,$F160)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AR$10<=($F160+LookForwardPeriods),0,(AR$10=$F$103+$F160)*INDEX($AA$104:AR$104,$F160)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AS$10<=($F160+LookForwardPeriods),0,(AS$10=$F$103+$F160)*INDEX($AA$104:AS$104,$F160)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AT$10<=($F160+LookForwardPeriods),0,(AT$10=$F$103+$F160)*INDEX($AA$104:AT$104,$F160)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AU$10<=($F160+LookForwardPeriods),0,(AU$10=$F$103+$F160)*INDEX($AA$104:AU$104,$F160)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AV$10<=($F160+LookForwardPeriods),0,(AV$10=$F$103+$F160)*INDEX($AA$104:AV$104,$F160)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AW$10<=($F160+LookForwardPeriods),0,(AW$10=$F$103+$F160)*INDEX($AA$104:AW$104,$F160)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AX$10<=($F160+LookForwardPeriods),0,(AX$10=$F$103+$F160)*INDEX($AA$104:AX$104,$F160)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AY$10<=($F160+LookForwardPeriods),0,(AY$10=$F$103+$F160)*INDEX($AA$104:AY$104,$F160)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(AZ$10<=($F160+LookForwardPeriods),0,(AZ$10=$F$103+$F160)*INDEX($AA$104:AZ$104,$F160)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BA$10<=($F160+LookForwardPeriods),0,(BA$10=$F$103+$F160)*INDEX($AA$104:BA$104,$F160)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BB$10<=($F160+LookForwardPeriods),0,(BB$10=$F$103+$F160)*INDEX($AA$104:BB$104,$F160)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BC$10<=($F160+LookForwardPeriods),0,(BC$10=$F$103+$F160)*INDEX($AA$104:BC$104,$F160)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BD$10<=($F160+LookForwardPeriods),0,(BD$10=$F$103+$F160)*INDEX($AA$104:BD$104,$F160)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BE$10<=($F160+LookForwardPeriods),0,(BE$10=$F$103+$F160)*INDEX($AA$104:BE$104,$F160)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BF$10<=($F160+LookForwardPeriods),0,(BF$10=$F$103+$F160)*INDEX($AA$104:BF$104,$F160)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BG$10<=($F160+LookForwardPeriods),0,(BG$10=$F$103+$F160)*INDEX($AA$104:BG$104,$F160)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BH$10<=($F160+LookForwardPeriods),0,(BH$10=$F$103+$F160)*INDEX($AA$104:BH$104,$F160)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BI$10<=($F160+LookForwardPeriods),0,(BI$10=$F$103+$F160)*INDEX($AA$104:BI$104,$F160)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F160)","v":0},{"$f":" IF(BJ$10<=($F160+LookForwardPeriods),0,(BJ$10=$F$103+$F160)*INDEX($AA$104:BJ$104,$F160)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F160)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F161+LookForwardPeriods),0,(AA$10=$F$103+$F161)*INDEX($AA$104:AA$104,$F161)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AB$10<=($F161+LookForwardPeriods),0,(AB$10=$F$103+$F161)*INDEX($AA$104:AB$104,$F161)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AC$10<=($F161+LookForwardPeriods),0,(AC$10=$F$103+$F161)*INDEX($AA$104:AC$104,$F161)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AD$10<=($F161+LookForwardPeriods),0,(AD$10=$F$103+$F161)*INDEX($AA$104:AD$104,$F161)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AE$10<=($F161+LookForwardPeriods),0,(AE$10=$F$103+$F161)*INDEX($AA$104:AE$104,$F161)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AF$10<=($F161+LookForwardPeriods),0,(AF$10=$F$103+$F161)*INDEX($AA$104:AF$104,$F161)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AG$10<=($F161+LookForwardPeriods),0,(AG$10=$F$103+$F161)*INDEX($AA$104:AG$104,$F161)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AH$10<=($F161+LookForwardPeriods),0,(AH$10=$F$103+$F161)*INDEX($AA$104:AH$104,$F161)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AI$10<=($F161+LookForwardPeriods),0,(AI$10=$F$103+$F161)*INDEX($AA$104:AI$104,$F161)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AJ$10<=($F161+LookForwardPeriods),0,(AJ$10=$F$103+$F161)*INDEX($AA$104:AJ$104,$F161)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AK$10<=($F161+LookForwardPeriods),0,(AK$10=$F$103+$F161)*INDEX($AA$104:AK$104,$F161)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AL$10<=($F161+LookForwardPeriods),0,(AL$10=$F$103+$F161)*INDEX($AA$104:AL$104,$F161)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AM$10<=($F161+LookForwardPeriods),0,(AM$10=$F$103+$F161)*INDEX($AA$104:AM$104,$F161)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AN$10<=($F161+LookForwardPeriods),0,(AN$10=$F$103+$F161)*INDEX($AA$104:AN$104,$F161)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AO$10<=($F161+LookForwardPeriods),0,(AO$10=$F$103+$F161)*INDEX($AA$104:AO$104,$F161)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AP$10<=($F161+LookForwardPeriods),0,(AP$10=$F$103+$F161)*INDEX($AA$104:AP$104,$F161)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AQ$10<=($F161+LookForwardPeriods),0,(AQ$10=$F$103+$F161)*INDEX($AA$104:AQ$104,$F161)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AR$10<=($F161+LookForwardPeriods),0,(AR$10=$F$103+$F161)*INDEX($AA$104:AR$104,$F161)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AS$10<=($F161+LookForwardPeriods),0,(AS$10=$F$103+$F161)*INDEX($AA$104:AS$104,$F161)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AT$10<=($F161+LookForwardPeriods),0,(AT$10=$F$103+$F161)*INDEX($AA$104:AT$104,$F161)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AU$10<=($F161+LookForwardPeriods),0,(AU$10=$F$103+$F161)*INDEX($AA$104:AU$104,$F161)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AV$10<=($F161+LookForwardPeriods),0,(AV$10=$F$103+$F161)*INDEX($AA$104:AV$104,$F161)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AW$10<=($F161+LookForwardPeriods),0,(AW$10=$F$103+$F161)*INDEX($AA$104:AW$104,$F161)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AX$10<=($F161+LookForwardPeriods),0,(AX$10=$F$103+$F161)*INDEX($AA$104:AX$104,$F161)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AY$10<=($F161+LookForwardPeriods),0,(AY$10=$F$103+$F161)*INDEX($AA$104:AY$104,$F161)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(AZ$10<=($F161+LookForwardPeriods),0,(AZ$10=$F$103+$F161)*INDEX($AA$104:AZ$104,$F161)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BA$10<=($F161+LookForwardPeriods),0,(BA$10=$F$103+$F161)*INDEX($AA$104:BA$104,$F161)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BB$10<=($F161+LookForwardPeriods),0,(BB$10=$F$103+$F161)*INDEX($AA$104:BB$104,$F161)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BC$10<=($F161+LookForwardPeriods),0,(BC$10=$F$103+$F161)*INDEX($AA$104:BC$104,$F161)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BD$10<=($F161+LookForwardPeriods),0,(BD$10=$F$103+$F161)*INDEX($AA$104:BD$104,$F161)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BE$10<=($F161+LookForwardPeriods),0,(BE$10=$F$103+$F161)*INDEX($AA$104:BE$104,$F161)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BF$10<=($F161+LookForwardPeriods),0,(BF$10=$F$103+$F161)*INDEX($AA$104:BF$104,$F161)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BG$10<=($F161+LookForwardPeriods),0,(BG$10=$F$103+$F161)*INDEX($AA$104:BG$104,$F161)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BH$10<=($F161+LookForwardPeriods),0,(BH$10=$F$103+$F161)*INDEX($AA$104:BH$104,$F161)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BI$10<=($F161+LookForwardPeriods),0,(BI$10=$F$103+$F161)*INDEX($AA$104:BI$104,$F161)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F161)","v":0},{"$f":" IF(BJ$10<=($F161+LookForwardPeriods),0,(BJ$10=$F$103+$F161)*INDEX($AA$104:BJ$104,$F161)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F161)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F162+LookForwardPeriods),0,(AA$10=$F$103+$F162)*INDEX($AA$104:AA$104,$F162)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AB$10<=($F162+LookForwardPeriods),0,(AB$10=$F$103+$F162)*INDEX($AA$104:AB$104,$F162)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AC$10<=($F162+LookForwardPeriods),0,(AC$10=$F$103+$F162)*INDEX($AA$104:AC$104,$F162)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AD$10<=($F162+LookForwardPeriods),0,(AD$10=$F$103+$F162)*INDEX($AA$104:AD$104,$F162)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AE$10<=($F162+LookForwardPeriods),0,(AE$10=$F$103+$F162)*INDEX($AA$104:AE$104,$F162)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AF$10<=($F162+LookForwardPeriods),0,(AF$10=$F$103+$F162)*INDEX($AA$104:AF$104,$F162)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AG$10<=($F162+LookForwardPeriods),0,(AG$10=$F$103+$F162)*INDEX($AA$104:AG$104,$F162)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AH$10<=($F162+LookForwardPeriods),0,(AH$10=$F$103+$F162)*INDEX($AA$104:AH$104,$F162)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AI$10<=($F162+LookForwardPeriods),0,(AI$10=$F$103+$F162)*INDEX($AA$104:AI$104,$F162)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AJ$10<=($F162+LookForwardPeriods),0,(AJ$10=$F$103+$F162)*INDEX($AA$104:AJ$104,$F162)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AK$10<=($F162+LookForwardPeriods),0,(AK$10=$F$103+$F162)*INDEX($AA$104:AK$104,$F162)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AL$10<=($F162+LookForwardPeriods),0,(AL$10=$F$103+$F162)*INDEX($AA$104:AL$104,$F162)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AM$10<=($F162+LookForwardPeriods),0,(AM$10=$F$103+$F162)*INDEX($AA$104:AM$104,$F162)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AN$10<=($F162+LookForwardPeriods),0,(AN$10=$F$103+$F162)*INDEX($AA$104:AN$104,$F162)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AO$10<=($F162+LookForwardPeriods),0,(AO$10=$F$103+$F162)*INDEX($AA$104:AO$104,$F162)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AP$10<=($F162+LookForwardPeriods),0,(AP$10=$F$103+$F162)*INDEX($AA$104:AP$104,$F162)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AQ$10<=($F162+LookForwardPeriods),0,(AQ$10=$F$103+$F162)*INDEX($AA$104:AQ$104,$F162)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AR$10<=($F162+LookForwardPeriods),0,(AR$10=$F$103+$F162)*INDEX($AA$104:AR$104,$F162)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AS$10<=($F162+LookForwardPeriods),0,(AS$10=$F$103+$F162)*INDEX($AA$104:AS$104,$F162)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AT$10<=($F162+LookForwardPeriods),0,(AT$10=$F$103+$F162)*INDEX($AA$104:AT$104,$F162)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AU$10<=($F162+LookForwardPeriods),0,(AU$10=$F$103+$F162)*INDEX($AA$104:AU$104,$F162)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AV$10<=($F162+LookForwardPeriods),0,(AV$10=$F$103+$F162)*INDEX($AA$104:AV$104,$F162)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AW$10<=($F162+LookForwardPeriods),0,(AW$10=$F$103+$F162)*INDEX($AA$104:AW$104,$F162)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AX$10<=($F162+LookForwardPeriods),0,(AX$10=$F$103+$F162)*INDEX($AA$104:AX$104,$F162)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AY$10<=($F162+LookForwardPeriods),0,(AY$10=$F$103+$F162)*INDEX($AA$104:AY$104,$F162)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(AZ$10<=($F162+LookForwardPeriods),0,(AZ$10=$F$103+$F162)*INDEX($AA$104:AZ$104,$F162)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BA$10<=($F162+LookForwardPeriods),0,(BA$10=$F$103+$F162)*INDEX($AA$104:BA$104,$F162)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BB$10<=($F162+LookForwardPeriods),0,(BB$10=$F$103+$F162)*INDEX($AA$104:BB$104,$F162)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BC$10<=($F162+LookForwardPeriods),0,(BC$10=$F$103+$F162)*INDEX($AA$104:BC$104,$F162)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BD$10<=($F162+LookForwardPeriods),0,(BD$10=$F$103+$F162)*INDEX($AA$104:BD$104,$F162)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BE$10<=($F162+LookForwardPeriods),0,(BE$10=$F$103+$F162)*INDEX($AA$104:BE$104,$F162)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BF$10<=($F162+LookForwardPeriods),0,(BF$10=$F$103+$F162)*INDEX($AA$104:BF$104,$F162)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BG$10<=($F162+LookForwardPeriods),0,(BG$10=$F$103+$F162)*INDEX($AA$104:BG$104,$F162)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BH$10<=($F162+LookForwardPeriods),0,(BH$10=$F$103+$F162)*INDEX($AA$104:BH$104,$F162)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BI$10<=($F162+LookForwardPeriods),0,(BI$10=$F$103+$F162)*INDEX($AA$104:BI$104,$F162)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F162)","v":0},{"$f":" IF(BJ$10<=($F162+LookForwardPeriods),0,(BJ$10=$F$103+$F162)*INDEX($AA$104:BJ$104,$F162)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F162)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F163+LookForwardPeriods),0,(AA$10=$F$103+$F163)*INDEX($AA$104:AA$104,$F163)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AB$10<=($F163+LookForwardPeriods),0,(AB$10=$F$103+$F163)*INDEX($AA$104:AB$104,$F163)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AC$10<=($F163+LookForwardPeriods),0,(AC$10=$F$103+$F163)*INDEX($AA$104:AC$104,$F163)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AD$10<=($F163+LookForwardPeriods),0,(AD$10=$F$103+$F163)*INDEX($AA$104:AD$104,$F163)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AE$10<=($F163+LookForwardPeriods),0,(AE$10=$F$103+$F163)*INDEX($AA$104:AE$104,$F163)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AF$10<=($F163+LookForwardPeriods),0,(AF$10=$F$103+$F163)*INDEX($AA$104:AF$104,$F163)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AG$10<=($F163+LookForwardPeriods),0,(AG$10=$F$103+$F163)*INDEX($AA$104:AG$104,$F163)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AH$10<=($F163+LookForwardPeriods),0,(AH$10=$F$103+$F163)*INDEX($AA$104:AH$104,$F163)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AI$10<=($F163+LookForwardPeriods),0,(AI$10=$F$103+$F163)*INDEX($AA$104:AI$104,$F163)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AJ$10<=($F163+LookForwardPeriods),0,(AJ$10=$F$103+$F163)*INDEX($AA$104:AJ$104,$F163)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AK$10<=($F163+LookForwardPeriods),0,(AK$10=$F$103+$F163)*INDEX($AA$104:AK$104,$F163)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AL$10<=($F163+LookForwardPeriods),0,(AL$10=$F$103+$F163)*INDEX($AA$104:AL$104,$F163)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AM$10<=($F163+LookForwardPeriods),0,(AM$10=$F$103+$F163)*INDEX($AA$104:AM$104,$F163)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AN$10<=($F163+LookForwardPeriods),0,(AN$10=$F$103+$F163)*INDEX($AA$104:AN$104,$F163)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AO$10<=($F163+LookForwardPeriods),0,(AO$10=$F$103+$F163)*INDEX($AA$104:AO$104,$F163)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AP$10<=($F163+LookForwardPeriods),0,(AP$10=$F$103+$F163)*INDEX($AA$104:AP$104,$F163)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AQ$10<=($F163+LookForwardPeriods),0,(AQ$10=$F$103+$F163)*INDEX($AA$104:AQ$104,$F163)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AR$10<=($F163+LookForwardPeriods),0,(AR$10=$F$103+$F163)*INDEX($AA$104:AR$104,$F163)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AS$10<=($F163+LookForwardPeriods),0,(AS$10=$F$103+$F163)*INDEX($AA$104:AS$104,$F163)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AT$10<=($F163+LookForwardPeriods),0,(AT$10=$F$103+$F163)*INDEX($AA$104:AT$104,$F163)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AU$10<=($F163+LookForwardPeriods),0,(AU$10=$F$103+$F163)*INDEX($AA$104:AU$104,$F163)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AV$10<=($F163+LookForwardPeriods),0,(AV$10=$F$103+$F163)*INDEX($AA$104:AV$104,$F163)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AW$10<=($F163+LookForwardPeriods),0,(AW$10=$F$103+$F163)*INDEX($AA$104:AW$104,$F163)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AX$10<=($F163+LookForwardPeriods),0,(AX$10=$F$103+$F163)*INDEX($AA$104:AX$104,$F163)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AY$10<=($F163+LookForwardPeriods),0,(AY$10=$F$103+$F163)*INDEX($AA$104:AY$104,$F163)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(AZ$10<=($F163+LookForwardPeriods),0,(AZ$10=$F$103+$F163)*INDEX($AA$104:AZ$104,$F163)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BA$10<=($F163+LookForwardPeriods),0,(BA$10=$F$103+$F163)*INDEX($AA$104:BA$104,$F163)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BB$10<=($F163+LookForwardPeriods),0,(BB$10=$F$103+$F163)*INDEX($AA$104:BB$104,$F163)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BC$10<=($F163+LookForwardPeriods),0,(BC$10=$F$103+$F163)*INDEX($AA$104:BC$104,$F163)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BD$10<=($F163+LookForwardPeriods),0,(BD$10=$F$103+$F163)*INDEX($AA$104:BD$104,$F163)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BE$10<=($F163+LookForwardPeriods),0,(BE$10=$F$103+$F163)*INDEX($AA$104:BE$104,$F163)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BF$10<=($F163+LookForwardPeriods),0,(BF$10=$F$103+$F163)*INDEX($AA$104:BF$104,$F163)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BG$10<=($F163+LookForwardPeriods),0,(BG$10=$F$103+$F163)*INDEX($AA$104:BG$104,$F163)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BH$10<=($F163+LookForwardPeriods),0,(BH$10=$F$103+$F163)*INDEX($AA$104:BH$104,$F163)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BI$10<=($F163+LookForwardPeriods),0,(BI$10=$F$103+$F163)*INDEX($AA$104:BI$104,$F163)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F163)","v":0},{"$f":" IF(BJ$10<=($F163+LookForwardPeriods),0,(BJ$10=$F$103+$F163)*INDEX($AA$104:BJ$104,$F163)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F163)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F164+LookForwardPeriods),0,(AA$10=$F$103+$F164)*INDEX($AA$104:AA$104,$F164)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AB$10<=($F164+LookForwardPeriods),0,(AB$10=$F$103+$F164)*INDEX($AA$104:AB$104,$F164)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AC$10<=($F164+LookForwardPeriods),0,(AC$10=$F$103+$F164)*INDEX($AA$104:AC$104,$F164)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AD$10<=($F164+LookForwardPeriods),0,(AD$10=$F$103+$F164)*INDEX($AA$104:AD$104,$F164)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AE$10<=($F164+LookForwardPeriods),0,(AE$10=$F$103+$F164)*INDEX($AA$104:AE$104,$F164)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AF$10<=($F164+LookForwardPeriods),0,(AF$10=$F$103+$F164)*INDEX($AA$104:AF$104,$F164)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AG$10<=($F164+LookForwardPeriods),0,(AG$10=$F$103+$F164)*INDEX($AA$104:AG$104,$F164)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AH$10<=($F164+LookForwardPeriods),0,(AH$10=$F$103+$F164)*INDEX($AA$104:AH$104,$F164)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AI$10<=($F164+LookForwardPeriods),0,(AI$10=$F$103+$F164)*INDEX($AA$104:AI$104,$F164)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AJ$10<=($F164+LookForwardPeriods),0,(AJ$10=$F$103+$F164)*INDEX($AA$104:AJ$104,$F164)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AK$10<=($F164+LookForwardPeriods),0,(AK$10=$F$103+$F164)*INDEX($AA$104:AK$104,$F164)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AL$10<=($F164+LookForwardPeriods),0,(AL$10=$F$103+$F164)*INDEX($AA$104:AL$104,$F164)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AM$10<=($F164+LookForwardPeriods),0,(AM$10=$F$103+$F164)*INDEX($AA$104:AM$104,$F164)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AN$10<=($F164+LookForwardPeriods),0,(AN$10=$F$103+$F164)*INDEX($AA$104:AN$104,$F164)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AO$10<=($F164+LookForwardPeriods),0,(AO$10=$F$103+$F164)*INDEX($AA$104:AO$104,$F164)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AP$10<=($F164+LookForwardPeriods),0,(AP$10=$F$103+$F164)*INDEX($AA$104:AP$104,$F164)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AQ$10<=($F164+LookForwardPeriods),0,(AQ$10=$F$103+$F164)*INDEX($AA$104:AQ$104,$F164)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AR$10<=($F164+LookForwardPeriods),0,(AR$10=$F$103+$F164)*INDEX($AA$104:AR$104,$F164)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AS$10<=($F164+LookForwardPeriods),0,(AS$10=$F$103+$F164)*INDEX($AA$104:AS$104,$F164)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AT$10<=($F164+LookForwardPeriods),0,(AT$10=$F$103+$F164)*INDEX($AA$104:AT$104,$F164)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AU$10<=($F164+LookForwardPeriods),0,(AU$10=$F$103+$F164)*INDEX($AA$104:AU$104,$F164)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AV$10<=($F164+LookForwardPeriods),0,(AV$10=$F$103+$F164)*INDEX($AA$104:AV$104,$F164)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AW$10<=($F164+LookForwardPeriods),0,(AW$10=$F$103+$F164)*INDEX($AA$104:AW$104,$F164)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AX$10<=($F164+LookForwardPeriods),0,(AX$10=$F$103+$F164)*INDEX($AA$104:AX$104,$F164)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AY$10<=($F164+LookForwardPeriods),0,(AY$10=$F$103+$F164)*INDEX($AA$104:AY$104,$F164)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(AZ$10<=($F164+LookForwardPeriods),0,(AZ$10=$F$103+$F164)*INDEX($AA$104:AZ$104,$F164)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BA$10<=($F164+LookForwardPeriods),0,(BA$10=$F$103+$F164)*INDEX($AA$104:BA$104,$F164)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BB$10<=($F164+LookForwardPeriods),0,(BB$10=$F$103+$F164)*INDEX($AA$104:BB$104,$F164)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BC$10<=($F164+LookForwardPeriods),0,(BC$10=$F$103+$F164)*INDEX($AA$104:BC$104,$F164)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BD$10<=($F164+LookForwardPeriods),0,(BD$10=$F$103+$F164)*INDEX($AA$104:BD$104,$F164)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BE$10<=($F164+LookForwardPeriods),0,(BE$10=$F$103+$F164)*INDEX($AA$104:BE$104,$F164)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BF$10<=($F164+LookForwardPeriods),0,(BF$10=$F$103+$F164)*INDEX($AA$104:BF$104,$F164)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BG$10<=($F164+LookForwardPeriods),0,(BG$10=$F$103+$F164)*INDEX($AA$104:BG$104,$F164)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BH$10<=($F164+LookForwardPeriods),0,(BH$10=$F$103+$F164)*INDEX($AA$104:BH$104,$F164)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BI$10<=($F164+LookForwardPeriods),0,(BI$10=$F$103+$F164)*INDEX($AA$104:BI$104,$F164)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F164)","v":0},{"$f":" IF(BJ$10<=($F164+LookForwardPeriods),0,(BJ$10=$F$103+$F164)*INDEX($AA$104:BJ$104,$F164)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F164)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F165+LookForwardPeriods),0,(AA$10=$F$103+$F165)*INDEX($AA$104:AA$104,$F165)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AB$10<=($F165+LookForwardPeriods),0,(AB$10=$F$103+$F165)*INDEX($AA$104:AB$104,$F165)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AC$10<=($F165+LookForwardPeriods),0,(AC$10=$F$103+$F165)*INDEX($AA$104:AC$104,$F165)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AD$10<=($F165+LookForwardPeriods),0,(AD$10=$F$103+$F165)*INDEX($AA$104:AD$104,$F165)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AE$10<=($F165+LookForwardPeriods),0,(AE$10=$F$103+$F165)*INDEX($AA$104:AE$104,$F165)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AF$10<=($F165+LookForwardPeriods),0,(AF$10=$F$103+$F165)*INDEX($AA$104:AF$104,$F165)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AG$10<=($F165+LookForwardPeriods),0,(AG$10=$F$103+$F165)*INDEX($AA$104:AG$104,$F165)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AH$10<=($F165+LookForwardPeriods),0,(AH$10=$F$103+$F165)*INDEX($AA$104:AH$104,$F165)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AI$10<=($F165+LookForwardPeriods),0,(AI$10=$F$103+$F165)*INDEX($AA$104:AI$104,$F165)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AJ$10<=($F165+LookForwardPeriods),0,(AJ$10=$F$103+$F165)*INDEX($AA$104:AJ$104,$F165)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AK$10<=($F165+LookForwardPeriods),0,(AK$10=$F$103+$F165)*INDEX($AA$104:AK$104,$F165)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AL$10<=($F165+LookForwardPeriods),0,(AL$10=$F$103+$F165)*INDEX($AA$104:AL$104,$F165)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AM$10<=($F165+LookForwardPeriods),0,(AM$10=$F$103+$F165)*INDEX($AA$104:AM$104,$F165)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AN$10<=($F165+LookForwardPeriods),0,(AN$10=$F$103+$F165)*INDEX($AA$104:AN$104,$F165)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AO$10<=($F165+LookForwardPeriods),0,(AO$10=$F$103+$F165)*INDEX($AA$104:AO$104,$F165)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AP$10<=($F165+LookForwardPeriods),0,(AP$10=$F$103+$F165)*INDEX($AA$104:AP$104,$F165)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AQ$10<=($F165+LookForwardPeriods),0,(AQ$10=$F$103+$F165)*INDEX($AA$104:AQ$104,$F165)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AR$10<=($F165+LookForwardPeriods),0,(AR$10=$F$103+$F165)*INDEX($AA$104:AR$104,$F165)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AS$10<=($F165+LookForwardPeriods),0,(AS$10=$F$103+$F165)*INDEX($AA$104:AS$104,$F165)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AT$10<=($F165+LookForwardPeriods),0,(AT$10=$F$103+$F165)*INDEX($AA$104:AT$104,$F165)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AU$10<=($F165+LookForwardPeriods),0,(AU$10=$F$103+$F165)*INDEX($AA$104:AU$104,$F165)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AV$10<=($F165+LookForwardPeriods),0,(AV$10=$F$103+$F165)*INDEX($AA$104:AV$104,$F165)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AW$10<=($F165+LookForwardPeriods),0,(AW$10=$F$103+$F165)*INDEX($AA$104:AW$104,$F165)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AX$10<=($F165+LookForwardPeriods),0,(AX$10=$F$103+$F165)*INDEX($AA$104:AX$104,$F165)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AY$10<=($F165+LookForwardPeriods),0,(AY$10=$F$103+$F165)*INDEX($AA$104:AY$104,$F165)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(AZ$10<=($F165+LookForwardPeriods),0,(AZ$10=$F$103+$F165)*INDEX($AA$104:AZ$104,$F165)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BA$10<=($F165+LookForwardPeriods),0,(BA$10=$F$103+$F165)*INDEX($AA$104:BA$104,$F165)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BB$10<=($F165+LookForwardPeriods),0,(BB$10=$F$103+$F165)*INDEX($AA$104:BB$104,$F165)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BC$10<=($F165+LookForwardPeriods),0,(BC$10=$F$103+$F165)*INDEX($AA$104:BC$104,$F165)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BD$10<=($F165+LookForwardPeriods),0,(BD$10=$F$103+$F165)*INDEX($AA$104:BD$104,$F165)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BE$10<=($F165+LookForwardPeriods),0,(BE$10=$F$103+$F165)*INDEX($AA$104:BE$104,$F165)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BF$10<=($F165+LookForwardPeriods),0,(BF$10=$F$103+$F165)*INDEX($AA$104:BF$104,$F165)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BG$10<=($F165+LookForwardPeriods),0,(BG$10=$F$103+$F165)*INDEX($AA$104:BG$104,$F165)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BH$10<=($F165+LookForwardPeriods),0,(BH$10=$F$103+$F165)*INDEX($AA$104:BH$104,$F165)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BI$10<=($F165+LookForwardPeriods),0,(BI$10=$F$103+$F165)*INDEX($AA$104:BI$104,$F165)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F165)","v":0},{"$f":" IF(BJ$10<=($F165+LookForwardPeriods),0,(BJ$10=$F$103+$F165)*INDEX($AA$104:BJ$104,$F165)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F165)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F166+LookForwardPeriods),0,(AA$10=$F$103+$F166)*INDEX($AA$104:AA$104,$F166)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AB$10<=($F166+LookForwardPeriods),0,(AB$10=$F$103+$F166)*INDEX($AA$104:AB$104,$F166)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AC$10<=($F166+LookForwardPeriods),0,(AC$10=$F$103+$F166)*INDEX($AA$104:AC$104,$F166)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AD$10<=($F166+LookForwardPeriods),0,(AD$10=$F$103+$F166)*INDEX($AA$104:AD$104,$F166)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AE$10<=($F166+LookForwardPeriods),0,(AE$10=$F$103+$F166)*INDEX($AA$104:AE$104,$F166)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AF$10<=($F166+LookForwardPeriods),0,(AF$10=$F$103+$F166)*INDEX($AA$104:AF$104,$F166)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AG$10<=($F166+LookForwardPeriods),0,(AG$10=$F$103+$F166)*INDEX($AA$104:AG$104,$F166)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AH$10<=($F166+LookForwardPeriods),0,(AH$10=$F$103+$F166)*INDEX($AA$104:AH$104,$F166)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AI$10<=($F166+LookForwardPeriods),0,(AI$10=$F$103+$F166)*INDEX($AA$104:AI$104,$F166)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AJ$10<=($F166+LookForwardPeriods),0,(AJ$10=$F$103+$F166)*INDEX($AA$104:AJ$104,$F166)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AK$10<=($F166+LookForwardPeriods),0,(AK$10=$F$103+$F166)*INDEX($AA$104:AK$104,$F166)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AL$10<=($F166+LookForwardPeriods),0,(AL$10=$F$103+$F166)*INDEX($AA$104:AL$104,$F166)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AM$10<=($F166+LookForwardPeriods),0,(AM$10=$F$103+$F166)*INDEX($AA$104:AM$104,$F166)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AN$10<=($F166+LookForwardPeriods),0,(AN$10=$F$103+$F166)*INDEX($AA$104:AN$104,$F166)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AO$10<=($F166+LookForwardPeriods),0,(AO$10=$F$103+$F166)*INDEX($AA$104:AO$104,$F166)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AP$10<=($F166+LookForwardPeriods),0,(AP$10=$F$103+$F166)*INDEX($AA$104:AP$104,$F166)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AQ$10<=($F166+LookForwardPeriods),0,(AQ$10=$F$103+$F166)*INDEX($AA$104:AQ$104,$F166)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AR$10<=($F166+LookForwardPeriods),0,(AR$10=$F$103+$F166)*INDEX($AA$104:AR$104,$F166)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AS$10<=($F166+LookForwardPeriods),0,(AS$10=$F$103+$F166)*INDEX($AA$104:AS$104,$F166)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AT$10<=($F166+LookForwardPeriods),0,(AT$10=$F$103+$F166)*INDEX($AA$104:AT$104,$F166)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AU$10<=($F166+LookForwardPeriods),0,(AU$10=$F$103+$F166)*INDEX($AA$104:AU$104,$F166)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AV$10<=($F166+LookForwardPeriods),0,(AV$10=$F$103+$F166)*INDEX($AA$104:AV$104,$F166)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AW$10<=($F166+LookForwardPeriods),0,(AW$10=$F$103+$F166)*INDEX($AA$104:AW$104,$F166)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AX$10<=($F166+LookForwardPeriods),0,(AX$10=$F$103+$F166)*INDEX($AA$104:AX$104,$F166)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AY$10<=($F166+LookForwardPeriods),0,(AY$10=$F$103+$F166)*INDEX($AA$104:AY$104,$F166)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(AZ$10<=($F166+LookForwardPeriods),0,(AZ$10=$F$103+$F166)*INDEX($AA$104:AZ$104,$F166)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BA$10<=($F166+LookForwardPeriods),0,(BA$10=$F$103+$F166)*INDEX($AA$104:BA$104,$F166)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BB$10<=($F166+LookForwardPeriods),0,(BB$10=$F$103+$F166)*INDEX($AA$104:BB$104,$F166)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BC$10<=($F166+LookForwardPeriods),0,(BC$10=$F$103+$F166)*INDEX($AA$104:BC$104,$F166)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BD$10<=($F166+LookForwardPeriods),0,(BD$10=$F$103+$F166)*INDEX($AA$104:BD$104,$F166)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BE$10<=($F166+LookForwardPeriods),0,(BE$10=$F$103+$F166)*INDEX($AA$104:BE$104,$F166)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BF$10<=($F166+LookForwardPeriods),0,(BF$10=$F$103+$F166)*INDEX($AA$104:BF$104,$F166)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BG$10<=($F166+LookForwardPeriods),0,(BG$10=$F$103+$F166)*INDEX($AA$104:BG$104,$F166)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BH$10<=($F166+LookForwardPeriods),0,(BH$10=$F$103+$F166)*INDEX($AA$104:BH$104,$F166)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BI$10<=($F166+LookForwardPeriods),0,(BI$10=$F$103+$F166)*INDEX($AA$104:BI$104,$F166)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F166)","v":0},{"$f":" IF(BJ$10<=($F166+LookForwardPeriods),0,(BJ$10=$F$103+$F166)*INDEX($AA$104:BJ$104,$F166)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F166)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F167+LookForwardPeriods),0,(AA$10=$F$103+$F167)*INDEX($AA$104:AA$104,$F167)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AB$10<=($F167+LookForwardPeriods),0,(AB$10=$F$103+$F167)*INDEX($AA$104:AB$104,$F167)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AC$10<=($F167+LookForwardPeriods),0,(AC$10=$F$103+$F167)*INDEX($AA$104:AC$104,$F167)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AD$10<=($F167+LookForwardPeriods),0,(AD$10=$F$103+$F167)*INDEX($AA$104:AD$104,$F167)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AE$10<=($F167+LookForwardPeriods),0,(AE$10=$F$103+$F167)*INDEX($AA$104:AE$104,$F167)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AF$10<=($F167+LookForwardPeriods),0,(AF$10=$F$103+$F167)*INDEX($AA$104:AF$104,$F167)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AG$10<=($F167+LookForwardPeriods),0,(AG$10=$F$103+$F167)*INDEX($AA$104:AG$104,$F167)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AH$10<=($F167+LookForwardPeriods),0,(AH$10=$F$103+$F167)*INDEX($AA$104:AH$104,$F167)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AI$10<=($F167+LookForwardPeriods),0,(AI$10=$F$103+$F167)*INDEX($AA$104:AI$104,$F167)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AJ$10<=($F167+LookForwardPeriods),0,(AJ$10=$F$103+$F167)*INDEX($AA$104:AJ$104,$F167)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AK$10<=($F167+LookForwardPeriods),0,(AK$10=$F$103+$F167)*INDEX($AA$104:AK$104,$F167)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AL$10<=($F167+LookForwardPeriods),0,(AL$10=$F$103+$F167)*INDEX($AA$104:AL$104,$F167)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AM$10<=($F167+LookForwardPeriods),0,(AM$10=$F$103+$F167)*INDEX($AA$104:AM$104,$F167)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AN$10<=($F167+LookForwardPeriods),0,(AN$10=$F$103+$F167)*INDEX($AA$104:AN$104,$F167)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AO$10<=($F167+LookForwardPeriods),0,(AO$10=$F$103+$F167)*INDEX($AA$104:AO$104,$F167)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AP$10<=($F167+LookForwardPeriods),0,(AP$10=$F$103+$F167)*INDEX($AA$104:AP$104,$F167)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AQ$10<=($F167+LookForwardPeriods),0,(AQ$10=$F$103+$F167)*INDEX($AA$104:AQ$104,$F167)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AR$10<=($F167+LookForwardPeriods),0,(AR$10=$F$103+$F167)*INDEX($AA$104:AR$104,$F167)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AS$10<=($F167+LookForwardPeriods),0,(AS$10=$F$103+$F167)*INDEX($AA$104:AS$104,$F167)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AT$10<=($F167+LookForwardPeriods),0,(AT$10=$F$103+$F167)*INDEX($AA$104:AT$104,$F167)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AU$10<=($F167+LookForwardPeriods),0,(AU$10=$F$103+$F167)*INDEX($AA$104:AU$104,$F167)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AV$10<=($F167+LookForwardPeriods),0,(AV$10=$F$103+$F167)*INDEX($AA$104:AV$104,$F167)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AW$10<=($F167+LookForwardPeriods),0,(AW$10=$F$103+$F167)*INDEX($AA$104:AW$104,$F167)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AX$10<=($F167+LookForwardPeriods),0,(AX$10=$F$103+$F167)*INDEX($AA$104:AX$104,$F167)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AY$10<=($F167+LookForwardPeriods),0,(AY$10=$F$103+$F167)*INDEX($AA$104:AY$104,$F167)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(AZ$10<=($F167+LookForwardPeriods),0,(AZ$10=$F$103+$F167)*INDEX($AA$104:AZ$104,$F167)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BA$10<=($F167+LookForwardPeriods),0,(BA$10=$F$103+$F167)*INDEX($AA$104:BA$104,$F167)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BB$10<=($F167+LookForwardPeriods),0,(BB$10=$F$103+$F167)*INDEX($AA$104:BB$104,$F167)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BC$10<=($F167+LookForwardPeriods),0,(BC$10=$F$103+$F167)*INDEX($AA$104:BC$104,$F167)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BD$10<=($F167+LookForwardPeriods),0,(BD$10=$F$103+$F167)*INDEX($AA$104:BD$104,$F167)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BE$10<=($F167+LookForwardPeriods),0,(BE$10=$F$103+$F167)*INDEX($AA$104:BE$104,$F167)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BF$10<=($F167+LookForwardPeriods),0,(BF$10=$F$103+$F167)*INDEX($AA$104:BF$104,$F167)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BG$10<=($F167+LookForwardPeriods),0,(BG$10=$F$103+$F167)*INDEX($AA$104:BG$104,$F167)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BH$10<=($F167+LookForwardPeriods),0,(BH$10=$F$103+$F167)*INDEX($AA$104:BH$104,$F167)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BI$10<=($F167+LookForwardPeriods),0,(BI$10=$F$103+$F167)*INDEX($AA$104:BI$104,$F167)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F167)","v":0},{"$f":" IF(BJ$10<=($F167+LookForwardPeriods),0,(BJ$10=$F$103+$F167)*INDEX($AA$104:BJ$104,$F167)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F167)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F168+LookForwardPeriods),0,(AA$10=$F$103+$F168)*INDEX($AA$104:AA$104,$F168)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AB$10<=($F168+LookForwardPeriods),0,(AB$10=$F$103+$F168)*INDEX($AA$104:AB$104,$F168)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AC$10<=($F168+LookForwardPeriods),0,(AC$10=$F$103+$F168)*INDEX($AA$104:AC$104,$F168)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AD$10<=($F168+LookForwardPeriods),0,(AD$10=$F$103+$F168)*INDEX($AA$104:AD$104,$F168)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AE$10<=($F168+LookForwardPeriods),0,(AE$10=$F$103+$F168)*INDEX($AA$104:AE$104,$F168)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AF$10<=($F168+LookForwardPeriods),0,(AF$10=$F$103+$F168)*INDEX($AA$104:AF$104,$F168)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AG$10<=($F168+LookForwardPeriods),0,(AG$10=$F$103+$F168)*INDEX($AA$104:AG$104,$F168)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AH$10<=($F168+LookForwardPeriods),0,(AH$10=$F$103+$F168)*INDEX($AA$104:AH$104,$F168)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AI$10<=($F168+LookForwardPeriods),0,(AI$10=$F$103+$F168)*INDEX($AA$104:AI$104,$F168)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AJ$10<=($F168+LookForwardPeriods),0,(AJ$10=$F$103+$F168)*INDEX($AA$104:AJ$104,$F168)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AK$10<=($F168+LookForwardPeriods),0,(AK$10=$F$103+$F168)*INDEX($AA$104:AK$104,$F168)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AL$10<=($F168+LookForwardPeriods),0,(AL$10=$F$103+$F168)*INDEX($AA$104:AL$104,$F168)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AM$10<=($F168+LookForwardPeriods),0,(AM$10=$F$103+$F168)*INDEX($AA$104:AM$104,$F168)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AN$10<=($F168+LookForwardPeriods),0,(AN$10=$F$103+$F168)*INDEX($AA$104:AN$104,$F168)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AO$10<=($F168+LookForwardPeriods),0,(AO$10=$F$103+$F168)*INDEX($AA$104:AO$104,$F168)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AP$10<=($F168+LookForwardPeriods),0,(AP$10=$F$103+$F168)*INDEX($AA$104:AP$104,$F168)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AQ$10<=($F168+LookForwardPeriods),0,(AQ$10=$F$103+$F168)*INDEX($AA$104:AQ$104,$F168)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AR$10<=($F168+LookForwardPeriods),0,(AR$10=$F$103+$F168)*INDEX($AA$104:AR$104,$F168)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AS$10<=($F168+LookForwardPeriods),0,(AS$10=$F$103+$F168)*INDEX($AA$104:AS$104,$F168)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AT$10<=($F168+LookForwardPeriods),0,(AT$10=$F$103+$F168)*INDEX($AA$104:AT$104,$F168)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AU$10<=($F168+LookForwardPeriods),0,(AU$10=$F$103+$F168)*INDEX($AA$104:AU$104,$F168)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AV$10<=($F168+LookForwardPeriods),0,(AV$10=$F$103+$F168)*INDEX($AA$104:AV$104,$F168)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AW$10<=($F168+LookForwardPeriods),0,(AW$10=$F$103+$F168)*INDEX($AA$104:AW$104,$F168)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AX$10<=($F168+LookForwardPeriods),0,(AX$10=$F$103+$F168)*INDEX($AA$104:AX$104,$F168)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AY$10<=($F168+LookForwardPeriods),0,(AY$10=$F$103+$F168)*INDEX($AA$104:AY$104,$F168)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(AZ$10<=($F168+LookForwardPeriods),0,(AZ$10=$F$103+$F168)*INDEX($AA$104:AZ$104,$F168)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BA$10<=($F168+LookForwardPeriods),0,(BA$10=$F$103+$F168)*INDEX($AA$104:BA$104,$F168)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BB$10<=($F168+LookForwardPeriods),0,(BB$10=$F$103+$F168)*INDEX($AA$104:BB$104,$F168)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BC$10<=($F168+LookForwardPeriods),0,(BC$10=$F$103+$F168)*INDEX($AA$104:BC$104,$F168)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BD$10<=($F168+LookForwardPeriods),0,(BD$10=$F$103+$F168)*INDEX($AA$104:BD$104,$F168)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BE$10<=($F168+LookForwardPeriods),0,(BE$10=$F$103+$F168)*INDEX($AA$104:BE$104,$F168)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BF$10<=($F168+LookForwardPeriods),0,(BF$10=$F$103+$F168)*INDEX($AA$104:BF$104,$F168)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BG$10<=($F168+LookForwardPeriods),0,(BG$10=$F$103+$F168)*INDEX($AA$104:BG$104,$F168)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BH$10<=($F168+LookForwardPeriods),0,(BH$10=$F$103+$F168)*INDEX($AA$104:BH$104,$F168)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BI$10<=($F168+LookForwardPeriods),0,(BI$10=$F$103+$F168)*INDEX($AA$104:BI$104,$F168)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F168)","v":0},{"$f":" IF(BJ$10<=($F168+LookForwardPeriods),0,(BJ$10=$F$103+$F168)*INDEX($AA$104:BJ$104,$F168)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F168)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F169+LookForwardPeriods),0,(AA$10=$F$103+$F169)*INDEX($AA$104:AA$104,$F169)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AB$10<=($F169+LookForwardPeriods),0,(AB$10=$F$103+$F169)*INDEX($AA$104:AB$104,$F169)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AC$10<=($F169+LookForwardPeriods),0,(AC$10=$F$103+$F169)*INDEX($AA$104:AC$104,$F169)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AD$10<=($F169+LookForwardPeriods),0,(AD$10=$F$103+$F169)*INDEX($AA$104:AD$104,$F169)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AE$10<=($F169+LookForwardPeriods),0,(AE$10=$F$103+$F169)*INDEX($AA$104:AE$104,$F169)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AF$10<=($F169+LookForwardPeriods),0,(AF$10=$F$103+$F169)*INDEX($AA$104:AF$104,$F169)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AG$10<=($F169+LookForwardPeriods),0,(AG$10=$F$103+$F169)*INDEX($AA$104:AG$104,$F169)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AH$10<=($F169+LookForwardPeriods),0,(AH$10=$F$103+$F169)*INDEX($AA$104:AH$104,$F169)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AI$10<=($F169+LookForwardPeriods),0,(AI$10=$F$103+$F169)*INDEX($AA$104:AI$104,$F169)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AJ$10<=($F169+LookForwardPeriods),0,(AJ$10=$F$103+$F169)*INDEX($AA$104:AJ$104,$F169)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AK$10<=($F169+LookForwardPeriods),0,(AK$10=$F$103+$F169)*INDEX($AA$104:AK$104,$F169)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AL$10<=($F169+LookForwardPeriods),0,(AL$10=$F$103+$F169)*INDEX($AA$104:AL$104,$F169)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AM$10<=($F169+LookForwardPeriods),0,(AM$10=$F$103+$F169)*INDEX($AA$104:AM$104,$F169)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AN$10<=($F169+LookForwardPeriods),0,(AN$10=$F$103+$F169)*INDEX($AA$104:AN$104,$F169)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AO$10<=($F169+LookForwardPeriods),0,(AO$10=$F$103+$F169)*INDEX($AA$104:AO$104,$F169)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AP$10<=($F169+LookForwardPeriods),0,(AP$10=$F$103+$F169)*INDEX($AA$104:AP$104,$F169)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AQ$10<=($F169+LookForwardPeriods),0,(AQ$10=$F$103+$F169)*INDEX($AA$104:AQ$104,$F169)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AR$10<=($F169+LookForwardPeriods),0,(AR$10=$F$103+$F169)*INDEX($AA$104:AR$104,$F169)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AS$10<=($F169+LookForwardPeriods),0,(AS$10=$F$103+$F169)*INDEX($AA$104:AS$104,$F169)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AT$10<=($F169+LookForwardPeriods),0,(AT$10=$F$103+$F169)*INDEX($AA$104:AT$104,$F169)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AU$10<=($F169+LookForwardPeriods),0,(AU$10=$F$103+$F169)*INDEX($AA$104:AU$104,$F169)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AV$10<=($F169+LookForwardPeriods),0,(AV$10=$F$103+$F169)*INDEX($AA$104:AV$104,$F169)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AW$10<=($F169+LookForwardPeriods),0,(AW$10=$F$103+$F169)*INDEX($AA$104:AW$104,$F169)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AX$10<=($F169+LookForwardPeriods),0,(AX$10=$F$103+$F169)*INDEX($AA$104:AX$104,$F169)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AY$10<=($F169+LookForwardPeriods),0,(AY$10=$F$103+$F169)*INDEX($AA$104:AY$104,$F169)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(AZ$10<=($F169+LookForwardPeriods),0,(AZ$10=$F$103+$F169)*INDEX($AA$104:AZ$104,$F169)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BA$10<=($F169+LookForwardPeriods),0,(BA$10=$F$103+$F169)*INDEX($AA$104:BA$104,$F169)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BB$10<=($F169+LookForwardPeriods),0,(BB$10=$F$103+$F169)*INDEX($AA$104:BB$104,$F169)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BC$10<=($F169+LookForwardPeriods),0,(BC$10=$F$103+$F169)*INDEX($AA$104:BC$104,$F169)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BD$10<=($F169+LookForwardPeriods),0,(BD$10=$F$103+$F169)*INDEX($AA$104:BD$104,$F169)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BE$10<=($F169+LookForwardPeriods),0,(BE$10=$F$103+$F169)*INDEX($AA$104:BE$104,$F169)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BF$10<=($F169+LookForwardPeriods),0,(BF$10=$F$103+$F169)*INDEX($AA$104:BF$104,$F169)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BG$10<=($F169+LookForwardPeriods),0,(BG$10=$F$103+$F169)*INDEX($AA$104:BG$104,$F169)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BH$10<=($F169+LookForwardPeriods),0,(BH$10=$F$103+$F169)*INDEX($AA$104:BH$104,$F169)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BI$10<=($F169+LookForwardPeriods),0,(BI$10=$F$103+$F169)*INDEX($AA$104:BI$104,$F169)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F169)","v":0},{"$f":" IF(BJ$10<=($F169+LookForwardPeriods),0,(BJ$10=$F$103+$F169)*INDEX($AA$104:BJ$104,$F169)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F169)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F170+LookForwardPeriods),0,(AA$10=$F$103+$F170)*INDEX($AA$104:AA$104,$F170)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AB$10<=($F170+LookForwardPeriods),0,(AB$10=$F$103+$F170)*INDEX($AA$104:AB$104,$F170)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AC$10<=($F170+LookForwardPeriods),0,(AC$10=$F$103+$F170)*INDEX($AA$104:AC$104,$F170)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AD$10<=($F170+LookForwardPeriods),0,(AD$10=$F$103+$F170)*INDEX($AA$104:AD$104,$F170)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AE$10<=($F170+LookForwardPeriods),0,(AE$10=$F$103+$F170)*INDEX($AA$104:AE$104,$F170)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AF$10<=($F170+LookForwardPeriods),0,(AF$10=$F$103+$F170)*INDEX($AA$104:AF$104,$F170)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AG$10<=($F170+LookForwardPeriods),0,(AG$10=$F$103+$F170)*INDEX($AA$104:AG$104,$F170)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AH$10<=($F170+LookForwardPeriods),0,(AH$10=$F$103+$F170)*INDEX($AA$104:AH$104,$F170)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AI$10<=($F170+LookForwardPeriods),0,(AI$10=$F$103+$F170)*INDEX($AA$104:AI$104,$F170)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AJ$10<=($F170+LookForwardPeriods),0,(AJ$10=$F$103+$F170)*INDEX($AA$104:AJ$104,$F170)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AK$10<=($F170+LookForwardPeriods),0,(AK$10=$F$103+$F170)*INDEX($AA$104:AK$104,$F170)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AL$10<=($F170+LookForwardPeriods),0,(AL$10=$F$103+$F170)*INDEX($AA$104:AL$104,$F170)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AM$10<=($F170+LookForwardPeriods),0,(AM$10=$F$103+$F170)*INDEX($AA$104:AM$104,$F170)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AN$10<=($F170+LookForwardPeriods),0,(AN$10=$F$103+$F170)*INDEX($AA$104:AN$104,$F170)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AO$10<=($F170+LookForwardPeriods),0,(AO$10=$F$103+$F170)*INDEX($AA$104:AO$104,$F170)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AP$10<=($F170+LookForwardPeriods),0,(AP$10=$F$103+$F170)*INDEX($AA$104:AP$104,$F170)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AQ$10<=($F170+LookForwardPeriods),0,(AQ$10=$F$103+$F170)*INDEX($AA$104:AQ$104,$F170)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AR$10<=($F170+LookForwardPeriods),0,(AR$10=$F$103+$F170)*INDEX($AA$104:AR$104,$F170)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AS$10<=($F170+LookForwardPeriods),0,(AS$10=$F$103+$F170)*INDEX($AA$104:AS$104,$F170)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AT$10<=($F170+LookForwardPeriods),0,(AT$10=$F$103+$F170)*INDEX($AA$104:AT$104,$F170)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AU$10<=($F170+LookForwardPeriods),0,(AU$10=$F$103+$F170)*INDEX($AA$104:AU$104,$F170)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AV$10<=($F170+LookForwardPeriods),0,(AV$10=$F$103+$F170)*INDEX($AA$104:AV$104,$F170)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AW$10<=($F170+LookForwardPeriods),0,(AW$10=$F$103+$F170)*INDEX($AA$104:AW$104,$F170)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AX$10<=($F170+LookForwardPeriods),0,(AX$10=$F$103+$F170)*INDEX($AA$104:AX$104,$F170)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AY$10<=($F170+LookForwardPeriods),0,(AY$10=$F$103+$F170)*INDEX($AA$104:AY$104,$F170)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(AZ$10<=($F170+LookForwardPeriods),0,(AZ$10=$F$103+$F170)*INDEX($AA$104:AZ$104,$F170)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BA$10<=($F170+LookForwardPeriods),0,(BA$10=$F$103+$F170)*INDEX($AA$104:BA$104,$F170)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BB$10<=($F170+LookForwardPeriods),0,(BB$10=$F$103+$F170)*INDEX($AA$104:BB$104,$F170)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BC$10<=($F170+LookForwardPeriods),0,(BC$10=$F$103+$F170)*INDEX($AA$104:BC$104,$F170)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BD$10<=($F170+LookForwardPeriods),0,(BD$10=$F$103+$F170)*INDEX($AA$104:BD$104,$F170)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BE$10<=($F170+LookForwardPeriods),0,(BE$10=$F$103+$F170)*INDEX($AA$104:BE$104,$F170)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BF$10<=($F170+LookForwardPeriods),0,(BF$10=$F$103+$F170)*INDEX($AA$104:BF$104,$F170)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BG$10<=($F170+LookForwardPeriods),0,(BG$10=$F$103+$F170)*INDEX($AA$104:BG$104,$F170)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BH$10<=($F170+LookForwardPeriods),0,(BH$10=$F$103+$F170)*INDEX($AA$104:BH$104,$F170)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BI$10<=($F170+LookForwardPeriods),0,(BI$10=$F$103+$F170)*INDEX($AA$104:BI$104,$F170)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F170)","v":0},{"$f":" IF(BJ$10<=($F170+LookForwardPeriods),0,(BJ$10=$F$103+$F170)*INDEX($AA$104:BJ$104,$F170)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F170)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F171+LookForwardPeriods),0,(AA$10=$F$103+$F171)*INDEX($AA$104:AA$104,$F171)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AB$10<=($F171+LookForwardPeriods),0,(AB$10=$F$103+$F171)*INDEX($AA$104:AB$104,$F171)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AC$10<=($F171+LookForwardPeriods),0,(AC$10=$F$103+$F171)*INDEX($AA$104:AC$104,$F171)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AD$10<=($F171+LookForwardPeriods),0,(AD$10=$F$103+$F171)*INDEX($AA$104:AD$104,$F171)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AE$10<=($F171+LookForwardPeriods),0,(AE$10=$F$103+$F171)*INDEX($AA$104:AE$104,$F171)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AF$10<=($F171+LookForwardPeriods),0,(AF$10=$F$103+$F171)*INDEX($AA$104:AF$104,$F171)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AG$10<=($F171+LookForwardPeriods),0,(AG$10=$F$103+$F171)*INDEX($AA$104:AG$104,$F171)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AH$10<=($F171+LookForwardPeriods),0,(AH$10=$F$103+$F171)*INDEX($AA$104:AH$104,$F171)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AI$10<=($F171+LookForwardPeriods),0,(AI$10=$F$103+$F171)*INDEX($AA$104:AI$104,$F171)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AJ$10<=($F171+LookForwardPeriods),0,(AJ$10=$F$103+$F171)*INDEX($AA$104:AJ$104,$F171)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AK$10<=($F171+LookForwardPeriods),0,(AK$10=$F$103+$F171)*INDEX($AA$104:AK$104,$F171)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AL$10<=($F171+LookForwardPeriods),0,(AL$10=$F$103+$F171)*INDEX($AA$104:AL$104,$F171)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AM$10<=($F171+LookForwardPeriods),0,(AM$10=$F$103+$F171)*INDEX($AA$104:AM$104,$F171)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AN$10<=($F171+LookForwardPeriods),0,(AN$10=$F$103+$F171)*INDEX($AA$104:AN$104,$F171)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AO$10<=($F171+LookForwardPeriods),0,(AO$10=$F$103+$F171)*INDEX($AA$104:AO$104,$F171)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AP$10<=($F171+LookForwardPeriods),0,(AP$10=$F$103+$F171)*INDEX($AA$104:AP$104,$F171)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AQ$10<=($F171+LookForwardPeriods),0,(AQ$10=$F$103+$F171)*INDEX($AA$104:AQ$104,$F171)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AR$10<=($F171+LookForwardPeriods),0,(AR$10=$F$103+$F171)*INDEX($AA$104:AR$104,$F171)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AS$10<=($F171+LookForwardPeriods),0,(AS$10=$F$103+$F171)*INDEX($AA$104:AS$104,$F171)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AT$10<=($F171+LookForwardPeriods),0,(AT$10=$F$103+$F171)*INDEX($AA$104:AT$104,$F171)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AU$10<=($F171+LookForwardPeriods),0,(AU$10=$F$103+$F171)*INDEX($AA$104:AU$104,$F171)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AV$10<=($F171+LookForwardPeriods),0,(AV$10=$F$103+$F171)*INDEX($AA$104:AV$104,$F171)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AW$10<=($F171+LookForwardPeriods),0,(AW$10=$F$103+$F171)*INDEX($AA$104:AW$104,$F171)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AX$10<=($F171+LookForwardPeriods),0,(AX$10=$F$103+$F171)*INDEX($AA$104:AX$104,$F171)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AY$10<=($F171+LookForwardPeriods),0,(AY$10=$F$103+$F171)*INDEX($AA$104:AY$104,$F171)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(AZ$10<=($F171+LookForwardPeriods),0,(AZ$10=$F$103+$F171)*INDEX($AA$104:AZ$104,$F171)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BA$10<=($F171+LookForwardPeriods),0,(BA$10=$F$103+$F171)*INDEX($AA$104:BA$104,$F171)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BB$10<=($F171+LookForwardPeriods),0,(BB$10=$F$103+$F171)*INDEX($AA$104:BB$104,$F171)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BC$10<=($F171+LookForwardPeriods),0,(BC$10=$F$103+$F171)*INDEX($AA$104:BC$104,$F171)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BD$10<=($F171+LookForwardPeriods),0,(BD$10=$F$103+$F171)*INDEX($AA$104:BD$104,$F171)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BE$10<=($F171+LookForwardPeriods),0,(BE$10=$F$103+$F171)*INDEX($AA$104:BE$104,$F171)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BF$10<=($F171+LookForwardPeriods),0,(BF$10=$F$103+$F171)*INDEX($AA$104:BF$104,$F171)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BG$10<=($F171+LookForwardPeriods),0,(BG$10=$F$103+$F171)*INDEX($AA$104:BG$104,$F171)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BH$10<=($F171+LookForwardPeriods),0,(BH$10=$F$103+$F171)*INDEX($AA$104:BH$104,$F171)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BI$10<=($F171+LookForwardPeriods),0,(BI$10=$F$103+$F171)*INDEX($AA$104:BI$104,$F171)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F171)","v":0},{"$f":" IF(BJ$10<=($F171+LookForwardPeriods),0,(BJ$10=$F$103+$F171)*INDEX($AA$104:BJ$104,$F171)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F171)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F172+LookForwardPeriods),0,(AA$10=$F$103+$F172)*INDEX($AA$104:AA$104,$F172)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AB$10<=($F172+LookForwardPeriods),0,(AB$10=$F$103+$F172)*INDEX($AA$104:AB$104,$F172)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AC$10<=($F172+LookForwardPeriods),0,(AC$10=$F$103+$F172)*INDEX($AA$104:AC$104,$F172)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AD$10<=($F172+LookForwardPeriods),0,(AD$10=$F$103+$F172)*INDEX($AA$104:AD$104,$F172)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AE$10<=($F172+LookForwardPeriods),0,(AE$10=$F$103+$F172)*INDEX($AA$104:AE$104,$F172)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AF$10<=($F172+LookForwardPeriods),0,(AF$10=$F$103+$F172)*INDEX($AA$104:AF$104,$F172)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AG$10<=($F172+LookForwardPeriods),0,(AG$10=$F$103+$F172)*INDEX($AA$104:AG$104,$F172)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AH$10<=($F172+LookForwardPeriods),0,(AH$10=$F$103+$F172)*INDEX($AA$104:AH$104,$F172)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AI$10<=($F172+LookForwardPeriods),0,(AI$10=$F$103+$F172)*INDEX($AA$104:AI$104,$F172)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AJ$10<=($F172+LookForwardPeriods),0,(AJ$10=$F$103+$F172)*INDEX($AA$104:AJ$104,$F172)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AK$10<=($F172+LookForwardPeriods),0,(AK$10=$F$103+$F172)*INDEX($AA$104:AK$104,$F172)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AL$10<=($F172+LookForwardPeriods),0,(AL$10=$F$103+$F172)*INDEX($AA$104:AL$104,$F172)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AM$10<=($F172+LookForwardPeriods),0,(AM$10=$F$103+$F172)*INDEX($AA$104:AM$104,$F172)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AN$10<=($F172+LookForwardPeriods),0,(AN$10=$F$103+$F172)*INDEX($AA$104:AN$104,$F172)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AO$10<=($F172+LookForwardPeriods),0,(AO$10=$F$103+$F172)*INDEX($AA$104:AO$104,$F172)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AP$10<=($F172+LookForwardPeriods),0,(AP$10=$F$103+$F172)*INDEX($AA$104:AP$104,$F172)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AQ$10<=($F172+LookForwardPeriods),0,(AQ$10=$F$103+$F172)*INDEX($AA$104:AQ$104,$F172)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AR$10<=($F172+LookForwardPeriods),0,(AR$10=$F$103+$F172)*INDEX($AA$104:AR$104,$F172)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AS$10<=($F172+LookForwardPeriods),0,(AS$10=$F$103+$F172)*INDEX($AA$104:AS$104,$F172)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AT$10<=($F172+LookForwardPeriods),0,(AT$10=$F$103+$F172)*INDEX($AA$104:AT$104,$F172)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AU$10<=($F172+LookForwardPeriods),0,(AU$10=$F$103+$F172)*INDEX($AA$104:AU$104,$F172)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AV$10<=($F172+LookForwardPeriods),0,(AV$10=$F$103+$F172)*INDEX($AA$104:AV$104,$F172)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AW$10<=($F172+LookForwardPeriods),0,(AW$10=$F$103+$F172)*INDEX($AA$104:AW$104,$F172)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AX$10<=($F172+LookForwardPeriods),0,(AX$10=$F$103+$F172)*INDEX($AA$104:AX$104,$F172)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AY$10<=($F172+LookForwardPeriods),0,(AY$10=$F$103+$F172)*INDEX($AA$104:AY$104,$F172)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(AZ$10<=($F172+LookForwardPeriods),0,(AZ$10=$F$103+$F172)*INDEX($AA$104:AZ$104,$F172)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BA$10<=($F172+LookForwardPeriods),0,(BA$10=$F$103+$F172)*INDEX($AA$104:BA$104,$F172)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BB$10<=($F172+LookForwardPeriods),0,(BB$10=$F$103+$F172)*INDEX($AA$104:BB$104,$F172)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BC$10<=($F172+LookForwardPeriods),0,(BC$10=$F$103+$F172)*INDEX($AA$104:BC$104,$F172)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BD$10<=($F172+LookForwardPeriods),0,(BD$10=$F$103+$F172)*INDEX($AA$104:BD$104,$F172)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BE$10<=($F172+LookForwardPeriods),0,(BE$10=$F$103+$F172)*INDEX($AA$104:BE$104,$F172)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BF$10<=($F172+LookForwardPeriods),0,(BF$10=$F$103+$F172)*INDEX($AA$104:BF$104,$F172)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BG$10<=($F172+LookForwardPeriods),0,(BG$10=$F$103+$F172)*INDEX($AA$104:BG$104,$F172)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BH$10<=($F172+LookForwardPeriods),0,(BH$10=$F$103+$F172)*INDEX($AA$104:BH$104,$F172)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BI$10<=($F172+LookForwardPeriods),0,(BI$10=$F$103+$F172)*INDEX($AA$104:BI$104,$F172)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F172)","v":0},{"$f":" IF(BJ$10<=($F172+LookForwardPeriods),0,(BJ$10=$F$103+$F172)*INDEX($AA$104:BJ$104,$F172)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F172)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F173+LookForwardPeriods),0,(AA$10=$F$103+$F173)*INDEX($AA$104:AA$104,$F173)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AB$10<=($F173+LookForwardPeriods),0,(AB$10=$F$103+$F173)*INDEX($AA$104:AB$104,$F173)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AC$10<=($F173+LookForwardPeriods),0,(AC$10=$F$103+$F173)*INDEX($AA$104:AC$104,$F173)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AD$10<=($F173+LookForwardPeriods),0,(AD$10=$F$103+$F173)*INDEX($AA$104:AD$104,$F173)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AE$10<=($F173+LookForwardPeriods),0,(AE$10=$F$103+$F173)*INDEX($AA$104:AE$104,$F173)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AF$10<=($F173+LookForwardPeriods),0,(AF$10=$F$103+$F173)*INDEX($AA$104:AF$104,$F173)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AG$10<=($F173+LookForwardPeriods),0,(AG$10=$F$103+$F173)*INDEX($AA$104:AG$104,$F173)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AH$10<=($F173+LookForwardPeriods),0,(AH$10=$F$103+$F173)*INDEX($AA$104:AH$104,$F173)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AI$10<=($F173+LookForwardPeriods),0,(AI$10=$F$103+$F173)*INDEX($AA$104:AI$104,$F173)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AJ$10<=($F173+LookForwardPeriods),0,(AJ$10=$F$103+$F173)*INDEX($AA$104:AJ$104,$F173)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AK$10<=($F173+LookForwardPeriods),0,(AK$10=$F$103+$F173)*INDEX($AA$104:AK$104,$F173)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AL$10<=($F173+LookForwardPeriods),0,(AL$10=$F$103+$F173)*INDEX($AA$104:AL$104,$F173)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AM$10<=($F173+LookForwardPeriods),0,(AM$10=$F$103+$F173)*INDEX($AA$104:AM$104,$F173)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AN$10<=($F173+LookForwardPeriods),0,(AN$10=$F$103+$F173)*INDEX($AA$104:AN$104,$F173)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AO$10<=($F173+LookForwardPeriods),0,(AO$10=$F$103+$F173)*INDEX($AA$104:AO$104,$F173)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AP$10<=($F173+LookForwardPeriods),0,(AP$10=$F$103+$F173)*INDEX($AA$104:AP$104,$F173)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AQ$10<=($F173+LookForwardPeriods),0,(AQ$10=$F$103+$F173)*INDEX($AA$104:AQ$104,$F173)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AR$10<=($F173+LookForwardPeriods),0,(AR$10=$F$103+$F173)*INDEX($AA$104:AR$104,$F173)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AS$10<=($F173+LookForwardPeriods),0,(AS$10=$F$103+$F173)*INDEX($AA$104:AS$104,$F173)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AT$10<=($F173+LookForwardPeriods),0,(AT$10=$F$103+$F173)*INDEX($AA$104:AT$104,$F173)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AU$10<=($F173+LookForwardPeriods),0,(AU$10=$F$103+$F173)*INDEX($AA$104:AU$104,$F173)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AV$10<=($F173+LookForwardPeriods),0,(AV$10=$F$103+$F173)*INDEX($AA$104:AV$104,$F173)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AW$10<=($F173+LookForwardPeriods),0,(AW$10=$F$103+$F173)*INDEX($AA$104:AW$104,$F173)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AX$10<=($F173+LookForwardPeriods),0,(AX$10=$F$103+$F173)*INDEX($AA$104:AX$104,$F173)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AY$10<=($F173+LookForwardPeriods),0,(AY$10=$F$103+$F173)*INDEX($AA$104:AY$104,$F173)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(AZ$10<=($F173+LookForwardPeriods),0,(AZ$10=$F$103+$F173)*INDEX($AA$104:AZ$104,$F173)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BA$10<=($F173+LookForwardPeriods),0,(BA$10=$F$103+$F173)*INDEX($AA$104:BA$104,$F173)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BB$10<=($F173+LookForwardPeriods),0,(BB$10=$F$103+$F173)*INDEX($AA$104:BB$104,$F173)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BC$10<=($F173+LookForwardPeriods),0,(BC$10=$F$103+$F173)*INDEX($AA$104:BC$104,$F173)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BD$10<=($F173+LookForwardPeriods),0,(BD$10=$F$103+$F173)*INDEX($AA$104:BD$104,$F173)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BE$10<=($F173+LookForwardPeriods),0,(BE$10=$F$103+$F173)*INDEX($AA$104:BE$104,$F173)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BF$10<=($F173+LookForwardPeriods),0,(BF$10=$F$103+$F173)*INDEX($AA$104:BF$104,$F173)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BG$10<=($F173+LookForwardPeriods),0,(BG$10=$F$103+$F173)*INDEX($AA$104:BG$104,$F173)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BH$10<=($F173+LookForwardPeriods),0,(BH$10=$F$103+$F173)*INDEX($AA$104:BH$104,$F173)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BI$10<=($F173+LookForwardPeriods),0,(BI$10=$F$103+$F173)*INDEX($AA$104:BI$104,$F173)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F173)","v":0},{"$f":" IF(BJ$10<=($F173+LookForwardPeriods),0,(BJ$10=$F$103+$F173)*INDEX($AA$104:BJ$104,$F173)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F173)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F174+LookForwardPeriods),0,(AA$10=$F$103+$F174)*INDEX($AA$104:AA$104,$F174)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AB$10<=($F174+LookForwardPeriods),0,(AB$10=$F$103+$F174)*INDEX($AA$104:AB$104,$F174)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AC$10<=($F174+LookForwardPeriods),0,(AC$10=$F$103+$F174)*INDEX($AA$104:AC$104,$F174)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AD$10<=($F174+LookForwardPeriods),0,(AD$10=$F$103+$F174)*INDEX($AA$104:AD$104,$F174)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AE$10<=($F174+LookForwardPeriods),0,(AE$10=$F$103+$F174)*INDEX($AA$104:AE$104,$F174)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AF$10<=($F174+LookForwardPeriods),0,(AF$10=$F$103+$F174)*INDEX($AA$104:AF$104,$F174)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AG$10<=($F174+LookForwardPeriods),0,(AG$10=$F$103+$F174)*INDEX($AA$104:AG$104,$F174)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AH$10<=($F174+LookForwardPeriods),0,(AH$10=$F$103+$F174)*INDEX($AA$104:AH$104,$F174)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AI$10<=($F174+LookForwardPeriods),0,(AI$10=$F$103+$F174)*INDEX($AA$104:AI$104,$F174)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AJ$10<=($F174+LookForwardPeriods),0,(AJ$10=$F$103+$F174)*INDEX($AA$104:AJ$104,$F174)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AK$10<=($F174+LookForwardPeriods),0,(AK$10=$F$103+$F174)*INDEX($AA$104:AK$104,$F174)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AL$10<=($F174+LookForwardPeriods),0,(AL$10=$F$103+$F174)*INDEX($AA$104:AL$104,$F174)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AM$10<=($F174+LookForwardPeriods),0,(AM$10=$F$103+$F174)*INDEX($AA$104:AM$104,$F174)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AN$10<=($F174+LookForwardPeriods),0,(AN$10=$F$103+$F174)*INDEX($AA$104:AN$104,$F174)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AO$10<=($F174+LookForwardPeriods),0,(AO$10=$F$103+$F174)*INDEX($AA$104:AO$104,$F174)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AP$10<=($F174+LookForwardPeriods),0,(AP$10=$F$103+$F174)*INDEX($AA$104:AP$104,$F174)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AQ$10<=($F174+LookForwardPeriods),0,(AQ$10=$F$103+$F174)*INDEX($AA$104:AQ$104,$F174)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AR$10<=($F174+LookForwardPeriods),0,(AR$10=$F$103+$F174)*INDEX($AA$104:AR$104,$F174)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AS$10<=($F174+LookForwardPeriods),0,(AS$10=$F$103+$F174)*INDEX($AA$104:AS$104,$F174)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AT$10<=($F174+LookForwardPeriods),0,(AT$10=$F$103+$F174)*INDEX($AA$104:AT$104,$F174)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AU$10<=($F174+LookForwardPeriods),0,(AU$10=$F$103+$F174)*INDEX($AA$104:AU$104,$F174)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AV$10<=($F174+LookForwardPeriods),0,(AV$10=$F$103+$F174)*INDEX($AA$104:AV$104,$F174)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AW$10<=($F174+LookForwardPeriods),0,(AW$10=$F$103+$F174)*INDEX($AA$104:AW$104,$F174)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AX$10<=($F174+LookForwardPeriods),0,(AX$10=$F$103+$F174)*INDEX($AA$104:AX$104,$F174)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AY$10<=($F174+LookForwardPeriods),0,(AY$10=$F$103+$F174)*INDEX($AA$104:AY$104,$F174)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(AZ$10<=($F174+LookForwardPeriods),0,(AZ$10=$F$103+$F174)*INDEX($AA$104:AZ$104,$F174)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BA$10<=($F174+LookForwardPeriods),0,(BA$10=$F$103+$F174)*INDEX($AA$104:BA$104,$F174)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BB$10<=($F174+LookForwardPeriods),0,(BB$10=$F$103+$F174)*INDEX($AA$104:BB$104,$F174)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BC$10<=($F174+LookForwardPeriods),0,(BC$10=$F$103+$F174)*INDEX($AA$104:BC$104,$F174)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BD$10<=($F174+LookForwardPeriods),0,(BD$10=$F$103+$F174)*INDEX($AA$104:BD$104,$F174)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BE$10<=($F174+LookForwardPeriods),0,(BE$10=$F$103+$F174)*INDEX($AA$104:BE$104,$F174)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BF$10<=($F174+LookForwardPeriods),0,(BF$10=$F$103+$F174)*INDEX($AA$104:BF$104,$F174)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BG$10<=($F174+LookForwardPeriods),0,(BG$10=$F$103+$F174)*INDEX($AA$104:BG$104,$F174)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BH$10<=($F174+LookForwardPeriods),0,(BH$10=$F$103+$F174)*INDEX($AA$104:BH$104,$F174)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BI$10<=($F174+LookForwardPeriods),0,(BI$10=$F$103+$F174)*INDEX($AA$104:BI$104,$F174)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F174)","v":0},{"$f":" IF(BJ$10<=($F174+LookForwardPeriods),0,(BJ$10=$F$103+$F174)*INDEX($AA$104:BJ$104,$F174)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F174)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F175+LookForwardPeriods),0,(AA$10=$F$103+$F175)*INDEX($AA$104:AA$104,$F175)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AB$10<=($F175+LookForwardPeriods),0,(AB$10=$F$103+$F175)*INDEX($AA$104:AB$104,$F175)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AC$10<=($F175+LookForwardPeriods),0,(AC$10=$F$103+$F175)*INDEX($AA$104:AC$104,$F175)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AD$10<=($F175+LookForwardPeriods),0,(AD$10=$F$103+$F175)*INDEX($AA$104:AD$104,$F175)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AE$10<=($F175+LookForwardPeriods),0,(AE$10=$F$103+$F175)*INDEX($AA$104:AE$104,$F175)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AF$10<=($F175+LookForwardPeriods),0,(AF$10=$F$103+$F175)*INDEX($AA$104:AF$104,$F175)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AG$10<=($F175+LookForwardPeriods),0,(AG$10=$F$103+$F175)*INDEX($AA$104:AG$104,$F175)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AH$10<=($F175+LookForwardPeriods),0,(AH$10=$F$103+$F175)*INDEX($AA$104:AH$104,$F175)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AI$10<=($F175+LookForwardPeriods),0,(AI$10=$F$103+$F175)*INDEX($AA$104:AI$104,$F175)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AJ$10<=($F175+LookForwardPeriods),0,(AJ$10=$F$103+$F175)*INDEX($AA$104:AJ$104,$F175)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AK$10<=($F175+LookForwardPeriods),0,(AK$10=$F$103+$F175)*INDEX($AA$104:AK$104,$F175)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AL$10<=($F175+LookForwardPeriods),0,(AL$10=$F$103+$F175)*INDEX($AA$104:AL$104,$F175)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AM$10<=($F175+LookForwardPeriods),0,(AM$10=$F$103+$F175)*INDEX($AA$104:AM$104,$F175)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AN$10<=($F175+LookForwardPeriods),0,(AN$10=$F$103+$F175)*INDEX($AA$104:AN$104,$F175)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AO$10<=($F175+LookForwardPeriods),0,(AO$10=$F$103+$F175)*INDEX($AA$104:AO$104,$F175)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AP$10<=($F175+LookForwardPeriods),0,(AP$10=$F$103+$F175)*INDEX($AA$104:AP$104,$F175)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AQ$10<=($F175+LookForwardPeriods),0,(AQ$10=$F$103+$F175)*INDEX($AA$104:AQ$104,$F175)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AR$10<=($F175+LookForwardPeriods),0,(AR$10=$F$103+$F175)*INDEX($AA$104:AR$104,$F175)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AS$10<=($F175+LookForwardPeriods),0,(AS$10=$F$103+$F175)*INDEX($AA$104:AS$104,$F175)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AT$10<=($F175+LookForwardPeriods),0,(AT$10=$F$103+$F175)*INDEX($AA$104:AT$104,$F175)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AU$10<=($F175+LookForwardPeriods),0,(AU$10=$F$103+$F175)*INDEX($AA$104:AU$104,$F175)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AV$10<=($F175+LookForwardPeriods),0,(AV$10=$F$103+$F175)*INDEX($AA$104:AV$104,$F175)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AW$10<=($F175+LookForwardPeriods),0,(AW$10=$F$103+$F175)*INDEX($AA$104:AW$104,$F175)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AX$10<=($F175+LookForwardPeriods),0,(AX$10=$F$103+$F175)*INDEX($AA$104:AX$104,$F175)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AY$10<=($F175+LookForwardPeriods),0,(AY$10=$F$103+$F175)*INDEX($AA$104:AY$104,$F175)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(AZ$10<=($F175+LookForwardPeriods),0,(AZ$10=$F$103+$F175)*INDEX($AA$104:AZ$104,$F175)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BA$10<=($F175+LookForwardPeriods),0,(BA$10=$F$103+$F175)*INDEX($AA$104:BA$104,$F175)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BB$10<=($F175+LookForwardPeriods),0,(BB$10=$F$103+$F175)*INDEX($AA$104:BB$104,$F175)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BC$10<=($F175+LookForwardPeriods),0,(BC$10=$F$103+$F175)*INDEX($AA$104:BC$104,$F175)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BD$10<=($F175+LookForwardPeriods),0,(BD$10=$F$103+$F175)*INDEX($AA$104:BD$104,$F175)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BE$10<=($F175+LookForwardPeriods),0,(BE$10=$F$103+$F175)*INDEX($AA$104:BE$104,$F175)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BF$10<=($F175+LookForwardPeriods),0,(BF$10=$F$103+$F175)*INDEX($AA$104:BF$104,$F175)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BG$10<=($F175+LookForwardPeriods),0,(BG$10=$F$103+$F175)*INDEX($AA$104:BG$104,$F175)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BH$10<=($F175+LookForwardPeriods),0,(BH$10=$F$103+$F175)*INDEX($AA$104:BH$104,$F175)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BI$10<=($F175+LookForwardPeriods),0,(BI$10=$F$103+$F175)*INDEX($AA$104:BI$104,$F175)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F175)","v":0},{"$f":" IF(BJ$10<=($F175+LookForwardPeriods),0,(BJ$10=$F$103+$F175)*INDEX($AA$104:BJ$104,$F175)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F175)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F176+LookForwardPeriods),0,(AA$10=$F$103+$F176)*INDEX($AA$104:AA$104,$F176)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AB$10<=($F176+LookForwardPeriods),0,(AB$10=$F$103+$F176)*INDEX($AA$104:AB$104,$F176)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AC$10<=($F176+LookForwardPeriods),0,(AC$10=$F$103+$F176)*INDEX($AA$104:AC$104,$F176)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AD$10<=($F176+LookForwardPeriods),0,(AD$10=$F$103+$F176)*INDEX($AA$104:AD$104,$F176)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AE$10<=($F176+LookForwardPeriods),0,(AE$10=$F$103+$F176)*INDEX($AA$104:AE$104,$F176)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AF$10<=($F176+LookForwardPeriods),0,(AF$10=$F$103+$F176)*INDEX($AA$104:AF$104,$F176)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AG$10<=($F176+LookForwardPeriods),0,(AG$10=$F$103+$F176)*INDEX($AA$104:AG$104,$F176)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AH$10<=($F176+LookForwardPeriods),0,(AH$10=$F$103+$F176)*INDEX($AA$104:AH$104,$F176)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AI$10<=($F176+LookForwardPeriods),0,(AI$10=$F$103+$F176)*INDEX($AA$104:AI$104,$F176)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AJ$10<=($F176+LookForwardPeriods),0,(AJ$10=$F$103+$F176)*INDEX($AA$104:AJ$104,$F176)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AK$10<=($F176+LookForwardPeriods),0,(AK$10=$F$103+$F176)*INDEX($AA$104:AK$104,$F176)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AL$10<=($F176+LookForwardPeriods),0,(AL$10=$F$103+$F176)*INDEX($AA$104:AL$104,$F176)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AM$10<=($F176+LookForwardPeriods),0,(AM$10=$F$103+$F176)*INDEX($AA$104:AM$104,$F176)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AN$10<=($F176+LookForwardPeriods),0,(AN$10=$F$103+$F176)*INDEX($AA$104:AN$104,$F176)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AO$10<=($F176+LookForwardPeriods),0,(AO$10=$F$103+$F176)*INDEX($AA$104:AO$104,$F176)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AP$10<=($F176+LookForwardPeriods),0,(AP$10=$F$103+$F176)*INDEX($AA$104:AP$104,$F176)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AQ$10<=($F176+LookForwardPeriods),0,(AQ$10=$F$103+$F176)*INDEX($AA$104:AQ$104,$F176)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AR$10<=($F176+LookForwardPeriods),0,(AR$10=$F$103+$F176)*INDEX($AA$104:AR$104,$F176)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AS$10<=($F176+LookForwardPeriods),0,(AS$10=$F$103+$F176)*INDEX($AA$104:AS$104,$F176)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AT$10<=($F176+LookForwardPeriods),0,(AT$10=$F$103+$F176)*INDEX($AA$104:AT$104,$F176)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AU$10<=($F176+LookForwardPeriods),0,(AU$10=$F$103+$F176)*INDEX($AA$104:AU$104,$F176)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AV$10<=($F176+LookForwardPeriods),0,(AV$10=$F$103+$F176)*INDEX($AA$104:AV$104,$F176)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AW$10<=($F176+LookForwardPeriods),0,(AW$10=$F$103+$F176)*INDEX($AA$104:AW$104,$F176)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AX$10<=($F176+LookForwardPeriods),0,(AX$10=$F$103+$F176)*INDEX($AA$104:AX$104,$F176)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AY$10<=($F176+LookForwardPeriods),0,(AY$10=$F$103+$F176)*INDEX($AA$104:AY$104,$F176)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(AZ$10<=($F176+LookForwardPeriods),0,(AZ$10=$F$103+$F176)*INDEX($AA$104:AZ$104,$F176)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BA$10<=($F176+LookForwardPeriods),0,(BA$10=$F$103+$F176)*INDEX($AA$104:BA$104,$F176)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BB$10<=($F176+LookForwardPeriods),0,(BB$10=$F$103+$F176)*INDEX($AA$104:BB$104,$F176)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BC$10<=($F176+LookForwardPeriods),0,(BC$10=$F$103+$F176)*INDEX($AA$104:BC$104,$F176)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BD$10<=($F176+LookForwardPeriods),0,(BD$10=$F$103+$F176)*INDEX($AA$104:BD$104,$F176)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BE$10<=($F176+LookForwardPeriods),0,(BE$10=$F$103+$F176)*INDEX($AA$104:BE$104,$F176)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BF$10<=($F176+LookForwardPeriods),0,(BF$10=$F$103+$F176)*INDEX($AA$104:BF$104,$F176)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BG$10<=($F176+LookForwardPeriods),0,(BG$10=$F$103+$F176)*INDEX($AA$104:BG$104,$F176)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BH$10<=($F176+LookForwardPeriods),0,(BH$10=$F$103+$F176)*INDEX($AA$104:BH$104,$F176)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BI$10<=($F176+LookForwardPeriods),0,(BI$10=$F$103+$F176)*INDEX($AA$104:BI$104,$F176)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F176)","v":0},{"$f":" IF(BJ$10<=($F176+LookForwardPeriods),0,(BJ$10=$F$103+$F176)*INDEX($AA$104:BJ$104,$F176)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F176)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F177+LookForwardPeriods),0,(AA$10=$F$103+$F177)*INDEX($AA$104:AA$104,$F177)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AB$10<=($F177+LookForwardPeriods),0,(AB$10=$F$103+$F177)*INDEX($AA$104:AB$104,$F177)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AC$10<=($F177+LookForwardPeriods),0,(AC$10=$F$103+$F177)*INDEX($AA$104:AC$104,$F177)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AD$10<=($F177+LookForwardPeriods),0,(AD$10=$F$103+$F177)*INDEX($AA$104:AD$104,$F177)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AE$10<=($F177+LookForwardPeriods),0,(AE$10=$F$103+$F177)*INDEX($AA$104:AE$104,$F177)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AF$10<=($F177+LookForwardPeriods),0,(AF$10=$F$103+$F177)*INDEX($AA$104:AF$104,$F177)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AG$10<=($F177+LookForwardPeriods),0,(AG$10=$F$103+$F177)*INDEX($AA$104:AG$104,$F177)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AH$10<=($F177+LookForwardPeriods),0,(AH$10=$F$103+$F177)*INDEX($AA$104:AH$104,$F177)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AI$10<=($F177+LookForwardPeriods),0,(AI$10=$F$103+$F177)*INDEX($AA$104:AI$104,$F177)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AJ$10<=($F177+LookForwardPeriods),0,(AJ$10=$F$103+$F177)*INDEX($AA$104:AJ$104,$F177)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AK$10<=($F177+LookForwardPeriods),0,(AK$10=$F$103+$F177)*INDEX($AA$104:AK$104,$F177)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AL$10<=($F177+LookForwardPeriods),0,(AL$10=$F$103+$F177)*INDEX($AA$104:AL$104,$F177)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AM$10<=($F177+LookForwardPeriods),0,(AM$10=$F$103+$F177)*INDEX($AA$104:AM$104,$F177)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AN$10<=($F177+LookForwardPeriods),0,(AN$10=$F$103+$F177)*INDEX($AA$104:AN$104,$F177)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AO$10<=($F177+LookForwardPeriods),0,(AO$10=$F$103+$F177)*INDEX($AA$104:AO$104,$F177)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AP$10<=($F177+LookForwardPeriods),0,(AP$10=$F$103+$F177)*INDEX($AA$104:AP$104,$F177)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AQ$10<=($F177+LookForwardPeriods),0,(AQ$10=$F$103+$F177)*INDEX($AA$104:AQ$104,$F177)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AR$10<=($F177+LookForwardPeriods),0,(AR$10=$F$103+$F177)*INDEX($AA$104:AR$104,$F177)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AS$10<=($F177+LookForwardPeriods),0,(AS$10=$F$103+$F177)*INDEX($AA$104:AS$104,$F177)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AT$10<=($F177+LookForwardPeriods),0,(AT$10=$F$103+$F177)*INDEX($AA$104:AT$104,$F177)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AU$10<=($F177+LookForwardPeriods),0,(AU$10=$F$103+$F177)*INDEX($AA$104:AU$104,$F177)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AV$10<=($F177+LookForwardPeriods),0,(AV$10=$F$103+$F177)*INDEX($AA$104:AV$104,$F177)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AW$10<=($F177+LookForwardPeriods),0,(AW$10=$F$103+$F177)*INDEX($AA$104:AW$104,$F177)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AX$10<=($F177+LookForwardPeriods),0,(AX$10=$F$103+$F177)*INDEX($AA$104:AX$104,$F177)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AY$10<=($F177+LookForwardPeriods),0,(AY$10=$F$103+$F177)*INDEX($AA$104:AY$104,$F177)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(AZ$10<=($F177+LookForwardPeriods),0,(AZ$10=$F$103+$F177)*INDEX($AA$104:AZ$104,$F177)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BA$10<=($F177+LookForwardPeriods),0,(BA$10=$F$103+$F177)*INDEX($AA$104:BA$104,$F177)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BB$10<=($F177+LookForwardPeriods),0,(BB$10=$F$103+$F177)*INDEX($AA$104:BB$104,$F177)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BC$10<=($F177+LookForwardPeriods),0,(BC$10=$F$103+$F177)*INDEX($AA$104:BC$104,$F177)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BD$10<=($F177+LookForwardPeriods),0,(BD$10=$F$103+$F177)*INDEX($AA$104:BD$104,$F177)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BE$10<=($F177+LookForwardPeriods),0,(BE$10=$F$103+$F177)*INDEX($AA$104:BE$104,$F177)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BF$10<=($F177+LookForwardPeriods),0,(BF$10=$F$103+$F177)*INDEX($AA$104:BF$104,$F177)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BG$10<=($F177+LookForwardPeriods),0,(BG$10=$F$103+$F177)*INDEX($AA$104:BG$104,$F177)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BH$10<=($F177+LookForwardPeriods),0,(BH$10=$F$103+$F177)*INDEX($AA$104:BH$104,$F177)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BI$10<=($F177+LookForwardPeriods),0,(BI$10=$F$103+$F177)*INDEX($AA$104:BI$104,$F177)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F177)","v":0},{"$f":" IF(BJ$10<=($F177+LookForwardPeriods),0,(BJ$10=$F$103+$F177)*INDEX($AA$104:BJ$104,$F177)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F177)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F178+LookForwardPeriods),0,(AA$10=$F$103+$F178)*INDEX($AA$104:AA$104,$F178)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AB$10<=($F178+LookForwardPeriods),0,(AB$10=$F$103+$F178)*INDEX($AA$104:AB$104,$F178)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AC$10<=($F178+LookForwardPeriods),0,(AC$10=$F$103+$F178)*INDEX($AA$104:AC$104,$F178)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AD$10<=($F178+LookForwardPeriods),0,(AD$10=$F$103+$F178)*INDEX($AA$104:AD$104,$F178)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AE$10<=($F178+LookForwardPeriods),0,(AE$10=$F$103+$F178)*INDEX($AA$104:AE$104,$F178)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AF$10<=($F178+LookForwardPeriods),0,(AF$10=$F$103+$F178)*INDEX($AA$104:AF$104,$F178)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AG$10<=($F178+LookForwardPeriods),0,(AG$10=$F$103+$F178)*INDEX($AA$104:AG$104,$F178)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AH$10<=($F178+LookForwardPeriods),0,(AH$10=$F$103+$F178)*INDEX($AA$104:AH$104,$F178)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AI$10<=($F178+LookForwardPeriods),0,(AI$10=$F$103+$F178)*INDEX($AA$104:AI$104,$F178)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AJ$10<=($F178+LookForwardPeriods),0,(AJ$10=$F$103+$F178)*INDEX($AA$104:AJ$104,$F178)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AK$10<=($F178+LookForwardPeriods),0,(AK$10=$F$103+$F178)*INDEX($AA$104:AK$104,$F178)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AL$10<=($F178+LookForwardPeriods),0,(AL$10=$F$103+$F178)*INDEX($AA$104:AL$104,$F178)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AM$10<=($F178+LookForwardPeriods),0,(AM$10=$F$103+$F178)*INDEX($AA$104:AM$104,$F178)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AN$10<=($F178+LookForwardPeriods),0,(AN$10=$F$103+$F178)*INDEX($AA$104:AN$104,$F178)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AO$10<=($F178+LookForwardPeriods),0,(AO$10=$F$103+$F178)*INDEX($AA$104:AO$104,$F178)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AP$10<=($F178+LookForwardPeriods),0,(AP$10=$F$103+$F178)*INDEX($AA$104:AP$104,$F178)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AQ$10<=($F178+LookForwardPeriods),0,(AQ$10=$F$103+$F178)*INDEX($AA$104:AQ$104,$F178)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AR$10<=($F178+LookForwardPeriods),0,(AR$10=$F$103+$F178)*INDEX($AA$104:AR$104,$F178)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AS$10<=($F178+LookForwardPeriods),0,(AS$10=$F$103+$F178)*INDEX($AA$104:AS$104,$F178)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AT$10<=($F178+LookForwardPeriods),0,(AT$10=$F$103+$F178)*INDEX($AA$104:AT$104,$F178)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AU$10<=($F178+LookForwardPeriods),0,(AU$10=$F$103+$F178)*INDEX($AA$104:AU$104,$F178)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AV$10<=($F178+LookForwardPeriods),0,(AV$10=$F$103+$F178)*INDEX($AA$104:AV$104,$F178)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AW$10<=($F178+LookForwardPeriods),0,(AW$10=$F$103+$F178)*INDEX($AA$104:AW$104,$F178)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AX$10<=($F178+LookForwardPeriods),0,(AX$10=$F$103+$F178)*INDEX($AA$104:AX$104,$F178)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AY$10<=($F178+LookForwardPeriods),0,(AY$10=$F$103+$F178)*INDEX($AA$104:AY$104,$F178)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(AZ$10<=($F178+LookForwardPeriods),0,(AZ$10=$F$103+$F178)*INDEX($AA$104:AZ$104,$F178)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BA$10<=($F178+LookForwardPeriods),0,(BA$10=$F$103+$F178)*INDEX($AA$104:BA$104,$F178)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BB$10<=($F178+LookForwardPeriods),0,(BB$10=$F$103+$F178)*INDEX($AA$104:BB$104,$F178)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BC$10<=($F178+LookForwardPeriods),0,(BC$10=$F$103+$F178)*INDEX($AA$104:BC$104,$F178)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BD$10<=($F178+LookForwardPeriods),0,(BD$10=$F$103+$F178)*INDEX($AA$104:BD$104,$F178)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BE$10<=($F178+LookForwardPeriods),0,(BE$10=$F$103+$F178)*INDEX($AA$104:BE$104,$F178)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BF$10<=($F178+LookForwardPeriods),0,(BF$10=$F$103+$F178)*INDEX($AA$104:BF$104,$F178)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BG$10<=($F178+LookForwardPeriods),0,(BG$10=$F$103+$F178)*INDEX($AA$104:BG$104,$F178)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BH$10<=($F178+LookForwardPeriods),0,(BH$10=$F$103+$F178)*INDEX($AA$104:BH$104,$F178)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BI$10<=($F178+LookForwardPeriods),0,(BI$10=$F$103+$F178)*INDEX($AA$104:BI$104,$F178)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F178)","v":0},{"$f":" IF(BJ$10<=($F178+LookForwardPeriods),0,(BJ$10=$F$103+$F178)*INDEX($AA$104:BJ$104,$F178)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F178)","v":0}]
[null,null,null,null,"Index-linked debt repayments, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10<=($F179+LookForwardPeriods),0,(AA$10=$F$103+$F179)*INDEX($AA$104:AA$104,$F179)*SignSwitch) * AA$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AB$10<=($F179+LookForwardPeriods),0,(AB$10=$F$103+$F179)*INDEX($AA$104:AB$104,$F179)*SignSwitch) * AB$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AC$10<=($F179+LookForwardPeriods),0,(AC$10=$F$103+$F179)*INDEX($AA$104:AC$104,$F179)*SignSwitch) * AC$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AD$10<=($F179+LookForwardPeriods),0,(AD$10=$F$103+$F179)*INDEX($AA$104:AD$104,$F179)*SignSwitch) * AD$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AE$10<=($F179+LookForwardPeriods),0,(AE$10=$F$103+$F179)*INDEX($AA$104:AE$104,$F179)*SignSwitch) * AE$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AF$10<=($F179+LookForwardPeriods),0,(AF$10=$F$103+$F179)*INDEX($AA$104:AF$104,$F179)*SignSwitch) * AF$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AG$10<=($F179+LookForwardPeriods),0,(AG$10=$F$103+$F179)*INDEX($AA$104:AG$104,$F179)*SignSwitch) * AG$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AH$10<=($F179+LookForwardPeriods),0,(AH$10=$F$103+$F179)*INDEX($AA$104:AH$104,$F179)*SignSwitch) * AH$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AI$10<=($F179+LookForwardPeriods),0,(AI$10=$F$103+$F179)*INDEX($AA$104:AI$104,$F179)*SignSwitch) * AI$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AJ$10<=($F179+LookForwardPeriods),0,(AJ$10=$F$103+$F179)*INDEX($AA$104:AJ$104,$F179)*SignSwitch) * AJ$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AK$10<=($F179+LookForwardPeriods),0,(AK$10=$F$103+$F179)*INDEX($AA$104:AK$104,$F179)*SignSwitch) * AK$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AL$10<=($F179+LookForwardPeriods),0,(AL$10=$F$103+$F179)*INDEX($AA$104:AL$104,$F179)*SignSwitch) * AL$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AM$10<=($F179+LookForwardPeriods),0,(AM$10=$F$103+$F179)*INDEX($AA$104:AM$104,$F179)*SignSwitch) * AM$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AN$10<=($F179+LookForwardPeriods),0,(AN$10=$F$103+$F179)*INDEX($AA$104:AN$104,$F179)*SignSwitch) * AN$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AO$10<=($F179+LookForwardPeriods),0,(AO$10=$F$103+$F179)*INDEX($AA$104:AO$104,$F179)*SignSwitch) * AO$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AP$10<=($F179+LookForwardPeriods),0,(AP$10=$F$103+$F179)*INDEX($AA$104:AP$104,$F179)*SignSwitch) * AP$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AQ$10<=($F179+LookForwardPeriods),0,(AQ$10=$F$103+$F179)*INDEX($AA$104:AQ$104,$F179)*SignSwitch) * AQ$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AR$10<=($F179+LookForwardPeriods),0,(AR$10=$F$103+$F179)*INDEX($AA$104:AR$104,$F179)*SignSwitch) * AR$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AS$10<=($F179+LookForwardPeriods),0,(AS$10=$F$103+$F179)*INDEX($AA$104:AS$104,$F179)*SignSwitch) * AS$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AT$10<=($F179+LookForwardPeriods),0,(AT$10=$F$103+$F179)*INDEX($AA$104:AT$104,$F179)*SignSwitch) * AT$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AU$10<=($F179+LookForwardPeriods),0,(AU$10=$F$103+$F179)*INDEX($AA$104:AU$104,$F179)*SignSwitch) * AU$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AV$10<=($F179+LookForwardPeriods),0,(AV$10=$F$103+$F179)*INDEX($AA$104:AV$104,$F179)*SignSwitch) * AV$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AW$10<=($F179+LookForwardPeriods),0,(AW$10=$F$103+$F179)*INDEX($AA$104:AW$104,$F179)*SignSwitch) * AW$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AX$10<=($F179+LookForwardPeriods),0,(AX$10=$F$103+$F179)*INDEX($AA$104:AX$104,$F179)*SignSwitch) * AX$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AY$10<=($F179+LookForwardPeriods),0,(AY$10=$F$103+$F179)*INDEX($AA$104:AY$104,$F179)*SignSwitch) * AY$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(AZ$10<=($F179+LookForwardPeriods),0,(AZ$10=$F$103+$F179)*INDEX($AA$104:AZ$104,$F179)*SignSwitch) * AZ$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BA$10<=($F179+LookForwardPeriods),0,(BA$10=$F$103+$F179)*INDEX($AA$104:BA$104,$F179)*SignSwitch) * BA$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BB$10<=($F179+LookForwardPeriods),0,(BB$10=$F$103+$F179)*INDEX($AA$104:BB$104,$F179)*SignSwitch) * BB$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BC$10<=($F179+LookForwardPeriods),0,(BC$10=$F$103+$F179)*INDEX($AA$104:BC$104,$F179)*SignSwitch) * BC$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BD$10<=($F179+LookForwardPeriods),0,(BD$10=$F$103+$F179)*INDEX($AA$104:BD$104,$F179)*SignSwitch) * BD$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BE$10<=($F179+LookForwardPeriods),0,(BE$10=$F$103+$F179)*INDEX($AA$104:BE$104,$F179)*SignSwitch) * BE$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BF$10<=($F179+LookForwardPeriods),0,(BF$10=$F$103+$F179)*INDEX($AA$104:BF$104,$F179)*SignSwitch) * BF$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BG$10<=($F179+LookForwardPeriods),0,(BG$10=$F$103+$F179)*INDEX($AA$104:BG$104,$F179)*SignSwitch) * BG$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BH$10<=($F179+LookForwardPeriods),0,(BH$10=$F$103+$F179)*INDEX($AA$104:BH$104,$F179)*SignSwitch) * BH$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BI$10<=($F179+LookForwardPeriods),0,(BI$10=$F$103+$F179)*INDEX($AA$104:BI$104,$F179)*SignSwitch) * BI$105 / INDEX($AA$105:$BJ$105, $F179)","v":0},{"$f":" IF(BJ$10<=($F179+LookForwardPeriods),0,(BJ$10=$F$103+$F179)*INDEX($AA$104:BJ$104,$F179)*SignSwitch) * BJ$105 / INDEX($AA$105:$BJ$105, $F179)","v":0}]
[null,null,null,null,"Total index-linked debt repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z180:BJ180)","v":-6374.9323067354544},null,{"$f":"SUM(AA144:AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1242.3426698743847,-858.97790389209877,-50.892586004740984,-382.17183047527141,-251.71761898071119,-731.95343807049687,-467.01757962942844,-536.52412306455221,-591.42227610817338,-592.43373785952679,-669.47854277606939]
[]
[null,null,null,null,{"$f":" C$23 & \" c/f, Year \" & F182","v":"Index-linked debt c/f, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA25, AA390, AA65, AA144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" c/f, Year \" & F183","v":"Index-linked debt c/f, Year 2"},{"$f":" F182+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA26, AA391, AA66, AA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 3",{"$f":" F183+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA27, AA392, AA67, AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA28, AA393, AA68, AA147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA29, AA394, AA69, AA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA30, AA395, AA70, AA149)","v":0},0,0,0,0,{"$f":" SUM(AF30, AF395, AF70, AF149)","v":628.06855365125364},653.47553980259477,729.51985739058182,807.6559271491426,819.73505130686146,816.83974918931983,824.7609638216245,845.97490578166378,871.35415295511393,897.49477754376733,924.41962087008039,952.15220949618288,980.71677578106835,1010.1382790545005,1040.4424274261355,1071.6557002489196,1103.8053712563872,1136.9195323940787,1171.0271183659011,1206.1579319168782,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA31, AA396, AA71, AA150)","v":0},0,0,0,0,0,438.66471454300324,489.71170381123017,542.16284336957597,550.27131144196301,548.32775456867773,553.64510333518774,567.88558706782078,584.92215467985557,602.4698193202513,620.54391389985881,639.16023131685461,658.33503825636024,678.08508940405102,698.42764208617257,719.38047134875774,740.96188548922044,763.19074205389711,786.08646431551404,809.66905824497951,833.95912999232894,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA32, AA397, AA72, AA151)","v":0},0,0,0,0,0,0,28.169282534661946,31.186386185616477,31.652802908510246,31.541005289095249,31.846870757642218,32.666014361057968,33.645994791889713,34.655374635646403,35.695035874715799,36.765886950957274,37.868863559485995,39.004929466270575,40.17507735025869,41.38032967076645,42.621739560889445,43.900391747716128,45.217403500147611,46.573925605152041,47.971143373306603,49.410277674505799,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA33, AA398, AA73, AA152)","v":0},0,0,0,0,0,0,0,227.3693818347474,230.76986823065613,229.95478964265646,232.18475120646838,238.15684985342307,245.30155534902582,252.66060200949659,260.24042006978146,268.04763267187491,276.08906165203115,284.37173350159208,292.90288550663985,301.68997207183907,310.74067123399425,320.06289137101408,329.66477811214452,339.55472145550885,349.74136309917412,360.23360399214937,371.04061211191384,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA34, AA399, AA74, AA153)","v":0},0,0,0,0,0,0,0,0,147.56957277789974,147.04835742195343,148.47434287579938,152.29329919221809,156.86209816798467,161.56796111302421,166.41499994641495,171.40744994480741,176.54967344315165,181.8461636464462,187.30154855583959,192.92059501251478,198.70821286289024,204.66945924877695,210.80954302624025,217.13382931702745,223.64784419653827,230.35727952243442,237.26799790810747,244.3860378453507,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA35, AA400, AA75, AA154)","v":0},0,0,0,0,0,0,0,0,0,415.13829082500513,419.16404925188942,429.94550254880829,442.84386762527265,456.12918365403084,469.81305916365176,483.90745093856134,498.42467446671822,513.37741470071978,528.77873714174143,544.64209925599368,560.98136223367351,577.81080310068376,595.1451271937043,612.99948100951542,631.38946543980092,650.33114940299492,669.8410838850848,689.93631640163733,710.63440589368645,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA36, AA401, AA76, AA155)","v":0},0,0,0,0,0,0,0,0,0,0,259.65493193931127,266.33359993818834,274.32360793633404,282.55331617442408,291.02991565965681,299.76081312944655,308.75363752332993,318.01624664902982,327.55673404850074,337.38343606995579,347.50493915205448,357.9300873266161,368.66798994641459,379.72802964480707,391.11987053415129,402.85346665017585,414.93907064968113,427.38724276917156,440.20886005224673,453.41512585381417,0,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA37, AA402, AA77, AA156)","v":0},0,0,0,0,0,0,0,0,0,0,0,297.06039847692773,305.97221043123562,315.15137674417269,324.60591804649789,334.34409558789281,344.37441845552962,354.70565100919549,365.34682053947137,376.30722515565554,387.59644191032521,399.22433516763499,411.20106522266406,423.53709717934396,436.2432100947243,449.33050639756607,462.81042158949305,476.69473423717784,490.99557626429316,505.72544355222198,520.89720685878865,0,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA38, AA403, AA78, AA157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,327.45617476679149,337.27986000979524,347.3982558100891,357.82020348439175,368.55480958892349,379.61145387659121,390.99979749288894,402.72979141767564,414.81168516020591,427.2560357150121,440.07371678646246,453.27592829005636,466.87420613875804,480.8804323229208,495.30684529260844,510.16605065138668,525.47103217092831,541.23516313605614,557.47221803013781,574.19638457104202,0,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA39, AA404, AA79, AA158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,328.01619661480277,337.85668251324688,347.99238298864429,358.43215447830363,369.18511911265273,380.26067268603231,391.66849286661329,403.41854765261172,415.52110408219011,427.98673720465581,440.82633932079551,454.05112950041939,467.67266338543197,481.70284328699495,496.15392858560483,511.038546443173,526.36970283646826,542.16079392156234,558.4256177392092,575.17838627138553,0,0]
[null,null,null,null,"Index-linked debt c/f, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40, AA405, AA80, AA159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,370.67403708310849,381.79425819560174,393.24808594146981,405.04552851971391,417.19689437530536,429.71280120656456,442.6041852427615,455.88231080004437,469.55878012404571,483.64554352776707,498.15490983360007,513.09955712860813,528.49254384246638,544.34732015774034,560.67773976247258,577.49807195534675,594.82301411400715,612.66770453742743,631.04773567355028,649.97916774375676,0]
[null,null,null,null,"Index-linked debt c/f, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA41, AA406, AA81, AA160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296.12814122051935,305.01198545713493,314.16234502084899,323.58721537147449,333.29483183261874,343.29367678759729,353.59248709122522,364.20026170396198,375.12626955508085,386.38005764173329,397.97145937098531,409.9106031521149,422.20792124667838,434.87415888407872,447.92038365060108,461.35799516011912,475.1987350149227,489.4546970653704,504.1383379773315,519.26248811665141]
[null,null,null,null,"Index-linked debt c/f, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42, AA407, AA82, AA161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343.17929946479273,353.47467844873654,364.07891880219864,375.00128636626459,386.25132495725256,397.83886470597014,409.77403064714923,422.0672515665637,434.72926911356063,447.77114718696748,461.20428160257654,475.04041005065386,489.29162235217348,503.97037102273868,519.08948215342082,534.66216661802343,550.70203161656411,567.22309256506105,584.23978534201285]
[null,null,null,null,"Index-linked debt c/f, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA43, AA408, AA83, AA162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413.35951430870267,425.76029973796375,438.5331087301027,451.68910199200582,465.239775051766,479.19696830331901,493.57287735241857,508.38006367299113,523.6314655831809,539.34040955067633,555.52062183719659,572.18624049231255,589.35182770708195,607.03238253829443,625.2433540144433,644.00065463487658,663.32067427392292,683.22029450214063]
[null,null,null,null,"Index-linked debt c/f, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA44, AA409, AA84, AA163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.4388452161075,418.63201057259073,431.19097088976844,444.12670001646148,457.45050101695534,471.17401604746402,485.30923652888794,499.8685136247546,514.86456903349722,530.31050610450211,546.21982128763716,562.60641592626632,579.48460840405437,596.86914665617599,614.77522105586127,633.21847768753707,652.21503201816324]
[null,null,null,null,"Index-linked debt c/f, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA45, AA410, AA85, AA164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.93592649558235,386.18400429044982,397.7695244191633,409.70261015173821,421.99368845629039,434.65349910997912,447.69310408327851,461.12389720577687,474.9576141219502,489.20634254560872,503.88253282197701,518.99900880663631,534.56897907083544,550.60604844296051,567.12422989624929,584.13795679313682]
[null,null,null,null,"Index-linked debt c/f, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA46, AA411, AA86, AA165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287.02873156533133,295.6395935122913,304.50878131766007,313.64404475718987,323.05336609990559,332.74496708290275,342.72731609538982,353.00913557825152,363.59940964559905,374.50739193496702,385.74261369301604,397.31489210380653,409.23433886692072,421.51136903292837,434.15671010391623]
[null,null,null,null,"Index-linked debt c/f, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA47, AA412, AA87, AA166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.66641514009865,369.42640759430162,380.50919982213065,391.9244758167946,403.68221009129843,415.79267639403741,428.26645668585854,441.11445038643433,454.34788389802736,467.97832041496821,482.01767002741724,496.47820012823979,511.372546132087,526.71372251604964]
[null,null,null,null,"Index-linked debt c/f, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA48, AA413, AA88, AA167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,576.78832417158196,594.09197389672943,611.91473311363131,630.27217510704031,649.18034036025153,668.65575057105912,688.71542308819096,709.37688578083669,730.65819235426181,752.57793812488967,775.15527626863638,798.40993455669548,822.36223259339636]
[null,null,null,null,"Index-linked debt c/f, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA49, AA414, AA89, AA168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396.31555248714034,408.20501906175457,420.45116963360721,433.06470472261543,446.0566458642939,459.4383452402227,473.2214955974294,487.41814046535228,502.04068467931285,517.1019052196923,532.61496237628307,548.59341124757157]
[null,null,null,null,"Index-linked debt c/f, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA50, AA415, AA90, AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,573.62648229627666,590.83527676516496,608.56033506811991,626.81714512016356,645.62165947376843,664.99030925798149,684.94001853572092,705.48821909179253,726.65286566454631,748.45245163448271,770.90602518351716]
[null,null,null,null,"Index-linked debt c/f, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA51, AA416, AA91, AA170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,511.21142489044257,526.54776763715586,542.34420066627058,558.61452668625873,575.37296248684652,592.63415136145193,610.41317590229551,628.72557117936435,647.58733831474535,667.01495846418777]
[null,null,null,null,"Index-linked debt c/f, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA52, AA417, AA92, AA171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.02769703269769,264.7385279436786,272.68068378198899,280.86110429544868,289.28693742431216,297.96554554704153,306.90451191345278,316.11164727085639,325.59499668898212]
[null,null,null,null,"Index-linked debt c/f, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA53, AA418, AA93, AA172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476.58708399480065,490.8846965146447,505.61123741008407,520.77957453238662,536.40296176835818,552.49505062140895,569.06990214005123,586.14199920425278]
[null,null,null,null,"Index-linked debt c/f, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54, AA419, AA94, AA173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375.48890323050585,386.75357032742102,398.35617743724367,410.30686276036101,422.61606864317184,435.29455070246701,448.35338722354101]
[null,null,null,null,"Index-linked debt c/f, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA55, AA420, AA95, AA174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572.39528380526622,589.56714231942419,607.25415658900693,625.47178128667713,644.2359347252775,663.56301276703584]
[null,null,null,null,"Index-linked debt c/f, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA56, AA421, AA96, AA175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.89233897144885,455.14910914059232,468.80358241481008,482.86768988725441,497.35372058387208]
[null,null,null,null,"Index-linked debt c/f, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA57, AA422, AA97, AA176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.35737351000171,492.7080947153018,507.48933755676086,522.71401768346368]
[null,null,null,null,"Index-linked debt c/f, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58, AA423, AA98, AA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,480.49021683679501,494.90492334189889,509.75207104215588]
[null,null,null,null,"Index-linked debt c/f, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA59, AA424, AA99, AA178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,522.24901514914677,537.91648560362114]
[null,null,null,null,"Index-linked debt c/f, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60, AA425, AA100, AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688.92654586773619]
[null,null,null,null,{"$f":" \"Total \"&C$23","v":"Total Index-linked debt"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:AA217)","v":0},0,0,0,0,628.06855365125364,1092.1402543455979,1247.4008437364739,1608.3745385390826,1779.9986066658905,2188.849946936708,2469.7310131879226,2830.3161572201079,3242.6818167035035,3667.9784678194119,4148.6918589371026,4569.2807559257344,5049.5384780682998,5614.3841467190505,6189.2545163367313,6749.8680783224154,7239.3928522374181,7815.2410529446397,8626.486608704563,9281.5967594528393,8891.3284746583158,8810.3018498964102,9280.7460164212607,9653.5836504334256,10066.962444196222,10209.413163256881,10490.570317496607,10747.120677466954,10958.602238519587,11217.175582964795,11573.138853545404]
[]
["Interest"]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued BF, Year \" & F222","v":"Index-linked debt interest accrued BF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z346","v":0},{"$f":"AA346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" interest accrued BF, Year \" & F223","v":"Index-linked debt interest accrued BF, Year 2"},{"$f":" F222+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 3",{"$f":" F223+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ353","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued BF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued BF\"","v":"Total Index-linked debt interest accrued BF"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z258:BJ258)","v":0},null,{"$f":"SUM(AA222:AA257)","v":0},{"$f":"SUM(AB222:AB257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E589","v":"Cost of Debt Selection"},{"$f":"I_InputSets!F589","v":"Notional allowed cost of debt pre-tax (medium)"}]
[null,null,null,null,"Index-linked debt/debt premium reference rate selection",{"$f":"MID(F260,FIND(\"(\",F260)+1,FIND(\")\",F260)-FIND(\"(\",F260)-1)","v":"medium"}]
[null,null,null,null,{"$f":"I_Series!E336","v":"Applicable Index-linked debt interest rate (high)"},{"$f":"MID(E262,FIND(\"(\",E262)+1,FIND(\")\",E262)-FIND(\"(\",E262)-1)","v":"high"},{"$f":"I_Series!G336","v":"%"},{"$f":"I_Series!H336","v":0},{"$f":"I_Series!I336","v":"H7 WACC calculator"},null,{"$f":"I_Series!K336","v":"Being published with this model"},{"$f":"I_Series!L336","v":0},{"$f":"I_Series!M336","v":0},{"$f":"I_Series!N336","v":0},{"$f":"I_Series!O336","v":0},{"$f":"I_Series!P336","v":0},{"$f":"I_Series!Q336","v":0},{"$f":"I_Series!R336","v":0},{"$f":"I_Series!S336","v":0},{"$f":"I_Series!T336","v":0},{"$f":"I_Series!U336","v":0},{"$f":"I_Series!V336","v":0},{"$f":"I_Series!W336","v":0},{"$f":"I_Series!X336","v":0},null,null,{"$f":"I_Series!AA336","v":0},{"$f":"I_Series!AB336","v":0},{"$f":"I_Series!AC336","v":0},{"$f":"I_Series!AD336","v":0},{"$f":"I_Series!AE336","v":0},{"$f":"I_Series!AF336","v":-1.2583062014506208E-3},{"$f":"I_Series!AG336","v":2.6880867002032183E-2},{"$f":"I_Series!AH336","v":1.6533586656884924E-2},{"$f":"I_Series!AI336","v":3.6853822461624997E-2},{"$f":"I_Series!AJ336","v":4.1272551063742335E-2},{"$f":"I_Series!AK336","v":4.1017579864364107E-2},{"$f":"I_Series!AL336","v":3.9795456717663658E-2},{"$f":"I_Series!AM336","v":3.8489387939197872E-3},{"$f":"I_Series!AN336","v":3.8489387939197872E-3},{"$f":"I_Series!AO336","v":3.8489387939197872E-3},{"$f":"I_Series!AP336","v":3.8489387939197872E-3},{"$f":"I_Series!AQ336","v":3.8489387939197872E-3},{"$f":"I_Series!AR336","v":3.8489387939197872E-3},{"$f":"I_Series!AS336","v":3.8489387939197872E-3},{"$f":"I_Series!AT336","v":3.8489387939197872E-3},{"$f":"I_Series!AU336","v":3.8489387939197872E-3},{"$f":"I_Series!AV336","v":3.8489387939197872E-3},{"$f":"I_Series!AW336","v":3.8489387939197872E-3},{"$f":"I_Series!AX336","v":3.8489387939197872E-3},{"$f":"I_Series!AY336","v":3.8489387939197872E-3},{"$f":"I_Series!AZ336","v":3.8489387939197872E-3},{"$f":"I_Series!BA336","v":3.8489387939197872E-3},{"$f":"I_Series!BB336","v":3.8489387939197872E-3},{"$f":"I_Series!BC336","v":3.8489387939197872E-3},{"$f":"I_Series!BD336","v":3.8489387939197872E-3},{"$f":"I_Series!BE336","v":3.8489387939197872E-3},{"$f":"I_Series!BF336","v":3.8489387939197872E-3},{"$f":"I_Series!BG336","v":3.8489387939197872E-3},{"$f":"I_Series!BH336","v":3.8489387939197872E-3},{"$f":"I_Series!BI336","v":3.8489387939197872E-3},{"$f":"I_Series!BJ336","v":3.8489387939197872E-3}]
[null,null,null,null,{"$f":"I_Series!E337","v":"Applicable Index-linked debt interest rate (medium)"},{"$f":"MID(E263,FIND(\"(\",E263)+1,FIND(\")\",E263)-FIND(\"(\",E263)-1)","v":"medium"},{"$f":"I_Series!G337","v":"%"},{"$f":"I_Series!H337","v":0},{"$f":"I_Series!I337","v":"H7 WACC calculator"},null,{"$f":"I_Series!K337","v":"Being published with this model"},{"$f":"I_Series!L337","v":0},{"$f":"I_Series!M337","v":0},{"$f":"I_Series!N337","v":0},{"$f":"I_Series!O337","v":0},{"$f":"I_Series!P337","v":0},{"$f":"I_Series!Q337","v":0},{"$f":"I_Series!R337","v":0},{"$f":"I_Series!S337","v":0},{"$f":"I_Series!T337","v":0},{"$f":"I_Series!U337","v":0},{"$f":"I_Series!V337","v":0},{"$f":"I_Series!W337","v":0},{"$f":"I_Series!X337","v":0},null,null,{"$f":"I_Series!AA337","v":2.5000000000000001E-2},{"$f":"I_Series!AB337","v":2.5000000000000001E-2},{"$f":"I_Series!AC337","v":2.5000000000000001E-2},{"$f":"I_Series!AD337","v":2.5000000000000001E-2},{"$f":"I_Series!AE337","v":0},{"$f":"I_Series!AF337","v":-1.2583062014506208E-3},{"$f":"I_Series!AG337","v":2.6880867002032183E-2},{"$f":"I_Series!AH337","v":1.6533586656884924E-2},{"$f":"I_Series!AI337","v":3.6853822461624997E-2},{"$f":"I_Series!AJ337","v":4.1272551063742335E-2},{"$f":"I_Series!AK337","v":4.1017579864364107E-2},{"$f":"I_Series!AL337","v":3.9795456717663658E-2},{"$f":"I_Series!AM337","v":3.8489387939197872E-3},{"$f":"I_Series!AN337","v":3.8489387939197872E-3},{"$f":"I_Series!AO337","v":3.8489387939197872E-3},{"$f":"I_Series!AP337","v":3.8489387939197872E-3},{"$f":"I_Series!AQ337","v":3.8489387939197872E-3},{"$f":"I_Series!AR337","v":3.8489387939197872E-3},{"$f":"I_Series!AS337","v":3.8489387939197872E-3},{"$f":"I_Series!AT337","v":3.8489387939197872E-3},{"$f":"I_Series!AU337","v":3.8489387939197872E-3},{"$f":"I_Series!AV337","v":3.8489387939197872E-3},{"$f":"I_Series!AW337","v":3.8489387939197872E-3},{"$f":"I_Series!AX337","v":3.8489387939197872E-3},{"$f":"I_Series!AY337","v":3.8489387939197872E-3},{"$f":"I_Series!AZ337","v":3.8489387939197872E-3},{"$f":"I_Series!BA337","v":3.8489387939197872E-3},{"$f":"I_Series!BB337","v":3.8489387939197872E-3},{"$f":"I_Series!BC337","v":3.8489387939197872E-3},{"$f":"I_Series!BD337","v":3.8489387939197872E-3},{"$f":"I_Series!BE337","v":3.8489387939197872E-3},{"$f":"I_Series!BF337","v":3.8489387939197872E-3},{"$f":"I_Series!BG337","v":3.8489387939197872E-3},{"$f":"I_Series!BH337","v":3.8489387939197872E-3},{"$f":"I_Series!BI337","v":3.8489387939197872E-3},{"$f":"I_Series!BJ337","v":3.8489387939197872E-3}]
[null,null,null,null,{"$f":"I_Series!E338","v":"Applicable Index-linked debt interest rate (low)"},{"$f":"MID(E264,FIND(\"(\",E264)+1,FIND(\")\",E264)-FIND(\"(\",E264)-1)","v":"low"},{"$f":"I_Series!G338","v":"%"},{"$f":"I_Series!H338","v":0},{"$f":"I_Series!I338","v":"H7 WACC calculator"},null,{"$f":"I_Series!K338","v":"Being published with this model"},{"$f":"I_Series!L338","v":0},{"$f":"I_Series!M338","v":0},{"$f":"I_Series!N338","v":0},{"$f":"I_Series!O338","v":0},{"$f":"I_Series!P338","v":0},{"$f":"I_Series!Q338","v":0},{"$f":"I_Series!R338","v":0},{"$f":"I_Series!S338","v":0},{"$f":"I_Series!T338","v":0},{"$f":"I_Series!U338","v":0},{"$f":"I_Series!V338","v":0},{"$f":"I_Series!W338","v":0},{"$f":"I_Series!X338","v":0},null,null,{"$f":"I_Series!AA338","v":0},{"$f":"I_Series!AB338","v":0},{"$f":"I_Series!AC338","v":0},{"$f":"I_Series!AD338","v":0},{"$f":"I_Series!AE338","v":0},{"$f":"I_Series!AF338","v":-1.2583062014506208E-3},{"$f":"I_Series!AG338","v":2.6880867002032183E-2},{"$f":"I_Series!AH338","v":1.6533586656884924E-2},{"$f":"I_Series!AI338","v":3.6853822461624997E-2},{"$f":"I_Series!AJ338","v":4.1272551063742335E-2},{"$f":"I_Series!AK338","v":4.1017579864364107E-2},{"$f":"I_Series!AL338","v":3.9795456717663658E-2},{"$f":"I_Series!AM338","v":3.8489387939197872E-3},{"$f":"I_Series!AN338","v":3.8489387939197872E-3},{"$f":"I_Series!AO338","v":3.8489387939197872E-3},{"$f":"I_Series!AP338","v":3.8489387939197872E-3},{"$f":"I_Series!AQ338","v":3.8489387939197872E-3},{"$f":"I_Series!AR338","v":3.8489387939197872E-3},{"$f":"I_Series!AS338","v":3.8489387939197872E-3},{"$f":"I_Series!AT338","v":3.8489387939197872E-3},{"$f":"I_Series!AU338","v":3.8489387939197872E-3},{"$f":"I_Series!AV338","v":3.8489387939197872E-3},{"$f":"I_Series!AW338","v":3.8489387939197872E-3},{"$f":"I_Series!AX338","v":3.8489387939197872E-3},{"$f":"I_Series!AY338","v":3.8489387939197872E-3},{"$f":"I_Series!AZ338","v":3.8489387939197872E-3},{"$f":"I_Series!BA338","v":3.8489387939197872E-3},{"$f":"I_Series!BB338","v":3.8489387939197872E-3},{"$f":"I_Series!BC338","v":3.8489387939197872E-3},{"$f":"I_Series!BD338","v":3.8489387939197872E-3},{"$f":"I_Series!BE338","v":3.8489387939197872E-3},{"$f":"I_Series!BF338","v":3.8489387939197872E-3},{"$f":"I_Series!BG338","v":3.8489387939197872E-3},{"$f":"I_Series!BH338","v":3.8489387939197872E-3},{"$f":"I_Series!BI338","v":3.8489387939197872E-3},{"$f":"I_Series!BJ338","v":3.8489387939197872E-3}]
[null,null,null,null,"Index-linked debt reference rate",{"$f":"INDEX(F262:F264, MATCH($F261, $F262:$F264,0))","v":"medium"},{"$f":"INDEX(G262:G264, MATCH($F261, $F262:$F264,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA262:AA264, MATCH($F261, $F262:$F264,0))","v":2.5000000000000001E-2},{"$f":"INDEX(AB262:AB264, MATCH($F261, $F262:$F264,0))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,0,{"$f":"INDEX(AF262:AF264, MATCH($F261, $F262:$F264,0))","v":-1.2583062014506208E-3},2.6880867002032183E-2,{"$f":"INDEX(AH262:AH264, MATCH($F261, $F262:$F264,0))","v":1.6533586656884924E-2},3.6853822461624997E-2,4.1272551063742335E-2,4.1017579864364107E-2,3.9795456717663658E-2,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3]
[]
[null,null,null,null,"Applicable Index-linked debt interest rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265","v":2.5000000000000001E-2},{"$f":"AB265","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,0,-1.2583062014506208E-3,{"$f":"AG265","v":2.6880867002032183E-2},{"$f":"AH265","v":1.6533586656884924E-2},3.6853822461624997E-2,4.1272551063742335E-2,4.1017579864364107E-2,3.9795456717663658E-2,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3,3.8489387939197872E-3]
[]
[null,null,null,null,{"$f":" C$23 & \" interest expense, Year \" & F269","v":"Index-linked debt interest expense, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA25,AA182) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 2",{"$f":" F269+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA26,AA183) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 3",{"$f":" F270+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA27,AA184) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA28,AA185) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA29,AA186) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA30,AA187) * AA$267","v":0},0,0,0,0,-0.39515127799774719,17.224508166686398,{"$f":" AVERAGE(AH30,AH187) * AH$267","v":11.432937122783185},28.325401727868062,33.583288629499521,33.564168791678938,32.664125061156412,3.215280051454704,3.3049472180488686,3.4040956345903344,3.5062185036280447,3.6114050587368864,3.7197472104989933,3.8313396268139632,3.9462798156183818,4.0646682100869338,4.1866082563895421,4.3122065040812281,4.4415726992036646,4.5748198801797741,2.3212140278744671,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA31,AA188) * AA$267","v":0},0,0,0,0,0,5.8958439250574415,7.6746959815340858,19.014260682235555,22.54377221911772,22.530937464503637,21.926756585376705,2.1583514914318909,2.2185432195718473,2.2850995161590038,2.3536525016437739,2.4242620766930867,2.4969899389938797,2.5718996371636957,2.6490566262786066,2.7285283250669652,2.8103841748189735,2.8946957000635427,2.9815365710654489,3.0709826681974128,3.1631121482433353,1.6049288239855348,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA32,AA189) * AA$267","v":0},0,0,0,0,0,0,0.23286963692455415,1.0937416385540846,1.2967668203457527,1.2960285373392952,1.2612747388212848,0.12415307312052784,0.12761543226577216,0.13144389523374533,0.13538721209075769,0.13944882845348044,0.14363229330708488,0.14794126210629743,0.15237949996948635,0.1569508849685709,0.16165941151762805,0.16650919386315688,0.17150446967905161,0.17664960376942315,0.18194909188250585,0.18740756463898103,9.5088567279877065E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA33,AA190) * AA$267","v":0},0,0,0,0,0,0,0,4.1897154156736018,9.4542877963144925,9.4489052249002139,9.1955270476911526,0.90515801735688017,0.93040090551514865,0.95831293268060325,0.98706232066102129,1.016674190280852,1.0471744159892775,1.0785896484689557,1.1109473379230244,1.1442757580607152,1.1786040308025367,1.2139621517266128,1.2503810162784113,1.2878924467667638,1.3265292201697665,1.3663250967748597,1.4073148496781056,0.71405630303864465,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA34,AA191) * AA$267","v":0},0,0,0,0,0,0,0,0,3.0452863639652539,6.042257240723063,5.8802304143931554,0.57881812275568678,0.59496010112468567,0.61280890415842637,0.6311931712831792,0.65012896642167461,0.66963283541432495,0.68972182047675468,0.71041347509105734,0.73172587934378897,0.75367765572410272,0.77628798539582577,0.79957662495770065,0.82356392370643161,0.84827084141762443,0.87371896666015325,0.89993053565995795,0.92692845172975669,0.4703134508776598,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA35,AA192) * AA$267","v":0},0,0,0,0,0,0,0,0,0,8.5139839993351298,16.600721331987781,1.6340853471067744,1.6796564328919188,1.7300461258786768,1.781947509655037,1.8354059349446881,1.890468112993029,1.94718215638282,2.0055976210743047,2.0657655497065335,2.1277385161977298,2.191570671683662,2.257317791834172,2.3250373255891974,2.3947884453568733,2.4666320987175792,2.5406310616791066,2.6168499935294802,2.6953554933353643,1.3675941665691751,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA36,AA193) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,5.1665433027593819,1.0122488327501113,1.0404782508003019,1.0716925983243113,1.1038433762740405,1.1369586775622618,1.1710674378891297,1.2061994610258036,1.2423854448565776,1.2796570082022751,1.3180467184483435,1.3575881200017939,1.3983157636018475,1.4402652365099029,1.4834731936052001,1.5279773894133564,1.5738167110957573,1.6210312124286297,1.6696621488014887,1.7197520132655333,0.87258353382438403,0,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA37,AA194) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0.57168364591755882,1.1605178012126447,1.1953333352490241,1.2311933353064948,1.2681291353656894,1.3061730094266601,1.3453581997094599,1.3857189457007439,1.4272905140717662,1.4701092294939193,1.5142125063787371,1.5596388815700992,1.6064280480172022,1.6546208894577181,1.7042595161414498,1.7553873016256933,1.8080489206744643,1.8622903882946982,1.9181590999435389,1.9757038729418455,1.002450733561626,0,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA38,AA195) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.63017938718424071,1.2792641559840088,1.3176420806635292,1.3571713430834349,1.3978864833759379,1.4398230778772159,1.4830177702135325,1.5275083033199386,1.5733335524195367,1.6205335589921228,1.6691495657618864,1.7192240527347431,1.7708007743167855,1.8239247975462891,1.8786425414726777,1.9350018177168582,1.9930518722483641,2.052843428415815,2.1144287312682892,2.1778615932063379,1.1050233699519845,0,0]
[null,null,null,null,"Index-linked debt interest expense, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA39,AA196) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.63125713209236733,1.2814519781475058,1.319895537491931,1.3594924036166889,1.4002771757251895,1.4422854909969454,1.4855540557268538,1.5301206773986593,1.5760242977206194,1.623305026652238,1.6720041774518053,1.7221643027753595,1.7738292318586202,1.827044108814379,1.8818554320788103,1.9383110950411748,1.9964604278924103,2.0563542407291826,2.1180448679510584,2.1815862139895899,1.106913202172058,0]
[null,null,null,null,"Index-linked debt interest expense, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA40,AA197) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71335084061401899,1.4481022064464586,1.4915452726398524,1.5362916308190482,1.5823803797436196,1.6298517911359285,1.6787473448700063,1.7291097652161063,1.7809830581725896,1.8344125499177673,1.8894449264153004,1.9461282742077595,2.0045121224339928,2.0646474861070119,2.1265869106902224,2.1903845180109291,2.2560960535512571,2.3237789351577951,2.393492303212529,2.4652970723089047,1.2508650169843212]
[null,null,null,null,"Index-linked debt interest expense, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA41,AA198) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56988954535750713,1.1568757770757394,1.1915820503880115,1.2273295118996521,1.2641493972566415,1.3020738791743411,1.3411360955495712,1.3813701784160584,1.4228112837685403,1.4654956222815962,1.5094604909500444,1.5547443056785457,1.6013866348489023,1.6494282338943693,1.6989110809112002,1.7498784133385363,1.8023747657386926,1.8564460087108534,1.9121393889721789,1.9695035706413442]
[null,null,null,null,"Index-linked debt interest expense, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA42,AA199) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66043805949012846,1.3406892607649608,1.3809099385879096,1.4223372367455467,1.4650073538479134,1.5089575744633508,1.5542263016972513,1.6008530907481688,1.6488786834706139,1.6983450439747323,1.7492953952939745,1.8017742571527937,1.8558274848673777,1.9115023094133992,1.968847378695801,2.0279128000566748,2.0887501840583753,2.151412689580126,2.2159550702675301]
[null,null,null,null,"Index-linked debt interest expense, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA43,AA200) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79549773522930356,1.6148604025154862,1.6633062145909507,1.7132054010286795,1.76460156305954,1.8175396099513264,1.8720657982498661,1.928227772197362,1.986074605363283,2.0456568435241818,2.1070265488299071,2.1702373452948041,2.2353444656536485,2.3024047996232579,2.371476943611956,2.4426212519203143,2.5158998894779239,2.5913768861622617]
[null,null,null,null,"Index-linked debt interest expense, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA44,AA201) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78217911935411788,1.5878236122888596,1.6354583206575253,1.684522070277251,1.7350577323855685,1.7871094643571355,1.8407227482878499,1.8959444307364852,1.9528227636585795,2.0114074465683371,2.0717496699653872,2.1339021600643484,2.1979192248662791,2.2638568016122682,2.331772505660636,2.401725680830455,2.4737774512553687]
[null,null,null,null,"Index-linked debt interest expense, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA45,AA202) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72155271636155238,1.4647520142139514,1.5086945746403697,1.5539554118795809,1.6005740742359684,1.6485912964630476,1.6980490353569389,1.7489905064176472,1.8014602216101767,1.8555040282584823,1.9111691491062366,1.9685042235794239,2.0275593502868063,2.0883861307954112,2.1510377147192727,2.2155688461608509]
[null,null,null,null,"Index-linked debt interest expense, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA46,AA203) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55237800994569641,1.1213273601897638,1.1549671809954565,1.1896161964253205,1.2253046823180802,1.2620638227876226,1.2999257374712514,1.3389235095953886,1.3790912148832504,1.4204639513297479,1.4630778698696401,1.5069702059657297,1.5521793121447014,1.5987446915090424,1.646707032254314]
[null,null,null,null,"Index-linked debt interest expense, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA47,AA204) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6902425396544325,1.401192355498498,1.443228126163453,1.4865249699483565,1.5311207190468072,1.5770543406182116,1.6243659708367579,1.6730969499618609,1.7232898584607166,1.7749885542145381,1.8282382108409743,1.8830853571662036,1.9395779178811898,1.9977652554176257]
[null,null,null,null,"Index-linked debt interest expense, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA48,AA205) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100114783919919,2.2533233011357434,2.3209230001698162,2.3905506901749107,2.4622672108801584,2.5361352272065627,2.6122192840227596,2.6905858625434429,2.7713034384197464,2.8544425415723391,2.9400758178195088,3.0282780923540944,3.1191264351247168]
[null,null,null,null,"Index-linked debt interest expense, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA49,AA206) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76269715230075408,1.5482752191705307,1.5947234757456468,1.6425651800180161,1.6918421354185567,1.7425973994811135,1.7948753214655468,1.848721581109513,1.9041832285427984,1.9613087253990824,2.0201479871610553,2.080752426775887]
[null,null,null,null,"Index-linked debt interest expense, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA50,AA207) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1039266104649406,2.2409710192438297,2.3082001498211442,2.3774461543157788,2.4487695389452524,2.52223262511361,2.5978996038670181,2.6758365919830283,2.7561116897425193,2.8387950404347952,2.9239588916478385]
[null,null,null,null,"Index-linked debt interest expense, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA51,AA208) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98381074257791801,1.9971358074331733,2.0570498816561686,2.1187613781058543,2.1823242194490295,2.2477939460325009,2.3152277644134758,2.3846845973458799,2.4562251352662563,2.5299118893242447]
[null,null,null,null,"Index-linked debt interest expense, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA52,AA209) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49464193711050597,1.0041231323343272,1.0342468263043567,1.0652742310934877,1.0972324580262924,1.130149431767081,1.1640539147200937,1.1989755321616964,1.2349447981265476]
[null,null,null,null,"Index-linked debt interest expense, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA53,AA210) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91717725813434814,1.8618698340127269,1.9177259290331088,1.9752577069041022,2.0345154381112249,2.0955509012545623,2.1584174282921986,2.2231699511409646]
[null,null,null,null,"Index-linked debt interest expense, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA54,AA211) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72261690316514349,1.4669123134252411,1.5109196828279985,1.5562472733128385,1.6029346915122238,1.6510227322575906,1.7005534142253182]
[null,null,null,null,"Index-linked debt interest expense, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA55,AA212) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1015572066474077,2.2361611294942381,2.303245963379065,2.3723433422804368,2.4435136425488504,2.516819051825316]
[null,null,null,null,"Index-linked debt interest expense, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA56,AA213) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85040828310158101,1.7263288146962095,1.778118679137096,1.8314622395112088,1.8864061066965452]
[null,null,null,null,"Index-linked debt interest expense, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA57,AA214) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92058412613011154,1.8687857760441264,1.9248493493254504,1.9825948298052138]
[null,null,null,null,"Index-linked debt interest expense, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA58,AA215) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92468871784103546,1.8771180972173021,1.9334316401338212]
[null,null,null,null,"Index-linked debt interest expense, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA59,AA216) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0050522472469767,2.040256061911363]
[null,null,null,null,"Index-linked debt interest expense, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA60,AA217) * AA$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3258180542757447]
[null,null,null,null,"Total index-linked debt interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z305:BJ305)","v":1040.6421613236403},null,{"$f":"SUM(AA269:AA304)","v":0},0,0,0,0,-0.39515127799774719,23.12035209174384,19.340502741241828,52.623119464331303,69.923401829242749,81.396281258480272,92.695178482185881,10.199778581894137,11.687298748615428,13.299354230350502,15.042942829967402,16.777471500837951,18.511123250710728,20.522392742951482,22.715741379823442,24.900945456933819,26.921904546949083,28.972182232957682,31.641601717992845,34.463558400225374,34.973238466287121,34.066245835902798,34.815667977664944,36.438537995811664,37.951587450451711,39.021264337807573,39.836484726285413,40.871286381898095,41.771999490707167,42.676605771228637,43.859262680157137]
[null,null,null,null,{"$f":" E305&\" (Inc St)\"","v":"Total index-linked debt interest expense (Inc St)"},null,{"$f":"G305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA306:BJ306)","v":-1040.6421613236403},null,{"$f":" AA305 * SignSwitch","v":0},0,0,0,0,0.39515127799774719,-23.12035209174384,-19.340502741241828,-52.623119464331303,-69.923401829242749,-81.396281258480272,-92.695178482185881,-10.199778581894137,-11.687298748615428,-13.299354230350502,-15.042942829967402,-16.777471500837951,-18.511123250710728,-20.522392742951482,-22.715741379823442,-24.900945456933819,-26.921904546949083,-28.972182232957682,-31.641601717992845,-34.463558400225374,-34.973238466287121,-34.066245835902798,-34.815667977664944,-36.438537995811664,-37.951587450451711,-39.021264337807573,-39.836484726285413,-40.871286381898095,-41.771999490707167,-42.676605771228637,-43.859262680157137]
[]
[null,null,null,null,{"$f":" C$23 & \" interest paid, Year \" & F308","v":"Index-linked debt interest paid, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA269 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 2",{"$f":" F308+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA270 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 3",{"$f":" F309+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA271 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA272 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA273 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA274 * SignSwitch","v":0},0,0,0,0,0.39515127799774719,-17.224508166686398,-11.432937122783185,-28.325401727868062,-33.583288629499521,-33.564168791678938,-32.664125061156412,-3.215280051454704,-3.3049472180488686,-3.4040956345903344,-3.5062185036280447,-3.6114050587368864,-3.7197472104989933,-3.8313396268139632,-3.9462798156183818,-4.0646682100869338,-4.1866082563895421,-4.3122065040812281,-4.4415726992036646,-4.5748198801797741,-2.3212140278744671,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA275 * SignSwitch","v":0},0,0,0,0,0,-5.8958439250574415,-7.6746959815340858,-19.014260682235555,-22.54377221911772,-22.530937464503637,-21.926756585376705,-2.1583514914318909,-2.2185432195718473,-2.2850995161590038,-2.3536525016437739,-2.4242620766930867,-2.4969899389938797,-2.5718996371636957,-2.6490566262786066,-2.7285283250669652,-2.8103841748189735,-2.8946957000635427,-2.9815365710654489,-3.0709826681974128,-3.1631121482433353,-1.6049288239855348,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA276 * SignSwitch","v":0},0,0,0,0,0,0,-0.23286963692455415,-1.0937416385540846,-1.2967668203457527,-1.2960285373392952,-1.2612747388212848,-0.12415307312052784,-0.12761543226577216,-0.13144389523374533,-0.13538721209075769,-0.13944882845348044,-0.14363229330708488,-0.14794126210629743,-0.15237949996948635,-0.1569508849685709,-0.16165941151762805,-0.16650919386315688,-0.17150446967905161,-0.17664960376942315,-0.18194909188250585,-0.18740756463898103,-9.5088567279877065E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA277 * SignSwitch","v":0},0,0,0,0,0,0,0,-4.1897154156736018,-9.4542877963144925,-9.4489052249002139,-9.1955270476911526,-0.90515801735688017,-0.93040090551514865,-0.95831293268060325,-0.98706232066102129,-1.016674190280852,-1.0471744159892775,-1.0785896484689557,-1.1109473379230244,-1.1442757580607152,-1.1786040308025367,-1.2139621517266128,-1.2503810162784113,-1.2878924467667638,-1.3265292201697665,-1.3663250967748597,-1.4073148496781056,-0.71405630303864465,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA278 * SignSwitch","v":0},0,0,0,0,0,0,0,0,-3.0452863639652539,-6.042257240723063,-5.8802304143931554,-0.57881812275568678,-0.59496010112468567,-0.61280890415842637,-0.6311931712831792,-0.65012896642167461,-0.66963283541432495,-0.68972182047675468,-0.71041347509105734,-0.73172587934378897,-0.75367765572410272,-0.77628798539582577,-0.79957662495770065,-0.82356392370643161,-0.84827084141762443,-0.87371896666015325,-0.89993053565995795,-0.92692845172975669,-0.4703134508776598,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA279 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,-8.5139839993351298,-16.600721331987781,-1.6340853471067744,-1.6796564328919188,-1.7300461258786768,-1.781947509655037,-1.8354059349446881,-1.890468112993029,-1.94718215638282,-2.0055976210743047,-2.0657655497065335,-2.1277385161977298,-2.191570671683662,-2.257317791834172,-2.3250373255891974,-2.3947884453568733,-2.4666320987175792,-2.5406310616791066,-2.6168499935294802,-2.6953554933353643,-1.3675941665691751,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA280 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,-5.1665433027593819,-1.0122488327501113,-1.0404782508003019,-1.0716925983243113,-1.1038433762740405,-1.1369586775622618,-1.1710674378891297,-1.2061994610258036,-1.2423854448565776,-1.2796570082022751,-1.3180467184483435,-1.3575881200017939,-1.3983157636018475,-1.4402652365099029,-1.4834731936052001,-1.5279773894133564,-1.5738167110957573,-1.6210312124286297,-1.6696621488014887,-1.7197520132655333,-0.87258353382438403,0,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA281 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.57168364591755882,-1.1605178012126447,-1.1953333352490241,-1.2311933353064948,-1.2681291353656894,-1.3061730094266601,-1.3453581997094599,-1.3857189457007439,-1.4272905140717662,-1.4701092294939193,-1.5142125063787371,-1.5596388815700992,-1.6064280480172022,-1.6546208894577181,-1.7042595161414498,-1.7553873016256933,-1.8080489206744643,-1.8622903882946982,-1.9181590999435389,-1.9757038729418455,-1.002450733561626,0,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA282 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.63017938718424071,-1.2792641559840088,-1.3176420806635292,-1.3571713430834349,-1.3978864833759379,-1.4398230778772159,-1.4830177702135325,-1.5275083033199386,-1.5733335524195367,-1.6205335589921228,-1.6691495657618864,-1.7192240527347431,-1.7708007743167855,-1.8239247975462891,-1.8786425414726777,-1.9350018177168582,-1.9930518722483641,-2.052843428415815,-2.1144287312682892,-2.1778615932063379,-1.1050233699519845,0,0]
[null,null,null,null,"Index-linked debt interest paid, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA283 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.63125713209236733,-1.2814519781475058,-1.319895537491931,-1.3594924036166889,-1.4002771757251895,-1.4422854909969454,-1.4855540557268538,-1.5301206773986593,-1.5760242977206194,-1.623305026652238,-1.6720041774518053,-1.7221643027753595,-1.7738292318586202,-1.827044108814379,-1.8818554320788103,-1.9383110950411748,-1.9964604278924103,-2.0563542407291826,-2.1180448679510584,-2.1815862139895899,-1.106913202172058,0]
[null,null,null,null,"Index-linked debt interest paid, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA284 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.71335084061401899,-1.4481022064464586,-1.4915452726398524,-1.5362916308190482,-1.5823803797436196,-1.6298517911359285,-1.6787473448700063,-1.7291097652161063,-1.7809830581725896,-1.8344125499177673,-1.8894449264153004,-1.9461282742077595,-2.0045121224339928,-2.0646474861070119,-2.1265869106902224,-2.1903845180109291,-2.2560960535512571,-2.3237789351577951,-2.393492303212529,-2.4652970723089047,-1.2508650169843212]
[null,null,null,null,"Index-linked debt interest paid, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA285 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.56988954535750713,-1.1568757770757394,-1.1915820503880115,-1.2273295118996521,-1.2641493972566415,-1.3020738791743411,-1.3411360955495712,-1.3813701784160584,-1.4228112837685403,-1.4654956222815962,-1.5094604909500444,-1.5547443056785457,-1.6013866348489023,-1.6494282338943693,-1.6989110809112002,-1.7498784133385363,-1.8023747657386926,-1.8564460087108534,-1.9121393889721789,-1.9695035706413442]
[null,null,null,null,"Index-linked debt interest paid, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA286 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.66043805949012846,-1.3406892607649608,-1.3809099385879096,-1.4223372367455467,-1.4650073538479134,-1.5089575744633508,-1.5542263016972513,-1.6008530907481688,-1.6488786834706139,-1.6983450439747323,-1.7492953952939745,-1.8017742571527937,-1.8558274848673777,-1.9115023094133992,-1.968847378695801,-2.0279128000566748,-2.0887501840583753,-2.151412689580126,-2.2159550702675301]
[null,null,null,null,"Index-linked debt interest paid, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA287 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.79549773522930356,-1.6148604025154862,-1.6633062145909507,-1.7132054010286795,-1.76460156305954,-1.8175396099513264,-1.8720657982498661,-1.928227772197362,-1.986074605363283,-2.0456568435241818,-2.1070265488299071,-2.1702373452948041,-2.2353444656536485,-2.3024047996232579,-2.371476943611956,-2.4426212519203143,-2.5158998894779239,-2.5913768861622617]
[null,null,null,null,"Index-linked debt interest paid, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA288 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.78217911935411788,-1.5878236122888596,-1.6354583206575253,-1.684522070277251,-1.7350577323855685,-1.7871094643571355,-1.8407227482878499,-1.8959444307364852,-1.9528227636585795,-2.0114074465683371,-2.0717496699653872,-2.1339021600643484,-2.1979192248662791,-2.2638568016122682,-2.331772505660636,-2.401725680830455,-2.4737774512553687]
[null,null,null,null,"Index-linked debt interest paid, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA289 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.72155271636155238,-1.4647520142139514,-1.5086945746403697,-1.5539554118795809,-1.6005740742359684,-1.6485912964630476,-1.6980490353569389,-1.7489905064176472,-1.8014602216101767,-1.8555040282584823,-1.9111691491062366,-1.9685042235794239,-2.0275593502868063,-2.0883861307954112,-2.1510377147192727,-2.2155688461608509]
[null,null,null,null,"Index-linked debt interest paid, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA290 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.55237800994569641,-1.1213273601897638,-1.1549671809954565,-1.1896161964253205,-1.2253046823180802,-1.2620638227876226,-1.2999257374712514,-1.3389235095953886,-1.3790912148832504,-1.4204639513297479,-1.4630778698696401,-1.5069702059657297,-1.5521793121447014,-1.5987446915090424,-1.646707032254314]
[null,null,null,null,"Index-linked debt interest paid, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA291 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.6902425396544325,-1.401192355498498,-1.443228126163453,-1.4865249699483565,-1.5311207190468072,-1.5770543406182116,-1.6243659708367579,-1.6730969499618609,-1.7232898584607166,-1.7749885542145381,-1.8282382108409743,-1.8830853571662036,-1.9395779178811898,-1.9977652554176257]
[null,null,null,null,"Index-linked debt interest paid, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA292 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1100114783919919,-2.2533233011357434,-2.3209230001698162,-2.3905506901749107,-2.4622672108801584,-2.5361352272065627,-2.6122192840227596,-2.6905858625434429,-2.7713034384197464,-2.8544425415723391,-2.9400758178195088,-3.0282780923540944,-3.1191264351247168]
[null,null,null,null,"Index-linked debt interest paid, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA293 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.76269715230075408,-1.5482752191705307,-1.5947234757456468,-1.6425651800180161,-1.6918421354185567,-1.7425973994811135,-1.7948753214655468,-1.848721581109513,-1.9041832285427984,-1.9613087253990824,-2.0201479871610553,-2.080752426775887]
[null,null,null,null,"Index-linked debt interest paid, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA294 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1039266104649406,-2.2409710192438297,-2.3082001498211442,-2.3774461543157788,-2.4487695389452524,-2.52223262511361,-2.5978996038670181,-2.6758365919830283,-2.7561116897425193,-2.8387950404347952,-2.9239588916478385]
[null,null,null,null,"Index-linked debt interest paid, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA295 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.98381074257791801,-1.9971358074331733,-2.0570498816561686,-2.1187613781058543,-2.1823242194490295,-2.2477939460325009,-2.3152277644134758,-2.3846845973458799,-2.4562251352662563,-2.5299118893242447]
[null,null,null,null,"Index-linked debt interest paid, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA296 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.49464193711050597,-1.0041231323343272,-1.0342468263043567,-1.0652742310934877,-1.0972324580262924,-1.130149431767081,-1.1640539147200937,-1.1989755321616964,-1.2349447981265476]
[null,null,null,null,"Index-linked debt interest paid, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA297 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.91717725813434814,-1.8618698340127269,-1.9177259290331088,-1.9752577069041022,-2.0345154381112249,-2.0955509012545623,-2.1584174282921986,-2.2231699511409646]
[null,null,null,null,"Index-linked debt interest paid, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA298 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.72261690316514349,-1.4669123134252411,-1.5109196828279985,-1.5562472733128385,-1.6029346915122238,-1.6510227322575906,-1.7005534142253182]
[null,null,null,null,"Index-linked debt interest paid, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA299 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1015572066474077,-2.2361611294942381,-2.303245963379065,-2.3723433422804368,-2.4435136425488504,-2.516819051825316]
[null,null,null,null,"Index-linked debt interest paid, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA300 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.85040828310158101,-1.7263288146962095,-1.778118679137096,-1.8314622395112088,-1.8864061066965452]
[null,null,null,null,"Index-linked debt interest paid, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA301 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.92058412613011154,-1.8687857760441264,-1.9248493493254504,-1.9825948298052138]
[null,null,null,null,"Index-linked debt interest paid, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA302 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.92468871784103546,-1.8771180972173021,-1.9334316401338212]
[null,null,null,null,"Index-linked debt interest paid, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA303 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0050522472469767,-2.040256061911363]
[null,null,null,null,"Index-linked debt interest paid, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA304 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3258180542757447]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z344:BJ344)","v":-1040.6421613236403},null,{"$f":"SUM(AA308:AA343)","v":0},0,0,0,0,0.39515127799774719,-23.12035209174384,-19.340502741241828,-52.623119464331303,-69.923401829242749,-81.396281258480272,-92.695178482185881,-10.199778581894137,-11.687298748615428,-13.299354230350502,-15.042942829967402,-16.777471500837951,-18.511123250710728,-20.522392742951482,-22.715741379823442,-24.900945456933819,-26.921904546949083,-28.972182232957682,-31.641601717992845,-34.463558400225374,-34.973238466287121,-34.066245835902798,-34.815667977664944,-36.438537995811664,-37.951587450451711,-39.021264337807573,-39.836484726285413,-40.871286381898095,-41.771999490707167,-42.676605771228637,-43.859262680157137]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued CF, Year \" & F346","v":"Index-linked debt interest accrued CF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222,AA269,AA308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" interest accrued CF, Year \" & F347","v":"Index-linked debt interest accrued CF, Year 2"},{"$f":" F346+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA223,AA270,AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 3",{"$f":" F347+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224,AA271,AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225,AA272,AA311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226,AA273,AA312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA227,AA274,AA313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228,AA275,AA314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229,AA276,AA315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230,AA277,AA316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231,AA278,AA317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232,AA279,AA318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA233,AA280,AA319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234,AA281,AA320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA235,AA282,AA321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA236,AA283,AA322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237,AA284,AA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238,AA285,AA324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239,AA286,AA325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240,AA287,AA326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA241,AA288,AA327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242,AA289,AA328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243,AA290,AA329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244,AA291,AA330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245,AA292,AA331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246,AA293,AA332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247,AA294,AA333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248,AA295,AA334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249,AA296,AA335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250,AA297,AA336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251,AA298,AA337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA252,AA299,AA338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA253,AA300,AA339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254,AA301,AA340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA255,AA302,AA341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256,AA303,AA342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt interest accrued CF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA257,AA304,AA343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued\"","v":"Total Index-linked debt interest accrued"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z382:BJ382)","v":0},null,{"$f":"SUM(AA346:AA381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accretion"]
[]
[null,null,null,null,{"$f":" C_Index!E$103","v":"Index-linked debt indexation factor"},{"$f":" C_Index!F$103","v":0},{"$f":" C_Index!G$103","v":"RPI annual growth rate"},{"$f":" C_Index!H$103","v":0},{"$f":" C_Index!I$103","v":0},{"$f":" C_Index!J$103","v":0},{"$f":" C_Index!K$103","v":0},{"$f":" C_Index!L$103","v":0},{"$f":" C_Index!M$103","v":0},{"$f":" C_Index!N$103","v":0},{"$f":" C_Index!O$103","v":0},{"$f":" C_Index!P$103","v":0},{"$f":" C_Index!Q$103","v":0},{"$f":" C_Index!R$103","v":0},{"$f":" C_Index!S$103","v":0},{"$f":" C_Index!T$103","v":0},{"$f":" C_Index!U$103","v":0},{"$f":" C_Index!V$103","v":0},{"$f":" C_Index!W$103","v":0},{"$f":" C_Index!X$103","v":0},{"$f":" C_Index!Y$103","v":0},{"$f":" C_Index!Z$103","v":0},{"$f":" C_Index!AA$103","v":0.91817105652559949},{"$f":" C_Index!AB$103","v":0.93418171056525612},{"$f":" C_Index!AC$103","v":0.96765315182006517},{"$f":" C_Index!AD$103","v":1},{"$f":" C_Index!AE$103","v":1.0256288842852916},{"$f":" C_Index!AF$103","v":1.0410476472329093},{"$f":" C_Index!AG$103","v":1.0831606984314885},{"$f":" C_Index!AH$103","v":1.2092070630364014},{"$f":" C_Index!AI$103","v":1.338720586860018},{"$f":" C_Index!AJ$103","v":1.358742197099734},{"$f":" C_Index!AK$103","v":1.3539431231133474},{"$f":" C_Index!AL$103","v":1.3670728393015688},{"$f":" C_Index!AM$103","v":1.4022357593962713},{"$f":" C_Index!AN$103","v":1.4443028321781597},{"$f":" C_Index!AO$103","v":1.4876319171435044},{"$f":" C_Index!AP$103","v":1.5322608746578097},{"$f":" C_Index!AQ$103","v":1.578228700897544},{"$f":" C_Index!AR$103","v":1.6255755619244703},{"$f":" C_Index!AS$103","v":1.6743428287822044},{"$f":" C_Index!AT$103","v":1.7245731136456706},{"$f":" C_Index!AU$103","v":1.7763103070550408},{"$f":" C_Index!AV$103","v":1.8295996162666921},{"$f":" C_Index!AW$103","v":1.8844876047546928},{"$f":" C_Index!AX$103","v":1.9410222328973337},{"$f":" C_Index!AY$103","v":1.9992528998842538},{"$f":" C_Index!AZ$103","v":2.0592304868807814},{"$f":" C_Index!BA$103","v":2.1210074014872049},{"$f":" C_Index!BB$103","v":2.1846376235318212},{"$f":" C_Index!BC$103","v":2.2501767522377758},{"$f":" C_Index!BD$103","v":2.3176820548049091},{"$f":" C_Index!BE$103","v":2.3872125164490563},{"$f":" C_Index!BF$103","v":2.4588288919425279},{"$f":" C_Index!BG$103","v":2.5325937587008038},{"$f":" C_Index!BH$103","v":2.6085715714618281},{"$f":" C_Index!BI$103","v":2.6868287186056827},{"$f":" C_Index!BJ$103","v":2.7674335801638534}]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":"C$23&\" BEG, Year \"&F390&\" indexation accretion\"","v":"Index-linked debt BEG, Year 1 indexation accretion"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA25 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 2 indexation accretion",{"$f":" F390+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA26 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 3 indexation accretion",{"$f":" F391+1","v":3},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA27 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 4 indexation accretion",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA28 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 5 indexation accretion",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA29 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 6 indexation accretion",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA30 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,25.406986151341123,76.044317587987109,78.13606975856078,12.079124157718907,-2.8953021175416467,7.9212146323046486,21.213941960039254,25.379247173450125,26.140624588653441,26.924843326313045,27.732588626102437,28.564566284885512,29.421503273432076,30.304148371635041,31.213272822784091,32.149671007467617,33.114161137691646,34.107585971822395,35.130813550977066,36.184737957506378,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 7 indexation accretion",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA31 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,51.046989268226923,52.451139558345801,8.1084680723870903,-1.943556873285307,5.3173487665099941,14.240483732633059,17.036567612034766,17.547664640395684,18.074094579607554,18.616317416995781,19.174806939505654,19.750051147690826,20.34255268212155,20.952829262585194,21.581414140462751,22.228856564676633,22.895722261616935,23.582593929465443,24.290071747349408,25.01877389976989,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 8 indexation accretion",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA32 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,3.0171036509545317,0.46641672289376834,-0.11179761941499769,0.30586546854696861,0.81914360341575099,0.97998043083174713,1.0093798437566923,1.0396612390693931,1.0708510762414749,1.1029766085287191,1.1360659067845809,1.1701478839881183,1.2052523205077617,1.2414098901229946,1.2786521868266845,1.317011752431485,1.3565221050044296,1.3972177681545626,1.4391343011991993,1.4823083302351754,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 9 indexation accretion",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA33 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,3.4004863959087301,-0.81507858799965993,2.2299615638119148,5.9720986469546951,7.1447054956027509,7.3590466604707814,7.5798180602849046,7.8072126020934505,8.0414289801562546,8.2826718495609413,8.5311520050477707,8.7870865651992034,9.0506991621551798,9.3222201370198352,9.6018867411304303,9.8899433433643438,10.186641643665274,10.492240892975232,10.807008119764491,11.131218363357425,0,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 10 indexation accretion",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA34 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,-0.52121535594630597,1.4259854538459467,3.8189563164187095,4.5687989757665806,4.7058629450395442,4.847038833390731,4.9924499983924528,5.1422234983442268,5.296490203294554,5.4553849093933913,5.6190464566751928,5.7876178503754483,5.961246385886712,6.1400837774633139,6.3242862907872128,6.514014879510829,6.7094353258961545,6.9107183856730385,7.1180399372432301,7.3315811353605271,0,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 11 indexation accretion",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA35 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,4.0257584268843134,10.781453296918844,12.898365076464355,13.285316028758192,13.683875509620938,14.094391774909566,14.517223528156853,14.95274023400156,15.401322441021607,15.863362114252258,16.339262977679827,16.82944086701022,17.334324093020527,17.854353815811145,18.38998443028548,18.941683963194045,19.509934482089864,20.095232516552564,20.698089492049139,21.319032176810612,0,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 12 indexation accretion",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA36 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,6.678667998877069,7.9900079981457166,8.2297082380900282,8.4765994852327307,8.7308974697897117,8.9928243938834047,9.2626091256999068,9.5404873994709032,9.8267020214550307,10.121503082098682,10.425148174561643,10.737902619798493,11.060039698392448,11.391840889344222,11.733596116024549,12.085603999505286,12.448172119490446,12.821617283075158,13.206265801567413,13.602453775614437,0,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 13 indexation accretion",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA37 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.9118119543079057,9.1791663129370775,9.4545413023251896,9.7381775413949452,10.030322867636793,10.331232553665897,10.641169530275874,10.960404616184151,11.289216754669676,11.627893257309767,11.97673005502906,12.336031956679932,12.706112915380331,13.087296302841741,13.479915191926994,13.884312647684803,14.300842027115348,14.729867287928808,15.171763306566673,15.626916205763674,0,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 14 indexation accretion",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA38 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.8236852430037533,10.118395800293866,10.421947674302682,10.734606104531762,11.056644287667714,11.388343616297746,11.72999392478668,12.08189374253028,12.444350554806189,12.817681071450375,13.202211503593885,13.598277848701702,14.006226184162754,14.426412969687636,14.859205358778267,15.304981519541615,15.764130965127864,16.237054894081698,16.72416654090415,17.225891537131275,0,0]
[null,null,null,null,"Index-linked debt BEG, Year 15 indexation accretion",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA39 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8404858984440917,10.135700475397416,10.439771489659337,10.752964634349118,11.075553573379592,11.407820180580979,11.75005478599841,12.102556429578362,12.465633122465714,12.839602116139686,13.224790179623877,13.621533885012594,14.030179901562972,14.451085298609861,14.884617857568157,15.331156393295204,15.791091085094061,16.264823817646885,16.75276853217629,17.255351588141583,0]
[null,null,null,null,"Index-linked debt BEG, Year 16 indexation accretion",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA40 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.120221112493265,11.453827745868063,11.797442578244105,12.151365855591429,12.515906831259173,12.891384036196948,13.278125557282857,13.676469324001344,14.086763403721385,14.509366305833025,14.944647295008016,15.392986713858257,15.854776315274005,16.330419604732224,16.820332192874194,17.324942158660416,17.844690423420232,18.380031136122838,18.931432070206526,19.49937503231272]
[null,null,null,null,"Index-linked debt BEG, Year 17 indexation accretion",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA41 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8838442366155892,9.1503595637140567,9.4248703506254774,9.7076164611442426,9.998844954978571,10.298810303627928,10.607774612736765,10.92600785111887,11.253788086652436,11.591401729252009,11.93914378112957,12.297318094563458,12.666237637400362,13.046224766522373,13.437611509518044,13.840739854803585,14.255962050447694,14.683640911961126,15.124150139319958]
[null,null,null,null,"Index-linked debt BEG, Year 18 indexation accretion",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA42 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.295378983943792,10.604240353462105,10.922367564065969,11.250038590987948,11.587539748717587,11.935165941179115,12.293220919414487,12.662017546996923,13.041878073406831,13.433134415609036,13.836128448077309,14.251212301519628,14.678748670565218,15.119111130682173,15.572684464602638,16.039864998540718,16.521060948496938,17.016692776951846]
[null,null,null,null,"Index-linked debt BEG, Year 19 indexation accretion",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA43 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.400785429261092,12.772808992138923,13.155993261903092,13.550673059760186,13.957193251552992,14.375909049099583,14.807186320572571,15.251401910189747,15.708943967495442,16.180212286520305,16.665618655115914,17.165587214769392,17.680554831212476,18.210971476148849,18.757300620433316,19.320019639046315,19.899620228217707]
[null,null,null,null,"Index-linked debt BEG, Year 20 indexation accretion",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA44 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.193165356483236,12.558960317177734,12.935729126693065,13.323801000493857,13.723515030508672,14.135220481423934,14.559277095866651,14.996055408742651,15.445937071004931,15.909315183135078,16.386594638629131,16.878192477788005,17.384538252121647,17.906074399685295,18.443256631675855,18.996554330626129]
[null,null,null,null,"Index-linked debt BEG, Year 21 indexation accretion",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA45 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.248077794867481,11.585520128713505,11.933085732574909,12.291078304552157,12.659810653688723,13.039604973299385,13.430793122498367,13.833716916173318,14.248728423658518,14.676190276368274,15.116475984659324,15.569970264199103,16.037069372125078,16.518181453288829,17.013726896887494]
[null,null,null,null,"Index-linked debt BEG, Year 22 indexation accretion",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA46 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6108619469599468,8.8691878053687461,9.13526343952981,9.409321342715705,9.6916009829971763,9.9823490124870915,10.281819482861703,10.590274067347554,10.907982289367981,11.23522175804902,11.572278410790492,11.919446763114207,12.277030166007632,12.645341070987863]
[null,null,null,null,"Index-linked debt BEG, Year 23 indexation accretion",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA47 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.759992454202969,11.082792227829058,11.415275994663929,11.757734274503848,12.110466302738963,12.473780291821134,12.847993700575767,13.233433511593041,13.630436516940833,14.039349612449058,14.460530100822529,14.894346003847208,15.341176383962624]
[null,null,null,null,"Index-linked debt BEG, Year 24 indexation accretion",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA48 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.303649725147473,17.822759216901897,18.357441993408955,18.908165253211227,19.475410210807564,20.059672517131791,20.661462692645745,21.28130657342512,21.919745770627873,22.577338143746712,23.254658288059112,23.952298036700885]
[null,null,null,null,"Index-linked debt BEG, Year 25 indexation accretion",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA49 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.88946657461422,12.246150571852647,12.613535089008227,12.991941141678474,13.381699375928829,13.783150357206694,14.196644867922894,14.622544213960582,15.061220540379399,15.513057156590783,15.978448871288506]
[null,null,null,null,"Index-linked debt BEG, Year 26 indexation accretion",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA50 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.208794468888314,17.725058302954963,18.256810052043612,18.804514353604922,19.368649784213069,19.949709277739462,20.548200556071645,21.164646572753796,21.799585969936409,22.453573549034502]
[null,null,null,null,"Index-linked debt BEG, Year 27 indexation accretion",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA51 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.33634274671329,15.79643302911469,16.270326019988133,16.758435800587776,17.261188874605409,17.779024540843572,18.31239527706888,18.861767135380948,19.427620149442379]
[null,null,null,null,"Index-linked debt BEG, Year 28 indexation accretion",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA52 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7108309109809374,7.9421558383103656,8.1804205134596764,8.4258331288634682,8.6786081227293721,8.938966366411254,9.2071353574035921,9.4833494181256999]
[null,null,null,null,"Index-linked debt BEG, Year 29 indexation accretion",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA53 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.297612519844032,14.726540895439355,15.168337122302535,15.623387235971613,16.092088853050761,16.574851518642284,17.072097064201554]
[null,null,null,null,"Index-linked debt BEG, Year 30 indexation accretion",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA54 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.264667096915186,11.602607109822641,11.950685323117321,12.309205882810842,12.678482059295167,13.058836521074022]
[null,null,null,null,"Index-linked debt BEG, Year 31 indexation accretion",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA55 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.171858514158,17.687014269582743,18.217624697670225,18.764153438600331,19.327078041758341]
[null,null,null,null,"Index-linked debt BEG, Year 32 indexation accretion",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA56 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.256770169143477,13.654473274217782,14.064107472444315,14.486030696617645]
[null,null,null,null,"Index-linked debt BEG, Year 33 indexation accretion",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA57 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.350721205300063,14.781242841459067,15.22468012670284]
[null,null,null,null,"Index-linked debt BEG, Year 34 indexation accretion",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA58 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.414706505103863,14.847147700256979]
[null,null,null,null,"Index-linked debt BEG, Year 35 indexation accretion",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA59 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.667470454474417]
[null,null,null,null,"Index-linked debt BEG, Year 36 indexation accretion",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$386 = 0, 0, AA60 * ((AA$386 / Z$386) - 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total index-linked debt accretion",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA426:BJ426)","v":5649.1365095783722},null,{"$f":"SUM(AA390:AA425)","v":0},0,0,{"$f":"SUM(AD390:AD425)","v":0},0,0,{"$f":"SUM(AG390:AG425)","v":25.406986151341123},127.09130685621403,133.60431296786112,24.054495348908496,-6.2869505541879178,21.226134311903785,63.524745555257375,84.909484716603941,97.280454501105197,110.03935403458244,124.46075576811319,137.07842267777218,151.48615434204913,168.43152440157166,185.67763549010212,202.49604234967265,217.18178556712277,234.45723158833943,258.79459826113708,278.4479027835855,266.73985423974972,264.30905549689254,278.42238049263801,289.60750951300309,302.00887332588701,306.28239489770664,314.71710952489849,322.41362032400889,328.75806715558787,336.51526748894412]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_Synth","index":34,"n_rows":385,"n_cols":62,"rows_kept":385,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Synthetic index-linked debt"]
[]
[null,null,null,null,{"$f":"C_LookForward!E$241","v":"Total debt drawdowns required"},{"$f":"C_LookForward!F$241","v":0},{"$f":"C_LookForward!G$241","v":"£'m nominal"},{"$f":"C_LookForward!H$241","v":0},{"$f":"C_LookForward!I$241","v":0},{"$f":"C_LookForward!J$241","v":0},{"$f":"C_LookForward!K$241","v":0},{"$f":"C_LookForward!L$241","v":0},{"$f":"C_LookForward!M$241","v":0},{"$f":"C_LookForward!N$241","v":0},{"$f":"C_LookForward!O$241","v":0},{"$f":"C_LookForward!P$241","v":0},{"$f":"C_LookForward!Q$241","v":0},{"$f":"C_LookForward!R$241","v":0},{"$f":"C_LookForward!S$241","v":0},{"$f":"C_LookForward!T$241","v":0},{"$f":"C_LookForward!U$241","v":0},{"$f":"C_LookForward!V$241","v":0},{"$f":"C_LookForward!W$241","v":0},{"$f":"C_LookForward!X$241","v":0},{"$f":"C_LookForward!Y$241","v":40996.448835674964},{"$f":"C_LookForward!Z$241","v":0},{"$f":"C_LookForward!AA$241","v":0},{"$f":"C_LookForward!AB$241","v":0},{"$f":"C_LookForward!AC$241","v":0},{"$f":"C_LookForward!AD$241","v":0},{"$f":"C_LookForward!AE$241","v":0},{"$f":"C_LookForward!AF$241","v":2093.5618455041786},{"$f":"C_LookForward!AG$241","v":1462.2157151433439},{"$f":"C_LookForward!AH$241","v":93.897608448873143},{"$f":"C_LookForward!AI$241","v":757.897939449158},{"$f":"C_LookForward!AJ$241","v":491.89857592633234},{"$f":"C_LookForward!AK$241","v":1383.7943027500169},{"$f":"C_LookForward!AL$241","v":865.51643979770415},{"$f":"C_LookForward!AM$241","v":990.20132825642577},{"$f":"C_LookForward!AN$241","v":1091.5205825559715},{"$f":"C_LookForward!AO$241","v":1093.3873220493424},{"$f":"C_LookForward!AP$241","v":1235.5801236103616},{"$f":"C_LookForward!AQ$241","v":987.09380406839773},{"$f":"C_LookForward!AR$241","v":1143.9309982159757},{"$f":"C_LookForward!AS$241","v":1377.8650476956755},{"$f":"C_LookForward!AT$241","v":1354.7961507203581},{"$f":"C_LookForward!AU$241","v":1249.7864216519411},{"$f":"C_LookForward!AV$241","v":956.76243855110442},{"$f":"C_LookForward!AW$241","v":1195.5547171336621},{"$f":"C_LookForward!AX$241","v":1922.6277472386064},{"$f":"C_LookForward!AY$241","v":1321.051841623801},{"$f":"C_LookForward!AZ$241","v":1912.0882743209222},{"$f":"C_LookForward!BA$241","v":1704.0380829681417},{"$f":"C_LookForward!BB$241","v":856.75899010899229},{"$f":"C_LookForward!BC$241","v":1588.6236133160019},{"$f":"C_LookForward!BD$241","v":1251.6296774350194},{"$f":"C_LookForward!BE$241","v":1907.9842793508869},{"$f":"C_LookForward!BF$241","v":1472.9744632381626},{"$f":"C_LookForward!BG$241","v":1594.5245783666724},{"$f":"C_LookForward!BH$241","v":1601.6340561226498},{"$f":"C_LookForward!BI$241","v":1740.8300504971558},{"$f":"C_LookForward!BJ$241","v":2296.4218195591202}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$21","v":"Fixed interest debt drawdowns"},{"$f":" C_Fin_Fixed!F$21","v":0},{"$f":" C_Fin_Fixed!G$21","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$21","v":0},{"$f":" C_Fin_Fixed!I$21","v":0},{"$f":" C_Fin_Fixed!J$21","v":0},{"$f":" C_Fin_Fixed!K$21","v":0},{"$f":" C_Fin_Fixed!L$21","v":0},{"$f":" C_Fin_Fixed!M$21","v":0},{"$f":" C_Fin_Fixed!N$21","v":0},{"$f":" C_Fin_Fixed!O$21","v":0},{"$f":" C_Fin_Fixed!P$21","v":0},{"$f":" C_Fin_Fixed!Q$21","v":0},{"$f":" C_Fin_Fixed!R$21","v":0},{"$f":" C_Fin_Fixed!S$21","v":0},{"$f":" C_Fin_Fixed!T$21","v":0},{"$f":" C_Fin_Fixed!U$21","v":0},{"$f":" C_Fin_Fixed!V$21","v":0},{"$f":" C_Fin_Fixed!W$21","v":0},{"$f":" C_Fin_Fixed!X$21","v":0},{"$f":" C_Fin_Fixed!Y$21","v":28697.514184972464},{"$f":" C_Fin_Fixed!Z$21","v":0},{"$f":" C_Fin_Fixed!AA$21","v":0},{"$f":" C_Fin_Fixed!AB$21","v":0},{"$f":" C_Fin_Fixed!AC$21","v":0},{"$f":" C_Fin_Fixed!AD$21","v":0},{"$f":" C_Fin_Fixed!AE$21","v":0},{"$f":" C_Fin_Fixed!AF$21","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$21","v":1023.5510006003407},{"$f":" C_Fin_Fixed!AH$21","v":65.728325914211197},{"$f":" C_Fin_Fixed!AI$21","v":530.5285576144106},{"$f":" C_Fin_Fixed!AJ$21","v":344.32900314843261},{"$f":" C_Fin_Fixed!AK$21","v":968.65601192501174},{"$f":" C_Fin_Fixed!AL$21","v":605.86150785839288},{"$f":" C_Fin_Fixed!AM$21","v":693.14092977949804},{"$f":" C_Fin_Fixed!AN$21","v":764.06440778918},{"$f":" C_Fin_Fixed!AO$21","v":765.37112543453964},{"$f":" C_Fin_Fixed!AP$21","v":864.90608652725314},{"$f":" C_Fin_Fixed!AQ$21","v":690.96566284787832},{"$f":" C_Fin_Fixed!AR$21","v":800.75169875118297},{"$f":" C_Fin_Fixed!AS$21","v":964.50553338697273},{"$f":" C_Fin_Fixed!AT$21","v":948.35730550425058},{"$f":" C_Fin_Fixed!AU$21","v":874.85049515635865},{"$f":" C_Fin_Fixed!AV$21","v":669.7337069857731},{"$f":" C_Fin_Fixed!AW$21","v":836.88830199356335},{"$f":" C_Fin_Fixed!AX$21","v":1345.8394230670244},{"$f":" C_Fin_Fixed!AY$21","v":924.73628913666062},{"$f":" C_Fin_Fixed!AZ$21","v":1338.4617920246455},{"$f":" C_Fin_Fixed!BA$21","v":1192.826658077699},{"$f":" C_Fin_Fixed!BB$21","v":599.73129307629461},{"$f":" C_Fin_Fixed!BC$21","v":1112.0365293212012},{"$f":" C_Fin_Fixed!BD$21","v":876.14077420451349},{"$f":" C_Fin_Fixed!BE$21","v":1335.5889955456207},{"$f":" C_Fin_Fixed!BF$21","v":1031.0821242667137},{"$f":" C_Fin_Fixed!BG$21","v":1116.1672048566707},{"$f":" C_Fin_Fixed!BH$21","v":1121.1438392858547},{"$f":" C_Fin_Fixed!BI$21","v":1218.581035348009},{"$f":" C_Fin_Fixed!BJ$21","v":1607.495273691384}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$21","v":"Index-linked debt drawdowns"},{"$f":" C_Fin_Ind!F$21","v":0},{"$f":" C_Fin_Ind!G$21","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$21","v":0},{"$f":" C_Fin_Ind!I$21","v":0},{"$f":" C_Fin_Ind!J$21","v":0},{"$f":" C_Fin_Ind!K$21","v":0},{"$f":" C_Fin_Ind!L$21","v":0},{"$f":" C_Fin_Ind!M$21","v":0},{"$f":" C_Fin_Ind!N$21","v":0},{"$f":" C_Fin_Ind!O$21","v":0},{"$f":" C_Fin_Ind!P$21","v":0},{"$f":" C_Fin_Ind!Q$21","v":0},{"$f":" C_Fin_Ind!R$21","v":0},{"$f":" C_Fin_Ind!S$21","v":0},{"$f":" C_Fin_Ind!T$21","v":0},{"$f":" C_Fin_Ind!U$21","v":0},{"$f":" C_Fin_Ind!V$21","v":0},{"$f":" C_Fin_Ind!W$21","v":0},{"$f":" C_Fin_Ind!X$21","v":0},{"$f":" C_Fin_Ind!Y$21","v":12298.934650702486},{"$f":" C_Fin_Ind!Z$21","v":0},{"$f":" C_Fin_Ind!AA$21","v":0},{"$f":" C_Fin_Ind!AB$21","v":0},{"$f":" C_Fin_Ind!AC$21","v":0},{"$f":" C_Fin_Ind!AD$21","v":0},{"$f":" C_Fin_Ind!AE$21","v":0},{"$f":" C_Fin_Ind!AF$21","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$21","v":438.66471454300324},{"$f":" C_Fin_Ind!AH$21","v":28.169282534661946},{"$f":" C_Fin_Ind!AI$21","v":227.3693818347474},{"$f":" C_Fin_Ind!AJ$21","v":147.56957277789974},{"$f":" C_Fin_Ind!AK$21","v":415.13829082500513},{"$f":" C_Fin_Ind!AL$21","v":259.65493193931127},{"$f":" C_Fin_Ind!AM$21","v":297.06039847692773},{"$f":" C_Fin_Ind!AN$21","v":327.45617476679149},{"$f":" C_Fin_Ind!AO$21","v":328.01619661480277},{"$f":" C_Fin_Ind!AP$21","v":370.67403708310849},{"$f":" C_Fin_Ind!AQ$21","v":296.12814122051935},{"$f":" C_Fin_Ind!AR$21","v":343.17929946479273},{"$f":" C_Fin_Ind!AS$21","v":413.35951430870267},{"$f":" C_Fin_Ind!AT$21","v":406.4388452161075},{"$f":" C_Fin_Ind!AU$21","v":374.93592649558235},{"$f":" C_Fin_Ind!AV$21","v":287.02873156533133},{"$f":" C_Fin_Ind!AW$21","v":358.66641514009865},{"$f":" C_Fin_Ind!AX$21","v":576.78832417158196},{"$f":" C_Fin_Ind!AY$21","v":396.31555248714034},{"$f":" C_Fin_Ind!AZ$21","v":573.62648229627666},{"$f":" C_Fin_Ind!BA$21","v":511.21142489044257},{"$f":" C_Fin_Ind!BB$21","v":257.02769703269769},{"$f":" C_Fin_Ind!BC$21","v":476.58708399480065},{"$f":" C_Fin_Ind!BD$21","v":375.48890323050585},{"$f":" C_Fin_Ind!BE$21","v":572.39528380526622},{"$f":" C_Fin_Ind!BF$21","v":441.89233897144885},{"$f":" C_Fin_Ind!BG$21","v":478.35737351000171},{"$f":" C_Fin_Ind!BH$21","v":480.49021683679501},{"$f":" C_Fin_Ind!BI$21","v":522.24901514914677},{"$f":" C_Fin_Ind!BJ$21","v":688.92654586773619}]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"Synthetic index-linked debt drawdowns",null,{"$f":"G17","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA21:BJ21)","v":0},null,{"$f":"MAX(0,AA17-SUM(AA18:AA19))","v":0},{"$f":"MAX(0,AB17-SUM(AB18:AB19))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Synthetic index-linked debt"]
[]
[null,null,null,null,{"$f":" C$23 & \" BEG, Year \" & F25","v":"Synthetic index-linked debt BEG, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 2",{"$f":" F25+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt BEG, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt b/f",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25:AA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E21","v":"Synthetic index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C$23 & \" drawdowns, Year \" & F65","v":"Synthetic index-linked debt drawdowns, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65:BJ65)","v":0},null,{"$f":" IF(AA$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F65, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 2",{"$f":" F65+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F75, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F85, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$10 = $F95, INDEX($AA$63:$BJ$63, $AA$10:$BJ$10), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z101:BJ101)","v":0},null,{"$f":"SUM(AA65:AA100)","v":0},0,0,0,0,{"$f":"SUM(AF65:AF100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$71","v":"New debt term"},{"$f":" I_InputSets!F$71","v":20},{"$f":" I_InputSets!G$71","v":"years"},{"$f":" I_InputSets!H$71","v":0},{"$f":" I_InputSets!I$71","v":"CAA"},{"$f":" I_InputSets!J$71","v":0},{"$f":" I_InputSets!K$71","v":"Being published with this model"}]
[null,null,null,null,{"$f":" E21","v":"Synthetic index-linked debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F144","v":"Synthetic index-linked debt repayments, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA144:BJ144)","v":0},null,{"$f":"IF(AA$10<=($F144+LookForwardPeriods),0,(AA$10=$F$103+$F144)*INDEX($AA$104:AA$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F144+LookForwardPeriods),0,(AB$10=$F$103+$F144)*INDEX($AA$104:AB$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F144+LookForwardPeriods),0,(AC$10=$F$103+$F144)*INDEX($AA$104:AC$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F144+LookForwardPeriods),0,(AD$10=$F$103+$F144)*INDEX($AA$104:AD$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F144+LookForwardPeriods),0,(AE$10=$F$103+$F144)*INDEX($AA$104:AE$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F144+LookForwardPeriods),0,(AF$10=$F$103+$F144)*INDEX($AA$104:AF$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F144+LookForwardPeriods),0,(AG$10=$F$103+$F144)*INDEX($AA$104:AG$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F144+LookForwardPeriods),0,(AH$10=$F$103+$F144)*INDEX($AA$104:AH$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F144+LookForwardPeriods),0,(AI$10=$F$103+$F144)*INDEX($AA$104:AI$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F144+LookForwardPeriods),0,(AJ$10=$F$103+$F144)*INDEX($AA$104:AJ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F144+LookForwardPeriods),0,(AK$10=$F$103+$F144)*INDEX($AA$104:AK$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F144+LookForwardPeriods),0,(AL$10=$F$103+$F144)*INDEX($AA$104:AL$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F144+LookForwardPeriods),0,(AM$10=$F$103+$F144)*INDEX($AA$104:AM$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F144+LookForwardPeriods),0,(AN$10=$F$103+$F144)*INDEX($AA$104:AN$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F144+LookForwardPeriods),0,(AO$10=$F$103+$F144)*INDEX($AA$104:AO$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F144+LookForwardPeriods),0,(AP$10=$F$103+$F144)*INDEX($AA$104:AP$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F144+LookForwardPeriods),0,(AQ$10=$F$103+$F144)*INDEX($AA$104:AQ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F144+LookForwardPeriods),0,(AR$10=$F$103+$F144)*INDEX($AA$104:AR$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F144+LookForwardPeriods),0,(AS$10=$F$103+$F144)*INDEX($AA$104:AS$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F144+LookForwardPeriods),0,(AT$10=$F$103+$F144)*INDEX($AA$104:AT$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F144+LookForwardPeriods),0,(AU$10=$F$103+$F144)*INDEX($AA$104:AU$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F144+LookForwardPeriods),0,(AV$10=$F$103+$F144)*INDEX($AA$104:AV$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F144+LookForwardPeriods),0,(AW$10=$F$103+$F144)*INDEX($AA$104:AW$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F144+LookForwardPeriods),0,(AX$10=$F$103+$F144)*INDEX($AA$104:AX$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F144+LookForwardPeriods),0,(AY$10=$F$103+$F144)*INDEX($AA$104:AY$104,$F144)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F144+LookForwardPeriods),0,(AZ$10=$F$103+$F144)*INDEX($AA$104:AZ$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F144+LookForwardPeriods),0,(BA$10=$F$103+$F144)*INDEX($AA$104:BA$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F144+LookForwardPeriods),0,(BB$10=$F$103+$F144)*INDEX($AA$104:BB$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F144+LookForwardPeriods),0,(BC$10=$F$103+$F144)*INDEX($AA$104:BC$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F144+LookForwardPeriods),0,(BD$10=$F$103+$F144)*INDEX($AA$104:BD$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F144+LookForwardPeriods),0,(BE$10=$F$103+$F144)*INDEX($AA$104:BE$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F144+LookForwardPeriods),0,(BF$10=$F$103+$F144)*INDEX($AA$104:BF$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F144+LookForwardPeriods),0,(BG$10=$F$103+$F144)*INDEX($AA$104:BG$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F144+LookForwardPeriods),0,(BH$10=$F$103+$F144)*INDEX($AA$104:BH$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F144+LookForwardPeriods),0,(BI$10=$F$103+$F144)*INDEX($AA$104:BI$104,$F144)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F144+LookForwardPeriods),0,(BJ$10=$F$103+$F144)*INDEX($AA$104:BJ$104,$F144)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 2",{"$f":" F144+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F145+LookForwardPeriods),0,(AA$10=$F$103+$F145)*INDEX($AA$104:AA$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F145+LookForwardPeriods),0,(AB$10=$F$103+$F145)*INDEX($AA$104:AB$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F145+LookForwardPeriods),0,(AC$10=$F$103+$F145)*INDEX($AA$104:AC$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F145+LookForwardPeriods),0,(AD$10=$F$103+$F145)*INDEX($AA$104:AD$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F145+LookForwardPeriods),0,(AE$10=$F$103+$F145)*INDEX($AA$104:AE$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F145+LookForwardPeriods),0,(AF$10=$F$103+$F145)*INDEX($AA$104:AF$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F145+LookForwardPeriods),0,(AG$10=$F$103+$F145)*INDEX($AA$104:AG$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F145+LookForwardPeriods),0,(AH$10=$F$103+$F145)*INDEX($AA$104:AH$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F145+LookForwardPeriods),0,(AI$10=$F$103+$F145)*INDEX($AA$104:AI$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F145+LookForwardPeriods),0,(AJ$10=$F$103+$F145)*INDEX($AA$104:AJ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F145+LookForwardPeriods),0,(AK$10=$F$103+$F145)*INDEX($AA$104:AK$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F145+LookForwardPeriods),0,(AL$10=$F$103+$F145)*INDEX($AA$104:AL$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F145+LookForwardPeriods),0,(AM$10=$F$103+$F145)*INDEX($AA$104:AM$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F145+LookForwardPeriods),0,(AN$10=$F$103+$F145)*INDEX($AA$104:AN$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F145+LookForwardPeriods),0,(AO$10=$F$103+$F145)*INDEX($AA$104:AO$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F145+LookForwardPeriods),0,(AP$10=$F$103+$F145)*INDEX($AA$104:AP$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F145+LookForwardPeriods),0,(AQ$10=$F$103+$F145)*INDEX($AA$104:AQ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F145+LookForwardPeriods),0,(AR$10=$F$103+$F145)*INDEX($AA$104:AR$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F145+LookForwardPeriods),0,(AS$10=$F$103+$F145)*INDEX($AA$104:AS$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F145+LookForwardPeriods),0,(AT$10=$F$103+$F145)*INDEX($AA$104:AT$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F145+LookForwardPeriods),0,(AU$10=$F$103+$F145)*INDEX($AA$104:AU$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F145+LookForwardPeriods),0,(AV$10=$F$103+$F145)*INDEX($AA$104:AV$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F145+LookForwardPeriods),0,(AW$10=$F$103+$F145)*INDEX($AA$104:AW$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F145+LookForwardPeriods),0,(AX$10=$F$103+$F145)*INDEX($AA$104:AX$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F145+LookForwardPeriods),0,(AY$10=$F$103+$F145)*INDEX($AA$104:AY$104,$F145)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F145+LookForwardPeriods),0,(AZ$10=$F$103+$F145)*INDEX($AA$104:AZ$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F145+LookForwardPeriods),0,(BA$10=$F$103+$F145)*INDEX($AA$104:BA$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F145+LookForwardPeriods),0,(BB$10=$F$103+$F145)*INDEX($AA$104:BB$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F145+LookForwardPeriods),0,(BC$10=$F$103+$F145)*INDEX($AA$104:BC$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F145+LookForwardPeriods),0,(BD$10=$F$103+$F145)*INDEX($AA$104:BD$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F145+LookForwardPeriods),0,(BE$10=$F$103+$F145)*INDEX($AA$104:BE$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F145+LookForwardPeriods),0,(BF$10=$F$103+$F145)*INDEX($AA$104:BF$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F145+LookForwardPeriods),0,(BG$10=$F$103+$F145)*INDEX($AA$104:BG$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F145+LookForwardPeriods),0,(BH$10=$F$103+$F145)*INDEX($AA$104:BH$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F145+LookForwardPeriods),0,(BI$10=$F$103+$F145)*INDEX($AA$104:BI$104,$F145)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F145+LookForwardPeriods),0,(BJ$10=$F$103+$F145)*INDEX($AA$104:BJ$104,$F145)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F146+LookForwardPeriods),0,(AA$10=$F$103+$F146)*INDEX($AA$104:AA$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F146+LookForwardPeriods),0,(AB$10=$F$103+$F146)*INDEX($AA$104:AB$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F146+LookForwardPeriods),0,(AC$10=$F$103+$F146)*INDEX($AA$104:AC$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F146+LookForwardPeriods),0,(AD$10=$F$103+$F146)*INDEX($AA$104:AD$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F146+LookForwardPeriods),0,(AE$10=$F$103+$F146)*INDEX($AA$104:AE$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F146+LookForwardPeriods),0,(AF$10=$F$103+$F146)*INDEX($AA$104:AF$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F146+LookForwardPeriods),0,(AG$10=$F$103+$F146)*INDEX($AA$104:AG$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F146+LookForwardPeriods),0,(AH$10=$F$103+$F146)*INDEX($AA$104:AH$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F146+LookForwardPeriods),0,(AI$10=$F$103+$F146)*INDEX($AA$104:AI$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F146+LookForwardPeriods),0,(AJ$10=$F$103+$F146)*INDEX($AA$104:AJ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F146+LookForwardPeriods),0,(AK$10=$F$103+$F146)*INDEX($AA$104:AK$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F146+LookForwardPeriods),0,(AL$10=$F$103+$F146)*INDEX($AA$104:AL$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F146+LookForwardPeriods),0,(AM$10=$F$103+$F146)*INDEX($AA$104:AM$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F146+LookForwardPeriods),0,(AN$10=$F$103+$F146)*INDEX($AA$104:AN$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F146+LookForwardPeriods),0,(AO$10=$F$103+$F146)*INDEX($AA$104:AO$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F146+LookForwardPeriods),0,(AP$10=$F$103+$F146)*INDEX($AA$104:AP$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F146+LookForwardPeriods),0,(AQ$10=$F$103+$F146)*INDEX($AA$104:AQ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F146+LookForwardPeriods),0,(AR$10=$F$103+$F146)*INDEX($AA$104:AR$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F146+LookForwardPeriods),0,(AS$10=$F$103+$F146)*INDEX($AA$104:AS$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F146+LookForwardPeriods),0,(AT$10=$F$103+$F146)*INDEX($AA$104:AT$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F146+LookForwardPeriods),0,(AU$10=$F$103+$F146)*INDEX($AA$104:AU$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F146+LookForwardPeriods),0,(AV$10=$F$103+$F146)*INDEX($AA$104:AV$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F146+LookForwardPeriods),0,(AW$10=$F$103+$F146)*INDEX($AA$104:AW$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F146+LookForwardPeriods),0,(AX$10=$F$103+$F146)*INDEX($AA$104:AX$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F146+LookForwardPeriods),0,(AY$10=$F$103+$F146)*INDEX($AA$104:AY$104,$F146)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F146+LookForwardPeriods),0,(AZ$10=$F$103+$F146)*INDEX($AA$104:AZ$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F146+LookForwardPeriods),0,(BA$10=$F$103+$F146)*INDEX($AA$104:BA$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F146+LookForwardPeriods),0,(BB$10=$F$103+$F146)*INDEX($AA$104:BB$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F146+LookForwardPeriods),0,(BC$10=$F$103+$F146)*INDEX($AA$104:BC$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F146+LookForwardPeriods),0,(BD$10=$F$103+$F146)*INDEX($AA$104:BD$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F146+LookForwardPeriods),0,(BE$10=$F$103+$F146)*INDEX($AA$104:BE$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F146+LookForwardPeriods),0,(BF$10=$F$103+$F146)*INDEX($AA$104:BF$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F146+LookForwardPeriods),0,(BG$10=$F$103+$F146)*INDEX($AA$104:BG$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F146+LookForwardPeriods),0,(BH$10=$F$103+$F146)*INDEX($AA$104:BH$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F146+LookForwardPeriods),0,(BI$10=$F$103+$F146)*INDEX($AA$104:BI$104,$F146)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F146+LookForwardPeriods),0,(BJ$10=$F$103+$F146)*INDEX($AA$104:BJ$104,$F146)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F147+LookForwardPeriods),0,(AA$10=$F$103+$F147)*INDEX($AA$104:AA$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F147+LookForwardPeriods),0,(AB$10=$F$103+$F147)*INDEX($AA$104:AB$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F147+LookForwardPeriods),0,(AC$10=$F$103+$F147)*INDEX($AA$104:AC$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F147+LookForwardPeriods),0,(AD$10=$F$103+$F147)*INDEX($AA$104:AD$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F147+LookForwardPeriods),0,(AE$10=$F$103+$F147)*INDEX($AA$104:AE$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F147+LookForwardPeriods),0,(AF$10=$F$103+$F147)*INDEX($AA$104:AF$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F147+LookForwardPeriods),0,(AG$10=$F$103+$F147)*INDEX($AA$104:AG$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F147+LookForwardPeriods),0,(AH$10=$F$103+$F147)*INDEX($AA$104:AH$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F147+LookForwardPeriods),0,(AI$10=$F$103+$F147)*INDEX($AA$104:AI$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F147+LookForwardPeriods),0,(AJ$10=$F$103+$F147)*INDEX($AA$104:AJ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F147+LookForwardPeriods),0,(AK$10=$F$103+$F147)*INDEX($AA$104:AK$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F147+LookForwardPeriods),0,(AL$10=$F$103+$F147)*INDEX($AA$104:AL$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F147+LookForwardPeriods),0,(AM$10=$F$103+$F147)*INDEX($AA$104:AM$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F147+LookForwardPeriods),0,(AN$10=$F$103+$F147)*INDEX($AA$104:AN$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F147+LookForwardPeriods),0,(AO$10=$F$103+$F147)*INDEX($AA$104:AO$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F147+LookForwardPeriods),0,(AP$10=$F$103+$F147)*INDEX($AA$104:AP$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F147+LookForwardPeriods),0,(AQ$10=$F$103+$F147)*INDEX($AA$104:AQ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F147+LookForwardPeriods),0,(AR$10=$F$103+$F147)*INDEX($AA$104:AR$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F147+LookForwardPeriods),0,(AS$10=$F$103+$F147)*INDEX($AA$104:AS$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F147+LookForwardPeriods),0,(AT$10=$F$103+$F147)*INDEX($AA$104:AT$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F147+LookForwardPeriods),0,(AU$10=$F$103+$F147)*INDEX($AA$104:AU$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F147+LookForwardPeriods),0,(AV$10=$F$103+$F147)*INDEX($AA$104:AV$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F147+LookForwardPeriods),0,(AW$10=$F$103+$F147)*INDEX($AA$104:AW$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F147+LookForwardPeriods),0,(AX$10=$F$103+$F147)*INDEX($AA$104:AX$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F147+LookForwardPeriods),0,(AY$10=$F$103+$F147)*INDEX($AA$104:AY$104,$F147)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F147+LookForwardPeriods),0,(AZ$10=$F$103+$F147)*INDEX($AA$104:AZ$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F147+LookForwardPeriods),0,(BA$10=$F$103+$F147)*INDEX($AA$104:BA$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F147+LookForwardPeriods),0,(BB$10=$F$103+$F147)*INDEX($AA$104:BB$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F147+LookForwardPeriods),0,(BC$10=$F$103+$F147)*INDEX($AA$104:BC$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F147+LookForwardPeriods),0,(BD$10=$F$103+$F147)*INDEX($AA$104:BD$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F147+LookForwardPeriods),0,(BE$10=$F$103+$F147)*INDEX($AA$104:BE$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F147+LookForwardPeriods),0,(BF$10=$F$103+$F147)*INDEX($AA$104:BF$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F147+LookForwardPeriods),0,(BG$10=$F$103+$F147)*INDEX($AA$104:BG$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F147+LookForwardPeriods),0,(BH$10=$F$103+$F147)*INDEX($AA$104:BH$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F147+LookForwardPeriods),0,(BI$10=$F$103+$F147)*INDEX($AA$104:BI$104,$F147)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F147+LookForwardPeriods),0,(BJ$10=$F$103+$F147)*INDEX($AA$104:BJ$104,$F147)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F148+LookForwardPeriods),0,(AA$10=$F$103+$F148)*INDEX($AA$104:AA$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F148+LookForwardPeriods),0,(AB$10=$F$103+$F148)*INDEX($AA$104:AB$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F148+LookForwardPeriods),0,(AC$10=$F$103+$F148)*INDEX($AA$104:AC$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F148+LookForwardPeriods),0,(AD$10=$F$103+$F148)*INDEX($AA$104:AD$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F148+LookForwardPeriods),0,(AE$10=$F$103+$F148)*INDEX($AA$104:AE$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F148+LookForwardPeriods),0,(AF$10=$F$103+$F148)*INDEX($AA$104:AF$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F148+LookForwardPeriods),0,(AG$10=$F$103+$F148)*INDEX($AA$104:AG$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F148+LookForwardPeriods),0,(AH$10=$F$103+$F148)*INDEX($AA$104:AH$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F148+LookForwardPeriods),0,(AI$10=$F$103+$F148)*INDEX($AA$104:AI$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F148+LookForwardPeriods),0,(AJ$10=$F$103+$F148)*INDEX($AA$104:AJ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F148+LookForwardPeriods),0,(AK$10=$F$103+$F148)*INDEX($AA$104:AK$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F148+LookForwardPeriods),0,(AL$10=$F$103+$F148)*INDEX($AA$104:AL$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F148+LookForwardPeriods),0,(AM$10=$F$103+$F148)*INDEX($AA$104:AM$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F148+LookForwardPeriods),0,(AN$10=$F$103+$F148)*INDEX($AA$104:AN$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F148+LookForwardPeriods),0,(AO$10=$F$103+$F148)*INDEX($AA$104:AO$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F148+LookForwardPeriods),0,(AP$10=$F$103+$F148)*INDEX($AA$104:AP$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F148+LookForwardPeriods),0,(AQ$10=$F$103+$F148)*INDEX($AA$104:AQ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F148+LookForwardPeriods),0,(AR$10=$F$103+$F148)*INDEX($AA$104:AR$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F148+LookForwardPeriods),0,(AS$10=$F$103+$F148)*INDEX($AA$104:AS$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F148+LookForwardPeriods),0,(AT$10=$F$103+$F148)*INDEX($AA$104:AT$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F148+LookForwardPeriods),0,(AU$10=$F$103+$F148)*INDEX($AA$104:AU$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F148+LookForwardPeriods),0,(AV$10=$F$103+$F148)*INDEX($AA$104:AV$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F148+LookForwardPeriods),0,(AW$10=$F$103+$F148)*INDEX($AA$104:AW$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F148+LookForwardPeriods),0,(AX$10=$F$103+$F148)*INDEX($AA$104:AX$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F148+LookForwardPeriods),0,(AY$10=$F$103+$F148)*INDEX($AA$104:AY$104,$F148)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F148+LookForwardPeriods),0,(AZ$10=$F$103+$F148)*INDEX($AA$104:AZ$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F148+LookForwardPeriods),0,(BA$10=$F$103+$F148)*INDEX($AA$104:BA$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F148+LookForwardPeriods),0,(BB$10=$F$103+$F148)*INDEX($AA$104:BB$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F148+LookForwardPeriods),0,(BC$10=$F$103+$F148)*INDEX($AA$104:BC$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F148+LookForwardPeriods),0,(BD$10=$F$103+$F148)*INDEX($AA$104:BD$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F148+LookForwardPeriods),0,(BE$10=$F$103+$F148)*INDEX($AA$104:BE$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F148+LookForwardPeriods),0,(BF$10=$F$103+$F148)*INDEX($AA$104:BF$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F148+LookForwardPeriods),0,(BG$10=$F$103+$F148)*INDEX($AA$104:BG$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F148+LookForwardPeriods),0,(BH$10=$F$103+$F148)*INDEX($AA$104:BH$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F148+LookForwardPeriods),0,(BI$10=$F$103+$F148)*INDEX($AA$104:BI$104,$F148)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F148+LookForwardPeriods),0,(BJ$10=$F$103+$F148)*INDEX($AA$104:BJ$104,$F148)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F149+LookForwardPeriods),0,(AA$10=$F$103+$F149)*INDEX($AA$104:AA$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F149+LookForwardPeriods),0,(AB$10=$F$103+$F149)*INDEX($AA$104:AB$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F149+LookForwardPeriods),0,(AC$10=$F$103+$F149)*INDEX($AA$104:AC$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F149+LookForwardPeriods),0,(AD$10=$F$103+$F149)*INDEX($AA$104:AD$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F149+LookForwardPeriods),0,(AE$10=$F$103+$F149)*INDEX($AA$104:AE$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F149+LookForwardPeriods),0,(AF$10=$F$103+$F149)*INDEX($AA$104:AF$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F149+LookForwardPeriods),0,(AG$10=$F$103+$F149)*INDEX($AA$104:AG$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F149+LookForwardPeriods),0,(AH$10=$F$103+$F149)*INDEX($AA$104:AH$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F149+LookForwardPeriods),0,(AI$10=$F$103+$F149)*INDEX($AA$104:AI$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F149+LookForwardPeriods),0,(AJ$10=$F$103+$F149)*INDEX($AA$104:AJ$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F149+LookForwardPeriods),0,(AK$10=$F$103+$F149)*INDEX($AA$104:AK$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F149+LookForwardPeriods),0,(AL$10=$F$103+$F149)*INDEX($AA$104:AL$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F149+LookForwardPeriods),0,(AM$10=$F$103+$F149)*INDEX($AA$104:AM$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F149+LookForwardPeriods),0,(AN$10=$F$103+$F149)*INDEX($AA$104:AN$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F149+LookForwardPeriods),0,(AO$10=$F$103+$F149)*INDEX($AA$104:AO$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F149+LookForwardPeriods),0,(AP$10=$F$103+$F149)*INDEX($AA$104:AP$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F149+LookForwardPeriods),0,(AQ$10=$F$103+$F149)*INDEX($AA$104:AQ$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F149+LookForwardPeriods),0,(AR$10=$F$103+$F149)*INDEX($AA$104:AR$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F149+LookForwardPeriods),0,(AS$10=$F$103+$F149)*INDEX($AA$104:AS$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F149+LookForwardPeriods),0,(AT$10=$F$103+$F149)*INDEX($AA$104:AT$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F149+LookForwardPeriods),0,(AU$10=$F$103+$F149)*INDEX($AA$104:AU$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F149+LookForwardPeriods),0,(AV$10=$F$103+$F149)*INDEX($AA$104:AV$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F149+LookForwardPeriods),0,(AW$10=$F$103+$F149)*INDEX($AA$104:AW$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F149+LookForwardPeriods),0,(AX$10=$F$103+$F149)*INDEX($AA$104:AX$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F149+LookForwardPeriods),0,(AY$10=$F$103+$F149)*INDEX($AA$104:AY$104,$F149)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F149+LookForwardPeriods),0,(AZ$10=$F$103+$F149)*INDEX($AA$104:AZ$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F149+LookForwardPeriods),0,(BA$10=$F$103+$F149)*INDEX($AA$104:BA$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F149+LookForwardPeriods),0,(BB$10=$F$103+$F149)*INDEX($AA$104:BB$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F149+LookForwardPeriods),0,(BC$10=$F$103+$F149)*INDEX($AA$104:BC$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F149+LookForwardPeriods),0,(BD$10=$F$103+$F149)*INDEX($AA$104:BD$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F149+LookForwardPeriods),0,(BE$10=$F$103+$F149)*INDEX($AA$104:BE$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F149+LookForwardPeriods),0,(BF$10=$F$103+$F149)*INDEX($AA$104:BF$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F149+LookForwardPeriods),0,(BG$10=$F$103+$F149)*INDEX($AA$104:BG$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F149+LookForwardPeriods),0,(BH$10=$F$103+$F149)*INDEX($AA$104:BH$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F149+LookForwardPeriods),0,(BI$10=$F$103+$F149)*INDEX($AA$104:BI$104,$F149)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F149+LookForwardPeriods),0,(BJ$10=$F$103+$F149)*INDEX($AA$104:BJ$104,$F149)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F150+LookForwardPeriods),0,(AA$10=$F$103+$F150)*INDEX($AA$104:AA$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F150+LookForwardPeriods),0,(AB$10=$F$103+$F150)*INDEX($AA$104:AB$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F150+LookForwardPeriods),0,(AC$10=$F$103+$F150)*INDEX($AA$104:AC$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F150+LookForwardPeriods),0,(AD$10=$F$103+$F150)*INDEX($AA$104:AD$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F150+LookForwardPeriods),0,(AE$10=$F$103+$F150)*INDEX($AA$104:AE$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F150+LookForwardPeriods),0,(AF$10=$F$103+$F150)*INDEX($AA$104:AF$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F150+LookForwardPeriods),0,(AG$10=$F$103+$F150)*INDEX($AA$104:AG$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F150+LookForwardPeriods),0,(AH$10=$F$103+$F150)*INDEX($AA$104:AH$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F150+LookForwardPeriods),0,(AI$10=$F$103+$F150)*INDEX($AA$104:AI$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F150+LookForwardPeriods),0,(AJ$10=$F$103+$F150)*INDEX($AA$104:AJ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F150+LookForwardPeriods),0,(AK$10=$F$103+$F150)*INDEX($AA$104:AK$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F150+LookForwardPeriods),0,(AL$10=$F$103+$F150)*INDEX($AA$104:AL$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F150+LookForwardPeriods),0,(AM$10=$F$103+$F150)*INDEX($AA$104:AM$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F150+LookForwardPeriods),0,(AN$10=$F$103+$F150)*INDEX($AA$104:AN$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F150+LookForwardPeriods),0,(AO$10=$F$103+$F150)*INDEX($AA$104:AO$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F150+LookForwardPeriods),0,(AP$10=$F$103+$F150)*INDEX($AA$104:AP$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F150+LookForwardPeriods),0,(AQ$10=$F$103+$F150)*INDEX($AA$104:AQ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F150+LookForwardPeriods),0,(AR$10=$F$103+$F150)*INDEX($AA$104:AR$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F150+LookForwardPeriods),0,(AS$10=$F$103+$F150)*INDEX($AA$104:AS$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F150+LookForwardPeriods),0,(AT$10=$F$103+$F150)*INDEX($AA$104:AT$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F150+LookForwardPeriods),0,(AU$10=$F$103+$F150)*INDEX($AA$104:AU$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F150+LookForwardPeriods),0,(AV$10=$F$103+$F150)*INDEX($AA$104:AV$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F150+LookForwardPeriods),0,(AW$10=$F$103+$F150)*INDEX($AA$104:AW$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F150+LookForwardPeriods),0,(AX$10=$F$103+$F150)*INDEX($AA$104:AX$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F150+LookForwardPeriods),0,(AY$10=$F$103+$F150)*INDEX($AA$104:AY$104,$F150)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F150+LookForwardPeriods),0,(AZ$10=$F$103+$F150)*INDEX($AA$104:AZ$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F150+LookForwardPeriods),0,(BA$10=$F$103+$F150)*INDEX($AA$104:BA$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F150+LookForwardPeriods),0,(BB$10=$F$103+$F150)*INDEX($AA$104:BB$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F150+LookForwardPeriods),0,(BC$10=$F$103+$F150)*INDEX($AA$104:BC$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F150+LookForwardPeriods),0,(BD$10=$F$103+$F150)*INDEX($AA$104:BD$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F150+LookForwardPeriods),0,(BE$10=$F$103+$F150)*INDEX($AA$104:BE$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F150+LookForwardPeriods),0,(BF$10=$F$103+$F150)*INDEX($AA$104:BF$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F150+LookForwardPeriods),0,(BG$10=$F$103+$F150)*INDEX($AA$104:BG$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F150+LookForwardPeriods),0,(BH$10=$F$103+$F150)*INDEX($AA$104:BH$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F150+LookForwardPeriods),0,(BI$10=$F$103+$F150)*INDEX($AA$104:BI$104,$F150)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F150+LookForwardPeriods),0,(BJ$10=$F$103+$F150)*INDEX($AA$104:BJ$104,$F150)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F151+LookForwardPeriods),0,(AA$10=$F$103+$F151)*INDEX($AA$104:AA$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F151+LookForwardPeriods),0,(AB$10=$F$103+$F151)*INDEX($AA$104:AB$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F151+LookForwardPeriods),0,(AC$10=$F$103+$F151)*INDEX($AA$104:AC$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F151+LookForwardPeriods),0,(AD$10=$F$103+$F151)*INDEX($AA$104:AD$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F151+LookForwardPeriods),0,(AE$10=$F$103+$F151)*INDEX($AA$104:AE$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F151+LookForwardPeriods),0,(AF$10=$F$103+$F151)*INDEX($AA$104:AF$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F151+LookForwardPeriods),0,(AG$10=$F$103+$F151)*INDEX($AA$104:AG$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F151+LookForwardPeriods),0,(AH$10=$F$103+$F151)*INDEX($AA$104:AH$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F151+LookForwardPeriods),0,(AI$10=$F$103+$F151)*INDEX($AA$104:AI$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F151+LookForwardPeriods),0,(AJ$10=$F$103+$F151)*INDEX($AA$104:AJ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F151+LookForwardPeriods),0,(AK$10=$F$103+$F151)*INDEX($AA$104:AK$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F151+LookForwardPeriods),0,(AL$10=$F$103+$F151)*INDEX($AA$104:AL$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F151+LookForwardPeriods),0,(AM$10=$F$103+$F151)*INDEX($AA$104:AM$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F151+LookForwardPeriods),0,(AN$10=$F$103+$F151)*INDEX($AA$104:AN$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F151+LookForwardPeriods),0,(AO$10=$F$103+$F151)*INDEX($AA$104:AO$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F151+LookForwardPeriods),0,(AP$10=$F$103+$F151)*INDEX($AA$104:AP$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F151+LookForwardPeriods),0,(AQ$10=$F$103+$F151)*INDEX($AA$104:AQ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F151+LookForwardPeriods),0,(AR$10=$F$103+$F151)*INDEX($AA$104:AR$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F151+LookForwardPeriods),0,(AS$10=$F$103+$F151)*INDEX($AA$104:AS$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F151+LookForwardPeriods),0,(AT$10=$F$103+$F151)*INDEX($AA$104:AT$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F151+LookForwardPeriods),0,(AU$10=$F$103+$F151)*INDEX($AA$104:AU$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F151+LookForwardPeriods),0,(AV$10=$F$103+$F151)*INDEX($AA$104:AV$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F151+LookForwardPeriods),0,(AW$10=$F$103+$F151)*INDEX($AA$104:AW$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F151+LookForwardPeriods),0,(AX$10=$F$103+$F151)*INDEX($AA$104:AX$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F151+LookForwardPeriods),0,(AY$10=$F$103+$F151)*INDEX($AA$104:AY$104,$F151)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F151+LookForwardPeriods),0,(AZ$10=$F$103+$F151)*INDEX($AA$104:AZ$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F151+LookForwardPeriods),0,(BA$10=$F$103+$F151)*INDEX($AA$104:BA$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F151+LookForwardPeriods),0,(BB$10=$F$103+$F151)*INDEX($AA$104:BB$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F151+LookForwardPeriods),0,(BC$10=$F$103+$F151)*INDEX($AA$104:BC$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F151+LookForwardPeriods),0,(BD$10=$F$103+$F151)*INDEX($AA$104:BD$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F151+LookForwardPeriods),0,(BE$10=$F$103+$F151)*INDEX($AA$104:BE$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F151+LookForwardPeriods),0,(BF$10=$F$103+$F151)*INDEX($AA$104:BF$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F151+LookForwardPeriods),0,(BG$10=$F$103+$F151)*INDEX($AA$104:BG$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F151+LookForwardPeriods),0,(BH$10=$F$103+$F151)*INDEX($AA$104:BH$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F151+LookForwardPeriods),0,(BI$10=$F$103+$F151)*INDEX($AA$104:BI$104,$F151)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F151+LookForwardPeriods),0,(BJ$10=$F$103+$F151)*INDEX($AA$104:BJ$104,$F151)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F152+LookForwardPeriods),0,(AA$10=$F$103+$F152)*INDEX($AA$104:AA$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F152+LookForwardPeriods),0,(AB$10=$F$103+$F152)*INDEX($AA$104:AB$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F152+LookForwardPeriods),0,(AC$10=$F$103+$F152)*INDEX($AA$104:AC$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F152+LookForwardPeriods),0,(AD$10=$F$103+$F152)*INDEX($AA$104:AD$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F152+LookForwardPeriods),0,(AE$10=$F$103+$F152)*INDEX($AA$104:AE$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F152+LookForwardPeriods),0,(AF$10=$F$103+$F152)*INDEX($AA$104:AF$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F152+LookForwardPeriods),0,(AG$10=$F$103+$F152)*INDEX($AA$104:AG$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F152+LookForwardPeriods),0,(AH$10=$F$103+$F152)*INDEX($AA$104:AH$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F152+LookForwardPeriods),0,(AI$10=$F$103+$F152)*INDEX($AA$104:AI$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F152+LookForwardPeriods),0,(AJ$10=$F$103+$F152)*INDEX($AA$104:AJ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F152+LookForwardPeriods),0,(AK$10=$F$103+$F152)*INDEX($AA$104:AK$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F152+LookForwardPeriods),0,(AL$10=$F$103+$F152)*INDEX($AA$104:AL$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F152+LookForwardPeriods),0,(AM$10=$F$103+$F152)*INDEX($AA$104:AM$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F152+LookForwardPeriods),0,(AN$10=$F$103+$F152)*INDEX($AA$104:AN$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F152+LookForwardPeriods),0,(AO$10=$F$103+$F152)*INDEX($AA$104:AO$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F152+LookForwardPeriods),0,(AP$10=$F$103+$F152)*INDEX($AA$104:AP$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F152+LookForwardPeriods),0,(AQ$10=$F$103+$F152)*INDEX($AA$104:AQ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F152+LookForwardPeriods),0,(AR$10=$F$103+$F152)*INDEX($AA$104:AR$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F152+LookForwardPeriods),0,(AS$10=$F$103+$F152)*INDEX($AA$104:AS$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F152+LookForwardPeriods),0,(AT$10=$F$103+$F152)*INDEX($AA$104:AT$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F152+LookForwardPeriods),0,(AU$10=$F$103+$F152)*INDEX($AA$104:AU$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F152+LookForwardPeriods),0,(AV$10=$F$103+$F152)*INDEX($AA$104:AV$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F152+LookForwardPeriods),0,(AW$10=$F$103+$F152)*INDEX($AA$104:AW$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F152+LookForwardPeriods),0,(AX$10=$F$103+$F152)*INDEX($AA$104:AX$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F152+LookForwardPeriods),0,(AY$10=$F$103+$F152)*INDEX($AA$104:AY$104,$F152)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F152+LookForwardPeriods),0,(AZ$10=$F$103+$F152)*INDEX($AA$104:AZ$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F152+LookForwardPeriods),0,(BA$10=$F$103+$F152)*INDEX($AA$104:BA$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F152+LookForwardPeriods),0,(BB$10=$F$103+$F152)*INDEX($AA$104:BB$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F152+LookForwardPeriods),0,(BC$10=$F$103+$F152)*INDEX($AA$104:BC$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F152+LookForwardPeriods),0,(BD$10=$F$103+$F152)*INDEX($AA$104:BD$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F152+LookForwardPeriods),0,(BE$10=$F$103+$F152)*INDEX($AA$104:BE$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F152+LookForwardPeriods),0,(BF$10=$F$103+$F152)*INDEX($AA$104:BF$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F152+LookForwardPeriods),0,(BG$10=$F$103+$F152)*INDEX($AA$104:BG$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F152+LookForwardPeriods),0,(BH$10=$F$103+$F152)*INDEX($AA$104:BH$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F152+LookForwardPeriods),0,(BI$10=$F$103+$F152)*INDEX($AA$104:BI$104,$F152)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F152+LookForwardPeriods),0,(BJ$10=$F$103+$F152)*INDEX($AA$104:BJ$104,$F152)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F153+LookForwardPeriods),0,(AA$10=$F$103+$F153)*INDEX($AA$104:AA$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F153+LookForwardPeriods),0,(AB$10=$F$103+$F153)*INDEX($AA$104:AB$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F153+LookForwardPeriods),0,(AC$10=$F$103+$F153)*INDEX($AA$104:AC$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F153+LookForwardPeriods),0,(AD$10=$F$103+$F153)*INDEX($AA$104:AD$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F153+LookForwardPeriods),0,(AE$10=$F$103+$F153)*INDEX($AA$104:AE$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F153+LookForwardPeriods),0,(AF$10=$F$103+$F153)*INDEX($AA$104:AF$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F153+LookForwardPeriods),0,(AG$10=$F$103+$F153)*INDEX($AA$104:AG$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F153+LookForwardPeriods),0,(AH$10=$F$103+$F153)*INDEX($AA$104:AH$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F153+LookForwardPeriods),0,(AI$10=$F$103+$F153)*INDEX($AA$104:AI$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F153+LookForwardPeriods),0,(AJ$10=$F$103+$F153)*INDEX($AA$104:AJ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F153+LookForwardPeriods),0,(AK$10=$F$103+$F153)*INDEX($AA$104:AK$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F153+LookForwardPeriods),0,(AL$10=$F$103+$F153)*INDEX($AA$104:AL$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F153+LookForwardPeriods),0,(AM$10=$F$103+$F153)*INDEX($AA$104:AM$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F153+LookForwardPeriods),0,(AN$10=$F$103+$F153)*INDEX($AA$104:AN$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F153+LookForwardPeriods),0,(AO$10=$F$103+$F153)*INDEX($AA$104:AO$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F153+LookForwardPeriods),0,(AP$10=$F$103+$F153)*INDEX($AA$104:AP$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F153+LookForwardPeriods),0,(AQ$10=$F$103+$F153)*INDEX($AA$104:AQ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F153+LookForwardPeriods),0,(AR$10=$F$103+$F153)*INDEX($AA$104:AR$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F153+LookForwardPeriods),0,(AS$10=$F$103+$F153)*INDEX($AA$104:AS$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F153+LookForwardPeriods),0,(AT$10=$F$103+$F153)*INDEX($AA$104:AT$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F153+LookForwardPeriods),0,(AU$10=$F$103+$F153)*INDEX($AA$104:AU$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F153+LookForwardPeriods),0,(AV$10=$F$103+$F153)*INDEX($AA$104:AV$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F153+LookForwardPeriods),0,(AW$10=$F$103+$F153)*INDEX($AA$104:AW$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F153+LookForwardPeriods),0,(AX$10=$F$103+$F153)*INDEX($AA$104:AX$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F153+LookForwardPeriods),0,(AY$10=$F$103+$F153)*INDEX($AA$104:AY$104,$F153)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F153+LookForwardPeriods),0,(AZ$10=$F$103+$F153)*INDEX($AA$104:AZ$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F153+LookForwardPeriods),0,(BA$10=$F$103+$F153)*INDEX($AA$104:BA$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F153+LookForwardPeriods),0,(BB$10=$F$103+$F153)*INDEX($AA$104:BB$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F153+LookForwardPeriods),0,(BC$10=$F$103+$F153)*INDEX($AA$104:BC$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F153+LookForwardPeriods),0,(BD$10=$F$103+$F153)*INDEX($AA$104:BD$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F153+LookForwardPeriods),0,(BE$10=$F$103+$F153)*INDEX($AA$104:BE$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F153+LookForwardPeriods),0,(BF$10=$F$103+$F153)*INDEX($AA$104:BF$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F153+LookForwardPeriods),0,(BG$10=$F$103+$F153)*INDEX($AA$104:BG$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F153+LookForwardPeriods),0,(BH$10=$F$103+$F153)*INDEX($AA$104:BH$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F153+LookForwardPeriods),0,(BI$10=$F$103+$F153)*INDEX($AA$104:BI$104,$F153)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F153+LookForwardPeriods),0,(BJ$10=$F$103+$F153)*INDEX($AA$104:BJ$104,$F153)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F154+LookForwardPeriods),0,(AA$10=$F$103+$F154)*INDEX($AA$104:AA$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F154+LookForwardPeriods),0,(AB$10=$F$103+$F154)*INDEX($AA$104:AB$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F154+LookForwardPeriods),0,(AC$10=$F$103+$F154)*INDEX($AA$104:AC$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F154+LookForwardPeriods),0,(AD$10=$F$103+$F154)*INDEX($AA$104:AD$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F154+LookForwardPeriods),0,(AE$10=$F$103+$F154)*INDEX($AA$104:AE$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F154+LookForwardPeriods),0,(AF$10=$F$103+$F154)*INDEX($AA$104:AF$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F154+LookForwardPeriods),0,(AG$10=$F$103+$F154)*INDEX($AA$104:AG$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F154+LookForwardPeriods),0,(AH$10=$F$103+$F154)*INDEX($AA$104:AH$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F154+LookForwardPeriods),0,(AI$10=$F$103+$F154)*INDEX($AA$104:AI$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F154+LookForwardPeriods),0,(AJ$10=$F$103+$F154)*INDEX($AA$104:AJ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F154+LookForwardPeriods),0,(AK$10=$F$103+$F154)*INDEX($AA$104:AK$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F154+LookForwardPeriods),0,(AL$10=$F$103+$F154)*INDEX($AA$104:AL$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F154+LookForwardPeriods),0,(AM$10=$F$103+$F154)*INDEX($AA$104:AM$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F154+LookForwardPeriods),0,(AN$10=$F$103+$F154)*INDEX($AA$104:AN$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F154+LookForwardPeriods),0,(AO$10=$F$103+$F154)*INDEX($AA$104:AO$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F154+LookForwardPeriods),0,(AP$10=$F$103+$F154)*INDEX($AA$104:AP$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F154+LookForwardPeriods),0,(AQ$10=$F$103+$F154)*INDEX($AA$104:AQ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F154+LookForwardPeriods),0,(AR$10=$F$103+$F154)*INDEX($AA$104:AR$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F154+LookForwardPeriods),0,(AS$10=$F$103+$F154)*INDEX($AA$104:AS$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F154+LookForwardPeriods),0,(AT$10=$F$103+$F154)*INDEX($AA$104:AT$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F154+LookForwardPeriods),0,(AU$10=$F$103+$F154)*INDEX($AA$104:AU$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F154+LookForwardPeriods),0,(AV$10=$F$103+$F154)*INDEX($AA$104:AV$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F154+LookForwardPeriods),0,(AW$10=$F$103+$F154)*INDEX($AA$104:AW$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F154+LookForwardPeriods),0,(AX$10=$F$103+$F154)*INDEX($AA$104:AX$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F154+LookForwardPeriods),0,(AY$10=$F$103+$F154)*INDEX($AA$104:AY$104,$F154)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F154+LookForwardPeriods),0,(AZ$10=$F$103+$F154)*INDEX($AA$104:AZ$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F154+LookForwardPeriods),0,(BA$10=$F$103+$F154)*INDEX($AA$104:BA$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F154+LookForwardPeriods),0,(BB$10=$F$103+$F154)*INDEX($AA$104:BB$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F154+LookForwardPeriods),0,(BC$10=$F$103+$F154)*INDEX($AA$104:BC$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F154+LookForwardPeriods),0,(BD$10=$F$103+$F154)*INDEX($AA$104:BD$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F154+LookForwardPeriods),0,(BE$10=$F$103+$F154)*INDEX($AA$104:BE$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F154+LookForwardPeriods),0,(BF$10=$F$103+$F154)*INDEX($AA$104:BF$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F154+LookForwardPeriods),0,(BG$10=$F$103+$F154)*INDEX($AA$104:BG$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F154+LookForwardPeriods),0,(BH$10=$F$103+$F154)*INDEX($AA$104:BH$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F154+LookForwardPeriods),0,(BI$10=$F$103+$F154)*INDEX($AA$104:BI$104,$F154)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F154+LookForwardPeriods),0,(BJ$10=$F$103+$F154)*INDEX($AA$104:BJ$104,$F154)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F155+LookForwardPeriods),0,(AA$10=$F$103+$F155)*INDEX($AA$104:AA$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F155+LookForwardPeriods),0,(AB$10=$F$103+$F155)*INDEX($AA$104:AB$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F155+LookForwardPeriods),0,(AC$10=$F$103+$F155)*INDEX($AA$104:AC$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F155+LookForwardPeriods),0,(AD$10=$F$103+$F155)*INDEX($AA$104:AD$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F155+LookForwardPeriods),0,(AE$10=$F$103+$F155)*INDEX($AA$104:AE$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F155+LookForwardPeriods),0,(AF$10=$F$103+$F155)*INDEX($AA$104:AF$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F155+LookForwardPeriods),0,(AG$10=$F$103+$F155)*INDEX($AA$104:AG$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F155+LookForwardPeriods),0,(AH$10=$F$103+$F155)*INDEX($AA$104:AH$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F155+LookForwardPeriods),0,(AI$10=$F$103+$F155)*INDEX($AA$104:AI$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F155+LookForwardPeriods),0,(AJ$10=$F$103+$F155)*INDEX($AA$104:AJ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F155+LookForwardPeriods),0,(AK$10=$F$103+$F155)*INDEX($AA$104:AK$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F155+LookForwardPeriods),0,(AL$10=$F$103+$F155)*INDEX($AA$104:AL$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F155+LookForwardPeriods),0,(AM$10=$F$103+$F155)*INDEX($AA$104:AM$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F155+LookForwardPeriods),0,(AN$10=$F$103+$F155)*INDEX($AA$104:AN$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F155+LookForwardPeriods),0,(AO$10=$F$103+$F155)*INDEX($AA$104:AO$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F155+LookForwardPeriods),0,(AP$10=$F$103+$F155)*INDEX($AA$104:AP$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F155+LookForwardPeriods),0,(AQ$10=$F$103+$F155)*INDEX($AA$104:AQ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F155+LookForwardPeriods),0,(AR$10=$F$103+$F155)*INDEX($AA$104:AR$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F155+LookForwardPeriods),0,(AS$10=$F$103+$F155)*INDEX($AA$104:AS$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F155+LookForwardPeriods),0,(AT$10=$F$103+$F155)*INDEX($AA$104:AT$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F155+LookForwardPeriods),0,(AU$10=$F$103+$F155)*INDEX($AA$104:AU$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F155+LookForwardPeriods),0,(AV$10=$F$103+$F155)*INDEX($AA$104:AV$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F155+LookForwardPeriods),0,(AW$10=$F$103+$F155)*INDEX($AA$104:AW$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F155+LookForwardPeriods),0,(AX$10=$F$103+$F155)*INDEX($AA$104:AX$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F155+LookForwardPeriods),0,(AY$10=$F$103+$F155)*INDEX($AA$104:AY$104,$F155)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F155+LookForwardPeriods),0,(AZ$10=$F$103+$F155)*INDEX($AA$104:AZ$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F155+LookForwardPeriods),0,(BA$10=$F$103+$F155)*INDEX($AA$104:BA$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F155+LookForwardPeriods),0,(BB$10=$F$103+$F155)*INDEX($AA$104:BB$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F155+LookForwardPeriods),0,(BC$10=$F$103+$F155)*INDEX($AA$104:BC$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F155+LookForwardPeriods),0,(BD$10=$F$103+$F155)*INDEX($AA$104:BD$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F155+LookForwardPeriods),0,(BE$10=$F$103+$F155)*INDEX($AA$104:BE$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F155+LookForwardPeriods),0,(BF$10=$F$103+$F155)*INDEX($AA$104:BF$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F155+LookForwardPeriods),0,(BG$10=$F$103+$F155)*INDEX($AA$104:BG$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F155+LookForwardPeriods),0,(BH$10=$F$103+$F155)*INDEX($AA$104:BH$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F155+LookForwardPeriods),0,(BI$10=$F$103+$F155)*INDEX($AA$104:BI$104,$F155)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F155+LookForwardPeriods),0,(BJ$10=$F$103+$F155)*INDEX($AA$104:BJ$104,$F155)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F156+LookForwardPeriods),0,(AA$10=$F$103+$F156)*INDEX($AA$104:AA$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F156+LookForwardPeriods),0,(AB$10=$F$103+$F156)*INDEX($AA$104:AB$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F156+LookForwardPeriods),0,(AC$10=$F$103+$F156)*INDEX($AA$104:AC$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F156+LookForwardPeriods),0,(AD$10=$F$103+$F156)*INDEX($AA$104:AD$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F156+LookForwardPeriods),0,(AE$10=$F$103+$F156)*INDEX($AA$104:AE$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F156+LookForwardPeriods),0,(AF$10=$F$103+$F156)*INDEX($AA$104:AF$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F156+LookForwardPeriods),0,(AG$10=$F$103+$F156)*INDEX($AA$104:AG$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F156+LookForwardPeriods),0,(AH$10=$F$103+$F156)*INDEX($AA$104:AH$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F156+LookForwardPeriods),0,(AI$10=$F$103+$F156)*INDEX($AA$104:AI$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F156+LookForwardPeriods),0,(AJ$10=$F$103+$F156)*INDEX($AA$104:AJ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F156+LookForwardPeriods),0,(AK$10=$F$103+$F156)*INDEX($AA$104:AK$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F156+LookForwardPeriods),0,(AL$10=$F$103+$F156)*INDEX($AA$104:AL$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F156+LookForwardPeriods),0,(AM$10=$F$103+$F156)*INDEX($AA$104:AM$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F156+LookForwardPeriods),0,(AN$10=$F$103+$F156)*INDEX($AA$104:AN$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F156+LookForwardPeriods),0,(AO$10=$F$103+$F156)*INDEX($AA$104:AO$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F156+LookForwardPeriods),0,(AP$10=$F$103+$F156)*INDEX($AA$104:AP$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F156+LookForwardPeriods),0,(AQ$10=$F$103+$F156)*INDEX($AA$104:AQ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F156+LookForwardPeriods),0,(AR$10=$F$103+$F156)*INDEX($AA$104:AR$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F156+LookForwardPeriods),0,(AS$10=$F$103+$F156)*INDEX($AA$104:AS$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F156+LookForwardPeriods),0,(AT$10=$F$103+$F156)*INDEX($AA$104:AT$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F156+LookForwardPeriods),0,(AU$10=$F$103+$F156)*INDEX($AA$104:AU$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F156+LookForwardPeriods),0,(AV$10=$F$103+$F156)*INDEX($AA$104:AV$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F156+LookForwardPeriods),0,(AW$10=$F$103+$F156)*INDEX($AA$104:AW$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F156+LookForwardPeriods),0,(AX$10=$F$103+$F156)*INDEX($AA$104:AX$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F156+LookForwardPeriods),0,(AY$10=$F$103+$F156)*INDEX($AA$104:AY$104,$F156)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F156+LookForwardPeriods),0,(AZ$10=$F$103+$F156)*INDEX($AA$104:AZ$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F156+LookForwardPeriods),0,(BA$10=$F$103+$F156)*INDEX($AA$104:BA$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F156+LookForwardPeriods),0,(BB$10=$F$103+$F156)*INDEX($AA$104:BB$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F156+LookForwardPeriods),0,(BC$10=$F$103+$F156)*INDEX($AA$104:BC$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F156+LookForwardPeriods),0,(BD$10=$F$103+$F156)*INDEX($AA$104:BD$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F156+LookForwardPeriods),0,(BE$10=$F$103+$F156)*INDEX($AA$104:BE$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F156+LookForwardPeriods),0,(BF$10=$F$103+$F156)*INDEX($AA$104:BF$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F156+LookForwardPeriods),0,(BG$10=$F$103+$F156)*INDEX($AA$104:BG$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F156+LookForwardPeriods),0,(BH$10=$F$103+$F156)*INDEX($AA$104:BH$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F156+LookForwardPeriods),0,(BI$10=$F$103+$F156)*INDEX($AA$104:BI$104,$F156)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F156+LookForwardPeriods),0,(BJ$10=$F$103+$F156)*INDEX($AA$104:BJ$104,$F156)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F157+LookForwardPeriods),0,(AA$10=$F$103+$F157)*INDEX($AA$104:AA$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F157+LookForwardPeriods),0,(AB$10=$F$103+$F157)*INDEX($AA$104:AB$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F157+LookForwardPeriods),0,(AC$10=$F$103+$F157)*INDEX($AA$104:AC$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F157+LookForwardPeriods),0,(AD$10=$F$103+$F157)*INDEX($AA$104:AD$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F157+LookForwardPeriods),0,(AE$10=$F$103+$F157)*INDEX($AA$104:AE$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F157+LookForwardPeriods),0,(AF$10=$F$103+$F157)*INDEX($AA$104:AF$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F157+LookForwardPeriods),0,(AG$10=$F$103+$F157)*INDEX($AA$104:AG$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F157+LookForwardPeriods),0,(AH$10=$F$103+$F157)*INDEX($AA$104:AH$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F157+LookForwardPeriods),0,(AI$10=$F$103+$F157)*INDEX($AA$104:AI$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F157+LookForwardPeriods),0,(AJ$10=$F$103+$F157)*INDEX($AA$104:AJ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F157+LookForwardPeriods),0,(AK$10=$F$103+$F157)*INDEX($AA$104:AK$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F157+LookForwardPeriods),0,(AL$10=$F$103+$F157)*INDEX($AA$104:AL$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F157+LookForwardPeriods),0,(AM$10=$F$103+$F157)*INDEX($AA$104:AM$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F157+LookForwardPeriods),0,(AN$10=$F$103+$F157)*INDEX($AA$104:AN$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F157+LookForwardPeriods),0,(AO$10=$F$103+$F157)*INDEX($AA$104:AO$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F157+LookForwardPeriods),0,(AP$10=$F$103+$F157)*INDEX($AA$104:AP$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F157+LookForwardPeriods),0,(AQ$10=$F$103+$F157)*INDEX($AA$104:AQ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F157+LookForwardPeriods),0,(AR$10=$F$103+$F157)*INDEX($AA$104:AR$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F157+LookForwardPeriods),0,(AS$10=$F$103+$F157)*INDEX($AA$104:AS$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F157+LookForwardPeriods),0,(AT$10=$F$103+$F157)*INDEX($AA$104:AT$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F157+LookForwardPeriods),0,(AU$10=$F$103+$F157)*INDEX($AA$104:AU$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F157+LookForwardPeriods),0,(AV$10=$F$103+$F157)*INDEX($AA$104:AV$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F157+LookForwardPeriods),0,(AW$10=$F$103+$F157)*INDEX($AA$104:AW$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F157+LookForwardPeriods),0,(AX$10=$F$103+$F157)*INDEX($AA$104:AX$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F157+LookForwardPeriods),0,(AY$10=$F$103+$F157)*INDEX($AA$104:AY$104,$F157)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F157+LookForwardPeriods),0,(AZ$10=$F$103+$F157)*INDEX($AA$104:AZ$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F157+LookForwardPeriods),0,(BA$10=$F$103+$F157)*INDEX($AA$104:BA$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F157+LookForwardPeriods),0,(BB$10=$F$103+$F157)*INDEX($AA$104:BB$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F157+LookForwardPeriods),0,(BC$10=$F$103+$F157)*INDEX($AA$104:BC$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F157+LookForwardPeriods),0,(BD$10=$F$103+$F157)*INDEX($AA$104:BD$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F157+LookForwardPeriods),0,(BE$10=$F$103+$F157)*INDEX($AA$104:BE$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F157+LookForwardPeriods),0,(BF$10=$F$103+$F157)*INDEX($AA$104:BF$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F157+LookForwardPeriods),0,(BG$10=$F$103+$F157)*INDEX($AA$104:BG$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F157+LookForwardPeriods),0,(BH$10=$F$103+$F157)*INDEX($AA$104:BH$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F157+LookForwardPeriods),0,(BI$10=$F$103+$F157)*INDEX($AA$104:BI$104,$F157)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F157+LookForwardPeriods),0,(BJ$10=$F$103+$F157)*INDEX($AA$104:BJ$104,$F157)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F158+LookForwardPeriods),0,(AA$10=$F$103+$F158)*INDEX($AA$104:AA$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F158+LookForwardPeriods),0,(AB$10=$F$103+$F158)*INDEX($AA$104:AB$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F158+LookForwardPeriods),0,(AC$10=$F$103+$F158)*INDEX($AA$104:AC$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F158+LookForwardPeriods),0,(AD$10=$F$103+$F158)*INDEX($AA$104:AD$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F158+LookForwardPeriods),0,(AE$10=$F$103+$F158)*INDEX($AA$104:AE$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F158+LookForwardPeriods),0,(AF$10=$F$103+$F158)*INDEX($AA$104:AF$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F158+LookForwardPeriods),0,(AG$10=$F$103+$F158)*INDEX($AA$104:AG$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F158+LookForwardPeriods),0,(AH$10=$F$103+$F158)*INDEX($AA$104:AH$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F158+LookForwardPeriods),0,(AI$10=$F$103+$F158)*INDEX($AA$104:AI$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F158+LookForwardPeriods),0,(AJ$10=$F$103+$F158)*INDEX($AA$104:AJ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F158+LookForwardPeriods),0,(AK$10=$F$103+$F158)*INDEX($AA$104:AK$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F158+LookForwardPeriods),0,(AL$10=$F$103+$F158)*INDEX($AA$104:AL$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F158+LookForwardPeriods),0,(AM$10=$F$103+$F158)*INDEX($AA$104:AM$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F158+LookForwardPeriods),0,(AN$10=$F$103+$F158)*INDEX($AA$104:AN$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F158+LookForwardPeriods),0,(AO$10=$F$103+$F158)*INDEX($AA$104:AO$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F158+LookForwardPeriods),0,(AP$10=$F$103+$F158)*INDEX($AA$104:AP$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F158+LookForwardPeriods),0,(AQ$10=$F$103+$F158)*INDEX($AA$104:AQ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F158+LookForwardPeriods),0,(AR$10=$F$103+$F158)*INDEX($AA$104:AR$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F158+LookForwardPeriods),0,(AS$10=$F$103+$F158)*INDEX($AA$104:AS$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F158+LookForwardPeriods),0,(AT$10=$F$103+$F158)*INDEX($AA$104:AT$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F158+LookForwardPeriods),0,(AU$10=$F$103+$F158)*INDEX($AA$104:AU$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F158+LookForwardPeriods),0,(AV$10=$F$103+$F158)*INDEX($AA$104:AV$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F158+LookForwardPeriods),0,(AW$10=$F$103+$F158)*INDEX($AA$104:AW$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F158+LookForwardPeriods),0,(AX$10=$F$103+$F158)*INDEX($AA$104:AX$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F158+LookForwardPeriods),0,(AY$10=$F$103+$F158)*INDEX($AA$104:AY$104,$F158)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F158+LookForwardPeriods),0,(AZ$10=$F$103+$F158)*INDEX($AA$104:AZ$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F158+LookForwardPeriods),0,(BA$10=$F$103+$F158)*INDEX($AA$104:BA$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F158+LookForwardPeriods),0,(BB$10=$F$103+$F158)*INDEX($AA$104:BB$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F158+LookForwardPeriods),0,(BC$10=$F$103+$F158)*INDEX($AA$104:BC$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F158+LookForwardPeriods),0,(BD$10=$F$103+$F158)*INDEX($AA$104:BD$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F158+LookForwardPeriods),0,(BE$10=$F$103+$F158)*INDEX($AA$104:BE$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F158+LookForwardPeriods),0,(BF$10=$F$103+$F158)*INDEX($AA$104:BF$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F158+LookForwardPeriods),0,(BG$10=$F$103+$F158)*INDEX($AA$104:BG$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F158+LookForwardPeriods),0,(BH$10=$F$103+$F158)*INDEX($AA$104:BH$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F158+LookForwardPeriods),0,(BI$10=$F$103+$F158)*INDEX($AA$104:BI$104,$F158)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F158+LookForwardPeriods),0,(BJ$10=$F$103+$F158)*INDEX($AA$104:BJ$104,$F158)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F159+LookForwardPeriods),0,(AA$10=$F$103+$F159)*INDEX($AA$104:AA$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F159+LookForwardPeriods),0,(AB$10=$F$103+$F159)*INDEX($AA$104:AB$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F159+LookForwardPeriods),0,(AC$10=$F$103+$F159)*INDEX($AA$104:AC$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F159+LookForwardPeriods),0,(AD$10=$F$103+$F159)*INDEX($AA$104:AD$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F159+LookForwardPeriods),0,(AE$10=$F$103+$F159)*INDEX($AA$104:AE$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F159+LookForwardPeriods),0,(AF$10=$F$103+$F159)*INDEX($AA$104:AF$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F159+LookForwardPeriods),0,(AG$10=$F$103+$F159)*INDEX($AA$104:AG$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F159+LookForwardPeriods),0,(AH$10=$F$103+$F159)*INDEX($AA$104:AH$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F159+LookForwardPeriods),0,(AI$10=$F$103+$F159)*INDEX($AA$104:AI$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F159+LookForwardPeriods),0,(AJ$10=$F$103+$F159)*INDEX($AA$104:AJ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F159+LookForwardPeriods),0,(AK$10=$F$103+$F159)*INDEX($AA$104:AK$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F159+LookForwardPeriods),0,(AL$10=$F$103+$F159)*INDEX($AA$104:AL$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F159+LookForwardPeriods),0,(AM$10=$F$103+$F159)*INDEX($AA$104:AM$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F159+LookForwardPeriods),0,(AN$10=$F$103+$F159)*INDEX($AA$104:AN$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F159+LookForwardPeriods),0,(AO$10=$F$103+$F159)*INDEX($AA$104:AO$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F159+LookForwardPeriods),0,(AP$10=$F$103+$F159)*INDEX($AA$104:AP$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F159+LookForwardPeriods),0,(AQ$10=$F$103+$F159)*INDEX($AA$104:AQ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F159+LookForwardPeriods),0,(AR$10=$F$103+$F159)*INDEX($AA$104:AR$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F159+LookForwardPeriods),0,(AS$10=$F$103+$F159)*INDEX($AA$104:AS$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F159+LookForwardPeriods),0,(AT$10=$F$103+$F159)*INDEX($AA$104:AT$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F159+LookForwardPeriods),0,(AU$10=$F$103+$F159)*INDEX($AA$104:AU$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F159+LookForwardPeriods),0,(AV$10=$F$103+$F159)*INDEX($AA$104:AV$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F159+LookForwardPeriods),0,(AW$10=$F$103+$F159)*INDEX($AA$104:AW$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F159+LookForwardPeriods),0,(AX$10=$F$103+$F159)*INDEX($AA$104:AX$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F159+LookForwardPeriods),0,(AY$10=$F$103+$F159)*INDEX($AA$104:AY$104,$F159)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F159+LookForwardPeriods),0,(AZ$10=$F$103+$F159)*INDEX($AA$104:AZ$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F159+LookForwardPeriods),0,(BA$10=$F$103+$F159)*INDEX($AA$104:BA$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F159+LookForwardPeriods),0,(BB$10=$F$103+$F159)*INDEX($AA$104:BB$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F159+LookForwardPeriods),0,(BC$10=$F$103+$F159)*INDEX($AA$104:BC$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F159+LookForwardPeriods),0,(BD$10=$F$103+$F159)*INDEX($AA$104:BD$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F159+LookForwardPeriods),0,(BE$10=$F$103+$F159)*INDEX($AA$104:BE$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F159+LookForwardPeriods),0,(BF$10=$F$103+$F159)*INDEX($AA$104:BF$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F159+LookForwardPeriods),0,(BG$10=$F$103+$F159)*INDEX($AA$104:BG$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F159+LookForwardPeriods),0,(BH$10=$F$103+$F159)*INDEX($AA$104:BH$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F159+LookForwardPeriods),0,(BI$10=$F$103+$F159)*INDEX($AA$104:BI$104,$F159)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F159+LookForwardPeriods),0,(BJ$10=$F$103+$F159)*INDEX($AA$104:BJ$104,$F159)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F160+LookForwardPeriods),0,(AA$10=$F$103+$F160)*INDEX($AA$104:AA$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F160+LookForwardPeriods),0,(AB$10=$F$103+$F160)*INDEX($AA$104:AB$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F160+LookForwardPeriods),0,(AC$10=$F$103+$F160)*INDEX($AA$104:AC$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F160+LookForwardPeriods),0,(AD$10=$F$103+$F160)*INDEX($AA$104:AD$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F160+LookForwardPeriods),0,(AE$10=$F$103+$F160)*INDEX($AA$104:AE$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F160+LookForwardPeriods),0,(AF$10=$F$103+$F160)*INDEX($AA$104:AF$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F160+LookForwardPeriods),0,(AG$10=$F$103+$F160)*INDEX($AA$104:AG$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F160+LookForwardPeriods),0,(AH$10=$F$103+$F160)*INDEX($AA$104:AH$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F160+LookForwardPeriods),0,(AI$10=$F$103+$F160)*INDEX($AA$104:AI$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F160+LookForwardPeriods),0,(AJ$10=$F$103+$F160)*INDEX($AA$104:AJ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F160+LookForwardPeriods),0,(AK$10=$F$103+$F160)*INDEX($AA$104:AK$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F160+LookForwardPeriods),0,(AL$10=$F$103+$F160)*INDEX($AA$104:AL$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F160+LookForwardPeriods),0,(AM$10=$F$103+$F160)*INDEX($AA$104:AM$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F160+LookForwardPeriods),0,(AN$10=$F$103+$F160)*INDEX($AA$104:AN$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F160+LookForwardPeriods),0,(AO$10=$F$103+$F160)*INDEX($AA$104:AO$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F160+LookForwardPeriods),0,(AP$10=$F$103+$F160)*INDEX($AA$104:AP$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F160+LookForwardPeriods),0,(AQ$10=$F$103+$F160)*INDEX($AA$104:AQ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F160+LookForwardPeriods),0,(AR$10=$F$103+$F160)*INDEX($AA$104:AR$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F160+LookForwardPeriods),0,(AS$10=$F$103+$F160)*INDEX($AA$104:AS$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F160+LookForwardPeriods),0,(AT$10=$F$103+$F160)*INDEX($AA$104:AT$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F160+LookForwardPeriods),0,(AU$10=$F$103+$F160)*INDEX($AA$104:AU$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F160+LookForwardPeriods),0,(AV$10=$F$103+$F160)*INDEX($AA$104:AV$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F160+LookForwardPeriods),0,(AW$10=$F$103+$F160)*INDEX($AA$104:AW$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F160+LookForwardPeriods),0,(AX$10=$F$103+$F160)*INDEX($AA$104:AX$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F160+LookForwardPeriods),0,(AY$10=$F$103+$F160)*INDEX($AA$104:AY$104,$F160)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F160+LookForwardPeriods),0,(AZ$10=$F$103+$F160)*INDEX($AA$104:AZ$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F160+LookForwardPeriods),0,(BA$10=$F$103+$F160)*INDEX($AA$104:BA$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F160+LookForwardPeriods),0,(BB$10=$F$103+$F160)*INDEX($AA$104:BB$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F160+LookForwardPeriods),0,(BC$10=$F$103+$F160)*INDEX($AA$104:BC$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F160+LookForwardPeriods),0,(BD$10=$F$103+$F160)*INDEX($AA$104:BD$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F160+LookForwardPeriods),0,(BE$10=$F$103+$F160)*INDEX($AA$104:BE$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F160+LookForwardPeriods),0,(BF$10=$F$103+$F160)*INDEX($AA$104:BF$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F160+LookForwardPeriods),0,(BG$10=$F$103+$F160)*INDEX($AA$104:BG$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F160+LookForwardPeriods),0,(BH$10=$F$103+$F160)*INDEX($AA$104:BH$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F160+LookForwardPeriods),0,(BI$10=$F$103+$F160)*INDEX($AA$104:BI$104,$F160)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F160+LookForwardPeriods),0,(BJ$10=$F$103+$F160)*INDEX($AA$104:BJ$104,$F160)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F161+LookForwardPeriods),0,(AA$10=$F$103+$F161)*INDEX($AA$104:AA$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F161+LookForwardPeriods),0,(AB$10=$F$103+$F161)*INDEX($AA$104:AB$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F161+LookForwardPeriods),0,(AC$10=$F$103+$F161)*INDEX($AA$104:AC$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F161+LookForwardPeriods),0,(AD$10=$F$103+$F161)*INDEX($AA$104:AD$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F161+LookForwardPeriods),0,(AE$10=$F$103+$F161)*INDEX($AA$104:AE$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F161+LookForwardPeriods),0,(AF$10=$F$103+$F161)*INDEX($AA$104:AF$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F161+LookForwardPeriods),0,(AG$10=$F$103+$F161)*INDEX($AA$104:AG$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F161+LookForwardPeriods),0,(AH$10=$F$103+$F161)*INDEX($AA$104:AH$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F161+LookForwardPeriods),0,(AI$10=$F$103+$F161)*INDEX($AA$104:AI$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F161+LookForwardPeriods),0,(AJ$10=$F$103+$F161)*INDEX($AA$104:AJ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F161+LookForwardPeriods),0,(AK$10=$F$103+$F161)*INDEX($AA$104:AK$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F161+LookForwardPeriods),0,(AL$10=$F$103+$F161)*INDEX($AA$104:AL$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F161+LookForwardPeriods),0,(AM$10=$F$103+$F161)*INDEX($AA$104:AM$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F161+LookForwardPeriods),0,(AN$10=$F$103+$F161)*INDEX($AA$104:AN$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F161+LookForwardPeriods),0,(AO$10=$F$103+$F161)*INDEX($AA$104:AO$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F161+LookForwardPeriods),0,(AP$10=$F$103+$F161)*INDEX($AA$104:AP$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F161+LookForwardPeriods),0,(AQ$10=$F$103+$F161)*INDEX($AA$104:AQ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F161+LookForwardPeriods),0,(AR$10=$F$103+$F161)*INDEX($AA$104:AR$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F161+LookForwardPeriods),0,(AS$10=$F$103+$F161)*INDEX($AA$104:AS$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F161+LookForwardPeriods),0,(AT$10=$F$103+$F161)*INDEX($AA$104:AT$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F161+LookForwardPeriods),0,(AU$10=$F$103+$F161)*INDEX($AA$104:AU$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F161+LookForwardPeriods),0,(AV$10=$F$103+$F161)*INDEX($AA$104:AV$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F161+LookForwardPeriods),0,(AW$10=$F$103+$F161)*INDEX($AA$104:AW$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F161+LookForwardPeriods),0,(AX$10=$F$103+$F161)*INDEX($AA$104:AX$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F161+LookForwardPeriods),0,(AY$10=$F$103+$F161)*INDEX($AA$104:AY$104,$F161)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F161+LookForwardPeriods),0,(AZ$10=$F$103+$F161)*INDEX($AA$104:AZ$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F161+LookForwardPeriods),0,(BA$10=$F$103+$F161)*INDEX($AA$104:BA$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F161+LookForwardPeriods),0,(BB$10=$F$103+$F161)*INDEX($AA$104:BB$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F161+LookForwardPeriods),0,(BC$10=$F$103+$F161)*INDEX($AA$104:BC$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F161+LookForwardPeriods),0,(BD$10=$F$103+$F161)*INDEX($AA$104:BD$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F161+LookForwardPeriods),0,(BE$10=$F$103+$F161)*INDEX($AA$104:BE$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F161+LookForwardPeriods),0,(BF$10=$F$103+$F161)*INDEX($AA$104:BF$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F161+LookForwardPeriods),0,(BG$10=$F$103+$F161)*INDEX($AA$104:BG$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F161+LookForwardPeriods),0,(BH$10=$F$103+$F161)*INDEX($AA$104:BH$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F161+LookForwardPeriods),0,(BI$10=$F$103+$F161)*INDEX($AA$104:BI$104,$F161)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F161+LookForwardPeriods),0,(BJ$10=$F$103+$F161)*INDEX($AA$104:BJ$104,$F161)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F162+LookForwardPeriods),0,(AA$10=$F$103+$F162)*INDEX($AA$104:AA$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F162+LookForwardPeriods),0,(AB$10=$F$103+$F162)*INDEX($AA$104:AB$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F162+LookForwardPeriods),0,(AC$10=$F$103+$F162)*INDEX($AA$104:AC$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F162+LookForwardPeriods),0,(AD$10=$F$103+$F162)*INDEX($AA$104:AD$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F162+LookForwardPeriods),0,(AE$10=$F$103+$F162)*INDEX($AA$104:AE$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F162+LookForwardPeriods),0,(AF$10=$F$103+$F162)*INDEX($AA$104:AF$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F162+LookForwardPeriods),0,(AG$10=$F$103+$F162)*INDEX($AA$104:AG$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F162+LookForwardPeriods),0,(AH$10=$F$103+$F162)*INDEX($AA$104:AH$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F162+LookForwardPeriods),0,(AI$10=$F$103+$F162)*INDEX($AA$104:AI$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F162+LookForwardPeriods),0,(AJ$10=$F$103+$F162)*INDEX($AA$104:AJ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F162+LookForwardPeriods),0,(AK$10=$F$103+$F162)*INDEX($AA$104:AK$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F162+LookForwardPeriods),0,(AL$10=$F$103+$F162)*INDEX($AA$104:AL$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F162+LookForwardPeriods),0,(AM$10=$F$103+$F162)*INDEX($AA$104:AM$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F162+LookForwardPeriods),0,(AN$10=$F$103+$F162)*INDEX($AA$104:AN$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F162+LookForwardPeriods),0,(AO$10=$F$103+$F162)*INDEX($AA$104:AO$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F162+LookForwardPeriods),0,(AP$10=$F$103+$F162)*INDEX($AA$104:AP$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F162+LookForwardPeriods),0,(AQ$10=$F$103+$F162)*INDEX($AA$104:AQ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F162+LookForwardPeriods),0,(AR$10=$F$103+$F162)*INDEX($AA$104:AR$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F162+LookForwardPeriods),0,(AS$10=$F$103+$F162)*INDEX($AA$104:AS$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F162+LookForwardPeriods),0,(AT$10=$F$103+$F162)*INDEX($AA$104:AT$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F162+LookForwardPeriods),0,(AU$10=$F$103+$F162)*INDEX($AA$104:AU$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F162+LookForwardPeriods),0,(AV$10=$F$103+$F162)*INDEX($AA$104:AV$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F162+LookForwardPeriods),0,(AW$10=$F$103+$F162)*INDEX($AA$104:AW$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F162+LookForwardPeriods),0,(AX$10=$F$103+$F162)*INDEX($AA$104:AX$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F162+LookForwardPeriods),0,(AY$10=$F$103+$F162)*INDEX($AA$104:AY$104,$F162)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F162+LookForwardPeriods),0,(AZ$10=$F$103+$F162)*INDEX($AA$104:AZ$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F162+LookForwardPeriods),0,(BA$10=$F$103+$F162)*INDEX($AA$104:BA$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F162+LookForwardPeriods),0,(BB$10=$F$103+$F162)*INDEX($AA$104:BB$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F162+LookForwardPeriods),0,(BC$10=$F$103+$F162)*INDEX($AA$104:BC$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F162+LookForwardPeriods),0,(BD$10=$F$103+$F162)*INDEX($AA$104:BD$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F162+LookForwardPeriods),0,(BE$10=$F$103+$F162)*INDEX($AA$104:BE$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F162+LookForwardPeriods),0,(BF$10=$F$103+$F162)*INDEX($AA$104:BF$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F162+LookForwardPeriods),0,(BG$10=$F$103+$F162)*INDEX($AA$104:BG$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F162+LookForwardPeriods),0,(BH$10=$F$103+$F162)*INDEX($AA$104:BH$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F162+LookForwardPeriods),0,(BI$10=$F$103+$F162)*INDEX($AA$104:BI$104,$F162)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F162+LookForwardPeriods),0,(BJ$10=$F$103+$F162)*INDEX($AA$104:BJ$104,$F162)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F163+LookForwardPeriods),0,(AA$10=$F$103+$F163)*INDEX($AA$104:AA$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F163+LookForwardPeriods),0,(AB$10=$F$103+$F163)*INDEX($AA$104:AB$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F163+LookForwardPeriods),0,(AC$10=$F$103+$F163)*INDEX($AA$104:AC$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F163+LookForwardPeriods),0,(AD$10=$F$103+$F163)*INDEX($AA$104:AD$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F163+LookForwardPeriods),0,(AE$10=$F$103+$F163)*INDEX($AA$104:AE$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F163+LookForwardPeriods),0,(AF$10=$F$103+$F163)*INDEX($AA$104:AF$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F163+LookForwardPeriods),0,(AG$10=$F$103+$F163)*INDEX($AA$104:AG$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F163+LookForwardPeriods),0,(AH$10=$F$103+$F163)*INDEX($AA$104:AH$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F163+LookForwardPeriods),0,(AI$10=$F$103+$F163)*INDEX($AA$104:AI$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F163+LookForwardPeriods),0,(AJ$10=$F$103+$F163)*INDEX($AA$104:AJ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F163+LookForwardPeriods),0,(AK$10=$F$103+$F163)*INDEX($AA$104:AK$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F163+LookForwardPeriods),0,(AL$10=$F$103+$F163)*INDEX($AA$104:AL$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F163+LookForwardPeriods),0,(AM$10=$F$103+$F163)*INDEX($AA$104:AM$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F163+LookForwardPeriods),0,(AN$10=$F$103+$F163)*INDEX($AA$104:AN$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F163+LookForwardPeriods),0,(AO$10=$F$103+$F163)*INDEX($AA$104:AO$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F163+LookForwardPeriods),0,(AP$10=$F$103+$F163)*INDEX($AA$104:AP$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F163+LookForwardPeriods),0,(AQ$10=$F$103+$F163)*INDEX($AA$104:AQ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F163+LookForwardPeriods),0,(AR$10=$F$103+$F163)*INDEX($AA$104:AR$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F163+LookForwardPeriods),0,(AS$10=$F$103+$F163)*INDEX($AA$104:AS$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F163+LookForwardPeriods),0,(AT$10=$F$103+$F163)*INDEX($AA$104:AT$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F163+LookForwardPeriods),0,(AU$10=$F$103+$F163)*INDEX($AA$104:AU$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F163+LookForwardPeriods),0,(AV$10=$F$103+$F163)*INDEX($AA$104:AV$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F163+LookForwardPeriods),0,(AW$10=$F$103+$F163)*INDEX($AA$104:AW$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F163+LookForwardPeriods),0,(AX$10=$F$103+$F163)*INDEX($AA$104:AX$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F163+LookForwardPeriods),0,(AY$10=$F$103+$F163)*INDEX($AA$104:AY$104,$F163)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F163+LookForwardPeriods),0,(AZ$10=$F$103+$F163)*INDEX($AA$104:AZ$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F163+LookForwardPeriods),0,(BA$10=$F$103+$F163)*INDEX($AA$104:BA$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F163+LookForwardPeriods),0,(BB$10=$F$103+$F163)*INDEX($AA$104:BB$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F163+LookForwardPeriods),0,(BC$10=$F$103+$F163)*INDEX($AA$104:BC$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F163+LookForwardPeriods),0,(BD$10=$F$103+$F163)*INDEX($AA$104:BD$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F163+LookForwardPeriods),0,(BE$10=$F$103+$F163)*INDEX($AA$104:BE$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F163+LookForwardPeriods),0,(BF$10=$F$103+$F163)*INDEX($AA$104:BF$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F163+LookForwardPeriods),0,(BG$10=$F$103+$F163)*INDEX($AA$104:BG$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F163+LookForwardPeriods),0,(BH$10=$F$103+$F163)*INDEX($AA$104:BH$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F163+LookForwardPeriods),0,(BI$10=$F$103+$F163)*INDEX($AA$104:BI$104,$F163)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F163+LookForwardPeriods),0,(BJ$10=$F$103+$F163)*INDEX($AA$104:BJ$104,$F163)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F164+LookForwardPeriods),0,(AA$10=$F$103+$F164)*INDEX($AA$104:AA$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F164+LookForwardPeriods),0,(AB$10=$F$103+$F164)*INDEX($AA$104:AB$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F164+LookForwardPeriods),0,(AC$10=$F$103+$F164)*INDEX($AA$104:AC$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F164+LookForwardPeriods),0,(AD$10=$F$103+$F164)*INDEX($AA$104:AD$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F164+LookForwardPeriods),0,(AE$10=$F$103+$F164)*INDEX($AA$104:AE$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F164+LookForwardPeriods),0,(AF$10=$F$103+$F164)*INDEX($AA$104:AF$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F164+LookForwardPeriods),0,(AG$10=$F$103+$F164)*INDEX($AA$104:AG$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F164+LookForwardPeriods),0,(AH$10=$F$103+$F164)*INDEX($AA$104:AH$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F164+LookForwardPeriods),0,(AI$10=$F$103+$F164)*INDEX($AA$104:AI$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F164+LookForwardPeriods),0,(AJ$10=$F$103+$F164)*INDEX($AA$104:AJ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F164+LookForwardPeriods),0,(AK$10=$F$103+$F164)*INDEX($AA$104:AK$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F164+LookForwardPeriods),0,(AL$10=$F$103+$F164)*INDEX($AA$104:AL$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F164+LookForwardPeriods),0,(AM$10=$F$103+$F164)*INDEX($AA$104:AM$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F164+LookForwardPeriods),0,(AN$10=$F$103+$F164)*INDEX($AA$104:AN$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F164+LookForwardPeriods),0,(AO$10=$F$103+$F164)*INDEX($AA$104:AO$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F164+LookForwardPeriods),0,(AP$10=$F$103+$F164)*INDEX($AA$104:AP$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F164+LookForwardPeriods),0,(AQ$10=$F$103+$F164)*INDEX($AA$104:AQ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F164+LookForwardPeriods),0,(AR$10=$F$103+$F164)*INDEX($AA$104:AR$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F164+LookForwardPeriods),0,(AS$10=$F$103+$F164)*INDEX($AA$104:AS$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F164+LookForwardPeriods),0,(AT$10=$F$103+$F164)*INDEX($AA$104:AT$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F164+LookForwardPeriods),0,(AU$10=$F$103+$F164)*INDEX($AA$104:AU$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F164+LookForwardPeriods),0,(AV$10=$F$103+$F164)*INDEX($AA$104:AV$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F164+LookForwardPeriods),0,(AW$10=$F$103+$F164)*INDEX($AA$104:AW$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F164+LookForwardPeriods),0,(AX$10=$F$103+$F164)*INDEX($AA$104:AX$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F164+LookForwardPeriods),0,(AY$10=$F$103+$F164)*INDEX($AA$104:AY$104,$F164)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F164+LookForwardPeriods),0,(AZ$10=$F$103+$F164)*INDEX($AA$104:AZ$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F164+LookForwardPeriods),0,(BA$10=$F$103+$F164)*INDEX($AA$104:BA$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F164+LookForwardPeriods),0,(BB$10=$F$103+$F164)*INDEX($AA$104:BB$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F164+LookForwardPeriods),0,(BC$10=$F$103+$F164)*INDEX($AA$104:BC$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F164+LookForwardPeriods),0,(BD$10=$F$103+$F164)*INDEX($AA$104:BD$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F164+LookForwardPeriods),0,(BE$10=$F$103+$F164)*INDEX($AA$104:BE$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F164+LookForwardPeriods),0,(BF$10=$F$103+$F164)*INDEX($AA$104:BF$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F164+LookForwardPeriods),0,(BG$10=$F$103+$F164)*INDEX($AA$104:BG$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F164+LookForwardPeriods),0,(BH$10=$F$103+$F164)*INDEX($AA$104:BH$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F164+LookForwardPeriods),0,(BI$10=$F$103+$F164)*INDEX($AA$104:BI$104,$F164)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F164+LookForwardPeriods),0,(BJ$10=$F$103+$F164)*INDEX($AA$104:BJ$104,$F164)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F165+LookForwardPeriods),0,(AA$10=$F$103+$F165)*INDEX($AA$104:AA$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F165+LookForwardPeriods),0,(AB$10=$F$103+$F165)*INDEX($AA$104:AB$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F165+LookForwardPeriods),0,(AC$10=$F$103+$F165)*INDEX($AA$104:AC$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F165+LookForwardPeriods),0,(AD$10=$F$103+$F165)*INDEX($AA$104:AD$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F165+LookForwardPeriods),0,(AE$10=$F$103+$F165)*INDEX($AA$104:AE$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F165+LookForwardPeriods),0,(AF$10=$F$103+$F165)*INDEX($AA$104:AF$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F165+LookForwardPeriods),0,(AG$10=$F$103+$F165)*INDEX($AA$104:AG$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F165+LookForwardPeriods),0,(AH$10=$F$103+$F165)*INDEX($AA$104:AH$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F165+LookForwardPeriods),0,(AI$10=$F$103+$F165)*INDEX($AA$104:AI$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F165+LookForwardPeriods),0,(AJ$10=$F$103+$F165)*INDEX($AA$104:AJ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F165+LookForwardPeriods),0,(AK$10=$F$103+$F165)*INDEX($AA$104:AK$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F165+LookForwardPeriods),0,(AL$10=$F$103+$F165)*INDEX($AA$104:AL$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F165+LookForwardPeriods),0,(AM$10=$F$103+$F165)*INDEX($AA$104:AM$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F165+LookForwardPeriods),0,(AN$10=$F$103+$F165)*INDEX($AA$104:AN$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F165+LookForwardPeriods),0,(AO$10=$F$103+$F165)*INDEX($AA$104:AO$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F165+LookForwardPeriods),0,(AP$10=$F$103+$F165)*INDEX($AA$104:AP$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F165+LookForwardPeriods),0,(AQ$10=$F$103+$F165)*INDEX($AA$104:AQ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F165+LookForwardPeriods),0,(AR$10=$F$103+$F165)*INDEX($AA$104:AR$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F165+LookForwardPeriods),0,(AS$10=$F$103+$F165)*INDEX($AA$104:AS$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F165+LookForwardPeriods),0,(AT$10=$F$103+$F165)*INDEX($AA$104:AT$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F165+LookForwardPeriods),0,(AU$10=$F$103+$F165)*INDEX($AA$104:AU$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F165+LookForwardPeriods),0,(AV$10=$F$103+$F165)*INDEX($AA$104:AV$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F165+LookForwardPeriods),0,(AW$10=$F$103+$F165)*INDEX($AA$104:AW$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F165+LookForwardPeriods),0,(AX$10=$F$103+$F165)*INDEX($AA$104:AX$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F165+LookForwardPeriods),0,(AY$10=$F$103+$F165)*INDEX($AA$104:AY$104,$F165)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F165+LookForwardPeriods),0,(AZ$10=$F$103+$F165)*INDEX($AA$104:AZ$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F165+LookForwardPeriods),0,(BA$10=$F$103+$F165)*INDEX($AA$104:BA$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F165+LookForwardPeriods),0,(BB$10=$F$103+$F165)*INDEX($AA$104:BB$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F165+LookForwardPeriods),0,(BC$10=$F$103+$F165)*INDEX($AA$104:BC$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F165+LookForwardPeriods),0,(BD$10=$F$103+$F165)*INDEX($AA$104:BD$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F165+LookForwardPeriods),0,(BE$10=$F$103+$F165)*INDEX($AA$104:BE$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F165+LookForwardPeriods),0,(BF$10=$F$103+$F165)*INDEX($AA$104:BF$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F165+LookForwardPeriods),0,(BG$10=$F$103+$F165)*INDEX($AA$104:BG$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F165+LookForwardPeriods),0,(BH$10=$F$103+$F165)*INDEX($AA$104:BH$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F165+LookForwardPeriods),0,(BI$10=$F$103+$F165)*INDEX($AA$104:BI$104,$F165)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F165+LookForwardPeriods),0,(BJ$10=$F$103+$F165)*INDEX($AA$104:BJ$104,$F165)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F166+LookForwardPeriods),0,(AA$10=$F$103+$F166)*INDEX($AA$104:AA$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F166+LookForwardPeriods),0,(AB$10=$F$103+$F166)*INDEX($AA$104:AB$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F166+LookForwardPeriods),0,(AC$10=$F$103+$F166)*INDEX($AA$104:AC$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F166+LookForwardPeriods),0,(AD$10=$F$103+$F166)*INDEX($AA$104:AD$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F166+LookForwardPeriods),0,(AE$10=$F$103+$F166)*INDEX($AA$104:AE$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F166+LookForwardPeriods),0,(AF$10=$F$103+$F166)*INDEX($AA$104:AF$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F166+LookForwardPeriods),0,(AG$10=$F$103+$F166)*INDEX($AA$104:AG$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F166+LookForwardPeriods),0,(AH$10=$F$103+$F166)*INDEX($AA$104:AH$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F166+LookForwardPeriods),0,(AI$10=$F$103+$F166)*INDEX($AA$104:AI$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F166+LookForwardPeriods),0,(AJ$10=$F$103+$F166)*INDEX($AA$104:AJ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F166+LookForwardPeriods),0,(AK$10=$F$103+$F166)*INDEX($AA$104:AK$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F166+LookForwardPeriods),0,(AL$10=$F$103+$F166)*INDEX($AA$104:AL$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F166+LookForwardPeriods),0,(AM$10=$F$103+$F166)*INDEX($AA$104:AM$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F166+LookForwardPeriods),0,(AN$10=$F$103+$F166)*INDEX($AA$104:AN$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F166+LookForwardPeriods),0,(AO$10=$F$103+$F166)*INDEX($AA$104:AO$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F166+LookForwardPeriods),0,(AP$10=$F$103+$F166)*INDEX($AA$104:AP$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F166+LookForwardPeriods),0,(AQ$10=$F$103+$F166)*INDEX($AA$104:AQ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F166+LookForwardPeriods),0,(AR$10=$F$103+$F166)*INDEX($AA$104:AR$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F166+LookForwardPeriods),0,(AS$10=$F$103+$F166)*INDEX($AA$104:AS$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F166+LookForwardPeriods),0,(AT$10=$F$103+$F166)*INDEX($AA$104:AT$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F166+LookForwardPeriods),0,(AU$10=$F$103+$F166)*INDEX($AA$104:AU$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F166+LookForwardPeriods),0,(AV$10=$F$103+$F166)*INDEX($AA$104:AV$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F166+LookForwardPeriods),0,(AW$10=$F$103+$F166)*INDEX($AA$104:AW$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F166+LookForwardPeriods),0,(AX$10=$F$103+$F166)*INDEX($AA$104:AX$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F166+LookForwardPeriods),0,(AY$10=$F$103+$F166)*INDEX($AA$104:AY$104,$F166)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F166+LookForwardPeriods),0,(AZ$10=$F$103+$F166)*INDEX($AA$104:AZ$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F166+LookForwardPeriods),0,(BA$10=$F$103+$F166)*INDEX($AA$104:BA$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F166+LookForwardPeriods),0,(BB$10=$F$103+$F166)*INDEX($AA$104:BB$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F166+LookForwardPeriods),0,(BC$10=$F$103+$F166)*INDEX($AA$104:BC$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F166+LookForwardPeriods),0,(BD$10=$F$103+$F166)*INDEX($AA$104:BD$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F166+LookForwardPeriods),0,(BE$10=$F$103+$F166)*INDEX($AA$104:BE$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F166+LookForwardPeriods),0,(BF$10=$F$103+$F166)*INDEX($AA$104:BF$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F166+LookForwardPeriods),0,(BG$10=$F$103+$F166)*INDEX($AA$104:BG$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F166+LookForwardPeriods),0,(BH$10=$F$103+$F166)*INDEX($AA$104:BH$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F166+LookForwardPeriods),0,(BI$10=$F$103+$F166)*INDEX($AA$104:BI$104,$F166)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F166+LookForwardPeriods),0,(BJ$10=$F$103+$F166)*INDEX($AA$104:BJ$104,$F166)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F167+LookForwardPeriods),0,(AA$10=$F$103+$F167)*INDEX($AA$104:AA$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F167+LookForwardPeriods),0,(AB$10=$F$103+$F167)*INDEX($AA$104:AB$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F167+LookForwardPeriods),0,(AC$10=$F$103+$F167)*INDEX($AA$104:AC$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F167+LookForwardPeriods),0,(AD$10=$F$103+$F167)*INDEX($AA$104:AD$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F167+LookForwardPeriods),0,(AE$10=$F$103+$F167)*INDEX($AA$104:AE$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F167+LookForwardPeriods),0,(AF$10=$F$103+$F167)*INDEX($AA$104:AF$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F167+LookForwardPeriods),0,(AG$10=$F$103+$F167)*INDEX($AA$104:AG$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F167+LookForwardPeriods),0,(AH$10=$F$103+$F167)*INDEX($AA$104:AH$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F167+LookForwardPeriods),0,(AI$10=$F$103+$F167)*INDEX($AA$104:AI$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F167+LookForwardPeriods),0,(AJ$10=$F$103+$F167)*INDEX($AA$104:AJ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F167+LookForwardPeriods),0,(AK$10=$F$103+$F167)*INDEX($AA$104:AK$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F167+LookForwardPeriods),0,(AL$10=$F$103+$F167)*INDEX($AA$104:AL$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F167+LookForwardPeriods),0,(AM$10=$F$103+$F167)*INDEX($AA$104:AM$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F167+LookForwardPeriods),0,(AN$10=$F$103+$F167)*INDEX($AA$104:AN$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F167+LookForwardPeriods),0,(AO$10=$F$103+$F167)*INDEX($AA$104:AO$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F167+LookForwardPeriods),0,(AP$10=$F$103+$F167)*INDEX($AA$104:AP$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F167+LookForwardPeriods),0,(AQ$10=$F$103+$F167)*INDEX($AA$104:AQ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F167+LookForwardPeriods),0,(AR$10=$F$103+$F167)*INDEX($AA$104:AR$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F167+LookForwardPeriods),0,(AS$10=$F$103+$F167)*INDEX($AA$104:AS$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F167+LookForwardPeriods),0,(AT$10=$F$103+$F167)*INDEX($AA$104:AT$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F167+LookForwardPeriods),0,(AU$10=$F$103+$F167)*INDEX($AA$104:AU$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F167+LookForwardPeriods),0,(AV$10=$F$103+$F167)*INDEX($AA$104:AV$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F167+LookForwardPeriods),0,(AW$10=$F$103+$F167)*INDEX($AA$104:AW$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F167+LookForwardPeriods),0,(AX$10=$F$103+$F167)*INDEX($AA$104:AX$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F167+LookForwardPeriods),0,(AY$10=$F$103+$F167)*INDEX($AA$104:AY$104,$F167)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F167+LookForwardPeriods),0,(AZ$10=$F$103+$F167)*INDEX($AA$104:AZ$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F167+LookForwardPeriods),0,(BA$10=$F$103+$F167)*INDEX($AA$104:BA$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F167+LookForwardPeriods),0,(BB$10=$F$103+$F167)*INDEX($AA$104:BB$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F167+LookForwardPeriods),0,(BC$10=$F$103+$F167)*INDEX($AA$104:BC$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F167+LookForwardPeriods),0,(BD$10=$F$103+$F167)*INDEX($AA$104:BD$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F167+LookForwardPeriods),0,(BE$10=$F$103+$F167)*INDEX($AA$104:BE$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F167+LookForwardPeriods),0,(BF$10=$F$103+$F167)*INDEX($AA$104:BF$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F167+LookForwardPeriods),0,(BG$10=$F$103+$F167)*INDEX($AA$104:BG$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F167+LookForwardPeriods),0,(BH$10=$F$103+$F167)*INDEX($AA$104:BH$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F167+LookForwardPeriods),0,(BI$10=$F$103+$F167)*INDEX($AA$104:BI$104,$F167)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F167+LookForwardPeriods),0,(BJ$10=$F$103+$F167)*INDEX($AA$104:BJ$104,$F167)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F168+LookForwardPeriods),0,(AA$10=$F$103+$F168)*INDEX($AA$104:AA$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F168+LookForwardPeriods),0,(AB$10=$F$103+$F168)*INDEX($AA$104:AB$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F168+LookForwardPeriods),0,(AC$10=$F$103+$F168)*INDEX($AA$104:AC$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F168+LookForwardPeriods),0,(AD$10=$F$103+$F168)*INDEX($AA$104:AD$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F168+LookForwardPeriods),0,(AE$10=$F$103+$F168)*INDEX($AA$104:AE$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F168+LookForwardPeriods),0,(AF$10=$F$103+$F168)*INDEX($AA$104:AF$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F168+LookForwardPeriods),0,(AG$10=$F$103+$F168)*INDEX($AA$104:AG$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F168+LookForwardPeriods),0,(AH$10=$F$103+$F168)*INDEX($AA$104:AH$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F168+LookForwardPeriods),0,(AI$10=$F$103+$F168)*INDEX($AA$104:AI$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F168+LookForwardPeriods),0,(AJ$10=$F$103+$F168)*INDEX($AA$104:AJ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F168+LookForwardPeriods),0,(AK$10=$F$103+$F168)*INDEX($AA$104:AK$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F168+LookForwardPeriods),0,(AL$10=$F$103+$F168)*INDEX($AA$104:AL$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F168+LookForwardPeriods),0,(AM$10=$F$103+$F168)*INDEX($AA$104:AM$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F168+LookForwardPeriods),0,(AN$10=$F$103+$F168)*INDEX($AA$104:AN$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F168+LookForwardPeriods),0,(AO$10=$F$103+$F168)*INDEX($AA$104:AO$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F168+LookForwardPeriods),0,(AP$10=$F$103+$F168)*INDEX($AA$104:AP$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F168+LookForwardPeriods),0,(AQ$10=$F$103+$F168)*INDEX($AA$104:AQ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F168+LookForwardPeriods),0,(AR$10=$F$103+$F168)*INDEX($AA$104:AR$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F168+LookForwardPeriods),0,(AS$10=$F$103+$F168)*INDEX($AA$104:AS$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F168+LookForwardPeriods),0,(AT$10=$F$103+$F168)*INDEX($AA$104:AT$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F168+LookForwardPeriods),0,(AU$10=$F$103+$F168)*INDEX($AA$104:AU$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F168+LookForwardPeriods),0,(AV$10=$F$103+$F168)*INDEX($AA$104:AV$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F168+LookForwardPeriods),0,(AW$10=$F$103+$F168)*INDEX($AA$104:AW$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F168+LookForwardPeriods),0,(AX$10=$F$103+$F168)*INDEX($AA$104:AX$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F168+LookForwardPeriods),0,(AY$10=$F$103+$F168)*INDEX($AA$104:AY$104,$F168)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F168+LookForwardPeriods),0,(AZ$10=$F$103+$F168)*INDEX($AA$104:AZ$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F168+LookForwardPeriods),0,(BA$10=$F$103+$F168)*INDEX($AA$104:BA$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F168+LookForwardPeriods),0,(BB$10=$F$103+$F168)*INDEX($AA$104:BB$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F168+LookForwardPeriods),0,(BC$10=$F$103+$F168)*INDEX($AA$104:BC$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F168+LookForwardPeriods),0,(BD$10=$F$103+$F168)*INDEX($AA$104:BD$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F168+LookForwardPeriods),0,(BE$10=$F$103+$F168)*INDEX($AA$104:BE$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F168+LookForwardPeriods),0,(BF$10=$F$103+$F168)*INDEX($AA$104:BF$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F168+LookForwardPeriods),0,(BG$10=$F$103+$F168)*INDEX($AA$104:BG$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F168+LookForwardPeriods),0,(BH$10=$F$103+$F168)*INDEX($AA$104:BH$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F168+LookForwardPeriods),0,(BI$10=$F$103+$F168)*INDEX($AA$104:BI$104,$F168)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F168+LookForwardPeriods),0,(BJ$10=$F$103+$F168)*INDEX($AA$104:BJ$104,$F168)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F169+LookForwardPeriods),0,(AA$10=$F$103+$F169)*INDEX($AA$104:AA$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F169+LookForwardPeriods),0,(AB$10=$F$103+$F169)*INDEX($AA$104:AB$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F169+LookForwardPeriods),0,(AC$10=$F$103+$F169)*INDEX($AA$104:AC$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F169+LookForwardPeriods),0,(AD$10=$F$103+$F169)*INDEX($AA$104:AD$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F169+LookForwardPeriods),0,(AE$10=$F$103+$F169)*INDEX($AA$104:AE$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F169+LookForwardPeriods),0,(AF$10=$F$103+$F169)*INDEX($AA$104:AF$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F169+LookForwardPeriods),0,(AG$10=$F$103+$F169)*INDEX($AA$104:AG$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F169+LookForwardPeriods),0,(AH$10=$F$103+$F169)*INDEX($AA$104:AH$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F169+LookForwardPeriods),0,(AI$10=$F$103+$F169)*INDEX($AA$104:AI$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F169+LookForwardPeriods),0,(AJ$10=$F$103+$F169)*INDEX($AA$104:AJ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F169+LookForwardPeriods),0,(AK$10=$F$103+$F169)*INDEX($AA$104:AK$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F169+LookForwardPeriods),0,(AL$10=$F$103+$F169)*INDEX($AA$104:AL$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F169+LookForwardPeriods),0,(AM$10=$F$103+$F169)*INDEX($AA$104:AM$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F169+LookForwardPeriods),0,(AN$10=$F$103+$F169)*INDEX($AA$104:AN$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F169+LookForwardPeriods),0,(AO$10=$F$103+$F169)*INDEX($AA$104:AO$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F169+LookForwardPeriods),0,(AP$10=$F$103+$F169)*INDEX($AA$104:AP$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F169+LookForwardPeriods),0,(AQ$10=$F$103+$F169)*INDEX($AA$104:AQ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F169+LookForwardPeriods),0,(AR$10=$F$103+$F169)*INDEX($AA$104:AR$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F169+LookForwardPeriods),0,(AS$10=$F$103+$F169)*INDEX($AA$104:AS$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F169+LookForwardPeriods),0,(AT$10=$F$103+$F169)*INDEX($AA$104:AT$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F169+LookForwardPeriods),0,(AU$10=$F$103+$F169)*INDEX($AA$104:AU$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F169+LookForwardPeriods),0,(AV$10=$F$103+$F169)*INDEX($AA$104:AV$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F169+LookForwardPeriods),0,(AW$10=$F$103+$F169)*INDEX($AA$104:AW$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F169+LookForwardPeriods),0,(AX$10=$F$103+$F169)*INDEX($AA$104:AX$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F169+LookForwardPeriods),0,(AY$10=$F$103+$F169)*INDEX($AA$104:AY$104,$F169)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F169+LookForwardPeriods),0,(AZ$10=$F$103+$F169)*INDEX($AA$104:AZ$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F169+LookForwardPeriods),0,(BA$10=$F$103+$F169)*INDEX($AA$104:BA$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F169+LookForwardPeriods),0,(BB$10=$F$103+$F169)*INDEX($AA$104:BB$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F169+LookForwardPeriods),0,(BC$10=$F$103+$F169)*INDEX($AA$104:BC$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F169+LookForwardPeriods),0,(BD$10=$F$103+$F169)*INDEX($AA$104:BD$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F169+LookForwardPeriods),0,(BE$10=$F$103+$F169)*INDEX($AA$104:BE$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F169+LookForwardPeriods),0,(BF$10=$F$103+$F169)*INDEX($AA$104:BF$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F169+LookForwardPeriods),0,(BG$10=$F$103+$F169)*INDEX($AA$104:BG$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F169+LookForwardPeriods),0,(BH$10=$F$103+$F169)*INDEX($AA$104:BH$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F169+LookForwardPeriods),0,(BI$10=$F$103+$F169)*INDEX($AA$104:BI$104,$F169)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F169+LookForwardPeriods),0,(BJ$10=$F$103+$F169)*INDEX($AA$104:BJ$104,$F169)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F170+LookForwardPeriods),0,(AA$10=$F$103+$F170)*INDEX($AA$104:AA$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F170+LookForwardPeriods),0,(AB$10=$F$103+$F170)*INDEX($AA$104:AB$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F170+LookForwardPeriods),0,(AC$10=$F$103+$F170)*INDEX($AA$104:AC$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F170+LookForwardPeriods),0,(AD$10=$F$103+$F170)*INDEX($AA$104:AD$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F170+LookForwardPeriods),0,(AE$10=$F$103+$F170)*INDEX($AA$104:AE$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F170+LookForwardPeriods),0,(AF$10=$F$103+$F170)*INDEX($AA$104:AF$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F170+LookForwardPeriods),0,(AG$10=$F$103+$F170)*INDEX($AA$104:AG$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F170+LookForwardPeriods),0,(AH$10=$F$103+$F170)*INDEX($AA$104:AH$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F170+LookForwardPeriods),0,(AI$10=$F$103+$F170)*INDEX($AA$104:AI$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F170+LookForwardPeriods),0,(AJ$10=$F$103+$F170)*INDEX($AA$104:AJ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F170+LookForwardPeriods),0,(AK$10=$F$103+$F170)*INDEX($AA$104:AK$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F170+LookForwardPeriods),0,(AL$10=$F$103+$F170)*INDEX($AA$104:AL$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F170+LookForwardPeriods),0,(AM$10=$F$103+$F170)*INDEX($AA$104:AM$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F170+LookForwardPeriods),0,(AN$10=$F$103+$F170)*INDEX($AA$104:AN$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F170+LookForwardPeriods),0,(AO$10=$F$103+$F170)*INDEX($AA$104:AO$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F170+LookForwardPeriods),0,(AP$10=$F$103+$F170)*INDEX($AA$104:AP$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F170+LookForwardPeriods),0,(AQ$10=$F$103+$F170)*INDEX($AA$104:AQ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F170+LookForwardPeriods),0,(AR$10=$F$103+$F170)*INDEX($AA$104:AR$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F170+LookForwardPeriods),0,(AS$10=$F$103+$F170)*INDEX($AA$104:AS$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F170+LookForwardPeriods),0,(AT$10=$F$103+$F170)*INDEX($AA$104:AT$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F170+LookForwardPeriods),0,(AU$10=$F$103+$F170)*INDEX($AA$104:AU$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F170+LookForwardPeriods),0,(AV$10=$F$103+$F170)*INDEX($AA$104:AV$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F170+LookForwardPeriods),0,(AW$10=$F$103+$F170)*INDEX($AA$104:AW$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F170+LookForwardPeriods),0,(AX$10=$F$103+$F170)*INDEX($AA$104:AX$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F170+LookForwardPeriods),0,(AY$10=$F$103+$F170)*INDEX($AA$104:AY$104,$F170)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F170+LookForwardPeriods),0,(AZ$10=$F$103+$F170)*INDEX($AA$104:AZ$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F170+LookForwardPeriods),0,(BA$10=$F$103+$F170)*INDEX($AA$104:BA$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F170+LookForwardPeriods),0,(BB$10=$F$103+$F170)*INDEX($AA$104:BB$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F170+LookForwardPeriods),0,(BC$10=$F$103+$F170)*INDEX($AA$104:BC$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F170+LookForwardPeriods),0,(BD$10=$F$103+$F170)*INDEX($AA$104:BD$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F170+LookForwardPeriods),0,(BE$10=$F$103+$F170)*INDEX($AA$104:BE$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F170+LookForwardPeriods),0,(BF$10=$F$103+$F170)*INDEX($AA$104:BF$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F170+LookForwardPeriods),0,(BG$10=$F$103+$F170)*INDEX($AA$104:BG$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F170+LookForwardPeriods),0,(BH$10=$F$103+$F170)*INDEX($AA$104:BH$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F170+LookForwardPeriods),0,(BI$10=$F$103+$F170)*INDEX($AA$104:BI$104,$F170)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F170+LookForwardPeriods),0,(BJ$10=$F$103+$F170)*INDEX($AA$104:BJ$104,$F170)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F171+LookForwardPeriods),0,(AA$10=$F$103+$F171)*INDEX($AA$104:AA$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F171+LookForwardPeriods),0,(AB$10=$F$103+$F171)*INDEX($AA$104:AB$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F171+LookForwardPeriods),0,(AC$10=$F$103+$F171)*INDEX($AA$104:AC$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F171+LookForwardPeriods),0,(AD$10=$F$103+$F171)*INDEX($AA$104:AD$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F171+LookForwardPeriods),0,(AE$10=$F$103+$F171)*INDEX($AA$104:AE$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F171+LookForwardPeriods),0,(AF$10=$F$103+$F171)*INDEX($AA$104:AF$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F171+LookForwardPeriods),0,(AG$10=$F$103+$F171)*INDEX($AA$104:AG$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F171+LookForwardPeriods),0,(AH$10=$F$103+$F171)*INDEX($AA$104:AH$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F171+LookForwardPeriods),0,(AI$10=$F$103+$F171)*INDEX($AA$104:AI$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F171+LookForwardPeriods),0,(AJ$10=$F$103+$F171)*INDEX($AA$104:AJ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F171+LookForwardPeriods),0,(AK$10=$F$103+$F171)*INDEX($AA$104:AK$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F171+LookForwardPeriods),0,(AL$10=$F$103+$F171)*INDEX($AA$104:AL$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F171+LookForwardPeriods),0,(AM$10=$F$103+$F171)*INDEX($AA$104:AM$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F171+LookForwardPeriods),0,(AN$10=$F$103+$F171)*INDEX($AA$104:AN$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F171+LookForwardPeriods),0,(AO$10=$F$103+$F171)*INDEX($AA$104:AO$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F171+LookForwardPeriods),0,(AP$10=$F$103+$F171)*INDEX($AA$104:AP$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F171+LookForwardPeriods),0,(AQ$10=$F$103+$F171)*INDEX($AA$104:AQ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F171+LookForwardPeriods),0,(AR$10=$F$103+$F171)*INDEX($AA$104:AR$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F171+LookForwardPeriods),0,(AS$10=$F$103+$F171)*INDEX($AA$104:AS$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F171+LookForwardPeriods),0,(AT$10=$F$103+$F171)*INDEX($AA$104:AT$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F171+LookForwardPeriods),0,(AU$10=$F$103+$F171)*INDEX($AA$104:AU$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F171+LookForwardPeriods),0,(AV$10=$F$103+$F171)*INDEX($AA$104:AV$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F171+LookForwardPeriods),0,(AW$10=$F$103+$F171)*INDEX($AA$104:AW$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F171+LookForwardPeriods),0,(AX$10=$F$103+$F171)*INDEX($AA$104:AX$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F171+LookForwardPeriods),0,(AY$10=$F$103+$F171)*INDEX($AA$104:AY$104,$F171)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F171+LookForwardPeriods),0,(AZ$10=$F$103+$F171)*INDEX($AA$104:AZ$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F171+LookForwardPeriods),0,(BA$10=$F$103+$F171)*INDEX($AA$104:BA$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F171+LookForwardPeriods),0,(BB$10=$F$103+$F171)*INDEX($AA$104:BB$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F171+LookForwardPeriods),0,(BC$10=$F$103+$F171)*INDEX($AA$104:BC$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F171+LookForwardPeriods),0,(BD$10=$F$103+$F171)*INDEX($AA$104:BD$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F171+LookForwardPeriods),0,(BE$10=$F$103+$F171)*INDEX($AA$104:BE$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F171+LookForwardPeriods),0,(BF$10=$F$103+$F171)*INDEX($AA$104:BF$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F171+LookForwardPeriods),0,(BG$10=$F$103+$F171)*INDEX($AA$104:BG$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F171+LookForwardPeriods),0,(BH$10=$F$103+$F171)*INDEX($AA$104:BH$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F171+LookForwardPeriods),0,(BI$10=$F$103+$F171)*INDEX($AA$104:BI$104,$F171)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F171+LookForwardPeriods),0,(BJ$10=$F$103+$F171)*INDEX($AA$104:BJ$104,$F171)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F172+LookForwardPeriods),0,(AA$10=$F$103+$F172)*INDEX($AA$104:AA$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F172+LookForwardPeriods),0,(AB$10=$F$103+$F172)*INDEX($AA$104:AB$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F172+LookForwardPeriods),0,(AC$10=$F$103+$F172)*INDEX($AA$104:AC$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F172+LookForwardPeriods),0,(AD$10=$F$103+$F172)*INDEX($AA$104:AD$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F172+LookForwardPeriods),0,(AE$10=$F$103+$F172)*INDEX($AA$104:AE$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F172+LookForwardPeriods),0,(AF$10=$F$103+$F172)*INDEX($AA$104:AF$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F172+LookForwardPeriods),0,(AG$10=$F$103+$F172)*INDEX($AA$104:AG$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F172+LookForwardPeriods),0,(AH$10=$F$103+$F172)*INDEX($AA$104:AH$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F172+LookForwardPeriods),0,(AI$10=$F$103+$F172)*INDEX($AA$104:AI$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F172+LookForwardPeriods),0,(AJ$10=$F$103+$F172)*INDEX($AA$104:AJ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F172+LookForwardPeriods),0,(AK$10=$F$103+$F172)*INDEX($AA$104:AK$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F172+LookForwardPeriods),0,(AL$10=$F$103+$F172)*INDEX($AA$104:AL$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F172+LookForwardPeriods),0,(AM$10=$F$103+$F172)*INDEX($AA$104:AM$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F172+LookForwardPeriods),0,(AN$10=$F$103+$F172)*INDEX($AA$104:AN$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F172+LookForwardPeriods),0,(AO$10=$F$103+$F172)*INDEX($AA$104:AO$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F172+LookForwardPeriods),0,(AP$10=$F$103+$F172)*INDEX($AA$104:AP$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F172+LookForwardPeriods),0,(AQ$10=$F$103+$F172)*INDEX($AA$104:AQ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F172+LookForwardPeriods),0,(AR$10=$F$103+$F172)*INDEX($AA$104:AR$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F172+LookForwardPeriods),0,(AS$10=$F$103+$F172)*INDEX($AA$104:AS$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F172+LookForwardPeriods),0,(AT$10=$F$103+$F172)*INDEX($AA$104:AT$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F172+LookForwardPeriods),0,(AU$10=$F$103+$F172)*INDEX($AA$104:AU$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F172+LookForwardPeriods),0,(AV$10=$F$103+$F172)*INDEX($AA$104:AV$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F172+LookForwardPeriods),0,(AW$10=$F$103+$F172)*INDEX($AA$104:AW$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F172+LookForwardPeriods),0,(AX$10=$F$103+$F172)*INDEX($AA$104:AX$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F172+LookForwardPeriods),0,(AY$10=$F$103+$F172)*INDEX($AA$104:AY$104,$F172)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F172+LookForwardPeriods),0,(AZ$10=$F$103+$F172)*INDEX($AA$104:AZ$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F172+LookForwardPeriods),0,(BA$10=$F$103+$F172)*INDEX($AA$104:BA$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F172+LookForwardPeriods),0,(BB$10=$F$103+$F172)*INDEX($AA$104:BB$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F172+LookForwardPeriods),0,(BC$10=$F$103+$F172)*INDEX($AA$104:BC$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F172+LookForwardPeriods),0,(BD$10=$F$103+$F172)*INDEX($AA$104:BD$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F172+LookForwardPeriods),0,(BE$10=$F$103+$F172)*INDEX($AA$104:BE$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F172+LookForwardPeriods),0,(BF$10=$F$103+$F172)*INDEX($AA$104:BF$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F172+LookForwardPeriods),0,(BG$10=$F$103+$F172)*INDEX($AA$104:BG$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F172+LookForwardPeriods),0,(BH$10=$F$103+$F172)*INDEX($AA$104:BH$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F172+LookForwardPeriods),0,(BI$10=$F$103+$F172)*INDEX($AA$104:BI$104,$F172)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F172+LookForwardPeriods),0,(BJ$10=$F$103+$F172)*INDEX($AA$104:BJ$104,$F172)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F173+LookForwardPeriods),0,(AA$10=$F$103+$F173)*INDEX($AA$104:AA$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F173+LookForwardPeriods),0,(AB$10=$F$103+$F173)*INDEX($AA$104:AB$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F173+LookForwardPeriods),0,(AC$10=$F$103+$F173)*INDEX($AA$104:AC$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F173+LookForwardPeriods),0,(AD$10=$F$103+$F173)*INDEX($AA$104:AD$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F173+LookForwardPeriods),0,(AE$10=$F$103+$F173)*INDEX($AA$104:AE$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F173+LookForwardPeriods),0,(AF$10=$F$103+$F173)*INDEX($AA$104:AF$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F173+LookForwardPeriods),0,(AG$10=$F$103+$F173)*INDEX($AA$104:AG$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F173+LookForwardPeriods),0,(AH$10=$F$103+$F173)*INDEX($AA$104:AH$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F173+LookForwardPeriods),0,(AI$10=$F$103+$F173)*INDEX($AA$104:AI$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F173+LookForwardPeriods),0,(AJ$10=$F$103+$F173)*INDEX($AA$104:AJ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F173+LookForwardPeriods),0,(AK$10=$F$103+$F173)*INDEX($AA$104:AK$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F173+LookForwardPeriods),0,(AL$10=$F$103+$F173)*INDEX($AA$104:AL$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F173+LookForwardPeriods),0,(AM$10=$F$103+$F173)*INDEX($AA$104:AM$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F173+LookForwardPeriods),0,(AN$10=$F$103+$F173)*INDEX($AA$104:AN$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F173+LookForwardPeriods),0,(AO$10=$F$103+$F173)*INDEX($AA$104:AO$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F173+LookForwardPeriods),0,(AP$10=$F$103+$F173)*INDEX($AA$104:AP$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F173+LookForwardPeriods),0,(AQ$10=$F$103+$F173)*INDEX($AA$104:AQ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F173+LookForwardPeriods),0,(AR$10=$F$103+$F173)*INDEX($AA$104:AR$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F173+LookForwardPeriods),0,(AS$10=$F$103+$F173)*INDEX($AA$104:AS$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F173+LookForwardPeriods),0,(AT$10=$F$103+$F173)*INDEX($AA$104:AT$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F173+LookForwardPeriods),0,(AU$10=$F$103+$F173)*INDEX($AA$104:AU$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F173+LookForwardPeriods),0,(AV$10=$F$103+$F173)*INDEX($AA$104:AV$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F173+LookForwardPeriods),0,(AW$10=$F$103+$F173)*INDEX($AA$104:AW$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F173+LookForwardPeriods),0,(AX$10=$F$103+$F173)*INDEX($AA$104:AX$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F173+LookForwardPeriods),0,(AY$10=$F$103+$F173)*INDEX($AA$104:AY$104,$F173)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F173+LookForwardPeriods),0,(AZ$10=$F$103+$F173)*INDEX($AA$104:AZ$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F173+LookForwardPeriods),0,(BA$10=$F$103+$F173)*INDEX($AA$104:BA$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F173+LookForwardPeriods),0,(BB$10=$F$103+$F173)*INDEX($AA$104:BB$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F173+LookForwardPeriods),0,(BC$10=$F$103+$F173)*INDEX($AA$104:BC$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F173+LookForwardPeriods),0,(BD$10=$F$103+$F173)*INDEX($AA$104:BD$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F173+LookForwardPeriods),0,(BE$10=$F$103+$F173)*INDEX($AA$104:BE$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F173+LookForwardPeriods),0,(BF$10=$F$103+$F173)*INDEX($AA$104:BF$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F173+LookForwardPeriods),0,(BG$10=$F$103+$F173)*INDEX($AA$104:BG$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F173+LookForwardPeriods),0,(BH$10=$F$103+$F173)*INDEX($AA$104:BH$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F173+LookForwardPeriods),0,(BI$10=$F$103+$F173)*INDEX($AA$104:BI$104,$F173)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F173+LookForwardPeriods),0,(BJ$10=$F$103+$F173)*INDEX($AA$104:BJ$104,$F173)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F174+LookForwardPeriods),0,(AA$10=$F$103+$F174)*INDEX($AA$104:AA$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F174+LookForwardPeriods),0,(AB$10=$F$103+$F174)*INDEX($AA$104:AB$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F174+LookForwardPeriods),0,(AC$10=$F$103+$F174)*INDEX($AA$104:AC$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F174+LookForwardPeriods),0,(AD$10=$F$103+$F174)*INDEX($AA$104:AD$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F174+LookForwardPeriods),0,(AE$10=$F$103+$F174)*INDEX($AA$104:AE$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F174+LookForwardPeriods),0,(AF$10=$F$103+$F174)*INDEX($AA$104:AF$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F174+LookForwardPeriods),0,(AG$10=$F$103+$F174)*INDEX($AA$104:AG$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F174+LookForwardPeriods),0,(AH$10=$F$103+$F174)*INDEX($AA$104:AH$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F174+LookForwardPeriods),0,(AI$10=$F$103+$F174)*INDEX($AA$104:AI$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F174+LookForwardPeriods),0,(AJ$10=$F$103+$F174)*INDEX($AA$104:AJ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F174+LookForwardPeriods),0,(AK$10=$F$103+$F174)*INDEX($AA$104:AK$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F174+LookForwardPeriods),0,(AL$10=$F$103+$F174)*INDEX($AA$104:AL$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F174+LookForwardPeriods),0,(AM$10=$F$103+$F174)*INDEX($AA$104:AM$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F174+LookForwardPeriods),0,(AN$10=$F$103+$F174)*INDEX($AA$104:AN$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F174+LookForwardPeriods),0,(AO$10=$F$103+$F174)*INDEX($AA$104:AO$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F174+LookForwardPeriods),0,(AP$10=$F$103+$F174)*INDEX($AA$104:AP$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F174+LookForwardPeriods),0,(AQ$10=$F$103+$F174)*INDEX($AA$104:AQ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F174+LookForwardPeriods),0,(AR$10=$F$103+$F174)*INDEX($AA$104:AR$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F174+LookForwardPeriods),0,(AS$10=$F$103+$F174)*INDEX($AA$104:AS$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F174+LookForwardPeriods),0,(AT$10=$F$103+$F174)*INDEX($AA$104:AT$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F174+LookForwardPeriods),0,(AU$10=$F$103+$F174)*INDEX($AA$104:AU$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F174+LookForwardPeriods),0,(AV$10=$F$103+$F174)*INDEX($AA$104:AV$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F174+LookForwardPeriods),0,(AW$10=$F$103+$F174)*INDEX($AA$104:AW$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F174+LookForwardPeriods),0,(AX$10=$F$103+$F174)*INDEX($AA$104:AX$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F174+LookForwardPeriods),0,(AY$10=$F$103+$F174)*INDEX($AA$104:AY$104,$F174)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F174+LookForwardPeriods),0,(AZ$10=$F$103+$F174)*INDEX($AA$104:AZ$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F174+LookForwardPeriods),0,(BA$10=$F$103+$F174)*INDEX($AA$104:BA$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F174+LookForwardPeriods),0,(BB$10=$F$103+$F174)*INDEX($AA$104:BB$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F174+LookForwardPeriods),0,(BC$10=$F$103+$F174)*INDEX($AA$104:BC$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F174+LookForwardPeriods),0,(BD$10=$F$103+$F174)*INDEX($AA$104:BD$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F174+LookForwardPeriods),0,(BE$10=$F$103+$F174)*INDEX($AA$104:BE$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F174+LookForwardPeriods),0,(BF$10=$F$103+$F174)*INDEX($AA$104:BF$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F174+LookForwardPeriods),0,(BG$10=$F$103+$F174)*INDEX($AA$104:BG$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F174+LookForwardPeriods),0,(BH$10=$F$103+$F174)*INDEX($AA$104:BH$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F174+LookForwardPeriods),0,(BI$10=$F$103+$F174)*INDEX($AA$104:BI$104,$F174)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F174+LookForwardPeriods),0,(BJ$10=$F$103+$F174)*INDEX($AA$104:BJ$104,$F174)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F175+LookForwardPeriods),0,(AA$10=$F$103+$F175)*INDEX($AA$104:AA$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F175+LookForwardPeriods),0,(AB$10=$F$103+$F175)*INDEX($AA$104:AB$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F175+LookForwardPeriods),0,(AC$10=$F$103+$F175)*INDEX($AA$104:AC$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F175+LookForwardPeriods),0,(AD$10=$F$103+$F175)*INDEX($AA$104:AD$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F175+LookForwardPeriods),0,(AE$10=$F$103+$F175)*INDEX($AA$104:AE$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F175+LookForwardPeriods),0,(AF$10=$F$103+$F175)*INDEX($AA$104:AF$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F175+LookForwardPeriods),0,(AG$10=$F$103+$F175)*INDEX($AA$104:AG$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F175+LookForwardPeriods),0,(AH$10=$F$103+$F175)*INDEX($AA$104:AH$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F175+LookForwardPeriods),0,(AI$10=$F$103+$F175)*INDEX($AA$104:AI$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F175+LookForwardPeriods),0,(AJ$10=$F$103+$F175)*INDEX($AA$104:AJ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F175+LookForwardPeriods),0,(AK$10=$F$103+$F175)*INDEX($AA$104:AK$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F175+LookForwardPeriods),0,(AL$10=$F$103+$F175)*INDEX($AA$104:AL$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F175+LookForwardPeriods),0,(AM$10=$F$103+$F175)*INDEX($AA$104:AM$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F175+LookForwardPeriods),0,(AN$10=$F$103+$F175)*INDEX($AA$104:AN$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F175+LookForwardPeriods),0,(AO$10=$F$103+$F175)*INDEX($AA$104:AO$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F175+LookForwardPeriods),0,(AP$10=$F$103+$F175)*INDEX($AA$104:AP$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F175+LookForwardPeriods),0,(AQ$10=$F$103+$F175)*INDEX($AA$104:AQ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F175+LookForwardPeriods),0,(AR$10=$F$103+$F175)*INDEX($AA$104:AR$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F175+LookForwardPeriods),0,(AS$10=$F$103+$F175)*INDEX($AA$104:AS$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F175+LookForwardPeriods),0,(AT$10=$F$103+$F175)*INDEX($AA$104:AT$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F175+LookForwardPeriods),0,(AU$10=$F$103+$F175)*INDEX($AA$104:AU$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F175+LookForwardPeriods),0,(AV$10=$F$103+$F175)*INDEX($AA$104:AV$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F175+LookForwardPeriods),0,(AW$10=$F$103+$F175)*INDEX($AA$104:AW$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F175+LookForwardPeriods),0,(AX$10=$F$103+$F175)*INDEX($AA$104:AX$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F175+LookForwardPeriods),0,(AY$10=$F$103+$F175)*INDEX($AA$104:AY$104,$F175)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F175+LookForwardPeriods),0,(AZ$10=$F$103+$F175)*INDEX($AA$104:AZ$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F175+LookForwardPeriods),0,(BA$10=$F$103+$F175)*INDEX($AA$104:BA$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F175+LookForwardPeriods),0,(BB$10=$F$103+$F175)*INDEX($AA$104:BB$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F175+LookForwardPeriods),0,(BC$10=$F$103+$F175)*INDEX($AA$104:BC$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F175+LookForwardPeriods),0,(BD$10=$F$103+$F175)*INDEX($AA$104:BD$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F175+LookForwardPeriods),0,(BE$10=$F$103+$F175)*INDEX($AA$104:BE$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F175+LookForwardPeriods),0,(BF$10=$F$103+$F175)*INDEX($AA$104:BF$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F175+LookForwardPeriods),0,(BG$10=$F$103+$F175)*INDEX($AA$104:BG$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F175+LookForwardPeriods),0,(BH$10=$F$103+$F175)*INDEX($AA$104:BH$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F175+LookForwardPeriods),0,(BI$10=$F$103+$F175)*INDEX($AA$104:BI$104,$F175)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F175+LookForwardPeriods),0,(BJ$10=$F$103+$F175)*INDEX($AA$104:BJ$104,$F175)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F176+LookForwardPeriods),0,(AA$10=$F$103+$F176)*INDEX($AA$104:AA$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F176+LookForwardPeriods),0,(AB$10=$F$103+$F176)*INDEX($AA$104:AB$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F176+LookForwardPeriods),0,(AC$10=$F$103+$F176)*INDEX($AA$104:AC$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F176+LookForwardPeriods),0,(AD$10=$F$103+$F176)*INDEX($AA$104:AD$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F176+LookForwardPeriods),0,(AE$10=$F$103+$F176)*INDEX($AA$104:AE$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F176+LookForwardPeriods),0,(AF$10=$F$103+$F176)*INDEX($AA$104:AF$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F176+LookForwardPeriods),0,(AG$10=$F$103+$F176)*INDEX($AA$104:AG$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F176+LookForwardPeriods),0,(AH$10=$F$103+$F176)*INDEX($AA$104:AH$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F176+LookForwardPeriods),0,(AI$10=$F$103+$F176)*INDEX($AA$104:AI$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F176+LookForwardPeriods),0,(AJ$10=$F$103+$F176)*INDEX($AA$104:AJ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F176+LookForwardPeriods),0,(AK$10=$F$103+$F176)*INDEX($AA$104:AK$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F176+LookForwardPeriods),0,(AL$10=$F$103+$F176)*INDEX($AA$104:AL$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F176+LookForwardPeriods),0,(AM$10=$F$103+$F176)*INDEX($AA$104:AM$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F176+LookForwardPeriods),0,(AN$10=$F$103+$F176)*INDEX($AA$104:AN$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F176+LookForwardPeriods),0,(AO$10=$F$103+$F176)*INDEX($AA$104:AO$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F176+LookForwardPeriods),0,(AP$10=$F$103+$F176)*INDEX($AA$104:AP$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F176+LookForwardPeriods),0,(AQ$10=$F$103+$F176)*INDEX($AA$104:AQ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F176+LookForwardPeriods),0,(AR$10=$F$103+$F176)*INDEX($AA$104:AR$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F176+LookForwardPeriods),0,(AS$10=$F$103+$F176)*INDEX($AA$104:AS$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F176+LookForwardPeriods),0,(AT$10=$F$103+$F176)*INDEX($AA$104:AT$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F176+LookForwardPeriods),0,(AU$10=$F$103+$F176)*INDEX($AA$104:AU$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F176+LookForwardPeriods),0,(AV$10=$F$103+$F176)*INDEX($AA$104:AV$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F176+LookForwardPeriods),0,(AW$10=$F$103+$F176)*INDEX($AA$104:AW$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F176+LookForwardPeriods),0,(AX$10=$F$103+$F176)*INDEX($AA$104:AX$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F176+LookForwardPeriods),0,(AY$10=$F$103+$F176)*INDEX($AA$104:AY$104,$F176)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F176+LookForwardPeriods),0,(AZ$10=$F$103+$F176)*INDEX($AA$104:AZ$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F176+LookForwardPeriods),0,(BA$10=$F$103+$F176)*INDEX($AA$104:BA$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F176+LookForwardPeriods),0,(BB$10=$F$103+$F176)*INDEX($AA$104:BB$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F176+LookForwardPeriods),0,(BC$10=$F$103+$F176)*INDEX($AA$104:BC$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F176+LookForwardPeriods),0,(BD$10=$F$103+$F176)*INDEX($AA$104:BD$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F176+LookForwardPeriods),0,(BE$10=$F$103+$F176)*INDEX($AA$104:BE$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F176+LookForwardPeriods),0,(BF$10=$F$103+$F176)*INDEX($AA$104:BF$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F176+LookForwardPeriods),0,(BG$10=$F$103+$F176)*INDEX($AA$104:BG$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F176+LookForwardPeriods),0,(BH$10=$F$103+$F176)*INDEX($AA$104:BH$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F176+LookForwardPeriods),0,(BI$10=$F$103+$F176)*INDEX($AA$104:BI$104,$F176)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F176+LookForwardPeriods),0,(BJ$10=$F$103+$F176)*INDEX($AA$104:BJ$104,$F176)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F177+LookForwardPeriods),0,(AA$10=$F$103+$F177)*INDEX($AA$104:AA$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F177+LookForwardPeriods),0,(AB$10=$F$103+$F177)*INDEX($AA$104:AB$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F177+LookForwardPeriods),0,(AC$10=$F$103+$F177)*INDEX($AA$104:AC$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F177+LookForwardPeriods),0,(AD$10=$F$103+$F177)*INDEX($AA$104:AD$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F177+LookForwardPeriods),0,(AE$10=$F$103+$F177)*INDEX($AA$104:AE$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F177+LookForwardPeriods),0,(AF$10=$F$103+$F177)*INDEX($AA$104:AF$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F177+LookForwardPeriods),0,(AG$10=$F$103+$F177)*INDEX($AA$104:AG$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F177+LookForwardPeriods),0,(AH$10=$F$103+$F177)*INDEX($AA$104:AH$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F177+LookForwardPeriods),0,(AI$10=$F$103+$F177)*INDEX($AA$104:AI$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F177+LookForwardPeriods),0,(AJ$10=$F$103+$F177)*INDEX($AA$104:AJ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F177+LookForwardPeriods),0,(AK$10=$F$103+$F177)*INDEX($AA$104:AK$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F177+LookForwardPeriods),0,(AL$10=$F$103+$F177)*INDEX($AA$104:AL$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F177+LookForwardPeriods),0,(AM$10=$F$103+$F177)*INDEX($AA$104:AM$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F177+LookForwardPeriods),0,(AN$10=$F$103+$F177)*INDEX($AA$104:AN$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F177+LookForwardPeriods),0,(AO$10=$F$103+$F177)*INDEX($AA$104:AO$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F177+LookForwardPeriods),0,(AP$10=$F$103+$F177)*INDEX($AA$104:AP$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F177+LookForwardPeriods),0,(AQ$10=$F$103+$F177)*INDEX($AA$104:AQ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F177+LookForwardPeriods),0,(AR$10=$F$103+$F177)*INDEX($AA$104:AR$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F177+LookForwardPeriods),0,(AS$10=$F$103+$F177)*INDEX($AA$104:AS$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F177+LookForwardPeriods),0,(AT$10=$F$103+$F177)*INDEX($AA$104:AT$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F177+LookForwardPeriods),0,(AU$10=$F$103+$F177)*INDEX($AA$104:AU$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F177+LookForwardPeriods),0,(AV$10=$F$103+$F177)*INDEX($AA$104:AV$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F177+LookForwardPeriods),0,(AW$10=$F$103+$F177)*INDEX($AA$104:AW$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F177+LookForwardPeriods),0,(AX$10=$F$103+$F177)*INDEX($AA$104:AX$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F177+LookForwardPeriods),0,(AY$10=$F$103+$F177)*INDEX($AA$104:AY$104,$F177)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F177+LookForwardPeriods),0,(AZ$10=$F$103+$F177)*INDEX($AA$104:AZ$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F177+LookForwardPeriods),0,(BA$10=$F$103+$F177)*INDEX($AA$104:BA$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F177+LookForwardPeriods),0,(BB$10=$F$103+$F177)*INDEX($AA$104:BB$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F177+LookForwardPeriods),0,(BC$10=$F$103+$F177)*INDEX($AA$104:BC$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F177+LookForwardPeriods),0,(BD$10=$F$103+$F177)*INDEX($AA$104:BD$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F177+LookForwardPeriods),0,(BE$10=$F$103+$F177)*INDEX($AA$104:BE$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F177+LookForwardPeriods),0,(BF$10=$F$103+$F177)*INDEX($AA$104:BF$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F177+LookForwardPeriods),0,(BG$10=$F$103+$F177)*INDEX($AA$104:BG$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F177+LookForwardPeriods),0,(BH$10=$F$103+$F177)*INDEX($AA$104:BH$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F177+LookForwardPeriods),0,(BI$10=$F$103+$F177)*INDEX($AA$104:BI$104,$F177)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F177+LookForwardPeriods),0,(BJ$10=$F$103+$F177)*INDEX($AA$104:BJ$104,$F177)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F178+LookForwardPeriods),0,(AA$10=$F$103+$F178)*INDEX($AA$104:AA$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F178+LookForwardPeriods),0,(AB$10=$F$103+$F178)*INDEX($AA$104:AB$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F178+LookForwardPeriods),0,(AC$10=$F$103+$F178)*INDEX($AA$104:AC$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F178+LookForwardPeriods),0,(AD$10=$F$103+$F178)*INDEX($AA$104:AD$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F178+LookForwardPeriods),0,(AE$10=$F$103+$F178)*INDEX($AA$104:AE$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F178+LookForwardPeriods),0,(AF$10=$F$103+$F178)*INDEX($AA$104:AF$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F178+LookForwardPeriods),0,(AG$10=$F$103+$F178)*INDEX($AA$104:AG$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F178+LookForwardPeriods),0,(AH$10=$F$103+$F178)*INDEX($AA$104:AH$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F178+LookForwardPeriods),0,(AI$10=$F$103+$F178)*INDEX($AA$104:AI$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F178+LookForwardPeriods),0,(AJ$10=$F$103+$F178)*INDEX($AA$104:AJ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F178+LookForwardPeriods),0,(AK$10=$F$103+$F178)*INDEX($AA$104:AK$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F178+LookForwardPeriods),0,(AL$10=$F$103+$F178)*INDEX($AA$104:AL$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F178+LookForwardPeriods),0,(AM$10=$F$103+$F178)*INDEX($AA$104:AM$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F178+LookForwardPeriods),0,(AN$10=$F$103+$F178)*INDEX($AA$104:AN$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F178+LookForwardPeriods),0,(AO$10=$F$103+$F178)*INDEX($AA$104:AO$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F178+LookForwardPeriods),0,(AP$10=$F$103+$F178)*INDEX($AA$104:AP$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F178+LookForwardPeriods),0,(AQ$10=$F$103+$F178)*INDEX($AA$104:AQ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F178+LookForwardPeriods),0,(AR$10=$F$103+$F178)*INDEX($AA$104:AR$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F178+LookForwardPeriods),0,(AS$10=$F$103+$F178)*INDEX($AA$104:AS$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F178+LookForwardPeriods),0,(AT$10=$F$103+$F178)*INDEX($AA$104:AT$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F178+LookForwardPeriods),0,(AU$10=$F$103+$F178)*INDEX($AA$104:AU$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F178+LookForwardPeriods),0,(AV$10=$F$103+$F178)*INDEX($AA$104:AV$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F178+LookForwardPeriods),0,(AW$10=$F$103+$F178)*INDEX($AA$104:AW$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F178+LookForwardPeriods),0,(AX$10=$F$103+$F178)*INDEX($AA$104:AX$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F178+LookForwardPeriods),0,(AY$10=$F$103+$F178)*INDEX($AA$104:AY$104,$F178)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F178+LookForwardPeriods),0,(AZ$10=$F$103+$F178)*INDEX($AA$104:AZ$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F178+LookForwardPeriods),0,(BA$10=$F$103+$F178)*INDEX($AA$104:BA$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F178+LookForwardPeriods),0,(BB$10=$F$103+$F178)*INDEX($AA$104:BB$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F178+LookForwardPeriods),0,(BC$10=$F$103+$F178)*INDEX($AA$104:BC$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F178+LookForwardPeriods),0,(BD$10=$F$103+$F178)*INDEX($AA$104:BD$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F178+LookForwardPeriods),0,(BE$10=$F$103+$F178)*INDEX($AA$104:BE$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F178+LookForwardPeriods),0,(BF$10=$F$103+$F178)*INDEX($AA$104:BF$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F178+LookForwardPeriods),0,(BG$10=$F$103+$F178)*INDEX($AA$104:BG$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F178+LookForwardPeriods),0,(BH$10=$F$103+$F178)*INDEX($AA$104:BH$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F178+LookForwardPeriods),0,(BI$10=$F$103+$F178)*INDEX($AA$104:BI$104,$F178)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F178+LookForwardPeriods),0,(BJ$10=$F$103+$F178)*INDEX($AA$104:BJ$104,$F178)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$10<=($F179+LookForwardPeriods),0,(AA$10=$F$103+$F179)*INDEX($AA$104:AA$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AB$10<=($F179+LookForwardPeriods),0,(AB$10=$F$103+$F179)*INDEX($AA$104:AB$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AC$10<=($F179+LookForwardPeriods),0,(AC$10=$F$103+$F179)*INDEX($AA$104:AC$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AD$10<=($F179+LookForwardPeriods),0,(AD$10=$F$103+$F179)*INDEX($AA$104:AD$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AE$10<=($F179+LookForwardPeriods),0,(AE$10=$F$103+$F179)*INDEX($AA$104:AE$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AF$10<=($F179+LookForwardPeriods),0,(AF$10=$F$103+$F179)*INDEX($AA$104:AF$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AG$10<=($F179+LookForwardPeriods),0,(AG$10=$F$103+$F179)*INDEX($AA$104:AG$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AH$10<=($F179+LookForwardPeriods),0,(AH$10=$F$103+$F179)*INDEX($AA$104:AH$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AI$10<=($F179+LookForwardPeriods),0,(AI$10=$F$103+$F179)*INDEX($AA$104:AI$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AJ$10<=($F179+LookForwardPeriods),0,(AJ$10=$F$103+$F179)*INDEX($AA$104:AJ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AK$10<=($F179+LookForwardPeriods),0,(AK$10=$F$103+$F179)*INDEX($AA$104:AK$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AL$10<=($F179+LookForwardPeriods),0,(AL$10=$F$103+$F179)*INDEX($AA$104:AL$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AM$10<=($F179+LookForwardPeriods),0,(AM$10=$F$103+$F179)*INDEX($AA$104:AM$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AN$10<=($F179+LookForwardPeriods),0,(AN$10=$F$103+$F179)*INDEX($AA$104:AN$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AO$10<=($F179+LookForwardPeriods),0,(AO$10=$F$103+$F179)*INDEX($AA$104:AO$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AP$10<=($F179+LookForwardPeriods),0,(AP$10=$F$103+$F179)*INDEX($AA$104:AP$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AQ$10<=($F179+LookForwardPeriods),0,(AQ$10=$F$103+$F179)*INDEX($AA$104:AQ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AR$10<=($F179+LookForwardPeriods),0,(AR$10=$F$103+$F179)*INDEX($AA$104:AR$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AS$10<=($F179+LookForwardPeriods),0,(AS$10=$F$103+$F179)*INDEX($AA$104:AS$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AT$10<=($F179+LookForwardPeriods),0,(AT$10=$F$103+$F179)*INDEX($AA$104:AT$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AU$10<=($F179+LookForwardPeriods),0,(AU$10=$F$103+$F179)*INDEX($AA$104:AU$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AV$10<=($F179+LookForwardPeriods),0,(AV$10=$F$103+$F179)*INDEX($AA$104:AV$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AW$10<=($F179+LookForwardPeriods),0,(AW$10=$F$103+$F179)*INDEX($AA$104:AW$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AX$10<=($F179+LookForwardPeriods),0,(AX$10=$F$103+$F179)*INDEX($AA$104:AX$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AY$10<=($F179+LookForwardPeriods),0,(AY$10=$F$103+$F179)*INDEX($AA$104:AY$104,$F179)*SignSwitch)","v":0},{"$f":"IF(AZ$10<=($F179+LookForwardPeriods),0,(AZ$10=$F$103+$F179)*INDEX($AA$104:AZ$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BA$10<=($F179+LookForwardPeriods),0,(BA$10=$F$103+$F179)*INDEX($AA$104:BA$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BB$10<=($F179+LookForwardPeriods),0,(BB$10=$F$103+$F179)*INDEX($AA$104:BB$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BC$10<=($F179+LookForwardPeriods),0,(BC$10=$F$103+$F179)*INDEX($AA$104:BC$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BD$10<=($F179+LookForwardPeriods),0,(BD$10=$F$103+$F179)*INDEX($AA$104:BD$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BE$10<=($F179+LookForwardPeriods),0,(BE$10=$F$103+$F179)*INDEX($AA$104:BE$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BF$10<=($F179+LookForwardPeriods),0,(BF$10=$F$103+$F179)*INDEX($AA$104:BF$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BG$10<=($F179+LookForwardPeriods),0,(BG$10=$F$103+$F179)*INDEX($AA$104:BG$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BH$10<=($F179+LookForwardPeriods),0,(BH$10=$F$103+$F179)*INDEX($AA$104:BH$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BI$10<=($F179+LookForwardPeriods),0,(BI$10=$F$103+$F179)*INDEX($AA$104:BI$104,$F179)*SignSwitch)","v":0},{"$f":"IF(BJ$10<=($F179+LookForwardPeriods),0,(BJ$10=$F$103+$F179)*INDEX($AA$104:BJ$104,$F179)*SignSwitch)","v":0}]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z180:BJ180)","v":0},null,{"$f":"SUM(AA144:AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C$23 & \" c/f, Year \" & F182","v":"Synthetic index-linked debt c/f, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA25, AA65, AA144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 2",{"$f":" F182+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA26, AA66, AA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA27, AA67, AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA28, AA68, AA147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA29, AA69, AA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA30, AA70, AA149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA31, AA71, AA150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA32, AA72, AA151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA33, AA73, AA152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA34, AA74, AA153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA35, AA75, AA154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA36, AA76, AA155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA37, AA77, AA156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA38, AA78, AA157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA39, AA79, AA158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40, AA80, AA159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA41, AA81, AA160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42, AA82, AA161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA43, AA83, AA162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA44, AA84, AA163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA45, AA85, AA164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA46, AA86, AA165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA47, AA87, AA166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA48, AA88, AA167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA49, AA89, AA168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA50, AA90, AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA51, AA91, AA170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA52, AA92, AA171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA53, AA93, AA172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54, AA94, AA173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA55, AA95, AA174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA56, AA96, AA175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA57, AA97, AA176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58, AA98, AA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA59, AA99, AA178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60, AA100, AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Total \"&C$23","v":"Total Synthetic index-linked debt"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:AA217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest"]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued BF, Year \" & F222","v":"Synthetic index-linked debt interest accrued BF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 2",{"$f":" F222+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued BF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued BF\"","v":"Total Synthetic index-linked debt interest accrued BF"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z258:BJ258)","v":0},null,{"$f":"SUM(AA222:AA257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E589","v":"Cost of Debt Selection"},{"$f":"I_InputSets!F589","v":"Notional allowed cost of debt pre-tax (medium)"}]
[null,null,null,null,"Fixed debt/debt premium reference rate selection",{"$f":"MID(F260,FIND(\"(\",F260)+1,FIND(\")\",F260)-FIND(\"(\",F260)-1)","v":"medium"}]
[null,null,null,null,{"$f":"I_Series!E333","v":"Applicable Fixed Debt Interest Rate (high)"},{"$f":"MID(E262,FIND(\"(\",E262)+1,FIND(\")\",E262)-FIND(\"(\",E262)-1)","v":"high"},{"$f":"I_Series!G333","v":"%"},{"$f":"I_Series!H333","v":0},{"$f":"I_Series!I333","v":"H7 WACC calculator"},null,{"$f":"I_Series!K333","v":"Being published with this model"},{"$f":"I_Series!L333","v":0},{"$f":"I_Series!M333","v":0},{"$f":"I_Series!N333","v":0},{"$f":"I_Series!O333","v":0},{"$f":"I_Series!P333","v":0},{"$f":"I_Series!Q333","v":0},{"$f":"I_Series!R333","v":0},{"$f":"I_Series!S333","v":0},{"$f":"I_Series!T333","v":0},{"$f":"I_Series!U333","v":0},{"$f":"I_Series!V333","v":0},{"$f":"I_Series!W333","v":0},{"$f":"I_Series!X333","v":0},null,null,{"$f":"I_Series!AA333","v":0},{"$f":"I_Series!AB333","v":0},{"$f":"I_Series!AC333","v":0},{"$f":"I_Series!AD333","v":0},{"$f":"I_Series!AE333","v":0},{"$f":"I_Series!AF333","v":2.5605957902428041E-2},{"$f":"I_Series!AG333","v":2.5380867002032181E-2},{"$f":"I_Series!AH333","v":4.3860540517940326E-2},{"$f":"I_Series!AI333","v":5.9788172671719257E-2},{"$f":"I_Series!AJ333","v":5.9788172671719257E-2},{"$f":"I_Series!AK333","v":5.9788172671719257E-2},{"$f":"I_Series!AL333","v":5.9788172671719257E-2},{"$f":"I_Series!AM333","v":2.3155689059678498E-2},{"$f":"I_Series!AN333","v":2.3155689059678498E-2},{"$f":"I_Series!AO333","v":2.3155689059678498E-2},{"$f":"I_Series!AP333","v":2.3155689059678498E-2},{"$f":"I_Series!AQ333","v":2.3155689059678498E-2},{"$f":"I_Series!AR333","v":2.3155689059678498E-2},{"$f":"I_Series!AS333","v":2.3155689059678498E-2},{"$f":"I_Series!AT333","v":2.3155689059678498E-2},{"$f":"I_Series!AU333","v":2.3155689059678498E-2},{"$f":"I_Series!AV333","v":2.3155689059678498E-2},{"$f":"I_Series!AW333","v":2.3155689059678498E-2},{"$f":"I_Series!AX333","v":2.3155689059678498E-2},{"$f":"I_Series!AY333","v":2.3155689059678498E-2},{"$f":"I_Series!AZ333","v":2.3155689059678498E-2},{"$f":"I_Series!BA333","v":2.3155689059678498E-2},{"$f":"I_Series!BB333","v":2.3155689059678498E-2},{"$f":"I_Series!BC333","v":2.3155689059678498E-2},{"$f":"I_Series!BD333","v":2.3155689059678498E-2},{"$f":"I_Series!BE333","v":2.3155689059678498E-2},{"$f":"I_Series!BF333","v":2.3155689059678498E-2},{"$f":"I_Series!BG333","v":2.3155689059678498E-2},{"$f":"I_Series!BH333","v":2.3155689059678498E-2},{"$f":"I_Series!BI333","v":2.3155689059678498E-2},{"$f":"I_Series!BJ333","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E334","v":"Applicable Fixed Debt Interest Rate (medium)"},{"$f":"MID(E263,FIND(\"(\",E263)+1,FIND(\")\",E263)-FIND(\"(\",E263)-1)","v":"medium"},{"$f":"I_Series!G334","v":"%"},{"$f":"I_Series!H334","v":0},{"$f":"I_Series!I334","v":"H7 WACC calculator"},null,{"$f":"I_Series!K334","v":"Being published with this model"},{"$f":"I_Series!L334","v":0},{"$f":"I_Series!M334","v":0},{"$f":"I_Series!N334","v":0},{"$f":"I_Series!O334","v":0},{"$f":"I_Series!P334","v":0},{"$f":"I_Series!Q334","v":0},{"$f":"I_Series!R334","v":0},{"$f":"I_Series!S334","v":0},{"$f":"I_Series!T334","v":0},{"$f":"I_Series!U334","v":0},{"$f":"I_Series!V334","v":0},{"$f":"I_Series!W334","v":0},{"$f":"I_Series!X334","v":0},null,null,{"$f":"I_Series!AA334","v":0},{"$f":"I_Series!AB334","v":0},{"$f":"I_Series!AC334","v":0},{"$f":"I_Series!AD334","v":0},{"$f":"I_Series!AE334","v":0},{"$f":"I_Series!AF334","v":2.5605957902428041E-2},{"$f":"I_Series!AG334","v":2.5380867002032181E-2},{"$f":"I_Series!AH334","v":4.3860540517940326E-2},{"$f":"I_Series!AI334","v":5.9788172671719257E-2},{"$f":"I_Series!AJ334","v":5.9788172671719257E-2},{"$f":"I_Series!AK334","v":5.9788172671719257E-2},{"$f":"I_Series!AL334","v":5.9788172671719257E-2},{"$f":"I_Series!AM334","v":2.3155689059678498E-2},{"$f":"I_Series!AN334","v":2.3155689059678498E-2},{"$f":"I_Series!AO334","v":2.3155689059678498E-2},{"$f":"I_Series!AP334","v":2.3155689059678498E-2},{"$f":"I_Series!AQ334","v":2.3155689059678498E-2},{"$f":"I_Series!AR334","v":2.3155689059678498E-2},{"$f":"I_Series!AS334","v":2.3155689059678498E-2},{"$f":"I_Series!AT334","v":2.3155689059678498E-2},{"$f":"I_Series!AU334","v":2.3155689059678498E-2},{"$f":"I_Series!AV334","v":2.3155689059678498E-2},{"$f":"I_Series!AW334","v":2.3155689059678498E-2},{"$f":"I_Series!AX334","v":2.3155689059678498E-2},{"$f":"I_Series!AY334","v":2.3155689059678498E-2},{"$f":"I_Series!AZ334","v":2.3155689059678498E-2},{"$f":"I_Series!BA334","v":2.3155689059678498E-2},{"$f":"I_Series!BB334","v":2.3155689059678498E-2},{"$f":"I_Series!BC334","v":2.3155689059678498E-2},{"$f":"I_Series!BD334","v":2.3155689059678498E-2},{"$f":"I_Series!BE334","v":2.3155689059678498E-2},{"$f":"I_Series!BF334","v":2.3155689059678498E-2},{"$f":"I_Series!BG334","v":2.3155689059678498E-2},{"$f":"I_Series!BH334","v":2.3155689059678498E-2},{"$f":"I_Series!BI334","v":2.3155689059678498E-2},{"$f":"I_Series!BJ334","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E335","v":"Applicable Fixed Debt Interest Rate (low)"},{"$f":"MID(E264,FIND(\"(\",E264)+1,FIND(\")\",E264)-FIND(\"(\",E264)-1)","v":"low"},{"$f":"I_Series!G335","v":"%"},{"$f":"I_Series!H335","v":0},{"$f":"I_Series!I335","v":"H7 WACC calculator"},null,{"$f":"I_Series!K335","v":"Being published with this model"},{"$f":"I_Series!L335","v":0},{"$f":"I_Series!M335","v":0},{"$f":"I_Series!N335","v":0},{"$f":"I_Series!O335","v":0},{"$f":"I_Series!P335","v":0},{"$f":"I_Series!Q335","v":0},{"$f":"I_Series!R335","v":0},{"$f":"I_Series!S335","v":0},{"$f":"I_Series!T335","v":0},{"$f":"I_Series!U335","v":0},{"$f":"I_Series!V335","v":0},{"$f":"I_Series!W335","v":0},{"$f":"I_Series!X335","v":0},null,null,{"$f":"I_Series!AA335","v":0},{"$f":"I_Series!AB335","v":0},{"$f":"I_Series!AC335","v":0},{"$f":"I_Series!AD335","v":0},{"$f":"I_Series!AE335","v":0},{"$f":"I_Series!AF335","v":2.5605957902428041E-2},{"$f":"I_Series!AG335","v":2.5380867002032181E-2},{"$f":"I_Series!AH335","v":4.3860540517940326E-2},{"$f":"I_Series!AI335","v":5.9788172671719257E-2},{"$f":"I_Series!AJ335","v":5.9788172671719257E-2},{"$f":"I_Series!AK335","v":5.9788172671719257E-2},{"$f":"I_Series!AL335","v":5.9788172671719257E-2},{"$f":"I_Series!AM335","v":2.3155689059678498E-2},{"$f":"I_Series!AN335","v":2.3155689059678498E-2},{"$f":"I_Series!AO335","v":2.3155689059678498E-2},{"$f":"I_Series!AP335","v":2.3155689059678498E-2},{"$f":"I_Series!AQ335","v":2.3155689059678498E-2},{"$f":"I_Series!AR335","v":2.3155689059678498E-2},{"$f":"I_Series!AS335","v":2.3155689059678498E-2},{"$f":"I_Series!AT335","v":2.3155689059678498E-2},{"$f":"I_Series!AU335","v":2.3155689059678498E-2},{"$f":"I_Series!AV335","v":2.3155689059678498E-2},{"$f":"I_Series!AW335","v":2.3155689059678498E-2},{"$f":"I_Series!AX335","v":2.3155689059678498E-2},{"$f":"I_Series!AY335","v":2.3155689059678498E-2},{"$f":"I_Series!AZ335","v":2.3155689059678498E-2},{"$f":"I_Series!BA335","v":2.3155689059678498E-2},{"$f":"I_Series!BB335","v":2.3155689059678498E-2},{"$f":"I_Series!BC335","v":2.3155689059678498E-2},{"$f":"I_Series!BD335","v":2.3155689059678498E-2},{"$f":"I_Series!BE335","v":2.3155689059678498E-2},{"$f":"I_Series!BF335","v":2.3155689059678498E-2},{"$f":"I_Series!BG335","v":2.3155689059678498E-2},{"$f":"I_Series!BH335","v":2.3155689059678498E-2},{"$f":"I_Series!BI335","v":2.3155689059678498E-2},{"$f":"I_Series!BJ335","v":2.3155689059678498E-2}]
[null,null,null,null,"Fixed debt reference rate",{"$f":"INDEX(F262:F264, MATCH($F261, $F262:$F264,0))","v":"medium"},{"$f":"INDEX(G262:G264, MATCH($F261, $F262:$F264,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA262:AA264, MATCH($F261, $F262:$F264,0))","v":0},{"$f":"INDEX(AB262:AB264, MATCH($F261, $F262:$F264,0))","v":0},0,0,0,{"$f":"INDEX(AF262:AF264, MATCH($F261, $F262:$F264,0))","v":2.5605957902428041E-2},2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,"Applicable Synthetic Debt Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265","v":0},{"$f":"AB265","v":0},0,0,0,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,{"$f":" C$23 & \" interest expense, Year \" & F269","v":"Synthetic index-linked debt interest expense, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA25,AA182) * INDEX($AA$267:$BJ$267, $F269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 2",{"$f":" F269+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA26,AA183) * INDEX($AA$267:$BJ$267, $F270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA27,AA184) * INDEX($AA$267:$BJ$267, $F271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA28,AA185) * INDEX($AA$267:$BJ$267, $F272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA29,AA186) * INDEX($AA$267:$BJ$267, $F273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA30,AA187) * INDEX($AA$267:$BJ$267, $F274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA31,AA188) * INDEX($AA$267:$BJ$267, $F275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA32,AA189) * INDEX($AA$267:$BJ$267, $F276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA33,AA190) * INDEX($AA$267:$BJ$267, $F277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA34,AA191) * INDEX($AA$267:$BJ$267, $F278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA35,AA192) * INDEX($AA$267:$BJ$267, $F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA36,AA193) * INDEX($AA$267:$BJ$267, $F280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA37,AA194) * INDEX($AA$267:$BJ$267, $F281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA38,AA195) * INDEX($AA$267:$BJ$267, $F282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA39,AA196) * INDEX($AA$267:$BJ$267, $F283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA40,AA197) * INDEX($AA$267:$BJ$267, $F284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA41,AA198) * INDEX($AA$267:$BJ$267, $F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA42,AA199) * INDEX($AA$267:$BJ$267, $F286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA43,AA200) * INDEX($AA$267:$BJ$267, $F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA44,AA201) * INDEX($AA$267:$BJ$267, $F288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA45,AA202) * INDEX($AA$267:$BJ$267, $F289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA46,AA203) * INDEX($AA$267:$BJ$267, $F290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA47,AA204) * INDEX($AA$267:$BJ$267, $F291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA48,AA205) * INDEX($AA$267:$BJ$267, $F292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA49,AA206) * INDEX($AA$267:$BJ$267, $F293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA50,AA207) * INDEX($AA$267:$BJ$267, $F294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA51,AA208) * INDEX($AA$267:$BJ$267, $F295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA52,AA209) * INDEX($AA$267:$BJ$267, $F296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA53,AA210) * INDEX($AA$267:$BJ$267, $F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA54,AA211) * INDEX($AA$267:$BJ$267, $F298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA55,AA212) * INDEX($AA$267:$BJ$267, $F299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA56,AA213) * INDEX($AA$267:$BJ$267, $F300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA57,AA214) * INDEX($AA$267:$BJ$267, $F301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA58,AA215) * INDEX($AA$267:$BJ$267, $F302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA59,AA216) * INDEX($AA$267:$BJ$267, $F303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA60,AA217) * INDEX($AA$267:$BJ$267, $F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z305:BJ305)","v":0},null,{"$f":"SUM(AA269:AA304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E305&\" (Inc St)\"","v":"Total synthetic index-linked debt interest expense (Inc St)"},null,{"$f":"G305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA306:BJ306)","v":0},null,{"$f":" AA305 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C$23 & \" interest paid, Year \" & F308","v":"Synthetic index-linked debt interest paid, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA269 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 2",{"$f":" F308+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA270 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA271 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA272 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA273 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA274 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA275 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA276 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA277 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA278 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA279 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA280 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA281 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA282 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA283 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA284 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA285 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA286 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA287 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA288 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA289 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA290 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA291 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA292 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA293 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA294 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA295 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA296 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA297 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA298 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA299 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA300 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA301 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA302 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA303 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA304 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z344:BJ344)","v":0},null,{"$f":"SUM(AA308:AA343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C$23 & \" interest accrued CF, Year \" & F346","v":"Synthetic index-linked debt interest accrued CF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222,AA269,AA308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 2",{"$f":" F346+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA223,AA270,AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224,AA271,AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225,AA272,AA311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226,AA273,AA312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA227,AA274,AA313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228,AA275,AA314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229,AA276,AA315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230,AA277,AA316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231,AA278,AA317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232,AA279,AA318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA233,AA280,AA319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234,AA281,AA320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA235,AA282,AA321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA236,AA283,AA322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237,AA284,AA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238,AA285,AA324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239,AA286,AA325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240,AA287,AA326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA241,AA288,AA327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242,AA289,AA328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243,AA290,AA329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244,AA291,AA330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245,AA292,AA331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246,AA293,AA332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247,AA294,AA333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248,AA295,AA334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249,AA296,AA335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250,AA297,AA336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251,AA298,AA337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA252,AA299,AA338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA253,AA300,AA339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254,AA301,AA340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA255,AA302,AA341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256,AA303,AA342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest accrued CF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA257,AA304,AA343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" interest accrued\"","v":"Total Synthetic index-linked debt interest accrued"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z382:BJ382)","v":0},null,{"$f":"SUM(AA346:AA381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_SynthAccretion","index":35,"n_rows":385,"n_cols":62,"rows_kept":385,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Accretion"]
[]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,"Synthetic index-linked Accretion"]
[]
[null,null,null,null,{"$f":"C$23&\" BEG, Year \"&F25&\" BF\"","v":"Synthetic index-linked Accretion BEG, Year 1 BF"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C$23&\" BEG, Year \"&F26&\" BF\"","v":"Synthetic index-linked Accretion BEG, Year 2 BF"},{"$f":" F25+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 3 BF",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 4 BF",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 5 BF",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 6 BF",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 7 BF",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 8 BF",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 9 BF",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 10 BF",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 11 BF",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 12 BF",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 13 BF",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 14 BF",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 15 BF",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 16 BF",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 17 BF",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 18 BF",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 19 BF",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 20 BF",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 21 BF",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 22 BF",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 23 BF",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 24 BF",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 25 BF",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 26 BF",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 27 BF",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 28 BF",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 29 BF",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 30 BF",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 31 BF",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 32 BF",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 33 BF",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 34 BF",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 35 BF",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion BEG, Year 36 BF",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" BF\"","v":"Total Synthetic index-linked Accretion BF"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25:AA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Index!E$103","v":"Index-linked debt indexation factor"},{"$f":" C_Index!F$103","v":0},{"$f":" C_Index!G$103","v":"RPI annual growth rate"},{"$f":" C_Index!H$103","v":0},{"$f":" C_Index!I$103","v":0},{"$f":" C_Index!J$103","v":0},{"$f":" C_Index!K$103","v":0},{"$f":" C_Index!L$103","v":0},{"$f":" C_Index!M$103","v":0},{"$f":" C_Index!N$103","v":0},{"$f":" C_Index!O$103","v":0},{"$f":" C_Index!P$103","v":0},{"$f":" C_Index!Q$103","v":0},{"$f":" C_Index!R$103","v":0},{"$f":" C_Index!S$103","v":0},{"$f":" C_Index!T$103","v":0},{"$f":" C_Index!U$103","v":0},{"$f":" C_Index!V$103","v":0},{"$f":" C_Index!W$103","v":0},{"$f":" C_Index!X$103","v":0},{"$f":" C_Index!Y$103","v":0},{"$f":" C_Index!Z$103","v":0},{"$f":" C_Index!AA$103","v":0.91817105652559949},{"$f":" C_Index!AB$103","v":0.93418171056525612},{"$f":" C_Index!AC$103","v":0.96765315182006517},{"$f":" C_Index!AD$103","v":1},{"$f":" C_Index!AE$103","v":1.0256288842852916},{"$f":" C_Index!AF$103","v":1.0410476472329093},{"$f":" C_Index!AG$103","v":1.0831606984314885},{"$f":" C_Index!AH$103","v":1.2092070630364014},{"$f":" C_Index!AI$103","v":1.338720586860018},{"$f":" C_Index!AJ$103","v":1.358742197099734},{"$f":" C_Index!AK$103","v":1.3539431231133474},{"$f":" C_Index!AL$103","v":1.3670728393015688},{"$f":" C_Index!AM$103","v":1.4022357593962713},{"$f":" C_Index!AN$103","v":1.4443028321781597},{"$f":" C_Index!AO$103","v":1.4876319171435044},{"$f":" C_Index!AP$103","v":1.5322608746578097},{"$f":" C_Index!AQ$103","v":1.578228700897544},{"$f":" C_Index!AR$103","v":1.6255755619244703},{"$f":" C_Index!AS$103","v":1.6743428287822044},{"$f":" C_Index!AT$103","v":1.7245731136456706},{"$f":" C_Index!AU$103","v":1.7763103070550408},{"$f":" C_Index!AV$103","v":1.8295996162666921},{"$f":" C_Index!AW$103","v":1.8844876047546928},{"$f":" C_Index!AX$103","v":1.9410222328973337},{"$f":" C_Index!AY$103","v":1.9992528998842538},{"$f":" C_Index!AZ$103","v":2.0592304868807814},{"$f":" C_Index!BA$103","v":2.1210074014872049},{"$f":" C_Index!BB$103","v":2.1846376235318212},{"$f":" C_Index!BC$103","v":2.2501767522377758},{"$f":" C_Index!BD$103","v":2.3176820548049091},{"$f":" C_Index!BE$103","v":2.3872125164490563},{"$f":" C_Index!BF$103","v":2.4588288919425279},{"$f":" C_Index!BG$103","v":2.5325937587008038},{"$f":" C_Index!BH$103","v":2.6085715714618281},{"$f":" C_Index!BI$103","v":2.6868287186056827},{"$f":" C_Index!BJ$103","v":2.7674335801638534}]
[]
[null,null,null,null,{"$f":"C$23&\" , Year \"&F65&\"\"","v":"Synthetic index-linked Accretion , Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA25+AA25) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB25+AB25) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC25+AC25) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD25+AD25) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE25+AE25) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF25+AF25) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG25+AG25) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH25+AH25) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI25+AI25) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ25+AJ25) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK25+AK25) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL25+AL25) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM25+AM25) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN25+AN25) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO25+AO25) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP25+AP25) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ25+AQ25) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR25+AR25) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS25+AS25) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT25+AT25) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU25+AU25) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV25+AV25) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW25+AW25) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX25+AX25) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY25+AY25) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ25+AZ25) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA25+BA25) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB25+BB25) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC25+BC25) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD25+BD25) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE25+BE25) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF25+BF25) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG25+BG25) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH25+BH25) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI25+BI25) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ25+BJ25) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,{"$f":"C$23&\" , Year \"&F66&\"\"","v":"Synthetic index-linked Accretion , Year 2"},{"$f":" F65+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA26+AA26) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB26+AB26) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC26+AC26) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD26+AD26) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE26+AE26) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF26+AF26) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG26+AG26) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH26+AH26) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI26+AI26) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ26+AJ26) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK26+AK26) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL26+AL26) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM26+AM26) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN26+AN26) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO26+AO26) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP26+AP26) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ26+AQ26) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR26+AR26) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS26+AS26) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT26+AT26) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU26+AU26) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV26+AV26) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW26+AW26) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX26+AX26) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY26+AY26) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ26+AZ26) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA26+BA26) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB26+BB26) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC26+BC26) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD26+BD26) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE26+BE26) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF26+BF26) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG26+BG26) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH26+BH26) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI26+BI26) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ26+BJ26) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA27+AA27) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB27+AB27) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC27+AC27) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD27+AD27) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE27+AE27) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF27+AF27) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG27+AG27) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH27+AH27) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI27+AI27) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ27+AJ27) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK27+AK27) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL27+AL27) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM27+AM27) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN27+AN27) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO27+AO27) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP27+AP27) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ27+AQ27) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR27+AR27) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS27+AS27) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT27+AT27) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU27+AU27) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV27+AV27) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW27+AW27) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX27+AX27) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY27+AY27) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ27+AZ27) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA27+BA27) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB27+BB27) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC27+BC27) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD27+BD27) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE27+BE27) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF27+BF27) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG27+BG27) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH27+BH27) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI27+BI27) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ27+BJ27) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA28+AA28) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB28+AB28) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC28+AC28) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD28+AD28) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE28+AE28) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF28+AF28) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG28+AG28) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH28+AH28) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI28+AI28) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ28+AJ28) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK28+AK28) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL28+AL28) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM28+AM28) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN28+AN28) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO28+AO28) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP28+AP28) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ28+AQ28) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR28+AR28) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS28+AS28) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT28+AT28) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU28+AU28) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV28+AV28) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW28+AW28) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX28+AX28) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY28+AY28) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ28+AZ28) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA28+BA28) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB28+BB28) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC28+BC28) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD28+BD28) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE28+BE28) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF28+BF28) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG28+BG28) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH28+BH28) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI28+BI28) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ28+BJ28) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA29+AA29) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB29+AB29) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC29+AC29) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD29+AD29) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE29+AE29) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF29+AF29) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG29+AG29) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH29+AH29) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI29+AI29) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ29+AJ29) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK29+AK29) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL29+AL29) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM29+AM29) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN29+AN29) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO29+AO29) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP29+AP29) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ29+AQ29) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR29+AR29) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS29+AS29) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT29+AT29) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU29+AU29) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV29+AV29) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW29+AW29) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX29+AX29) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY29+AY29) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ29+AZ29) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA29+BA29) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB29+BB29) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC29+BC29) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD29+BD29) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE29+BE29) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF29+BF29) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG29+BG29) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH29+BH29) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI29+BI29) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ29+BJ29) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA30+AA30) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB30+AB30) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC30+AC30) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD30+AD30) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE30+AE30) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF30+AF30) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG30+AG30) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH30+AH30) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI30+AI30) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ30+AJ30) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK30+AK30) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL30+AL30) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM30+AM30) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN30+AN30) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO30+AO30) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP30+AP30) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ30+AQ30) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR30+AR30) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS30+AS30) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT30+AT30) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU30+AU30) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV30+AV30) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW30+AW30) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX30+AX30) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY30+AY30) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ30+AZ30) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA30+BA30) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB30+BB30) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC30+BC30) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD30+BD30) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE30+BE30) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF30+BF30) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG30+BG30) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH30+BH30) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI30+BI30) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ30+BJ30) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA31+AA31) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB31+AB31) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC31+AC31) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD31+AD31) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE31+AE31) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF31+AF31) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG31+AG31) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH31+AH31) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI31+AI31) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ31+AJ31) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK31+AK31) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL31+AL31) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM31+AM31) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN31+AN31) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO31+AO31) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP31+AP31) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ31+AQ31) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR31+AR31) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS31+AS31) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT31+AT31) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU31+AU31) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV31+AV31) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW31+AW31) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX31+AX31) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY31+AY31) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ31+AZ31) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA31+BA31) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB31+BB31) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC31+BC31) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD31+BD31) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE31+BE31) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF31+BF31) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG31+BG31) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH31+BH31) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI31+BI31) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ31+BJ31) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA32+AA32) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB32+AB32) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC32+AC32) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD32+AD32) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE32+AE32) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF32+AF32) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG32+AG32) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH32+AH32) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI32+AI32) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ32+AJ32) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK32+AK32) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL32+AL32) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM32+AM32) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN32+AN32) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO32+AO32) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP32+AP32) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ32+AQ32) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR32+AR32) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS32+AS32) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT32+AT32) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU32+AU32) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV32+AV32) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW32+AW32) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX32+AX32) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY32+AY32) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ32+AZ32) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA32+BA32) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB32+BB32) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC32+BC32) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD32+BD32) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE32+BE32) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF32+BF32) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG32+BG32) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH32+BH32) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI32+BI32) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ32+BJ32) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA33+AA33) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB33+AB33) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC33+AC33) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD33+AD33) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE33+AE33) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF33+AF33) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG33+AG33) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH33+AH33) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI33+AI33) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ33+AJ33) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK33+AK33) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL33+AL33) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM33+AM33) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN33+AN33) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO33+AO33) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP33+AP33) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ33+AQ33) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR33+AR33) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS33+AS33) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT33+AT33) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU33+AU33) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV33+AV33) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW33+AW33) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX33+AX33) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY33+AY33) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ33+AZ33) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA33+BA33) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB33+BB33) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC33+BC33) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD33+BD33) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE33+BE33) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF33+BF33) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG33+BG33) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH33+BH33) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI33+BI33) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ33+BJ33) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA34+AA34) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB34+AB34) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC34+AC34) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD34+AD34) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE34+AE34) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF34+AF34) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG34+AG34) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH34+AH34) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI34+AI34) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ34+AJ34) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK34+AK34) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL34+AL34) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM34+AM34) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN34+AN34) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO34+AO34) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP34+AP34) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ34+AQ34) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR34+AR34) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS34+AS34) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT34+AT34) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU34+AU34) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV34+AV34) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW34+AW34) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX34+AX34) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY34+AY34) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ34+AZ34) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA34+BA34) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB34+BB34) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC34+BC34) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD34+BD34) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE34+BE34) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF34+BF34) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG34+BG34) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH34+BH34) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI34+BI34) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ34+BJ34) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA35+AA35) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB35+AB35) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC35+AC35) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD35+AD35) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE35+AE35) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF35+AF35) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG35+AG35) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH35+AH35) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI35+AI35) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ35+AJ35) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK35+AK35) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL35+AL35) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM35+AM35) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN35+AN35) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO35+AO35) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP35+AP35) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ35+AQ35) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR35+AR35) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS35+AS35) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT35+AT35) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU35+AU35) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV35+AV35) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW35+AW35) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX35+AX35) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY35+AY35) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ35+AZ35) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA35+BA35) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB35+BB35) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC35+BC35) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD35+BD35) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE35+BE35) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF35+BF35) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG35+BG35) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH35+BH35) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI35+BI35) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ35+BJ35) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA36+AA36) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB36+AB36) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC36+AC36) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD36+AD36) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE36+AE36) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF36+AF36) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG36+AG36) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH36+AH36) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI36+AI36) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ36+AJ36) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK36+AK36) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL36+AL36) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM36+AM36) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN36+AN36) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO36+AO36) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP36+AP36) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ36+AQ36) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR36+AR36) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS36+AS36) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT36+AT36) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU36+AU36) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV36+AV36) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW36+AW36) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX36+AX36) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY36+AY36) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ36+AZ36) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA36+BA36) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB36+BB36) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC36+BC36) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD36+BD36) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE36+BE36) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF36+BF36) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG36+BG36) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH36+BH36) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI36+BI36) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ36+BJ36) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA37+AA37) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB37+AB37) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC37+AC37) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD37+AD37) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE37+AE37) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF37+AF37) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG37+AG37) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH37+AH37) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI37+AI37) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ37+AJ37) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK37+AK37) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL37+AL37) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM37+AM37) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN37+AN37) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO37+AO37) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP37+AP37) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ37+AQ37) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR37+AR37) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS37+AS37) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT37+AT37) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU37+AU37) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV37+AV37) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW37+AW37) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX37+AX37) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY37+AY37) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ37+AZ37) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA37+BA37) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB37+BB37) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC37+BC37) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD37+BD37) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE37+BE37) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF37+BF37) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG37+BG37) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH37+BH37) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI37+BI37) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ37+BJ37) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA38+AA38) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB38+AB38) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC38+AC38) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD38+AD38) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE38+AE38) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF38+AF38) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG38+AG38) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH38+AH38) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI38+AI38) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ38+AJ38) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK38+AK38) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL38+AL38) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM38+AM38) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN38+AN38) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO38+AO38) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP38+AP38) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ38+AQ38) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR38+AR38) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS38+AS38) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT38+AT38) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU38+AU38) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV38+AV38) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW38+AW38) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX38+AX38) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY38+AY38) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ38+AZ38) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA38+BA38) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB38+BB38) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC38+BC38) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD38+BD38) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE38+BE38) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF38+BF38) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG38+BG38) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH38+BH38) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI38+BI38) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ38+BJ38) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA39+AA39) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB39+AB39) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC39+AC39) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD39+AD39) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE39+AE39) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF39+AF39) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG39+AG39) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH39+AH39) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI39+AI39) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ39+AJ39) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK39+AK39) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL39+AL39) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM39+AM39) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN39+AN39) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO39+AO39) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP39+AP39) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ39+AQ39) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR39+AR39) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS39+AS39) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT39+AT39) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU39+AU39) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV39+AV39) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW39+AW39) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX39+AX39) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY39+AY39) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ39+AZ39) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA39+BA39) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB39+BB39) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC39+BC39) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD39+BD39) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE39+BE39) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF39+BF39) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG39+BG39) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH39+BH39) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI39+BI39) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ39+BJ39) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA40+AA40) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB40+AB40) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC40+AC40) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD40+AD40) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE40+AE40) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF40+AF40) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG40+AG40) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH40+AH40) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI40+AI40) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ40+AJ40) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK40+AK40) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL40+AL40) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM40+AM40) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN40+AN40) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO40+AO40) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP40+AP40) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ40+AQ40) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR40+AR40) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS40+AS40) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT40+AT40) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU40+AU40) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV40+AV40) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW40+AW40) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX40+AX40) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY40+AY40) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ40+AZ40) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA40+BA40) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB40+BB40) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC40+BC40) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD40+BD40) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE40+BE40) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF40+BF40) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG40+BG40) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH40+BH40) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI40+BI40) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ40+BJ40) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA41+AA41) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB41+AB41) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC41+AC41) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD41+AD41) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE41+AE41) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF41+AF41) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG41+AG41) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH41+AH41) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI41+AI41) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ41+AJ41) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK41+AK41) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL41+AL41) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM41+AM41) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN41+AN41) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO41+AO41) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP41+AP41) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ41+AQ41) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR41+AR41) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS41+AS41) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT41+AT41) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU41+AU41) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV41+AV41) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW41+AW41) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX41+AX41) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY41+AY41) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ41+AZ41) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA41+BA41) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB41+BB41) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC41+BC41) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD41+BD41) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE41+BE41) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF41+BF41) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG41+BG41) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH41+BH41) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI41+BI41) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ41+BJ41) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA42+AA42) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB42+AB42) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC42+AC42) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD42+AD42) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE42+AE42) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF42+AF42) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG42+AG42) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH42+AH42) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI42+AI42) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ42+AJ42) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK42+AK42) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL42+AL42) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM42+AM42) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN42+AN42) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO42+AO42) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP42+AP42) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ42+AQ42) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR42+AR42) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS42+AS42) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT42+AT42) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU42+AU42) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV42+AV42) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW42+AW42) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX42+AX42) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY42+AY42) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ42+AZ42) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA42+BA42) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB42+BB42) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC42+BC42) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD42+BD42) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE42+BE42) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF42+BF42) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG42+BG42) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH42+BH42) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI42+BI42) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ42+BJ42) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA43+AA43) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB43+AB43) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC43+AC43) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD43+AD43) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE43+AE43) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF43+AF43) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG43+AG43) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH43+AH43) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI43+AI43) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ43+AJ43) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK43+AK43) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL43+AL43) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM43+AM43) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN43+AN43) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO43+AO43) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP43+AP43) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ43+AQ43) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR43+AR43) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS43+AS43) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT43+AT43) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU43+AU43) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV43+AV43) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW43+AW43) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX43+AX43) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY43+AY43) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ43+AZ43) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA43+BA43) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB43+BB43) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC43+BC43) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD43+BD43) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE43+BE43) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF43+BF43) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG43+BG43) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH43+BH43) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI43+BI43) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ43+BJ43) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA44+AA44) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB44+AB44) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC44+AC44) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD44+AD44) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE44+AE44) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF44+AF44) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG44+AG44) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH44+AH44) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI44+AI44) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ44+AJ44) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK44+AK44) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL44+AL44) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM44+AM44) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN44+AN44) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO44+AO44) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP44+AP44) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ44+AQ44) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR44+AR44) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS44+AS44) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT44+AT44) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU44+AU44) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV44+AV44) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW44+AW44) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX44+AX44) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY44+AY44) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ44+AZ44) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA44+BA44) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB44+BB44) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC44+BC44) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD44+BD44) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE44+BE44) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF44+BF44) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG44+BG44) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH44+BH44) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI44+BI44) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ44+BJ44) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA45+AA45) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB45+AB45) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC45+AC45) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD45+AD45) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE45+AE45) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF45+AF45) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG45+AG45) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH45+AH45) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI45+AI45) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ45+AJ45) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK45+AK45) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL45+AL45) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM45+AM45) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN45+AN45) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO45+AO45) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP45+AP45) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ45+AQ45) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR45+AR45) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS45+AS45) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT45+AT45) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU45+AU45) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV45+AV45) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW45+AW45) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX45+AX45) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY45+AY45) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ45+AZ45) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA45+BA45) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB45+BB45) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC45+BC45) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD45+BD45) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE45+BE45) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF45+BF45) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG45+BG45) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH45+BH45) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI45+BI45) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ45+BJ45) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA46+AA46) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB46+AB46) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC46+AC46) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD46+AD46) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE46+AE46) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF46+AF46) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG46+AG46) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH46+AH46) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI46+AI46) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ46+AJ46) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK46+AK46) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL46+AL46) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM46+AM46) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN46+AN46) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO46+AO46) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP46+AP46) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ46+AQ46) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR46+AR46) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS46+AS46) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT46+AT46) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU46+AU46) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV46+AV46) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW46+AW46) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX46+AX46) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY46+AY46) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ46+AZ46) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA46+BA46) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB46+BB46) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC46+BC46) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD46+BD46) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE46+BE46) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF46+BF46) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG46+BG46) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH46+BH46) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI46+BI46) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ46+BJ46) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA47+AA47) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB47+AB47) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC47+AC47) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD47+AD47) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE47+AE47) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF47+AF47) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG47+AG47) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH47+AH47) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI47+AI47) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ47+AJ47) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK47+AK47) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL47+AL47) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM47+AM47) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN47+AN47) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO47+AO47) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP47+AP47) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ47+AQ47) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR47+AR47) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS47+AS47) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT47+AT47) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU47+AU47) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV47+AV47) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW47+AW47) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX47+AX47) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY47+AY47) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ47+AZ47) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA47+BA47) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB47+BB47) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC47+BC47) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD47+BD47) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE47+BE47) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF47+BF47) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG47+BG47) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH47+BH47) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI47+BI47) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ47+BJ47) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA48+AA48) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB48+AB48) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC48+AC48) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD48+AD48) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE48+AE48) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF48+AF48) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG48+AG48) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH48+AH48) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI48+AI48) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ48+AJ48) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK48+AK48) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL48+AL48) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM48+AM48) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN48+AN48) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO48+AO48) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP48+AP48) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ48+AQ48) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR48+AR48) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS48+AS48) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT48+AT48) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU48+AU48) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV48+AV48) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW48+AW48) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX48+AX48) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY48+AY48) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ48+AZ48) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA48+BA48) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB48+BB48) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC48+BC48) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD48+BD48) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE48+BE48) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF48+BF48) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG48+BG48) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH48+BH48) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI48+BI48) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ48+BJ48) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA49+AA49) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB49+AB49) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC49+AC49) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD49+AD49) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE49+AE49) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF49+AF49) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG49+AG49) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH49+AH49) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI49+AI49) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ49+AJ49) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK49+AK49) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL49+AL49) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM49+AM49) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN49+AN49) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO49+AO49) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP49+AP49) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ49+AQ49) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR49+AR49) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS49+AS49) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT49+AT49) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU49+AU49) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV49+AV49) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW49+AW49) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX49+AX49) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY49+AY49) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ49+AZ49) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA49+BA49) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB49+BB49) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC49+BC49) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD49+BD49) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE49+BE49) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF49+BF49) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG49+BG49) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH49+BH49) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI49+BI49) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ49+BJ49) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA50+AA50) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB50+AB50) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC50+AC50) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD50+AD50) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE50+AE50) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF50+AF50) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG50+AG50) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH50+AH50) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI50+AI50) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ50+AJ50) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK50+AK50) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL50+AL50) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM50+AM50) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN50+AN50) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO50+AO50) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP50+AP50) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ50+AQ50) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR50+AR50) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS50+AS50) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT50+AT50) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU50+AU50) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV50+AV50) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW50+AW50) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX50+AX50) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY50+AY50) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ50+AZ50) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA50+BA50) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB50+BB50) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC50+BC50) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD50+BD50) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE50+BE50) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF50+BF50) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG50+BG50) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH50+BH50) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI50+BI50) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ50+BJ50) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA51+AA51) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB51+AB51) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC51+AC51) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD51+AD51) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE51+AE51) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF51+AF51) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG51+AG51) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH51+AH51) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI51+AI51) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ51+AJ51) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK51+AK51) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL51+AL51) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM51+AM51) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN51+AN51) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO51+AO51) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP51+AP51) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ51+AQ51) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR51+AR51) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS51+AS51) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT51+AT51) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU51+AU51) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV51+AV51) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW51+AW51) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX51+AX51) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY51+AY51) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ51+AZ51) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA51+BA51) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB51+BB51) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC51+BC51) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD51+BD51) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE51+BE51) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF51+BF51) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG51+BG51) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH51+BH51) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI51+BI51) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ51+BJ51) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA52+AA52) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB52+AB52) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC52+AC52) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD52+AD52) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE52+AE52) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF52+AF52) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG52+AG52) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH52+AH52) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI52+AI52) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ52+AJ52) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK52+AK52) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL52+AL52) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM52+AM52) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN52+AN52) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO52+AO52) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP52+AP52) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ52+AQ52) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR52+AR52) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS52+AS52) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT52+AT52) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU52+AU52) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV52+AV52) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW52+AW52) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX52+AX52) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY52+AY52) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ52+AZ52) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA52+BA52) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB52+BB52) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC52+BC52) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD52+BD52) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE52+BE52) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF52+BF52) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG52+BG52) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH52+BH52) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI52+BI52) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ52+BJ52) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA53+AA53) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB53+AB53) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC53+AC53) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD53+AD53) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE53+AE53) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF53+AF53) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG53+AG53) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH53+AH53) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI53+AI53) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ53+AJ53) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK53+AK53) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL53+AL53) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM53+AM53) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN53+AN53) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO53+AO53) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP53+AP53) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ53+AQ53) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR53+AR53) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS53+AS53) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT53+AT53) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU53+AU53) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV53+AV53) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW53+AW53) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX53+AX53) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY53+AY53) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ53+AZ53) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA53+BA53) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB53+BB53) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC53+BC53) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD53+BD53) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE53+BE53) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF53+BF53) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG53+BG53) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH53+BH53) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI53+BI53) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ53+BJ53) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA54+AA54) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB54+AB54) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC54+AC54) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD54+AD54) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE54+AE54) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF54+AF54) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG54+AG54) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH54+AH54) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI54+AI54) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ54+AJ54) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK54+AK54) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL54+AL54) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM54+AM54) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN54+AN54) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO54+AO54) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP54+AP54) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ54+AQ54) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR54+AR54) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS54+AS54) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT54+AT54) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU54+AU54) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV54+AV54) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW54+AW54) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX54+AX54) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY54+AY54) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ54+AZ54) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA54+BA54) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB54+BB54) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC54+BC54) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD54+BD54) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE54+BE54) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF54+BF54) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG54+BG54) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH54+BH54) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI54+BI54) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ54+BJ54) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA55+AA55) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB55+AB55) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC55+AC55) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD55+AD55) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE55+AE55) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF55+AF55) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG55+AG55) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH55+AH55) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI55+AI55) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ55+AJ55) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK55+AK55) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL55+AL55) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM55+AM55) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN55+AN55) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO55+AO55) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP55+AP55) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ55+AQ55) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR55+AR55) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS55+AS55) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT55+AT55) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU55+AU55) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV55+AV55) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW55+AW55) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX55+AX55) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY55+AY55) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ55+AZ55) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA55+BA55) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB55+BB55) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC55+BC55) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD55+BD55) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE55+BE55) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF55+BF55) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG55+BG55) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH55+BH55) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI55+BI55) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ55+BJ55) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA56+AA56) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB56+AB56) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC56+AC56) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD56+AD56) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE56+AE56) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF56+AF56) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG56+AG56) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH56+AH56) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI56+AI56) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ56+AJ56) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK56+AK56) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL56+AL56) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM56+AM56) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN56+AN56) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO56+AO56) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP56+AP56) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ56+AQ56) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR56+AR56) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS56+AS56) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT56+AT56) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU56+AU56) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV56+AV56) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW56+AW56) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX56+AX56) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY56+AY56) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ56+AZ56) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA56+BA56) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB56+BB56) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC56+BC56) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD56+BD56) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE56+BE56) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF56+BF56) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG56+BG56) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH56+BH56) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI56+BI56) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ56+BJ56) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA57+AA57) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB57+AB57) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC57+AC57) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD57+AD57) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE57+AE57) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF57+AF57) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG57+AG57) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH57+AH57) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI57+AI57) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ57+AJ57) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK57+AK57) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL57+AL57) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM57+AM57) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN57+AN57) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO57+AO57) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP57+AP57) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ57+AQ57) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR57+AR57) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS57+AS57) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT57+AT57) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU57+AU57) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV57+AV57) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW57+AW57) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX57+AX57) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY57+AY57) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ57+AZ57) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA57+BA57) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB57+BB57) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC57+BC57) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD57+BD57) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE57+BE57) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF57+BF57) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG57+BG57) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH57+BH57) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI57+BI57) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ57+BJ57) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA58+AA58) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB58+AB58) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC58+AC58) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD58+AD58) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE58+AE58) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF58+AF58) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG58+AG58) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH58+AH58) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI58+AI58) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ58+AJ58) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK58+AK58) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL58+AL58) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM58+AM58) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN58+AN58) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO58+AO58) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP58+AP58) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ58+AQ58) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR58+AR58) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS58+AS58) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT58+AT58) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU58+AU58) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV58+AV58) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW58+AW58) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX58+AX58) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY58+AY58) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ58+AZ58) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA58+BA58) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB58+BB58) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC58+BC58) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD58+BD58) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE58+BE58) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF58+BF58) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG58+BG58) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH58+BH58) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI58+BI58) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ58+BJ58) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA59+AA59) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB59+AB59) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC59+AC59) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD59+AD59) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE59+AE59) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF59+AF59) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG59+AG59) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH59+AH59) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI59+AI59) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ59+AJ59) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK59+AK59) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL59+AL59) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM59+AM59) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN59+AN59) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO59+AO59) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP59+AP59) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ59+AQ59) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR59+AR59) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS59+AS59) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT59+AT59) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU59+AU59) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV59+AV59) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW59+AW59) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX59+AX59) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY59+AY59) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ59+AZ59) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA59+BA59) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB59+BB59) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC59+BC59) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD59+BD59) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE59+BE59) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF59+BF59) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG59+BG59) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH59+BH59) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI59+BI59) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ59+BJ59) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Synthetic index-linked Accretion , Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$63 = 0, 0, (C_Fin_Synth!AA60+AA60) * ((AA$63 / Z$63) - 1))","v":0},{"$f":" IF(AA$63 = 0, 0, (C_Fin_Synth!AB60+AB60) * ((AB$63 / AA$63) - 1))","v":0},{"$f":" IF(AB$63 = 0, 0, (C_Fin_Synth!AC60+AC60) * ((AC$63 / AB$63) - 1))","v":0},{"$f":" IF(AC$63 = 0, 0, (C_Fin_Synth!AD60+AD60) * ((AD$63 / AC$63) - 1))","v":0},{"$f":" IF(AD$63 = 0, 0, (C_Fin_Synth!AE60+AE60) * ((AE$63 / AD$63) - 1))","v":0},{"$f":" IF(AE$63 = 0, 0, (C_Fin_Synth!AF60+AF60) * ((AF$63 / AE$63) - 1))","v":0},{"$f":" IF(AF$63 = 0, 0, (C_Fin_Synth!AG60+AG60) * ((AG$63 / AF$63) - 1))","v":0},{"$f":" IF(AG$63 = 0, 0, (C_Fin_Synth!AH60+AH60) * ((AH$63 / AG$63) - 1))","v":0},{"$f":" IF(AH$63 = 0, 0, (C_Fin_Synth!AI60+AI60) * ((AI$63 / AH$63) - 1))","v":0},{"$f":" IF(AI$63 = 0, 0, (C_Fin_Synth!AJ60+AJ60) * ((AJ$63 / AI$63) - 1))","v":0},{"$f":" IF(AJ$63 = 0, 0, (C_Fin_Synth!AK60+AK60) * ((AK$63 / AJ$63) - 1))","v":0},{"$f":" IF(AK$63 = 0, 0, (C_Fin_Synth!AL60+AL60) * ((AL$63 / AK$63) - 1))","v":0},{"$f":" IF(AL$63 = 0, 0, (C_Fin_Synth!AM60+AM60) * ((AM$63 / AL$63) - 1))","v":0},{"$f":" IF(AM$63 = 0, 0, (C_Fin_Synth!AN60+AN60) * ((AN$63 / AM$63) - 1))","v":0},{"$f":" IF(AN$63 = 0, 0, (C_Fin_Synth!AO60+AO60) * ((AO$63 / AN$63) - 1))","v":0},{"$f":" IF(AO$63 = 0, 0, (C_Fin_Synth!AP60+AP60) * ((AP$63 / AO$63) - 1))","v":0},{"$f":" IF(AP$63 = 0, 0, (C_Fin_Synth!AQ60+AQ60) * ((AQ$63 / AP$63) - 1))","v":0},{"$f":" IF(AQ$63 = 0, 0, (C_Fin_Synth!AR60+AR60) * ((AR$63 / AQ$63) - 1))","v":0},{"$f":" IF(AR$63 = 0, 0, (C_Fin_Synth!AS60+AS60) * ((AS$63 / AR$63) - 1))","v":0},{"$f":" IF(AS$63 = 0, 0, (C_Fin_Synth!AT60+AT60) * ((AT$63 / AS$63) - 1))","v":0},{"$f":" IF(AT$63 = 0, 0, (C_Fin_Synth!AU60+AU60) * ((AU$63 / AT$63) - 1))","v":0},{"$f":" IF(AU$63 = 0, 0, (C_Fin_Synth!AV60+AV60) * ((AV$63 / AU$63) - 1))","v":0},{"$f":" IF(AV$63 = 0, 0, (C_Fin_Synth!AW60+AW60) * ((AW$63 / AV$63) - 1))","v":0},{"$f":" IF(AW$63 = 0, 0, (C_Fin_Synth!AX60+AX60) * ((AX$63 / AW$63) - 1))","v":0},{"$f":" IF(AX$63 = 0, 0, (C_Fin_Synth!AY60+AY60) * ((AY$63 / AX$63) - 1))","v":0},{"$f":" IF(AY$63 = 0, 0, (C_Fin_Synth!AZ60+AZ60) * ((AZ$63 / AY$63) - 1))","v":0},{"$f":" IF(AZ$63 = 0, 0, (C_Fin_Synth!BA60+BA60) * ((BA$63 / AZ$63) - 1))","v":0},{"$f":" IF(BA$63 = 0, 0, (C_Fin_Synth!BB60+BB60) * ((BB$63 / BA$63) - 1))","v":0},{"$f":" IF(BB$63 = 0, 0, (C_Fin_Synth!BC60+BC60) * ((BC$63 / BB$63) - 1))","v":0},{"$f":" IF(BC$63 = 0, 0, (C_Fin_Synth!BD60+BD60) * ((BD$63 / BC$63) - 1))","v":0},{"$f":" IF(BD$63 = 0, 0, (C_Fin_Synth!BE60+BE60) * ((BE$63 / BD$63) - 1))","v":0},{"$f":" IF(BE$63 = 0, 0, (C_Fin_Synth!BF60+BF60) * ((BF$63 / BE$63) - 1))","v":0},{"$f":" IF(BF$63 = 0, 0, (C_Fin_Synth!BG60+BG60) * ((BG$63 / BF$63) - 1))","v":0},{"$f":" IF(BG$63 = 0, 0, (C_Fin_Synth!BH60+BH60) * ((BH$63 / BG$63) - 1))","v":0},{"$f":" IF(BH$63 = 0, 0, (C_Fin_Synth!BI60+BI60) * ((BI$63 / BH$63) - 1))","v":0},{"$f":" IF(BI$63 = 0, 0, (C_Fin_Synth!BJ60+BJ60) * ((BJ$63 / BI$63) - 1))","v":0}]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA101:BJ101)","v":0},null,{"$f":"SUM(AA65:AA100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$76","v":"Repayment term for accretion on synthetic index-linked debt"},{"$f":" I_InputSets!F$76","v":5},{"$f":" I_InputSets!G$76","v":"years"}]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" C$23 & \" repayment Flag, Year \" & F107","v":"Synthetic index-linked Accretion repayment Flag, Year 1"},1,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F107,IF(Z107=$F$104,1,Z107+1),0)","v":1},{"$f":"IF(AB$10>=$F107,IF(AA107=$F$104,1,AA107+1),0)","v":2},3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,{"$f":" C$23 & \" repayment Flag, Year \" & F108","v":"Synthetic index-linked Accretion repayment Flag, Year 2"},{"$f":" F107+1","v":2},"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F108,IF(Z108=$F$104,1,Z108+1),0)","v":0},1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 3",3,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F109,IF(Z109=$F$104,1,Z109+1),0)","v":0},0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 4",4,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F110,IF(Z110=$F$104,1,Z110+1),0)","v":0},0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 5",5,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F111,IF(Z111=$F$104,1,Z111+1),0)","v":0},0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 6",6,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F112,IF(Z112=$F$104,1,Z112+1),0)","v":0},0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 7",7,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F113,IF(Z113=$F$104,1,Z113+1),0)","v":0},0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 8",8,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F114,IF(Z114=$F$104,1,Z114+1),0)","v":0},0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 9",9,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F115,IF(Z115=$F$104,1,Z115+1),0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 10",10,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F116,IF(Z116=$F$104,1,Z116+1),0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 11",11,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F117,IF(Z117=$F$104,1,Z117+1),0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 12",12,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F118,IF(Z118=$F$104,1,Z118+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 13",13,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F119,IF(Z119=$F$104,1,Z119+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 14",14,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F120,IF(Z120=$F$104,1,Z120+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 15",15,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F121,IF(Z121=$F$104,1,Z121+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 16",16,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F122,IF(Z122=$F$104,1,Z122+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 17",17,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F123,IF(Z123=$F$104,1,Z123+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 18",18,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F124,IF(Z124=$F$104,1,Z124+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 19",19,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F125,IF(Z125=$F$104,1,Z125+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 20",20,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F126,IF(Z126=$F$104,1,Z126+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 21",21,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F127,IF(Z127=$F$104,1,Z127+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 22",22,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F128,IF(Z128=$F$104,1,Z128+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 23",23,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F129,IF(Z129=$F$104,1,Z129+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 24",24,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F130,IF(Z130=$F$104,1,Z130+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 25",25,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F131,IF(Z131=$F$104,1,Z131+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 26",26,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F132,IF(Z132=$F$104,1,Z132+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 27",27,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F133,IF(Z133=$F$104,1,Z133+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 28",28,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F134,IF(Z134=$F$104,1,Z134+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 29",29,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F135,IF(Z135=$F$104,1,Z135+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 30",30,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F136,IF(Z136=$F$104,1,Z136+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 31",31,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F137,IF(Z137=$F$104,1,Z137+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,1]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 32",32,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F138,IF(Z138=$F$104,1,Z138+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 33",33,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F139,IF(Z139=$F$104,1,Z139+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 34",34,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F140,IF(Z140=$F$104,1,Z140+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 35",35,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F141,IF(Z141=$F$104,1,Z141+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2]
[null,null,null,null,"Synthetic index-linked Accretion repayment Flag, Year 36",36,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10>=$F142,IF(Z142=$F$104,1,Z142+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F144","v":"Synthetic index-linked Accretion repayments, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA107=1)*(AA25 +AA65) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C$23 & \" repayments, Year \" & F145","v":"Synthetic index-linked Accretion repayments, Year 2"},{"$f":" F144+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA108=1)*(AA26 +AA66) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA109=1)*(AA27 +AA67) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA110=1)*(AA28 +AA68) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA111=1)*(AA29 +AA69) * SignSwitch","v":0},0,0,0,0,0,0,0,0,{"$f":"(AJ111=1)*(AJ29 +AJ69) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA112=1)*(AA30 +AA70) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA113=1)*(AA31 +AA71) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA114=1)*(AA32 +AA72) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA115=1)*(AA33 +AA73) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA116=1)*(AA34 +AA74) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA117=1)*(AA35 +AA75) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA118=1)*(AA36 +AA76) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA119=1)*(AA37 +AA77) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA120=1)*(AA38 +AA78) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA121=1)*(AA39 +AA79) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA122=1)*(AA40 +AA80) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA123=1)*(AA41 +AA81) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA124=1)*(AA42 +AA82) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA125=1)*(AA43 +AA83) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA126=1)*(AA44 +AA84) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA127=1)*(AA45 +AA85) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA128=1)*(AA46 +AA86) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA129=1)*(AA47 +AA87) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA130=1)*(AA48 +AA88) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA131=1)*(AA49 +AA89) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA132=1)*(AA50 +AA90) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA133=1)*(AA51 +AA91) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA134=1)*(AA52 +AA92) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA135=1)*(AA53 +AA93) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA136=1)*(AA54 +AA94) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA137=1)*(AA55 +AA95) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA138=1)*(AA56 +AA96) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA139=1)*(AA57 +AA97) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA140=1)*(AA58 +AA98) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA141=1)*(AA59 +AA99) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion repayments, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA142=1)*(AA60 +AA100) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA180:BJ180)","v":0},null,{"$f":"SUM(AA144:AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C$23&\" , Year \"&F182&\" CF\"","v":"Synthetic index-linked Accretion , Year 1 CF"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25,AA65,AA144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C$23&\" , Year \"&F183&\" CF\"","v":"Synthetic index-linked Accretion , Year 2 CF"},{"$f":" F182+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA26,AA66,AA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 3 CF",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA27,AA67,AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 4 CF",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA28,AA68,AA147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 5 CF",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29,AA69,AA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 6 CF",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA30,AA70,AA149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 7 CF",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA31,AA71,AA150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 8 CF",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32,AA72,AA151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 9 CF",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA33,AA73,AA152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 10 CF",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA34,AA74,AA153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 11 CF",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA35,AA75,AA154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 12 CF",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36,AA76,AA155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 13 CF",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA37,AA77,AA156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 14 CF",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA38,AA78,AA157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 15 CF",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA39,AA79,AA158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 16 CF",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40,AA80,AA159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 17 CF",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA41,AA81,AA160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 18 CF",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42,AA82,AA161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 19 CF",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA43,AA83,AA162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 20 CF",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44,AA84,AA163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 21 CF",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45,AA85,AA164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 22 CF",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA46,AA86,AA165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 23 CF",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47,AA87,AA166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 24 CF",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA48,AA88,AA167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 25 CF",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA49,AA89,AA168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 26 CF",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA50,AA90,AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 27 CF",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA51,AA91,AA170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 28 CF",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52,AA92,AA171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 29 CF",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA53,AA93,AA172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 30 CF",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54,AA94,AA173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 31 CF",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55,AA95,AA174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 32 CF",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA56,AA96,AA175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 33 CF",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA57,AA97,AA176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 34 CF",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58,AA98,AA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 35 CF",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA59,AA99,AA178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion , Year 36 CF",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA60,AA100,AA179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:AA217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accretion Interest"]
[]
[null,null,null,null,{"$f":" C$23 & \" accretion interest accrued BF, Year \" & F222","v":"Synthetic index-linked Accretion accretion interest accrued BF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 2",{"$f":" F222+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued BF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" accretion interest accrued BF\"","v":"Total Synthetic index-linked Accretion accretion interest accrued BF"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:AA257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_InputSets!E589","v":"Cost of Debt Selection"},{"$f":"I_InputSets!F589","v":"Notional allowed cost of debt pre-tax (medium)"}]
[null,null,null,null,"Fixed debt/debt premium reference rate selection",{"$f":"MID(F260,FIND(\"(\",F260)+1,FIND(\")\",F260)-FIND(\"(\",F260)-1)","v":"medium"}]
[null,null,null,null,{"$f":"I_Series!E333","v":"Applicable Fixed Debt Interest Rate (high)"},{"$f":"MID(E262,FIND(\"(\",E262)+1,FIND(\")\",E262)-FIND(\"(\",E262)-1)","v":"high"},{"$f":"I_Series!G333","v":"%"},{"$f":"I_Series!H333","v":0},{"$f":"I_Series!I333","v":"H7 WACC calculator"},null,{"$f":"I_Series!K333","v":"Being published with this model"},{"$f":"I_Series!L333","v":0},{"$f":"I_Series!M333","v":0},{"$f":"I_Series!N333","v":0},{"$f":"I_Series!O333","v":0},{"$f":"I_Series!P333","v":0},{"$f":"I_Series!Q333","v":0},{"$f":"I_Series!R333","v":0},{"$f":"I_Series!S333","v":0},{"$f":"I_Series!T333","v":0},{"$f":"I_Series!U333","v":0},{"$f":"I_Series!V333","v":0},{"$f":"I_Series!W333","v":0},{"$f":"I_Series!X333","v":0},null,null,{"$f":"I_Series!AA333","v":0},{"$f":"I_Series!AB333","v":0},{"$f":"I_Series!AC333","v":0},{"$f":"I_Series!AD333","v":0},{"$f":"I_Series!AE333","v":0},{"$f":"I_Series!AF333","v":2.5605957902428041E-2},{"$f":"I_Series!AG333","v":2.5380867002032181E-2},{"$f":"I_Series!AH333","v":4.3860540517940326E-2},{"$f":"I_Series!AI333","v":5.9788172671719257E-2},{"$f":"I_Series!AJ333","v":5.9788172671719257E-2},{"$f":"I_Series!AK333","v":5.9788172671719257E-2},{"$f":"I_Series!AL333","v":5.9788172671719257E-2},{"$f":"I_Series!AM333","v":2.3155689059678498E-2},{"$f":"I_Series!AN333","v":2.3155689059678498E-2},{"$f":"I_Series!AO333","v":2.3155689059678498E-2},{"$f":"I_Series!AP333","v":2.3155689059678498E-2},{"$f":"I_Series!AQ333","v":2.3155689059678498E-2},{"$f":"I_Series!AR333","v":2.3155689059678498E-2},{"$f":"I_Series!AS333","v":2.3155689059678498E-2},{"$f":"I_Series!AT333","v":2.3155689059678498E-2},{"$f":"I_Series!AU333","v":2.3155689059678498E-2},{"$f":"I_Series!AV333","v":2.3155689059678498E-2},{"$f":"I_Series!AW333","v":2.3155689059678498E-2},{"$f":"I_Series!AX333","v":2.3155689059678498E-2},{"$f":"I_Series!AY333","v":2.3155689059678498E-2},{"$f":"I_Series!AZ333","v":2.3155689059678498E-2},{"$f":"I_Series!BA333","v":2.3155689059678498E-2},{"$f":"I_Series!BB333","v":2.3155689059678498E-2},{"$f":"I_Series!BC333","v":2.3155689059678498E-2},{"$f":"I_Series!BD333","v":2.3155689059678498E-2},{"$f":"I_Series!BE333","v":2.3155689059678498E-2},{"$f":"I_Series!BF333","v":2.3155689059678498E-2},{"$f":"I_Series!BG333","v":2.3155689059678498E-2},{"$f":"I_Series!BH333","v":2.3155689059678498E-2},{"$f":"I_Series!BI333","v":2.3155689059678498E-2},{"$f":"I_Series!BJ333","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E334","v":"Applicable Fixed Debt Interest Rate (medium)"},{"$f":"MID(E263,FIND(\"(\",E263)+1,FIND(\")\",E263)-FIND(\"(\",E263)-1)","v":"medium"},{"$f":"I_Series!G334","v":"%"},{"$f":"I_Series!H334","v":0},{"$f":"I_Series!I334","v":"H7 WACC calculator"},null,{"$f":"I_Series!K334","v":"Being published with this model"},{"$f":"I_Series!L334","v":0},{"$f":"I_Series!M334","v":0},{"$f":"I_Series!N334","v":0},{"$f":"I_Series!O334","v":0},{"$f":"I_Series!P334","v":0},{"$f":"I_Series!Q334","v":0},{"$f":"I_Series!R334","v":0},{"$f":"I_Series!S334","v":0},{"$f":"I_Series!T334","v":0},{"$f":"I_Series!U334","v":0},{"$f":"I_Series!V334","v":0},{"$f":"I_Series!W334","v":0},{"$f":"I_Series!X334","v":0},null,null,{"$f":"I_Series!AA334","v":0},{"$f":"I_Series!AB334","v":0},{"$f":"I_Series!AC334","v":0},{"$f":"I_Series!AD334","v":0},{"$f":"I_Series!AE334","v":0},{"$f":"I_Series!AF334","v":2.5605957902428041E-2},{"$f":"I_Series!AG334","v":2.5380867002032181E-2},{"$f":"I_Series!AH334","v":4.3860540517940326E-2},{"$f":"I_Series!AI334","v":5.9788172671719257E-2},{"$f":"I_Series!AJ334","v":5.9788172671719257E-2},{"$f":"I_Series!AK334","v":5.9788172671719257E-2},{"$f":"I_Series!AL334","v":5.9788172671719257E-2},{"$f":"I_Series!AM334","v":2.3155689059678498E-2},{"$f":"I_Series!AN334","v":2.3155689059678498E-2},{"$f":"I_Series!AO334","v":2.3155689059678498E-2},{"$f":"I_Series!AP334","v":2.3155689059678498E-2},{"$f":"I_Series!AQ334","v":2.3155689059678498E-2},{"$f":"I_Series!AR334","v":2.3155689059678498E-2},{"$f":"I_Series!AS334","v":2.3155689059678498E-2},{"$f":"I_Series!AT334","v":2.3155689059678498E-2},{"$f":"I_Series!AU334","v":2.3155689059678498E-2},{"$f":"I_Series!AV334","v":2.3155689059678498E-2},{"$f":"I_Series!AW334","v":2.3155689059678498E-2},{"$f":"I_Series!AX334","v":2.3155689059678498E-2},{"$f":"I_Series!AY334","v":2.3155689059678498E-2},{"$f":"I_Series!AZ334","v":2.3155689059678498E-2},{"$f":"I_Series!BA334","v":2.3155689059678498E-2},{"$f":"I_Series!BB334","v":2.3155689059678498E-2},{"$f":"I_Series!BC334","v":2.3155689059678498E-2},{"$f":"I_Series!BD334","v":2.3155689059678498E-2},{"$f":"I_Series!BE334","v":2.3155689059678498E-2},{"$f":"I_Series!BF334","v":2.3155689059678498E-2},{"$f":"I_Series!BG334","v":2.3155689059678498E-2},{"$f":"I_Series!BH334","v":2.3155689059678498E-2},{"$f":"I_Series!BI334","v":2.3155689059678498E-2},{"$f":"I_Series!BJ334","v":2.3155689059678498E-2}]
[null,null,null,null,{"$f":"I_Series!E335","v":"Applicable Fixed Debt Interest Rate (low)"},{"$f":"MID(E264,FIND(\"(\",E264)+1,FIND(\")\",E264)-FIND(\"(\",E264)-1)","v":"low"},{"$f":"I_Series!G335","v":"%"},{"$f":"I_Series!H335","v":0},{"$f":"I_Series!I335","v":"H7 WACC calculator"},null,{"$f":"I_Series!K335","v":"Being published with this model"},{"$f":"I_Series!L335","v":0},{"$f":"I_Series!M335","v":0},{"$f":"I_Series!N335","v":0},{"$f":"I_Series!O335","v":0},{"$f":"I_Series!P335","v":0},{"$f":"I_Series!Q335","v":0},{"$f":"I_Series!R335","v":0},{"$f":"I_Series!S335","v":0},{"$f":"I_Series!T335","v":0},{"$f":"I_Series!U335","v":0},{"$f":"I_Series!V335","v":0},{"$f":"I_Series!W335","v":0},{"$f":"I_Series!X335","v":0},null,null,{"$f":"I_Series!AA335","v":0},{"$f":"I_Series!AB335","v":0},{"$f":"I_Series!AC335","v":0},{"$f":"I_Series!AD335","v":0},{"$f":"I_Series!AE335","v":0},{"$f":"I_Series!AF335","v":2.5605957902428041E-2},{"$f":"I_Series!AG335","v":2.5380867002032181E-2},{"$f":"I_Series!AH335","v":4.3860540517940326E-2},{"$f":"I_Series!AI335","v":5.9788172671719257E-2},{"$f":"I_Series!AJ335","v":5.9788172671719257E-2},{"$f":"I_Series!AK335","v":5.9788172671719257E-2},{"$f":"I_Series!AL335","v":5.9788172671719257E-2},{"$f":"I_Series!AM335","v":2.3155689059678498E-2},{"$f":"I_Series!AN335","v":2.3155689059678498E-2},{"$f":"I_Series!AO335","v":2.3155689059678498E-2},{"$f":"I_Series!AP335","v":2.3155689059678498E-2},{"$f":"I_Series!AQ335","v":2.3155689059678498E-2},{"$f":"I_Series!AR335","v":2.3155689059678498E-2},{"$f":"I_Series!AS335","v":2.3155689059678498E-2},{"$f":"I_Series!AT335","v":2.3155689059678498E-2},{"$f":"I_Series!AU335","v":2.3155689059678498E-2},{"$f":"I_Series!AV335","v":2.3155689059678498E-2},{"$f":"I_Series!AW335","v":2.3155689059678498E-2},{"$f":"I_Series!AX335","v":2.3155689059678498E-2},{"$f":"I_Series!AY335","v":2.3155689059678498E-2},{"$f":"I_Series!AZ335","v":2.3155689059678498E-2},{"$f":"I_Series!BA335","v":2.3155689059678498E-2},{"$f":"I_Series!BB335","v":2.3155689059678498E-2},{"$f":"I_Series!BC335","v":2.3155689059678498E-2},{"$f":"I_Series!BD335","v":2.3155689059678498E-2},{"$f":"I_Series!BE335","v":2.3155689059678498E-2},{"$f":"I_Series!BF335","v":2.3155689059678498E-2},{"$f":"I_Series!BG335","v":2.3155689059678498E-2},{"$f":"I_Series!BH335","v":2.3155689059678498E-2},{"$f":"I_Series!BI335","v":2.3155689059678498E-2},{"$f":"I_Series!BJ335","v":2.3155689059678498E-2}]
[null,null,null,null,"Fixed debt reference rate",{"$f":"INDEX(F262:F264, MATCH($F261, $F262:$F264,0))","v":"medium"},{"$f":"INDEX(G262:G264, MATCH($F261, $F262:$F264,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA262:AA264, MATCH($F261, $F262:$F264,0))","v":0},{"$f":"INDEX(AB262:AB264, MATCH($F261, $F262:$F264,0))","v":0},0,0,0,{"$f":"INDEX(AF262:AF264, MATCH($F261, $F262:$F264,0))","v":2.5605957902428041E-2},2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,"Applicable Synthetic Debt Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265","v":0},{"$f":"AB265","v":0},0,0,0,2.5605957902428041E-2,2.5380867002032181E-2,4.3860540517940326E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,5.9788172671719257E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2,2.3155689059678498E-2]
[]
[null,null,null,null,{"$f":" C$23 & \" accretion interest expense, Year \" & F269","v":"Synthetic index-linked Accretion accretion interest expense, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA25,AA182) * INDEX($AA$267:$BJ$267, $F269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 2",{"$f":" F269+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA26,AA183) * INDEX($AA$267:$BJ$267, $F270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA27,AA184) * INDEX($AA$267:$BJ$267, $F271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA28,AA185) * INDEX($AA$267:$BJ$267, $F272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA29,AA186) * INDEX($AA$267:$BJ$267, $F273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA30,AA187) * INDEX($AA$267:$BJ$267, $F274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA31,AA188) * INDEX($AA$267:$BJ$267, $F275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA32,AA189) * INDEX($AA$267:$BJ$267, $F276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA33,AA190) * INDEX($AA$267:$BJ$267, $F277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA34,AA191) * INDEX($AA$267:$BJ$267, $F278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA35,AA192) * INDEX($AA$267:$BJ$267, $F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA36,AA193) * INDEX($AA$267:$BJ$267, $F280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA37,AA194) * INDEX($AA$267:$BJ$267, $F281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA38,AA195) * INDEX($AA$267:$BJ$267, $F282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA39,AA196) * INDEX($AA$267:$BJ$267, $F283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA40,AA197) * INDEX($AA$267:$BJ$267, $F284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA41,AA198) * INDEX($AA$267:$BJ$267, $F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA42,AA199) * INDEX($AA$267:$BJ$267, $F286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA43,AA200) * INDEX($AA$267:$BJ$267, $F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA44,AA201) * INDEX($AA$267:$BJ$267, $F288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA45,AA202) * INDEX($AA$267:$BJ$267, $F289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA46,AA203) * INDEX($AA$267:$BJ$267, $F290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA47,AA204) * INDEX($AA$267:$BJ$267, $F291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA48,AA205) * INDEX($AA$267:$BJ$267, $F292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA49,AA206) * INDEX($AA$267:$BJ$267, $F293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA50,AA207) * INDEX($AA$267:$BJ$267, $F294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA51,AA208) * INDEX($AA$267:$BJ$267, $F295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA52,AA209) * INDEX($AA$267:$BJ$267, $F296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA53,AA210) * INDEX($AA$267:$BJ$267, $F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA54,AA211) * INDEX($AA$267:$BJ$267, $F298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA55,AA212) * INDEX($AA$267:$BJ$267, $F299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA56,AA213) * INDEX($AA$267:$BJ$267, $F300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA57,AA214) * INDEX($AA$267:$BJ$267, $F301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA58,AA215) * INDEX($AA$267:$BJ$267, $F302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA59,AA216) * INDEX($AA$267:$BJ$267, $F303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest expense, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA60,AA217) * INDEX($AA$267:$BJ$267, $F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA305:BJ305)","v":0},null,{"$f":"SUM(AA269:AA304)","v":0},0,{"$f":"SUM(AC269:AC304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[ROW INTENTIONALLY BLANK TO MAINTAIN STRUCTURE]"]
[]
[null,null,null,null,{"$f":" C$23 & \" accretion interest paid, Year \" & F308","v":"Synthetic index-linked Accretion accretion interest paid, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA269*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 2",{"$f":" F308+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA270*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA271*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA272*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA273*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA274*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA275*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA276*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA277*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA278*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA279*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA280*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA281*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA282*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA283*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA284*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA285*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA286*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA287*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA288*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA289*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA290*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA291*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA292*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA293*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA294*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA295*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA296*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA297*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA298*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA299*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA300*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA301*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA302*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA303*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest paid, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA304*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA344:BJ344)","v":0},null,{"$f":"SUM(AA308:AA343)","v":0},0,0,{"$f":"SUM(AD308:AD343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C$23 & \" accretion interest accrued CF, Year \" & F346","v":"Synthetic index-linked Accretion accretion interest accrued CF, Year 1"},1,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222,AA269,AA308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 2",{"$f":" F346+1","v":2},{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA223,AA270,AA309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 3",3,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224,AA271,AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 4",4,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225,AA272,AA311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 5",5,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226,AA273,AA312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 6",6,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA227,AA274,AA313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 7",7,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228,AA275,AA314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 8",8,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229,AA276,AA315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 9",9,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230,AA277,AA316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 10",10,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231,AA278,AA317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 11",11,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232,AA279,AA318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 12",12,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA233,AA280,AA319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 13",13,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234,AA281,AA320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 14",14,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA235,AA282,AA321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 15",15,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA236,AA283,AA322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 16",16,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237,AA284,AA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 17",17,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238,AA285,AA324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 18",18,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239,AA286,AA325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 19",19,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240,AA287,AA326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 20",20,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA241,AA288,AA327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 21",21,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242,AA289,AA328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 22",22,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243,AA290,AA329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 23",23,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244,AA291,AA330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 24",24,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245,AA292,AA331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 25",25,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246,AA293,AA332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 26",26,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247,AA294,AA333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 27",27,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248,AA295,AA334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 28",28,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249,AA296,AA335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 29",29,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250,AA297,AA336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 30",30,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251,AA298,AA337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 31",31,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA252,AA299,AA338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 32",32,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA253,AA300,AA339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 33",33,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254,AA301,AA340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 34",34,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA255,AA302,AA341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 35",35,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256,AA303,AA342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion accretion interest accrued CF, Year 36",36,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA257,AA304,AA343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&C$23&\" accretion interest accrued\"","v":"Total Synthetic index-linked Accretion accretion interest accrued"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA346:AA381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_Summ","index":36,"n_rows":378,"n_cols":62,"rows_kept":378,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Debt Summary"]
[]
[null,null,"Summary of Total New Debt"]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$61","v":"Total fixed debt b/f"},{"$f":" C_Fin_Fixed!F$61","v":0},{"$f":" C_Fin_Fixed!G$61","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$61","v":0},{"$f":" C_Fin_Fixed!I$61","v":0},{"$f":" C_Fin_Fixed!J$61","v":0},{"$f":" C_Fin_Fixed!K$61","v":0},{"$f":" C_Fin_Fixed!L$61","v":0},{"$f":" C_Fin_Fixed!M$61","v":0},{"$f":" C_Fin_Fixed!N$61","v":0},{"$f":" C_Fin_Fixed!O$61","v":0},{"$f":" C_Fin_Fixed!P$61","v":0},{"$f":" C_Fin_Fixed!Q$61","v":0},{"$f":" C_Fin_Fixed!R$61","v":0},{"$f":" C_Fin_Fixed!S$61","v":0},{"$f":" C_Fin_Fixed!T$61","v":0},{"$f":" C_Fin_Fixed!U$61","v":0},{"$f":" C_Fin_Fixed!V$61","v":0},{"$f":" C_Fin_Fixed!W$61","v":0},{"$f":" C_Fin_Fixed!X$61","v":0},{"$f":" C_Fin_Fixed!Y$61","v":340216.19594584784},null,{"$f":" C_Fin_Fixed!AA$61","v":0},{"$f":" C_Fin_Fixed!AB$61","v":0},{"$f":" C_Fin_Fixed!AC$61","v":0},{"$f":" C_Fin_Fixed!AD$61","v":0},{"$f":" C_Fin_Fixed!AE$61","v":0},{"$f":" C_Fin_Fixed!AF$61","v":0},{"$f":" C_Fin_Fixed!AG$61","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AH$61","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AI$61","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AJ$61","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AK$61","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AL$61","v":4398.286191055332},{"$f":" C_Fin_Fixed!AM$61","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AN$61","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AO$61","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AP$61","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AQ$61","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AR$61","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AS$61","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AT$61","v":10547.853143430229},{"$f":" C_Fin_Fixed!AU$61","v":11496.21044893448},{"$f":" C_Fin_Fixed!AV$61","v":12371.060944090839},{"$f":" C_Fin_Fixed!AW$61","v":13040.794651076612},{"$f":" C_Fin_Fixed!AX$61","v":13877.682953070176},{"$f":" C_Fin_Fixed!AY$61","v":15223.5223761372},{"$f":" C_Fin_Fixed!AZ$61","v":16148.258665273861},{"$f":" C_Fin_Fixed!BA$61","v":16021.227165445582},{"$f":" C_Fin_Fixed!BB$61","v":16190.502822922939},{"$f":" C_Fin_Fixed!BC$61","v":16724.505790085022},{"$f":" C_Fin_Fixed!BD$61","v":17306.013761791812},{"$f":" C_Fin_Fixed!BE$61","v":17837.825532847892},{"$f":" C_Fin_Fixed!BF$61","v":18204.758516468508},{"$f":" C_Fin_Fixed!BG$61","v":18629.97913287683},{"$f":" C_Fin_Fixed!BH$61","v":19053.005407953999},{"$f":" C_Fin_Fixed!BI$61","v":19410.084839450668},{"$f":" C_Fin_Fixed!BJ$61","v":19863.294749364137}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$61","v":"Total index-linked debt b/f"},{"$f":" C_Fin_Ind!F$61","v":0},{"$f":" C_Fin_Ind!G$61","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$61","v":0},{"$f":" C_Fin_Ind!I$61","v":0},{"$f":" C_Fin_Ind!J$61","v":0},{"$f":" C_Fin_Ind!K$61","v":0},{"$f":" C_Fin_Ind!L$61","v":0},{"$f":" C_Fin_Ind!M$61","v":0},{"$f":" C_Fin_Ind!N$61","v":0},{"$f":" C_Fin_Ind!O$61","v":0},{"$f":" C_Fin_Ind!P$61","v":0},{"$f":" C_Fin_Ind!Q$61","v":0},{"$f":" C_Fin_Ind!R$61","v":0},{"$f":" C_Fin_Ind!S$61","v":0},{"$f":" C_Fin_Ind!T$61","v":0},{"$f":" C_Fin_Ind!U$61","v":0},{"$f":" C_Fin_Ind!V$61","v":0},{"$f":" C_Fin_Ind!W$61","v":0},{"$f":" C_Fin_Ind!X$61","v":0},{"$f":" C_Fin_Ind!Y$61","v":0},null,{"$f":" C_Fin_Ind!AA$61","v":0},{"$f":" C_Fin_Ind!AB$61","v":0},{"$f":" C_Fin_Ind!AC$61","v":0},{"$f":" C_Fin_Ind!AD$61","v":0},{"$f":" C_Fin_Ind!AE$61","v":0},{"$f":" C_Fin_Ind!AF$61","v":0},{"$f":" C_Fin_Ind!AG$61","v":628.06855365125364},{"$f":" C_Fin_Ind!AH$61","v":1092.1402543455979},{"$f":" C_Fin_Ind!AI$61","v":1247.4008437364739},{"$f":" C_Fin_Ind!AJ$61","v":1608.3745385390826},{"$f":" C_Fin_Ind!AK$61","v":1779.9986066658905},{"$f":" C_Fin_Ind!AL$61","v":2188.849946936708},{"$f":" C_Fin_Ind!AM$61","v":2469.7310131879226},{"$f":" C_Fin_Ind!AN$61","v":2830.3161572201079},{"$f":" C_Fin_Ind!AO$61","v":3242.6818167035035},{"$f":" C_Fin_Ind!AP$61","v":3667.9784678194119},{"$f":" C_Fin_Ind!AQ$61","v":4148.6918589371026},{"$f":" C_Fin_Ind!AR$61","v":4569.2807559257344},{"$f":" C_Fin_Ind!AS$61","v":5049.5384780682998},{"$f":" C_Fin_Ind!AT$61","v":5614.3841467190505},{"$f":" C_Fin_Ind!AU$61","v":6189.2545163367313},{"$f":" C_Fin_Ind!AV$61","v":6749.8680783224154},{"$f":" C_Fin_Ind!AW$61","v":7239.3928522374181},{"$f":" C_Fin_Ind!AX$61","v":7815.2410529446397},{"$f":" C_Fin_Ind!AY$61","v":8626.486608704563},{"$f":" C_Fin_Ind!AZ$61","v":9281.5967594528393},{"$f":" C_Fin_Ind!BA$61","v":8891.3284746583158},{"$f":" C_Fin_Ind!BB$61","v":8810.3018498964102},{"$f":" C_Fin_Ind!BC$61","v":9280.7460164212607},{"$f":" C_Fin_Ind!BD$61","v":9653.5836504334256},{"$f":" C_Fin_Ind!BE$61","v":10066.962444196222},{"$f":" C_Fin_Ind!BF$61","v":10209.413163256881},{"$f":" C_Fin_Ind!BG$61","v":10490.570317496607},{"$f":" C_Fin_Ind!BH$61","v":10747.120677466954},{"$f":" C_Fin_Ind!BI$61","v":10958.602238519587},{"$f":" C_Fin_Ind!BJ$61","v":11217.175582964795}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$61","v":"Total synthetic index-linked debt b/f"},{"$f":" C_Fin_Synth!F$61","v":0},{"$f":" C_Fin_Synth!G$61","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$61","v":0},{"$f":" C_Fin_Synth!I$61","v":0},{"$f":" C_Fin_Synth!J$61","v":0},{"$f":" C_Fin_Synth!K$61","v":0},{"$f":" C_Fin_Synth!L$61","v":0},{"$f":" C_Fin_Synth!M$61","v":0},{"$f":" C_Fin_Synth!N$61","v":0},{"$f":" C_Fin_Synth!O$61","v":0},{"$f":" C_Fin_Synth!P$61","v":0},{"$f":" C_Fin_Synth!Q$61","v":0},{"$f":" C_Fin_Synth!R$61","v":0},{"$f":" C_Fin_Synth!S$61","v":0},{"$f":" C_Fin_Synth!T$61","v":0},{"$f":" C_Fin_Synth!U$61","v":0},{"$f":" C_Fin_Synth!V$61","v":0},{"$f":" C_Fin_Synth!W$61","v":0},{"$f":" C_Fin_Synth!X$61","v":0},{"$f":" C_Fin_Synth!Y$61","v":0},null,{"$f":" C_Fin_Synth!AA$61","v":0},{"$f":" C_Fin_Synth!AB$61","v":0},{"$f":" C_Fin_Synth!AC$61","v":0},{"$f":" C_Fin_Synth!AD$61","v":0},{"$f":" C_Fin_Synth!AE$61","v":0},{"$f":" C_Fin_Synth!AF$61","v":0},{"$f":" C_Fin_Synth!AG$61","v":0},{"$f":" C_Fin_Synth!AH$61","v":0},{"$f":" C_Fin_Synth!AI$61","v":0},{"$f":" C_Fin_Synth!AJ$61","v":0},{"$f":" C_Fin_Synth!AK$61","v":0},{"$f":" C_Fin_Synth!AL$61","v":0},{"$f":" C_Fin_Synth!AM$61","v":0},{"$f":" C_Fin_Synth!AN$61","v":0},{"$f":" C_Fin_Synth!AO$61","v":0},{"$f":" C_Fin_Synth!AP$61","v":0},{"$f":" C_Fin_Synth!AQ$61","v":0},{"$f":" C_Fin_Synth!AR$61","v":0},{"$f":" C_Fin_Synth!AS$61","v":0},{"$f":" C_Fin_Synth!AT$61","v":0},{"$f":" C_Fin_Synth!AU$61","v":0},{"$f":" C_Fin_Synth!AV$61","v":0},{"$f":" C_Fin_Synth!AW$61","v":0},{"$f":" C_Fin_Synth!AX$61","v":0},{"$f":" C_Fin_Synth!AY$61","v":0},{"$f":" C_Fin_Synth!AZ$61","v":0},{"$f":" C_Fin_Synth!BA$61","v":0},{"$f":" C_Fin_Synth!BB$61","v":0},{"$f":" C_Fin_Synth!BC$61","v":0},{"$f":" C_Fin_Synth!BD$61","v":0},{"$f":" C_Fin_Synth!BE$61","v":0},{"$f":" C_Fin_Synth!BF$61","v":0},{"$f":" C_Fin_Synth!BG$61","v":0},{"$f":" C_Fin_Synth!BH$61","v":0},{"$f":" C_Fin_Synth!BI$61","v":0},{"$f":" C_Fin_Synth!BJ$61","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$61","v":"Total Synthetic index-linked Accretion BF"},{"$f":" C_Fin_SynthAccretion!F$61","v":0},{"$f":" C_Fin_SynthAccretion!G$61","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$61","v":0},{"$f":" C_Fin_SynthAccretion!I$61","v":0},{"$f":" C_Fin_SynthAccretion!J$61","v":0},{"$f":" C_Fin_SynthAccretion!K$61","v":0},{"$f":" C_Fin_SynthAccretion!L$61","v":0},{"$f":" C_Fin_SynthAccretion!M$61","v":0},{"$f":" C_Fin_SynthAccretion!N$61","v":0},{"$f":" C_Fin_SynthAccretion!O$61","v":0},{"$f":" C_Fin_SynthAccretion!P$61","v":0},{"$f":" C_Fin_SynthAccretion!Q$61","v":0},{"$f":" C_Fin_SynthAccretion!R$61","v":0},{"$f":" C_Fin_SynthAccretion!S$61","v":0},{"$f":" C_Fin_SynthAccretion!T$61","v":0},{"$f":" C_Fin_SynthAccretion!U$61","v":0},{"$f":" C_Fin_SynthAccretion!V$61","v":0},{"$f":" C_Fin_SynthAccretion!W$61","v":0},{"$f":" C_Fin_SynthAccretion!X$61","v":0},{"$f":" C_Fin_SynthAccretion!Y$61","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$61","v":0},{"$f":" C_Fin_SynthAccretion!AB$61","v":0},{"$f":" C_Fin_SynthAccretion!AC$61","v":0},{"$f":" C_Fin_SynthAccretion!AD$61","v":0},{"$f":" C_Fin_SynthAccretion!AE$61","v":0},{"$f":" C_Fin_SynthAccretion!AF$61","v":0},{"$f":" C_Fin_SynthAccretion!AG$61","v":0},{"$f":" C_Fin_SynthAccretion!AH$61","v":0},{"$f":" C_Fin_SynthAccretion!AI$61","v":0},{"$f":" C_Fin_SynthAccretion!AJ$61","v":0},{"$f":" C_Fin_SynthAccretion!AK$61","v":0},{"$f":" C_Fin_SynthAccretion!AL$61","v":0},{"$f":" C_Fin_SynthAccretion!AM$61","v":0},{"$f":" C_Fin_SynthAccretion!AN$61","v":0},{"$f":" C_Fin_SynthAccretion!AO$61","v":0},{"$f":" C_Fin_SynthAccretion!AP$61","v":0},{"$f":" C_Fin_SynthAccretion!AQ$61","v":0},{"$f":" C_Fin_SynthAccretion!AR$61","v":0},{"$f":" C_Fin_SynthAccretion!AS$61","v":0},{"$f":" C_Fin_SynthAccretion!AT$61","v":0},{"$f":" C_Fin_SynthAccretion!AU$61","v":0},{"$f":" C_Fin_SynthAccretion!AV$61","v":0},{"$f":" C_Fin_SynthAccretion!AW$61","v":0},{"$f":" C_Fin_SynthAccretion!AX$61","v":0},{"$f":" C_Fin_SynthAccretion!AY$61","v":0},{"$f":" C_Fin_SynthAccretion!AZ$61","v":0},{"$f":" C_Fin_SynthAccretion!BA$61","v":0},{"$f":" C_Fin_SynthAccretion!BB$61","v":0},{"$f":" C_Fin_SynthAccretion!BC$61","v":0},{"$f":" C_Fin_SynthAccretion!BD$61","v":0},{"$f":" C_Fin_SynthAccretion!BE$61","v":0},{"$f":" C_Fin_SynthAccretion!BF$61","v":0},{"$f":" C_Fin_SynthAccretion!BG$61","v":0},{"$f":" C_Fin_SynthAccretion!BH$61","v":0},{"$f":" C_Fin_SynthAccretion!BI$61","v":0},{"$f":" C_Fin_SynthAccretion!BJ$61","v":0}]
[null,null,null,null,"Total debt b/f",null,{"$f":"G19","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA18:AA21 )","v":0},{"$f":" SUM( AB18:AB21 )","v":0},0,0,0,0,2093.5618455041786,3581.1845467988633,3802.1734621039504,4693.6757145209704,5209.6287857962107,6587.1361379920399,7473.8787121016467,8527.6047859133305,9704.0348531859054,10894.702629736355,12240.322107381298,13351.876667217808,14632.886088111556,16162.23729014928,17685.464965271211,19120.929022413256,20280.187503314031,21692.924006014815,23850.008984841763,25429.855424726702,24912.555640103899,25000.804672819351,26005.251806506283,26959.597412225237,27904.787977044114,28414.17167972539,29120.549450373437,29800.126085420954,30368.687077970255,31080.470332328932]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$101","v":"Total fixed debt drawdowns"},{"$f":" C_Fin_Fixed!F$101","v":0},{"$f":" C_Fin_Fixed!G$101","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$101","v":0},{"$f":" C_Fin_Fixed!I$101","v":0},{"$f":" C_Fin_Fixed!J$101","v":0},{"$f":" C_Fin_Fixed!K$101","v":0},{"$f":" C_Fin_Fixed!L$101","v":0},{"$f":" C_Fin_Fixed!M$101","v":0},{"$f":" C_Fin_Fixed!N$101","v":0},{"$f":" C_Fin_Fixed!O$101","v":0},{"$f":" C_Fin_Fixed!P$101","v":0},{"$f":" C_Fin_Fixed!Q$101","v":0},{"$f":" C_Fin_Fixed!R$101","v":0},{"$f":" C_Fin_Fixed!S$101","v":0},{"$f":" C_Fin_Fixed!T$101","v":0},{"$f":" C_Fin_Fixed!U$101","v":0},{"$f":" C_Fin_Fixed!V$101","v":0},{"$f":" C_Fin_Fixed!W$101","v":0},{"$f":" C_Fin_Fixed!X$101","v":0},{"$f":" C_Fin_Fixed!Y$101","v":28697.514184972464},null,{"$f":" C_Fin_Fixed!AA$101","v":0},{"$f":" C_Fin_Fixed!AB$101","v":0},{"$f":" C_Fin_Fixed!AC$101","v":0},{"$f":" C_Fin_Fixed!AD$101","v":0},{"$f":" C_Fin_Fixed!AE$101","v":0},{"$f":" C_Fin_Fixed!AF$101","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$101","v":1023.5510006003407},{"$f":" C_Fin_Fixed!AH$101","v":65.728325914211197},{"$f":" C_Fin_Fixed!AI$101","v":530.5285576144106},{"$f":" C_Fin_Fixed!AJ$101","v":344.32900314843261},{"$f":" C_Fin_Fixed!AK$101","v":968.65601192501174},{"$f":" C_Fin_Fixed!AL$101","v":605.86150785839288},{"$f":" C_Fin_Fixed!AM$101","v":693.14092977949804},{"$f":" C_Fin_Fixed!AN$101","v":764.06440778918},{"$f":" C_Fin_Fixed!AO$101","v":765.37112543453964},{"$f":" C_Fin_Fixed!AP$101","v":864.90608652725314},{"$f":" C_Fin_Fixed!AQ$101","v":690.96566284787832},{"$f":" C_Fin_Fixed!AR$101","v":800.75169875118297},{"$f":" C_Fin_Fixed!AS$101","v":964.50553338697273},{"$f":" C_Fin_Fixed!AT$101","v":948.35730550425058},{"$f":" C_Fin_Fixed!AU$101","v":874.85049515635865},{"$f":" C_Fin_Fixed!AV$101","v":669.7337069857731},{"$f":" C_Fin_Fixed!AW$101","v":836.88830199356335},{"$f":" C_Fin_Fixed!AX$101","v":1345.8394230670244},{"$f":" C_Fin_Fixed!AY$101","v":924.73628913666062},{"$f":" C_Fin_Fixed!AZ$101","v":1338.4617920246455},{"$f":" C_Fin_Fixed!BA$101","v":1192.826658077699},{"$f":" C_Fin_Fixed!BB$101","v":599.73129307629461},{"$f":" C_Fin_Fixed!BC$101","v":1112.0365293212012},{"$f":" C_Fin_Fixed!BD$101","v":876.14077420451349},{"$f":" C_Fin_Fixed!BE$101","v":1335.5889955456207},{"$f":" C_Fin_Fixed!BF$101","v":1031.0821242667137},{"$f":" C_Fin_Fixed!BG$101","v":1116.1672048566707},{"$f":" C_Fin_Fixed!BH$101","v":1121.1438392858547},{"$f":" C_Fin_Fixed!BI$101","v":1218.581035348009},{"$f":" C_Fin_Fixed!BJ$101","v":1607.495273691384}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$101","v":"Total index-linked debt drawdowns"},{"$f":" C_Fin_Ind!F$101","v":0},{"$f":" C_Fin_Ind!G$101","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$101","v":0},{"$f":" C_Fin_Ind!I$101","v":0},{"$f":" C_Fin_Ind!J$101","v":0},{"$f":" C_Fin_Ind!K$101","v":0},{"$f":" C_Fin_Ind!L$101","v":0},{"$f":" C_Fin_Ind!M$101","v":0},{"$f":" C_Fin_Ind!N$101","v":0},{"$f":" C_Fin_Ind!O$101","v":0},{"$f":" C_Fin_Ind!P$101","v":0},{"$f":" C_Fin_Ind!Q$101","v":0},{"$f":" C_Fin_Ind!R$101","v":0},{"$f":" C_Fin_Ind!S$101","v":0},{"$f":" C_Fin_Ind!T$101","v":0},{"$f":" C_Fin_Ind!U$101","v":0},{"$f":" C_Fin_Ind!V$101","v":0},{"$f":" C_Fin_Ind!W$101","v":0},{"$f":" C_Fin_Ind!X$101","v":0},{"$f":" C_Fin_Ind!Y$101","v":12298.934650702486},null,{"$f":" C_Fin_Ind!AA$101","v":0},{"$f":" C_Fin_Ind!AB$101","v":0},{"$f":" C_Fin_Ind!AC$101","v":0},{"$f":" C_Fin_Ind!AD$101","v":0},{"$f":" C_Fin_Ind!AE$101","v":0},{"$f":" C_Fin_Ind!AF$101","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$101","v":438.66471454300324},{"$f":" C_Fin_Ind!AH$101","v":28.169282534661946},{"$f":" C_Fin_Ind!AI$101","v":227.3693818347474},{"$f":" C_Fin_Ind!AJ$101","v":147.56957277789974},{"$f":" C_Fin_Ind!AK$101","v":415.13829082500513},{"$f":" C_Fin_Ind!AL$101","v":259.65493193931127},{"$f":" C_Fin_Ind!AM$101","v":297.06039847692773},{"$f":" C_Fin_Ind!AN$101","v":327.45617476679149},{"$f":" C_Fin_Ind!AO$101","v":328.01619661480277},{"$f":" C_Fin_Ind!AP$101","v":370.67403708310849},{"$f":" C_Fin_Ind!AQ$101","v":296.12814122051935},{"$f":" C_Fin_Ind!AR$101","v":343.17929946479273},{"$f":" C_Fin_Ind!AS$101","v":413.35951430870267},{"$f":" C_Fin_Ind!AT$101","v":406.4388452161075},{"$f":" C_Fin_Ind!AU$101","v":374.93592649558235},{"$f":" C_Fin_Ind!AV$101","v":287.02873156533133},{"$f":" C_Fin_Ind!AW$101","v":358.66641514009865},{"$f":" C_Fin_Ind!AX$101","v":576.78832417158196},{"$f":" C_Fin_Ind!AY$101","v":396.31555248714034},{"$f":" C_Fin_Ind!AZ$101","v":573.62648229627666},{"$f":" C_Fin_Ind!BA$101","v":511.21142489044257},{"$f":" C_Fin_Ind!BB$101","v":257.02769703269769},{"$f":" C_Fin_Ind!BC$101","v":476.58708399480065},{"$f":" C_Fin_Ind!BD$101","v":375.48890323050585},{"$f":" C_Fin_Ind!BE$101","v":572.39528380526622},{"$f":" C_Fin_Ind!BF$101","v":441.89233897144885},{"$f":" C_Fin_Ind!BG$101","v":478.35737351000171},{"$f":" C_Fin_Ind!BH$101","v":480.49021683679501},{"$f":" C_Fin_Ind!BI$101","v":522.24901514914677},{"$f":" C_Fin_Ind!BJ$101","v":688.92654586773619}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$101","v":"Total synthetic index-linked debt drawdowns"},{"$f":" C_Fin_Synth!F$101","v":0},{"$f":" C_Fin_Synth!G$101","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$101","v":0},{"$f":" C_Fin_Synth!I$101","v":0},{"$f":" C_Fin_Synth!J$101","v":0},{"$f":" C_Fin_Synth!K$101","v":0},{"$f":" C_Fin_Synth!L$101","v":0},{"$f":" C_Fin_Synth!M$101","v":0},{"$f":" C_Fin_Synth!N$101","v":0},{"$f":" C_Fin_Synth!O$101","v":0},{"$f":" C_Fin_Synth!P$101","v":0},{"$f":" C_Fin_Synth!Q$101","v":0},{"$f":" C_Fin_Synth!R$101","v":0},{"$f":" C_Fin_Synth!S$101","v":0},{"$f":" C_Fin_Synth!T$101","v":0},{"$f":" C_Fin_Synth!U$101","v":0},{"$f":" C_Fin_Synth!V$101","v":0},{"$f":" C_Fin_Synth!W$101","v":0},{"$f":" C_Fin_Synth!X$101","v":0},{"$f":" C_Fin_Synth!Y$101","v":0},null,{"$f":" C_Fin_Synth!AA$101","v":0},{"$f":" C_Fin_Synth!AB$101","v":0},{"$f":" C_Fin_Synth!AC$101","v":0},{"$f":" C_Fin_Synth!AD$101","v":0},{"$f":" C_Fin_Synth!AE$101","v":0},{"$f":" C_Fin_Synth!AF$101","v":0},{"$f":" C_Fin_Synth!AG$101","v":0},{"$f":" C_Fin_Synth!AH$101","v":0},{"$f":" C_Fin_Synth!AI$101","v":0},{"$f":" C_Fin_Synth!AJ$101","v":0},{"$f":" C_Fin_Synth!AK$101","v":0},{"$f":" C_Fin_Synth!AL$101","v":0},{"$f":" C_Fin_Synth!AM$101","v":0},{"$f":" C_Fin_Synth!AN$101","v":0},{"$f":" C_Fin_Synth!AO$101","v":0},{"$f":" C_Fin_Synth!AP$101","v":0},{"$f":" C_Fin_Synth!AQ$101","v":0},{"$f":" C_Fin_Synth!AR$101","v":0},{"$f":" C_Fin_Synth!AS$101","v":0},{"$f":" C_Fin_Synth!AT$101","v":0},{"$f":" C_Fin_Synth!AU$101","v":0},{"$f":" C_Fin_Synth!AV$101","v":0},{"$f":" C_Fin_Synth!AW$101","v":0},{"$f":" C_Fin_Synth!AX$101","v":0},{"$f":" C_Fin_Synth!AY$101","v":0},{"$f":" C_Fin_Synth!AZ$101","v":0},{"$f":" C_Fin_Synth!BA$101","v":0},{"$f":" C_Fin_Synth!BB$101","v":0},{"$f":" C_Fin_Synth!BC$101","v":0},{"$f":" C_Fin_Synth!BD$101","v":0},{"$f":" C_Fin_Synth!BE$101","v":0},{"$f":" C_Fin_Synth!BF$101","v":0},{"$f":" C_Fin_Synth!BG$101","v":0},{"$f":" C_Fin_Synth!BH$101","v":0},{"$f":" C_Fin_Synth!BI$101","v":0},{"$f":" C_Fin_Synth!BJ$101","v":0}]
[null,null,null,null,"Total debt drawdowns",null,{"$f":"G25","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA24:AA26 )","v":0},{"$f":" SUM( AB24:AB26 )","v":0},0,0,0,2093.5618455041786,1462.2157151433439,93.897608448873143,757.897939449158,491.89857592633234,1383.7943027500169,865.51643979770415,990.20132825642577,1091.5205825559715,1093.3873220493424,1235.5801236103616,987.09380406839773,1143.9309982159757,1377.8650476956755,1354.7961507203581,1249.7864216519411,956.76243855110442,1195.5547171336621,1922.6277472386064,1321.051841623801,1912.0882743209222,1704.0380829681417,856.75899010899229,1588.6236133160019,1251.6296774350194,1907.9842793508869,1472.9744632381626,1594.5245783666724,1601.6340561226498,1740.8300504971558,2296.4218195591202]
[null,null,null,null,{"$f":" C_LookForward!E$241","v":"Total debt drawdowns required"},{"$f":" C_LookForward!F$241","v":0},{"$f":" C_LookForward!G$241","v":"£'m nominal"},{"$f":" C_LookForward!H$241","v":0},{"$f":" C_LookForward!I$241","v":0},{"$f":" C_LookForward!J$241","v":0},{"$f":" C_LookForward!K$241","v":0},{"$f":" C_LookForward!L$241","v":0},{"$f":" C_LookForward!M$241","v":0},{"$f":" C_LookForward!N$241","v":0},{"$f":" C_LookForward!O$241","v":0},{"$f":" C_LookForward!P$241","v":0},{"$f":" C_LookForward!Q$241","v":0},{"$f":" C_LookForward!R$241","v":0},{"$f":" C_LookForward!S$241","v":0},{"$f":" C_LookForward!T$241","v":0},{"$f":" C_LookForward!U$241","v":0},{"$f":" C_LookForward!V$241","v":0},{"$f":" C_LookForward!W$241","v":0},{"$f":" C_LookForward!X$241","v":0},{"$f":" C_LookForward!Y$241","v":40996.448835674964},null,{"$f":" C_LookForward!AA$241","v":0},{"$f":" C_LookForward!AB$241","v":0},{"$f":" C_LookForward!AC$241","v":0},{"$f":" C_LookForward!AD$241","v":0},{"$f":" C_LookForward!AE$241","v":0},{"$f":" C_LookForward!AF$241","v":2093.5618455041786},{"$f":" C_LookForward!AG$241","v":1462.2157151433439},{"$f":" C_LookForward!AH$241","v":93.897608448873143},{"$f":" C_LookForward!AI$241","v":757.897939449158},{"$f":" C_LookForward!AJ$241","v":491.89857592633234},{"$f":" C_LookForward!AK$241","v":1383.7943027500169},{"$f":" C_LookForward!AL$241","v":865.51643979770415},{"$f":" C_LookForward!AM$241","v":990.20132825642577},{"$f":" C_LookForward!AN$241","v":1091.5205825559715},{"$f":" C_LookForward!AO$241","v":1093.3873220493424},{"$f":" C_LookForward!AP$241","v":1235.5801236103616},{"$f":" C_LookForward!AQ$241","v":987.09380406839773},{"$f":" C_LookForward!AR$241","v":1143.9309982159757},{"$f":" C_LookForward!AS$241","v":1377.8650476956755},{"$f":" C_LookForward!AT$241","v":1354.7961507203581},{"$f":" C_LookForward!AU$241","v":1249.7864216519411},{"$f":" C_LookForward!AV$241","v":956.76243855110442},{"$f":" C_LookForward!AW$241","v":1195.5547171336621},{"$f":" C_LookForward!AX$241","v":1922.6277472386064},{"$f":" C_LookForward!AY$241","v":1321.051841623801},{"$f":" C_LookForward!AZ$241","v":1912.0882743209222},{"$f":" C_LookForward!BA$241","v":1704.0380829681417},{"$f":" C_LookForward!BB$241","v":856.75899010899229},{"$f":" C_LookForward!BC$241","v":1588.6236133160019},{"$f":" C_LookForward!BD$241","v":1251.6296774350194},{"$f":" C_LookForward!BE$241","v":1907.9842793508869},{"$f":" C_LookForward!BF$241","v":1472.9744632381626},{"$f":" C_LookForward!BG$241","v":1594.5245783666724},{"$f":" C_LookForward!BH$241","v":1601.6340561226498},{"$f":" C_LookForward!BI$241","v":1740.8300504971558},{"$f":" C_LookForward!BJ$241","v":2296.4218195591202}]
[null,null,null,null,"Financing - debt drawdowns check",{"$f":" IF( SUM( AA29:BJ29 ) <> 0, 1, 0 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA29:BJ29 )","v":0},null,{"$f":" IF( ABS( AA27 - AA28 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F$426","v":0},{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$426","v":0},{"$f":" C_Fin_Ind!I$426","v":0},{"$f":" C_Fin_Ind!J$426","v":0},{"$f":" C_Fin_Ind!K$426","v":0},{"$f":" C_Fin_Ind!L$426","v":0},{"$f":" C_Fin_Ind!M$426","v":0},{"$f":" C_Fin_Ind!N$426","v":0},{"$f":" C_Fin_Ind!O$426","v":0},{"$f":" C_Fin_Ind!P$426","v":0},{"$f":" C_Fin_Ind!Q$426","v":0},{"$f":" C_Fin_Ind!R$426","v":0},{"$f":" C_Fin_Ind!S$426","v":0},{"$f":" C_Fin_Ind!T$426","v":0},{"$f":" C_Fin_Ind!U$426","v":0},{"$f":" C_Fin_Ind!V$426","v":0},{"$f":" C_Fin_Ind!W$426","v":0},{"$f":" C_Fin_Ind!X$426","v":0},{"$f":" C_Fin_Ind!Y$426","v":5649.1365095783722},null,{"$f":" C_Fin_Ind!AA$426","v":0},{"$f":" C_Fin_Ind!AB$426","v":0},{"$f":" C_Fin_Ind!AC$426","v":0},{"$f":" C_Fin_Ind!AD$426","v":0},{"$f":" C_Fin_Ind!AE$426","v":0},{"$f":" C_Fin_Ind!AF$426","v":0},{"$f":" C_Fin_Ind!AG$426","v":25.406986151341123},{"$f":" C_Fin_Ind!AH$426","v":127.09130685621403},{"$f":" C_Fin_Ind!AI$426","v":133.60431296786112},{"$f":" C_Fin_Ind!AJ$426","v":24.054495348908496},{"$f":" C_Fin_Ind!AK$426","v":-6.2869505541879178},{"$f":" C_Fin_Ind!AL$426","v":21.226134311903785},{"$f":" C_Fin_Ind!AM$426","v":63.524745555257375},{"$f":" C_Fin_Ind!AN$426","v":84.909484716603941},{"$f":" C_Fin_Ind!AO$426","v":97.280454501105197},{"$f":" C_Fin_Ind!AP$426","v":110.03935403458244},{"$f":" C_Fin_Ind!AQ$426","v":124.46075576811319},{"$f":" C_Fin_Ind!AR$426","v":137.07842267777218},{"$f":" C_Fin_Ind!AS$426","v":151.48615434204913},{"$f":" C_Fin_Ind!AT$426","v":168.43152440157166},{"$f":" C_Fin_Ind!AU$426","v":185.67763549010212},{"$f":" C_Fin_Ind!AV$426","v":202.49604234967265},{"$f":" C_Fin_Ind!AW$426","v":217.18178556712277},{"$f":" C_Fin_Ind!AX$426","v":234.45723158833943},{"$f":" C_Fin_Ind!AY$426","v":258.79459826113708},{"$f":" C_Fin_Ind!AZ$426","v":278.4479027835855},{"$f":" C_Fin_Ind!BA$426","v":266.73985423974972},{"$f":" C_Fin_Ind!BB$426","v":264.30905549689254},{"$f":" C_Fin_Ind!BC$426","v":278.42238049263801},{"$f":" C_Fin_Ind!BD$426","v":289.60750951300309},{"$f":" C_Fin_Ind!BE$426","v":302.00887332588701},{"$f":" C_Fin_Ind!BF$426","v":306.28239489770664},{"$f":" C_Fin_Ind!BG$426","v":314.71710952489849},{"$f":" C_Fin_Ind!BH$426","v":322.41362032400889},{"$f":" C_Fin_Ind!BI$426","v":328.75806715558787},{"$f":" C_Fin_Ind!BJ$426","v":336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$101","v":0},{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$101","v":0},{"$f":" C_Fin_SynthAccretion!I$101","v":0},{"$f":" C_Fin_SynthAccretion!J$101","v":0},{"$f":" C_Fin_SynthAccretion!K$101","v":0},{"$f":" C_Fin_SynthAccretion!L$101","v":0},{"$f":" C_Fin_SynthAccretion!M$101","v":0},{"$f":" C_Fin_SynthAccretion!N$101","v":0},{"$f":" C_Fin_SynthAccretion!O$101","v":0},{"$f":" C_Fin_SynthAccretion!P$101","v":0},{"$f":" C_Fin_SynthAccretion!Q$101","v":0},{"$f":" C_Fin_SynthAccretion!R$101","v":0},{"$f":" C_Fin_SynthAccretion!S$101","v":0},{"$f":" C_Fin_SynthAccretion!T$101","v":0},{"$f":" C_Fin_SynthAccretion!U$101","v":0},{"$f":" C_Fin_SynthAccretion!V$101","v":0},{"$f":" C_Fin_SynthAccretion!W$101","v":0},{"$f":" C_Fin_SynthAccretion!X$101","v":0},{"$f":" C_Fin_SynthAccretion!Y$101","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$101","v":0},{"$f":" C_Fin_SynthAccretion!AB$101","v":0},{"$f":" C_Fin_SynthAccretion!AC$101","v":0},{"$f":" C_Fin_SynthAccretion!AD$101","v":0},{"$f":" C_Fin_SynthAccretion!AE$101","v":0},{"$f":" C_Fin_SynthAccretion!AF$101","v":0},{"$f":" C_Fin_SynthAccretion!AG$101","v":0},{"$f":" C_Fin_SynthAccretion!AH$101","v":0},{"$f":" C_Fin_SynthAccretion!AI$101","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101","v":0},{"$f":" C_Fin_SynthAccretion!AK$101","v":0},{"$f":" C_Fin_SynthAccretion!AL$101","v":0},{"$f":" C_Fin_SynthAccretion!AM$101","v":0},{"$f":" C_Fin_SynthAccretion!AN$101","v":0},{"$f":" C_Fin_SynthAccretion!AO$101","v":0},{"$f":" C_Fin_SynthAccretion!AP$101","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101","v":0},{"$f":" C_Fin_SynthAccretion!AR$101","v":0},{"$f":" C_Fin_SynthAccretion!AS$101","v":0},{"$f":" C_Fin_SynthAccretion!AT$101","v":0},{"$f":" C_Fin_SynthAccretion!AU$101","v":0},{"$f":" C_Fin_SynthAccretion!AV$101","v":0},{"$f":" C_Fin_SynthAccretion!AW$101","v":0},{"$f":" C_Fin_SynthAccretion!AX$101","v":0},{"$f":" C_Fin_SynthAccretion!AY$101","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101","v":0},{"$f":" C_Fin_SynthAccretion!BA$101","v":0},{"$f":" C_Fin_SynthAccretion!BB$101","v":0},{"$f":" C_Fin_SynthAccretion!BC$101","v":0},{"$f":" C_Fin_SynthAccretion!BD$101","v":0},{"$f":" C_Fin_SynthAccretion!BE$101","v":0},{"$f":" C_Fin_SynthAccretion!BF$101","v":0},{"$f":" C_Fin_SynthAccretion!BG$101","v":0},{"$f":" C_Fin_SynthAccretion!BH$101","v":0},{"$f":" C_Fin_SynthAccretion!BI$101","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101","v":0}]
[null,null,null,null,"Total Increase in accretion",null,{"$f":"G31","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA31:AA32 )","v":0},{"$f":" SUM( AB31:AB32 )","v":0},0,0,0,0,25.406986151341123,127.09130685621403,133.60431296786112,24.054495348908496,-6.2869505541879178,21.226134311903785,63.524745555257375,84.909484716603941,97.280454501105197,110.03935403458244,124.46075576811319,137.07842267777218,151.48615434204913,168.43152440157166,185.67763549010212,202.49604234967265,217.18178556712277,234.45723158833943,258.79459826113708,278.4479027835855,266.73985423974972,264.30905549689254,278.42238049263801,289.60750951300309,302.00887332588701,306.28239489770664,314.71710952489849,322.41362032400889,328.75806715558787,336.51526748894412]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},{"$f":" C_Fin_Fixed!F$180","v":0},{"$f":" C_Fin_Fixed!G$180","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$180","v":0},{"$f":" C_Fin_Fixed!I$180","v":0},{"$f":" C_Fin_Fixed!J$180","v":0},{"$f":" C_Fin_Fixed!K$180","v":0},{"$f":" C_Fin_Fixed!L$180","v":0},{"$f":" C_Fin_Fixed!M$180","v":0},{"$f":" C_Fin_Fixed!N$180","v":0},{"$f":" C_Fin_Fixed!O$180","v":0},{"$f":" C_Fin_Fixed!P$180","v":0},{"$f":" C_Fin_Fixed!Q$180","v":0},{"$f":" C_Fin_Fixed!R$180","v":0},{"$f":" C_Fin_Fixed!S$180","v":0},{"$f":" C_Fin_Fixed!T$180","v":0},{"$f":" C_Fin_Fixed!U$180","v":0},{"$f":" C_Fin_Fixed!V$180","v":0},{"$f":" C_Fin_Fixed!W$180","v":0},{"$f":" C_Fin_Fixed!X$180","v":0},{"$f":" C_Fin_Fixed!Y$180","v":-8091.6302484441958},null,{"$f":" C_Fin_Fixed!AA$180","v":0},{"$f":" C_Fin_Fixed!AB$180","v":0},{"$f":" C_Fin_Fixed!AC$180","v":0},{"$f":" C_Fin_Fixed!AD$180","v":0},{"$f":" C_Fin_Fixed!AE$180","v":0},{"$f":" C_Fin_Fixed!AF$180","v":0},{"$f":" C_Fin_Fixed!AG$180","v":0},{"$f":" C_Fin_Fixed!AH$180","v":0},{"$f":" C_Fin_Fixed!AI$180","v":0},{"$f":" C_Fin_Fixed!AJ$180","v":0},{"$f":" C_Fin_Fixed!AK$180","v":0},{"$f":" C_Fin_Fixed!AL$180","v":0},{"$f":" C_Fin_Fixed!AM$180","v":0},{"$f":" C_Fin_Fixed!AN$180","v":0},{"$f":" C_Fin_Fixed!AO$180","v":0},{"$f":" C_Fin_Fixed!AP$180","v":0},{"$f":" C_Fin_Fixed!AQ$180","v":0},{"$f":" C_Fin_Fixed!AR$180","v":0},{"$f":" C_Fin_Fixed!AS$180","v":0},{"$f":" C_Fin_Fixed!AT$180","v":0},{"$f":" C_Fin_Fixed!AU$180","v":0},{"$f":" C_Fin_Fixed!AV$180","v":0},{"$f":" C_Fin_Fixed!AW$180","v":0},{"$f":" C_Fin_Fixed!AX$180","v":0},{"$f":" C_Fin_Fixed!AY$180","v":0},{"$f":" C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":" C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":" C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":" C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":" C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":" C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":" C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":" C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":" C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":" C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":" C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},{"$f":" C_Fin_Ind!F$180","v":0},{"$f":" C_Fin_Ind!G$180","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$180","v":0},{"$f":" C_Fin_Ind!I$180","v":0},{"$f":" C_Fin_Ind!J$180","v":0},{"$f":" C_Fin_Ind!K$180","v":0},{"$f":" C_Fin_Ind!L$180","v":0},{"$f":" C_Fin_Ind!M$180","v":0},{"$f":" C_Fin_Ind!N$180","v":0},{"$f":" C_Fin_Ind!O$180","v":0},{"$f":" C_Fin_Ind!P$180","v":0},{"$f":" C_Fin_Ind!Q$180","v":0},{"$f":" C_Fin_Ind!R$180","v":0},{"$f":" C_Fin_Ind!S$180","v":0},{"$f":" C_Fin_Ind!T$180","v":0},{"$f":" C_Fin_Ind!U$180","v":0},{"$f":" C_Fin_Ind!V$180","v":0},{"$f":" C_Fin_Ind!W$180","v":0},{"$f":" C_Fin_Ind!X$180","v":0},{"$f":" C_Fin_Ind!Y$180","v":-6374.9323067354544},null,{"$f":" C_Fin_Ind!AA$180","v":0},{"$f":" C_Fin_Ind!AB$180","v":0},{"$f":" C_Fin_Ind!AC$180","v":0},{"$f":" C_Fin_Ind!AD$180","v":0},{"$f":" C_Fin_Ind!AE$180","v":0},{"$f":" C_Fin_Ind!AF$180","v":0},{"$f":" C_Fin_Ind!AG$180","v":0},{"$f":" C_Fin_Ind!AH$180","v":0},{"$f":" C_Fin_Ind!AI$180","v":0},{"$f":" C_Fin_Ind!AJ$180","v":0},{"$f":" C_Fin_Ind!AK$180","v":0},{"$f":" C_Fin_Ind!AL$180","v":0},{"$f":" C_Fin_Ind!AM$180","v":0},{"$f":" C_Fin_Ind!AN$180","v":0},{"$f":" C_Fin_Ind!AO$180","v":0},{"$f":" C_Fin_Ind!AP$180","v":0},{"$f":" C_Fin_Ind!AQ$180","v":0},{"$f":" C_Fin_Ind!AR$180","v":0},{"$f":" C_Fin_Ind!AS$180","v":0},{"$f":" C_Fin_Ind!AT$180","v":0},{"$f":" C_Fin_Ind!AU$180","v":0},{"$f":" C_Fin_Ind!AV$180","v":0},{"$f":" C_Fin_Ind!AW$180","v":0},{"$f":" C_Fin_Ind!AX$180","v":0},{"$f":" C_Fin_Ind!AY$180","v":0},{"$f":" C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":" C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":" C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":" C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":" C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":" C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":" C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":" C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":" C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":" C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":" C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},{"$f":" C_Fin_Synth!F$180","v":0},{"$f":" C_Fin_Synth!G$180","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$180","v":0},{"$f":" C_Fin_Synth!I$180","v":0},{"$f":" C_Fin_Synth!J$180","v":0},{"$f":" C_Fin_Synth!K$180","v":0},{"$f":" C_Fin_Synth!L$180","v":0},{"$f":" C_Fin_Synth!M$180","v":0},{"$f":" C_Fin_Synth!N$180","v":0},{"$f":" C_Fin_Synth!O$180","v":0},{"$f":" C_Fin_Synth!P$180","v":0},{"$f":" C_Fin_Synth!Q$180","v":0},{"$f":" C_Fin_Synth!R$180","v":0},{"$f":" C_Fin_Synth!S$180","v":0},{"$f":" C_Fin_Synth!T$180","v":0},{"$f":" C_Fin_Synth!U$180","v":0},{"$f":" C_Fin_Synth!V$180","v":0},{"$f":" C_Fin_Synth!W$180","v":0},{"$f":" C_Fin_Synth!X$180","v":0},{"$f":" C_Fin_Synth!Y$180","v":0},null,{"$f":" C_Fin_Synth!AA$180","v":0},{"$f":" C_Fin_Synth!AB$180","v":0},{"$f":" C_Fin_Synth!AC$180","v":0},{"$f":" C_Fin_Synth!AD$180","v":0},{"$f":" C_Fin_Synth!AE$180","v":0},{"$f":" C_Fin_Synth!AF$180","v":0},{"$f":" C_Fin_Synth!AG$180","v":0},{"$f":" C_Fin_Synth!AH$180","v":0},{"$f":" C_Fin_Synth!AI$180","v":0},{"$f":" C_Fin_Synth!AJ$180","v":0},{"$f":" C_Fin_Synth!AK$180","v":0},{"$f":" C_Fin_Synth!AL$180","v":0},{"$f":" C_Fin_Synth!AM$180","v":0},{"$f":" C_Fin_Synth!AN$180","v":0},{"$f":" C_Fin_Synth!AO$180","v":0},{"$f":" C_Fin_Synth!AP$180","v":0},{"$f":" C_Fin_Synth!AQ$180","v":0},{"$f":" C_Fin_Synth!AR$180","v":0},{"$f":" C_Fin_Synth!AS$180","v":0},{"$f":" C_Fin_Synth!AT$180","v":0},{"$f":" C_Fin_Synth!AU$180","v":0},{"$f":" C_Fin_Synth!AV$180","v":0},{"$f":" C_Fin_Synth!AW$180","v":0},{"$f":" C_Fin_Synth!AX$180","v":0},{"$f":" C_Fin_Synth!AY$180","v":0},{"$f":" C_Fin_Synth!AZ$180","v":0},{"$f":" C_Fin_Synth!BA$180","v":0},{"$f":" C_Fin_Synth!BB$180","v":0},{"$f":" C_Fin_Synth!BC$180","v":0},{"$f":" C_Fin_Synth!BD$180","v":0},{"$f":" C_Fin_Synth!BE$180","v":0},{"$f":" C_Fin_Synth!BF$180","v":0},{"$f":" C_Fin_Synth!BG$180","v":0},{"$f":" C_Fin_Synth!BH$180","v":0},{"$f":" C_Fin_Synth!BI$180","v":0},{"$f":" C_Fin_Synth!BJ$180","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},{"$f":" C_Fin_SynthAccretion!F$180","v":0},{"$f":" C_Fin_SynthAccretion!G$180","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$180","v":0},{"$f":" C_Fin_SynthAccretion!I$180","v":0},{"$f":" C_Fin_SynthAccretion!J$180","v":0},{"$f":" C_Fin_SynthAccretion!K$180","v":0},{"$f":" C_Fin_SynthAccretion!L$180","v":0},{"$f":" C_Fin_SynthAccretion!M$180","v":0},{"$f":" C_Fin_SynthAccretion!N$180","v":0},{"$f":" C_Fin_SynthAccretion!O$180","v":0},{"$f":" C_Fin_SynthAccretion!P$180","v":0},{"$f":" C_Fin_SynthAccretion!Q$180","v":0},{"$f":" C_Fin_SynthAccretion!R$180","v":0},{"$f":" C_Fin_SynthAccretion!S$180","v":0},{"$f":" C_Fin_SynthAccretion!T$180","v":0},{"$f":" C_Fin_SynthAccretion!U$180","v":0},{"$f":" C_Fin_SynthAccretion!V$180","v":0},{"$f":" C_Fin_SynthAccretion!W$180","v":0},{"$f":" C_Fin_SynthAccretion!X$180","v":0},{"$f":" C_Fin_SynthAccretion!Y$180","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$180","v":0},{"$f":" C_Fin_SynthAccretion!AB$180","v":0},{"$f":" C_Fin_SynthAccretion!AC$180","v":0},{"$f":" C_Fin_SynthAccretion!AD$180","v":0},{"$f":" C_Fin_SynthAccretion!AE$180","v":0},{"$f":" C_Fin_SynthAccretion!AF$180","v":0},{"$f":" C_Fin_SynthAccretion!AG$180","v":0},{"$f":" C_Fin_SynthAccretion!AH$180","v":0},{"$f":" C_Fin_SynthAccretion!AI$180","v":0},{"$f":" C_Fin_SynthAccretion!AJ$180","v":0},{"$f":" C_Fin_SynthAccretion!AK$180","v":0},{"$f":" C_Fin_SynthAccretion!AL$180","v":0},{"$f":" C_Fin_SynthAccretion!AM$180","v":0},{"$f":" C_Fin_SynthAccretion!AN$180","v":0},{"$f":" C_Fin_SynthAccretion!AO$180","v":0},{"$f":" C_Fin_SynthAccretion!AP$180","v":0},{"$f":" C_Fin_SynthAccretion!AQ$180","v":0},{"$f":" C_Fin_SynthAccretion!AR$180","v":0},{"$f":" C_Fin_SynthAccretion!AS$180","v":0},{"$f":" C_Fin_SynthAccretion!AT$180","v":0},{"$f":" C_Fin_SynthAccretion!AU$180","v":0},{"$f":" C_Fin_SynthAccretion!AV$180","v":0},{"$f":" C_Fin_SynthAccretion!AW$180","v":0},{"$f":" C_Fin_SynthAccretion!AX$180","v":0},{"$f":" C_Fin_SynthAccretion!AY$180","v":0},{"$f":" C_Fin_SynthAccretion!AZ$180","v":0},{"$f":" C_Fin_SynthAccretion!BA$180","v":0},{"$f":" C_Fin_SynthAccretion!BB$180","v":0},{"$f":" C_Fin_SynthAccretion!BC$180","v":0},{"$f":" C_Fin_SynthAccretion!BD$180","v":0},{"$f":" C_Fin_SynthAccretion!BE$180","v":0},{"$f":" C_Fin_SynthAccretion!BF$180","v":0},{"$f":" C_Fin_SynthAccretion!BG$180","v":0},{"$f":" C_Fin_SynthAccretion!BH$180","v":0},{"$f":" C_Fin_SynthAccretion!BI$180","v":0},{"$f":" C_Fin_SynthAccretion!BJ$180","v":0}]
[null,null,null,null,"Total debt repayments on new debt",null,{"$f":"G36","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA35:AA38 )","v":0},{"$f":" SUM( AB35:AB38 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2707.8359617273095,-1882.5289044924393,-116.62091191895217,-912.70038808968206,-596.04662212914377,-1700.6094499955086,-1072.8790874878214,-1229.6650528440503,-1355.4866838973535,-1357.8048632940663,-1534.3846293033225]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F$218","v":0},{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},{"$f":" C_Fin_Ind!L$218","v":0},{"$f":" C_Fin_Ind!M$218","v":0},{"$f":" C_Fin_Ind!N$218","v":0},{"$f":" C_Fin_Ind!O$218","v":0},{"$f":" C_Fin_Ind!P$218","v":0},{"$f":" C_Fin_Ind!Q$218","v":0},{"$f":" C_Fin_Ind!R$218","v":0},{"$f":" C_Fin_Ind!S$218","v":0},{"$f":" C_Fin_Ind!T$218","v":0},{"$f":" C_Fin_Ind!U$218","v":0},{"$f":" C_Fin_Ind!V$218","v":0},{"$f":" C_Fin_Ind!W$218","v":0},{"$f":" C_Fin_Ind!X$218","v":0},{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F$218","v":0},{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},{"$f":" C_Fin_Synth!L$218","v":0},{"$f":" C_Fin_Synth!M$218","v":0},{"$f":" C_Fin_Synth!N$218","v":0},{"$f":" C_Fin_Synth!O$218","v":0},{"$f":" C_Fin_Synth!P$218","v":0},{"$f":" C_Fin_Synth!Q$218","v":0},{"$f":" C_Fin_Synth!R$218","v":0},{"$f":" C_Fin_Synth!S$218","v":0},{"$f":" C_Fin_Synth!T$218","v":0},{"$f":" C_Fin_Synth!U$218","v":0},{"$f":" C_Fin_Synth!V$218","v":0},{"$f":" C_Fin_Synth!W$218","v":0},{"$f":" C_Fin_Synth!X$218","v":0},{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$218","v":0},{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},{"$f":" C_Fin_SynthAccretion!L$218","v":0},{"$f":" C_Fin_SynthAccretion!M$218","v":0},{"$f":" C_Fin_SynthAccretion!N$218","v":0},{"$f":" C_Fin_SynthAccretion!O$218","v":0},{"$f":" C_Fin_SynthAccretion!P$218","v":0},{"$f":" C_Fin_SynthAccretion!Q$218","v":0},{"$f":" C_Fin_SynthAccretion!R$218","v":0},{"$f":" C_Fin_SynthAccretion!S$218","v":0},{"$f":" C_Fin_SynthAccretion!T$218","v":0},{"$f":" C_Fin_SynthAccretion!U$218","v":0},{"$f":" C_Fin_SynthAccretion!V$218","v":0},{"$f":" C_Fin_SynthAccretion!W$218","v":0},{"$f":" C_Fin_SynthAccretion!X$218","v":0},{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,"Total new debt",null,{"$f":"G42","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA41:AA44 )","v":0},{"$f":" SUM( AB41:AB44 )","v":0},0,0,0,2093.5618455041786,3581.1845467988633,3802.1734621039504,4693.6757145209704,5209.6287857962107,6587.1361379920399,7473.8787121016467,8527.6047859133305,9704.0348531859054,10894.702629736355,12240.322107381298,13351.876667217808,14632.886088111556,16162.23729014928,17685.464965271211,19120.929022413256,20280.187503314031,21692.924006014815,23850.008984841763,25429.855424726702,24912.555640103899,25000.804672819351,26005.251806506283,26959.597412225237,27904.787977044114,28414.17167972539,29120.549450373437,29800.126085420954,30368.687077970255,31080.470332328932,32179.022790073679]
[]
[null,null,"Summary of Total Interest on New Debt"]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$258","v":"Total Fixed Interest Debt interest accrued BF"},{"$f":" C_Fin_Fixed!F$258","v":0},{"$f":" C_Fin_Fixed!G$258","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$258","v":0},{"$f":" C_Fin_Fixed!I$258","v":0},{"$f":" C_Fin_Fixed!J$258","v":0},{"$f":" C_Fin_Fixed!K$258","v":0},{"$f":" C_Fin_Fixed!L$258","v":0},{"$f":" C_Fin_Fixed!M$258","v":0},{"$f":" C_Fin_Fixed!N$258","v":0},{"$f":" C_Fin_Fixed!O$258","v":0},{"$f":" C_Fin_Fixed!P$258","v":0},{"$f":" C_Fin_Fixed!Q$258","v":0},{"$f":" C_Fin_Fixed!R$258","v":0},{"$f":" C_Fin_Fixed!S$258","v":0},{"$f":" C_Fin_Fixed!T$258","v":0},{"$f":" C_Fin_Fixed!U$258","v":0},{"$f":" C_Fin_Fixed!V$258","v":0},{"$f":" C_Fin_Fixed!W$258","v":0},{"$f":" C_Fin_Fixed!X$258","v":0},{"$f":" C_Fin_Fixed!Y$258","v":0},null,{"$f":" C_Fin_Fixed!AA$258","v":0},{"$f":" C_Fin_Fixed!AB$258","v":0},{"$f":" C_Fin_Fixed!AC$258","v":0},{"$f":" C_Fin_Fixed!AD$258","v":0},{"$f":" C_Fin_Fixed!AE$258","v":0},{"$f":" C_Fin_Fixed!AF$258","v":0},{"$f":" C_Fin_Fixed!AG$258","v":0},{"$f":" C_Fin_Fixed!AH$258","v":0},{"$f":" C_Fin_Fixed!AI$258","v":0},{"$f":" C_Fin_Fixed!AJ$258","v":0},{"$f":" C_Fin_Fixed!AK$258","v":0},{"$f":" C_Fin_Fixed!AL$258","v":0},{"$f":" C_Fin_Fixed!AM$258","v":0},{"$f":" C_Fin_Fixed!AN$258","v":0},{"$f":" C_Fin_Fixed!AO$258","v":0},{"$f":" C_Fin_Fixed!AP$258","v":0},{"$f":" C_Fin_Fixed!AQ$258","v":0},{"$f":" C_Fin_Fixed!AR$258","v":0},{"$f":" C_Fin_Fixed!AS$258","v":0},{"$f":" C_Fin_Fixed!AT$258","v":0},{"$f":" C_Fin_Fixed!AU$258","v":0},{"$f":" C_Fin_Fixed!AV$258","v":0},{"$f":" C_Fin_Fixed!AW$258","v":0},{"$f":" C_Fin_Fixed!AX$258","v":0},{"$f":" C_Fin_Fixed!AY$258","v":0},{"$f":" C_Fin_Fixed!AZ$258","v":0},{"$f":" C_Fin_Fixed!BA$258","v":0},{"$f":" C_Fin_Fixed!BB$258","v":0},{"$f":" C_Fin_Fixed!BC$258","v":0},{"$f":" C_Fin_Fixed!BD$258","v":0},{"$f":" C_Fin_Fixed!BE$258","v":0},{"$f":" C_Fin_Fixed!BF$258","v":0},{"$f":" C_Fin_Fixed!BG$258","v":0},{"$f":" C_Fin_Fixed!BH$258","v":0},{"$f":" C_Fin_Fixed!BI$258","v":0},{"$f":" C_Fin_Fixed!BJ$258","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$258","v":"Total Index-linked debt interest accrued BF"},{"$f":" C_Fin_Ind!F$258","v":0},{"$f":" C_Fin_Ind!G$258","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$258","v":0},{"$f":" C_Fin_Ind!I$258","v":0},{"$f":" C_Fin_Ind!J$258","v":0},{"$f":" C_Fin_Ind!K$258","v":0},{"$f":" C_Fin_Ind!L$258","v":0},{"$f":" C_Fin_Ind!M$258","v":0},{"$f":" C_Fin_Ind!N$258","v":0},{"$f":" C_Fin_Ind!O$258","v":0},{"$f":" C_Fin_Ind!P$258","v":0},{"$f":" C_Fin_Ind!Q$258","v":0},{"$f":" C_Fin_Ind!R$258","v":0},{"$f":" C_Fin_Ind!S$258","v":0},{"$f":" C_Fin_Ind!T$258","v":0},{"$f":" C_Fin_Ind!U$258","v":0},{"$f":" C_Fin_Ind!V$258","v":0},{"$f":" C_Fin_Ind!W$258","v":0},{"$f":" C_Fin_Ind!X$258","v":0},{"$f":" C_Fin_Ind!Y$258","v":0},null,{"$f":" C_Fin_Ind!AA$258","v":0},{"$f":" C_Fin_Ind!AB$258","v":0},{"$f":" C_Fin_Ind!AC$258","v":0},{"$f":" C_Fin_Ind!AD$258","v":0},{"$f":" C_Fin_Ind!AE$258","v":0},{"$f":" C_Fin_Ind!AF$258","v":0},{"$f":" C_Fin_Ind!AG$258","v":0},{"$f":" C_Fin_Ind!AH$258","v":0},{"$f":" C_Fin_Ind!AI$258","v":0},{"$f":" C_Fin_Ind!AJ$258","v":0},{"$f":" C_Fin_Ind!AK$258","v":0},{"$f":" C_Fin_Ind!AL$258","v":0},{"$f":" C_Fin_Ind!AM$258","v":0},{"$f":" C_Fin_Ind!AN$258","v":0},{"$f":" C_Fin_Ind!AO$258","v":0},{"$f":" C_Fin_Ind!AP$258","v":0},{"$f":" C_Fin_Ind!AQ$258","v":0},{"$f":" C_Fin_Ind!AR$258","v":0},{"$f":" C_Fin_Ind!AS$258","v":0},{"$f":" C_Fin_Ind!AT$258","v":0},{"$f":" C_Fin_Ind!AU$258","v":0},{"$f":" C_Fin_Ind!AV$258","v":0},{"$f":" C_Fin_Ind!AW$258","v":0},{"$f":" C_Fin_Ind!AX$258","v":0},{"$f":" C_Fin_Ind!AY$258","v":0},{"$f":" C_Fin_Ind!AZ$258","v":0},{"$f":" C_Fin_Ind!BA$258","v":0},{"$f":" C_Fin_Ind!BB$258","v":0},{"$f":" C_Fin_Ind!BC$258","v":0},{"$f":" C_Fin_Ind!BD$258","v":0},{"$f":" C_Fin_Ind!BE$258","v":0},{"$f":" C_Fin_Ind!BF$258","v":0},{"$f":" C_Fin_Ind!BG$258","v":0},{"$f":" C_Fin_Ind!BH$258","v":0},{"$f":" C_Fin_Ind!BI$258","v":0},{"$f":" C_Fin_Ind!BJ$258","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$258","v":"Total Synthetic index-linked debt interest accrued BF"},{"$f":" C_Fin_Synth!F$258","v":0},{"$f":" C_Fin_Synth!G$258","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$258","v":0},{"$f":" C_Fin_Synth!I$258","v":0},{"$f":" C_Fin_Synth!J$258","v":0},{"$f":" C_Fin_Synth!K$258","v":0},{"$f":" C_Fin_Synth!L$258","v":0},{"$f":" C_Fin_Synth!M$258","v":0},{"$f":" C_Fin_Synth!N$258","v":0},{"$f":" C_Fin_Synth!O$258","v":0},{"$f":" C_Fin_Synth!P$258","v":0},{"$f":" C_Fin_Synth!Q$258","v":0},{"$f":" C_Fin_Synth!R$258","v":0},{"$f":" C_Fin_Synth!S$258","v":0},{"$f":" C_Fin_Synth!T$258","v":0},{"$f":" C_Fin_Synth!U$258","v":0},{"$f":" C_Fin_Synth!V$258","v":0},{"$f":" C_Fin_Synth!W$258","v":0},{"$f":" C_Fin_Synth!X$258","v":0},{"$f":" C_Fin_Synth!Y$258","v":0},null,{"$f":" C_Fin_Synth!AA$258","v":0},{"$f":" C_Fin_Synth!AB$258","v":0},{"$f":" C_Fin_Synth!AC$258","v":0},{"$f":" C_Fin_Synth!AD$258","v":0},{"$f":" C_Fin_Synth!AE$258","v":0},{"$f":" C_Fin_Synth!AF$258","v":0},{"$f":" C_Fin_Synth!AG$258","v":0},{"$f":" C_Fin_Synth!AH$258","v":0},{"$f":" C_Fin_Synth!AI$258","v":0},{"$f":" C_Fin_Synth!AJ$258","v":0},{"$f":" C_Fin_Synth!AK$258","v":0},{"$f":" C_Fin_Synth!AL$258","v":0},{"$f":" C_Fin_Synth!AM$258","v":0},{"$f":" C_Fin_Synth!AN$258","v":0},{"$f":" C_Fin_Synth!AO$258","v":0},{"$f":" C_Fin_Synth!AP$258","v":0},{"$f":" C_Fin_Synth!AQ$258","v":0},{"$f":" C_Fin_Synth!AR$258","v":0},{"$f":" C_Fin_Synth!AS$258","v":0},{"$f":" C_Fin_Synth!AT$258","v":0},{"$f":" C_Fin_Synth!AU$258","v":0},{"$f":" C_Fin_Synth!AV$258","v":0},{"$f":" C_Fin_Synth!AW$258","v":0},{"$f":" C_Fin_Synth!AX$258","v":0},{"$f":" C_Fin_Synth!AY$258","v":0},{"$f":" C_Fin_Synth!AZ$258","v":0},{"$f":" C_Fin_Synth!BA$258","v":0},{"$f":" C_Fin_Synth!BB$258","v":0},{"$f":" C_Fin_Synth!BC$258","v":0},{"$f":" C_Fin_Synth!BD$258","v":0},{"$f":" C_Fin_Synth!BE$258","v":0},{"$f":" C_Fin_Synth!BF$258","v":0},{"$f":" C_Fin_Synth!BG$258","v":0},{"$f":" C_Fin_Synth!BH$258","v":0},{"$f":" C_Fin_Synth!BI$258","v":0},{"$f":" C_Fin_Synth!BJ$258","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$258","v":"Total Synthetic index-linked Accretion accretion interest accrued BF"},{"$f":" C_Fin_SynthAccretion!F$258","v":0},{"$f":" C_Fin_SynthAccretion!G$258","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$258","v":0},{"$f":" C_Fin_SynthAccretion!I$258","v":0},{"$f":" C_Fin_SynthAccretion!J$258","v":0},{"$f":" C_Fin_SynthAccretion!K$258","v":0},{"$f":" C_Fin_SynthAccretion!L$258","v":0},{"$f":" C_Fin_SynthAccretion!M$258","v":0},{"$f":" C_Fin_SynthAccretion!N$258","v":0},{"$f":" C_Fin_SynthAccretion!O$258","v":0},{"$f":" C_Fin_SynthAccretion!P$258","v":0},{"$f":" C_Fin_SynthAccretion!Q$258","v":0},{"$f":" C_Fin_SynthAccretion!R$258","v":0},{"$f":" C_Fin_SynthAccretion!S$258","v":0},{"$f":" C_Fin_SynthAccretion!T$258","v":0},{"$f":" C_Fin_SynthAccretion!U$258","v":0},{"$f":" C_Fin_SynthAccretion!V$258","v":0},{"$f":" C_Fin_SynthAccretion!W$258","v":0},{"$f":" C_Fin_SynthAccretion!X$258","v":0},{"$f":" C_Fin_SynthAccretion!Y$258","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$258","v":0},{"$f":" C_Fin_SynthAccretion!AB$258","v":0},{"$f":" C_Fin_SynthAccretion!AC$258","v":0},{"$f":" C_Fin_SynthAccretion!AD$258","v":0},{"$f":" C_Fin_SynthAccretion!AE$258","v":0},{"$f":" C_Fin_SynthAccretion!AF$258","v":0},{"$f":" C_Fin_SynthAccretion!AG$258","v":0},{"$f":" C_Fin_SynthAccretion!AH$258","v":0},{"$f":" C_Fin_SynthAccretion!AI$258","v":0},{"$f":" C_Fin_SynthAccretion!AJ$258","v":0},{"$f":" C_Fin_SynthAccretion!AK$258","v":0},{"$f":" C_Fin_SynthAccretion!AL$258","v":0},{"$f":" C_Fin_SynthAccretion!AM$258","v":0},{"$f":" C_Fin_SynthAccretion!AN$258","v":0},{"$f":" C_Fin_SynthAccretion!AO$258","v":0},{"$f":" C_Fin_SynthAccretion!AP$258","v":0},{"$f":" C_Fin_SynthAccretion!AQ$258","v":0},{"$f":" C_Fin_SynthAccretion!AR$258","v":0},{"$f":" C_Fin_SynthAccretion!AS$258","v":0},{"$f":" C_Fin_SynthAccretion!AT$258","v":0},{"$f":" C_Fin_SynthAccretion!AU$258","v":0},{"$f":" C_Fin_SynthAccretion!AV$258","v":0},{"$f":" C_Fin_SynthAccretion!AW$258","v":0},{"$f":" C_Fin_SynthAccretion!AX$258","v":0},{"$f":" C_Fin_SynthAccretion!AY$258","v":0},{"$f":" C_Fin_SynthAccretion!AZ$258","v":0},{"$f":" C_Fin_SynthAccretion!BA$258","v":0},{"$f":" C_Fin_SynthAccretion!BB$258","v":0},{"$f":" C_Fin_SynthAccretion!BC$258","v":0},{"$f":" C_Fin_SynthAccretion!BD$258","v":0},{"$f":" C_Fin_SynthAccretion!BE$258","v":0},{"$f":" C_Fin_SynthAccretion!BF$258","v":0},{"$f":" C_Fin_SynthAccretion!BG$258","v":0},{"$f":" C_Fin_SynthAccretion!BH$258","v":0},{"$f":" C_Fin_SynthAccretion!BI$258","v":0},{"$f":" C_Fin_SynthAccretion!BJ$258","v":0}]
[null,null,null,null,"Total interest on new debt BF",null,{"$f":" G49","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA48:AA51 )","v":0},{"$f":" SUM( AB48:AB51 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},{"$f":" C_Fin_Fixed!F$305","v":0},{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$305","v":0},{"$f":" C_Fin_Fixed!I$305","v":0},{"$f":" C_Fin_Fixed!J$305","v":0},{"$f":" C_Fin_Fixed!K$305","v":0},{"$f":" C_Fin_Fixed!L$305","v":0},{"$f":" C_Fin_Fixed!M$305","v":0},{"$f":" C_Fin_Fixed!N$305","v":0},{"$f":" C_Fin_Fixed!O$305","v":0},{"$f":" C_Fin_Fixed!P$305","v":0},{"$f":" C_Fin_Fixed!Q$305","v":0},{"$f":" C_Fin_Fixed!R$305","v":0},{"$f":" C_Fin_Fixed!S$305","v":0},{"$f":" C_Fin_Fixed!T$305","v":0},{"$f":" C_Fin_Fixed!U$305","v":0},{"$f":" C_Fin_Fixed!V$305","v":0},{"$f":" C_Fin_Fixed!W$305","v":0},{"$f":" C_Fin_Fixed!X$305","v":0},{"$f":" C_Fin_Fixed!Y$305","v":10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$305","v":0},{"$f":" C_Fin_Fixed!AB$305","v":0},{"$f":" C_Fin_Fixed!AC$305","v":0},{"$f":" C_Fin_Fixed!AD$305","v":0},{"$f":" C_Fin_Fixed!AE$305","v":0},{"$f":" C_Fin_Fixed!AF$305","v":18.762679768738341},{"$f":" C_Fin_Fixed!AG$305","v":50.514665445493783},{"$f":" C_Fin_Fixed!AH$305","v":64.945411304479222},{"$f":" C_Fin_Fixed!AI$305","v":82.246517760411805},{"$f":" C_Fin_Fixed!AJ$305","v":108.3995852134358},{"$f":" C_Fin_Fixed!AK$305","v":147.6500726117313},{"$f":" C_Fin_Fixed!AL$305","v":194.71883528545999},{"$f":" C_Fin_Fixed!AM$305","v":220.85558943120813},{"$f":" C_Fin_Fixed!AN$305","v":237.7268862776302},{"$f":" C_Fin_Fixed!AO$305","v":255.43445309970619},{"$f":" C_Fin_Fixed!AP$305","v":274.30954920033963},{"$f":" C_Fin_Fixed!AQ$305","v":292.32319042297394},{"$f":" C_Fin_Fixed!AR$305","v":309.5940621180298},{"$f":" C_Fin_Fixed!AS$305","v":330.03193590689972},{"$f":" C_Fin_Fixed!AT$305","v":352.17876446248926},{"$f":" C_Fin_Fixed!AU$305","v":373.28758092412795},{"$f":" C_Fin_Fixed!AV$305","v":391.17053667977541},{"$f":" C_Fin_Fixed!AW$305","v":408.61397206497219},{"$f":" C_Fin_Fixed!AX$305","v":433.88525431669342},{"$f":" C_Fin_Fixed!AY$305","v":460.17362690581672},{"$f":" C_Fin_Fixed!AZ$305","v":467.61390266099448},{"$f":" C_Fin_Fixed!BA$305","v":465.1687811197018},{"$f":" C_Fin_Fixed!BB$305","v":471.49199252990451},{"$f":" C_Fin_Fixed!BC$305","v":474.00946779287159},{"$f":" C_Fin_Fixed!BD$305","v":470.87520805782339},{"$f":" C_Fin_Fixed!BE$305","v":457.23178407571214},{"$f":" C_Fin_Fixed!BF$305","v":437.56397168043117},{"$f":" C_Fin_Fixed!BG$305","v":436.28773643407516},{"$f":" C_Fin_Fixed!BH$305","v":445.31967902162756},{"$f":" C_Fin_Fixed!BI$305","v":454.70108304065997},{"$f":" C_Fin_Fixed!BJ$305","v":468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},{"$f":" C_Fin_Ind!F$305","v":0},{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$305","v":0},{"$f":" C_Fin_Ind!I$305","v":0},{"$f":" C_Fin_Ind!J$305","v":0},{"$f":" C_Fin_Ind!K$305","v":0},{"$f":" C_Fin_Ind!L$305","v":0},{"$f":" C_Fin_Ind!M$305","v":0},{"$f":" C_Fin_Ind!N$305","v":0},{"$f":" C_Fin_Ind!O$305","v":0},{"$f":" C_Fin_Ind!P$305","v":0},{"$f":" C_Fin_Ind!Q$305","v":0},{"$f":" C_Fin_Ind!R$305","v":0},{"$f":" C_Fin_Ind!S$305","v":0},{"$f":" C_Fin_Ind!T$305","v":0},{"$f":" C_Fin_Ind!U$305","v":0},{"$f":" C_Fin_Ind!V$305","v":0},{"$f":" C_Fin_Ind!W$305","v":0},{"$f":" C_Fin_Ind!X$305","v":0},{"$f":" C_Fin_Ind!Y$305","v":1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$305","v":0},{"$f":" C_Fin_Ind!AB$305","v":0},{"$f":" C_Fin_Ind!AC$305","v":0},{"$f":" C_Fin_Ind!AD$305","v":0},{"$f":" C_Fin_Ind!AE$305","v":0},{"$f":" C_Fin_Ind!AF$305","v":-0.39515127799774719},{"$f":" C_Fin_Ind!AG$305","v":23.12035209174384},{"$f":" C_Fin_Ind!AH$305","v":19.340502741241828},{"$f":" C_Fin_Ind!AI$305","v":52.623119464331303},{"$f":" C_Fin_Ind!AJ$305","v":69.923401829242749},{"$f":" C_Fin_Ind!AK$305","v":81.396281258480272},{"$f":" C_Fin_Ind!AL$305","v":92.695178482185881},{"$f":" C_Fin_Ind!AM$305","v":10.199778581894137},{"$f":" C_Fin_Ind!AN$305","v":11.687298748615428},{"$f":" C_Fin_Ind!AO$305","v":13.299354230350502},{"$f":" C_Fin_Ind!AP$305","v":15.042942829967402},{"$f":" C_Fin_Ind!AQ$305","v":16.777471500837951},{"$f":" C_Fin_Ind!AR$305","v":18.511123250710728},{"$f":" C_Fin_Ind!AS$305","v":20.522392742951482},{"$f":" C_Fin_Ind!AT$305","v":22.715741379823442},{"$f":" C_Fin_Ind!AU$305","v":24.900945456933819},{"$f":" C_Fin_Ind!AV$305","v":26.921904546949083},{"$f":" C_Fin_Ind!AW$305","v":28.972182232957682},{"$f":" C_Fin_Ind!AX$305","v":31.641601717992845},{"$f":" C_Fin_Ind!AY$305","v":34.463558400225374},{"$f":" C_Fin_Ind!AZ$305","v":34.973238466287121},{"$f":" C_Fin_Ind!BA$305","v":34.066245835902798},{"$f":" C_Fin_Ind!BB$305","v":34.815667977664944},{"$f":" C_Fin_Ind!BC$305","v":36.438537995811664},{"$f":" C_Fin_Ind!BD$305","v":37.951587450451711},{"$f":" C_Fin_Ind!BE$305","v":39.021264337807573},{"$f":" C_Fin_Ind!BF$305","v":39.836484726285413},{"$f":" C_Fin_Ind!BG$305","v":40.871286381898095},{"$f":" C_Fin_Ind!BH$305","v":41.771999490707167},{"$f":" C_Fin_Ind!BI$305","v":42.676605771228637},{"$f":" C_Fin_Ind!BJ$305","v":43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},{"$f":" C_Fin_Synth!F$305","v":0},{"$f":" C_Fin_Synth!G$305","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$305","v":0},{"$f":" C_Fin_Synth!I$305","v":0},{"$f":" C_Fin_Synth!J$305","v":0},{"$f":" C_Fin_Synth!K$305","v":0},{"$f":" C_Fin_Synth!L$305","v":0},{"$f":" C_Fin_Synth!M$305","v":0},{"$f":" C_Fin_Synth!N$305","v":0},{"$f":" C_Fin_Synth!O$305","v":0},{"$f":" C_Fin_Synth!P$305","v":0},{"$f":" C_Fin_Synth!Q$305","v":0},{"$f":" C_Fin_Synth!R$305","v":0},{"$f":" C_Fin_Synth!S$305","v":0},{"$f":" C_Fin_Synth!T$305","v":0},{"$f":" C_Fin_Synth!U$305","v":0},{"$f":" C_Fin_Synth!V$305","v":0},{"$f":" C_Fin_Synth!W$305","v":0},{"$f":" C_Fin_Synth!X$305","v":0},{"$f":" C_Fin_Synth!Y$305","v":0},null,{"$f":" C_Fin_Synth!AA$305","v":0},{"$f":" C_Fin_Synth!AB$305","v":0},{"$f":" C_Fin_Synth!AC$305","v":0},{"$f":" C_Fin_Synth!AD$305","v":0},{"$f":" C_Fin_Synth!AE$305","v":0},{"$f":" C_Fin_Synth!AF$305","v":0},{"$f":" C_Fin_Synth!AG$305","v":0},{"$f":" C_Fin_Synth!AH$305","v":0},{"$f":" C_Fin_Synth!AI$305","v":0},{"$f":" C_Fin_Synth!AJ$305","v":0},{"$f":" C_Fin_Synth!AK$305","v":0},{"$f":" C_Fin_Synth!AL$305","v":0},{"$f":" C_Fin_Synth!AM$305","v":0},{"$f":" C_Fin_Synth!AN$305","v":0},{"$f":" C_Fin_Synth!AO$305","v":0},{"$f":" C_Fin_Synth!AP$305","v":0},{"$f":" C_Fin_Synth!AQ$305","v":0},{"$f":" C_Fin_Synth!AR$305","v":0},{"$f":" C_Fin_Synth!AS$305","v":0},{"$f":" C_Fin_Synth!AT$305","v":0},{"$f":" C_Fin_Synth!AU$305","v":0},{"$f":" C_Fin_Synth!AV$305","v":0},{"$f":" C_Fin_Synth!AW$305","v":0},{"$f":" C_Fin_Synth!AX$305","v":0},{"$f":" C_Fin_Synth!AY$305","v":0},{"$f":" C_Fin_Synth!AZ$305","v":0},{"$f":" C_Fin_Synth!BA$305","v":0},{"$f":" C_Fin_Synth!BB$305","v":0},{"$f":" C_Fin_Synth!BC$305","v":0},{"$f":" C_Fin_Synth!BD$305","v":0},{"$f":" C_Fin_Synth!BE$305","v":0},{"$f":" C_Fin_Synth!BF$305","v":0},{"$f":" C_Fin_Synth!BG$305","v":0},{"$f":" C_Fin_Synth!BH$305","v":0},{"$f":" C_Fin_Synth!BI$305","v":0},{"$f":" C_Fin_Synth!BJ$305","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" C_Fin_SynthAccretion!F$305","v":0},{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$305","v":0},{"$f":" C_Fin_SynthAccretion!I$305","v":0},{"$f":" C_Fin_SynthAccretion!J$305","v":0},{"$f":" C_Fin_SynthAccretion!K$305","v":0},{"$f":" C_Fin_SynthAccretion!L$305","v":0},{"$f":" C_Fin_SynthAccretion!M$305","v":0},{"$f":" C_Fin_SynthAccretion!N$305","v":0},{"$f":" C_Fin_SynthAccretion!O$305","v":0},{"$f":" C_Fin_SynthAccretion!P$305","v":0},{"$f":" C_Fin_SynthAccretion!Q$305","v":0},{"$f":" C_Fin_SynthAccretion!R$305","v":0},{"$f":" C_Fin_SynthAccretion!S$305","v":0},{"$f":" C_Fin_SynthAccretion!T$305","v":0},{"$f":" C_Fin_SynthAccretion!U$305","v":0},{"$f":" C_Fin_SynthAccretion!V$305","v":0},{"$f":" C_Fin_SynthAccretion!W$305","v":0},{"$f":" C_Fin_SynthAccretion!X$305","v":0},{"$f":" C_Fin_SynthAccretion!Y$305","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$305","v":0},{"$f":" C_Fin_SynthAccretion!AB$305","v":0},{"$f":" C_Fin_SynthAccretion!AC$305","v":0},{"$f":" C_Fin_SynthAccretion!AD$305","v":0},{"$f":" C_Fin_SynthAccretion!AE$305","v":0},{"$f":" C_Fin_SynthAccretion!AF$305","v":0},{"$f":" C_Fin_SynthAccretion!AG$305","v":0},{"$f":" C_Fin_SynthAccretion!AH$305","v":0},{"$f":" C_Fin_SynthAccretion!AI$305","v":0},{"$f":" C_Fin_SynthAccretion!AJ$305","v":0},{"$f":" C_Fin_SynthAccretion!AK$305","v":0},{"$f":" C_Fin_SynthAccretion!AL$305","v":0},{"$f":" C_Fin_SynthAccretion!AM$305","v":0},{"$f":" C_Fin_SynthAccretion!AN$305","v":0},{"$f":" C_Fin_SynthAccretion!AO$305","v":0},{"$f":" C_Fin_SynthAccretion!AP$305","v":0},{"$f":" C_Fin_SynthAccretion!AQ$305","v":0},{"$f":" C_Fin_SynthAccretion!AR$305","v":0},{"$f":" C_Fin_SynthAccretion!AS$305","v":0},{"$f":" C_Fin_SynthAccretion!AT$305","v":0},{"$f":" C_Fin_SynthAccretion!AU$305","v":0},{"$f":" C_Fin_SynthAccretion!AV$305","v":0},{"$f":" C_Fin_SynthAccretion!AW$305","v":0},{"$f":" C_Fin_SynthAccretion!AX$305","v":0},{"$f":" C_Fin_SynthAccretion!AY$305","v":0},{"$f":" C_Fin_SynthAccretion!AZ$305","v":0},{"$f":" C_Fin_SynthAccretion!BA$305","v":0},{"$f":" C_Fin_SynthAccretion!BB$305","v":0},{"$f":" C_Fin_SynthAccretion!BC$305","v":0},{"$f":" C_Fin_SynthAccretion!BD$305","v":0},{"$f":" C_Fin_SynthAccretion!BE$305","v":0},{"$f":" C_Fin_SynthAccretion!BF$305","v":0},{"$f":" C_Fin_SynthAccretion!BG$305","v":0},{"$f":" C_Fin_SynthAccretion!BH$305","v":0},{"$f":" C_Fin_SynthAccretion!BI$305","v":0},{"$f":" C_Fin_SynthAccretion!BJ$305","v":0}]
[null,null,null,null,"Total interest on new debt expense",null,{"$f":" G55","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA54:AA57 )","v":0},{"$f":" SUM( AB54:AB57 )","v":0},0,0,0,18.367528490740593,73.635017537237616,84.285914045721057,134.86963722474312,178.32298704267856,229.04635387021159,287.41401376764588,231.05536801310228,249.41418502624563,268.73380733005672,289.35249203030702,309.10066192381191,328.10518536874054,350.55432864985119,374.8945058423127,398.18852638106176,418.09244122672447,437.58615429792985,465.52685603468626,494.63718530604211,502.5871411272816,499.23502695560461,506.30766050756944,510.44800578868325,508.8267955082751,496.25304841351971,477.40045640671656,477.15902281597323,487.09167851233474,497.37768881188862,512.4051217557037]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,"Total interest on new debt paid",null,{"$f":"G61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA60:AA63 )","v":0},{"$f":" SUM( AB60:AB63 )","v":0},0,0,0,-18.367528490740593,-73.635017537237616,-84.285914045721057,-134.86963722474312,-178.32298704267856,-229.04635387021159,-287.41401376764588,-231.05536801310228,-249.41418502624563,-268.73380733005672,-289.35249203030702,-309.10066192381191,-328.10518536874054,-350.55432864985119,-374.8945058423127,-398.18852638106176,-418.09244122672447,-437.58615429792985,-465.52685603468626,-494.63718530604211,-502.5871411272816,-499.23502695560461,-506.30766050756944,-510.44800578868325,-508.8267955082751,-496.25304841351971,-477.40045640671656,-477.15902281597323,-487.09167851233474,-497.37768881188862,-512.4051217557037]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$382","v":"Total Fixed Interest Debt interest accrued"},{"$f":" C_Fin_Fixed!F$382","v":0},{"$f":" C_Fin_Fixed!G$382","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$382","v":0},{"$f":" C_Fin_Fixed!I$382","v":0},{"$f":" C_Fin_Fixed!J$382","v":0},{"$f":" C_Fin_Fixed!K$382","v":0},{"$f":" C_Fin_Fixed!L$382","v":0},{"$f":" C_Fin_Fixed!M$382","v":0},{"$f":" C_Fin_Fixed!N$382","v":0},{"$f":" C_Fin_Fixed!O$382","v":0},{"$f":" C_Fin_Fixed!P$382","v":0},{"$f":" C_Fin_Fixed!Q$382","v":0},{"$f":" C_Fin_Fixed!R$382","v":0},{"$f":" C_Fin_Fixed!S$382","v":0},{"$f":" C_Fin_Fixed!T$382","v":0},{"$f":" C_Fin_Fixed!U$382","v":0},{"$f":" C_Fin_Fixed!V$382","v":0},{"$f":" C_Fin_Fixed!W$382","v":0},{"$f":" C_Fin_Fixed!X$382","v":0},{"$f":" C_Fin_Fixed!Y$382","v":0},null,{"$f":" C_Fin_Fixed!AA$382","v":0},{"$f":" C_Fin_Fixed!AB$382","v":0},{"$f":" C_Fin_Fixed!AC$382","v":0},{"$f":" C_Fin_Fixed!AD$382","v":0},{"$f":" C_Fin_Fixed!AE$382","v":0},{"$f":" C_Fin_Fixed!AF$382","v":0},{"$f":" C_Fin_Fixed!AG$382","v":0},{"$f":" C_Fin_Fixed!AH$382","v":0},{"$f":" C_Fin_Fixed!AI$382","v":0},{"$f":" C_Fin_Fixed!AJ$382","v":0},{"$f":" C_Fin_Fixed!AK$382","v":0},{"$f":" C_Fin_Fixed!AL$382","v":0},{"$f":" C_Fin_Fixed!AM$382","v":0},{"$f":" C_Fin_Fixed!AN$382","v":0},{"$f":" C_Fin_Fixed!AO$382","v":0},{"$f":" C_Fin_Fixed!AP$382","v":0},{"$f":" C_Fin_Fixed!AQ$382","v":0},{"$f":" C_Fin_Fixed!AR$382","v":0},{"$f":" C_Fin_Fixed!AS$382","v":0},{"$f":" C_Fin_Fixed!AT$382","v":0},{"$f":" C_Fin_Fixed!AU$382","v":0},{"$f":" C_Fin_Fixed!AV$382","v":0},{"$f":" C_Fin_Fixed!AW$382","v":0},{"$f":" C_Fin_Fixed!AX$382","v":0},{"$f":" C_Fin_Fixed!AY$382","v":0},{"$f":" C_Fin_Fixed!AZ$382","v":0},{"$f":" C_Fin_Fixed!BA$382","v":0},{"$f":" C_Fin_Fixed!BB$382","v":0},{"$f":" C_Fin_Fixed!BC$382","v":0},{"$f":" C_Fin_Fixed!BD$382","v":0},{"$f":" C_Fin_Fixed!BE$382","v":0},{"$f":" C_Fin_Fixed!BF$382","v":0},{"$f":" C_Fin_Fixed!BG$382","v":0},{"$f":" C_Fin_Fixed!BH$382","v":0},{"$f":" C_Fin_Fixed!BI$382","v":0},{"$f":" C_Fin_Fixed!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$382","v":"Total Index-linked debt interest accrued"},{"$f":" C_Fin_Ind!F$382","v":0},{"$f":" C_Fin_Ind!G$382","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$382","v":0},{"$f":" C_Fin_Ind!I$382","v":0},{"$f":" C_Fin_Ind!J$382","v":0},{"$f":" C_Fin_Ind!K$382","v":0},{"$f":" C_Fin_Ind!L$382","v":0},{"$f":" C_Fin_Ind!M$382","v":0},{"$f":" C_Fin_Ind!N$382","v":0},{"$f":" C_Fin_Ind!O$382","v":0},{"$f":" C_Fin_Ind!P$382","v":0},{"$f":" C_Fin_Ind!Q$382","v":0},{"$f":" C_Fin_Ind!R$382","v":0},{"$f":" C_Fin_Ind!S$382","v":0},{"$f":" C_Fin_Ind!T$382","v":0},{"$f":" C_Fin_Ind!U$382","v":0},{"$f":" C_Fin_Ind!V$382","v":0},{"$f":" C_Fin_Ind!W$382","v":0},{"$f":" C_Fin_Ind!X$382","v":0},{"$f":" C_Fin_Ind!Y$382","v":0},null,{"$f":" C_Fin_Ind!AA$382","v":0},{"$f":" C_Fin_Ind!AB$382","v":0},{"$f":" C_Fin_Ind!AC$382","v":0},{"$f":" C_Fin_Ind!AD$382","v":0},{"$f":" C_Fin_Ind!AE$382","v":0},{"$f":" C_Fin_Ind!AF$382","v":0},{"$f":" C_Fin_Ind!AG$382","v":0},{"$f":" C_Fin_Ind!AH$382","v":0},{"$f":" C_Fin_Ind!AI$382","v":0},{"$f":" C_Fin_Ind!AJ$382","v":0},{"$f":" C_Fin_Ind!AK$382","v":0},{"$f":" C_Fin_Ind!AL$382","v":0},{"$f":" C_Fin_Ind!AM$382","v":0},{"$f":" C_Fin_Ind!AN$382","v":0},{"$f":" C_Fin_Ind!AO$382","v":0},{"$f":" C_Fin_Ind!AP$382","v":0},{"$f":" C_Fin_Ind!AQ$382","v":0},{"$f":" C_Fin_Ind!AR$382","v":0},{"$f":" C_Fin_Ind!AS$382","v":0},{"$f":" C_Fin_Ind!AT$382","v":0},{"$f":" C_Fin_Ind!AU$382","v":0},{"$f":" C_Fin_Ind!AV$382","v":0},{"$f":" C_Fin_Ind!AW$382","v":0},{"$f":" C_Fin_Ind!AX$382","v":0},{"$f":" C_Fin_Ind!AY$382","v":0},{"$f":" C_Fin_Ind!AZ$382","v":0},{"$f":" C_Fin_Ind!BA$382","v":0},{"$f":" C_Fin_Ind!BB$382","v":0},{"$f":" C_Fin_Ind!BC$382","v":0},{"$f":" C_Fin_Ind!BD$382","v":0},{"$f":" C_Fin_Ind!BE$382","v":0},{"$f":" C_Fin_Ind!BF$382","v":0},{"$f":" C_Fin_Ind!BG$382","v":0},{"$f":" C_Fin_Ind!BH$382","v":0},{"$f":" C_Fin_Ind!BI$382","v":0},{"$f":" C_Fin_Ind!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$382","v":"Total Synthetic index-linked debt interest accrued"},{"$f":" C_Fin_Synth!F$382","v":0},{"$f":" C_Fin_Synth!G$382","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$382","v":0},{"$f":" C_Fin_Synth!I$382","v":0},{"$f":" C_Fin_Synth!J$382","v":0},{"$f":" C_Fin_Synth!K$382","v":0},{"$f":" C_Fin_Synth!L$382","v":0},{"$f":" C_Fin_Synth!M$382","v":0},{"$f":" C_Fin_Synth!N$382","v":0},{"$f":" C_Fin_Synth!O$382","v":0},{"$f":" C_Fin_Synth!P$382","v":0},{"$f":" C_Fin_Synth!Q$382","v":0},{"$f":" C_Fin_Synth!R$382","v":0},{"$f":" C_Fin_Synth!S$382","v":0},{"$f":" C_Fin_Synth!T$382","v":0},{"$f":" C_Fin_Synth!U$382","v":0},{"$f":" C_Fin_Synth!V$382","v":0},{"$f":" C_Fin_Synth!W$382","v":0},{"$f":" C_Fin_Synth!X$382","v":0},{"$f":" C_Fin_Synth!Y$382","v":0},null,{"$f":" C_Fin_Synth!AA$382","v":0},{"$f":" C_Fin_Synth!AB$382","v":0},{"$f":" C_Fin_Synth!AC$382","v":0},{"$f":" C_Fin_Synth!AD$382","v":0},{"$f":" C_Fin_Synth!AE$382","v":0},{"$f":" C_Fin_Synth!AF$382","v":0},{"$f":" C_Fin_Synth!AG$382","v":0},{"$f":" C_Fin_Synth!AH$382","v":0},{"$f":" C_Fin_Synth!AI$382","v":0},{"$f":" C_Fin_Synth!AJ$382","v":0},{"$f":" C_Fin_Synth!AK$382","v":0},{"$f":" C_Fin_Synth!AL$382","v":0},{"$f":" C_Fin_Synth!AM$382","v":0},{"$f":" C_Fin_Synth!AN$382","v":0},{"$f":" C_Fin_Synth!AO$382","v":0},{"$f":" C_Fin_Synth!AP$382","v":0},{"$f":" C_Fin_Synth!AQ$382","v":0},{"$f":" C_Fin_Synth!AR$382","v":0},{"$f":" C_Fin_Synth!AS$382","v":0},{"$f":" C_Fin_Synth!AT$382","v":0},{"$f":" C_Fin_Synth!AU$382","v":0},{"$f":" C_Fin_Synth!AV$382","v":0},{"$f":" C_Fin_Synth!AW$382","v":0},{"$f":" C_Fin_Synth!AX$382","v":0},{"$f":" C_Fin_Synth!AY$382","v":0},{"$f":" C_Fin_Synth!AZ$382","v":0},{"$f":" C_Fin_Synth!BA$382","v":0},{"$f":" C_Fin_Synth!BB$382","v":0},{"$f":" C_Fin_Synth!BC$382","v":0},{"$f":" C_Fin_Synth!BD$382","v":0},{"$f":" C_Fin_Synth!BE$382","v":0},{"$f":" C_Fin_Synth!BF$382","v":0},{"$f":" C_Fin_Synth!BG$382","v":0},{"$f":" C_Fin_Synth!BH$382","v":0},{"$f":" C_Fin_Synth!BI$382","v":0},{"$f":" C_Fin_Synth!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$382","v":"Total Synthetic index-linked Accretion accretion interest accrued"},{"$f":" C_Fin_SynthAccretion!F$382","v":0},{"$f":" C_Fin_SynthAccretion!G$382","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$382","v":0},{"$f":" C_Fin_SynthAccretion!I$382","v":0},{"$f":" C_Fin_SynthAccretion!J$382","v":0},{"$f":" C_Fin_SynthAccretion!K$382","v":0},{"$f":" C_Fin_SynthAccretion!L$382","v":0},{"$f":" C_Fin_SynthAccretion!M$382","v":0},{"$f":" C_Fin_SynthAccretion!N$382","v":0},{"$f":" C_Fin_SynthAccretion!O$382","v":0},{"$f":" C_Fin_SynthAccretion!P$382","v":0},{"$f":" C_Fin_SynthAccretion!Q$382","v":0},{"$f":" C_Fin_SynthAccretion!R$382","v":0},{"$f":" C_Fin_SynthAccretion!S$382","v":0},{"$f":" C_Fin_SynthAccretion!T$382","v":0},{"$f":" C_Fin_SynthAccretion!U$382","v":0},{"$f":" C_Fin_SynthAccretion!V$382","v":0},{"$f":" C_Fin_SynthAccretion!W$382","v":0},{"$f":" C_Fin_SynthAccretion!X$382","v":0},{"$f":" C_Fin_SynthAccretion!Y$382","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$382","v":0},{"$f":" C_Fin_SynthAccretion!AB$382","v":0},{"$f":" C_Fin_SynthAccretion!AC$382","v":0},{"$f":" C_Fin_SynthAccretion!AD$382","v":0},{"$f":" C_Fin_SynthAccretion!AE$382","v":0},{"$f":" C_Fin_SynthAccretion!AF$382","v":0},{"$f":" C_Fin_SynthAccretion!AG$382","v":0},{"$f":" C_Fin_SynthAccretion!AH$382","v":0},{"$f":" C_Fin_SynthAccretion!AI$382","v":0},{"$f":" C_Fin_SynthAccretion!AJ$382","v":0},{"$f":" C_Fin_SynthAccretion!AK$382","v":0},{"$f":" C_Fin_SynthAccretion!AL$382","v":0},{"$f":" C_Fin_SynthAccretion!AM$382","v":0},{"$f":" C_Fin_SynthAccretion!AN$382","v":0},{"$f":" C_Fin_SynthAccretion!AO$382","v":0},{"$f":" C_Fin_SynthAccretion!AP$382","v":0},{"$f":" C_Fin_SynthAccretion!AQ$382","v":0},{"$f":" C_Fin_SynthAccretion!AR$382","v":0},{"$f":" C_Fin_SynthAccretion!AS$382","v":0},{"$f":" C_Fin_SynthAccretion!AT$382","v":0},{"$f":" C_Fin_SynthAccretion!AU$382","v":0},{"$f":" C_Fin_SynthAccretion!AV$382","v":0},{"$f":" C_Fin_SynthAccretion!AW$382","v":0},{"$f":" C_Fin_SynthAccretion!AX$382","v":0},{"$f":" C_Fin_SynthAccretion!AY$382","v":0},{"$f":" C_Fin_SynthAccretion!AZ$382","v":0},{"$f":" C_Fin_SynthAccretion!BA$382","v":0},{"$f":" C_Fin_SynthAccretion!BB$382","v":0},{"$f":" C_Fin_SynthAccretion!BC$382","v":0},{"$f":" C_Fin_SynthAccretion!BD$382","v":0},{"$f":" C_Fin_SynthAccretion!BE$382","v":0},{"$f":" C_Fin_SynthAccretion!BF$382","v":0},{"$f":" C_Fin_SynthAccretion!BG$382","v":0},{"$f":" C_Fin_SynthAccretion!BH$382","v":0},{"$f":" C_Fin_SynthAccretion!BI$382","v":0},{"$f":" C_Fin_SynthAccretion!BJ$382","v":0}]
[null,null,null,null,"Total interest on new debt CF",null,{"$f":"G67","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA66:AA69 )","v":0},{"$f":" SUM( AB66:AB69 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary by Debt Type"]
[null,null,null,null,{"$f":" E18","v":"Total fixed debt b/f"},{"$f":" F18","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340216.19594584784,null,0,0,0,0,0,0,1465.4932918529248,2489.0442924532654,2554.7726183674768,3085.3011759818874,3429.6301791303199,4398.286191055332,5004.1476989137245,5697.2886286932226,6461.3530364824028,7226.7241619169426,8091.6302484441958,8782.5959112920737,9583.3476100432563,10547.853143430229,11496.21044893448,12371.060944090839,13040.794651076612,13877.682953070176,15223.5223761372,16148.258665273861,16021.227165445582,16190.502822922939,16724.505790085022,17306.013761791812,17837.825532847892,18204.758516468508,18629.97913287683,19053.005407953999,19410.084839450668,19863.294749364137]
[null,null,null,null,{"$f":" E24","v":"Total fixed debt drawdowns"},{"$f":" F24","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28697.514184972464,null,0,0,0,0,0,1465.4932918529248,1023.5510006003407,65.728325914211197,530.5285576144106,344.32900314843261,968.65601192501174,605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[null,null,null,null,{"$f":" E54","v":"Total fixed debt interest expense"},{"$f":" F54","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10055.63263468976,null,0,0,0,0,0,18.762679768738341,50.514665445493783,64.945411304479222,82.246517760411805,108.3995852134358,147.6500726117313,194.71883528545999,220.85558943120813,237.7268862776302,255.43445309970619,274.30954920033963,292.32319042297394,309.5940621180298,330.03193590689972,352.17876446248926,373.28758092412795,391.17053667977541,408.61397206497219,433.88525431669342,460.17362690581672,467.61390266099448,465.1687811197018,471.49199252990451,474.00946779287159,470.87520805782339,457.23178407571214,437.56397168043117,436.28773643407516,445.31967902162756,454.70108304065997,468.54585907554656]
[null,null,null,null,{"$f":" E60","v":"Total fixed debt interest paid (CF St)"},{"$f":" F60","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10055.63263468976,null,0,0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963,-292.32319042297394,-309.5940621180298,-330.03193590689972,-352.17876446248926,-373.28758092412795,-391.17053667977541,-408.61397206497219,-433.88525431669342,-460.17362690581672,-467.61390266099448,-465.1687811197018,-471.49199252990451,-474.00946779287159,-470.87520805782339,-457.23178407571214,-437.56397168043117,-436.28773643407516,-445.31967902162756,-454.70108304065997,-468.54585907554656]
[null,null,null,null,{"$f":" E35","v":"Total fixed debt repayments"},{"$f":" F35","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8091.6302484441958,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1465.4932918529248,-1023.5510006003407,-65.728325914211197,-530.5285576144106,-344.32900314843261,-968.65601192501174,-605.86150785839288,-693.14092977949804,-764.06440778918,-765.37112543453964,-864.90608652725314]
[null,null,null,null,{"$f":" E41","v":"Total Fixed Interest Debt"},{"$f":" F41","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1465.4932918529248,2489.0442924532654,2554.7726183674768,3085.3011759818874,3429.6301791303199,4398.286191055332,5004.1476989137245,5697.2886286932226,6461.3530364824028,7226.7241619169426,8091.6302484441958,8782.5959112920737,9583.3476100432563,10547.853143430229,11496.21044893448,12371.060944090839,13040.794651076612,13877.682953070176,15223.5223761372,16148.258665273861,16021.227165445582,16190.502822922939,16724.505790085022,17306.013761791812,17837.825532847892,18204.758516468508,18629.97913287683,19053.005407953999,19410.084839450668,19863.294749364137,20605.883936528273]
[null,null,null,null,"Financing - Fixed Debt Balance check",{"$f":" SUM( AA79:BJ79 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( SUM( AA73:AA77 ) - AA78 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E19","v":"Total index-linked debt b/f"},{"$f":" F19","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,628.06855365125364,1092.1402543455979,1247.4008437364739,1608.3745385390826,1779.9986066658905,2188.849946936708,2469.7310131879226,2830.3161572201079,3242.6818167035035,3667.9784678194119,4148.6918589371026,4569.2807559257344,5049.5384780682998,5614.3841467190505,6189.2545163367313,6749.8680783224154,7239.3928522374181,7815.2410529446397,8626.486608704563,9281.5967594528393,8891.3284746583158,8810.3018498964102,9280.7460164212607,9653.5836504334256,10066.962444196222,10209.413163256881,10490.570317496607,10747.120677466954,10958.602238519587,11217.175582964795]
[null,null,null,null,{"$f":" E25","v":"Total index-linked debt drawdowns"},{"$f":" F25","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12298.934650702486,0,0,0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,415.13829082500513,259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[null,null,null,null,{"$f":" E31","v":"Total index-linked debt accretion"},{"$f":" F31","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5649.1365095783722,0,0,0,0,0,0,0,25.406986151341123,127.09130685621403,133.60431296786112,24.054495348908496,-6.2869505541879178,21.226134311903785,63.524745555257375,84.909484716603941,97.280454501105197,110.03935403458244,124.46075576811319,137.07842267777218,151.48615434204913,168.43152440157166,185.67763549010212,202.49604234967265,217.18178556712277,234.45723158833943,258.79459826113708,278.4479027835855,266.73985423974972,264.30905549689254,278.42238049263801,289.60750951300309,302.00887332588701,306.28239489770664,314.71710952489849,322.41362032400889,328.75806715558787,336.51526748894412]
[null,null,null,null,{"$f":" E55","v":"Total index-linked debt interest expense"},{"$f":" F55","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1040.6421613236403,0,0,0,0,0,0,-0.39515127799774719,23.12035209174384,19.340502741241828,52.623119464331303,69.923401829242749,81.396281258480272,92.695178482185881,10.199778581894137,11.687298748615428,13.299354230350502,15.042942829967402,16.777471500837951,18.511123250710728,20.522392742951482,22.715741379823442,24.900945456933819,26.921904546949083,28.972182232957682,31.641601717992845,34.463558400225374,34.973238466287121,34.066245835902798,34.815667977664944,36.438537995811664,37.951587450451711,39.021264337807573,39.836484726285413,40.871286381898095,41.771999490707167,42.676605771228637,43.859262680157137]
[null,null,null,null,{"$f":" E61","v":"Total index-linked debt interest paid (CF St)"},{"$f":" F61","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1040.6421613236403,0,0,0,0,0,0,0.39515127799774719,-23.12035209174384,-19.340502741241828,-52.623119464331303,-69.923401829242749,-81.396281258480272,-92.695178482185881,-10.199778581894137,-11.687298748615428,-13.299354230350502,-15.042942829967402,-16.777471500837951,-18.511123250710728,-20.522392742951482,-22.715741379823442,-24.900945456933819,-26.921904546949083,-28.972182232957682,-31.641601717992845,-34.463558400225374,-34.973238466287121,-34.066245835902798,-34.815667977664944,-36.438537995811664,-37.951587450451711,-39.021264337807573,-39.836484726285413,-40.871286381898095,-41.771999490707167,-42.676605771228637,-43.859262680157137]
[null,null,null,null,{"$f":" E36","v":"Total index-linked debt repayments"},{"$f":" F36","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6374.9323067354544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1242.3426698743847,-858.97790389209877,-50.892586004740984,-382.17183047527141,-251.71761898071119,-731.95343807049687,-467.01757962942844,-536.52412306455221,-591.42227610817338,-592.43373785952679,-669.47854277606939]
[null,null,null,null,{"$f":" E42","v":"Total Index-linked debt"},{"$f":" F42","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,628.06855365125364,1092.1402543455979,1247.4008437364739,1608.3745385390826,1779.9986066658905,2188.849946936708,2469.7310131879226,2830.3161572201079,3242.6818167035035,3667.9784678194119,4148.6918589371026,4569.2807559257344,5049.5384780682998,5614.3841467190505,6189.2545163367313,6749.8680783224154,7239.3928522374181,7815.2410529446397,8626.486608704563,9281.5967594528393,8891.3284746583158,8810.3018498964102,9280.7460164212607,9653.5836504334256,10066.962444196222,10209.413163256881,10490.570317496607,10747.120677466954,10958.602238519587,11217.175582964795,11573.138853545404]
[null,null,null,null,"Financing - Index-linked Debt Balance check",{"$f":"SUM(AA88:BJ88)","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( SUM( AA81:AA86 ) - AA87 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E20","v":"Total synthetic index-linked debt b/f"},{"$f":" F20","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E26","v":"Total synthetic index-linked debt drawdowns"},{"$f":" F26","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E56","v":"Total synthetic index-linked debt interest expense"},{"$f":" F56","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E62","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" F62","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E37","v":"Total synthetic index-linked debt repayments"},{"$f":" F37","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E43","v":"Total Synthetic index-linked debt"},{"$f":" F43","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financing - Synthetic Debt Balance check",{"$f":" SUM( AA96:BJ96 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( SUM( AA90:AA94 ) - AA95 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E21","v":"Total Synthetic index-linked Accretion BF"},{"$f":" F21","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E32","v":"Total synthetic index-linked debt accretion"},{"$f":" F32","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E57","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" F57","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E63","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" F63","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E38","v":"Total synthetic index-linked debt accretion repayments"},{"$f":" F38","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E44","v":"Total synthetic index-linked debt accretion"},{"$f":" F44","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financing - Accretion on Synthetic Debt Balance check",{"$f":" SUM( AA104:BJ104 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( SUM( AA98:AA102 ) - AA103 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividends and Equity Drawdowns"]
[]
[null,null,null,null,{"$f":" O_FinStats!E$126","v":"Operating cash flow"},{"$f":" O_FinStats!F$126","v":0},{"$f":" O_FinStats!G$126","v":"£'m nominal"},{"$f":" O_FinStats!H$126","v":0},{"$f":" O_FinStats!I$126","v":0},{"$f":" O_FinStats!J$126","v":0},{"$f":" O_FinStats!K$126","v":0},{"$f":" O_FinStats!L$126","v":0},{"$f":" O_FinStats!M$126","v":0},{"$f":" O_FinStats!N$126","v":0},{"$f":" O_FinStats!O$126","v":0},{"$f":" O_FinStats!P$126","v":0},{"$f":" O_FinStats!Q$126","v":0},{"$f":" O_FinStats!R$126","v":0},{"$f":" O_FinStats!S$126","v":0},{"$f":" O_FinStats!T$126","v":0},{"$f":" O_FinStats!U$126","v":0},{"$f":" O_FinStats!V$126","v":0},{"$f":" O_FinStats!W$126","v":0},{"$f":" O_FinStats!X$126","v":0},{"$f":" O_FinStats!Y$126","v":94945.54420979906},{"$f":" O_FinStats!Z$126","v":0},{"$f":" O_FinStats!AA$126","v":1597},{"$f":" O_FinStats!AB$126","v":1680},{"$f":" O_FinStats!AC$126","v":1752},{"$f":" O_FinStats!AD$126","v":1792},{"$f":" O_FinStats!AE$126","v":1921},{"$f":" O_FinStats!AF$126","v":-12.088400000000192},{"$f":" O_FinStats!AG$126","v":95.143883229916995},{"$f":" O_FinStats!AH$126","v":1612.606020951162},{"$f":" O_FinStats!AI$126","v":2109.8883334815855},{"$f":" O_FinStats!AJ$126","v":1826.0707567898253},{"$f":" O_FinStats!AK$126","v":1866.9599325925508},{"$f":" O_FinStats!AL$126","v":1916.4550483183243},{"$f":" O_FinStats!AM$126","v":1859.7699654020985},{"$f":" O_FinStats!AN$126","v":1934.2376570672448},{"$f":" O_FinStats!AO$126","v":1898.4668537278496},{"$f":" O_FinStats!AP$126","v":1977.4154578325922},{"$f":" O_FinStats!AQ$126","v":2054.8900061768563},{"$f":" O_FinStats!AR$126","v":2433.2057664796785},{"$f":" O_FinStats!AS$126","v":2463.9467467942868},{"$f":" O_FinStats!AT$126","v":2548.5094419521088},{"$f":" O_FinStats!AU$126","v":2619.3393502333502},{"$f":" O_FinStats!AV$126","v":2692.592384561648},{"$f":" O_FinStats!AW$126","v":3197.6335538059993},{"$f":" O_FinStats!AX$126","v":3264.3591618430073},{"$f":" O_FinStats!AY$126","v":3342.1746231149878},{"$f":" O_FinStats!AZ$126","v":3422.5304110804395},{"$f":" O_FinStats!BA$126","v":3501.2737209913621},{"$f":" O_FinStats!BB$126","v":3750.5181796363427},{"$f":" O_FinStats!BC$126","v":3837.8663612160758},{"$f":" O_FinStats!BD$126","v":3928.3930751348698},{"$f":" O_FinStats!BE$126","v":4021.7159512231769},{"$f":" O_FinStats!BF$126","v":4114.556871527242},{"$f":" O_FinStats!BG$126","v":4318.1499779843425},{"$f":" O_FinStats!BH$126","v":4423.9946974767772},{"$f":" O_FinStats!BI$126","v":4534.2785901899442},{"$f":" O_FinStats!BJ$126","v":4648.6898289834198}]
[null,null,null,null,{"$f":" C_Capex!E$119","v":"Total capex NEG"},{"$f":" C_Capex!F$119","v":0},{"$f":" C_Capex!G$119","v":"£'m nominal"},{"$f":" C_Capex!H$119","v":0},{"$f":" C_Capex!I$119","v":0},{"$f":" C_Capex!J$119","v":0},{"$f":" C_Capex!K$119","v":0},{"$f":" C_Capex!L$119","v":0},{"$f":" C_Capex!M$119","v":0},{"$f":" C_Capex!N$119","v":0},{"$f":" C_Capex!O$119","v":0},{"$f":" C_Capex!P$119","v":0},{"$f":" C_Capex!Q$119","v":0},{"$f":" C_Capex!R$119","v":0},{"$f":" C_Capex!S$119","v":0},{"$f":" C_Capex!T$119","v":0},{"$f":" C_Capex!U$119","v":0},{"$f":" C_Capex!V$119","v":0},{"$f":" C_Capex!W$119","v":0},{"$f":" C_Capex!X$119","v":0},{"$f":" C_Capex!Y$119","v":-51575.675398301762},{"$f":" C_Capex!Z$119","v":0},{"$f":" C_Capex!AA$119","v":0},{"$f":" C_Capex!AB$119","v":0},{"$f":" C_Capex!AC$119","v":0},{"$f":" C_Capex!AD$119","v":0},{"$f":" C_Capex!AE$119","v":0},{"$f":" C_Capex!AF$119","v":-447},{"$f":" C_Capex!AG$119","v":-283.99999999999994},{"$f":" C_Capex!AH$119","v":-410.69830564149203},{"$f":" C_Capex!AI$119","v":-681.94451080656995},{"$f":" C_Capex!AJ$119","v":-850.39741114668288},{"$f":" C_Capex!AK$119","v":-1221.3729846703261},{"$f":" C_Capex!AL$119","v":-1162.7080212555354},{"$f":" C_Capex!AM$119","v":-1522.0805993388838},{"$f":" C_Capex!AN$119","v":-1564.134243866207},{"$f":" C_Capex!AO$119","v":-1616.9624617093907},{"$f":" C_Capex!AP$119","v":-1348.9436798551378},{"$f":" C_Capex!AQ$119","v":-1490.3154854043403},{"$f":" C_Capex!AR$119","v":-1106.0966339719282},{"$f":" C_Capex!AS$119","v":-1530.721148145846},{"$f":" C_Capex!AT$119","v":-2030.1307891780759},{"$f":" C_Capex!AU$119","v":-2611.5317068991699},{"$f":" C_Capex!AV$119","v":-1704.2198060334947},{"$f":" C_Capex!AW$119","v":-1755.3464002144995},{"$f":" C_Capex!AX$119","v":-1808.0067922209346},{"$f":" C_Capex!AY$119","v":-1862.2469959875627},{"$f":" C_Capex!AZ$119","v":-1918.1144058671896},{"$f":" C_Capex!BA$119","v":-1975.6578380432054},{"$f":" C_Capex!BB$119","v":-2034.9275731845016},{"$f":" C_Capex!BC$119","v":-2095.9754003800367},{"$f":" C_Capex!BD$119","v":-2158.8546623914376},{"$f":" C_Capex!BE$119","v":-2223.6203022631807},{"$f":" C_Capex!BF$119","v":-2290.3289113310761},{"$f":" C_Capex!BG$119","v":-2359.0387786710085},{"$f":" C_Capex!BH$119","v":-2429.8099420311391},{"$f":" C_Capex!BI$119","v":-2502.7042402920729},{"$f":" C_Capex!BJ$119","v":-2577.7853675008355}]
[null,null,null,null,{"$f":" C_Tax!E$271","v":"Tax paid"},{"$f":" C_Tax!F$271","v":0},{"$f":" C_Tax!G$271","v":"£'m nominal"},{"$f":" C_Tax!H$271","v":0},{"$f":" C_Tax!I$271","v":0},{"$f":" C_Tax!J$271","v":0},{"$f":" C_Tax!K$271","v":0},{"$f":" C_Tax!L$271","v":0},{"$f":" C_Tax!M$271","v":0},{"$f":" C_Tax!N$271","v":0},{"$f":" C_Tax!O$271","v":0},{"$f":" C_Tax!P$271","v":0},{"$f":" C_Tax!Q$271","v":0},{"$f":" C_Tax!R$271","v":0},{"$f":" C_Tax!S$271","v":0},{"$f":" C_Tax!T$271","v":0},{"$f":" C_Tax!U$271","v":0},{"$f":" C_Tax!V$271","v":0},{"$f":" C_Tax!W$271","v":0},{"$f":" C_Tax!X$271","v":0},{"$f":" C_Tax!Y$271","v":-12698.517433421004},{"$f":" C_Tax!Z$271","v":0},{"$f":" C_Tax!AA$271","v":-133},{"$f":" C_Tax!AB$271","v":-133},{"$f":" C_Tax!AC$271","v":-133},{"$f":" C_Tax!AD$271","v":-133},{"$f":" C_Tax!AE$271","v":-133},{"$f":" C_Tax!AF$271","v":0},{"$f":" C_Tax!AG$271","v":0},{"$f":" C_Tax!AH$271","v":-35.819065020907054},{"$f":" C_Tax!AI$271","v":-100.92923515625266},{"$f":" C_Tax!AJ$271","v":-119.06109353815984},{"$f":" C_Tax!AK$271","v":-130.00477139933196},{"$f":" C_Tax!AL$271","v":-223.50882120589699},{"$f":" C_Tax!AM$271","v":-251.98205302635313},{"$f":" C_Tax!AN$271","v":-255.02314123070721},{"$f":" C_Tax!AO$271","v":-235.06371896738275},{"$f":" C_Tax!AP$271","v":-247.73296583036722},{"$f":" C_Tax!AQ$271","v":-260.05858000514007},{"$f":" C_Tax!AR$271","v":-351.52678703585951},{"$f":" C_Tax!AS$271","v":-348.72808744629953},{"$f":" C_Tax!AT$271","v":-352.67968860377312},{"$f":" C_Tax!AU$271","v":-347.88031443924496},{"$f":" C_Tax!AV$271","v":-359.84968554328111},{"$f":" C_Tax!AW$271","v":-478.28852942441114},{"$f":" C_Tax!AX$271","v":-483.06618848621417},{"$f":" C_Tax!AY$271","v":-488.85476090584797},{"$f":" C_Tax!AZ$271","v":-503.51751524808105},{"$f":" C_Tax!BA$271","v":-524.28343906598786},{"$f":" C_Tax!BB$271","v":-580.91252187836767},{"$f":" C_Tax!BC$271","v":-593.4878845888237},{"$f":" C_Tax!BD$271","v":-608.86901176499248},{"$f":" C_Tax!BE$271","v":-627.76793016404122},{"$f":" C_Tax!BF$271","v":-649.54125959388784},{"$f":" C_Tax!BG$271","v":-693.08983445093168},{"$f":" C_Tax!BH$271","v":-709.85195966536196},{"$f":" C_Tax!BI$271","v":-727.64966212628053},{"$f":" C_Tax!BJ$271","v":-744.48892760881643}]
[null,null,null,null,"Cashflow available for debt service (CFADS)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA111:BJ111 )","v":30671.351378076295},null,{"$f":" SUM( AA108:AA110 )","v":1464},{"$f":" SUM( AB108:AB110 )","v":1547},1619,1659,1788,-459.08840000000021,-188.85611677008296,1166.0886502887629,1327.0145875187629,856.61225210498253,515.58217652289272,530.23820585689191,85.707313036861592,115.0802719703305,46.440673051076175,380.73881214708717,304.51594076737598,975.58234547189068,584.49751120214137,165.69896417025973,-340.07267110506467,628.52289298487221,963.99862416708879,973.28618113585856,991.07286622157699,1000.8984899651689,1001.3324438821688,1134.6780845734734,1148.4030762472153,1160.6694009784396,1170.327718795955,1174.6867006022781,1266.0213648624024,1284.3327957802762,1303.9246877715909,1326.4155338737678]
[]
[null,null,null,null,{"$f":" E111","v":"Cashflow available for debt service (CFADS)"},{"$f":" F111","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30671.351378076295,0,1464,1547,1619,1659,1788,-459.08840000000021,-188.85611677008296,1166.0886502887629,1327.0145875187629,856.61225210498253,515.58217652289272,530.23820585689191,85.707313036861592,115.0802719703305,46.440673051076175,380.73881214708717,304.51594076737598,975.58234547189068,584.49751120214137,165.69896417025973,-340.07267110506467,628.52289298487221,963.99862416708879,973.28618113585856,991.07286622157699,1000.8984899651689,1001.3324438821688,1134.6780845734734,1148.4030762472153,1160.6694009784396,1170.327718795955,1174.6867006022781,1266.0213648624024,1284.3327957802762,1303.9246877715909,1326.4155338737678]
[null,null,null,null,{"$f":" C_LookForward!E218","v":"Standby Facility Commitment Fee"},{"$f":" C_LookForward!F218","v":0},{"$f":" C_LookForward!G218","v":"£'m nominal"},{"$f":" C_LookForward!H218","v":0},{"$f":" C_LookForward!I218","v":0},{"$f":" C_LookForward!J218","v":0},{"$f":" C_LookForward!K218","v":0},{"$f":" C_LookForward!L218","v":0},{"$f":" C_LookForward!M218","v":0},{"$f":" C_LookForward!N218","v":0},{"$f":" C_LookForward!O218","v":0},{"$f":" C_LookForward!P218","v":0},{"$f":" C_LookForward!Q218","v":0},{"$f":" C_LookForward!R218","v":0},{"$f":" C_LookForward!S218","v":0},{"$f":" C_LookForward!T218","v":0},{"$f":" C_LookForward!U218","v":0},{"$f":" C_LookForward!V218","v":0},{"$f":" C_LookForward!W218","v":0},{"$f":" C_LookForward!X218","v":0},{"$f":" C_LookForward!Y218","v":-422.51683984972374},{"$f":" C_LookForward!Z218","v":0},{"$f":" C_LookForward!AA218","v":0},{"$f":" C_LookForward!AB218","v":0},{"$f":" C_LookForward!AC218","v":0},{"$f":" C_LookForward!AD218","v":0},{"$f":" C_LookForward!AE218","v":0},{"$f":" C_LookForward!AF218","v":-7.0448054200268553},{"$f":" C_LookForward!AG218","v":-8.1956019676366676},{"$f":" C_LookForward!AH218","v":-8.0812576955680111},{"$f":" C_LookForward!AI218","v":-9.1034635883478057},{"$f":" C_LookForward!AJ218","v":-9.9800496171766433},{"$f":" C_LookForward!AK218","v":-10.144593812113838},{"$f":" C_LookForward!AL218","v":-11.016096903189325},{"$f":" C_LookForward!AM218","v":-10.785341375799973},{"$f":" C_LookForward!AN218","v":-10.613066751270621},{"$f":" C_LookForward!AO218","v":-10.154975849582645},{"$f":" C_LookForward!AP218","v":-10.069077890582191},{"$f":" C_LookForward!AQ218","v":-9.672977469552027},{"$f":" C_LookForward!AR218","v":-11.386811860721414},{"$f":" C_LookForward!AS218","v":-13.407983597712352},{"$f":" C_LookForward!AT218","v":-13.782439896029027},{"$f":" C_LookForward!AU218","v":-11.625442569312108},{"$f":" C_LookForward!AV218","v":-11.845251871352582},{"$f":" C_LookForward!AW218","v":-13.43153815790844},{"$f":" C_LookForward!AX218","v":-18.652451524258012},{"$f":" C_LookForward!AY218","v":-21.255840335289808},{"$f":" C_LookForward!AZ218","v":-15.497748736843732},{"$f":" C_LookForward!BA218","v":-13.041324900108672},{"$f":" C_LookForward!BB218","v":-15.162061146022843},{"$f":" C_LookForward!BC218","v":-16.961742437298089},{"$f":" C_LookForward!BD218","v":-18.449443611540577},{"$f":" C_LookForward!BE218","v":-17.495552469751125},{"$f":" C_LookForward!BF218","v":-18.322977186641985},{"$f":" C_LookForward!BG218","v":-18.987133066361693},{"$f":" C_LookForward!BH218","v":-18.801133055146455},{"$f":" C_LookForward!BI218","v":-19.11180370016303},{"$f":" C_LookForward!BJ218","v":-20.436851386415128}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},{"$f":" I_Series!Z$313","v":0},{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},{"$f":" I_Series!Z$316","v":0},{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},{"$f":" I_Series!F$312","v":0},{"$f":" I_Series!G$312","v":"£'m nominal"},{"$f":" I_Series!H$312","v":"Nominal negative"},{"$f":" I_Series!I$312","v":"CAA"},{"$f":" I_Series!J$312","v":0},{"$f":" I_Series!K$312","v":"Being published with this model"},{"$f":" I_Series!L$312","v":0},{"$f":" I_Series!M$312","v":0},{"$f":" I_Series!N$312","v":0},{"$f":" I_Series!O$312","v":0},{"$f":" I_Series!P$312","v":0},{"$f":" I_Series!Q$312","v":0},{"$f":" I_Series!R$312","v":0},{"$f":" I_Series!S$312","v":0},{"$f":" I_Series!T$312","v":0},{"$f":" I_Series!U$312","v":0},{"$f":" I_Series!V$312","v":0},{"$f":" I_Series!W$312","v":0},{"$f":" I_Series!X$312","v":0},{"$f":" I_Series!Y$312","v":0},{"$f":" I_Series!Z$312","v":0},{"$f":" I_Series!AA$312","v":0},{"$f":" I_Series!AB$312","v":0},{"$f":" I_Series!AC$312","v":0},{"$f":" I_Series!AD$312","v":0},{"$f":" I_Series!AE$312","v":0},{"$f":" I_Series!AF$312","v":-367.44955618375189},{"$f":" I_Series!AG$312","v":-367.44955618375189},{"$f":" I_Series!AH$312","v":-367.44955618375189},{"$f":" I_Series!AI$312","v":-367.44955618375189},{"$f":" I_Series!AJ$312","v":-367.44955618375189},{"$f":" I_Series!AK$312","v":-367.44955618375189},{"$f":" I_Series!AL$312","v":-367.44955618375189},{"$f":" I_Series!AM$312","v":-367.44955618375189},{"$f":" I_Series!AN$312","v":-367.44955618375189},{"$f":" I_Series!AO$312","v":-367.44955618375189},{"$f":" I_Series!AP$312","v":-367.44955618375189},{"$f":" I_Series!AQ$312","v":-367.44955618375189},{"$f":" I_Series!AR$312","v":-367.44955618375189},{"$f":" I_Series!AS$312","v":-367.44955618375189},{"$f":" I_Series!AT$312","v":-367.44955618375189},{"$f":" I_Series!AU$312","v":-367.44955618375189},{"$f":" I_Series!AV$312","v":-367.44955618375189},{"$f":" I_Series!AW$312","v":-367.44955618375189},{"$f":" I_Series!AX$312","v":-367.44955618375189},{"$f":" I_Series!AY$312","v":-367.44955618375189},{"$f":" I_Series!AZ$312","v":0},{"$f":" I_Series!BA$312","v":0},{"$f":" I_Series!BB$312","v":0},{"$f":" I_Series!BC$312","v":0},{"$f":" I_Series!BD$312","v":0},{"$f":" I_Series!BE$312","v":0},{"$f":" I_Series!BF$312","v":0},{"$f":" I_Series!BG$312","v":0},{"$f":" I_Series!BH$312","v":0},{"$f":" I_Series!BI$312","v":0},{"$f":" I_Series!BJ$312","v":0}]
[null,null,null,null,{"$f":" I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},{"$f":" I_Series!F$315","v":0},{"$f":" I_Series!G$315","v":"£'m nominal"},{"$f":" I_Series!H$315","v":"Nominal negative"},{"$f":" I_Series!I$315","v":"CAA"},{"$f":" I_Series!J$315","v":0},{"$f":" I_Series!K$315","v":"Being published with this model"},{"$f":" I_Series!L$315","v":0},{"$f":" I_Series!M$315","v":0},{"$f":" I_Series!N$315","v":0},{"$f":" I_Series!O$315","v":0},{"$f":" I_Series!P$315","v":0},{"$f":" I_Series!Q$315","v":0},{"$f":" I_Series!R$315","v":0},{"$f":" I_Series!S$315","v":0},{"$f":" I_Series!T$315","v":0},{"$f":" I_Series!U$315","v":0},{"$f":" I_Series!V$315","v":0},{"$f":" I_Series!W$315","v":0},{"$f":" I_Series!X$315","v":0},{"$f":" I_Series!Y$315","v":0},{"$f":" I_Series!Z$315","v":0},{"$f":" I_Series!AA$315","v":0},{"$f":" I_Series!AB$315","v":0},{"$f":" I_Series!AC$315","v":0},{"$f":" I_Series!AD$315","v":0},{"$f":" I_Series!AE$315","v":0},{"$f":" I_Series!AF$315","v":-157.47838122160798},{"$f":" I_Series!AG$315","v":-157.47838122160798},{"$f":" I_Series!AH$315","v":-157.47838122160798},{"$f":" I_Series!AI$315","v":-157.47838122160798},{"$f":" I_Series!AJ$315","v":-157.47838122160798},{"$f":" I_Series!AK$315","v":-157.47838122160798},{"$f":" I_Series!AL$315","v":-157.47838122160798},{"$f":" I_Series!AM$315","v":-157.47838122160798},{"$f":" I_Series!AN$315","v":-157.47838122160798},{"$f":" I_Series!AO$315","v":-157.47838122160798},{"$f":" I_Series!AP$315","v":-157.47838122160798},{"$f":" I_Series!AQ$315","v":-157.47838122160798},{"$f":" I_Series!AR$315","v":-157.47838122160798},{"$f":" I_Series!AS$315","v":-157.47838122160798},{"$f":" I_Series!AT$315","v":-157.47838122160798},{"$f":" I_Series!AU$315","v":-157.47838122160798},{"$f":" I_Series!AV$315","v":-157.47838122160798},{"$f":" I_Series!AW$315","v":-157.47838122160798},{"$f":" I_Series!AX$315","v":-157.47838122160798},{"$f":" I_Series!AY$315","v":-157.47838122160798},{"$f":" I_Series!AZ$315","v":0},{"$f":" I_Series!BA$315","v":0},{"$f":" I_Series!BB$315","v":0},{"$f":" I_Series!BC$315","v":0},{"$f":" I_Series!BD$315","v":0},{"$f":" I_Series!BE$315","v":0},{"$f":" I_Series!BF$315","v":0},{"$f":" I_Series!BG$315","v":0},{"$f":" I_Series!BH$315","v":0},{"$f":" I_Series!BI$315","v":0},{"$f":" I_Series!BJ$315","v":0}]
[null,null,null,null,{"$f":" I_Series!E$317","v":"Profile of Embedded debt accretion repayments"},{"$f":" I_Series!F$317","v":0},{"$f":" I_Series!G$317","v":"£'m nominal"},{"$f":" I_Series!H$317","v":"Nominal negative"},{"$f":" I_Series!I$317","v":"CAA"},{"$f":" I_Series!J$317","v":0},{"$f":" I_Series!K$317","v":"Being published with this model"},{"$f":" I_Series!L$317","v":0},{"$f":" I_Series!M$317","v":0},{"$f":" I_Series!N$317","v":0},{"$f":" I_Series!O$317","v":0},{"$f":" I_Series!P$317","v":0},{"$f":" I_Series!Q$317","v":0},{"$f":" I_Series!R$317","v":0},{"$f":" I_Series!S$317","v":0},{"$f":" I_Series!T$317","v":0},{"$f":" I_Series!U$317","v":0},{"$f":" I_Series!V$317","v":0},{"$f":" I_Series!W$317","v":0},{"$f":" I_Series!X$317","v":0},{"$f":" I_Series!Y$317","v":0},{"$f":" I_Series!Z$317","v":0},{"$f":" I_Series!AA$317","v":0},{"$f":" I_Series!AB$317","v":0},{"$f":" I_Series!AC$317","v":0},{"$f":" I_Series!AD$317","v":0},{"$f":" I_Series!AE$317","v":0},{"$f":" I_Series!AF$317","v":0},{"$f":" I_Series!AG$317","v":0},{"$f":" I_Series!AH$317","v":0},{"$f":" I_Series!AI$317","v":0},{"$f":" I_Series!AJ$317","v":0},{"$f":" I_Series!AK$317","v":-847.54720302434441},{"$f":" I_Series!AL$317","v":0},{"$f":" I_Series!AM$317","v":0},{"$f":" I_Series!AN$317","v":0},{"$f":" I_Series!AO$317","v":0},{"$f":" I_Series!AP$317","v":-249.40427969350338},{"$f":" I_Series!AQ$317","v":0},{"$f":" I_Series!AR$317","v":0},{"$f":" I_Series!AS$317","v":0},{"$f":" I_Series!AT$317","v":0},{"$f":" I_Series!AU$317","v":-184.58247060297691},{"$f":" I_Series!AV$317","v":0},{"$f":" I_Series!AW$317","v":0},{"$f":" I_Series!AX$317","v":0},{"$f":" I_Series!AY$317","v":0},{"$f":" I_Series!AZ$317","v":-59.171353646306223},{"$f":" I_Series!BA$317","v":0},{"$f":" I_Series!BB$317","v":0},{"$f":" I_Series!BC$317","v":0},{"$f":" I_Series!BD$317","v":0},{"$f":" I_Series!BE$317","v":-7.5246670174002883},{"$f":" I_Series!BF$317","v":0},{"$f":" I_Series!BG$317","v":0},{"$f":" I_Series!BH$317","v":0},{"$f":" I_Series!BI$317","v":0},{"$f":" I_Series!BJ$317","v":-7.5246670174002883}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$101","v":"Total fixed debt drawdowns"},{"$f":" C_Fin_Fixed!F$101","v":0},{"$f":" C_Fin_Fixed!G$101","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$101","v":0},{"$f":" C_Fin_Fixed!I$101","v":0},{"$f":" C_Fin_Fixed!J$101","v":0},{"$f":" C_Fin_Fixed!K$101","v":0},{"$f":" C_Fin_Fixed!L$101","v":0},{"$f":" C_Fin_Fixed!M$101","v":0},{"$f":" C_Fin_Fixed!N$101","v":0},{"$f":" C_Fin_Fixed!O$101","v":0},{"$f":" C_Fin_Fixed!P$101","v":0},{"$f":" C_Fin_Fixed!Q$101","v":0},{"$f":" C_Fin_Fixed!R$101","v":0},{"$f":" C_Fin_Fixed!S$101","v":0},{"$f":" C_Fin_Fixed!T$101","v":0},{"$f":" C_Fin_Fixed!U$101","v":0},{"$f":" C_Fin_Fixed!V$101","v":0},{"$f":" C_Fin_Fixed!W$101","v":0},{"$f":" C_Fin_Fixed!X$101","v":0},{"$f":" C_Fin_Fixed!Y$101","v":28697.514184972464},{"$f":" C_Fin_Fixed!Z$101","v":0},{"$f":" C_Fin_Fixed!AA$101","v":0},{"$f":" C_Fin_Fixed!AB$101","v":0},{"$f":" C_Fin_Fixed!AC$101","v":0},{"$f":" C_Fin_Fixed!AD$101","v":0},{"$f":" C_Fin_Fixed!AE$101","v":0},{"$f":" C_Fin_Fixed!AF$101","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$101","v":1023.5510006003407},{"$f":" C_Fin_Fixed!AH$101","v":65.728325914211197},{"$f":" C_Fin_Fixed!AI$101","v":530.5285576144106},{"$f":" C_Fin_Fixed!AJ$101","v":344.32900314843261},{"$f":" C_Fin_Fixed!AK$101","v":968.65601192501174},{"$f":" C_Fin_Fixed!AL$101","v":605.86150785839288},{"$f":" C_Fin_Fixed!AM$101","v":693.14092977949804},{"$f":" C_Fin_Fixed!AN$101","v":764.06440778918},{"$f":" C_Fin_Fixed!AO$101","v":765.37112543453964},{"$f":" C_Fin_Fixed!AP$101","v":864.90608652725314},{"$f":" C_Fin_Fixed!AQ$101","v":690.96566284787832},{"$f":" C_Fin_Fixed!AR$101","v":800.75169875118297},{"$f":" C_Fin_Fixed!AS$101","v":964.50553338697273},{"$f":" C_Fin_Fixed!AT$101","v":948.35730550425058},{"$f":" C_Fin_Fixed!AU$101","v":874.85049515635865},{"$f":" C_Fin_Fixed!AV$101","v":669.7337069857731},{"$f":" C_Fin_Fixed!AW$101","v":836.88830199356335},{"$f":" C_Fin_Fixed!AX$101","v":1345.8394230670244},{"$f":" C_Fin_Fixed!AY$101","v":924.73628913666062},{"$f":" C_Fin_Fixed!AZ$101","v":1338.4617920246455},{"$f":" C_Fin_Fixed!BA$101","v":1192.826658077699},{"$f":" C_Fin_Fixed!BB$101","v":599.73129307629461},{"$f":" C_Fin_Fixed!BC$101","v":1112.0365293212012},{"$f":" C_Fin_Fixed!BD$101","v":876.14077420451349},{"$f":" C_Fin_Fixed!BE$101","v":1335.5889955456207},{"$f":" C_Fin_Fixed!BF$101","v":1031.0821242667137},{"$f":" C_Fin_Fixed!BG$101","v":1116.1672048566707},{"$f":" C_Fin_Fixed!BH$101","v":1121.1438392858547},{"$f":" C_Fin_Fixed!BI$101","v":1218.581035348009},{"$f":" C_Fin_Fixed!BJ$101","v":1607.495273691384}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$101","v":"Total index-linked debt drawdowns"},{"$f":" C_Fin_Ind!F$101","v":0},{"$f":" C_Fin_Ind!G$101","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$101","v":0},{"$f":" C_Fin_Ind!I$101","v":0},{"$f":" C_Fin_Ind!J$101","v":0},{"$f":" C_Fin_Ind!K$101","v":0},{"$f":" C_Fin_Ind!L$101","v":0},{"$f":" C_Fin_Ind!M$101","v":0},{"$f":" C_Fin_Ind!N$101","v":0},{"$f":" C_Fin_Ind!O$101","v":0},{"$f":" C_Fin_Ind!P$101","v":0},{"$f":" C_Fin_Ind!Q$101","v":0},{"$f":" C_Fin_Ind!R$101","v":0},{"$f":" C_Fin_Ind!S$101","v":0},{"$f":" C_Fin_Ind!T$101","v":0},{"$f":" C_Fin_Ind!U$101","v":0},{"$f":" C_Fin_Ind!V$101","v":0},{"$f":" C_Fin_Ind!W$101","v":0},{"$f":" C_Fin_Ind!X$101","v":0},{"$f":" C_Fin_Ind!Y$101","v":12298.934650702486},{"$f":" C_Fin_Ind!Z$101","v":0},{"$f":" C_Fin_Ind!AA$101","v":0},{"$f":" C_Fin_Ind!AB$101","v":0},{"$f":" C_Fin_Ind!AC$101","v":0},{"$f":" C_Fin_Ind!AD$101","v":0},{"$f":" C_Fin_Ind!AE$101","v":0},{"$f":" C_Fin_Ind!AF$101","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$101","v":438.66471454300324},{"$f":" C_Fin_Ind!AH$101","v":28.169282534661946},{"$f":" C_Fin_Ind!AI$101","v":227.3693818347474},{"$f":" C_Fin_Ind!AJ$101","v":147.56957277789974},{"$f":" C_Fin_Ind!AK$101","v":415.13829082500513},{"$f":" C_Fin_Ind!AL$101","v":259.65493193931127},{"$f":" C_Fin_Ind!AM$101","v":297.06039847692773},{"$f":" C_Fin_Ind!AN$101","v":327.45617476679149},{"$f":" C_Fin_Ind!AO$101","v":328.01619661480277},{"$f":" C_Fin_Ind!AP$101","v":370.67403708310849},{"$f":" C_Fin_Ind!AQ$101","v":296.12814122051935},{"$f":" C_Fin_Ind!AR$101","v":343.17929946479273},{"$f":" C_Fin_Ind!AS$101","v":413.35951430870267},{"$f":" C_Fin_Ind!AT$101","v":406.4388452161075},{"$f":" C_Fin_Ind!AU$101","v":374.93592649558235},{"$f":" C_Fin_Ind!AV$101","v":287.02873156533133},{"$f":" C_Fin_Ind!AW$101","v":358.66641514009865},{"$f":" C_Fin_Ind!AX$101","v":576.78832417158196},{"$f":" C_Fin_Ind!AY$101","v":396.31555248714034},{"$f":" C_Fin_Ind!AZ$101","v":573.62648229627666},{"$f":" C_Fin_Ind!BA$101","v":511.21142489044257},{"$f":" C_Fin_Ind!BB$101","v":257.02769703269769},{"$f":" C_Fin_Ind!BC$101","v":476.58708399480065},{"$f":" C_Fin_Ind!BD$101","v":375.48890323050585},{"$f":" C_Fin_Ind!BE$101","v":572.39528380526622},{"$f":" C_Fin_Ind!BF$101","v":441.89233897144885},{"$f":" C_Fin_Ind!BG$101","v":478.35737351000171},{"$f":" C_Fin_Ind!BH$101","v":480.49021683679501},{"$f":" C_Fin_Ind!BI$101","v":522.24901514914677},{"$f":" C_Fin_Ind!BJ$101","v":688.92654586773619}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$101","v":"Total synthetic index-linked debt drawdowns"},{"$f":" C_Fin_Synth!F$101","v":0},{"$f":" C_Fin_Synth!G$101","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$101","v":0},{"$f":" C_Fin_Synth!I$101","v":0},{"$f":" C_Fin_Synth!J$101","v":0},{"$f":" C_Fin_Synth!K$101","v":0},{"$f":" C_Fin_Synth!L$101","v":0},{"$f":" C_Fin_Synth!M$101","v":0},{"$f":" C_Fin_Synth!N$101","v":0},{"$f":" C_Fin_Synth!O$101","v":0},{"$f":" C_Fin_Synth!P$101","v":0},{"$f":" C_Fin_Synth!Q$101","v":0},{"$f":" C_Fin_Synth!R$101","v":0},{"$f":" C_Fin_Synth!S$101","v":0},{"$f":" C_Fin_Synth!T$101","v":0},{"$f":" C_Fin_Synth!U$101","v":0},{"$f":" C_Fin_Synth!V$101","v":0},{"$f":" C_Fin_Synth!W$101","v":0},{"$f":" C_Fin_Synth!X$101","v":0},{"$f":" C_Fin_Synth!Y$101","v":0},{"$f":" C_Fin_Synth!Z$101","v":0},{"$f":" C_Fin_Synth!AA$101","v":0},{"$f":" C_Fin_Synth!AB$101","v":0},{"$f":" C_Fin_Synth!AC$101","v":0},{"$f":" C_Fin_Synth!AD$101","v":0},{"$f":" C_Fin_Synth!AE$101","v":0},{"$f":" C_Fin_Synth!AF$101","v":0},{"$f":" C_Fin_Synth!AG$101","v":0},{"$f":" C_Fin_Synth!AH$101","v":0},{"$f":" C_Fin_Synth!AI$101","v":0},{"$f":" C_Fin_Synth!AJ$101","v":0},{"$f":" C_Fin_Synth!AK$101","v":0},{"$f":" C_Fin_Synth!AL$101","v":0},{"$f":" C_Fin_Synth!AM$101","v":0},{"$f":" C_Fin_Synth!AN$101","v":0},{"$f":" C_Fin_Synth!AO$101","v":0},{"$f":" C_Fin_Synth!AP$101","v":0},{"$f":" C_Fin_Synth!AQ$101","v":0},{"$f":" C_Fin_Synth!AR$101","v":0},{"$f":" C_Fin_Synth!AS$101","v":0},{"$f":" C_Fin_Synth!AT$101","v":0},{"$f":" C_Fin_Synth!AU$101","v":0},{"$f":" C_Fin_Synth!AV$101","v":0},{"$f":" C_Fin_Synth!AW$101","v":0},{"$f":" C_Fin_Synth!AX$101","v":0},{"$f":" C_Fin_Synth!AY$101","v":0},{"$f":" C_Fin_Synth!AZ$101","v":0},{"$f":" C_Fin_Synth!BA$101","v":0},{"$f":" C_Fin_Synth!BB$101","v":0},{"$f":" C_Fin_Synth!BC$101","v":0},{"$f":" C_Fin_Synth!BD$101","v":0},{"$f":" C_Fin_Synth!BE$101","v":0},{"$f":" C_Fin_Synth!BF$101","v":0},{"$f":" C_Fin_Synth!BG$101","v":0},{"$f":" C_Fin_Synth!BH$101","v":0},{"$f":" C_Fin_Synth!BI$101","v":0},{"$f":" C_Fin_Synth!BJ$101","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},{"$f":" C_Fin_Fixed!Z$344","v":0},{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},{"$f":" C_Fin_Ind!Z$344","v":0},{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},{"$f":" C_Fin_Synth!Z$344","v":0},{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},{"$f":" C_Fin_SynthAccretion!Z$344","v":0},{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},{"$f":" C_Fin_Fixed!F$180","v":0},{"$f":" C_Fin_Fixed!G$180","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$180","v":0},{"$f":" C_Fin_Fixed!I$180","v":0},{"$f":" C_Fin_Fixed!J$180","v":0},{"$f":" C_Fin_Fixed!K$180","v":0},{"$f":" C_Fin_Fixed!L$180","v":0},{"$f":" C_Fin_Fixed!M$180","v":0},{"$f":" C_Fin_Fixed!N$180","v":0},{"$f":" C_Fin_Fixed!O$180","v":0},{"$f":" C_Fin_Fixed!P$180","v":0},{"$f":" C_Fin_Fixed!Q$180","v":0},{"$f":" C_Fin_Fixed!R$180","v":0},{"$f":" C_Fin_Fixed!S$180","v":0},{"$f":" C_Fin_Fixed!T$180","v":0},{"$f":" C_Fin_Fixed!U$180","v":0},{"$f":" C_Fin_Fixed!V$180","v":0},{"$f":" C_Fin_Fixed!W$180","v":0},{"$f":" C_Fin_Fixed!X$180","v":0},{"$f":" C_Fin_Fixed!Y$180","v":-8091.6302484441958},{"$f":" C_Fin_Fixed!Z$180","v":0},{"$f":" C_Fin_Fixed!AA$180","v":0},{"$f":" C_Fin_Fixed!AB$180","v":0},{"$f":" C_Fin_Fixed!AC$180","v":0},{"$f":" C_Fin_Fixed!AD$180","v":0},{"$f":" C_Fin_Fixed!AE$180","v":0},{"$f":" C_Fin_Fixed!AF$180","v":0},{"$f":" C_Fin_Fixed!AG$180","v":0},{"$f":" C_Fin_Fixed!AH$180","v":0},{"$f":" C_Fin_Fixed!AI$180","v":0},{"$f":" C_Fin_Fixed!AJ$180","v":0},{"$f":" C_Fin_Fixed!AK$180","v":0},{"$f":" C_Fin_Fixed!AL$180","v":0},{"$f":" C_Fin_Fixed!AM$180","v":0},{"$f":" C_Fin_Fixed!AN$180","v":0},{"$f":" C_Fin_Fixed!AO$180","v":0},{"$f":" C_Fin_Fixed!AP$180","v":0},{"$f":" C_Fin_Fixed!AQ$180","v":0},{"$f":" C_Fin_Fixed!AR$180","v":0},{"$f":" C_Fin_Fixed!AS$180","v":0},{"$f":" C_Fin_Fixed!AT$180","v":0},{"$f":" C_Fin_Fixed!AU$180","v":0},{"$f":" C_Fin_Fixed!AV$180","v":0},{"$f":" C_Fin_Fixed!AW$180","v":0},{"$f":" C_Fin_Fixed!AX$180","v":0},{"$f":" C_Fin_Fixed!AY$180","v":0},{"$f":" C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":" C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":" C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":" C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":" C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":" C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":" C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":" C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":" C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":" C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":" C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},{"$f":" C_Fin_Ind!F$180","v":0},{"$f":" C_Fin_Ind!G$180","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$180","v":0},{"$f":" C_Fin_Ind!I$180","v":0},{"$f":" C_Fin_Ind!J$180","v":0},{"$f":" C_Fin_Ind!K$180","v":0},{"$f":" C_Fin_Ind!L$180","v":0},{"$f":" C_Fin_Ind!M$180","v":0},{"$f":" C_Fin_Ind!N$180","v":0},{"$f":" C_Fin_Ind!O$180","v":0},{"$f":" C_Fin_Ind!P$180","v":0},{"$f":" C_Fin_Ind!Q$180","v":0},{"$f":" C_Fin_Ind!R$180","v":0},{"$f":" C_Fin_Ind!S$180","v":0},{"$f":" C_Fin_Ind!T$180","v":0},{"$f":" C_Fin_Ind!U$180","v":0},{"$f":" C_Fin_Ind!V$180","v":0},{"$f":" C_Fin_Ind!W$180","v":0},{"$f":" C_Fin_Ind!X$180","v":0},{"$f":" C_Fin_Ind!Y$180","v":-6374.9323067354544},{"$f":" C_Fin_Ind!Z$180","v":0},{"$f":" C_Fin_Ind!AA$180","v":0},{"$f":" C_Fin_Ind!AB$180","v":0},{"$f":" C_Fin_Ind!AC$180","v":0},{"$f":" C_Fin_Ind!AD$180","v":0},{"$f":" C_Fin_Ind!AE$180","v":0},{"$f":" C_Fin_Ind!AF$180","v":0},{"$f":" C_Fin_Ind!AG$180","v":0},{"$f":" C_Fin_Ind!AH$180","v":0},{"$f":" C_Fin_Ind!AI$180","v":0},{"$f":" C_Fin_Ind!AJ$180","v":0},{"$f":" C_Fin_Ind!AK$180","v":0},{"$f":" C_Fin_Ind!AL$180","v":0},{"$f":" C_Fin_Ind!AM$180","v":0},{"$f":" C_Fin_Ind!AN$180","v":0},{"$f":" C_Fin_Ind!AO$180","v":0},{"$f":" C_Fin_Ind!AP$180","v":0},{"$f":" C_Fin_Ind!AQ$180","v":0},{"$f":" C_Fin_Ind!AR$180","v":0},{"$f":" C_Fin_Ind!AS$180","v":0},{"$f":" C_Fin_Ind!AT$180","v":0},{"$f":" C_Fin_Ind!AU$180","v":0},{"$f":" C_Fin_Ind!AV$180","v":0},{"$f":" C_Fin_Ind!AW$180","v":0},{"$f":" C_Fin_Ind!AX$180","v":0},{"$f":" C_Fin_Ind!AY$180","v":0},{"$f":" C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":" C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":" C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":" C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":" C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":" C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":" C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":" C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":" C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":" C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":" C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},{"$f":" C_Fin_Synth!F$180","v":0},{"$f":" C_Fin_Synth!G$180","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$180","v":0},{"$f":" C_Fin_Synth!I$180","v":0},{"$f":" C_Fin_Synth!J$180","v":0},{"$f":" C_Fin_Synth!K$180","v":0},{"$f":" C_Fin_Synth!L$180","v":0},{"$f":" C_Fin_Synth!M$180","v":0},{"$f":" C_Fin_Synth!N$180","v":0},{"$f":" C_Fin_Synth!O$180","v":0},{"$f":" C_Fin_Synth!P$180","v":0},{"$f":" C_Fin_Synth!Q$180","v":0},{"$f":" C_Fin_Synth!R$180","v":0},{"$f":" C_Fin_Synth!S$180","v":0},{"$f":" C_Fin_Synth!T$180","v":0},{"$f":" C_Fin_Synth!U$180","v":0},{"$f":" C_Fin_Synth!V$180","v":0},{"$f":" C_Fin_Synth!W$180","v":0},{"$f":" C_Fin_Synth!X$180","v":0},{"$f":" C_Fin_Synth!Y$180","v":0},{"$f":" C_Fin_Synth!Z$180","v":0},{"$f":" C_Fin_Synth!AA$180","v":0},{"$f":" C_Fin_Synth!AB$180","v":0},{"$f":" C_Fin_Synth!AC$180","v":0},{"$f":" C_Fin_Synth!AD$180","v":0},{"$f":" C_Fin_Synth!AE$180","v":0},{"$f":" C_Fin_Synth!AF$180","v":0},{"$f":" C_Fin_Synth!AG$180","v":0},{"$f":" C_Fin_Synth!AH$180","v":0},{"$f":" C_Fin_Synth!AI$180","v":0},{"$f":" C_Fin_Synth!AJ$180","v":0},{"$f":" C_Fin_Synth!AK$180","v":0},{"$f":" C_Fin_Synth!AL$180","v":0},{"$f":" C_Fin_Synth!AM$180","v":0},{"$f":" C_Fin_Synth!AN$180","v":0},{"$f":" C_Fin_Synth!AO$180","v":0},{"$f":" C_Fin_Synth!AP$180","v":0},{"$f":" C_Fin_Synth!AQ$180","v":0},{"$f":" C_Fin_Synth!AR$180","v":0},{"$f":" C_Fin_Synth!AS$180","v":0},{"$f":" C_Fin_Synth!AT$180","v":0},{"$f":" C_Fin_Synth!AU$180","v":0},{"$f":" C_Fin_Synth!AV$180","v":0},{"$f":" C_Fin_Synth!AW$180","v":0},{"$f":" C_Fin_Synth!AX$180","v":0},{"$f":" C_Fin_Synth!AY$180","v":0},{"$f":" C_Fin_Synth!AZ$180","v":0},{"$f":" C_Fin_Synth!BA$180","v":0},{"$f":" C_Fin_Synth!BB$180","v":0},{"$f":" C_Fin_Synth!BC$180","v":0},{"$f":" C_Fin_Synth!BD$180","v":0},{"$f":" C_Fin_Synth!BE$180","v":0},{"$f":" C_Fin_Synth!BF$180","v":0},{"$f":" C_Fin_Synth!BG$180","v":0},{"$f":" C_Fin_Synth!BH$180","v":0},{"$f":" C_Fin_Synth!BI$180","v":0},{"$f":" C_Fin_Synth!BJ$180","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},{"$f":" C_Fin_SynthAccretion!F$180","v":0},{"$f":" C_Fin_SynthAccretion!G$180","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$180","v":0},{"$f":" C_Fin_SynthAccretion!I$180","v":0},{"$f":" C_Fin_SynthAccretion!J$180","v":0},{"$f":" C_Fin_SynthAccretion!K$180","v":0},{"$f":" C_Fin_SynthAccretion!L$180","v":0},{"$f":" C_Fin_SynthAccretion!M$180","v":0},{"$f":" C_Fin_SynthAccretion!N$180","v":0},{"$f":" C_Fin_SynthAccretion!O$180","v":0},{"$f":" C_Fin_SynthAccretion!P$180","v":0},{"$f":" C_Fin_SynthAccretion!Q$180","v":0},{"$f":" C_Fin_SynthAccretion!R$180","v":0},{"$f":" C_Fin_SynthAccretion!S$180","v":0},{"$f":" C_Fin_SynthAccretion!T$180","v":0},{"$f":" C_Fin_SynthAccretion!U$180","v":0},{"$f":" C_Fin_SynthAccretion!V$180","v":0},{"$f":" C_Fin_SynthAccretion!W$180","v":0},{"$f":" C_Fin_SynthAccretion!X$180","v":0},{"$f":" C_Fin_SynthAccretion!Y$180","v":0},{"$f":" C_Fin_SynthAccretion!Z$180","v":0},{"$f":" C_Fin_SynthAccretion!AA$180","v":0},{"$f":" C_Fin_SynthAccretion!AB$180","v":0},{"$f":" C_Fin_SynthAccretion!AC$180","v":0},{"$f":" C_Fin_SynthAccretion!AD$180","v":0},{"$f":" C_Fin_SynthAccretion!AE$180","v":0},{"$f":" C_Fin_SynthAccretion!AF$180","v":0},{"$f":" C_Fin_SynthAccretion!AG$180","v":0},{"$f":" C_Fin_SynthAccretion!AH$180","v":0},{"$f":" C_Fin_SynthAccretion!AI$180","v":0},{"$f":" C_Fin_SynthAccretion!AJ$180","v":0},{"$f":" C_Fin_SynthAccretion!AK$180","v":0},{"$f":" C_Fin_SynthAccretion!AL$180","v":0},{"$f":" C_Fin_SynthAccretion!AM$180","v":0},{"$f":" C_Fin_SynthAccretion!AN$180","v":0},{"$f":" C_Fin_SynthAccretion!AO$180","v":0},{"$f":" C_Fin_SynthAccretion!AP$180","v":0},{"$f":" C_Fin_SynthAccretion!AQ$180","v":0},{"$f":" C_Fin_SynthAccretion!AR$180","v":0},{"$f":" C_Fin_SynthAccretion!AS$180","v":0},{"$f":" C_Fin_SynthAccretion!AT$180","v":0},{"$f":" C_Fin_SynthAccretion!AU$180","v":0},{"$f":" C_Fin_SynthAccretion!AV$180","v":0},{"$f":" C_Fin_SynthAccretion!AW$180","v":0},{"$f":" C_Fin_SynthAccretion!AX$180","v":0},{"$f":" C_Fin_SynthAccretion!AY$180","v":0},{"$f":" C_Fin_SynthAccretion!AZ$180","v":0},{"$f":" C_Fin_SynthAccretion!BA$180","v":0},{"$f":" C_Fin_SynthAccretion!BB$180","v":0},{"$f":" C_Fin_SynthAccretion!BC$180","v":0},{"$f":" C_Fin_SynthAccretion!BD$180","v":0},{"$f":" C_Fin_SynthAccretion!BE$180","v":0},{"$f":" C_Fin_SynthAccretion!BF$180","v":0},{"$f":" C_Fin_SynthAccretion!BG$180","v":0},{"$f":" C_Fin_SynthAccretion!BH$180","v":0},{"$f":" C_Fin_SynthAccretion!BI$180","v":0},{"$f":" C_Fin_SynthAccretion!BJ$180","v":0}]
[null,null,null,null,"Cashflow available to shareholders",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA131:BJ131 )","v":27946.130228847327},null,{"$f":" SUM( AA113:AA130 )","v":855},{"$f":" SUM( AB113:AB130 )","v":952},1052,1083,1208,731.89956177894862,330.99598719876855,321.61703064183041,1109.1144892164223,344.4554161651929,19.832652558259227,327.36446791721153,189.48813373724812,311.27306317724123,234.92543935955726,450.76241666645905,365.07093825516245,1181.5222066449869,1009.162848095873,551.83809715869734,-255.40998157843501,593.63618046675947,1156.0604948440493,1868.4905929680358,1262.2134473585331,-371.97543853577872,310.62471730926381,1353.4076713212401,1296.9796203652124,1289.0411762956876,856.49618815578549,1079.1180895663656,1134.7959647140085,1024.6504235557495,1170.5253415938168,1548.1529918751708]
[]
[null,null,null,null,{"$f":" E175","v":"Dividends declared and paid"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,{"$f":" AA175","v":-361},-594,-277,-485,-480,{"$f":" AF175","v":0},{"$f":" AG175","v":0},{"$f":" AH175","v":-575.17978281037722},-819.52014698439052,-168.26162437059656,{"$f":" AK175","v":0},-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E199","v":"Share repurchases"},{"$f":" F199","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-843.18880285081377,0,0,0,0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E191","v":"Share capital additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK191","v":13.24073062411685},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA136:BJ136 )","v":6245.8071286694412},null,{"$f":" AA131 + SUM( AA133:AA135 )","v":494},{"$f":" AB131 + SUM( AB133:AB135 )","v":358},775,598,728,731.89956177894862,330.99598719876855,-253.56275216854681,205.46338444873845,176.19379179459634,33.073383182376077,175.17212130617315,-46.38186100525985,-34.627199530399423,-92.076271239283614,-17.265489759090826,-79.616184627062921,344.48071262504664,406.25551913517847,75.265715961651722,-433.55646267010093,44.181669710134884,318.84354359772738,1049.4035866362651,523.2811510173899,-1157.3764112876611,-493.74119118374756,426.26798542874917,361.73593954632474,299.02793602274028,-191.73211949968038,166.31236809506208,133.4953318236619,-37.386002254263531,62.444799648332264,266.33458493667194]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$25","v":"Retained cash (actual)"},null,{"$f":" I_Actuals!G$25","v":"£'m nominal"},{"$f":" I_Actuals!H$25","v":"Nominal"},{"$f":" I_Actuals!I$25","v":"Heathrow SP accounts (2019 figures for all prior years as placeholder)"},null,{"$f":" I_Actuals!K$25","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Actuals!AA$25","v":815},{"$f":" I_Actuals!AB$25","v":815},{"$f":" I_Actuals!AC$25","v":815},{"$f":" I_Actuals!AD$25","v":815},{"$f":" I_Actuals!AE$25","v":815},{"$f":" I_Actuals!AF$25","v":0},{"$f":" I_Actuals!AG$25","v":0},{"$f":" I_Actuals!AH$25","v":0},{"$f":" I_Actuals!AI$25","v":0},{"$f":" I_Actuals!AJ$25","v":0},{"$f":" I_Actuals!AK$25","v":0},{"$f":" I_Actuals!AL$25","v":0},{"$f":" I_Actuals!AM$25","v":0},{"$f":" I_Actuals!AN$25","v":0},{"$f":" I_Actuals!AO$25","v":0},{"$f":" I_Actuals!AP$25","v":0},{"$f":" I_Actuals!AQ$25","v":0},{"$f":" I_Actuals!AR$25","v":0},{"$f":" I_Actuals!AS$25","v":0},{"$f":" I_Actuals!AT$25","v":0},{"$f":" I_Actuals!AU$25","v":0},{"$f":" I_Actuals!AV$25","v":0},{"$f":" I_Actuals!AW$25","v":0},{"$f":" I_Actuals!AX$25","v":0},{"$f":" I_Actuals!AY$25","v":0},{"$f":" I_Actuals!AZ$25","v":0},{"$f":" I_Actuals!BA$25","v":0},{"$f":" I_Actuals!BB$25","v":0},{"$f":" I_Actuals!BC$25","v":0},{"$f":" I_Actuals!BD$25","v":0},{"$f":" I_Actuals!BE$25","v":0},{"$f":" I_Actuals!BF$25","v":0},{"$f":" I_Actuals!BG$25","v":0},{"$f":" I_Actuals!BH$25","v":0},{"$f":" I_Actuals!BI$25","v":0},{"$f":" I_Actuals!BJ$25","v":0}]
[]
[null,null,null,null,"Retained cash balance BEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z$143","v":0},{"$f":" AA$143","v":815},815,815,815,815,{"$f":" AF$143","v":1546.8995617789487},{"$f":" AG$143","v":1877.8955489777172},1624.3327968091703,1829.7961812579088,2005.9899730525051,{"$f":" AK$143","v":2039.0633562348812},2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.739169739596,3749.1427563758612,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196566,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327693]
[null,null,null,"plus",{"$f":" E136","v":"Net cash flow"},{"$f":" F136","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6245.8071286694412,0,494,358,775,598,728,{"$f":" AF136","v":731.89956177894862},{"$f":" AG136","v":330.99598719876855},-253.56275216854681,205.46338444873845,176.19379179459634,33.073383182376077,175.17212130617315,-46.38186100525985,-34.627199530399423,-92.076271239283614,-17.265489759090826,-79.616184627062921,344.48071262504664,406.25551913517847,75.265715961651722,-433.55646267010093,44.181669710134884,318.84354359772738,1049.4035866362651,523.2811510173899,-1157.3764112876611,-493.74119118374756,426.26798542874917,361.73593954632474,299.02793602274028,-191.73211949968038,166.31236809506208,133.4953318236619,-37.386002254263531,62.444799648332264,266.33458493667194]
[null,null,null,null,"Retained cash balance",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$138 = 1, AA$139, AA$141 + AA$142 )","v":815},{"$f":" IF( AB$138 = 1, AB$139, AB$141 + AB$142 )","v":815},815,815,815,1546.8995617789487,1877.8955489777172,1624.3327968091703,1829.7961812579088,2005.9899730525051,2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.739169739596,3749.1427563758612,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196566,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327693,4107.8071286694412]
[]
[null,null,null,null,{"$f":" E141","v":"Retained cash balance BEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,815,815,815,815,{"$f":" AF141","v":815},1546.8995617789487,1877.8955489777172,1624.3327968091703,1829.7961812579088,{"$f":" AK141","v":2005.9899730525051},2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.739169739596,3749.1427563758612,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196566,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327693]
[null,null,null,null,{"$f":" E131","v":"Cashflow available to shareholders"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27946.130228847327,0,855,{"$f":" AB131","v":952},1052,1083,1208,731.89956177894862,330.99598719876855,{"$f":" AH131","v":321.61703064183041},1109.1144892164223,{"$f":" AJ131","v":344.4554161651929},{"$f":" AK131","v":19.832652558259227},{"$f":" AL131","v":327.36446791721153},{"$f":" AM131","v":189.48813373724812},311.27306317724123,234.92543935955726,450.76241666645905,365.07093825516245,1181.5222066449869,1009.162848095873,551.83809715869734,-255.40998157843501,593.63618046675947,1156.0604948440493,1868.4905929680358,1262.2134473585331,-371.97543853577872,310.62471730926381,1353.4076713212401,1296.9796203652124,1289.0411762956876,856.49618815578549,1079.1180895663656,1134.7959647140085,1024.6504235557495,1170.5253415938168,1548.1529918751708]
[null,null,null,null,{"$f":" C_LookForward!E224","v":"Minimum Cash Required (Look Forward) "},{"$f":" C_LookForward!F224","v":0},{"$f":" C_LookForward!G224","v":"£'m nominal"},{"$f":" C_LookForward!H224","v":0},{"$f":" C_LookForward!I224","v":0},{"$f":" C_LookForward!J224","v":0},{"$f":" C_LookForward!K224","v":0},{"$f":" C_LookForward!L224","v":0},{"$f":" C_LookForward!M224","v":0},{"$f":" C_LookForward!N224","v":0},{"$f":" C_LookForward!O224","v":0},{"$f":" C_LookForward!P224","v":0},{"$f":" C_LookForward!Q224","v":0},{"$f":" C_LookForward!R224","v":0},{"$f":" C_LookForward!S224","v":0},{"$f":" C_LookForward!T224","v":0},{"$f":" C_LookForward!U224","v":0},{"$f":" C_LookForward!V224","v":0},{"$f":" C_LookForward!W224","v":0},{"$f":" C_LookForward!X224","v":0},{"$f":" C_LookForward!Y224","v":0},{"$f":" C_LookForward!Z224","v":0},{"$f":" C_LookForward!AA224","v":0},{"$f":" C_LookForward!AB224","v":0},{"$f":" C_LookForward!AC224","v":0},{"$f":" C_LookForward!AD224","v":0},{"$f":" C_LookForward!AE224","v":0},{"$f":" C_LookForward!AF224","v":1416.005889425398},{"$f":" C_LookForward!AG224","v":1647.3159954949701},{"$f":" C_LookForward!AH224","v":1624.3327968091703},{"$f":" C_LookForward!AI224","v":1829.796181257909},{"$f":" C_LookForward!AJ224","v":2005.9899730525053},{"$f":" C_LookForward!AK224","v":2039.0633562348812},{"$f":" C_LookForward!AL224","v":2214.2354775410545},{"$f":" C_LookForward!AM224","v":2167.8536165357946},{"$f":" C_LookForward!AN224","v":2133.226417005395},{"$f":" C_LookForward!AO224","v":2041.1501457661116},{"$f":" C_LookForward!AP224","v":2023.8846560070203},{"$f":" C_LookForward!AQ224","v":1944.2684713799574},{"$f":" C_LookForward!AR224","v":2288.7491840050043},{"$f":" C_LookForward!AS224","v":2695.0047031401828},{"$f":" C_LookForward!AT224","v":2770.2704191018347},{"$f":" C_LookForward!AU224","v":2336.713956431734},{"$f":" C_LookForward!AV224","v":2380.8956261418689},{"$f":" C_LookForward!AW224","v":2699.7391697395965},{"$f":" C_LookForward!AX224","v":3749.1427563758607},{"$f":" C_LookForward!AY224","v":4272.4239073932513},{"$f":" C_LookForward!AZ224","v":3115.0474961055902},{"$f":" C_LookForward!BA224","v":2621.3063049218426},{"$f":" C_LookForward!BB224","v":3047.5742903505916},{"$f":" C_LookForward!BC224","v":3409.3102298969161},{"$f":" C_LookForward!BD224","v":3708.3381659196561},{"$f":" C_LookForward!BE224","v":3516.6060464199763},{"$f":" C_LookForward!BF224","v":3682.9184145150384},{"$f":" C_LookForward!BG224","v":3816.4137463387005},{"$f":" C_LookForward!BH224","v":3779.027744084437},{"$f":" C_LookForward!BI224","v":3841.4725437327688},{"$f":" C_LookForward!BJ224","v":4107.8071286694412}]
[null,null,null,null,"Cash available to equity holders before minimum investor yield",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA148:BJ148 )","v":28274.796326014184},null,{"$f":" AA145 + AA146 - AA147","v":855},{"$f":" AB145 + AB146 - AB147","v":1767},1867,1898,2023,{"$f":" AF145 + AF146 - AF147","v":130.89367235355076},230.57955348274709,{"$f":" AH145 + AH146 - AH147","v":575.17978281037722},903.65110476768382,{"$f":" AJ145 + AJ146 - AJ147","v":168.26162437059656},{"$f":" AK145 + AK146 - AK147","v":-13.24073062411685},152.19234661103837,235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,837.04149401994027,602.90732896069449,476.57238119704562,178.14648109166592,549.45451075662459,837.21695124632197,819.08700633177068,738.93229634114323,785.40097275188236,804.36590849301137,927.13968589249089,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":" C_RAB!G$205","v":"£'m nominal"},{"$f":" C_RAB!H$205","v":0},{"$f":" C_RAB!I$205","v":0},{"$f":" C_RAB!J$205","v":0},{"$f":" C_RAB!K$205","v":0},{"$f":" C_RAB!L$205","v":0},{"$f":" C_RAB!M$205","v":0},{"$f":" C_RAB!N$205","v":0},{"$f":" C_RAB!O$205","v":0},{"$f":" C_RAB!P$205","v":0},{"$f":" C_RAB!Q$205","v":0},{"$f":" C_RAB!R$205","v":0},{"$f":" C_RAB!S$205","v":0},{"$f":" C_RAB!T$205","v":0},{"$f":" C_RAB!U$205","v":0},{"$f":" C_RAB!V$205","v":0},{"$f":" C_RAB!W$205","v":0},{"$f":" C_RAB!X$205","v":0},{"$f":" C_RAB!Y$205","v":911387.65732782718},{"$f":" C_RAB!Z$205","v":0},{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,{"$f":" C_LookForward!E$101","v":"Gearing target A"},{"$f":" C_LookForward!F$101","v":0},{"$f":" C_LookForward!G$101","v":"%"},{"$f":" C_LookForward!H$101","v":0},{"$f":" C_LookForward!I$101","v":"CAA"},{"$f":" C_LookForward!J$101","v":0},{"$f":" C_LookForward!K$101","v":"Being published with this model"},{"$f":" C_LookForward!L$101","v":0},{"$f":" C_LookForward!M$101","v":0},{"$f":" C_LookForward!N$101","v":0},{"$f":" C_LookForward!O$101","v":0},{"$f":" C_LookForward!P$101","v":0},{"$f":" C_LookForward!Q$101","v":0},{"$f":" C_LookForward!R$101","v":0},{"$f":" C_LookForward!S$101","v":0},{"$f":" C_LookForward!T$101","v":0},{"$f":" C_LookForward!U$101","v":0},{"$f":" C_LookForward!V$101","v":0},{"$f":" C_LookForward!W$101","v":0},{"$f":" C_LookForward!X$101","v":0},{"$f":" C_LookForward!Y$101","v":0},null,{"$f":" C_LookForward!AA$101","v":0.6},{"$f":" C_LookForward!AB$101","v":0.6},{"$f":" C_LookForward!AC$101","v":0.6},{"$f":" C_LookForward!AD$101","v":0.6},{"$f":" C_LookForward!AE$101","v":0.6},{"$f":" C_LookForward!AF$101","v":0.6708841268914707},{"$f":" C_LookForward!AG$101","v":0.66112028390998734},{"$f":" C_LookForward!AH$101","v":0.6},{"$f":" C_LookForward!AI$101","v":0.6},{"$f":" C_LookForward!AJ$101","v":0.6},{"$f":" C_LookForward!AK$101","v":0.6},{"$f":" C_LookForward!AL$101","v":0.6},{"$f":" C_LookForward!AM$101","v":0.60099999999999998},{"$f":" C_LookForward!AN$101","v":0.6},{"$f":" C_LookForward!AO$101","v":0.6},{"$f":" C_LookForward!AP$101","v":0.6},{"$f":" C_LookForward!AQ$101","v":0.6},{"$f":" C_LookForward!AR$101","v":0.6},{"$f":" C_LookForward!AS$101","v":0.6},{"$f":" C_LookForward!AT$101","v":0.6},{"$f":" C_LookForward!AU$101","v":0.6},{"$f":" C_LookForward!AV$101","v":0.6},{"$f":" C_LookForward!AW$101","v":0.6},{"$f":" C_LookForward!AX$101","v":0.6},{"$f":" C_LookForward!AY$101","v":0.6},{"$f":" C_LookForward!AZ$101","v":0.6},{"$f":" C_LookForward!BA$101","v":0.6},{"$f":" C_LookForward!BB$101","v":0.6},{"$f":" C_LookForward!BC$101","v":0.6},{"$f":" C_LookForward!BD$101","v":0.6},{"$f":" C_LookForward!BE$101","v":0.6},{"$f":" C_LookForward!BF$101","v":0.6},{"$f":" C_LookForward!BG$101","v":0.6},{"$f":" C_LookForward!BH$101","v":0.6},{"$f":" C_LookForward!BI$101","v":0.6},{"$f":" C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Equity wedge",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA152:BJ152)","v":362459.83398406167},null,{"$f":" AA150 * ( 1 - AA$151 )","v":0},{"$f":" AB150 * ( 1 - AB$151 )","v":0},0,0,0,5109.8548979061943,5403.6525434436971,6832.0132103716096,7383.3559544411546,7825.0299380303886,7836.4106023794338,7838.9957812536632,8011.8421644688824,8456.6814358084721,8965.8858203576965,9437.4151022993356,9872.3727777181866,10249.545412507441,10597.565729289548,11106.396786119507,11794.612797217273,12380.640820420303,12765.899418166846,13145.691651304565,13511.432896439313,13872.587701571925,14248.48081170168,14623.0042201538,15000.76762327108,15400.00505655224,15831.855749245935,16231.786217965215,16582.364078215371,16953.57119654772,17358.240918200656,17831.87467069257]
[null,null,null,null,{"$f":" E205","v":"Share capital balance BEG"},{"$f":" F205","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510,510,510,510,{"$f":" AF205","v":3227.852916035733},3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,{"$f":" I_InputSets!E$77","v":"Minimum equity yield calculated as percentage of "},{"$f":" I_InputSets!F$77","v":"Equity wedge"},{"$f":" I_InputSets!G$77","v":"selection"},null,{"$f":" I_InputSets!I$77","v":"CAA"},null,{"$f":" I_InputSets!K$77","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_Series!E$298","v":"Minimum yield to equity investors"},null,{"$f":" I_Series!G$298","v":"%"},{"$f":" I_Series!H$298","v":"% of opening RAB"},{"$f":" I_Series!I$298","v":"CAA"},{"$f":" I_Series!J$298","v":0},{"$f":" I_Series!K$298","v":"Already published"},{"$f":" I_Series!L$298","v":0},{"$f":" I_Series!M$298","v":0},{"$f":" I_Series!N$298","v":0},{"$f":" I_Series!O$298","v":0},{"$f":" I_Series!P$298","v":0},{"$f":" I_Series!Q$298","v":0},{"$f":" I_Series!R$298","v":0},{"$f":" I_Series!S$298","v":0},{"$f":" I_Series!T$298","v":0},{"$f":" I_Series!U$298","v":0},{"$f":" I_Series!V$298","v":0},{"$f":" I_Series!W$298","v":0},{"$f":" I_Series!X$298","v":0},null,null,{"$f":" I_Series!AA$298","v":0},{"$f":" I_Series!AB$298","v":0},{"$f":" I_Series!AC$298","v":0},{"$f":" I_Series!AD$298","v":0},{"$f":" I_Series!AE$298","v":0},{"$f":" I_Series!AF$298","v":0},{"$f":" I_Series!AG$298","v":0},{"$f":" I_Series!AH$298","v":0},{"$f":" I_Series!AI$298","v":0},{"$f":" I_Series!AJ$298","v":0},{"$f":" I_Series!AK$298","v":0},{"$f":" I_Series!AL$298","v":0},{"$f":" I_Series!AM$298","v":0},{"$f":" I_Series!AN$298","v":0},{"$f":" I_Series!AO$298","v":0},{"$f":" I_Series!AP$298","v":0},{"$f":" I_Series!AQ$298","v":0},{"$f":" I_Series!AR$298","v":0},{"$f":" I_Series!AS$298","v":0},{"$f":" I_Series!AT$298","v":0},{"$f":" I_Series!AU$298","v":0},{"$f":" I_Series!AV$298","v":0},{"$f":" I_Series!AW$298","v":0},{"$f":" I_Series!AX$298","v":0},{"$f":" I_Series!AY$298","v":0},{"$f":" I_Series!AZ$298","v":0},{"$f":" I_Series!BA$298","v":0},{"$f":" I_Series!BB$298","v":0},{"$f":" I_Series!BC$298","v":0},{"$f":" I_Series!BD$298","v":0},{"$f":" I_Series!BE$298","v":0},{"$f":" I_Series!BF$298","v":0},{"$f":" I_Series!BG$298","v":0},{"$f":" I_Series!BH$298","v":0},{"$f":" I_Series!BI$298","v":0},{"$f":" I_Series!BJ$298","v":0}]
[null,null,null,null,"Minimum cashflows to shareholders",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA156:BJ156 )","v":0},null,{"$f":" MAX( AA155 * INDEX( AA152:AA153, MATCH( $F$154, $E$152:$E$153, 0 ) ), 0 )","v":0},{"$f":" MAX( AB155 * INDEX( AB152:AB153, MATCH( $F$154, $E$152:$E$153, 0 ) ), 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E148","v":"Cash available to equity holders before minimum investor yield"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28274.796326014184,0,855,{"$f":" AB148","v":1767},1867,1898,2023,{"$f":" AF148","v":130.89367235355076},230.57955348274709,575.17978281037722,903.65110476768382,168.26162437059656,-13.24073062411685,152.19234661103837,{"$f":" AM148","v":235.86999474250797},345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,837.04149401994027,602.90732896069449,476.57238119704562,178.14648109166592,549.45451075662459,837.21695124632197,819.08700633177068,738.93229634114323,785.40097275188236,804.36590849301137,927.13968589249089,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[null,null,null,null,{"$f":" E156","v":"Minimum cashflows to shareholders"},{"$f":" F156","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow to shareholders (dividends and share repurchase)",{"$f":" F175","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,{"$f":" MAX( AA158, AA159 ) * SignSwitch","v":-855},-1767,-1867,-1898,-2023,-130.89367235355076,-230.57955348274709,-575.17978281037722,-903.65110476768382,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-837.04149401994027,-602.90732896069449,-476.57238119704562,-178.14648109166592,-549.45451075662459,-837.21695124632197,-819.08700633177068,-738.93229634114323,-785.40097275188236,-804.36590849301137,-927.13968589249089,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[]
[null,null,null,null,{"$f":" O_FinStats!E$60","v":"Retained earnings balance BEG"},{"$f":" O_FinStats!F$60","v":0},{"$f":" O_FinStats!G$60","v":"£'m nominal"},{"$f":" O_FinStats!H$60","v":0},{"$f":" O_FinStats!I$60","v":0},{"$f":" O_FinStats!J$60","v":0},{"$f":" O_FinStats!K$60","v":0},{"$f":" O_FinStats!L$60","v":0},{"$f":" O_FinStats!M$60","v":0},{"$f":" O_FinStats!N$60","v":0},{"$f":" O_FinStats!O$60","v":0},{"$f":" O_FinStats!P$60","v":0},{"$f":" O_FinStats!Q$60","v":0},{"$f":" O_FinStats!R$60","v":0},{"$f":" O_FinStats!S$60","v":0},{"$f":" O_FinStats!T$60","v":0},{"$f":" O_FinStats!U$60","v":0},{"$f":" O_FinStats!V$60","v":0},{"$f":" O_FinStats!W$60","v":0},{"$f":" O_FinStats!X$60","v":0},{"$f":" O_FinStats!Y$60","v":0},{"$f":" O_FinStats!Z$60","v":0},{"$f":" O_FinStats!AA$60","v":0},{"$f":" O_FinStats!AB$60","v":661},{"$f":" O_FinStats!AC$60","v":661},{"$f":" O_FinStats!AD$60","v":661},{"$f":" O_FinStats!AE$60","v":661},{"$f":" O_FinStats!AF$60","v":3227.852916035733},{"$f":" O_FinStats!AG$60","v":2124.0399758674193},{"$f":" O_FinStats!AH$60","v":981.26761367484323},{"$f":" O_FinStats!AI$60","v":419.21975873435656},{"$f":" O_FinStats!AJ$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!AK$60","v":280.08509366885556},{"$f":" O_FinStats!AL$60","v":787.08185891711923},{"$f":" O_FinStats!AM$60","v":959.0375417164164},{"$f":" O_FinStats!AN$60","v":1024.6065055030604},{"$f":" O_FinStats!AO$60","v":962.83939492207594},{"$f":" O_FinStats!AP$60","v":832.49936115367143},{"$f":" O_FinStats!AQ$60","v":561.26971732972299},{"$f":" O_FinStats!AR$60","v":325.04383020450535},{"$f":" O_FinStats!AS$60","v":0},{"$f":" O_FinStats!AT$60","v":0},{"$f":" O_FinStats!AU$60","v":0},{"$f":" O_FinStats!AV$60","v":224.16572085514423},{"$f":" O_FinStats!AW$60","v":56.022662386392142},{"$f":" O_FinStats!AX$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!AY$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!AZ$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!BA$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!BB$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!BC$60","v":5.6843418860808015E-14},{"$f":" O_FinStats!BD$60","v":382.3837881913592},{"$f":" O_FinStats!BE$60","v":723.99506316510497},{"$f":" O_FinStats!BF$60","v":1032.1651426006235},{"$f":" O_FinStats!BG$60","v":1509.2759597484603},{"$f":" O_FinStats!BH$60","v":1996.7657504693479},{"$f":" O_FinStats!BI$60","v":2441.9825906993533},{"$f":" O_FinStats!BJ$60","v":2862.5992139305722}]
[null,null,null,null,{"$f":" O_FinStats!E$52","v":"Profit after tax"},{"$f":" O_FinStats!F$52","v":0},{"$f":" O_FinStats!G$52","v":"£'m nominal"},{"$f":" O_FinStats!H$52","v":0},{"$f":" O_FinStats!I$52","v":0},{"$f":" O_FinStats!J$52","v":0},{"$f":" O_FinStats!K$52","v":0},{"$f":" O_FinStats!L$52","v":0},{"$f":" O_FinStats!M$52","v":0},{"$f":" O_FinStats!N$52","v":0},{"$f":" O_FinStats!O$52","v":0},{"$f":" O_FinStats!P$52","v":0},{"$f":" O_FinStats!Q$52","v":0},{"$f":" O_FinStats!R$52","v":0},{"$f":" O_FinStats!S$52","v":0},{"$f":" O_FinStats!T$52","v":0},{"$f":" O_FinStats!U$52","v":0},{"$f":" O_FinStats!V$52","v":0},{"$f":" O_FinStats!W$52","v":0},{"$f":" O_FinStats!X$52","v":0},{"$f":" O_FinStats!Y$52","v":21096.373259101507},{"$f":" O_FinStats!Z$52","v":0},{"$f":" O_FinStats!AA$52","v":366},{"$f":" O_FinStats!AB$52","v":463},{"$f":" O_FinStats!AC$52","v":563},{"$f":" O_FinStats!AD$52","v":594},{"$f":" O_FinStats!AE$52","v":536.997897302208},{"$f":" O_FinStats!AF$52","v":-1103.8129401683136},{"$f":" O_FinStats!AG$52","v":-1142.7723621925761},{"$f":" O_FinStats!AH$52","v":13.131927869890525},{"$f":" O_FinStats!AI$52","v":400.30038825003402},{"$f":" O_FinStats!AJ$52","v":448.34671803945207},{"$f":" O_FinStats!AK$52","v":506.99676524826373},{"$f":" O_FinStats!AL$52","v":324.14802941033554},{"$f":" O_FinStats!AM$52","v":301.43895852915205},{"$f":" O_FinStats!AN$52","v":284.13315212665623},{"$f":" O_FinStats!AO$52","v":196.66167683043639},{"$f":" O_FinStats!AP$52","v":196.79826260160144},{"$f":" O_FinStats!AQ$52","v":208.46123575700773},{"$f":" O_FinStats!AR$52","v":443.47124300835713},{"$f":" O_FinStats!AS$52","v":421.27084578702346},{"$f":" O_FinStats!AT$52","v":424.4252672140118},{"$f":" O_FinStats!AU$52","v":402.31220194681015},{"$f":" O_FinStats!AV$52","v":381.3114522878725},{"$f":" O_FinStats!AW$52","v":704.97930305843579},{"$f":" O_FinStats!AX$52","v":691.38784572954239},{"$f":" O_FinStats!AY$52","v":682.14884468371224},{"$f":" O_FinStats!AZ$52","v":700.39939838196733},{"$f":" O_FinStats!BA$52","v":737.60077724417886},{"$f":" O_FinStats!BB$52","v":882.85616246865379},{"$f":" O_FinStats!BC$52","v":1317.6274690102468},{"$f":" O_FinStats!BD$52","v":1331.6245152466931},{"$f":" O_FinStats!BE$52","v":1356.3983870909844},{"$f":" O_FinStats!BF$52","v":1389.9165386191403},{"$f":" O_FinStats!BG$52","v":1488.7904236112342},{"$f":" O_FinStats!BH$52","v":1507.2532660400184},{"$f":" O_FinStats!BI$52","v":1528.6971651767035},{"$f":" O_FinStats!BJ$52","v":1547.0724428917765}]
[null,null,null,null,"Dividend cap, restricted by Retained Earnings",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX( 0, SUM( AA162:AA163 ) ) * SignSwitch","v":-366},-1124,-1224,-1255,-1197.997897302208,{"$f":" MAX( 0, SUM( AF162:AF163 ) ) * SignSwitch","v":-2124.0399758674193},-981.26761367484323,-994.39954154473378,-819.52014698439052,-448.34671803945213,-787.08185891711923,-1111.2298883274548,-1260.4765002455683,-1308.7396576297165,-1159.5010717525124,-1029.297623755273,-769.73095308673078,-768.51507321286249,-421.27084578702346,-424.4252672140118,-402.31220194681015,-605.47717314301667,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-1317.6274690102468,-1714.0083034380523,-2080.3934502560896,-2422.0816812197636,-2998.0663833596946,-3504.0190165093663,-3970.6797558760568,-4409.6716568223492]
[]
[null,null,null,null,{"$f":" C_Ratios!E$478","v":"ICR lockup flag"},{"$f":" C_Ratios!F$478","v":0},{"$f":" C_Ratios!G$478","v":0},{"$f":" C_Ratios!H$478","v":0},{"$f":" C_Ratios!I$478","v":0},{"$f":" C_Ratios!J$478","v":0},{"$f":" C_Ratios!K$478","v":0},{"$f":" C_Ratios!L$478","v":0},{"$f":" C_Ratios!M$478","v":0},{"$f":" C_Ratios!N$478","v":0},{"$f":" C_Ratios!O$478","v":0},{"$f":" C_Ratios!P$478","v":0},{"$f":" C_Ratios!Q$478","v":0},{"$f":" C_Ratios!R$478","v":0},{"$f":" C_Ratios!S$478","v":0},{"$f":" C_Ratios!T$478","v":0},{"$f":" C_Ratios!U$478","v":0},{"$f":" C_Ratios!V$478","v":0},{"$f":" C_Ratios!W$478","v":0},{"$f":" C_Ratios!X$478","v":0},{"$f":" C_Ratios!Y$478","v":0},{"$f":" C_Ratios!Z$478","v":0},{"$f":" C_Ratios!AA$478","v":0},{"$f":" C_Ratios!AB$478","v":0},{"$f":" C_Ratios!AC$478","v":0},{"$f":" C_Ratios!AD$478","v":0},{"$f":" C_Ratios!AE$478","v":0},{"$f":" C_Ratios!AF$478","v":1},{"$f":" C_Ratios!AG$478","v":1},{"$f":" C_Ratios!AH$478","v":0},{"$f":" C_Ratios!AI$478","v":0},{"$f":" C_Ratios!AJ$478","v":0},{"$f":" C_Ratios!AK$478","v":0},{"$f":" C_Ratios!AL$478","v":0},{"$f":" C_Ratios!AM$478","v":0},{"$f":" C_Ratios!AN$478","v":0},{"$f":" C_Ratios!AO$478","v":0},{"$f":" C_Ratios!AP$478","v":0},{"$f":" C_Ratios!AQ$478","v":0},{"$f":" C_Ratios!AR$478","v":0},{"$f":" C_Ratios!AS$478","v":0},{"$f":" C_Ratios!AT$478","v":0},{"$f":" C_Ratios!AU$478","v":0},{"$f":" C_Ratios!AV$478","v":0},{"$f":" C_Ratios!AW$478","v":0},{"$f":" C_Ratios!AX$478","v":0},{"$f":" C_Ratios!AY$478","v":0},{"$f":" C_Ratios!AZ$478","v":0},{"$f":" C_Ratios!BA$478","v":0},{"$f":" C_Ratios!BB$478","v":0},{"$f":" C_Ratios!BC$478","v":0},{"$f":" C_Ratios!BD$478","v":0},{"$f":" C_Ratios!BE$478","v":0},{"$f":" C_Ratios!BF$478","v":0},{"$f":" C_Ratios!BG$478","v":0},{"$f":" C_Ratios!BH$478","v":0},{"$f":" C_Ratios!BI$478","v":0},{"$f":" C_Ratios!BJ$478","v":0}]
[null,null,null,null,"Dividend cap, restricted by Retained Earnings and ICR lockup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA166 = 1, 0, AA164 )","v":-366},{"$f":" IF( AB166 = 1, 0, AB164 )","v":-1124},-1224,-1255,{"$f":" IF( AE166 = 1, 0, AE164 )","v":-1197.997897302208},{"$f":" IF( AF166 = 1, 0, AF164 )","v":0},0,-994.39954154473378,-819.52014698439052,-448.34671803945213,-787.08185891711923,-1111.2298883274548,-1260.4765002455683,-1308.7396576297165,-1159.5010717525124,-1029.297623755273,-769.73095308673078,-768.51507321286249,-421.27084578702346,-424.4252672140118,-402.31220194681015,-605.47717314301667,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-1317.6274690102468,-1714.0083034380523,-2080.3934502560896,-2422.0816812197636,-2998.0663833596946,-3504.0190165093663,-3970.6797558760568,-4409.6716568223492]
[]
[null,null,null,null,{"$f":" E160","v":"Cashflow to shareholders (dividends and share repurchase)"},{"$f":" F160","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-855,-1767,-1867,-1898,-2023,{"$f":" AF160","v":-130.89367235355076},{"$f":" AG160","v":-230.57955348274709},{"$f":" AH160","v":-575.17978281037722},-903.65110476768382,{"$f":" AJ160","v":-168.26162437059656},0,-152.19234661103837,{"$f":" AM160","v":-235.86999474250797},-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-837.04149401994027,-602.90732896069449,-476.57238119704562,-178.14648109166592,-549.45451075662459,-837.21695124632197,-819.08700633177068,-738.93229634114323,-785.40097275188236,-804.36590849301137,-927.13968589249089,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E167","v":"Dividend cap, restricted by Retained Earnings and ICR lockup"},{"$f":" F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-366,-1124,-1224,-1255,-1197.997897302208,0,0,-994.39954154473378,-819.52014698439052,-448.34671803945213,{"$f":" AK167","v":-787.08185891711923},-1111.2298883274548,-1260.4765002455683,-1308.7396576297165,-1159.5010717525124,-1029.297623755273,-769.73095308673078,-768.51507321286249,-421.27084578702346,-424.4252672140118,-402.31220194681015,-605.47717314301667,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-1317.6274690102468,-1714.0083034380523,-2080.3934502560896,-2422.0816812197636,-2998.0663833596946,-3504.0190165093663,-3970.6797558760568,-4409.6716568223492]
[null,null,null,null,"Dividends declared and paid (calculated)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX( AA169:AA170 )","v":-366},{"$f":" MAX( AB169:AB170 )","v":-1124},-1224,-1255,-1197.997897302208,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},null,{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$79","v":"Historic actual dividends"},{"$f":" I_Actuals!F$79","v":0},{"$f":" I_Actuals!G$79","v":"£'m nominal"},{"$f":" I_Actuals!H$79","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$79","v":"Heathrow SP accts 2019, 2018, dummy values prior"},{"$f":" I_Actuals!J$79","v":0},{"$f":" I_Actuals!K$79","v":"Already published"},{"$f":" I_Actuals!L$79","v":0},{"$f":" I_Actuals!M$79","v":0},{"$f":" I_Actuals!N$79","v":0},{"$f":" I_Actuals!O$79","v":0},{"$f":" I_Actuals!P$79","v":0},{"$f":" I_Actuals!Q$79","v":0},{"$f":" I_Actuals!R$79","v":0},{"$f":" I_Actuals!S$79","v":0},{"$f":" I_Actuals!T$79","v":0},{"$f":" I_Actuals!U$79","v":0},{"$f":" I_Actuals!V$79","v":0},{"$f":" I_Actuals!W$79","v":0},{"$f":" I_Actuals!X$79","v":0},{"$f":" I_Actuals!Y$79","v":2197},null,{"$f":" I_Actuals!AA$79","v":361},{"$f":" I_Actuals!AB$79","v":594},{"$f":" I_Actuals!AC$79","v":277},{"$f":" I_Actuals!AD$79","v":485},{"$f":" I_Actuals!AE$79","v":480},{"$f":" I_Actuals!AF$79","v":0},{"$f":" I_Actuals!AG$79","v":0},{"$f":" I_Actuals!AH$79","v":0},{"$f":" I_Actuals!AI$79","v":0},{"$f":" I_Actuals!AJ$79","v":0},{"$f":" I_Actuals!AK$79","v":0},{"$f":" I_Actuals!AL$79","v":0},{"$f":" I_Actuals!AM$79","v":0},{"$f":" I_Actuals!AN$79","v":0},{"$f":" I_Actuals!AO$79","v":0},{"$f":" I_Actuals!AP$79","v":0},{"$f":" I_Actuals!AQ$79","v":0},{"$f":" I_Actuals!AR$79","v":0},{"$f":" I_Actuals!AS$79","v":0},{"$f":" I_Actuals!AT$79","v":0},{"$f":" I_Actuals!AU$79","v":0},{"$f":" I_Actuals!AV$79","v":0},{"$f":" I_Actuals!AW$79","v":0},{"$f":" I_Actuals!AX$79","v":0},{"$f":" I_Actuals!AY$79","v":0},{"$f":" I_Actuals!AZ$79","v":0},{"$f":" I_Actuals!BA$79","v":0},{"$f":" I_Actuals!BB$79","v":0},{"$f":" I_Actuals!BC$79","v":0},{"$f":" I_Actuals!BD$79","v":0},{"$f":" I_Actuals!BE$79","v":0},{"$f":" I_Actuals!BF$79","v":0},{"$f":" I_Actuals!BG$79","v":0},{"$f":" I_Actuals!BH$79","v":0},{"$f":" I_Actuals!BI$79","v":0},{"$f":" I_Actuals!BJ$79","v":0}]
[null,null,null,null,"Dividends declared and paid",null,{"$f":" G174","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA175:BJ175 )","v":-20870.375027951188},null,{"$f":" IF( AA173 = 1, AA174 * SignSwitch, AA171 )","v":-361},-594,-277,-485,-480,0,0,{"$f":" IF( AH173 = 1, AH174 * SignSwitch, AH171 )","v":-575.17978281037722},-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" E160","v":"Cashflow to shareholders (dividends and share repurchase)"},{"$f":" F160","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-855,-1767,-1867,-1898,-2023,{"$f":" AF160","v":-130.89367235355076},-230.57955348274709,-575.17978281037722,-903.65110476768382,{"$f":" AJ160","v":-168.26162437059656},0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-837.04149401994027,-602.90732896069449,-476.57238119704562,-178.14648109166592,-549.45451075662459,-837.21695124632197,-819.08700633177068,-738.93229634114323,-785.40097275188236,-804.36590849301137,-927.13968589249089,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E175","v":"Dividends declared and paid"},{"$f":" F175","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-361,-594,-277,-485,-480,{"$f":" AF175","v":0},0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,"Share repurchase before netting with additions",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA180:BJ180 )","v":-1204.6620286871114},null,{"$f":" ( AA178 - AA179 ) * AA177","v":0},{"$f":" ( AB178 - AB179 ) * AB177","v":0},0,0,0,-130.89367235355076,-230.57955348274709,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E148","v":"Cash available to equity holders before minimum investor yield"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28274.796326014184,0,855,1767,1867,1898,{"$f":" AE148","v":2023},{"$f":" AF148","v":130.89367235355076},230.57955348274709,575.17978281037722,903.65110476768382,168.26162437059656,-13.24073062411685,{"$f":" AL148","v":152.19234661103837},235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,837.04149401994027,602.90732896069449,476.57238119704562,178.14648109166592,549.45451075662459,837.21695124632197,819.08700633177068,738.93229634114323,785.40097275188236,804.36590849301137,927.13968589249089,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[null,null,null,null,{"$f":" E156","v":"Minimum cashflows to shareholders"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AG156","v":0},0,0,{"$f":" AJ156","v":0},{"$f":" AK156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_LookForward!E$245","v":"Additional equity draw needed to achieve gearing target"},{"$f":" C_LookForward!F$245","v":0},{"$f":" C_LookForward!G$245","v":"£'m nominal"},{"$f":" C_LookForward!H$245","v":0},{"$f":" C_LookForward!I$245","v":0},{"$f":" C_LookForward!J$245","v":0},{"$f":" C_LookForward!K$245","v":0},{"$f":" C_LookForward!L$245","v":0},{"$f":" C_LookForward!M$245","v":0},{"$f":" C_LookForward!N$245","v":0},{"$f":" C_LookForward!O$245","v":0},{"$f":" C_LookForward!P$245","v":0},{"$f":" C_LookForward!Q$245","v":0},{"$f":" C_LookForward!R$245","v":0},{"$f":" C_LookForward!S$245","v":0},{"$f":" C_LookForward!T$245","v":0},{"$f":" C_LookForward!U$245","v":0},{"$f":" C_LookForward!V$245","v":0},{"$f":" C_LookForward!W$245","v":0},{"$f":" C_LookForward!X$245","v":0},{"$f":" C_LookForward!Y$245","v":0},{"$f":" C_LookForward!Z$245","v":0},{"$f":" C_LookForward!AA$245","v":0},{"$f":" C_LookForward!AB$245","v":0},{"$f":" C_LookForward!AC$245","v":0},{"$f":" C_LookForward!AD$245","v":0},{"$f":" C_LookForward!AE$245","v":0},{"$f":" C_LookForward!AF$245","v":0},{"$f":" C_LookForward!AG$245","v":0},{"$f":" C_LookForward!AH$245","v":0},{"$f":" C_LookForward!AI$245","v":0},{"$f":" C_LookForward!AJ$245","v":0},{"$f":" C_LookForward!AK$245","v":0},{"$f":" C_LookForward!AL$245","v":0},{"$f":" C_LookForward!AM$245","v":0},{"$f":" C_LookForward!AN$245","v":0},{"$f":" C_LookForward!AO$245","v":0},{"$f":" C_LookForward!AP$245","v":0},{"$f":" C_LookForward!AQ$245","v":0},{"$f":" C_LookForward!AR$245","v":0},{"$f":" C_LookForward!AS$245","v":0},{"$f":" C_LookForward!AT$245","v":0},{"$f":" C_LookForward!AU$245","v":0},{"$f":" C_LookForward!AV$245","v":0},{"$f":" C_LookForward!AW$245","v":0},{"$f":" C_LookForward!AX$245","v":0},{"$f":" C_LookForward!AY$245","v":0},{"$f":" C_LookForward!AZ$245","v":0},{"$f":" C_LookForward!BA$245","v":0},{"$f":" C_LookForward!BB$245","v":0},{"$f":" C_LookForward!BC$245","v":0},{"$f":" C_LookForward!BD$245","v":0},{"$f":" C_LookForward!BE$245","v":0},{"$f":" C_LookForward!BF$245","v":0},{"$f":" C_LookForward!BG$245","v":0},{"$f":" C_LookForward!BH$245","v":0},{"$f":" C_LookForward!BI$245","v":0},{"$f":" C_LookForward!BJ$245","v":0}]
[null,null,null,null,"Share capital additions before netting with repurchases",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA185:BJ185 )","v":13.24073062411685},null,{"$f":" MAX( 0 - AA182 + AA183, 0 ) + AA184","v":0},{"$f":" MAX( 0 - AB182 + AB183, 0 ) + AB184","v":0},0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E180","v":"Share repurchase before netting with additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1204.6620286871114,null,{"$f":" AA180","v":0},{"$f":" AB180","v":0},0,0,0,-130.89367235355076,-230.57955348274709,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E185","v":"Share capital additions before netting with repurchases"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,null,{"$f":" AA185","v":0},{"$f":" AB185","v":0},0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net share capital additions and repurchases",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA189:BJ189 )","v":-1191.4212980629948},null,{"$f":" SUM( AA187:AA188 )","v":0},{"$f":" SUM( AB187:AB188 )","v":0},0,0,0,{"$f":" SUM( AF187:AF188 )","v":-130.89367235355076},-230.57955348274709,0,-84.130957783293297,0,13.24073062411685,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share repurchases before share capital restriction",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA190:BJ190 )","v":-1204.6620286871114},null,{"$f":" MIN( AA189, 0 )","v":0},{"$f":" MIN( AB189, 0 )","v":0},0,0,0,-130.89367235355076,-230.57955348274709,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA191:BJ191 )","v":13.24073062411685},null,{"$f":" MAX( AA189, 0 )","v":0},{"$f":" MAX( AB189, 0 )","v":0},0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share repurchases before share capital restriction after ICR lockup",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$166 = 1, 0, AA190 )","v":0},{"$f":" IF( AB$166 = 1, 0, AB190 )","v":0},0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Trapped cash",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA193 - AA190","v":0},{"$f":" AB193 - AB190","v":0},0,0,0,{"$f":" AF193 - AF190","v":130.89367235355076},{"$f":" AG193 - AG190","v":230.57955348274709},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share repurchases before share capital restriction after ICR lockup",{"$f":" F190","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1204.6620286871114,null,{"$f":" AA193","v":0},{"$f":" AB193","v":0},0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E205","v":"Share capital balance BEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA205","v":0},{"$f":" AB205","v":510},510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Share repurchases",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA199:BJ199 )","v":-843.18880285081377},null,{"$f":" MAX( AA196, AA197 * SignSwitch ) * AA198","v":0},0,0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Trapped cash",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA199 - AA196 ) + AA194","v":0},{"$f":" ( AB199 - AB196 ) + AB194","v":0},0,0,0,{"$f":" ( AF199 - AF196 ) + AF194","v":130.89367235355076},{"$f":" ( AG199 - AG196 ) + AG194","v":230.57955348274709},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$23","v":"Share capital plus share premium (actual)"},{"$f":" I_Actuals!F$23","v":0},{"$f":" I_Actuals!G$23","v":"£'m nominal"},{"$f":" I_Actuals!H$23","v":"Nominal share capital plus share premium"},{"$f":" I_Actuals!I$23","v":"2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$23","v":0},{"$f":" I_Actuals!K$23","v":"Already published"},{"$f":" I_Actuals!L$23","v":0},{"$f":" I_Actuals!M$23","v":0},{"$f":" I_Actuals!N$23","v":0},{"$f":" I_Actuals!O$23","v":0},{"$f":" I_Actuals!P$23","v":0},{"$f":" I_Actuals!Q$23","v":0},{"$f":" I_Actuals!R$23","v":0},{"$f":" I_Actuals!S$23","v":0},{"$f":" I_Actuals!T$23","v":0},{"$f":" I_Actuals!U$23","v":0},{"$f":" I_Actuals!V$23","v":0},{"$f":" I_Actuals!W$23","v":0},{"$f":" I_Actuals!X$23","v":0},{"$f":" I_Actuals!Y$23","v":0},{"$f":" I_Actuals!Z$23","v":0},{"$f":" I_Actuals!AA$23","v":510},{"$f":" I_Actuals!AB$23","v":510},{"$f":" I_Actuals!AC$23","v":510},{"$f":" I_Actuals!AD$23","v":510},{"$f":" I_Actuals!AE$23","v":3227.852916035733},{"$f":" I_Actuals!AF$23","v":0},{"$f":" I_Actuals!AG$23","v":0},{"$f":" I_Actuals!AH$23","v":0},{"$f":" I_Actuals!AI$23","v":0},{"$f":" I_Actuals!AJ$23","v":0},{"$f":" I_Actuals!AK$23","v":0},{"$f":" I_Actuals!AL$23","v":0},{"$f":" I_Actuals!AM$23","v":0},{"$f":" I_Actuals!AN$23","v":0},{"$f":" I_Actuals!AO$23","v":0},{"$f":" I_Actuals!AP$23","v":0},{"$f":" I_Actuals!AQ$23","v":0},{"$f":" I_Actuals!AR$23","v":0},{"$f":" I_Actuals!AS$23","v":0},{"$f":" I_Actuals!AT$23","v":0},{"$f":" I_Actuals!AU$23","v":0},{"$f":" I_Actuals!AV$23","v":0},{"$f":" I_Actuals!AW$23","v":0},{"$f":" I_Actuals!AX$23","v":0},{"$f":" I_Actuals!AY$23","v":0},{"$f":" I_Actuals!AZ$23","v":0},{"$f":" I_Actuals!BA$23","v":0},{"$f":" I_Actuals!BB$23","v":0},{"$f":" I_Actuals!BC$23","v":0},{"$f":" I_Actuals!BD$23","v":0},{"$f":" I_Actuals!BE$23","v":0},{"$f":" I_Actuals!BF$23","v":0},{"$f":" I_Actuals!BG$23","v":0},{"$f":" I_Actuals!BH$23","v":0},{"$f":" I_Actuals!BI$23","v":0},{"$f":" I_Actuals!BJ$23","v":0}]
[]
[null,null,null,null,"Share capital balance BEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z208","v":0},{"$f":" AA208","v":510},510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,{"$f":" E199","v":"Share repurchases"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-843.18880285081377,0,0,0,0,0,0,{"$f":" AF199","v":0},0,0,-84.130957783293297,0,{"$f":" AK199","v":0},0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E191","v":"Share capital additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK191","v":13.24073062411685},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital balance",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA202 = 1, AA203, SUM( AA205:AA207 ) )","v":510},{"$f":" IF( AB202 = 1, AB203, SUM( AB205:AB207 ) )","v":510},510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" E143","v":"Retained cash balance"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,815,815,815,815,815,{"$f":" AF143","v":1546.8995617789487},{"$f":" AG143","v":1877.8955489777172},1624.3327968091703,1829.7961812579088,2005.9899730525051,{"$f":" AK143","v":2039.0633562348812},2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.739169739596,3749.1427563758612,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196566,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327693,4107.8071286694412]
[null,null,null,null,{"$f":" E200","v":"Trapped cash"},{"$f":" F200","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AF200","v":130.89367235355076},230.57955348274709,{"$f":" AH200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_LookForward!E224","v":"Minimum Cash Required (Look Forward) "},{"$f":" C_LookForward!F224","v":0},{"$f":" C_LookForward!G224","v":"£'m nominal"},{"$f":" C_LookForward!H224","v":0},{"$f":" C_LookForward!I224","v":0},{"$f":" C_LookForward!J224","v":0},{"$f":" C_LookForward!K224","v":0},{"$f":" C_LookForward!L224","v":0},{"$f":" C_LookForward!M224","v":0},{"$f":" C_LookForward!N224","v":0},{"$f":" C_LookForward!O224","v":0},{"$f":" C_LookForward!P224","v":0},{"$f":" C_LookForward!Q224","v":0},{"$f":" C_LookForward!R224","v":0},{"$f":" C_LookForward!S224","v":0},{"$f":" C_LookForward!T224","v":0},{"$f":" C_LookForward!U224","v":0},{"$f":" C_LookForward!V224","v":0},{"$f":" C_LookForward!W224","v":0},{"$f":" C_LookForward!X224","v":0},{"$f":" C_LookForward!Y224","v":0},{"$f":" C_LookForward!Z224","v":0},{"$f":" C_LookForward!AA224","v":0},{"$f":" C_LookForward!AB224","v":0},{"$f":" C_LookForward!AC224","v":0},{"$f":" C_LookForward!AD224","v":0},{"$f":" C_LookForward!AE224","v":0},{"$f":" C_LookForward!AF224","v":1416.005889425398},{"$f":" C_LookForward!AG224","v":1647.3159954949701},{"$f":" C_LookForward!AH224","v":1624.3327968091703},{"$f":" C_LookForward!AI224","v":1829.796181257909},{"$f":" C_LookForward!AJ224","v":2005.9899730525053},{"$f":" C_LookForward!AK224","v":2039.0633562348812},{"$f":" C_LookForward!AL224","v":2214.2354775410545},{"$f":" C_LookForward!AM224","v":2167.8536165357946},{"$f":" C_LookForward!AN224","v":2133.226417005395},{"$f":" C_LookForward!AO224","v":2041.1501457661116},{"$f":" C_LookForward!AP224","v":2023.8846560070203},{"$f":" C_LookForward!AQ224","v":1944.2684713799574},{"$f":" C_LookForward!AR224","v":2288.7491840050043},{"$f":" C_LookForward!AS224","v":2695.0047031401828},{"$f":" C_LookForward!AT224","v":2770.2704191018347},{"$f":" C_LookForward!AU224","v":2336.713956431734},{"$f":" C_LookForward!AV224","v":2380.8956261418689},{"$f":" C_LookForward!AW224","v":2699.7391697395965},{"$f":" C_LookForward!AX224","v":3749.1427563758607},{"$f":" C_LookForward!AY224","v":4272.4239073932513},{"$f":" C_LookForward!AZ224","v":3115.0474961055902},{"$f":" C_LookForward!BA224","v":2621.3063049218426},{"$f":" C_LookForward!BB224","v":3047.5742903505916},{"$f":" C_LookForward!BC224","v":3409.3102298969161},{"$f":" C_LookForward!BD224","v":3708.3381659196561},{"$f":" C_LookForward!BE224","v":3516.6060464199763},{"$f":" C_LookForward!BF224","v":3682.9184145150384},{"$f":" C_LookForward!BG224","v":3816.4137463387005},{"$f":" C_LookForward!BH224","v":3779.027744084437},{"$f":" C_LookForward!BI224","v":3841.4725437327688},{"$f":" C_LookForward!BJ224","v":4107.8071286694412}]
[null,null,null,null,{"$f":" C_LookForward!E$245","v":"Additional equity draw needed to achieve gearing target"},{"$f":" C_LookForward!F$245","v":0},{"$f":" C_LookForward!G$245","v":"£'m nominal"},{"$f":" C_LookForward!H$245","v":0},{"$f":" C_LookForward!I$245","v":0},{"$f":" C_LookForward!J$245","v":0},{"$f":" C_LookForward!K$245","v":0},{"$f":" C_LookForward!L$245","v":0},{"$f":" C_LookForward!M$245","v":0},{"$f":" C_LookForward!N$245","v":0},{"$f":" C_LookForward!O$245","v":0},{"$f":" C_LookForward!P$245","v":0},{"$f":" C_LookForward!Q$245","v":0},{"$f":" C_LookForward!R$245","v":0},{"$f":" C_LookForward!S$245","v":0},{"$f":" C_LookForward!T$245","v":0},{"$f":" C_LookForward!U$245","v":0},{"$f":" C_LookForward!V$245","v":0},{"$f":" C_LookForward!W$245","v":0},{"$f":" C_LookForward!X$245","v":0},{"$f":" C_LookForward!Y$245","v":0},{"$f":" C_LookForward!Z$245","v":0},{"$f":" C_LookForward!AA$245","v":0},{"$f":" C_LookForward!AB$245","v":0},{"$f":" C_LookForward!AC$245","v":0},{"$f":" C_LookForward!AD$245","v":0},{"$f":" C_LookForward!AE$245","v":0},{"$f":" C_LookForward!AF$245","v":0},{"$f":" C_LookForward!AG$245","v":0},{"$f":" C_LookForward!AH$245","v":0},{"$f":" C_LookForward!AI$245","v":0},{"$f":" C_LookForward!AJ$245","v":0},{"$f":" C_LookForward!AK$245","v":0},{"$f":" C_LookForward!AL$245","v":0},{"$f":" C_LookForward!AM$245","v":0},{"$f":" C_LookForward!AN$245","v":0},{"$f":" C_LookForward!AO$245","v":0},{"$f":" C_LookForward!AP$245","v":0},{"$f":" C_LookForward!AQ$245","v":0},{"$f":" C_LookForward!AR$245","v":0},{"$f":" C_LookForward!AS$245","v":0},{"$f":" C_LookForward!AT$245","v":0},{"$f":" C_LookForward!AU$245","v":0},{"$f":" C_LookForward!AV$245","v":0},{"$f":" C_LookForward!AW$245","v":0},{"$f":" C_LookForward!AX$245","v":0},{"$f":" C_LookForward!AY$245","v":0},{"$f":" C_LookForward!AZ$245","v":0},{"$f":" C_LookForward!BA$245","v":0},{"$f":" C_LookForward!BB$245","v":0},{"$f":" C_LookForward!BC$245","v":0},{"$f":" C_LookForward!BD$245","v":0},{"$f":" C_LookForward!BE$245","v":0},{"$f":" C_LookForward!BF$245","v":0},{"$f":" C_LookForward!BG$245","v":0},{"$f":" C_LookForward!BH$245","v":0},{"$f":" C_LookForward!BI$245","v":0},{"$f":" C_LookForward!BJ$245","v":0}]
[null,null,null,null,"Financing - cash balance equals look-forward requirement check",{"$f":" SUM( AA215:BJ215 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA211 - SUM( AA212:AA214 ) ) * AA210 < CheckTOL, 0, 1 )","v":0},0,0,0,0,{"$f":" IF( ABS( AF211 - SUM( AF212:AF214 ) ) * AF210 < CheckTOL, 0, 1 )","v":0},0,{"$f":" IF( ABS( AH211 - SUM( AH212:AH214 ) ) * AH210 < CheckTOL, 0, 1 )","v":0},{"$f":" IF( ABS( AI211 - SUM( AI212:AI214 ) ) * AI210 < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E175","v":"Dividends declared and paid"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,{"$f":" AK175","v":0},-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E191","v":"Share capital additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK191","v":13.24073062411685},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E199","v":"Share repurchases"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-843.18880285081377,0,0,0,0,0,0,0,0,0,-84.130957783293297,0,{"$f":" AK199","v":0},0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflows (to)/from equity holders",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Y217:Y218 )","v":-20857.134297327069},null,{"$f":" SUM( AA217:AA219 )","v":-361},{"$f":" SUM( AB217:AB219 )","v":-594},-277,-485,-480,0,0,-575.17978281037722,{"$f":" SUM( AI217:AI219 )","v":-903.65110476768382},-168.26162437059656,13.24073062411685,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-837.04149401994027,-602.90732896069449,-476.57238119704562,-178.14648109166592,-549.45451075662459,-837.21695124632197,-819.08700633177068,-738.93229634114323,-785.40097275188236,-804.36590849301137,-927.13968589249089,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[]
["Equity returns"]
[]
[null,null,null,null,{"$f":" E199","v":"Share repurchases"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-843.18880285081377,0,0,0,0,0,0,0,0,0,-84.130957783293297,0,{"$f":" AK199","v":0},0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E224&\" POS\"","v":"Share repurchases POS"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA225:BJ225 )","v":843.18880285081377},null,{"$f":" AA224 * SignSwitch","v":0},0,0,0,0,0,0,0,84.130957783293297,0,0,0,0,0,0,0,0,68.526420807077784,181.63648317367102,52.147113983033819,0,0,76.214985801494095,127.69916060222818,56.783451657430987,85.001574369915033,66.765131248832404,44.283523423837096,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E205","v":"Share capital balance BEG"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,{"$f":" AK205","v":3143.7219582524394},3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,{"$f":" E191","v":"Share capital additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,{"$f":" AF191","v":0},0,0,0,0,{"$f":" AK191","v":13.24073062411685},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Time!E$42","v":"Opening balances flag"},{"$f":" C_Time!F$42","v":0},{"$f":" C_Time!G$42","v":"flag"},{"$f":" C_Time!H$42","v":0},{"$f":" C_Time!I$42","v":0},{"$f":" C_Time!J$42","v":0},{"$f":" C_Time!K$42","v":0},{"$f":" C_Time!L$42","v":0},{"$f":" C_Time!M$42","v":0},{"$f":" C_Time!N$42","v":0},{"$f":" C_Time!O$42","v":0},{"$f":" C_Time!P$42","v":0},{"$f":" C_Time!Q$42","v":0},{"$f":" C_Time!R$42","v":0},{"$f":" C_Time!S$42","v":0},{"$f":" C_Time!T$42","v":0},{"$f":" C_Time!U$42","v":0},{"$f":" C_Time!V$42","v":0},{"$f":" C_Time!W$42","v":0},{"$f":" C_Time!X$42","v":0},{"$f":" C_Time!Y$42","v":1},{"$f":" C_Time!Z$42","v":0},{"$f":" C_Time!AA$42","v":0},{"$f":" C_Time!AB$42","v":0},{"$f":" C_Time!AC$42","v":0},{"$f":" C_Time!AD$42","v":0},{"$f":" C_Time!AE$42","v":1},{"$f":" C_Time!AF$42","v":0},{"$f":" C_Time!AG$42","v":0},{"$f":" C_Time!AH$42","v":0},{"$f":" C_Time!AI$42","v":0},{"$f":" C_Time!AJ$42","v":0},{"$f":" C_Time!AK$42","v":0},{"$f":" C_Time!AL$42","v":0},{"$f":" C_Time!AM$42","v":0},{"$f":" C_Time!AN$42","v":0},{"$f":" C_Time!AO$42","v":0},{"$f":" C_Time!AP$42","v":0},{"$f":" C_Time!AQ$42","v":0},{"$f":" C_Time!AR$42","v":0},{"$f":" C_Time!AS$42","v":0},{"$f":" C_Time!AT$42","v":0},{"$f":" C_Time!AU$42","v":0},{"$f":" C_Time!AV$42","v":0},{"$f":" C_Time!AW$42","v":0},{"$f":" C_Time!AX$42","v":0},{"$f":" C_Time!AY$42","v":0},{"$f":" C_Time!AZ$42","v":0},{"$f":" C_Time!BA$42","v":0},{"$f":" C_Time!BB$42","v":0},{"$f":" C_Time!BC$42","v":0},{"$f":" C_Time!BD$42","v":0},{"$f":" C_Time!BE$42","v":0},{"$f":" C_Time!BF$42","v":0},{"$f":" C_Time!BG$42","v":0},{"$f":" C_Time!BH$42","v":0},{"$f":" C_Time!BI$42","v":0},{"$f":" C_Time!BJ$42","v":0}]
[null,null,null,null,"Equity invested in period",null,{"$f":" I_Global!F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA230:BJ230 )","v":-523.24073062411685},null,{"$f":" IF( AA229 = 1, AA227, AA228 ) * SignSwitch","v":0},0,0,0,-510,0,0,0,0,0,-13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" E175","v":"Dividends declared and paid"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,{"$f":" AK175","v":0},-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,"Dividends received",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA234:BJ234 )","v":18673.375027951184},null,{"$f":" AA232 * AA233 * SignSwitch","v":0},{"$f":" AB232 * AB233 * SignSwitch","v":0},0,0,0,0,0,575.17978281037722,819.52014698439052,168.26162437059656,0,152.19234661103837,235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,768.51507321286249,421.27084578702346,424.4252672140118,178.14648109166592,549.45451075662459,761.00196544482787,691.38784572954251,682.14884468371224,700.39939838196733,737.60077724417897,882.85616246865379,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[]
[null,null,null,null,{"$f":" C_RAB!E$202","v":"Total Basic RAB closing balance post inflation adjustment"},{"$f":" C_RAB!F$202","v":0},{"$f":" C_RAB!G$202","v":"£'m nominal"},{"$f":" C_RAB!H$202","v":0},{"$f":" C_RAB!I$202","v":0},{"$f":" C_RAB!J$202","v":0},{"$f":" C_RAB!K$202","v":0},{"$f":" C_RAB!L$202","v":0},{"$f":" C_RAB!M$202","v":0},{"$f":" C_RAB!N$202","v":0},{"$f":" C_RAB!O$202","v":0},{"$f":" C_RAB!P$202","v":0},{"$f":" C_RAB!Q$202","v":0},{"$f":" C_RAB!R$202","v":0},{"$f":" C_RAB!S$202","v":0},{"$f":" C_RAB!T$202","v":0},{"$f":" C_RAB!U$202","v":0},{"$f":" C_RAB!V$202","v":0},{"$f":" C_RAB!W$202","v":0},{"$f":" C_RAB!X$202","v":0},{"$f":" C_RAB!Y$202","v":976328.01334735099},{"$f":" C_RAB!Z$202","v":0},{"$f":" C_RAB!AA$202","v":0},{"$f":" C_RAB!AB$202","v":0},{"$f":" C_RAB!AC$202","v":0},{"$f":" C_RAB!AD$202","v":0},{"$f":" C_RAB!AE$202","v":16139.264580178664},{"$f":" C_RAB!AF$202","v":15946.763162691117},{"$f":" C_RAB!AG$202","v":17477.043329548851},{"$f":" C_RAB!AH$202","v":19371.248807524553},{"$f":" C_RAB!AI$202","v":20203.698484199598},{"$f":" C_RAB!AJ$202","v":19974.534156813716},{"$f":" C_RAB!AK$202","v":19907.179032997803},{"$f":" C_RAB!AL$202","v":20255.782347612967},{"$f":" C_RAB!AM$202","v":21269.718767531565},{"$f":" C_RAB!AN$202","v":22549.414937925336},{"$f":" C_RAB!AO$202","v":23908.28655899363},{"$f":" C_RAB!AP$202","v":24980.054003981673},{"$f":" C_RAB!AQ$202","v":26163.686129680071},{"$f":" C_RAB!AR$202","v":26917.237766077309},{"$f":" C_RAB!AS$202","v":27975.88695168529},{"$f":" C_RAB!AT$202","v":29569.957100288473},{"$f":" C_RAB!AU$202","v":31551.95054994907},{"$f":" C_RAB!AV$202","v":32569.389858220526},{"$f":" C_RAB!AW$202","v":33544.664562843791},{"$f":" C_RAB!AX$202","v":34535.856060272505},{"$f":" C_RAB!AY$202","v":35434.578205285179},{"$f":" C_RAB!AZ$202","v":36407.919430607973},{"$f":" C_RAB!BA$202","v":37380.265312824959},{"$f":" C_RAB!BB$202","v":38346.330267578473},{"$f":" C_RAB!BC$202","v":39336.519076752433},{"$f":" C_RAB!BD$202","v":40416.03800459882},{"$f":" C_RAB!BE$202","v":41574.681912786466},{"$f":" C_RAB!BF$202","v":42477.153092759763},{"$f":" C_RAB!BG$202","v":43389.721639122741},{"$f":" C_RAB!BH$202","v":44402.139329348262},{"$f":" C_RAB!BI$202","v":45486.951300384993},{"$f":" C_RAB!BJ$202","v":46864.098626284518}]
[null,null,null,null,{"$f":" I_InputSets!E$73","v":"Equity RAB entry multiple"},{"$f":" I_InputSets!F$73","v":0.352072997649995},{"$f":" I_InputSets!G$73","v":"ratio"},{"$f":" I_InputSets!H$73","v":0},{"$f":" I_InputSets!I$73","v":"CAA"},{"$f":" I_InputSets!J$73","v":0},{"$f":" I_InputSets!K$73","v":"Being published with this model"}]
[null,null,null,null,{"$f":"C_Time!E$72","v":"H7 Period Start flag"},{"$f":"C_Time!F$72","v":0},{"$f":"C_Time!G$72","v":"flag"},{"$f":"C_Time!H$72","v":0},{"$f":"C_Time!I$72","v":0},{"$f":"C_Time!J$72","v":0},{"$f":"C_Time!K$72","v":0},{"$f":"C_Time!L$72","v":0},{"$f":"C_Time!M$72","v":0},{"$f":"C_Time!N$72","v":0},{"$f":"C_Time!O$72","v":0},{"$f":"C_Time!P$72","v":0},{"$f":"C_Time!Q$72","v":0},{"$f":"C_Time!R$72","v":0},{"$f":"C_Time!S$72","v":0},{"$f":"C_Time!T$72","v":0},{"$f":"C_Time!U$72","v":0},{"$f":"C_Time!V$72","v":0},{"$f":"C_Time!W$72","v":0},{"$f":"C_Time!X$72","v":0},{"$f":"C_Time!Y$72","v":0},null,{"$f":" C_Time!AA$72","v":0},{"$f":" C_Time!AB$72","v":0},{"$f":" C_Time!AC$72","v":0},{"$f":" C_Time!AD$72","v":0},{"$f":" C_Time!AE$72","v":0},{"$f":" C_Time!AF$72","v":0},{"$f":" C_Time!AG$72","v":0},{"$f":" C_Time!AH$72","v":1},{"$f":" C_Time!AI$72","v":0},{"$f":" C_Time!AJ$72","v":0},{"$f":" C_Time!AK$72","v":0},{"$f":" C_Time!AL$72","v":0},{"$f":" C_Time!AM$72","v":0},{"$f":" C_Time!AN$72","v":0},{"$f":" C_Time!AO$72","v":0},{"$f":" C_Time!AP$72","v":0},{"$f":" C_Time!AQ$72","v":0},{"$f":" C_Time!AR$72","v":0},{"$f":" C_Time!AS$72","v":0},{"$f":" C_Time!AT$72","v":0},{"$f":" C_Time!AU$72","v":0},{"$f":" C_Time!AV$72","v":0},{"$f":" C_Time!AW$72","v":0},{"$f":" C_Time!AX$72","v":0},{"$f":" C_Time!AY$72","v":0},{"$f":" C_Time!AZ$72","v":0},{"$f":" C_Time!BA$72","v":0},{"$f":" C_Time!BB$72","v":0},{"$f":" C_Time!BC$72","v":0},{"$f":" C_Time!BD$72","v":0},{"$f":" C_Time!BE$72","v":0},{"$f":" C_Time!BF$72","v":0},{"$f":" C_Time!BG$72","v":0},{"$f":" C_Time!BH$72","v":0},{"$f":" C_Time!BI$72","v":0},{"$f":" C_Time!BJ$72","v":0}]
[null,null,null,null,"Equity entry value",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA239:BJ239 )","v":-6153.1950350931138},null,{"$f":" AA238 * Z236 * $F237 * SignSwitch","v":0},0,0,0,0,0,0,{"$f":" AH238 * AG236 * $F237 * SignSwitch","v":-6153.1950350931138},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_InputSets!E$74","v":"Equity RAB exit multiple"},{"$f":" I_InputSets!F$74","v":0.39998973896732792},{"$f":" I_InputSets!G$74","v":"ratio"},{"$f":" I_InputSets!H$74","v":0},{"$f":" I_InputSets!I$74","v":"CAA"},{"$f":" I_InputSets!J$74","v":0},{"$f":" I_InputSets!K$74","v":"Being published with this model"}]
[null,null,null,null,{"$f":"C_Time!E75","v":"H7 Period End"},{"$f":"C_Time!F75","v":"2026-12-31"},{"$f":" C_Time!G$31","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA9 = $F$242, 1, 0 )","v":0},{"$f":" IF( AB9 = $F$242, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity exit value",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA243:BJ243)","v":8102.1050938007193},null,{"$f":" AA242 * AA236 * $F241","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" AL242 * AL236 * $F241","v":8102.1050938007193},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E239","v":"Equity entry value"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6153.1950350931138,null,{"$f":" OFFSET(AA239,0,1)","v":0},0,0,0,0,0,{"$f":" OFFSET(AG239,0,1)","v":-6153.1950350931138},0,{"$f":" OFFSET(AI239,0,1)","v":0},{"$f":" OFFSET(AJ239,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E230","v":"Equity invested in period"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-523.24073062411685,null,0,{"$f":" AB230","v":0},0,0,-510,0,0,0,0,0,-13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E225","v":"Share repurchases POS"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,843.18880285081377,null,{"$f":" AA225","v":0},{"$f":" AB225","v":0},0,0,0,0,0,0,84.130957783293297,0,0,0,0,0,0,0,0,68.526420807077784,181.63648317367102,52.147113983033819,0,0,76.214985801494095,127.69916060222818,56.783451657430987,85.001574369915033,66.765131248832404,44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E234","v":"Dividends received"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18673.375027951184,null,0,{"$f":" AB234","v":0},0,0,0,0,0,{"$f":" AH234","v":575.17978281037722},{"$f":" AI234","v":819.52014698439052},{"$f":" AJ234","v":168.26162437059656},{"$f":" AK234","v":0},{"$f":" AL234","v":152.19234661103837},235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,768.51507321286249,421.27084578702346,424.4252672140118,178.14648109166592,549.45451075662459,761.00196544482787,691.38784572954251,682.14884468371224,700.39939838196733,737.60077724417897,882.85616246865379,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[null,null,null,null,{"$f":" E243","v":"Equity exit value"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8102.1050938007193,null,0,{"$f":" AB243","v":0},0,0,0,0,0,0,0,0,0,8102.1050938007193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total pre-tax cashflows to/(from) equity",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA250:BJ250)","v":20942.23315888549},null,{"$f":" SUM( AA245:AA249 )","v":0},{"$f":" SUM( AB245:AB249 )","v":0},0,0,-510,0,-6153.1950350931138,{"$f":" SUM( AH245:AH249 )","v":575.17978281037722},903.65110476768382,168.26162437059656,-13.24073062411685,8254.2974404117576,235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,837.04149401994027,602.90732896069449,476.57238119704562,178.14648109166592,549.45451075662459,837.21695124632197,819.08700633177068,738.93229634114323,785.40097275188236,804.36590849301137,927.13968589249089,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[]
[null,null,null,null,{"$f":" I_InputSets!E$75","v":"Equity IRR guess"},{"$f":" I_InputSets!F$75","v":0.1},{"$f":" I_InputSets!G$75","v":"%"},null,{"$f":" I_InputSets!I$75","v":"CAA"},null,{"$f":" I_InputSets!K$75","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG250","v":-6153.1950350931138},{"$f":"AH250","v":575.17978281037722},{"$f":"AI250","v":903.65110476768382},{"$f":"AJ250","v":168.26162437059656},{"$f":"AK250","v":-13.24073062411685},{"$f":"AL248","v":152.19234661103837},{"$f":"AL249","v":8102.1050938007193}]
[null,null,null,null,"Equity IRR (pre dividends and capital gains taxes)",{"$f":"XIRR(AG252:AM252,AG253:AM253)","v":0.11811686158180237},{"$f":" I_Global!F108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG9","v":"2021-12-31"},{"$f":"AVERAGE(AH8:AH9)","v":"2022-07-02"},{"$f":"AVERAGE(AI8:AI9)","v":"2023-07-02"},{"$f":"AVERAGE(AJ8:AJ9)","v":"2024-07-01T12:00:00"},{"$f":"AVERAGE(AK8:AK9)","v":"2025-07-02"},{"$f":"AVERAGE(AL8:AL9)","v":"2026-07-02"},{"$f":"AL9","v":"2026-12-31"}]
[]
["Summary of cash sources and uses"]
[]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},{"$f":" I_Series!Z$313","v":0},{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},{"$f":" I_Series!Z$316","v":0},{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" E64","v":"Total interest on new debt paid"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.367528490740593,-73.635017537237616,-84.285914045721057,-134.86963722474312,-178.32298704267856,{"$f":" AK64","v":-229.04635387021159},-287.41401376764588,-231.05536801310228,-249.41418502624563,-268.73380733005672,-289.35249203030702,-309.10066192381191,-328.10518536874054,-350.55432864985119,-374.8945058423127,-398.18852638106176,-418.09244122672447,-437.58615429792985,-465.52685603468626,-494.63718530604211,-502.5871411272816,-499.23502695560461,-506.30766050756944,-510.44800578868325,-508.8267955082751,-496.25304841351971,-477.40045640671656,-477.15902281597323,-487.09167851233474,-497.37768881188862,-512.4051217557037]
[null,null,null,null,"Total interest on debt",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA260:BJ260 )","v":-16978.277200765431},null,{"$f":" SUM( AA257:AA259 )","v":-609},{"$f":" SUM( AB257:AB259 )","v":-595},-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779139,-469.14742484358561,-496.92409247283234,-532.4461434288354,-350.70722877487947,-359.78678719243027,-369.81964248591891,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.9878815476626,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[]
[null,null,null,null,{"$f":" I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},{"$f":" I_Series!F$312","v":0},{"$f":" I_Series!G$312","v":"£'m nominal"},{"$f":" I_Series!H$312","v":"Nominal negative"},{"$f":" I_Series!I$312","v":"CAA"},{"$f":" I_Series!J$312","v":0},{"$f":" I_Series!K$312","v":"Being published with this model"},{"$f":" I_Series!L$312","v":0},{"$f":" I_Series!M$312","v":0},{"$f":" I_Series!N$312","v":0},{"$f":" I_Series!O$312","v":0},{"$f":" I_Series!P$312","v":0},{"$f":" I_Series!Q$312","v":0},{"$f":" I_Series!R$312","v":0},{"$f":" I_Series!S$312","v":0},{"$f":" I_Series!T$312","v":0},{"$f":" I_Series!U$312","v":0},{"$f":" I_Series!V$312","v":0},{"$f":" I_Series!W$312","v":0},{"$f":" I_Series!X$312","v":0},{"$f":" I_Series!Y$312","v":0},{"$f":" I_Series!Z$312","v":0},{"$f":" I_Series!AA$312","v":0},{"$f":" I_Series!AB$312","v":0},{"$f":" I_Series!AC$312","v":0},{"$f":" I_Series!AD$312","v":0},{"$f":" I_Series!AE$312","v":0},{"$f":" I_Series!AF$312","v":-367.44955618375189},{"$f":" I_Series!AG$312","v":-367.44955618375189},{"$f":" I_Series!AH$312","v":-367.44955618375189},{"$f":" I_Series!AI$312","v":-367.44955618375189},{"$f":" I_Series!AJ$312","v":-367.44955618375189},{"$f":" I_Series!AK$312","v":-367.44955618375189},{"$f":" I_Series!AL$312","v":-367.44955618375189},{"$f":" I_Series!AM$312","v":-367.44955618375189},{"$f":" I_Series!AN$312","v":-367.44955618375189},{"$f":" I_Series!AO$312","v":-367.44955618375189},{"$f":" I_Series!AP$312","v":-367.44955618375189},{"$f":" I_Series!AQ$312","v":-367.44955618375189},{"$f":" I_Series!AR$312","v":-367.44955618375189},{"$f":" I_Series!AS$312","v":-367.44955618375189},{"$f":" I_Series!AT$312","v":-367.44955618375189},{"$f":" I_Series!AU$312","v":-367.44955618375189},{"$f":" I_Series!AV$312","v":-367.44955618375189},{"$f":" I_Series!AW$312","v":-367.44955618375189},{"$f":" I_Series!AX$312","v":-367.44955618375189},{"$f":" I_Series!AY$312","v":-367.44955618375189},{"$f":" I_Series!AZ$312","v":0},{"$f":" I_Series!BA$312","v":0},{"$f":" I_Series!BB$312","v":0},{"$f":" I_Series!BC$312","v":0},{"$f":" I_Series!BD$312","v":0},{"$f":" I_Series!BE$312","v":0},{"$f":" I_Series!BF$312","v":0},{"$f":" I_Series!BG$312","v":0},{"$f":" I_Series!BH$312","v":0},{"$f":" I_Series!BI$312","v":0},{"$f":" I_Series!BJ$312","v":0}]
[null,null,null,null,{"$f":" I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},{"$f":" I_Series!F$315","v":0},{"$f":" I_Series!G$315","v":"£'m nominal"},{"$f":" I_Series!H$315","v":"Nominal negative"},{"$f":" I_Series!I$315","v":"CAA"},{"$f":" I_Series!J$315","v":0},{"$f":" I_Series!K$315","v":"Being published with this model"},{"$f":" I_Series!L$315","v":0},{"$f":" I_Series!M$315","v":0},{"$f":" I_Series!N$315","v":0},{"$f":" I_Series!O$315","v":0},{"$f":" I_Series!P$315","v":0},{"$f":" I_Series!Q$315","v":0},{"$f":" I_Series!R$315","v":0},{"$f":" I_Series!S$315","v":0},{"$f":" I_Series!T$315","v":0},{"$f":" I_Series!U$315","v":0},{"$f":" I_Series!V$315","v":0},{"$f":" I_Series!W$315","v":0},{"$f":" I_Series!X$315","v":0},{"$f":" I_Series!Y$315","v":0},{"$f":" I_Series!Z$315","v":0},{"$f":" I_Series!AA$315","v":0},{"$f":" I_Series!AB$315","v":0},{"$f":" I_Series!AC$315","v":0},{"$f":" I_Series!AD$315","v":0},{"$f":" I_Series!AE$315","v":0},{"$f":" I_Series!AF$315","v":-157.47838122160798},{"$f":" I_Series!AG$315","v":-157.47838122160798},{"$f":" I_Series!AH$315","v":-157.47838122160798},{"$f":" I_Series!AI$315","v":-157.47838122160798},{"$f":" I_Series!AJ$315","v":-157.47838122160798},{"$f":" I_Series!AK$315","v":-157.47838122160798},{"$f":" I_Series!AL$315","v":-157.47838122160798},{"$f":" I_Series!AM$315","v":-157.47838122160798},{"$f":" I_Series!AN$315","v":-157.47838122160798},{"$f":" I_Series!AO$315","v":-157.47838122160798},{"$f":" I_Series!AP$315","v":-157.47838122160798},{"$f":" I_Series!AQ$315","v":-157.47838122160798},{"$f":" I_Series!AR$315","v":-157.47838122160798},{"$f":" I_Series!AS$315","v":-157.47838122160798},{"$f":" I_Series!AT$315","v":-157.47838122160798},{"$f":" I_Series!AU$315","v":-157.47838122160798},{"$f":" I_Series!AV$315","v":-157.47838122160798},{"$f":" I_Series!AW$315","v":-157.47838122160798},{"$f":" I_Series!AX$315","v":-157.47838122160798},{"$f":" I_Series!AY$315","v":-157.47838122160798},{"$f":" I_Series!AZ$315","v":0},{"$f":" I_Series!BA$315","v":0},{"$f":" I_Series!BB$315","v":0},{"$f":" I_Series!BC$315","v":0},{"$f":" I_Series!BD$315","v":0},{"$f":" I_Series!BE$315","v":0},{"$f":" I_Series!BF$315","v":0},{"$f":" I_Series!BG$315","v":0},{"$f":" I_Series!BH$315","v":0},{"$f":" I_Series!BI$315","v":0},{"$f":" I_Series!BJ$315","v":0}]
[null,null,null,null,{"$f":" I_Series!E$317","v":"Profile of Embedded debt accretion repayments"},{"$f":" I_Series!F$317","v":0},{"$f":" I_Series!G$317","v":"£'m nominal"},{"$f":" I_Series!H$317","v":"Nominal negative"},{"$f":" I_Series!I$317","v":"CAA"},{"$f":" I_Series!J$317","v":0},{"$f":" I_Series!K$317","v":"Being published with this model"},{"$f":" I_Series!L$317","v":0},{"$f":" I_Series!M$317","v":0},{"$f":" I_Series!N$317","v":0},{"$f":" I_Series!O$317","v":0},{"$f":" I_Series!P$317","v":0},{"$f":" I_Series!Q$317","v":0},{"$f":" I_Series!R$317","v":0},{"$f":" I_Series!S$317","v":0},{"$f":" I_Series!T$317","v":0},{"$f":" I_Series!U$317","v":0},{"$f":" I_Series!V$317","v":0},{"$f":" I_Series!W$317","v":0},{"$f":" I_Series!X$317","v":0},{"$f":" I_Series!Y$317","v":0},{"$f":" I_Series!Z$317","v":0},{"$f":" I_Series!AA$317","v":0},{"$f":" I_Series!AB$317","v":0},{"$f":" I_Series!AC$317","v":0},{"$f":" I_Series!AD$317","v":0},{"$f":" I_Series!AE$317","v":0},{"$f":" I_Series!AF$317","v":0},{"$f":" I_Series!AG$317","v":0},{"$f":" I_Series!AH$317","v":0},{"$f":" I_Series!AI$317","v":0},{"$f":" I_Series!AJ$317","v":0},{"$f":" I_Series!AK$317","v":-847.54720302434441},{"$f":" I_Series!AL$317","v":0},{"$f":" I_Series!AM$317","v":0},{"$f":" I_Series!AN$317","v":0},{"$f":" I_Series!AO$317","v":0},{"$f":" I_Series!AP$317","v":-249.40427969350338},{"$f":" I_Series!AQ$317","v":0},{"$f":" I_Series!AR$317","v":0},{"$f":" I_Series!AS$317","v":0},{"$f":" I_Series!AT$317","v":0},{"$f":" I_Series!AU$317","v":-184.58247060297691},{"$f":" I_Series!AV$317","v":0},{"$f":" I_Series!AW$317","v":0},{"$f":" I_Series!AX$317","v":0},{"$f":" I_Series!AY$317","v":0},{"$f":" I_Series!AZ$317","v":-59.171353646306223},{"$f":" I_Series!BA$317","v":0},{"$f":" I_Series!BB$317","v":0},{"$f":" I_Series!BC$317","v":0},{"$f":" I_Series!BD$317","v":0},{"$f":" I_Series!BE$317","v":-7.5246670174002883},{"$f":" I_Series!BF$317","v":0},{"$f":" I_Series!BG$317","v":0},{"$f":" I_Series!BH$317","v":0},{"$f":" I_Series!BI$317","v":0},{"$f":" I_Series!BJ$317","v":-7.5246670174002883}]
[null,null,null,null,{"$f":" E39","v":"Total debt repayments on new debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2707.8359617273095,-1882.5289044924393,-116.62091191895217,-912.70038808968206,-596.04662212914377,-1700.6094499955086,-1072.8790874878214,-1229.6650528440503,-1355.4866838973535,-1357.8048632940663,-1534.3846293033225]
[null,null,null,null,"Total debt repayments",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA266:BJ266)","v":-26320.875944288782},null,{"$f":" SUM( AA262:AA265 )","v":0},{"$f":" SUM( AB262:AB265 )","v":0},0,0,0,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-1372.4751404297044,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-774.33221709886334,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-709.51040800833675,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-2767.0073153736157,-1882.5289044924393,-116.62091191895217,-912.70038808968206,-596.04662212914377,-1708.134117012909,-1072.8790874878214,-1229.6650528440503,-1355.4866838973535,-1357.8048632940663,-1541.9092963207229]
[]
[null,"Uses of capital"]
[]
[null,null,null,null,{"$f":" E$109","v":"Total capex NEG"},{"$f":" F109","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51575.675398301762,null,0,{"$f":" AB109","v":0},0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[null,null,null,null,{"$f":" E$110","v":"Tax paid"},{"$f":" F110","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12698.517433421004,null,-133,{"$f":" AB110","v":-133},-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,{"$f":" E$114","v":"Standby Facility Commitment Fee"},{"$f":" F114","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-422.51683984972374,null,0,{"$f":" AB114","v":0},0,0,0,-7.0448054200268553,-8.1956019676366676,-8.0812576955680111,-9.1034635883478057,-9.9800496171766433,-10.144593812113838,-11.016096903189325,-10.785341375799973,-10.613066751270621,-10.154975849582645,-10.069077890582191,-9.672977469552027,-11.386811860721414,-13.407983597712352,-13.782439896029027,-11.625442569312108,-11.845251871352582,-13.43153815790844,-18.652451524258012,-21.255840335289808,-15.497748736843732,-13.041324900108672,-15.162061146022843,-16.961742437298089,-18.449443611540577,-17.495552469751125,-18.322977186641985,-18.987133066361693,-18.801133055146455,-19.11180370016303,-20.436851386415128]
[null,null,null,null,{"$f":" E$260","v":"Total interest on debt"},{"$f":" F260","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16978.277200765431,null,{"$f":" AA260","v":-609},{"$f":" AB260","v":-595},-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779139,-469.14742484358561,-496.92409247283234,-532.4461434288354,-350.70722877487947,-359.78678719243027,-369.81964248591891,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.9878815476626,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},null,{"$f":" I_Series!G$318","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Y$318 * SignSwitch","v":0},null,{"$f":" I_Series!AA$318 * SignSwitch","v":0},{"$f":" I_Series!AB$318 * SignSwitch","v":0},{"$f":" I_Series!AC$318 * SignSwitch","v":0},{"$f":" I_Series!AD$318 * SignSwitch","v":0},{"$f":" I_Series!AE$318 * SignSwitch","v":0},{"$f":" I_Series!AF$318 * SignSwitch","v":-47.243514366482387},{"$f":" I_Series!AG$318 * SignSwitch","v":-124.61290897163259},{"$f":" I_Series!AH$318 * SignSwitch","v":-349.27725999071748},{"$f":" I_Series!AI$318 * SignSwitch","v":-338.35887544210493},{"$f":" I_Series!AJ$318 * SignSwitch","v":-47.670061493185919},{"$f":" I_Series!AK$318 * SignSwitch","v":12.371902873296481},{"$f":" I_Series!AL$318 * SignSwitch","v":-22.519473371025125},{"$f":" I_Series!AM$318 * SignSwitch","v":-54.451573307105392},{"$f":" I_Series!AN$318 * SignSwitch","v":-60.418654071117786},{"$f":" I_Series!AO$318 * SignSwitch","v":-57.506862256602631},{"$f":" I_Series!AP$318 * SignSwitch","v":-54.507716687652461},{"$f":" I_Series!AQ$318 * SignSwitch","v":-43.936468360828677},{"$f":" I_Series!AR$318 * SignSwitch","v":-40.530210975005296},{"$f":" I_Series!AS$318 * SignSwitch","v":-37.021765867607208},{"$f":" I_Series!AT$318 * SignSwitch","v":-33.408067406987179},{"$f":" I_Series!AU$318 * SignSwitch","v":-29.685957992548548},{"$f":" I_Series!AV$318 * SignSwitch","v":-20.314711177587451},{"$f":" I_Series!AW$318 * SignSwitch","v":-16.199801076266834},{"$f":" I_Series!AX$318 * SignSwitch","v":-11.961443671906599},{"$f":" I_Series!AY$318 * SignSwitch","v":-7.5959355454155535},{"$f":" I_Series!AZ$318 * SignSwitch","v":-3.0994621751297768},{"$f":" I_Series!BA$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BB$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BC$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BD$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BE$318 * SignSwitch","v":-1.595189749045137},{"$f":" I_Series!BF$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BG$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BH$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BI$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BJ$318 * SignSwitch","v":-1.595189749045137}]
[null,null,null,null,{"$f":" E$266","v":"Total debt repayments"},{"$f":" F266","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26320.875944288782,null,{"$f":" AA266","v":0},{"$f":" AB266","v":0},0,0,0,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-1372.4751404297044,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-774.33221709886334,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-709.51040800833675,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-2767.0073153736157,-1882.5289044924393,-116.62091191895217,-912.70038808968206,-596.04662212914377,-1708.134117012909,-1072.8790874878214,-1229.6650528440503,-1355.4866838973535,-1357.8048632940663,-1541.9092963207229]
[null,null,null,null,{"$f":" E$175","v":"Dividends declared and paid"},{"$f":" F175","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,null,-361,{"$f":" AB175","v":-594},-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E$190","v":"Share repurchases before share capital restriction"},{"$f":" F190","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1204.6620286871114,null,0,{"$f":" AB190","v":0},0,0,0,-130.89367235355076,-230.57955348274709,{"$f":" AH190","v":0},-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E200","v":"Trapped cash"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA200","v":0},{"$f":" AB200","v":0},0,0,0,130.89367235355076,230.57955348274709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Build up of cash reserves",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA279:BJ279 )","v":-9083.1290738945372},null,{"$f":" MAX( AA$136, 0 ) * SignSwitch","v":-494},-358,-775,-598,-728,-731.89956177894862,-330.99598719876855,0,-205.46338444873845,-176.19379179459634,-33.073383182376077,-175.17212130617315,0,0,0,0,0,-344.48071262504664,-406.25551913517847,-75.265715961651722,0,-44.181669710134884,-318.84354359772738,-1049.4035866362651,-523.2811510173899,0,0,-426.26798542874917,-361.73593954632474,-299.02793602274028,0,-166.31236809506208,-133.4953318236619,0,-62.444799648332264,-266.33458493667194]
[null,null,null,null,"Total capital used",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA280:BJ280 )","v":-140195.55387669161},null,{"$f":" SUM( AA270:AA279 )","v":-1597},{"$f":" SUM( AB270:AB279 )","v":-1680},-1752,-1792,-1921,-2128.7169598706605,-1681.9725073448933,-2309.3436415592996,-3206.1451483728492,-2365.6393942093437,-3251.6230630933883,-2804.4909614870535,-2950.8047279708894,-3120.8040932247341,-3141.4373092730784,-3284.7687878896968,-3165.5364632331457,-3617.6669756706592,-3878.8335603575697,-3936.7136600794547,-4332.3681925479414,-3669.6695342903399,-4409.3880720159286,-5198.9483527535212,-4670.8224002842044,-6495.0945588641525,-5700.4703005742458,-4608.7369943392596,-5427.99359386382,-5181.5714804815825,-6123.0275398227886,-5588.9486401963986,-5914.1343809449399,-6064.5183751854311,-6276.6573685987942,-6946.7068382915859]
[]
[null,"Sources of capital"]
[]
[null,null,null,null,{"$f":" E108","v":"Operating cash flow"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,1597,{"$f":" AB108","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" E27","v":"Total debt drawdowns"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" AB27","v":0},0,0,0,2093.5618455041786,1462.2157151433439,93.897608448873143,757.897939449158,491.89857592633234,1383.7943027500169,865.51643979770415,990.20132825642577,1091.5205825559715,1093.3873220493424,1235.5801236103616,987.09380406839773,1143.9309982159757,1377.8650476956755,1354.7961507203581,1249.7864216519411,956.76243855110442,1195.5547171336621,1922.6277472386064,1321.051841623801,1912.0882743209222,1704.0380829681417,856.75899010899229,1588.6236133160019,1251.6296774350194,1907.9842793508869,1472.9744632381626,1594.5245783666724,1601.6340561226498,1740.8300504971558,2296.4218195591202]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},{"$f":" I_Series!H$318","v":0},{"$f":" I_Series!I$318","v":"H7 WACC calculator"},{"$f":" I_Series!J$318","v":0},{"$f":" I_Series!K$318","v":"Being published with this model"},{"$f":" I_Series!L$318","v":0},{"$f":" I_Series!M$318","v":0},{"$f":" I_Series!N$318","v":0},{"$f":" I_Series!O$318","v":0},{"$f":" I_Series!P$318","v":0},{"$f":" I_Series!Q$318","v":0},{"$f":" I_Series!R$318","v":0},{"$f":" I_Series!S$318","v":0},{"$f":" I_Series!T$318","v":0},{"$f":" I_Series!U$318","v":0},{"$f":" I_Series!V$318","v":0},{"$f":" I_Series!W$318","v":0},{"$f":" I_Series!X$318","v":0},{"$f":" I_Series!Y$318","v":0},null,{"$f":" I_Series!AA$318","v":0},{"$f":" I_Series!AB$318","v":0},{"$f":" I_Series!AC$318","v":0},{"$f":" I_Series!AD$318","v":0},{"$f":" I_Series!AE$318","v":0},{"$f":" I_Series!AF$318","v":47.243514366482387},{"$f":" I_Series!AG$318","v":124.61290897163259},{"$f":" I_Series!AH$318","v":349.27725999071748},{"$f":" I_Series!AI$318","v":338.35887544210493},{"$f":" I_Series!AJ$318","v":47.670061493185919},{"$f":" I_Series!AK$318","v":-12.371902873296481},{"$f":" I_Series!AL$318","v":22.519473371025125},{"$f":" I_Series!AM$318","v":54.451573307105392},{"$f":" I_Series!AN$318","v":60.418654071117786},{"$f":" I_Series!AO$318","v":57.506862256602631},{"$f":" I_Series!AP$318","v":54.507716687652461},{"$f":" I_Series!AQ$318","v":43.936468360828677},{"$f":" I_Series!AR$318","v":40.530210975005296},{"$f":" I_Series!AS$318","v":37.021765867607208},{"$f":" I_Series!AT$318","v":33.408067406987179},{"$f":" I_Series!AU$318","v":29.685957992548548},{"$f":" I_Series!AV$318","v":20.314711177587451},{"$f":" I_Series!AW$318","v":16.199801076266834},{"$f":" I_Series!AX$318","v":11.961443671906599},{"$f":" I_Series!AY$318","v":7.5959355454155535},{"$f":" I_Series!AZ$318","v":3.0994621751297768},{"$f":" I_Series!BA$318","v":1.4173054309944821},{"$f":" I_Series!BB$318","v":1.4598245939243166},{"$f":" I_Series!BC$318","v":1.5036193317420463},{"$f":" I_Series!BD$318","v":1.5487279116943076},{"$f":" I_Series!BE$318","v":1.595189749045137},{"$f":" I_Series!BF$318","v":1.4173054309944821},{"$f":" I_Series!BG$318","v":1.4598245939243166},{"$f":" I_Series!BH$318","v":1.5036193317420463},{"$f":" I_Series!BI$318","v":1.5487279116943076},{"$f":" I_Series!BJ$318","v":1.595189749045137}]
[null,null,null,null,{"$f":" E191","v":"Share capital additions"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.24073062411685,null,0,{"$f":" AB191","v":0},0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Drawdown of cash reserves",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA288:BJ288 )","v":2837.3219452250969},null,{"$f":" MIN( AA$136, 0 ) * SignSwitch","v":0},0,0,0,0,0,0,253.56275216854681,0,0,0,0,46.38186100525985,34.627199530399423,92.076271239283614,17.265489759090826,79.616184627062921,0,0,0,433.55646267010093,0,0,0,0,1157.3764112876611,493.74119118374756,0,0,0,191.73211949968038,0,0,37.386002254263531,0,0]
[null,null,null,null,"Total capital sources",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA289:BJ289 )","v":140195.55387669161},null,{"$f":" SUM( AA284:AA288 )","v":1597},{"$f":" SUM( AB284:AB288 )","v":1680},1752,1792,1921,2128.716959870661,1681.9725073448935,2309.3436415592996,3206.1451483728483,2365.6393942093437,3251.6230630933878,2804.4909614870535,2950.8047279708894,3120.8040932247341,3141.437309273078,3284.7687878896977,3165.5364632331457,3617.6669756706597,3878.8335603575697,3936.7136600794543,4332.3681925479405,3669.6695342903399,4409.3880720159286,5198.9483527535203,4670.8224002842044,6495.0945588641516,5700.4703005742467,4608.7369943392596,5427.99359386382,5181.5714804815834,6123.0275398227895,5588.9486401963995,5914.134380944939,6064.5183751854329,6276.6573685987942,6946.706838291585]
[]
[null,"Check"]
[]
[null,null,null,null,{"$f":" E280","v":"Total capital used"},{"$f":" F280","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140195.55387669161,0,-1597,-1680,-1752,-1792,-1921,-2128.7169598706605,-1681.9725073448933,-2309.3436415592996,-3206.1451483728492,-2365.6393942093437,-3251.6230630933883,-2804.4909614870535,-2950.8047279708894,-3120.8040932247341,-3141.4373092730784,-3284.7687878896968,-3165.5364632331457,-3617.6669756706592,-3878.8335603575697,-3936.7136600794547,-4332.3681925479414,-3669.6695342903399,-4409.3880720159286,-5198.9483527535212,-4670.8224002842044,-6495.0945588641525,-5700.4703005742458,-4608.7369943392596,-5427.99359386382,-5181.5714804815825,-6123.0275398227886,-5588.9486401963986,-5914.1343809449399,-6064.5183751854311,-6276.6573685987942,-6946.7068382915859]
[null,null,null,null,{"$f":" E289","v":"Total capital sources"},{"$f":" F289","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140195.55387669161,0,1597,1680,1752,1792,1921,2128.716959870661,1681.9725073448935,2309.3436415592996,3206.1451483728483,2365.6393942093437,3251.6230630933878,2804.4909614870535,2950.8047279708894,3120.8040932247341,3141.437309273078,3284.7687878896977,3165.5364632331457,3617.6669756706597,3878.8335603575697,3936.7136600794543,4332.3681925479405,3669.6695342903399,4409.3880720159286,5198.9483527535203,4670.8224002842044,6495.0945588641516,5700.4703005742467,4608.7369943392596,5427.99359386382,5181.5714804815834,6123.0275398227895,5588.9486401963995,5914.134380944939,6064.5183751854329,6276.6573685987942,6946.706838291585]
[null,null,null,null,"Financing - Capital used vs capital sources check",{"$f":" IF(SUM(AA295:BJ295) < CheckTOL, 0, 1)","v":0},{"$f":"I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA295:BJ295 )","v":0},null,{"$f":" ABS( SUM( AA293:AA294 ) )","v":0},{"$f":" ABS( SUM( AB293:AB294 ) )","v":0},0,0,0,0,0,{"$f":" ABS( SUM( AH293:AH294 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing Checks"]
[]
[null,null,"Closing cash balances"]
[null,null,null,null,{"$f":" O_FinStats!E$173","v":"Retained cash balance"},{"$f":" O_FinStats!F$173","v":0},{"$f":" O_FinStats!G$173","v":"£'m nominal"},{"$f":" O_FinStats!H$173","v":0},{"$f":" O_FinStats!I$173","v":0},{"$f":" O_FinStats!J$173","v":0},{"$f":" O_FinStats!K$173","v":0},{"$f":" O_FinStats!L$173","v":0},{"$f":" O_FinStats!M$173","v":0},{"$f":" O_FinStats!N$173","v":0},{"$f":" O_FinStats!O$173","v":0},{"$f":" O_FinStats!P$173","v":0},{"$f":" O_FinStats!Q$173","v":0},{"$f":" O_FinStats!R$173","v":0},{"$f":" O_FinStats!S$173","v":0},{"$f":" O_FinStats!T$173","v":0},{"$f":" O_FinStats!U$173","v":0},{"$f":" O_FinStats!V$173","v":0},{"$f":" O_FinStats!W$173","v":0},{"$f":" O_FinStats!X$173","v":0},{"$f":" O_FinStats!Y$173","v":0},{"$f":" O_FinStats!Z$173","v":0},{"$f":" O_FinStats!AA$173","v":815},{"$f":" O_FinStats!AB$173","v":815},{"$f":" O_FinStats!AC$173","v":815},{"$f":" O_FinStats!AD$173","v":815},{"$f":" O_FinStats!AE$173","v":815},{"$f":" O_FinStats!AF$173","v":1546.8995617789487},{"$f":" O_FinStats!AG$173","v":1877.8955489777175},{"$f":" O_FinStats!AH$173","v":1624.3327968091708},{"$f":" O_FinStats!AI$173","v":1829.796181257909},{"$f":" O_FinStats!AJ$173","v":2005.9899730525053},{"$f":" O_FinStats!AK$173","v":2039.0633562348814},{"$f":" O_FinStats!AL$173","v":2214.2354775410545},{"$f":" O_FinStats!AM$173","v":2167.8536165357946},{"$f":" O_FinStats!AN$173","v":2133.226417005395},{"$f":" O_FinStats!AO$173","v":2041.1501457661113},{"$f":" O_FinStats!AP$173","v":2023.8846560070206},{"$f":" O_FinStats!AQ$173","v":1944.2684713799576},{"$f":" O_FinStats!AR$173","v":2288.7491840050043},{"$f":" O_FinStats!AS$173","v":2695.0047031401828},{"$f":" O_FinStats!AT$173","v":2770.2704191018347},{"$f":" O_FinStats!AU$173","v":2336.7139564317335},{"$f":" O_FinStats!AV$173","v":2380.8956261418684},{"$f":" O_FinStats!AW$173","v":2699.739169739596},{"$f":" O_FinStats!AX$173","v":3749.1427563758607},{"$f":" O_FinStats!AY$173","v":4272.4239073932504},{"$f":" O_FinStats!AZ$173","v":3115.0474961055888},{"$f":" O_FinStats!BA$173","v":2621.3063049218408},{"$f":" O_FinStats!BB$173","v":3047.5742903505898},{"$f":" O_FinStats!BC$173","v":3409.3102298969143},{"$f":" O_FinStats!BD$173","v":3708.3381659196548},{"$f":" O_FinStats!BE$173","v":3516.606046419975},{"$f":" O_FinStats!BF$173","v":3682.9184145150375},{"$f":" O_FinStats!BG$173","v":3816.4137463386996},{"$f":" O_FinStats!BH$173","v":3779.0277440844366},{"$f":" O_FinStats!BI$173","v":3841.4725437327688},{"$f":" O_FinStats!BJ$173","v":4107.8071286694403}]
[null,null,null,null,{"$f":" E143","v":"Retained cash balance"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,815,815,815,815,815,{"$f":" AF143","v":1546.8995617789487},1877.8955489777172,1624.3327968091703,1829.7961812579088,2005.9899730525051,{"$f":" AK143","v":2039.0633562348812},{"$f":" AL143","v":2214.2354775410545},2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.739169739596,3749.1427563758612,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196566,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327693,4107.8071286694412]
[null,null,null,null,"Financing & FinStat - cash balances recon check",{"$f":" IF( SUM( AA302:BJ302 ) <> 0, 1, 0 )","v":0},{"$f":"I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA300 - AA301 ) < CheckTOL, 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Debt / RAB"]
[null,null,null,null,{"$f":" E45","v":"Total new debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2093.5618455041786,3581.1845467988633,3802.1734621039504,4693.6757145209704,5209.6287857962107,{"$f":" AK45","v":6587.1361379920399},7473.8787121016467,8527.6047859133305,9704.0348531859054,10894.702629736355,12240.322107381298,13351.876667217808,14632.886088111556,16162.23729014928,17685.464965271211,19120.929022413256,20280.187503314031,21692.924006014815,23850.008984841763,25429.855424726702,24912.555640103899,25000.804672819351,26005.251806506283,26959.597412225237,27904.787977044114,28414.17167972539,29120.549450373437,29800.126085420954,30368.687077970255,31080.470332328932,32179.022790073679]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},{"$f":" C_LookForward!Z$112","v":0},{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},{"$f":" C_LookForward!Z$119","v":0},{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" E$200","v":"Trapped cash"},{"$f":" F$200","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130.89367235355076,230.57955348274709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" O_FinStats!E173","v":"Retained cash balance"},{"$f":" O_FinStats!F173","v":0},{"$f":" O_FinStats!G173","v":"£'m nominal"},{"$f":" O_FinStats!H173","v":0},{"$f":" O_FinStats!I173","v":0},{"$f":" O_FinStats!J173","v":0},{"$f":" O_FinStats!K173","v":0},{"$f":" O_FinStats!L173","v":0},{"$f":" O_FinStats!M173","v":0},{"$f":" O_FinStats!N173","v":0},{"$f":" O_FinStats!O173","v":0},{"$f":" O_FinStats!P173","v":0},{"$f":" O_FinStats!Q173","v":0},{"$f":" O_FinStats!R173","v":0},{"$f":" O_FinStats!S173","v":0},{"$f":" O_FinStats!T173","v":0},{"$f":" O_FinStats!U173","v":0},{"$f":" O_FinStats!V173","v":0},{"$f":" O_FinStats!W173","v":0},{"$f":" O_FinStats!X173","v":0},{"$f":" O_FinStats!Y173","v":0},{"$f":" O_FinStats!Z173","v":0},{"$f":" O_FinStats!AA173","v":815},{"$f":" O_FinStats!AB173","v":815},{"$f":" O_FinStats!AC173","v":815},{"$f":" O_FinStats!AD173","v":815},{"$f":" O_FinStats!AE173","v":815},{"$f":" O_FinStats!AF173","v":1546.8995617789487},{"$f":" O_FinStats!AG173","v":1877.8955489777175},{"$f":" O_FinStats!AH173","v":1624.3327968091708},{"$f":" O_FinStats!AI173","v":1829.796181257909},{"$f":" O_FinStats!AJ173","v":2005.9899730525053},{"$f":" O_FinStats!AK173","v":2039.0633562348814},{"$f":" O_FinStats!AL173","v":2214.2354775410545},{"$f":" O_FinStats!AM173","v":2167.8536165357946},{"$f":" O_FinStats!AN173","v":2133.226417005395},{"$f":" O_FinStats!AO173","v":2041.1501457661113},{"$f":" O_FinStats!AP173","v":2023.8846560070206},{"$f":" O_FinStats!AQ173","v":1944.2684713799576},{"$f":" O_FinStats!AR173","v":2288.7491840050043},{"$f":" O_FinStats!AS173","v":2695.0047031401828},{"$f":" O_FinStats!AT173","v":2770.2704191018347},{"$f":" O_FinStats!AU173","v":2336.7139564317335},{"$f":" O_FinStats!AV173","v":2380.8956261418684},{"$f":" O_FinStats!AW173","v":2699.739169739596},{"$f":" O_FinStats!AX173","v":3749.1427563758607},{"$f":" O_FinStats!AY173","v":4272.4239073932504},{"$f":" O_FinStats!AZ173","v":3115.0474961055888},{"$f":" O_FinStats!BA173","v":2621.3063049218408},{"$f":" O_FinStats!BB173","v":3047.5742903505898},{"$f":" O_FinStats!BC173","v":3409.3102298969143},{"$f":" O_FinStats!BD173","v":3708.3381659196548},{"$f":" O_FinStats!BE173","v":3516.606046419975},{"$f":" O_FinStats!BF173","v":3682.9184145150375},{"$f":" O_FinStats!BG173","v":3816.4137463386996},{"$f":" O_FinStats!BH173","v":3779.0277440844366},{"$f":" O_FinStats!BI173","v":3841.4725437327688},{"$f":" O_FinStats!BJ173","v":4107.8071286694403}]
[null,null,null,null,"Net debt  adjusted for trapped cash",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA305:AA308 ) - AA309","v":13684.2300947036},{"$f":" SUM( AB305:AB308 ) - AB309","v":13684.2300947036},13684.2300947036,13684.2300947036,9683.5587481071962,10698.430281147103,11554.427847938485,11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" C_RAB!E$202","v":"Total Basic RAB closing balance post inflation adjustment"},{"$f":" C_RAB!F$202","v":0},{"$f":" C_RAB!G$202","v":"£'m nominal"},{"$f":" C_RAB!H$202","v":0},{"$f":" C_RAB!I$202","v":0},{"$f":" C_RAB!J$202","v":0},{"$f":" C_RAB!K$202","v":0},{"$f":" C_RAB!L$202","v":0},{"$f":" C_RAB!M$202","v":0},{"$f":" C_RAB!N$202","v":0},{"$f":" C_RAB!O$202","v":0},{"$f":" C_RAB!P$202","v":0},{"$f":" C_RAB!Q$202","v":0},{"$f":" C_RAB!R$202","v":0},{"$f":" C_RAB!S$202","v":0},{"$f":" C_RAB!T$202","v":0},{"$f":" C_RAB!U$202","v":0},{"$f":" C_RAB!V$202","v":0},{"$f":" C_RAB!W$202","v":0},{"$f":" C_RAB!X$202","v":0},{"$f":" C_RAB!Y$202","v":976328.01334735099},{"$f":" C_RAB!Z$202","v":0},{"$f":" C_RAB!AA$202","v":0},{"$f":" C_RAB!AB$202","v":0},{"$f":" C_RAB!AC$202","v":0},{"$f":" C_RAB!AD$202","v":0},{"$f":" C_RAB!AE$202","v":16139.264580178664},{"$f":" C_RAB!AF$202","v":15946.763162691117},{"$f":" C_RAB!AG$202","v":17477.043329548851},{"$f":" C_RAB!AH$202","v":19371.248807524553},{"$f":" C_RAB!AI$202","v":20203.698484199598},{"$f":" C_RAB!AJ$202","v":19974.534156813716},{"$f":" C_RAB!AK$202","v":19907.179032997803},{"$f":" C_RAB!AL$202","v":20255.782347612967},{"$f":" C_RAB!AM$202","v":21269.718767531565},{"$f":" C_RAB!AN$202","v":22549.414937925336},{"$f":" C_RAB!AO$202","v":23908.28655899363},{"$f":" C_RAB!AP$202","v":24980.054003981673},{"$f":" C_RAB!AQ$202","v":26163.686129680071},{"$f":" C_RAB!AR$202","v":26917.237766077309},{"$f":" C_RAB!AS$202","v":27975.88695168529},{"$f":" C_RAB!AT$202","v":29569.957100288473},{"$f":" C_RAB!AU$202","v":31551.95054994907},{"$f":" C_RAB!AV$202","v":32569.389858220526},{"$f":" C_RAB!AW$202","v":33544.664562843791},{"$f":" C_RAB!AX$202","v":34535.856060272505},{"$f":" C_RAB!AY$202","v":35434.578205285179},{"$f":" C_RAB!AZ$202","v":36407.919430607973},{"$f":" C_RAB!BA$202","v":37380.265312824959},{"$f":" C_RAB!BB$202","v":38346.330267578473},{"$f":" C_RAB!BC$202","v":39336.519076752433},{"$f":" C_RAB!BD$202","v":40416.03800459882},{"$f":" C_RAB!BE$202","v":41574.681912786466},{"$f":" C_RAB!BF$202","v":42477.153092759763},{"$f":" C_RAB!BG$202","v":43389.721639122741},{"$f":" C_RAB!BH$202","v":44402.139329348262},{"$f":" C_RAB!BI$202","v":45486.951300384993},{"$f":" C_RAB!BJ$202","v":46864.098626284518}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Net Debt adjusted for trapped cash / RAB",null,{"$f":" I_Global!$F$125","v":"ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA312 = 1, AA310 / AA311, 0 )","v":0},{"$f":" IF( AB312 = 1, AB310 / AB311, 0 )","v":0},0,0,0,0.67088412689147103,0.66112028390998723,0.59999999999999987,0.59999999999999987,0.59999999999999987,0.59999999999999987,0.59999999999999987,0.60099999999999976,0.59999999999999987,0.59999999999999987,0.59999999999999976,0.59999999999999987,0.6,0.6,0.60000000000000009,0.6,0.59999999999999987,0.6,0.6,0.6,0.6000000000000002,0.60000000000000031,0.6000000000000002,0.60000000000000009,0.60000000000000009,0.60000000000000042,0.60000000000000031,0.60000000000000009,0.60000000000000009,0.6,0.6000000000000002]
[null,null,null,null,{"$f":" C_LookForward!E$101","v":"Gearing target A"},{"$f":" C_LookForward!F$101","v":0},{"$f":" C_LookForward!G$101","v":"%"},{"$f":" C_LookForward!H$101","v":0},{"$f":" C_LookForward!I$101","v":"CAA"},{"$f":" C_LookForward!J$101","v":0},{"$f":" C_LookForward!K$101","v":"Being published with this model"},{"$f":" C_LookForward!L$101","v":0},{"$f":" C_LookForward!M$101","v":0},{"$f":" C_LookForward!N$101","v":0},{"$f":" C_LookForward!O$101","v":0},{"$f":" C_LookForward!P$101","v":0},{"$f":" C_LookForward!Q$101","v":0},{"$f":" C_LookForward!R$101","v":0},{"$f":" C_LookForward!S$101","v":0},{"$f":" C_LookForward!T$101","v":0},{"$f":" C_LookForward!U$101","v":0},{"$f":" C_LookForward!V$101","v":0},{"$f":" C_LookForward!W$101","v":0},{"$f":" C_LookForward!X$101","v":0},{"$f":" C_LookForward!Y$101","v":0},null,{"$f":" C_LookForward!AA$101","v":0.6},{"$f":" C_LookForward!AB$101","v":0.6},{"$f":" C_LookForward!AC$101","v":0.6},{"$f":" C_LookForward!AD$101","v":0.6},{"$f":" C_LookForward!AE$101","v":0.6},{"$f":" C_LookForward!AF$101","v":0.6708841268914707},{"$f":" C_LookForward!AG$101","v":0.66112028390998734},{"$f":" C_LookForward!AH$101","v":0.6},{"$f":" C_LookForward!AI$101","v":0.6},{"$f":" C_LookForward!AJ$101","v":0.6},{"$f":" C_LookForward!AK$101","v":0.6},{"$f":" C_LookForward!AL$101","v":0.6},{"$f":" C_LookForward!AM$101","v":0.60099999999999998},{"$f":" C_LookForward!AN$101","v":0.6},{"$f":" C_LookForward!AO$101","v":0.6},{"$f":" C_LookForward!AP$101","v":0.6},{"$f":" C_LookForward!AQ$101","v":0.6},{"$f":" C_LookForward!AR$101","v":0.6},{"$f":" C_LookForward!AS$101","v":0.6},{"$f":" C_LookForward!AT$101","v":0.6},{"$f":" C_LookForward!AU$101","v":0.6},{"$f":" C_LookForward!AV$101","v":0.6},{"$f":" C_LookForward!AW$101","v":0.6},{"$f":" C_LookForward!AX$101","v":0.6},{"$f":" C_LookForward!AY$101","v":0.6},{"$f":" C_LookForward!AZ$101","v":0.6},{"$f":" C_LookForward!BA$101","v":0.6},{"$f":" C_LookForward!BB$101","v":0.6},{"$f":" C_LookForward!BC$101","v":0.6},{"$f":" C_LookForward!BD$101","v":0.6},{"$f":" C_LookForward!BE$101","v":0.6},{"$f":" C_LookForward!BF$101","v":0.6},{"$f":" C_LookForward!BG$101","v":0.6},{"$f":" C_LookForward!BH$101","v":0.6},{"$f":" C_LookForward!BI$101","v":0.6},{"$f":" C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Financing - Net debt adjusted for trapped cash / RAB",{"$f":" IF( COUNTIF( AA315:BJ315, 1) <> 0, 1, 0 )","v":0},{"$f":" I_Global!$F$116","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA312 = 1, IF( ABS( AA313 - AA314 ) < CheckTOL, 0, 1 ), 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Figures for Master Chart"]
[]
[null,"Inverse of cash outflows"]
[]
[null,null,null,null,{"$f":" E$109","v":"Total capex NEG"},{"$f":" F$109","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51575.675398301762,0,0,0,0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[null,null,null,null,{"$f":" E$110","v":"Tax paid"},{"$f":" F$110","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12698.517433421004,0,-133,-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,{"$f":" E$114","v":"Standby Facility Commitment Fee"},{"$f":" F$114","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-422.51683984972374,0,0,0,0,0,0,-7.0448054200268553,-8.1956019676366676,-8.0812576955680111,-9.1034635883478057,-9.9800496171766433,-10.144593812113838,-11.016096903189325,-10.785341375799973,-10.613066751270621,-10.154975849582645,-10.069077890582191,-9.672977469552027,-11.386811860721414,-13.407983597712352,-13.782439896029027,-11.625442569312108,-11.845251871352582,-13.43153815790844,-18.652451524258012,-21.255840335289808,-15.497748736843732,-13.041324900108672,-15.162061146022843,-16.961742437298089,-18.449443611540577,-17.495552469751125,-18.322977186641985,-18.987133066361693,-18.801133055146455,-19.11180370016303,-20.436851386415128]
[null,null,null,null,{"$f":" E$260","v":"Total interest on debt"},{"$f":" F$260","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16978.277200765431,0,-609,-595,-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779139,-469.14742484358561,-496.92409247283234,-532.4461434288354,-350.70722877487947,-359.78678719243027,-369.81964248591891,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.9878815476626,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[null,null,null,null,{"$f":" E$266","v":"Total debt repayments"},{"$f":" F$266","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26320.875944288782,0,0,0,0,0,0,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-1372.4751404297044,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-774.33221709886334,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-709.51040800833675,-524.9279374053599,-524.9279374053599,-524.9279374053599,-524.9279374053599,-2767.0073153736157,-1882.5289044924393,-116.62091191895217,-912.70038808968206,-596.04662212914377,-1708.134117012909,-1072.8790874878214,-1229.6650528440503,-1355.4866838973535,-1357.8048632940663,-1541.9092963207229]
[null,null,null,null,{"$f":" E$175","v":"Dividends declared and paid"},{"$f":" F$175","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,0,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,{"$f":" E$199","v":"Share repurchases"},{"$f":" F$199","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-843.18880285081377,0,0,0,0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[]
[null,null,"Sign Switch and relabelling for chart presentation"]
[null,null,null,null,"Tax",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA330:BJ330)","v":12698.517433421004},null,{"$f":" AA322 * SignSwitch","v":133},133,133,133,133,0,0,35.819065020907054,100.92923515625266,119.06109353815984,130.00477139933196,223.50882120589699,251.98205302635313,255.02314123070721,235.06371896738275,247.73296583036722,260.05858000514007,351.52678703585951,348.72808744629953,352.67968860377312,347.88031443924496,359.84968554328111,478.28852942441114,483.06618848621417,488.85476090584797,503.51751524808105,524.28343906598786,580.91252187836767,593.4878845888237,608.86901176499248,627.76793016404122,649.54125959388784,693.08983445093168,709.85195966536196,727.64966212628053,744.48892760881643]
[null,null,null,null,"Standby Facility Commitment Fee",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422.51683984972374,null,{"$f":" AA323 * SignSwitch","v":0},0,0,0,0,7.0448054200268553,8.1956019676366676,8.0812576955680111,9.1034635883478057,9.9800496171766433,10.144593812113838,11.016096903189325,10.785341375799973,10.613066751270621,10.154975849582645,10.069077890582191,9.672977469552027,11.386811860721414,13.407983597712352,13.782439896029027,11.625442569312108,11.845251871352582,13.43153815790844,18.652451524258012,21.255840335289808,15.497748736843732,13.041324900108672,15.162061146022843,16.961742437298089,18.449443611540577,17.495552469751125,18.322977186641985,18.987133066361693,18.801133055146455,19.11180370016303,20.436851386415128]
[null,null,null,null,"Interest",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16978.277200765431,null,{"$f":" AA324 * SignSwitch","v":609},595,567,576,580,370.60114089984279,409.24007180149573,405.36003299487788,441.76663675779139,469.14742484358561,496.92409247283234,532.4461434288354,350.70722877487947,359.78678719243027,369.81964248591891,381.15522410154426,391.93789170569937,401.67638777679826,414.86378979887149,429.94664043053166,443.9878815476626,454.8759617925046,465.1333708934331,483.84294647681151,503.72748274619522,502.45713871141061,499.17558014849891,506.24643029625054,510.38493867102477,508.76183637708687,496.18614050839585,477.34100959961086,477.09779260465433,487.02861139467626,497.31272968070039,512.33821385057979]
[null,null,null,null,"Dividends",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20870.375027951188,null,{"$f":" AA326 * SignSwitch","v":361},594,277,485,480,0,0,575.17978281037722,819.52014698439052,168.26162437059656,0,152.19234661103837,235.86999474250797,345.90026270764065,327.00171059884087,468.02790642554987,444.68712288222537,768.51507321286249,421.27084578702346,424.4252672140118,178.14648109166592,549.45451075662459,761.00196544482787,691.38784572954251,682.14884468371224,700.39939838196733,737.60077724417897,882.85616246865379,935.2436808188877,990.01324027294731,1048.2283076554659,912.80572147130351,1001.3006328903466,1062.036425810013,1108.0805419454846,1281.8184069384988]
[null,null,null,null,"Share repurchases",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843.18880285081377,null,{"$f":" AA327 * SignSwitch","v":0},0,0,0,0,0,0,0,84.130957783293297,0,0,0,0,0,0,0,0,68.526420807077784,181.63648317367102,52.147113983033819,0,0,76.214985801494095,127.69916060222818,56.783451657430987,85.001574369915033,66.765131248832404,44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51575.675398301762,null,{"$f":" AA321 * SignSwitch","v":0},0,0,0,0,447,283.99999999999994,410.69830564149203,681.94451080656995,850.39741114668288,1221.3729846703261,1162.7080212555354,1522.0805993388838,1564.134243866207,1616.9624617093907,1348.9436798551378,1490.3154854043403,1106.0966339719282,1530.721148145846,2030.1307891780759,2611.5317068991699,1704.2198060334947,1755.3464002144995,1808.0067922209346,1862.2469959875627,1918.1144058671896,1975.6578380432054,2034.9275731845016,2095.9754003800367,2158.8546623914376,2223.6203022631807,2290.3289113310761,2359.0387786710085,2429.8099420311391,2502.7042402920729,2577.7853675008355]
[null,null,null,null,"Debt repayments",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26320.875944288782,null,{"$f":" AA325 * SignSwitch","v":0},0,0,0,0,524.9279374053599,524.9279374053599,524.9279374053599,524.9279374053599,524.9279374053599,1372.4751404297044,524.9279374053599,524.9279374053599,524.9279374053599,524.9279374053599,774.33221709886334,524.9279374053599,524.9279374053599,524.9279374053599,524.9279374053599,709.51040800833675,524.9279374053599,524.9279374053599,524.9279374053599,524.9279374053599,2767.0073153736157,1882.5289044924393,116.62091191895217,912.70038808968206,596.04662212914377,1708.134117012909,1072.8790874878214,1229.6650528440503,1355.4866838973535,1357.8048632940663,1541.9092963207229]
[]
[null,"Inverse of balance sheet"]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},{"$f":" C_Fin_Fixed!Z$218","v":0},{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F218","v":0},{"$f":" C_Fin_Ind!G218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H218","v":0},{"$f":" C_Fin_Ind!I218","v":0},{"$f":" C_Fin_Ind!J218","v":0},{"$f":" C_Fin_Ind!K218","v":0},{"$f":" C_Fin_Ind!L218","v":0},{"$f":" C_Fin_Ind!M218","v":0},{"$f":" C_Fin_Ind!N218","v":0},{"$f":" C_Fin_Ind!O218","v":0},{"$f":" C_Fin_Ind!P218","v":0},{"$f":" C_Fin_Ind!Q218","v":0},{"$f":" C_Fin_Ind!R218","v":0},{"$f":" C_Fin_Ind!S218","v":0},{"$f":" C_Fin_Ind!T218","v":0},{"$f":" C_Fin_Ind!U218","v":0},{"$f":" C_Fin_Ind!V218","v":0},{"$f":" C_Fin_Ind!W218","v":0},{"$f":" C_Fin_Ind!X218","v":0},{"$f":" C_Fin_Ind!Y218","v":0},{"$f":" C_Fin_Ind!Z218","v":0},{"$f":" C_Fin_Ind!AA218","v":0},{"$f":" C_Fin_Ind!AB218","v":0},{"$f":" C_Fin_Ind!AC218","v":0},{"$f":" C_Fin_Ind!AD218","v":0},{"$f":" C_Fin_Ind!AE218","v":0},{"$f":" C_Fin_Ind!AF218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F218","v":0},{"$f":" C_Fin_Synth!G218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H218","v":0},{"$f":" C_Fin_Synth!I218","v":0},{"$f":" C_Fin_Synth!J218","v":0},{"$f":" C_Fin_Synth!K218","v":0},{"$f":" C_Fin_Synth!L218","v":0},{"$f":" C_Fin_Synth!M218","v":0},{"$f":" C_Fin_Synth!N218","v":0},{"$f":" C_Fin_Synth!O218","v":0},{"$f":" C_Fin_Synth!P218","v":0},{"$f":" C_Fin_Synth!Q218","v":0},{"$f":" C_Fin_Synth!R218","v":0},{"$f":" C_Fin_Synth!S218","v":0},{"$f":" C_Fin_Synth!T218","v":0},{"$f":" C_Fin_Synth!U218","v":0},{"$f":" C_Fin_Synth!V218","v":0},{"$f":" C_Fin_Synth!W218","v":0},{"$f":" C_Fin_Synth!X218","v":0},{"$f":" C_Fin_Synth!Y218","v":0},{"$f":" C_Fin_Synth!Z218","v":0},{"$f":" C_Fin_Synth!AA218","v":0},{"$f":" C_Fin_Synth!AB218","v":0},{"$f":" C_Fin_Synth!AC218","v":0},{"$f":" C_Fin_Synth!AD218","v":0},{"$f":" C_Fin_Synth!AE218","v":0},{"$f":" C_Fin_Synth!AF218","v":0},{"$f":" C_Fin_Synth!AG218","v":0},{"$f":" C_Fin_Synth!AH218","v":0},{"$f":" C_Fin_Synth!AI218","v":0},{"$f":" C_Fin_Synth!AJ218","v":0},{"$f":" C_Fin_Synth!AK218","v":0},{"$f":" C_Fin_Synth!AL218","v":0},{"$f":" C_Fin_Synth!AM218","v":0},{"$f":" C_Fin_Synth!AN218","v":0},{"$f":" C_Fin_Synth!AO218","v":0},{"$f":" C_Fin_Synth!AP218","v":0},{"$f":" C_Fin_Synth!AQ218","v":0},{"$f":" C_Fin_Synth!AR218","v":0},{"$f":" C_Fin_Synth!AS218","v":0},{"$f":" C_Fin_Synth!AT218","v":0},{"$f":" C_Fin_Synth!AU218","v":0},{"$f":" C_Fin_Synth!AV218","v":0},{"$f":" C_Fin_Synth!AW218","v":0},{"$f":" C_Fin_Synth!AX218","v":0},{"$f":" C_Fin_Synth!AY218","v":0},{"$f":" C_Fin_Synth!AZ218","v":0},{"$f":" C_Fin_Synth!BA218","v":0},{"$f":" C_Fin_Synth!BB218","v":0},{"$f":" C_Fin_Synth!BC218","v":0},{"$f":" C_Fin_Synth!BD218","v":0},{"$f":" C_Fin_Synth!BE218","v":0},{"$f":" C_Fin_Synth!BF218","v":0},{"$f":" C_Fin_Synth!BG218","v":0},{"$f":" C_Fin_Synth!BH218","v":0},{"$f":" C_Fin_Synth!BI218","v":0},{"$f":" C_Fin_Synth!BJ218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F218","v":0},{"$f":" C_Fin_SynthAccretion!G218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H218","v":0},{"$f":" C_Fin_SynthAccretion!I218","v":0},{"$f":" C_Fin_SynthAccretion!J218","v":0},{"$f":" C_Fin_SynthAccretion!K218","v":0},{"$f":" C_Fin_SynthAccretion!L218","v":0},{"$f":" C_Fin_SynthAccretion!M218","v":0},{"$f":" C_Fin_SynthAccretion!N218","v":0},{"$f":" C_Fin_SynthAccretion!O218","v":0},{"$f":" C_Fin_SynthAccretion!P218","v":0},{"$f":" C_Fin_SynthAccretion!Q218","v":0},{"$f":" C_Fin_SynthAccretion!R218","v":0},{"$f":" C_Fin_SynthAccretion!S218","v":0},{"$f":" C_Fin_SynthAccretion!T218","v":0},{"$f":" C_Fin_SynthAccretion!U218","v":0},{"$f":" C_Fin_SynthAccretion!V218","v":0},{"$f":" C_Fin_SynthAccretion!W218","v":0},{"$f":" C_Fin_SynthAccretion!X218","v":0},{"$f":" C_Fin_SynthAccretion!Y218","v":0},{"$f":" C_Fin_SynthAccretion!Z218","v":0},{"$f":" C_Fin_SynthAccretion!AA218","v":0},{"$f":" C_Fin_SynthAccretion!AB218","v":0},{"$f":" C_Fin_SynthAccretion!AC218","v":0},{"$f":" C_Fin_SynthAccretion!AD218","v":0},{"$f":" C_Fin_SynthAccretion!AE218","v":0},{"$f":" C_Fin_SynthAccretion!AF218","v":0},{"$f":" C_Fin_SynthAccretion!AG218","v":0},{"$f":" C_Fin_SynthAccretion!AH218","v":0},{"$f":" C_Fin_SynthAccretion!AI218","v":0},{"$f":" C_Fin_SynthAccretion!AJ218","v":0},{"$f":" C_Fin_SynthAccretion!AK218","v":0},{"$f":" C_Fin_SynthAccretion!AL218","v":0},{"$f":" C_Fin_SynthAccretion!AM218","v":0},{"$f":" C_Fin_SynthAccretion!AN218","v":0},{"$f":" C_Fin_SynthAccretion!AO218","v":0},{"$f":" C_Fin_SynthAccretion!AP218","v":0},{"$f":" C_Fin_SynthAccretion!AQ218","v":0},{"$f":" C_Fin_SynthAccretion!AR218","v":0},{"$f":" C_Fin_SynthAccretion!AS218","v":0},{"$f":" C_Fin_SynthAccretion!AT218","v":0},{"$f":" C_Fin_SynthAccretion!AU218","v":0},{"$f":" C_Fin_SynthAccretion!AV218","v":0},{"$f":" C_Fin_SynthAccretion!AW218","v":0},{"$f":" C_Fin_SynthAccretion!AX218","v":0},{"$f":" C_Fin_SynthAccretion!AY218","v":0},{"$f":" C_Fin_SynthAccretion!AZ218","v":0},{"$f":" C_Fin_SynthAccretion!BA218","v":0},{"$f":" C_Fin_SynthAccretion!BB218","v":0},{"$f":" C_Fin_SynthAccretion!BC218","v":0},{"$f":" C_Fin_SynthAccretion!BD218","v":0},{"$f":" C_Fin_SynthAccretion!BE218","v":0},{"$f":" C_Fin_SynthAccretion!BF218","v":0},{"$f":" C_Fin_SynthAccretion!BG218","v":0},{"$f":" C_Fin_SynthAccretion!BH218","v":0},{"$f":" C_Fin_SynthAccretion!BI218","v":0},{"$f":" C_Fin_SynthAccretion!BJ218","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},{"$f":" C_LookForward!Z$112","v":0},{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},{"$f":" C_LookForward!Z$119","v":0},{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" E$208","v":"Share capital balance"},{"$f":" F$208","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,{"$f":" I_Actuals!E$29","v":"Other equity (actual for historic balance)"},{"$f":" I_Actuals!F$29","v":0},{"$f":" I_Actuals!G$29","v":"£'m nominal"},{"$f":" I_Actuals!H$29","v":"Nominal"},{"$f":" I_Actuals!I$29","v":"Heathrow SP accounts (2019 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$29","v":0},{"$f":" I_Actuals!K$29","v":"Already published"},{"$f":" I_Actuals!L$29","v":0},{"$f":" I_Actuals!M$29","v":0},{"$f":" I_Actuals!N$29","v":0},{"$f":" I_Actuals!O$29","v":0},{"$f":" I_Actuals!P$29","v":0},{"$f":" I_Actuals!Q$29","v":0},{"$f":" I_Actuals!R$29","v":0},{"$f":" I_Actuals!S$29","v":0},{"$f":" I_Actuals!T$29","v":0},{"$f":" I_Actuals!U$29","v":0},{"$f":" I_Actuals!V$29","v":0},{"$f":" I_Actuals!W$29","v":0},{"$f":" I_Actuals!X$29","v":0},{"$f":" I_Actuals!Y$29","v":0},{"$f":" I_Actuals!Z$29","v":0},{"$f":" I_Actuals!AA$29","v":-3945},{"$f":" I_Actuals!AB$29","v":-3945},{"$f":" I_Actuals!AC$29","v":-3945},{"$f":" I_Actuals!AD$29","v":-3945},{"$f":" I_Actuals!AE$29","v":0},{"$f":" I_Actuals!AF$29","v":0},{"$f":" I_Actuals!AG$29","v":0},{"$f":" I_Actuals!AH$29","v":0},{"$f":" I_Actuals!AI$29","v":0},{"$f":" I_Actuals!AJ$29","v":0},{"$f":" I_Actuals!AK$29","v":0},{"$f":" I_Actuals!AL$29","v":0},{"$f":" I_Actuals!AM$29","v":0},{"$f":" I_Actuals!AN$29","v":0},{"$f":" I_Actuals!AO$29","v":0},{"$f":" I_Actuals!AP$29","v":0},{"$f":" I_Actuals!AQ$29","v":0},{"$f":" I_Actuals!AR$29","v":0},{"$f":" I_Actuals!AS$29","v":0},{"$f":" I_Actuals!AT$29","v":0},{"$f":" I_Actuals!AU$29","v":0},{"$f":" I_Actuals!AV$29","v":0},{"$f":" I_Actuals!AW$29","v":0},{"$f":" I_Actuals!AX$29","v":0},{"$f":" I_Actuals!AY$29","v":0},{"$f":" I_Actuals!AZ$29","v":0},{"$f":" I_Actuals!BA$29","v":0},{"$f":" I_Actuals!BB$29","v":0},{"$f":" I_Actuals!BC$29","v":0},{"$f":" I_Actuals!BD$29","v":0},{"$f":" I_Actuals!BE$29","v":0},{"$f":" I_Actuals!BF$29","v":0},{"$f":" I_Actuals!BG$29","v":0},{"$f":" I_Actuals!BH$29","v":0},{"$f":" I_Actuals!BI$29","v":0},{"$f":" I_Actuals!BJ$29","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$31","v":"Other liabilities (actual for historic balances)"},{"$f":" I_Actuals!F$31","v":0},{"$f":" I_Actuals!G$31","v":"£'m nominal"},{"$f":" I_Actuals!H$31","v":"Nominal"},{"$f":" I_Actuals!I$31","v":"Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt"},{"$f":" I_Actuals!J$31","v":0},{"$f":" I_Actuals!K$31","v":"Already published"},{"$f":" I_Actuals!L$31","v":0},{"$f":" I_Actuals!M$31","v":0},{"$f":" I_Actuals!N$31","v":0},{"$f":" I_Actuals!O$31","v":0},{"$f":" I_Actuals!P$31","v":0},{"$f":" I_Actuals!Q$31","v":0},{"$f":" I_Actuals!R$31","v":0},{"$f":" I_Actuals!S$31","v":0},{"$f":" I_Actuals!T$31","v":0},{"$f":" I_Actuals!U$31","v":0},{"$f":" I_Actuals!V$31","v":0},{"$f":" I_Actuals!W$31","v":0},{"$f":" I_Actuals!X$31","v":0},{"$f":" I_Actuals!Y$31","v":0},{"$f":" I_Actuals!Z$31","v":0},{"$f":" I_Actuals!AA$31","v":5199.7699052963999},{"$f":" I_Actuals!AB$31","v":5199.7699052963999},{"$f":" I_Actuals!AC$31","v":5199.7699052963999},{"$f":" I_Actuals!AD$31","v":5199.7699052963999},{"$f":" I_Actuals!AE$31","v":0},{"$f":" I_Actuals!AF$31","v":0},{"$f":" I_Actuals!AG$31","v":0},{"$f":" I_Actuals!AH$31","v":0},{"$f":" I_Actuals!AI$31","v":0},{"$f":" I_Actuals!AJ$31","v":0},{"$f":" I_Actuals!AK$31","v":0},{"$f":" I_Actuals!AL$31","v":0},{"$f":" I_Actuals!AM$31","v":0},{"$f":" I_Actuals!AN$31","v":0},{"$f":" I_Actuals!AO$31","v":0},{"$f":" I_Actuals!AP$31","v":0},{"$f":" I_Actuals!AQ$31","v":0},{"$f":" I_Actuals!AR$31","v":0},{"$f":" I_Actuals!AS$31","v":0},{"$f":" I_Actuals!AT$31","v":0},{"$f":" I_Actuals!AU$31","v":0},{"$f":" I_Actuals!AV$31","v":0},{"$f":" I_Actuals!AW$31","v":0},{"$f":" I_Actuals!AX$31","v":0},{"$f":" I_Actuals!AY$31","v":0},{"$f":" I_Actuals!AZ$31","v":0},{"$f":" I_Actuals!BA$31","v":0},{"$f":" I_Actuals!BB$31","v":0},{"$f":" I_Actuals!BC$31","v":0},{"$f":" I_Actuals!BD$31","v":0},{"$f":" I_Actuals!BE$31","v":0},{"$f":" I_Actuals!BF$31","v":0},{"$f":" I_Actuals!BG$31","v":0},{"$f":" I_Actuals!BH$31","v":0},{"$f":" I_Actuals!BI$31","v":0},{"$f":" I_Actuals!BJ$31","v":0}]
[null,null,null,null,{"$f":" O_FinStats!E$62","v":"Retained earnings balance"},{"$f":" O_FinStats!F$62","v":0},{"$f":" O_FinStats!G$62","v":"£'m nominal"},{"$f":" O_FinStats!H$62","v":0},{"$f":" O_FinStats!I$62","v":0},{"$f":" O_FinStats!J$62","v":0},{"$f":" O_FinStats!K$62","v":0},{"$f":" O_FinStats!L$62","v":0},{"$f":" O_FinStats!M$62","v":0},{"$f":" O_FinStats!N$62","v":0},{"$f":" O_FinStats!O$62","v":0},{"$f":" O_FinStats!P$62","v":0},{"$f":" O_FinStats!Q$62","v":0},{"$f":" O_FinStats!R$62","v":0},{"$f":" O_FinStats!S$62","v":0},{"$f":" O_FinStats!T$62","v":0},{"$f":" O_FinStats!U$62","v":0},{"$f":" O_FinStats!V$62","v":0},{"$f":" O_FinStats!W$62","v":0},{"$f":" O_FinStats!X$62","v":0},{"$f":" O_FinStats!Y$62","v":0},{"$f":" O_FinStats!Z$62","v":0},{"$f":" O_FinStats!AA$62","v":661},{"$f":" O_FinStats!AB$62","v":661},{"$f":" O_FinStats!AC$62","v":661},{"$f":" O_FinStats!AD$62","v":661},{"$f":" O_FinStats!AE$62","v":3227.852916035733},{"$f":" O_FinStats!AF$62","v":2124.0399758674193},{"$f":" O_FinStats!AG$62","v":981.26761367484323},{"$f":" O_FinStats!AH$62","v":419.21975873435656},{"$f":" O_FinStats!AI$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!AJ$62","v":280.08509366885556},{"$f":" O_FinStats!AK$62","v":787.08185891711923},{"$f":" O_FinStats!AL$62","v":959.0375417164164},{"$f":" O_FinStats!AM$62","v":1024.6065055030604},{"$f":" O_FinStats!AN$62","v":962.83939492207594},{"$f":" O_FinStats!AO$62","v":832.49936115367143},{"$f":" O_FinStats!AP$62","v":561.26971732972299},{"$f":" O_FinStats!AQ$62","v":325.04383020450535},{"$f":" O_FinStats!AR$62","v":0},{"$f":" O_FinStats!AS$62","v":0},{"$f":" O_FinStats!AT$62","v":0},{"$f":" O_FinStats!AU$62","v":224.16572085514423},{"$f":" O_FinStats!AV$62","v":56.022662386392142},{"$f":" O_FinStats!AW$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!AX$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!AY$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!AZ$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!BA$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!BB$62","v":5.6843418860808015E-14},{"$f":" O_FinStats!BC$62","v":382.3837881913592},{"$f":" O_FinStats!BD$62","v":723.99506316510497},{"$f":" O_FinStats!BE$62","v":1032.1651426006235},{"$f":" O_FinStats!BF$62","v":1509.2759597484603},{"$f":" O_FinStats!BG$62","v":1996.7657504693479},{"$f":" O_FinStats!BH$62","v":2441.9825906993533},{"$f":" O_FinStats!BI$62","v":2862.5992139305722},{"$f":" O_FinStats!BJ$62","v":3127.8532498838499}]
[]
[null,null,"Sign Switch"]
[null,null,null,null,{"$f":" E340&\" NEG\"","v":"Total Fixed Interest Debt NEG"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA340 * SignSwitch","v":0},0,0,0,0,-1465.4932918529248,-2489.0442924532654,-2554.7726183674768,-3085.3011759818874,-3429.6301791303199,-4398.286191055332,-5004.1476989137245,-5697.2886286932226,-6461.3530364824028,-7226.7241619169426,-8091.6302484441958,-8782.5959112920737,-9583.3476100432563,-10547.853143430229,-11496.21044893448,-12371.060944090839,-13040.794651076612,-13877.682953070176,-15223.5223761372,-16148.258665273861,-16021.227165445582,-16190.502822922939,-16724.505790085022,-17306.013761791812,-17837.825532847892,-18204.758516468508,-18629.97913287683,-19053.005407953999,-19410.084839450668,-19863.294749364137,-20605.883936528273]
[null,null,null,null,"Total Index-linked debt NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA341 * SignSwitch","v":0},0,0,0,0,-628.06855365125364,-1092.1402543455979,-1247.4008437364739,-1608.3745385390826,-1779.9986066658905,-2188.849946936708,-2469.7310131879226,-2830.3161572201079,-3242.6818167035035,-3667.9784678194119,-4148.6918589371026,-4569.2807559257344,-5049.5384780682998,-5614.3841467190505,-6189.2545163367313,-6749.8680783224154,-7239.3928522374181,-7815.2410529446397,-8626.486608704563,-9281.5967594528393,-8891.3284746583158,-8810.3018498964102,-9280.7460164212607,-9653.5836504334256,-10066.962444196222,-10209.413163256881,-10490.570317496607,-10747.120677466954,-10958.602238519587,-11217.175582964795,-11573.138853545404]
[null,null,null,null,"Total Synthetic index-linked debt NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA342 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA343 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed) NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA344 * SignSwitch","v":-10000.2300947036},-10000.2300947036,-10000.2300947036,-10000.2300947036,-7348.9911236750377,-6981.5415674912856,-6614.0920113075335,-6246.6424551237815,-5879.1928989400294,-5511.7433427562773,-5144.2937865725253,-4776.8442303887732,-4409.3946742050211,-4041.9451180212691,-3674.495561837517,-3307.046005653765,-2939.5964494700129,-2572.1468932862608,-2204.6973371025088,-1837.2477809187569,-1469.7982247350051,-1102.3486685512532,-734.8991123675014,-367.44955618374951,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked) NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA345 * SignSwitch","v":-4499},-4499,-4499,-4499,-3149.5676244321594,-3039.332757577034,-3006.467285327059,-3198.2661640961687,-3379.1466583166657,-3269.3383385882439,-2251.9408514689949,-2116.9819436184121,-2013.9551357039095,-1916.8954085534192,-1816.9238895884137,-1464.5489453609546,-1351.0070325001752,-1234.0588622535724,-1113.6022468995716,-989.53193308495077,-677.1570392529145,-539.99336920889402,-398.71478906355293,-253.19785151385156,-103.31540583765914,-47.2435143664827,-48.660819797477181,-50.120644391401498,-51.624263723143542,-53.17299163483785,-47.2435143664827,-48.660819797477181,-50.120644391401498,-51.624263723143542,-53.17299163483785,-47.2435143664827]
[null,null,null,null,"Share capital balance NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA346 * SignSwitch","v":-510},-510,-510,-510,-3227.852916035733,-3227.852916035733,-3227.852916035733,-3227.852916035733,-3143.7219582524394,-3143.7219582524394,-3156.9626888765561,-3156.9626888765561,-3156.9626888765561,-3156.9626888765561,-3156.9626888765561,-3156.9626888765561,-3156.9626888765561,-3088.4362680694785,-2906.7997848958075,-2854.6526709127738,-2854.6526709127738,-2854.6526709127738,-2778.4376851112797,-2650.7385245090518,-2593.9550728516206,-2508.9534984817055,-2442.1883672328731,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358,-2397.9048438090358]
[null,null,null,null,"Other equity (actual for historic balance) NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA347 * SignSwitch","v":3945},3945,3945,3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other liabilities (actual for historic balances) NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA348 * SignSwitch","v":-5199.7699052963999},-5199.7699052963999,-5199.7699052963999,-5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance NEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA349 * SignSwitch","v":-661},-661,-661,-661,-3227.852916035733,-2124.0399758674193,-981.26761367484323,-419.21975873435656,-5.6843418860808015E-14,-280.08509366885556,-787.08185891711923,-959.0375417164164,-1024.6065055030604,-962.83939492207594,-832.49936115367143,-561.26971732972299,-325.04383020450535,0,0,0,-224.16572085514423,-56.022662386392142,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-382.3837881913592,-723.99506316510497,-1032.1651426006235,-1509.2759597484603,-1996.7657504693479,-2441.9825906993533,-2862.5992139305722,-3127.8532498838499]
[]
[null,null,"Grouping & reordering for chart presentation"]
[null,null,null,null,"Embedded debt (fixed)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA356","v":-10000.2300947036},-10000.2300947036,-10000.2300947036,-10000.2300947036,-7348.9911236750377,-6981.5415674912856,-6614.0920113075335,-6246.6424551237815,-5879.1928989400294,-5511.7433427562773,-5144.2937865725253,-4776.8442303887732,-4409.3946742050211,-4041.9451180212691,-3674.495561837517,-3307.046005653765,-2939.5964494700129,-2572.1468932862608,-2204.6973371025088,-1837.2477809187569,-1469.7982247350051,-1102.3486685512532,-734.8991123675014,-367.44955618374951,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,{"$f":" BE356","v":2.3874235921539366E-12},2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (indexed linked)",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA357","v":-4499},{"$f":" AB357","v":-4499},-4499,-4499,-3149.5676244321594,-3039.332757577034,-3006.467285327059,-3198.2661640961687,-3379.1466583166657,-3269.3383385882439,-2251.9408514689949,-2116.9819436184121,-2013.9551357039095,-1916.8954085534192,-1816.9238895884137,-1464.5489453609546,-1351.0070325001752,-1234.0588622535724,-1113.6022468995716,-989.53193308495077,-677.1570392529145,-539.99336920889402,-398.71478906355293,-253.19785151385156,-103.31540583765914,-47.2435143664827,-48.660819797477181,-50.120644391401498,-51.624263723143542,-53.17299163483785,-47.2435143664827,-48.660819797477181,-50.120644391401498,-51.624263723143542,-53.17299163483785,-47.2435143664827]
[null,null,null,null,"Fixed debt",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA352","v":0},0,0,0,0,-1465.4932918529248,-2489.0442924532654,-2554.7726183674768,-3085.3011759818874,-3429.6301791303199,-4398.286191055332,-5004.1476989137245,-5697.2886286932226,-6461.3530364824028,-7226.7241619169426,-8091.6302484441958,-8782.5959112920737,-9583.3476100432563,-10547.853143430229,-11496.21044893448,-12371.060944090839,-13040.794651076612,-13877.682953070176,-15223.5223761372,-16148.258665273861,-16021.227165445582,-16190.502822922939,-16724.505790085022,-17306.013761791812,-17837.825532847892,-18204.758516468508,-18629.97913287683,-19053.005407953999,-19410.084839450668,-19863.294749364137,-20605.883936528273]
[null,null,null,null,"IL debt",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA353","v":0},0,0,0,0,-628.06855365125364,-1092.1402543455979,-1247.4008437364739,-1608.3745385390826,-1779.9986066658905,-2188.849946936708,-2469.7310131879226,-2830.3161572201079,-3242.6818167035035,-3667.9784678194119,-4148.6918589371026,-4569.2807559257344,-5049.5384780682998,-5614.3841467190505,-6189.2545163367313,-6749.8680783224154,-7239.3928522374181,-7815.2410529446397,-8626.486608704563,-9281.5967594528393,-8891.3284746583158,-8810.3018498964102,-9280.7460164212607,-9653.5836504334256,-10066.962444196222,-10209.413163256881,-10490.570317496607,-10747.120677466954,-10958.602238519587,-11217.175582964795,-11573.138853545404]
[null,null,null,null,"Synthetic IL debt",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic IL debt accretion",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA361, AA358 )","v":-1171},{"$f":" SUM( AB361, AB358 )","v":-1171},-1171,-1171,-6455.7058320714659,-5351.8928919031523,-4209.1205297105762,-3647.0726747700896,-3143.7219582524394,-3423.8070519212952,-3944.0445477936755,-4116.000230592972,-4181.5691943796164,-4119.8020837986323,-3989.4620500302276,-3718.2324062062789,-3482.0065190810615,-3088.4362680694785,-2906.7997848958075,-2854.6526709127738,-3078.818391767918,-2910.6753332991661,-2778.4376851112797,-2650.7385245090518,-2593.9550728516206,-2508.9534984817055,-2442.1883672328731,-2397.9048438090358,-2780.288632000395,-3121.8999069741408,-3430.0699864096596,-3907.1808035574959,-4394.6705942783838,-4839.8874345083896,-5260.5040577396085,-5525.7580936928862]
[null,null,null,null,"Other equity & liabilities",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA359:AA360 )","v":-1254.7699052963999},{"$f":" SUM( AB359:AB360 )","v":-1254.7699052963999},-1254.7699052963999,-1254.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inverse of RAB"]
[]
[null,null,null,null,{"$f":" C_RAB!E$202","v":"Total Basic RAB closing balance post inflation adjustment"},{"$f":" C_RAB!F$202","v":0},{"$f":" C_RAB!G$202","v":"£'m nominal"},{"$f":" C_RAB!H$202","v":0},{"$f":" C_RAB!I$202","v":0},{"$f":" C_RAB!J$202","v":0},{"$f":" C_RAB!K$202","v":0},{"$f":" C_RAB!L$202","v":0},{"$f":" C_RAB!M$202","v":0},{"$f":" C_RAB!N$202","v":0},{"$f":" C_RAB!O$202","v":0},{"$f":" C_RAB!P$202","v":0},{"$f":" C_RAB!Q$202","v":0},{"$f":" C_RAB!R$202","v":0},{"$f":" C_RAB!S$202","v":0},{"$f":" C_RAB!T$202","v":0},{"$f":" C_RAB!U$202","v":0},{"$f":" C_RAB!V$202","v":0},{"$f":" C_RAB!W$202","v":0},{"$f":" C_RAB!X$202","v":0},{"$f":" C_RAB!Y$202","v":976328.01334735099},{"$f":" C_RAB!Z$202","v":0},{"$f":" C_RAB!AA$202","v":0},{"$f":" C_RAB!AB$202","v":0},{"$f":" C_RAB!AC$202","v":0},{"$f":" C_RAB!AD$202","v":0},{"$f":" C_RAB!AE$202","v":16139.264580178664},{"$f":" C_RAB!AF$202","v":15946.763162691117},{"$f":" C_RAB!AG$202","v":17477.043329548851},{"$f":" C_RAB!AH$202","v":19371.248807524553},{"$f":" C_RAB!AI$202","v":20203.698484199598},{"$f":" C_RAB!AJ$202","v":19974.534156813716},{"$f":" C_RAB!AK$202","v":19907.179032997803},{"$f":" C_RAB!AL$202","v":20255.782347612967},{"$f":" C_RAB!AM$202","v":21269.718767531565},{"$f":" C_RAB!AN$202","v":22549.414937925336},{"$f":" C_RAB!AO$202","v":23908.28655899363},{"$f":" C_RAB!AP$202","v":24980.054003981673},{"$f":" C_RAB!AQ$202","v":26163.686129680071},{"$f":" C_RAB!AR$202","v":26917.237766077309},{"$f":" C_RAB!AS$202","v":27975.88695168529},{"$f":" C_RAB!AT$202","v":29569.957100288473},{"$f":" C_RAB!AU$202","v":31551.95054994907},{"$f":" C_RAB!AV$202","v":32569.389858220526},{"$f":" C_RAB!AW$202","v":33544.664562843791},{"$f":" C_RAB!AX$202","v":34535.856060272505},{"$f":" C_RAB!AY$202","v":35434.578205285179},{"$f":" C_RAB!AZ$202","v":36407.919430607973},{"$f":" C_RAB!BA$202","v":37380.265312824959},{"$f":" C_RAB!BB$202","v":38346.330267578473},{"$f":" C_RAB!BC$202","v":39336.519076752433},{"$f":" C_RAB!BD$202","v":40416.03800459882},{"$f":" C_RAB!BE$202","v":41574.681912786466},{"$f":" C_RAB!BF$202","v":42477.153092759763},{"$f":" C_RAB!BG$202","v":43389.721639122741},{"$f":" C_RAB!BH$202","v":44402.139329348262},{"$f":" C_RAB!BI$202","v":45486.951300384993},{"$f":" C_RAB!BJ$202","v":46864.098626284518}]
[null,null,null,null,"RAB",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA375 * SignSwitch","v":0},0,0,0,-16139.264580178664,-15946.763162691117,-17477.043329548851,-19371.248807524553,-20203.698484199598,-19974.534156813716,-19907.179032997803,-20255.782347612967,-21269.718767531565,-22549.414937925336,-23908.28655899363,-24980.054003981673,-26163.686129680071,-26917.237766077309,-27975.88695168529,-29569.957100288473,-31551.95054994907,-32569.389858220526,-33544.664562843791,-34535.856060272505,-35434.578205285179,-36407.919430607973,-37380.265312824959,-38346.330267578473,-39336.519076752433,-40416.03800459882,-41574.681912786466,-42477.153092759763,-43389.721639122741,-44402.139329348262,-45486.951300384993,-46864.098626284518]
[]
["End of spreadsheet"]

{"sheet":"C_Tax","index":37,"n_rows":402,"n_cols":62,"rows_kept":402,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Corporation tax expense/paid"]
[]
[null,"Capital Allowances"]
[]
[null,null,"Additions to capital allowance assets"]
[]
[null,null,null,{"$f":" I_InputSets!D308","v":"Category 1 description"}]
[null,null,null,null,{"$f":" I_InputSets!E309","v":"Category 1 description % in main pool"},{"$f":" I_InputSets!F309","v":0.24},{"$f":" I_InputSets!G309","v":"%"},null,{"$f":" I_InputSets!I309","v":"CAA"},null,{"$f":" I_InputSets!K309","v":"Being published with this model"},{"$f":" I_InputSets!L309","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E310","v":"Category 1 description % in special pool"},{"$f":" I_InputSets!F310","v":0.16},{"$f":" I_InputSets!G310","v":"%"},null,{"$f":" I_InputSets!I310","v":"CAA"},null,{"$f":" I_InputSets!K310","v":"Being published with this model"},{"$f":" I_InputSets!L310","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E311","v":"Category 1 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F311","v":0},{"$f":" I_InputSets!G311","v":"%"},null,{"$f":" I_InputSets!I311","v":"CAA"},null,{"$f":" I_InputSets!K311","v":"Being published with this model"},{"$f":" I_InputSets!L311","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E312","v":"Category 1 description % not available for capital allowances"},{"$f":" I_InputSets!F312","v":0.6},{"$f":" I_InputSets!G312","v":"%"},null,{"$f":" I_InputSets!I312","v":"CAA"},null,{"$f":" I_InputSets!K312","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Capex!E60","v":"Outturn cashflows relating to capex on Category 1 description"},{"$f":" C_Capex!F60","v":0},{"$f":" C_Capex!G60","v":"£'m nominal"},{"$f":" C_Capex!H60","v":0},{"$f":" C_Capex!I60","v":0},null,{"$f":" C_Capex!K60","v":0},{"$f":" C_Capex!L60","v":0},{"$f":" C_Capex!M60","v":0},{"$f":" C_Capex!N60","v":0},{"$f":" C_Capex!O60","v":0},{"$f":" C_Capex!P60","v":0},{"$f":" C_Capex!Q60","v":0},{"$f":" C_Capex!R60","v":0},{"$f":" C_Capex!S60","v":0},{"$f":" C_Capex!T60","v":0},{"$f":" C_Capex!U60","v":0},{"$f":" C_Capex!V60","v":0},{"$f":" C_Capex!W60","v":0},{"$f":" C_Capex!X60","v":0},{"$f":" C_Capex!Y60","v":51575.675398301762},{"$f":" C_Capex!Z60","v":0},{"$f":" C_Capex!AA60","v":0},{"$f":" C_Capex!AB60","v":0},{"$f":" C_Capex!AC60","v":0},{"$f":" C_Capex!AD60","v":0},{"$f":" C_Capex!AE60","v":0},{"$f":" C_Capex!AF60","v":447},{"$f":" C_Capex!AG60","v":283.99999999999994},{"$f":" C_Capex!AH60","v":410.69830564149203},{"$f":" C_Capex!AI60","v":681.94451080656995},{"$f":" C_Capex!AJ60","v":850.39741114668288},{"$f":" C_Capex!AK60","v":1221.3729846703261},{"$f":" C_Capex!AL60","v":1162.7080212555354},{"$f":" C_Capex!AM60","v":1522.0805993388838},{"$f":" C_Capex!AN60","v":1564.134243866207},{"$f":" C_Capex!AO60","v":1616.9624617093907},{"$f":" C_Capex!AP60","v":1348.9436798551378},{"$f":" C_Capex!AQ60","v":1490.3154854043403},{"$f":" C_Capex!AR60","v":1106.0966339719282},{"$f":" C_Capex!AS60","v":1530.721148145846},{"$f":" C_Capex!AT60","v":2030.1307891780759},{"$f":" C_Capex!AU60","v":2611.5317068991699},{"$f":" C_Capex!AV60","v":1704.2198060334947},{"$f":" C_Capex!AW60","v":1755.3464002144995},{"$f":" C_Capex!AX60","v":1808.0067922209346},{"$f":" C_Capex!AY60","v":1862.2469959875627},{"$f":" C_Capex!AZ60","v":1918.1144058671896},{"$f":" C_Capex!BA60","v":1975.6578380432054},{"$f":" C_Capex!BB60","v":2034.9275731845016},{"$f":" C_Capex!BC60","v":2095.9754003800367},{"$f":" C_Capex!BD60","v":2158.8546623914376},{"$f":" C_Capex!BE60","v":2223.6203022631807},{"$f":" C_Capex!BF60","v":2290.3289113310761},{"$f":" C_Capex!BG60","v":2359.0387786710085},{"$f":" C_Capex!BH60","v":2429.8099420311391},{"$f":" C_Capex!BI60","v":2502.7042402920729},{"$f":" C_Capex!BJ60","v":2577.7853675008355}]
[null,null,null,null,{"$f":" D21&\" main pool additions\"","v":"Category 1 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA27:BJ27 )","v":12378.162095592423},null,{"$f":"  $F22 * AA$26","v":0},{"$f":"  $F22 * AB$26","v":0},{"$f":"  $F22 * AC$26","v":0},0,0,107.28,68.159999999999982,98.567593353958088,163.66668259357678,204.09537867520388,293.12951632087828,279.04992510132848,365.29934384133207,375.39221852788967,388.07099081025376,323.74648316523309,357.67571649704166,265.46319215326275,367.37307555500303,487.23138940273822,626.7676096558007,409.01275344803872,421.28313605147986,433.92163013302428,446.93927903701507,460.34745740812548,474.15788113036928,488.38261756428039,503.03409609120877,518.12511897394506,533.66887254316339,549.6789387194583,566.16930688104196,583.15438608747343,600.64901767009746,618.6684882002005]
[null,null,null,null,{"$f":" D21&\" special pool additions\"","v":"Category 1 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA28:BJ28 )","v":8252.1080637282848},null,{"$f":"  $F23 * AA$26","v":0},0,0,0,0,71.52,45.439999999999991,65.711728902638725,109.11112172905119,136.06358578346925,195.41967754725218,186.03328340088567,243.53289589422141,250.26147901859312,258.71399387350255,215.83098877682207,238.45047766469446,176.97546143550852,244.91538370333535,324.82092626849214,417.84507310386721,272.67516896535915,280.85542403431992,289.28108675534952,297.95951935801003,306.89830493875036,316.10525408691285,325.58841170952024,335.35606406080586,345.41674598263,355.77924836210894,366.4526258129722,377.44620458736136,388.76959072498227,400.43267844673164,412.44565880013369]
[null,null,null,null,{"$f":" D21&\" structures and buildings allowance assets additions\"","v":"Category 1 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA29:BJ29 )","v":0},null,{"$f":"  $F24 * AA$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D315","v":"Category 2 description"}]
[null,null,null,null,{"$f":" I_InputSets!E309","v":"Category 1 description % in main pool"},{"$f":" I_InputSets!F316","v":0.24},{"$f":" I_InputSets!G309","v":"%"},{"$f":" I_InputSets!H309","v":0},{"$f":" I_InputSets!I309","v":"CAA"},{"$f":" I_InputSets!J309","v":0},{"$f":" I_InputSets!K309","v":"Being published with this model"},{"$f":" I_InputSets!L309","v":0},{"$f":" I_InputSets!M309","v":0},{"$f":" I_InputSets!N309","v":0},{"$f":" I_InputSets!O309","v":0},{"$f":" I_InputSets!P309","v":0},{"$f":" I_InputSets!Q309","v":0},{"$f":" I_InputSets!R309","v":0},{"$f":" I_InputSets!S309","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E310","v":"Category 1 description % in special pool"},{"$f":" I_InputSets!F317","v":0.16},{"$f":" I_InputSets!G310","v":"%"},{"$f":" I_InputSets!H310","v":0},{"$f":" I_InputSets!I310","v":"CAA"},{"$f":" I_InputSets!J310","v":0},{"$f":" I_InputSets!K310","v":"Being published with this model"},{"$f":" I_InputSets!L310","v":0},{"$f":" I_InputSets!M310","v":0},{"$f":" I_InputSets!N310","v":0},{"$f":" I_InputSets!O310","v":0},{"$f":" I_InputSets!P310","v":0},{"$f":" I_InputSets!Q310","v":0},{"$f":" I_InputSets!R310","v":0},{"$f":" I_InputSets!S310","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E311","v":"Category 1 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F318","v":0},{"$f":" I_InputSets!G311","v":"%"},{"$f":" I_InputSets!H311","v":0},{"$f":" I_InputSets!I311","v":"CAA"},{"$f":" I_InputSets!J311","v":0},{"$f":" I_InputSets!K311","v":"Being published with this model"},{"$f":" I_InputSets!L311","v":0},{"$f":" I_InputSets!M311","v":0},{"$f":" I_InputSets!N311","v":0},{"$f":" I_InputSets!O311","v":0},{"$f":" I_InputSets!P311","v":0},{"$f":" I_InputSets!Q311","v":0},{"$f":" I_InputSets!R311","v":0},{"$f":" I_InputSets!S311","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E312","v":"Category 1 description % not available for capital allowances"},{"$f":" I_InputSets!F319","v":0.6},{"$f":" I_InputSets!G312","v":"%"},{"$f":" I_InputSets!H312","v":0},{"$f":" I_InputSets!I312","v":"CAA"},{"$f":" I_InputSets!J312","v":0},{"$f":" I_InputSets!K312","v":"Being published with this model"},{"$f":" I_InputSets!L312","v":0},{"$f":" I_InputSets!M312","v":0},{"$f":" I_InputSets!N312","v":0},{"$f":" I_InputSets!O312","v":0},{"$f":" I_InputSets!P312","v":0},{"$f":" I_InputSets!Q312","v":0},{"$f":" I_InputSets!R312","v":0},{"$f":" I_InputSets!S312","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$65","v":"Outturn cashflows relating to capex on Category 2 description"},{"$f":" C_Capex!F$65","v":0},{"$f":" C_Capex!G$65","v":"£'m nominal"},{"$f":" C_Capex!H$65","v":0},{"$f":" C_Capex!I$65","v":0},{"$f":" C_Capex!J$65","v":0},{"$f":" C_Capex!K$65","v":0},{"$f":" C_Capex!L$65","v":0},{"$f":" C_Capex!M$65","v":0},{"$f":" C_Capex!N$65","v":0},{"$f":" C_Capex!O$65","v":0},{"$f":" C_Capex!P$65","v":0},{"$f":" C_Capex!Q$65","v":0},{"$f":" C_Capex!R$65","v":0},{"$f":" C_Capex!S$65","v":0},{"$f":" C_Capex!T$65","v":0},{"$f":" C_Capex!U$65","v":0},{"$f":" C_Capex!V$65","v":0},{"$f":" C_Capex!W$65","v":0},{"$f":" C_Capex!X$65","v":0},{"$f":" C_Capex!Y$65","v":0},{"$f":" C_Capex!Z$65","v":0},{"$f":" C_Capex!AA$65","v":0},{"$f":" C_Capex!AB$65","v":0},{"$f":" C_Capex!AC$65","v":0},{"$f":" C_Capex!AD$65","v":0},{"$f":" C_Capex!AE$65","v":0},{"$f":" C_Capex!AF$65","v":0},{"$f":" C_Capex!AG$65","v":0},{"$f":" C_Capex!AH$65","v":0},{"$f":" C_Capex!AI$65","v":0},{"$f":" C_Capex!AJ$65","v":0},{"$f":" C_Capex!AK$65","v":0},{"$f":" C_Capex!AL$65","v":0},{"$f":" C_Capex!AM$65","v":0},{"$f":" C_Capex!AN$65","v":0},{"$f":" C_Capex!AO$65","v":0},{"$f":" C_Capex!AP$65","v":0},{"$f":" C_Capex!AQ$65","v":0},{"$f":" C_Capex!AR$65","v":0},{"$f":" C_Capex!AS$65","v":0},{"$f":" C_Capex!AT$65","v":0},{"$f":" C_Capex!AU$65","v":0},{"$f":" C_Capex!AV$65","v":0},{"$f":" C_Capex!AW$65","v":0},{"$f":" C_Capex!AX$65","v":0},{"$f":" C_Capex!AY$65","v":0},{"$f":" C_Capex!AZ$65","v":0},{"$f":" C_Capex!BA$65","v":0},{"$f":" C_Capex!BB$65","v":0},{"$f":" C_Capex!BC$65","v":0},{"$f":" C_Capex!BD$65","v":0},{"$f":" C_Capex!BE$65","v":0},{"$f":" C_Capex!BF$65","v":0},{"$f":" C_Capex!BG$65","v":0},{"$f":" C_Capex!BH$65","v":0},{"$f":" C_Capex!BI$65","v":0},{"$f":" C_Capex!BJ$65","v":0}]
[null,null,null,null,{"$f":" D31&\" main pool additions\"","v":"Category 2 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA37:BJ37 )","v":0},null,{"$f":"  $F32 * AA$36","v":0},{"$f":"  $F32 * AB$36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D31&\" special pool additions\"","v":"Category 2 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA38:BJ38 )","v":0},null,{"$f":"  $F33 * AA$36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D31&\" structures and buildings allowance assets additions\"","v":"Category 2 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA39:BJ39 )","v":0},null,{"$f":"  $F34 * AA$36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$322","v":"Category 3 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$323","v":"Category 3 description % in main pool"},{"$f":" I_InputSets!F$323","v":0.24},{"$f":" I_InputSets!G$323","v":"%"},null,{"$f":" I_InputSets!I$323","v":"CAA"},null,{"$f":" I_InputSets!K$323","v":"Being published with this model"},{"$f":" I_InputSets!L320","v":0},{"$f":" I_InputSets!M320","v":0},{"$f":" I_InputSets!N320","v":0},{"$f":" I_InputSets!O320","v":0},{"$f":" I_InputSets!P320","v":0},{"$f":" I_InputSets!Q320","v":0},{"$f":" I_InputSets!R320","v":0},{"$f":" I_InputSets!S320","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$324","v":"Category 3 description % in special pool"},{"$f":" I_InputSets!F$324","v":0.16},{"$f":" I_InputSets!G$324","v":"%"},null,{"$f":" I_InputSets!I$324","v":"CAA"},null,{"$f":" I_InputSets!K$324","v":"Being published with this model"},{"$f":" I_InputSets!L321","v":0},{"$f":" I_InputSets!M321","v":0},{"$f":" I_InputSets!N321","v":0},{"$f":" I_InputSets!O321","v":0},{"$f":" I_InputSets!P321","v":0},{"$f":" I_InputSets!Q321","v":0},{"$f":" I_InputSets!R321","v":0},{"$f":" I_InputSets!S321","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$325","v":"Category 3 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$325","v":0},{"$f":" I_InputSets!G$325","v":"%"},null,{"$f":" I_InputSets!I$325","v":"CAA"},null,{"$f":" I_InputSets!K$325","v":"Being published with this model"},{"$f":" I_InputSets!L322","v":0},{"$f":" I_InputSets!M322","v":0},{"$f":" I_InputSets!N322","v":0},{"$f":" I_InputSets!O322","v":0},{"$f":" I_InputSets!P322","v":0},{"$f":" I_InputSets!Q322","v":0},{"$f":" I_InputSets!R322","v":0},{"$f":" I_InputSets!S322","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E326","v":"Category 3 description % not available for capital allowances"},{"$f":" I_InputSets!F326","v":0.6},{"$f":" I_InputSets!G326","v":"%"},{"$f":" I_InputSets!H326","v":0},{"$f":" I_InputSets!I326","v":"CAA"},{"$f":" I_InputSets!J326","v":0},{"$f":" I_InputSets!K326","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Capex!E$70","v":"Outturn cashflows relating to capex on Category 3 description"},{"$f":" C_Capex!F$70","v":0},{"$f":" C_Capex!G$70","v":"£'m nominal"},{"$f":" C_Capex!H$70","v":0},{"$f":" C_Capex!I$70","v":0},{"$f":" C_Capex!J$70","v":0},{"$f":" C_Capex!K$70","v":0},{"$f":" C_Capex!L$70","v":0},{"$f":" C_Capex!M$70","v":0},{"$f":" C_Capex!N$70","v":0},{"$f":" C_Capex!O$70","v":0},{"$f":" C_Capex!P$70","v":0},{"$f":" C_Capex!Q$70","v":0},{"$f":" C_Capex!R$70","v":0},{"$f":" C_Capex!S$70","v":0},{"$f":" C_Capex!T$70","v":0},{"$f":" C_Capex!U$70","v":0},{"$f":" C_Capex!V$70","v":0},{"$f":" C_Capex!W$70","v":0},{"$f":" C_Capex!X$70","v":0},{"$f":" C_Capex!Y$70","v":0},{"$f":" C_Capex!Z$70","v":0},{"$f":" C_Capex!AA$70","v":0},{"$f":" C_Capex!AB$70","v":0},{"$f":" C_Capex!AC$70","v":0},{"$f":" C_Capex!AD$70","v":0},{"$f":" C_Capex!AE$70","v":0},{"$f":" C_Capex!AF$70","v":0},{"$f":" C_Capex!AG$70","v":0},{"$f":" C_Capex!AH$70","v":0},{"$f":" C_Capex!AI$70","v":0},{"$f":" C_Capex!AJ$70","v":0},{"$f":" C_Capex!AK$70","v":0},{"$f":" C_Capex!AL$70","v":0},{"$f":" C_Capex!AM$70","v":0},{"$f":" C_Capex!AN$70","v":0},{"$f":" C_Capex!AO$70","v":0},{"$f":" C_Capex!AP$70","v":0},{"$f":" C_Capex!AQ$70","v":0},{"$f":" C_Capex!AR$70","v":0},{"$f":" C_Capex!AS$70","v":0},{"$f":" C_Capex!AT$70","v":0},{"$f":" C_Capex!AU$70","v":0},{"$f":" C_Capex!AV$70","v":0},{"$f":" C_Capex!AW$70","v":0},{"$f":" C_Capex!AX$70","v":0},{"$f":" C_Capex!AY$70","v":0},{"$f":" C_Capex!AZ$70","v":0},{"$f":" C_Capex!BA$70","v":0},{"$f":" C_Capex!BB$70","v":0},{"$f":" C_Capex!BC$70","v":0},{"$f":" C_Capex!BD$70","v":0},{"$f":" C_Capex!BE$70","v":0},{"$f":" C_Capex!BF$70","v":0},{"$f":" C_Capex!BG$70","v":0},{"$f":" C_Capex!BH$70","v":0},{"$f":" C_Capex!BI$70","v":0},{"$f":" C_Capex!BJ$70","v":0}]
[null,null,null,null,{"$f":" D41&\" main pool additions\"","v":"Category 3 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA47:BJ47 )","v":0},null,{"$f":"  $F42 * AA$46","v":0},{"$f":"  $F42 * AB$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D41&\" special pool additions\"","v":"Category 3 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA48:BJ48 )","v":0},null,{"$f":"  $F43 * AA$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D41&\" structures and buildings allowance assets additions\"","v":"Category 3 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA49:BJ49 )","v":0},null,{"$f":"  $F44 * AA$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$329","v":"Category 4 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$330","v":"Category 4 description % in main pool"},{"$f":" I_InputSets!F$330","v":0.24},{"$f":" I_InputSets!G$330","v":"%"},null,{"$f":" I_InputSets!I$330","v":"CAA"},null,{"$f":" I_InputSets!K$330","v":"Being published with this model"},{"$f":" I_InputSets!L330","v":0},{"$f":" I_InputSets!M330","v":0},{"$f":" I_InputSets!N330","v":0},{"$f":" I_InputSets!O330","v":0},{"$f":" I_InputSets!P330","v":0},{"$f":" I_InputSets!Q330","v":0},{"$f":" I_InputSets!R330","v":0},{"$f":" I_InputSets!S330","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$331","v":"Category 4 description % in special pool"},{"$f":" I_InputSets!F$331","v":0.16},{"$f":" I_InputSets!G$331","v":"%"},null,{"$f":" I_InputSets!I$331","v":"CAA"},null,{"$f":" I_InputSets!K$331","v":"Being published with this model"},{"$f":" I_InputSets!L331","v":0},{"$f":" I_InputSets!M331","v":0},{"$f":" I_InputSets!N331","v":0},{"$f":" I_InputSets!O331","v":0},{"$f":" I_InputSets!P331","v":0},{"$f":" I_InputSets!Q331","v":0},{"$f":" I_InputSets!R331","v":0},{"$f":" I_InputSets!S331","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E332","v":"Category 4 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$332","v":0},{"$f":" I_InputSets!G$332","v":"%"},null,{"$f":" I_InputSets!I$332","v":"CAA"},null,{"$f":" I_InputSets!K$332","v":"Being published with this model"},{"$f":" I_InputSets!L332","v":0},{"$f":" I_InputSets!M332","v":0},{"$f":" I_InputSets!N332","v":0},{"$f":" I_InputSets!O332","v":0},{"$f":" I_InputSets!P332","v":0},{"$f":" I_InputSets!Q332","v":0},{"$f":" I_InputSets!R332","v":0},{"$f":" I_InputSets!S332","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E333","v":"Category 4 description % not available for capital allowances"},{"$f":" I_InputSets!F333","v":0.6},{"$f":" I_InputSets!G333","v":"%"},{"$f":" I_InputSets!H333","v":0},{"$f":" I_InputSets!I333","v":"CAA"},{"$f":" I_InputSets!J333","v":0},{"$f":" I_InputSets!K333","v":"Being published with this model"},{"$f":" I_InputSets!L333","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$75","v":"Outturn cashflows relating to capex on Category 4 description"},{"$f":" C_Capex!F$75","v":0},{"$f":" C_Capex!G$75","v":"£'m nominal"},{"$f":" C_Capex!H$75","v":0},{"$f":" C_Capex!I$75","v":0},{"$f":" C_Capex!J$75","v":0},{"$f":" C_Capex!K$75","v":0},{"$f":" C_Capex!L$75","v":0},{"$f":" C_Capex!M$75","v":0},{"$f":" C_Capex!N$75","v":0},{"$f":" C_Capex!O$75","v":0},{"$f":" C_Capex!P$75","v":0},{"$f":" C_Capex!Q$75","v":0},{"$f":" C_Capex!R$75","v":0},{"$f":" C_Capex!S$75","v":0},{"$f":" C_Capex!T$75","v":0},{"$f":" C_Capex!U$75","v":0},{"$f":" C_Capex!V$75","v":0},{"$f":" C_Capex!W$75","v":0},{"$f":" C_Capex!X$75","v":0},{"$f":" C_Capex!Y$75","v":0},{"$f":" C_Capex!Z$75","v":0},{"$f":" C_Capex!AA$75","v":0},{"$f":" C_Capex!AB$75","v":0},{"$f":" C_Capex!AC$75","v":0},{"$f":" C_Capex!AD$75","v":0},{"$f":" C_Capex!AE$75","v":0},{"$f":" C_Capex!AF$75","v":0},{"$f":" C_Capex!AG$75","v":0},{"$f":" C_Capex!AH$75","v":0},{"$f":" C_Capex!AI$75","v":0},{"$f":" C_Capex!AJ$75","v":0},{"$f":" C_Capex!AK$75","v":0},{"$f":" C_Capex!AL$75","v":0},{"$f":" C_Capex!AM$75","v":0},{"$f":" C_Capex!AN$75","v":0},{"$f":" C_Capex!AO$75","v":0},{"$f":" C_Capex!AP$75","v":0},{"$f":" C_Capex!AQ$75","v":0},{"$f":" C_Capex!AR$75","v":0},{"$f":" C_Capex!AS$75","v":0},{"$f":" C_Capex!AT$75","v":0},{"$f":" C_Capex!AU$75","v":0},{"$f":" C_Capex!AV$75","v":0},{"$f":" C_Capex!AW$75","v":0},{"$f":" C_Capex!AX$75","v":0},{"$f":" C_Capex!AY$75","v":0},{"$f":" C_Capex!AZ$75","v":0},{"$f":" C_Capex!BA$75","v":0},{"$f":" C_Capex!BB$75","v":0},{"$f":" C_Capex!BC$75","v":0},{"$f":" C_Capex!BD$75","v":0},{"$f":" C_Capex!BE$75","v":0},{"$f":" C_Capex!BF$75","v":0},{"$f":" C_Capex!BG$75","v":0},{"$f":" C_Capex!BH$75","v":0},{"$f":" C_Capex!BI$75","v":0},{"$f":" C_Capex!BJ$75","v":0}]
[null,null,null,null,{"$f":" D51&\" main pool additions\"","v":"Category 4 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA57:BJ57 )","v":0},null,{"$f":"  $F52 * AA$56","v":0},{"$f":"  $F52 * AB$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D51&\" special pool additions\"","v":"Category 4 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA58:BJ58 )","v":0},null,{"$f":"  $F53 * AA$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D51&\" structures and buildings allowance assets additions\"","v":"Category 4 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA59:BJ59 )","v":0},null,{"$f":"  $F54 * AA$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$336","v":"Category 5 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$337","v":"Category 5 description % in main pool"},{"$f":" I_InputSets!F$337","v":0.24},{"$f":" I_InputSets!G$337","v":"%"},null,{"$f":" I_InputSets!I$337","v":"CAA"},null,{"$f":" I_InputSets!K$337","v":"Being published with this model"},{"$f":" I_InputSets!L341","v":0},{"$f":" I_InputSets!M341","v":0},{"$f":" I_InputSets!N341","v":0},{"$f":" I_InputSets!O341","v":0},{"$f":" I_InputSets!P341","v":0},{"$f":" I_InputSets!Q341","v":0},{"$f":" I_InputSets!R341","v":0},{"$f":" I_InputSets!S341","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$338","v":"Category 5 description % in special pool"},{"$f":" I_InputSets!F$338","v":0.16},{"$f":" I_InputSets!G$338","v":"%"},null,{"$f":" I_InputSets!I$338","v":"CAA"},null,{"$f":" I_InputSets!K$338","v":"Being published with this model"},{"$f":" I_InputSets!L342","v":0},{"$f":" I_InputSets!M342","v":0},{"$f":" I_InputSets!N342","v":0},{"$f":" I_InputSets!O342","v":0},{"$f":" I_InputSets!P342","v":0},{"$f":" I_InputSets!Q342","v":0},{"$f":" I_InputSets!R342","v":0},{"$f":" I_InputSets!S342","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E339","v":"Category 5 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$339","v":0},{"$f":" I_InputSets!G$339","v":"%"},null,{"$f":" I_InputSets!I$339","v":"CAA"},null,{"$f":" I_InputSets!K$339","v":"Being published with this model"},{"$f":" I_InputSets!L343","v":0},{"$f":" I_InputSets!M343","v":0},{"$f":" I_InputSets!N343","v":0},{"$f":" I_InputSets!O343","v":0},{"$f":" I_InputSets!P343","v":0},{"$f":" I_InputSets!Q343","v":0},{"$f":" I_InputSets!R343","v":0},{"$f":" I_InputSets!S343","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E340","v":"Category 5 description % not available for capital allowances"},{"$f":" I_InputSets!F340","v":0.6},{"$f":" I_InputSets!G340","v":"%"},{"$f":" I_InputSets!H340","v":0},{"$f":" I_InputSets!I340","v":"CAA"},{"$f":" I_InputSets!J340","v":0},{"$f":" I_InputSets!K340","v":"Being published with this model"},{"$f":" I_InputSets!L340","v":0},{"$f":" I_InputSets!M340","v":0},{"$f":" I_InputSets!N340","v":0},{"$f":" I_InputSets!O340","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$80","v":"Outturn cashflows relating to capex on Category 5 description"},{"$f":" C_Capex!F$80","v":0},{"$f":" C_Capex!G$80","v":"£'m nominal"},{"$f":" C_Capex!H$80","v":0},{"$f":" C_Capex!I$80","v":0},{"$f":" C_Capex!J$80","v":0},{"$f":" C_Capex!K$80","v":0},{"$f":" C_Capex!L$80","v":0},{"$f":" C_Capex!M$80","v":0},{"$f":" C_Capex!N$80","v":0},{"$f":" C_Capex!O$80","v":0},{"$f":" C_Capex!P$80","v":0},{"$f":" C_Capex!Q$80","v":0},{"$f":" C_Capex!R$80","v":0},{"$f":" C_Capex!S$80","v":0},{"$f":" C_Capex!T$80","v":0},{"$f":" C_Capex!U$80","v":0},{"$f":" C_Capex!V$80","v":0},{"$f":" C_Capex!W$80","v":0},{"$f":" C_Capex!X$80","v":0},{"$f":" C_Capex!Y$80","v":0},{"$f":" C_Capex!Z$80","v":0},{"$f":" C_Capex!AA$80","v":0},{"$f":" C_Capex!AB$80","v":0},{"$f":" C_Capex!AC$80","v":0},{"$f":" C_Capex!AD$80","v":0},{"$f":" C_Capex!AE$80","v":0},{"$f":" C_Capex!AF$80","v":0},{"$f":" C_Capex!AG$80","v":0},{"$f":" C_Capex!AH$80","v":0},{"$f":" C_Capex!AI$80","v":0},{"$f":" C_Capex!AJ$80","v":0},{"$f":" C_Capex!AK$80","v":0},{"$f":" C_Capex!AL$80","v":0},{"$f":" C_Capex!AM$80","v":0},{"$f":" C_Capex!AN$80","v":0},{"$f":" C_Capex!AO$80","v":0},{"$f":" C_Capex!AP$80","v":0},{"$f":" C_Capex!AQ$80","v":0},{"$f":" C_Capex!AR$80","v":0},{"$f":" C_Capex!AS$80","v":0},{"$f":" C_Capex!AT$80","v":0},{"$f":" C_Capex!AU$80","v":0},{"$f":" C_Capex!AV$80","v":0},{"$f":" C_Capex!AW$80","v":0},{"$f":" C_Capex!AX$80","v":0},{"$f":" C_Capex!AY$80","v":0},{"$f":" C_Capex!AZ$80","v":0},{"$f":" C_Capex!BA$80","v":0},{"$f":" C_Capex!BB$80","v":0},{"$f":" C_Capex!BC$80","v":0},{"$f":" C_Capex!BD$80","v":0},{"$f":" C_Capex!BE$80","v":0},{"$f":" C_Capex!BF$80","v":0},{"$f":" C_Capex!BG$80","v":0},{"$f":" C_Capex!BH$80","v":0},{"$f":" C_Capex!BI$80","v":0},{"$f":" C_Capex!BJ$80","v":0}]
[null,null,null,null,{"$f":" D61&\" main pool additions\"","v":"Category 5 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA67:BJ67 )","v":0},null,{"$f":"  $F62 * AA$66","v":0},{"$f":"  $F62 * AB$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D61&\" special pool additions\"","v":"Category 5 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA68:BJ68 )","v":0},null,{"$f":"  $F63 * AA$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D61&\" structures and buildings allowance assets additions\"","v":"Category 5 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA69:BJ69 )","v":0},null,{"$f":"  $F64 * AA$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$343","v":"Category 6 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$344","v":"Category 6 description % in main pool"},{"$f":" I_InputSets!F$344","v":0.24},{"$f":" I_InputSets!G$344","v":"%"},null,{"$f":" I_InputSets!I$344","v":"CAA"},null,{"$f":" I_InputSets!K$344","v":"Being published with this model"},{"$f":" I_InputSets!L351","v":0},{"$f":" I_InputSets!M351","v":0},{"$f":" I_InputSets!N351","v":0},{"$f":" I_InputSets!O351","v":0},{"$f":" I_InputSets!P351","v":0},{"$f":" I_InputSets!Q351","v":0},{"$f":" I_InputSets!R351","v":0},{"$f":" I_InputSets!S351","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$345","v":"Category 6 description % in special pool"},{"$f":" I_InputSets!F$345","v":0.16},{"$f":" I_InputSets!G$345","v":"%"},null,{"$f":" I_InputSets!I$345","v":"CAA"},null,{"$f":" I_InputSets!K$345","v":"Being published with this model"},{"$f":" I_InputSets!L352","v":0},{"$f":" I_InputSets!M352","v":0},{"$f":" I_InputSets!N352","v":0},{"$f":" I_InputSets!O352","v":0},{"$f":" I_InputSets!P352","v":0},{"$f":" I_InputSets!Q352","v":0},{"$f":" I_InputSets!R352","v":0},{"$f":" I_InputSets!S352","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E346","v":"Category 6 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$346","v":0},{"$f":" I_InputSets!G$346","v":"%"},null,{"$f":" I_InputSets!I$346","v":"CAA"},null,{"$f":" I_InputSets!K$346","v":"Being published with this model"},{"$f":" I_InputSets!L353","v":0},{"$f":" I_InputSets!M353","v":0},{"$f":" I_InputSets!N353","v":0},{"$f":" I_InputSets!O353","v":0},{"$f":" I_InputSets!P353","v":0},{"$f":" I_InputSets!Q353","v":0},{"$f":" I_InputSets!R353","v":0},{"$f":" I_InputSets!S353","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E347","v":"Category 6 description % not available for capital allowances"},{"$f":" I_InputSets!F347","v":0.6},{"$f":" I_InputSets!G347","v":"%"},{"$f":" I_InputSets!H347","v":0},{"$f":" I_InputSets!I347","v":"CAA"},{"$f":" I_InputSets!J347","v":0},{"$f":" I_InputSets!K347","v":"Being published with this model"},{"$f":" I_InputSets!L347","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$85","v":"Outturn cashflows relating to capex on Category 6 description"},{"$f":" C_Capex!F$85","v":0},{"$f":" C_Capex!G$85","v":"£'m nominal"},{"$f":" C_Capex!H$85","v":0},{"$f":" C_Capex!I$85","v":0},{"$f":" C_Capex!J$85","v":0},{"$f":" C_Capex!K$85","v":0},{"$f":" C_Capex!L$85","v":0},{"$f":" C_Capex!M$85","v":0},{"$f":" C_Capex!N$85","v":0},{"$f":" C_Capex!O$85","v":0},{"$f":" C_Capex!P$85","v":0},{"$f":" C_Capex!Q$85","v":0},{"$f":" C_Capex!R$85","v":0},{"$f":" C_Capex!S$85","v":0},{"$f":" C_Capex!T$85","v":0},{"$f":" C_Capex!U$85","v":0},{"$f":" C_Capex!V$85","v":0},{"$f":" C_Capex!W$85","v":0},{"$f":" C_Capex!X$85","v":0},{"$f":" C_Capex!Y$85","v":0},{"$f":" C_Capex!Z$85","v":0},{"$f":" C_Capex!AA$85","v":0},{"$f":" C_Capex!AB$85","v":0},{"$f":" C_Capex!AC$85","v":0},{"$f":" C_Capex!AD$85","v":0},{"$f":" C_Capex!AE$85","v":0},{"$f":" C_Capex!AF$85","v":0},{"$f":" C_Capex!AG$85","v":0},{"$f":" C_Capex!AH$85","v":0},{"$f":" C_Capex!AI$85","v":0},{"$f":" C_Capex!AJ$85","v":0},{"$f":" C_Capex!AK$85","v":0},{"$f":" C_Capex!AL$85","v":0},{"$f":" C_Capex!AM$85","v":0},{"$f":" C_Capex!AN$85","v":0},{"$f":" C_Capex!AO$85","v":0},{"$f":" C_Capex!AP$85","v":0},{"$f":" C_Capex!AQ$85","v":0},{"$f":" C_Capex!AR$85","v":0},{"$f":" C_Capex!AS$85","v":0},{"$f":" C_Capex!AT$85","v":0},{"$f":" C_Capex!AU$85","v":0},{"$f":" C_Capex!AV$85","v":0},{"$f":" C_Capex!AW$85","v":0},{"$f":" C_Capex!AX$85","v":0},{"$f":" C_Capex!AY$85","v":0},{"$f":" C_Capex!AZ$85","v":0},{"$f":" C_Capex!BA$85","v":0},{"$f":" C_Capex!BB$85","v":0},{"$f":" C_Capex!BC$85","v":0},{"$f":" C_Capex!BD$85","v":0},{"$f":" C_Capex!BE$85","v":0},{"$f":" C_Capex!BF$85","v":0},{"$f":" C_Capex!BG$85","v":0},{"$f":" C_Capex!BH$85","v":0},{"$f":" C_Capex!BI$85","v":0},{"$f":" C_Capex!BJ$85","v":0}]
[null,null,null,null,{"$f":" D71&\" main pool additions\"","v":"Category 6 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA77:BJ77 )","v":0},null,{"$f":"  $F72 * AA$76","v":0},{"$f":"  $F72 * AB$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D71&\" special pool additions\"","v":"Category 6 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA78:BJ78 )","v":0},null,{"$f":"  $F73 * AA$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D71&\" structures and buildings allowance assets additions\"","v":"Category 6 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA79:BJ79 )","v":0},null,{"$f":"  $F74 * AA$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$350","v":"Category 7 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$351","v":"Category 7 description % in main pool"},{"$f":" I_InputSets!F$351","v":0.24},{"$f":" I_InputSets!G$351","v":"%"},null,{"$f":" I_InputSets!I$351","v":"CAA"},null,{"$f":" I_InputSets!K$351","v":"Being published with this model"},{"$f":" I_InputSets!L362","v":0},{"$f":" I_InputSets!M362","v":0},{"$f":" I_InputSets!N362","v":0},{"$f":" I_InputSets!O362","v":0},{"$f":" I_InputSets!P362","v":0},{"$f":" I_InputSets!Q362","v":0},{"$f":" I_InputSets!R362","v":0},{"$f":" I_InputSets!S362","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$352","v":"Category 7 description % in special pool"},{"$f":" I_InputSets!F$352","v":0.16},{"$f":" I_InputSets!G$352","v":"%"},null,{"$f":" I_InputSets!I$352","v":"CAA"},null,{"$f":" I_InputSets!K$352","v":"Being published with this model"},{"$f":" I_InputSets!L363","v":0},{"$f":" I_InputSets!M363","v":0},{"$f":" I_InputSets!N363","v":0},{"$f":" I_InputSets!O363","v":0},{"$f":" I_InputSets!P363","v":0},{"$f":" I_InputSets!Q363","v":0},{"$f":" I_InputSets!R363","v":0},{"$f":" I_InputSets!S363","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E353","v":"Category 7 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$353","v":0},{"$f":" I_InputSets!G$353","v":"%"},null,{"$f":" I_InputSets!I$353","v":"CAA"},null,{"$f":" I_InputSets!K$353","v":"Being published with this model"},{"$f":" I_InputSets!L364","v":0},{"$f":" I_InputSets!M364","v":0},{"$f":" I_InputSets!N364","v":0},{"$f":" I_InputSets!O364","v":0},{"$f":" I_InputSets!P364","v":0},{"$f":" I_InputSets!Q364","v":0},{"$f":" I_InputSets!R364","v":0},{"$f":" I_InputSets!S364","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E354","v":"Category 7 description % not available for capital allowances"},{"$f":" I_InputSets!F354","v":0.6},{"$f":" I_InputSets!G354","v":"%"},{"$f":" I_InputSets!H354","v":0},{"$f":" I_InputSets!I354","v":"CAA"},{"$f":" I_InputSets!J354","v":0},{"$f":" I_InputSets!K354","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Capex!E$90","v":"Outturn cashflows relating to capex on Category 7 description"},{"$f":" C_Capex!F$90","v":0},{"$f":" C_Capex!G$90","v":"£'m nominal"},{"$f":" C_Capex!H$90","v":0},{"$f":" C_Capex!I$90","v":0},{"$f":" C_Capex!J$90","v":0},{"$f":" C_Capex!K$90","v":0},{"$f":" C_Capex!L$90","v":0},{"$f":" C_Capex!M$90","v":0},{"$f":" C_Capex!N$90","v":0},{"$f":" C_Capex!O$90","v":0},{"$f":" C_Capex!P$90","v":0},{"$f":" C_Capex!Q$90","v":0},{"$f":" C_Capex!R$90","v":0},{"$f":" C_Capex!S$90","v":0},{"$f":" C_Capex!T$90","v":0},{"$f":" C_Capex!U$90","v":0},{"$f":" C_Capex!V$90","v":0},{"$f":" C_Capex!W$90","v":0},{"$f":" C_Capex!X$90","v":0},{"$f":" C_Capex!Y$90","v":0},{"$f":" C_Capex!Z$90","v":0},{"$f":" C_Capex!AA$90","v":0},{"$f":" C_Capex!AB$90","v":0},{"$f":" C_Capex!AC$90","v":0},{"$f":" C_Capex!AD$90","v":0},{"$f":" C_Capex!AE$90","v":0},{"$f":" C_Capex!AF$90","v":0},{"$f":" C_Capex!AG$90","v":0},{"$f":" C_Capex!AH$90","v":0},{"$f":" C_Capex!AI$90","v":0},{"$f":" C_Capex!AJ$90","v":0},{"$f":" C_Capex!AK$90","v":0},{"$f":" C_Capex!AL$90","v":0},{"$f":" C_Capex!AM$90","v":0},{"$f":" C_Capex!AN$90","v":0},{"$f":" C_Capex!AO$90","v":0},{"$f":" C_Capex!AP$90","v":0},{"$f":" C_Capex!AQ$90","v":0},{"$f":" C_Capex!AR$90","v":0},{"$f":" C_Capex!AS$90","v":0},{"$f":" C_Capex!AT$90","v":0},{"$f":" C_Capex!AU$90","v":0},{"$f":" C_Capex!AV$90","v":0},{"$f":" C_Capex!AW$90","v":0},{"$f":" C_Capex!AX$90","v":0},{"$f":" C_Capex!AY$90","v":0},{"$f":" C_Capex!AZ$90","v":0},{"$f":" C_Capex!BA$90","v":0},{"$f":" C_Capex!BB$90","v":0},{"$f":" C_Capex!BC$90","v":0},{"$f":" C_Capex!BD$90","v":0},{"$f":" C_Capex!BE$90","v":0},{"$f":" C_Capex!BF$90","v":0},{"$f":" C_Capex!BG$90","v":0},{"$f":" C_Capex!BH$90","v":0},{"$f":" C_Capex!BI$90","v":0},{"$f":" C_Capex!BJ$90","v":0}]
[null,null,null,null,{"$f":" D81&\" main pool additions\"","v":"Category 7 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA87:BJ87 )","v":0},null,{"$f":"  $F82 * AA$86","v":0},{"$f":"  $F82 * AB$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D81&\" special pool additions\"","v":"Category 7 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA88:BJ88 )","v":0},null,{"$f":"  $F83 * AA$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D81&\" structures and buildings allowance assets additions\"","v":"Category 7 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA89:BJ89 )","v":0},null,{"$f":"  $F84 * AA$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$357","v":"Category 8 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$358","v":"Category 8 description % in main pool"},{"$f":" I_InputSets!F$358","v":0.24},{"$f":" I_InputSets!G$358","v":"%"},null,{"$f":" I_InputSets!I$358","v":"CAA"},null,{"$f":" I_InputSets!K$358","v":"Being published with this model"},{"$f":" I_InputSets!L372","v":0},{"$f":" I_InputSets!M372","v":0},{"$f":" I_InputSets!N372","v":0},{"$f":" I_InputSets!O372","v":0},{"$f":" I_InputSets!P372","v":0},{"$f":" I_InputSets!Q372","v":0},{"$f":" I_InputSets!R372","v":0},{"$f":" I_InputSets!S372","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$359","v":"Category 8 description % in special pool"},{"$f":" I_InputSets!F$359","v":0.16},{"$f":" I_InputSets!G$359","v":"%"},null,{"$f":" I_InputSets!I$359","v":"CAA"},null,{"$f":" I_InputSets!K$359","v":"Being published with this model"},{"$f":" I_InputSets!L373","v":0},{"$f":" I_InputSets!M373","v":0},{"$f":" I_InputSets!N373","v":0},{"$f":" I_InputSets!O373","v":0},{"$f":" I_InputSets!P373","v":0},{"$f":" I_InputSets!Q373","v":0},{"$f":" I_InputSets!R373","v":0},{"$f":" I_InputSets!S373","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E360","v":"Category 8 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$360","v":0},{"$f":" I_InputSets!G$360","v":"%"},null,{"$f":" I_InputSets!I$360","v":"CAA"},null,{"$f":" I_InputSets!K$360","v":"Being published with this model"},{"$f":" I_InputSets!L374","v":0},{"$f":" I_InputSets!M374","v":0},{"$f":" I_InputSets!N374","v":0},{"$f":" I_InputSets!O374","v":0},{"$f":" I_InputSets!P374","v":0},{"$f":" I_InputSets!Q374","v":0},{"$f":" I_InputSets!R374","v":0},{"$f":" I_InputSets!S374","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E361","v":"Category 8 description % not available for capital allowances"},{"$f":" I_InputSets!F361","v":0.6},{"$f":" I_InputSets!G361","v":"%"},{"$f":" I_InputSets!H361","v":0},{"$f":" I_InputSets!I361","v":"CAA"},{"$f":" I_InputSets!J361","v":0},{"$f":" I_InputSets!K361","v":"Being published with this model"},{"$f":" I_InputSets!L361","v":0},{"$f":" I_InputSets!M361","v":0},{"$f":" I_InputSets!N361","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$95","v":"Outturn cashflows relating to capex on Category 8 description"},{"$f":" C_Capex!F$95","v":0},{"$f":" C_Capex!G$95","v":"£'m nominal"},{"$f":" C_Capex!H$95","v":0},{"$f":" C_Capex!I$95","v":0},{"$f":" C_Capex!J$95","v":0},{"$f":" C_Capex!K$95","v":0},{"$f":" C_Capex!L$95","v":0},{"$f":" C_Capex!M$95","v":0},{"$f":" C_Capex!N$95","v":0},{"$f":" C_Capex!O$95","v":0},{"$f":" C_Capex!P$95","v":0},{"$f":" C_Capex!Q$95","v":0},{"$f":" C_Capex!R$95","v":0},{"$f":" C_Capex!S$95","v":0},{"$f":" C_Capex!T$95","v":0},{"$f":" C_Capex!U$95","v":0},{"$f":" C_Capex!V$95","v":0},{"$f":" C_Capex!W$95","v":0},{"$f":" C_Capex!X$95","v":0},{"$f":" C_Capex!Y$95","v":0},{"$f":" C_Capex!Z$95","v":0},{"$f":" C_Capex!AA$95","v":0},{"$f":" C_Capex!AB$95","v":0},{"$f":" C_Capex!AC$95","v":0},{"$f":" C_Capex!AD$95","v":0},{"$f":" C_Capex!AE$95","v":0},{"$f":" C_Capex!AF$95","v":0},{"$f":" C_Capex!AG$95","v":0},{"$f":" C_Capex!AH$95","v":0},{"$f":" C_Capex!AI$95","v":0},{"$f":" C_Capex!AJ$95","v":0},{"$f":" C_Capex!AK$95","v":0},{"$f":" C_Capex!AL$95","v":0},{"$f":" C_Capex!AM$95","v":0},{"$f":" C_Capex!AN$95","v":0},{"$f":" C_Capex!AO$95","v":0},{"$f":" C_Capex!AP$95","v":0},{"$f":" C_Capex!AQ$95","v":0},{"$f":" C_Capex!AR$95","v":0},{"$f":" C_Capex!AS$95","v":0},{"$f":" C_Capex!AT$95","v":0},{"$f":" C_Capex!AU$95","v":0},{"$f":" C_Capex!AV$95","v":0},{"$f":" C_Capex!AW$95","v":0},{"$f":" C_Capex!AX$95","v":0},{"$f":" C_Capex!AY$95","v":0},{"$f":" C_Capex!AZ$95","v":0},{"$f":" C_Capex!BA$95","v":0},{"$f":" C_Capex!BB$95","v":0},{"$f":" C_Capex!BC$95","v":0},{"$f":" C_Capex!BD$95","v":0},{"$f":" C_Capex!BE$95","v":0},{"$f":" C_Capex!BF$95","v":0},{"$f":" C_Capex!BG$95","v":0},{"$f":" C_Capex!BH$95","v":0},{"$f":" C_Capex!BI$95","v":0},{"$f":" C_Capex!BJ$95","v":0}]
[null,null,null,null,{"$f":" D91&\" main pool additions\"","v":"Category 8 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA97:BJ97 )","v":0},null,{"$f":"  $F92 * AA$96","v":0},{"$f":"  $F92 * AB$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D91&\" special pool additions\"","v":"Category 8 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA98:BJ98 )","v":0},null,{"$f":"  $F93 * AA$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D91&\" structures and buildings allowance assets additions\"","v":"Category 8 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA99:BJ99 )","v":0},null,{"$f":"  $F94 * AA$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$364","v":"Category 9 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$365","v":"Category 9 description % in main pool"},{"$f":" I_InputSets!F$365","v":0.24},{"$f":" I_InputSets!G$365","v":"%"},null,{"$f":" I_InputSets!I$365","v":"CAA"},null,{"$f":" I_InputSets!K$365","v":"Being published with this model"},{"$f":" I_InputSets!L382","v":0},{"$f":" I_InputSets!M382","v":0},{"$f":" I_InputSets!N382","v":0},{"$f":" I_InputSets!O382","v":0},{"$f":" I_InputSets!P382","v":0},{"$f":" I_InputSets!Q382","v":0},{"$f":" I_InputSets!R382","v":0},{"$f":" I_InputSets!S382","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$366","v":"Category 9 description % in special pool"},{"$f":" I_InputSets!F$366","v":0.16},{"$f":" I_InputSets!G$366","v":"%"},null,{"$f":" I_InputSets!I$366","v":"CAA"},null,{"$f":" I_InputSets!K$366","v":"Being published with this model"},{"$f":" I_InputSets!L383","v":0},{"$f":" I_InputSets!M383","v":0},{"$f":" I_InputSets!N383","v":0},{"$f":" I_InputSets!O383","v":0},{"$f":" I_InputSets!P383","v":0},{"$f":" I_InputSets!Q383","v":0},{"$f":" I_InputSets!R383","v":0},{"$f":" I_InputSets!S383","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E367","v":"Category 9 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$367","v":0},{"$f":" I_InputSets!G$367","v":"%"},null,{"$f":" I_InputSets!I$367","v":"CAA"},null,{"$f":" I_InputSets!K$367","v":"Being published with this model"},{"$f":" I_InputSets!L384","v":0},{"$f":" I_InputSets!M384","v":0},{"$f":" I_InputSets!N384","v":0},{"$f":" I_InputSets!O384","v":0},{"$f":" I_InputSets!P384","v":0},{"$f":" I_InputSets!Q384","v":0},{"$f":" I_InputSets!R384","v":0},{"$f":" I_InputSets!S384","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E368","v":"Category 9 description % not available for capital allowances"},{"$f":" I_InputSets!F368","v":0.6},{"$f":" I_InputSets!G368","v":"%"},{"$f":" I_InputSets!H368","v":0},{"$f":" I_InputSets!I368","v":"CAA"},{"$f":" I_InputSets!J368","v":0},{"$f":" I_InputSets!K368","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Capex!E$100","v":"Outturn cashflows relating to capex on Category 9 description"},{"$f":" C_Capex!F$100","v":0},{"$f":" C_Capex!G$100","v":"£'m nominal"},{"$f":" C_Capex!H$100","v":0},{"$f":" C_Capex!I$100","v":0},{"$f":" C_Capex!J$100","v":0},{"$f":" C_Capex!K$100","v":0},{"$f":" C_Capex!L$100","v":0},{"$f":" C_Capex!M$100","v":0},{"$f":" C_Capex!N$100","v":0},{"$f":" C_Capex!O$100","v":0},{"$f":" C_Capex!P$100","v":0},{"$f":" C_Capex!Q$100","v":0},{"$f":" C_Capex!R$100","v":0},{"$f":" C_Capex!S$100","v":0},{"$f":" C_Capex!T$100","v":0},{"$f":" C_Capex!U$100","v":0},{"$f":" C_Capex!V$100","v":0},{"$f":" C_Capex!W$100","v":0},{"$f":" C_Capex!X$100","v":0},{"$f":" C_Capex!Y$100","v":0},{"$f":" C_Capex!Z$100","v":0},{"$f":" C_Capex!AA$100","v":0},{"$f":" C_Capex!AB$100","v":0},{"$f":" C_Capex!AC$100","v":0},{"$f":" C_Capex!AD$100","v":0},{"$f":" C_Capex!AE$100","v":0},{"$f":" C_Capex!AF$100","v":0},{"$f":" C_Capex!AG$100","v":0},{"$f":" C_Capex!AH$100","v":0},{"$f":" C_Capex!AI$100","v":0},{"$f":" C_Capex!AJ$100","v":0},{"$f":" C_Capex!AK$100","v":0},{"$f":" C_Capex!AL$100","v":0},{"$f":" C_Capex!AM$100","v":0},{"$f":" C_Capex!AN$100","v":0},{"$f":" C_Capex!AO$100","v":0},{"$f":" C_Capex!AP$100","v":0},{"$f":" C_Capex!AQ$100","v":0},{"$f":" C_Capex!AR$100","v":0},{"$f":" C_Capex!AS$100","v":0},{"$f":" C_Capex!AT$100","v":0},{"$f":" C_Capex!AU$100","v":0},{"$f":" C_Capex!AV$100","v":0},{"$f":" C_Capex!AW$100","v":0},{"$f":" C_Capex!AX$100","v":0},{"$f":" C_Capex!AY$100","v":0},{"$f":" C_Capex!AZ$100","v":0},{"$f":" C_Capex!BA$100","v":0},{"$f":" C_Capex!BB$100","v":0},{"$f":" C_Capex!BC$100","v":0},{"$f":" C_Capex!BD$100","v":0},{"$f":" C_Capex!BE$100","v":0},{"$f":" C_Capex!BF$100","v":0},{"$f":" C_Capex!BG$100","v":0},{"$f":" C_Capex!BH$100","v":0},{"$f":" C_Capex!BI$100","v":0},{"$f":" C_Capex!BJ$100","v":0}]
[null,null,null,null,{"$f":" D101&\" main pool additions\"","v":"Category 9 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA107:BJ107 )","v":0},null,{"$f":"  $F102 * AA$106","v":0},{"$f":"  $F102 * AB$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D101&\" special pool additions\"","v":"Category 9 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA108:BJ108 )","v":0},null,{"$f":"  $F103 * AA$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D101&\" structures and buildings allowance assets additions\"","v":"Category 9 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA109:BJ109 )","v":0},null,{"$f":"  $F104 * AA$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_InputSets!D$371","v":"Category 10 description"}]
[null,null,null,null,{"$f":" I_InputSets!E$372","v":"Category 10 description % in main pool"},{"$f":" I_InputSets!F$372","v":0.24},{"$f":" I_InputSets!G$372","v":"%"},null,{"$f":" I_InputSets!I$372","v":"CAA"},null,{"$f":" I_InputSets!K$372","v":"Being published with this model"},{"$f":" I_InputSets!L391","v":0},{"$f":" I_InputSets!M391","v":0},{"$f":" I_InputSets!N391","v":0},{"$f":" I_InputSets!O391","v":0},{"$f":" I_InputSets!P391","v":0},{"$f":" I_InputSets!Q391","v":0},{"$f":" I_InputSets!R391","v":0},{"$f":" I_InputSets!S391","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E$373","v":"Category 10 description % in special pool"},{"$f":" I_InputSets!F$373","v":0.16},{"$f":" I_InputSets!G$373","v":"%"},null,{"$f":" I_InputSets!I$373","v":"CAA"},null,{"$f":" I_InputSets!K$373","v":"Being published with this model"},{"$f":" I_InputSets!L392","v":0},{"$f":" I_InputSets!M392","v":0},{"$f":" I_InputSets!N392","v":0},{"$f":" I_InputSets!O392","v":0},{"$f":" I_InputSets!P392","v":0},{"$f":" I_InputSets!Q392","v":0},{"$f":" I_InputSets!R392","v":0},{"$f":" I_InputSets!S392","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E374","v":"Category 10 description % in structures and buildings allowance assets"},{"$f":" I_InputSets!F$374","v":0},{"$f":" I_InputSets!G$374","v":"%"},null,{"$f":" I_InputSets!I$374","v":"CAA"},null,{"$f":" I_InputSets!K$374","v":"Being published with this model"},{"$f":" I_InputSets!L393","v":0},{"$f":" I_InputSets!M393","v":0},{"$f":" I_InputSets!N393","v":0},{"$f":" I_InputSets!O393","v":0},{"$f":" I_InputSets!P393","v":0},{"$f":" I_InputSets!Q393","v":0},{"$f":" I_InputSets!R393","v":0},{"$f":" I_InputSets!S393","v":0}]
[null,null,null,null,{"$f":" I_InputSets!E375","v":"Category 10 description % not available for capital allowances"},{"$f":" I_InputSets!F375","v":0.6},{"$f":" I_InputSets!G375","v":"%"},{"$f":" I_InputSets!H375","v":0},{"$f":" I_InputSets!I375","v":"CAA"},{"$f":" I_InputSets!J375","v":0},{"$f":" I_InputSets!K375","v":"Being published with this model"},{"$f":" I_InputSets!L375","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$105","v":"Outturn cashflows relating to capex on Category 10 description"},{"$f":" C_Capex!F$105","v":0},{"$f":" C_Capex!G$105","v":"£'m nominal"},{"$f":" C_Capex!H$105","v":0},{"$f":" C_Capex!I$105","v":0},{"$f":" C_Capex!J$105","v":0},{"$f":" C_Capex!K$105","v":0},{"$f":" C_Capex!L$105","v":0},{"$f":" C_Capex!M$105","v":0},{"$f":" C_Capex!N$105","v":0},{"$f":" C_Capex!O$105","v":0},{"$f":" C_Capex!P$105","v":0},{"$f":" C_Capex!Q$105","v":0},{"$f":" C_Capex!R$105","v":0},{"$f":" C_Capex!S$105","v":0},{"$f":" C_Capex!T$105","v":0},{"$f":" C_Capex!U$105","v":0},{"$f":" C_Capex!V$105","v":0},{"$f":" C_Capex!W$105","v":0},{"$f":" C_Capex!X$105","v":0},{"$f":" C_Capex!Y$105","v":0},{"$f":" C_Capex!Z$105","v":0},{"$f":" C_Capex!AA$105","v":0},{"$f":" C_Capex!AB$105","v":0},{"$f":" C_Capex!AC$105","v":0},{"$f":" C_Capex!AD$105","v":0},{"$f":" C_Capex!AE$105","v":0},{"$f":" C_Capex!AF$105","v":0},{"$f":" C_Capex!AG$105","v":0},{"$f":" C_Capex!AH$105","v":0},{"$f":" C_Capex!AI$105","v":0},{"$f":" C_Capex!AJ$105","v":0},{"$f":" C_Capex!AK$105","v":0},{"$f":" C_Capex!AL$105","v":0},{"$f":" C_Capex!AM$105","v":0},{"$f":" C_Capex!AN$105","v":0},{"$f":" C_Capex!AO$105","v":0},{"$f":" C_Capex!AP$105","v":0},{"$f":" C_Capex!AQ$105","v":0},{"$f":" C_Capex!AR$105","v":0},{"$f":" C_Capex!AS$105","v":0},{"$f":" C_Capex!AT$105","v":0},{"$f":" C_Capex!AU$105","v":0},{"$f":" C_Capex!AV$105","v":0},{"$f":" C_Capex!AW$105","v":0},{"$f":" C_Capex!AX$105","v":0},{"$f":" C_Capex!AY$105","v":0},{"$f":" C_Capex!AZ$105","v":0},{"$f":" C_Capex!BA$105","v":0},{"$f":" C_Capex!BB$105","v":0},{"$f":" C_Capex!BC$105","v":0},{"$f":" C_Capex!BD$105","v":0},{"$f":" C_Capex!BE$105","v":0},{"$f":" C_Capex!BF$105","v":0},{"$f":" C_Capex!BG$105","v":0},{"$f":" C_Capex!BH$105","v":0},{"$f":" C_Capex!BI$105","v":0},{"$f":" C_Capex!BJ$105","v":0}]
[null,null,null,null,{"$f":" D111&\" main pool additions\"","v":"Category 10 description main pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA117:BJ117 )","v":0},null,{"$f":"  $F112 * AA$116","v":0},{"$f":"  $F112 * AB$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D111&\" special pool additions\"","v":"Category 10 description special pool additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA118:BJ118 )","v":0},null,{"$f":"  $F113 * AA$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D111&\" structures and buildings allowance assets additions\"","v":"Category 10 description structures and buildings allowance assets additions"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA119:BJ119 )","v":0},null,{"$f":"  $F114 * AA$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary of capital allowance additions"]
[null,null,null,null,"Total additions to main pool",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA122:BJ122 )","v":12378.162095592423},null,{"$f":" SUM(AA27, AA37, AA47, AA57, AA67, AA77, AA87, AA97, AA107, AA117)","v":0},{"$f":" SUM(AB27, AB37, AB47, AB57, AB67, AB77, AB87, AB97, AB107, AB117)","v":0},{"$f":" SUM(AC27, AC37, AC47, AC57, AC67, AC77, AC87, AC97, AC107, AC117)","v":0},0,0,107.28,68.159999999999982,98.567593353958088,163.66668259357678,204.09537867520388,293.12951632087828,279.04992510132848,365.29934384133207,375.39221852788967,388.07099081025376,323.74648316523309,357.67571649704166,265.46319215326275,367.37307555500303,487.23138940273822,626.7676096558007,409.01275344803872,421.28313605147986,433.92163013302428,446.93927903701507,460.34745740812548,474.15788113036928,488.38261756428039,503.03409609120877,518.12511897394506,533.66887254316339,549.6789387194583,566.16930688104196,583.15438608747343,600.64901767009746,618.6684882002005]
[null,null,null,null,"Total additions to special pool",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA123:BJ123 )","v":8252.1080637282848},null,{"$f":" SUM(AA28, AA38, AA48, AA58, AA68, AA78, AA88, AA98, AA108, AA118)","v":0},0,0,0,0,71.52,45.439999999999991,65.711728902638725,109.11112172905119,136.06358578346925,195.41967754725218,186.03328340088567,243.53289589422141,250.26147901859312,258.71399387350255,215.83098877682207,238.45047766469446,176.97546143550852,244.91538370333535,324.82092626849214,417.84507310386721,272.67516896535915,280.85542403431992,289.28108675534952,297.95951935801003,306.89830493875036,316.10525408691285,325.58841170952024,335.35606406080586,345.41674598263,355.77924836210894,366.4526258129722,377.44620458736136,388.76959072498227,400.43267844673164,412.44565880013369]
[null,null,null,null,"Total additions to structures and buildings allowance pool",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA124:BJ124 )","v":0},null,{"$f":" SUM(AA29, AA39, AA49, AA59, AA69, AA79, AA89, AA99, AA109, AA119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total capital allowance additions",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA125:BJ125 )","v":20630.270159320702},null,{"$f":"SUM(AA122:AA124)","v":0},{"$f":"SUM(AB122:AB124)","v":0},0,0,0,178.8,113.59999999999997,164.2793222565968,272.77780432262796,340.15896445867315,488.54919386813049,465.08320850221412,608.83223973555346,625.65369754648282,646.78498468375631,539.57747194205513,596.12619416173607,442.43865358877127,612.28845925833843,812.05231567123042,1044.6126827596679,681.68792241339793,702.13856008579978,723.20271688837374,744.8987983950251,767.24576234687584,790.26313521728207,813.9710292738007,838.39016015201469,863.54186495657507,889.44812090527239,916.1315645324305,943.61551146840338,971.92397681245575,1001.0816961168291,1031.1141470003342]
[]
[null,null,"Annual Investment Allowance (AIA)"]
[]
[null,null,null,null,{"$f":" I_Series!E$372","v":"Legislated Annual Investment Allowance value"},{"$f":" I_Series!F$372","v":0},{"$f":" I_Series!G$372","v":"£'m nominal"},{"$f":" I_Series!H$372","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$372","v":"CAA"},{"$f":" I_Series!J$372","v":0},{"$f":" I_Series!K$372","v":"Already published"},{"$f":" I_Series!L$372","v":0},{"$f":" I_Series!M$372","v":0},{"$f":" I_Series!N$372","v":0},{"$f":" I_Series!O$372","v":0},{"$f":" I_Series!P$372","v":0},{"$f":" I_Series!Q$372","v":0},{"$f":" I_Series!R$372","v":0},{"$f":" I_Series!S$372","v":0},{"$f":" I_Series!T$372","v":0},{"$f":" I_Series!U$372","v":0},{"$f":" I_Series!V$372","v":0},{"$f":" I_Series!W$372","v":0},{"$f":" I_Series!X$372","v":0},{"$f":" I_Series!Y$372","v":0},{"$f":" I_Series!Z$372","v":0},{"$f":" I_Series!AA$372","v":0},{"$f":" I_Series!AB$372","v":0},{"$f":" I_Series!AC$372","v":0},{"$f":" I_Series!AD$372","v":0},{"$f":" I_Series!AE$372","v":0},{"$f":" I_Series!AF$372","v":0},{"$f":" I_Series!AG$372","v":0},{"$f":" I_Series!AH$372","v":0},{"$f":" I_Series!AI$372","v":0},{"$f":" I_Series!AJ$372","v":0},{"$f":" I_Series!AK$372","v":0},{"$f":" I_Series!AL$372","v":0},{"$f":" I_Series!AM$372","v":0},{"$f":" I_Series!AN$372","v":0},{"$f":" I_Series!AO$372","v":0},{"$f":" I_Series!AP$372","v":0},{"$f":" I_Series!AQ$372","v":0},{"$f":" I_Series!AR$372","v":0},{"$f":" I_Series!AS$372","v":0},{"$f":" I_Series!AT$372","v":0},{"$f":" I_Series!AU$372","v":0},{"$f":" I_Series!AV$372","v":0},{"$f":" I_Series!AW$372","v":0},{"$f":" I_Series!AX$372","v":0},{"$f":" I_Series!AY$372","v":0},{"$f":" I_Series!AZ$372","v":0},{"$f":" I_Series!BA$372","v":0},{"$f":" I_Series!BB$372","v":0},{"$f":" I_Series!BC$372","v":0},{"$f":" I_Series!BD$372","v":0},{"$f":" I_Series!BE$372","v":0},{"$f":" I_Series!BF$372","v":0},{"$f":" I_Series!BG$372","v":0},{"$f":" I_Series!BH$372","v":0},{"$f":" I_Series!BI$372","v":0},{"$f":" I_Series!BJ$372","v":0}]
[null,null,null,null,{"$f":" E123&\" NEG\"","v":"Total additions to special pool NEG"},null,{"$f":" G123","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" X123","v":0},{"$f":" SUM( AA130:BJ130 )","v":-8252.1080637282848},null,{"$f":" AA123 * SignSwitch","v":0},0,0,0,0,-71.52,-45.439999999999991,-65.711728902638725,-109.11112172905119,-136.06358578346925,-195.41967754725218,-186.03328340088567,-243.53289589422141,-250.26147901859312,-258.71399387350255,-215.83098877682207,-238.45047766469446,-176.97546143550852,-244.91538370333535,-324.82092626849214,-417.84507310386721,-272.67516896535915,-280.85542403431992,-289.28108675534952,-297.95951935801003,-306.89830493875036,-316.10525408691285,-325.58841170952024,-335.35606406080586,-345.41674598263,-355.77924836210894,-366.4526258129722,-377.44620458736136,-388.76959072498227,-400.43267844673164,-412.44565880013369]
[null,null,null,null,"Special pool AIA",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA131:BJ131 )","v":0},null,{"$f":" MAX(AA129:AA130)","v":0},{"$f":" MAX(AB129:AB130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Main pool AIA",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA132:BJ132 )","v":0},null,{"$f":" AA129 - AA131","v":0},{"$f":" AB129 - AB131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Allowance Corkscrews"]
[]
[null,null,null,"Main Pool"]
[]
[null,null,null,null,{"$f":" I_Actuals!E$39","v":"Existing main pool assets balance"},{"$f":" I_Actuals!F$39","v":0},{"$f":" I_Actuals!G$39","v":"£'m nominal"},{"$f":" I_Actuals!H$39","v":"Nominal"},{"$f":" I_Actuals!I$39","v":"CAA"},{"$f":" I_Actuals!J$39","v":0},{"$f":" I_Actuals!K$39","v":"Already published"},{"$f":" I_Actuals!L$39","v":0},{"$f":" I_Actuals!M$39","v":0},{"$f":" I_Actuals!N$39","v":0},{"$f":" I_Actuals!O$39","v":0},{"$f":" I_Actuals!P$39","v":0},{"$f":" I_Actuals!Q$39","v":0},{"$f":" I_Actuals!R$39","v":0},{"$f":" I_Actuals!S$39","v":0},{"$f":" I_Actuals!T$39","v":0},{"$f":" I_Actuals!U$39","v":0},{"$f":" I_Actuals!V$39","v":0},{"$f":" I_Actuals!W$39","v":0},{"$f":" I_Actuals!X$39","v":0},{"$f":" I_Actuals!Y$39","v":0},{"$f":" I_Actuals!Z$39","v":0},{"$f":" I_Actuals!AA$39","v":1839},{"$f":" I_Actuals!AB$39","v":1839},{"$f":" I_Actuals!AC$39","v":1839},{"$f":" I_Actuals!AD$39","v":1839},{"$f":" I_Actuals!AE$39","v":1839},{"$f":" I_Actuals!AF$39","v":0},{"$f":" I_Actuals!AG$39","v":0},{"$f":" I_Actuals!AH$39","v":0},{"$f":" I_Actuals!AI$39","v":0},{"$f":" I_Actuals!AJ$39","v":0},{"$f":" I_Actuals!AK$39","v":0},{"$f":" I_Actuals!AL$39","v":0},{"$f":" I_Actuals!AM$39","v":0},{"$f":" I_Actuals!AN$39","v":0},{"$f":" I_Actuals!AO$39","v":0},{"$f":" I_Actuals!AP$39","v":0},{"$f":" I_Actuals!AQ$39","v":0},{"$f":" I_Actuals!AR$39","v":0},{"$f":" I_Actuals!AS$39","v":0},{"$f":" I_Actuals!AT$39","v":0},{"$f":" I_Actuals!AU$39","v":0},{"$f":" I_Actuals!AV$39","v":0},{"$f":" I_Actuals!AW$39","v":0},{"$f":" I_Actuals!AX$39","v":0},{"$f":" I_Actuals!AY$39","v":0},{"$f":" I_Actuals!AZ$39","v":0},{"$f":" I_Actuals!BA$39","v":0},{"$f":" I_Actuals!BB$39","v":0},{"$f":" I_Actuals!BC$39","v":0},{"$f":" I_Actuals!BD$39","v":0},{"$f":" I_Actuals!BE$39","v":0},{"$f":" I_Actuals!BF$39","v":0},{"$f":" I_Actuals!BG$39","v":0},{"$f":" I_Actuals!BH$39","v":0},{"$f":" I_Actuals!BI$39","v":0},{"$f":" I_Actuals!BJ$39","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[]
[null,null,null,null,{"$f":"D136&\" opening balance\"","v":"Main Pool opening balance"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z145","v":0},{"$f":" AA145","v":1839},1839,1839,1839,{"$f":" AE145","v":1839},1595.9495999999999,1364.569872,1199.7727215902455,1118.0203114307342,1084.1348658868692,1129.356793410353,1154.8935091795788,1246.5581394771471,1329.9992935641303,1408.817633186995,1420.702575408827,1458.2701993628123,1413.4613810431815,1460.2842544105113,1596.9628279268645,1823.4589588177855,1830.626804057976,1846.5661508897538,1869.999980438678,1899.8901927700686,1935.3948731461192,1975.8332585067205,2020.6570183782208,2069.426713864932,2121.7925029278795,2177.4783278862551,2236.2689586166853,2297.9993777081363,2362.5460863123999,2429.8199852656476]
[null,null,null,null,{"$f":" E122","v":"Total additions to main pool"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12378.162095592423,0,0,{"$f":" AB122","v":0},0,0,0,107.28,68.159999999999982,98.567593353958088,163.66668259357678,204.09537867520388,{"$f":" AK122","v":293.12951632087828},279.04992510132848,365.29934384133207,375.39221852788967,388.07099081025376,323.74648316523309,357.67571649704166,265.46319215326275,367.37307555500303,487.23138940273822,626.7676096558007,409.01275344803872,421.28313605147986,433.92163013302428,446.93927903701507,460.34745740812548,474.15788113036928,488.38261756428039,503.03409609120877,518.12511897394506,533.66887254316339,549.6789387194583,566.16930688104196,583.15438608747343,600.64901767009746,618.6684882002005]
[null,null,null,null,{"$f":" E132","v":"Main pool AIA"},{"$f":" F132","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$151","v":"Main Pool WDAs"},{"$f":"F$151","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$151","v":-13041.481547350428},0,0,{"$f":"AB$151","v":-331.02},-331.02,-331.02,-331.02,-350.3304,-299.53972799999997,-263.36474376371245,-245.41909275308799,-237.98082421906884,-247.90758879739454,-253.51320933210266,-273.63471354376395,-291.95106444090663,-309.25265118738912,-311.86154094340105,-320.10809254305633,-310.2720104728935,-320.55020218767322,-350.55281588638491,-400.2714787648797,-401.84490820784839,-405.34378921970205,-410.48780058410006,-417.04906670562474,-424.84277703207493,-433.71949576976789,-443.55885769278012,-454.26440060449733,-465.75932991099785,-477.98304758478764,-490.88830798902842,-504.43888778959086,-518.60767748320973,-533.37511871684944,-548.72792522385259]
[null,null,null,null,{"$f":" D136&\" balance carried forward\"","v":"Main Pool balance carried forward"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA139 = 1, AA138, SUM(AA141:AA144))","v":1839},{"$f":" IF(AB139 = 1, AB138, SUM(AB141:AB144))","v":1839},1839,1839,{"$f":" IF(AE139 = 1, AE138, SUM(AE141:AE144))","v":1839},{"$f":" IF(AF139 = 1, AF138, SUM(AF141:AF144))","v":1595.9495999999999},1364.569872,1199.7727215902455,1118.0203114307342,1084.1348658868692,1129.356793410353,1154.8935091795788,1246.5581394771471,1329.9992935641303,1408.817633186995,1420.702575408827,1458.2701993628123,1413.4613810431815,1460.2842544105113,1596.9628279268645,1823.4589588177855,1830.626804057976,1846.5661508897538,1869.999980438678,1899.8901927700686,1935.3948731461192,1975.8332585067205,2020.6570183782208,2069.426713864932,2121.7925029278795,2177.4783278862551,2236.2689586166853,2297.9993777081363,2362.5460863123999,2429.8199852656476,2499.7605482419954]
[]
[null,null,null,null,{"$f":" I_Series!E$368","v":"Main pool capital WDA rate"},{"$f":" I_Series!F$368","v":0},{"$f":" I_Series!G$368","v":"%"},{"$f":" I_Series!H$368","v":0},{"$f":" I_Series!I$368","v":"Public"},{"$f":" I_Series!J$368","v":0},{"$f":" I_Series!K$368","v":"Already published"},{"$f":" I_Series!L$368","v":0},{"$f":" I_Series!M$368","v":0},{"$f":" I_Series!N$368","v":0},{"$f":" I_Series!O$368","v":0},{"$f":" I_Series!P$368","v":0},{"$f":" I_Series!Q$368","v":0},{"$f":" I_Series!R$368","v":0},{"$f":" I_Series!S$368","v":0},{"$f":" I_Series!T$368","v":0},{"$f":" I_Series!U$368","v":0},{"$f":" I_Series!V$368","v":0},{"$f":" I_Series!W$368","v":0},{"$f":" I_Series!X$368","v":0},{"$f":" I_Series!Y$368","v":0},{"$f":" I_Series!Z$368","v":0},{"$f":" I_Series!AA$368","v":0.18},{"$f":" I_Series!AB$368","v":0.18},{"$f":" I_Series!AC$368","v":0.18},{"$f":" I_Series!AD$368","v":0.18},{"$f":" I_Series!AE$368","v":0.18},{"$f":" I_Series!AF$368","v":0.18},{"$f":" I_Series!AG$368","v":0.18},{"$f":" I_Series!AH$368","v":0.18},{"$f":" I_Series!AI$368","v":0.18},{"$f":" I_Series!AJ$368","v":0.18},{"$f":" I_Series!AK$368","v":0.18},{"$f":" I_Series!AL$368","v":0.18},{"$f":" I_Series!AM$368","v":0.18},{"$f":" I_Series!AN$368","v":0.18},{"$f":" I_Series!AO$368","v":0.18},{"$f":" I_Series!AP$368","v":0.18},{"$f":" I_Series!AQ$368","v":0.18},{"$f":" I_Series!AR$368","v":0.18},{"$f":" I_Series!AS$368","v":0.18},{"$f":" I_Series!AT$368","v":0.18},{"$f":" I_Series!AU$368","v":0.18},{"$f":" I_Series!AV$368","v":0.18},{"$f":" I_Series!AW$368","v":0.18},{"$f":" I_Series!AX$368","v":0.18},{"$f":" I_Series!AY$368","v":0.18},{"$f":" I_Series!AZ$368","v":0.18},{"$f":" I_Series!BA$368","v":0.18},{"$f":" I_Series!BB$368","v":0.18},{"$f":" I_Series!BC$368","v":0.18},{"$f":" I_Series!BD$368","v":0.18},{"$f":" I_Series!BE$368","v":0.18},{"$f":" I_Series!BF$368","v":0.18},{"$f":" I_Series!BG$368","v":0.18},{"$f":" I_Series!BH$368","v":0.18},{"$f":" I_Series!BI$368","v":0.18},{"$f":" I_Series!BJ$368","v":0.18}]
[null,null,null,null,{"$f":"E$141","v":"Main Pool opening balance"},{"$f":"F$141","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$141","v":0},0,0,1839,1839,1839,1839,{"$f":"AF$141","v":1839},1595.9495999999999,1364.569872,1199.7727215902455,1118.0203114307342,1084.1348658868692,1129.356793410353,1154.8935091795788,1246.5581394771471,1329.9992935641303,1408.817633186995,1420.702575408827,1458.2701993628123,1413.4613810431815,1460.2842544105113,1596.9628279268645,1823.4589588177855,1830.626804057976,1846.5661508897538,1869.999980438678,1899.8901927700686,1935.3948731461192,1975.8332585067205,2020.6570183782208,2069.426713864932,2121.7925029278795,2177.4783278862551,2236.2689586166853,2297.9993777081363,2362.5460863123999,2429.8199852656476]
[null,null,null,null,{"$f":"E$142","v":"Total additions to main pool"},{"$f":"F$142","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$142","v":12378.162095592423},0,0,0,0,0,0,107.28,68.159999999999982,98.567593353958088,163.66668259357678,204.09537867520388,293.12951632087828,279.04992510132848,365.29934384133207,375.39221852788967,388.07099081025376,323.74648316523309,357.67571649704166,265.46319215326275,367.37307555500303,487.23138940273822,626.7676096558007,409.01275344803872,421.28313605147986,433.92163013302428,446.93927903701507,460.34745740812548,474.15788113036928,488.38261756428039,503.03409609120877,518.12511897394506,533.66887254316339,549.6789387194583,566.16930688104196,583.15438608747343,600.64901767009746,618.6684882002005]
[null,null,null,null,{"$f":"E$143","v":"Main pool AIA"},{"$f":"F$143","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D136&\" WDAs\"","v":"Main Pool WDAs"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA151:BJ151 )","v":-13041.481547350428},{"$f":" Z147 * SUM(Z148:Z150) * SignSwitch","v":0},0,{"$f":" AB147 * SUM(AB148:AB150) * SignSwitch","v":-331.02},-331.02,-331.02,-331.02,-350.3304,-299.53972799999997,-263.36474376371245,-245.41909275308799,-237.98082421906884,-247.90758879739454,-253.51320933210266,-273.63471354376395,-291.95106444090663,-309.25265118738912,-311.86154094340105,-320.10809254305633,-310.2720104728935,-320.55020218767322,-350.55281588638491,-400.2714787648797,-401.84490820784839,-405.34378921970205,-410.48780058410006,-417.04906670562474,-424.84277703207493,-433.71949576976789,-443.55885769278012,-454.26440060449733,-465.75932991099785,-477.98304758478764,-490.88830798902842,-504.43888778959086,-518.60767748320973,-533.37511871684944,-548.72792522385259]
[]
[null,null,null,null,{"$f":" E143","v":"Main pool AIA"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E144","v":"Main Pool WDAs"},{"$f":" F144","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13041.481547350428,0,0,-331.02,-331.02,-331.02,-331.02,-350.3304,-299.53972799999997,-263.36474376371245,-245.41909275308799,-237.98082421906884,-247.90758879739454,-253.51320933210266,-273.63471354376395,-291.95106444090663,-309.25265118738912,-311.86154094340105,-320.10809254305633,-310.2720104728935,-320.55020218767322,-350.55281588638491,-400.2714787648797,-401.84490820784839,-405.34378921970205,-410.48780058410006,-417.04906670562474,-424.84277703207493,-433.71949576976789,-443.55885769278012,-454.26440060449733,-465.75932991099785,-477.98304758478764,-490.88830798902842,-504.43888778959086,-518.60767748320973,-533.37511871684944,-548.72792522385259]
[null,null,null,null,{"$f":" \"Total \"&D136&\" capital allowances for period\"","v":"Total Main Pool capital allowances for period"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA155:BJ155 )","v":-13041.481547350428},null,{"$f":"SUM(AA153:AA154)","v":0},{"$f":"SUM(AB153:AB154)","v":-331.02},{"$f":"SUM(AC153:AC154)","v":-331.02},-331.02,-331.02,-350.3304,-299.53972799999997,-263.36474376371245,-245.41909275308799,-237.98082421906884,-247.90758879739454,-253.51320933210266,-273.63471354376395,-291.95106444090663,-309.25265118738912,-311.86154094340105,-320.10809254305633,-310.2720104728935,-320.55020218767322,-350.55281588638491,-400.2714787648797,-401.84490820784839,-405.34378921970205,-410.48780058410006,-417.04906670562474,-424.84277703207493,-433.71949576976789,-443.55885769278012,-454.26440060449733,-465.75932991099785,-477.98304758478764,-490.88830798902842,-504.43888778959086,-518.60767748320973,-533.37511871684944,-548.72792522385259]
[]
[null,null,null,"Special Rate Pool"]
[]
[null,null,null,null,{"$f":" I_Actuals!E$40","v":"Existing special pool assets balance"},{"$f":" I_Actuals!F$40","v":0},{"$f":" I_Actuals!G$40","v":"£'m nominal"},{"$f":" I_Actuals!H$40","v":"Nominal"},{"$f":" I_Actuals!I$40","v":"CAA"},{"$f":" I_Actuals!J$40","v":0},{"$f":" I_Actuals!K$40","v":"Already published"},{"$f":" I_Actuals!L$40","v":0},{"$f":" I_Actuals!M$40","v":0},{"$f":" I_Actuals!N$40","v":0},{"$f":" I_Actuals!O$40","v":0},{"$f":" I_Actuals!P$40","v":0},{"$f":" I_Actuals!Q$40","v":0},{"$f":" I_Actuals!R$40","v":0},{"$f":" I_Actuals!S$40","v":0},{"$f":" I_Actuals!T$40","v":0},{"$f":" I_Actuals!U$40","v":0},{"$f":" I_Actuals!V$40","v":0},{"$f":" I_Actuals!W$40","v":0},{"$f":" I_Actuals!X$40","v":0},{"$f":" I_Actuals!Y$40","v":0},{"$f":" I_Actuals!Z$40","v":0},{"$f":" I_Actuals!AA$40","v":1520},{"$f":" I_Actuals!AB$40","v":1520},{"$f":" I_Actuals!AC$40","v":1520},{"$f":" I_Actuals!AD$40","v":1520},{"$f":" I_Actuals!AE$40","v":1520},{"$f":" I_Actuals!AF$40","v":0},{"$f":" I_Actuals!AG$40","v":0},{"$f":" I_Actuals!AH$40","v":0},{"$f":" I_Actuals!AI$40","v":0},{"$f":" I_Actuals!AJ$40","v":0},{"$f":" I_Actuals!AK$40","v":0},{"$f":" I_Actuals!AL$40","v":0},{"$f":" I_Actuals!AM$40","v":0},{"$f":" I_Actuals!AN$40","v":0},{"$f":" I_Actuals!AO$40","v":0},{"$f":" I_Actuals!AP$40","v":0},{"$f":" I_Actuals!AQ$40","v":0},{"$f":" I_Actuals!AR$40","v":0},{"$f":" I_Actuals!AS$40","v":0},{"$f":" I_Actuals!AT$40","v":0},{"$f":" I_Actuals!AU$40","v":0},{"$f":" I_Actuals!AV$40","v":0},{"$f":" I_Actuals!AW$40","v":0},{"$f":" I_Actuals!AX$40","v":0},{"$f":" I_Actuals!AY$40","v":0},{"$f":" I_Actuals!AZ$40","v":0},{"$f":" I_Actuals!BA$40","v":0},{"$f":" I_Actuals!BB$40","v":0},{"$f":" I_Actuals!BC$40","v":0},{"$f":" I_Actuals!BD$40","v":0},{"$f":" I_Actuals!BE$40","v":0},{"$f":" I_Actuals!BF$40","v":0},{"$f":" I_Actuals!BG$40","v":0},{"$f":" I_Actuals!BH$40","v":0},{"$f":" I_Actuals!BI$40","v":0},{"$f":" I_Actuals!BJ$40","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[]
[null,null,null,null,{"$f":"D157&\" opening balance\"","v":"Special Rate Pool opening balance"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z166","v":0},{"$f":" AA166","v":1520},1520,1520,1520,1520,1496.0288,1448.9806720000001,1423.8108568484804,1440.9466598628796,1482.3896309075681,1577.140749947531,1657.3835913475118,1786.8614980072291,1914.8955984042727,2043.1930167411087,2123.482565186855,2220.2170602804567,2253.3609704130072,2348.3797728693621,2512.8086571895833,2754.8145064758432,2845.8402949147303,2939.0939758121076,3034.6725588134095,3132.6741534811345,3233.1981109146918,3336.3451631015082,3442.2175603223668,3550.9192069201822,3662.5557957286433,3777.234941445307,3895.0663132227824,4016.1617667415348,4140.6354760185268,4268.6040651973426]
[null,null,null,null,{"$f":" E123","v":"Total additions to special pool"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8252.1080637282848,0,0,0,0,0,0,71.52,45.439999999999991,65.711728902638725,109.11112172905119,136.06358578346925,{"$f":" AK123","v":195.41967754725218},186.03328340088567,243.53289589422141,250.26147901859312,258.71399387350255,215.83098877682207,238.45047766469446,176.97546143550852,244.91538370333535,324.82092626849214,417.84507310386721,272.67516896535915,280.85542403431992,289.28108675534952,297.95951935801003,306.89830493875036,316.10525408691285,325.58841170952024,335.35606406080586,345.41674598263,355.77924836210894,366.4526258129722,377.44620458736136,388.76959072498227,400.43267844673164,412.44565880013369]
[null,null,null,null,{"$f":" E131","v":"Special pool AIA"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$172","v":"Special Rate Pool WDAs"},{"$f":"F$172","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-91.2,-91.2,-91.2,-91.2,-95.491199999999992,-92.488128000000003,-90.881544054158326,-91.975318714651891,-94.62061473878093,-100.66855850728921,-105.790442000905,-114.05498923450399,-122.22737862154932,-130.41657553666653,-135.54144033107582,-141.71598257109298,-143.83155130295791,-149.89658124698056,-160.39204194827127,-175.83922381760701,-181.64938052647216,-187.60174313694301,-193.70250375404743,-199.95792469028515,-206.37434750519307,-212.95820190009627,-219.7160144886617,-226.65441746299035,-233.78015717416872,-241.10010264544511,-248.62125403549675,-256.35075106860859,-264.29588144799106,-272.46408926791548,-280.86298343984856]
[null,null,null,null,{"$f":" D157&\" balance carried forward\"","v":"Special Rate Pool balance carried forward"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA160 = 1, AA159, SUM(AA162:AA165))","v":1520},{"$f":" IF(AB160 = 1, AB159, SUM(AB162:AB165))","v":1520},1520,1520,1520,1496.0288,1448.9806720000001,1423.8108568484804,1440.9466598628796,1482.3896309075681,1577.140749947531,1657.3835913475118,1786.8614980072291,1914.8955984042727,2043.1930167411087,2123.482565186855,2220.2170602804567,2253.3609704130072,2348.3797728693621,2512.8086571895833,2754.8145064758432,2845.8402949147303,2939.0939758121076,3034.6725588134095,3132.6741534811345,3233.1981109146918,3336.3451631015082,3442.2175603223668,3550.9192069201822,3662.5557957286433,3777.234941445307,3895.0663132227824,4016.1617667415348,4140.6354760185268,4268.6040651973426,4400.1867405576277]
[]
[null,null,null,null,{"$f":" I_Series!E$369","v":"Special pool WDA rate"},{"$f":" I_Series!F$369","v":0},{"$f":" I_Series!G$369","v":"%"},{"$f":" I_Series!H$369","v":0},{"$f":" I_Series!I$369","v":"Public"},{"$f":" I_Series!J$369","v":0},{"$f":" I_Series!K$369","v":"Already published"},{"$f":" I_Series!L$369","v":0},{"$f":" I_Series!M$369","v":0},{"$f":" I_Series!N$369","v":0},{"$f":" I_Series!O$369","v":0},{"$f":" I_Series!P$369","v":0},{"$f":" I_Series!Q$369","v":0},{"$f":" I_Series!R$369","v":0},{"$f":" I_Series!S$369","v":0},{"$f":" I_Series!T$369","v":0},{"$f":" I_Series!U$369","v":0},{"$f":" I_Series!V$369","v":0},{"$f":" I_Series!W$369","v":0},{"$f":" I_Series!X$369","v":0},{"$f":" I_Series!Y$369","v":0},{"$f":" I_Series!Z$369","v":0},{"$f":" I_Series!AA$369","v":0.06},{"$f":" I_Series!AB$369","v":0.06},{"$f":" I_Series!AC$369","v":0.06},{"$f":" I_Series!AD$369","v":0.06},{"$f":" I_Series!AE$369","v":0.06},{"$f":" I_Series!AF$369","v":0.06},{"$f":" I_Series!AG$369","v":0.06},{"$f":" I_Series!AH$369","v":0.06},{"$f":" I_Series!AI$369","v":0.06},{"$f":" I_Series!AJ$369","v":0.06},{"$f":" I_Series!AK$369","v":0.06},{"$f":" I_Series!AL$369","v":0.06},{"$f":" I_Series!AM$369","v":0.06},{"$f":" I_Series!AN$369","v":0.06},{"$f":" I_Series!AO$369","v":0.06},{"$f":" I_Series!AP$369","v":0.06},{"$f":" I_Series!AQ$369","v":0.06},{"$f":" I_Series!AR$369","v":0.06},{"$f":" I_Series!AS$369","v":0.06},{"$f":" I_Series!AT$369","v":0.06},{"$f":" I_Series!AU$369","v":0.06},{"$f":" I_Series!AV$369","v":0.06},{"$f":" I_Series!AW$369","v":0.06},{"$f":" I_Series!AX$369","v":0.06},{"$f":" I_Series!AY$369","v":0.06},{"$f":" I_Series!AZ$369","v":0.06},{"$f":" I_Series!BA$369","v":0.06},{"$f":" I_Series!BB$369","v":0.06},{"$f":" I_Series!BC$369","v":0.06},{"$f":" I_Series!BD$369","v":0.06},{"$f":" I_Series!BE$369","v":0.06},{"$f":" I_Series!BF$369","v":0.06},{"$f":" I_Series!BG$369","v":0.06},{"$f":" I_Series!BH$369","v":0.06},{"$f":" I_Series!BI$369","v":0.06},{"$f":" I_Series!BJ$369","v":0.06}]
[null,null,null,null,{"$f":"E162","v":"Special Rate Pool opening balance"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1520,1520,1520,1520,1520,1496.0288,1448.9806720000001,1423.8108568484804,1440.9466598628796,{"$f":"AK162","v":1482.3896309075681},1577.140749947531,1657.3835913475118,1786.8614980072291,1914.8955984042727,2043.1930167411087,2123.482565186855,2220.2170602804567,2253.3609704130072,2348.3797728693621,2512.8086571895833,2754.8145064758432,2845.8402949147303,2939.0939758121076,3034.6725588134095,3132.6741534811345,3233.1981109146918,3336.3451631015082,3442.2175603223668,3550.9192069201822,3662.5557957286433,3777.234941445307,3895.0663132227824,4016.1617667415348,4140.6354760185268,4268.6040651973426]
[null,null,null,null,{"$f":"E163","v":"Total additions to special pool"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8252.1080637282848,0,0,0,0,0,0,71.52,45.439999999999991,65.711728902638725,109.11112172905119,136.06358578346925,{"$f":"AK163","v":195.41967754725218},186.03328340088567,243.53289589422141,250.26147901859312,258.71399387350255,215.83098877682207,238.45047766469446,176.97546143550852,244.91538370333535,324.82092626849214,417.84507310386721,272.67516896535915,280.85542403431992,289.28108675534952,297.95951935801003,306.89830493875036,316.10525408691285,325.58841170952024,335.35606406080586,345.41674598263,355.77924836210894,366.4526258129722,377.44620458736136,388.76959072498227,400.43267844673164,412.44565880013369]
[null,null,null,null,{"$f":"E164","v":"Special pool AIA"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D157&\" WDAs\"","v":"Special Rate Pool WDAs"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA168 * SUM(AA169:AA171) * SignSwitch","v":0},-91.2,-91.2,-91.2,-91.2,-95.491199999999992,-92.488128000000003,-90.881544054158326,-91.975318714651891,-94.62061473878093,-100.66855850728921,-105.790442000905,-114.05498923450399,-122.22737862154932,-130.41657553666653,-135.54144033107582,-141.71598257109298,-143.83155130295791,-149.89658124698056,-160.39204194827127,-175.83922381760701,-181.64938052647216,-187.60174313694301,-193.70250375404743,-199.95792469028515,-206.37434750519307,-212.95820190009627,-219.7160144886617,-226.65441746299035,-233.78015717416872,-241.10010264544511,-248.62125403549675,-256.35075106860859,-264.29588144799106,-272.46408926791548,-280.86298343984856]
[]
[null,null,null,null,{"$f":" E164","v":"Special pool AIA"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E165","v":"Special Rate Pool WDAs"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-91.2,-91.2,-91.2,-91.2,-95.491199999999992,-92.488128000000003,-90.881544054158326,-91.975318714651891,-94.62061473878093,{"$f":" AK165","v":-100.66855850728921},-105.790442000905,-114.05498923450399,-122.22737862154932,-130.41657553666653,-135.54144033107582,-141.71598257109298,-143.83155130295791,-149.89658124698056,-160.39204194827127,-175.83922381760701,-181.64938052647216,-187.60174313694301,-193.70250375404743,-199.95792469028515,-206.37434750519307,-212.95820190009627,-219.7160144886617,-226.65441746299035,-233.78015717416872,-241.10010264544511,-248.62125403549675,-256.35075106860859,-264.29588144799106,-272.46408926791548,-280.86298343984856]
[null,null,null,null,{"$f":" \"Total \"&D157&\" capital allowances for period\"","v":"Total Special Rate Pool capital allowances for period"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA176:BJ176)","v":-5736.7213231706537},null,{"$f":"SUM(AA174:AA175)","v":0},-91.2,-91.2,-91.2,-91.2,-95.491199999999992,-92.488128000000003,-90.881544054158326,-91.975318714651891,-94.62061473878093,-100.66855850728921,-105.790442000905,-114.05498923450399,-122.22737862154932,-130.41657553666653,-135.54144033107582,-141.71598257109298,-143.83155130295791,-149.89658124698056,-160.39204194827127,-175.83922381760701,-181.64938052647216,-187.60174313694301,-193.70250375404743,-199.95792469028515,-206.37434750519307,-212.95820190009627,-219.7160144886617,-226.65441746299035,-233.78015717416872,-241.10010264544511,-248.62125403549675,-256.35075106860859,-264.29588144799106,-272.46408926791548,-280.86298343984856]
[]
[null,null,null,"Structures and buildings allowance assets"]
[]
[null,null,null,null,{"$f":" I_Actuals!E$41","v":"Existing structures and buildings allowance assets balance"},{"$f":" I_Actuals!F$41","v":0},{"$f":" I_Actuals!G$41","v":"£'m nominal"},{"$f":" I_Actuals!H$41","v":"Nominal"},{"$f":" I_Actuals!I$41","v":0},{"$f":" I_Actuals!J$41","v":0},{"$f":" I_Actuals!K$41","v":0},{"$f":" I_Actuals!L$41","v":0},{"$f":" I_Actuals!M$41","v":0},{"$f":" I_Actuals!N$41","v":0},{"$f":" I_Actuals!O$41","v":0},{"$f":" I_Actuals!P$41","v":0},{"$f":" I_Actuals!Q$41","v":0},{"$f":" I_Actuals!R$41","v":0},{"$f":" I_Actuals!S$41","v":0},{"$f":" I_Actuals!T$41","v":0},{"$f":" I_Actuals!U$41","v":0},{"$f":" I_Actuals!V$41","v":0},{"$f":" I_Actuals!W$41","v":0},{"$f":" I_Actuals!X$41","v":0},{"$f":" I_Actuals!Y$41","v":0},{"$f":" I_Actuals!Z$41","v":0},{"$f":" I_Actuals!AA$41","v":0},{"$f":" I_Actuals!AB$41","v":0},{"$f":" I_Actuals!AC$41","v":0},{"$f":" I_Actuals!AD$41","v":0},{"$f":" I_Actuals!AE$41","v":0},{"$f":" I_Actuals!AF$41","v":0},{"$f":" I_Actuals!AG$41","v":0},{"$f":" I_Actuals!AH$41","v":0},{"$f":" I_Actuals!AI$41","v":0},{"$f":" I_Actuals!AJ$41","v":0},{"$f":" I_Actuals!AK$41","v":0},{"$f":" I_Actuals!AL$41","v":0},{"$f":" I_Actuals!AM$41","v":0},{"$f":" I_Actuals!AN$41","v":0},{"$f":" I_Actuals!AO$41","v":0},{"$f":" I_Actuals!AP$41","v":0},{"$f":" I_Actuals!AQ$41","v":0},{"$f":" I_Actuals!AR$41","v":0},{"$f":" I_Actuals!AS$41","v":0},{"$f":" I_Actuals!AT$41","v":0},{"$f":" I_Actuals!AU$41","v":0},{"$f":" I_Actuals!AV$41","v":0},{"$f":" I_Actuals!AW$41","v":0},{"$f":" I_Actuals!AX$41","v":0},{"$f":" I_Actuals!AY$41","v":0},{"$f":" I_Actuals!AZ$41","v":0},{"$f":" I_Actuals!BA$41","v":0},{"$f":" I_Actuals!BB$41","v":0},{"$f":" I_Actuals!BC$41","v":0},{"$f":" I_Actuals!BD$41","v":0},{"$f":" I_Actuals!BE$41","v":0},{"$f":" I_Actuals!BF$41","v":0},{"$f":" I_Actuals!BG$41","v":0},{"$f":" I_Actuals!BH$41","v":0},{"$f":" I_Actuals!BI$41","v":0},{"$f":" I_Actuals!BJ$41","v":0}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[]
[null,null,null,null,{"$f":"D178&\" opening balance\"","v":"Structures and buildings allowance assets opening balance"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z186","v":0},{"$f":" AA186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E124","v":"Total additions to structures and buildings allowance pool"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E191","v":"Structures and buildings allowance assets WDAs"},{"$f":"F191","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D178&\" balance carried forward\"","v":"Structures and buildings allowance assets balance carried forward"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA181 = 1, AA180, SUM(AA183:AA185))","v":0},{"$f":" IF(AB181 = 1, AB180, SUM(AB183:AB185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" I_Series!E$370","v":"Structures and buildings WDA rate"},{"$f":" I_Series!F$370","v":0},{"$f":" I_Series!G$370","v":"%"},{"$f":" I_Series!H$370","v":0},{"$f":" I_Series!I$370","v":"Public"},{"$f":" I_Series!J$370","v":0},{"$f":" I_Series!K$370","v":"Already published"},{"$f":" I_Series!L$370","v":0},{"$f":" I_Series!M$370","v":0},{"$f":" I_Series!N$370","v":0},{"$f":" I_Series!O$370","v":0},{"$f":" I_Series!P$370","v":0},{"$f":" I_Series!Q$370","v":0},{"$f":" I_Series!R$370","v":0},{"$f":" I_Series!S$370","v":0},{"$f":" I_Series!T$370","v":0},{"$f":" I_Series!U$370","v":0},{"$f":" I_Series!V$370","v":0},{"$f":" I_Series!W$370","v":0},{"$f":" I_Series!X$370","v":0},{"$f":" I_Series!Y$370","v":0},{"$f":" I_Series!Z$370","v":0},{"$f":" I_Series!AA$370","v":0.02},{"$f":" I_Series!AB$370","v":0.02},{"$f":" I_Series!AC$370","v":0.02},{"$f":" I_Series!AD$370","v":0.02},{"$f":" I_Series!AE$370","v":0.02},{"$f":" I_Series!AF$370","v":0.03},{"$f":" I_Series!AG$370","v":0.03},{"$f":" I_Series!AH$370","v":0.03},{"$f":" I_Series!AI$370","v":0.03},{"$f":" I_Series!AJ$370","v":0.03},{"$f":" I_Series!AK$370","v":0.03},{"$f":" I_Series!AL$370","v":0.03},{"$f":" I_Series!AM$370","v":0.03},{"$f":" I_Series!AN$370","v":0.03},{"$f":" I_Series!AO$370","v":0.03},{"$f":" I_Series!AP$370","v":0.03},{"$f":" I_Series!AQ$370","v":0.03},{"$f":" I_Series!AR$370","v":0.03},{"$f":" I_Series!AS$370","v":0.03},{"$f":" I_Series!AT$370","v":0.03},{"$f":" I_Series!AU$370","v":0.03},{"$f":" I_Series!AV$370","v":0.03},{"$f":" I_Series!AW$370","v":0.03},{"$f":" I_Series!AX$370","v":0.03},{"$f":" I_Series!AY$370","v":0.03},{"$f":" I_Series!AZ$370","v":0.03},{"$f":" I_Series!BA$370","v":0.03},{"$f":" I_Series!BB$370","v":0.03},{"$f":" I_Series!BC$370","v":0.03},{"$f":" I_Series!BD$370","v":0.03},{"$f":" I_Series!BE$370","v":0.03},{"$f":" I_Series!BF$370","v":0.03},{"$f":" I_Series!BG$370","v":0.03},{"$f":" I_Series!BH$370","v":0.03},{"$f":" I_Series!BI$370","v":0.03},{"$f":" I_Series!BJ$370","v":0.03}]
[null,null,null,null,{"$f":"E183","v":"Structures and buildings allowance assets opening balance"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E184","v":"Total additions to structures and buildings allowance pool"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D178&\" WDAs\"","v":"Structures and buildings allowance assets WDAs"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z191:BJ191)","v":0},{"$f":"Z188 * SUM(Z189:Z190) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E185","v":"Structures and buildings allowance assets WDAs"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Total \"&D178&\" capital allowances for period\"","v":"Total Structures and buildings allowance assets capital allowances for period"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA194:BJ194)","v":0},null,{"$f":"SUM(AA193:AA193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital allowances summary"]
[]
[null,null,null,null,{"$f":" E155","v":"Total Main Pool capital allowances for period"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13041.481547350428,0,0,{"$f":" AB155","v":-331.02},-331.02,-331.02,-331.02,-350.3304,-299.53972799999997,-263.36474376371245,-245.41909275308799,-237.98082421906884,{"$f":" AK155","v":-247.90758879739454},-253.51320933210266,-273.63471354376395,-291.95106444090663,-309.25265118738912,-311.86154094340105,-320.10809254305633,-310.2720104728935,-320.55020218767322,-350.55281588638491,-400.2714787648797,-401.84490820784839,-405.34378921970205,-410.48780058410006,-417.04906670562474,-424.84277703207493,-433.71949576976789,-443.55885769278012,-454.26440060449733,-465.75932991099785,-477.98304758478764,-490.88830798902842,-504.43888778959086,-518.60767748320973,-533.37511871684944,-548.72792522385259]
[null,null,null,null,{"$f":" E176","v":"Total Special Rate Pool capital allowances for period"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5736.7213231706537,0,0,-91.2,-91.2,-91.2,-91.2,-95.491199999999992,-92.488128000000003,-90.881544054158326,-91.975318714651891,-94.62061473878093,{"$f":" AK176","v":-100.66855850728921},-105.790442000905,-114.05498923450399,-122.22737862154932,-130.41657553666653,-135.54144033107582,-141.71598257109298,-143.83155130295791,-149.89658124698056,-160.39204194827127,-175.83922381760701,-181.64938052647216,-187.60174313694301,-193.70250375404743,-199.95792469028515,-206.37434750519307,-212.95820190009627,-219.7160144886617,-226.65441746299035,-233.78015717416872,-241.10010264544511,-248.62125403549675,-256.35075106860859,-264.29588144799106,-272.46408926791548,-280.86298343984856]
[null,null,null,null,{"$f":" E194","v":"Total Structures and buildings allowance assets capital allowances for period"},{"$f":" F194","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total capital allowances for the period",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA201:BJ201)","v":-18778.202870521083},null,{"$f":"SUM(AA198:AA200)","v":0},{"$f":"SUM(AB198:AB200)","v":-422.21999999999997},{"$f":"SUM(AC198:AC200)","v":-422.21999999999997},-422.21999999999997,-422.21999999999997,-445.82159999999999,-392.02785599999999,-354.24628781787078,-337.39441146773987,-332.60143895784978,-348.57614730468373,-359.30365133300768,-387.68970277826793,-414.17844306245593,-439.66922672405565,-447.40298127447687,-461.82407511414931,-454.1035617758514,-470.44678343465375,-510.9448578346562,-576.11070258248674,-583.49428873432055,-592.94553235664512,-604.19030433814748,-617.00699139590984,-631.21712453726798,-646.67769766986419,-663.27487218144188,-680.91881806748768,-699.53948708516657,-719.08315023023272,-739.50956202452517,-760.7896388581994,-782.90355893120079,-805.83920798476493,-829.59090866370116]
[]
[null,"Tax Reconciliation"]
[]
[null,null,"Recurring disallowable expenditure"]
[]
[null,null,null,null,{"$f":" C_Opex!E$101","v":"Total people costs"},{"$f":" C_Opex!F$101","v":0},{"$f":" C_Opex!G$101","v":"£'m nominal"},{"$f":" C_Opex!H$101","v":0},{"$f":" C_Opex!I$101","v":0},{"$f":" C_Opex!J$101","v":0},{"$f":" C_Opex!K$101","v":0},{"$f":" C_Opex!L$101","v":0},{"$f":" C_Opex!M$101","v":0},{"$f":" C_Opex!N$101","v":0},{"$f":" C_Opex!O$101","v":0},{"$f":" C_Opex!P$101","v":0},{"$f":" C_Opex!Q$101","v":0},{"$f":" C_Opex!R$101","v":0},{"$f":" C_Opex!S$101","v":0},{"$f":" C_Opex!T$101","v":0},{"$f":" C_Opex!U$101","v":0},{"$f":" C_Opex!V$101","v":0},{"$f":" C_Opex!W$101","v":0},{"$f":" C_Opex!X$101","v":0},{"$f":" C_Opex!Y$101","v":-61782.941212367179},{"$f":" C_Opex!Z$101","v":0},{"$f":" C_Opex!AA$101","v":-361},{"$f":" C_Opex!AB$101","v":-349},{"$f":" C_Opex!AC$101","v":-349},{"$f":" C_Opex!AD$101","v":-355},{"$f":" C_Opex!AE$101","v":-378},{"$f":" C_Opex!AF$101","v":-1011.0000000000001},{"$f":" C_Opex!AG$101","v":-952.25008944766239},{"$f":" C_Opex!AH$101","v":-1299.2914097844537},{"$f":" C_Opex!AI$101","v":-1381.1580838026614},{"$f":" C_Opex!AJ$101","v":-1437.1461776159622},{"$f":" C_Opex!AK$101","v":-1456.4218764250306},{"$f":" C_Opex!AL$101","v":-1444.5286632141851},{"$f":" C_Opex!AM$101","v":-1481.6838494623871},{"$f":" C_Opex!AN$101","v":-1526.134364946259},{"$f":" C_Opex!AO$101","v":-1571.9183958946467},{"$f":" C_Opex!AP$101","v":-1619.0759477714862},{"$f":" C_Opex!AQ$101","v":-1667.6482262046309},{"$f":" C_Opex!AR$101","v":-1717.6776729907697},{"$f":" C_Opex!AS$101","v":-1769.2080031804928},{"$f":" C_Opex!AT$101","v":-1822.2842432759076},{"$f":" C_Opex!AU$101","v":-1876.952770574185},{"$f":" C_Opex!AV$101","v":-1933.2613536914105},{"$f":" C_Opex!AW$101","v":-1991.2591943021528},{"$f":" C_Opex!AX$101","v":-2050.9969701312175},{"$f":" C_Opex!AY$101","v":-2112.526879235154},{"$f":" C_Opex!AZ$101","v":-2175.9026856122086},{"$f":" C_Opex!BA$101","v":-2241.1797661805749},{"$f":" C_Opex!BB$101","v":-2308.4151591659925},{"$f":" C_Opex!BC$101","v":-2377.6676139409724},{"$f":" C_Opex!BD$101","v":-2448.9976423592016},{"$f":" C_Opex!BE$101","v":-2522.4675716299776},{"$f":" C_Opex!BF$101","v":-2598.1415987788764},{"$f":" C_Opex!BG$101","v":-2676.0858467422431},{"$f":" C_Opex!BH$101","v":-2756.3684221445105},{"$f":" C_Opex!BI$101","v":-2839.0594748088456},{"$f":" C_Opex!BJ$101","v":-2924.231259053111}]
[null,null,null,null,{"$f":" C_Opex!E$144","v":"Total operations costs"},{"$f":" C_Opex!F$144","v":0},{"$f":" C_Opex!G$144","v":"£'m nominal"},{"$f":" C_Opex!H$144","v":0},{"$f":" C_Opex!I$144","v":0},{"$f":" C_Opex!J$144","v":0},{"$f":" C_Opex!K$144","v":0},{"$f":" C_Opex!L$144","v":0},{"$f":" C_Opex!M$144","v":0},{"$f":" C_Opex!N$144","v":0},{"$f":" C_Opex!O$144","v":0},{"$f":" C_Opex!P$144","v":0},{"$f":" C_Opex!Q$144","v":0},{"$f":" C_Opex!R$144","v":0},{"$f":" C_Opex!S$144","v":0},{"$f":" C_Opex!T$144","v":0},{"$f":" C_Opex!U$144","v":0},{"$f":" C_Opex!V$144","v":0},{"$f":" C_Opex!W$144","v":0},{"$f":" C_Opex!X$144","v":0},{"$f":" C_Opex!Y$144","v":-1410.1989030417099},{"$f":" C_Opex!Z$144","v":0},{"$f":" C_Opex!AA$144","v":-243},{"$f":" C_Opex!AB$144","v":-257},{"$f":" C_Opex!AC$144","v":-241},{"$f":" C_Opex!AD$144","v":-252},{"$f":" C_Opex!AE$144","v":-279},{"$f":" C_Opex!AF$144","v":-124.99999999999999},{"$f":" C_Opex!AG$144","v":-13.198903041709789},{"$f":" C_Opex!AH$144","v":0},{"$f":" C_Opex!AI$144","v":0},{"$f":" C_Opex!AJ$144","v":0},{"$f":" C_Opex!AK$144","v":0},{"$f":" C_Opex!AL$144","v":0},{"$f":" C_Opex!AM$144","v":0},{"$f":" C_Opex!AN$144","v":0},{"$f":" C_Opex!AO$144","v":0},{"$f":" C_Opex!AP$144","v":0},{"$f":" C_Opex!AQ$144","v":0},{"$f":" C_Opex!AR$144","v":0},{"$f":" C_Opex!AS$144","v":0},{"$f":" C_Opex!AT$144","v":0},{"$f":" C_Opex!AU$144","v":0},{"$f":" C_Opex!AV$144","v":0},{"$f":" C_Opex!AW$144","v":0},{"$f":" C_Opex!AX$144","v":0},{"$f":" C_Opex!AY$144","v":0},{"$f":" C_Opex!AZ$144","v":0},{"$f":" C_Opex!BA$144","v":0},{"$f":" C_Opex!BB$144","v":0},{"$f":" C_Opex!BC$144","v":0},{"$f":" C_Opex!BD$144","v":0},{"$f":" C_Opex!BE$144","v":0},{"$f":" C_Opex!BF$144","v":0},{"$f":" C_Opex!BG$144","v":0},{"$f":" C_Opex!BH$144","v":0},{"$f":" C_Opex!BI$144","v":0},{"$f":" C_Opex!BJ$144","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$187","v":"Total rent & rates costs"},{"$f":" C_Opex!F$187","v":0},{"$f":" C_Opex!G$187","v":"£'m nominal"},{"$f":" C_Opex!H$187","v":0},{"$f":" C_Opex!I$187","v":0},{"$f":" C_Opex!J$187","v":0},{"$f":" C_Opex!K$187","v":0},{"$f":" C_Opex!L$187","v":0},{"$f":" C_Opex!M$187","v":0},{"$f":" C_Opex!N$187","v":0},{"$f":" C_Opex!O$187","v":0},{"$f":" C_Opex!P$187","v":0},{"$f":" C_Opex!Q$187","v":0},{"$f":" C_Opex!R$187","v":0},{"$f":" C_Opex!S$187","v":0},{"$f":" C_Opex!T$187","v":0},{"$f":" C_Opex!U$187","v":0},{"$f":" C_Opex!V$187","v":0},{"$f":" C_Opex!W$187","v":0},{"$f":" C_Opex!X$187","v":0},{"$f":" C_Opex!Y$187","v":-610},{"$f":" C_Opex!Z$187","v":0},{"$f":" C_Opex!AA$187","v":-123},{"$f":" C_Opex!AB$187","v":-127},{"$f":" C_Opex!AC$187","v":-124},{"$f":" C_Opex!AD$187","v":-119},{"$f":" C_Opex!AE$187","v":-117},{"$f":" C_Opex!AF$187","v":0},{"$f":" C_Opex!AG$187","v":0},{"$f":" C_Opex!AH$187","v":0},{"$f":" C_Opex!AI$187","v":0},{"$f":" C_Opex!AJ$187","v":0},{"$f":" C_Opex!AK$187","v":0},{"$f":" C_Opex!AL$187","v":0},{"$f":" C_Opex!AM$187","v":0},{"$f":" C_Opex!AN$187","v":0},{"$f":" C_Opex!AO$187","v":0},{"$f":" C_Opex!AP$187","v":0},{"$f":" C_Opex!AQ$187","v":0},{"$f":" C_Opex!AR$187","v":0},{"$f":" C_Opex!AS$187","v":0},{"$f":" C_Opex!AT$187","v":0},{"$f":" C_Opex!AU$187","v":0},{"$f":" C_Opex!AV$187","v":0},{"$f":" C_Opex!AW$187","v":0},{"$f":" C_Opex!AX$187","v":0},{"$f":" C_Opex!AY$187","v":0},{"$f":" C_Opex!AZ$187","v":0},{"$f":" C_Opex!BA$187","v":0},{"$f":" C_Opex!BB$187","v":0},{"$f":" C_Opex!BC$187","v":0},{"$f":" C_Opex!BD$187","v":0},{"$f":" C_Opex!BE$187","v":0},{"$f":" C_Opex!BF$187","v":0},{"$f":" C_Opex!BG$187","v":0},{"$f":" C_Opex!BH$187","v":0},{"$f":" C_Opex!BI$187","v":0},{"$f":" C_Opex!BJ$187","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$230","v":"Total utilities costs"},{"$f":" C_Opex!F$230","v":0},{"$f":" C_Opex!G$230","v":"£'m nominal"},{"$f":" C_Opex!H$230","v":0},{"$f":" C_Opex!I$230","v":0},{"$f":" C_Opex!J$230","v":0},{"$f":" C_Opex!K$230","v":0},{"$f":" C_Opex!L$230","v":0},{"$f":" C_Opex!M$230","v":0},{"$f":" C_Opex!N$230","v":0},{"$f":" C_Opex!O$230","v":0},{"$f":" C_Opex!P$230","v":0},{"$f":" C_Opex!Q$230","v":0},{"$f":" C_Opex!R$230","v":0},{"$f":" C_Opex!S$230","v":0},{"$f":" C_Opex!T$230","v":0},{"$f":" C_Opex!U$230","v":0},{"$f":" C_Opex!V$230","v":0},{"$f":" C_Opex!W$230","v":0},{"$f":" C_Opex!X$230","v":0},{"$f":" C_Opex!Y$230","v":-408},{"$f":" C_Opex!Z$230","v":0},{"$f":" C_Opex!AA$230","v":-90},{"$f":" C_Opex!AB$230","v":-72},{"$f":" C_Opex!AC$230","v":-86},{"$f":" C_Opex!AD$230","v":-88},{"$f":" C_Opex!AE$230","v":-72},{"$f":" C_Opex!AF$230","v":0},{"$f":" C_Opex!AG$230","v":0},{"$f":" C_Opex!AH$230","v":0},{"$f":" C_Opex!AI$230","v":0},{"$f":" C_Opex!AJ$230","v":0},{"$f":" C_Opex!AK$230","v":0},{"$f":" C_Opex!AL$230","v":0},{"$f":" C_Opex!AM$230","v":0},{"$f":" C_Opex!AN$230","v":0},{"$f":" C_Opex!AO$230","v":0},{"$f":" C_Opex!AP$230","v":0},{"$f":" C_Opex!AQ$230","v":0},{"$f":" C_Opex!AR$230","v":0},{"$f":" C_Opex!AS$230","v":0},{"$f":" C_Opex!AT$230","v":0},{"$f":" C_Opex!AU$230","v":0},{"$f":" C_Opex!AV$230","v":0},{"$f":" C_Opex!AW$230","v":0},{"$f":" C_Opex!AX$230","v":0},{"$f":" C_Opex!AY$230","v":0},{"$f":" C_Opex!AZ$230","v":0},{"$f":" C_Opex!BA$230","v":0},{"$f":" C_Opex!BB$230","v":0},{"$f":" C_Opex!BC$230","v":0},{"$f":" C_Opex!BD$230","v":0},{"$f":" C_Opex!BE$230","v":0},{"$f":" C_Opex!BF$230","v":0},{"$f":" C_Opex!BG$230","v":0},{"$f":" C_Opex!BH$230","v":0},{"$f":" C_Opex!BI$230","v":0},{"$f":" C_Opex!BJ$230","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$273","v":"Total facilities & maintenance costs"},{"$f":" C_Opex!F$273","v":0},{"$f":" C_Opex!G$273","v":"£'m nominal"},{"$f":" C_Opex!H$273","v":0},{"$f":" C_Opex!I$273","v":0},{"$f":" C_Opex!J$273","v":0},{"$f":" C_Opex!K$273","v":0},{"$f":" C_Opex!L$273","v":0},{"$f":" C_Opex!M$273","v":0},{"$f":" C_Opex!N$273","v":0},{"$f":" C_Opex!O$273","v":0},{"$f":" C_Opex!P$273","v":0},{"$f":" C_Opex!Q$273","v":0},{"$f":" C_Opex!R$273","v":0},{"$f":" C_Opex!S$273","v":0},{"$f":" C_Opex!T$273","v":0},{"$f":" C_Opex!U$273","v":0},{"$f":" C_Opex!V$273","v":0},{"$f":" C_Opex!W$273","v":0},{"$f":" C_Opex!X$273","v":0},{"$f":" C_Opex!Y$273","v":-841},{"$f":" C_Opex!Z$273","v":0},{"$f":" C_Opex!AA$273","v":-175},{"$f":" C_Opex!AB$273","v":-164},{"$f":" C_Opex!AC$273","v":-164},{"$f":" C_Opex!AD$273","v":-165},{"$f":" C_Opex!AE$273","v":-173},{"$f":" C_Opex!AF$273","v":0},{"$f":" C_Opex!AG$273","v":0},{"$f":" C_Opex!AH$273","v":0},{"$f":" C_Opex!AI$273","v":0},{"$f":" C_Opex!AJ$273","v":0},{"$f":" C_Opex!AK$273","v":0},{"$f":" C_Opex!AL$273","v":0},{"$f":" C_Opex!AM$273","v":0},{"$f":" C_Opex!AN$273","v":0},{"$f":" C_Opex!AO$273","v":0},{"$f":" C_Opex!AP$273","v":0},{"$f":" C_Opex!AQ$273","v":0},{"$f":" C_Opex!AR$273","v":0},{"$f":" C_Opex!AS$273","v":0},{"$f":" C_Opex!AT$273","v":0},{"$f":" C_Opex!AU$273","v":0},{"$f":" C_Opex!AV$273","v":0},{"$f":" C_Opex!AW$273","v":0},{"$f":" C_Opex!AX$273","v":0},{"$f":" C_Opex!AY$273","v":0},{"$f":" C_Opex!AZ$273","v":0},{"$f":" C_Opex!BA$273","v":0},{"$f":" C_Opex!BB$273","v":0},{"$f":" C_Opex!BC$273","v":0},{"$f":" C_Opex!BD$273","v":0},{"$f":" C_Opex!BE$273","v":0},{"$f":" C_Opex!BF$273","v":0},{"$f":" C_Opex!BG$273","v":0},{"$f":" C_Opex!BH$273","v":0},{"$f":" C_Opex!BI$273","v":0},{"$f":" C_Opex!BJ$273","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$316","v":"Total other opex costs"},{"$f":" C_Opex!F$316","v":0},{"$f":" C_Opex!G$316","v":"£'m nominal"},{"$f":" C_Opex!H$316","v":0},{"$f":" C_Opex!I$316","v":0},{"$f":" C_Opex!J$316","v":0},{"$f":" C_Opex!K$316","v":0},{"$f":" C_Opex!L$316","v":0},{"$f":" C_Opex!M$316","v":0},{"$f":" C_Opex!N$316","v":0},{"$f":" C_Opex!O$316","v":0},{"$f":" C_Opex!P$316","v":0},{"$f":" C_Opex!Q$316","v":0},{"$f":" C_Opex!R$316","v":0},{"$f":" C_Opex!S$316","v":0},{"$f":" C_Opex!T$316","v":0},{"$f":" C_Opex!U$316","v":0},{"$f":" C_Opex!V$316","v":0},{"$f":" C_Opex!W$316","v":0},{"$f":" C_Opex!X$316","v":0},{"$f":" C_Opex!Y$316","v":-621},{"$f":" C_Opex!Z$316","v":0},{"$f":" C_Opex!AA$316","v":-165},{"$f":" C_Opex!AB$316","v":-111},{"$f":" C_Opex!AC$316","v":-112},{"$f":" C_Opex!AD$316","v":-103},{"$f":" C_Opex!AE$316","v":-130},{"$f":" C_Opex!AF$316","v":0},{"$f":" C_Opex!AG$316","v":0},{"$f":" C_Opex!AH$316","v":0},{"$f":" C_Opex!AI$316","v":0},{"$f":" C_Opex!AJ$316","v":0},{"$f":" C_Opex!AK$316","v":0},{"$f":" C_Opex!AL$316","v":0},{"$f":" C_Opex!AM$316","v":0},{"$f":" C_Opex!AN$316","v":0},{"$f":" C_Opex!AO$316","v":0},{"$f":" C_Opex!AP$316","v":0},{"$f":" C_Opex!AQ$316","v":0},{"$f":" C_Opex!AR$316","v":0},{"$f":" C_Opex!AS$316","v":0},{"$f":" C_Opex!AT$316","v":0},{"$f":" C_Opex!AU$316","v":0},{"$f":" C_Opex!AV$316","v":0},{"$f":" C_Opex!AW$316","v":0},{"$f":" C_Opex!AX$316","v":0},{"$f":" C_Opex!AY$316","v":0},{"$f":" C_Opex!AZ$316","v":0},{"$f":" C_Opex!BA$316","v":0},{"$f":" C_Opex!BB$316","v":0},{"$f":" C_Opex!BC$316","v":0},{"$f":" C_Opex!BD$316","v":0},{"$f":" C_Opex!BE$316","v":0},{"$f":" C_Opex!BF$316","v":0},{"$f":" C_Opex!BG$316","v":0},{"$f":" C_Opex!BH$316","v":0},{"$f":" C_Opex!BI$316","v":0},{"$f":" C_Opex!BJ$316","v":0}]
[null,null,null,null,"Total Opex",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA213:BJ213)","v":-65673.140115408882},null,{"$f":"SUM(AA207:AA212)","v":-1157},{"$f":"SUM(AB207:AB212)","v":-1080},-1076,-1082,-1149,-1136,-965.44899248937213,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[null,null,null,null,{"$f":" I_Series!E$380","v":"% of opex as recurring disallowable expenditure"},{"$f":" I_Series!F$380","v":0},{"$f":" I_Series!G$380","v":"%"},{"$f":" I_Series!H$380","v":0},{"$f":" I_Series!I$380","v":"CAP1876A"},{"$f":" I_Series!J$380","v":0},{"$f":" I_Series!K$380","v":"Being published with this model"},{"$f":" I_Series!L$380","v":0},{"$f":" I_Series!M$380","v":0},{"$f":" I_Series!N$380","v":0},{"$f":" I_Series!O$380","v":0},{"$f":" I_Series!P$380","v":0},{"$f":" I_Series!Q$380","v":0},{"$f":" I_Series!R$380","v":0},{"$f":" I_Series!S$380","v":0},{"$f":" I_Series!T$380","v":0},{"$f":" I_Series!U$380","v":0},{"$f":" I_Series!V$380","v":0},{"$f":" I_Series!W$380","v":0},{"$f":" I_Series!X$380","v":0},{"$f":" I_Series!Y$380","v":0},{"$f":" I_Series!Z$380","v":0},{"$f":" I_Series!AA$380","v":0.01},{"$f":" I_Series!AB$380","v":0.01},{"$f":" I_Series!AC$380","v":0.01},{"$f":" I_Series!AD$380","v":0.01},{"$f":" I_Series!AE$380","v":0.01},{"$f":" I_Series!AF$380","v":0.01},{"$f":" I_Series!AG$380","v":0.01},{"$f":" I_Series!AH$380","v":0.01},{"$f":" I_Series!AI$380","v":0.01},{"$f":" I_Series!AJ$380","v":0.01},{"$f":" I_Series!AK$380","v":0.01},{"$f":" I_Series!AL$380","v":0.01},{"$f":" I_Series!AM$380","v":0.01},{"$f":" I_Series!AN$380","v":0.01},{"$f":" I_Series!AO$380","v":0.01},{"$f":" I_Series!AP$380","v":0.01},{"$f":" I_Series!AQ$380","v":0.01},{"$f":" I_Series!AR$380","v":0.01},{"$f":" I_Series!AS$380","v":0.01},{"$f":" I_Series!AT$380","v":0.01},{"$f":" I_Series!AU$380","v":0.01},{"$f":" I_Series!AV$380","v":0.01},{"$f":" I_Series!AW$380","v":0.01},{"$f":" I_Series!AX$380","v":0.01},{"$f":" I_Series!AY$380","v":0.01},{"$f":" I_Series!AZ$380","v":0.01},{"$f":" I_Series!BA$380","v":0.01},{"$f":" I_Series!BB$380","v":0.01},{"$f":" I_Series!BC$380","v":0.01},{"$f":" I_Series!BD$380","v":0.01},{"$f":" I_Series!BE$380","v":0.01},{"$f":" I_Series!BF$380","v":0.01},{"$f":" I_Series!BG$380","v":0.01},{"$f":" I_Series!BH$380","v":0.01},{"$f":" I_Series!BI$380","v":0.01},{"$f":" I_Series!BJ$380","v":0.01}]
[null,null,null,null,"Recurring disallowable expenditure",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA215:BJ215)","v":-656.73140115408876},null,{"$f":" AA213 * AA214","v":-11.57},{"$f":" AB213 * AB214","v":-10.8},-10.76,-10.82,-11.49,-11.36,-9.6544899248937224,-12.992914097844537,-13.811580838026615,-14.371461776159622,-14.564218764250306,-14.445286632141851,-14.816838494623871,-15.26134364946259,-15.719183958946466,-16.190759477714863,-16.67648226204631,-17.176776729907697,-17.692080031804927,-18.222842432759077,-18.769527705741851,-19.332613536914106,-19.912591943021528,-20.509969701312176,-21.125268792351541,-21.759026856122087,-22.41179766180575,-23.084151591659925,-23.776676139409723,-24.489976423592015,-25.224675716299775,-25.981415987788765,-26.76085846742243,-27.563684221445104,-28.390594748088457,-29.24231259053111]
[]
[null,null,"Recon from Profit Before Tax"]
[]
[null,null,null,"Add back:"]
[null,null,null,null,{"$f":" E$215","v":"Recurring disallowable expenditure"},{"$f":" F215","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-656.73140115408876,0,-11.57,-10.8,-10.76,-10.82,-11.49,-11.36,-9.6544899248937224,-12.992914097844537,-13.811580838026615,-14.371461776159622,-14.564218764250306,{"$f":" AL215","v":-14.445286632141851},-14.816838494623871,-15.26134364946259,-15.719183958946466,-16.190759477714863,-16.67648226204631,-17.176776729907697,-17.692080031804927,-18.222842432759077,-18.769527705741851,-19.332613536914106,-19.912591943021528,-20.509969701312176,-21.125268792351541,-21.759026856122087,-22.41179766180575,-23.084151591659925,-23.776676139409723,-24.489976423592015,-25.224675716299775,-25.981415987788765,-26.76085846742243,-27.563684221445104,-28.390594748088457,-29.24231259053111]
[null,null,null,null,{"$f":" I_Series!E$381","v":"Exceptional disallowable expenditure"},{"$f":" I_Series!F$381","v":0},{"$f":" I_Series!G$381","v":"£'m nominal"},{"$f":" I_Series!H$381","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$381","v":"CAA"},{"$f":" I_Series!J$381","v":0},{"$f":" I_Series!K$381","v":"Being published with this model"},{"$f":" I_Series!L$381","v":0},{"$f":" I_Series!M$381","v":0},{"$f":" I_Series!N$381","v":0},{"$f":" I_Series!O$381","v":0},{"$f":" I_Series!P$381","v":0},{"$f":" I_Series!Q$381","v":0},{"$f":" I_Series!R$381","v":0},{"$f":" I_Series!S$381","v":0},{"$f":" I_Series!T$381","v":0},{"$f":" I_Series!U$381","v":0},{"$f":" I_Series!V$381","v":0},{"$f":" I_Series!W$381","v":0},{"$f":" I_Series!X$381","v":0},{"$f":" I_Series!Y$381","v":0},{"$f":" I_Series!Z$381","v":0},{"$f":" I_Series!AA$381","v":-0.5},{"$f":" I_Series!AB$381","v":-0.5},{"$f":" I_Series!AC$381","v":-0.5},{"$f":" I_Series!AD$381","v":-0.5},{"$f":" I_Series!AE$381","v":-0.5},{"$f":" I_Series!AF$381","v":-0.5},{"$f":" I_Series!AG$381","v":-0.5},{"$f":" I_Series!AH$381","v":-0.5},{"$f":" I_Series!AI$381","v":-0.5},{"$f":" I_Series!AJ$381","v":-0.5},{"$f":" I_Series!AK$381","v":-0.5},{"$f":" I_Series!AL$381","v":-0.5},{"$f":" I_Series!AM$381","v":-0.5},{"$f":" I_Series!AN$381","v":-0.5},{"$f":" I_Series!AO$381","v":-0.5},{"$f":" I_Series!AP$381","v":-0.5},{"$f":" I_Series!AQ$381","v":-0.5},{"$f":" I_Series!AR$381","v":-0.5},{"$f":" I_Series!AS$381","v":-0.5},{"$f":" I_Series!AT$381","v":-0.5},{"$f":" I_Series!AU$381","v":-0.5},{"$f":" I_Series!AV$381","v":-0.5},{"$f":" I_Series!AW$381","v":-0.5},{"$f":" I_Series!AX$381","v":-0.5},{"$f":" I_Series!AY$381","v":-0.5},{"$f":" I_Series!AZ$381","v":-0.5},{"$f":" I_Series!BA$381","v":-0.5},{"$f":" I_Series!BB$381","v":-0.5},{"$f":" I_Series!BC$381","v":-0.5},{"$f":" I_Series!BD$381","v":-0.5},{"$f":" I_Series!BE$381","v":-0.5},{"$f":" I_Series!BF$381","v":-0.5},{"$f":" I_Series!BG$381","v":-0.5},{"$f":" I_Series!BH$381","v":-0.5},{"$f":" I_Series!BI$381","v":-0.5},{"$f":" I_Series!BJ$381","v":-0.5}]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},{"$f":" I_Actuals!F$67","v":0},{"$f":" I_Actuals!G$67","v":"£'m nominal"},{"$f":" I_Actuals!H$67","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$67","v":"HAL accounts (2018 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$67","v":0},{"$f":" I_Actuals!K$67","v":"Already published"},{"$f":" I_Actuals!L$67","v":0},{"$f":" I_Actuals!M$67","v":0},{"$f":" I_Actuals!N$67","v":0},{"$f":" I_Actuals!O$67","v":0},{"$f":" I_Actuals!P$67","v":0},{"$f":" I_Actuals!Q$67","v":0},{"$f":" I_Actuals!R$67","v":0},{"$f":" I_Actuals!S$67","v":0},{"$f":" I_Actuals!T$67","v":0},{"$f":" I_Actuals!U$67","v":0},{"$f":" I_Actuals!V$67","v":0},{"$f":" I_Actuals!W$67","v":0},{"$f":" I_Actuals!X$67","v":0},{"$f":" I_Actuals!Y$67 * SignSwitch","v":-14930.896821958884},{"$f":" I_Actuals!Z$67 * SignSwitch","v":0},{"$f":" I_Actuals!AA$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AB$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AC$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AD$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AE$67 * SignSwitch","v":-671.002102697792},{"$f":" I_Actuals!AF$67 * SignSwitch","v":-656.77757948196131},{"$f":" I_Actuals!AG$67 * SignSwitch","v":-643.45280153038709},{"$f":" I_Actuals!AH$67 * SignSwitch","v":-630.81165239605355},{"$f":" I_Actuals!AI$67 * SignSwitch","v":-618.62151204083239},{"$f":" I_Actuals!AJ$67 * SignSwitch","v":-606.85730014518765},{"$f":" I_Actuals!AK$67 * SignSwitch","v":-595.31680611067725},{"$f":" I_Actuals!AL$67 * SignSwitch","v":-583.99577553574579},{"$f":" I_Actuals!AM$67 * SignSwitch","v":-572.89003492401207},{"$f":" I_Actuals!AN$67 * SignSwitch","v":-561.99549014571039},{"$f":" I_Actuals!AO$67 * SignSwitch","v":-551.30812492839061},{"$f":" I_Actuals!AP$67 * SignSwitch","v":-540.82399937631931},{"$f":" I_Actuals!AQ$67 * SignSwitch","v":-530.53924851803811},{"$f":" I_Actuals!AR$67 * SignSwitch","v":-520.45008088154248},{"$f":" I_Actuals!AS$67 * SignSwitch","v":-510.55277709655559},{"$f":" I_Actuals!AT$67 * SignSwitch","v":-500.84368852338383},{"$f":" I_Actuals!AU$67 * SignSwitch","v":-491.31923590784567},{"$f":" I_Actuals!AV$67 * SignSwitch","v":-481.9759080617801},{"$f":" I_Actuals!AW$67 * SignSwitch","v":-472.810260568648},{"$f":" I_Actuals!AX$67 * SignSwitch","v":-463.81891451374781},{"$f":" I_Actuals!AY$67 * SignSwitch","v":-454.99855523857985},{"$f":" I_Actuals!AZ$67 * SignSwitch","v":-446.34593111889728},{"$f":" I_Actuals!BA$67 * SignSwitch","v":-437.85785236599571},{"$f":" I_Actuals!BB$67 * SignSwitch","v":-429.53118985079755},{"$f":" I_Actuals!BC$67 * SignSwitch","v":0},{"$f":" I_Actuals!BD$67 * SignSwitch","v":0},{"$f":" I_Actuals!BE$67 * SignSwitch","v":0},{"$f":" I_Actuals!BF$67 * SignSwitch","v":0},{"$f":" I_Actuals!BG$67 * SignSwitch","v":0},{"$f":" I_Actuals!BH$67 * SignSwitch","v":0},{"$f":" I_Actuals!BI$67 * SignSwitch","v":0},{"$f":" I_Actuals!BJ$67 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},{"$f":" C_AccDepr!F$46","v":0},{"$f":" C_AccDepr!G$46","v":"£'m nominal"},{"$f":" C_AccDepr!H$46","v":0},{"$f":" C_AccDepr!I$46","v":0},{"$f":" C_AccDepr!J$46","v":0},{"$f":" C_AccDepr!K$46","v":0},{"$f":" C_AccDepr!L$46","v":0},{"$f":" C_AccDepr!M$46","v":0},{"$f":" C_AccDepr!N$46","v":0},{"$f":" C_AccDepr!O$46","v":0},{"$f":" C_AccDepr!P$46","v":0},{"$f":" C_AccDepr!Q$46","v":0},{"$f":" C_AccDepr!R$46","v":0},{"$f":" C_AccDepr!S$46","v":0},{"$f":" C_AccDepr!T$46","v":0},{"$f":" C_AccDepr!U$46","v":0},{"$f":" C_AccDepr!V$46","v":0},{"$f":" C_AccDepr!W$46","v":0},{"$f":" C_AccDepr!X$46","v":0},{"$f":" C_AccDepr!Y$46","v":-21766.827989755733},{"$f":" C_AccDepr!Z$46","v":0},{"$f":" C_AccDepr!AA$46","v":0},{"$f":" C_AccDepr!AB$46","v":0},{"$f":" C_AccDepr!AC$46","v":0},{"$f":" C_AccDepr!AD$46","v":0},{"$f":" C_AccDepr!AE$46","v":0},{"$f":" C_AccDepr!AF$46","v":-10.057500000000001},{"$f":" C_AccDepr!AG$46","v":-27.007875000000002},{"$f":" C_AccDepr!AH$46","v":-43.033518126933572},{"$f":" C_AccDepr!AI$46","v":-67.20390927836165},{"$f":" C_AccDepr!AJ$46","v":-100.95361376416923},{"$f":" C_AccDepr!AK$46","v":-146.23175697681606},{"$f":" C_AccDepr!AL$46","v":-197.59457415139266},{"$f":" C_AccDepr!AM$46","v":-253.9900299095392},{"$f":" C_AccDepr!AN$46","v":-317.35788083274838},{"$f":" C_AccDepr!AO$46","v":-380.67139790843055},{"$f":" C_AccDepr!AP$46","v":-436.2888573099429},{"$f":" C_AccDepr!AQ$46","v":-485.82284859247733},{"$f":" C_AccDepr!AR$46","v":-527.08582226362262},{"$f":" C_AccDepr!AS$46","v":-566.61534285816833},{"$f":" C_AccDepr!AT$46","v":-624.9921254758209},{"$f":" C_AccDepr!AU$46","v":-706.85068033982395},{"$f":" C_AccDepr!AV$46","v":-779.92337147759702},{"$f":" C_AccDepr!AW$46","v":-829.60896505977348},{"$f":" C_AccDepr!AX$46","v":-877.17213985218768},{"$f":" C_AccDepr!AY$46","v":-924.79860539880974},{"$f":" C_AccDepr!AZ$46","v":-972.76531392452421},{"$f":" C_AccDepr!BA$46","v":-1021.1575875958474},{"$f":" C_AccDepr!BB$46","v":-1070.0409339054336},{"$f":" C_AccDepr!BC$46","v":-1119.4783266843019},{"$f":" C_AccDepr!BD$46","v":-1169.5320307098589},{"$f":" C_AccDepr!BE$46","v":-1220.263877915072},{"$f":" C_AccDepr!BF$46","v":-1271.7353861992597},{"$f":" C_AccDepr!BG$46","v":-1324.0078601323378},{"$f":" C_AccDepr!BH$46","v":-1377.1424876658232},{"$f":" C_AccDepr!BI$46","v":-1431.2004344388147},{"$f":" C_AccDepr!BJ$46","v":-1486.2429360078427}]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},{"$f":" C_AccDepr!F$77","v":0},{"$f":" C_AccDepr!G$77","v":"£'m nominal"},{"$f":" C_AccDepr!H$77","v":0},{"$f":" C_AccDepr!I$77","v":0},{"$f":" C_AccDepr!J$77","v":0},{"$f":" C_AccDepr!K$77","v":0},{"$f":" C_AccDepr!L$77","v":0},{"$f":" C_AccDepr!M$77","v":0},{"$f":" C_AccDepr!N$77","v":0},{"$f":" C_AccDepr!O$77","v":0},{"$f":" C_AccDepr!P$77","v":0},{"$f":" C_AccDepr!Q$77","v":0},{"$f":" C_AccDepr!R$77","v":0},{"$f":" C_AccDepr!S$77","v":0},{"$f":" C_AccDepr!T$77","v":0},{"$f":" C_AccDepr!U$77","v":0},{"$f":" C_AccDepr!V$77","v":0},{"$f":" C_AccDepr!W$77","v":0},{"$f":" C_AccDepr!X$77","v":0},{"$f":" C_AccDepr!Y$77","v":0},{"$f":" C_AccDepr!Z$77","v":0},{"$f":" C_AccDepr!AA$77","v":0},{"$f":" C_AccDepr!AB$77","v":0},{"$f":" C_AccDepr!AC$77","v":0},{"$f":" C_AccDepr!AD$77","v":0},{"$f":" C_AccDepr!AE$77","v":0},{"$f":" C_AccDepr!AF$77","v":0},{"$f":" C_AccDepr!AG$77","v":0},{"$f":" C_AccDepr!AH$77","v":0},{"$f":" C_AccDepr!AI$77","v":0},{"$f":" C_AccDepr!AJ$77","v":0},{"$f":" C_AccDepr!AK$77","v":0},{"$f":" C_AccDepr!AL$77","v":0},{"$f":" C_AccDepr!AM$77","v":0},{"$f":" C_AccDepr!AN$77","v":0},{"$f":" C_AccDepr!AO$77","v":0},{"$f":" C_AccDepr!AP$77","v":0},{"$f":" C_AccDepr!AQ$77","v":0},{"$f":" C_AccDepr!AR$77","v":0},{"$f":" C_AccDepr!AS$77","v":0},{"$f":" C_AccDepr!AT$77","v":0},{"$f":" C_AccDepr!AU$77","v":0},{"$f":" C_AccDepr!AV$77","v":0},{"$f":" C_AccDepr!AW$77","v":0},{"$f":" C_AccDepr!AX$77","v":0},{"$f":" C_AccDepr!AY$77","v":0},{"$f":" C_AccDepr!AZ$77","v":0},{"$f":" C_AccDepr!BA$77","v":0},{"$f":" C_AccDepr!BB$77","v":0},{"$f":" C_AccDepr!BC$77","v":0},{"$f":" C_AccDepr!BD$77","v":0},{"$f":" C_AccDepr!BE$77","v":0},{"$f":" C_AccDepr!BF$77","v":0},{"$f":" C_AccDepr!BG$77","v":0},{"$f":" C_AccDepr!BH$77","v":0},{"$f":" C_AccDepr!BI$77","v":0},{"$f":" C_AccDepr!BJ$77","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},{"$f":" C_AccDepr!F$108","v":0},{"$f":" C_AccDepr!G$108","v":"£'m nominal"},{"$f":" C_AccDepr!H$108","v":0},{"$f":" C_AccDepr!I$108","v":0},{"$f":" C_AccDepr!J$108","v":0},{"$f":" C_AccDepr!K$108","v":0},{"$f":" C_AccDepr!L$108","v":0},{"$f":" C_AccDepr!M$108","v":0},{"$f":" C_AccDepr!N$108","v":0},{"$f":" C_AccDepr!O$108","v":0},{"$f":" C_AccDepr!P$108","v":0},{"$f":" C_AccDepr!Q$108","v":0},{"$f":" C_AccDepr!R$108","v":0},{"$f":" C_AccDepr!S$108","v":0},{"$f":" C_AccDepr!T$108","v":0},{"$f":" C_AccDepr!U$108","v":0},{"$f":" C_AccDepr!V$108","v":0},{"$f":" C_AccDepr!W$108","v":0},{"$f":" C_AccDepr!X$108","v":0},{"$f":" C_AccDepr!Y$108","v":0},{"$f":" C_AccDepr!Z$108","v":0},{"$f":" C_AccDepr!AA$108","v":0},{"$f":" C_AccDepr!AB$108","v":0},{"$f":" C_AccDepr!AC$108","v":0},{"$f":" C_AccDepr!AD$108","v":0},{"$f":" C_AccDepr!AE$108","v":0},{"$f":" C_AccDepr!AF$108","v":0},{"$f":" C_AccDepr!AG$108","v":0},{"$f":" C_AccDepr!AH$108","v":0},{"$f":" C_AccDepr!AI$108","v":0},{"$f":" C_AccDepr!AJ$108","v":0},{"$f":" C_AccDepr!AK$108","v":0},{"$f":" C_AccDepr!AL$108","v":0},{"$f":" C_AccDepr!AM$108","v":0},{"$f":" C_AccDepr!AN$108","v":0},{"$f":" C_AccDepr!AO$108","v":0},{"$f":" C_AccDepr!AP$108","v":0},{"$f":" C_AccDepr!AQ$108","v":0},{"$f":" C_AccDepr!AR$108","v":0},{"$f":" C_AccDepr!AS$108","v":0},{"$f":" C_AccDepr!AT$108","v":0},{"$f":" C_AccDepr!AU$108","v":0},{"$f":" C_AccDepr!AV$108","v":0},{"$f":" C_AccDepr!AW$108","v":0},{"$f":" C_AccDepr!AX$108","v":0},{"$f":" C_AccDepr!AY$108","v":0},{"$f":" C_AccDepr!AZ$108","v":0},{"$f":" C_AccDepr!BA$108","v":0},{"$f":" C_AccDepr!BB$108","v":0},{"$f":" C_AccDepr!BC$108","v":0},{"$f":" C_AccDepr!BD$108","v":0},{"$f":" C_AccDepr!BE$108","v":0},{"$f":" C_AccDepr!BF$108","v":0},{"$f":" C_AccDepr!BG$108","v":0},{"$f":" C_AccDepr!BH$108","v":0},{"$f":" C_AccDepr!BI$108","v":0},{"$f":" C_AccDepr!BJ$108","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},{"$f":" C_AccDepr!F$139","v":0},{"$f":" C_AccDepr!G$139","v":"£'m nominal"},{"$f":" C_AccDepr!H$139","v":0},{"$f":" C_AccDepr!I$139","v":0},{"$f":" C_AccDepr!J$139","v":0},{"$f":" C_AccDepr!K$139","v":0},{"$f":" C_AccDepr!L$139","v":0},{"$f":" C_AccDepr!M$139","v":0},{"$f":" C_AccDepr!N$139","v":0},{"$f":" C_AccDepr!O$139","v":0},{"$f":" C_AccDepr!P$139","v":0},{"$f":" C_AccDepr!Q$139","v":0},{"$f":" C_AccDepr!R$139","v":0},{"$f":" C_AccDepr!S$139","v":0},{"$f":" C_AccDepr!T$139","v":0},{"$f":" C_AccDepr!U$139","v":0},{"$f":" C_AccDepr!V$139","v":0},{"$f":" C_AccDepr!W$139","v":0},{"$f":" C_AccDepr!X$139","v":0},{"$f":" C_AccDepr!Y$139","v":0},{"$f":" C_AccDepr!Z$139","v":0},{"$f":" C_AccDepr!AA$139","v":0},{"$f":" C_AccDepr!AB$139","v":0},{"$f":" C_AccDepr!AC$139","v":0},{"$f":" C_AccDepr!AD$139","v":0},{"$f":" C_AccDepr!AE$139","v":0},{"$f":" C_AccDepr!AF$139","v":0},{"$f":" C_AccDepr!AG$139","v":0},{"$f":" C_AccDepr!AH$139","v":0},{"$f":" C_AccDepr!AI$139","v":0},{"$f":" C_AccDepr!AJ$139","v":0},{"$f":" C_AccDepr!AK$139","v":0},{"$f":" C_AccDepr!AL$139","v":0},{"$f":" C_AccDepr!AM$139","v":0},{"$f":" C_AccDepr!AN$139","v":0},{"$f":" C_AccDepr!AO$139","v":0},{"$f":" C_AccDepr!AP$139","v":0},{"$f":" C_AccDepr!AQ$139","v":0},{"$f":" C_AccDepr!AR$139","v":0},{"$f":" C_AccDepr!AS$139","v":0},{"$f":" C_AccDepr!AT$139","v":0},{"$f":" C_AccDepr!AU$139","v":0},{"$f":" C_AccDepr!AV$139","v":0},{"$f":" C_AccDepr!AW$139","v":0},{"$f":" C_AccDepr!AX$139","v":0},{"$f":" C_AccDepr!AY$139","v":0},{"$f":" C_AccDepr!AZ$139","v":0},{"$f":" C_AccDepr!BA$139","v":0},{"$f":" C_AccDepr!BB$139","v":0},{"$f":" C_AccDepr!BC$139","v":0},{"$f":" C_AccDepr!BD$139","v":0},{"$f":" C_AccDepr!BE$139","v":0},{"$f":" C_AccDepr!BF$139","v":0},{"$f":" C_AccDepr!BG$139","v":0},{"$f":" C_AccDepr!BH$139","v":0},{"$f":" C_AccDepr!BI$139","v":0},{"$f":" C_AccDepr!BJ$139","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},{"$f":" C_AccDepr!F$170","v":0},{"$f":" C_AccDepr!G$170","v":"£'m nominal"},{"$f":" C_AccDepr!H$170","v":0},{"$f":" C_AccDepr!I$170","v":0},{"$f":" C_AccDepr!J$170","v":0},{"$f":" C_AccDepr!K$170","v":0},{"$f":" C_AccDepr!L$170","v":0},{"$f":" C_AccDepr!M$170","v":0},{"$f":" C_AccDepr!N$170","v":0},{"$f":" C_AccDepr!O$170","v":0},{"$f":" C_AccDepr!P$170","v":0},{"$f":" C_AccDepr!Q$170","v":0},{"$f":" C_AccDepr!R$170","v":0},{"$f":" C_AccDepr!S$170","v":0},{"$f":" C_AccDepr!T$170","v":0},{"$f":" C_AccDepr!U$170","v":0},{"$f":" C_AccDepr!V$170","v":0},{"$f":" C_AccDepr!W$170","v":0},{"$f":" C_AccDepr!X$170","v":0},{"$f":" C_AccDepr!Y$170","v":0},{"$f":" C_AccDepr!Z$170","v":0},{"$f":" C_AccDepr!AA$170","v":0},{"$f":" C_AccDepr!AB$170","v":0},{"$f":" C_AccDepr!AC$170","v":0},{"$f":" C_AccDepr!AD$170","v":0},{"$f":" C_AccDepr!AE$170","v":0},{"$f":" C_AccDepr!AF$170","v":0},{"$f":" C_AccDepr!AG$170","v":0},{"$f":" C_AccDepr!AH$170","v":0},{"$f":" C_AccDepr!AI$170","v":0},{"$f":" C_AccDepr!AJ$170","v":0},{"$f":" C_AccDepr!AK$170","v":0},{"$f":" C_AccDepr!AL$170","v":0},{"$f":" C_AccDepr!AM$170","v":0},{"$f":" C_AccDepr!AN$170","v":0},{"$f":" C_AccDepr!AO$170","v":0},{"$f":" C_AccDepr!AP$170","v":0},{"$f":" C_AccDepr!AQ$170","v":0},{"$f":" C_AccDepr!AR$170","v":0},{"$f":" C_AccDepr!AS$170","v":0},{"$f":" C_AccDepr!AT$170","v":0},{"$f":" C_AccDepr!AU$170","v":0},{"$f":" C_AccDepr!AV$170","v":0},{"$f":" C_AccDepr!AW$170","v":0},{"$f":" C_AccDepr!AX$170","v":0},{"$f":" C_AccDepr!AY$170","v":0},{"$f":" C_AccDepr!AZ$170","v":0},{"$f":" C_AccDepr!BA$170","v":0},{"$f":" C_AccDepr!BB$170","v":0},{"$f":" C_AccDepr!BC$170","v":0},{"$f":" C_AccDepr!BD$170","v":0},{"$f":" C_AccDepr!BE$170","v":0},{"$f":" C_AccDepr!BF$170","v":0},{"$f":" C_AccDepr!BG$170","v":0},{"$f":" C_AccDepr!BH$170","v":0},{"$f":" C_AccDepr!BI$170","v":0},{"$f":" C_AccDepr!BJ$170","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},{"$f":" C_AccDepr!F$201","v":0},{"$f":" C_AccDepr!G$201","v":"£'m nominal"},{"$f":" C_AccDepr!H$201","v":0},{"$f":" C_AccDepr!I$201","v":0},{"$f":" C_AccDepr!J$201","v":0},{"$f":" C_AccDepr!K$201","v":0},{"$f":" C_AccDepr!L$201","v":0},{"$f":" C_AccDepr!M$201","v":0},{"$f":" C_AccDepr!N$201","v":0},{"$f":" C_AccDepr!O$201","v":0},{"$f":" C_AccDepr!P$201","v":0},{"$f":" C_AccDepr!Q$201","v":0},{"$f":" C_AccDepr!R$201","v":0},{"$f":" C_AccDepr!S$201","v":0},{"$f":" C_AccDepr!T$201","v":0},{"$f":" C_AccDepr!U$201","v":0},{"$f":" C_AccDepr!V$201","v":0},{"$f":" C_AccDepr!W$201","v":0},{"$f":" C_AccDepr!X$201","v":0},{"$f":" C_AccDepr!Y$201","v":0},{"$f":" C_AccDepr!Z$201","v":0},{"$f":" C_AccDepr!AA$201","v":0},{"$f":" C_AccDepr!AB$201","v":0},{"$f":" C_AccDepr!AC$201","v":0},{"$f":" C_AccDepr!AD$201","v":0},{"$f":" C_AccDepr!AE$201","v":0},{"$f":" C_AccDepr!AF$201","v":0},{"$f":" C_AccDepr!AG$201","v":0},{"$f":" C_AccDepr!AH$201","v":0},{"$f":" C_AccDepr!AI$201","v":0},{"$f":" C_AccDepr!AJ$201","v":0},{"$f":" C_AccDepr!AK$201","v":0},{"$f":" C_AccDepr!AL$201","v":0},{"$f":" C_AccDepr!AM$201","v":0},{"$f":" C_AccDepr!AN$201","v":0},{"$f":" C_AccDepr!AO$201","v":0},{"$f":" C_AccDepr!AP$201","v":0},{"$f":" C_AccDepr!AQ$201","v":0},{"$f":" C_AccDepr!AR$201","v":0},{"$f":" C_AccDepr!AS$201","v":0},{"$f":" C_AccDepr!AT$201","v":0},{"$f":" C_AccDepr!AU$201","v":0},{"$f":" C_AccDepr!AV$201","v":0},{"$f":" C_AccDepr!AW$201","v":0},{"$f":" C_AccDepr!AX$201","v":0},{"$f":" C_AccDepr!AY$201","v":0},{"$f":" C_AccDepr!AZ$201","v":0},{"$f":" C_AccDepr!BA$201","v":0},{"$f":" C_AccDepr!BB$201","v":0},{"$f":" C_AccDepr!BC$201","v":0},{"$f":" C_AccDepr!BD$201","v":0},{"$f":" C_AccDepr!BE$201","v":0},{"$f":" C_AccDepr!BF$201","v":0},{"$f":" C_AccDepr!BG$201","v":0},{"$f":" C_AccDepr!BH$201","v":0},{"$f":" C_AccDepr!BI$201","v":0},{"$f":" C_AccDepr!BJ$201","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},{"$f":" C_AccDepr!F$232","v":0},{"$f":" C_AccDepr!G$232","v":"£'m nominal"},{"$f":" C_AccDepr!H$232","v":0},{"$f":" C_AccDepr!I$232","v":0},{"$f":" C_AccDepr!J$232","v":0},{"$f":" C_AccDepr!K$232","v":0},{"$f":" C_AccDepr!L$232","v":0},{"$f":" C_AccDepr!M$232","v":0},{"$f":" C_AccDepr!N$232","v":0},{"$f":" C_AccDepr!O$232","v":0},{"$f":" C_AccDepr!P$232","v":0},{"$f":" C_AccDepr!Q$232","v":0},{"$f":" C_AccDepr!R$232","v":0},{"$f":" C_AccDepr!S$232","v":0},{"$f":" C_AccDepr!T$232","v":0},{"$f":" C_AccDepr!U$232","v":0},{"$f":" C_AccDepr!V$232","v":0},{"$f":" C_AccDepr!W$232","v":0},{"$f":" C_AccDepr!X$232","v":0},{"$f":" C_AccDepr!Y$232","v":0},{"$f":" C_AccDepr!Z$232","v":0},{"$f":" C_AccDepr!AA$232","v":0},{"$f":" C_AccDepr!AB$232","v":0},{"$f":" C_AccDepr!AC$232","v":0},{"$f":" C_AccDepr!AD$232","v":0},{"$f":" C_AccDepr!AE$232","v":0},{"$f":" C_AccDepr!AF$232","v":0},{"$f":" C_AccDepr!AG$232","v":0},{"$f":" C_AccDepr!AH$232","v":0},{"$f":" C_AccDepr!AI$232","v":0},{"$f":" C_AccDepr!AJ$232","v":0},{"$f":" C_AccDepr!AK$232","v":0},{"$f":" C_AccDepr!AL$232","v":0},{"$f":" C_AccDepr!AM$232","v":0},{"$f":" C_AccDepr!AN$232","v":0},{"$f":" C_AccDepr!AO$232","v":0},{"$f":" C_AccDepr!AP$232","v":0},{"$f":" C_AccDepr!AQ$232","v":0},{"$f":" C_AccDepr!AR$232","v":0},{"$f":" C_AccDepr!AS$232","v":0},{"$f":" C_AccDepr!AT$232","v":0},{"$f":" C_AccDepr!AU$232","v":0},{"$f":" C_AccDepr!AV$232","v":0},{"$f":" C_AccDepr!AW$232","v":0},{"$f":" C_AccDepr!AX$232","v":0},{"$f":" C_AccDepr!AY$232","v":0},{"$f":" C_AccDepr!AZ$232","v":0},{"$f":" C_AccDepr!BA$232","v":0},{"$f":" C_AccDepr!BB$232","v":0},{"$f":" C_AccDepr!BC$232","v":0},{"$f":" C_AccDepr!BD$232","v":0},{"$f":" C_AccDepr!BE$232","v":0},{"$f":" C_AccDepr!BF$232","v":0},{"$f":" C_AccDepr!BG$232","v":0},{"$f":" C_AccDepr!BH$232","v":0},{"$f":" C_AccDepr!BI$232","v":0},{"$f":" C_AccDepr!BJ$232","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},{"$f":" C_AccDepr!F$263","v":0},{"$f":" C_AccDepr!G$263","v":"£'m nominal"},{"$f":" C_AccDepr!H$263","v":0},{"$f":" C_AccDepr!I$263","v":0},{"$f":" C_AccDepr!J$263","v":0},{"$f":" C_AccDepr!K$263","v":0},{"$f":" C_AccDepr!L$263","v":0},{"$f":" C_AccDepr!M$263","v":0},{"$f":" C_AccDepr!N$263","v":0},{"$f":" C_AccDepr!O$263","v":0},{"$f":" C_AccDepr!P$263","v":0},{"$f":" C_AccDepr!Q$263","v":0},{"$f":" C_AccDepr!R$263","v":0},{"$f":" C_AccDepr!S$263","v":0},{"$f":" C_AccDepr!T$263","v":0},{"$f":" C_AccDepr!U$263","v":0},{"$f":" C_AccDepr!V$263","v":0},{"$f":" C_AccDepr!W$263","v":0},{"$f":" C_AccDepr!X$263","v":0},{"$f":" C_AccDepr!Y$263","v":0},{"$f":" C_AccDepr!Z$263","v":0},{"$f":" C_AccDepr!AA$263","v":0},{"$f":" C_AccDepr!AB$263","v":0},{"$f":" C_AccDepr!AC$263","v":0},{"$f":" C_AccDepr!AD$263","v":0},{"$f":" C_AccDepr!AE$263","v":0},{"$f":" C_AccDepr!AF$263","v":0},{"$f":" C_AccDepr!AG$263","v":0},{"$f":" C_AccDepr!AH$263","v":0},{"$f":" C_AccDepr!AI$263","v":0},{"$f":" C_AccDepr!AJ$263","v":0},{"$f":" C_AccDepr!AK$263","v":0},{"$f":" C_AccDepr!AL$263","v":0},{"$f":" C_AccDepr!AM$263","v":0},{"$f":" C_AccDepr!AN$263","v":0},{"$f":" C_AccDepr!AO$263","v":0},{"$f":" C_AccDepr!AP$263","v":0},{"$f":" C_AccDepr!AQ$263","v":0},{"$f":" C_AccDepr!AR$263","v":0},{"$f":" C_AccDepr!AS$263","v":0},{"$f":" C_AccDepr!AT$263","v":0},{"$f":" C_AccDepr!AU$263","v":0},{"$f":" C_AccDepr!AV$263","v":0},{"$f":" C_AccDepr!AW$263","v":0},{"$f":" C_AccDepr!AX$263","v":0},{"$f":" C_AccDepr!AY$263","v":0},{"$f":" C_AccDepr!AZ$263","v":0},{"$f":" C_AccDepr!BA$263","v":0},{"$f":" C_AccDepr!BB$263","v":0},{"$f":" C_AccDepr!BC$263","v":0},{"$f":" C_AccDepr!BD$263","v":0},{"$f":" C_AccDepr!BE$263","v":0},{"$f":" C_AccDepr!BF$263","v":0},{"$f":" C_AccDepr!BG$263","v":0},{"$f":" C_AccDepr!BH$263","v":0},{"$f":" C_AccDepr!BI$263","v":0},{"$f":" C_AccDepr!BJ$263","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},{"$f":" C_AccDepr!F$294","v":0},{"$f":" C_AccDepr!G$294","v":"£'m nominal"},{"$f":" C_AccDepr!H$294","v":0},{"$f":" C_AccDepr!I$294","v":0},{"$f":" C_AccDepr!J$294","v":0},{"$f":" C_AccDepr!K$294","v":0},{"$f":" C_AccDepr!L$294","v":0},{"$f":" C_AccDepr!M$294","v":0},{"$f":" C_AccDepr!N$294","v":0},{"$f":" C_AccDepr!O$294","v":0},{"$f":" C_AccDepr!P$294","v":0},{"$f":" C_AccDepr!Q$294","v":0},{"$f":" C_AccDepr!R$294","v":0},{"$f":" C_AccDepr!S$294","v":0},{"$f":" C_AccDepr!T$294","v":0},{"$f":" C_AccDepr!U$294","v":0},{"$f":" C_AccDepr!V$294","v":0},{"$f":" C_AccDepr!W$294","v":0},{"$f":" C_AccDepr!X$294","v":0},{"$f":" C_AccDepr!Y$294","v":0},{"$f":" C_AccDepr!Z$294","v":0},{"$f":" C_AccDepr!AA$294","v":0},{"$f":" C_AccDepr!AB$294","v":0},{"$f":" C_AccDepr!AC$294","v":0},{"$f":" C_AccDepr!AD$294","v":0},{"$f":" C_AccDepr!AE$294","v":0},{"$f":" C_AccDepr!AF$294","v":0},{"$f":" C_AccDepr!AG$294","v":0},{"$f":" C_AccDepr!AH$294","v":0},{"$f":" C_AccDepr!AI$294","v":0},{"$f":" C_AccDepr!AJ$294","v":0},{"$f":" C_AccDepr!AK$294","v":0},{"$f":" C_AccDepr!AL$294","v":0},{"$f":" C_AccDepr!AM$294","v":0},{"$f":" C_AccDepr!AN$294","v":0},{"$f":" C_AccDepr!AO$294","v":0},{"$f":" C_AccDepr!AP$294","v":0},{"$f":" C_AccDepr!AQ$294","v":0},{"$f":" C_AccDepr!AR$294","v":0},{"$f":" C_AccDepr!AS$294","v":0},{"$f":" C_AccDepr!AT$294","v":0},{"$f":" C_AccDepr!AU$294","v":0},{"$f":" C_AccDepr!AV$294","v":0},{"$f":" C_AccDepr!AW$294","v":0},{"$f":" C_AccDepr!AX$294","v":0},{"$f":" C_AccDepr!AY$294","v":0},{"$f":" C_AccDepr!AZ$294","v":0},{"$f":" C_AccDepr!BA$294","v":0},{"$f":" C_AccDepr!BB$294","v":0},{"$f":" C_AccDepr!BC$294","v":0},{"$f":" C_AccDepr!BD$294","v":0},{"$f":" C_AccDepr!BE$294","v":0},{"$f":" C_AccDepr!BF$294","v":0},{"$f":" C_AccDepr!BG$294","v":0},{"$f":" C_AccDepr!BH$294","v":0},{"$f":" C_AccDepr!BI$294","v":0},{"$f":" C_AccDepr!BJ$294","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},{"$f":" C_AccDepr!F$325","v":0},{"$f":" C_AccDepr!G$325","v":"£'m nominal"},{"$f":" C_AccDepr!H$325","v":0},{"$f":" C_AccDepr!I$325","v":0},{"$f":" C_AccDepr!J$325","v":0},{"$f":" C_AccDepr!K$325","v":0},{"$f":" C_AccDepr!L$325","v":0},{"$f":" C_AccDepr!M$325","v":0},{"$f":" C_AccDepr!N$325","v":0},{"$f":" C_AccDepr!O$325","v":0},{"$f":" C_AccDepr!P$325","v":0},{"$f":" C_AccDepr!Q$325","v":0},{"$f":" C_AccDepr!R$325","v":0},{"$f":" C_AccDepr!S$325","v":0},{"$f":" C_AccDepr!T$325","v":0},{"$f":" C_AccDepr!U$325","v":0},{"$f":" C_AccDepr!V$325","v":0},{"$f":" C_AccDepr!W$325","v":0},{"$f":" C_AccDepr!X$325","v":0},{"$f":" C_AccDepr!Y$325","v":0},{"$f":" C_AccDepr!Z$325","v":0},{"$f":" C_AccDepr!AA$325","v":0},{"$f":" C_AccDepr!AB$325","v":0},{"$f":" C_AccDepr!AC$325","v":0},{"$f":" C_AccDepr!AD$325","v":0},{"$f":" C_AccDepr!AE$325","v":0},{"$f":" C_AccDepr!AF$325","v":0},{"$f":" C_AccDepr!AG$325","v":0},{"$f":" C_AccDepr!AH$325","v":0},{"$f":" C_AccDepr!AI$325","v":0},{"$f":" C_AccDepr!AJ$325","v":0},{"$f":" C_AccDepr!AK$325","v":0},{"$f":" C_AccDepr!AL$325","v":0},{"$f":" C_AccDepr!AM$325","v":0},{"$f":" C_AccDepr!AN$325","v":0},{"$f":" C_AccDepr!AO$325","v":0},{"$f":" C_AccDepr!AP$325","v":0},{"$f":" C_AccDepr!AQ$325","v":0},{"$f":" C_AccDepr!AR$325","v":0},{"$f":" C_AccDepr!AS$325","v":0},{"$f":" C_AccDepr!AT$325","v":0},{"$f":" C_AccDepr!AU$325","v":0},{"$f":" C_AccDepr!AV$325","v":0},{"$f":" C_AccDepr!AW$325","v":0},{"$f":" C_AccDepr!AX$325","v":0},{"$f":" C_AccDepr!AY$325","v":0},{"$f":" C_AccDepr!AZ$325","v":0},{"$f":" C_AccDepr!BA$325","v":0},{"$f":" C_AccDepr!BB$325","v":0},{"$f":" C_AccDepr!BC$325","v":0},{"$f":" C_AccDepr!BD$325","v":0},{"$f":" C_AccDepr!BE$325","v":0},{"$f":" C_AccDepr!BF$325","v":0},{"$f":" C_AccDepr!BG$325","v":0},{"$f":" C_AccDepr!BH$325","v":0},{"$f":" C_AccDepr!BI$325","v":0},{"$f":" C_AccDepr!BJ$325","v":0}]
[null,null,null,null,"Total of added back items for tax recon",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA233:BJ233)","v":-37372.456212868703},null,{"$f":"SUM(AA223:AA232,AA220:AA221,AA222)","v":-501.07},{"$f":"SUM(AB223:AB232,AB220:AB221,AB222)","v":-500.3},-500.26,-500.32,-682.99210269779201,-678.69507948196133,-680.61516645528081,-687.33808462083164,-700.13700215722065,-722.68237568551649,-756.61278185174365,-796.53563631928034,-842.19690332817515,-895.11471462792133,-948.19870679576763,-993.80361616397704,-1033.5385793725618,-1065.2126798750728,-1095.3601999865289,-1144.5586564319638,-1217.4394439534115,-1281.7318930762913,-1322.831817571443,-1362.0010240672477,-1401.4224294297412,-1441.3702718995437,-1481.927237623649,-1523.1562753478911,-1143.7550028237117,-1194.5220071334509,-1245.9885536313718,-1298.2168021870484,-1351.2687185997602,-1405.2061718872683,-1460.0910291869031,-1515.9852485983738]
[null,null,null,null,{"$f":" E233&\" POS\"","v":"Total of added back items for tax recon POS"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA234:BJ234)","v":37372.456212868703},null,{"$f":" AA233 * SignSwitch","v":501.07},500.3,500.26,500.32,682.99210269779201,678.69507948196133,680.61516645528081,687.33808462083164,700.13700215722065,722.68237568551649,756.61278185174365,796.53563631928034,842.19690332817515,895.11471462792133,948.19870679576763,993.80361616397704,1033.5385793725618,1065.2126798750728,1095.3601999865289,1144.5586564319638,1217.4394439534115,1281.7318930762913,1322.831817571443,1362.0010240672477,1401.4224294297412,1441.3702718995437,1481.927237623649,1523.1562753478911,1143.7550028237117,1194.5220071334509,1245.9885536313718,1298.2168021870484,1351.2687185997602,1405.2061718872683,1460.0910291869031,1515.9852485983738]
[]
[null,null,null,null,{"$f":" O_FinStats!E$49","v":"Profit before tax"},{"$f":" O_FinStats!F$49","v":0},{"$f":" O_FinStats!G$49","v":"£'m nominal"},{"$f":" O_FinStats!H$49","v":0},{"$f":" O_FinStats!I$49","v":0},{"$f":" O_FinStats!J$49","v":0},{"$f":" O_FinStats!K$49","v":0},{"$f":" O_FinStats!L$49","v":0},{"$f":" O_FinStats!M$49","v":0},{"$f":" O_FinStats!N$49","v":0},{"$f":" O_FinStats!O$49","v":0},{"$f":" O_FinStats!P$49","v":0},{"$f":" O_FinStats!Q$49","v":0},{"$f":" O_FinStats!R$49","v":0},{"$f":" O_FinStats!S$49","v":0},{"$f":" O_FinStats!T$49","v":0},{"$f":" O_FinStats!U$49","v":0},{"$f":" O_FinStats!V$49","v":0},{"$f":" O_FinStats!W$49","v":0},{"$f":" O_FinStats!X$49","v":0},{"$f":" O_FinStats!Y$49","v":33794.890692522516},{"$f":" O_FinStats!Z$49","v":0},{"$f":" O_FinStats!AA$49","v":499},{"$f":" O_FinStats!AB$49","v":596},{"$f":" O_FinStats!AC$49","v":696},{"$f":" O_FinStats!AD$49","v":727},{"$f":" O_FinStats!AE$49","v":669.997897302208},{"$f":" O_FinStats!AF$49","v":-1103.8129401683136},{"$f":" O_FinStats!AG$49","v":-1142.7723621925761},{"$f":" O_FinStats!AH$49","v":48.950992890797579},{"$f":" O_FinStats!AI$49","v":501.22962340628669},{"$f":" O_FinStats!AJ$49","v":567.40781157761194},{"$f":" O_FinStats!AK$49","v":637.00153664759569},{"$f":" O_FinStats!AL$49","v":547.65685061623253},{"$f":" O_FinStats!AM$49","v":553.42101155550517},{"$f":" O_FinStats!AN$49","v":539.15629335736344},{"$f":" O_FinStats!AO$49","v":431.72539579781915},{"$f":" O_FinStats!AP$49","v":444.53122843196866},{"$f":" O_FinStats!AQ$49","v":468.5198157621478},{"$f":" O_FinStats!AR$49","v":794.99803004421665},{"$f":" O_FinStats!AS$49","v":769.99893323332299},{"$f":" O_FinStats!AT$49","v":777.10495581778491},{"$f":" O_FinStats!AU$49","v":750.1925163860551},{"$f":" O_FinStats!AV$49","v":741.16113783115361},{"$f":" O_FinStats!AW$49","v":1183.2678324828469},{"$f":" O_FinStats!AX$49","v":1174.4540342157566},{"$f":" O_FinStats!AY$49","v":1171.0036055895603},{"$f":" O_FinStats!AZ$49","v":1203.9169136300484},{"$f":" O_FinStats!BA$49","v":1261.8842163101667},{"$f":" O_FinStats!BB$49","v":1463.7686843470215},{"$f":" O_FinStats!BC$49","v":1911.1153535990707},{"$f":" O_FinStats!BD$49","v":1940.4935270116857},{"$f":" O_FinStats!BE$49","v":1984.1663172550257},{"$f":" O_FinStats!BF$49","v":2039.4577982130281},{"$f":" O_FinStats!BG$49","v":2181.8802580621659},{"$f":" O_FinStats!BH$49","v":2217.1052257053802},{"$f":" O_FinStats!BI$49","v":2256.3468273029839},{"$f":" O_FinStats!BJ$49","v":2291.5613705005931}]
[null,null,null,null,{"$f":" E234","v":"Total of added back items for tax recon POS"},{"$f":" F234","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37372.456212868703,0,501.07,500.3,500.26,500.32,682.99210269779201,678.69507948196133,680.61516645528081,687.33808462083164,700.13700215722065,722.68237568551649,756.61278185174365,796.53563631928034,842.19690332817515,895.11471462792133,948.19870679576763,993.80361616397704,1033.5385793725618,1065.2126798750728,1095.3601999865289,1144.5586564319638,1217.4394439534115,1281.7318930762913,1322.831817571443,1362.0010240672477,1401.4224294297412,1441.3702718995437,1481.927237623649,1523.1562753478911,1143.7550028237117,1194.5220071334509,1245.9885536313718,1298.2168021870484,1351.2687185997602,1405.2061718872683,1460.0910291869031,1515.9852485983738]
[null,null,null,null,"Net taxable profit before deductions",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA238:BJ238)","v":71167.346905391212},null,{"$f":"SUM(AA236:AA237)","v":1000.0699999999999},{"$f":"SUM(AB236:AB237)","v":1096.3},1196.26,1227.32,1352.99,-425.11786068635229,-462.1571957372953,736.28907751162922,1201.3666255635073,1290.0901872631284,1393.6143184993393,1344.192486935513,1395.6179148836804,1434.2710079852848,1379.9241025935867,1438.3348445959457,1502.0583951347096,1860.2107099192895,1865.3591332198519,1921.6636122497487,1967.6319603394666,2022.8930309074449,2506.0996500542897,2536.4550582830043,2572.4260350193017,2645.2871855295921,2743.8114539338158,2986.9249596949126,3054.8703564227826,3135.0155341451364,3230.1548708863975,3337.6746004000765,3533.1489766619261,3622.3113975926485,3716.4378564898871,3807.5466190989669]
[]
[null,null,null,"Deduct:"]
[null,null,null,null,{"$f":" I_Series!E$383","v":"Other tax deductions with supporting evidence (in addition to capital allowances)"},{"$f":" I_Series!F$383","v":0},{"$f":" I_Series!G$383","v":"£'m nominal"},{"$f":" I_Series!H$383","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$383","v":0},{"$f":" I_Series!J$383","v":0},{"$f":" I_Series!K$383","v":0},{"$f":" I_Series!L$383","v":0},{"$f":" I_Series!M$383","v":0},{"$f":" I_Series!N$383","v":0},{"$f":" I_Series!O$383","v":0},{"$f":" I_Series!P$383","v":0},{"$f":" I_Series!Q$383","v":0},{"$f":" I_Series!R$383","v":0},{"$f":" I_Series!S$383","v":0},{"$f":" I_Series!T$383","v":0},{"$f":" I_Series!U$383","v":0},{"$f":" I_Series!V$383","v":0},{"$f":" I_Series!W$383","v":0},{"$f":" I_Series!X$383","v":0},{"$f":" I_Series!Y$383","v":0},{"$f":" I_Series!Z$383","v":0},{"$f":" I_Series!AA$383","v":0},{"$f":" I_Series!AB$383","v":0},{"$f":" I_Series!AC$383","v":0},{"$f":" I_Series!AD$383","v":0},{"$f":" I_Series!AE$383","v":0},{"$f":" I_Series!AF$383","v":0},{"$f":" I_Series!AG$383","v":0},{"$f":" I_Series!AH$383","v":0},{"$f":" I_Series!AI$383","v":0},{"$f":" I_Series!AJ$383","v":0},{"$f":" I_Series!AK$383","v":0},{"$f":" I_Series!AL$383","v":0},{"$f":" I_Series!AM$383","v":0},{"$f":" I_Series!AN$383","v":0},{"$f":" I_Series!AO$383","v":0},{"$f":" I_Series!AP$383","v":0},{"$f":" I_Series!AQ$383","v":0},{"$f":" I_Series!AR$383","v":0},{"$f":" I_Series!AS$383","v":0},{"$f":" I_Series!AT$383","v":0},{"$f":" I_Series!AU$383","v":0},{"$f":" I_Series!AV$383","v":0},{"$f":" I_Series!AW$383","v":0},{"$f":" I_Series!AX$383","v":0},{"$f":" I_Series!AY$383","v":0},{"$f":" I_Series!AZ$383","v":0},{"$f":" I_Series!BA$383","v":0},{"$f":" I_Series!BB$383","v":0},{"$f":" I_Series!BC$383","v":0},{"$f":" I_Series!BD$383","v":0},{"$f":" I_Series!BE$383","v":0},{"$f":" I_Series!BF$383","v":0},{"$f":" I_Series!BG$383","v":0},{"$f":" I_Series!BH$383","v":0},{"$f":" I_Series!BI$383","v":0},{"$f":" I_Series!BJ$383","v":0}]
[null,null,null,null,{"$f":" E$201","v":"Total capital allowances for the period"},{"$f":" F201","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18778.202870521083,0,0,{"$f":" AB201","v":-422.21999999999997},-422.21999999999997,-422.21999999999997,-422.21999999999997,-445.82159999999999,-392.02785599999999,-354.24628781787078,-337.39441146773987,-332.60143895784978,-348.57614730468373,{"$f":" AL201","v":-359.30365133300768},-387.68970277826793,-414.17844306245593,-439.66922672405565,-447.40298127447687,-461.82407511414931,-454.1035617758514,-470.44678343465375,-510.9448578346562,-576.11070258248674,-583.49428873432055,-592.94553235664512,-604.19030433814748,-617.00699139590984,-631.21712453726798,-646.67769766986419,-663.27487218144188,-680.91881806748768,-699.53948708516657,-719.08315023023272,-739.50956202452517,-760.7896388581994,-782.90355893120079,-805.83920798476493,-829.59090866370116]
[null,null,null,null,"Total deductions for tax purposes",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA243:BJ243)","v":-18778.202870521083},null,{"$f":"SUM(AA241:AA242)","v":0},{"$f":"SUM(AB241:AB242)","v":-422.21999999999997},-422.21999999999997,-422.21999999999997,-422.21999999999997,-445.82159999999999,-392.02785599999999,-354.24628781787078,-337.39441146773987,-332.60143895784978,-348.57614730468373,-359.30365133300768,-387.68970277826793,-414.17844306245593,-439.66922672405565,-447.40298127447687,-461.82407511414931,-454.1035617758514,-470.44678343465375,-510.9448578346562,-576.11070258248674,-583.49428873432055,-592.94553235664512,-604.19030433814748,-617.00699139590984,-631.21712453726798,-646.67769766986419,-663.27487218144188,-680.91881806748768,-699.53948708516657,-719.08315023023272,-739.50956202452517,-760.7896388581994,-782.90355893120079,-805.83920798476493,-829.59090866370116]
[]
[null,null,null,null,"Net taxable profits after deductions before tax loss offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA245:BJ245)","v":52389.144034870136},null,{"$f":" AA238 + AA243","v":1000.0699999999999},{"$f":" AB238 + AB243","v":674.07999999999993},774.04,805.09999999999991,930.77,-870.93946068635228,-854.18505173729523,{"$f":" AH238 + AH243","v":382.04278969375844},863.97221409576741,957.4887483052787,1045.0381711946557,984.88883560250531,1007.9282121054125,1020.0925649228288,940.25487586953102,990.93186332146888,1040.2343200205603,1406.1071481434381,1394.9123497851981,1410.7187544150925,1391.5212577569798,1439.3987421731244,1913.1541176976446,1932.2647539448567,1955.4190436233919,2014.0700609923242,2097.1337562639515,2323.6500875134707,2373.9515383552948,2435.4760470599699,2511.0717206561649,2598.1650383755514,2772.3593378037267,2839.4078386614478,2910.5986485051221,2977.9557104352657]
[]
[null,null,null,null,{"$f":" I_Series!E$385","v":"Tax losses immediately available for offset"},{"$f":" I_Series!F$385","v":0},{"$f":" I_Series!G$385","v":"£'m nominal"},{"$f":" I_Series!H$385","v":0},{"$f":" I_Series!I$385","v":"GT Tax"},{"$f":" I_Series!J$385","v":0},{"$f":" I_Series!K$385","v":"Being published with this model"},{"$f":" I_Series!L$385","v":0},{"$f":" I_Series!M$385","v":0},{"$f":" I_Series!N$385","v":0},{"$f":" I_Series!O$385","v":0},{"$f":" I_Series!P$385","v":0},{"$f":" I_Series!Q$385","v":0},{"$f":" I_Series!R$385","v":0},{"$f":" I_Series!S$385","v":0},{"$f":" I_Series!T$385","v":0},{"$f":" I_Series!U$385","v":0},{"$f":" I_Series!V$385","v":0},{"$f":" I_Series!W$385","v":0},{"$f":" I_Series!X$385","v":0},{"$f":" I_Series!Y$385","v":0},{"$f":" I_Series!Z$385","v":0},{"$f":" I_Series!AA$385","v":0},{"$f":" I_Series!AB$385","v":0},{"$f":" I_Series!AC$385","v":0},{"$f":" I_Series!AD$385","v":0},{"$f":" I_Series!AE$385","v":5},{"$f":" I_Series!AF$385","v":5},{"$f":" I_Series!AG$385","v":5},{"$f":" I_Series!AH$385","v":5},{"$f":" I_Series!AI$385","v":5},{"$f":" I_Series!AJ$385","v":5},{"$f":" I_Series!AK$385","v":5},{"$f":" I_Series!AL$385","v":5},{"$f":" I_Series!AM$385","v":5},{"$f":" I_Series!AN$385","v":5},{"$f":" I_Series!AO$385","v":5},{"$f":" I_Series!AP$385","v":5},{"$f":" I_Series!AQ$385","v":5},{"$f":" I_Series!AR$385","v":5},{"$f":" I_Series!AS$385","v":5},{"$f":" I_Series!AT$385","v":5},{"$f":" I_Series!AU$385","v":5},{"$f":" I_Series!AV$385","v":5},{"$f":" I_Series!AW$385","v":5},{"$f":" I_Series!AX$385","v":5},{"$f":" I_Series!AY$385","v":5},{"$f":" I_Series!AZ$385","v":5},{"$f":" I_Series!BA$385","v":5},{"$f":" I_Series!BB$385","v":5},{"$f":" I_Series!BC$385","v":5},{"$f":" I_Series!BD$385","v":5},{"$f":" I_Series!BE$385","v":5},{"$f":" I_Series!BF$385","v":5},{"$f":" I_Series!BG$385","v":5},{"$f":" I_Series!BH$385","v":5},{"$f":" I_Series!BI$385","v":5},{"$f":" I_Series!BJ$385","v":5}]
[null,null,null,null,{"$f":" I_Series!E$386","v":"Percentage of tax loss roll forward available for residual taxable profits"},{"$f":" I_Series!F$386","v":0},{"$f":" I_Series!G$386","v":"%"},{"$f":" I_Series!H$386","v":0},{"$f":" I_Series!I$386","v":"GT Tax"},{"$f":" I_Series!J$386","v":0},{"$f":" I_Series!K$386","v":"Being published with this model"},{"$f":" I_Series!L$386","v":0},{"$f":" I_Series!M$386","v":0},{"$f":" I_Series!N$386","v":0},{"$f":" I_Series!O$386","v":0},{"$f":" I_Series!P$386","v":0},{"$f":" I_Series!Q$386","v":0},{"$f":" I_Series!R$386","v":0},{"$f":" I_Series!S$386","v":0},{"$f":" I_Series!T$386","v":0},{"$f":" I_Series!U$386","v":0},{"$f":" I_Series!V$386","v":0},{"$f":" I_Series!W$386","v":0},{"$f":" I_Series!X$386","v":0},{"$f":" I_Series!Y$386","v":0},{"$f":" I_Series!Z$386","v":0},{"$f":" I_Series!AA$386","v":0},{"$f":" I_Series!AB$386","v":0},{"$f":" I_Series!AC$386","v":0},{"$f":" I_Series!AD$386","v":0},{"$f":" I_Series!AE$386","v":0.5},{"$f":" I_Series!AF$386","v":0.5},{"$f":" I_Series!AG$386","v":0.5},{"$f":" I_Series!AH$386","v":0.5},{"$f":" I_Series!AI$386","v":0.5},{"$f":" I_Series!AJ$386","v":0.5},{"$f":" I_Series!AK$386","v":0.5},{"$f":" I_Series!AL$386","v":0.5},{"$f":" I_Series!AM$386","v":0.5},{"$f":" I_Series!AN$386","v":0.5},{"$f":" I_Series!AO$386","v":0.5},{"$f":" I_Series!AP$386","v":0.5},{"$f":" I_Series!AQ$386","v":0.5},{"$f":" I_Series!AR$386","v":0.5},{"$f":" I_Series!AS$386","v":0.5},{"$f":" I_Series!AT$386","v":0.5},{"$f":" I_Series!AU$386","v":0.5},{"$f":" I_Series!AV$386","v":0.5},{"$f":" I_Series!AW$386","v":0.5},{"$f":" I_Series!AX$386","v":0.5},{"$f":" I_Series!AY$386","v":0.5},{"$f":" I_Series!AZ$386","v":0.5},{"$f":" I_Series!BA$386","v":0.5},{"$f":" I_Series!BB$386","v":0.5},{"$f":" I_Series!BC$386","v":0.5},{"$f":" I_Series!BD$386","v":0.5},{"$f":" I_Series!BE$386","v":0.5},{"$f":" I_Series!BF$386","v":0.5},{"$f":" I_Series!BG$386","v":0.5},{"$f":" I_Series!BH$386","v":0.5},{"$f":" I_Series!BI$386","v":0.5},{"$f":" I_Series!BJ$386","v":0.5}]
[]
[null,null,null,null,{"$f":"C_Time!E$165","v":"Forecast period flag (H7)"},null,{"$f":"C_Time!G$165","v":"flag"},null,null,null,null,null,{"$f":"C_Time!M$165","v":0},{"$f":"C_Time!N$165","v":0},{"$f":"C_Time!O$165","v":0},{"$f":"C_Time!P$165","v":0},{"$f":"C_Time!Q$165","v":0},{"$f":"C_Time!R$165","v":0},{"$f":"C_Time!S$165","v":0},{"$f":"C_Time!T$165","v":0},{"$f":"C_Time!U$165","v":0},{"$f":"C_Time!V$165","v":0},{"$f":"C_Time!W$165","v":0},{"$f":"C_Time!X$165","v":0},null,null,{"$f":"C_Time!AA$165","v":0},{"$f":"C_Time!AB$165","v":0},{"$f":"C_Time!AC$165","v":0},{"$f":"C_Time!AD$165","v":0},{"$f":"C_Time!AE$165","v":0},{"$f":"C_Time!AF$165","v":0},{"$f":"C_Time!AG$165","v":0},{"$f":"C_Time!AH$165","v":1},{"$f":"C_Time!AI$165","v":1},{"$f":"C_Time!AJ$165","v":1},{"$f":"C_Time!AK$165","v":1},{"$f":"C_Time!AL$165","v":1},{"$f":"C_Time!AM$165","v":1},{"$f":"C_Time!AN$165","v":1},{"$f":"C_Time!AO$165","v":1},{"$f":"C_Time!AP$165","v":1},{"$f":"C_Time!AQ$165","v":1},{"$f":"C_Time!AR$165","v":1},{"$f":"C_Time!AS$165","v":1},{"$f":"C_Time!AT$165","v":1},{"$f":"C_Time!AU$165","v":1},{"$f":"C_Time!AV$165","v":1},{"$f":"C_Time!AW$165","v":1},{"$f":"C_Time!AX$165","v":1},{"$f":"C_Time!AY$165","v":1},{"$f":"C_Time!AZ$165","v":1},{"$f":"C_Time!BA$165","v":1},{"$f":"C_Time!BB$165","v":1},{"$f":"C_Time!BC$165","v":1},{"$f":"C_Time!BD$165","v":1},{"$f":"C_Time!BE$165","v":1},{"$f":"C_Time!BF$165","v":1},{"$f":"C_Time!BG$165","v":1},{"$f":"C_Time!BH$165","v":1},{"$f":"C_Time!BI$165","v":1},{"$f":"C_Time!BJ$165","v":1}]
[null,null,null,null,"Tax loss roll forward BEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z254","v":0},{"$f":" AA254","v":0},{"$f":" AB254","v":0},{"$f":" AC254","v":0},{"$f":" AD254","v":0},{"$f":" AE254","v":0},870.93946068635228,{"$f":" AG254","v":1725.1245124236475},1531.6031175767682,1097.1170105288845,615.87263637624517,90.853550778917338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses accrued in period",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA252:BJ252)","v":1725.1245124236475},null,{"$f":" MIN(AA245, 0) * SignSwitch","v":0},0,0,0,0,870.93946068635228,854.18505173729523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses used for offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA253:BJ253)","v":-1725.1245124236475},null,{"$f":"IF(AA245<0,0,MIN(AA251,AA247+(AA245-AA247)*AA248))*SignSwitch","v":0},0,0,0,0,{"$f":"IF(AF245<0,0,MIN(AF251,AF247+(AF245-AF247)*AF248))*SignSwitch","v":0},0,{"$f":"IF(AH245<0,0,MIN(AH251,AH247+(AH245-AH247)*AH248))*SignSwitch","v":-193.52139484687922},-434.48610704788371,-481.24437415263935,-525.01908559732783,-90.853550778917338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax loss roll forward",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA251:AA253)","v":0},{"$f":" SUM(AB251:AB253)","v":0},0,0,0,{"$f":" SUM(AF251:AF253)","v":870.93946068635228},1725.1245124236475,1531.6031175767682,1097.1170105288845,615.87263637624517,90.853550778917338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E245","v":"Net taxable profits after deductions before tax loss offsets"},{"$f":" F245","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52389.144034870136,0,1000.0699999999999,674.07999999999993,774.04,805.09999999999991,930.77,-870.93946068635228,-854.18505173729523,382.04278969375844,863.97221409576741,957.4887483052787,1045.0381711946557,984.88883560250531,1007.9282121054125,1020.0925649228288,940.25487586953102,990.93186332146888,1040.2343200205603,1406.1071481434381,1394.9123497851981,1410.7187544150925,1391.5212577569798,1439.3987421731244,1913.1541176976446,1932.2647539448567,1955.4190436233919,2014.0700609923242,2097.1337562639515,2323.6500875134707,2373.9515383552948,2435.4760470599699,2511.0717206561649,2598.1650383755514,2772.3593378037267,2839.4078386614478,2910.5986485051221,2977.9557104352657]
[null,null,null,null,{"$f":" E253","v":"Tax losses used for offsets"},{"$f":" F253","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1725.1245124236475,0,0,0,0,0,0,{"$f":" AF253","v":0},0,-193.52139484687922,-434.48610704788371,-481.24437415263935,{"$f":" AK253","v":-525.01908559732783},-90.853550778917338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable profits after tax loss offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA256 < 0, 0, SUM(AA256:AA257))","v":1000.0699999999999},{"$f":" IF(AB256 < 0, 0, SUM(AB256:AB257))","v":674.07999999999993},774.04,805.09999999999991,930.77,0,0,188.52139484687922,429.48610704788371,476.24437415263935,520.01908559732783,894.03528482358797,1007.9282121054125,1020.0925649228288,940.25487586953102,990.93186332146888,1040.2343200205603,1406.1071481434381,1394.9123497851981,1410.7187544150925,1391.5212577569798,1439.3987421731244,1913.1541176976446,1932.2647539448567,1955.4190436233919,2014.0700609923242,2097.1337562639515,2323.6500875134707,2373.9515383552948,2435.4760470599699,2511.0717206561649,2598.1650383755514,2772.3593378037267,2839.4078386614478,2910.5986485051221,2977.9557104352657]
[]
[null,null,null,null,{"$f":" I_Series!E$376","v":"Corporation tax rate"},{"$f":" I_Series!F$376","v":0},{"$f":" I_Series!G$376","v":"%"},{"$f":" I_Series!H$376","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":" I_Series!I$376","v":"CAA"},{"$f":" I_Series!J$376","v":0},{"$f":" I_Series!K$376","v":"Already published"},{"$f":" I_Series!L$376","v":0},{"$f":" I_Series!M$376","v":0},{"$f":" I_Series!N$376","v":0},{"$f":" I_Series!O$376","v":0},{"$f":" I_Series!P$376","v":0},{"$f":" I_Series!Q$376","v":0},{"$f":" I_Series!R$376","v":0},{"$f":" I_Series!S$376","v":0},{"$f":" I_Series!T$376","v":0},{"$f":" I_Series!U$376","v":0},{"$f":" I_Series!V$376","v":0},{"$f":" I_Series!W$376","v":0},{"$f":" I_Series!X$376","v":0},{"$f":" I_Series!Y$376","v":0},{"$f":" I_Series!Z$376","v":0},{"$f":" I_Series!AA$376","v":0.2},{"$f":" I_Series!AB$376","v":0.2},{"$f":" I_Series!AC$376","v":0.19},{"$f":" I_Series!AD$376","v":0.19},{"$f":" I_Series!AE$376","v":0.19},{"$f":" I_Series!AF$376","v":0.19},{"$f":" I_Series!AG$376","v":0.19},{"$f":" I_Series!AH$376","v":0.19},{"$f":" I_Series!AI$376","v":0.23499999999999999},{"$f":" I_Series!AJ$376","v":0.25},{"$f":" I_Series!AK$376","v":0.25},{"$f":" I_Series!AL$376","v":0.25},{"$f":" I_Series!AM$376","v":0.25},{"$f":" I_Series!AN$376","v":0.25},{"$f":" I_Series!AO$376","v":0.25},{"$f":" I_Series!AP$376","v":0.25},{"$f":" I_Series!AQ$376","v":0.25},{"$f":" I_Series!AR$376","v":0.25},{"$f":" I_Series!AS$376","v":0.25},{"$f":" I_Series!AT$376","v":0.25},{"$f":" I_Series!AU$376","v":0.25},{"$f":" I_Series!AV$376","v":0.25},{"$f":" I_Series!AW$376","v":0.25},{"$f":" I_Series!AX$376","v":0.25},{"$f":" I_Series!AY$376","v":0.25},{"$f":" I_Series!AZ$376","v":0.25},{"$f":" I_Series!BA$376","v":0.25},{"$f":" I_Series!BB$376","v":0.25},{"$f":" I_Series!BC$376","v":0.25},{"$f":" I_Series!BD$376","v":0.25},{"$f":" I_Series!BE$376","v":0.25},{"$f":" I_Series!BF$376","v":0.25},{"$f":" I_Series!BG$376","v":0.25},{"$f":" I_Series!BH$376","v":0.25},{"$f":" I_Series!BI$376","v":0.25},{"$f":" I_Series!BJ$376","v":0.25}]
[null,null,null,null,"Corporation tax calculated for period",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA261:BJ261)","v":-12845.230333421003},null,{"$f":" AA260 * AA258 * SignSwitch","v":-200.01400000000001},-134.816,-147.0676,-152.96899999999999,-176.84629999999999,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[]
[null,null,null,null,{"$f":" E261","v":"Corporation tax calculated for period"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12845.230333421003,0,-200.01400000000001,-134.816,-147.0676,-152.96899999999999,-176.84629999999999,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,{"$f":" AK261","v":-130.00477139933196},-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$71","v":"Historic actual tax expense"},{"$f":" I_Actuals!F$71","v":0},{"$f":" I_Actuals!G$71","v":"£'m nominal"},{"$f":" I_Actuals!H$71","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$71","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$71","v":0},{"$f":" I_Actuals!K$71","v":"Being published with this model"},{"$f":" I_Actuals!L$71","v":0},{"$f":" I_Actuals!M$71","v":0},{"$f":" I_Actuals!N$71","v":0},{"$f":" I_Actuals!O$71","v":0},{"$f":" I_Actuals!P$71","v":0},{"$f":" I_Actuals!Q$71","v":0},{"$f":" I_Actuals!R$71","v":0},{"$f":" I_Actuals!S$71","v":0},{"$f":" I_Actuals!T$71","v":0},{"$f":" I_Actuals!U$71","v":0},{"$f":" I_Actuals!V$71","v":0},{"$f":" I_Actuals!W$71","v":0},{"$f":" I_Actuals!X$71","v":0},{"$f":" SUM(AA265:BJ265)","v":665},{"$f":" I_Actuals!Z$71","v":0},{"$f":" I_Actuals!AA$71","v":133},{"$f":" I_Actuals!AB$71","v":133},{"$f":" I_Actuals!AC$71","v":133},{"$f":" I_Actuals!AD$71","v":133},{"$f":" I_Actuals!AE$71","v":133},{"$f":" I_Actuals!AF$71","v":0},{"$f":" I_Actuals!AG$71","v":0},{"$f":" I_Actuals!AH$71","v":0},{"$f":" I_Actuals!AI$71","v":0},{"$f":" I_Actuals!AJ$71","v":0},{"$f":" I_Actuals!AK$71","v":0},{"$f":" I_Actuals!AL$71","v":0},{"$f":" I_Actuals!AM$71","v":0},{"$f":" I_Actuals!AN$71","v":0},{"$f":" I_Actuals!AO$71","v":0},{"$f":" I_Actuals!AP$71","v":0},{"$f":" I_Actuals!AQ$71","v":0},{"$f":" I_Actuals!AR$71","v":0},{"$f":" I_Actuals!AS$71","v":0},{"$f":" I_Actuals!AT$71","v":0},{"$f":" I_Actuals!AU$71","v":0},{"$f":" I_Actuals!AV$71","v":0},{"$f":" I_Actuals!AW$71","v":0},{"$f":" I_Actuals!AX$71","v":0},{"$f":" I_Actuals!AY$71","v":0},{"$f":" I_Actuals!AZ$71","v":0},{"$f":" I_Actuals!BA$71","v":0},{"$f":" I_Actuals!BB$71","v":0},{"$f":" I_Actuals!BC$71","v":0},{"$f":" I_Actuals!BD$71","v":0},{"$f":" I_Actuals!BE$71","v":0},{"$f":" I_Actuals!BF$71","v":0},{"$f":" I_Actuals!BG$71","v":0},{"$f":" I_Actuals!BH$71","v":0},{"$f":" I_Actuals!BI$71","v":0},{"$f":" I_Actuals!BJ$71","v":0}]
[null,null,null,null,"Tax expense",null,{"$f":"G265","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA266:BJ266)","v":-12698.517433421004},null,{"$f":" IF(AA264 = 1, AA265 * SignSwitch, AA263)","v":-133},-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[]
[null,null,null,null,{"$f":" E261","v":"Corporation tax calculated for period"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12845.230333421003,0,-200.01400000000001,-134.816,-147.0676,-152.96899999999999,-176.84629999999999,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,{"$f":" AK261","v":-130.00477139933196},-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$73","v":"Historic actual tax paid"},{"$f":" I_Actuals!F$73","v":0},{"$f":" I_Actuals!G$73","v":"£'m nominal"},{"$f":" I_Actuals!H$73","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$73","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$73","v":0},{"$f":" I_Actuals!K$73","v":"Being published with this model"},{"$f":" I_Actuals!L$73","v":0},{"$f":" I_Actuals!M$73","v":0},{"$f":" I_Actuals!N$73","v":0},{"$f":" I_Actuals!O$73","v":0},{"$f":" I_Actuals!P$73","v":0},{"$f":" I_Actuals!Q$73","v":0},{"$f":" I_Actuals!R$73","v":0},{"$f":" I_Actuals!S$73","v":0},{"$f":" I_Actuals!T$73","v":0},{"$f":" I_Actuals!U$73","v":0},{"$f":" I_Actuals!V$73","v":0},{"$f":" I_Actuals!W$73","v":0},{"$f":" I_Actuals!X$73","v":0},{"$f":" SUM(AA270:BJ270)","v":665},{"$f":" I_Actuals!Z$73","v":0},{"$f":" I_Actuals!AA$73","v":133},{"$f":" I_Actuals!AB$73","v":133},{"$f":" I_Actuals!AC$73","v":133},{"$f":" I_Actuals!AD$73","v":133},{"$f":" I_Actuals!AE$73","v":133},{"$f":" I_Actuals!AF$73","v":0},{"$f":" I_Actuals!AG$73","v":0},{"$f":" I_Actuals!AH$73","v":0},{"$f":" I_Actuals!AI$73","v":0},{"$f":" I_Actuals!AJ$73","v":0},{"$f":" I_Actuals!AK$73","v":0},{"$f":" I_Actuals!AL$73","v":0},{"$f":" I_Actuals!AM$73","v":0},{"$f":" I_Actuals!AN$73","v":0},{"$f":" I_Actuals!AO$73","v":0},{"$f":" I_Actuals!AP$73","v":0},{"$f":" I_Actuals!AQ$73","v":0},{"$f":" I_Actuals!AR$73","v":0},{"$f":" I_Actuals!AS$73","v":0},{"$f":" I_Actuals!AT$73","v":0},{"$f":" I_Actuals!AU$73","v":0},{"$f":" I_Actuals!AV$73","v":0},{"$f":" I_Actuals!AW$73","v":0},{"$f":" I_Actuals!AX$73","v":0},{"$f":" I_Actuals!AY$73","v":0},{"$f":" I_Actuals!AZ$73","v":0},{"$f":" I_Actuals!BA$73","v":0},{"$f":" I_Actuals!BB$73","v":0},{"$f":" I_Actuals!BC$73","v":0},{"$f":" I_Actuals!BD$73","v":0},{"$f":" I_Actuals!BE$73","v":0},{"$f":" I_Actuals!BF$73","v":0},{"$f":" I_Actuals!BG$73","v":0},{"$f":" I_Actuals!BH$73","v":0},{"$f":" I_Actuals!BI$73","v":0},{"$f":" I_Actuals!BJ$73","v":0}]
[null,null,null,null,"Tax paid",null,{"$f":"G270","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA271:BJ271)","v":-12698.517433421004},null,{"$f":" IF(AA269 = 1, AA270 * SignSwitch, AA268)","v":-133},-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[]
[null,null,null,null,"Tax Creditor",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA273:BJ273)","v":0},null,{"$f":" AA263 - AA268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Regulatory tax allowance"]
[]
[null,"Calculation Approach 1 - Detailed tax calculation"]
[]
[null,null,null,null,{"$f":" C_Revenue!E$40","v":"Allowed airport charges revenue before tax adjustment (nominal)"},{"$f":" C_Revenue!F$40","v":0},{"$f":" C_Revenue!G$40","v":"£'m nominal"},{"$f":" C_Revenue!H$40","v":0},{"$f":" C_Revenue!I$40","v":0},{"$f":" C_Revenue!J$40","v":0},{"$f":" C_Revenue!K$40","v":0},{"$f":" C_Revenue!L$40","v":0},{"$f":" C_Revenue!M$40","v":0},{"$f":" C_Revenue!N$40","v":0},{"$f":" C_Revenue!O$40","v":0},{"$f":" C_Revenue!P$40","v":0},{"$f":" C_Revenue!Q$40","v":0},{"$f":" C_Revenue!R$40","v":0},{"$f":" C_Revenue!S$40","v":0},{"$f":" C_Revenue!T$40","v":0},{"$f":" C_Revenue!U$40","v":0},{"$f":" C_Revenue!V$40","v":0},{"$f":" C_Revenue!W$40","v":0},{"$f":" C_Revenue!X$40","v":0},{"$f":" C_Revenue!Y$40","v":90654.808630407351},{"$f":" C_Revenue!Z$40","v":0},{"$f":" C_Revenue!AA$40","v":0},{"$f":" C_Revenue!AB$40","v":0},{"$f":" C_Revenue!AC$40","v":0},{"$f":" C_Revenue!AD$40","v":0},{"$f":" C_Revenue!AE$40","v":-11.880692329999874},{"$f":" C_Revenue!AF$40","v":2193.707974060223},{"$f":" C_Revenue!AG$40","v":2036.5061724346519},{"$f":" C_Revenue!AH$40","v":1873.212339441764},{"$f":" C_Revenue!AI$40","v":1982.5759930980871},{"$f":" C_Revenue!AJ$40","v":2055.7873327370867},{"$f":" C_Revenue!AK$40","v":2105.967136735283},{"$f":" C_Revenue!AL$40","v":2140.369642658904},{"$f":" C_Revenue!AM$40","v":2010.1703052558837},{"$f":" C_Revenue!AN$40","v":1889.2289955026231},{"$f":" C_Revenue!AO$40","v":2031.4370097527647},{"$f":" C_Revenue!AP$40","v":2092.8555383404205},{"$f":" C_Revenue!AQ$40","v":2166.4189746100483},{"$f":" C_Revenue!AR$40","v":2265.3375296789422},{"$f":" C_Revenue!AS$40","v":2471.1222953947763},{"$f":" C_Revenue!AT$40","v":2500.9850659835265},{"$f":" C_Revenue!AU$40","v":2805.1423017165462},{"$f":" C_Revenue!AV$40","v":2932.8979045425303},{"$f":" C_Revenue!AW$40","v":3090.272416083144},{"$f":" C_Revenue!AX$40","v":3192.754316941368},{"$f":" C_Revenue!AY$40","v":3391.2652764086079},{"$f":" C_Revenue!AZ$40","v":3424.7723669572924},{"$f":" C_Revenue!BA$40","v":3540.024540461427},{"$f":" C_Revenue!BB$40","v":3660.5414523725676},{"$f":" C_Revenue!BC$40","v":3752.3443344561165},{"$f":" C_Revenue!BD$40","v":3783.9585659570885},{"$f":" C_Revenue!BE$40","v":3832.091117582866},{"$f":" C_Revenue!BF$40","v":4208.6853112001336},{"$f":" C_Revenue!BG$40","v":4310.2976273662152},{"$f":" C_Revenue!BH$40","v":4327.31744283017},{"$f":" C_Revenue!BI$40","v":4376.8026183237589},{"$f":" C_Revenue!BJ$40","v":4221.8394238525279}]
[null,null,null,null,{"$f":"C_CargoRev!E$25","v":"Base cargo revenue"},{"$f":"C_CargoRev!F$25","v":0},{"$f":"C_CargoRev!G$25","v":"£'m nominal"},{"$f":"C_CargoRev!H$25","v":0},{"$f":"C_CargoRev!I$25","v":0},{"$f":"C_CargoRev!J$25","v":0},{"$f":"C_CargoRev!K$25","v":0},{"$f":"C_CargoRev!L$25","v":0},{"$f":"C_CargoRev!M$25","v":0},{"$f":"C_CargoRev!N$25","v":0},{"$f":"C_CargoRev!O$25","v":0},{"$f":"C_CargoRev!P$25","v":0},{"$f":"C_CargoRev!Q$25","v":0},{"$f":"C_CargoRev!R$25","v":0},{"$f":"C_CargoRev!S$25","v":0},{"$f":"C_CargoRev!T$25","v":0},{"$f":"C_CargoRev!U$25","v":0},{"$f":"C_CargoRev!V$25","v":0},{"$f":"C_CargoRev!W$25","v":0},{"$f":"C_CargoRev!X$25","v":0},{"$f":"C_CargoRev!Y$25","v":751.71647490997782},{"$f":"C_CargoRev!Z$25","v":0},{"$f":"C_CargoRev!AA$25","v":0},{"$f":"C_CargoRev!AB$25","v":0},{"$f":"C_CargoRev!AC$25","v":0},{"$f":"C_CargoRev!AD$25","v":0},{"$f":"C_CargoRev!AE$25","v":0},{"$f":"C_CargoRev!AF$25","v":75},{"$f":"C_CargoRev!AG$25","v":89.849121914732009},{"$f":"C_CargoRev!AH$25","v":39.10839351904702},{"$f":"C_CargoRev!AI$25","v":24.522260125119509},{"$f":"C_CargoRev!AJ$25","v":16.362608843829101},{"$f":"C_CargoRev!AK$25","v":13.95841634519223},{"$f":"C_CargoRev!AL$25","v":13.619467321135952},{"$f":"C_CargoRev!AM$25","v":16.306202606210626},{"$f":"C_CargoRev!AN$25","v":16.520699343261551},{"$f":"C_CargoRev!AO$25","v":16.733390302189949},{"$f":"C_CargoRev!AP$25","v":16.94397408924512},{"$f":"C_CargoRev!AQ$25","v":17.152132852251629},{"$f":"C_CargoRev!AR$25","v":17.357531564358212},{"$f":"C_CargoRev!AS$25","v":17.55981727962417},{"$f":"C_CargoRev!AT$25","v":17.758618359398149},{"$f":"C_CargoRev!AU$25","v":17.953543668406908},{"$f":"C_CargoRev!AV$25","v":18.144181739432735},{"$f":"C_CargoRev!AW$25","v":18.330099905418543},{"$f":"C_CargoRev!AX$25","v":18.820715532854393},{"$f":"C_CargoRev!AY$25","v":19.325150499631683},{"$f":"C_CargoRev!AZ$25","v":19.843793338496152},{"$f":"C_CargoRev!BA$25","v":20.381681877404809},{"$f":"C_CargoRev!BB$25","v":20.93010145140417},{"$f":"C_CargoRev!BC$25","v":21.498910569684185},{"$f":"C_CargoRev!BD$25","v":22.07881646683148},{"$f":"C_CargoRev!BE$25","v":22.680323474099911},{"$f":"C_CargoRev!BF$25","v":23.293523949973849},{"$f":"C_CargoRev!BG$25","v":23.92399414075977},{"$f":"C_CargoRev!BH$25","v":24.578016094054494},{"$f":"C_CargoRev!BI$25","v":25.244684628322766},{"$f":"C_CargoRev!BJ$25","v":25.936303107606868}]
[null,null,null,null,{"$f":"C_NonAeroRev!E$329","v":"Total base non aero revenue POS"},{"$f":"C_NonAeroRev!F$329","v":0},{"$f":"C_NonAeroRev!G$329","v":"£'m nominal"},{"$f":"C_NonAeroRev!H$329","v":0},{"$f":"C_NonAeroRev!I$329","v":0},{"$f":"C_NonAeroRev!J$329","v":0},{"$f":"C_NonAeroRev!K$329","v":0},{"$f":"C_NonAeroRev!L$329","v":0},{"$f":"C_NonAeroRev!M$329","v":0},{"$f":"C_NonAeroRev!N$329","v":0},{"$f":"C_NonAeroRev!O$329","v":0},{"$f":"C_NonAeroRev!P$329","v":0},{"$f":"C_NonAeroRev!Q$329","v":0},{"$f":"C_NonAeroRev!R$329","v":0},{"$f":"C_NonAeroRev!S$329","v":0},{"$f":"C_NonAeroRev!T$329","v":0},{"$f":"C_NonAeroRev!U$329","v":0},{"$f":"C_NonAeroRev!V$329","v":0},{"$f":"C_NonAeroRev!W$329","v":0},{"$f":"C_NonAeroRev!X$329","v":0},{"$f":"C_NonAeroRev!Y$329","v":59510.485733081012},{"$f":"C_NonAeroRev!Z$329","v":0},{"$f":"C_NonAeroRev!AA$329","v":0},{"$f":"C_NonAeroRev!AB$329","v":0},{"$f":"C_NonAeroRev!AC$329","v":0},{"$f":"C_NonAeroRev!AD$329","v":0},{"$f":"C_NonAeroRev!AE$329","v":1238.5528389199999},{"$f":"C_NonAeroRev!AF$329","v":528},{"$f":"C_NonAeroRev!AG$329","v":561.79175380455717},{"$f":"C_NonAeroRev!AH$329","v":1013.0850372165686},{"$f":"C_NonAeroRev!AI$329","v":1179.8895120791276},{"$f":"C_NonAeroRev!AJ$329","v":1282.9025425010366},{"$f":"C_NonAeroRev!AK$329","v":1317.1509189193619},{"$f":"C_NonAeroRev!AL$329","v":1335.2015109514648},{"$f":"C_NonAeroRev!AM$329","v":1366.3755400299995},{"$f":"C_NonAeroRev!AN$329","v":1445.903808997401},{"$f":"C_NonAeroRev!AO$329","v":1415.7453953740089},{"$f":"C_NonAeroRev!AP$329","v":1500.8828382896095},{"$f":"C_NonAeroRev!AQ$329","v":1585.1482144395072},{"$f":"C_NonAeroRev!AR$329","v":1643.3352221830214},{"$f":"C_NonAeroRev!AS$329","v":1675.6004332576249},{"$f":"C_NonAeroRev!AT$329","v":1762.2406774423373},{"$f":"C_NonAeroRev!AU$329","v":1835.7282999243209},{"$f":"C_NonAeroRev!AV$329","v":1912.2470737545225},{"$f":"C_NonAeroRev!AW$329","v":1974.7048163438049},{"$f":"C_NonAeroRev!AX$329","v":2036.7604279452626},{"$f":"C_NonAeroRev!AY$329","v":2110.4058635844804},{"$f":"C_NonAeroRev!AZ$329","v":2187.1194053228019},{"$f":"C_NonAeroRev!BA$329","v":2262.7725093025551},{"$f":"C_NonAeroRev!BB$329","v":2341.8332656186653},{"$f":"C_NonAeroRev!BC$329","v":2423.9416934204546},{"$f":"C_NonAeroRev!BD$329","v":2509.8166624369915},{"$f":"C_NonAeroRev!BE$329","v":2599.0980560170015},{"$f":"C_NonAeroRev!BF$329","v":2688.5517001268504},{"$f":"C_NonAeroRev!BG$329","v":2786.1498761896823},{"$f":"C_NonAeroRev!BH$329","v":2887.9399100431665},{"$f":"C_NonAeroRev!BI$329","v":2994.8912830167187},{"$f":"C_NonAeroRev!BJ$329","v":3106.7186456280997}]
[null,null,null,null,{"$f":"C_Opex!E328","v":"Base people costs (nominal)"},{"$f":"C_Opex!F328","v":0},{"$f":"C_Opex!G328","v":"£'m nominal"},{"$f":"C_Opex!H328","v":0},{"$f":"C_Opex!I328","v":0},{"$f":"C_Opex!J328","v":0},{"$f":"C_Opex!K328","v":0},{"$f":"C_Opex!L328","v":0},{"$f":"C_Opex!M328","v":0},{"$f":"C_Opex!N328","v":0},{"$f":"C_Opex!O328","v":0},{"$f":"C_Opex!P328","v":0},{"$f":"C_Opex!Q328","v":0},{"$f":"C_Opex!R328","v":0},{"$f":"C_Opex!S328","v":0},{"$f":"C_Opex!T328","v":0},{"$f":"C_Opex!U328","v":0},{"$f":"C_Opex!V328","v":0},{"$f":"C_Opex!W328","v":0},{"$f":"C_Opex!X328","v":0},{"$f":"C_Opex!Y328","v":-61217.613358957169},{"$f":"C_Opex!Z328","v":0},{"$f":"C_Opex!AA328","v":0},{"$f":"C_Opex!AB328","v":0},{"$f":"C_Opex!AC328","v":0},{"$f":"C_Opex!AD328","v":0},{"$f":"C_Opex!AE328","v":-1226.67214659},{"$f":"C_Opex!AF328","v":-1011.0000000000001},{"$f":"C_Opex!AG328","v":-952.25008944766239},{"$f":"C_Opex!AH328","v":-1299.2914097844537},{"$f":"C_Opex!AI328","v":-1381.1580838026614},{"$f":"C_Opex!AJ328","v":-1437.1461776159622},{"$f":"C_Opex!AK328","v":-1456.4218764250306},{"$f":"C_Opex!AL328","v":-1444.5286632141851},{"$f":"C_Opex!AM328","v":-1481.6838494623871},{"$f":"C_Opex!AN328","v":-1526.134364946259},{"$f":"C_Opex!AO328","v":-1571.9183958946467},{"$f":"C_Opex!AP328","v":-1619.0759477714862},{"$f":"C_Opex!AQ328","v":-1667.6482262046309},{"$f":"C_Opex!AR328","v":-1717.6776729907697},{"$f":"C_Opex!AS328","v":-1769.2080031804928},{"$f":"C_Opex!AT328","v":-1822.2842432759076},{"$f":"C_Opex!AU328","v":-1876.952770574185},{"$f":"C_Opex!AV328","v":-1933.2613536914105},{"$f":"C_Opex!AW328","v":-1991.2591943021528},{"$f":"C_Opex!AX328","v":-2050.9969701312175},{"$f":"C_Opex!AY328","v":-2112.526879235154},{"$f":"C_Opex!AZ328","v":-2175.9026856122086},{"$f":"C_Opex!BA328","v":-2241.1797661805749},{"$f":"C_Opex!BB328","v":-2308.4151591659925},{"$f":"C_Opex!BC328","v":-2377.6676139409724},{"$f":"C_Opex!BD328","v":-2448.9976423592016},{"$f":"C_Opex!BE328","v":-2522.4675716299776},{"$f":"C_Opex!BF328","v":-2598.1415987788764},{"$f":"C_Opex!BG328","v":-2676.0858467422431},{"$f":"C_Opex!BH328","v":-2756.3684221445105},{"$f":"C_Opex!BI328","v":-2839.0594748088456},{"$f":"C_Opex!BJ328","v":-2924.231259053111}]
[null,null,null,null,{"$f":"C_Opex!E329","v":"Base operations costs (nominal)"},{"$f":"C_Opex!F329","v":0},{"$f":"C_Opex!G329","v":"£'m nominal"},{"$f":"C_Opex!H329","v":0},{"$f":"C_Opex!I329","v":0},{"$f":"C_Opex!J329","v":0},{"$f":"C_Opex!K329","v":0},{"$f":"C_Opex!L329","v":0},{"$f":"C_Opex!M329","v":0},{"$f":"C_Opex!N329","v":0},{"$f":"C_Opex!O329","v":0},{"$f":"C_Opex!P329","v":0},{"$f":"C_Opex!Q329","v":0},{"$f":"C_Opex!R329","v":0},{"$f":"C_Opex!S329","v":0},{"$f":"C_Opex!T329","v":0},{"$f":"C_Opex!U329","v":0},{"$f":"C_Opex!V329","v":0},{"$f":"C_Opex!W329","v":0},{"$f":"C_Opex!X329","v":0},{"$f":"C_Opex!Y329","v":-138.19890304170977},{"$f":"C_Opex!Z329","v":0},{"$f":"C_Opex!AA329","v":0},{"$f":"C_Opex!AB329","v":0},{"$f":"C_Opex!AC329","v":0},{"$f":"C_Opex!AD329","v":0},{"$f":"C_Opex!AE329","v":0},{"$f":"C_Opex!AF329","v":-124.99999999999999},{"$f":"C_Opex!AG329","v":-13.198903041709789},{"$f":"C_Opex!AH329","v":0},{"$f":"C_Opex!AI329","v":0},{"$f":"C_Opex!AJ329","v":0},{"$f":"C_Opex!AK329","v":0},{"$f":"C_Opex!AL329","v":0},{"$f":"C_Opex!AM329","v":0},{"$f":"C_Opex!AN329","v":0},{"$f":"C_Opex!AO329","v":0},{"$f":"C_Opex!AP329","v":0},{"$f":"C_Opex!AQ329","v":0},{"$f":"C_Opex!AR329","v":0},{"$f":"C_Opex!AS329","v":0},{"$f":"C_Opex!AT329","v":0},{"$f":"C_Opex!AU329","v":0},{"$f":"C_Opex!AV329","v":0},{"$f":"C_Opex!AW329","v":0},{"$f":"C_Opex!AX329","v":0},{"$f":"C_Opex!AY329","v":0},{"$f":"C_Opex!AZ329","v":0},{"$f":"C_Opex!BA329","v":0},{"$f":"C_Opex!BB329","v":0},{"$f":"C_Opex!BC329","v":0},{"$f":"C_Opex!BD329","v":0},{"$f":"C_Opex!BE329","v":0},{"$f":"C_Opex!BF329","v":0},{"$f":"C_Opex!BG329","v":0},{"$f":"C_Opex!BH329","v":0},{"$f":"C_Opex!BI329","v":0},{"$f":"C_Opex!BJ329","v":0}]
[null,null,null,null,{"$f":"C_Opex!E330","v":"Base rent & rates costs (nominal)"},{"$f":"C_Opex!F330","v":0},{"$f":"C_Opex!G330","v":"£'m nominal"},{"$f":"C_Opex!H330","v":0},{"$f":"C_Opex!I330","v":0},{"$f":"C_Opex!J330","v":0},{"$f":"C_Opex!K330","v":0},{"$f":"C_Opex!L330","v":0},{"$f":"C_Opex!M330","v":0},{"$f":"C_Opex!N330","v":0},{"$f":"C_Opex!O330","v":0},{"$f":"C_Opex!P330","v":0},{"$f":"C_Opex!Q330","v":0},{"$f":"C_Opex!R330","v":0},{"$f":"C_Opex!S330","v":0},{"$f":"C_Opex!T330","v":0},{"$f":"C_Opex!U330","v":0},{"$f":"C_Opex!V330","v":0},{"$f":"C_Opex!W330","v":0},{"$f":"C_Opex!X330","v":0},{"$f":"C_Opex!Y330","v":0},{"$f":"C_Opex!Z330","v":0},{"$f":"C_Opex!AA330","v":0},{"$f":"C_Opex!AB330","v":0},{"$f":"C_Opex!AC330","v":0},{"$f":"C_Opex!AD330","v":0},{"$f":"C_Opex!AE330","v":0},{"$f":"C_Opex!AF330","v":0},{"$f":"C_Opex!AG330","v":0},{"$f":"C_Opex!AH330","v":0},{"$f":"C_Opex!AI330","v":0},{"$f":"C_Opex!AJ330","v":0},{"$f":"C_Opex!AK330","v":0},{"$f":"C_Opex!AL330","v":0},{"$f":"C_Opex!AM330","v":0},{"$f":"C_Opex!AN330","v":0},{"$f":"C_Opex!AO330","v":0},{"$f":"C_Opex!AP330","v":0},{"$f":"C_Opex!AQ330","v":0},{"$f":"C_Opex!AR330","v":0},{"$f":"C_Opex!AS330","v":0},{"$f":"C_Opex!AT330","v":0},{"$f":"C_Opex!AU330","v":0},{"$f":"C_Opex!AV330","v":0},{"$f":"C_Opex!AW330","v":0},{"$f":"C_Opex!AX330","v":0},{"$f":"C_Opex!AY330","v":0},{"$f":"C_Opex!AZ330","v":0},{"$f":"C_Opex!BA330","v":0},{"$f":"C_Opex!BB330","v":0},{"$f":"C_Opex!BC330","v":0},{"$f":"C_Opex!BD330","v":0},{"$f":"C_Opex!BE330","v":0},{"$f":"C_Opex!BF330","v":0},{"$f":"C_Opex!BG330","v":0},{"$f":"C_Opex!BH330","v":0},{"$f":"C_Opex!BI330","v":0},{"$f":"C_Opex!BJ330","v":0}]
[null,null,null,null,{"$f":"C_Opex!E331","v":"Base utilities costs (nominal)"},{"$f":"C_Opex!F331","v":0},{"$f":"C_Opex!G331","v":"£'m nominal"},{"$f":"C_Opex!H331","v":0},{"$f":"C_Opex!I331","v":0},{"$f":"C_Opex!J331","v":0},{"$f":"C_Opex!K331","v":0},{"$f":"C_Opex!L331","v":0},{"$f":"C_Opex!M331","v":0},{"$f":"C_Opex!N331","v":0},{"$f":"C_Opex!O331","v":0},{"$f":"C_Opex!P331","v":0},{"$f":"C_Opex!Q331","v":0},{"$f":"C_Opex!R331","v":0},{"$f":"C_Opex!S331","v":0},{"$f":"C_Opex!T331","v":0},{"$f":"C_Opex!U331","v":0},{"$f":"C_Opex!V331","v":0},{"$f":"C_Opex!W331","v":0},{"$f":"C_Opex!X331","v":0},{"$f":"C_Opex!Y331","v":0},{"$f":"C_Opex!Z331","v":0},{"$f":"C_Opex!AA331","v":0},{"$f":"C_Opex!AB331","v":0},{"$f":"C_Opex!AC331","v":0},{"$f":"C_Opex!AD331","v":0},{"$f":"C_Opex!AE331","v":0},{"$f":"C_Opex!AF331","v":0},{"$f":"C_Opex!AG331","v":0},{"$f":"C_Opex!AH331","v":0},{"$f":"C_Opex!AI331","v":0},{"$f":"C_Opex!AJ331","v":0},{"$f":"C_Opex!AK331","v":0},{"$f":"C_Opex!AL331","v":0},{"$f":"C_Opex!AM331","v":0},{"$f":"C_Opex!AN331","v":0},{"$f":"C_Opex!AO331","v":0},{"$f":"C_Opex!AP331","v":0},{"$f":"C_Opex!AQ331","v":0},{"$f":"C_Opex!AR331","v":0},{"$f":"C_Opex!AS331","v":0},{"$f":"C_Opex!AT331","v":0},{"$f":"C_Opex!AU331","v":0},{"$f":"C_Opex!AV331","v":0},{"$f":"C_Opex!AW331","v":0},{"$f":"C_Opex!AX331","v":0},{"$f":"C_Opex!AY331","v":0},{"$f":"C_Opex!AZ331","v":0},{"$f":"C_Opex!BA331","v":0},{"$f":"C_Opex!BB331","v":0},{"$f":"C_Opex!BC331","v":0},{"$f":"C_Opex!BD331","v":0},{"$f":"C_Opex!BE331","v":0},{"$f":"C_Opex!BF331","v":0},{"$f":"C_Opex!BG331","v":0},{"$f":"C_Opex!BH331","v":0},{"$f":"C_Opex!BI331","v":0},{"$f":"C_Opex!BJ331","v":0}]
[null,null,null,null,{"$f":"C_Opex!E332","v":"Base facilities & maintenance costs (nominal)"},{"$f":"C_Opex!F332","v":0},{"$f":"C_Opex!G332","v":"£'m nominal"},{"$f":"C_Opex!H332","v":0},{"$f":"C_Opex!I332","v":0},{"$f":"C_Opex!J332","v":0},{"$f":"C_Opex!K332","v":0},{"$f":"C_Opex!L332","v":0},{"$f":"C_Opex!M332","v":0},{"$f":"C_Opex!N332","v":0},{"$f":"C_Opex!O332","v":0},{"$f":"C_Opex!P332","v":0},{"$f":"C_Opex!Q332","v":0},{"$f":"C_Opex!R332","v":0},{"$f":"C_Opex!S332","v":0},{"$f":"C_Opex!T332","v":0},{"$f":"C_Opex!U332","v":0},{"$f":"C_Opex!V332","v":0},{"$f":"C_Opex!W332","v":0},{"$f":"C_Opex!X332","v":0},{"$f":"C_Opex!Y332","v":0},{"$f":"C_Opex!Z332","v":0},{"$f":"C_Opex!AA332","v":0},{"$f":"C_Opex!AB332","v":0},{"$f":"C_Opex!AC332","v":0},{"$f":"C_Opex!AD332","v":0},{"$f":"C_Opex!AE332","v":0},{"$f":"C_Opex!AF332","v":0},{"$f":"C_Opex!AG332","v":0},{"$f":"C_Opex!AH332","v":0},{"$f":"C_Opex!AI332","v":0},{"$f":"C_Opex!AJ332","v":0},{"$f":"C_Opex!AK332","v":0},{"$f":"C_Opex!AL332","v":0},{"$f":"C_Opex!AM332","v":0},{"$f":"C_Opex!AN332","v":0},{"$f":"C_Opex!AO332","v":0},{"$f":"C_Opex!AP332","v":0},{"$f":"C_Opex!AQ332","v":0},{"$f":"C_Opex!AR332","v":0},{"$f":"C_Opex!AS332","v":0},{"$f":"C_Opex!AT332","v":0},{"$f":"C_Opex!AU332","v":0},{"$f":"C_Opex!AV332","v":0},{"$f":"C_Opex!AW332","v":0},{"$f":"C_Opex!AX332","v":0},{"$f":"C_Opex!AY332","v":0},{"$f":"C_Opex!AZ332","v":0},{"$f":"C_Opex!BA332","v":0},{"$f":"C_Opex!BB332","v":0},{"$f":"C_Opex!BC332","v":0},{"$f":"C_Opex!BD332","v":0},{"$f":"C_Opex!BE332","v":0},{"$f":"C_Opex!BF332","v":0},{"$f":"C_Opex!BG332","v":0},{"$f":"C_Opex!BH332","v":0},{"$f":"C_Opex!BI332","v":0},{"$f":"C_Opex!BJ332","v":0}]
[null,null,null,null,{"$f":"C_Opex!E333","v":"Base other opex costs (nominal)"},{"$f":"C_Opex!F333","v":0},{"$f":"C_Opex!G333","v":"£'m nominal"},{"$f":"C_Opex!H333","v":0},{"$f":"C_Opex!I333","v":0},{"$f":"C_Opex!J333","v":0},{"$f":"C_Opex!K333","v":0},{"$f":"C_Opex!L333","v":0},{"$f":"C_Opex!M333","v":0},{"$f":"C_Opex!N333","v":0},{"$f":"C_Opex!O333","v":0},{"$f":"C_Opex!P333","v":0},{"$f":"C_Opex!Q333","v":0},{"$f":"C_Opex!R333","v":0},{"$f":"C_Opex!S333","v":0},{"$f":"C_Opex!T333","v":0},{"$f":"C_Opex!U333","v":0},{"$f":"C_Opex!V333","v":0},{"$f":"C_Opex!W333","v":0},{"$f":"C_Opex!X333","v":0},{"$f":"C_Opex!Y333","v":0},{"$f":"C_Opex!Z333","v":0},{"$f":"C_Opex!AA333","v":0},{"$f":"C_Opex!AB333","v":0},{"$f":"C_Opex!AC333","v":0},{"$f":"C_Opex!AD333","v":0},{"$f":"C_Opex!AE333","v":0},{"$f":"C_Opex!AF333","v":0},{"$f":"C_Opex!AG333","v":0},{"$f":"C_Opex!AH333","v":0},{"$f":"C_Opex!AI333","v":0},{"$f":"C_Opex!AJ333","v":0},{"$f":"C_Opex!AK333","v":0},{"$f":"C_Opex!AL333","v":0},{"$f":"C_Opex!AM333","v":0},{"$f":"C_Opex!AN333","v":0},{"$f":"C_Opex!AO333","v":0},{"$f":"C_Opex!AP333","v":0},{"$f":"C_Opex!AQ333","v":0},{"$f":"C_Opex!AR333","v":0},{"$f":"C_Opex!AS333","v":0},{"$f":"C_Opex!AT333","v":0},{"$f":"C_Opex!AU333","v":0},{"$f":"C_Opex!AV333","v":0},{"$f":"C_Opex!AW333","v":0},{"$f":"C_Opex!AX333","v":0},{"$f":"C_Opex!AY333","v":0},{"$f":"C_Opex!AZ333","v":0},{"$f":"C_Opex!BA333","v":0},{"$f":"C_Opex!BB333","v":0},{"$f":"C_Opex!BC333","v":0},{"$f":"C_Opex!BD333","v":0},{"$f":"C_Opex!BE333","v":0},{"$f":"C_Opex!BF333","v":0},{"$f":"C_Opex!BG333","v":0},{"$f":"C_Opex!BH333","v":0},{"$f":"C_Opex!BI333","v":0},{"$f":"C_Opex!BJ333","v":0}]
[null,null,null,null,"Allowed EBITDA",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA288:BJ288)","v":89561.19857639946},null,{"$f":"SUM(AA279:AA287)","v":0},{"$f":"SUM(AB279:AB287)","v":0},0,0,0,1660.707974060223,1722.698055664569,1626.1143603929258,1805.8296814996727,1917.9063064659904,1980.6545955748063,2044.6619577173196,1911.1681984297065,1825.5191388970268,1891.9973995343173,1991.6064029477891,2101.0710956971761,2208.3526104355524,2395.0745427515321,2458.7001185093545,2781.8713747350894,2930.0278063450751,3092.0481380302153,3197.3384902882672,3408.4694112575658,3455.8328800063814,3581.9989654608116,3714.8896602766449,3820.1173245052828,3866.8564025017095,3931.4019254439895,4322.3889364980805,4444.2856509544135,4483.4669468228803,4557.8791111599548,4430.2631135351239]
[]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},{"$f":" I_Actuals!F$67","v":0},{"$f":" I_Actuals!G$67","v":"£'m nominal"},{"$f":" I_Actuals!H$67","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$67","v":"HAL accounts (2018 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$67","v":0},{"$f":" I_Actuals!K$67","v":"Already published"},{"$f":" I_Actuals!L$67","v":0},{"$f":" I_Actuals!M$67","v":0},{"$f":" I_Actuals!N$67","v":0},{"$f":" I_Actuals!O$67","v":0},{"$f":" I_Actuals!P$67","v":0},{"$f":" I_Actuals!Q$67","v":0},{"$f":" I_Actuals!R$67","v":0},{"$f":" I_Actuals!S$67","v":0},{"$f":" I_Actuals!T$67","v":0},{"$f":" I_Actuals!U$67","v":0},{"$f":" I_Actuals!V$67","v":0},{"$f":" I_Actuals!W$67","v":0},{"$f":" I_Actuals!X$67","v":0},{"$f":" I_Actuals!Y$67","v":14930.896821958884},{"$f":" I_Actuals!Z$67* SignSwitch","v":0},{"$f":" I_Actuals!AA$67* SignSwitch","v":-489},{"$f":" I_Actuals!AB$67* SignSwitch","v":-489},{"$f":" I_Actuals!AC$67* SignSwitch","v":-489},{"$f":" I_Actuals!AD$67* SignSwitch","v":-489},{"$f":" I_Actuals!AE$67* SignSwitch","v":-671.002102697792},{"$f":" I_Actuals!AF$67* SignSwitch","v":-656.77757948196131},{"$f":" I_Actuals!AG$67* SignSwitch","v":-643.45280153038709},{"$f":" I_Actuals!AH$67* SignSwitch","v":-630.81165239605355},{"$f":" I_Actuals!AI$67* SignSwitch","v":-618.62151204083239},{"$f":" I_Actuals!AJ$67* SignSwitch","v":-606.85730014518765},{"$f":" I_Actuals!AK$67* SignSwitch","v":-595.31680611067725},{"$f":" I_Actuals!AL$67* SignSwitch","v":-583.99577553574579},{"$f":" I_Actuals!AM$67* SignSwitch","v":-572.89003492401207},{"$f":" I_Actuals!AN$67* SignSwitch","v":-561.99549014571039},{"$f":" I_Actuals!AO$67* SignSwitch","v":-551.30812492839061},{"$f":" I_Actuals!AP$67* SignSwitch","v":-540.82399937631931},{"$f":" I_Actuals!AQ$67* SignSwitch","v":-530.53924851803811},{"$f":" I_Actuals!AR$67* SignSwitch","v":-520.45008088154248},{"$f":" I_Actuals!AS$67* SignSwitch","v":-510.55277709655559},{"$f":" I_Actuals!AT$67* SignSwitch","v":-500.84368852338383},{"$f":" I_Actuals!AU$67* SignSwitch","v":-491.31923590784567},{"$f":" I_Actuals!AV$67* SignSwitch","v":-481.9759080617801},{"$f":" I_Actuals!AW$67* SignSwitch","v":-472.810260568648},{"$f":" I_Actuals!AX$67* SignSwitch","v":-463.81891451374781},{"$f":" I_Actuals!AY$67* SignSwitch","v":-454.99855523857985},{"$f":" I_Actuals!AZ$67* SignSwitch","v":-446.34593111889728},{"$f":" I_Actuals!BA$67* SignSwitch","v":-437.85785236599571},{"$f":" I_Actuals!BB$67* SignSwitch","v":-429.53118985079755},{"$f":" I_Actuals!BC$67* SignSwitch","v":0},{"$f":" I_Actuals!BD$67* SignSwitch","v":0},{"$f":" I_Actuals!BE$67* SignSwitch","v":0},{"$f":" I_Actuals!BF$67* SignSwitch","v":0},{"$f":" I_Actuals!BG$67* SignSwitch","v":0},{"$f":" I_Actuals!BH$67* SignSwitch","v":0},{"$f":" I_Actuals!BI$67* SignSwitch","v":0},{"$f":" I_Actuals!BJ$67* SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},{"$f":" C_AccDepr!F$46","v":0},{"$f":" C_AccDepr!G$46","v":"£'m nominal"},{"$f":" C_AccDepr!H$46","v":0},{"$f":" C_AccDepr!I$46","v":0},{"$f":" C_AccDepr!J$46","v":0},{"$f":" C_AccDepr!K$46","v":0},{"$f":" C_AccDepr!L$46","v":0},{"$f":" C_AccDepr!M$46","v":0},{"$f":" C_AccDepr!N$46","v":0},{"$f":" C_AccDepr!O$46","v":0},{"$f":" C_AccDepr!P$46","v":0},{"$f":" C_AccDepr!Q$46","v":0},{"$f":" C_AccDepr!R$46","v":0},{"$f":" C_AccDepr!S$46","v":0},{"$f":" C_AccDepr!T$46","v":0},{"$f":" C_AccDepr!U$46","v":0},{"$f":" C_AccDepr!V$46","v":0},{"$f":" C_AccDepr!W$46","v":0},{"$f":" C_AccDepr!X$46","v":0},{"$f":" C_AccDepr!Y$46","v":-21766.827989755733},{"$f":" C_AccDepr!Z$46","v":0},{"$f":" C_AccDepr!AA$46","v":0},{"$f":" C_AccDepr!AB$46","v":0},{"$f":" C_AccDepr!AC$46","v":0},{"$f":" C_AccDepr!AD$46","v":0},{"$f":" C_AccDepr!AE$46","v":0},{"$f":" C_AccDepr!AF$46","v":-10.057500000000001},{"$f":" C_AccDepr!AG$46","v":-27.007875000000002},{"$f":" C_AccDepr!AH$46","v":-43.033518126933572},{"$f":" C_AccDepr!AI$46","v":-67.20390927836165},{"$f":" C_AccDepr!AJ$46","v":-100.95361376416923},{"$f":" C_AccDepr!AK$46","v":-146.23175697681606},{"$f":" C_AccDepr!AL$46","v":-197.59457415139266},{"$f":" C_AccDepr!AM$46","v":-253.9900299095392},{"$f":" C_AccDepr!AN$46","v":-317.35788083274838},{"$f":" C_AccDepr!AO$46","v":-380.67139790843055},{"$f":" C_AccDepr!AP$46","v":-436.2888573099429},{"$f":" C_AccDepr!AQ$46","v":-485.82284859247733},{"$f":" C_AccDepr!AR$46","v":-527.08582226362262},{"$f":" C_AccDepr!AS$46","v":-566.61534285816833},{"$f":" C_AccDepr!AT$46","v":-624.9921254758209},{"$f":" C_AccDepr!AU$46","v":-706.85068033982395},{"$f":" C_AccDepr!AV$46","v":-779.92337147759702},{"$f":" C_AccDepr!AW$46","v":-829.60896505977348},{"$f":" C_AccDepr!AX$46","v":-877.17213985218768},{"$f":" C_AccDepr!AY$46","v":-924.79860539880974},{"$f":" C_AccDepr!AZ$46","v":-972.76531392452421},{"$f":" C_AccDepr!BA$46","v":-1021.1575875958474},{"$f":" C_AccDepr!BB$46","v":-1070.0409339054336},{"$f":" C_AccDepr!BC$46","v":-1119.4783266843019},{"$f":" C_AccDepr!BD$46","v":-1169.5320307098589},{"$f":" C_AccDepr!BE$46","v":-1220.263877915072},{"$f":" C_AccDepr!BF$46","v":-1271.7353861992597},{"$f":" C_AccDepr!BG$46","v":-1324.0078601323378},{"$f":" C_AccDepr!BH$46","v":-1377.1424876658232},{"$f":" C_AccDepr!BI$46","v":-1431.2004344388147},{"$f":" C_AccDepr!BJ$46","v":-1486.2429360078427}]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},{"$f":" C_AccDepr!F$77","v":0},{"$f":" C_AccDepr!G$77","v":"£'m nominal"},{"$f":" C_AccDepr!H$77","v":0},{"$f":" C_AccDepr!I$77","v":0},{"$f":" C_AccDepr!J$77","v":0},{"$f":" C_AccDepr!K$77","v":0},{"$f":" C_AccDepr!L$77","v":0},{"$f":" C_AccDepr!M$77","v":0},{"$f":" C_AccDepr!N$77","v":0},{"$f":" C_AccDepr!O$77","v":0},{"$f":" C_AccDepr!P$77","v":0},{"$f":" C_AccDepr!Q$77","v":0},{"$f":" C_AccDepr!R$77","v":0},{"$f":" C_AccDepr!S$77","v":0},{"$f":" C_AccDepr!T$77","v":0},{"$f":" C_AccDepr!U$77","v":0},{"$f":" C_AccDepr!V$77","v":0},{"$f":" C_AccDepr!W$77","v":0},{"$f":" C_AccDepr!X$77","v":0},{"$f":" C_AccDepr!Y$77","v":0},{"$f":" C_AccDepr!Z$77","v":0},{"$f":" C_AccDepr!AA$77","v":0},{"$f":" C_AccDepr!AB$77","v":0},{"$f":" C_AccDepr!AC$77","v":0},{"$f":" C_AccDepr!AD$77","v":0},{"$f":" C_AccDepr!AE$77","v":0},{"$f":" C_AccDepr!AF$77","v":0},{"$f":" C_AccDepr!AG$77","v":0},{"$f":" C_AccDepr!AH$77","v":0},{"$f":" C_AccDepr!AI$77","v":0},{"$f":" C_AccDepr!AJ$77","v":0},{"$f":" C_AccDepr!AK$77","v":0},{"$f":" C_AccDepr!AL$77","v":0},{"$f":" C_AccDepr!AM$77","v":0},{"$f":" C_AccDepr!AN$77","v":0},{"$f":" C_AccDepr!AO$77","v":0},{"$f":" C_AccDepr!AP$77","v":0},{"$f":" C_AccDepr!AQ$77","v":0},{"$f":" C_AccDepr!AR$77","v":0},{"$f":" C_AccDepr!AS$77","v":0},{"$f":" C_AccDepr!AT$77","v":0},{"$f":" C_AccDepr!AU$77","v":0},{"$f":" C_AccDepr!AV$77","v":0},{"$f":" C_AccDepr!AW$77","v":0},{"$f":" C_AccDepr!AX$77","v":0},{"$f":" C_AccDepr!AY$77","v":0},{"$f":" C_AccDepr!AZ$77","v":0},{"$f":" C_AccDepr!BA$77","v":0},{"$f":" C_AccDepr!BB$77","v":0},{"$f":" C_AccDepr!BC$77","v":0},{"$f":" C_AccDepr!BD$77","v":0},{"$f":" C_AccDepr!BE$77","v":0},{"$f":" C_AccDepr!BF$77","v":0},{"$f":" C_AccDepr!BG$77","v":0},{"$f":" C_AccDepr!BH$77","v":0},{"$f":" C_AccDepr!BI$77","v":0},{"$f":" C_AccDepr!BJ$77","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},{"$f":" C_AccDepr!F$108","v":0},{"$f":" C_AccDepr!G$108","v":"£'m nominal"},{"$f":" C_AccDepr!H$108","v":0},{"$f":" C_AccDepr!I$108","v":0},{"$f":" C_AccDepr!J$108","v":0},{"$f":" C_AccDepr!K$108","v":0},{"$f":" C_AccDepr!L$108","v":0},{"$f":" C_AccDepr!M$108","v":0},{"$f":" C_AccDepr!N$108","v":0},{"$f":" C_AccDepr!O$108","v":0},{"$f":" C_AccDepr!P$108","v":0},{"$f":" C_AccDepr!Q$108","v":0},{"$f":" C_AccDepr!R$108","v":0},{"$f":" C_AccDepr!S$108","v":0},{"$f":" C_AccDepr!T$108","v":0},{"$f":" C_AccDepr!U$108","v":0},{"$f":" C_AccDepr!V$108","v":0},{"$f":" C_AccDepr!W$108","v":0},{"$f":" C_AccDepr!X$108","v":0},{"$f":" C_AccDepr!Y$108","v":0},{"$f":" C_AccDepr!Z$108","v":0},{"$f":" C_AccDepr!AA$108","v":0},{"$f":" C_AccDepr!AB$108","v":0},{"$f":" C_AccDepr!AC$108","v":0},{"$f":" C_AccDepr!AD$108","v":0},{"$f":" C_AccDepr!AE$108","v":0},{"$f":" C_AccDepr!AF$108","v":0},{"$f":" C_AccDepr!AG$108","v":0},{"$f":" C_AccDepr!AH$108","v":0},{"$f":" C_AccDepr!AI$108","v":0},{"$f":" C_AccDepr!AJ$108","v":0},{"$f":" C_AccDepr!AK$108","v":0},{"$f":" C_AccDepr!AL$108","v":0},{"$f":" C_AccDepr!AM$108","v":0},{"$f":" C_AccDepr!AN$108","v":0},{"$f":" C_AccDepr!AO$108","v":0},{"$f":" C_AccDepr!AP$108","v":0},{"$f":" C_AccDepr!AQ$108","v":0},{"$f":" C_AccDepr!AR$108","v":0},{"$f":" C_AccDepr!AS$108","v":0},{"$f":" C_AccDepr!AT$108","v":0},{"$f":" C_AccDepr!AU$108","v":0},{"$f":" C_AccDepr!AV$108","v":0},{"$f":" C_AccDepr!AW$108","v":0},{"$f":" C_AccDepr!AX$108","v":0},{"$f":" C_AccDepr!AY$108","v":0},{"$f":" C_AccDepr!AZ$108","v":0},{"$f":" C_AccDepr!BA$108","v":0},{"$f":" C_AccDepr!BB$108","v":0},{"$f":" C_AccDepr!BC$108","v":0},{"$f":" C_AccDepr!BD$108","v":0},{"$f":" C_AccDepr!BE$108","v":0},{"$f":" C_AccDepr!BF$108","v":0},{"$f":" C_AccDepr!BG$108","v":0},{"$f":" C_AccDepr!BH$108","v":0},{"$f":" C_AccDepr!BI$108","v":0},{"$f":" C_AccDepr!BJ$108","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},{"$f":" C_AccDepr!F$139","v":0},{"$f":" C_AccDepr!G$139","v":"£'m nominal"},{"$f":" C_AccDepr!H$139","v":0},{"$f":" C_AccDepr!I$139","v":0},{"$f":" C_AccDepr!J$139","v":0},{"$f":" C_AccDepr!K$139","v":0},{"$f":" C_AccDepr!L$139","v":0},{"$f":" C_AccDepr!M$139","v":0},{"$f":" C_AccDepr!N$139","v":0},{"$f":" C_AccDepr!O$139","v":0},{"$f":" C_AccDepr!P$139","v":0},{"$f":" C_AccDepr!Q$139","v":0},{"$f":" C_AccDepr!R$139","v":0},{"$f":" C_AccDepr!S$139","v":0},{"$f":" C_AccDepr!T$139","v":0},{"$f":" C_AccDepr!U$139","v":0},{"$f":" C_AccDepr!V$139","v":0},{"$f":" C_AccDepr!W$139","v":0},{"$f":" C_AccDepr!X$139","v":0},{"$f":" C_AccDepr!Y$139","v":0},{"$f":" C_AccDepr!Z$139","v":0},{"$f":" C_AccDepr!AA$139","v":0},{"$f":" C_AccDepr!AB$139","v":0},{"$f":" C_AccDepr!AC$139","v":0},{"$f":" C_AccDepr!AD$139","v":0},{"$f":" C_AccDepr!AE$139","v":0},{"$f":" C_AccDepr!AF$139","v":0},{"$f":" C_AccDepr!AG$139","v":0},{"$f":" C_AccDepr!AH$139","v":0},{"$f":" C_AccDepr!AI$139","v":0},{"$f":" C_AccDepr!AJ$139","v":0},{"$f":" C_AccDepr!AK$139","v":0},{"$f":" C_AccDepr!AL$139","v":0},{"$f":" C_AccDepr!AM$139","v":0},{"$f":" C_AccDepr!AN$139","v":0},{"$f":" C_AccDepr!AO$139","v":0},{"$f":" C_AccDepr!AP$139","v":0},{"$f":" C_AccDepr!AQ$139","v":0},{"$f":" C_AccDepr!AR$139","v":0},{"$f":" C_AccDepr!AS$139","v":0},{"$f":" C_AccDepr!AT$139","v":0},{"$f":" C_AccDepr!AU$139","v":0},{"$f":" C_AccDepr!AV$139","v":0},{"$f":" C_AccDepr!AW$139","v":0},{"$f":" C_AccDepr!AX$139","v":0},{"$f":" C_AccDepr!AY$139","v":0},{"$f":" C_AccDepr!AZ$139","v":0},{"$f":" C_AccDepr!BA$139","v":0},{"$f":" C_AccDepr!BB$139","v":0},{"$f":" C_AccDepr!BC$139","v":0},{"$f":" C_AccDepr!BD$139","v":0},{"$f":" C_AccDepr!BE$139","v":0},{"$f":" C_AccDepr!BF$139","v":0},{"$f":" C_AccDepr!BG$139","v":0},{"$f":" C_AccDepr!BH$139","v":0},{"$f":" C_AccDepr!BI$139","v":0},{"$f":" C_AccDepr!BJ$139","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},{"$f":" C_AccDepr!F$170","v":0},{"$f":" C_AccDepr!G$170","v":"£'m nominal"},{"$f":" C_AccDepr!H$170","v":0},{"$f":" C_AccDepr!I$170","v":0},{"$f":" C_AccDepr!J$170","v":0},{"$f":" C_AccDepr!K$170","v":0},{"$f":" C_AccDepr!L$170","v":0},{"$f":" C_AccDepr!M$170","v":0},{"$f":" C_AccDepr!N$170","v":0},{"$f":" C_AccDepr!O$170","v":0},{"$f":" C_AccDepr!P$170","v":0},{"$f":" C_AccDepr!Q$170","v":0},{"$f":" C_AccDepr!R$170","v":0},{"$f":" C_AccDepr!S$170","v":0},{"$f":" C_AccDepr!T$170","v":0},{"$f":" C_AccDepr!U$170","v":0},{"$f":" C_AccDepr!V$170","v":0},{"$f":" C_AccDepr!W$170","v":0},{"$f":" C_AccDepr!X$170","v":0},{"$f":" C_AccDepr!Y$170","v":0},{"$f":" C_AccDepr!Z$170","v":0},{"$f":" C_AccDepr!AA$170","v":0},{"$f":" C_AccDepr!AB$170","v":0},{"$f":" C_AccDepr!AC$170","v":0},{"$f":" C_AccDepr!AD$170","v":0},{"$f":" C_AccDepr!AE$170","v":0},{"$f":" C_AccDepr!AF$170","v":0},{"$f":" C_AccDepr!AG$170","v":0},{"$f":" C_AccDepr!AH$170","v":0},{"$f":" C_AccDepr!AI$170","v":0},{"$f":" C_AccDepr!AJ$170","v":0},{"$f":" C_AccDepr!AK$170","v":0},{"$f":" C_AccDepr!AL$170","v":0},{"$f":" C_AccDepr!AM$170","v":0},{"$f":" C_AccDepr!AN$170","v":0},{"$f":" C_AccDepr!AO$170","v":0},{"$f":" C_AccDepr!AP$170","v":0},{"$f":" C_AccDepr!AQ$170","v":0},{"$f":" C_AccDepr!AR$170","v":0},{"$f":" C_AccDepr!AS$170","v":0},{"$f":" C_AccDepr!AT$170","v":0},{"$f":" C_AccDepr!AU$170","v":0},{"$f":" C_AccDepr!AV$170","v":0},{"$f":" C_AccDepr!AW$170","v":0},{"$f":" C_AccDepr!AX$170","v":0},{"$f":" C_AccDepr!AY$170","v":0},{"$f":" C_AccDepr!AZ$170","v":0},{"$f":" C_AccDepr!BA$170","v":0},{"$f":" C_AccDepr!BB$170","v":0},{"$f":" C_AccDepr!BC$170","v":0},{"$f":" C_AccDepr!BD$170","v":0},{"$f":" C_AccDepr!BE$170","v":0},{"$f":" C_AccDepr!BF$170","v":0},{"$f":" C_AccDepr!BG$170","v":0},{"$f":" C_AccDepr!BH$170","v":0},{"$f":" C_AccDepr!BI$170","v":0},{"$f":" C_AccDepr!BJ$170","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},{"$f":" C_AccDepr!F$201","v":0},{"$f":" C_AccDepr!G$201","v":"£'m nominal"},{"$f":" C_AccDepr!H$201","v":0},{"$f":" C_AccDepr!I$201","v":0},{"$f":" C_AccDepr!J$201","v":0},{"$f":" C_AccDepr!K$201","v":0},{"$f":" C_AccDepr!L$201","v":0},{"$f":" C_AccDepr!M$201","v":0},{"$f":" C_AccDepr!N$201","v":0},{"$f":" C_AccDepr!O$201","v":0},{"$f":" C_AccDepr!P$201","v":0},{"$f":" C_AccDepr!Q$201","v":0},{"$f":" C_AccDepr!R$201","v":0},{"$f":" C_AccDepr!S$201","v":0},{"$f":" C_AccDepr!T$201","v":0},{"$f":" C_AccDepr!U$201","v":0},{"$f":" C_AccDepr!V$201","v":0},{"$f":" C_AccDepr!W$201","v":0},{"$f":" C_AccDepr!X$201","v":0},{"$f":" C_AccDepr!Y$201","v":0},{"$f":" C_AccDepr!Z$201","v":0},{"$f":" C_AccDepr!AA$201","v":0},{"$f":" C_AccDepr!AB$201","v":0},{"$f":" C_AccDepr!AC$201","v":0},{"$f":" C_AccDepr!AD$201","v":0},{"$f":" C_AccDepr!AE$201","v":0},{"$f":" C_AccDepr!AF$201","v":0},{"$f":" C_AccDepr!AG$201","v":0},{"$f":" C_AccDepr!AH$201","v":0},{"$f":" C_AccDepr!AI$201","v":0},{"$f":" C_AccDepr!AJ$201","v":0},{"$f":" C_AccDepr!AK$201","v":0},{"$f":" C_AccDepr!AL$201","v":0},{"$f":" C_AccDepr!AM$201","v":0},{"$f":" C_AccDepr!AN$201","v":0},{"$f":" C_AccDepr!AO$201","v":0},{"$f":" C_AccDepr!AP$201","v":0},{"$f":" C_AccDepr!AQ$201","v":0},{"$f":" C_AccDepr!AR$201","v":0},{"$f":" C_AccDepr!AS$201","v":0},{"$f":" C_AccDepr!AT$201","v":0},{"$f":" C_AccDepr!AU$201","v":0},{"$f":" C_AccDepr!AV$201","v":0},{"$f":" C_AccDepr!AW$201","v":0},{"$f":" C_AccDepr!AX$201","v":0},{"$f":" C_AccDepr!AY$201","v":0},{"$f":" C_AccDepr!AZ$201","v":0},{"$f":" C_AccDepr!BA$201","v":0},{"$f":" C_AccDepr!BB$201","v":0},{"$f":" C_AccDepr!BC$201","v":0},{"$f":" C_AccDepr!BD$201","v":0},{"$f":" C_AccDepr!BE$201","v":0},{"$f":" C_AccDepr!BF$201","v":0},{"$f":" C_AccDepr!BG$201","v":0},{"$f":" C_AccDepr!BH$201","v":0},{"$f":" C_AccDepr!BI$201","v":0},{"$f":" C_AccDepr!BJ$201","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},{"$f":" C_AccDepr!F$232","v":0},{"$f":" C_AccDepr!G$232","v":"£'m nominal"},{"$f":" C_AccDepr!H$232","v":0},{"$f":" C_AccDepr!I$232","v":0},{"$f":" C_AccDepr!J$232","v":0},{"$f":" C_AccDepr!K$232","v":0},{"$f":" C_AccDepr!L$232","v":0},{"$f":" C_AccDepr!M$232","v":0},{"$f":" C_AccDepr!N$232","v":0},{"$f":" C_AccDepr!O$232","v":0},{"$f":" C_AccDepr!P$232","v":0},{"$f":" C_AccDepr!Q$232","v":0},{"$f":" C_AccDepr!R$232","v":0},{"$f":" C_AccDepr!S$232","v":0},{"$f":" C_AccDepr!T$232","v":0},{"$f":" C_AccDepr!U$232","v":0},{"$f":" C_AccDepr!V$232","v":0},{"$f":" C_AccDepr!W$232","v":0},{"$f":" C_AccDepr!X$232","v":0},{"$f":" C_AccDepr!Y$232","v":0},{"$f":" C_AccDepr!Z$232","v":0},{"$f":" C_AccDepr!AA$232","v":0},{"$f":" C_AccDepr!AB$232","v":0},{"$f":" C_AccDepr!AC$232","v":0},{"$f":" C_AccDepr!AD$232","v":0},{"$f":" C_AccDepr!AE$232","v":0},{"$f":" C_AccDepr!AF$232","v":0},{"$f":" C_AccDepr!AG$232","v":0},{"$f":" C_AccDepr!AH$232","v":0},{"$f":" C_AccDepr!AI$232","v":0},{"$f":" C_AccDepr!AJ$232","v":0},{"$f":" C_AccDepr!AK$232","v":0},{"$f":" C_AccDepr!AL$232","v":0},{"$f":" C_AccDepr!AM$232","v":0},{"$f":" C_AccDepr!AN$232","v":0},{"$f":" C_AccDepr!AO$232","v":0},{"$f":" C_AccDepr!AP$232","v":0},{"$f":" C_AccDepr!AQ$232","v":0},{"$f":" C_AccDepr!AR$232","v":0},{"$f":" C_AccDepr!AS$232","v":0},{"$f":" C_AccDepr!AT$232","v":0},{"$f":" C_AccDepr!AU$232","v":0},{"$f":" C_AccDepr!AV$232","v":0},{"$f":" C_AccDepr!AW$232","v":0},{"$f":" C_AccDepr!AX$232","v":0},{"$f":" C_AccDepr!AY$232","v":0},{"$f":" C_AccDepr!AZ$232","v":0},{"$f":" C_AccDepr!BA$232","v":0},{"$f":" C_AccDepr!BB$232","v":0},{"$f":" C_AccDepr!BC$232","v":0},{"$f":" C_AccDepr!BD$232","v":0},{"$f":" C_AccDepr!BE$232","v":0},{"$f":" C_AccDepr!BF$232","v":0},{"$f":" C_AccDepr!BG$232","v":0},{"$f":" C_AccDepr!BH$232","v":0},{"$f":" C_AccDepr!BI$232","v":0},{"$f":" C_AccDepr!BJ$232","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},{"$f":" C_AccDepr!F$263","v":0},{"$f":" C_AccDepr!G$263","v":"£'m nominal"},{"$f":" C_AccDepr!H$263","v":0},{"$f":" C_AccDepr!I$263","v":0},{"$f":" C_AccDepr!J$263","v":0},{"$f":" C_AccDepr!K$263","v":0},{"$f":" C_AccDepr!L$263","v":0},{"$f":" C_AccDepr!M$263","v":0},{"$f":" C_AccDepr!N$263","v":0},{"$f":" C_AccDepr!O$263","v":0},{"$f":" C_AccDepr!P$263","v":0},{"$f":" C_AccDepr!Q$263","v":0},{"$f":" C_AccDepr!R$263","v":0},{"$f":" C_AccDepr!S$263","v":0},{"$f":" C_AccDepr!T$263","v":0},{"$f":" C_AccDepr!U$263","v":0},{"$f":" C_AccDepr!V$263","v":0},{"$f":" C_AccDepr!W$263","v":0},{"$f":" C_AccDepr!X$263","v":0},{"$f":" C_AccDepr!Y$263","v":0},{"$f":" C_AccDepr!Z$263","v":0},{"$f":" C_AccDepr!AA$263","v":0},{"$f":" C_AccDepr!AB$263","v":0},{"$f":" C_AccDepr!AC$263","v":0},{"$f":" C_AccDepr!AD$263","v":0},{"$f":" C_AccDepr!AE$263","v":0},{"$f":" C_AccDepr!AF$263","v":0},{"$f":" C_AccDepr!AG$263","v":0},{"$f":" C_AccDepr!AH$263","v":0},{"$f":" C_AccDepr!AI$263","v":0},{"$f":" C_AccDepr!AJ$263","v":0},{"$f":" C_AccDepr!AK$263","v":0},{"$f":" C_AccDepr!AL$263","v":0},{"$f":" C_AccDepr!AM$263","v":0},{"$f":" C_AccDepr!AN$263","v":0},{"$f":" C_AccDepr!AO$263","v":0},{"$f":" C_AccDepr!AP$263","v":0},{"$f":" C_AccDepr!AQ$263","v":0},{"$f":" C_AccDepr!AR$263","v":0},{"$f":" C_AccDepr!AS$263","v":0},{"$f":" C_AccDepr!AT$263","v":0},{"$f":" C_AccDepr!AU$263","v":0},{"$f":" C_AccDepr!AV$263","v":0},{"$f":" C_AccDepr!AW$263","v":0},{"$f":" C_AccDepr!AX$263","v":0},{"$f":" C_AccDepr!AY$263","v":0},{"$f":" C_AccDepr!AZ$263","v":0},{"$f":" C_AccDepr!BA$263","v":0},{"$f":" C_AccDepr!BB$263","v":0},{"$f":" C_AccDepr!BC$263","v":0},{"$f":" C_AccDepr!BD$263","v":0},{"$f":" C_AccDepr!BE$263","v":0},{"$f":" C_AccDepr!BF$263","v":0},{"$f":" C_AccDepr!BG$263","v":0},{"$f":" C_AccDepr!BH$263","v":0},{"$f":" C_AccDepr!BI$263","v":0},{"$f":" C_AccDepr!BJ$263","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},{"$f":" C_AccDepr!F$294","v":0},{"$f":" C_AccDepr!G$294","v":"£'m nominal"},{"$f":" C_AccDepr!H$294","v":0},{"$f":" C_AccDepr!I$294","v":0},{"$f":" C_AccDepr!J$294","v":0},{"$f":" C_AccDepr!K$294","v":0},{"$f":" C_AccDepr!L$294","v":0},{"$f":" C_AccDepr!M$294","v":0},{"$f":" C_AccDepr!N$294","v":0},{"$f":" C_AccDepr!O$294","v":0},{"$f":" C_AccDepr!P$294","v":0},{"$f":" C_AccDepr!Q$294","v":0},{"$f":" C_AccDepr!R$294","v":0},{"$f":" C_AccDepr!S$294","v":0},{"$f":" C_AccDepr!T$294","v":0},{"$f":" C_AccDepr!U$294","v":0},{"$f":" C_AccDepr!V$294","v":0},{"$f":" C_AccDepr!W$294","v":0},{"$f":" C_AccDepr!X$294","v":0},{"$f":" C_AccDepr!Y$294","v":0},{"$f":" C_AccDepr!Z$294","v":0},{"$f":" C_AccDepr!AA$294","v":0},{"$f":" C_AccDepr!AB$294","v":0},{"$f":" C_AccDepr!AC$294","v":0},{"$f":" C_AccDepr!AD$294","v":0},{"$f":" C_AccDepr!AE$294","v":0},{"$f":" C_AccDepr!AF$294","v":0},{"$f":" C_AccDepr!AG$294","v":0},{"$f":" C_AccDepr!AH$294","v":0},{"$f":" C_AccDepr!AI$294","v":0},{"$f":" C_AccDepr!AJ$294","v":0},{"$f":" C_AccDepr!AK$294","v":0},{"$f":" C_AccDepr!AL$294","v":0},{"$f":" C_AccDepr!AM$294","v":0},{"$f":" C_AccDepr!AN$294","v":0},{"$f":" C_AccDepr!AO$294","v":0},{"$f":" C_AccDepr!AP$294","v":0},{"$f":" C_AccDepr!AQ$294","v":0},{"$f":" C_AccDepr!AR$294","v":0},{"$f":" C_AccDepr!AS$294","v":0},{"$f":" C_AccDepr!AT$294","v":0},{"$f":" C_AccDepr!AU$294","v":0},{"$f":" C_AccDepr!AV$294","v":0},{"$f":" C_AccDepr!AW$294","v":0},{"$f":" C_AccDepr!AX$294","v":0},{"$f":" C_AccDepr!AY$294","v":0},{"$f":" C_AccDepr!AZ$294","v":0},{"$f":" C_AccDepr!BA$294","v":0},{"$f":" C_AccDepr!BB$294","v":0},{"$f":" C_AccDepr!BC$294","v":0},{"$f":" C_AccDepr!BD$294","v":0},{"$f":" C_AccDepr!BE$294","v":0},{"$f":" C_AccDepr!BF$294","v":0},{"$f":" C_AccDepr!BG$294","v":0},{"$f":" C_AccDepr!BH$294","v":0},{"$f":" C_AccDepr!BI$294","v":0},{"$f":" C_AccDepr!BJ$294","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},{"$f":" C_AccDepr!F$325","v":0},{"$f":" C_AccDepr!G$325","v":"£'m nominal"},{"$f":" C_AccDepr!H$325","v":0},{"$f":" C_AccDepr!I$325","v":0},{"$f":" C_AccDepr!J$325","v":0},{"$f":" C_AccDepr!K$325","v":0},{"$f":" C_AccDepr!L$325","v":0},{"$f":" C_AccDepr!M$325","v":0},{"$f":" C_AccDepr!N$325","v":0},{"$f":" C_AccDepr!O$325","v":0},{"$f":" C_AccDepr!P$325","v":0},{"$f":" C_AccDepr!Q$325","v":0},{"$f":" C_AccDepr!R$325","v":0},{"$f":" C_AccDepr!S$325","v":0},{"$f":" C_AccDepr!T$325","v":0},{"$f":" C_AccDepr!U$325","v":0},{"$f":" C_AccDepr!V$325","v":0},{"$f":" C_AccDepr!W$325","v":0},{"$f":" C_AccDepr!X$325","v":0},{"$f":" C_AccDepr!Y$325","v":0},{"$f":" C_AccDepr!Z$325","v":0},{"$f":" C_AccDepr!AA$325","v":0},{"$f":" C_AccDepr!AB$325","v":0},{"$f":" C_AccDepr!AC$325","v":0},{"$f":" C_AccDepr!AD$325","v":0},{"$f":" C_AccDepr!AE$325","v":0},{"$f":" C_AccDepr!AF$325","v":0},{"$f":" C_AccDepr!AG$325","v":0},{"$f":" C_AccDepr!AH$325","v":0},{"$f":" C_AccDepr!AI$325","v":0},{"$f":" C_AccDepr!AJ$325","v":0},{"$f":" C_AccDepr!AK$325","v":0},{"$f":" C_AccDepr!AL$325","v":0},{"$f":" C_AccDepr!AM$325","v":0},{"$f":" C_AccDepr!AN$325","v":0},{"$f":" C_AccDepr!AO$325","v":0},{"$f":" C_AccDepr!AP$325","v":0},{"$f":" C_AccDepr!AQ$325","v":0},{"$f":" C_AccDepr!AR$325","v":0},{"$f":" C_AccDepr!AS$325","v":0},{"$f":" C_AccDepr!AT$325","v":0},{"$f":" C_AccDepr!AU$325","v":0},{"$f":" C_AccDepr!AV$325","v":0},{"$f":" C_AccDepr!AW$325","v":0},{"$f":" C_AccDepr!AX$325","v":0},{"$f":" C_AccDepr!AY$325","v":0},{"$f":" C_AccDepr!AZ$325","v":0},{"$f":" C_AccDepr!BA$325","v":0},{"$f":" C_AccDepr!BB$325","v":0},{"$f":" C_AccDepr!BC$325","v":0},{"$f":" C_AccDepr!BD$325","v":0},{"$f":" C_AccDepr!BE$325","v":0},{"$f":" C_AccDepr!BF$325","v":0},{"$f":" C_AccDepr!BG$325","v":0},{"$f":" C_AccDepr!BH$325","v":0},{"$f":" C_AccDepr!BI$325","v":0},{"$f":" C_AccDepr!BJ$325","v":0}]
[null,null,null,null,{"$f":"C_LookForward!E218","v":"Standby Facility Commitment Fee"},{"$f":"C_LookForward!F218","v":0},{"$f":"C_LookForward!G218","v":"£'m nominal"},{"$f":"C_LookForward!H218","v":0},{"$f":"C_LookForward!I218","v":0},{"$f":"C_LookForward!J218","v":0},{"$f":"C_LookForward!K218","v":0},{"$f":"C_LookForward!L218","v":0},{"$f":"C_LookForward!M218","v":0},{"$f":"C_LookForward!N218","v":0},{"$f":"C_LookForward!O218","v":0},{"$f":"C_LookForward!P218","v":0},{"$f":"C_LookForward!Q218","v":0},{"$f":"C_LookForward!R218","v":0},{"$f":"C_LookForward!S218","v":0},{"$f":"C_LookForward!T218","v":0},{"$f":"C_LookForward!U218","v":0},{"$f":"C_LookForward!V218","v":0},{"$f":"C_LookForward!W218","v":0},{"$f":"C_LookForward!X218","v":0},{"$f":"C_LookForward!Y218","v":-422.51683984972374},{"$f":"C_LookForward!Z218","v":0},{"$f":"C_LookForward!AA218","v":0},{"$f":"C_LookForward!AB218","v":0},{"$f":"C_LookForward!AC218","v":0},{"$f":"C_LookForward!AD218","v":0},{"$f":"C_LookForward!AE218","v":0},{"$f":"C_LookForward!AF218","v":-7.0448054200268553},{"$f":"C_LookForward!AG218","v":-8.1956019676366676},{"$f":"C_LookForward!AH218","v":-8.0812576955680111},{"$f":"C_LookForward!AI218","v":-9.1034635883478057},{"$f":"C_LookForward!AJ218","v":-9.9800496171766433},{"$f":"C_LookForward!AK218","v":-10.144593812113838},{"$f":"C_LookForward!AL218","v":-11.016096903189325},{"$f":"C_LookForward!AM218","v":-10.785341375799973},{"$f":"C_LookForward!AN218","v":-10.613066751270621},{"$f":"C_LookForward!AO218","v":-10.154975849582645},{"$f":"C_LookForward!AP218","v":-10.069077890582191},{"$f":"C_LookForward!AQ218","v":-9.672977469552027},{"$f":"C_LookForward!AR218","v":-11.386811860721414},{"$f":"C_LookForward!AS218","v":-13.407983597712352},{"$f":"C_LookForward!AT218","v":-13.782439896029027},{"$f":"C_LookForward!AU218","v":-11.625442569312108},{"$f":"C_LookForward!AV218","v":-11.845251871352582},{"$f":"C_LookForward!AW218","v":-13.43153815790844},{"$f":"C_LookForward!AX218","v":-18.652451524258012},{"$f":"C_LookForward!AY218","v":-21.255840335289808},{"$f":"C_LookForward!AZ218","v":-15.497748736843732},{"$f":"C_LookForward!BA218","v":-13.041324900108672},{"$f":"C_LookForward!BB218","v":-15.162061146022843},{"$f":"C_LookForward!BC218","v":-16.961742437298089},{"$f":"C_LookForward!BD218","v":-18.449443611540577},{"$f":"C_LookForward!BE218","v":-17.495552469751125},{"$f":"C_LookForward!BF218","v":-18.322977186641985},{"$f":"C_LookForward!BG218","v":-18.987133066361693},{"$f":"C_LookForward!BH218","v":-18.801133055146455},{"$f":"C_LookForward!BI218","v":-19.11180370016303},{"$f":"C_LookForward!BJ218","v":-20.436851386415128}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},{"$f":" I_Series!Z$313","v":0},{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},{"$f":" I_Series!Z$316","v":0},{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},{"$f":" I_Series!H$318","v":0},{"$f":" I_Series!I$318","v":"H7 WACC calculator"},{"$f":" I_Series!J$318","v":0},{"$f":" I_Series!K$318","v":"Being published with this model"},{"$f":" I_Series!L$318","v":0},{"$f":" I_Series!M$318","v":0},{"$f":" I_Series!N$318","v":0},{"$f":" I_Series!O$318","v":0},{"$f":" I_Series!P$318","v":0},{"$f":" I_Series!Q$318","v":0},{"$f":" I_Series!R$318","v":0},{"$f":" I_Series!S$318","v":0},{"$f":" I_Series!T$318","v":0},{"$f":" I_Series!U$318","v":0},{"$f":" I_Series!V$318","v":0},{"$f":" I_Series!W$318","v":0},{"$f":" I_Series!X$318","v":0},{"$f":" I_Series!Y$318*SignSwitch","v":0},{"$f":" I_Series!Z$318*SignSwitch","v":0},{"$f":" I_Series!AA$318*SignSwitch","v":0},{"$f":" I_Series!AB$318*SignSwitch","v":0},{"$f":" I_Series!AC$318*SignSwitch","v":0},{"$f":" I_Series!AD$318*SignSwitch","v":0},{"$f":" I_Series!AE$318*SignSwitch","v":0},{"$f":" I_Series!AF$318*SignSwitch","v":-47.243514366482387},{"$f":" I_Series!AG$318*SignSwitch","v":-124.61290897163259},{"$f":" I_Series!AH$318*SignSwitch","v":-349.27725999071748},{"$f":" I_Series!AI$318*SignSwitch","v":-338.35887544210493},{"$f":" I_Series!AJ$318*SignSwitch","v":-47.670061493185919},{"$f":" I_Series!AK$318*SignSwitch","v":12.371902873296481},{"$f":" I_Series!AL$318*SignSwitch","v":-22.519473371025125},{"$f":" I_Series!AM$318*SignSwitch","v":-54.451573307105392},{"$f":" I_Series!AN$318*SignSwitch","v":-60.418654071117786},{"$f":" I_Series!AO$318*SignSwitch","v":-57.506862256602631},{"$f":" I_Series!AP$318*SignSwitch","v":-54.507716687652461},{"$f":" I_Series!AQ$318*SignSwitch","v":-43.936468360828677},{"$f":" I_Series!AR$318*SignSwitch","v":-40.530210975005296},{"$f":" I_Series!AS$318*SignSwitch","v":-37.021765867607208},{"$f":" I_Series!AT$318*SignSwitch","v":-33.408067406987179},{"$f":" I_Series!AU$318*SignSwitch","v":-29.685957992548548},{"$f":" I_Series!AV$318*SignSwitch","v":-20.314711177587451},{"$f":" I_Series!AW$318*SignSwitch","v":-16.199801076266834},{"$f":" I_Series!AX$318*SignSwitch","v":-11.961443671906599},{"$f":" I_Series!AY$318*SignSwitch","v":-7.5959355454155535},{"$f":" I_Series!AZ$318*SignSwitch","v":-3.0994621751297768},{"$f":" I_Series!BA$318*SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BB$318*SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BC$318*SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BD$318*SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BE$318*SignSwitch","v":-1.595189749045137},{"$f":" I_Series!BF$318*SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BG$318*SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BH$318*SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BI$318*SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BJ$318*SignSwitch","v":-1.595189749045137}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$31","v":"Total index-linked debt accretion"},{"$f":"C_Fin_Summ!F$31","v":0},{"$f":"C_Fin_Summ!G$31","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$31","v":0},{"$f":"C_Fin_Summ!I$31","v":0},{"$f":"C_Fin_Summ!J$31","v":0},{"$f":"C_Fin_Summ!K$31","v":0},{"$f":"C_Fin_Summ!L$31","v":0},{"$f":"C_Fin_Summ!M$31","v":0},{"$f":"C_Fin_Summ!N$31","v":0},{"$f":"C_Fin_Summ!O$31","v":0},{"$f":"C_Fin_Summ!P$31","v":0},{"$f":"C_Fin_Summ!Q$31","v":0},{"$f":"C_Fin_Summ!R$31","v":0},{"$f":"C_Fin_Summ!S$31","v":0},{"$f":"C_Fin_Summ!T$31","v":0},{"$f":"C_Fin_Summ!U$31","v":0},{"$f":"C_Fin_Summ!V$31","v":0},{"$f":"C_Fin_Summ!W$31","v":0},{"$f":"C_Fin_Summ!X$31","v":0},{"$f":"C_Fin_Summ!Y$31 * SignSwitch","v":-5649.1365095783722},{"$f":"C_Fin_Summ!Z$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$31 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AG$31 * SignSwitch","v":-25.406986151341123},{"$f":"C_Fin_Summ!AH$31 * SignSwitch","v":-127.09130685621403},{"$f":"C_Fin_Summ!AI$31 * SignSwitch","v":-133.60431296786112},{"$f":"C_Fin_Summ!AJ$31 * SignSwitch","v":-24.054495348908496},{"$f":"C_Fin_Summ!AK$31 * SignSwitch","v":6.2869505541879178},{"$f":"C_Fin_Summ!AL$31 * SignSwitch","v":-21.226134311903785},{"$f":"C_Fin_Summ!AM$31 * SignSwitch","v":-63.524745555257375},{"$f":"C_Fin_Summ!AN$31 * SignSwitch","v":-84.909484716603941},{"$f":"C_Fin_Summ!AO$31 * SignSwitch","v":-97.280454501105197},{"$f":"C_Fin_Summ!AP$31 * SignSwitch","v":-110.03935403458244},{"$f":"C_Fin_Summ!AQ$31 * SignSwitch","v":-124.46075576811319},{"$f":"C_Fin_Summ!AR$31 * SignSwitch","v":-137.07842267777218},{"$f":"C_Fin_Summ!AS$31 * SignSwitch","v":-151.48615434204913},{"$f":"C_Fin_Summ!AT$31 * SignSwitch","v":-168.43152440157166},{"$f":"C_Fin_Summ!AU$31 * SignSwitch","v":-185.67763549010212},{"$f":"C_Fin_Summ!AV$31 * SignSwitch","v":-202.49604234967265},{"$f":"C_Fin_Summ!AW$31 * SignSwitch","v":-217.18178556712277},{"$f":"C_Fin_Summ!AX$31 * SignSwitch","v":-234.45723158833943},{"$f":"C_Fin_Summ!AY$31 * SignSwitch","v":-258.79459826113708},{"$f":"C_Fin_Summ!AZ$31 * SignSwitch","v":-278.4479027835855},{"$f":"C_Fin_Summ!BA$31 * SignSwitch","v":-266.73985423974972},{"$f":"C_Fin_Summ!BB$31 * SignSwitch","v":-264.30905549689254},{"$f":"C_Fin_Summ!BC$31 * SignSwitch","v":-278.42238049263801},{"$f":"C_Fin_Summ!BD$31 * SignSwitch","v":-289.60750951300309},{"$f":"C_Fin_Summ!BE$31 * SignSwitch","v":-302.00887332588701},{"$f":"C_Fin_Summ!BF$31 * SignSwitch","v":-306.28239489770664},{"$f":"C_Fin_Summ!BG$31 * SignSwitch","v":-314.71710952489849},{"$f":"C_Fin_Summ!BH$31 * SignSwitch","v":-322.41362032400889},{"$f":"C_Fin_Summ!BI$31 * SignSwitch","v":-328.75806715558787},{"$f":"C_Fin_Summ!BJ$31 * SignSwitch","v":-336.51526748894412}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$32","v":"Total synthetic index-linked debt accretion"},{"$f":"C_Fin_Summ!F$32","v":0},{"$f":"C_Fin_Summ!G$32","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$32","v":0},{"$f":"C_Fin_Summ!I$32","v":0},{"$f":"C_Fin_Summ!J$32","v":0},{"$f":"C_Fin_Summ!K$32","v":0},{"$f":"C_Fin_Summ!L$32","v":0},{"$f":"C_Fin_Summ!M$32","v":0},{"$f":"C_Fin_Summ!N$32","v":0},{"$f":"C_Fin_Summ!O$32","v":0},{"$f":"C_Fin_Summ!P$32","v":0},{"$f":"C_Fin_Summ!Q$32","v":0},{"$f":"C_Fin_Summ!R$32","v":0},{"$f":"C_Fin_Summ!S$32","v":0},{"$f":"C_Fin_Summ!T$32","v":0},{"$f":"C_Fin_Summ!U$32","v":0},{"$f":"C_Fin_Summ!V$32","v":0},{"$f":"C_Fin_Summ!W$32","v":0},{"$f":"C_Fin_Summ!X$32","v":0},{"$f":"C_Fin_Summ!Y$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!Z$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AG$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AH$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AI$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AJ$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AK$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AL$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AM$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AN$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AO$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AP$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AQ$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AR$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AS$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AT$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AU$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AV$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AW$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AX$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AY$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AZ$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BA$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BB$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BC$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BD$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BE$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BF$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BG$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BH$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BI$32 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BJ$32 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$54","v":"Total fixed debt interest expense"},{"$f":"C_Fin_Summ!F$54","v":0},{"$f":"C_Fin_Summ!G$54","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$54","v":0},{"$f":"C_Fin_Summ!I$54","v":0},{"$f":"C_Fin_Summ!J$54","v":0},{"$f":"C_Fin_Summ!K$54","v":0},{"$f":"C_Fin_Summ!L$54","v":0},{"$f":"C_Fin_Summ!M$54","v":0},{"$f":"C_Fin_Summ!N$54","v":0},{"$f":"C_Fin_Summ!O$54","v":0},{"$f":"C_Fin_Summ!P$54","v":0},{"$f":"C_Fin_Summ!Q$54","v":0},{"$f":"C_Fin_Summ!R$54","v":0},{"$f":"C_Fin_Summ!S$54","v":0},{"$f":"C_Fin_Summ!T$54","v":0},{"$f":"C_Fin_Summ!U$54","v":0},{"$f":"C_Fin_Summ!V$54","v":0},{"$f":"C_Fin_Summ!W$54","v":0},{"$f":"C_Fin_Summ!X$54","v":0},{"$f":"C_Fin_Summ!Y$54 * SignSwitch","v":-10055.63263468976},{"$f":"C_Fin_Summ!Z$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$54 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$54 * SignSwitch","v":-18.762679768738341},{"$f":"C_Fin_Summ!AG$54 * SignSwitch","v":-50.514665445493783},{"$f":"C_Fin_Summ!AH$54 * SignSwitch","v":-64.945411304479222},{"$f":"C_Fin_Summ!AI$54 * SignSwitch","v":-82.246517760411805},{"$f":"C_Fin_Summ!AJ$54 * SignSwitch","v":-108.3995852134358},{"$f":"C_Fin_Summ!AK$54 * SignSwitch","v":-147.6500726117313},{"$f":"C_Fin_Summ!AL$54 * SignSwitch","v":-194.71883528545999},{"$f":"C_Fin_Summ!AM$54 * SignSwitch","v":-220.85558943120813},{"$f":"C_Fin_Summ!AN$54 * SignSwitch","v":-237.7268862776302},{"$f":"C_Fin_Summ!AO$54 * SignSwitch","v":-255.43445309970619},{"$f":"C_Fin_Summ!AP$54 * SignSwitch","v":-274.30954920033963},{"$f":"C_Fin_Summ!AQ$54 * SignSwitch","v":-292.32319042297394},{"$f":"C_Fin_Summ!AR$54 * SignSwitch","v":-309.5940621180298},{"$f":"C_Fin_Summ!AS$54 * SignSwitch","v":-330.03193590689972},{"$f":"C_Fin_Summ!AT$54 * SignSwitch","v":-352.17876446248926},{"$f":"C_Fin_Summ!AU$54 * SignSwitch","v":-373.28758092412795},{"$f":"C_Fin_Summ!AV$54 * SignSwitch","v":-391.17053667977541},{"$f":"C_Fin_Summ!AW$54 * SignSwitch","v":-408.61397206497219},{"$f":"C_Fin_Summ!AX$54 * SignSwitch","v":-433.88525431669342},{"$f":"C_Fin_Summ!AY$54 * SignSwitch","v":-460.17362690581672},{"$f":"C_Fin_Summ!AZ$54 * SignSwitch","v":-467.61390266099448},{"$f":"C_Fin_Summ!BA$54 * SignSwitch","v":-465.1687811197018},{"$f":"C_Fin_Summ!BB$54 * SignSwitch","v":-471.49199252990451},{"$f":"C_Fin_Summ!BC$54 * SignSwitch","v":-474.00946779287159},{"$f":"C_Fin_Summ!BD$54 * SignSwitch","v":-470.87520805782339},{"$f":"C_Fin_Summ!BE$54 * SignSwitch","v":-457.23178407571214},{"$f":"C_Fin_Summ!BF$54 * SignSwitch","v":-437.56397168043117},{"$f":"C_Fin_Summ!BG$54 * SignSwitch","v":-436.28773643407516},{"$f":"C_Fin_Summ!BH$54 * SignSwitch","v":-445.31967902162756},{"$f":"C_Fin_Summ!BI$54 * SignSwitch","v":-454.70108304065997},{"$f":"C_Fin_Summ!BJ$54 * SignSwitch","v":-468.54585907554656}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$55","v":"Total index-linked debt interest expense"},{"$f":"C_Fin_Summ!F$55","v":0},{"$f":"C_Fin_Summ!G$55","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$55","v":0},{"$f":"C_Fin_Summ!I$55","v":0},{"$f":"C_Fin_Summ!J$55","v":0},{"$f":"C_Fin_Summ!K$55","v":0},{"$f":"C_Fin_Summ!L$55","v":0},{"$f":"C_Fin_Summ!M$55","v":0},{"$f":"C_Fin_Summ!N$55","v":0},{"$f":"C_Fin_Summ!O$55","v":0},{"$f":"C_Fin_Summ!P$55","v":0},{"$f":"C_Fin_Summ!Q$55","v":0},{"$f":"C_Fin_Summ!R$55","v":0},{"$f":"C_Fin_Summ!S$55","v":0},{"$f":"C_Fin_Summ!T$55","v":0},{"$f":"C_Fin_Summ!U$55","v":0},{"$f":"C_Fin_Summ!V$55","v":0},{"$f":"C_Fin_Summ!W$55","v":0},{"$f":"C_Fin_Summ!X$55","v":0},{"$f":"C_Fin_Summ!Y$55 * SignSwitch","v":-1040.6421613236403},{"$f":"C_Fin_Summ!Z$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$55 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$55 * SignSwitch","v":0.39515127799774719},{"$f":"C_Fin_Summ!AG$55 * SignSwitch","v":-23.12035209174384},{"$f":"C_Fin_Summ!AH$55 * SignSwitch","v":-19.340502741241828},{"$f":"C_Fin_Summ!AI$55 * SignSwitch","v":-52.623119464331303},{"$f":"C_Fin_Summ!AJ$55 * SignSwitch","v":-69.923401829242749},{"$f":"C_Fin_Summ!AK$55 * SignSwitch","v":-81.396281258480272},{"$f":"C_Fin_Summ!AL$55 * SignSwitch","v":-92.695178482185881},{"$f":"C_Fin_Summ!AM$55 * SignSwitch","v":-10.199778581894137},{"$f":"C_Fin_Summ!AN$55 * SignSwitch","v":-11.687298748615428},{"$f":"C_Fin_Summ!AO$55 * SignSwitch","v":-13.299354230350502},{"$f":"C_Fin_Summ!AP$55 * SignSwitch","v":-15.042942829967402},{"$f":"C_Fin_Summ!AQ$55 * SignSwitch","v":-16.777471500837951},{"$f":"C_Fin_Summ!AR$55 * SignSwitch","v":-18.511123250710728},{"$f":"C_Fin_Summ!AS$55 * SignSwitch","v":-20.522392742951482},{"$f":"C_Fin_Summ!AT$55 * SignSwitch","v":-22.715741379823442},{"$f":"C_Fin_Summ!AU$55 * SignSwitch","v":-24.900945456933819},{"$f":"C_Fin_Summ!AV$55 * SignSwitch","v":-26.921904546949083},{"$f":"C_Fin_Summ!AW$55 * SignSwitch","v":-28.972182232957682},{"$f":"C_Fin_Summ!AX$55 * SignSwitch","v":-31.641601717992845},{"$f":"C_Fin_Summ!AY$55 * SignSwitch","v":-34.463558400225374},{"$f":"C_Fin_Summ!AZ$55 * SignSwitch","v":-34.973238466287121},{"$f":"C_Fin_Summ!BA$55 * SignSwitch","v":-34.066245835902798},{"$f":"C_Fin_Summ!BB$55 * SignSwitch","v":-34.815667977664944},{"$f":"C_Fin_Summ!BC$55 * SignSwitch","v":-36.438537995811664},{"$f":"C_Fin_Summ!BD$55 * SignSwitch","v":-37.951587450451711},{"$f":"C_Fin_Summ!BE$55 * SignSwitch","v":-39.021264337807573},{"$f":"C_Fin_Summ!BF$55 * SignSwitch","v":-39.836484726285413},{"$f":"C_Fin_Summ!BG$55 * SignSwitch","v":-40.871286381898095},{"$f":"C_Fin_Summ!BH$55 * SignSwitch","v":-41.771999490707167},{"$f":"C_Fin_Summ!BI$55 * SignSwitch","v":-42.676605771228637},{"$f":"C_Fin_Summ!BJ$55 * SignSwitch","v":-43.859262680157137}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$56","v":"Total synthetic index-linked debt interest expense"},{"$f":"C_Fin_Summ!F$56","v":0},{"$f":"C_Fin_Summ!G$56","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$56","v":0},{"$f":"C_Fin_Summ!I$56","v":0},{"$f":"C_Fin_Summ!J$56","v":0},{"$f":"C_Fin_Summ!K$56","v":0},{"$f":"C_Fin_Summ!L$56","v":0},{"$f":"C_Fin_Summ!M$56","v":0},{"$f":"C_Fin_Summ!N$56","v":0},{"$f":"C_Fin_Summ!O$56","v":0},{"$f":"C_Fin_Summ!P$56","v":0},{"$f":"C_Fin_Summ!Q$56","v":0},{"$f":"C_Fin_Summ!R$56","v":0},{"$f":"C_Fin_Summ!S$56","v":0},{"$f":"C_Fin_Summ!T$56","v":0},{"$f":"C_Fin_Summ!U$56","v":0},{"$f":"C_Fin_Summ!V$56","v":0},{"$f":"C_Fin_Summ!W$56","v":0},{"$f":"C_Fin_Summ!X$56","v":0},{"$f":"C_Fin_Summ!Y$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!Z$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AG$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AH$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AI$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AJ$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AK$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AL$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AM$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AN$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AO$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AP$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AQ$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AR$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AS$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AT$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AU$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AV$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AW$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AX$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AY$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AZ$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BA$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BB$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BC$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BD$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BE$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BF$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BG$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BH$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BI$56 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BJ$56 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"C_Fin_Summ!E$57","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":"C_Fin_Summ!F$57","v":0},{"$f":"C_Fin_Summ!G$57","v":"£'m nominal"},{"$f":"C_Fin_Summ!H$57","v":0},{"$f":"C_Fin_Summ!I$57","v":0},{"$f":"C_Fin_Summ!J$57","v":0},{"$f":"C_Fin_Summ!K$57","v":0},{"$f":"C_Fin_Summ!L$57","v":0},{"$f":"C_Fin_Summ!M$57","v":0},{"$f":"C_Fin_Summ!N$57","v":0},{"$f":"C_Fin_Summ!O$57","v":0},{"$f":"C_Fin_Summ!P$57","v":0},{"$f":"C_Fin_Summ!Q$57","v":0},{"$f":"C_Fin_Summ!R$57","v":0},{"$f":"C_Fin_Summ!S$57","v":0},{"$f":"C_Fin_Summ!T$57","v":0},{"$f":"C_Fin_Summ!U$57","v":0},{"$f":"C_Fin_Summ!V$57","v":0},{"$f":"C_Fin_Summ!W$57","v":0},{"$f":"C_Fin_Summ!X$57","v":0},{"$f":"C_Fin_Summ!Y$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!Z$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AA$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AB$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AC$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AD$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AE$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AF$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AG$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AH$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AI$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AJ$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AK$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AL$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AM$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AN$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AO$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AP$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AQ$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AR$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AS$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AT$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AU$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AV$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AW$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AX$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AY$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!AZ$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BA$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BB$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BC$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BD$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BE$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BF$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BG$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BH$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BI$57 * SignSwitch","v":0},{"$f":"C_Fin_Summ!BJ$57 * SignSwitch","v":0}]
[null,null,null,null,"Allowed Profit before Tax",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA311:BJ311)","v":28410.545059122895},{"$f":" SUM(Z288,Z290, Z291:Z310 )","v":0},-1098,-1084,-1056,-1065,-1251.002102697792,568.98343389190973,484.78181024207555,{"$f":" SUM(AH288,AH290, AH291:AH310 )","v":62.459332332561452},197.17097142437365,659.2433612537767,750.69619962985121,675.86376001522763,604.81924458311289,430.43777518714541,425.25594160428665,458.72217354716571,514.70090528246737,570.14487400009057,701.12672919056831,687.29563237503066,{"$f":" SUM(AU288,AU290, AU291:AU310 )","v":912.72454088779409},{"$f":" SUM(AV288,AV290, AV291:AV310 )","v":978.59655961458066},1077.6824167070627,1107.4333626610164,1237.2983937321387,1237.2193825559905,1342.6094607796169,1428.140164987323,1893.3663168882774,1878.9568543785253,1893.852291475838,2247.2898631838671,2308.0159310322365,2276.5774750514838,2279.947348272995,2073.1346550522971]
[]
[null,null,null,"Add back:"]
[null,null,null,null,{"$f":" E$215","v":"Recurring disallowable expenditure"},{"$f":" F$215","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-656.73140115408876,0,-11.57,-10.8,-10.76,-10.82,-11.49,-11.36,-9.6544899248937224,-12.992914097844537,-13.811580838026615,-14.371461776159622,-14.564218764250306,-14.445286632141851,-14.816838494623871,-15.26134364946259,-15.719183958946466,-16.190759477714863,-16.67648226204631,-17.176776729907697,-17.692080031804927,-18.222842432759077,-18.769527705741851,-19.332613536914106,-19.912591943021528,-20.509969701312176,-21.125268792351541,-21.759026856122087,-22.41179766180575,-23.084151591659925,-23.776676139409723,-24.489976423592015,-25.224675716299775,-25.981415987788765,-26.76085846742243,-27.563684221445104,-28.390594748088457,-29.24231259053111]
[null,null,null,null,{"$f":" I_Series!E$381","v":"Exceptional disallowable expenditure"},{"$f":" I_Series!F$381","v":0},{"$f":" I_Series!G$381","v":"£'m nominal"},{"$f":" I_Series!H$381","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$381","v":"CAA"},{"$f":" I_Series!J$381","v":0},{"$f":" I_Series!K$381","v":"Being published with this model"},{"$f":" I_Series!L$381","v":0},{"$f":" I_Series!M$381","v":0},{"$f":" I_Series!N$381","v":0},{"$f":" I_Series!O$381","v":0},{"$f":" I_Series!P$381","v":0},{"$f":" I_Series!Q$381","v":0},{"$f":" I_Series!R$381","v":0},{"$f":" I_Series!S$381","v":0},{"$f":" I_Series!T$381","v":0},{"$f":" I_Series!U$381","v":0},{"$f":" I_Series!V$381","v":0},{"$f":" I_Series!W$381","v":0},{"$f":" I_Series!X$381","v":0},{"$f":" I_Series!Y$381","v":0},{"$f":" I_Series!Z$381","v":0},{"$f":" I_Series!AA$381","v":-0.5},{"$f":" I_Series!AB$381","v":-0.5},{"$f":" I_Series!AC$381","v":-0.5},{"$f":" I_Series!AD$381","v":-0.5},{"$f":" I_Series!AE$381","v":-0.5},{"$f":" I_Series!AF$381","v":-0.5},{"$f":" I_Series!AG$381","v":-0.5},{"$f":" I_Series!AH$381","v":-0.5},{"$f":" I_Series!AI$381","v":-0.5},{"$f":" I_Series!AJ$381","v":-0.5},{"$f":" I_Series!AK$381","v":-0.5},{"$f":" I_Series!AL$381","v":-0.5},{"$f":" I_Series!AM$381","v":-0.5},{"$f":" I_Series!AN$381","v":-0.5},{"$f":" I_Series!AO$381","v":-0.5},{"$f":" I_Series!AP$381","v":-0.5},{"$f":" I_Series!AQ$381","v":-0.5},{"$f":" I_Series!AR$381","v":-0.5},{"$f":" I_Series!AS$381","v":-0.5},{"$f":" I_Series!AT$381","v":-0.5},{"$f":" I_Series!AU$381","v":-0.5},{"$f":" I_Series!AV$381","v":-0.5},{"$f":" I_Series!AW$381","v":-0.5},{"$f":" I_Series!AX$381","v":-0.5},{"$f":" I_Series!AY$381","v":-0.5},{"$f":" I_Series!AZ$381","v":-0.5},{"$f":" I_Series!BA$381","v":-0.5},{"$f":" I_Series!BB$381","v":-0.5},{"$f":" I_Series!BC$381","v":-0.5},{"$f":" I_Series!BD$381","v":-0.5},{"$f":" I_Series!BE$381","v":-0.5},{"$f":" I_Series!BF$381","v":-0.5},{"$f":" I_Series!BG$381","v":-0.5},{"$f":" I_Series!BH$381","v":-0.5},{"$f":" I_Series!BI$381","v":-0.5},{"$f":" I_Series!BJ$381","v":-0.5}]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},{"$f":" I_Actuals!F$67","v":0},{"$f":" I_Actuals!G$67","v":"£'m nominal"},{"$f":" I_Actuals!H$67","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$67","v":"HAL accounts (2018 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$67","v":0},{"$f":" I_Actuals!K$67","v":"Already published"},{"$f":" I_Actuals!L$67","v":0},{"$f":" I_Actuals!M$67","v":0},{"$f":" I_Actuals!N$67","v":0},{"$f":" I_Actuals!O$67","v":0},{"$f":" I_Actuals!P$67","v":0},{"$f":" I_Actuals!Q$67","v":0},{"$f":" I_Actuals!R$67","v":0},{"$f":" I_Actuals!S$67","v":0},{"$f":" I_Actuals!T$67","v":0},{"$f":" I_Actuals!U$67","v":0},{"$f":" I_Actuals!V$67","v":0},{"$f":" I_Actuals!W$67","v":0},{"$f":" I_Actuals!X$67","v":0},{"$f":" I_Actuals!Y$67","v":14930.896821958884},{"$f":" I_Actuals!Z$67 * SignSwitch","v":0},{"$f":" I_Actuals!AA$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AB$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AC$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AD$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AE$67 * SignSwitch","v":-671.002102697792},{"$f":" I_Actuals!AF$67 * SignSwitch","v":-656.77757948196131},{"$f":" I_Actuals!AG$67 * SignSwitch","v":-643.45280153038709},{"$f":" I_Actuals!AH$67 * SignSwitch","v":-630.81165239605355},{"$f":" I_Actuals!AI$67 * SignSwitch","v":-618.62151204083239},{"$f":" I_Actuals!AJ$67 * SignSwitch","v":-606.85730014518765},{"$f":" I_Actuals!AK$67 * SignSwitch","v":-595.31680611067725},{"$f":" I_Actuals!AL$67 * SignSwitch","v":-583.99577553574579},{"$f":" I_Actuals!AM$67 * SignSwitch","v":-572.89003492401207},{"$f":" I_Actuals!AN$67 * SignSwitch","v":-561.99549014571039},{"$f":" I_Actuals!AO$67 * SignSwitch","v":-551.30812492839061},{"$f":" I_Actuals!AP$67 * SignSwitch","v":-540.82399937631931},{"$f":" I_Actuals!AQ$67 * SignSwitch","v":-530.53924851803811},{"$f":" I_Actuals!AR$67 * SignSwitch","v":-520.45008088154248},{"$f":" I_Actuals!AS$67 * SignSwitch","v":-510.55277709655559},{"$f":" I_Actuals!AT$67 * SignSwitch","v":-500.84368852338383},{"$f":" I_Actuals!AU$67 * SignSwitch","v":-491.31923590784567},{"$f":" I_Actuals!AV$67 * SignSwitch","v":-481.9759080617801},{"$f":" I_Actuals!AW$67 * SignSwitch","v":-472.810260568648},{"$f":" I_Actuals!AX$67 * SignSwitch","v":-463.81891451374781},{"$f":" I_Actuals!AY$67 * SignSwitch","v":-454.99855523857985},{"$f":" I_Actuals!AZ$67 * SignSwitch","v":-446.34593111889728},{"$f":" I_Actuals!BA$67 * SignSwitch","v":-437.85785236599571},{"$f":" I_Actuals!BB$67 * SignSwitch","v":-429.53118985079755},{"$f":" I_Actuals!BC$67 * SignSwitch","v":0},{"$f":" I_Actuals!BD$67 * SignSwitch","v":0},{"$f":" I_Actuals!BE$67 * SignSwitch","v":0},{"$f":" I_Actuals!BF$67 * SignSwitch","v":0},{"$f":" I_Actuals!BG$67 * SignSwitch","v":0},{"$f":" I_Actuals!BH$67 * SignSwitch","v":0},{"$f":" I_Actuals!BI$67 * SignSwitch","v":0},{"$f":" I_Actuals!BJ$67 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},{"$f":" C_AccDepr!F$46","v":0},{"$f":" C_AccDepr!G$46","v":"£'m nominal"},{"$f":" C_AccDepr!H$46","v":0},{"$f":" C_AccDepr!I$46","v":0},{"$f":" C_AccDepr!J$46","v":0},{"$f":" C_AccDepr!K$46","v":0},{"$f":" C_AccDepr!L$46","v":0},{"$f":" C_AccDepr!M$46","v":0},{"$f":" C_AccDepr!N$46","v":0},{"$f":" C_AccDepr!O$46","v":0},{"$f":" C_AccDepr!P$46","v":0},{"$f":" C_AccDepr!Q$46","v":0},{"$f":" C_AccDepr!R$46","v":0},{"$f":" C_AccDepr!S$46","v":0},{"$f":" C_AccDepr!T$46","v":0},{"$f":" C_AccDepr!U$46","v":0},{"$f":" C_AccDepr!V$46","v":0},{"$f":" C_AccDepr!W$46","v":0},{"$f":" C_AccDepr!X$46","v":0},{"$f":" C_AccDepr!Y$46","v":-21766.827989755733},{"$f":" C_AccDepr!Z$46","v":0},{"$f":" C_AccDepr!AA$46","v":0},{"$f":" C_AccDepr!AB$46","v":0},{"$f":" C_AccDepr!AC$46","v":0},{"$f":" C_AccDepr!AD$46","v":0},{"$f":" C_AccDepr!AE$46","v":0},{"$f":" C_AccDepr!AF$46","v":-10.057500000000001},{"$f":" C_AccDepr!AG$46","v":-27.007875000000002},{"$f":" C_AccDepr!AH$46","v":-43.033518126933572},{"$f":" C_AccDepr!AI$46","v":-67.20390927836165},{"$f":" C_AccDepr!AJ$46","v":-100.95361376416923},{"$f":" C_AccDepr!AK$46","v":-146.23175697681606},{"$f":" C_AccDepr!AL$46","v":-197.59457415139266},{"$f":" C_AccDepr!AM$46","v":-253.9900299095392},{"$f":" C_AccDepr!AN$46","v":-317.35788083274838},{"$f":" C_AccDepr!AO$46","v":-380.67139790843055},{"$f":" C_AccDepr!AP$46","v":-436.2888573099429},{"$f":" C_AccDepr!AQ$46","v":-485.82284859247733},{"$f":" C_AccDepr!AR$46","v":-527.08582226362262},{"$f":" C_AccDepr!AS$46","v":-566.61534285816833},{"$f":" C_AccDepr!AT$46","v":-624.9921254758209},{"$f":" C_AccDepr!AU$46","v":-706.85068033982395},{"$f":" C_AccDepr!AV$46","v":-779.92337147759702},{"$f":" C_AccDepr!AW$46","v":-829.60896505977348},{"$f":" C_AccDepr!AX$46","v":-877.17213985218768},{"$f":" C_AccDepr!AY$46","v":-924.79860539880974},{"$f":" C_AccDepr!AZ$46","v":-972.76531392452421},{"$f":" C_AccDepr!BA$46","v":-1021.1575875958474},{"$f":" C_AccDepr!BB$46","v":-1070.0409339054336},{"$f":" C_AccDepr!BC$46","v":-1119.4783266843019},{"$f":" C_AccDepr!BD$46","v":-1169.5320307098589},{"$f":" C_AccDepr!BE$46","v":-1220.263877915072},{"$f":" C_AccDepr!BF$46","v":-1271.7353861992597},{"$f":" C_AccDepr!BG$46","v":-1324.0078601323378},{"$f":" C_AccDepr!BH$46","v":-1377.1424876658232},{"$f":" C_AccDepr!BI$46","v":-1431.2004344388147},{"$f":" C_AccDepr!BJ$46","v":-1486.2429360078427}]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},{"$f":" C_AccDepr!F$77","v":0},{"$f":" C_AccDepr!G$77","v":"£'m nominal"},{"$f":" C_AccDepr!H$77","v":0},{"$f":" C_AccDepr!I$77","v":0},{"$f":" C_AccDepr!J$77","v":0},{"$f":" C_AccDepr!K$77","v":0},{"$f":" C_AccDepr!L$77","v":0},{"$f":" C_AccDepr!M$77","v":0},{"$f":" C_AccDepr!N$77","v":0},{"$f":" C_AccDepr!O$77","v":0},{"$f":" C_AccDepr!P$77","v":0},{"$f":" C_AccDepr!Q$77","v":0},{"$f":" C_AccDepr!R$77","v":0},{"$f":" C_AccDepr!S$77","v":0},{"$f":" C_AccDepr!T$77","v":0},{"$f":" C_AccDepr!U$77","v":0},{"$f":" C_AccDepr!V$77","v":0},{"$f":" C_AccDepr!W$77","v":0},{"$f":" C_AccDepr!X$77","v":0},{"$f":" C_AccDepr!Y$77","v":0},{"$f":" C_AccDepr!Z$77","v":0},{"$f":" C_AccDepr!AA$77","v":0},{"$f":" C_AccDepr!AB$77","v":0},{"$f":" C_AccDepr!AC$77","v":0},{"$f":" C_AccDepr!AD$77","v":0},{"$f":" C_AccDepr!AE$77","v":0},{"$f":" C_AccDepr!AF$77","v":0},{"$f":" C_AccDepr!AG$77","v":0},{"$f":" C_AccDepr!AH$77","v":0},{"$f":" C_AccDepr!AI$77","v":0},{"$f":" C_AccDepr!AJ$77","v":0},{"$f":" C_AccDepr!AK$77","v":0},{"$f":" C_AccDepr!AL$77","v":0},{"$f":" C_AccDepr!AM$77","v":0},{"$f":" C_AccDepr!AN$77","v":0},{"$f":" C_AccDepr!AO$77","v":0},{"$f":" C_AccDepr!AP$77","v":0},{"$f":" C_AccDepr!AQ$77","v":0},{"$f":" C_AccDepr!AR$77","v":0},{"$f":" C_AccDepr!AS$77","v":0},{"$f":" C_AccDepr!AT$77","v":0},{"$f":" C_AccDepr!AU$77","v":0},{"$f":" C_AccDepr!AV$77","v":0},{"$f":" C_AccDepr!AW$77","v":0},{"$f":" C_AccDepr!AX$77","v":0},{"$f":" C_AccDepr!AY$77","v":0},{"$f":" C_AccDepr!AZ$77","v":0},{"$f":" C_AccDepr!BA$77","v":0},{"$f":" C_AccDepr!BB$77","v":0},{"$f":" C_AccDepr!BC$77","v":0},{"$f":" C_AccDepr!BD$77","v":0},{"$f":" C_AccDepr!BE$77","v":0},{"$f":" C_AccDepr!BF$77","v":0},{"$f":" C_AccDepr!BG$77","v":0},{"$f":" C_AccDepr!BH$77","v":0},{"$f":" C_AccDepr!BI$77","v":0},{"$f":" C_AccDepr!BJ$77","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},{"$f":" C_AccDepr!F$108","v":0},{"$f":" C_AccDepr!G$108","v":"£'m nominal"},{"$f":" C_AccDepr!H$108","v":0},{"$f":" C_AccDepr!I$108","v":0},{"$f":" C_AccDepr!J$108","v":0},{"$f":" C_AccDepr!K$108","v":0},{"$f":" C_AccDepr!L$108","v":0},{"$f":" C_AccDepr!M$108","v":0},{"$f":" C_AccDepr!N$108","v":0},{"$f":" C_AccDepr!O$108","v":0},{"$f":" C_AccDepr!P$108","v":0},{"$f":" C_AccDepr!Q$108","v":0},{"$f":" C_AccDepr!R$108","v":0},{"$f":" C_AccDepr!S$108","v":0},{"$f":" C_AccDepr!T$108","v":0},{"$f":" C_AccDepr!U$108","v":0},{"$f":" C_AccDepr!V$108","v":0},{"$f":" C_AccDepr!W$108","v":0},{"$f":" C_AccDepr!X$108","v":0},{"$f":" C_AccDepr!Y$108","v":0},{"$f":" C_AccDepr!Z$108","v":0},{"$f":" C_AccDepr!AA$108","v":0},{"$f":" C_AccDepr!AB$108","v":0},{"$f":" C_AccDepr!AC$108","v":0},{"$f":" C_AccDepr!AD$108","v":0},{"$f":" C_AccDepr!AE$108","v":0},{"$f":" C_AccDepr!AF$108","v":0},{"$f":" C_AccDepr!AG$108","v":0},{"$f":" C_AccDepr!AH$108","v":0},{"$f":" C_AccDepr!AI$108","v":0},{"$f":" C_AccDepr!AJ$108","v":0},{"$f":" C_AccDepr!AK$108","v":0},{"$f":" C_AccDepr!AL$108","v":0},{"$f":" C_AccDepr!AM$108","v":0},{"$f":" C_AccDepr!AN$108","v":0},{"$f":" C_AccDepr!AO$108","v":0},{"$f":" C_AccDepr!AP$108","v":0},{"$f":" C_AccDepr!AQ$108","v":0},{"$f":" C_AccDepr!AR$108","v":0},{"$f":" C_AccDepr!AS$108","v":0},{"$f":" C_AccDepr!AT$108","v":0},{"$f":" C_AccDepr!AU$108","v":0},{"$f":" C_AccDepr!AV$108","v":0},{"$f":" C_AccDepr!AW$108","v":0},{"$f":" C_AccDepr!AX$108","v":0},{"$f":" C_AccDepr!AY$108","v":0},{"$f":" C_AccDepr!AZ$108","v":0},{"$f":" C_AccDepr!BA$108","v":0},{"$f":" C_AccDepr!BB$108","v":0},{"$f":" C_AccDepr!BC$108","v":0},{"$f":" C_AccDepr!BD$108","v":0},{"$f":" C_AccDepr!BE$108","v":0},{"$f":" C_AccDepr!BF$108","v":0},{"$f":" C_AccDepr!BG$108","v":0},{"$f":" C_AccDepr!BH$108","v":0},{"$f":" C_AccDepr!BI$108","v":0},{"$f":" C_AccDepr!BJ$108","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},{"$f":" C_AccDepr!F$139","v":0},{"$f":" C_AccDepr!G$139","v":"£'m nominal"},{"$f":" C_AccDepr!H$139","v":0},{"$f":" C_AccDepr!I$139","v":0},{"$f":" C_AccDepr!J$139","v":0},{"$f":" C_AccDepr!K$139","v":0},{"$f":" C_AccDepr!L$139","v":0},{"$f":" C_AccDepr!M$139","v":0},{"$f":" C_AccDepr!N$139","v":0},{"$f":" C_AccDepr!O$139","v":0},{"$f":" C_AccDepr!P$139","v":0},{"$f":" C_AccDepr!Q$139","v":0},{"$f":" C_AccDepr!R$139","v":0},{"$f":" C_AccDepr!S$139","v":0},{"$f":" C_AccDepr!T$139","v":0},{"$f":" C_AccDepr!U$139","v":0},{"$f":" C_AccDepr!V$139","v":0},{"$f":" C_AccDepr!W$139","v":0},{"$f":" C_AccDepr!X$139","v":0},{"$f":" C_AccDepr!Y$139","v":0},{"$f":" C_AccDepr!Z$139","v":0},{"$f":" C_AccDepr!AA$139","v":0},{"$f":" C_AccDepr!AB$139","v":0},{"$f":" C_AccDepr!AC$139","v":0},{"$f":" C_AccDepr!AD$139","v":0},{"$f":" C_AccDepr!AE$139","v":0},{"$f":" C_AccDepr!AF$139","v":0},{"$f":" C_AccDepr!AG$139","v":0},{"$f":" C_AccDepr!AH$139","v":0},{"$f":" C_AccDepr!AI$139","v":0},{"$f":" C_AccDepr!AJ$139","v":0},{"$f":" C_AccDepr!AK$139","v":0},{"$f":" C_AccDepr!AL$139","v":0},{"$f":" C_AccDepr!AM$139","v":0},{"$f":" C_AccDepr!AN$139","v":0},{"$f":" C_AccDepr!AO$139","v":0},{"$f":" C_AccDepr!AP$139","v":0},{"$f":" C_AccDepr!AQ$139","v":0},{"$f":" C_AccDepr!AR$139","v":0},{"$f":" C_AccDepr!AS$139","v":0},{"$f":" C_AccDepr!AT$139","v":0},{"$f":" C_AccDepr!AU$139","v":0},{"$f":" C_AccDepr!AV$139","v":0},{"$f":" C_AccDepr!AW$139","v":0},{"$f":" C_AccDepr!AX$139","v":0},{"$f":" C_AccDepr!AY$139","v":0},{"$f":" C_AccDepr!AZ$139","v":0},{"$f":" C_AccDepr!BA$139","v":0},{"$f":" C_AccDepr!BB$139","v":0},{"$f":" C_AccDepr!BC$139","v":0},{"$f":" C_AccDepr!BD$139","v":0},{"$f":" C_AccDepr!BE$139","v":0},{"$f":" C_AccDepr!BF$139","v":0},{"$f":" C_AccDepr!BG$139","v":0},{"$f":" C_AccDepr!BH$139","v":0},{"$f":" C_AccDepr!BI$139","v":0},{"$f":" C_AccDepr!BJ$139","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},{"$f":" C_AccDepr!F$170","v":0},{"$f":" C_AccDepr!G$170","v":"£'m nominal"},{"$f":" C_AccDepr!H$170","v":0},{"$f":" C_AccDepr!I$170","v":0},{"$f":" C_AccDepr!J$170","v":0},{"$f":" C_AccDepr!K$170","v":0},{"$f":" C_AccDepr!L$170","v":0},{"$f":" C_AccDepr!M$170","v":0},{"$f":" C_AccDepr!N$170","v":0},{"$f":" C_AccDepr!O$170","v":0},{"$f":" C_AccDepr!P$170","v":0},{"$f":" C_AccDepr!Q$170","v":0},{"$f":" C_AccDepr!R$170","v":0},{"$f":" C_AccDepr!S$170","v":0},{"$f":" C_AccDepr!T$170","v":0},{"$f":" C_AccDepr!U$170","v":0},{"$f":" C_AccDepr!V$170","v":0},{"$f":" C_AccDepr!W$170","v":0},{"$f":" C_AccDepr!X$170","v":0},{"$f":" C_AccDepr!Y$170","v":0},{"$f":" C_AccDepr!Z$170","v":0},{"$f":" C_AccDepr!AA$170","v":0},{"$f":" C_AccDepr!AB$170","v":0},{"$f":" C_AccDepr!AC$170","v":0},{"$f":" C_AccDepr!AD$170","v":0},{"$f":" C_AccDepr!AE$170","v":0},{"$f":" C_AccDepr!AF$170","v":0},{"$f":" C_AccDepr!AG$170","v":0},{"$f":" C_AccDepr!AH$170","v":0},{"$f":" C_AccDepr!AI$170","v":0},{"$f":" C_AccDepr!AJ$170","v":0},{"$f":" C_AccDepr!AK$170","v":0},{"$f":" C_AccDepr!AL$170","v":0},{"$f":" C_AccDepr!AM$170","v":0},{"$f":" C_AccDepr!AN$170","v":0},{"$f":" C_AccDepr!AO$170","v":0},{"$f":" C_AccDepr!AP$170","v":0},{"$f":" C_AccDepr!AQ$170","v":0},{"$f":" C_AccDepr!AR$170","v":0},{"$f":" C_AccDepr!AS$170","v":0},{"$f":" C_AccDepr!AT$170","v":0},{"$f":" C_AccDepr!AU$170","v":0},{"$f":" C_AccDepr!AV$170","v":0},{"$f":" C_AccDepr!AW$170","v":0},{"$f":" C_AccDepr!AX$170","v":0},{"$f":" C_AccDepr!AY$170","v":0},{"$f":" C_AccDepr!AZ$170","v":0},{"$f":" C_AccDepr!BA$170","v":0},{"$f":" C_AccDepr!BB$170","v":0},{"$f":" C_AccDepr!BC$170","v":0},{"$f":" C_AccDepr!BD$170","v":0},{"$f":" C_AccDepr!BE$170","v":0},{"$f":" C_AccDepr!BF$170","v":0},{"$f":" C_AccDepr!BG$170","v":0},{"$f":" C_AccDepr!BH$170","v":0},{"$f":" C_AccDepr!BI$170","v":0},{"$f":" C_AccDepr!BJ$170","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},{"$f":" C_AccDepr!F$201","v":0},{"$f":" C_AccDepr!G$201","v":"£'m nominal"},{"$f":" C_AccDepr!H$201","v":0},{"$f":" C_AccDepr!I$201","v":0},{"$f":" C_AccDepr!J$201","v":0},{"$f":" C_AccDepr!K$201","v":0},{"$f":" C_AccDepr!L$201","v":0},{"$f":" C_AccDepr!M$201","v":0},{"$f":" C_AccDepr!N$201","v":0},{"$f":" C_AccDepr!O$201","v":0},{"$f":" C_AccDepr!P$201","v":0},{"$f":" C_AccDepr!Q$201","v":0},{"$f":" C_AccDepr!R$201","v":0},{"$f":" C_AccDepr!S$201","v":0},{"$f":" C_AccDepr!T$201","v":0},{"$f":" C_AccDepr!U$201","v":0},{"$f":" C_AccDepr!V$201","v":0},{"$f":" C_AccDepr!W$201","v":0},{"$f":" C_AccDepr!X$201","v":0},{"$f":" C_AccDepr!Y$201","v":0},{"$f":" C_AccDepr!Z$201","v":0},{"$f":" C_AccDepr!AA$201","v":0},{"$f":" C_AccDepr!AB$201","v":0},{"$f":" C_AccDepr!AC$201","v":0},{"$f":" C_AccDepr!AD$201","v":0},{"$f":" C_AccDepr!AE$201","v":0},{"$f":" C_AccDepr!AF$201","v":0},{"$f":" C_AccDepr!AG$201","v":0},{"$f":" C_AccDepr!AH$201","v":0},{"$f":" C_AccDepr!AI$201","v":0},{"$f":" C_AccDepr!AJ$201","v":0},{"$f":" C_AccDepr!AK$201","v":0},{"$f":" C_AccDepr!AL$201","v":0},{"$f":" C_AccDepr!AM$201","v":0},{"$f":" C_AccDepr!AN$201","v":0},{"$f":" C_AccDepr!AO$201","v":0},{"$f":" C_AccDepr!AP$201","v":0},{"$f":" C_AccDepr!AQ$201","v":0},{"$f":" C_AccDepr!AR$201","v":0},{"$f":" C_AccDepr!AS$201","v":0},{"$f":" C_AccDepr!AT$201","v":0},{"$f":" C_AccDepr!AU$201","v":0},{"$f":" C_AccDepr!AV$201","v":0},{"$f":" C_AccDepr!AW$201","v":0},{"$f":" C_AccDepr!AX$201","v":0},{"$f":" C_AccDepr!AY$201","v":0},{"$f":" C_AccDepr!AZ$201","v":0},{"$f":" C_AccDepr!BA$201","v":0},{"$f":" C_AccDepr!BB$201","v":0},{"$f":" C_AccDepr!BC$201","v":0},{"$f":" C_AccDepr!BD$201","v":0},{"$f":" C_AccDepr!BE$201","v":0},{"$f":" C_AccDepr!BF$201","v":0},{"$f":" C_AccDepr!BG$201","v":0},{"$f":" C_AccDepr!BH$201","v":0},{"$f":" C_AccDepr!BI$201","v":0},{"$f":" C_AccDepr!BJ$201","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},{"$f":" C_AccDepr!F$232","v":0},{"$f":" C_AccDepr!G$232","v":"£'m nominal"},{"$f":" C_AccDepr!H$232","v":0},{"$f":" C_AccDepr!I$232","v":0},{"$f":" C_AccDepr!J$232","v":0},{"$f":" C_AccDepr!K$232","v":0},{"$f":" C_AccDepr!L$232","v":0},{"$f":" C_AccDepr!M$232","v":0},{"$f":" C_AccDepr!N$232","v":0},{"$f":" C_AccDepr!O$232","v":0},{"$f":" C_AccDepr!P$232","v":0},{"$f":" C_AccDepr!Q$232","v":0},{"$f":" C_AccDepr!R$232","v":0},{"$f":" C_AccDepr!S$232","v":0},{"$f":" C_AccDepr!T$232","v":0},{"$f":" C_AccDepr!U$232","v":0},{"$f":" C_AccDepr!V$232","v":0},{"$f":" C_AccDepr!W$232","v":0},{"$f":" C_AccDepr!X$232","v":0},{"$f":" C_AccDepr!Y$232","v":0},{"$f":" C_AccDepr!Z$232","v":0},{"$f":" C_AccDepr!AA$232","v":0},{"$f":" C_AccDepr!AB$232","v":0},{"$f":" C_AccDepr!AC$232","v":0},{"$f":" C_AccDepr!AD$232","v":0},{"$f":" C_AccDepr!AE$232","v":0},{"$f":" C_AccDepr!AF$232","v":0},{"$f":" C_AccDepr!AG$232","v":0},{"$f":" C_AccDepr!AH$232","v":0},{"$f":" C_AccDepr!AI$232","v":0},{"$f":" C_AccDepr!AJ$232","v":0},{"$f":" C_AccDepr!AK$232","v":0},{"$f":" C_AccDepr!AL$232","v":0},{"$f":" C_AccDepr!AM$232","v":0},{"$f":" C_AccDepr!AN$232","v":0},{"$f":" C_AccDepr!AO$232","v":0},{"$f":" C_AccDepr!AP$232","v":0},{"$f":" C_AccDepr!AQ$232","v":0},{"$f":" C_AccDepr!AR$232","v":0},{"$f":" C_AccDepr!AS$232","v":0},{"$f":" C_AccDepr!AT$232","v":0},{"$f":" C_AccDepr!AU$232","v":0},{"$f":" C_AccDepr!AV$232","v":0},{"$f":" C_AccDepr!AW$232","v":0},{"$f":" C_AccDepr!AX$232","v":0},{"$f":" C_AccDepr!AY$232","v":0},{"$f":" C_AccDepr!AZ$232","v":0},{"$f":" C_AccDepr!BA$232","v":0},{"$f":" C_AccDepr!BB$232","v":0},{"$f":" C_AccDepr!BC$232","v":0},{"$f":" C_AccDepr!BD$232","v":0},{"$f":" C_AccDepr!BE$232","v":0},{"$f":" C_AccDepr!BF$232","v":0},{"$f":" C_AccDepr!BG$232","v":0},{"$f":" C_AccDepr!BH$232","v":0},{"$f":" C_AccDepr!BI$232","v":0},{"$f":" C_AccDepr!BJ$232","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},{"$f":" C_AccDepr!F$263","v":0},{"$f":" C_AccDepr!G$263","v":"£'m nominal"},{"$f":" C_AccDepr!H$263","v":0},{"$f":" C_AccDepr!I$263","v":0},{"$f":" C_AccDepr!J$263","v":0},{"$f":" C_AccDepr!K$263","v":0},{"$f":" C_AccDepr!L$263","v":0},{"$f":" C_AccDepr!M$263","v":0},{"$f":" C_AccDepr!N$263","v":0},{"$f":" C_AccDepr!O$263","v":0},{"$f":" C_AccDepr!P$263","v":0},{"$f":" C_AccDepr!Q$263","v":0},{"$f":" C_AccDepr!R$263","v":0},{"$f":" C_AccDepr!S$263","v":0},{"$f":" C_AccDepr!T$263","v":0},{"$f":" C_AccDepr!U$263","v":0},{"$f":" C_AccDepr!V$263","v":0},{"$f":" C_AccDepr!W$263","v":0},{"$f":" C_AccDepr!X$263","v":0},{"$f":" C_AccDepr!Y$263","v":0},{"$f":" C_AccDepr!Z$263","v":0},{"$f":" C_AccDepr!AA$263","v":0},{"$f":" C_AccDepr!AB$263","v":0},{"$f":" C_AccDepr!AC$263","v":0},{"$f":" C_AccDepr!AD$263","v":0},{"$f":" C_AccDepr!AE$263","v":0},{"$f":" C_AccDepr!AF$263","v":0},{"$f":" C_AccDepr!AG$263","v":0},{"$f":" C_AccDepr!AH$263","v":0},{"$f":" C_AccDepr!AI$263","v":0},{"$f":" C_AccDepr!AJ$263","v":0},{"$f":" C_AccDepr!AK$263","v":0},{"$f":" C_AccDepr!AL$263","v":0},{"$f":" C_AccDepr!AM$263","v":0},{"$f":" C_AccDepr!AN$263","v":0},{"$f":" C_AccDepr!AO$263","v":0},{"$f":" C_AccDepr!AP$263","v":0},{"$f":" C_AccDepr!AQ$263","v":0},{"$f":" C_AccDepr!AR$263","v":0},{"$f":" C_AccDepr!AS$263","v":0},{"$f":" C_AccDepr!AT$263","v":0},{"$f":" C_AccDepr!AU$263","v":0},{"$f":" C_AccDepr!AV$263","v":0},{"$f":" C_AccDepr!AW$263","v":0},{"$f":" C_AccDepr!AX$263","v":0},{"$f":" C_AccDepr!AY$263","v":0},{"$f":" C_AccDepr!AZ$263","v":0},{"$f":" C_AccDepr!BA$263","v":0},{"$f":" C_AccDepr!BB$263","v":0},{"$f":" C_AccDepr!BC$263","v":0},{"$f":" C_AccDepr!BD$263","v":0},{"$f":" C_AccDepr!BE$263","v":0},{"$f":" C_AccDepr!BF$263","v":0},{"$f":" C_AccDepr!BG$263","v":0},{"$f":" C_AccDepr!BH$263","v":0},{"$f":" C_AccDepr!BI$263","v":0},{"$f":" C_AccDepr!BJ$263","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},{"$f":" C_AccDepr!F$294","v":0},{"$f":" C_AccDepr!G$294","v":"£'m nominal"},{"$f":" C_AccDepr!H$294","v":0},{"$f":" C_AccDepr!I$294","v":0},{"$f":" C_AccDepr!J$294","v":0},{"$f":" C_AccDepr!K$294","v":0},{"$f":" C_AccDepr!L$294","v":0},{"$f":" C_AccDepr!M$294","v":0},{"$f":" C_AccDepr!N$294","v":0},{"$f":" C_AccDepr!O$294","v":0},{"$f":" C_AccDepr!P$294","v":0},{"$f":" C_AccDepr!Q$294","v":0},{"$f":" C_AccDepr!R$294","v":0},{"$f":" C_AccDepr!S$294","v":0},{"$f":" C_AccDepr!T$294","v":0},{"$f":" C_AccDepr!U$294","v":0},{"$f":" C_AccDepr!V$294","v":0},{"$f":" C_AccDepr!W$294","v":0},{"$f":" C_AccDepr!X$294","v":0},{"$f":" C_AccDepr!Y$294","v":0},{"$f":" C_AccDepr!Z$294","v":0},{"$f":" C_AccDepr!AA$294","v":0},{"$f":" C_AccDepr!AB$294","v":0},{"$f":" C_AccDepr!AC$294","v":0},{"$f":" C_AccDepr!AD$294","v":0},{"$f":" C_AccDepr!AE$294","v":0},{"$f":" C_AccDepr!AF$294","v":0},{"$f":" C_AccDepr!AG$294","v":0},{"$f":" C_AccDepr!AH$294","v":0},{"$f":" C_AccDepr!AI$294","v":0},{"$f":" C_AccDepr!AJ$294","v":0},{"$f":" C_AccDepr!AK$294","v":0},{"$f":" C_AccDepr!AL$294","v":0},{"$f":" C_AccDepr!AM$294","v":0},{"$f":" C_AccDepr!AN$294","v":0},{"$f":" C_AccDepr!AO$294","v":0},{"$f":" C_AccDepr!AP$294","v":0},{"$f":" C_AccDepr!AQ$294","v":0},{"$f":" C_AccDepr!AR$294","v":0},{"$f":" C_AccDepr!AS$294","v":0},{"$f":" C_AccDepr!AT$294","v":0},{"$f":" C_AccDepr!AU$294","v":0},{"$f":" C_AccDepr!AV$294","v":0},{"$f":" C_AccDepr!AW$294","v":0},{"$f":" C_AccDepr!AX$294","v":0},{"$f":" C_AccDepr!AY$294","v":0},{"$f":" C_AccDepr!AZ$294","v":0},{"$f":" C_AccDepr!BA$294","v":0},{"$f":" C_AccDepr!BB$294","v":0},{"$f":" C_AccDepr!BC$294","v":0},{"$f":" C_AccDepr!BD$294","v":0},{"$f":" C_AccDepr!BE$294","v":0},{"$f":" C_AccDepr!BF$294","v":0},{"$f":" C_AccDepr!BG$294","v":0},{"$f":" C_AccDepr!BH$294","v":0},{"$f":" C_AccDepr!BI$294","v":0},{"$f":" C_AccDepr!BJ$294","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},{"$f":" C_AccDepr!F$325","v":0},{"$f":" C_AccDepr!G$325","v":"£'m nominal"},{"$f":" C_AccDepr!H$325","v":0},{"$f":" C_AccDepr!I$325","v":0},{"$f":" C_AccDepr!J$325","v":0},{"$f":" C_AccDepr!K$325","v":0},{"$f":" C_AccDepr!L$325","v":0},{"$f":" C_AccDepr!M$325","v":0},{"$f":" C_AccDepr!N$325","v":0},{"$f":" C_AccDepr!O$325","v":0},{"$f":" C_AccDepr!P$325","v":0},{"$f":" C_AccDepr!Q$325","v":0},{"$f":" C_AccDepr!R$325","v":0},{"$f":" C_AccDepr!S$325","v":0},{"$f":" C_AccDepr!T$325","v":0},{"$f":" C_AccDepr!U$325","v":0},{"$f":" C_AccDepr!V$325","v":0},{"$f":" C_AccDepr!W$325","v":0},{"$f":" C_AccDepr!X$325","v":0},{"$f":" C_AccDepr!Y$325","v":0},{"$f":" C_AccDepr!Z$325","v":0},{"$f":" C_AccDepr!AA$325","v":0},{"$f":" C_AccDepr!AB$325","v":0},{"$f":" C_AccDepr!AC$325","v":0},{"$f":" C_AccDepr!AD$325","v":0},{"$f":" C_AccDepr!AE$325","v":0},{"$f":" C_AccDepr!AF$325","v":0},{"$f":" C_AccDepr!AG$325","v":0},{"$f":" C_AccDepr!AH$325","v":0},{"$f":" C_AccDepr!AI$325","v":0},{"$f":" C_AccDepr!AJ$325","v":0},{"$f":" C_AccDepr!AK$325","v":0},{"$f":" C_AccDepr!AL$325","v":0},{"$f":" C_AccDepr!AM$325","v":0},{"$f":" C_AccDepr!AN$325","v":0},{"$f":" C_AccDepr!AO$325","v":0},{"$f":" C_AccDepr!AP$325","v":0},{"$f":" C_AccDepr!AQ$325","v":0},{"$f":" C_AccDepr!AR$325","v":0},{"$f":" C_AccDepr!AS$325","v":0},{"$f":" C_AccDepr!AT$325","v":0},{"$f":" C_AccDepr!AU$325","v":0},{"$f":" C_AccDepr!AV$325","v":0},{"$f":" C_AccDepr!AW$325","v":0},{"$f":" C_AccDepr!AX$325","v":0},{"$f":" C_AccDepr!AY$325","v":0},{"$f":" C_AccDepr!AZ$325","v":0},{"$f":" C_AccDepr!BA$325","v":0},{"$f":" C_AccDepr!BB$325","v":0},{"$f":" C_AccDepr!BC$325","v":0},{"$f":" C_AccDepr!BD$325","v":0},{"$f":" C_AccDepr!BE$325","v":0},{"$f":" C_AccDepr!BF$325","v":0},{"$f":" C_AccDepr!BG$325","v":0},{"$f":" C_AccDepr!BH$325","v":0},{"$f":" C_AccDepr!BI$325","v":0},{"$f":" C_AccDepr!BJ$325","v":0}]
[null,null,null,null,"Total of added back items for tax allowance recon",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA327:BJ327)","v":-37372.456212868703},null,{"$f":"SUM(AA314:AA315, AA316, AA317:AA326)","v":-501.07},{"$f":"SUM(AB314:AB315, AB316, AB317:AB326)","v":-500.3},-500.26,-500.32,-682.99210269779201,-678.69507948196133,-680.61516645528081,-687.33808462083164,-700.13700215722065,-722.68237568551649,-756.61278185174365,-796.53563631928023,-842.19690332817515,-895.11471462792133,-948.19870679576763,-993.80361616397704,-1033.5385793725618,-1065.2126798750728,-1095.3601999865289,-1144.5586564319638,-1217.4394439534115,-1281.7318930762913,-1322.831817571443,-1362.0010240672477,-1401.4224294297412,-1441.3702718995437,-1481.9272376236488,-1523.1562753478911,-1143.7550028237117,-1194.5220071334509,-1245.9885536313718,-1298.2168021870484,-1351.2687185997602,-1405.2061718872683,-1460.0910291869031,-1515.9852485983738]
[null,null,null,null,{"$f":" E327&\" POS\"","v":"Total of added back items for tax allowance recon POS"},null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA328:BJ328)","v":37372.456212868703},null,{"$f":" AA327 * SignSwitch","v":501.07},500.3,500.26,500.32,682.99210269779201,678.69507948196133,680.61516645528081,687.33808462083164,700.13700215722065,722.68237568551649,756.61278185174365,796.53563631928023,842.19690332817515,895.11471462792133,948.19870679576763,993.80361616397704,1033.5385793725618,1065.2126798750728,1095.3601999865289,1144.5586564319638,1217.4394439534115,1281.7318930762913,1322.831817571443,1362.0010240672477,1401.4224294297412,1441.3702718995437,1481.9272376236488,1523.1562753478911,1143.7550028237117,1194.5220071334509,1245.9885536313718,1298.2168021870484,1351.2687185997602,1405.2061718872683,1460.0910291869031,1515.9852485983738]
[]
[null,null,null,null,{"$f":" E311","v":"Allowed Profit before Tax"},{"$f":" F311","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28410.545059122895,0,-1098,-1084,-1056,-1065,-1251.002102697792,568.98343389190973,484.78181024207555,{"$f":" AH311","v":62.459332332561452},197.17097142437365,659.2433612537767,750.69619962985121,675.86376001522763,604.81924458311289,430.43777518714541,425.25594160428665,458.72217354716571,514.70090528246737,570.14487400009057,701.12672919056831,687.29563237503066,912.72454088779409,978.59655961458066,1077.6824167070627,1107.4333626610164,1237.2983937321387,1237.2193825559905,1342.6094607796169,1428.140164987323,1893.3663168882774,1878.9568543785253,1893.852291475838,2247.2898631838671,2308.0159310322365,2276.5774750514838,2279.947348272995,2073.1346550522971]
[null,null,null,null,{"$f":"E328","v":"Total of added back items for tax allowance recon POS"},{"$f":"F328","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37372.456212868703,0,501.07,500.3,500.26,500.32,682.99210269779201,678.69507948196133,680.61516645528081,687.33808462083164,700.13700215722065,722.68237568551649,756.61278185174365,796.53563631928023,842.19690332817515,895.11471462792133,948.19870679576763,993.80361616397704,1033.5385793725618,1065.2126798750728,1095.3601999865289,1144.5586564319638,1217.4394439534115,1281.7318930762913,1322.831817571443,1362.0010240672477,1401.4224294297412,1441.3702718995437,1481.9272376236488,1523.1562753478911,1143.7550028237117,1194.5220071334509,1245.9885536313718,1298.2168021870484,1351.2687185997602,1405.2061718872683,1460.0910291869031,1515.9852485983738]
[null,null,null,null,"Net taxable profit before deductions",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA332:BJ332)","v":65783.001271991598},null,{"$f":"SUM(AA330:AA331)","v":-596.93000000000006},{"$f":"SUM(AB330:AB331)","v":-583.70000000000005},-555.74,-564.68000000000006,-568.01,1247.6785133738711,1165.3969766973564,{"$f":"SUM(AH330:AH331)","v":749.79741695339305},897.3079735815943,1381.9257369392931,1507.3089814815949,1472.3993963345079,1447.016147911288,1325.5524898150668,1373.4546484000543,1452.5257897111428,1548.2394846550292,1635.3575538751634,1796.4869291770972,1831.8542888069944,2130.1639848412055,2260.3284526908719,2400.5142342785057,2469.4343867282641,2638.7208231618797,2678.5896544555344,2824.5366984032657,2951.2964403352144,3037.1213197119891,3073.478861511976,3139.84084510721,3545.5066653709155,3659.2846496319967,3681.7836469387521,3740.0383774598981,3589.1199036506709]
[]
[null,null,null,"Deduct:"]
[null,null,null,null,{"$f":" I_Series!E$383","v":"Other tax deductions with supporting evidence (in addition to capital allowances)"},{"$f":" I_Series!F$383","v":0},{"$f":" I_Series!G$383","v":"£'m nominal"},{"$f":" I_Series!H$383","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$383","v":0},{"$f":" I_Series!J$383","v":0},{"$f":" I_Series!K$383","v":0},{"$f":" I_Series!L$383","v":0},{"$f":" I_Series!M$383","v":0},{"$f":" I_Series!N$383","v":0},{"$f":" I_Series!O$383","v":0},{"$f":" I_Series!P$383","v":0},{"$f":" I_Series!Q$383","v":0},{"$f":" I_Series!R$383","v":0},{"$f":" I_Series!S$383","v":0},{"$f":" I_Series!T$383","v":0},{"$f":" I_Series!U$383","v":0},{"$f":" I_Series!V$383","v":0},{"$f":" I_Series!W$383","v":0},{"$f":" I_Series!X$383","v":0},{"$f":" I_Series!Y$383","v":0},{"$f":" I_Series!Z$383","v":0},{"$f":" I_Series!AA$383","v":0},{"$f":" I_Series!AB$383","v":0},{"$f":" I_Series!AC$383","v":0},{"$f":" I_Series!AD$383","v":0},{"$f":" I_Series!AE$383","v":0},{"$f":" I_Series!AF$383","v":0},{"$f":" I_Series!AG$383","v":0},{"$f":" I_Series!AH$383","v":0},{"$f":" I_Series!AI$383","v":0},{"$f":" I_Series!AJ$383","v":0},{"$f":" I_Series!AK$383","v":0},{"$f":" I_Series!AL$383","v":0},{"$f":" I_Series!AM$383","v":0},{"$f":" I_Series!AN$383","v":0},{"$f":" I_Series!AO$383","v":0},{"$f":" I_Series!AP$383","v":0},{"$f":" I_Series!AQ$383","v":0},{"$f":" I_Series!AR$383","v":0},{"$f":" I_Series!AS$383","v":0},{"$f":" I_Series!AT$383","v":0},{"$f":" I_Series!AU$383","v":0},{"$f":" I_Series!AV$383","v":0},{"$f":" I_Series!AW$383","v":0},{"$f":" I_Series!AX$383","v":0},{"$f":" I_Series!AY$383","v":0},{"$f":" I_Series!AZ$383","v":0},{"$f":" I_Series!BA$383","v":0},{"$f":" I_Series!BB$383","v":0},{"$f":" I_Series!BC$383","v":0},{"$f":" I_Series!BD$383","v":0},{"$f":" I_Series!BE$383","v":0},{"$f":" I_Series!BF$383","v":0},{"$f":" I_Series!BG$383","v":0},{"$f":" I_Series!BH$383","v":0},{"$f":" I_Series!BI$383","v":0},{"$f":" I_Series!BJ$383","v":0}]
[null,null,null,null,{"$f":" E$201","v":"Total capital allowances for the period"},{"$f":" F$201","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18778.202870521083,0,{"$f":" AA$201","v":0},-422.21999999999997,-422.21999999999997,-422.21999999999997,-422.21999999999997,-445.82159999999999,-392.02785599999999,{"$f":" AH$201","v":-354.24628781787078},-337.39441146773987,-332.60143895784978,-348.57614730468373,-359.30365133300768,-387.68970277826793,-414.17844306245593,-439.66922672405565,-447.40298127447687,-461.82407511414931,-454.1035617758514,-470.44678343465375,-510.9448578346562,-576.11070258248674,-583.49428873432055,-592.94553235664512,-604.19030433814748,-617.00699139590984,-631.21712453726798,-646.67769766986419,-663.27487218144188,-680.91881806748768,-699.53948708516657,-719.08315023023272,-739.50956202452517,-760.7896388581994,-782.90355893120079,-805.83920798476493,-829.59090866370116]
[null,null,null,null,"Total deductions for tax allowance purposes",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA337:BJ337)","v":-18778.202870521083},null,{"$f":"SUM(AA335:AA336)","v":0},-422.21999999999997,-422.21999999999997,-422.21999999999997,-422.21999999999997,-445.82159999999999,-392.02785599999999,-354.24628781787078,-337.39441146773987,-332.60143895784978,-348.57614730468373,-359.30365133300768,-387.68970277826793,-414.17844306245593,-439.66922672405565,-447.40298127447687,-461.82407511414931,-454.1035617758514,-470.44678343465375,-510.9448578346562,-576.11070258248674,-583.49428873432055,-592.94553235664512,-604.19030433814748,-617.00699139590984,-631.21712453726798,-646.67769766986419,-663.27487218144188,-680.91881806748768,-699.53948708516657,-719.08315023023272,-739.50956202452517,-760.7896388581994,-782.90355893120079,-805.83920798476493,-829.59090866370116]
[]
[null,null,null,null,"Net taxable profits after deductions before tax loss offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA339:BJ339)","v":47004.798401470514},null,{"$f":" AA332 + AA337","v":-596.93000000000006},{"$f":" AB332 + AB337","v":-1005.9200000000001},-977.96,-986.90000000000009,-990.23,801.85691337387107,773.36912069735649,{"$f":" AH332 + AH337","v":395.55112913552227},{"$f":" AI332 + AI337","v":559.91356211385437},1049.3242979814434,1158.7328341769112,1113.0957450015003,1059.3264451330201,911.37404675261087,933.78542167599869,1005.122808436666,1086.4154095408799,1181.253992099312,1326.0401457424434,1320.9094309723382,1554.0532822587188,1676.8341639565515,1807.5687019218606,1865.2440823901165,2021.7138317659699,2047.3725299182665,2177.8590007334014,2288.0215681537725,2356.2025016445014,2373.9393744268095,2420.7576948769774,2805.9971033463903,2898.4950107737973,2898.8800880075514,2934.1991694751332,2759.5289949869698]
[]
[null,null,null,null,{"$f":" I_Series!E$385","v":"Tax losses immediately available for offset"},{"$f":" I_Series!F$385","v":0},{"$f":" I_Series!G$385","v":"£'m nominal"},{"$f":" I_Series!H$385","v":0},{"$f":" I_Series!I$385","v":"GT Tax"},{"$f":" I_Series!J$385","v":0},{"$f":" I_Series!K$385","v":"Being published with this model"},{"$f":" I_Series!L$385","v":0},{"$f":" I_Series!M$385","v":0},{"$f":" I_Series!N$385","v":0},{"$f":" I_Series!O$385","v":0},{"$f":" I_Series!P$385","v":0},{"$f":" I_Series!Q$385","v":0},{"$f":" I_Series!R$385","v":0},{"$f":" I_Series!S$385","v":0},{"$f":" I_Series!T$385","v":0},{"$f":" I_Series!U$385","v":0},{"$f":" I_Series!V$385","v":0},{"$f":" I_Series!W$385","v":0},{"$f":" I_Series!X$385","v":0},{"$f":" I_Series!Y$385","v":0},{"$f":" I_Series!Z$385","v":0},{"$f":" I_Series!AA$385","v":0},{"$f":" I_Series!AB$385","v":0},{"$f":" I_Series!AC$385","v":0},{"$f":" I_Series!AD$385","v":0},{"$f":" I_Series!AE$385","v":5},{"$f":" I_Series!AF$385","v":5},{"$f":" I_Series!AG$385","v":5},{"$f":" I_Series!AH$385","v":5},{"$f":" I_Series!AI$385","v":5},{"$f":" I_Series!AJ$385","v":5},{"$f":" I_Series!AK$385","v":5},{"$f":" I_Series!AL$385","v":5},{"$f":" I_Series!AM$385","v":5},{"$f":" I_Series!AN$385","v":5},{"$f":" I_Series!AO$385","v":5},{"$f":" I_Series!AP$385","v":5},{"$f":" I_Series!AQ$385","v":5},{"$f":" I_Series!AR$385","v":5},{"$f":" I_Series!AS$385","v":5},{"$f":" I_Series!AT$385","v":5},{"$f":" I_Series!AU$385","v":5},{"$f":" I_Series!AV$385","v":5},{"$f":" I_Series!AW$385","v":5},{"$f":" I_Series!AX$385","v":5},{"$f":" I_Series!AY$385","v":5},{"$f":" I_Series!AZ$385","v":5},{"$f":" I_Series!BA$385","v":5},{"$f":" I_Series!BB$385","v":5},{"$f":" I_Series!BC$385","v":5},{"$f":" I_Series!BD$385","v":5},{"$f":" I_Series!BE$385","v":5},{"$f":" I_Series!BF$385","v":5},{"$f":" I_Series!BG$385","v":5},{"$f":" I_Series!BH$385","v":5},{"$f":" I_Series!BI$385","v":5},{"$f":" I_Series!BJ$385","v":5}]
[null,null,null,null,{"$f":" I_Series!E$386","v":"Percentage of tax loss roll forward available for residual taxable profits"},{"$f":" I_Series!F$386","v":0},{"$f":" I_Series!G$386","v":"%"},{"$f":" I_Series!H$386","v":0},{"$f":" I_Series!I$386","v":"GT Tax"},{"$f":" I_Series!J$386","v":0},{"$f":" I_Series!K$386","v":"Being published with this model"},{"$f":" I_Series!L$386","v":0},{"$f":" I_Series!M$386","v":0},{"$f":" I_Series!N$386","v":0},{"$f":" I_Series!O$386","v":0},{"$f":" I_Series!P$386","v":0},{"$f":" I_Series!Q$386","v":0},{"$f":" I_Series!R$386","v":0},{"$f":" I_Series!S$386","v":0},{"$f":" I_Series!T$386","v":0},{"$f":" I_Series!U$386","v":0},{"$f":" I_Series!V$386","v":0},{"$f":" I_Series!W$386","v":0},{"$f":" I_Series!X$386","v":0},{"$f":" I_Series!Y$386","v":0},{"$f":" I_Series!Z$386","v":0},{"$f":" I_Series!AA$386","v":0},{"$f":" I_Series!AB$386","v":0},{"$f":" I_Series!AC$386","v":0},{"$f":" I_Series!AD$386","v":0},{"$f":" I_Series!AE$386","v":0.5},{"$f":" I_Series!AF$386","v":0.5},{"$f":" I_Series!AG$386","v":0.5},{"$f":" I_Series!AH$386","v":0.5},{"$f":" I_Series!AI$386","v":0.5},{"$f":" I_Series!AJ$386","v":0.5},{"$f":" I_Series!AK$386","v":0.5},{"$f":" I_Series!AL$386","v":0.5},{"$f":" I_Series!AM$386","v":0.5},{"$f":" I_Series!AN$386","v":0.5},{"$f":" I_Series!AO$386","v":0.5},{"$f":" I_Series!AP$386","v":0.5},{"$f":" I_Series!AQ$386","v":0.5},{"$f":" I_Series!AR$386","v":0.5},{"$f":" I_Series!AS$386","v":0.5},{"$f":" I_Series!AT$386","v":0.5},{"$f":" I_Series!AU$386","v":0.5},{"$f":" I_Series!AV$386","v":0.5},{"$f":" I_Series!AW$386","v":0.5},{"$f":" I_Series!AX$386","v":0.5},{"$f":" I_Series!AY$386","v":0.5},{"$f":" I_Series!AZ$386","v":0.5},{"$f":" I_Series!BA$386","v":0.5},{"$f":" I_Series!BB$386","v":0.5},{"$f":" I_Series!BC$386","v":0.5},{"$f":" I_Series!BD$386","v":0.5},{"$f":" I_Series!BE$386","v":0.5},{"$f":" I_Series!BF$386","v":0.5},{"$f":" I_Series!BG$386","v":0.5},{"$f":" I_Series!BH$386","v":0.5},{"$f":" I_Series!BI$386","v":0.5},{"$f":" I_Series!BJ$386","v":0.5}]
[]
[null,null,null,null,{"$f":"C_Time!E$165","v":"Forecast period flag (H7)"},null,{"$f":"C_Time!G$165","v":"flag"},null,null,null,null,null,{"$f":"C_Time!M$165","v":0},{"$f":"C_Time!N$165","v":0},{"$f":"C_Time!O$165","v":0},{"$f":"C_Time!P$165","v":0},{"$f":"C_Time!Q$165","v":0},{"$f":"C_Time!R$165","v":0},{"$f":"C_Time!S$165","v":0},{"$f":"C_Time!T$165","v":0},{"$f":"C_Time!U$165","v":0},{"$f":"C_Time!V$165","v":0},{"$f":"C_Time!W$165","v":0},{"$f":"C_Time!X$165","v":0},null,null,{"$f":"C_Time!AA$165","v":0},{"$f":"C_Time!AB$165","v":0},{"$f":"C_Time!AC$165","v":0},{"$f":"C_Time!AD$165","v":0},{"$f":"C_Time!AE$165","v":0},{"$f":"C_Time!AF$165","v":0},{"$f":"C_Time!AG$165","v":0},{"$f":"C_Time!AH$165","v":1},{"$f":"C_Time!AI$165","v":1},{"$f":"C_Time!AJ$165","v":1},{"$f":"C_Time!AK$165","v":1},{"$f":"C_Time!AL$165","v":1},{"$f":"C_Time!AM$165","v":1},{"$f":"C_Time!AN$165","v":1},{"$f":"C_Time!AO$165","v":1},{"$f":"C_Time!AP$165","v":1},{"$f":"C_Time!AQ$165","v":1},{"$f":"C_Time!AR$165","v":1},{"$f":"C_Time!AS$165","v":1},{"$f":"C_Time!AT$165","v":1},{"$f":"C_Time!AU$165","v":1},{"$f":"C_Time!AV$165","v":1},{"$f":"C_Time!AW$165","v":1},{"$f":"C_Time!AX$165","v":1},{"$f":"C_Time!AY$165","v":1},{"$f":"C_Time!AZ$165","v":1},{"$f":"C_Time!BA$165","v":1},{"$f":"C_Time!BB$165","v":1},{"$f":"C_Time!BC$165","v":1},{"$f":"C_Time!BD$165","v":1},{"$f":"C_Time!BE$165","v":1},{"$f":"C_Time!BF$165","v":1},{"$f":"C_Time!BG$165","v":1},{"$f":"C_Time!BH$165","v":1},{"$f":"C_Time!BI$165","v":1},{"$f":"C_Time!BJ$165","v":1}]
[null,null,null,null,"Tax loss roll forward BEG",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z348","v":0},{"$f":" AA348","v":0},0,0,0,0,0,{"$f":" AG348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses accrued in period",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA346:BJ346)","v":0},null,{"$f":"IF(AA$344=1, MIN(AA339, 0) * SignSwitch,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses used for offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA347:BJ347)","v":0},null,{"$f":" IF(AA339 < 0, 0, MIN(AA345, AA341 + (AA339 - AA341) * AA342)) * SignSwitch","v":0},0,0,0,0,{"$f":" IF(AF339 < 0, 0, MIN(AF345, AF341 + (AF339 - AF341) * AF342)) * SignSwitch","v":0},{"$f":" IF(AG339 < 0, 0, MIN(AG345, AG341 + (AG339 - AG341) * AG342)) * SignSwitch","v":0},{"$f":" IF(AH339 < 0, 0, MIN(AH345, AH341 + (AH339 - AH341) * AH342)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax loss roll forward",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA345:AA347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E339","v":"Net taxable profits after deductions before tax loss offsets"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47004.798401470514,0,-596.93000000000006,-1005.9200000000001,-977.96,-986.90000000000009,-990.23,801.85691337387107,773.36912069735649,{"$f":" AH339","v":395.55112913552227},559.91356211385437,1049.3242979814434,{"$f":" AK339","v":1158.7328341769112},1113.0957450015003,1059.3264451330201,911.37404675261087,933.78542167599869,1005.122808436666,{"$f":" AQ339","v":1086.4154095408799},1181.253992099312,1326.0401457424434,1320.9094309723382,1554.0532822587188,1676.8341639565515,1807.5687019218606,1865.2440823901165,2021.7138317659699,2047.3725299182665,2177.8590007334014,2288.0215681537725,2356.2025016445014,2373.9393744268095,2420.7576948769774,2805.9971033463903,2898.4950107737973,2898.8800880075514,2934.1991694751332,2759.5289949869698]
[null,null,null,null,{"$f":" E347","v":"Tax losses used for offsets"},{"$f":" F347","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AF347","v":0},0,{"$f":" AH347","v":0},0,0,0,{"$f":" AL347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable profits after tax loss offsets",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA350 < 0, 0, SUM(AA350:AA351))","v":0},0,0,0,0,801.85691337387107,773.36912069735649,395.55112913552227,559.91356211385437,1049.3242979814434,1158.7328341769112,1113.0957450015003,1059.3264451330201,911.37404675261087,933.78542167599869,1005.122808436666,1086.4154095408799,1181.253992099312,1326.0401457424434,1320.9094309723382,1554.0532822587188,1676.8341639565515,1807.5687019218606,1865.2440823901165,2021.7138317659699,2047.3725299182665,2177.8590007334014,2288.0215681537725,2356.2025016445014,2373.9393744268095,2420.7576948769774,2805.9971033463903,2898.4950107737973,2898.8800880075514,2934.1991694751332,2759.5289949869698]
[]
[null,null,null,null,{"$f":" I_Series!E$376","v":"Corporation tax rate"},{"$f":" I_Series!F$376","v":0},{"$f":" I_Series!G$376","v":"%"},{"$f":" I_Series!H$376","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":" I_Series!I$376","v":"CAA"},{"$f":" I_Series!J$376","v":0},{"$f":" I_Series!K$376","v":"Already published"},{"$f":" I_Series!L$376","v":0},{"$f":" I_Series!M$376","v":0},{"$f":" I_Series!N$376","v":0},{"$f":" I_Series!O$376","v":0},{"$f":" I_Series!P$376","v":0},{"$f":" I_Series!Q$376","v":0},{"$f":" I_Series!R$376","v":0},{"$f":" I_Series!S$376","v":0},{"$f":" I_Series!T$376","v":0},{"$f":" I_Series!U$376","v":0},{"$f":" I_Series!V$376","v":0},{"$f":" I_Series!W$376","v":0},{"$f":" I_Series!X$376","v":0},{"$f":" I_Series!Y$376","v":0},{"$f":" I_Series!Z$376","v":0},{"$f":" I_Series!AA$376","v":0.2},{"$f":" I_Series!AB$376","v":0.2},{"$f":" I_Series!AC$376","v":0.19},{"$f":" I_Series!AD$376","v":0.19},{"$f":" I_Series!AE$376","v":0.19},{"$f":" I_Series!AF$376","v":0.19},{"$f":" I_Series!AG$376","v":0.19},{"$f":" I_Series!AH$376","v":0.19},{"$f":" I_Series!AI$376","v":0.23499999999999999},{"$f":" I_Series!AJ$376","v":0.25},{"$f":" I_Series!AK$376","v":0.25},{"$f":" I_Series!AL$376","v":0.25},{"$f":" I_Series!AM$376","v":0.25},{"$f":" I_Series!AN$376","v":0.25},{"$f":" I_Series!AO$376","v":0.25},{"$f":" I_Series!AP$376","v":0.25},{"$f":" I_Series!AQ$376","v":0.25},{"$f":" I_Series!AR$376","v":0.25},{"$f":" I_Series!AS$376","v":0.25},{"$f":" I_Series!AT$376","v":0.25},{"$f":" I_Series!AU$376","v":0.25},{"$f":" I_Series!AV$376","v":0.25},{"$f":" I_Series!AW$376","v":0.25},{"$f":" I_Series!AX$376","v":0.25},{"$f":" I_Series!AY$376","v":0.25},{"$f":" I_Series!AZ$376","v":0.25},{"$f":" I_Series!BA$376","v":0.25},{"$f":" I_Series!BB$376","v":0.25},{"$f":" I_Series!BC$376","v":0.25},{"$f":" I_Series!BD$376","v":0.25},{"$f":" I_Series!BE$376","v":0.25},{"$f":" I_Series!BF$376","v":0.25},{"$f":" I_Series!BG$376","v":0.25},{"$f":" I_Series!BH$376","v":0.25},{"$f":" I_Series!BI$376","v":0.25},{"$f":" I_Series!BJ$376","v":0.25}]
[null,null,null,null,"Compounded tax rate",null,{"$f":" I_Global!$F$108","v":"%"},"Adjusted to include tax on tax allowance in revenue building blocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA354 / (1 - AA354)","v":0.25},{"$f":" AB354 / (1 - AB354)","v":0.25},0.23456790123456789,0.23456790123456789,0.23456790123456789,0.23456790123456789,0.23456790123456789,{"$f":" AH354 / (1 - AH354)","v":0.23456790123456789},0.30718954248366009,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$73","v":"Historic actual tax paid"},{"$f":" I_Actuals!F$73","v":0},{"$f":" I_Actuals!G$73","v":"£'m nominal"},{"$f":" I_Actuals!H$73","v":"Nominal. Enter as positive"},{"$f":" I_Actuals!I$73","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$73","v":0},{"$f":" I_Actuals!K$73","v":"Being published with this model"},{"$f":" I_Actuals!L$73","v":0},{"$f":" I_Actuals!M$73","v":0},{"$f":" I_Actuals!N$73","v":0},{"$f":" I_Actuals!O$73","v":0},{"$f":" I_Actuals!P$73","v":0},{"$f":" I_Actuals!Q$73","v":0},{"$f":" I_Actuals!R$73","v":0},{"$f":" I_Actuals!S$73","v":0},{"$f":" I_Actuals!T$73","v":0},{"$f":" I_Actuals!U$73","v":0},{"$f":" I_Actuals!V$73","v":0},{"$f":" I_Actuals!W$73","v":0},{"$f":" I_Actuals!X$73","v":0},{"$f":" SUM(AA358:BJ358)","v":665},{"$f":" I_Actuals!Z$73","v":0},{"$f":" I_Actuals!AA$73","v":133},{"$f":" I_Actuals!AB$73","v":133},{"$f":" I_Actuals!AC$73","v":133},{"$f":" I_Actuals!AD$73","v":133},{"$f":" I_Actuals!AE$73","v":133},{"$f":" I_Actuals!AF$73","v":0},{"$f":" I_Actuals!AG$73","v":0},{"$f":" I_Actuals!AH$73","v":0},{"$f":" I_Actuals!AI$73","v":0},{"$f":" I_Actuals!AJ$73","v":0},{"$f":" I_Actuals!AK$73","v":0},{"$f":" I_Actuals!AL$73","v":0},{"$f":" I_Actuals!AM$73","v":0},{"$f":" I_Actuals!AN$73","v":0},{"$f":" I_Actuals!AO$73","v":0},{"$f":" I_Actuals!AP$73","v":0},{"$f":" I_Actuals!AQ$73","v":0},{"$f":" I_Actuals!AR$73","v":0},{"$f":" I_Actuals!AS$73","v":0},{"$f":" I_Actuals!AT$73","v":0},{"$f":" I_Actuals!AU$73","v":0},{"$f":" I_Actuals!AV$73","v":0},{"$f":" I_Actuals!AW$73","v":0},{"$f":" I_Actuals!AX$73","v":0},{"$f":" I_Actuals!AY$73","v":0},{"$f":" I_Actuals!AZ$73","v":0},{"$f":" I_Actuals!BA$73","v":0},{"$f":" I_Actuals!BB$73","v":0},{"$f":" I_Actuals!BC$73","v":0},{"$f":" I_Actuals!BD$73","v":0},{"$f":" I_Actuals!BE$73","v":0},{"$f":" I_Actuals!BF$73","v":0},{"$f":" I_Actuals!BG$73","v":0},{"$f":" I_Actuals!BH$73","v":0},{"$f":" I_Actuals!BI$73","v":0},{"$f":" I_Actuals!BJ$73","v":0}]
[null,null,null,null,"Allowed corporation tax calculated for period",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA359:BJ359)","v":-17643.296546000543},null,{"$f":" IF(AA357 = 1, AA358 * SignSwitch, AA352 * AA355 * SignSwitch)","v":-133},-133,-133,-133,-133,-188.08989326053765,-181.40757152160214,{"$f":" IF(AH357 = 1, AH358 * SignSwitch, AH352 * AH355 * SignSwitch)","v":-92.783598192282994},{"$f":" IF(AI357 = 1, AI358 * SignSwitch, AI352 * AI355 * SignSwitch)","v":-171.99959097615132},-349.77476599381441,-386.24427805897039,{"$f":" IF(AL357 = 1, AL358 * SignSwitch, AL352 * AL355 * SignSwitch)","v":-371.03191500050008},-353.10881504434002,-303.79134891753694,-311.26180722533286,-335.04093614555529,-362.13846984695994,-393.75133069977062,-442.01338191414777,-440.30314365744607,-518.01776075290627,-558.9447213188505,-602.52290064062015,-621.74802746337218,-673.90461058865662,-682.45750997275547,-725.95300024446715,-762.67385605125742,-785.40083388150038,-791.31312480893644,-806.91923162565911,-935.33236778213006,-966.16500359126576,-966.29336266918381,-978.06638982504433,-919.84299832898989]
[]
[null,"Calculation Approach 2 - WACC uplift"]
[]
[null,null,null,null,{"$f":" C_WACC!E$30","v":"Cost of Equity - post tax"},{"$f":" C_WACC!F$30","v":0},{"$f":" C_WACC!G$30","v":"%"},{"$f":" C_WACC!H$30","v":0},{"$f":" C_WACC!I$30","v":0},{"$f":" C_WACC!J$30","v":0},{"$f":" C_WACC!K$30","v":0},{"$f":" C_WACC!L$30","v":0},{"$f":" C_WACC!M$30","v":0},{"$f":" C_WACC!N$30","v":0},{"$f":" C_WACC!O$30","v":0},{"$f":" C_WACC!P$30","v":0},{"$f":" C_WACC!Q$30","v":0},{"$f":" C_WACC!R$30","v":0},{"$f":" C_WACC!S$30","v":0},{"$f":" C_WACC!T$30","v":0},{"$f":" C_WACC!U$30","v":0},{"$f":" C_WACC!V$30","v":0},{"$f":" C_WACC!W$30","v":0},{"$f":" C_WACC!X$30","v":0},{"$f":" C_WACC!Y$30","v":0},{"$f":" C_WACC!Z$30","v":0},{"$f":" C_WACC!AA$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AB$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AC$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AD$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AE$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AF$30","v":7.4999999999999997E-2},{"$f":" C_WACC!AG$30","v":8.301E-2},{"$f":" C_WACC!AH$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AI$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AJ$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AK$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AL$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AM$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AN$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AO$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AP$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AQ$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AR$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AS$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AT$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AU$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AV$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AW$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AX$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AY$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AZ$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BA$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BB$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BC$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BD$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BE$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BF$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BG$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BH$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BI$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BJ$30","v":7.3761480836223969E-2}]
[null,null,null,null,{"$f":" I_Series!E$376","v":"Corporation tax rate"},{"$f":" I_Series!F$376","v":0},{"$f":" I_Series!G$376","v":"%"},{"$f":" I_Series!H$376","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":" I_Series!I$376","v":"CAA"},{"$f":" I_Series!J$376","v":0},{"$f":" I_Series!K$376","v":"Already published"},{"$f":" I_Series!L$376","v":0},{"$f":" I_Series!M$376","v":0},{"$f":" I_Series!N$376","v":0},{"$f":" I_Series!O$376","v":0},{"$f":" I_Series!P$376","v":0},{"$f":" I_Series!Q$376","v":0},{"$f":" I_Series!R$376","v":0},{"$f":" I_Series!S$376","v":0},{"$f":" I_Series!T$376","v":0},{"$f":" I_Series!U$376","v":0},{"$f":" I_Series!V$376","v":0},{"$f":" I_Series!W$376","v":0},{"$f":" I_Series!X$376","v":0},{"$f":" I_Series!Y$376","v":0},{"$f":" I_Series!Z$376","v":0},{"$f":" I_Series!AA$376","v":0.2},{"$f":" I_Series!AB$376","v":0.2},{"$f":" I_Series!AC$376","v":0.19},{"$f":" I_Series!AD$376","v":0.19},{"$f":" I_Series!AE$376","v":0.19},{"$f":" I_Series!AF$376","v":0.19},{"$f":" I_Series!AG$376","v":0.19},{"$f":" I_Series!AH$376","v":0.19},{"$f":" I_Series!AI$376","v":0.23499999999999999},{"$f":" I_Series!AJ$376","v":0.25},{"$f":" I_Series!AK$376","v":0.25},{"$f":" I_Series!AL$376","v":0.25},{"$f":" I_Series!AM$376","v":0.25},{"$f":" I_Series!AN$376","v":0.25},{"$f":" I_Series!AO$376","v":0.25},{"$f":" I_Series!AP$376","v":0.25},{"$f":" I_Series!AQ$376","v":0.25},{"$f":" I_Series!AR$376","v":0.25},{"$f":" I_Series!AS$376","v":0.25},{"$f":" I_Series!AT$376","v":0.25},{"$f":" I_Series!AU$376","v":0.25},{"$f":" I_Series!AV$376","v":0.25},{"$f":" I_Series!AW$376","v":0.25},{"$f":" I_Series!AX$376","v":0.25},{"$f":" I_Series!AY$376","v":0.25},{"$f":" I_Series!AZ$376","v":0.25},{"$f":" I_Series!BA$376","v":0.25},{"$f":" I_Series!BB$376","v":0.25},{"$f":" I_Series!BC$376","v":0.25},{"$f":" I_Series!BD$376","v":0.25},{"$f":" I_Series!BE$376","v":0.25},{"$f":" I_Series!BF$376","v":0.25},{"$f":" I_Series!BG$376","v":0.25},{"$f":" I_Series!BH$376","v":0.25},{"$f":" I_Series!BI$376","v":0.25},{"$f":" I_Series!BJ$376","v":0.25}]
[null,null,null,null,{"$f":"C_LookForward!E$101","v":"Gearing target A"},{"$f":"C_LookForward!F$101","v":0},{"$f":"C_LookForward!G$101","v":"%"},{"$f":"C_LookForward!H$101","v":0},{"$f":"C_LookForward!I$101","v":"CAA"},{"$f":"C_LookForward!J$101","v":0},{"$f":"C_LookForward!K$101","v":"Being published with this model"},{"$f":"C_LookForward!L$101","v":0},{"$f":"C_LookForward!M$101","v":0},{"$f":"C_LookForward!N$101","v":0},{"$f":"C_LookForward!O$101","v":0},{"$f":"C_LookForward!P$101","v":0},{"$f":"C_LookForward!Q$101","v":0},{"$f":"C_LookForward!R$101","v":0},{"$f":"C_LookForward!S$101","v":0},{"$f":"C_LookForward!T$101","v":0},{"$f":"C_LookForward!U$101","v":0},{"$f":"C_LookForward!V$101","v":0},{"$f":"C_LookForward!W$101","v":0},{"$f":"C_LookForward!X$101","v":0},{"$f":"C_LookForward!Y$101","v":0},{"$f":"C_LookForward!Z$101","v":0},{"$f":"C_LookForward!AA$101","v":0.6},{"$f":"C_LookForward!AB$101","v":0.6},{"$f":"C_LookForward!AC$101","v":0.6},{"$f":"C_LookForward!AD$101","v":0.6},{"$f":"C_LookForward!AE$101","v":0.6},{"$f":"C_LookForward!AF$101","v":0.6708841268914707},{"$f":"C_LookForward!AG$101","v":0.66112028390998734},{"$f":"C_LookForward!AH$101","v":0.6},{"$f":"C_LookForward!AI$101","v":0.6},{"$f":"C_LookForward!AJ$101","v":0.6},{"$f":"C_LookForward!AK$101","v":0.6},{"$f":"C_LookForward!AL$101","v":0.6},{"$f":"C_LookForward!AM$101","v":0.60099999999999998},{"$f":"C_LookForward!AN$101","v":0.6},{"$f":"C_LookForward!AO$101","v":0.6},{"$f":"C_LookForward!AP$101","v":0.6},{"$f":"C_LookForward!AQ$101","v":0.6},{"$f":"C_LookForward!AR$101","v":0.6},{"$f":"C_LookForward!AS$101","v":0.6},{"$f":"C_LookForward!AT$101","v":0.6},{"$f":"C_LookForward!AU$101","v":0.6},{"$f":"C_LookForward!AV$101","v":0.6},{"$f":"C_LookForward!AW$101","v":0.6},{"$f":"C_LookForward!AX$101","v":0.6},{"$f":"C_LookForward!AY$101","v":0.6},{"$f":"C_LookForward!AZ$101","v":0.6},{"$f":"C_LookForward!BA$101","v":0.6},{"$f":"C_LookForward!BB$101","v":0.6},{"$f":"C_LookForward!BC$101","v":0.6},{"$f":"C_LookForward!BD$101","v":0.6},{"$f":"C_LookForward!BE$101","v":0.6},{"$f":"C_LookForward!BF$101","v":0.6},{"$f":"C_LookForward!BG$101","v":0.6},{"$f":"C_LookForward!BH$101","v":0.6},{"$f":"C_LookForward!BI$101","v":0.6},{"$f":"C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Equity for WACC tax allowance",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 1 - AA365","v":0.4},{"$f":" 1 - AB365","v":0.4},0.4,0.4,0.4,0.3291158731085293,0.33887971609001266,0.4,0.4,0.4,0.4,0.4,0.39900000000000002,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,null,null,null,"Equity to be taxed",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA363 / (1 - AA364) - AA363","v":1.8124999999999988E-2},{"$f":" AB363 / (1 - AB364) - AB363","v":1.8124999999999988E-2},1.7006172839506159E-2,1.7006172839506159E-2,1.7006172839506159E-2,1.759259259259259E-2,1.9471481481481479E-2,{"$f":" AH363 / (1 - AH364) - AH363","v":1.6302469135802466E-2},2.1349673202614383E-2,{"$f":" AJ363 / (1 - AJ364) - AJ363","v":2.3166666666666669E-2},2.3166666666666669E-2,2.3166666666666669E-2,2.4587160278741318E-2,2.4587160278741318E-2,{"$f":" AO363 / (1 - AO364) - AO363","v":2.4587160278741318E-2},2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2,2.4587160278741318E-2]
[null,null,null,null,"WACC uplift for tax allowance",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA368 * AA366","v":7.249999999999996E-3},{"$f":" AB368 * AB366","v":7.249999999999996E-3},6.8024691358024641E-3,6.8024691358024641E-3,6.8024691358024641E-3,5.7900014713537559E-3,6.5984901162963825E-3,{"$f":" AH368 * AH366","v":6.5209876543209869E-3},8.5398692810457529E-3,{"$f":" AJ368 * AJ366","v":9.2666666666666678E-3},9.2666666666666678E-3,9.2666666666666678E-3,9.8102769512177865E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3,9.8348641114965277E-3]
[]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":" C_RAB!G$205","v":"£'m nominal"},null,null,null,null,{"$f":" C_RAB!L$205","v":0},{"$f":" C_RAB!M$205","v":0},{"$f":" C_RAB!N$205","v":0},{"$f":" C_RAB!O$205","v":0},{"$f":" C_RAB!P$205","v":0},{"$f":" C_RAB!Q$205","v":0},{"$f":" C_RAB!R$205","v":0},{"$f":" C_RAB!S$205","v":0},{"$f":" C_RAB!T$205","v":0},{"$f":" C_RAB!U$205","v":0},{"$f":" C_RAB!V$205","v":0},{"$f":" C_RAB!W$205","v":0},{"$f":" C_RAB!X$205","v":0},{"$f":" C_RAB!Y$205","v":911387.65732782718},{"$f":" C_RAB!Z$205","v":0},{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,"Allowed tax charge calculated via WACC uplift",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA372:BJ372)","v":-8734.5865975887918},null,{"$f":" AA371 * AA369 * SignSwitch","v":0},0,0,0,0,-89.8955954261275,-105.21712043202425,{"$f":" AH371 * AH369 * SignSwitch","v":-111.37868449747789},{"$f":" AI371 * AI369 * SignSwitch","v":-157.63223676589564},{"$f":" AJ371 * AJ369 * SignSwitch","v":-181.27986023103736},-181.5435122884569,-181.60340226570986,-196.98844742577418,-207.92578188847915,-220.44567170602878,-232.03923773724765,-242.73361181723971,-252.00721584155826,-260.56404715053827,-273.07475789961779,-289.99603527087453,-304.40480020520141,-313.87721509675873,-323.21522760553694,-332.20776622021145,-341.08753729944459,-350.32968144587943,-359.53814851763218,-368.82627785751953,-378.64239261887667,-389.260374816622,-399.09352935137514,-407.71324339152386,-416.84017230657105,-426.78985161280542,-438.43516059874577]
[]
[null,null,null,null,{"$f":" I_InputSets!E$104","v":"Approach to taxation allowance"},{"$f":" I_InputSets!F$104","v":"WACC uplift"},{"$f":" I_InputSets!G$104","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!$E$58","v":"Tax Approach 3"},{"$f":"I_Global!$F$58","v":"WACC uplift"}]
[null,null,null,null,{"$f":" E369","v":"WACC uplift for tax allowance"},null,{"$f":" G369","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AND($F$374 = $F$375,$F$380<>Pre_tax), AA369, 0)","v":0},{"$f":" IF(AND($F$374 = $F$375,$F$380<>Pre_tax), AB369, 0)","v":0},0,0,0,0,0,{"$f":" IF(AND($F$374 = $F$375,$F$380<>Pre_tax), AH369, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Live approach to allowed tax charge"]
[]
[null,null,null,null,{"$f":" I_InputSets!E$587","v":"Vanilla or pre-tax WACC selection"},{"$f":" I_InputSets!F$587","v":"Pre-tax"},{"$f":" I_InputSets!G$587","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!$E$56","v":"Tax Approach 1"},{"$f":"I_Global!$F$56","v":"Profiled input"}]
[null,null,null,null,{"$f":"I_Global!$E$57","v":"Tax Approach 2"},{"$f":"I_Global!$F$57","v":"Compounded tax rate"}]
[null,null,null,null,{"$f":"I_Global!$E$58","v":"Tax Approach 3"},{"$f":"I_Global!$F$58","v":"WACC uplift"}]
[null,null,null,null,{"$f":" I_InputSets!E$104","v":"Approach to taxation allowance"},{"$f":" I_InputSets!F$104","v":"WACC uplift"},{"$f":" I_InputSets!G$104","v":"Input set selection"},{"$f":" I_InputSets!H$104","v":0},{"$f":" I_InputSets!I$104","v":"CAA"},{"$f":" I_InputSets!J$104","v":0},{"$f":" I_InputSets!K$104","v":"Being published with this model"}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},{"$f":" C_Time!Z$37","v":0},{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" I_Series!E$378","v":"Profiled input of Allowed Revenue tax adjustment"},{"$f":" I_Series!F$378","v":0},{"$f":" I_Series!G$378","v":"£'m nominal"},{"$f":" I_Series!H$378","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$378","v":0},{"$f":" I_Series!J$378","v":0},{"$f":" I_Series!K$378","v":0},{"$f":" I_Series!L$378","v":0},{"$f":" I_Series!M$378","v":0},{"$f":" I_Series!N$378","v":0},{"$f":" I_Series!O$378","v":0},{"$f":" I_Series!P$378","v":0},{"$f":" I_Series!Q$378","v":0},{"$f":" I_Series!R$378","v":0},{"$f":" I_Series!S$378","v":0},{"$f":" I_Series!T$378","v":0},{"$f":" I_Series!U$378","v":0},{"$f":" I_Series!V$378","v":0},{"$f":" I_Series!W$378","v":0},{"$f":" I_Series!X$378","v":0},{"$f":" I_Series!Y$378","v":0},{"$f":" I_Series!Z$378","v":0},{"$f":" I_Series!AA$378","v":0},{"$f":" I_Series!AB$378","v":0},{"$f":" I_Series!AC$378","v":0},{"$f":" I_Series!AD$378","v":0},{"$f":" I_Series!AE$378","v":0},{"$f":" I_Series!AF$378","v":0},{"$f":" I_Series!AG$378","v":0},{"$f":" I_Series!AH$378","v":0},{"$f":" I_Series!AI$378","v":0},{"$f":" I_Series!AJ$378","v":0},{"$f":" I_Series!AK$378","v":0},{"$f":" I_Series!AL$378","v":0},{"$f":" I_Series!AM$378","v":0},{"$f":" I_Series!AN$378","v":0},{"$f":" I_Series!AO$378","v":0},{"$f":" I_Series!AP$378","v":0},{"$f":" I_Series!AQ$378","v":0},{"$f":" I_Series!AR$378","v":0},{"$f":" I_Series!AS$378","v":0},{"$f":" I_Series!AT$378","v":0},{"$f":" I_Series!AU$378","v":0},{"$f":" I_Series!AV$378","v":0},{"$f":" I_Series!AW$378","v":0},{"$f":" I_Series!AX$378","v":0},{"$f":" I_Series!AY$378","v":0},{"$f":" I_Series!AZ$378","v":0},{"$f":" I_Series!BA$378","v":0},{"$f":" I_Series!BB$378","v":0},{"$f":" I_Series!BC$378","v":0},{"$f":" I_Series!BD$378","v":0},{"$f":" I_Series!BE$378","v":0},{"$f":" I_Series!BF$378","v":0},{"$f":" I_Series!BG$378","v":0},{"$f":" I_Series!BH$378","v":0},{"$f":" I_Series!BI$378","v":0},{"$f":" I_Series!BJ$378","v":0}]
[null,null,null,null,{"$f":" E$359","v":"Allowed corporation tax calculated for period"},{"$f":" F359","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17643.296546000543,0,{"$f":" AA359","v":-133},-133,-133,-133,-133,-188.08989326053765,-181.40757152160214,-92.783598192282994,-171.99959097615132,-349.77476599381441,-386.24427805897039,{"$f":" AL359","v":-371.03191500050008},-353.10881504434002,-303.79134891753694,-311.26180722533286,-335.04093614555529,{"$f":" AQ359","v":-362.13846984695994},-393.75133069977062,-442.01338191414777,-440.30314365744607,-518.01776075290627,-558.9447213188505,-602.52290064062015,-621.74802746337218,-673.90461058865662,-682.45750997275547,-725.95300024446715,-762.67385605125742,-785.40083388150038,-791.31312480893644,-806.91923162565911,-935.33236778213006,-966.16500359126576,-966.29336266918381,-978.06638982504433,-919.84299832898989]
[null,null,null,null,"Revenue allowance for tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA388:BJ388)","v":0},null,{"$f":" IF(AND($F$384 <> $F$383, $F$380 = Vanilla), INDEX(AA386:AA387, MATCH($F$384, $F$381:$F$382, 0)) * AA385, 0)","v":0},0,{"$f":" IF(AND($F$384 <> $F$383, $F$380 = Vanilla), INDEX(AC386:AC387, MATCH($F$384, $F$381:$F$382, 0)) * AC385, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E388&\" POS\"","v":"Revenue allowance for tax POS"},null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z389:BJ389)","v":0},null,{"$f":" AA388 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Live approach to allowed tax charge for Dashboard chart"]
[]
[null,null,null,null,{"$f":"I_Global!$E$56","v":"Tax Approach 1"},{"$f":"I_Global!$F$56","v":"Profiled input"}]
[null,null,null,null,{"$f":"I_Global!$E$57","v":"Tax Approach 2"},{"$f":"I_Global!$F$57","v":"Compounded tax rate"}]
[null,null,null,null,{"$f":"I_Global!$E$58","v":"Tax Approach 3"},{"$f":"I_Global!$F$58","v":"WACC uplift"}]
[null,null,null,null,{"$f":" I_InputSets!E$104","v":"Approach to taxation allowance"},{"$f":" I_InputSets!F$104","v":"WACC uplift"},{"$f":" I_InputSets!G$104","v":"Input set selection"},{"$f":" I_InputSets!H$104","v":0},{"$f":" I_InputSets!I$104","v":"CAA"},{"$f":" I_InputSets!J$104","v":0},{"$f":" I_InputSets!K$104","v":"Being published with this model"}]
[null,null,null,null,{"$f":" I_Series!E$378","v":"Profiled input of Allowed Revenue tax adjustment"},{"$f":" I_Series!F$378","v":0},{"$f":" I_Series!G$378","v":"£'m nominal"},{"$f":" I_Series!H$378","v":"Nominal. Enter as negative"},{"$f":" I_Series!I$378","v":0},{"$f":" I_Series!J$378","v":0},{"$f":" I_Series!K$378","v":0},{"$f":" I_Series!L$378","v":0},{"$f":" I_Series!M$378","v":0},{"$f":" I_Series!N$378","v":0},{"$f":" I_Series!O$378","v":0},{"$f":" I_Series!P$378","v":0},{"$f":" I_Series!Q$378","v":0},{"$f":" I_Series!R$378","v":0},{"$f":" I_Series!S$378","v":0},{"$f":" I_Series!T$378","v":0},{"$f":" I_Series!U$378","v":0},{"$f":" I_Series!V$378","v":0},{"$f":" I_Series!W$378","v":0},{"$f":" I_Series!X$378","v":0},{"$f":" I_Series!Y$378","v":0},{"$f":" I_Series!Z$378","v":0},{"$f":" I_Series!AA$378","v":0},{"$f":" I_Series!AB$378","v":0},{"$f":" I_Series!AC$378","v":0},{"$f":" I_Series!AD$378","v":0},{"$f":" I_Series!AE$378","v":0},{"$f":" I_Series!AF$378","v":0},{"$f":" I_Series!AG$378","v":0},{"$f":" I_Series!AH$378","v":0},{"$f":" I_Series!AI$378","v":0},{"$f":" I_Series!AJ$378","v":0},{"$f":" I_Series!AK$378","v":0},{"$f":" I_Series!AL$378","v":0},{"$f":" I_Series!AM$378","v":0},{"$f":" I_Series!AN$378","v":0},{"$f":" I_Series!AO$378","v":0},{"$f":" I_Series!AP$378","v":0},{"$f":" I_Series!AQ$378","v":0},{"$f":" I_Series!AR$378","v":0},{"$f":" I_Series!AS$378","v":0},{"$f":" I_Series!AT$378","v":0},{"$f":" I_Series!AU$378","v":0},{"$f":" I_Series!AV$378","v":0},{"$f":" I_Series!AW$378","v":0},{"$f":" I_Series!AX$378","v":0},{"$f":" I_Series!AY$378","v":0},{"$f":" I_Series!AZ$378","v":0},{"$f":" I_Series!BA$378","v":0},{"$f":" I_Series!BB$378","v":0},{"$f":" I_Series!BC$378","v":0},{"$f":" I_Series!BD$378","v":0},{"$f":" I_Series!BE$378","v":0},{"$f":" I_Series!BF$378","v":0},{"$f":" I_Series!BG$378","v":0},{"$f":" I_Series!BH$378","v":0},{"$f":" I_Series!BI$378","v":0},{"$f":" I_Series!BJ$378","v":0}]
[null,null,null,null,{"$f":" E$359","v":"Allowed corporation tax calculated for period"},{"$f":" F$359","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17643.296546000543,0,-133,-133,-133,-133,-133,-188.08989326053765,-181.40757152160214,-92.783598192282994,-171.99959097615132,-349.77476599381441,-386.24427805897039,-371.03191500050008,-353.10881504434002,-303.79134891753694,-311.26180722533286,-335.04093614555529,-362.13846984695994,-393.75133069977062,-442.01338191414777,-440.30314365744607,-518.01776075290627,-558.9447213188505,-602.52290064062015,-621.74802746337218,-673.90461058865662,-682.45750997275547,-725.95300024446715,-762.67385605125742,-785.40083388150038,-791.31312480893644,-806.91923162565911,-935.33236778213006,-966.16500359126576,-966.29336266918381,-978.06638982504433,-919.84299832898989]
[null,null,null,null,{"$f":" E372","v":"Allowed tax charge calculated via WACC uplift"},{"$f":" F372","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8734.5865975887918,0,0,0,0,0,0,-89.8955954261275,-105.21712043202425,-111.37868449747789,-157.63223676589564,-181.27986023103736,-181.5435122884569,-181.60340226570986,-196.98844742577418,-207.92578188847915,-220.44567170602878,-232.03923773724765,-242.73361181723971,-252.00721584155826,-260.56404715053827,-273.07475789961779,-289.99603527087453,-304.40480020520141,-313.87721509675873,-323.21522760553694,-332.20776622021145,-341.08753729944459,-350.32968144587943,-359.53814851763218,-368.82627785751953,-378.64239261887667,-389.260374816622,-399.09352935137514,-407.71324339152386,-416.84017230657105,-426.78985161280542,-438.43516059874577]
[null,null,null,null,"Tax Allowance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA400:BJ400)","v":-8734.5865975887918},null,{"$f":" INDEX(AA397:AA399, MATCH($F396, $F$393:$F$395, 0), 0)","v":0},{"$f":" INDEX(AB397:AB399, MATCH($F396, $F$393:$F$395, 0), 0)","v":0},0,0,0,-89.8955954261275,-105.21712043202425,-111.37868449747789,-157.63223676589564,-181.27986023103736,-181.5435122884569,-181.60340226570986,-196.98844742577418,-207.92578188847915,-220.44567170602878,-232.03923773724765,-242.73361181723971,-252.00721584155826,-260.56404715053827,-273.07475789961779,-289.99603527087453,-304.40480020520141,-313.87721509675873,-323.21522760553694,-332.20776622021145,-341.08753729944459,-350.32968144587943,-359.53814851763218,-368.82627785751953,-378.64239261887667,-389.260374816622,-399.09352935137514,-407.71324339152386,-416.84017230657105,-426.78985161280542,-438.43516059874577]
[]
["End of spreadsheet"]

{"sheet":"C_Revenue","index":38,"n_rows":571,"n_cols":62,"rows_kept":571,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Airport Charges Revenues"]
[]
[null,"Airport Charges Revenues (un-profiled)"]
[]
[null,null,"Return on RAB"]
[]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":" C_RAB!G$205","v":"£'m nominal"},{"$f":" C_RAB!H$205","v":0},{"$f":" C_RAB!I$205","v":0},{"$f":" C_RAB!J$205","v":0},{"$f":" C_RAB!K$205","v":0},{"$f":" C_RAB!L$205","v":0},{"$f":" C_RAB!M$205","v":0},{"$f":" C_RAB!N$205","v":0},{"$f":" C_RAB!O$205","v":0},{"$f":" C_RAB!P$205","v":0},{"$f":" C_RAB!Q$205","v":0},{"$f":" C_RAB!R$205","v":0},{"$f":" C_RAB!S$205","v":0},{"$f":" C_RAB!T$205","v":0},{"$f":" C_RAB!U$205","v":0},{"$f":" C_RAB!V$205","v":0},{"$f":" C_RAB!W$205","v":0},{"$f":" C_RAB!X$205","v":0},{"$f":" C_RAB!Y$205","v":911387.65732782718},{"$f":" C_RAB!Z$205","v":0},{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,{"$f":" C_WACC!E$60","v":"Notional WACC (real)"},null,{"$f":" C_WACC!G$60","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_WACC!AA$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AB$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AC$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AD$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AE$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AF$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AG$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AH$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AI$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AJ$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AK$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AL$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AM$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AN$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AO$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AP$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AQ$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AR$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AS$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AT$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AU$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AV$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AW$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AX$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AY$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AZ$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BA$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BB$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BC$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BD$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BE$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BF$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BG$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BH$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BI$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BJ$68","v":4.1827376200704466E-2}]
[null,null,null,null,{"$f":" C_Tax!E$376","v":"WACC uplift for tax allowance"},{"$f":" C_Tax!F$376","v":0},{"$f":" C_Tax!G$376","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Tax!AA$376","v":0},{"$f":" C_Tax!AB$376","v":0},{"$f":" C_Tax!AC$376","v":0},{"$f":" C_Tax!AD$376","v":0},{"$f":" C_Tax!AE$376","v":0},{"$f":" C_Tax!AF$376","v":0},{"$f":" C_Tax!AG$376","v":0},{"$f":" C_Tax!AH$376","v":0},{"$f":" C_Tax!AI$376","v":0},{"$f":" C_Tax!AJ$376","v":0},{"$f":" C_Tax!AK$376","v":0},{"$f":" C_Tax!AL$376","v":0},{"$f":" C_Tax!AM$376","v":0},{"$f":" C_Tax!AN$376","v":0},{"$f":" C_Tax!AO$376","v":0},{"$f":" C_Tax!AP$376","v":0},{"$f":" C_Tax!AQ$376","v":0},{"$f":" C_Tax!AR$376","v":0},{"$f":" C_Tax!AS$376","v":0},{"$f":" C_Tax!AT$376","v":0},{"$f":" C_Tax!AU$376","v":0},{"$f":" C_Tax!AV$376","v":0},{"$f":" C_Tax!AW$376","v":0},{"$f":" C_Tax!AX$376","v":0},{"$f":" C_Tax!AY$376","v":0},{"$f":" C_Tax!AZ$376","v":0},{"$f":" C_Tax!BA$376","v":0},{"$f":" C_Tax!BB$376","v":0},{"$f":" C_Tax!BC$376","v":0},{"$f":" C_Tax!BD$376","v":0},{"$f":" C_Tax!BE$376","v":0},{"$f":" C_Tax!BF$376","v":0},{"$f":" C_Tax!BG$376","v":0},{"$f":" C_Tax!BH$376","v":0},{"$f":" C_Tax!BI$376","v":0},{"$f":" C_Tax!BJ$376","v":0}]
[null,null,null,null,"Return on year average RAB",null,{"$f":"G21","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA24:BJ24)","v":38325.437576854587},null,{"$f":" AA21 * SUM(AA22:AA23)","v":0},{"$f":" AB21 * SUM(AB22:AB23)","v":0},0,0,0,830.64130105882953,853.09151698370988,684.90932433975377,{"$f":" AI21 * SUM(AI22:AI23)","v":740.18143443272572},784.45925128754641,785.60016288853808,785.85932707067957,{"$f":" AM21 * SUM(AM22:AM23)","v":839.88555457119367},884.30198956268634,937.54869795165791,986.85577961521028,1032.3386254180307,1071.7789796378834,1108.1709214267173,1161.3785915182891,1233.3442665271252,1294.6243030037958,1334.9101937600472,1374.6244752939397,1412.8694669248528,1450.6348616772875,1489.9414179989128,1529.1047467521551,1568.6068766947672,1610.3545124829041,1655.5124659474889,1697.3325713706024,1733.9919514914056,1772.8085009585723,1815.1241826701014,1864.6513255371779]
[]
[null,null,"Allowed airport charges (un-profiled)"]
[]
[null,null,null,null,{"$f":" C_Opex!E$326","v":"Total base operating costs POS"},{"$f":" C_Opex!F$326","v":0},{"$f":" C_Opex!G$326","v":"£'m nominal"},{"$f":" C_Opex!H$326","v":0},{"$f":" C_Opex!I$326","v":0},{"$f":" C_Opex!J$326","v":0},{"$f":" C_Opex!K$326","v":0},{"$f":" C_Opex!L$326","v":0},{"$f":" C_Opex!M$326","v":0},{"$f":" C_Opex!N$326","v":0},{"$f":" C_Opex!O$326","v":0},{"$f":" C_Opex!P$326","v":0},{"$f":" C_Opex!Q$326","v":0},{"$f":" C_Opex!R$326","v":0},{"$f":" C_Opex!S$326","v":0},{"$f":" C_Opex!T$326","v":0},{"$f":" C_Opex!U$326","v":0},{"$f":" C_Opex!V$326","v":0},{"$f":" C_Opex!W$326","v":0},{"$f":" C_Opex!X$326","v":0},{"$f":" C_Opex!Y$326","v":61355.812261998886},{"$f":" C_Opex!Z$326","v":0},{"$f":" C_Opex!AA$326","v":0},{"$f":" C_Opex!AB$326","v":0},{"$f":" C_Opex!AC$326","v":0},{"$f":" C_Opex!AD$326","v":0},{"$f":" C_Opex!AE$326","v":1226.67214659},{"$f":" C_Opex!AF$326","v":1136},{"$f":" C_Opex!AG$326","v":965.44899248937213},{"$f":" C_Opex!AH$326","v":1299.2914097844537},{"$f":" C_Opex!AI$326","v":1381.1580838026614},{"$f":" C_Opex!AJ$326","v":1437.1461776159622},{"$f":" C_Opex!AK$326","v":1456.4218764250306},{"$f":" C_Opex!AL$326","v":1444.5286632141851},{"$f":" C_Opex!AM$326","v":1481.6838494623871},{"$f":" C_Opex!AN$326","v":1526.134364946259},{"$f":" C_Opex!AO$326","v":1571.9183958946467},{"$f":" C_Opex!AP$326","v":1619.0759477714862},{"$f":" C_Opex!AQ$326","v":1667.6482262046309},{"$f":" C_Opex!AR$326","v":1717.6776729907697},{"$f":" C_Opex!AS$326","v":1769.2080031804928},{"$f":" C_Opex!AT$326","v":1822.2842432759076},{"$f":" C_Opex!AU$326","v":1876.952770574185},{"$f":" C_Opex!AV$326","v":1933.2613536914105},{"$f":" C_Opex!AW$326","v":1991.2591943021528},{"$f":" C_Opex!AX$326","v":2050.9969701312175},{"$f":" C_Opex!AY$326","v":2112.526879235154},{"$f":" C_Opex!AZ$326","v":2175.9026856122086},{"$f":" C_Opex!BA$326","v":2241.1797661805749},{"$f":" C_Opex!BB$326","v":2308.4151591659925},{"$f":" C_Opex!BC$326","v":2377.6676139409724},{"$f":" C_Opex!BD$326","v":2448.9976423592016},{"$f":" C_Opex!BE$326","v":2522.4675716299776},{"$f":" C_Opex!BF$326","v":2598.1415987788764},{"$f":" C_Opex!BG$326","v":2676.0858467422431},{"$f":" C_Opex!BH$326","v":2756.3684221445105},{"$f":" C_Opex!BI$326","v":2839.0594748088456},{"$f":" C_Opex!BJ$326","v":2924.231259053111}]
[null,null,null,null,{"$f":" I_Series!E$282","v":"Opex bonus (+ve) / penalty (-ve)"},{"$f":" I_Series!F$282","v":0},{"$f":" I_Series!G$282","v":"£'m nominal"},{"$f":" I_Series!H$282","v":"Nominal"},{"$f":" I_Series!I$282","v":"SQRB"},{"$f":" I_Series!J$282","v":0},{"$f":" I_Series!K$282","v":"Being published with this model"},{"$f":" I_Series!L$282","v":0},{"$f":" I_Series!M$282","v":0},{"$f":" I_Series!N$282","v":0},{"$f":" I_Series!O$282","v":0},{"$f":" I_Series!P$282","v":0},{"$f":" I_Series!Q$282","v":0},{"$f":" I_Series!R$282","v":0},{"$f":" I_Series!S$282","v":0},{"$f":" I_Series!T$282","v":0},{"$f":" I_Series!U$282","v":0},{"$f":" I_Series!V$282","v":0},{"$f":" I_Series!W$282","v":0},{"$f":" I_Series!X$282","v":0},{"$f":" I_Series!Y$282","v":0},{"$f":" I_Series!Z$282","v":0},{"$f":" I_Series!AA$282","v":0},{"$f":" I_Series!AB$282","v":0},{"$f":" I_Series!AC$282","v":0},{"$f":" I_Series!AD$282","v":0},{"$f":" I_Series!AE$282","v":0},{"$f":" I_Series!AF$282","v":0},{"$f":" I_Series!AG$282","v":0},{"$f":" I_Series!AH$282","v":0},{"$f":" I_Series!AI$282","v":0.29601270000000002},{"$f":" I_Series!AJ$282","v":0},{"$f":" I_Series!AK$282","v":0},{"$f":" I_Series!AL$282","v":0},{"$f":" I_Series!AM$282","v":0},{"$f":" I_Series!AN$282","v":0},{"$f":" I_Series!AO$282","v":0},{"$f":" I_Series!AP$282","v":0},{"$f":" I_Series!AQ$282","v":0},{"$f":" I_Series!AR$282","v":0},{"$f":" I_Series!AS$282","v":0},{"$f":" I_Series!AT$282","v":0},{"$f":" I_Series!AU$282","v":0},{"$f":" I_Series!AV$282","v":0},{"$f":" I_Series!AW$282","v":0},{"$f":" I_Series!AX$282","v":0},{"$f":" I_Series!AY$282","v":0},{"$f":" I_Series!AZ$282","v":0},{"$f":" I_Series!BA$282","v":0},{"$f":" I_Series!BB$282","v":0},{"$f":" I_Series!BC$282","v":0},{"$f":" I_Series!BD$282","v":0},{"$f":" I_Series!BE$282","v":0},{"$f":" I_Series!BF$282","v":0},{"$f":" I_Series!BG$282","v":0},{"$f":" I_Series!BH$282","v":0},{"$f":" I_Series!BI$282","v":0},{"$f":" I_Series!BJ$282","v":0}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$327","v":"Total base non aero revenue NEG"},{"$f":" C_NonAeroRev!F$327","v":0},{"$f":" C_NonAeroRev!G$327","v":"£'m nominal"},{"$f":" C_NonAeroRev!H$327","v":0},{"$f":" C_NonAeroRev!I$327","v":0},{"$f":" C_NonAeroRev!J$327","v":0},{"$f":" C_NonAeroRev!K$327","v":0},{"$f":" C_NonAeroRev!L$327","v":0},{"$f":" C_NonAeroRev!M$327","v":0},{"$f":" C_NonAeroRev!N$327","v":0},{"$f":" C_NonAeroRev!O$327","v":0},{"$f":" C_NonAeroRev!P$327","v":0},{"$f":" C_NonAeroRev!Q$327","v":0},{"$f":" C_NonAeroRev!R$327","v":0},{"$f":" C_NonAeroRev!S$327","v":0},{"$f":" C_NonAeroRev!T$327","v":0},{"$f":" C_NonAeroRev!U$327","v":0},{"$f":" C_NonAeroRev!V$327","v":0},{"$f":" C_NonAeroRev!W$327","v":0},{"$f":" C_NonAeroRev!X$327","v":0},{"$f":" C_NonAeroRev!Y$327","v":-59510.485733081012},{"$f":" C_NonAeroRev!Z$327","v":0},{"$f":" C_NonAeroRev!AA$327","v":0},{"$f":" C_NonAeroRev!AB$327","v":0},{"$f":" C_NonAeroRev!AC$327","v":0},{"$f":" C_NonAeroRev!AD$327","v":0},{"$f":" C_NonAeroRev!AE$327","v":-1238.5528389199999},{"$f":" C_NonAeroRev!AF$327","v":-528},{"$f":" C_NonAeroRev!AG$327","v":-561.79175380455717},{"$f":" C_NonAeroRev!AH$327","v":-1013.0850372165686},{"$f":" C_NonAeroRev!AI$327","v":-1179.8895120791276},{"$f":" C_NonAeroRev!AJ$327","v":-1282.9025425010366},{"$f":" C_NonAeroRev!AK$327","v":-1317.1509189193619},{"$f":" C_NonAeroRev!AL$327","v":-1335.2015109514648},{"$f":" C_NonAeroRev!AM$327","v":-1366.3755400299995},{"$f":" C_NonAeroRev!AN$327","v":-1445.903808997401},{"$f":" C_NonAeroRev!AO$327","v":-1415.7453953740089},{"$f":" C_NonAeroRev!AP$327","v":-1500.8828382896095},{"$f":" C_NonAeroRev!AQ$327","v":-1585.1482144395072},{"$f":" C_NonAeroRev!AR$327","v":-1643.3352221830214},{"$f":" C_NonAeroRev!AS$327","v":-1675.6004332576249},{"$f":" C_NonAeroRev!AT$327","v":-1762.2406774423373},{"$f":" C_NonAeroRev!AU$327","v":-1835.7282999243209},{"$f":" C_NonAeroRev!AV$327","v":-1912.2470737545225},{"$f":" C_NonAeroRev!AW$327","v":-1974.7048163438049},{"$f":" C_NonAeroRev!AX$327","v":-2036.7604279452626},{"$f":" C_NonAeroRev!AY$327","v":-2110.4058635844804},{"$f":" C_NonAeroRev!AZ$327","v":-2187.1194053228019},{"$f":" C_NonAeroRev!BA$327","v":-2262.7725093025551},{"$f":" C_NonAeroRev!BB$327","v":-2341.8332656186653},{"$f":" C_NonAeroRev!BC$327","v":-2423.9416934204546},{"$f":" C_NonAeroRev!BD$327","v":-2509.8166624369915},{"$f":" C_NonAeroRev!BE$327","v":-2599.0980560170015},{"$f":" C_NonAeroRev!BF$327","v":-2688.5517001268504},{"$f":" C_NonAeroRev!BG$327","v":-2786.1498761896823},{"$f":" C_NonAeroRev!BH$327","v":-2887.9399100431665},{"$f":" C_NonAeroRev!BI$327","v":-2994.8912830167187},{"$f":" C_NonAeroRev!BJ$327","v":-3106.7186456280997}]
[null,null,null,null,{"$f":" I_Series!E$283","v":"Non aero revenues bonus (+ve) / penalty (-ve)"},{"$f":" I_Series!F$283","v":0},{"$f":" I_Series!G$283","v":"£'m nominal"},{"$f":" I_Series!H$283","v":"Nominal"},{"$f":" I_Series!I$283","v":0},{"$f":" I_Series!J$283","v":0},{"$f":" I_Series!K$283","v":0},{"$f":" I_Series!L$283","v":0},{"$f":" I_Series!M$283","v":0},{"$f":" I_Series!N$283","v":0},{"$f":" I_Series!O$283","v":0},{"$f":" I_Series!P$283","v":0},{"$f":" I_Series!Q$283","v":0},{"$f":" I_Series!R$283","v":0},{"$f":" I_Series!S$283","v":0},{"$f":" I_Series!T$283","v":0},{"$f":" I_Series!U$283","v":0},{"$f":" I_Series!V$283","v":0},{"$f":" I_Series!W$283","v":0},{"$f":" I_Series!X$283","v":0},{"$f":" I_Series!Y$283","v":0},{"$f":" I_Series!Z$283","v":0},{"$f":" I_Series!AA$283","v":0},{"$f":" I_Series!AB$283","v":0},{"$f":" I_Series!AC$283","v":0},{"$f":" I_Series!AD$283","v":0},{"$f":" I_Series!AE$283","v":0},{"$f":" I_Series!AF$283","v":0},{"$f":" I_Series!AG$283","v":0},{"$f":" I_Series!AH$283","v":0},{"$f":" I_Series!AI$283","v":0},{"$f":" I_Series!AJ$283","v":0},{"$f":" I_Series!AK$283","v":0},{"$f":" I_Series!AL$283","v":0},{"$f":" I_Series!AM$283","v":0},{"$f":" I_Series!AN$283","v":0},{"$f":" I_Series!AO$283","v":0},{"$f":" I_Series!AP$283","v":0},{"$f":" I_Series!AQ$283","v":0},{"$f":" I_Series!AR$283","v":0},{"$f":" I_Series!AS$283","v":0},{"$f":" I_Series!AT$283","v":0},{"$f":" I_Series!AU$283","v":0},{"$f":" I_Series!AV$283","v":0},{"$f":" I_Series!AW$283","v":0},{"$f":" I_Series!AX$283","v":0},{"$f":" I_Series!AY$283","v":0},{"$f":" I_Series!AZ$283","v":0},{"$f":" I_Series!BA$283","v":0},{"$f":" I_Series!BB$283","v":0},{"$f":" I_Series!BC$283","v":0},{"$f":" I_Series!BD$283","v":0},{"$f":" I_Series!BE$283","v":0},{"$f":" I_Series!BF$283","v":0},{"$f":" I_Series!BG$283","v":0},{"$f":" I_Series!BH$283","v":0},{"$f":" I_Series!BI$283","v":0},{"$f":" I_Series!BJ$283","v":0}]
[null,null,null,null,{"$f":" C_CargoRev!E$27","v":"Cargo Base revenue NEG"},{"$f":" C_CargoRev!F$27","v":0},{"$f":" C_CargoRev!G$27","v":"£'m nominal"},{"$f":" C_CargoRev!H$27","v":0},{"$f":" C_CargoRev!I$27","v":0},{"$f":" C_CargoRev!J$27","v":0},{"$f":" C_CargoRev!K$27","v":0},{"$f":" C_CargoRev!L$27","v":0},{"$f":" C_CargoRev!M$27","v":0},{"$f":" C_CargoRev!N$27","v":0},{"$f":" C_CargoRev!O$27","v":0},{"$f":" C_CargoRev!P$27","v":0},{"$f":" C_CargoRev!Q$27","v":0},{"$f":" C_CargoRev!R$27","v":0},{"$f":" C_CargoRev!S$27","v":0},{"$f":" C_CargoRev!T$27","v":0},{"$f":" C_CargoRev!U$27","v":0},{"$f":" C_CargoRev!V$27","v":0},{"$f":" C_CargoRev!W$27","v":0},{"$f":" C_CargoRev!X$27","v":0},{"$f":" C_CargoRev!Y$27","v":-751.71647490997782},{"$f":" C_CargoRev!Z$27","v":0},{"$f":" C_CargoRev!AA$27","v":0},{"$f":" C_CargoRev!AB$27","v":0},{"$f":" C_CargoRev!AC$27","v":0},{"$f":" C_CargoRev!AD$27","v":0},{"$f":" C_CargoRev!AE$27","v":0},{"$f":" C_CargoRev!AF$27","v":-75},{"$f":" C_CargoRev!AG$27","v":-89.849121914732009},{"$f":" C_CargoRev!AH$27","v":-39.10839351904702},{"$f":" C_CargoRev!AI$27","v":-24.522260125119509},{"$f":" C_CargoRev!AJ$27","v":-16.362608843829101},{"$f":" C_CargoRev!AK$27","v":-13.95841634519223},{"$f":" C_CargoRev!AL$27","v":-13.619467321135952},{"$f":" C_CargoRev!AM$27","v":-16.306202606210626},{"$f":" C_CargoRev!AN$27","v":-16.520699343261551},{"$f":" C_CargoRev!AO$27","v":-16.733390302189949},{"$f":" C_CargoRev!AP$27","v":-16.94397408924512},{"$f":" C_CargoRev!AQ$27","v":-17.152132852251629},{"$f":" C_CargoRev!AR$27","v":-17.357531564358212},{"$f":" C_CargoRev!AS$27","v":-17.55981727962417},{"$f":" C_CargoRev!AT$27","v":-17.758618359398149},{"$f":" C_CargoRev!AU$27","v":-17.953543668406908},{"$f":" C_CargoRev!AV$27","v":-18.144181739432735},{"$f":" C_CargoRev!AW$27","v":-18.330099905418543},{"$f":" C_CargoRev!AX$27","v":-18.820715532854393},{"$f":" C_CargoRev!AY$27","v":-19.325150499631683},{"$f":" C_CargoRev!AZ$27","v":-19.843793338496152},{"$f":" C_CargoRev!BA$27","v":-20.381681877404809},{"$f":" C_CargoRev!BB$27","v":-20.93010145140417},{"$f":" C_CargoRev!BC$27","v":-21.498910569684185},{"$f":" C_CargoRev!BD$27","v":-22.07881646683148},{"$f":" C_CargoRev!BE$27","v":-22.680323474099911},{"$f":" C_CargoRev!BF$27","v":-23.293523949973849},{"$f":" C_CargoRev!BG$27","v":-23.92399414075977},{"$f":" C_CargoRev!BH$27","v":-24.578016094054494},{"$f":" C_CargoRev!BI$27","v":-25.244684628322766},{"$f":" C_CargoRev!BJ$27","v":-25.936303107606868}]
[null,null,null,null,{"$f":" C_RABDepr!E$56","v":"Existing RAB depreciation POS"},{"$f":" C_RABDepr!F$56","v":0},{"$f":" C_RABDepr!G$56","v":"£'m nominal"},{"$f":" C_RABDepr!H$56","v":0},{"$f":" C_RABDepr!I$56","v":0},{"$f":" C_RABDepr!J$56","v":0},{"$f":" C_RABDepr!K$56","v":0},{"$f":" C_RABDepr!L$56","v":0},{"$f":" C_RABDepr!M$56","v":0},{"$f":" C_RABDepr!N$56","v":0},{"$f":" C_RABDepr!O$56","v":0},{"$f":" C_RABDepr!P$56","v":0},{"$f":" C_RABDepr!Q$56","v":0},{"$f":" C_RABDepr!R$56","v":0},{"$f":" C_RABDepr!S$56","v":0},{"$f":" C_RABDepr!T$56","v":0},{"$f":" C_RABDepr!U$56","v":0},{"$f":" C_RABDepr!V$56","v":0},{"$f":" C_RABDepr!W$56","v":0},{"$f":" C_RABDepr!X$56","v":0},{"$f":" C_RABDepr!Y$56","v":0},{"$f":" C_RABDepr!Z$56","v":0},{"$f":" C_RABDepr!AA$56","v":0},{"$f":" C_RABDepr!AB$56","v":0},{"$f":" C_RABDepr!AC$56","v":0},{"$f":" C_RABDepr!AD$56","v":0},{"$f":" C_RABDepr!AE$56","v":0},{"$f":" C_RABDepr!AF$56","v":0},{"$f":" C_RABDepr!AG$56","v":0},{"$f":" C_RABDepr!AH$56","v":0},{"$f":" C_RABDepr!AI$56","v":0},{"$f":" C_RABDepr!AJ$56","v":0},{"$f":" C_RABDepr!AK$56","v":0},{"$f":" C_RABDepr!AL$56","v":0},{"$f":" C_RABDepr!AM$56","v":0},{"$f":" C_RABDepr!AN$56","v":0},{"$f":" C_RABDepr!AO$56","v":0},{"$f":" C_RABDepr!AP$56","v":0},{"$f":" C_RABDepr!AQ$56","v":0},{"$f":" C_RABDepr!AR$56","v":0},{"$f":" C_RABDepr!AS$56","v":0},{"$f":" C_RABDepr!AT$56","v":0},{"$f":" C_RABDepr!AU$56","v":0},{"$f":" C_RABDepr!AV$56","v":0},{"$f":" C_RABDepr!AW$56","v":0},{"$f":" C_RABDepr!AX$56","v":0},{"$f":" C_RABDepr!AY$56","v":0},{"$f":" C_RABDepr!AZ$56","v":0},{"$f":" C_RABDepr!BA$56","v":0},{"$f":" C_RABDepr!BB$56","v":0},{"$f":" C_RABDepr!BC$56","v":0},{"$f":" C_RABDepr!BD$56","v":0},{"$f":" C_RABDepr!BE$56","v":0},{"$f":" C_RABDepr!BF$56","v":0},{"$f":" C_RABDepr!BG$56","v":0},{"$f":" C_RABDepr!BH$56","v":0},{"$f":" C_RABDepr!BI$56","v":0},{"$f":" C_RABDepr!BJ$56","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$106","v":"RAB 1 depreciation POS"},{"$f":" C_RABDepr!F$106","v":0},{"$f":" C_RABDepr!G$106","v":"£'m nominal"},{"$f":" C_RABDepr!H$106","v":0},{"$f":" C_RABDepr!I$106","v":0},{"$f":" C_RABDepr!J$106","v":0},{"$f":" C_RABDepr!K$106","v":0},{"$f":" C_RABDepr!L$106","v":0},{"$f":" C_RABDepr!M$106","v":0},{"$f":" C_RABDepr!N$106","v":0},{"$f":" C_RABDepr!O$106","v":0},{"$f":" C_RABDepr!P$106","v":0},{"$f":" C_RABDepr!Q$106","v":0},{"$f":" C_RABDepr!R$106","v":0},{"$f":" C_RABDepr!S$106","v":0},{"$f":" C_RABDepr!T$106","v":0},{"$f":" C_RABDepr!U$106","v":0},{"$f":" C_RABDepr!V$106","v":0},{"$f":" C_RABDepr!W$106","v":0},{"$f":" C_RABDepr!X$106","v":0},{"$f":" C_RABDepr!Y$106","v":51141.726686327675},{"$f":" C_RABDepr!Z$106","v":0},{"$f":" C_RABDepr!AA$106","v":0},{"$f":" C_RABDepr!AB$106","v":0},{"$f":" C_RABDepr!AC$106","v":0},{"$f":" C_RABDepr!AD$106","v":0},{"$f":" C_RABDepr!AE$106","v":0},{"$f":" C_RABDepr!AF$106","v":830.06667300139372},{"$f":" C_RABDepr!AG$106","v":869.60653868085899},{"$f":" C_RABDepr!AH$106","v":941.20503605317208},{"$f":" C_RABDepr!AI$106","v":1055.9968263438684},{"$f":" C_RABDepr!AJ$106","v":1110.1655110867357},{"$f":" C_RABDepr!AK$106","v":1164.5725996735364},{"$f":" C_RABDepr!AL$106","v":1228.1831152569746},{"$f":" C_RABDepr!AM$106","v":1071.282643858513},{"$f":" C_RABDepr!AN$106","v":941.21714933434043},{"$f":" C_RABDepr!AO$106","v":954.44870158265883},{"$f":" C_RABDepr!AP$106","v":1004.7506233325788},{"$f":" C_RABDepr!AQ$106","v":1068.7324702791457},{"$f":" C_RABDepr!AR$106","v":1136.5736307976688},{"$f":" C_RABDepr!AS$106","v":1286.903621324815},{"$f":" C_RABDepr!AT$106","v":1297.3215269910652},{"$f":" C_RABDepr!AU$106","v":1548.5271082079637},{"$f":" C_RABDepr!AV$106","v":1635.4035033412792},{"$f":" C_RABDepr!AW$106","v":1757.1379442701675},{"$f":" C_RABDepr!AX$106","v":1822.7140149943277},{"$f":" C_RABDepr!AY$106","v":1995.5999443327134},{"$f":" C_RABDepr!AZ$106","v":2005.1980183290946},{"$f":" C_RABDepr!BA$106","v":2092.057547461899},{"$f":" C_RABDepr!BB$106","v":2185.7849135244892},{"$f":" C_RABDepr!BC$106","v":2251.5104478105159},{"$f":" C_RABDepr!BD$106","v":2256.5018900188056},{"$f":" C_RABDepr!BE$106","v":2275.8894594965013},{"$f":" C_RABDepr!BF$106","v":2625.0563651274792},{"$f":" C_RABDepr!BG$106","v":2710.2936994630086},{"$f":" C_RABDepr!BH$106","v":2710.6584458643083},{"$f":" C_RABDepr!BI$106","v":2742.7549284898537},{"$f":" C_RABDepr!BJ$106","v":2565.6117879979456}]
[null,null,null,null,{"$f":" C_RABDepr!E$157","v":"RAB 2 depreciation POS"},{"$f":" C_RABDepr!F$157","v":0},{"$f":" C_RABDepr!G$157","v":"£'m nominal"},{"$f":" C_RABDepr!H$157","v":0},{"$f":" C_RABDepr!I$157","v":0},{"$f":" C_RABDepr!J$157","v":0},{"$f":" C_RABDepr!K$157","v":0},{"$f":" C_RABDepr!L$157","v":0},{"$f":" C_RABDepr!M$157","v":0},{"$f":" C_RABDepr!N$157","v":0},{"$f":" C_RABDepr!O$157","v":0},{"$f":" C_RABDepr!P$157","v":0},{"$f":" C_RABDepr!Q$157","v":0},{"$f":" C_RABDepr!R$157","v":0},{"$f":" C_RABDepr!S$157","v":0},{"$f":" C_RABDepr!T$157","v":0},{"$f":" C_RABDepr!U$157","v":0},{"$f":" C_RABDepr!V$157","v":0},{"$f":" C_RABDepr!W$157","v":0},{"$f":" C_RABDepr!X$157","v":0},{"$f":" C_RABDepr!Y$157","v":0},{"$f":" C_RABDepr!Z$157","v":0},{"$f":" C_RABDepr!AA$157","v":0},{"$f":" C_RABDepr!AB$157","v":0},{"$f":" C_RABDepr!AC$157","v":0},{"$f":" C_RABDepr!AD$157","v":0},{"$f":" C_RABDepr!AE$157","v":0},{"$f":" C_RABDepr!AF$157","v":0},{"$f":" C_RABDepr!AG$157","v":0},{"$f":" C_RABDepr!AH$157","v":0},{"$f":" C_RABDepr!AI$157","v":0},{"$f":" C_RABDepr!AJ$157","v":0},{"$f":" C_RABDepr!AK$157","v":0},{"$f":" C_RABDepr!AL$157","v":0},{"$f":" C_RABDepr!AM$157","v":0},{"$f":" C_RABDepr!AN$157","v":0},{"$f":" C_RABDepr!AO$157","v":0},{"$f":" C_RABDepr!AP$157","v":0},{"$f":" C_RABDepr!AQ$157","v":0},{"$f":" C_RABDepr!AR$157","v":0},{"$f":" C_RABDepr!AS$157","v":0},{"$f":" C_RABDepr!AT$157","v":0},{"$f":" C_RABDepr!AU$157","v":0},{"$f":" C_RABDepr!AV$157","v":0},{"$f":" C_RABDepr!AW$157","v":0},{"$f":" C_RABDepr!AX$157","v":0},{"$f":" C_RABDepr!AY$157","v":0},{"$f":" C_RABDepr!AZ$157","v":0},{"$f":" C_RABDepr!BA$157","v":0},{"$f":" C_RABDepr!BB$157","v":0},{"$f":" C_RABDepr!BC$157","v":0},{"$f":" C_RABDepr!BD$157","v":0},{"$f":" C_RABDepr!BE$157","v":0},{"$f":" C_RABDepr!BF$157","v":0},{"$f":" C_RABDepr!BG$157","v":0},{"$f":" C_RABDepr!BH$157","v":0},{"$f":" C_RABDepr!BI$157","v":0},{"$f":" C_RABDepr!BJ$157","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E$207","v":"RAB 3 depreciation POS"},{"$f":" C_RABDepr!F$207","v":0},{"$f":" C_RABDepr!G$207","v":"£'m nominal"},{"$f":" C_RABDepr!H$207","v":0},{"$f":" C_RABDepr!I$207","v":0},{"$f":" C_RABDepr!J$207","v":0},{"$f":" C_RABDepr!K$207","v":0},{"$f":" C_RABDepr!L$207","v":0},{"$f":" C_RABDepr!M$207","v":0},{"$f":" C_RABDepr!N$207","v":0},{"$f":" C_RABDepr!O$207","v":0},{"$f":" C_RABDepr!P$207","v":0},{"$f":" C_RABDepr!Q$207","v":0},{"$f":" C_RABDepr!R$207","v":0},{"$f":" C_RABDepr!S$207","v":0},{"$f":" C_RABDepr!T$207","v":0},{"$f":" C_RABDepr!U$207","v":0},{"$f":" C_RABDepr!V$207","v":0},{"$f":" C_RABDepr!W$207","v":0},{"$f":" C_RABDepr!X$207","v":0},{"$f":" C_RABDepr!Y$207","v":0},{"$f":" C_RABDepr!Z$207","v":0},{"$f":" C_RABDepr!AA$207","v":0},{"$f":" C_RABDepr!AB$207","v":0},{"$f":" C_RABDepr!AC$207","v":0},{"$f":" C_RABDepr!AD$207","v":0},{"$f":" C_RABDepr!AE$207","v":0},{"$f":" C_RABDepr!AF$207","v":0},{"$f":" C_RABDepr!AG$207","v":0},{"$f":" C_RABDepr!AH$207","v":0},{"$f":" C_RABDepr!AI$207","v":0},{"$f":" C_RABDepr!AJ$207","v":0},{"$f":" C_RABDepr!AK$207","v":0},{"$f":" C_RABDepr!AL$207","v":0},{"$f":" C_RABDepr!AM$207","v":0},{"$f":" C_RABDepr!AN$207","v":0},{"$f":" C_RABDepr!AO$207","v":0},{"$f":" C_RABDepr!AP$207","v":0},{"$f":" C_RABDepr!AQ$207","v":0},{"$f":" C_RABDepr!AR$207","v":0},{"$f":" C_RABDepr!AS$207","v":0},{"$f":" C_RABDepr!AT$207","v":0},{"$f":" C_RABDepr!AU$207","v":0},{"$f":" C_RABDepr!AV$207","v":0},{"$f":" C_RABDepr!AW$207","v":0},{"$f":" C_RABDepr!AX$207","v":0},{"$f":" C_RABDepr!AY$207","v":0},{"$f":" C_RABDepr!AZ$207","v":0},{"$f":" C_RABDepr!BA$207","v":0},{"$f":" C_RABDepr!BB$207","v":0},{"$f":" C_RABDepr!BC$207","v":0},{"$f":" C_RABDepr!BD$207","v":0},{"$f":" C_RABDepr!BE$207","v":0},{"$f":" C_RABDepr!BF$207","v":0},{"$f":" C_RABDepr!BG$207","v":0},{"$f":" C_RABDepr!BH$207","v":0},{"$f":" C_RABDepr!BI$207","v":0},{"$f":" C_RABDepr!BJ$207","v":0}]
[null,null,null,null,{"$f":" E24","v":"Return on year average RAB"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38325.437576854587,0,0,0,0,0,0,{"$f":" AF24","v":830.64130105882953},853.09151698370988,684.90932433975377,740.18143443272572,784.45925128754641,{"$f":" AK24","v":785.60016288853808},785.85932707067957,839.88555457119367,884.30198956268634,937.54869795165791,986.85577961521028,1032.3386254180307,1071.7789796378834,1108.1709214267173,1161.3785915182891,1233.3442665271252,1294.6243030037958,1334.9101937600472,1374.6244752939397,1412.8694669248528,1450.6348616772875,1489.9414179989128,1529.1047467521551,1568.6068766947672,1610.3545124829041,1655.5124659474889,1697.3325713706024,1733.9919514914056,1772.8085009585723,1815.1241826701014,1864.6513255371779]
[null,null,null,null,{"$f":"I_Series!E352","v":"Equity issuance cost allowance"},{"$f":"I_Series!F352","v":0},{"$f":"I_Series!G352","v":"£'m nominal"},{"$f":"I_Series!H352","v":"=5%*C_Fin_Summ!AL$191"},{"$f":"I_Series!I352","v":0},{"$f":"I_Series!J352","v":0},{"$f":"I_Series!K352","v":0},{"$f":"I_Series!L352","v":0},{"$f":"I_Series!M352","v":0},{"$f":"I_Series!N352","v":0},{"$f":"I_Series!O352","v":0},{"$f":"I_Series!P352","v":0},{"$f":"I_Series!Q352","v":0},{"$f":"I_Series!R352","v":0},{"$f":"I_Series!S352","v":0},{"$f":"I_Series!T352","v":0},{"$f":"I_Series!U352","v":0},{"$f":"I_Series!V352","v":0},{"$f":"I_Series!W352","v":0},{"$f":"I_Series!X352","v":0},{"$f":"I_Series!Y352","v":0},{"$f":"I_Series!Z352","v":0},{"$f":"I_Series!AA352","v":0},{"$f":"I_Series!AB352","v":0},{"$f":"I_Series!AC352","v":0},{"$f":"I_Series!AD352","v":0},{"$f":"I_Series!AE352","v":0},{"$f":"I_Series!AF352","v":0},{"$f":"I_Series!AG352","v":0},{"$f":"I_Series!AH352","v":0},{"$f":"I_Series!AI352","v":0},{"$f":"I_Series!AJ352","v":0},{"$f":"I_Series!AK352","v":0},{"$f":"I_Series!AL352","v":0},{"$f":"I_Series!AM352","v":0},{"$f":"I_Series!AN352","v":0},{"$f":"I_Series!AO352","v":0},{"$f":"I_Series!AP352","v":0},{"$f":"I_Series!AQ352","v":0},{"$f":"I_Series!AR352","v":0},{"$f":"I_Series!AS352","v":0},{"$f":"I_Series!AT352","v":0},{"$f":"I_Series!AU352","v":0},{"$f":"I_Series!AV352","v":0},{"$f":"I_Series!AW352","v":0},{"$f":"I_Series!AX352","v":0},{"$f":"I_Series!AY352","v":0},{"$f":"I_Series!AZ352","v":0},{"$f":"I_Series!BA352","v":0},{"$f":"I_Series!BB352","v":0},{"$f":"I_Series!BC352","v":0},{"$f":"I_Series!BD352","v":0},{"$f":"I_Series!BE352","v":0},{"$f":"I_Series!BF352","v":0},{"$f":"I_Series!BG352","v":0},{"$f":"I_Series!BH352","v":0},{"$f":"I_Series!BI352","v":0},{"$f":"I_Series!BJ352","v":0}]
[null,null,null,null,{"$f":"C_ASrisk!E$22","v":"Asymmetric risk allowance"},{"$f":"C_ASrisk!F$22","v":0},{"$f":"C_ASrisk!G$22","v":"£'m nominal"},{"$f":"C_ASrisk!H$22","v":0},{"$f":"C_ASrisk!I$22","v":0},{"$f":"C_ASrisk!J$22","v":0},{"$f":"C_ASrisk!K$22","v":0},{"$f":"C_ASrisk!L$22","v":0},{"$f":"C_ASrisk!M$22","v":0},{"$f":"C_ASrisk!N$22","v":0},{"$f":"C_ASrisk!O$22","v":0},{"$f":"C_ASrisk!P$22","v":0},{"$f":"C_ASrisk!Q$22","v":0},{"$f":"C_ASrisk!R$22","v":0},{"$f":"C_ASrisk!S$22","v":0},{"$f":"C_ASrisk!T$22","v":0},{"$f":"C_ASrisk!U$22","v":0},{"$f":"C_ASrisk!V$22","v":0},{"$f":"C_ASrisk!W$22","v":0},{"$f":"C_ASrisk!X$22","v":0},{"$f":"C_ASrisk!Y$22","v":93.738300517184157},{"$f":"C_ASrisk!Z$22","v":0},{"$f":"C_ASrisk!AA$22","v":0},{"$f":"C_ASrisk!AB$22","v":0},{"$f":"C_ASrisk!AC$22","v":0},{"$f":"C_ASrisk!AD$22","v":0},{"$f":"C_ASrisk!AE$22","v":0},{"$f":"C_ASrisk!AF$22","v":0},{"$f":"C_ASrisk!AG$22","v":0},{"$f":"C_ASrisk!AH$22","v":0},{"$f":"C_ASrisk!AI$22","v":9.3554080230788301},{"$f":"C_ASrisk!AJ$22","v":23.281544091707751},{"$f":"C_ASrisk!AK$22","v":30.481833012731968},{"$f":"C_ASrisk!AL$22","v":30.619515389665612},{"$f":"C_ASrisk!AM$22","v":0},{"$f":"C_ASrisk!AN$22","v":0},{"$f":"C_ASrisk!AO$22","v":0},{"$f":"C_ASrisk!AP$22","v":0},{"$f":"C_ASrisk!AQ$22","v":0},{"$f":"C_ASrisk!AR$22","v":0},{"$f":"C_ASrisk!AS$22","v":0},{"$f":"C_ASrisk!AT$22","v":0},{"$f":"C_ASrisk!AU$22","v":0},{"$f":"C_ASrisk!AV$22","v":0},{"$f":"C_ASrisk!AW$22","v":0},{"$f":"C_ASrisk!AX$22","v":0},{"$f":"C_ASrisk!AY$22","v":0},{"$f":"C_ASrisk!AZ$22","v":0},{"$f":"C_ASrisk!BA$22","v":0},{"$f":"C_ASrisk!BB$22","v":0},{"$f":"C_ASrisk!BC$22","v":0},{"$f":"C_ASrisk!BD$22","v":0},{"$f":"C_ASrisk!BE$22","v":0},{"$f":"C_ASrisk!BF$22","v":0},{"$f":"C_ASrisk!BG$22","v":0},{"$f":"C_ASrisk!BH$22","v":0},{"$f":"C_ASrisk!BI$22","v":0},{"$f":"C_ASrisk!BJ$22","v":0}]
[null,null,null,null,"Allowed airport charges revenue before tax adjustment (nominal)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40:BJ40)","v":90654.808630407351},null,{"$f":"SUM(AA28:AA39)","v":0},{"$f":"SUM(AB28:AB39)","v":0},0,0,-11.880692329999874,{"$f":"SUM(AF28:AF39)","v":2193.707974060223},2036.5061724346519,{"$f":"SUM(AH28:AH39)","v":1873.212339441764},1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[]
[null,null,null,null,{"$f":" C_Tax!E$389","v":"Revenue allowance for tax POS"},{"$f":" C_Tax!F$389","v":0},{"$f":" C_Tax!G$389","v":"£'m nominal"},{"$f":" C_Tax!H$389","v":0},{"$f":" C_Tax!I$389","v":0},{"$f":" C_Tax!J$389","v":0},{"$f":" C_Tax!K$389","v":0},{"$f":" C_Tax!L$389","v":0},{"$f":" C_Tax!M$389","v":0},{"$f":" C_Tax!N$389","v":0},{"$f":" C_Tax!O$389","v":0},{"$f":" C_Tax!P$389","v":0},{"$f":" C_Tax!Q$389","v":0},{"$f":" C_Tax!R$389","v":0},{"$f":" C_Tax!S$389","v":0},{"$f":" C_Tax!T$389","v":0},{"$f":" C_Tax!U$389","v":0},{"$f":" C_Tax!V$389","v":0},{"$f":" C_Tax!W$389","v":0},{"$f":" C_Tax!X$389","v":0},{"$f":" C_Tax!Y$389","v":0},{"$f":" C_Tax!Z$389","v":0},{"$f":" C_Tax!AA$389","v":0},{"$f":" C_Tax!AB$389","v":0},{"$f":" C_Tax!AC$389","v":0},{"$f":" C_Tax!AD$389","v":0},{"$f":" C_Tax!AE$389","v":0},{"$f":" C_Tax!AF$389","v":0},{"$f":" C_Tax!AG$389","v":0},{"$f":" C_Tax!AH$389","v":0},{"$f":" C_Tax!AI$389","v":0},{"$f":" C_Tax!AJ$389","v":0},{"$f":" C_Tax!AK$389","v":0},{"$f":" C_Tax!AL$389","v":0},{"$f":" C_Tax!AM$389","v":0},{"$f":" C_Tax!AN$389","v":0},{"$f":" C_Tax!AO$389","v":0},{"$f":" C_Tax!AP$389","v":0},{"$f":" C_Tax!AQ$389","v":0},{"$f":" C_Tax!AR$389","v":0},{"$f":" C_Tax!AS$389","v":0},{"$f":" C_Tax!AT$389","v":0},{"$f":" C_Tax!AU$389","v":0},{"$f":" C_Tax!AV$389","v":0},{"$f":" C_Tax!AW$389","v":0},{"$f":" C_Tax!AX$389","v":0},{"$f":" C_Tax!AY$389","v":0},{"$f":" C_Tax!AZ$389","v":0},{"$f":" C_Tax!BA$389","v":0},{"$f":" C_Tax!BB$389","v":0},{"$f":" C_Tax!BC$389","v":0},{"$f":" C_Tax!BD$389","v":0},{"$f":" C_Tax!BE$389","v":0},{"$f":" C_Tax!BF$389","v":0},{"$f":" C_Tax!BG$389","v":0},{"$f":" C_Tax!BH$389","v":0},{"$f":" C_Tax!BI$389","v":0},{"$f":" C_Tax!BJ$389","v":0}]
[null,null,null,null,"Calculated allowed airport charges (nominal) (unprofiled)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA40 + AA42","v":0},{"$f":" AB40 + AB42","v":0},0,0,-11.880692329999874,2193.707974060223,2036.5061724346519,{"$f":" AH40 + AH42","v":1873.212339441764},1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,{"$f":" BD40 + BD42","v":3783.9585659570885},3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$47","v":"Airport charges revenue historic actuals"},{"$f":" I_Actuals!F$47","v":0},{"$f":" I_Actuals!G$47","v":"£'m nominal"},{"$f":" I_Actuals!H$47","v":"Nominal"},{"$f":" I_Actuals!I$47","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$47","v":0},{"$f":" I_Actuals!K$47","v":"Already published"},{"$f":" I_Actuals!L$47","v":0},{"$f":" I_Actuals!M$47","v":0},{"$f":" I_Actuals!N$47","v":0},{"$f":" I_Actuals!O$47","v":0},{"$f":" I_Actuals!P$47","v":0},{"$f":" I_Actuals!Q$47","v":0},{"$f":" I_Actuals!R$47","v":0},{"$f":" I_Actuals!S$47","v":0},{"$f":" I_Actuals!T$47","v":0},{"$f":" I_Actuals!U$47","v":0},{"$f":" I_Actuals!V$47","v":0},{"$f":" I_Actuals!W$47","v":0},{"$f":" I_Actuals!X$47","v":0},{"$f":" I_Actuals!Y$47","v":0},{"$f":" I_Actuals!Z$47","v":0},{"$f":" I_Actuals!AA$47","v":1699},{"$f":" I_Actuals!AB$47","v":1699},{"$f":" I_Actuals!AC$47","v":1716},{"$f":" I_Actuals!AD$47","v":1745},{"$f":" I_Actuals!AE$47","v":1831},{"$f":" I_Actuals!AF$47","v":0},{"$f":" I_Actuals!AG$47","v":0},{"$f":" I_Actuals!AH$47","v":0},{"$f":" I_Actuals!AI$47","v":0},{"$f":" I_Actuals!AJ$47","v":0},{"$f":" I_Actuals!AK$47","v":0},{"$f":" I_Actuals!AL$47","v":0},{"$f":" I_Actuals!AM$47","v":0},{"$f":" I_Actuals!AN$47","v":0},{"$f":" I_Actuals!AO$47","v":0},{"$f":" I_Actuals!AP$47","v":0},{"$f":" I_Actuals!AQ$47","v":0},{"$f":" I_Actuals!AR$47","v":0},{"$f":" I_Actuals!AS$47","v":0},{"$f":" I_Actuals!AT$47","v":0},{"$f":" I_Actuals!AU$47","v":0},{"$f":" I_Actuals!AV$47","v":0},{"$f":" I_Actuals!AW$47","v":0},{"$f":" I_Actuals!AX$47","v":0},{"$f":" I_Actuals!AY$47","v":0},{"$f":" I_Actuals!AZ$47","v":0},{"$f":" I_Actuals!BA$47","v":0},{"$f":" I_Actuals!BB$47","v":0},{"$f":" I_Actuals!BC$47","v":0},{"$f":" I_Actuals!BD$47","v":0},{"$f":" I_Actuals!BE$47","v":0},{"$f":" I_Actuals!BF$47","v":0},{"$f":" I_Actuals!BG$47","v":0},{"$f":" I_Actuals!BH$47","v":0},{"$f":" I_Actuals!BI$47","v":0},{"$f":" I_Actuals!BJ$47","v":0}]
[null,null,null,null,"Allowed airport charges revenue (nominal) (unprofiled)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA47:BJ47)","v":99356.689322737337},null,{"$f":" IF(AA45=1, AA46, AA43)","v":1699},1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,"Unprofiled yield per passenger",null,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA49>0, AA47 / AA49, 0)","v":23.597222222222221},{"$f":" IF(AB49>0, AB47 / AB49, 0)","v":23.370013755158183},23.378746594005449,21.784720668821137,22.636724704541912,99.2179092745465,104.97454497085836,{"$f":" IF(AH49>0, AH47 / AH49, 0)","v":30.40929122470396},27.155313262412179,26.058676148693142,26.111272839339147,26.320918260619894,24.719808784448023,23.232548703337269,24.981333326554591,{"$f":" IF(AP49>0, AP47 / AP49, 0)","v":25.736619721214439},26.641256543954018,27.857694653771624,30.388306137757461,30.75553968846588,34.495873872125728,36.066931839076545,38.002224496946482,39.262482389752023,41.703645184176466,42.115694287240508,43.532992952714316,45.015034056369124,46.143968099934,46.532740014198161,{"$f":" IF(BE49>0, BE47 / BE49, 0)","v":47.124643829206178},51.755762113667764,53.005326401431269,53.214625376107946,53.823162907812581,51.917523109065058]
[]
[null,"Profiled Airport Charges Revenues"]
[]
[null,null,null,null,{"$f":"C_WACC!E$74","v":"Notional WACC (nominal)"},null,{"$f":"C_WACC!G$74","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_WACC!AA$74","v":6.6345527926051417E-2},{"$f":"C_WACC!AB$74","v":7.4414053182916939E-2},{"$f":"C_WACC!AC$74","v":9.3836152822657226E-2},{"$f":"C_WACC!AD$74","v":9.1300119276997771E-2},{"$f":"C_WACC!AE$74","v":8.0500029594554823E-2},{"$f":"C_WACC!AF$74","v":6.9337762580794271E-2},{"$f":"C_WACC!AG$74","v":9.6116780851124295E-2},{"$f":"C_WACC!AH$74","v":0.16113543270672137},{"$f":"C_WACC!AI$74","v":0.15150111586074022},{"$f":"C_WACC!AJ$74","v":5.5655506514748154E-2},{"$f":"C_WACC!AK$74","v":3.6426369443817164E-2},{"$f":"C_WACC!AL$74","v":5.018625663385845E-2},{"$f":"C_WACC!AM$74","v":6.8624553153276535E-2},{"$f":"C_WACC!AN$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AO$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AP$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AQ$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AR$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AS$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AT$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AU$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AV$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AW$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AX$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AY$74","v":7.3082197486725509E-2},{"$f":"C_WACC!AZ$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BA$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BB$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BC$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BD$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BE$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BF$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BG$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BH$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BI$74","v":7.3082197486725509E-2},{"$f":"C_WACC!BJ$74","v":7.3082197486725509E-2}]
[]
[null,null,"Q6 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$52","v":"Q6 flags"},{"$f":" C_Time!F$52","v":0},{"$f":" C_Time!G$52","v":"flag"},{"$f":" C_Time!H$52","v":0},{"$f":" C_Time!I$52","v":0},{"$f":" C_Time!J$52","v":0},{"$f":" C_Time!K$52","v":0},{"$f":" C_Time!L$52","v":0},{"$f":" C_Time!M$52","v":0},{"$f":" C_Time!N$52","v":0},{"$f":" C_Time!O$52","v":0},{"$f":" C_Time!P$52","v":0},{"$f":" C_Time!Q$52","v":0},{"$f":" C_Time!R$52","v":0},{"$f":" C_Time!S$52","v":0},{"$f":" C_Time!T$52","v":0},{"$f":" C_Time!U$52","v":0},{"$f":" C_Time!V$52","v":0},{"$f":" C_Time!W$52","v":0},{"$f":" C_Time!X$52","v":0},{"$f":" C_Time!Y$52","v":4},{"$f":" C_Time!Z$52","v":0},{"$f":" C_Time!AA$52","v":1},{"$f":" C_Time!AB$52","v":1},{"$f":" C_Time!AC$52","v":1},{"$f":" C_Time!AD$52","v":1},{"$f":" C_Time!AE$52","v":0},{"$f":" C_Time!AF$52","v":0},{"$f":" C_Time!AG$52","v":0},{"$f":" C_Time!AH$52","v":0},{"$f":" C_Time!AI$52","v":0},{"$f":" C_Time!AJ$52","v":0},{"$f":" C_Time!AK$52","v":0},{"$f":" C_Time!AL$52","v":0},{"$f":" C_Time!AM$52","v":0},{"$f":" C_Time!AN$52","v":0},{"$f":" C_Time!AO$52","v":0},{"$f":" C_Time!AP$52","v":0},{"$f":" C_Time!AQ$52","v":0},{"$f":" C_Time!AR$52","v":0},{"$f":" C_Time!AS$52","v":0},{"$f":" C_Time!AT$52","v":0},{"$f":" C_Time!AU$52","v":0},{"$f":" C_Time!AV$52","v":0},{"$f":" C_Time!AW$52","v":0},{"$f":" C_Time!AX$52","v":0},{"$f":" C_Time!AY$52","v":0},{"$f":" C_Time!AZ$52","v":0},{"$f":" C_Time!BA$52","v":0},{"$f":" C_Time!BB$52","v":0},{"$f":" C_Time!BC$52","v":0},{"$f":" C_Time!BD$52","v":0},{"$f":" C_Time!BE$52","v":0},{"$f":" C_Time!BF$52","v":0},{"$f":" C_Time!BG$52","v":0},{"$f":" C_Time!BH$52","v":0},{"$f":" C_Time!BI$52","v":0},{"$f":" C_Time!BJ$52","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C56","v":"Single period discount factor for Q6 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA59) * AA58","v":1.0663455279260514},{"$f":" (1+AB59) * AB58","v":1.0744140531829169},1.0938361528226572,1.0913001192769978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C56","v":"Discount factor to start of Q6 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA60^0.5*Z60, AA60^0.5)","v":1.0326400766608137},{"$f":" MAX(AB60^0.5*AA60, AB60^0.5)","v":1.1053092182278335},{"$f":" MAX(AC60^0.5*AB60, AC60^0.5)","v":1.1236933658967332},{"$f":" MAX(AD60^0.5*AC60, AD60^0.5)","v":1.1426793383762901},{"$f":" MAX(AE60^0.5*AD60, AE60^0.5)","v":0},{"$f":" MAX(AF60^0.5*AE60, AF60^0.5)","v":0},{"$f":" MAX(AG60^0.5*AF60, AG60^0.5)","v":0},{"$f":" MAX(AH60^0.5*AG60, AH60^0.5)","v":0},{"$f":" MAX(AI60^0.5*AH60, AI60^0.5)","v":0},{"$f":" MAX(AJ60^0.5*AI60, AJ60^0.5)","v":0},{"$f":" MAX(AK60^0.5*AJ60, AK60^0.5)","v":0},{"$f":" MAX(AL60^0.5*AK60, AL60^0.5)","v":0},{"$f":" MAX(AM60^0.5*AL60, AM60^0.5)","v":0},{"$f":" MAX(AN60^0.5*AM60, AN60^0.5)","v":0},{"$f":" MAX(AO60^0.5*AN60, AO60^0.5)","v":0},{"$f":" MAX(AP60^0.5*AO60, AP60^0.5)","v":0},{"$f":" MAX(AQ60^0.5*AP60, AQ60^0.5)","v":0},{"$f":" MAX(AR60^0.5*AQ60, AR60^0.5)","v":0},{"$f":" MAX(AS60^0.5*AR60, AS60^0.5)","v":0},{"$f":" MAX(AT60^0.5*AS60, AT60^0.5)","v":0},{"$f":" MAX(AU60^0.5*AT60, AU60^0.5)","v":0},{"$f":" MAX(AV60^0.5*AU60, AV60^0.5)","v":0},{"$f":" MAX(AW60^0.5*AV60, AW60^0.5)","v":0},{"$f":" MAX(AX60^0.5*AW60, AX60^0.5)","v":0},{"$f":" MAX(AY60^0.5*AX60, AY60^0.5)","v":0},{"$f":" MAX(AZ60^0.5*AY60, AZ60^0.5)","v":0},{"$f":" MAX(BA60^0.5*AZ60, BA60^0.5)","v":0},{"$f":" MAX(BB60^0.5*BA60, BB60^0.5)","v":0},{"$f":" MAX(BC60^0.5*BB60, BC60^0.5)","v":0},{"$f":" MAX(BD60^0.5*BC60, BD60^0.5)","v":0},{"$f":" MAX(BE60^0.5*BD60, BE60^0.5)","v":0},{"$f":" MAX(BF60^0.5*BE60, BF60^0.5)","v":0},{"$f":" MAX(BG60^0.5*BF60, BG60^0.5)","v":0},{"$f":" MAX(BH60^0.5*BG60, BH60^0.5)","v":0},{"$f":" MAX(BI60^0.5*BH60, BI60^0.5)","v":0},{"$f":" MAX(BJ60^0.5*BI60, BJ60^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,{"$f":" AH$47","v":1873.212339441764},1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" E61","v":"Discount factor to start of Q6 period"},{"$f":" F61","v":0},"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA61","v":1.0326400766608137},1.1053092182278335,1.1236933658967332,1.1426793383762901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C56&\" allowed airport charges\"","v":"Present value of unprofiled Q6 period allowed airport charges"},null,{"$f":"G63","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65:BJ65)","v":6236.643368485833},null,{"$f":" IF(AA64 = 0, 0,  AA63 / AA64 )","v":1645.2973677856417},{"$f":" IF(AB64 = 0, 0,  AB63 / AB64 )","v":1537.1264185456121},1527.1069956265092,1527.1125865280699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$52","v":"Q6 flags"},{"$f":" C_Time!F$52","v":0},{"$f":" C_Time!G$52","v":"flag"},{"$f":" C_Time!H$52","v":0},{"$f":" C_Time!I$52","v":0},{"$f":" C_Time!J$52","v":0},{"$f":" C_Time!K$52","v":0},{"$f":" C_Time!L$52","v":0},{"$f":" C_Time!M$52","v":0},{"$f":" C_Time!N$52","v":0},{"$f":" C_Time!O$52","v":0},{"$f":" C_Time!P$52","v":0},{"$f":" C_Time!Q$52","v":0},{"$f":" C_Time!R$52","v":0},{"$f":" C_Time!S$52","v":0},{"$f":" C_Time!T$52","v":0},{"$f":" C_Time!U$52","v":0},{"$f":" C_Time!V$52","v":0},{"$f":" C_Time!W$52","v":0},{"$f":" C_Time!X$52","v":0},{"$f":" C_Time!Y$52","v":4},{"$f":" C_Time!Z$52","v":0},{"$f":" C_Time!AA$52","v":1},{"$f":" C_Time!AB$52","v":1},{"$f":" C_Time!AC$52","v":1},{"$f":" C_Time!AD$52","v":1},{"$f":" C_Time!AE$52","v":0},{"$f":" C_Time!AF$52","v":0},{"$f":" C_Time!AG$52","v":0},{"$f":" C_Time!AH$52","v":0},{"$f":" C_Time!AI$52","v":0},{"$f":" C_Time!AJ$52","v":0},{"$f":" C_Time!AK$52","v":0},{"$f":" C_Time!AL$52","v":0},{"$f":" C_Time!AM$52","v":0},{"$f":" C_Time!AN$52","v":0},{"$f":" C_Time!AO$52","v":0},{"$f":" C_Time!AP$52","v":0},{"$f":" C_Time!AQ$52","v":0},{"$f":" C_Time!AR$52","v":0},{"$f":" C_Time!AS$52","v":0},{"$f":" C_Time!AT$52","v":0},{"$f":" C_Time!AU$52","v":0},{"$f":" C_Time!AV$52","v":0},{"$f":" C_Time!AW$52","v":0},{"$f":" C_Time!AX$52","v":0},{"$f":" C_Time!AY$52","v":0},{"$f":" C_Time!AZ$52","v":0},{"$f":" C_Time!BA$52","v":0},{"$f":" C_Time!BB$52","v":0},{"$f":" C_Time!BC$52","v":0},{"$f":" C_Time!BD$52","v":0},{"$f":" C_Time!BE$52","v":0},{"$f":" C_Time!BF$52","v":0},{"$f":" C_Time!BG$52","v":0},{"$f":" C_Time!BH$52","v":0},{"$f":" C_Time!BI$52","v":0},{"$f":" C_Time!BJ$52","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C56&\" forecast passenger numbers\"","v":"Q6 period forecast passenger numbers"},null,{"$f":"G68","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA69:BJ69)","v":298.20201399999996},null,{"$f":" AA67 * AA68","v":72},72.7,73.400000000000006,80.102013999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C56 & \" counter\"","v":"Q6 period counter"},null,{"$f":"I_Global!F117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z71+AA58)*AA58","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Series!E$362","v":"Known yield per passenger"},{"$f":"I_Series!F$362","v":0},{"$f":"I_Series!G$362","v":"nominal £/passenger"},{"$f":"I_Series!H$362","v":"nominal"},{"$f":"I_Series!I$362","v":"HAL reg accounts up to 2019,CAA - 2020,2021"},{"$f":"I_Series!J$362","v":0},{"$f":"I_Series!K$362","v":"Being published with this model"},{"$f":"I_Series!L$362","v":0},{"$f":"I_Series!M$362","v":0},{"$f":"I_Series!N$362","v":0},{"$f":"I_Series!O$362","v":0},{"$f":"I_Series!P$362","v":0},{"$f":"I_Series!Q$362","v":0},{"$f":"I_Series!R$362","v":0},{"$f":"I_Series!S$362","v":0},{"$f":"I_Series!T$362","v":0},{"$f":"I_Series!U$362","v":0},{"$f":"I_Series!V$362","v":0},{"$f":"I_Series!W$362","v":0},{"$f":"I_Series!X$362","v":0},{"$f":"I_Series!Y$362","v":0},{"$f":"I_Series!Z$362","v":0},{"$f":"I_Series!AA$362","v":22.653635381805092},{"$f":"I_Series!AB$362","v":22.439410948953313},{"$f":"I_Series!AC$362","v":22.003103001705369},{"$f":"I_Series!AD$362","v":21.784724476292727},{"$f":"I_Series!AE$362","v":22.63679746804144},{"$f":"I_Series!AF$362","v":23.56},{"$f":"I_Series!AG$362","v":21.08},{"$f":"I_Series!AH$362","v":0},{"$f":"I_Series!AI$362","v":0},{"$f":"I_Series!AJ$362","v":0},{"$f":"I_Series!AK$362","v":0},{"$f":"I_Series!AL$362","v":0},{"$f":"I_Series!AM$362","v":0},{"$f":"I_Series!AN$362","v":0},{"$f":"I_Series!AO$362","v":0},{"$f":"I_Series!AP$362","v":0},{"$f":"I_Series!AQ$362","v":0},{"$f":"I_Series!AR$362","v":0},{"$f":"I_Series!AS$362","v":0},{"$f":"I_Series!AT$362","v":0},{"$f":"I_Series!AU$362","v":0},{"$f":"I_Series!AV$362","v":0},{"$f":"I_Series!AW$362","v":0},{"$f":"I_Series!AX$362","v":0},{"$f":"I_Series!AY$362","v":0},{"$f":"I_Series!AZ$362","v":0},{"$f":"I_Series!BA$362","v":0},{"$f":"I_Series!BB$362","v":0},{"$f":"I_Series!BC$362","v":0},{"$f":"I_Series!BD$362","v":0},{"$f":"I_Series!BE$362","v":0},{"$f":"I_Series!BF$362","v":0},{"$f":"I_Series!BG$362","v":0},{"$f":"I_Series!BH$362","v":0},{"$f":"I_Series!BI$362","v":0},{"$f":"I_Series!BJ$362","v":0}]
[null,null,null,null,{"$f":"C56 & \" price per passenger BEG\"","v":"Q6 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA71=1,AA72,Z79)","v":22.653635381805092},{"$f":"IF(AB71=1,AB72,AA79)","v":22.576248689542737},{"$f":"IF(AC71=1,AC72,AB79)","v":22.643978548030823},23.175938723108391,23.670420398639166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Macros!E$60","v":"Q6 period X-Factor"},{"$f":" Macros!F$60","v":3.4160827151173893E-3},{"$f":" Macros!G$60","v":"Q6_X"}]
[null,null,null,null,{"$f":"E73","v":"Q6 period price per passenger BEG"},{"$f":"F73","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA73","v":22.653635381805092},22.576248689542737,22.643978548030823,23.175938723108391,23.670420398639166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB77/AA77-1","v":6.4161319890012614E-3},{"$f":"AC77/AB77-1","v":2.6908428547772534E-2},2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C$56 & \" price per passenger in period\"","v":"Q6 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA76 * (1 + AA78 - $F75) * AA67","v":22.576248689542737},{"$f":"AB76 * (1 + AB78 - $F75) * AB67","v":22.643978548030823},23.175938723108391,23.670420398639166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$69","v":"Q6 period forecast passenger numbers"},{"$f":"F$69","v":0},"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298.20201399999996,0,72,72.7,73.400000000000006,80.102013999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$79","v":"Q6 period price per passenger in period"},{"$f":"F$79","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.576248689542737,22.643978548030823,23.175938723108391,23.670420398639166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C56&\" allowed airport charges revenue (nominal) (profiled)\"","v":"Q6 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA83:BJ83)","v":6868.8693945227551},null,{"$f":"AA81 * AA82","v":1625.4899056470772},{"$f":"AB81 * AB82","v":1646.2172404418409},1701.1139022761561,1896.04834615768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E61","v":"Discount factor to start of Q6 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0326400766608137,1.1053092182278335,1.1236933658967332,1.1426793383762901,0,0,0,0,0,0,{"$f":" AK61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C56&\" allowed airport charges\"","v":"Present value of profiled Q6 period allowed airport charges"},null,{"$f":"G83","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA86:BJ86)","v":6236.6433642517568},null,{"$f":" IF(AA83 = 0, 0, AA83 / AA85)","v":1574.1108081949776},1489.3725785452664,1513.85952244955,1659.3004550619621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E65","v":"Present value of unprofiled Q6 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6236.643368485833,0,1645.2973677856417,1537.1264185456121,1527.1069956265092,1527.1125865280699,0,0,0,0,0,0,{"$f":" AK65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E86","v":"Present value of profiled Q6 period allowed airport charges"},{"$f":" F86","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6236.6433642517568,0,{"$f":" AA86","v":1574.1108081949776},{"$f":" AB86","v":1489.3725785452664},1513.85952244955,1659.3004550619621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$63","v":"Revenue - Q6 period price profiling"},{"$f":" Macros!F$63","v":0},{"$f":" Macros!G$63","v":"check"},{"$f":" Macros!H$63","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Macros!Y$63","v":4.2340761865489185E-6},{"$f":" Macros!Z$63","v":"Q6_NPVcheck"}]
[]
[null,null,null,null,{"$f":" E67","v":"Q6 flags"},0,"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,{"$f":" Z67","v":0},1,1,1,1,0,0,0,0,0,0,{"$f":" AK67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E79","v":"Q6 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA79","v":22.576248689542737},22.643978548030823,23.175938723108391,23.670420398639166,0,0,0,0,0,0,{"$f":" AK79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_Series!E$362","v":"Known yield per passenger"},{"$f":" I_Series!F$362","v":0},{"$f":" I_Series!G$362","v":"nominal £/passenger"},{"$f":" I_Series!H$362","v":"nominal"},{"$f":" I_Series!I$362","v":"HAL reg accounts up to 2019,CAA - 2020,2021"},{"$f":" I_Series!J$362","v":0},{"$f":" I_Series!K$362","v":"Being published with this model"},{"$f":" I_Series!L$362","v":0},{"$f":" I_Series!M$362","v":0},{"$f":" I_Series!N$362","v":0},{"$f":" I_Series!O$362","v":0},{"$f":" I_Series!P$362","v":0},{"$f":" I_Series!Q$362","v":0},{"$f":" I_Series!R$362","v":0},{"$f":" I_Series!S$362","v":0},{"$f":" I_Series!T$362","v":0},{"$f":" I_Series!U$362","v":0},{"$f":" I_Series!V$362","v":0},{"$f":" I_Series!W$362","v":0},{"$f":" I_Series!X$362","v":0},{"$f":" I_Series!Y$362","v":0},{"$f":" I_Series!Z$362","v":0},{"$f":" I_Series!AA$362","v":22.653635381805092},{"$f":" I_Series!AB$362","v":22.439410948953313},{"$f":" I_Series!AC$362","v":22.003103001705369},{"$f":" I_Series!AD$362","v":21.784724476292727},{"$f":" I_Series!AE$362","v":22.63679746804144},{"$f":" I_Series!AF$362","v":23.56},{"$f":" I_Series!AG$362","v":21.08},{"$f":" I_Series!AH$362","v":0},{"$f":" I_Series!AI$362","v":0},{"$f":" I_Series!AJ$362","v":0},{"$f":" I_Series!AK$362","v":0},{"$f":" I_Series!AL$362","v":0},{"$f":" I_Series!AM$362","v":0},{"$f":" I_Series!AN$362","v":0},{"$f":" I_Series!AO$362","v":0},{"$f":" I_Series!AP$362","v":0},{"$f":" I_Series!AQ$362","v":0},{"$f":" I_Series!AR$362","v":0},{"$f":" I_Series!AS$362","v":0},{"$f":" I_Series!AT$362","v":0},{"$f":" I_Series!AU$362","v":0},{"$f":" I_Series!AV$362","v":0},{"$f":" I_Series!AW$362","v":0},{"$f":" I_Series!AX$362","v":0},{"$f":" I_Series!AY$362","v":0},{"$f":" I_Series!AZ$362","v":0},{"$f":" I_Series!BA$362","v":0},{"$f":" I_Series!BB$362","v":0},{"$f":" I_Series!BC$362","v":0},{"$f":" I_Series!BD$362","v":0},{"$f":" I_Series!BE$362","v":0},{"$f":" I_Series!BF$362","v":0},{"$f":" I_Series!BG$362","v":0},{"$f":" I_Series!BH$362","v":0},{"$f":" I_Series!BI$362","v":0},{"$f":" I_Series!BJ$362","v":0}]
[null,null,null,null,{"$f":" E76&\", (with known values overrides)\"","v":"Q6 period price per passenger BEG, (with known values overrides)"},null,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z92 = 1, IF(Z94>0, Z94, Z93), 0)","v":0},{"$f":" IF(AA92 = 1, IF(AA94>0, AA94, AA93), 0)","v":22.653635381805092},{"$f":" IF(AB92 = 1, IF(AB94>0, AB94, AB93), 0)","v":22.439410948953313},22.003103001705369,21.784724476292727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Q6+1 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$60","v":"Q6+1 flags"},{"$f":" C_Time!F$60","v":0},{"$f":" C_Time!G$60","v":"flag"},{"$f":" C_Time!H$60","v":0},{"$f":" C_Time!I$60","v":0},{"$f":" C_Time!J$60","v":0},{"$f":" C_Time!K$60","v":0},{"$f":" C_Time!L$60","v":0},{"$f":" C_Time!M$60","v":0},{"$f":" C_Time!N$60","v":0},{"$f":" C_Time!O$60","v":0},{"$f":" C_Time!P$60","v":0},{"$f":" C_Time!Q$60","v":0},{"$f":" C_Time!R$60","v":0},{"$f":" C_Time!S$60","v":0},{"$f":" C_Time!T$60","v":0},{"$f":" C_Time!U$60","v":0},{"$f":" C_Time!V$60","v":0},{"$f":" C_Time!W$60","v":0},{"$f":" C_Time!X$60","v":0},{"$f":" C_Time!Y$60","v":1},{"$f":" C_Time!Z$60","v":0},{"$f":" C_Time!AA$60","v":0},{"$f":" C_Time!AB$60","v":0},{"$f":" C_Time!AC$60","v":0},{"$f":" C_Time!AD$60","v":0},{"$f":" C_Time!AE$60","v":1},{"$f":" C_Time!AF$60","v":0},{"$f":" C_Time!AG$60","v":0},{"$f":" C_Time!AH$60","v":0},{"$f":" C_Time!AI$60","v":0},{"$f":" C_Time!AJ$60","v":0},{"$f":" C_Time!AK$60","v":0},{"$f":" C_Time!AL$60","v":0},{"$f":" C_Time!AM$60","v":0},{"$f":" C_Time!AN$60","v":0},{"$f":" C_Time!AO$60","v":0},{"$f":" C_Time!AP$60","v":0},{"$f":" C_Time!AQ$60","v":0},{"$f":" C_Time!AR$60","v":0},{"$f":" C_Time!AS$60","v":0},{"$f":" C_Time!AT$60","v":0},{"$f":" C_Time!AU$60","v":0},{"$f":" C_Time!AV$60","v":0},{"$f":" C_Time!AW$60","v":0},{"$f":" C_Time!AX$60","v":0},{"$f":" C_Time!AY$60","v":0},{"$f":" C_Time!AZ$60","v":0},{"$f":" C_Time!BA$60","v":0},{"$f":" C_Time!BB$60","v":0},{"$f":" C_Time!BC$60","v":0},{"$f":" C_Time!BD$60","v":0},{"$f":" C_Time!BE$60","v":0},{"$f":" C_Time!BF$60","v":0},{"$f":" C_Time!BG$60","v":0},{"$f":" C_Time!BH$60","v":0},{"$f":" C_Time!BI$60","v":0},{"$f":" C_Time!BJ$60","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C97","v":"Single period discount factor for Q6+1 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA100) * AA99","v":0},0,0,0,1.0805000295945548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C97","v":"Discount factor to start of Q6+1 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA101^0.5*Z101, AA101^0.5)","v":0},{"$f":" MAX(AB101^0.5*AA101, AB101^0.5)","v":0},{"$f":" MAX(AC101^0.5*AB101, AC101^0.5)","v":0},{"$f":" MAX(AD101^0.5*AC101, AD101^0.5)","v":0},{"$f":" MAX(AE101^0.5*AD101, AE101^0.5)","v":1.0394710335524289},{"$f":" MAX(AF101^0.5*AE101, AF101^0.5)","v":0},{"$f":" MAX(AG101^0.5*AF101, AG101^0.5)","v":0},{"$f":" MAX(AH101^0.5*AG101, AH101^0.5)","v":0},{"$f":" MAX(AI101^0.5*AH101, AI101^0.5)","v":0},{"$f":" MAX(AJ101^0.5*AI101, AJ101^0.5)","v":0},{"$f":" MAX(AK101^0.5*AJ101, AK101^0.5)","v":0},{"$f":" MAX(AL101^0.5*AK101, AL101^0.5)","v":0},{"$f":" MAX(AM101^0.5*AL101, AM101^0.5)","v":0},{"$f":" MAX(AN101^0.5*AM101, AN101^0.5)","v":0},{"$f":" MAX(AO101^0.5*AN101, AO101^0.5)","v":0},{"$f":" MAX(AP101^0.5*AO101, AP101^0.5)","v":0},{"$f":" MAX(AQ101^0.5*AP101, AQ101^0.5)","v":0},{"$f":" MAX(AR101^0.5*AQ101, AR101^0.5)","v":0},{"$f":" MAX(AS101^0.5*AR101, AS101^0.5)","v":0},{"$f":" MAX(AT101^0.5*AS101, AT101^0.5)","v":0},{"$f":" MAX(AU101^0.5*AT101, AU101^0.5)","v":0},{"$f":" MAX(AV101^0.5*AU101, AV101^0.5)","v":0},{"$f":" MAX(AW101^0.5*AV101, AW101^0.5)","v":0},{"$f":" MAX(AX101^0.5*AW101, AX101^0.5)","v":0},{"$f":" MAX(AY101^0.5*AX101, AY101^0.5)","v":0},{"$f":" MAX(AZ101^0.5*AY101, AZ101^0.5)","v":0},{"$f":" MAX(BA101^0.5*AZ101, BA101^0.5)","v":0},{"$f":" MAX(BB101^0.5*BA101, BB101^0.5)","v":0},{"$f":" MAX(BC101^0.5*BB101, BC101^0.5)","v":0},{"$f":" MAX(BD101^0.5*BC101, BD101^0.5)","v":0},{"$f":" MAX(BE101^0.5*BD101, BE101^0.5)","v":0},{"$f":" MAX(BF101^0.5*BE101, BF101^0.5)","v":0},{"$f":" MAX(BG101^0.5*BF101, BG101^0.5)","v":0},{"$f":" MAX(BH101^0.5*BG101, BH101^0.5)","v":0},{"$f":" MAX(BI101^0.5*BH101, BI101^0.5)","v":0},{"$f":" MAX(BJ101^0.5*BI101, BJ101^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":"E102","v":"Discount factor to start of Q6+1 period"},{"$f":"F102","v":0},"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0394710335524289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C97&\" allowed airport charges\"","v":"Present value of unprofiled Q6+1 period allowed airport charges"},null,{"$f":"G104","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA106:BJ106)","v":1761.4728461864811},null,{"$f":" IF(AA105 = 0, 0,  AA104 / AA105 )","v":0},0,0,0,1761.4728461864811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$60","v":"Q6+1 flags"},{"$f":" C_Time!F$60","v":0},{"$f":" C_Time!G$60","v":"flag"},{"$f":" C_Time!H$60","v":0},{"$f":" C_Time!I$60","v":0},{"$f":" C_Time!J$60","v":0},{"$f":" C_Time!K$60","v":0},{"$f":" C_Time!L$60","v":0},{"$f":" C_Time!M$60","v":0},{"$f":" C_Time!N$60","v":0},{"$f":" C_Time!O$60","v":0},{"$f":" C_Time!P$60","v":0},{"$f":" C_Time!Q$60","v":0},{"$f":" C_Time!R$60","v":0},{"$f":" C_Time!S$60","v":0},{"$f":" C_Time!T$60","v":0},{"$f":" C_Time!U$60","v":0},{"$f":" C_Time!V$60","v":0},{"$f":" C_Time!W$60","v":0},{"$f":" C_Time!X$60","v":0},{"$f":" C_Time!Y$60","v":1},{"$f":" C_Time!Z$60","v":0},{"$f":" C_Time!AA$60","v":0},{"$f":" C_Time!AB$60","v":0},{"$f":" C_Time!AC$60","v":0},{"$f":" C_Time!AD$60","v":0},{"$f":" C_Time!AE$60","v":1},{"$f":" C_Time!AF$60","v":0},{"$f":" C_Time!AG$60","v":0},{"$f":" C_Time!AH$60","v":0},{"$f":" C_Time!AI$60","v":0},{"$f":" C_Time!AJ$60","v":0},{"$f":" C_Time!AK$60","v":0},{"$f":" C_Time!AL$60","v":0},{"$f":" C_Time!AM$60","v":0},{"$f":" C_Time!AN$60","v":0},{"$f":" C_Time!AO$60","v":0},{"$f":" C_Time!AP$60","v":0},{"$f":" C_Time!AQ$60","v":0},{"$f":" C_Time!AR$60","v":0},{"$f":" C_Time!AS$60","v":0},{"$f":" C_Time!AT$60","v":0},{"$f":" C_Time!AU$60","v":0},{"$f":" C_Time!AV$60","v":0},{"$f":" C_Time!AW$60","v":0},{"$f":" C_Time!AX$60","v":0},{"$f":" C_Time!AY$60","v":0},{"$f":" C_Time!AZ$60","v":0},{"$f":" C_Time!BA$60","v":0},{"$f":" C_Time!BB$60","v":0},{"$f":" C_Time!BC$60","v":0},{"$f":" C_Time!BD$60","v":0},{"$f":" C_Time!BE$60","v":0},{"$f":" C_Time!BF$60","v":0},{"$f":" C_Time!BG$60","v":0},{"$f":" C_Time!BH$60","v":0},{"$f":" C_Time!BI$60","v":0},{"$f":" C_Time!BJ$60","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C97&\" forecast passenger numbers\"","v":"Q6+1 period forecast passenger numbers"},null,{"$f":"G109","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA110:BJ110)","v":80.886259999999993},null,{"$f":" AA108 * AA109","v":0},0,0,0,80.886259999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E95","v":"Q6 period price per passenger BEG, (with known values overrides)"},{"$f":" F95","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C97&\" Opening Charge per Passenger before correction factor\"","v":"Q6+1 period Opening Charge per Passenger before correction factor"},{"$f":" Y113","v":21.784724476292727},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA113:BJ113)","v":21.784724476292727},null,{"$f":" AA99 * AA112","v":0},{"$f":" AB99 * AB112","v":0},0,0,21.784724476292727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$434","v":"Q6+1 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$434","v":0.45652250845739295},{"$f":" I_InputSets!G$434","v":"nominal £/passenger"},{"$f":" I_InputSets!H$434","v":0},{"$f":" I_InputSets!I$434","v":0},{"$f":" I_InputSets!J$434","v":0},{"$f":" I_InputSets!K$434","v":0},{"$f":" I_InputSets!L$434","v":0},{"$f":" I_InputSets!M$434","v":0}]
[null,null,null,null,{"$f":"C97&\" Opening Charge per Passenger\"","v":"Q6+1 period Opening Charge per Passenger"},{"$f":" SUM(F113:F114)","v":22.24124698475012},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C97 & \" counter\"","v":"Q6+1 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z116+AA99)*AA99","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$65","v":"Q6+1 period X-Factor"},{"$f":" Macros!F$65","v":0},{"$f":" Macros!G$65","v":"Q6plus1_X"}]
[null,null,null,null,{"$f":"C97 & \" price per passenger BEG\"","v":"Q6+1 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA116=1,$F115,Z121)","v":0},0,0,0,22.24124698475012,22.636724704541905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB119/AA119-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C97 & \" price per passenger in period\"","v":"Q6+1 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA118 * (1 + AA120 - $F117) * AA108","v":0},0,0,0,{"$f":"AE118 * (1 + AE120 - $F117) * AE108","v":22.636724704541905},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E110","v":"Q6+1 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80.886259999999993,0,0,0,0,0,80.886259999999993,0,0,0,0,0,{"$f":"AK110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E121","v":"Q6+1 period price per passenger in period"},{"$f":"F121","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.636724704541905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C97&\" allowed airport charges revenue (nominal) (profiled)\"","v":"Q6+1 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA125:BJ125)","v":1830.9999999999995},null,{"$f":"AA123 * AA124","v":0},0,0,0,1830.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E102","v":"Discount factor to start of Q6+1 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0394710335524289,0,0,0,0,0,{"$f":"AK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C97&\" allowed airport charges\"","v":"Present value of profiled Q6+1 period allowed airport charges"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA128:BJ128)","v":1761.4728461864806},null,{"$f":" IF(AA125 = 0, 0, AA125 / AA127)","v":0},0,0,0,1761.4728461864806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E106","v":"Present value of unprofiled Q6+1 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1761.4728461864811,0,0,0,0,0,1761.4728461864811,0,0,0,0,0,{"$f":" AK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E128","v":"Present value of profiled Q6+1 period allowed airport charges"},{"$f":" F128","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1761.4728461864806,0,0,0,0,0,1761.4728461864806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$68","v":"Revenue - Q6+1 period price profiling"},{"$f":" Macros!F$68","v":0},{"$f":" Macros!G$68","v":"check"},{"$f":" Macros!H$68","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$68","v":0},{"$f":" Macros!J$68","v":0},{"$f":" Macros!K$68","v":"DIFF"},{"$f":" Macros!L$68","v":0},{"$f":" Macros!M$68","v":0},{"$f":" Macros!N$68","v":0},{"$f":" Macros!O$68","v":0},{"$f":" Macros!P$68","v":0},{"$f":" Macros!Q$68","v":0},{"$f":" Macros!R$68","v":0},{"$f":" Macros!S$68","v":0},{"$f":" Macros!T$68","v":0},{"$f":" Macros!U$68","v":0},{"$f":" Macros!V$68","v":0},{"$f":" Macros!W$68","v":0},{"$f":" Macros!X$68","v":0},{"$f":" Macros!Y$68","v":0},{"$f":" Macros!Z$68","v":"Q6plus1_NPVcheck"}]
[]
[null,null,null,null,{"$f":" E108","v":"Q6+1 flags"},0,"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":" AK108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E121","v":"Q6+1 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.636724704541905,0,0,0,0,0,{"$f":" AK121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_Series!E$362","v":"Known yield per passenger"},{"$f":" I_Series!F$362","v":0},{"$f":" I_Series!G$362","v":"nominal £/passenger"},{"$f":" I_Series!H$362","v":"nominal"},{"$f":" I_Series!I$362","v":"HAL reg accounts up to 2019,CAA - 2020,2021"},{"$f":" I_Series!J$362","v":0},{"$f":" I_Series!K$362","v":"Being published with this model"},{"$f":" I_Series!L$362","v":0},{"$f":" I_Series!M$362","v":0},{"$f":" I_Series!N$362","v":0},{"$f":" I_Series!O$362","v":0},{"$f":" I_Series!P$362","v":0},{"$f":" I_Series!Q$362","v":0},{"$f":" I_Series!R$362","v":0},{"$f":" I_Series!S$362","v":0},{"$f":" I_Series!T$362","v":0},{"$f":" I_Series!U$362","v":0},{"$f":" I_Series!V$362","v":0},{"$f":" I_Series!W$362","v":0},{"$f":" I_Series!X$362","v":0},{"$f":" I_Series!Y$362","v":0},{"$f":" I_Series!Z$362","v":0},{"$f":" I_Series!AA$362","v":22.653635381805092},{"$f":" I_Series!AB$362","v":22.439410948953313},{"$f":" I_Series!AC$362","v":22.003103001705369},{"$f":" I_Series!AD$362","v":21.784724476292727},{"$f":" I_Series!AE$362","v":22.63679746804144},{"$f":" I_Series!AF$362","v":23.56},{"$f":" I_Series!AG$362","v":21.08},{"$f":" I_Series!AH$362","v":0},{"$f":" I_Series!AI$362","v":0},{"$f":" I_Series!AJ$362","v":0},{"$f":" I_Series!AK$362","v":0},{"$f":" I_Series!AL$362","v":0},{"$f":" I_Series!AM$362","v":0},{"$f":" I_Series!AN$362","v":0},{"$f":" I_Series!AO$362","v":0},{"$f":" I_Series!AP$362","v":0},{"$f":" I_Series!AQ$362","v":0},{"$f":" I_Series!AR$362","v":0},{"$f":" I_Series!AS$362","v":0},{"$f":" I_Series!AT$362","v":0},{"$f":" I_Series!AU$362","v":0},{"$f":" I_Series!AV$362","v":0},{"$f":" I_Series!AW$362","v":0},{"$f":" I_Series!AX$362","v":0},{"$f":" I_Series!AY$362","v":0},{"$f":" I_Series!AZ$362","v":0},{"$f":" I_Series!BA$362","v":0},{"$f":" I_Series!BB$362","v":0},{"$f":" I_Series!BC$362","v":0},{"$f":" I_Series!BD$362","v":0},{"$f":" I_Series!BE$362","v":0},{"$f":" I_Series!BF$362","v":0},{"$f":" I_Series!BG$362","v":0},{"$f":" I_Series!BH$362","v":0},{"$f":" I_Series!BI$362","v":0},{"$f":" I_Series!BJ$362","v":0}]
[null,null,null,null,{"$f":" E118&\", (with known values overrides)\"","v":"Q6+1 period price per passenger BEG, (with known values overrides)"},null,{"$f":" I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z134 = 1, IF(Z136>0, Z136, Z135), 0)","v":0},0,0,0,{"$f":" IF(AD134 = 1, IF(AD136>0, AD136, AD135), 0)","v":0},22.63679746804144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"iH7 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$68","v":"iH7 flags"},{"$f":" C_Time!F$68","v":0},{"$f":" C_Time!G$68","v":"flag"},{"$f":" C_Time!H$68","v":0},{"$f":" C_Time!I$68","v":0},{"$f":" C_Time!J$68","v":0},{"$f":" C_Time!K$68","v":0},{"$f":" C_Time!L$68","v":0},{"$f":" C_Time!M$68","v":0},{"$f":" C_Time!N$68","v":0},{"$f":" C_Time!O$68","v":0},{"$f":" C_Time!P$68","v":0},{"$f":" C_Time!Q$68","v":0},{"$f":" C_Time!R$68","v":0},{"$f":" C_Time!S$68","v":0},{"$f":" C_Time!T$68","v":0},{"$f":" C_Time!U$68","v":0},{"$f":" C_Time!V$68","v":0},{"$f":" C_Time!W$68","v":0},{"$f":" C_Time!X$68","v":0},{"$f":" C_Time!Y$68","v":2},{"$f":" C_Time!Z$68","v":0},{"$f":" C_Time!AA$68","v":0},{"$f":" C_Time!AB$68","v":0},{"$f":" C_Time!AC$68","v":0},{"$f":" C_Time!AD$68","v":0},{"$f":" C_Time!AE$68","v":0},{"$f":" C_Time!AF$68","v":1},{"$f":" C_Time!AG$68","v":1},{"$f":" C_Time!AH$68","v":0},{"$f":" C_Time!AI$68","v":0},{"$f":" C_Time!AJ$68","v":0},{"$f":" C_Time!AK$68","v":0},{"$f":" C_Time!AL$68","v":0},{"$f":" C_Time!AM$68","v":0},{"$f":" C_Time!AN$68","v":0},{"$f":" C_Time!AO$68","v":0},{"$f":" C_Time!AP$68","v":0},{"$f":" C_Time!AQ$68","v":0},{"$f":" C_Time!AR$68","v":0},{"$f":" C_Time!AS$68","v":0},{"$f":" C_Time!AT$68","v":0},{"$f":" C_Time!AU$68","v":0},{"$f":" C_Time!AV$68","v":0},{"$f":" C_Time!AW$68","v":0},{"$f":" C_Time!AX$68","v":0},{"$f":" C_Time!AY$68","v":0},{"$f":" C_Time!AZ$68","v":0},{"$f":" C_Time!BA$68","v":0},{"$f":" C_Time!BB$68","v":0},{"$f":" C_Time!BC$68","v":0},{"$f":" C_Time!BD$68","v":0},{"$f":" C_Time!BE$68","v":0},{"$f":" C_Time!BF$68","v":0},{"$f":" C_Time!BG$68","v":0},{"$f":" C_Time!BH$68","v":0},{"$f":" C_Time!BI$68","v":0},{"$f":" C_Time!BJ$68","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C139","v":"Single period discount factor for iH7 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA142) * AA141","v":0},0,0,0,0,1.0693377625807943,1.0961167808511243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C139","v":"Discount factor to start of iH7 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA143^0.5*Z143, AA143^0.5)","v":0},{"$f":" MAX(AB143^0.5*AA143, AB143^0.5)","v":0},{"$f":" MAX(AC143^0.5*AB143, AC143^0.5)","v":0},{"$f":" MAX(AD143^0.5*AC143, AD143^0.5)","v":0},{"$f":" MAX(AE143^0.5*AD143, AE143^0.5)","v":0},{"$f":" MAX(AF143^0.5*AE143, AF143^0.5)","v":1.034087889195495},{"$f":" MAX(AG143^0.5*AF143, AG143^0.5)","v":1.1195495431086295},{"$f":" MAX(AH143^0.5*AG143, AH143^0.5)","v":0},{"$f":" MAX(AI143^0.5*AH143, AI143^0.5)","v":0},{"$f":" MAX(AJ143^0.5*AI143, AJ143^0.5)","v":0},{"$f":" MAX(AK143^0.5*AJ143, AK143^0.5)","v":0},{"$f":" MAX(AL143^0.5*AK143, AL143^0.5)","v":0},{"$f":" MAX(AM143^0.5*AL143, AM143^0.5)","v":0},{"$f":" MAX(AN143^0.5*AM143, AN143^0.5)","v":0},{"$f":" MAX(AO143^0.5*AN143, AO143^0.5)","v":0},{"$f":" MAX(AP143^0.5*AO143, AP143^0.5)","v":0},{"$f":" MAX(AQ143^0.5*AP143, AQ143^0.5)","v":0},{"$f":" MAX(AR143^0.5*AQ143, AR143^0.5)","v":0},{"$f":" MAX(AS143^0.5*AR143, AS143^0.5)","v":0},{"$f":" MAX(AT143^0.5*AS143, AT143^0.5)","v":0},{"$f":" MAX(AU143^0.5*AT143, AU143^0.5)","v":0},{"$f":" MAX(AV143^0.5*AU143, AV143^0.5)","v":0},{"$f":" MAX(AW143^0.5*AV143, AW143^0.5)","v":0},{"$f":" MAX(AX143^0.5*AW143, AX143^0.5)","v":0},{"$f":" MAX(AY143^0.5*AX143, AY143^0.5)","v":0},{"$f":" MAX(AZ143^0.5*AY143, AZ143^0.5)","v":0},{"$f":" MAX(BA143^0.5*AZ143, BA143^0.5)","v":0},{"$f":" MAX(BB143^0.5*BA143, BB143^0.5)","v":0},{"$f":" MAX(BC143^0.5*BB143, BC143^0.5)","v":0},{"$f":" MAX(BD143^0.5*BC143, BD143^0.5)","v":0},{"$f":" MAX(BE143^0.5*BD143, BE143^0.5)","v":0},{"$f":" MAX(BF143^0.5*BE143, BF143^0.5)","v":0},{"$f":" MAX(BG143^0.5*BF143, BG143^0.5)","v":0},{"$f":" MAX(BH143^0.5*BG143, BH143^0.5)","v":0},{"$f":" MAX(BI143^0.5*BH143, BI143^0.5)","v":0},{"$f":" MAX(BJ143^0.5*BI143, BJ143^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":"E144","v":"Discount factor to start of iH7 period"},{"$f":"F144","v":0},"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.034087889195495,1.1195495431086295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C139&\" allowed airport charges\"","v":"Present value of unprofiled iH7 period allowed airport charges"},null,{"$f":"G146","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA148:BJ148)","v":3940.4348152987936},null,{"$f":" IF(AA147 = 0, 0,  AA146 / AA147 )","v":0},0,0,0,0,2121.3941261481123,1819.0406891506814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$68","v":"iH7 flags"},{"$f":" C_Time!F$68","v":0},{"$f":" C_Time!G$68","v":"flag"},{"$f":" C_Time!H$68","v":0},{"$f":" C_Time!I$68","v":0},{"$f":" C_Time!J$68","v":0},{"$f":" C_Time!K$68","v":0},{"$f":" C_Time!L$68","v":0},{"$f":" C_Time!M$68","v":0},{"$f":" C_Time!N$68","v":0},{"$f":" C_Time!O$68","v":0},{"$f":" C_Time!P$68","v":0},{"$f":" C_Time!Q$68","v":0},{"$f":" C_Time!R$68","v":0},{"$f":" C_Time!S$68","v":0},{"$f":" C_Time!T$68","v":0},{"$f":" C_Time!U$68","v":0},{"$f":" C_Time!V$68","v":0},{"$f":" C_Time!W$68","v":0},{"$f":" C_Time!X$68","v":0},{"$f":" C_Time!Y$68","v":2},{"$f":" C_Time!Z$68","v":0},{"$f":" C_Time!AA$68","v":0},{"$f":" C_Time!AB$68","v":0},{"$f":" C_Time!AC$68","v":0},{"$f":" C_Time!AD$68","v":0},{"$f":" C_Time!AE$68","v":0},{"$f":" C_Time!AF$68","v":1},{"$f":" C_Time!AG$68","v":1},{"$f":" C_Time!AH$68","v":0},{"$f":" C_Time!AI$68","v":0},{"$f":" C_Time!AJ$68","v":0},{"$f":" C_Time!AK$68","v":0},{"$f":" C_Time!AL$68","v":0},{"$f":" C_Time!AM$68","v":0},{"$f":" C_Time!AN$68","v":0},{"$f":" C_Time!AO$68","v":0},{"$f":" C_Time!AP$68","v":0},{"$f":" C_Time!AQ$68","v":0},{"$f":" C_Time!AR$68","v":0},{"$f":" C_Time!AS$68","v":0},{"$f":" C_Time!AT$68","v":0},{"$f":" C_Time!AU$68","v":0},{"$f":" C_Time!AV$68","v":0},{"$f":" C_Time!AW$68","v":0},{"$f":" C_Time!AX$68","v":0},{"$f":" C_Time!AY$68","v":0},{"$f":" C_Time!AZ$68","v":0},{"$f":" C_Time!BA$68","v":0},{"$f":" C_Time!BB$68","v":0},{"$f":" C_Time!BC$68","v":0},{"$f":" C_Time!BD$68","v":0},{"$f":" C_Time!BE$68","v":0},{"$f":" C_Time!BF$68","v":0},{"$f":" C_Time!BG$68","v":0},{"$f":" C_Time!BH$68","v":0},{"$f":" C_Time!BI$68","v":0},{"$f":" C_Time!BJ$68","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C139&\" forecast passenger numbers\"","v":"iH7 period forecast passenger numbers"},null,{"$f":"G151","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA152:BJ152)","v":41.51},null,{"$f":" AA150 * AA151","v":0},0,0,0,0,22.11,19.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E137","v":"Q6+1 period price per passenger BEG, (with known values overrides)"},{"$f":" F137","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.63679746804144,0,{"$f":" AH137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C139&\" Opening Charge per Passenger before correction factor\"","v":"iH7 period Opening Charge per Passenger before correction factor"},{"$f":" Y155","v":22.63679746804144},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA155:BJ155)","v":22.63679746804144},null,{"$f":" AA141 * AA154","v":0},{"$f":" AB141 * AB154","v":0},0,0,0,{"$f":" AF141 * AF154","v":22.63679746804144},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$435","v":"iH7 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$435","v":77.115693236438588},{"$f":" I_InputSets!G$435","v":"nominal £/passenger"},{"$f":" I_InputSets!H$435","v":0},{"$f":" I_InputSets!I$435","v":0},{"$f":" I_InputSets!J$435","v":0},{"$f":" I_InputSets!K$435","v":0},{"$f":" I_InputSets!L$435","v":0},{"$f":" I_InputSets!M$435","v":0}]
[null,null,null,null,{"$f":"C139&\" Opening Charge per Passenger\"","v":"iH7 period Opening Charge per Passenger"},{"$f":" SUM(F155:F156)","v":99.752490704480024},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C139 & \" counter\"","v":"iH7 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z158+AA141)*AA141","v":0},0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$70","v":"iH7 period X-Factor"},{"$f":" Macros!F$70","v":0},{"$f":" Macros!G$70","v":"iH7_X"}]
[null,null,null,null,{"$f":"C139 & \" price per passenger BEG\"","v":"iH7 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA158=1,$F157,Z163)","v":0},{"$f":"IF(AB158=1,$F157,AA163)","v":0},0,0,0,{"$f":"IF(AF158=1,$F157,AE163)","v":99.752490704480024},100.63157109566053,{"$f":"IF(AH158=1,$F157,AG163)","v":103.23025611169408},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB161/AA161-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,{"$f":"AG161/AF161-1","v":2.5823754789272124E-2},9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C139 & \" price per passenger in period\"","v":"iH7 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA160 * (1 + AA162 - $F159) * AA150","v":0},0,0,0,0,{"$f":"AF160 * (1 + AF162 - $F159) * AF150","v":100.63157109566053},{"$f":"AG160 * (1 + AG162 - $F159) * AG150","v":103.23025611169408},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E152","v":"iH7 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.51,0,0,0,0,0,0,22.11,19.399999999999999,0,0,0,{"$f":"AK152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E163","v":"iH7 period price per passenger in period"},{"$f":"F163","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100.63157109566053,{"$f":"AG163","v":103.23025611169408},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C139&\" allowed airport charges revenue (nominal) (profiled)\"","v":"iH7 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA167:BJ167)","v":4227.6310054919195},null,{"$f":"AA165 * AA166","v":0},0,0,0,0,2224.9640369250542,2002.6669685668649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E144","v":"Discount factor to start of iH7 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.034087889195495,1.1195495431086295,0,0,0,{"$f":"AK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C139&\" allowed airport charges\"","v":"Present value of profiled iH7 period allowed airport charges"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA170:BJ170)","v":3940.4348152987941},null,{"$f":" IF(AA167 = 0, 0, AA167 / AA169)","v":0},0,0,0,0,2151.6198576274237,1788.8149576713702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E148","v":"Present value of unprofiled iH7 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3940.4348152987936,0,0,0,0,0,0,2121.3941261481123,1819.0406891506814,0,0,0,{"$f":" AK148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E170","v":"Present value of profiled iH7 period allowed airport charges"},{"$f":" F170","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3940.4348152987941,0,0,0,0,0,0,2151.6198576274237,1788.8149576713702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$73","v":"Revenue - iH7 period price profiling"},{"$f":" Macros!F$73","v":0},{"$f":" Macros!G$73","v":"check"},{"$f":" Macros!H$73","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$73","v":0},{"$f":" Macros!J$73","v":0},{"$f":" Macros!K$73","v":"DIFF"},{"$f":" Macros!L$73","v":0},{"$f":" Macros!M$73","v":0},{"$f":" Macros!N$73","v":0},{"$f":" Macros!O$73","v":0},{"$f":" Macros!P$73","v":0},{"$f":" Macros!Q$73","v":0},{"$f":" Macros!R$73","v":0},{"$f":" Macros!S$73","v":0},{"$f":" Macros!T$73","v":0},{"$f":" Macros!U$73","v":0},{"$f":" Macros!V$73","v":0},{"$f":" Macros!W$73","v":0},{"$f":" Macros!X$73","v":0},{"$f":" Macros!Y$73","v":0},{"$f":" Macros!Z$73","v":"iH7_NPVcheck"}]
[]
[null,null,"H7 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$76","v":"H7 flags"},null,{"$f":" C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$76","v":5},null,{"$f":" C_Time!AA$76","v":0},{"$f":" C_Time!AB$76","v":0},{"$f":" C_Time!AC$76","v":0},{"$f":" C_Time!AD$76","v":0},{"$f":" C_Time!AE$76","v":0},{"$f":" C_Time!AF$76","v":0},{"$f":" C_Time!AG$76","v":0},{"$f":" C_Time!AH$76","v":1},{"$f":" C_Time!AI$76","v":1},{"$f":" C_Time!AJ$76","v":1},{"$f":" C_Time!AK$76","v":1},{"$f":" C_Time!AL$76","v":1},{"$f":" C_Time!AM$76","v":0},{"$f":" C_Time!AN$76","v":0},{"$f":" C_Time!AO$76","v":0},{"$f":" C_Time!AP$76","v":0},{"$f":" C_Time!AQ$76","v":0},{"$f":" C_Time!AR$76","v":0},{"$f":" C_Time!AS$76","v":0},{"$f":" C_Time!AT$76","v":0},{"$f":" C_Time!AU$76","v":0},{"$f":" C_Time!AV$76","v":0},{"$f":" C_Time!AW$76","v":0},{"$f":" C_Time!AX$76","v":0},{"$f":" C_Time!AY$76","v":0},{"$f":" C_Time!AZ$76","v":0},{"$f":" C_Time!BA$76","v":0},{"$f":" C_Time!BB$76","v":0},{"$f":" C_Time!BC$76","v":0},{"$f":" C_Time!BD$76","v":0},{"$f":" C_Time!BE$76","v":0},{"$f":" C_Time!BF$76","v":0},{"$f":" C_Time!BG$76","v":0},{"$f":" C_Time!BH$76","v":0},{"$f":" C_Time!BI$76","v":0},{"$f":" C_Time!BJ$76","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,{"$f":"AH$54","v":0.16113543270672137},0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C176","v":"Single period discount factor for H7 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA179) * AA178","v":0},0,0,0,0,0,0,{"$f":" (1+AH179) * AH178","v":1.1611354327067214},{"$f":" (1+AI179) * AI178","v":1.1515011158607402},1.0556555065147482,1.0364263694438172,1.0501862566338585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Multi period discount factor",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180 * MAX(Z181,1)","v":0},0,0,0,0,0,{"$f":"AG180 * MAX(AF181,1)","v":0},{"$f":"AH180 * MAX(AG181,1)","v":1.1611354327067214},1.3370487464272331,{"$f":"AJ180 * MAX(AI181,1)","v":1.4114628716445499},1.4628773396633052,1.536293677255504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Half year discount factor",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180 ^ 0.5","v":0},0,0,0,0,0,{"$f":"AG180 ^ 0.5","v":0},{"$f":"AH180 ^ 0.5","v":1.077559943904153},1.0730802001065625,1.0274509752366525,1.0180502784459209,1.0247859564971888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Discount factor to start of H7 period",null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182 * MAX(Z181,1)","v":0},0,0,0,0,0,{"$f":"AG182 * MAX(AF181,1)","v":0},{"$f":"AH182 * MAX(AG181,1)","v":1.077559943904153},{"$f":"AI182 * MAX(AH181,1)","v":1.2459914424797485},{"$f":"AJ182 * MAX(AI181,1)","v":1.3737520384556043},{"$f":"AK182 * MAX(AJ181,1)","v":1.4369401694938131},1.4991361537649233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,{"$f":" AH$47","v":1873.212339441764},1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C176&\" allowed airport charges (unprofiled)\"","v":"H7 period allowed airport charges (unprofiled)"},null,{"$f":"G185","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA185 * AA178","v":0},0,0,0,0,0,0,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C176&\" allowed airport charges\"","v":"Present value of unprofiled H7 period allowed airport charges"},null,{"$f":"G186","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA187:BJ187)","v":7719.3498158842458},null,{"$f":" IF(AA186 = 0, 0, AA186 / AA183)","v":0},0,0,0,0,0,0,1738.3834189816384,1591.1634105226294,1496.4762746035581,1465.591387480765,1427.7353242956553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$76","v":"H7 flags"},null,{"$f":" C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$76","v":5},null,{"$f":" C_Time!AA$76","v":0},{"$f":" C_Time!AB$76","v":0},{"$f":" C_Time!AC$76","v":0},{"$f":" C_Time!AD$76","v":0},{"$f":" C_Time!AE$76","v":0},{"$f":" C_Time!AF$76","v":0},{"$f":" C_Time!AG$76","v":0},{"$f":" C_Time!AH$76","v":1},{"$f":" C_Time!AI$76","v":1},{"$f":" C_Time!AJ$76","v":1},{"$f":" C_Time!AK$76","v":1},{"$f":" C_Time!AL$76","v":1},{"$f":" C_Time!AM$76","v":0},{"$f":" C_Time!AN$76","v":0},{"$f":" C_Time!AO$76","v":0},{"$f":" C_Time!AP$76","v":0},{"$f":" C_Time!AQ$76","v":0},{"$f":" C_Time!AR$76","v":0},{"$f":" C_Time!AS$76","v":0},{"$f":" C_Time!AT$76","v":0},{"$f":" C_Time!AU$76","v":0},{"$f":" C_Time!AV$76","v":0},{"$f":" C_Time!AW$76","v":0},{"$f":" C_Time!AX$76","v":0},{"$f":" C_Time!AY$76","v":0},{"$f":" C_Time!AZ$76","v":0},{"$f":" C_Time!BA$76","v":0},{"$f":" C_Time!BB$76","v":0},{"$f":" C_Time!BC$76","v":0},{"$f":" C_Time!BD$76","v":0},{"$f":" C_Time!BE$76","v":0},{"$f":" C_Time!BF$76","v":0},{"$f":" C_Time!BG$76","v":0},{"$f":" C_Time!BH$76","v":0},{"$f":" C_Time!BI$76","v":0},{"$f":" C_Time!BJ$76","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C176&\" forecast passenger numbers\"","v":"H7 period forecast passenger numbers"},null,{"$f":"G190","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA191:BJ191)","v":375.47123299999998},null,{"$f":" AA189 * AA190","v":0},0,0,0,0,0,0,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E160","v":"iH7 period price per passenger BEG"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.752490704480024,100.63157109566053,103.23025611169408,0,0,{"$f":" AK160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C176&\" Opening Charge per Passenger before correction factor\"","v":"H7 period Opening Charge per Passenger before correction factor"},{"$f":" Y194","v":103.23025611169408},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA194:BJ194)","v":103.23025611169408},null,{"$f":" AA178 * AA193","v":0},0,0,0,0,0,0,103.23025611169408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$436","v":"H7 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$436","v":-75.570931324978204},{"$f":" I_InputSets!G$436","v":"nominal £/passenger"},{"$f":" I_InputSets!H$436","v":0},{"$f":" I_InputSets!I$436","v":"Align to H7 opening yield"},{"$f":" I_InputSets!J$436","v":0},{"$f":" I_InputSets!K$436","v":"Being published with this model"},{"$f":" I_InputSets!L$436","v":0},{"$f":" I_InputSets!M$436","v":0}]
[null,null,null,null,{"$f":"C176&\" Opening Charge per Passenger\"","v":"H7 period Opening Charge per Passenger"},{"$f":" SUM(F194:F195)","v":27.659324786715871},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C176 & \" counter\"","v":"H7 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z197+AA178)*AA178","v":0},0,0,0,0,0,0,1,2,3,4,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$75","v":"H7 period X-Factor"},{"$f":" Macros!F$75","v":0},{"$f":" Macros!G$75","v":"H7_X"}]
[null,null,null,null,{"$f":"C176 & \" price per passenger BEG\"","v":"H7 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA197=1,$F196,Z202)","v":0},{"$f":"IF(AB197=1,$F196,AA202)","v":0},0,0,0,0,0,{"$f":"IF(AH197=1,$F196,AG202)","v":27.659324786715871},{"$f":"IF(AI197=1,$F196,AH202)","v":30.189999999999998},{"$f":"IF(AJ197=1,$F196,AI202)","v":32.410725325655612},{"$f":"IF(AK197=1,$F196,AJ202)","v":32.61414393472554},32.361316946100985,32.417263753128758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,{"$f":"AH200/AG200-1","v":9.149446824166696E-2},7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C176 & \" price per passenger in period\"","v":"H7 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA199 * (1 + AA201 - $F198) * AA189","v":0},0,0,0,0,0,0,{"$f":"AH199 * (1 + AH201 - $F198) * AH189","v":30.189999999999998},{"$f":"AI199 * (1 + AI201 - $F198) * AI189","v":32.410725325655612},32.61414393472554,32.361316946100985,32.417263753128758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"H7 period 2023 Charge per Passenger as reflected in holding cap decision (nominal)",{"$f":"I_InputSets!$F$444","v":31.57}]
[null,null,null,null,"H7 period 2024 Charge per Passenger (nominal)",{"$f":"F213","v":24.894590345731118}]
[null,null,null,null,"CPI annual growth rate 2024",{"$f":"C_Index!AJ18","v":6.2762745056157421E-3}]
[null,null,null,null,"Reduction in real terms charge between 2023 and 2024 (this number is X(2024) in the licence)",{"$f":"F205/F204-(1+F206)","v":-0.21772415712420568}]
[null,null,null,null,"Check that nominal charge in 2024 is as per underlying PCM calculations",{"$f":"F204*(1+F206+F207)-F213","v":0},"check"]
[]
[null,null,null,null,"H7 period 2023 and 2024 per passenger opening price adjustment factor",{"$f":"P0adjustment_2023H7","v":-0.2381789827728352}]
[null,null,null,null,"H7 period 2023 and 2024 per passenger opening price adjustment factor for licence",{"$f":"F213/F204-1","v":-0.21144788261858993}]
[null,null,null,null,"H7 period 2023 Charge per Passenger",{"$f":"I_InputSets!$F$443","v":31.32}]
[null,null,null,null,"H7 period 2024 Charge per Passenger (nominal)",{"$f":"AJ199*(1+AJ201-$F198+$F$210)","v":24.894590345731118}]
[null,null,null,null,{"$f":"C176 & \" 2022, 2023 and 2024 price per passenger\"","v":"H7 period 2022, 2023 and 2024 price per passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA197=1,AA202,IF(AA197=2,$F$212,0))","v":0},0,0,0,0,0,0,{"$f":"IF(AH197=1,AH202,IF(OR(AH197=2,AH197=3),INDEX($F$212:$F$213,AH$197-1,),0))","v":30.189999999999998},{"$f":"IF(AI197=1,AI202,IF(OR(AI197=2,AI197=3),INDEX($F$212:$F$213,AI$197-1,),0))","v":31.32},{"$f":"IF(AJ197=1,AJ202,IF(OR(AJ197=2,AJ197=3),INDEX($F$212:$F$213,AJ$197-1,),0))","v":24.894590345731118},{"$f":"IF(AK197=1,AK202,IF(OR(AK197=2,AK197=3),INDEX($F$212:$F$213,AK$197-1,),0))","v":0},{"$f":"IF(AL197=1,AL202,IF(OR(AL197=2,AL197=3),INDEX($F$212:$F$213,AL$197-1,),0))","v":0},{"$f":"IF(AM197=1,AM202,IF(AM197=2,$F$212,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C176 & \" price per passenger BEG\"","v":"H7 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z218","v":0},0,0,0,0,0,0,0,{"$f":"AH218","v":30.189999999999998},{"$f":"AI218","v":31.32},{"$f":"AJ218","v":24.894590345731118},{"$f":"AK218","v":24.701605844198589},{"$f":"AL218","v":24.74431040958272},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB216/AA216-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C176 & \" price per passenger in period\"","v":"H7 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA197<3,AA214, AA215 * (1 + AA217 - $F198) )* AA189","v":0},0,0,0,0,0,0,{"$f":"IF(AH197<4,AH214, AH215 * (1 + AH217 - $F198) )* AH189","v":30.189999999999998},{"$f":"IF(AI197<4,AI214, AI215 * (1 + AI217 - $F198) )* AI189","v":31.32},{"$f":"IF(AJ197<4,AJ214, AJ215 * (1 + AJ217 - $F198) )* AJ189","v":24.894590345731118},{"$f":"IF(AK197<4,AK214, AK215 * (1 + AK217 - $F198) )* AK189","v":24.701605844198589},{"$f":"IF(AL197<4,AL214, AL215 * (1 + AL217 - $F198) )* AL189","v":24.74431040958272},{"$f":"IF(AM197<3,AM214, AM215 * (1 + AM217 - $F198) )* AM189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E191","v":"H7 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375.47123299999998,0,0,0,0,0,0,0,0,61.6,73.008769000000001,78.890704999999997,{"$f":"AK191","v":80.653560999999996},81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218","v":"H7 period price per passenger in period"},{"$f":"F218","v":0},{"$f":"G218","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA218","v":0},0,0,0,0,0,0,{"$f":"AH218","v":30.189999999999998},{"$f":"AI218","v":31.32},{"$f":"AJ218","v":24.894590345731118},24.701605844198589,24.74431040958272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C176&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H7 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA222:BJ222)","v":10114.725635153856},null,{"$f":"AA220 * AA221","v":0},0,0,0,0,0,0,{"$f":"AH220 * AH221","v":1859.704},2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E183","v":"Discount factor to start of H7 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.077559943904153,1.2459914424797485,1.3737520384556043,{"$f":" AK183","v":1.4369401694938131},1.4991361537649233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C176&\" allowed airport charges\"","v":"Present value of profiled H7 period allowed airport charges"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA225:BJ225)","v":7719.3498158842458},null,{"$f":" IF(AA222 = 0, 0, AA222 / AA224)","v":0},0,0,0,0,0,0,{"$f":" IF(AH222 = 0, 0, AH222 / AH224)","v":1725.8473744504902},1835.19289709501,{"$f":" IF(AJ222 = 0, 0, AJ222 / AJ224)","v":1429.626110159465},1386.4686338714016,{"$f":" IF(AL222 = 0, 0, AL222 / AL224)","v":1342.2148003078794},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E187","v":"Present value of unprofiled H7 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7719.3498158842458,0,0,0,0,0,0,0,0,1738.3834189816384,1591.1634105226294,1496.4762746035581,{"$f":" AK187","v":1465.591387480765},1427.7353242956553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E225","v":"Present value of profiled H7 period allowed airport charges"},{"$f":" F225","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7719.3498158842458,0,0,0,0,0,0,0,0,{"$f":" AH225","v":1725.8473744504902},1835.19289709501,1429.626110159465,1386.4686338714016,1342.2148003078794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$78","v":"Revenue - H7 period price profiling"},{"$f":" Macros!F$78","v":0},{"$f":" Macros!G$78","v":"check"},{"$f":" Macros!H$78","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$78","v":0},{"$f":" Macros!J$78","v":0},{"$f":" Macros!K$78","v":"DIFF"},{"$f":" Macros!L$78","v":0},{"$f":" Macros!M$78","v":0},{"$f":" Macros!N$78","v":0},{"$f":" Macros!O$78","v":0},{"$f":" Macros!P$78","v":0},{"$f":" Macros!Q$78","v":0},{"$f":" Macros!R$78","v":0},{"$f":" Macros!S$78","v":0},{"$f":" Macros!T$78","v":0},{"$f":" Macros!U$78","v":0},{"$f":" Macros!V$78","v":0},{"$f":" Macros!W$78","v":0},{"$f":" Macros!X$78","v":0},{"$f":" Macros!Y$78","v":0},{"$f":" Macros!Z$78","v":"H7_NPVcheck"}]
[]
[null,null,"H8 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$84","v":"H8 flags"},{"$f":" C_Time!F$84","v":0},{"$f":" C_Time!G$84","v":"flag"},{"$f":" C_Time!H$84","v":0},{"$f":" C_Time!I$84","v":0},{"$f":" C_Time!J$84","v":0},{"$f":" C_Time!K$84","v":0},{"$f":" C_Time!L$84","v":0},{"$f":" C_Time!M$84","v":0},{"$f":" C_Time!N$84","v":0},{"$f":" C_Time!O$84","v":0},{"$f":" C_Time!P$84","v":0},{"$f":" C_Time!Q$84","v":0},{"$f":" C_Time!R$84","v":0},{"$f":" C_Time!S$84","v":0},{"$f":" C_Time!T$84","v":0},{"$f":" C_Time!U$84","v":0},{"$f":" C_Time!V$84","v":0},{"$f":" C_Time!W$84","v":0},{"$f":" C_Time!X$84","v":0},{"$f":" C_Time!Y$84","v":5},{"$f":" C_Time!Z$84","v":0},{"$f":" C_Time!AA$84","v":0},{"$f":" C_Time!AB$84","v":0},{"$f":" C_Time!AC$84","v":0},{"$f":" C_Time!AD$84","v":0},{"$f":" C_Time!AE$84","v":0},{"$f":" C_Time!AF$84","v":0},{"$f":" C_Time!AG$84","v":0},{"$f":" C_Time!AH$84","v":0},{"$f":" C_Time!AI$84","v":0},{"$f":" C_Time!AJ$84","v":0},{"$f":" C_Time!AK$84","v":0},{"$f":" C_Time!AL$84","v":0},{"$f":" C_Time!AM$84","v":1},{"$f":" C_Time!AN$84","v":1},{"$f":" C_Time!AO$84","v":1},{"$f":" C_Time!AP$84","v":1},{"$f":" C_Time!AQ$84","v":1},{"$f":" C_Time!AR$84","v":0},{"$f":" C_Time!AS$84","v":0},{"$f":" C_Time!AT$84","v":0},{"$f":" C_Time!AU$84","v":0},{"$f":" C_Time!AV$84","v":0},{"$f":" C_Time!AW$84","v":0},{"$f":" C_Time!AX$84","v":0},{"$f":" C_Time!AY$84","v":0},{"$f":" C_Time!AZ$84","v":0},{"$f":" C_Time!BA$84","v":0},{"$f":" C_Time!BB$84","v":0},{"$f":" C_Time!BC$84","v":0},{"$f":" C_Time!BD$84","v":0},{"$f":" C_Time!BE$84","v":0},{"$f":" C_Time!BF$84","v":0},{"$f":" C_Time!BG$84","v":0},{"$f":" C_Time!BH$84","v":0},{"$f":" C_Time!BI$84","v":0},{"$f":" C_Time!BJ$84","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C231","v":"Single period discount factor for H8 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA234) * AA233","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0686245531532765,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C231","v":"Discount factor to start of H8 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA235^0.5*Z235, AA235^0.5)","v":0},{"$f":" MAX(AB235^0.5*AA235, AB235^0.5)","v":0},{"$f":" MAX(AC235^0.5*AB235, AC235^0.5)","v":0},{"$f":" MAX(AD235^0.5*AC235, AD235^0.5)","v":0},{"$f":" MAX(AE235^0.5*AD235, AE235^0.5)","v":0},{"$f":" MAX(AF235^0.5*AE235, AF235^0.5)","v":0},{"$f":" MAX(AG235^0.5*AF235, AG235^0.5)","v":0},{"$f":" MAX(AH235^0.5*AG235, AH235^0.5)","v":0},{"$f":" MAX(AI235^0.5*AH235, AI235^0.5)","v":0},{"$f":" MAX(AJ235^0.5*AI235, AJ235^0.5)","v":0},{"$f":" MAX(AK235^0.5*AJ235, AK235^0.5)","v":0},{"$f":" MAX(AL235^0.5*AK235, AL235^0.5)","v":0},{"$f":" MAX(AM235^0.5*AL235, AM235^0.5)","v":1.0337429821543054},{"$f":" MAX(AN235^0.5*AM235, AN235^0.5)","v":1.1069847639034334},{"$f":" MAX(AO235^0.5*AN235, AO235^0.5)","v":1.1116024234410773},{"$f":" MAX(AP235^0.5*AO235, AP235^0.5)","v":1.1116024234410773},{"$f":" MAX(AQ235^0.5*AP235, AQ235^0.5)","v":1.1116024234410773},{"$f":" MAX(AR235^0.5*AQ235, AR235^0.5)","v":0},{"$f":" MAX(AS235^0.5*AR235, AS235^0.5)","v":0},{"$f":" MAX(AT235^0.5*AS235, AT235^0.5)","v":0},{"$f":" MAX(AU235^0.5*AT235, AU235^0.5)","v":0},{"$f":" MAX(AV235^0.5*AU235, AV235^0.5)","v":0},{"$f":" MAX(AW235^0.5*AV235, AW235^0.5)","v":0},{"$f":" MAX(AX235^0.5*AW235, AX235^0.5)","v":0},{"$f":" MAX(AY235^0.5*AX235, AY235^0.5)","v":0},{"$f":" MAX(AZ235^0.5*AY235, AZ235^0.5)","v":0},{"$f":" MAX(BA235^0.5*AZ235, BA235^0.5)","v":0},{"$f":" MAX(BB235^0.5*BA235, BB235^0.5)","v":0},{"$f":" MAX(BC235^0.5*BB235, BC235^0.5)","v":0},{"$f":" MAX(BD235^0.5*BC235, BD235^0.5)","v":0},{"$f":" MAX(BE235^0.5*BD235, BE235^0.5)","v":0},{"$f":" MAX(BF235^0.5*BE235, BF235^0.5)","v":0},{"$f":" MAX(BG235^0.5*BF235, BG235^0.5)","v":0},{"$f":" MAX(BH235^0.5*BG235, BH235^0.5)","v":0},{"$f":" MAX(BI235^0.5*BH235, BI235^0.5)","v":0},{"$f":" MAX(BJ235^0.5*BI235, BJ235^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C231&\" allowed airport charges (unprofiled)\"","v":"H8 period allowed airport charges (unprofiled)"},null,{"$f":"G238","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA238 * AA233","v":0},{"$f":" AB238 * AB233","v":0},0,0,0,0,0,0,0,0,0,0,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C231&\" allowed airport charges\"","v":"Present value of unprofiled H8 period allowed airport charges"},null,{"$f":"G238","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA240:BJ240)","v":9310.3373013617056},null,{"$f":" IF(AA239 = 0, 0, AA239 / AA236)","v":0},0,0,0,0,0,0,0,0,0,0,0,1944.555213392325,1706.6440813881229,1827.4852293540766,1882.7374735850028,1948.9153036421783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$84","v":"H8 flags"},{"$f":" C_Time!F$84","v":0},{"$f":" C_Time!G$84","v":"flag"},{"$f":" C_Time!H$84","v":0},{"$f":" C_Time!I$84","v":0},{"$f":" C_Time!J$84","v":0},{"$f":" C_Time!K$84","v":0},{"$f":" C_Time!L$84","v":0},{"$f":" C_Time!M$84","v":0},{"$f":" C_Time!N$84","v":0},{"$f":" C_Time!O$84","v":0},{"$f":" C_Time!P$84","v":0},{"$f":" C_Time!Q$84","v":0},{"$f":" C_Time!R$84","v":0},{"$f":" C_Time!S$84","v":0},{"$f":" C_Time!T$84","v":0},{"$f":" C_Time!U$84","v":0},{"$f":" C_Time!V$84","v":0},{"$f":" C_Time!W$84","v":0},{"$f":" C_Time!X$84","v":0},{"$f":" C_Time!Y$84","v":5},{"$f":" C_Time!Z$84","v":0},{"$f":" C_Time!AA$84","v":0},{"$f":" C_Time!AB$84","v":0},{"$f":" C_Time!AC$84","v":0},{"$f":" C_Time!AD$84","v":0},{"$f":" C_Time!AE$84","v":0},{"$f":" C_Time!AF$84","v":0},{"$f":" C_Time!AG$84","v":0},{"$f":" C_Time!AH$84","v":0},{"$f":" C_Time!AI$84","v":0},{"$f":" C_Time!AJ$84","v":0},{"$f":" C_Time!AK$84","v":0},{"$f":" C_Time!AL$84","v":0},{"$f":" C_Time!AM$84","v":1},{"$f":" C_Time!AN$84","v":1},{"$f":" C_Time!AO$84","v":1},{"$f":" C_Time!AP$84","v":1},{"$f":" C_Time!AQ$84","v":1},{"$f":" C_Time!AR$84","v":0},{"$f":" C_Time!AS$84","v":0},{"$f":" C_Time!AT$84","v":0},{"$f":" C_Time!AU$84","v":0},{"$f":" C_Time!AV$84","v":0},{"$f":" C_Time!AW$84","v":0},{"$f":" C_Time!AX$84","v":0},{"$f":" C_Time!AY$84","v":0},{"$f":" C_Time!AZ$84","v":0},{"$f":" C_Time!BA$84","v":0},{"$f":" C_Time!BB$84","v":0},{"$f":" C_Time!BC$84","v":0},{"$f":" C_Time!BD$84","v":0},{"$f":" C_Time!BE$84","v":0},{"$f":" C_Time!BF$84","v":0},{"$f":" C_Time!BG$84","v":0},{"$f":" C_Time!BH$84","v":0},{"$f":" C_Time!BI$84","v":0},{"$f":" C_Time!BJ$84","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":" C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C231&\" forecast passenger numbers\"","v":"H8 period forecast passenger numbers"},null,{"$f":"G243","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA244:BJ244)","v":406.59098999999998},null,{"$f":" AA242 * AA243","v":0},0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E199","v":"H7 period price per passenger BEG"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.659324786715871,30.189999999999998,32.410725325655612,{"$f":" AK199","v":32.61414393472554},32.361316946100985,32.417263753128758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C231&\" Opening Charge per Passenger before correction factor\"","v":"H8 period Opening Charge per Passenger before correction factor"},{"$f":" Y247","v":32.417263753128758},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA247:BJ247)","v":32.417263753128758},null,{"$f":" AA233 * AA246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":" AM233 * AM246","v":32.417263753128758},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$437","v":"H8 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$437","v":-8.7358644876486231},{"$f":" I_InputSets!G$437","v":"nominal £/passenger"},{"$f":" I_InputSets!H$437","v":0},{"$f":" I_InputSets!I$437","v":0},{"$f":" I_InputSets!J$437","v":0},{"$f":" I_InputSets!K$437","v":0},{"$f":" I_InputSets!L$437","v":0},{"$f":" I_InputSets!M$437","v":0}]
[null,null,null,null,{"$f":"C231&\" Opening Charge per Passenger\"","v":"H8 period Opening Charge per Passenger"},{"$f":" SUM(F247:F248)","v":23.681399265480135},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C231 & \" counter\"","v":"H8 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z250+AA233)*AA233","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$80","v":"H8 period X-Factor"},{"$f":" Macros!F$80","v":0},{"$f":" Macros!G$80","v":"H8_X"}]
[null,null,null,null,{"$f":"C231 & \" price per passenger BEG\"","v":"H8 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA250=1,$F249,Z255)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM250=1,$F249,AL255)","v":23.681399265480135},{"$f":"IF(AN250=1,$F249,AM255)","v":24.087745675676132},24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB253/AA253-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C231 & \" price per passenger in period\"","v":"H8 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA252 * (1 + AA254 - $F251) * AA242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM252 * (1 + AM254 - $F251) * AM242","v":24.087745675676132},{"$f":"AN252 * (1 + AN254 - $F251) * AN242","v":24.569500589189655},{"$f":"AO252 * (1 + AO254 - $F251) * AO242","v":25.060890600973448},{"$f":"AP252 * (1 + AP254 - $F251) * AP242","v":25.562108412992917},{"$f":"AQ252 * (1 + AQ254 - $F251) * AQ242","v":26.073350581252775},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E255","v":"H8 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA255","v":0},{"$f":" AB255","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" AM255","v":24.087745675676132},{"$f":" AN255","v":24.569500589189655},{"$f":" AO255","v":25.060890600973448},25.562108412992917,26.073350581252775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E244","v":"H8 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.59098999999998,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK244","v":0},0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C231&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H8 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA259:BJ259)","v":10193.528528162366},null,{"$f":" AA257 * AA258","v":0},{"$f":" AB257 * AB258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" AM257 * AM258","v":1958.7720722282754},1997.9475136728408,{"$f":" AO257 * AO258","v":2037.9064639462977},{"$f":" AP257 * AP258","v":2078.6645932252236},2120.237885089728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E236","v":"Discount factor to start of H8 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK236","v":0},0,1.0337429821543054,1.1069847639034334,1.1116024234410773,1.1116024234410773,1.1116024234410773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C231&\" allowed airport charges\"","v":"Present value of profiled H8 period allowed airport charges"},null,{"$f":"G259","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA262:BJ262)","v":9310.3373013617056},null,{"$f":" IF(AA259 = 0, 0, AA259 / AA261)","v":0},0,0,0,0,0,0,0,0,0,0,0,1894.8346988012656,1804.8554766261711,1833.3051646628774,1869.9712679561349,1907.3706933152575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E240","v":"Present value of unprofiled H8 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9310.3373013617056,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK240","v":0},0,{"$f":" AM240","v":1944.555213392325},1706.6440813881229,1827.4852293540766,1882.7374735850028,1948.9153036421783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E262","v":"Present value of profiled H8 period allowed airport charges"},{"$f":" F262","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9310.3373013617056,0,0,0,0,0,0,0,0,0,0,0,0,0,1894.8346988012656,1804.8554766261711,1833.3051646628774,1869.9712679561349,1907.3706933152575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$83","v":"Revenue - H8 period price profiling"},{"$f":" Macros!F$83","v":0},{"$f":" Macros!G$83","v":"check"},{"$f":" Macros!H$83","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$83","v":0},{"$f":" Macros!J$83","v":0},{"$f":" Macros!K$83","v":"DIFF"},{"$f":" Macros!L$83","v":0},{"$f":" Macros!M$83","v":0},{"$f":" Macros!N$83","v":0},{"$f":" Macros!O$83","v":0},{"$f":" Macros!P$83","v":0},{"$f":" Macros!Q$83","v":0},{"$f":" Macros!R$83","v":0},{"$f":" Macros!S$83","v":0},{"$f":" Macros!T$83","v":0},{"$f":" Macros!U$83","v":0},{"$f":" Macros!V$83","v":0},{"$f":" Macros!W$83","v":0},{"$f":" Macros!X$83","v":0},{"$f":" Macros!Y$83","v":0},{"$f":" Macros!Z$83","v":"H8_NPVcheck"}]
[]
[null,null,"H9 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$92","v":"H9 flags"},{"$f":" C_Time!F$92","v":0},{"$f":" C_Time!G$92","v":"flag"},{"$f":" C_Time!H$92","v":0},{"$f":" C_Time!I$92","v":0},{"$f":" C_Time!J$92","v":0},{"$f":" C_Time!K$92","v":0},{"$f":" C_Time!L$92","v":0},{"$f":" C_Time!M$92","v":0},{"$f":" C_Time!N$92","v":0},{"$f":" C_Time!O$92","v":0},{"$f":" C_Time!P$92","v":0},{"$f":" C_Time!Q$92","v":0},{"$f":" C_Time!R$92","v":0},{"$f":" C_Time!S$92","v":0},{"$f":" C_Time!T$92","v":0},{"$f":" C_Time!U$92","v":0},{"$f":" C_Time!V$92","v":0},{"$f":" C_Time!W$92","v":0},{"$f":" C_Time!X$92","v":0},{"$f":" C_Time!Y$92","v":5},{"$f":" C_Time!Z$92","v":0},{"$f":" C_Time!AA$92","v":0},{"$f":" C_Time!AB$92","v":0},{"$f":" C_Time!AC$92","v":0},{"$f":" C_Time!AD$92","v":0},{"$f":" C_Time!AE$92","v":0},{"$f":" C_Time!AF$92","v":0},{"$f":" C_Time!AG$92","v":0},{"$f":" C_Time!AH$92","v":0},{"$f":" C_Time!AI$92","v":0},{"$f":" C_Time!AJ$92","v":0},{"$f":" C_Time!AK$92","v":0},{"$f":" C_Time!AL$92","v":0},{"$f":" C_Time!AM$92","v":0},{"$f":" C_Time!AN$92","v":0},{"$f":" C_Time!AO$92","v":0},{"$f":" C_Time!AP$92","v":0},{"$f":" C_Time!AQ$92","v":0},{"$f":" C_Time!AR$92","v":1},{"$f":" C_Time!AS$92","v":1},{"$f":" C_Time!AT$92","v":1},{"$f":" C_Time!AU$92","v":1},{"$f":" C_Time!AV$92","v":1},{"$f":" C_Time!AW$92","v":0},{"$f":" C_Time!AX$92","v":0},{"$f":" C_Time!AY$92","v":0},{"$f":" C_Time!AZ$92","v":0},{"$f":" C_Time!BA$92","v":0},{"$f":" C_Time!BB$92","v":0},{"$f":" C_Time!BC$92","v":0},{"$f":" C_Time!BD$92","v":0},{"$f":" C_Time!BE$92","v":0},{"$f":" C_Time!BF$92","v":0},{"$f":" C_Time!BG$92","v":0},{"$f":" C_Time!BH$92","v":0},{"$f":" C_Time!BI$92","v":0},{"$f":" C_Time!BJ$92","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C268","v":"Single period discount factor for H9 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA271) * AA270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C268","v":"Discount factor to start of H9 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA272^0.5*Z272, AA272^0.5)","v":0},{"$f":" MAX(AB272^0.5*AA272, AB272^0.5)","v":0},{"$f":" MAX(AC272^0.5*AB272, AC272^0.5)","v":0},{"$f":" MAX(AD272^0.5*AC272, AD272^0.5)","v":0},{"$f":" MAX(AE272^0.5*AD272, AE272^0.5)","v":0},{"$f":" MAX(AF272^0.5*AE272, AF272^0.5)","v":0},{"$f":" MAX(AG272^0.5*AF272, AG272^0.5)","v":0},{"$f":" MAX(AH272^0.5*AG272, AH272^0.5)","v":0},{"$f":" MAX(AI272^0.5*AH272, AI272^0.5)","v":0},{"$f":" MAX(AJ272^0.5*AI272, AJ272^0.5)","v":0},{"$f":" MAX(AK272^0.5*AJ272, AK272^0.5)","v":0},{"$f":" MAX(AL272^0.5*AK272, AL272^0.5)","v":0},{"$f":" MAX(AM272^0.5*AL272, AM272^0.5)","v":0},{"$f":" MAX(AN272^0.5*AM272, AN272^0.5)","v":0},{"$f":" MAX(AO272^0.5*AN272, AO272^0.5)","v":0},{"$f":" MAX(AP272^0.5*AO272, AP272^0.5)","v":0},{"$f":" MAX(AQ272^0.5*AP272, AQ272^0.5)","v":0},{"$f":" MAX(AR272^0.5*AQ272, AR272^0.5)","v":1.0358968083195959},{"$f":" MAX(AS272^0.5*AR272, AS272^0.5)","v":1.1116024234410773},{"$f":" MAX(AT272^0.5*AS272, AT272^0.5)","v":1.1116024234410773},{"$f":" MAX(AU272^0.5*AT272, AU272^0.5)","v":1.1116024234410773},{"$f":" MAX(AV272^0.5*AU272, AV272^0.5)","v":1.1116024234410773},{"$f":" MAX(AW272^0.5*AV272, AW272^0.5)","v":0},{"$f":" MAX(AX272^0.5*AW272, AX272^0.5)","v":0},{"$f":" MAX(AY272^0.5*AX272, AY272^0.5)","v":0},{"$f":" MAX(AZ272^0.5*AY272, AZ272^0.5)","v":0},{"$f":" MAX(BA272^0.5*AZ272, BA272^0.5)","v":0},{"$f":" MAX(BB272^0.5*BA272, BB272^0.5)","v":0},{"$f":" MAX(BC272^0.5*BB272, BC272^0.5)","v":0},{"$f":" MAX(BD272^0.5*BC272, BD272^0.5)","v":0},{"$f":" MAX(BE272^0.5*BD272, BE272^0.5)","v":0},{"$f":" MAX(BF272^0.5*BE272, BF272^0.5)","v":0},{"$f":" MAX(BG272^0.5*BF272, BG272^0.5)","v":0},{"$f":" MAX(BH272^0.5*BG272, BH272^0.5)","v":0},{"$f":" MAX(BI272^0.5*BH272, BI272^0.5)","v":0},{"$f":" MAX(BJ272^0.5*BI272, BJ272^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C268&\" allowed airport charges (unprofiled)\"","v":"H9 period allowed airport charges (unprofiled)"},null,{"$f":"G275","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA275 * AA270","v":0},{"$f":" AB275 * AB270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C268&\" allowed airport charges\"","v":"Present value of unprofiled H9 period allowed airport charges"},null,{"$f":"G276","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA277:BJ277)","v":11821.709511351182},null,{"$f":" IF(AA276 = 0, 0, AA276 / AA273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2186.8370589477076,2223.0270853001275,2249.8916998052914,2523.5122221422885,2638.4414451557682,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$92","v":"H9 flags"},{"$f":" C_Time!F$92","v":0},{"$f":" C_Time!G$92","v":"flag"},{"$f":" C_Time!H$92","v":0},{"$f":" C_Time!I$92","v":0},{"$f":" C_Time!J$92","v":0},{"$f":" C_Time!K$92","v":0},{"$f":" C_Time!L$92","v":0},{"$f":" C_Time!M$92","v":0},{"$f":" C_Time!N$92","v":0},{"$f":" C_Time!O$92","v":0},{"$f":" C_Time!P$92","v":0},{"$f":" C_Time!Q$92","v":0},{"$f":" C_Time!R$92","v":0},{"$f":" C_Time!S$92","v":0},{"$f":" C_Time!T$92","v":0},{"$f":" C_Time!U$92","v":0},{"$f":" C_Time!V$92","v":0},{"$f":" C_Time!W$92","v":0},{"$f":" C_Time!X$92","v":0},{"$f":" C_Time!Y$92","v":5},{"$f":" C_Time!Z$92","v":0},{"$f":" C_Time!AA$92","v":0},{"$f":" C_Time!AB$92","v":0},{"$f":" C_Time!AC$92","v":0},{"$f":" C_Time!AD$92","v":0},{"$f":" C_Time!AE$92","v":0},{"$f":" C_Time!AF$92","v":0},{"$f":" C_Time!AG$92","v":0},{"$f":" C_Time!AH$92","v":0},{"$f":" C_Time!AI$92","v":0},{"$f":" C_Time!AJ$92","v":0},{"$f":" C_Time!AK$92","v":0},{"$f":" C_Time!AL$92","v":0},{"$f":" C_Time!AM$92","v":0},{"$f":" C_Time!AN$92","v":0},{"$f":" C_Time!AO$92","v":0},{"$f":" C_Time!AP$92","v":0},{"$f":" C_Time!AQ$92","v":0},{"$f":" C_Time!AR$92","v":1},{"$f":" C_Time!AS$92","v":1},{"$f":" C_Time!AT$92","v":1},{"$f":" C_Time!AU$92","v":1},{"$f":" C_Time!AV$92","v":1},{"$f":" C_Time!AW$92","v":0},{"$f":" C_Time!AX$92","v":0},{"$f":" C_Time!AY$92","v":0},{"$f":" C_Time!AZ$92","v":0},{"$f":" C_Time!BA$92","v":0},{"$f":" C_Time!BB$92","v":0},{"$f":" C_Time!BC$92","v":0},{"$f":" C_Time!BD$92","v":0},{"$f":" C_Time!BE$92","v":0},{"$f":" C_Time!BF$92","v":0},{"$f":" C_Time!BG$92","v":0},{"$f":" C_Time!BH$92","v":0},{"$f":" C_Time!BI$92","v":0},{"$f":" C_Time!BJ$92","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C268&\" forecast passenger numbers\"","v":"H9 period forecast passenger numbers"},null,{"$f":"G280","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA281:BJ281)","v":406.59098999999998},null,{"$f":" AA279 * AA280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E252","v":"H8 period price per passenger BEG"},{"$f":" F252","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.681399265480135,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C268&\" Opening Charge per Passenger before correction factor\"","v":"H9 period Opening Charge per Passenger before correction factor"},{"$f":" Y284","v":26.073350581252775},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA284:BJ284)","v":26.073350581252775},null,{"$f":" AA270 * AA283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.073350581252775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$438","v":"H9 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$438","v":3.9489996112042385},{"$f":" I_InputSets!G$438","v":"nominal £/passenger"},{"$f":" I_InputSets!H$438","v":0},{"$f":" I_InputSets!I$438","v":0},{"$f":" I_InputSets!J$438","v":0},{"$f":" I_InputSets!K$438","v":0},{"$f":" I_InputSets!L$438","v":0},{"$f":" I_InputSets!M$438","v":0}]
[null,null,null,null,{"$f":"C268&\" Opening Charge per Passenger\"","v":"H9 period Opening Charge per Passenger"},{"$f":" SUM(F284:F285)","v":30.022350192457015},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C268 & \" counter\"","v":"H9 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z287+AA270)*AA270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$85","v":"H9 period X-Factor"},{"$f":" Macros!F$85","v":0},{"$f":" Macros!G$85","v":"H9_X"}]
[null,null,null,null,{"$f":"C268 & \" price per passenger BEG\"","v":"H9 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA287=1,$F286,Z292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.022350192457015,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB290/AA290-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C268 & \" price per passenger in period\"","v":"H9 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA289 * (1 + AA291 - $F288) * AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,{"$f":"AV289 * (1 + AV291 - $F288) * AV279","v":33.147100514439622},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E292","v":"H9 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA292","v":0},{"$f":" AB292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,{"$f":" AV292","v":33.147100514439622},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E281","v":"H9 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.59098999999998,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK281","v":0},0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C268&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H9 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA296:BJ296)","v":12959.052334560791},null,{"$f":" AA294 * AA295","v":0},{"$f":" AB294 * AB295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E273","v":"Discount factor to start of H9 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK273","v":0},0,0,0,0,0,0,1.0358968083195959,1.1116024234410773,1.1116024234410773,1.1116024234410773,1.1116024234410773,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C268&\" allowed airport charges\"","v":"Present value of profiled H9 period allowed airport charges"},null,{"$f":"G296","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA299:BJ299)","v":11821.709511351182},null,{"$f":" IF(AA296 = 0, 0, AA296 / AA298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2403.8984054430957,2284.9846724647477,2330.6843659140436,2377.2980532323245,2424.8440142969707,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E277","v":"Present value of unprofiled H9 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11821.709511351182,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK277","v":0},0,0,0,0,0,0,{"$f":" AR277","v":2186.8370589477076},2223.0270853001275,2249.8916998052914,2523.5122221422885,2638.4414451557682,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E299","v":"Present value of profiled H9 period allowed airport charges"},{"$f":" F299","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11821.709511351182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2403.8984054430957,2284.9846724647477,2330.6843659140436,2377.2980532323245,2424.8440142969707,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$88","v":"Revenue - H9 period price profiling"},{"$f":" Macros!F$88","v":0},{"$f":" Macros!G$88","v":"check"},{"$f":" Macros!H$88","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$88","v":0},{"$f":" Macros!J$88","v":0},{"$f":" Macros!K$88","v":"DIFF"},{"$f":" Macros!L$88","v":0},{"$f":" Macros!M$88","v":0},{"$f":" Macros!N$88","v":0},{"$f":" Macros!O$88","v":0},{"$f":" Macros!P$88","v":0},{"$f":" Macros!Q$88","v":0},{"$f":" Macros!R$88","v":0},{"$f":" Macros!S$88","v":0},{"$f":" Macros!T$88","v":0},{"$f":" Macros!U$88","v":0},{"$f":" Macros!V$88","v":0},{"$f":" Macros!W$88","v":0},{"$f":" Macros!X$88","v":0},{"$f":" Macros!Y$88","v":0},{"$f":" Macros!Z$88","v":"H9_NPVcheck"}]
[]
[null,null,"H10 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$100","v":"H10 flags"},{"$f":" C_Time!F$100","v":0},{"$f":" C_Time!G$100","v":"flag"},{"$f":" C_Time!H$100","v":0},{"$f":" C_Time!I$100","v":0},{"$f":" C_Time!J$100","v":0},{"$f":" C_Time!K$100","v":0},{"$f":" C_Time!L$100","v":0},{"$f":" C_Time!M$100","v":0},{"$f":" C_Time!N$100","v":0},{"$f":" C_Time!O$100","v":0},{"$f":" C_Time!P$100","v":0},{"$f":" C_Time!Q$100","v":0},{"$f":" C_Time!R$100","v":0},{"$f":" C_Time!S$100","v":0},{"$f":" C_Time!T$100","v":0},{"$f":" C_Time!U$100","v":0},{"$f":" C_Time!V$100","v":0},{"$f":" C_Time!W$100","v":0},{"$f":" C_Time!X$100","v":0},{"$f":" C_Time!Y$100","v":5},{"$f":" C_Time!Z$100","v":0},{"$f":" C_Time!AA$100","v":0},{"$f":" C_Time!AB$100","v":0},{"$f":" C_Time!AC$100","v":0},{"$f":" C_Time!AD$100","v":0},{"$f":" C_Time!AE$100","v":0},{"$f":" C_Time!AF$100","v":0},{"$f":" C_Time!AG$100","v":0},{"$f":" C_Time!AH$100","v":0},{"$f":" C_Time!AI$100","v":0},{"$f":" C_Time!AJ$100","v":0},{"$f":" C_Time!AK$100","v":0},{"$f":" C_Time!AL$100","v":0},{"$f":" C_Time!AM$100","v":0},{"$f":" C_Time!AN$100","v":0},{"$f":" C_Time!AO$100","v":0},{"$f":" C_Time!AP$100","v":0},{"$f":" C_Time!AQ$100","v":0},{"$f":" C_Time!AR$100","v":0},{"$f":" C_Time!AS$100","v":0},{"$f":" C_Time!AT$100","v":0},{"$f":" C_Time!AU$100","v":0},{"$f":" C_Time!AV$100","v":0},{"$f":" C_Time!AW$100","v":1},{"$f":" C_Time!AX$100","v":1},{"$f":" C_Time!AY$100","v":1},{"$f":" C_Time!AZ$100","v":1},{"$f":" C_Time!BA$100","v":1},{"$f":" C_Time!BB$100","v":0},{"$f":" C_Time!BC$100","v":0},{"$f":" C_Time!BD$100","v":0},{"$f":" C_Time!BE$100","v":0},{"$f":" C_Time!BF$100","v":0},{"$f":" C_Time!BG$100","v":0},{"$f":" C_Time!BH$100","v":0},{"$f":" C_Time!BI$100","v":0},{"$f":" C_Time!BJ$100","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C305","v":"Single period discount factor for H10 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA308) * AA307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C305","v":"Discount factor to start of H10 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA309^0.5*Z309, AA309^0.5)","v":0},{"$f":" MAX(AB309^0.5*AA309, AB309^0.5)","v":0},{"$f":" MAX(AC309^0.5*AB309, AC309^0.5)","v":0},{"$f":" MAX(AD309^0.5*AC309, AD309^0.5)","v":0},{"$f":" MAX(AE309^0.5*AD309, AE309^0.5)","v":0},{"$f":" MAX(AF309^0.5*AE309, AF309^0.5)","v":0},{"$f":" MAX(AG309^0.5*AF309, AG309^0.5)","v":0},{"$f":" MAX(AH309^0.5*AG309, AH309^0.5)","v":0},{"$f":" MAX(AI309^0.5*AH309, AI309^0.5)","v":0},{"$f":" MAX(AJ309^0.5*AI309, AJ309^0.5)","v":0},{"$f":" MAX(AK309^0.5*AJ309, AK309^0.5)","v":0},{"$f":" MAX(AL309^0.5*AK309, AL309^0.5)","v":0},{"$f":" MAX(AM309^0.5*AL309, AM309^0.5)","v":0},{"$f":" MAX(AN309^0.5*AM309, AN309^0.5)","v":0},{"$f":" MAX(AO309^0.5*AN309, AO309^0.5)","v":0},{"$f":" MAX(AP309^0.5*AO309, AP309^0.5)","v":0},{"$f":" MAX(AQ309^0.5*AP309, AQ309^0.5)","v":0},{"$f":" MAX(AR309^0.5*AQ309, AR309^0.5)","v":0},{"$f":" MAX(AS309^0.5*AR309, AS309^0.5)","v":0},{"$f":" MAX(AT309^0.5*AS309, AT309^0.5)","v":0},{"$f":" MAX(AU309^0.5*AT309, AU309^0.5)","v":0},{"$f":" MAX(AV309^0.5*AU309, AV309^0.5)","v":0},{"$f":" MAX(AW309^0.5*AV309, AW309^0.5)","v":1.0358968083195959},{"$f":" MAX(AX309^0.5*AW309, AX309^0.5)","v":1.1116024234410773},{"$f":" MAX(AY309^0.5*AX309, AY309^0.5)","v":1.1116024234410773},{"$f":" MAX(AZ309^0.5*AY309, AZ309^0.5)","v":1.1116024234410773},{"$f":" MAX(BA309^0.5*AZ309, BA309^0.5)","v":1.1116024234410773},{"$f":" MAX(BB309^0.5*BA309, BB309^0.5)","v":0},{"$f":" MAX(BC309^0.5*BB309, BC309^0.5)","v":0},{"$f":" MAX(BD309^0.5*BC309, BD309^0.5)","v":0},{"$f":" MAX(BE309^0.5*BD309, BE309^0.5)","v":0},{"$f":" MAX(BF309^0.5*BE309, BF309^0.5)","v":0},{"$f":" MAX(BG309^0.5*BF309, BG309^0.5)","v":0},{"$f":" MAX(BH309^0.5*BG309, BH309^0.5)","v":0},{"$f":" MAX(BI309^0.5*BH309, BI309^0.5)","v":0},{"$f":" MAX(BJ309^0.5*BI309, BJ309^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C305&\" allowed airport charges (unprofiled)\"","v":"H10 period allowed airport charges (unprofiled)"},null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA312 * AA307","v":0},{"$f":" AB312 * AB307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AW312 * AW307","v":3090.272416083144},3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C305&\" allowed airport charges\"","v":"Present value of unprofiled H10 period allowed airport charges"},null,{"$f":"G312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA314:BJ314)","v":15171.730881662446},null,{"$f":" IF(AA313 = 0, 0, AA313 / AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2983.1855753046498,2872.2088487877486,3050.789747210702,3080.9328000163623,3184.6139103429841,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$100","v":"H10 flags"},{"$f":" C_Time!F$100","v":0},{"$f":" C_Time!G$100","v":"flag"},{"$f":" C_Time!H$100","v":0},{"$f":" C_Time!I$100","v":0},{"$f":" C_Time!J$100","v":0},{"$f":" C_Time!K$100","v":0},{"$f":" C_Time!L$100","v":0},{"$f":" C_Time!M$100","v":0},{"$f":" C_Time!N$100","v":0},{"$f":" C_Time!O$100","v":0},{"$f":" C_Time!P$100","v":0},{"$f":" C_Time!Q$100","v":0},{"$f":" C_Time!R$100","v":0},{"$f":" C_Time!S$100","v":0},{"$f":" C_Time!T$100","v":0},{"$f":" C_Time!U$100","v":0},{"$f":" C_Time!V$100","v":0},{"$f":" C_Time!W$100","v":0},{"$f":" C_Time!X$100","v":0},{"$f":" C_Time!Y$100","v":5},{"$f":" C_Time!Z$100","v":0},{"$f":" C_Time!AA$100","v":0},{"$f":" C_Time!AB$100","v":0},{"$f":" C_Time!AC$100","v":0},{"$f":" C_Time!AD$100","v":0},{"$f":" C_Time!AE$100","v":0},{"$f":" C_Time!AF$100","v":0},{"$f":" C_Time!AG$100","v":0},{"$f":" C_Time!AH$100","v":0},{"$f":" C_Time!AI$100","v":0},{"$f":" C_Time!AJ$100","v":0},{"$f":" C_Time!AK$100","v":0},{"$f":" C_Time!AL$100","v":0},{"$f":" C_Time!AM$100","v":0},{"$f":" C_Time!AN$100","v":0},{"$f":" C_Time!AO$100","v":0},{"$f":" C_Time!AP$100","v":0},{"$f":" C_Time!AQ$100","v":0},{"$f":" C_Time!AR$100","v":0},{"$f":" C_Time!AS$100","v":0},{"$f":" C_Time!AT$100","v":0},{"$f":" C_Time!AU$100","v":0},{"$f":" C_Time!AV$100","v":0},{"$f":" C_Time!AW$100","v":1},{"$f":" C_Time!AX$100","v":1},{"$f":" C_Time!AY$100","v":1},{"$f":" C_Time!AZ$100","v":1},{"$f":" C_Time!BA$100","v":1},{"$f":" C_Time!BB$100","v":0},{"$f":" C_Time!BC$100","v":0},{"$f":" C_Time!BD$100","v":0},{"$f":" C_Time!BE$100","v":0},{"$f":" C_Time!BF$100","v":0},{"$f":" C_Time!BG$100","v":0},{"$f":" C_Time!BH$100","v":0},{"$f":" C_Time!BI$100","v":0},{"$f":" C_Time!BJ$100","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":" C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C305&\" forecast passenger numbers\"","v":"H10 period forecast passenger numbers"},null,{"$f":"G317","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA318:BJ318)","v":406.59098999999998},null,{"$f":" AA316 * AA317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E289","v":"H9 period price per passenger BEG"},{"$f":" F289","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.022350192457015,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C305&\" Opening Charge per Passenger before correction factor\"","v":"H10 period Opening Charge per Passenger before correction factor"},{"$f":" Y321","v":33.147100514439622},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA321:BJ321)","v":33.147100514439622},null,{"$f":" AA307 * AA320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.147100514439622,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$439","v":"H10 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$439","v":5.3829460171236025},{"$f":" I_InputSets!G$439","v":"nominal £/passenger"},{"$f":" I_InputSets!H$439","v":0},{"$f":" I_InputSets!I$439","v":0},{"$f":" I_InputSets!J$439","v":0},{"$f":" I_InputSets!K$439","v":0},{"$f":" I_InputSets!L$439","v":0},{"$f":" I_InputSets!M$439","v":0}]
[null,null,null,null,{"$f":"C305&\" Opening Charge per Passenger\"","v":"H10 period Opening Charge per Passenger"},{"$f":" SUM(F321:F322)","v":38.530046531563222},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C305 & \" counter\"","v":"H10 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z324+AA307)*AA307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$90","v":"H10 period X-Factor"},{"$f":" Macros!F$90","v":0},{"$f":" Macros!G$90","v":"H10_X"}]
[null,null,null,null,{"$f":"C305 & \" price per passenger BEG\"","v":"H10 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA324=1,$F323,Z329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.530046531563222,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB327/AA327-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C305 & \" price per passenger in period\"","v":"H10 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA326 * (1 + AA328 - $F325) * AA316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E329","v":"H10 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK329","v":0},0,0,0,0,0,0,0,0,0,0,0,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E318","v":"H10 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.59098999999998,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK318","v":0},0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C305&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H10 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA333:BJ333)","v":16631.372502644394},null,{"$f":" AA331 * AA332","v":0},{"$f":" AB331 * AB332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E310","v":"Discount factor to start of H10 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK310","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0358968083195959,1.1116024234410773,1.1116024234410773,1.1116024234410773,1.1116024234410773,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C305&\" allowed airport charges\"","v":"Present value of profiled H10 period allowed airport charges"},null,{"$f":"G333","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA336:BJ336)","v":15171.730881662446},null,{"$f":" IF(AA333 = 0, 0, AA333 / AA335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3085.1121522839367,2932.5007932288827,2991.1508090934603,3050.97382527533,3111.9933017808362,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E314","v":"Present value of unprofiled H10 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y314","v":15171.730881662446},0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK314","v":0},0,0,0,0,0,0,0,0,0,0,0,2983.1855753046498,2872.2088487877486,3050.789747210702,3080.9328000163623,3184.6139103429841,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E336","v":"Present value of profiled H10 period allowed airport charges"},{"$f":" F336","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15171.730881662446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3085.1121522839367,2932.5007932288827,2991.1508090934603,3050.97382527533,3111.9933017808362,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$93","v":"Revenue - H10 period price profiling"},{"$f":" Macros!F$93","v":0},{"$f":" Macros!G$93","v":"check"},{"$f":" Macros!H$93","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$93","v":0},{"$f":" Macros!J$93","v":0},{"$f":" Macros!K$93","v":"DIFF"},{"$f":" Macros!L$93","v":0},{"$f":" Macros!M$93","v":0},{"$f":" Macros!N$93","v":0},{"$f":" Macros!O$93","v":0},{"$f":" Macros!P$93","v":0},{"$f":" Macros!Q$93","v":0},{"$f":" Macros!R$93","v":0},{"$f":" Macros!S$93","v":0},{"$f":" Macros!T$93","v":0},{"$f":" Macros!U$93","v":0},{"$f":" Macros!V$93","v":0},{"$f":" Macros!W$93","v":0},{"$f":" Macros!X$93","v":0},{"$f":" Macros!Y$93","v":0},{"$f":" Macros!Z$93","v":"H10_NPVcheck"}]
[]
[null,null,"H11 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$108","v":"H11 flags"},{"$f":" C_Time!F$108","v":0},{"$f":" C_Time!G$108","v":"flag"},{"$f":" C_Time!H$108","v":0},{"$f":" C_Time!I$108","v":0},{"$f":" C_Time!J$108","v":0},{"$f":" C_Time!K$108","v":0},{"$f":" C_Time!L$108","v":0},{"$f":" C_Time!M$108","v":0},{"$f":" C_Time!N$108","v":0},{"$f":" C_Time!O$108","v":0},{"$f":" C_Time!P$108","v":0},{"$f":" C_Time!Q$108","v":0},{"$f":" C_Time!R$108","v":0},{"$f":" C_Time!S$108","v":0},{"$f":" C_Time!T$108","v":0},{"$f":" C_Time!U$108","v":0},{"$f":" C_Time!V$108","v":0},{"$f":" C_Time!W$108","v":0},{"$f":" C_Time!X$108","v":0},{"$f":" C_Time!Y$108","v":5},{"$f":" C_Time!Z$108","v":0},{"$f":" C_Time!AA$108","v":0},{"$f":" C_Time!AB$108","v":0},{"$f":" C_Time!AC$108","v":0},{"$f":" C_Time!AD$108","v":0},{"$f":" C_Time!AE$108","v":0},{"$f":" C_Time!AF$108","v":0},{"$f":" C_Time!AG$108","v":0},{"$f":" C_Time!AH$108","v":0},{"$f":" C_Time!AI$108","v":0},{"$f":" C_Time!AJ$108","v":0},{"$f":" C_Time!AK$108","v":0},{"$f":" C_Time!AL$108","v":0},{"$f":" C_Time!AM$108","v":0},{"$f":" C_Time!AN$108","v":0},{"$f":" C_Time!AO$108","v":0},{"$f":" C_Time!AP$108","v":0},{"$f":" C_Time!AQ$108","v":0},{"$f":" C_Time!AR$108","v":0},{"$f":" C_Time!AS$108","v":0},{"$f":" C_Time!AT$108","v":0},{"$f":" C_Time!AU$108","v":0},{"$f":" C_Time!AV$108","v":0},{"$f":" C_Time!AW$108","v":0},{"$f":" C_Time!AX$108","v":0},{"$f":" C_Time!AY$108","v":0},{"$f":" C_Time!AZ$108","v":0},{"$f":" C_Time!BA$108","v":0},{"$f":" C_Time!BB$108","v":1},{"$f":" C_Time!BC$108","v":1},{"$f":" C_Time!BD$108","v":1},{"$f":" C_Time!BE$108","v":1},{"$f":" C_Time!BF$108","v":1},{"$f":" C_Time!BG$108","v":0},{"$f":" C_Time!BH$108","v":0},{"$f":" C_Time!BI$108","v":0},{"$f":" C_Time!BJ$108","v":0}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C342","v":"Single period discount factor for H11 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA345) * AA344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255,0,0,0,0]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C342","v":"Discount factor to start of H11 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA346^0.5*Z346, AA346^0.5)","v":0},{"$f":" MAX(AB346^0.5*AA346, AB346^0.5)","v":0},{"$f":" MAX(AC346^0.5*AB346, AC346^0.5)","v":0},{"$f":" MAX(AD346^0.5*AC346, AD346^0.5)","v":0},{"$f":" MAX(AE346^0.5*AD346, AE346^0.5)","v":0},{"$f":" MAX(AF346^0.5*AE346, AF346^0.5)","v":0},{"$f":" MAX(AG346^0.5*AF346, AG346^0.5)","v":0},{"$f":" MAX(AH346^0.5*AG346, AH346^0.5)","v":0},{"$f":" MAX(AI346^0.5*AH346, AI346^0.5)","v":0},{"$f":" MAX(AJ346^0.5*AI346, AJ346^0.5)","v":0},{"$f":" MAX(AK346^0.5*AJ346, AK346^0.5)","v":0},{"$f":" MAX(AL346^0.5*AK346, AL346^0.5)","v":0},{"$f":" MAX(AM346^0.5*AL346, AM346^0.5)","v":0},{"$f":" MAX(AN346^0.5*AM346, AN346^0.5)","v":0},{"$f":" MAX(AO346^0.5*AN346, AO346^0.5)","v":0},{"$f":" MAX(AP346^0.5*AO346, AP346^0.5)","v":0},{"$f":" MAX(AQ346^0.5*AP346, AQ346^0.5)","v":0},{"$f":" MAX(AR346^0.5*AQ346, AR346^0.5)","v":0},{"$f":" MAX(AS346^0.5*AR346, AS346^0.5)","v":0},{"$f":" MAX(AT346^0.5*AS346, AT346^0.5)","v":0},{"$f":" MAX(AU346^0.5*AT346, AU346^0.5)","v":0},{"$f":" MAX(AV346^0.5*AU346, AV346^0.5)","v":0},{"$f":" MAX(AW346^0.5*AV346, AW346^0.5)","v":0},{"$f":" MAX(AX346^0.5*AW346, AX346^0.5)","v":0},{"$f":" MAX(AY346^0.5*AX346, AY346^0.5)","v":0},{"$f":" MAX(AZ346^0.5*AY346, AZ346^0.5)","v":0},{"$f":" MAX(BA346^0.5*AZ346, BA346^0.5)","v":0},{"$f":" MAX(BB346^0.5*BA346, BB346^0.5)","v":1.0358968083195959},{"$f":" MAX(BC346^0.5*BB346, BC346^0.5)","v":1.1116024234410773},{"$f":" MAX(BD346^0.5*BC346, BD346^0.5)","v":1.1116024234410773},{"$f":" MAX(BE346^0.5*BD346, BE346^0.5)","v":1.1116024234410773},{"$f":" MAX(BF346^0.5*BE346, BF346^0.5)","v":1.1116024234410773},{"$f":" MAX(BG346^0.5*BF346, BG346^0.5)","v":0},{"$f":" MAX(BH346^0.5*BG346, BH346^0.5)","v":0},{"$f":" MAX(BI346^0.5*BH346, BI346^0.5)","v":0},{"$f":" MAX(BJ346^0.5*BI346, BJ346^0.5)","v":0}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C342&\" allowed airport charges (unprofiled)\"","v":"H11 period allowed airport charges (unprofiled)"},null,{"$f":"G349","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA349 * AA344","v":0},{"$f":" AB349 * AB344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C342&\" allowed airport charges\"","v":"Present value of unprofiled H11 period allowed airport charges"},null,{"$f":"G349","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA351:BJ351)","v":17546.868181988379},null,{"$f":" IF(AA350 = 0, 0, AA350 / AA347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3533.6931468208695,3375.6172668644931,3404.0574994821113,3447.3576494375047,3786.1426193833981,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E$108","v":"H11 flags"},{"$f":" C_Time!F$108","v":0},{"$f":" C_Time!G$108","v":"flag"},{"$f":" C_Time!H$108","v":0},{"$f":" C_Time!I$108","v":0},{"$f":" C_Time!J$108","v":0},{"$f":" C_Time!K$108","v":0},{"$f":" C_Time!L$108","v":0},{"$f":" C_Time!M$108","v":0},{"$f":" C_Time!N$108","v":0},{"$f":" C_Time!O$108","v":0},{"$f":" C_Time!P$108","v":0},{"$f":" C_Time!Q$108","v":0},{"$f":" C_Time!R$108","v":0},{"$f":" C_Time!S$108","v":0},{"$f":" C_Time!T$108","v":0},{"$f":" C_Time!U$108","v":0},{"$f":" C_Time!V$108","v":0},{"$f":" C_Time!W$108","v":0},{"$f":" C_Time!X$108","v":0},{"$f":" C_Time!Y$108","v":5},{"$f":" C_Time!Z$108","v":0},{"$f":" C_Time!AA$108","v":0},{"$f":" C_Time!AB$108","v":0},{"$f":" C_Time!AC$108","v":0},{"$f":" C_Time!AD$108","v":0},{"$f":" C_Time!AE$108","v":0},{"$f":" C_Time!AF$108","v":0},{"$f":" C_Time!AG$108","v":0},{"$f":" C_Time!AH$108","v":0},{"$f":" C_Time!AI$108","v":0},{"$f":" C_Time!AJ$108","v":0},{"$f":" C_Time!AK$108","v":0},{"$f":" C_Time!AL$108","v":0},{"$f":" C_Time!AM$108","v":0},{"$f":" C_Time!AN$108","v":0},{"$f":" C_Time!AO$108","v":0},{"$f":" C_Time!AP$108","v":0},{"$f":" C_Time!AQ$108","v":0},{"$f":" C_Time!AR$108","v":0},{"$f":" C_Time!AS$108","v":0},{"$f":" C_Time!AT$108","v":0},{"$f":" C_Time!AU$108","v":0},{"$f":" C_Time!AV$108","v":0},{"$f":" C_Time!AW$108","v":0},{"$f":" C_Time!AX$108","v":0},{"$f":" C_Time!AY$108","v":0},{"$f":" C_Time!AZ$108","v":0},{"$f":" C_Time!BA$108","v":0},{"$f":" C_Time!BB$108","v":1},{"$f":" C_Time!BC$108","v":1},{"$f":" C_Time!BD$108","v":1},{"$f":" C_Time!BE$108","v":1},{"$f":" C_Time!BF$108","v":1},{"$f":" C_Time!BG$108","v":0},{"$f":" C_Time!BH$108","v":0},{"$f":" C_Time!BI$108","v":0},{"$f":" C_Time!BJ$108","v":0}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C342&\" forecast passenger numbers\"","v":"H11 period forecast passenger numbers"},null,{"$f":"G354","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA355:BJ355)","v":406.59098999999998},null,{"$f":" AA353 * AA354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0]
[]
[null,null,null,null,{"$f":" E326","v":"H10 period price per passenger BEG"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK326","v":0},0,0,0,0,0,0,0,0,0,0,0,38.530046531563222,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C342&\" Opening Charge per Passenger before correction factor\"","v":"H11 period Opening Charge per Passenger before correction factor"},{"$f":" Y358","v":42.540284721901706},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA358:BJ358)","v":42.540284721901706},null,{"$f":" AA344 * AA357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.540284721901706,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$440","v":"H11 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$440","v":2.0216477832665367},{"$f":" I_InputSets!G$440","v":"nominal £/passenger"},{"$f":" I_InputSets!H$440","v":0},{"$f":" I_InputSets!I$440","v":0},{"$f":" I_InputSets!J$440","v":0},{"$f":" I_InputSets!K$440","v":0},{"$f":" I_InputSets!L$440","v":0},{"$f":" I_InputSets!M$440","v":0}]
[null,null,null,null,{"$f":"C342&\" Opening Charge per Passenger\"","v":"H11 period Opening Charge per Passenger"},{"$f":" SUM(F358:F359)","v":44.561932505168244},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C342 & \" counter\"","v":"H11 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z361+AA344)*AA344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$95","v":"H11 period X-Factor"},{"$f":" Macros!F$95","v":0},{"$f":" Macros!G$95","v":"H11_X"}]
[null,null,null,null,{"$f":"C342 & \" price per passenger BEG\"","v":"H11 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA361=1,$F360,Z366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.561932505168244,{"$f":"IF(BC361=1,$F360,BB366)","v":45.453171155271612},46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,0,0,0]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB364/AA364-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C342 & \" price per passenger in period\"","v":"H11 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA363 * (1 + AA365 - $F362) * AA353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,0,0,0,0]
[]
[null,null,null,null,{"$f":" E366","v":"H11 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA366","v":0},{"$f":" AB366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,0,0,0,0]
[null,null,null,null,{"$f":" E355","v":"H11 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406.59098999999998,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,0,0,0,0]
[null,null,null,null,{"$f":" C342&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H11 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA370:BJ370)","v":19235.016971080771},null,{"$f":" AA368 * AA369","v":0},{"$f":" AB368 * AB369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,0,0,0,0]
[]
[null,null,null,null,{"$f":" E347","v":"Discount factor to start of H11 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0358968083195959,1.1116024234410773,1.1116024234410773,1.1116024234410773,1.1116024234410773,0,0,0,0]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C342&\" allowed airport charges\"","v":"Present value of profiled H11 period allowed airport charges"},null,{"$f":"G370","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA373:BJ373)","v":17546.868181988382},null,{"$f":" IF(AA370 = 0, 0, AA370 / AA372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3568.0870353564401,3391.5843395664847,3459.4160263578146,3528.6043468849707,3599.1764338226699,0,0,0,0]
[]
[null,null,null,null,{"$f":" E351","v":"Present value of unprofiled H11 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17546.868181988379,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3533.6931468208695,3375.6172668644931,3404.0574994821113,3447.3576494375047,3786.1426193833981,0,0,0,0]
[null,null,null,null,{"$f":" E373","v":"Present value of profiled H11 period allowed airport charges"},{"$f":" F373","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17546.868181988382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3568.0870353564401,3391.5843395664847,3459.4160263578146,3528.6043468849707,3599.1764338226699,0,0,0,0]
[null,null,null,null,{"$f":" Macros!E$98","v":"Revenue - H11 period price profiling"},{"$f":" Macros!F$98","v":0},{"$f":" Macros!G$98","v":"check"},{"$f":" Macros!H$98","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$98","v":0},{"$f":" Macros!J$98","v":0},{"$f":" Macros!K$98","v":"DIFF"},{"$f":" Macros!L$98","v":0},{"$f":" Macros!M$98","v":0},{"$f":" Macros!N$98","v":0},{"$f":" Macros!O$98","v":0},{"$f":" Macros!P$98","v":0},{"$f":" Macros!Q$98","v":0},{"$f":" Macros!R$98","v":0},{"$f":" Macros!S$98","v":0},{"$f":" Macros!T$98","v":0},{"$f":" Macros!U$98","v":0},{"$f":" Macros!V$98","v":0},{"$f":" Macros!W$98","v":0},{"$f":" Macros!X$98","v":0},{"$f":" Macros!Y$98","v":0},{"$f":" Macros!Z$98","v":"H11_NPVcheck"}]
[]
[null,null,"H12 period"]
[]
[null,null,null,null,{"$f":" C_Time!E$116","v":"H12 flags"},{"$f":" C_Time!F$116","v":0},{"$f":" C_Time!G$116","v":"flag"},{"$f":" C_Time!H$116","v":0},{"$f":" C_Time!I$116","v":0},{"$f":" C_Time!J$116","v":0},{"$f":" C_Time!K$116","v":0},{"$f":" C_Time!L$116","v":0},{"$f":" C_Time!M$116","v":0},{"$f":" C_Time!N$116","v":0},{"$f":" C_Time!O$116","v":0},{"$f":" C_Time!P$116","v":0},{"$f":" C_Time!Q$116","v":0},{"$f":" C_Time!R$116","v":0},{"$f":" C_Time!S$116","v":0},{"$f":" C_Time!T$116","v":0},{"$f":" C_Time!U$116","v":0},{"$f":" C_Time!V$116","v":0},{"$f":" C_Time!W$116","v":0},{"$f":" C_Time!X$116","v":0},{"$f":" C_Time!Y$116","v":4},{"$f":" C_Time!Z$116","v":0},{"$f":" C_Time!AA$116","v":0},{"$f":" C_Time!AB$116","v":0},{"$f":" C_Time!AC$116","v":0},{"$f":" C_Time!AD$116","v":0},{"$f":" C_Time!AE$116","v":0},{"$f":" C_Time!AF$116","v":0},{"$f":" C_Time!AG$116","v":0},{"$f":" C_Time!AH$116","v":0},{"$f":" C_Time!AI$116","v":0},{"$f":" C_Time!AJ$116","v":0},{"$f":" C_Time!AK$116","v":0},{"$f":" C_Time!AL$116","v":0},{"$f":" C_Time!AM$116","v":0},{"$f":" C_Time!AN$116","v":0},{"$f":" C_Time!AO$116","v":0},{"$f":" C_Time!AP$116","v":0},{"$f":" C_Time!AQ$116","v":0},{"$f":" C_Time!AR$116","v":0},{"$f":" C_Time!AS$116","v":0},{"$f":" C_Time!AT$116","v":0},{"$f":" C_Time!AU$116","v":0},{"$f":" C_Time!AV$116","v":0},{"$f":" C_Time!AW$116","v":0},{"$f":" C_Time!AX$116","v":0},{"$f":" C_Time!AY$116","v":0},{"$f":" C_Time!AZ$116","v":0},{"$f":" C_Time!BA$116","v":0},{"$f":" C_Time!BB$116","v":0},{"$f":" C_Time!BC$116","v":0},{"$f":" C_Time!BD$116","v":0},{"$f":" C_Time!BE$116","v":0},{"$f":" C_Time!BF$116","v":0},{"$f":" C_Time!BG$116","v":1},{"$f":" C_Time!BH$116","v":1},{"$f":" C_Time!BI$116","v":1},{"$f":" C_Time!BJ$116","v":1}]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},null,{"$f":"G$54","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"&C379","v":"Single period discount factor for H12 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA382) * AA381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0730821974867255,1.0730821974867255,1.0730821974867255,1.0730821974867255]
[null,null,null,null,{"$f":" \"Discount factor to start of \"&C379","v":"Discount factor to start of H12 period"},null,{"$f":"I_Global!$F$119","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MAX(AA383^0.5*Z383, AA383^0.5)","v":0},{"$f":" MAX(AB383^0.5*AA383, AB383^0.5)","v":0},{"$f":" MAX(AC383^0.5*AB383, AC383^0.5)","v":0},{"$f":" MAX(AD383^0.5*AC383, AD383^0.5)","v":0},{"$f":" MAX(AE383^0.5*AD383, AE383^0.5)","v":0},{"$f":" MAX(AF383^0.5*AE383, AF383^0.5)","v":0},{"$f":" MAX(AG383^0.5*AF383, AG383^0.5)","v":0},{"$f":" MAX(AH383^0.5*AG383, AH383^0.5)","v":0},{"$f":" MAX(AI383^0.5*AH383, AI383^0.5)","v":0},{"$f":" MAX(AJ383^0.5*AI383, AJ383^0.5)","v":0},{"$f":" MAX(AK383^0.5*AJ383, AK383^0.5)","v":0},{"$f":" MAX(AL383^0.5*AK383, AL383^0.5)","v":0},{"$f":" MAX(AM383^0.5*AL383, AM383^0.5)","v":0},{"$f":" MAX(AN383^0.5*AM383, AN383^0.5)","v":0},{"$f":" MAX(AO383^0.5*AN383, AO383^0.5)","v":0},{"$f":" MAX(AP383^0.5*AO383, AP383^0.5)","v":0},{"$f":" MAX(AQ383^0.5*AP383, AQ383^0.5)","v":0},{"$f":" MAX(AR383^0.5*AQ383, AR383^0.5)","v":0},{"$f":" MAX(AS383^0.5*AR383, AS383^0.5)","v":0},{"$f":" MAX(AT383^0.5*AS383, AT383^0.5)","v":0},{"$f":" MAX(AU383^0.5*AT383, AU383^0.5)","v":0},{"$f":" MAX(AV383^0.5*AU383, AV383^0.5)","v":0},{"$f":" MAX(AW383^0.5*AV383, AW383^0.5)","v":0},{"$f":" MAX(AX383^0.5*AW383, AX383^0.5)","v":0},{"$f":" MAX(AY383^0.5*AX383, AY383^0.5)","v":0},{"$f":" MAX(AZ383^0.5*AY383, AZ383^0.5)","v":0},{"$f":" MAX(BA383^0.5*AZ383, BA383^0.5)","v":0},{"$f":" MAX(BB383^0.5*BA383, BB383^0.5)","v":0},{"$f":" MAX(BC383^0.5*BB383, BC383^0.5)","v":0},{"$f":" MAX(BD383^0.5*BC383, BD383^0.5)","v":0},{"$f":" MAX(BE383^0.5*BD383, BE383^0.5)","v":0},{"$f":" MAX(BF383^0.5*BE383, BF383^0.5)","v":0},{"$f":" MAX(BG383^0.5*BF383, BG383^0.5)","v":1.0358968083195959},{"$f":" MAX(BH383^0.5*BG383, BH383^0.5)","v":1.1116024234410773},{"$f":" MAX(BI383^0.5*BH383, BI383^0.5)","v":1.1116024234410773},{"$f":" MAX(BJ383^0.5*BI383, BJ383^0.5)","v":1.1116024234410773}]
[]
[null,null,null,null,{"$f":" E$47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},{"$f":" F$47","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99356.689322737337,0,1699,1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" C379&\" allowed airport charges (unprofiled)\"","v":"H12 period allowed airport charges (unprofiled)"},null,{"$f":"G386","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA386 * AA381","v":0},{"$f":" AB386 * AB381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":" \"Present value of unprofiled \"&C379&\" allowed airport charges\"","v":"Present value of unprofiled H12 period allowed airport charges"},null,{"$f":"G386","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA388:BJ388)","v":15789.155155375347},null,{"$f":" IF(AA387 = 0, 0, AA387 / AA384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4160.9333987216978,3892.8643475196131,3937.3813208997203,3797.9760882343157]
[]
[null,null,null,null,{"$f":" C_Time!E$116","v":"H12 flags"},{"$f":" C_Time!F$116","v":0},{"$f":" C_Time!G$116","v":"flag"},{"$f":" C_Time!H$116","v":0},{"$f":" C_Time!I$116","v":0},{"$f":" C_Time!J$116","v":0},{"$f":" C_Time!K$116","v":0},{"$f":" C_Time!L$116","v":0},{"$f":" C_Time!M$116","v":0},{"$f":" C_Time!N$116","v":0},{"$f":" C_Time!O$116","v":0},{"$f":" C_Time!P$116","v":0},{"$f":" C_Time!Q$116","v":0},{"$f":" C_Time!R$116","v":0},{"$f":" C_Time!S$116","v":0},{"$f":" C_Time!T$116","v":0},{"$f":" C_Time!U$116","v":0},{"$f":" C_Time!V$116","v":0},{"$f":" C_Time!W$116","v":0},{"$f":" C_Time!X$116","v":0},{"$f":" C_Time!Y$116","v":4},{"$f":" C_Time!Z$116","v":0},{"$f":" C_Time!AA$116","v":0},{"$f":" C_Time!AB$116","v":0},{"$f":" C_Time!AC$116","v":0},{"$f":" C_Time!AD$116","v":0},{"$f":" C_Time!AE$116","v":0},{"$f":" C_Time!AF$116","v":0},{"$f":" C_Time!AG$116","v":0},{"$f":" C_Time!AH$116","v":0},{"$f":" C_Time!AI$116","v":0},{"$f":" C_Time!AJ$116","v":0},{"$f":" C_Time!AK$116","v":0},{"$f":" C_Time!AL$116","v":0},{"$f":" C_Time!AM$116","v":0},{"$f":" C_Time!AN$116","v":0},{"$f":" C_Time!AO$116","v":0},{"$f":" C_Time!AP$116","v":0},{"$f":" C_Time!AQ$116","v":0},{"$f":" C_Time!AR$116","v":0},{"$f":" C_Time!AS$116","v":0},{"$f":" C_Time!AT$116","v":0},{"$f":" C_Time!AU$116","v":0},{"$f":" C_Time!AV$116","v":0},{"$f":" C_Time!AW$116","v":0},{"$f":" C_Time!AX$116","v":0},{"$f":" C_Time!AY$116","v":0},{"$f":" C_Time!AZ$116","v":0},{"$f":" C_Time!BA$116","v":0},{"$f":" C_Time!BB$116","v":0},{"$f":" C_Time!BC$116","v":0},{"$f":" C_Time!BD$116","v":0},{"$f":" C_Time!BE$116","v":0},{"$f":" C_Time!BF$116","v":0},{"$f":" C_Time!BG$116","v":1},{"$f":" C_Time!BH$116","v":1},{"$f":" C_Time!BI$116","v":1},{"$f":" C_Time!BJ$116","v":1}]
[null,null,null,null,{"$f":"C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":"C_Opex!F$55","v":0},{"$f":"C_Opex!G$55","v":"million pax"},{"$f":"C_Opex!H$55","v":0},{"$f":"C_Opex!I$55","v":0},{"$f":"C_Opex!J$55","v":0},{"$f":"C_Opex!K$55","v":0},{"$f":"C_Opex!L$55","v":0},{"$f":"C_Opex!M$55","v":0},{"$f":"C_Opex!N$55","v":0},{"$f":"C_Opex!O$55","v":0},{"$f":"C_Opex!P$55","v":0},{"$f":"C_Opex!Q$55","v":0},{"$f":"C_Opex!R$55","v":0},{"$f":"C_Opex!S$55","v":0},{"$f":"C_Opex!T$55","v":0},{"$f":"C_Opex!U$55","v":0},{"$f":"C_Opex!V$55","v":0},{"$f":"C_Opex!W$55","v":0},{"$f":"C_Opex!X$55","v":0},{"$f":"C_Opex!Y$55","v":0},{"$f":"C_Opex!Z$55","v":0},{"$f":"C_Opex!AA$55","v":72},{"$f":"C_Opex!AB$55","v":72.7},{"$f":"C_Opex!AC$55","v":73.400000000000006},{"$f":"C_Opex!AD$55","v":80.102013999999997},{"$f":"C_Opex!AE$55","v":80.886259999999993},{"$f":"C_Opex!AF$55","v":22.11},{"$f":"C_Opex!AG$55","v":19.399999999999999},{"$f":"C_Opex!AH$55","v":61.6},{"$f":"C_Opex!AI$55","v":73.008769000000001},{"$f":"C_Opex!AJ$55","v":78.890704999999997},{"$f":"C_Opex!AK$55","v":80.653560999999996},{"$f":"C_Opex!AL$55","v":81.318197999999995},{"$f":"C_Opex!AM$55","v":81.318197999999995},{"$f":"C_Opex!AN$55","v":81.318197999999995},{"$f":"C_Opex!AO$55","v":81.318197999999995},{"$f":"C_Opex!AP$55","v":81.318197999999995},{"$f":"C_Opex!AQ$55","v":81.318197999999995},{"$f":"C_Opex!AR$55","v":81.318197999999995},{"$f":"C_Opex!AS$55","v":81.318197999999995},{"$f":"C_Opex!AT$55","v":81.318197999999995},{"$f":"C_Opex!AU$55","v":81.318197999999995},{"$f":"C_Opex!AV$55","v":81.318197999999995},{"$f":"C_Opex!AW$55","v":81.318197999999995},{"$f":"C_Opex!AX$55","v":81.318197999999995},{"$f":"C_Opex!AY$55","v":81.318197999999995},{"$f":"C_Opex!AZ$55","v":81.318197999999995},{"$f":"C_Opex!BA$55","v":81.318197999999995},{"$f":"C_Opex!BB$55","v":81.318197999999995},{"$f":"C_Opex!BC$55","v":81.318197999999995},{"$f":"C_Opex!BD$55","v":81.318197999999995},{"$f":"C_Opex!BE$55","v":81.318197999999995},{"$f":"C_Opex!BF$55","v":81.318197999999995},{"$f":"C_Opex!BG$55","v":81.318197999999995},{"$f":"C_Opex!BH$55","v":81.318197999999995},{"$f":"C_Opex!BI$55","v":81.318197999999995},{"$f":"C_Opex!BJ$55","v":81.318197999999995}]
[null,null,null,null,{"$f":"C379&\" forecast passenger numbers\"","v":"H12 period forecast passenger numbers"},null,{"$f":"G391","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA392:BJ392)","v":325.27279199999998},null,{"$f":" AA390 * AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,null,null,null,{"$f":" E363","v":"H11 period price per passenger BEG"},{"$f":" F363","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.561932505168244,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,0,0,0]
[null,null,null,null,{"$f":"C379&\" Opening Charge per Passenger before correction factor\"","v":"H12 period Opening Charge per Passenger before correction factor"},{"$f":" Y395","v":49.199974232450337},{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA395:BJ395)","v":49.199974232450337},null,{"$f":" AA381 * AA394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49.199974232450337,0,0,0]
[null,null,null,null,{"$f":" I_InputSets!E$441","v":"H12 period per passenger opening price adjustment factor"},{"$f":" I_InputSets!F$441","v":1.2453094066863188},{"$f":" I_InputSets!G$441","v":"nominal £/passenger"},{"$f":" I_InputSets!H$441","v":0},{"$f":" I_InputSets!I$441","v":0},{"$f":" I_InputSets!J$441","v":0},{"$f":" I_InputSets!K$441","v":0},{"$f":" I_InputSets!L$441","v":0},{"$f":" I_InputSets!M$441","v":0}]
[null,null,null,null,{"$f":"C379&\" Opening Charge per Passenger\"","v":"H12 period Opening Charge per Passenger"},{"$f":" SUM(F395:F396)","v":50.445283639136655},{"$f":"I_Global!$F$112","v":"nominal £/passenger"}]
[null,null,null,null,{"$f":"C379 & \" counter\"","v":"H12 period counter"},null,{"$f":"I_Global!$F$117","v":"counter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z398+AA381)*AA381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4]
[null,null,null,null,{"$f":" Macros!E$100","v":"H12 period X-Factor"},{"$f":" Macros!F$100","v":0},{"$f":" Macros!G$100","v":"H12_X"}]
[null,null,null,null,{"$f":"C379 & \" price per passenger BEG\"","v":"H12 period price per passenger BEG"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA398=1,$F397,Z403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.445283639136655,51.454189311919386,52.483273098157774,53.532938560120932]
[null,null,null,null,{"$f":" C_Index!E$70","v":"Airport charges revenues indexation factor"},{"$f":" C_Index!F$70","v":0},{"$f":" C_Index!G$70","v":"CPI annual growth rate"},{"$f":" C_Index!H$70","v":0},{"$f":" C_Index!I$70","v":0},{"$f":" C_Index!J$70","v":0},{"$f":" C_Index!K$70","v":0},{"$f":" C_Index!L$70","v":0},{"$f":" C_Index!M$70","v":0},{"$f":" C_Index!N$70","v":0},{"$f":" C_Index!O$70","v":0},{"$f":" C_Index!P$70","v":0},{"$f":" C_Index!Q$70","v":0},{"$f":" C_Index!R$70","v":0},{"$f":" C_Index!S$70","v":0},{"$f":" C_Index!T$70","v":0},{"$f":" C_Index!U$70","v":0},{"$f":" C_Index!V$70","v":0},{"$f":" C_Index!W$70","v":0},{"$f":" C_Index!X$70","v":0},{"$f":" C_Index!Y$70","v":0},{"$f":" C_Index!Z$70","v":0},{"$f":" C_Index!AA$70","v":0.94421715184893817},{"$f":" C_Index!AB$70","v":0.95027537372147974},{"$f":" C_Index!AC$70","v":0.97584579071597199},{"$f":" C_Index!AD$70","v":1},{"$f":" C_Index!AE$70","v":1.0177812745869397},{"$f":" C_Index!AF$70","v":1.0267505900865466},{"$f":" C_Index!AG$70","v":1.053265145554682},{"$f":" C_Index!AH$70","v":1.1496330799646897},{"$f":" C_Index!AI$70","v":1.2341981444194448},{"$f":" C_Index!AJ$70","v":1.2419443107681427},{"$f":" C_Index!AK$70","v":1.232316676795614},{"$f":" C_Index!AL$70","v":1.2344471272784734},{"$f":" C_Index!AM$70","v":1.2556288637596262},{"$f":" C_Index!AN$70","v":1.2807414410348188},{"$f":" C_Index!AO$70","v":1.3063562698555151},{"$f":" C_Index!AP$70","v":1.3324833952526254},{"$f":" C_Index!AQ$70","v":1.3591330631576779},{"$f":" C_Index!AR$70","v":1.3863157244208315},{"$f":" C_Index!AS$70","v":1.4140420389092483},{"$f":" C_Index!AT$70","v":1.4423228796874334},{"$f":" C_Index!AU$70","v":1.471169337281182},{"$f":" C_Index!AV$70","v":1.5005927240268058},{"$f":" C_Index!AW$70","v":1.5306045785073419},{"$f":" C_Index!AX$70","v":1.5612166700774888},{"$f":" C_Index!AY$70","v":1.5924410034790386},{"$f":" C_Index!AZ$70","v":1.6242898235486194},{"$f":" C_Index!BA$70","v":1.6567756200195918},{"$f":" C_Index!BB$70","v":1.6899111324199838},{"$f":" C_Index!BC$70","v":1.7237093550683833},{"$f":" C_Index!BD$70","v":1.7581835421697511},{"$f":" C_Index!BE$70","v":1.793347213013146},{"$f":" C_Index!BF$70","v":1.8292141572734091},{"$f":" C_Index!BG$70","v":1.8657984404188772},{"$f":" C_Index!BH$70","v":1.9031144092272547},{"$f":" C_Index!BI$70","v":1.9411766974117999},{"$f":" C_Index!BJ$70","v":1.9800002313600358}]
[null,null,null,null,"% change",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB401/AA401-1","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789272124E-2,9.149446824166696E-2,7.3558308236356895E-2,6.2762745056157421E-3,-7.7520657641839685E-3,1.7288173754161917E-3,1.7158885150351688E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,null,{"$f":"$C379 & \" price per passenger in period\"","v":"H12 period price per passenger in period"},null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA400 * (1 + AA402 - $F399) * AA390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[]
[null,null,null,null,{"$f":" E403","v":"H12 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA403","v":0},{"$f":" AB403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,{"$f":" E392","v":"H12 period forecast passenger numbers"},0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325.27279199999998,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,{"$f":" C379&\" allowed airport charges revenue (nominal) (profiled)\"","v":"H12 period allowed airport charges revenue (nominal) (profiled)"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA407:BJ407)","v":17245.475384534784},null,{"$f":" AA405 * AA406","v":0},{"$f":" AB405 * AB406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[]
[null,null,null,null,{"$f":" E384","v":"Discount factor to start of H12 period"},0,"factor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0358968083195959,1.1116024234410773,1.1116024234410773,1.1116024234410773]
[null,null,null,null,{"$f":" \"Present value of profiled \"&C379&\" allowed airport charges\"","v":"Present value of profiled H12 period allowed airport charges"},null,{"$f":"G407","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA410:BJ410)","v":15789.15515537534},null,{"$f":" IF(AA407 = 0, 0, AA407 / AA409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4039.1686901551325,3839.3629804013221,3916.1502400093486,3994.473244809536]
[]
[null,null,null,null,{"$f":" E388","v":"Present value of unprofiled H12 period allowed airport charges"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15789.155155375347,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4160.9333987216978,3892.8643475196131,3937.3813208997203,3797.9760882343157]
[null,null,null,null,{"$f":" E410","v":"Present value of profiled H12 period allowed airport charges"},{"$f":" F410","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15789.15515537534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4039.1686901551325,3839.3629804013221,3916.1502400093486,3994.473244809536]
[null,null,null,null,{"$f":" Macros!E$103","v":"Revenue - H12 period price profiling"},{"$f":" Macros!F$103","v":0},{"$f":" Macros!G$103","v":"check"},{"$f":" Macros!H$103","v":"Checks NPV of profiled allowed revenue equals un-profiled allowed revenue"},{"$f":" Macros!I$103","v":0},{"$f":" Macros!J$103","v":0},{"$f":" Macros!K$103","v":"DIFF"},{"$f":" Macros!L$103","v":0},{"$f":" Macros!M$103","v":0},{"$f":" Macros!N$103","v":0},{"$f":" Macros!O$103","v":0},{"$f":" Macros!P$103","v":0},{"$f":" Macros!Q$103","v":0},{"$f":" Macros!R$103","v":0},{"$f":" Macros!S$103","v":0},{"$f":" Macros!T$103","v":0},{"$f":" Macros!U$103","v":0},{"$f":" Macros!V$103","v":0},{"$f":" Macros!W$103","v":0},{"$f":" Macros!X$103","v":0},{"$f":" Macros!Y$103","v":0},{"$f":" Macros!Z$103","v":"H12_NPVcheck"}]
[]
[null,null,"Summary of airport charges per passenger"]
[]
[null,null,null,null,{"$f":" I_Series!E$362","v":"Known yield per passenger"},{"$f":" I_Series!F$362","v":0},{"$f":" I_Series!G$362","v":"nominal £/passenger"},{"$f":" I_Series!H$362","v":"nominal"},{"$f":" I_Series!I$362","v":"HAL reg accounts up to 2019,CAA - 2020,2021"},{"$f":" I_Series!J$362","v":0},{"$f":" I_Series!K$362","v":"Being published with this model"},{"$f":" I_Series!L$362","v":0},{"$f":" I_Series!M$362","v":0},{"$f":" I_Series!N$362","v":0},{"$f":" I_Series!O$362","v":0},{"$f":" I_Series!P$362","v":0},{"$f":" I_Series!Q$362","v":0},{"$f":" I_Series!R$362","v":0},{"$f":" I_Series!S$362","v":0},{"$f":" I_Series!T$362","v":0},{"$f":" I_Series!U$362","v":0},{"$f":" I_Series!V$362","v":0},{"$f":" I_Series!W$362","v":0},{"$f":" I_Series!X$362","v":0},{"$f":" I_Series!Y$362","v":0},{"$f":" I_Series!Z$362","v":0},{"$f":" I_Series!AA$362","v":22.653635381805092},{"$f":" I_Series!AB$362","v":22.439410948953313},{"$f":" I_Series!AC$362","v":22.003103001705369},{"$f":" I_Series!AD$362","v":21.784724476292727},{"$f":" I_Series!AE$362","v":22.63679746804144},{"$f":" I_Series!AF$362","v":23.56},{"$f":" I_Series!AG$362","v":21.08},{"$f":" I_Series!AH$362","v":0},{"$f":" I_Series!AI$362","v":0},{"$f":" I_Series!AJ$362","v":0},{"$f":" I_Series!AK$362","v":0},{"$f":" I_Series!AL$362","v":0},{"$f":" I_Series!AM$362","v":0},{"$f":" I_Series!AN$362","v":0},{"$f":" I_Series!AO$362","v":0},{"$f":" I_Series!AP$362","v":0},{"$f":" I_Series!AQ$362","v":0},{"$f":" I_Series!AR$362","v":0},{"$f":" I_Series!AS$362","v":0},{"$f":" I_Series!AT$362","v":0},{"$f":" I_Series!AU$362","v":0},{"$f":" I_Series!AV$362","v":0},{"$f":" I_Series!AW$362","v":0},{"$f":" I_Series!AX$362","v":0},{"$f":" I_Series!AY$362","v":0},{"$f":" I_Series!AZ$362","v":0},{"$f":" I_Series!BA$362","v":0},{"$f":" I_Series!BB$362","v":0},{"$f":" I_Series!BC$362","v":0},{"$f":" I_Series!BD$362","v":0},{"$f":" I_Series!BE$362","v":0},{"$f":" I_Series!BF$362","v":0},{"$f":" I_Series!BG$362","v":0},{"$f":" I_Series!BH$362","v":0},{"$f":" I_Series!BI$362","v":0},{"$f":" I_Series!BJ$362","v":0}]
[null,null,null,null,{"$f":"E79","v":"Q6 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.576248689542737,22.643978548030823,23.175938723108391,23.670420398639166,0,0,0,0,0,0,{"$f":"AK79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E121","v":"Q6+1 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.636724704541905,0,0,0,0,0,{"$f":" AK121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E163","v":"iH7 period price per passenger in period"},0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100.63157109566053,103.23025611169408,0,0,0,{"$f":"AK163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E218","v":"H7 period price per passenger in period"},{"$f":" F218","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E255","v":"H8 period price per passenger in period"},{"$f":" F255","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E292","v":"H9 period price per passenger in period"},{"$f":" F292","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E329","v":"H10 period price per passenger in period"},{"$f":" F329","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E366","v":"H11 period price per passenger in period"},{"$f":" F366","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,0,0,0,0]
[null,null,null,null,{"$f":" E403","v":"H12 period price per passenger in period"},{"$f":" F403","v":0},"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA418 > 0, AA418, SUM(AA419:AA427))","v":22.653635381805092},{"$f":" IF(AB418 > 0, AB418, SUM(AB419:AB427))","v":22.439410948953313},{"$f":" IF(AC418 > 0, AC418, SUM(AC419:AC427))","v":22.003103001705369},21.784724476292727,22.63679746804144,23.56,21.08,{"$f":" IF(AH418 > 0, AH418, SUM(AH419:AH427))","v":30.189999999999998},31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[]
[null,null,"Realised airport charges revenue  (Using pricing scenario inputs to calculate the aero charges)"]
[]
[null,null,null,null,"Live scenario",{"$f":"Live_scenario","v":"Scenario 1"}]
[null,null,null,null,{"$f":"Macros!E$112","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$112","v":"Scenario 1"},{"$f":"Macros!G$112","v":"nominal £/passenger"},{"$f":"Macros!H$112","v":0},{"$f":"Macros!I$112","v":0},{"$f":"Macros!J$112","v":0},{"$f":"Macros!K$112","v":0},{"$f":"Macros!L$112","v":0},{"$f":"Macros!M$112","v":0},{"$f":"Macros!N$112","v":0},{"$f":"Macros!O$112","v":0},{"$f":"Macros!P$112","v":0},{"$f":"Macros!Q$112","v":0},{"$f":"Macros!R$112","v":0},{"$f":"Macros!S$112","v":0},{"$f":"Macros!T$112","v":0},{"$f":"Macros!U$112","v":0},{"$f":"Macros!V$112","v":0},{"$f":"Macros!W$112","v":0},{"$f":"Macros!X$112","v":0},{"$f":"Macros!Y$112","v":0},{"$f":"Macros!Z$112","v":0},{"$f":"Macros!AA$112","v":22.653635381805092},{"$f":"Macros!AB$112","v":22.439410948953313},{"$f":"Macros!AC$112","v":22.003103001705369},{"$f":"Macros!AD$112","v":21.784724476292727},{"$f":"Macros!AE$112","v":22.63679746804144},{"$f":"Macros!AF$112","v":23.56},{"$f":"Macros!AG$112","v":21.08},{"$f":"Macros!AH$112","v":30.189999999999998},{"$f":"Macros!AI$112","v":31.32},{"$f":"Macros!AJ$112","v":24.894590345731118},{"$f":"Macros!AK$112","v":24.701605844198589},{"$f":"Macros!AL$112","v":24.74431040958272},{"$f":"Macros!AM$112","v":24.087745675676132},{"$f":"Macros!AN$112","v":24.569500589189655},{"$f":"Macros!AO$112","v":25.060890600973448},{"$f":"Macros!AP$112","v":25.562108412992917},{"$f":"Macros!AQ$112","v":26.073350581252775},{"$f":"Macros!AR$112","v":30.622797196306156},{"$f":"Macros!AS$112","v":31.235253140232278},{"$f":"Macros!AT$112","v":31.859958203036932},{"$f":"Macros!AU$112","v":32.497157367097671},{"$f":"Macros!AV$112","v":33.147100514439622},{"$f":"Macros!AW$112","v":39.30064746219449},{"$f":"Macros!AX$112","v":40.08666041143838},{"$f":"Macros!AY$112","v":40.888393619667148},{"$f":"Macros!AZ$112","v":41.706161492060495},{"$f":"Macros!BA$112","v":42.540284721901706},{"$f":"Macros!BB$112","v":45.453171155271612},{"$f":"Macros!BC$112","v":46.362234578377034},{"$f":"Macros!BD$112","v":47.289479269944579},{"$f":"Macros!BE$112","v":48.23526885534347},{"$f":"Macros!BF$112","v":49.199974232450337},{"$f":"Macros!BG$112","v":51.454189311919386},{"$f":"Macros!BH$112","v":52.483273098157774},{"$f":"Macros!BI$112","v":53.532938560120932},{"$f":"Macros!BJ$112","v":54.60359733132335}]
[null,null,null,null,{"$f":"Macros!E$115","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$115","v":"Scenario 2"},{"$f":"Macros!G$115","v":"nominal £/passenger"},{"$f":"Macros!H$115","v":0},{"$f":"Macros!I$115","v":0},{"$f":"Macros!J$115","v":0},{"$f":"Macros!K$115","v":0},{"$f":"Macros!L$115","v":0},{"$f":"Macros!M$115","v":0},{"$f":"Macros!N$115","v":0},{"$f":"Macros!O$115","v":0},{"$f":"Macros!P$115","v":0},{"$f":"Macros!Q$115","v":0},{"$f":"Macros!R$115","v":0},{"$f":"Macros!S$115","v":0},{"$f":"Macros!T$115","v":0},{"$f":"Macros!U$115","v":0},{"$f":"Macros!V$115","v":0},{"$f":"Macros!W$115","v":0},{"$f":"Macros!X$115","v":0},{"$f":"Macros!Y$115","v":0},{"$f":"Macros!Z$115","v":0},{"$f":"Macros!AA$115","v":22.653635381805092},{"$f":"Macros!AB$115","v":22.439410948953313},{"$f":"Macros!AC$115","v":22.003103001705369},{"$f":"Macros!AD$115","v":21.784724476292727},{"$f":"Macros!AE$115","v":22.63679746804144},{"$f":"Macros!AF$115","v":23.56},{"$f":"Macros!AG$115","v":21.08},{"$f":"Macros!AH$115","v":30.189999999999998},{"$f":"Macros!AI$115","v":31.32},{"$f":"Macros!AJ$115","v":25.289193141801274},{"$f":"Macros!AK$115","v":25.093149653442879},{"$f":"Macros!AL$115","v":25.136531126567668},{"$f":"Macros!AM$115","v":24.377029075262264},{"$f":"Macros!AN$115","v":24.864569656767511},{"$f":"Macros!AO$115","v":25.361861049902863},{"$f":"Macros!AP$115","v":25.869098270900921},{"$f":"Macros!AQ$115","v":26.386480236318938},{"$f":"Macros!AR$115","v":30.95816663525498},{"$f":"Macros!AS$115","v":31.577329967960079},{"$f":"Macros!AT$115","v":32.208876567319287},{"$f":"Macros!AU$115","v":32.853054098665673},{"$f":"Macros!AV$115","v":33.510115180638991},{"$f":"Macros!AW$115","v":39.689432558080405},{"$f":"Macros!AX$115","v":40.483221209242011},{"$f":"Macros!AY$115","v":41.292885633426849},{"$f":"Macros!AZ$115","v":42.118743346095386},{"$f":"Macros!BA$115","v":42.961118213017293},{"$f":"Macros!BB$115","v":45.903879637406362},{"$f":"Macros!BC$115","v":46.821957230154482},{"$f":"Macros!BD$115","v":47.758396374757574},{"$f":"Macros!BE$115","v":48.713564302252728},{"$f":"Macros!BF$115","v":49.68783558829778},{"$f":"Macros!BG$115","v":51.9740558024371},{"$f":"Macros!BH$115","v":53.01353691848584},{"$f":"Macros!BI$115","v":54.073807656855557},{"$f":"Macros!BJ$115","v":55.155283809992667}]
[null,null,null,null,{"$f":"Macros!E$118","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$118","v":"Scenario 3"},{"$f":"Macros!G$118","v":"nominal £/passenger"},{"$f":"Macros!H$118","v":0},{"$f":"Macros!I$118","v":0},{"$f":"Macros!J$118","v":0},{"$f":"Macros!K$118","v":0},{"$f":"Macros!L$118","v":0},{"$f":"Macros!M$118","v":0},{"$f":"Macros!N$118","v":0},{"$f":"Macros!O$118","v":0},{"$f":"Macros!P$118","v":0},{"$f":"Macros!Q$118","v":0},{"$f":"Macros!R$118","v":0},{"$f":"Macros!S$118","v":0},{"$f":"Macros!T$118","v":0},{"$f":"Macros!U$118","v":0},{"$f":"Macros!V$118","v":0},{"$f":"Macros!W$118","v":0},{"$f":"Macros!X$118","v":0},{"$f":"Macros!Y$118","v":0},{"$f":"Macros!Z$118","v":0},{"$f":"Macros!AA$118","v":22.653635381805092},{"$f":"Macros!AB$118","v":22.439410948953313},{"$f":"Macros!AC$118","v":22.003103001705369},{"$f":"Macros!AD$118","v":21.784724476292727},{"$f":"Macros!AE$118","v":22.63679746804144},{"$f":"Macros!AF$118","v":23.56},{"$f":"Macros!AG$118","v":21.08},{"$f":"Macros!AH$118","v":30.190000000000008},{"$f":"Macros!AI$118","v":30.967206434291334},{"$f":"Macros!AJ$118","v":31.605506082363465},{"$f":"Macros!AK$118","v":32.237616204010749},{"$f":"Macros!AL$118","v":32.882368528090957},{"$f":"Macros!AM$118","v":27.089851888698615},{"$f":"Macros!AN$118","v":27.631648926472586},{"$f":"Macros!AO$118","v":28.184281905002038},{"$f":"Macros!AP$118","v":28.747967543102078},{"$f":"Macros!AQ$118","v":29.322926893964127},{"$f":"Macros!AR$118","v":34.113356839378},{"$f":"Macros!AS$118","v":34.795623976165558},{"$f":"Macros!AT$118","v":35.491536455688873},{"$f":"Macros!AU$118","v":36.201367184802649},{"$f":"Macros!AV$118","v":36.9253945284987},{"$f":"Macros!AW$118","v":43.376902497375269},{"$f":"Macros!AX$118","v":44.244440547322775},{"$f":"Macros!AY$118","v":45.129329358269231},{"$f":"Macros!AZ$118","v":46.031915945434619},{"$f":"Macros!BA$118","v":46.952554264343313},{"$f":"Macros!BB$118","v":50.097806240525749},{"$f":"Macros!BC$118","v":51.099762365336268},{"$f":"Macros!BD$118","v":52.121757612642995},{"$f":"Macros!BE$118","v":53.164192764895859},{"$f":"Macros!BF$118","v":54.227476620193777},{"$f":"Macros!BG$118","v":56.885226469264872},{"$f":"Macros!BH$118","v":58.022930998650168},{"$f":"Macros!BI$118","v":59.183389618623174},{"$f":"Macros!BJ$118","v":60.367057410995642}]
[null,null,null,null,{"$f":"Macros!E$121","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$121","v":"Scenario 4"},{"$f":"Macros!G$121","v":"nominal £/passenger"},{"$f":"Macros!H$121","v":0},{"$f":"Macros!I$121","v":0},{"$f":"Macros!J$121","v":0},{"$f":"Macros!K$121","v":0},{"$f":"Macros!L$121","v":0},{"$f":"Macros!M$121","v":0},{"$f":"Macros!N$121","v":0},{"$f":"Macros!O$121","v":0},{"$f":"Macros!P$121","v":0},{"$f":"Macros!Q$121","v":0},{"$f":"Macros!R$121","v":0},{"$f":"Macros!S$121","v":0},{"$f":"Macros!T$121","v":0},{"$f":"Macros!U$121","v":0},{"$f":"Macros!V$121","v":0},{"$f":"Macros!W$121","v":0},{"$f":"Macros!X$121","v":0},{"$f":"Macros!Y$121","v":0},{"$f":"Macros!Z$121","v":0},{"$f":"Macros!AA$121","v":22.653635381805092},{"$f":"Macros!AB$121","v":22.439410948953313},{"$f":"Macros!AC$121","v":22.003103001705369},{"$f":"Macros!AD$121","v":21.784724476292727},{"$f":"Macros!AE$121","v":22.63679746804144},{"$f":"Macros!AF$121","v":23.56},{"$f":"Macros!AG$121","v":21.08},{"$f":"Macros!AH$121","v":30.19},{"$f":"Macros!AI$121","v":27.556803106183214},{"$f":"Macros!AJ$121","v":27.979824126232618},{"$f":"Macros!AK$121","v":28.505831570753518},{"$f":"Macros!AL$121","v":29.075948202168583},{"$f":"Macros!AM$121","v":24.697276612307753},{"$f":"Macros!AN$121","v":25.191222144553908},{"$f":"Macros!AO$121","v":25.695046587444988},{"$f":"Macros!AP$121","v":26.208947519193888},{"$f":"Macros!AQ$121","v":26.733126469577762},{"$f":"Macros!AR$121","v":31.238079223025856},{"$f":"Macros!AS$121","v":31.862840807486368},{"$f":"Macros!AT$121","v":32.500097623636094},{"$f":"Macros!AU$121","v":33.150099576108815},{"$f":"Macros!AV$121","v":33.813101567630994},{"$f":"Macros!AW$121","v":40.125620269079356},{"$f":"Macros!AX$121","v":40.92813267446094},{"$f":"Macros!AY$121","v":41.746695327950157},{"$f":"Macros!AZ$121","v":42.581629234509158},{"$f":"Macros!BA$121","v":43.433261819199345},{"$f":"Macros!BB$121","v":46.407430724108309},{"$f":"Macros!BC$121","v":47.335579338590478},{"$f":"Macros!BD$121","v":48.282290925362275},{"$f":"Macros!BE$121","v":49.247936743869531},{"$f":"Macros!BF$121","v":50.232895478746919},{"$f":"Macros!BG$121","v":52.693208795790376},{"$f":"Macros!BH$121","v":53.747072971706196},{"$f":"Macros!BI$121","v":54.822014431140317},{"$f":"Macros!BJ$121","v":55.918454719763126}]
[null,null,null,null,{"$f":"Macros!E$124","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$124","v":"Scenario 5"},{"$f":"Macros!G$124","v":"nominal £/passenger"},{"$f":"Macros!H$124","v":0},{"$f":"Macros!I$124","v":0},{"$f":"Macros!J$124","v":0},{"$f":"Macros!K$124","v":0},{"$f":"Macros!L$124","v":0},{"$f":"Macros!M$124","v":0},{"$f":"Macros!N$124","v":0},{"$f":"Macros!O$124","v":0},{"$f":"Macros!P$124","v":0},{"$f":"Macros!Q$124","v":0},{"$f":"Macros!R$124","v":0},{"$f":"Macros!S$124","v":0},{"$f":"Macros!T$124","v":0},{"$f":"Macros!U$124","v":0},{"$f":"Macros!V$124","v":0},{"$f":"Macros!W$124","v":0},{"$f":"Macros!X$124","v":0},{"$f":"Macros!Y$124","v":0},{"$f":"Macros!Z$124","v":0},{"$f":"Macros!AA$124","v":22.653635381805092},{"$f":"Macros!AB$124","v":22.439410948953313},{"$f":"Macros!AC$124","v":22.003103001705369},{"$f":"Macros!AD$124","v":21.784724476292727},{"$f":"Macros!AE$124","v":22.63679746804144},{"$f":"Macros!AF$124","v":23.56},{"$f":"Macros!AG$124","v":21.08},{"$f":"Macros!AH$124","v":30.190000000000008},{"$f":"Macros!AI$124","v":30.967206434291334},{"$f":"Macros!AJ$124","v":31.605506082363465},{"$f":"Macros!AK$124","v":32.237616204010749},{"$f":"Macros!AL$124","v":32.882368528090957},{"$f":"Macros!AM$124","v":23.696417980236184},{"$f":"Macros!AN$124","v":24.170346339840908},{"$f":"Macros!AO$124","v":24.653753266637725},{"$f":"Macros!AP$124","v":25.146828331970479},{"$f":"Macros!AQ$124","v":25.649764898609895},{"$f":"Macros!AR$124","v":30.051985512392893},{"$f":"Macros!AS$124","v":30.65302522264075},{"$f":"Macros!AT$124","v":31.266085727093564},{"$f":"Macros!AU$124","v":31.891407441635437},{"$f":"Macros!AV$124","v":32.529235590468147},{"$f":"Macros!AW$124","v":38.674673379899367},{"$f":"Macros!AX$124","v":39.448166847497355},{"$f":"Macros!AY$124","v":40.237130184447302},{"$f":"Macros!AZ$124","v":41.041872788136246},{"$f":"Macros!BA$124","v":41.862710243898974},{"$f":"Macros!BB$124","v":44.819775415286131},{"$f":"Macros!BC$124","v":45.716170923591854},{"$f":"Macros!BD$124","v":46.630494342063692},{"$f":"Macros!BE$124","v":47.563104228904969},{"$f":"Macros!BF$124","v":48.514366313483066},{"$f":"Macros!BG$124","v":51.499589663732984},{"$f":"Macros!BH$124","v":52.529581457007644},{"$f":"Macros!BI$124","v":53.580173086147795},{"$f":"Macros!BJ$124","v":54.651776547870753}]
[null,null,null,null,{"$f":"Macros!E$127","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$127","v":"Scenario 6"},{"$f":"Macros!G$127","v":"nominal £/passenger"},{"$f":"Macros!H$127","v":0},{"$f":"Macros!I$127","v":0},{"$f":"Macros!J$127","v":0},{"$f":"Macros!K$127","v":0},{"$f":"Macros!L$127","v":0},{"$f":"Macros!M$127","v":0},{"$f":"Macros!N$127","v":0},{"$f":"Macros!O$127","v":0},{"$f":"Macros!P$127","v":0},{"$f":"Macros!Q$127","v":0},{"$f":"Macros!R$127","v":0},{"$f":"Macros!S$127","v":0},{"$f":"Macros!T$127","v":0},{"$f":"Macros!U$127","v":0},{"$f":"Macros!V$127","v":0},{"$f":"Macros!W$127","v":0},{"$f":"Macros!X$127","v":0},{"$f":"Macros!Y$127","v":0},{"$f":"Macros!Z$127","v":0},{"$f":"Macros!AA$127","v":22.653635381805092},{"$f":"Macros!AB$127","v":22.439410948953313},{"$f":"Macros!AC$127","v":22.003103001705369},{"$f":"Macros!AD$127","v":21.784724476292727},{"$f":"Macros!AE$127","v":22.63679746804144},{"$f":"Macros!AF$127","v":23.56},{"$f":"Macros!AG$127","v":21.08},{"$f":"Macros!AH$127","v":30.190000000000008},{"$f":"Macros!AI$127","v":30.967206434291334},{"$f":"Macros!AJ$127","v":31.605506082363465},{"$f":"Macros!AK$127","v":32.237616204010749},{"$f":"Macros!AL$127","v":32.882368528090957},{"$f":"Macros!AM$127","v":24.221020413811907},{"$f":"Macros!AN$127","v":24.705440822088146},{"$f":"Macros!AO$127","v":25.199549638529909},{"$f":"Macros!AP$127","v":25.703540631300509},{"$f":"Macros!AQ$127","v":26.217611443926526},{"$f":"Macros!AR$127","v":30.614336461487124},{"$f":"Macros!AS$127","v":31.226623190716868},{"$f":"Macros!AT$127","v":31.851155654531205},{"$f":"Macros!AU$127","v":32.488178767621832},{"$f":"Macros!AV$127","v":33.13794234297427},{"$f":"Macros!AW$127","v":39.233326292278633},{"$f":"Macros!AX$127","v":40.017992818124206},{"$f":"Macros!AY$127","v":40.81835267448669},{"$f":"Macros!AZ$127","v":41.634719727976425},{"$f":"Macros!BA$127","v":42.467414122535956},{"$f":"Macros!BB$127","v":45.359286439565572},{"$f":"Macros!BC$127","v":46.266472168356884},{"$f":"Macros!BD$127","v":47.191801611724024},{"$f":"Macros!BE$127","v":48.135637643958503},{"$f":"Macros!BF$127","v":49.098350396837674},{"$f":"Macros!BG$127","v":51.499589663732969},{"$f":"Macros!BH$127","v":52.52958145700763},{"$f":"Macros!BI$127","v":53.580173086147781},{"$f":"Macros!BJ$127","v":54.651776547870739}]
[null,null,null,null,{"$f":"Macros!E$130","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$130","v":"Scenario 7"},{"$f":"Macros!G$130","v":"nominal £/passenger"},{"$f":"Macros!H$130","v":0},{"$f":"Macros!I$130","v":0},{"$f":"Macros!J$130","v":0},{"$f":"Macros!K$130","v":0},{"$f":"Macros!L$130","v":0},{"$f":"Macros!M$130","v":0},{"$f":"Macros!N$130","v":0},{"$f":"Macros!O$130","v":0},{"$f":"Macros!P$130","v":0},{"$f":"Macros!Q$130","v":0},{"$f":"Macros!R$130","v":0},{"$f":"Macros!S$130","v":0},{"$f":"Macros!T$130","v":0},{"$f":"Macros!U$130","v":0},{"$f":"Macros!V$130","v":0},{"$f":"Macros!W$130","v":0},{"$f":"Macros!X$130","v":0},{"$f":"Macros!Y$130","v":0},{"$f":"Macros!Z$130","v":0},{"$f":"Macros!AA$130","v":22.653635381805092},{"$f":"Macros!AB$130","v":22.439410948953313},{"$f":"Macros!AC$130","v":22.003103001705369},{"$f":"Macros!AD$130","v":21.784724476292727},{"$f":"Macros!AE$130","v":22.63679746804144},{"$f":"Macros!AF$130","v":23.56},{"$f":"Macros!AG$130","v":21.08},{"$f":"Macros!AH$130","v":30.190000000000008},{"$f":"Macros!AI$130","v":30.967206434291334},{"$f":"Macros!AJ$130","v":31.605506082363465},{"$f":"Macros!AK$130","v":32.237616204010749},{"$f":"Macros!AL$130","v":32.882368528090957},{"$f":"Macros!AM$130","v":24.221020413811907},{"$f":"Macros!AN$130","v":24.705440822088146},{"$f":"Macros!AO$130","v":25.199549638529909},{"$f":"Macros!AP$130","v":25.703540631300509},{"$f":"Macros!AQ$130","v":26.217611443926526},{"$f":"Macros!AR$130","v":30.614336461487124},{"$f":"Macros!AS$130","v":31.226623190716868},{"$f":"Macros!AT$130","v":31.851155654531205},{"$f":"Macros!AU$130","v":32.488178767621832},{"$f":"Macros!AV$130","v":33.13794234297427},{"$f":"Macros!AW$130","v":39.233326292278633},{"$f":"Macros!AX$130","v":40.017992818124206},{"$f":"Macros!AY$130","v":40.81835267448669},{"$f":"Macros!AZ$130","v":41.634719727976425},{"$f":"Macros!BA$130","v":42.467414122535956},{"$f":"Macros!BB$130","v":45.359286439565572},{"$f":"Macros!BC$130","v":46.266472168356884},{"$f":"Macros!BD$130","v":47.191801611724024},{"$f":"Macros!BE$130","v":48.135637643958503},{"$f":"Macros!BF$130","v":49.098350396837674},{"$f":"Macros!BG$130","v":51.499589663732969},{"$f":"Macros!BH$130","v":52.52958145700763},{"$f":"Macros!BI$130","v":53.580173086147781},{"$f":"Macros!BJ$130","v":54.651776547870739}]
[null,null,null,null,{"$f":"Macros!E$133","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$133","v":"Scenario 8"},{"$f":"Macros!G$133","v":"nominal £/passenger"},{"$f":"Macros!H$133","v":0},{"$f":"Macros!I$133","v":0},{"$f":"Macros!J$133","v":0},{"$f":"Macros!K$133","v":0},{"$f":"Macros!L$133","v":0},{"$f":"Macros!M$133","v":0},{"$f":"Macros!N$133","v":0},{"$f":"Macros!O$133","v":0},{"$f":"Macros!P$133","v":0},{"$f":"Macros!Q$133","v":0},{"$f":"Macros!R$133","v":0},{"$f":"Macros!S$133","v":0},{"$f":"Macros!T$133","v":0},{"$f":"Macros!U$133","v":0},{"$f":"Macros!V$133","v":0},{"$f":"Macros!W$133","v":0},{"$f":"Macros!X$133","v":0},{"$f":"Macros!Y$133","v":0},{"$f":"Macros!Z$133","v":0},{"$f":"Macros!AA$133","v":22.653635381805092},{"$f":"Macros!AB$133","v":22.439410948953313},{"$f":"Macros!AC$133","v":22.003103001705369},{"$f":"Macros!AD$133","v":21.784724476292727},{"$f":"Macros!AE$133","v":22.63679746804144},{"$f":"Macros!AF$133","v":23.56},{"$f":"Macros!AG$133","v":21.08},{"$f":"Macros!AH$133","v":30.190000000000008},{"$f":"Macros!AI$133","v":30.967206434291334},{"$f":"Macros!AJ$133","v":31.605506082363465},{"$f":"Macros!AK$133","v":32.237616204010749},{"$f":"Macros!AL$133","v":32.882368528090957},{"$f":"Macros!AM$133","v":24.221020413811907},{"$f":"Macros!AN$133","v":24.705440822088146},{"$f":"Macros!AO$133","v":25.199549638529909},{"$f":"Macros!AP$133","v":25.703540631300509},{"$f":"Macros!AQ$133","v":26.217611443926526},{"$f":"Macros!AR$133","v":30.614336461487124},{"$f":"Macros!AS$133","v":31.226623190716868},{"$f":"Macros!AT$133","v":31.851155654531205},{"$f":"Macros!AU$133","v":32.488178767621832},{"$f":"Macros!AV$133","v":33.13794234297427},{"$f":"Macros!AW$133","v":39.233326292278633},{"$f":"Macros!AX$133","v":40.017992818124206},{"$f":"Macros!AY$133","v":40.81835267448669},{"$f":"Macros!AZ$133","v":41.634719727976425},{"$f":"Macros!BA$133","v":42.467414122535956},{"$f":"Macros!BB$133","v":45.359286439565572},{"$f":"Macros!BC$133","v":46.266472168356884},{"$f":"Macros!BD$133","v":47.191801611724024},{"$f":"Macros!BE$133","v":48.135637643958503},{"$f":"Macros!BF$133","v":49.098350396837674},{"$f":"Macros!BG$133","v":51.499589663732969},{"$f":"Macros!BH$133","v":52.52958145700763},{"$f":"Macros!BI$133","v":53.580173086147781},{"$f":"Macros!BJ$133","v":54.651776547870739}]
[null,null,null,null,{"$f":"Macros!E$136","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"Macros!F$136","v":"Scenario 9"},{"$f":"Macros!G$136","v":"nominal £/passenger"},{"$f":"Macros!H$136","v":0},{"$f":"Macros!I$136","v":0},{"$f":"Macros!J$136","v":0},{"$f":"Macros!K$136","v":0},{"$f":"Macros!L$136","v":0},{"$f":"Macros!M$136","v":0},{"$f":"Macros!N$136","v":0},{"$f":"Macros!O$136","v":0},{"$f":"Macros!P$136","v":0},{"$f":"Macros!Q$136","v":0},{"$f":"Macros!R$136","v":0},{"$f":"Macros!S$136","v":0},{"$f":"Macros!T$136","v":0},{"$f":"Macros!U$136","v":0},{"$f":"Macros!V$136","v":0},{"$f":"Macros!W$136","v":0},{"$f":"Macros!X$136","v":0},{"$f":"Macros!Y$136","v":0},{"$f":"Macros!Z$136","v":0},{"$f":"Macros!AA$136","v":22.653635381805092},{"$f":"Macros!AB$136","v":22.439410948953313},{"$f":"Macros!AC$136","v":22.003103001705369},{"$f":"Macros!AD$136","v":21.784724476292727},{"$f":"Macros!AE$136","v":22.63679746804144},{"$f":"Macros!AF$136","v":23.56},{"$f":"Macros!AG$136","v":21.08},{"$f":"Macros!AH$136","v":30.190000000000008},{"$f":"Macros!AI$136","v":30.967206434291334},{"$f":"Macros!AJ$136","v":31.605506082363465},{"$f":"Macros!AK$136","v":32.237616204010749},{"$f":"Macros!AL$136","v":32.882368528090957},{"$f":"Macros!AM$136","v":24.221020413811907},{"$f":"Macros!AN$136","v":24.705440822088146},{"$f":"Macros!AO$136","v":25.199549638529909},{"$f":"Macros!AP$136","v":25.703540631300509},{"$f":"Macros!AQ$136","v":26.217611443926526},{"$f":"Macros!AR$136","v":30.614336461487124},{"$f":"Macros!AS$136","v":31.226623190716868},{"$f":"Macros!AT$136","v":31.851155654531205},{"$f":"Macros!AU$136","v":32.488178767621832},{"$f":"Macros!AV$136","v":33.13794234297427},{"$f":"Macros!AW$136","v":39.233326292278633},{"$f":"Macros!AX$136","v":40.017992818124206},{"$f":"Macros!AY$136","v":40.81835267448669},{"$f":"Macros!AZ$136","v":41.634719727976425},{"$f":"Macros!BA$136","v":42.467414122535956},{"$f":"Macros!BB$136","v":45.359286439565572},{"$f":"Macros!BC$136","v":46.266472168356884},{"$f":"Macros!BD$136","v":47.191801611724024},{"$f":"Macros!BE$136","v":48.135637643958503},{"$f":"Macros!BF$136","v":49.098350396837674},{"$f":"Macros!BG$136","v":51.499589663732969},{"$f":"Macros!BH$136","v":52.52958145700763},{"$f":"Macros!BI$136","v":53.580173086147781},{"$f":"Macros!BJ$136","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (nominal) (profiled)",null,{"$f":"I_Global!$F$112","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$433:AA$441,MATCH($F$432,$F$433:$F$441,0))","v":22.653635381805092},{"$f":"INDEX(AB$433:AB$441,MATCH($F$432,$F$433:$F$441,0))","v":22.439410948953313},22.003103001705369,21.784724476292727,22.63679746804144,{"$f":"INDEX(AF$433:AF$441,MATCH($F$432,$F$433:$F$441,0))","v":23.56},{"$f":"INDEX(AG$433:AG$441,MATCH($F$432,$F$433:$F$441,0))","v":21.08},30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},{"$f":" C_Time!F$39","v":0},{"$f":" C_Time!G$39","v":"flag"},{"$f":" C_Time!H$39","v":0},{"$f":" C_Time!I$39","v":0},{"$f":" C_Time!J$39","v":0},{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},{"$f":" C_Time!Z$39","v":0},{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$47","v":"Airport charges revenue historic actuals"},{"$f":" I_Actuals!F$47","v":0},{"$f":" I_Actuals!G$47","v":"£'m nominal"},{"$f":" I_Actuals!H$47","v":"Nominal"},{"$f":" I_Actuals!I$47","v":"Heathrow SP accts 2019, dummy values prior"},{"$f":" I_Actuals!J$47","v":0},{"$f":" I_Actuals!K$47","v":"Already published"},{"$f":" I_Actuals!L$47","v":0},{"$f":" I_Actuals!M$47","v":0},{"$f":" I_Actuals!N$47","v":0},{"$f":" I_Actuals!O$47","v":0},{"$f":" I_Actuals!P$47","v":0},{"$f":" I_Actuals!Q$47","v":0},{"$f":" I_Actuals!R$47","v":0},{"$f":" I_Actuals!S$47","v":0},{"$f":" I_Actuals!T$47","v":0},{"$f":" I_Actuals!U$47","v":0},{"$f":" I_Actuals!V$47","v":0},{"$f":" I_Actuals!W$47","v":0},{"$f":" I_Actuals!X$47","v":0},{"$f":" I_Actuals!Y$47","v":0},{"$f":" I_Actuals!Z$47","v":0},{"$f":" I_Actuals!AA$47","v":1699},{"$f":" I_Actuals!AB$47","v":1699},{"$f":" I_Actuals!AC$47","v":1716},{"$f":" I_Actuals!AD$47","v":1745},{"$f":" I_Actuals!AE$47","v":1831},{"$f":" I_Actuals!AF$47","v":0},{"$f":" I_Actuals!AG$47","v":0},{"$f":" I_Actuals!AH$47","v":0},{"$f":" I_Actuals!AI$47","v":0},{"$f":" I_Actuals!AJ$47","v":0},{"$f":" I_Actuals!AK$47","v":0},{"$f":" I_Actuals!AL$47","v":0},{"$f":" I_Actuals!AM$47","v":0},{"$f":" I_Actuals!AN$47","v":0},{"$f":" I_Actuals!AO$47","v":0},{"$f":" I_Actuals!AP$47","v":0},{"$f":" I_Actuals!AQ$47","v":0},{"$f":" I_Actuals!AR$47","v":0},{"$f":" I_Actuals!AS$47","v":0},{"$f":" I_Actuals!AT$47","v":0},{"$f":" I_Actuals!AU$47","v":0},{"$f":" I_Actuals!AV$47","v":0},{"$f":" I_Actuals!AW$47","v":0},{"$f":" I_Actuals!AX$47","v":0},{"$f":" I_Actuals!AY$47","v":0},{"$f":" I_Actuals!AZ$47","v":0},{"$f":" I_Actuals!BA$47","v":0},{"$f":" I_Actuals!BB$47","v":0},{"$f":" I_Actuals!BC$47","v":0},{"$f":" I_Actuals!BD$47","v":0},{"$f":" I_Actuals!BE$47","v":0},{"$f":" I_Actuals!BF$47","v":0},{"$f":" I_Actuals!BG$47","v":0},{"$f":" I_Actuals!BH$47","v":0},{"$f":" I_Actuals!BI$47","v":0},{"$f":" I_Actuals!BJ$47","v":0}]
[null,null,null,null,{"$f":"E442","v":"Allowed airport charges per passenger (nominal) (profiled)"},{"$f":"F442","v":0},"nominal £/passenger",{"$f":"H442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,{"$f":"AE442","v":22.63679746804144},{"$f":"AF442","v":23.56},21.08,30.189999999999998,{"$f":"AI442","v":31.32},24.894590345731118,24.701605844198589,24.74431040958272,{"$f":"AM442","v":24.087745675676132},24.569500589189655,{"$f":"AO442","v":25.060890600973448},25.562108412992917,{"$f":"AQ442","v":26.073350581252775},30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,{"$f":"AX442","v":40.08666041143838},{"$f":"AY442","v":40.888393619667148},41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,{"$f":" C_Opex!E$46","v":"Realised passenger numbers"},{"$f":" C_Opex!F$46","v":0},{"$f":" C_Opex!G$46","v":"million pax"},{"$f":" C_Opex!H$46","v":0},{"$f":" C_Opex!I$46","v":0},{"$f":" C_Opex!J$46","v":0},{"$f":" C_Opex!K$46","v":0},{"$f":" C_Opex!L$46","v":0},{"$f":" C_Opex!M$46","v":0},{"$f":" C_Opex!N$46","v":0},{"$f":" C_Opex!O$46","v":0},{"$f":" C_Opex!P$46","v":0},{"$f":" C_Opex!Q$46","v":0},{"$f":" C_Opex!R$46","v":0},{"$f":" C_Opex!S$46","v":0},{"$f":" C_Opex!T$46","v":0},{"$f":" C_Opex!U$46","v":0},{"$f":" C_Opex!V$46","v":0},{"$f":" C_Opex!W$46","v":0},{"$f":" C_Opex!X$46","v":0},{"$f":" C_Opex!Y$46","v":2747.7062589999987},{"$f":" C_Opex!Z$46","v":0},{"$f":" C_Opex!AA$46","v":72},{"$f":" C_Opex!AB$46","v":72.7},{"$f":" C_Opex!AC$46","v":73.400000000000006},{"$f":" C_Opex!AD$46","v":80.102013999999997},{"$f":" C_Opex!AE$46","v":80.886259999999993},{"$f":" C_Opex!AF$46","v":22.11},{"$f":" C_Opex!AG$46","v":19.399999999999999},{"$f":" C_Opex!AH$46","v":61.6},{"$f":" C_Opex!AI$46","v":73.008769000000001},{"$f":" C_Opex!AJ$46","v":78.890704999999997},{"$f":" C_Opex!AK$46","v":80.653560999999996},{"$f":" C_Opex!AL$46","v":81.318197999999995},{"$f":" C_Opex!AM$46","v":81.318197999999995},{"$f":" C_Opex!AN$46","v":81.318197999999995},{"$f":" C_Opex!AO$46","v":81.318197999999995},{"$f":" C_Opex!AP$46","v":81.318197999999995},{"$f":" C_Opex!AQ$46","v":81.318197999999995},{"$f":" C_Opex!AR$46","v":81.318197999999995},{"$f":" C_Opex!AS$46","v":81.318197999999995},{"$f":" C_Opex!AT$46","v":81.318197999999995},{"$f":" C_Opex!AU$46","v":81.318197999999995},{"$f":" C_Opex!AV$46","v":81.318197999999995},{"$f":" C_Opex!AW$46","v":81.318197999999995},{"$f":" C_Opex!AX$46","v":81.318197999999995},{"$f":" C_Opex!AY$46","v":81.318197999999995},{"$f":" C_Opex!AZ$46","v":81.318197999999995},{"$f":" C_Opex!BA$46","v":81.318197999999995},{"$f":" C_Opex!BB$46","v":81.318197999999995},{"$f":" C_Opex!BC$46","v":81.318197999999995},{"$f":" C_Opex!BD$46","v":81.318197999999995},{"$f":" C_Opex!BE$46","v":81.318197999999995},{"$f":" C_Opex!BF$46","v":81.318197999999995},{"$f":" C_Opex!BG$46","v":81.318197999999995},{"$f":" C_Opex!BH$46","v":81.318197999999995},{"$f":" C_Opex!BI$46","v":81.318197999999995},{"$f":" C_Opex!BJ$46","v":81.318197999999995}]
[null,null,null,null,"Profiled airport charges revenue",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA448:BJ448)","v":95999.034956136951},null,{"$f":" IF(AA444 = 1, AA445, AA446 * AA447)","v":1699},1699,1716,1745,1831,{"$f":" IF(AF444 = 1, AF445, AF446 * AF447)","v":520.91159999999991},408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,{"$f":" IF(AK444 = 1, AK445, AK446 * AK447)","v":1992.2724737530273},2012.1627332599087,{"$f":" IF(AM444 = 1, AM445, AM446 * AM447)","v":1958.7720722282754},{"$f":" IF(AN444 = 1, AN445, AN446 * AN447)","v":1997.9475136728408},2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,{"$f":" IF(AX444 = 1, AX445, AX446 * AX447)","v":3259.7749884961077},3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[]
[null,null,"Selection of profiled/ unprofiled revenue"]
[]
[null,null,null,null,{"$f":"C_TRS!E$111","v":"Total adjustment to airport charges revenues from TRS mechanism"},{"$f":"C_TRS!F$111","v":0},{"$f":"C_TRS!G$111","v":"£'m nominal"},{"$f":"C_TRS!H$111","v":0},{"$f":"C_TRS!I$111","v":0},{"$f":"C_TRS!J$111","v":0},{"$f":"C_TRS!K$111","v":0},{"$f":"C_TRS!L$111","v":0},{"$f":"C_TRS!M$111","v":0},{"$f":"C_TRS!N$111","v":0},{"$f":"C_TRS!O$111","v":0},{"$f":"C_TRS!P$111","v":0},{"$f":"C_TRS!Q$111","v":0},{"$f":"C_TRS!R$111","v":0},{"$f":"C_TRS!S$111","v":0},{"$f":"C_TRS!T$111","v":0},{"$f":"C_TRS!U$111","v":0},{"$f":"C_TRS!V$111","v":0},{"$f":"C_TRS!W$111","v":0},{"$f":"C_TRS!X$111","v":0},{"$f":"C_TRS!Y$111","v":0},{"$f":"C_TRS!Z$111","v":0},{"$f":"C_TRS!AA$111","v":0},{"$f":"C_TRS!AB$111","v":0},{"$f":"C_TRS!AC$111","v":0},{"$f":"C_TRS!AD$111","v":0},{"$f":"C_TRS!AE$111","v":0},{"$f":"C_TRS!AF$111","v":0},{"$f":"C_TRS!AG$111","v":0},{"$f":"C_TRS!AH$111","v":0},{"$f":"C_TRS!AI$111","v":0},{"$f":"C_TRS!AJ$111","v":0},{"$f":"C_TRS!AK$111","v":0},{"$f":"C_TRS!AL$111","v":0},{"$f":"C_TRS!AM$111","v":0},{"$f":"C_TRS!AN$111","v":0},{"$f":"C_TRS!AO$111","v":0},{"$f":"C_TRS!AP$111","v":0},{"$f":"C_TRS!AQ$111","v":0},{"$f":"C_TRS!AR$111","v":0},{"$f":"C_TRS!AS$111","v":0},{"$f":"C_TRS!AT$111","v":0},{"$f":"C_TRS!AU$111","v":0},{"$f":"C_TRS!AV$111","v":0},{"$f":"C_TRS!AW$111","v":0},{"$f":"C_TRS!AX$111","v":0},{"$f":"C_TRS!AY$111","v":0},{"$f":"C_TRS!AZ$111","v":0},{"$f":"C_TRS!BA$111","v":0},{"$f":"C_TRS!BB$111","v":0},{"$f":"C_TRS!BC$111","v":0},{"$f":"C_TRS!BD$111","v":0},{"$f":"C_TRS!BE$111","v":0},{"$f":"C_TRS!BF$111","v":0},{"$f":"C_TRS!BG$111","v":0},{"$f":"C_TRS!BH$111","v":0},{"$f":"C_TRS!BI$111","v":0},{"$f":"C_TRS!BJ$111","v":0}]
[null,null,"Including adjustments from TRS"]
[null,null,null,null,{"$f":" I_InputSets!E$582","v":"Profiled / Unprofiled aero revenues selection for outputs"},{"$f":" I_InputSets!F$582","v":"Profiled"},{"$f":" I_InputSets!G$582","v":"selection"}]
[null,null,null,null,{"$f":" E47","v":"Allowed airport charges revenue (nominal) (unprofiled)"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AA455:BJ455)","v":99356.689322737337},null,{"$f":" AA47+AA$452","v":1699},1699,1716,1745,1831,2193.707974060223,2036.5061724346519,1873.212339441764,1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":"E448","v":"Profiled airport charges revenue"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AA456:BJ456)","v":95999.034956136951},null,{"$f":"AA448+AA$452","v":1699},{"$f":"AB448+AB$452","v":1699},1716,1745,1831,520.91159999999991,408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[null,null,null,null,"Airport charges revenue",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA457:BJ457)","v":95999.034956136951},null,{"$f":" IF($F$454 = Profiled, AA456, AA455)","v":1699},1699,1716,1745,{"$f":" IF($F$454 = Profiled, AE456, AE455)","v":1831},520.91159999999991,408.95199999999994,1859.704,{"$f":" IF($F$454 = Profiled, AI456, AI455)","v":2286.6346450800002},1963.9517830609216,{"$f":" IF($F$454 = Profiled, AK456, AK455)","v":1992.2724737530273},{"$f":" IF($F$454 = Profiled, AL456, AL455)","v":2012.1627332599087},1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,{"$f":" IF($F$454 = Profiled, AT456, AT455)","v":2590.7943894262812},2642.610277214807,2695.4624827591028,3195.8578318589289,{"$f":" IF($F$454 = Profiled, AX456, AX455)","v":3259.7749884961077},3324.9704882660299,3391.4698980313506,{"$f":" IF($F$454 = Profiled, BA456, BA455)","v":3459.2992959919775},3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,{"$f":" IF($F$454 = Profiled, BF456, BF455)","v":4000.8532462292942},4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[]
["Revenue Checks"]
[]
[null,null,null,null,{"$f":" E90","v":"Revenue - Q6 period price profiling"},{"$f":" F90","v":0},{"$f":" G90","v":"check"}]
[null,null,null,null,{"$f":" E132","v":"Revenue - Q6+1 period price profiling"},{"$f":" F132","v":0},{"$f":" G132","v":"check"}]
[null,null,null,null,{"$f":"E174","v":"Revenue - iH7 period price profiling"},{"$f":"F174","v":0},{"$f":"G174","v":"check"}]
[null,null,null,null,{"$f":" E229","v":"Revenue - H7 period price profiling"},{"$f":" F229","v":0},{"$f":" G229","v":"check"}]
[null,null,null,null,"Check that nominal charge in 2024 is as per underlying PCM calculations",{"$f":"F208","v":0},{"$f":"G208","v":"check"}]
[null,null,null,null,{"$f":" E266","v":"Revenue - H8 period price profiling"},{"$f":" F266","v":0},{"$f":" G266","v":"check"}]
[null,null,null,null,{"$f":" E303","v":"Revenue - H9 period price profiling"},{"$f":" F303","v":0},{"$f":" G303","v":"check"}]
[null,null,null,null,{"$f":" E340","v":"Revenue - H10 period price profiling"},{"$f":" F340","v":0},{"$f":" G340","v":"check"}]
[null,null,null,null,{"$f":" E377","v":"Revenue - H11 period price profiling"},{"$f":" F377","v":0},{"$f":" G377","v":"check"}]
[null,null,null,null,{"$f":" E414","v":"Revenue - H12 period price profiling"},{"$f":" F414","v":0},{"$f":" G414","v":"check"}]
[null,null,null,null,"Revenue - allowed revenue profiling",{"$f":" SUM(F461:F470)","v":0},{"$f":"I_Global!$F$116","v":"check"}]
[]
["Profiling adjustment"]
[]
[null,null,"H7 period"]
[null,null,null,null,{"$f":"E$186","v":"H7 period allowed airport charges (unprofiled)"},{"$f":"F$186","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$186","v":1873.212339441764},1982.5759930980871,2055.7873327370867,2105.967136735283,2140.369642658904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$222","v":"H7 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$222","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10114.725635153856,0,0,0,0,0,0,0,0,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA476-AA477","v":0},0,0,0,0,0,0,{"$f":"AH476-AH477","v":13.508339441764065},{"$f":"AI476-AI477","v":-304.05865198191304},91.835549676165101,113.69466298225575,128.20690939899532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,{"$f":"AJ$54","v":5.5655506514748154E-2},3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G477","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z484","v":0},0,0,0,0,0,0,0,13.508339441764065,-288.43871223017356,-226.47915724797758,-123.21180709817617,{"$f":"AL484","v":-0.3407467874553598},-0.36098898833032783,-0.38656627660688403,-0.41481738957557651,-0.44513315596146674,-0.47766446517333205,-0.51257323394952059,-0.55003321225942903,-0.59023084810203064,-0.63336621550578076,-0.67965401034879414,-0.72932461895574974,-0.78262526479020467,-0.83982123894970329,-0.90119722058817198,-0.96705869383768484,-1.0377334682819854,-1.113573310549554,-1.1949556951470832,-1.2822856832477096,-1.3759979387852195,-1.4765588918888481,-1.5844690604266496,{"$f":"BI484","v":-1.7002655412123564}]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G481","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA478","v":0},{"$f":"AB478","v":0},0,0,0,0,0,13.508339441764065,-304.05865198191304,91.835549676165101,113.69466298225575,128.20690939899532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G482","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA480,Z480)*AA481","v":0},0,0,0,0,0,0,0,2.1116003099754139,-29.875994693969112,-10.427312832454341,-5.3358490882745153,-2.0242200874968034E-2,-2.5577288276556188E-2,-2.8251112968692458E-2,-3.0315766385890234E-2,-3.2531309211865297E-2,-3.4908768776188571E-2,-3.7459978309908423E-2,-4.0197635842601602E-2,-4.313536740375009E-2,-4.6287794843013416E-2,-4.9670608606955553E-2,-5.3300645834454929E-2,-5.7195974159498585E-2,-6.1375981638468712E-2,-6.5861473249512914E-2,-7.0674774444300509E-2,-7.5839842267568666E-2,-8.1382384597529223E-2,-8.7329988100626504E-2,-9.3712255537509864E-2,-0.10056095310362864,-0.10791016853780137,-0.11579648078570681,-0.12425914206275566]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G483","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA481:AA483)","v":0},0,0,0,0,0,0,13.508339441764065,-288.43871223017356,-226.47915724797758,-123.21180709817617,-0.3407467874553598,-0.36098898833032783,-0.38656627660688403,-0.41481738957557651,-0.44513315596146674,-0.47766446517333205,-0.51257323394952059,-0.55003321225942903,-0.59023084810203064,-0.63336621550578076,-0.67965401034879414,-0.72932461895574974,-0.78262526479020467,-0.83982123894970329,-0.90119722058817198,-0.96705869383768484,-1.0377334682819854,-1.113573310549554,-1.1949556951470832,-1.2822856832477096,-1.3759979387852195,-1.4765588918888481,-1.5844690604266496,-1.7002655412123564,{"$f":"SUM(BJ481:BJ483)","v":-1.8245246832751121}]
[]
[null,null,null,null,{"$f":"\"Intra \" &C475 & \" profiing adjustment\"","v":"Intra H7 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA486:AL486)","v":-0.34074678745535891},null,{"$f":"SUM(AA482:AA483)","v":0},{"$f":"SUM(AB482:AB483)","v":0},0,0,0,0,0,{"$f":"SUM(AH482:AH483)","v":13.508339441764065},-301.94705167193763,61.959554982195989,103.26735014980142,122.87106031072081,-2.0242200874968034E-2,-2.5577288276556188E-2,-2.8251112968692458E-2,-3.0315766385890234E-2,-3.2531309211865297E-2,-3.4908768776188571E-2,-3.7459978309908423E-2,-4.0197635842601602E-2,-4.313536740375009E-2,-4.6287794843013416E-2,-4.9670608606955553E-2,-5.3300645834454929E-2,-5.7195974159498585E-2,-6.1375981638468712E-2,-6.5861473249512914E-2,-7.0674774444300509E-2,-7.5839842267568666E-2,-8.1382384597529223E-2,-8.7329988100626504E-2,-9.3712255537509864E-2,-0.10056095310362864,-0.10791016853780137,-0.11579648078570681,-0.12425914206275566]
[null,null,null,null,{"$f":"E486& \" check\"","v":"Intra H7 period profiing adjustment check"},{"$f":" IF(ABS(Y486) > CheckTOL*10, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,"H8 period"]
[null,null,null,null,{"$f":"E$239","v":"H8 period allowed airport charges (unprofiled)"},{"$f":"F$239","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2010.1703052558837,1889.2289955026231,2031.4370097527647,2092.8555383404205,2166.4189746100483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$259","v":"H8 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$259","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10193.528528162366,0,0,0,0,0,0,0,0,0,0,0,0,0,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA490-AA491","v":0},0,0,0,0,0,0,{"$f":"AH490-AH491","v":0},{"$f":"AI490-AI491","v":0},0,0,0,51.398233027608285,-108.71851817021775,-6.4694541935330108,14.190945115196882,46.181089520320256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G491","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,51.398233027608285,-53.563989326017058,-63.948017565650908,-54.430534099071515,-12.227347621087549,-13.120949054670714,-14.079856844697423,-15.108843723206423,-16.213031223981869,-17.397915173751358,-18.669393046336751,-20.033793315906433,-21.497906955427748,-23.069021237095569,-24.754956002970452,-26.564102586354739,-28.505465577628353,-30.588707642423643,-32.824197615210956,-35.223062107669108,-37.797240888708977,-40.559546311790946,-43.523727085321241]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G495","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA492","v":0},{"$f":"AB492","v":0},0,0,0,0,0,0,0,0,0,0,51.398233027608285,-108.71851817021775,-6.4694541935330108,14.190945115196882,46.181089520320256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G496","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA494*AA495","v":0},{"$f":"AB494*AB495","v":0},0,0,0,0,0,0,0,0,0,0,0,3.7562958165924063,-3.914574046100836,-4.6734616486174918,-3.9779030423362913,-0.89360143358316357,-0.95890779002670945,-1.0289868785090008,-1.1041875007754449,-1.1848839497694899,-1.271477872585395,-1.3644002695696824,-1.4641136395213155,-1.5711142816678205,-1.6859347658748831,-1.8091465833842877,-1.941362991273613,-2.0832420647952912,-2.2354899727873145,-2.3988644924581517,-2.5741787810398717,-2.7623054230819659,-2.9641807735302952,-3.1808096182077907]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G497","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA495:AA497)","v":0},0,0,0,0,0,0,0,0,0,0,0,51.398233027608285,-53.563989326017058,-63.948017565650908,-54.430534099071515,-12.227347621087549,-13.120949054670714,-14.079856844697423,-15.108843723206423,-16.213031223981869,-17.397915173751358,-18.669393046336751,-20.033793315906433,-21.497906955427748,-23.069021237095569,-24.754956002970452,-26.564102586354739,-28.505465577628353,-30.588707642423643,-32.824197615210956,-35.223062107669108,-37.797240888708977,-40.559546311790946,-43.523727085321241,-46.70453670352903]
[]
[null,null,null,null,{"$f":"\"Intra \" &C489 & \" profiing adjustment\"","v":"Intra H8 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA500:BJ500)","v":-46.70453670352903},null,{"$f":"SUM(AA496:AA497)","v":0},{"$f":"SUM(AB496:AB497)","v":0},0,0,0,0,0,0,0,0,0,0,51.398233027608285,-104.96222235362534,-10.384028239633846,9.5174834665793906,42.203186477983962,-0.89360143358316357,-0.95890779002670945,-1.0289868785090008,-1.1041875007754449,-1.1848839497694899,-1.271477872585395,-1.3644002695696824,-1.4641136395213155,-1.5711142816678205,-1.6859347658748831,-1.8091465833842877,-1.941362991273613,-2.0832420647952912,-2.2354899727873145,-2.3988644924581517,-2.5741787810398717,-2.7623054230819659,-2.9641807735302952,-3.1808096182077907]
[null,null,null,null,{"$f":"E500& \" check\"","v":"Intra H8 period profiing adjustment check"},{"$f":" IF(ABS(Y500) > CheckTOL, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,"H9 period"]
[null,null,null,null,{"$f":"E$276","v":"H9 period allowed airport charges (unprofiled)"},{"$f":"F$276","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2265.3375296789422,2471.1222953947763,2500.9850659835265,2805.1423017165462,2932.8979045425303,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$296","v":"H9 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$296","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12959.052334560791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA504-AA505","v":0},0,0,0,0,0,0,{"$f":"AH504-AH505","v":0},{"$f":"AI504-AI505","v":0},0,0,0,0,0,0,0,0,-224.85315604412654,-68.872204042753765,-89.809323442754703,162.53202450173922,237.4354217834275,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G505","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224.85315604412654,-310.15812284241065,-422.63448347084648,-290.98951575482391,-74.820247228357076,-80.288275312305501,-86.155918904548003,-92.452382784580493,-99.209006081361551,-106.45941825626137,-114.23970648558738,-122.58859527579263,-131.54763920535837,-141.1614297526769,-151.47781723937055,-162.54814899371635,-174.42752491957683,-187.17507174287007]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G509","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA506","v":0},{"$f":"AB506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224.85315604412654,-68.872204042753765,-89.809323442754703,162.53202450173922,237.4354217834275,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G510","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA508*AA509","v":0},{"$f":"AB508*AB509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16.432762755530362,-22.667037185681124,-30.887056785716631,-21.266153256960663,-5.4680280839484183,-5.8676435922424988,-6.2964638800324844,-6.7566232967810533,-7.2504121748998172,-7.7802882293260049,-8.3488887902052529,-8.9590439295657429,-9.6137905473185157,-10.316387486693662,-11.070331754345792,-11.879375925860462,-12.747546823293249,-13.679165557704446]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G511","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA509:AA511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224.85315604412654,-310.15812284241065,-422.63448347084648,-290.98951575482391,-74.820247228357076,-80.288275312305501,-86.155918904548003,-92.452382784580493,-99.209006081361551,-106.45941825626137,-114.23970648558738,-122.58859527579263,-131.54763920535837,-141.1614297526769,-151.47781723937055,-162.54814899371635,-174.42752491957683,-187.17507174287007,-200.85423730057451]
[]
[null,null,null,null,{"$f":"\"Intra \" &C503 & \" profiing adjustment\"","v":"Intra H9 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA514:BJ514)","v":-200.8542373005744},null,{"$f":"SUM(AA510:AA511)","v":0},{"$f":"SUM(AB510:AB511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224.85315604412654,-85.304966798284127,-112.47636062843583,131.64496771602259,216.16926852646685,-5.4680280839484183,-5.8676435922424988,-6.2964638800324844,-6.7566232967810533,-7.2504121748998172,-7.7802882293260049,-8.3488887902052529,-8.9590439295657429,-9.6137905473185157,-10.316387486693662,-11.070331754345792,-11.879375925860462,-12.747546823293249,-13.679165557704446]
[null,null,null,null,{"$f":"E514& \" check\"","v":"Intra H9 period profiing adjustment check"},{"$f":" IF(ABS(Y514) > CheckTOL, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,"H10 period"]
[null,null,null,null,{"$f":"E$313","v":"H10 period allowed airport charges (unprofiled)"},{"$f":"F$313","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3090.272416083144,3192.754316941368,3391.2652764086079,3424.7723669572924,3540.024540461427,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$333","v":"H10 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$333","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16631.372502644394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA518-AA519","v":0},0,0,0,0,0,0,{"$f":"AH518-AH519","v":0},{"$f":"AI518-AI519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-105.5854157757849,-67.020671554739693,66.294788142578,33.302468925941866,80.725244469449535,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G519","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.5854157757849,-180.32250153796852,-127.2060780640887,{"$f":"AZ526","v":-103.20010885673838},-30.016955123408572,-32.210660165687692,-34.56468599309428,-37.090749200908249,-39.801422658939629,-42.710198089952883,-45.831553221459984,-49.18102384511409,-52.775281142362076]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G523","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA520","v":0},{"$f":"AB520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.5854157757849,-67.020671554739693,66.294788142578,33.302468925941866,80.725244469449535,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G524","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA522*AA523","v":0},{"$f":"AB522*AB523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7164142074439344,-13.17836466869818,-9.2964997185915514,-7.5420907361197242,-2.1937050422791224,-2.3540258274065904,-2.5260632078139711,-2.7106734580313829,-2.9087754310132574,-3.1213551315071033,-3.3494706236541094,-3.5942572972479843,-3.8569335188635656]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G525","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA523:AA525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.5854157757849,-180.32250153796852,-127.2060780640887,-103.20010885673838,-30.016955123408572,-32.210660165687692,-34.56468599309428,-37.090749200908249,-39.801422658939629,-42.710198089952883,-45.831553221459984,-49.18102384511409,-52.775281142362076,-56.632214661225639]
[]
[null,null,null,null,{"$f":"\"Intra \" &C517 & \" profiing adjustment\"","v":"Intra H10 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA528:BJ528)","v":-56.632214661225639},null,{"$f":"SUM(AA524:AA525)","v":0},{"$f":"SUM(AB524:AB525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.5854157757849,-74.737085762183625,53.11642347387982,24.005969207350315,73.183153733329817,{"$f":"SUM(BB524:BB525)","v":-2.1937050422791224},-2.3540258274065904,-2.5260632078139711,-2.7106734580313829,-2.9087754310132574,-3.1213551315071033,-3.3494706236541094,-3.5942572972479843,-3.8569335188635656]
[null,null,null,null,{"$f":"E528& \" check\"","v":"Intra H10 period profiing adjustment check"},{"$f":" IF(ABS(Y528) > CheckTOL, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,"H11 period"]
[null,null,null,null,{"$f":"E$350","v":"H11 period allowed airport charges (unprofiled)"},{"$f":"F$350","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3660.5414523725676,3752.3443344561165,3783.9585659570885,3832.091117582866,4208.6853112001336,0,0,0,0]
[null,null,null,null,{"$f":"E$370","v":"H11 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$370","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19235.016971080771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,0,0,0,0]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA532-AA533","v":0},0,0,0,0,0,0,{"$f":"AH532-AH533","v":0},{"$f":"AI532-AI533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35.628519359697748,-17.749036710793462,-61.536672633159924,-90.314025779187432,207.83206497083938,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G533","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35.628519359697748,-55.981366558496262,-121.60928047806098,-220.81077970936465,-29.116051748442899,-31.243916792356323,-33.527290889634131,-35.977538983625266]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G537","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA534","v":0},{"$f":"AB534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35.628519359697748,-17.749036710793462,-61.536672633159924,-90.314025779187432,207.83206497083938,0,0,0,0]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G538","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA536*AA537","v":0},{"$f":"AB536*AB537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6038104880050539,-4.0912412864047951,-8.8874734521162448,-16.13733700991763,-2.1278650439134235,-2.2833740972778043,-2.4502480939911346,-2.6293176090876673]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G539","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA537:AA539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35.628519359697748,-55.981366558496262,-121.60928047806098,-220.81077970936465,-29.116051748442899,-31.243916792356323,-33.527290889634131,-35.977538983625266,-38.60685659271293]
[]
[null,null,null,null,{"$f":"\"Intra \" &C531 & \" profiing adjustment\"","v":"Intra H11 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA542:BJ542)","v":-38.606856592712944},null,{"$f":"SUM(AA538:AA539)","v":0},{"$f":"SUM(AB538:AB539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35.628519359697748,-20.352847198798514,-65.627913919564719,-99.201499231303671,191.69472796092174,-2.1278650439134235,-2.2833740972778043,-2.4502480939911346,-2.6293176090876673]
[null,null,null,null,{"$f":"E542& \" check\"","v":"Intra H11 period profiing adjustment check"},{"$f":" IF(ABS(Y542) > CheckTOL, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,"H12 period"]
[null,null,null,null,{"$f":"E$387","v":"H12 period allowed airport charges (unprofiled)"},{"$f":"F$387","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":"E$407","v":"H12 period allowed airport charges revenue (nominal) (profiled)"},{"$f":"F$407","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17245.475384534784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[null,null,null,null,"Difference between unprofiled and profiled revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA546-AA547","v":0},0,0,0,0,0,0,{"$f":"AH546-AH547","v":0},{"$f":"AI546-AI547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.13567297007103,59.472249346103126,23.600520970010621,-218.42671544829591]
[]
[null,null,null,null,{"$f":"E$54","v":"Notional WACC (nominal)"},{"$f":"F$54","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AA$54","v":6.6345527926051417E-2},7.4414053182916939E-2,9.3836152822657226E-2,9.1300119276997771E-2,8.0500029594554823E-2,6.9337762580794271E-2,9.6116780851124295E-2,0.16113543270672137,0.15150111586074022,5.5655506514748154E-2,3.6426369443817164E-2,5.018625663385845E-2,6.8624553153276535E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2,7.3082197486725509E-2]
[null,null,null,null,"Opening",null,{"$f":"G547","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.13567297007103,194.8261944782939,232.66504186875437]
[null,null,null,null,"Profiled vs unprofiled revenue",null,{"$f":"G551","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA548","v":0},{"$f":"AB548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.13567297007103,59.472249346103126,23.600520970010621,-218.42671544829591]
[null,null,null,null,"Return on cumulative adjustment",null,{"$f":"G552","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA550*AA551","v":0},{"$f":"AB550*AB551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2182721621197548,14.238326420449866,17.003672538109566]
[null,null,null,null,"Closing profiling adjustment",null,{"$f":"G553","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA551:AA553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.13567297007103,194.8261944782939,232.66504186875437,31.241998958568029]
[]
[null,null,null,null,{"$f":"\"Intra \" &C545 & \" profiing adjustment\"","v":"Intra H12 period profiing adjustment"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA556:BJ556)","v":31.241998958568075},null,{"$f":"SUM(AA552:AA553)","v":0},{"$f":"SUM(AB552:AB553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.13567297007103,68.690521508222886,37.838847390460487,-201.42304291018635]
[null,null,null,null,{"$f":"E556& \" check\"","v":"Intra H12 period profiing adjustment check"},{"$f":" IF(ABS(Y556) > CheckTOL, 1, 0)","v":1},{"$f":"I_Global!$F$116","v":"check"}]
[]
[null,null,null,null,"Total Intra period profiling adjustment",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA559:BJ559)","v":-313.38037098274901},null,{"$f":"AA486+AA500+AA514+AA528+AA542+AA556","v":0},0,0,0,0,0,0,{"$f":"AH486+AH500+AH514+AH528+AH542+AH556","v":13.508339441764065},-301.94705167193763,61.959554982195989,103.26735014980142,122.87106031072081,51.377990826733317,-104.98779964190189,-10.412279352602539,9.4871677001935009,42.1706551687721,-225.78166624648588,-86.301334566620739,-113.54554514278743,130.49764484784339,214.93809678185434,-112.37459234092566,-82.022430269830267,45.298649980166523,15.616855647262973,64.180945319305607,-47.482333989131462,-33.072964649951544,-79.277645506337251,-113.84878319754151,175.97698829521914,107.14138130616121,48.308085269810746,15.966817921612115,-224.89352835611257]
[]
["Revenue Checks"]
[]
[null,null,null,null,{"$f":"E487","v":"Intra H7 period profiing adjustment check"},{"$f":"F487","v":1},{"$f":"G487","v":"check"}]
[null,null,null,null,{"$f":"E501","v":"Intra H8 period profiing adjustment check"},{"$f":"F501","v":1},{"$f":"G501","v":"check"}]
[null,null,null,null,{"$f":"E515","v":"Intra H9 period profiing adjustment check"},{"$f":"F515","v":1},{"$f":"G515","v":"check"}]
[null,null,null,null,{"$f":"E529","v":"Intra H10 period profiing adjustment check"},{"$f":"F529","v":1},{"$f":"G529","v":"check"}]
[null,null,null,null,{"$f":"E543","v":"Intra H11 period profiing adjustment check"},{"$f":"F543","v":1},{"$f":"G543","v":"check"}]
[null,null,null,null,{"$f":"E557","v":"Intra H12 period profiing adjustment check"},{"$f":"F557","v":1},{"$f":"G557","v":"check"}]
[null,null,null,null,"Profiling adjustment check",{"$f":" SUM(F563:F568)","v":6},{"$f":"I_Global!$F$116","v":"check"}]
[]
["End of spreadsheet"]

{"sheet":"C_Ratios","index":39,"n_rows":480,"n_cols":62,"rows_kept":480,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,"Alerts",{"$f":" IF(COUNTIF(Y:Y, \"ALERT\") > CheckTOL, \"ALERT: one or more financial ratios are breaching thresholds\", \"Ok: Ratio thresholds met at selected credit rating\")","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Ratios"]
[]
["S&P"]
[]
[null,null,"Adjustments to Debt"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C19","v":"Model Adjustments - Adjustments to Debt"}]
[null,null,null,null,{"$f":" I_Ratios!E$19","v":"Operating leases commitments (Debt Adjustment)"},{"$f":" I_Ratios!F$19","v":0},{"$f":" I_Ratios!G$19","v":"£'m nominal"},{"$f":" I_Ratios!H$19","v":0},{"$f":" I_Ratios!I$19","v":0},{"$f":" I_Ratios!J$19","v":0},{"$f":" I_Ratios!K$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$19","v":0},null,{"$f":" I_Ratios!AA$19","v":0},{"$f":" I_Ratios!AB$19","v":0},{"$f":" I_Ratios!AC$19","v":0},{"$f":" I_Ratios!AD$19","v":0},{"$f":" I_Ratios!AE$19","v":0},{"$f":" I_Ratios!AF$19","v":0},{"$f":" I_Ratios!AG$19","v":0},{"$f":" I_Ratios!AH$19","v":0},{"$f":" I_Ratios!AI$19","v":0},{"$f":" I_Ratios!AJ$19","v":0},{"$f":" I_Ratios!AK$19","v":0},{"$f":" I_Ratios!AL$19","v":0},{"$f":" I_Ratios!AM$19","v":0},{"$f":" I_Ratios!AN$19","v":0},{"$f":" I_Ratios!AO$19","v":0},{"$f":" I_Ratios!AP$19","v":0},{"$f":" I_Ratios!AQ$19","v":0},{"$f":" I_Ratios!AR$19","v":0},{"$f":" I_Ratios!AS$19","v":0},{"$f":" I_Ratios!AT$19","v":0},{"$f":" I_Ratios!AU$19","v":0},{"$f":" I_Ratios!AV$19","v":0},{"$f":" I_Ratios!AW$19","v":0},{"$f":" I_Ratios!AX$19","v":0},{"$f":" I_Ratios!AY$19","v":0},{"$f":" I_Ratios!AZ$19","v":0},{"$f":" I_Ratios!BA$19","v":0},{"$f":" I_Ratios!BB$19","v":0},{"$f":" I_Ratios!BC$19","v":0},{"$f":" I_Ratios!BD$19","v":0},{"$f":" I_Ratios!BE$19","v":0},{"$f":" I_Ratios!BF$19","v":0},{"$f":" I_Ratios!BG$19","v":0},{"$f":" I_Ratios!BH$19","v":0},{"$f":" I_Ratios!BI$19","v":0},{"$f":" I_Ratios!BJ$19","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$20","v":"PRB/ deferred compensation (Debt Adjustment)"},{"$f":" I_Ratios!F$20","v":0},{"$f":" I_Ratios!G$20","v":"£'m nominal"},{"$f":" I_Ratios!H$20","v":0},{"$f":" I_Ratios!I$20","v":0},{"$f":" I_Ratios!J$20","v":0},{"$f":" I_Ratios!K$20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$20","v":0},null,{"$f":" I_Ratios!AA$20","v":0},{"$f":" I_Ratios!AB$20","v":0},{"$f":" I_Ratios!AC$20","v":0},{"$f":" I_Ratios!AD$20","v":0},{"$f":" I_Ratios!AE$20","v":0},{"$f":" I_Ratios!AF$20","v":0},{"$f":" I_Ratios!AG$20","v":0},{"$f":" I_Ratios!AH$20","v":0},{"$f":" I_Ratios!AI$20","v":0},{"$f":" I_Ratios!AJ$20","v":0},{"$f":" I_Ratios!AK$20","v":0},{"$f":" I_Ratios!AL$20","v":0},{"$f":" I_Ratios!AM$20","v":0},{"$f":" I_Ratios!AN$20","v":0},{"$f":" I_Ratios!AO$20","v":0},{"$f":" I_Ratios!AP$20","v":0},{"$f":" I_Ratios!AQ$20","v":0},{"$f":" I_Ratios!AR$20","v":0},{"$f":" I_Ratios!AS$20","v":0},{"$f":" I_Ratios!AT$20","v":0},{"$f":" I_Ratios!AU$20","v":0},{"$f":" I_Ratios!AV$20","v":0},{"$f":" I_Ratios!AW$20","v":0},{"$f":" I_Ratios!AX$20","v":0},{"$f":" I_Ratios!AY$20","v":0},{"$f":" I_Ratios!AZ$20","v":0},{"$f":" I_Ratios!BA$20","v":0},{"$f":" I_Ratios!BB$20","v":0},{"$f":" I_Ratios!BC$20","v":0},{"$f":" I_Ratios!BD$20","v":0},{"$f":" I_Ratios!BE$20","v":0},{"$f":" I_Ratios!BF$20","v":0},{"$f":" I_Ratios!BG$20","v":0},{"$f":" I_Ratios!BH$20","v":0},{"$f":" I_Ratios!BI$20","v":0},{"$f":" I_Ratios!BJ$20","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$21","v":"Foreign currency swaps"},{"$f":" I_Ratios!F$21","v":0},{"$f":" I_Ratios!G$21","v":"£'m nominal"},{"$f":" I_Ratios!H$21","v":0},{"$f":" I_Ratios!I$21","v":0},{"$f":" I_Ratios!J$21","v":0},{"$f":" I_Ratios!K$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$21","v":0},null,{"$f":" I_Ratios!AA$21","v":0},{"$f":" I_Ratios!AB$21","v":0},{"$f":" I_Ratios!AC$21","v":0},{"$f":" I_Ratios!AD$21","v":0},{"$f":" I_Ratios!AE$21","v":0},{"$f":" I_Ratios!AF$21","v":0},{"$f":" I_Ratios!AG$21","v":0},{"$f":" I_Ratios!AH$21","v":0},{"$f":" I_Ratios!AI$21","v":0},{"$f":" I_Ratios!AJ$21","v":0},{"$f":" I_Ratios!AK$21","v":0},{"$f":" I_Ratios!AL$21","v":0},{"$f":" I_Ratios!AM$21","v":0},{"$f":" I_Ratios!AN$21","v":0},{"$f":" I_Ratios!AO$21","v":0},{"$f":" I_Ratios!AP$21","v":0},{"$f":" I_Ratios!AQ$21","v":0},{"$f":" I_Ratios!AR$21","v":0},{"$f":" I_Ratios!AS$21","v":0},{"$f":" I_Ratios!AT$21","v":0},{"$f":" I_Ratios!AU$21","v":0},{"$f":" I_Ratios!AV$21","v":0},{"$f":" I_Ratios!AW$21","v":0},{"$f":" I_Ratios!AX$21","v":0},{"$f":" I_Ratios!AY$21","v":0},{"$f":" I_Ratios!AZ$21","v":0},{"$f":" I_Ratios!BA$21","v":0},{"$f":" I_Ratios!BB$21","v":0},{"$f":" I_Ratios!BC$21","v":0},{"$f":" I_Ratios!BD$21","v":0},{"$f":" I_Ratios!BE$21","v":0},{"$f":" I_Ratios!BF$21","v":0},{"$f":" I_Ratios!BG$21","v":0},{"$f":" I_Ratios!BH$21","v":0},{"$f":" I_Ratios!BI$21","v":0},{"$f":" I_Ratios!BJ$21","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$22","v":"Intercompany loan"},{"$f":" I_Ratios!F$22","v":0},{"$f":" I_Ratios!G$22","v":"£'m nominal"},{"$f":" I_Ratios!H$22","v":0},{"$f":" I_Ratios!I$22","v":0},{"$f":" I_Ratios!J$22","v":0},{"$f":" I_Ratios!K$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$22","v":0},null,{"$f":" I_Ratios!AA$22","v":0},{"$f":" I_Ratios!AB$22","v":0},{"$f":" I_Ratios!AC$22","v":0},{"$f":" I_Ratios!AD$22","v":0},{"$f":" I_Ratios!AE$22","v":0},{"$f":" I_Ratios!AF$22","v":0},{"$f":" I_Ratios!AG$22","v":0},{"$f":" I_Ratios!AH$22","v":0},{"$f":" I_Ratios!AI$22","v":0},{"$f":" I_Ratios!AJ$22","v":0},{"$f":" I_Ratios!AK$22","v":0},{"$f":" I_Ratios!AL$22","v":0},{"$f":" I_Ratios!AM$22","v":0},{"$f":" I_Ratios!AN$22","v":0},{"$f":" I_Ratios!AO$22","v":0},{"$f":" I_Ratios!AP$22","v":0},{"$f":" I_Ratios!AQ$22","v":0},{"$f":" I_Ratios!AR$22","v":0},{"$f":" I_Ratios!AS$22","v":0},{"$f":" I_Ratios!AT$22","v":0},{"$f":" I_Ratios!AU$22","v":0},{"$f":" I_Ratios!AV$22","v":0},{"$f":" I_Ratios!AW$22","v":0},{"$f":" I_Ratios!AX$22","v":0},{"$f":" I_Ratios!AY$22","v":0},{"$f":" I_Ratios!AZ$22","v":0},{"$f":" I_Ratios!BA$22","v":0},{"$f":" I_Ratios!BB$22","v":0},{"$f":" I_Ratios!BC$22","v":0},{"$f":" I_Ratios!BD$22","v":0},{"$f":" I_Ratios!BE$22","v":0},{"$f":" I_Ratios!BF$22","v":0},{"$f":" I_Ratios!BG$22","v":0},{"$f":" I_Ratios!BH$22","v":0},{"$f":" I_Ratios!BI$22","v":0},{"$f":" I_Ratios!BJ$22","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$23","v":"Home provision loss"},{"$f":" I_Ratios!F$23","v":0},{"$f":" I_Ratios!G$23","v":"£'m nominal"},{"$f":" I_Ratios!H$23","v":0},{"$f":" I_Ratios!I$23","v":0},{"$f":" I_Ratios!J$23","v":0},{"$f":" I_Ratios!K$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$23","v":0},null,{"$f":" I_Ratios!AA$23","v":0},{"$f":" I_Ratios!AB$23","v":0},{"$f":" I_Ratios!AC$23","v":0},{"$f":" I_Ratios!AD$23","v":0},{"$f":" I_Ratios!AE$23","v":0},{"$f":" I_Ratios!AF$23","v":0},{"$f":" I_Ratios!AG$23","v":0},{"$f":" I_Ratios!AH$23","v":0},{"$f":" I_Ratios!AI$23","v":0},{"$f":" I_Ratios!AJ$23","v":0},{"$f":" I_Ratios!AK$23","v":0},{"$f":" I_Ratios!AL$23","v":0},{"$f":" I_Ratios!AM$23","v":0},{"$f":" I_Ratios!AN$23","v":0},{"$f":" I_Ratios!AO$23","v":0},{"$f":" I_Ratios!AP$23","v":0},{"$f":" I_Ratios!AQ$23","v":0},{"$f":" I_Ratios!AR$23","v":0},{"$f":" I_Ratios!AS$23","v":0},{"$f":" I_Ratios!AT$23","v":0},{"$f":" I_Ratios!AU$23","v":0},{"$f":" I_Ratios!AV$23","v":0},{"$f":" I_Ratios!AW$23","v":0},{"$f":" I_Ratios!AX$23","v":0},{"$f":" I_Ratios!AY$23","v":0},{"$f":" I_Ratios!AZ$23","v":0},{"$f":" I_Ratios!BA$23","v":0},{"$f":" I_Ratios!BB$23","v":0},{"$f":" I_Ratios!BC$23","v":0},{"$f":" I_Ratios!BD$23","v":0},{"$f":" I_Ratios!BE$23","v":0},{"$f":" I_Ratios!BF$23","v":0},{"$f":" I_Ratios!BG$23","v":0},{"$f":" I_Ratios!BH$23","v":0},{"$f":" I_Ratios!BI$23","v":0},{"$f":" I_Ratios!BJ$23","v":0}]
[null,null,null,null,{"$f":" \"Total \" &D21","v":"Total Model Adjustments - Adjustments to Debt"},null,{"$f":"I_Ratios!G$23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z27:BJ27)","v":0},null,{"$f":"SUM(AA22:AA26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F$218","v":0},{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F$218","v":0},{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$218","v":0},{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_LookForward!Y$112","v":0},null,{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_LookForward!Y$119","v":0},null,{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" E27","v":"Total Model Adjustments - Adjustments to Debt"},{"$f":" F27","v":0},"£'m nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" O_FinStats!E$89","v":"Retained cash balance"},{"$f":" O_FinStats!F$89","v":0},{"$f":" O_FinStats!G$89","v":"£'m nominal"},{"$f":" O_FinStats!H$89","v":0},{"$f":" O_FinStats!I$89","v":0},{"$f":" O_FinStats!J$89","v":0},{"$f":" O_FinStats!K$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" O_FinStats!Y$89","v":0},null,{"$f":" O_FinStats!AA$89","v":815},{"$f":" O_FinStats!AB$89","v":815},{"$f":" O_FinStats!AC$89","v":815},{"$f":" O_FinStats!AD$89","v":815},{"$f":" O_FinStats!AE$89","v":815},{"$f":" O_FinStats!AF$89","v":1546.8995617789487},{"$f":" O_FinStats!AG$89","v":1877.8955489777175},{"$f":" O_FinStats!AH$89","v":1624.3327968091708},{"$f":" O_FinStats!AI$89","v":1829.796181257909},{"$f":" O_FinStats!AJ$89","v":2005.9899730525053},{"$f":" O_FinStats!AK$89","v":2039.0633562348814},{"$f":" O_FinStats!AL$89","v":2214.2354775410545},{"$f":" O_FinStats!AM$89","v":2167.8536165357946},{"$f":" O_FinStats!AN$89","v":2133.226417005395},{"$f":" O_FinStats!AO$89","v":2041.1501457661113},{"$f":" O_FinStats!AP$89","v":2023.8846560070206},{"$f":" O_FinStats!AQ$89","v":1944.2684713799576},{"$f":" O_FinStats!AR$89","v":2288.7491840050043},{"$f":" O_FinStats!AS$89","v":2695.0047031401828},{"$f":" O_FinStats!AT$89","v":2770.2704191018347},{"$f":" O_FinStats!AU$89","v":2336.7139564317335},{"$f":" O_FinStats!AV$89","v":2380.8956261418684},{"$f":" O_FinStats!AW$89","v":2699.739169739596},{"$f":" O_FinStats!AX$89","v":3749.1427563758607},{"$f":" O_FinStats!AY$89","v":4272.4239073932504},{"$f":" O_FinStats!AZ$89","v":3115.0474961055888},{"$f":" O_FinStats!BA$89","v":2621.3063049218408},{"$f":" O_FinStats!BB$89","v":3047.5742903505898},{"$f":" O_FinStats!BC$89","v":3409.3102298969143},{"$f":" O_FinStats!BD$89","v":3708.3381659196548},{"$f":" O_FinStats!BE$89","v":3516.606046419975},{"$f":" O_FinStats!BF$89","v":3682.9184145150375},{"$f":" O_FinStats!BG$89","v":3816.4137463386996},{"$f":" O_FinStats!BH$89","v":3779.0277440844366},{"$f":" O_FinStats!BI$89","v":3841.4725437327688},{"$f":" O_FinStats!BJ$89","v":4107.8071286694403}]
[null,null,null,null,"Adjusted Debt",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z37:BJ37)","v":642392.09911389789},null,{"$f":"SUM(AA29:AA35) - AA36","v":13684.2300947036},{"$f":"SUM(AB29:AB35) - AB36","v":13684.2300947036},{"$f":"SUM(AC29:AC35) - AC36","v":13684.2300947036},{"$f":"SUM(AD29:AD35) - AD36","v":13684.2300947036},{"$f":"SUM(AE29:AE35) - AE36","v":9683.5587481071962},10567.536608793551,{"$f":"SUM(AG29:AG35) - AG36","v":11323.848294455738},11622.74928451473,12122.219090519757,11984.720494088227,{"$f":"SUM(AK29:AK35) - AK36","v":11944.307419798679},12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[]
[null,null,"Adjustments to EBITDA"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C39","v":"Model Adjustments - Adjustments to EBITDA"}]
[null,null,null,null,{"$f":" I_Ratios!E26","v":"Operating Lease Commitment (EBITDA Adjustment)"},{"$f":" I_Ratios!F26","v":0},{"$f":" I_Ratios!G26","v":"£'m nominal"},{"$f":" I_Ratios!H26","v":0},{"$f":" I_Ratios!I26","v":0},{"$f":" I_Ratios!J26","v":0},{"$f":" I_Ratios!K26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y26","v":0},null,{"$f":" I_Ratios!AA26","v":0},{"$f":" I_Ratios!AB26","v":0},{"$f":" I_Ratios!AC26","v":0},{"$f":" I_Ratios!AD26","v":0},{"$f":" I_Ratios!AE26","v":0},{"$f":" I_Ratios!AF26","v":0},{"$f":" I_Ratios!AG26","v":0},{"$f":" I_Ratios!AH26","v":0},{"$f":" I_Ratios!AI26","v":0},{"$f":" I_Ratios!AJ26","v":0},{"$f":" I_Ratios!AK26","v":0},{"$f":" I_Ratios!AL26","v":0},{"$f":" I_Ratios!AM26","v":0},{"$f":" I_Ratios!AN26","v":0},{"$f":" I_Ratios!AO26","v":0},{"$f":" I_Ratios!AP26","v":0},{"$f":" I_Ratios!AQ26","v":0},{"$f":" I_Ratios!AR26","v":0},{"$f":" I_Ratios!AS26","v":0},{"$f":" I_Ratios!AT26","v":0},{"$f":" I_Ratios!AU26","v":0},{"$f":" I_Ratios!AV26","v":0},{"$f":" I_Ratios!AW26","v":0},{"$f":" I_Ratios!AX26","v":0},{"$f":" I_Ratios!AY26","v":0},{"$f":" I_Ratios!AZ26","v":0},{"$f":" I_Ratios!BA26","v":0},{"$f":" I_Ratios!BB26","v":0},{"$f":" I_Ratios!BC26","v":0},{"$f":" I_Ratios!BD26","v":0},{"$f":" I_Ratios!BE26","v":0},{"$f":" I_Ratios!BF26","v":0},{"$f":" I_Ratios!BG26","v":0},{"$f":" I_Ratios!BH26","v":0},{"$f":" I_Ratios!BI26","v":0},{"$f":" I_Ratios!BJ26","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E27","v":"PRB/ deferred compensation (EBITDA Adjustment)"},{"$f":" I_Ratios!F27","v":0},{"$f":" I_Ratios!G27","v":"£'m nominal"},{"$f":" I_Ratios!H27","v":0},{"$f":" I_Ratios!I27","v":0},{"$f":" I_Ratios!J27","v":0},{"$f":" I_Ratios!K27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y27","v":0},null,{"$f":" I_Ratios!AA27","v":0},{"$f":" I_Ratios!AB27","v":0},{"$f":" I_Ratios!AC27","v":0},{"$f":" I_Ratios!AD27","v":0},{"$f":" I_Ratios!AE27","v":0},{"$f":" I_Ratios!AF27","v":0},{"$f":" I_Ratios!AG27","v":0},{"$f":" I_Ratios!AH27","v":0},{"$f":" I_Ratios!AI27","v":0},{"$f":" I_Ratios!AJ27","v":0},{"$f":" I_Ratios!AK27","v":0},{"$f":" I_Ratios!AL27","v":0},{"$f":" I_Ratios!AM27","v":0},{"$f":" I_Ratios!AN27","v":0},{"$f":" I_Ratios!AO27","v":0},{"$f":" I_Ratios!AP27","v":0},{"$f":" I_Ratios!AQ27","v":0},{"$f":" I_Ratios!AR27","v":0},{"$f":" I_Ratios!AS27","v":0},{"$f":" I_Ratios!AT27","v":0},{"$f":" I_Ratios!AU27","v":0},{"$f":" I_Ratios!AV27","v":0},{"$f":" I_Ratios!AW27","v":0},{"$f":" I_Ratios!AX27","v":0},{"$f":" I_Ratios!AY27","v":0},{"$f":" I_Ratios!AZ27","v":0},{"$f":" I_Ratios!BA27","v":0},{"$f":" I_Ratios!BB27","v":0},{"$f":" I_Ratios!BC27","v":0},{"$f":" I_Ratios!BD27","v":0},{"$f":" I_Ratios!BE27","v":0},{"$f":" I_Ratios!BF27","v":0},{"$f":" I_Ratios!BG27","v":0},{"$f":" I_Ratios!BH27","v":0},{"$f":" I_Ratios!BI27","v":0},{"$f":" I_Ratios!BJ27","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$24","v":"Revaluation gain on investment property"},{"$f":" I_Ratios!F$24","v":0},{"$f":" I_Ratios!G$24","v":"£'m nominal"},{"$f":" I_Ratios!H$24","v":0},{"$f":" I_Ratios!I$24","v":0},{"$f":" I_Ratios!J$24","v":0},{"$f":" I_Ratios!K$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$24","v":0},null,{"$f":" I_Ratios!AA$24","v":0},{"$f":" I_Ratios!AB$24","v":0},{"$f":" I_Ratios!AC$24","v":0},{"$f":" I_Ratios!AD$24","v":0},{"$f":" I_Ratios!AE$24","v":0},{"$f":" I_Ratios!AF$24","v":0},{"$f":" I_Ratios!AG$24","v":0},{"$f":" I_Ratios!AH$24","v":0},{"$f":" I_Ratios!AI$24","v":0},{"$f":" I_Ratios!AJ$24","v":0},{"$f":" I_Ratios!AK$24","v":0},{"$f":" I_Ratios!AL$24","v":0},{"$f":" I_Ratios!AM$24","v":0},{"$f":" I_Ratios!AN$24","v":0},{"$f":" I_Ratios!AO$24","v":0},{"$f":" I_Ratios!AP$24","v":0},{"$f":" I_Ratios!AQ$24","v":0},{"$f":" I_Ratios!AR$24","v":0},{"$f":" I_Ratios!AS$24","v":0},{"$f":" I_Ratios!AT$24","v":0},{"$f":" I_Ratios!AU$24","v":0},{"$f":" I_Ratios!AV$24","v":0},{"$f":" I_Ratios!AW$24","v":0},{"$f":" I_Ratios!AX$24","v":0},{"$f":" I_Ratios!AY$24","v":0},{"$f":" I_Ratios!AZ$24","v":0},{"$f":" I_Ratios!BA$24","v":0},{"$f":" I_Ratios!BB$24","v":0},{"$f":" I_Ratios!BC$24","v":0},{"$f":" I_Ratios!BD$24","v":0},{"$f":" I_Ratios!BE$24","v":0},{"$f":" I_Ratios!BF$24","v":0},{"$f":" I_Ratios!BG$24","v":0},{"$f":" I_Ratios!BH$24","v":0},{"$f":" I_Ratios!BI$24","v":0},{"$f":" I_Ratios!BJ$24","v":0}]
[null,null,null,null,{"$f":" \"Total \" &D41","v":"Total Model Adjustments - Adjustments to EBITDA"},null,{"$f":"I_Ratios!G$23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z45:BJ45)","v":0},null,{"$f":"SUM(AA42:AA44)","v":0},{"$f":"SUM(AB42:AB44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" O_FinStats!E$26","v":"EBITDA"},{"$f":" O_FinStats!F$26","v":0},{"$f":" O_FinStats!G$26","v":"£'m nominal"},{"$f":" O_FinStats!H$26","v":0},{"$f":" O_FinStats!I$26","v":0},{"$f":" O_FinStats!J$26","v":0},{"$f":" O_FinStats!K$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" O_FinStats!Y$26","v":94945.54420979906},null,{"$f":" O_FinStats!AA$26","v":1597},{"$f":" O_FinStats!AB$26","v":1680},{"$f":" O_FinStats!AC$26","v":1752},{"$f":" O_FinStats!AD$26","v":1792},{"$f":" O_FinStats!AE$26","v":1921},{"$f":" O_FinStats!AF$26","v":-12.088400000000192},{"$f":" O_FinStats!AG$26","v":95.143883229916995},{"$f":" O_FinStats!AH$26","v":1612.606020951162},{"$f":" O_FinStats!AI$26","v":2109.8883334815855},{"$f":" O_FinStats!AJ$26","v":1826.0707567898253},{"$f":" O_FinStats!AK$26","v":1866.9599325925508},{"$f":" O_FinStats!AL$26","v":1916.4550483183243},{"$f":" O_FinStats!AM$26","v":1859.7699654020985},{"$f":" O_FinStats!AN$26","v":1934.2376570672448},{"$f":" O_FinStats!AO$26","v":1898.4668537278496},{"$f":" O_FinStats!AP$26","v":1977.4154578325922},{"$f":" O_FinStats!AQ$26","v":2054.8900061768563},{"$f":" O_FinStats!AR$26","v":2433.2057664796785},{"$f":" O_FinStats!AS$26","v":2463.9467467942868},{"$f":" O_FinStats!AT$26","v":2548.5094419521088},{"$f":" O_FinStats!AU$26","v":2619.3393502333502},{"$f":" O_FinStats!AV$26","v":2692.592384561648},{"$f":" O_FinStats!AW$26","v":3197.6335538059993},{"$f":" O_FinStats!AX$26","v":3264.3591618430073},{"$f":" O_FinStats!AY$26","v":3342.1746231149878},{"$f":" O_FinStats!AZ$26","v":3422.5304110804395},{"$f":" O_FinStats!BA$26","v":3501.2737209913621},{"$f":" O_FinStats!BB$26","v":3750.5181796363427},{"$f":" O_FinStats!BC$26","v":3837.8663612160758},{"$f":" O_FinStats!BD$26","v":3928.3930751348698},{"$f":" O_FinStats!BE$26","v":4021.7159512231769},{"$f":" O_FinStats!BF$26","v":4114.556871527242},{"$f":" O_FinStats!BG$26","v":4318.1499779843425},{"$f":" O_FinStats!BH$26","v":4423.9946974767772},{"$f":" O_FinStats!BI$26","v":4534.2785901899442},{"$f":" O_FinStats!BJ$26","v":4648.6898289834198}]
[null,null,null,null,{"$f":" E45","v":"Total Model Adjustments - Adjustments to EBITDA"},{"$f":" F45","v":0},"£'m nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z49:BJ49)","v":94945.54420979906},null,{"$f":"SUM(AA47:AA48)","v":1597},1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null," Adjustments to Calculate FFO"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C51","v":"Model Adjustments -  Adjustments to Calculate FFO"}]
[null,null,null,null,{"$f":" I_Ratios!E$25","v":"Interest paid to debenture"},{"$f":" I_Ratios!F$25","v":0},{"$f":" I_Ratios!G$25","v":"£'m nominal"},{"$f":" I_Ratios!H$25","v":0},{"$f":" I_Ratios!I$25","v":0},{"$f":" I_Ratios!J$25","v":0},{"$f":" I_Ratios!K$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$25","v":0},null,{"$f":" I_Ratios!AA$25","v":0},{"$f":" I_Ratios!AB$25","v":0},{"$f":" I_Ratios!AC$25","v":0},{"$f":" I_Ratios!AD$25","v":0},{"$f":" I_Ratios!AE$25","v":0},{"$f":" I_Ratios!AF$25","v":0},{"$f":" I_Ratios!AG$25","v":0},{"$f":" I_Ratios!AH$25","v":0},{"$f":" I_Ratios!AI$25","v":0},{"$f":" I_Ratios!AJ$25","v":0},{"$f":" I_Ratios!AK$25","v":0},{"$f":" I_Ratios!AL$25","v":0},{"$f":" I_Ratios!AM$25","v":0},{"$f":" I_Ratios!AN$25","v":0},{"$f":" I_Ratios!AO$25","v":0},{"$f":" I_Ratios!AP$25","v":0},{"$f":" I_Ratios!AQ$25","v":0},{"$f":" I_Ratios!AR$25","v":0},{"$f":" I_Ratios!AS$25","v":0},{"$f":" I_Ratios!AT$25","v":0},{"$f":" I_Ratios!AU$25","v":0},{"$f":" I_Ratios!AV$25","v":0},{"$f":" I_Ratios!AW$25","v":0},{"$f":" I_Ratios!AX$25","v":0},{"$f":" I_Ratios!AY$25","v":0},{"$f":" I_Ratios!AZ$25","v":0},{"$f":" I_Ratios!BA$25","v":0},{"$f":" I_Ratios!BB$25","v":0},{"$f":" I_Ratios!BC$25","v":0},{"$f":" I_Ratios!BD$25","v":0},{"$f":" I_Ratios!BE$25","v":0},{"$f":" I_Ratios!BF$25","v":0},{"$f":" I_Ratios!BG$25","v":0},{"$f":" I_Ratios!BH$25","v":0},{"$f":" I_Ratios!BI$25","v":0},{"$f":" I_Ratios!BJ$25","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E28","v":"Operating Lease Commitment (FFO Adjustment)"},{"$f":" I_Ratios!F28","v":0},{"$f":" I_Ratios!G28","v":"£'m nominal"},{"$f":" I_Ratios!H28","v":0},{"$f":" I_Ratios!I28","v":0},{"$f":" I_Ratios!J28","v":0},{"$f":" I_Ratios!K28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y28","v":0},null,{"$f":" I_Ratios!AA28","v":0},{"$f":" I_Ratios!AB28","v":0},{"$f":" I_Ratios!AC28","v":0},{"$f":" I_Ratios!AD28","v":0},{"$f":" I_Ratios!AE28","v":0},{"$f":" I_Ratios!AF28","v":0},{"$f":" I_Ratios!AG28","v":0},{"$f":" I_Ratios!AH28","v":0},{"$f":" I_Ratios!AI28","v":0},{"$f":" I_Ratios!AJ28","v":0},{"$f":" I_Ratios!AK28","v":0},{"$f":" I_Ratios!AL28","v":0},{"$f":" I_Ratios!AM28","v":0},{"$f":" I_Ratios!AN28","v":0},{"$f":" I_Ratios!AO28","v":0},{"$f":" I_Ratios!AP28","v":0},{"$f":" I_Ratios!AQ28","v":0},{"$f":" I_Ratios!AR28","v":0},{"$f":" I_Ratios!AS28","v":0},{"$f":" I_Ratios!AT28","v":0},{"$f":" I_Ratios!AU28","v":0},{"$f":" I_Ratios!AV28","v":0},{"$f":" I_Ratios!AW28","v":0},{"$f":" I_Ratios!AX28","v":0},{"$f":" I_Ratios!AY28","v":0},{"$f":" I_Ratios!AZ28","v":0},{"$f":" I_Ratios!BA28","v":0},{"$f":" I_Ratios!BB28","v":0},{"$f":" I_Ratios!BC28","v":0},{"$f":" I_Ratios!BD28","v":0},{"$f":" I_Ratios!BE28","v":0},{"$f":" I_Ratios!BF28","v":0},{"$f":" I_Ratios!BG28","v":0},{"$f":" I_Ratios!BH28","v":0},{"$f":" I_Ratios!BI28","v":0},{"$f":" I_Ratios!BJ28","v":0}]
[null,null,null,null,{"$f":" \"Total \" &D53","v":"Total Model Adjustments -  Adjustments to Calculate FFO"},null,{"$f":"I_Ratios!G$23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z56:BJ56)","v":0},null,{"$f":"SUM(AA54:AA55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$49","v":"Adjusted EBITDA"},{"$f":"F$49","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,{"$f":"AK$49","v":1866.9599325925508},1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" C_Tax!E$271","v":"Tax paid"},{"$f":" C_Tax!F$271","v":0},{"$f":" C_Tax!G$271","v":"£'m nominal"},{"$f":" C_Tax!H$271","v":0},{"$f":" C_Tax!I$271","v":0},{"$f":" C_Tax!J$271","v":0},{"$f":" C_Tax!K$271","v":0},{"$f":" C_Tax!L$271","v":0},{"$f":" C_Tax!M$271","v":0},{"$f":" C_Tax!N$271","v":0},{"$f":" C_Tax!O$271","v":0},{"$f":" C_Tax!P$271","v":0},{"$f":" C_Tax!Q$271","v":0},{"$f":" C_Tax!R$271","v":0},{"$f":" C_Tax!S$271","v":0},{"$f":" C_Tax!T$271","v":0},{"$f":" C_Tax!U$271","v":0},{"$f":" C_Tax!V$271","v":0},{"$f":" C_Tax!W$271","v":0},{"$f":" C_Tax!X$271","v":0},{"$f":" C_Tax!Y$271","v":-12698.517433421004},null,{"$f":" C_Tax!AA$271","v":-133},{"$f":" C_Tax!AB$271","v":-133},{"$f":" C_Tax!AC$271","v":-133},{"$f":" C_Tax!AD$271","v":-133},{"$f":" C_Tax!AE$271","v":-133},{"$f":" C_Tax!AF$271","v":0},{"$f":" C_Tax!AG$271","v":0},{"$f":" C_Tax!AH$271","v":-35.819065020907054},{"$f":" C_Tax!AI$271","v":-100.92923515625266},{"$f":" C_Tax!AJ$271","v":-119.06109353815984},{"$f":" C_Tax!AK$271","v":-130.00477139933196},{"$f":" C_Tax!AL$271","v":-223.50882120589699},{"$f":" C_Tax!AM$271","v":-251.98205302635313},{"$f":" C_Tax!AN$271","v":-255.02314123070721},{"$f":" C_Tax!AO$271","v":-235.06371896738275},{"$f":" C_Tax!AP$271","v":-247.73296583036722},{"$f":" C_Tax!AQ$271","v":-260.05858000514007},{"$f":" C_Tax!AR$271","v":-351.52678703585951},{"$f":" C_Tax!AS$271","v":-348.72808744629953},{"$f":" C_Tax!AT$271","v":-352.67968860377312},{"$f":" C_Tax!AU$271","v":-347.88031443924496},{"$f":" C_Tax!AV$271","v":-359.84968554328111},{"$f":" C_Tax!AW$271","v":-478.28852942441114},{"$f":" C_Tax!AX$271","v":-483.06618848621417},{"$f":" C_Tax!AY$271","v":-488.85476090584797},{"$f":" C_Tax!AZ$271","v":-503.51751524808105},{"$f":" C_Tax!BA$271","v":-524.28343906598786},{"$f":" C_Tax!BB$271","v":-580.91252187836767},{"$f":" C_Tax!BC$271","v":-593.4878845888237},{"$f":" C_Tax!BD$271","v":-608.86901176499248},{"$f":" C_Tax!BE$271","v":-627.76793016404122},{"$f":" C_Tax!BF$271","v":-649.54125959388784},{"$f":" C_Tax!BG$271","v":-693.08983445093168},{"$f":" C_Tax!BH$271","v":-709.85195966536196},{"$f":" C_Tax!BI$271","v":-727.64966212628053},{"$f":" C_Tax!BJ$271","v":-744.48892760881643}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F426","v":0},{"$f":" C_Fin_Ind!G426","v":"£'m nominal"},{"$f":" C_Fin_Ind!H426","v":0},{"$f":" C_Fin_Ind!I426","v":0},{"$f":" C_Fin_Ind!J426","v":0},{"$f":" C_Fin_Ind!K426","v":0},{"$f":" C_Fin_Ind!L426","v":0},{"$f":" C_Fin_Ind!M426","v":0},{"$f":" C_Fin_Ind!N426","v":0},{"$f":" C_Fin_Ind!O426","v":0},{"$f":" C_Fin_Ind!P426","v":0},{"$f":" C_Fin_Ind!Q426","v":0},{"$f":" C_Fin_Ind!R426","v":0},{"$f":" C_Fin_Ind!S426","v":0},{"$f":" C_Fin_Ind!T426","v":0},{"$f":" C_Fin_Ind!U426","v":0},{"$f":" C_Fin_Ind!V426","v":0},{"$f":" C_Fin_Ind!W426","v":0},{"$f":" C_Fin_Ind!X426","v":0},{"$f":" C_Fin_Ind!Y426","v":5649.1365095783722},null,{"$f":" C_Fin_Ind!AA$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AG$426 * SignSwitch","v":-25.406986151341123},{"$f":" C_Fin_Ind!AH$426 * SignSwitch","v":-127.09130685621403},{"$f":" C_Fin_Ind!AI$426 * SignSwitch","v":-133.60431296786112},{"$f":" C_Fin_Ind!AJ$426 * SignSwitch","v":-24.054495348908496},{"$f":" C_Fin_Ind!AK$426 * SignSwitch","v":6.2869505541879178},{"$f":" C_Fin_Ind!AL$426 * SignSwitch","v":-21.226134311903785},{"$f":" C_Fin_Ind!AM$426 * SignSwitch","v":-63.524745555257375},{"$f":" C_Fin_Ind!AN$426 * SignSwitch","v":-84.909484716603941},{"$f":" C_Fin_Ind!AO$426 * SignSwitch","v":-97.280454501105197},{"$f":" C_Fin_Ind!AP$426 * SignSwitch","v":-110.03935403458244},{"$f":" C_Fin_Ind!AQ$426 * SignSwitch","v":-124.46075576811319},{"$f":" C_Fin_Ind!AR$426 * SignSwitch","v":-137.07842267777218},{"$f":" C_Fin_Ind!AS$426 * SignSwitch","v":-151.48615434204913},{"$f":" C_Fin_Ind!AT$426 * SignSwitch","v":-168.43152440157166},{"$f":" C_Fin_Ind!AU$426 * SignSwitch","v":-185.67763549010212},{"$f":" C_Fin_Ind!AV$426 * SignSwitch","v":-202.49604234967265},{"$f":" C_Fin_Ind!AW$426 * SignSwitch","v":-217.18178556712277},{"$f":" C_Fin_Ind!AX$426 * SignSwitch","v":-234.45723158833943},{"$f":" C_Fin_Ind!AY$426 * SignSwitch","v":-258.79459826113708},{"$f":" C_Fin_Ind!AZ$426 * SignSwitch","v":-278.4479027835855},{"$f":" C_Fin_Ind!BA$426 * SignSwitch","v":-266.73985423974972},{"$f":" C_Fin_Ind!BB$426 * SignSwitch","v":-264.30905549689254},{"$f":" C_Fin_Ind!BC$426 * SignSwitch","v":-278.42238049263801},{"$f":" C_Fin_Ind!BD$426 * SignSwitch","v":-289.60750951300309},{"$f":" C_Fin_Ind!BE$426 * SignSwitch","v":-302.00887332588701},{"$f":" C_Fin_Ind!BF$426 * SignSwitch","v":-306.28239489770664},{"$f":" C_Fin_Ind!BG$426 * SignSwitch","v":-314.71710952489849},{"$f":" C_Fin_Ind!BH$426 * SignSwitch","v":-322.41362032400889},{"$f":" C_Fin_Ind!BI$426 * SignSwitch","v":-328.75806715558787},{"$f":" C_Fin_Ind!BJ$426 * SignSwitch","v":-336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F101","v":0},{"$f":" C_Fin_SynthAccretion!G101","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H101","v":0},{"$f":" C_Fin_SynthAccretion!I101","v":0},{"$f":" C_Fin_SynthAccretion!J101","v":0},{"$f":" C_Fin_SynthAccretion!K101","v":0},{"$f":" C_Fin_SynthAccretion!L101","v":0},{"$f":" C_Fin_SynthAccretion!M101","v":0},{"$f":" C_Fin_SynthAccretion!N101","v":0},{"$f":" C_Fin_SynthAccretion!O101","v":0},{"$f":" C_Fin_SynthAccretion!P101","v":0},{"$f":" C_Fin_SynthAccretion!Q101","v":0},{"$f":" C_Fin_SynthAccretion!R101","v":0},{"$f":" C_Fin_SynthAccretion!S101","v":0},{"$f":" C_Fin_SynthAccretion!T101","v":0},{"$f":" C_Fin_SynthAccretion!U101","v":0},{"$f":" C_Fin_SynthAccretion!V101","v":0},{"$f":" C_Fin_SynthAccretion!W101","v":0},{"$f":" C_Fin_SynthAccretion!X101","v":0},{"$f":" C_Fin_SynthAccretion!Y101","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},{"$f":" I_Series!H$318","v":0},{"$f":" I_Series!I$318","v":"H7 WACC calculator"},{"$f":" I_Series!J$318","v":0},{"$f":" I_Series!K$318","v":"Being published with this model"},{"$f":" I_Series!L$318","v":0},{"$f":" I_Series!M$318","v":0},{"$f":" I_Series!N$318","v":0},{"$f":" I_Series!O$318","v":0},{"$f":" I_Series!P$318","v":0},{"$f":" I_Series!Q$318","v":0},{"$f":" I_Series!R$318","v":0},{"$f":" I_Series!S$318","v":0},{"$f":" I_Series!T$318","v":0},{"$f":" I_Series!U$318","v":0},{"$f":" I_Series!V$318","v":0},{"$f":" I_Series!W$318","v":0},{"$f":" I_Series!X$318","v":0},{"$f":" I_Series!Y$318","v":0},null,{"$f":" I_Series!AA$318 * SignSwitch","v":0},{"$f":" I_Series!AB$318 * SignSwitch","v":0},{"$f":" I_Series!AC$318 * SignSwitch","v":0},{"$f":" I_Series!AD$318 * SignSwitch","v":0},{"$f":" I_Series!AE$318 * SignSwitch","v":0},{"$f":" I_Series!AF$318 * SignSwitch","v":-47.243514366482387},{"$f":" I_Series!AG$318 * SignSwitch","v":-124.61290897163259},{"$f":" I_Series!AH$318 * SignSwitch","v":-349.27725999071748},{"$f":" I_Series!AI$318 * SignSwitch","v":-338.35887544210493},{"$f":" I_Series!AJ$318 * SignSwitch","v":-47.670061493185919},{"$f":" I_Series!AK$318 * SignSwitch","v":12.371902873296481},{"$f":" I_Series!AL$318 * SignSwitch","v":-22.519473371025125},{"$f":" I_Series!AM$318 * SignSwitch","v":-54.451573307105392},{"$f":" I_Series!AN$318 * SignSwitch","v":-60.418654071117786},{"$f":" I_Series!AO$318 * SignSwitch","v":-57.506862256602631},{"$f":" I_Series!AP$318 * SignSwitch","v":-54.507716687652461},{"$f":" I_Series!AQ$318 * SignSwitch","v":-43.936468360828677},{"$f":" I_Series!AR$318 * SignSwitch","v":-40.530210975005296},{"$f":" I_Series!AS$318 * SignSwitch","v":-37.021765867607208},{"$f":" I_Series!AT$318 * SignSwitch","v":-33.408067406987179},{"$f":" I_Series!AU$318 * SignSwitch","v":-29.685957992548548},{"$f":" I_Series!AV$318 * SignSwitch","v":-20.314711177587451},{"$f":" I_Series!AW$318 * SignSwitch","v":-16.199801076266834},{"$f":" I_Series!AX$318 * SignSwitch","v":-11.961443671906599},{"$f":" I_Series!AY$318 * SignSwitch","v":-7.5959355454155535},{"$f":" I_Series!AZ$318 * SignSwitch","v":-3.0994621751297768},{"$f":" I_Series!BA$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BB$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BC$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BD$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BE$318 * SignSwitch","v":-1.595189749045137},{"$f":" I_Series!BF$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BG$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BH$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BI$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BJ$318 * SignSwitch","v":-1.595189749045137}]
[null,null,null,null,{"$f":" E$56","v":"Total Model Adjustments -  Adjustments to Calculate FFO"},{"$f":"F$56","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$56","v":0},null,{"$f":" AA$56","v":0},{"$f":" AB$56","v":0},0,0,0,0,{"$f":" AG$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Calculated FFO",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z70:BJ70 )","v":58216.614910665841},null,{"$f":" SUM( AA58:AA69 )","v":855},{"$f":" SUM( AB58:AB69 )","v":952},1052,1083,1208,-429.93305526632537,-464.11608369455246,{"$f":" SUM( AH58:AH69 )","v":695.05835608844541},1095.2292731575758,1166.1376815659858,1258.6899221478711,1116.7544760006633,1139.1043647385031,1174.0995898563856,1138.7961755168403,1183.9801971784457,1234.4963103370751,1502.3939580142437,1511.8469493394593,1564.0435211092451,1612.1075607637918,1655.0559836986022,2020.8300668447662,2051.0313516197357,2083.2018456563924,2135.0083921622327,2209.6575421061316,2397.5903473709072,2454.067538131847,2519.6059895680928,2594.157817475807,2679.9749020050422,2831.7854168099334,2903.1968867609885,2979.0094033156815,3053.7522302860343]
[]
[null,null,{"$f":" \"Ratios - \" &A17","v":"Ratios - S&P"}]
[]
[null,null,"i)","FFO / Debt"]
[null,null,null,null,{"$f":" E$70","v":"Calculated FFO"},{"$f":" F$70","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58216.614910665841,null,855,952,1052,1083,1208,-429.93305526632537,-464.11608369455246,{"$f":" AH$70","v":695.05835608844541},1095.2292731575758,1166.1376815659858,1258.6899221478711,1116.7544760006633,1139.1043647385031,1174.0995898563856,1138.7961755168403,1183.9801971784457,1234.4963103370751,1502.3939580142437,1511.8469493394593,1564.0435211092451,1612.1075607637918,1655.0559836986022,2020.8300668447662,2051.0313516197357,2083.2018456563924,2135.0083921622327,2209.6575421061316,2397.5903473709072,2454.067538131847,2519.6059895680928,2594.157817475807,2679.9749020050422,2831.7854168099334,2903.1968867609885,2979.0094033156815,3053.7522302860343]
[null,null,null,null,{"$f":" E$37","v":"Adjusted Debt"},{"$f":" F$37","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,642392.09911389789,null,13684.2300947036,13684.2300947036,13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,11323.848294455738,{"$f":" AH$37","v":11622.74928451473},12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" D74","v":"FFO / Debt"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75 / AA76","v":6.248067988354878E-2},{"$f":"AB75 / AB76","v":6.9569131285542027E-2},{"$f":"AC75 / AC76","v":7.6876813143267039E-2},7.9142194519161782E-2,0.12474752634057418,-4.068432134964791E-2,-4.0985720721972936E-2,5.9801544288190789E-2,9.0348909302761696E-2,9.7302034047536887E-2,0.10537990005695,9.1887710287351362E-2,8.9110174955536206E-2,8.6779752607660424E-2,7.938643453925931E-2,7.8995038534192555E-2,7.863929571559003E-2,9.3025515908598005E-2,9.0068455020475197E-2,8.8154987611507599E-2,8.5156254614206617E-2,8.4693838340402408E-2,0.10040494234479873,9.898076885851835E-2,9.7983474107676188E-2,9.7735530508752444E-2,9.852157386676838E-2,0.10420772690375062,0.10397749113419395,0.10390289408053778,0.1039958975880928,0.1051535828430179,0.10877328046959349,0.10897361142995185,0.10915252682917835,0.10860311410368494]
[]
[null,null,null,null,{"$f":" I_Ratios!E95","v":"A- Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F95","v":0},{"$f":" I_Ratios!G95","v":"%"},{"$f":" I_Ratios!H95","v":"negative rating action thresholds "},{"$f":" I_Ratios!I95","v":"CO Heathrow Funding Ltd 9 Aug 2019"},{"$f":" I_Ratios!J95","v":0},{"$f":" I_Ratios!K95","v":"Already published"},{"$f":" I_Ratios!L95","v":0},{"$f":" I_Ratios!M95","v":0},{"$f":" I_Ratios!N95","v":0},{"$f":" I_Ratios!O95","v":0},{"$f":" I_Ratios!P95","v":0},{"$f":" I_Ratios!Q95","v":0},{"$f":" I_Ratios!R95","v":0},{"$f":" I_Ratios!S95","v":0},{"$f":" I_Ratios!T95","v":0},{"$f":" I_Ratios!U95","v":0},{"$f":" I_Ratios!V95","v":0},{"$f":" I_Ratios!W95","v":0},{"$f":" I_Ratios!X95","v":0},{"$f":" I_Ratios!Y95","v":0},null,{"$f":" I_Ratios!AA95","v":0.08},{"$f":" I_Ratios!AB95","v":0.08},{"$f":" I_Ratios!AC95","v":0.08},{"$f":" I_Ratios!AD95","v":0.08},{"$f":" I_Ratios!AE95","v":0.08},{"$f":" I_Ratios!AF95","v":0.08},{"$f":" I_Ratios!AG95","v":0.08},{"$f":" I_Ratios!AH95","v":0.08},{"$f":" I_Ratios!AI95","v":0.08},{"$f":" I_Ratios!AJ95","v":0.08},{"$f":" I_Ratios!AK95","v":0.08},{"$f":" I_Ratios!AL95","v":0.08},{"$f":" I_Ratios!AM95","v":0.08},{"$f":" I_Ratios!AN95","v":0.08},{"$f":" I_Ratios!AO95","v":0.08},{"$f":" I_Ratios!AP95","v":0.08},{"$f":" I_Ratios!AQ95","v":0.08},{"$f":" I_Ratios!AR95","v":0.08},{"$f":" I_Ratios!AS95","v":0.08},{"$f":" I_Ratios!AT95","v":0.08},{"$f":" I_Ratios!AU95","v":0.08},{"$f":" I_Ratios!AV95","v":0.08},{"$f":" I_Ratios!AW95","v":0.08},{"$f":" I_Ratios!AX95","v":0.08},{"$f":" I_Ratios!AY95","v":0.08},{"$f":" I_Ratios!AZ95","v":0.08},{"$f":" I_Ratios!BA95","v":0.08},{"$f":" I_Ratios!BB95","v":0.08},{"$f":" I_Ratios!BC95","v":0.08},{"$f":" I_Ratios!BD95","v":0.08},{"$f":" I_Ratios!BE95","v":0.08},{"$f":" I_Ratios!BF95","v":0.08},{"$f":" I_Ratios!BG95","v":0.08},{"$f":" I_Ratios!BH95","v":0.08},{"$f":" I_Ratios!BI95","v":0.08},{"$f":" I_Ratios!BJ95","v":0.08}]
[null,null,null,null,{"$f":" I_Ratios!E96","v":"BBB+ Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F96","v":0},{"$f":" I_Ratios!G96","v":"%"},{"$f":" I_Ratios!H96","v":"negative rating action thresholds "},{"$f":" I_Ratios!I96","v":"Midpoint of A- and BBB"},{"$f":" I_Ratios!J96","v":0},{"$f":" I_Ratios!K96","v":"Being published with this model"},{"$f":" I_Ratios!L96","v":0},{"$f":" I_Ratios!M96","v":0},{"$f":" I_Ratios!N96","v":0},{"$f":" I_Ratios!O96","v":0},{"$f":" I_Ratios!P96","v":0},{"$f":" I_Ratios!Q96","v":0},{"$f":" I_Ratios!R96","v":0},{"$f":" I_Ratios!S96","v":0},{"$f":" I_Ratios!T96","v":0},{"$f":" I_Ratios!U96","v":0},{"$f":" I_Ratios!V96","v":0},{"$f":" I_Ratios!W96","v":0},{"$f":" I_Ratios!X96","v":0},{"$f":" I_Ratios!Y96","v":0},null,{"$f":" I_Ratios!AA96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AB96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AC96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AD96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AE96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AF96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AG96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AH96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AI96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AJ96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AK96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AL96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AM96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AN96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AO96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AP96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AQ96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AR96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AS96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AT96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AU96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AV96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AW96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AX96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AY96","v":7.0000000000000007E-2},{"$f":" I_Ratios!AZ96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BA96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BB96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BC96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BD96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BE96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BF96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BG96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BH96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BI96","v":7.0000000000000007E-2},{"$f":" I_Ratios!BJ96","v":7.0000000000000007E-2}]
[null,null,null,null,{"$f":" I_Ratios!E97","v":"BBB Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F97","v":0},{"$f":" I_Ratios!G97","v":"%"},{"$f":" I_Ratios!H97","v":"negative rating action thresholds "},{"$f":" I_Ratios!I97","v":"CO Heathrow Funding Ltd 9 Aug 2019"},{"$f":" I_Ratios!J97","v":0},{"$f":" I_Ratios!K97","v":"Already published"},{"$f":" I_Ratios!L97","v":0},{"$f":" I_Ratios!M97","v":0},{"$f":" I_Ratios!N97","v":0},{"$f":" I_Ratios!O97","v":0},{"$f":" I_Ratios!P97","v":0},{"$f":" I_Ratios!Q97","v":0},{"$f":" I_Ratios!R97","v":0},{"$f":" I_Ratios!S97","v":0},{"$f":" I_Ratios!T97","v":0},{"$f":" I_Ratios!U97","v":0},{"$f":" I_Ratios!V97","v":0},{"$f":" I_Ratios!W97","v":0},{"$f":" I_Ratios!X97","v":0},{"$f":" I_Ratios!Y97","v":0},null,{"$f":" I_Ratios!AA97","v":0.06},{"$f":" I_Ratios!AB97","v":0.06},{"$f":" I_Ratios!AC97","v":0.06},{"$f":" I_Ratios!AD97","v":0.06},{"$f":" I_Ratios!AE97","v":0.06},{"$f":" I_Ratios!AF97","v":0.06},{"$f":" I_Ratios!AG97","v":0.06},{"$f":" I_Ratios!AH97","v":0.06},{"$f":" I_Ratios!AI97","v":0.06},{"$f":" I_Ratios!AJ97","v":0.06},{"$f":" I_Ratios!AK97","v":0.06},{"$f":" I_Ratios!AL97","v":0.06},{"$f":" I_Ratios!AM97","v":0.06},{"$f":" I_Ratios!AN97","v":0.06},{"$f":" I_Ratios!AO97","v":0.06},{"$f":" I_Ratios!AP97","v":0.06},{"$f":" I_Ratios!AQ97","v":0.06},{"$f":" I_Ratios!AR97","v":0.06},{"$f":" I_Ratios!AS97","v":0.06},{"$f":" I_Ratios!AT97","v":0.06},{"$f":" I_Ratios!AU97","v":0.06},{"$f":" I_Ratios!AV97","v":0.06},{"$f":" I_Ratios!AW97","v":0.06},{"$f":" I_Ratios!AX97","v":0.06},{"$f":" I_Ratios!AY97","v":0.06},{"$f":" I_Ratios!AZ97","v":0.06},{"$f":" I_Ratios!BA97","v":0.06},{"$f":" I_Ratios!BB97","v":0.06},{"$f":" I_Ratios!BC97","v":0.06},{"$f":" I_Ratios!BD97","v":0.06},{"$f":" I_Ratios!BE97","v":0.06},{"$f":" I_Ratios!BF97","v":0.06},{"$f":" I_Ratios!BG97","v":0.06},{"$f":" I_Ratios!BH97","v":0.06},{"$f":" I_Ratios!BI97","v":0.06},{"$f":" I_Ratios!BJ97","v":0.06}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E79:E81,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA79:AA81, Credit_rating_for_alerts)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,{"$f":" E77&\" alert\"","v":"FFO / Debt alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AA83:BJ83, \"ALERT\") > CheckTOL, \"ALERT\", \"ok\")","v":"ALERT"},null,{"$f":" IF( AA77 = 0, \"n/a\", IF( AA77 < AA82, \"ALERT\", \"ok\" ) )","v":"ALERT"},{"$f":" IF( AB77 = 0, \"n/a\", IF( AB77 < AB82, \"ALERT\", \"ok\" ) )","v":"ALERT"},"ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"ii)","Debt to EBITDA"]
[null,null,null,null,{"$f":" E$37","v":"Adjusted Debt"},{"$f":" F$37","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,642392.09911389789,null,{"$f":" AA$37","v":13684.2300947036},{"$f":" AB$37","v":13684.2300947036},13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,11323.848294455738,11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" E$49","v":"Adjusted EBITDA"},{"$f":" F$49","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,{"$f":" AA$49","v":1597},{"$f":" AB$49","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" D85","v":"Debt to EBITDA"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA86 / AA87","v":8.5687101407035691},{"$f":" AB86 / AB87","v":8.14537505637119},7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01814294347693,7.2074326484650566,5.7454315937737546,6.563119446234924,6.3977309910514446,6.3416407388382838,6.8734850100252309,6.9948224373158467,7.5560823762754854,7.5796071801810925,7.6394413475272671,6.6374750882710716,6.8124573685896257,6.9617063088387381,7.2274599808088684,7.2575537340805756,6.2942793159492121,6.3478044568062941,6.3613513118460503,6.3826318643195767,6.4057143128314467,6.1345651610140903,6.1497481216549978,6.1729115032427746,6.2025288335157294,6.194176590927972,6.0289320927259489,6.021997181145764,6.019076736766567,6.0486847284280296]
[]
[null,null,null,null,{"$f":" I_Ratios!E$100","v":"A- Debt/EBITDA threshold"},{"$f":" I_Ratios!F$100","v":0},{"$f":" I_Ratios!G$100","v":"ratio"},{"$f":" I_Ratios!H$100","v":0},{"$f":" I_Ratios!I$100","v":0},{"$f":" I_Ratios!J$100","v":0},{"$f":" I_Ratios!K$100","v":0},{"$f":" I_Ratios!L$100","v":0},{"$f":" I_Ratios!M$100","v":0},{"$f":" I_Ratios!N$100","v":0},{"$f":" I_Ratios!O$100","v":0},{"$f":" I_Ratios!P$100","v":0},{"$f":" I_Ratios!Q$100","v":0},{"$f":" I_Ratios!R$100","v":0},{"$f":" I_Ratios!S$100","v":0},{"$f":" I_Ratios!T$100","v":0},{"$f":" I_Ratios!U$100","v":0},{"$f":" I_Ratios!V$100","v":0},{"$f":" I_Ratios!W$100","v":0},{"$f":" I_Ratios!X$100","v":0},{"$f":" I_Ratios!Y$100","v":0},null,{"$f":" I_Ratios!AA$100","v":0},{"$f":" I_Ratios!AB$100","v":0},{"$f":" I_Ratios!AC$100","v":0},{"$f":" I_Ratios!AD$100","v":0},{"$f":" I_Ratios!AE$100","v":0},{"$f":" I_Ratios!AF$100","v":0},{"$f":" I_Ratios!AG$100","v":0},{"$f":" I_Ratios!AH$100","v":0},{"$f":" I_Ratios!AI$100","v":0},{"$f":" I_Ratios!AJ$100","v":0},{"$f":" I_Ratios!AK$100","v":0},{"$f":" I_Ratios!AL$100","v":0},{"$f":" I_Ratios!AM$100","v":0},{"$f":" I_Ratios!AN$100","v":0},{"$f":" I_Ratios!AO$100","v":0},{"$f":" I_Ratios!AP$100","v":0},{"$f":" I_Ratios!AQ$100","v":0},{"$f":" I_Ratios!AR$100","v":0},{"$f":" I_Ratios!AS$100","v":0},{"$f":" I_Ratios!AT$100","v":0},{"$f":" I_Ratios!AU$100","v":0},{"$f":" I_Ratios!AV$100","v":0},{"$f":" I_Ratios!AW$100","v":0},{"$f":" I_Ratios!AX$100","v":0},{"$f":" I_Ratios!AY$100","v":0},{"$f":" I_Ratios!AZ$100","v":0},{"$f":" I_Ratios!BA$100","v":0},{"$f":" I_Ratios!BB$100","v":0},{"$f":" I_Ratios!BC$100","v":0},{"$f":" I_Ratios!BD$100","v":0},{"$f":" I_Ratios!BE$100","v":0},{"$f":" I_Ratios!BF$100","v":0},{"$f":" I_Ratios!BG$100","v":0},{"$f":" I_Ratios!BH$100","v":0},{"$f":" I_Ratios!BI$100","v":0},{"$f":" I_Ratios!BJ$100","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$101","v":"BBB+ Debt/EBITDA threshold"},{"$f":" I_Ratios!F$101","v":0},{"$f":" I_Ratios!G$101","v":"ratio"},{"$f":" I_Ratios!H$101","v":0},{"$f":" I_Ratios!I$101","v":0},{"$f":" I_Ratios!J$101","v":0},{"$f":" I_Ratios!K$101","v":0},{"$f":" I_Ratios!L$101","v":0},{"$f":" I_Ratios!M$101","v":0},{"$f":" I_Ratios!N$101","v":0},{"$f":" I_Ratios!O$101","v":0},{"$f":" I_Ratios!P$101","v":0},{"$f":" I_Ratios!Q$101","v":0},{"$f":" I_Ratios!R$101","v":0},{"$f":" I_Ratios!S$101","v":0},{"$f":" I_Ratios!T$101","v":0},{"$f":" I_Ratios!U$101","v":0},{"$f":" I_Ratios!V$101","v":0},{"$f":" I_Ratios!W$101","v":0},{"$f":" I_Ratios!X$101","v":0},{"$f":" I_Ratios!Y$101","v":0},null,{"$f":" I_Ratios!AA$101","v":0},{"$f":" I_Ratios!AB$101","v":0},{"$f":" I_Ratios!AC$101","v":0},{"$f":" I_Ratios!AD$101","v":0},{"$f":" I_Ratios!AE$101","v":0},{"$f":" I_Ratios!AF$101","v":0},{"$f":" I_Ratios!AG$101","v":0},{"$f":" I_Ratios!AH$101","v":0},{"$f":" I_Ratios!AI$101","v":0},{"$f":" I_Ratios!AJ$101","v":0},{"$f":" I_Ratios!AK$101","v":0},{"$f":" I_Ratios!AL$101","v":0},{"$f":" I_Ratios!AM$101","v":0},{"$f":" I_Ratios!AN$101","v":0},{"$f":" I_Ratios!AO$101","v":0},{"$f":" I_Ratios!AP$101","v":0},{"$f":" I_Ratios!AQ$101","v":0},{"$f":" I_Ratios!AR$101","v":0},{"$f":" I_Ratios!AS$101","v":0},{"$f":" I_Ratios!AT$101","v":0},{"$f":" I_Ratios!AU$101","v":0},{"$f":" I_Ratios!AV$101","v":0},{"$f":" I_Ratios!AW$101","v":0},{"$f":" I_Ratios!AX$101","v":0},{"$f":" I_Ratios!AY$101","v":0},{"$f":" I_Ratios!AZ$101","v":0},{"$f":" I_Ratios!BA$101","v":0},{"$f":" I_Ratios!BB$101","v":0},{"$f":" I_Ratios!BC$101","v":0},{"$f":" I_Ratios!BD$101","v":0},{"$f":" I_Ratios!BE$101","v":0},{"$f":" I_Ratios!BF$101","v":0},{"$f":" I_Ratios!BG$101","v":0},{"$f":" I_Ratios!BH$101","v":0},{"$f":" I_Ratios!BI$101","v":0},{"$f":" I_Ratios!BJ$101","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$102","v":"BBB Debt/EBITDA threshold"},{"$f":" I_Ratios!F$102","v":0},{"$f":" I_Ratios!G$102","v":"ratio"},{"$f":" I_Ratios!H$102","v":0},{"$f":" I_Ratios!I$102","v":0},{"$f":" I_Ratios!J$102","v":0},{"$f":" I_Ratios!K$102","v":0},{"$f":" I_Ratios!L$102","v":0},{"$f":" I_Ratios!M$102","v":0},{"$f":" I_Ratios!N$102","v":0},{"$f":" I_Ratios!O$102","v":0},{"$f":" I_Ratios!P$102","v":0},{"$f":" I_Ratios!Q$102","v":0},{"$f":" I_Ratios!R$102","v":0},{"$f":" I_Ratios!S$102","v":0},{"$f":" I_Ratios!T$102","v":0},{"$f":" I_Ratios!U$102","v":0},{"$f":" I_Ratios!V$102","v":0},{"$f":" I_Ratios!W$102","v":0},{"$f":" I_Ratios!X$102","v":0},{"$f":" I_Ratios!Y$102","v":0},null,{"$f":" I_Ratios!AA$102","v":0},{"$f":" I_Ratios!AB$102","v":0},{"$f":" I_Ratios!AC$102","v":0},{"$f":" I_Ratios!AD$102","v":0},{"$f":" I_Ratios!AE$102","v":0},{"$f":" I_Ratios!AF$102","v":0},{"$f":" I_Ratios!AG$102","v":0},{"$f":" I_Ratios!AH$102","v":0},{"$f":" I_Ratios!AI$102","v":0},{"$f":" I_Ratios!AJ$102","v":0},{"$f":" I_Ratios!AK$102","v":0},{"$f":" I_Ratios!AL$102","v":0},{"$f":" I_Ratios!AM$102","v":0},{"$f":" I_Ratios!AN$102","v":0},{"$f":" I_Ratios!AO$102","v":0},{"$f":" I_Ratios!AP$102","v":0},{"$f":" I_Ratios!AQ$102","v":0},{"$f":" I_Ratios!AR$102","v":0},{"$f":" I_Ratios!AS$102","v":0},{"$f":" I_Ratios!AT$102","v":0},{"$f":" I_Ratios!AU$102","v":0},{"$f":" I_Ratios!AV$102","v":0},{"$f":" I_Ratios!AW$102","v":0},{"$f":" I_Ratios!AX$102","v":0},{"$f":" I_Ratios!AY$102","v":0},{"$f":" I_Ratios!AZ$102","v":0},{"$f":" I_Ratios!BA$102","v":0},{"$f":" I_Ratios!BB$102","v":0},{"$f":" I_Ratios!BC$102","v":0},{"$f":" I_Ratios!BD$102","v":0},{"$f":" I_Ratios!BE$102","v":0},{"$f":" I_Ratios!BF$102","v":0},{"$f":" I_Ratios!BG$102","v":0},{"$f":" I_Ratios!BH$102","v":0},{"$f":" I_Ratios!BI$102","v":0},{"$f":" I_Ratios!BJ$102","v":0}]
[null,null,null,null,{"$f":" \"Applicable Threshold - \"&INDEX(E90:E92,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Debt/EBITDA threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA90:AA92, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D85&\" alert\"","v":"Debt to EBITDA alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA94:BJ94, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA88 = 0, \"n/a\", IF( AA88 > AA93, \"ALERT\", \"ok\" ) )","v":"ALERT"},{"$f":" IF( AB88 = 0, \"n/a\", IF( AB88 > AB93, \"ALERT\", \"ok\" ) )","v":"ALERT"},"ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,"iii)","RAR"]
[null,null,null,null,{"$f":" E$37","v":"Adjusted Debt"},{"$f":" F$37","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,642392.09911389789,null,13684.2300947036,13684.2300947036,13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,{"$f":" AG$37","v":11323.848294455738},11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" C_RAB!E$222","v":"Total RAB balance post inflation adjustment"},{"$f":" C_RAB!F$222","v":0},{"$f":" C_RAB!G$222","v":"£'m nominal"},{"$f":" C_RAB!H$222","v":0},{"$f":" C_RAB!I$222","v":0},{"$f":" C_RAB!J$222","v":0},{"$f":" C_RAB!K$222","v":0},{"$f":" C_RAB!L$222","v":0},{"$f":" C_RAB!M$222","v":0},{"$f":" C_RAB!N$222","v":0},{"$f":" C_RAB!O$222","v":0},{"$f":" C_RAB!P$222","v":0},{"$f":" C_RAB!Q$222","v":0},{"$f":" C_RAB!R$222","v":0},{"$f":" C_RAB!S$222","v":0},{"$f":" C_RAB!T$222","v":0},{"$f":" C_RAB!U$222","v":0},{"$f":" C_RAB!V$222","v":0},{"$f":" C_RAB!W$222","v":0},{"$f":" C_RAB!X$222","v":0},{"$f":" C_RAB!Y$222","v":0},{"$f":" C_RAB!Z$222","v":0},{"$f":" C_RAB!AA$222","v":0},{"$f":" C_RAB!AB$222","v":0},{"$f":" C_RAB!AC$222","v":0},{"$f":" C_RAB!AD$222","v":0},{"$f":" C_RAB!AE$222","v":16139.264580178664},{"$f":" C_RAB!AF$222","v":15946.763162691117},{"$f":" C_RAB!AG$222","v":17477.043329548851},{"$f":" C_RAB!AH$222","v":19385.626159778472},{"$f":" C_RAB!AI$222","v":19909.017351026861},{"$f":" C_RAB!AJ$222","v":19746.193587758957},{"$f":" C_RAB!AK$222","v":19783.291066520909},{"$f":" C_RAB!AL$222","v":20255.435944796267},{"$f":" C_RAB!AM$222","v":21321.687805253849},{"$f":" C_RAB!AN$222","v":22493.845865654632},{"$f":" C_RAB!AO$222","v":23841.992838989747},{"$f":" C_RAB!AP$222","v":24923.532066708991},{"$f":" C_RAB!AQ$222","v":26150.599967231221},{"$f":" C_RAB!AR$222","v":26671.596487394581},{"$f":" C_RAB!AS$222","v":27641.355298398943},{"$f":" C_RAB!AT$222","v":29118.473535505054},{"$f":" C_RAB!AU$222","v":31234.879559358928},{"$f":" C_RAB!AV$222","v":32473.705107315694},{"$f":" C_RAB!AW$222","v":33333.233981827805},{"$f":" C_RAB!AX$222","v":34239.942376078594},{"$f":" C_RAB!AY$222","v":35185.322130570843},{"$f":" C_RAB!AZ$222","v":36174.748717210314},{"$f":" C_RAB!BA$222","v":37213.200973106184},{"$f":" C_RAB!BB$222","v":38130.359123850896},{"$f":" C_RAB!BC$222","v":39086.482779435406},{"$f":" C_RAB!BD$222","v":40084.345732410264},{"$f":" C_RAB!BE$222","v":41125.725393904446},{"$f":" C_RAB!BF$222","v":42209.452871821813},{"$f":" C_RAB!BG$222","v":43232.377040930143},{"$f":" C_RAB!BH$222","v":44294.552058983565},{"$f":" C_RAB!BI$222","v":45395.809852479557},{"$f":" C_RAB!BJ$222","v":46541.316844172288}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},1,{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" D96","v":"RAR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA99 = 1, AA97 / AA98, 0 )","v":0},{"$f":" IF( AB99 = 1, AB97 / AB98, 0 )","v":0},0,0,{"$f":" IF( AE99 = 1, AE97 / AE98, 0 )","v":0.59999999999999987},0.66267596132093132,{"$f":" IF( AG99 = 1, AG97 / AG98, 0 )","v":0.647927002350005},0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[]
[null,null,null,null,{"$f":" I_Ratios!E$105","v":"A- Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$105","v":0},{"$f":" I_Ratios!G$105","v":"%"},{"$f":" I_Ratios!H$105","v":"negative rating action thresholds "},{"$f":" I_Ratios!I$105","v":"CO Heathrow Funding Ltd 9 Aug 2019"},{"$f":" I_Ratios!J$105","v":0},{"$f":" I_Ratios!K$105","v":"Already published"},{"$f":" I_Ratios!L$105","v":0},{"$f":" I_Ratios!M$105","v":0},{"$f":" I_Ratios!N$105","v":0},{"$f":" I_Ratios!O$105","v":0},{"$f":" I_Ratios!P$105","v":0},{"$f":" I_Ratios!Q$105","v":0},{"$f":" I_Ratios!R$105","v":0},{"$f":" I_Ratios!S$105","v":0},{"$f":" I_Ratios!T$105","v":0},{"$f":" I_Ratios!U$105","v":0},{"$f":" I_Ratios!V$105","v":0},{"$f":" I_Ratios!W$105","v":0},{"$f":" I_Ratios!X$105","v":0},{"$f":" I_Ratios!Y$105","v":0},null,{"$f":" I_Ratios!AA$105","v":0.7},{"$f":" I_Ratios!AB$105","v":0.7},{"$f":" I_Ratios!AC$105","v":0.7},{"$f":" I_Ratios!AD$105","v":0.7},{"$f":" I_Ratios!AE$105","v":0.7},{"$f":" I_Ratios!AF$105","v":0.7},{"$f":" I_Ratios!AG$105","v":0.7},{"$f":" I_Ratios!AH$105","v":0.7},{"$f":" I_Ratios!AI$105","v":0.7},{"$f":" I_Ratios!AJ$105","v":0.7},{"$f":" I_Ratios!AK$105","v":0.7},{"$f":" I_Ratios!AL$105","v":0.7},{"$f":" I_Ratios!AM$105","v":0.7},{"$f":" I_Ratios!AN$105","v":0.7},{"$f":" I_Ratios!AO$105","v":0.7},{"$f":" I_Ratios!AP$105","v":0.7},{"$f":" I_Ratios!AQ$105","v":0.7},{"$f":" I_Ratios!AR$105","v":0.7},{"$f":" I_Ratios!AS$105","v":0.7},{"$f":" I_Ratios!AT$105","v":0.7},{"$f":" I_Ratios!AU$105","v":0.7},{"$f":" I_Ratios!AV$105","v":0.7},{"$f":" I_Ratios!AW$105","v":0.7},{"$f":" I_Ratios!AX$105","v":0.7},{"$f":" I_Ratios!AY$105","v":0.7},{"$f":" I_Ratios!AZ$105","v":0.7},{"$f":" I_Ratios!BA$105","v":0.7},{"$f":" I_Ratios!BB$105","v":0.7},{"$f":" I_Ratios!BC$105","v":0.7},{"$f":" I_Ratios!BD$105","v":0.7},{"$f":" I_Ratios!BE$105","v":0.7},{"$f":" I_Ratios!BF$105","v":0.7},{"$f":" I_Ratios!BG$105","v":0.7},{"$f":" I_Ratios!BH$105","v":0.7},{"$f":" I_Ratios!BI$105","v":0.7},{"$f":" I_Ratios!BJ$105","v":0.7}]
[null,null,null,null,{"$f":" I_Ratios!E$106","v":"BBB+ Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$106","v":0},{"$f":" I_Ratios!G$106","v":"%"},{"$f":" I_Ratios!H$106","v":"negative rating action thresholds "},{"$f":" I_Ratios!I$106","v":"Midpoint of A- and BBB"},{"$f":" I_Ratios!J$106","v":0},{"$f":" I_Ratios!K$106","v":"Being published with this model"},{"$f":" I_Ratios!L$106","v":0},{"$f":" I_Ratios!M$106","v":0},{"$f":" I_Ratios!N$106","v":0},{"$f":" I_Ratios!O$106","v":0},{"$f":" I_Ratios!P$106","v":0},{"$f":" I_Ratios!Q$106","v":0},{"$f":" I_Ratios!R$106","v":0},{"$f":" I_Ratios!S$106","v":0},{"$f":" I_Ratios!T$106","v":0},{"$f":" I_Ratios!U$106","v":0},{"$f":" I_Ratios!V$106","v":0},{"$f":" I_Ratios!W$106","v":0},{"$f":" I_Ratios!X$106","v":0},{"$f":" I_Ratios!Y$106","v":0},null,{"$f":" I_Ratios!AA$106","v":0.75},{"$f":" I_Ratios!AB$106","v":0.75},{"$f":" I_Ratios!AC$106","v":0.75},{"$f":" I_Ratios!AD$106","v":0.75},{"$f":" I_Ratios!AE$106","v":0.75},{"$f":" I_Ratios!AF$106","v":0.75},{"$f":" I_Ratios!AG$106","v":0.75},{"$f":" I_Ratios!AH$106","v":0.75},{"$f":" I_Ratios!AI$106","v":0.75},{"$f":" I_Ratios!AJ$106","v":0.75},{"$f":" I_Ratios!AK$106","v":0.75},{"$f":" I_Ratios!AL$106","v":0.75},{"$f":" I_Ratios!AM$106","v":0.75},{"$f":" I_Ratios!AN$106","v":0.75},{"$f":" I_Ratios!AO$106","v":0.75},{"$f":" I_Ratios!AP$106","v":0.75},{"$f":" I_Ratios!AQ$106","v":0.75},{"$f":" I_Ratios!AR$106","v":0.75},{"$f":" I_Ratios!AS$106","v":0.75},{"$f":" I_Ratios!AT$106","v":0.75},{"$f":" I_Ratios!AU$106","v":0.75},{"$f":" I_Ratios!AV$106","v":0.75},{"$f":" I_Ratios!AW$106","v":0.75},{"$f":" I_Ratios!AX$106","v":0.75},{"$f":" I_Ratios!AY$106","v":0.75},{"$f":" I_Ratios!AZ$106","v":0.75},{"$f":" I_Ratios!BA$106","v":0.75},{"$f":" I_Ratios!BB$106","v":0.75},{"$f":" I_Ratios!BC$106","v":0.75},{"$f":" I_Ratios!BD$106","v":0.75},{"$f":" I_Ratios!BE$106","v":0.75},{"$f":" I_Ratios!BF$106","v":0.75},{"$f":" I_Ratios!BG$106","v":0.75},{"$f":" I_Ratios!BH$106","v":0.75},{"$f":" I_Ratios!BI$106","v":0.75},{"$f":" I_Ratios!BJ$106","v":0.75}]
[null,null,null,null,{"$f":" I_Ratios!E$107","v":"BBB Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$107","v":0},{"$f":" I_Ratios!G$107","v":"%"},{"$f":" I_Ratios!H$107","v":"negative rating action thresholds "},{"$f":" I_Ratios!I$107","v":"CO Heathrow Funding Ltd 9 Aug 2019"},{"$f":" I_Ratios!J$107","v":0},{"$f":" I_Ratios!K$107","v":"Already published"},{"$f":" I_Ratios!L$107","v":0},{"$f":" I_Ratios!M$107","v":0},{"$f":" I_Ratios!N$107","v":0},{"$f":" I_Ratios!O$107","v":0},{"$f":" I_Ratios!P$107","v":0},{"$f":" I_Ratios!Q$107","v":0},{"$f":" I_Ratios!R$107","v":0},{"$f":" I_Ratios!S$107","v":0},{"$f":" I_Ratios!T$107","v":0},{"$f":" I_Ratios!U$107","v":0},{"$f":" I_Ratios!V$107","v":0},{"$f":" I_Ratios!W$107","v":0},{"$f":" I_Ratios!X$107","v":0},{"$f":" I_Ratios!Y$107","v":0},null,{"$f":" I_Ratios!AA$107","v":0.8},{"$f":" I_Ratios!AB$107","v":0.8},{"$f":" I_Ratios!AC$107","v":0.8},{"$f":" I_Ratios!AD$107","v":0.8},{"$f":" I_Ratios!AE$107","v":0.8},{"$f":" I_Ratios!AF$107","v":0.8},{"$f":" I_Ratios!AG$107","v":0.8},{"$f":" I_Ratios!AH$107","v":0.8},{"$f":" I_Ratios!AI$107","v":0.8},{"$f":" I_Ratios!AJ$107","v":0.8},{"$f":" I_Ratios!AK$107","v":0.8},{"$f":" I_Ratios!AL$107","v":0.8},{"$f":" I_Ratios!AM$107","v":0.8},{"$f":" I_Ratios!AN$107","v":0.8},{"$f":" I_Ratios!AO$107","v":0.8},{"$f":" I_Ratios!AP$107","v":0.8},{"$f":" I_Ratios!AQ$107","v":0.8},{"$f":" I_Ratios!AR$107","v":0.8},{"$f":" I_Ratios!AS$107","v":0.8},{"$f":" I_Ratios!AT$107","v":0.8},{"$f":" I_Ratios!AU$107","v":0.8},{"$f":" I_Ratios!AV$107","v":0.8},{"$f":" I_Ratios!AW$107","v":0.8},{"$f":" I_Ratios!AX$107","v":0.8},{"$f":" I_Ratios!AY$107","v":0.8},{"$f":" I_Ratios!AZ$107","v":0.8},{"$f":" I_Ratios!BA$107","v":0.8},{"$f":" I_Ratios!BB$107","v":0.8},{"$f":" I_Ratios!BC$107","v":0.8},{"$f":" I_Ratios!BD$107","v":0.8},{"$f":" I_Ratios!BE$107","v":0.8},{"$f":" I_Ratios!BF$107","v":0.8},{"$f":" I_Ratios!BG$107","v":0.8},{"$f":" I_Ratios!BH$107","v":0.8},{"$f":" I_Ratios!BI$107","v":0.8},{"$f":" I_Ratios!BJ$107","v":0.8}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E102:E104,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA102:AA104, Credit_rating_for_alerts)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,{"$f":" D96&\" alert\"","v":"RAR alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA106:BJ106, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ok"},null,{"$f":" IF( AA100 = 0, \"n/a\", IF( AA100 > AA105, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB100 = 0, \"n/a\", IF( AB100 > AB105, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"iv)","EBITDA Margin"]
[null,null,null,null,{"$f":" E$49","v":"Adjusted EBITDA"},{"$f":" F$49","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,{"$f":" AA$49","v":1597},{"$f":" AB$49","v":1680},1752,1792,1921,-12.088400000000192,{"$f":" AG$49","v":95.143883229916995},1612.606020951162,{"$f":" AI$49","v":2109.8883334815855},1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" C_Revenue!E$457","v":"Airport charges revenue"},{"$f":" C_Revenue!F$457","v":0},{"$f":" C_Revenue!G$457","v":"£'m nominal"},{"$f":" C_Revenue!H$457","v":0},{"$f":" C_Revenue!I$457","v":0},{"$f":" C_Revenue!J$457","v":0},{"$f":" C_Revenue!K$457","v":0},{"$f":" C_Revenue!L$457","v":0},{"$f":" C_Revenue!M$457","v":0},{"$f":" C_Revenue!N$457","v":0},{"$f":" C_Revenue!O$457","v":0},{"$f":" C_Revenue!P$457","v":0},{"$f":" C_Revenue!Q$457","v":0},{"$f":" C_Revenue!R$457","v":0},{"$f":" C_Revenue!S$457","v":0},{"$f":" C_Revenue!T$457","v":0},{"$f":" C_Revenue!U$457","v":0},{"$f":" C_Revenue!V$457","v":0},{"$f":" C_Revenue!W$457","v":0},{"$f":" C_Revenue!X$457","v":0},{"$f":" C_Revenue!Y$457","v":95999.034956136951},null,{"$f":" C_Revenue!AA$457","v":1699},{"$f":" C_Revenue!AB$457","v":1699},{"$f":" C_Revenue!AC$457","v":1716},{"$f":" C_Revenue!AD$457","v":1745},{"$f":" C_Revenue!AE$457","v":1831},{"$f":" C_Revenue!AF$457","v":520.91159999999991},{"$f":" C_Revenue!AG$457","v":408.95199999999994},{"$f":" C_Revenue!AH$457","v":1859.704},{"$f":" C_Revenue!AI$457","v":2286.6346450800002},{"$f":" C_Revenue!AJ$457","v":1963.9517830609216},{"$f":" C_Revenue!AK$457","v":1992.2724737530273},{"$f":" C_Revenue!AL$457","v":2012.1627332599087},{"$f":" C_Revenue!AM$457","v":1958.7720722282754},{"$f":" C_Revenue!AN$457","v":1997.9475136728408},{"$f":" C_Revenue!AO$457","v":2037.9064639462977},{"$f":" C_Revenue!AP$457","v":2078.6645932252236},{"$f":" C_Revenue!AQ$457","v":2120.237885089728},{"$f":" C_Revenue!AR$457","v":2490.1906857230688},{"$f":" C_Revenue!AS$457","v":2539.9944994375301},{"$f":" C_Revenue!AT$457","v":2590.7943894262812},{"$f":" C_Revenue!AU$457","v":2642.610277214807},{"$f":" C_Revenue!AV$457","v":2695.4624827591028},{"$f":" C_Revenue!AW$457","v":3195.8578318589289},{"$f":" C_Revenue!AX$457","v":3259.7749884961077},{"$f":" C_Revenue!AY$457","v":3324.9704882660299},{"$f":" C_Revenue!AZ$457","v":3391.4698980313506},{"$f":" C_Revenue!BA$457","v":3459.2992959919775},{"$f":" C_Revenue!BB$457","v":3696.1699717322654},{"$f":" C_Revenue!BC$457","v":3770.0933711669099},{"$f":" C_Revenue!BD$457","v":3845.4952385902484},{"$f":" C_Revenue!BE$457","v":3922.4051433620534},{"$f":" C_Revenue!BF$457","v":4000.8532462292942},{"$f":" C_Revenue!BG$457","v":4184.1619543961442},{"$f":" C_Revenue!BH$457","v":4267.8451934840668},{"$f":" C_Revenue!BI$457","v":4353.2020973537483},{"$f":" C_Revenue!BJ$457","v":4440.2661393008239}]
[null,null,null,null,{"$f":" C_CargoRev!E$39","v":"Total Cargo revenue"},{"$f":" C_CargoRev!F$39","v":0},{"$f":" C_CargoRev!G$39","v":"£'m nominal"},{"$f":" C_CargoRev!H$39","v":0},{"$f":" C_CargoRev!I$39","v":0},{"$f":" C_CargoRev!J$39","v":0},{"$f":" C_CargoRev!K$39","v":0},{"$f":" C_CargoRev!L$39","v":0},{"$f":" C_CargoRev!M$39","v":0},{"$f":" C_CargoRev!N$39","v":0},{"$f":" C_CargoRev!O$39","v":0},{"$f":" C_CargoRev!P$39","v":0},{"$f":" C_CargoRev!Q$39","v":0},{"$f":" C_CargoRev!R$39","v":0},{"$f":" C_CargoRev!S$39","v":0},{"$f":" C_CargoRev!T$39","v":0},{"$f":" C_CargoRev!U$39","v":0},{"$f":" C_CargoRev!V$39","v":0},{"$f":" C_CargoRev!W$39","v":0},{"$f":" C_CargoRev!X$39","v":0},{"$f":" C_CargoRev!Y$39","v":751.71647490997782},null,{"$f":" C_CargoRev!AA$39","v":0},{"$f":" C_CargoRev!AB$39","v":0},{"$f":" C_CargoRev!AC$39","v":0},{"$f":" C_CargoRev!AD$39","v":0},{"$f":" C_CargoRev!AE$39","v":0},{"$f":" C_CargoRev!AF$39","v":75},{"$f":" C_CargoRev!AG$39","v":89.849121914732009},{"$f":" C_CargoRev!AH$39","v":39.10839351904702},{"$f":" C_CargoRev!AI$39","v":24.522260125119509},{"$f":" C_CargoRev!AJ$39","v":16.362608843829101},{"$f":" C_CargoRev!AK$39","v":13.95841634519223},{"$f":" C_CargoRev!AL$39","v":13.619467321135952},{"$f":" C_CargoRev!AM$39","v":16.306202606210626},{"$f":" C_CargoRev!AN$39","v":16.520699343261551},{"$f":" C_CargoRev!AO$39","v":16.733390302189949},{"$f":" C_CargoRev!AP$39","v":16.94397408924512},{"$f":" C_CargoRev!AQ$39","v":17.152132852251629},{"$f":" C_CargoRev!AR$39","v":17.357531564358212},{"$f":" C_CargoRev!AS$39","v":17.55981727962417},{"$f":" C_CargoRev!AT$39","v":17.758618359398149},{"$f":" C_CargoRev!AU$39","v":17.953543668406908},{"$f":" C_CargoRev!AV$39","v":18.144181739432735},{"$f":" C_CargoRev!AW$39","v":18.330099905418543},{"$f":" C_CargoRev!AX$39","v":18.820715532854393},{"$f":" C_CargoRev!AY$39","v":19.325150499631683},{"$f":" C_CargoRev!AZ$39","v":19.843793338496152},{"$f":" C_CargoRev!BA$39","v":20.381681877404809},{"$f":" C_CargoRev!BB$39","v":20.93010145140417},{"$f":" C_CargoRev!BC$39","v":21.498910569684185},{"$f":" C_CargoRev!BD$39","v":22.07881646683148},{"$f":" C_CargoRev!BE$39","v":22.680323474099911},{"$f":" C_CargoRev!BF$39","v":23.293523949973849},{"$f":" C_CargoRev!BG$39","v":23.92399414075977},{"$f":" C_CargoRev!BH$39","v":24.578016094054494},{"$f":" C_CargoRev!BI$39","v":25.244684628322766},{"$f":" C_CargoRev!BJ$39","v":25.936303107606868}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$338","v":"Total non aero revenues"},{"$f":" C_NonAeroRev!F$338","v":0},{"$f":" C_NonAeroRev!G$338","v":"£'m nominal"},{"$f":" C_NonAeroRev!H$338","v":0},{"$f":" C_NonAeroRev!I$338","v":0},{"$f":" C_NonAeroRev!J$338","v":0},{"$f":" C_NonAeroRev!K$338","v":0},{"$f":" C_NonAeroRev!L$338","v":0},{"$f":" C_NonAeroRev!M$338","v":0},{"$f":" C_NonAeroRev!N$338","v":0},{"$f":" C_NonAeroRev!O$338","v":0},{"$f":" C_NonAeroRev!P$338","v":0},{"$f":" C_NonAeroRev!Q$338","v":0},{"$f":" C_NonAeroRev!R$338","v":0},{"$f":" C_NonAeroRev!S$338","v":0},{"$f":" C_NonAeroRev!T$338","v":0},{"$f":" C_NonAeroRev!U$338","v":0},{"$f":" C_NonAeroRev!V$338","v":0},{"$f":" C_NonAeroRev!W$338","v":0},{"$f":" C_NonAeroRev!X$338","v":0},{"$f":" C_NonAeroRev!Y$338","v":63867.932894161007},null,{"$f":" C_NonAeroRev!AA$338","v":1055},{"$f":" C_NonAeroRev!AB$338","v":1061},{"$f":" C_NonAeroRev!AC$338","v":1112},{"$f":" C_NonAeroRev!AD$338","v":1129},{"$f":" C_NonAeroRev!AE$338","v":1239},{"$f":" C_NonAeroRev!AF$338","v":528},{"$f":" C_NonAeroRev!AG$338","v":561.79175380455717},{"$f":" C_NonAeroRev!AH$338","v":1013.0850372165686},{"$f":" C_NonAeroRev!AI$338","v":1179.8895120791276},{"$f":" C_NonAeroRev!AJ$338","v":1282.9025425010366},{"$f":" C_NonAeroRev!AK$338","v":1317.1509189193619},{"$f":" C_NonAeroRev!AL$338","v":1335.2015109514648},{"$f":" C_NonAeroRev!AM$338","v":1366.3755400299995},{"$f":" C_NonAeroRev!AN$338","v":1445.903808997401},{"$f":" C_NonAeroRev!AO$338","v":1415.7453953740089},{"$f":" C_NonAeroRev!AP$338","v":1500.8828382896095},{"$f":" C_NonAeroRev!AQ$338","v":1585.1482144395072},{"$f":" C_NonAeroRev!AR$338","v":1643.3352221830214},{"$f":" C_NonAeroRev!AS$338","v":1675.6004332576249},{"$f":" C_NonAeroRev!AT$338","v":1762.2406774423373},{"$f":" C_NonAeroRev!AU$338","v":1835.7282999243209},{"$f":" C_NonAeroRev!AV$338","v":1912.2470737545225},{"$f":" C_NonAeroRev!AW$338","v":1974.7048163438049},{"$f":" C_NonAeroRev!AX$338","v":2036.7604279452626},{"$f":" C_NonAeroRev!AY$338","v":2110.4058635844804},{"$f":" C_NonAeroRev!AZ$338","v":2187.1194053228019},{"$f":" C_NonAeroRev!BA$338","v":2262.7725093025551},{"$f":" C_NonAeroRev!BB$338","v":2341.8332656186653},{"$f":" C_NonAeroRev!BC$338","v":2423.9416934204546},{"$f":" C_NonAeroRev!BD$338","v":2509.8166624369915},{"$f":" C_NonAeroRev!BE$338","v":2599.0980560170015},{"$f":" C_NonAeroRev!BF$338","v":2688.5517001268504},{"$f":" C_NonAeroRev!BG$338","v":2786.1498761896823},{"$f":" C_NonAeroRev!BH$338","v":2887.9399100431665},{"$f":" C_NonAeroRev!BI$338","v":2994.8912830167187},{"$f":" C_NonAeroRev!BJ$338","v":3106.7186456280997}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" D108","v":"EBITDA Margin"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA113 = 1, AA109 / SUM( AA110:AA112 ), 0 )","v":0},{"$f":" IF( AB113 = 1, AB109 / SUM( AB110:AB112 ), 0 )","v":0},0,0,0,-1.0755650177469645E-2,{"$f":" IF( AG113 = 1, AG109 / SUM( AG110:AG112 ), 0 )","v":8.9708205106875577E-2},0.55379904660439183,{"$f":" IF( AI113 = 1, AI109 / SUM( AI110:AI112 ), 0 )","v":0.60437132059759568},0.55959220410283328,0.56176510550993219,0.57020658616773756,0.55657509229332935,0.55896812387870376,0.5470478685138378,0.54981792942737728,0.55201313670920826,0.58618985619844255,0.58205921879160372,0.58307703943229194,0.58255542119067572,0.5820746908393386,0.61624583683519818,0.61413743139550692,0.61271448523352234,0.61133719952862287,0.60971738453134272,0.6190063448325881,0.61746366065340419,0.61598751733349821,0.61454816130672574,0.61295124304005955,0.61738695780294839,0.61612409063096385,0.61495601452402526,0.61385689550195865]
[]
[null,null,null,null,{"$f":" I_Ratios!E$110","v":"A- EBITDA Margin"},{"$f":" I_Ratios!F$110","v":0},{"$f":" I_Ratios!G$110","v":"%"},{"$f":" I_Ratios!H$110","v":0},{"$f":" I_Ratios!I$110","v":0},{"$f":" I_Ratios!J$110","v":0},{"$f":" I_Ratios!K$110","v":0},{"$f":" I_Ratios!L$110","v":0},{"$f":" I_Ratios!M$110","v":0},{"$f":" I_Ratios!N$110","v":0},{"$f":" I_Ratios!O$110","v":0},{"$f":" I_Ratios!P$110","v":0},{"$f":" I_Ratios!Q$110","v":0},{"$f":" I_Ratios!R$110","v":0},{"$f":" I_Ratios!S$110","v":0},{"$f":" I_Ratios!T$110","v":0},{"$f":" I_Ratios!U$110","v":0},{"$f":" I_Ratios!V$110","v":0},{"$f":" I_Ratios!W$110","v":0},{"$f":" I_Ratios!X$110","v":0},{"$f":" I_Ratios!Y$110","v":0},null,{"$f":" I_Ratios!AA$110","v":0},{"$f":" I_Ratios!AB$110","v":0},{"$f":" I_Ratios!AC$110","v":0},{"$f":" I_Ratios!AD$110","v":0},{"$f":" I_Ratios!AE$110","v":0},{"$f":" I_Ratios!AF$110","v":0},{"$f":" I_Ratios!AG$110","v":0},{"$f":" I_Ratios!AH$110","v":0},{"$f":" I_Ratios!AI$110","v":0},{"$f":" I_Ratios!AJ$110","v":0},{"$f":" I_Ratios!AK$110","v":0},{"$f":" I_Ratios!AL$110","v":0},{"$f":" I_Ratios!AM$110","v":0},{"$f":" I_Ratios!AN$110","v":0},{"$f":" I_Ratios!AO$110","v":0},{"$f":" I_Ratios!AP$110","v":0},{"$f":" I_Ratios!AQ$110","v":0},{"$f":" I_Ratios!AR$110","v":0},{"$f":" I_Ratios!AS$110","v":0},{"$f":" I_Ratios!AT$110","v":0},{"$f":" I_Ratios!AU$110","v":0},{"$f":" I_Ratios!AV$110","v":0},{"$f":" I_Ratios!AW$110","v":0},{"$f":" I_Ratios!AX$110","v":0},{"$f":" I_Ratios!AY$110","v":0},{"$f":" I_Ratios!AZ$110","v":0},{"$f":" I_Ratios!BA$110","v":0},{"$f":" I_Ratios!BB$110","v":0},{"$f":" I_Ratios!BC$110","v":0},{"$f":" I_Ratios!BD$110","v":0},{"$f":" I_Ratios!BE$110","v":0},{"$f":" I_Ratios!BF$110","v":0},{"$f":" I_Ratios!BG$110","v":0},{"$f":" I_Ratios!BH$110","v":0},{"$f":" I_Ratios!BI$110","v":0},{"$f":" I_Ratios!BJ$110","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$111","v":"BBB+ EBITDA Margin"},{"$f":" I_Ratios!F$111","v":0},{"$f":" I_Ratios!G$111","v":"%"},{"$f":" I_Ratios!H$111","v":0},{"$f":" I_Ratios!I$111","v":0},{"$f":" I_Ratios!J$111","v":0},{"$f":" I_Ratios!K$111","v":0},{"$f":" I_Ratios!L$111","v":0},{"$f":" I_Ratios!M$111","v":0},{"$f":" I_Ratios!N$111","v":0},{"$f":" I_Ratios!O$111","v":0},{"$f":" I_Ratios!P$111","v":0},{"$f":" I_Ratios!Q$111","v":0},{"$f":" I_Ratios!R$111","v":0},{"$f":" I_Ratios!S$111","v":0},{"$f":" I_Ratios!T$111","v":0},{"$f":" I_Ratios!U$111","v":0},{"$f":" I_Ratios!V$111","v":0},{"$f":" I_Ratios!W$111","v":0},{"$f":" I_Ratios!X$111","v":0},{"$f":" I_Ratios!Y$111","v":0},null,{"$f":" I_Ratios!AA$111","v":0},{"$f":" I_Ratios!AB$111","v":0},{"$f":" I_Ratios!AC$111","v":0},{"$f":" I_Ratios!AD$111","v":0},{"$f":" I_Ratios!AE$111","v":0},{"$f":" I_Ratios!AF$111","v":0},{"$f":" I_Ratios!AG$111","v":0},{"$f":" I_Ratios!AH$111","v":0},{"$f":" I_Ratios!AI$111","v":0},{"$f":" I_Ratios!AJ$111","v":0},{"$f":" I_Ratios!AK$111","v":0},{"$f":" I_Ratios!AL$111","v":0},{"$f":" I_Ratios!AM$111","v":0},{"$f":" I_Ratios!AN$111","v":0},{"$f":" I_Ratios!AO$111","v":0},{"$f":" I_Ratios!AP$111","v":0},{"$f":" I_Ratios!AQ$111","v":0},{"$f":" I_Ratios!AR$111","v":0},{"$f":" I_Ratios!AS$111","v":0},{"$f":" I_Ratios!AT$111","v":0},{"$f":" I_Ratios!AU$111","v":0},{"$f":" I_Ratios!AV$111","v":0},{"$f":" I_Ratios!AW$111","v":0},{"$f":" I_Ratios!AX$111","v":0},{"$f":" I_Ratios!AY$111","v":0},{"$f":" I_Ratios!AZ$111","v":0},{"$f":" I_Ratios!BA$111","v":0},{"$f":" I_Ratios!BB$111","v":0},{"$f":" I_Ratios!BC$111","v":0},{"$f":" I_Ratios!BD$111","v":0},{"$f":" I_Ratios!BE$111","v":0},{"$f":" I_Ratios!BF$111","v":0},{"$f":" I_Ratios!BG$111","v":0},{"$f":" I_Ratios!BH$111","v":0},{"$f":" I_Ratios!BI$111","v":0},{"$f":" I_Ratios!BJ$111","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$112","v":"BBB EBITDA Margin"},{"$f":" I_Ratios!F$112","v":0},{"$f":" I_Ratios!G$112","v":"%"},{"$f":" I_Ratios!H$112","v":0},{"$f":" I_Ratios!I$112","v":0},{"$f":" I_Ratios!J$112","v":0},{"$f":" I_Ratios!K$112","v":0},{"$f":" I_Ratios!L$112","v":0},{"$f":" I_Ratios!M$112","v":0},{"$f":" I_Ratios!N$112","v":0},{"$f":" I_Ratios!O$112","v":0},{"$f":" I_Ratios!P$112","v":0},{"$f":" I_Ratios!Q$112","v":0},{"$f":" I_Ratios!R$112","v":0},{"$f":" I_Ratios!S$112","v":0},{"$f":" I_Ratios!T$112","v":0},{"$f":" I_Ratios!U$112","v":0},{"$f":" I_Ratios!V$112","v":0},{"$f":" I_Ratios!W$112","v":0},{"$f":" I_Ratios!X$112","v":0},{"$f":" I_Ratios!Y$112","v":0},null,{"$f":" I_Ratios!AA$112","v":0},{"$f":" I_Ratios!AB$112","v":0},{"$f":" I_Ratios!AC$112","v":0},{"$f":" I_Ratios!AD$112","v":0},{"$f":" I_Ratios!AE$112","v":0},{"$f":" I_Ratios!AF$112","v":0},{"$f":" I_Ratios!AG$112","v":0},{"$f":" I_Ratios!AH$112","v":0},{"$f":" I_Ratios!AI$112","v":0},{"$f":" I_Ratios!AJ$112","v":0},{"$f":" I_Ratios!AK$112","v":0},{"$f":" I_Ratios!AL$112","v":0},{"$f":" I_Ratios!AM$112","v":0},{"$f":" I_Ratios!AN$112","v":0},{"$f":" I_Ratios!AO$112","v":0},{"$f":" I_Ratios!AP$112","v":0},{"$f":" I_Ratios!AQ$112","v":0},{"$f":" I_Ratios!AR$112","v":0},{"$f":" I_Ratios!AS$112","v":0},{"$f":" I_Ratios!AT$112","v":0},{"$f":" I_Ratios!AU$112","v":0},{"$f":" I_Ratios!AV$112","v":0},{"$f":" I_Ratios!AW$112","v":0},{"$f":" I_Ratios!AX$112","v":0},{"$f":" I_Ratios!AY$112","v":0},{"$f":" I_Ratios!AZ$112","v":0},{"$f":" I_Ratios!BA$112","v":0},{"$f":" I_Ratios!BB$112","v":0},{"$f":" I_Ratios!BC$112","v":0},{"$f":" I_Ratios!BD$112","v":0},{"$f":" I_Ratios!BE$112","v":0},{"$f":" I_Ratios!BF$112","v":0},{"$f":" I_Ratios!BG$112","v":0},{"$f":" I_Ratios!BH$112","v":0},{"$f":" I_Ratios!BI$112","v":0},{"$f":" I_Ratios!BJ$112","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E116:E118,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ EBITDA Margin"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA116:AA118, Credit_rating_for_alerts)","v":0},{"$f":"INDEX(AB116:AB118, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D108 & \" alert\"","v":"EBITDA Margin alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA120:BJ120, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA114 = 0, \"n/a\", IF( AA114 < AA119, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB114 = 0, \"n/a\", IF( AB114 < AB119, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[]
[null,null,"v)","FFO to Cash Interest Coverage"]
[null,null,null,null,{"$f":" E$70","v":"Calculated FFO"},{"$f":" F$70","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58216.614910665841,null,{"$f":" AA$70","v":855},{"$f":" AB$70","v":952},1052,1083,1208,-429.93305526632537,-464.11608369455246,695.05835608844541,1095.2292731575758,1166.1376815659858,1258.6899221478711,1116.7544760006633,1139.1043647385031,1174.0995898563856,1138.7961755168403,1183.9801971784457,1234.4963103370751,1502.3939580142437,1511.8469493394593,1564.0435211092451,1612.1075607637918,1655.0559836986022,2020.8300668447662,2051.0313516197357,2083.2018456563924,2135.0083921622327,2209.6575421061316,2397.5903473709072,2454.067538131847,2519.6059895680928,2594.157817475807,2679.9749020050422,2831.7854168099334,2903.1968867609885,2979.0094033156815,3053.7522302860343]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313 * SignSwitch","v":0},null,{"$f":" I_Series!AA$313 * SignSwitch","v":609},{"$f":" I_Series!AB$313 * SignSwitch","v":595},{"$f":" I_Series!AC$313 * SignSwitch","v":567},{"$f":" I_Series!AD$313 * SignSwitch","v":576},{"$f":" I_Series!AE$313 * SignSwitch","v":580},{"$f":" I_Series!AF$313 * SignSwitch","v":302.57978821051961},{"$f":" I_Series!AG$313 * SignSwitch","v":287.06287599459552},{"$f":" I_Series!AH$313 * SignSwitch","v":271.54596377867142},{"$f":" I_Series!AI$313 * SignSwitch","v":256.02905156274733},{"$f":" I_Series!AJ$313 * SignSwitch","v":240.51213934682326},{"$f":" I_Series!AK$313 * SignSwitch","v":224.99522713089917},{"$f":" I_Series!AL$313 * SignSwitch","v":209.47831491497507},{"$f":" I_Series!AM$313 * SignSwitch","v":122.31567226979119},{"$f":" I_Series!AN$313 * SignSwitch","v":112.90677440288418},{"$f":" I_Series!AO$313 * SignSwitch","v":103.49787653597716},{"$f":" I_Series!AP$313 * SignSwitch","v":94.08897866907013},{"$f":" I_Series!AQ$313 * SignSwitch","v":84.680080802163104},{"$f":" I_Series!AR$313 * SignSwitch","v":75.271182935256093},{"$f":" I_Series!AS$313 * SignSwitch","v":65.862285068349067},{"$f":" I_Series!AT$313 * SignSwitch","v":56.453387201442041},{"$f":" I_Series!AU$313 * SignSwitch","v":47.044489334535022},{"$f":" I_Series!AV$313 * SignSwitch","v":37.635591467628011},{"$f":" I_Series!AW$313 * SignSwitch","v":28.226693600720992},{"$f":" I_Series!AX$313 * SignSwitch","v":18.817795733813973},{"$f":" I_Series!AY$313 * SignSwitch","v":9.4088978669069565},{"$f":" I_Series!AZ$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BA$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BB$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BC$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BD$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BE$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BF$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BG$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BH$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BI$313 * SignSwitch","v":-6.1132267995957229E-14},{"$f":" I_Series!BJ$313 * SignSwitch","v":-6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316 * SignSwitch","v":0},null,{"$f":" I_Series!AA$316 * SignSwitch","v":0},{"$f":" I_Series!AB$316 * SignSwitch","v":0},{"$f":" I_Series!AC$316 * SignSwitch","v":0},{"$f":" I_Series!AD$316 * SignSwitch","v":0},{"$f":" I_Series!AE$316 * SignSwitch","v":0},{"$f":" I_Series!AF$316 * SignSwitch","v":49.653824198582605},{"$f":" I_Series!AG$316 * SignSwitch","v":48.542178269662585},{"$f":" I_Series!AH$316 * SignSwitch","v":49.528155170485363},{"$f":" I_Series!AI$316 * SignSwitch","v":50.867947970300911},{"$f":" I_Series!AJ$316 * SignSwitch","v":50.312298454083802},{"$f":" I_Series!AK$316 * SignSwitch","v":42.882511471721578},{"$f":" I_Series!AL$316 * SignSwitch","v":35.553814746214428},{"$f":" I_Series!AM$316 * SignSwitch","v":-2.6638115080140361},{"$f":" I_Series!AN$316 * SignSwitch","v":-2.5341722366995558},{"$f":" I_Series!AO$316 * SignSwitch","v":-2.4120413801149887},{"$f":" I_Series!AP$316 * SignSwitch","v":-2.2862465978328839},{"$f":" I_Series!AQ$316 * SignSwitch","v":-1.8428510202756556},{"$f":" I_Series!AR$316 * SignSwitch","v":-1.6999805271983708},{"$f":" I_Series!AS$316 * SignSwitch","v":-1.5528239193287676},{"$f":" I_Series!AT$316 * SignSwitch","v":-1.4012526132230763},{"$f":" I_Series!AU$316 * SignSwitch","v":-1.2451341679342143},{"$f":" I_Series!AV$316 * SignSwitch","v":-0.8520709018478837},{"$f":" I_Series!AW$316 * SignSwitch","v":-0.67947700521776599},{"$f":" I_Series!AX$316 * SignSwitch","v":-0.50170529168874478},{"$f":" I_Series!AY$316 * SignSwitch","v":-0.31860042675385286},{"$f":" I_Series!AZ$316 * SignSwitch","v":-0.13000241587091416},{"$f":" I_Series!BA$316 * SignSwitch","v":-5.9446807105666674E-2},{"$f":" I_Series!BB$316 * SignSwitch","v":-6.1230211318836679E-2},{"$f":" I_Series!BC$316 * SignSwitch","v":-6.3067117658401783E-2},{"$f":" I_Series!BD$316 * SignSwitch","v":-6.4959131188153829E-2},{"$f":" I_Series!BE$316 * SignSwitch","v":-6.6907905123798447E-2},{"$f":" I_Series!BF$316 * SignSwitch","v":-5.9446807105666674E-2},{"$f":" I_Series!BG$316 * SignSwitch","v":-6.1230211318836679E-2},{"$f":" I_Series!BH$316 * SignSwitch","v":-6.3067117658401783E-2},{"$f":" I_Series!BI$316 * SignSwitch","v":-6.4959131188153829E-2},{"$f":" I_Series!BJ$316 * SignSwitch","v":-6.6907905123798447E-2}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344 * SignSwitch","v":10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB$344 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC$344 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD$344 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE$344 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF$344 * SignSwitch","v":18.762679768738341},{"$f":" C_Fin_Fixed!AG$344 * SignSwitch","v":50.514665445493783},{"$f":" C_Fin_Fixed!AH$344 * SignSwitch","v":64.945411304479222},{"$f":" C_Fin_Fixed!AI$344 * SignSwitch","v":82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344 * SignSwitch","v":108.3995852134358},{"$f":" C_Fin_Fixed!AK$344 * SignSwitch","v":147.6500726117313},{"$f":" C_Fin_Fixed!AL$344 * SignSwitch","v":194.71883528545999},{"$f":" C_Fin_Fixed!AM$344 * SignSwitch","v":220.85558943120813},{"$f":" C_Fin_Fixed!AN$344 * SignSwitch","v":237.7268862776302},{"$f":" C_Fin_Fixed!AO$344 * SignSwitch","v":255.43445309970619},{"$f":" C_Fin_Fixed!AP$344 * SignSwitch","v":274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344 * SignSwitch","v":292.32319042297394},{"$f":" C_Fin_Fixed!AR$344 * SignSwitch","v":309.5940621180298},{"$f":" C_Fin_Fixed!AS$344 * SignSwitch","v":330.03193590689972},{"$f":" C_Fin_Fixed!AT$344 * SignSwitch","v":352.17876446248926},{"$f":" C_Fin_Fixed!AU$344 * SignSwitch","v":373.28758092412795},{"$f":" C_Fin_Fixed!AV$344 * SignSwitch","v":391.17053667977541},{"$f":" C_Fin_Fixed!AW$344 * SignSwitch","v":408.61397206497219},{"$f":" C_Fin_Fixed!AX$344 * SignSwitch","v":433.88525431669342},{"$f":" C_Fin_Fixed!AY$344 * SignSwitch","v":460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344 * SignSwitch","v":467.61390266099448},{"$f":" C_Fin_Fixed!BA$344 * SignSwitch","v":465.1687811197018},{"$f":" C_Fin_Fixed!BB$344 * SignSwitch","v":471.49199252990451},{"$f":" C_Fin_Fixed!BC$344 * SignSwitch","v":474.00946779287159},{"$f":" C_Fin_Fixed!BD$344 * SignSwitch","v":470.87520805782339},{"$f":" C_Fin_Fixed!BE$344 * SignSwitch","v":457.23178407571214},{"$f":" C_Fin_Fixed!BF$344 * SignSwitch","v":437.56397168043117},{"$f":" C_Fin_Fixed!BG$344 * SignSwitch","v":436.28773643407516},{"$f":" C_Fin_Fixed!BH$344 * SignSwitch","v":445.31967902162756},{"$f":" C_Fin_Fixed!BI$344 * SignSwitch","v":454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344 * SignSwitch","v":468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344 * SignSwitch","v":1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$344 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$344 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$344 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$344 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$344 * SignSwitch","v":-0.39515127799774719},{"$f":" C_Fin_Ind!AG$344 * SignSwitch","v":23.12035209174384},{"$f":" C_Fin_Ind!AH$344 * SignSwitch","v":19.340502741241828},{"$f":" C_Fin_Ind!AI$344 * SignSwitch","v":52.623119464331303},{"$f":" C_Fin_Ind!AJ$344 * SignSwitch","v":69.923401829242749},{"$f":" C_Fin_Ind!AK$344 * SignSwitch","v":81.396281258480272},{"$f":" C_Fin_Ind!AL$344 * SignSwitch","v":92.695178482185881},{"$f":" C_Fin_Ind!AM$344 * SignSwitch","v":10.199778581894137},{"$f":" C_Fin_Ind!AN$344 * SignSwitch","v":11.687298748615428},{"$f":" C_Fin_Ind!AO$344 * SignSwitch","v":13.299354230350502},{"$f":" C_Fin_Ind!AP$344 * SignSwitch","v":15.042942829967402},{"$f":" C_Fin_Ind!AQ$344 * SignSwitch","v":16.777471500837951},{"$f":" C_Fin_Ind!AR$344 * SignSwitch","v":18.511123250710728},{"$f":" C_Fin_Ind!AS$344 * SignSwitch","v":20.522392742951482},{"$f":" C_Fin_Ind!AT$344 * SignSwitch","v":22.715741379823442},{"$f":" C_Fin_Ind!AU$344 * SignSwitch","v":24.900945456933819},{"$f":" C_Fin_Ind!AV$344 * SignSwitch","v":26.921904546949083},{"$f":" C_Fin_Ind!AW$344 * SignSwitch","v":28.972182232957682},{"$f":" C_Fin_Ind!AX$344 * SignSwitch","v":31.641601717992845},{"$f":" C_Fin_Ind!AY$344 * SignSwitch","v":34.463558400225374},{"$f":" C_Fin_Ind!AZ$344 * SignSwitch","v":34.973238466287121},{"$f":" C_Fin_Ind!BA$344 * SignSwitch","v":34.066245835902798},{"$f":" C_Fin_Ind!BB$344 * SignSwitch","v":34.815667977664944},{"$f":" C_Fin_Ind!BC$344 * SignSwitch","v":36.438537995811664},{"$f":" C_Fin_Ind!BD$344 * SignSwitch","v":37.951587450451711},{"$f":" C_Fin_Ind!BE$344 * SignSwitch","v":39.021264337807573},{"$f":" C_Fin_Ind!BF$344 * SignSwitch","v":39.836484726285413},{"$f":" C_Fin_Ind!BG$344 * SignSwitch","v":40.871286381898095},{"$f":" C_Fin_Ind!BH$344 * SignSwitch","v":41.771999490707167},{"$f":" C_Fin_Ind!BI$344 * SignSwitch","v":42.676605771228637},{"$f":" C_Fin_Ind!BJ$344 * SignSwitch","v":43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344 * SignSwitch","v":0},null,{"$f":" C_Fin_Synth!AA$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI$344 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ$344 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" D123","v":"FFO to Cash Interest Coverage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA130 = 1, SUM( AA124:AA129 ) / SUM( AA125:AA129 ), 0 )","v":0},{"$f":" IF( AB130 = 1, SUM( AB124:AB129 ) / SUM( AB125:AB129 ), 0 )","v":0},0,0,0,-0.16009641584594411,-0.13409246961444832,2.7146691817474471,3.4792032309086758,3.4856529521712236,3.5329621590377727,3.0974036337440842,4.2480207742444316,4.2633204766033383,4.0793285285277969,4.1062940301272626,4.1497243223016591,4.7403093727507999,4.6442007871364526,4.6377619314412444,4.630971987668385,4.6384775690863389,5.3446249899531697,5.2390436123016473,5.1355731362904811,5.2491353543858956,5.4266138608959675,5.7360143279782942,5.8082679409034208,5.952427264415717,6.2281948359496999,6.614382272021798,6.9354401984342955,6.9610396983603655,6.9902134522644417,6.9604225250639651]
[]
[null,null,null,null,{"$f":" I_Ratios!E$115","v":"A- Funds from Operations (FFO) to Cash interest coverage threshold"},{"$f":" I_Ratios!F$115","v":0},{"$f":" I_Ratios!G$115","v":"ratio"},{"$f":" I_Ratios!H$115","v":0},{"$f":" I_Ratios!I$115","v":0},{"$f":" I_Ratios!J$115","v":0},{"$f":" I_Ratios!K$115","v":0},{"$f":" I_Ratios!L$115","v":0},{"$f":" I_Ratios!M$115","v":0},{"$f":" I_Ratios!N$115","v":0},{"$f":" I_Ratios!O$115","v":0},{"$f":" I_Ratios!P$115","v":0},{"$f":" I_Ratios!Q$115","v":0},{"$f":" I_Ratios!R$115","v":0},{"$f":" I_Ratios!S$115","v":0},{"$f":" I_Ratios!T$115","v":0},{"$f":" I_Ratios!U$115","v":0},{"$f":" I_Ratios!V$115","v":0},{"$f":" I_Ratios!W$115","v":0},{"$f":" I_Ratios!X$115","v":0},{"$f":" I_Ratios!Y$115","v":0},null,{"$f":" I_Ratios!AA$115","v":0},{"$f":" I_Ratios!AB$115","v":0},{"$f":" I_Ratios!AC$115","v":0},{"$f":" I_Ratios!AD$115","v":0},{"$f":" I_Ratios!AE$115","v":0},{"$f":" I_Ratios!AF$115","v":0},{"$f":" I_Ratios!AG$115","v":0},{"$f":" I_Ratios!AH$115","v":0},{"$f":" I_Ratios!AI$115","v":0},{"$f":" I_Ratios!AJ$115","v":0},{"$f":" I_Ratios!AK$115","v":0},{"$f":" I_Ratios!AL$115","v":0},{"$f":" I_Ratios!AM$115","v":0},{"$f":" I_Ratios!AN$115","v":0},{"$f":" I_Ratios!AO$115","v":0},{"$f":" I_Ratios!AP$115","v":0},{"$f":" I_Ratios!AQ$115","v":0},{"$f":" I_Ratios!AR$115","v":0},{"$f":" I_Ratios!AS$115","v":0},{"$f":" I_Ratios!AT$115","v":0},{"$f":" I_Ratios!AU$115","v":0},{"$f":" I_Ratios!AV$115","v":0},{"$f":" I_Ratios!AW$115","v":0},{"$f":" I_Ratios!AX$115","v":0},{"$f":" I_Ratios!AY$115","v":0},{"$f":" I_Ratios!AZ$115","v":0},{"$f":" I_Ratios!BA$115","v":0},{"$f":" I_Ratios!BB$115","v":0},{"$f":" I_Ratios!BC$115","v":0},{"$f":" I_Ratios!BD$115","v":0},{"$f":" I_Ratios!BE$115","v":0},{"$f":" I_Ratios!BF$115","v":0},{"$f":" I_Ratios!BG$115","v":0},{"$f":" I_Ratios!BH$115","v":0},{"$f":" I_Ratios!BI$115","v":0},{"$f":" I_Ratios!BJ$115","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$116","v":"BBB+ Funds from Operations (FFO) to Cash interest coverage threshold"},{"$f":" I_Ratios!F$116","v":0},{"$f":" I_Ratios!G$116","v":"ratio"},{"$f":" I_Ratios!H$116","v":0},{"$f":" I_Ratios!I$116","v":0},{"$f":" I_Ratios!J$116","v":0},{"$f":" I_Ratios!K$116","v":0},{"$f":" I_Ratios!L$116","v":0},{"$f":" I_Ratios!M$116","v":0},{"$f":" I_Ratios!N$116","v":0},{"$f":" I_Ratios!O$116","v":0},{"$f":" I_Ratios!P$116","v":0},{"$f":" I_Ratios!Q$116","v":0},{"$f":" I_Ratios!R$116","v":0},{"$f":" I_Ratios!S$116","v":0},{"$f":" I_Ratios!T$116","v":0},{"$f":" I_Ratios!U$116","v":0},{"$f":" I_Ratios!V$116","v":0},{"$f":" I_Ratios!W$116","v":0},{"$f":" I_Ratios!X$116","v":0},{"$f":" I_Ratios!Y$116","v":0},null,{"$f":" I_Ratios!AA$116","v":0},{"$f":" I_Ratios!AB$116","v":0},{"$f":" I_Ratios!AC$116","v":0},{"$f":" I_Ratios!AD$116","v":0},{"$f":" I_Ratios!AE$116","v":0},{"$f":" I_Ratios!AF$116","v":0},{"$f":" I_Ratios!AG$116","v":0},{"$f":" I_Ratios!AH$116","v":0},{"$f":" I_Ratios!AI$116","v":0},{"$f":" I_Ratios!AJ$116","v":0},{"$f":" I_Ratios!AK$116","v":0},{"$f":" I_Ratios!AL$116","v":0},{"$f":" I_Ratios!AM$116","v":0},{"$f":" I_Ratios!AN$116","v":0},{"$f":" I_Ratios!AO$116","v":0},{"$f":" I_Ratios!AP$116","v":0},{"$f":" I_Ratios!AQ$116","v":0},{"$f":" I_Ratios!AR$116","v":0},{"$f":" I_Ratios!AS$116","v":0},{"$f":" I_Ratios!AT$116","v":0},{"$f":" I_Ratios!AU$116","v":0},{"$f":" I_Ratios!AV$116","v":0},{"$f":" I_Ratios!AW$116","v":0},{"$f":" I_Ratios!AX$116","v":0},{"$f":" I_Ratios!AY$116","v":0},{"$f":" I_Ratios!AZ$116","v":0},{"$f":" I_Ratios!BA$116","v":0},{"$f":" I_Ratios!BB$116","v":0},{"$f":" I_Ratios!BC$116","v":0},{"$f":" I_Ratios!BD$116","v":0},{"$f":" I_Ratios!BE$116","v":0},{"$f":" I_Ratios!BF$116","v":0},{"$f":" I_Ratios!BG$116","v":0},{"$f":" I_Ratios!BH$116","v":0},{"$f":" I_Ratios!BI$116","v":0},{"$f":" I_Ratios!BJ$116","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$117","v":"BBB Funds from Operations (FFO) to Cash interest coverage threshold"},{"$f":" I_Ratios!F$117","v":0},{"$f":" I_Ratios!G$117","v":"ratio"},{"$f":" I_Ratios!H$117","v":0},{"$f":" I_Ratios!I$117","v":0},{"$f":" I_Ratios!J$117","v":0},{"$f":" I_Ratios!K$117","v":0},{"$f":" I_Ratios!L$117","v":0},{"$f":" I_Ratios!M$117","v":0},{"$f":" I_Ratios!N$117","v":0},{"$f":" I_Ratios!O$117","v":0},{"$f":" I_Ratios!P$117","v":0},{"$f":" I_Ratios!Q$117","v":0},{"$f":" I_Ratios!R$117","v":0},{"$f":" I_Ratios!S$117","v":0},{"$f":" I_Ratios!T$117","v":0},{"$f":" I_Ratios!U$117","v":0},{"$f":" I_Ratios!V$117","v":0},{"$f":" I_Ratios!W$117","v":0},{"$f":" I_Ratios!X$117","v":0},{"$f":" I_Ratios!Y$117","v":0},null,{"$f":" I_Ratios!AA$117","v":0},{"$f":" I_Ratios!AB$117","v":0},{"$f":" I_Ratios!AC$117","v":0},{"$f":" I_Ratios!AD$117","v":0},{"$f":" I_Ratios!AE$117","v":0},{"$f":" I_Ratios!AF$117","v":0},{"$f":" I_Ratios!AG$117","v":0},{"$f":" I_Ratios!AH$117","v":0},{"$f":" I_Ratios!AI$117","v":0},{"$f":" I_Ratios!AJ$117","v":0},{"$f":" I_Ratios!AK$117","v":0},{"$f":" I_Ratios!AL$117","v":0},{"$f":" I_Ratios!AM$117","v":0},{"$f":" I_Ratios!AN$117","v":0},{"$f":" I_Ratios!AO$117","v":0},{"$f":" I_Ratios!AP$117","v":0},{"$f":" I_Ratios!AQ$117","v":0},{"$f":" I_Ratios!AR$117","v":0},{"$f":" I_Ratios!AS$117","v":0},{"$f":" I_Ratios!AT$117","v":0},{"$f":" I_Ratios!AU$117","v":0},{"$f":" I_Ratios!AV$117","v":0},{"$f":" I_Ratios!AW$117","v":0},{"$f":" I_Ratios!AX$117","v":0},{"$f":" I_Ratios!AY$117","v":0},{"$f":" I_Ratios!AZ$117","v":0},{"$f":" I_Ratios!BA$117","v":0},{"$f":" I_Ratios!BB$117","v":0},{"$f":" I_Ratios!BC$117","v":0},{"$f":" I_Ratios!BD$117","v":0},{"$f":" I_Ratios!BE$117","v":0},{"$f":" I_Ratios!BF$117","v":0},{"$f":" I_Ratios!BG$117","v":0},{"$f":" I_Ratios!BH$117","v":0},{"$f":" I_Ratios!BI$117","v":0},{"$f":" I_Ratios!BJ$117","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E133:E135,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA133:AA135, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D123&\" alert\"","v":"FFO to Cash Interest Coverage alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA137:BJ137, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA131 = 0, \"n/a\", IF( AA131<AA136, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB131 = 0, \"n/a\", IF( AB131<AB136, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
["Moody's"]
[]
[null,null," Adjustments to Calculate FFO"]
[]
[null,null,null,null,{"$f":" O_FinStats!E126","v":"Operating cash flow"},{"$f":" O_FinStats!F126","v":0},{"$f":" O_FinStats!G126","v":"£'m nominal"},{"$f":" O_FinStats!H126","v":0},{"$f":" O_FinStats!I126","v":0},{"$f":" O_FinStats!J126","v":0},{"$f":" O_FinStats!K126","v":0},{"$f":" O_FinStats!L126","v":0},{"$f":" O_FinStats!M126","v":0},{"$f":" O_FinStats!N126","v":0},{"$f":" O_FinStats!O126","v":0},{"$f":" O_FinStats!P126","v":0},{"$f":" O_FinStats!Q126","v":0},{"$f":" O_FinStats!R126","v":0},{"$f":" O_FinStats!S126","v":0},{"$f":" O_FinStats!T126","v":0},{"$f":" O_FinStats!U126","v":0},{"$f":" O_FinStats!V126","v":0},{"$f":" O_FinStats!W126","v":0},{"$f":" O_FinStats!X126","v":0},{"$f":" O_FinStats!Y126","v":94945.54420979906},null,{"$f":" O_FinStats!AA126","v":1597},{"$f":" O_FinStats!AB126","v":1680},{"$f":" O_FinStats!AC126","v":1752},{"$f":" O_FinStats!AD126","v":1792},{"$f":" O_FinStats!AE126","v":1921},{"$f":" O_FinStats!AF126","v":-12.088400000000192},{"$f":" O_FinStats!AG126","v":95.143883229916995},{"$f":" O_FinStats!AH126","v":1612.606020951162},{"$f":" O_FinStats!AI126","v":2109.8883334815855},{"$f":" O_FinStats!AJ126","v":1826.0707567898253},{"$f":" O_FinStats!AK126","v":1866.9599325925508},{"$f":" O_FinStats!AL126","v":1916.4550483183243},{"$f":" O_FinStats!AM126","v":1859.7699654020985},{"$f":" O_FinStats!AN126","v":1934.2376570672448},{"$f":" O_FinStats!AO126","v":1898.4668537278496},{"$f":" O_FinStats!AP126","v":1977.4154578325922},{"$f":" O_FinStats!AQ126","v":2054.8900061768563},{"$f":" O_FinStats!AR126","v":2433.2057664796785},{"$f":" O_FinStats!AS126","v":2463.9467467942868},{"$f":" O_FinStats!AT126","v":2548.5094419521088},{"$f":" O_FinStats!AU126","v":2619.3393502333502},{"$f":" O_FinStats!AV126","v":2692.592384561648},{"$f":" O_FinStats!AW126","v":3197.6335538059993},{"$f":" O_FinStats!AX126","v":3264.3591618430073},{"$f":" O_FinStats!AY126","v":3342.1746231149878},{"$f":" O_FinStats!AZ126","v":3422.5304110804395},{"$f":" O_FinStats!BA126","v":3501.2737209913621},{"$f":" O_FinStats!BB126","v":3750.5181796363427},{"$f":" O_FinStats!BC126","v":3837.8663612160758},{"$f":" O_FinStats!BD126","v":3928.3930751348698},{"$f":" O_FinStats!BE126","v":4021.7159512231769},{"$f":" O_FinStats!BF126","v":4114.556871527242},{"$f":" O_FinStats!BG126","v":4318.1499779843425},{"$f":" O_FinStats!BH126","v":4423.9946974767772},{"$f":" O_FinStats!BI126","v":4534.2785901899442},{"$f":" O_FinStats!BJ126","v":4648.6898289834198}]
[null,null,null,null,{"$f":" I_Ratios!E$33 & \" - Model Adjustments\"","v":"Working Capital - Model Adjustments"},{"$f":" I_Ratios!F$33","v":0},{"$f":" I_Ratios!G$33","v":"£'m nominal"},{"$f":" I_Ratios!H$33","v":0},{"$f":" I_Ratios!I$33","v":0},{"$f":" I_Ratios!J$33","v":0},{"$f":" I_Ratios!K$33","v":0},{"$f":" I_Ratios!L$33","v":0},{"$f":" I_Ratios!M$33","v":0},{"$f":" I_Ratios!N$33","v":0},{"$f":" I_Ratios!O$33","v":0},{"$f":" I_Ratios!P$33","v":0},{"$f":" I_Ratios!Q$33","v":0},{"$f":" I_Ratios!R$33","v":0},{"$f":" I_Ratios!S$33","v":0},{"$f":" I_Ratios!T$33","v":0},{"$f":" I_Ratios!U$33","v":0},{"$f":" I_Ratios!V$33","v":0},{"$f":" I_Ratios!W$33","v":0},{"$f":" I_Ratios!X$33","v":0},{"$f":" I_Ratios!Y$33","v":0},null,{"$f":" I_Ratios!AA$33","v":0},{"$f":" I_Ratios!AB$33","v":0},{"$f":" I_Ratios!AC$33","v":0},{"$f":" I_Ratios!AD$33","v":0},{"$f":" I_Ratios!AE$33","v":0},{"$f":" I_Ratios!AF$33","v":0},{"$f":" I_Ratios!AG$33","v":0},{"$f":" I_Ratios!AH$33","v":0},{"$f":" I_Ratios!AI$33","v":0},{"$f":" I_Ratios!AJ$33","v":0},{"$f":" I_Ratios!AK$33","v":0},{"$f":" I_Ratios!AL$33","v":0},{"$f":" I_Ratios!AM$33","v":0},{"$f":" I_Ratios!AN$33","v":0},{"$f":" I_Ratios!AO$33","v":0},{"$f":" I_Ratios!AP$33","v":0},{"$f":" I_Ratios!AQ$33","v":0},{"$f":" I_Ratios!AR$33","v":0},{"$f":" I_Ratios!AS$33","v":0},{"$f":" I_Ratios!AT$33","v":0},{"$f":" I_Ratios!AU$33","v":0},{"$f":" I_Ratios!AV$33","v":0},{"$f":" I_Ratios!AW$33","v":0},{"$f":" I_Ratios!AX$33","v":0},{"$f":" I_Ratios!AY$33","v":0},{"$f":" I_Ratios!AZ$33","v":0},{"$f":" I_Ratios!BA$33","v":0},{"$f":" I_Ratios!BB$33","v":0},{"$f":" I_Ratios!BC$33","v":0},{"$f":" I_Ratios!BD$33","v":0},{"$f":" I_Ratios!BE$33","v":0},{"$f":" I_Ratios!BF$33","v":0},{"$f":" I_Ratios!BG$33","v":0},{"$f":" I_Ratios!BH$33","v":0},{"$f":" I_Ratios!BI$33","v":0},{"$f":" I_Ratios!BJ$33","v":0}]
[null,null,null,null,"Reported FFO",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z145:BJ145 )","v":94945.54420979906},null,{"$f":" SUM( AA143:AA144 )","v":1597},{"$f":" SUM( AB143:AB144 )","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,"Adjustments to Reported FFO"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C147","v":"Model Adjustments - Adjustments to Reported FFO"}]
[null,null,null,null,{"$f":" I_Ratios!E$34","v":"Defined Benefit obligations"},{"$f":" I_Ratios!F$34","v":0},{"$f":" I_Ratios!G$34","v":"£'m nominal"},{"$f":" I_Ratios!H$34","v":0},{"$f":" I_Ratios!I$34","v":0},{"$f":" I_Ratios!J$34","v":0},{"$f":" I_Ratios!K$34","v":0},{"$f":" I_Ratios!L$34","v":0},{"$f":" I_Ratios!M$34","v":0},{"$f":" I_Ratios!N$34","v":0},{"$f":" I_Ratios!O$34","v":0},{"$f":" I_Ratios!P$34","v":0},{"$f":" I_Ratios!Q$34","v":0},{"$f":" I_Ratios!R$34","v":0},{"$f":" I_Ratios!S$34","v":0},{"$f":" I_Ratios!T$34","v":0},{"$f":" I_Ratios!U$34","v":0},{"$f":" I_Ratios!V$34","v":0},{"$f":" I_Ratios!W$34","v":0},{"$f":" I_Ratios!X$34","v":0},{"$f":" I_Ratios!Y$34","v":0},null,{"$f":" I_Ratios!AA$34","v":0},{"$f":" I_Ratios!AB$34","v":0},{"$f":" I_Ratios!AC$34","v":0},{"$f":" I_Ratios!AD$34","v":0},{"$f":" I_Ratios!AE$34","v":0},{"$f":" I_Ratios!AF$34","v":0},{"$f":" I_Ratios!AG$34","v":0},{"$f":" I_Ratios!AH$34","v":0},{"$f":" I_Ratios!AI$34","v":0},{"$f":" I_Ratios!AJ$34","v":0},{"$f":" I_Ratios!AK$34","v":0},{"$f":" I_Ratios!AL$34","v":0},{"$f":" I_Ratios!AM$34","v":0},{"$f":" I_Ratios!AN$34","v":0},{"$f":" I_Ratios!AO$34","v":0},{"$f":" I_Ratios!AP$34","v":0},{"$f":" I_Ratios!AQ$34","v":0},{"$f":" I_Ratios!AR$34","v":0},{"$f":" I_Ratios!AS$34","v":0},{"$f":" I_Ratios!AT$34","v":0},{"$f":" I_Ratios!AU$34","v":0},{"$f":" I_Ratios!AV$34","v":0},{"$f":" I_Ratios!AW$34","v":0},{"$f":" I_Ratios!AX$34","v":0},{"$f":" I_Ratios!AY$34","v":0},{"$f":" I_Ratios!AZ$34","v":0},{"$f":" I_Ratios!BA$34","v":0},{"$f":" I_Ratios!BB$34","v":0},{"$f":" I_Ratios!BC$34","v":0},{"$f":" I_Ratios!BD$34","v":0},{"$f":" I_Ratios!BE$34","v":0},{"$f":" I_Ratios!BF$34","v":0},{"$f":" I_Ratios!BG$34","v":0},{"$f":" I_Ratios!BH$34","v":0},{"$f":" I_Ratios!BI$34","v":0},{"$f":" I_Ratios!BJ$34","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$35","v":"Operating leases commitments"},{"$f":" I_Ratios!F$35","v":0},{"$f":" I_Ratios!G$35","v":"£'m nominal"},{"$f":" I_Ratios!H$35","v":0},{"$f":" I_Ratios!I$35","v":0},{"$f":" I_Ratios!J$35","v":0},{"$f":" I_Ratios!K$35","v":0},{"$f":" I_Ratios!L$35","v":0},{"$f":" I_Ratios!M$35","v":0},{"$f":" I_Ratios!N$35","v":0},{"$f":" I_Ratios!O$35","v":0},{"$f":" I_Ratios!P$35","v":0},{"$f":" I_Ratios!Q$35","v":0},{"$f":" I_Ratios!R$35","v":0},{"$f":" I_Ratios!S$35","v":0},{"$f":" I_Ratios!T$35","v":0},{"$f":" I_Ratios!U$35","v":0},{"$f":" I_Ratios!V$35","v":0},{"$f":" I_Ratios!W$35","v":0},{"$f":" I_Ratios!X$35","v":0},{"$f":" I_Ratios!Y$35","v":0},null,{"$f":" I_Ratios!AA$35","v":0},{"$f":" I_Ratios!AB$35","v":0},{"$f":" I_Ratios!AC$35","v":0},{"$f":" I_Ratios!AD$35","v":0},{"$f":" I_Ratios!AE$35","v":0},{"$f":" I_Ratios!AF$35","v":0},{"$f":" I_Ratios!AG$35","v":0},{"$f":" I_Ratios!AH$35","v":0},{"$f":" I_Ratios!AI$35","v":0},{"$f":" I_Ratios!AJ$35","v":0},{"$f":" I_Ratios!AK$35","v":0},{"$f":" I_Ratios!AL$35","v":0},{"$f":" I_Ratios!AM$35","v":0},{"$f":" I_Ratios!AN$35","v":0},{"$f":" I_Ratios!AO$35","v":0},{"$f":" I_Ratios!AP$35","v":0},{"$f":" I_Ratios!AQ$35","v":0},{"$f":" I_Ratios!AR$35","v":0},{"$f":" I_Ratios!AS$35","v":0},{"$f":" I_Ratios!AT$35","v":0},{"$f":" I_Ratios!AU$35","v":0},{"$f":" I_Ratios!AV$35","v":0},{"$f":" I_Ratios!AW$35","v":0},{"$f":" I_Ratios!AX$35","v":0},{"$f":" I_Ratios!AY$35","v":0},{"$f":" I_Ratios!AZ$35","v":0},{"$f":" I_Ratios!BA$35","v":0},{"$f":" I_Ratios!BB$35","v":0},{"$f":" I_Ratios!BC$35","v":0},{"$f":" I_Ratios!BD$35","v":0},{"$f":" I_Ratios!BE$35","v":0},{"$f":" I_Ratios!BF$35","v":0},{"$f":" I_Ratios!BG$35","v":0},{"$f":" I_Ratios!BH$35","v":0},{"$f":" I_Ratios!BI$35","v":0},{"$f":" I_Ratios!BJ$35","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$36","v":"Pensions Finance Cost"},{"$f":" I_Ratios!F$36","v":0},{"$f":" I_Ratios!G$36","v":"£'m nominal"},{"$f":" I_Ratios!H$36","v":0},{"$f":" I_Ratios!I$36","v":0},{"$f":" I_Ratios!J$36","v":0},{"$f":" I_Ratios!K$36","v":0},{"$f":" I_Ratios!L$36","v":0},{"$f":" I_Ratios!M$36","v":0},{"$f":" I_Ratios!N$36","v":0},{"$f":" I_Ratios!O$36","v":0},{"$f":" I_Ratios!P$36","v":0},{"$f":" I_Ratios!Q$36","v":0},{"$f":" I_Ratios!R$36","v":0},{"$f":" I_Ratios!S$36","v":0},{"$f":" I_Ratios!T$36","v":0},{"$f":" I_Ratios!U$36","v":0},{"$f":" I_Ratios!V$36","v":0},{"$f":" I_Ratios!W$36","v":0},{"$f":" I_Ratios!X$36","v":0},{"$f":" I_Ratios!Y$36","v":0},null,{"$f":" I_Ratios!AA$36","v":0},{"$f":" I_Ratios!AB$36","v":0},{"$f":" I_Ratios!AC$36","v":0},{"$f":" I_Ratios!AD$36","v":0},{"$f":" I_Ratios!AE$36","v":0},{"$f":" I_Ratios!AF$36","v":0},{"$f":" I_Ratios!AG$36","v":0},{"$f":" I_Ratios!AH$36","v":0},{"$f":" I_Ratios!AI$36","v":0},{"$f":" I_Ratios!AJ$36","v":0},{"$f":" I_Ratios!AK$36","v":0},{"$f":" I_Ratios!AL$36","v":0},{"$f":" I_Ratios!AM$36","v":0},{"$f":" I_Ratios!AN$36","v":0},{"$f":" I_Ratios!AO$36","v":0},{"$f":" I_Ratios!AP$36","v":0},{"$f":" I_Ratios!AQ$36","v":0},{"$f":" I_Ratios!AR$36","v":0},{"$f":" I_Ratios!AS$36","v":0},{"$f":" I_Ratios!AT$36","v":0},{"$f":" I_Ratios!AU$36","v":0},{"$f":" I_Ratios!AV$36","v":0},{"$f":" I_Ratios!AW$36","v":0},{"$f":" I_Ratios!AX$36","v":0},{"$f":" I_Ratios!AY$36","v":0},{"$f":" I_Ratios!AZ$36","v":0},{"$f":" I_Ratios!BA$36","v":0},{"$f":" I_Ratios!BB$36","v":0},{"$f":" I_Ratios!BC$36","v":0},{"$f":" I_Ratios!BD$36","v":0},{"$f":" I_Ratios!BE$36","v":0},{"$f":" I_Ratios!BF$36","v":0},{"$f":" I_Ratios!BG$36","v":0},{"$f":" I_Ratios!BH$36","v":0},{"$f":" I_Ratios!BI$36","v":0},{"$f":" I_Ratios!BJ$36","v":0}]
[null,null,null,null,{"$f":" \"Total \" &D149","v":"Total Model Adjustments - Adjustments to Reported FFO"},null,{"$f":" I_Ratios!G$23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z153:BJ153 )","v":0},null,{"$f":" SUM( AA150:AA152 )","v":0},{"$f":" SUM( AB150:AB152 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$145","v":"Reported FFO"},{"$f":" F$145","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,{"$f":" AA$145","v":1597},{"$f":" AB$145","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,{"$f":" AH$145","v":1612.606020951162},{"$f":" AI$145","v":2109.8883334815855},1826.0707567898253,1866.9599325925508,{"$f":" AL$145","v":1916.4550483183243},1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" E$153","v":"Total Model Adjustments - Adjustments to Reported FFO"},{"$f":" F$153","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA$153","v":0},{"$f":" AB$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"less:",{"$f":" C_Tax!E$266","v":"Tax expense"},{"$f":" C_Tax!F$266","v":0},{"$f":" C_Tax!G$266","v":"£'m nominal"},{"$f":" C_Tax!H$266","v":0},{"$f":" C_Tax!I$266","v":0},{"$f":" C_Tax!J$266","v":0},{"$f":" C_Tax!K$266","v":0},{"$f":" C_Tax!L$266","v":0},{"$f":" C_Tax!M$266","v":0},{"$f":" C_Tax!N$266","v":0},{"$f":" C_Tax!O$266","v":0},{"$f":" C_Tax!P$266","v":0},{"$f":" C_Tax!Q$266","v":0},{"$f":" C_Tax!R$266","v":0},{"$f":" C_Tax!S$266","v":0},{"$f":" C_Tax!T$266","v":0},{"$f":" C_Tax!U$266","v":0},{"$f":" C_Tax!V$266","v":0},{"$f":" C_Tax!W$266","v":0},{"$f":" C_Tax!X$266","v":0},{"$f":" C_Tax!Y$266","v":-12698.517433421004},null,{"$f":" C_Tax!AA$266","v":-133},{"$f":" C_Tax!AB$266","v":-133},{"$f":" C_Tax!AC$266","v":-133},{"$f":" C_Tax!AD$266","v":-133},{"$f":" C_Tax!AE$266","v":-133},{"$f":" C_Tax!AF$266","v":0},{"$f":" C_Tax!AG$266","v":0},{"$f":" C_Tax!AH$266","v":-35.819065020907054},{"$f":" C_Tax!AI$266","v":-100.92923515625266},{"$f":" C_Tax!AJ$266","v":-119.06109353815984},{"$f":" C_Tax!AK$266","v":-130.00477139933196},{"$f":" C_Tax!AL$266","v":-223.50882120589699},{"$f":" C_Tax!AM$266","v":-251.98205302635313},{"$f":" C_Tax!AN$266","v":-255.02314123070721},{"$f":" C_Tax!AO$266","v":-235.06371896738275},{"$f":" C_Tax!AP$266","v":-247.73296583036722},{"$f":" C_Tax!AQ$266","v":-260.05858000514007},{"$f":" C_Tax!AR$266","v":-351.52678703585951},{"$f":" C_Tax!AS$266","v":-348.72808744629953},{"$f":" C_Tax!AT$266","v":-352.67968860377312},{"$f":" C_Tax!AU$266","v":-347.88031443924496},{"$f":" C_Tax!AV$266","v":-359.84968554328111},{"$f":" C_Tax!AW$266","v":-478.28852942441114},{"$f":" C_Tax!AX$266","v":-483.06618848621417},{"$f":" C_Tax!AY$266","v":-488.85476090584797},{"$f":" C_Tax!AZ$266","v":-503.51751524808105},{"$f":" C_Tax!BA$266","v":-524.28343906598786},{"$f":" C_Tax!BB$266","v":-580.91252187836767},{"$f":" C_Tax!BC$266","v":-593.4878845888237},{"$f":" C_Tax!BD$266","v":-608.86901176499248},{"$f":" C_Tax!BE$266","v":-627.76793016404122},{"$f":" C_Tax!BF$266","v":-649.54125959388784},{"$f":" C_Tax!BG$266","v":-693.08983445093168},{"$f":" C_Tax!BH$266","v":-709.85195966536196},{"$f":" C_Tax!BI$266","v":-727.64966212628053},{"$f":" C_Tax!BJ$266","v":-744.48892760881643}]
[null,null,null,"less:",{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,"less:",{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,"less:",{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,"less:",{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,"less:",{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,"less:",{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,"plus:",{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,"plus:",{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,"plus:",{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},{"$f":" C_Fin_Fixed!F$305","v":0},{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$305","v":0},{"$f":" C_Fin_Fixed!I$305","v":0},{"$f":" C_Fin_Fixed!J$305","v":0},{"$f":" C_Fin_Fixed!K$305","v":0},{"$f":" C_Fin_Fixed!L$305","v":0},{"$f":" C_Fin_Fixed!M$305","v":0},{"$f":" C_Fin_Fixed!N$305","v":0},{"$f":" C_Fin_Fixed!O$305","v":0},{"$f":" C_Fin_Fixed!P$305","v":0},{"$f":" C_Fin_Fixed!Q$305","v":0},{"$f":" C_Fin_Fixed!R$305","v":0},{"$f":" C_Fin_Fixed!S$305","v":0},{"$f":" C_Fin_Fixed!T$305","v":0},{"$f":" C_Fin_Fixed!U$305","v":0},{"$f":" C_Fin_Fixed!V$305","v":0},{"$f":" C_Fin_Fixed!W$305","v":0},{"$f":" C_Fin_Fixed!X$305","v":0},{"$f":" C_Fin_Fixed!Y$305 * SignSwitch","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF$305 * SignSwitch","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$305 * SignSwitch","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$305 * SignSwitch","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$305 * SignSwitch","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$305 * SignSwitch","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$305 * SignSwitch","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$305 * SignSwitch","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$305 * SignSwitch","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$305 * SignSwitch","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$305 * SignSwitch","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$305 * SignSwitch","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$305 * SignSwitch","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$305 * SignSwitch","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$305 * SignSwitch","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$305 * SignSwitch","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$305 * SignSwitch","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$305 * SignSwitch","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$305 * SignSwitch","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$305 * SignSwitch","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$305 * SignSwitch","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$305 * SignSwitch","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$305 * SignSwitch","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$305 * SignSwitch","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$305 * SignSwitch","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$305 * SignSwitch","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$305 * SignSwitch","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$305 * SignSwitch","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$305 * SignSwitch","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$305 * SignSwitch","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$305 * SignSwitch","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$305 * SignSwitch","v":-468.54585907554656}]
[null,null,null,"plus:",{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},{"$f":" C_Fin_Ind!F$305","v":0},{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$305","v":0},{"$f":" C_Fin_Ind!I$305","v":0},{"$f":" C_Fin_Ind!J$305","v":0},{"$f":" C_Fin_Ind!K$305","v":0},{"$f":" C_Fin_Ind!L$305","v":0},{"$f":" C_Fin_Ind!M$305","v":0},{"$f":" C_Fin_Ind!N$305","v":0},{"$f":" C_Fin_Ind!O$305","v":0},{"$f":" C_Fin_Ind!P$305","v":0},{"$f":" C_Fin_Ind!Q$305","v":0},{"$f":" C_Fin_Ind!R$305","v":0},{"$f":" C_Fin_Ind!S$305","v":0},{"$f":" C_Fin_Ind!T$305","v":0},{"$f":" C_Fin_Ind!U$305","v":0},{"$f":" C_Fin_Ind!V$305","v":0},{"$f":" C_Fin_Ind!W$305","v":0},{"$f":" C_Fin_Ind!X$305","v":0},{"$f":" C_Fin_Ind!Y$305 * SignSwitch","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$305 * SignSwitch","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$305 * SignSwitch","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$305 * SignSwitch","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$305 * SignSwitch","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$305 * SignSwitch","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$305 * SignSwitch","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$305 * SignSwitch","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$305 * SignSwitch","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$305 * SignSwitch","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$305 * SignSwitch","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$305 * SignSwitch","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$305 * SignSwitch","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$305 * SignSwitch","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$305 * SignSwitch","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$305 * SignSwitch","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$305 * SignSwitch","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$305 * SignSwitch","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$305 * SignSwitch","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$305 * SignSwitch","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$305 * SignSwitch","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$305 * SignSwitch","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$305 * SignSwitch","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$305 * SignSwitch","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$305 * SignSwitch","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$305 * SignSwitch","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$305 * SignSwitch","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$305 * SignSwitch","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$305 * SignSwitch","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$305 * SignSwitch","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$305 * SignSwitch","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$305 * SignSwitch","v":-43.859262680157137}]
[null,null,null,"plus:",{"$f":"C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},{"$f":"C_Fin_Synth!F$305","v":0},{"$f":"C_Fin_Synth!G$305","v":"£'m nominal"},{"$f":"C_Fin_Synth!H$305","v":0},{"$f":"C_Fin_Synth!I$305","v":0},{"$f":"C_Fin_Synth!J$305","v":0},{"$f":"C_Fin_Synth!K$305","v":0},{"$f":"C_Fin_Synth!L$305","v":0},{"$f":"C_Fin_Synth!M$305","v":0},{"$f":"C_Fin_Synth!N$305","v":0},{"$f":"C_Fin_Synth!O$305","v":0},{"$f":"C_Fin_Synth!P$305","v":0},{"$f":"C_Fin_Synth!Q$305","v":0},{"$f":"C_Fin_Synth!R$305","v":0},{"$f":"C_Fin_Synth!S$305","v":0},{"$f":"C_Fin_Synth!T$305","v":0},{"$f":"C_Fin_Synth!U$305","v":0},{"$f":"C_Fin_Synth!V$305","v":0},{"$f":"C_Fin_Synth!W$305","v":0},{"$f":"C_Fin_Synth!X$305","v":0},{"$f":" C_Fin_Synth!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_Synth!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ$305 * SignSwitch","v":0}]
[null,null,null,"plus:",{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" C_Fin_SynthAccretion!F$305","v":0},{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$305","v":0},{"$f":" C_Fin_SynthAccretion!I$305","v":0},{"$f":" C_Fin_SynthAccretion!J$305","v":0},{"$f":" C_Fin_SynthAccretion!K$305","v":0},{"$f":" C_Fin_SynthAccretion!L$305","v":0},{"$f":" C_Fin_SynthAccretion!M$305","v":0},{"$f":" C_Fin_SynthAccretion!N$305","v":0},{"$f":" C_Fin_SynthAccretion!O$305","v":0},{"$f":" C_Fin_SynthAccretion!P$305","v":0},{"$f":" C_Fin_SynthAccretion!Q$305","v":0},{"$f":" C_Fin_SynthAccretion!R$305","v":0},{"$f":" C_Fin_SynthAccretion!S$305","v":0},{"$f":" C_Fin_SynthAccretion!T$305","v":0},{"$f":" C_Fin_SynthAccretion!U$305","v":0},{"$f":" C_Fin_SynthAccretion!V$305","v":0},{"$f":" C_Fin_SynthAccretion!W$305","v":0},{"$f":" C_Fin_SynthAccretion!X$305","v":0},{"$f":" C_Fin_SynthAccretion!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$305 * SignSwitch","v":0}]
[null,null,null,"plus:",{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,"plus:",{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,"plus:",{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,"plus:",{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,"plus:",{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,"plus:",{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,"Adjusted FFO",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z177:BJ177 )","v":90665.78444245462},null,{"$f":" SUM( AA155:AA157 ) - SUM( AA158:AA164 ) + SUM( AA165:AA176 )","v":1121},{"$f":" SUM( AB155:AB157 ) - SUM( AB158:AB164 ) + SUM( AB165:AB176 )","v":1218},1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,{"$f":" SUM( AI155:AI157 ) - SUM( AI158:AI164 ) + SUM( AI165:AI176 )","v":1769.0509318800468},1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[]
[null,null,"Adjustments to calculate RCF"]
[null,null,null,null,{"$f":" E177","v":"Adjusted FFO"},{"$f":" F177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,{"$f":" AA177","v":1121},{"$f":" AB177","v":1218},1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},{"$f":" C_Fin_Summ!F$175","v":0},{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},{"$f":" C_Fin_Summ!H$175","v":0},{"$f":" C_Fin_Summ!I$175","v":0},{"$f":" C_Fin_Summ!J$175","v":0},{"$f":" C_Fin_Summ!K$175","v":0},{"$f":" C_Fin_Summ!L$175","v":0},{"$f":" C_Fin_Summ!M$175","v":0},{"$f":" C_Fin_Summ!N$175","v":0},{"$f":" C_Fin_Summ!O$175","v":0},{"$f":" C_Fin_Summ!P$175","v":0},{"$f":" C_Fin_Summ!Q$175","v":0},{"$f":" C_Fin_Summ!R$175","v":0},{"$f":" C_Fin_Summ!S$175","v":0},{"$f":" C_Fin_Summ!T$175","v":0},{"$f":" C_Fin_Summ!U$175","v":0},{"$f":" C_Fin_Summ!V$175","v":0},{"$f":" C_Fin_Summ!W$175","v":0},{"$f":" C_Fin_Summ!X$175","v":0},{"$f":" C_Fin_Summ!Y$175","v":-20870.375027951188},null,{"$f":" C_Fin_Summ!AA$175","v":-361},{"$f":" C_Fin_Summ!AB$175","v":-594},{"$f":" C_Fin_Summ!AC$175","v":-277},{"$f":" C_Fin_Summ!AD$175","v":-485},{"$f":" C_Fin_Summ!AE$175","v":-480},{"$f":" C_Fin_Summ!AF$175","v":0},{"$f":" C_Fin_Summ!AG$175","v":0},{"$f":" C_Fin_Summ!AH$175","v":-575.17978281037722},{"$f":" C_Fin_Summ!AI$175","v":-819.52014698439052},{"$f":" C_Fin_Summ!AJ$175","v":-168.26162437059656},{"$f":" C_Fin_Summ!AK$175","v":0},{"$f":" C_Fin_Summ!AL$175","v":-152.19234661103837},{"$f":" C_Fin_Summ!AM$175","v":-235.86999474250797},{"$f":" C_Fin_Summ!AN$175","v":-345.90026270764065},{"$f":" C_Fin_Summ!AO$175","v":-327.00171059884087},{"$f":" C_Fin_Summ!AP$175","v":-468.02790642554987},{"$f":" C_Fin_Summ!AQ$175","v":-444.68712288222537},{"$f":" C_Fin_Summ!AR$175","v":-768.51507321286249},{"$f":" C_Fin_Summ!AS$175","v":-421.27084578702346},{"$f":" C_Fin_Summ!AT$175","v":-424.4252672140118},{"$f":" C_Fin_Summ!AU$175","v":-178.14648109166592},{"$f":" C_Fin_Summ!AV$175","v":-549.45451075662459},{"$f":" C_Fin_Summ!AW$175","v":-761.00196544482787},{"$f":" C_Fin_Summ!AX$175","v":-691.38784572954251},{"$f":" C_Fin_Summ!AY$175","v":-682.14884468371224},{"$f":" C_Fin_Summ!AZ$175","v":-700.39939838196733},{"$f":" C_Fin_Summ!BA$175","v":-737.60077724417897},{"$f":" C_Fin_Summ!BB$175","v":-882.85616246865379},{"$f":" C_Fin_Summ!BC$175","v":-935.2436808188877},{"$f":" C_Fin_Summ!BD$175","v":-990.01324027294731},{"$f":" C_Fin_Summ!BE$175","v":-1048.2283076554659},{"$f":" C_Fin_Summ!BF$175","v":-912.80572147130351},{"$f":" C_Fin_Summ!BG$175","v":-1001.3006328903466},{"$f":" C_Fin_Summ!BH$175","v":-1062.036425810013},{"$f":" C_Fin_Summ!BI$175","v":-1108.0805419454846},{"$f":" C_Fin_Summ!BJ$175","v":-1281.8184069384988}]
[null,null,null,null,"Calculated RCF",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Y180:Y181 )","v":69795.409414503432},null,{"$f":" SUM( AA180:AA181 )","v":760},{"$f":" SUM( AB180:AB181 )","v":624},1041,864,994,-382.689540899843,-314.09618857157875,667.88527016681383,949.53078489565632,1307.7228011138029,1500.0406115190506,1455.3253794843474,1525.1747949110641,1483.573748397881,1436.7092196104727,1375.9652931358653,1478.3235715940718,1614.5410925258773,1976.5401986546913,2046.8172229113379,2345.0853020332661,2048.1115975558,2449.7867468921495,2572.1945581228674,2645.1530565909288,2723.1913892351431,2788.7808026646721,2942.3281087498053,2985.7256263149866,3038.487010249828,3105.0694332233561,3373.9514000502149,3532.841386940273,3584.7816199374497,3656.5349806900394,3599.0221358031577]
[]
[null,null,"Adjustments to Interest Expense"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C184","v":"Model Adjustments - Adjustments to Interest Expense"}]
[null,null,null,null,{"$f":" I_Ratios!E$37","v":"Defined Benefit obligations (Interest Charge Adjustment)"},{"$f":" I_Ratios!F$37","v":0},{"$f":" I_Ratios!G$37","v":"£'m nominal"},{"$f":" I_Ratios!H$37","v":0},{"$f":" I_Ratios!I$37","v":0},{"$f":" I_Ratios!J$37","v":0},{"$f":" I_Ratios!K$37","v":0},{"$f":" I_Ratios!L$37","v":0},{"$f":" I_Ratios!M$37","v":0},{"$f":" I_Ratios!N$37","v":0},{"$f":" I_Ratios!O$37","v":0},{"$f":" I_Ratios!P$37","v":0},{"$f":" I_Ratios!Q$37","v":0},{"$f":" I_Ratios!R$37","v":0},{"$f":" I_Ratios!S$37","v":0},{"$f":" I_Ratios!T$37","v":0},{"$f":" I_Ratios!U$37","v":0},{"$f":" I_Ratios!V$37","v":0},{"$f":" I_Ratios!W$37","v":0},{"$f":" I_Ratios!X$37","v":0},{"$f":" I_Ratios!Y$37","v":0},null,{"$f":" I_Ratios!AA$37","v":0},{"$f":" I_Ratios!AB$37","v":0},{"$f":" I_Ratios!AC$37","v":0},{"$f":" I_Ratios!AD$37","v":0},{"$f":" I_Ratios!AE$37","v":0},{"$f":" I_Ratios!AF$37","v":0},{"$f":" I_Ratios!AG$37","v":0},{"$f":" I_Ratios!AH$37","v":0},{"$f":" I_Ratios!AI$37","v":0},{"$f":" I_Ratios!AJ$37","v":0},{"$f":" I_Ratios!AK$37","v":0},{"$f":" I_Ratios!AL$37","v":0},{"$f":" I_Ratios!AM$37","v":0},{"$f":" I_Ratios!AN$37","v":0},{"$f":" I_Ratios!AO$37","v":0},{"$f":" I_Ratios!AP$37","v":0},{"$f":" I_Ratios!AQ$37","v":0},{"$f":" I_Ratios!AR$37","v":0},{"$f":" I_Ratios!AS$37","v":0},{"$f":" I_Ratios!AT$37","v":0},{"$f":" I_Ratios!AU$37","v":0},{"$f":" I_Ratios!AV$37","v":0},{"$f":" I_Ratios!AW$37","v":0},{"$f":" I_Ratios!AX$37","v":0},{"$f":" I_Ratios!AY$37","v":0},{"$f":" I_Ratios!AZ$37","v":0},{"$f":" I_Ratios!BA$37","v":0},{"$f":" I_Ratios!BB$37","v":0},{"$f":" I_Ratios!BC$37","v":0},{"$f":" I_Ratios!BD$37","v":0},{"$f":" I_Ratios!BE$37","v":0},{"$f":" I_Ratios!BF$37","v":0},{"$f":" I_Ratios!BG$37","v":0},{"$f":" I_Ratios!BH$37","v":0},{"$f":" I_Ratios!BI$37","v":0},{"$f":" I_Ratios!BJ$37","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$38","v":"Operating Lease Commitments (Interest Charge Adjustment)"},{"$f":" I_Ratios!F$38","v":0},{"$f":" I_Ratios!G$38","v":"£'m nominal"},{"$f":" I_Ratios!H$38","v":0},{"$f":" I_Ratios!I$38","v":0},{"$f":" I_Ratios!J$38","v":0},{"$f":" I_Ratios!K$38","v":0},{"$f":" I_Ratios!L$38","v":0},{"$f":" I_Ratios!M$38","v":0},{"$f":" I_Ratios!N$38","v":0},{"$f":" I_Ratios!O$38","v":0},{"$f":" I_Ratios!P$38","v":0},{"$f":" I_Ratios!Q$38","v":0},{"$f":" I_Ratios!R$38","v":0},{"$f":" I_Ratios!S$38","v":0},{"$f":" I_Ratios!T$38","v":0},{"$f":" I_Ratios!U$38","v":0},{"$f":" I_Ratios!V$38","v":0},{"$f":" I_Ratios!W$38","v":0},{"$f":" I_Ratios!X$38","v":0},{"$f":" I_Ratios!Y$38","v":0},null,{"$f":" I_Ratios!AA$38","v":0},{"$f":" I_Ratios!AB$38","v":0},{"$f":" I_Ratios!AC$38","v":0},{"$f":" I_Ratios!AD$38","v":0},{"$f":" I_Ratios!AE$38","v":0},{"$f":" I_Ratios!AF$38","v":0},{"$f":" I_Ratios!AG$38","v":0},{"$f":" I_Ratios!AH$38","v":0},{"$f":" I_Ratios!AI$38","v":0},{"$f":" I_Ratios!AJ$38","v":0},{"$f":" I_Ratios!AK$38","v":0},{"$f":" I_Ratios!AL$38","v":0},{"$f":" I_Ratios!AM$38","v":0},{"$f":" I_Ratios!AN$38","v":0},{"$f":" I_Ratios!AO$38","v":0},{"$f":" I_Ratios!AP$38","v":0},{"$f":" I_Ratios!AQ$38","v":0},{"$f":" I_Ratios!AR$38","v":0},{"$f":" I_Ratios!AS$38","v":0},{"$f":" I_Ratios!AT$38","v":0},{"$f":" I_Ratios!AU$38","v":0},{"$f":" I_Ratios!AV$38","v":0},{"$f":" I_Ratios!AW$38","v":0},{"$f":" I_Ratios!AX$38","v":0},{"$f":" I_Ratios!AY$38","v":0},{"$f":" I_Ratios!AZ$38","v":0},{"$f":" I_Ratios!BA$38","v":0},{"$f":" I_Ratios!BB$38","v":0},{"$f":" I_Ratios!BC$38","v":0},{"$f":" I_Ratios!BD$38","v":0},{"$f":" I_Ratios!BE$38","v":0},{"$f":" I_Ratios!BF$38","v":0},{"$f":" I_Ratios!BG$38","v":0},{"$f":" I_Ratios!BH$38","v":0},{"$f":" I_Ratios!BI$38","v":0},{"$f":" I_Ratios!BJ$38","v":0}]
[null,null,null,null,{"$f":" \"Total \" & D186","v":"Total Model Adjustments - Adjustments to Interest Expense"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA187:AA188 )","v":0},{"$f":" SUM( AB187:AB188 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$189","v":"Total Model Adjustments - Adjustments to Interest Expense"},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y$189","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},{"$f":" I_Series!H$318","v":0},{"$f":" I_Series!I$318","v":"H7 WACC calculator"},{"$f":" I_Series!J$318","v":0},{"$f":" I_Series!K$318","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Series!Y$318 * SignSwitch","v":0},null,{"$f":" I_Series!AA$318 * SignSwitch","v":0},{"$f":" I_Series!AB$318 * SignSwitch","v":0},{"$f":" I_Series!AC$318 * SignSwitch","v":0},{"$f":" I_Series!AD$318 * SignSwitch","v":0},{"$f":" I_Series!AE$318 * SignSwitch","v":0},{"$f":" I_Series!AF$318 * SignSwitch","v":-47.243514366482387},{"$f":" I_Series!AG$318 * SignSwitch","v":-124.61290897163259},{"$f":" I_Series!AH$318 * SignSwitch","v":-349.27725999071748},{"$f":" I_Series!AI$318 * SignSwitch","v":-338.35887544210493},{"$f":" I_Series!AJ$318 * SignSwitch","v":-47.670061493185919},{"$f":" I_Series!AK$318 * SignSwitch","v":12.371902873296481},{"$f":" I_Series!AL$318 * SignSwitch","v":-22.519473371025125},{"$f":" I_Series!AM$318 * SignSwitch","v":-54.451573307105392},{"$f":" I_Series!AN$318 * SignSwitch","v":-60.418654071117786},{"$f":" I_Series!AO$318 * SignSwitch","v":-57.506862256602631},{"$f":" I_Series!AP$318 * SignSwitch","v":-54.507716687652461},{"$f":" I_Series!AQ$318 * SignSwitch","v":-43.936468360828677},{"$f":" I_Series!AR$318 * SignSwitch","v":-40.530210975005296},{"$f":" I_Series!AS$318 * SignSwitch","v":-37.021765867607208},{"$f":" I_Series!AT$318 * SignSwitch","v":-33.408067406987179},{"$f":" I_Series!AU$318 * SignSwitch","v":-29.685957992548548},{"$f":" I_Series!AV$318 * SignSwitch","v":-20.314711177587451},{"$f":" I_Series!AW$318 * SignSwitch","v":-16.199801076266834},{"$f":" I_Series!AX$318 * SignSwitch","v":-11.961443671906599},{"$f":" I_Series!AY$318 * SignSwitch","v":-7.5959355454155535},{"$f":" I_Series!AZ$318 * SignSwitch","v":-3.0994621751297768},{"$f":" I_Series!BA$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BB$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BC$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BD$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BE$318 * SignSwitch","v":-1.595189749045137},{"$f":" I_Series!BF$318 * SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BG$318 * SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BH$318 * SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BI$318 * SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BJ$318 * SignSwitch","v":-1.595189749045137}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F$426","v":0},{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$426","v":0},{"$f":" C_Fin_Ind!I$426","v":0},{"$f":" C_Fin_Ind!J$426","v":0},{"$f":" C_Fin_Ind!K$426","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Ind!Y$426 * SignSwitch","v":-5649.1365095783722},null,{"$f":" C_Fin_Ind!AA$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AG$426 * SignSwitch","v":-25.406986151341123},{"$f":" C_Fin_Ind!AH$426 * SignSwitch","v":-127.09130685621403},{"$f":" C_Fin_Ind!AI$426 * SignSwitch","v":-133.60431296786112},{"$f":" C_Fin_Ind!AJ$426 * SignSwitch","v":-24.054495348908496},{"$f":" C_Fin_Ind!AK$426 * SignSwitch","v":6.2869505541879178},{"$f":" C_Fin_Ind!AL$426 * SignSwitch","v":-21.226134311903785},{"$f":" C_Fin_Ind!AM$426 * SignSwitch","v":-63.524745555257375},{"$f":" C_Fin_Ind!AN$426 * SignSwitch","v":-84.909484716603941},{"$f":" C_Fin_Ind!AO$426 * SignSwitch","v":-97.280454501105197},{"$f":" C_Fin_Ind!AP$426 * SignSwitch","v":-110.03935403458244},{"$f":" C_Fin_Ind!AQ$426 * SignSwitch","v":-124.46075576811319},{"$f":" C_Fin_Ind!AR$426 * SignSwitch","v":-137.07842267777218},{"$f":" C_Fin_Ind!AS$426 * SignSwitch","v":-151.48615434204913},{"$f":" C_Fin_Ind!AT$426 * SignSwitch","v":-168.43152440157166},{"$f":" C_Fin_Ind!AU$426 * SignSwitch","v":-185.67763549010212},{"$f":" C_Fin_Ind!AV$426 * SignSwitch","v":-202.49604234967265},{"$f":" C_Fin_Ind!AW$426 * SignSwitch","v":-217.18178556712277},{"$f":" C_Fin_Ind!AX$426 * SignSwitch","v":-234.45723158833943},{"$f":" C_Fin_Ind!AY$426 * SignSwitch","v":-258.79459826113708},{"$f":" C_Fin_Ind!AZ$426 * SignSwitch","v":-278.4479027835855},{"$f":" C_Fin_Ind!BA$426 * SignSwitch","v":-266.73985423974972},{"$f":" C_Fin_Ind!BB$426 * SignSwitch","v":-264.30905549689254},{"$f":" C_Fin_Ind!BC$426 * SignSwitch","v":-278.42238049263801},{"$f":" C_Fin_Ind!BD$426 * SignSwitch","v":-289.60750951300309},{"$f":" C_Fin_Ind!BE$426 * SignSwitch","v":-302.00887332588701},{"$f":" C_Fin_Ind!BF$426 * SignSwitch","v":-306.28239489770664},{"$f":" C_Fin_Ind!BG$426 * SignSwitch","v":-314.71710952489849},{"$f":" C_Fin_Ind!BH$426 * SignSwitch","v":-322.41362032400889},{"$f":" C_Fin_Ind!BI$426 * SignSwitch","v":-328.75806715558787},{"$f":" C_Fin_Ind!BJ$426 * SignSwitch","v":-336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$101","v":0},{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$101","v":0},{"$f":" C_Fin_SynthAccretion!I$101","v":0},{"$f":" C_Fin_SynthAccretion!J$101","v":0},{"$f":" C_Fin_SynthAccretion!K$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_SynthAccretion!Y$101 * SignSwitch","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},{"$f":" C_Fin_Fixed!F$305","v":0},{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$305","v":0},{"$f":" C_Fin_Fixed!I$305","v":0},{"$f":" C_Fin_Fixed!J$305","v":0},{"$f":" C_Fin_Fixed!K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Fixed!Y$305 * SignSwitch","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF$305 * SignSwitch","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$305 * SignSwitch","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$305 * SignSwitch","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$305 * SignSwitch","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$305 * SignSwitch","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$305 * SignSwitch","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$305 * SignSwitch","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$305 * SignSwitch","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$305 * SignSwitch","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$305 * SignSwitch","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$305 * SignSwitch","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$305 * SignSwitch","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$305 * SignSwitch","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$305 * SignSwitch","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$305 * SignSwitch","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$305 * SignSwitch","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$305 * SignSwitch","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$305 * SignSwitch","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$305 * SignSwitch","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$305 * SignSwitch","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$305 * SignSwitch","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$305 * SignSwitch","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$305 * SignSwitch","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$305 * SignSwitch","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$305 * SignSwitch","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$305 * SignSwitch","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$305 * SignSwitch","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$305 * SignSwitch","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$305 * SignSwitch","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$305 * SignSwitch","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$305 * SignSwitch","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},{"$f":" C_Fin_Ind!F$305","v":0},{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$305","v":0},{"$f":" C_Fin_Ind!I$305","v":0},{"$f":" C_Fin_Ind!J$305","v":0},{"$f":" C_Fin_Ind!K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Ind!Y$305 * SignSwitch","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$305 * SignSwitch","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$305 * SignSwitch","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$305 * SignSwitch","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$305 * SignSwitch","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$305 * SignSwitch","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$305 * SignSwitch","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$305 * SignSwitch","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$305 * SignSwitch","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$305 * SignSwitch","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$305 * SignSwitch","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$305 * SignSwitch","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$305 * SignSwitch","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$305 * SignSwitch","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$305 * SignSwitch","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$305 * SignSwitch","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$305 * SignSwitch","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$305 * SignSwitch","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$305 * SignSwitch","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$305 * SignSwitch","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$305 * SignSwitch","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$305 * SignSwitch","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$305 * SignSwitch","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$305 * SignSwitch","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$305 * SignSwitch","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$305 * SignSwitch","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$305 * SignSwitch","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$305 * SignSwitch","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$305 * SignSwitch","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$305 * SignSwitch","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$305 * SignSwitch","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$305 * SignSwitch","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},{"$f":" C_Fin_Synth!F$305","v":0},{"$f":" C_Fin_Synth!G$305","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$305","v":0},{"$f":" C_Fin_Synth!I$305","v":0},{"$f":" C_Fin_Synth!J$305","v":0},{"$f":" C_Fin_Synth!K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_Synth!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" C_Fin_SynthAccretion!F$305","v":0},{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$305","v":0},{"$f":" C_Fin_SynthAccretion!I$305","v":0},{"$f":" C_Fin_SynthAccretion!J$305","v":0},{"$f":" C_Fin_SynthAccretion!K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_SynthAccretion!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,"Adjusted interest expense",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z201:BJ201 )","v":24030.411865712216},null,{"$f":" AA191 - SUM( AA192:AA200 )","v":609},{"$f":" AB191 - SUM( AB192:AB200 )","v":595},567,576,580,417.84465526632516,559.25996692446938,881.72859984180934,913.72982516775744,540.87198168568,478.26523904534793,576.19175111176423,468.68354763724216,505.11492598015201,524.60695924362676,545.7022948237792,560.3351158346411,579.28502142957575,603.37171000852788,631.7862322390904,659.35147503031328,677.68671531976474,698.51495753682275,730.26162173705757,770.1180165527478,784.00450367012593,767.3327398192431,772.01531038706742,790.3109384954048,799.91807380178432,799.79020358332798,785.04070992831203,793.27472672347722,810.94585105042722,827.6195247479825,850.44867108856909]
[]
[null,null,"Adjustments to Debt"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C203","v":"Model Adjustments - Adjustments to Debt"}]
[null,null,null,null,{"$f":" I_Ratios!E$39","v":"Operating Lease Commitments (Adj to Debt)"},{"$f":" I_Ratios!F$39","v":0},{"$f":" I_Ratios!G$39","v":"£'m nominal"},{"$f":" I_Ratios!H$39","v":0},{"$f":" I_Ratios!I$39","v":0},{"$f":" I_Ratios!J$39","v":0},{"$f":" I_Ratios!K$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$39","v":0},null,{"$f":" I_Ratios!AA$39","v":0},{"$f":" I_Ratios!AB$39","v":0},{"$f":" I_Ratios!AC$39","v":0},{"$f":" I_Ratios!AD$39","v":0},{"$f":" I_Ratios!AE$39","v":0},{"$f":" I_Ratios!AF$39","v":0},{"$f":" I_Ratios!AG$39","v":0},{"$f":" I_Ratios!AH$39","v":0},{"$f":" I_Ratios!AI$39","v":0},{"$f":" I_Ratios!AJ$39","v":0},{"$f":" I_Ratios!AK$39","v":0},{"$f":" I_Ratios!AL$39","v":0},{"$f":" I_Ratios!AM$39","v":0},{"$f":" I_Ratios!AN$39","v":0},{"$f":" I_Ratios!AO$39","v":0},{"$f":" I_Ratios!AP$39","v":0},{"$f":" I_Ratios!AQ$39","v":0},{"$f":" I_Ratios!AR$39","v":0},{"$f":" I_Ratios!AS$39","v":0},{"$f":" I_Ratios!AT$39","v":0},{"$f":" I_Ratios!AU$39","v":0},{"$f":" I_Ratios!AV$39","v":0},{"$f":" I_Ratios!AW$39","v":0},{"$f":" I_Ratios!AX$39","v":0},{"$f":" I_Ratios!AY$39","v":0},{"$f":" I_Ratios!AZ$39","v":0},{"$f":" I_Ratios!BA$39","v":0},{"$f":" I_Ratios!BB$39","v":0},{"$f":" I_Ratios!BC$39","v":0},{"$f":" I_Ratios!BD$39","v":0},{"$f":" I_Ratios!BE$39","v":0},{"$f":" I_Ratios!BF$39","v":0},{"$f":" I_Ratios!BG$39","v":0},{"$f":" I_Ratios!BH$39","v":0},{"$f":" I_Ratios!BI$39","v":0},{"$f":" I_Ratios!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$40","v":"Non-standard adjustment A (Adj to Debt)"},{"$f":" I_Ratios!F$40","v":0},{"$f":" I_Ratios!G$40","v":"£'m nominal"},{"$f":" I_Ratios!H$40","v":0},{"$f":" I_Ratios!I$40","v":0},{"$f":" I_Ratios!J$40","v":0},{"$f":" I_Ratios!K$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$40","v":0},null,{"$f":" I_Ratios!AA$40","v":0},{"$f":" I_Ratios!AB$40","v":0},{"$f":" I_Ratios!AC$40","v":0},{"$f":" I_Ratios!AD$40","v":0},{"$f":" I_Ratios!AE$40","v":0},{"$f":" I_Ratios!AF$40","v":0},{"$f":" I_Ratios!AG$40","v":0},{"$f":" I_Ratios!AH$40","v":0},{"$f":" I_Ratios!AI$40","v":0},{"$f":" I_Ratios!AJ$40","v":0},{"$f":" I_Ratios!AK$40","v":0},{"$f":" I_Ratios!AL$40","v":0},{"$f":" I_Ratios!AM$40","v":0},{"$f":" I_Ratios!AN$40","v":0},{"$f":" I_Ratios!AO$40","v":0},{"$f":" I_Ratios!AP$40","v":0},{"$f":" I_Ratios!AQ$40","v":0},{"$f":" I_Ratios!AR$40","v":0},{"$f":" I_Ratios!AS$40","v":0},{"$f":" I_Ratios!AT$40","v":0},{"$f":" I_Ratios!AU$40","v":0},{"$f":" I_Ratios!AV$40","v":0},{"$f":" I_Ratios!AW$40","v":0},{"$f":" I_Ratios!AX$40","v":0},{"$f":" I_Ratios!AY$40","v":0},{"$f":" I_Ratios!AZ$40","v":0},{"$f":" I_Ratios!BA$40","v":0},{"$f":" I_Ratios!BB$40","v":0},{"$f":" I_Ratios!BC$40","v":0},{"$f":" I_Ratios!BD$40","v":0},{"$f":" I_Ratios!BE$40","v":0},{"$f":" I_Ratios!BF$40","v":0},{"$f":" I_Ratios!BG$40","v":0},{"$f":" I_Ratios!BH$40","v":0},{"$f":" I_Ratios!BI$40","v":0},{"$f":" I_Ratios!BJ$40","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$41","v":"Non-standard adjustment B (Adj to Debt)"},{"$f":" I_Ratios!F$41","v":0},{"$f":" I_Ratios!G$41","v":"£'m nominal"},{"$f":" I_Ratios!H$41","v":0},{"$f":" I_Ratios!I$41","v":0},{"$f":" I_Ratios!J$41","v":0},{"$f":" I_Ratios!K$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$41","v":0},null,{"$f":" I_Ratios!AA$41","v":0},{"$f":" I_Ratios!AB$41","v":0},{"$f":" I_Ratios!AC$41","v":0},{"$f":" I_Ratios!AD$41","v":0},{"$f":" I_Ratios!AE$41","v":0},{"$f":" I_Ratios!AF$41","v":0},{"$f":" I_Ratios!AG$41","v":0},{"$f":" I_Ratios!AH$41","v":0},{"$f":" I_Ratios!AI$41","v":0},{"$f":" I_Ratios!AJ$41","v":0},{"$f":" I_Ratios!AK$41","v":0},{"$f":" I_Ratios!AL$41","v":0},{"$f":" I_Ratios!AM$41","v":0},{"$f":" I_Ratios!AN$41","v":0},{"$f":" I_Ratios!AO$41","v":0},{"$f":" I_Ratios!AP$41","v":0},{"$f":" I_Ratios!AQ$41","v":0},{"$f":" I_Ratios!AR$41","v":0},{"$f":" I_Ratios!AS$41","v":0},{"$f":" I_Ratios!AT$41","v":0},{"$f":" I_Ratios!AU$41","v":0},{"$f":" I_Ratios!AV$41","v":0},{"$f":" I_Ratios!AW$41","v":0},{"$f":" I_Ratios!AX$41","v":0},{"$f":" I_Ratios!AY$41","v":0},{"$f":" I_Ratios!AZ$41","v":0},{"$f":" I_Ratios!BA$41","v":0},{"$f":" I_Ratios!BB$41","v":0},{"$f":" I_Ratios!BC$41","v":0},{"$f":" I_Ratios!BD$41","v":0},{"$f":" I_Ratios!BE$41","v":0},{"$f":" I_Ratios!BF$41","v":0},{"$f":" I_Ratios!BG$41","v":0},{"$f":" I_Ratios!BH$41","v":0},{"$f":" I_Ratios!BI$41","v":0},{"$f":" I_Ratios!BJ$41","v":0}]
[null,null,null,null,{"$f":" \"Total \" &D205","v":"Total Model Adjustments - Adjustments to Debt"},null,{"$f":" I_Ratios!G$23","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z209:BJ209 )","v":0},null,{"$f":" SUM( AA206:AA208 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F$218","v":0},{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},{"$f":" C_Fin_Ind!L$218","v":0},{"$f":" C_Fin_Ind!M$218","v":0},{"$f":" C_Fin_Ind!N$218","v":0},{"$f":" C_Fin_Ind!O$218","v":0},{"$f":" C_Fin_Ind!P$218","v":0},{"$f":" C_Fin_Ind!Q$218","v":0},{"$f":" C_Fin_Ind!R$218","v":0},{"$f":" C_Fin_Ind!S$218","v":0},{"$f":" C_Fin_Ind!T$218","v":0},{"$f":" C_Fin_Ind!U$218","v":0},{"$f":" C_Fin_Ind!V$218","v":0},{"$f":" C_Fin_Ind!W$218","v":0},{"$f":" C_Fin_Ind!X$218","v":0},{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F$218","v":0},{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},{"$f":" C_Fin_Synth!L$218","v":0},{"$f":" C_Fin_Synth!M$218","v":0},{"$f":" C_Fin_Synth!N$218","v":0},{"$f":" C_Fin_Synth!O$218","v":0},{"$f":" C_Fin_Synth!P$218","v":0},{"$f":" C_Fin_Synth!Q$218","v":0},{"$f":" C_Fin_Synth!R$218","v":0},{"$f":" C_Fin_Synth!S$218","v":0},{"$f":" C_Fin_Synth!T$218","v":0},{"$f":" C_Fin_Synth!U$218","v":0},{"$f":" C_Fin_Synth!V$218","v":0},{"$f":" C_Fin_Synth!W$218","v":0},{"$f":" C_Fin_Synth!X$218","v":0},{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$218","v":0},{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},{"$f":" C_Fin_SynthAccretion!L$218","v":0},{"$f":" C_Fin_SynthAccretion!M$218","v":0},{"$f":" C_Fin_SynthAccretion!N$218","v":0},{"$f":" C_Fin_SynthAccretion!O$218","v":0},{"$f":" C_Fin_SynthAccretion!P$218","v":0},{"$f":" C_Fin_SynthAccretion!Q$218","v":0},{"$f":" C_Fin_SynthAccretion!R$218","v":0},{"$f":" C_Fin_SynthAccretion!S$218","v":0},{"$f":" C_Fin_SynthAccretion!T$218","v":0},{"$f":" C_Fin_SynthAccretion!U$218","v":0},{"$f":" C_Fin_SynthAccretion!V$218","v":0},{"$f":" C_Fin_SynthAccretion!W$218","v":0},{"$f":" C_Fin_SynthAccretion!X$218","v":0},{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},null,{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},null,{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" E$209","v":"Total Model Adjustments - Adjustments to Debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA$209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted debt",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z218:BJ218 )","v":731754.45714952867},null,{"$f":" SUM( AA211:AA217 )","v":14499.2300947036},{"$f":" SUM( AB211:AB217 )","v":14499.2300947036},14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[]
[null,null,"Adjustments for Adjusted interest coverage ratio"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C220","v":"Model Adjustments - Adjustments for Adjusted interest coverage ratio"}]
[]
[null,null,null,null,{"$f":" C_RABDepr!E56","v":"Existing RAB depreciation POS"},{"$f":" C_RABDepr!F56","v":0},{"$f":" C_RABDepr!G56","v":"£'m nominal"},{"$f":" C_RABDepr!H56","v":0},{"$f":" C_RABDepr!I56","v":0},{"$f":" C_RABDepr!J56","v":0},{"$f":" C_RABDepr!K56","v":0},{"$f":" C_RABDepr!L56","v":0},{"$f":" C_RABDepr!M56","v":0},{"$f":" C_RABDepr!N56","v":0},{"$f":" C_RABDepr!O56","v":0},{"$f":" C_RABDepr!P56","v":0},{"$f":" C_RABDepr!Q56","v":0},{"$f":" C_RABDepr!R56","v":0},{"$f":" C_RABDepr!S56","v":0},{"$f":" C_RABDepr!T56","v":0},{"$f":" C_RABDepr!U56","v":0},{"$f":" C_RABDepr!V56","v":0},{"$f":" C_RABDepr!W56","v":0},{"$f":" C_RABDepr!X56","v":0},{"$f":" C_RABDepr!Y56","v":0},null,{"$f":" C_RABDepr!AA56","v":0},{"$f":" C_RABDepr!AB56","v":0},{"$f":" C_RABDepr!AC56","v":0},{"$f":" C_RABDepr!AD56","v":0},{"$f":" C_RABDepr!AE56","v":0},{"$f":" C_RABDepr!AF56","v":0},{"$f":" C_RABDepr!AG56","v":0},{"$f":" C_RABDepr!AH56","v":0},{"$f":" C_RABDepr!AI56","v":0},{"$f":" C_RABDepr!AJ56","v":0},{"$f":" C_RABDepr!AK56","v":0},{"$f":" C_RABDepr!AL56","v":0},{"$f":" C_RABDepr!AM56","v":0},{"$f":" C_RABDepr!AN56","v":0},{"$f":" C_RABDepr!AO56","v":0},{"$f":" C_RABDepr!AP56","v":0},{"$f":" C_RABDepr!AQ56","v":0},{"$f":" C_RABDepr!AR56","v":0},{"$f":" C_RABDepr!AS56","v":0},{"$f":" C_RABDepr!AT56","v":0},{"$f":" C_RABDepr!AU56","v":0},{"$f":" C_RABDepr!AV56","v":0},{"$f":" C_RABDepr!AW56","v":0},{"$f":" C_RABDepr!AX56","v":0},{"$f":" C_RABDepr!AY56","v":0},{"$f":" C_RABDepr!AZ56","v":0},{"$f":" C_RABDepr!BA56","v":0},{"$f":" C_RABDepr!BB56","v":0},{"$f":" C_RABDepr!BC56","v":0},{"$f":" C_RABDepr!BD56","v":0},{"$f":" C_RABDepr!BE56","v":0},{"$f":" C_RABDepr!BF56","v":0},{"$f":" C_RABDepr!BG56","v":0},{"$f":" C_RABDepr!BH56","v":0},{"$f":" C_RABDepr!BI56","v":0},{"$f":" C_RABDepr!BJ56","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E106","v":"RAB 1 depreciation POS"},{"$f":" C_RABDepr!F106","v":0},{"$f":" C_RABDepr!G106","v":"£'m nominal"},{"$f":" C_RABDepr!H106","v":0},{"$f":" C_RABDepr!I106","v":0},{"$f":" C_RABDepr!J106","v":0},{"$f":" C_RABDepr!K106","v":0},{"$f":" C_RABDepr!L106","v":0},{"$f":" C_RABDepr!M106","v":0},{"$f":" C_RABDepr!N106","v":0},{"$f":" C_RABDepr!O106","v":0},{"$f":" C_RABDepr!P106","v":0},{"$f":" C_RABDepr!Q106","v":0},{"$f":" C_RABDepr!R106","v":0},{"$f":" C_RABDepr!S106","v":0},{"$f":" C_RABDepr!T106","v":0},{"$f":" C_RABDepr!U106","v":0},{"$f":" C_RABDepr!V106","v":0},{"$f":" C_RABDepr!W106","v":0},{"$f":" C_RABDepr!X106","v":0},{"$f":" C_RABDepr!Y106","v":51141.726686327675},null,{"$f":" C_RABDepr!AA106","v":0},{"$f":" C_RABDepr!AB106","v":0},{"$f":" C_RABDepr!AC106","v":0},{"$f":" C_RABDepr!AD106","v":0},{"$f":" C_RABDepr!AE106","v":0},{"$f":" C_RABDepr!AF106","v":830.06667300139372},{"$f":" C_RABDepr!AG106","v":869.60653868085899},{"$f":" C_RABDepr!AH106","v":941.20503605317208},{"$f":" C_RABDepr!AI106","v":1055.9968263438684},{"$f":" C_RABDepr!AJ106","v":1110.1655110867357},{"$f":" C_RABDepr!AK106","v":1164.5725996735364},{"$f":" C_RABDepr!AL106","v":1228.1831152569746},{"$f":" C_RABDepr!AM106","v":1071.282643858513},{"$f":" C_RABDepr!AN106","v":941.21714933434043},{"$f":" C_RABDepr!AO106","v":954.44870158265883},{"$f":" C_RABDepr!AP106","v":1004.7506233325788},{"$f":" C_RABDepr!AQ106","v":1068.7324702791457},{"$f":" C_RABDepr!AR106","v":1136.5736307976688},{"$f":" C_RABDepr!AS106","v":1286.903621324815},{"$f":" C_RABDepr!AT106","v":1297.3215269910652},{"$f":" C_RABDepr!AU106","v":1548.5271082079637},{"$f":" C_RABDepr!AV106","v":1635.4035033412792},{"$f":" C_RABDepr!AW106","v":1757.1379442701675},{"$f":" C_RABDepr!AX106","v":1822.7140149943277},{"$f":" C_RABDepr!AY106","v":1995.5999443327134},{"$f":" C_RABDepr!AZ106","v":2005.1980183290946},{"$f":" C_RABDepr!BA106","v":2092.057547461899},{"$f":" C_RABDepr!BB106","v":2185.7849135244892},{"$f":" C_RABDepr!BC106","v":2251.5104478105159},{"$f":" C_RABDepr!BD106","v":2256.5018900188056},{"$f":" C_RABDepr!BE106","v":2275.8894594965013},{"$f":" C_RABDepr!BF106","v":2625.0563651274792},{"$f":" C_RABDepr!BG106","v":2710.2936994630086},{"$f":" C_RABDepr!BH106","v":2710.6584458643083},{"$f":" C_RABDepr!BI106","v":2742.7549284898537},{"$f":" C_RABDepr!BJ106","v":2565.6117879979456}]
[null,null,null,null,{"$f":" C_RABDepr!E157","v":"RAB 2 depreciation POS"},{"$f":" C_RABDepr!F157","v":0},{"$f":" C_RABDepr!G157","v":"£'m nominal"},{"$f":" C_RABDepr!H157","v":0},{"$f":" C_RABDepr!I157","v":0},{"$f":" C_RABDepr!J157","v":0},{"$f":" C_RABDepr!K157","v":0},{"$f":" C_RABDepr!L157","v":0},{"$f":" C_RABDepr!M157","v":0},{"$f":" C_RABDepr!N157","v":0},{"$f":" C_RABDepr!O157","v":0},{"$f":" C_RABDepr!P157","v":0},{"$f":" C_RABDepr!Q157","v":0},{"$f":" C_RABDepr!R157","v":0},{"$f":" C_RABDepr!S157","v":0},{"$f":" C_RABDepr!T157","v":0},{"$f":" C_RABDepr!U157","v":0},{"$f":" C_RABDepr!V157","v":0},{"$f":" C_RABDepr!W157","v":0},{"$f":" C_RABDepr!X157","v":0},{"$f":" C_RABDepr!Y157","v":0},null,{"$f":" C_RABDepr!AA157","v":0},{"$f":" C_RABDepr!AB157","v":0},{"$f":" C_RABDepr!AC157","v":0},{"$f":" C_RABDepr!AD157","v":0},{"$f":" C_RABDepr!AE157","v":0},{"$f":" C_RABDepr!AF157","v":0},{"$f":" C_RABDepr!AG157","v":0},{"$f":" C_RABDepr!AH157","v":0},{"$f":" C_RABDepr!AI157","v":0},{"$f":" C_RABDepr!AJ157","v":0},{"$f":" C_RABDepr!AK157","v":0},{"$f":" C_RABDepr!AL157","v":0},{"$f":" C_RABDepr!AM157","v":0},{"$f":" C_RABDepr!AN157","v":0},{"$f":" C_RABDepr!AO157","v":0},{"$f":" C_RABDepr!AP157","v":0},{"$f":" C_RABDepr!AQ157","v":0},{"$f":" C_RABDepr!AR157","v":0},{"$f":" C_RABDepr!AS157","v":0},{"$f":" C_RABDepr!AT157","v":0},{"$f":" C_RABDepr!AU157","v":0},{"$f":" C_RABDepr!AV157","v":0},{"$f":" C_RABDepr!AW157","v":0},{"$f":" C_RABDepr!AX157","v":0},{"$f":" C_RABDepr!AY157","v":0},{"$f":" C_RABDepr!AZ157","v":0},{"$f":" C_RABDepr!BA157","v":0},{"$f":" C_RABDepr!BB157","v":0},{"$f":" C_RABDepr!BC157","v":0},{"$f":" C_RABDepr!BD157","v":0},{"$f":" C_RABDepr!BE157","v":0},{"$f":" C_RABDepr!BF157","v":0},{"$f":" C_RABDepr!BG157","v":0},{"$f":" C_RABDepr!BH157","v":0},{"$f":" C_RABDepr!BI157","v":0},{"$f":" C_RABDepr!BJ157","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E207","v":"RAB 3 depreciation POS"},{"$f":" C_RABDepr!F207","v":0},{"$f":" C_RABDepr!G207","v":"£'m nominal"},{"$f":" C_RABDepr!H207","v":0},{"$f":" C_RABDepr!I207","v":0},{"$f":" C_RABDepr!J207","v":0},{"$f":" C_RABDepr!K207","v":0},{"$f":" C_RABDepr!L207","v":0},{"$f":" C_RABDepr!M207","v":0},{"$f":" C_RABDepr!N207","v":0},{"$f":" C_RABDepr!O207","v":0},{"$f":" C_RABDepr!P207","v":0},{"$f":" C_RABDepr!Q207","v":0},{"$f":" C_RABDepr!R207","v":0},{"$f":" C_RABDepr!S207","v":0},{"$f":" C_RABDepr!T207","v":0},{"$f":" C_RABDepr!U207","v":0},{"$f":" C_RABDepr!V207","v":0},{"$f":" C_RABDepr!W207","v":0},{"$f":" C_RABDepr!X207","v":0},{"$f":" C_RABDepr!Y207","v":0},null,{"$f":" C_RABDepr!AA207","v":0},{"$f":" C_RABDepr!AB207","v":0},{"$f":" C_RABDepr!AC207","v":0},{"$f":" C_RABDepr!AD207","v":0},{"$f":" C_RABDepr!AE207","v":0},{"$f":" C_RABDepr!AF207","v":0},{"$f":" C_RABDepr!AG207","v":0},{"$f":" C_RABDepr!AH207","v":0},{"$f":" C_RABDepr!AI207","v":0},{"$f":" C_RABDepr!AJ207","v":0},{"$f":" C_RABDepr!AK207","v":0},{"$f":" C_RABDepr!AL207","v":0},{"$f":" C_RABDepr!AM207","v":0},{"$f":" C_RABDepr!AN207","v":0},{"$f":" C_RABDepr!AO207","v":0},{"$f":" C_RABDepr!AP207","v":0},{"$f":" C_RABDepr!AQ207","v":0},{"$f":" C_RABDepr!AR207","v":0},{"$f":" C_RABDepr!AS207","v":0},{"$f":" C_RABDepr!AT207","v":0},{"$f":" C_RABDepr!AU207","v":0},{"$f":" C_RABDepr!AV207","v":0},{"$f":" C_RABDepr!AW207","v":0},{"$f":" C_RABDepr!AX207","v":0},{"$f":" C_RABDepr!AY207","v":0},{"$f":" C_RABDepr!AZ207","v":0},{"$f":" C_RABDepr!BA207","v":0},{"$f":" C_RABDepr!BB207","v":0},{"$f":" C_RABDepr!BC207","v":0},{"$f":" C_RABDepr!BD207","v":0},{"$f":" C_RABDepr!BE207","v":0},{"$f":" C_RABDepr!BF207","v":0},{"$f":" C_RABDepr!BG207","v":0},{"$f":" C_RABDepr!BH207","v":0},{"$f":" C_RABDepr!BI207","v":0},{"$f":" C_RABDepr!BJ207","v":0}]
[null,null,null,null,"Nominal depreciation on RAB",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA228:BJ228 )","v":51141.726686327675},null,{"$f":" SUM( AA224:AA227 )","v":0},0,0,0,0,830.06667300139372,869.60653868085899,941.20503605317208,1055.9968263438684,1110.1655110867357,1164.5725996735364,1228.1831152569746,1071.282643858513,941.21714933434043,954.44870158265883,1004.7506233325788,1068.7324702791457,1136.5736307976688,1286.903621324815,1297.3215269910652,1548.5271082079637,1635.4035033412792,1757.1379442701675,1822.7140149943277,1995.5999443327134,2005.1980183290946,2092.057547461899,2185.7849135244892,2251.5104478105159,2256.5018900188056,2275.8894594965013,2625.0563651274792,2710.2936994630086,2710.6584458643083,2742.7549284898537,2565.6117879979456]
[]
[null,null,{"$f":" \"Ratios \"  &A139","v":"Ratios Moody's"}]
[]
[null,null,"i)","Cash Interest Coverage"]
[null,null,null,null,{"$f":" E$177","v":"Adjusted FFO"},{"$f":" F$177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,{"$f":" AA$177","v":1121},{"$f":" AB$177","v":1218},{"$f":" AC$177","v":1318},1349,1474,{"$f":" AF$177","v":-382.689540899843},-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" E$201","v":"Adjusted interest expense"},{"$f":" F$201","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24030.411865712216,null,609,595,{"$f":" AC$201","v":567},576,580,417.84465526632516,559.25996692446938,881.72859984180934,913.72982516775744,540.87198168568,478.26523904534793,576.19175111176423,468.68354763724216,505.11492598015201,524.60695924362676,545.7022948237792,560.3351158346411,579.28502142957575,603.37171000852788,631.7862322390904,659.35147503031328,677.68671531976474,698.51495753682275,730.26162173705757,770.1180165527478,784.00450367012593,767.3327398192431,772.01531038706742,790.3109384954048,799.91807380178432,799.79020358332798,785.04070992831203,793.27472672347722,810.94585105042722,827.6195247479825,850.44867108856909]
[null,null,null,null,{"$f":" D232","v":"Cash Interest Coverage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$234 = 0, 0, ( AA233 + AA234 ) / AA234 )","v":2.8407224958949095},{"$f":" IF( AB$234 = 0, 0, ( AB233 + AB234 ) / AB234 )","v":3.0470588235294116},3.3245149911816578,3.3420138888888888,3.5413793103448277,8.413441197201639E-2,0.43837176421033031,2.4098046192447526,2.9360765985232624,3.7288979194010952,4.1364198964433214,3.7899006242169802,4.7574282232253831,4.6218965566212722,4.3619663238021369,4.3791193789223231,4.4318939508402888,5.1137886836047777,4.9740196709053937,4.9115168454480402,4.8268387630571814,4.8329895652252386,5.5965926394177723,5.4690591792149732,5.3205091034858851,5.3667998992230332,5.5956355006298093,5.9548036415244363,5.9612995545761036,6.0361410530161583,6.1929840128957032,6.4605539143479254,6.7157273099551906,6.7301212401893267,6.7570119845666907,6.7391359510200788]
[]
[null,null,null,null,{"$f":" I_Ratios!E$63","v":"Aaa Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$63","v":0},{"$f":" I_Ratios!G$63","v":"ratio"},{"$f":" I_Ratios!H$63","v":0},{"$f":" I_Ratios!I$63","v":0},{"$f":" I_Ratios!J$63","v":0},{"$f":" I_Ratios!K$63","v":0},{"$f":" I_Ratios!L$63","v":0},{"$f":" I_Ratios!M$63","v":0},{"$f":" I_Ratios!N$63","v":0},{"$f":" I_Ratios!O$63","v":0},{"$f":" I_Ratios!P$63","v":0},{"$f":" I_Ratios!Q$63","v":0},{"$f":" I_Ratios!R$63","v":0},{"$f":" I_Ratios!S$63","v":0},{"$f":" I_Ratios!T$63","v":0},{"$f":" I_Ratios!U$63","v":0},{"$f":" I_Ratios!V$63","v":0},{"$f":" I_Ratios!W$63","v":0},{"$f":" I_Ratios!X$63","v":0},{"$f":" I_Ratios!Y$63","v":0},null,{"$f":" I_Ratios!AA$63","v":0},{"$f":" I_Ratios!AB$63","v":0},{"$f":" I_Ratios!AC$63","v":0},{"$f":" I_Ratios!AD$63","v":0},{"$f":" I_Ratios!AE$63","v":0},{"$f":" I_Ratios!AF$63","v":0},{"$f":" I_Ratios!AG$63","v":0},{"$f":" I_Ratios!AH$63","v":0},{"$f":" I_Ratios!AI$63","v":0},{"$f":" I_Ratios!AJ$63","v":0},{"$f":" I_Ratios!AK$63","v":0},{"$f":" I_Ratios!AL$63","v":0},{"$f":" I_Ratios!AM$63","v":0},{"$f":" I_Ratios!AN$63","v":0},{"$f":" I_Ratios!AO$63","v":0},{"$f":" I_Ratios!AP$63","v":0},{"$f":" I_Ratios!AQ$63","v":0},{"$f":" I_Ratios!AR$63","v":0},{"$f":" I_Ratios!AS$63","v":0},{"$f":" I_Ratios!AT$63","v":0},{"$f":" I_Ratios!AU$63","v":0},{"$f":" I_Ratios!AV$63","v":0},{"$f":" I_Ratios!AW$63","v":0},{"$f":" I_Ratios!AX$63","v":0},{"$f":" I_Ratios!AY$63","v":0},{"$f":" I_Ratios!AZ$63","v":0},{"$f":" I_Ratios!BA$63","v":0},{"$f":" I_Ratios!BB$63","v":0},{"$f":" I_Ratios!BC$63","v":0},{"$f":" I_Ratios!BD$63","v":0},{"$f":" I_Ratios!BE$63","v":0},{"$f":" I_Ratios!BF$63","v":0},{"$f":" I_Ratios!BG$63","v":0},{"$f":" I_Ratios!BH$63","v":0},{"$f":" I_Ratios!BI$63","v":0},{"$f":" I_Ratios!BJ$63","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$64","v":"Baa Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$64","v":0},{"$f":" I_Ratios!G$64","v":"ratio"},{"$f":" I_Ratios!H$64","v":0},{"$f":" I_Ratios!I$64","v":0},{"$f":" I_Ratios!J$64","v":0},{"$f":" I_Ratios!K$64","v":0},{"$f":" I_Ratios!L$64","v":0},{"$f":" I_Ratios!M$64","v":0},{"$f":" I_Ratios!N$64","v":0},{"$f":" I_Ratios!O$64","v":0},{"$f":" I_Ratios!P$64","v":0},{"$f":" I_Ratios!Q$64","v":0},{"$f":" I_Ratios!R$64","v":0},{"$f":" I_Ratios!S$64","v":0},{"$f":" I_Ratios!T$64","v":0},{"$f":" I_Ratios!U$64","v":0},{"$f":" I_Ratios!V$64","v":0},{"$f":" I_Ratios!W$64","v":0},{"$f":" I_Ratios!X$64","v":0},{"$f":" I_Ratios!Y$64","v":0},null,{"$f":" I_Ratios!AA$64","v":0},{"$f":" I_Ratios!AB$64","v":0},{"$f":" I_Ratios!AC$64","v":0},{"$f":" I_Ratios!AD$64","v":0},{"$f":" I_Ratios!AE$64","v":0},{"$f":" I_Ratios!AF$64","v":0},{"$f":" I_Ratios!AG$64","v":0},{"$f":" I_Ratios!AH$64","v":0},{"$f":" I_Ratios!AI$64","v":0},{"$f":" I_Ratios!AJ$64","v":0},{"$f":" I_Ratios!AK$64","v":0},{"$f":" I_Ratios!AL$64","v":0},{"$f":" I_Ratios!AM$64","v":0},{"$f":" I_Ratios!AN$64","v":0},{"$f":" I_Ratios!AO$64","v":0},{"$f":" I_Ratios!AP$64","v":0},{"$f":" I_Ratios!AQ$64","v":0},{"$f":" I_Ratios!AR$64","v":0},{"$f":" I_Ratios!AS$64","v":0},{"$f":" I_Ratios!AT$64","v":0},{"$f":" I_Ratios!AU$64","v":0},{"$f":" I_Ratios!AV$64","v":0},{"$f":" I_Ratios!AW$64","v":0},{"$f":" I_Ratios!AX$64","v":0},{"$f":" I_Ratios!AY$64","v":0},{"$f":" I_Ratios!AZ$64","v":0},{"$f":" I_Ratios!BA$64","v":0},{"$f":" I_Ratios!BB$64","v":0},{"$f":" I_Ratios!BC$64","v":0},{"$f":" I_Ratios!BD$64","v":0},{"$f":" I_Ratios!BE$64","v":0},{"$f":" I_Ratios!BF$64","v":0},{"$f":" I_Ratios!BG$64","v":0},{"$f":" I_Ratios!BH$64","v":0},{"$f":" I_Ratios!BI$64","v":0},{"$f":" I_Ratios!BJ$64","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$65","v":"B Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$65","v":0},{"$f":" I_Ratios!G$65","v":"ratio"},{"$f":" I_Ratios!H$65","v":0},{"$f":" I_Ratios!I$65","v":0},{"$f":" I_Ratios!J$65","v":0},{"$f":" I_Ratios!K$65","v":0},{"$f":" I_Ratios!L$65","v":0},{"$f":" I_Ratios!M$65","v":0},{"$f":" I_Ratios!N$65","v":0},{"$f":" I_Ratios!O$65","v":0},{"$f":" I_Ratios!P$65","v":0},{"$f":" I_Ratios!Q$65","v":0},{"$f":" I_Ratios!R$65","v":0},{"$f":" I_Ratios!S$65","v":0},{"$f":" I_Ratios!T$65","v":0},{"$f":" I_Ratios!U$65","v":0},{"$f":" I_Ratios!V$65","v":0},{"$f":" I_Ratios!W$65","v":0},{"$f":" I_Ratios!X$65","v":0},{"$f":" I_Ratios!Y$65","v":0},null,{"$f":" I_Ratios!AA$65","v":0},{"$f":" I_Ratios!AB$65","v":0},{"$f":" I_Ratios!AC$65","v":0},{"$f":" I_Ratios!AD$65","v":0},{"$f":" I_Ratios!AE$65","v":0},{"$f":" I_Ratios!AF$65","v":0},{"$f":" I_Ratios!AG$65","v":0},{"$f":" I_Ratios!AH$65","v":0},{"$f":" I_Ratios!AI$65","v":0},{"$f":" I_Ratios!AJ$65","v":0},{"$f":" I_Ratios!AK$65","v":0},{"$f":" I_Ratios!AL$65","v":0},{"$f":" I_Ratios!AM$65","v":0},{"$f":" I_Ratios!AN$65","v":0},{"$f":" I_Ratios!AO$65","v":0},{"$f":" I_Ratios!AP$65","v":0},{"$f":" I_Ratios!AQ$65","v":0},{"$f":" I_Ratios!AR$65","v":0},{"$f":" I_Ratios!AS$65","v":0},{"$f":" I_Ratios!AT$65","v":0},{"$f":" I_Ratios!AU$65","v":0},{"$f":" I_Ratios!AV$65","v":0},{"$f":" I_Ratios!AW$65","v":0},{"$f":" I_Ratios!AX$65","v":0},{"$f":" I_Ratios!AY$65","v":0},{"$f":" I_Ratios!AZ$65","v":0},{"$f":" I_Ratios!BA$65","v":0},{"$f":" I_Ratios!BB$65","v":0},{"$f":" I_Ratios!BC$65","v":0},{"$f":" I_Ratios!BD$65","v":0},{"$f":" I_Ratios!BE$65","v":0},{"$f":" I_Ratios!BF$65","v":0},{"$f":" I_Ratios!BG$65","v":0},{"$f":" I_Ratios!BH$65","v":0},{"$f":" I_Ratios!BI$65","v":0},{"$f":" I_Ratios!BJ$65","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E237:E239,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA237:AA239, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D232&\" alert\"","v":"Cash Interest Coverage alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA241:BJ241, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ok"},null,{"$f":" IF( AA235 = 0, \"n/a\", IF( AA235 < AA240, \"ALERT\", \"ok\" ) )","v":"ok"},{"$f":" IF( AB235 = 0, \"n/a\", IF( AB235 < AB240, \"ALERT\", \"ok\" ) )","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"ii)","FFO to Debt"]
[null,null,null,null,{"$f":" E$177","v":"Adjusted FFO"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,{"$f":" AA$177","v":1121},1218,1318,1349,1474,-382.689540899843,-314.09618857157875,{"$f":" AH$177","v":1243.065052977191},1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" E$218","v":"Adjusted debt"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731754.45714952867,null,{"$f":" AA$218","v":14499.2300947036},14499.2300947036,14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[null,null,null,null,{"$f":" D243","v":"FFO to Debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$244 / AA$245","v":7.7314449986519512E-2},8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.1589546183704728E-2,-2.3792022652205157E-2,9.3836895200468201E-2,0.12679536951615214,0.10549746054362062,0.10727317722919903,0.11188409971098354,0.11778811703071188,0.11680320290804007,0.10763443122622041,0.10839420350050058,0.10899888667664477,0.12923934573053444,0.12308752371313544,0.12047645339479758,0.11864046978750505,0.11848843006212444,0.14066034566238969,0.13336717869355616,0.13031291426177707,0.13716419617118331,0.14077671960498439,0.14680980970151786,0.14516075408115384,0.14409134682732649,0.14592730939609003,0.14696171345801748,0.15189629958074127,0.15275379642083539,0.15303751870787857,0.15145535311576477]
[]
[null,null,null,null,{"$f":" I_Ratios!E$68","v":"Aaa Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F$68","v":0},{"$f":" I_Ratios!G$68","v":"%"},{"$f":" I_Ratios!H$68","v":0},{"$f":" I_Ratios!I$68","v":0},{"$f":" I_Ratios!J$68","v":0},{"$f":" I_Ratios!K$68","v":0},{"$f":" I_Ratios!L$68","v":0},{"$f":" I_Ratios!M$68","v":0},{"$f":" I_Ratios!N$68","v":0},{"$f":" I_Ratios!O$68","v":0},{"$f":" I_Ratios!P$68","v":0},{"$f":" I_Ratios!Q$68","v":0},{"$f":" I_Ratios!R$68","v":0},{"$f":" I_Ratios!S$68","v":0},{"$f":" I_Ratios!T$68","v":0},{"$f":" I_Ratios!U$68","v":0},{"$f":" I_Ratios!V$68","v":0},{"$f":" I_Ratios!W$68","v":0},{"$f":" I_Ratios!X$68","v":0},{"$f":" I_Ratios!Y$68","v":0},null,{"$f":" I_Ratios!AA$68","v":0},{"$f":" I_Ratios!AB$68","v":0},{"$f":" I_Ratios!AC$68","v":0},{"$f":" I_Ratios!AD$68","v":0},{"$f":" I_Ratios!AE$68","v":0},{"$f":" I_Ratios!AF$68","v":0},{"$f":" I_Ratios!AG$68","v":0},{"$f":" I_Ratios!AH$68","v":0},{"$f":" I_Ratios!AI$68","v":0},{"$f":" I_Ratios!AJ$68","v":0},{"$f":" I_Ratios!AK$68","v":0},{"$f":" I_Ratios!AL$68","v":0},{"$f":" I_Ratios!AM$68","v":0},{"$f":" I_Ratios!AN$68","v":0},{"$f":" I_Ratios!AO$68","v":0},{"$f":" I_Ratios!AP$68","v":0},{"$f":" I_Ratios!AQ$68","v":0},{"$f":" I_Ratios!AR$68","v":0},{"$f":" I_Ratios!AS$68","v":0},{"$f":" I_Ratios!AT$68","v":0},{"$f":" I_Ratios!AU$68","v":0},{"$f":" I_Ratios!AV$68","v":0},{"$f":" I_Ratios!AW$68","v":0},{"$f":" I_Ratios!AX$68","v":0},{"$f":" I_Ratios!AY$68","v":0},{"$f":" I_Ratios!AZ$68","v":0},{"$f":" I_Ratios!BA$68","v":0},{"$f":" I_Ratios!BB$68","v":0},{"$f":" I_Ratios!BC$68","v":0},{"$f":" I_Ratios!BD$68","v":0},{"$f":" I_Ratios!BE$68","v":0},{"$f":" I_Ratios!BF$68","v":0},{"$f":" I_Ratios!BG$68","v":0},{"$f":" I_Ratios!BH$68","v":0},{"$f":" I_Ratios!BI$68","v":0},{"$f":" I_Ratios!BJ$68","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$69","v":"Baa Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F$69","v":0},{"$f":" I_Ratios!G$69","v":"%"},{"$f":" I_Ratios!H$69","v":0},{"$f":" I_Ratios!I$69","v":0},{"$f":" I_Ratios!J$69","v":0},{"$f":" I_Ratios!K$69","v":0},{"$f":" I_Ratios!L$69","v":0},{"$f":" I_Ratios!M$69","v":0},{"$f":" I_Ratios!N$69","v":0},{"$f":" I_Ratios!O$69","v":0},{"$f":" I_Ratios!P$69","v":0},{"$f":" I_Ratios!Q$69","v":0},{"$f":" I_Ratios!R$69","v":0},{"$f":" I_Ratios!S$69","v":0},{"$f":" I_Ratios!T$69","v":0},{"$f":" I_Ratios!U$69","v":0},{"$f":" I_Ratios!V$69","v":0},{"$f":" I_Ratios!W$69","v":0},{"$f":" I_Ratios!X$69","v":0},{"$f":" I_Ratios!Y$69","v":0},null,{"$f":" I_Ratios!AA$69","v":0},{"$f":" I_Ratios!AB$69","v":0},{"$f":" I_Ratios!AC$69","v":0},{"$f":" I_Ratios!AD$69","v":0},{"$f":" I_Ratios!AE$69","v":0},{"$f":" I_Ratios!AF$69","v":0},{"$f":" I_Ratios!AG$69","v":0},{"$f":" I_Ratios!AH$69","v":0},{"$f":" I_Ratios!AI$69","v":0},{"$f":" I_Ratios!AJ$69","v":0},{"$f":" I_Ratios!AK$69","v":0},{"$f":" I_Ratios!AL$69","v":0},{"$f":" I_Ratios!AM$69","v":0},{"$f":" I_Ratios!AN$69","v":0},{"$f":" I_Ratios!AO$69","v":0},{"$f":" I_Ratios!AP$69","v":0},{"$f":" I_Ratios!AQ$69","v":0},{"$f":" I_Ratios!AR$69","v":0},{"$f":" I_Ratios!AS$69","v":0},{"$f":" I_Ratios!AT$69","v":0},{"$f":" I_Ratios!AU$69","v":0},{"$f":" I_Ratios!AV$69","v":0},{"$f":" I_Ratios!AW$69","v":0},{"$f":" I_Ratios!AX$69","v":0},{"$f":" I_Ratios!AY$69","v":0},{"$f":" I_Ratios!AZ$69","v":0},{"$f":" I_Ratios!BA$69","v":0},{"$f":" I_Ratios!BB$69","v":0},{"$f":" I_Ratios!BC$69","v":0},{"$f":" I_Ratios!BD$69","v":0},{"$f":" I_Ratios!BE$69","v":0},{"$f":" I_Ratios!BF$69","v":0},{"$f":" I_Ratios!BG$69","v":0},{"$f":" I_Ratios!BH$69","v":0},{"$f":" I_Ratios!BI$69","v":0},{"$f":" I_Ratios!BJ$69","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$70","v":"B Funds from Operations (FFO) to Net Debt threshold"},{"$f":" I_Ratios!F$70","v":0},{"$f":" I_Ratios!G$70","v":"%"},{"$f":" I_Ratios!H$70","v":0},{"$f":" I_Ratios!I$70","v":0},{"$f":" I_Ratios!J$70","v":0},{"$f":" I_Ratios!K$70","v":0},{"$f":" I_Ratios!L$70","v":0},{"$f":" I_Ratios!M$70","v":0},{"$f":" I_Ratios!N$70","v":0},{"$f":" I_Ratios!O$70","v":0},{"$f":" I_Ratios!P$70","v":0},{"$f":" I_Ratios!Q$70","v":0},{"$f":" I_Ratios!R$70","v":0},{"$f":" I_Ratios!S$70","v":0},{"$f":" I_Ratios!T$70","v":0},{"$f":" I_Ratios!U$70","v":0},{"$f":" I_Ratios!V$70","v":0},{"$f":" I_Ratios!W$70","v":0},{"$f":" I_Ratios!X$70","v":0},{"$f":" I_Ratios!Y$70","v":0},null,{"$f":" I_Ratios!AA$70","v":0},{"$f":" I_Ratios!AB$70","v":0},{"$f":" I_Ratios!AC$70","v":0},{"$f":" I_Ratios!AD$70","v":0},{"$f":" I_Ratios!AE$70","v":0},{"$f":" I_Ratios!AF$70","v":0},{"$f":" I_Ratios!AG$70","v":0},{"$f":" I_Ratios!AH$70","v":0},{"$f":" I_Ratios!AI$70","v":0},{"$f":" I_Ratios!AJ$70","v":0},{"$f":" I_Ratios!AK$70","v":0},{"$f":" I_Ratios!AL$70","v":0},{"$f":" I_Ratios!AM$70","v":0},{"$f":" I_Ratios!AN$70","v":0},{"$f":" I_Ratios!AO$70","v":0},{"$f":" I_Ratios!AP$70","v":0},{"$f":" I_Ratios!AQ$70","v":0},{"$f":" I_Ratios!AR$70","v":0},{"$f":" I_Ratios!AS$70","v":0},{"$f":" I_Ratios!AT$70","v":0},{"$f":" I_Ratios!AU$70","v":0},{"$f":" I_Ratios!AV$70","v":0},{"$f":" I_Ratios!AW$70","v":0},{"$f":" I_Ratios!AX$70","v":0},{"$f":" I_Ratios!AY$70","v":0},{"$f":" I_Ratios!AZ$70","v":0},{"$f":" I_Ratios!BA$70","v":0},{"$f":" I_Ratios!BB$70","v":0},{"$f":" I_Ratios!BC$70","v":0},{"$f":" I_Ratios!BD$70","v":0},{"$f":" I_Ratios!BE$70","v":0},{"$f":" I_Ratios!BF$70","v":0},{"$f":" I_Ratios!BG$70","v":0},{"$f":" I_Ratios!BH$70","v":0},{"$f":" I_Ratios!BI$70","v":0},{"$f":" I_Ratios!BJ$70","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E248:E250,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA248:AA250, Credit_rating_for_alerts)","v":0},{"$f":"INDEX(AB248:AB250, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E246&\" alert\"","v":"FFO to Debt alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA252:BJ252, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA246 = 0, \"n/a\", IF( AA246 < AA251, \"ALERT\", \"ok\" ) )","v":"ok"},{"$f":" IF( AB246 = 0, \"n/a\", IF( AB246 < AB251, \"ALERT\", \"ok\" ) )","v":"ok"},"ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"iii)","Moody's DSCR"]
[null,null,null,null,{"$f":" E$177","v":"Adjusted FFO"},{"$f":" F$177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,{"$f":" AA$177","v":1121},{"$f":" AB$177","v":1218},1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" E$201","v":"Adjusted interest expense"},{"$f":" F$201","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24030.411865712216,null,609,595,567,576,580,417.84465526632516,559.25996692446938,881.72859984180934,913.72982516775744,540.87198168568,478.26523904534793,576.19175111176423,468.68354763724216,505.11492598015201,524.60695924362676,545.7022948237792,560.3351158346411,579.28502142957575,603.37171000852788,631.7862322390904,659.35147503031328,677.68671531976474,698.51495753682275,730.26162173705757,770.1180165527478,784.00450367012593,767.3327398192431,772.01531038706742,790.3109384954048,799.91807380178432,799.79020358332798,785.04070992831203,793.27472672347722,810.94585105042722,827.6195247479825,850.44867108856909]
[null,null,null,null,{"$f":" E$218","v":"Adjusted debt"},{"$f":" F$218","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731754.45714952867,null,14499.2300947036,14499.2300947036,14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[null,null,null,null,{"$f":" C_WACC!E$68","v":"Notional WACC (real)"},{"$f":" C_WACC!F$68","v":0},{"$f":" C_WACC!G$68","v":"%"},{"$f":" C_WACC!H$68","v":0},{"$f":" C_WACC!I$68","v":0},{"$f":" C_WACC!J$68","v":0},{"$f":" C_WACC!K$68","v":0},{"$f":" C_WACC!L$68","v":0},{"$f":" C_WACC!M$68","v":0},{"$f":" C_WACC!N$68","v":0},{"$f":" C_WACC!O$68","v":0},{"$f":" C_WACC!P$68","v":0},{"$f":" C_WACC!Q$68","v":0},{"$f":" C_WACC!R$68","v":0},{"$f":" C_WACC!S$68","v":0},{"$f":" C_WACC!T$68","v":0},{"$f":" C_WACC!U$68","v":0},{"$f":" C_WACC!V$68","v":0},{"$f":" C_WACC!W$68","v":0},{"$f":" C_WACC!X$68","v":0},{"$f":" C_WACC!Y$68","v":0},{"$f":" C_WACC!Z$68","v":0},{"$f":" C_WACC!AA$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AB$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AC$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AD$68","v":5.6000000000000001E-2},{"$f":" C_WACC!AE$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AF$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AG$68","v":5.3499999999999999E-2},{"$f":" C_WACC!AH$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AI$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AJ$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AK$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AL$68","v":4.0099999999999997E-2},{"$f":" C_WACC!AM$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AN$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AO$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AP$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AQ$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AR$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AS$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AT$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AU$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AV$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AW$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AX$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AY$68","v":4.1827376200704466E-2},{"$f":" C_WACC!AZ$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BA$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BB$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BC$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BD$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BE$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BF$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BG$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BH$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BI$68","v":4.1827376200704466E-2},{"$f":" C_WACC!BJ$68","v":4.1827376200704466E-2}]
[null,null,null,null,{"$f":" I_Ratios!E$32","v":"Assumed Remaining Concession Life"},{"$f":" I_Ratios!F$32","v":0},{"$f":" I_Ratios!G$32","v":"years"},{"$f":" I_Ratios!H$32","v":0},{"$f":" I_Ratios!I$32","v":"Heathrow - Rating Agency Methodologies - Reconciliation (Draft).docx"},{"$f":" I_Ratios!J$32","v":0},{"$f":" I_Ratios!K$32","v":"Being published with this model"},{"$f":" I_Ratios!L$32","v":0},{"$f":" I_Ratios!M$32","v":0},{"$f":" I_Ratios!N$32","v":0},{"$f":" I_Ratios!O$32","v":0},{"$f":" I_Ratios!P$32","v":0},{"$f":" I_Ratios!Q$32","v":0},{"$f":" I_Ratios!R$32","v":0},{"$f":" I_Ratios!S$32","v":0},{"$f":" I_Ratios!T$32","v":0},{"$f":" I_Ratios!U$32","v":0},{"$f":" I_Ratios!V$32","v":0},{"$f":" I_Ratios!W$32","v":0},{"$f":" I_Ratios!X$32","v":0},{"$f":" I_Ratios!Y$32","v":3400},null,{"$f":" I_Ratios!AA$32","v":0},{"$f":" I_Ratios!AB$32","v":0},{"$f":" I_Ratios!AC$32","v":100},{"$f":" I_Ratios!AD$32","v":100},{"$f":" I_Ratios!AE$32","v":100},{"$f":" I_Ratios!AF$32","v":100},{"$f":" I_Ratios!AG$32","v":100},{"$f":" I_Ratios!AH$32","v":100},{"$f":" I_Ratios!AI$32","v":100},{"$f":" I_Ratios!AJ$32","v":100},{"$f":" I_Ratios!AK$32","v":100},{"$f":" I_Ratios!AL$32","v":100},{"$f":" I_Ratios!AM$32","v":100},{"$f":" I_Ratios!AN$32","v":100},{"$f":" I_Ratios!AO$32","v":100},{"$f":" I_Ratios!AP$32","v":100},{"$f":" I_Ratios!AQ$32","v":100},{"$f":" I_Ratios!AR$32","v":100},{"$f":" I_Ratios!AS$32","v":100},{"$f":" I_Ratios!AT$32","v":100},{"$f":" I_Ratios!AU$32","v":100},{"$f":" I_Ratios!AV$32","v":100},{"$f":" I_Ratios!AW$32","v":100},{"$f":" I_Ratios!AX$32","v":100},{"$f":" I_Ratios!AY$32","v":100},{"$f":" I_Ratios!AZ$32","v":100},{"$f":" I_Ratios!BA$32","v":100},{"$f":" I_Ratios!BB$32","v":100},{"$f":" I_Ratios!BC$32","v":100},{"$f":" I_Ratios!BD$32","v":100},{"$f":" I_Ratios!BE$32","v":100},{"$f":" I_Ratios!BF$32","v":100},{"$f":" I_Ratios!BG$32","v":100},{"$f":" I_Ratios!BH$32","v":100},{"$f":" I_Ratios!BI$32","v":100},{"$f":" I_Ratios!BJ$32","v":100}]
[]
[null,null,null,null,"Debt Service Requirements",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA261:BJ261 )","v":31727.266204719006},null,{"$f":" AA257 * AA258","v":811.95688530340158},{"$f":" AB257 * AB258","v":811.95688530340158},811.95688530340158,811.95688530340158,561.67289302373501,648.12233512562864,706.29329562368991,531.20799146108834,559.47581239828435,561.02748973234327,560.73316811894574,576.14496593296406,625.35920243910914,655.13698089399816,685.38849275944528,711.56385469671193,737.93865431354698,771.25883134374794,814.8197444268244,857.97337492093072,889.57979704035301,916.96189038556668,954.77418841437964,1023.5433508089176,1067.9855419268692,1044.0029091280578,1047.7534167862489,1089.8278655531685,1129.8085306805158,1169.4081512415462,1190.4663205277268,1220.0715314478912,1248.5574996517096,1272.4018066315664,1302.2386118099835,1347.9401642599046]
[null,null,null,null,"Applicable WACC in year",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 1 - ( 1 / ( 1 + AA258 ) ^ AA259 )","v":0},{"$f":" 1 - ( 1 / ( 1 + AB258 ) ^ AB259 )","v":0},0.99569861634756684,0.99569861634756684,0.99454812354671462,0.99454812354671462,0.99454812354671462,0.98038942343636815,0.98038942343636815,0.98038942343636815,0.98038942343636815,0.98038942343636815,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148,0.9833879405965148]
[null,null,null,null,"Debt service annuity (at applicable WACC rate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA263:BJ263 )","v":30578.270410028359},null,{"$f":" IF( AA262 = 0, 0, AA261 / AA262 )","v":0},{"$f":" IF( AB262 = 0, 0, AB261 / AB262 )","v":0},815.46451102024344,815.46451102024344,564.75185033854507,651.67518773684139,710.16502761569473,541.83366197398209,570.66691971978105,572.24963501328159,571.94942613060527,587.66950372997223,635.92319635297906,666.20400133908254,696.96654236342829,723.58407635656317,750.40441706649324,784.28746123926317,828.58423495875047,872.46684599415698,904.60718534004138,932.45183567061576,970.90288481188986,1040.8337427730148,1086.0266816766516,1061.6389178972181,1065.452781687246,1108.237980722123,1148.8940264969931,1189.1625908409992,1210.5764890767321,1240.6818113996865,1269.6489839954161,1293.8960852618736,1324.2369140911537,1370.7104883168035]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA263 = 0, 0, ( AA255 + AA256 ) / AA263 )","v":0},{"$f":" IF( AB263 = 0, 0, ( AB255 + AB256 ) / AB263 )","v":0},2.311565953546697,2.3606177509694386,3.6369956092551323,5.3945761673955983E-2,0.34522085546228959,3.9214869838061652,4.7011324195296806,3.5244345889766611,3.4588824818798756,3.7158802070671015,3.506285586181336,3.5043153934727291,3.2832535715318638,3.3025816521805482,3.3093432738827939,3.7771114974699205,3.6220611349184684,3.556615058339101,3.5181936532583631,3.5125168918528007,4.0264621014399582,3.8371584831108283,3.772853822984926,3.9633016653357012,4.0299433194294991,4.148206126819451,4.1007091489491785,4.0603516806812827,4.0915117624989659,4.0879118117545667,4.1959760640215897,4.218085176208942,4.2229868295293311,4.1812543660245121]
[]
[null,null,null,null,{"$f":" I_Ratios!E$73","v":"Aaa Moody's Debt Service Coverage Ratio threshold"},{"$f":" I_Ratios!F$73","v":0},{"$f":" I_Ratios!G$73","v":"ratio"},{"$f":" I_Ratios!H$73","v":0},{"$f":" I_Ratios!I$73","v":0},{"$f":" I_Ratios!J$73","v":0},{"$f":" I_Ratios!K$73","v":0},{"$f":" I_Ratios!L$73","v":0},{"$f":" I_Ratios!M$73","v":0},{"$f":" I_Ratios!N$73","v":0},{"$f":" I_Ratios!O$73","v":0},{"$f":" I_Ratios!P$73","v":0},{"$f":" I_Ratios!Q$73","v":0},{"$f":" I_Ratios!R$73","v":0},{"$f":" I_Ratios!S$73","v":0},{"$f":" I_Ratios!T$73","v":0},{"$f":" I_Ratios!U$73","v":0},{"$f":" I_Ratios!V$73","v":0},{"$f":" I_Ratios!W$73","v":0},{"$f":" I_Ratios!X$73","v":0},{"$f":" I_Ratios!Y$73","v":0},null,{"$f":" I_Ratios!AA$73","v":0},{"$f":" I_Ratios!AB$73","v":0},{"$f":" I_Ratios!AC$73","v":0},{"$f":" I_Ratios!AD$73","v":0},{"$f":" I_Ratios!AE$73","v":0},{"$f":" I_Ratios!AF$73","v":0},{"$f":" I_Ratios!AG$73","v":0},{"$f":" I_Ratios!AH$73","v":0},{"$f":" I_Ratios!AI$73","v":0},{"$f":" I_Ratios!AJ$73","v":0},{"$f":" I_Ratios!AK$73","v":0},{"$f":" I_Ratios!AL$73","v":0},{"$f":" I_Ratios!AM$73","v":0},{"$f":" I_Ratios!AN$73","v":0},{"$f":" I_Ratios!AO$73","v":0},{"$f":" I_Ratios!AP$73","v":0},{"$f":" I_Ratios!AQ$73","v":0},{"$f":" I_Ratios!AR$73","v":0},{"$f":" I_Ratios!AS$73","v":0},{"$f":" I_Ratios!AT$73","v":0},{"$f":" I_Ratios!AU$73","v":0},{"$f":" I_Ratios!AV$73","v":0},{"$f":" I_Ratios!AW$73","v":0},{"$f":" I_Ratios!AX$73","v":0},{"$f":" I_Ratios!AY$73","v":0},{"$f":" I_Ratios!AZ$73","v":0},{"$f":" I_Ratios!BA$73","v":0},{"$f":" I_Ratios!BB$73","v":0},{"$f":" I_Ratios!BC$73","v":0},{"$f":" I_Ratios!BD$73","v":0},{"$f":" I_Ratios!BE$73","v":0},{"$f":" I_Ratios!BF$73","v":0},{"$f":" I_Ratios!BG$73","v":0},{"$f":" I_Ratios!BH$73","v":0},{"$f":" I_Ratios!BI$73","v":0},{"$f":" I_Ratios!BJ$73","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$74","v":"Baa Moody's Debt Service Coverage Ratio threshold"},{"$f":" I_Ratios!F$74","v":0},{"$f":" I_Ratios!G$74","v":"ratio"},{"$f":" I_Ratios!H$74","v":0},{"$f":" I_Ratios!I$74","v":0},{"$f":" I_Ratios!J$74","v":0},{"$f":" I_Ratios!K$74","v":0},{"$f":" I_Ratios!L$74","v":0},{"$f":" I_Ratios!M$74","v":0},{"$f":" I_Ratios!N$74","v":0},{"$f":" I_Ratios!O$74","v":0},{"$f":" I_Ratios!P$74","v":0},{"$f":" I_Ratios!Q$74","v":0},{"$f":" I_Ratios!R$74","v":0},{"$f":" I_Ratios!S$74","v":0},{"$f":" I_Ratios!T$74","v":0},{"$f":" I_Ratios!U$74","v":0},{"$f":" I_Ratios!V$74","v":0},{"$f":" I_Ratios!W$74","v":0},{"$f":" I_Ratios!X$74","v":0},{"$f":" I_Ratios!Y$74","v":0},null,{"$f":" I_Ratios!AA$74","v":0},{"$f":" I_Ratios!AB$74","v":0},{"$f":" I_Ratios!AC$74","v":0},{"$f":" I_Ratios!AD$74","v":0},{"$f":" I_Ratios!AE$74","v":0},{"$f":" I_Ratios!AF$74","v":0},{"$f":" I_Ratios!AG$74","v":0},{"$f":" I_Ratios!AH$74","v":0},{"$f":" I_Ratios!AI$74","v":0},{"$f":" I_Ratios!AJ$74","v":0},{"$f":" I_Ratios!AK$74","v":0},{"$f":" I_Ratios!AL$74","v":0},{"$f":" I_Ratios!AM$74","v":0},{"$f":" I_Ratios!AN$74","v":0},{"$f":" I_Ratios!AO$74","v":0},{"$f":" I_Ratios!AP$74","v":0},{"$f":" I_Ratios!AQ$74","v":0},{"$f":" I_Ratios!AR$74","v":0},{"$f":" I_Ratios!AS$74","v":0},{"$f":" I_Ratios!AT$74","v":0},{"$f":" I_Ratios!AU$74","v":0},{"$f":" I_Ratios!AV$74","v":0},{"$f":" I_Ratios!AW$74","v":0},{"$f":" I_Ratios!AX$74","v":0},{"$f":" I_Ratios!AY$74","v":0},{"$f":" I_Ratios!AZ$74","v":0},{"$f":" I_Ratios!BA$74","v":0},{"$f":" I_Ratios!BB$74","v":0},{"$f":" I_Ratios!BC$74","v":0},{"$f":" I_Ratios!BD$74","v":0},{"$f":" I_Ratios!BE$74","v":0},{"$f":" I_Ratios!BF$74","v":0},{"$f":" I_Ratios!BG$74","v":0},{"$f":" I_Ratios!BH$74","v":0},{"$f":" I_Ratios!BI$74","v":0},{"$f":" I_Ratios!BJ$74","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$75","v":"B Moody's Debt Service Coverage Ratio threshold"},{"$f":" I_Ratios!F$75","v":0},{"$f":" I_Ratios!G$75","v":"ratio"},{"$f":" I_Ratios!H$75","v":0},{"$f":" I_Ratios!I$75","v":0},{"$f":" I_Ratios!J$75","v":0},{"$f":" I_Ratios!K$75","v":0},{"$f":" I_Ratios!L$75","v":0},{"$f":" I_Ratios!M$75","v":0},{"$f":" I_Ratios!N$75","v":0},{"$f":" I_Ratios!O$75","v":0},{"$f":" I_Ratios!P$75","v":0},{"$f":" I_Ratios!Q$75","v":0},{"$f":" I_Ratios!R$75","v":0},{"$f":" I_Ratios!S$75","v":0},{"$f":" I_Ratios!T$75","v":0},{"$f":" I_Ratios!U$75","v":0},{"$f":" I_Ratios!V$75","v":0},{"$f":" I_Ratios!W$75","v":0},{"$f":" I_Ratios!X$75","v":0},{"$f":" I_Ratios!Y$75","v":0},null,{"$f":" I_Ratios!AA$75","v":0},{"$f":" I_Ratios!AB$75","v":0},{"$f":" I_Ratios!AC$75","v":0},{"$f":" I_Ratios!AD$75","v":0},{"$f":" I_Ratios!AE$75","v":0},{"$f":" I_Ratios!AF$75","v":0},{"$f":" I_Ratios!AG$75","v":0},{"$f":" I_Ratios!AH$75","v":0},{"$f":" I_Ratios!AI$75","v":0},{"$f":" I_Ratios!AJ$75","v":0},{"$f":" I_Ratios!AK$75","v":0},{"$f":" I_Ratios!AL$75","v":0},{"$f":" I_Ratios!AM$75","v":0},{"$f":" I_Ratios!AN$75","v":0},{"$f":" I_Ratios!AO$75","v":0},{"$f":" I_Ratios!AP$75","v":0},{"$f":" I_Ratios!AQ$75","v":0},{"$f":" I_Ratios!AR$75","v":0},{"$f":" I_Ratios!AS$75","v":0},{"$f":" I_Ratios!AT$75","v":0},{"$f":" I_Ratios!AU$75","v":0},{"$f":" I_Ratios!AV$75","v":0},{"$f":" I_Ratios!AW$75","v":0},{"$f":" I_Ratios!AX$75","v":0},{"$f":" I_Ratios!AY$75","v":0},{"$f":" I_Ratios!AZ$75","v":0},{"$f":" I_Ratios!BA$75","v":0},{"$f":" I_Ratios!BB$75","v":0},{"$f":" I_Ratios!BC$75","v":0},{"$f":" I_Ratios!BD$75","v":0},{"$f":" I_Ratios!BE$75","v":0},{"$f":" I_Ratios!BF$75","v":0},{"$f":" I_Ratios!BG$75","v":0},{"$f":" I_Ratios!BH$75","v":0},{"$f":" I_Ratios!BI$75","v":0},{"$f":" I_Ratios!BJ$75","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E266:E268,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA266:AA268, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E264&\" alert\"","v":"Moody's Debt Service Coverage Ratio alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA270:BJ270, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ok"},null,{"$f":" IF( AA264 = 0, \"n/a\", IF( AA264 < AA269, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB264 = 0, \"n/a\", IF( AB264 < AB269, \"ALERT\", \"ok\" ) )","v":"n/a"},"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"iv)","RCF to Debt"]
[null,null,null,null,{"$f":" E$177","v":"Adjusted FFO"},{"$f":" F$177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,1121,1218,1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},{"$f":" C_Fin_Summ!F$175","v":0},{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},{"$f":" C_Fin_Summ!H$175","v":0},{"$f":" C_Fin_Summ!I$175","v":0},{"$f":" C_Fin_Summ!J$175","v":0},{"$f":" C_Fin_Summ!K$175","v":0},{"$f":" C_Fin_Summ!L$175","v":0},{"$f":" C_Fin_Summ!M$175","v":0},{"$f":" C_Fin_Summ!N$175","v":0},{"$f":" C_Fin_Summ!O$175","v":0},{"$f":" C_Fin_Summ!P$175","v":0},{"$f":" C_Fin_Summ!Q$175","v":0},{"$f":" C_Fin_Summ!R$175","v":0},{"$f":" C_Fin_Summ!S$175","v":0},{"$f":" C_Fin_Summ!T$175","v":0},{"$f":" C_Fin_Summ!U$175","v":0},{"$f":" C_Fin_Summ!V$175","v":0},{"$f":" C_Fin_Summ!W$175","v":0},{"$f":" C_Fin_Summ!X$175","v":0},{"$f":" C_Fin_Summ!Y$175","v":-20870.375027951188},null,{"$f":" C_Fin_Summ!AA$175","v":-361},{"$f":" C_Fin_Summ!AB$175","v":-594},{"$f":" C_Fin_Summ!AC$175","v":-277},{"$f":" C_Fin_Summ!AD$175","v":-485},{"$f":" C_Fin_Summ!AE$175","v":-480},{"$f":" C_Fin_Summ!AF$175","v":0},{"$f":" C_Fin_Summ!AG$175","v":0},{"$f":" C_Fin_Summ!AH$175","v":-575.17978281037722},{"$f":" C_Fin_Summ!AI$175","v":-819.52014698439052},{"$f":" C_Fin_Summ!AJ$175","v":-168.26162437059656},{"$f":" C_Fin_Summ!AK$175","v":0},{"$f":" C_Fin_Summ!AL$175","v":-152.19234661103837},{"$f":" C_Fin_Summ!AM$175","v":-235.86999474250797},{"$f":" C_Fin_Summ!AN$175","v":-345.90026270764065},{"$f":" C_Fin_Summ!AO$175","v":-327.00171059884087},{"$f":" C_Fin_Summ!AP$175","v":-468.02790642554987},{"$f":" C_Fin_Summ!AQ$175","v":-444.68712288222537},{"$f":" C_Fin_Summ!AR$175","v":-768.51507321286249},{"$f":" C_Fin_Summ!AS$175","v":-421.27084578702346},{"$f":" C_Fin_Summ!AT$175","v":-424.4252672140118},{"$f":" C_Fin_Summ!AU$175","v":-178.14648109166592},{"$f":" C_Fin_Summ!AV$175","v":-549.45451075662459},{"$f":" C_Fin_Summ!AW$175","v":-761.00196544482787},{"$f":" C_Fin_Summ!AX$175","v":-691.38784572954251},{"$f":" C_Fin_Summ!AY$175","v":-682.14884468371224},{"$f":" C_Fin_Summ!AZ$175","v":-700.39939838196733},{"$f":" C_Fin_Summ!BA$175","v":-737.60077724417897},{"$f":" C_Fin_Summ!BB$175","v":-882.85616246865379},{"$f":" C_Fin_Summ!BC$175","v":-935.2436808188877},{"$f":" C_Fin_Summ!BD$175","v":-990.01324027294731},{"$f":" C_Fin_Summ!BE$175","v":-1048.2283076554659},{"$f":" C_Fin_Summ!BF$175","v":-912.80572147130351},{"$f":" C_Fin_Summ!BG$175","v":-1001.3006328903466},{"$f":" C_Fin_Summ!BH$175","v":-1062.036425810013},{"$f":" C_Fin_Summ!BI$175","v":-1108.0805419454846},{"$f":" C_Fin_Summ!BJ$175","v":-1281.8184069384988}]
[null,null,null,null,{"$f":" E$218","v":"Adjusted debt"},{"$f":" F$218","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731754.45714952867,null,14499.2300947036,14499.2300947036,14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[null,null,null,null,{"$f":" D272","v":"RCF to Debt"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ( AA$273 + AA$274 ) / AA$275","v":5.2416576262047126E-2},{"$f":" ( AB$273 + AB$274 ) / AB$275","v":4.3036767878312378E-2},7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.1589546183704728E-2,-2.3792022652205157E-2,5.0417538448592904E-2,6.805689116585048E-2,9.3470792936869412E-2,0.10727317722919903,0.10129143040036991,0.10201186721129119,9.4719118452218531E-2,8.7678415460002809E-2,8.0882436024855578E-2,8.3793409945376221E-2,8.756077068306195E-2,0.10146230627130991,9.9785140773958919E-2,0.11026415559034845,9.3424966937252663E-2,0.10732187057122863,0.10511342715380044,0.10359673203707866,0.10910309703944115,0.11133095049419908,0.11292596620120215,0.1105364896906373,0.10868056556963569,0.10909750664358807,0.11566824637348833,0.11835216703290818,0.11784171370475846,0.11744642098715061,0.11167977393978407]
[]
[null,null,null,null,{"$f":" I_Ratios!E$78","v":"Aaa Retained Cash Flow (RCF) to Debt threshold"},{"$f":" I_Ratios!F$78","v":0},{"$f":" I_Ratios!G$78","v":"%"},{"$f":" I_Ratios!H$78","v":0},{"$f":" I_Ratios!I$78","v":0},{"$f":" I_Ratios!J$78","v":0},{"$f":" I_Ratios!K$78","v":0},{"$f":" I_Ratios!L$78","v":0},{"$f":" I_Ratios!M$78","v":0},{"$f":" I_Ratios!N$78","v":0},{"$f":" I_Ratios!O$78","v":0},{"$f":" I_Ratios!P$78","v":0},{"$f":" I_Ratios!Q$78","v":0},{"$f":" I_Ratios!R$78","v":0},{"$f":" I_Ratios!S$78","v":0},{"$f":" I_Ratios!T$78","v":0},{"$f":" I_Ratios!U$78","v":0},{"$f":" I_Ratios!V$78","v":0},{"$f":" I_Ratios!W$78","v":0},{"$f":" I_Ratios!X$78","v":0},{"$f":" I_Ratios!Y$78","v":0},null,{"$f":" I_Ratios!AA$78","v":0},{"$f":" I_Ratios!AB$78","v":0},{"$f":" I_Ratios!AC$78","v":0},{"$f":" I_Ratios!AD$78","v":0},{"$f":" I_Ratios!AE$78","v":0},{"$f":" I_Ratios!AF$78","v":0},{"$f":" I_Ratios!AG$78","v":0},{"$f":" I_Ratios!AH$78","v":0},{"$f":" I_Ratios!AI$78","v":0},{"$f":" I_Ratios!AJ$78","v":0},{"$f":" I_Ratios!AK$78","v":0},{"$f":" I_Ratios!AL$78","v":0},{"$f":" I_Ratios!AM$78","v":0},{"$f":" I_Ratios!AN$78","v":0},{"$f":" I_Ratios!AO$78","v":0},{"$f":" I_Ratios!AP$78","v":0},{"$f":" I_Ratios!AQ$78","v":0},{"$f":" I_Ratios!AR$78","v":0},{"$f":" I_Ratios!AS$78","v":0},{"$f":" I_Ratios!AT$78","v":0},{"$f":" I_Ratios!AU$78","v":0},{"$f":" I_Ratios!AV$78","v":0},{"$f":" I_Ratios!AW$78","v":0},{"$f":" I_Ratios!AX$78","v":0},{"$f":" I_Ratios!AY$78","v":0},{"$f":" I_Ratios!AZ$78","v":0},{"$f":" I_Ratios!BA$78","v":0},{"$f":" I_Ratios!BB$78","v":0},{"$f":" I_Ratios!BC$78","v":0},{"$f":" I_Ratios!BD$78","v":0},{"$f":" I_Ratios!BE$78","v":0},{"$f":" I_Ratios!BF$78","v":0},{"$f":" I_Ratios!BG$78","v":0},{"$f":" I_Ratios!BH$78","v":0},{"$f":" I_Ratios!BI$78","v":0},{"$f":" I_Ratios!BJ$78","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$79","v":"Baa Retained Cash Flow (RCF) to Debt threshold"},{"$f":" I_Ratios!F$79","v":0},{"$f":" I_Ratios!G$79","v":"%"},{"$f":" I_Ratios!H$79","v":0},{"$f":" I_Ratios!I$79","v":0},{"$f":" I_Ratios!J$79","v":0},{"$f":" I_Ratios!K$79","v":0},{"$f":" I_Ratios!L$79","v":0},{"$f":" I_Ratios!M$79","v":0},{"$f":" I_Ratios!N$79","v":0},{"$f":" I_Ratios!O$79","v":0},{"$f":" I_Ratios!P$79","v":0},{"$f":" I_Ratios!Q$79","v":0},{"$f":" I_Ratios!R$79","v":0},{"$f":" I_Ratios!S$79","v":0},{"$f":" I_Ratios!T$79","v":0},{"$f":" I_Ratios!U$79","v":0},{"$f":" I_Ratios!V$79","v":0},{"$f":" I_Ratios!W$79","v":0},{"$f":" I_Ratios!X$79","v":0},{"$f":" I_Ratios!Y$79","v":0},null,{"$f":" I_Ratios!AA$79","v":0},{"$f":" I_Ratios!AB$79","v":0},{"$f":" I_Ratios!AC$79","v":0},{"$f":" I_Ratios!AD$79","v":0},{"$f":" I_Ratios!AE$79","v":0},{"$f":" I_Ratios!AF$79","v":0},{"$f":" I_Ratios!AG$79","v":0},{"$f":" I_Ratios!AH$79","v":0},{"$f":" I_Ratios!AI$79","v":0},{"$f":" I_Ratios!AJ$79","v":0},{"$f":" I_Ratios!AK$79","v":0},{"$f":" I_Ratios!AL$79","v":0},{"$f":" I_Ratios!AM$79","v":0},{"$f":" I_Ratios!AN$79","v":0},{"$f":" I_Ratios!AO$79","v":0},{"$f":" I_Ratios!AP$79","v":0},{"$f":" I_Ratios!AQ$79","v":0},{"$f":" I_Ratios!AR$79","v":0},{"$f":" I_Ratios!AS$79","v":0},{"$f":" I_Ratios!AT$79","v":0},{"$f":" I_Ratios!AU$79","v":0},{"$f":" I_Ratios!AV$79","v":0},{"$f":" I_Ratios!AW$79","v":0},{"$f":" I_Ratios!AX$79","v":0},{"$f":" I_Ratios!AY$79","v":0},{"$f":" I_Ratios!AZ$79","v":0},{"$f":" I_Ratios!BA$79","v":0},{"$f":" I_Ratios!BB$79","v":0},{"$f":" I_Ratios!BC$79","v":0},{"$f":" I_Ratios!BD$79","v":0},{"$f":" I_Ratios!BE$79","v":0},{"$f":" I_Ratios!BF$79","v":0},{"$f":" I_Ratios!BG$79","v":0},{"$f":" I_Ratios!BH$79","v":0},{"$f":" I_Ratios!BI$79","v":0},{"$f":" I_Ratios!BJ$79","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$80","v":"B Retained Cash Flow (RCF) to Debt threshold"},{"$f":" I_Ratios!F$80","v":0},{"$f":" I_Ratios!G$80","v":"%"},{"$f":" I_Ratios!H$80","v":0},{"$f":" I_Ratios!I$80","v":0},{"$f":" I_Ratios!J$80","v":0},{"$f":" I_Ratios!K$80","v":0},{"$f":" I_Ratios!L$80","v":0},{"$f":" I_Ratios!M$80","v":0},{"$f":" I_Ratios!N$80","v":0},{"$f":" I_Ratios!O$80","v":0},{"$f":" I_Ratios!P$80","v":0},{"$f":" I_Ratios!Q$80","v":0},{"$f":" I_Ratios!R$80","v":0},{"$f":" I_Ratios!S$80","v":0},{"$f":" I_Ratios!T$80","v":0},{"$f":" I_Ratios!U$80","v":0},{"$f":" I_Ratios!V$80","v":0},{"$f":" I_Ratios!W$80","v":0},{"$f":" I_Ratios!X$80","v":0},{"$f":" I_Ratios!Y$80","v":0},null,{"$f":" I_Ratios!AA$80","v":0},{"$f":" I_Ratios!AB$80","v":0},{"$f":" I_Ratios!AC$80","v":0},{"$f":" I_Ratios!AD$80","v":0},{"$f":" I_Ratios!AE$80","v":0},{"$f":" I_Ratios!AF$80","v":0},{"$f":" I_Ratios!AG$80","v":0},{"$f":" I_Ratios!AH$80","v":0},{"$f":" I_Ratios!AI$80","v":0},{"$f":" I_Ratios!AJ$80","v":0},{"$f":" I_Ratios!AK$80","v":0},{"$f":" I_Ratios!AL$80","v":0},{"$f":" I_Ratios!AM$80","v":0},{"$f":" I_Ratios!AN$80","v":0},{"$f":" I_Ratios!AO$80","v":0},{"$f":" I_Ratios!AP$80","v":0},{"$f":" I_Ratios!AQ$80","v":0},{"$f":" I_Ratios!AR$80","v":0},{"$f":" I_Ratios!AS$80","v":0},{"$f":" I_Ratios!AT$80","v":0},{"$f":" I_Ratios!AU$80","v":0},{"$f":" I_Ratios!AV$80","v":0},{"$f":" I_Ratios!AW$80","v":0},{"$f":" I_Ratios!AX$80","v":0},{"$f":" I_Ratios!AY$80","v":0},{"$f":" I_Ratios!AZ$80","v":0},{"$f":" I_Ratios!BA$80","v":0},{"$f":" I_Ratios!BB$80","v":0},{"$f":" I_Ratios!BC$80","v":0},{"$f":" I_Ratios!BD$80","v":0},{"$f":" I_Ratios!BE$80","v":0},{"$f":" I_Ratios!BF$80","v":0},{"$f":" I_Ratios!BG$80","v":0},{"$f":" I_Ratios!BH$80","v":0},{"$f":" I_Ratios!BI$80","v":0},{"$f":" I_Ratios!BJ$80","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E278:E280,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA278:AA280, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E276&\" alert\"","v":"RCF to Debt alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA282:BJ282, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA276 = 0, \"n/a\", IF( AA276 < AA281, \"ALERT\", \"ok\" ) )","v":"ok"},{"$f":" IF( AB276 = 0, \"n/a\", IF( AB276 < AB281, \"ALERT\", \"ok\" ) )","v":"ok"},"ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"v)","Adjusted interest coverage ratio"]
[null,null,null,null,{"$f":" E$177","v":"Adjusted FFO"},{"$f":" F$177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$177","v":90665.78444245462},null,{"$f":" AA$177","v":1121},{"$f":" AB$177","v":1218},1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" E$201","v":"Adjusted interest expense"},{"$f":" F$201","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y$201","v":24030.411865712216},null,{"$f":" AA$201","v":609},{"$f":" AB$201","v":595},567,576,580,417.84465526632516,559.25996692446938,881.72859984180934,913.72982516775744,540.87198168568,478.26523904534793,576.19175111176423,468.68354763724216,505.11492598015201,524.60695924362676,545.7022948237792,560.3351158346411,579.28502142957575,603.37171000852788,631.7862322390904,659.35147503031328,677.68671531976474,698.51495753682275,730.26162173705757,770.1180165527478,784.00450367012593,767.3327398192431,772.01531038706742,790.3109384954048,799.91807380178432,799.79020358332798,785.04070992831203,793.27472672347722,810.94585105042722,827.6195247479825,850.44867108856909]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},{"$f":" I_Series!H$318","v":0},{"$f":" I_Series!I$318","v":"H7 WACC calculator"},{"$f":" I_Series!J$318","v":0},{"$f":" I_Series!K$318","v":"Being published with this model"},{"$f":" I_Series!L$318","v":0},{"$f":" I_Series!M$318","v":0},{"$f":" I_Series!N$318","v":0},{"$f":" I_Series!O$318","v":0},{"$f":" I_Series!P$318","v":0},{"$f":" I_Series!Q$318","v":0},{"$f":" I_Series!R$318","v":0},{"$f":" I_Series!S$318","v":0},{"$f":" I_Series!T$318","v":0},{"$f":" I_Series!U$318","v":0},{"$f":" I_Series!V$318","v":0},{"$f":" I_Series!W$318","v":0},{"$f":" I_Series!X$318","v":0},{"$f":" I_Series!Y$318","v":0},null,{"$f":" I_Series!AA$318","v":0},{"$f":" I_Series!AB$318","v":0},{"$f":" I_Series!AC$318","v":0},{"$f":" I_Series!AD$318","v":0},{"$f":" I_Series!AE$318","v":0},{"$f":" I_Series!AF$318","v":47.243514366482387},{"$f":" I_Series!AG$318","v":124.61290897163259},{"$f":" I_Series!AH$318","v":349.27725999071748},{"$f":" I_Series!AI$318","v":338.35887544210493},{"$f":" I_Series!AJ$318","v":47.670061493185919},{"$f":" I_Series!AK$318","v":-12.371902873296481},{"$f":" I_Series!AL$318","v":22.519473371025125},{"$f":" I_Series!AM$318","v":54.451573307105392},{"$f":" I_Series!AN$318","v":60.418654071117786},{"$f":" I_Series!AO$318","v":57.506862256602631},{"$f":" I_Series!AP$318","v":54.507716687652461},{"$f":" I_Series!AQ$318","v":43.936468360828677},{"$f":" I_Series!AR$318","v":40.530210975005296},{"$f":" I_Series!AS$318","v":37.021765867607208},{"$f":" I_Series!AT$318","v":33.408067406987179},{"$f":" I_Series!AU$318","v":29.685957992548548},{"$f":" I_Series!AV$318","v":20.314711177587451},{"$f":" I_Series!AW$318","v":16.199801076266834},{"$f":" I_Series!AX$318","v":11.961443671906599},{"$f":" I_Series!AY$318","v":7.5959355454155535},{"$f":" I_Series!AZ$318","v":3.0994621751297768},{"$f":" I_Series!BA$318","v":1.4173054309944821},{"$f":" I_Series!BB$318","v":1.4598245939243166},{"$f":" I_Series!BC$318","v":1.5036193317420463},{"$f":" I_Series!BD$318","v":1.5487279116943076},{"$f":" I_Series!BE$318","v":1.595189749045137},{"$f":" I_Series!BF$318","v":1.4173054309944821},{"$f":" I_Series!BG$318","v":1.4598245939243166},{"$f":" I_Series!BH$318","v":1.5036193317420463},{"$f":" I_Series!BI$318","v":1.5487279116943076},{"$f":" I_Series!BJ$318","v":1.595189749045137}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F$426","v":0},{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$426","v":0},{"$f":" C_Fin_Ind!I$426","v":0},{"$f":" C_Fin_Ind!J$426","v":0},{"$f":" C_Fin_Ind!K$426","v":0},{"$f":" C_Fin_Ind!L$426","v":0},{"$f":" C_Fin_Ind!M$426","v":0},{"$f":" C_Fin_Ind!N$426","v":0},{"$f":" C_Fin_Ind!O$426","v":0},{"$f":" C_Fin_Ind!P$426","v":0},{"$f":" C_Fin_Ind!Q$426","v":0},{"$f":" C_Fin_Ind!R$426","v":0},{"$f":" C_Fin_Ind!S$426","v":0},{"$f":" C_Fin_Ind!T$426","v":0},{"$f":" C_Fin_Ind!U$426","v":0},{"$f":" C_Fin_Ind!V$426","v":0},{"$f":" C_Fin_Ind!W$426","v":0},{"$f":" C_Fin_Ind!X$426","v":0},{"$f":" C_Fin_Ind!Y$426","v":5649.1365095783722},null,{"$f":" C_Fin_Ind!AA$426","v":0},{"$f":" C_Fin_Ind!AB$426","v":0},{"$f":" C_Fin_Ind!AC$426","v":0},{"$f":" C_Fin_Ind!AD$426","v":0},{"$f":" C_Fin_Ind!AE$426","v":0},{"$f":" C_Fin_Ind!AF$426","v":0},{"$f":" C_Fin_Ind!AG$426","v":25.406986151341123},{"$f":" C_Fin_Ind!AH$426","v":127.09130685621403},{"$f":" C_Fin_Ind!AI$426","v":133.60431296786112},{"$f":" C_Fin_Ind!AJ$426","v":24.054495348908496},{"$f":" C_Fin_Ind!AK$426","v":-6.2869505541879178},{"$f":" C_Fin_Ind!AL$426","v":21.226134311903785},{"$f":" C_Fin_Ind!AM$426","v":63.524745555257375},{"$f":" C_Fin_Ind!AN$426","v":84.909484716603941},{"$f":" C_Fin_Ind!AO$426","v":97.280454501105197},{"$f":" C_Fin_Ind!AP$426","v":110.03935403458244},{"$f":" C_Fin_Ind!AQ$426","v":124.46075576811319},{"$f":" C_Fin_Ind!AR$426","v":137.07842267777218},{"$f":" C_Fin_Ind!AS$426","v":151.48615434204913},{"$f":" C_Fin_Ind!AT$426","v":168.43152440157166},{"$f":" C_Fin_Ind!AU$426","v":185.67763549010212},{"$f":" C_Fin_Ind!AV$426","v":202.49604234967265},{"$f":" C_Fin_Ind!AW$426","v":217.18178556712277},{"$f":" C_Fin_Ind!AX$426","v":234.45723158833943},{"$f":" C_Fin_Ind!AY$426","v":258.79459826113708},{"$f":" C_Fin_Ind!AZ$426","v":278.4479027835855},{"$f":" C_Fin_Ind!BA$426","v":266.73985423974972},{"$f":" C_Fin_Ind!BB$426","v":264.30905549689254},{"$f":" C_Fin_Ind!BC$426","v":278.42238049263801},{"$f":" C_Fin_Ind!BD$426","v":289.60750951300309},{"$f":" C_Fin_Ind!BE$426","v":302.00887332588701},{"$f":" C_Fin_Ind!BF$426","v":306.28239489770664},{"$f":" C_Fin_Ind!BG$426","v":314.71710952489849},{"$f":" C_Fin_Ind!BH$426","v":322.41362032400889},{"$f":" C_Fin_Ind!BI$426","v":328.75806715558787},{"$f":" C_Fin_Ind!BJ$426","v":336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$101","v":0},{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$101","v":0},{"$f":" C_Fin_SynthAccretion!I$101","v":0},{"$f":" C_Fin_SynthAccretion!J$101","v":0},{"$f":" C_Fin_SynthAccretion!K$101","v":0},{"$f":" C_Fin_SynthAccretion!L$101","v":0},{"$f":" C_Fin_SynthAccretion!M$101","v":0},{"$f":" C_Fin_SynthAccretion!N$101","v":0},{"$f":" C_Fin_SynthAccretion!O$101","v":0},{"$f":" C_Fin_SynthAccretion!P$101","v":0},{"$f":" C_Fin_SynthAccretion!Q$101","v":0},{"$f":" C_Fin_SynthAccretion!R$101","v":0},{"$f":" C_Fin_SynthAccretion!S$101","v":0},{"$f":" C_Fin_SynthAccretion!T$101","v":0},{"$f":" C_Fin_SynthAccretion!U$101","v":0},{"$f":" C_Fin_SynthAccretion!V$101","v":0},{"$f":" C_Fin_SynthAccretion!W$101","v":0},{"$f":" C_Fin_SynthAccretion!X$101","v":0},{"$f":" C_Fin_SynthAccretion!Y$101","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$101","v":0},{"$f":" C_Fin_SynthAccretion!AB$101","v":0},{"$f":" C_Fin_SynthAccretion!AC$101","v":0},{"$f":" C_Fin_SynthAccretion!AD$101","v":0},{"$f":" C_Fin_SynthAccretion!AE$101","v":0},{"$f":" C_Fin_SynthAccretion!AF$101","v":0},{"$f":" C_Fin_SynthAccretion!AG$101","v":0},{"$f":" C_Fin_SynthAccretion!AH$101","v":0},{"$f":" C_Fin_SynthAccretion!AI$101","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101","v":0},{"$f":" C_Fin_SynthAccretion!AK$101","v":0},{"$f":" C_Fin_SynthAccretion!AL$101","v":0},{"$f":" C_Fin_SynthAccretion!AM$101","v":0},{"$f":" C_Fin_SynthAccretion!AN$101","v":0},{"$f":" C_Fin_SynthAccretion!AO$101","v":0},{"$f":" C_Fin_SynthAccretion!AP$101","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101","v":0},{"$f":" C_Fin_SynthAccretion!AR$101","v":0},{"$f":" C_Fin_SynthAccretion!AS$101","v":0},{"$f":" C_Fin_SynthAccretion!AT$101","v":0},{"$f":" C_Fin_SynthAccretion!AU$101","v":0},{"$f":" C_Fin_SynthAccretion!AV$101","v":0},{"$f":" C_Fin_SynthAccretion!AW$101","v":0},{"$f":" C_Fin_SynthAccretion!AX$101","v":0},{"$f":" C_Fin_SynthAccretion!AY$101","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101","v":0},{"$f":" C_Fin_SynthAccretion!BA$101","v":0},{"$f":" C_Fin_SynthAccretion!BB$101","v":0},{"$f":" C_Fin_SynthAccretion!BC$101","v":0},{"$f":" C_Fin_SynthAccretion!BD$101","v":0},{"$f":" C_Fin_SynthAccretion!BE$101","v":0},{"$f":" C_Fin_SynthAccretion!BF$101","v":0},{"$f":" C_Fin_SynthAccretion!BG$101","v":0},{"$f":" C_Fin_SynthAccretion!BH$101","v":0},{"$f":" C_Fin_SynthAccretion!BI$101","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101","v":0}]
[null,null,null,null,{"$f":" E$228","v":"Nominal depreciation on RAB"},{"$f":" F$228","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" Y228","v":51141.726686327675},null,{"$f":" AA228","v":0},{"$f":" AB228","v":0},0,0,0,830.06667300139372,869.60653868085899,941.20503605317208,1055.9968263438684,1110.1655110867357,1164.5725996735364,1228.1831152569746,1071.282643858513,941.21714933434043,954.44870158265883,1004.7506233325788,1068.7324702791457,1136.5736307976688,1286.903621324815,1297.3215269910652,1548.5271082079637,1635.4035033412792,1757.1379442701675,1822.7140149943277,1995.5999443327134,2005.1980183290946,2092.057547461899,2185.7849135244892,2251.5104478105159,2256.5018900188056,2275.8894594965013,2625.0563651274792,2710.2936994630086,2710.6584458643083,2742.7549284898537,2565.6117879979456]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" D284","v":"Adjusted interest coverage ratio"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$291 = 0, 0, SUM( AA$285, AA$286, 0 - SUM( AA$287:AA$289 ), 0 - AA$290 ) / SUM( AA$286, 0 - SUM( AA$287:AA$289 ) ) )","v":0},{"$f":" IF( AB$291 = 0, 0, SUM( AB$285, AB$286, 0 - SUM( AB$287:AB$289 ), 0 - AB$290 ) / SUM( AB$286, 0 - SUM( AB$287:AB$289 ) ) )","v":0},0,0,0,-2.2724028073863685,-1.8924409138179406,1.7446713843341164,2.6140967791715028,1.779752578882061,1.6750890466512345,1.7124375216535146,2.9667748172873294,3.4688423627299607,3.1882618867586721,3.2018393640205023,3.179626523170199,4.1032009171365855,3.6777642455984751,3.7303875707896363,3.1953407185784481,3.1152197209533874,4.1252343070432076,3.9779671262132097,3.6436952569707417,3.8229129611444894,3.8733858175118607,4.2383425533185672,4.2709798680000439,4.4829624272182826,4.7836773906234349,4.4811606859168824,4.822797649954623,4.9754535043407087,5.0655717689828821,5.5189460636620256]
[]
[null,null,null,null,{"$f":" I_Ratios!E$63","v":"Aaa Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$63","v":0},{"$f":" I_Ratios!G$63","v":"ratio"},{"$f":" I_Ratios!H$63","v":0},{"$f":" I_Ratios!I$63","v":0},{"$f":" I_Ratios!J$63","v":0},{"$f":" I_Ratios!K$63","v":0},{"$f":" I_Ratios!L$63","v":0},{"$f":" I_Ratios!M$63","v":0},{"$f":" I_Ratios!N$63","v":0},{"$f":" I_Ratios!O$63","v":0},{"$f":" I_Ratios!P$63","v":0},{"$f":" I_Ratios!Q$63","v":0},{"$f":" I_Ratios!R$63","v":0},{"$f":" I_Ratios!S$63","v":0},{"$f":" I_Ratios!T$63","v":0},{"$f":" I_Ratios!U$63","v":0},{"$f":" I_Ratios!V$63","v":0},{"$f":" I_Ratios!W$63","v":0},{"$f":" I_Ratios!X$63","v":0},{"$f":" I_Ratios!Y$63","v":0},null,{"$f":" I_Ratios!AA$63","v":0},{"$f":" I_Ratios!AB$63","v":0},{"$f":" I_Ratios!AC$63","v":0},{"$f":" I_Ratios!AD$63","v":0},{"$f":" I_Ratios!AE$63","v":0},{"$f":" I_Ratios!AF$63","v":0},{"$f":" I_Ratios!AG$63","v":0},{"$f":" I_Ratios!AH$63","v":0},{"$f":" I_Ratios!AI$63","v":0},{"$f":" I_Ratios!AJ$63","v":0},{"$f":" I_Ratios!AK$63","v":0},{"$f":" I_Ratios!AL$63","v":0},{"$f":" I_Ratios!AM$63","v":0},{"$f":" I_Ratios!AN$63","v":0},{"$f":" I_Ratios!AO$63","v":0},{"$f":" I_Ratios!AP$63","v":0},{"$f":" I_Ratios!AQ$63","v":0},{"$f":" I_Ratios!AR$63","v":0},{"$f":" I_Ratios!AS$63","v":0},{"$f":" I_Ratios!AT$63","v":0},{"$f":" I_Ratios!AU$63","v":0},{"$f":" I_Ratios!AV$63","v":0},{"$f":" I_Ratios!AW$63","v":0},{"$f":" I_Ratios!AX$63","v":0},{"$f":" I_Ratios!AY$63","v":0},{"$f":" I_Ratios!AZ$63","v":0},{"$f":" I_Ratios!BA$63","v":0},{"$f":" I_Ratios!BB$63","v":0},{"$f":" I_Ratios!BC$63","v":0},{"$f":" I_Ratios!BD$63","v":0},{"$f":" I_Ratios!BE$63","v":0},{"$f":" I_Ratios!BF$63","v":0},{"$f":" I_Ratios!BG$63","v":0},{"$f":" I_Ratios!BH$63","v":0},{"$f":" I_Ratios!BI$63","v":0},{"$f":" I_Ratios!BJ$63","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$64","v":"Baa Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$64","v":0},{"$f":" I_Ratios!G$64","v":"ratio"},{"$f":" I_Ratios!H$64","v":0},{"$f":" I_Ratios!I$64","v":0},{"$f":" I_Ratios!J$64","v":0},{"$f":" I_Ratios!K$64","v":0},{"$f":" I_Ratios!L$64","v":0},{"$f":" I_Ratios!M$64","v":0},{"$f":" I_Ratios!N$64","v":0},{"$f":" I_Ratios!O$64","v":0},{"$f":" I_Ratios!P$64","v":0},{"$f":" I_Ratios!Q$64","v":0},{"$f":" I_Ratios!R$64","v":0},{"$f":" I_Ratios!S$64","v":0},{"$f":" I_Ratios!T$64","v":0},{"$f":" I_Ratios!U$64","v":0},{"$f":" I_Ratios!V$64","v":0},{"$f":" I_Ratios!W$64","v":0},{"$f":" I_Ratios!X$64","v":0},{"$f":" I_Ratios!Y$64","v":0},null,{"$f":" I_Ratios!AA$64","v":0},{"$f":" I_Ratios!AB$64","v":0},{"$f":" I_Ratios!AC$64","v":0},{"$f":" I_Ratios!AD$64","v":0},{"$f":" I_Ratios!AE$64","v":0},{"$f":" I_Ratios!AF$64","v":0},{"$f":" I_Ratios!AG$64","v":0},{"$f":" I_Ratios!AH$64","v":0},{"$f":" I_Ratios!AI$64","v":0},{"$f":" I_Ratios!AJ$64","v":0},{"$f":" I_Ratios!AK$64","v":0},{"$f":" I_Ratios!AL$64","v":0},{"$f":" I_Ratios!AM$64","v":0},{"$f":" I_Ratios!AN$64","v":0},{"$f":" I_Ratios!AO$64","v":0},{"$f":" I_Ratios!AP$64","v":0},{"$f":" I_Ratios!AQ$64","v":0},{"$f":" I_Ratios!AR$64","v":0},{"$f":" I_Ratios!AS$64","v":0},{"$f":" I_Ratios!AT$64","v":0},{"$f":" I_Ratios!AU$64","v":0},{"$f":" I_Ratios!AV$64","v":0},{"$f":" I_Ratios!AW$64","v":0},{"$f":" I_Ratios!AX$64","v":0},{"$f":" I_Ratios!AY$64","v":0},{"$f":" I_Ratios!AZ$64","v":0},{"$f":" I_Ratios!BA$64","v":0},{"$f":" I_Ratios!BB$64","v":0},{"$f":" I_Ratios!BC$64","v":0},{"$f":" I_Ratios!BD$64","v":0},{"$f":" I_Ratios!BE$64","v":0},{"$f":" I_Ratios!BF$64","v":0},{"$f":" I_Ratios!BG$64","v":0},{"$f":" I_Ratios!BH$64","v":0},{"$f":" I_Ratios!BI$64","v":0},{"$f":" I_Ratios!BJ$64","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$65","v":"B Cash Interest Coverage threshold"},{"$f":" I_Ratios!F$65","v":0},{"$f":" I_Ratios!G$65","v":"ratio"},{"$f":" I_Ratios!H$65","v":0},{"$f":" I_Ratios!I$65","v":0},{"$f":" I_Ratios!J$65","v":0},{"$f":" I_Ratios!K$65","v":0},{"$f":" I_Ratios!L$65","v":0},{"$f":" I_Ratios!M$65","v":0},{"$f":" I_Ratios!N$65","v":0},{"$f":" I_Ratios!O$65","v":0},{"$f":" I_Ratios!P$65","v":0},{"$f":" I_Ratios!Q$65","v":0},{"$f":" I_Ratios!R$65","v":0},{"$f":" I_Ratios!S$65","v":0},{"$f":" I_Ratios!T$65","v":0},{"$f":" I_Ratios!U$65","v":0},{"$f":" I_Ratios!V$65","v":0},{"$f":" I_Ratios!W$65","v":0},{"$f":" I_Ratios!X$65","v":0},{"$f":" I_Ratios!Y$65","v":0},null,{"$f":" I_Ratios!AA$65","v":0},{"$f":" I_Ratios!AB$65","v":0},{"$f":" I_Ratios!AC$65","v":0},{"$f":" I_Ratios!AD$65","v":0},{"$f":" I_Ratios!AE$65","v":0},{"$f":" I_Ratios!AF$65","v":0},{"$f":" I_Ratios!AG$65","v":0},{"$f":" I_Ratios!AH$65","v":0},{"$f":" I_Ratios!AI$65","v":0},{"$f":" I_Ratios!AJ$65","v":0},{"$f":" I_Ratios!AK$65","v":0},{"$f":" I_Ratios!AL$65","v":0},{"$f":" I_Ratios!AM$65","v":0},{"$f":" I_Ratios!AN$65","v":0},{"$f":" I_Ratios!AO$65","v":0},{"$f":" I_Ratios!AP$65","v":0},{"$f":" I_Ratios!AQ$65","v":0},{"$f":" I_Ratios!AR$65","v":0},{"$f":" I_Ratios!AS$65","v":0},{"$f":" I_Ratios!AT$65","v":0},{"$f":" I_Ratios!AU$65","v":0},{"$f":" I_Ratios!AV$65","v":0},{"$f":" I_Ratios!AW$65","v":0},{"$f":" I_Ratios!AX$65","v":0},{"$f":" I_Ratios!AY$65","v":0},{"$f":" I_Ratios!AZ$65","v":0},{"$f":" I_Ratios!BA$65","v":0},{"$f":" I_Ratios!BB$65","v":0},{"$f":" I_Ratios!BC$65","v":0},{"$f":" I_Ratios!BD$65","v":0},{"$f":" I_Ratios!BE$65","v":0},{"$f":" I_Ratios!BF$65","v":0},{"$f":" I_Ratios!BG$65","v":0},{"$f":" I_Ratios!BH$65","v":0},{"$f":" I_Ratios!BI$65","v":0},{"$f":" I_Ratios!BJ$65","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E294:E296,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA294:AA296, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D284&\" alert\"","v":"Adjusted interest coverage ratio alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA298:BJ298, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA292 = 0, \"n/a\", IF( AA292 < AA297, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB292 = 0, \"n/a\", IF( AB292 < AB297, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"vi)","Net debt-to-RAB"]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F$218","v":0},{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},{"$f":" C_Fin_Ind!L$218","v":0},{"$f":" C_Fin_Ind!M$218","v":0},{"$f":" C_Fin_Ind!N$218","v":0},{"$f":" C_Fin_Ind!O$218","v":0},{"$f":" C_Fin_Ind!P$218","v":0},{"$f":" C_Fin_Ind!Q$218","v":0},{"$f":" C_Fin_Ind!R$218","v":0},{"$f":" C_Fin_Ind!S$218","v":0},{"$f":" C_Fin_Ind!T$218","v":0},{"$f":" C_Fin_Ind!U$218","v":0},{"$f":" C_Fin_Ind!V$218","v":0},{"$f":" C_Fin_Ind!W$218","v":0},{"$f":" C_Fin_Ind!X$218","v":0},{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F$218","v":0},{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},{"$f":" C_Fin_Synth!L$218","v":0},{"$f":" C_Fin_Synth!M$218","v":0},{"$f":" C_Fin_Synth!N$218","v":0},{"$f":" C_Fin_Synth!O$218","v":0},{"$f":" C_Fin_Synth!P$218","v":0},{"$f":" C_Fin_Synth!Q$218","v":0},{"$f":" C_Fin_Synth!R$218","v":0},{"$f":" C_Fin_Synth!S$218","v":0},{"$f":" C_Fin_Synth!T$218","v":0},{"$f":" C_Fin_Synth!U$218","v":0},{"$f":" C_Fin_Synth!V$218","v":0},{"$f":" C_Fin_Synth!W$218","v":0},{"$f":" C_Fin_Synth!X$218","v":0},{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$218","v":0},{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},{"$f":" C_Fin_SynthAccretion!L$218","v":0},{"$f":" C_Fin_SynthAccretion!M$218","v":0},{"$f":" C_Fin_SynthAccretion!N$218","v":0},{"$f":" C_Fin_SynthAccretion!O$218","v":0},{"$f":" C_Fin_SynthAccretion!P$218","v":0},{"$f":" C_Fin_SynthAccretion!Q$218","v":0},{"$f":" C_Fin_SynthAccretion!R$218","v":0},{"$f":" C_Fin_SynthAccretion!S$218","v":0},{"$f":" C_Fin_SynthAccretion!T$218","v":0},{"$f":" C_Fin_SynthAccretion!U$218","v":0},{"$f":" C_Fin_SynthAccretion!V$218","v":0},{"$f":" C_Fin_SynthAccretion!W$218","v":0},{"$f":" C_Fin_SynthAccretion!X$218","v":0},{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},null,{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},null,{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" O_FinStats!E$173","v":"Retained cash balance"},{"$f":" O_FinStats!F$173","v":0},{"$f":" O_FinStats!G$173","v":"£'m nominal"},{"$f":" O_FinStats!H$173","v":0},{"$f":" O_FinStats!I$173","v":0},{"$f":" O_FinStats!J$173","v":0},{"$f":" O_FinStats!K$173","v":0},{"$f":" O_FinStats!L$173","v":0},{"$f":" O_FinStats!M$173","v":0},{"$f":" O_FinStats!N$173","v":0},{"$f":" O_FinStats!O$173","v":0},{"$f":" O_FinStats!P$173","v":0},{"$f":" O_FinStats!Q$173","v":0},{"$f":" O_FinStats!R$173","v":0},{"$f":" O_FinStats!S$173","v":0},{"$f":" O_FinStats!T$173","v":0},{"$f":" O_FinStats!U$173","v":0},{"$f":" O_FinStats!V$173","v":0},{"$f":" O_FinStats!W$173","v":0},{"$f":" O_FinStats!X$173","v":0},{"$f":" O_FinStats!Y$173","v":0},null,{"$f":" O_FinStats!AA$173","v":815},{"$f":" O_FinStats!AB$173","v":815},{"$f":" O_FinStats!AC$173","v":815},{"$f":" O_FinStats!AD$173","v":815},{"$f":" O_FinStats!AE$173","v":815},{"$f":" O_FinStats!AF$173","v":1546.8995617789487},{"$f":" O_FinStats!AG$173","v":1877.8955489777175},{"$f":" O_FinStats!AH$173","v":1624.3327968091708},{"$f":" O_FinStats!AI$173","v":1829.796181257909},{"$f":" O_FinStats!AJ$173","v":2005.9899730525053},{"$f":" O_FinStats!AK$173","v":2039.0633562348814},{"$f":" O_FinStats!AL$173","v":2214.2354775410545},{"$f":" O_FinStats!AM$173","v":2167.8536165357946},{"$f":" O_FinStats!AN$173","v":2133.226417005395},{"$f":" O_FinStats!AO$173","v":2041.1501457661113},{"$f":" O_FinStats!AP$173","v":2023.8846560070206},{"$f":" O_FinStats!AQ$173","v":1944.2684713799576},{"$f":" O_FinStats!AR$173","v":2288.7491840050043},{"$f":" O_FinStats!AS$173","v":2695.0047031401828},{"$f":" O_FinStats!AT$173","v":2770.2704191018347},{"$f":" O_FinStats!AU$173","v":2336.7139564317335},{"$f":" O_FinStats!AV$173","v":2380.8956261418684},{"$f":" O_FinStats!AW$173","v":2699.739169739596},{"$f":" O_FinStats!AX$173","v":3749.1427563758607},{"$f":" O_FinStats!AY$173","v":4272.4239073932504},{"$f":" O_FinStats!AZ$173","v":3115.0474961055888},{"$f":" O_FinStats!BA$173","v":2621.3063049218408},{"$f":" O_FinStats!BB$173","v":3047.5742903505898},{"$f":" O_FinStats!BC$173","v":3409.3102298969143},{"$f":" O_FinStats!BD$173","v":3708.3381659196548},{"$f":" O_FinStats!BE$173","v":3516.606046419975},{"$f":" O_FinStats!BF$173","v":3682.9184145150375},{"$f":" O_FinStats!BG$173","v":3816.4137463386996},{"$f":" O_FinStats!BH$173","v":3779.0277440844366},{"$f":" O_FinStats!BI$173","v":3841.4725437327688},{"$f":" O_FinStats!BJ$173","v":4107.8071286694403}]
[null,null,null,null,{"$f":" C_RAB!E$222","v":"Total RAB balance post inflation adjustment"},{"$f":" C_RAB!F$222","v":0},{"$f":" C_RAB!G$222","v":"£'m nominal"},{"$f":" C_RAB!H$222","v":0},{"$f":" C_RAB!I$222","v":0},{"$f":" C_RAB!J$222","v":0},{"$f":" C_RAB!K$222","v":0},{"$f":" C_RAB!L$222","v":0},{"$f":" C_RAB!M$222","v":0},{"$f":" C_RAB!N$222","v":0},{"$f":" C_RAB!O$222","v":0},{"$f":" C_RAB!P$222","v":0},{"$f":" C_RAB!Q$222","v":0},{"$f":" C_RAB!R$222","v":0},{"$f":" C_RAB!S$222","v":0},{"$f":" C_RAB!T$222","v":0},{"$f":" C_RAB!U$222","v":0},{"$f":" C_RAB!V$222","v":0},{"$f":" C_RAB!W$222","v":0},{"$f":" C_RAB!X$222","v":0},{"$f":" C_RAB!Y$222","v":0},{"$f":" C_RAB!Z$222","v":0},{"$f":" C_RAB!AA$222","v":0},{"$f":" C_RAB!AB$222","v":0},{"$f":" C_RAB!AC$222","v":0},{"$f":" C_RAB!AD$222","v":0},{"$f":" C_RAB!AE$222","v":16139.264580178664},{"$f":" C_RAB!AF$222","v":15946.763162691117},{"$f":" C_RAB!AG$222","v":17477.043329548851},{"$f":" C_RAB!AH$222","v":19385.626159778472},{"$f":" C_RAB!AI$222","v":19909.017351026861},{"$f":" C_RAB!AJ$222","v":19746.193587758957},{"$f":" C_RAB!AK$222","v":19783.291066520909},{"$f":" C_RAB!AL$222","v":20255.435944796267},{"$f":" C_RAB!AM$222","v":21321.687805253849},{"$f":" C_RAB!AN$222","v":22493.845865654632},{"$f":" C_RAB!AO$222","v":23841.992838989747},{"$f":" C_RAB!AP$222","v":24923.532066708991},{"$f":" C_RAB!AQ$222","v":26150.599967231221},{"$f":" C_RAB!AR$222","v":26671.596487394581},{"$f":" C_RAB!AS$222","v":27641.355298398943},{"$f":" C_RAB!AT$222","v":29118.473535505054},{"$f":" C_RAB!AU$222","v":31234.879559358928},{"$f":" C_RAB!AV$222","v":32473.705107315694},{"$f":" C_RAB!AW$222","v":33333.233981827805},{"$f":" C_RAB!AX$222","v":34239.942376078594},{"$f":" C_RAB!AY$222","v":35185.322130570843},{"$f":" C_RAB!AZ$222","v":36174.748717210314},{"$f":" C_RAB!BA$222","v":37213.200973106184},{"$f":" C_RAB!BB$222","v":38130.359123850896},{"$f":" C_RAB!BC$222","v":39086.482779435406},{"$f":" C_RAB!BD$222","v":40084.345732410264},{"$f":" C_RAB!BE$222","v":41125.725393904446},{"$f":" C_RAB!BF$222","v":42209.452871821813},{"$f":" C_RAB!BG$222","v":43232.377040930143},{"$f":" C_RAB!BH$222","v":44294.552058983565},{"$f":" C_RAB!BI$222","v":45395.809852479557},{"$f":" C_RAB!BJ$222","v":46541.316844172288}]
[null,null,null,null,{"$f":" D300","v":"Net debt-to-RAB"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA308 = 0, 0, ( SUM( AA301:AA306 ) - AA307 ) / AA308 )","v":0},{"$f":" IF( AB308 = 0, 0, ( SUM( AB301:AB306 ) - AB307 ) / AB308 )","v":0},0,0,0.59999999999999987,0.66267596132093132,0.647927002350005,0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[]
[null,null,null,null,{"$f":" I_Ratios!E$88","v":"Aaa Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$88","v":0},{"$f":" I_Ratios!G$88","v":"%"},{"$f":" I_Ratios!H$88","v":0},{"$f":" I_Ratios!I$88","v":0},{"$f":" I_Ratios!J$88","v":0},{"$f":" I_Ratios!K$88","v":0},{"$f":" I_Ratios!L$88","v":0},{"$f":" I_Ratios!M$88","v":0},{"$f":" I_Ratios!N$88","v":0},{"$f":" I_Ratios!O$88","v":0},{"$f":" I_Ratios!P$88","v":0},{"$f":" I_Ratios!Q$88","v":0},{"$f":" I_Ratios!R$88","v":0},{"$f":" I_Ratios!S$88","v":0},{"$f":" I_Ratios!T$88","v":0},{"$f":" I_Ratios!U$88","v":0},{"$f":" I_Ratios!V$88","v":0},{"$f":" I_Ratios!W$88","v":0},{"$f":" I_Ratios!X$88","v":0},{"$f":" I_Ratios!Y$88","v":0},null,{"$f":" I_Ratios!AA$88","v":0},{"$f":" I_Ratios!AB$88","v":0},{"$f":" I_Ratios!AC$88","v":0},{"$f":" I_Ratios!AD$88","v":0},{"$f":" I_Ratios!AE$88","v":0},{"$f":" I_Ratios!AF$88","v":0},{"$f":" I_Ratios!AG$88","v":0},{"$f":" I_Ratios!AH$88","v":0},{"$f":" I_Ratios!AI$88","v":0},{"$f":" I_Ratios!AJ$88","v":0},{"$f":" I_Ratios!AK$88","v":0},{"$f":" I_Ratios!AL$88","v":0},{"$f":" I_Ratios!AM$88","v":0},{"$f":" I_Ratios!AN$88","v":0},{"$f":" I_Ratios!AO$88","v":0},{"$f":" I_Ratios!AP$88","v":0},{"$f":" I_Ratios!AQ$88","v":0},{"$f":" I_Ratios!AR$88","v":0},{"$f":" I_Ratios!AS$88","v":0},{"$f":" I_Ratios!AT$88","v":0},{"$f":" I_Ratios!AU$88","v":0},{"$f":" I_Ratios!AV$88","v":0},{"$f":" I_Ratios!AW$88","v":0},{"$f":" I_Ratios!AX$88","v":0},{"$f":" I_Ratios!AY$88","v":0},{"$f":" I_Ratios!AZ$88","v":0},{"$f":" I_Ratios!BA$88","v":0},{"$f":" I_Ratios!BB$88","v":0},{"$f":" I_Ratios!BC$88","v":0},{"$f":" I_Ratios!BD$88","v":0},{"$f":" I_Ratios!BE$88","v":0},{"$f":" I_Ratios!BF$88","v":0},{"$f":" I_Ratios!BG$88","v":0},{"$f":" I_Ratios!BH$88","v":0},{"$f":" I_Ratios!BI$88","v":0},{"$f":" I_Ratios!BJ$88","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$89","v":"Baa Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$89","v":0},{"$f":" I_Ratios!G$89","v":"%"},{"$f":" I_Ratios!H$89","v":0},{"$f":" I_Ratios!I$89","v":0},{"$f":" I_Ratios!J$89","v":0},{"$f":" I_Ratios!K$89","v":0},{"$f":" I_Ratios!L$89","v":0},{"$f":" I_Ratios!M$89","v":0},{"$f":" I_Ratios!N$89","v":0},{"$f":" I_Ratios!O$89","v":0},{"$f":" I_Ratios!P$89","v":0},{"$f":" I_Ratios!Q$89","v":0},{"$f":" I_Ratios!R$89","v":0},{"$f":" I_Ratios!S$89","v":0},{"$f":" I_Ratios!T$89","v":0},{"$f":" I_Ratios!U$89","v":0},{"$f":" I_Ratios!V$89","v":0},{"$f":" I_Ratios!W$89","v":0},{"$f":" I_Ratios!X$89","v":0},{"$f":" I_Ratios!Y$89","v":0},null,{"$f":" I_Ratios!AA$89","v":0},{"$f":" I_Ratios!AB$89","v":0},{"$f":" I_Ratios!AC$89","v":0},{"$f":" I_Ratios!AD$89","v":0},{"$f":" I_Ratios!AE$89","v":0},{"$f":" I_Ratios!AF$89","v":0},{"$f":" I_Ratios!AG$89","v":0},{"$f":" I_Ratios!AH$89","v":0},{"$f":" I_Ratios!AI$89","v":0},{"$f":" I_Ratios!AJ$89","v":0},{"$f":" I_Ratios!AK$89","v":0},{"$f":" I_Ratios!AL$89","v":0},{"$f":" I_Ratios!AM$89","v":0},{"$f":" I_Ratios!AN$89","v":0},{"$f":" I_Ratios!AO$89","v":0},{"$f":" I_Ratios!AP$89","v":0},{"$f":" I_Ratios!AQ$89","v":0},{"$f":" I_Ratios!AR$89","v":0},{"$f":" I_Ratios!AS$89","v":0},{"$f":" I_Ratios!AT$89","v":0},{"$f":" I_Ratios!AU$89","v":0},{"$f":" I_Ratios!AV$89","v":0},{"$f":" I_Ratios!AW$89","v":0},{"$f":" I_Ratios!AX$89","v":0},{"$f":" I_Ratios!AY$89","v":0},{"$f":" I_Ratios!AZ$89","v":0},{"$f":" I_Ratios!BA$89","v":0},{"$f":" I_Ratios!BB$89","v":0},{"$f":" I_Ratios!BC$89","v":0},{"$f":" I_Ratios!BD$89","v":0},{"$f":" I_Ratios!BE$89","v":0},{"$f":" I_Ratios!BF$89","v":0},{"$f":" I_Ratios!BG$89","v":0},{"$f":" I_Ratios!BH$89","v":0},{"$f":" I_Ratios!BI$89","v":0},{"$f":" I_Ratios!BJ$89","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$90","v":"B Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$90","v":0},{"$f":" I_Ratios!G$90","v":"%"},{"$f":" I_Ratios!H$90","v":0},{"$f":" I_Ratios!I$90","v":0},{"$f":" I_Ratios!J$90","v":0},{"$f":" I_Ratios!K$90","v":0},{"$f":" I_Ratios!L$90","v":0},{"$f":" I_Ratios!M$90","v":0},{"$f":" I_Ratios!N$90","v":0},{"$f":" I_Ratios!O$90","v":0},{"$f":" I_Ratios!P$90","v":0},{"$f":" I_Ratios!Q$90","v":0},{"$f":" I_Ratios!R$90","v":0},{"$f":" I_Ratios!S$90","v":0},{"$f":" I_Ratios!T$90","v":0},{"$f":" I_Ratios!U$90","v":0},{"$f":" I_Ratios!V$90","v":0},{"$f":" I_Ratios!W$90","v":0},{"$f":" I_Ratios!X$90","v":0},{"$f":" I_Ratios!Y$90","v":0},null,{"$f":" I_Ratios!AA$90","v":0},{"$f":" I_Ratios!AB$90","v":0},{"$f":" I_Ratios!AC$90","v":0},{"$f":" I_Ratios!AD$90","v":0},{"$f":" I_Ratios!AE$90","v":0},{"$f":" I_Ratios!AF$90","v":0},{"$f":" I_Ratios!AG$90","v":0},{"$f":" I_Ratios!AH$90","v":0},{"$f":" I_Ratios!AI$90","v":0},{"$f":" I_Ratios!AJ$90","v":0},{"$f":" I_Ratios!AK$90","v":0},{"$f":" I_Ratios!AL$90","v":0},{"$f":" I_Ratios!AM$90","v":0},{"$f":" I_Ratios!AN$90","v":0},{"$f":" I_Ratios!AO$90","v":0},{"$f":" I_Ratios!AP$90","v":0},{"$f":" I_Ratios!AQ$90","v":0},{"$f":" I_Ratios!AR$90","v":0},{"$f":" I_Ratios!AS$90","v":0},{"$f":" I_Ratios!AT$90","v":0},{"$f":" I_Ratios!AU$90","v":0},{"$f":" I_Ratios!AV$90","v":0},{"$f":" I_Ratios!AW$90","v":0},{"$f":" I_Ratios!AX$90","v":0},{"$f":" I_Ratios!AY$90","v":0},{"$f":" I_Ratios!AZ$90","v":0},{"$f":" I_Ratios!BA$90","v":0},{"$f":" I_Ratios!BB$90","v":0},{"$f":" I_Ratios!BC$90","v":0},{"$f":" I_Ratios!BD$90","v":0},{"$f":" I_Ratios!BE$90","v":0},{"$f":" I_Ratios!BF$90","v":0},{"$f":" I_Ratios!BG$90","v":0},{"$f":" I_Ratios!BH$90","v":0},{"$f":" I_Ratios!BI$90","v":0},{"$f":" I_Ratios!BJ$90","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E311:E313,Credit_rating_for_alerts)","v":"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA311:AA313, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D300&\" alert\"","v":"Net debt-to-RAB alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA315:BJ315, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA309 = 0, \"n/a\", IF( AA309 > AA314, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB309 = 0, \"n/a\", IF( AB309 > AB314, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
["Fitch"]
[]
[null,null,"Adjustments to Debt"]
[]
[null,null,null,"Readily available cash"]
[null,null,null,null,{"$f":" O_FinStats!E$173","v":"Retained cash balance"},{"$f":" O_FinStats!F$173","v":0},{"$f":" O_FinStats!G$173","v":"£'m nominal"},{"$f":" O_FinStats!H$173","v":0},{"$f":" O_FinStats!I$173","v":0},{"$f":" O_FinStats!J$173","v":0},{"$f":" O_FinStats!K$173","v":0},{"$f":" O_FinStats!L$173","v":0},{"$f":" O_FinStats!M$173","v":0},{"$f":" O_FinStats!N$173","v":0},{"$f":" O_FinStats!O$173","v":0},{"$f":" O_FinStats!P$173","v":0},{"$f":" O_FinStats!Q$173","v":0},{"$f":" O_FinStats!R$173","v":0},{"$f":" O_FinStats!S$173","v":0},{"$f":" O_FinStats!T$173","v":0},{"$f":" O_FinStats!U$173","v":0},{"$f":" O_FinStats!V$173","v":0},{"$f":" O_FinStats!W$173","v":0},{"$f":" O_FinStats!X$173","v":0},{"$f":" O_FinStats!Y$173","v":0},null,{"$f":" O_FinStats!AA$173","v":815},{"$f":" O_FinStats!AB$173","v":815},{"$f":" O_FinStats!AC$173","v":815},{"$f":" O_FinStats!AD$173","v":815},{"$f":" O_FinStats!AE$173","v":815},{"$f":" O_FinStats!AF$173","v":1546.8995617789487},{"$f":" O_FinStats!AG$173","v":1877.8955489777175},{"$f":" O_FinStats!AH$173","v":1624.3327968091708},{"$f":" O_FinStats!AI$173","v":1829.796181257909},{"$f":" O_FinStats!AJ$173","v":2005.9899730525053},{"$f":" O_FinStats!AK$173","v":2039.0633562348814},{"$f":" O_FinStats!AL$173","v":2214.2354775410545},{"$f":" O_FinStats!AM$173","v":2167.8536165357946},{"$f":" O_FinStats!AN$173","v":2133.226417005395},{"$f":" O_FinStats!AO$173","v":2041.1501457661113},{"$f":" O_FinStats!AP$173","v":2023.8846560070206},{"$f":" O_FinStats!AQ$173","v":1944.2684713799576},{"$f":" O_FinStats!AR$173","v":2288.7491840050043},{"$f":" O_FinStats!AS$173","v":2695.0047031401828},{"$f":" O_FinStats!AT$173","v":2770.2704191018347},{"$f":" O_FinStats!AU$173","v":2336.7139564317335},{"$f":" O_FinStats!AV$173","v":2380.8956261418684},{"$f":" O_FinStats!AW$173","v":2699.739169739596},{"$f":" O_FinStats!AX$173","v":3749.1427563758607},{"$f":" O_FinStats!AY$173","v":4272.4239073932504},{"$f":" O_FinStats!AZ$173","v":3115.0474961055888},{"$f":" O_FinStats!BA$173","v":2621.3063049218408},{"$f":" O_FinStats!BB$173","v":3047.5742903505898},{"$f":" O_FinStats!BC$173","v":3409.3102298969143},{"$f":" O_FinStats!BD$173","v":3708.3381659196548},{"$f":" O_FinStats!BE$173","v":3516.606046419975},{"$f":" O_FinStats!BF$173","v":3682.9184145150375},{"$f":" O_FinStats!BG$173","v":3816.4137463386996},{"$f":" O_FinStats!BH$173","v":3779.0277440844366},{"$f":" O_FinStats!BI$173","v":3841.4725437327688},{"$f":" O_FinStats!BJ$173","v":4107.8071286694403}]
[null,null,null,null,{"$f":" I_Ratios!E$45","v":"Marketable Securities"},{"$f":" I_Ratios!F$45","v":0},{"$f":" I_Ratios!G$45","v":"£'m nominal"},{"$f":" I_Ratios!H$45","v":0},{"$f":" I_Ratios!I$45","v":0},{"$f":" I_Ratios!J$45","v":0},{"$f":" I_Ratios!K$45","v":0},{"$f":" I_Ratios!L$45","v":0},{"$f":" I_Ratios!M$45","v":0},{"$f":" I_Ratios!N$45","v":0},{"$f":" I_Ratios!O$45","v":0},{"$f":" I_Ratios!P$45","v":0},{"$f":" I_Ratios!Q$45","v":0},{"$f":" I_Ratios!R$45","v":0},{"$f":" I_Ratios!S$45","v":0},{"$f":" I_Ratios!T$45","v":0},{"$f":" I_Ratios!U$45","v":0},{"$f":" I_Ratios!V$45","v":0},{"$f":" I_Ratios!W$45","v":0},{"$f":" I_Ratios!X$45","v":0},{"$f":" I_Ratios!Y$45","v":0},null,{"$f":" I_Ratios!AA$45","v":0},{"$f":" I_Ratios!AB$45","v":0},{"$f":" I_Ratios!AC$45","v":0},{"$f":" I_Ratios!AD$45","v":0},{"$f":" I_Ratios!AE$45","v":0},{"$f":" I_Ratios!AF$45","v":0},{"$f":" I_Ratios!AG$45","v":0},{"$f":" I_Ratios!AH$45","v":0},{"$f":" I_Ratios!AI$45","v":0},{"$f":" I_Ratios!AJ$45","v":0},{"$f":" I_Ratios!AK$45","v":0},{"$f":" I_Ratios!AL$45","v":0},{"$f":" I_Ratios!AM$45","v":0},{"$f":" I_Ratios!AN$45","v":0},{"$f":" I_Ratios!AO$45","v":0},{"$f":" I_Ratios!AP$45","v":0},{"$f":" I_Ratios!AQ$45","v":0},{"$f":" I_Ratios!AR$45","v":0},{"$f":" I_Ratios!AS$45","v":0},{"$f":" I_Ratios!AT$45","v":0},{"$f":" I_Ratios!AU$45","v":0},{"$f":" I_Ratios!AV$45","v":0},{"$f":" I_Ratios!AW$45","v":0},{"$f":" I_Ratios!AX$45","v":0},{"$f":" I_Ratios!AY$45","v":0},{"$f":" I_Ratios!AZ$45","v":0},{"$f":" I_Ratios!BA$45","v":0},{"$f":" I_Ratios!BB$45","v":0},{"$f":" I_Ratios!BC$45","v":0},{"$f":" I_Ratios!BD$45","v":0},{"$f":" I_Ratios!BE$45","v":0},{"$f":" I_Ratios!BF$45","v":0},{"$f":" I_Ratios!BG$45","v":0},{"$f":" I_Ratios!BH$45","v":0},{"$f":" I_Ratios!BI$45","v":0},{"$f":" I_Ratios!BJ$45","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$46","v":"Cash reported as restricted or blocked"},{"$f":" I_Ratios!F$46","v":0},{"$f":" I_Ratios!G$46","v":"£'m nominal"},{"$f":" I_Ratios!H$46","v":0},{"$f":" I_Ratios!I$46","v":0},{"$f":" I_Ratios!J$46","v":0},{"$f":" I_Ratios!K$46","v":0},{"$f":" I_Ratios!L$46","v":0},{"$f":" I_Ratios!M$46","v":0},{"$f":" I_Ratios!N$46","v":0},{"$f":" I_Ratios!O$46","v":0},{"$f":" I_Ratios!P$46","v":0},{"$f":" I_Ratios!Q$46","v":0},{"$f":" I_Ratios!R$46","v":0},{"$f":" I_Ratios!S$46","v":0},{"$f":" I_Ratios!T$46","v":0},{"$f":" I_Ratios!U$46","v":0},{"$f":" I_Ratios!V$46","v":0},{"$f":" I_Ratios!W$46","v":0},{"$f":" I_Ratios!X$46","v":0},{"$f":" I_Ratios!Y$46","v":0},null,{"$f":" I_Ratios!AA$46","v":0},{"$f":" I_Ratios!AB$46","v":0},{"$f":" I_Ratios!AC$46","v":0},{"$f":" I_Ratios!AD$46","v":0},{"$f":" I_Ratios!AE$46","v":0},{"$f":" I_Ratios!AF$46","v":0},{"$f":" I_Ratios!AG$46","v":0},{"$f":" I_Ratios!AH$46","v":0},{"$f":" I_Ratios!AI$46","v":0},{"$f":" I_Ratios!AJ$46","v":0},{"$f":" I_Ratios!AK$46","v":0},{"$f":" I_Ratios!AL$46","v":0},{"$f":" I_Ratios!AM$46","v":0},{"$f":" I_Ratios!AN$46","v":0},{"$f":" I_Ratios!AO$46","v":0},{"$f":" I_Ratios!AP$46","v":0},{"$f":" I_Ratios!AQ$46","v":0},{"$f":" I_Ratios!AR$46","v":0},{"$f":" I_Ratios!AS$46","v":0},{"$f":" I_Ratios!AT$46","v":0},{"$f":" I_Ratios!AU$46","v":0},{"$f":" I_Ratios!AV$46","v":0},{"$f":" I_Ratios!AW$46","v":0},{"$f":" I_Ratios!AX$46","v":0},{"$f":" I_Ratios!AY$46","v":0},{"$f":" I_Ratios!AZ$46","v":0},{"$f":" I_Ratios!BA$46","v":0},{"$f":" I_Ratios!BB$46","v":0},{"$f":" I_Ratios!BC$46","v":0},{"$f":" I_Ratios!BD$46","v":0},{"$f":" I_Ratios!BE$46","v":0},{"$f":" I_Ratios!BF$46","v":0},{"$f":" I_Ratios!BG$46","v":0},{"$f":" I_Ratios!BH$46","v":0},{"$f":" I_Ratios!BI$46","v":0},{"$f":" I_Ratios!BJ$46","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$47","v":"Cash deemed not readily available"},{"$f":" I_Ratios!F$47","v":0},{"$f":" I_Ratios!G$47","v":"£'m nominal"},{"$f":" I_Ratios!H$47","v":0},{"$f":" I_Ratios!I$47","v":0},{"$f":" I_Ratios!J$47","v":0},{"$f":" I_Ratios!K$47","v":0},{"$f":" I_Ratios!L$47","v":0},{"$f":" I_Ratios!M$47","v":0},{"$f":" I_Ratios!N$47","v":0},{"$f":" I_Ratios!O$47","v":0},{"$f":" I_Ratios!P$47","v":0},{"$f":" I_Ratios!Q$47","v":0},{"$f":" I_Ratios!R$47","v":0},{"$f":" I_Ratios!S$47","v":0},{"$f":" I_Ratios!T$47","v":0},{"$f":" I_Ratios!U$47","v":0},{"$f":" I_Ratios!V$47","v":0},{"$f":" I_Ratios!W$47","v":0},{"$f":" I_Ratios!X$47","v":0},{"$f":" I_Ratios!Y$47","v":0},null,{"$f":" I_Ratios!AA$47","v":0},{"$f":" I_Ratios!AB$47","v":0},{"$f":" I_Ratios!AC$47","v":0},{"$f":" I_Ratios!AD$47","v":0},{"$f":" I_Ratios!AE$47","v":0},{"$f":" I_Ratios!AF$47","v":0},{"$f":" I_Ratios!AG$47","v":0},{"$f":" I_Ratios!AH$47","v":0},{"$f":" I_Ratios!AI$47","v":0},{"$f":" I_Ratios!AJ$47","v":0},{"$f":" I_Ratios!AK$47","v":0},{"$f":" I_Ratios!AL$47","v":0},{"$f":" I_Ratios!AM$47","v":0},{"$f":" I_Ratios!AN$47","v":0},{"$f":" I_Ratios!AO$47","v":0},{"$f":" I_Ratios!AP$47","v":0},{"$f":" I_Ratios!AQ$47","v":0},{"$f":" I_Ratios!AR$47","v":0},{"$f":" I_Ratios!AS$47","v":0},{"$f":" I_Ratios!AT$47","v":0},{"$f":" I_Ratios!AU$47","v":0},{"$f":" I_Ratios!AV$47","v":0},{"$f":" I_Ratios!AW$47","v":0},{"$f":" I_Ratios!AX$47","v":0},{"$f":" I_Ratios!AY$47","v":0},{"$f":" I_Ratios!AZ$47","v":0},{"$f":" I_Ratios!BA$47","v":0},{"$f":" I_Ratios!BB$47","v":0},{"$f":" I_Ratios!BC$47","v":0},{"$f":" I_Ratios!BD$47","v":0},{"$f":" I_Ratios!BE$47","v":0},{"$f":" I_Ratios!BF$47","v":0},{"$f":" I_Ratios!BG$47","v":0},{"$f":" I_Ratios!BH$47","v":0},{"$f":" I_Ratios!BI$47","v":0},{"$f":" I_Ratios!BJ$47","v":0}]
[null,null,null,null,{"$f":" D321","v":"Readily available cash"},null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z326:BJ326 )","v":89362.35803563075},null,{"$f":" SUM( AA322:AA325 )","v":815},{"$f":" SUM( AB322:AB325 )","v":815},815,815,815,1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[]
[null,null,"Adjustments to Consolidated Net Debt"]
[]
[null,null,null,null,{"$f":" I_Ratios!E54","v":"Intra-group Loans"},{"$f":" I_Ratios!F54","v":0},{"$f":" I_Ratios!G54","v":"£'m nominal"},{"$f":" I_Ratios!H54","v":0},{"$f":" I_Ratios!I54","v":0},{"$f":" I_Ratios!J54","v":0},{"$f":" I_Ratios!K54","v":0},{"$f":" I_Ratios!L54","v":0},{"$f":" I_Ratios!M54","v":0},{"$f":" I_Ratios!N54","v":0},{"$f":" I_Ratios!O54","v":0},{"$f":" I_Ratios!P54","v":0},{"$f":" I_Ratios!Q54","v":0},{"$f":" I_Ratios!R54","v":0},{"$f":" I_Ratios!S54","v":0},{"$f":" I_Ratios!T54","v":0},{"$f":" I_Ratios!U54","v":0},{"$f":" I_Ratios!V54","v":0},{"$f":" I_Ratios!W54","v":0},{"$f":" I_Ratios!X54","v":0},{"$f":" I_Ratios!Y54","v":0},null,{"$f":" I_Ratios!AA54","v":0},{"$f":" I_Ratios!AB54","v":0},{"$f":" I_Ratios!AC54","v":0},{"$f":" I_Ratios!AD54","v":0},{"$f":" I_Ratios!AE54","v":0},{"$f":" I_Ratios!AF54","v":0},{"$f":" I_Ratios!AG54","v":0},{"$f":" I_Ratios!AH54","v":0},{"$f":" I_Ratios!AI54","v":0},{"$f":" I_Ratios!AJ54","v":0},{"$f":" I_Ratios!AK54","v":0},{"$f":" I_Ratios!AL54","v":0},{"$f":" I_Ratios!AM54","v":0},{"$f":" I_Ratios!AN54","v":0},{"$f":" I_Ratios!AO54","v":0},{"$f":" I_Ratios!AP54","v":0},{"$f":" I_Ratios!AQ54","v":0},{"$f":" I_Ratios!AR54","v":0},{"$f":" I_Ratios!AS54","v":0},{"$f":" I_Ratios!AT54","v":0},{"$f":" I_Ratios!AU54","v":0},{"$f":" I_Ratios!AV54","v":0},{"$f":" I_Ratios!AW54","v":0},{"$f":" I_Ratios!AX54","v":0},{"$f":" I_Ratios!AY54","v":0},{"$f":" I_Ratios!AZ54","v":0},{"$f":" I_Ratios!BA54","v":0},{"$f":" I_Ratios!BB54","v":0},{"$f":" I_Ratios!BC54","v":0},{"$f":" I_Ratios!BD54","v":0},{"$f":" I_Ratios!BE54","v":0},{"$f":" I_Ratios!BF54","v":0},{"$f":" I_Ratios!BG54","v":0},{"$f":" I_Ratios!BH54","v":0},{"$f":" I_Ratios!BI54","v":0},{"$f":" I_Ratios!BJ54","v":0}]
[null,null,null,null,"Total Model Adjustments",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z331:BJ331)","v":0},null,{"$f":"AA330","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AL330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt"]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},{"$f":" C_Fin_Fixed!F$218","v":0},{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},{"$f":" C_Fin_Ind!F$218","v":0},{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},{"$f":" C_Fin_Ind!L$218","v":0},{"$f":" C_Fin_Ind!M$218","v":0},{"$f":" C_Fin_Ind!N$218","v":0},{"$f":" C_Fin_Ind!O$218","v":0},{"$f":" C_Fin_Ind!P$218","v":0},{"$f":" C_Fin_Ind!Q$218","v":0},{"$f":" C_Fin_Ind!R$218","v":0},{"$f":" C_Fin_Ind!S$218","v":0},{"$f":" C_Fin_Ind!T$218","v":0},{"$f":" C_Fin_Ind!U$218","v":0},{"$f":" C_Fin_Ind!V$218","v":0},{"$f":" C_Fin_Ind!W$218","v":0},{"$f":" C_Fin_Ind!X$218","v":0},{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},{"$f":" C_Fin_Synth!F$218","v":0},{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},{"$f":" C_Fin_Synth!L$218","v":0},{"$f":" C_Fin_Synth!M$218","v":0},{"$f":" C_Fin_Synth!N$218","v":0},{"$f":" C_Fin_Synth!O$218","v":0},{"$f":" C_Fin_Synth!P$218","v":0},{"$f":" C_Fin_Synth!Q$218","v":0},{"$f":" C_Fin_Synth!R$218","v":0},{"$f":" C_Fin_Synth!S$218","v":0},{"$f":" C_Fin_Synth!T$218","v":0},{"$f":" C_Fin_Synth!U$218","v":0},{"$f":" C_Fin_Synth!V$218","v":0},{"$f":" C_Fin_Synth!W$218","v":0},{"$f":" C_Fin_Synth!X$218","v":0},{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$218","v":0},{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},{"$f":" C_Fin_SynthAccretion!L$218","v":0},{"$f":" C_Fin_SynthAccretion!M$218","v":0},{"$f":" C_Fin_SynthAccretion!N$218","v":0},{"$f":" C_Fin_SynthAccretion!O$218","v":0},{"$f":" C_Fin_SynthAccretion!P$218","v":0},{"$f":" C_Fin_SynthAccretion!Q$218","v":0},{"$f":" C_Fin_SynthAccretion!R$218","v":0},{"$f":" C_Fin_SynthAccretion!S$218","v":0},{"$f":" C_Fin_SynthAccretion!T$218","v":0},{"$f":" C_Fin_SynthAccretion!U$218","v":0},{"$f":" C_Fin_SynthAccretion!V$218","v":0},{"$f":" C_Fin_SynthAccretion!W$218","v":0},{"$f":" C_Fin_SynthAccretion!X$218","v":0},{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},{"$f":" C_LookForward!F$112","v":0},{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},null,{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},{"$f":" C_LookForward!F$119","v":0},{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},null,{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" E$331","v":"Total Model Adjustments"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Consolidated Debt",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA334:AA340 )","v":14499.2300947036},{"$f":" SUM( AB334:AB340 )","v":14499.2300947036},14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[]
[null,null,null,"Net Debt"]
[null,null,null,null,{"$f":" E$341","v":"Consolidated Debt"},{"$f":" F$341","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14499.2300947036,14499.2300947036,14499.2300947036,14499.2300947036,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[null,null,null,null,{"$f":" E$326","v":"Readily available cash"},{"$f":" F$326","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89362.35803563075,null,815,815,815,815,815,1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[null,null,null,null,{"$f":" D343","v":"Net Debt"},null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA344 - AA345","v":13684.2300947036},{"$f":" AB344 - AB345","v":13684.2300947036},13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,{"$f":" AG344 - AG345","v":11323.848294455738},11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[]
[null,null,"Adjustments to Interest"]
[]
[null,null,null,"Interest paid/ received"]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},{"$f":" C_Fin_Fixed!F$344","v":0},{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$344","v":0},{"$f":" C_Fin_Fixed!I$344","v":0},{"$f":" C_Fin_Fixed!J$344","v":0},{"$f":" C_Fin_Fixed!K$344","v":0},{"$f":" C_Fin_Fixed!L$344","v":0},{"$f":" C_Fin_Fixed!M$344","v":0},{"$f":" C_Fin_Fixed!N$344","v":0},{"$f":" C_Fin_Fixed!O$344","v":0},{"$f":" C_Fin_Fixed!P$344","v":0},{"$f":" C_Fin_Fixed!Q$344","v":0},{"$f":" C_Fin_Fixed!R$344","v":0},{"$f":" C_Fin_Fixed!S$344","v":0},{"$f":" C_Fin_Fixed!T$344","v":0},{"$f":" C_Fin_Fixed!U$344","v":0},{"$f":" C_Fin_Fixed!V$344","v":0},{"$f":" C_Fin_Fixed!W$344","v":0},{"$f":" C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Ind!F$344","v":0},{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$344","v":0},{"$f":" C_Fin_Ind!I$344","v":0},{"$f":" C_Fin_Ind!J$344","v":0},{"$f":" C_Fin_Ind!K$344","v":0},{"$f":" C_Fin_Ind!L$344","v":0},{"$f":" C_Fin_Ind!M$344","v":0},{"$f":" C_Fin_Ind!N$344","v":0},{"$f":" C_Fin_Ind!O$344","v":0},{"$f":" C_Fin_Ind!P$344","v":0},{"$f":" C_Fin_Ind!Q$344","v":0},{"$f":" C_Fin_Ind!R$344","v":0},{"$f":" C_Fin_Ind!S$344","v":0},{"$f":" C_Fin_Ind!T$344","v":0},{"$f":" C_Fin_Ind!U$344","v":0},{"$f":" C_Fin_Ind!V$344","v":0},{"$f":" C_Fin_Ind!W$344","v":0},{"$f":" C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},{"$f":" C_Fin_Synth!F$344","v":0},{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$344","v":0},{"$f":" C_Fin_Synth!I$344","v":0},{"$f":" C_Fin_Synth!J$344","v":0},{"$f":" C_Fin_Synth!K$344","v":0},{"$f":" C_Fin_Synth!L$344","v":0},{"$f":" C_Fin_Synth!M$344","v":0},{"$f":" C_Fin_Synth!N$344","v":0},{"$f":" C_Fin_Synth!O$344","v":0},{"$f":" C_Fin_Synth!P$344","v":0},{"$f":" C_Fin_Synth!Q$344","v":0},{"$f":" C_Fin_Synth!R$344","v":0},{"$f":" C_Fin_Synth!S$344","v":0},{"$f":" C_Fin_Synth!T$344","v":0},{"$f":" C_Fin_Synth!U$344","v":0},{"$f":" C_Fin_Synth!V$344","v":0},{"$f":" C_Fin_Synth!W$344","v":0},{"$f":" C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},{"$f":" C_Fin_SynthAccretion!F$344","v":0},{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$344","v":0},{"$f":" C_Fin_SynthAccretion!I$344","v":0},{"$f":" C_Fin_SynthAccretion!J$344","v":0},{"$f":" C_Fin_SynthAccretion!K$344","v":0},{"$f":" C_Fin_SynthAccretion!L$344","v":0},{"$f":" C_Fin_SynthAccretion!M$344","v":0},{"$f":" C_Fin_SynthAccretion!N$344","v":0},{"$f":" C_Fin_SynthAccretion!O$344","v":0},{"$f":" C_Fin_SynthAccretion!P$344","v":0},{"$f":" C_Fin_SynthAccretion!Q$344","v":0},{"$f":" C_Fin_SynthAccretion!R$344","v":0},{"$f":" C_Fin_SynthAccretion!S$344","v":0},{"$f":" C_Fin_SynthAccretion!T$344","v":0},{"$f":" C_Fin_SynthAccretion!U$344","v":0},{"$f":" C_Fin_SynthAccretion!V$344","v":0},{"$f":" C_Fin_SynthAccretion!W$344","v":0},{"$f":" C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,{"$f":" D350","v":"Interest paid/ received"},null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z357:BJ357 )","v":-16978.277200765431},null,{"$f":" SUM( AA351:AA356 )","v":-609},{"$f":" SUM( AB351:AB356 )","v":-595},-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779133,-469.14742484358555,-496.92409247283229,-532.4461434288354,-350.70722877487941,-359.78678719243027,-369.81964248591885,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.98788154766254,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},{"$f":" I_Series!H$313","v":"Nominal negative"},{"$f":" I_Series!I$313","v":"H7 WACC calculator"},{"$f":" I_Series!J$313","v":0},{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},{"$f":" I_Series!H$316","v":"Nominal negative"},{"$f":" I_Series!I$316","v":"H7 WACC calculator"},{"$f":" I_Series!J$316","v":0},{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},{"$f":" C_Fin_Fixed!F$305","v":0},{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$305","v":0},{"$f":" C_Fin_Fixed!I$305","v":0},{"$f":" C_Fin_Fixed!J$305","v":0},{"$f":" C_Fin_Fixed!K$305","v":0},{"$f":" C_Fin_Fixed!L$305","v":0},{"$f":" C_Fin_Fixed!M$305","v":0},{"$f":" C_Fin_Fixed!N$305","v":0},{"$f":" C_Fin_Fixed!O$305","v":0},{"$f":" C_Fin_Fixed!P$305","v":0},{"$f":" C_Fin_Fixed!Q$305","v":0},{"$f":" C_Fin_Fixed!R$305","v":0},{"$f":" C_Fin_Fixed!S$305","v":0},{"$f":" C_Fin_Fixed!T$305","v":0},{"$f":" C_Fin_Fixed!U$305","v":0},{"$f":" C_Fin_Fixed!V$305","v":0},{"$f":" C_Fin_Fixed!W$305","v":0},{"$f":" C_Fin_Fixed!X$305","v":0},{"$f":" C_Fin_Fixed!Y$305 * SignSwitch","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF$305 * SignSwitch","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$305 * SignSwitch","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$305 * SignSwitch","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$305 * SignSwitch","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$305 * SignSwitch","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$305 * SignSwitch","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$305 * SignSwitch","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$305 * SignSwitch","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$305 * SignSwitch","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$305 * SignSwitch","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$305 * SignSwitch","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$305 * SignSwitch","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$305 * SignSwitch","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$305 * SignSwitch","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$305 * SignSwitch","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$305 * SignSwitch","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$305 * SignSwitch","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$305 * SignSwitch","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$305 * SignSwitch","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$305 * SignSwitch","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$305 * SignSwitch","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$305 * SignSwitch","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$305 * SignSwitch","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$305 * SignSwitch","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$305 * SignSwitch","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$305 * SignSwitch","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$305 * SignSwitch","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$305 * SignSwitch","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$305 * SignSwitch","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$305 * SignSwitch","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$305 * SignSwitch","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},{"$f":" C_Fin_Ind!F$305","v":0},{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$305","v":0},{"$f":" C_Fin_Ind!I$305","v":0},{"$f":" C_Fin_Ind!J$305","v":0},{"$f":" C_Fin_Ind!K$305","v":0},{"$f":" C_Fin_Ind!L$305","v":0},{"$f":" C_Fin_Ind!M$305","v":0},{"$f":" C_Fin_Ind!N$305","v":0},{"$f":" C_Fin_Ind!O$305","v":0},{"$f":" C_Fin_Ind!P$305","v":0},{"$f":" C_Fin_Ind!Q$305","v":0},{"$f":" C_Fin_Ind!R$305","v":0},{"$f":" C_Fin_Ind!S$305","v":0},{"$f":" C_Fin_Ind!T$305","v":0},{"$f":" C_Fin_Ind!U$305","v":0},{"$f":" C_Fin_Ind!V$305","v":0},{"$f":" C_Fin_Ind!W$305","v":0},{"$f":" C_Fin_Ind!X$305","v":0},{"$f":" C_Fin_Ind!Y$305 * SignSwitch","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$305 * SignSwitch","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$305 * SignSwitch","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$305 * SignSwitch","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$305 * SignSwitch","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$305 * SignSwitch","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$305 * SignSwitch","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$305 * SignSwitch","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$305 * SignSwitch","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$305 * SignSwitch","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$305 * SignSwitch","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$305 * SignSwitch","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$305 * SignSwitch","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$305 * SignSwitch","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$305 * SignSwitch","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$305 * SignSwitch","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$305 * SignSwitch","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$305 * SignSwitch","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$305 * SignSwitch","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$305 * SignSwitch","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$305 * SignSwitch","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$305 * SignSwitch","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$305 * SignSwitch","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$305 * SignSwitch","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$305 * SignSwitch","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$305 * SignSwitch","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$305 * SignSwitch","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$305 * SignSwitch","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$305 * SignSwitch","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$305 * SignSwitch","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$305 * SignSwitch","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$305 * SignSwitch","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},{"$f":" C_Fin_Synth!F$305","v":0},{"$f":" C_Fin_Synth!G$305","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$305","v":0},{"$f":" C_Fin_Synth!I$305","v":0},{"$f":" C_Fin_Synth!J$305","v":0},{"$f":" C_Fin_Synth!K$305","v":0},{"$f":" C_Fin_Synth!L$305","v":0},{"$f":" C_Fin_Synth!M$305","v":0},{"$f":" C_Fin_Synth!N$305","v":0},{"$f":" C_Fin_Synth!O$305","v":0},{"$f":" C_Fin_Synth!P$305","v":0},{"$f":" C_Fin_Synth!Q$305","v":0},{"$f":" C_Fin_Synth!R$305","v":0},{"$f":" C_Fin_Synth!S$305","v":0},{"$f":" C_Fin_Synth!T$305","v":0},{"$f":" C_Fin_Synth!U$305","v":0},{"$f":" C_Fin_Synth!V$305","v":0},{"$f":" C_Fin_Synth!W$305","v":0},{"$f":" C_Fin_Synth!X$305","v":0},{"$f":" C_Fin_Synth!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_Synth!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" C_Fin_SynthAccretion!F$305","v":0},{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$305","v":0},{"$f":" C_Fin_SynthAccretion!I$305","v":0},{"$f":" C_Fin_SynthAccretion!J$305","v":0},{"$f":" C_Fin_SynthAccretion!K$305","v":0},{"$f":" C_Fin_SynthAccretion!L$305","v":0},{"$f":" C_Fin_SynthAccretion!M$305","v":0},{"$f":" C_Fin_SynthAccretion!N$305","v":0},{"$f":" C_Fin_SynthAccretion!O$305","v":0},{"$f":" C_Fin_SynthAccretion!P$305","v":0},{"$f":" C_Fin_SynthAccretion!Q$305","v":0},{"$f":" C_Fin_SynthAccretion!R$305","v":0},{"$f":" C_Fin_SynthAccretion!S$305","v":0},{"$f":" C_Fin_SynthAccretion!T$305","v":0},{"$f":" C_Fin_SynthAccretion!U$305","v":0},{"$f":" C_Fin_SynthAccretion!V$305","v":0},{"$f":" C_Fin_SynthAccretion!W$305","v":0},{"$f":" C_Fin_SynthAccretion!X$305","v":0},{"$f":" C_Fin_SynthAccretion!Y$305 * SignSwitch","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,"Interest accrued",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z365:BJ365 )","v":-16978.277200765431},null,{"$f":" SUM( AA359:AA364 )","v":-609},{"$f":" SUM( AB359:AB364 )","v":-595},-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779133,-469.14742484358555,-496.92409247283229,-532.4461434288354,-350.70722877487941,-359.78678719243027,-369.81964248591885,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.98788154766254,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[]
[]
[null,null,null,null,{"$f":" I_InputSets!E$78","v":"% of accretion"},{"$f":" I_InputSets!F$78","v":0.5}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F$426","v":0},{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$426","v":0},{"$f":" C_Fin_Ind!I$426","v":0},{"$f":" C_Fin_Ind!J$426","v":0},{"$f":" C_Fin_Ind!K$426","v":0},{"$f":" C_Fin_Ind!L$426","v":0},{"$f":" C_Fin_Ind!M$426","v":0},{"$f":" C_Fin_Ind!N$426","v":0},{"$f":" C_Fin_Ind!O$426","v":0},{"$f":" C_Fin_Ind!P$426","v":0},{"$f":" C_Fin_Ind!Q$426","v":0},{"$f":" C_Fin_Ind!R$426","v":0},{"$f":" C_Fin_Ind!S$426","v":0},{"$f":" C_Fin_Ind!T$426","v":0},{"$f":" C_Fin_Ind!U$426","v":0},{"$f":" C_Fin_Ind!V$426","v":0},{"$f":" C_Fin_Ind!W$426","v":0},{"$f":" C_Fin_Ind!X$426","v":0},{"$f":" C_Fin_Ind!Y$426 * SignSwitch","v":-5649.1365095783722},null,{"$f":" C_Fin_Ind!AA$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AG$426 * SignSwitch","v":-25.406986151341123},{"$f":" C_Fin_Ind!AH$426 * SignSwitch","v":-127.09130685621403},{"$f":" C_Fin_Ind!AI$426 * SignSwitch","v":-133.60431296786112},{"$f":" C_Fin_Ind!AJ$426 * SignSwitch","v":-24.054495348908496},{"$f":" C_Fin_Ind!AK$426 * SignSwitch","v":6.2869505541879178},{"$f":" C_Fin_Ind!AL$426 * SignSwitch","v":-21.226134311903785},{"$f":" C_Fin_Ind!AM$426 * SignSwitch","v":-63.524745555257375},{"$f":" C_Fin_Ind!AN$426 * SignSwitch","v":-84.909484716603941},{"$f":" C_Fin_Ind!AO$426 * SignSwitch","v":-97.280454501105197},{"$f":" C_Fin_Ind!AP$426 * SignSwitch","v":-110.03935403458244},{"$f":" C_Fin_Ind!AQ$426 * SignSwitch","v":-124.46075576811319},{"$f":" C_Fin_Ind!AR$426 * SignSwitch","v":-137.07842267777218},{"$f":" C_Fin_Ind!AS$426 * SignSwitch","v":-151.48615434204913},{"$f":" C_Fin_Ind!AT$426 * SignSwitch","v":-168.43152440157166},{"$f":" C_Fin_Ind!AU$426 * SignSwitch","v":-185.67763549010212},{"$f":" C_Fin_Ind!AV$426 * SignSwitch","v":-202.49604234967265},{"$f":" C_Fin_Ind!AW$426 * SignSwitch","v":-217.18178556712277},{"$f":" C_Fin_Ind!AX$426 * SignSwitch","v":-234.45723158833943},{"$f":" C_Fin_Ind!AY$426 * SignSwitch","v":-258.79459826113708},{"$f":" C_Fin_Ind!AZ$426 * SignSwitch","v":-278.4479027835855},{"$f":" C_Fin_Ind!BA$426 * SignSwitch","v":-266.73985423974972},{"$f":" C_Fin_Ind!BB$426 * SignSwitch","v":-264.30905549689254},{"$f":" C_Fin_Ind!BC$426 * SignSwitch","v":-278.42238049263801},{"$f":" C_Fin_Ind!BD$426 * SignSwitch","v":-289.60750951300309},{"$f":" C_Fin_Ind!BE$426 * SignSwitch","v":-302.00887332588701},{"$f":" C_Fin_Ind!BF$426 * SignSwitch","v":-306.28239489770664},{"$f":" C_Fin_Ind!BG$426 * SignSwitch","v":-314.71710952489849},{"$f":" C_Fin_Ind!BH$426 * SignSwitch","v":-322.41362032400889},{"$f":" C_Fin_Ind!BI$426 * SignSwitch","v":-328.75806715558787},{"$f":" C_Fin_Ind!BJ$426 * SignSwitch","v":-336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$101","v":0},{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$101","v":0},{"$f":" C_Fin_SynthAccretion!I$101","v":0},{"$f":" C_Fin_SynthAccretion!J$101","v":0},{"$f":" C_Fin_SynthAccretion!K$101","v":0},{"$f":" C_Fin_SynthAccretion!L$101","v":0},{"$f":" C_Fin_SynthAccretion!M$101","v":0},{"$f":" C_Fin_SynthAccretion!N$101","v":0},{"$f":" C_Fin_SynthAccretion!O$101","v":0},{"$f":" C_Fin_SynthAccretion!P$101","v":0},{"$f":" C_Fin_SynthAccretion!Q$101","v":0},{"$f":" C_Fin_SynthAccretion!R$101","v":0},{"$f":" C_Fin_SynthAccretion!S$101","v":0},{"$f":" C_Fin_SynthAccretion!T$101","v":0},{"$f":" C_Fin_SynthAccretion!U$101","v":0},{"$f":" C_Fin_SynthAccretion!V$101","v":0},{"$f":" C_Fin_SynthAccretion!W$101","v":0},{"$f":" C_Fin_SynthAccretion!X$101","v":0},{"$f":" C_Fin_SynthAccretion!Y$101 * SignSwitch","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101 * SignSwitch","v":0}]
[null,null,null,null,"Interest paid/received for ratios",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z371:BJ371 )","v":-19802.84545555462},null,{"$f":" IF( AA$357 = 0, AA$365, AA$357 ) + $F$368 * ( AA369 + AA370 )","v":-609},{"$f":" IF( AB$357 = 0, AB$365, AB$357 ) + $F$368 * ( AB369 + AB370 )","v":-595},-567,-576,-580,-370.60114089984279,{"$f":" IF( AG$357 = 0, AG$365, AG$357 ) + $F$368 * ( AG369 + AG370 )","v":-421.9435648771663},-468.9056864229849,-508.56879324172189,-481.17467251803981,-493.78061719573833,-543.05921058478725,-382.4696015525081,-402.24152955073225,-418.45986973647143,-436.17490111883546,-454.16826958975594,-470.21559911568437,-490.60686696989603,-514.16240263131749,-536.82669929271356,-556.12398296734091,-573.7242636769945,-601.07156227098119,-633.12478187676379,-641.68109010320336,-632.54550726837374,-638.40095804469684,-649.59612891734378,-653.56559113358844,-647.19057717133933,-630.48220704846415,-634.4563473671036,-648.23542155668065,-661.69176325849435,-680.59584759505185]
[]
[null,null,"Adjustments to EBITDA"]
[]
[null,null,null,{"$f":" \"Model Adjustments - \" & C373","v":"Model Adjustments - Adjustments to EBITDA"}]
[null,null,null,null,{"$f":" I_Ratios!E$48","v":"Provision for bad debt"},{"$f":" I_Ratios!F$48","v":0},{"$f":" I_Ratios!G$48","v":"£'m nominal"},{"$f":" I_Ratios!H$48","v":0},{"$f":" I_Ratios!I$48","v":0},{"$f":" I_Ratios!J$48","v":0},{"$f":" I_Ratios!K$48","v":0},{"$f":" I_Ratios!L$48","v":0},{"$f":" I_Ratios!M$48","v":0},{"$f":" I_Ratios!N$48","v":0},{"$f":" I_Ratios!O$48","v":0},{"$f":" I_Ratios!P$48","v":0},{"$f":" I_Ratios!Q$48","v":0},{"$f":" I_Ratios!R$48","v":0},{"$f":" I_Ratios!S$48","v":0},{"$f":" I_Ratios!T$48","v":0},{"$f":" I_Ratios!U$48","v":0},{"$f":" I_Ratios!V$48","v":0},{"$f":" I_Ratios!W$48","v":0},{"$f":" I_Ratios!X$48","v":0},{"$f":" I_Ratios!Y$48","v":0},null,{"$f":" I_Ratios!AA$48","v":0},{"$f":" I_Ratios!AB$48","v":0},{"$f":" I_Ratios!AC$48","v":0},{"$f":" I_Ratios!AD$48","v":0},{"$f":" I_Ratios!AE$48","v":0},{"$f":" I_Ratios!AF$48","v":0},{"$f":" I_Ratios!AG$48","v":0},{"$f":" I_Ratios!AH$48","v":0},{"$f":" I_Ratios!AI$48","v":0},{"$f":" I_Ratios!AJ$48","v":0},{"$f":" I_Ratios!AK$48","v":0},{"$f":" I_Ratios!AL$48","v":0},{"$f":" I_Ratios!AM$48","v":0},{"$f":" I_Ratios!AN$48","v":0},{"$f":" I_Ratios!AO$48","v":0},{"$f":" I_Ratios!AP$48","v":0},{"$f":" I_Ratios!AQ$48","v":0},{"$f":" I_Ratios!AR$48","v":0},{"$f":" I_Ratios!AS$48","v":0},{"$f":" I_Ratios!AT$48","v":0},{"$f":" I_Ratios!AU$48","v":0},{"$f":" I_Ratios!AV$48","v":0},{"$f":" I_Ratios!AW$48","v":0},{"$f":" I_Ratios!AX$48","v":0},{"$f":" I_Ratios!AY$48","v":0},{"$f":" I_Ratios!AZ$48","v":0},{"$f":" I_Ratios!BA$48","v":0},{"$f":" I_Ratios!BB$48","v":0},{"$f":" I_Ratios!BC$48","v":0},{"$f":" I_Ratios!BD$48","v":0},{"$f":" I_Ratios!BE$48","v":0},{"$f":" I_Ratios!BF$48","v":0},{"$f":" I_Ratios!BG$48","v":0},{"$f":" I_Ratios!BH$48","v":0},{"$f":" I_Ratios!BI$48","v":0},{"$f":" I_Ratios!BJ$48","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$49","v":"Impairments included in EBITDA"},{"$f":" I_Ratios!F$49","v":0},{"$f":" I_Ratios!G$49","v":"£'m nominal"},{"$f":" I_Ratios!H$49","v":0},{"$f":" I_Ratios!I$49","v":0},{"$f":" I_Ratios!J$49","v":0},{"$f":" I_Ratios!K$49","v":0},{"$f":" I_Ratios!L$49","v":0},{"$f":" I_Ratios!M$49","v":0},{"$f":" I_Ratios!N$49","v":0},{"$f":" I_Ratios!O$49","v":0},{"$f":" I_Ratios!P$49","v":0},{"$f":" I_Ratios!Q$49","v":0},{"$f":" I_Ratios!R$49","v":0},{"$f":" I_Ratios!S$49","v":0},{"$f":" I_Ratios!T$49","v":0},{"$f":" I_Ratios!U$49","v":0},{"$f":" I_Ratios!V$49","v":0},{"$f":" I_Ratios!W$49","v":0},{"$f":" I_Ratios!X$49","v":0},{"$f":" I_Ratios!Y$49","v":0},null,{"$f":" I_Ratios!AA$49","v":0},{"$f":" I_Ratios!AB$49","v":0},{"$f":" I_Ratios!AC$49","v":0},{"$f":" I_Ratios!AD$49","v":0},{"$f":" I_Ratios!AE$49","v":0},{"$f":" I_Ratios!AF$49","v":0},{"$f":" I_Ratios!AG$49","v":0},{"$f":" I_Ratios!AH$49","v":0},{"$f":" I_Ratios!AI$49","v":0},{"$f":" I_Ratios!AJ$49","v":0},{"$f":" I_Ratios!AK$49","v":0},{"$f":" I_Ratios!AL$49","v":0},{"$f":" I_Ratios!AM$49","v":0},{"$f":" I_Ratios!AN$49","v":0},{"$f":" I_Ratios!AO$49","v":0},{"$f":" I_Ratios!AP$49","v":0},{"$f":" I_Ratios!AQ$49","v":0},{"$f":" I_Ratios!AR$49","v":0},{"$f":" I_Ratios!AS$49","v":0},{"$f":" I_Ratios!AT$49","v":0},{"$f":" I_Ratios!AU$49","v":0},{"$f":" I_Ratios!AV$49","v":0},{"$f":" I_Ratios!AW$49","v":0},{"$f":" I_Ratios!AX$49","v":0},{"$f":" I_Ratios!AY$49","v":0},{"$f":" I_Ratios!AZ$49","v":0},{"$f":" I_Ratios!BA$49","v":0},{"$f":" I_Ratios!BB$49","v":0},{"$f":" I_Ratios!BC$49","v":0},{"$f":" I_Ratios!BD$49","v":0},{"$f":" I_Ratios!BE$49","v":0},{"$f":" I_Ratios!BF$49","v":0},{"$f":" I_Ratios!BG$49","v":0},{"$f":" I_Ratios!BH$49","v":0},{"$f":" I_Ratios!BI$49","v":0},{"$f":" I_Ratios!BJ$49","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$50","v":"Regulatory Fees"},{"$f":" I_Ratios!F$50","v":0},{"$f":" I_Ratios!G$50","v":"£'m nominal"},{"$f":" I_Ratios!H$50","v":0},{"$f":" I_Ratios!I$50","v":0},{"$f":" I_Ratios!J$50","v":0},{"$f":" I_Ratios!K$50","v":0},{"$f":" I_Ratios!L$50","v":0},{"$f":" I_Ratios!M$50","v":0},{"$f":" I_Ratios!N$50","v":0},{"$f":" I_Ratios!O$50","v":0},{"$f":" I_Ratios!P$50","v":0},{"$f":" I_Ratios!Q$50","v":0},{"$f":" I_Ratios!R$50","v":0},{"$f":" I_Ratios!S$50","v":0},{"$f":" I_Ratios!T$50","v":0},{"$f":" I_Ratios!U$50","v":0},{"$f":" I_Ratios!V$50","v":0},{"$f":" I_Ratios!W$50","v":0},{"$f":" I_Ratios!X$50","v":0},{"$f":" I_Ratios!Y$50","v":0},null,{"$f":" I_Ratios!AA$50","v":0},{"$f":" I_Ratios!AB$50","v":0},{"$f":" I_Ratios!AC$50","v":0},{"$f":" I_Ratios!AD$50","v":0},{"$f":" I_Ratios!AE$50","v":0},{"$f":" I_Ratios!AF$50","v":0},{"$f":" I_Ratios!AG$50","v":0},{"$f":" I_Ratios!AH$50","v":0},{"$f":" I_Ratios!AI$50","v":0},{"$f":" I_Ratios!AJ$50","v":0},{"$f":" I_Ratios!AK$50","v":0},{"$f":" I_Ratios!AL$50","v":0},{"$f":" I_Ratios!AM$50","v":0},{"$f":" I_Ratios!AN$50","v":0},{"$f":" I_Ratios!AO$50","v":0},{"$f":" I_Ratios!AP$50","v":0},{"$f":" I_Ratios!AQ$50","v":0},{"$f":" I_Ratios!AR$50","v":0},{"$f":" I_Ratios!AS$50","v":0},{"$f":" I_Ratios!AT$50","v":0},{"$f":" I_Ratios!AU$50","v":0},{"$f":" I_Ratios!AV$50","v":0},{"$f":" I_Ratios!AW$50","v":0},{"$f":" I_Ratios!AX$50","v":0},{"$f":" I_Ratios!AY$50","v":0},{"$f":" I_Ratios!AZ$50","v":0},{"$f":" I_Ratios!BA$50","v":0},{"$f":" I_Ratios!BB$50","v":0},{"$f":" I_Ratios!BC$50","v":0},{"$f":" I_Ratios!BD$50","v":0},{"$f":" I_Ratios!BE$50","v":0},{"$f":" I_Ratios!BF$50","v":0},{"$f":" I_Ratios!BG$50","v":0},{"$f":" I_Ratios!BH$50","v":0},{"$f":" I_Ratios!BI$50","v":0},{"$f":" I_Ratios!BJ$50","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$51","v":"Other operating income"},{"$f":" I_Ratios!F$51","v":0},{"$f":" I_Ratios!G$51","v":"£'m nominal"},{"$f":" I_Ratios!H$51","v":0},{"$f":" I_Ratios!I$51","v":0},{"$f":" I_Ratios!J$51","v":0},{"$f":" I_Ratios!K$51","v":0},{"$f":" I_Ratios!L$51","v":0},{"$f":" I_Ratios!M$51","v":0},{"$f":" I_Ratios!N$51","v":0},{"$f":" I_Ratios!O$51","v":0},{"$f":" I_Ratios!P$51","v":0},{"$f":" I_Ratios!Q$51","v":0},{"$f":" I_Ratios!R$51","v":0},{"$f":" I_Ratios!S$51","v":0},{"$f":" I_Ratios!T$51","v":0},{"$f":" I_Ratios!U$51","v":0},{"$f":" I_Ratios!V$51","v":0},{"$f":" I_Ratios!W$51","v":0},{"$f":" I_Ratios!X$51","v":0},{"$f":" I_Ratios!Y$51","v":0},null,{"$f":" I_Ratios!AA$51","v":0},{"$f":" I_Ratios!AB$51","v":0},{"$f":" I_Ratios!AC$51","v":0},{"$f":" I_Ratios!AD$51","v":0},{"$f":" I_Ratios!AE$51","v":0},{"$f":" I_Ratios!AF$51","v":0},{"$f":" I_Ratios!AG$51","v":0},{"$f":" I_Ratios!AH$51","v":0},{"$f":" I_Ratios!AI$51","v":0},{"$f":" I_Ratios!AJ$51","v":0},{"$f":" I_Ratios!AK$51","v":0},{"$f":" I_Ratios!AL$51","v":0},{"$f":" I_Ratios!AM$51","v":0},{"$f":" I_Ratios!AN$51","v":0},{"$f":" I_Ratios!AO$51","v":0},{"$f":" I_Ratios!AP$51","v":0},{"$f":" I_Ratios!AQ$51","v":0},{"$f":" I_Ratios!AR$51","v":0},{"$f":" I_Ratios!AS$51","v":0},{"$f":" I_Ratios!AT$51","v":0},{"$f":" I_Ratios!AU$51","v":0},{"$f":" I_Ratios!AV$51","v":0},{"$f":" I_Ratios!AW$51","v":0},{"$f":" I_Ratios!AX$51","v":0},{"$f":" I_Ratios!AY$51","v":0},{"$f":" I_Ratios!AZ$51","v":0},{"$f":" I_Ratios!BA$51","v":0},{"$f":" I_Ratios!BB$51","v":0},{"$f":" I_Ratios!BC$51","v":0},{"$f":" I_Ratios!BD$51","v":0},{"$f":" I_Ratios!BE$51","v":0},{"$f":" I_Ratios!BF$51","v":0},{"$f":" I_Ratios!BG$51","v":0},{"$f":" I_Ratios!BH$51","v":0},{"$f":" I_Ratios!BI$51","v":0},{"$f":" I_Ratios!BJ$51","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$52","v":"Adjustment for Non-Recurring/ non-recourse items"},{"$f":" I_Ratios!F$52","v":0},{"$f":" I_Ratios!G$52","v":"£'m nominal"},{"$f":" I_Ratios!H$52","v":0},{"$f":" I_Ratios!I$52","v":0},{"$f":" I_Ratios!J$52","v":0},{"$f":" I_Ratios!K$52","v":0},{"$f":" I_Ratios!L$52","v":0},{"$f":" I_Ratios!M$52","v":0},{"$f":" I_Ratios!N$52","v":0},{"$f":" I_Ratios!O$52","v":0},{"$f":" I_Ratios!P$52","v":0},{"$f":" I_Ratios!Q$52","v":0},{"$f":" I_Ratios!R$52","v":0},{"$f":" I_Ratios!S$52","v":0},{"$f":" I_Ratios!T$52","v":0},{"$f":" I_Ratios!U$52","v":0},{"$f":" I_Ratios!V$52","v":0},{"$f":" I_Ratios!W$52","v":0},{"$f":" I_Ratios!X$52","v":0},{"$f":" I_Ratios!Y$52","v":0},null,{"$f":" I_Ratios!AA$52","v":0},{"$f":" I_Ratios!AB$52","v":0},{"$f":" I_Ratios!AC$52","v":0},{"$f":" I_Ratios!AD$52","v":0},{"$f":" I_Ratios!AE$52","v":0},{"$f":" I_Ratios!AF$52","v":0},{"$f":" I_Ratios!AG$52","v":0},{"$f":" I_Ratios!AH$52","v":0},{"$f":" I_Ratios!AI$52","v":0},{"$f":" I_Ratios!AJ$52","v":0},{"$f":" I_Ratios!AK$52","v":0},{"$f":" I_Ratios!AL$52","v":0},{"$f":" I_Ratios!AM$52","v":0},{"$f":" I_Ratios!AN$52","v":0},{"$f":" I_Ratios!AO$52","v":0},{"$f":" I_Ratios!AP$52","v":0},{"$f":" I_Ratios!AQ$52","v":0},{"$f":" I_Ratios!AR$52","v":0},{"$f":" I_Ratios!AS$52","v":0},{"$f":" I_Ratios!AT$52","v":0},{"$f":" I_Ratios!AU$52","v":0},{"$f":" I_Ratios!AV$52","v":0},{"$f":" I_Ratios!AW$52","v":0},{"$f":" I_Ratios!AX$52","v":0},{"$f":" I_Ratios!AY$52","v":0},{"$f":" I_Ratios!AZ$52","v":0},{"$f":" I_Ratios!BA$52","v":0},{"$f":" I_Ratios!BB$52","v":0},{"$f":" I_Ratios!BC$52","v":0},{"$f":" I_Ratios!BD$52","v":0},{"$f":" I_Ratios!BE$52","v":0},{"$f":" I_Ratios!BF$52","v":0},{"$f":" I_Ratios!BG$52","v":0},{"$f":" I_Ratios!BH$52","v":0},{"$f":" I_Ratios!BI$52","v":0},{"$f":" I_Ratios!BJ$52","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$53","v":"Analyst adjustments to EBITDA"},{"$f":" I_Ratios!F$53","v":0},{"$f":" I_Ratios!G$53","v":"£'m nominal"},{"$f":" I_Ratios!H$53","v":0},{"$f":" I_Ratios!I$53","v":0},{"$f":" I_Ratios!J$53","v":0},{"$f":" I_Ratios!K$53","v":0},{"$f":" I_Ratios!L$53","v":0},{"$f":" I_Ratios!M$53","v":0},{"$f":" I_Ratios!N$53","v":0},{"$f":" I_Ratios!O$53","v":0},{"$f":" I_Ratios!P$53","v":0},{"$f":" I_Ratios!Q$53","v":0},{"$f":" I_Ratios!R$53","v":0},{"$f":" I_Ratios!S$53","v":0},{"$f":" I_Ratios!T$53","v":0},{"$f":" I_Ratios!U$53","v":0},{"$f":" I_Ratios!V$53","v":0},{"$f":" I_Ratios!W$53","v":0},{"$f":" I_Ratios!X$53","v":0},{"$f":" I_Ratios!Y$53","v":0},null,{"$f":" I_Ratios!AA$53","v":0},{"$f":" I_Ratios!AB$53","v":0},{"$f":" I_Ratios!AC$53","v":0},{"$f":" I_Ratios!AD$53","v":0},{"$f":" I_Ratios!AE$53","v":0},{"$f":" I_Ratios!AF$53","v":0},{"$f":" I_Ratios!AG$53","v":0},{"$f":" I_Ratios!AH$53","v":0},{"$f":" I_Ratios!AI$53","v":0},{"$f":" I_Ratios!AJ$53","v":0},{"$f":" I_Ratios!AK$53","v":0},{"$f":" I_Ratios!AL$53","v":0},{"$f":" I_Ratios!AM$53","v":0},{"$f":" I_Ratios!AN$53","v":0},{"$f":" I_Ratios!AO$53","v":0},{"$f":" I_Ratios!AP$53","v":0},{"$f":" I_Ratios!AQ$53","v":0},{"$f":" I_Ratios!AR$53","v":0},{"$f":" I_Ratios!AS$53","v":0},{"$f":" I_Ratios!AT$53","v":0},{"$f":" I_Ratios!AU$53","v":0},{"$f":" I_Ratios!AV$53","v":0},{"$f":" I_Ratios!AW$53","v":0},{"$f":" I_Ratios!AX$53","v":0},{"$f":" I_Ratios!AY$53","v":0},{"$f":" I_Ratios!AZ$53","v":0},{"$f":" I_Ratios!BA$53","v":0},{"$f":" I_Ratios!BB$53","v":0},{"$f":" I_Ratios!BC$53","v":0},{"$f":" I_Ratios!BD$53","v":0},{"$f":" I_Ratios!BE$53","v":0},{"$f":" I_Ratios!BF$53","v":0},{"$f":" I_Ratios!BG$53","v":0},{"$f":" I_Ratios!BH$53","v":0},{"$f":" I_Ratios!BI$53","v":0},{"$f":" I_Ratios!BJ$53","v":0}]
[null,null,null,null,{"$f":" D375","v":"Model Adjustments - Adjustments to EBITDA"},null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z382:BJ382 )","v":0},null,{"$f":" SUM( AA376:AA381 )","v":0},{"$f":" SUM( AB376:AB381 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" O_FinStats!E$26","v":"EBITDA"},{"$f":" O_FinStats!F$26","v":0},{"$f":" O_FinStats!G$26","v":"£'m nominal"},{"$f":" O_FinStats!H$26","v":0},{"$f":" O_FinStats!I$26","v":0},{"$f":" O_FinStats!J$26","v":0},{"$f":" O_FinStats!K$26","v":0},{"$f":" O_FinStats!L$26","v":0},{"$f":" O_FinStats!M$26","v":0},{"$f":" O_FinStats!N$26","v":0},{"$f":" O_FinStats!O$26","v":0},{"$f":" O_FinStats!P$26","v":0},{"$f":" O_FinStats!Q$26","v":0},{"$f":" O_FinStats!R$26","v":0},{"$f":" O_FinStats!S$26","v":0},{"$f":" O_FinStats!T$26","v":0},{"$f":" O_FinStats!U$26","v":0},{"$f":" O_FinStats!V$26","v":0},{"$f":" O_FinStats!W$26","v":0},{"$f":" O_FinStats!X$26","v":0},{"$f":" O_FinStats!Y$26","v":94945.54420979906},null,{"$f":" O_FinStats!AA$26","v":1597},{"$f":" O_FinStats!AB$26","v":1680},{"$f":" O_FinStats!AC$26","v":1752},{"$f":" O_FinStats!AD$26","v":1792},{"$f":" O_FinStats!AE$26","v":1921},{"$f":" O_FinStats!AF$26","v":-12.088400000000192},{"$f":" O_FinStats!AG$26","v":95.143883229916995},{"$f":" O_FinStats!AH$26","v":1612.606020951162},{"$f":" O_FinStats!AI$26","v":2109.8883334815855},{"$f":" O_FinStats!AJ$26","v":1826.0707567898253},{"$f":" O_FinStats!AK$26","v":1866.9599325925508},{"$f":" O_FinStats!AL$26","v":1916.4550483183243},{"$f":" O_FinStats!AM$26","v":1859.7699654020985},{"$f":" O_FinStats!AN$26","v":1934.2376570672448},{"$f":" O_FinStats!AO$26","v":1898.4668537278496},{"$f":" O_FinStats!AP$26","v":1977.4154578325922},{"$f":" O_FinStats!AQ$26","v":2054.8900061768563},{"$f":" O_FinStats!AR$26","v":2433.2057664796785},{"$f":" O_FinStats!AS$26","v":2463.9467467942868},{"$f":" O_FinStats!AT$26","v":2548.5094419521088},{"$f":" O_FinStats!AU$26","v":2619.3393502333502},{"$f":" O_FinStats!AV$26","v":2692.592384561648},{"$f":" O_FinStats!AW$26","v":3197.6335538059993},{"$f":" O_FinStats!AX$26","v":3264.3591618430073},{"$f":" O_FinStats!AY$26","v":3342.1746231149878},{"$f":" O_FinStats!AZ$26","v":3422.5304110804395},{"$f":" O_FinStats!BA$26","v":3501.2737209913621},{"$f":" O_FinStats!BB$26","v":3750.5181796363427},{"$f":" O_FinStats!BC$26","v":3837.8663612160758},{"$f":" O_FinStats!BD$26","v":3928.3930751348698},{"$f":" O_FinStats!BE$26","v":4021.7159512231769},{"$f":" O_FinStats!BF$26","v":4114.556871527242},{"$f":" O_FinStats!BG$26","v":4318.1499779843425},{"$f":" O_FinStats!BH$26","v":4423.9946974767772},{"$f":" O_FinStats!BI$26","v":4534.2785901899442},{"$f":" O_FinStats!BJ$26","v":4648.6898289834198}]
[null,null,null,null,{"$f":" E382","v":"Model Adjustments - Adjustments to EBITDA"},{"$f":" F382","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA382","v":0},{"$f":" AB382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( Z386:BJ386 )","v":94945.54420979906},null,{"$f":" SUM( AA384:AA385 )","v":1597},{"$f":" SUM( AB384:AB385 )","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,null,"Model Adjustments - RAV Depreciation"]
[]
[null,null,null,null,{"$f":" C_RABDepr!E56","v":"Existing RAB depreciation POS"},{"$f":" C_RABDepr!F56","v":0},{"$f":" C_RABDepr!G56","v":"£'m nominal"},{"$f":" C_RABDepr!H56","v":0},{"$f":" C_RABDepr!I56","v":0},{"$f":" C_RABDepr!J56","v":0},{"$f":" C_RABDepr!K56","v":0},{"$f":" C_RABDepr!L56","v":0},{"$f":" C_RABDepr!M56","v":0},{"$f":" C_RABDepr!N56","v":0},{"$f":" C_RABDepr!O56","v":0},{"$f":" C_RABDepr!P56","v":0},{"$f":" C_RABDepr!Q56","v":0},{"$f":" C_RABDepr!R56","v":0},{"$f":" C_RABDepr!S56","v":0},{"$f":" C_RABDepr!T56","v":0},{"$f":" C_RABDepr!U56","v":0},{"$f":" C_RABDepr!V56","v":0},{"$f":" C_RABDepr!W56","v":0},{"$f":" C_RABDepr!X56","v":0},{"$f":" C_RABDepr!Y56","v":0},null,{"$f":" C_RABDepr!AA56","v":0},{"$f":" C_RABDepr!AB56","v":0},{"$f":" C_RABDepr!AC56","v":0},{"$f":" C_RABDepr!AD56","v":0},{"$f":" C_RABDepr!AE56","v":0},{"$f":" C_RABDepr!AF56","v":0},{"$f":" C_RABDepr!AG56","v":0},{"$f":" C_RABDepr!AH56","v":0},{"$f":" C_RABDepr!AI56","v":0},{"$f":" C_RABDepr!AJ56","v":0},{"$f":" C_RABDepr!AK56","v":0},{"$f":" C_RABDepr!AL56","v":0},{"$f":" C_RABDepr!AM56","v":0},{"$f":" C_RABDepr!AN56","v":0},{"$f":" C_RABDepr!AO56","v":0},{"$f":" C_RABDepr!AP56","v":0},{"$f":" C_RABDepr!AQ56","v":0},{"$f":" C_RABDepr!AR56","v":0},{"$f":" C_RABDepr!AS56","v":0},{"$f":" C_RABDepr!AT56","v":0},{"$f":" C_RABDepr!AU56","v":0},{"$f":" C_RABDepr!AV56","v":0},{"$f":" C_RABDepr!AW56","v":0},{"$f":" C_RABDepr!AX56","v":0},{"$f":" C_RABDepr!AY56","v":0},{"$f":" C_RABDepr!AZ56","v":0},{"$f":" C_RABDepr!BA56","v":0},{"$f":" C_RABDepr!BB56","v":0},{"$f":" C_RABDepr!BC56","v":0},{"$f":" C_RABDepr!BD56","v":0},{"$f":" C_RABDepr!BE56","v":0},{"$f":" C_RABDepr!BF56","v":0},{"$f":" C_RABDepr!BG56","v":0},{"$f":" C_RABDepr!BH56","v":0},{"$f":" C_RABDepr!BI56","v":0},{"$f":" C_RABDepr!BJ56","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E106","v":"RAB 1 depreciation POS"},{"$f":" C_RABDepr!F106","v":0},{"$f":" C_RABDepr!G106","v":"£'m nominal"},{"$f":" C_RABDepr!H106","v":0},{"$f":" C_RABDepr!I106","v":0},{"$f":" C_RABDepr!J106","v":0},{"$f":" C_RABDepr!K106","v":0},{"$f":" C_RABDepr!L106","v":0},{"$f":" C_RABDepr!M106","v":0},{"$f":" C_RABDepr!N106","v":0},{"$f":" C_RABDepr!O106","v":0},{"$f":" C_RABDepr!P106","v":0},{"$f":" C_RABDepr!Q106","v":0},{"$f":" C_RABDepr!R106","v":0},{"$f":" C_RABDepr!S106","v":0},{"$f":" C_RABDepr!T106","v":0},{"$f":" C_RABDepr!U106","v":0},{"$f":" C_RABDepr!V106","v":0},{"$f":" C_RABDepr!W106","v":0},{"$f":" C_RABDepr!X106","v":0},{"$f":" C_RABDepr!Y106","v":51141.726686327675},null,{"$f":" C_RABDepr!AA106","v":0},{"$f":" C_RABDepr!AB106","v":0},{"$f":" C_RABDepr!AC106","v":0},{"$f":" C_RABDepr!AD106","v":0},{"$f":" C_RABDepr!AE106","v":0},{"$f":" C_RABDepr!AF106","v":830.06667300139372},{"$f":" C_RABDepr!AG106","v":869.60653868085899},{"$f":" C_RABDepr!AH106","v":941.20503605317208},{"$f":" C_RABDepr!AI106","v":1055.9968263438684},{"$f":" C_RABDepr!AJ106","v":1110.1655110867357},{"$f":" C_RABDepr!AK106","v":1164.5725996735364},{"$f":" C_RABDepr!AL106","v":1228.1831152569746},{"$f":" C_RABDepr!AM106","v":1071.282643858513},{"$f":" C_RABDepr!AN106","v":941.21714933434043},{"$f":" C_RABDepr!AO106","v":954.44870158265883},{"$f":" C_RABDepr!AP106","v":1004.7506233325788},{"$f":" C_RABDepr!AQ106","v":1068.7324702791457},{"$f":" C_RABDepr!AR106","v":1136.5736307976688},{"$f":" C_RABDepr!AS106","v":1286.903621324815},{"$f":" C_RABDepr!AT106","v":1297.3215269910652},{"$f":" C_RABDepr!AU106","v":1548.5271082079637},{"$f":" C_RABDepr!AV106","v":1635.4035033412792},{"$f":" C_RABDepr!AW106","v":1757.1379442701675},{"$f":" C_RABDepr!AX106","v":1822.7140149943277},{"$f":" C_RABDepr!AY106","v":1995.5999443327134},{"$f":" C_RABDepr!AZ106","v":2005.1980183290946},{"$f":" C_RABDepr!BA106","v":2092.057547461899},{"$f":" C_RABDepr!BB106","v":2185.7849135244892},{"$f":" C_RABDepr!BC106","v":2251.5104478105159},{"$f":" C_RABDepr!BD106","v":2256.5018900188056},{"$f":" C_RABDepr!BE106","v":2275.8894594965013},{"$f":" C_RABDepr!BF106","v":2625.0563651274792},{"$f":" C_RABDepr!BG106","v":2710.2936994630086},{"$f":" C_RABDepr!BH106","v":2710.6584458643083},{"$f":" C_RABDepr!BI106","v":2742.7549284898537},{"$f":" C_RABDepr!BJ106","v":2565.6117879979456}]
[null,null,null,null,{"$f":" C_RABDepr!E157","v":"RAB 2 depreciation POS"},{"$f":" C_RABDepr!F157","v":0},{"$f":" C_RABDepr!G157","v":"£'m nominal"},{"$f":" C_RABDepr!H157","v":0},{"$f":" C_RABDepr!I157","v":0},{"$f":" C_RABDepr!J157","v":0},{"$f":" C_RABDepr!K157","v":0},{"$f":" C_RABDepr!L157","v":0},{"$f":" C_RABDepr!M157","v":0},{"$f":" C_RABDepr!N157","v":0},{"$f":" C_RABDepr!O157","v":0},{"$f":" C_RABDepr!P157","v":0},{"$f":" C_RABDepr!Q157","v":0},{"$f":" C_RABDepr!R157","v":0},{"$f":" C_RABDepr!S157","v":0},{"$f":" C_RABDepr!T157","v":0},{"$f":" C_RABDepr!U157","v":0},{"$f":" C_RABDepr!V157","v":0},{"$f":" C_RABDepr!W157","v":0},{"$f":" C_RABDepr!X157","v":0},{"$f":" C_RABDepr!Y157","v":0},null,{"$f":" C_RABDepr!AA157","v":0},{"$f":" C_RABDepr!AB157","v":0},{"$f":" C_RABDepr!AC157","v":0},{"$f":" C_RABDepr!AD157","v":0},{"$f":" C_RABDepr!AE157","v":0},{"$f":" C_RABDepr!AF157","v":0},{"$f":" C_RABDepr!AG157","v":0},{"$f":" C_RABDepr!AH157","v":0},{"$f":" C_RABDepr!AI157","v":0},{"$f":" C_RABDepr!AJ157","v":0},{"$f":" C_RABDepr!AK157","v":0},{"$f":" C_RABDepr!AL157","v":0},{"$f":" C_RABDepr!AM157","v":0},{"$f":" C_RABDepr!AN157","v":0},{"$f":" C_RABDepr!AO157","v":0},{"$f":" C_RABDepr!AP157","v":0},{"$f":" C_RABDepr!AQ157","v":0},{"$f":" C_RABDepr!AR157","v":0},{"$f":" C_RABDepr!AS157","v":0},{"$f":" C_RABDepr!AT157","v":0},{"$f":" C_RABDepr!AU157","v":0},{"$f":" C_RABDepr!AV157","v":0},{"$f":" C_RABDepr!AW157","v":0},{"$f":" C_RABDepr!AX157","v":0},{"$f":" C_RABDepr!AY157","v":0},{"$f":" C_RABDepr!AZ157","v":0},{"$f":" C_RABDepr!BA157","v":0},{"$f":" C_RABDepr!BB157","v":0},{"$f":" C_RABDepr!BC157","v":0},{"$f":" C_RABDepr!BD157","v":0},{"$f":" C_RABDepr!BE157","v":0},{"$f":" C_RABDepr!BF157","v":0},{"$f":" C_RABDepr!BG157","v":0},{"$f":" C_RABDepr!BH157","v":0},{"$f":" C_RABDepr!BI157","v":0},{"$f":" C_RABDepr!BJ157","v":0}]
[null,null,null,null,{"$f":" C_RABDepr!E207","v":"RAB 3 depreciation POS"},{"$f":" C_RABDepr!F207","v":0},{"$f":" C_RABDepr!G207","v":"£'m nominal"},{"$f":" C_RABDepr!H207","v":0},{"$f":" C_RABDepr!I207","v":0},{"$f":" C_RABDepr!J207","v":0},{"$f":" C_RABDepr!K207","v":0},{"$f":" C_RABDepr!L207","v":0},{"$f":" C_RABDepr!M207","v":0},{"$f":" C_RABDepr!N207","v":0},{"$f":" C_RABDepr!O207","v":0},{"$f":" C_RABDepr!P207","v":0},{"$f":" C_RABDepr!Q207","v":0},{"$f":" C_RABDepr!R207","v":0},{"$f":" C_RABDepr!S207","v":0},{"$f":" C_RABDepr!T207","v":0},{"$f":" C_RABDepr!U207","v":0},{"$f":" C_RABDepr!V207","v":0},{"$f":" C_RABDepr!W207","v":0},{"$f":" C_RABDepr!X207","v":0},{"$f":" C_RABDepr!Y207","v":0},null,{"$f":" C_RABDepr!AA207","v":0},{"$f":" C_RABDepr!AB207","v":0},{"$f":" C_RABDepr!AC207","v":0},{"$f":" C_RABDepr!AD207","v":0},{"$f":" C_RABDepr!AE207","v":0},{"$f":" C_RABDepr!AF207","v":0},{"$f":" C_RABDepr!AG207","v":0},{"$f":" C_RABDepr!AH207","v":0},{"$f":" C_RABDepr!AI207","v":0},{"$f":" C_RABDepr!AJ207","v":0},{"$f":" C_RABDepr!AK207","v":0},{"$f":" C_RABDepr!AL207","v":0},{"$f":" C_RABDepr!AM207","v":0},{"$f":" C_RABDepr!AN207","v":0},{"$f":" C_RABDepr!AO207","v":0},{"$f":" C_RABDepr!AP207","v":0},{"$f":" C_RABDepr!AQ207","v":0},{"$f":" C_RABDepr!AR207","v":0},{"$f":" C_RABDepr!AS207","v":0},{"$f":" C_RABDepr!AT207","v":0},{"$f":" C_RABDepr!AU207","v":0},{"$f":" C_RABDepr!AV207","v":0},{"$f":" C_RABDepr!AW207","v":0},{"$f":" C_RABDepr!AX207","v":0},{"$f":" C_RABDepr!AY207","v":0},{"$f":" C_RABDepr!AZ207","v":0},{"$f":" C_RABDepr!BA207","v":0},{"$f":" C_RABDepr!BB207","v":0},{"$f":" C_RABDepr!BC207","v":0},{"$f":" C_RABDepr!BD207","v":0},{"$f":" C_RABDepr!BE207","v":0},{"$f":" C_RABDepr!BF207","v":0},{"$f":" C_RABDepr!BG207","v":0},{"$f":" C_RABDepr!BH207","v":0},{"$f":" C_RABDepr!BI207","v":0},{"$f":" C_RABDepr!BJ207","v":0}]
[null,null,null,null,"Nominal RAV Depreciation",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA390:AA393 )","v":0},{"$f":" SUM( AB390:AB393 )","v":0},0,0,0,830.06667300139372,869.60653868085899,941.20503605317208,1055.9968263438684,1110.1655110867357,1164.5725996735364,{"$f":" SUM( AL390:AL393 )","v":1228.1831152569746},1071.282643858513,941.21714933434043,954.44870158265883,1004.7506233325788,1068.7324702791457,1136.5736307976688,1286.903621324815,1297.3215269910652,1548.5271082079637,1635.4035033412792,1757.1379442701675,1822.7140149943277,1995.5999443327134,2005.1980183290946,2092.057547461899,2185.7849135244892,2251.5104478105159,2256.5018900188056,2275.8894594965013,2625.0563651274792,2710.2936994630086,2710.6584458643083,2742.7549284898537,2565.6117879979456]
[]
[null,null,{"$f":" \"Ratios \" & A317","v":"Ratios Fitch"}]
[]
[null,null,"i)","Net debt to EBITDA"]
[null,null,null,null,{"$f":" E$346","v":"Net Debt"},{"$f":" F$346","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13684.2300947036,13684.2300947036,13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,11323.848294455738,11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,{"$f":" AL$346","v":12153.469408567777},12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" E$386","v":"Adjusted EBITDA"},{"$f":" F$386","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" D398","v":"Net debt to EBITDA"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$399 / AA$400","v":8.5687101407035691},{"$f":" AB$399 / AB$400","v":8.14537505637119},7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01814294347693,7.2074326484650566,5.7454315937737546,6.563119446234924,6.3977309910514446,6.3416407388382838,6.8734850100252309,6.9948224373158467,7.5560823762754854,7.5796071801810925,7.6394413475272671,6.6374750882710716,6.8124573685896257,6.9617063088387381,7.2274599808088684,7.2575537340805756,6.2942793159492121,6.3478044568062941,6.3613513118460503,6.3826318643195767,6.4057143128314467,6.1345651610140903,6.1497481216549978,6.1729115032427746,6.2025288335157294,6.194176590927972,6.0289320927259489,6.021997181145764,6.019076736766567,6.0486847284280296]
[]
[null,null,null,null,{"$f":" I_Ratios!E$122","v":"A- Debt/EBITDA threshold"},{"$f":" I_Ratios!F$122","v":0},{"$f":" I_Ratios!G$122","v":"ratio"},{"$f":" I_Ratios!H$122","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$122","v":"CO 30 Mar 2021"},{"$f":" I_Ratios!J$122","v":0},{"$f":" I_Ratios!K$122","v":"Already published"},{"$f":" I_Ratios!L$122","v":0},{"$f":" I_Ratios!M$122","v":0},{"$f":" I_Ratios!N$122","v":0},{"$f":" I_Ratios!O$122","v":0},{"$f":" I_Ratios!P$122","v":0},{"$f":" I_Ratios!Q$122","v":0},{"$f":" I_Ratios!R$122","v":0},{"$f":" I_Ratios!S$122","v":0},{"$f":" I_Ratios!T$122","v":0},{"$f":" I_Ratios!U$122","v":0},{"$f":" I_Ratios!V$122","v":0},{"$f":" I_Ratios!W$122","v":0},{"$f":" I_Ratios!X$122","v":0},{"$f":" I_Ratios!Y$122","v":0},null,{"$f":" I_Ratios!AA$122","v":8},{"$f":" I_Ratios!AB$122","v":8},{"$f":" I_Ratios!AC$122","v":8},{"$f":" I_Ratios!AD$122","v":8},{"$f":" I_Ratios!AE$122","v":8},{"$f":" I_Ratios!AF$122","v":8},{"$f":" I_Ratios!AG$122","v":8},{"$f":" I_Ratios!AH$122","v":8},{"$f":" I_Ratios!AI$122","v":8},{"$f":" I_Ratios!AJ$122","v":8},{"$f":" I_Ratios!AK$122","v":8},{"$f":" I_Ratios!AL$122","v":8},{"$f":" I_Ratios!AM$122","v":8},{"$f":" I_Ratios!AN$122","v":8},{"$f":" I_Ratios!AO$122","v":8},{"$f":" I_Ratios!AP$122","v":8},{"$f":" I_Ratios!AQ$122","v":8},{"$f":" I_Ratios!AR$122","v":8},{"$f":" I_Ratios!AS$122","v":8},{"$f":" I_Ratios!AT$122","v":8},{"$f":" I_Ratios!AU$122","v":8},{"$f":" I_Ratios!AV$122","v":8},{"$f":" I_Ratios!AW$122","v":8},{"$f":" I_Ratios!AX$122","v":8},{"$f":" I_Ratios!AY$122","v":8},{"$f":" I_Ratios!AZ$122","v":8},{"$f":" I_Ratios!BA$122","v":8},{"$f":" I_Ratios!BB$122","v":8},{"$f":" I_Ratios!BC$122","v":8},{"$f":" I_Ratios!BD$122","v":8},{"$f":" I_Ratios!BE$122","v":8},{"$f":" I_Ratios!BF$122","v":8},{"$f":" I_Ratios!BG$122","v":8},{"$f":" I_Ratios!BH$122","v":8},{"$f":" I_Ratios!BI$122","v":8},{"$f":" I_Ratios!BJ$122","v":8}]
[null,null,null,null,{"$f":" I_Ratios!E$123","v":"BBB+ Debt/EBITDA threshold"},{"$f":" I_Ratios!F$123","v":0},{"$f":" I_Ratios!G$123","v":"ratio"},{"$f":" I_Ratios!H$123","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$123","v":"Midpoint of A- and BBB"},{"$f":" I_Ratios!J$123","v":0},{"$f":" I_Ratios!K$123","v":"Being published with this model"},{"$f":" I_Ratios!L$123","v":0},{"$f":" I_Ratios!M$123","v":0},{"$f":" I_Ratios!N$123","v":0},{"$f":" I_Ratios!O$123","v":0},{"$f":" I_Ratios!P$123","v":0},{"$f":" I_Ratios!Q$123","v":0},{"$f":" I_Ratios!R$123","v":0},{"$f":" I_Ratios!S$123","v":0},{"$f":" I_Ratios!T$123","v":0},{"$f":" I_Ratios!U$123","v":0},{"$f":" I_Ratios!V$123","v":0},{"$f":" I_Ratios!W$123","v":0},{"$f":" I_Ratios!X$123","v":0},{"$f":" I_Ratios!Y$123","v":0},null,{"$f":" I_Ratios!AA$123","v":8.5},{"$f":" I_Ratios!AB$123","v":8.5},{"$f":" I_Ratios!AC$123","v":8.5},{"$f":" I_Ratios!AD$123","v":8.5},{"$f":" I_Ratios!AE$123","v":8.5},{"$f":" I_Ratios!AF$123","v":8.5},{"$f":" I_Ratios!AG$123","v":8.5},{"$f":" I_Ratios!AH$123","v":8.5},{"$f":" I_Ratios!AI$123","v":8.5},{"$f":" I_Ratios!AJ$123","v":8.5},{"$f":" I_Ratios!AK$123","v":8.5},{"$f":" I_Ratios!AL$123","v":8.5},{"$f":" I_Ratios!AM$123","v":8.5},{"$f":" I_Ratios!AN$123","v":8.5},{"$f":" I_Ratios!AO$123","v":8.5},{"$f":" I_Ratios!AP$123","v":8.5},{"$f":" I_Ratios!AQ$123","v":8.5},{"$f":" I_Ratios!AR$123","v":8.5},{"$f":" I_Ratios!AS$123","v":8.5},{"$f":" I_Ratios!AT$123","v":8.5},{"$f":" I_Ratios!AU$123","v":8.5},{"$f":" I_Ratios!AV$123","v":8.5},{"$f":" I_Ratios!AW$123","v":8.5},{"$f":" I_Ratios!AX$123","v":8.5},{"$f":" I_Ratios!AY$123","v":8.5},{"$f":" I_Ratios!AZ$123","v":8.5},{"$f":" I_Ratios!BA$123","v":8.5},{"$f":" I_Ratios!BB$123","v":8.5},{"$f":" I_Ratios!BC$123","v":8.5},{"$f":" I_Ratios!BD$123","v":8.5},{"$f":" I_Ratios!BE$123","v":8.5},{"$f":" I_Ratios!BF$123","v":8.5},{"$f":" I_Ratios!BG$123","v":8.5},{"$f":" I_Ratios!BH$123","v":8.5},{"$f":" I_Ratios!BI$123","v":8.5},{"$f":" I_Ratios!BJ$123","v":8.5}]
[null,null,null,null,{"$f":" I_Ratios!E$124","v":"BBB Debt/EBITDA threshold"},{"$f":" I_Ratios!F$124","v":0},{"$f":" I_Ratios!G$124","v":"ratio"},{"$f":" I_Ratios!H$124","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$124","v":"CO 30 Mar 2021"},{"$f":" I_Ratios!J$124","v":0},{"$f":" I_Ratios!K$124","v":"Already published"},{"$f":" I_Ratios!L$124","v":0},{"$f":" I_Ratios!M$124","v":0},{"$f":" I_Ratios!N$124","v":0},{"$f":" I_Ratios!O$124","v":0},{"$f":" I_Ratios!P$124","v":0},{"$f":" I_Ratios!Q$124","v":0},{"$f":" I_Ratios!R$124","v":0},{"$f":" I_Ratios!S$124","v":0},{"$f":" I_Ratios!T$124","v":0},{"$f":" I_Ratios!U$124","v":0},{"$f":" I_Ratios!V$124","v":0},{"$f":" I_Ratios!W$124","v":0},{"$f":" I_Ratios!X$124","v":0},{"$f":" I_Ratios!Y$124","v":0},null,{"$f":" I_Ratios!AA$124","v":9},{"$f":" I_Ratios!AB$124","v":9},{"$f":" I_Ratios!AC$124","v":9},{"$f":" I_Ratios!AD$124","v":9},{"$f":" I_Ratios!AE$124","v":9},{"$f":" I_Ratios!AF$124","v":9},{"$f":" I_Ratios!AG$124","v":9},{"$f":" I_Ratios!AH$124","v":9},{"$f":" I_Ratios!AI$124","v":9},{"$f":" I_Ratios!AJ$124","v":9},{"$f":" I_Ratios!AK$124","v":9},{"$f":" I_Ratios!AL$124","v":9},{"$f":" I_Ratios!AM$124","v":9},{"$f":" I_Ratios!AN$124","v":9},{"$f":" I_Ratios!AO$124","v":9},{"$f":" I_Ratios!AP$124","v":9},{"$f":" I_Ratios!AQ$124","v":9},{"$f":" I_Ratios!AR$124","v":9},{"$f":" I_Ratios!AS$124","v":9},{"$f":" I_Ratios!AT$124","v":9},{"$f":" I_Ratios!AU$124","v":9},{"$f":" I_Ratios!AV$124","v":9},{"$f":" I_Ratios!AW$124","v":9},{"$f":" I_Ratios!AX$124","v":9},{"$f":" I_Ratios!AY$124","v":9},{"$f":" I_Ratios!AZ$124","v":9},{"$f":" I_Ratios!BA$124","v":9},{"$f":" I_Ratios!BB$124","v":9},{"$f":" I_Ratios!BC$124","v":9},{"$f":" I_Ratios!BD$124","v":9},{"$f":" I_Ratios!BE$124","v":9},{"$f":" I_Ratios!BF$124","v":9},{"$f":" I_Ratios!BG$124","v":9},{"$f":" I_Ratios!BH$124","v":9},{"$f":" I_Ratios!BI$124","v":9},{"$f":" I_Ratios!BJ$124","v":9}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E403:E405,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Debt/EBITDA threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA403:AA405, Credit_rating_for_alerts)","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,{"$f":" D398&\" alert\"","v":"Net debt to EBITDA alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA407:BJ407, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA401 = 0, \"n/a\", IF( AA401 > AA406, \"ALERT\", \"ok\" ) )","v":"ALERT"},{"$f":" IF( AB401 = 0, \"n/a\", IF( AB401 > AB406, \"ALERT\", \"ok\" ) )","v":"ok"},"ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"ii)","Post-maintenance interest coverage ratio"]
[null,null,null,null,{"$f":" E177","v":"Adjusted FFO"},{"$f":" F177","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90665.78444245462,null,{"$f":" AA177","v":1121},1218,1318,1349,1474,-382.689540899843,-314.09618857157875,1243.065052977191,1769.0509318800468,1475.9844254843995,1500.0406115190506,1607.5177260953858,1761.044789653572,1829.4740111055216,1763.7109302093136,1843.9931995614152,1923.0106944762972,2383.0561657387398,2397.8110444417148,2471.2424901253498,2523.231783124932,2597.5661083124246,3210.7887123369774,3263.5824038524097,3327.3019012746408,3423.5907876171104,3526.3815799088511,3825.1842712184593,3920.9693071338743,4028.5002505227753,4153.297740878822,4286.7571215215185,4534.1420198306196,4646.8180457474627,4764.615522635524,4880.8405427416565]
[null,null,null,null,{"$f":" E371","v":"Interest paid/received for ratios"},{"$f":" F371","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19802.84545555462,null,{"$f":" AA371","v":-609},-595,-567,-576,-580,{"$f":" AF371","v":-370.60114089984279},-421.9435648771663,-468.9056864229849,-508.56879324172189,-481.17467251803981,-493.78061719573833,-543.05921058478725,-382.4696015525081,-402.24152955073225,-418.45986973647143,-436.17490111883546,-454.16826958975594,-470.21559911568437,-490.60686696989603,-514.16240263131749,-536.82669929271356,-556.12398296734091,-573.7242636769945,-601.07156227098119,-633.12478187676379,-641.68109010320336,-632.54550726837374,-638.40095804469684,-649.59612891734378,-653.56559113358844,-647.19057717133933,-630.48220704846415,-634.4563473671036,-648.23542155668065,-661.69176325849435,-680.59584759505185]
[null,null,null,null,{"$f":" E394","v":"Nominal RAV Depreciation"},{"$f":" F394","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" AA394","v":0},0,0,0,0,830.06667300139372,869.60653868085899,941.20503605317208,1055.9968263438684,1110.1655110867357,1164.5725996735364,{"$f":" AL394","v":1228.1831152569746},1071.282643858513,941.21714933434043,954.44870158265883,1004.7506233325788,1068.7324702791457,1136.5736307976688,1286.903621324815,1297.3215269910652,1548.5271082079637,1635.4035033412792,1757.1379442701675,1822.7140149943277,1995.5999443327134,2005.1980183290946,2092.057547461899,2185.7849135244892,2251.5104478105159,2256.5018900188056,2275.8894594965013,2625.0563651274792,2710.2936994630086,2710.6584458643083,2742.7549284898537,2565.6117879979456]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,{"$f":" D409","v":"Post-maintenance interest coverage ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$413 = 1, ( AA$410 - AA$411 - AA$412 ) / AA$411, 0 ) * SignSwitch","v":0},0,0,0,0,-2.2724028073863685,-1.8053579335829668,1.6437542253469724,2.4020799447622907,1.7602621985136777,1.6793867563103073,{"$f":" IF( AL$413 = 1, ( AL$410 - AL$411 - AL$412 ) / AL$411, 0 ) * SignSwitch","v":1.6985142751375659},2.8034430527163448,3.2082674127738242,2.9339064200739107,2.9240964440550998,2.8809729375608066,3.6508744866935094,3.2643535953300584,3.2831715370990477,2.8156784604811445,2.7301224806692965,3.5337097628578102,3.3971661267988837,3.1033799261409105,3.2104325515652827,3.2675428344136566,3.5679775962666862,3.5699950861865197,3.711278538134934,3.9008584914630009,3.6356029366365719,3.8746632103789347,3.9868154924851793,4.0555928098440255,4.4017673821031753]
[]
[null,null,null,null,{"$f":" I_Ratios!E$127","v":"A- Post Maintenance Interest Cover Ratio (PMICR) threshold"},{"$f":" I_Ratios!F$127","v":0},{"$f":" I_Ratios!G$127","v":"ratio"},{"$f":" I_Ratios!H$127","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$127","v":"CO 30 Mar 2021"},{"$f":" I_Ratios!J$127","v":0},{"$f":" I_Ratios!K$127","v":"Already published"},{"$f":" I_Ratios!L$127","v":0},{"$f":" I_Ratios!M$127","v":0},{"$f":" I_Ratios!N$127","v":0},{"$f":" I_Ratios!O$127","v":0},{"$f":" I_Ratios!P$127","v":0},{"$f":" I_Ratios!Q$127","v":0},{"$f":" I_Ratios!R$127","v":0},{"$f":" I_Ratios!S$127","v":0},{"$f":" I_Ratios!T$127","v":0},{"$f":" I_Ratios!U$127","v":0},{"$f":" I_Ratios!V$127","v":0},{"$f":" I_Ratios!W$127","v":0},{"$f":" I_Ratios!X$127","v":0},{"$f":" I_Ratios!Y$127","v":0},null,{"$f":" I_Ratios!AA$127","v":1.6},{"$f":" I_Ratios!AB$127","v":1.6},{"$f":" I_Ratios!AC$127","v":1.6},{"$f":" I_Ratios!AD$127","v":1.6},{"$f":" I_Ratios!AE$127","v":1.6},{"$f":" I_Ratios!AF$127","v":1.6},{"$f":" I_Ratios!AG$127","v":1.6},{"$f":" I_Ratios!AH$127","v":1.6},{"$f":" I_Ratios!AI$127","v":1.6},{"$f":" I_Ratios!AJ$127","v":1.6},{"$f":" I_Ratios!AK$127","v":1.6},{"$f":" I_Ratios!AL$127","v":1.6},{"$f":" I_Ratios!AM$127","v":1.6},{"$f":" I_Ratios!AN$127","v":1.6},{"$f":" I_Ratios!AO$127","v":1.6},{"$f":" I_Ratios!AP$127","v":1.6},{"$f":" I_Ratios!AQ$127","v":1.6},{"$f":" I_Ratios!AR$127","v":1.6},{"$f":" I_Ratios!AS$127","v":1.6},{"$f":" I_Ratios!AT$127","v":1.6},{"$f":" I_Ratios!AU$127","v":1.6},{"$f":" I_Ratios!AV$127","v":1.6},{"$f":" I_Ratios!AW$127","v":1.6},{"$f":" I_Ratios!AX$127","v":1.6},{"$f":" I_Ratios!AY$127","v":1.6},{"$f":" I_Ratios!AZ$127","v":1.6},{"$f":" I_Ratios!BA$127","v":1.6},{"$f":" I_Ratios!BB$127","v":1.6},{"$f":" I_Ratios!BC$127","v":1.6},{"$f":" I_Ratios!BD$127","v":1.6},{"$f":" I_Ratios!BE$127","v":1.6},{"$f":" I_Ratios!BF$127","v":1.6},{"$f":" I_Ratios!BG$127","v":1.6},{"$f":" I_Ratios!BH$127","v":1.6},{"$f":" I_Ratios!BI$127","v":1.6},{"$f":" I_Ratios!BJ$127","v":1.6}]
[null,null,null,null,{"$f":" I_Ratios!E$128","v":"BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold"},{"$f":" I_Ratios!F$128","v":0},{"$f":" I_Ratios!G$128","v":"ratio"},{"$f":" I_Ratios!H$128","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$128","v":"Midpoint of A- and BBB"},{"$f":" I_Ratios!J$128","v":0},{"$f":" I_Ratios!K$128","v":"Being published with this model"},{"$f":" I_Ratios!L$128","v":0},{"$f":" I_Ratios!M$128","v":0},{"$f":" I_Ratios!N$128","v":0},{"$f":" I_Ratios!O$128","v":0},{"$f":" I_Ratios!P$128","v":0},{"$f":" I_Ratios!Q$128","v":0},{"$f":" I_Ratios!R$128","v":0},{"$f":" I_Ratios!S$128","v":0},{"$f":" I_Ratios!T$128","v":0},{"$f":" I_Ratios!U$128","v":0},{"$f":" I_Ratios!V$128","v":0},{"$f":" I_Ratios!W$128","v":0},{"$f":" I_Ratios!X$128","v":0},{"$f":" I_Ratios!Y$128","v":0},null,{"$f":" I_Ratios!AA$128","v":1.4500000000000002},{"$f":" I_Ratios!AB$128","v":1.4500000000000002},{"$f":" I_Ratios!AC$128","v":1.4500000000000002},{"$f":" I_Ratios!AD$128","v":1.4500000000000002},{"$f":" I_Ratios!AE$128","v":1.4500000000000002},{"$f":" I_Ratios!AF$128","v":1.4500000000000002},{"$f":" I_Ratios!AG$128","v":1.4500000000000002},{"$f":" I_Ratios!AH$128","v":1.4500000000000002},{"$f":" I_Ratios!AI$128","v":1.4500000000000002},{"$f":" I_Ratios!AJ$128","v":1.4500000000000002},{"$f":" I_Ratios!AK$128","v":1.4500000000000002},{"$f":" I_Ratios!AL$128","v":1.4500000000000002},{"$f":" I_Ratios!AM$128","v":1.4500000000000002},{"$f":" I_Ratios!AN$128","v":1.4500000000000002},{"$f":" I_Ratios!AO$128","v":1.4500000000000002},{"$f":" I_Ratios!AP$128","v":1.4500000000000002},{"$f":" I_Ratios!AQ$128","v":1.4500000000000002},{"$f":" I_Ratios!AR$128","v":1.4500000000000002},{"$f":" I_Ratios!AS$128","v":1.4500000000000002},{"$f":" I_Ratios!AT$128","v":1.4500000000000002},{"$f":" I_Ratios!AU$128","v":1.4500000000000002},{"$f":" I_Ratios!AV$128","v":1.4500000000000002},{"$f":" I_Ratios!AW$128","v":1.4500000000000002},{"$f":" I_Ratios!AX$128","v":1.4500000000000002},{"$f":" I_Ratios!AY$128","v":1.4500000000000002},{"$f":" I_Ratios!AZ$128","v":1.4500000000000002},{"$f":" I_Ratios!BA$128","v":1.4500000000000002},{"$f":" I_Ratios!BB$128","v":1.4500000000000002},{"$f":" I_Ratios!BC$128","v":1.4500000000000002},{"$f":" I_Ratios!BD$128","v":1.4500000000000002},{"$f":" I_Ratios!BE$128","v":1.4500000000000002},{"$f":" I_Ratios!BF$128","v":1.4500000000000002},{"$f":" I_Ratios!BG$128","v":1.4500000000000002},{"$f":" I_Ratios!BH$128","v":1.4500000000000002},{"$f":" I_Ratios!BI$128","v":1.4500000000000002},{"$f":" I_Ratios!BJ$128","v":1.4500000000000002}]
[null,null,null,null,{"$f":" I_Ratios!E$129","v":"BBB Post Maintenance Interest Cover Ratio (PMICR) threshold"},{"$f":" I_Ratios!F$129","v":0},{"$f":" I_Ratios!G$129","v":"ratio"},{"$f":" I_Ratios!H$129","v":"negative rating action thresholds (recovery by 2023)"},{"$f":" I_Ratios!I$129","v":"CO 30 Mar 2021"},{"$f":" I_Ratios!J$129","v":0},{"$f":" I_Ratios!K$129","v":"Already published"},{"$f":" I_Ratios!L$129","v":0},{"$f":" I_Ratios!M$129","v":0},{"$f":" I_Ratios!N$129","v":0},{"$f":" I_Ratios!O$129","v":0},{"$f":" I_Ratios!P$129","v":0},{"$f":" I_Ratios!Q$129","v":0},{"$f":" I_Ratios!R$129","v":0},{"$f":" I_Ratios!S$129","v":0},{"$f":" I_Ratios!T$129","v":0},{"$f":" I_Ratios!U$129","v":0},{"$f":" I_Ratios!V$129","v":0},{"$f":" I_Ratios!W$129","v":0},{"$f":" I_Ratios!X$129","v":0},{"$f":" I_Ratios!Y$129","v":0},null,{"$f":" I_Ratios!AA$129","v":1.3},{"$f":" I_Ratios!AB$129","v":1.3},{"$f":" I_Ratios!AC$129","v":1.3},{"$f":" I_Ratios!AD$129","v":1.3},{"$f":" I_Ratios!AE$129","v":1.3},{"$f":" I_Ratios!AF$129","v":1.3},{"$f":" I_Ratios!AG$129","v":1.3},{"$f":" I_Ratios!AH$129","v":1.3},{"$f":" I_Ratios!AI$129","v":1.3},{"$f":" I_Ratios!AJ$129","v":1.3},{"$f":" I_Ratios!AK$129","v":1.3},{"$f":" I_Ratios!AL$129","v":1.3},{"$f":" I_Ratios!AM$129","v":1.3},{"$f":" I_Ratios!AN$129","v":1.3},{"$f":" I_Ratios!AO$129","v":1.3},{"$f":" I_Ratios!AP$129","v":1.3},{"$f":" I_Ratios!AQ$129","v":1.3},{"$f":" I_Ratios!AR$129","v":1.3},{"$f":" I_Ratios!AS$129","v":1.3},{"$f":" I_Ratios!AT$129","v":1.3},{"$f":" I_Ratios!AU$129","v":1.3},{"$f":" I_Ratios!AV$129","v":1.3},{"$f":" I_Ratios!AW$129","v":1.3},{"$f":" I_Ratios!AX$129","v":1.3},{"$f":" I_Ratios!AY$129","v":1.3},{"$f":" I_Ratios!AZ$129","v":1.3},{"$f":" I_Ratios!BA$129","v":1.3},{"$f":" I_Ratios!BB$129","v":1.3},{"$f":" I_Ratios!BC$129","v":1.3},{"$f":" I_Ratios!BD$129","v":1.3},{"$f":" I_Ratios!BE$129","v":1.3},{"$f":" I_Ratios!BF$129","v":1.3},{"$f":" I_Ratios!BG$129","v":1.3},{"$f":" I_Ratios!BH$129","v":1.3},{"$f":" I_Ratios!BI$129","v":1.3},{"$f":" I_Ratios!BJ$129","v":1.3}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E416:E418,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA416:AA418, Credit_rating_for_alerts)","v":1.4500000000000002},1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,{"$f":" D409&\" alert\"","v":"Post-maintenance interest coverage ratio alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA420:BJ420, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA414 = 0, \"n/a\", IF( AA414 < AA419, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,"iii)","RAR Regulatory Asset Ratio (Net Debt/RAB)"]
[null,null,null,null,{"$f":" E$346","v":"Net Debt"},{"$f":" F$346","v":0},"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13684.2300947036,13684.2300947036,13684.2300947036,13684.2300947036,9683.5587481071962,10567.536608793551,11323.848294455738,11622.74928451473,12122.219090519757,11984.720494088227,11944.307419798679,12153.469408567777,12783.100979286466,13529.648962755198,14344.971935396174,14988.032402388999,15698.211677808038,16150.342659646385,16785.532171011175,17741.974260173087,18931.170329969442,19541.63391493231,20126.798737706275,20721.513636163501,21260.746923171107,21844.751658364792,22428.159187694986,23007.798160547092,23601.911446051465,24249.622802759295,24944.809147671895,25486.291855655872,26033.832983473651,26641.283597608959,27292.170780230997,28118.45917577072]
[null,null,null,null,{"$f":" C_RAB!E$222","v":"Total RAB balance post inflation adjustment"},{"$f":" C_RAB!F$222","v":0},{"$f":" C_RAB!G$222","v":"£'m nominal"},{"$f":" C_RAB!H$222","v":0},{"$f":" C_RAB!I$222","v":0},{"$f":" C_RAB!J$222","v":0},{"$f":" C_RAB!K$222","v":0},{"$f":" C_RAB!L$222","v":0},{"$f":" C_RAB!M$222","v":0},{"$f":" C_RAB!N$222","v":0},{"$f":" C_RAB!O$222","v":0},{"$f":" C_RAB!P$222","v":0},{"$f":" C_RAB!Q$222","v":0},{"$f":" C_RAB!R$222","v":0},{"$f":" C_RAB!S$222","v":0},{"$f":" C_RAB!T$222","v":0},{"$f":" C_RAB!U$222","v":0},{"$f":" C_RAB!V$222","v":0},{"$f":" C_RAB!W$222","v":0},{"$f":" C_RAB!X$222","v":0},{"$f":" C_RAB!Y$222","v":0},{"$f":" C_RAB!Z$222","v":0},{"$f":" C_RAB!AA$222","v":0},{"$f":" C_RAB!AB$222","v":0},{"$f":" C_RAB!AC$222","v":0},{"$f":" C_RAB!AD$222","v":0},{"$f":" C_RAB!AE$222","v":16139.264580178664},{"$f":" C_RAB!AF$222","v":15946.763162691117},{"$f":" C_RAB!AG$222","v":17477.043329548851},{"$f":" C_RAB!AH$222","v":19385.626159778472},{"$f":" C_RAB!AI$222","v":19909.017351026861},{"$f":" C_RAB!AJ$222","v":19746.193587758957},{"$f":" C_RAB!AK$222","v":19783.291066520909},{"$f":" C_RAB!AL$222","v":20255.435944796267},{"$f":" C_RAB!AM$222","v":21321.687805253849},{"$f":" C_RAB!AN$222","v":22493.845865654632},{"$f":" C_RAB!AO$222","v":23841.992838989747},{"$f":" C_RAB!AP$222","v":24923.532066708991},{"$f":" C_RAB!AQ$222","v":26150.599967231221},{"$f":" C_RAB!AR$222","v":26671.596487394581},{"$f":" C_RAB!AS$222","v":27641.355298398943},{"$f":" C_RAB!AT$222","v":29118.473535505054},{"$f":" C_RAB!AU$222","v":31234.879559358928},{"$f":" C_RAB!AV$222","v":32473.705107315694},{"$f":" C_RAB!AW$222","v":33333.233981827805},{"$f":" C_RAB!AX$222","v":34239.942376078594},{"$f":" C_RAB!AY$222","v":35185.322130570843},{"$f":" C_RAB!AZ$222","v":36174.748717210314},{"$f":" C_RAB!BA$222","v":37213.200973106184},{"$f":" C_RAB!BB$222","v":38130.359123850896},{"$f":" C_RAB!BC$222","v":39086.482779435406},{"$f":" C_RAB!BD$222","v":40084.345732410264},{"$f":" C_RAB!BE$222","v":41125.725393904446},{"$f":" C_RAB!BF$222","v":42209.452871821813},{"$f":" C_RAB!BG$222","v":43232.377040930143},{"$f":" C_RAB!BH$222","v":44294.552058983565},{"$f":" C_RAB!BI$222","v":45395.809852479557},{"$f":" C_RAB!BJ$222","v":46541.316844172288}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"Net Debt/RAB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA425 = 1, AA423 / AA424, 0 )","v":0},{"$f":" IF( AB425 = 1, AB423 / AB424, 0 )","v":0},0,0,0,0.66267596132093132,0.647927002350005,0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[]
[null,null,null,null,{"$f":" I_Ratios!E$132","v":"A- Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$132","v":0},{"$f":" I_Ratios!G$132","v":"%"},{"$f":" I_Ratios!H$132","v":0},{"$f":" I_Ratios!I$132","v":0},{"$f":" I_Ratios!J$132","v":0},{"$f":" I_Ratios!K$132","v":0},{"$f":" I_Ratios!L$132","v":0},{"$f":" I_Ratios!M$132","v":0},{"$f":" I_Ratios!N$132","v":0},{"$f":" I_Ratios!O$132","v":0},{"$f":" I_Ratios!P$132","v":0},{"$f":" I_Ratios!Q$132","v":0},{"$f":" I_Ratios!R$132","v":0},{"$f":" I_Ratios!S$132","v":0},{"$f":" I_Ratios!T$132","v":0},{"$f":" I_Ratios!U$132","v":0},{"$f":" I_Ratios!V$132","v":0},{"$f":" I_Ratios!W$132","v":0},{"$f":" I_Ratios!X$132","v":0},{"$f":" I_Ratios!Y$129","v":0},null,{"$f":" I_Ratios!AA$132","v":0},{"$f":" I_Ratios!AB$132","v":0},{"$f":" I_Ratios!AC$132","v":0},{"$f":" I_Ratios!AD$132","v":0},{"$f":" I_Ratios!AE$132","v":0},{"$f":" I_Ratios!AF$132","v":0},{"$f":" I_Ratios!AG$132","v":0},{"$f":" I_Ratios!AH$132","v":0},{"$f":" I_Ratios!AI$132","v":0},{"$f":" I_Ratios!AJ$132","v":0},{"$f":" I_Ratios!AK$132","v":0},{"$f":" I_Ratios!AL$132","v":0},{"$f":" I_Ratios!AM$132","v":0},{"$f":" I_Ratios!AN$132","v":0},{"$f":" I_Ratios!AO$132","v":0},{"$f":" I_Ratios!AP$132","v":0},{"$f":" I_Ratios!AQ$132","v":0},{"$f":" I_Ratios!AR$132","v":0},{"$f":" I_Ratios!AS$132","v":0},{"$f":" I_Ratios!AT$132","v":0},{"$f":" I_Ratios!AU$132","v":0},{"$f":" I_Ratios!AV$132","v":0},{"$f":" I_Ratios!AW$132","v":0},{"$f":" I_Ratios!AX$132","v":0},{"$f":" I_Ratios!AY$132","v":0},{"$f":" I_Ratios!AZ$132","v":0},{"$f":" I_Ratios!BA$132","v":0},{"$f":" I_Ratios!BB$132","v":0},{"$f":" I_Ratios!BC$132","v":0},{"$f":" I_Ratios!BD$132","v":0},{"$f":" I_Ratios!BE$132","v":0},{"$f":" I_Ratios!BF$132","v":0},{"$f":" I_Ratios!BG$132","v":0},{"$f":" I_Ratios!BH$132","v":0},{"$f":" I_Ratios!BI$132","v":0},{"$f":" I_Ratios!BJ$132","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$133","v":"BBB+ Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$133","v":0},{"$f":" I_Ratios!G$133","v":"%"},{"$f":" I_Ratios!H$133","v":0},{"$f":" I_Ratios!I$133","v":0},{"$f":" I_Ratios!J$133","v":0},{"$f":" I_Ratios!K$133","v":0},{"$f":" I_Ratios!L$133","v":0},{"$f":" I_Ratios!M$133","v":0},{"$f":" I_Ratios!N$133","v":0},{"$f":" I_Ratios!O$133","v":0},{"$f":" I_Ratios!P$133","v":0},{"$f":" I_Ratios!Q$133","v":0},{"$f":" I_Ratios!R$133","v":0},{"$f":" I_Ratios!S$133","v":0},{"$f":" I_Ratios!T$133","v":0},{"$f":" I_Ratios!U$133","v":0},{"$f":" I_Ratios!V$133","v":0},{"$f":" I_Ratios!W$133","v":0},{"$f":" I_Ratios!X$133","v":0},{"$f":" I_Ratios!Y$133","v":0},null,{"$f":" I_Ratios!AA$133","v":0},{"$f":" I_Ratios!AB$133","v":0},{"$f":" I_Ratios!AC$133","v":0},{"$f":" I_Ratios!AD$133","v":0},{"$f":" I_Ratios!AE$133","v":0},{"$f":" I_Ratios!AF$133","v":0},{"$f":" I_Ratios!AG$133","v":0},{"$f":" I_Ratios!AH$133","v":0},{"$f":" I_Ratios!AI$133","v":0},{"$f":" I_Ratios!AJ$133","v":0},{"$f":" I_Ratios!AK$133","v":0},{"$f":" I_Ratios!AL$133","v":0},{"$f":" I_Ratios!AM$133","v":0},{"$f":" I_Ratios!AN$133","v":0},{"$f":" I_Ratios!AO$133","v":0},{"$f":" I_Ratios!AP$133","v":0},{"$f":" I_Ratios!AQ$133","v":0},{"$f":" I_Ratios!AR$133","v":0},{"$f":" I_Ratios!AS$133","v":0},{"$f":" I_Ratios!AT$133","v":0},{"$f":" I_Ratios!AU$133","v":0},{"$f":" I_Ratios!AV$133","v":0},{"$f":" I_Ratios!AW$133","v":0},{"$f":" I_Ratios!AX$133","v":0},{"$f":" I_Ratios!AY$133","v":0},{"$f":" I_Ratios!AZ$133","v":0},{"$f":" I_Ratios!BA$133","v":0},{"$f":" I_Ratios!BB$133","v":0},{"$f":" I_Ratios!BC$133","v":0},{"$f":" I_Ratios!BD$133","v":0},{"$f":" I_Ratios!BE$133","v":0},{"$f":" I_Ratios!BF$133","v":0},{"$f":" I_Ratios!BG$133","v":0},{"$f":" I_Ratios!BH$133","v":0},{"$f":" I_Ratios!BI$133","v":0},{"$f":" I_Ratios!BJ$133","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$134","v":"BBB Debt to Regulatory Asset Ratio threshold"},{"$f":" I_Ratios!F$134","v":0},{"$f":" I_Ratios!G$134","v":"%"},{"$f":" I_Ratios!H$134","v":0},{"$f":" I_Ratios!I$134","v":0},{"$f":" I_Ratios!J$134","v":0},{"$f":" I_Ratios!K$134","v":0},{"$f":" I_Ratios!L$134","v":0},{"$f":" I_Ratios!M$134","v":0},{"$f":" I_Ratios!N$134","v":0},{"$f":" I_Ratios!O$134","v":0},{"$f":" I_Ratios!P$134","v":0},{"$f":" I_Ratios!Q$134","v":0},{"$f":" I_Ratios!R$134","v":0},{"$f":" I_Ratios!S$134","v":0},{"$f":" I_Ratios!T$134","v":0},{"$f":" I_Ratios!U$134","v":0},{"$f":" I_Ratios!V$134","v":0},{"$f":" I_Ratios!W$134","v":0},{"$f":" I_Ratios!X$134","v":0},{"$f":" I_Ratios!Y$134","v":0},null,{"$f":" I_Ratios!AA$134","v":0},{"$f":" I_Ratios!AB$134","v":0},{"$f":" I_Ratios!AC$134","v":0},{"$f":" I_Ratios!AD$134","v":0},{"$f":" I_Ratios!AE$134","v":0},{"$f":" I_Ratios!AF$134","v":0},{"$f":" I_Ratios!AG$134","v":0},{"$f":" I_Ratios!AH$134","v":0},{"$f":" I_Ratios!AI$134","v":0},{"$f":" I_Ratios!AJ$134","v":0},{"$f":" I_Ratios!AK$134","v":0},{"$f":" I_Ratios!AL$134","v":0},{"$f":" I_Ratios!AM$134","v":0},{"$f":" I_Ratios!AN$134","v":0},{"$f":" I_Ratios!AO$134","v":0},{"$f":" I_Ratios!AP$134","v":0},{"$f":" I_Ratios!AQ$134","v":0},{"$f":" I_Ratios!AR$134","v":0},{"$f":" I_Ratios!AS$134","v":0},{"$f":" I_Ratios!AT$134","v":0},{"$f":" I_Ratios!AU$134","v":0},{"$f":" I_Ratios!AV$134","v":0},{"$f":" I_Ratios!AW$134","v":0},{"$f":" I_Ratios!AX$134","v":0},{"$f":" I_Ratios!AY$134","v":0},{"$f":" I_Ratios!AZ$134","v":0},{"$f":" I_Ratios!BA$134","v":0},{"$f":" I_Ratios!BB$134","v":0},{"$f":" I_Ratios!BC$134","v":0},{"$f":" I_Ratios!BD$134","v":0},{"$f":" I_Ratios!BE$134","v":0},{"$f":" I_Ratios!BF$134","v":0},{"$f":" I_Ratios!BG$134","v":0},{"$f":" I_Ratios!BH$134","v":0},{"$f":" I_Ratios!BI$134","v":0},{"$f":" I_Ratios!BJ$134","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E428:E430,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA428:AA430, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D422&\" alert\"","v":"RAR Regulatory Asset Ratio (Net Debt/RAB) alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA432:BJ432, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA426 = 0, \"n/a\", IF( AA426 > AA431, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB426 = 0, \"n/a\", IF( AB426 > AB431, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,"iv)","ICR: Interest Cover Ratio"]
[null,null,null,null,{"$f":" E386","v":"Adjusted EBITDA"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94945.54420979906,null,{"$f":" AA386","v":1597},1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[null,null,null,null,{"$f":" I_Ratios!E$55","v":"Working Capital Movements"},{"$f":" I_Ratios!F$55","v":0},{"$f":" I_Ratios!G$55","v":"£'m nominal"},{"$f":" I_Ratios!H$55","v":0},{"$f":" I_Ratios!I$55","v":0},{"$f":" I_Ratios!J$55","v":0},{"$f":" I_Ratios!K$55","v":0},{"$f":" I_Ratios!L$55","v":0},{"$f":" I_Ratios!M$55","v":0},{"$f":" I_Ratios!N$55","v":0},{"$f":" I_Ratios!O$55","v":0},{"$f":" I_Ratios!P$55","v":0},{"$f":" I_Ratios!Q$55","v":0},{"$f":" I_Ratios!R$55","v":0},{"$f":" I_Ratios!S$55","v":0},{"$f":" I_Ratios!T$55","v":0},{"$f":" I_Ratios!U$55","v":0},{"$f":" I_Ratios!V$55","v":0},{"$f":" I_Ratios!W$55","v":0},{"$f":" I_Ratios!X$55","v":0},{"$f":" I_Ratios!Y$55","v":0},null,{"$f":" I_Ratios!AA$55","v":0},{"$f":" I_Ratios!AB$55","v":0},{"$f":" I_Ratios!AC$55","v":0},{"$f":" I_Ratios!AD$55","v":0},{"$f":" I_Ratios!AE$55","v":0},{"$f":" I_Ratios!AF$55","v":0},{"$f":" I_Ratios!AG$55","v":0},{"$f":" I_Ratios!AH$55","v":0},{"$f":" I_Ratios!AI$55","v":0},{"$f":" I_Ratios!AJ$55","v":0},{"$f":" I_Ratios!AK$55","v":0},{"$f":" I_Ratios!AL$55","v":0},{"$f":" I_Ratios!AM$55","v":0},{"$f":" I_Ratios!AN$55","v":0},{"$f":" I_Ratios!AO$55","v":0},{"$f":" I_Ratios!AP$55","v":0},{"$f":" I_Ratios!AQ$55","v":0},{"$f":" I_Ratios!AR$55","v":0},{"$f":" I_Ratios!AS$55","v":0},{"$f":" I_Ratios!AT$55","v":0},{"$f":" I_Ratios!AU$55","v":0},{"$f":" I_Ratios!AV$55","v":0},{"$f":" I_Ratios!AW$55","v":0},{"$f":" I_Ratios!AX$55","v":0},{"$f":" I_Ratios!AY$55","v":0},{"$f":" I_Ratios!AZ$55","v":0},{"$f":" I_Ratios!BA$55","v":0},{"$f":" I_Ratios!BB$55","v":0},{"$f":" I_Ratios!BC$55","v":0},{"$f":" I_Ratios!BD$55","v":0},{"$f":" I_Ratios!BE$55","v":0},{"$f":" I_Ratios!BF$55","v":0},{"$f":" I_Ratios!BG$55","v":0},{"$f":" I_Ratios!BH$55","v":0},{"$f":" I_Ratios!BI$55","v":0},{"$f":" I_Ratios!BJ$55","v":0}]
[null,null,null,null,{"$f":" C_Tax!E$271","v":"Tax paid"},{"$f":" C_Tax!F$271","v":0},{"$f":" C_Tax!G$271","v":"£'m nominal"},{"$f":" C_Tax!H$271","v":0},{"$f":" C_Tax!I$271","v":0},{"$f":" C_Tax!J$271","v":0},{"$f":" C_Tax!K$271","v":0},{"$f":" C_Tax!L$271","v":0},{"$f":" C_Tax!M$271","v":0},{"$f":" C_Tax!N$271","v":0},{"$f":" C_Tax!O$271","v":0},{"$f":" C_Tax!P$271","v":0},{"$f":" C_Tax!Q$271","v":0},{"$f":" C_Tax!R$271","v":0},{"$f":" C_Tax!S$271","v":0},{"$f":" C_Tax!T$271","v":0},{"$f":" C_Tax!U$271","v":0},{"$f":" C_Tax!V$271","v":0},{"$f":" C_Tax!W$271","v":0},{"$f":" C_Tax!X$271","v":0},{"$f":" C_Tax!Y$271","v":-12698.517433421004},null,{"$f":" C_Tax!AA$271","v":-133},{"$f":" C_Tax!AB$271","v":-133},{"$f":" C_Tax!AC$271","v":-133},{"$f":" C_Tax!AD$271","v":-133},{"$f":" C_Tax!AE$271","v":-133},{"$f":" C_Tax!AF$271","v":0},{"$f":" C_Tax!AG$271","v":0},{"$f":" C_Tax!AH$271","v":-35.819065020907054},{"$f":" C_Tax!AI$271","v":-100.92923515625266},{"$f":" C_Tax!AJ$271","v":-119.06109353815984},{"$f":" C_Tax!AK$271","v":-130.00477139933196},{"$f":" C_Tax!AL$271","v":-223.50882120589699},{"$f":" C_Tax!AM$271","v":-251.98205302635313},{"$f":" C_Tax!AN$271","v":-255.02314123070721},{"$f":" C_Tax!AO$271","v":-235.06371896738275},{"$f":" C_Tax!AP$271","v":-247.73296583036722},{"$f":" C_Tax!AQ$271","v":-260.05858000514007},{"$f":" C_Tax!AR$271","v":-351.52678703585951},{"$f":" C_Tax!AS$271","v":-348.72808744629953},{"$f":" C_Tax!AT$271","v":-352.67968860377312},{"$f":" C_Tax!AU$271","v":-347.88031443924496},{"$f":" C_Tax!AV$271","v":-359.84968554328111},{"$f":" C_Tax!AW$271","v":-478.28852942441114},{"$f":" C_Tax!AX$271","v":-483.06618848621417},{"$f":" C_Tax!AY$271","v":-488.85476090584797},{"$f":" C_Tax!AZ$271","v":-503.51751524808105},{"$f":" C_Tax!BA$271","v":-524.28343906598786},{"$f":" C_Tax!BB$271","v":-580.91252187836767},{"$f":" C_Tax!BC$271","v":-593.4878845888237},{"$f":" C_Tax!BD$271","v":-608.86901176499248},{"$f":" C_Tax!BE$271","v":-627.76793016404122},{"$f":" C_Tax!BF$271","v":-649.54125959388784},{"$f":" C_Tax!BG$271","v":-693.08983445093168},{"$f":" C_Tax!BH$271","v":-709.85195966536196},{"$f":" C_Tax!BI$271","v":-727.64966212628053},{"$f":" C_Tax!BJ$271","v":-744.48892760881643}]
[null,null,null,null,{"$f":" I_Ratios!E$56","v":"RAB Percentage"},{"$f":" I_Ratios!F$56","v":0},{"$f":" I_Ratios!G$56","v":"%"},{"$f":" I_Ratios!H$56","v":0},{"$f":" I_Ratios!I$56","v":"2019 rating annual report - page 30 (notes)"},{"$f":" I_Ratios!J$56","v":0},{"$f":" I_Ratios!K$56","v":"Already published"},{"$f":" I_Ratios!L$56","v":0},{"$f":" I_Ratios!M$56","v":0},{"$f":" I_Ratios!N$56","v":0},{"$f":" I_Ratios!O$56","v":0},{"$f":" I_Ratios!P$56","v":0},{"$f":" I_Ratios!Q$56","v":0},{"$f":" I_Ratios!R$56","v":0},{"$f":" I_Ratios!S$56","v":0},{"$f":" I_Ratios!T$56","v":0},{"$f":" I_Ratios!U$56","v":0},{"$f":" I_Ratios!V$56","v":0},{"$f":" I_Ratios!W$56","v":0},{"$f":" I_Ratios!X$56","v":0},{"$f":" I_Ratios!Y$56","v":0},null,{"$f":" I_Ratios!AA$56","v":0},{"$f":" I_Ratios!AB$56","v":0},{"$f":" I_Ratios!AC$56","v":0},{"$f":" I_Ratios!AD$56","v":0.02},{"$f":" I_Ratios!AE$56","v":0.02},{"$f":" I_Ratios!AF$56","v":0.02},{"$f":" I_Ratios!AG$56","v":0.02},{"$f":" I_Ratios!AH$56","v":0.02},{"$f":" I_Ratios!AI$56","v":0.02},{"$f":" I_Ratios!AJ$56","v":0.02},{"$f":" I_Ratios!AK$56","v":0.02},{"$f":" I_Ratios!AL$56","v":0.02},{"$f":" I_Ratios!AM$56","v":0.02},{"$f":" I_Ratios!AN$56","v":0.02},{"$f":" I_Ratios!AO$56","v":0.02},{"$f":" I_Ratios!AP$56","v":0.02},{"$f":" I_Ratios!AQ$56","v":0.02},{"$f":" I_Ratios!AR$56","v":0.02},{"$f":" I_Ratios!AS$56","v":0.02},{"$f":" I_Ratios!AT$56","v":0.02},{"$f":" I_Ratios!AU$56","v":0.02},{"$f":" I_Ratios!AV$56","v":0.02},{"$f":" I_Ratios!AW$56","v":0.02},{"$f":" I_Ratios!AX$56","v":0.02},{"$f":" I_Ratios!AY$56","v":0.02},{"$f":" I_Ratios!AZ$56","v":0.02},{"$f":" I_Ratios!BA$56","v":0.02},{"$f":" I_Ratios!BB$56","v":0.02},{"$f":" I_Ratios!BC$56","v":0.02},{"$f":" I_Ratios!BD$56","v":0.02},{"$f":" I_Ratios!BE$56","v":0.02},{"$f":" I_Ratios!BF$56","v":0.02},{"$f":" I_Ratios!BG$56","v":0.02},{"$f":" I_Ratios!BH$56","v":0.02},{"$f":" I_Ratios!BI$56","v":0.02},{"$f":" I_Ratios!BJ$56","v":0.02}]
[null,null,null,null,{"$f":" C_RAB!E$202","v":"Total Basic RAB closing balance post inflation adjustment"},{"$f":" C_RAB!F$202","v":0},{"$f":" C_RAB!G$202","v":"£'m nominal"},{"$f":" C_RAB!H$202","v":0},{"$f":" C_RAB!I$202","v":0},{"$f":" C_RAB!J$202","v":0},{"$f":" C_RAB!K$202","v":0},{"$f":" C_RAB!L$202","v":0},{"$f":" C_RAB!M$202","v":0},{"$f":" C_RAB!N$202","v":0},{"$f":" C_RAB!O$202","v":0},{"$f":" C_RAB!P$202","v":0},{"$f":" C_RAB!Q$202","v":0},{"$f":" C_RAB!R$202","v":0},{"$f":" C_RAB!S$202","v":0},{"$f":" C_RAB!T$202","v":0},{"$f":" C_RAB!U$202","v":0},{"$f":" C_RAB!V$202","v":0},{"$f":" C_RAB!W$202","v":0},{"$f":" C_RAB!X$202","v":0},{"$f":" C_RAB!Y$202","v":976328.01334735099},{"$f":" C_RAB!Z$202","v":0},{"$f":" C_RAB!AA$202","v":0},{"$f":" C_RAB!AB$202","v":0},{"$f":" C_RAB!AC$202","v":0},{"$f":" C_RAB!AD$202","v":0},{"$f":" C_RAB!AE$202","v":16139.264580178664},{"$f":" C_RAB!AF$202","v":15946.763162691117},{"$f":" C_RAB!AG$202","v":17477.043329548851},{"$f":" C_RAB!AH$202","v":19371.248807524553},{"$f":" C_RAB!AI$202","v":20203.698484199598},{"$f":" C_RAB!AJ$202","v":19974.534156813716},{"$f":" C_RAB!AK$202","v":19907.179032997803},{"$f":" C_RAB!AL$202","v":20255.782347612967},{"$f":" C_RAB!AM$202","v":21269.718767531565},{"$f":" C_RAB!AN$202","v":22549.414937925336},{"$f":" C_RAB!AO$202","v":23908.28655899363},{"$f":" C_RAB!AP$202","v":24980.054003981673},{"$f":" C_RAB!AQ$202","v":26163.686129680071},{"$f":" C_RAB!AR$202","v":26917.237766077309},{"$f":" C_RAB!AS$202","v":27975.88695168529},{"$f":" C_RAB!AT$202","v":29569.957100288473},{"$f":" C_RAB!AU$202","v":31551.95054994907},{"$f":" C_RAB!AV$202","v":32569.389858220526},{"$f":" C_RAB!AW$202","v":33544.664562843791},{"$f":" C_RAB!AX$202","v":34535.856060272505},{"$f":" C_RAB!AY$202","v":35434.578205285179},{"$f":" C_RAB!AZ$202","v":36407.919430607973},{"$f":" C_RAB!BA$202","v":37380.265312824959},{"$f":" C_RAB!BB$202","v":38346.330267578473},{"$f":" C_RAB!BC$202","v":39336.519076752433},{"$f":" C_RAB!BD$202","v":40416.03800459882},{"$f":" C_RAB!BE$202","v":41574.681912786466},{"$f":" C_RAB!BF$202","v":42477.153092759763},{"$f":" C_RAB!BG$202","v":43389.721639122741},{"$f":" C_RAB!BH$202","v":44402.139329348262},{"$f":" C_RAB!BI$202","v":45486.951300384993},{"$f":" C_RAB!BJ$202","v":46864.098626284518}]
[null,null,null,null,{"$f":" E357","v":"Interest paid/ received"},0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16978.277200765431,null,{"$f":" AA357","v":-609},-595,-567,-576,-580,-370.60114089984279,-409.24007180149573,-405.36003299487788,-441.76663675779133,-469.14742484358555,-496.92409247283229,-532.4461434288354,-350.70722877487941,-359.78678719243027,-369.81964248591885,-381.15522410154426,-391.93789170569937,-401.67638777679826,-414.86378979887149,-429.94664043053166,-443.98788154766254,-454.8759617925046,-465.1333708934331,-483.84294647681151,-503.72748274619522,-502.45713871141061,-499.17558014849891,-506.24643029625054,-510.38493867102477,-508.76183637708687,-496.18614050839585,-477.34100959961086,-477.09779260465433,-487.02861139467626,-497.31272968070039,-512.33821385057979]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"ICR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA$441 = 1, ( SUM( AA435:AA437 ) - ( AA438 * AA439 ) ) / ( 0 - AA440 ), 0 )","v":0},{"$f":" IF( AB$441 = 1, ( SUM( AB435:AB437 ) - ( AB438 * AB439 ) ) / ( 0 - AB440 ), 0 )","v":0},0,0,0,-0.89320735076550595,{"$f":" IF( AG$441 = 1, ( SUM( AG435:AG437 ) - ( AG438 * AG439 ) ) / ( 0 - AG440 ), 0 )","v":-0.62163263299508165},{"$f":" IF( AH$441 = 1, ( SUM( AH435:AH437 ) - ( AH438 * AH439 ) ) / ( 0 - AH440 ), 0 )","v":2.9340879291737982},3.6328798852260453,2.7870108858666756,2.694197364975734,2.41870580912996,3.3714547064101086,3.4137613186476456,3.2049065744952232,3.2272453167134953,3.2442836747535231,3.8422328797177543,3.7499077011963249,3.7316970536993899,3.6947405390365886,3.6962931503971626,4.4040093902315043,4.3207736464368098,4.2575169542298221,4.3602813820872592,4.4661338902148602,4.7460661618895381,4.8152833457264537,4.9359113119810223,5.1643005993232647,5.4792538195534313,5.7792464217828741,5.8027390693362095,5.8250869707596502,5.7909381901272665]
[]
[null,null,null,null,{"$f":" I_Ratios!E$137","v":"A- Interest Cover Ratio (ICR) threshold"},{"$f":" I_Ratios!F$137","v":0},{"$f":" I_Ratios!G$137","v":"ratio"},{"$f":" I_Ratios!H$137","v":0},{"$f":" I_Ratios!I$137","v":0},{"$f":" I_Ratios!J$137","v":0},{"$f":" I_Ratios!K$137","v":0},{"$f":" I_Ratios!L$137","v":0},{"$f":" I_Ratios!M$137","v":0},{"$f":" I_Ratios!N$137","v":0},{"$f":" I_Ratios!O$137","v":0},{"$f":" I_Ratios!P$137","v":0},{"$f":" I_Ratios!Q$137","v":0},{"$f":" I_Ratios!R$137","v":0},{"$f":" I_Ratios!S$137","v":0},{"$f":" I_Ratios!T$137","v":0},{"$f":" I_Ratios!U$137","v":0},{"$f":" I_Ratios!V$137","v":0},{"$f":" I_Ratios!W$137","v":0},{"$f":" I_Ratios!X$137","v":0},{"$f":" I_Ratios!Y$137","v":0},null,{"$f":" I_Ratios!AA$137","v":0},{"$f":" I_Ratios!AB$137","v":0},{"$f":" I_Ratios!AC$137","v":0},{"$f":" I_Ratios!AD$137","v":0},{"$f":" I_Ratios!AE$137","v":0},{"$f":" I_Ratios!AF$137","v":0},{"$f":" I_Ratios!AG$137","v":0},{"$f":" I_Ratios!AH$137","v":0},{"$f":" I_Ratios!AI$137","v":0},{"$f":" I_Ratios!AJ$137","v":0},{"$f":" I_Ratios!AK$137","v":0},{"$f":" I_Ratios!AL$137","v":0},{"$f":" I_Ratios!AM$137","v":0},{"$f":" I_Ratios!AN$137","v":0},{"$f":" I_Ratios!AO$137","v":0},{"$f":" I_Ratios!AP$137","v":0},{"$f":" I_Ratios!AQ$137","v":0},{"$f":" I_Ratios!AR$137","v":0},{"$f":" I_Ratios!AS$137","v":0},{"$f":" I_Ratios!AT$137","v":0},{"$f":" I_Ratios!AU$137","v":0},{"$f":" I_Ratios!AV$137","v":0},{"$f":" I_Ratios!AW$137","v":0},{"$f":" I_Ratios!AX$137","v":0},{"$f":" I_Ratios!AY$137","v":0},{"$f":" I_Ratios!AZ$137","v":0},{"$f":" I_Ratios!BA$137","v":0},{"$f":" I_Ratios!BB$137","v":0},{"$f":" I_Ratios!BC$137","v":0},{"$f":" I_Ratios!BD$137","v":0},{"$f":" I_Ratios!BE$137","v":0},{"$f":" I_Ratios!BF$137","v":0},{"$f":" I_Ratios!BG$137","v":0},{"$f":" I_Ratios!BH$137","v":0},{"$f":" I_Ratios!BI$137","v":0},{"$f":" I_Ratios!BJ$137","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$138","v":"BBB+ Interest Cover Ratio (ICR) threshold"},{"$f":" I_Ratios!F$138","v":0},{"$f":" I_Ratios!G$138","v":"ratio"},{"$f":" I_Ratios!H$138","v":0},{"$f":" I_Ratios!I$138","v":0},{"$f":" I_Ratios!J$138","v":0},{"$f":" I_Ratios!K$138","v":0},{"$f":" I_Ratios!L$138","v":0},{"$f":" I_Ratios!M$138","v":0},{"$f":" I_Ratios!N$138","v":0},{"$f":" I_Ratios!O$138","v":0},{"$f":" I_Ratios!P$138","v":0},{"$f":" I_Ratios!Q$138","v":0},{"$f":" I_Ratios!R$138","v":0},{"$f":" I_Ratios!S$138","v":0},{"$f":" I_Ratios!T$138","v":0},{"$f":" I_Ratios!U$138","v":0},{"$f":" I_Ratios!V$138","v":0},{"$f":" I_Ratios!W$138","v":0},{"$f":" I_Ratios!X$138","v":0},{"$f":" I_Ratios!Y$138","v":0},null,{"$f":" I_Ratios!AA$138","v":0},{"$f":" I_Ratios!AB$138","v":0},{"$f":" I_Ratios!AC$138","v":0},{"$f":" I_Ratios!AD$138","v":0},{"$f":" I_Ratios!AE$138","v":0},{"$f":" I_Ratios!AF$138","v":0},{"$f":" I_Ratios!AG$138","v":0},{"$f":" I_Ratios!AH$138","v":0},{"$f":" I_Ratios!AI$138","v":0},{"$f":" I_Ratios!AJ$138","v":0},{"$f":" I_Ratios!AK$138","v":0},{"$f":" I_Ratios!AL$138","v":0},{"$f":" I_Ratios!AM$138","v":0},{"$f":" I_Ratios!AN$138","v":0},{"$f":" I_Ratios!AO$138","v":0},{"$f":" I_Ratios!AP$138","v":0},{"$f":" I_Ratios!AQ$138","v":0},{"$f":" I_Ratios!AR$138","v":0},{"$f":" I_Ratios!AS$138","v":0},{"$f":" I_Ratios!AT$138","v":0},{"$f":" I_Ratios!AU$138","v":0},{"$f":" I_Ratios!AV$138","v":0},{"$f":" I_Ratios!AW$138","v":0},{"$f":" I_Ratios!AX$138","v":0},{"$f":" I_Ratios!AY$138","v":0},{"$f":" I_Ratios!AZ$138","v":0},{"$f":" I_Ratios!BA$138","v":0},{"$f":" I_Ratios!BB$138","v":0},{"$f":" I_Ratios!BC$138","v":0},{"$f":" I_Ratios!BD$138","v":0},{"$f":" I_Ratios!BE$138","v":0},{"$f":" I_Ratios!BF$138","v":0},{"$f":" I_Ratios!BG$138","v":0},{"$f":" I_Ratios!BH$138","v":0},{"$f":" I_Ratios!BI$138","v":0},{"$f":" I_Ratios!BJ$138","v":0}]
[null,null,null,null,{"$f":" I_Ratios!E$139","v":"BBB Interest Cover Ratio (ICR) threshold"},{"$f":" I_Ratios!F$139","v":0},{"$f":" I_Ratios!G$139","v":"ratio"},{"$f":" I_Ratios!H$139","v":0},{"$f":" I_Ratios!I$139","v":0},{"$f":" I_Ratios!J$139","v":0},{"$f":" I_Ratios!K$139","v":0},{"$f":" I_Ratios!L$139","v":0},{"$f":" I_Ratios!M$139","v":0},{"$f":" I_Ratios!N$139","v":0},{"$f":" I_Ratios!O$139","v":0},{"$f":" I_Ratios!P$139","v":0},{"$f":" I_Ratios!Q$139","v":0},{"$f":" I_Ratios!R$139","v":0},{"$f":" I_Ratios!S$139","v":0},{"$f":" I_Ratios!T$139","v":0},{"$f":" I_Ratios!U$139","v":0},{"$f":" I_Ratios!V$139","v":0},{"$f":" I_Ratios!W$139","v":0},{"$f":" I_Ratios!X$139","v":0},{"$f":" I_Ratios!Y$139","v":0},null,{"$f":" I_Ratios!AA$139","v":0},{"$f":" I_Ratios!AB$139","v":0},{"$f":" I_Ratios!AC$139","v":0},{"$f":" I_Ratios!AD$139","v":0},{"$f":" I_Ratios!AE$139","v":0},{"$f":" I_Ratios!AF$139","v":0},{"$f":" I_Ratios!AG$139","v":0},{"$f":" I_Ratios!AH$139","v":0},{"$f":" I_Ratios!AI$139","v":0},{"$f":" I_Ratios!AJ$139","v":0},{"$f":" I_Ratios!AK$139","v":0},{"$f":" I_Ratios!AL$139","v":0},{"$f":" I_Ratios!AM$139","v":0},{"$f":" I_Ratios!AN$139","v":0},{"$f":" I_Ratios!AO$139","v":0},{"$f":" I_Ratios!AP$139","v":0},{"$f":" I_Ratios!AQ$139","v":0},{"$f":" I_Ratios!AR$139","v":0},{"$f":" I_Ratios!AS$139","v":0},{"$f":" I_Ratios!AT$139","v":0},{"$f":" I_Ratios!AU$139","v":0},{"$f":" I_Ratios!AV$139","v":0},{"$f":" I_Ratios!AW$139","v":0},{"$f":" I_Ratios!AX$139","v":0},{"$f":" I_Ratios!AY$139","v":0},{"$f":" I_Ratios!AZ$139","v":0},{"$f":" I_Ratios!BA$139","v":0},{"$f":" I_Ratios!BB$139","v":0},{"$f":" I_Ratios!BC$139","v":0},{"$f":" I_Ratios!BD$139","v":0},{"$f":" I_Ratios!BE$139","v":0},{"$f":" I_Ratios!BF$139","v":0},{"$f":" I_Ratios!BG$139","v":0},{"$f":" I_Ratios!BH$139","v":0},{"$f":" I_Ratios!BI$139","v":0},{"$f":" I_Ratios!BJ$139","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E444:E446,Credit_rating_for_alerts)","v":"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA444:AA446, Credit_rating_for_alerts)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" D434&\" alert\"","v":"ICR: Interest Cover Ratio alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA448:BJ448, \"ALERT\" ) > CheckTOL, \"ALERT\", \"ok\" )","v":"ALERT"},null,{"$f":" IF( AA442 = 0, \"n/a\", IF( AA442 < AA447, \"ALERT\", \"ok\" ) )","v":"n/a"},{"$f":" IF( AB442 = 0, \"n/a\", IF( AB442 < AB447, \"ALERT\", \"ok\" ) )","v":"n/a"},"n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":" C_RAB!G$205","v":"£'m nominal"},{"$f":" C_RAB!H$205","v":0},{"$f":" C_RAB!I$205","v":0},{"$f":" C_RAB!J$205","v":0},{"$f":" C_RAB!K$205","v":0},{"$f":" C_RAB!L$205","v":0},{"$f":" C_RAB!M$205","v":0},{"$f":" C_RAB!N$205","v":0},{"$f":" C_RAB!O$205","v":0},{"$f":" C_RAB!P$205","v":0},{"$f":" C_RAB!Q$205","v":0},{"$f":" C_RAB!R$205","v":0},{"$f":" C_RAB!S$205","v":0},{"$f":" C_RAB!T$205","v":0},{"$f":" C_RAB!U$205","v":0},{"$f":" C_RAB!V$205","v":0},{"$f":" C_RAB!W$205","v":0},{"$f":" C_RAB!X$205","v":0},{"$f":" C_RAB!Y$205","v":911387.65732782718},{"$f":" C_RAB!Z$205","v":0},{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,{"$f":" C_LookForward!E$101","v":"Gearing target A"},{"$f":" C_LookForward!F$101","v":0},{"$f":" C_LookForward!G$101","v":"%"},{"$f":" C_LookForward!H$101","v":0},{"$f":" C_LookForward!I$101","v":"CAA"},{"$f":" C_LookForward!J$101","v":0},{"$f":" C_LookForward!K$101","v":"Being published with this model"},{"$f":" C_LookForward!L$101","v":0},{"$f":" C_LookForward!M$101","v":0},{"$f":" C_LookForward!N$101","v":0},{"$f":" C_LookForward!O$101","v":0},{"$f":" C_LookForward!P$101","v":0},{"$f":" C_LookForward!Q$101","v":0},{"$f":" C_LookForward!R$101","v":0},{"$f":" C_LookForward!S$101","v":0},{"$f":" C_LookForward!T$101","v":0},{"$f":" C_LookForward!U$101","v":0},{"$f":" C_LookForward!V$101","v":0},{"$f":" C_LookForward!W$101","v":0},{"$f":" C_LookForward!X$101","v":0},{"$f":" C_LookForward!Y$101","v":0},null,{"$f":" C_LookForward!AA$101","v":0.6},{"$f":" C_LookForward!AB$101","v":0.6},{"$f":" C_LookForward!AC$101","v":0.6},{"$f":" C_LookForward!AD$101","v":0.6},{"$f":" C_LookForward!AE$101","v":0.6},{"$f":" C_LookForward!AF$101","v":0.6708841268914707},{"$f":" C_LookForward!AG$101","v":0.66112028390998734},{"$f":" C_LookForward!AH$101","v":0.6},{"$f":" C_LookForward!AI$101","v":0.6},{"$f":" C_LookForward!AJ$101","v":0.6},{"$f":" C_LookForward!AK$101","v":0.6},{"$f":" C_LookForward!AL$101","v":0.6},{"$f":" C_LookForward!AM$101","v":0.60099999999999998},{"$f":" C_LookForward!AN$101","v":0.6},{"$f":" C_LookForward!AO$101","v":0.6},{"$f":" C_LookForward!AP$101","v":0.6},{"$f":" C_LookForward!AQ$101","v":0.6},{"$f":" C_LookForward!AR$101","v":0.6},{"$f":" C_LookForward!AS$101","v":0.6},{"$f":" C_LookForward!AT$101","v":0.6},{"$f":" C_LookForward!AU$101","v":0.6},{"$f":" C_LookForward!AV$101","v":0.6},{"$f":" C_LookForward!AW$101","v":0.6},{"$f":" C_LookForward!AX$101","v":0.6},{"$f":" C_LookForward!AY$101","v":0.6},{"$f":" C_LookForward!AZ$101","v":0.6},{"$f":" C_LookForward!BA$101","v":0.6},{"$f":" C_LookForward!BB$101","v":0.6},{"$f":" C_LookForward!BC$101","v":0.6},{"$f":" C_LookForward!BD$101","v":0.6},{"$f":" C_LookForward!BE$101","v":0.6},{"$f":" C_LookForward!BF$101","v":0.6},{"$f":" C_LookForward!BG$101","v":0.6},{"$f":" C_LookForward!BH$101","v":0.6},{"$f":" C_LookForward!BI$101","v":0.6},{"$f":" C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Equity wedge",null,{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA454:BJ454 )","v":362459.83398406167},null,{"$f":" AA452 * ( 1 - AA$453 )","v":0},{"$f":" AB452 * ( 1 - AB$453 )","v":0},0,0,0,5109.8548979061943,5403.6525434436971,6832.0132103716096,7383.3559544411546,7825.0299380303886,7836.4106023794338,7838.9957812536632,8011.8421644688824,8456.6814358084721,8965.8858203576965,9437.4151022993356,9872.3727777181866,10249.545412507441,10597.565729289548,11106.396786119507,11794.612797217273,12380.640820420303,12765.899418166846,13145.691651304565,13511.432896439313,13872.587701571925,14248.48081170168,14623.0042201538,15000.76762327108,15400.00505655224,15831.855749245935,16231.786217965215,16582.364078215371,16953.57119654772,17358.240918200656,17831.87467069257]
[]
[null,null,null,null,{"$f":" O_FinStats!E$52","v":"Profit after tax"},{"$f":" O_FinStats!F$52","v":0},{"$f":" O_FinStats!G$52","v":"£'m nominal"},{"$f":" O_FinStats!H$52","v":0},{"$f":" O_FinStats!I$52","v":0},{"$f":" O_FinStats!J$52","v":0},{"$f":" O_FinStats!K$52","v":0},{"$f":" O_FinStats!L$52","v":0},{"$f":" O_FinStats!M$52","v":0},{"$f":" O_FinStats!N$52","v":0},{"$f":" O_FinStats!O$52","v":0},{"$f":" O_FinStats!P$52","v":0},{"$f":" O_FinStats!Q$52","v":0},{"$f":" O_FinStats!R$52","v":0},{"$f":" O_FinStats!S$52","v":0},{"$f":" O_FinStats!T$52","v":0},{"$f":" O_FinStats!U$52","v":0},{"$f":" O_FinStats!V$52","v":0},{"$f":" O_FinStats!W$52","v":0},{"$f":" O_FinStats!X$52","v":0},{"$f":" O_FinStats!Y$52","v":21096.373259101507},null,{"$f":" O_FinStats!AA$52","v":366},{"$f":" O_FinStats!AB$52","v":463},{"$f":" O_FinStats!AC$52","v":563},{"$f":" O_FinStats!AD$52","v":594},{"$f":" O_FinStats!AE$52","v":536.997897302208},{"$f":" O_FinStats!AF$52","v":-1103.8129401683136},{"$f":" O_FinStats!AG$52","v":-1142.7723621925761},{"$f":" O_FinStats!AH$52","v":13.131927869890525},{"$f":" O_FinStats!AI$52","v":400.30038825003402},{"$f":" O_FinStats!AJ$52","v":448.34671803945207},{"$f":" O_FinStats!AK$52","v":506.99676524826373},{"$f":" O_FinStats!AL$52","v":324.14802941033554},{"$f":" O_FinStats!AM$52","v":301.43895852915205},{"$f":" O_FinStats!AN$52","v":284.13315212665623},{"$f":" O_FinStats!AO$52","v":196.66167683043639},{"$f":" O_FinStats!AP$52","v":196.79826260160144},{"$f":" O_FinStats!AQ$52","v":208.46123575700773},{"$f":" O_FinStats!AR$52","v":443.47124300835713},{"$f":" O_FinStats!AS$52","v":421.27084578702346},{"$f":" O_FinStats!AT$52","v":424.4252672140118},{"$f":" O_FinStats!AU$52","v":402.31220194681015},{"$f":" O_FinStats!AV$52","v":381.3114522878725},{"$f":" O_FinStats!AW$52","v":704.97930305843579},{"$f":" O_FinStats!AX$52","v":691.38784572954239},{"$f":" O_FinStats!AY$52","v":682.14884468371224},{"$f":" O_FinStats!AZ$52","v":700.39939838196733},{"$f":" O_FinStats!BA$52","v":737.60077724417886},{"$f":" O_FinStats!BB$52","v":882.85616246865379},{"$f":" O_FinStats!BC$52","v":1317.6274690102468},{"$f":" O_FinStats!BD$52","v":1331.6245152466931},{"$f":" O_FinStats!BE$52","v":1356.3983870909844},{"$f":" O_FinStats!BF$52","v":1389.9165386191403},{"$f":" O_FinStats!BG$52","v":1488.7904236112342},{"$f":" O_FinStats!BH$52","v":1507.2532660400184},{"$f":" O_FinStats!BI$52","v":1528.6971651767035},{"$f":" O_FinStats!BJ$52","v":1547.0724428917765}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},{"$f":" C_Time!L$37","v":0},{"$f":" C_Time!M$37","v":0},{"$f":" C_Time!N$37","v":0},{"$f":" C_Time!O$37","v":0},{"$f":" C_Time!P$37","v":0},{"$f":" C_Time!Q$37","v":0},{"$f":" C_Time!R$37","v":0},{"$f":" C_Time!S$37","v":0},{"$f":" C_Time!T$37","v":0},{"$f":" C_Time!U$37","v":0},{"$f":" C_Time!V$37","v":0},{"$f":" C_Time!W$37","v":0},{"$f":" C_Time!X$37","v":0},{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH456:AL456)","v":1692.9238288179758},{"$f":"SUM(AH454:AL454)","v":37715.805486476253},{"$f":"AH458/AI458","v":4.4886323041012796E-2}]
[null,null,null,null,"Total H7 profit after tax",{"$f":"SUM(AH456:AL456)","v":1692.9238288179758},{"$f":" C_RAB!G$205","v":"£'m nominal"}]
[null,null,null,null,"Total H7 equity wedge",{"$f":"SUM(AH454:AL454)","v":37715.805486476253},{"$f":" I_Global!$F$110","v":"RPI-real 2018 £/passenger"}]
[null,null,null,null,"Weighted average H7 RORE",{"$f":"F459/F460","v":4.4886323041012796E-2},"%"]
[]
[null,null,null,null,"Forecast RoRE",null,{"$f":" I_Global!$F$108","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA457 = 1, AA$456 / AA454, 0 )","v":0},{"$f":" IF( AB457 = 1, AB$456 / AB454, 0 )","v":0},0,0,0,-0.21601649405360027,-0.2114814661018708,{"$f":" IF( AH457 = 1, AH$456 / AH454, 0 )","v":1.9221168732453677E-3},{"$f":" IF( AI457 = 1, AI$456 / AI454, 0 )","v":5.4216590764427357E-2},5.7296485967477828E-2,6.4697575327959472E-2,{"$f":" IF( AL457 = 1, AL$456 / AL454, 0 )","v":4.1350708490685742E-2},3.7624175856331904E-2,3.3598658561683502E-2,2.1934439136387589E-2,2.0852983626168296E-2,2.1115616321488787E-2,4.3267406032192667E-2,3.9751661518146117E-2,3.821448804570423E-2,3.4109826991669326E-2,3.079900772655866E-2,5.522362976283493E-2,5.2594254001152516E-2,5.0486787738366359E-2,5.0488013732477896E-2,5.1766976914368178E-2,6.0374472247766896E-2,8.7837336201793917E-2,8.6469095974752747E-2,8.5675261862816626E-2,8.5629302897101453E-2,8.9781554462858057E-2,8.89047651710657E-2,8.80675163100091E-2,8.6758822135198976E-2]
[null,null,null,null,{"$f":" C_WACC!E$30","v":"Cost of Equity - post tax"},{"$f":" C_WACC!F$30","v":0},{"$f":" C_WACC!G$30","v":"%"},{"$f":" C_WACC!H$30","v":0},{"$f":" C_WACC!I$30","v":0},{"$f":" C_WACC!J$30","v":0},{"$f":" C_WACC!K$30","v":0},{"$f":" C_WACC!L$30","v":0},{"$f":" C_WACC!M$30","v":0},{"$f":" C_WACC!N$30","v":0},{"$f":" C_WACC!O$30","v":0},{"$f":" C_WACC!P$30","v":0},{"$f":" C_WACC!Q$30","v":0},{"$f":" C_WACC!R$30","v":0},{"$f":" C_WACC!S$30","v":0},{"$f":" C_WACC!T$30","v":0},{"$f":" C_WACC!U$30","v":0},{"$f":" C_WACC!V$30","v":0},{"$f":" C_WACC!W$30","v":0},{"$f":" C_WACC!X$30","v":0},{"$f":" C_WACC!Y$30","v":0},null,{"$f":" C_WACC!AA$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AB$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AC$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AD$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AE$30","v":7.2499999999999995E-2},{"$f":" C_WACC!AF$30","v":7.4999999999999997E-2},{"$f":" C_WACC!AG$30","v":8.301E-2},{"$f":" C_WACC!AH$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AI$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AJ$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AK$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AL$30","v":6.9500000000000006E-2},{"$f":" C_WACC!AM$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AN$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AO$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AP$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AQ$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AR$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AS$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AT$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AU$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AV$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AW$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AX$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AY$30","v":7.3761480836223969E-2},{"$f":" C_WACC!AZ$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BA$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BB$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BC$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BD$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BE$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BF$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BG$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BH$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BI$30","v":7.3761480836223969E-2},{"$f":" C_WACC!BJ$30","v":7.3761480836223969E-2}]
[]
[null,"Running yield"]
[]
[null,null,null,null,"Net cash flow to/(from) shareholders",null,{"$f":"C_RAB!G$205","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O_FinStats!AH162:AH164)*SignSwitch","v":575.17978281037722},{"$f":"SUM(O_FinStats!AI162:AI164)*SignSwitch","v":903.65110476768382},{"$f":"SUM(O_FinStats!AJ162:AJ164)*SignSwitch","v":168.26162437059656},{"$f":"SUM(O_FinStats!AK162:AK164)*SignSwitch","v":0},{"$f":"SUM(O_FinStats!AL162:AL164)*SignSwitch","v":152.19234661103837}]
[null,null,null,null,{"$f":" C_RAB!E$205","v":"Year average Basic RAB balance post inflation adjustment"},{"$f":" C_RAB!F$205","v":0},{"$f":"C_RAB!G$205","v":"£'m nominal"},{"$f":" C_RAB!H$205","v":0},{"$f":" C_RAB!I$205","v":0},{"$f":" C_RAB!J$205","v":0},{"$f":" C_RAB!K$205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_RAB!Y$205","v":911387.65732782718},null,{"$f":" C_RAB!AA$205","v":0},{"$f":" C_RAB!AB$205","v":0},{"$f":" C_RAB!AC$205","v":0},{"$f":" C_RAB!AD$205","v":0},{"$f":" C_RAB!AE$205","v":0},{"$f":" C_RAB!AF$205","v":15526.005627267841},{"$f":" C_RAB!AG$205","v":15945.635831471212},{"$f":" C_RAB!AH$205","v":17080.033025929024},{"$f":" C_RAB!AI$205","v":18458.389886102887},{"$f":" C_RAB!AJ$205","v":19562.574845075971},{"$f":" C_RAB!AK$205","v":19591.026505948583},{"$f":" C_RAB!AL$205","v":19597.489453134156},{"$f":" C_RAB!AM$205","v":20079.804923480908},{"$f":" C_RAB!AN$205","v":21141.703589521177},{"$f":" C_RAB!AO$205","v":22414.714550894241},{"$f":" C_RAB!AP$205","v":23593.537755748337},{"$f":" C_RAB!AQ$205","v":24680.931944295466},{"$f":" C_RAB!AR$205","v":25623.863531268602},{"$f":" C_RAB!AS$205","v":26493.914323223871},{"$f":" C_RAB!AT$205","v":27765.991965298766},{"$f":" C_RAB!AU$205","v":29486.53199304318},{"$f":" C_RAB!AV$205","v":30951.602051050755},{"$f":" C_RAB!AW$205","v":31914.748545417111},{"$f":" C_RAB!AX$205","v":32864.22912826141},{"$f":" C_RAB!AY$205","v":33778.58224109828},{"$f":" C_RAB!AZ$205","v":34681.469253929812},{"$f":" C_RAB!BA$205","v":35621.2020292542},{"$f":" C_RAB!BB$205","v":36557.510550384497},{"$f":" C_RAB!BC$205","v":37501.9190581777},{"$f":" C_RAB!BD$205","v":38500.012641380599},{"$f":" C_RAB!BE$205","v":39579.639373114835},{"$f":" C_RAB!BF$205","v":40579.465544913037},{"$f":" C_RAB!BG$205","v":41455.910195538425},{"$f":" C_RAB!BH$205","v":42383.927991369303},{"$f":" C_RAB!BI$205","v":43395.602295501638},{"$f":" C_RAB!BJ$205","v":44579.68667673142}]
[null,null,null,null,{"$f":" C_LookForward!E$101","v":"Gearing target A"},{"$f":" C_LookForward!F$101","v":0},{"$f":" C_LookForward!G$101","v":"%"},{"$f":" C_LookForward!H$101","v":0},{"$f":" C_LookForward!I$101","v":"CAA"},{"$f":" C_LookForward!J$101","v":0},{"$f":" C_LookForward!K$101","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_LookForward!AA$101","v":0.6},{"$f":" C_LookForward!AB$101","v":0.6},{"$f":" C_LookForward!AC$101","v":0.6},{"$f":" C_LookForward!AD$101","v":0.6},{"$f":" C_LookForward!AE$101","v":0.6},{"$f":" C_LookForward!AF$101","v":0.6708841268914707},{"$f":" C_LookForward!AG$101","v":0.66112028390998734},{"$f":" C_LookForward!AH$101","v":0.6},{"$f":" C_LookForward!AI$101","v":0.6},{"$f":" C_LookForward!AJ$101","v":0.6},{"$f":" C_LookForward!AK$101","v":0.6},{"$f":" C_LookForward!AL$101","v":0.6},{"$f":" C_LookForward!AM$101","v":0.60099999999999998},{"$f":" C_LookForward!AN$101","v":0.6},{"$f":" C_LookForward!AO$101","v":0.6},{"$f":" C_LookForward!AP$101","v":0.6},{"$f":" C_LookForward!AQ$101","v":0.6},{"$f":" C_LookForward!AR$101","v":0.6},{"$f":" C_LookForward!AS$101","v":0.6},{"$f":" C_LookForward!AT$101","v":0.6},{"$f":" C_LookForward!AU$101","v":0.6},{"$f":" C_LookForward!AV$101","v":0.6},{"$f":" C_LookForward!AW$101","v":0.6},{"$f":" C_LookForward!AX$101","v":0.6},{"$f":" C_LookForward!AY$101","v":0.6},{"$f":" C_LookForward!AZ$101","v":0.6},{"$f":" C_LookForward!BA$101","v":0.6},{"$f":" C_LookForward!BB$101","v":0.6},{"$f":" C_LookForward!BC$101","v":0.6},{"$f":" C_LookForward!BD$101","v":0.6},{"$f":" C_LookForward!BE$101","v":0.6},{"$f":" C_LookForward!BF$101","v":0.6},{"$f":" C_LookForward!BG$101","v":0.6},{"$f":" C_LookForward!BH$101","v":0.6},{"$f":" C_LookForward!BI$101","v":0.6},{"$f":" C_LookForward!BJ$101","v":0.6}]
[null,null,null,null,"Running yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH468 / ( AH469 * ( 1 - AH470) )","v":8.4188915492318231E-2},{"$f":"AI468 / ( AI469 * ( 1 - AI470) )","v":0.12239029383706329},{"$f":"AJ468 / ( AJ469 * ( 1 - AJ470) )","v":2.1503000717330051E-2},{"$f":"AK468 / ( AK469 * ( 1 - AK470) )","v":0},{"$f":"AL468 / ( AL469 * ( 1 - AL470) )","v":1.9414775930227481E-2}]
[]
[null,"ICR covenant lockup"]
[]
[null,null,null,null,{"$f":" E$442","v":"ICR"},{"$f":" F$442","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-0.89320735076550595,-0.62163263299508165,2.9340879291737982,3.6328798852260453,2.7870108858666756,2.694197364975734,2.41870580912996,3.3714547064101086,3.4137613186476456,3.2049065744952232,3.2272453167134953,3.2442836747535231,3.8422328797177543,3.7499077011963249,3.7316970536993899,3.6947405390365886,3.6962931503971626,4.4040093902315043,4.3207736464368098,4.2575169542298221,4.3602813820872592,4.4661338902148602,4.7460661618895381,4.8152833457264537,4.9359113119810223,5.1643005993232647,5.4792538195534313,5.7792464217828741,5.8027390693362095,5.8250869707596502,5.7909381901272665]
[null,null,null,null,{"$f":" I_Ratios!E$141","v":"ICR trigger level (distribution lockup)"},{"$f":" I_Ratios!F$141","v":0},{"$f":" I_Ratios!G$141","v":"ratio"},{"$f":" I_Ratios!H$141","v":0},{"$f":" I_Ratios!I$141","v":"CAA"},{"$f":" I_Ratios!J$141","v":0},{"$f":" I_Ratios!K$141","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Ratios!Y$141","v":0},null,{"$f":" I_Ratios!AA$141","v":0},{"$f":" I_Ratios!AB$141","v":0},{"$f":" I_Ratios!AC$141","v":0},{"$f":" I_Ratios!AD$141","v":0},{"$f":" I_Ratios!AE$141","v":0},{"$f":" I_Ratios!AF$141","v":0},{"$f":" I_Ratios!AG$141","v":0},{"$f":" I_Ratios!AH$141","v":1.4},{"$f":" I_Ratios!AI$141","v":1.4},{"$f":" I_Ratios!AJ$141","v":1.4},{"$f":" I_Ratios!AK$141","v":1.4},{"$f":" I_Ratios!AL$141","v":1.4},{"$f":" I_Ratios!AM$141","v":1.4},{"$f":" I_Ratios!AN$141","v":1.4},{"$f":" I_Ratios!AO$141","v":1.4},{"$f":" I_Ratios!AP$141","v":1.4},{"$f":" I_Ratios!AQ$141","v":1.4},{"$f":" I_Ratios!AR$141","v":1.4},{"$f":" I_Ratios!AS$141","v":1.4},{"$f":" I_Ratios!AT$141","v":1.4},{"$f":" I_Ratios!AU$141","v":1.4},{"$f":" I_Ratios!AV$141","v":1.4},{"$f":" I_Ratios!AW$141","v":1.4},{"$f":" I_Ratios!AX$141","v":1.4},{"$f":" I_Ratios!AY$141","v":1.4},{"$f":" I_Ratios!AZ$141","v":1.4},{"$f":" I_Ratios!BA$141","v":1.4},{"$f":" I_Ratios!BB$141","v":1.4},{"$f":" I_Ratios!BC$141","v":1.4},{"$f":" I_Ratios!BD$141","v":1.4},{"$f":" I_Ratios!BE$141","v":1.4},{"$f":" I_Ratios!BF$141","v":1.4},{"$f":" I_Ratios!BG$141","v":1.4},{"$f":" I_Ratios!BH$141","v":1.4},{"$f":" I_Ratios!BI$141","v":1.4},{"$f":" I_Ratios!BJ$141","v":1.4}]
[null,null,null,null,{"$f":" C_Time!E$37","v":"Forecast period flags"},{"$f":" C_Time!F$37","v":0},{"$f":" C_Time!G$37","v":"flag"},{"$f":" C_Time!H$37","v":0},{"$f":" C_Time!I$37","v":0},{"$f":" C_Time!J$37","v":0},{"$f":" C_Time!K$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$37","v":31},null,{"$f":" C_Time!AA$37","v":0},{"$f":" C_Time!AB$37","v":0},{"$f":" C_Time!AC$37","v":0},{"$f":" C_Time!AD$37","v":0},{"$f":" C_Time!AE$37","v":0},{"$f":" C_Time!AF$37","v":1},{"$f":" C_Time!AG$37","v":1},{"$f":" C_Time!AH$37","v":1},{"$f":" C_Time!AI$37","v":1},{"$f":" C_Time!AJ$37","v":1},{"$f":" C_Time!AK$37","v":1},{"$f":" C_Time!AL$37","v":1},{"$f":" C_Time!AM$37","v":1},{"$f":" C_Time!AN$37","v":1},{"$f":" C_Time!AO$37","v":1},{"$f":" C_Time!AP$37","v":1},{"$f":" C_Time!AQ$37","v":1},{"$f":" C_Time!AR$37","v":1},{"$f":" C_Time!AS$37","v":1},{"$f":" C_Time!AT$37","v":1},{"$f":" C_Time!AU$37","v":1},{"$f":" C_Time!AV$37","v":1},{"$f":" C_Time!AW$37","v":1},{"$f":" C_Time!AX$37","v":1},{"$f":" C_Time!AY$37","v":1},{"$f":" C_Time!AZ$37","v":1},{"$f":" C_Time!BA$37","v":1},{"$f":" C_Time!BB$37","v":1},{"$f":" C_Time!BC$37","v":1},{"$f":" C_Time!BD$37","v":1},{"$f":" C_Time!BE$37","v":1},{"$f":" C_Time!BF$37","v":1},{"$f":" C_Time!BG$37","v":1},{"$f":" C_Time!BH$37","v":1},{"$f":" C_Time!BI$37","v":1},{"$f":" C_Time!BJ$37","v":1}]
[null,null,null,null,"ICR lockup flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( AA475 < AA476, AA477 = 1 ), 1, 0 )","v":0},{"$f":" IF( AND( AB475 < AB476, AB477 = 1 ), 1, 0 )","v":0},0,0,0,{"$f":" IF( AND( AF475 < AF476, AF477 = 1 ), 1, 0 )","v":1},{"$f":" IF( AND( AG475 < AG476, AG477 = 1 ), 1, 0 )","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"Live Outputs>>>","index":40,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"O_FinStats","index":41,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},{"$f":" NOW()","v":"2024-03-12T10:55:46.660"},{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,{"$f":" C_Revenue!E$457","v":"Airport charges revenue"},null,{"$f":" C_Revenue!G$457","v":"£'m nominal"},null,null,null,{"$f":" C_Revenue!K$457","v":0},{"$f":" C_Revenue!L$457","v":0},{"$f":" C_Revenue!M$457","v":0},{"$f":" C_Revenue!N$457","v":0},{"$f":" C_Revenue!O$457","v":0},{"$f":" C_Revenue!P$457","v":0},{"$f":" C_Revenue!Q$457","v":0},{"$f":" C_Revenue!R$457","v":0},{"$f":" C_Revenue!S$457","v":0},{"$f":" C_Revenue!T$457","v":0},{"$f":" C_Revenue!U$457","v":0},{"$f":" C_Revenue!V$457","v":0},{"$f":" C_Revenue!W$457","v":0},{"$f":" C_Revenue!X$457","v":0},{"$f":" C_Revenue!Y$457","v":95999.034956136951},null,{"$f":" C_Revenue!AA$457","v":1699},{"$f":" C_Revenue!AB$457","v":1699},{"$f":" C_Revenue!AC$457","v":1716},{"$f":" C_Revenue!AD$457","v":1745},{"$f":" C_Revenue!AE$457","v":1831},{"$f":" C_Revenue!AF$457","v":520.91159999999991},{"$f":" C_Revenue!AG$457","v":408.95199999999994},{"$f":" C_Revenue!AH$457","v":1859.704},{"$f":" C_Revenue!AI$457","v":2286.6346450800002},{"$f":" C_Revenue!AJ$457","v":1963.9517830609216},{"$f":" C_Revenue!AK$457","v":1992.2724737530273},{"$f":" C_Revenue!AL$457","v":2012.1627332599087},{"$f":" C_Revenue!AM$457","v":1958.7720722282754},{"$f":" C_Revenue!AN$457","v":1997.9475136728408},{"$f":" C_Revenue!AO$457","v":2037.9064639462977},{"$f":" C_Revenue!AP$457","v":2078.6645932252236},{"$f":" C_Revenue!AQ$457","v":2120.237885089728},{"$f":" C_Revenue!AR$457","v":2490.1906857230688},{"$f":" C_Revenue!AS$457","v":2539.9944994375301},{"$f":" C_Revenue!AT$457","v":2590.7943894262812},{"$f":" C_Revenue!AU$457","v":2642.610277214807},{"$f":" C_Revenue!AV$457","v":2695.4624827591028},{"$f":" C_Revenue!AW$457","v":3195.8578318589289},{"$f":" C_Revenue!AX$457","v":3259.7749884961077},{"$f":" C_Revenue!AY$457","v":3324.9704882660299},{"$f":" C_Revenue!AZ$457","v":3391.4698980313506},{"$f":" C_Revenue!BA$457","v":3459.2992959919775},{"$f":" C_Revenue!BB$457","v":3696.1699717322654},{"$f":" C_Revenue!BC$457","v":3770.0933711669099},{"$f":" C_Revenue!BD$457","v":3845.4952385902484},{"$f":" C_Revenue!BE$457","v":3922.4051433620534},{"$f":" C_Revenue!BF$457","v":4000.8532462292942},{"$f":" C_Revenue!BG$457","v":4184.1619543961442},{"$f":" C_Revenue!BH$457","v":4267.8451934840668},{"$f":" C_Revenue!BI$457","v":4353.2020973537483},{"$f":" C_Revenue!BJ$457","v":4440.2661393008239}]
[null,null,null,null,{"$f":" C_CargoRev!E$39","v":"Total Cargo revenue"},null,{"$f":" C_CargoRev!G$39","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_CargoRev!Y$39","v":751.71647490997782},{"$f":" C_CargoRev!Z$39","v":0},{"$f":" C_CargoRev!AA$39","v":0},{"$f":" C_CargoRev!AB$39","v":0},{"$f":" C_CargoRev!AC$39","v":0},{"$f":" C_CargoRev!AD$39","v":0},{"$f":" C_CargoRev!AE$39","v":0},{"$f":" C_CargoRev!AF$39","v":75},{"$f":" C_CargoRev!AG$39","v":89.849121914732009},{"$f":" C_CargoRev!AH$39","v":39.10839351904702},{"$f":" C_CargoRev!AI$39","v":24.522260125119509},{"$f":" C_CargoRev!AJ$39","v":16.362608843829101},{"$f":" C_CargoRev!AK$39","v":13.95841634519223},{"$f":" C_CargoRev!AL$39","v":13.619467321135952},{"$f":" C_CargoRev!AM$39","v":16.306202606210626},{"$f":" C_CargoRev!AN$39","v":16.520699343261551},{"$f":" C_CargoRev!AO$39","v":16.733390302189949},{"$f":" C_CargoRev!AP$39","v":16.94397408924512},{"$f":" C_CargoRev!AQ$39","v":17.152132852251629},{"$f":" C_CargoRev!AR$39","v":17.357531564358212},{"$f":" C_CargoRev!AS$39","v":17.55981727962417},{"$f":" C_CargoRev!AT$39","v":17.758618359398149},{"$f":" C_CargoRev!AU$39","v":17.953543668406908},{"$f":" C_CargoRev!AV$39","v":18.144181739432735},{"$f":" C_CargoRev!AW$39","v":18.330099905418543},{"$f":" C_CargoRev!AX$39","v":18.820715532854393},{"$f":" C_CargoRev!AY$39","v":19.325150499631683},{"$f":" C_CargoRev!AZ$39","v":19.843793338496152},{"$f":" C_CargoRev!BA$39","v":20.381681877404809},{"$f":" C_CargoRev!BB$39","v":20.93010145140417},{"$f":" C_CargoRev!BC$39","v":21.498910569684185},{"$f":" C_CargoRev!BD$39","v":22.07881646683148},{"$f":" C_CargoRev!BE$39","v":22.680323474099911},{"$f":" C_CargoRev!BF$39","v":23.293523949973849},{"$f":" C_CargoRev!BG$39","v":23.92399414075977},{"$f":" C_CargoRev!BH$39","v":24.578016094054494},{"$f":" C_CargoRev!BI$39","v":25.244684628322766},{"$f":" C_CargoRev!BJ$39","v":25.936303107606868}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$338","v":"Total non aero revenues"},null,{"$f":" C_NonAeroRev!G$338","v":"£'m nominal"},null,null,null,{"$f":" C_Revenue!K$457","v":0},{"$f":" C_Revenue!L$457","v":0},{"$f":" C_Revenue!M$457","v":0},{"$f":" C_Revenue!N$457","v":0},{"$f":" C_Revenue!O$457","v":0},{"$f":" C_Revenue!P$457","v":0},{"$f":" C_Revenue!Q$457","v":0},{"$f":" C_Revenue!R$457","v":0},{"$f":" C_Revenue!S$457","v":0},{"$f":" C_Revenue!T$457","v":0},{"$f":" C_Revenue!U$457","v":0},{"$f":" C_Revenue!V$457","v":0},{"$f":" C_Revenue!W$457","v":0},{"$f":" C_Revenue!X$457","v":0},{"$f":" C_NonAeroRev!Y$338","v":63867.932894161007},null,{"$f":" C_NonAeroRev!AA$338","v":1055},{"$f":" C_NonAeroRev!AB$338","v":1061},{"$f":" C_NonAeroRev!AC$338","v":1112},{"$f":" C_NonAeroRev!AD$338","v":1129},{"$f":" C_NonAeroRev!AE$338","v":1239},{"$f":" C_NonAeroRev!AF$338","v":528},{"$f":" C_NonAeroRev!AG$338","v":561.79175380455717},{"$f":" C_NonAeroRev!AH$338","v":1013.0850372165686},{"$f":" C_NonAeroRev!AI$338","v":1179.8895120791276},{"$f":" C_NonAeroRev!AJ$338","v":1282.9025425010366},{"$f":" C_NonAeroRev!AK$338","v":1317.1509189193619},{"$f":" C_NonAeroRev!AL$338","v":1335.2015109514648},{"$f":" C_NonAeroRev!AM$338","v":1366.3755400299995},{"$f":" C_NonAeroRev!AN$338","v":1445.903808997401},{"$f":" C_NonAeroRev!AO$338","v":1415.7453953740089},{"$f":" C_NonAeroRev!AP$338","v":1500.8828382896095},{"$f":" C_NonAeroRev!AQ$338","v":1585.1482144395072},{"$f":" C_NonAeroRev!AR$338","v":1643.3352221830214},{"$f":" C_NonAeroRev!AS$338","v":1675.6004332576249},{"$f":" C_NonAeroRev!AT$338","v":1762.2406774423373},{"$f":" C_NonAeroRev!AU$338","v":1835.7282999243209},{"$f":" C_NonAeroRev!AV$338","v":1912.2470737545225},{"$f":" C_NonAeroRev!AW$338","v":1974.7048163438049},{"$f":" C_NonAeroRev!AX$338","v":2036.7604279452626},{"$f":" C_NonAeroRev!AY$338","v":2110.4058635844804},{"$f":" C_NonAeroRev!AZ$338","v":2187.1194053228019},{"$f":" C_NonAeroRev!BA$338","v":2262.7725093025551},{"$f":" C_NonAeroRev!BB$338","v":2341.8332656186653},{"$f":" C_NonAeroRev!BC$338","v":2423.9416934204546},{"$f":" C_NonAeroRev!BD$338","v":2509.8166624369915},{"$f":" C_NonAeroRev!BE$338","v":2599.0980560170015},{"$f":" C_NonAeroRev!BF$338","v":2688.5517001268504},{"$f":" C_NonAeroRev!BG$338","v":2786.1498761896823},{"$f":" C_NonAeroRev!BH$338","v":2887.9399100431665},{"$f":" C_NonAeroRev!BI$338","v":2994.8912830167187},{"$f":" C_NonAeroRev!BJ$338","v":3106.7186456280997}]
[null,null,null,null,{"$f":" C_Opex!E$101","v":"Total people costs"},null,{"$f":" C_Opex!G$101","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$101","v":0},{"$f":" C_Opex!L$101","v":0},{"$f":" C_Opex!M$101","v":0},{"$f":" C_Opex!N$101","v":0},{"$f":" C_Opex!O$101","v":0},{"$f":" C_Opex!P$101","v":0},{"$f":" C_Opex!Q$101","v":0},{"$f":" C_Opex!R$101","v":0},{"$f":" C_Opex!S$101","v":0},{"$f":" C_Opex!T$101","v":0},{"$f":" C_Opex!U$101","v":0},{"$f":" C_Opex!V$101","v":0},{"$f":" C_Opex!W$101","v":0},{"$f":" C_Opex!X$101","v":0},{"$f":" C_Opex!Y$101","v":-61782.941212367179},null,{"$f":" C_Opex!AA$101","v":-361},{"$f":" C_Opex!AB$101","v":-349},{"$f":" C_Opex!AC$101","v":-349},{"$f":" C_Opex!AD$101","v":-355},{"$f":" C_Opex!AE$101","v":-378},{"$f":" C_Opex!AF$101","v":-1011.0000000000001},{"$f":" C_Opex!AG$101","v":-952.25008944766239},{"$f":" C_Opex!AH$101","v":-1299.2914097844537},{"$f":" C_Opex!AI$101","v":-1381.1580838026614},{"$f":" C_Opex!AJ$101","v":-1437.1461776159622},{"$f":" C_Opex!AK$101","v":-1456.4218764250306},{"$f":" C_Opex!AL$101","v":-1444.5286632141851},{"$f":" C_Opex!AM$101","v":-1481.6838494623871},{"$f":" C_Opex!AN$101","v":-1526.134364946259},{"$f":" C_Opex!AO$101","v":-1571.9183958946467},{"$f":" C_Opex!AP$101","v":-1619.0759477714862},{"$f":" C_Opex!AQ$101","v":-1667.6482262046309},{"$f":" C_Opex!AR$101","v":-1717.6776729907697},{"$f":" C_Opex!AS$101","v":-1769.2080031804928},{"$f":" C_Opex!AT$101","v":-1822.2842432759076},{"$f":" C_Opex!AU$101","v":-1876.952770574185},{"$f":" C_Opex!AV$101","v":-1933.2613536914105},{"$f":" C_Opex!AW$101","v":-1991.2591943021528},{"$f":" C_Opex!AX$101","v":-2050.9969701312175},{"$f":" C_Opex!AY$101","v":-2112.526879235154},{"$f":" C_Opex!AZ$101","v":-2175.9026856122086},{"$f":" C_Opex!BA$101","v":-2241.1797661805749},{"$f":" C_Opex!BB$101","v":-2308.4151591659925},{"$f":" C_Opex!BC$101","v":-2377.6676139409724},{"$f":" C_Opex!BD$101","v":-2448.9976423592016},{"$f":" C_Opex!BE$101","v":-2522.4675716299776},{"$f":" C_Opex!BF$101","v":-2598.1415987788764},{"$f":" C_Opex!BG$101","v":-2676.0858467422431},{"$f":" C_Opex!BH$101","v":-2756.3684221445105},{"$f":" C_Opex!BI$101","v":-2839.0594748088456},{"$f":" C_Opex!BJ$101","v":-2924.231259053111}]
[null,null,null,null,{"$f":" C_Opex!E$144","v":"Total operations costs"},null,{"$f":" C_Opex!G$144","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$144","v":0},{"$f":" C_Opex!L$144","v":0},{"$f":" C_Opex!M$144","v":0},{"$f":" C_Opex!N$144","v":0},{"$f":" C_Opex!O$144","v":0},{"$f":" C_Opex!P$144","v":0},{"$f":" C_Opex!Q$144","v":0},{"$f":" C_Opex!R$144","v":0},{"$f":" C_Opex!S$144","v":0},{"$f":" C_Opex!T$144","v":0},{"$f":" C_Opex!U$144","v":0},{"$f":" C_Opex!V$144","v":0},{"$f":" C_Opex!W$144","v":0},{"$f":" C_Opex!X$144","v":0},{"$f":" C_Opex!Y$144","v":-1410.1989030417099},null,{"$f":" C_Opex!AA$144","v":-243},{"$f":" C_Opex!AB$144","v":-257},{"$f":" C_Opex!AC$144","v":-241},{"$f":" C_Opex!AD$144","v":-252},{"$f":" C_Opex!AE$144","v":-279},{"$f":" C_Opex!AF$144","v":-124.99999999999999},{"$f":" C_Opex!AG$144","v":-13.198903041709789},{"$f":" C_Opex!AH$144","v":0},{"$f":" C_Opex!AI$144","v":0},{"$f":" C_Opex!AJ$144","v":0},{"$f":" C_Opex!AK$144","v":0},{"$f":" C_Opex!AL$144","v":0},{"$f":" C_Opex!AM$144","v":0},{"$f":" C_Opex!AN$144","v":0},{"$f":" C_Opex!AO$144","v":0},{"$f":" C_Opex!AP$144","v":0},{"$f":" C_Opex!AQ$144","v":0},{"$f":" C_Opex!AR$144","v":0},{"$f":" C_Opex!AS$144","v":0},{"$f":" C_Opex!AT$144","v":0},{"$f":" C_Opex!AU$144","v":0},{"$f":" C_Opex!AV$144","v":0},{"$f":" C_Opex!AW$144","v":0},{"$f":" C_Opex!AX$144","v":0},{"$f":" C_Opex!AY$144","v":0},{"$f":" C_Opex!AZ$144","v":0},{"$f":" C_Opex!BA$144","v":0},{"$f":" C_Opex!BB$144","v":0},{"$f":" C_Opex!BC$144","v":0},{"$f":" C_Opex!BD$144","v":0},{"$f":" C_Opex!BE$144","v":0},{"$f":" C_Opex!BF$144","v":0},{"$f":" C_Opex!BG$144","v":0},{"$f":" C_Opex!BH$144","v":0},{"$f":" C_Opex!BI$144","v":0},{"$f":" C_Opex!BJ$144","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$187","v":"Total rent & rates costs"},null,{"$f":" C_Opex!G$187","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$187","v":0},{"$f":" C_Opex!L$187","v":0},{"$f":" C_Opex!M$187","v":0},{"$f":" C_Opex!N$187","v":0},{"$f":" C_Opex!O$187","v":0},{"$f":" C_Opex!P$187","v":0},{"$f":" C_Opex!Q$187","v":0},{"$f":" C_Opex!R$187","v":0},{"$f":" C_Opex!S$187","v":0},{"$f":" C_Opex!T$187","v":0},{"$f":" C_Opex!U$187","v":0},{"$f":" C_Opex!V$187","v":0},{"$f":" C_Opex!W$187","v":0},{"$f":" C_Opex!X$187","v":0},{"$f":" C_Opex!Y$187","v":-610},null,{"$f":" C_Opex!AA$187","v":-123},{"$f":" C_Opex!AB$187","v":-127},{"$f":" C_Opex!AC$187","v":-124},{"$f":" C_Opex!AD$187","v":-119},{"$f":" C_Opex!AE$187","v":-117},{"$f":" C_Opex!AF$187","v":0},{"$f":" C_Opex!AG$187","v":0},{"$f":" C_Opex!AH$187","v":0},{"$f":" C_Opex!AI$187","v":0},{"$f":" C_Opex!AJ$187","v":0},{"$f":" C_Opex!AK$187","v":0},{"$f":" C_Opex!AL$187","v":0},{"$f":" C_Opex!AM$187","v":0},{"$f":" C_Opex!AN$187","v":0},{"$f":" C_Opex!AO$187","v":0},{"$f":" C_Opex!AP$187","v":0},{"$f":" C_Opex!AQ$187","v":0},{"$f":" C_Opex!AR$187","v":0},{"$f":" C_Opex!AS$187","v":0},{"$f":" C_Opex!AT$187","v":0},{"$f":" C_Opex!AU$187","v":0},{"$f":" C_Opex!AV$187","v":0},{"$f":" C_Opex!AW$187","v":0},{"$f":" C_Opex!AX$187","v":0},{"$f":" C_Opex!AY$187","v":0},{"$f":" C_Opex!AZ$187","v":0},{"$f":" C_Opex!BA$187","v":0},{"$f":" C_Opex!BB$187","v":0},{"$f":" C_Opex!BC$187","v":0},{"$f":" C_Opex!BD$187","v":0},{"$f":" C_Opex!BE$187","v":0},{"$f":" C_Opex!BF$187","v":0},{"$f":" C_Opex!BG$187","v":0},{"$f":" C_Opex!BH$187","v":0},{"$f":" C_Opex!BI$187","v":0},{"$f":" C_Opex!BJ$187","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$230","v":"Total utilities costs"},null,{"$f":" C_Opex!G$230","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$230","v":0},{"$f":" C_Opex!L$230","v":0},{"$f":" C_Opex!M$230","v":0},{"$f":" C_Opex!N$230","v":0},{"$f":" C_Opex!O$230","v":0},{"$f":" C_Opex!P$230","v":0},{"$f":" C_Opex!Q$230","v":0},{"$f":" C_Opex!R$230","v":0},{"$f":" C_Opex!S$230","v":0},{"$f":" C_Opex!T$230","v":0},{"$f":" C_Opex!U$230","v":0},{"$f":" C_Opex!V$230","v":0},{"$f":" C_Opex!W$230","v":0},{"$f":" C_Opex!X$230","v":0},{"$f":" C_Opex!Y$230","v":-408},null,{"$f":" C_Opex!AA$230","v":-90},{"$f":" C_Opex!AB$230","v":-72},{"$f":" C_Opex!AC$230","v":-86},{"$f":" C_Opex!AD$230","v":-88},{"$f":" C_Opex!AE$230","v":-72},{"$f":" C_Opex!AF$230","v":0},{"$f":" C_Opex!AG$230","v":0},{"$f":" C_Opex!AH$230","v":0},{"$f":" C_Opex!AI$230","v":0},{"$f":" C_Opex!AJ$230","v":0},{"$f":" C_Opex!AK$230","v":0},{"$f":" C_Opex!AL$230","v":0},{"$f":" C_Opex!AM$230","v":0},{"$f":" C_Opex!AN$230","v":0},{"$f":" C_Opex!AO$230","v":0},{"$f":" C_Opex!AP$230","v":0},{"$f":" C_Opex!AQ$230","v":0},{"$f":" C_Opex!AR$230","v":0},{"$f":" C_Opex!AS$230","v":0},{"$f":" C_Opex!AT$230","v":0},{"$f":" C_Opex!AU$230","v":0},{"$f":" C_Opex!AV$230","v":0},{"$f":" C_Opex!AW$230","v":0},{"$f":" C_Opex!AX$230","v":0},{"$f":" C_Opex!AY$230","v":0},{"$f":" C_Opex!AZ$230","v":0},{"$f":" C_Opex!BA$230","v":0},{"$f":" C_Opex!BB$230","v":0},{"$f":" C_Opex!BC$230","v":0},{"$f":" C_Opex!BD$230","v":0},{"$f":" C_Opex!BE$230","v":0},{"$f":" C_Opex!BF$230","v":0},{"$f":" C_Opex!BG$230","v":0},{"$f":" C_Opex!BH$230","v":0},{"$f":" C_Opex!BI$230","v":0},{"$f":" C_Opex!BJ$230","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$273","v":"Total facilities & maintenance costs"},null,{"$f":" C_Opex!G$273","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$273","v":0},{"$f":" C_Opex!L$273","v":0},{"$f":" C_Opex!M$273","v":0},{"$f":" C_Opex!N$273","v":0},{"$f":" C_Opex!O$273","v":0},{"$f":" C_Opex!P$273","v":0},{"$f":" C_Opex!Q$273","v":0},{"$f":" C_Opex!R$273","v":0},{"$f":" C_Opex!S$273","v":0},{"$f":" C_Opex!T$273","v":0},{"$f":" C_Opex!U$273","v":0},{"$f":" C_Opex!V$273","v":0},{"$f":" C_Opex!W$273","v":0},{"$f":" C_Opex!X$273","v":0},{"$f":" C_Opex!Y$273","v":-841},null,{"$f":" C_Opex!AA$273","v":-175},{"$f":" C_Opex!AB$273","v":-164},{"$f":" C_Opex!AC$273","v":-164},{"$f":" C_Opex!AD$273","v":-165},{"$f":" C_Opex!AE$273","v":-173},{"$f":" C_Opex!AF$273","v":0},{"$f":" C_Opex!AG$273","v":0},{"$f":" C_Opex!AH$273","v":0},{"$f":" C_Opex!AI$273","v":0},{"$f":" C_Opex!AJ$273","v":0},{"$f":" C_Opex!AK$273","v":0},{"$f":" C_Opex!AL$273","v":0},{"$f":" C_Opex!AM$273","v":0},{"$f":" C_Opex!AN$273","v":0},{"$f":" C_Opex!AO$273","v":0},{"$f":" C_Opex!AP$273","v":0},{"$f":" C_Opex!AQ$273","v":0},{"$f":" C_Opex!AR$273","v":0},{"$f":" C_Opex!AS$273","v":0},{"$f":" C_Opex!AT$273","v":0},{"$f":" C_Opex!AU$273","v":0},{"$f":" C_Opex!AV$273","v":0},{"$f":" C_Opex!AW$273","v":0},{"$f":" C_Opex!AX$273","v":0},{"$f":" C_Opex!AY$273","v":0},{"$f":" C_Opex!AZ$273","v":0},{"$f":" C_Opex!BA$273","v":0},{"$f":" C_Opex!BB$273","v":0},{"$f":" C_Opex!BC$273","v":0},{"$f":" C_Opex!BD$273","v":0},{"$f":" C_Opex!BE$273","v":0},{"$f":" C_Opex!BF$273","v":0},{"$f":" C_Opex!BG$273","v":0},{"$f":" C_Opex!BH$273","v":0},{"$f":" C_Opex!BI$273","v":0},{"$f":" C_Opex!BJ$273","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$316","v":"Total other opex costs"},null,{"$f":" C_Opex!G$316","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$316","v":0},{"$f":" C_Opex!L$316","v":0},{"$f":" C_Opex!M$316","v":0},{"$f":" C_Opex!N$316","v":0},{"$f":" C_Opex!O$316","v":0},{"$f":" C_Opex!P$316","v":0},{"$f":" C_Opex!Q$316","v":0},{"$f":" C_Opex!R$316","v":0},{"$f":" C_Opex!S$316","v":0},{"$f":" C_Opex!T$316","v":0},{"$f":" C_Opex!U$316","v":0},{"$f":" C_Opex!V$316","v":0},{"$f":" C_Opex!W$316","v":0},{"$f":" C_Opex!X$316","v":0},{"$f":" C_Opex!Y$316","v":-621},null,{"$f":" C_Opex!AA$316","v":-165},{"$f":" C_Opex!AB$316","v":-111},{"$f":" C_Opex!AC$316","v":-112},{"$f":" C_Opex!AD$316","v":-103},{"$f":" C_Opex!AE$316","v":-130},{"$f":" C_Opex!AF$316","v":0},{"$f":" C_Opex!AG$316","v":0},{"$f":" C_Opex!AH$316","v":0},{"$f":" C_Opex!AI$316","v":0},{"$f":" C_Opex!AJ$316","v":0},{"$f":" C_Opex!AK$316","v":0},{"$f":" C_Opex!AL$316","v":0},{"$f":" C_Opex!AM$316","v":0},{"$f":" C_Opex!AN$316","v":0},{"$f":" C_Opex!AO$316","v":0},{"$f":" C_Opex!AP$316","v":0},{"$f":" C_Opex!AQ$316","v":0},{"$f":" C_Opex!AR$316","v":0},{"$f":" C_Opex!AS$316","v":0},{"$f":" C_Opex!AT$316","v":0},{"$f":" C_Opex!AU$316","v":0},{"$f":" C_Opex!AV$316","v":0},{"$f":" C_Opex!AW$316","v":0},{"$f":" C_Opex!AX$316","v":0},{"$f":" C_Opex!AY$316","v":0},{"$f":" C_Opex!AZ$316","v":0},{"$f":" C_Opex!BA$316","v":0},{"$f":" C_Opex!BB$316","v":0},{"$f":" C_Opex!BC$316","v":0},{"$f":" C_Opex!BD$316","v":0},{"$f":" C_Opex!BE$316","v":0},{"$f":" C_Opex!BF$316","v":0},{"$f":" C_Opex!BG$316","v":0},{"$f":" C_Opex!BH$316","v":0},{"$f":" C_Opex!BI$316","v":0},{"$f":" C_Opex!BJ$316","v":0}]
[null,null,null,null,"EBITDA",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA26:BJ26 )","v":94945.54420979906},null,{"$f":" SUM( AA17:AA25 )","v":1597},{"$f":" SUM( AB17:AB25 )","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},{"$f":" I_Actuals!F$67","v":0},{"$f":" I_Actuals!G$67","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA28:BJ28 )","v":-14930.896821958884},null,{"$f":" I_Actuals!AA$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AB$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AC$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AD$67 * SignSwitch","v":-489},{"$f":" I_Actuals!AE$67 * SignSwitch","v":-671.002102697792},{"$f":" I_Actuals!AF$67 * SignSwitch","v":-656.77757948196131},{"$f":" I_Actuals!AG$67 * SignSwitch","v":-643.45280153038709},{"$f":" I_Actuals!AH$67 * SignSwitch","v":-630.81165239605355},{"$f":" I_Actuals!AI$67 * SignSwitch","v":-618.62151204083239},{"$f":" I_Actuals!AJ$67 * SignSwitch","v":-606.85730014518765},{"$f":" I_Actuals!AK$67 * SignSwitch","v":-595.31680611067725},{"$f":" I_Actuals!AL$67 * SignSwitch","v":-583.99577553574579},{"$f":" I_Actuals!AM$67 * SignSwitch","v":-572.89003492401207},{"$f":" I_Actuals!AN$67 * SignSwitch","v":-561.99549014571039},{"$f":" I_Actuals!AO$67 * SignSwitch","v":-551.30812492839061},{"$f":" I_Actuals!AP$67 * SignSwitch","v":-540.82399937631931},{"$f":" I_Actuals!AQ$67 * SignSwitch","v":-530.53924851803811},{"$f":" I_Actuals!AR$67 * SignSwitch","v":-520.45008088154248},{"$f":" I_Actuals!AS$67 * SignSwitch","v":-510.55277709655559},{"$f":" I_Actuals!AT$67 * SignSwitch","v":-500.84368852338383},{"$f":" I_Actuals!AU$67 * SignSwitch","v":-491.31923590784567},{"$f":" I_Actuals!AV$67 * SignSwitch","v":-481.9759080617801},{"$f":" I_Actuals!AW$67 * SignSwitch","v":-472.810260568648},{"$f":" I_Actuals!AX$67 * SignSwitch","v":-463.81891451374781},{"$f":" I_Actuals!AY$67 * SignSwitch","v":-454.99855523857985},{"$f":" I_Actuals!AZ$67 * SignSwitch","v":-446.34593111889728},{"$f":" I_Actuals!BA$67 * SignSwitch","v":-437.85785236599571},{"$f":" I_Actuals!BB$67 * SignSwitch","v":-429.53118985079755},{"$f":" I_Actuals!BC$67 * SignSwitch","v":0},{"$f":" I_Actuals!BD$67 * SignSwitch","v":0},{"$f":" I_Actuals!BE$67 * SignSwitch","v":0},{"$f":" I_Actuals!BF$67 * SignSwitch","v":0},{"$f":" I_Actuals!BG$67 * SignSwitch","v":0},{"$f":" I_Actuals!BH$67 * SignSwitch","v":0},{"$f":" I_Actuals!BI$67 * SignSwitch","v":0},{"$f":" I_Actuals!BJ$67 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},{"$f":" C_AccDepr!F$46","v":0},{"$f":" C_AccDepr!G$46","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA29:BJ29 )","v":-21766.827989755733},null,{"$f":" C_AccDepr!AA$46","v":0},{"$f":" C_AccDepr!AB$46","v":0},{"$f":" C_AccDepr!AC$46","v":0},{"$f":" C_AccDepr!AD$46","v":0},{"$f":" C_AccDepr!AE$46","v":0},{"$f":" C_AccDepr!AF$46","v":-10.057500000000001},{"$f":" C_AccDepr!AG$46","v":-27.007875000000002},{"$f":" C_AccDepr!AH$46","v":-43.033518126933572},{"$f":" C_AccDepr!AI$46","v":-67.20390927836165},{"$f":" C_AccDepr!AJ$46","v":-100.95361376416923},{"$f":" C_AccDepr!AK$46","v":-146.23175697681606},{"$f":" C_AccDepr!AL$46","v":-197.59457415139266},{"$f":" C_AccDepr!AM$46","v":-253.9900299095392},{"$f":" C_AccDepr!AN$46","v":-317.35788083274838},{"$f":" C_AccDepr!AO$46","v":-380.67139790843055},{"$f":" C_AccDepr!AP$46","v":-436.2888573099429},{"$f":" C_AccDepr!AQ$46","v":-485.82284859247733},{"$f":" C_AccDepr!AR$46","v":-527.08582226362262},{"$f":" C_AccDepr!AS$46","v":-566.61534285816833},{"$f":" C_AccDepr!AT$46","v":-624.9921254758209},{"$f":" C_AccDepr!AU$46","v":-706.85068033982395},{"$f":" C_AccDepr!AV$46","v":-779.92337147759702},{"$f":" C_AccDepr!AW$46","v":-829.60896505977348},{"$f":" C_AccDepr!AX$46","v":-877.17213985218768},{"$f":" C_AccDepr!AY$46","v":-924.79860539880974},{"$f":" C_AccDepr!AZ$46","v":-972.76531392452421},{"$f":" C_AccDepr!BA$46","v":-1021.1575875958474},{"$f":" C_AccDepr!BB$46","v":-1070.0409339054336},{"$f":" C_AccDepr!BC$46","v":-1119.4783266843019},{"$f":" C_AccDepr!BD$46","v":-1169.5320307098589},{"$f":" C_AccDepr!BE$46","v":-1220.263877915072},{"$f":" C_AccDepr!BF$46","v":-1271.7353861992597},{"$f":" C_AccDepr!BG$46","v":-1324.0078601323378},{"$f":" C_AccDepr!BH$46","v":-1377.1424876658232},{"$f":" C_AccDepr!BI$46","v":-1431.2004344388147},{"$f":" C_AccDepr!BJ$46","v":-1486.2429360078427}]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},{"$f":" C_AccDepr!F$77","v":0},{"$f":" C_AccDepr!G$77","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$77","v":0},{"$f":" C_AccDepr!AB$77","v":0},{"$f":" C_AccDepr!AC$77","v":0},{"$f":" C_AccDepr!AD$77","v":0},{"$f":" C_AccDepr!AE$77","v":0},{"$f":" C_AccDepr!AF$77","v":0},{"$f":" C_AccDepr!AG$77","v":0},{"$f":" C_AccDepr!AH$77","v":0},{"$f":" C_AccDepr!AI$77","v":0},{"$f":" C_AccDepr!AJ$77","v":0},{"$f":" C_AccDepr!AK$77","v":0},{"$f":" C_AccDepr!AL$77","v":0},{"$f":" C_AccDepr!AM$77","v":0},{"$f":" C_AccDepr!AN$77","v":0},{"$f":" C_AccDepr!AO$77","v":0},{"$f":" C_AccDepr!AP$77","v":0},{"$f":" C_AccDepr!AQ$77","v":0},{"$f":" C_AccDepr!AR$77","v":0},{"$f":" C_AccDepr!AS$77","v":0},{"$f":" C_AccDepr!AT$77","v":0},{"$f":" C_AccDepr!AU$77","v":0},{"$f":" C_AccDepr!AV$77","v":0},{"$f":" C_AccDepr!AW$77","v":0},{"$f":" C_AccDepr!AX$77","v":0},{"$f":" C_AccDepr!AY$77","v":0},{"$f":" C_AccDepr!AZ$77","v":0},{"$f":" C_AccDepr!BA$77","v":0},{"$f":" C_AccDepr!BB$77","v":0},{"$f":" C_AccDepr!BC$77","v":0},{"$f":" C_AccDepr!BD$77","v":0},{"$f":" C_AccDepr!BE$77","v":0},{"$f":" C_AccDepr!BF$77","v":0},{"$f":" C_AccDepr!BG$77","v":0},{"$f":" C_AccDepr!BH$77","v":0},{"$f":" C_AccDepr!BI$77","v":0},{"$f":" C_AccDepr!BJ$77","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},{"$f":" C_AccDepr!F$108","v":0},{"$f":" C_AccDepr!G$108","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$108","v":0},{"$f":" C_AccDepr!AB$108","v":0},{"$f":" C_AccDepr!AC$108","v":0},{"$f":" C_AccDepr!AD$108","v":0},{"$f":" C_AccDepr!AE$108","v":0},{"$f":" C_AccDepr!AF$108","v":0},{"$f":" C_AccDepr!AG$108","v":0},{"$f":" C_AccDepr!AH$108","v":0},{"$f":" C_AccDepr!AI$108","v":0},{"$f":" C_AccDepr!AJ$108","v":0},{"$f":" C_AccDepr!AK$108","v":0},{"$f":" C_AccDepr!AL$108","v":0},{"$f":" C_AccDepr!AM$108","v":0},{"$f":" C_AccDepr!AN$108","v":0},{"$f":" C_AccDepr!AO$108","v":0},{"$f":" C_AccDepr!AP$108","v":0},{"$f":" C_AccDepr!AQ$108","v":0},{"$f":" C_AccDepr!AR$108","v":0},{"$f":" C_AccDepr!AS$108","v":0},{"$f":" C_AccDepr!AT$108","v":0},{"$f":" C_AccDepr!AU$108","v":0},{"$f":" C_AccDepr!AV$108","v":0},{"$f":" C_AccDepr!AW$108","v":0},{"$f":" C_AccDepr!AX$108","v":0},{"$f":" C_AccDepr!AY$108","v":0},{"$f":" C_AccDepr!AZ$108","v":0},{"$f":" C_AccDepr!BA$108","v":0},{"$f":" C_AccDepr!BB$108","v":0},{"$f":" C_AccDepr!BC$108","v":0},{"$f":" C_AccDepr!BD$108","v":0},{"$f":" C_AccDepr!BE$108","v":0},{"$f":" C_AccDepr!BF$108","v":0},{"$f":" C_AccDepr!BG$108","v":0},{"$f":" C_AccDepr!BH$108","v":0},{"$f":" C_AccDepr!BI$108","v":0},{"$f":" C_AccDepr!BJ$108","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},{"$f":" C_AccDepr!F$139","v":0},{"$f":" C_AccDepr!G$139","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$139","v":0},{"$f":" C_AccDepr!AB$139","v":0},{"$f":" C_AccDepr!AC$139","v":0},{"$f":" C_AccDepr!AD$139","v":0},{"$f":" C_AccDepr!AE$139","v":0},{"$f":" C_AccDepr!AF$139","v":0},{"$f":" C_AccDepr!AG$139","v":0},{"$f":" C_AccDepr!AH$139","v":0},{"$f":" C_AccDepr!AI$139","v":0},{"$f":" C_AccDepr!AJ$139","v":0},{"$f":" C_AccDepr!AK$139","v":0},{"$f":" C_AccDepr!AL$139","v":0},{"$f":" C_AccDepr!AM$139","v":0},{"$f":" C_AccDepr!AN$139","v":0},{"$f":" C_AccDepr!AO$139","v":0},{"$f":" C_AccDepr!AP$139","v":0},{"$f":" C_AccDepr!AQ$139","v":0},{"$f":" C_AccDepr!AR$139","v":0},{"$f":" C_AccDepr!AS$139","v":0},{"$f":" C_AccDepr!AT$139","v":0},{"$f":" C_AccDepr!AU$139","v":0},{"$f":" C_AccDepr!AV$139","v":0},{"$f":" C_AccDepr!AW$139","v":0},{"$f":" C_AccDepr!AX$139","v":0},{"$f":" C_AccDepr!AY$139","v":0},{"$f":" C_AccDepr!AZ$139","v":0},{"$f":" C_AccDepr!BA$139","v":0},{"$f":" C_AccDepr!BB$139","v":0},{"$f":" C_AccDepr!BC$139","v":0},{"$f":" C_AccDepr!BD$139","v":0},{"$f":" C_AccDepr!BE$139","v":0},{"$f":" C_AccDepr!BF$139","v":0},{"$f":" C_AccDepr!BG$139","v":0},{"$f":" C_AccDepr!BH$139","v":0},{"$f":" C_AccDepr!BI$139","v":0},{"$f":" C_AccDepr!BJ$139","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},{"$f":" C_AccDepr!F$170","v":0},{"$f":" C_AccDepr!G$170","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$170","v":0},{"$f":" C_AccDepr!AB$170","v":0},{"$f":" C_AccDepr!AC$170","v":0},{"$f":" C_AccDepr!AD$170","v":0},{"$f":" C_AccDepr!AE$170","v":0},{"$f":" C_AccDepr!AF$170","v":0},{"$f":" C_AccDepr!AG$170","v":0},{"$f":" C_AccDepr!AH$170","v":0},{"$f":" C_AccDepr!AI$170","v":0},{"$f":" C_AccDepr!AJ$170","v":0},{"$f":" C_AccDepr!AK$170","v":0},{"$f":" C_AccDepr!AL$170","v":0},{"$f":" C_AccDepr!AM$170","v":0},{"$f":" C_AccDepr!AN$170","v":0},{"$f":" C_AccDepr!AO$170","v":0},{"$f":" C_AccDepr!AP$170","v":0},{"$f":" C_AccDepr!AQ$170","v":0},{"$f":" C_AccDepr!AR$170","v":0},{"$f":" C_AccDepr!AS$170","v":0},{"$f":" C_AccDepr!AT$170","v":0},{"$f":" C_AccDepr!AU$170","v":0},{"$f":" C_AccDepr!AV$170","v":0},{"$f":" C_AccDepr!AW$170","v":0},{"$f":" C_AccDepr!AX$170","v":0},{"$f":" C_AccDepr!AY$170","v":0},{"$f":" C_AccDepr!AZ$170","v":0},{"$f":" C_AccDepr!BA$170","v":0},{"$f":" C_AccDepr!BB$170","v":0},{"$f":" C_AccDepr!BC$170","v":0},{"$f":" C_AccDepr!BD$170","v":0},{"$f":" C_AccDepr!BE$170","v":0},{"$f":" C_AccDepr!BF$170","v":0},{"$f":" C_AccDepr!BG$170","v":0},{"$f":" C_AccDepr!BH$170","v":0},{"$f":" C_AccDepr!BI$170","v":0},{"$f":" C_AccDepr!BJ$170","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},{"$f":" C_AccDepr!F$201","v":0},{"$f":" C_AccDepr!G$201","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$201","v":0},{"$f":" C_AccDepr!AB$201","v":0},{"$f":" C_AccDepr!AC$201","v":0},{"$f":" C_AccDepr!AD$201","v":0},{"$f":" C_AccDepr!AE$201","v":0},{"$f":" C_AccDepr!AF$201","v":0},{"$f":" C_AccDepr!AG$201","v":0},{"$f":" C_AccDepr!AH$201","v":0},{"$f":" C_AccDepr!AI$201","v":0},{"$f":" C_AccDepr!AJ$201","v":0},{"$f":" C_AccDepr!AK$201","v":0},{"$f":" C_AccDepr!AL$201","v":0},{"$f":" C_AccDepr!AM$201","v":0},{"$f":" C_AccDepr!AN$201","v":0},{"$f":" C_AccDepr!AO$201","v":0},{"$f":" C_AccDepr!AP$201","v":0},{"$f":" C_AccDepr!AQ$201","v":0},{"$f":" C_AccDepr!AR$201","v":0},{"$f":" C_AccDepr!AS$201","v":0},{"$f":" C_AccDepr!AT$201","v":0},{"$f":" C_AccDepr!AU$201","v":0},{"$f":" C_AccDepr!AV$201","v":0},{"$f":" C_AccDepr!AW$201","v":0},{"$f":" C_AccDepr!AX$201","v":0},{"$f":" C_AccDepr!AY$201","v":0},{"$f":" C_AccDepr!AZ$201","v":0},{"$f":" C_AccDepr!BA$201","v":0},{"$f":" C_AccDepr!BB$201","v":0},{"$f":" C_AccDepr!BC$201","v":0},{"$f":" C_AccDepr!BD$201","v":0},{"$f":" C_AccDepr!BE$201","v":0},{"$f":" C_AccDepr!BF$201","v":0},{"$f":" C_AccDepr!BG$201","v":0},{"$f":" C_AccDepr!BH$201","v":0},{"$f":" C_AccDepr!BI$201","v":0},{"$f":" C_AccDepr!BJ$201","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},{"$f":" C_AccDepr!F$232","v":0},{"$f":" C_AccDepr!G$232","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$232","v":0},{"$f":" C_AccDepr!AB$232","v":0},{"$f":" C_AccDepr!AC$232","v":0},{"$f":" C_AccDepr!AD$232","v":0},{"$f":" C_AccDepr!AE$232","v":0},{"$f":" C_AccDepr!AF$232","v":0},{"$f":" C_AccDepr!AG$232","v":0},{"$f":" C_AccDepr!AH$232","v":0},{"$f":" C_AccDepr!AI$232","v":0},{"$f":" C_AccDepr!AJ$232","v":0},{"$f":" C_AccDepr!AK$232","v":0},{"$f":" C_AccDepr!AL$232","v":0},{"$f":" C_AccDepr!AM$232","v":0},{"$f":" C_AccDepr!AN$232","v":0},{"$f":" C_AccDepr!AO$232","v":0},{"$f":" C_AccDepr!AP$232","v":0},{"$f":" C_AccDepr!AQ$232","v":0},{"$f":" C_AccDepr!AR$232","v":0},{"$f":" C_AccDepr!AS$232","v":0},{"$f":" C_AccDepr!AT$232","v":0},{"$f":" C_AccDepr!AU$232","v":0},{"$f":" C_AccDepr!AV$232","v":0},{"$f":" C_AccDepr!AW$232","v":0},{"$f":" C_AccDepr!AX$232","v":0},{"$f":" C_AccDepr!AY$232","v":0},{"$f":" C_AccDepr!AZ$232","v":0},{"$f":" C_AccDepr!BA$232","v":0},{"$f":" C_AccDepr!BB$232","v":0},{"$f":" C_AccDepr!BC$232","v":0},{"$f":" C_AccDepr!BD$232","v":0},{"$f":" C_AccDepr!BE$232","v":0},{"$f":" C_AccDepr!BF$232","v":0},{"$f":" C_AccDepr!BG$232","v":0},{"$f":" C_AccDepr!BH$232","v":0},{"$f":" C_AccDepr!BI$232","v":0},{"$f":" C_AccDepr!BJ$232","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},{"$f":" C_AccDepr!F$263","v":0},{"$f":" C_AccDepr!G$263","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$263","v":0},{"$f":" C_AccDepr!AB$263","v":0},{"$f":" C_AccDepr!AC$263","v":0},{"$f":" C_AccDepr!AD$263","v":0},{"$f":" C_AccDepr!AE$263","v":0},{"$f":" C_AccDepr!AF$263","v":0},{"$f":" C_AccDepr!AG$263","v":0},{"$f":" C_AccDepr!AH$263","v":0},{"$f":" C_AccDepr!AI$263","v":0},{"$f":" C_AccDepr!AJ$263","v":0},{"$f":" C_AccDepr!AK$263","v":0},{"$f":" C_AccDepr!AL$263","v":0},{"$f":" C_AccDepr!AM$263","v":0},{"$f":" C_AccDepr!AN$263","v":0},{"$f":" C_AccDepr!AO$263","v":0},{"$f":" C_AccDepr!AP$263","v":0},{"$f":" C_AccDepr!AQ$263","v":0},{"$f":" C_AccDepr!AR$263","v":0},{"$f":" C_AccDepr!AS$263","v":0},{"$f":" C_AccDepr!AT$263","v":0},{"$f":" C_AccDepr!AU$263","v":0},{"$f":" C_AccDepr!AV$263","v":0},{"$f":" C_AccDepr!AW$263","v":0},{"$f":" C_AccDepr!AX$263","v":0},{"$f":" C_AccDepr!AY$263","v":0},{"$f":" C_AccDepr!AZ$263","v":0},{"$f":" C_AccDepr!BA$263","v":0},{"$f":" C_AccDepr!BB$263","v":0},{"$f":" C_AccDepr!BC$263","v":0},{"$f":" C_AccDepr!BD$263","v":0},{"$f":" C_AccDepr!BE$263","v":0},{"$f":" C_AccDepr!BF$263","v":0},{"$f":" C_AccDepr!BG$263","v":0},{"$f":" C_AccDepr!BH$263","v":0},{"$f":" C_AccDepr!BI$263","v":0},{"$f":" C_AccDepr!BJ$263","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},{"$f":" C_AccDepr!F$294","v":0},{"$f":" C_AccDepr!G$294","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$294","v":0},{"$f":" C_AccDepr!AB$294","v":0},{"$f":" C_AccDepr!AC$294","v":0},{"$f":" C_AccDepr!AD$294","v":0},{"$f":" C_AccDepr!AE$294","v":0},{"$f":" C_AccDepr!AF$294","v":0},{"$f":" C_AccDepr!AG$294","v":0},{"$f":" C_AccDepr!AH$294","v":0},{"$f":" C_AccDepr!AI$294","v":0},{"$f":" C_AccDepr!AJ$294","v":0},{"$f":" C_AccDepr!AK$294","v":0},{"$f":" C_AccDepr!AL$294","v":0},{"$f":" C_AccDepr!AM$294","v":0},{"$f":" C_AccDepr!AN$294","v":0},{"$f":" C_AccDepr!AO$294","v":0},{"$f":" C_AccDepr!AP$294","v":0},{"$f":" C_AccDepr!AQ$294","v":0},{"$f":" C_AccDepr!AR$294","v":0},{"$f":" C_AccDepr!AS$294","v":0},{"$f":" C_AccDepr!AT$294","v":0},{"$f":" C_AccDepr!AU$294","v":0},{"$f":" C_AccDepr!AV$294","v":0},{"$f":" C_AccDepr!AW$294","v":0},{"$f":" C_AccDepr!AX$294","v":0},{"$f":" C_AccDepr!AY$294","v":0},{"$f":" C_AccDepr!AZ$294","v":0},{"$f":" C_AccDepr!BA$294","v":0},{"$f":" C_AccDepr!BB$294","v":0},{"$f":" C_AccDepr!BC$294","v":0},{"$f":" C_AccDepr!BD$294","v":0},{"$f":" C_AccDepr!BE$294","v":0},{"$f":" C_AccDepr!BF$294","v":0},{"$f":" C_AccDepr!BG$294","v":0},{"$f":" C_AccDepr!BH$294","v":0},{"$f":" C_AccDepr!BI$294","v":0},{"$f":" C_AccDepr!BJ$294","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},{"$f":" C_AccDepr!F$325","v":0},{"$f":" C_AccDepr!G$325","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_AccDepr!AA$325","v":0},{"$f":" C_AccDepr!AB$325","v":0},{"$f":" C_AccDepr!AC$325","v":0},{"$f":" C_AccDepr!AD$325","v":0},{"$f":" C_AccDepr!AE$325","v":0},{"$f":" C_AccDepr!AF$325","v":0},{"$f":" C_AccDepr!AG$325","v":0},{"$f":" C_AccDepr!AH$325","v":0},{"$f":" C_AccDepr!AI$325","v":0},{"$f":" C_AccDepr!AJ$325","v":0},{"$f":" C_AccDepr!AK$325","v":0},{"$f":" C_AccDepr!AL$325","v":0},{"$f":" C_AccDepr!AM$325","v":0},{"$f":" C_AccDepr!AN$325","v":0},{"$f":" C_AccDepr!AO$325","v":0},{"$f":" C_AccDepr!AP$325","v":0},{"$f":" C_AccDepr!AQ$325","v":0},{"$f":" C_AccDepr!AR$325","v":0},{"$f":" C_AccDepr!AS$325","v":0},{"$f":" C_AccDepr!AT$325","v":0},{"$f":" C_AccDepr!AU$325","v":0},{"$f":" C_AccDepr!AV$325","v":0},{"$f":" C_AccDepr!AW$325","v":0},{"$f":" C_AccDepr!AX$325","v":0},{"$f":" C_AccDepr!AY$325","v":0},{"$f":" C_AccDepr!AZ$325","v":0},{"$f":" C_AccDepr!BA$325","v":0},{"$f":" C_AccDepr!BB$325","v":0},{"$f":" C_AccDepr!BC$325","v":0},{"$f":" C_AccDepr!BD$325","v":0},{"$f":" C_AccDepr!BE$325","v":0},{"$f":" C_AccDepr!BF$325","v":0},{"$f":" C_AccDepr!BG$325","v":0},{"$f":" C_AccDepr!BH$325","v":0},{"$f":" C_AccDepr!BI$325","v":0},{"$f":" C_AccDepr!BJ$325","v":0}]
[null,null,null,null,{"$f":"C_LookForward!E218","v":"Standby Facility Commitment Fee"},{"$f":"C_LookForward!F218","v":0},{"$f":"C_LookForward!G218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-422.51683984972374,null,{"$f":"C_LookForward!AA218","v":0},{"$f":"C_LookForward!AB218","v":0},{"$f":"C_LookForward!AC218","v":0},{"$f":"C_LookForward!AD218","v":0},{"$f":"C_LookForward!AE218","v":0},{"$f":"C_LookForward!AF218","v":-7.0448054200268553},{"$f":"C_LookForward!AG218","v":-8.1956019676366676},{"$f":"C_LookForward!AH218","v":-8.0812576955680111},{"$f":"C_LookForward!AI218","v":-9.1034635883478057},{"$f":"C_LookForward!AJ218","v":-9.9800496171766433},{"$f":"C_LookForward!AK218","v":-10.144593812113838},{"$f":"C_LookForward!AL218","v":-11.016096903189325},{"$f":"C_LookForward!AM218","v":-10.785341375799973},{"$f":"C_LookForward!AN218","v":-10.613066751270621},{"$f":"C_LookForward!AO218","v":-10.154975849582645},{"$f":"C_LookForward!AP218","v":-10.069077890582191},{"$f":"C_LookForward!AQ218","v":-9.672977469552027},{"$f":"C_LookForward!AR218","v":-11.386811860721414},{"$f":"C_LookForward!AS218","v":-13.407983597712352},{"$f":"C_LookForward!AT218","v":-13.782439896029027},{"$f":"C_LookForward!AU218","v":-11.625442569312108},{"$f":"C_LookForward!AV218","v":-11.845251871352582},{"$f":"C_LookForward!AW218","v":-13.43153815790844},{"$f":"C_LookForward!AX218","v":-18.652451524258012},{"$f":"C_LookForward!AY218","v":-21.255840335289808},{"$f":"C_LookForward!AZ218","v":-15.497748736843732},{"$f":"C_LookForward!BA218","v":-13.041324900108672},{"$f":"C_LookForward!BB218","v":-15.162061146022843},{"$f":"C_LookForward!BC218","v":-16.961742437298089},{"$f":"C_LookForward!BD218","v":-18.449443611540577},{"$f":"C_LookForward!BE218","v":-17.495552469751125},{"$f":"C_LookForward!BF218","v":-18.322977186641985},{"$f":"C_LookForward!BG218","v":-18.987133066361693},{"$f":"C_LookForward!BH218","v":-18.801133055146455},{"$f":"C_LookForward!BI218","v":-19.11180370016303},{"$f":"C_LookForward!BJ218","v":-20.436851386415128}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},{"$f":" I_Series!F$313","v":0},{"$f":" I_Series!G$313","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5575.4130668277703,null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},{"$f":" I_Series!F$316","v":0},{"$f":" I_Series!G$316","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-306.58933792426086,null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},{"$f":" I_Series!F$318","v":0},{"$f":" I_Series!G$318","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1402.9981553684147,null,{"$f":" I_Series!AA$318*SignSwitch","v":0},{"$f":" I_Series!AB$318*SignSwitch","v":0},{"$f":" I_Series!AC$318*SignSwitch","v":0},{"$f":" I_Series!AD$318*SignSwitch","v":0},{"$f":" I_Series!AE$318*SignSwitch","v":0},{"$f":" I_Series!AF$318*SignSwitch","v":-47.243514366482387},{"$f":" I_Series!AG$318*SignSwitch","v":-124.61290897163259},{"$f":" I_Series!AH$318*SignSwitch","v":-349.27725999071748},{"$f":" I_Series!AI$318*SignSwitch","v":-338.35887544210493},{"$f":" I_Series!AJ$318*SignSwitch","v":-47.670061493185919},{"$f":" I_Series!AK$318*SignSwitch","v":12.371902873296481},{"$f":" I_Series!AL$318*SignSwitch","v":-22.519473371025125},{"$f":" I_Series!AM$318*SignSwitch","v":-54.451573307105392},{"$f":" I_Series!AN$318*SignSwitch","v":-60.418654071117786},{"$f":" I_Series!AO$318*SignSwitch","v":-57.506862256602631},{"$f":" I_Series!AP$318*SignSwitch","v":-54.507716687652461},{"$f":" I_Series!AQ$318*SignSwitch","v":-43.936468360828677},{"$f":" I_Series!AR$318*SignSwitch","v":-40.530210975005296},{"$f":" I_Series!AS$318*SignSwitch","v":-37.021765867607208},{"$f":" I_Series!AT$318*SignSwitch","v":-33.408067406987179},{"$f":" I_Series!AU$318*SignSwitch","v":-29.685957992548548},{"$f":" I_Series!AV$318*SignSwitch","v":-20.314711177587451},{"$f":" I_Series!AW$318*SignSwitch","v":-16.199801076266834},{"$f":" I_Series!AX$318*SignSwitch","v":-11.961443671906599},{"$f":" I_Series!AY$318*SignSwitch","v":-7.5959355454155535},{"$f":" I_Series!AZ$318*SignSwitch","v":-3.0994621751297768},{"$f":" I_Series!BA$318*SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BB$318*SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BC$318*SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BD$318*SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BE$318*SignSwitch","v":-1.595189749045137},{"$f":" I_Series!BF$318*SignSwitch","v":-1.4173054309944821},{"$f":" I_Series!BG$318*SignSwitch","v":-1.4598245939243166},{"$f":" I_Series!BH$318*SignSwitch","v":-1.5036193317420463},{"$f":" I_Series!BI$318*SignSwitch","v":-1.5487279116943076},{"$f":" I_Series!BJ$318*SignSwitch","v":-1.595189749045137}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},{"$f":" C_Fin_Ind!F$426","v":0},{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5649.1365095783722,null,{"$f":" C_Fin_Ind!AA$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$426 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AG$426 * SignSwitch","v":-25.406986151341123},{"$f":" C_Fin_Ind!AH$426 * SignSwitch","v":-127.09130685621403},{"$f":" C_Fin_Ind!AI$426 * SignSwitch","v":-133.60431296786112},{"$f":" C_Fin_Ind!AJ$426 * SignSwitch","v":-24.054495348908496},{"$f":" C_Fin_Ind!AK$426 * SignSwitch","v":6.2869505541879178},{"$f":" C_Fin_Ind!AL$426 * SignSwitch","v":-21.226134311903785},{"$f":" C_Fin_Ind!AM$426 * SignSwitch","v":-63.524745555257375},{"$f":" C_Fin_Ind!AN$426 * SignSwitch","v":-84.909484716603941},{"$f":" C_Fin_Ind!AO$426 * SignSwitch","v":-97.280454501105197},{"$f":" C_Fin_Ind!AP$426 * SignSwitch","v":-110.03935403458244},{"$f":" C_Fin_Ind!AQ$426 * SignSwitch","v":-124.46075576811319},{"$f":" C_Fin_Ind!AR$426 * SignSwitch","v":-137.07842267777218},{"$f":" C_Fin_Ind!AS$426 * SignSwitch","v":-151.48615434204913},{"$f":" C_Fin_Ind!AT$426 * SignSwitch","v":-168.43152440157166},{"$f":" C_Fin_Ind!AU$426 * SignSwitch","v":-185.67763549010212},{"$f":" C_Fin_Ind!AV$426 * SignSwitch","v":-202.49604234967265},{"$f":" C_Fin_Ind!AW$426 * SignSwitch","v":-217.18178556712277},{"$f":" C_Fin_Ind!AX$426 * SignSwitch","v":-234.45723158833943},{"$f":" C_Fin_Ind!AY$426 * SignSwitch","v":-258.79459826113708},{"$f":" C_Fin_Ind!AZ$426 * SignSwitch","v":-278.4479027835855},{"$f":" C_Fin_Ind!BA$426 * SignSwitch","v":-266.73985423974972},{"$f":" C_Fin_Ind!BB$426 * SignSwitch","v":-264.30905549689254},{"$f":" C_Fin_Ind!BC$426 * SignSwitch","v":-278.42238049263801},{"$f":" C_Fin_Ind!BD$426 * SignSwitch","v":-289.60750951300309},{"$f":" C_Fin_Ind!BE$426 * SignSwitch","v":-302.00887332588701},{"$f":" C_Fin_Ind!BF$426 * SignSwitch","v":-306.28239489770664},{"$f":" C_Fin_Ind!BG$426 * SignSwitch","v":-314.71710952489849},{"$f":" C_Fin_Ind!BH$426 * SignSwitch","v":-322.41362032400889},{"$f":" C_Fin_Ind!BI$426 * SignSwitch","v":-328.75806715558787},{"$f":" C_Fin_Ind!BJ$426 * SignSwitch","v":-336.51526748894412}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},{"$f":" C_Fin_SynthAccretion!F$101","v":0},{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_Fin_SynthAccretion!AA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$101 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$101 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},{"$f":" C_Fin_Fixed!F$305","v":0},{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10055.63263468976,null,{"$f":" C_Fin_Fixed!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Fixed!AF$305 * SignSwitch","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$305 * SignSwitch","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$305 * SignSwitch","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$305 * SignSwitch","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$305 * SignSwitch","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$305 * SignSwitch","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$305 * SignSwitch","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$305 * SignSwitch","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$305 * SignSwitch","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$305 * SignSwitch","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$305 * SignSwitch","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$305 * SignSwitch","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$305 * SignSwitch","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$305 * SignSwitch","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$305 * SignSwitch","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$305 * SignSwitch","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$305 * SignSwitch","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$305 * SignSwitch","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$305 * SignSwitch","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$305 * SignSwitch","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$305 * SignSwitch","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$305 * SignSwitch","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$305 * SignSwitch","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$305 * SignSwitch","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$305 * SignSwitch","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$305 * SignSwitch","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$305 * SignSwitch","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$305 * SignSwitch","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$305 * SignSwitch","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$305 * SignSwitch","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$305 * SignSwitch","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},{"$f":" C_Fin_Ind!F$305","v":0},{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1040.6421613236403,null,{"$f":" C_Fin_Ind!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Ind!AF$305 * SignSwitch","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$305 * SignSwitch","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$305 * SignSwitch","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$305 * SignSwitch","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$305 * SignSwitch","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$305 * SignSwitch","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$305 * SignSwitch","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$305 * SignSwitch","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$305 * SignSwitch","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$305 * SignSwitch","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$305 * SignSwitch","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$305 * SignSwitch","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$305 * SignSwitch","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$305 * SignSwitch","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$305 * SignSwitch","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$305 * SignSwitch","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$305 * SignSwitch","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$305 * SignSwitch","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$305 * SignSwitch","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$305 * SignSwitch","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$305 * SignSwitch","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$305 * SignSwitch","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$305 * SignSwitch","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$305 * SignSwitch","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$305 * SignSwitch","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$305 * SignSwitch","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$305 * SignSwitch","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$305 * SignSwitch","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$305 * SignSwitch","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$305 * SignSwitch","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$305 * SignSwitch","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},{"$f":" C_Fin_Synth!F$305","v":0},{"$f":" C_Fin_Synth!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_Fin_Synth!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_Synth!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},{"$f":" C_Fin_SynthAccretion!F$305","v":0},{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" C_Fin_SynthAccretion!AA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AJ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AK$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AL$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AM$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AN$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AO$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AP$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AQ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AR$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AS$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AT$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AU$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AV$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AW$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AX$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AY$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!AZ$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BA$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BB$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BC$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BD$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BE$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BF$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BG$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BH$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BI$305 * SignSwitch","v":0},{"$f":" C_Fin_SynthAccretion!BJ$305 * SignSwitch","v":0}]
[null,null,null,null,"Profit before tax",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA49:BJ49 )","v":33794.890692522516},null,{"$f":" AA26 + SUM( AA28:AA48 )","v":499},{"$f":" AB26 + SUM( AB28:AB48 )","v":596},696,727,669.997897302208,-1103.8129401683136,-1142.7723621925761,48.950992890797579,501.22962340628669,567.40781157761194,637.00153664759569,547.65685061623253,553.42101155550517,539.15629335736344,431.72539579781915,444.53122843196866,468.5198157621478,794.99803004421665,769.99893323332299,777.10495581778491,750.1925163860551,741.16113783115361,1183.2678324828469,1174.4540342157566,1171.0036055895603,1203.9169136300484,1261.8842163101667,1463.7686843470215,1911.1153535990707,1940.4935270116857,1984.1663172550257,2039.4577982130281,2181.8802580621659,2217.1052257053802,2256.3468273029839,2291.5613705005931]
[]
[null,null,null,null,{"$f":" C_Tax!E$266","v":"Tax expense"},null,{"$f":" C_Tax!G$266","v":"£'m nominal"},null,null,null,null,null,null,null,null,{"$f":" C_Tax!P$266","v":0},{"$f":" C_Tax!Q$266","v":0},{"$f":" C_Tax!R$266","v":0},{"$f":" C_Tax!S$266","v":0},{"$f":" C_Tax!T$266","v":0},{"$f":" C_Tax!U$266","v":0},{"$f":" C_Tax!V$266","v":0},{"$f":" C_Tax!W$266","v":0},{"$f":" C_Tax!X$266","v":0},{"$f":" C_Tax!Y$266","v":-12698.517433421004},null,{"$f":" C_Tax!AA$266","v":-133},{"$f":" C_Tax!AB$266","v":-133},{"$f":" C_Tax!AC$266","v":-133},{"$f":" C_Tax!AD$266","v":-133},{"$f":" C_Tax!AE$266","v":-133},{"$f":" C_Tax!AF$266","v":0},{"$f":" C_Tax!AG$266","v":0},{"$f":" C_Tax!AH$266","v":-35.819065020907054},{"$f":" C_Tax!AI$266","v":-100.92923515625266},{"$f":" C_Tax!AJ$266","v":-119.06109353815984},{"$f":" C_Tax!AK$266","v":-130.00477139933196},{"$f":" C_Tax!AL$266","v":-223.50882120589699},{"$f":" C_Tax!AM$266","v":-251.98205302635313},{"$f":" C_Tax!AN$266","v":-255.02314123070721},{"$f":" C_Tax!AO$266","v":-235.06371896738275},{"$f":" C_Tax!AP$266","v":-247.73296583036722},{"$f":" C_Tax!AQ$266","v":-260.05858000514007},{"$f":" C_Tax!AR$266","v":-351.52678703585951},{"$f":" C_Tax!AS$266","v":-348.72808744629953},{"$f":" C_Tax!AT$266","v":-352.67968860377312},{"$f":" C_Tax!AU$266","v":-347.88031443924496},{"$f":" C_Tax!AV$266","v":-359.84968554328111},{"$f":" C_Tax!AW$266","v":-478.28852942441114},{"$f":" C_Tax!AX$266","v":-483.06618848621417},{"$f":" C_Tax!AY$266","v":-488.85476090584797},{"$f":" C_Tax!AZ$266","v":-503.51751524808105},{"$f":" C_Tax!BA$266","v":-524.28343906598786},{"$f":" C_Tax!BB$266","v":-580.91252187836767},{"$f":" C_Tax!BC$266","v":-593.4878845888237},{"$f":" C_Tax!BD$266","v":-608.86901176499248},{"$f":" C_Tax!BE$266","v":-627.76793016404122},{"$f":" C_Tax!BF$266","v":-649.54125959388784},{"$f":" C_Tax!BG$266","v":-693.08983445093168},{"$f":" C_Tax!BH$266","v":-709.85195966536196},{"$f":" C_Tax!BI$266","v":-727.64966212628053},{"$f":" C_Tax!BJ$266","v":-744.48892760881643}]
[null,null,null,null,"Profit after tax",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA52:BJ52 )","v":21096.373259101507},null,{"$f":" AA49 + SUM( AA51 )","v":366},{"$f":" AB49 + SUM( AB51 )","v":463},563,594,536.997897302208,-1103.8129401683136,-1142.7723621925761,{"$f":" AH49 + SUM( AH51 )","v":13.131927869890525},400.30038825003402,448.34671803945207,506.99676524826373,{"$f":" AL49 + SUM( AL51 )","v":324.14802941033554},301.43895852915205,284.13315212665623,196.66167683043639,196.79826260160144,208.46123575700773,443.47124300835713,421.27084578702346,424.4252672140118,402.31220194681015,381.3114522878725,704.97930305843579,691.38784572954239,682.14884468371224,700.39939838196733,737.60077724417886,882.85616246865379,1317.6274690102468,1331.6245152466931,1356.3983870909844,1389.9165386191403,1488.7904236112342,1507.2532660400184,1528.6971651767035,1547.0724428917765]
[]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},null,{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},null,null,null,{"$f":" C_Fin_Summ!K$175","v":0},{"$f":" C_Fin_Summ!L$175","v":0},{"$f":" C_Fin_Summ!M$175","v":0},{"$f":" C_Fin_Summ!N$175","v":0},{"$f":" C_Fin_Summ!O$175","v":0},{"$f":" C_Fin_Summ!P$175","v":0},{"$f":" C_Fin_Summ!Q$175","v":0},{"$f":" C_Fin_Summ!R$175","v":0},{"$f":" C_Fin_Summ!S$175","v":0},{"$f":" C_Fin_Summ!T$175","v":0},{"$f":" C_Fin_Summ!U$175","v":0},{"$f":" C_Fin_Summ!V$175","v":0},{"$f":" C_Fin_Summ!W$175","v":0},{"$f":" C_Fin_Summ!X$175","v":0},{"$f":" C_Fin_Summ!Y$175","v":-20870.375027951188},null,{"$f":" C_Fin_Summ!AA$175","v":-361},{"$f":" C_Fin_Summ!AB$175","v":-594},{"$f":" C_Fin_Summ!AC$175","v":-277},{"$f":" C_Fin_Summ!AD$175","v":-485},{"$f":" C_Fin_Summ!AE$175","v":-480},{"$f":" C_Fin_Summ!AF$175","v":0},{"$f":" C_Fin_Summ!AG$175","v":0},{"$f":" C_Fin_Summ!AH$175","v":-575.17978281037722},{"$f":" C_Fin_Summ!AI$175","v":-819.52014698439052},{"$f":" C_Fin_Summ!AJ$175","v":-168.26162437059656},{"$f":" C_Fin_Summ!AK$175","v":0},{"$f":" C_Fin_Summ!AL$175","v":-152.19234661103837},{"$f":" C_Fin_Summ!AM$175","v":-235.86999474250797},{"$f":" C_Fin_Summ!AN$175","v":-345.90026270764065},{"$f":" C_Fin_Summ!AO$175","v":-327.00171059884087},{"$f":" C_Fin_Summ!AP$175","v":-468.02790642554987},{"$f":" C_Fin_Summ!AQ$175","v":-444.68712288222537},{"$f":" C_Fin_Summ!AR$175","v":-768.51507321286249},{"$f":" C_Fin_Summ!AS$175","v":-421.27084578702346},{"$f":" C_Fin_Summ!AT$175","v":-424.4252672140118},{"$f":" C_Fin_Summ!AU$175","v":-178.14648109166592},{"$f":" C_Fin_Summ!AV$175","v":-549.45451075662459},{"$f":" C_Fin_Summ!AW$175","v":-761.00196544482787},{"$f":" C_Fin_Summ!AX$175","v":-691.38784572954251},{"$f":" C_Fin_Summ!AY$175","v":-682.14884468371224},{"$f":" C_Fin_Summ!AZ$175","v":-700.39939838196733},{"$f":" C_Fin_Summ!BA$175","v":-737.60077724417897},{"$f":" C_Fin_Summ!BB$175","v":-882.85616246865379},{"$f":" C_Fin_Summ!BC$175","v":-935.2436808188877},{"$f":" C_Fin_Summ!BD$175","v":-990.01324027294731},{"$f":" C_Fin_Summ!BE$175","v":-1048.2283076554659},{"$f":" C_Fin_Summ!BF$175","v":-912.80572147130351},{"$f":" C_Fin_Summ!BG$175","v":-1001.3006328903466},{"$f":" C_Fin_Summ!BH$175","v":-1062.036425810013},{"$f":" C_Fin_Summ!BI$175","v":-1108.0805419454846},{"$f":" C_Fin_Summ!BJ$175","v":-1281.8184069384988}]
[null,null,null,null,"Retained earnings",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:BJ55)","v":225.99823115032586},null,{"$f":" AA52 + SUM( AA54 )","v":5},{"$f":" AB52 + SUM( AB54 )","v":-131},286,109,56.997897302208003,-1103.8129401683136,-1142.7723621925761,-562.04785494048667,-419.2197587343565,280.08509366885551,506.99676524826373,171.95568279929716,65.568963786644076,-61.767110580984422,-130.34003376840448,-271.22964382394844,-236.22588712521764,-325.04383020450535,0,0,224.16572085514423,-168.14305846875209,-56.022662386392085,0,0,0,0,0,382.38378819135914,341.61127497374582,308.17007943551857,477.11081714783677,487.48979072088764,445.21684023000535,420.61662323121891,265.25403595327771]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},null,{"$f":" C_Time!G$39","v":"flag"},null,null,null,{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},null,{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$21","v":"Retained earnings (actual)"},{"$f":" I_Actuals!F$21","v":0},{"$f":" I_Actuals!G$21","v":"£'m nominal"},{"$f":" I_Actuals!H$21","v":"Nominal"},{"$f":" I_Actuals!I$21","v":"2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)"},{"$f":" I_Actuals!J$21","v":0},{"$f":" I_Actuals!K$21","v":"Already published"},{"$f":" I_Actuals!L$21","v":0},{"$f":" I_Actuals!M$21","v":0},{"$f":" I_Actuals!N$21","v":0},{"$f":" I_Actuals!O$21","v":0},{"$f":" I_Actuals!P$21","v":0},{"$f":" I_Actuals!Q$21","v":0},{"$f":" I_Actuals!R$21","v":0},{"$f":" I_Actuals!S$21","v":0},{"$f":" I_Actuals!T$21","v":0},{"$f":" I_Actuals!U$21","v":0},{"$f":" I_Actuals!V$21","v":0},{"$f":" I_Actuals!W$21","v":0},{"$f":" I_Actuals!X$21","v":0},{"$f":" I_Actuals!Y$21","v":0},null,{"$f":" I_Actuals!AA$21","v":661},{"$f":" I_Actuals!AB$21","v":661},{"$f":" I_Actuals!AC$21","v":661},{"$f":" I_Actuals!AD$21","v":661},{"$f":" I_Actuals!AE$21","v":3227.852916035733},{"$f":" I_Actuals!AF$21","v":0},{"$f":" I_Actuals!AG$21","v":0},{"$f":" I_Actuals!AH$21","v":0},{"$f":" I_Actuals!AI$21","v":0},{"$f":" I_Actuals!AJ$21","v":0},{"$f":" I_Actuals!AK$21","v":0},{"$f":" I_Actuals!AL$21","v":0},{"$f":" I_Actuals!AM$21","v":0},{"$f":" I_Actuals!AN$21","v":0},{"$f":" I_Actuals!AO$21","v":0},{"$f":" I_Actuals!AP$21","v":0},{"$f":" I_Actuals!AQ$21","v":0},{"$f":" I_Actuals!AR$21","v":0},{"$f":" I_Actuals!AS$21","v":0},{"$f":" I_Actuals!AT$21","v":0},{"$f":" I_Actuals!AU$21","v":0},{"$f":" I_Actuals!AV$21","v":0},{"$f":" I_Actuals!AW$21","v":0},{"$f":" I_Actuals!AX$21","v":0},{"$f":" I_Actuals!AY$21","v":0},{"$f":" I_Actuals!AZ$21","v":0},{"$f":" I_Actuals!BA$21","v":0},{"$f":" I_Actuals!BB$21","v":0},{"$f":" I_Actuals!BC$21","v":0},{"$f":" I_Actuals!BD$21","v":0},{"$f":" I_Actuals!BE$21","v":0},{"$f":" I_Actuals!BF$21","v":0},{"$f":" I_Actuals!BG$21","v":0},{"$f":" I_Actuals!BH$21","v":0},{"$f":" I_Actuals!BI$21","v":0},{"$f":" I_Actuals!BJ$21","v":0}]
[]
[null,null,null,null,"Retained earnings balance BEG",null,{"$f":"G61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z62","v":0},{"$f":" AA62","v":661},661,661,661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,280.08509366885556,{"$f":" AK62","v":787.08185891711923},959.0375417164164,1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,{"$f":" BH62","v":2441.9825906993533},{"$f":" BI62","v":2862.5992139305722}]
[null,null,null,"plus",{"$f":" E$55","v":"Retained earnings"},null,{"$f":" G$55","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA61:BJ61 )","v":225.99823115032586},null,5,-131,286,109,{"$f":" AE$55","v":56.997897302208003},-1103.8129401683136,-1142.7723621925761,-562.04785494048667,-419.2197587343565,280.08509366885551,506.99676524826373,{"$f":" AL$55","v":171.95568279929716},65.568963786644076,-61.767110580984422,-130.34003376840448,-271.22964382394844,-236.22588712521764,-325.04383020450535,0,0,224.16572085514423,-168.14305846875209,-56.022662386392085,0,0,0,0,0,382.38378819135914,341.61127497374582,308.17007943551857,477.11081714783677,487.48979072088764,445.21684023000535,420.61662323121891,265.25403595327771]
[null,null,null,null,"Retained earnings balance",null,{"$f":"G61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA57 = 1, AA58, AA60 + AA61 )","v":661},{"$f":" IF( AB57 = 1, AB58, AB60 + AB61 )","v":661},661,661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,280.08509366885556,787.08185891711923,959.0375417164164,1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,2441.9825906993533,2862.5992139305722,3127.8532498838499]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,{"$f":" C_Capex!E$129","v":"NCA existing"},{"$f":" C_Capex!F$129","v":0},{"$f":" C_Capex!G$129","v":"£'m nominal"},{"$f":" C_Capex!H$129","v":0},{"$f":" C_Capex!I$129","v":0},{"$f":" C_Capex!J$129","v":0},{"$f":" C_Capex!K$129","v":0},{"$f":" C_Capex!L$129","v":0},{"$f":" C_Capex!M$129","v":0},{"$f":" C_Capex!N$129","v":0},{"$f":" C_Capex!O$129","v":0},{"$f":" C_Capex!P$129","v":0},{"$f":" C_Capex!Q$129","v":0},{"$f":" C_Capex!R$129","v":0},{"$f":" C_Capex!S$129","v":0},{"$f":" C_Capex!T$129","v":0},{"$f":" C_Capex!U$129","v":0},{"$f":" C_Capex!V$129","v":0},{"$f":" C_Capex!W$129","v":0},{"$f":" C_Capex!X$129","v":0},{"$f":" C_Capex!Y$129","v":0},null,{"$f":" C_Capex!AA$129","v":15125},{"$f":" C_Capex!AB$129","v":15125},{"$f":" C_Capex!AC$129","v":15125},{"$f":" C_Capex!AD$129","v":15125},{"$f":" C_Capex!AE$129","v":16139.264580178664},{"$f":" C_Capex!AF$129","v":15482.487000696703},{"$f":" C_Capex!AG$129","v":14839.034199166315},{"$f":" C_Capex!AH$129","v":14208.222546770261},{"$f":" C_Capex!AI$129","v":13589.601034729429},{"$f":" C_Capex!AJ$129","v":12982.743734584241},{"$f":" C_Capex!AK$129","v":12387.426928473564},{"$f":" C_Capex!AL$129","v":11803.431152937817},{"$f":" C_Capex!AM$129","v":11230.541118013805},{"$f":" C_Capex!AN$129","v":10668.545627868094},{"$f":" C_Capex!AO$129","v":10117.237502939703},{"$f":" C_Capex!AP$129","v":9576.4135035633826},{"$f":" C_Capex!AQ$129","v":9045.8742550453444},{"$f":" C_Capex!AR$129","v":8525.4241741638016},{"$f":" C_Capex!AS$129","v":8014.8713970672461},{"$f":" C_Capex!AT$129","v":7514.027708543862},{"$f":" C_Capex!AU$129","v":7022.7084726360163},{"$f":" C_Capex!AV$129","v":6540.7325645742358},{"$f":" C_Capex!AW$129","v":6067.9223040055876},{"$f":" C_Capex!AX$129","v":5604.1033894918401},{"$f":" C_Capex!AY$129","v":5149.1048342532604},{"$f":" C_Capex!AZ$129","v":4702.7589031343632},{"$f":" C_Capex!BA$129","v":4264.9010507683679},{"$f":" C_Capex!BB$129","v":3835.3698609175703},{"$f":" C_Capex!BC$129","v":3835.3698609175703},{"$f":" C_Capex!BD$129","v":3835.3698609175703},{"$f":" C_Capex!BE$129","v":3835.3698609175703},{"$f":" C_Capex!BF$129","v":3835.3698609175703},{"$f":" C_Capex!BG$129","v":3835.3698609175703},{"$f":" C_Capex!BH$129","v":3835.3698609175703},{"$f":" C_Capex!BI$129","v":3835.3698609175703},{"$f":" C_Capex!BJ$129","v":3835.3698609175703}]
[null,null,null,null,{"$f":" C_Capex!E$162","v":"Category 1 description Assets Under Construction"},{"$f":" C_Capex!F$162","v":0},{"$f":" C_Capex!G$162","v":"£'m nominal"},{"$f":" C_Capex!H$162","v":0},{"$f":" C_Capex!I$162","v":0},{"$f":" C_Capex!J$162","v":0},{"$f":" C_Capex!K$162","v":0},{"$f":" C_Capex!L$162","v":0},{"$f":" C_Capex!M$162","v":0},{"$f":" C_Capex!N$162","v":0},{"$f":" C_Capex!O$162","v":0},{"$f":" C_Capex!P$162","v":0},{"$f":" C_Capex!Q$162","v":0},{"$f":" C_Capex!R$162","v":0},{"$f":" C_Capex!S$162","v":0},{"$f":" C_Capex!T$162","v":0},{"$f":" C_Capex!U$162","v":0},{"$f":" C_Capex!V$162","v":0},{"$f":" C_Capex!W$162","v":0},{"$f":" C_Capex!X$162","v":0},{"$f":" C_Capex!Y$162","v":0},null,{"$f":" C_Capex!AA$162","v":0},{"$f":" C_Capex!AB$162","v":0},{"$f":" C_Capex!AC$162","v":0},{"$f":" C_Capex!AD$162","v":0},{"$f":" C_Capex!AE$162","v":0},{"$f":" C_Capex!AF$162","v":44.699999999999989},{"$f":" C_Capex!AG$162","v":32.870000000000005},{"$f":" C_Capex!AH$162","v":44.35683056414922},{"$f":" C_Capex!AI$162","v":72.630134137071877},{"$f":" C_Capex!AJ$162","v":92.302754528375431},{"$f":" C_Capex!AK$162","v":131.36757391987021},{"$f":" C_Capex!AL$162","v":129.40755951754045},{"$f":" C_Capex!AM$162","v":165.14881588564231},{"$f":" C_Capex!AN$162","v":172.92830597518491},{"$f":" C_Capex!AO$162","v":178.98907676845761},{"$f":" C_Capex!AP$162","v":152.79327566235952},{"$f":" C_Capex!AQ$162","v":164.31087610666987},{"$f":" C_Capex!AR$162","v":127.04075100785985},{"$f":" C_Capex!AS$162","v":165.77618991537065},{"$f":" C_Capex!AT$162","v":219.5906979093445},{"$f":" C_Capex!AU$162","v":283.11224048085114},{"$f":" C_Capex!AV$162","v":198.73320465143456},{"$f":" C_Capex!AW$162","v":195.40796048659331},{"$f":" C_Capex!AX$162","v":200.34147527075265},{"$f":" C_Capex!AY$162","v":206.25884712583161},{"$f":" C_Capex!AZ$162","v":212.43732529930207},{"$f":" C_Capex!BA$162","v":218.8095163342507},{"$f":" C_Capex!BB$162","v":225.37370895187519},{"$f":" C_Capex!BC$162","v":232.13491093319089},{"$f":" C_Capex!BD$162","v":239.09895733246276},{"$f":" C_Capex!BE$162","v":246.27192595956421},{"$f":" C_Capex!BF$162","v":253.6600837290639},{"$f":" C_Capex!BG$162","v":261.26988624000705},{"$f":" C_Capex!BH$162","v":269.10798282711448},{"$f":" C_Capex!BI$162","v":277.18122231191865},{"$f":" C_Capex!BJ$162","v":285.49665898127523}]
[null,null,null,null,{"$f":" C_Capex!E$199","v":"Category 2 description Assets Under Construction"},{"$f":" C_Capex!F$199","v":0},{"$f":" C_Capex!G$199","v":"£'m nominal"},{"$f":" C_Capex!H$199","v":0},{"$f":" C_Capex!I$199","v":0},{"$f":" C_Capex!J$199","v":0},{"$f":" C_Capex!K$199","v":0},{"$f":" C_Capex!L$199","v":0},{"$f":" C_Capex!M$199","v":0},{"$f":" C_Capex!N$199","v":0},{"$f":" C_Capex!O$199","v":0},{"$f":" C_Capex!P$199","v":0},{"$f":" C_Capex!Q$199","v":0},{"$f":" C_Capex!R$199","v":0},{"$f":" C_Capex!S$199","v":0},{"$f":" C_Capex!T$199","v":0},{"$f":" C_Capex!U$199","v":0},{"$f":" C_Capex!V$199","v":0},{"$f":" C_Capex!W$199","v":0},{"$f":" C_Capex!X$199","v":0},{"$f":" C_Capex!Y$199","v":0},null,{"$f":" C_Capex!AA$199","v":0},{"$f":" C_Capex!AB$199","v":0},{"$f":" C_Capex!AC$199","v":0},{"$f":" C_Capex!AD$199","v":0},{"$f":" C_Capex!AE$199","v":0},{"$f":" C_Capex!AF$199","v":0},{"$f":" C_Capex!AG$199","v":0},{"$f":" C_Capex!AH$199","v":0},{"$f":" C_Capex!AI$199","v":0},{"$f":" C_Capex!AJ$199","v":0},{"$f":" C_Capex!AK$199","v":0},{"$f":" C_Capex!AL$199","v":0},{"$f":" C_Capex!AM$199","v":0},{"$f":" C_Capex!AN$199","v":0},{"$f":" C_Capex!AO$199","v":0},{"$f":" C_Capex!AP$199","v":0},{"$f":" C_Capex!AQ$199","v":0},{"$f":" C_Capex!AR$199","v":0},{"$f":" C_Capex!AS$199","v":0},{"$f":" C_Capex!AT$199","v":0},{"$f":" C_Capex!AU$199","v":0},{"$f":" C_Capex!AV$199","v":0},{"$f":" C_Capex!AW$199","v":0},{"$f":" C_Capex!AX$199","v":0},{"$f":" C_Capex!AY$199","v":0},{"$f":" C_Capex!AZ$199","v":0},{"$f":" C_Capex!BA$199","v":0},{"$f":" C_Capex!BB$199","v":0},{"$f":" C_Capex!BC$199","v":0},{"$f":" C_Capex!BD$199","v":0},{"$f":" C_Capex!BE$199","v":0},{"$f":" C_Capex!BF$199","v":0},{"$f":" C_Capex!BG$199","v":0},{"$f":" C_Capex!BH$199","v":0},{"$f":" C_Capex!BI$199","v":0},{"$f":" C_Capex!BJ$199","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$236","v":"Category 3 description Assets Under Construction"},{"$f":" C_Capex!F$236","v":0},{"$f":" C_Capex!G$236","v":"£'m nominal"},{"$f":" C_Capex!H$236","v":0},{"$f":" C_Capex!I$236","v":0},{"$f":" C_Capex!J$236","v":0},{"$f":" C_Capex!K$236","v":0},{"$f":" C_Capex!L$236","v":0},{"$f":" C_Capex!M$236","v":0},{"$f":" C_Capex!N$236","v":0},{"$f":" C_Capex!O$236","v":0},{"$f":" C_Capex!P$236","v":0},{"$f":" C_Capex!Q$236","v":0},{"$f":" C_Capex!R$236","v":0},{"$f":" C_Capex!S$236","v":0},{"$f":" C_Capex!T$236","v":0},{"$f":" C_Capex!U$236","v":0},{"$f":" C_Capex!V$236","v":0},{"$f":" C_Capex!W$236","v":0},{"$f":" C_Capex!X$236","v":0},{"$f":" C_Capex!Y$236","v":0},null,{"$f":" C_Capex!AA$236","v":0},{"$f":" C_Capex!AB$236","v":0},{"$f":" C_Capex!AC$236","v":0},{"$f":" C_Capex!AD$236","v":0},{"$f":" C_Capex!AE$236","v":0},{"$f":" C_Capex!AF$236","v":0},{"$f":" C_Capex!AG$236","v":0},{"$f":" C_Capex!AH$236","v":0},{"$f":" C_Capex!AI$236","v":0},{"$f":" C_Capex!AJ$236","v":0},{"$f":" C_Capex!AK$236","v":0},{"$f":" C_Capex!AL$236","v":0},{"$f":" C_Capex!AM$236","v":0},{"$f":" C_Capex!AN$236","v":0},{"$f":" C_Capex!AO$236","v":0},{"$f":" C_Capex!AP$236","v":0},{"$f":" C_Capex!AQ$236","v":0},{"$f":" C_Capex!AR$236","v":0},{"$f":" C_Capex!AS$236","v":0},{"$f":" C_Capex!AT$236","v":0},{"$f":" C_Capex!AU$236","v":0},{"$f":" C_Capex!AV$236","v":0},{"$f":" C_Capex!AW$236","v":0},{"$f":" C_Capex!AX$236","v":0},{"$f":" C_Capex!AY$236","v":0},{"$f":" C_Capex!AZ$236","v":0},{"$f":" C_Capex!BA$236","v":0},{"$f":" C_Capex!BB$236","v":0},{"$f":" C_Capex!BC$236","v":0},{"$f":" C_Capex!BD$236","v":0},{"$f":" C_Capex!BE$236","v":0},{"$f":" C_Capex!BF$236","v":0},{"$f":" C_Capex!BG$236","v":0},{"$f":" C_Capex!BH$236","v":0},{"$f":" C_Capex!BI$236","v":0},{"$f":" C_Capex!BJ$236","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$273","v":"Category 4 description Assets Under Construction"},{"$f":" C_Capex!F$273","v":0},{"$f":" C_Capex!G$273","v":"£'m nominal"},{"$f":" C_Capex!H$273","v":0},{"$f":" C_Capex!I$273","v":0},{"$f":" C_Capex!J$273","v":0},{"$f":" C_Capex!K$273","v":0},{"$f":" C_Capex!L$273","v":0},{"$f":" C_Capex!M$273","v":0},{"$f":" C_Capex!N$273","v":0},{"$f":" C_Capex!O$273","v":0},{"$f":" C_Capex!P$273","v":0},{"$f":" C_Capex!Q$273","v":0},{"$f":" C_Capex!R$273","v":0},{"$f":" C_Capex!S$273","v":0},{"$f":" C_Capex!T$273","v":0},{"$f":" C_Capex!U$273","v":0},{"$f":" C_Capex!V$273","v":0},{"$f":" C_Capex!W$273","v":0},{"$f":" C_Capex!X$273","v":0},{"$f":" C_Capex!Y$273","v":0},null,{"$f":" C_Capex!AA$273","v":0},{"$f":" C_Capex!AB$273","v":0},{"$f":" C_Capex!AC$273","v":0},{"$f":" C_Capex!AD$273","v":0},{"$f":" C_Capex!AE$273","v":0},{"$f":" C_Capex!AF$273","v":0},{"$f":" C_Capex!AG$273","v":0},{"$f":" C_Capex!AH$273","v":0},{"$f":" C_Capex!AI$273","v":0},{"$f":" C_Capex!AJ$273","v":0},{"$f":" C_Capex!AK$273","v":0},{"$f":" C_Capex!AL$273","v":0},{"$f":" C_Capex!AM$273","v":0},{"$f":" C_Capex!AN$273","v":0},{"$f":" C_Capex!AO$273","v":0},{"$f":" C_Capex!AP$273","v":0},{"$f":" C_Capex!AQ$273","v":0},{"$f":" C_Capex!AR$273","v":0},{"$f":" C_Capex!AS$273","v":0},{"$f":" C_Capex!AT$273","v":0},{"$f":" C_Capex!AU$273","v":0},{"$f":" C_Capex!AV$273","v":0},{"$f":" C_Capex!AW$273","v":0},{"$f":" C_Capex!AX$273","v":0},{"$f":" C_Capex!AY$273","v":0},{"$f":" C_Capex!AZ$273","v":0},{"$f":" C_Capex!BA$273","v":0},{"$f":" C_Capex!BB$273","v":0},{"$f":" C_Capex!BC$273","v":0},{"$f":" C_Capex!BD$273","v":0},{"$f":" C_Capex!BE$273","v":0},{"$f":" C_Capex!BF$273","v":0},{"$f":" C_Capex!BG$273","v":0},{"$f":" C_Capex!BH$273","v":0},{"$f":" C_Capex!BI$273","v":0},{"$f":" C_Capex!BJ$273","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$310","v":"Category 5 description Assets Under Construction"},{"$f":" C_Capex!F$310","v":0},{"$f":" C_Capex!G$310","v":"£'m nominal"},{"$f":" C_Capex!H$310","v":0},{"$f":" C_Capex!I$310","v":0},{"$f":" C_Capex!J$310","v":0},{"$f":" C_Capex!K$310","v":0},{"$f":" C_Capex!L$310","v":0},{"$f":" C_Capex!M$310","v":0},{"$f":" C_Capex!N$310","v":0},{"$f":" C_Capex!O$310","v":0},{"$f":" C_Capex!P$310","v":0},{"$f":" C_Capex!Q$310","v":0},{"$f":" C_Capex!R$310","v":0},{"$f":" C_Capex!S$310","v":0},{"$f":" C_Capex!T$310","v":0},{"$f":" C_Capex!U$310","v":0},{"$f":" C_Capex!V$310","v":0},{"$f":" C_Capex!W$310","v":0},{"$f":" C_Capex!X$310","v":0},{"$f":" C_Capex!Y$310","v":0},null,{"$f":" C_Capex!AA$310","v":0},{"$f":" C_Capex!AB$310","v":0},{"$f":" C_Capex!AC$310","v":0},{"$f":" C_Capex!AD$310","v":0},{"$f":" C_Capex!AE$310","v":0},{"$f":" C_Capex!AF$310","v":0},{"$f":" C_Capex!AG$310","v":0},{"$f":" C_Capex!AH$310","v":0},{"$f":" C_Capex!AI$310","v":0},{"$f":" C_Capex!AJ$310","v":0},{"$f":" C_Capex!AK$310","v":0},{"$f":" C_Capex!AL$310","v":0},{"$f":" C_Capex!AM$310","v":0},{"$f":" C_Capex!AN$310","v":0},{"$f":" C_Capex!AO$310","v":0},{"$f":" C_Capex!AP$310","v":0},{"$f":" C_Capex!AQ$310","v":0},{"$f":" C_Capex!AR$310","v":0},{"$f":" C_Capex!AS$310","v":0},{"$f":" C_Capex!AT$310","v":0},{"$f":" C_Capex!AU$310","v":0},{"$f":" C_Capex!AV$310","v":0},{"$f":" C_Capex!AW$310","v":0},{"$f":" C_Capex!AX$310","v":0},{"$f":" C_Capex!AY$310","v":0},{"$f":" C_Capex!AZ$310","v":0},{"$f":" C_Capex!BA$310","v":0},{"$f":" C_Capex!BB$310","v":0},{"$f":" C_Capex!BC$310","v":0},{"$f":" C_Capex!BD$310","v":0},{"$f":" C_Capex!BE$310","v":0},{"$f":" C_Capex!BF$310","v":0},{"$f":" C_Capex!BG$310","v":0},{"$f":" C_Capex!BH$310","v":0},{"$f":" C_Capex!BI$310","v":0},{"$f":" C_Capex!BJ$310","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$347","v":"Category 6 description Assets Under Construction"},{"$f":" C_Capex!F$347","v":0},{"$f":" C_Capex!G$347","v":"£'m nominal"},{"$f":" C_Capex!H$347","v":0},{"$f":" C_Capex!I$347","v":0},{"$f":" C_Capex!J$347","v":0},{"$f":" C_Capex!K$347","v":0},{"$f":" C_Capex!L$347","v":0},{"$f":" C_Capex!M$347","v":0},{"$f":" C_Capex!N$347","v":0},{"$f":" C_Capex!O$347","v":0},{"$f":" C_Capex!P$347","v":0},{"$f":" C_Capex!Q$347","v":0},{"$f":" C_Capex!R$347","v":0},{"$f":" C_Capex!S$347","v":0},{"$f":" C_Capex!T$347","v":0},{"$f":" C_Capex!U$347","v":0},{"$f":" C_Capex!V$347","v":0},{"$f":" C_Capex!W$347","v":0},{"$f":" C_Capex!X$347","v":0},{"$f":" C_Capex!Y$347","v":0},null,{"$f":" C_Capex!AA$347","v":0},{"$f":" C_Capex!AB$347","v":0},{"$f":" C_Capex!AC$347","v":0},{"$f":" C_Capex!AD$347","v":0},{"$f":" C_Capex!AE$347","v":0},{"$f":" C_Capex!AF$347","v":0},{"$f":" C_Capex!AG$347","v":0},{"$f":" C_Capex!AH$347","v":0},{"$f":" C_Capex!AI$347","v":0},{"$f":" C_Capex!AJ$347","v":0},{"$f":" C_Capex!AK$347","v":0},{"$f":" C_Capex!AL$347","v":0},{"$f":" C_Capex!AM$347","v":0},{"$f":" C_Capex!AN$347","v":0},{"$f":" C_Capex!AO$347","v":0},{"$f":" C_Capex!AP$347","v":0},{"$f":" C_Capex!AQ$347","v":0},{"$f":" C_Capex!AR$347","v":0},{"$f":" C_Capex!AS$347","v":0},{"$f":" C_Capex!AT$347","v":0},{"$f":" C_Capex!AU$347","v":0},{"$f":" C_Capex!AV$347","v":0},{"$f":" C_Capex!AW$347","v":0},{"$f":" C_Capex!AX$347","v":0},{"$f":" C_Capex!AY$347","v":0},{"$f":" C_Capex!AZ$347","v":0},{"$f":" C_Capex!BA$347","v":0},{"$f":" C_Capex!BB$347","v":0},{"$f":" C_Capex!BC$347","v":0},{"$f":" C_Capex!BD$347","v":0},{"$f":" C_Capex!BE$347","v":0},{"$f":" C_Capex!BF$347","v":0},{"$f":" C_Capex!BG$347","v":0},{"$f":" C_Capex!BH$347","v":0},{"$f":" C_Capex!BI$347","v":0},{"$f":" C_Capex!BJ$347","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$384","v":"Category 7 description Assets Under Construction"},{"$f":" C_Capex!F$384","v":0},{"$f":" C_Capex!G$384","v":"£'m nominal"},{"$f":" C_Capex!H$384","v":0},{"$f":" C_Capex!I$384","v":0},{"$f":" C_Capex!J$384","v":0},{"$f":" C_Capex!K$384","v":0},{"$f":" C_Capex!L$384","v":0},{"$f":" C_Capex!M$384","v":0},{"$f":" C_Capex!N$384","v":0},{"$f":" C_Capex!O$384","v":0},{"$f":" C_Capex!P$384","v":0},{"$f":" C_Capex!Q$384","v":0},{"$f":" C_Capex!R$384","v":0},{"$f":" C_Capex!S$384","v":0},{"$f":" C_Capex!T$384","v":0},{"$f":" C_Capex!U$384","v":0},{"$f":" C_Capex!V$384","v":0},{"$f":" C_Capex!W$384","v":0},{"$f":" C_Capex!X$384","v":0},{"$f":" C_Capex!Y$384","v":0},null,{"$f":" C_Capex!AA$384","v":0},{"$f":" C_Capex!AB$384","v":0},{"$f":" C_Capex!AC$384","v":0},{"$f":" C_Capex!AD$384","v":0},{"$f":" C_Capex!AE$384","v":0},{"$f":" C_Capex!AF$384","v":0},{"$f":" C_Capex!AG$384","v":0},{"$f":" C_Capex!AH$384","v":0},{"$f":" C_Capex!AI$384","v":0},{"$f":" C_Capex!AJ$384","v":0},{"$f":" C_Capex!AK$384","v":0},{"$f":" C_Capex!AL$384","v":0},{"$f":" C_Capex!AM$384","v":0},{"$f":" C_Capex!AN$384","v":0},{"$f":" C_Capex!AO$384","v":0},{"$f":" C_Capex!AP$384","v":0},{"$f":" C_Capex!AQ$384","v":0},{"$f":" C_Capex!AR$384","v":0},{"$f":" C_Capex!AS$384","v":0},{"$f":" C_Capex!AT$384","v":0},{"$f":" C_Capex!AU$384","v":0},{"$f":" C_Capex!AV$384","v":0},{"$f":" C_Capex!AW$384","v":0},{"$f":" C_Capex!AX$384","v":0},{"$f":" C_Capex!AY$384","v":0},{"$f":" C_Capex!AZ$384","v":0},{"$f":" C_Capex!BA$384","v":0},{"$f":" C_Capex!BB$384","v":0},{"$f":" C_Capex!BC$384","v":0},{"$f":" C_Capex!BD$384","v":0},{"$f":" C_Capex!BE$384","v":0},{"$f":" C_Capex!BF$384","v":0},{"$f":" C_Capex!BG$384","v":0},{"$f":" C_Capex!BH$384","v":0},{"$f":" C_Capex!BI$384","v":0},{"$f":" C_Capex!BJ$384","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$421","v":"Category 8 description Assets Under Construction"},{"$f":" C_Capex!F$421","v":0},{"$f":" C_Capex!G$421","v":"£'m nominal"},{"$f":" C_Capex!H$421","v":0},{"$f":" C_Capex!I$421","v":0},{"$f":" C_Capex!J$421","v":0},{"$f":" C_Capex!K$421","v":0},{"$f":" C_Capex!L$421","v":0},{"$f":" C_Capex!M$421","v":0},{"$f":" C_Capex!N$421","v":0},{"$f":" C_Capex!O$421","v":0},{"$f":" C_Capex!P$421","v":0},{"$f":" C_Capex!Q$421","v":0},{"$f":" C_Capex!R$421","v":0},{"$f":" C_Capex!S$421","v":0},{"$f":" C_Capex!T$421","v":0},{"$f":" C_Capex!U$421","v":0},{"$f":" C_Capex!V$421","v":0},{"$f":" C_Capex!W$421","v":0},{"$f":" C_Capex!X$421","v":0},{"$f":" C_Capex!Y$421","v":0},null,{"$f":" C_Capex!AA$421","v":0},{"$f":" C_Capex!AB$421","v":0},{"$f":" C_Capex!AC$421","v":0},{"$f":" C_Capex!AD$421","v":0},{"$f":" C_Capex!AE$421","v":0},{"$f":" C_Capex!AF$421","v":0},{"$f":" C_Capex!AG$421","v":0},{"$f":" C_Capex!AH$421","v":0},{"$f":" C_Capex!AI$421","v":0},{"$f":" C_Capex!AJ$421","v":0},{"$f":" C_Capex!AK$421","v":0},{"$f":" C_Capex!AL$421","v":0},{"$f":" C_Capex!AM$421","v":0},{"$f":" C_Capex!AN$421","v":0},{"$f":" C_Capex!AO$421","v":0},{"$f":" C_Capex!AP$421","v":0},{"$f":" C_Capex!AQ$421","v":0},{"$f":" C_Capex!AR$421","v":0},{"$f":" C_Capex!AS$421","v":0},{"$f":" C_Capex!AT$421","v":0},{"$f":" C_Capex!AU$421","v":0},{"$f":" C_Capex!AV$421","v":0},{"$f":" C_Capex!AW$421","v":0},{"$f":" C_Capex!AX$421","v":0},{"$f":" C_Capex!AY$421","v":0},{"$f":" C_Capex!AZ$421","v":0},{"$f":" C_Capex!BA$421","v":0},{"$f":" C_Capex!BB$421","v":0},{"$f":" C_Capex!BC$421","v":0},{"$f":" C_Capex!BD$421","v":0},{"$f":" C_Capex!BE$421","v":0},{"$f":" C_Capex!BF$421","v":0},{"$f":" C_Capex!BG$421","v":0},{"$f":" C_Capex!BH$421","v":0},{"$f":" C_Capex!BI$421","v":0},{"$f":" C_Capex!BJ$421","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$458","v":"Category 9 description Assets Under Construction"},{"$f":" C_Capex!F$458","v":0},{"$f":" C_Capex!G$458","v":"£'m nominal"},{"$f":" C_Capex!H$458","v":0},{"$f":" C_Capex!I$458","v":0},{"$f":" C_Capex!J$458","v":0},{"$f":" C_Capex!K$458","v":0},{"$f":" C_Capex!L$458","v":0},{"$f":" C_Capex!M$458","v":0},{"$f":" C_Capex!N$458","v":0},{"$f":" C_Capex!O$458","v":0},{"$f":" C_Capex!P$458","v":0},{"$f":" C_Capex!Q$458","v":0},{"$f":" C_Capex!R$458","v":0},{"$f":" C_Capex!S$458","v":0},{"$f":" C_Capex!T$458","v":0},{"$f":" C_Capex!U$458","v":0},{"$f":" C_Capex!V$458","v":0},{"$f":" C_Capex!W$458","v":0},{"$f":" C_Capex!X$458","v":0},{"$f":" C_Capex!Y$458","v":0},null,{"$f":" C_Capex!AA$458","v":0},{"$f":" C_Capex!AB$458","v":0},{"$f":" C_Capex!AC$458","v":0},{"$f":" C_Capex!AD$458","v":0},{"$f":" C_Capex!AE$458","v":0},{"$f":" C_Capex!AF$458","v":0},{"$f":" C_Capex!AG$458","v":0},{"$f":" C_Capex!AH$458","v":0},{"$f":" C_Capex!AI$458","v":0},{"$f":" C_Capex!AJ$458","v":0},{"$f":" C_Capex!AK$458","v":0},{"$f":" C_Capex!AL$458","v":0},{"$f":" C_Capex!AM$458","v":0},{"$f":" C_Capex!AN$458","v":0},{"$f":" C_Capex!AO$458","v":0},{"$f":" C_Capex!AP$458","v":0},{"$f":" C_Capex!AQ$458","v":0},{"$f":" C_Capex!AR$458","v":0},{"$f":" C_Capex!AS$458","v":0},{"$f":" C_Capex!AT$458","v":0},{"$f":" C_Capex!AU$458","v":0},{"$f":" C_Capex!AV$458","v":0},{"$f":" C_Capex!AW$458","v":0},{"$f":" C_Capex!AX$458","v":0},{"$f":" C_Capex!AY$458","v":0},{"$f":" C_Capex!AZ$458","v":0},{"$f":" C_Capex!BA$458","v":0},{"$f":" C_Capex!BB$458","v":0},{"$f":" C_Capex!BC$458","v":0},{"$f":" C_Capex!BD$458","v":0},{"$f":" C_Capex!BE$458","v":0},{"$f":" C_Capex!BF$458","v":0},{"$f":" C_Capex!BG$458","v":0},{"$f":" C_Capex!BH$458","v":0},{"$f":" C_Capex!BI$458","v":0},{"$f":" C_Capex!BJ$458","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$495","v":"Category 10 description Assets Under Construction"},{"$f":" C_Capex!F$495","v":0},{"$f":" C_Capex!G$495","v":"£'m nominal"},{"$f":" C_Capex!H$495","v":0},{"$f":" C_Capex!I$495","v":0},{"$f":" C_Capex!J$495","v":0},{"$f":" C_Capex!K$495","v":0},{"$f":" C_Capex!L$495","v":0},{"$f":" C_Capex!M$495","v":0},{"$f":" C_Capex!N$495","v":0},{"$f":" C_Capex!O$495","v":0},{"$f":" C_Capex!P$495","v":0},{"$f":" C_Capex!Q$495","v":0},{"$f":" C_Capex!R$495","v":0},{"$f":" C_Capex!S$495","v":0},{"$f":" C_Capex!T$495","v":0},{"$f":" C_Capex!U$495","v":0},{"$f":" C_Capex!V$495","v":0},{"$f":" C_Capex!W$495","v":0},{"$f":" C_Capex!X$495","v":0},{"$f":" C_Capex!Y$495","v":0},null,{"$f":" C_Capex!AA$495","v":0},{"$f":" C_Capex!AB$495","v":0},{"$f":" C_Capex!AC$495","v":0},{"$f":" C_Capex!AD$495","v":0},{"$f":" C_Capex!AE$495","v":0},{"$f":" C_Capex!AF$495","v":0},{"$f":" C_Capex!AG$495","v":0},{"$f":" C_Capex!AH$495","v":0},{"$f":" C_Capex!AI$495","v":0},{"$f":" C_Capex!AJ$495","v":0},{"$f":" C_Capex!AK$495","v":0},{"$f":" C_Capex!AL$495","v":0},{"$f":" C_Capex!AM$495","v":0},{"$f":" C_Capex!AN$495","v":0},{"$f":" C_Capex!AO$495","v":0},{"$f":" C_Capex!AP$495","v":0},{"$f":" C_Capex!AQ$495","v":0},{"$f":" C_Capex!AR$495","v":0},{"$f":" C_Capex!AS$495","v":0},{"$f":" C_Capex!AT$495","v":0},{"$f":" C_Capex!AU$495","v":0},{"$f":" C_Capex!AV$495","v":0},{"$f":" C_Capex!AW$495","v":0},{"$f":" C_Capex!AX$495","v":0},{"$f":" C_Capex!AY$495","v":0},{"$f":" C_Capex!AZ$495","v":0},{"$f":" C_Capex!BA$495","v":0},{"$f":" C_Capex!BB$495","v":0},{"$f":" C_Capex!BC$495","v":0},{"$f":" C_Capex!BD$495","v":0},{"$f":" C_Capex!BE$495","v":0},{"$f":" C_Capex!BF$495","v":0},{"$f":" C_Capex!BG$495","v":0},{"$f":" C_Capex!BH$495","v":0},{"$f":" C_Capex!BI$495","v":0},{"$f":" C_Capex!BJ$495","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$167","v":"Category 1 description Assets in Use"},{"$f":" C_Capex!F$167","v":0},{"$f":" C_Capex!G$167","v":"£'m nominal"},{"$f":" C_Capex!H$167","v":0},{"$f":" C_Capex!I$167","v":0},{"$f":" C_Capex!J$167","v":0},{"$f":" C_Capex!K$167","v":0},{"$f":" C_Capex!L$167","v":0},{"$f":" C_Capex!M$167","v":0},{"$f":" C_Capex!N$167","v":0},{"$f":" C_Capex!O$167","v":0},{"$f":" C_Capex!P$167","v":0},{"$f":" C_Capex!Q$167","v":0},{"$f":" C_Capex!R$167","v":0},{"$f":" C_Capex!S$167","v":0},{"$f":" C_Capex!T$167","v":0},{"$f":" C_Capex!U$167","v":0},{"$f":" C_Capex!V$167","v":0},{"$f":" C_Capex!W$167","v":0},{"$f":" C_Capex!X$167","v":0},{"$f":" C_Capex!Y$167","v":0},null,{"$f":" C_Capex!AA$167","v":0},{"$f":" C_Capex!AB$167","v":0},{"$f":" C_Capex!AC$167","v":0},{"$f":" C_Capex!AD$167","v":0},{"$f":" C_Capex!AE$167","v":0},{"$f":" C_Capex!AF$167","v":392.24250000000001},{"$f":" C_Capex!AG$167","v":661.06462499999998},{"$f":" C_Capex!AH$167","v":1017.2425819504092},{"$f":" C_Capex!AI$167","v":1603.7098799056948},{"$f":" C_Capex!AJ$167","v":2333.4810568969046},{"$f":" C_Capex!AK$167","v":3369.55746519892},{"$f":" C_Capex!AL$167","v":4336.630926705393},{"$f":" C_Capex!AM$167","v":5568.9802397666363},{"$f":" C_Capex!AN$167","v":6807.9771127105523},{"$f":" C_Capex!AO$167","v":8038.2074057182399},{"$f":" C_Capex!AP$167","v":8977.058029369533},{"$f":" C_Capex!AQ$167","v":9970.0330657370851},{"$f":" C_Capex!AR$167","v":10586.314002544201},{"$f":" C_Capex!AS$167","v":11511.684368924369},{"$f":" C_Capex!AT$167","v":12863.008524632649},{"$f":" C_Capex!AU$167","v":14704.168008620489},{"$f":" C_Capex!AV$167","v":15712.843479005804},{"$f":" C_Capex!AW$167","v":16641.906158325368},{"$f":" C_Capex!AX$167","v":17567.807295909955},{"$f":" C_Capex!AY$167","v":18499.338314643628},{"$f":" C_Capex!AZ$167","v":19438.508928412823},{"$f":" C_Capex!BA$167","v":20386.63698782523},{"$f":" C_Capex!BB$167","v":21344.959434486671},{"$f":" C_Capex!BC$167","v":22314.695306201091},{"$f":" C_Capex!BD$167","v":23297.053891483396},{"$f":" C_Capex!BE$167","v":24293.237347204402},{"$f":" C_Capex!BF$167","v":25304.442714566718},{"$f":" C_Capex!BG$167","v":26331.863830594448},{"$f":" C_Capex!BH$167","v":27376.693188372654},{"$f":" C_Capex!BI$167","v":28440.123754741107},{"$f":" C_Capex!BJ$167","v":29523.350749564743}]
[null,null,null,null,{"$f":" C_Capex!E$204","v":"Category 2 description Assets in Use"},{"$f":" C_Capex!F$204","v":0},{"$f":" C_Capex!G$204","v":"£'m nominal"},{"$f":" C_Capex!H$204","v":0},{"$f":" C_Capex!I$204","v":0},{"$f":" C_Capex!J$204","v":0},{"$f":" C_Capex!K$204","v":0},{"$f":" C_Capex!L$204","v":0},{"$f":" C_Capex!M$204","v":0},{"$f":" C_Capex!N$204","v":0},{"$f":" C_Capex!O$204","v":0},{"$f":" C_Capex!P$204","v":0},{"$f":" C_Capex!Q$204","v":0},{"$f":" C_Capex!R$204","v":0},{"$f":" C_Capex!S$204","v":0},{"$f":" C_Capex!T$204","v":0},{"$f":" C_Capex!U$204","v":0},{"$f":" C_Capex!V$204","v":0},{"$f":" C_Capex!W$204","v":0},{"$f":" C_Capex!X$204","v":0},{"$f":" C_Capex!Y$204","v":0},null,{"$f":" C_Capex!AA$204","v":0},{"$f":" C_Capex!AB$204","v":0},{"$f":" C_Capex!AC$204","v":0},{"$f":" C_Capex!AD$204","v":0},{"$f":" C_Capex!AE$204","v":0},{"$f":" C_Capex!AF$204","v":0},{"$f":" C_Capex!AG$204","v":0},{"$f":" C_Capex!AH$204","v":0},{"$f":" C_Capex!AI$204","v":0},{"$f":" C_Capex!AJ$204","v":0},{"$f":" C_Capex!AK$204","v":0},{"$f":" C_Capex!AL$204","v":0},{"$f":" C_Capex!AM$204","v":0},{"$f":" C_Capex!AN$204","v":0},{"$f":" C_Capex!AO$204","v":0},{"$f":" C_Capex!AP$204","v":0},{"$f":" C_Capex!AQ$204","v":0},{"$f":" C_Capex!AR$204","v":0},{"$f":" C_Capex!AS$204","v":0},{"$f":" C_Capex!AT$204","v":0},{"$f":" C_Capex!AU$204","v":0},{"$f":" C_Capex!AV$204","v":0},{"$f":" C_Capex!AW$204","v":0},{"$f":" C_Capex!AX$204","v":0},{"$f":" C_Capex!AY$204","v":0},{"$f":" C_Capex!AZ$204","v":0},{"$f":" C_Capex!BA$204","v":0},{"$f":" C_Capex!BB$204","v":0},{"$f":" C_Capex!BC$204","v":0},{"$f":" C_Capex!BD$204","v":0},{"$f":" C_Capex!BE$204","v":0},{"$f":" C_Capex!BF$204","v":0},{"$f":" C_Capex!BG$204","v":0},{"$f":" C_Capex!BH$204","v":0},{"$f":" C_Capex!BI$204","v":0},{"$f":" C_Capex!BJ$204","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$241","v":"Category 3 description Assets in Use"},{"$f":" C_Capex!F$241","v":0},{"$f":" C_Capex!G$241","v":"£'m nominal"},{"$f":" C_Capex!H$241","v":0},{"$f":" C_Capex!I$241","v":0},{"$f":" C_Capex!J$241","v":0},{"$f":" C_Capex!K$241","v":0},{"$f":" C_Capex!L$241","v":0},{"$f":" C_Capex!M$241","v":0},{"$f":" C_Capex!N$241","v":0},{"$f":" C_Capex!O$241","v":0},{"$f":" C_Capex!P$241","v":0},{"$f":" C_Capex!Q$241","v":0},{"$f":" C_Capex!R$241","v":0},{"$f":" C_Capex!S$241","v":0},{"$f":" C_Capex!T$241","v":0},{"$f":" C_Capex!U$241","v":0},{"$f":" C_Capex!V$241","v":0},{"$f":" C_Capex!W$241","v":0},{"$f":" C_Capex!X$241","v":0},{"$f":" C_Capex!Y$241","v":0},null,{"$f":" C_Capex!AA$241","v":0},{"$f":" C_Capex!AB$241","v":0},{"$f":" C_Capex!AC$241","v":0},{"$f":" C_Capex!AD$241","v":0},{"$f":" C_Capex!AE$241","v":0},{"$f":" C_Capex!AF$241","v":0},{"$f":" C_Capex!AG$241","v":0},{"$f":" C_Capex!AH$241","v":0},{"$f":" C_Capex!AI$241","v":0},{"$f":" C_Capex!AJ$241","v":0},{"$f":" C_Capex!AK$241","v":0},{"$f":" C_Capex!AL$241","v":0},{"$f":" C_Capex!AM$241","v":0},{"$f":" C_Capex!AN$241","v":0},{"$f":" C_Capex!AO$241","v":0},{"$f":" C_Capex!AP$241","v":0},{"$f":" C_Capex!AQ$241","v":0},{"$f":" C_Capex!AR$241","v":0},{"$f":" C_Capex!AS$241","v":0},{"$f":" C_Capex!AT$241","v":0},{"$f":" C_Capex!AU$241","v":0},{"$f":" C_Capex!AV$241","v":0},{"$f":" C_Capex!AW$241","v":0},{"$f":" C_Capex!AX$241","v":0},{"$f":" C_Capex!AY$241","v":0},{"$f":" C_Capex!AZ$241","v":0},{"$f":" C_Capex!BA$241","v":0},{"$f":" C_Capex!BB$241","v":0},{"$f":" C_Capex!BC$241","v":0},{"$f":" C_Capex!BD$241","v":0},{"$f":" C_Capex!BE$241","v":0},{"$f":" C_Capex!BF$241","v":0},{"$f":" C_Capex!BG$241","v":0},{"$f":" C_Capex!BH$241","v":0},{"$f":" C_Capex!BI$241","v":0},{"$f":" C_Capex!BJ$241","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$278","v":"Category 4 description Assets in Use"},{"$f":" C_Capex!F$278","v":0},{"$f":" C_Capex!G$278","v":"£'m nominal"},{"$f":" C_Capex!H$278","v":0},{"$f":" C_Capex!I$278","v":0},{"$f":" C_Capex!J$278","v":0},{"$f":" C_Capex!K$278","v":0},{"$f":" C_Capex!L$278","v":0},{"$f":" C_Capex!M$278","v":0},{"$f":" C_Capex!N$278","v":0},{"$f":" C_Capex!O$278","v":0},{"$f":" C_Capex!P$278","v":0},{"$f":" C_Capex!Q$278","v":0},{"$f":" C_Capex!R$278","v":0},{"$f":" C_Capex!S$278","v":0},{"$f":" C_Capex!T$278","v":0},{"$f":" C_Capex!U$278","v":0},{"$f":" C_Capex!V$278","v":0},{"$f":" C_Capex!W$278","v":0},{"$f":" C_Capex!X$278","v":0},{"$f":" C_Capex!Y$278","v":0},null,{"$f":" C_Capex!AA$278","v":0},{"$f":" C_Capex!AB$278","v":0},{"$f":" C_Capex!AC$278","v":0},{"$f":" C_Capex!AD$278","v":0},{"$f":" C_Capex!AE$278","v":0},{"$f":" C_Capex!AF$278","v":0},{"$f":" C_Capex!AG$278","v":0},{"$f":" C_Capex!AH$278","v":0},{"$f":" C_Capex!AI$278","v":0},{"$f":" C_Capex!AJ$278","v":0},{"$f":" C_Capex!AK$278","v":0},{"$f":" C_Capex!AL$278","v":0},{"$f":" C_Capex!AM$278","v":0},{"$f":" C_Capex!AN$278","v":0},{"$f":" C_Capex!AO$278","v":0},{"$f":" C_Capex!AP$278","v":0},{"$f":" C_Capex!AQ$278","v":0},{"$f":" C_Capex!AR$278","v":0},{"$f":" C_Capex!AS$278","v":0},{"$f":" C_Capex!AT$278","v":0},{"$f":" C_Capex!AU$278","v":0},{"$f":" C_Capex!AV$278","v":0},{"$f":" C_Capex!AW$278","v":0},{"$f":" C_Capex!AX$278","v":0},{"$f":" C_Capex!AY$278","v":0},{"$f":" C_Capex!AZ$278","v":0},{"$f":" C_Capex!BA$278","v":0},{"$f":" C_Capex!BB$278","v":0},{"$f":" C_Capex!BC$278","v":0},{"$f":" C_Capex!BD$278","v":0},{"$f":" C_Capex!BE$278","v":0},{"$f":" C_Capex!BF$278","v":0},{"$f":" C_Capex!BG$278","v":0},{"$f":" C_Capex!BH$278","v":0},{"$f":" C_Capex!BI$278","v":0},{"$f":" C_Capex!BJ$278","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$315","v":"Category 5 description Assets in Use"},{"$f":" C_Capex!F$315","v":0},{"$f":" C_Capex!G$315","v":"£'m nominal"},{"$f":" C_Capex!H$315","v":0},{"$f":" C_Capex!I$315","v":0},{"$f":" C_Capex!J$315","v":0},{"$f":" C_Capex!K$315","v":0},{"$f":" C_Capex!L$315","v":0},{"$f":" C_Capex!M$315","v":0},{"$f":" C_Capex!N$315","v":0},{"$f":" C_Capex!O$315","v":0},{"$f":" C_Capex!P$315","v":0},{"$f":" C_Capex!Q$315","v":0},{"$f":" C_Capex!R$315","v":0},{"$f":" C_Capex!S$315","v":0},{"$f":" C_Capex!T$315","v":0},{"$f":" C_Capex!U$315","v":0},{"$f":" C_Capex!V$315","v":0},{"$f":" C_Capex!W$315","v":0},{"$f":" C_Capex!X$315","v":0},{"$f":" C_Capex!Y$315","v":0},null,{"$f":" C_Capex!AA$315","v":0},{"$f":" C_Capex!AB$315","v":0},{"$f":" C_Capex!AC$315","v":0},{"$f":" C_Capex!AD$315","v":0},{"$f":" C_Capex!AE$315","v":0},{"$f":" C_Capex!AF$315","v":0},{"$f":" C_Capex!AG$315","v":0},{"$f":" C_Capex!AH$315","v":0},{"$f":" C_Capex!AI$315","v":0},{"$f":" C_Capex!AJ$315","v":0},{"$f":" C_Capex!AK$315","v":0},{"$f":" C_Capex!AL$315","v":0},{"$f":" C_Capex!AM$315","v":0},{"$f":" C_Capex!AN$315","v":0},{"$f":" C_Capex!AO$315","v":0},{"$f":" C_Capex!AP$315","v":0},{"$f":" C_Capex!AQ$315","v":0},{"$f":" C_Capex!AR$315","v":0},{"$f":" C_Capex!AS$315","v":0},{"$f":" C_Capex!AT$315","v":0},{"$f":" C_Capex!AU$315","v":0},{"$f":" C_Capex!AV$315","v":0},{"$f":" C_Capex!AW$315","v":0},{"$f":" C_Capex!AX$315","v":0},{"$f":" C_Capex!AY$315","v":0},{"$f":" C_Capex!AZ$315","v":0},{"$f":" C_Capex!BA$315","v":0},{"$f":" C_Capex!BB$315","v":0},{"$f":" C_Capex!BC$315","v":0},{"$f":" C_Capex!BD$315","v":0},{"$f":" C_Capex!BE$315","v":0},{"$f":" C_Capex!BF$315","v":0},{"$f":" C_Capex!BG$315","v":0},{"$f":" C_Capex!BH$315","v":0},{"$f":" C_Capex!BI$315","v":0},{"$f":" C_Capex!BJ$315","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$352","v":"Category 6 description Assets in Use"},{"$f":" C_Capex!F$352","v":0},{"$f":" C_Capex!G$352","v":"£'m nominal"},{"$f":" C_Capex!H$352","v":0},{"$f":" C_Capex!I$352","v":0},{"$f":" C_Capex!J$352","v":0},{"$f":" C_Capex!K$352","v":0},{"$f":" C_Capex!L$352","v":0},{"$f":" C_Capex!M$352","v":0},{"$f":" C_Capex!N$352","v":0},{"$f":" C_Capex!O$352","v":0},{"$f":" C_Capex!P$352","v":0},{"$f":" C_Capex!Q$352","v":0},{"$f":" C_Capex!R$352","v":0},{"$f":" C_Capex!S$352","v":0},{"$f":" C_Capex!T$352","v":0},{"$f":" C_Capex!U$352","v":0},{"$f":" C_Capex!V$352","v":0},{"$f":" C_Capex!W$352","v":0},{"$f":" C_Capex!X$352","v":0},{"$f":" C_Capex!Y$352","v":0},null,{"$f":" C_Capex!AA$352","v":0},{"$f":" C_Capex!AB$352","v":0},{"$f":" C_Capex!AC$352","v":0},{"$f":" C_Capex!AD$352","v":0},{"$f":" C_Capex!AE$352","v":0},{"$f":" C_Capex!AF$352","v":0},{"$f":" C_Capex!AG$352","v":0},{"$f":" C_Capex!AH$352","v":0},{"$f":" C_Capex!AI$352","v":0},{"$f":" C_Capex!AJ$352","v":0},{"$f":" C_Capex!AK$352","v":0},{"$f":" C_Capex!AL$352","v":0},{"$f":" C_Capex!AM$352","v":0},{"$f":" C_Capex!AN$352","v":0},{"$f":" C_Capex!AO$352","v":0},{"$f":" C_Capex!AP$352","v":0},{"$f":" C_Capex!AQ$352","v":0},{"$f":" C_Capex!AR$352","v":0},{"$f":" C_Capex!AS$352","v":0},{"$f":" C_Capex!AT$352","v":0},{"$f":" C_Capex!AU$352","v":0},{"$f":" C_Capex!AV$352","v":0},{"$f":" C_Capex!AW$352","v":0},{"$f":" C_Capex!AX$352","v":0},{"$f":" C_Capex!AY$352","v":0},{"$f":" C_Capex!AZ$352","v":0},{"$f":" C_Capex!BA$352","v":0},{"$f":" C_Capex!BB$352","v":0},{"$f":" C_Capex!BC$352","v":0},{"$f":" C_Capex!BD$352","v":0},{"$f":" C_Capex!BE$352","v":0},{"$f":" C_Capex!BF$352","v":0},{"$f":" C_Capex!BG$352","v":0},{"$f":" C_Capex!BH$352","v":0},{"$f":" C_Capex!BI$352","v":0},{"$f":" C_Capex!BJ$352","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$389","v":"Category 7 description Assets in Use"},{"$f":" C_Capex!F$389","v":0},{"$f":" C_Capex!G$389","v":"£'m nominal"},{"$f":" C_Capex!H$389","v":0},{"$f":" C_Capex!I$389","v":0},{"$f":" C_Capex!J$389","v":0},{"$f":" C_Capex!K$389","v":0},{"$f":" C_Capex!L$389","v":0},{"$f":" C_Capex!M$389","v":0},{"$f":" C_Capex!N$389","v":0},{"$f":" C_Capex!O$389","v":0},{"$f":" C_Capex!P$389","v":0},{"$f":" C_Capex!Q$389","v":0},{"$f":" C_Capex!R$389","v":0},{"$f":" C_Capex!S$389","v":0},{"$f":" C_Capex!T$389","v":0},{"$f":" C_Capex!U$389","v":0},{"$f":" C_Capex!V$389","v":0},{"$f":" C_Capex!W$389","v":0},{"$f":" C_Capex!X$389","v":0},{"$f":" C_Capex!Y$389","v":0},null,{"$f":" C_Capex!AA$389","v":0},{"$f":" C_Capex!AB$389","v":0},{"$f":" C_Capex!AC$389","v":0},{"$f":" C_Capex!AD$389","v":0},{"$f":" C_Capex!AE$389","v":0},{"$f":" C_Capex!AF$389","v":0},{"$f":" C_Capex!AG$389","v":0},{"$f":" C_Capex!AH$389","v":0},{"$f":" C_Capex!AI$389","v":0},{"$f":" C_Capex!AJ$389","v":0},{"$f":" C_Capex!AK$389","v":0},{"$f":" C_Capex!AL$389","v":0},{"$f":" C_Capex!AM$389","v":0},{"$f":" C_Capex!AN$389","v":0},{"$f":" C_Capex!AO$389","v":0},{"$f":" C_Capex!AP$389","v":0},{"$f":" C_Capex!AQ$389","v":0},{"$f":" C_Capex!AR$389","v":0},{"$f":" C_Capex!AS$389","v":0},{"$f":" C_Capex!AT$389","v":0},{"$f":" C_Capex!AU$389","v":0},{"$f":" C_Capex!AV$389","v":0},{"$f":" C_Capex!AW$389","v":0},{"$f":" C_Capex!AX$389","v":0},{"$f":" C_Capex!AY$389","v":0},{"$f":" C_Capex!AZ$389","v":0},{"$f":" C_Capex!BA$389","v":0},{"$f":" C_Capex!BB$389","v":0},{"$f":" C_Capex!BC$389","v":0},{"$f":" C_Capex!BD$389","v":0},{"$f":" C_Capex!BE$389","v":0},{"$f":" C_Capex!BF$389","v":0},{"$f":" C_Capex!BG$389","v":0},{"$f":" C_Capex!BH$389","v":0},{"$f":" C_Capex!BI$389","v":0},{"$f":" C_Capex!BJ$389","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$426","v":"Category 8 description Assets in Use"},{"$f":" C_Capex!F$426","v":0},{"$f":" C_Capex!G$426","v":"£'m nominal"},{"$f":" C_Capex!H$426","v":0},{"$f":" C_Capex!I$426","v":0},{"$f":" C_Capex!J$426","v":0},{"$f":" C_Capex!K$426","v":0},{"$f":" C_Capex!L$426","v":0},{"$f":" C_Capex!M$426","v":0},{"$f":" C_Capex!N$426","v":0},{"$f":" C_Capex!O$426","v":0},{"$f":" C_Capex!P$426","v":0},{"$f":" C_Capex!Q$426","v":0},{"$f":" C_Capex!R$426","v":0},{"$f":" C_Capex!S$426","v":0},{"$f":" C_Capex!T$426","v":0},{"$f":" C_Capex!U$426","v":0},{"$f":" C_Capex!V$426","v":0},{"$f":" C_Capex!W$426","v":0},{"$f":" C_Capex!X$426","v":0},{"$f":" C_Capex!Y$426","v":0},null,{"$f":" C_Capex!AA$426","v":0},{"$f":" C_Capex!AB$426","v":0},{"$f":" C_Capex!AC$426","v":0},{"$f":" C_Capex!AD$426","v":0},{"$f":" C_Capex!AE$426","v":0},{"$f":" C_Capex!AF$426","v":0},{"$f":" C_Capex!AG$426","v":0},{"$f":" C_Capex!AH$426","v":0},{"$f":" C_Capex!AI$426","v":0},{"$f":" C_Capex!AJ$426","v":0},{"$f":" C_Capex!AK$426","v":0},{"$f":" C_Capex!AL$426","v":0},{"$f":" C_Capex!AM$426","v":0},{"$f":" C_Capex!AN$426","v":0},{"$f":" C_Capex!AO$426","v":0},{"$f":" C_Capex!AP$426","v":0},{"$f":" C_Capex!AQ$426","v":0},{"$f":" C_Capex!AR$426","v":0},{"$f":" C_Capex!AS$426","v":0},{"$f":" C_Capex!AT$426","v":0},{"$f":" C_Capex!AU$426","v":0},{"$f":" C_Capex!AV$426","v":0},{"$f":" C_Capex!AW$426","v":0},{"$f":" C_Capex!AX$426","v":0},{"$f":" C_Capex!AY$426","v":0},{"$f":" C_Capex!AZ$426","v":0},{"$f":" C_Capex!BA$426","v":0},{"$f":" C_Capex!BB$426","v":0},{"$f":" C_Capex!BC$426","v":0},{"$f":" C_Capex!BD$426","v":0},{"$f":" C_Capex!BE$426","v":0},{"$f":" C_Capex!BF$426","v":0},{"$f":" C_Capex!BG$426","v":0},{"$f":" C_Capex!BH$426","v":0},{"$f":" C_Capex!BI$426","v":0},{"$f":" C_Capex!BJ$426","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$463","v":"Category 9 description Assets in Use"},{"$f":" C_Capex!F$463","v":0},{"$f":" C_Capex!G$463","v":"£'m nominal"},{"$f":" C_Capex!H$463","v":0},{"$f":" C_Capex!I$463","v":0},{"$f":" C_Capex!J$463","v":0},{"$f":" C_Capex!K$463","v":0},{"$f":" C_Capex!L$463","v":0},{"$f":" C_Capex!M$463","v":0},{"$f":" C_Capex!N$463","v":0},{"$f":" C_Capex!O$463","v":0},{"$f":" C_Capex!P$463","v":0},{"$f":" C_Capex!Q$463","v":0},{"$f":" C_Capex!R$463","v":0},{"$f":" C_Capex!S$463","v":0},{"$f":" C_Capex!T$463","v":0},{"$f":" C_Capex!U$463","v":0},{"$f":" C_Capex!V$463","v":0},{"$f":" C_Capex!W$463","v":0},{"$f":" C_Capex!X$463","v":0},{"$f":" C_Capex!Y$463","v":0},null,{"$f":" C_Capex!AA$463","v":0},{"$f":" C_Capex!AB$463","v":0},{"$f":" C_Capex!AC$463","v":0},{"$f":" C_Capex!AD$463","v":0},{"$f":" C_Capex!AE$463","v":0},{"$f":" C_Capex!AF$463","v":0},{"$f":" C_Capex!AG$463","v":0},{"$f":" C_Capex!AH$463","v":0},{"$f":" C_Capex!AI$463","v":0},{"$f":" C_Capex!AJ$463","v":0},{"$f":" C_Capex!AK$463","v":0},{"$f":" C_Capex!AL$463","v":0},{"$f":" C_Capex!AM$463","v":0},{"$f":" C_Capex!AN$463","v":0},{"$f":" C_Capex!AO$463","v":0},{"$f":" C_Capex!AP$463","v":0},{"$f":" C_Capex!AQ$463","v":0},{"$f":" C_Capex!AR$463","v":0},{"$f":" C_Capex!AS$463","v":0},{"$f":" C_Capex!AT$463","v":0},{"$f":" C_Capex!AU$463","v":0},{"$f":" C_Capex!AV$463","v":0},{"$f":" C_Capex!AW$463","v":0},{"$f":" C_Capex!AX$463","v":0},{"$f":" C_Capex!AY$463","v":0},{"$f":" C_Capex!AZ$463","v":0},{"$f":" C_Capex!BA$463","v":0},{"$f":" C_Capex!BB$463","v":0},{"$f":" C_Capex!BC$463","v":0},{"$f":" C_Capex!BD$463","v":0},{"$f":" C_Capex!BE$463","v":0},{"$f":" C_Capex!BF$463","v":0},{"$f":" C_Capex!BG$463","v":0},{"$f":" C_Capex!BH$463","v":0},{"$f":" C_Capex!BI$463","v":0},{"$f":" C_Capex!BJ$463","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$500","v":"Category 10 description Assets in Use"},{"$f":" C_Capex!F$500","v":0},{"$f":" C_Capex!G$500","v":"£'m nominal"},{"$f":" C_Capex!H$500","v":0},{"$f":" C_Capex!I$500","v":0},{"$f":" C_Capex!J$500","v":0},{"$f":" C_Capex!K$500","v":0},{"$f":" C_Capex!L$500","v":0},{"$f":" C_Capex!M$500","v":0},{"$f":" C_Capex!N$500","v":0},{"$f":" C_Capex!O$500","v":0},{"$f":" C_Capex!P$500","v":0},{"$f":" C_Capex!Q$500","v":0},{"$f":" C_Capex!R$500","v":0},{"$f":" C_Capex!S$500","v":0},{"$f":" C_Capex!T$500","v":0},{"$f":" C_Capex!U$500","v":0},{"$f":" C_Capex!V$500","v":0},{"$f":" C_Capex!W$500","v":0},{"$f":" C_Capex!X$500","v":0},{"$f":" C_Capex!Y$500","v":0},null,{"$f":" C_Capex!AA$500","v":0},{"$f":" C_Capex!AB$500","v":0},{"$f":" C_Capex!AC$500","v":0},{"$f":" C_Capex!AD$500","v":0},{"$f":" C_Capex!AE$500","v":0},{"$f":" C_Capex!AF$500","v":0},{"$f":" C_Capex!AG$500","v":0},{"$f":" C_Capex!AH$500","v":0},{"$f":" C_Capex!AI$500","v":0},{"$f":" C_Capex!AJ$500","v":0},{"$f":" C_Capex!AK$500","v":0},{"$f":" C_Capex!AL$500","v":0},{"$f":" C_Capex!AM$500","v":0},{"$f":" C_Capex!AN$500","v":0},{"$f":" C_Capex!AO$500","v":0},{"$f":" C_Capex!AP$500","v":0},{"$f":" C_Capex!AQ$500","v":0},{"$f":" C_Capex!AR$500","v":0},{"$f":" C_Capex!AS$500","v":0},{"$f":" C_Capex!AT$500","v":0},{"$f":" C_Capex!AU$500","v":0},{"$f":" C_Capex!AV$500","v":0},{"$f":" C_Capex!AW$500","v":0},{"$f":" C_Capex!AX$500","v":0},{"$f":" C_Capex!AY$500","v":0},{"$f":" C_Capex!AZ$500","v":0},{"$f":" C_Capex!BA$500","v":0},{"$f":" C_Capex!BB$500","v":0},{"$f":" C_Capex!BC$500","v":0},{"$f":" C_Capex!BD$500","v":0},{"$f":" C_Capex!BE$500","v":0},{"$f":" C_Capex!BF$500","v":0},{"$f":" C_Capex!BG$500","v":0},{"$f":" C_Capex!BH$500","v":0},{"$f":" C_Capex!BI$500","v":0},{"$f":" C_Capex!BJ$500","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$27","v":"Other assets (actual for historic balances)"},{"$f":" I_Actuals!F$27","v":0},{"$f":" I_Actuals!G$27","v":"£'m nominal"},{"$f":" I_Actuals!H$27","v":"Nominal"},{"$f":" I_Actuals!I$27","v":"Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash"},{"$f":" I_Actuals!J$27","v":0},{"$f":" I_Actuals!K$27","v":"Already published"},{"$f":" I_Actuals!L$27","v":0},{"$f":" I_Actuals!M$27","v":0},{"$f":" I_Actuals!N$27","v":0},{"$f":" I_Actuals!O$27","v":0},{"$f":" I_Actuals!P$27","v":0},{"$f":" I_Actuals!Q$27","v":0},{"$f":" I_Actuals!R$27","v":0},{"$f":" I_Actuals!S$27","v":0},{"$f":" I_Actuals!T$27","v":0},{"$f":" I_Actuals!U$27","v":0},{"$f":" I_Actuals!V$27","v":0},{"$f":" I_Actuals!W$27","v":0},{"$f":" I_Actuals!X$27","v":0},{"$f":" I_Actuals!Y$27","v":0},null,{"$f":" I_Actuals!AA$27","v":985},{"$f":" I_Actuals!AB$27","v":985},{"$f":" I_Actuals!AC$27","v":985},{"$f":" I_Actuals!AD$27","v":985},{"$f":" I_Actuals!AE$27","v":0},{"$f":" I_Actuals!AF$27","v":0},{"$f":" I_Actuals!AG$27","v":0},{"$f":" I_Actuals!AH$27","v":0},{"$f":" I_Actuals!AI$27","v":0},{"$f":" I_Actuals!AJ$27","v":0},{"$f":" I_Actuals!AK$27","v":0},{"$f":" I_Actuals!AL$27","v":0},{"$f":" I_Actuals!AM$27","v":0},{"$f":" I_Actuals!AN$27","v":0},{"$f":" I_Actuals!AO$27","v":0},{"$f":" I_Actuals!AP$27","v":0},{"$f":" I_Actuals!AQ$27","v":0},{"$f":" I_Actuals!AR$27","v":0},{"$f":" I_Actuals!AS$27","v":0},{"$f":" I_Actuals!AT$27","v":0},{"$f":" I_Actuals!AU$27","v":0},{"$f":" I_Actuals!AV$27","v":0},{"$f":" I_Actuals!AW$27","v":0},{"$f":" I_Actuals!AX$27","v":0},{"$f":" I_Actuals!AY$27","v":0},{"$f":" I_Actuals!AZ$27","v":0},{"$f":" I_Actuals!BA$27","v":0},{"$f":" I_Actuals!BB$27","v":0},{"$f":" I_Actuals!BC$27","v":0},{"$f":" I_Actuals!BD$27","v":0},{"$f":" I_Actuals!BE$27","v":0},{"$f":" I_Actuals!BF$27","v":0},{"$f":" I_Actuals!BG$27","v":0},{"$f":" I_Actuals!BH$27","v":0},{"$f":" I_Actuals!BI$27","v":0},{"$f":" I_Actuals!BJ$27","v":0}]
[null,null,null,null,{"$f":" E$173","v":"Retained cash balance"},null,{"$f":" G$173","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,{"$f":" AF$173","v":1546.8995617789487},{"$f":" AG$173","v":1877.8955489777175},1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[null,null,null,null,"Total assets",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA67:AA89 )","v":16925},{"$f":" SUM( AB67:AB89 )","v":16925},16925,16925,16954.264580178664,17466.329062475652,17410.864373144035,16894.154756093991,17095.737230030107,17414.517519062025,17927.415323827234,18483.705116701803,19132.523790201878,19782.67746355923,20375.584131192511,20730.149464602295,21124.486668269059,21527.528111720865,22387.336659047171,23366.89735018769,24346.702678169087,24833.204874373343,25604.975592557144,27121.394917048412,28127.12590341597,27468.752652952076,27491.653859849688,28453.277294706706,29791.510307948764,31079.860875653081,31891.485180501513,33076.391073728388,34244.917324090726,35260.198776201774,36394.147381703369,37752.024398133028]
[]
[null,null,"Liabilities"]
[null,null,null,null,{"$f":" I_Actuals!E$31","v":"Other liabilities (actual for historic balances)"},null,{"$f":" I_Actuals!G$31","v":"£'m nominal"},{"$f":" I_Actuals!H$31","v":"Nominal"},{"$f":" I_Actuals!I$31","v":"Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt"},{"$f":" I_Actuals!J$31","v":0},{"$f":" I_Actuals!K$31","v":"Already published"},{"$f":" I_Actuals!L$31","v":0},{"$f":" I_Actuals!M$31","v":0},{"$f":" I_Actuals!N$31","v":0},{"$f":" I_Actuals!O$31","v":0},{"$f":" I_Actuals!P$31","v":0},{"$f":" I_Actuals!Q$31","v":0},{"$f":" I_Actuals!R$31","v":0},{"$f":" I_Actuals!S$31","v":0},{"$f":" I_Actuals!T$31","v":0},{"$f":" I_Actuals!U$31","v":0},{"$f":" I_Actuals!V$31","v":0},{"$f":" I_Actuals!W$31","v":0},{"$f":" I_Actuals!X$31","v":0},{"$f":" I_Actuals!Y$31","v":0},null,{"$f":" I_Actuals!AA$31","v":5199.7699052963999},{"$f":" I_Actuals!AB$31","v":5199.7699052963999},{"$f":" I_Actuals!AC$31","v":5199.7699052963999},{"$f":" I_Actuals!AD$31","v":5199.7699052963999},{"$f":" I_Actuals!AE$31","v":0},{"$f":" I_Actuals!AF$31","v":0},{"$f":" I_Actuals!AG$31","v":0},{"$f":" I_Actuals!AH$31","v":0},{"$f":" I_Actuals!AI$31","v":0},{"$f":" I_Actuals!AJ$31","v":0},{"$f":" I_Actuals!AK$31","v":0},{"$f":" I_Actuals!AL$31","v":0},{"$f":" I_Actuals!AM$31","v":0},{"$f":" I_Actuals!AN$31","v":0},{"$f":" I_Actuals!AO$31","v":0},{"$f":" I_Actuals!AP$31","v":0},{"$f":" I_Actuals!AQ$31","v":0},{"$f":" I_Actuals!AR$31","v":0},{"$f":" I_Actuals!AS$31","v":0},{"$f":" I_Actuals!AT$31","v":0},{"$f":" I_Actuals!AU$31","v":0},{"$f":" I_Actuals!AV$31","v":0},{"$f":" I_Actuals!AW$31","v":0},{"$f":" I_Actuals!AX$31","v":0},{"$f":" I_Actuals!AY$31","v":0},{"$f":" I_Actuals!AZ$31","v":0},{"$f":" I_Actuals!BA$31","v":0},{"$f":" I_Actuals!BB$31","v":0},{"$f":" I_Actuals!BC$31","v":0},{"$f":" I_Actuals!BD$31","v":0},{"$f":" I_Actuals!BE$31","v":0},{"$f":" I_Actuals!BF$31","v":0},{"$f":" I_Actuals!BG$31","v":0},{"$f":" I_Actuals!BH$31","v":0},{"$f":" I_Actuals!BI$31","v":0},{"$f":" I_Actuals!BJ$31","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},null,{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$218","v":0},{"$f":" C_Fin_Fixed!I$218","v":0},{"$f":" C_Fin_Fixed!J$218","v":0},{"$f":" C_Fin_Fixed!K$218","v":0},{"$f":" C_Fin_Fixed!L$218","v":0},{"$f":" C_Fin_Fixed!M$218","v":0},{"$f":" C_Fin_Fixed!N$218","v":0},{"$f":" C_Fin_Fixed!O$218","v":0},{"$f":" C_Fin_Fixed!P$218","v":0},{"$f":" C_Fin_Fixed!Q$218","v":0},{"$f":" C_Fin_Fixed!R$218","v":0},{"$f":" C_Fin_Fixed!S$218","v":0},{"$f":" C_Fin_Fixed!T$218","v":0},{"$f":" C_Fin_Fixed!U$218","v":0},{"$f":" C_Fin_Fixed!V$218","v":0},{"$f":" C_Fin_Fixed!W$218","v":0},{"$f":" C_Fin_Fixed!X$218","v":0},{"$f":" C_Fin_Fixed!Y$218","v":0},null,{"$f":" C_Fin_Fixed!AA$218","v":0},{"$f":" C_Fin_Fixed!AB$218","v":0},{"$f":" C_Fin_Fixed!AC$218","v":0},{"$f":" C_Fin_Fixed!AD$218","v":0},{"$f":" C_Fin_Fixed!AE$218","v":0},{"$f":" C_Fin_Fixed!AF$218","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$218","v":2489.0442924532654},{"$f":" C_Fin_Fixed!AH$218","v":2554.7726183674768},{"$f":" C_Fin_Fixed!AI$218","v":3085.3011759818874},{"$f":" C_Fin_Fixed!AJ$218","v":3429.6301791303199},{"$f":" C_Fin_Fixed!AK$218","v":4398.286191055332},{"$f":" C_Fin_Fixed!AL$218","v":5004.1476989137245},{"$f":" C_Fin_Fixed!AM$218","v":5697.2886286932226},{"$f":" C_Fin_Fixed!AN$218","v":6461.3530364824028},{"$f":" C_Fin_Fixed!AO$218","v":7226.7241619169426},{"$f":" C_Fin_Fixed!AP$218","v":8091.6302484441958},{"$f":" C_Fin_Fixed!AQ$218","v":8782.5959112920737},{"$f":" C_Fin_Fixed!AR$218","v":9583.3476100432563},{"$f":" C_Fin_Fixed!AS$218","v":10547.853143430229},{"$f":" C_Fin_Fixed!AT$218","v":11496.21044893448},{"$f":" C_Fin_Fixed!AU$218","v":12371.060944090839},{"$f":" C_Fin_Fixed!AV$218","v":13040.794651076612},{"$f":" C_Fin_Fixed!AW$218","v":13877.682953070176},{"$f":" C_Fin_Fixed!AX$218","v":15223.5223761372},{"$f":" C_Fin_Fixed!AY$218","v":16148.258665273861},{"$f":" C_Fin_Fixed!AZ$218","v":16021.227165445582},{"$f":" C_Fin_Fixed!BA$218","v":16190.502822922939},{"$f":" C_Fin_Fixed!BB$218","v":16724.505790085022},{"$f":" C_Fin_Fixed!BC$218","v":17306.013761791812},{"$f":" C_Fin_Fixed!BD$218","v":17837.825532847892},{"$f":" C_Fin_Fixed!BE$218","v":18204.758516468508},{"$f":" C_Fin_Fixed!BF$218","v":18629.97913287683},{"$f":" C_Fin_Fixed!BG$218","v":19053.005407953999},{"$f":" C_Fin_Fixed!BH$218","v":19410.084839450668},{"$f":" C_Fin_Fixed!BI$218","v":19863.294749364137},{"$f":" C_Fin_Fixed!BJ$218","v":20605.883936528273}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},null,{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$218","v":0},{"$f":" C_Fin_Ind!I$218","v":0},{"$f":" C_Fin_Ind!J$218","v":0},{"$f":" C_Fin_Ind!K$218","v":0},{"$f":" C_Fin_Ind!L$218","v":0},{"$f":" C_Fin_Ind!M$218","v":0},{"$f":" C_Fin_Ind!N$218","v":0},{"$f":" C_Fin_Ind!O$218","v":0},{"$f":" C_Fin_Ind!P$218","v":0},{"$f":" C_Fin_Ind!Q$218","v":0},{"$f":" C_Fin_Ind!R$218","v":0},{"$f":" C_Fin_Ind!S$218","v":0},{"$f":" C_Fin_Ind!T$218","v":0},{"$f":" C_Fin_Ind!U$218","v":0},{"$f":" C_Fin_Ind!V$218","v":0},{"$f":" C_Fin_Ind!W$218","v":0},{"$f":" C_Fin_Ind!X$218","v":0},{"$f":" C_Fin_Ind!Y$218","v":0},null,{"$f":" C_Fin_Ind!AA$218","v":0},{"$f":" C_Fin_Ind!AB$218","v":0},{"$f":" C_Fin_Ind!AC$218","v":0},{"$f":" C_Fin_Ind!AD$218","v":0},{"$f":" C_Fin_Ind!AE$218","v":0},{"$f":" C_Fin_Ind!AF$218","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$218","v":1092.1402543455979},{"$f":" C_Fin_Ind!AH$218","v":1247.4008437364739},{"$f":" C_Fin_Ind!AI$218","v":1608.3745385390826},{"$f":" C_Fin_Ind!AJ$218","v":1779.9986066658905},{"$f":" C_Fin_Ind!AK$218","v":2188.849946936708},{"$f":" C_Fin_Ind!AL$218","v":2469.7310131879226},{"$f":" C_Fin_Ind!AM$218","v":2830.3161572201079},{"$f":" C_Fin_Ind!AN$218","v":3242.6818167035035},{"$f":" C_Fin_Ind!AO$218","v":3667.9784678194119},{"$f":" C_Fin_Ind!AP$218","v":4148.6918589371026},{"$f":" C_Fin_Ind!AQ$218","v":4569.2807559257344},{"$f":" C_Fin_Ind!AR$218","v":5049.5384780682998},{"$f":" C_Fin_Ind!AS$218","v":5614.3841467190505},{"$f":" C_Fin_Ind!AT$218","v":6189.2545163367313},{"$f":" C_Fin_Ind!AU$218","v":6749.8680783224154},{"$f":" C_Fin_Ind!AV$218","v":7239.3928522374181},{"$f":" C_Fin_Ind!AW$218","v":7815.2410529446397},{"$f":" C_Fin_Ind!AX$218","v":8626.486608704563},{"$f":" C_Fin_Ind!AY$218","v":9281.5967594528393},{"$f":" C_Fin_Ind!AZ$218","v":8891.3284746583158},{"$f":" C_Fin_Ind!BA$218","v":8810.3018498964102},{"$f":" C_Fin_Ind!BB$218","v":9280.7460164212607},{"$f":" C_Fin_Ind!BC$218","v":9653.5836504334256},{"$f":" C_Fin_Ind!BD$218","v":10066.962444196222},{"$f":" C_Fin_Ind!BE$218","v":10209.413163256881},{"$f":" C_Fin_Ind!BF$218","v":10490.570317496607},{"$f":" C_Fin_Ind!BG$218","v":10747.120677466954},{"$f":" C_Fin_Ind!BH$218","v":10958.602238519587},{"$f":" C_Fin_Ind!BI$218","v":11217.175582964795},{"$f":" C_Fin_Ind!BJ$218","v":11573.138853545404}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},null,{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$218","v":0},{"$f":" C_Fin_Synth!I$218","v":0},{"$f":" C_Fin_Synth!J$218","v":0},{"$f":" C_Fin_Synth!K$218","v":0},{"$f":" C_Fin_Synth!L$218","v":0},{"$f":" C_Fin_Synth!M$218","v":0},{"$f":" C_Fin_Synth!N$218","v":0},{"$f":" C_Fin_Synth!O$218","v":0},{"$f":" C_Fin_Synth!P$218","v":0},{"$f":" C_Fin_Synth!Q$218","v":0},{"$f":" C_Fin_Synth!R$218","v":0},{"$f":" C_Fin_Synth!S$218","v":0},{"$f":" C_Fin_Synth!T$218","v":0},{"$f":" C_Fin_Synth!U$218","v":0},{"$f":" C_Fin_Synth!V$218","v":0},{"$f":" C_Fin_Synth!W$218","v":0},{"$f":" C_Fin_Synth!X$218","v":0},{"$f":" C_Fin_Synth!Y$218","v":0},null,{"$f":" C_Fin_Synth!AA$218","v":0},{"$f":" C_Fin_Synth!AB$218","v":0},{"$f":" C_Fin_Synth!AC$218","v":0},{"$f":" C_Fin_Synth!AD$218","v":0},{"$f":" C_Fin_Synth!AE$218","v":0},{"$f":" C_Fin_Synth!AF$218","v":0},{"$f":" C_Fin_Synth!AG$218","v":0},{"$f":" C_Fin_Synth!AH$218","v":0},{"$f":" C_Fin_Synth!AI$218","v":0},{"$f":" C_Fin_Synth!AJ$218","v":0},{"$f":" C_Fin_Synth!AK$218","v":0},{"$f":" C_Fin_Synth!AL$218","v":0},{"$f":" C_Fin_Synth!AM$218","v":0},{"$f":" C_Fin_Synth!AN$218","v":0},{"$f":" C_Fin_Synth!AO$218","v":0},{"$f":" C_Fin_Synth!AP$218","v":0},{"$f":" C_Fin_Synth!AQ$218","v":0},{"$f":" C_Fin_Synth!AR$218","v":0},{"$f":" C_Fin_Synth!AS$218","v":0},{"$f":" C_Fin_Synth!AT$218","v":0},{"$f":" C_Fin_Synth!AU$218","v":0},{"$f":" C_Fin_Synth!AV$218","v":0},{"$f":" C_Fin_Synth!AW$218","v":0},{"$f":" C_Fin_Synth!AX$218","v":0},{"$f":" C_Fin_Synth!AY$218","v":0},{"$f":" C_Fin_Synth!AZ$218","v":0},{"$f":" C_Fin_Synth!BA$218","v":0},{"$f":" C_Fin_Synth!BB$218","v":0},{"$f":" C_Fin_Synth!BC$218","v":0},{"$f":" C_Fin_Synth!BD$218","v":0},{"$f":" C_Fin_Synth!BE$218","v":0},{"$f":" C_Fin_Synth!BF$218","v":0},{"$f":" C_Fin_Synth!BG$218","v":0},{"$f":" C_Fin_Synth!BH$218","v":0},{"$f":" C_Fin_Synth!BI$218","v":0},{"$f":" C_Fin_Synth!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},null,{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$218","v":0},{"$f":" C_Fin_SynthAccretion!I$218","v":0},{"$f":" C_Fin_SynthAccretion!J$218","v":0},{"$f":" C_Fin_SynthAccretion!K$218","v":0},{"$f":" C_Fin_SynthAccretion!L$218","v":0},{"$f":" C_Fin_SynthAccretion!M$218","v":0},{"$f":" C_Fin_SynthAccretion!N$218","v":0},{"$f":" C_Fin_SynthAccretion!O$218","v":0},{"$f":" C_Fin_SynthAccretion!P$218","v":0},{"$f":" C_Fin_SynthAccretion!Q$218","v":0},{"$f":" C_Fin_SynthAccretion!R$218","v":0},{"$f":" C_Fin_SynthAccretion!S$218","v":0},{"$f":" C_Fin_SynthAccretion!T$218","v":0},{"$f":" C_Fin_SynthAccretion!U$218","v":0},{"$f":" C_Fin_SynthAccretion!V$218","v":0},{"$f":" C_Fin_SynthAccretion!W$218","v":0},{"$f":" C_Fin_SynthAccretion!X$218","v":0},{"$f":" C_Fin_SynthAccretion!Y$218","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$218","v":0},{"$f":" C_Fin_SynthAccretion!AB$218","v":0},{"$f":" C_Fin_SynthAccretion!AC$218","v":0},{"$f":" C_Fin_SynthAccretion!AD$218","v":0},{"$f":" C_Fin_SynthAccretion!AE$218","v":0},{"$f":" C_Fin_SynthAccretion!AF$218","v":0},{"$f":" C_Fin_SynthAccretion!AG$218","v":0},{"$f":" C_Fin_SynthAccretion!AH$218","v":0},{"$f":" C_Fin_SynthAccretion!AI$218","v":0},{"$f":" C_Fin_SynthAccretion!AJ$218","v":0},{"$f":" C_Fin_SynthAccretion!AK$218","v":0},{"$f":" C_Fin_SynthAccretion!AL$218","v":0},{"$f":" C_Fin_SynthAccretion!AM$218","v":0},{"$f":" C_Fin_SynthAccretion!AN$218","v":0},{"$f":" C_Fin_SynthAccretion!AO$218","v":0},{"$f":" C_Fin_SynthAccretion!AP$218","v":0},{"$f":" C_Fin_SynthAccretion!AQ$218","v":0},{"$f":" C_Fin_SynthAccretion!AR$218","v":0},{"$f":" C_Fin_SynthAccretion!AS$218","v":0},{"$f":" C_Fin_SynthAccretion!AT$218","v":0},{"$f":" C_Fin_SynthAccretion!AU$218","v":0},{"$f":" C_Fin_SynthAccretion!AV$218","v":0},{"$f":" C_Fin_SynthAccretion!AW$218","v":0},{"$f":" C_Fin_SynthAccretion!AX$218","v":0},{"$f":" C_Fin_SynthAccretion!AY$218","v":0},{"$f":" C_Fin_SynthAccretion!AZ$218","v":0},{"$f":" C_Fin_SynthAccretion!BA$218","v":0},{"$f":" C_Fin_SynthAccretion!BB$218","v":0},{"$f":" C_Fin_SynthAccretion!BC$218","v":0},{"$f":" C_Fin_SynthAccretion!BD$218","v":0},{"$f":" C_Fin_SynthAccretion!BE$218","v":0},{"$f":" C_Fin_SynthAccretion!BF$218","v":0},{"$f":" C_Fin_SynthAccretion!BG$218","v":0},{"$f":" C_Fin_SynthAccretion!BH$218","v":0},{"$f":" C_Fin_SynthAccretion!BI$218","v":0},{"$f":" C_Fin_SynthAccretion!BJ$218","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$382","v":"Total Fixed Interest Debt interest accrued"},null,{"$f":" C_Fin_Fixed!G$382","v":"£'m nominal"},{"$f":" C_Fin_Fixed!H$382","v":0},{"$f":" C_Fin_Fixed!I$382","v":0},{"$f":" C_Fin_Fixed!J$382","v":0},{"$f":" C_Fin_Fixed!K$382","v":0},{"$f":" C_Fin_Fixed!L$382","v":0},{"$f":" C_Fin_Fixed!M$382","v":0},{"$f":" C_Fin_Fixed!N$382","v":0},{"$f":" C_Fin_Fixed!O$382","v":0},{"$f":" C_Fin_Fixed!P$382","v":0},{"$f":" C_Fin_Fixed!Q$382","v":0},{"$f":" C_Fin_Fixed!R$382","v":0},{"$f":" C_Fin_Fixed!S$382","v":0},{"$f":" C_Fin_Fixed!T$382","v":0},{"$f":" C_Fin_Fixed!U$382","v":0},{"$f":" C_Fin_Fixed!V$382","v":0},{"$f":" C_Fin_Fixed!W$382","v":0},{"$f":" C_Fin_Fixed!X$382","v":0},{"$f":" C_Fin_Fixed!Y$382","v":0},null,{"$f":" C_Fin_Fixed!AA$382","v":0},{"$f":" C_Fin_Fixed!AB$382","v":0},{"$f":" C_Fin_Fixed!AC$382","v":0},{"$f":" C_Fin_Fixed!AD$382","v":0},{"$f":" C_Fin_Fixed!AE$382","v":0},{"$f":" C_Fin_Fixed!AF$382","v":0},{"$f":" C_Fin_Fixed!AG$382","v":0},{"$f":" C_Fin_Fixed!AH$382","v":0},{"$f":" C_Fin_Fixed!AI$382","v":0},{"$f":" C_Fin_Fixed!AJ$382","v":0},{"$f":" C_Fin_Fixed!AK$382","v":0},{"$f":" C_Fin_Fixed!AL$382","v":0},{"$f":" C_Fin_Fixed!AM$382","v":0},{"$f":" C_Fin_Fixed!AN$382","v":0},{"$f":" C_Fin_Fixed!AO$382","v":0},{"$f":" C_Fin_Fixed!AP$382","v":0},{"$f":" C_Fin_Fixed!AQ$382","v":0},{"$f":" C_Fin_Fixed!AR$382","v":0},{"$f":" C_Fin_Fixed!AS$382","v":0},{"$f":" C_Fin_Fixed!AT$382","v":0},{"$f":" C_Fin_Fixed!AU$382","v":0},{"$f":" C_Fin_Fixed!AV$382","v":0},{"$f":" C_Fin_Fixed!AW$382","v":0},{"$f":" C_Fin_Fixed!AX$382","v":0},{"$f":" C_Fin_Fixed!AY$382","v":0},{"$f":" C_Fin_Fixed!AZ$382","v":0},{"$f":" C_Fin_Fixed!BA$382","v":0},{"$f":" C_Fin_Fixed!BB$382","v":0},{"$f":" C_Fin_Fixed!BC$382","v":0},{"$f":" C_Fin_Fixed!BD$382","v":0},{"$f":" C_Fin_Fixed!BE$382","v":0},{"$f":" C_Fin_Fixed!BF$382","v":0},{"$f":" C_Fin_Fixed!BG$382","v":0},{"$f":" C_Fin_Fixed!BH$382","v":0},{"$f":" C_Fin_Fixed!BI$382","v":0},{"$f":" C_Fin_Fixed!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$382","v":"Total Index-linked debt interest accrued"},null,{"$f":" C_Fin_Ind!G$382","v":"£'m nominal"},{"$f":" C_Fin_Ind!H$382","v":0},{"$f":" C_Fin_Ind!I$382","v":0},{"$f":" C_Fin_Ind!J$382","v":0},{"$f":" C_Fin_Ind!K$382","v":0},{"$f":" C_Fin_Ind!L$382","v":0},{"$f":" C_Fin_Ind!M$382","v":0},{"$f":" C_Fin_Ind!N$382","v":0},{"$f":" C_Fin_Ind!O$382","v":0},{"$f":" C_Fin_Ind!P$382","v":0},{"$f":" C_Fin_Ind!Q$382","v":0},{"$f":" C_Fin_Ind!R$382","v":0},{"$f":" C_Fin_Ind!S$382","v":0},{"$f":" C_Fin_Ind!T$382","v":0},{"$f":" C_Fin_Ind!U$382","v":0},{"$f":" C_Fin_Ind!V$382","v":0},{"$f":" C_Fin_Ind!W$382","v":0},{"$f":" C_Fin_Ind!X$382","v":0},{"$f":" C_Fin_Ind!Y$382","v":0},null,{"$f":" C_Fin_Ind!AA$382","v":0},{"$f":" C_Fin_Ind!AB$382","v":0},{"$f":" C_Fin_Ind!AC$382","v":0},{"$f":" C_Fin_Ind!AD$382","v":0},{"$f":" C_Fin_Ind!AE$382","v":0},{"$f":" C_Fin_Ind!AF$382","v":0},{"$f":" C_Fin_Ind!AG$382","v":0},{"$f":" C_Fin_Ind!AH$382","v":0},{"$f":" C_Fin_Ind!AI$382","v":0},{"$f":" C_Fin_Ind!AJ$382","v":0},{"$f":" C_Fin_Ind!AK$382","v":0},{"$f":" C_Fin_Ind!AL$382","v":0},{"$f":" C_Fin_Ind!AM$382","v":0},{"$f":" C_Fin_Ind!AN$382","v":0},{"$f":" C_Fin_Ind!AO$382","v":0},{"$f":" C_Fin_Ind!AP$382","v":0},{"$f":" C_Fin_Ind!AQ$382","v":0},{"$f":" C_Fin_Ind!AR$382","v":0},{"$f":" C_Fin_Ind!AS$382","v":0},{"$f":" C_Fin_Ind!AT$382","v":0},{"$f":" C_Fin_Ind!AU$382","v":0},{"$f":" C_Fin_Ind!AV$382","v":0},{"$f":" C_Fin_Ind!AW$382","v":0},{"$f":" C_Fin_Ind!AX$382","v":0},{"$f":" C_Fin_Ind!AY$382","v":0},{"$f":" C_Fin_Ind!AZ$382","v":0},{"$f":" C_Fin_Ind!BA$382","v":0},{"$f":" C_Fin_Ind!BB$382","v":0},{"$f":" C_Fin_Ind!BC$382","v":0},{"$f":" C_Fin_Ind!BD$382","v":0},{"$f":" C_Fin_Ind!BE$382","v":0},{"$f":" C_Fin_Ind!BF$382","v":0},{"$f":" C_Fin_Ind!BG$382","v":0},{"$f":" C_Fin_Ind!BH$382","v":0},{"$f":" C_Fin_Ind!BI$382","v":0},{"$f":" C_Fin_Ind!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$382","v":"Total Synthetic index-linked debt interest accrued"},null,{"$f":" C_Fin_Synth!G$382","v":"£'m nominal"},{"$f":" C_Fin_Synth!H$382","v":0},{"$f":" C_Fin_Synth!I$382","v":0},{"$f":" C_Fin_Synth!J$382","v":0},{"$f":" C_Fin_Synth!K$382","v":0},{"$f":" C_Fin_Synth!L$382","v":0},{"$f":" C_Fin_Synth!M$382","v":0},{"$f":" C_Fin_Synth!N$382","v":0},{"$f":" C_Fin_Synth!O$382","v":0},{"$f":" C_Fin_Synth!P$382","v":0},{"$f":" C_Fin_Synth!Q$382","v":0},{"$f":" C_Fin_Synth!R$382","v":0},{"$f":" C_Fin_Synth!S$382","v":0},{"$f":" C_Fin_Synth!T$382","v":0},{"$f":" C_Fin_Synth!U$382","v":0},{"$f":" C_Fin_Synth!V$382","v":0},{"$f":" C_Fin_Synth!W$382","v":0},{"$f":" C_Fin_Synth!X$382","v":0},{"$f":" C_Fin_Synth!Y$382","v":0},null,{"$f":" C_Fin_Synth!AA$382","v":0},{"$f":" C_Fin_Synth!AB$382","v":0},{"$f":" C_Fin_Synth!AC$382","v":0},{"$f":" C_Fin_Synth!AD$382","v":0},{"$f":" C_Fin_Synth!AE$382","v":0},{"$f":" C_Fin_Synth!AF$382","v":0},{"$f":" C_Fin_Synth!AG$382","v":0},{"$f":" C_Fin_Synth!AH$382","v":0},{"$f":" C_Fin_Synth!AI$382","v":0},{"$f":" C_Fin_Synth!AJ$382","v":0},{"$f":" C_Fin_Synth!AK$382","v":0},{"$f":" C_Fin_Synth!AL$382","v":0},{"$f":" C_Fin_Synth!AM$382","v":0},{"$f":" C_Fin_Synth!AN$382","v":0},{"$f":" C_Fin_Synth!AO$382","v":0},{"$f":" C_Fin_Synth!AP$382","v":0},{"$f":" C_Fin_Synth!AQ$382","v":0},{"$f":" C_Fin_Synth!AR$382","v":0},{"$f":" C_Fin_Synth!AS$382","v":0},{"$f":" C_Fin_Synth!AT$382","v":0},{"$f":" C_Fin_Synth!AU$382","v":0},{"$f":" C_Fin_Synth!AV$382","v":0},{"$f":" C_Fin_Synth!AW$382","v":0},{"$f":" C_Fin_Synth!AX$382","v":0},{"$f":" C_Fin_Synth!AY$382","v":0},{"$f":" C_Fin_Synth!AZ$382","v":0},{"$f":" C_Fin_Synth!BA$382","v":0},{"$f":" C_Fin_Synth!BB$382","v":0},{"$f":" C_Fin_Synth!BC$382","v":0},{"$f":" C_Fin_Synth!BD$382","v":0},{"$f":" C_Fin_Synth!BE$382","v":0},{"$f":" C_Fin_Synth!BF$382","v":0},{"$f":" C_Fin_Synth!BG$382","v":0},{"$f":" C_Fin_Synth!BH$382","v":0},{"$f":" C_Fin_Synth!BI$382","v":0},{"$f":" C_Fin_Synth!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$382","v":"Total Synthetic index-linked Accretion accretion interest accrued"},null,{"$f":" C_Fin_SynthAccretion!G$382","v":"£'m nominal"},{"$f":" C_Fin_SynthAccretion!H$382","v":0},{"$f":" C_Fin_SynthAccretion!I$382","v":0},{"$f":" C_Fin_SynthAccretion!J$382","v":0},{"$f":" C_Fin_SynthAccretion!K$382","v":0},{"$f":" C_Fin_SynthAccretion!L$382","v":0},{"$f":" C_Fin_SynthAccretion!M$382","v":0},{"$f":" C_Fin_SynthAccretion!N$382","v":0},{"$f":" C_Fin_SynthAccretion!O$382","v":0},{"$f":" C_Fin_SynthAccretion!P$382","v":0},{"$f":" C_Fin_SynthAccretion!Q$382","v":0},{"$f":" C_Fin_SynthAccretion!R$382","v":0},{"$f":" C_Fin_SynthAccretion!S$382","v":0},{"$f":" C_Fin_SynthAccretion!T$382","v":0},{"$f":" C_Fin_SynthAccretion!U$382","v":0},{"$f":" C_Fin_SynthAccretion!V$382","v":0},{"$f":" C_Fin_SynthAccretion!W$382","v":0},{"$f":" C_Fin_SynthAccretion!X$382","v":0},{"$f":" C_Fin_SynthAccretion!Y$382","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$382","v":0},{"$f":" C_Fin_SynthAccretion!AB$382","v":0},{"$f":" C_Fin_SynthAccretion!AC$382","v":0},{"$f":" C_Fin_SynthAccretion!AD$382","v":0},{"$f":" C_Fin_SynthAccretion!AE$382","v":0},{"$f":" C_Fin_SynthAccretion!AF$382","v":0},{"$f":" C_Fin_SynthAccretion!AG$382","v":0},{"$f":" C_Fin_SynthAccretion!AH$382","v":0},{"$f":" C_Fin_SynthAccretion!AI$382","v":0},{"$f":" C_Fin_SynthAccretion!AJ$382","v":0},{"$f":" C_Fin_SynthAccretion!AK$382","v":0},{"$f":" C_Fin_SynthAccretion!AL$382","v":0},{"$f":" C_Fin_SynthAccretion!AM$382","v":0},{"$f":" C_Fin_SynthAccretion!AN$382","v":0},{"$f":" C_Fin_SynthAccretion!AO$382","v":0},{"$f":" C_Fin_SynthAccretion!AP$382","v":0},{"$f":" C_Fin_SynthAccretion!AQ$382","v":0},{"$f":" C_Fin_SynthAccretion!AR$382","v":0},{"$f":" C_Fin_SynthAccretion!AS$382","v":0},{"$f":" C_Fin_SynthAccretion!AT$382","v":0},{"$f":" C_Fin_SynthAccretion!AU$382","v":0},{"$f":" C_Fin_SynthAccretion!AV$382","v":0},{"$f":" C_Fin_SynthAccretion!AW$382","v":0},{"$f":" C_Fin_SynthAccretion!AX$382","v":0},{"$f":" C_Fin_SynthAccretion!AY$382","v":0},{"$f":" C_Fin_SynthAccretion!AZ$382","v":0},{"$f":" C_Fin_SynthAccretion!BA$382","v":0},{"$f":" C_Fin_SynthAccretion!BB$382","v":0},{"$f":" C_Fin_SynthAccretion!BC$382","v":0},{"$f":" C_Fin_SynthAccretion!BD$382","v":0},{"$f":" C_Fin_SynthAccretion!BE$382","v":0},{"$f":" C_Fin_SynthAccretion!BF$382","v":0},{"$f":" C_Fin_SynthAccretion!BG$382","v":0},{"$f":" C_Fin_SynthAccretion!BH$382","v":0},{"$f":" C_Fin_SynthAccretion!BI$382","v":0},{"$f":" C_Fin_SynthAccretion!BJ$382","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},null,{"$f":" C_LookForward!G$112","v":"£'m nominal"},{"$f":" C_LookForward!H$112","v":0},{"$f":" C_LookForward!I$112","v":0},{"$f":" C_LookForward!J$112","v":0},{"$f":" C_LookForward!K$112","v":0},{"$f":" C_LookForward!L$112","v":0},{"$f":" C_LookForward!M$112","v":0},{"$f":" C_LookForward!N$112","v":0},{"$f":" C_LookForward!O$112","v":0},{"$f":" C_LookForward!P$112","v":0},{"$f":" C_LookForward!Q$112","v":0},{"$f":" C_LookForward!R$112","v":0},{"$f":" C_LookForward!S$112","v":0},{"$f":" C_LookForward!T$112","v":0},{"$f":" C_LookForward!U$112","v":0},{"$f":" C_LookForward!V$112","v":0},{"$f":" C_LookForward!W$112","v":0},{"$f":" C_LookForward!X$112","v":0},{"$f":" C_LookForward!Y$112","v":0},null,{"$f":" C_LookForward!AA$112","v":10000.2300947036},{"$f":" C_LookForward!AB$112","v":10000.2300947036},{"$f":" C_LookForward!AC$112","v":10000.2300947036},{"$f":" C_LookForward!AD$112","v":10000.2300947036},{"$f":" C_LookForward!AE$112","v":7348.9911236750377},{"$f":" C_LookForward!AF$112","v":6981.5415674912856},{"$f":" C_LookForward!AG$112","v":6614.0920113075335},{"$f":" C_LookForward!AH$112","v":6246.6424551237815},{"$f":" C_LookForward!AI$112","v":5879.1928989400294},{"$f":" C_LookForward!AJ$112","v":5511.7433427562773},{"$f":" C_LookForward!AK$112","v":5144.2937865725253},{"$f":" C_LookForward!AL$112","v":4776.8442303887732},{"$f":" C_LookForward!AM$112","v":4409.3946742050211},{"$f":" C_LookForward!AN$112","v":4041.9451180212691},{"$f":" C_LookForward!AO$112","v":3674.495561837517},{"$f":" C_LookForward!AP$112","v":3307.046005653765},{"$f":" C_LookForward!AQ$112","v":2939.5964494700129},{"$f":" C_LookForward!AR$112","v":2572.1468932862608},{"$f":" C_LookForward!AS$112","v":2204.6973371025088},{"$f":" C_LookForward!AT$112","v":1837.2477809187569},{"$f":" C_LookForward!AU$112","v":1469.7982247350051},{"$f":" C_LookForward!AV$112","v":1102.3486685512532},{"$f":" C_LookForward!AW$112","v":734.8991123675014},{"$f":" C_LookForward!AX$112","v":367.44955618374951},{"$f":" C_LookForward!AY$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!AZ$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BA$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BB$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BC$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BD$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BE$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BF$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BG$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BH$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BI$112","v":-2.3874235921539366E-12},{"$f":" C_LookForward!BJ$112","v":-2.3874235921539366E-12}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},null,{"$f":" C_LookForward!G$119","v":"£'m nominal"},{"$f":" C_LookForward!H$119","v":0},{"$f":" C_LookForward!I$119","v":0},{"$f":" C_LookForward!J$119","v":0},{"$f":" C_LookForward!K$119","v":0},{"$f":" C_LookForward!L$119","v":0},{"$f":" C_LookForward!M$119","v":0},{"$f":" C_LookForward!N$119","v":0},{"$f":" C_LookForward!O$119","v":0},{"$f":" C_LookForward!P$119","v":0},{"$f":" C_LookForward!Q$119","v":0},{"$f":" C_LookForward!R$119","v":0},{"$f":" C_LookForward!S$119","v":0},{"$f":" C_LookForward!T$119","v":0},{"$f":" C_LookForward!U$119","v":0},{"$f":" C_LookForward!V$119","v":0},{"$f":" C_LookForward!W$119","v":0},{"$f":" C_LookForward!X$119","v":0},{"$f":" C_LookForward!Y$119","v":0},null,{"$f":" C_LookForward!AA$119","v":4499},{"$f":" C_LookForward!AB$119","v":4499},{"$f":" C_LookForward!AC$119","v":4499},{"$f":" C_LookForward!AD$119","v":4499},{"$f":" C_LookForward!AE$119","v":3149.5676244321594},{"$f":" C_LookForward!AF$119","v":3039.332757577034},{"$f":" C_LookForward!AG$119","v":3006.467285327059},{"$f":" C_LookForward!AH$119","v":3198.2661640961687},{"$f":" C_LookForward!AI$119","v":3379.1466583166657},{"$f":" C_LookForward!AJ$119","v":3269.3383385882439},{"$f":" C_LookForward!AK$119","v":2251.9408514689949},{"$f":" C_LookForward!AL$119","v":2116.9819436184121},{"$f":" C_LookForward!AM$119","v":2013.9551357039095},{"$f":" C_LookForward!AN$119","v":1916.8954085534192},{"$f":" C_LookForward!AO$119","v":1816.9238895884137},{"$f":" C_LookForward!AP$119","v":1464.5489453609546},{"$f":" C_LookForward!AQ$119","v":1351.0070325001752},{"$f":" C_LookForward!AR$119","v":1234.0588622535724},{"$f":" C_LookForward!AS$119","v":1113.6022468995716},{"$f":" C_LookForward!AT$119","v":989.53193308495077},{"$f":" C_LookForward!AU$119","v":677.1570392529145},{"$f":" C_LookForward!AV$119","v":539.99336920889402},{"$f":" C_LookForward!AW$119","v":398.71478906355293},{"$f":" C_LookForward!AX$119","v":253.19785151385156},{"$f":" C_LookForward!AY$119","v":103.31540583765914},{"$f":" C_LookForward!AZ$119","v":47.2435143664827},{"$f":" C_LookForward!BA$119","v":48.660819797477181},{"$f":" C_LookForward!BB$119","v":50.120644391401498},{"$f":" C_LookForward!BC$119","v":51.624263723143542},{"$f":" C_LookForward!BD$119","v":53.17299163483785},{"$f":" C_LookForward!BE$119","v":47.2435143664827},{"$f":" C_LookForward!BF$119","v":48.660819797477181},{"$f":" C_LookForward!BG$119","v":50.120644391401498},{"$f":" C_LookForward!BH$119","v":51.624263723143542},{"$f":" C_LookForward!BI$119","v":53.17299163483785},{"$f":" C_LookForward!BJ$119","v":47.2435143664827}]
[null,null,null,null,{"$f":" C_Tax!E$273","v":"Tax Creditor"},null,{"$f":" C_Tax!G$273","v":"£'m nominal"},{"$f":" C_Tax!H$273","v":0},{"$f":" C_Tax!I$273","v":0},{"$f":" C_Tax!J$273","v":0},{"$f":" C_Tax!K$273","v":0},{"$f":" C_Tax!L$273","v":0},{"$f":" C_Tax!M$273","v":0},{"$f":" C_Tax!N$273","v":0},{"$f":" C_Tax!O$273","v":0},{"$f":" C_Tax!P$273","v":0},{"$f":" C_Tax!Q$273","v":0},{"$f":" C_Tax!R$273","v":0},{"$f":" C_Tax!S$273","v":0},{"$f":" C_Tax!T$273","v":0},{"$f":" C_Tax!U$273","v":0},{"$f":" C_Tax!V$273","v":0},{"$f":" C_Tax!W$273","v":0},{"$f":" C_Tax!X$273","v":0},{"$f":" C_Tax!Y$273","v":0},null,{"$f":" C_Tax!AA$273","v":0},{"$f":" C_Tax!AB$273","v":0},{"$f":" C_Tax!AC$273","v":0},{"$f":" C_Tax!AD$273","v":0},{"$f":" C_Tax!AE$273","v":0},{"$f":" C_Tax!AF$273","v":0},{"$f":" C_Tax!AG$273","v":0},{"$f":" C_Tax!AH$273","v":0},{"$f":" C_Tax!AI$273","v":0},{"$f":" C_Tax!AJ$273","v":0},{"$f":" C_Tax!AK$273","v":0},{"$f":" C_Tax!AL$273","v":0},{"$f":" C_Tax!AM$273","v":0},{"$f":" C_Tax!AN$273","v":0},{"$f":" C_Tax!AO$273","v":0},{"$f":" C_Tax!AP$273","v":0},{"$f":" C_Tax!AQ$273","v":0},{"$f":" C_Tax!AR$273","v":0},{"$f":" C_Tax!AS$273","v":0},{"$f":" C_Tax!AT$273","v":0},{"$f":" C_Tax!AU$273","v":0},{"$f":" C_Tax!AV$273","v":0},{"$f":" C_Tax!AW$273","v":0},{"$f":" C_Tax!AX$273","v":0},{"$f":" C_Tax!AY$273","v":0},{"$f":" C_Tax!AZ$273","v":0},{"$f":" C_Tax!BA$273","v":0},{"$f":" C_Tax!BB$273","v":0},{"$f":" C_Tax!BC$273","v":0},{"$f":" C_Tax!BD$273","v":0},{"$f":" C_Tax!BE$273","v":0},{"$f":" C_Tax!BF$273","v":0},{"$f":" C_Tax!BG$273","v":0},{"$f":" C_Tax!BH$273","v":0},{"$f":" C_Tax!BI$273","v":0},{"$f":" C_Tax!BJ$273","v":0}]
[null,null,null,null,{"$f":" \"Total \" &C92","v":"Total Liabilities"},null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA93:AA104 )","v":19699},{"$f":" SUM( AB93:AB104 )","v":19699},19699,19699,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[]
[null,null,null,null,{"$f":" \"Net \" & C66","v":"Net Assets"},null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA90 - AA105","v":-2774},-2774,-2774,-2774,6455.7058320714677,5351.8928919031532,4209.1205297105789,3647.0726747700901,3143.7219582524413,3423.8070519212924,3944.0445477936737,4116.000230592972,4181.5691943796173,4119.8020837986369,3989.4620500302262,3718.2324062062762,3482.0065190810637,3088.4362680694758,2906.7997848958112,2854.6526709127684,3078.8183917679125,2910.6753332991648,2778.4376851112756,2650.7385245090481,2593.9550728516115,2508.9534984816964,2442.1883672328622,2397.9048438090249,2780.2886320003854,3121.899906974133,3430.0699864096423,3907.1808035574759,4394.6705942783738,4839.8874345083786,5260.504057739603,5525.758093692868]
[]
[null,null,"Equity"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$208","v":"Share capital balance"},null,{"$f":" C_Fin_Summ!G$208","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Summ!AA$208","v":510},{"$f":" C_Fin_Summ!AB$208","v":510},{"$f":" C_Fin_Summ!AC$208","v":510},{"$f":" C_Fin_Summ!AD$208","v":510},{"$f":" C_Fin_Summ!AE$208","v":3227.852916035733},{"$f":" C_Fin_Summ!AF$208","v":3227.852916035733},{"$f":" C_Fin_Summ!AG$208","v":3227.852916035733},{"$f":" C_Fin_Summ!AH$208","v":3227.852916035733},{"$f":" C_Fin_Summ!AI$208","v":3143.7219582524394},{"$f":" C_Fin_Summ!AJ$208","v":3143.7219582524394},{"$f":" C_Fin_Summ!AK$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AL$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AM$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AN$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AO$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AP$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AQ$208","v":3156.9626888765561},{"$f":" C_Fin_Summ!AR$208","v":3088.4362680694785},{"$f":" C_Fin_Summ!AS$208","v":2906.7997848958075},{"$f":" C_Fin_Summ!AT$208","v":2854.6526709127738},{"$f":" C_Fin_Summ!AU$208","v":2854.6526709127738},{"$f":" C_Fin_Summ!AV$208","v":2854.6526709127738},{"$f":" C_Fin_Summ!AW$208","v":2778.4376851112797},{"$f":" C_Fin_Summ!AX$208","v":2650.7385245090518},{"$f":" C_Fin_Summ!AY$208","v":2593.9550728516206},{"$f":" C_Fin_Summ!AZ$208","v":2508.9534984817055},{"$f":" C_Fin_Summ!BA$208","v":2442.1883672328731},{"$f":" C_Fin_Summ!BB$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BC$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BD$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BE$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BF$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BG$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BH$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BI$208","v":2397.9048438090358},{"$f":" C_Fin_Summ!BJ$208","v":2397.9048438090358}]
[null,null,null,null,{"$f":" I_Actuals!E$29","v":"Other equity (actual for historic balance)"},null,{"$f":" I_Actuals!G$29","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" I_Actuals!AA$29","v":-3945},{"$f":" I_Actuals!AB$29","v":-3945},{"$f":" I_Actuals!AC$29","v":-3945},{"$f":" I_Actuals!AD$29","v":-3945},{"$f":" I_Actuals!AE$29","v":0},{"$f":" I_Actuals!AF$29","v":0},{"$f":" I_Actuals!AG$29","v":0},{"$f":" I_Actuals!AH$29","v":0},{"$f":" I_Actuals!AI$29","v":0},{"$f":" I_Actuals!AJ$29","v":0},{"$f":" I_Actuals!AK$29","v":0},{"$f":" I_Actuals!AL$29","v":0},{"$f":" I_Actuals!AM$29","v":0},{"$f":" I_Actuals!AN$29","v":0},{"$f":" I_Actuals!AO$29","v":0},{"$f":" I_Actuals!AP$29","v":0},{"$f":" I_Actuals!AQ$29","v":0},{"$f":" I_Actuals!AR$29","v":0},{"$f":" I_Actuals!AS$29","v":0},{"$f":" I_Actuals!AT$29","v":0},{"$f":" I_Actuals!AU$29","v":0},{"$f":" I_Actuals!AV$29","v":0},{"$f":" I_Actuals!AW$29","v":0},{"$f":" I_Actuals!AX$29","v":0},{"$f":" I_Actuals!AY$29","v":0},{"$f":" I_Actuals!AZ$29","v":0},{"$f":" I_Actuals!BA$29","v":0},{"$f":" I_Actuals!BB$29","v":0},{"$f":" I_Actuals!BC$29","v":0},{"$f":" I_Actuals!BD$29","v":0},{"$f":" I_Actuals!BE$29","v":0},{"$f":" I_Actuals!BF$29","v":0},{"$f":" I_Actuals!BG$29","v":0},{"$f":" I_Actuals!BH$29","v":0},{"$f":" I_Actuals!BI$29","v":0},{"$f":" I_Actuals!BJ$29","v":0}]
[null,null,null,null,{"$f":" E$62","v":"Retained earnings balance"},null,{"$f":" G$62","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,{"$f":" AC$62","v":661},661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,{"$f":" AJ$62","v":280.08509366885556},787.08185891711923,{"$f":" AL$62","v":959.0375417164164},1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,2441.9825906993533,2862.5992139305722,3127.8532498838499]
[null,null,null,null,"Total Shareholder Funds",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA110:AA112 )","v":-2774},{"$f":" SUM( AB110:AB112 )","v":-2774},-2774,-2774,6455.7058320714659,5351.8928919031523,4209.1205297105762,3647.0726747700896,3143.7219582524394,3423.8070519212952,3944.0445477936755,4116.000230592972,4181.5691943796164,4119.8020837986323,3989.4620500302276,3718.2324062062789,3482.0065190810615,3088.4362680694785,2906.7997848958075,2854.6526709127738,3078.818391767918,2910.6753332991661,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2780.288632000395,3121.8999069741408,3430.0699864096596,3907.1808035574959,4394.6705942783838,4839.8874345083896,5260.5040577396085,5525.7580936928862]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,{"$f":" C_Revenue!E$457","v":"Airport charges revenue"},null,{"$f":" C_Revenue!G$457","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA117:BJ117 )","v":95999.034956136951},null,{"$f":" C_Revenue!AA$457","v":1699},{"$f":" C_Revenue!AB$457","v":1699},{"$f":" C_Revenue!AC$457","v":1716},{"$f":" C_Revenue!AD$457","v":1745},{"$f":" C_Revenue!AE$457","v":1831},{"$f":" C_Revenue!AF$457","v":520.91159999999991},{"$f":" C_Revenue!AG$457","v":408.95199999999994},{"$f":" C_Revenue!AH$457","v":1859.704},{"$f":" C_Revenue!AI$457","v":2286.6346450800002},{"$f":" C_Revenue!AJ$457","v":1963.9517830609216},{"$f":" C_Revenue!AK$457","v":1992.2724737530273},{"$f":" C_Revenue!AL$457","v":2012.1627332599087},{"$f":" C_Revenue!AM$457","v":1958.7720722282754},{"$f":" C_Revenue!AN$457","v":1997.9475136728408},{"$f":" C_Revenue!AO$457","v":2037.9064639462977},{"$f":" C_Revenue!AP$457","v":2078.6645932252236},{"$f":" C_Revenue!AQ$457","v":2120.237885089728},{"$f":" C_Revenue!AR$457","v":2490.1906857230688},{"$f":" C_Revenue!AS$457","v":2539.9944994375301},{"$f":" C_Revenue!AT$457","v":2590.7943894262812},{"$f":" C_Revenue!AU$457","v":2642.610277214807},{"$f":" C_Revenue!AV$457","v":2695.4624827591028},{"$f":" C_Revenue!AW$457","v":3195.8578318589289},{"$f":" C_Revenue!AX$457","v":3259.7749884961077},{"$f":" C_Revenue!AY$457","v":3324.9704882660299},{"$f":" C_Revenue!AZ$457","v":3391.4698980313506},{"$f":" C_Revenue!BA$457","v":3459.2992959919775},{"$f":" C_Revenue!BB$457","v":3696.1699717322654},{"$f":" C_Revenue!BC$457","v":3770.0933711669099},{"$f":" C_Revenue!BD$457","v":3845.4952385902484},{"$f":" C_Revenue!BE$457","v":3922.4051433620534},{"$f":" C_Revenue!BF$457","v":4000.8532462292942},{"$f":" C_Revenue!BG$457","v":4184.1619543961442},{"$f":" C_Revenue!BH$457","v":4267.8451934840668},{"$f":" C_Revenue!BI$457","v":4353.2020973537483},{"$f":" C_Revenue!BJ$457","v":4440.2661393008239}]
[null,null,null,null,{"$f":" C_CargoRev!E$39","v":"Total Cargo revenue"},null,{"$f":" C_CargoRev!G$39","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA118:BJ118 )","v":751.71647490997782},null,{"$f":" C_CargoRev!AA$39","v":0},{"$f":" C_CargoRev!AB$39","v":0},{"$f":" C_CargoRev!AC$39","v":0},{"$f":" C_CargoRev!AD$39","v":0},{"$f":" C_CargoRev!AE$39","v":0},{"$f":" C_CargoRev!AF$39","v":75},{"$f":" C_CargoRev!AG$39","v":89.849121914732009},{"$f":" C_CargoRev!AH$39","v":39.10839351904702},{"$f":" C_CargoRev!AI$39","v":24.522260125119509},{"$f":" C_CargoRev!AJ$39","v":16.362608843829101},{"$f":" C_CargoRev!AK$39","v":13.95841634519223},{"$f":" C_CargoRev!AL$39","v":13.619467321135952},{"$f":" C_CargoRev!AM$39","v":16.306202606210626},{"$f":" C_CargoRev!AN$39","v":16.520699343261551},{"$f":" C_CargoRev!AO$39","v":16.733390302189949},{"$f":" C_CargoRev!AP$39","v":16.94397408924512},{"$f":" C_CargoRev!AQ$39","v":17.152132852251629},{"$f":" C_CargoRev!AR$39","v":17.357531564358212},{"$f":" C_CargoRev!AS$39","v":17.55981727962417},{"$f":" C_CargoRev!AT$39","v":17.758618359398149},{"$f":" C_CargoRev!AU$39","v":17.953543668406908},{"$f":" C_CargoRev!AV$39","v":18.144181739432735},{"$f":" C_CargoRev!AW$39","v":18.330099905418543},{"$f":" C_CargoRev!AX$39","v":18.820715532854393},{"$f":" C_CargoRev!AY$39","v":19.325150499631683},{"$f":" C_CargoRev!AZ$39","v":19.843793338496152},{"$f":" C_CargoRev!BA$39","v":20.381681877404809},{"$f":" C_CargoRev!BB$39","v":20.93010145140417},{"$f":" C_CargoRev!BC$39","v":21.498910569684185},{"$f":" C_CargoRev!BD$39","v":22.07881646683148},{"$f":" C_CargoRev!BE$39","v":22.680323474099911},{"$f":" C_CargoRev!BF$39","v":23.293523949973849},{"$f":" C_CargoRev!BG$39","v":23.92399414075977},{"$f":" C_CargoRev!BH$39","v":24.578016094054494},{"$f":" C_CargoRev!BI$39","v":25.244684628322766},{"$f":" C_CargoRev!BJ$39","v":25.936303107606868}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$338","v":"Total non aero revenues"},null,{"$f":" C_NonAeroRev!G$338","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA119:BJ119 )","v":63867.932894161007},null,{"$f":" C_NonAeroRev!AA$338","v":1055},{"$f":" C_NonAeroRev!AB$338","v":1061},{"$f":" C_NonAeroRev!AC$338","v":1112},{"$f":" C_NonAeroRev!AD$338","v":1129},{"$f":" C_NonAeroRev!AE$338","v":1239},{"$f":" C_NonAeroRev!AF$338","v":528},{"$f":" C_NonAeroRev!AG$338","v":561.79175380455717},{"$f":" C_NonAeroRev!AH$338","v":1013.0850372165686},{"$f":" C_NonAeroRev!AI$338","v":1179.8895120791276},{"$f":" C_NonAeroRev!AJ$338","v":1282.9025425010366},{"$f":" C_NonAeroRev!AK$338","v":1317.1509189193619},{"$f":" C_NonAeroRev!AL$338","v":1335.2015109514648},{"$f":" C_NonAeroRev!AM$338","v":1366.3755400299995},{"$f":" C_NonAeroRev!AN$338","v":1445.903808997401},{"$f":" C_NonAeroRev!AO$338","v":1415.7453953740089},{"$f":" C_NonAeroRev!AP$338","v":1500.8828382896095},{"$f":" C_NonAeroRev!AQ$338","v":1585.1482144395072},{"$f":" C_NonAeroRev!AR$338","v":1643.3352221830214},{"$f":" C_NonAeroRev!AS$338","v":1675.6004332576249},{"$f":" C_NonAeroRev!AT$338","v":1762.2406774423373},{"$f":" C_NonAeroRev!AU$338","v":1835.7282999243209},{"$f":" C_NonAeroRev!AV$338","v":1912.2470737545225},{"$f":" C_NonAeroRev!AW$338","v":1974.7048163438049},{"$f":" C_NonAeroRev!AX$338","v":2036.7604279452626},{"$f":" C_NonAeroRev!AY$338","v":2110.4058635844804},{"$f":" C_NonAeroRev!AZ$338","v":2187.1194053228019},{"$f":" C_NonAeroRev!BA$338","v":2262.7725093025551},{"$f":" C_NonAeroRev!BB$338","v":2341.8332656186653},{"$f":" C_NonAeroRev!BC$338","v":2423.9416934204546},{"$f":" C_NonAeroRev!BD$338","v":2509.8166624369915},{"$f":" C_NonAeroRev!BE$338","v":2599.0980560170015},{"$f":" C_NonAeroRev!BF$338","v":2688.5517001268504},{"$f":" C_NonAeroRev!BG$338","v":2786.1498761896823},{"$f":" C_NonAeroRev!BH$338","v":2887.9399100431665},{"$f":" C_NonAeroRev!BI$338","v":2994.8912830167187},{"$f":" C_NonAeroRev!BJ$338","v":3106.7186456280997}]
[null,null,null,null,{"$f":" C_Opex!E$101","v":"Total people costs"},null,{"$f":" C_Opex!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61782.941212367179,null,{"$f":" C_Opex!AA$101","v":-361},{"$f":" C_Opex!AB$101","v":-349},{"$f":" C_Opex!AC$101","v":-349},{"$f":" C_Opex!AD$101","v":-355},{"$f":" C_Opex!AE$101","v":-378},{"$f":" C_Opex!AF$101","v":-1011.0000000000001},{"$f":" C_Opex!AG$101","v":-952.25008944766239},{"$f":" C_Opex!AH$101","v":-1299.2914097844537},{"$f":" C_Opex!AI$101","v":-1381.1580838026614},{"$f":" C_Opex!AJ$101","v":-1437.1461776159622},{"$f":" C_Opex!AK$101","v":-1456.4218764250306},{"$f":" C_Opex!AL$101","v":-1444.5286632141851},{"$f":" C_Opex!AM$101","v":-1481.6838494623871},{"$f":" C_Opex!AN$101","v":-1526.134364946259},{"$f":" C_Opex!AO$101","v":-1571.9183958946467},{"$f":" C_Opex!AP$101","v":-1619.0759477714862},{"$f":" C_Opex!AQ$101","v":-1667.6482262046309},{"$f":" C_Opex!AR$101","v":-1717.6776729907697},{"$f":" C_Opex!AS$101","v":-1769.2080031804928},{"$f":" C_Opex!AT$101","v":-1822.2842432759076},{"$f":" C_Opex!AU$101","v":-1876.952770574185},{"$f":" C_Opex!AV$101","v":-1933.2613536914105},{"$f":" C_Opex!AW$101","v":-1991.2591943021528},{"$f":" C_Opex!AX$101","v":-2050.9969701312175},{"$f":" C_Opex!AY$101","v":-2112.526879235154},{"$f":" C_Opex!AZ$101","v":-2175.9026856122086},{"$f":" C_Opex!BA$101","v":-2241.1797661805749},{"$f":" C_Opex!BB$101","v":-2308.4151591659925},{"$f":" C_Opex!BC$101","v":-2377.6676139409724},{"$f":" C_Opex!BD$101","v":-2448.9976423592016},{"$f":" C_Opex!BE$101","v":-2522.4675716299776},{"$f":" C_Opex!BF$101","v":-2598.1415987788764},{"$f":" C_Opex!BG$101","v":-2676.0858467422431},{"$f":" C_Opex!BH$101","v":-2756.3684221445105},{"$f":" C_Opex!BI$101","v":-2839.0594748088456},{"$f":" C_Opex!BJ$101","v":-2924.231259053111}]
[null,null,null,null,{"$f":" C_Opex!E$144","v":"Total operations costs"},null,{"$f":" C_Opex!G$144","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,{"$f":" C_Opex!AA$144","v":-243},{"$f":" C_Opex!AB$144","v":-257},{"$f":" C_Opex!AC$144","v":-241},{"$f":" C_Opex!AD$144","v":-252},{"$f":" C_Opex!AE$144","v":-279},{"$f":" C_Opex!AF$144","v":-124.99999999999999},{"$f":" C_Opex!AG$144","v":-13.198903041709789},{"$f":" C_Opex!AH$144","v":0},{"$f":" C_Opex!AI$144","v":0},{"$f":" C_Opex!AJ$144","v":0},{"$f":" C_Opex!AK$144","v":0},{"$f":" C_Opex!AL$144","v":0},{"$f":" C_Opex!AM$144","v":0},{"$f":" C_Opex!AN$144","v":0},{"$f":" C_Opex!AO$144","v":0},{"$f":" C_Opex!AP$144","v":0},{"$f":" C_Opex!AQ$144","v":0},{"$f":" C_Opex!AR$144","v":0},{"$f":" C_Opex!AS$144","v":0},{"$f":" C_Opex!AT$144","v":0},{"$f":" C_Opex!AU$144","v":0},{"$f":" C_Opex!AV$144","v":0},{"$f":" C_Opex!AW$144","v":0},{"$f":" C_Opex!AX$144","v":0},{"$f":" C_Opex!AY$144","v":0},{"$f":" C_Opex!AZ$144","v":0},{"$f":" C_Opex!BA$144","v":0},{"$f":" C_Opex!BB$144","v":0},{"$f":" C_Opex!BC$144","v":0},{"$f":" C_Opex!BD$144","v":0},{"$f":" C_Opex!BE$144","v":0},{"$f":" C_Opex!BF$144","v":0},{"$f":" C_Opex!BG$144","v":0},{"$f":" C_Opex!BH$144","v":0},{"$f":" C_Opex!BI$144","v":0},{"$f":" C_Opex!BJ$144","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$187","v":"Total rent & rates costs"},null,{"$f":" C_Opex!G$187","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,{"$f":" C_Opex!AA$187","v":-123},{"$f":" C_Opex!AB$187","v":-127},{"$f":" C_Opex!AC$187","v":-124},{"$f":" C_Opex!AD$187","v":-119},{"$f":" C_Opex!AE$187","v":-117},{"$f":" C_Opex!AF$187","v":0},{"$f":" C_Opex!AG$187","v":0},{"$f":" C_Opex!AH$187","v":0},{"$f":" C_Opex!AI$187","v":0},{"$f":" C_Opex!AJ$187","v":0},{"$f":" C_Opex!AK$187","v":0},{"$f":" C_Opex!AL$187","v":0},{"$f":" C_Opex!AM$187","v":0},{"$f":" C_Opex!AN$187","v":0},{"$f":" C_Opex!AO$187","v":0},{"$f":" C_Opex!AP$187","v":0},{"$f":" C_Opex!AQ$187","v":0},{"$f":" C_Opex!AR$187","v":0},{"$f":" C_Opex!AS$187","v":0},{"$f":" C_Opex!AT$187","v":0},{"$f":" C_Opex!AU$187","v":0},{"$f":" C_Opex!AV$187","v":0},{"$f":" C_Opex!AW$187","v":0},{"$f":" C_Opex!AX$187","v":0},{"$f":" C_Opex!AY$187","v":0},{"$f":" C_Opex!AZ$187","v":0},{"$f":" C_Opex!BA$187","v":0},{"$f":" C_Opex!BB$187","v":0},{"$f":" C_Opex!BC$187","v":0},{"$f":" C_Opex!BD$187","v":0},{"$f":" C_Opex!BE$187","v":0},{"$f":" C_Opex!BF$187","v":0},{"$f":" C_Opex!BG$187","v":0},{"$f":" C_Opex!BH$187","v":0},{"$f":" C_Opex!BI$187","v":0},{"$f":" C_Opex!BJ$187","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$230","v":"Total utilities costs"},null,{"$f":" C_Opex!G$230","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$230","v":0},{"$f":" C_Opex!L$230","v":0},{"$f":" C_Opex!M$230","v":0},{"$f":" C_Opex!N$230","v":0},{"$f":" C_Opex!O$230","v":0},{"$f":" C_Opex!P$230","v":0},{"$f":" C_Opex!Q$230","v":0},{"$f":" C_Opex!R$230","v":0},{"$f":" C_Opex!S$230","v":0},{"$f":" C_Opex!T$230","v":0},{"$f":" C_Opex!U$230","v":0},{"$f":" C_Opex!V$230","v":0},{"$f":" C_Opex!W$230","v":0},{"$f":" C_Opex!X$230","v":0},-408,null,{"$f":" C_Opex!AA$230","v":-90},{"$f":" C_Opex!AB$230","v":-72},{"$f":" C_Opex!AC$230","v":-86},{"$f":" C_Opex!AD$230","v":-88},{"$f":" C_Opex!AE$230","v":-72},{"$f":" C_Opex!AF$230","v":0},{"$f":" C_Opex!AG$230","v":0},{"$f":" C_Opex!AH$230","v":0},{"$f":" C_Opex!AI$230","v":0},{"$f":" C_Opex!AJ$230","v":0},{"$f":" C_Opex!AK$230","v":0},{"$f":" C_Opex!AL$230","v":0},{"$f":" C_Opex!AM$230","v":0},{"$f":" C_Opex!AN$230","v":0},{"$f":" C_Opex!AO$230","v":0},{"$f":" C_Opex!AP$230","v":0},{"$f":" C_Opex!AQ$230","v":0},{"$f":" C_Opex!AR$230","v":0},{"$f":" C_Opex!AS$230","v":0},{"$f":" C_Opex!AT$230","v":0},{"$f":" C_Opex!AU$230","v":0},{"$f":" C_Opex!AV$230","v":0},{"$f":" C_Opex!AW$230","v":0},{"$f":" C_Opex!AX$230","v":0},{"$f":" C_Opex!AY$230","v":0},{"$f":" C_Opex!AZ$230","v":0},{"$f":" C_Opex!BA$230","v":0},{"$f":" C_Opex!BB$230","v":0},{"$f":" C_Opex!BC$230","v":0},{"$f":" C_Opex!BD$230","v":0},{"$f":" C_Opex!BE$230","v":0},{"$f":" C_Opex!BF$230","v":0},{"$f":" C_Opex!BG$230","v":0},{"$f":" C_Opex!BH$230","v":0},{"$f":" C_Opex!BI$230","v":0},{"$f":" C_Opex!BJ$230","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$273","v":"Total facilities & maintenance costs"},null,{"$f":" C_Opex!G$273","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$273","v":0},{"$f":" C_Opex!L$273","v":0},{"$f":" C_Opex!M$273","v":0},{"$f":" C_Opex!N$273","v":0},{"$f":" C_Opex!O$273","v":0},{"$f":" C_Opex!P$273","v":0},{"$f":" C_Opex!Q$273","v":0},{"$f":" C_Opex!R$273","v":0},{"$f":" C_Opex!S$273","v":0},{"$f":" C_Opex!T$273","v":0},{"$f":" C_Opex!U$273","v":0},{"$f":" C_Opex!V$273","v":0},{"$f":" C_Opex!W$273","v":0},{"$f":" C_Opex!X$273","v":0},-841,null,{"$f":" C_Opex!AA$273","v":-175},{"$f":" C_Opex!AB$273","v":-164},{"$f":" C_Opex!AC$273","v":-164},{"$f":" C_Opex!AD$273","v":-165},{"$f":" C_Opex!AE$273","v":-173},{"$f":" C_Opex!AF$273","v":0},{"$f":" C_Opex!AG$273","v":0},{"$f":" C_Opex!AH$273","v":0},{"$f":" C_Opex!AI$273","v":0},{"$f":" C_Opex!AJ$273","v":0},{"$f":" C_Opex!AK$273","v":0},{"$f":" C_Opex!AL$273","v":0},{"$f":" C_Opex!AM$273","v":0},{"$f":" C_Opex!AN$273","v":0},{"$f":" C_Opex!AO$273","v":0},{"$f":" C_Opex!AP$273","v":0},{"$f":" C_Opex!AQ$273","v":0},{"$f":" C_Opex!AR$273","v":0},{"$f":" C_Opex!AS$273","v":0},{"$f":" C_Opex!AT$273","v":0},{"$f":" C_Opex!AU$273","v":0},{"$f":" C_Opex!AV$273","v":0},{"$f":" C_Opex!AW$273","v":0},{"$f":" C_Opex!AX$273","v":0},{"$f":" C_Opex!AY$273","v":0},{"$f":" C_Opex!AZ$273","v":0},{"$f":" C_Opex!BA$273","v":0},{"$f":" C_Opex!BB$273","v":0},{"$f":" C_Opex!BC$273","v":0},{"$f":" C_Opex!BD$273","v":0},{"$f":" C_Opex!BE$273","v":0},{"$f":" C_Opex!BF$273","v":0},{"$f":" C_Opex!BG$273","v":0},{"$f":" C_Opex!BH$273","v":0},{"$f":" C_Opex!BI$273","v":0},{"$f":" C_Opex!BJ$273","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$316","v":"Total other opex costs"},null,{"$f":" C_Opex!G$316","v":"£'m nominal"},null,null,null,{"$f":" C_Opex!K$316","v":0},{"$f":" C_Opex!L$316","v":0},{"$f":" C_Opex!M$316","v":0},{"$f":" C_Opex!N$316","v":0},{"$f":" C_Opex!O$316","v":0},{"$f":" C_Opex!P$316","v":0},{"$f":" C_Opex!Q$316","v":0},{"$f":" C_Opex!R$316","v":0},{"$f":" C_Opex!S$316","v":0},{"$f":" C_Opex!T$316","v":0},{"$f":" C_Opex!U$316","v":0},{"$f":" C_Opex!V$316","v":0},{"$f":" C_Opex!W$316","v":0},{"$f":" C_Opex!X$316","v":0},-621,null,{"$f":" C_Opex!AA$316","v":-165},{"$f":" C_Opex!AB$316","v":-111},{"$f":" C_Opex!AC$316","v":-112},{"$f":" C_Opex!AD$316","v":-103},{"$f":" C_Opex!AE$316","v":-130},{"$f":" C_Opex!AF$316","v":0},{"$f":" C_Opex!AG$316","v":0},{"$f":" C_Opex!AH$316","v":0},{"$f":" C_Opex!AI$316","v":0},{"$f":" C_Opex!AJ$316","v":0},{"$f":" C_Opex!AK$316","v":0},{"$f":" C_Opex!AL$316","v":0},{"$f":" C_Opex!AM$316","v":0},{"$f":" C_Opex!AN$316","v":0},{"$f":" C_Opex!AO$316","v":0},{"$f":" C_Opex!AP$316","v":0},{"$f":" C_Opex!AQ$316","v":0},{"$f":" C_Opex!AR$316","v":0},{"$f":" C_Opex!AS$316","v":0},{"$f":" C_Opex!AT$316","v":0},{"$f":" C_Opex!AU$316","v":0},{"$f":" C_Opex!AV$316","v":0},{"$f":" C_Opex!AW$316","v":0},{"$f":" C_Opex!AX$316","v":0},{"$f":" C_Opex!AY$316","v":0},{"$f":" C_Opex!AZ$316","v":0},{"$f":" C_Opex!BA$316","v":0},{"$f":" C_Opex!BB$316","v":0},{"$f":" C_Opex!BC$316","v":0},{"$f":" C_Opex!BD$316","v":0},{"$f":" C_Opex!BE$316","v":0},{"$f":" C_Opex!BF$316","v":0},{"$f":" C_Opex!BG$316","v":0},{"$f":" C_Opex!BH$316","v":0},{"$f":" C_Opex!BI$316","v":0},{"$f":" C_Opex!BJ$316","v":0}]
[null,null,null,null,"Operating cash flow",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA126:BJ126 )","v":94945.54420979906},null,{"$f":" SUM( AA117:AA125 )","v":1597},{"$f":" SUM( AB117:AB125 )","v":1680},1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,null,null,{"$f":" I_Actuals!E$77","v":"Capital expenditures (actuals)"},null,{"$f":" I_Actuals!G$77","v":"£'m nominal"},null,null,null,{"$f":" I_Actuals!K$77","v":"Being published with this model"},{"$f":" I_Actuals!L$77","v":0},{"$f":" I_Actuals!M$77","v":0},{"$f":" I_Actuals!N$77","v":0},{"$f":" I_Actuals!O$77","v":0},{"$f":" I_Actuals!P$77","v":0},{"$f":" I_Actuals!Q$77","v":0},{"$f":" I_Actuals!R$77","v":0},{"$f":" I_Actuals!S$77","v":0},{"$f":" I_Actuals!T$77","v":0},{"$f":" I_Actuals!U$77","v":0},{"$f":" I_Actuals!V$77","v":0},{"$f":" I_Actuals!W$77","v":0},{"$f":" I_Actuals!X$77","v":0},{"$f":" SUM( AA128:BJ128 )","v":-3596},null,{"$f":" I_Actuals!AA$77 * SignSwitch","v":-586},{"$f":" I_Actuals!AB$77 * SignSwitch","v":-668},{"$f":" I_Actuals!AC$77 * SignSwitch","v":-693},{"$f":" I_Actuals!AD$77 * SignSwitch","v":-793},{"$f":" I_Actuals!AE$77 * SignSwitch","v":-856},{"$f":" I_Actuals!AF$77 * SignSwitch","v":0},{"$f":" I_Actuals!AG$77 * SignSwitch","v":0},{"$f":" I_Actuals!AH$77 * SignSwitch","v":0},{"$f":" I_Actuals!AI$77 * SignSwitch","v":0},{"$f":" I_Actuals!AJ$77 * SignSwitch","v":0},{"$f":" I_Actuals!AK$77 * SignSwitch","v":0},{"$f":" I_Actuals!AL$77 * SignSwitch","v":0},{"$f":" I_Actuals!AM$77 * SignSwitch","v":0},{"$f":" I_Actuals!AN$77 * SignSwitch","v":0},{"$f":" I_Actuals!AO$77 * SignSwitch","v":0},{"$f":" I_Actuals!AP$77 * SignSwitch","v":0},{"$f":" I_Actuals!AQ$77 * SignSwitch","v":0},{"$f":" I_Actuals!AR$77 * SignSwitch","v":0},{"$f":" I_Actuals!AS$77 * SignSwitch","v":0},{"$f":" I_Actuals!AT$77 * SignSwitch","v":0},{"$f":" I_Actuals!AU$77 * SignSwitch","v":0},{"$f":" I_Actuals!AV$77 * SignSwitch","v":0},{"$f":" I_Actuals!AW$77 * SignSwitch","v":0},{"$f":" I_Actuals!AX$77 * SignSwitch","v":0},{"$f":" I_Actuals!AY$77 * SignSwitch","v":0},{"$f":" I_Actuals!AZ$77 * SignSwitch","v":0},{"$f":" I_Actuals!BA$77 * SignSwitch","v":0},{"$f":" I_Actuals!BB$77 * SignSwitch","v":0},{"$f":" I_Actuals!BC$77 * SignSwitch","v":0},{"$f":" I_Actuals!BD$77 * SignSwitch","v":0},{"$f":" I_Actuals!BE$77 * SignSwitch","v":0},{"$f":" I_Actuals!BF$77 * SignSwitch","v":0},{"$f":" I_Actuals!BG$77 * SignSwitch","v":0},{"$f":" I_Actuals!BH$77 * SignSwitch","v":0},{"$f":" I_Actuals!BI$77 * SignSwitch","v":0},{"$f":" I_Actuals!BJ$77 * SignSwitch","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$61","v":"Outturn cashflows relating to capex on Category 1 description (CF St)"},null,{"$f":" C_Capex!G$61","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$61","v":0},{"$f":" C_Capex!L$61","v":0},{"$f":" C_Capex!M$61","v":0},{"$f":" C_Capex!N$61","v":0},{"$f":" C_Capex!O$61","v":0},{"$f":" C_Capex!P$61","v":0},{"$f":" C_Capex!Q$61","v":0},{"$f":" C_Capex!R$61","v":0},{"$f":" C_Capex!S$61","v":0},{"$f":" C_Capex!T$61","v":0},{"$f":" C_Capex!U$61","v":0},{"$f":" C_Capex!V$61","v":0},{"$f":" C_Capex!W$61","v":0},{"$f":" C_Capex!X$61","v":0},{"$f":" SUM( AA129:BJ129 )","v":-51575.675398301762},null,{"$f":" C_Capex!AA$61","v":0},{"$f":" C_Capex!AB$61","v":0},{"$f":" C_Capex!AC$61","v":0},{"$f":" C_Capex!AD$61","v":0},{"$f":" C_Capex!AE$61","v":0},{"$f":" C_Capex!AF$61","v":-447},{"$f":" C_Capex!AG$61","v":-283.99999999999994},{"$f":" C_Capex!AH$61","v":-410.69830564149203},{"$f":" C_Capex!AI$61","v":-681.94451080656995},{"$f":" C_Capex!AJ$61","v":-850.39741114668288},{"$f":" C_Capex!AK$61","v":-1221.3729846703261},{"$f":" C_Capex!AL$61","v":-1162.7080212555354},{"$f":" C_Capex!AM$61","v":-1522.0805993388838},{"$f":" C_Capex!AN$61","v":-1564.134243866207},{"$f":" C_Capex!AO$61","v":-1616.9624617093907},{"$f":" C_Capex!AP$61","v":-1348.9436798551378},{"$f":" C_Capex!AQ$61","v":-1490.3154854043403},{"$f":" C_Capex!AR$61","v":-1106.0966339719282},{"$f":" C_Capex!AS$61","v":-1530.721148145846},{"$f":" C_Capex!AT$61","v":-2030.1307891780759},{"$f":" C_Capex!AU$61","v":-2611.5317068991699},{"$f":" C_Capex!AV$61","v":-1704.2198060334947},{"$f":" C_Capex!AW$61","v":-1755.3464002144995},{"$f":" C_Capex!AX$61","v":-1808.0067922209346},{"$f":" C_Capex!AY$61","v":-1862.2469959875627},{"$f":" C_Capex!AZ$61","v":-1918.1144058671896},{"$f":" C_Capex!BA$61","v":-1975.6578380432054},{"$f":" C_Capex!BB$61","v":-2034.9275731845016},{"$f":" C_Capex!BC$61","v":-2095.9754003800367},{"$f":" C_Capex!BD$61","v":-2158.8546623914376},{"$f":" C_Capex!BE$61","v":-2223.6203022631807},{"$f":" C_Capex!BF$61","v":-2290.3289113310761},{"$f":" C_Capex!BG$61","v":-2359.0387786710085},{"$f":" C_Capex!BH$61","v":-2429.8099420311391},{"$f":" C_Capex!BI$61","v":-2502.7042402920729},{"$f":" C_Capex!BJ$61","v":-2577.7853675008355}]
[null,null,null,null,{"$f":" C_Capex!E$66","v":"Outturn cashflows relating to capex on Category 2 description (CF St)"},null,{"$f":" C_Capex!G$66","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$66","v":0},{"$f":" C_Capex!L$66","v":0},{"$f":" C_Capex!M$66","v":0},{"$f":" C_Capex!N$66","v":0},{"$f":" C_Capex!O$66","v":0},{"$f":" C_Capex!P$66","v":0},{"$f":" C_Capex!Q$66","v":0},{"$f":" C_Capex!R$66","v":0},{"$f":" C_Capex!S$66","v":0},{"$f":" C_Capex!T$66","v":0},{"$f":" C_Capex!U$66","v":0},{"$f":" C_Capex!V$66","v":0},{"$f":" C_Capex!W$66","v":0},{"$f":" C_Capex!X$66","v":0},0,null,{"$f":" C_Capex!AA$66","v":0},{"$f":" C_Capex!AB$66","v":0},{"$f":" C_Capex!AC$66","v":0},{"$f":" C_Capex!AD$66","v":0},{"$f":" C_Capex!AE$66","v":0},{"$f":" C_Capex!AF$66","v":0},{"$f":" C_Capex!AG$66","v":0},{"$f":" C_Capex!AH$66","v":0},{"$f":" C_Capex!AI$66","v":0},{"$f":" C_Capex!AJ$66","v":0},{"$f":" C_Capex!AK$66","v":0},{"$f":" C_Capex!AL$66","v":0},{"$f":" C_Capex!AM$66","v":0},{"$f":" C_Capex!AN$66","v":0},{"$f":" C_Capex!AO$66","v":0},{"$f":" C_Capex!AP$66","v":0},{"$f":" C_Capex!AQ$66","v":0},{"$f":" C_Capex!AR$66","v":0},{"$f":" C_Capex!AS$66","v":0},{"$f":" C_Capex!AT$66","v":0},{"$f":" C_Capex!AU$66","v":0},{"$f":" C_Capex!AV$66","v":0},{"$f":" C_Capex!AW$66","v":0},{"$f":" C_Capex!AX$66","v":0},{"$f":" C_Capex!AY$66","v":0},{"$f":" C_Capex!AZ$66","v":0},{"$f":" C_Capex!BA$66","v":0},{"$f":" C_Capex!BB$66","v":0},{"$f":" C_Capex!BC$66","v":0},{"$f":" C_Capex!BD$66","v":0},{"$f":" C_Capex!BE$66","v":0},{"$f":" C_Capex!BF$66","v":0},{"$f":" C_Capex!BG$66","v":0},{"$f":" C_Capex!BH$66","v":0},{"$f":" C_Capex!BI$66","v":0},{"$f":" C_Capex!BJ$66","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$71","v":"Outturn cashflows relating to capex on Category 3 description (CF St)"},null,{"$f":" C_Capex!G$71","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$71","v":0},{"$f":" C_Capex!L$71","v":0},{"$f":" C_Capex!M$71","v":0},{"$f":" C_Capex!N$71","v":0},{"$f":" C_Capex!O$71","v":0},{"$f":" C_Capex!P$71","v":0},{"$f":" C_Capex!Q$71","v":0},{"$f":" C_Capex!R$71","v":0},{"$f":" C_Capex!S$71","v":0},{"$f":" C_Capex!T$71","v":0},{"$f":" C_Capex!U$71","v":0},{"$f":" C_Capex!V$71","v":0},{"$f":" C_Capex!W$71","v":0},{"$f":" C_Capex!X$71","v":0},0,null,{"$f":" C_Capex!AA$71","v":0},{"$f":" C_Capex!AB$71","v":0},{"$f":" C_Capex!AC$71","v":0},{"$f":" C_Capex!AD$71","v":0},{"$f":" C_Capex!AE$71","v":0},{"$f":" C_Capex!AF$71","v":0},{"$f":" C_Capex!AG$71","v":0},{"$f":" C_Capex!AH$71","v":0},{"$f":" C_Capex!AI$71","v":0},{"$f":" C_Capex!AJ$71","v":0},{"$f":" C_Capex!AK$71","v":0},{"$f":" C_Capex!AL$71","v":0},{"$f":" C_Capex!AM$71","v":0},{"$f":" C_Capex!AN$71","v":0},{"$f":" C_Capex!AO$71","v":0},{"$f":" C_Capex!AP$71","v":0},{"$f":" C_Capex!AQ$71","v":0},{"$f":" C_Capex!AR$71","v":0},{"$f":" C_Capex!AS$71","v":0},{"$f":" C_Capex!AT$71","v":0},{"$f":" C_Capex!AU$71","v":0},{"$f":" C_Capex!AV$71","v":0},{"$f":" C_Capex!AW$71","v":0},{"$f":" C_Capex!AX$71","v":0},{"$f":" C_Capex!AY$71","v":0},{"$f":" C_Capex!AZ$71","v":0},{"$f":" C_Capex!BA$71","v":0},{"$f":" C_Capex!BB$71","v":0},{"$f":" C_Capex!BC$71","v":0},{"$f":" C_Capex!BD$71","v":0},{"$f":" C_Capex!BE$71","v":0},{"$f":" C_Capex!BF$71","v":0},{"$f":" C_Capex!BG$71","v":0},{"$f":" C_Capex!BH$71","v":0},{"$f":" C_Capex!BI$71","v":0},{"$f":" C_Capex!BJ$71","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$76","v":"Outturn cashflows relating to capex on Category 4 description (CF St)"},null,{"$f":" C_Capex!G$76","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$76","v":0},{"$f":" C_Capex!L$76","v":0},{"$f":" C_Capex!M$76","v":0},{"$f":" C_Capex!N$76","v":0},{"$f":" C_Capex!O$76","v":0},{"$f":" C_Capex!P$76","v":0},{"$f":" C_Capex!Q$76","v":0},{"$f":" C_Capex!R$76","v":0},{"$f":" C_Capex!S$76","v":0},{"$f":" C_Capex!T$76","v":0},{"$f":" C_Capex!U$76","v":0},{"$f":" C_Capex!V$76","v":0},{"$f":" C_Capex!W$76","v":0},{"$f":" C_Capex!X$76","v":0},0,null,{"$f":" C_Capex!AA$76","v":0},{"$f":" C_Capex!AB$76","v":0},{"$f":" C_Capex!AC$76","v":0},{"$f":" C_Capex!AD$76","v":0},{"$f":" C_Capex!AE$76","v":0},{"$f":" C_Capex!AF$76","v":0},{"$f":" C_Capex!AG$76","v":0},{"$f":" C_Capex!AH$76","v":0},{"$f":" C_Capex!AI$76","v":0},{"$f":" C_Capex!AJ$76","v":0},{"$f":" C_Capex!AK$76","v":0},{"$f":" C_Capex!AL$76","v":0},{"$f":" C_Capex!AM$76","v":0},{"$f":" C_Capex!AN$76","v":0},{"$f":" C_Capex!AO$76","v":0},{"$f":" C_Capex!AP$76","v":0},{"$f":" C_Capex!AQ$76","v":0},{"$f":" C_Capex!AR$76","v":0},{"$f":" C_Capex!AS$76","v":0},{"$f":" C_Capex!AT$76","v":0},{"$f":" C_Capex!AU$76","v":0},{"$f":" C_Capex!AV$76","v":0},{"$f":" C_Capex!AW$76","v":0},{"$f":" C_Capex!AX$76","v":0},{"$f":" C_Capex!AY$76","v":0},{"$f":" C_Capex!AZ$76","v":0},{"$f":" C_Capex!BA$76","v":0},{"$f":" C_Capex!BB$76","v":0},{"$f":" C_Capex!BC$76","v":0},{"$f":" C_Capex!BD$76","v":0},{"$f":" C_Capex!BE$76","v":0},{"$f":" C_Capex!BF$76","v":0},{"$f":" C_Capex!BG$76","v":0},{"$f":" C_Capex!BH$76","v":0},{"$f":" C_Capex!BI$76","v":0},{"$f":" C_Capex!BJ$76","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$81","v":"Outturn cashflows relating to capex on Category 5 description (CF St)"},null,{"$f":" C_Capex!G$81","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$81","v":0},{"$f":" C_Capex!L$81","v":0},{"$f":" C_Capex!M$81","v":0},{"$f":" C_Capex!N$81","v":0},{"$f":" C_Capex!O$81","v":0},{"$f":" C_Capex!P$81","v":0},{"$f":" C_Capex!Q$81","v":0},{"$f":" C_Capex!R$81","v":0},{"$f":" C_Capex!S$81","v":0},{"$f":" C_Capex!T$81","v":0},{"$f":" C_Capex!U$81","v":0},{"$f":" C_Capex!V$81","v":0},{"$f":" C_Capex!W$81","v":0},{"$f":" C_Capex!X$81","v":0},0,null,{"$f":" C_Capex!AA$81","v":0},{"$f":" C_Capex!AB$81","v":0},{"$f":" C_Capex!AC$81","v":0},{"$f":" C_Capex!AD$81","v":0},{"$f":" C_Capex!AE$81","v":0},{"$f":" C_Capex!AF$81","v":0},{"$f":" C_Capex!AG$81","v":0},{"$f":" C_Capex!AH$81","v":0},{"$f":" C_Capex!AI$81","v":0},{"$f":" C_Capex!AJ$81","v":0},{"$f":" C_Capex!AK$81","v":0},{"$f":" C_Capex!AL$81","v":0},{"$f":" C_Capex!AM$81","v":0},{"$f":" C_Capex!AN$81","v":0},{"$f":" C_Capex!AO$81","v":0},{"$f":" C_Capex!AP$81","v":0},{"$f":" C_Capex!AQ$81","v":0},{"$f":" C_Capex!AR$81","v":0},{"$f":" C_Capex!AS$81","v":0},{"$f":" C_Capex!AT$81","v":0},{"$f":" C_Capex!AU$81","v":0},{"$f":" C_Capex!AV$81","v":0},{"$f":" C_Capex!AW$81","v":0},{"$f":" C_Capex!AX$81","v":0},{"$f":" C_Capex!AY$81","v":0},{"$f":" C_Capex!AZ$81","v":0},{"$f":" C_Capex!BA$81","v":0},{"$f":" C_Capex!BB$81","v":0},{"$f":" C_Capex!BC$81","v":0},{"$f":" C_Capex!BD$81","v":0},{"$f":" C_Capex!BE$81","v":0},{"$f":" C_Capex!BF$81","v":0},{"$f":" C_Capex!BG$81","v":0},{"$f":" C_Capex!BH$81","v":0},{"$f":" C_Capex!BI$81","v":0},{"$f":" C_Capex!BJ$81","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$86","v":"Outturn cashflows relating to capex on Category 6 description (CF St)"},null,{"$f":" C_Capex!G$86","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$86","v":0},{"$f":" C_Capex!L$86","v":0},{"$f":" C_Capex!M$86","v":0},{"$f":" C_Capex!N$86","v":0},{"$f":" C_Capex!O$86","v":0},{"$f":" C_Capex!P$86","v":0},{"$f":" C_Capex!Q$86","v":0},{"$f":" C_Capex!R$86","v":0},{"$f":" C_Capex!S$86","v":0},{"$f":" C_Capex!T$86","v":0},{"$f":" C_Capex!U$86","v":0},{"$f":" C_Capex!V$86","v":0},{"$f":" C_Capex!W$86","v":0},{"$f":" C_Capex!X$86","v":0},0,null,{"$f":" C_Capex!AA$86","v":0},{"$f":" C_Capex!AB$86","v":0},{"$f":" C_Capex!AC$86","v":0},{"$f":" C_Capex!AD$86","v":0},{"$f":" C_Capex!AE$86","v":0},{"$f":" C_Capex!AF$86","v":0},{"$f":" C_Capex!AG$86","v":0},{"$f":" C_Capex!AH$86","v":0},{"$f":" C_Capex!AI$86","v":0},{"$f":" C_Capex!AJ$86","v":0},{"$f":" C_Capex!AK$86","v":0},{"$f":" C_Capex!AL$86","v":0},{"$f":" C_Capex!AM$86","v":0},{"$f":" C_Capex!AN$86","v":0},{"$f":" C_Capex!AO$86","v":0},{"$f":" C_Capex!AP$86","v":0},{"$f":" C_Capex!AQ$86","v":0},{"$f":" C_Capex!AR$86","v":0},{"$f":" C_Capex!AS$86","v":0},{"$f":" C_Capex!AT$86","v":0},{"$f":" C_Capex!AU$86","v":0},{"$f":" C_Capex!AV$86","v":0},{"$f":" C_Capex!AW$86","v":0},{"$f":" C_Capex!AX$86","v":0},{"$f":" C_Capex!AY$86","v":0},{"$f":" C_Capex!AZ$86","v":0},{"$f":" C_Capex!BA$86","v":0},{"$f":" C_Capex!BB$86","v":0},{"$f":" C_Capex!BC$86","v":0},{"$f":" C_Capex!BD$86","v":0},{"$f":" C_Capex!BE$86","v":0},{"$f":" C_Capex!BF$86","v":0},{"$f":" C_Capex!BG$86","v":0},{"$f":" C_Capex!BH$86","v":0},{"$f":" C_Capex!BI$86","v":0},{"$f":" C_Capex!BJ$86","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$91","v":"Outturn cashflows relating to capex on Category 7 description (CF St)"},null,{"$f":" C_Capex!G$91","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$91","v":0},{"$f":" C_Capex!L$91","v":0},{"$f":" C_Capex!M$91","v":0},{"$f":" C_Capex!N$91","v":0},{"$f":" C_Capex!O$91","v":0},{"$f":" C_Capex!P$91","v":0},{"$f":" C_Capex!Q$91","v":0},{"$f":" C_Capex!R$91","v":0},{"$f":" C_Capex!S$91","v":0},{"$f":" C_Capex!T$91","v":0},{"$f":" C_Capex!U$91","v":0},{"$f":" C_Capex!V$91","v":0},{"$f":" C_Capex!W$91","v":0},{"$f":" C_Capex!X$91","v":0},0,null,{"$f":" C_Capex!AA$91","v":0},{"$f":" C_Capex!AB$91","v":0},{"$f":" C_Capex!AC$91","v":0},{"$f":" C_Capex!AD$91","v":0},{"$f":" C_Capex!AE$91","v":0},{"$f":" C_Capex!AF$91","v":0},{"$f":" C_Capex!AG$91","v":0},{"$f":" C_Capex!AH$91","v":0},{"$f":" C_Capex!AI$91","v":0},{"$f":" C_Capex!AJ$91","v":0},{"$f":" C_Capex!AK$91","v":0},{"$f":" C_Capex!AL$91","v":0},{"$f":" C_Capex!AM$91","v":0},{"$f":" C_Capex!AN$91","v":0},{"$f":" C_Capex!AO$91","v":0},{"$f":" C_Capex!AP$91","v":0},{"$f":" C_Capex!AQ$91","v":0},{"$f":" C_Capex!AR$91","v":0},{"$f":" C_Capex!AS$91","v":0},{"$f":" C_Capex!AT$91","v":0},{"$f":" C_Capex!AU$91","v":0},{"$f":" C_Capex!AV$91","v":0},{"$f":" C_Capex!AW$91","v":0},{"$f":" C_Capex!AX$91","v":0},{"$f":" C_Capex!AY$91","v":0},{"$f":" C_Capex!AZ$91","v":0},{"$f":" C_Capex!BA$91","v":0},{"$f":" C_Capex!BB$91","v":0},{"$f":" C_Capex!BC$91","v":0},{"$f":" C_Capex!BD$91","v":0},{"$f":" C_Capex!BE$91","v":0},{"$f":" C_Capex!BF$91","v":0},{"$f":" C_Capex!BG$91","v":0},{"$f":" C_Capex!BH$91","v":0},{"$f":" C_Capex!BI$91","v":0},{"$f":" C_Capex!BJ$91","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$96","v":"Outturn cashflows relating to capex on Category 8 description (CF St)"},null,{"$f":" C_Capex!G$96","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$96","v":0},{"$f":" C_Capex!L$96","v":0},{"$f":" C_Capex!M$96","v":0},{"$f":" C_Capex!N$96","v":0},{"$f":" C_Capex!O$96","v":0},{"$f":" C_Capex!P$96","v":0},{"$f":" C_Capex!Q$96","v":0},{"$f":" C_Capex!R$96","v":0},{"$f":" C_Capex!S$96","v":0},{"$f":" C_Capex!T$96","v":0},{"$f":" C_Capex!U$96","v":0},{"$f":" C_Capex!V$96","v":0},{"$f":" C_Capex!W$96","v":0},{"$f":" C_Capex!X$96","v":0},0,null,{"$f":" C_Capex!AA$96","v":0},{"$f":" C_Capex!AB$96","v":0},{"$f":" C_Capex!AC$96","v":0},{"$f":" C_Capex!AD$96","v":0},{"$f":" C_Capex!AE$96","v":0},{"$f":" C_Capex!AF$96","v":0},{"$f":" C_Capex!AG$96","v":0},{"$f":" C_Capex!AH$96","v":0},{"$f":" C_Capex!AI$96","v":0},{"$f":" C_Capex!AJ$96","v":0},{"$f":" C_Capex!AK$96","v":0},{"$f":" C_Capex!AL$96","v":0},{"$f":" C_Capex!AM$96","v":0},{"$f":" C_Capex!AN$96","v":0},{"$f":" C_Capex!AO$96","v":0},{"$f":" C_Capex!AP$96","v":0},{"$f":" C_Capex!AQ$96","v":0},{"$f":" C_Capex!AR$96","v":0},{"$f":" C_Capex!AS$96","v":0},{"$f":" C_Capex!AT$96","v":0},{"$f":" C_Capex!AU$96","v":0},{"$f":" C_Capex!AV$96","v":0},{"$f":" C_Capex!AW$96","v":0},{"$f":" C_Capex!AX$96","v":0},{"$f":" C_Capex!AY$96","v":0},{"$f":" C_Capex!AZ$96","v":0},{"$f":" C_Capex!BA$96","v":0},{"$f":" C_Capex!BB$96","v":0},{"$f":" C_Capex!BC$96","v":0},{"$f":" C_Capex!BD$96","v":0},{"$f":" C_Capex!BE$96","v":0},{"$f":" C_Capex!BF$96","v":0},{"$f":" C_Capex!BG$96","v":0},{"$f":" C_Capex!BH$96","v":0},{"$f":" C_Capex!BI$96","v":0},{"$f":" C_Capex!BJ$96","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$101","v":"Outturn cashflows relating to capex on Category 9 description (CF St)"},null,{"$f":" C_Capex!G$101","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$101","v":0},{"$f":" C_Capex!L$101","v":0},{"$f":" C_Capex!M$101","v":0},{"$f":" C_Capex!N$101","v":0},{"$f":" C_Capex!O$101","v":0},{"$f":" C_Capex!P$101","v":0},{"$f":" C_Capex!Q$101","v":0},{"$f":" C_Capex!R$101","v":0},{"$f":" C_Capex!S$101","v":0},{"$f":" C_Capex!T$101","v":0},{"$f":" C_Capex!U$101","v":0},{"$f":" C_Capex!V$101","v":0},{"$f":" C_Capex!W$101","v":0},{"$f":" C_Capex!X$101","v":0},0,null,{"$f":" C_Capex!AA$101","v":0},{"$f":" C_Capex!AB$101","v":0},{"$f":" C_Capex!AC$101","v":0},{"$f":" C_Capex!AD$101","v":0},{"$f":" C_Capex!AE$101","v":0},{"$f":" C_Capex!AF$101","v":0},{"$f":" C_Capex!AG$101","v":0},{"$f":" C_Capex!AH$101","v":0},{"$f":" C_Capex!AI$101","v":0},{"$f":" C_Capex!AJ$101","v":0},{"$f":" C_Capex!AK$101","v":0},{"$f":" C_Capex!AL$101","v":0},{"$f":" C_Capex!AM$101","v":0},{"$f":" C_Capex!AN$101","v":0},{"$f":" C_Capex!AO$101","v":0},{"$f":" C_Capex!AP$101","v":0},{"$f":" C_Capex!AQ$101","v":0},{"$f":" C_Capex!AR$101","v":0},{"$f":" C_Capex!AS$101","v":0},{"$f":" C_Capex!AT$101","v":0},{"$f":" C_Capex!AU$101","v":0},{"$f":" C_Capex!AV$101","v":0},{"$f":" C_Capex!AW$101","v":0},{"$f":" C_Capex!AX$101","v":0},{"$f":" C_Capex!AY$101","v":0},{"$f":" C_Capex!AZ$101","v":0},{"$f":" C_Capex!BA$101","v":0},{"$f":" C_Capex!BB$101","v":0},{"$f":" C_Capex!BC$101","v":0},{"$f":" C_Capex!BD$101","v":0},{"$f":" C_Capex!BE$101","v":0},{"$f":" C_Capex!BF$101","v":0},{"$f":" C_Capex!BG$101","v":0},{"$f":" C_Capex!BH$101","v":0},{"$f":" C_Capex!BI$101","v":0},{"$f":" C_Capex!BJ$101","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$106","v":"Outturn cashflows relating to capex on Category 10 description (CF St)"},null,{"$f":" C_Capex!G$106","v":"£'m nominal"},null,null,null,{"$f":" C_Capex!K$106","v":0},{"$f":" C_Capex!L$106","v":0},{"$f":" C_Capex!M$106","v":0},{"$f":" C_Capex!N$106","v":0},{"$f":" C_Capex!O$106","v":0},{"$f":" C_Capex!P$106","v":0},{"$f":" C_Capex!Q$106","v":0},{"$f":" C_Capex!R$106","v":0},{"$f":" C_Capex!S$106","v":0},{"$f":" C_Capex!T$106","v":0},{"$f":" C_Capex!U$106","v":0},{"$f":" C_Capex!V$106","v":0},{"$f":" C_Capex!W$106","v":0},{"$f":" C_Capex!X$106","v":0},0,null,{"$f":" C_Capex!AA$106","v":0},{"$f":" C_Capex!AB$106","v":0},{"$f":" C_Capex!AC$106","v":0},{"$f":" C_Capex!AD$106","v":0},{"$f":" C_Capex!AE$106","v":0},{"$f":" C_Capex!AF$106","v":0},{"$f":" C_Capex!AG$106","v":0},{"$f":" C_Capex!AH$106","v":0},{"$f":" C_Capex!AI$106","v":0},{"$f":" C_Capex!AJ$106","v":0},{"$f":" C_Capex!AK$106","v":0},{"$f":" C_Capex!AL$106","v":0},{"$f":" C_Capex!AM$106","v":0},{"$f":" C_Capex!AN$106","v":0},{"$f":" C_Capex!AO$106","v":0},{"$f":" C_Capex!AP$106","v":0},{"$f":" C_Capex!AQ$106","v":0},{"$f":" C_Capex!AR$106","v":0},{"$f":" C_Capex!AS$106","v":0},{"$f":" C_Capex!AT$106","v":0},{"$f":" C_Capex!AU$106","v":0},{"$f":" C_Capex!AV$106","v":0},{"$f":" C_Capex!AW$106","v":0},{"$f":" C_Capex!AX$106","v":0},{"$f":" C_Capex!AY$106","v":0},{"$f":" C_Capex!AZ$106","v":0},{"$f":" C_Capex!BA$106","v":0},{"$f":" C_Capex!BB$106","v":0},{"$f":" C_Capex!BC$106","v":0},{"$f":" C_Capex!BD$106","v":0},{"$f":" C_Capex!BE$106","v":0},{"$f":" C_Capex!BF$106","v":0},{"$f":" C_Capex!BG$106","v":0},{"$f":" C_Capex!BH$106","v":0},{"$f":" C_Capex!BI$106","v":0},{"$f":" C_Capex!BJ$106","v":0}]
[null,null,null,null,"Pre tax pre financing cash flow",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA139:BJ139 )","v":39773.868811497305},null,{"$f":" AA126 + SUM( AA128, AA129:AA138 )","v":1011},{"$f":" AB126 + SUM( AB128, AB129:AB138 )","v":1012},1059,999,1065,-459.08840000000021,-188.85611677008296,1201.90771530967,1427.9438226750156,975.6733456431424,645.58694792222468,753.7470270627889,337.68936606321472,370.10341320103771,281.50439201845893,628.47177797745439,564.57452077251605,1327.1091325077502,933.22559864844084,518.37865277403284,7.807643334180284,988.37257852815333,1442.2871535914999,1456.3523696220727,1479.927627127425,1504.4160052132499,1525.6158829481567,1715.590606451841,1741.8909608360391,1769.5384127434322,1798.0956489599962,1824.2279601961659,1959.1111993133341,1994.1847554456381,2031.5743498978713,2070.9044614825843]
[]
[null,null,null,null,{"$f":" C_Tax!E$271","v":"Tax paid"},null,{"$f":" C_Tax!G$271","v":"£'m nominal"},null,null,null,{"$f":" C_Tax!K$271","v":0},{"$f":" C_Tax!L$271","v":0},{"$f":" C_Tax!M$271","v":0},{"$f":" C_Tax!N$271","v":0},{"$f":" C_Tax!O$271","v":0},{"$f":" C_Tax!P$271","v":0},{"$f":" C_Tax!Q$271","v":0},{"$f":" C_Tax!R$271","v":0},{"$f":" C_Tax!S$271","v":0},{"$f":" C_Tax!T$271","v":0},{"$f":" C_Tax!U$271","v":0},{"$f":" C_Tax!V$271","v":0},{"$f":" C_Tax!W$271","v":0},{"$f":" C_Tax!X$271","v":0},{"$f":" C_Tax!Y$271","v":-12698.517433421004},null,{"$f":" C_Tax!AA$271","v":-133},{"$f":" C_Tax!AB$271","v":-133},{"$f":" C_Tax!AC$271","v":-133},{"$f":" C_Tax!AD$271","v":-133},{"$f":" C_Tax!AE$271","v":-133},{"$f":" C_Tax!AF$271","v":0},{"$f":" C_Tax!AG$271","v":0},{"$f":" C_Tax!AH$271","v":-35.819065020907054},{"$f":" C_Tax!AI$271","v":-100.92923515625266},{"$f":" C_Tax!AJ$271","v":-119.06109353815984},{"$f":" C_Tax!AK$271","v":-130.00477139933196},{"$f":" C_Tax!AL$271","v":-223.50882120589699},{"$f":" C_Tax!AM$271","v":-251.98205302635313},{"$f":" C_Tax!AN$271","v":-255.02314123070721},{"$f":" C_Tax!AO$271","v":-235.06371896738275},{"$f":" C_Tax!AP$271","v":-247.73296583036722},{"$f":" C_Tax!AQ$271","v":-260.05858000514007},{"$f":" C_Tax!AR$271","v":-351.52678703585951},{"$f":" C_Tax!AS$271","v":-348.72808744629953},{"$f":" C_Tax!AT$271","v":-352.67968860377312},{"$f":" C_Tax!AU$271","v":-347.88031443924496},{"$f":" C_Tax!AV$271","v":-359.84968554328111},{"$f":" C_Tax!AW$271","v":-478.28852942441114},{"$f":" C_Tax!AX$271","v":-483.06618848621417},{"$f":" C_Tax!AY$271","v":-488.85476090584797},{"$f":" C_Tax!AZ$271","v":-503.51751524808105},{"$f":" C_Tax!BA$271","v":-524.28343906598786},{"$f":" C_Tax!BB$271","v":-580.91252187836767},{"$f":" C_Tax!BC$271","v":-593.4878845888237},{"$f":" C_Tax!BD$271","v":-608.86901176499248},{"$f":" C_Tax!BE$271","v":-627.76793016404122},{"$f":" C_Tax!BF$271","v":-649.54125959388784},{"$f":" C_Tax!BG$271","v":-693.08983445093168},{"$f":" C_Tax!BH$271","v":-709.85195966536196},{"$f":" C_Tax!BI$271","v":-727.64966212628053},{"$f":" C_Tax!BJ$271","v":-744.48892760881643}]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA142:BJ142 )","v":27075.351378076299},null,{"$f":" AA139 + SUM( AA141 )","v":878},{"$f":" AB139 + SUM( AB141 )","v":879},926,866,932,-459.08840000000021,-188.85611677008296,1166.0886502887629,1327.0145875187629,856.61225210498253,515.58217652289272,530.23820585689191,85.707313036861592,115.0802719703305,46.440673051076175,380.73881214708717,304.51594076737598,975.58234547189068,584.49751120214137,165.69896417025973,-340.07267110506467,628.52289298487221,963.99862416708879,973.28618113585856,991.07286622157699,1000.8984899651689,1001.3324438821688,1134.6780845734734,1148.4030762472153,1160.6694009784396,1170.327718795955,1174.6867006022781,1266.0213648624024,1284.3327957802762,1303.9246877715909,1326.4155338737678]
[]
[null,null,null,null,{"$f":" C_LookForward!E218","v":"Standby Facility Commitment Fee"},null,{"$f":" C_LookForward!G218","v":"£'m nominal"},null,null,null,{"$f":"C_LookForward!K218","v":0},{"$f":"C_LookForward!L218","v":0},{"$f":"C_LookForward!M218","v":0},{"$f":"C_LookForward!N218","v":0},{"$f":"C_LookForward!O218","v":0},{"$f":"C_LookForward!P218","v":0},{"$f":"C_LookForward!Q218","v":0},{"$f":"C_LookForward!R218","v":0},{"$f":"C_LookForward!S218","v":0},{"$f":"C_LookForward!T218","v":0},{"$f":"C_LookForward!U218","v":0},{"$f":"C_LookForward!V218","v":0},{"$f":"C_LookForward!W218","v":0},{"$f":"C_LookForward!X218","v":0},{"$f":" C_LookForward!Y218","v":-422.51683984972374},null,{"$f":" C_LookForward!AA$218","v":0},{"$f":" C_LookForward!AB$218","v":0},{"$f":" C_LookForward!AC$218","v":0},{"$f":" C_LookForward!AD$218","v":0},{"$f":" C_LookForward!AE$218","v":0},{"$f":" C_LookForward!AF$218","v":-7.0448054200268553},{"$f":" C_LookForward!AG$218","v":-8.1956019676366676},{"$f":" C_LookForward!AH$218","v":-8.0812576955680111},{"$f":" C_LookForward!AI$218","v":-9.1034635883478057},{"$f":" C_LookForward!AJ$218","v":-9.9800496171766433},{"$f":" C_LookForward!AK$218","v":-10.144593812113838},{"$f":" C_LookForward!AL$218","v":-11.016096903189325},{"$f":" C_LookForward!AM$218","v":-10.785341375799973},{"$f":" C_LookForward!AN$218","v":-10.613066751270621},{"$f":" C_LookForward!AO$218","v":-10.154975849582645},{"$f":" C_LookForward!AP$218","v":-10.069077890582191},{"$f":" C_LookForward!AQ$218","v":-9.672977469552027},{"$f":" C_LookForward!AR$218","v":-11.386811860721414},{"$f":" C_LookForward!AS$218","v":-13.407983597712352},{"$f":" C_LookForward!AT$218","v":-13.782439896029027},{"$f":" C_LookForward!AU$218","v":-11.625442569312108},{"$f":" C_LookForward!AV$218","v":-11.845251871352582},{"$f":" C_LookForward!AW$218","v":-13.43153815790844},{"$f":" C_LookForward!AX$218","v":-18.652451524258012},{"$f":" C_LookForward!AY$218","v":-21.255840335289808},{"$f":" C_LookForward!AZ$218","v":-15.497748736843732},{"$f":" C_LookForward!BA$218","v":-13.041324900108672},{"$f":" C_LookForward!BB$218","v":-15.162061146022843},{"$f":" C_LookForward!BC$218","v":-16.961742437298089},{"$f":" C_LookForward!BD$218","v":-18.449443611540577},{"$f":" C_LookForward!BE$218","v":-17.495552469751125},{"$f":" C_LookForward!BF$218","v":-18.322977186641985},{"$f":" C_LookForward!BG$218","v":-18.987133066361693},{"$f":" C_LookForward!BH$218","v":-18.801133055146455},{"$f":" C_LookForward!BI$218","v":-19.11180370016303},{"$f":" C_LookForward!BJ$218","v":-20.436851386415128}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},null,{"$f":" I_Series!G$313","v":"£'m nominal"},null,null,null,{"$f":" I_Series!K$313","v":"Being published with this model"},{"$f":" I_Series!L$313","v":0},{"$f":" I_Series!M$313","v":0},{"$f":" I_Series!N$313","v":0},{"$f":" I_Series!O$313","v":0},{"$f":" I_Series!P$313","v":0},{"$f":" I_Series!Q$313","v":0},{"$f":" I_Series!R$313","v":0},{"$f":" I_Series!S$313","v":0},{"$f":" I_Series!T$313","v":0},{"$f":" I_Series!U$313","v":0},{"$f":" I_Series!V$313","v":0},{"$f":" I_Series!W$313","v":0},{"$f":" I_Series!X$313","v":0},{"$f":" I_Series!Y$313","v":0},null,{"$f":" I_Series!AA$313","v":-609},{"$f":" I_Series!AB$313","v":-595},{"$f":" I_Series!AC$313","v":-567},{"$f":" I_Series!AD$313","v":-576},{"$f":" I_Series!AE$313","v":-580},{"$f":" I_Series!AF$313","v":-302.57978821051961},{"$f":" I_Series!AG$313","v":-287.06287599459552},{"$f":" I_Series!AH$313","v":-271.54596377867142},{"$f":" I_Series!AI$313","v":-256.02905156274733},{"$f":" I_Series!AJ$313","v":-240.51213934682326},{"$f":" I_Series!AK$313","v":-224.99522713089917},{"$f":" I_Series!AL$313","v":-209.47831491497507},{"$f":" I_Series!AM$313","v":-122.31567226979119},{"$f":" I_Series!AN$313","v":-112.90677440288418},{"$f":" I_Series!AO$313","v":-103.49787653597716},{"$f":" I_Series!AP$313","v":-94.08897866907013},{"$f":" I_Series!AQ$313","v":-84.680080802163104},{"$f":" I_Series!AR$313","v":-75.271182935256093},{"$f":" I_Series!AS$313","v":-65.862285068349067},{"$f":" I_Series!AT$313","v":-56.453387201442041},{"$f":" I_Series!AU$313","v":-47.044489334535022},{"$f":" I_Series!AV$313","v":-37.635591467628011},{"$f":" I_Series!AW$313","v":-28.226693600720992},{"$f":" I_Series!AX$313","v":-18.817795733813973},{"$f":" I_Series!AY$313","v":-9.4088978669069565},{"$f":" I_Series!AZ$313","v":6.1132267995957229E-14},{"$f":" I_Series!BA$313","v":6.1132267995957229E-14},{"$f":" I_Series!BB$313","v":6.1132267995957229E-14},{"$f":" I_Series!BC$313","v":6.1132267995957229E-14},{"$f":" I_Series!BD$313","v":6.1132267995957229E-14},{"$f":" I_Series!BE$313","v":6.1132267995957229E-14},{"$f":" I_Series!BF$313","v":6.1132267995957229E-14},{"$f":" I_Series!BG$313","v":6.1132267995957229E-14},{"$f":" I_Series!BH$313","v":6.1132267995957229E-14},{"$f":" I_Series!BI$313","v":6.1132267995957229E-14},{"$f":" I_Series!BJ$313","v":6.1132267995957229E-14}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},null,{"$f":" I_Series!G$316","v":"£'m nominal"},null,null,null,{"$f":" I_Series!K$316","v":"Being published with this model"},{"$f":" I_Series!L$316","v":0},{"$f":" I_Series!M$316","v":0},{"$f":" I_Series!N$316","v":0},{"$f":" I_Series!O$316","v":0},{"$f":" I_Series!P$316","v":0},{"$f":" I_Series!Q$316","v":0},{"$f":" I_Series!R$316","v":0},{"$f":" I_Series!S$316","v":0},{"$f":" I_Series!T$316","v":0},{"$f":" I_Series!U$316","v":0},{"$f":" I_Series!V$316","v":0},{"$f":" I_Series!W$316","v":0},{"$f":" I_Series!X$316","v":0},{"$f":" I_Series!Y$316","v":0},null,{"$f":" I_Series!AA$316","v":0},{"$f":" I_Series!AB$316","v":0},{"$f":" I_Series!AC$316","v":0},{"$f":" I_Series!AD$316","v":0},{"$f":" I_Series!AE$316","v":0},{"$f":" I_Series!AF$316","v":-49.653824198582605},{"$f":" I_Series!AG$316","v":-48.542178269662585},{"$f":" I_Series!AH$316","v":-49.528155170485363},{"$f":" I_Series!AI$316","v":-50.867947970300911},{"$f":" I_Series!AJ$316","v":-50.312298454083802},{"$f":" I_Series!AK$316","v":-42.882511471721578},{"$f":" I_Series!AL$316","v":-35.553814746214428},{"$f":" I_Series!AM$316","v":2.6638115080140361},{"$f":" I_Series!AN$316","v":2.5341722366995558},{"$f":" I_Series!AO$316","v":2.4120413801149887},{"$f":" I_Series!AP$316","v":2.2862465978328839},{"$f":" I_Series!AQ$316","v":1.8428510202756556},{"$f":" I_Series!AR$316","v":1.6999805271983708},{"$f":" I_Series!AS$316","v":1.5528239193287676},{"$f":" I_Series!AT$316","v":1.4012526132230763},{"$f":" I_Series!AU$316","v":1.2451341679342143},{"$f":" I_Series!AV$316","v":0.8520709018478837},{"$f":" I_Series!AW$316","v":0.67947700521776599},{"$f":" I_Series!AX$316","v":0.50170529168874478},{"$f":" I_Series!AY$316","v":0.31860042675385286},{"$f":" I_Series!AZ$316","v":0.13000241587091416},{"$f":" I_Series!BA$316","v":5.9446807105666674E-2},{"$f":" I_Series!BB$316","v":6.1230211318836679E-2},{"$f":" I_Series!BC$316","v":6.3067117658401783E-2},{"$f":" I_Series!BD$316","v":6.4959131188153829E-2},{"$f":" I_Series!BE$316","v":6.6907905123798447E-2},{"$f":" I_Series!BF$316","v":5.9446807105666674E-2},{"$f":" I_Series!BG$316","v":6.1230211318836679E-2},{"$f":" I_Series!BH$316","v":6.3067117658401783E-2},{"$f":" I_Series!BI$316","v":6.4959131188153829E-2},{"$f":" I_Series!BJ$316","v":6.6907905123798447E-2}]
[null,null,null,null,{"$f":" I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},null,{"$f":" I_Series!G$312","v":"£'m nominal"},null,null,null,{"$f":" I_Series!K$312","v":"Being published with this model"},{"$f":" I_Series!L$312","v":0},{"$f":" I_Series!M$312","v":0},{"$f":" I_Series!N$312","v":0},{"$f":" I_Series!O$312","v":0},{"$f":" I_Series!P$312","v":0},{"$f":" I_Series!Q$312","v":0},{"$f":" I_Series!R$312","v":0},{"$f":" I_Series!S$312","v":0},{"$f":" I_Series!T$312","v":0},{"$f":" I_Series!U$312","v":0},{"$f":" I_Series!V$312","v":0},{"$f":" I_Series!W$312","v":0},{"$f":" I_Series!X$312","v":0},{"$f":" I_Series!Y$312","v":0},null,{"$f":" I_Series!AA$312","v":0},{"$f":" I_Series!AB$312","v":0},{"$f":" I_Series!AC$312","v":0},{"$f":" I_Series!AD$312","v":0},{"$f":" I_Series!AE$312","v":0},{"$f":" I_Series!AF$312","v":-367.44955618375189},{"$f":" I_Series!AG$312","v":-367.44955618375189},{"$f":" I_Series!AH$312","v":-367.44955618375189},{"$f":" I_Series!AI$312","v":-367.44955618375189},{"$f":" I_Series!AJ$312","v":-367.44955618375189},{"$f":" I_Series!AK$312","v":-367.44955618375189},{"$f":" I_Series!AL$312","v":-367.44955618375189},{"$f":" I_Series!AM$312","v":-367.44955618375189},{"$f":" I_Series!AN$312","v":-367.44955618375189},{"$f":" I_Series!AO$312","v":-367.44955618375189},{"$f":" I_Series!AP$312","v":-367.44955618375189},{"$f":" I_Series!AQ$312","v":-367.44955618375189},{"$f":" I_Series!AR$312","v":-367.44955618375189},{"$f":" I_Series!AS$312","v":-367.44955618375189},{"$f":" I_Series!AT$312","v":-367.44955618375189},{"$f":" I_Series!AU$312","v":-367.44955618375189},{"$f":" I_Series!AV$312","v":-367.44955618375189},{"$f":" I_Series!AW$312","v":-367.44955618375189},{"$f":" I_Series!AX$312","v":-367.44955618375189},{"$f":" I_Series!AY$312","v":-367.44955618375189},{"$f":" I_Series!AZ$312","v":0},{"$f":" I_Series!BA$312","v":0},{"$f":" I_Series!BB$312","v":0},{"$f":" I_Series!BC$312","v":0},{"$f":" I_Series!BD$312","v":0},{"$f":" I_Series!BE$312","v":0},{"$f":" I_Series!BF$312","v":0},{"$f":" I_Series!BG$312","v":0},{"$f":" I_Series!BH$312","v":0},{"$f":" I_Series!BI$312","v":0},{"$f":" I_Series!BJ$312","v":0}]
[null,null,null,null,{"$f":" I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},null,{"$f":" I_Series!G$315","v":"£'m nominal"},null,null,null,{"$f":" I_Series!K$315","v":"Being published with this model"},{"$f":" I_Series!L$315","v":0},{"$f":" I_Series!M$315","v":0},{"$f":" I_Series!N$315","v":0},{"$f":" I_Series!O$315","v":0},{"$f":" I_Series!P$315","v":0},{"$f":" I_Series!Q$315","v":0},{"$f":" I_Series!R$315","v":0},{"$f":" I_Series!S$315","v":0},{"$f":" I_Series!T$315","v":0},{"$f":" I_Series!U$315","v":0},{"$f":" I_Series!V$315","v":0},{"$f":" I_Series!W$315","v":0},{"$f":" I_Series!X$315","v":0},{"$f":" I_Series!Y$315","v":0},null,{"$f":" I_Series!AA$315","v":0},{"$f":" I_Series!AB$315","v":0},{"$f":" I_Series!AC$315","v":0},{"$f":" I_Series!AD$315","v":0},{"$f":" I_Series!AE$315","v":0},{"$f":" I_Series!AF$315","v":-157.47838122160798},{"$f":" I_Series!AG$315","v":-157.47838122160798},{"$f":" I_Series!AH$315","v":-157.47838122160798},{"$f":" I_Series!AI$315","v":-157.47838122160798},{"$f":" I_Series!AJ$315","v":-157.47838122160798},{"$f":" I_Series!AK$315","v":-157.47838122160798},{"$f":" I_Series!AL$315","v":-157.47838122160798},{"$f":" I_Series!AM$315","v":-157.47838122160798},{"$f":" I_Series!AN$315","v":-157.47838122160798},{"$f":" I_Series!AO$315","v":-157.47838122160798},{"$f":" I_Series!AP$315","v":-157.47838122160798},{"$f":" I_Series!AQ$315","v":-157.47838122160798},{"$f":" I_Series!AR$315","v":-157.47838122160798},{"$f":" I_Series!AS$315","v":-157.47838122160798},{"$f":" I_Series!AT$315","v":-157.47838122160798},{"$f":" I_Series!AU$315","v":-157.47838122160798},{"$f":" I_Series!AV$315","v":-157.47838122160798},{"$f":" I_Series!AW$315","v":-157.47838122160798},{"$f":" I_Series!AX$315","v":-157.47838122160798},{"$f":" I_Series!AY$315","v":-157.47838122160798},{"$f":" I_Series!AZ$315","v":0},{"$f":" I_Series!BA$315","v":0},{"$f":" I_Series!BB$315","v":0},{"$f":" I_Series!BC$315","v":0},{"$f":" I_Series!BD$315","v":0},{"$f":" I_Series!BE$315","v":0},{"$f":" I_Series!BF$315","v":0},{"$f":" I_Series!BG$315","v":0},{"$f":" I_Series!BH$315","v":0},{"$f":" I_Series!BI$315","v":0},{"$f":" I_Series!BJ$315","v":0}]
[null,null,null,null,{"$f":" I_Series!E$317","v":"Profile of Embedded debt accretion repayments"},null,{"$f":" I_Series!G$317","v":"£'m nominal"},null,null,null,null,{"$f":" I_Series!L$317","v":0},{"$f":" I_Series!M$317","v":0},{"$f":" I_Series!N$317","v":0},{"$f":" I_Series!O$317","v":0},{"$f":" I_Series!P$317","v":0},{"$f":" I_Series!Q$317","v":0},{"$f":" I_Series!R$317","v":0},{"$f":" I_Series!S$317","v":0},{"$f":" I_Series!T$317","v":0},{"$f":" I_Series!U$317","v":0},{"$f":" I_Series!V$317","v":0},{"$f":" I_Series!W$317","v":0},{"$f":" I_Series!X$317","v":0},{"$f":" I_Series!Y$317","v":0},null,{"$f":" I_Series!AA$317","v":0},{"$f":" I_Series!AB$317","v":0},{"$f":" I_Series!AC$317","v":0},{"$f":" I_Series!AD$317","v":0},{"$f":" I_Series!AE$317","v":0},{"$f":" I_Series!AF$317","v":0},{"$f":" I_Series!AG$317","v":0},{"$f":" I_Series!AH$317","v":0},{"$f":" I_Series!AI$317","v":0},{"$f":" I_Series!AJ$317","v":0},{"$f":" I_Series!AK$317","v":-847.54720302434441},{"$f":" I_Series!AL$317","v":0},{"$f":" I_Series!AM$317","v":0},{"$f":" I_Series!AN$317","v":0},{"$f":" I_Series!AO$317","v":0},{"$f":" I_Series!AP$317","v":-249.40427969350338},{"$f":" I_Series!AQ$317","v":0},{"$f":" I_Series!AR$317","v":0},{"$f":" I_Series!AS$317","v":0},{"$f":" I_Series!AT$317","v":0},{"$f":" I_Series!AU$317","v":-184.58247060297691},{"$f":" I_Series!AV$317","v":0},{"$f":" I_Series!AW$317","v":0},{"$f":" I_Series!AX$317","v":0},{"$f":" I_Series!AY$317","v":0},{"$f":" I_Series!AZ$317","v":-59.171353646306223},{"$f":" I_Series!BA$317","v":0},{"$f":" I_Series!BB$317","v":0},{"$f":" I_Series!BC$317","v":0},{"$f":" I_Series!BD$317","v":0},{"$f":" I_Series!BE$317","v":-7.5246670174002883},{"$f":" I_Series!BF$317","v":0},{"$f":" I_Series!BG$317","v":0},{"$f":" I_Series!BH$317","v":0},{"$f":" I_Series!BI$317","v":0},{"$f":" I_Series!BJ$317","v":-7.5246670174002883}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$101","v":"Total fixed debt drawdowns"},null,{"$f":" C_Fin_Fixed!G$101","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Fixed!K$101","v":0},{"$f":"C_Fin_Fixed!L$101","v":0},{"$f":"C_Fin_Fixed!M$101","v":0},{"$f":"C_Fin_Fixed!N$101","v":0},{"$f":"C_Fin_Fixed!O$101","v":0},{"$f":"C_Fin_Fixed!P$101","v":0},{"$f":"C_Fin_Fixed!Q$101","v":0},{"$f":"C_Fin_Fixed!R$101","v":0},{"$f":"C_Fin_Fixed!S$101","v":0},{"$f":"C_Fin_Fixed!T$101","v":0},{"$f":"C_Fin_Fixed!U$101","v":0},{"$f":"C_Fin_Fixed!V$101","v":0},{"$f":"C_Fin_Fixed!W$101","v":0},{"$f":"C_Fin_Fixed!X$101","v":0},{"$f":" C_Fin_Fixed!Y$101","v":28697.514184972464},null,{"$f":" C_Fin_Fixed!AA$101","v":0},{"$f":" C_Fin_Fixed!AB$101","v":0},{"$f":" C_Fin_Fixed!AC$101","v":0},{"$f":" C_Fin_Fixed!AD$101","v":0},{"$f":" C_Fin_Fixed!AE$101","v":0},{"$f":" C_Fin_Fixed!AF$101","v":1465.4932918529248},{"$f":" C_Fin_Fixed!AG$101","v":1023.5510006003407},{"$f":" C_Fin_Fixed!AH$101","v":65.728325914211197},{"$f":" C_Fin_Fixed!AI$101","v":530.5285576144106},{"$f":" C_Fin_Fixed!AJ$101","v":344.32900314843261},{"$f":" C_Fin_Fixed!AK$101","v":968.65601192501174},{"$f":" C_Fin_Fixed!AL$101","v":605.86150785839288},{"$f":" C_Fin_Fixed!AM$101","v":693.14092977949804},{"$f":" C_Fin_Fixed!AN$101","v":764.06440778918},{"$f":" C_Fin_Fixed!AO$101","v":765.37112543453964},{"$f":" C_Fin_Fixed!AP$101","v":864.90608652725314},{"$f":" C_Fin_Fixed!AQ$101","v":690.96566284787832},{"$f":" C_Fin_Fixed!AR$101","v":800.75169875118297},{"$f":" C_Fin_Fixed!AS$101","v":964.50553338697273},{"$f":" C_Fin_Fixed!AT$101","v":948.35730550425058},{"$f":" C_Fin_Fixed!AU$101","v":874.85049515635865},{"$f":" C_Fin_Fixed!AV$101","v":669.7337069857731},{"$f":" C_Fin_Fixed!AW$101","v":836.88830199356335},{"$f":" C_Fin_Fixed!AX$101","v":1345.8394230670244},{"$f":" C_Fin_Fixed!AY$101","v":924.73628913666062},{"$f":" C_Fin_Fixed!AZ$101","v":1338.4617920246455},{"$f":" C_Fin_Fixed!BA$101","v":1192.826658077699},{"$f":" C_Fin_Fixed!BB$101","v":599.73129307629461},{"$f":" C_Fin_Fixed!BC$101","v":1112.0365293212012},{"$f":" C_Fin_Fixed!BD$101","v":876.14077420451349},{"$f":" C_Fin_Fixed!BE$101","v":1335.5889955456207},{"$f":" C_Fin_Fixed!BF$101","v":1031.0821242667137},{"$f":" C_Fin_Fixed!BG$101","v":1116.1672048566707},{"$f":" C_Fin_Fixed!BH$101","v":1121.1438392858547},{"$f":" C_Fin_Fixed!BI$101","v":1218.581035348009},{"$f":" C_Fin_Fixed!BJ$101","v":1607.495273691384}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$101","v":"Total index-linked debt drawdowns"},null,{"$f":" C_Fin_Ind!G$101","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Ind!K$101","v":0},{"$f":"C_Fin_Ind!L$101","v":0},{"$f":"C_Fin_Ind!M$101","v":0},{"$f":"C_Fin_Ind!N$101","v":0},{"$f":"C_Fin_Ind!O$101","v":0},{"$f":"C_Fin_Ind!P$101","v":0},{"$f":"C_Fin_Ind!Q$101","v":0},{"$f":"C_Fin_Ind!R$101","v":0},{"$f":"C_Fin_Ind!S$101","v":0},{"$f":"C_Fin_Ind!T$101","v":0},{"$f":"C_Fin_Ind!U$101","v":0},{"$f":"C_Fin_Ind!V$101","v":0},{"$f":"C_Fin_Ind!W$101","v":0},{"$f":"C_Fin_Ind!X$101","v":0},{"$f":" C_Fin_Ind!Y$101","v":12298.934650702486},null,{"$f":" C_Fin_Ind!AA$101","v":0},{"$f":" C_Fin_Ind!AB$101","v":0},{"$f":" C_Fin_Ind!AC$101","v":0},{"$f":" C_Fin_Ind!AD$101","v":0},{"$f":" C_Fin_Ind!AE$101","v":0},{"$f":" C_Fin_Ind!AF$101","v":628.06855365125364},{"$f":" C_Fin_Ind!AG$101","v":438.66471454300324},{"$f":" C_Fin_Ind!AH$101","v":28.169282534661946},{"$f":" C_Fin_Ind!AI$101","v":227.3693818347474},{"$f":" C_Fin_Ind!AJ$101","v":147.56957277789974},{"$f":" C_Fin_Ind!AK$101","v":415.13829082500513},{"$f":" C_Fin_Ind!AL$101","v":259.65493193931127},{"$f":" C_Fin_Ind!AM$101","v":297.06039847692773},{"$f":" C_Fin_Ind!AN$101","v":327.45617476679149},{"$f":" C_Fin_Ind!AO$101","v":328.01619661480277},{"$f":" C_Fin_Ind!AP$101","v":370.67403708310849},{"$f":" C_Fin_Ind!AQ$101","v":296.12814122051935},{"$f":" C_Fin_Ind!AR$101","v":343.17929946479273},{"$f":" C_Fin_Ind!AS$101","v":413.35951430870267},{"$f":" C_Fin_Ind!AT$101","v":406.4388452161075},{"$f":" C_Fin_Ind!AU$101","v":374.93592649558235},{"$f":" C_Fin_Ind!AV$101","v":287.02873156533133},{"$f":" C_Fin_Ind!AW$101","v":358.66641514009865},{"$f":" C_Fin_Ind!AX$101","v":576.78832417158196},{"$f":" C_Fin_Ind!AY$101","v":396.31555248714034},{"$f":" C_Fin_Ind!AZ$101","v":573.62648229627666},{"$f":" C_Fin_Ind!BA$101","v":511.21142489044257},{"$f":" C_Fin_Ind!BB$101","v":257.02769703269769},{"$f":" C_Fin_Ind!BC$101","v":476.58708399480065},{"$f":" C_Fin_Ind!BD$101","v":375.48890323050585},{"$f":" C_Fin_Ind!BE$101","v":572.39528380526622},{"$f":" C_Fin_Ind!BF$101","v":441.89233897144885},{"$f":" C_Fin_Ind!BG$101","v":478.35737351000171},{"$f":" C_Fin_Ind!BH$101","v":480.49021683679501},{"$f":" C_Fin_Ind!BI$101","v":522.24901514914677},{"$f":" C_Fin_Ind!BJ$101","v":688.92654586773619}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$101","v":"Total synthetic index-linked debt drawdowns"},null,{"$f":" C_Fin_Synth!G$101","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Synth!K$101","v":0},{"$f":"C_Fin_Synth!L$101","v":0},{"$f":"C_Fin_Synth!M$101","v":0},{"$f":"C_Fin_Synth!N$101","v":0},{"$f":"C_Fin_Synth!O$101","v":0},{"$f":"C_Fin_Synth!P$101","v":0},{"$f":"C_Fin_Synth!Q$101","v":0},{"$f":"C_Fin_Synth!R$101","v":0},{"$f":"C_Fin_Synth!S$101","v":0},{"$f":"C_Fin_Synth!T$101","v":0},{"$f":"C_Fin_Synth!U$101","v":0},{"$f":"C_Fin_Synth!V$101","v":0},{"$f":"C_Fin_Synth!W$101","v":0},{"$f":"C_Fin_Synth!X$101","v":0},{"$f":" C_Fin_Synth!Y$101","v":0},null,{"$f":" C_Fin_Synth!AA$101","v":0},{"$f":" C_Fin_Synth!AB$101","v":0},{"$f":" C_Fin_Synth!AC$101","v":0},{"$f":" C_Fin_Synth!AD$101","v":0},{"$f":" C_Fin_Synth!AE$101","v":0},{"$f":" C_Fin_Synth!AF$101","v":0},{"$f":" C_Fin_Synth!AG$101","v":0},{"$f":" C_Fin_Synth!AH$101","v":0},{"$f":" C_Fin_Synth!AI$101","v":0},{"$f":" C_Fin_Synth!AJ$101","v":0},{"$f":" C_Fin_Synth!AK$101","v":0},{"$f":" C_Fin_Synth!AL$101","v":0},{"$f":" C_Fin_Synth!AM$101","v":0},{"$f":" C_Fin_Synth!AN$101","v":0},{"$f":" C_Fin_Synth!AO$101","v":0},{"$f":" C_Fin_Synth!AP$101","v":0},{"$f":" C_Fin_Synth!AQ$101","v":0},{"$f":" C_Fin_Synth!AR$101","v":0},{"$f":" C_Fin_Synth!AS$101","v":0},{"$f":" C_Fin_Synth!AT$101","v":0},{"$f":" C_Fin_Synth!AU$101","v":0},{"$f":" C_Fin_Synth!AV$101","v":0},{"$f":" C_Fin_Synth!AW$101","v":0},{"$f":" C_Fin_Synth!AX$101","v":0},{"$f":" C_Fin_Synth!AY$101","v":0},{"$f":" C_Fin_Synth!AZ$101","v":0},{"$f":" C_Fin_Synth!BA$101","v":0},{"$f":" C_Fin_Synth!BB$101","v":0},{"$f":" C_Fin_Synth!BC$101","v":0},{"$f":" C_Fin_Synth!BD$101","v":0},{"$f":" C_Fin_Synth!BE$101","v":0},{"$f":" C_Fin_Synth!BF$101","v":0},{"$f":" C_Fin_Synth!BG$101","v":0},{"$f":" C_Fin_Synth!BH$101","v":0},{"$f":" C_Fin_Synth!BI$101","v":0},{"$f":" C_Fin_Synth!BJ$101","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},null,{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Fixed!K$344","v":0},{"$f":"C_Fin_Fixed!L$344","v":0},{"$f":"C_Fin_Fixed!M$344","v":0},{"$f":"C_Fin_Fixed!N$344","v":0},{"$f":"C_Fin_Fixed!O$344","v":0},{"$f":"C_Fin_Fixed!P$344","v":0},{"$f":"C_Fin_Fixed!Q$344","v":0},{"$f":"C_Fin_Fixed!R$344","v":0},{"$f":"C_Fin_Fixed!S$344","v":0},{"$f":"C_Fin_Fixed!T$344","v":0},{"$f":"C_Fin_Fixed!U$344","v":0},{"$f":"C_Fin_Fixed!V$344","v":0},{"$f":"C_Fin_Fixed!W$344","v":0},{"$f":"C_Fin_Fixed!X$344","v":0},{"$f":" C_Fin_Fixed!Y$344","v":-10055.63263468976},null,{"$f":" C_Fin_Fixed!AA$344","v":0},{"$f":" C_Fin_Fixed!AB$344","v":0},{"$f":" C_Fin_Fixed!AC$344","v":0},{"$f":" C_Fin_Fixed!AD$344","v":0},{"$f":" C_Fin_Fixed!AE$344","v":0},{"$f":" C_Fin_Fixed!AF$344","v":-18.762679768738341},{"$f":" C_Fin_Fixed!AG$344","v":-50.514665445493783},{"$f":" C_Fin_Fixed!AH$344","v":-64.945411304479222},{"$f":" C_Fin_Fixed!AI$344","v":-82.246517760411805},{"$f":" C_Fin_Fixed!AJ$344","v":-108.3995852134358},{"$f":" C_Fin_Fixed!AK$344","v":-147.6500726117313},{"$f":" C_Fin_Fixed!AL$344","v":-194.71883528545999},{"$f":" C_Fin_Fixed!AM$344","v":-220.85558943120813},{"$f":" C_Fin_Fixed!AN$344","v":-237.7268862776302},{"$f":" C_Fin_Fixed!AO$344","v":-255.43445309970619},{"$f":" C_Fin_Fixed!AP$344","v":-274.30954920033963},{"$f":" C_Fin_Fixed!AQ$344","v":-292.32319042297394},{"$f":" C_Fin_Fixed!AR$344","v":-309.5940621180298},{"$f":" C_Fin_Fixed!AS$344","v":-330.03193590689972},{"$f":" C_Fin_Fixed!AT$344","v":-352.17876446248926},{"$f":" C_Fin_Fixed!AU$344","v":-373.28758092412795},{"$f":" C_Fin_Fixed!AV$344","v":-391.17053667977541},{"$f":" C_Fin_Fixed!AW$344","v":-408.61397206497219},{"$f":" C_Fin_Fixed!AX$344","v":-433.88525431669342},{"$f":" C_Fin_Fixed!AY$344","v":-460.17362690581672},{"$f":" C_Fin_Fixed!AZ$344","v":-467.61390266099448},{"$f":" C_Fin_Fixed!BA$344","v":-465.1687811197018},{"$f":" C_Fin_Fixed!BB$344","v":-471.49199252990451},{"$f":" C_Fin_Fixed!BC$344","v":-474.00946779287159},{"$f":" C_Fin_Fixed!BD$344","v":-470.87520805782339},{"$f":" C_Fin_Fixed!BE$344","v":-457.23178407571214},{"$f":" C_Fin_Fixed!BF$344","v":-437.56397168043117},{"$f":" C_Fin_Fixed!BG$344","v":-436.28773643407516},{"$f":" C_Fin_Fixed!BH$344","v":-445.31967902162756},{"$f":" C_Fin_Fixed!BI$344","v":-454.70108304065997},{"$f":" C_Fin_Fixed!BJ$344","v":-468.54585907554656}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},null,{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Ind!K$344","v":0},{"$f":"C_Fin_Ind!L$344","v":0},{"$f":"C_Fin_Ind!M$344","v":0},{"$f":"C_Fin_Ind!N$344","v":0},{"$f":"C_Fin_Ind!O$344","v":0},{"$f":"C_Fin_Ind!P$344","v":0},{"$f":"C_Fin_Ind!Q$344","v":0},{"$f":"C_Fin_Ind!R$344","v":0},{"$f":"C_Fin_Ind!S$344","v":0},{"$f":"C_Fin_Ind!T$344","v":0},{"$f":"C_Fin_Ind!U$344","v":0},{"$f":"C_Fin_Ind!V$344","v":0},{"$f":"C_Fin_Ind!W$344","v":0},{"$f":"C_Fin_Ind!X$344","v":0},{"$f":" C_Fin_Ind!Y$344","v":-1040.6421613236403},null,{"$f":" C_Fin_Ind!AA$344","v":0},{"$f":" C_Fin_Ind!AB$344","v":0},{"$f":" C_Fin_Ind!AC$344","v":0},{"$f":" C_Fin_Ind!AD$344","v":0},{"$f":" C_Fin_Ind!AE$344","v":0},{"$f":" C_Fin_Ind!AF$344","v":0.39515127799774719},{"$f":" C_Fin_Ind!AG$344","v":-23.12035209174384},{"$f":" C_Fin_Ind!AH$344","v":-19.340502741241828},{"$f":" C_Fin_Ind!AI$344","v":-52.623119464331303},{"$f":" C_Fin_Ind!AJ$344","v":-69.923401829242749},{"$f":" C_Fin_Ind!AK$344","v":-81.396281258480272},{"$f":" C_Fin_Ind!AL$344","v":-92.695178482185881},{"$f":" C_Fin_Ind!AM$344","v":-10.199778581894137},{"$f":" C_Fin_Ind!AN$344","v":-11.687298748615428},{"$f":" C_Fin_Ind!AO$344","v":-13.299354230350502},{"$f":" C_Fin_Ind!AP$344","v":-15.042942829967402},{"$f":" C_Fin_Ind!AQ$344","v":-16.777471500837951},{"$f":" C_Fin_Ind!AR$344","v":-18.511123250710728},{"$f":" C_Fin_Ind!AS$344","v":-20.522392742951482},{"$f":" C_Fin_Ind!AT$344","v":-22.715741379823442},{"$f":" C_Fin_Ind!AU$344","v":-24.900945456933819},{"$f":" C_Fin_Ind!AV$344","v":-26.921904546949083},{"$f":" C_Fin_Ind!AW$344","v":-28.972182232957682},{"$f":" C_Fin_Ind!AX$344","v":-31.641601717992845},{"$f":" C_Fin_Ind!AY$344","v":-34.463558400225374},{"$f":" C_Fin_Ind!AZ$344","v":-34.973238466287121},{"$f":" C_Fin_Ind!BA$344","v":-34.066245835902798},{"$f":" C_Fin_Ind!BB$344","v":-34.815667977664944},{"$f":" C_Fin_Ind!BC$344","v":-36.438537995811664},{"$f":" C_Fin_Ind!BD$344","v":-37.951587450451711},{"$f":" C_Fin_Ind!BE$344","v":-39.021264337807573},{"$f":" C_Fin_Ind!BF$344","v":-39.836484726285413},{"$f":" C_Fin_Ind!BG$344","v":-40.871286381898095},{"$f":" C_Fin_Ind!BH$344","v":-41.771999490707167},{"$f":" C_Fin_Ind!BI$344","v":-42.676605771228637},{"$f":" C_Fin_Ind!BJ$344","v":-43.859262680157137}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},null,{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Synth!K$344","v":0},{"$f":"C_Fin_Synth!L$344","v":0},{"$f":"C_Fin_Synth!M$344","v":0},{"$f":"C_Fin_Synth!N$344","v":0},{"$f":"C_Fin_Synth!O$344","v":0},{"$f":"C_Fin_Synth!P$344","v":0},{"$f":"C_Fin_Synth!Q$344","v":0},{"$f":"C_Fin_Synth!R$344","v":0},{"$f":"C_Fin_Synth!S$344","v":0},{"$f":"C_Fin_Synth!T$344","v":0},{"$f":"C_Fin_Synth!U$344","v":0},{"$f":"C_Fin_Synth!V$344","v":0},{"$f":"C_Fin_Synth!W$344","v":0},{"$f":"C_Fin_Synth!X$344","v":0},{"$f":" C_Fin_Synth!Y$344","v":0},null,{"$f":" C_Fin_Synth!AA$344","v":0},{"$f":" C_Fin_Synth!AB$344","v":0},{"$f":" C_Fin_Synth!AC$344","v":0},{"$f":" C_Fin_Synth!AD$344","v":0},{"$f":" C_Fin_Synth!AE$344","v":0},{"$f":" C_Fin_Synth!AF$344","v":0},{"$f":" C_Fin_Synth!AG$344","v":0},{"$f":" C_Fin_Synth!AH$344","v":0},{"$f":" C_Fin_Synth!AI$344","v":0},{"$f":" C_Fin_Synth!AJ$344","v":0},{"$f":" C_Fin_Synth!AK$344","v":0},{"$f":" C_Fin_Synth!AL$344","v":0},{"$f":" C_Fin_Synth!AM$344","v":0},{"$f":" C_Fin_Synth!AN$344","v":0},{"$f":" C_Fin_Synth!AO$344","v":0},{"$f":" C_Fin_Synth!AP$344","v":0},{"$f":" C_Fin_Synth!AQ$344","v":0},{"$f":" C_Fin_Synth!AR$344","v":0},{"$f":" C_Fin_Synth!AS$344","v":0},{"$f":" C_Fin_Synth!AT$344","v":0},{"$f":" C_Fin_Synth!AU$344","v":0},{"$f":" C_Fin_Synth!AV$344","v":0},{"$f":" C_Fin_Synth!AW$344","v":0},{"$f":" C_Fin_Synth!AX$344","v":0},{"$f":" C_Fin_Synth!AY$344","v":0},{"$f":" C_Fin_Synth!AZ$344","v":0},{"$f":" C_Fin_Synth!BA$344","v":0},{"$f":" C_Fin_Synth!BB$344","v":0},{"$f":" C_Fin_Synth!BC$344","v":0},{"$f":" C_Fin_Synth!BD$344","v":0},{"$f":" C_Fin_Synth!BE$344","v":0},{"$f":" C_Fin_Synth!BF$344","v":0},{"$f":" C_Fin_Synth!BG$344","v":0},{"$f":" C_Fin_Synth!BH$344","v":0},{"$f":" C_Fin_Synth!BI$344","v":0},{"$f":" C_Fin_Synth!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},null,{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_SynthAccretion!K$344","v":0},{"$f":"C_Fin_SynthAccretion!L$344","v":0},{"$f":"C_Fin_SynthAccretion!M$344","v":0},{"$f":"C_Fin_SynthAccretion!N$344","v":0},{"$f":"C_Fin_SynthAccretion!O$344","v":0},{"$f":"C_Fin_SynthAccretion!P$344","v":0},{"$f":"C_Fin_SynthAccretion!Q$344","v":0},{"$f":"C_Fin_SynthAccretion!R$344","v":0},{"$f":"C_Fin_SynthAccretion!S$344","v":0},{"$f":"C_Fin_SynthAccretion!T$344","v":0},{"$f":"C_Fin_SynthAccretion!U$344","v":0},{"$f":"C_Fin_SynthAccretion!V$344","v":0},{"$f":"C_Fin_SynthAccretion!W$344","v":0},{"$f":"C_Fin_SynthAccretion!X$344","v":0},{"$f":" C_Fin_SynthAccretion!Y$344","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$344","v":0},{"$f":" C_Fin_SynthAccretion!AB$344","v":0},{"$f":" C_Fin_SynthAccretion!AC$344","v":0},{"$f":" C_Fin_SynthAccretion!AD$344","v":0},{"$f":" C_Fin_SynthAccretion!AE$344","v":0},{"$f":" C_Fin_SynthAccretion!AF$344","v":0},{"$f":" C_Fin_SynthAccretion!AG$344","v":0},{"$f":" C_Fin_SynthAccretion!AH$344","v":0},{"$f":" C_Fin_SynthAccretion!AI$344","v":0},{"$f":" C_Fin_SynthAccretion!AJ$344","v":0},{"$f":" C_Fin_SynthAccretion!AK$344","v":0},{"$f":" C_Fin_SynthAccretion!AL$344","v":0},{"$f":" C_Fin_SynthAccretion!AM$344","v":0},{"$f":" C_Fin_SynthAccretion!AN$344","v":0},{"$f":" C_Fin_SynthAccretion!AO$344","v":0},{"$f":" C_Fin_SynthAccretion!AP$344","v":0},{"$f":" C_Fin_SynthAccretion!AQ$344","v":0},{"$f":" C_Fin_SynthAccretion!AR$344","v":0},{"$f":" C_Fin_SynthAccretion!AS$344","v":0},{"$f":" C_Fin_SynthAccretion!AT$344","v":0},{"$f":" C_Fin_SynthAccretion!AU$344","v":0},{"$f":" C_Fin_SynthAccretion!AV$344","v":0},{"$f":" C_Fin_SynthAccretion!AW$344","v":0},{"$f":" C_Fin_SynthAccretion!AX$344","v":0},{"$f":" C_Fin_SynthAccretion!AY$344","v":0},{"$f":" C_Fin_SynthAccretion!AZ$344","v":0},{"$f":" C_Fin_SynthAccretion!BA$344","v":0},{"$f":" C_Fin_SynthAccretion!BB$344","v":0},{"$f":" C_Fin_SynthAccretion!BC$344","v":0},{"$f":" C_Fin_SynthAccretion!BD$344","v":0},{"$f":" C_Fin_SynthAccretion!BE$344","v":0},{"$f":" C_Fin_SynthAccretion!BF$344","v":0},{"$f":" C_Fin_SynthAccretion!BG$344","v":0},{"$f":" C_Fin_SynthAccretion!BH$344","v":0},{"$f":" C_Fin_SynthAccretion!BI$344","v":0},{"$f":" C_Fin_SynthAccretion!BJ$344","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},null,{"$f":" C_Fin_Fixed!G$180","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Fixed!K$180","v":0},{"$f":"C_Fin_Fixed!L$180","v":0},{"$f":"C_Fin_Fixed!M$180","v":0},{"$f":"C_Fin_Fixed!N$180","v":0},{"$f":"C_Fin_Fixed!O$180","v":0},{"$f":"C_Fin_Fixed!P$180","v":0},{"$f":"C_Fin_Fixed!Q$180","v":0},{"$f":"C_Fin_Fixed!R$180","v":0},{"$f":"C_Fin_Fixed!S$180","v":0},{"$f":"C_Fin_Fixed!T$180","v":0},{"$f":"C_Fin_Fixed!U$180","v":0},{"$f":"C_Fin_Fixed!V$180","v":0},{"$f":"C_Fin_Fixed!W$180","v":0},{"$f":"C_Fin_Fixed!X$180","v":0},{"$f":" C_Fin_Fixed!Y$180","v":-8091.6302484441958},null,{"$f":" C_Fin_Fixed!AA$180","v":0},{"$f":" C_Fin_Fixed!AB$180","v":0},{"$f":" C_Fin_Fixed!AC$180","v":0},{"$f":" C_Fin_Fixed!AD$180","v":0},{"$f":" C_Fin_Fixed!AE$180","v":0},{"$f":" C_Fin_Fixed!AF$180","v":0},{"$f":" C_Fin_Fixed!AG$180","v":0},{"$f":" C_Fin_Fixed!AH$180","v":0},{"$f":" C_Fin_Fixed!AI$180","v":0},{"$f":" C_Fin_Fixed!AJ$180","v":0},{"$f":" C_Fin_Fixed!AK$180","v":0},{"$f":" C_Fin_Fixed!AL$180","v":0},{"$f":" C_Fin_Fixed!AM$180","v":0},{"$f":" C_Fin_Fixed!AN$180","v":0},{"$f":" C_Fin_Fixed!AO$180","v":0},{"$f":" C_Fin_Fixed!AP$180","v":0},{"$f":" C_Fin_Fixed!AQ$180","v":0},{"$f":" C_Fin_Fixed!AR$180","v":0},{"$f":" C_Fin_Fixed!AS$180","v":0},{"$f":" C_Fin_Fixed!AT$180","v":0},{"$f":" C_Fin_Fixed!AU$180","v":0},{"$f":" C_Fin_Fixed!AV$180","v":0},{"$f":" C_Fin_Fixed!AW$180","v":0},{"$f":" C_Fin_Fixed!AX$180","v":0},{"$f":" C_Fin_Fixed!AY$180","v":0},{"$f":" C_Fin_Fixed!AZ$180","v":-1465.4932918529248},{"$f":" C_Fin_Fixed!BA$180","v":-1023.5510006003407},{"$f":" C_Fin_Fixed!BB$180","v":-65.728325914211197},{"$f":" C_Fin_Fixed!BC$180","v":-530.5285576144106},{"$f":" C_Fin_Fixed!BD$180","v":-344.32900314843261},{"$f":" C_Fin_Fixed!BE$180","v":-968.65601192501174},{"$f":" C_Fin_Fixed!BF$180","v":-605.86150785839288},{"$f":" C_Fin_Fixed!BG$180","v":-693.14092977949804},{"$f":" C_Fin_Fixed!BH$180","v":-764.06440778918},{"$f":" C_Fin_Fixed!BI$180","v":-765.37112543453964},{"$f":" C_Fin_Fixed!BJ$180","v":-864.90608652725314}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},null,{"$f":" C_Fin_Ind!G$180","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Ind!K$180","v":0},{"$f":"C_Fin_Ind!L$180","v":0},{"$f":"C_Fin_Ind!M$180","v":0},{"$f":"C_Fin_Ind!N$180","v":0},{"$f":"C_Fin_Ind!O$180","v":0},{"$f":"C_Fin_Ind!P$180","v":0},{"$f":"C_Fin_Ind!Q$180","v":0},{"$f":"C_Fin_Ind!R$180","v":0},{"$f":"C_Fin_Ind!S$180","v":0},{"$f":"C_Fin_Ind!T$180","v":0},{"$f":"C_Fin_Ind!U$180","v":0},{"$f":"C_Fin_Ind!V$180","v":0},{"$f":"C_Fin_Ind!W$180","v":0},{"$f":"C_Fin_Ind!X$180","v":0},{"$f":" C_Fin_Ind!Y$180","v":-6374.9323067354544},null,{"$f":" C_Fin_Ind!AA$180","v":0},{"$f":" C_Fin_Ind!AB$180","v":0},{"$f":" C_Fin_Ind!AC$180","v":0},{"$f":" C_Fin_Ind!AD$180","v":0},{"$f":" C_Fin_Ind!AE$180","v":0},{"$f":" C_Fin_Ind!AF$180","v":0},{"$f":" C_Fin_Ind!AG$180","v":0},{"$f":" C_Fin_Ind!AH$180","v":0},{"$f":" C_Fin_Ind!AI$180","v":0},{"$f":" C_Fin_Ind!AJ$180","v":0},{"$f":" C_Fin_Ind!AK$180","v":0},{"$f":" C_Fin_Ind!AL$180","v":0},{"$f":" C_Fin_Ind!AM$180","v":0},{"$f":" C_Fin_Ind!AN$180","v":0},{"$f":" C_Fin_Ind!AO$180","v":0},{"$f":" C_Fin_Ind!AP$180","v":0},{"$f":" C_Fin_Ind!AQ$180","v":0},{"$f":" C_Fin_Ind!AR$180","v":0},{"$f":" C_Fin_Ind!AS$180","v":0},{"$f":" C_Fin_Ind!AT$180","v":0},{"$f":" C_Fin_Ind!AU$180","v":0},{"$f":" C_Fin_Ind!AV$180","v":0},{"$f":" C_Fin_Ind!AW$180","v":0},{"$f":" C_Fin_Ind!AX$180","v":0},{"$f":" C_Fin_Ind!AY$180","v":0},{"$f":" C_Fin_Ind!AZ$180","v":-1242.3426698743847},{"$f":" C_Fin_Ind!BA$180","v":-858.97790389209877},{"$f":" C_Fin_Ind!BB$180","v":-50.892586004740984},{"$f":" C_Fin_Ind!BC$180","v":-382.17183047527141},{"$f":" C_Fin_Ind!BD$180","v":-251.71761898071119},{"$f":" C_Fin_Ind!BE$180","v":-731.95343807049687},{"$f":" C_Fin_Ind!BF$180","v":-467.01757962942844},{"$f":" C_Fin_Ind!BG$180","v":-536.52412306455221},{"$f":" C_Fin_Ind!BH$180","v":-591.42227610817338},{"$f":" C_Fin_Ind!BI$180","v":-592.43373785952679},{"$f":" C_Fin_Ind!BJ$180","v":-669.47854277606939}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},null,{"$f":" C_Fin_Synth!G$180","v":"£'m nominal"},null,null,null,{"$f":"C_Fin_Synth!K$180","v":0},{"$f":"C_Fin_Synth!L$180","v":0},{"$f":"C_Fin_Synth!M$180","v":0},{"$f":"C_Fin_Synth!N$180","v":0},{"$f":"C_Fin_Synth!O$180","v":0},{"$f":"C_Fin_Synth!P$180","v":0},{"$f":"C_Fin_Synth!Q$180","v":0},{"$f":"C_Fin_Synth!R$180","v":0},{"$f":"C_Fin_Synth!S$180","v":0},{"$f":"C_Fin_Synth!T$180","v":0},{"$f":"C_Fin_Synth!U$180","v":0},{"$f":"C_Fin_Synth!V$180","v":0},{"$f":"C_Fin_Synth!W$180","v":0},{"$f":"C_Fin_Synth!X$180","v":0},{"$f":" C_Fin_Synth!Y$180","v":0},null,{"$f":" C_Fin_Synth!AA$180","v":0},{"$f":" C_Fin_Synth!AB$180","v":0},{"$f":" C_Fin_Synth!AC$180","v":0},{"$f":" C_Fin_Synth!AD$180","v":0},{"$f":" C_Fin_Synth!AE$180","v":0},{"$f":" C_Fin_Synth!AF$180","v":0},{"$f":" C_Fin_Synth!AG$180","v":0},{"$f":" C_Fin_Synth!AH$180","v":0},{"$f":" C_Fin_Synth!AI$180","v":0},{"$f":" C_Fin_Synth!AJ$180","v":0},{"$f":" C_Fin_Synth!AK$180","v":0},{"$f":" C_Fin_Synth!AL$180","v":0},{"$f":" C_Fin_Synth!AM$180","v":0},{"$f":" C_Fin_Synth!AN$180","v":0},{"$f":" C_Fin_Synth!AO$180","v":0},{"$f":" C_Fin_Synth!AP$180","v":0},{"$f":" C_Fin_Synth!AQ$180","v":0},{"$f":" C_Fin_Synth!AR$180","v":0},{"$f":" C_Fin_Synth!AS$180","v":0},{"$f":" C_Fin_Synth!AT$180","v":0},{"$f":" C_Fin_Synth!AU$180","v":0},{"$f":" C_Fin_Synth!AV$180","v":0},{"$f":" C_Fin_Synth!AW$180","v":0},{"$f":" C_Fin_Synth!AX$180","v":0},{"$f":" C_Fin_Synth!AY$180","v":0},{"$f":" C_Fin_Synth!AZ$180","v":0},{"$f":" C_Fin_Synth!BA$180","v":0},{"$f":" C_Fin_Synth!BB$180","v":0},{"$f":" C_Fin_Synth!BC$180","v":0},{"$f":" C_Fin_Synth!BD$180","v":0},{"$f":" C_Fin_Synth!BE$180","v":0},{"$f":" C_Fin_Synth!BF$180","v":0},{"$f":" C_Fin_Synth!BG$180","v":0},{"$f":" C_Fin_Synth!BH$180","v":0},{"$f":" C_Fin_Synth!BI$180","v":0},{"$f":" C_Fin_Synth!BJ$180","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},null,{"$f":" C_Fin_SynthAccretion!G$180","v":"£'m nominal"},null,null,null,{"$f":" C_Fin_SynthAccretion!K$180","v":0},{"$f":" C_Fin_SynthAccretion!L$180","v":0},{"$f":" C_Fin_SynthAccretion!M$180","v":0},{"$f":" C_Fin_SynthAccretion!N$180","v":0},{"$f":" C_Fin_SynthAccretion!O$180","v":0},{"$f":" C_Fin_SynthAccretion!P$180","v":0},{"$f":" C_Fin_SynthAccretion!Q$180","v":0},{"$f":" C_Fin_SynthAccretion!R$180","v":0},{"$f":" C_Fin_SynthAccretion!S$180","v":0},{"$f":" C_Fin_SynthAccretion!T$180","v":0},{"$f":" C_Fin_SynthAccretion!U$180","v":0},{"$f":" C_Fin_SynthAccretion!V$180","v":0},{"$f":" C_Fin_SynthAccretion!W$180","v":0},{"$f":" C_Fin_SynthAccretion!X$180","v":0},{"$f":" C_Fin_SynthAccretion!Y$180","v":0},null,{"$f":" C_Fin_SynthAccretion!AA$180","v":0},{"$f":" C_Fin_SynthAccretion!AB$180","v":0},{"$f":" C_Fin_SynthAccretion!AC$180","v":0},{"$f":" C_Fin_SynthAccretion!AD$180","v":0},{"$f":" C_Fin_SynthAccretion!AE$180","v":0},{"$f":" C_Fin_SynthAccretion!AF$180","v":0},{"$f":" C_Fin_SynthAccretion!AG$180","v":0},{"$f":" C_Fin_SynthAccretion!AH$180","v":0},{"$f":" C_Fin_SynthAccretion!AI$180","v":0},{"$f":" C_Fin_SynthAccretion!AJ$180","v":0},{"$f":" C_Fin_SynthAccretion!AK$180","v":0},{"$f":" C_Fin_SynthAccretion!AL$180","v":0},{"$f":" C_Fin_SynthAccretion!AM$180","v":0},{"$f":" C_Fin_SynthAccretion!AN$180","v":0},{"$f":" C_Fin_SynthAccretion!AO$180","v":0},{"$f":" C_Fin_SynthAccretion!AP$180","v":0},{"$f":" C_Fin_SynthAccretion!AQ$180","v":0},{"$f":" C_Fin_SynthAccretion!AR$180","v":0},{"$f":" C_Fin_SynthAccretion!AS$180","v":0},{"$f":" C_Fin_SynthAccretion!AT$180","v":0},{"$f":" C_Fin_SynthAccretion!AU$180","v":0},{"$f":" C_Fin_SynthAccretion!AV$180","v":0},{"$f":" C_Fin_SynthAccretion!AW$180","v":0},{"$f":" C_Fin_SynthAccretion!AX$180","v":0},{"$f":" C_Fin_SynthAccretion!AY$180","v":0},{"$f":" C_Fin_SynthAccretion!AZ$180","v":0},{"$f":" C_Fin_SynthAccretion!BA$180","v":0},{"$f":" C_Fin_SynthAccretion!BB$180","v":0},{"$f":" C_Fin_SynthAccretion!BC$180","v":0},{"$f":" C_Fin_SynthAccretion!BD$180","v":0},{"$f":" C_Fin_SynthAccretion!BE$180","v":0},{"$f":" C_Fin_SynthAccretion!BF$180","v":0},{"$f":" C_Fin_SynthAccretion!BG$180","v":0},{"$f":" C_Fin_SynthAccretion!BH$180","v":0},{"$f":" C_Fin_SynthAccretion!BI$180","v":0},{"$f":" C_Fin_SynthAccretion!BJ$180","v":0}]
[null,null,null,null,"Cash flow available to shareholders",null,{"$f":" I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA161:BJ161 )","v":24350.130228847323},null,{"$f":" AA142 + SUM( AA144:AA160 )","v":269},{"$f":" AB142 + SUM( AB144:AB160 )","v":284},359,290,352,{"$f":" AF142 + SUM( AF144:AF160 )","v":731.89956177894885},330.99598719876872,321.61703064183041,1109.114489216422,344.4554161651929,19.832652558259269,327.36446791721153,189.48813373724812,311.27306317724128,234.92543935955717,450.76241666645916,365.07093825516245,1181.5222066449869,1009.1628480958732,551.83809715869734,-255.40998157843518,593.63618046675958,1156.0604948440493,1868.4905929680353,1262.2134473585331,-371.97543853577895,310.62471730926336,1353.4076713212401,1296.9796203652122,1289.0411762956876,856.49618815578606,1079.1180895663663,1134.7959647140085,1024.65042355575,1170.5253415938168,1548.1529918751701]
[]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},null,{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Summ!S$175","v":0},{"$f":" C_Fin_Summ!T$175","v":0},{"$f":" C_Fin_Summ!U$175","v":0},{"$f":" C_Fin_Summ!V$175","v":0},{"$f":" C_Fin_Summ!W$175","v":0},{"$f":" C_Fin_Summ!X$175","v":0},{"$f":" C_Fin_Summ!Y$175","v":-20870.375027951188},null,{"$f":" C_Fin_Summ!AA$175","v":-361},{"$f":" C_Fin_Summ!AB$175","v":-594},{"$f":" C_Fin_Summ!AC$175","v":-277},{"$f":" C_Fin_Summ!AD$175","v":-485},{"$f":" C_Fin_Summ!AE$175","v":-480},{"$f":" C_Fin_Summ!AF$175","v":0},{"$f":" C_Fin_Summ!AG$175","v":0},{"$f":" C_Fin_Summ!AH$175","v":-575.17978281037722},{"$f":" C_Fin_Summ!AI$175","v":-819.52014698439052},{"$f":" C_Fin_Summ!AJ$175","v":-168.26162437059656},{"$f":" C_Fin_Summ!AK$175","v":0},{"$f":" C_Fin_Summ!AL$175","v":-152.19234661103837},{"$f":" C_Fin_Summ!AM$175","v":-235.86999474250797},{"$f":" C_Fin_Summ!AN$175","v":-345.90026270764065},{"$f":" C_Fin_Summ!AO$175","v":-327.00171059884087},{"$f":" C_Fin_Summ!AP$175","v":-468.02790642554987},{"$f":" C_Fin_Summ!AQ$175","v":-444.68712288222537},{"$f":" C_Fin_Summ!AR$175","v":-768.51507321286249},{"$f":" C_Fin_Summ!AS$175","v":-421.27084578702346},{"$f":" C_Fin_Summ!AT$175","v":-424.4252672140118},{"$f":" C_Fin_Summ!AU$175","v":-178.14648109166592},{"$f":" C_Fin_Summ!AV$175","v":-549.45451075662459},{"$f":" C_Fin_Summ!AW$175","v":-761.00196544482787},{"$f":" C_Fin_Summ!AX$175","v":-691.38784572954251},{"$f":" C_Fin_Summ!AY$175","v":-682.14884468371224},{"$f":" C_Fin_Summ!AZ$175","v":-700.39939838196733},{"$f":" C_Fin_Summ!BA$175","v":-737.60077724417897},{"$f":" C_Fin_Summ!BB$175","v":-882.85616246865379},{"$f":" C_Fin_Summ!BC$175","v":-935.2436808188877},{"$f":" C_Fin_Summ!BD$175","v":-990.01324027294731},{"$f":" C_Fin_Summ!BE$175","v":-1048.2283076554659},{"$f":" C_Fin_Summ!BF$175","v":-912.80572147130351},{"$f":" C_Fin_Summ!BG$175","v":-1001.3006328903466},{"$f":" C_Fin_Summ!BH$175","v":-1062.036425810013},{"$f":" C_Fin_Summ!BI$175","v":-1108.0805419454846},{"$f":" C_Fin_Summ!BJ$175","v":-1281.8184069384988}]
[null,null,null,null,{"$f":" C_Fin_Summ!E$199","v":"Share repurchases"},null,{"$f":" C_Fin_Summ!G$199","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Summ!Y$199","v":-843.18880285081377},null,{"$f":" C_Fin_Summ!AA$199","v":0},{"$f":" C_Fin_Summ!AB$199","v":0},{"$f":" C_Fin_Summ!AC$199","v":0},{"$f":" C_Fin_Summ!AD$199","v":0},{"$f":" C_Fin_Summ!AE$199","v":0},{"$f":" C_Fin_Summ!AF$199","v":0},{"$f":" C_Fin_Summ!AG$199","v":0},{"$f":" C_Fin_Summ!AH$199","v":0},{"$f":" C_Fin_Summ!AI$199","v":-84.130957783293297},{"$f":" C_Fin_Summ!AJ$199","v":0},{"$f":" C_Fin_Summ!AK$199","v":0},{"$f":" C_Fin_Summ!AL$199","v":0},{"$f":" C_Fin_Summ!AM$199","v":0},{"$f":" C_Fin_Summ!AN$199","v":0},{"$f":" C_Fin_Summ!AO$199","v":0},{"$f":" C_Fin_Summ!AP$199","v":0},{"$f":" C_Fin_Summ!AQ$199","v":0},{"$f":" C_Fin_Summ!AR$199","v":-68.526420807077784},{"$f":" C_Fin_Summ!AS$199","v":-181.63648317367102},{"$f":" C_Fin_Summ!AT$199","v":-52.147113983033819},{"$f":" C_Fin_Summ!AU$199","v":0},{"$f":" C_Fin_Summ!AV$199","v":0},{"$f":" C_Fin_Summ!AW$199","v":-76.214985801494095},{"$f":" C_Fin_Summ!AX$199","v":-127.69916060222818},{"$f":" C_Fin_Summ!AY$199","v":-56.783451657430987},{"$f":" C_Fin_Summ!AZ$199","v":-85.001574369915033},{"$f":" C_Fin_Summ!BA$199","v":-66.765131248832404},{"$f":" C_Fin_Summ!BB$199","v":-44.283523423837096},{"$f":" C_Fin_Summ!BC$199","v":0},{"$f":" C_Fin_Summ!BD$199","v":0},{"$f":" C_Fin_Summ!BE$199","v":0},{"$f":" C_Fin_Summ!BF$199","v":0},{"$f":" C_Fin_Summ!BG$199","v":0},{"$f":" C_Fin_Summ!BH$199","v":0},{"$f":" C_Fin_Summ!BI$199","v":0},{"$f":" C_Fin_Summ!BJ$199","v":0}]
[null,null,null,null,{"$f":" C_Fin_Summ!E$191","v":"Share capital additions"},null,{"$f":" C_Fin_Summ!G$191","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Summ!Y$191","v":13.24073062411685},null,{"$f":" C_Fin_Summ!AA$191","v":0},{"$f":" C_Fin_Summ!AB$191","v":0},{"$f":" C_Fin_Summ!AC$191","v":0},{"$f":" C_Fin_Summ!AD$191","v":0},{"$f":" C_Fin_Summ!AE$191","v":0},{"$f":" C_Fin_Summ!AF$191","v":0},{"$f":" C_Fin_Summ!AG$191","v":0},{"$f":" C_Fin_Summ!AH$191","v":0},{"$f":" C_Fin_Summ!AI$191","v":0},{"$f":" C_Fin_Summ!AJ$191","v":0},{"$f":" C_Fin_Summ!AK$191","v":13.24073062411685},{"$f":" C_Fin_Summ!AL$191","v":0},{"$f":" C_Fin_Summ!AM$191","v":0},{"$f":" C_Fin_Summ!AN$191","v":0},{"$f":" C_Fin_Summ!AO$191","v":0},{"$f":" C_Fin_Summ!AP$191","v":0},{"$f":" C_Fin_Summ!AQ$191","v":0},{"$f":" C_Fin_Summ!AR$191","v":0},{"$f":" C_Fin_Summ!AS$191","v":0},{"$f":" C_Fin_Summ!AT$191","v":0},{"$f":" C_Fin_Summ!AU$191","v":0},{"$f":" C_Fin_Summ!AV$191","v":0},{"$f":" C_Fin_Summ!AW$191","v":0},{"$f":" C_Fin_Summ!AX$191","v":0},{"$f":" C_Fin_Summ!AY$191","v":0},{"$f":" C_Fin_Summ!AZ$191","v":0},{"$f":" C_Fin_Summ!BA$191","v":0},{"$f":" C_Fin_Summ!BB$191","v":0},{"$f":" C_Fin_Summ!BC$191","v":0},{"$f":" C_Fin_Summ!BD$191","v":0},{"$f":" C_Fin_Summ!BE$191","v":0},{"$f":" C_Fin_Summ!BF$191","v":0},{"$f":" C_Fin_Summ!BG$191","v":0},{"$f":" C_Fin_Summ!BH$191","v":0},{"$f":" C_Fin_Summ!BI$191","v":0},{"$f":" C_Fin_Summ!BJ$191","v":0}]
[null,null,null,null,"Net cash flow",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA166:BJ166 )","v":2649.8071286694412},null,{"$f":" AA161 + SUM( AA163:AA165 )","v":-92},{"$f":" AB161 + SUM( AB163:AB165 )","v":-310},82,-195,-128,{"$f":" AF161 + SUM( AF163:AF165 )","v":731.89956177894885},330.99598719876872,{"$f":" AH161 + SUM( AH163:AH165 )","v":-253.56275216854681},205.46338444873822,176.19379179459634,33.073383182376119,175.17212130617315,-46.38186100525985,-34.627199530399366,-92.076271239283699,-17.265489759090713,-79.616184627062921,344.48071262504664,406.2555191351787,75.265715961651722,-433.5564626701011,44.181669710134997,318.84354359772738,1049.4035866362647,523.2811510173899,-1157.3764112876613,-493.74119118374801,426.26798542874917,361.73593954632452,299.02793602274028,-191.73211949967981,166.31236809506277,133.4953318236619,-37.386002254263076,62.444799648332264,266.33458493667126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF165+AF163+AF164","v":0},0,-575.17978281037722,-903.65110476768382,-168.26162437059656,13.24073062411685,{"$f":"AL165+AL163+AL164","v":-152.19234661103837}]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},null,{"$f":" C_Time!G$39","v":"flag"},null,null,null,{"$f":" C_Time!K$39","v":0},{"$f":" C_Time!L$39","v":0},{"$f":" C_Time!M$39","v":0},{"$f":" C_Time!N$39","v":0},{"$f":" C_Time!O$39","v":0},{"$f":" C_Time!P$39","v":0},{"$f":" C_Time!Q$39","v":0},{"$f":" C_Time!R$39","v":0},{"$f":" C_Time!S$39","v":0},{"$f":" C_Time!T$39","v":0},{"$f":" C_Time!U$39","v":0},{"$f":" C_Time!V$39","v":0},{"$f":" C_Time!W$39","v":0},{"$f":" C_Time!X$39","v":0},{"$f":" C_Time!Y$39","v":5},null,{"$f":" C_Time!AA$39","v":1},{"$f":" C_Time!AB$39","v":1},{"$f":" C_Time!AC$39","v":1},{"$f":" C_Time!AD$39","v":1},{"$f":" C_Time!AE$39","v":1},{"$f":" C_Time!AF$39","v":0},{"$f":" C_Time!AG$39","v":0},{"$f":" C_Time!AH$39","v":0},{"$f":" C_Time!AI$39","v":0},{"$f":" C_Time!AJ$39","v":0},{"$f":" C_Time!AK$39","v":0},{"$f":" C_Time!AL$39","v":0},{"$f":" C_Time!AM$39","v":0},{"$f":" C_Time!AN$39","v":0},{"$f":" C_Time!AO$39","v":0},{"$f":" C_Time!AP$39","v":0},{"$f":" C_Time!AQ$39","v":0},{"$f":" C_Time!AR$39","v":0},{"$f":" C_Time!AS$39","v":0},{"$f":" C_Time!AT$39","v":0},{"$f":" C_Time!AU$39","v":0},{"$f":" C_Time!AV$39","v":0},{"$f":" C_Time!AW$39","v":0},{"$f":" C_Time!AX$39","v":0},{"$f":" C_Time!AY$39","v":0},{"$f":" C_Time!AZ$39","v":0},{"$f":" C_Time!BA$39","v":0},{"$f":" C_Time!BB$39","v":0},{"$f":" C_Time!BC$39","v":0},{"$f":" C_Time!BD$39","v":0},{"$f":" C_Time!BE$39","v":0},{"$f":" C_Time!BF$39","v":0},{"$f":" C_Time!BG$39","v":0},{"$f":" C_Time!BH$39","v":0},{"$f":" C_Time!BI$39","v":0},{"$f":" C_Time!BJ$39","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$25","v":"Retained cash (actual)"},null,{"$f":" I_Actuals!G$25","v":"£'m nominal"},null,null,null,{"$f":" I_Actuals!K$25","v":"Already published"},{"$f":" I_Actuals!L$25","v":0},{"$f":" I_Actuals!M$25","v":0},{"$f":" I_Actuals!N$25","v":0},{"$f":" I_Actuals!O$25","v":0},{"$f":" I_Actuals!P$25","v":0},{"$f":" I_Actuals!Q$25","v":0},{"$f":" I_Actuals!R$25","v":0},{"$f":" I_Actuals!S$25","v":0},{"$f":" I_Actuals!T$25","v":0},{"$f":" I_Actuals!U$25","v":0},{"$f":" I_Actuals!V$25","v":0},{"$f":" I_Actuals!W$25","v":0},{"$f":" I_Actuals!X$25","v":0},null,null,{"$f":" I_Actuals!AA$25","v":815},{"$f":" I_Actuals!AB$25","v":815},{"$f":" I_Actuals!AC$25","v":815},{"$f":" I_Actuals!AD$25","v":815},{"$f":" I_Actuals!AE$25","v":815},{"$f":" I_Actuals!AF$25","v":0},{"$f":" I_Actuals!AG$25","v":0},{"$f":" I_Actuals!AH$25","v":0},{"$f":" I_Actuals!AI$25","v":0},{"$f":" I_Actuals!AJ$25","v":0},{"$f":" I_Actuals!AK$25","v":0},{"$f":" I_Actuals!AL$25","v":0},{"$f":" I_Actuals!AM$25","v":0},{"$f":" I_Actuals!AN$25","v":0},{"$f":" I_Actuals!AO$25","v":0},{"$f":" I_Actuals!AP$25","v":0},{"$f":" I_Actuals!AQ$25","v":0},{"$f":" I_Actuals!AR$25","v":0},{"$f":" I_Actuals!AS$25","v":0},{"$f":" I_Actuals!AT$25","v":0},{"$f":" I_Actuals!AU$25","v":0},{"$f":" I_Actuals!AV$25","v":0},{"$f":" I_Actuals!AW$25","v":0},{"$f":" I_Actuals!AX$25","v":0},{"$f":" I_Actuals!AY$25","v":0},{"$f":" I_Actuals!AZ$25","v":0},{"$f":" I_Actuals!BA$25","v":0},{"$f":" I_Actuals!BB$25","v":0},{"$f":" I_Actuals!BC$25","v":0},{"$f":" I_Actuals!BD$25","v":0},{"$f":" I_Actuals!BE$25","v":0},{"$f":" I_Actuals!BF$25","v":0},{"$f":" I_Actuals!BG$25","v":0},{"$f":" I_Actuals!BH$25","v":0},{"$f":" I_Actuals!BI$25","v":0},{"$f":" I_Actuals!BJ$25","v":0}]
[]
[null,null,null,null,"Retained cash balance BEG",null,{"$f":"G172","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z173","v":0},{"$f":" AA173","v":815},815,815,{"$f":" AD173","v":815},{"$f":" AE173","v":815},1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,{"$f":" BH173","v":3779.0277440844366},{"$f":" BI173","v":3841.4725437327688}]
[null,null,null,"plus",{"$f":" E$166","v":"Net cash flow"},null,{"$f":" G$166","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":" SUM( AA172:BJ172 )","v":2649.8071286694412},null,-92,-310,82,-195,-128,{"$f":" AF$166","v":731.89956177894885},330.99598719876872,-253.56275216854681,205.46338444873822,176.19379179459634,33.073383182376119,175.17212130617315,-46.38186100525985,-34.627199530399366,-92.076271239283699,-17.265489759090713,-79.616184627062921,344.48071262504664,406.2555191351787,75.265715961651722,-433.5564626701011,44.181669710134997,318.84354359772738,1049.4035866362647,523.2811510173899,-1157.3764112876613,-493.74119118374801,426.26798542874917,361.73593954632452,299.02793602274028,-191.73211949967981,166.31236809506277,133.4953318236619,-37.386002254263076,62.444799648332264,266.33458493667126]
[null,null,null,null,"Retained cash balance",null,{"$f":"G172","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA168 = 1, AA169, AA171 + AA172 )","v":815},{"$f":" IF( AB168 = 1, AB169, AB171 + AB172 )","v":815},815,815,815,{"$f":" IF( AF168 = 1, AF169, AF171 + AF172 )","v":1546.8995617789487},{"$f":" IF( AG168 = 1, AG169, AG171 + AG172 )","v":1877.8955489777175},1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[]
[null,null,null,null,{"$f":" C_LookForward!E$224","v":"Minimum Cash Required (Look Forward) "},null,{"$f":" C_LookForward!G$224","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_LookForward!AA$224","v":0},{"$f":" C_LookForward!AB$224","v":0},{"$f":" C_LookForward!AC$224","v":0},{"$f":" C_LookForward!AD$224","v":0},{"$f":" C_LookForward!AE$224","v":0},{"$f":" C_LookForward!AF$224","v":1416.005889425398},{"$f":" C_LookForward!AG$224","v":1647.3159954949701},{"$f":" C_LookForward!AH$224","v":1624.3327968091703},{"$f":" C_LookForward!AI$224","v":1829.796181257909},{"$f":" C_LookForward!AJ$224","v":2005.9899730525053},{"$f":" C_LookForward!AK$224","v":2039.0633562348812},{"$f":" C_LookForward!AL$224","v":2214.2354775410545},{"$f":" C_LookForward!AM$224","v":2167.8536165357946},{"$f":" C_LookForward!AN$224","v":2133.226417005395},{"$f":" C_LookForward!AO$224","v":2041.1501457661116},{"$f":" C_LookForward!AP$224","v":2023.8846560070203},{"$f":" C_LookForward!AQ$224","v":1944.2684713799574},{"$f":" C_LookForward!AR$224","v":2288.7491840050043},{"$f":" C_LookForward!AS$224","v":2695.0047031401828},{"$f":" C_LookForward!AT$224","v":2770.2704191018347},{"$f":" C_LookForward!AU$224","v":2336.713956431734},{"$f":" C_LookForward!AV$224","v":2380.8956261418689},{"$f":" C_LookForward!AW$224","v":2699.7391697395965},{"$f":" C_LookForward!AX$224","v":3749.1427563758607},{"$f":" C_LookForward!AY$224","v":4272.4239073932513},{"$f":" C_LookForward!AZ$224","v":3115.0474961055902},{"$f":" C_LookForward!BA$224","v":2621.3063049218426},{"$f":" C_LookForward!BB$224","v":3047.5742903505916},{"$f":" C_LookForward!BC$224","v":3409.3102298969161},{"$f":" C_LookForward!BD$224","v":3708.3381659196561},{"$f":" C_LookForward!BE$224","v":3516.6060464199763},{"$f":" C_LookForward!BF$224","v":3682.9184145150384},{"$f":" C_LookForward!BG$224","v":3816.4137463387005},{"$f":" C_LookForward!BH$224","v":3779.027744084437},{"$f":" C_LookForward!BI$224","v":3841.4725437327688},{"$f":" C_LookForward!BJ$224","v":4107.8071286694412}]
[null,null,null,null,{"$f":" C_Fin_Summ!E$200","v":"Trapped cash"},null,{"$f":" C_Fin_Summ!G$200","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Summ!AA$200","v":0},{"$f":" C_Fin_Summ!AB$200","v":0},{"$f":" C_Fin_Summ!AC$200","v":0},{"$f":" C_Fin_Summ!AD$200","v":0},{"$f":" C_Fin_Summ!AE$200","v":0},{"$f":" C_Fin_Summ!AF$200","v":130.89367235355076},{"$f":" C_Fin_Summ!AG$200","v":230.57955348274709},{"$f":" C_Fin_Summ!AH$200","v":0},{"$f":" C_Fin_Summ!AI$200","v":0},{"$f":" C_Fin_Summ!AJ$200","v":0},{"$f":" C_Fin_Summ!AK$200","v":0},{"$f":" C_Fin_Summ!AL$200","v":0},{"$f":" C_Fin_Summ!AM$200","v":0},{"$f":" C_Fin_Summ!AN$200","v":0},{"$f":" C_Fin_Summ!AO$200","v":0},{"$f":" C_Fin_Summ!AP$200","v":0},{"$f":" C_Fin_Summ!AQ$200","v":0},{"$f":" C_Fin_Summ!AR$200","v":0},{"$f":" C_Fin_Summ!AS$200","v":0},{"$f":" C_Fin_Summ!AT$200","v":0},{"$f":" C_Fin_Summ!AU$200","v":0},{"$f":" C_Fin_Summ!AV$200","v":0},{"$f":" C_Fin_Summ!AW$200","v":0},{"$f":" C_Fin_Summ!AX$200","v":0},{"$f":" C_Fin_Summ!AY$200","v":0},{"$f":" C_Fin_Summ!AZ$200","v":0},{"$f":" C_Fin_Summ!BA$200","v":0},{"$f":" C_Fin_Summ!BB$200","v":0},{"$f":" C_Fin_Summ!BC$200","v":0},{"$f":" C_Fin_Summ!BD$200","v":0},{"$f":" C_Fin_Summ!BE$200","v":0},{"$f":" C_Fin_Summ!BF$200","v":0},{"$f":" C_Fin_Summ!BG$200","v":0},{"$f":" C_Fin_Summ!BH$200","v":0},{"$f":" C_Fin_Summ!BI$200","v":0},{"$f":" C_Fin_Summ!BJ$200","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$245","v":"Additional equity draw needed to achieve gearing target"},null,{"$f":" C_LookForward!G$245","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_LookForward!AA$245","v":0},{"$f":" C_LookForward!AB$245","v":0},{"$f":" C_LookForward!AC$245","v":0},{"$f":" C_LookForward!AD$245","v":0},{"$f":" C_LookForward!AE$245","v":0},{"$f":" C_LookForward!AF$245","v":0},{"$f":" C_LookForward!AG$245","v":0},{"$f":" C_LookForward!AH$245","v":0},{"$f":" C_LookForward!AI$245","v":0},{"$f":" C_LookForward!AJ$245","v":0},{"$f":" C_LookForward!AK$245","v":0},{"$f":" C_LookForward!AL$245","v":0},{"$f":" C_LookForward!AM$245","v":0},{"$f":" C_LookForward!AN$245","v":0},{"$f":" C_LookForward!AO$245","v":0},{"$f":" C_LookForward!AP$245","v":0},{"$f":" C_LookForward!AQ$245","v":0},{"$f":" C_LookForward!AR$245","v":0},{"$f":" C_LookForward!AS$245","v":0},{"$f":" C_LookForward!AT$245","v":0},{"$f":" C_LookForward!AU$245","v":0},{"$f":" C_LookForward!AV$245","v":0},{"$f":" C_LookForward!AW$245","v":0},{"$f":" C_LookForward!AX$245","v":0},{"$f":" C_LookForward!AY$245","v":0},{"$f":" C_LookForward!AZ$245","v":0},{"$f":" C_LookForward!BA$245","v":0},{"$f":" C_LookForward!BB$245","v":0},{"$f":" C_LookForward!BC$245","v":0},{"$f":" C_LookForward!BD$245","v":0},{"$f":" C_LookForward!BE$245","v":0},{"$f":" C_LookForward!BF$245","v":0},{"$f":" C_LookForward!BG$245","v":0},{"$f":" C_LookForward!BH$245","v":0},{"$f":" C_LookForward!BI$245","v":0},{"$f":" C_LookForward!BJ$245","v":0}]
[null,null,null,null,{"$f":" E175&\" plus \"&E176&\" & \"&E177","v":"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target"},null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA175:AA177 )","v":0},{"$f":" SUM( AB175:AB177 )","v":0},0,0,0,1546.8995617789487,1877.8955489777172,1624.3327968091703,1829.796181257909,2005.9899730525053,2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661116,2023.8846560070203,1944.2684713799574,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.7391697395965,3749.1427563758607,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196561,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327688,4107.8071286694412]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",{"$f":" IF( SUM( AA182:BJ182 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA183 ) > CheckTOL, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ABS( AA62 ) - ABS( AA112 )","v":0},{"$f":" ABS( AB62 ) - ABS( AB112 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",{"$f":" IF( SUM( AA185:BJ185 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA186 ) > CheckTOL, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ABS(AA107) - ABS(AA113)","v":0},{"$f":" ABS(AB107) - ABS(AB113)","v":0},0,0,{"$f":" ABS(AE107) - ABS(AE113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,-5.4569682106375694E-12,-5.4569682106375694E-12,0,-4.0927261579781771E-12,-3.637978807091713E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-1.0913936421275139E-11,-1.0913936421275139E-11,-9.5496943686157465E-12,-7.73070496506989E-12,-1.7280399333685637E-11,-2.0008883439004421E-11,-1.0004441719502211E-11,-1.0913936421275139E-11,0,-1.8189894035458565E-11]
[]
[null,null,null,null,"FinStat - cash flow check",{"$f":" IF( SUM( AA188:BJ188 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA189 ) > CheckTOL, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ABS(AA89) - ABS(AA173)","v":0},{"$f":" ABS(AB89) - ABS(AB173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",{"$f":" IF( SUM( AA191:BJ191 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( ABS( AA192 ) > CheckTOL, 1, 0 )","v":0},{"$f":" IF( ABS( AB192 ) > CheckTOL, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (ABS(AA173) - ABS(AA178)) * (1 - AA168)","v":0},{"$f":" (ABS(AB173) - ABS(AB178)) * (1 - AB168)","v":0},0,0,0,{"$f":" (ABS(AF173) - ABS(AF178)) * (1 - AF168)","v":0},2.2737367544323206E-13,4.5474735088646412E-13,0,0,2.2737367544323206E-13,0,0,0,-2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,0,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,-9.0949470177292824E-13,-1.3642420526593924E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-9.0949470177292824E-13,-9.0949470177292824E-13,-4.5474735088646412E-13,0,-9.0949470177292824E-13]
[]
[null,null,null,null,"FinStat - trapped cash alert",{"$f":" IF( SUM( AA194:BJ194 ) <> 0, 1, 0 )","v":1},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA176 > CheckTOL, 1, 0 )","v":0},0,0,0,0,{"$f":" IF( AF176 > CheckTOL, 1, 0 )","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,{"$f":" C_Ratios!E$77","v":"FFO / Debt"},null,{"$f":" C_Ratios!G$77","v":"%"},null,null,null,{"$f":" C_Ratios!K$77","v":0},{"$f":" C_Ratios!L$77","v":0},{"$f":" C_Ratios!M$77","v":0},{"$f":" C_Ratios!N$77","v":0},{"$f":" C_Ratios!O$77","v":0},{"$f":" C_Ratios!P$77","v":0},{"$f":" C_Ratios!Q$77","v":0},{"$f":" C_Ratios!R$77","v":0},{"$f":" C_Ratios!S$77","v":0},{"$f":" C_Ratios!T$77","v":0},{"$f":" C_Ratios!U$77","v":0},{"$f":" C_Ratios!V$77","v":0},{"$f":" C_Ratios!W$77","v":0},{"$f":" C_Ratios!X$77","v":0},{"$f":" C_Ratios!Y$77","v":0},{"$f":" C_Ratios!Z$77","v":0},{"$f":" C_Ratios!AA$77","v":6.248067988354878E-2},{"$f":" C_Ratios!AB$77","v":6.9569131285542027E-2},{"$f":" C_Ratios!AC$77","v":7.6876813143267039E-2},{"$f":" C_Ratios!AD$77","v":7.9142194519161782E-2},{"$f":" C_Ratios!AE$77","v":0.12474752634057418},{"$f":" C_Ratios!AF$77","v":-4.068432134964791E-2},{"$f":" C_Ratios!AG$77","v":-4.0985720721972936E-2},{"$f":" C_Ratios!AH$77","v":5.9801544288190789E-2},{"$f":" C_Ratios!AI$77","v":9.0348909302761696E-2},{"$f":" C_Ratios!AJ$77","v":9.7302034047536887E-2},{"$f":" C_Ratios!AK$77","v":0.10537990005695},{"$f":" C_Ratios!AL$77","v":9.1887710287351362E-2},{"$f":" C_Ratios!AM$77","v":8.9110174955536206E-2},{"$f":" C_Ratios!AN$77","v":8.6779752607660424E-2},{"$f":" C_Ratios!AO$77","v":7.938643453925931E-2},{"$f":" C_Ratios!AP$77","v":7.8995038534192555E-2},{"$f":" C_Ratios!AQ$77","v":7.863929571559003E-2},{"$f":" C_Ratios!AR$77","v":9.3025515908598005E-2},{"$f":" C_Ratios!AS$77","v":9.0068455020475197E-2},{"$f":" C_Ratios!AT$77","v":8.8154987611507599E-2},{"$f":" C_Ratios!AU$77","v":8.5156254614206617E-2},{"$f":" C_Ratios!AV$77","v":8.4693838340402408E-2},{"$f":" C_Ratios!AW$77","v":0.10040494234479873},{"$f":" C_Ratios!AX$77","v":9.898076885851835E-2},{"$f":" C_Ratios!AY$77","v":9.7983474107676188E-2},{"$f":" C_Ratios!AZ$77","v":9.7735530508752444E-2},{"$f":" C_Ratios!BA$77","v":9.852157386676838E-2},{"$f":" C_Ratios!BB$77","v":0.10420772690375062},{"$f":" C_Ratios!BC$77","v":0.10397749113419395},{"$f":" C_Ratios!BD$77","v":0.10390289408053778},{"$f":" C_Ratios!BE$77","v":0.1039958975880928},{"$f":" C_Ratios!BF$77","v":0.1051535828430179},{"$f":" C_Ratios!BG$77","v":0.10877328046959349},{"$f":" C_Ratios!BH$77","v":0.10897361142995185},{"$f":" C_Ratios!BI$77","v":0.10915252682917835},{"$f":" C_Ratios!BJ$77","v":0.10860311410368494}]
[null,null,null,null,{"$f":" C_Ratios!E$82","v":"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold"},null,{"$f":" C_Ratios!G$82","v":"%"},null,null,null,{"$f":" C_Ratios!K$82","v":0},{"$f":" C_Ratios!L$82","v":0},{"$f":" C_Ratios!M$82","v":0},{"$f":" C_Ratios!N$82","v":0},{"$f":" C_Ratios!O$82","v":0},{"$f":" C_Ratios!P$82","v":0},{"$f":" C_Ratios!Q$82","v":0},{"$f":" C_Ratios!R$82","v":0},{"$f":" C_Ratios!S$82","v":0},{"$f":" C_Ratios!T$82","v":0},{"$f":" C_Ratios!U$82","v":0},{"$f":" C_Ratios!V$82","v":0},{"$f":" C_Ratios!W$82","v":0},{"$f":" C_Ratios!X$82","v":0},{"$f":" C_Ratios!Y$82","v":0},{"$f":" C_Ratios!Z$82","v":0},{"$f":" C_Ratios!AA$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AB$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AC$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AD$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AE$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AF$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AG$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AH$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AI$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AJ$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AK$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AL$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AM$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AN$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AO$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AP$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AQ$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AR$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AS$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AT$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AU$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AV$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AW$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AX$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AY$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!AZ$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BA$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BB$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BC$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BD$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BE$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BF$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BG$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BH$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BI$82","v":7.0000000000000007E-2},{"$f":" C_Ratios!BJ$82","v":7.0000000000000007E-2}]
[null,null,null,null,{"$f":" C_Ratios!E$83","v":"FFO / Debt alert"},null,{"$f":" C_Ratios!G$83","v":0},null,null,null,{"$f":" C_Ratios!K$83","v":0},{"$f":" C_Ratios!L$83","v":0},{"$f":" C_Ratios!M$83","v":0},{"$f":" C_Ratios!N$83","v":0},{"$f":" C_Ratios!O$83","v":0},{"$f":" C_Ratios!P$83","v":0},{"$f":" C_Ratios!Q$83","v":0},{"$f":" C_Ratios!R$83","v":0},{"$f":" C_Ratios!S$83","v":0},{"$f":" C_Ratios!T$83","v":0},{"$f":" C_Ratios!U$83","v":0},{"$f":" C_Ratios!V$83","v":0},{"$f":" C_Ratios!W$83","v":0},{"$f":" C_Ratios!X$83","v":0},{"$f":" C_Ratios!Y$83","v":"ALERT"},{"$f":" C_Ratios!Z$83","v":0},{"$f":" C_Ratios!AA$83","v":"ALERT"},{"$f":" C_Ratios!AB$83","v":"ALERT"},{"$f":" C_Ratios!AC$83","v":"ok"},{"$f":" C_Ratios!AD$83","v":"ok"},{"$f":" C_Ratios!AE$83","v":"ok"},{"$f":" C_Ratios!AF$83","v":"ALERT"},{"$f":" C_Ratios!AG$83","v":"ALERT"},{"$f":" C_Ratios!AH$83","v":"ALERT"},{"$f":" C_Ratios!AI$83","v":"ok"},{"$f":" C_Ratios!AJ$83","v":"ok"},{"$f":" C_Ratios!AK$83","v":"ok"},{"$f":" C_Ratios!AL$83","v":"ok"},{"$f":" C_Ratios!AM$83","v":"ok"},{"$f":" C_Ratios!AN$83","v":"ok"},{"$f":" C_Ratios!AO$83","v":"ok"},{"$f":" C_Ratios!AP$83","v":"ok"},{"$f":" C_Ratios!AQ$83","v":"ok"},{"$f":" C_Ratios!AR$83","v":"ok"},{"$f":" C_Ratios!AS$83","v":"ok"},{"$f":" C_Ratios!AT$83","v":"ok"},{"$f":" C_Ratios!AU$83","v":"ok"},{"$f":" C_Ratios!AV$83","v":"ok"},{"$f":" C_Ratios!AW$83","v":"ok"},{"$f":" C_Ratios!AX$83","v":"ok"},{"$f":" C_Ratios!AY$83","v":"ok"},{"$f":" C_Ratios!AZ$83","v":"ok"},{"$f":" C_Ratios!BA$83","v":"ok"},{"$f":" C_Ratios!BB$83","v":"ok"},{"$f":" C_Ratios!BC$83","v":"ok"},{"$f":" C_Ratios!BD$83","v":"ok"},{"$f":" C_Ratios!BE$83","v":"ok"},{"$f":" C_Ratios!BF$83","v":"ok"},{"$f":" C_Ratios!BG$83","v":"ok"},{"$f":" C_Ratios!BH$83","v":"ok"},{"$f":" C_Ratios!BI$83","v":"ok"},{"$f":" C_Ratios!BJ$83","v":"ok"}]
[]
[null,null,null,null,{"$f":" C_Ratios!E88","v":"Debt to EBITDA"},null,{"$f":" C_Ratios!G88","v":"x"},null,null,null,{"$f":" C_Ratios!K88","v":0},{"$f":" C_Ratios!L88","v":0},{"$f":" C_Ratios!M88","v":0},{"$f":" C_Ratios!N88","v":0},{"$f":" C_Ratios!O88","v":0},{"$f":" C_Ratios!P88","v":0},{"$f":" C_Ratios!Q88","v":0},{"$f":" C_Ratios!R88","v":0},{"$f":" C_Ratios!S88","v":0},{"$f":" C_Ratios!T88","v":0},{"$f":" C_Ratios!U88","v":0},{"$f":" C_Ratios!V88","v":0},{"$f":" C_Ratios!W88","v":0},{"$f":" C_Ratios!X88","v":0},{"$f":" C_Ratios!Y88","v":0},{"$f":" C_Ratios!Z88","v":0},{"$f":" C_Ratios!AA88","v":8.5687101407035691},{"$f":" C_Ratios!AB88","v":8.14537505637119},{"$f":" C_Ratios!AC88","v":7.8106336156984018},{"$f":" C_Ratios!AD88","v":7.6362891153479913},{"$f":" C_Ratios!AE88","v":5.0408947153082746},{"$f":" C_Ratios!AF88","v":-874.18819767656453},{"$f":" C_Ratios!AG88","v":119.01814294347693},{"$f":" C_Ratios!AH88","v":7.2074326484650566},{"$f":" C_Ratios!AI88","v":5.7454315937737546},{"$f":" C_Ratios!AJ88","v":6.563119446234924},{"$f":" C_Ratios!AK88","v":6.3977309910514446},{"$f":" C_Ratios!AL88","v":6.3416407388382838},{"$f":" C_Ratios!AM88","v":6.8734850100252309},{"$f":" C_Ratios!AN88","v":6.9948224373158467},{"$f":" C_Ratios!AO88","v":7.5560823762754854},{"$f":" C_Ratios!AP88","v":7.5796071801810925},{"$f":" C_Ratios!AQ88","v":7.6394413475272671},{"$f":" C_Ratios!AR88","v":6.6374750882710716},{"$f":" C_Ratios!AS88","v":6.8124573685896257},{"$f":" C_Ratios!AT88","v":6.9617063088387381},{"$f":" C_Ratios!AU88","v":7.2274599808088684},{"$f":" C_Ratios!AV88","v":7.2575537340805756},{"$f":" C_Ratios!AW88","v":6.2942793159492121},{"$f":" C_Ratios!AX88","v":6.3478044568062941},{"$f":" C_Ratios!AY88","v":6.3613513118460503},{"$f":" C_Ratios!AZ88","v":6.3826318643195767},{"$f":" C_Ratios!BA88","v":6.4057143128314467},{"$f":" C_Ratios!BB88","v":6.1345651610140903},{"$f":" C_Ratios!BC88","v":6.1497481216549978},{"$f":" C_Ratios!BD88","v":6.1729115032427746},{"$f":" C_Ratios!BE88","v":6.2025288335157294},{"$f":" C_Ratios!BF88","v":6.194176590927972},{"$f":" C_Ratios!BG88","v":6.0289320927259489},{"$f":" C_Ratios!BH88","v":6.021997181145764},{"$f":" C_Ratios!BI88","v":6.019076736766567},{"$f":" C_Ratios!BJ88","v":6.0486847284280296}]
[null,null,null,null,{"$f":" C_Ratios!E93","v":"Applicable Threshold - BBB+ Debt/EBITDA threshold"},null,{"$f":" C_Ratios!G93","v":0},null,null,null,{"$f":" C_Ratios!K93","v":0},{"$f":" C_Ratios!L93","v":0},{"$f":" C_Ratios!M93","v":0},{"$f":" C_Ratios!N93","v":0},{"$f":" C_Ratios!O93","v":0},{"$f":" C_Ratios!P93","v":0},{"$f":" C_Ratios!Q93","v":0},{"$f":" C_Ratios!R93","v":0},{"$f":" C_Ratios!S93","v":0},{"$f":" C_Ratios!T93","v":0},{"$f":" C_Ratios!U93","v":0},{"$f":" C_Ratios!V93","v":0},{"$f":" C_Ratios!W93","v":0},{"$f":" C_Ratios!X93","v":0},{"$f":" C_Ratios!Y93","v":0},{"$f":" C_Ratios!Z93","v":0},{"$f":" C_Ratios!AA93","v":0},{"$f":" C_Ratios!AB93","v":0},{"$f":" C_Ratios!AC93","v":0},{"$f":" C_Ratios!AD93","v":0},{"$f":" C_Ratios!AE93","v":0},{"$f":" C_Ratios!AF93","v":0},{"$f":" C_Ratios!AG93","v":0},{"$f":" C_Ratios!AH93","v":0},{"$f":" C_Ratios!AI93","v":0},{"$f":" C_Ratios!AJ93","v":0},{"$f":" C_Ratios!AK93","v":0},{"$f":" C_Ratios!AL93","v":0},{"$f":" C_Ratios!AM93","v":0},{"$f":" C_Ratios!AN93","v":0},{"$f":" C_Ratios!AO93","v":0},{"$f":" C_Ratios!AP93","v":0},{"$f":" C_Ratios!AQ93","v":0},{"$f":" C_Ratios!AR93","v":0},{"$f":" C_Ratios!AS93","v":0},{"$f":" C_Ratios!AT93","v":0},{"$f":" C_Ratios!AU93","v":0},{"$f":" C_Ratios!AV93","v":0},{"$f":" C_Ratios!AW93","v":0},{"$f":" C_Ratios!AX93","v":0},{"$f":" C_Ratios!AY93","v":0},{"$f":" C_Ratios!AZ93","v":0},{"$f":" C_Ratios!BA93","v":0},{"$f":" C_Ratios!BB93","v":0},{"$f":" C_Ratios!BC93","v":0},{"$f":" C_Ratios!BD93","v":0},{"$f":" C_Ratios!BE93","v":0},{"$f":" C_Ratios!BF93","v":0},{"$f":" C_Ratios!BG93","v":0},{"$f":" C_Ratios!BH93","v":0},{"$f":" C_Ratios!BI93","v":0},{"$f":" C_Ratios!BJ93","v":0}]
[null,null,null,null,{"$f":" C_Ratios!E94","v":"Debt to EBITDA alert"},null,{"$f":" C_Ratios!G94","v":0},null,null,null,{"$f":" C_Ratios!K94","v":0},{"$f":" C_Ratios!L94","v":0},{"$f":" C_Ratios!M94","v":0},{"$f":" C_Ratios!N94","v":0},{"$f":" C_Ratios!O94","v":0},{"$f":" C_Ratios!P94","v":0},{"$f":" C_Ratios!Q94","v":0},{"$f":" C_Ratios!R94","v":0},{"$f":" C_Ratios!S94","v":0},{"$f":" C_Ratios!T94","v":0},{"$f":" C_Ratios!U94","v":0},{"$f":" C_Ratios!V94","v":0},{"$f":" C_Ratios!W94","v":0},{"$f":" C_Ratios!X94","v":0},{"$f":" C_Ratios!Y94","v":"ALERT"},{"$f":" C_Ratios!Z94","v":0},{"$f":" C_Ratios!AA94","v":"ALERT"},{"$f":" C_Ratios!AB94","v":"ALERT"},{"$f":" C_Ratios!AC94","v":"ALERT"},{"$f":" C_Ratios!AD94","v":"ALERT"},{"$f":" C_Ratios!AE94","v":"ALERT"},{"$f":" C_Ratios!AF94","v":"ok"},{"$f":" C_Ratios!AG94","v":"ALERT"},{"$f":" C_Ratios!AH94","v":"ALERT"},{"$f":" C_Ratios!AI94","v":"ALERT"},{"$f":" C_Ratios!AJ94","v":"ALERT"},{"$f":" C_Ratios!AK94","v":"ALERT"},{"$f":" C_Ratios!AL94","v":"ALERT"},{"$f":" C_Ratios!AM94","v":"ALERT"},{"$f":" C_Ratios!AN94","v":"ALERT"},{"$f":" C_Ratios!AO94","v":"ALERT"},{"$f":" C_Ratios!AP94","v":"ALERT"},{"$f":" C_Ratios!AQ94","v":"ALERT"},{"$f":" C_Ratios!AR94","v":"ALERT"},{"$f":" C_Ratios!AS94","v":"ALERT"},{"$f":" C_Ratios!AT94","v":"ALERT"},{"$f":" C_Ratios!AU94","v":"ALERT"},{"$f":" C_Ratios!AV94","v":"ALERT"},{"$f":" C_Ratios!AW94","v":"ALERT"},{"$f":" C_Ratios!AX94","v":"ALERT"},{"$f":" C_Ratios!AY94","v":"ALERT"},{"$f":" C_Ratios!AZ94","v":"ALERT"},{"$f":" C_Ratios!BA94","v":"ALERT"},{"$f":" C_Ratios!BB94","v":"ALERT"},{"$f":" C_Ratios!BC94","v":"ALERT"},{"$f":" C_Ratios!BD94","v":"ALERT"},{"$f":" C_Ratios!BE94","v":"ALERT"},{"$f":" C_Ratios!BF94","v":"ALERT"},{"$f":" C_Ratios!BG94","v":"ALERT"},{"$f":" C_Ratios!BH94","v":"ALERT"},{"$f":" C_Ratios!BI94","v":"ALERT"},{"$f":" C_Ratios!BJ94","v":"ALERT"}]
[]
[null,null,null,null,{"$f":" C_Ratios!E100","v":"RAR"},null,{"$f":" C_Ratios!G100","v":0},null,null,null,{"$f":" C_Ratios!K100","v":0},{"$f":" C_Ratios!L100","v":0},{"$f":" C_Ratios!M100","v":0},{"$f":" C_Ratios!N100","v":0},{"$f":" C_Ratios!O100","v":0},{"$f":" C_Ratios!P100","v":0},{"$f":" C_Ratios!Q100","v":0},{"$f":" C_Ratios!R100","v":0},{"$f":" C_Ratios!S100","v":0},{"$f":" C_Ratios!T100","v":0},{"$f":" C_Ratios!U100","v":0},{"$f":" C_Ratios!V100","v":0},{"$f":" C_Ratios!W100","v":0},{"$f":" C_Ratios!X100","v":0},{"$f":" C_Ratios!Y100","v":0},{"$f":" C_Ratios!Z100","v":0},{"$f":" C_Ratios!AA100","v":0},{"$f":" C_Ratios!AB100","v":0},{"$f":" C_Ratios!AC100","v":0},{"$f":" C_Ratios!AD100","v":0},{"$f":" C_Ratios!AE100","v":0.59999999999999987},{"$f":" C_Ratios!AF100","v":0.66267596132093132},{"$f":" C_Ratios!AG100","v":0.647927002350005},{"$f":" C_Ratios!AH100","v":0.59955500991914046},{"$f":" C_Ratios!AI100","v":0.60888083408569238},{"$f":" C_Ratios!AJ100","v":0.60693826589028199},{"$f":" C_Ratios!AK100","v":0.60375735157695409},{"$f":" C_Ratios!AL100","v":0.60001026103267208},{"$f":" C_Ratios!AM100","v":0.59953513511892798},{"$f":" C_Ratios!AN100","v":0.6014822473471878},{"$f":" C_Ratios!AO100","v":0.60166832664831937},{"$f":" C_Ratios!AP100","v":0.60136068845590718},{"$f":" C_Ratios!AQ100","v":0.60030024922866565},{"$f":" C_Ratios!AR100","v":0.60552590720541577},{"$f":" C_Ratios!AS100","v":0.60726154668629562},{"$f":" C_Ratios!AT100","v":0.60930303364081739},{"$f":" C_Ratios!AU100","v":0.60609071003435588},{"$f":" C_Ratios!AV100","v":0.60176791808489882},{"$f":" C_Ratios!AW100","v":0.60380576180153267},{"$f":" C_Ratios!AX100","v":0.60518541207126531},{"$f":" C_Ratios!AY100","v":0.60425045546758438},{"$f":" C_Ratios!AZ100","v":0.60386740566278063},{"$f":" C_Ratios!BA100","v":0.60269363024975242},{"$f":" C_Ratios!BB100","v":0.6033984124255336},{"$f":" C_Ratios!BC100","v":0.60383820102813524},{"$f":" C_Ratios!BD100","v":0.60496491484834747},{"$f":" C_Ratios!BE100","v":0.60655000996940844},{"$f":" C_Ratios!BF100","v":0.60380531188240094},{"$f":" C_Ratios!BG100","v":0.60218370502334828},{"$f":" C_Ratios!BH100","v":0.60145734315436494},{"$f":" C_Ratios!BI100","v":0.60120462370692296},{"$f":" C_Ratios!BJ100","v":0.60416122882633039}]
[null,null,null,null,{"$f":" C_Ratios!E105","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},null,{"$f":" C_Ratios!G105","v":"%"},null,null,null,{"$f":" C_Ratios!K105","v":0},{"$f":" C_Ratios!L105","v":0},{"$f":" C_Ratios!M105","v":0},{"$f":" C_Ratios!N105","v":0},{"$f":" C_Ratios!O105","v":0},{"$f":" C_Ratios!P105","v":0},{"$f":" C_Ratios!Q105","v":0},{"$f":" C_Ratios!R105","v":0},{"$f":" C_Ratios!S105","v":0},{"$f":" C_Ratios!T105","v":0},{"$f":" C_Ratios!U105","v":0},{"$f":" C_Ratios!V105","v":0},{"$f":" C_Ratios!W105","v":0},{"$f":" C_Ratios!X105","v":0},{"$f":" C_Ratios!Y105","v":0},{"$f":" C_Ratios!Z105","v":0},{"$f":" C_Ratios!AA105","v":0.75},{"$f":" C_Ratios!AB105","v":0.75},{"$f":" C_Ratios!AC105","v":0.75},{"$f":" C_Ratios!AD105","v":0.75},{"$f":" C_Ratios!AE105","v":0.75},{"$f":" C_Ratios!AF105","v":0.75},{"$f":" C_Ratios!AG105","v":0.75},{"$f":" C_Ratios!AH105","v":0.75},{"$f":" C_Ratios!AI105","v":0.75},{"$f":" C_Ratios!AJ105","v":0.75},{"$f":" C_Ratios!AK105","v":0.75},{"$f":" C_Ratios!AL105","v":0.75},{"$f":" C_Ratios!AM105","v":0.75},{"$f":" C_Ratios!AN105","v":0.75},{"$f":" C_Ratios!AO105","v":0.75},{"$f":" C_Ratios!AP105","v":0.75},{"$f":" C_Ratios!AQ105","v":0.75},{"$f":" C_Ratios!AR105","v":0.75},{"$f":" C_Ratios!AS105","v":0.75},{"$f":" C_Ratios!AT105","v":0.75},{"$f":" C_Ratios!AU105","v":0.75},{"$f":" C_Ratios!AV105","v":0.75},{"$f":" C_Ratios!AW105","v":0.75},{"$f":" C_Ratios!AX105","v":0.75},{"$f":" C_Ratios!AY105","v":0.75},{"$f":" C_Ratios!AZ105","v":0.75},{"$f":" C_Ratios!BA105","v":0.75},{"$f":" C_Ratios!BB105","v":0.75},{"$f":" C_Ratios!BC105","v":0.75},{"$f":" C_Ratios!BD105","v":0.75},{"$f":" C_Ratios!BE105","v":0.75},{"$f":" C_Ratios!BF105","v":0.75},{"$f":" C_Ratios!BG105","v":0.75},{"$f":" C_Ratios!BH105","v":0.75},{"$f":" C_Ratios!BI105","v":0.75},{"$f":" C_Ratios!BJ105","v":0.75}]
[null,null,null,null,{"$f":" C_Ratios!E106","v":"RAR alert"},null,{"$f":" C_Ratios!G106","v":0},null,null,null,{"$f":" C_Ratios!K106","v":0},{"$f":" C_Ratios!L106","v":0},{"$f":" C_Ratios!M106","v":0},{"$f":" C_Ratios!N106","v":0},{"$f":" C_Ratios!O106","v":0},{"$f":" C_Ratios!P106","v":0},{"$f":" C_Ratios!Q106","v":0},{"$f":" C_Ratios!R106","v":0},{"$f":" C_Ratios!S106","v":0},{"$f":" C_Ratios!T106","v":0},{"$f":" C_Ratios!U106","v":0},{"$f":" C_Ratios!V106","v":0},{"$f":" C_Ratios!W106","v":0},{"$f":" C_Ratios!X106","v":0},{"$f":" C_Ratios!Y106","v":"ok"},{"$f":" C_Ratios!Z106","v":0},{"$f":" C_Ratios!AA106","v":"n/a"},{"$f":" C_Ratios!AB106","v":"n/a"},{"$f":" C_Ratios!AC106","v":"n/a"},{"$f":" C_Ratios!AD106","v":"n/a"},{"$f":" C_Ratios!AE106","v":"ok"},{"$f":" C_Ratios!AF106","v":"ok"},{"$f":" C_Ratios!AG106","v":"ok"},{"$f":" C_Ratios!AH106","v":"ok"},{"$f":" C_Ratios!AI106","v":"ok"},{"$f":" C_Ratios!AJ106","v":"ok"},{"$f":" C_Ratios!AK106","v":"ok"},{"$f":" C_Ratios!AL106","v":"ok"},{"$f":" C_Ratios!AM106","v":"ok"},{"$f":" C_Ratios!AN106","v":"ok"},{"$f":" C_Ratios!AO106","v":"ok"},{"$f":" C_Ratios!AP106","v":"ok"},{"$f":" C_Ratios!AQ106","v":"ok"},{"$f":" C_Ratios!AR106","v":"ok"},{"$f":" C_Ratios!AS106","v":"ok"},{"$f":" C_Ratios!AT106","v":"ok"},{"$f":" C_Ratios!AU106","v":"ok"},{"$f":" C_Ratios!AV106","v":"ok"},{"$f":" C_Ratios!AW106","v":"ok"},{"$f":" C_Ratios!AX106","v":"ok"},{"$f":" C_Ratios!AY106","v":"ok"},{"$f":" C_Ratios!AZ106","v":"ok"},{"$f":" C_Ratios!BA106","v":"ok"},{"$f":" C_Ratios!BB106","v":"ok"},{"$f":" C_Ratios!BC106","v":"ok"},{"$f":" C_Ratios!BD106","v":"ok"},{"$f":" C_Ratios!BE106","v":"ok"},{"$f":" C_Ratios!BF106","v":"ok"},{"$f":" C_Ratios!BG106","v":"ok"},{"$f":" C_Ratios!BH106","v":"ok"},{"$f":" C_Ratios!BI106","v":"ok"},{"$f":" C_Ratios!BJ106","v":"ok"}]
[]
[null,null,null,null,{"$f":" C_Ratios!E114","v":"EBITDA Margin"},null,{"$f":" C_Ratios!G114","v":"%"},null,null,null,{"$f":" C_Ratios!K114","v":0},{"$f":" C_Ratios!L114","v":0},{"$f":" C_Ratios!M114","v":0},{"$f":" C_Ratios!N114","v":0},{"$f":" C_Ratios!O114","v":0},{"$f":" C_Ratios!P114","v":0},{"$f":" C_Ratios!Q114","v":0},{"$f":" C_Ratios!R114","v":0},{"$f":" C_Ratios!S114","v":0},{"$f":" C_Ratios!T114","v":0},{"$f":" C_Ratios!U114","v":0},{"$f":" C_Ratios!V114","v":0},{"$f":" C_Ratios!W114","v":0},{"$f":" C_Ratios!X114","v":0},{"$f":" C_Ratios!Y114","v":0},{"$f":" C_Ratios!Z114","v":0},{"$f":" C_Ratios!AA114","v":0},{"$f":" C_Ratios!AB114","v":0},{"$f":" C_Ratios!AC114","v":0},{"$f":" C_Ratios!AD114","v":0},{"$f":" C_Ratios!AE114","v":0},{"$f":" C_Ratios!AF114","v":-1.0755650177469645E-2},{"$f":" C_Ratios!AG114","v":8.9708205106875577E-2},{"$f":" C_Ratios!AH114","v":0.55379904660439183},{"$f":" C_Ratios!AI114","v":0.60437132059759568},{"$f":" C_Ratios!AJ114","v":0.55959220410283328},{"$f":" C_Ratios!AK114","v":0.56176510550993219},{"$f":" C_Ratios!AL114","v":0.57020658616773756},{"$f":" C_Ratios!AM114","v":0.55657509229332935},{"$f":" C_Ratios!AN114","v":0.55896812387870376},{"$f":" C_Ratios!AO114","v":0.5470478685138378},{"$f":" C_Ratios!AP114","v":0.54981792942737728},{"$f":" C_Ratios!AQ114","v":0.55201313670920826},{"$f":" C_Ratios!AR114","v":0.58618985619844255},{"$f":" C_Ratios!AS114","v":0.58205921879160372},{"$f":" C_Ratios!AT114","v":0.58307703943229194},{"$f":" C_Ratios!AU114","v":0.58255542119067572},{"$f":" C_Ratios!AV114","v":0.5820746908393386},{"$f":" C_Ratios!AW114","v":0.61624583683519818},{"$f":" C_Ratios!AX114","v":0.61413743139550692},{"$f":" C_Ratios!AY114","v":0.61271448523352234},{"$f":" C_Ratios!AZ114","v":0.61133719952862287},{"$f":" C_Ratios!BA114","v":0.60971738453134272},{"$f":" C_Ratios!BB114","v":0.6190063448325881},{"$f":" C_Ratios!BC114","v":0.61746366065340419},{"$f":" C_Ratios!BD114","v":0.61598751733349821},{"$f":" C_Ratios!BE114","v":0.61454816130672574},{"$f":" C_Ratios!BF114","v":0.61295124304005955},{"$f":" C_Ratios!BG114","v":0.61738695780294839},{"$f":" C_Ratios!BH114","v":0.61612409063096385},{"$f":" C_Ratios!BI114","v":0.61495601452402526},{"$f":" C_Ratios!BJ114","v":0.61385689550195865}]
[null,null,null,null,{"$f":" C_Ratios!E119","v":"Applicable Threshold - BBB+ EBITDA Margin"},null,{"$f":" C_Ratios!G119","v":"%"},null,null,null,{"$f":" C_Ratios!K119","v":0},{"$f":" C_Ratios!L119","v":0},{"$f":" C_Ratios!M119","v":0},{"$f":" C_Ratios!N119","v":0},{"$f":" C_Ratios!O119","v":0},{"$f":" C_Ratios!P119","v":0},{"$f":" C_Ratios!Q119","v":0},{"$f":" C_Ratios!R119","v":0},{"$f":" C_Ratios!S119","v":0},{"$f":" C_Ratios!T119","v":0},{"$f":" C_Ratios!U119","v":0},{"$f":" C_Ratios!V119","v":0},{"$f":" C_Ratios!W119","v":0},{"$f":" C_Ratios!X119","v":0},{"$f":" C_Ratios!Y119","v":0},{"$f":" C_Ratios!Z119","v":0},{"$f":" C_Ratios!AA119","v":0},{"$f":" C_Ratios!AB119","v":0},{"$f":" C_Ratios!AC119","v":0},{"$f":" C_Ratios!AD119","v":0},{"$f":" C_Ratios!AE119","v":0},{"$f":" C_Ratios!AF119","v":0},{"$f":" C_Ratios!AG119","v":0},{"$f":" C_Ratios!AH119","v":0},{"$f":" C_Ratios!AI119","v":0},{"$f":" C_Ratios!AJ119","v":0},{"$f":" C_Ratios!AK119","v":0},{"$f":" C_Ratios!AL119","v":0},{"$f":" C_Ratios!AM119","v":0},{"$f":" C_Ratios!AN119","v":0},{"$f":" C_Ratios!AO119","v":0},{"$f":" C_Ratios!AP119","v":0},{"$f":" C_Ratios!AQ119","v":0},{"$f":" C_Ratios!AR119","v":0},{"$f":" C_Ratios!AS119","v":0},{"$f":" C_Ratios!AT119","v":0},{"$f":" C_Ratios!AU119","v":0},{"$f":" C_Ratios!AV119","v":0},{"$f":" C_Ratios!AW119","v":0},{"$f":" C_Ratios!AX119","v":0},{"$f":" C_Ratios!AY119","v":0},{"$f":" C_Ratios!AZ119","v":0},{"$f":" C_Ratios!BA119","v":0},{"$f":" C_Ratios!BB119","v":0},{"$f":" C_Ratios!BC119","v":0},{"$f":" C_Ratios!BD119","v":0},{"$f":" C_Ratios!BE119","v":0},{"$f":" C_Ratios!BF119","v":0},{"$f":" C_Ratios!BG119","v":0},{"$f":" C_Ratios!BH119","v":0},{"$f":" C_Ratios!BI119","v":0},{"$f":" C_Ratios!BJ119","v":0}]
[null,null,null,null,{"$f":" C_Ratios!E120","v":"EBITDA Margin alert"},null,{"$f":" C_Ratios!G120","v":0},null,null,null,{"$f":" C_Ratios!K120","v":0},{"$f":" C_Ratios!L120","v":0},{"$f":" C_Ratios!M120","v":0},{"$f":" C_Ratios!N120","v":0},{"$f":" C_Ratios!O120","v":0},{"$f":" C_Ratios!P120","v":0},{"$f":" C_Ratios!Q120","v":0},{"$f":" C_Ratios!R120","v":0},{"$f":" C_Ratios!S120","v":0},{"$f":" C_Ratios!T120","v":0},{"$f":" C_Ratios!U120","v":0},{"$f":" C_Ratios!V120","v":0},{"$f":" C_Ratios!W120","v":0},{"$f":" C_Ratios!X120","v":0},{"$f":" C_Ratios!Y120","v":"ALERT"},{"$f":" C_Ratios!Z120","v":0},{"$f":" C_Ratios!AA120","v":"n/a"},{"$f":" C_Ratios!AB120","v":"n/a"},{"$f":" C_Ratios!AC120","v":"n/a"},{"$f":" C_Ratios!AD120","v":"n/a"},{"$f":" C_Ratios!AE120","v":"n/a"},{"$f":" C_Ratios!AF120","v":"ALERT"},{"$f":" C_Ratios!AG120","v":"ok"},{"$f":" C_Ratios!AH120","v":"ok"},{"$f":" C_Ratios!AI120","v":"ok"},{"$f":" C_Ratios!AJ120","v":"ok"},{"$f":" C_Ratios!AK120","v":"ok"},{"$f":" C_Ratios!AL120","v":"ok"},{"$f":" C_Ratios!AM120","v":"ok"},{"$f":" C_Ratios!AN120","v":"ok"},{"$f":" C_Ratios!AO120","v":"ok"},{"$f":" C_Ratios!AP120","v":"ok"},{"$f":" C_Ratios!AQ120","v":"ok"},{"$f":" C_Ratios!AR120","v":"ok"},{"$f":" C_Ratios!AS120","v":"ok"},{"$f":" C_Ratios!AT120","v":"ok"},{"$f":" C_Ratios!AU120","v":"ok"},{"$f":" C_Ratios!AV120","v":"ok"},{"$f":" C_Ratios!AW120","v":"ok"},{"$f":" C_Ratios!AX120","v":"ok"},{"$f":" C_Ratios!AY120","v":"ok"},{"$f":" C_Ratios!AZ120","v":"ok"},{"$f":" C_Ratios!BA120","v":"ok"},{"$f":" C_Ratios!BB120","v":"ok"},{"$f":" C_Ratios!BC120","v":"ok"},{"$f":" C_Ratios!BD120","v":"ok"},{"$f":" C_Ratios!BE120","v":"ok"},{"$f":" C_Ratios!BF120","v":"ok"},{"$f":" C_Ratios!BG120","v":"ok"},{"$f":" C_Ratios!BH120","v":"ok"},{"$f":" C_Ratios!BI120","v":"ok"},{"$f":" C_Ratios!BJ120","v":"ok"}]
[]
[null,null,null,null,{"$f":" C_Ratios!E131","v":"FFO to Cash Interest Coverage"},null,{"$f":" C_Ratios!G131","v":0},null,null,null,{"$f":" C_Ratios!K131","v":0},{"$f":" C_Ratios!L131","v":0},{"$f":" C_Ratios!M131","v":0},{"$f":" C_Ratios!N131","v":0},{"$f":" C_Ratios!O131","v":0},{"$f":" C_Ratios!P131","v":0},{"$f":" C_Ratios!Q131","v":0},{"$f":" C_Ratios!R131","v":0},{"$f":" C_Ratios!S131","v":0},{"$f":" C_Ratios!T131","v":0},{"$f":" C_Ratios!U131","v":0},{"$f":" C_Ratios!V131","v":0},{"$f":" C_Ratios!W131","v":0},{"$f":" C_Ratios!X131","v":0},{"$f":" C_Ratios!Y131","v":0},{"$f":" C_Ratios!Z131","v":0},{"$f":" C_Ratios!AA131","v":0},{"$f":" C_Ratios!AB131","v":0},{"$f":" C_Ratios!AC131","v":0},{"$f":" C_Ratios!AD131","v":0},{"$f":" C_Ratios!AE131","v":0},{"$f":" C_Ratios!AF131","v":-0.16009641584594411},{"$f":" C_Ratios!AG131","v":-0.13409246961444832},{"$f":" C_Ratios!AH131","v":2.7146691817474471},{"$f":" C_Ratios!AI131","v":3.4792032309086758},{"$f":" C_Ratios!AJ131","v":3.4856529521712236},{"$f":" C_Ratios!AK131","v":3.5329621590377727},{"$f":" C_Ratios!AL131","v":3.0974036337440842},{"$f":" C_Ratios!AM131","v":4.2480207742444316},{"$f":" C_Ratios!AN131","v":4.2633204766033383},{"$f":" C_Ratios!AO131","v":4.0793285285277969},{"$f":" C_Ratios!AP131","v":4.1062940301272626},{"$f":" C_Ratios!AQ131","v":4.1497243223016591},{"$f":" C_Ratios!AR131","v":4.7403093727507999},{"$f":" C_Ratios!AS131","v":4.6442007871364526},{"$f":" C_Ratios!AT131","v":4.6377619314412444},{"$f":" C_Ratios!AU131","v":4.630971987668385},{"$f":" C_Ratios!AV131","v":4.6384775690863389},{"$f":" C_Ratios!AW131","v":5.3446249899531697},{"$f":" C_Ratios!AX131","v":5.2390436123016473},{"$f":" C_Ratios!AY131","v":5.1355731362904811},{"$f":" C_Ratios!AZ131","v":5.2491353543858956},{"$f":" C_Ratios!BA131","v":5.4266138608959675},{"$f":" C_Ratios!BB131","v":5.7360143279782942},{"$f":" C_Ratios!BC131","v":5.8082679409034208},{"$f":" C_Ratios!BD131","v":5.952427264415717},{"$f":" C_Ratios!BE131","v":6.2281948359496999},{"$f":" C_Ratios!BF131","v":6.614382272021798},{"$f":" C_Ratios!BG131","v":6.9354401984342955},{"$f":" C_Ratios!BH131","v":6.9610396983603655},{"$f":" C_Ratios!BI131","v":6.9902134522644417},{"$f":" C_Ratios!BJ131","v":6.9604225250639651}]
[null,null,null,null,{"$f":" C_Ratios!E136","v":"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold"},null,{"$f":" C_Ratios!G136","v":"ratio"},null,null,null,{"$f":" C_Ratios!K136","v":0},{"$f":" C_Ratios!L136","v":0},{"$f":" C_Ratios!M136","v":0},{"$f":" C_Ratios!N136","v":0},{"$f":" C_Ratios!O136","v":0},{"$f":" C_Ratios!P136","v":0},{"$f":" C_Ratios!Q136","v":0},{"$f":" C_Ratios!R136","v":0},{"$f":" C_Ratios!S136","v":0},{"$f":" C_Ratios!T136","v":0},{"$f":" C_Ratios!U136","v":0},{"$f":" C_Ratios!V136","v":0},{"$f":" C_Ratios!W136","v":0},{"$f":" C_Ratios!X136","v":0},{"$f":" C_Ratios!Y136","v":0},{"$f":" C_Ratios!Z136","v":0},{"$f":" C_Ratios!AA136","v":0},{"$f":" C_Ratios!AB136","v":0},{"$f":" C_Ratios!AC136","v":0},{"$f":" C_Ratios!AD136","v":0},{"$f":" C_Ratios!AE136","v":0},{"$f":" C_Ratios!AF136","v":0},{"$f":" C_Ratios!AG136","v":0},{"$f":" C_Ratios!AH136","v":0},{"$f":" C_Ratios!AI136","v":0},{"$f":" C_Ratios!AJ136","v":0},{"$f":" C_Ratios!AK136","v":0},{"$f":" C_Ratios!AL136","v":0},{"$f":" C_Ratios!AM136","v":0},{"$f":" C_Ratios!AN136","v":0},{"$f":" C_Ratios!AO136","v":0},{"$f":" C_Ratios!AP136","v":0},{"$f":" C_Ratios!AQ136","v":0},{"$f":" C_Ratios!AR136","v":0},{"$f":" C_Ratios!AS136","v":0},{"$f":" C_Ratios!AT136","v":0},{"$f":" C_Ratios!AU136","v":0},{"$f":" C_Ratios!AV136","v":0},{"$f":" C_Ratios!AW136","v":0},{"$f":" C_Ratios!AX136","v":0},{"$f":" C_Ratios!AY136","v":0},{"$f":" C_Ratios!AZ136","v":0},{"$f":" C_Ratios!BA136","v":0},{"$f":" C_Ratios!BB136","v":0},{"$f":" C_Ratios!BC136","v":0},{"$f":" C_Ratios!BD136","v":0},{"$f":" C_Ratios!BE136","v":0},{"$f":" C_Ratios!BF136","v":0},{"$f":" C_Ratios!BG136","v":0},{"$f":" C_Ratios!BH136","v":0},{"$f":" C_Ratios!BI136","v":0},{"$f":" C_Ratios!BJ136","v":0}]
[null,null,null,null,{"$f":" C_Ratios!E137","v":"FFO to Cash Interest Coverage alert"},null,{"$f":" C_Ratios!G137","v":0},null,null,null,{"$f":" C_Ratios!K137","v":0},{"$f":" C_Ratios!L137","v":0},{"$f":" C_Ratios!M137","v":0},{"$f":" C_Ratios!N137","v":0},{"$f":" C_Ratios!O137","v":0},{"$f":" C_Ratios!P137","v":0},{"$f":" C_Ratios!Q137","v":0},{"$f":" C_Ratios!R137","v":0},{"$f":" C_Ratios!S137","v":0},{"$f":" C_Ratios!T137","v":0},{"$f":" C_Ratios!U137","v":0},{"$f":" C_Ratios!V137","v":0},{"$f":" C_Ratios!W137","v":0},{"$f":" C_Ratios!X137","v":0},{"$f":" C_Ratios!Y137","v":"ALERT"},{"$f":" C_Ratios!Z137","v":0},{"$f":" C_Ratios!AA137","v":"n/a"},{"$f":" C_Ratios!AB137","v":"n/a"},{"$f":" C_Ratios!AC137","v":"n/a"},{"$f":" C_Ratios!AD137","v":"n/a"},{"$f":" C_Ratios!AE137","v":"n/a"},{"$f":" C_Ratios!AF137","v":"ALERT"},{"$f":" C_Ratios!AG137","v":"ALERT"},{"$f":" C_Ratios!AH137","v":"ok"},{"$f":" C_Ratios!AI137","v":"ok"},{"$f":" C_Ratios!AJ137","v":"ok"},{"$f":" C_Ratios!AK137","v":"ok"},{"$f":" C_Ratios!AL137","v":"ok"},{"$f":" C_Ratios!AM137","v":"ok"},{"$f":" C_Ratios!AN137","v":"ok"},{"$f":" C_Ratios!AO137","v":"ok"},{"$f":" C_Ratios!AP137","v":"ok"},{"$f":" C_Ratios!AQ137","v":"ok"},{"$f":" C_Ratios!AR137","v":"ok"},{"$f":" C_Ratios!AS137","v":"ok"},{"$f":" C_Ratios!AT137","v":"ok"},{"$f":" C_Ratios!AU137","v":"ok"},{"$f":" C_Ratios!AV137","v":"ok"},{"$f":" C_Ratios!AW137","v":"ok"},{"$f":" C_Ratios!AX137","v":"ok"},{"$f":" C_Ratios!AY137","v":"ok"},{"$f":" C_Ratios!AZ137","v":"ok"},{"$f":" C_Ratios!BA137","v":"ok"},{"$f":" C_Ratios!BB137","v":"ok"},{"$f":" C_Ratios!BC137","v":"ok"},{"$f":" C_Ratios!BD137","v":"ok"},{"$f":" C_Ratios!BE137","v":"ok"},{"$f":" C_Ratios!BF137","v":"ok"},{"$f":" C_Ratios!BG137","v":"ok"},{"$f":" C_Ratios!BH137","v":"ok"},{"$f":" C_Ratios!BI137","v":"ok"},{"$f":" C_Ratios!BJ137","v":"ok"}]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,{"$f":"C_Ratios!E235","v":"Cash Interest Coverage"},{"$f":"C_Ratios!F235","v":0},{"$f":"C_Ratios!G235","v":0},null,null,null,{"$f":"C_Ratios!K235","v":0},{"$f":"C_Ratios!L235","v":0},{"$f":"C_Ratios!M235","v":0},{"$f":"C_Ratios!N235","v":0},{"$f":"C_Ratios!O235","v":0},{"$f":"C_Ratios!P235","v":0},{"$f":"C_Ratios!Q235","v":0},{"$f":"C_Ratios!R235","v":0},{"$f":"C_Ratios!S235","v":0},{"$f":"C_Ratios!T235","v":0},{"$f":"C_Ratios!U235","v":0},{"$f":"C_Ratios!V235","v":0},{"$f":"C_Ratios!W235","v":0},{"$f":"C_Ratios!X235","v":0},{"$f":"C_Ratios!Y235","v":0},null,{"$f":"C_Ratios!AA235","v":2.8407224958949095},{"$f":"C_Ratios!AB235","v":3.0470588235294116},{"$f":"C_Ratios!AC235","v":3.3245149911816578},{"$f":"C_Ratios!AD235","v":3.3420138888888888},{"$f":"C_Ratios!AE235","v":3.5413793103448277},{"$f":"C_Ratios!AF235","v":8.413441197201639E-2},{"$f":"C_Ratios!AG235","v":0.43837176421033031},{"$f":"C_Ratios!AH235","v":2.4098046192447526},{"$f":"C_Ratios!AI235","v":2.9360765985232624},{"$f":"C_Ratios!AJ235","v":3.7288979194010952},{"$f":"C_Ratios!AK235","v":4.1364198964433214},{"$f":"C_Ratios!AL235","v":3.7899006242169802},{"$f":"C_Ratios!AM235","v":4.7574282232253831},{"$f":"C_Ratios!AN235","v":4.6218965566212722},{"$f":"C_Ratios!AO235","v":4.3619663238021369},{"$f":"C_Ratios!AP235","v":4.3791193789223231},{"$f":"C_Ratios!AQ235","v":4.4318939508402888},{"$f":"C_Ratios!AR235","v":5.1137886836047777},{"$f":"C_Ratios!AS235","v":4.9740196709053937},{"$f":"C_Ratios!AT235","v":4.9115168454480402},{"$f":"C_Ratios!AU235","v":4.8268387630571814},{"$f":"C_Ratios!AV235","v":4.8329895652252386},{"$f":"C_Ratios!AW235","v":5.5965926394177723},{"$f":"C_Ratios!AX235","v":5.4690591792149732},{"$f":"C_Ratios!AY235","v":5.3205091034858851},{"$f":"C_Ratios!AZ235","v":5.3667998992230332},{"$f":"C_Ratios!BA235","v":5.5956355006298093},{"$f":"C_Ratios!BB235","v":5.9548036415244363},{"$f":"C_Ratios!BC235","v":5.9612995545761036},{"$f":"C_Ratios!BD235","v":6.0361410530161583},{"$f":"C_Ratios!BE235","v":6.1929840128957032},{"$f":"C_Ratios!BF235","v":6.4605539143479254},{"$f":"C_Ratios!BG235","v":6.7157273099551906},{"$f":"C_Ratios!BH235","v":6.7301212401893267},{"$f":"C_Ratios!BI235","v":6.7570119845666907},{"$f":"C_Ratios!BJ235","v":6.7391359510200788}]
[null,null,null,null,{"$f":"C_Ratios!E240","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},{"$f":"C_Ratios!F240","v":0},{"$f":"C_Ratios!G240","v":"ratio"},null,null,null,{"$f":"C_Ratios!K240","v":0},{"$f":"C_Ratios!L240","v":0},{"$f":"C_Ratios!M240","v":0},{"$f":"C_Ratios!N240","v":0},{"$f":"C_Ratios!O240","v":0},{"$f":"C_Ratios!P240","v":0},{"$f":"C_Ratios!Q240","v":0},{"$f":"C_Ratios!R240","v":0},{"$f":"C_Ratios!S240","v":0},{"$f":"C_Ratios!T240","v":0},{"$f":"C_Ratios!U240","v":0},{"$f":"C_Ratios!V240","v":0},{"$f":"C_Ratios!W240","v":0},{"$f":"C_Ratios!X240","v":0},{"$f":"C_Ratios!Y240","v":0},null,{"$f":"C_Ratios!AA240","v":0},{"$f":"C_Ratios!AB240","v":0},{"$f":"C_Ratios!AC240","v":0},{"$f":"C_Ratios!AD240","v":0},{"$f":"C_Ratios!AE240","v":0},{"$f":"C_Ratios!AF240","v":0},{"$f":"C_Ratios!AG240","v":0},{"$f":"C_Ratios!AH240","v":0},{"$f":"C_Ratios!AI240","v":0},{"$f":"C_Ratios!AJ240","v":0},{"$f":"C_Ratios!AK240","v":0},{"$f":"C_Ratios!AL240","v":0},{"$f":"C_Ratios!AM240","v":0},{"$f":"C_Ratios!AN240","v":0},{"$f":"C_Ratios!AO240","v":0},{"$f":"C_Ratios!AP240","v":0},{"$f":"C_Ratios!AQ240","v":0},{"$f":"C_Ratios!AR240","v":0},{"$f":"C_Ratios!AS240","v":0},{"$f":"C_Ratios!AT240","v":0},{"$f":"C_Ratios!AU240","v":0},{"$f":"C_Ratios!AV240","v":0},{"$f":"C_Ratios!AW240","v":0},{"$f":"C_Ratios!AX240","v":0},{"$f":"C_Ratios!AY240","v":0},{"$f":"C_Ratios!AZ240","v":0},{"$f":"C_Ratios!BA240","v":0},{"$f":"C_Ratios!BB240","v":0},{"$f":"C_Ratios!BC240","v":0},{"$f":"C_Ratios!BD240","v":0},{"$f":"C_Ratios!BE240","v":0},{"$f":"C_Ratios!BF240","v":0},{"$f":"C_Ratios!BG240","v":0},{"$f":"C_Ratios!BH240","v":0},{"$f":"C_Ratios!BI240","v":0},{"$f":"C_Ratios!BJ240","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E241","v":"Cash Interest Coverage alert"},{"$f":"C_Ratios!F241","v":0},{"$f":"C_Ratios!G241","v":0},null,null,null,{"$f":"C_Ratios!K241","v":0},{"$f":"C_Ratios!L241","v":0},{"$f":"C_Ratios!M241","v":0},{"$f":"C_Ratios!N241","v":0},{"$f":"C_Ratios!O241","v":0},{"$f":"C_Ratios!P241","v":0},{"$f":"C_Ratios!Q241","v":0},{"$f":"C_Ratios!R241","v":0},{"$f":"C_Ratios!S241","v":0},{"$f":"C_Ratios!T241","v":0},{"$f":"C_Ratios!U241","v":0},{"$f":"C_Ratios!V241","v":0},{"$f":"C_Ratios!W241","v":0},{"$f":"C_Ratios!X241","v":0},{"$f":"C_Ratios!Y241","v":"ok"},null,{"$f":"C_Ratios!AA241","v":"ok"},{"$f":"C_Ratios!AB241","v":"ok"},{"$f":"C_Ratios!AC241","v":"ok"},{"$f":"C_Ratios!AD241","v":"ok"},{"$f":"C_Ratios!AE241","v":"ok"},{"$f":"C_Ratios!AF241","v":"ok"},{"$f":"C_Ratios!AG241","v":"ok"},{"$f":"C_Ratios!AH241","v":"ok"},{"$f":"C_Ratios!AI241","v":"ok"},{"$f":"C_Ratios!AJ241","v":"ok"},{"$f":"C_Ratios!AK241","v":"ok"},{"$f":"C_Ratios!AL241","v":"ok"},{"$f":"C_Ratios!AM241","v":"ok"},{"$f":"C_Ratios!AN241","v":"ok"},{"$f":"C_Ratios!AO241","v":"ok"},{"$f":"C_Ratios!AP241","v":"ok"},{"$f":"C_Ratios!AQ241","v":"ok"},{"$f":"C_Ratios!AR241","v":"ok"},{"$f":"C_Ratios!AS241","v":"ok"},{"$f":"C_Ratios!AT241","v":"ok"},{"$f":"C_Ratios!AU241","v":"ok"},{"$f":"C_Ratios!AV241","v":"ok"},{"$f":"C_Ratios!AW241","v":"ok"},{"$f":"C_Ratios!AX241","v":"ok"},{"$f":"C_Ratios!AY241","v":"ok"},{"$f":"C_Ratios!AZ241","v":"ok"},{"$f":"C_Ratios!BA241","v":"ok"},{"$f":"C_Ratios!BB241","v":"ok"},{"$f":"C_Ratios!BC241","v":"ok"},{"$f":"C_Ratios!BD241","v":"ok"},{"$f":"C_Ratios!BE241","v":"ok"},{"$f":"C_Ratios!BF241","v":"ok"},{"$f":"C_Ratios!BG241","v":"ok"},{"$f":"C_Ratios!BH241","v":"ok"},{"$f":"C_Ratios!BI241","v":"ok"},{"$f":"C_Ratios!BJ241","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E246","v":"FFO to Debt"},{"$f":"C_Ratios!F246","v":0},{"$f":"C_Ratios!G246","v":0},null,null,null,{"$f":"C_Ratios!K246","v":0},{"$f":"C_Ratios!L246","v":0},{"$f":"C_Ratios!M246","v":0},{"$f":"C_Ratios!N246","v":0},{"$f":"C_Ratios!O246","v":0},{"$f":"C_Ratios!P246","v":0},{"$f":"C_Ratios!Q246","v":0},{"$f":"C_Ratios!R246","v":0},{"$f":"C_Ratios!S246","v":0},{"$f":"C_Ratios!T246","v":0},{"$f":"C_Ratios!U246","v":0},{"$f":"C_Ratios!V246","v":0},{"$f":"C_Ratios!W246","v":0},{"$f":"C_Ratios!X246","v":0},{"$f":"C_Ratios!Y246","v":0},null,{"$f":"C_Ratios!AA246","v":7.7314449986519512E-2},{"$f":"C_Ratios!AB246","v":8.4004460377859733E-2},{"$f":"C_Ratios!AC246","v":9.0901378307076466E-2},{"$f":"C_Ratios!AD246","v":9.3039422865133642E-2},{"$f":"C_Ratios!AE246","v":0.1404002240084383},{"$f":"C_Ratios!AF246","v":-3.1589546183704728E-2},{"$f":"C_Ratios!AG246","v":-2.3792022652205157E-2},{"$f":"C_Ratios!AH246","v":9.3836895200468201E-2},{"$f":"C_Ratios!AI246","v":0.12679536951615214},{"$f":"C_Ratios!AJ246","v":0.10549746054362062},{"$f":"C_Ratios!AK246","v":0.10727317722919903},{"$f":"C_Ratios!AL246","v":0.11188409971098354},{"$f":"C_Ratios!AM246","v":0.11778811703071188},{"$f":"C_Ratios!AN246","v":0.11680320290804007},{"$f":"C_Ratios!AO246","v":0.10763443122622041},{"$f":"C_Ratios!AP246","v":0.10839420350050058},{"$f":"C_Ratios!AQ246","v":0.10899888667664477},{"$f":"C_Ratios!AR246","v":0.12923934573053444},{"$f":"C_Ratios!AS246","v":0.12308752371313544},{"$f":"C_Ratios!AT246","v":0.12047645339479758},{"$f":"C_Ratios!AU246","v":0.11864046978750505},{"$f":"C_Ratios!AV246","v":0.11848843006212444},{"$f":"C_Ratios!AW246","v":0.14066034566238969},{"$f":"C_Ratios!AX246","v":0.13336717869355616},{"$f":"C_Ratios!AY246","v":0.13031291426177707},{"$f":"C_Ratios!AZ246","v":0.13716419617118331},{"$f":"C_Ratios!BA246","v":0.14077671960498439},{"$f":"C_Ratios!BB246","v":0.14680980970151786},{"$f":"C_Ratios!BC246","v":0.14516075408115384},{"$f":"C_Ratios!BD246","v":0.14409134682732649},{"$f":"C_Ratios!BE246","v":0.14592730939609003},{"$f":"C_Ratios!BF246","v":0.14696171345801748},{"$f":"C_Ratios!BG246","v":0.15189629958074127},{"$f":"C_Ratios!BH246","v":0.15275379642083539},{"$f":"C_Ratios!BI246","v":0.15303751870787857},{"$f":"C_Ratios!BJ246","v":0.15145535311576477}]
[null,null,null,null,{"$f":"C_Ratios!E251","v":"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold"},{"$f":"C_Ratios!F251","v":0},{"$f":"C_Ratios!G251","v":"ratio"},null,null,null,{"$f":"C_Ratios!K251","v":0},{"$f":"C_Ratios!L251","v":0},{"$f":"C_Ratios!M251","v":0},{"$f":"C_Ratios!N251","v":0},{"$f":"C_Ratios!O251","v":0},{"$f":"C_Ratios!P251","v":0},{"$f":"C_Ratios!Q251","v":0},{"$f":"C_Ratios!R251","v":0},{"$f":"C_Ratios!S251","v":0},{"$f":"C_Ratios!T251","v":0},{"$f":"C_Ratios!U251","v":0},{"$f":"C_Ratios!V251","v":0},{"$f":"C_Ratios!W251","v":0},{"$f":"C_Ratios!X251","v":0},{"$f":"C_Ratios!Y251","v":0},null,{"$f":"C_Ratios!AA251","v":0},{"$f":"C_Ratios!AB251","v":0},{"$f":"C_Ratios!AC251","v":0},{"$f":"C_Ratios!AD251","v":0},{"$f":"C_Ratios!AE251","v":0},{"$f":"C_Ratios!AF251","v":0},{"$f":"C_Ratios!AG251","v":0},{"$f":"C_Ratios!AH251","v":0},{"$f":"C_Ratios!AI251","v":0},{"$f":"C_Ratios!AJ251","v":0},{"$f":"C_Ratios!AK251","v":0},{"$f":"C_Ratios!AL251","v":0},{"$f":"C_Ratios!AM251","v":0},{"$f":"C_Ratios!AN251","v":0},{"$f":"C_Ratios!AO251","v":0},{"$f":"C_Ratios!AP251","v":0},{"$f":"C_Ratios!AQ251","v":0},{"$f":"C_Ratios!AR251","v":0},{"$f":"C_Ratios!AS251","v":0},{"$f":"C_Ratios!AT251","v":0},{"$f":"C_Ratios!AU251","v":0},{"$f":"C_Ratios!AV251","v":0},{"$f":"C_Ratios!AW251","v":0},{"$f":"C_Ratios!AX251","v":0},{"$f":"C_Ratios!AY251","v":0},{"$f":"C_Ratios!AZ251","v":0},{"$f":"C_Ratios!BA251","v":0},{"$f":"C_Ratios!BB251","v":0},{"$f":"C_Ratios!BC251","v":0},{"$f":"C_Ratios!BD251","v":0},{"$f":"C_Ratios!BE251","v":0},{"$f":"C_Ratios!BF251","v":0},{"$f":"C_Ratios!BG251","v":0},{"$f":"C_Ratios!BH251","v":0},{"$f":"C_Ratios!BI251","v":0},{"$f":"C_Ratios!BJ251","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E252","v":"FFO to Debt alert"},{"$f":"C_Ratios!F252","v":0},{"$f":"C_Ratios!G252","v":0},null,null,null,{"$f":"C_Ratios!K252","v":0},{"$f":"C_Ratios!L252","v":0},{"$f":"C_Ratios!M252","v":0},{"$f":"C_Ratios!N252","v":0},{"$f":"C_Ratios!O252","v":0},{"$f":"C_Ratios!P252","v":0},{"$f":"C_Ratios!Q252","v":0},{"$f":"C_Ratios!R252","v":0},{"$f":"C_Ratios!S252","v":0},{"$f":"C_Ratios!T252","v":0},{"$f":"C_Ratios!U252","v":0},{"$f":"C_Ratios!V252","v":0},{"$f":"C_Ratios!W252","v":0},{"$f":"C_Ratios!X252","v":0},{"$f":"C_Ratios!Y252","v":"ALERT"},null,{"$f":"C_Ratios!AA252","v":"ok"},{"$f":"C_Ratios!AB252","v":"ok"},{"$f":"C_Ratios!AC252","v":"ok"},{"$f":"C_Ratios!AD252","v":"ok"},{"$f":"C_Ratios!AE252","v":"ok"},{"$f":"C_Ratios!AF252","v":"ALERT"},{"$f":"C_Ratios!AG252","v":"ALERT"},{"$f":"C_Ratios!AH252","v":"ok"},{"$f":"C_Ratios!AI252","v":"ok"},{"$f":"C_Ratios!AJ252","v":"ok"},{"$f":"C_Ratios!AK252","v":"ok"},{"$f":"C_Ratios!AL252","v":"ok"},{"$f":"C_Ratios!AM252","v":"ok"},{"$f":"C_Ratios!AN252","v":"ok"},{"$f":"C_Ratios!AO252","v":"ok"},{"$f":"C_Ratios!AP252","v":"ok"},{"$f":"C_Ratios!AQ252","v":"ok"},{"$f":"C_Ratios!AR252","v":"ok"},{"$f":"C_Ratios!AS252","v":"ok"},{"$f":"C_Ratios!AT252","v":"ok"},{"$f":"C_Ratios!AU252","v":"ok"},{"$f":"C_Ratios!AV252","v":"ok"},{"$f":"C_Ratios!AW252","v":"ok"},{"$f":"C_Ratios!AX252","v":"ok"},{"$f":"C_Ratios!AY252","v":"ok"},{"$f":"C_Ratios!AZ252","v":"ok"},{"$f":"C_Ratios!BA252","v":"ok"},{"$f":"C_Ratios!BB252","v":"ok"},{"$f":"C_Ratios!BC252","v":"ok"},{"$f":"C_Ratios!BD252","v":"ok"},{"$f":"C_Ratios!BE252","v":"ok"},{"$f":"C_Ratios!BF252","v":"ok"},{"$f":"C_Ratios!BG252","v":"ok"},{"$f":"C_Ratios!BH252","v":"ok"},{"$f":"C_Ratios!BI252","v":"ok"},{"$f":"C_Ratios!BJ252","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E264","v":"Moody's Debt Service Coverage Ratio"},{"$f":"C_Ratios!F264","v":0},{"$f":"C_Ratios!G264","v":"ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA264","v":0},{"$f":"C_Ratios!AB264","v":0},{"$f":"C_Ratios!AC264","v":2.311565953546697},{"$f":"C_Ratios!AD264","v":2.3606177509694386},{"$f":"C_Ratios!AE264","v":3.6369956092551323},{"$f":"C_Ratios!AF264","v":5.3945761673955983E-2},{"$f":"C_Ratios!AG264","v":0.34522085546228959},{"$f":"C_Ratios!AH264","v":3.9214869838061652},{"$f":"C_Ratios!AI264","v":4.7011324195296806},{"$f":"C_Ratios!AJ264","v":3.5244345889766611},{"$f":"C_Ratios!AK264","v":3.4588824818798756},{"$f":"C_Ratios!AL264","v":3.7158802070671015},{"$f":"C_Ratios!AM264","v":3.506285586181336},{"$f":"C_Ratios!AN264","v":3.5043153934727291},{"$f":"C_Ratios!AO264","v":3.2832535715318638},{"$f":"C_Ratios!AP264","v":3.3025816521805482},{"$f":"C_Ratios!AQ264","v":3.3093432738827939},{"$f":"C_Ratios!AR264","v":3.7771114974699205},{"$f":"C_Ratios!AS264","v":3.6220611349184684},{"$f":"C_Ratios!AT264","v":3.556615058339101},{"$f":"C_Ratios!AU264","v":3.5181936532583631},{"$f":"C_Ratios!AV264","v":3.5125168918528007},{"$f":"C_Ratios!AW264","v":4.0264621014399582},{"$f":"C_Ratios!AX264","v":3.8371584831108283},{"$f":"C_Ratios!AY264","v":3.772853822984926},{"$f":"C_Ratios!AZ264","v":3.9633016653357012},{"$f":"C_Ratios!BA264","v":4.0299433194294991},{"$f":"C_Ratios!BB264","v":4.148206126819451},{"$f":"C_Ratios!BC264","v":4.1007091489491785},{"$f":"C_Ratios!BD264","v":4.0603516806812827},{"$f":"C_Ratios!BE264","v":4.0915117624989659},{"$f":"C_Ratios!BF264","v":4.0879118117545667},{"$f":"C_Ratios!BG264","v":4.1959760640215897},{"$f":"C_Ratios!BH264","v":4.218085176208942},{"$f":"C_Ratios!BI264","v":4.2229868295293311},{"$f":"C_Ratios!BJ264","v":4.1812543660245121}]
[null,null,null,null,{"$f":"C_Ratios!E269","v":"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold"},{"$f":"C_Ratios!F269","v":0},{"$f":"C_Ratios!G269","v":"ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA269","v":0},{"$f":"C_Ratios!AB269","v":0},{"$f":"C_Ratios!AC269","v":0},{"$f":"C_Ratios!AD269","v":0},{"$f":"C_Ratios!AE269","v":0},{"$f":"C_Ratios!AF269","v":0},{"$f":"C_Ratios!AG269","v":0},{"$f":"C_Ratios!AH269","v":0},{"$f":"C_Ratios!AI269","v":0},{"$f":"C_Ratios!AJ269","v":0},{"$f":"C_Ratios!AK269","v":0},{"$f":"C_Ratios!AL269","v":0},{"$f":"C_Ratios!AM269","v":0},{"$f":"C_Ratios!AN269","v":0},{"$f":"C_Ratios!AO269","v":0},{"$f":"C_Ratios!AP269","v":0},{"$f":"C_Ratios!AQ269","v":0},{"$f":"C_Ratios!AR269","v":0},{"$f":"C_Ratios!AS269","v":0},{"$f":"C_Ratios!AT269","v":0},{"$f":"C_Ratios!AU269","v":0},{"$f":"C_Ratios!AV269","v":0},{"$f":"C_Ratios!AW269","v":0},{"$f":"C_Ratios!AX269","v":0},{"$f":"C_Ratios!AY269","v":0},{"$f":"C_Ratios!AZ269","v":0},{"$f":"C_Ratios!BA269","v":0},{"$f":"C_Ratios!BB269","v":0},{"$f":"C_Ratios!BC269","v":0},{"$f":"C_Ratios!BD269","v":0},{"$f":"C_Ratios!BE269","v":0},{"$f":"C_Ratios!BF269","v":0},{"$f":"C_Ratios!BG269","v":0},{"$f":"C_Ratios!BH269","v":0},{"$f":"C_Ratios!BI269","v":0},{"$f":"C_Ratios!BJ269","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E270","v":"Moody's Debt Service Coverage Ratio alert"},{"$f":"C_Ratios!F270","v":0},{"$f":"C_Ratios!G270","v":0},null,null,null,{"$f":"C_Ratios!K270","v":0},{"$f":"C_Ratios!L270","v":0},{"$f":"C_Ratios!M270","v":0},{"$f":"C_Ratios!N270","v":0},{"$f":"C_Ratios!O270","v":0},{"$f":"C_Ratios!P270","v":0},{"$f":"C_Ratios!Q270","v":0},{"$f":"C_Ratios!R270","v":0},{"$f":"C_Ratios!S270","v":0},{"$f":"C_Ratios!T270","v":0},{"$f":"C_Ratios!U270","v":0},{"$f":"C_Ratios!V270","v":0},{"$f":"C_Ratios!W270","v":0},{"$f":"C_Ratios!X270","v":0},{"$f":"C_Ratios!Y270","v":"ok"},null,{"$f":"C_Ratios!AA270","v":"n/a"},{"$f":"C_Ratios!AB270","v":"n/a"},{"$f":"C_Ratios!AC270","v":"ok"},{"$f":"C_Ratios!AD270","v":"ok"},{"$f":"C_Ratios!AE270","v":"ok"},{"$f":"C_Ratios!AF270","v":"ok"},{"$f":"C_Ratios!AG270","v":"ok"},{"$f":"C_Ratios!AH270","v":"ok"},{"$f":"C_Ratios!AI270","v":"ok"},{"$f":"C_Ratios!AJ270","v":"ok"},{"$f":"C_Ratios!AK270","v":"ok"},{"$f":"C_Ratios!AL270","v":"ok"},{"$f":"C_Ratios!AM270","v":"ok"},{"$f":"C_Ratios!AN270","v":"ok"},{"$f":"C_Ratios!AO270","v":"ok"},{"$f":"C_Ratios!AP270","v":"ok"},{"$f":"C_Ratios!AQ270","v":"ok"},{"$f":"C_Ratios!AR270","v":"ok"},{"$f":"C_Ratios!AS270","v":"ok"},{"$f":"C_Ratios!AT270","v":"ok"},{"$f":"C_Ratios!AU270","v":"ok"},{"$f":"C_Ratios!AV270","v":"ok"},{"$f":"C_Ratios!AW270","v":"ok"},{"$f":"C_Ratios!AX270","v":"ok"},{"$f":"C_Ratios!AY270","v":"ok"},{"$f":"C_Ratios!AZ270","v":"ok"},{"$f":"C_Ratios!BA270","v":"ok"},{"$f":"C_Ratios!BB270","v":"ok"},{"$f":"C_Ratios!BC270","v":"ok"},{"$f":"C_Ratios!BD270","v":"ok"},{"$f":"C_Ratios!BE270","v":"ok"},{"$f":"C_Ratios!BF270","v":"ok"},{"$f":"C_Ratios!BG270","v":"ok"},{"$f":"C_Ratios!BH270","v":"ok"},{"$f":"C_Ratios!BI270","v":"ok"},{"$f":"C_Ratios!BJ270","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E276","v":"RCF to Debt"},{"$f":"C_Ratios!F276","v":0},{"$f":"C_Ratios!G276","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA276","v":5.2416576262047126E-2},{"$f":"C_Ratios!AB276","v":4.3036767878312378E-2},{"$f":"C_Ratios!AC276","v":7.1796915643146123E-2},{"$f":"C_Ratios!AD276","v":5.9589370908432519E-2},{"$f":"C_Ratios!AE276","v":9.4679662594564229E-2},{"$f":"C_Ratios!AF276","v":-3.1589546183704728E-2},{"$f":"C_Ratios!AG276","v":-2.3792022652205157E-2},{"$f":"C_Ratios!AH276","v":5.0417538448592904E-2},{"$f":"C_Ratios!AI276","v":6.805689116585048E-2},{"$f":"C_Ratios!AJ276","v":9.3470792936869412E-2},{"$f":"C_Ratios!AK276","v":0.10727317722919903},{"$f":"C_Ratios!AL276","v":0.10129143040036991},{"$f":"C_Ratios!AM276","v":0.10201186721129119},{"$f":"C_Ratios!AN276","v":9.4719118452218531E-2},{"$f":"C_Ratios!AO276","v":8.7678415460002809E-2},{"$f":"C_Ratios!AP276","v":8.0882436024855578E-2},{"$f":"C_Ratios!AQ276","v":8.3793409945376221E-2},{"$f":"C_Ratios!AR276","v":8.756077068306195E-2},{"$f":"C_Ratios!AS276","v":0.10146230627130991},{"$f":"C_Ratios!AT276","v":9.9785140773958919E-2},{"$f":"C_Ratios!AU276","v":0.11026415559034845},{"$f":"C_Ratios!AV276","v":9.3424966937252663E-2},{"$f":"C_Ratios!AW276","v":0.10732187057122863},{"$f":"C_Ratios!AX276","v":0.10511342715380044},{"$f":"C_Ratios!AY276","v":0.10359673203707866},{"$f":"C_Ratios!AZ276","v":0.10910309703944115},{"$f":"C_Ratios!BA276","v":0.11133095049419908},{"$f":"C_Ratios!BB276","v":0.11292596620120215},{"$f":"C_Ratios!BC276","v":0.1105364896906373},{"$f":"C_Ratios!BD276","v":0.10868056556963569},{"$f":"C_Ratios!BE276","v":0.10909750664358807},{"$f":"C_Ratios!BF276","v":0.11566824637348833},{"$f":"C_Ratios!BG276","v":0.11835216703290818},{"$f":"C_Ratios!BH276","v":0.11784171370475846},{"$f":"C_Ratios!BI276","v":0.11744642098715061},{"$f":"C_Ratios!BJ276","v":0.11167977393978407}]
[null,null,null,null,{"$f":"C_Ratios!E281","v":"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold"},{"$f":"C_Ratios!F281","v":0},{"$f":"C_Ratios!G281","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA281","v":0},{"$f":"C_Ratios!AB281","v":0},{"$f":"C_Ratios!AC281","v":0},{"$f":"C_Ratios!AD281","v":0},{"$f":"C_Ratios!AE281","v":0},{"$f":"C_Ratios!AF281","v":0},{"$f":"C_Ratios!AG281","v":0},{"$f":"C_Ratios!AH281","v":0},{"$f":"C_Ratios!AI281","v":0},{"$f":"C_Ratios!AJ281","v":0},{"$f":"C_Ratios!AK281","v":0},{"$f":"C_Ratios!AL281","v":0},{"$f":"C_Ratios!AM281","v":0},{"$f":"C_Ratios!AN281","v":0},{"$f":"C_Ratios!AO281","v":0},{"$f":"C_Ratios!AP281","v":0},{"$f":"C_Ratios!AQ281","v":0},{"$f":"C_Ratios!AR281","v":0},{"$f":"C_Ratios!AS281","v":0},{"$f":"C_Ratios!AT281","v":0},{"$f":"C_Ratios!AU281","v":0},{"$f":"C_Ratios!AV281","v":0},{"$f":"C_Ratios!AW281","v":0},{"$f":"C_Ratios!AX281","v":0},{"$f":"C_Ratios!AY281","v":0},{"$f":"C_Ratios!AZ281","v":0},{"$f":"C_Ratios!BA281","v":0},{"$f":"C_Ratios!BB281","v":0},{"$f":"C_Ratios!BC281","v":0},{"$f":"C_Ratios!BD281","v":0},{"$f":"C_Ratios!BE281","v":0},{"$f":"C_Ratios!BF281","v":0},{"$f":"C_Ratios!BG281","v":0},{"$f":"C_Ratios!BH281","v":0},{"$f":"C_Ratios!BI281","v":0},{"$f":"C_Ratios!BJ281","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E282","v":"RCF to Debt alert"},{"$f":"C_Ratios!F282","v":0},{"$f":"C_Ratios!G282","v":0},null,null,null,{"$f":"C_Ratios!K282","v":0},{"$f":"C_Ratios!L282","v":0},{"$f":"C_Ratios!M282","v":0},{"$f":"C_Ratios!N282","v":0},{"$f":"C_Ratios!O282","v":0},{"$f":"C_Ratios!P282","v":0},{"$f":"C_Ratios!Q282","v":0},{"$f":"C_Ratios!R282","v":0},{"$f":"C_Ratios!S282","v":0},{"$f":"C_Ratios!T282","v":0},{"$f":"C_Ratios!U282","v":0},{"$f":"C_Ratios!V282","v":0},{"$f":"C_Ratios!W282","v":0},{"$f":"C_Ratios!X282","v":0},{"$f":"C_Ratios!Y282","v":"ALERT"},null,{"$f":"C_Ratios!AA282","v":"ok"},{"$f":"C_Ratios!AB282","v":"ok"},{"$f":"C_Ratios!AC282","v":"ok"},{"$f":"C_Ratios!AD282","v":"ok"},{"$f":"C_Ratios!AE282","v":"ok"},{"$f":"C_Ratios!AF282","v":"ALERT"},{"$f":"C_Ratios!AG282","v":"ALERT"},{"$f":"C_Ratios!AH282","v":"ok"},{"$f":"C_Ratios!AI282","v":"ok"},{"$f":"C_Ratios!AJ282","v":"ok"},{"$f":"C_Ratios!AK282","v":"ok"},{"$f":"C_Ratios!AL282","v":"ok"},{"$f":"C_Ratios!AM282","v":"ok"},{"$f":"C_Ratios!AN282","v":"ok"},{"$f":"C_Ratios!AO282","v":"ok"},{"$f":"C_Ratios!AP282","v":"ok"},{"$f":"C_Ratios!AQ282","v":"ok"},{"$f":"C_Ratios!AR282","v":"ok"},{"$f":"C_Ratios!AS282","v":"ok"},{"$f":"C_Ratios!AT282","v":"ok"},{"$f":"C_Ratios!AU282","v":"ok"},{"$f":"C_Ratios!AV282","v":"ok"},{"$f":"C_Ratios!AW282","v":"ok"},{"$f":"C_Ratios!AX282","v":"ok"},{"$f":"C_Ratios!AY282","v":"ok"},{"$f":"C_Ratios!AZ282","v":"ok"},{"$f":"C_Ratios!BA282","v":"ok"},{"$f":"C_Ratios!BB282","v":"ok"},{"$f":"C_Ratios!BC282","v":"ok"},{"$f":"C_Ratios!BD282","v":"ok"},{"$f":"C_Ratios!BE282","v":"ok"},{"$f":"C_Ratios!BF282","v":"ok"},{"$f":"C_Ratios!BG282","v":"ok"},{"$f":"C_Ratios!BH282","v":"ok"},{"$f":"C_Ratios!BI282","v":"ok"},{"$f":"C_Ratios!BJ282","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E292","v":"Adjusted interest coverage ratio"},{"$f":"C_Ratios!F292","v":0},{"$f":"C_Ratios!G292","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA292","v":0},{"$f":"C_Ratios!AB292","v":0},{"$f":"C_Ratios!AC292","v":0},{"$f":"C_Ratios!AD292","v":0},{"$f":"C_Ratios!AE292","v":0},{"$f":"C_Ratios!AF292","v":-2.2724028073863685},{"$f":"C_Ratios!AG292","v":-1.8924409138179406},{"$f":"C_Ratios!AH292","v":1.7446713843341164},{"$f":"C_Ratios!AI292","v":2.6140967791715028},{"$f":"C_Ratios!AJ292","v":1.779752578882061},{"$f":"C_Ratios!AK292","v":1.6750890466512345},{"$f":"C_Ratios!AL292","v":1.7124375216535146},{"$f":"C_Ratios!AM292","v":2.9667748172873294},{"$f":"C_Ratios!AN292","v":3.4688423627299607},{"$f":"C_Ratios!AO292","v":3.1882618867586721},{"$f":"C_Ratios!AP292","v":3.2018393640205023},{"$f":"C_Ratios!AQ292","v":3.179626523170199},{"$f":"C_Ratios!AR292","v":4.1032009171365855},{"$f":"C_Ratios!AS292","v":3.6777642455984751},{"$f":"C_Ratios!AT292","v":3.7303875707896363},{"$f":"C_Ratios!AU292","v":3.1953407185784481},{"$f":"C_Ratios!AV292","v":3.1152197209533874},{"$f":"C_Ratios!AW292","v":4.1252343070432076},{"$f":"C_Ratios!AX292","v":3.9779671262132097},{"$f":"C_Ratios!AY292","v":3.6436952569707417},{"$f":"C_Ratios!AZ292","v":3.8229129611444894},{"$f":"C_Ratios!BA292","v":3.8733858175118607},{"$f":"C_Ratios!BB292","v":4.2383425533185672},{"$f":"C_Ratios!BC292","v":4.2709798680000439},{"$f":"C_Ratios!BD292","v":4.4829624272182826},{"$f":"C_Ratios!BE292","v":4.7836773906234349},{"$f":"C_Ratios!BF292","v":4.4811606859168824},{"$f":"C_Ratios!BG292","v":4.822797649954623},{"$f":"C_Ratios!BH292","v":4.9754535043407087},{"$f":"C_Ratios!BI292","v":5.0655717689828821},{"$f":"C_Ratios!BJ292","v":5.5189460636620256}]
[null,null,null,null,{"$f":"C_Ratios!E297","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},{"$f":"C_Ratios!F297","v":0},{"$f":"C_Ratios!G297","v":"ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA297","v":0},{"$f":"C_Ratios!AB297","v":0},{"$f":"C_Ratios!AC297","v":0},{"$f":"C_Ratios!AD297","v":0},{"$f":"C_Ratios!AE297","v":0},{"$f":"C_Ratios!AF297","v":0},{"$f":"C_Ratios!AG297","v":0},{"$f":"C_Ratios!AH297","v":0},{"$f":"C_Ratios!AI297","v":0},{"$f":"C_Ratios!AJ297","v":0},{"$f":"C_Ratios!AK297","v":0},{"$f":"C_Ratios!AL297","v":0},{"$f":"C_Ratios!AM297","v":0},{"$f":"C_Ratios!AN297","v":0},{"$f":"C_Ratios!AO297","v":0},{"$f":"C_Ratios!AP297","v":0},{"$f":"C_Ratios!AQ297","v":0},{"$f":"C_Ratios!AR297","v":0},{"$f":"C_Ratios!AS297","v":0},{"$f":"C_Ratios!AT297","v":0},{"$f":"C_Ratios!AU297","v":0},{"$f":"C_Ratios!AV297","v":0},{"$f":"C_Ratios!AW297","v":0},{"$f":"C_Ratios!AX297","v":0},{"$f":"C_Ratios!AY297","v":0},{"$f":"C_Ratios!AZ297","v":0},{"$f":"C_Ratios!BA297","v":0},{"$f":"C_Ratios!BB297","v":0},{"$f":"C_Ratios!BC297","v":0},{"$f":"C_Ratios!BD297","v":0},{"$f":"C_Ratios!BE297","v":0},{"$f":"C_Ratios!BF297","v":0},{"$f":"C_Ratios!BG297","v":0},{"$f":"C_Ratios!BH297","v":0},{"$f":"C_Ratios!BI297","v":0},{"$f":"C_Ratios!BJ297","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E298","v":"Adjusted interest coverage ratio alert"},{"$f":"C_Ratios!F298","v":0},{"$f":"C_Ratios!G298","v":0},null,null,null,{"$f":"C_Ratios!K298","v":0},{"$f":"C_Ratios!L298","v":0},{"$f":"C_Ratios!M298","v":0},{"$f":"C_Ratios!N298","v":0},{"$f":"C_Ratios!O298","v":0},{"$f":"C_Ratios!P298","v":0},{"$f":"C_Ratios!Q298","v":0},{"$f":"C_Ratios!R298","v":0},{"$f":"C_Ratios!S298","v":0},{"$f":"C_Ratios!T298","v":0},{"$f":"C_Ratios!U298","v":0},{"$f":"C_Ratios!V298","v":0},{"$f":"C_Ratios!W298","v":0},{"$f":"C_Ratios!X298","v":0},{"$f":"C_Ratios!Y298","v":"ALERT"},null,{"$f":"C_Ratios!AA298","v":"n/a"},{"$f":"C_Ratios!AB298","v":"n/a"},{"$f":"C_Ratios!AC298","v":"n/a"},{"$f":"C_Ratios!AD298","v":"n/a"},{"$f":"C_Ratios!AE298","v":"n/a"},{"$f":"C_Ratios!AF298","v":"ALERT"},{"$f":"C_Ratios!AG298","v":"ALERT"},{"$f":"C_Ratios!AH298","v":"ok"},{"$f":"C_Ratios!AI298","v":"ok"},{"$f":"C_Ratios!AJ298","v":"ok"},{"$f":"C_Ratios!AK298","v":"ok"},{"$f":"C_Ratios!AL298","v":"ok"},{"$f":"C_Ratios!AM298","v":"ok"},{"$f":"C_Ratios!AN298","v":"ok"},{"$f":"C_Ratios!AO298","v":"ok"},{"$f":"C_Ratios!AP298","v":"ok"},{"$f":"C_Ratios!AQ298","v":"ok"},{"$f":"C_Ratios!AR298","v":"ok"},{"$f":"C_Ratios!AS298","v":"ok"},{"$f":"C_Ratios!AT298","v":"ok"},{"$f":"C_Ratios!AU298","v":"ok"},{"$f":"C_Ratios!AV298","v":"ok"},{"$f":"C_Ratios!AW298","v":"ok"},{"$f":"C_Ratios!AX298","v":"ok"},{"$f":"C_Ratios!AY298","v":"ok"},{"$f":"C_Ratios!AZ298","v":"ok"},{"$f":"C_Ratios!BA298","v":"ok"},{"$f":"C_Ratios!BB298","v":"ok"},{"$f":"C_Ratios!BC298","v":"ok"},{"$f":"C_Ratios!BD298","v":"ok"},{"$f":"C_Ratios!BE298","v":"ok"},{"$f":"C_Ratios!BF298","v":"ok"},{"$f":"C_Ratios!BG298","v":"ok"},{"$f":"C_Ratios!BH298","v":"ok"},{"$f":"C_Ratios!BI298","v":"ok"},{"$f":"C_Ratios!BJ298","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E309","v":"Net debt-to-RAB"},{"$f":"C_Ratios!F309","v":0},{"$f":"C_Ratios!G309","v":"%"},null,null,null,{"$f":"C_Ratios!K309","v":0},{"$f":"C_Ratios!L309","v":0},{"$f":"C_Ratios!M309","v":0},{"$f":"C_Ratios!N309","v":0},{"$f":"C_Ratios!O309","v":0},{"$f":"C_Ratios!P309","v":0},{"$f":"C_Ratios!Q309","v":0},{"$f":"C_Ratios!R309","v":0},{"$f":"C_Ratios!S309","v":0},{"$f":"C_Ratios!T309","v":0},{"$f":"C_Ratios!U309","v":0},{"$f":"C_Ratios!V309","v":0},{"$f":"C_Ratios!W309","v":0},{"$f":"C_Ratios!X309","v":0},{"$f":"C_Ratios!Y309","v":0},null,{"$f":"C_Ratios!AA309","v":0},{"$f":"C_Ratios!AB309","v":0},{"$f":"C_Ratios!AC309","v":0},{"$f":"C_Ratios!AD309","v":0},{"$f":"C_Ratios!AE309","v":0.59999999999999987},{"$f":"C_Ratios!AF309","v":0.66267596132093132},{"$f":"C_Ratios!AG309","v":0.647927002350005},{"$f":"C_Ratios!AH309","v":0.59955500991914046},{"$f":"C_Ratios!AI309","v":0.60888083408569238},{"$f":"C_Ratios!AJ309","v":0.60693826589028199},{"$f":"C_Ratios!AK309","v":0.60375735157695409},{"$f":"C_Ratios!AL309","v":0.60001026103267208},{"$f":"C_Ratios!AM309","v":0.59953513511892798},{"$f":"C_Ratios!AN309","v":0.6014822473471878},{"$f":"C_Ratios!AO309","v":0.60166832664831937},{"$f":"C_Ratios!AP309","v":0.60136068845590718},{"$f":"C_Ratios!AQ309","v":0.60030024922866565},{"$f":"C_Ratios!AR309","v":0.60552590720541577},{"$f":"C_Ratios!AS309","v":0.60726154668629562},{"$f":"C_Ratios!AT309","v":0.60930303364081739},{"$f":"C_Ratios!AU309","v":0.60609071003435588},{"$f":"C_Ratios!AV309","v":0.60176791808489882},{"$f":"C_Ratios!AW309","v":0.60380576180153267},{"$f":"C_Ratios!AX309","v":0.60518541207126531},{"$f":"C_Ratios!AY309","v":0.60425045546758438},{"$f":"C_Ratios!AZ309","v":0.60386740566278063},{"$f":"C_Ratios!BA309","v":0.60269363024975242},{"$f":"C_Ratios!BB309","v":0.6033984124255336},{"$f":"C_Ratios!BC309","v":0.60383820102813524},{"$f":"C_Ratios!BD309","v":0.60496491484834747},{"$f":"C_Ratios!BE309","v":0.60655000996940844},{"$f":"C_Ratios!BF309","v":0.60380531188240094},{"$f":"C_Ratios!BG309","v":0.60218370502334828},{"$f":"C_Ratios!BH309","v":0.60145734315436494},{"$f":"C_Ratios!BI309","v":0.60120462370692296},{"$f":"C_Ratios!BJ309","v":0.60416122882633039}]
[null,null,null,null,{"$f":"C_Ratios!E314","v":"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold"},{"$f":"C_Ratios!F314","v":0},{"$f":"C_Ratios!G314","v":"ratio"},null,null,null,{"$f":"C_Ratios!K314","v":0},{"$f":"C_Ratios!L314","v":0},{"$f":"C_Ratios!M314","v":0},{"$f":"C_Ratios!N314","v":0},{"$f":"C_Ratios!O314","v":0},{"$f":"C_Ratios!P314","v":0},{"$f":"C_Ratios!Q314","v":0},{"$f":"C_Ratios!R314","v":0},{"$f":"C_Ratios!S314","v":0},{"$f":"C_Ratios!T314","v":0},{"$f":"C_Ratios!U314","v":0},{"$f":"C_Ratios!V314","v":0},{"$f":"C_Ratios!W314","v":0},{"$f":"C_Ratios!X314","v":0},{"$f":"C_Ratios!Y314","v":0},null,{"$f":"C_Ratios!AA314","v":0},{"$f":"C_Ratios!AB314","v":0},{"$f":"C_Ratios!AC314","v":0},{"$f":"C_Ratios!AD314","v":0},{"$f":"C_Ratios!AE314","v":0},{"$f":"C_Ratios!AF314","v":0},{"$f":"C_Ratios!AG314","v":0},{"$f":"C_Ratios!AH314","v":0},{"$f":"C_Ratios!AI314","v":0},{"$f":"C_Ratios!AJ314","v":0},{"$f":"C_Ratios!AK314","v":0},{"$f":"C_Ratios!AL314","v":0},{"$f":"C_Ratios!AM314","v":0},{"$f":"C_Ratios!AN314","v":0},{"$f":"C_Ratios!AO314","v":0},{"$f":"C_Ratios!AP314","v":0},{"$f":"C_Ratios!AQ314","v":0},{"$f":"C_Ratios!AR314","v":0},{"$f":"C_Ratios!AS314","v":0},{"$f":"C_Ratios!AT314","v":0},{"$f":"C_Ratios!AU314","v":0},{"$f":"C_Ratios!AV314","v":0},{"$f":"C_Ratios!AW314","v":0},{"$f":"C_Ratios!AX314","v":0},{"$f":"C_Ratios!AY314","v":0},{"$f":"C_Ratios!AZ314","v":0},{"$f":"C_Ratios!BA314","v":0},{"$f":"C_Ratios!BB314","v":0},{"$f":"C_Ratios!BC314","v":0},{"$f":"C_Ratios!BD314","v":0},{"$f":"C_Ratios!BE314","v":0},{"$f":"C_Ratios!BF314","v":0},{"$f":"C_Ratios!BG314","v":0},{"$f":"C_Ratios!BH314","v":0},{"$f":"C_Ratios!BI314","v":0},{"$f":"C_Ratios!BJ314","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E315","v":"Net debt-to-RAB alert"},{"$f":"C_Ratios!F315","v":0},{"$f":"C_Ratios!G315","v":0},null,null,null,{"$f":"C_Ratios!K315","v":0},{"$f":"C_Ratios!L315","v":0},{"$f":"C_Ratios!M315","v":0},{"$f":"C_Ratios!N315","v":0},{"$f":"C_Ratios!O315","v":0},{"$f":"C_Ratios!P315","v":0},{"$f":"C_Ratios!Q315","v":0},{"$f":"C_Ratios!R315","v":0},{"$f":"C_Ratios!S315","v":0},{"$f":"C_Ratios!T315","v":0},{"$f":"C_Ratios!U315","v":0},{"$f":"C_Ratios!V315","v":0},{"$f":"C_Ratios!W315","v":0},{"$f":"C_Ratios!X315","v":0},{"$f":"C_Ratios!Y315","v":"ALERT"},null,{"$f":"C_Ratios!AA315","v":"n/a"},{"$f":"C_Ratios!AB315","v":"n/a"},{"$f":"C_Ratios!AC315","v":"n/a"},{"$f":"C_Ratios!AD315","v":"n/a"},{"$f":"C_Ratios!AE315","v":"ALERT"},{"$f":"C_Ratios!AF315","v":"ALERT"},{"$f":"C_Ratios!AG315","v":"ALERT"},{"$f":"C_Ratios!AH315","v":"ALERT"},{"$f":"C_Ratios!AI315","v":"ALERT"},{"$f":"C_Ratios!AJ315","v":"ALERT"},{"$f":"C_Ratios!AK315","v":"ALERT"},{"$f":"C_Ratios!AL315","v":"ALERT"},{"$f":"C_Ratios!AM315","v":"ALERT"},{"$f":"C_Ratios!AN315","v":"ALERT"},{"$f":"C_Ratios!AO315","v":"ALERT"},{"$f":"C_Ratios!AP315","v":"ALERT"},{"$f":"C_Ratios!AQ315","v":"ALERT"},{"$f":"C_Ratios!AR315","v":"ALERT"},{"$f":"C_Ratios!AS315","v":"ALERT"},{"$f":"C_Ratios!AT315","v":"ALERT"},{"$f":"C_Ratios!AU315","v":"ALERT"},{"$f":"C_Ratios!AV315","v":"ALERT"},{"$f":"C_Ratios!AW315","v":"ALERT"},{"$f":"C_Ratios!AX315","v":"ALERT"},{"$f":"C_Ratios!AY315","v":"ALERT"},{"$f":"C_Ratios!AZ315","v":"ALERT"},{"$f":"C_Ratios!BA315","v":"ALERT"},{"$f":"C_Ratios!BB315","v":"ALERT"},{"$f":"C_Ratios!BC315","v":"ALERT"},{"$f":"C_Ratios!BD315","v":"ALERT"},{"$f":"C_Ratios!BE315","v":"ALERT"},{"$f":"C_Ratios!BF315","v":"ALERT"},{"$f":"C_Ratios!BG315","v":"ALERT"},{"$f":"C_Ratios!BH315","v":"ALERT"},{"$f":"C_Ratios!BI315","v":"ALERT"},{"$f":"C_Ratios!BJ315","v":"ALERT"}]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,{"$f":"C_Ratios!E401","v":"Net debt to EBITDA"},{"$f":"C_Ratios!F401","v":0},{"$f":"C_Ratios!G401","v":"x"},null,null,null,{"$f":"C_Ratios!K401","v":0},{"$f":"C_Ratios!L401","v":0},{"$f":"C_Ratios!M401","v":0},{"$f":"C_Ratios!N401","v":0},{"$f":"C_Ratios!O401","v":0},{"$f":"C_Ratios!P401","v":0},{"$f":"C_Ratios!Q401","v":0},{"$f":"C_Ratios!R401","v":0},{"$f":"C_Ratios!S401","v":0},{"$f":"C_Ratios!T401","v":0},{"$f":"C_Ratios!U401","v":0},{"$f":"C_Ratios!V401","v":0},{"$f":"C_Ratios!W401","v":0},{"$f":"C_Ratios!X401","v":0},{"$f":"C_Ratios!Y401","v":0},null,{"$f":"C_Ratios!AA401","v":8.5687101407035691},{"$f":"C_Ratios!AB401","v":8.14537505637119},{"$f":"C_Ratios!AC401","v":7.8106336156984018},{"$f":"C_Ratios!AD401","v":7.6362891153479913},{"$f":"C_Ratios!AE401","v":5.0408947153082746},{"$f":"C_Ratios!AF401","v":-874.18819767656453},{"$f":"C_Ratios!AG401","v":119.01814294347693},{"$f":"C_Ratios!AH401","v":7.2074326484650566},{"$f":"C_Ratios!AI401","v":5.7454315937737546},{"$f":"C_Ratios!AJ401","v":6.563119446234924},{"$f":"C_Ratios!AK401","v":6.3977309910514446},{"$f":"C_Ratios!AL401","v":6.3416407388382838},{"$f":"C_Ratios!AM401","v":6.8734850100252309},{"$f":"C_Ratios!AN401","v":6.9948224373158467},{"$f":"C_Ratios!AO401","v":7.5560823762754854},{"$f":"C_Ratios!AP401","v":7.5796071801810925},{"$f":"C_Ratios!AQ401","v":7.6394413475272671},{"$f":"C_Ratios!AR401","v":6.6374750882710716},{"$f":"C_Ratios!AS401","v":6.8124573685896257},{"$f":"C_Ratios!AT401","v":6.9617063088387381},{"$f":"C_Ratios!AU401","v":7.2274599808088684},{"$f":"C_Ratios!AV401","v":7.2575537340805756},{"$f":"C_Ratios!AW401","v":6.2942793159492121},{"$f":"C_Ratios!AX401","v":6.3478044568062941},{"$f":"C_Ratios!AY401","v":6.3613513118460503},{"$f":"C_Ratios!AZ401","v":6.3826318643195767},{"$f":"C_Ratios!BA401","v":6.4057143128314467},{"$f":"C_Ratios!BB401","v":6.1345651610140903},{"$f":"C_Ratios!BC401","v":6.1497481216549978},{"$f":"C_Ratios!BD401","v":6.1729115032427746},{"$f":"C_Ratios!BE401","v":6.2025288335157294},{"$f":"C_Ratios!BF401","v":6.194176590927972},{"$f":"C_Ratios!BG401","v":6.0289320927259489},{"$f":"C_Ratios!BH401","v":6.021997181145764},{"$f":"C_Ratios!BI401","v":6.019076736766567},{"$f":"C_Ratios!BJ401","v":6.0486847284280296}]
[null,null,null,null,{"$f":"C_Ratios!E406","v":"Applicable Threshold - BBB+ Debt/EBITDA threshold"},{"$f":"C_Ratios!F406","v":0},{"$f":"C_Ratios!G406","v":"ratio"},null,null,null,{"$f":"C_Ratios!K406","v":0},{"$f":"C_Ratios!L406","v":0},{"$f":"C_Ratios!M406","v":0},{"$f":"C_Ratios!N406","v":0},{"$f":"C_Ratios!O406","v":0},{"$f":"C_Ratios!P406","v":0},{"$f":"C_Ratios!Q406","v":0},{"$f":"C_Ratios!R406","v":0},{"$f":"C_Ratios!S406","v":0},{"$f":"C_Ratios!T406","v":0},{"$f":"C_Ratios!U406","v":0},{"$f":"C_Ratios!V406","v":0},{"$f":"C_Ratios!W406","v":0},{"$f":"C_Ratios!X406","v":0},{"$f":"C_Ratios!Y406","v":0},null,{"$f":"C_Ratios!AA406","v":8.5},{"$f":"C_Ratios!AB406","v":8.5},{"$f":"C_Ratios!AC406","v":8.5},{"$f":"C_Ratios!AD406","v":8.5},{"$f":"C_Ratios!AE406","v":8.5},{"$f":"C_Ratios!AF406","v":8.5},{"$f":"C_Ratios!AG406","v":8.5},{"$f":"C_Ratios!AH406","v":8.5},{"$f":"C_Ratios!AI406","v":8.5},{"$f":"C_Ratios!AJ406","v":8.5},{"$f":"C_Ratios!AK406","v":8.5},{"$f":"C_Ratios!AL406","v":8.5},{"$f":"C_Ratios!AM406","v":8.5},{"$f":"C_Ratios!AN406","v":8.5},{"$f":"C_Ratios!AO406","v":8.5},{"$f":"C_Ratios!AP406","v":8.5},{"$f":"C_Ratios!AQ406","v":8.5},{"$f":"C_Ratios!AR406","v":8.5},{"$f":"C_Ratios!AS406","v":8.5},{"$f":"C_Ratios!AT406","v":8.5},{"$f":"C_Ratios!AU406","v":8.5},{"$f":"C_Ratios!AV406","v":8.5},{"$f":"C_Ratios!AW406","v":8.5},{"$f":"C_Ratios!AX406","v":8.5},{"$f":"C_Ratios!AY406","v":8.5},{"$f":"C_Ratios!AZ406","v":8.5},{"$f":"C_Ratios!BA406","v":8.5},{"$f":"C_Ratios!BB406","v":8.5},{"$f":"C_Ratios!BC406","v":8.5},{"$f":"C_Ratios!BD406","v":8.5},{"$f":"C_Ratios!BE406","v":8.5},{"$f":"C_Ratios!BF406","v":8.5},{"$f":"C_Ratios!BG406","v":8.5},{"$f":"C_Ratios!BH406","v":8.5},{"$f":"C_Ratios!BI406","v":8.5},{"$f":"C_Ratios!BJ406","v":8.5}]
[null,null,null,null,{"$f":"C_Ratios!E407","v":"Net debt to EBITDA alert"},{"$f":"C_Ratios!F407","v":0},{"$f":"C_Ratios!G407","v":0},null,null,null,{"$f":"C_Ratios!K407","v":0},{"$f":"C_Ratios!L407","v":0},{"$f":"C_Ratios!M407","v":0},{"$f":"C_Ratios!N407","v":0},{"$f":"C_Ratios!O407","v":0},{"$f":"C_Ratios!P407","v":0},{"$f":"C_Ratios!Q407","v":0},{"$f":"C_Ratios!R407","v":0},{"$f":"C_Ratios!S407","v":0},{"$f":"C_Ratios!T407","v":0},{"$f":"C_Ratios!U407","v":0},{"$f":"C_Ratios!V407","v":0},{"$f":"C_Ratios!W407","v":0},{"$f":"C_Ratios!X407","v":0},{"$f":"C_Ratios!Y407","v":"ALERT"},null,{"$f":"C_Ratios!AA407","v":"ALERT"},{"$f":"C_Ratios!AB407","v":"ok"},{"$f":"C_Ratios!AC407","v":"ok"},{"$f":"C_Ratios!AD407","v":"ok"},{"$f":"C_Ratios!AE407","v":"ok"},{"$f":"C_Ratios!AF407","v":"ok"},{"$f":"C_Ratios!AG407","v":"ALERT"},{"$f":"C_Ratios!AH407","v":"ok"},{"$f":"C_Ratios!AI407","v":"ok"},{"$f":"C_Ratios!AJ407","v":"ok"},{"$f":"C_Ratios!AK407","v":"ok"},{"$f":"C_Ratios!AL407","v":"ok"},{"$f":"C_Ratios!AM407","v":"ok"},{"$f":"C_Ratios!AN407","v":"ok"},{"$f":"C_Ratios!AO407","v":"ok"},{"$f":"C_Ratios!AP407","v":"ok"},{"$f":"C_Ratios!AQ407","v":"ok"},{"$f":"C_Ratios!AR407","v":"ok"},{"$f":"C_Ratios!AS407","v":"ok"},{"$f":"C_Ratios!AT407","v":"ok"},{"$f":"C_Ratios!AU407","v":"ok"},{"$f":"C_Ratios!AV407","v":"ok"},{"$f":"C_Ratios!AW407","v":"ok"},{"$f":"C_Ratios!AX407","v":"ok"},{"$f":"C_Ratios!AY407","v":"ok"},{"$f":"C_Ratios!AZ407","v":"ok"},{"$f":"C_Ratios!BA407","v":"ok"},{"$f":"C_Ratios!BB407","v":"ok"},{"$f":"C_Ratios!BC407","v":"ok"},{"$f":"C_Ratios!BD407","v":"ok"},{"$f":"C_Ratios!BE407","v":"ok"},{"$f":"C_Ratios!BF407","v":"ok"},{"$f":"C_Ratios!BG407","v":"ok"},{"$f":"C_Ratios!BH407","v":"ok"},{"$f":"C_Ratios!BI407","v":"ok"},{"$f":"C_Ratios!BJ407","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E414","v":"Post-maintenance interest coverage ratio"},{"$f":"C_Ratios!F414","v":0},{"$f":"C_Ratios!G414","v":0},null,null,null,{"$f":"C_Ratios!K414","v":0},{"$f":"C_Ratios!L414","v":0},{"$f":"C_Ratios!M414","v":0},{"$f":"C_Ratios!N414","v":0},{"$f":"C_Ratios!O414","v":0},{"$f":"C_Ratios!P414","v":0},{"$f":"C_Ratios!Q414","v":0},{"$f":"C_Ratios!R414","v":0},{"$f":"C_Ratios!S414","v":0},{"$f":"C_Ratios!T414","v":0},{"$f":"C_Ratios!U414","v":0},{"$f":"C_Ratios!V414","v":0},{"$f":"C_Ratios!W414","v":0},{"$f":"C_Ratios!X414","v":0},{"$f":"C_Ratios!Y414","v":0},null,{"$f":"C_Ratios!AA414","v":0},{"$f":"C_Ratios!AB414","v":0},{"$f":"C_Ratios!AC414","v":0},{"$f":"C_Ratios!AD414","v":0},{"$f":"C_Ratios!AE414","v":0},{"$f":"C_Ratios!AF414","v":-2.2724028073863685},{"$f":"C_Ratios!AG414","v":-1.8053579335829668},{"$f":"C_Ratios!AH414","v":1.6437542253469724},{"$f":"C_Ratios!AI414","v":2.4020799447622907},{"$f":"C_Ratios!AJ414","v":1.7602621985136777},{"$f":"C_Ratios!AK414","v":1.6793867563103073},{"$f":"C_Ratios!AL414","v":1.6985142751375659},{"$f":"C_Ratios!AM414","v":2.8034430527163448},{"$f":"C_Ratios!AN414","v":3.2082674127738242},{"$f":"C_Ratios!AO414","v":2.9339064200739107},{"$f":"C_Ratios!AP414","v":2.9240964440550998},{"$f":"C_Ratios!AQ414","v":2.8809729375608066},{"$f":"C_Ratios!AR414","v":3.6508744866935094},{"$f":"C_Ratios!AS414","v":3.2643535953300584},{"$f":"C_Ratios!AT414","v":3.2831715370990477},{"$f":"C_Ratios!AU414","v":2.8156784604811445},{"$f":"C_Ratios!AV414","v":2.7301224806692965},{"$f":"C_Ratios!AW414","v":3.5337097628578102},{"$f":"C_Ratios!AX414","v":3.3971661267988837},{"$f":"C_Ratios!AY414","v":3.1033799261409105},{"$f":"C_Ratios!AZ414","v":3.2104325515652827},{"$f":"C_Ratios!BA414","v":3.2675428344136566},{"$f":"C_Ratios!BB414","v":3.5679775962666862},{"$f":"C_Ratios!BC414","v":3.5699950861865197},{"$f":"C_Ratios!BD414","v":3.711278538134934},{"$f":"C_Ratios!BE414","v":3.9008584914630009},{"$f":"C_Ratios!BF414","v":3.6356029366365719},{"$f":"C_Ratios!BG414","v":3.8746632103789347},{"$f":"C_Ratios!BH414","v":3.9868154924851793},{"$f":"C_Ratios!BI414","v":4.0555928098440255},{"$f":"C_Ratios!BJ414","v":4.4017673821031753}]
[null,null,null,null,{"$f":"C_Ratios!E419","v":"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold"},{"$f":"C_Ratios!F419","v":0},{"$f":"C_Ratios!G419","v":"ratio"},null,null,null,{"$f":"C_Ratios!K419","v":0},{"$f":"C_Ratios!L419","v":0},{"$f":"C_Ratios!M419","v":0},{"$f":"C_Ratios!N419","v":0},{"$f":"C_Ratios!O419","v":0},{"$f":"C_Ratios!P419","v":0},{"$f":"C_Ratios!Q419","v":0},{"$f":"C_Ratios!R419","v":0},{"$f":"C_Ratios!S419","v":0},{"$f":"C_Ratios!T419","v":0},{"$f":"C_Ratios!U419","v":0},{"$f":"C_Ratios!V419","v":0},{"$f":"C_Ratios!W419","v":0},{"$f":"C_Ratios!X419","v":0},{"$f":"C_Ratios!Y419","v":0},null,{"$f":"C_Ratios!AA419","v":1.4500000000000002},{"$f":"C_Ratios!AB419","v":1.4500000000000002},{"$f":"C_Ratios!AC419","v":1.4500000000000002},{"$f":"C_Ratios!AD419","v":1.4500000000000002},{"$f":"C_Ratios!AE419","v":1.4500000000000002},{"$f":"C_Ratios!AF419","v":1.4500000000000002},{"$f":"C_Ratios!AG419","v":1.4500000000000002},{"$f":"C_Ratios!AH419","v":1.4500000000000002},{"$f":"C_Ratios!AI419","v":1.4500000000000002},{"$f":"C_Ratios!AJ419","v":1.4500000000000002},{"$f":"C_Ratios!AK419","v":1.4500000000000002},{"$f":"C_Ratios!AL419","v":1.4500000000000002},{"$f":"C_Ratios!AM419","v":1.4500000000000002},{"$f":"C_Ratios!AN419","v":1.4500000000000002},{"$f":"C_Ratios!AO419","v":1.4500000000000002},{"$f":"C_Ratios!AP419","v":1.4500000000000002},{"$f":"C_Ratios!AQ419","v":1.4500000000000002},{"$f":"C_Ratios!AR419","v":1.4500000000000002},{"$f":"C_Ratios!AS419","v":1.4500000000000002},{"$f":"C_Ratios!AT419","v":1.4500000000000002},{"$f":"C_Ratios!AU419","v":1.4500000000000002},{"$f":"C_Ratios!AV419","v":1.4500000000000002},{"$f":"C_Ratios!AW419","v":1.4500000000000002},{"$f":"C_Ratios!AX419","v":1.4500000000000002},{"$f":"C_Ratios!AY419","v":1.4500000000000002},{"$f":"C_Ratios!AZ419","v":1.4500000000000002},{"$f":"C_Ratios!BA419","v":1.4500000000000002},{"$f":"C_Ratios!BB419","v":1.4500000000000002},{"$f":"C_Ratios!BC419","v":1.4500000000000002},{"$f":"C_Ratios!BD419","v":1.4500000000000002},{"$f":"C_Ratios!BE419","v":1.4500000000000002},{"$f":"C_Ratios!BF419","v":1.4500000000000002},{"$f":"C_Ratios!BG419","v":1.4500000000000002},{"$f":"C_Ratios!BH419","v":1.4500000000000002},{"$f":"C_Ratios!BI419","v":1.4500000000000002},{"$f":"C_Ratios!BJ419","v":1.4500000000000002}]
[null,null,null,null,{"$f":"C_Ratios!E420","v":"Post-maintenance interest coverage ratio alert"},{"$f":"C_Ratios!F420","v":0},{"$f":"C_Ratios!G420","v":0},null,null,null,{"$f":"C_Ratios!K420","v":0},{"$f":"C_Ratios!L420","v":0},{"$f":"C_Ratios!M420","v":0},{"$f":"C_Ratios!N420","v":0},{"$f":"C_Ratios!O420","v":0},{"$f":"C_Ratios!P420","v":0},{"$f":"C_Ratios!Q420","v":0},{"$f":"C_Ratios!R420","v":0},{"$f":"C_Ratios!S420","v":0},{"$f":"C_Ratios!T420","v":0},{"$f":"C_Ratios!U420","v":0},{"$f":"C_Ratios!V420","v":0},{"$f":"C_Ratios!W420","v":0},{"$f":"C_Ratios!X420","v":0},{"$f":"C_Ratios!Y420","v":"ALERT"},null,{"$f":"C_Ratios!AA420","v":"n/a"},{"$f":"C_Ratios!AB420","v":"n/a"},{"$f":"C_Ratios!AC420","v":"n/a"},{"$f":"C_Ratios!AD420","v":"n/a"},{"$f":"C_Ratios!AE420","v":"n/a"},{"$f":"C_Ratios!AF420","v":"ALERT"},{"$f":"C_Ratios!AG420","v":"ALERT"},{"$f":"C_Ratios!AH420","v":"ok"},{"$f":"C_Ratios!AI420","v":"ok"},{"$f":"C_Ratios!AJ420","v":"ok"},{"$f":"C_Ratios!AK420","v":"ok"},{"$f":"C_Ratios!AL420","v":"ok"},{"$f":"C_Ratios!AM420","v":"ok"},{"$f":"C_Ratios!AN420","v":"ok"},{"$f":"C_Ratios!AO420","v":"ok"},{"$f":"C_Ratios!AP420","v":"ok"},{"$f":"C_Ratios!AQ420","v":"ok"},{"$f":"C_Ratios!AR420","v":"ok"},{"$f":"C_Ratios!AS420","v":"ok"},{"$f":"C_Ratios!AT420","v":"ok"},{"$f":"C_Ratios!AU420","v":"ok"},{"$f":"C_Ratios!AV420","v":"ok"},{"$f":"C_Ratios!AW420","v":"ok"},{"$f":"C_Ratios!AX420","v":"ok"},{"$f":"C_Ratios!AY420","v":"ok"},{"$f":"C_Ratios!AZ420","v":"ok"},{"$f":"C_Ratios!BA420","v":"ok"},{"$f":"C_Ratios!BB420","v":"ok"},{"$f":"C_Ratios!BC420","v":"ok"},{"$f":"C_Ratios!BD420","v":"ok"},{"$f":"C_Ratios!BE420","v":"ok"},{"$f":"C_Ratios!BF420","v":"ok"},{"$f":"C_Ratios!BG420","v":"ok"},{"$f":"C_Ratios!BH420","v":"ok"},{"$f":"C_Ratios!BI420","v":"ok"},{"$f":"C_Ratios!BJ420","v":"ok"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E426","v":"Net Debt/RAB"},{"$f":"C_Ratios!F426","v":0},{"$f":"C_Ratios!G426","v":"%"},null,null,null,{"$f":"C_Ratios!K426","v":0},{"$f":"C_Ratios!L426","v":0},{"$f":"C_Ratios!M426","v":0},{"$f":"C_Ratios!N426","v":0},{"$f":"C_Ratios!O426","v":0},{"$f":"C_Ratios!P426","v":0},{"$f":"C_Ratios!Q426","v":0},{"$f":"C_Ratios!R426","v":0},{"$f":"C_Ratios!S426","v":0},{"$f":"C_Ratios!T426","v":0},{"$f":"C_Ratios!U426","v":0},{"$f":"C_Ratios!V426","v":0},{"$f":"C_Ratios!W426","v":0},{"$f":"C_Ratios!X426","v":0},{"$f":"C_Ratios!Y426","v":0},null,{"$f":"C_Ratios!AA426","v":0},{"$f":"C_Ratios!AB426","v":0},{"$f":"C_Ratios!AC426","v":0},{"$f":"C_Ratios!AD426","v":0},{"$f":"C_Ratios!AE426","v":0},{"$f":"C_Ratios!AF426","v":0.66267596132093132},{"$f":"C_Ratios!AG426","v":0.647927002350005},{"$f":"C_Ratios!AH426","v":0.59955500991914046},{"$f":"C_Ratios!AI426","v":0.60888083408569238},{"$f":"C_Ratios!AJ426","v":0.60693826589028199},{"$f":"C_Ratios!AK426","v":0.60375735157695409},{"$f":"C_Ratios!AL426","v":0.60001026103267208},{"$f":"C_Ratios!AM426","v":0.59953513511892798},{"$f":"C_Ratios!AN426","v":0.6014822473471878},{"$f":"C_Ratios!AO426","v":0.60166832664831937},{"$f":"C_Ratios!AP426","v":0.60136068845590718},{"$f":"C_Ratios!AQ426","v":0.60030024922866565},{"$f":"C_Ratios!AR426","v":0.60552590720541577},{"$f":"C_Ratios!AS426","v":0.60726154668629562},{"$f":"C_Ratios!AT426","v":0.60930303364081739},{"$f":"C_Ratios!AU426","v":0.60609071003435588},{"$f":"C_Ratios!AV426","v":0.60176791808489882},{"$f":"C_Ratios!AW426","v":0.60380576180153267},{"$f":"C_Ratios!AX426","v":0.60518541207126531},{"$f":"C_Ratios!AY426","v":0.60425045546758438},{"$f":"C_Ratios!AZ426","v":0.60386740566278063},{"$f":"C_Ratios!BA426","v":0.60269363024975242},{"$f":"C_Ratios!BB426","v":0.6033984124255336},{"$f":"C_Ratios!BC426","v":0.60383820102813524},{"$f":"C_Ratios!BD426","v":0.60496491484834747},{"$f":"C_Ratios!BE426","v":0.60655000996940844},{"$f":"C_Ratios!BF426","v":0.60380531188240094},{"$f":"C_Ratios!BG426","v":0.60218370502334828},{"$f":"C_Ratios!BH426","v":0.60145734315436494},{"$f":"C_Ratios!BI426","v":0.60120462370692296},{"$f":"C_Ratios!BJ426","v":0.60416122882633039}]
[null,null,null,null,{"$f":"C_Ratios!E431","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},{"$f":"C_Ratios!F431","v":0},{"$f":"C_Ratios!G431","v":"ratio"},null,null,null,{"$f":"C_Ratios!K431","v":0},{"$f":"C_Ratios!L431","v":0},{"$f":"C_Ratios!M431","v":0},{"$f":"C_Ratios!N431","v":0},{"$f":"C_Ratios!O431","v":0},{"$f":"C_Ratios!P431","v":0},{"$f":"C_Ratios!Q431","v":0},{"$f":"C_Ratios!R431","v":0},{"$f":"C_Ratios!S431","v":0},{"$f":"C_Ratios!T431","v":0},{"$f":"C_Ratios!U431","v":0},{"$f":"C_Ratios!V431","v":0},{"$f":"C_Ratios!W431","v":0},{"$f":"C_Ratios!X431","v":0},{"$f":"C_Ratios!Y431","v":0},null,{"$f":"C_Ratios!AA431","v":0},{"$f":"C_Ratios!AB431","v":0},{"$f":"C_Ratios!AC431","v":0},{"$f":"C_Ratios!AD431","v":0},{"$f":"C_Ratios!AE431","v":0},{"$f":"C_Ratios!AF431","v":0},{"$f":"C_Ratios!AG431","v":0},{"$f":"C_Ratios!AH431","v":0},{"$f":"C_Ratios!AI431","v":0},{"$f":"C_Ratios!AJ431","v":0},{"$f":"C_Ratios!AK431","v":0},{"$f":"C_Ratios!AL431","v":0},{"$f":"C_Ratios!AM431","v":0},{"$f":"C_Ratios!AN431","v":0},{"$f":"C_Ratios!AO431","v":0},{"$f":"C_Ratios!AP431","v":0},{"$f":"C_Ratios!AQ431","v":0},{"$f":"C_Ratios!AR431","v":0},{"$f":"C_Ratios!AS431","v":0},{"$f":"C_Ratios!AT431","v":0},{"$f":"C_Ratios!AU431","v":0},{"$f":"C_Ratios!AV431","v":0},{"$f":"C_Ratios!AW431","v":0},{"$f":"C_Ratios!AX431","v":0},{"$f":"C_Ratios!AY431","v":0},{"$f":"C_Ratios!AZ431","v":0},{"$f":"C_Ratios!BA431","v":0},{"$f":"C_Ratios!BB431","v":0},{"$f":"C_Ratios!BC431","v":0},{"$f":"C_Ratios!BD431","v":0},{"$f":"C_Ratios!BE431","v":0},{"$f":"C_Ratios!BF431","v":0},{"$f":"C_Ratios!BG431","v":0},{"$f":"C_Ratios!BH431","v":0},{"$f":"C_Ratios!BI431","v":0},{"$f":"C_Ratios!BJ431","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E432","v":"RAR Regulatory Asset Ratio (Net Debt/RAB) alert"},{"$f":"C_Ratios!F432","v":0},{"$f":"C_Ratios!G432","v":0},null,null,null,{"$f":"C_Ratios!K432","v":0},{"$f":"C_Ratios!L432","v":0},{"$f":"C_Ratios!M432","v":0},{"$f":"C_Ratios!N432","v":0},{"$f":"C_Ratios!O432","v":0},{"$f":"C_Ratios!P432","v":0},{"$f":"C_Ratios!Q432","v":0},{"$f":"C_Ratios!R432","v":0},{"$f":"C_Ratios!S432","v":0},{"$f":"C_Ratios!T432","v":0},{"$f":"C_Ratios!U432","v":0},{"$f":"C_Ratios!V432","v":0},{"$f":"C_Ratios!W432","v":0},{"$f":"C_Ratios!X432","v":0},{"$f":"C_Ratios!Y432","v":"ALERT"},null,{"$f":"C_Ratios!AA432","v":"n/a"},{"$f":"C_Ratios!AB432","v":"n/a"},{"$f":"C_Ratios!AC432","v":"n/a"},{"$f":"C_Ratios!AD432","v":"n/a"},{"$f":"C_Ratios!AE432","v":"n/a"},{"$f":"C_Ratios!AF432","v":"ALERT"},{"$f":"C_Ratios!AG432","v":"ALERT"},{"$f":"C_Ratios!AH432","v":"ALERT"},{"$f":"C_Ratios!AI432","v":"ALERT"},{"$f":"C_Ratios!AJ432","v":"ALERT"},{"$f":"C_Ratios!AK432","v":"ALERT"},{"$f":"C_Ratios!AL432","v":"ALERT"},{"$f":"C_Ratios!AM432","v":"ALERT"},{"$f":"C_Ratios!AN432","v":"ALERT"},{"$f":"C_Ratios!AO432","v":"ALERT"},{"$f":"C_Ratios!AP432","v":"ALERT"},{"$f":"C_Ratios!AQ432","v":"ALERT"},{"$f":"C_Ratios!AR432","v":"ALERT"},{"$f":"C_Ratios!AS432","v":"ALERT"},{"$f":"C_Ratios!AT432","v":"ALERT"},{"$f":"C_Ratios!AU432","v":"ALERT"},{"$f":"C_Ratios!AV432","v":"ALERT"},{"$f":"C_Ratios!AW432","v":"ALERT"},{"$f":"C_Ratios!AX432","v":"ALERT"},{"$f":"C_Ratios!AY432","v":"ALERT"},{"$f":"C_Ratios!AZ432","v":"ALERT"},{"$f":"C_Ratios!BA432","v":"ALERT"},{"$f":"C_Ratios!BB432","v":"ALERT"},{"$f":"C_Ratios!BC432","v":"ALERT"},{"$f":"C_Ratios!BD432","v":"ALERT"},{"$f":"C_Ratios!BE432","v":"ALERT"},{"$f":"C_Ratios!BF432","v":"ALERT"},{"$f":"C_Ratios!BG432","v":"ALERT"},{"$f":"C_Ratios!BH432","v":"ALERT"},{"$f":"C_Ratios!BI432","v":"ALERT"},{"$f":"C_Ratios!BJ432","v":"ALERT"}]
[]
[null,null,null,null,{"$f":"C_Ratios!E442","v":"ICR"},{"$f":"C_Ratios!F442","v":0},{"$f":"C_Ratios!G442","v":0},null,null,null,{"$f":"C_Ratios!K442","v":0},{"$f":"C_Ratios!L442","v":0},{"$f":"C_Ratios!M442","v":0},{"$f":"C_Ratios!N442","v":0},{"$f":"C_Ratios!O442","v":0},{"$f":"C_Ratios!P442","v":0},{"$f":"C_Ratios!Q442","v":0},{"$f":"C_Ratios!R442","v":0},{"$f":"C_Ratios!S442","v":0},{"$f":"C_Ratios!T442","v":0},{"$f":"C_Ratios!U442","v":0},{"$f":"C_Ratios!V442","v":0},{"$f":"C_Ratios!W442","v":0},{"$f":"C_Ratios!X442","v":0},{"$f":"C_Ratios!Y442","v":0},null,{"$f":"C_Ratios!AA442","v":0},{"$f":"C_Ratios!AB442","v":0},{"$f":"C_Ratios!AC442","v":0},{"$f":"C_Ratios!AD442","v":0},{"$f":"C_Ratios!AE442","v":0},{"$f":"C_Ratios!AF442","v":-0.89320735076550595},{"$f":"C_Ratios!AG442","v":-0.62163263299508165},{"$f":"C_Ratios!AH442","v":2.9340879291737982},{"$f":"C_Ratios!AI442","v":3.6328798852260453},{"$f":"C_Ratios!AJ442","v":2.7870108858666756},{"$f":"C_Ratios!AK442","v":2.694197364975734},{"$f":"C_Ratios!AL442","v":2.41870580912996},{"$f":"C_Ratios!AM442","v":3.3714547064101086},{"$f":"C_Ratios!AN442","v":3.4137613186476456},{"$f":"C_Ratios!AO442","v":3.2049065744952232},{"$f":"C_Ratios!AP442","v":3.2272453167134953},{"$f":"C_Ratios!AQ442","v":3.2442836747535231},{"$f":"C_Ratios!AR442","v":3.8422328797177543},{"$f":"C_Ratios!AS442","v":3.7499077011963249},{"$f":"C_Ratios!AT442","v":3.7316970536993899},{"$f":"C_Ratios!AU442","v":3.6947405390365886},{"$f":"C_Ratios!AV442","v":3.6962931503971626},{"$f":"C_Ratios!AW442","v":4.4040093902315043},{"$f":"C_Ratios!AX442","v":4.3207736464368098},{"$f":"C_Ratios!AY442","v":4.2575169542298221},{"$f":"C_Ratios!AZ442","v":4.3602813820872592},{"$f":"C_Ratios!BA442","v":4.4661338902148602},{"$f":"C_Ratios!BB442","v":4.7460661618895381},{"$f":"C_Ratios!BC442","v":4.8152833457264537},{"$f":"C_Ratios!BD442","v":4.9359113119810223},{"$f":"C_Ratios!BE442","v":5.1643005993232647},{"$f":"C_Ratios!BF442","v":5.4792538195534313},{"$f":"C_Ratios!BG442","v":5.7792464217828741},{"$f":"C_Ratios!BH442","v":5.8027390693362095},{"$f":"C_Ratios!BI442","v":5.8250869707596502},{"$f":"C_Ratios!BJ442","v":5.7909381901272665}]
[null,null,null,null,{"$f":"C_Ratios!E447","v":"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold"},{"$f":"C_Ratios!F447","v":0},{"$f":"C_Ratios!G447","v":"ratio"},null,null,null,{"$f":"C_Ratios!K447","v":0},{"$f":"C_Ratios!L447","v":0},{"$f":"C_Ratios!M447","v":0},{"$f":"C_Ratios!N447","v":0},{"$f":"C_Ratios!O447","v":0},{"$f":"C_Ratios!P447","v":0},{"$f":"C_Ratios!Q447","v":0},{"$f":"C_Ratios!R447","v":0},{"$f":"C_Ratios!S447","v":0},{"$f":"C_Ratios!T447","v":0},{"$f":"C_Ratios!U447","v":0},{"$f":"C_Ratios!V447","v":0},{"$f":"C_Ratios!W447","v":0},{"$f":"C_Ratios!X447","v":0},{"$f":"C_Ratios!Y447","v":0},null,{"$f":"C_Ratios!AA447","v":0},{"$f":"C_Ratios!AB447","v":0},{"$f":"C_Ratios!AC447","v":0},{"$f":"C_Ratios!AD447","v":0},{"$f":"C_Ratios!AE447","v":0},{"$f":"C_Ratios!AF447","v":0},{"$f":"C_Ratios!AG447","v":0},{"$f":"C_Ratios!AH447","v":0},{"$f":"C_Ratios!AI447","v":0},{"$f":"C_Ratios!AJ447","v":0},{"$f":"C_Ratios!AK447","v":0},{"$f":"C_Ratios!AL447","v":0},{"$f":"C_Ratios!AM447","v":0},{"$f":"C_Ratios!AN447","v":0},{"$f":"C_Ratios!AO447","v":0},{"$f":"C_Ratios!AP447","v":0},{"$f":"C_Ratios!AQ447","v":0},{"$f":"C_Ratios!AR447","v":0},{"$f":"C_Ratios!AS447","v":0},{"$f":"C_Ratios!AT447","v":0},{"$f":"C_Ratios!AU447","v":0},{"$f":"C_Ratios!AV447","v":0},{"$f":"C_Ratios!AW447","v":0},{"$f":"C_Ratios!AX447","v":0},{"$f":"C_Ratios!AY447","v":0},{"$f":"C_Ratios!AZ447","v":0},{"$f":"C_Ratios!BA447","v":0},{"$f":"C_Ratios!BB447","v":0},{"$f":"C_Ratios!BC447","v":0},{"$f":"C_Ratios!BD447","v":0},{"$f":"C_Ratios!BE447","v":0},{"$f":"C_Ratios!BF447","v":0},{"$f":"C_Ratios!BG447","v":0},{"$f":"C_Ratios!BH447","v":0},{"$f":"C_Ratios!BI447","v":0},{"$f":"C_Ratios!BJ447","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E448","v":"ICR: Interest Cover Ratio alert"},{"$f":"C_Ratios!F448","v":0},{"$f":"C_Ratios!G448","v":0},null,null,null,{"$f":"C_Ratios!K448","v":0},{"$f":"C_Ratios!L448","v":0},{"$f":"C_Ratios!M448","v":0},{"$f":"C_Ratios!N448","v":0},{"$f":"C_Ratios!O448","v":0},{"$f":"C_Ratios!P448","v":0},{"$f":"C_Ratios!Q448","v":0},{"$f":"C_Ratios!R448","v":0},{"$f":"C_Ratios!S448","v":0},{"$f":"C_Ratios!T448","v":0},{"$f":"C_Ratios!U448","v":0},{"$f":"C_Ratios!V448","v":0},{"$f":"C_Ratios!W448","v":0},{"$f":"C_Ratios!X448","v":0},{"$f":"C_Ratios!Y448","v":"ALERT"},null,{"$f":"C_Ratios!AA448","v":"n/a"},{"$f":"C_Ratios!AB448","v":"n/a"},{"$f":"C_Ratios!AC448","v":"n/a"},{"$f":"C_Ratios!AD448","v":"n/a"},{"$f":"C_Ratios!AE448","v":"n/a"},{"$f":"C_Ratios!AF448","v":"ALERT"},{"$f":"C_Ratios!AG448","v":"ALERT"},{"$f":"C_Ratios!AH448","v":"ok"},{"$f":"C_Ratios!AI448","v":"ok"},{"$f":"C_Ratios!AJ448","v":"ok"},{"$f":"C_Ratios!AK448","v":"ok"},{"$f":"C_Ratios!AL448","v":"ok"},{"$f":"C_Ratios!AM448","v":"ok"},{"$f":"C_Ratios!AN448","v":"ok"},{"$f":"C_Ratios!AO448","v":"ok"},{"$f":"C_Ratios!AP448","v":"ok"},{"$f":"C_Ratios!AQ448","v":"ok"},{"$f":"C_Ratios!AR448","v":"ok"},{"$f":"C_Ratios!AS448","v":"ok"},{"$f":"C_Ratios!AT448","v":"ok"},{"$f":"C_Ratios!AU448","v":"ok"},{"$f":"C_Ratios!AV448","v":"ok"},{"$f":"C_Ratios!AW448","v":"ok"},{"$f":"C_Ratios!AX448","v":"ok"},{"$f":"C_Ratios!AY448","v":"ok"},{"$f":"C_Ratios!AZ448","v":"ok"},{"$f":"C_Ratios!BA448","v":"ok"},{"$f":"C_Ratios!BB448","v":"ok"},{"$f":"C_Ratios!BC448","v":"ok"},{"$f":"C_Ratios!BD448","v":"ok"},{"$f":"C_Ratios!BE448","v":"ok"},{"$f":"C_Ratios!BF448","v":"ok"},{"$f":"C_Ratios!BG448","v":"ok"},{"$f":"C_Ratios!BH448","v":"ok"},{"$f":"C_Ratios!BI448","v":"ok"},{"$f":"C_Ratios!BJ448","v":"ok"}]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,{"$f":"C_Ratios!E463","v":"Forecast RoRE"},null,null,null,null,null,{"$f":"C_Ratios!K463","v":0},{"$f":"C_Ratios!L463","v":0},{"$f":"C_Ratios!M463","v":0},{"$f":"C_Ratios!N463","v":0},{"$f":"C_Ratios!O463","v":0},{"$f":"C_Ratios!P463","v":0},{"$f":"C_Ratios!Q463","v":0},{"$f":"C_Ratios!R463","v":0},{"$f":"C_Ratios!S463","v":0},{"$f":"C_Ratios!T463","v":0},{"$f":"C_Ratios!U463","v":0},{"$f":"C_Ratios!V463","v":0},{"$f":"C_Ratios!W463","v":0},{"$f":"C_Ratios!X463","v":0},{"$f":"C_Ratios!Y463","v":0},null,{"$f":"C_Ratios!AA463","v":0},{"$f":"C_Ratios!AB463","v":0},{"$f":"C_Ratios!AC463","v":0},{"$f":"C_Ratios!AD463","v":0},{"$f":"C_Ratios!AE463","v":0},{"$f":"C_Ratios!AF463","v":-0.21601649405360027},{"$f":"C_Ratios!AG463","v":-0.2114814661018708},{"$f":"C_Ratios!AH463","v":1.9221168732453677E-3},{"$f":"C_Ratios!AI463","v":5.4216590764427357E-2},{"$f":"C_Ratios!AJ463","v":5.7296485967477828E-2},{"$f":"C_Ratios!AK463","v":6.4697575327959472E-2},{"$f":"C_Ratios!AL463","v":4.1350708490685742E-2},{"$f":"C_Ratios!AM463","v":3.7624175856331904E-2},{"$f":"C_Ratios!AN463","v":3.3598658561683502E-2},{"$f":"C_Ratios!AO463","v":2.1934439136387589E-2},{"$f":"C_Ratios!AP463","v":2.0852983626168296E-2},{"$f":"C_Ratios!AQ463","v":2.1115616321488787E-2},{"$f":"C_Ratios!AR463","v":4.3267406032192667E-2},{"$f":"C_Ratios!AS463","v":3.9751661518146117E-2},{"$f":"C_Ratios!AT463","v":3.821448804570423E-2},{"$f":"C_Ratios!AU463","v":3.4109826991669326E-2},{"$f":"C_Ratios!AV463","v":3.079900772655866E-2},{"$f":"C_Ratios!AW463","v":5.522362976283493E-2},{"$f":"C_Ratios!AX463","v":5.2594254001152516E-2},{"$f":"C_Ratios!AY463","v":5.0486787738366359E-2},{"$f":"C_Ratios!AZ463","v":5.0488013732477896E-2},{"$f":"C_Ratios!BA463","v":5.1766976914368178E-2},{"$f":"C_Ratios!BB463","v":6.0374472247766896E-2},{"$f":"C_Ratios!BC463","v":8.7837336201793917E-2},{"$f":"C_Ratios!BD463","v":8.6469095974752747E-2},{"$f":"C_Ratios!BE463","v":8.5675261862816626E-2},{"$f":"C_Ratios!BF463","v":8.5629302897101453E-2},{"$f":"C_Ratios!BG463","v":8.9781554462858057E-2},{"$f":"C_Ratios!BH463","v":8.89047651710657E-2},{"$f":"C_Ratios!BI463","v":8.80675163100091E-2},{"$f":"C_Ratios!BJ463","v":8.6758822135198976E-2}]
[null,null,null,null,{"$f":"C_Ratios!E464","v":"Cost of Equity - post tax"},null,{"$f":"C_Ratios!G464","v":"%"},null,null,null,{"$f":"C_Ratios!K464","v":0},{"$f":"C_Ratios!L464","v":0},{"$f":"C_Ratios!M464","v":0},{"$f":"C_Ratios!N464","v":0},{"$f":"C_Ratios!O464","v":0},{"$f":"C_Ratios!P464","v":0},{"$f":"C_Ratios!Q464","v":0},{"$f":"C_Ratios!R464","v":0},{"$f":"C_Ratios!S464","v":0},{"$f":"C_Ratios!T464","v":0},{"$f":"C_Ratios!U464","v":0},{"$f":"C_Ratios!V464","v":0},{"$f":"C_Ratios!W464","v":0},{"$f":"C_Ratios!X464","v":0},{"$f":"C_Ratios!Y464","v":0},null,{"$f":"C_Ratios!AA464","v":7.2499999999999995E-2},{"$f":"C_Ratios!AB464","v":7.2499999999999995E-2},{"$f":"C_Ratios!AC464","v":7.2499999999999995E-2},{"$f":"C_Ratios!AD464","v":7.2499999999999995E-2},{"$f":"C_Ratios!AE464","v":7.2499999999999995E-2},{"$f":"C_Ratios!AF464","v":7.4999999999999997E-2},{"$f":"C_Ratios!AG464","v":8.301E-2},{"$f":"C_Ratios!AH464","v":6.9500000000000006E-2},{"$f":"C_Ratios!AI464","v":6.9500000000000006E-2},{"$f":"C_Ratios!AJ464","v":6.9500000000000006E-2},{"$f":"C_Ratios!AK464","v":6.9500000000000006E-2},{"$f":"C_Ratios!AL464","v":6.9500000000000006E-2},{"$f":"C_Ratios!AM464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AN464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AO464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AP464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AQ464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AR464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AS464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AT464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AU464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AV464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AW464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AX464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AY464","v":7.3761480836223969E-2},{"$f":"C_Ratios!AZ464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BA464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BB464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BC464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BD464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BE464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BF464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BG464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BH464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BI464","v":7.3761480836223969E-2},{"$f":"C_Ratios!BJ464","v":7.3761480836223969E-2}]
[]
[null,null,null,null,{"$f":"C_Fin_Summ!E220","v":"Net cashflows (to)/from equity holders"},{"$f":"C_Fin_Summ!F220","v":0},{"$f":"C_Fin_Summ!G220","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Summ!AA220","v":-361},{"$f":"C_Fin_Summ!AB220","v":-594},{"$f":"C_Fin_Summ!AC220","v":-277},{"$f":"C_Fin_Summ!AD220","v":-485},{"$f":"C_Fin_Summ!AE220","v":-480},{"$f":"C_Fin_Summ!AF220","v":0},{"$f":"C_Fin_Summ!AG220","v":0},{"$f":"C_Fin_Summ!AH220","v":-575.17978281037722},{"$f":"C_Fin_Summ!AI220","v":-903.65110476768382},{"$f":"C_Fin_Summ!AJ220","v":-168.26162437059656},{"$f":"C_Fin_Summ!AK220","v":13.24073062411685},{"$f":"C_Fin_Summ!AL220","v":-152.19234661103837},{"$f":"C_Fin_Summ!AM220","v":-235.86999474250797},{"$f":"C_Fin_Summ!AN220","v":-345.90026270764065},{"$f":"C_Fin_Summ!AO220","v":-327.00171059884087},{"$f":"C_Fin_Summ!AP220","v":-468.02790642554987},{"$f":"C_Fin_Summ!AQ220","v":-444.68712288222537},{"$f":"C_Fin_Summ!AR220","v":-837.04149401994027},{"$f":"C_Fin_Summ!AS220","v":-602.90732896069449},{"$f":"C_Fin_Summ!AT220","v":-476.57238119704562},{"$f":"C_Fin_Summ!AU220","v":-178.14648109166592},{"$f":"C_Fin_Summ!AV220","v":-549.45451075662459},{"$f":"C_Fin_Summ!AW220","v":-837.21695124632197},{"$f":"C_Fin_Summ!AX220","v":-819.08700633177068},{"$f":"C_Fin_Summ!AY220","v":-738.93229634114323},{"$f":"C_Fin_Summ!AZ220","v":-785.40097275188236},{"$f":"C_Fin_Summ!BA220","v":-804.36590849301137},{"$f":"C_Fin_Summ!BB220","v":-927.13968589249089},{"$f":"C_Fin_Summ!BC220","v":-935.2436808188877},{"$f":"C_Fin_Summ!BD220","v":-990.01324027294731},{"$f":"C_Fin_Summ!BE220","v":-1048.2283076554659},{"$f":"C_Fin_Summ!BF220","v":-912.80572147130351},{"$f":"C_Fin_Summ!BG220","v":-1001.3006328903466},{"$f":"C_Fin_Summ!BH220","v":-1062.036425810013},{"$f":"C_Fin_Summ!BI220","v":-1108.0805419454846},{"$f":"C_Fin_Summ!BJ220","v":-1281.8184069384988}]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,{"$f":" C_Opex!E$48","v":"Realised passenger numbers"},{"$f":" C_Opex!F$48","v":0},{"$f":" C_Opex!G$48","v":"million pax"},{"$f":" C_Opex!H$48","v":0},{"$f":" C_Opex!I$48","v":0},{"$f":" C_Opex!J$48","v":0},{"$f":" C_Opex!K$48","v":0},{"$f":" C_Opex!L$48","v":0},{"$f":" C_Opex!M$48","v":0},{"$f":" C_Opex!N$48","v":0},{"$f":" C_Opex!O$48","v":0},{"$f":" C_Opex!P$48","v":0},{"$f":" C_Opex!Q$48","v":0},{"$f":" C_Opex!R$48","v":0},{"$f":" C_Opex!S$48","v":0},{"$f":" C_Opex!T$48","v":0},{"$f":" C_Opex!U$48","v":0},{"$f":" C_Opex!V$48","v":0},{"$f":" C_Opex!W$48","v":0},{"$f":" C_Opex!X$48","v":0},{"$f":" C_Opex!Y$48","v":2747.7062589999987},{"$f":" C_Opex!Z$48","v":0},{"$f":" C_Opex!AA$48","v":72},{"$f":" C_Opex!AB$48","v":72.7},{"$f":" C_Opex!AC$48","v":73.400000000000006},{"$f":" C_Opex!AD$48","v":80.102013999999997},{"$f":" C_Opex!AE$48","v":80.886259999999993},{"$f":" C_Opex!AF$48","v":22.11},{"$f":" C_Opex!AG$48","v":19.399999999999999},{"$f":" C_Opex!AH$48","v":61.6},{"$f":" C_Opex!AI$48","v":73.008769000000001},{"$f":" C_Opex!AJ$48","v":78.890704999999997},{"$f":" C_Opex!AK$48","v":80.653560999999996},{"$f":" C_Opex!AL$48","v":81.318197999999995},{"$f":" C_Opex!AM$48","v":81.318197999999995},{"$f":" C_Opex!AN$48","v":81.318197999999995},{"$f":" C_Opex!AO$48","v":81.318197999999995},{"$f":" C_Opex!AP$48","v":81.318197999999995},{"$f":" C_Opex!AQ$48","v":81.318197999999995},{"$f":" C_Opex!AR$48","v":81.318197999999995},{"$f":" C_Opex!AS$48","v":81.318197999999995},{"$f":" C_Opex!AT$48","v":81.318197999999995},{"$f":" C_Opex!AU$48","v":81.318197999999995},{"$f":" C_Opex!AV$48","v":81.318197999999995},{"$f":" C_Opex!AW$48","v":81.318197999999995},{"$f":" C_Opex!AX$48","v":81.318197999999995},{"$f":" C_Opex!AY$48","v":81.318197999999995},{"$f":" C_Opex!AZ$48","v":81.318197999999995},{"$f":" C_Opex!BA$48","v":81.318197999999995},{"$f":" C_Opex!BB$48","v":81.318197999999995},{"$f":" C_Opex!BC$48","v":81.318197999999995},{"$f":" C_Opex!BD$48","v":81.318197999999995},{"$f":" C_Opex!BE$48","v":81.318197999999995},{"$f":" C_Opex!BF$48","v":81.318197999999995},{"$f":" C_Opex!BG$48","v":81.318197999999995},{"$f":" C_Opex!BH$48","v":81.318197999999995},{"$f":" C_Opex!BI$48","v":81.318197999999995},{"$f":" C_Opex!BJ$48","v":81.318197999999995}]
[null,null,null,null,{"$f":" C_Opex!E$55","v":"Allowed Revenue passenger numbers forecast"},{"$f":" C_Opex!F$55","v":0},{"$f":" C_Opex!G$55","v":"million pax"},{"$f":" C_Opex!H$55","v":0},{"$f":" C_Opex!I$55","v":0},{"$f":" C_Opex!J$55","v":0},{"$f":" C_Opex!K$55","v":0},{"$f":" C_Opex!L$55","v":0},{"$f":" C_Opex!M$55","v":0},{"$f":" C_Opex!N$55","v":0},{"$f":" C_Opex!O$55","v":0},{"$f":" C_Opex!P$55","v":0},{"$f":" C_Opex!Q$55","v":0},{"$f":" C_Opex!R$55","v":0},{"$f":" C_Opex!S$55","v":0},{"$f":" C_Opex!T$55","v":0},{"$f":" C_Opex!U$55","v":0},{"$f":" C_Opex!V$55","v":0},{"$f":" C_Opex!W$55","v":0},{"$f":" C_Opex!X$55","v":0},{"$f":" C_Opex!Y$55","v":0},{"$f":" C_Opex!Z$55","v":0},{"$f":" C_Opex!AA$55","v":72},{"$f":" C_Opex!AB$55","v":72.7},{"$f":" C_Opex!AC$55","v":73.400000000000006},{"$f":" C_Opex!AD$55","v":80.102013999999997},{"$f":" C_Opex!AE$55","v":80.886259999999993},{"$f":" C_Opex!AF$55","v":22.11},{"$f":" C_Opex!AG$55","v":19.399999999999999},{"$f":" C_Opex!AH$55","v":61.6},{"$f":" C_Opex!AI$55","v":73.008769000000001},{"$f":" C_Opex!AJ$55","v":78.890704999999997},{"$f":" C_Opex!AK$55","v":80.653560999999996},{"$f":" C_Opex!AL$55","v":81.318197999999995},{"$f":" C_Opex!AM$55","v":81.318197999999995},{"$f":" C_Opex!AN$55","v":81.318197999999995},{"$f":" C_Opex!AO$55","v":81.318197999999995},{"$f":" C_Opex!AP$55","v":81.318197999999995},{"$f":" C_Opex!AQ$55","v":81.318197999999995},{"$f":" C_Opex!AR$55","v":81.318197999999995},{"$f":" C_Opex!AS$55","v":81.318197999999995},{"$f":" C_Opex!AT$55","v":81.318197999999995},{"$f":" C_Opex!AU$55","v":81.318197999999995},{"$f":" C_Opex!AV$55","v":81.318197999999995},{"$f":" C_Opex!AW$55","v":81.318197999999995},{"$f":" C_Opex!AX$55","v":81.318197999999995},{"$f":" C_Opex!AY$55","v":81.318197999999995},{"$f":" C_Opex!AZ$55","v":81.318197999999995},{"$f":" C_Opex!BA$55","v":81.318197999999995},{"$f":" C_Opex!BB$55","v":81.318197999999995},{"$f":" C_Opex!BC$55","v":81.318197999999995},{"$f":" C_Opex!BD$55","v":81.318197999999995},{"$f":" C_Opex!BE$55","v":81.318197999999995},{"$f":" C_Opex!BF$55","v":81.318197999999995},{"$f":" C_Opex!BG$55","v":81.318197999999995},{"$f":" C_Opex!BH$55","v":81.318197999999995},{"$f":" C_Opex!BI$55","v":81.318197999999995},{"$f":" C_Opex!BJ$55","v":81.318197999999995}]
[]
[null,null,null,null,{"$f":" C_Revenue!E$428","v":"Allowed airport charges per passenger (profiled)"},{"$f":" C_Revenue!F$428","v":0},{"$f":" C_Revenue!G$428","v":"nominal £/passenger"},{"$f":" C_Revenue!H$428","v":0},{"$f":" C_Revenue!I$428","v":0},{"$f":" C_Revenue!J$428","v":0},{"$f":" C_Revenue!K$428","v":0},{"$f":" C_Revenue!L$428","v":0},{"$f":" C_Revenue!M$428","v":0},{"$f":" C_Revenue!N$428","v":0},{"$f":" C_Revenue!O$428","v":0},{"$f":" C_Revenue!P$428","v":0},{"$f":" C_Revenue!Q$428","v":0},{"$f":" C_Revenue!R$428","v":0},{"$f":" C_Revenue!S$428","v":0},{"$f":" C_Revenue!T$428","v":0},{"$f":" C_Revenue!U$428","v":0},{"$f":" C_Revenue!V$428","v":0},{"$f":" C_Revenue!W$428","v":0},{"$f":" C_Revenue!X$428","v":0},{"$f":" C_Revenue!Y$428","v":0},{"$f":" C_Revenue!Z$428","v":0},{"$f":" C_Revenue!AA$428","v":22.653635381805092},{"$f":" C_Revenue!AB$428","v":22.439410948953313},{"$f":" C_Revenue!AC$428","v":22.003103001705369},{"$f":" C_Revenue!AD$428","v":21.784724476292727},{"$f":" C_Revenue!AE$428","v":22.63679746804144},{"$f":" C_Revenue!AF$428","v":23.56},{"$f":" C_Revenue!AG$428","v":21.08},{"$f":" C_Revenue!AH$428","v":30.189999999999998},{"$f":" C_Revenue!AI$428","v":31.32},{"$f":" C_Revenue!AJ$428","v":24.894590345731118},{"$f":" C_Revenue!AK$428","v":24.701605844198589},{"$f":" C_Revenue!AL$428","v":24.74431040958272},{"$f":" C_Revenue!AM$428","v":24.087745675676132},{"$f":" C_Revenue!AN$428","v":24.569500589189655},{"$f":" C_Revenue!AO$428","v":25.060890600973448},{"$f":" C_Revenue!AP$428","v":25.562108412992917},{"$f":" C_Revenue!AQ$428","v":26.073350581252775},{"$f":" C_Revenue!AR$428","v":30.622797196306156},{"$f":" C_Revenue!AS$428","v":31.235253140232278},{"$f":" C_Revenue!AT$428","v":31.859958203036932},{"$f":" C_Revenue!AU$428","v":32.497157367097671},{"$f":" C_Revenue!AV$428","v":33.147100514439622},{"$f":" C_Revenue!AW$428","v":39.30064746219449},{"$f":" C_Revenue!AX$428","v":40.08666041143838},{"$f":" C_Revenue!AY$428","v":40.888393619667148},{"$f":" C_Revenue!AZ$428","v":41.706161492060495},{"$f":" C_Revenue!BA$428","v":42.540284721901706},{"$f":" C_Revenue!BB$428","v":45.453171155271612},{"$f":" C_Revenue!BC$428","v":46.362234578377034},{"$f":" C_Revenue!BD$428","v":47.289479269944579},{"$f":" C_Revenue!BE$428","v":48.23526885534347},{"$f":" C_Revenue!BF$428","v":49.199974232450337},{"$f":" C_Revenue!BG$428","v":51.454189311919386},{"$f":" C_Revenue!BH$428","v":52.483273098157774},{"$f":" C_Revenue!BI$428","v":53.532938560120932},{"$f":" C_Revenue!BJ$428","v":54.60359733132335}]
[null,null,null,null,{"$f":" C_Revenue!E$50","v":"Unprofiled yield per passenger"},{"$f":" C_Revenue!F$50","v":0},{"$f":" C_Revenue!G$50","v":"nominal £/passenger"},{"$f":" C_Revenue!H$50","v":0},{"$f":" C_Revenue!I$50","v":0},{"$f":" C_Revenue!J$50","v":0},{"$f":" C_Revenue!K$50","v":0},{"$f":" C_Revenue!L$50","v":0},{"$f":" C_Revenue!M$50","v":0},{"$f":" C_Revenue!N$50","v":0},{"$f":" C_Revenue!O$50","v":0},{"$f":" C_Revenue!P$50","v":0},{"$f":" C_Revenue!Q$50","v":0},{"$f":" C_Revenue!R$50","v":0},{"$f":" C_Revenue!S$50","v":0},{"$f":" C_Revenue!T$50","v":0},{"$f":" C_Revenue!U$50","v":0},{"$f":" C_Revenue!V$50","v":0},{"$f":" C_Revenue!W$50","v":0},{"$f":" C_Revenue!X$50","v":0},{"$f":" C_Revenue!Y$50","v":0},{"$f":" C_Revenue!Z$50","v":0},{"$f":" C_Revenue!AA$50","v":23.597222222222221},{"$f":" C_Revenue!AB$50","v":23.370013755158183},{"$f":" C_Revenue!AC$50","v":23.378746594005449},{"$f":" C_Revenue!AD$50","v":21.784720668821137},{"$f":" C_Revenue!AE$50","v":22.636724704541912},{"$f":" C_Revenue!AF$50","v":99.2179092745465},{"$f":" C_Revenue!AG$50","v":104.97454497085836},{"$f":" C_Revenue!AH$50","v":30.40929122470396},{"$f":" C_Revenue!AI$50","v":27.155313262412179},{"$f":" C_Revenue!AJ$50","v":26.058676148693142},{"$f":" C_Revenue!AK$50","v":26.111272839339147},{"$f":" C_Revenue!AL$50","v":26.320918260619894},{"$f":" C_Revenue!AM$50","v":24.719808784448023},{"$f":" C_Revenue!AN$50","v":23.232548703337269},{"$f":" C_Revenue!AO$50","v":24.981333326554591},{"$f":" C_Revenue!AP$50","v":25.736619721214439},{"$f":" C_Revenue!AQ$50","v":26.641256543954018},{"$f":" C_Revenue!AR$50","v":27.857694653771624},{"$f":" C_Revenue!AS$50","v":30.388306137757461},{"$f":" C_Revenue!AT$50","v":30.75553968846588},{"$f":" C_Revenue!AU$50","v":34.495873872125728},{"$f":" C_Revenue!AV$50","v":36.066931839076545},{"$f":" C_Revenue!AW$50","v":38.002224496946482},{"$f":" C_Revenue!AX$50","v":39.262482389752023},{"$f":" C_Revenue!AY$50","v":41.703645184176466},{"$f":" C_Revenue!AZ$50","v":42.115694287240508},{"$f":" C_Revenue!BA$50","v":43.532992952714316},{"$f":" C_Revenue!BB$50","v":45.015034056369124},{"$f":" C_Revenue!BC$50","v":46.143968099934},{"$f":" C_Revenue!BD$50","v":46.532740014198161},{"$f":" C_Revenue!BE$50","v":47.124643829206178},{"$f":" C_Revenue!BF$50","v":51.755762113667764},{"$f":" C_Revenue!BG$50","v":53.005326401431269},{"$f":" C_Revenue!BH$50","v":53.214625376107946},{"$f":" C_Revenue!BI$50","v":53.823162907812581},{"$f":" C_Revenue!BJ$50","v":51.917523109065058}]
[]
[null,null,null,null,{"$f":" C_Tax!E$400","v":"Tax Allowance"},{"$f":" C_Tax!F$400","v":0},{"$f":" C_Tax!G$400","v":"£'m nominal"},{"$f":" C_Tax!H$400","v":0},{"$f":" C_Tax!I$400","v":0},{"$f":" C_Tax!J$400","v":0},{"$f":" C_Tax!K$400","v":0},{"$f":" C_Tax!L$400","v":0},{"$f":" C_Tax!M$400","v":0},{"$f":" C_Tax!N$400","v":0},{"$f":" C_Tax!O$400","v":0},{"$f":" C_Tax!P$400","v":0},{"$f":" C_Tax!Q$400","v":0},{"$f":" C_Tax!R$400","v":0},{"$f":" C_Tax!S$400","v":0},{"$f":" C_Tax!T$400","v":0},{"$f":" C_Tax!U$400","v":0},{"$f":" C_Tax!V$400","v":0},{"$f":" C_Tax!W$400","v":0},{"$f":" C_Tax!X$400","v":0},{"$f":" C_Tax!Y$400","v":-8734.5865975887918},{"$f":" C_Tax!Z$400","v":0},{"$f":" C_Tax!AA$400","v":0},{"$f":" C_Tax!AB$400","v":0},{"$f":" C_Tax!AC$400","v":0},{"$f":" C_Tax!AD$400","v":0},{"$f":" C_Tax!AE$400","v":0},{"$f":" C_Tax!AF$400","v":-89.8955954261275},{"$f":" C_Tax!AG$400","v":-105.21712043202425},{"$f":" C_Tax!AH$400","v":-111.37868449747789},{"$f":" C_Tax!AI$400","v":-157.63223676589564},{"$f":" C_Tax!AJ$400","v":-181.27986023103736},{"$f":" C_Tax!AK$400","v":-181.5435122884569},{"$f":" C_Tax!AL$400","v":-181.60340226570986},{"$f":" C_Tax!AM$400","v":-196.98844742577418},{"$f":" C_Tax!AN$400","v":-207.92578188847915},{"$f":" C_Tax!AO$400","v":-220.44567170602878},{"$f":" C_Tax!AP$400","v":-232.03923773724765},{"$f":" C_Tax!AQ$400","v":-242.73361181723971},{"$f":" C_Tax!AR$400","v":-252.00721584155826},{"$f":" C_Tax!AS$400","v":-260.56404715053827},{"$f":" C_Tax!AT$400","v":-273.07475789961779},{"$f":" C_Tax!AU$400","v":-289.99603527087453},{"$f":" C_Tax!AV$400","v":-304.40480020520141},{"$f":" C_Tax!AW$400","v":-313.87721509675873},{"$f":" C_Tax!AX$400","v":-323.21522760553694},{"$f":" C_Tax!AY$400","v":-332.20776622021145},{"$f":" C_Tax!AZ$400","v":-341.08753729944459},{"$f":" C_Tax!BA$400","v":-350.32968144587943},{"$f":" C_Tax!BB$400","v":-359.53814851763218},{"$f":" C_Tax!BC$400","v":-368.82627785751953},{"$f":" C_Tax!BD$400","v":-378.64239261887667},{"$f":" C_Tax!BE$400","v":-389.260374816622},{"$f":" C_Tax!BF$400","v":-399.09352935137514},{"$f":" C_Tax!BG$400","v":-407.71324339152386},{"$f":" C_Tax!BH$400","v":-416.84017230657105},{"$f":" C_Tax!BI$400","v":-426.78985161280542},{"$f":" C_Tax!BJ$400","v":-438.43516059874577}]
[null,null,null,null,{"$f":" C_Tax!E$266","v":"Tax expense"},{"$f":" C_Tax!F$266","v":0},{"$f":" C_Tax!G$266","v":"£'m nominal"},{"$f":" C_Tax!H$266","v":0},{"$f":" C_Tax!I$266","v":0},{"$f":" C_Tax!J$266","v":0},{"$f":" C_Tax!K$266","v":0},{"$f":" C_Tax!L$266","v":0},{"$f":" C_Tax!M$266","v":0},{"$f":" C_Tax!N$266","v":0},{"$f":" C_Tax!O$266","v":0},{"$f":" C_Tax!P$266","v":0},{"$f":" C_Tax!Q$266","v":0},{"$f":" C_Tax!R$266","v":0},{"$f":" C_Tax!S$266","v":0},{"$f":" C_Tax!T$266","v":0},{"$f":" C_Tax!U$266","v":0},{"$f":" C_Tax!V$266","v":0},{"$f":" C_Tax!W$266","v":0},{"$f":" C_Tax!X$266","v":0},{"$f":" C_Tax!Y$266","v":-12698.517433421004},{"$f":" C_Tax!Z$266","v":0},{"$f":" C_Tax!AA$266","v":-133},{"$f":" C_Tax!AB$266","v":-133},{"$f":" C_Tax!AC$266","v":-133},{"$f":" C_Tax!AD$266","v":-133},{"$f":" C_Tax!AE$266","v":-133},{"$f":" C_Tax!AF$266","v":0},{"$f":" C_Tax!AG$266","v":0},{"$f":" C_Tax!AH$266","v":-35.819065020907054},{"$f":" C_Tax!AI$266","v":-100.92923515625266},{"$f":" C_Tax!AJ$266","v":-119.06109353815984},{"$f":" C_Tax!AK$266","v":-130.00477139933196},{"$f":" C_Tax!AL$266","v":-223.50882120589699},{"$f":" C_Tax!AM$266","v":-251.98205302635313},{"$f":" C_Tax!AN$266","v":-255.02314123070721},{"$f":" C_Tax!AO$266","v":-235.06371896738275},{"$f":" C_Tax!AP$266","v":-247.73296583036722},{"$f":" C_Tax!AQ$266","v":-260.05858000514007},{"$f":" C_Tax!AR$266","v":-351.52678703585951},{"$f":" C_Tax!AS$266","v":-348.72808744629953},{"$f":" C_Tax!AT$266","v":-352.67968860377312},{"$f":" C_Tax!AU$266","v":-347.88031443924496},{"$f":" C_Tax!AV$266","v":-359.84968554328111},{"$f":" C_Tax!AW$266","v":-478.28852942441114},{"$f":" C_Tax!AX$266","v":-483.06618848621417},{"$f":" C_Tax!AY$266","v":-488.85476090584797},{"$f":" C_Tax!AZ$266","v":-503.51751524808105},{"$f":" C_Tax!BA$266","v":-524.28343906598786},{"$f":" C_Tax!BB$266","v":-580.91252187836767},{"$f":" C_Tax!BC$266","v":-593.4878845888237},{"$f":" C_Tax!BD$266","v":-608.86901176499248},{"$f":" C_Tax!BE$266","v":-627.76793016404122},{"$f":" C_Tax!BF$266","v":-649.54125959388784},{"$f":" C_Tax!BG$266","v":-693.08983445093168},{"$f":" C_Tax!BH$266","v":-709.85195966536196},{"$f":" C_Tax!BI$266","v":-727.64966212628053},{"$f":" C_Tax!BJ$266","v":-744.48892760881643}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"O_FinStats - Vals","index":42,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
["CAA H7 PCM v1.37.xlsb"]
[null,"O_FinStats",null,null,null,null,null,null,"Dashboard overrides not used"]
[null,null,null,null,"Checks & Alerts",-1,"2023-01-20T15:12:11","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 1"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 1"]
[null,"Live Scenario",null,null,null,"Scenario 1 Mid case"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96890.089423655721,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1862.3124159999998,2286.6346450800002,1995.0822758378674,2023.8518762560841,2044.0574151833925,1982.2960769939336,2021.9419985338125,2062.380838504489,2103.6284552745788,2145.7010243800701,2517.4623241626582,2567.8115706459112,2619.1678020588301,2671.5511581000064,2724.9821812620071,3227.4731352656286,3292.0225979709412,3357.8630499303599,3425.0203109289669,3493.5207171475463,3732.8207733227787,3807.4771887892334,3883.6267325650183,3961.2992672163191,4040.5252525606452,4226.436560605629,4310.9652918177408,4397.1845976540963,4485.128289607178]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779.06878171610117,0,0,0,0,0,0,75,89.849121914732009,50.749774448777337,34.170794637753708,22.082075584656522,13.900713263942407,14.020095025317092,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63872.320513495099,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.9127108512741,1180.7785188084358,1283.7968443071982,1318.0384831657273,1336.0905838690148,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-62693.925035343789,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1305.5036332414882,-1404.1703410503205,-1460.1574322943211,-1479.443943679375,-1467.5438327664394,-1505.2909995914374,-1550.4497295791807,-1596.9632214665562,-1644.8721181105529,-1694.2182816538696,-1745.0448301034855,-1797.3961750065903,-1851.3180602567879,-1906.8576020644916,-1964.0633301264265,-2022.9852300302193,-2083.6747869311257,-2146.1850305390599,-2210.5705814552316,-2276.8876988988886,-2345.1943298658553,-2415.5501597618309,-2488.016664554686,-2562.6571644913265,-2639.5368794260662,-2718.7229858088481,-2800.2846753831141,-2884.2932156446072,-2970.8220121139457]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94957.35478048143,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1621.4712680585628,2097.4136174758692,1840.8037634354009,1876.3471290063785,1926.6242613112847,1859.6868200387066,1933.9167772952942,1897.8964027141319,1976.5831495428806,2053.7830900179597,2433.1102478065523,2463.5756461765704,2547.8490376037771,2618.375399628243,2691.3101066295362,3197.5228214846329,3263.9289545179327,3341.4090334754119,3421.4129281350338,3499.7872094286176,3750.3898105269927,3837.3676330175408,3927.5055469141553,4020.4204822160946,4112.8335972114037,4317.7874451272219,4423.1985425718485,4533.0273496545306,4646.9612262289393]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21766.827989755733,null,0,0,0,0,0,-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-422.21921062264005,null,0,0,0,0,0,-7.0448054200268553,-8.19508528207888,-8.0997733420570857,-9.1176459401796599,-9.9649576284898611,-10.129325613385058,-11.001518149678263,-10.770965139081795,-10.598931585081838,-10.14107668048266,-10.055409047538276,-9.659534033821993,-11.373588996844544,-13.394976545028479,-13.769643966860867,-11.612853147237921,-11.832864409502363,-13.419348177282368,-18.634591297866688,-21.375271881096246,-15.930149343319297,-13.037371512190964,-14.515017060695005,-16.926703399438143,-18.45198420685287,-17.498047441118437,-18.324811149488138,-18.988811353277889,-18.802799558533845,-19.113226092233855,-20.438123221869887]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5575.4130668277703,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-306.58933792426086,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1402.9981553684147,null,0,0,0,0,0,-47.243514366482387,-124.61290897163259,-349.27725999071748,-338.35887544210493,-47.670061493185919,12.371902873296481,-22.519473371025125,-54.451573307105392,-60.418654071117786,-57.506862256602631,-54.507716687652461,-43.936468360828677,-40.530210975005296,-37.021765867607208,-33.408067406987179,-29.685957992548548,-20.314711177587451,-16.199801076266834,-11.961443671906599,-7.5959355454155535,-3.0994621751297768,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5653.470134659995,null,0,0,0,0,0,0,-25.406986151341123,-126.8393945251008,-139.68883170520479,-24.093241858772696,6.2899485645007998,-21.234384276727411,-63.546592285930991,-84.933708003017856,-97.303539646424554,-110.06107927133661,-124.4810141308635,-137.09710427124554,-151.50314500804063,-168.44670555090704,-185.69088394123071,-202.50723016208173,-217.19077986928562,-234.4638944000196,-258.78817957447978,-278.68665725933687,-267.54663914333275,-264.38373809602126,-276.32866957091517,-289.435690752695,-301.9242799025817,-306.19221828571409,-314.62025027333198,-322.31165759861125,-328.65101089304153,-336.40257681690281]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10002.069292372684,null,0,0,0,0,0,-18.762679768738341,-50.450564381400902,-67.847788896892069,-83.973232047080799,-105.79584961284152,-144.92247363053286,-191.99090820944761,-218.12526812906435,-234.99316303817693,-252.697202333094,-271.56854236764417,-289.57830860678496,-306.84518578234389,-327.27894373966183,-349.42153331379421,-370.52598575462849,-388.40445050836536,-405.8432659156137,-431.10024580955297,-457.59761011945733,-465.76389836537891,-463.09237021012268,-466.58948178362806,-470.26760191147048,-470.51395928151857,-456.99302391709926,-437.31898239290177,-436.03600164363303,-445.06139066277296,-454.43593723891144,-468.27344300012959]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1042.0922748287915,null,0,0,0,0,0,0.39515127799774719,-23.091256628753129,-19.792229495493022,-53.717660256575897,-69.994381384408342,-81.431137075807939,-92.729006676254855,-10.20296705349651,-11.690333536251723,-13.302228770649386,-15.045636035048089,-16.779969459307001,-18.513411589766076,-20.524456532086184,-22.717565109692131,-24.902513018312295,-26.92319920901107,-28.973186620838877,-31.641617378364032,-34.478462504089713,-35.040308750915315,-34.122791077015584,-34.686149370384015,-36.293206577779237,-37.935138870439324,-39.010053018326353,-39.824486566433649,-40.858532154894398,-41.758591135851113,-42.662509229538983,-43.844441021005068]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33854.778496162253,null,499,596,696,727,669.997897302208,-1103.8129401683136,-1142.6786489799349,54.695532336158522,479.83495123248076,584.64991974743862,649.09974243433567,560.52649127982363,556.05752852869932,541.55601391700475,433.88013503419529,446.42917737616153,470.14846853395079,797.64364063812423,772.37477738040229,779.197573668112,751.98793436001461,742.64485105783092,1185.9299976014204,1176.8200171521617,1172.6861157733306,1203.9112096134031,1261.6147389002235,1469.2447060774275,1916.6325726595521,1940.1529743122844,1983.2029181779756,2038.0798539937177,2181.8773951871412,2216.6810637361723,2255.4804629814839,2290.2314243172682]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-12715.751378159988,null,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-98.442400578096468,-121.24512112773613,-131.54582470674239,-228.61254250564761,-252.70020014497425,-255.68385978219982,-235.6650158404066,-248.27194349226312,-260.53216833671394,-352.25660757711819,-349.39251891263456,-353.27542760880709,-348.4039310114606,-360.29761879103796,-479.03338579337475,-483.73937876231514,-489.35953383005022,-503.60275898352722,-524.3053395452979,-582.37347523771882,-594.96189571849607,-608.88142114563095,-627.62755437693204,-649.30026174067825,-693.19571157984205,-709.85570980615648,-727.54615539799499,-744.27291794563735]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21139.027118002257,null,366,463,563,594,536.997897302208,-1103.8129401683136,-1142.6786489799349,18.324834455657999,381.39255065438431,463.40479861970249,517.55391772759322,331.91394877417599,303.35732838372508,285.87215413480493,198.21511919378869,198.15723388389841,209.61630019723685,445.38703306100604,422.98225846776774,425.92214605930491,403.58400334855401,382.34723226679296,706.89661180804569,693.08063838984651,683.32658194328042,700.30845062987589,737.30939935492563,886.87123083970869,1321.6706769410562,1331.2715531666536,1355.5753638010435,1388.7795922530395,1488.6816836072992,1506.8253539300158,1527.934307583489,1545.9585063716308]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20909.633968782447,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-614.38516103141717,-183.30702622275771,0,-159.79584437966105,-237.55695034380187,-347.40782841613327,-328.30275125657727,-469.12690395105551,-445.57441435295755,-782.40611505298762,-422.98225846776768,-425.92214605930485,-179.11690165716391,-550.17986847421389,-763.53107729201474,-693.08063838984663,-683.32658194328042,-700.30845062987601,-737.30939935492574,-886.87123083970869,-938.90510852323223,-989.2670445596541,-1047.0002537232676,-911.25159354368543,-1000.762195878051,-1061.1659257813976,-1106.8618187961019,-1280.2349288954974]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.39314921981531,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.6786489799349,-748.36871651045158,-232.99261037703286,280.09777239694478,517.55391772759322,172.11810439451494,65.800378039923203,-61.53567428132834,-130.08763206278857,-270.9696700671571,-235.95811415572069,-337.01908199198158,0,0,224.4671016913901,-167.83263620742093,-56.634465483969052,0,0,0,0,0,382.76556841782394,342.00450860699948,308.57511007777589,477.52799870935405,487.9194877292482,445.65942814861819,421.0724887873871,265.72357747613341]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,280.09777239694478,797.65169012453794,969.76979451905288,1035.5701725589761,974.0344982776478,843.94686621485926,572.97719614770222,337.01908199198152,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,224.46710169139004,56.634465483969109,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.765568417824,724.77007702482342,1033.3451871025993,1510.8731858119534,1998.7926735412016,2444.4521016898198,2865.5245904772069]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.39314921981531,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.6786489799349,-748.36871651045158,-232.99261037703286,280.09777239694478,517.55391772759322,172.11810439451494,65.800378039923203,-61.53567428132834,-130.08763206278857,-270.9696700671571,-235.95811415572069,-337.01908199198158,0,0,224.4671016913901,-167.83263620742093,-56.634465483969052,0,0,0,0,0,382.76556841782394,342.00450860699948,308.57511007777589,477.52799870935405,487.9194877292482,445.65942814861819,421.0724887873871,265.72357747613341]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,280.09777239694478,797.65169012453794,969.76979451905288,1035.5701725589761,974.0344982776478,843.94686621485926,572.97719614770222,337.01908199198152,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,224.46710169139004,56.634465483969109,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.765568417824,724.77007702482342,1033.3451871025993,1510.8731858119534,1998.7926735412016,2444.4521016898198,2865.5245904772069,3131.2481679533403]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.870000000000005,44.35683056414922,72.630134137071877,92.302754528375431,131.36757391987021,129.40755951754045,165.14881588564231,172.92830597518491,178.98907676845761,152.79327566235952,164.31087610666987,127.04075100785985,165.77618991537065,219.5906979093445,283.11224048085114,198.73320465143456,195.40796048659331,200.34147527075265,206.25884712583161,212.43732529930207,218.8095163342507,225.37370895187519,232.13491093319089,239.09895733246276,246.27192595956421,253.6600837290639,261.26988624000705,269.10798282711448,277.18122231191865,285.49665898127523]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969046,3369.55746519892,4336.630926705393,5568.9802397666363,6807.9771127105523,8038.2074057182399,8977.058029369533,9970.0330657370851,10586.314002544201,11511.684368924369,12863.008524632649,14704.168008620489,15712.843479005804,16641.906158325368,17567.807295909955,18499.338314643628,19438.508928412823,20386.63698782523,21344.959434486671,22314.695306201091,23297.053891483396,24293.237347204402,25304.442714566718,26331.863830594448,27376.693188372654,28440.123754741107,29523.350749564743]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.3051480853305,2164.9639929554405,2130.3852486014489,2038.3564127770142,2021.1372185551932,1941.5663407982199,2286.0913883657527,2692.390285550724,2767.6984373390342,2334.1834825948213,2378.4057463099743,2697.2889836337554,3745.5528508712041,4296.4296481003457,3201.9600180071784,2620.5116739503828,2917.5184291996948,3402.2673832870669,3708.8488255774269,3517.1075356648062,3683.287041047116,3816.7510820088555,3779.3627112653039,3841.7584445390066,4108.0627675958494]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17466.329062475652,17403.742182447895,16897.876401038295,17098.587882748307,17411.484029335981,17924.346415882748,18480.774787246082,19129.634166621523,19779.836295155281,20372.790398203415,20727.402027150467,21121.784537687323,21524.870316081615,22384.722241457712,23364.325368424888,24344.172204332175,24830.714994541449,25602.525406451306,27117.805011543755,28151.131644123067,27555.665174853668,27490.859228878231,28323.221433555813,29784.467461338918,31080.371535310856,31891.986669746344,33076.759700260467,34245.254659760882,35260.533743382643,36394.433282509606,37752.280037059434]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1465.4932918529248,2483.993159717118,2687.9131123103948,3077.7368168282633,3417.910922599156,4386.578424432666,4992.417467141162,5685.409608344652,6449.3289730470688,7214.5404624763478,8079.2817665842076,8770.0775223085766,9570.6541140930622,10534.979262408353,11483.150824259186,12357.810134462505,13027.347130200173,13864.033107340038,15208.839533975781,16152.659823790875,16069.251374572745,16174.863424845873,16651.51428544287,17291.590419417083,17827.654951874105,18194.359840729092,18619.25316751561,19041.988570516867,19398.792830177263,19851.685621809771,20593.963980174587]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,628.06855365125364,1089.9754831729633,1304.2091430951828,1610.9652767366169,1780.8474210686295,2189.7006875756329,2470.5803758702878,2831.1236001005718,3243.4513215474826,3668.7026423778839,4149.3671376954453,4569.9034757081818,5050.1048336013491,5614.8901850302291,6189.6961313743495,6750.2410054027168,7239.6926623095151,7815.4631466673118,8626.2726524826521,9289.5552419778851,8918.2213047777514,8812.7912698673681,9210.9556523638312,9647.8563584231579,10064.142663419379,10206.407276190463,10487.341675777721,10743.721919953701,10955.033696434708,11213.419227230081,11569.193523207323]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,3039.332757577034,3006.467285327059,3198.2661640961687,3379.1466583166657,3269.3383385882439,2251.9408514689949,2116.9819436184121,2013.9551357039095,1916.8954085534192,1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,12114.436170572499,13194.527939524674,13437.030874625527,13947.041650821575,13979.840025012307,13972.513750049819,14356.824017018635,14939.883018354154,15651.620821169239,16374.662556280162,17000.243855294371,17630.584479986948,18426.964703234247,19468.169031440662,20499.626669637248,21255.006403853142,21909.381830269835,22813.110155438404,24455.759594156036,25545.530471606417,25034.716193716977,25036.315514510716,25912.5905821981,26991.07104156338,27944.97060692832,28448.010631286033,29155.255663090804,29835.831134861968,30405.450790335111,31118.277840674687,32210.401017748391]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5351.8928919031532,4209.2142429232208,3460.8455264127679,3151.5462319267317,3431.6440043236744,3951.8326658329297,4123.9507702274477,4189.751148267369,4128.2154739860416,3998.1278419232531,3727.1581718560956,3491.2000577003746,3097.9056128473676,2916.5532100170494,2864.6986987876408,3089.1658004790334,2921.3331642716148,2789.4152510129024,2662.0454173877188,2605.60117251665,2520.9489811366911,2454.5437143675153,2410.6308513577133,2793.3964197755377,3135.4009283825362,3443.9760384603105,3921.5040371696632,4409.4235248989135,4855.0829530475312,5276.1554418349187,5541.8790193110435]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3151.5462319267317,3151.5462319267317,3154.1809757083929,3154.1809757083929,3154.1809757083929,3154.1809757083929,3154.1809757083929,3154.1809757083929,3154.1809757083929,3097.9056128473712,2916.5532100170467,2864.6986987876467,2864.6986987876467,2864.6986987876467,2789.4152510129038,2662.045417387722,2605.6011725166518,2520.9489811366957,2454.5437143675208,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187,2410.6308513577187]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,280.09777239694478,797.65169012453794,969.76979451905288,1035.5701725589761,974.0344982776478,843.94686621485926,572.97719614770222,337.01908199198152,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,224.46710169139004,56.634465483969109,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.765568417824,724.77007702482342,1033.3451871025993,1510.8731858119534,1998.7926735412016,2444.4521016898198,2865.5245904772069,3131.2481679533403]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5351.8928919031523,4209.2142429232172,3460.845526412766,3151.5462319267317,3431.6440043236767,3951.8326658329306,4123.9507702274459,4189.751148267369,4128.2154739860407,3998.1278419232522,3727.1581718560951,3491.2000577003746,3097.9056128473712,2916.5532100170467,2864.6986987876467,3089.1658004790365,2921.3331642716157,2789.4152510129038,2662.045417387722,2605.6011725166518,2520.9489811366957,2454.5437143675208,2410.6308513577187,2793.3964197755427,3135.4009283825421,3443.9760384603178,3921.5040371696723,4409.4235248989207,4855.0829530475385,5276.155441834926,5541.879019311059]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96890.089423655721,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1862.3124159999998,2286.6346450800002,1995.0822758378674,2023.8518762560841,2044.0574151833925,1982.2960769939336,2021.9419985338125,2062.380838504489,2103.6284552745788,2145.7010243800701,2517.4623241626582,2567.8115706459112,2619.1678020588301,2671.5511581000064,2724.9821812620071,3227.4731352656286,3292.0225979709412,3357.8630499303599,3425.0203109289669,3493.5207171475463,3732.8207733227787,3807.4771887892334,3883.6267325650183,3961.2992672163191,4040.5252525606452,4226.436560605629,4310.9652918177408,4397.1845976540963,4485.128289607178]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779.06878171610117,null,0,0,0,0,0,75,89.849121914732009,50.749774448777337,34.170794637753708,22.082075584656522,13.900713263942407,14.020095025317092,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63872.320513495099,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.9127108512741,1180.7785188084358,1283.7968443071982,1318.0384831657273,1336.0905838690148,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-62693.925035343789,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1305.5036332414882,-1404.1703410503205,-1460.1574322943211,-1479.443943679375,-1467.5438327664394,-1505.2909995914374,-1550.4497295791807,-1596.9632214665562,-1644.8721181105529,-1694.2182816538696,-1745.0448301034855,-1797.3961750065903,-1851.3180602567879,-1906.8576020644916,-1964.0633301264265,-2022.9852300302193,-2083.6747869311257,-2146.1850305390599,-2210.5705814552316,-2276.8876988988886,-2345.1943298658553,-2415.5501597618309,-2488.016664554686,-2562.6571644913265,-2639.5368794260662,-2718.7229858088481,-2800.2846753831141,-2884.2932156446072,-2970.8220121139457]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94957.35478048143,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1621.4712680585628,2097.4136174758692,1840.8037634354009,1876.3471290063785,1926.6242613112847,1859.6868200387066,1933.9167772952942,1897.8964027141319,1976.5831495428806,2053.7830900179597,2433.1102478065523,2463.5756461765704,2547.8490376037771,2618.375399628243,2691.3101066295362,3197.5228214846329,3263.9289545179327,3341.4090334754119,3421.4129281350338,3499.7872094286176,3750.3898105269927,3837.3676330175408,3927.5055469141553,4020.4204822160946,4112.8335972114037,4317.7874451272219,4423.1985425718485,4533.0273496545306,4646.9612262289393]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51575.675398301762,null,0,0,0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39785.67938217966,null,1011,1012,1059,999,1065,-459.08840000000021,-188.85611677008296,1210.7729624170709,1415.4691066692992,990.40635228871804,654.9741443360524,763.91624005574931,337.60622069982287,369.78253342908715,280.9339410047412,627.6394696877428,563.46760461361941,1327.013613834624,932.85449803072447,517.71824842570118,6.8436927290731546,987.09030059604152,1442.1764212701335,1455.9221622969981,1479.1620374878491,1503.2985222678442,1524.1293713854122,1715.4622373424911,1741.3922326375041,1768.6508845227177,1796.8001799529138,1822.5046858803275,1958.7486664562134,1993.3886005407094,2030.3231093624577,2069.1758587281038]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12715.751378159988,null,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-98.442400578096468,-121.24512112773613,-131.54582470674239,-228.61254250564761,-252.70020014497425,-255.68385978219982,-235.6650158404066,-248.27194349226312,-260.53216833671394,-352.25660757711819,-349.39251891263456,-353.27542760880709,-348.4039310114606,-360.29761879103796,-479.03338579337475,-483.73937876231514,-489.35953383005022,-503.60275898352722,-524.3053395452979,-582.37347523771882,-594.96189571849607,-608.88142114563095,-627.62755437693204,-649.30026174067825,-693.19571157984205,-709.85570980615648,-727.54615539799499,-744.27291794563735]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27069.928004019672,null,878,879,926,866,932,-459.08840000000021,-188.85611677008296,1174.4022645365703,1317.0267060912026,869.16123116098197,523.42831962930995,535.30369755010167,84.906020554848624,114.09867364688733,45.268925164334604,379.36752619547968,302.93543627690548,974.75700625750585,583.46197911808986,164.44282081689408,-341.56023828238744,626.79268180500355,963.14303547675877,972.18278353468293,989.80250365779898,999.69576328431697,999.82403184011434,1133.0887621047723,1146.4303369190079,1159.7694633770866,1169.1726255759818,1173.2044241396493,1265.5529548763714,1283.5328907345529,1302.7769539644628,1324.9029407824664]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-422.21921062264005,null,0,0,0,0,0,-7.0448054200268553,-8.19508528207888,-8.0997733420570857,-9.1176459401796599,-9.9649576284898611,-10.129325613385058,-11.001518149678263,-10.770965139081795,-10.598931585081838,-10.14107668048266,-10.055409047538276,-9.659534033821993,-11.373588996844544,-13.394976545028479,-13.769643966860867,-11.612853147237921,-11.832864409502363,-13.419348177282368,-18.634591297866688,-21.375271881096246,-15.930149343319297,-13.037371512190964,-14.515017060695005,-16.926703399438143,-18.45198420685287,-17.498047441118437,-18.324811149488138,-18.988811353277889,-18.802799558533845,-19.113226092233855,-20.438123221869887]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-847.54720302434441,0,0,0,0,-249.40427969350338,0,0,0,0,-184.58247060297691,0,0,0,0,-59.171353646306223,0,0,0,0,-7.5246670174002883,0,0,0,0,-7.5246670174002883]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28673.245746758792,null,0,0,0,0,0,1465.4932918529248,1018.4998678641933,203.91995259327666,389.82370451786846,340.17410577089282,968.66750183351007,605.83904270849644,692.99214120349006,763.91936470241649,765.21148942927914,864.74130410785995,690.79575572436806,800.57659178448591,964.32514831529113,948.17156185083286,874.65931020331846,669.53699573766744,836.68597713986446,1344.8064266357439,943.82028981509427,1382.0848426347943,1124.1119181373233,680.57081319027384,1029.8998384920822,876.23863822791498,1335.3723906884959,1030.7323694950139,1115.727544204748,1120.7236243628129,1218.1042810617828,1607.0196624726761]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12288.533891468058,null,0,0,0,0,0,628.06855365125364,436.49994337036867,87.394265397118588,167.06730193622934,145.78890247323983,415.14321507150441,259.64530401792712,296.99663194435288,327.39401344389285,327.94778118397687,370.60341604622579,296.05532388187203,343.10425362192257,413.28220642083909,406.35924079321416,374.85399008713648,286.94442674471469,358.57970448851341,576.3456114153189,404.49440992075472,592.32207541491198,481.76225063028141,291.6732056529745,441.38564506803527,375.53084495482074,572.30245315221259,441.74244406929182,478.16894751632071,480.31012472691987,522.04469188362134,688.72271248828997]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10002.069292372684,null,0,0,0,0,0,-18.762679768738341,-50.450564381400902,-67.847788896892069,-83.973232047080799,-105.79584961284152,-144.92247363053286,-191.99090820944761,-218.12526812906435,-234.99316303817693,-252.697202333094,-271.56854236764417,-289.57830860678496,-306.84518578234389,-327.27894373966183,-349.42153331379421,-370.52598575462849,-388.40445050836536,-405.8432659156137,-431.10024580955297,-457.59761011945733,-465.76389836537891,-463.09237021012268,-466.58948178362806,-470.26760191147048,-470.51395928151857,-456.99302391709926,-437.31898239290177,-436.03600164363303,-445.06139066277296,-454.43593723891144,-468.27344300012959]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1042.0922748287915,null,0,0,0,0,0,0.39515127799774719,-23.091256628753129,-19.792229495493022,-53.717660256575897,-69.994381384408342,-81.431137075807939,-92.729006676254855,-10.20296705349651,-11.690333536251723,-13.302228770649386,-15.045636035048089,-16.779969459307001,-18.513411589766076,-20.524456532086184,-22.717565109692131,-24.902513018312295,-26.92319920901107,-28.973186620838877,-31.641617378364032,-34.478462504089713,-35.040308750915315,-34.122791077015584,-34.686149370384015,-36.293206577779237,-37.935138870439324,-39.010053018326353,-39.824486566433649,-40.858532154894398,-41.758591135851113,-42.662509229538983,-43.844441021005068]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8079.2817665842076,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1465.4932918529248,-1018.4998678641933,-203.91995259327666,-389.82370451786846,-340.17410577089282,-968.66750183351007,-605.83904270849644,-692.99214120349006,-763.91936470241649,-765.21148942927914,-864.74130410785995]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6372.8105029207254,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1242.3426698743847,-854.73892468399708,-157.89256125253291,-280.81360857962306,-248.68023071129301,-731.96212028371292,-467.00026276774548,-536.40895361367291,-591.31000584452408,-592.31017198128745,-669.35099332795153]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24376.918801056312,null,269,284,359,290,352,731.89956177894885,323.87379650262812,523.97463443800677,895.28423736305592,353.61667557310795,30.403221182273626,335.10654417459517,191.21579521391189,312.8290840621417,236.27391543214253,451.9077097292344,366.00353659598431,1183.2065254815423,1010.6335584830636,553.08480907701505,-254.39805308704888,594.40213218936685,1157.6977623905386,1868.714339252477,1290.6476240434918,-309.50898808333511,222.26632206730505,1227.7908490988229,1423.6540626106043,1295.8484868500141,855.25896381064683,1077.4310989259952,1134.2262368397905,1023.7775550378458,1169.2575520698044,1546.5392519523402]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-20909.633968782447,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-614.38516103141717,-183.30702622275771,0,-159.79584437966105,-237.55695034380187,-347.40782841613327,-328.30275125657727,-469.12690395105551,-445.57441435295755,-782.40611505298762,-422.98225846776768,-425.92214605930485,-179.11690165716391,-550.17986847421389,-763.53107729201474,-693.08063838984663,-683.32658194328042,-700.30845062987601,-737.30939935492574,-886.87123083970869,-938.90510852323223,-989.2670445596541,-1047.0002537232676,-911.25159354368543,-1000.762195878051,-1061.1659257813976,-1106.8618187961019,-1280.2349288954974]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-819.85680845967556,null,0,0,0,0,0,0,0,0,-76.306684109001139,0,0,0,0,0,0,0,0,-56.275362861021904,-181.35240283032454,-51.854511229400032,0,0,-75.283447774742854,-127.36983362518185,-56.444244871070168,-84.652191379956093,-66.405266769174659,-43.912863009802322,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6347437816612,null,0,0,0,0,0,0,0,0,0,0,2.6347437816612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2650.0627675958485,null,-92,-310,82,-195,-128,731.89956177894885,323.87379650262812,-242.7189165281028,204.59239222263761,170.30964935035024,33.037964963934826,175.31069979493412,-46.341155129889984,-34.578744353991567,-92.028835824434736,-17.219194221821112,-79.570877756973232,344.52504756753274,406.29889718497134,75.30815178831017,-433.51495474421279,44.222263715152963,318.88323732378103,1048.2638672374485,550.87679722914118,-1094.4696300931673,-581.44834405679535,297.00675524931194,484.74895408737211,306.58144229035997,-191.7412899126208,166.1795053823098,133.46404096173956,-37.388370743551832,62.39573327370249,266.3043230568428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-766.69355096610957,-690.69184514041831,-183.30702622275771,2.6347437816612,-159.79584437966105]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.3051480853305,2164.9639929554405,2130.3852486014489,2038.3564127770142,2021.1372185551932,1941.5663407982199,2286.0913883657527,2692.390285550724,2767.6984373390342,2334.1834825948213,2378.4057463099743,2697.2889836337554,3745.5528508712041,4296.4296481003457,3201.9600180071784,2620.5116739503828,2917.5184291996948,3402.2673832870669,3708.8488255774269,3517.1075356648062,3683.287041047116,3816.7510820088555,3779.3627112653039,3841.7584445390066]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2650.0627675958485,null,-92,-310,82,-195,-128,731.89956177894885,323.87379650262812,-242.7189165281028,204.59239222263761,170.30964935035024,33.037964963934826,175.31069979493412,-46.341155129889984,-34.578744353991567,-92.028835824434736,-17.219194221821112,-79.570877756973232,344.52504756753274,406.29889718497134,75.30815178831017,-433.51495474421279,44.222263715152963,318.88323732378103,1048.2638672374485,550.87679722914118,-1094.4696300931673,-581.44834405679535,297.00675524931194,484.74895408737211,306.58144229035997,-191.7412899126208,166.1795053823098,133.46404096173956,-37.388370743551832,62.39573327370249,266.3043230568428]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.3051480853305,2164.9639929554405,2130.3852486014489,2038.3564127770142,2021.1372185551932,1941.5663407982199,2286.0913883657527,2692.390285550724,2767.6984373390342,2334.1834825948213,2378.4057463099743,2697.2889836337554,3745.5528508712041,4296.4296481003457,3201.9600180071784,2620.5116739503828,2917.5184291996948,3402.2673832870669,3708.8488255774269,3517.1075356648062,3683.287041047116,3816.7510820088555,3779.3627112653039,3841.7584445390066,4108.0627675958494]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1416.005889425398,1647.212141697855,1628.0544417534741,1832.6468339761116,2002.9564833264619,2035.9944482903968,2211.305148085331,2164.963992955441,2130.3852486014493,2038.3564127770146,2021.1372185551934,1941.5663407982204,2286.0913883657531,2692.390285550724,2767.6984373390342,2334.1834825948217,2378.4057463099748,2697.2889836337558,3745.5528508712046,4296.4296481003457,3201.9600180071789,2620.5116739503837,2917.5184291996957,3402.2673832870669,3708.8488255774273,3517.1075356648062,3683.2870410471155,3816.7510820088555,3779.3627112653026,3841.7584445390048,4108.0627675958476]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,130.89367235355076,223.56121658372172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1546.8995617789487,1870.7733582815767,1628.0544417534741,1832.6468339761116,2002.9564833264619,2035.9944482903968,2211.305148085331,2164.963992955441,2130.3852486014493,2038.3564127770146,2021.1372185551934,1941.5663407982204,2286.0913883657531,2692.390285550724,2767.6984373390342,2334.1834825948217,2378.4057463099748,2697.2889836337558,3745.5528508712046,4296.4296481003457,3201.9600180071789,2620.5116739503837,2917.5184291996957,3402.2673832870669,3708.8488255774273,3517.1075356648062,3683.2870410471155,3816.7510820088555,3779.3627112653026,3841.7584445390048,4108.0627675958476]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.637978807091713E-12,0,-5.9117155615240335E-12,0,0,0,0,0,-4.5474735088646412E-12,-5.4569682106375694E-12,-5.4569682106375694E-12,-5.0022208597511053E-12,-5.9117155615240335E-12,-7.2759576141834259E-12,-9.0949470177292824E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-1.546140993013978E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-2.2737367544323206E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,-4.5474735088646412E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,0,-4.5474735088646412E-13,0,4.5474735088646412E-13,0,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.068432134964791E-2,-4.0977829732912613E-2,5.9299786251702249E-2,8.8847658854330699E-2,9.8621704556650341E-2,0.10633181871045015,9.2586066412307516E-2,8.9316288900762444E-2,8.6961317284042175E-2,7.9541808559094124E-2,7.9131922107454469E-2,7.8758142821897983E-2,9.3197963694895122E-2,9.0222062289557661E-2,8.8288627357165E-2,8.5269376467277114E-2,8.4792453234109263E-2,0.10055444261201318,9.9115682885166159E-2,9.8098222215401348E-2,9.7804868420246327E-2,9.8562702749531717E-2,0.10441186510230481,0.10420518745393692,0.10394631578480808,0.10402099270975539,0.10516814893072272,0.1088308406500486,0.10901979414077649,0.1091872436091121,0.10862582104123572]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01715798039304,7.2828773876525741,5.7758730638091889,6.5063336894389989,6.3615730358382123,6.3040412771854699,6.8693926782429005,6.9916325931450363,7.5537875107414569,7.5782830791628255,7.6390823429418404,6.6338437929064185,6.8095245104105802,6.9595678435386779,7.2261689152535959,7.2570515140001799,6.2910641439815356,6.3451769422302373,6.3593234502645739,6.3812105215872146,6.4049047839739899,6.13138188687837,6.1471315532327804,6.1708688865871206,6.2010685712851288,6.1932893758002443,6.0260215176216185,6.0196456981983424,6.0172854236616224,6.0474656193673262]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.60837284559588878,0.60667700697300897,0.60361346584834352,0.60000969934454562,0.59954681924552922,0.60150273515877051,0.60168926122348232,0.60137596565053242,0.60030342987782759,0.60554482803522114,0.60728831421271046,0.60933150365107713,0.6061115251968584,0.60177577908258906,0.60382660763467977,0.60521372980605526,0.60427947013343553,0.60389182318755985,0.60270718195993556,0.60342462116564455,0.60387172363400832,0.60500071892007345,0.60658265241045117,0.60382619396171067,0.60221335939527532,0.60149086038262312,0.60123661326876443,0.60418772874837035]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.55397511859031212,0.59898995492276208,0.55765689273074492,0.55913705244607914,0.56762782747057616,0.55265945861215549,0.55502679568288138,0.54305368650080255,0.54579802964779733,0.54796753959080102,0.58234081848001262,0.57817224557295943,0.57916623327239958,0.57861670297392387,0.57810831788071149,0.61249265204308945,0.6103535550361282,0.60890237041895745,0.6074969719476232,0.60584804666494463,0.61526339792026685,0.61369232095915049,0.61218797433092331,0.61072050156159707,0.60909477811405621,0.61362624094807527,0.61233596162823212,0.61114081692270972,0.61001489289419641]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16009641584594411,-0.13412301354190162,2.7133485591557154,3.4209737549692218,3.531383492936206,3.568092469656412,3.1227021739440497,4.2789471916775108,4.2931084522730254,4.1064600612562812,4.1323269833084284,4.1748514729111852,4.7708301712029675,4.6726477056540725,4.6646997481394328,4.6565388117236362,4.6629915053381081,5.3747710312344497,5.2670665115585713,5.1592954734708529,5.2649487929866421,5.4440044567117116,5.7902820971242432,5.8530832543662479,5.955417320721021,6.2291755494017629,6.6150272598041706,6.9385079309482975,6.9634913313084246,6.9920469022515723,6.9615930991013952]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,8.413441197201639E-2,0.43844482779021154,2.4117137876445969,2.8981146274279004,3.7776660508465403,4.1828399659353739,3.8342947353283914,4.7864575879959288,4.6475192622454413,4.3847304357093551,4.4005281551353814,4.4524298821194996,5.1391164785021406,4.9971766918508234,4.9328335427352483,4.8463804669277275,4.8514876665142781,5.6197239007709774,5.4902892161383869,5.3379585597491115,5.3763771488403398,5.6036370334723786,5.9951230108824394,6.0053314750574343,6.038980818439315,6.1936738784010048,6.4607940378237201,6.7183419731897498,6.7321203290489953,6.758400251802243,6.7398863418872059]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.1589546183704728E-2,-2.3797970907613014E-2,9.2961595478386019E-2,0.12556556222187085,0.10697076741145782,0.10833137340077854,0.11322035830091561,0.11810045112613728,0.11708337170156301,0.10787862932891021,0.10861245275526914,0.1091920550162112,0.12950787576993852,0.12332209052587888,0.12068186762957553,0.11882148745164933,0.11864764488909373,0.14089234287854535,0.13357223140314139,0.13033991214011309,0.13678371489897512,0.14087283859518854,0.14786437012802131,0.1454492777007286,0.14414052838689925,0.14595438399465413,0.14697349549311362,0.15196995292756849,0.15281132878891385,0.15307852324298107,0.15147849805937116]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.311565953546697,2.3606177509694386,3.6369956092551323,5.3945761673955983E-2,0.34540965194911666,3.8560869012497094,4.6550870036320138,3.5324236017263528,3.4568045840258885,3.7190253790373129,3.5099176784640922,3.5073820951119941,3.2856287336291894,3.3044737481391357,3.3107586100510078,3.7804304170345691,3.6247369354236771,3.5587474873458698,3.519852831013631,3.5137414184206217,4.0294948510858966,3.8397358189344479,3.7707824629278481,3.9506962038043589,4.0314422524044424,4.1723401226046386,4.1027963927157032,4.0613583475207573,4.0921831088079506,4.088211717174759,4.1977248382202381,4.219455191377893,4.2239676136445503,4.1818122078450619]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.1589546183704728E-2,-2.3797970907613014E-2,3.5903339222241468E-2,8.1514273323968572E-2,9.3858526792481467E-2,0.10833137340077854,0.10209005230912811,0.10219959366614545,9.4887087215405841E-2,8.782919318766505E-2,8.101714836174094E-2,8.3919244868666532E-2,8.7048028060149288E-2,0.10159522664953484,9.9904799201780511E-2,0.1103944421591721,9.3536034130907483E-2,0.10742338261448432,0.10523205101653563,0.10359055249370486,0.1088102222014372,0.11142324171151008,0.11363887545868526,0.11066351069365363,0.10873998857332766,0.10915039557896447,0.11571835562832117,0.1184276597246585,0.11791081265781583,0.11750901568657887,0.11173248781286509]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.2724028073863685,-1.8928719788743711,1.7533940336569132,2.5638556799220305,1.8256677949507405,1.7063271182993995,1.7499766128375887,2.9918503628773654,3.4963231048184769,3.2120949145858715,3.2242334735371778,3.2004038149434528,4.1330410149720027,3.7030257646006204,3.7542974066079995,3.2143306678595889,3.1324247556023179,4.1513172231100413,4.0015019058728774,3.6617952292758429,3.8344649090483558,3.886176795800691,4.2835528432585885,4.305683723326946,4.4845716123882413,4.783193332591126,4.4794572750178929,4.8249345000359858,4.9766027630062615,5.0656920322437058,5.5182442529637044]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.60837284559588878,0.60667700697300897,0.60361346584834352,0.60000969934454562,0.59954681924552922,0.60150273515877051,0.60168926122348232,0.60137596565053242,0.60030342987782759,0.60554482803522114,0.60728831421271046,0.60933150365107713,0.6061115251968584,0.60177577908258906,0.60382660763467977,0.60521372980605526,0.60427947013343553,0.60389182318755985,0.60270718195993556,0.60342462116564455,0.60387172363400832,0.60500071892007345,0.60658265241045117,0.60382619396171067,0.60221335939527532,0.60149086038262312,0.60123661326876443,0.60418772874837035]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01715798039304,7.2828773876525741,5.7758730638091889,6.5063336894389989,6.3615730358382123,6.3040412771854699,6.8693926782429005,6.9916325931450363,7.5537875107414569,7.5782830791628255,7.6390823429418404,6.6338437929064185,6.8095245104105802,6.9595678435386779,7.2261689152535959,7.2570515140001799,6.2910641439815356,6.3451769422302373,6.3593234502645739,6.3812105215872146,6.4049047839739899,6.13138188687837,6.1471315532327804,6.1708688865871206,6.2010685712851288,6.1932893758002443,6.0260215176216185,6.0196456981983424,6.0172854236616224,6.0474656193673262]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-2.2724028073863685,-1.8057567790082083,1.6521938695678489,2.3515311722865255,1.8048879509298561,1.7108505193442507,1.7352410482325042,2.8251957581500258,3.2309791787553706,2.9532237453833972,2.9418445281332568,2.8970291512780828,3.6736284571974771,3.2833221790366331,3.3007003278930673,2.8293825509983108,2.7422378100218645,3.5519423341103842,3.413372451469852,3.1155818321123356,3.2173509164742127,3.2742324565688143,3.5982754659528142,3.5972077488020893,3.7124415196127374,3.9003359291817397,3.6341571072082361,3.8760940680676987,3.987499337388277,4.0555040625055234,4.4010491412005051]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.60837284559588878,0.60667700697300897,0.60361346584834352,0.60000969934454562,0.59954681924552922,0.60150273515877051,0.60168926122348232,0.60137596565053242,0.60030342987782759,0.60554482803522114,0.60728831421271046,0.60933150365107713,0.6061115251968584,0.60177577908258906,0.60382660763467977,0.60521372980605526,0.60427947013343553,0.60389182318755985,0.60270718195993556,0.60342462116564455,0.60387172363400832,0.60500071892007345,0.60658265241045117,0.60382619396171067,0.60221335939527532,0.60149086038262312,0.60123661326876443,0.60418772874837035]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.89320735076550595,-0.62124837619402717,2.9309507686563996,3.5879475928736078,2.8295921221655163,2.7252769972151567,2.4410686153127763,3.3963566776294631,3.4379053303495457,3.2263744265509029,3.247760915212365,3.2638702779455775,3.8674085781107328,3.7732151746977109,3.7536101204143679,3.7152626621485321,3.715855882645708,4.4293317144546087,4.3442777220697524,4.2775139492886316,4.3742050407242177,4.4820734100619566,4.7913905220450888,4.8492067810056518,4.9386934151006612,5.1655091615132109,5.4800990880841134,5.7825010215853316,5.8053752874070188,5.8271000945390075,5.7922820935564747]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.21601649405360027,-0.21152921979254294,2.7530818240623449E-3,5.1695839765585096E-2,5.9267590204177614E-2,6.6097265648268719E-2,4.2375070035719956E-2,3.7888138142366856E-2,3.3825639315437327E-2,2.2121261522433735E-2,2.1009584899956E-2,2.1245164332797842E-2,4.3479798803134365E-2,3.9936464947388804E-2,3.837127798494655E-2,3.4236706425153703E-2,3.0899540048914979E-2,5.5404037290570272E-2,5.2751803758107139E-2,5.0601617288928036E-2,5.05091587814804E-2,5.1775002659048754E-2,6.0682539623692681E-2,8.8155727102334394E-2,8.6494271140169166E-2,8.5671004310336626E-2,8.5607171051737929E-2,8.9825683960741712E-2,8.8930080364879052E-2,8.8073936971164446E-2,8.6746093512423628E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-690.69184514041831,-183.30702622275771,2.6347437816612,-159.79584437966105,-237.55695034380187,-347.40782841613327,-328.30275125657727,-469.12690395105551,-445.57441435295755,-838.68147791400952,-604.33466129809221,-477.77665728870488,-179.11690165716391,-550.17986847421389,-838.8145250667576,-820.45047201502848,-739.77082681435058,-784.9606420098321,-803.7146661241004,-930.78409384951101,-938.90510852323223,-989.2670445596541,-1047.0002537232676,-911.25159354368543,-1000.762195878051,-1061.1659257813976,-1106.8618187961019,-1280.2349288954974]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747.7926589999984,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.686399999999999,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.686399999999999,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,25.289193141801274,25.093149653442879,25.136531126567668,24.377029075262264,24.864569656767511,25.361861049902863,25.869098270900921,26.386480236318938,30.95816663525498,31.577329967960079,32.208876567319287,32.853054098665673,33.510115180638991,39.689432558080405,40.483221209242011,41.292885633426849,42.118743346095386,42.961118213017293,45.903879637406362,46.821957230154482,47.758396374757574,48.713564302252728,49.68783558829778,51.9740558024371,53.01353691848584,54.073807656855557,55.155283809992667]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,99.2179092745465,104.96101242349215,30.339777113718153,27.448166313468125,26.333014781107895,26.451504320982625,26.652644341384359,25.003430316992407,23.52470178024285,25.282250995767338,26.046564920503577,26.960500099221832,28.186515515697472,30.726991625541078,31.104385740883014,34.855185306115366,36.437022616085883,38.383417997266093,39.655111695081224,42.108053368665551,42.532234717264267,43.962029595638782,45.456941798581319,46.599133074412556,47.001559937911068,47.607528350630488,52.253133170734806,53.517618590210311,53.742286330550371,54.366653690888278,52.477318615633031]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8726.7473665886646,0,0,0,0,0,0,-89.8955954261275,-105.18474078767177,-108.5111403231904,-157.50989548298904,-181.13684839171546,-181.39932078017256,-181.45904671748511,-196.86096019484873,-207.79457876303016,-220.31053248681636,-231.90004434145885,-242.59024261957728,-251.85954556796602,-260.41194676873823,-272.91809450636379,-289.83467197582286,-304.23859601129817,-313.70602477703846,-323.03890157622504,-332.02615041002014,-340.90047301494752,-350.13700523284751,-359.33969201820923,-368.62186766311379,-378.43185011863881,-389.04351604137702,-398.8701648128727,-407.48317791686645,-416.60320486767392,-426.54577515074141,-438.18376184281988]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12715.751378159988,0,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-98.442400578096468,-121.24512112773613,-131.54582470674239,-228.61254250564761,-252.70020014497425,-255.68385978219982,-235.6650158404066,-248.27194349226312,-260.53216833671394,-352.25660757711819,-349.39251891263456,-353.27542760880709,-348.4039310114606,-360.29761879103796,-479.03338579337475,-483.73937876231514,-489.35953383005022,-503.60275898352722,-524.3053395452979,-582.37347523771882,-594.96189571849607,-608.88142114563095,-627.62755437693204,-649.30026174067825,-693.19571157984205,-709.85570980615648,-727.54615539799499,-744.27291794563735]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"O_FinStats - Deltas","index":43,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,4],[5,1,5,4]]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" \"Live \"&O_FinStats!$F$6&\" - \"&\"Stored \"&'O_FinStats - Vals'!$F$6","v":"Live Scenario 1 Mid case - Stored Scenario 1 Mid case"}]
[null,null,null,null,{"$f":"Checks!E$71","v":"Checks & Alerts"},{"$f":"Checks!F$3","v":-1},{"$f":" 'O_FinStats - Vals'!G3","v":"2023-01-20T15:12:11"},{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[]
[null,null,null,null,{"$f":"C_Time!E8","v":"Period Beginning"}]
[null,null,null,null,{"$f":"C_Time!E9","v":"Period Ending"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Period Beginning"},null,{"$f":" C_Time!G8","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":"2015-01-01"},{"$f":" C_Time!AB8","v":"2016-01-01"},{"$f":" C_Time!AC8","v":"2017-01-01"},{"$f":" C_Time!AD8","v":"2018-01-01"},{"$f":" C_Time!AE8","v":"2019-01-01"},{"$f":" C_Time!AF8","v":"2020-01-01"},{"$f":" C_Time!AG8","v":"2021-01-01"},{"$f":" C_Time!AH8","v":"2022-01-01"},{"$f":" C_Time!AI8","v":"2023-01-01"},{"$f":" C_Time!AJ8","v":"2024-01-01"},{"$f":" C_Time!AK8","v":"2025-01-01"},{"$f":" C_Time!AL8","v":"2026-01-01"},{"$f":" C_Time!AM8","v":"2027-01-01"},{"$f":" C_Time!AN8","v":"2028-01-01"},{"$f":" C_Time!AO8","v":"2029-01-01"},{"$f":" C_Time!AP8","v":"2030-01-01"},{"$f":" C_Time!AQ8","v":"2031-01-01"},{"$f":" C_Time!AR8","v":"2032-01-01"},{"$f":" C_Time!AS8","v":"2033-01-01"},{"$f":" C_Time!AT8","v":"2034-01-01"},{"$f":" C_Time!AU8","v":"2035-01-01"},{"$f":" C_Time!AV8","v":"2036-01-01"},{"$f":" C_Time!AW8","v":"2037-01-01"},{"$f":" C_Time!AX8","v":"2038-01-01"},{"$f":" C_Time!AY8","v":"2039-01-01"},{"$f":" C_Time!AZ8","v":"2040-01-01"},{"$f":" C_Time!BA8","v":"2041-01-01"},{"$f":" C_Time!BB8","v":"2042-01-01"},{"$f":" C_Time!BC8","v":"2043-01-01"},{"$f":" C_Time!BD8","v":"2044-01-01"},{"$f":" C_Time!BE8","v":"2045-01-01"},{"$f":" C_Time!BF8","v":"2046-01-01"},{"$f":" C_Time!BG8","v":"2047-01-01"},{"$f":" C_Time!BH8","v":"2048-01-01"},{"$f":" C_Time!BI8","v":"2049-01-01"},{"$f":" C_Time!BJ8","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Ending"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-12-31"},{"$f":" C_Time!AB9","v":"2016-12-31"},{"$f":" C_Time!AC9","v":"2017-12-31"},{"$f":" C_Time!AD9","v":"2018-12-31"},{"$f":" C_Time!AE9","v":"2019-12-31"},{"$f":" C_Time!AF9","v":"2020-12-31"},{"$f":" C_Time!AG9","v":"2021-12-31"},{"$f":" C_Time!AH9","v":"2022-12-31"},{"$f":" C_Time!AI9","v":"2023-12-31"},{"$f":" C_Time!AJ9","v":"2024-12-31"},{"$f":" C_Time!AK9","v":"2025-12-31"},{"$f":" C_Time!AL9","v":"2026-12-31"},{"$f":" C_Time!AM9","v":"2027-12-31"},{"$f":" C_Time!AN9","v":"2028-12-31"},{"$f":" C_Time!AO9","v":"2029-12-31"},{"$f":" C_Time!AP9","v":"2030-12-31"},{"$f":" C_Time!AQ9","v":"2031-12-31"},{"$f":" C_Time!AR9","v":"2032-12-31"},{"$f":" C_Time!AS9","v":"2033-12-31"},{"$f":" C_Time!AT9","v":"2034-12-31"},{"$f":" C_Time!AU9","v":"2035-12-31"},{"$f":" C_Time!AV9","v":"2036-12-31"},{"$f":" C_Time!AW9","v":"2037-12-31"},{"$f":" C_Time!AX9","v":"2038-12-31"},{"$f":" C_Time!AY9","v":"2039-12-31"},{"$f":" C_Time!AZ9","v":"2040-12-31"},{"$f":" C_Time!BA9","v":"2041-12-31"},{"$f":" C_Time!BB9","v":"2042-12-31"},{"$f":" C_Time!BC9","v":"2043-12-31"},{"$f":" C_Time!BD9","v":"2044-12-31"},{"$f":" C_Time!BE9","v":"2045-12-31"},{"$f":" C_Time!BF9","v":"2046-12-31"},{"$f":" C_Time!BG9","v":"2047-12-31"},{"$f":" C_Time!BH9","v":"2048-12-31"},{"$f":" C_Time!BI9","v":"2049-12-31"},{"$f":" C_Time!BJ9","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Model period number"},null,{"$f":" C_Time!G10","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":1},{"$f":" C_Time!AB10","v":2},{"$f":" C_Time!AC10","v":3},{"$f":" C_Time!AD10","v":4},{"$f":" C_Time!AE10","v":5},{"$f":" C_Time!AF10","v":6},{"$f":" C_Time!AG10","v":7},{"$f":" C_Time!AH10","v":8},{"$f":" C_Time!AI10","v":9},{"$f":" C_Time!AJ10","v":10},{"$f":" C_Time!AK10","v":11},{"$f":" C_Time!AL10","v":12},{"$f":" C_Time!AM10","v":13},{"$f":" C_Time!AN10","v":14},{"$f":" C_Time!AO10","v":15},{"$f":" C_Time!AP10","v":16},{"$f":" C_Time!AQ10","v":17},{"$f":" C_Time!AR10","v":18},{"$f":" C_Time!AS10","v":19},{"$f":" C_Time!AT10","v":20},{"$f":" C_Time!AU10","v":21},{"$f":" C_Time!AV10","v":22},{"$f":" C_Time!AW10","v":23},{"$f":" C_Time!AX10","v":24},{"$f":" C_Time!AY10","v":25},{"$f":" C_Time!AZ10","v":26},{"$f":" C_Time!BA10","v":27},{"$f":" C_Time!BB10","v":28},{"$f":" C_Time!BC10","v":29},{"$f":" C_Time!BD10","v":30},{"$f":" C_Time!BE10","v":31},{"$f":" C_Time!BF10","v":32},{"$f":" C_Time!BG10","v":33},{"$f":" C_Time!BH10","v":34},{"$f":" C_Time!BI10","v":35},{"$f":" C_Time!BJ10","v":36}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Pricing Period"},null,{"$f":" C_Time!G$11","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$11","v":"Q6"},{"$f":" C_Time!AB$11","v":"Q6"},{"$f":" C_Time!AC$11","v":"Q6"},{"$f":" C_Time!AD$11","v":"Q6"},{"$f":" C_Time!AE$11","v":"Q6+1"},{"$f":" C_Time!AF$11","v":"iH7"},{"$f":" C_Time!AG$11","v":"iH7"},{"$f":" C_Time!AH$11","v":"H7"},{"$f":" C_Time!AI$11","v":"H7"},{"$f":" C_Time!AJ$11","v":"H7"},{"$f":" C_Time!AK$11","v":"H7"},{"$f":" C_Time!AL$11","v":"H7"},{"$f":" C_Time!AM$11","v":"H8"},{"$f":" C_Time!AN$11","v":"H8"},{"$f":" C_Time!AO$11","v":"H8"},{"$f":" C_Time!AP$11","v":"H8"},{"$f":" C_Time!AQ$11","v":"H8"},{"$f":" C_Time!AR$11","v":"H9"},{"$f":" C_Time!AS$11","v":"H9"},{"$f":" C_Time!AT$11","v":"H9"},{"$f":" C_Time!AU$11","v":"H9"},{"$f":" C_Time!AV$11","v":"H9"},{"$f":" C_Time!AW$11","v":"H10"},{"$f":" C_Time!AX$11","v":"H10"},{"$f":" C_Time!AY$11","v":"H10"},{"$f":" C_Time!AZ$11","v":"H10"},{"$f":" C_Time!BA$11","v":"H10"},{"$f":" C_Time!BB$11","v":"H11"},{"$f":" C_Time!BC$11","v":"H11"},{"$f":" C_Time!BD$11","v":"H11"},{"$f":" C_Time!BE$11","v":"H11"},{"$f":" C_Time!BF$11","v":"H11"},{"$f":" C_Time!BG$11","v":"H12"},{"$f":" C_Time!BH$11","v":"H12"},{"$f":" C_Time!BI$11","v":"H12"},{"$f":" C_Time!BJ$11","v":"H12"}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Forecast vs Actuals"},null,{"$f":" C_Time!G$12","v":"label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"Actual "},{"$f":" C_Time!AB$12","v":"Actual "},{"$f":" C_Time!AC$12","v":"Actual "},{"$f":" C_Time!AD$12","v":"Actual "},{"$f":" C_Time!AE$12","v":"Actual "},{"$f":" C_Time!AF$12","v":"Forecast"},{"$f":" C_Time!AG$12","v":"Forecast"},{"$f":" C_Time!AH$12","v":"Forecast"},{"$f":" C_Time!AI$12","v":"Forecast"},{"$f":" C_Time!AJ$12","v":"Forecast"},{"$f":" C_Time!AK$12","v":"Forecast"},{"$f":" C_Time!AL$12","v":"Forecast"},{"$f":" C_Time!AM$12","v":"Forecast"},{"$f":" C_Time!AN$12","v":"Forecast"},{"$f":" C_Time!AO$12","v":"Forecast"},{"$f":" C_Time!AP$12","v":"Forecast"},{"$f":" C_Time!AQ$12","v":"Forecast"},{"$f":" C_Time!AR$12","v":"Forecast"},{"$f":" C_Time!AS$12","v":"Forecast"},{"$f":" C_Time!AT$12","v":"Forecast"},{"$f":" C_Time!AU$12","v":"Forecast"},{"$f":" C_Time!AV$12","v":"Forecast"},{"$f":" C_Time!AW$12","v":"Forecast"},{"$f":" C_Time!AX$12","v":"Forecast"},{"$f":" C_Time!AY$12","v":"Forecast"},{"$f":" C_Time!AZ$12","v":"Forecast"},{"$f":" C_Time!BA$12","v":"Forecast"},{"$f":" C_Time!BB$12","v":"Forecast"},{"$f":" C_Time!BC$12","v":"Forecast"},{"$f":" C_Time!BD$12","v":"Forecast"},{"$f":" C_Time!BE$12","v":"Forecast"},{"$f":" C_Time!BF$12","v":"Forecast"},{"$f":" C_Time!BG$12","v":"Forecast"},{"$f":" C_Time!BH$12","v":"Forecast"},{"$f":" C_Time!BI$12","v":"Forecast"},{"$f":" C_Time!BJ$12","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,{"$f":" C_Revenue!E$457","v":"Airport charges revenue"},null,{"$f":" C_Revenue!G$457","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y17-'O_FinStats - Vals'!Y17","v":-891.05446751877025},{"$f":"O_FinStats!Z17-'O_FinStats - Vals'!Z17","v":0},{"$f":"O_FinStats!AA17-'O_FinStats - Vals'!AA17","v":0},{"$f":"O_FinStats!AB17-'O_FinStats - Vals'!AB17","v":0},{"$f":"O_FinStats!AC17-'O_FinStats - Vals'!AC17","v":0},{"$f":"O_FinStats!AD17-'O_FinStats - Vals'!AD17","v":0},{"$f":"O_FinStats!AE17-'O_FinStats - Vals'!AE17","v":0},{"$f":"O_FinStats!AF17-'O_FinStats - Vals'!AF17","v":0},{"$f":"O_FinStats!AG17-'O_FinStats - Vals'!AG17","v":0},{"$f":"O_FinStats!AH17-'O_FinStats - Vals'!AH17","v":-2.6084159999998064},{"$f":"O_FinStats!AI17-'O_FinStats - Vals'!AI17","v":0},{"$f":"O_FinStats!AJ17-'O_FinStats - Vals'!AJ17","v":-31.130492776945857},{"$f":"O_FinStats!AK17-'O_FinStats - Vals'!AK17","v":-31.579402503056826},{"$f":"O_FinStats!AL17-'O_FinStats - Vals'!AL17","v":-31.894681923483859},{"$f":"O_FinStats!AM17-'O_FinStats - Vals'!AM17","v":-23.524004765658219},{"$f":"O_FinStats!AN17-'O_FinStats - Vals'!AN17","v":-23.994484860971625},{"$f":"O_FinStats!AO17-'O_FinStats - Vals'!AO17","v":-24.474374558191357},{"$f":"O_FinStats!AP17-'O_FinStats - Vals'!AP17","v":-24.963862049355157},{"$f":"O_FinStats!AQ17-'O_FinStats - Vals'!AQ17","v":-25.463139290342042},{"$f":"O_FinStats!AR17-'O_FinStats - Vals'!AR17","v":-27.271638439589424},{"$f":"O_FinStats!AS17-'O_FinStats - Vals'!AS17","v":-27.817071208381094},{"$f":"O_FinStats!AT17-'O_FinStats - Vals'!AT17","v":-28.373412632548934},{"$f":"O_FinStats!AU17-'O_FinStats - Vals'!AU17","v":-28.940880885199476},{"$f":"O_FinStats!AV17-'O_FinStats - Vals'!AV17","v":-29.519698502904248},{"$f":"O_FinStats!AW17-'O_FinStats - Vals'!AW17","v":-31.615303406699695},{"$f":"O_FinStats!AX17-'O_FinStats - Vals'!AX17","v":-32.247609474833553},{"$f":"O_FinStats!AY17-'O_FinStats - Vals'!AY17","v":-32.89256166433006},{"$f":"O_FinStats!AZ17-'O_FinStats - Vals'!AZ17","v":-33.550412897616297},{"$f":"O_FinStats!BA17-'O_FinStats - Vals'!BA17","v":-34.221421155568805},{"$f":"O_FinStats!BB17-'O_FinStats - Vals'!BB17","v":-36.650801590513311},{"$f":"O_FinStats!BC17-'O_FinStats - Vals'!BC17","v":-37.383817622323477},{"$f":"O_FinStats!BD17-'O_FinStats - Vals'!BD17","v":-38.13149397476991},{"$f":"O_FinStats!BE17-'O_FinStats - Vals'!BE17","v":-38.894123854265672},{"$f":"O_FinStats!BF17-'O_FinStats - Vals'!BF17","v":-39.672006331350985},{"$f":"O_FinStats!BG17-'O_FinStats - Vals'!BG17","v":-42.274606209484773},{"$f":"O_FinStats!BH17-'O_FinStats - Vals'!BH17","v":-43.120098333673923},{"$f":"O_FinStats!BI17-'O_FinStats - Vals'!BI17","v":-43.982500300347965},{"$f":"O_FinStats!BJ17-'O_FinStats - Vals'!BJ17","v":-44.862150306354124}]
[null,null,null,null,{"$f":" C_CargoRev!E$25","v":"Base cargo revenue"},null,{"$f":" C_CargoRev!G$25","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y18-'O_FinStats - Vals'!Y18","v":-27.352306806123352},{"$f":"O_FinStats!Z18-'O_FinStats - Vals'!Z18","v":0},{"$f":"O_FinStats!AA18-'O_FinStats - Vals'!AA18","v":0},{"$f":"O_FinStats!AB18-'O_FinStats - Vals'!AB18","v":0},{"$f":"O_FinStats!AC18-'O_FinStats - Vals'!AC18","v":0},{"$f":"O_FinStats!AD18-'O_FinStats - Vals'!AD18","v":0},{"$f":"O_FinStats!AE18-'O_FinStats - Vals'!AE18","v":0},{"$f":"O_FinStats!AF18-'O_FinStats - Vals'!AF18","v":0},{"$f":"O_FinStats!AG18-'O_FinStats - Vals'!AG18","v":0},{"$f":"O_FinStats!AH18-'O_FinStats - Vals'!AH18","v":-11.641380929730317},{"$f":"O_FinStats!AI18-'O_FinStats - Vals'!AI18","v":-9.6485345126341997},{"$f":"O_FinStats!AJ18-'O_FinStats - Vals'!AJ18","v":-5.7194667408274213},{"$f":"O_FinStats!AK18-'O_FinStats - Vals'!AK18","v":5.770308124982293E-2},{"$f":"O_FinStats!AL18-'O_FinStats - Vals'!AL18","v":-0.40062770418114013},{"$f":"O_FinStats!AM18-'O_FinStats - Vals'!AM18","v":0},{"$f":"O_FinStats!AN18-'O_FinStats - Vals'!AN18","v":0},{"$f":"O_FinStats!AO18-'O_FinStats - Vals'!AO18","v":0},{"$f":"O_FinStats!AP18-'O_FinStats - Vals'!AP18","v":0},{"$f":"O_FinStats!AQ18-'O_FinStats - Vals'!AQ18","v":0},{"$f":"O_FinStats!AR18-'O_FinStats - Vals'!AR18","v":0},{"$f":"O_FinStats!AS18-'O_FinStats - Vals'!AS18","v":0},{"$f":"O_FinStats!AT18-'O_FinStats - Vals'!AT18","v":0},{"$f":"O_FinStats!AU18-'O_FinStats - Vals'!AU18","v":0},{"$f":"O_FinStats!AV18-'O_FinStats - Vals'!AV18","v":0},{"$f":"O_FinStats!AW18-'O_FinStats - Vals'!AW18","v":0},{"$f":"O_FinStats!AX18-'O_FinStats - Vals'!AX18","v":0},{"$f":"O_FinStats!AY18-'O_FinStats - Vals'!AY18","v":0},{"$f":"O_FinStats!AZ18-'O_FinStats - Vals'!AZ18","v":0},{"$f":"O_FinStats!BA18-'O_FinStats - Vals'!BA18","v":0},{"$f":"O_FinStats!BB18-'O_FinStats - Vals'!BB18","v":0},{"$f":"O_FinStats!BC18-'O_FinStats - Vals'!BC18","v":0},{"$f":"O_FinStats!BD18-'O_FinStats - Vals'!BD18","v":0},{"$f":"O_FinStats!BE18-'O_FinStats - Vals'!BE18","v":0},{"$f":"O_FinStats!BF18-'O_FinStats - Vals'!BF18","v":0},{"$f":"O_FinStats!BG18-'O_FinStats - Vals'!BG18","v":0},{"$f":"O_FinStats!BH18-'O_FinStats - Vals'!BH18","v":0},{"$f":"O_FinStats!BI18-'O_FinStats - Vals'!BI18","v":0},{"$f":"O_FinStats!BJ18-'O_FinStats - Vals'!BJ18","v":0}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$338","v":"Total non aero revenues"},null,{"$f":" C_NonAeroRev!G$338","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y19-'O_FinStats - Vals'!Y19","v":-4.3876193340911414},{"$f":"O_FinStats!Z19-'O_FinStats - Vals'!Z19","v":0},{"$f":"O_FinStats!AA19-'O_FinStats - Vals'!AA19","v":0},{"$f":"O_FinStats!AB19-'O_FinStats - Vals'!AB19","v":0},{"$f":"O_FinStats!AC19-'O_FinStats - Vals'!AC19","v":0},{"$f":"O_FinStats!AD19-'O_FinStats - Vals'!AD19","v":0},{"$f":"O_FinStats!AE19-'O_FinStats - Vals'!AE19","v":0},{"$f":"O_FinStats!AF19-'O_FinStats - Vals'!AF19","v":0},{"$f":"O_FinStats!AG19-'O_FinStats - Vals'!AG19","v":0},{"$f":"O_FinStats!AH19-'O_FinStats - Vals'!AH19","v":-0.82767363470554756},{"$f":"O_FinStats!AI19-'O_FinStats - Vals'!AI19","v":-0.88900672930822111},{"$f":"O_FinStats!AJ19-'O_FinStats - Vals'!AJ19","v":-0.89430180616159305},{"$f":"O_FinStats!AK19-'O_FinStats - Vals'!AK19","v":-0.88756424636540032},{"$f":"O_FinStats!AL19-'O_FinStats - Vals'!AL19","v":-0.88907291755003826},{"$f":"O_FinStats!AM19-'O_FinStats - Vals'!AM19","v":0},{"$f":"O_FinStats!AN19-'O_FinStats - Vals'!AN19","v":0},{"$f":"O_FinStats!AO19-'O_FinStats - Vals'!AO19","v":0},{"$f":"O_FinStats!AP19-'O_FinStats - Vals'!AP19","v":0},{"$f":"O_FinStats!AQ19-'O_FinStats - Vals'!AQ19","v":0},{"$f":"O_FinStats!AR19-'O_FinStats - Vals'!AR19","v":0},{"$f":"O_FinStats!AS19-'O_FinStats - Vals'!AS19","v":0},{"$f":"O_FinStats!AT19-'O_FinStats - Vals'!AT19","v":0},{"$f":"O_FinStats!AU19-'O_FinStats - Vals'!AU19","v":0},{"$f":"O_FinStats!AV19-'O_FinStats - Vals'!AV19","v":0},{"$f":"O_FinStats!AW19-'O_FinStats - Vals'!AW19","v":0},{"$f":"O_FinStats!AX19-'O_FinStats - Vals'!AX19","v":0},{"$f":"O_FinStats!AY19-'O_FinStats - Vals'!AY19","v":0},{"$f":"O_FinStats!AZ19-'O_FinStats - Vals'!AZ19","v":0},{"$f":"O_FinStats!BA19-'O_FinStats - Vals'!BA19","v":0},{"$f":"O_FinStats!BB19-'O_FinStats - Vals'!BB19","v":0},{"$f":"O_FinStats!BC19-'O_FinStats - Vals'!BC19","v":0},{"$f":"O_FinStats!BD19-'O_FinStats - Vals'!BD19","v":0},{"$f":"O_FinStats!BE19-'O_FinStats - Vals'!BE19","v":0},{"$f":"O_FinStats!BF19-'O_FinStats - Vals'!BF19","v":0},{"$f":"O_FinStats!BG19-'O_FinStats - Vals'!BG19","v":0},{"$f":"O_FinStats!BH19-'O_FinStats - Vals'!BH19","v":0},{"$f":"O_FinStats!BI19-'O_FinStats - Vals'!BI19","v":0},{"$f":"O_FinStats!BJ19-'O_FinStats - Vals'!BJ19","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$101","v":"Total people costs"},null,{"$f":" C_Opex!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y20-'O_FinStats - Vals'!Y20","v":910.9838229766101},{"$f":"O_FinStats!Z20-'O_FinStats - Vals'!Z20","v":0},{"$f":"O_FinStats!AA20-'O_FinStats - Vals'!AA20","v":0},{"$f":"O_FinStats!AB20-'O_FinStats - Vals'!AB20","v":0},{"$f":"O_FinStats!AC20-'O_FinStats - Vals'!AC20","v":0},{"$f":"O_FinStats!AD20-'O_FinStats - Vals'!AD20","v":0},{"$f":"O_FinStats!AE20-'O_FinStats - Vals'!AE20","v":0},{"$f":"O_FinStats!AF20-'O_FinStats - Vals'!AF20","v":0},{"$f":"O_FinStats!AG20-'O_FinStats - Vals'!AG20","v":0},{"$f":"O_FinStats!AH20-'O_FinStats - Vals'!AH20","v":6.2122234570344972},{"$f":"O_FinStats!AI20-'O_FinStats - Vals'!AI20","v":23.012257247659136},{"$f":"O_FinStats!AJ20-'O_FinStats - Vals'!AJ20","v":23.01125467835891},{"$f":"O_FinStats!AK20-'O_FinStats - Vals'!AK20","v":23.022067254344392},{"$f":"O_FinStats!AL20-'O_FinStats - Vals'!AL20","v":23.015169552254292},{"$f":"O_FinStats!AM20-'O_FinStats - Vals'!AM20","v":23.607150129050297},{"$f":"O_FinStats!AN20-'O_FinStats - Vals'!AN20","v":24.315364632921728},{"$f":"O_FinStats!AO20-'O_FinStats - Vals'!AO20","v":25.044825571909541},{"$f":"O_FinStats!AP20-'O_FinStats - Vals'!AP20","v":25.796170339066748},{"$f":"O_FinStats!AQ20-'O_FinStats - Vals'!AQ20","v":26.57005544923868},{"$f":"O_FinStats!AR20-'O_FinStats - Vals'!AR20","v":27.367157112715859},{"$f":"O_FinStats!AS20-'O_FinStats - Vals'!AS20","v":28.188171826097459},{"$f":"O_FinStats!AT20-'O_FinStats - Vals'!AT20","v":29.033816980880374},{"$f":"O_FinStats!AU20-'O_FinStats - Vals'!AU20","v":29.904831490306606},{"$f":"O_FinStats!AV20-'O_FinStats - Vals'!AV20","v":30.801976435016059},{"$f":"O_FinStats!AW20-'O_FinStats - Vals'!AW20","v":31.726035728066563},{"$f":"O_FinStats!AX20-'O_FinStats - Vals'!AX20","v":32.677816799908214},{"$f":"O_FinStats!AY20-'O_FinStats - Vals'!AY20","v":33.658151303905925},{"$f":"O_FinStats!AZ20-'O_FinStats - Vals'!AZ20","v":34.667895843022961},{"$f":"O_FinStats!BA20-'O_FinStats - Vals'!BA20","v":35.707932718313714},{"$f":"O_FinStats!BB20-'O_FinStats - Vals'!BB20","v":36.779170699862789},{"$f":"O_FinStats!BC20-'O_FinStats - Vals'!BC20","v":37.882545820858468},{"$f":"O_FinStats!BD20-'O_FinStats - Vals'!BD20","v":39.019022195484467},{"$f":"O_FinStats!BE20-'O_FinStats - Vals'!BE20","v":40.189592861348956},{"$f":"O_FinStats!BF20-'O_FinStats - Vals'!BF20","v":41.395280647189793},{"$f":"O_FinStats!BG20-'O_FinStats - Vals'!BG20","v":42.637139066604959},{"$f":"O_FinStats!BH20-'O_FinStats - Vals'!BH20","v":43.916253238603531},{"$f":"O_FinStats!BI20-'O_FinStats - Vals'!BI20","v":45.233740835761637},{"$f":"O_FinStats!BJ20-'O_FinStats - Vals'!BJ20","v":46.590753060834686}]
[null,null,null,null,{"$f":" C_Opex!E$144","v":"Total operations costs"},null,{"$f":" C_Opex!G$144","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y21-'O_FinStats - Vals'!Y21","v":0},{"$f":"O_FinStats!Z21-'O_FinStats - Vals'!Z21","v":0},{"$f":"O_FinStats!AA21-'O_FinStats - Vals'!AA21","v":0},{"$f":"O_FinStats!AB21-'O_FinStats - Vals'!AB21","v":0},{"$f":"O_FinStats!AC21-'O_FinStats - Vals'!AC21","v":0},{"$f":"O_FinStats!AD21-'O_FinStats - Vals'!AD21","v":0},{"$f":"O_FinStats!AE21-'O_FinStats - Vals'!AE21","v":0},{"$f":"O_FinStats!AF21-'O_FinStats - Vals'!AF21","v":0},{"$f":"O_FinStats!AG21-'O_FinStats - Vals'!AG21","v":0},{"$f":"O_FinStats!AH21-'O_FinStats - Vals'!AH21","v":0},{"$f":"O_FinStats!AI21-'O_FinStats - Vals'!AI21","v":0},{"$f":"O_FinStats!AJ21-'O_FinStats - Vals'!AJ21","v":0},{"$f":"O_FinStats!AK21-'O_FinStats - Vals'!AK21","v":0},{"$f":"O_FinStats!AL21-'O_FinStats - Vals'!AL21","v":0},{"$f":"O_FinStats!AM21-'O_FinStats - Vals'!AM21","v":0},{"$f":"O_FinStats!AN21-'O_FinStats - Vals'!AN21","v":0},{"$f":"O_FinStats!AO21-'O_FinStats - Vals'!AO21","v":0},{"$f":"O_FinStats!AP21-'O_FinStats - Vals'!AP21","v":0},{"$f":"O_FinStats!AQ21-'O_FinStats - Vals'!AQ21","v":0},{"$f":"O_FinStats!AR21-'O_FinStats - Vals'!AR21","v":0},{"$f":"O_FinStats!AS21-'O_FinStats - Vals'!AS21","v":0},{"$f":"O_FinStats!AT21-'O_FinStats - Vals'!AT21","v":0},{"$f":"O_FinStats!AU21-'O_FinStats - Vals'!AU21","v":0},{"$f":"O_FinStats!AV21-'O_FinStats - Vals'!AV21","v":0},{"$f":"O_FinStats!AW21-'O_FinStats - Vals'!AW21","v":0},{"$f":"O_FinStats!AX21-'O_FinStats - Vals'!AX21","v":0},{"$f":"O_FinStats!AY21-'O_FinStats - Vals'!AY21","v":0},{"$f":"O_FinStats!AZ21-'O_FinStats - Vals'!AZ21","v":0},{"$f":"O_FinStats!BA21-'O_FinStats - Vals'!BA21","v":0},{"$f":"O_FinStats!BB21-'O_FinStats - Vals'!BB21","v":0},{"$f":"O_FinStats!BC21-'O_FinStats - Vals'!BC21","v":0},{"$f":"O_FinStats!BD21-'O_FinStats - Vals'!BD21","v":0},{"$f":"O_FinStats!BE21-'O_FinStats - Vals'!BE21","v":0},{"$f":"O_FinStats!BF21-'O_FinStats - Vals'!BF21","v":0},{"$f":"O_FinStats!BG21-'O_FinStats - Vals'!BG21","v":0},{"$f":"O_FinStats!BH21-'O_FinStats - Vals'!BH21","v":0},{"$f":"O_FinStats!BI21-'O_FinStats - Vals'!BI21","v":0},{"$f":"O_FinStats!BJ21-'O_FinStats - Vals'!BJ21","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$187","v":"Total rent & rates costs"},null,{"$f":" C_Opex!G$187","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y22-'O_FinStats - Vals'!Y22","v":0},{"$f":"O_FinStats!Z22-'O_FinStats - Vals'!Z22","v":0},{"$f":"O_FinStats!AA22-'O_FinStats - Vals'!AA22","v":0},{"$f":"O_FinStats!AB22-'O_FinStats - Vals'!AB22","v":0},{"$f":"O_FinStats!AC22-'O_FinStats - Vals'!AC22","v":0},{"$f":"O_FinStats!AD22-'O_FinStats - Vals'!AD22","v":0},{"$f":"O_FinStats!AE22-'O_FinStats - Vals'!AE22","v":0},{"$f":"O_FinStats!AF22-'O_FinStats - Vals'!AF22","v":0},{"$f":"O_FinStats!AG22-'O_FinStats - Vals'!AG22","v":0},{"$f":"O_FinStats!AH22-'O_FinStats - Vals'!AH22","v":0},{"$f":"O_FinStats!AI22-'O_FinStats - Vals'!AI22","v":0},{"$f":"O_FinStats!AJ22-'O_FinStats - Vals'!AJ22","v":0},{"$f":"O_FinStats!AK22-'O_FinStats - Vals'!AK22","v":0},{"$f":"O_FinStats!AL22-'O_FinStats - Vals'!AL22","v":0},{"$f":"O_FinStats!AM22-'O_FinStats - Vals'!AM22","v":0},{"$f":"O_FinStats!AN22-'O_FinStats - Vals'!AN22","v":0},{"$f":"O_FinStats!AO22-'O_FinStats - Vals'!AO22","v":0},{"$f":"O_FinStats!AP22-'O_FinStats - Vals'!AP22","v":0},{"$f":"O_FinStats!AQ22-'O_FinStats - Vals'!AQ22","v":0},{"$f":"O_FinStats!AR22-'O_FinStats - Vals'!AR22","v":0},{"$f":"O_FinStats!AS22-'O_FinStats - Vals'!AS22","v":0},{"$f":"O_FinStats!AT22-'O_FinStats - Vals'!AT22","v":0},{"$f":"O_FinStats!AU22-'O_FinStats - Vals'!AU22","v":0},{"$f":"O_FinStats!AV22-'O_FinStats - Vals'!AV22","v":0},{"$f":"O_FinStats!AW22-'O_FinStats - Vals'!AW22","v":0},{"$f":"O_FinStats!AX22-'O_FinStats - Vals'!AX22","v":0},{"$f":"O_FinStats!AY22-'O_FinStats - Vals'!AY22","v":0},{"$f":"O_FinStats!AZ22-'O_FinStats - Vals'!AZ22","v":0},{"$f":"O_FinStats!BA22-'O_FinStats - Vals'!BA22","v":0},{"$f":"O_FinStats!BB22-'O_FinStats - Vals'!BB22","v":0},{"$f":"O_FinStats!BC22-'O_FinStats - Vals'!BC22","v":0},{"$f":"O_FinStats!BD22-'O_FinStats - Vals'!BD22","v":0},{"$f":"O_FinStats!BE22-'O_FinStats - Vals'!BE22","v":0},{"$f":"O_FinStats!BF22-'O_FinStats - Vals'!BF22","v":0},{"$f":"O_FinStats!BG22-'O_FinStats - Vals'!BG22","v":0},{"$f":"O_FinStats!BH22-'O_FinStats - Vals'!BH22","v":0},{"$f":"O_FinStats!BI22-'O_FinStats - Vals'!BI22","v":0},{"$f":"O_FinStats!BJ22-'O_FinStats - Vals'!BJ22","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$230","v":"Total utilities costs"},null,{"$f":" C_Opex!G$230","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y23-'O_FinStats - Vals'!Y23","v":0},{"$f":"O_FinStats!Z23-'O_FinStats - Vals'!Z23","v":0},{"$f":"O_FinStats!AA23-'O_FinStats - Vals'!AA23","v":0},{"$f":"O_FinStats!AB23-'O_FinStats - Vals'!AB23","v":0},{"$f":"O_FinStats!AC23-'O_FinStats - Vals'!AC23","v":0},{"$f":"O_FinStats!AD23-'O_FinStats - Vals'!AD23","v":0},{"$f":"O_FinStats!AE23-'O_FinStats - Vals'!AE23","v":0},{"$f":"O_FinStats!AF23-'O_FinStats - Vals'!AF23","v":0},{"$f":"O_FinStats!AG23-'O_FinStats - Vals'!AG23","v":0},{"$f":"O_FinStats!AH23-'O_FinStats - Vals'!AH23","v":0},{"$f":"O_FinStats!AI23-'O_FinStats - Vals'!AI23","v":0},{"$f":"O_FinStats!AJ23-'O_FinStats - Vals'!AJ23","v":0},{"$f":"O_FinStats!AK23-'O_FinStats - Vals'!AK23","v":0},{"$f":"O_FinStats!AL23-'O_FinStats - Vals'!AL23","v":0},{"$f":"O_FinStats!AM23-'O_FinStats - Vals'!AM23","v":0},{"$f":"O_FinStats!AN23-'O_FinStats - Vals'!AN23","v":0},{"$f":"O_FinStats!AO23-'O_FinStats - Vals'!AO23","v":0},{"$f":"O_FinStats!AP23-'O_FinStats - Vals'!AP23","v":0},{"$f":"O_FinStats!AQ23-'O_FinStats - Vals'!AQ23","v":0},{"$f":"O_FinStats!AR23-'O_FinStats - Vals'!AR23","v":0},{"$f":"O_FinStats!AS23-'O_FinStats - Vals'!AS23","v":0},{"$f":"O_FinStats!AT23-'O_FinStats - Vals'!AT23","v":0},{"$f":"O_FinStats!AU23-'O_FinStats - Vals'!AU23","v":0},{"$f":"O_FinStats!AV23-'O_FinStats - Vals'!AV23","v":0},{"$f":"O_FinStats!AW23-'O_FinStats - Vals'!AW23","v":0},{"$f":"O_FinStats!AX23-'O_FinStats - Vals'!AX23","v":0},{"$f":"O_FinStats!AY23-'O_FinStats - Vals'!AY23","v":0},{"$f":"O_FinStats!AZ23-'O_FinStats - Vals'!AZ23","v":0},{"$f":"O_FinStats!BA23-'O_FinStats - Vals'!BA23","v":0},{"$f":"O_FinStats!BB23-'O_FinStats - Vals'!BB23","v":0},{"$f":"O_FinStats!BC23-'O_FinStats - Vals'!BC23","v":0},{"$f":"O_FinStats!BD23-'O_FinStats - Vals'!BD23","v":0},{"$f":"O_FinStats!BE23-'O_FinStats - Vals'!BE23","v":0},{"$f":"O_FinStats!BF23-'O_FinStats - Vals'!BF23","v":0},{"$f":"O_FinStats!BG23-'O_FinStats - Vals'!BG23","v":0},{"$f":"O_FinStats!BH23-'O_FinStats - Vals'!BH23","v":0},{"$f":"O_FinStats!BI23-'O_FinStats - Vals'!BI23","v":0},{"$f":"O_FinStats!BJ23-'O_FinStats - Vals'!BJ23","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$273","v":"Total facilities & maintenance costs"},null,{"$f":" C_Opex!G$273","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y24-'O_FinStats - Vals'!Y24","v":0},{"$f":"O_FinStats!Z24-'O_FinStats - Vals'!Z24","v":0},{"$f":"O_FinStats!AA24-'O_FinStats - Vals'!AA24","v":0},{"$f":"O_FinStats!AB24-'O_FinStats - Vals'!AB24","v":0},{"$f":"O_FinStats!AC24-'O_FinStats - Vals'!AC24","v":0},{"$f":"O_FinStats!AD24-'O_FinStats - Vals'!AD24","v":0},{"$f":"O_FinStats!AE24-'O_FinStats - Vals'!AE24","v":0},{"$f":"O_FinStats!AF24-'O_FinStats - Vals'!AF24","v":0},{"$f":"O_FinStats!AG24-'O_FinStats - Vals'!AG24","v":0},{"$f":"O_FinStats!AH24-'O_FinStats - Vals'!AH24","v":0},{"$f":"O_FinStats!AI24-'O_FinStats - Vals'!AI24","v":0},{"$f":"O_FinStats!AJ24-'O_FinStats - Vals'!AJ24","v":0},{"$f":"O_FinStats!AK24-'O_FinStats - Vals'!AK24","v":0},{"$f":"O_FinStats!AL24-'O_FinStats - Vals'!AL24","v":0},{"$f":"O_FinStats!AM24-'O_FinStats - Vals'!AM24","v":0},{"$f":"O_FinStats!AN24-'O_FinStats - Vals'!AN24","v":0},{"$f":"O_FinStats!AO24-'O_FinStats - Vals'!AO24","v":0},{"$f":"O_FinStats!AP24-'O_FinStats - Vals'!AP24","v":0},{"$f":"O_FinStats!AQ24-'O_FinStats - Vals'!AQ24","v":0},{"$f":"O_FinStats!AR24-'O_FinStats - Vals'!AR24","v":0},{"$f":"O_FinStats!AS24-'O_FinStats - Vals'!AS24","v":0},{"$f":"O_FinStats!AT24-'O_FinStats - Vals'!AT24","v":0},{"$f":"O_FinStats!AU24-'O_FinStats - Vals'!AU24","v":0},{"$f":"O_FinStats!AV24-'O_FinStats - Vals'!AV24","v":0},{"$f":"O_FinStats!AW24-'O_FinStats - Vals'!AW24","v":0},{"$f":"O_FinStats!AX24-'O_FinStats - Vals'!AX24","v":0},{"$f":"O_FinStats!AY24-'O_FinStats - Vals'!AY24","v":0},{"$f":"O_FinStats!AZ24-'O_FinStats - Vals'!AZ24","v":0},{"$f":"O_FinStats!BA24-'O_FinStats - Vals'!BA24","v":0},{"$f":"O_FinStats!BB24-'O_FinStats - Vals'!BB24","v":0},{"$f":"O_FinStats!BC24-'O_FinStats - Vals'!BC24","v":0},{"$f":"O_FinStats!BD24-'O_FinStats - Vals'!BD24","v":0},{"$f":"O_FinStats!BE24-'O_FinStats - Vals'!BE24","v":0},{"$f":"O_FinStats!BF24-'O_FinStats - Vals'!BF24","v":0},{"$f":"O_FinStats!BG24-'O_FinStats - Vals'!BG24","v":0},{"$f":"O_FinStats!BH24-'O_FinStats - Vals'!BH24","v":0},{"$f":"O_FinStats!BI24-'O_FinStats - Vals'!BI24","v":0},{"$f":"O_FinStats!BJ24-'O_FinStats - Vals'!BJ24","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$316","v":"Total other opex costs"},null,{"$f":" C_Opex!G$316","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y25-'O_FinStats - Vals'!Y25","v":0},{"$f":"O_FinStats!Z25-'O_FinStats - Vals'!Z25","v":0},{"$f":"O_FinStats!AA25-'O_FinStats - Vals'!AA25","v":0},{"$f":"O_FinStats!AB25-'O_FinStats - Vals'!AB25","v":0},{"$f":"O_FinStats!AC25-'O_FinStats - Vals'!AC25","v":0},{"$f":"O_FinStats!AD25-'O_FinStats - Vals'!AD25","v":0},{"$f":"O_FinStats!AE25-'O_FinStats - Vals'!AE25","v":0},{"$f":"O_FinStats!AF25-'O_FinStats - Vals'!AF25","v":0},{"$f":"O_FinStats!AG25-'O_FinStats - Vals'!AG25","v":0},{"$f":"O_FinStats!AH25-'O_FinStats - Vals'!AH25","v":0},{"$f":"O_FinStats!AI25-'O_FinStats - Vals'!AI25","v":0},{"$f":"O_FinStats!AJ25-'O_FinStats - Vals'!AJ25","v":0},{"$f":"O_FinStats!AK25-'O_FinStats - Vals'!AK25","v":0},{"$f":"O_FinStats!AL25-'O_FinStats - Vals'!AL25","v":0},{"$f":"O_FinStats!AM25-'O_FinStats - Vals'!AM25","v":0},{"$f":"O_FinStats!AN25-'O_FinStats - Vals'!AN25","v":0},{"$f":"O_FinStats!AO25-'O_FinStats - Vals'!AO25","v":0},{"$f":"O_FinStats!AP25-'O_FinStats - Vals'!AP25","v":0},{"$f":"O_FinStats!AQ25-'O_FinStats - Vals'!AQ25","v":0},{"$f":"O_FinStats!AR25-'O_FinStats - Vals'!AR25","v":0},{"$f":"O_FinStats!AS25-'O_FinStats - Vals'!AS25","v":0},{"$f":"O_FinStats!AT25-'O_FinStats - Vals'!AT25","v":0},{"$f":"O_FinStats!AU25-'O_FinStats - Vals'!AU25","v":0},{"$f":"O_FinStats!AV25-'O_FinStats - Vals'!AV25","v":0},{"$f":"O_FinStats!AW25-'O_FinStats - Vals'!AW25","v":0},{"$f":"O_FinStats!AX25-'O_FinStats - Vals'!AX25","v":0},{"$f":"O_FinStats!AY25-'O_FinStats - Vals'!AY25","v":0},{"$f":"O_FinStats!AZ25-'O_FinStats - Vals'!AZ25","v":0},{"$f":"O_FinStats!BA25-'O_FinStats - Vals'!BA25","v":0},{"$f":"O_FinStats!BB25-'O_FinStats - Vals'!BB25","v":0},{"$f":"O_FinStats!BC25-'O_FinStats - Vals'!BC25","v":0},{"$f":"O_FinStats!BD25-'O_FinStats - Vals'!BD25","v":0},{"$f":"O_FinStats!BE25-'O_FinStats - Vals'!BE25","v":0},{"$f":"O_FinStats!BF25-'O_FinStats - Vals'!BF25","v":0},{"$f":"O_FinStats!BG25-'O_FinStats - Vals'!BG25","v":0},{"$f":"O_FinStats!BH25-'O_FinStats - Vals'!BH25","v":0},{"$f":"O_FinStats!BI25-'O_FinStats - Vals'!BI25","v":0},{"$f":"O_FinStats!BJ25-'O_FinStats - Vals'!BJ25","v":0}]
[null,null,null,null,"EBITDA",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y26-'O_FinStats - Vals'!Y26","v":-11.810570682369871},{"$f":"O_FinStats!Z26-'O_FinStats - Vals'!Z26","v":0},{"$f":"O_FinStats!AA26-'O_FinStats - Vals'!AA26","v":0},{"$f":"O_FinStats!AB26-'O_FinStats - Vals'!AB26","v":0},{"$f":"O_FinStats!AC26-'O_FinStats - Vals'!AC26","v":0},{"$f":"O_FinStats!AD26-'O_FinStats - Vals'!AD26","v":0},{"$f":"O_FinStats!AE26-'O_FinStats - Vals'!AE26","v":0},{"$f":"O_FinStats!AF26-'O_FinStats - Vals'!AF26","v":0},{"$f":"O_FinStats!AG26-'O_FinStats - Vals'!AG26","v":0},{"$f":"O_FinStats!AH26-'O_FinStats - Vals'!AH26","v":-8.865247107400819},{"$f":"O_FinStats!AI26-'O_FinStats - Vals'!AI26","v":12.474716005716346},{"$f":"O_FinStats!AJ26-'O_FinStats - Vals'!AJ26","v":-14.733006645575642},{"$f":"O_FinStats!AK26-'O_FinStats - Vals'!AK26","v":-9.3871964138277235},{"$f":"O_FinStats!AL26-'O_FinStats - Vals'!AL26","v":-10.169212992960411},{"$f":"O_FinStats!AM26-'O_FinStats - Vals'!AM26","v":8.3145363391849969E-2},{"$f":"O_FinStats!AN26-'O_FinStats - Vals'!AN26","v":0.32087977195055828},{"$f":"O_FinStats!AO26-'O_FinStats - Vals'!AO26","v":0.57045101371772944},{"$f":"O_FinStats!AP26-'O_FinStats - Vals'!AP26","v":0.83230828971159099},{"$f":"O_FinStats!AQ26-'O_FinStats - Vals'!AQ26","v":1.1069161588966381},{"$f":"O_FinStats!AR26-'O_FinStats - Vals'!AR26","v":9.5518673126207432E-2},{"$f":"O_FinStats!AS26-'O_FinStats - Vals'!AS26","v":0.37110061771636538},{"$f":"O_FinStats!AT26-'O_FinStats - Vals'!AT26","v":0.66040434833166728},{"$f":"O_FinStats!AU26-'O_FinStats - Vals'!AU26","v":0.96395060510712938},{"$f":"O_FinStats!AV26-'O_FinStats - Vals'!AV26","v":1.2822779321118105},{"$f":"O_FinStats!AW26-'O_FinStats - Vals'!AW26","v":0.11073232136641309},{"$f":"O_FinStats!AX26-'O_FinStats - Vals'!AX26","v":0.43020732507466164},{"$f":"O_FinStats!AY26-'O_FinStats - Vals'!AY26","v":0.76558963957586457},{"$f":"O_FinStats!AZ26-'O_FinStats - Vals'!AZ26","v":1.1174829454057544},{"$f":"O_FinStats!BA26-'O_FinStats - Vals'!BA26","v":1.4865115627444538},{"$f":"O_FinStats!BB26-'O_FinStats - Vals'!BB26","v":0.12836910934993284},{"$f":"O_FinStats!BC26-'O_FinStats - Vals'!BC26","v":0.49872819853499095},{"$f":"O_FinStats!BD26-'O_FinStats - Vals'!BD26","v":0.88752822071455739},{"$f":"O_FinStats!BE26-'O_FinStats - Vals'!BE26","v":1.2954690070823744},{"$f":"O_FinStats!BF26-'O_FinStats - Vals'!BF26","v":1.7232743158383528},{"$f":"O_FinStats!BG26-'O_FinStats - Vals'!BG26","v":0.36253285712064098},{"$f":"O_FinStats!BH26-'O_FinStats - Vals'!BH26","v":0.79615490492869867},{"$f":"O_FinStats!BI26-'O_FinStats - Vals'!BI26","v":1.2512405354136718},{"$f":"O_FinStats!BJ26-'O_FinStats - Vals'!BJ26","v":1.728602754480562}]
[]
[null,null,null,null,{"$f":" I_Actuals!E$67","v":"Accounting depreciation actuals & forecast on existing NCA"},null,{"$f":" I_Actuals!G$67","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y28-'O_FinStats - Vals'!Y28","v":0},{"$f":"O_FinStats!Z28-'O_FinStats - Vals'!Z28","v":0},{"$f":"O_FinStats!AA28-'O_FinStats - Vals'!AA28","v":0},{"$f":"O_FinStats!AB28-'O_FinStats - Vals'!AB28","v":0},{"$f":"O_FinStats!AC28-'O_FinStats - Vals'!AC28","v":0},{"$f":"O_FinStats!AD28-'O_FinStats - Vals'!AD28","v":0},{"$f":"O_FinStats!AE28-'O_FinStats - Vals'!AE28","v":0},{"$f":"O_FinStats!AF28-'O_FinStats - Vals'!AF28","v":0},{"$f":"O_FinStats!AG28-'O_FinStats - Vals'!AG28","v":0},{"$f":"O_FinStats!AH28-'O_FinStats - Vals'!AH28","v":0},{"$f":"O_FinStats!AI28-'O_FinStats - Vals'!AI28","v":0},{"$f":"O_FinStats!AJ28-'O_FinStats - Vals'!AJ28","v":0},{"$f":"O_FinStats!AK28-'O_FinStats - Vals'!AK28","v":0},{"$f":"O_FinStats!AL28-'O_FinStats - Vals'!AL28","v":0},{"$f":"O_FinStats!AM28-'O_FinStats - Vals'!AM28","v":0},{"$f":"O_FinStats!AN28-'O_FinStats - Vals'!AN28","v":0},{"$f":"O_FinStats!AO28-'O_FinStats - Vals'!AO28","v":0},{"$f":"O_FinStats!AP28-'O_FinStats - Vals'!AP28","v":0},{"$f":"O_FinStats!AQ28-'O_FinStats - Vals'!AQ28","v":0},{"$f":"O_FinStats!AR28-'O_FinStats - Vals'!AR28","v":0},{"$f":"O_FinStats!AS28-'O_FinStats - Vals'!AS28","v":0},{"$f":"O_FinStats!AT28-'O_FinStats - Vals'!AT28","v":0},{"$f":"O_FinStats!AU28-'O_FinStats - Vals'!AU28","v":0},{"$f":"O_FinStats!AV28-'O_FinStats - Vals'!AV28","v":0},{"$f":"O_FinStats!AW28-'O_FinStats - Vals'!AW28","v":0},{"$f":"O_FinStats!AX28-'O_FinStats - Vals'!AX28","v":0},{"$f":"O_FinStats!AY28-'O_FinStats - Vals'!AY28","v":0},{"$f":"O_FinStats!AZ28-'O_FinStats - Vals'!AZ28","v":0},{"$f":"O_FinStats!BA28-'O_FinStats - Vals'!BA28","v":0},{"$f":"O_FinStats!BB28-'O_FinStats - Vals'!BB28","v":0},{"$f":"O_FinStats!BC28-'O_FinStats - Vals'!BC28","v":0},{"$f":"O_FinStats!BD28-'O_FinStats - Vals'!BD28","v":0},{"$f":"O_FinStats!BE28-'O_FinStats - Vals'!BE28","v":0},{"$f":"O_FinStats!BF28-'O_FinStats - Vals'!BF28","v":0},{"$f":"O_FinStats!BG28-'O_FinStats - Vals'!BG28","v":0},{"$f":"O_FinStats!BH28-'O_FinStats - Vals'!BH28","v":0},{"$f":"O_FinStats!BI28-'O_FinStats - Vals'!BI28","v":0},{"$f":"O_FinStats!BJ28-'O_FinStats - Vals'!BJ28","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$46","v":"Live Category 1 description acc depreciation"},null,{"$f":" C_AccDepr!G$46","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y29-'O_FinStats - Vals'!Y29","v":0},{"$f":"O_FinStats!Z29-'O_FinStats - Vals'!Z29","v":0},{"$f":"O_FinStats!AA29-'O_FinStats - Vals'!AA29","v":0},{"$f":"O_FinStats!AB29-'O_FinStats - Vals'!AB29","v":0},{"$f":"O_FinStats!AC29-'O_FinStats - Vals'!AC29","v":0},{"$f":"O_FinStats!AD29-'O_FinStats - Vals'!AD29","v":0},{"$f":"O_FinStats!AE29-'O_FinStats - Vals'!AE29","v":0},{"$f":"O_FinStats!AF29-'O_FinStats - Vals'!AF29","v":0},{"$f":"O_FinStats!AG29-'O_FinStats - Vals'!AG29","v":0},{"$f":"O_FinStats!AH29-'O_FinStats - Vals'!AH29","v":0},{"$f":"O_FinStats!AI29-'O_FinStats - Vals'!AI29","v":0},{"$f":"O_FinStats!AJ29-'O_FinStats - Vals'!AJ29","v":0},{"$f":"O_FinStats!AK29-'O_FinStats - Vals'!AK29","v":0},{"$f":"O_FinStats!AL29-'O_FinStats - Vals'!AL29","v":0},{"$f":"O_FinStats!AM29-'O_FinStats - Vals'!AM29","v":0},{"$f":"O_FinStats!AN29-'O_FinStats - Vals'!AN29","v":0},{"$f":"O_FinStats!AO29-'O_FinStats - Vals'!AO29","v":0},{"$f":"O_FinStats!AP29-'O_FinStats - Vals'!AP29","v":0},{"$f":"O_FinStats!AQ29-'O_FinStats - Vals'!AQ29","v":0},{"$f":"O_FinStats!AR29-'O_FinStats - Vals'!AR29","v":0},{"$f":"O_FinStats!AS29-'O_FinStats - Vals'!AS29","v":0},{"$f":"O_FinStats!AT29-'O_FinStats - Vals'!AT29","v":0},{"$f":"O_FinStats!AU29-'O_FinStats - Vals'!AU29","v":0},{"$f":"O_FinStats!AV29-'O_FinStats - Vals'!AV29","v":0},{"$f":"O_FinStats!AW29-'O_FinStats - Vals'!AW29","v":0},{"$f":"O_FinStats!AX29-'O_FinStats - Vals'!AX29","v":0},{"$f":"O_FinStats!AY29-'O_FinStats - Vals'!AY29","v":0},{"$f":"O_FinStats!AZ29-'O_FinStats - Vals'!AZ29","v":0},{"$f":"O_FinStats!BA29-'O_FinStats - Vals'!BA29","v":0},{"$f":"O_FinStats!BB29-'O_FinStats - Vals'!BB29","v":0},{"$f":"O_FinStats!BC29-'O_FinStats - Vals'!BC29","v":0},{"$f":"O_FinStats!BD29-'O_FinStats - Vals'!BD29","v":0},{"$f":"O_FinStats!BE29-'O_FinStats - Vals'!BE29","v":0},{"$f":"O_FinStats!BF29-'O_FinStats - Vals'!BF29","v":0},{"$f":"O_FinStats!BG29-'O_FinStats - Vals'!BG29","v":0},{"$f":"O_FinStats!BH29-'O_FinStats - Vals'!BH29","v":0},{"$f":"O_FinStats!BI29-'O_FinStats - Vals'!BI29","v":0},{"$f":"O_FinStats!BJ29-'O_FinStats - Vals'!BJ29","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$77","v":"Live Category 2 description acc depreciation"},null,{"$f":" C_AccDepr!G$77","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y30-'O_FinStats - Vals'!Y30","v":0},{"$f":"O_FinStats!Z30-'O_FinStats - Vals'!Z30","v":0},{"$f":"O_FinStats!AA30-'O_FinStats - Vals'!AA30","v":0},{"$f":"O_FinStats!AB30-'O_FinStats - Vals'!AB30","v":0},{"$f":"O_FinStats!AC30-'O_FinStats - Vals'!AC30","v":0},{"$f":"O_FinStats!AD30-'O_FinStats - Vals'!AD30","v":0},{"$f":"O_FinStats!AE30-'O_FinStats - Vals'!AE30","v":0},{"$f":"O_FinStats!AF30-'O_FinStats - Vals'!AF30","v":0},{"$f":"O_FinStats!AG30-'O_FinStats - Vals'!AG30","v":0},{"$f":"O_FinStats!AH30-'O_FinStats - Vals'!AH30","v":0},{"$f":"O_FinStats!AI30-'O_FinStats - Vals'!AI30","v":0},{"$f":"O_FinStats!AJ30-'O_FinStats - Vals'!AJ30","v":0},{"$f":"O_FinStats!AK30-'O_FinStats - Vals'!AK30","v":0},{"$f":"O_FinStats!AL30-'O_FinStats - Vals'!AL30","v":0},{"$f":"O_FinStats!AM30-'O_FinStats - Vals'!AM30","v":0},{"$f":"O_FinStats!AN30-'O_FinStats - Vals'!AN30","v":0},{"$f":"O_FinStats!AO30-'O_FinStats - Vals'!AO30","v":0},{"$f":"O_FinStats!AP30-'O_FinStats - Vals'!AP30","v":0},{"$f":"O_FinStats!AQ30-'O_FinStats - Vals'!AQ30","v":0},{"$f":"O_FinStats!AR30-'O_FinStats - Vals'!AR30","v":0},{"$f":"O_FinStats!AS30-'O_FinStats - Vals'!AS30","v":0},{"$f":"O_FinStats!AT30-'O_FinStats - Vals'!AT30","v":0},{"$f":"O_FinStats!AU30-'O_FinStats - Vals'!AU30","v":0},{"$f":"O_FinStats!AV30-'O_FinStats - Vals'!AV30","v":0},{"$f":"O_FinStats!AW30-'O_FinStats - Vals'!AW30","v":0},{"$f":"O_FinStats!AX30-'O_FinStats - Vals'!AX30","v":0},{"$f":"O_FinStats!AY30-'O_FinStats - Vals'!AY30","v":0},{"$f":"O_FinStats!AZ30-'O_FinStats - Vals'!AZ30","v":0},{"$f":"O_FinStats!BA30-'O_FinStats - Vals'!BA30","v":0},{"$f":"O_FinStats!BB30-'O_FinStats - Vals'!BB30","v":0},{"$f":"O_FinStats!BC30-'O_FinStats - Vals'!BC30","v":0},{"$f":"O_FinStats!BD30-'O_FinStats - Vals'!BD30","v":0},{"$f":"O_FinStats!BE30-'O_FinStats - Vals'!BE30","v":0},{"$f":"O_FinStats!BF30-'O_FinStats - Vals'!BF30","v":0},{"$f":"O_FinStats!BG30-'O_FinStats - Vals'!BG30","v":0},{"$f":"O_FinStats!BH30-'O_FinStats - Vals'!BH30","v":0},{"$f":"O_FinStats!BI30-'O_FinStats - Vals'!BI30","v":0},{"$f":"O_FinStats!BJ30-'O_FinStats - Vals'!BJ30","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$108","v":"Live Category 3 description acc depreciation"},null,{"$f":" C_AccDepr!G$108","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y31-'O_FinStats - Vals'!Y31","v":0},{"$f":"O_FinStats!Z31-'O_FinStats - Vals'!Z31","v":0},{"$f":"O_FinStats!AA31-'O_FinStats - Vals'!AA31","v":0},{"$f":"O_FinStats!AB31-'O_FinStats - Vals'!AB31","v":0},{"$f":"O_FinStats!AC31-'O_FinStats - Vals'!AC31","v":0},{"$f":"O_FinStats!AD31-'O_FinStats - Vals'!AD31","v":0},{"$f":"O_FinStats!AE31-'O_FinStats - Vals'!AE31","v":0},{"$f":"O_FinStats!AF31-'O_FinStats - Vals'!AF31","v":0},{"$f":"O_FinStats!AG31-'O_FinStats - Vals'!AG31","v":0},{"$f":"O_FinStats!AH31-'O_FinStats - Vals'!AH31","v":0},{"$f":"O_FinStats!AI31-'O_FinStats - Vals'!AI31","v":0},{"$f":"O_FinStats!AJ31-'O_FinStats - Vals'!AJ31","v":0},{"$f":"O_FinStats!AK31-'O_FinStats - Vals'!AK31","v":0},{"$f":"O_FinStats!AL31-'O_FinStats - Vals'!AL31","v":0},{"$f":"O_FinStats!AM31-'O_FinStats - Vals'!AM31","v":0},{"$f":"O_FinStats!AN31-'O_FinStats - Vals'!AN31","v":0},{"$f":"O_FinStats!AO31-'O_FinStats - Vals'!AO31","v":0},{"$f":"O_FinStats!AP31-'O_FinStats - Vals'!AP31","v":0},{"$f":"O_FinStats!AQ31-'O_FinStats - Vals'!AQ31","v":0},{"$f":"O_FinStats!AR31-'O_FinStats - Vals'!AR31","v":0},{"$f":"O_FinStats!AS31-'O_FinStats - Vals'!AS31","v":0},{"$f":"O_FinStats!AT31-'O_FinStats - Vals'!AT31","v":0},{"$f":"O_FinStats!AU31-'O_FinStats - Vals'!AU31","v":0},{"$f":"O_FinStats!AV31-'O_FinStats - Vals'!AV31","v":0},{"$f":"O_FinStats!AW31-'O_FinStats - Vals'!AW31","v":0},{"$f":"O_FinStats!AX31-'O_FinStats - Vals'!AX31","v":0},{"$f":"O_FinStats!AY31-'O_FinStats - Vals'!AY31","v":0},{"$f":"O_FinStats!AZ31-'O_FinStats - Vals'!AZ31","v":0},{"$f":"O_FinStats!BA31-'O_FinStats - Vals'!BA31","v":0},{"$f":"O_FinStats!BB31-'O_FinStats - Vals'!BB31","v":0},{"$f":"O_FinStats!BC31-'O_FinStats - Vals'!BC31","v":0},{"$f":"O_FinStats!BD31-'O_FinStats - Vals'!BD31","v":0},{"$f":"O_FinStats!BE31-'O_FinStats - Vals'!BE31","v":0},{"$f":"O_FinStats!BF31-'O_FinStats - Vals'!BF31","v":0},{"$f":"O_FinStats!BG31-'O_FinStats - Vals'!BG31","v":0},{"$f":"O_FinStats!BH31-'O_FinStats - Vals'!BH31","v":0},{"$f":"O_FinStats!BI31-'O_FinStats - Vals'!BI31","v":0},{"$f":"O_FinStats!BJ31-'O_FinStats - Vals'!BJ31","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$139","v":"Live Category 4 description acc depreciation"},null,{"$f":" C_AccDepr!G$139","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y32-'O_FinStats - Vals'!Y32","v":0},{"$f":"O_FinStats!Z32-'O_FinStats - Vals'!Z32","v":0},{"$f":"O_FinStats!AA32-'O_FinStats - Vals'!AA32","v":0},{"$f":"O_FinStats!AB32-'O_FinStats - Vals'!AB32","v":0},{"$f":"O_FinStats!AC32-'O_FinStats - Vals'!AC32","v":0},{"$f":"O_FinStats!AD32-'O_FinStats - Vals'!AD32","v":0},{"$f":"O_FinStats!AE32-'O_FinStats - Vals'!AE32","v":0},{"$f":"O_FinStats!AF32-'O_FinStats - Vals'!AF32","v":0},{"$f":"O_FinStats!AG32-'O_FinStats - Vals'!AG32","v":0},{"$f":"O_FinStats!AH32-'O_FinStats - Vals'!AH32","v":0},{"$f":"O_FinStats!AI32-'O_FinStats - Vals'!AI32","v":0},{"$f":"O_FinStats!AJ32-'O_FinStats - Vals'!AJ32","v":0},{"$f":"O_FinStats!AK32-'O_FinStats - Vals'!AK32","v":0},{"$f":"O_FinStats!AL32-'O_FinStats - Vals'!AL32","v":0},{"$f":"O_FinStats!AM32-'O_FinStats - Vals'!AM32","v":0},{"$f":"O_FinStats!AN32-'O_FinStats - Vals'!AN32","v":0},{"$f":"O_FinStats!AO32-'O_FinStats - Vals'!AO32","v":0},{"$f":"O_FinStats!AP32-'O_FinStats - Vals'!AP32","v":0},{"$f":"O_FinStats!AQ32-'O_FinStats - Vals'!AQ32","v":0},{"$f":"O_FinStats!AR32-'O_FinStats - Vals'!AR32","v":0},{"$f":"O_FinStats!AS32-'O_FinStats - Vals'!AS32","v":0},{"$f":"O_FinStats!AT32-'O_FinStats - Vals'!AT32","v":0},{"$f":"O_FinStats!AU32-'O_FinStats - Vals'!AU32","v":0},{"$f":"O_FinStats!AV32-'O_FinStats - Vals'!AV32","v":0},{"$f":"O_FinStats!AW32-'O_FinStats - Vals'!AW32","v":0},{"$f":"O_FinStats!AX32-'O_FinStats - Vals'!AX32","v":0},{"$f":"O_FinStats!AY32-'O_FinStats - Vals'!AY32","v":0},{"$f":"O_FinStats!AZ32-'O_FinStats - Vals'!AZ32","v":0},{"$f":"O_FinStats!BA32-'O_FinStats - Vals'!BA32","v":0},{"$f":"O_FinStats!BB32-'O_FinStats - Vals'!BB32","v":0},{"$f":"O_FinStats!BC32-'O_FinStats - Vals'!BC32","v":0},{"$f":"O_FinStats!BD32-'O_FinStats - Vals'!BD32","v":0},{"$f":"O_FinStats!BE32-'O_FinStats - Vals'!BE32","v":0},{"$f":"O_FinStats!BF32-'O_FinStats - Vals'!BF32","v":0},{"$f":"O_FinStats!BG32-'O_FinStats - Vals'!BG32","v":0},{"$f":"O_FinStats!BH32-'O_FinStats - Vals'!BH32","v":0},{"$f":"O_FinStats!BI32-'O_FinStats - Vals'!BI32","v":0},{"$f":"O_FinStats!BJ32-'O_FinStats - Vals'!BJ32","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$170","v":"Live Category 5 description acc depreciation"},null,{"$f":" C_AccDepr!G$170","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y33-'O_FinStats - Vals'!Y33","v":0},{"$f":"O_FinStats!Z33-'O_FinStats - Vals'!Z33","v":0},{"$f":"O_FinStats!AA33-'O_FinStats - Vals'!AA33","v":0},{"$f":"O_FinStats!AB33-'O_FinStats - Vals'!AB33","v":0},{"$f":"O_FinStats!AC33-'O_FinStats - Vals'!AC33","v":0},{"$f":"O_FinStats!AD33-'O_FinStats - Vals'!AD33","v":0},{"$f":"O_FinStats!AE33-'O_FinStats - Vals'!AE33","v":0},{"$f":"O_FinStats!AF33-'O_FinStats - Vals'!AF33","v":0},{"$f":"O_FinStats!AG33-'O_FinStats - Vals'!AG33","v":0},{"$f":"O_FinStats!AH33-'O_FinStats - Vals'!AH33","v":0},{"$f":"O_FinStats!AI33-'O_FinStats - Vals'!AI33","v":0},{"$f":"O_FinStats!AJ33-'O_FinStats - Vals'!AJ33","v":0},{"$f":"O_FinStats!AK33-'O_FinStats - Vals'!AK33","v":0},{"$f":"O_FinStats!AL33-'O_FinStats - Vals'!AL33","v":0},{"$f":"O_FinStats!AM33-'O_FinStats - Vals'!AM33","v":0},{"$f":"O_FinStats!AN33-'O_FinStats - Vals'!AN33","v":0},{"$f":"O_FinStats!AO33-'O_FinStats - Vals'!AO33","v":0},{"$f":"O_FinStats!AP33-'O_FinStats - Vals'!AP33","v":0},{"$f":"O_FinStats!AQ33-'O_FinStats - Vals'!AQ33","v":0},{"$f":"O_FinStats!AR33-'O_FinStats - Vals'!AR33","v":0},{"$f":"O_FinStats!AS33-'O_FinStats - Vals'!AS33","v":0},{"$f":"O_FinStats!AT33-'O_FinStats - Vals'!AT33","v":0},{"$f":"O_FinStats!AU33-'O_FinStats - Vals'!AU33","v":0},{"$f":"O_FinStats!AV33-'O_FinStats - Vals'!AV33","v":0},{"$f":"O_FinStats!AW33-'O_FinStats - Vals'!AW33","v":0},{"$f":"O_FinStats!AX33-'O_FinStats - Vals'!AX33","v":0},{"$f":"O_FinStats!AY33-'O_FinStats - Vals'!AY33","v":0},{"$f":"O_FinStats!AZ33-'O_FinStats - Vals'!AZ33","v":0},{"$f":"O_FinStats!BA33-'O_FinStats - Vals'!BA33","v":0},{"$f":"O_FinStats!BB33-'O_FinStats - Vals'!BB33","v":0},{"$f":"O_FinStats!BC33-'O_FinStats - Vals'!BC33","v":0},{"$f":"O_FinStats!BD33-'O_FinStats - Vals'!BD33","v":0},{"$f":"O_FinStats!BE33-'O_FinStats - Vals'!BE33","v":0},{"$f":"O_FinStats!BF33-'O_FinStats - Vals'!BF33","v":0},{"$f":"O_FinStats!BG33-'O_FinStats - Vals'!BG33","v":0},{"$f":"O_FinStats!BH33-'O_FinStats - Vals'!BH33","v":0},{"$f":"O_FinStats!BI33-'O_FinStats - Vals'!BI33","v":0},{"$f":"O_FinStats!BJ33-'O_FinStats - Vals'!BJ33","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$201","v":"Live Category 6 description acc depreciation"},null,{"$f":" C_AccDepr!G$201","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y34-'O_FinStats - Vals'!Y34","v":0},{"$f":"O_FinStats!Z34-'O_FinStats - Vals'!Z34","v":0},{"$f":"O_FinStats!AA34-'O_FinStats - Vals'!AA34","v":0},{"$f":"O_FinStats!AB34-'O_FinStats - Vals'!AB34","v":0},{"$f":"O_FinStats!AC34-'O_FinStats - Vals'!AC34","v":0},{"$f":"O_FinStats!AD34-'O_FinStats - Vals'!AD34","v":0},{"$f":"O_FinStats!AE34-'O_FinStats - Vals'!AE34","v":0},{"$f":"O_FinStats!AF34-'O_FinStats - Vals'!AF34","v":0},{"$f":"O_FinStats!AG34-'O_FinStats - Vals'!AG34","v":0},{"$f":"O_FinStats!AH34-'O_FinStats - Vals'!AH34","v":0},{"$f":"O_FinStats!AI34-'O_FinStats - Vals'!AI34","v":0},{"$f":"O_FinStats!AJ34-'O_FinStats - Vals'!AJ34","v":0},{"$f":"O_FinStats!AK34-'O_FinStats - Vals'!AK34","v":0},{"$f":"O_FinStats!AL34-'O_FinStats - Vals'!AL34","v":0},{"$f":"O_FinStats!AM34-'O_FinStats - Vals'!AM34","v":0},{"$f":"O_FinStats!AN34-'O_FinStats - Vals'!AN34","v":0},{"$f":"O_FinStats!AO34-'O_FinStats - Vals'!AO34","v":0},{"$f":"O_FinStats!AP34-'O_FinStats - Vals'!AP34","v":0},{"$f":"O_FinStats!AQ34-'O_FinStats - Vals'!AQ34","v":0},{"$f":"O_FinStats!AR34-'O_FinStats - Vals'!AR34","v":0},{"$f":"O_FinStats!AS34-'O_FinStats - Vals'!AS34","v":0},{"$f":"O_FinStats!AT34-'O_FinStats - Vals'!AT34","v":0},{"$f":"O_FinStats!AU34-'O_FinStats - Vals'!AU34","v":0},{"$f":"O_FinStats!AV34-'O_FinStats - Vals'!AV34","v":0},{"$f":"O_FinStats!AW34-'O_FinStats - Vals'!AW34","v":0},{"$f":"O_FinStats!AX34-'O_FinStats - Vals'!AX34","v":0},{"$f":"O_FinStats!AY34-'O_FinStats - Vals'!AY34","v":0},{"$f":"O_FinStats!AZ34-'O_FinStats - Vals'!AZ34","v":0},{"$f":"O_FinStats!BA34-'O_FinStats - Vals'!BA34","v":0},{"$f":"O_FinStats!BB34-'O_FinStats - Vals'!BB34","v":0},{"$f":"O_FinStats!BC34-'O_FinStats - Vals'!BC34","v":0},{"$f":"O_FinStats!BD34-'O_FinStats - Vals'!BD34","v":0},{"$f":"O_FinStats!BE34-'O_FinStats - Vals'!BE34","v":0},{"$f":"O_FinStats!BF34-'O_FinStats - Vals'!BF34","v":0},{"$f":"O_FinStats!BG34-'O_FinStats - Vals'!BG34","v":0},{"$f":"O_FinStats!BH34-'O_FinStats - Vals'!BH34","v":0},{"$f":"O_FinStats!BI34-'O_FinStats - Vals'!BI34","v":0},{"$f":"O_FinStats!BJ34-'O_FinStats - Vals'!BJ34","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$232","v":"Live Category 7 description acc depreciation"},null,{"$f":" C_AccDepr!G$232","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y35-'O_FinStats - Vals'!Y35","v":0},{"$f":"O_FinStats!Z35-'O_FinStats - Vals'!Z35","v":0},{"$f":"O_FinStats!AA35-'O_FinStats - Vals'!AA35","v":0},{"$f":"O_FinStats!AB35-'O_FinStats - Vals'!AB35","v":0},{"$f":"O_FinStats!AC35-'O_FinStats - Vals'!AC35","v":0},{"$f":"O_FinStats!AD35-'O_FinStats - Vals'!AD35","v":0},{"$f":"O_FinStats!AE35-'O_FinStats - Vals'!AE35","v":0},{"$f":"O_FinStats!AF35-'O_FinStats - Vals'!AF35","v":0},{"$f":"O_FinStats!AG35-'O_FinStats - Vals'!AG35","v":0},{"$f":"O_FinStats!AH35-'O_FinStats - Vals'!AH35","v":0},{"$f":"O_FinStats!AI35-'O_FinStats - Vals'!AI35","v":0},{"$f":"O_FinStats!AJ35-'O_FinStats - Vals'!AJ35","v":0},{"$f":"O_FinStats!AK35-'O_FinStats - Vals'!AK35","v":0},{"$f":"O_FinStats!AL35-'O_FinStats - Vals'!AL35","v":0},{"$f":"O_FinStats!AM35-'O_FinStats - Vals'!AM35","v":0},{"$f":"O_FinStats!AN35-'O_FinStats - Vals'!AN35","v":0},{"$f":"O_FinStats!AO35-'O_FinStats - Vals'!AO35","v":0},{"$f":"O_FinStats!AP35-'O_FinStats - Vals'!AP35","v":0},{"$f":"O_FinStats!AQ35-'O_FinStats - Vals'!AQ35","v":0},{"$f":"O_FinStats!AR35-'O_FinStats - Vals'!AR35","v":0},{"$f":"O_FinStats!AS35-'O_FinStats - Vals'!AS35","v":0},{"$f":"O_FinStats!AT35-'O_FinStats - Vals'!AT35","v":0},{"$f":"O_FinStats!AU35-'O_FinStats - Vals'!AU35","v":0},{"$f":"O_FinStats!AV35-'O_FinStats - Vals'!AV35","v":0},{"$f":"O_FinStats!AW35-'O_FinStats - Vals'!AW35","v":0},{"$f":"O_FinStats!AX35-'O_FinStats - Vals'!AX35","v":0},{"$f":"O_FinStats!AY35-'O_FinStats - Vals'!AY35","v":0},{"$f":"O_FinStats!AZ35-'O_FinStats - Vals'!AZ35","v":0},{"$f":"O_FinStats!BA35-'O_FinStats - Vals'!BA35","v":0},{"$f":"O_FinStats!BB35-'O_FinStats - Vals'!BB35","v":0},{"$f":"O_FinStats!BC35-'O_FinStats - Vals'!BC35","v":0},{"$f":"O_FinStats!BD35-'O_FinStats - Vals'!BD35","v":0},{"$f":"O_FinStats!BE35-'O_FinStats - Vals'!BE35","v":0},{"$f":"O_FinStats!BF35-'O_FinStats - Vals'!BF35","v":0},{"$f":"O_FinStats!BG35-'O_FinStats - Vals'!BG35","v":0},{"$f":"O_FinStats!BH35-'O_FinStats - Vals'!BH35","v":0},{"$f":"O_FinStats!BI35-'O_FinStats - Vals'!BI35","v":0},{"$f":"O_FinStats!BJ35-'O_FinStats - Vals'!BJ35","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$263","v":"Live Category 8 description acc depreciation"},null,{"$f":" C_AccDepr!G$263","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y36-'O_FinStats - Vals'!Y36","v":0},{"$f":"O_FinStats!Z36-'O_FinStats - Vals'!Z36","v":0},{"$f":"O_FinStats!AA36-'O_FinStats - Vals'!AA36","v":0},{"$f":"O_FinStats!AB36-'O_FinStats - Vals'!AB36","v":0},{"$f":"O_FinStats!AC36-'O_FinStats - Vals'!AC36","v":0},{"$f":"O_FinStats!AD36-'O_FinStats - Vals'!AD36","v":0},{"$f":"O_FinStats!AE36-'O_FinStats - Vals'!AE36","v":0},{"$f":"O_FinStats!AF36-'O_FinStats - Vals'!AF36","v":0},{"$f":"O_FinStats!AG36-'O_FinStats - Vals'!AG36","v":0},{"$f":"O_FinStats!AH36-'O_FinStats - Vals'!AH36","v":0},{"$f":"O_FinStats!AI36-'O_FinStats - Vals'!AI36","v":0},{"$f":"O_FinStats!AJ36-'O_FinStats - Vals'!AJ36","v":0},{"$f":"O_FinStats!AK36-'O_FinStats - Vals'!AK36","v":0},{"$f":"O_FinStats!AL36-'O_FinStats - Vals'!AL36","v":0},{"$f":"O_FinStats!AM36-'O_FinStats - Vals'!AM36","v":0},{"$f":"O_FinStats!AN36-'O_FinStats - Vals'!AN36","v":0},{"$f":"O_FinStats!AO36-'O_FinStats - Vals'!AO36","v":0},{"$f":"O_FinStats!AP36-'O_FinStats - Vals'!AP36","v":0},{"$f":"O_FinStats!AQ36-'O_FinStats - Vals'!AQ36","v":0},{"$f":"O_FinStats!AR36-'O_FinStats - Vals'!AR36","v":0},{"$f":"O_FinStats!AS36-'O_FinStats - Vals'!AS36","v":0},{"$f":"O_FinStats!AT36-'O_FinStats - Vals'!AT36","v":0},{"$f":"O_FinStats!AU36-'O_FinStats - Vals'!AU36","v":0},{"$f":"O_FinStats!AV36-'O_FinStats - Vals'!AV36","v":0},{"$f":"O_FinStats!AW36-'O_FinStats - Vals'!AW36","v":0},{"$f":"O_FinStats!AX36-'O_FinStats - Vals'!AX36","v":0},{"$f":"O_FinStats!AY36-'O_FinStats - Vals'!AY36","v":0},{"$f":"O_FinStats!AZ36-'O_FinStats - Vals'!AZ36","v":0},{"$f":"O_FinStats!BA36-'O_FinStats - Vals'!BA36","v":0},{"$f":"O_FinStats!BB36-'O_FinStats - Vals'!BB36","v":0},{"$f":"O_FinStats!BC36-'O_FinStats - Vals'!BC36","v":0},{"$f":"O_FinStats!BD36-'O_FinStats - Vals'!BD36","v":0},{"$f":"O_FinStats!BE36-'O_FinStats - Vals'!BE36","v":0},{"$f":"O_FinStats!BF36-'O_FinStats - Vals'!BF36","v":0},{"$f":"O_FinStats!BG36-'O_FinStats - Vals'!BG36","v":0},{"$f":"O_FinStats!BH36-'O_FinStats - Vals'!BH36","v":0},{"$f":"O_FinStats!BI36-'O_FinStats - Vals'!BI36","v":0},{"$f":"O_FinStats!BJ36-'O_FinStats - Vals'!BJ36","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$294","v":"Live Category 9 description acc depreciation"},null,{"$f":" C_AccDepr!G$294","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y37-'O_FinStats - Vals'!Y37","v":0},{"$f":"O_FinStats!Z37-'O_FinStats - Vals'!Z37","v":0},{"$f":"O_FinStats!AA37-'O_FinStats - Vals'!AA37","v":0},{"$f":"O_FinStats!AB37-'O_FinStats - Vals'!AB37","v":0},{"$f":"O_FinStats!AC37-'O_FinStats - Vals'!AC37","v":0},{"$f":"O_FinStats!AD37-'O_FinStats - Vals'!AD37","v":0},{"$f":"O_FinStats!AE37-'O_FinStats - Vals'!AE37","v":0},{"$f":"O_FinStats!AF37-'O_FinStats - Vals'!AF37","v":0},{"$f":"O_FinStats!AG37-'O_FinStats - Vals'!AG37","v":0},{"$f":"O_FinStats!AH37-'O_FinStats - Vals'!AH37","v":0},{"$f":"O_FinStats!AI37-'O_FinStats - Vals'!AI37","v":0},{"$f":"O_FinStats!AJ37-'O_FinStats - Vals'!AJ37","v":0},{"$f":"O_FinStats!AK37-'O_FinStats - Vals'!AK37","v":0},{"$f":"O_FinStats!AL37-'O_FinStats - Vals'!AL37","v":0},{"$f":"O_FinStats!AM37-'O_FinStats - Vals'!AM37","v":0},{"$f":"O_FinStats!AN37-'O_FinStats - Vals'!AN37","v":0},{"$f":"O_FinStats!AO37-'O_FinStats - Vals'!AO37","v":0},{"$f":"O_FinStats!AP37-'O_FinStats - Vals'!AP37","v":0},{"$f":"O_FinStats!AQ37-'O_FinStats - Vals'!AQ37","v":0},{"$f":"O_FinStats!AR37-'O_FinStats - Vals'!AR37","v":0},{"$f":"O_FinStats!AS37-'O_FinStats - Vals'!AS37","v":0},{"$f":"O_FinStats!AT37-'O_FinStats - Vals'!AT37","v":0},{"$f":"O_FinStats!AU37-'O_FinStats - Vals'!AU37","v":0},{"$f":"O_FinStats!AV37-'O_FinStats - Vals'!AV37","v":0},{"$f":"O_FinStats!AW37-'O_FinStats - Vals'!AW37","v":0},{"$f":"O_FinStats!AX37-'O_FinStats - Vals'!AX37","v":0},{"$f":"O_FinStats!AY37-'O_FinStats - Vals'!AY37","v":0},{"$f":"O_FinStats!AZ37-'O_FinStats - Vals'!AZ37","v":0},{"$f":"O_FinStats!BA37-'O_FinStats - Vals'!BA37","v":0},{"$f":"O_FinStats!BB37-'O_FinStats - Vals'!BB37","v":0},{"$f":"O_FinStats!BC37-'O_FinStats - Vals'!BC37","v":0},{"$f":"O_FinStats!BD37-'O_FinStats - Vals'!BD37","v":0},{"$f":"O_FinStats!BE37-'O_FinStats - Vals'!BE37","v":0},{"$f":"O_FinStats!BF37-'O_FinStats - Vals'!BF37","v":0},{"$f":"O_FinStats!BG37-'O_FinStats - Vals'!BG37","v":0},{"$f":"O_FinStats!BH37-'O_FinStats - Vals'!BH37","v":0},{"$f":"O_FinStats!BI37-'O_FinStats - Vals'!BI37","v":0},{"$f":"O_FinStats!BJ37-'O_FinStats - Vals'!BJ37","v":0}]
[null,null,null,null,{"$f":" C_AccDepr!E$325","v":"Live Category 10 description acc depreciation"},null,{"$f":" C_AccDepr!G$325","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y38-'O_FinStats - Vals'!Y38","v":0},{"$f":"O_FinStats!Z38-'O_FinStats - Vals'!Z38","v":0},{"$f":"O_FinStats!AA38-'O_FinStats - Vals'!AA38","v":0},{"$f":"O_FinStats!AB38-'O_FinStats - Vals'!AB38","v":0},{"$f":"O_FinStats!AC38-'O_FinStats - Vals'!AC38","v":0},{"$f":"O_FinStats!AD38-'O_FinStats - Vals'!AD38","v":0},{"$f":"O_FinStats!AE38-'O_FinStats - Vals'!AE38","v":0},{"$f":"O_FinStats!AF38-'O_FinStats - Vals'!AF38","v":0},{"$f":"O_FinStats!AG38-'O_FinStats - Vals'!AG38","v":0},{"$f":"O_FinStats!AH38-'O_FinStats - Vals'!AH38","v":0},{"$f":"O_FinStats!AI38-'O_FinStats - Vals'!AI38","v":0},{"$f":"O_FinStats!AJ38-'O_FinStats - Vals'!AJ38","v":0},{"$f":"O_FinStats!AK38-'O_FinStats - Vals'!AK38","v":0},{"$f":"O_FinStats!AL38-'O_FinStats - Vals'!AL38","v":0},{"$f":"O_FinStats!AM38-'O_FinStats - Vals'!AM38","v":0},{"$f":"O_FinStats!AN38-'O_FinStats - Vals'!AN38","v":0},{"$f":"O_FinStats!AO38-'O_FinStats - Vals'!AO38","v":0},{"$f":"O_FinStats!AP38-'O_FinStats - Vals'!AP38","v":0},{"$f":"O_FinStats!AQ38-'O_FinStats - Vals'!AQ38","v":0},{"$f":"O_FinStats!AR38-'O_FinStats - Vals'!AR38","v":0},{"$f":"O_FinStats!AS38-'O_FinStats - Vals'!AS38","v":0},{"$f":"O_FinStats!AT38-'O_FinStats - Vals'!AT38","v":0},{"$f":"O_FinStats!AU38-'O_FinStats - Vals'!AU38","v":0},{"$f":"O_FinStats!AV38-'O_FinStats - Vals'!AV38","v":0},{"$f":"O_FinStats!AW38-'O_FinStats - Vals'!AW38","v":0},{"$f":"O_FinStats!AX38-'O_FinStats - Vals'!AX38","v":0},{"$f":"O_FinStats!AY38-'O_FinStats - Vals'!AY38","v":0},{"$f":"O_FinStats!AZ38-'O_FinStats - Vals'!AZ38","v":0},{"$f":"O_FinStats!BA38-'O_FinStats - Vals'!BA38","v":0},{"$f":"O_FinStats!BB38-'O_FinStats - Vals'!BB38","v":0},{"$f":"O_FinStats!BC38-'O_FinStats - Vals'!BC38","v":0},{"$f":"O_FinStats!BD38-'O_FinStats - Vals'!BD38","v":0},{"$f":"O_FinStats!BE38-'O_FinStats - Vals'!BE38","v":0},{"$f":"O_FinStats!BF38-'O_FinStats - Vals'!BF38","v":0},{"$f":"O_FinStats!BG38-'O_FinStats - Vals'!BG38","v":0},{"$f":"O_FinStats!BH38-'O_FinStats - Vals'!BH38","v":0},{"$f":"O_FinStats!BI38-'O_FinStats - Vals'!BI38","v":0},{"$f":"O_FinStats!BJ38-'O_FinStats - Vals'!BJ38","v":0}]
[null,null,null,null,{"$f":"C_LookForward!E218","v":"Standby Facility Commitment Fee"},null,{"$f":"C_LookForward!G218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y39-'O_FinStats - Vals'!Y39","v":-0.29762922708368933},{"$f":"O_FinStats!Z39-'O_FinStats - Vals'!Z39","v":0},{"$f":"O_FinStats!AA39-'O_FinStats - Vals'!AA39","v":0},{"$f":"O_FinStats!AB39-'O_FinStats - Vals'!AB39","v":0},{"$f":"O_FinStats!AC39-'O_FinStats - Vals'!AC39","v":0},{"$f":"O_FinStats!AD39-'O_FinStats - Vals'!AD39","v":0},{"$f":"O_FinStats!AE39-'O_FinStats - Vals'!AE39","v":0},{"$f":"O_FinStats!AF39-'O_FinStats - Vals'!AF39","v":0},{"$f":"O_FinStats!AG39-'O_FinStats - Vals'!AG39","v":-5.1668555778761061E-4},{"$f":"O_FinStats!AH39-'O_FinStats - Vals'!AH39","v":1.8515646489074555E-2},{"$f":"O_FinStats!AI39-'O_FinStats - Vals'!AI39","v":1.4182351831854234E-2},{"$f":"O_FinStats!AJ39-'O_FinStats - Vals'!AJ39","v":-1.5091988686782187E-2},{"$f":"O_FinStats!AK39-'O_FinStats - Vals'!AK39","v":-1.5268198728779936E-2},{"$f":"O_FinStats!AL39-'O_FinStats - Vals'!AL39","v":-1.4578753511061748E-2},{"$f":"O_FinStats!AM39-'O_FinStats - Vals'!AM39","v":-1.4376236718177893E-2},{"$f":"O_FinStats!AN39-'O_FinStats - Vals'!AN39","v":-1.4135166188783188E-2},{"$f":"O_FinStats!AO39-'O_FinStats - Vals'!AO39","v":-1.3899169099984121E-2},{"$f":"O_FinStats!AP39-'O_FinStats - Vals'!AP39","v":-1.3668843043914691E-2},{"$f":"O_FinStats!AQ39-'O_FinStats - Vals'!AQ39","v":-1.3443435730033926E-2},{"$f":"O_FinStats!AR39-'O_FinStats - Vals'!AR39","v":-1.322286387686944E-2},{"$f":"O_FinStats!AS39-'O_FinStats - Vals'!AS39","v":-1.3007052683873255E-2},{"$f":"O_FinStats!AT39-'O_FinStats - Vals'!AT39","v":-1.2795929168159859E-2},{"$f":"O_FinStats!AU39-'O_FinStats - Vals'!AU39","v":-1.258942207418734E-2},{"$f":"O_FinStats!AV39-'O_FinStats - Vals'!AV39","v":-1.2387461850218884E-2},{"$f":"O_FinStats!AW39-'O_FinStats - Vals'!AW39","v":-1.2189980626072128E-2},{"$f":"O_FinStats!AX39-'O_FinStats - Vals'!AX39","v":-1.7860226391324119E-2},{"$f":"O_FinStats!AY39-'O_FinStats - Vals'!AY39","v":0.11943154580643878},{"$f":"O_FinStats!AZ39-'O_FinStats - Vals'!AZ39","v":0.43240060647556433},{"$f":"O_FinStats!BA39-'O_FinStats - Vals'!BA39","v":-3.953387917707829E-3},{"$f":"O_FinStats!BB39-'O_FinStats - Vals'!BB39","v":-0.6470440853278383},{"$f":"O_FinStats!BC39-'O_FinStats - Vals'!BC39","v":-3.5039037859945665E-2},{"$f":"O_FinStats!BD39-'O_FinStats - Vals'!BD39","v":2.5405953122934477E-3},{"$f":"O_FinStats!BE39-'O_FinStats - Vals'!BE39","v":2.4949713673123597E-3},{"$f":"O_FinStats!BF39-'O_FinStats - Vals'!BF39","v":1.8339628461525592E-3},{"$f":"O_FinStats!BG39-'O_FinStats - Vals'!BG39","v":1.6782869161957592E-3},{"$f":"O_FinStats!BH39-'O_FinStats - Vals'!BH39","v":1.6665033873906054E-3},{"$f":"O_FinStats!BI39-'O_FinStats - Vals'!BI39","v":1.4223920708253956E-3},{"$f":"O_FinStats!BJ39-'O_FinStats - Vals'!BJ39","v":1.2718354547587296E-3}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},null,{"$f":" I_Series!G$313","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y40-'O_FinStats - Vals'!Y40","v":0},{"$f":"O_FinStats!Z40-'O_FinStats - Vals'!Z40","v":0},{"$f":"O_FinStats!AA40-'O_FinStats - Vals'!AA40","v":0},{"$f":"O_FinStats!AB40-'O_FinStats - Vals'!AB40","v":0},{"$f":"O_FinStats!AC40-'O_FinStats - Vals'!AC40","v":0},{"$f":"O_FinStats!AD40-'O_FinStats - Vals'!AD40","v":0},{"$f":"O_FinStats!AE40-'O_FinStats - Vals'!AE40","v":0},{"$f":"O_FinStats!AF40-'O_FinStats - Vals'!AF40","v":0},{"$f":"O_FinStats!AG40-'O_FinStats - Vals'!AG40","v":0},{"$f":"O_FinStats!AH40-'O_FinStats - Vals'!AH40","v":0},{"$f":"O_FinStats!AI40-'O_FinStats - Vals'!AI40","v":0},{"$f":"O_FinStats!AJ40-'O_FinStats - Vals'!AJ40","v":0},{"$f":"O_FinStats!AK40-'O_FinStats - Vals'!AK40","v":0},{"$f":"O_FinStats!AL40-'O_FinStats - Vals'!AL40","v":0},{"$f":"O_FinStats!AM40-'O_FinStats - Vals'!AM40","v":0},{"$f":"O_FinStats!AN40-'O_FinStats - Vals'!AN40","v":0},{"$f":"O_FinStats!AO40-'O_FinStats - Vals'!AO40","v":0},{"$f":"O_FinStats!AP40-'O_FinStats - Vals'!AP40","v":0},{"$f":"O_FinStats!AQ40-'O_FinStats - Vals'!AQ40","v":0},{"$f":"O_FinStats!AR40-'O_FinStats - Vals'!AR40","v":0},{"$f":"O_FinStats!AS40-'O_FinStats - Vals'!AS40","v":0},{"$f":"O_FinStats!AT40-'O_FinStats - Vals'!AT40","v":0},{"$f":"O_FinStats!AU40-'O_FinStats - Vals'!AU40","v":0},{"$f":"O_FinStats!AV40-'O_FinStats - Vals'!AV40","v":0},{"$f":"O_FinStats!AW40-'O_FinStats - Vals'!AW40","v":0},{"$f":"O_FinStats!AX40-'O_FinStats - Vals'!AX40","v":0},{"$f":"O_FinStats!AY40-'O_FinStats - Vals'!AY40","v":0},{"$f":"O_FinStats!AZ40-'O_FinStats - Vals'!AZ40","v":0},{"$f":"O_FinStats!BA40-'O_FinStats - Vals'!BA40","v":0},{"$f":"O_FinStats!BB40-'O_FinStats - Vals'!BB40","v":0},{"$f":"O_FinStats!BC40-'O_FinStats - Vals'!BC40","v":0},{"$f":"O_FinStats!BD40-'O_FinStats - Vals'!BD40","v":0},{"$f":"O_FinStats!BE40-'O_FinStats - Vals'!BE40","v":0},{"$f":"O_FinStats!BF40-'O_FinStats - Vals'!BF40","v":0},{"$f":"O_FinStats!BG40-'O_FinStats - Vals'!BG40","v":0},{"$f":"O_FinStats!BH40-'O_FinStats - Vals'!BH40","v":0},{"$f":"O_FinStats!BI40-'O_FinStats - Vals'!BI40","v":0},{"$f":"O_FinStats!BJ40-'O_FinStats - Vals'!BJ40","v":0}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},null,{"$f":" I_Series!G$316","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y41-'O_FinStats - Vals'!Y41","v":0},{"$f":"O_FinStats!Z41-'O_FinStats - Vals'!Z41","v":0},{"$f":"O_FinStats!AA41-'O_FinStats - Vals'!AA41","v":0},{"$f":"O_FinStats!AB41-'O_FinStats - Vals'!AB41","v":0},{"$f":"O_FinStats!AC41-'O_FinStats - Vals'!AC41","v":0},{"$f":"O_FinStats!AD41-'O_FinStats - Vals'!AD41","v":0},{"$f":"O_FinStats!AE41-'O_FinStats - Vals'!AE41","v":0},{"$f":"O_FinStats!AF41-'O_FinStats - Vals'!AF41","v":0},{"$f":"O_FinStats!AG41-'O_FinStats - Vals'!AG41","v":0},{"$f":"O_FinStats!AH41-'O_FinStats - Vals'!AH41","v":0},{"$f":"O_FinStats!AI41-'O_FinStats - Vals'!AI41","v":0},{"$f":"O_FinStats!AJ41-'O_FinStats - Vals'!AJ41","v":0},{"$f":"O_FinStats!AK41-'O_FinStats - Vals'!AK41","v":0},{"$f":"O_FinStats!AL41-'O_FinStats - Vals'!AL41","v":0},{"$f":"O_FinStats!AM41-'O_FinStats - Vals'!AM41","v":0},{"$f":"O_FinStats!AN41-'O_FinStats - Vals'!AN41","v":0},{"$f":"O_FinStats!AO41-'O_FinStats - Vals'!AO41","v":0},{"$f":"O_FinStats!AP41-'O_FinStats - Vals'!AP41","v":0},{"$f":"O_FinStats!AQ41-'O_FinStats - Vals'!AQ41","v":0},{"$f":"O_FinStats!AR41-'O_FinStats - Vals'!AR41","v":0},{"$f":"O_FinStats!AS41-'O_FinStats - Vals'!AS41","v":0},{"$f":"O_FinStats!AT41-'O_FinStats - Vals'!AT41","v":0},{"$f":"O_FinStats!AU41-'O_FinStats - Vals'!AU41","v":0},{"$f":"O_FinStats!AV41-'O_FinStats - Vals'!AV41","v":0},{"$f":"O_FinStats!AW41-'O_FinStats - Vals'!AW41","v":0},{"$f":"O_FinStats!AX41-'O_FinStats - Vals'!AX41","v":0},{"$f":"O_FinStats!AY41-'O_FinStats - Vals'!AY41","v":0},{"$f":"O_FinStats!AZ41-'O_FinStats - Vals'!AZ41","v":0},{"$f":"O_FinStats!BA41-'O_FinStats - Vals'!BA41","v":0},{"$f":"O_FinStats!BB41-'O_FinStats - Vals'!BB41","v":0},{"$f":"O_FinStats!BC41-'O_FinStats - Vals'!BC41","v":0},{"$f":"O_FinStats!BD41-'O_FinStats - Vals'!BD41","v":0},{"$f":"O_FinStats!BE41-'O_FinStats - Vals'!BE41","v":0},{"$f":"O_FinStats!BF41-'O_FinStats - Vals'!BF41","v":0},{"$f":"O_FinStats!BG41-'O_FinStats - Vals'!BG41","v":0},{"$f":"O_FinStats!BH41-'O_FinStats - Vals'!BH41","v":0},{"$f":"O_FinStats!BI41-'O_FinStats - Vals'!BI41","v":0},{"$f":"O_FinStats!BJ41-'O_FinStats - Vals'!BJ41","v":0}]
[null,null,null,null,{"$f":" I_Series!E$318","v":"Embedded debt accretion"},null,{"$f":" I_Series!G$318","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y42-'O_FinStats - Vals'!Y42","v":0},{"$f":"O_FinStats!Z42-'O_FinStats - Vals'!Z42","v":0},{"$f":"O_FinStats!AA42-'O_FinStats - Vals'!AA42","v":0},{"$f":"O_FinStats!AB42-'O_FinStats - Vals'!AB42","v":0},{"$f":"O_FinStats!AC42-'O_FinStats - Vals'!AC42","v":0},{"$f":"O_FinStats!AD42-'O_FinStats - Vals'!AD42","v":0},{"$f":"O_FinStats!AE42-'O_FinStats - Vals'!AE42","v":0},{"$f":"O_FinStats!AF42-'O_FinStats - Vals'!AF42","v":0},{"$f":"O_FinStats!AG42-'O_FinStats - Vals'!AG42","v":0},{"$f":"O_FinStats!AH42-'O_FinStats - Vals'!AH42","v":0},{"$f":"O_FinStats!AI42-'O_FinStats - Vals'!AI42","v":0},{"$f":"O_FinStats!AJ42-'O_FinStats - Vals'!AJ42","v":0},{"$f":"O_FinStats!AK42-'O_FinStats - Vals'!AK42","v":0},{"$f":"O_FinStats!AL42-'O_FinStats - Vals'!AL42","v":0},{"$f":"O_FinStats!AM42-'O_FinStats - Vals'!AM42","v":0},{"$f":"O_FinStats!AN42-'O_FinStats - Vals'!AN42","v":0},{"$f":"O_FinStats!AO42-'O_FinStats - Vals'!AO42","v":0},{"$f":"O_FinStats!AP42-'O_FinStats - Vals'!AP42","v":0},{"$f":"O_FinStats!AQ42-'O_FinStats - Vals'!AQ42","v":0},{"$f":"O_FinStats!AR42-'O_FinStats - Vals'!AR42","v":0},{"$f":"O_FinStats!AS42-'O_FinStats - Vals'!AS42","v":0},{"$f":"O_FinStats!AT42-'O_FinStats - Vals'!AT42","v":0},{"$f":"O_FinStats!AU42-'O_FinStats - Vals'!AU42","v":0},{"$f":"O_FinStats!AV42-'O_FinStats - Vals'!AV42","v":0},{"$f":"O_FinStats!AW42-'O_FinStats - Vals'!AW42","v":0},{"$f":"O_FinStats!AX42-'O_FinStats - Vals'!AX42","v":0},{"$f":"O_FinStats!AY42-'O_FinStats - Vals'!AY42","v":0},{"$f":"O_FinStats!AZ42-'O_FinStats - Vals'!AZ42","v":0},{"$f":"O_FinStats!BA42-'O_FinStats - Vals'!BA42","v":0},{"$f":"O_FinStats!BB42-'O_FinStats - Vals'!BB42","v":0},{"$f":"O_FinStats!BC42-'O_FinStats - Vals'!BC42","v":0},{"$f":"O_FinStats!BD42-'O_FinStats - Vals'!BD42","v":0},{"$f":"O_FinStats!BE42-'O_FinStats - Vals'!BE42","v":0},{"$f":"O_FinStats!BF42-'O_FinStats - Vals'!BF42","v":0},{"$f":"O_FinStats!BG42-'O_FinStats - Vals'!BG42","v":0},{"$f":"O_FinStats!BH42-'O_FinStats - Vals'!BH42","v":0},{"$f":"O_FinStats!BI42-'O_FinStats - Vals'!BI42","v":0},{"$f":"O_FinStats!BJ42-'O_FinStats - Vals'!BJ42","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$426","v":"Total index-linked debt accretion"},null,{"$f":" C_Fin_Ind!G$426","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y43-'O_FinStats - Vals'!Y43","v":4.333625081622813},{"$f":"O_FinStats!Z43-'O_FinStats - Vals'!Z43","v":0},{"$f":"O_FinStats!AA43-'O_FinStats - Vals'!AA43","v":0},{"$f":"O_FinStats!AB43-'O_FinStats - Vals'!AB43","v":0},{"$f":"O_FinStats!AC43-'O_FinStats - Vals'!AC43","v":0},{"$f":"O_FinStats!AD43-'O_FinStats - Vals'!AD43","v":0},{"$f":"O_FinStats!AE43-'O_FinStats - Vals'!AE43","v":0},{"$f":"O_FinStats!AF43-'O_FinStats - Vals'!AF43","v":0},{"$f":"O_FinStats!AG43-'O_FinStats - Vals'!AG43","v":0},{"$f":"O_FinStats!AH43-'O_FinStats - Vals'!AH43","v":-0.25191233111323186},{"$f":"O_FinStats!AI43-'O_FinStats - Vals'!AI43","v":6.0845187373436715},{"$f":"O_FinStats!AJ43-'O_FinStats - Vals'!AJ43","v":3.8746509864200362E-2},{"$f":"O_FinStats!AK43-'O_FinStats - Vals'!AK43","v":-2.998010312881938E-3},{"$f":"O_FinStats!AL43-'O_FinStats - Vals'!AL43","v":8.2499648236264989E-3},{"$f":"O_FinStats!AM43-'O_FinStats - Vals'!AM43","v":2.1846730673615866E-2},{"$f":"O_FinStats!AN43-'O_FinStats - Vals'!AN43","v":2.4223286413914025E-2},{"$f":"O_FinStats!AO43-'O_FinStats - Vals'!AO43","v":2.308514531935657E-2},{"$f":"O_FinStats!AP43-'O_FinStats - Vals'!AP43","v":2.1725236754164712E-2},{"$f":"O_FinStats!AQ43-'O_FinStats - Vals'!AQ43","v":2.0258362750311676E-2},{"$f":"O_FinStats!AR43-'O_FinStats - Vals'!AR43","v":1.8681593473360181E-2},{"$f":"O_FinStats!AS43-'O_FinStats - Vals'!AS43","v":1.6990665991500009E-2},{"$f":"O_FinStats!AT43-'O_FinStats - Vals'!AT43","v":1.5181149335376176E-2},{"$f":"O_FinStats!AU43-'O_FinStats - Vals'!AU43","v":1.3248451128589522E-2},{"$f":"O_FinStats!AV43-'O_FinStats - Vals'!AV43","v":1.1187812409076514E-2},{"$f":"O_FinStats!AW43-'O_FinStats - Vals'!AW43","v":8.9943021628471342E-3},{"$f":"O_FinStats!AX43-'O_FinStats - Vals'!AX43","v":6.6628116801723536E-3},{"$f":"O_FinStats!AY43-'O_FinStats - Vals'!AY43","v":-6.4186866572981671E-3},{"$f":"O_FinStats!AZ43-'O_FinStats - Vals'!AZ43","v":0.23875447575136377},{"$f":"O_FinStats!BA43-'O_FinStats - Vals'!BA43","v":0.80678490358303634},{"$f":"O_FinStats!BB43-'O_FinStats - Vals'!BB43","v":7.4682599128720994E-2},{"$f":"O_FinStats!BC43-'O_FinStats - Vals'!BC43","v":-2.0937109217228453},{"$f":"O_FinStats!BD43-'O_FinStats - Vals'!BD43","v":-0.17181876030809917},{"$f":"O_FinStats!BE43-'O_FinStats - Vals'!BE43","v":-8.4593423305307169E-2},{"$f":"O_FinStats!BF43-'O_FinStats - Vals'!BF43","v":-9.0176611992546896E-2},{"$f":"O_FinStats!BG43-'O_FinStats - Vals'!BG43","v":-9.6859251566513649E-2},{"$f":"O_FinStats!BH43-'O_FinStats - Vals'!BH43","v":-0.10196272539764095},{"$f":"O_FinStats!BI43-'O_FinStats - Vals'!BI43","v":-0.10705626254633671},{"$f":"O_FinStats!BJ43-'O_FinStats - Vals'!BJ43","v":-0.11269067204131034}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$101","v":"Total synthetic index-linked debt accretion"},null,{"$f":" C_Fin_SynthAccretion!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y44-'O_FinStats - Vals'!Y44","v":0},{"$f":"O_FinStats!Z44-'O_FinStats - Vals'!Z44","v":0},{"$f":"O_FinStats!AA44-'O_FinStats - Vals'!AA44","v":0},{"$f":"O_FinStats!AB44-'O_FinStats - Vals'!AB44","v":0},{"$f":"O_FinStats!AC44-'O_FinStats - Vals'!AC44","v":0},{"$f":"O_FinStats!AD44-'O_FinStats - Vals'!AD44","v":0},{"$f":"O_FinStats!AE44-'O_FinStats - Vals'!AE44","v":0},{"$f":"O_FinStats!AF44-'O_FinStats - Vals'!AF44","v":0},{"$f":"O_FinStats!AG44-'O_FinStats - Vals'!AG44","v":0},{"$f":"O_FinStats!AH44-'O_FinStats - Vals'!AH44","v":0},{"$f":"O_FinStats!AI44-'O_FinStats - Vals'!AI44","v":0},{"$f":"O_FinStats!AJ44-'O_FinStats - Vals'!AJ44","v":0},{"$f":"O_FinStats!AK44-'O_FinStats - Vals'!AK44","v":0},{"$f":"O_FinStats!AL44-'O_FinStats - Vals'!AL44","v":0},{"$f":"O_FinStats!AM44-'O_FinStats - Vals'!AM44","v":0},{"$f":"O_FinStats!AN44-'O_FinStats - Vals'!AN44","v":0},{"$f":"O_FinStats!AO44-'O_FinStats - Vals'!AO44","v":0},{"$f":"O_FinStats!AP44-'O_FinStats - Vals'!AP44","v":0},{"$f":"O_FinStats!AQ44-'O_FinStats - Vals'!AQ44","v":0},{"$f":"O_FinStats!AR44-'O_FinStats - Vals'!AR44","v":0},{"$f":"O_FinStats!AS44-'O_FinStats - Vals'!AS44","v":0},{"$f":"O_FinStats!AT44-'O_FinStats - Vals'!AT44","v":0},{"$f":"O_FinStats!AU44-'O_FinStats - Vals'!AU44","v":0},{"$f":"O_FinStats!AV44-'O_FinStats - Vals'!AV44","v":0},{"$f":"O_FinStats!AW44-'O_FinStats - Vals'!AW44","v":0},{"$f":"O_FinStats!AX44-'O_FinStats - Vals'!AX44","v":0},{"$f":"O_FinStats!AY44-'O_FinStats - Vals'!AY44","v":0},{"$f":"O_FinStats!AZ44-'O_FinStats - Vals'!AZ44","v":0},{"$f":"O_FinStats!BA44-'O_FinStats - Vals'!BA44","v":0},{"$f":"O_FinStats!BB44-'O_FinStats - Vals'!BB44","v":0},{"$f":"O_FinStats!BC44-'O_FinStats - Vals'!BC44","v":0},{"$f":"O_FinStats!BD44-'O_FinStats - Vals'!BD44","v":0},{"$f":"O_FinStats!BE44-'O_FinStats - Vals'!BE44","v":0},{"$f":"O_FinStats!BF44-'O_FinStats - Vals'!BF44","v":0},{"$f":"O_FinStats!BG44-'O_FinStats - Vals'!BG44","v":0},{"$f":"O_FinStats!BH44-'O_FinStats - Vals'!BH44","v":0},{"$f":"O_FinStats!BI44-'O_FinStats - Vals'!BI44","v":0},{"$f":"O_FinStats!BJ44-'O_FinStats - Vals'!BJ44","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$305","v":"Total fixed debt interest expense"},null,{"$f":" C_Fin_Fixed!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y45-'O_FinStats - Vals'!Y45","v":-53.563342317076604},{"$f":"O_FinStats!Z45-'O_FinStats - Vals'!Z45","v":0},{"$f":"O_FinStats!AA45-'O_FinStats - Vals'!AA45","v":0},{"$f":"O_FinStats!AB45-'O_FinStats - Vals'!AB45","v":0},{"$f":"O_FinStats!AC45-'O_FinStats - Vals'!AC45","v":0},{"$f":"O_FinStats!AD45-'O_FinStats - Vals'!AD45","v":0},{"$f":"O_FinStats!AE45-'O_FinStats - Vals'!AE45","v":0},{"$f":"O_FinStats!AF45-'O_FinStats - Vals'!AF45","v":0},{"$f":"O_FinStats!AG45-'O_FinStats - Vals'!AG45","v":-6.4101064092881188E-2},{"$f":"O_FinStats!AH45-'O_FinStats - Vals'!AH45","v":2.9023775924128472},{"$f":"O_FinStats!AI45-'O_FinStats - Vals'!AI45","v":1.7267142866689937},{"$f":"O_FinStats!AJ45-'O_FinStats - Vals'!AJ45","v":-2.6037356005942769},{"$f":"O_FinStats!AK45-'O_FinStats - Vals'!AK45","v":-2.7275989811984402},{"$f":"O_FinStats!AL45-'O_FinStats - Vals'!AL45","v":-2.7279270760123779},{"$f":"O_FinStats!AM45-'O_FinStats - Vals'!AM45","v":-2.7303213021437784},{"$f":"O_FinStats!AN45-'O_FinStats - Vals'!AN45","v":-2.7337232394532691},{"$f":"O_FinStats!AO45-'O_FinStats - Vals'!AO45","v":-2.7372507666121919},{"$f":"O_FinStats!AP45-'O_FinStats - Vals'!AP45","v":-2.7410068326954615},{"$f":"O_FinStats!AQ45-'O_FinStats - Vals'!AQ45","v":-2.744881816188979},{"$f":"O_FinStats!AR45-'O_FinStats - Vals'!AR45","v":-2.7488763356859067},{"$f":"O_FinStats!AS45-'O_FinStats - Vals'!AS45","v":-2.7529921672378919},{"$f":"O_FinStats!AT45-'O_FinStats - Vals'!AT45","v":-2.7572311486950412},{"$f":"O_FinStats!AU45-'O_FinStats - Vals'!AU45","v":-2.7615951694994578},{"$f":"O_FinStats!AV45-'O_FinStats - Vals'!AV45","v":-2.766086171410052},{"$f":"O_FinStats!AW45-'O_FinStats - Vals'!AW45","v":-2.7707061493584888},{"$f":"O_FinStats!AX45-'O_FinStats - Vals'!AX45","v":-2.7850085071404465},{"$f":"O_FinStats!AY45-'O_FinStats - Vals'!AY45","v":-2.5760167863593892},{"$f":"O_FinStats!AZ45-'O_FinStats - Vals'!AZ45","v":-1.8500042956155767},{"$f":"O_FinStats!BA45-'O_FinStats - Vals'!BA45","v":-2.0764109095791241},{"$f":"O_FinStats!BB45-'O_FinStats - Vals'!BB45","v":-4.9025107462764481},{"$f":"O_FinStats!BC45-'O_FinStats - Vals'!BC45","v":-3.741865881401111},{"$f":"O_FinStats!BD45-'O_FinStats - Vals'!BD45","v":-0.36124877630481933},{"$f":"O_FinStats!BE45-'O_FinStats - Vals'!BE45","v":-0.23876015861287669},{"$f":"O_FinStats!BF45-'O_FinStats - Vals'!BF45","v":-0.24498928752939264},{"$f":"O_FinStats!BG45-'O_FinStats - Vals'!BG45","v":-0.25173479044212854},{"$f":"O_FinStats!BH45-'O_FinStats - Vals'!BH45","v":-0.25828835885459966},{"$f":"O_FinStats!BI45-'O_FinStats - Vals'!BI45","v":-0.26514580174853108},{"$f":"O_FinStats!BJ45-'O_FinStats - Vals'!BJ45","v":-0.27241607541697022}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$305","v":"Total index-linked debt interest expense"},null,{"$f":" C_Fin_Ind!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y46-'O_FinStats - Vals'!Y46","v":1.4501135051511937},{"$f":"O_FinStats!Z46-'O_FinStats - Vals'!Z46","v":0},{"$f":"O_FinStats!AA46-'O_FinStats - Vals'!AA46","v":0},{"$f":"O_FinStats!AB46-'O_FinStats - Vals'!AB46","v":0},{"$f":"O_FinStats!AC46-'O_FinStats - Vals'!AC46","v":0},{"$f":"O_FinStats!AD46-'O_FinStats - Vals'!AD46","v":0},{"$f":"O_FinStats!AE46-'O_FinStats - Vals'!AE46","v":0},{"$f":"O_FinStats!AF46-'O_FinStats - Vals'!AF46","v":0},{"$f":"O_FinStats!AG46-'O_FinStats - Vals'!AG46","v":-2.909546299071053E-2},{"$f":"O_FinStats!AH46-'O_FinStats - Vals'!AH46","v":0.4517267542511938},{"$f":"O_FinStats!AI46-'O_FinStats - Vals'!AI46","v":1.0945407922445938},{"$f":"O_FinStats!AJ46-'O_FinStats - Vals'!AJ46","v":7.0979555165592956E-2},{"$f":"O_FinStats!AK46-'O_FinStats - Vals'!AK46","v":3.4855817327667182E-2},{"$f":"O_FinStats!AL46-'O_FinStats - Vals'!AL46","v":3.3828194068973971E-2},{"$f":"O_FinStats!AM46-'O_FinStats - Vals'!AM46","v":3.1884716023728998E-3},{"$f":"O_FinStats!AN46-'O_FinStats - Vals'!AN46","v":3.0347876362952775E-3},{"$f":"O_FinStats!AO46-'O_FinStats - Vals'!AO46","v":2.8745402988832325E-3},{"$f":"O_FinStats!AP46-'O_FinStats - Vals'!AP46","v":2.6932050806873775E-3},{"$f":"O_FinStats!AQ46-'O_FinStats - Vals'!AQ46","v":2.4979584690498768E-3},{"$f":"O_FinStats!AR46-'O_FinStats - Vals'!AR46","v":2.2883390553474214E-3},{"$f":"O_FinStats!AS46-'O_FinStats - Vals'!AS46","v":2.0637891347021764E-3},{"$f":"O_FinStats!AT46-'O_FinStats - Vals'!AT46","v":1.8237298686898384E-3},{"$f":"O_FinStats!AU46-'O_FinStats - Vals'!AU46","v":1.5675613784758013E-3},{"$f":"O_FinStats!AV46-'O_FinStats - Vals'!AV46","v":1.2946620619871396E-3},{"$f":"O_FinStats!AW46-'O_FinStats - Vals'!AW46","v":1.004387881195612E-3},{"$f":"O_FinStats!AX46-'O_FinStats - Vals'!AX46","v":1.5660371186498878E-5},{"$f":"O_FinStats!AY46-'O_FinStats - Vals'!AY46","v":1.4904103864338936E-2},{"$f":"O_FinStats!AZ46-'O_FinStats - Vals'!AZ46","v":6.7070284628194088E-2},{"$f":"O_FinStats!BA46-'O_FinStats - Vals'!BA46","v":5.6545241112786471E-2},{"$f":"O_FinStats!BB46-'O_FinStats - Vals'!BB46","v":-0.12951860728092868},{"$f":"O_FinStats!BC46-'O_FinStats - Vals'!BC46","v":-0.145331418032427},{"$f":"O_FinStats!BD46-'O_FinStats - Vals'!BD46","v":-1.6448580012387026E-2},{"$f":"O_FinStats!BE46-'O_FinStats - Vals'!BE46","v":-1.1211319481219562E-2},{"$f":"O_FinStats!BF46-'O_FinStats - Vals'!BF46","v":-1.1998159851764001E-2},{"$f":"O_FinStats!BG46-'O_FinStats - Vals'!BG46","v":-1.2754227003696883E-2},{"$f":"O_FinStats!BH46-'O_FinStats - Vals'!BH46","v":-1.3408354856053961E-2},{"$f":"O_FinStats!BI46-'O_FinStats - Vals'!BI46","v":-1.4096541689653463E-2},{"$f":"O_FinStats!BJ46-'O_FinStats - Vals'!BJ46","v":-1.4821659152069344E-2}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$305","v":"Total synthetic index-linked debt interest expense"},null,{"$f":" C_Fin_Synth!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y47-'O_FinStats - Vals'!Y47","v":0},{"$f":"O_FinStats!Z47-'O_FinStats - Vals'!Z47","v":0},{"$f":"O_FinStats!AA47-'O_FinStats - Vals'!AA47","v":0},{"$f":"O_FinStats!AB47-'O_FinStats - Vals'!AB47","v":0},{"$f":"O_FinStats!AC47-'O_FinStats - Vals'!AC47","v":0},{"$f":"O_FinStats!AD47-'O_FinStats - Vals'!AD47","v":0},{"$f":"O_FinStats!AE47-'O_FinStats - Vals'!AE47","v":0},{"$f":"O_FinStats!AF47-'O_FinStats - Vals'!AF47","v":0},{"$f":"O_FinStats!AG47-'O_FinStats - Vals'!AG47","v":0},{"$f":"O_FinStats!AH47-'O_FinStats - Vals'!AH47","v":0},{"$f":"O_FinStats!AI47-'O_FinStats - Vals'!AI47","v":0},{"$f":"O_FinStats!AJ47-'O_FinStats - Vals'!AJ47","v":0},{"$f":"O_FinStats!AK47-'O_FinStats - Vals'!AK47","v":0},{"$f":"O_FinStats!AL47-'O_FinStats - Vals'!AL47","v":0},{"$f":"O_FinStats!AM47-'O_FinStats - Vals'!AM47","v":0},{"$f":"O_FinStats!AN47-'O_FinStats - Vals'!AN47","v":0},{"$f":"O_FinStats!AO47-'O_FinStats - Vals'!AO47","v":0},{"$f":"O_FinStats!AP47-'O_FinStats - Vals'!AP47","v":0},{"$f":"O_FinStats!AQ47-'O_FinStats - Vals'!AQ47","v":0},{"$f":"O_FinStats!AR47-'O_FinStats - Vals'!AR47","v":0},{"$f":"O_FinStats!AS47-'O_FinStats - Vals'!AS47","v":0},{"$f":"O_FinStats!AT47-'O_FinStats - Vals'!AT47","v":0},{"$f":"O_FinStats!AU47-'O_FinStats - Vals'!AU47","v":0},{"$f":"O_FinStats!AV47-'O_FinStats - Vals'!AV47","v":0},{"$f":"O_FinStats!AW47-'O_FinStats - Vals'!AW47","v":0},{"$f":"O_FinStats!AX47-'O_FinStats - Vals'!AX47","v":0},{"$f":"O_FinStats!AY47-'O_FinStats - Vals'!AY47","v":0},{"$f":"O_FinStats!AZ47-'O_FinStats - Vals'!AZ47","v":0},{"$f":"O_FinStats!BA47-'O_FinStats - Vals'!BA47","v":0},{"$f":"O_FinStats!BB47-'O_FinStats - Vals'!BB47","v":0},{"$f":"O_FinStats!BC47-'O_FinStats - Vals'!BC47","v":0},{"$f":"O_FinStats!BD47-'O_FinStats - Vals'!BD47","v":0},{"$f":"O_FinStats!BE47-'O_FinStats - Vals'!BE47","v":0},{"$f":"O_FinStats!BF47-'O_FinStats - Vals'!BF47","v":0},{"$f":"O_FinStats!BG47-'O_FinStats - Vals'!BG47","v":0},{"$f":"O_FinStats!BH47-'O_FinStats - Vals'!BH47","v":0},{"$f":"O_FinStats!BI47-'O_FinStats - Vals'!BI47","v":0},{"$f":"O_FinStats!BJ47-'O_FinStats - Vals'!BJ47","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$305","v":"Total synthetic index-linked debt accretion interest expense"},null,{"$f":" C_Fin_SynthAccretion!G$305","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y48-'O_FinStats - Vals'!Y48","v":0},{"$f":"O_FinStats!Z48-'O_FinStats - Vals'!Z48","v":0},{"$f":"O_FinStats!AA48-'O_FinStats - Vals'!AA48","v":0},{"$f":"O_FinStats!AB48-'O_FinStats - Vals'!AB48","v":0},{"$f":"O_FinStats!AC48-'O_FinStats - Vals'!AC48","v":0},{"$f":"O_FinStats!AD48-'O_FinStats - Vals'!AD48","v":0},{"$f":"O_FinStats!AE48-'O_FinStats - Vals'!AE48","v":0},{"$f":"O_FinStats!AF48-'O_FinStats - Vals'!AF48","v":0},{"$f":"O_FinStats!AG48-'O_FinStats - Vals'!AG48","v":0},{"$f":"O_FinStats!AH48-'O_FinStats - Vals'!AH48","v":0},{"$f":"O_FinStats!AI48-'O_FinStats - Vals'!AI48","v":0},{"$f":"O_FinStats!AJ48-'O_FinStats - Vals'!AJ48","v":0},{"$f":"O_FinStats!AK48-'O_FinStats - Vals'!AK48","v":0},{"$f":"O_FinStats!AL48-'O_FinStats - Vals'!AL48","v":0},{"$f":"O_FinStats!AM48-'O_FinStats - Vals'!AM48","v":0},{"$f":"O_FinStats!AN48-'O_FinStats - Vals'!AN48","v":0},{"$f":"O_FinStats!AO48-'O_FinStats - Vals'!AO48","v":0},{"$f":"O_FinStats!AP48-'O_FinStats - Vals'!AP48","v":0},{"$f":"O_FinStats!AQ48-'O_FinStats - Vals'!AQ48","v":0},{"$f":"O_FinStats!AR48-'O_FinStats - Vals'!AR48","v":0},{"$f":"O_FinStats!AS48-'O_FinStats - Vals'!AS48","v":0},{"$f":"O_FinStats!AT48-'O_FinStats - Vals'!AT48","v":0},{"$f":"O_FinStats!AU48-'O_FinStats - Vals'!AU48","v":0},{"$f":"O_FinStats!AV48-'O_FinStats - Vals'!AV48","v":0},{"$f":"O_FinStats!AW48-'O_FinStats - Vals'!AW48","v":0},{"$f":"O_FinStats!AX48-'O_FinStats - Vals'!AX48","v":0},{"$f":"O_FinStats!AY48-'O_FinStats - Vals'!AY48","v":0},{"$f":"O_FinStats!AZ48-'O_FinStats - Vals'!AZ48","v":0},{"$f":"O_FinStats!BA48-'O_FinStats - Vals'!BA48","v":0},{"$f":"O_FinStats!BB48-'O_FinStats - Vals'!BB48","v":0},{"$f":"O_FinStats!BC48-'O_FinStats - Vals'!BC48","v":0},{"$f":"O_FinStats!BD48-'O_FinStats - Vals'!BD48","v":0},{"$f":"O_FinStats!BE48-'O_FinStats - Vals'!BE48","v":0},{"$f":"O_FinStats!BF48-'O_FinStats - Vals'!BF48","v":0},{"$f":"O_FinStats!BG48-'O_FinStats - Vals'!BG48","v":0},{"$f":"O_FinStats!BH48-'O_FinStats - Vals'!BH48","v":0},{"$f":"O_FinStats!BI48-'O_FinStats - Vals'!BI48","v":0},{"$f":"O_FinStats!BJ48-'O_FinStats - Vals'!BJ48","v":0}]
[null,null,null,null,"Profit before tax",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y49-'O_FinStats - Vals'!Y49","v":-59.887803639736376},{"$f":"O_FinStats!Z49-'O_FinStats - Vals'!Z49","v":0},{"$f":"O_FinStats!AA49-'O_FinStats - Vals'!AA49","v":0},{"$f":"O_FinStats!AB49-'O_FinStats - Vals'!AB49","v":0},{"$f":"O_FinStats!AC49-'O_FinStats - Vals'!AC49","v":0},{"$f":"O_FinStats!AD49-'O_FinStats - Vals'!AD49","v":0},{"$f":"O_FinStats!AE49-'O_FinStats - Vals'!AE49","v":0},{"$f":"O_FinStats!AF49-'O_FinStats - Vals'!AF49","v":0},{"$f":"O_FinStats!AG49-'O_FinStats - Vals'!AG49","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH49-'O_FinStats - Vals'!AH49","v":-5.7445394453609424},{"$f":"O_FinStats!AI49-'O_FinStats - Vals'!AI49","v":21.39467217380593},{"$f":"O_FinStats!AJ49-'O_FinStats - Vals'!AJ49","v":-17.242108169826679},{"$f":"O_FinStats!AK49-'O_FinStats - Vals'!AK49","v":-12.098205786739982},{"$f":"O_FinStats!AL49-'O_FinStats - Vals'!AL49","v":-12.869640663591099},{"$f":"O_FinStats!AM49-'O_FinStats - Vals'!AM49","v":-2.6365169731941478},{"$f":"O_FinStats!AN49-'O_FinStats - Vals'!AN49","v":-2.3997205596413096},{"$f":"O_FinStats!AO49-'O_FinStats - Vals'!AO49","v":-2.1547392363761446},{"$f":"O_FinStats!AP49-'O_FinStats - Vals'!AP49","v":-1.8979489441928763},{"$f":"O_FinStats!AQ49-'O_FinStats - Vals'!AQ49","v":-1.6286527718029902},{"$f":"O_FinStats!AR49-'O_FinStats - Vals'!AR49","v":-2.6456105939075769},{"$f":"O_FinStats!AS49-'O_FinStats - Vals'!AS49","v":-2.3758441470793059},{"$f":"O_FinStats!AT49-'O_FinStats - Vals'!AT49","v":-2.0926178503270876},{"$f":"O_FinStats!AU49-'O_FinStats - Vals'!AU49","v":-1.795417973959502},{"$f":"O_FinStats!AV49-'O_FinStats - Vals'!AV49","v":-1.4837132266773096},{"$f":"O_FinStats!AW49-'O_FinStats - Vals'!AW49","v":-2.6621651185735118},{"$f":"O_FinStats!AX49-'O_FinStats - Vals'!AX49","v":-2.3659829364050893},{"$f":"O_FinStats!AY49-'O_FinStats - Vals'!AY49","v":-1.6825101837703187},{"$f":"O_FinStats!AZ49-'O_FinStats - Vals'!AZ49","v":5.7040166452679841E-3},{"$f":"O_FinStats!BA49-'O_FinStats - Vals'!BA49","v":0.26947740994319247},{"$f":"O_FinStats!BB49-'O_FinStats - Vals'!BB49","v":-5.4760217304060461},{"$f":"O_FinStats!BC49-'O_FinStats - Vals'!BC49","v":-5.5172190604814659},{"$f":"O_FinStats!BD49-'O_FinStats - Vals'!BD49","v":0.34055269940131438},{"$f":"O_FinStats!BE49-'O_FinStats - Vals'!BE49","v":0.96339907705009864},{"$f":"O_FinStats!BF49-'O_FinStats - Vals'!BF49","v":1.3779442193103932},{"$f":"O_FinStats!BG49-'O_FinStats - Vals'!BG49","v":2.8628750246753043E-3},{"$f":"O_FinStats!BH49-'O_FinStats - Vals'!BH49","v":0.42416196920794391},{"$f":"O_FinStats!BI49-'O_FinStats - Vals'!BI49","v":0.86636432149998654},{"$f":"O_FinStats!BJ49-'O_FinStats - Vals'!BJ49","v":1.3299461833248643}]
[]
[null,null,null,null,{"$f":" C_Tax!E$266","v":"Tax expense"},null,{"$f":" C_Tax!G$266","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y51-'O_FinStats - Vals'!Y51","v":17.233944738984064},{"$f":"O_FinStats!Z51-'O_FinStats - Vals'!Z51","v":0},{"$f":"O_FinStats!AA51-'O_FinStats - Vals'!AA51","v":0},{"$f":"O_FinStats!AB51-'O_FinStats - Vals'!AB51","v":0},{"$f":"O_FinStats!AC51-'O_FinStats - Vals'!AC51","v":0},{"$f":"O_FinStats!AD51-'O_FinStats - Vals'!AD51","v":0},{"$f":"O_FinStats!AE51-'O_FinStats - Vals'!AE51","v":0},{"$f":"O_FinStats!AF51-'O_FinStats - Vals'!AF51","v":0},{"$f":"O_FinStats!AG51-'O_FinStats - Vals'!AG51","v":0},{"$f":"O_FinStats!AH51-'O_FinStats - Vals'!AH51","v":0.55163285959346808},{"$f":"O_FinStats!AI51-'O_FinStats - Vals'!AI51","v":-2.4868345781561914},{"$f":"O_FinStats!AJ51-'O_FinStats - Vals'!AJ51","v":2.1840275895762886},{"$f":"O_FinStats!AK51-'O_FinStats - Vals'!AK51","v":1.5410533074104364},{"$f":"O_FinStats!AL51-'O_FinStats - Vals'!AL51","v":5.1037212997506174},{"$f":"O_FinStats!AM51-'O_FinStats - Vals'!AM51","v":0.71814711862111835},{"$f":"O_FinStats!AN51-'O_FinStats - Vals'!AN51","v":0.66071855149260728},{"$f":"O_FinStats!AO51-'O_FinStats - Vals'!AO51","v":0.60129687302384127},{"$f":"O_FinStats!AP51-'O_FinStats - Vals'!AP51","v":0.53897766189589902},{"$f":"O_FinStats!AQ51-'O_FinStats - Vals'!AQ51","v":0.47358833157386471},{"$f":"O_FinStats!AR51-'O_FinStats - Vals'!AR51","v":0.72982054125867535},{"$f":"O_FinStats!AS51-'O_FinStats - Vals'!AS51","v":0.66443146633503147},{"$f":"O_FinStats!AT51-'O_FinStats - Vals'!AT51","v":0.59573900503397681},{"$f":"O_FinStats!AU51-'O_FinStats - Vals'!AU51","v":0.52361657221564428},{"$f":"O_FinStats!AV51-'O_FinStats - Vals'!AV51","v":0.44793324775685051},{"$f":"O_FinStats!AW51-'O_FinStats - Vals'!AW51","v":0.74485636896361029},{"$f":"O_FinStats!AX51-'O_FinStats - Vals'!AX51","v":0.67319027610096782},{"$f":"O_FinStats!AY51-'O_FinStats - Vals'!AY51","v":0.50477292420225695},{"$f":"O_FinStats!AZ51-'O_FinStats - Vals'!AZ51","v":8.5243735446169921E-2},{"$f":"O_FinStats!BA51-'O_FinStats - Vals'!BA51","v":2.1900479310033916E-2},{"$f":"O_FinStats!BB51-'O_FinStats - Vals'!BB51","v":1.4609533593511514},{"$f":"O_FinStats!BC51-'O_FinStats - Vals'!BC51","v":1.4740111296723626},{"$f":"O_FinStats!BD51-'O_FinStats - Vals'!BD51","v":1.2409380638473522E-2},{"$f":"O_FinStats!BE51-'O_FinStats - Vals'!BE51","v":-0.14037578710917842},{"$f":"O_FinStats!BF51-'O_FinStats - Vals'!BF51","v":-0.24099785320959199},{"$f":"O_FinStats!BG51-'O_FinStats - Vals'!BG51","v":0.10587712891037881},{"$f":"O_FinStats!BH51-'O_FinStats - Vals'!BH51","v":3.7501407945228493E-3},{"$f":"O_FinStats!BI51-'O_FinStats - Vals'!BI51","v":-0.10350672828553797},{"$f":"O_FinStats!BJ51-'O_FinStats - Vals'!BJ51","v":-0.21600966317907933}]
[null,null,null,null,"Profit after tax",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z52-'O_FinStats - Vals'!Z52","v":0},{"$f":"O_FinStats!AA52-'O_FinStats - Vals'!AA52","v":0},{"$f":"O_FinStats!AB52-'O_FinStats - Vals'!AB52","v":0},{"$f":"O_FinStats!AC52-'O_FinStats - Vals'!AC52","v":0},{"$f":"O_FinStats!AD52-'O_FinStats - Vals'!AD52","v":0},{"$f":"O_FinStats!AE52-'O_FinStats - Vals'!AE52","v":0},{"$f":"O_FinStats!AF52-'O_FinStats - Vals'!AF52","v":0},{"$f":"O_FinStats!AG52-'O_FinStats - Vals'!AG52","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH52-'O_FinStats - Vals'!AH52","v":-5.1929065857674743},{"$f":"O_FinStats!AI52-'O_FinStats - Vals'!AI52","v":18.90783759564971},{"$f":"O_FinStats!AJ52-'O_FinStats - Vals'!AJ52","v":-15.058080580250419},{"$f":"O_FinStats!AK52-'O_FinStats - Vals'!AK52","v":-10.557152479329488},{"$f":"O_FinStats!AL52-'O_FinStats - Vals'!AL52","v":-7.7659193638404531},{"$f":"O_FinStats!AM52-'O_FinStats - Vals'!AM52","v":-1.9183698545730294},{"$f":"O_FinStats!AN52-'O_FinStats - Vals'!AN52","v":-1.7390020081487023},{"$f":"O_FinStats!AO52-'O_FinStats - Vals'!AO52","v":-1.5534423633523033},{"$f":"O_FinStats!AP52-'O_FinStats - Vals'!AP52","v":-1.3589712822969773},{"$f":"O_FinStats!AQ52-'O_FinStats - Vals'!AQ52","v":-1.1550644402291255},{"$f":"O_FinStats!AR52-'O_FinStats - Vals'!AR52","v":-1.9157900526489016},{"$f":"O_FinStats!AS52-'O_FinStats - Vals'!AS52","v":-1.7114126807442744},{"$f":"O_FinStats!AT52-'O_FinStats - Vals'!AT52","v":-1.4968788452931108},{"$f":"O_FinStats!AU52-'O_FinStats - Vals'!AU52","v":-1.2718014017438577},{"$f":"O_FinStats!AV52-'O_FinStats - Vals'!AV52","v":-1.0357799789204591},{"$f":"O_FinStats!AW52-'O_FinStats - Vals'!AW52","v":-1.9173087496099015},{"$f":"O_FinStats!AX52-'O_FinStats - Vals'!AX52","v":-1.6927926603041215},{"$f":"O_FinStats!AY52-'O_FinStats - Vals'!AY52","v":-1.1777372595681754},{"$f":"O_FinStats!AZ52-'O_FinStats - Vals'!AZ52","v":9.0947752091437906E-2},{"$f":"O_FinStats!BA52-'O_FinStats - Vals'!BA52","v":0.29137788925322639},{"$f":"O_FinStats!BB52-'O_FinStats - Vals'!BB52","v":-4.0150683710548947},{"$f":"O_FinStats!BC52-'O_FinStats - Vals'!BC52","v":-4.0432079308093307},{"$f":"O_FinStats!BD52-'O_FinStats - Vals'!BD52","v":0.35296208003956053},{"$f":"O_FinStats!BE52-'O_FinStats - Vals'!BE52","v":0.82302328994092022},{"$f":"O_FinStats!BF52-'O_FinStats - Vals'!BF52","v":1.1369463661008012},{"$f":"O_FinStats!BG52-'O_FinStats - Vals'!BG52","v":0.10874000393505412},{"$f":"O_FinStats!BH52-'O_FinStats - Vals'!BH52","v":0.42791211000258045},{"$f":"O_FinStats!BI52-'O_FinStats - Vals'!BI52","v":0.76285759321444857},{"$f":"O_FinStats!BJ52-'O_FinStats - Vals'!BJ52","v":1.1139365201456712}]
[]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},null,{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y54-'O_FinStats - Vals'!Y54","v":39.258940831259679},{"$f":"O_FinStats!Z54-'O_FinStats - Vals'!Z54","v":0},{"$f":"O_FinStats!AA54-'O_FinStats - Vals'!AA54","v":0},{"$f":"O_FinStats!AB54-'O_FinStats - Vals'!AB54","v":0},{"$f":"O_FinStats!AC54-'O_FinStats - Vals'!AC54","v":0},{"$f":"O_FinStats!AD54-'O_FinStats - Vals'!AD54","v":0},{"$f":"O_FinStats!AE54-'O_FinStats - Vals'!AE54","v":0},{"$f":"O_FinStats!AF54-'O_FinStats - Vals'!AF54","v":0},{"$f":"O_FinStats!AG54-'O_FinStats - Vals'!AG54","v":0},{"$f":"O_FinStats!AH54-'O_FinStats - Vals'!AH54","v":191.51376815573235},{"$f":"O_FinStats!AI54-'O_FinStats - Vals'!AI54","v":-205.13498595297335},{"$f":"O_FinStats!AJ54-'O_FinStats - Vals'!AJ54","v":15.045401852161149},{"$f":"O_FinStats!AK54-'O_FinStats - Vals'!AK54","v":0},{"$f":"O_FinStats!AL54-'O_FinStats - Vals'!AL54","v":7.6034977686226739},{"$f":"O_FinStats!AM54-'O_FinStats - Vals'!AM54","v":1.6869556012939029},{"$f":"O_FinStats!AN54-'O_FinStats - Vals'!AN54","v":1.5075657084926206},{"$f":"O_FinStats!AO54-'O_FinStats - Vals'!AO54","v":1.3010406577363938},{"$f":"O_FinStats!AP54-'O_FinStats - Vals'!AP54","v":1.0989975255056379},{"$f":"O_FinStats!AQ54-'O_FinStats - Vals'!AQ54","v":0.88729147073217973},{"$f":"O_FinStats!AR54-'O_FinStats - Vals'!AR54","v":13.891041840125126},{"$f":"O_FinStats!AS54-'O_FinStats - Vals'!AS54","v":1.7114126807442176},{"$f":"O_FinStats!AT54-'O_FinStats - Vals'!AT54","v":1.4968788452930539},{"$f":"O_FinStats!AU54-'O_FinStats - Vals'!AU54","v":0.97042056549798872},{"$f":"O_FinStats!AV54-'O_FinStats - Vals'!AV54","v":0.72535771758930423},{"$f":"O_FinStats!AW54-'O_FinStats - Vals'!AW54","v":2.5291118471868685},{"$f":"O_FinStats!AX54-'O_FinStats - Vals'!AX54","v":1.6927926603041215},{"$f":"O_FinStats!AY54-'O_FinStats - Vals'!AY54","v":1.1777372595681754},{"$f":"O_FinStats!AZ54-'O_FinStats - Vals'!AZ54","v":-9.0947752091324219E-2},{"$f":"O_FinStats!BA54-'O_FinStats - Vals'!BA54","v":-0.29137788925322639},{"$f":"O_FinStats!BB54-'O_FinStats - Vals'!BB54","v":4.0150683710548947},{"$f":"O_FinStats!BC54-'O_FinStats - Vals'!BC54","v":3.6614277043445327},{"$f":"O_FinStats!BD54-'O_FinStats - Vals'!BD54","v":-0.74619571329321843},{"$f":"O_FinStats!BE54-'O_FinStats - Vals'!BE54","v":-1.228053932198236},{"$f":"O_FinStats!BF54-'O_FinStats - Vals'!BF54","v":-1.554127927618083},{"$f":"O_FinStats!BG54-'O_FinStats - Vals'!BG54","v":-0.53843701229561702},{"$f":"O_FinStats!BH54-'O_FinStats - Vals'!BH54","v":-0.87050002861542453},{"$f":"O_FinStats!BI54-'O_FinStats - Vals'!BI54","v":-1.2187231493826403},{"$f":"O_FinStats!BJ54-'O_FinStats - Vals'!BJ54","v":-1.583478043001378}]
[null,null,null,null,"Retained earnings",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z55-'O_FinStats - Vals'!Z55","v":0},{"$f":"O_FinStats!AA55-'O_FinStats - Vals'!AA55","v":0},{"$f":"O_FinStats!AB55-'O_FinStats - Vals'!AB55","v":0},{"$f":"O_FinStats!AC55-'O_FinStats - Vals'!AC55","v":0},{"$f":"O_FinStats!AD55-'O_FinStats - Vals'!AD55","v":0},{"$f":"O_FinStats!AE55-'O_FinStats - Vals'!AE55","v":0},{"$f":"O_FinStats!AF55-'O_FinStats - Vals'!AF55","v":0},{"$f":"O_FinStats!AG55-'O_FinStats - Vals'!AG55","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH55-'O_FinStats - Vals'!AH55","v":186.3208615699649},{"$f":"O_FinStats!AI55-'O_FinStats - Vals'!AI55","v":-186.22714835732364},{"$f":"O_FinStats!AJ55-'O_FinStats - Vals'!AJ55","v":-1.2678728089269953E-2},{"$f":"O_FinStats!AK55-'O_FinStats - Vals'!AK55","v":-10.557152479329488},{"$f":"O_FinStats!AL55-'O_FinStats - Vals'!AL55","v":-0.16242159521777921},{"$f":"O_FinStats!AM55-'O_FinStats - Vals'!AM55","v":-0.23141425327912657},{"$f":"O_FinStats!AN55-'O_FinStats - Vals'!AN55","v":-0.2314362996560817},{"$f":"O_FinStats!AO55-'O_FinStats - Vals'!AO55","v":-0.25240170561590958},{"$f":"O_FinStats!AP55-'O_FinStats - Vals'!AP55","v":-0.25997375679133938},{"$f":"O_FinStats!AQ55-'O_FinStats - Vals'!AQ55","v":-0.26777296949694573},{"$f":"O_FinStats!AR55-'O_FinStats - Vals'!AR55","v":11.975251787476225},{"$f":"O_FinStats!AS55-'O_FinStats - Vals'!AS55","v":0},{"$f":"O_FinStats!AT55-'O_FinStats - Vals'!AT55","v":0},{"$f":"O_FinStats!AU55-'O_FinStats - Vals'!AU55","v":-0.30138083624586898},{"$f":"O_FinStats!AV55-'O_FinStats - Vals'!AV55","v":-0.31042226133115491},{"$f":"O_FinStats!AW55-'O_FinStats - Vals'!AW55","v":0.61180309757696705},{"$f":"O_FinStats!AX55-'O_FinStats - Vals'!AX55","v":0},{"$f":"O_FinStats!AY55-'O_FinStats - Vals'!AY55","v":0},{"$f":"O_FinStats!AZ55-'O_FinStats - Vals'!AZ55","v":0},{"$f":"O_FinStats!BA55-'O_FinStats - Vals'!BA55","v":0},{"$f":"O_FinStats!BB55-'O_FinStats - Vals'!BB55","v":0},{"$f":"O_FinStats!BC55-'O_FinStats - Vals'!BC55","v":-0.38178022646479803},{"$f":"O_FinStats!BD55-'O_FinStats - Vals'!BD55","v":-0.3932336332536579},{"$f":"O_FinStats!BE55-'O_FinStats - Vals'!BE55","v":-0.40503064225731578},{"$f":"O_FinStats!BF55-'O_FinStats - Vals'!BF55","v":-0.41718156151728181},{"$f":"O_FinStats!BG55-'O_FinStats - Vals'!BG55","v":-0.4296970083605629},{"$f":"O_FinStats!BH55-'O_FinStats - Vals'!BH55","v":-0.44258791861284408},{"$f":"O_FinStats!BI55-'O_FinStats - Vals'!BI55","v":-0.45586555616819169},{"$f":"O_FinStats!BJ55-'O_FinStats - Vals'!BJ55","v":-0.46954152285570672}]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},null,{"$f":" C_Time!G$39","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y57-'O_FinStats - Vals'!Y57","v":0},{"$f":"O_FinStats!Z57-'O_FinStats - Vals'!Z57","v":0},{"$f":"O_FinStats!AA57-'O_FinStats - Vals'!AA57","v":0},{"$f":"O_FinStats!AB57-'O_FinStats - Vals'!AB57","v":0},{"$f":"O_FinStats!AC57-'O_FinStats - Vals'!AC57","v":0},{"$f":"O_FinStats!AD57-'O_FinStats - Vals'!AD57","v":0},{"$f":"O_FinStats!AE57-'O_FinStats - Vals'!AE57","v":0},{"$f":"O_FinStats!AF57-'O_FinStats - Vals'!AF57","v":0},{"$f":"O_FinStats!AG57-'O_FinStats - Vals'!AG57","v":0},{"$f":"O_FinStats!AH57-'O_FinStats - Vals'!AH57","v":0},{"$f":"O_FinStats!AI57-'O_FinStats - Vals'!AI57","v":0},{"$f":"O_FinStats!AJ57-'O_FinStats - Vals'!AJ57","v":0},{"$f":"O_FinStats!AK57-'O_FinStats - Vals'!AK57","v":0},{"$f":"O_FinStats!AL57-'O_FinStats - Vals'!AL57","v":0},{"$f":"O_FinStats!AM57-'O_FinStats - Vals'!AM57","v":0},{"$f":"O_FinStats!AN57-'O_FinStats - Vals'!AN57","v":0},{"$f":"O_FinStats!AO57-'O_FinStats - Vals'!AO57","v":0},{"$f":"O_FinStats!AP57-'O_FinStats - Vals'!AP57","v":0},{"$f":"O_FinStats!AQ57-'O_FinStats - Vals'!AQ57","v":0},{"$f":"O_FinStats!AR57-'O_FinStats - Vals'!AR57","v":0},{"$f":"O_FinStats!AS57-'O_FinStats - Vals'!AS57","v":0},{"$f":"O_FinStats!AT57-'O_FinStats - Vals'!AT57","v":0},{"$f":"O_FinStats!AU57-'O_FinStats - Vals'!AU57","v":0},{"$f":"O_FinStats!AV57-'O_FinStats - Vals'!AV57","v":0},{"$f":"O_FinStats!AW57-'O_FinStats - Vals'!AW57","v":0},{"$f":"O_FinStats!AX57-'O_FinStats - Vals'!AX57","v":0},{"$f":"O_FinStats!AY57-'O_FinStats - Vals'!AY57","v":0},{"$f":"O_FinStats!AZ57-'O_FinStats - Vals'!AZ57","v":0},{"$f":"O_FinStats!BA57-'O_FinStats - Vals'!BA57","v":0},{"$f":"O_FinStats!BB57-'O_FinStats - Vals'!BB57","v":0},{"$f":"O_FinStats!BC57-'O_FinStats - Vals'!BC57","v":0},{"$f":"O_FinStats!BD57-'O_FinStats - Vals'!BD57","v":0},{"$f":"O_FinStats!BE57-'O_FinStats - Vals'!BE57","v":0},{"$f":"O_FinStats!BF57-'O_FinStats - Vals'!BF57","v":0},{"$f":"O_FinStats!BG57-'O_FinStats - Vals'!BG57","v":0},{"$f":"O_FinStats!BH57-'O_FinStats - Vals'!BH57","v":0},{"$f":"O_FinStats!BI57-'O_FinStats - Vals'!BI57","v":0},{"$f":"O_FinStats!BJ57-'O_FinStats - Vals'!BJ57","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$21","v":"Retained earnings (actual)"},null,{"$f":" I_Actuals!G$21","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y58-'O_FinStats - Vals'!Y58","v":0},{"$f":"O_FinStats!Z58-'O_FinStats - Vals'!Z58","v":0},{"$f":"O_FinStats!AA58-'O_FinStats - Vals'!AA58","v":0},{"$f":"O_FinStats!AB58-'O_FinStats - Vals'!AB58","v":0},{"$f":"O_FinStats!AC58-'O_FinStats - Vals'!AC58","v":0},{"$f":"O_FinStats!AD58-'O_FinStats - Vals'!AD58","v":0},{"$f":"O_FinStats!AE58-'O_FinStats - Vals'!AE58","v":0},{"$f":"O_FinStats!AF58-'O_FinStats - Vals'!AF58","v":0},{"$f":"O_FinStats!AG58-'O_FinStats - Vals'!AG58","v":0},{"$f":"O_FinStats!AH58-'O_FinStats - Vals'!AH58","v":0},{"$f":"O_FinStats!AI58-'O_FinStats - Vals'!AI58","v":0},{"$f":"O_FinStats!AJ58-'O_FinStats - Vals'!AJ58","v":0},{"$f":"O_FinStats!AK58-'O_FinStats - Vals'!AK58","v":0},{"$f":"O_FinStats!AL58-'O_FinStats - Vals'!AL58","v":0},{"$f":"O_FinStats!AM58-'O_FinStats - Vals'!AM58","v":0},{"$f":"O_FinStats!AN58-'O_FinStats - Vals'!AN58","v":0},{"$f":"O_FinStats!AO58-'O_FinStats - Vals'!AO58","v":0},{"$f":"O_FinStats!AP58-'O_FinStats - Vals'!AP58","v":0},{"$f":"O_FinStats!AQ58-'O_FinStats - Vals'!AQ58","v":0},{"$f":"O_FinStats!AR58-'O_FinStats - Vals'!AR58","v":0},{"$f":"O_FinStats!AS58-'O_FinStats - Vals'!AS58","v":0},{"$f":"O_FinStats!AT58-'O_FinStats - Vals'!AT58","v":0},{"$f":"O_FinStats!AU58-'O_FinStats - Vals'!AU58","v":0},{"$f":"O_FinStats!AV58-'O_FinStats - Vals'!AV58","v":0},{"$f":"O_FinStats!AW58-'O_FinStats - Vals'!AW58","v":0},{"$f":"O_FinStats!AX58-'O_FinStats - Vals'!AX58","v":0},{"$f":"O_FinStats!AY58-'O_FinStats - Vals'!AY58","v":0},{"$f":"O_FinStats!AZ58-'O_FinStats - Vals'!AZ58","v":0},{"$f":"O_FinStats!BA58-'O_FinStats - Vals'!BA58","v":0},{"$f":"O_FinStats!BB58-'O_FinStats - Vals'!BB58","v":0},{"$f":"O_FinStats!BC58-'O_FinStats - Vals'!BC58","v":0},{"$f":"O_FinStats!BD58-'O_FinStats - Vals'!BD58","v":0},{"$f":"O_FinStats!BE58-'O_FinStats - Vals'!BE58","v":0},{"$f":"O_FinStats!BF58-'O_FinStats - Vals'!BF58","v":0},{"$f":"O_FinStats!BG58-'O_FinStats - Vals'!BG58","v":0},{"$f":"O_FinStats!BH58-'O_FinStats - Vals'!BH58","v":0},{"$f":"O_FinStats!BI58-'O_FinStats - Vals'!BI58","v":0},{"$f":"O_FinStats!BJ58-'O_FinStats - Vals'!BJ58","v":0}]
[]
[null,null,null,null,"Retained earnings balance BEG",null,{"$f":"G61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y60-'O_FinStats - Vals'!Y60","v":0},{"$f":"O_FinStats!Z60-'O_FinStats - Vals'!Z60","v":0},{"$f":"O_FinStats!AA60-'O_FinStats - Vals'!AA60","v":0},{"$f":"O_FinStats!AB60-'O_FinStats - Vals'!AB60","v":0},{"$f":"O_FinStats!AC60-'O_FinStats - Vals'!AC60","v":0},{"$f":"O_FinStats!AD60-'O_FinStats - Vals'!AD60","v":0},{"$f":"O_FinStats!AE60-'O_FinStats - Vals'!AE60","v":0},{"$f":"O_FinStats!AF60-'O_FinStats - Vals'!AF60","v":0},{"$f":"O_FinStats!AG60-'O_FinStats - Vals'!AG60","v":0},{"$f":"O_FinStats!AH60-'O_FinStats - Vals'!AH60","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AI60-'O_FinStats - Vals'!AI60","v":186.2271483573237},{"$f":"O_FinStats!AJ60-'O_FinStats - Vals'!AJ60","v":5.6843418860808015E-14},{"$f":"O_FinStats!AK60-'O_FinStats - Vals'!AK60","v":-1.2678728089213109E-2},{"$f":"O_FinStats!AL60-'O_FinStats - Vals'!AL60","v":-10.569831207418702},{"$f":"O_FinStats!AM60-'O_FinStats - Vals'!AM60","v":-10.732252802636481},{"$f":"O_FinStats!AN60-'O_FinStats - Vals'!AN60","v":-10.963667055915721},{"$f":"O_FinStats!AO60-'O_FinStats - Vals'!AO60","v":-11.19510335557186},{"$f":"O_FinStats!AP60-'O_FinStats - Vals'!AP60","v":-11.447505061187826},{"$f":"O_FinStats!AQ60-'O_FinStats - Vals'!AQ60","v":-11.707478817979222},{"$f":"O_FinStats!AR60-'O_FinStats - Vals'!AR60","v":-11.975251787476168},{"$f":"O_FinStats!AS60-'O_FinStats - Vals'!AS60","v":5.6843418860808015E-14},{"$f":"O_FinStats!AT60-'O_FinStats - Vals'!AT60","v":5.6843418860808015E-14},{"$f":"O_FinStats!AU60-'O_FinStats - Vals'!AU60","v":5.6843418860808015E-14},{"$f":"O_FinStats!AV60-'O_FinStats - Vals'!AV60","v":-0.30138083624581213},{"$f":"O_FinStats!AW60-'O_FinStats - Vals'!AW60","v":-0.61180309757696705},{"$f":"O_FinStats!AX60-'O_FinStats - Vals'!AX60","v":0},{"$f":"O_FinStats!AY60-'O_FinStats - Vals'!AY60","v":0},{"$f":"O_FinStats!AZ60-'O_FinStats - Vals'!AZ60","v":0},{"$f":"O_FinStats!BA60-'O_FinStats - Vals'!BA60","v":0},{"$f":"O_FinStats!BB60-'O_FinStats - Vals'!BB60","v":0},{"$f":"O_FinStats!BC60-'O_FinStats - Vals'!BC60","v":0},{"$f":"O_FinStats!BD60-'O_FinStats - Vals'!BD60","v":-0.38178022646479803},{"$f":"O_FinStats!BE60-'O_FinStats - Vals'!BE60","v":-0.77501385971845593},{"$f":"O_FinStats!BF60-'O_FinStats - Vals'!BF60","v":-1.1800445019757717},{"$f":"O_FinStats!BG60-'O_FinStats - Vals'!BG60","v":-1.5972260634930535},{"$f":"O_FinStats!BH60-'O_FinStats - Vals'!BH60","v":-2.0269230718536164},{"$f":"O_FinStats!BI60-'O_FinStats - Vals'!BI60","v":-2.4695109904664605},{"$f":"O_FinStats!BJ60-'O_FinStats - Vals'!BJ60","v":-2.9253765466346522}]
[null,null,null,"plus",{"$f":" E$55","v":"Retained earnings"},null,{"$f":" G$55","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y61-'O_FinStats - Vals'!Y61","v":-3.3949180694894494},{"$f":"O_FinStats!Z61-'O_FinStats - Vals'!Z61","v":0},{"$f":"O_FinStats!AA61-'O_FinStats - Vals'!AA61","v":0},{"$f":"O_FinStats!AB61-'O_FinStats - Vals'!AB61","v":0},{"$f":"O_FinStats!AC61-'O_FinStats - Vals'!AC61","v":0},{"$f":"O_FinStats!AD61-'O_FinStats - Vals'!AD61","v":0},{"$f":"O_FinStats!AE61-'O_FinStats - Vals'!AE61","v":0},{"$f":"O_FinStats!AF61-'O_FinStats - Vals'!AF61","v":0},{"$f":"O_FinStats!AG61-'O_FinStats - Vals'!AG61","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH61-'O_FinStats - Vals'!AH61","v":186.3208615699649},{"$f":"O_FinStats!AI61-'O_FinStats - Vals'!AI61","v":-186.22714835732364},{"$f":"O_FinStats!AJ61-'O_FinStats - Vals'!AJ61","v":-1.2678728089269953E-2},{"$f":"O_FinStats!AK61-'O_FinStats - Vals'!AK61","v":-10.557152479329488},{"$f":"O_FinStats!AL61-'O_FinStats - Vals'!AL61","v":-0.16242159521777921},{"$f":"O_FinStats!AM61-'O_FinStats - Vals'!AM61","v":-0.23141425327912657},{"$f":"O_FinStats!AN61-'O_FinStats - Vals'!AN61","v":-0.2314362996560817},{"$f":"O_FinStats!AO61-'O_FinStats - Vals'!AO61","v":-0.25240170561590958},{"$f":"O_FinStats!AP61-'O_FinStats - Vals'!AP61","v":-0.25997375679133938},{"$f":"O_FinStats!AQ61-'O_FinStats - Vals'!AQ61","v":-0.26777296949694573},{"$f":"O_FinStats!AR61-'O_FinStats - Vals'!AR61","v":11.975251787476225},{"$f":"O_FinStats!AS61-'O_FinStats - Vals'!AS61","v":0},{"$f":"O_FinStats!AT61-'O_FinStats - Vals'!AT61","v":0},{"$f":"O_FinStats!AU61-'O_FinStats - Vals'!AU61","v":-0.30138083624586898},{"$f":"O_FinStats!AV61-'O_FinStats - Vals'!AV61","v":-0.31042226133115491},{"$f":"O_FinStats!AW61-'O_FinStats - Vals'!AW61","v":0.61180309757696705},{"$f":"O_FinStats!AX61-'O_FinStats - Vals'!AX61","v":0},{"$f":"O_FinStats!AY61-'O_FinStats - Vals'!AY61","v":0},{"$f":"O_FinStats!AZ61-'O_FinStats - Vals'!AZ61","v":0},{"$f":"O_FinStats!BA61-'O_FinStats - Vals'!BA61","v":0},{"$f":"O_FinStats!BB61-'O_FinStats - Vals'!BB61","v":0},{"$f":"O_FinStats!BC61-'O_FinStats - Vals'!BC61","v":-0.38178022646479803},{"$f":"O_FinStats!BD61-'O_FinStats - Vals'!BD61","v":-0.3932336332536579},{"$f":"O_FinStats!BE61-'O_FinStats - Vals'!BE61","v":-0.40503064225731578},{"$f":"O_FinStats!BF61-'O_FinStats - Vals'!BF61","v":-0.41718156151728181},{"$f":"O_FinStats!BG61-'O_FinStats - Vals'!BG61","v":-0.4296970083605629},{"$f":"O_FinStats!BH61-'O_FinStats - Vals'!BH61","v":-0.44258791861284408},{"$f":"O_FinStats!BI61-'O_FinStats - Vals'!BI61","v":-0.45586555616819169},{"$f":"O_FinStats!BJ61-'O_FinStats - Vals'!BJ61","v":-0.46954152285570672}]
[null,null,null,null,"Retained earnings balance",null,{"$f":"G61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z62-'O_FinStats - Vals'!Z62","v":0},{"$f":"O_FinStats!AA62-'O_FinStats - Vals'!AA62","v":0},{"$f":"O_FinStats!AB62-'O_FinStats - Vals'!AB62","v":0},{"$f":"O_FinStats!AC62-'O_FinStats - Vals'!AC62","v":0},{"$f":"O_FinStats!AD62-'O_FinStats - Vals'!AD62","v":0},{"$f":"O_FinStats!AE62-'O_FinStats - Vals'!AE62","v":0},{"$f":"O_FinStats!AF62-'O_FinStats - Vals'!AF62","v":0},{"$f":"O_FinStats!AG62-'O_FinStats - Vals'!AG62","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH62-'O_FinStats - Vals'!AH62","v":186.2271483573237},{"$f":"O_FinStats!AI62-'O_FinStats - Vals'!AI62","v":5.6843418860808015E-14},{"$f":"O_FinStats!AJ62-'O_FinStats - Vals'!AJ62","v":-1.2678728089213109E-2},{"$f":"O_FinStats!AK62-'O_FinStats - Vals'!AK62","v":-10.569831207418702},{"$f":"O_FinStats!AL62-'O_FinStats - Vals'!AL62","v":-10.732252802636481},{"$f":"O_FinStats!AM62-'O_FinStats - Vals'!AM62","v":-10.963667055915721},{"$f":"O_FinStats!AN62-'O_FinStats - Vals'!AN62","v":-11.19510335557186},{"$f":"O_FinStats!AO62-'O_FinStats - Vals'!AO62","v":-11.447505061187826},{"$f":"O_FinStats!AP62-'O_FinStats - Vals'!AP62","v":-11.707478817979222},{"$f":"O_FinStats!AQ62-'O_FinStats - Vals'!AQ62","v":-11.975251787476168},{"$f":"O_FinStats!AR62-'O_FinStats - Vals'!AR62","v":5.6843418860808015E-14},{"$f":"O_FinStats!AS62-'O_FinStats - Vals'!AS62","v":5.6843418860808015E-14},{"$f":"O_FinStats!AT62-'O_FinStats - Vals'!AT62","v":5.6843418860808015E-14},{"$f":"O_FinStats!AU62-'O_FinStats - Vals'!AU62","v":-0.30138083624581213},{"$f":"O_FinStats!AV62-'O_FinStats - Vals'!AV62","v":-0.61180309757696705},{"$f":"O_FinStats!AW62-'O_FinStats - Vals'!AW62","v":0},{"$f":"O_FinStats!AX62-'O_FinStats - Vals'!AX62","v":0},{"$f":"O_FinStats!AY62-'O_FinStats - Vals'!AY62","v":0},{"$f":"O_FinStats!AZ62-'O_FinStats - Vals'!AZ62","v":0},{"$f":"O_FinStats!BA62-'O_FinStats - Vals'!BA62","v":0},{"$f":"O_FinStats!BB62-'O_FinStats - Vals'!BB62","v":0},{"$f":"O_FinStats!BC62-'O_FinStats - Vals'!BC62","v":-0.38178022646479803},{"$f":"O_FinStats!BD62-'O_FinStats - Vals'!BD62","v":-0.77501385971845593},{"$f":"O_FinStats!BE62-'O_FinStats - Vals'!BE62","v":-1.1800445019757717},{"$f":"O_FinStats!BF62-'O_FinStats - Vals'!BF62","v":-1.5972260634930535},{"$f":"O_FinStats!BG62-'O_FinStats - Vals'!BG62","v":-2.0269230718536164},{"$f":"O_FinStats!BH62-'O_FinStats - Vals'!BH62","v":-2.4695109904664605},{"$f":"O_FinStats!BI62-'O_FinStats - Vals'!BI62","v":-2.9253765466346522},{"$f":"O_FinStats!BJ62-'O_FinStats - Vals'!BJ62","v":-3.3949180694903589}]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,{"$f":" C_Capex!E$129","v":"NCA existing"},null,{"$f":" C_Capex!G$129","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y67-'O_FinStats - Vals'!Y67","v":0},{"$f":"O_FinStats!Z67-'O_FinStats - Vals'!Z67","v":0},{"$f":"O_FinStats!AA67-'O_FinStats - Vals'!AA67","v":0},{"$f":"O_FinStats!AB67-'O_FinStats - Vals'!AB67","v":0},{"$f":"O_FinStats!AC67-'O_FinStats - Vals'!AC67","v":0},{"$f":"O_FinStats!AD67-'O_FinStats - Vals'!AD67","v":0},{"$f":"O_FinStats!AE67-'O_FinStats - Vals'!AE67","v":0},{"$f":"O_FinStats!AF67-'O_FinStats - Vals'!AF67","v":0},{"$f":"O_FinStats!AG67-'O_FinStats - Vals'!AG67","v":0},{"$f":"O_FinStats!AH67-'O_FinStats - Vals'!AH67","v":0},{"$f":"O_FinStats!AI67-'O_FinStats - Vals'!AI67","v":0},{"$f":"O_FinStats!AJ67-'O_FinStats - Vals'!AJ67","v":0},{"$f":"O_FinStats!AK67-'O_FinStats - Vals'!AK67","v":0},{"$f":"O_FinStats!AL67-'O_FinStats - Vals'!AL67","v":0},{"$f":"O_FinStats!AM67-'O_FinStats - Vals'!AM67","v":0},{"$f":"O_FinStats!AN67-'O_FinStats - Vals'!AN67","v":0},{"$f":"O_FinStats!AO67-'O_FinStats - Vals'!AO67","v":0},{"$f":"O_FinStats!AP67-'O_FinStats - Vals'!AP67","v":0},{"$f":"O_FinStats!AQ67-'O_FinStats - Vals'!AQ67","v":0},{"$f":"O_FinStats!AR67-'O_FinStats - Vals'!AR67","v":0},{"$f":"O_FinStats!AS67-'O_FinStats - Vals'!AS67","v":0},{"$f":"O_FinStats!AT67-'O_FinStats - Vals'!AT67","v":0},{"$f":"O_FinStats!AU67-'O_FinStats - Vals'!AU67","v":0},{"$f":"O_FinStats!AV67-'O_FinStats - Vals'!AV67","v":0},{"$f":"O_FinStats!AW67-'O_FinStats - Vals'!AW67","v":0},{"$f":"O_FinStats!AX67-'O_FinStats - Vals'!AX67","v":0},{"$f":"O_FinStats!AY67-'O_FinStats - Vals'!AY67","v":0},{"$f":"O_FinStats!AZ67-'O_FinStats - Vals'!AZ67","v":0},{"$f":"O_FinStats!BA67-'O_FinStats - Vals'!BA67","v":0},{"$f":"O_FinStats!BB67-'O_FinStats - Vals'!BB67","v":0},{"$f":"O_FinStats!BC67-'O_FinStats - Vals'!BC67","v":0},{"$f":"O_FinStats!BD67-'O_FinStats - Vals'!BD67","v":0},{"$f":"O_FinStats!BE67-'O_FinStats - Vals'!BE67","v":0},{"$f":"O_FinStats!BF67-'O_FinStats - Vals'!BF67","v":0},{"$f":"O_FinStats!BG67-'O_FinStats - Vals'!BG67","v":0},{"$f":"O_FinStats!BH67-'O_FinStats - Vals'!BH67","v":0},{"$f":"O_FinStats!BI67-'O_FinStats - Vals'!BI67","v":0},{"$f":"O_FinStats!BJ67-'O_FinStats - Vals'!BJ67","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$162","v":"Category 1 description Assets Under Construction"},null,{"$f":" C_Capex!G$162","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y68-'O_FinStats - Vals'!Y68","v":0},{"$f":"O_FinStats!Z68-'O_FinStats - Vals'!Z68","v":0},{"$f":"O_FinStats!AA68-'O_FinStats - Vals'!AA68","v":0},{"$f":"O_FinStats!AB68-'O_FinStats - Vals'!AB68","v":0},{"$f":"O_FinStats!AC68-'O_FinStats - Vals'!AC68","v":0},{"$f":"O_FinStats!AD68-'O_FinStats - Vals'!AD68","v":0},{"$f":"O_FinStats!AE68-'O_FinStats - Vals'!AE68","v":0},{"$f":"O_FinStats!AF68-'O_FinStats - Vals'!AF68","v":0},{"$f":"O_FinStats!AG68-'O_FinStats - Vals'!AG68","v":0},{"$f":"O_FinStats!AH68-'O_FinStats - Vals'!AH68","v":0},{"$f":"O_FinStats!AI68-'O_FinStats - Vals'!AI68","v":0},{"$f":"O_FinStats!AJ68-'O_FinStats - Vals'!AJ68","v":0},{"$f":"O_FinStats!AK68-'O_FinStats - Vals'!AK68","v":0},{"$f":"O_FinStats!AL68-'O_FinStats - Vals'!AL68","v":0},{"$f":"O_FinStats!AM68-'O_FinStats - Vals'!AM68","v":0},{"$f":"O_FinStats!AN68-'O_FinStats - Vals'!AN68","v":0},{"$f":"O_FinStats!AO68-'O_FinStats - Vals'!AO68","v":0},{"$f":"O_FinStats!AP68-'O_FinStats - Vals'!AP68","v":0},{"$f":"O_FinStats!AQ68-'O_FinStats - Vals'!AQ68","v":0},{"$f":"O_FinStats!AR68-'O_FinStats - Vals'!AR68","v":0},{"$f":"O_FinStats!AS68-'O_FinStats - Vals'!AS68","v":0},{"$f":"O_FinStats!AT68-'O_FinStats - Vals'!AT68","v":0},{"$f":"O_FinStats!AU68-'O_FinStats - Vals'!AU68","v":0},{"$f":"O_FinStats!AV68-'O_FinStats - Vals'!AV68","v":0},{"$f":"O_FinStats!AW68-'O_FinStats - Vals'!AW68","v":0},{"$f":"O_FinStats!AX68-'O_FinStats - Vals'!AX68","v":0},{"$f":"O_FinStats!AY68-'O_FinStats - Vals'!AY68","v":0},{"$f":"O_FinStats!AZ68-'O_FinStats - Vals'!AZ68","v":0},{"$f":"O_FinStats!BA68-'O_FinStats - Vals'!BA68","v":0},{"$f":"O_FinStats!BB68-'O_FinStats - Vals'!BB68","v":0},{"$f":"O_FinStats!BC68-'O_FinStats - Vals'!BC68","v":0},{"$f":"O_FinStats!BD68-'O_FinStats - Vals'!BD68","v":0},{"$f":"O_FinStats!BE68-'O_FinStats - Vals'!BE68","v":0},{"$f":"O_FinStats!BF68-'O_FinStats - Vals'!BF68","v":0},{"$f":"O_FinStats!BG68-'O_FinStats - Vals'!BG68","v":0},{"$f":"O_FinStats!BH68-'O_FinStats - Vals'!BH68","v":0},{"$f":"O_FinStats!BI68-'O_FinStats - Vals'!BI68","v":0},{"$f":"O_FinStats!BJ68-'O_FinStats - Vals'!BJ68","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$199","v":"Category 2 description Assets Under Construction"},null,{"$f":" C_Capex!G$199","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y69-'O_FinStats - Vals'!Y69","v":0},{"$f":"O_FinStats!Z69-'O_FinStats - Vals'!Z69","v":0},{"$f":"O_FinStats!AA69-'O_FinStats - Vals'!AA69","v":0},{"$f":"O_FinStats!AB69-'O_FinStats - Vals'!AB69","v":0},{"$f":"O_FinStats!AC69-'O_FinStats - Vals'!AC69","v":0},{"$f":"O_FinStats!AD69-'O_FinStats - Vals'!AD69","v":0},{"$f":"O_FinStats!AE69-'O_FinStats - Vals'!AE69","v":0},{"$f":"O_FinStats!AF69-'O_FinStats - Vals'!AF69","v":0},{"$f":"O_FinStats!AG69-'O_FinStats - Vals'!AG69","v":0},{"$f":"O_FinStats!AH69-'O_FinStats - Vals'!AH69","v":0},{"$f":"O_FinStats!AI69-'O_FinStats - Vals'!AI69","v":0},{"$f":"O_FinStats!AJ69-'O_FinStats - Vals'!AJ69","v":0},{"$f":"O_FinStats!AK69-'O_FinStats - Vals'!AK69","v":0},{"$f":"O_FinStats!AL69-'O_FinStats - Vals'!AL69","v":0},{"$f":"O_FinStats!AM69-'O_FinStats - Vals'!AM69","v":0},{"$f":"O_FinStats!AN69-'O_FinStats - Vals'!AN69","v":0},{"$f":"O_FinStats!AO69-'O_FinStats - Vals'!AO69","v":0},{"$f":"O_FinStats!AP69-'O_FinStats - Vals'!AP69","v":0},{"$f":"O_FinStats!AQ69-'O_FinStats - Vals'!AQ69","v":0},{"$f":"O_FinStats!AR69-'O_FinStats - Vals'!AR69","v":0},{"$f":"O_FinStats!AS69-'O_FinStats - Vals'!AS69","v":0},{"$f":"O_FinStats!AT69-'O_FinStats - Vals'!AT69","v":0},{"$f":"O_FinStats!AU69-'O_FinStats - Vals'!AU69","v":0},{"$f":"O_FinStats!AV69-'O_FinStats - Vals'!AV69","v":0},{"$f":"O_FinStats!AW69-'O_FinStats - Vals'!AW69","v":0},{"$f":"O_FinStats!AX69-'O_FinStats - Vals'!AX69","v":0},{"$f":"O_FinStats!AY69-'O_FinStats - Vals'!AY69","v":0},{"$f":"O_FinStats!AZ69-'O_FinStats - Vals'!AZ69","v":0},{"$f":"O_FinStats!BA69-'O_FinStats - Vals'!BA69","v":0},{"$f":"O_FinStats!BB69-'O_FinStats - Vals'!BB69","v":0},{"$f":"O_FinStats!BC69-'O_FinStats - Vals'!BC69","v":0},{"$f":"O_FinStats!BD69-'O_FinStats - Vals'!BD69","v":0},{"$f":"O_FinStats!BE69-'O_FinStats - Vals'!BE69","v":0},{"$f":"O_FinStats!BF69-'O_FinStats - Vals'!BF69","v":0},{"$f":"O_FinStats!BG69-'O_FinStats - Vals'!BG69","v":0},{"$f":"O_FinStats!BH69-'O_FinStats - Vals'!BH69","v":0},{"$f":"O_FinStats!BI69-'O_FinStats - Vals'!BI69","v":0},{"$f":"O_FinStats!BJ69-'O_FinStats - Vals'!BJ69","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$236","v":"Category 3 description Assets Under Construction"},null,{"$f":" C_Capex!G$236","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y70-'O_FinStats - Vals'!Y70","v":0},{"$f":"O_FinStats!Z70-'O_FinStats - Vals'!Z70","v":0},{"$f":"O_FinStats!AA70-'O_FinStats - Vals'!AA70","v":0},{"$f":"O_FinStats!AB70-'O_FinStats - Vals'!AB70","v":0},{"$f":"O_FinStats!AC70-'O_FinStats - Vals'!AC70","v":0},{"$f":"O_FinStats!AD70-'O_FinStats - Vals'!AD70","v":0},{"$f":"O_FinStats!AE70-'O_FinStats - Vals'!AE70","v":0},{"$f":"O_FinStats!AF70-'O_FinStats - Vals'!AF70","v":0},{"$f":"O_FinStats!AG70-'O_FinStats - Vals'!AG70","v":0},{"$f":"O_FinStats!AH70-'O_FinStats - Vals'!AH70","v":0},{"$f":"O_FinStats!AI70-'O_FinStats - Vals'!AI70","v":0},{"$f":"O_FinStats!AJ70-'O_FinStats - Vals'!AJ70","v":0},{"$f":"O_FinStats!AK70-'O_FinStats - Vals'!AK70","v":0},{"$f":"O_FinStats!AL70-'O_FinStats - Vals'!AL70","v":0},{"$f":"O_FinStats!AM70-'O_FinStats - Vals'!AM70","v":0},{"$f":"O_FinStats!AN70-'O_FinStats - Vals'!AN70","v":0},{"$f":"O_FinStats!AO70-'O_FinStats - Vals'!AO70","v":0},{"$f":"O_FinStats!AP70-'O_FinStats - Vals'!AP70","v":0},{"$f":"O_FinStats!AQ70-'O_FinStats - Vals'!AQ70","v":0},{"$f":"O_FinStats!AR70-'O_FinStats - Vals'!AR70","v":0},{"$f":"O_FinStats!AS70-'O_FinStats - Vals'!AS70","v":0},{"$f":"O_FinStats!AT70-'O_FinStats - Vals'!AT70","v":0},{"$f":"O_FinStats!AU70-'O_FinStats - Vals'!AU70","v":0},{"$f":"O_FinStats!AV70-'O_FinStats - Vals'!AV70","v":0},{"$f":"O_FinStats!AW70-'O_FinStats - Vals'!AW70","v":0},{"$f":"O_FinStats!AX70-'O_FinStats - Vals'!AX70","v":0},{"$f":"O_FinStats!AY70-'O_FinStats - Vals'!AY70","v":0},{"$f":"O_FinStats!AZ70-'O_FinStats - Vals'!AZ70","v":0},{"$f":"O_FinStats!BA70-'O_FinStats - Vals'!BA70","v":0},{"$f":"O_FinStats!BB70-'O_FinStats - Vals'!BB70","v":0},{"$f":"O_FinStats!BC70-'O_FinStats - Vals'!BC70","v":0},{"$f":"O_FinStats!BD70-'O_FinStats - Vals'!BD70","v":0},{"$f":"O_FinStats!BE70-'O_FinStats - Vals'!BE70","v":0},{"$f":"O_FinStats!BF70-'O_FinStats - Vals'!BF70","v":0},{"$f":"O_FinStats!BG70-'O_FinStats - Vals'!BG70","v":0},{"$f":"O_FinStats!BH70-'O_FinStats - Vals'!BH70","v":0},{"$f":"O_FinStats!BI70-'O_FinStats - Vals'!BI70","v":0},{"$f":"O_FinStats!BJ70-'O_FinStats - Vals'!BJ70","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$273","v":"Category 4 description Assets Under Construction"},null,{"$f":" C_Capex!G$273","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y71-'O_FinStats - Vals'!Y71","v":0},{"$f":"O_FinStats!Z71-'O_FinStats - Vals'!Z71","v":0},{"$f":"O_FinStats!AA71-'O_FinStats - Vals'!AA71","v":0},{"$f":"O_FinStats!AB71-'O_FinStats - Vals'!AB71","v":0},{"$f":"O_FinStats!AC71-'O_FinStats - Vals'!AC71","v":0},{"$f":"O_FinStats!AD71-'O_FinStats - Vals'!AD71","v":0},{"$f":"O_FinStats!AE71-'O_FinStats - Vals'!AE71","v":0},{"$f":"O_FinStats!AF71-'O_FinStats - Vals'!AF71","v":0},{"$f":"O_FinStats!AG71-'O_FinStats - Vals'!AG71","v":0},{"$f":"O_FinStats!AH71-'O_FinStats - Vals'!AH71","v":0},{"$f":"O_FinStats!AI71-'O_FinStats - Vals'!AI71","v":0},{"$f":"O_FinStats!AJ71-'O_FinStats - Vals'!AJ71","v":0},{"$f":"O_FinStats!AK71-'O_FinStats - Vals'!AK71","v":0},{"$f":"O_FinStats!AL71-'O_FinStats - Vals'!AL71","v":0},{"$f":"O_FinStats!AM71-'O_FinStats - Vals'!AM71","v":0},{"$f":"O_FinStats!AN71-'O_FinStats - Vals'!AN71","v":0},{"$f":"O_FinStats!AO71-'O_FinStats - Vals'!AO71","v":0},{"$f":"O_FinStats!AP71-'O_FinStats - Vals'!AP71","v":0},{"$f":"O_FinStats!AQ71-'O_FinStats - Vals'!AQ71","v":0},{"$f":"O_FinStats!AR71-'O_FinStats - Vals'!AR71","v":0},{"$f":"O_FinStats!AS71-'O_FinStats - Vals'!AS71","v":0},{"$f":"O_FinStats!AT71-'O_FinStats - Vals'!AT71","v":0},{"$f":"O_FinStats!AU71-'O_FinStats - Vals'!AU71","v":0},{"$f":"O_FinStats!AV71-'O_FinStats - Vals'!AV71","v":0},{"$f":"O_FinStats!AW71-'O_FinStats - Vals'!AW71","v":0},{"$f":"O_FinStats!AX71-'O_FinStats - Vals'!AX71","v":0},{"$f":"O_FinStats!AY71-'O_FinStats - Vals'!AY71","v":0},{"$f":"O_FinStats!AZ71-'O_FinStats - Vals'!AZ71","v":0},{"$f":"O_FinStats!BA71-'O_FinStats - Vals'!BA71","v":0},{"$f":"O_FinStats!BB71-'O_FinStats - Vals'!BB71","v":0},{"$f":"O_FinStats!BC71-'O_FinStats - Vals'!BC71","v":0},{"$f":"O_FinStats!BD71-'O_FinStats - Vals'!BD71","v":0},{"$f":"O_FinStats!BE71-'O_FinStats - Vals'!BE71","v":0},{"$f":"O_FinStats!BF71-'O_FinStats - Vals'!BF71","v":0},{"$f":"O_FinStats!BG71-'O_FinStats - Vals'!BG71","v":0},{"$f":"O_FinStats!BH71-'O_FinStats - Vals'!BH71","v":0},{"$f":"O_FinStats!BI71-'O_FinStats - Vals'!BI71","v":0},{"$f":"O_FinStats!BJ71-'O_FinStats - Vals'!BJ71","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$310","v":"Category 5 description Assets Under Construction"},null,{"$f":" C_Capex!G$310","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y72-'O_FinStats - Vals'!Y72","v":0},{"$f":"O_FinStats!Z72-'O_FinStats - Vals'!Z72","v":0},{"$f":"O_FinStats!AA72-'O_FinStats - Vals'!AA72","v":0},{"$f":"O_FinStats!AB72-'O_FinStats - Vals'!AB72","v":0},{"$f":"O_FinStats!AC72-'O_FinStats - Vals'!AC72","v":0},{"$f":"O_FinStats!AD72-'O_FinStats - Vals'!AD72","v":0},{"$f":"O_FinStats!AE72-'O_FinStats - Vals'!AE72","v":0},{"$f":"O_FinStats!AF72-'O_FinStats - Vals'!AF72","v":0},{"$f":"O_FinStats!AG72-'O_FinStats - Vals'!AG72","v":0},{"$f":"O_FinStats!AH72-'O_FinStats - Vals'!AH72","v":0},{"$f":"O_FinStats!AI72-'O_FinStats - Vals'!AI72","v":0},{"$f":"O_FinStats!AJ72-'O_FinStats - Vals'!AJ72","v":0},{"$f":"O_FinStats!AK72-'O_FinStats - Vals'!AK72","v":0},{"$f":"O_FinStats!AL72-'O_FinStats - Vals'!AL72","v":0},{"$f":"O_FinStats!AM72-'O_FinStats - Vals'!AM72","v":0},{"$f":"O_FinStats!AN72-'O_FinStats - Vals'!AN72","v":0},{"$f":"O_FinStats!AO72-'O_FinStats - Vals'!AO72","v":0},{"$f":"O_FinStats!AP72-'O_FinStats - Vals'!AP72","v":0},{"$f":"O_FinStats!AQ72-'O_FinStats - Vals'!AQ72","v":0},{"$f":"O_FinStats!AR72-'O_FinStats - Vals'!AR72","v":0},{"$f":"O_FinStats!AS72-'O_FinStats - Vals'!AS72","v":0},{"$f":"O_FinStats!AT72-'O_FinStats - Vals'!AT72","v":0},{"$f":"O_FinStats!AU72-'O_FinStats - Vals'!AU72","v":0},{"$f":"O_FinStats!AV72-'O_FinStats - Vals'!AV72","v":0},{"$f":"O_FinStats!AW72-'O_FinStats - Vals'!AW72","v":0},{"$f":"O_FinStats!AX72-'O_FinStats - Vals'!AX72","v":0},{"$f":"O_FinStats!AY72-'O_FinStats - Vals'!AY72","v":0},{"$f":"O_FinStats!AZ72-'O_FinStats - Vals'!AZ72","v":0},{"$f":"O_FinStats!BA72-'O_FinStats - Vals'!BA72","v":0},{"$f":"O_FinStats!BB72-'O_FinStats - Vals'!BB72","v":0},{"$f":"O_FinStats!BC72-'O_FinStats - Vals'!BC72","v":0},{"$f":"O_FinStats!BD72-'O_FinStats - Vals'!BD72","v":0},{"$f":"O_FinStats!BE72-'O_FinStats - Vals'!BE72","v":0},{"$f":"O_FinStats!BF72-'O_FinStats - Vals'!BF72","v":0},{"$f":"O_FinStats!BG72-'O_FinStats - Vals'!BG72","v":0},{"$f":"O_FinStats!BH72-'O_FinStats - Vals'!BH72","v":0},{"$f":"O_FinStats!BI72-'O_FinStats - Vals'!BI72","v":0},{"$f":"O_FinStats!BJ72-'O_FinStats - Vals'!BJ72","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$347","v":"Category 6 description Assets Under Construction"},null,{"$f":" C_Capex!G$347","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y73-'O_FinStats - Vals'!Y73","v":0},{"$f":"O_FinStats!Z73-'O_FinStats - Vals'!Z73","v":0},{"$f":"O_FinStats!AA73-'O_FinStats - Vals'!AA73","v":0},{"$f":"O_FinStats!AB73-'O_FinStats - Vals'!AB73","v":0},{"$f":"O_FinStats!AC73-'O_FinStats - Vals'!AC73","v":0},{"$f":"O_FinStats!AD73-'O_FinStats - Vals'!AD73","v":0},{"$f":"O_FinStats!AE73-'O_FinStats - Vals'!AE73","v":0},{"$f":"O_FinStats!AF73-'O_FinStats - Vals'!AF73","v":0},{"$f":"O_FinStats!AG73-'O_FinStats - Vals'!AG73","v":0},{"$f":"O_FinStats!AH73-'O_FinStats - Vals'!AH73","v":0},{"$f":"O_FinStats!AI73-'O_FinStats - Vals'!AI73","v":0},{"$f":"O_FinStats!AJ73-'O_FinStats - Vals'!AJ73","v":0},{"$f":"O_FinStats!AK73-'O_FinStats - Vals'!AK73","v":0},{"$f":"O_FinStats!AL73-'O_FinStats - Vals'!AL73","v":0},{"$f":"O_FinStats!AM73-'O_FinStats - Vals'!AM73","v":0},{"$f":"O_FinStats!AN73-'O_FinStats - Vals'!AN73","v":0},{"$f":"O_FinStats!AO73-'O_FinStats - Vals'!AO73","v":0},{"$f":"O_FinStats!AP73-'O_FinStats - Vals'!AP73","v":0},{"$f":"O_FinStats!AQ73-'O_FinStats - Vals'!AQ73","v":0},{"$f":"O_FinStats!AR73-'O_FinStats - Vals'!AR73","v":0},{"$f":"O_FinStats!AS73-'O_FinStats - Vals'!AS73","v":0},{"$f":"O_FinStats!AT73-'O_FinStats - Vals'!AT73","v":0},{"$f":"O_FinStats!AU73-'O_FinStats - Vals'!AU73","v":0},{"$f":"O_FinStats!AV73-'O_FinStats - Vals'!AV73","v":0},{"$f":"O_FinStats!AW73-'O_FinStats - Vals'!AW73","v":0},{"$f":"O_FinStats!AX73-'O_FinStats - Vals'!AX73","v":0},{"$f":"O_FinStats!AY73-'O_FinStats - Vals'!AY73","v":0},{"$f":"O_FinStats!AZ73-'O_FinStats - Vals'!AZ73","v":0},{"$f":"O_FinStats!BA73-'O_FinStats - Vals'!BA73","v":0},{"$f":"O_FinStats!BB73-'O_FinStats - Vals'!BB73","v":0},{"$f":"O_FinStats!BC73-'O_FinStats - Vals'!BC73","v":0},{"$f":"O_FinStats!BD73-'O_FinStats - Vals'!BD73","v":0},{"$f":"O_FinStats!BE73-'O_FinStats - Vals'!BE73","v":0},{"$f":"O_FinStats!BF73-'O_FinStats - Vals'!BF73","v":0},{"$f":"O_FinStats!BG73-'O_FinStats - Vals'!BG73","v":0},{"$f":"O_FinStats!BH73-'O_FinStats - Vals'!BH73","v":0},{"$f":"O_FinStats!BI73-'O_FinStats - Vals'!BI73","v":0},{"$f":"O_FinStats!BJ73-'O_FinStats - Vals'!BJ73","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$384","v":"Category 7 description Assets Under Construction"},null,{"$f":" C_Capex!G$384","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y74-'O_FinStats - Vals'!Y74","v":0},{"$f":"O_FinStats!Z74-'O_FinStats - Vals'!Z74","v":0},{"$f":"O_FinStats!AA74-'O_FinStats - Vals'!AA74","v":0},{"$f":"O_FinStats!AB74-'O_FinStats - Vals'!AB74","v":0},{"$f":"O_FinStats!AC74-'O_FinStats - Vals'!AC74","v":0},{"$f":"O_FinStats!AD74-'O_FinStats - Vals'!AD74","v":0},{"$f":"O_FinStats!AE74-'O_FinStats - Vals'!AE74","v":0},{"$f":"O_FinStats!AF74-'O_FinStats - Vals'!AF74","v":0},{"$f":"O_FinStats!AG74-'O_FinStats - Vals'!AG74","v":0},{"$f":"O_FinStats!AH74-'O_FinStats - Vals'!AH74","v":0},{"$f":"O_FinStats!AI74-'O_FinStats - Vals'!AI74","v":0},{"$f":"O_FinStats!AJ74-'O_FinStats - Vals'!AJ74","v":0},{"$f":"O_FinStats!AK74-'O_FinStats - Vals'!AK74","v":0},{"$f":"O_FinStats!AL74-'O_FinStats - Vals'!AL74","v":0},{"$f":"O_FinStats!AM74-'O_FinStats - Vals'!AM74","v":0},{"$f":"O_FinStats!AN74-'O_FinStats - Vals'!AN74","v":0},{"$f":"O_FinStats!AO74-'O_FinStats - Vals'!AO74","v":0},{"$f":"O_FinStats!AP74-'O_FinStats - Vals'!AP74","v":0},{"$f":"O_FinStats!AQ74-'O_FinStats - Vals'!AQ74","v":0},{"$f":"O_FinStats!AR74-'O_FinStats - Vals'!AR74","v":0},{"$f":"O_FinStats!AS74-'O_FinStats - Vals'!AS74","v":0},{"$f":"O_FinStats!AT74-'O_FinStats - Vals'!AT74","v":0},{"$f":"O_FinStats!AU74-'O_FinStats - Vals'!AU74","v":0},{"$f":"O_FinStats!AV74-'O_FinStats - Vals'!AV74","v":0},{"$f":"O_FinStats!AW74-'O_FinStats - Vals'!AW74","v":0},{"$f":"O_FinStats!AX74-'O_FinStats - Vals'!AX74","v":0},{"$f":"O_FinStats!AY74-'O_FinStats - Vals'!AY74","v":0},{"$f":"O_FinStats!AZ74-'O_FinStats - Vals'!AZ74","v":0},{"$f":"O_FinStats!BA74-'O_FinStats - Vals'!BA74","v":0},{"$f":"O_FinStats!BB74-'O_FinStats - Vals'!BB74","v":0},{"$f":"O_FinStats!BC74-'O_FinStats - Vals'!BC74","v":0},{"$f":"O_FinStats!BD74-'O_FinStats - Vals'!BD74","v":0},{"$f":"O_FinStats!BE74-'O_FinStats - Vals'!BE74","v":0},{"$f":"O_FinStats!BF74-'O_FinStats - Vals'!BF74","v":0},{"$f":"O_FinStats!BG74-'O_FinStats - Vals'!BG74","v":0},{"$f":"O_FinStats!BH74-'O_FinStats - Vals'!BH74","v":0},{"$f":"O_FinStats!BI74-'O_FinStats - Vals'!BI74","v":0},{"$f":"O_FinStats!BJ74-'O_FinStats - Vals'!BJ74","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$421","v":"Category 8 description Assets Under Construction"},null,{"$f":" C_Capex!G$421","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y75-'O_FinStats - Vals'!Y75","v":0},{"$f":"O_FinStats!Z75-'O_FinStats - Vals'!Z75","v":0},{"$f":"O_FinStats!AA75-'O_FinStats - Vals'!AA75","v":0},{"$f":"O_FinStats!AB75-'O_FinStats - Vals'!AB75","v":0},{"$f":"O_FinStats!AC75-'O_FinStats - Vals'!AC75","v":0},{"$f":"O_FinStats!AD75-'O_FinStats - Vals'!AD75","v":0},{"$f":"O_FinStats!AE75-'O_FinStats - Vals'!AE75","v":0},{"$f":"O_FinStats!AF75-'O_FinStats - Vals'!AF75","v":0},{"$f":"O_FinStats!AG75-'O_FinStats - Vals'!AG75","v":0},{"$f":"O_FinStats!AH75-'O_FinStats - Vals'!AH75","v":0},{"$f":"O_FinStats!AI75-'O_FinStats - Vals'!AI75","v":0},{"$f":"O_FinStats!AJ75-'O_FinStats - Vals'!AJ75","v":0},{"$f":"O_FinStats!AK75-'O_FinStats - Vals'!AK75","v":0},{"$f":"O_FinStats!AL75-'O_FinStats - Vals'!AL75","v":0},{"$f":"O_FinStats!AM75-'O_FinStats - Vals'!AM75","v":0},{"$f":"O_FinStats!AN75-'O_FinStats - Vals'!AN75","v":0},{"$f":"O_FinStats!AO75-'O_FinStats - Vals'!AO75","v":0},{"$f":"O_FinStats!AP75-'O_FinStats - Vals'!AP75","v":0},{"$f":"O_FinStats!AQ75-'O_FinStats - Vals'!AQ75","v":0},{"$f":"O_FinStats!AR75-'O_FinStats - Vals'!AR75","v":0},{"$f":"O_FinStats!AS75-'O_FinStats - Vals'!AS75","v":0},{"$f":"O_FinStats!AT75-'O_FinStats - Vals'!AT75","v":0},{"$f":"O_FinStats!AU75-'O_FinStats - Vals'!AU75","v":0},{"$f":"O_FinStats!AV75-'O_FinStats - Vals'!AV75","v":0},{"$f":"O_FinStats!AW75-'O_FinStats - Vals'!AW75","v":0},{"$f":"O_FinStats!AX75-'O_FinStats - Vals'!AX75","v":0},{"$f":"O_FinStats!AY75-'O_FinStats - Vals'!AY75","v":0},{"$f":"O_FinStats!AZ75-'O_FinStats - Vals'!AZ75","v":0},{"$f":"O_FinStats!BA75-'O_FinStats - Vals'!BA75","v":0},{"$f":"O_FinStats!BB75-'O_FinStats - Vals'!BB75","v":0},{"$f":"O_FinStats!BC75-'O_FinStats - Vals'!BC75","v":0},{"$f":"O_FinStats!BD75-'O_FinStats - Vals'!BD75","v":0},{"$f":"O_FinStats!BE75-'O_FinStats - Vals'!BE75","v":0},{"$f":"O_FinStats!BF75-'O_FinStats - Vals'!BF75","v":0},{"$f":"O_FinStats!BG75-'O_FinStats - Vals'!BG75","v":0},{"$f":"O_FinStats!BH75-'O_FinStats - Vals'!BH75","v":0},{"$f":"O_FinStats!BI75-'O_FinStats - Vals'!BI75","v":0},{"$f":"O_FinStats!BJ75-'O_FinStats - Vals'!BJ75","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$458","v":"Category 9 description Assets Under Construction"},null,{"$f":" C_Capex!G$458","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y76-'O_FinStats - Vals'!Y76","v":0},{"$f":"O_FinStats!Z76-'O_FinStats - Vals'!Z76","v":0},{"$f":"O_FinStats!AA76-'O_FinStats - Vals'!AA76","v":0},{"$f":"O_FinStats!AB76-'O_FinStats - Vals'!AB76","v":0},{"$f":"O_FinStats!AC76-'O_FinStats - Vals'!AC76","v":0},{"$f":"O_FinStats!AD76-'O_FinStats - Vals'!AD76","v":0},{"$f":"O_FinStats!AE76-'O_FinStats - Vals'!AE76","v":0},{"$f":"O_FinStats!AF76-'O_FinStats - Vals'!AF76","v":0},{"$f":"O_FinStats!AG76-'O_FinStats - Vals'!AG76","v":0},{"$f":"O_FinStats!AH76-'O_FinStats - Vals'!AH76","v":0},{"$f":"O_FinStats!AI76-'O_FinStats - Vals'!AI76","v":0},{"$f":"O_FinStats!AJ76-'O_FinStats - Vals'!AJ76","v":0},{"$f":"O_FinStats!AK76-'O_FinStats - Vals'!AK76","v":0},{"$f":"O_FinStats!AL76-'O_FinStats - Vals'!AL76","v":0},{"$f":"O_FinStats!AM76-'O_FinStats - Vals'!AM76","v":0},{"$f":"O_FinStats!AN76-'O_FinStats - Vals'!AN76","v":0},{"$f":"O_FinStats!AO76-'O_FinStats - Vals'!AO76","v":0},{"$f":"O_FinStats!AP76-'O_FinStats - Vals'!AP76","v":0},{"$f":"O_FinStats!AQ76-'O_FinStats - Vals'!AQ76","v":0},{"$f":"O_FinStats!AR76-'O_FinStats - Vals'!AR76","v":0},{"$f":"O_FinStats!AS76-'O_FinStats - Vals'!AS76","v":0},{"$f":"O_FinStats!AT76-'O_FinStats - Vals'!AT76","v":0},{"$f":"O_FinStats!AU76-'O_FinStats - Vals'!AU76","v":0},{"$f":"O_FinStats!AV76-'O_FinStats - Vals'!AV76","v":0},{"$f":"O_FinStats!AW76-'O_FinStats - Vals'!AW76","v":0},{"$f":"O_FinStats!AX76-'O_FinStats - Vals'!AX76","v":0},{"$f":"O_FinStats!AY76-'O_FinStats - Vals'!AY76","v":0},{"$f":"O_FinStats!AZ76-'O_FinStats - Vals'!AZ76","v":0},{"$f":"O_FinStats!BA76-'O_FinStats - Vals'!BA76","v":0},{"$f":"O_FinStats!BB76-'O_FinStats - Vals'!BB76","v":0},{"$f":"O_FinStats!BC76-'O_FinStats - Vals'!BC76","v":0},{"$f":"O_FinStats!BD76-'O_FinStats - Vals'!BD76","v":0},{"$f":"O_FinStats!BE76-'O_FinStats - Vals'!BE76","v":0},{"$f":"O_FinStats!BF76-'O_FinStats - Vals'!BF76","v":0},{"$f":"O_FinStats!BG76-'O_FinStats - Vals'!BG76","v":0},{"$f":"O_FinStats!BH76-'O_FinStats - Vals'!BH76","v":0},{"$f":"O_FinStats!BI76-'O_FinStats - Vals'!BI76","v":0},{"$f":"O_FinStats!BJ76-'O_FinStats - Vals'!BJ76","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$495","v":"Category 10 description Assets Under Construction"},null,{"$f":" C_Capex!G$495","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y77-'O_FinStats - Vals'!Y77","v":0},{"$f":"O_FinStats!Z77-'O_FinStats - Vals'!Z77","v":0},{"$f":"O_FinStats!AA77-'O_FinStats - Vals'!AA77","v":0},{"$f":"O_FinStats!AB77-'O_FinStats - Vals'!AB77","v":0},{"$f":"O_FinStats!AC77-'O_FinStats - Vals'!AC77","v":0},{"$f":"O_FinStats!AD77-'O_FinStats - Vals'!AD77","v":0},{"$f":"O_FinStats!AE77-'O_FinStats - Vals'!AE77","v":0},{"$f":"O_FinStats!AF77-'O_FinStats - Vals'!AF77","v":0},{"$f":"O_FinStats!AG77-'O_FinStats - Vals'!AG77","v":0},{"$f":"O_FinStats!AH77-'O_FinStats - Vals'!AH77","v":0},{"$f":"O_FinStats!AI77-'O_FinStats - Vals'!AI77","v":0},{"$f":"O_FinStats!AJ77-'O_FinStats - Vals'!AJ77","v":0},{"$f":"O_FinStats!AK77-'O_FinStats - Vals'!AK77","v":0},{"$f":"O_FinStats!AL77-'O_FinStats - Vals'!AL77","v":0},{"$f":"O_FinStats!AM77-'O_FinStats - Vals'!AM77","v":0},{"$f":"O_FinStats!AN77-'O_FinStats - Vals'!AN77","v":0},{"$f":"O_FinStats!AO77-'O_FinStats - Vals'!AO77","v":0},{"$f":"O_FinStats!AP77-'O_FinStats - Vals'!AP77","v":0},{"$f":"O_FinStats!AQ77-'O_FinStats - Vals'!AQ77","v":0},{"$f":"O_FinStats!AR77-'O_FinStats - Vals'!AR77","v":0},{"$f":"O_FinStats!AS77-'O_FinStats - Vals'!AS77","v":0},{"$f":"O_FinStats!AT77-'O_FinStats - Vals'!AT77","v":0},{"$f":"O_FinStats!AU77-'O_FinStats - Vals'!AU77","v":0},{"$f":"O_FinStats!AV77-'O_FinStats - Vals'!AV77","v":0},{"$f":"O_FinStats!AW77-'O_FinStats - Vals'!AW77","v":0},{"$f":"O_FinStats!AX77-'O_FinStats - Vals'!AX77","v":0},{"$f":"O_FinStats!AY77-'O_FinStats - Vals'!AY77","v":0},{"$f":"O_FinStats!AZ77-'O_FinStats - Vals'!AZ77","v":0},{"$f":"O_FinStats!BA77-'O_FinStats - Vals'!BA77","v":0},{"$f":"O_FinStats!BB77-'O_FinStats - Vals'!BB77","v":0},{"$f":"O_FinStats!BC77-'O_FinStats - Vals'!BC77","v":0},{"$f":"O_FinStats!BD77-'O_FinStats - Vals'!BD77","v":0},{"$f":"O_FinStats!BE77-'O_FinStats - Vals'!BE77","v":0},{"$f":"O_FinStats!BF77-'O_FinStats - Vals'!BF77","v":0},{"$f":"O_FinStats!BG77-'O_FinStats - Vals'!BG77","v":0},{"$f":"O_FinStats!BH77-'O_FinStats - Vals'!BH77","v":0},{"$f":"O_FinStats!BI77-'O_FinStats - Vals'!BI77","v":0},{"$f":"O_FinStats!BJ77-'O_FinStats - Vals'!BJ77","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$167","v":"Category 1 description Assets in Use"},null,{"$f":" C_Capex!G$167","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y78-'O_FinStats - Vals'!Y78","v":0},{"$f":"O_FinStats!Z78-'O_FinStats - Vals'!Z78","v":0},{"$f":"O_FinStats!AA78-'O_FinStats - Vals'!AA78","v":0},{"$f":"O_FinStats!AB78-'O_FinStats - Vals'!AB78","v":0},{"$f":"O_FinStats!AC78-'O_FinStats - Vals'!AC78","v":0},{"$f":"O_FinStats!AD78-'O_FinStats - Vals'!AD78","v":0},{"$f":"O_FinStats!AE78-'O_FinStats - Vals'!AE78","v":0},{"$f":"O_FinStats!AF78-'O_FinStats - Vals'!AF78","v":0},{"$f":"O_FinStats!AG78-'O_FinStats - Vals'!AG78","v":0},{"$f":"O_FinStats!AH78-'O_FinStats - Vals'!AH78","v":0},{"$f":"O_FinStats!AI78-'O_FinStats - Vals'!AI78","v":0},{"$f":"O_FinStats!AJ78-'O_FinStats - Vals'!AJ78","v":0},{"$f":"O_FinStats!AK78-'O_FinStats - Vals'!AK78","v":0},{"$f":"O_FinStats!AL78-'O_FinStats - Vals'!AL78","v":0},{"$f":"O_FinStats!AM78-'O_FinStats - Vals'!AM78","v":0},{"$f":"O_FinStats!AN78-'O_FinStats - Vals'!AN78","v":0},{"$f":"O_FinStats!AO78-'O_FinStats - Vals'!AO78","v":0},{"$f":"O_FinStats!AP78-'O_FinStats - Vals'!AP78","v":0},{"$f":"O_FinStats!AQ78-'O_FinStats - Vals'!AQ78","v":0},{"$f":"O_FinStats!AR78-'O_FinStats - Vals'!AR78","v":0},{"$f":"O_FinStats!AS78-'O_FinStats - Vals'!AS78","v":0},{"$f":"O_FinStats!AT78-'O_FinStats - Vals'!AT78","v":0},{"$f":"O_FinStats!AU78-'O_FinStats - Vals'!AU78","v":0},{"$f":"O_FinStats!AV78-'O_FinStats - Vals'!AV78","v":0},{"$f":"O_FinStats!AW78-'O_FinStats - Vals'!AW78","v":0},{"$f":"O_FinStats!AX78-'O_FinStats - Vals'!AX78","v":0},{"$f":"O_FinStats!AY78-'O_FinStats - Vals'!AY78","v":0},{"$f":"O_FinStats!AZ78-'O_FinStats - Vals'!AZ78","v":0},{"$f":"O_FinStats!BA78-'O_FinStats - Vals'!BA78","v":0},{"$f":"O_FinStats!BB78-'O_FinStats - Vals'!BB78","v":0},{"$f":"O_FinStats!BC78-'O_FinStats - Vals'!BC78","v":0},{"$f":"O_FinStats!BD78-'O_FinStats - Vals'!BD78","v":0},{"$f":"O_FinStats!BE78-'O_FinStats - Vals'!BE78","v":0},{"$f":"O_FinStats!BF78-'O_FinStats - Vals'!BF78","v":0},{"$f":"O_FinStats!BG78-'O_FinStats - Vals'!BG78","v":0},{"$f":"O_FinStats!BH78-'O_FinStats - Vals'!BH78","v":0},{"$f":"O_FinStats!BI78-'O_FinStats - Vals'!BI78","v":0},{"$f":"O_FinStats!BJ78-'O_FinStats - Vals'!BJ78","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$204","v":"Category 2 description Assets in Use"},null,{"$f":" C_Capex!G$204","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y79-'O_FinStats - Vals'!Y79","v":0},{"$f":"O_FinStats!Z79-'O_FinStats - Vals'!Z79","v":0},{"$f":"O_FinStats!AA79-'O_FinStats - Vals'!AA79","v":0},{"$f":"O_FinStats!AB79-'O_FinStats - Vals'!AB79","v":0},{"$f":"O_FinStats!AC79-'O_FinStats - Vals'!AC79","v":0},{"$f":"O_FinStats!AD79-'O_FinStats - Vals'!AD79","v":0},{"$f":"O_FinStats!AE79-'O_FinStats - Vals'!AE79","v":0},{"$f":"O_FinStats!AF79-'O_FinStats - Vals'!AF79","v":0},{"$f":"O_FinStats!AG79-'O_FinStats - Vals'!AG79","v":0},{"$f":"O_FinStats!AH79-'O_FinStats - Vals'!AH79","v":0},{"$f":"O_FinStats!AI79-'O_FinStats - Vals'!AI79","v":0},{"$f":"O_FinStats!AJ79-'O_FinStats - Vals'!AJ79","v":0},{"$f":"O_FinStats!AK79-'O_FinStats - Vals'!AK79","v":0},{"$f":"O_FinStats!AL79-'O_FinStats - Vals'!AL79","v":0},{"$f":"O_FinStats!AM79-'O_FinStats - Vals'!AM79","v":0},{"$f":"O_FinStats!AN79-'O_FinStats - Vals'!AN79","v":0},{"$f":"O_FinStats!AO79-'O_FinStats - Vals'!AO79","v":0},{"$f":"O_FinStats!AP79-'O_FinStats - Vals'!AP79","v":0},{"$f":"O_FinStats!AQ79-'O_FinStats - Vals'!AQ79","v":0},{"$f":"O_FinStats!AR79-'O_FinStats - Vals'!AR79","v":0},{"$f":"O_FinStats!AS79-'O_FinStats - Vals'!AS79","v":0},{"$f":"O_FinStats!AT79-'O_FinStats - Vals'!AT79","v":0},{"$f":"O_FinStats!AU79-'O_FinStats - Vals'!AU79","v":0},{"$f":"O_FinStats!AV79-'O_FinStats - Vals'!AV79","v":0},{"$f":"O_FinStats!AW79-'O_FinStats - Vals'!AW79","v":0},{"$f":"O_FinStats!AX79-'O_FinStats - Vals'!AX79","v":0},{"$f":"O_FinStats!AY79-'O_FinStats - Vals'!AY79","v":0},{"$f":"O_FinStats!AZ79-'O_FinStats - Vals'!AZ79","v":0},{"$f":"O_FinStats!BA79-'O_FinStats - Vals'!BA79","v":0},{"$f":"O_FinStats!BB79-'O_FinStats - Vals'!BB79","v":0},{"$f":"O_FinStats!BC79-'O_FinStats - Vals'!BC79","v":0},{"$f":"O_FinStats!BD79-'O_FinStats - Vals'!BD79","v":0},{"$f":"O_FinStats!BE79-'O_FinStats - Vals'!BE79","v":0},{"$f":"O_FinStats!BF79-'O_FinStats - Vals'!BF79","v":0},{"$f":"O_FinStats!BG79-'O_FinStats - Vals'!BG79","v":0},{"$f":"O_FinStats!BH79-'O_FinStats - Vals'!BH79","v":0},{"$f":"O_FinStats!BI79-'O_FinStats - Vals'!BI79","v":0},{"$f":"O_FinStats!BJ79-'O_FinStats - Vals'!BJ79","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$241","v":"Category 3 description Assets in Use"},null,{"$f":" C_Capex!G$241","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y80-'O_FinStats - Vals'!Y80","v":0},{"$f":"O_FinStats!Z80-'O_FinStats - Vals'!Z80","v":0},{"$f":"O_FinStats!AA80-'O_FinStats - Vals'!AA80","v":0},{"$f":"O_FinStats!AB80-'O_FinStats - Vals'!AB80","v":0},{"$f":"O_FinStats!AC80-'O_FinStats - Vals'!AC80","v":0},{"$f":"O_FinStats!AD80-'O_FinStats - Vals'!AD80","v":0},{"$f":"O_FinStats!AE80-'O_FinStats - Vals'!AE80","v":0},{"$f":"O_FinStats!AF80-'O_FinStats - Vals'!AF80","v":0},{"$f":"O_FinStats!AG80-'O_FinStats - Vals'!AG80","v":0},{"$f":"O_FinStats!AH80-'O_FinStats - Vals'!AH80","v":0},{"$f":"O_FinStats!AI80-'O_FinStats - Vals'!AI80","v":0},{"$f":"O_FinStats!AJ80-'O_FinStats - Vals'!AJ80","v":0},{"$f":"O_FinStats!AK80-'O_FinStats - Vals'!AK80","v":0},{"$f":"O_FinStats!AL80-'O_FinStats - Vals'!AL80","v":0},{"$f":"O_FinStats!AM80-'O_FinStats - Vals'!AM80","v":0},{"$f":"O_FinStats!AN80-'O_FinStats - Vals'!AN80","v":0},{"$f":"O_FinStats!AO80-'O_FinStats - Vals'!AO80","v":0},{"$f":"O_FinStats!AP80-'O_FinStats - Vals'!AP80","v":0},{"$f":"O_FinStats!AQ80-'O_FinStats - Vals'!AQ80","v":0},{"$f":"O_FinStats!AR80-'O_FinStats - Vals'!AR80","v":0},{"$f":"O_FinStats!AS80-'O_FinStats - Vals'!AS80","v":0},{"$f":"O_FinStats!AT80-'O_FinStats - Vals'!AT80","v":0},{"$f":"O_FinStats!AU80-'O_FinStats - Vals'!AU80","v":0},{"$f":"O_FinStats!AV80-'O_FinStats - Vals'!AV80","v":0},{"$f":"O_FinStats!AW80-'O_FinStats - Vals'!AW80","v":0},{"$f":"O_FinStats!AX80-'O_FinStats - Vals'!AX80","v":0},{"$f":"O_FinStats!AY80-'O_FinStats - Vals'!AY80","v":0},{"$f":"O_FinStats!AZ80-'O_FinStats - Vals'!AZ80","v":0},{"$f":"O_FinStats!BA80-'O_FinStats - Vals'!BA80","v":0},{"$f":"O_FinStats!BB80-'O_FinStats - Vals'!BB80","v":0},{"$f":"O_FinStats!BC80-'O_FinStats - Vals'!BC80","v":0},{"$f":"O_FinStats!BD80-'O_FinStats - Vals'!BD80","v":0},{"$f":"O_FinStats!BE80-'O_FinStats - Vals'!BE80","v":0},{"$f":"O_FinStats!BF80-'O_FinStats - Vals'!BF80","v":0},{"$f":"O_FinStats!BG80-'O_FinStats - Vals'!BG80","v":0},{"$f":"O_FinStats!BH80-'O_FinStats - Vals'!BH80","v":0},{"$f":"O_FinStats!BI80-'O_FinStats - Vals'!BI80","v":0},{"$f":"O_FinStats!BJ80-'O_FinStats - Vals'!BJ80","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$278","v":"Category 4 description Assets in Use"},null,{"$f":" C_Capex!G$278","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y81-'O_FinStats - Vals'!Y81","v":0},{"$f":"O_FinStats!Z81-'O_FinStats - Vals'!Z81","v":0},{"$f":"O_FinStats!AA81-'O_FinStats - Vals'!AA81","v":0},{"$f":"O_FinStats!AB81-'O_FinStats - Vals'!AB81","v":0},{"$f":"O_FinStats!AC81-'O_FinStats - Vals'!AC81","v":0},{"$f":"O_FinStats!AD81-'O_FinStats - Vals'!AD81","v":0},{"$f":"O_FinStats!AE81-'O_FinStats - Vals'!AE81","v":0},{"$f":"O_FinStats!AF81-'O_FinStats - Vals'!AF81","v":0},{"$f":"O_FinStats!AG81-'O_FinStats - Vals'!AG81","v":0},{"$f":"O_FinStats!AH81-'O_FinStats - Vals'!AH81","v":0},{"$f":"O_FinStats!AI81-'O_FinStats - Vals'!AI81","v":0},{"$f":"O_FinStats!AJ81-'O_FinStats - Vals'!AJ81","v":0},{"$f":"O_FinStats!AK81-'O_FinStats - Vals'!AK81","v":0},{"$f":"O_FinStats!AL81-'O_FinStats - Vals'!AL81","v":0},{"$f":"O_FinStats!AM81-'O_FinStats - Vals'!AM81","v":0},{"$f":"O_FinStats!AN81-'O_FinStats - Vals'!AN81","v":0},{"$f":"O_FinStats!AO81-'O_FinStats - Vals'!AO81","v":0},{"$f":"O_FinStats!AP81-'O_FinStats - Vals'!AP81","v":0},{"$f":"O_FinStats!AQ81-'O_FinStats - Vals'!AQ81","v":0},{"$f":"O_FinStats!AR81-'O_FinStats - Vals'!AR81","v":0},{"$f":"O_FinStats!AS81-'O_FinStats - Vals'!AS81","v":0},{"$f":"O_FinStats!AT81-'O_FinStats - Vals'!AT81","v":0},{"$f":"O_FinStats!AU81-'O_FinStats - Vals'!AU81","v":0},{"$f":"O_FinStats!AV81-'O_FinStats - Vals'!AV81","v":0},{"$f":"O_FinStats!AW81-'O_FinStats - Vals'!AW81","v":0},{"$f":"O_FinStats!AX81-'O_FinStats - Vals'!AX81","v":0},{"$f":"O_FinStats!AY81-'O_FinStats - Vals'!AY81","v":0},{"$f":"O_FinStats!AZ81-'O_FinStats - Vals'!AZ81","v":0},{"$f":"O_FinStats!BA81-'O_FinStats - Vals'!BA81","v":0},{"$f":"O_FinStats!BB81-'O_FinStats - Vals'!BB81","v":0},{"$f":"O_FinStats!BC81-'O_FinStats - Vals'!BC81","v":0},{"$f":"O_FinStats!BD81-'O_FinStats - Vals'!BD81","v":0},{"$f":"O_FinStats!BE81-'O_FinStats - Vals'!BE81","v":0},{"$f":"O_FinStats!BF81-'O_FinStats - Vals'!BF81","v":0},{"$f":"O_FinStats!BG81-'O_FinStats - Vals'!BG81","v":0},{"$f":"O_FinStats!BH81-'O_FinStats - Vals'!BH81","v":0},{"$f":"O_FinStats!BI81-'O_FinStats - Vals'!BI81","v":0},{"$f":"O_FinStats!BJ81-'O_FinStats - Vals'!BJ81","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$315","v":"Category 5 description Assets in Use"},null,{"$f":" C_Capex!G$315","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y82-'O_FinStats - Vals'!Y82","v":0},{"$f":"O_FinStats!Z82-'O_FinStats - Vals'!Z82","v":0},{"$f":"O_FinStats!AA82-'O_FinStats - Vals'!AA82","v":0},{"$f":"O_FinStats!AB82-'O_FinStats - Vals'!AB82","v":0},{"$f":"O_FinStats!AC82-'O_FinStats - Vals'!AC82","v":0},{"$f":"O_FinStats!AD82-'O_FinStats - Vals'!AD82","v":0},{"$f":"O_FinStats!AE82-'O_FinStats - Vals'!AE82","v":0},{"$f":"O_FinStats!AF82-'O_FinStats - Vals'!AF82","v":0},{"$f":"O_FinStats!AG82-'O_FinStats - Vals'!AG82","v":0},{"$f":"O_FinStats!AH82-'O_FinStats - Vals'!AH82","v":0},{"$f":"O_FinStats!AI82-'O_FinStats - Vals'!AI82","v":0},{"$f":"O_FinStats!AJ82-'O_FinStats - Vals'!AJ82","v":0},{"$f":"O_FinStats!AK82-'O_FinStats - Vals'!AK82","v":0},{"$f":"O_FinStats!AL82-'O_FinStats - Vals'!AL82","v":0},{"$f":"O_FinStats!AM82-'O_FinStats - Vals'!AM82","v":0},{"$f":"O_FinStats!AN82-'O_FinStats - Vals'!AN82","v":0},{"$f":"O_FinStats!AO82-'O_FinStats - Vals'!AO82","v":0},{"$f":"O_FinStats!AP82-'O_FinStats - Vals'!AP82","v":0},{"$f":"O_FinStats!AQ82-'O_FinStats - Vals'!AQ82","v":0},{"$f":"O_FinStats!AR82-'O_FinStats - Vals'!AR82","v":0},{"$f":"O_FinStats!AS82-'O_FinStats - Vals'!AS82","v":0},{"$f":"O_FinStats!AT82-'O_FinStats - Vals'!AT82","v":0},{"$f":"O_FinStats!AU82-'O_FinStats - Vals'!AU82","v":0},{"$f":"O_FinStats!AV82-'O_FinStats - Vals'!AV82","v":0},{"$f":"O_FinStats!AW82-'O_FinStats - Vals'!AW82","v":0},{"$f":"O_FinStats!AX82-'O_FinStats - Vals'!AX82","v":0},{"$f":"O_FinStats!AY82-'O_FinStats - Vals'!AY82","v":0},{"$f":"O_FinStats!AZ82-'O_FinStats - Vals'!AZ82","v":0},{"$f":"O_FinStats!BA82-'O_FinStats - Vals'!BA82","v":0},{"$f":"O_FinStats!BB82-'O_FinStats - Vals'!BB82","v":0},{"$f":"O_FinStats!BC82-'O_FinStats - Vals'!BC82","v":0},{"$f":"O_FinStats!BD82-'O_FinStats - Vals'!BD82","v":0},{"$f":"O_FinStats!BE82-'O_FinStats - Vals'!BE82","v":0},{"$f":"O_FinStats!BF82-'O_FinStats - Vals'!BF82","v":0},{"$f":"O_FinStats!BG82-'O_FinStats - Vals'!BG82","v":0},{"$f":"O_FinStats!BH82-'O_FinStats - Vals'!BH82","v":0},{"$f":"O_FinStats!BI82-'O_FinStats - Vals'!BI82","v":0},{"$f":"O_FinStats!BJ82-'O_FinStats - Vals'!BJ82","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$352","v":"Category 6 description Assets in Use"},null,{"$f":" C_Capex!G$352","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y83-'O_FinStats - Vals'!Y83","v":0},{"$f":"O_FinStats!Z83-'O_FinStats - Vals'!Z83","v":0},{"$f":"O_FinStats!AA83-'O_FinStats - Vals'!AA83","v":0},{"$f":"O_FinStats!AB83-'O_FinStats - Vals'!AB83","v":0},{"$f":"O_FinStats!AC83-'O_FinStats - Vals'!AC83","v":0},{"$f":"O_FinStats!AD83-'O_FinStats - Vals'!AD83","v":0},{"$f":"O_FinStats!AE83-'O_FinStats - Vals'!AE83","v":0},{"$f":"O_FinStats!AF83-'O_FinStats - Vals'!AF83","v":0},{"$f":"O_FinStats!AG83-'O_FinStats - Vals'!AG83","v":0},{"$f":"O_FinStats!AH83-'O_FinStats - Vals'!AH83","v":0},{"$f":"O_FinStats!AI83-'O_FinStats - Vals'!AI83","v":0},{"$f":"O_FinStats!AJ83-'O_FinStats - Vals'!AJ83","v":0},{"$f":"O_FinStats!AK83-'O_FinStats - Vals'!AK83","v":0},{"$f":"O_FinStats!AL83-'O_FinStats - Vals'!AL83","v":0},{"$f":"O_FinStats!AM83-'O_FinStats - Vals'!AM83","v":0},{"$f":"O_FinStats!AN83-'O_FinStats - Vals'!AN83","v":0},{"$f":"O_FinStats!AO83-'O_FinStats - Vals'!AO83","v":0},{"$f":"O_FinStats!AP83-'O_FinStats - Vals'!AP83","v":0},{"$f":"O_FinStats!AQ83-'O_FinStats - Vals'!AQ83","v":0},{"$f":"O_FinStats!AR83-'O_FinStats - Vals'!AR83","v":0},{"$f":"O_FinStats!AS83-'O_FinStats - Vals'!AS83","v":0},{"$f":"O_FinStats!AT83-'O_FinStats - Vals'!AT83","v":0},{"$f":"O_FinStats!AU83-'O_FinStats - Vals'!AU83","v":0},{"$f":"O_FinStats!AV83-'O_FinStats - Vals'!AV83","v":0},{"$f":"O_FinStats!AW83-'O_FinStats - Vals'!AW83","v":0},{"$f":"O_FinStats!AX83-'O_FinStats - Vals'!AX83","v":0},{"$f":"O_FinStats!AY83-'O_FinStats - Vals'!AY83","v":0},{"$f":"O_FinStats!AZ83-'O_FinStats - Vals'!AZ83","v":0},{"$f":"O_FinStats!BA83-'O_FinStats - Vals'!BA83","v":0},{"$f":"O_FinStats!BB83-'O_FinStats - Vals'!BB83","v":0},{"$f":"O_FinStats!BC83-'O_FinStats - Vals'!BC83","v":0},{"$f":"O_FinStats!BD83-'O_FinStats - Vals'!BD83","v":0},{"$f":"O_FinStats!BE83-'O_FinStats - Vals'!BE83","v":0},{"$f":"O_FinStats!BF83-'O_FinStats - Vals'!BF83","v":0},{"$f":"O_FinStats!BG83-'O_FinStats - Vals'!BG83","v":0},{"$f":"O_FinStats!BH83-'O_FinStats - Vals'!BH83","v":0},{"$f":"O_FinStats!BI83-'O_FinStats - Vals'!BI83","v":0},{"$f":"O_FinStats!BJ83-'O_FinStats - Vals'!BJ83","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$389","v":"Category 7 description Assets in Use"},null,{"$f":" C_Capex!G$389","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y84-'O_FinStats - Vals'!Y84","v":0},{"$f":"O_FinStats!Z84-'O_FinStats - Vals'!Z84","v":0},{"$f":"O_FinStats!AA84-'O_FinStats - Vals'!AA84","v":0},{"$f":"O_FinStats!AB84-'O_FinStats - Vals'!AB84","v":0},{"$f":"O_FinStats!AC84-'O_FinStats - Vals'!AC84","v":0},{"$f":"O_FinStats!AD84-'O_FinStats - Vals'!AD84","v":0},{"$f":"O_FinStats!AE84-'O_FinStats - Vals'!AE84","v":0},{"$f":"O_FinStats!AF84-'O_FinStats - Vals'!AF84","v":0},{"$f":"O_FinStats!AG84-'O_FinStats - Vals'!AG84","v":0},{"$f":"O_FinStats!AH84-'O_FinStats - Vals'!AH84","v":0},{"$f":"O_FinStats!AI84-'O_FinStats - Vals'!AI84","v":0},{"$f":"O_FinStats!AJ84-'O_FinStats - Vals'!AJ84","v":0},{"$f":"O_FinStats!AK84-'O_FinStats - Vals'!AK84","v":0},{"$f":"O_FinStats!AL84-'O_FinStats - Vals'!AL84","v":0},{"$f":"O_FinStats!AM84-'O_FinStats - Vals'!AM84","v":0},{"$f":"O_FinStats!AN84-'O_FinStats - Vals'!AN84","v":0},{"$f":"O_FinStats!AO84-'O_FinStats - Vals'!AO84","v":0},{"$f":"O_FinStats!AP84-'O_FinStats - Vals'!AP84","v":0},{"$f":"O_FinStats!AQ84-'O_FinStats - Vals'!AQ84","v":0},{"$f":"O_FinStats!AR84-'O_FinStats - Vals'!AR84","v":0},{"$f":"O_FinStats!AS84-'O_FinStats - Vals'!AS84","v":0},{"$f":"O_FinStats!AT84-'O_FinStats - Vals'!AT84","v":0},{"$f":"O_FinStats!AU84-'O_FinStats - Vals'!AU84","v":0},{"$f":"O_FinStats!AV84-'O_FinStats - Vals'!AV84","v":0},{"$f":"O_FinStats!AW84-'O_FinStats - Vals'!AW84","v":0},{"$f":"O_FinStats!AX84-'O_FinStats - Vals'!AX84","v":0},{"$f":"O_FinStats!AY84-'O_FinStats - Vals'!AY84","v":0},{"$f":"O_FinStats!AZ84-'O_FinStats - Vals'!AZ84","v":0},{"$f":"O_FinStats!BA84-'O_FinStats - Vals'!BA84","v":0},{"$f":"O_FinStats!BB84-'O_FinStats - Vals'!BB84","v":0},{"$f":"O_FinStats!BC84-'O_FinStats - Vals'!BC84","v":0},{"$f":"O_FinStats!BD84-'O_FinStats - Vals'!BD84","v":0},{"$f":"O_FinStats!BE84-'O_FinStats - Vals'!BE84","v":0},{"$f":"O_FinStats!BF84-'O_FinStats - Vals'!BF84","v":0},{"$f":"O_FinStats!BG84-'O_FinStats - Vals'!BG84","v":0},{"$f":"O_FinStats!BH84-'O_FinStats - Vals'!BH84","v":0},{"$f":"O_FinStats!BI84-'O_FinStats - Vals'!BI84","v":0},{"$f":"O_FinStats!BJ84-'O_FinStats - Vals'!BJ84","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$426","v":"Category 8 description Assets in Use"},null,{"$f":" C_Capex!G$426","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y85-'O_FinStats - Vals'!Y85","v":0},{"$f":"O_FinStats!Z85-'O_FinStats - Vals'!Z85","v":0},{"$f":"O_FinStats!AA85-'O_FinStats - Vals'!AA85","v":0},{"$f":"O_FinStats!AB85-'O_FinStats - Vals'!AB85","v":0},{"$f":"O_FinStats!AC85-'O_FinStats - Vals'!AC85","v":0},{"$f":"O_FinStats!AD85-'O_FinStats - Vals'!AD85","v":0},{"$f":"O_FinStats!AE85-'O_FinStats - Vals'!AE85","v":0},{"$f":"O_FinStats!AF85-'O_FinStats - Vals'!AF85","v":0},{"$f":"O_FinStats!AG85-'O_FinStats - Vals'!AG85","v":0},{"$f":"O_FinStats!AH85-'O_FinStats - Vals'!AH85","v":0},{"$f":"O_FinStats!AI85-'O_FinStats - Vals'!AI85","v":0},{"$f":"O_FinStats!AJ85-'O_FinStats - Vals'!AJ85","v":0},{"$f":"O_FinStats!AK85-'O_FinStats - Vals'!AK85","v":0},{"$f":"O_FinStats!AL85-'O_FinStats - Vals'!AL85","v":0},{"$f":"O_FinStats!AM85-'O_FinStats - Vals'!AM85","v":0},{"$f":"O_FinStats!AN85-'O_FinStats - Vals'!AN85","v":0},{"$f":"O_FinStats!AO85-'O_FinStats - Vals'!AO85","v":0},{"$f":"O_FinStats!AP85-'O_FinStats - Vals'!AP85","v":0},{"$f":"O_FinStats!AQ85-'O_FinStats - Vals'!AQ85","v":0},{"$f":"O_FinStats!AR85-'O_FinStats - Vals'!AR85","v":0},{"$f":"O_FinStats!AS85-'O_FinStats - Vals'!AS85","v":0},{"$f":"O_FinStats!AT85-'O_FinStats - Vals'!AT85","v":0},{"$f":"O_FinStats!AU85-'O_FinStats - Vals'!AU85","v":0},{"$f":"O_FinStats!AV85-'O_FinStats - Vals'!AV85","v":0},{"$f":"O_FinStats!AW85-'O_FinStats - Vals'!AW85","v":0},{"$f":"O_FinStats!AX85-'O_FinStats - Vals'!AX85","v":0},{"$f":"O_FinStats!AY85-'O_FinStats - Vals'!AY85","v":0},{"$f":"O_FinStats!AZ85-'O_FinStats - Vals'!AZ85","v":0},{"$f":"O_FinStats!BA85-'O_FinStats - Vals'!BA85","v":0},{"$f":"O_FinStats!BB85-'O_FinStats - Vals'!BB85","v":0},{"$f":"O_FinStats!BC85-'O_FinStats - Vals'!BC85","v":0},{"$f":"O_FinStats!BD85-'O_FinStats - Vals'!BD85","v":0},{"$f":"O_FinStats!BE85-'O_FinStats - Vals'!BE85","v":0},{"$f":"O_FinStats!BF85-'O_FinStats - Vals'!BF85","v":0},{"$f":"O_FinStats!BG85-'O_FinStats - Vals'!BG85","v":0},{"$f":"O_FinStats!BH85-'O_FinStats - Vals'!BH85","v":0},{"$f":"O_FinStats!BI85-'O_FinStats - Vals'!BI85","v":0},{"$f":"O_FinStats!BJ85-'O_FinStats - Vals'!BJ85","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$463","v":"Category 9 description Assets in Use"},null,{"$f":" C_Capex!G$463","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y86-'O_FinStats - Vals'!Y86","v":0},{"$f":"O_FinStats!Z86-'O_FinStats - Vals'!Z86","v":0},{"$f":"O_FinStats!AA86-'O_FinStats - Vals'!AA86","v":0},{"$f":"O_FinStats!AB86-'O_FinStats - Vals'!AB86","v":0},{"$f":"O_FinStats!AC86-'O_FinStats - Vals'!AC86","v":0},{"$f":"O_FinStats!AD86-'O_FinStats - Vals'!AD86","v":0},{"$f":"O_FinStats!AE86-'O_FinStats - Vals'!AE86","v":0},{"$f":"O_FinStats!AF86-'O_FinStats - Vals'!AF86","v":0},{"$f":"O_FinStats!AG86-'O_FinStats - Vals'!AG86","v":0},{"$f":"O_FinStats!AH86-'O_FinStats - Vals'!AH86","v":0},{"$f":"O_FinStats!AI86-'O_FinStats - Vals'!AI86","v":0},{"$f":"O_FinStats!AJ86-'O_FinStats - Vals'!AJ86","v":0},{"$f":"O_FinStats!AK86-'O_FinStats - Vals'!AK86","v":0},{"$f":"O_FinStats!AL86-'O_FinStats - Vals'!AL86","v":0},{"$f":"O_FinStats!AM86-'O_FinStats - Vals'!AM86","v":0},{"$f":"O_FinStats!AN86-'O_FinStats - Vals'!AN86","v":0},{"$f":"O_FinStats!AO86-'O_FinStats - Vals'!AO86","v":0},{"$f":"O_FinStats!AP86-'O_FinStats - Vals'!AP86","v":0},{"$f":"O_FinStats!AQ86-'O_FinStats - Vals'!AQ86","v":0},{"$f":"O_FinStats!AR86-'O_FinStats - Vals'!AR86","v":0},{"$f":"O_FinStats!AS86-'O_FinStats - Vals'!AS86","v":0},{"$f":"O_FinStats!AT86-'O_FinStats - Vals'!AT86","v":0},{"$f":"O_FinStats!AU86-'O_FinStats - Vals'!AU86","v":0},{"$f":"O_FinStats!AV86-'O_FinStats - Vals'!AV86","v":0},{"$f":"O_FinStats!AW86-'O_FinStats - Vals'!AW86","v":0},{"$f":"O_FinStats!AX86-'O_FinStats - Vals'!AX86","v":0},{"$f":"O_FinStats!AY86-'O_FinStats - Vals'!AY86","v":0},{"$f":"O_FinStats!AZ86-'O_FinStats - Vals'!AZ86","v":0},{"$f":"O_FinStats!BA86-'O_FinStats - Vals'!BA86","v":0},{"$f":"O_FinStats!BB86-'O_FinStats - Vals'!BB86","v":0},{"$f":"O_FinStats!BC86-'O_FinStats - Vals'!BC86","v":0},{"$f":"O_FinStats!BD86-'O_FinStats - Vals'!BD86","v":0},{"$f":"O_FinStats!BE86-'O_FinStats - Vals'!BE86","v":0},{"$f":"O_FinStats!BF86-'O_FinStats - Vals'!BF86","v":0},{"$f":"O_FinStats!BG86-'O_FinStats - Vals'!BG86","v":0},{"$f":"O_FinStats!BH86-'O_FinStats - Vals'!BH86","v":0},{"$f":"O_FinStats!BI86-'O_FinStats - Vals'!BI86","v":0},{"$f":"O_FinStats!BJ86-'O_FinStats - Vals'!BJ86","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$500","v":"Category 10 description Assets in Use"},null,{"$f":" C_Capex!G$500","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y87-'O_FinStats - Vals'!Y87","v":0},{"$f":"O_FinStats!Z87-'O_FinStats - Vals'!Z87","v":0},{"$f":"O_FinStats!AA87-'O_FinStats - Vals'!AA87","v":0},{"$f":"O_FinStats!AB87-'O_FinStats - Vals'!AB87","v":0},{"$f":"O_FinStats!AC87-'O_FinStats - Vals'!AC87","v":0},{"$f":"O_FinStats!AD87-'O_FinStats - Vals'!AD87","v":0},{"$f":"O_FinStats!AE87-'O_FinStats - Vals'!AE87","v":0},{"$f":"O_FinStats!AF87-'O_FinStats - Vals'!AF87","v":0},{"$f":"O_FinStats!AG87-'O_FinStats - Vals'!AG87","v":0},{"$f":"O_FinStats!AH87-'O_FinStats - Vals'!AH87","v":0},{"$f":"O_FinStats!AI87-'O_FinStats - Vals'!AI87","v":0},{"$f":"O_FinStats!AJ87-'O_FinStats - Vals'!AJ87","v":0},{"$f":"O_FinStats!AK87-'O_FinStats - Vals'!AK87","v":0},{"$f":"O_FinStats!AL87-'O_FinStats - Vals'!AL87","v":0},{"$f":"O_FinStats!AM87-'O_FinStats - Vals'!AM87","v":0},{"$f":"O_FinStats!AN87-'O_FinStats - Vals'!AN87","v":0},{"$f":"O_FinStats!AO87-'O_FinStats - Vals'!AO87","v":0},{"$f":"O_FinStats!AP87-'O_FinStats - Vals'!AP87","v":0},{"$f":"O_FinStats!AQ87-'O_FinStats - Vals'!AQ87","v":0},{"$f":"O_FinStats!AR87-'O_FinStats - Vals'!AR87","v":0},{"$f":"O_FinStats!AS87-'O_FinStats - Vals'!AS87","v":0},{"$f":"O_FinStats!AT87-'O_FinStats - Vals'!AT87","v":0},{"$f":"O_FinStats!AU87-'O_FinStats - Vals'!AU87","v":0},{"$f":"O_FinStats!AV87-'O_FinStats - Vals'!AV87","v":0},{"$f":"O_FinStats!AW87-'O_FinStats - Vals'!AW87","v":0},{"$f":"O_FinStats!AX87-'O_FinStats - Vals'!AX87","v":0},{"$f":"O_FinStats!AY87-'O_FinStats - Vals'!AY87","v":0},{"$f":"O_FinStats!AZ87-'O_FinStats - Vals'!AZ87","v":0},{"$f":"O_FinStats!BA87-'O_FinStats - Vals'!BA87","v":0},{"$f":"O_FinStats!BB87-'O_FinStats - Vals'!BB87","v":0},{"$f":"O_FinStats!BC87-'O_FinStats - Vals'!BC87","v":0},{"$f":"O_FinStats!BD87-'O_FinStats - Vals'!BD87","v":0},{"$f":"O_FinStats!BE87-'O_FinStats - Vals'!BE87","v":0},{"$f":"O_FinStats!BF87-'O_FinStats - Vals'!BF87","v":0},{"$f":"O_FinStats!BG87-'O_FinStats - Vals'!BG87","v":0},{"$f":"O_FinStats!BH87-'O_FinStats - Vals'!BH87","v":0},{"$f":"O_FinStats!BI87-'O_FinStats - Vals'!BI87","v":0},{"$f":"O_FinStats!BJ87-'O_FinStats - Vals'!BJ87","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$27","v":"Other assets (actual for historic balances)"},null,{"$f":" I_Actuals!G$27","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y88-'O_FinStats - Vals'!Y88","v":0},{"$f":"O_FinStats!Z88-'O_FinStats - Vals'!Z88","v":0},{"$f":"O_FinStats!AA88-'O_FinStats - Vals'!AA88","v":0},{"$f":"O_FinStats!AB88-'O_FinStats - Vals'!AB88","v":0},{"$f":"O_FinStats!AC88-'O_FinStats - Vals'!AC88","v":0},{"$f":"O_FinStats!AD88-'O_FinStats - Vals'!AD88","v":0},{"$f":"O_FinStats!AE88-'O_FinStats - Vals'!AE88","v":0},{"$f":"O_FinStats!AF88-'O_FinStats - Vals'!AF88","v":0},{"$f":"O_FinStats!AG88-'O_FinStats - Vals'!AG88","v":0},{"$f":"O_FinStats!AH88-'O_FinStats - Vals'!AH88","v":0},{"$f":"O_FinStats!AI88-'O_FinStats - Vals'!AI88","v":0},{"$f":"O_FinStats!AJ88-'O_FinStats - Vals'!AJ88","v":0},{"$f":"O_FinStats!AK88-'O_FinStats - Vals'!AK88","v":0},{"$f":"O_FinStats!AL88-'O_FinStats - Vals'!AL88","v":0},{"$f":"O_FinStats!AM88-'O_FinStats - Vals'!AM88","v":0},{"$f":"O_FinStats!AN88-'O_FinStats - Vals'!AN88","v":0},{"$f":"O_FinStats!AO88-'O_FinStats - Vals'!AO88","v":0},{"$f":"O_FinStats!AP88-'O_FinStats - Vals'!AP88","v":0},{"$f":"O_FinStats!AQ88-'O_FinStats - Vals'!AQ88","v":0},{"$f":"O_FinStats!AR88-'O_FinStats - Vals'!AR88","v":0},{"$f":"O_FinStats!AS88-'O_FinStats - Vals'!AS88","v":0},{"$f":"O_FinStats!AT88-'O_FinStats - Vals'!AT88","v":0},{"$f":"O_FinStats!AU88-'O_FinStats - Vals'!AU88","v":0},{"$f":"O_FinStats!AV88-'O_FinStats - Vals'!AV88","v":0},{"$f":"O_FinStats!AW88-'O_FinStats - Vals'!AW88","v":0},{"$f":"O_FinStats!AX88-'O_FinStats - Vals'!AX88","v":0},{"$f":"O_FinStats!AY88-'O_FinStats - Vals'!AY88","v":0},{"$f":"O_FinStats!AZ88-'O_FinStats - Vals'!AZ88","v":0},{"$f":"O_FinStats!BA88-'O_FinStats - Vals'!BA88","v":0},{"$f":"O_FinStats!BB88-'O_FinStats - Vals'!BB88","v":0},{"$f":"O_FinStats!BC88-'O_FinStats - Vals'!BC88","v":0},{"$f":"O_FinStats!BD88-'O_FinStats - Vals'!BD88","v":0},{"$f":"O_FinStats!BE88-'O_FinStats - Vals'!BE88","v":0},{"$f":"O_FinStats!BF88-'O_FinStats - Vals'!BF88","v":0},{"$f":"O_FinStats!BG88-'O_FinStats - Vals'!BG88","v":0},{"$f":"O_FinStats!BH88-'O_FinStats - Vals'!BH88","v":0},{"$f":"O_FinStats!BI88-'O_FinStats - Vals'!BI88","v":0},{"$f":"O_FinStats!BJ88-'O_FinStats - Vals'!BJ88","v":0}]
[null,null,null,null,{"$f":" E$173","v":"Retained cash balance"},null,{"$f":" G$173","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y89-'O_FinStats - Vals'!Y89","v":0},{"$f":"O_FinStats!Z89-'O_FinStats - Vals'!Z89","v":0},{"$f":"O_FinStats!AA89-'O_FinStats - Vals'!AA89","v":0},{"$f":"O_FinStats!AB89-'O_FinStats - Vals'!AB89","v":0},{"$f":"O_FinStats!AC89-'O_FinStats - Vals'!AC89","v":0},{"$f":"O_FinStats!AD89-'O_FinStats - Vals'!AD89","v":0},{"$f":"O_FinStats!AE89-'O_FinStats - Vals'!AE89","v":0},{"$f":"O_FinStats!AF89-'O_FinStats - Vals'!AF89","v":0},{"$f":"O_FinStats!AG89-'O_FinStats - Vals'!AG89","v":7.1221906961407058},{"$f":"O_FinStats!AH89-'O_FinStats - Vals'!AH89","v":-3.7216449443030797},{"$f":"O_FinStats!AI89-'O_FinStats - Vals'!AI89","v":-2.8506527182023547},{"$f":"O_FinStats!AJ89-'O_FinStats - Vals'!AJ89","v":3.0334897260436264},{"$f":"O_FinStats!AK89-'O_FinStats - Vals'!AK89","v":3.068907944484863},{"$f":"O_FinStats!AL89-'O_FinStats - Vals'!AL89","v":2.9303294557239496},{"$f":"O_FinStats!AM89-'O_FinStats - Vals'!AM89","v":2.8896235803540549},{"$f":"O_FinStats!AN89-'O_FinStats - Vals'!AN89","v":2.8411684039460852},{"$f":"O_FinStats!AO89-'O_FinStats - Vals'!AO89","v":2.7937329890971796},{"$f":"O_FinStats!AP89-'O_FinStats - Vals'!AP89","v":2.7474374518274089},{"$f":"O_FinStats!AQ89-'O_FinStats - Vals'!AQ89","v":2.7021305817377197},{"$f":"O_FinStats!AR89-'O_FinStats - Vals'!AR89","v":2.6577956392516171},{"$f":"O_FinStats!AS89-'O_FinStats - Vals'!AS89","v":2.6144175894587534},{"$f":"O_FinStats!AT89-'O_FinStats - Vals'!AT89","v":2.571981762800533},{"$f":"O_FinStats!AU89-'O_FinStats - Vals'!AU89","v":2.5304738369122788},{"$f":"O_FinStats!AV89-'O_FinStats - Vals'!AV89","v":2.4898798318940862},{"$f":"O_FinStats!AW89-'O_FinStats - Vals'!AW89","v":2.4501861058406575},{"$f":"O_FinStats!AX89-'O_FinStats - Vals'!AX89","v":3.5899055046565991},{"$f":"O_FinStats!AY89-'O_FinStats - Vals'!AY89","v":-24.005740707095356},{"$f":"O_FinStats!AZ89-'O_FinStats - Vals'!AZ89","v":-86.912521901589571},{"$f":"O_FinStats!BA89-'O_FinStats - Vals'!BA89","v":0.79463097145799111},{"$f":"O_FinStats!BB89-'O_FinStats - Vals'!BB89","v":130.055861150895},{"$f":"O_FinStats!BC89-'O_FinStats - Vals'!BC89","v":7.0428466098474019},{"$f":"O_FinStats!BD89-'O_FinStats - Vals'!BD89","v":-0.51065965777206657},{"$f":"O_FinStats!BE89-'O_FinStats - Vals'!BE89","v":-0.50148924483119117},{"$f":"O_FinStats!BF89-'O_FinStats - Vals'!BF89","v":-0.36862653207845142},{"$f":"O_FinStats!BG89-'O_FinStats - Vals'!BG89","v":-0.33733567015588051},{"$f":"O_FinStats!BH89-'O_FinStats - Vals'!BH89","v":-0.334967180867352},{"$f":"O_FinStats!BI89-'O_FinStats - Vals'!BI89","v":-0.28590080623780523},{"$f":"O_FinStats!BJ89-'O_FinStats - Vals'!BJ89","v":-0.25563892640911945}]
[null,null,null,null,"Total assets",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z90-'O_FinStats - Vals'!Z90","v":0},{"$f":"O_FinStats!AA90-'O_FinStats - Vals'!AA90","v":0},{"$f":"O_FinStats!AB90-'O_FinStats - Vals'!AB90","v":0},{"$f":"O_FinStats!AC90-'O_FinStats - Vals'!AC90","v":0},{"$f":"O_FinStats!AD90-'O_FinStats - Vals'!AD90","v":0},{"$f":"O_FinStats!AE90-'O_FinStats - Vals'!AE90","v":0},{"$f":"O_FinStats!AF90-'O_FinStats - Vals'!AF90","v":0},{"$f":"O_FinStats!AG90-'O_FinStats - Vals'!AG90","v":7.1221906961400236},{"$f":"O_FinStats!AH90-'O_FinStats - Vals'!AH90","v":-3.7216449443039892},{"$f":"O_FinStats!AI90-'O_FinStats - Vals'!AI90","v":-2.8506527181998536},{"$f":"O_FinStats!AJ90-'O_FinStats - Vals'!AJ90","v":3.0334897260436264},{"$f":"O_FinStats!AK90-'O_FinStats - Vals'!AK90","v":3.0689079444855452},{"$f":"O_FinStats!AL90-'O_FinStats - Vals'!AL90","v":2.9303294557212212},{"$f":"O_FinStats!AM90-'O_FinStats - Vals'!AM90","v":2.8896235803549644},{"$f":"O_FinStats!AN90-'O_FinStats - Vals'!AN90","v":2.8411684039492684},{"$f":"O_FinStats!AO90-'O_FinStats - Vals'!AO90","v":2.793732989095588},{"$f":"O_FinStats!AP90-'O_FinStats - Vals'!AP90","v":2.7474374518278637},{"$f":"O_FinStats!AQ90-'O_FinStats - Vals'!AQ90","v":2.7021305817361281},{"$f":"O_FinStats!AR90-'O_FinStats - Vals'!AR90","v":2.6577956392502529},{"$f":"O_FinStats!AS90-'O_FinStats - Vals'!AS90","v":2.6144175894587534},{"$f":"O_FinStats!AT90-'O_FinStats - Vals'!AT90","v":2.5719817628014425},{"$f":"O_FinStats!AU90-'O_FinStats - Vals'!AU90","v":2.5304738369122788},{"$f":"O_FinStats!AV90-'O_FinStats - Vals'!AV90","v":2.4898798318936315},{"$f":"O_FinStats!AW90-'O_FinStats - Vals'!AW90","v":2.4501861058379291},{"$f":"O_FinStats!AX90-'O_FinStats - Vals'!AX90","v":3.5899055046575086},{"$f":"O_FinStats!AY90-'O_FinStats - Vals'!AY90","v":-24.005740707096265},{"$f":"O_FinStats!AZ90-'O_FinStats - Vals'!AZ90","v":-86.91252190159139},{"$f":"O_FinStats!BA90-'O_FinStats - Vals'!BA90","v":0.79463097145708161},{"$f":"O_FinStats!BB90-'O_FinStats - Vals'!BB90","v":130.05586115089318},{"$f":"O_FinStats!BC90-'O_FinStats - Vals'!BC90","v":7.0428466098455829},{"$f":"O_FinStats!BD90-'O_FinStats - Vals'!BD90","v":-0.5106596577752498},{"$f":"O_FinStats!BE90-'O_FinStats - Vals'!BE90","v":-0.50148924483073642},{"$f":"O_FinStats!BF90-'O_FinStats - Vals'!BF90","v":-0.36862653207936091},{"$f":"O_FinStats!BG90-'O_FinStats - Vals'!BG90","v":-0.33733567015588051},{"$f":"O_FinStats!BH90-'O_FinStats - Vals'!BH90","v":-0.33496718086826149},{"$f":"O_FinStats!BI90-'O_FinStats - Vals'!BI90","v":-0.28590080623689573},{"$f":"O_FinStats!BJ90-'O_FinStats - Vals'!BJ90","v":-0.25563892640639096}]
[]
[null,null,"Equity & Liabilities"]
[null,null,null,null,{"$f":" I_Actuals!E$31","v":"Other liabilities (actual for historic balances)"},null,{"$f":" I_Actuals!G$31","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y93-'O_FinStats - Vals'!Y93","v":0},{"$f":"O_FinStats!Z93-'O_FinStats - Vals'!Z93","v":0},{"$f":"O_FinStats!AA93-'O_FinStats - Vals'!AA93","v":0},{"$f":"O_FinStats!AB93-'O_FinStats - Vals'!AB93","v":0},{"$f":"O_FinStats!AC93-'O_FinStats - Vals'!AC93","v":0},{"$f":"O_FinStats!AD93-'O_FinStats - Vals'!AD93","v":0},{"$f":"O_FinStats!AE93-'O_FinStats - Vals'!AE93","v":0},{"$f":"O_FinStats!AF93-'O_FinStats - Vals'!AF93","v":0},{"$f":"O_FinStats!AG93-'O_FinStats - Vals'!AG93","v":0},{"$f":"O_FinStats!AH93-'O_FinStats - Vals'!AH93","v":0},{"$f":"O_FinStats!AI93-'O_FinStats - Vals'!AI93","v":0},{"$f":"O_FinStats!AJ93-'O_FinStats - Vals'!AJ93","v":0},{"$f":"O_FinStats!AK93-'O_FinStats - Vals'!AK93","v":0},{"$f":"O_FinStats!AL93-'O_FinStats - Vals'!AL93","v":0},{"$f":"O_FinStats!AM93-'O_FinStats - Vals'!AM93","v":0},{"$f":"O_FinStats!AN93-'O_FinStats - Vals'!AN93","v":0},{"$f":"O_FinStats!AO93-'O_FinStats - Vals'!AO93","v":0},{"$f":"O_FinStats!AP93-'O_FinStats - Vals'!AP93","v":0},{"$f":"O_FinStats!AQ93-'O_FinStats - Vals'!AQ93","v":0},{"$f":"O_FinStats!AR93-'O_FinStats - Vals'!AR93","v":0},{"$f":"O_FinStats!AS93-'O_FinStats - Vals'!AS93","v":0},{"$f":"O_FinStats!AT93-'O_FinStats - Vals'!AT93","v":0},{"$f":"O_FinStats!AU93-'O_FinStats - Vals'!AU93","v":0},{"$f":"O_FinStats!AV93-'O_FinStats - Vals'!AV93","v":0},{"$f":"O_FinStats!AW93-'O_FinStats - Vals'!AW93","v":0},{"$f":"O_FinStats!AX93-'O_FinStats - Vals'!AX93","v":0},{"$f":"O_FinStats!AY93-'O_FinStats - Vals'!AY93","v":0},{"$f":"O_FinStats!AZ93-'O_FinStats - Vals'!AZ93","v":0},{"$f":"O_FinStats!BA93-'O_FinStats - Vals'!BA93","v":0},{"$f":"O_FinStats!BB93-'O_FinStats - Vals'!BB93","v":0},{"$f":"O_FinStats!BC93-'O_FinStats - Vals'!BC93","v":0},{"$f":"O_FinStats!BD93-'O_FinStats - Vals'!BD93","v":0},{"$f":"O_FinStats!BE93-'O_FinStats - Vals'!BE93","v":0},{"$f":"O_FinStats!BF93-'O_FinStats - Vals'!BF93","v":0},{"$f":"O_FinStats!BG93-'O_FinStats - Vals'!BG93","v":0},{"$f":"O_FinStats!BH93-'O_FinStats - Vals'!BH93","v":0},{"$f":"O_FinStats!BI93-'O_FinStats - Vals'!BI93","v":0},{"$f":"O_FinStats!BJ93-'O_FinStats - Vals'!BJ93","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$218","v":"Total Fixed Interest Debt"},null,{"$f":" C_Fin_Fixed!G$218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y94-'O_FinStats - Vals'!Y94","v":0},{"$f":"O_FinStats!Z94-'O_FinStats - Vals'!Z94","v":0},{"$f":"O_FinStats!AA94-'O_FinStats - Vals'!AA94","v":0},{"$f":"O_FinStats!AB94-'O_FinStats - Vals'!AB94","v":0},{"$f":"O_FinStats!AC94-'O_FinStats - Vals'!AC94","v":0},{"$f":"O_FinStats!AD94-'O_FinStats - Vals'!AD94","v":0},{"$f":"O_FinStats!AE94-'O_FinStats - Vals'!AE94","v":0},{"$f":"O_FinStats!AF94-'O_FinStats - Vals'!AF94","v":0},{"$f":"O_FinStats!AG94-'O_FinStats - Vals'!AG94","v":5.0511327361473377},{"$f":"O_FinStats!AH94-'O_FinStats - Vals'!AH94","v":-133.14049394291806},{"$f":"O_FinStats!AI94-'O_FinStats - Vals'!AI94","v":7.564359153624082},{"$f":"O_FinStats!AJ94-'O_FinStats - Vals'!AJ94","v":11.719256531163865},{"$f":"O_FinStats!AK94-'O_FinStats - Vals'!AK94","v":11.707766622665986},{"$f":"O_FinStats!AL94-'O_FinStats - Vals'!AL94","v":11.730231772562547},{"$f":"O_FinStats!AM94-'O_FinStats - Vals'!AM94","v":11.879020348570521},{"$f":"O_FinStats!AN94-'O_FinStats - Vals'!AN94","v":12.024063435334028},{"$f":"O_FinStats!AO94-'O_FinStats - Vals'!AO94","v":12.183699440594864},{"$f":"O_FinStats!AP94-'O_FinStats - Vals'!AP94","v":12.348481859988169},{"$f":"O_FinStats!AQ94-'O_FinStats - Vals'!AQ94","v":12.518388983497061},{"$f":"O_FinStats!AR94-'O_FinStats - Vals'!AR94","v":12.693495950194119},{"$f":"O_FinStats!AS94-'O_FinStats - Vals'!AS94","v":12.873881021876514},{"$f":"O_FinStats!AT94-'O_FinStats - Vals'!AT94","v":13.05962467529389},{"$f":"O_FinStats!AU94-'O_FinStats - Vals'!AU94","v":13.250809628334537},{"$f":"O_FinStats!AV94-'O_FinStats - Vals'!AV94","v":13.447520876439739},{"$f":"O_FinStats!AW94-'O_FinStats - Vals'!AW94","v":13.649845730138622},{"$f":"O_FinStats!AX94-'O_FinStats - Vals'!AX94","v":14.682842161419103},{"$f":"O_FinStats!AY94-'O_FinStats - Vals'!AY94","v":-4.401158517013755},{"$f":"O_FinStats!AZ94-'O_FinStats - Vals'!AZ94","v":-48.024209127162976},{"$f":"O_FinStats!BA94-'O_FinStats - Vals'!BA94","v":15.639398077066289},{"$f":"O_FinStats!BB94-'O_FinStats - Vals'!BB94","v":72.991504642151995},{"$f":"O_FinStats!BC94-'O_FinStats - Vals'!BC94","v":14.423342374728236},{"$f":"O_FinStats!BD94-'O_FinStats - Vals'!BD94","v":10.170580973786855},{"$f":"O_FinStats!BE94-'O_FinStats - Vals'!BE94","v":10.398675739415921},{"$f":"O_FinStats!BF94-'O_FinStats - Vals'!BF94","v":10.725965361220005},{"$f":"O_FinStats!BG94-'O_FinStats - Vals'!BG94","v":11.016837437131471},{"$f":"O_FinStats!BH94-'O_FinStats - Vals'!BH94","v":11.292009273405711},{"$f":"O_FinStats!BI94-'O_FinStats - Vals'!BI94","v":11.609127554365841},{"$f":"O_FinStats!BJ94-'O_FinStats - Vals'!BJ94","v":11.919956353685848}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$218","v":"Total Index-linked debt"},null,{"$f":" C_Fin_Ind!G$218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y95-'O_FinStats - Vals'!Y95","v":0},{"$f":"O_FinStats!Z95-'O_FinStats - Vals'!Z95","v":0},{"$f":"O_FinStats!AA95-'O_FinStats - Vals'!AA95","v":0},{"$f":"O_FinStats!AB95-'O_FinStats - Vals'!AB95","v":0},{"$f":"O_FinStats!AC95-'O_FinStats - Vals'!AC95","v":0},{"$f":"O_FinStats!AD95-'O_FinStats - Vals'!AD95","v":0},{"$f":"O_FinStats!AE95-'O_FinStats - Vals'!AE95","v":0},{"$f":"O_FinStats!AF95-'O_FinStats - Vals'!AF95","v":0},{"$f":"O_FinStats!AG95-'O_FinStats - Vals'!AG95","v":2.1647711726345733},{"$f":"O_FinStats!AH95-'O_FinStats - Vals'!AH95","v":-56.808299358708837},{"$f":"O_FinStats!AI95-'O_FinStats - Vals'!AI95","v":-2.5907381975343924},{"$f":"O_FinStats!AJ95-'O_FinStats - Vals'!AJ95","v":-0.84881440273898079},{"$f":"O_FinStats!AK95-'O_FinStats - Vals'!AK95","v":-0.85074063892488994},{"$f":"O_FinStats!AL95-'O_FinStats - Vals'!AL95","v":-0.84936268236515389},{"$f":"O_FinStats!AM95-'O_FinStats - Vals'!AM95","v":-0.80744288046389556},{"$f":"O_FinStats!AN95-'O_FinStats - Vals'!AN95","v":-0.76950484397912078},{"$f":"O_FinStats!AO95-'O_FinStats - Vals'!AO95","v":-0.72417455847198653},{"$f":"O_FinStats!AP95-'O_FinStats - Vals'!AP95","v":-0.67527875834275619},{"$f":"O_FinStats!AQ95-'O_FinStats - Vals'!AQ95","v":-0.62271978244734782},{"$f":"O_FinStats!AR95-'O_FinStats - Vals'!AR95","v":-0.56635553304931818},{"$f":"O_FinStats!AS95-'O_FinStats - Vals'!AS95","v":-0.50603831117859954},{"$f":"O_FinStats!AT95-'O_FinStats - Vals'!AT95","v":-0.44161503761824861},{"$f":"O_FinStats!AU95-'O_FinStats - Vals'!AU95","v":-0.3729270803014515},{"$f":"O_FinStats!AV95-'O_FinStats - Vals'!AV95","v":-0.29981007209698873},{"$f":"O_FinStats!AW95-'O_FinStats - Vals'!AW95","v":-0.22209372267207073},{"$f":"O_FinStats!AX95-'O_FinStats - Vals'!AX95","v":0.2139562219108484},{"$f":"O_FinStats!AY95-'O_FinStats - Vals'!AY95","v":-7.958482525045838},{"$f":"O_FinStats!AZ95-'O_FinStats - Vals'!AZ95","v":-26.89283011943553},{"$f":"O_FinStats!BA95-'O_FinStats - Vals'!BA95","v":-2.489419970957897},{"$f":"O_FinStats!BB95-'O_FinStats - Vals'!BB95","v":69.790364057429542},{"$f":"O_FinStats!BC95-'O_FinStats - Vals'!BC95","v":5.7272920102677745},{"$f":"O_FinStats!BD95-'O_FinStats - Vals'!BD95","v":2.8197807768428902},{"$f":"O_FinStats!BE95-'O_FinStats - Vals'!BE95","v":3.0058870664179267},{"$f":"O_FinStats!BF95-'O_FinStats - Vals'!BF95","v":3.2286417188861378},{"$f":"O_FinStats!BG95-'O_FinStats - Vals'!BG95","v":3.3987575132523489},{"$f":"O_FinStats!BH95-'O_FinStats - Vals'!BH95","v":3.5685420848785725},{"$f":"O_FinStats!BI95-'O_FinStats - Vals'!BI95","v":3.7563557347148162},{"$f":"O_FinStats!BJ95-'O_FinStats - Vals'!BJ95","v":3.9453303380814759}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$218","v":"Total Synthetic index-linked debt"},null,{"$f":" C_Fin_Synth!G$218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y96-'O_FinStats - Vals'!Y96","v":0},{"$f":"O_FinStats!Z96-'O_FinStats - Vals'!Z96","v":0},{"$f":"O_FinStats!AA96-'O_FinStats - Vals'!AA96","v":0},{"$f":"O_FinStats!AB96-'O_FinStats - Vals'!AB96","v":0},{"$f":"O_FinStats!AC96-'O_FinStats - Vals'!AC96","v":0},{"$f":"O_FinStats!AD96-'O_FinStats - Vals'!AD96","v":0},{"$f":"O_FinStats!AE96-'O_FinStats - Vals'!AE96","v":0},{"$f":"O_FinStats!AF96-'O_FinStats - Vals'!AF96","v":0},{"$f":"O_FinStats!AG96-'O_FinStats - Vals'!AG96","v":0},{"$f":"O_FinStats!AH96-'O_FinStats - Vals'!AH96","v":0},{"$f":"O_FinStats!AI96-'O_FinStats - Vals'!AI96","v":0},{"$f":"O_FinStats!AJ96-'O_FinStats - Vals'!AJ96","v":0},{"$f":"O_FinStats!AK96-'O_FinStats - Vals'!AK96","v":0},{"$f":"O_FinStats!AL96-'O_FinStats - Vals'!AL96","v":0},{"$f":"O_FinStats!AM96-'O_FinStats - Vals'!AM96","v":0},{"$f":"O_FinStats!AN96-'O_FinStats - Vals'!AN96","v":0},{"$f":"O_FinStats!AO96-'O_FinStats - Vals'!AO96","v":0},{"$f":"O_FinStats!AP96-'O_FinStats - Vals'!AP96","v":0},{"$f":"O_FinStats!AQ96-'O_FinStats - Vals'!AQ96","v":0},{"$f":"O_FinStats!AR96-'O_FinStats - Vals'!AR96","v":0},{"$f":"O_FinStats!AS96-'O_FinStats - Vals'!AS96","v":0},{"$f":"O_FinStats!AT96-'O_FinStats - Vals'!AT96","v":0},{"$f":"O_FinStats!AU96-'O_FinStats - Vals'!AU96","v":0},{"$f":"O_FinStats!AV96-'O_FinStats - Vals'!AV96","v":0},{"$f":"O_FinStats!AW96-'O_FinStats - Vals'!AW96","v":0},{"$f":"O_FinStats!AX96-'O_FinStats - Vals'!AX96","v":0},{"$f":"O_FinStats!AY96-'O_FinStats - Vals'!AY96","v":0},{"$f":"O_FinStats!AZ96-'O_FinStats - Vals'!AZ96","v":0},{"$f":"O_FinStats!BA96-'O_FinStats - Vals'!BA96","v":0},{"$f":"O_FinStats!BB96-'O_FinStats - Vals'!BB96","v":0},{"$f":"O_FinStats!BC96-'O_FinStats - Vals'!BC96","v":0},{"$f":"O_FinStats!BD96-'O_FinStats - Vals'!BD96","v":0},{"$f":"O_FinStats!BE96-'O_FinStats - Vals'!BE96","v":0},{"$f":"O_FinStats!BF96-'O_FinStats - Vals'!BF96","v":0},{"$f":"O_FinStats!BG96-'O_FinStats - Vals'!BG96","v":0},{"$f":"O_FinStats!BH96-'O_FinStats - Vals'!BH96","v":0},{"$f":"O_FinStats!BI96-'O_FinStats - Vals'!BI96","v":0},{"$f":"O_FinStats!BJ96-'O_FinStats - Vals'!BJ96","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$218","v":"Total synthetic index-linked debt accretion"},null,{"$f":" C_Fin_SynthAccretion!G$218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y97-'O_FinStats - Vals'!Y97","v":0},{"$f":"O_FinStats!Z97-'O_FinStats - Vals'!Z97","v":0},{"$f":"O_FinStats!AA97-'O_FinStats - Vals'!AA97","v":0},{"$f":"O_FinStats!AB97-'O_FinStats - Vals'!AB97","v":0},{"$f":"O_FinStats!AC97-'O_FinStats - Vals'!AC97","v":0},{"$f":"O_FinStats!AD97-'O_FinStats - Vals'!AD97","v":0},{"$f":"O_FinStats!AE97-'O_FinStats - Vals'!AE97","v":0},{"$f":"O_FinStats!AF97-'O_FinStats - Vals'!AF97","v":0},{"$f":"O_FinStats!AG97-'O_FinStats - Vals'!AG97","v":0},{"$f":"O_FinStats!AH97-'O_FinStats - Vals'!AH97","v":0},{"$f":"O_FinStats!AI97-'O_FinStats - Vals'!AI97","v":0},{"$f":"O_FinStats!AJ97-'O_FinStats - Vals'!AJ97","v":0},{"$f":"O_FinStats!AK97-'O_FinStats - Vals'!AK97","v":0},{"$f":"O_FinStats!AL97-'O_FinStats - Vals'!AL97","v":0},{"$f":"O_FinStats!AM97-'O_FinStats - Vals'!AM97","v":0},{"$f":"O_FinStats!AN97-'O_FinStats - Vals'!AN97","v":0},{"$f":"O_FinStats!AO97-'O_FinStats - Vals'!AO97","v":0},{"$f":"O_FinStats!AP97-'O_FinStats - Vals'!AP97","v":0},{"$f":"O_FinStats!AQ97-'O_FinStats - Vals'!AQ97","v":0},{"$f":"O_FinStats!AR97-'O_FinStats - Vals'!AR97","v":0},{"$f":"O_FinStats!AS97-'O_FinStats - Vals'!AS97","v":0},{"$f":"O_FinStats!AT97-'O_FinStats - Vals'!AT97","v":0},{"$f":"O_FinStats!AU97-'O_FinStats - Vals'!AU97","v":0},{"$f":"O_FinStats!AV97-'O_FinStats - Vals'!AV97","v":0},{"$f":"O_FinStats!AW97-'O_FinStats - Vals'!AW97","v":0},{"$f":"O_FinStats!AX97-'O_FinStats - Vals'!AX97","v":0},{"$f":"O_FinStats!AY97-'O_FinStats - Vals'!AY97","v":0},{"$f":"O_FinStats!AZ97-'O_FinStats - Vals'!AZ97","v":0},{"$f":"O_FinStats!BA97-'O_FinStats - Vals'!BA97","v":0},{"$f":"O_FinStats!BB97-'O_FinStats - Vals'!BB97","v":0},{"$f":"O_FinStats!BC97-'O_FinStats - Vals'!BC97","v":0},{"$f":"O_FinStats!BD97-'O_FinStats - Vals'!BD97","v":0},{"$f":"O_FinStats!BE97-'O_FinStats - Vals'!BE97","v":0},{"$f":"O_FinStats!BF97-'O_FinStats - Vals'!BF97","v":0},{"$f":"O_FinStats!BG97-'O_FinStats - Vals'!BG97","v":0},{"$f":"O_FinStats!BH97-'O_FinStats - Vals'!BH97","v":0},{"$f":"O_FinStats!BI97-'O_FinStats - Vals'!BI97","v":0},{"$f":"O_FinStats!BJ97-'O_FinStats - Vals'!BJ97","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$382","v":"Total Fixed Interest Debt interest accrued"},null,{"$f":" C_Fin_Fixed!G$382","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y98-'O_FinStats - Vals'!Y98","v":0},{"$f":"O_FinStats!Z98-'O_FinStats - Vals'!Z98","v":0},{"$f":"O_FinStats!AA98-'O_FinStats - Vals'!AA98","v":0},{"$f":"O_FinStats!AB98-'O_FinStats - Vals'!AB98","v":0},{"$f":"O_FinStats!AC98-'O_FinStats - Vals'!AC98","v":0},{"$f":"O_FinStats!AD98-'O_FinStats - Vals'!AD98","v":0},{"$f":"O_FinStats!AE98-'O_FinStats - Vals'!AE98","v":0},{"$f":"O_FinStats!AF98-'O_FinStats - Vals'!AF98","v":0},{"$f":"O_FinStats!AG98-'O_FinStats - Vals'!AG98","v":0},{"$f":"O_FinStats!AH98-'O_FinStats - Vals'!AH98","v":0},{"$f":"O_FinStats!AI98-'O_FinStats - Vals'!AI98","v":0},{"$f":"O_FinStats!AJ98-'O_FinStats - Vals'!AJ98","v":0},{"$f":"O_FinStats!AK98-'O_FinStats - Vals'!AK98","v":0},{"$f":"O_FinStats!AL98-'O_FinStats - Vals'!AL98","v":0},{"$f":"O_FinStats!AM98-'O_FinStats - Vals'!AM98","v":0},{"$f":"O_FinStats!AN98-'O_FinStats - Vals'!AN98","v":0},{"$f":"O_FinStats!AO98-'O_FinStats - Vals'!AO98","v":0},{"$f":"O_FinStats!AP98-'O_FinStats - Vals'!AP98","v":0},{"$f":"O_FinStats!AQ98-'O_FinStats - Vals'!AQ98","v":0},{"$f":"O_FinStats!AR98-'O_FinStats - Vals'!AR98","v":0},{"$f":"O_FinStats!AS98-'O_FinStats - Vals'!AS98","v":0},{"$f":"O_FinStats!AT98-'O_FinStats - Vals'!AT98","v":0},{"$f":"O_FinStats!AU98-'O_FinStats - Vals'!AU98","v":0},{"$f":"O_FinStats!AV98-'O_FinStats - Vals'!AV98","v":0},{"$f":"O_FinStats!AW98-'O_FinStats - Vals'!AW98","v":0},{"$f":"O_FinStats!AX98-'O_FinStats - Vals'!AX98","v":0},{"$f":"O_FinStats!AY98-'O_FinStats - Vals'!AY98","v":0},{"$f":"O_FinStats!AZ98-'O_FinStats - Vals'!AZ98","v":0},{"$f":"O_FinStats!BA98-'O_FinStats - Vals'!BA98","v":0},{"$f":"O_FinStats!BB98-'O_FinStats - Vals'!BB98","v":0},{"$f":"O_FinStats!BC98-'O_FinStats - Vals'!BC98","v":0},{"$f":"O_FinStats!BD98-'O_FinStats - Vals'!BD98","v":0},{"$f":"O_FinStats!BE98-'O_FinStats - Vals'!BE98","v":0},{"$f":"O_FinStats!BF98-'O_FinStats - Vals'!BF98","v":0},{"$f":"O_FinStats!BG98-'O_FinStats - Vals'!BG98","v":0},{"$f":"O_FinStats!BH98-'O_FinStats - Vals'!BH98","v":0},{"$f":"O_FinStats!BI98-'O_FinStats - Vals'!BI98","v":0},{"$f":"O_FinStats!BJ98-'O_FinStats - Vals'!BJ98","v":0}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$382","v":"Total Index-linked debt interest accrued"},null,{"$f":" C_Fin_Ind!G$382","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y99-'O_FinStats - Vals'!Y99","v":0},{"$f":"O_FinStats!Z99-'O_FinStats - Vals'!Z99","v":0},{"$f":"O_FinStats!AA99-'O_FinStats - Vals'!AA99","v":0},{"$f":"O_FinStats!AB99-'O_FinStats - Vals'!AB99","v":0},{"$f":"O_FinStats!AC99-'O_FinStats - Vals'!AC99","v":0},{"$f":"O_FinStats!AD99-'O_FinStats - Vals'!AD99","v":0},{"$f":"O_FinStats!AE99-'O_FinStats - Vals'!AE99","v":0},{"$f":"O_FinStats!AF99-'O_FinStats - Vals'!AF99","v":0},{"$f":"O_FinStats!AG99-'O_FinStats - Vals'!AG99","v":0},{"$f":"O_FinStats!AH99-'O_FinStats - Vals'!AH99","v":0},{"$f":"O_FinStats!AI99-'O_FinStats - Vals'!AI99","v":0},{"$f":"O_FinStats!AJ99-'O_FinStats - Vals'!AJ99","v":0},{"$f":"O_FinStats!AK99-'O_FinStats - Vals'!AK99","v":0},{"$f":"O_FinStats!AL99-'O_FinStats - Vals'!AL99","v":0},{"$f":"O_FinStats!AM99-'O_FinStats - Vals'!AM99","v":0},{"$f":"O_FinStats!AN99-'O_FinStats - Vals'!AN99","v":0},{"$f":"O_FinStats!AO99-'O_FinStats - Vals'!AO99","v":0},{"$f":"O_FinStats!AP99-'O_FinStats - Vals'!AP99","v":0},{"$f":"O_FinStats!AQ99-'O_FinStats - Vals'!AQ99","v":0},{"$f":"O_FinStats!AR99-'O_FinStats - Vals'!AR99","v":0},{"$f":"O_FinStats!AS99-'O_FinStats - Vals'!AS99","v":0},{"$f":"O_FinStats!AT99-'O_FinStats - Vals'!AT99","v":0},{"$f":"O_FinStats!AU99-'O_FinStats - Vals'!AU99","v":0},{"$f":"O_FinStats!AV99-'O_FinStats - Vals'!AV99","v":0},{"$f":"O_FinStats!AW99-'O_FinStats - Vals'!AW99","v":0},{"$f":"O_FinStats!AX99-'O_FinStats - Vals'!AX99","v":0},{"$f":"O_FinStats!AY99-'O_FinStats - Vals'!AY99","v":0},{"$f":"O_FinStats!AZ99-'O_FinStats - Vals'!AZ99","v":0},{"$f":"O_FinStats!BA99-'O_FinStats - Vals'!BA99","v":0},{"$f":"O_FinStats!BB99-'O_FinStats - Vals'!BB99","v":0},{"$f":"O_FinStats!BC99-'O_FinStats - Vals'!BC99","v":0},{"$f":"O_FinStats!BD99-'O_FinStats - Vals'!BD99","v":0},{"$f":"O_FinStats!BE99-'O_FinStats - Vals'!BE99","v":0},{"$f":"O_FinStats!BF99-'O_FinStats - Vals'!BF99","v":0},{"$f":"O_FinStats!BG99-'O_FinStats - Vals'!BG99","v":0},{"$f":"O_FinStats!BH99-'O_FinStats - Vals'!BH99","v":0},{"$f":"O_FinStats!BI99-'O_FinStats - Vals'!BI99","v":0},{"$f":"O_FinStats!BJ99-'O_FinStats - Vals'!BJ99","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$382","v":"Total Synthetic index-linked debt interest accrued"},null,{"$f":" C_Fin_Synth!G$382","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y100-'O_FinStats - Vals'!Y100","v":0},{"$f":"O_FinStats!Z100-'O_FinStats - Vals'!Z100","v":0},{"$f":"O_FinStats!AA100-'O_FinStats - Vals'!AA100","v":0},{"$f":"O_FinStats!AB100-'O_FinStats - Vals'!AB100","v":0},{"$f":"O_FinStats!AC100-'O_FinStats - Vals'!AC100","v":0},{"$f":"O_FinStats!AD100-'O_FinStats - Vals'!AD100","v":0},{"$f":"O_FinStats!AE100-'O_FinStats - Vals'!AE100","v":0},{"$f":"O_FinStats!AF100-'O_FinStats - Vals'!AF100","v":0},{"$f":"O_FinStats!AG100-'O_FinStats - Vals'!AG100","v":0},{"$f":"O_FinStats!AH100-'O_FinStats - Vals'!AH100","v":0},{"$f":"O_FinStats!AI100-'O_FinStats - Vals'!AI100","v":0},{"$f":"O_FinStats!AJ100-'O_FinStats - Vals'!AJ100","v":0},{"$f":"O_FinStats!AK100-'O_FinStats - Vals'!AK100","v":0},{"$f":"O_FinStats!AL100-'O_FinStats - Vals'!AL100","v":0},{"$f":"O_FinStats!AM100-'O_FinStats - Vals'!AM100","v":0},{"$f":"O_FinStats!AN100-'O_FinStats - Vals'!AN100","v":0},{"$f":"O_FinStats!AO100-'O_FinStats - Vals'!AO100","v":0},{"$f":"O_FinStats!AP100-'O_FinStats - Vals'!AP100","v":0},{"$f":"O_FinStats!AQ100-'O_FinStats - Vals'!AQ100","v":0},{"$f":"O_FinStats!AR100-'O_FinStats - Vals'!AR100","v":0},{"$f":"O_FinStats!AS100-'O_FinStats - Vals'!AS100","v":0},{"$f":"O_FinStats!AT100-'O_FinStats - Vals'!AT100","v":0},{"$f":"O_FinStats!AU100-'O_FinStats - Vals'!AU100","v":0},{"$f":"O_FinStats!AV100-'O_FinStats - Vals'!AV100","v":0},{"$f":"O_FinStats!AW100-'O_FinStats - Vals'!AW100","v":0},{"$f":"O_FinStats!AX100-'O_FinStats - Vals'!AX100","v":0},{"$f":"O_FinStats!AY100-'O_FinStats - Vals'!AY100","v":0},{"$f":"O_FinStats!AZ100-'O_FinStats - Vals'!AZ100","v":0},{"$f":"O_FinStats!BA100-'O_FinStats - Vals'!BA100","v":0},{"$f":"O_FinStats!BB100-'O_FinStats - Vals'!BB100","v":0},{"$f":"O_FinStats!BC100-'O_FinStats - Vals'!BC100","v":0},{"$f":"O_FinStats!BD100-'O_FinStats - Vals'!BD100","v":0},{"$f":"O_FinStats!BE100-'O_FinStats - Vals'!BE100","v":0},{"$f":"O_FinStats!BF100-'O_FinStats - Vals'!BF100","v":0},{"$f":"O_FinStats!BG100-'O_FinStats - Vals'!BG100","v":0},{"$f":"O_FinStats!BH100-'O_FinStats - Vals'!BH100","v":0},{"$f":"O_FinStats!BI100-'O_FinStats - Vals'!BI100","v":0},{"$f":"O_FinStats!BJ100-'O_FinStats - Vals'!BJ100","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$382","v":"Total Synthetic index-linked Accretion accretion interest accrued"},null,{"$f":" C_Fin_SynthAccretion!G$382","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y101-'O_FinStats - Vals'!Y101","v":0},{"$f":"O_FinStats!Z101-'O_FinStats - Vals'!Z101","v":0},{"$f":"O_FinStats!AA101-'O_FinStats - Vals'!AA101","v":0},{"$f":"O_FinStats!AB101-'O_FinStats - Vals'!AB101","v":0},{"$f":"O_FinStats!AC101-'O_FinStats - Vals'!AC101","v":0},{"$f":"O_FinStats!AD101-'O_FinStats - Vals'!AD101","v":0},{"$f":"O_FinStats!AE101-'O_FinStats - Vals'!AE101","v":0},{"$f":"O_FinStats!AF101-'O_FinStats - Vals'!AF101","v":0},{"$f":"O_FinStats!AG101-'O_FinStats - Vals'!AG101","v":0},{"$f":"O_FinStats!AH101-'O_FinStats - Vals'!AH101","v":0},{"$f":"O_FinStats!AI101-'O_FinStats - Vals'!AI101","v":0},{"$f":"O_FinStats!AJ101-'O_FinStats - Vals'!AJ101","v":0},{"$f":"O_FinStats!AK101-'O_FinStats - Vals'!AK101","v":0},{"$f":"O_FinStats!AL101-'O_FinStats - Vals'!AL101","v":0},{"$f":"O_FinStats!AM101-'O_FinStats - Vals'!AM101","v":0},{"$f":"O_FinStats!AN101-'O_FinStats - Vals'!AN101","v":0},{"$f":"O_FinStats!AO101-'O_FinStats - Vals'!AO101","v":0},{"$f":"O_FinStats!AP101-'O_FinStats - Vals'!AP101","v":0},{"$f":"O_FinStats!AQ101-'O_FinStats - Vals'!AQ101","v":0},{"$f":"O_FinStats!AR101-'O_FinStats - Vals'!AR101","v":0},{"$f":"O_FinStats!AS101-'O_FinStats - Vals'!AS101","v":0},{"$f":"O_FinStats!AT101-'O_FinStats - Vals'!AT101","v":0},{"$f":"O_FinStats!AU101-'O_FinStats - Vals'!AU101","v":0},{"$f":"O_FinStats!AV101-'O_FinStats - Vals'!AV101","v":0},{"$f":"O_FinStats!AW101-'O_FinStats - Vals'!AW101","v":0},{"$f":"O_FinStats!AX101-'O_FinStats - Vals'!AX101","v":0},{"$f":"O_FinStats!AY101-'O_FinStats - Vals'!AY101","v":0},{"$f":"O_FinStats!AZ101-'O_FinStats - Vals'!AZ101","v":0},{"$f":"O_FinStats!BA101-'O_FinStats - Vals'!BA101","v":0},{"$f":"O_FinStats!BB101-'O_FinStats - Vals'!BB101","v":0},{"$f":"O_FinStats!BC101-'O_FinStats - Vals'!BC101","v":0},{"$f":"O_FinStats!BD101-'O_FinStats - Vals'!BD101","v":0},{"$f":"O_FinStats!BE101-'O_FinStats - Vals'!BE101","v":0},{"$f":"O_FinStats!BF101-'O_FinStats - Vals'!BF101","v":0},{"$f":"O_FinStats!BG101-'O_FinStats - Vals'!BG101","v":0},{"$f":"O_FinStats!BH101-'O_FinStats - Vals'!BH101","v":0},{"$f":"O_FinStats!BI101-'O_FinStats - Vals'!BI101","v":0},{"$f":"O_FinStats!BJ101-'O_FinStats - Vals'!BJ101","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$112","v":"Embedded debt (fixed)"},null,{"$f":" C_LookForward!G$112","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y102-'O_FinStats - Vals'!Y102","v":0},{"$f":"O_FinStats!Z102-'O_FinStats - Vals'!Z102","v":0},{"$f":"O_FinStats!AA102-'O_FinStats - Vals'!AA102","v":0},{"$f":"O_FinStats!AB102-'O_FinStats - Vals'!AB102","v":0},{"$f":"O_FinStats!AC102-'O_FinStats - Vals'!AC102","v":0},{"$f":"O_FinStats!AD102-'O_FinStats - Vals'!AD102","v":0},{"$f":"O_FinStats!AE102-'O_FinStats - Vals'!AE102","v":0},{"$f":"O_FinStats!AF102-'O_FinStats - Vals'!AF102","v":0},{"$f":"O_FinStats!AG102-'O_FinStats - Vals'!AG102","v":0},{"$f":"O_FinStats!AH102-'O_FinStats - Vals'!AH102","v":0},{"$f":"O_FinStats!AI102-'O_FinStats - Vals'!AI102","v":0},{"$f":"O_FinStats!AJ102-'O_FinStats - Vals'!AJ102","v":0},{"$f":"O_FinStats!AK102-'O_FinStats - Vals'!AK102","v":0},{"$f":"O_FinStats!AL102-'O_FinStats - Vals'!AL102","v":0},{"$f":"O_FinStats!AM102-'O_FinStats - Vals'!AM102","v":0},{"$f":"O_FinStats!AN102-'O_FinStats - Vals'!AN102","v":0},{"$f":"O_FinStats!AO102-'O_FinStats - Vals'!AO102","v":0},{"$f":"O_FinStats!AP102-'O_FinStats - Vals'!AP102","v":0},{"$f":"O_FinStats!AQ102-'O_FinStats - Vals'!AQ102","v":0},{"$f":"O_FinStats!AR102-'O_FinStats - Vals'!AR102","v":0},{"$f":"O_FinStats!AS102-'O_FinStats - Vals'!AS102","v":0},{"$f":"O_FinStats!AT102-'O_FinStats - Vals'!AT102","v":0},{"$f":"O_FinStats!AU102-'O_FinStats - Vals'!AU102","v":0},{"$f":"O_FinStats!AV102-'O_FinStats - Vals'!AV102","v":0},{"$f":"O_FinStats!AW102-'O_FinStats - Vals'!AW102","v":0},{"$f":"O_FinStats!AX102-'O_FinStats - Vals'!AX102","v":0},{"$f":"O_FinStats!AY102-'O_FinStats - Vals'!AY102","v":0},{"$f":"O_FinStats!AZ102-'O_FinStats - Vals'!AZ102","v":0},{"$f":"O_FinStats!BA102-'O_FinStats - Vals'!BA102","v":0},{"$f":"O_FinStats!BB102-'O_FinStats - Vals'!BB102","v":0},{"$f":"O_FinStats!BC102-'O_FinStats - Vals'!BC102","v":0},{"$f":"O_FinStats!BD102-'O_FinStats - Vals'!BD102","v":0},{"$f":"O_FinStats!BE102-'O_FinStats - Vals'!BE102","v":0},{"$f":"O_FinStats!BF102-'O_FinStats - Vals'!BF102","v":0},{"$f":"O_FinStats!BG102-'O_FinStats - Vals'!BG102","v":0},{"$f":"O_FinStats!BH102-'O_FinStats - Vals'!BH102","v":0},{"$f":"O_FinStats!BI102-'O_FinStats - Vals'!BI102","v":0},{"$f":"O_FinStats!BJ102-'O_FinStats - Vals'!BJ102","v":0}]
[null,null,null,null,{"$f":" C_LookForward!E$119","v":"Embedded debt (Indexed Linked)"},null,{"$f":" C_LookForward!G$119","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y103-'O_FinStats - Vals'!Y103","v":0},{"$f":"O_FinStats!Z103-'O_FinStats - Vals'!Z103","v":0},{"$f":"O_FinStats!AA103-'O_FinStats - Vals'!AA103","v":0},{"$f":"O_FinStats!AB103-'O_FinStats - Vals'!AB103","v":0},{"$f":"O_FinStats!AC103-'O_FinStats - Vals'!AC103","v":0},{"$f":"O_FinStats!AD103-'O_FinStats - Vals'!AD103","v":0},{"$f":"O_FinStats!AE103-'O_FinStats - Vals'!AE103","v":0},{"$f":"O_FinStats!AF103-'O_FinStats - Vals'!AF103","v":0},{"$f":"O_FinStats!AG103-'O_FinStats - Vals'!AG103","v":0},{"$f":"O_FinStats!AH103-'O_FinStats - Vals'!AH103","v":0},{"$f":"O_FinStats!AI103-'O_FinStats - Vals'!AI103","v":0},{"$f":"O_FinStats!AJ103-'O_FinStats - Vals'!AJ103","v":0},{"$f":"O_FinStats!AK103-'O_FinStats - Vals'!AK103","v":0},{"$f":"O_FinStats!AL103-'O_FinStats - Vals'!AL103","v":0},{"$f":"O_FinStats!AM103-'O_FinStats - Vals'!AM103","v":0},{"$f":"O_FinStats!AN103-'O_FinStats - Vals'!AN103","v":0},{"$f":"O_FinStats!AO103-'O_FinStats - Vals'!AO103","v":0},{"$f":"O_FinStats!AP103-'O_FinStats - Vals'!AP103","v":0},{"$f":"O_FinStats!AQ103-'O_FinStats - Vals'!AQ103","v":0},{"$f":"O_FinStats!AR103-'O_FinStats - Vals'!AR103","v":0},{"$f":"O_FinStats!AS103-'O_FinStats - Vals'!AS103","v":0},{"$f":"O_FinStats!AT103-'O_FinStats - Vals'!AT103","v":0},{"$f":"O_FinStats!AU103-'O_FinStats - Vals'!AU103","v":0},{"$f":"O_FinStats!AV103-'O_FinStats - Vals'!AV103","v":0},{"$f":"O_FinStats!AW103-'O_FinStats - Vals'!AW103","v":0},{"$f":"O_FinStats!AX103-'O_FinStats - Vals'!AX103","v":0},{"$f":"O_FinStats!AY103-'O_FinStats - Vals'!AY103","v":0},{"$f":"O_FinStats!AZ103-'O_FinStats - Vals'!AZ103","v":0},{"$f":"O_FinStats!BA103-'O_FinStats - Vals'!BA103","v":0},{"$f":"O_FinStats!BB103-'O_FinStats - Vals'!BB103","v":0},{"$f":"O_FinStats!BC103-'O_FinStats - Vals'!BC103","v":0},{"$f":"O_FinStats!BD103-'O_FinStats - Vals'!BD103","v":0},{"$f":"O_FinStats!BE103-'O_FinStats - Vals'!BE103","v":0},{"$f":"O_FinStats!BF103-'O_FinStats - Vals'!BF103","v":0},{"$f":"O_FinStats!BG103-'O_FinStats - Vals'!BG103","v":0},{"$f":"O_FinStats!BH103-'O_FinStats - Vals'!BH103","v":0},{"$f":"O_FinStats!BI103-'O_FinStats - Vals'!BI103","v":0},{"$f":"O_FinStats!BJ103-'O_FinStats - Vals'!BJ103","v":0}]
[null,null,null,null,{"$f":" C_Tax!E$273","v":"Tax Creditor"},null,{"$f":" C_Tax!G$273","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y104-'O_FinStats - Vals'!Y104","v":0},{"$f":"O_FinStats!Z104-'O_FinStats - Vals'!Z104","v":0},{"$f":"O_FinStats!AA104-'O_FinStats - Vals'!AA104","v":0},{"$f":"O_FinStats!AB104-'O_FinStats - Vals'!AB104","v":0},{"$f":"O_FinStats!AC104-'O_FinStats - Vals'!AC104","v":0},{"$f":"O_FinStats!AD104-'O_FinStats - Vals'!AD104","v":0},{"$f":"O_FinStats!AE104-'O_FinStats - Vals'!AE104","v":0},{"$f":"O_FinStats!AF104-'O_FinStats - Vals'!AF104","v":0},{"$f":"O_FinStats!AG104-'O_FinStats - Vals'!AG104","v":0},{"$f":"O_FinStats!AH104-'O_FinStats - Vals'!AH104","v":0},{"$f":"O_FinStats!AI104-'O_FinStats - Vals'!AI104","v":0},{"$f":"O_FinStats!AJ104-'O_FinStats - Vals'!AJ104","v":0},{"$f":"O_FinStats!AK104-'O_FinStats - Vals'!AK104","v":0},{"$f":"O_FinStats!AL104-'O_FinStats - Vals'!AL104","v":0},{"$f":"O_FinStats!AM104-'O_FinStats - Vals'!AM104","v":0},{"$f":"O_FinStats!AN104-'O_FinStats - Vals'!AN104","v":0},{"$f":"O_FinStats!AO104-'O_FinStats - Vals'!AO104","v":0},{"$f":"O_FinStats!AP104-'O_FinStats - Vals'!AP104","v":0},{"$f":"O_FinStats!AQ104-'O_FinStats - Vals'!AQ104","v":0},{"$f":"O_FinStats!AR104-'O_FinStats - Vals'!AR104","v":0},{"$f":"O_FinStats!AS104-'O_FinStats - Vals'!AS104","v":0},{"$f":"O_FinStats!AT104-'O_FinStats - Vals'!AT104","v":0},{"$f":"O_FinStats!AU104-'O_FinStats - Vals'!AU104","v":0},{"$f":"O_FinStats!AV104-'O_FinStats - Vals'!AV104","v":0},{"$f":"O_FinStats!AW104-'O_FinStats - Vals'!AW104","v":0},{"$f":"O_FinStats!AX104-'O_FinStats - Vals'!AX104","v":0},{"$f":"O_FinStats!AY104-'O_FinStats - Vals'!AY104","v":0},{"$f":"O_FinStats!AZ104-'O_FinStats - Vals'!AZ104","v":0},{"$f":"O_FinStats!BA104-'O_FinStats - Vals'!BA104","v":0},{"$f":"O_FinStats!BB104-'O_FinStats - Vals'!BB104","v":0},{"$f":"O_FinStats!BC104-'O_FinStats - Vals'!BC104","v":0},{"$f":"O_FinStats!BD104-'O_FinStats - Vals'!BD104","v":0},{"$f":"O_FinStats!BE104-'O_FinStats - Vals'!BE104","v":0},{"$f":"O_FinStats!BF104-'O_FinStats - Vals'!BF104","v":0},{"$f":"O_FinStats!BG104-'O_FinStats - Vals'!BG104","v":0},{"$f":"O_FinStats!BH104-'O_FinStats - Vals'!BH104","v":0},{"$f":"O_FinStats!BI104-'O_FinStats - Vals'!BI104","v":0},{"$f":"O_FinStats!BJ104-'O_FinStats - Vals'!BJ104","v":0}]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA105-'O_FinStats - Vals'!AA105","v":0},{"$f":"O_FinStats!AB105-'O_FinStats - Vals'!AB105","v":0},{"$f":"O_FinStats!AC105-'O_FinStats - Vals'!AC105","v":0},{"$f":"O_FinStats!AD105-'O_FinStats - Vals'!AD105","v":0},{"$f":"O_FinStats!AE105-'O_FinStats - Vals'!AE105","v":0},{"$f":"O_FinStats!AF105-'O_FinStats - Vals'!AF105","v":0},{"$f":"O_FinStats!AG105-'O_FinStats - Vals'!AG105","v":7.215903908781911},{"$f":"O_FinStats!AH105-'O_FinStats - Vals'!AH105","v":-189.94879330162621},{"$f":"O_FinStats!AI105-'O_FinStats - Vals'!AI105","v":4.9736209560905991},{"$f":"O_FinStats!AJ105-'O_FinStats - Vals'!AJ105","v":10.870442128425566},{"$f":"O_FinStats!AK105-'O_FinStats - Vals'!AK105","v":10.857025983741551},{"$f":"O_FinStats!AL105-'O_FinStats - Vals'!AL105","v":10.880869090196938},{"$f":"O_FinStats!AM105-'O_FinStats - Vals'!AM105","v":11.071577468106625},{"$f":"O_FinStats!AN105-'O_FinStats - Vals'!AN105","v":11.254558591353998},{"$f":"O_FinStats!AO105-'O_FinStats - Vals'!AO105","v":11.459524882122423},{"$f":"O_FinStats!AP105-'O_FinStats - Vals'!AP105","v":11.673203101647232},{"$f":"O_FinStats!AQ105-'O_FinStats - Vals'!AQ105","v":11.895669201046985},{"$f":"O_FinStats!AR105-'O_FinStats - Vals'!AR105","v":12.127140417142073},{"$f":"O_FinStats!AS105-'O_FinStats - Vals'!AS105","v":12.367842710697005},{"$f":"O_FinStats!AT105-'O_FinStats - Vals'!AT105","v":12.618009637673822},{"$f":"O_FinStats!AU105-'O_FinStats - Vals'!AU105","v":12.877882548033085},{"$f":"O_FinStats!AV105-'O_FinStats - Vals'!AV105","v":13.14771080434366},{"$f":"O_FinStats!AW105-'O_FinStats - Vals'!AW105","v":13.427752007464733},{"$f":"O_FinStats!AX105-'O_FinStats - Vals'!AX105","v":14.896798383328132},{"$f":"O_FinStats!AY105-'O_FinStats - Vals'!AY105","v":-12.359641042057774},{"$f":"O_FinStats!AZ105-'O_FinStats - Vals'!AZ105","v":-74.917039246596687},{"$f":"O_FinStats!BA105-'O_FinStats - Vals'!BA105","v":13.149978106110211},{"$f":"O_FinStats!BB105-'O_FinStats - Vals'!BB105","v":142.78186869958154},{"$f":"O_FinStats!BC105-'O_FinStats - Vals'!BC105","v":20.150634384997829},{"$f":"O_FinStats!BD105-'O_FinStats - Vals'!BD105","v":12.990361750627926},{"$f":"O_FinStats!BE105-'O_FinStats - Vals'!BE105","v":13.404562805837486},{"$f":"O_FinStats!BF105-'O_FinStats - Vals'!BF105","v":13.954607080107962},{"$f":"O_FinStats!BG105-'O_FinStats - Vals'!BG105","v":14.41559495038382},{"$f":"O_FinStats!BH105-'O_FinStats - Vals'!BH105","v":14.860551358284283},{"$f":"O_FinStats!BI105-'O_FinStats - Vals'!BI105","v":15.365483289078838},{"$f":"O_FinStats!BJ105-'O_FinStats - Vals'!BJ105","v":15.865286691769143}]
[]
[null,null,null,null,{"$f":" \"Net \" & C66","v":"Net Assets"},null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA107-'O_FinStats - Vals'!AA107","v":0},{"$f":"O_FinStats!AB107-'O_FinStats - Vals'!AB107","v":0},{"$f":"O_FinStats!AC107-'O_FinStats - Vals'!AC107","v":0},{"$f":"O_FinStats!AD107-'O_FinStats - Vals'!AD107","v":0},{"$f":"O_FinStats!AE107-'O_FinStats - Vals'!AE107","v":0},{"$f":"O_FinStats!AF107-'O_FinStats - Vals'!AF107","v":0},{"$f":"O_FinStats!AG107-'O_FinStats - Vals'!AG107","v":-9.3713212641887367E-2},{"$f":"O_FinStats!AH107-'O_FinStats - Vals'!AH107","v":186.22714835732222},{"$f":"O_FinStats!AI107-'O_FinStats - Vals'!AI107","v":-7.8242736742904526},{"$f":"O_FinStats!AJ107-'O_FinStats - Vals'!AJ107","v":-7.8369524023819395},{"$f":"O_FinStats!AK107-'O_FinStats - Vals'!AK107","v":-7.7881180392560054},{"$f":"O_FinStats!AL107-'O_FinStats - Vals'!AL107","v":-7.9505396344757173},{"$f":"O_FinStats!AM107-'O_FinStats - Vals'!AM107","v":-8.1819538877516607},{"$f":"O_FinStats!AN107-'O_FinStats - Vals'!AN107","v":-8.4133901874047297},{"$f":"O_FinStats!AO107-'O_FinStats - Vals'!AO107","v":-8.6657918930268352},{"$f":"O_FinStats!AP107-'O_FinStats - Vals'!AP107","v":-8.9257656498193683},{"$f":"O_FinStats!AQ107-'O_FinStats - Vals'!AQ107","v":-9.193538619310857},{"$f":"O_FinStats!AR107-'O_FinStats - Vals'!AR107","v":-9.4693447778918198},{"$f":"O_FinStats!AS107-'O_FinStats - Vals'!AS107","v":-9.7534251212382514},{"$f":"O_FinStats!AT107-'O_FinStats - Vals'!AT107","v":-10.046027874872379},{"$f":"O_FinStats!AU107-'O_FinStats - Vals'!AU107","v":-10.347408711120806},{"$f":"O_FinStats!AV107-'O_FinStats - Vals'!AV107","v":-10.657830972450029},{"$f":"O_FinStats!AW107-'O_FinStats - Vals'!AW107","v":-10.977565901626804},{"$f":"O_FinStats!AX107-'O_FinStats - Vals'!AX107","v":-11.306892878670624},{"$f":"O_FinStats!AY107-'O_FinStats - Vals'!AY107","v":-11.646099665038491},{"$f":"O_FinStats!AZ107-'O_FinStats - Vals'!AZ107","v":-11.995482654994703},{"$f":"O_FinStats!BA107-'O_FinStats - Vals'!BA107","v":-12.35534713465313},{"$f":"O_FinStats!BB107-'O_FinStats - Vals'!BB107","v":-12.726007548688358},{"$f":"O_FinStats!BC107-'O_FinStats - Vals'!BC107","v":-13.107787775152246},{"$f":"O_FinStats!BD107-'O_FinStats - Vals'!BD107","v":-13.501021408403176},{"$f":"O_FinStats!BE107-'O_FinStats - Vals'!BE107","v":-13.906052050668222},{"$f":"O_FinStats!BF107-'O_FinStats - Vals'!BF107","v":-14.323233612187323},{"$f":"O_FinStats!BG107-'O_FinStats - Vals'!BG107","v":-14.752930620539701},{"$f":"O_FinStats!BH107-'O_FinStats - Vals'!BH107","v":-15.195518539152545},{"$f":"O_FinStats!BI107-'O_FinStats - Vals'!BI107","v":-15.651384095315734},{"$f":"O_FinStats!BJ107-'O_FinStats - Vals'!BJ107","v":-16.120925618175534}]
[]
[null,null,null,"Equity"]
[null,null,null,null,{"$f":" C_Fin_Summ!E$208","v":"Share capital balance"},null,{"$f":" C_Fin_Summ!G$208","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA110-'O_FinStats - Vals'!AA110","v":0},{"$f":"O_FinStats!AB110-'O_FinStats - Vals'!AB110","v":0},{"$f":"O_FinStats!AC110-'O_FinStats - Vals'!AC110","v":0},{"$f":"O_FinStats!AD110-'O_FinStats - Vals'!AD110","v":0},{"$f":"O_FinStats!AE110-'O_FinStats - Vals'!AE110","v":0},{"$f":"O_FinStats!AF110-'O_FinStats - Vals'!AF110","v":0},{"$f":"O_FinStats!AG110-'O_FinStats - Vals'!AG110","v":0},{"$f":"O_FinStats!AH110-'O_FinStats - Vals'!AH110","v":0},{"$f":"O_FinStats!AI110-'O_FinStats - Vals'!AI110","v":-7.8242736742922716},{"$f":"O_FinStats!AJ110-'O_FinStats - Vals'!AJ110","v":-7.8242736742922716},{"$f":"O_FinStats!AK110-'O_FinStats - Vals'!AK110","v":2.7817131681631508},{"$f":"O_FinStats!AL110-'O_FinStats - Vals'!AL110","v":2.7817131681631508},{"$f":"O_FinStats!AM110-'O_FinStats - Vals'!AM110","v":2.7817131681631508},{"$f":"O_FinStats!AN110-'O_FinStats - Vals'!AN110","v":2.7817131681631508},{"$f":"O_FinStats!AO110-'O_FinStats - Vals'!AO110","v":2.7817131681631508},{"$f":"O_FinStats!AP110-'O_FinStats - Vals'!AP110","v":2.7817131681631508},{"$f":"O_FinStats!AQ110-'O_FinStats - Vals'!AQ110","v":2.7817131681631508},{"$f":"O_FinStats!AR110-'O_FinStats - Vals'!AR110","v":-9.4693447778927293},{"$f":"O_FinStats!AS110-'O_FinStats - Vals'!AS110","v":-9.7534251212391609},{"$f":"O_FinStats!AT110-'O_FinStats - Vals'!AT110","v":-10.046027874872834},{"$f":"O_FinStats!AU110-'O_FinStats - Vals'!AU110","v":-10.046027874872834},{"$f":"O_FinStats!AV110-'O_FinStats - Vals'!AV110","v":-10.046027874872834},{"$f":"O_FinStats!AW110-'O_FinStats - Vals'!AW110","v":-10.977565901624075},{"$f":"O_FinStats!AX110-'O_FinStats - Vals'!AX110","v":-11.306892878670169},{"$f":"O_FinStats!AY110-'O_FinStats - Vals'!AY110","v":-11.646099665031215},{"$f":"O_FinStats!AZ110-'O_FinStats - Vals'!AZ110","v":-11.995482654990155},{"$f":"O_FinStats!BA110-'O_FinStats - Vals'!BA110","v":-12.355347134647673},{"$f":"O_FinStats!BB110-'O_FinStats - Vals'!BB110","v":-12.726007548682901},{"$f":"O_FinStats!BC110-'O_FinStats - Vals'!BC110","v":-12.726007548682901},{"$f":"O_FinStats!BD110-'O_FinStats - Vals'!BD110","v":-12.726007548682901},{"$f":"O_FinStats!BE110-'O_FinStats - Vals'!BE110","v":-12.726007548682901},{"$f":"O_FinStats!BF110-'O_FinStats - Vals'!BF110","v":-12.726007548682901},{"$f":"O_FinStats!BG110-'O_FinStats - Vals'!BG110","v":-12.726007548682901},{"$f":"O_FinStats!BH110-'O_FinStats - Vals'!BH110","v":-12.726007548682901},{"$f":"O_FinStats!BI110-'O_FinStats - Vals'!BI110","v":-12.726007548682901},{"$f":"O_FinStats!BJ110-'O_FinStats - Vals'!BJ110","v":-12.726007548682901}]
[null,null,null,null,{"$f":" I_Actuals!E$29","v":"Other equity (actual for historic balance)"},null,{"$f":" I_Actuals!G$29","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA111-'O_FinStats - Vals'!AA111","v":0},{"$f":"O_FinStats!AB111-'O_FinStats - Vals'!AB111","v":0},{"$f":"O_FinStats!AC111-'O_FinStats - Vals'!AC111","v":0},{"$f":"O_FinStats!AD111-'O_FinStats - Vals'!AD111","v":0},{"$f":"O_FinStats!AE111-'O_FinStats - Vals'!AE111","v":0},{"$f":"O_FinStats!AF111-'O_FinStats - Vals'!AF111","v":0},{"$f":"O_FinStats!AG111-'O_FinStats - Vals'!AG111","v":0},{"$f":"O_FinStats!AH111-'O_FinStats - Vals'!AH111","v":0},{"$f":"O_FinStats!AI111-'O_FinStats - Vals'!AI111","v":0},{"$f":"O_FinStats!AJ111-'O_FinStats - Vals'!AJ111","v":0},{"$f":"O_FinStats!AK111-'O_FinStats - Vals'!AK111","v":0},{"$f":"O_FinStats!AL111-'O_FinStats - Vals'!AL111","v":0},{"$f":"O_FinStats!AM111-'O_FinStats - Vals'!AM111","v":0},{"$f":"O_FinStats!AN111-'O_FinStats - Vals'!AN111","v":0},{"$f":"O_FinStats!AO111-'O_FinStats - Vals'!AO111","v":0},{"$f":"O_FinStats!AP111-'O_FinStats - Vals'!AP111","v":0},{"$f":"O_FinStats!AQ111-'O_FinStats - Vals'!AQ111","v":0},{"$f":"O_FinStats!AR111-'O_FinStats - Vals'!AR111","v":0},{"$f":"O_FinStats!AS111-'O_FinStats - Vals'!AS111","v":0},{"$f":"O_FinStats!AT111-'O_FinStats - Vals'!AT111","v":0},{"$f":"O_FinStats!AU111-'O_FinStats - Vals'!AU111","v":0},{"$f":"O_FinStats!AV111-'O_FinStats - Vals'!AV111","v":0},{"$f":"O_FinStats!AW111-'O_FinStats - Vals'!AW111","v":0},{"$f":"O_FinStats!AX111-'O_FinStats - Vals'!AX111","v":0},{"$f":"O_FinStats!AY111-'O_FinStats - Vals'!AY111","v":0},{"$f":"O_FinStats!AZ111-'O_FinStats - Vals'!AZ111","v":0},{"$f":"O_FinStats!BA111-'O_FinStats - Vals'!BA111","v":0},{"$f":"O_FinStats!BB111-'O_FinStats - Vals'!BB111","v":0},{"$f":"O_FinStats!BC111-'O_FinStats - Vals'!BC111","v":0},{"$f":"O_FinStats!BD111-'O_FinStats - Vals'!BD111","v":0},{"$f":"O_FinStats!BE111-'O_FinStats - Vals'!BE111","v":0},{"$f":"O_FinStats!BF111-'O_FinStats - Vals'!BF111","v":0},{"$f":"O_FinStats!BG111-'O_FinStats - Vals'!BG111","v":0},{"$f":"O_FinStats!BH111-'O_FinStats - Vals'!BH111","v":0},{"$f":"O_FinStats!BI111-'O_FinStats - Vals'!BI111","v":0},{"$f":"O_FinStats!BJ111-'O_FinStats - Vals'!BJ111","v":0}]
[null,null,null,null,{"$f":" E$62","v":"Retained earnings balance"},null,{"$f":" G$62","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA112-'O_FinStats - Vals'!AA112","v":0},{"$f":"O_FinStats!AB112-'O_FinStats - Vals'!AB112","v":0},{"$f":"O_FinStats!AC112-'O_FinStats - Vals'!AC112","v":0},{"$f":"O_FinStats!AD112-'O_FinStats - Vals'!AD112","v":0},{"$f":"O_FinStats!AE112-'O_FinStats - Vals'!AE112","v":0},{"$f":"O_FinStats!AF112-'O_FinStats - Vals'!AF112","v":0},{"$f":"O_FinStats!AG112-'O_FinStats - Vals'!AG112","v":-9.3713212641205246E-2},{"$f":"O_FinStats!AH112-'O_FinStats - Vals'!AH112","v":186.2271483573237},{"$f":"O_FinStats!AI112-'O_FinStats - Vals'!AI112","v":5.6843418860808015E-14},{"$f":"O_FinStats!AJ112-'O_FinStats - Vals'!AJ112","v":-1.2678728089213109E-2},{"$f":"O_FinStats!AK112-'O_FinStats - Vals'!AK112","v":-10.569831207418702},{"$f":"O_FinStats!AL112-'O_FinStats - Vals'!AL112","v":-10.732252802636481},{"$f":"O_FinStats!AM112-'O_FinStats - Vals'!AM112","v":-10.963667055915721},{"$f":"O_FinStats!AN112-'O_FinStats - Vals'!AN112","v":-11.19510335557186},{"$f":"O_FinStats!AO112-'O_FinStats - Vals'!AO112","v":-11.447505061187826},{"$f":"O_FinStats!AP112-'O_FinStats - Vals'!AP112","v":-11.707478817979222},{"$f":"O_FinStats!AQ112-'O_FinStats - Vals'!AQ112","v":-11.975251787476168},{"$f":"O_FinStats!AR112-'O_FinStats - Vals'!AR112","v":5.6843418860808015E-14},{"$f":"O_FinStats!AS112-'O_FinStats - Vals'!AS112","v":5.6843418860808015E-14},{"$f":"O_FinStats!AT112-'O_FinStats - Vals'!AT112","v":5.6843418860808015E-14},{"$f":"O_FinStats!AU112-'O_FinStats - Vals'!AU112","v":-0.30138083624581213},{"$f":"O_FinStats!AV112-'O_FinStats - Vals'!AV112","v":-0.61180309757696705},{"$f":"O_FinStats!AW112-'O_FinStats - Vals'!AW112","v":0},{"$f":"O_FinStats!AX112-'O_FinStats - Vals'!AX112","v":0},{"$f":"O_FinStats!AY112-'O_FinStats - Vals'!AY112","v":0},{"$f":"O_FinStats!AZ112-'O_FinStats - Vals'!AZ112","v":0},{"$f":"O_FinStats!BA112-'O_FinStats - Vals'!BA112","v":0},{"$f":"O_FinStats!BB112-'O_FinStats - Vals'!BB112","v":0},{"$f":"O_FinStats!BC112-'O_FinStats - Vals'!BC112","v":-0.38178022646479803},{"$f":"O_FinStats!BD112-'O_FinStats - Vals'!BD112","v":-0.77501385971845593},{"$f":"O_FinStats!BE112-'O_FinStats - Vals'!BE112","v":-1.1800445019757717},{"$f":"O_FinStats!BF112-'O_FinStats - Vals'!BF112","v":-1.5972260634930535},{"$f":"O_FinStats!BG112-'O_FinStats - Vals'!BG112","v":-2.0269230718536164},{"$f":"O_FinStats!BH112-'O_FinStats - Vals'!BH112","v":-2.4695109904664605},{"$f":"O_FinStats!BI112-'O_FinStats - Vals'!BI112","v":-2.9253765466346522},{"$f":"O_FinStats!BJ112-'O_FinStats - Vals'!BJ112","v":-3.3949180694903589}]
[null,null,null,null,"Total Shareholder Funds",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA113-'O_FinStats - Vals'!AA113","v":0},{"$f":"O_FinStats!AB113-'O_FinStats - Vals'!AB113","v":0},{"$f":"O_FinStats!AC113-'O_FinStats - Vals'!AC113","v":0},{"$f":"O_FinStats!AD113-'O_FinStats - Vals'!AD113","v":0},{"$f":"O_FinStats!AE113-'O_FinStats - Vals'!AE113","v":0},{"$f":"O_FinStats!AF113-'O_FinStats - Vals'!AF113","v":0},{"$f":"O_FinStats!AG113-'O_FinStats - Vals'!AG113","v":-9.3713212640977872E-2},{"$f":"O_FinStats!AH113-'O_FinStats - Vals'!AH113","v":186.22714835732359},{"$f":"O_FinStats!AI113-'O_FinStats - Vals'!AI113","v":-7.8242736742922716},{"$f":"O_FinStats!AJ113-'O_FinStats - Vals'!AJ113","v":-7.8369524023814847},{"$f":"O_FinStats!AK113-'O_FinStats - Vals'!AK113","v":-7.7881180392550959},{"$f":"O_FinStats!AL113-'O_FinStats - Vals'!AL113","v":-7.9505396344738983},{"$f":"O_FinStats!AM113-'O_FinStats - Vals'!AM113","v":-8.1819538877525702},{"$f":"O_FinStats!AN113-'O_FinStats - Vals'!AN113","v":-8.4133901874083676},{"$f":"O_FinStats!AO113-'O_FinStats - Vals'!AO113","v":-8.6657918930245614},{"$f":"O_FinStats!AP113-'O_FinStats - Vals'!AP113","v":-8.925765649816185},{"$f":"O_FinStats!AQ113-'O_FinStats - Vals'!AQ113","v":-9.1935386193131308},{"$f":"O_FinStats!AR113-'O_FinStats - Vals'!AR113","v":-9.4693447778927293},{"$f":"O_FinStats!AS113-'O_FinStats - Vals'!AS113","v":-9.7534251212391609},{"$f":"O_FinStats!AT113-'O_FinStats - Vals'!AT113","v":-10.046027874872834},{"$f":"O_FinStats!AU113-'O_FinStats - Vals'!AU113","v":-10.347408711118533},{"$f":"O_FinStats!AV113-'O_FinStats - Vals'!AV113","v":-10.657830972449574},{"$f":"O_FinStats!AW113-'O_FinStats - Vals'!AW113","v":-10.977565901624075},{"$f":"O_FinStats!AX113-'O_FinStats - Vals'!AX113","v":-11.306892878670169},{"$f":"O_FinStats!AY113-'O_FinStats - Vals'!AY113","v":-11.646099665031215},{"$f":"O_FinStats!AZ113-'O_FinStats - Vals'!AZ113","v":-11.995482654990155},{"$f":"O_FinStats!BA113-'O_FinStats - Vals'!BA113","v":-12.355347134647673},{"$f":"O_FinStats!BB113-'O_FinStats - Vals'!BB113","v":-12.726007548682901},{"$f":"O_FinStats!BC113-'O_FinStats - Vals'!BC113","v":-13.107787775147699},{"$f":"O_FinStats!BD113-'O_FinStats - Vals'!BD113","v":-13.501021408401357},{"$f":"O_FinStats!BE113-'O_FinStats - Vals'!BE113","v":-13.906052050658218},{"$f":"O_FinStats!BF113-'O_FinStats - Vals'!BF113","v":-14.323233612176409},{"$f":"O_FinStats!BG113-'O_FinStats - Vals'!BG113","v":-14.752930620536972},{"$f":"O_FinStats!BH113-'O_FinStats - Vals'!BH113","v":-15.195518539148907},{"$f":"O_FinStats!BI113-'O_FinStats - Vals'!BI113","v":-15.651384095317553},{"$f":"O_FinStats!BJ113-'O_FinStats - Vals'!BJ113","v":-16.120925618172805}]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,{"$f":" C_Revenue!E$457","v":"Airport charges revenue"},null,{"$f":" C_Revenue!G$457","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y117-'O_FinStats - Vals'!Y117","v":-891.05446751877025},{"$f":"O_FinStats!Z117-'O_FinStats - Vals'!Z117","v":0},{"$f":"O_FinStats!AA117-'O_FinStats - Vals'!AA117","v":0},{"$f":"O_FinStats!AB117-'O_FinStats - Vals'!AB117","v":0},{"$f":"O_FinStats!AC117-'O_FinStats - Vals'!AC117","v":0},{"$f":"O_FinStats!AD117-'O_FinStats - Vals'!AD117","v":0},{"$f":"O_FinStats!AE117-'O_FinStats - Vals'!AE117","v":0},{"$f":"O_FinStats!AF117-'O_FinStats - Vals'!AF117","v":0},{"$f":"O_FinStats!AG117-'O_FinStats - Vals'!AG117","v":0},{"$f":"O_FinStats!AH117-'O_FinStats - Vals'!AH117","v":-2.6084159999998064},{"$f":"O_FinStats!AI117-'O_FinStats - Vals'!AI117","v":0},{"$f":"O_FinStats!AJ117-'O_FinStats - Vals'!AJ117","v":-31.130492776945857},{"$f":"O_FinStats!AK117-'O_FinStats - Vals'!AK117","v":-31.579402503056826},{"$f":"O_FinStats!AL117-'O_FinStats - Vals'!AL117","v":-31.894681923483859},{"$f":"O_FinStats!AM117-'O_FinStats - Vals'!AM117","v":-23.524004765658219},{"$f":"O_FinStats!AN117-'O_FinStats - Vals'!AN117","v":-23.994484860971625},{"$f":"O_FinStats!AO117-'O_FinStats - Vals'!AO117","v":-24.474374558191357},{"$f":"O_FinStats!AP117-'O_FinStats - Vals'!AP117","v":-24.963862049355157},{"$f":"O_FinStats!AQ117-'O_FinStats - Vals'!AQ117","v":-25.463139290342042},{"$f":"O_FinStats!AR117-'O_FinStats - Vals'!AR117","v":-27.271638439589424},{"$f":"O_FinStats!AS117-'O_FinStats - Vals'!AS117","v":-27.817071208381094},{"$f":"O_FinStats!AT117-'O_FinStats - Vals'!AT117","v":-28.373412632548934},{"$f":"O_FinStats!AU117-'O_FinStats - Vals'!AU117","v":-28.940880885199476},{"$f":"O_FinStats!AV117-'O_FinStats - Vals'!AV117","v":-29.519698502904248},{"$f":"O_FinStats!AW117-'O_FinStats - Vals'!AW117","v":-31.615303406699695},{"$f":"O_FinStats!AX117-'O_FinStats - Vals'!AX117","v":-32.247609474833553},{"$f":"O_FinStats!AY117-'O_FinStats - Vals'!AY117","v":-32.89256166433006},{"$f":"O_FinStats!AZ117-'O_FinStats - Vals'!AZ117","v":-33.550412897616297},{"$f":"O_FinStats!BA117-'O_FinStats - Vals'!BA117","v":-34.221421155568805},{"$f":"O_FinStats!BB117-'O_FinStats - Vals'!BB117","v":-36.650801590513311},{"$f":"O_FinStats!BC117-'O_FinStats - Vals'!BC117","v":-37.383817622323477},{"$f":"O_FinStats!BD117-'O_FinStats - Vals'!BD117","v":-38.13149397476991},{"$f":"O_FinStats!BE117-'O_FinStats - Vals'!BE117","v":-38.894123854265672},{"$f":"O_FinStats!BF117-'O_FinStats - Vals'!BF117","v":-39.672006331350985},{"$f":"O_FinStats!BG117-'O_FinStats - Vals'!BG117","v":-42.274606209484773},{"$f":"O_FinStats!BH117-'O_FinStats - Vals'!BH117","v":-43.120098333673923},{"$f":"O_FinStats!BI117-'O_FinStats - Vals'!BI117","v":-43.982500300347965},{"$f":"O_FinStats!BJ117-'O_FinStats - Vals'!BJ117","v":-44.862150306354124}]
[null,null,null,null,{"$f":" C_CargoRev!E$25","v":"Base cargo revenue"},null,{"$f":" C_CargoRev!G$25","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y118-'O_FinStats - Vals'!Y118","v":-27.352306806123352},{"$f":"O_FinStats!Z118-'O_FinStats - Vals'!Z118","v":0},{"$f":"O_FinStats!AA118-'O_FinStats - Vals'!AA118","v":0},{"$f":"O_FinStats!AB118-'O_FinStats - Vals'!AB118","v":0},{"$f":"O_FinStats!AC118-'O_FinStats - Vals'!AC118","v":0},{"$f":"O_FinStats!AD118-'O_FinStats - Vals'!AD118","v":0},{"$f":"O_FinStats!AE118-'O_FinStats - Vals'!AE118","v":0},{"$f":"O_FinStats!AF118-'O_FinStats - Vals'!AF118","v":0},{"$f":"O_FinStats!AG118-'O_FinStats - Vals'!AG118","v":0},{"$f":"O_FinStats!AH118-'O_FinStats - Vals'!AH118","v":-11.641380929730317},{"$f":"O_FinStats!AI118-'O_FinStats - Vals'!AI118","v":-9.6485345126341997},{"$f":"O_FinStats!AJ118-'O_FinStats - Vals'!AJ118","v":-5.7194667408274213},{"$f":"O_FinStats!AK118-'O_FinStats - Vals'!AK118","v":5.770308124982293E-2},{"$f":"O_FinStats!AL118-'O_FinStats - Vals'!AL118","v":-0.40062770418114013},{"$f":"O_FinStats!AM118-'O_FinStats - Vals'!AM118","v":0},{"$f":"O_FinStats!AN118-'O_FinStats - Vals'!AN118","v":0},{"$f":"O_FinStats!AO118-'O_FinStats - Vals'!AO118","v":0},{"$f":"O_FinStats!AP118-'O_FinStats - Vals'!AP118","v":0},{"$f":"O_FinStats!AQ118-'O_FinStats - Vals'!AQ118","v":0},{"$f":"O_FinStats!AR118-'O_FinStats - Vals'!AR118","v":0},{"$f":"O_FinStats!AS118-'O_FinStats - Vals'!AS118","v":0},{"$f":"O_FinStats!AT118-'O_FinStats - Vals'!AT118","v":0},{"$f":"O_FinStats!AU118-'O_FinStats - Vals'!AU118","v":0},{"$f":"O_FinStats!AV118-'O_FinStats - Vals'!AV118","v":0},{"$f":"O_FinStats!AW118-'O_FinStats - Vals'!AW118","v":0},{"$f":"O_FinStats!AX118-'O_FinStats - Vals'!AX118","v":0},{"$f":"O_FinStats!AY118-'O_FinStats - Vals'!AY118","v":0},{"$f":"O_FinStats!AZ118-'O_FinStats - Vals'!AZ118","v":0},{"$f":"O_FinStats!BA118-'O_FinStats - Vals'!BA118","v":0},{"$f":"O_FinStats!BB118-'O_FinStats - Vals'!BB118","v":0},{"$f":"O_FinStats!BC118-'O_FinStats - Vals'!BC118","v":0},{"$f":"O_FinStats!BD118-'O_FinStats - Vals'!BD118","v":0},{"$f":"O_FinStats!BE118-'O_FinStats - Vals'!BE118","v":0},{"$f":"O_FinStats!BF118-'O_FinStats - Vals'!BF118","v":0},{"$f":"O_FinStats!BG118-'O_FinStats - Vals'!BG118","v":0},{"$f":"O_FinStats!BH118-'O_FinStats - Vals'!BH118","v":0},{"$f":"O_FinStats!BI118-'O_FinStats - Vals'!BI118","v":0},{"$f":"O_FinStats!BJ118-'O_FinStats - Vals'!BJ118","v":0}]
[null,null,null,null,{"$f":" C_NonAeroRev!E$338","v":"Total non aero revenues"},null,{"$f":" C_NonAeroRev!G$338","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y119-'O_FinStats - Vals'!Y119","v":-4.3876193340911414},{"$f":"O_FinStats!Z119-'O_FinStats - Vals'!Z119","v":0},{"$f":"O_FinStats!AA119-'O_FinStats - Vals'!AA119","v":0},{"$f":"O_FinStats!AB119-'O_FinStats - Vals'!AB119","v":0},{"$f":"O_FinStats!AC119-'O_FinStats - Vals'!AC119","v":0},{"$f":"O_FinStats!AD119-'O_FinStats - Vals'!AD119","v":0},{"$f":"O_FinStats!AE119-'O_FinStats - Vals'!AE119","v":0},{"$f":"O_FinStats!AF119-'O_FinStats - Vals'!AF119","v":0},{"$f":"O_FinStats!AG119-'O_FinStats - Vals'!AG119","v":0},{"$f":"O_FinStats!AH119-'O_FinStats - Vals'!AH119","v":-0.82767363470554756},{"$f":"O_FinStats!AI119-'O_FinStats - Vals'!AI119","v":-0.88900672930822111},{"$f":"O_FinStats!AJ119-'O_FinStats - Vals'!AJ119","v":-0.89430180616159305},{"$f":"O_FinStats!AK119-'O_FinStats - Vals'!AK119","v":-0.88756424636540032},{"$f":"O_FinStats!AL119-'O_FinStats - Vals'!AL119","v":-0.88907291755003826},{"$f":"O_FinStats!AM119-'O_FinStats - Vals'!AM119","v":0},{"$f":"O_FinStats!AN119-'O_FinStats - Vals'!AN119","v":0},{"$f":"O_FinStats!AO119-'O_FinStats - Vals'!AO119","v":0},{"$f":"O_FinStats!AP119-'O_FinStats - Vals'!AP119","v":0},{"$f":"O_FinStats!AQ119-'O_FinStats - Vals'!AQ119","v":0},{"$f":"O_FinStats!AR119-'O_FinStats - Vals'!AR119","v":0},{"$f":"O_FinStats!AS119-'O_FinStats - Vals'!AS119","v":0},{"$f":"O_FinStats!AT119-'O_FinStats - Vals'!AT119","v":0},{"$f":"O_FinStats!AU119-'O_FinStats - Vals'!AU119","v":0},{"$f":"O_FinStats!AV119-'O_FinStats - Vals'!AV119","v":0},{"$f":"O_FinStats!AW119-'O_FinStats - Vals'!AW119","v":0},{"$f":"O_FinStats!AX119-'O_FinStats - Vals'!AX119","v":0},{"$f":"O_FinStats!AY119-'O_FinStats - Vals'!AY119","v":0},{"$f":"O_FinStats!AZ119-'O_FinStats - Vals'!AZ119","v":0},{"$f":"O_FinStats!BA119-'O_FinStats - Vals'!BA119","v":0},{"$f":"O_FinStats!BB119-'O_FinStats - Vals'!BB119","v":0},{"$f":"O_FinStats!BC119-'O_FinStats - Vals'!BC119","v":0},{"$f":"O_FinStats!BD119-'O_FinStats - Vals'!BD119","v":0},{"$f":"O_FinStats!BE119-'O_FinStats - Vals'!BE119","v":0},{"$f":"O_FinStats!BF119-'O_FinStats - Vals'!BF119","v":0},{"$f":"O_FinStats!BG119-'O_FinStats - Vals'!BG119","v":0},{"$f":"O_FinStats!BH119-'O_FinStats - Vals'!BH119","v":0},{"$f":"O_FinStats!BI119-'O_FinStats - Vals'!BI119","v":0},{"$f":"O_FinStats!BJ119-'O_FinStats - Vals'!BJ119","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$101","v":"Total people costs"},null,{"$f":" C_Opex!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y120-'O_FinStats - Vals'!Y120","v":910.9838229766101},{"$f":"O_FinStats!Z120-'O_FinStats - Vals'!Z120","v":0},{"$f":"O_FinStats!AA120-'O_FinStats - Vals'!AA120","v":0},{"$f":"O_FinStats!AB120-'O_FinStats - Vals'!AB120","v":0},{"$f":"O_FinStats!AC120-'O_FinStats - Vals'!AC120","v":0},{"$f":"O_FinStats!AD120-'O_FinStats - Vals'!AD120","v":0},{"$f":"O_FinStats!AE120-'O_FinStats - Vals'!AE120","v":0},{"$f":"O_FinStats!AF120-'O_FinStats - Vals'!AF120","v":0},{"$f":"O_FinStats!AG120-'O_FinStats - Vals'!AG120","v":0},{"$f":"O_FinStats!AH120-'O_FinStats - Vals'!AH120","v":6.2122234570344972},{"$f":"O_FinStats!AI120-'O_FinStats - Vals'!AI120","v":23.012257247659136},{"$f":"O_FinStats!AJ120-'O_FinStats - Vals'!AJ120","v":23.01125467835891},{"$f":"O_FinStats!AK120-'O_FinStats - Vals'!AK120","v":23.022067254344392},{"$f":"O_FinStats!AL120-'O_FinStats - Vals'!AL120","v":23.015169552254292},{"$f":"O_FinStats!AM120-'O_FinStats - Vals'!AM120","v":23.607150129050297},{"$f":"O_FinStats!AN120-'O_FinStats - Vals'!AN120","v":24.315364632921728},{"$f":"O_FinStats!AO120-'O_FinStats - Vals'!AO120","v":25.044825571909541},{"$f":"O_FinStats!AP120-'O_FinStats - Vals'!AP120","v":25.796170339066748},{"$f":"O_FinStats!AQ120-'O_FinStats - Vals'!AQ120","v":26.57005544923868},{"$f":"O_FinStats!AR120-'O_FinStats - Vals'!AR120","v":27.367157112715859},{"$f":"O_FinStats!AS120-'O_FinStats - Vals'!AS120","v":28.188171826097459},{"$f":"O_FinStats!AT120-'O_FinStats - Vals'!AT120","v":29.033816980880374},{"$f":"O_FinStats!AU120-'O_FinStats - Vals'!AU120","v":29.904831490306606},{"$f":"O_FinStats!AV120-'O_FinStats - Vals'!AV120","v":30.801976435016059},{"$f":"O_FinStats!AW120-'O_FinStats - Vals'!AW120","v":31.726035728066563},{"$f":"O_FinStats!AX120-'O_FinStats - Vals'!AX120","v":32.677816799908214},{"$f":"O_FinStats!AY120-'O_FinStats - Vals'!AY120","v":33.658151303905925},{"$f":"O_FinStats!AZ120-'O_FinStats - Vals'!AZ120","v":34.667895843022961},{"$f":"O_FinStats!BA120-'O_FinStats - Vals'!BA120","v":35.707932718313714},{"$f":"O_FinStats!BB120-'O_FinStats - Vals'!BB120","v":36.779170699862789},{"$f":"O_FinStats!BC120-'O_FinStats - Vals'!BC120","v":37.882545820858468},{"$f":"O_FinStats!BD120-'O_FinStats - Vals'!BD120","v":39.019022195484467},{"$f":"O_FinStats!BE120-'O_FinStats - Vals'!BE120","v":40.189592861348956},{"$f":"O_FinStats!BF120-'O_FinStats - Vals'!BF120","v":41.395280647189793},{"$f":"O_FinStats!BG120-'O_FinStats - Vals'!BG120","v":42.637139066604959},{"$f":"O_FinStats!BH120-'O_FinStats - Vals'!BH120","v":43.916253238603531},{"$f":"O_FinStats!BI120-'O_FinStats - Vals'!BI120","v":45.233740835761637},{"$f":"O_FinStats!BJ120-'O_FinStats - Vals'!BJ120","v":46.590753060834686}]
[null,null,null,null,{"$f":" C_Opex!E$144","v":"Total operations costs"},null,{"$f":" C_Opex!G$144","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y121-'O_FinStats - Vals'!Y121","v":0},{"$f":"O_FinStats!Z121-'O_FinStats - Vals'!Z121","v":0},{"$f":"O_FinStats!AA121-'O_FinStats - Vals'!AA121","v":0},{"$f":"O_FinStats!AB121-'O_FinStats - Vals'!AB121","v":0},{"$f":"O_FinStats!AC121-'O_FinStats - Vals'!AC121","v":0},{"$f":"O_FinStats!AD121-'O_FinStats - Vals'!AD121","v":0},{"$f":"O_FinStats!AE121-'O_FinStats - Vals'!AE121","v":0},{"$f":"O_FinStats!AF121-'O_FinStats - Vals'!AF121","v":0},{"$f":"O_FinStats!AG121-'O_FinStats - Vals'!AG121","v":0},{"$f":"O_FinStats!AH121-'O_FinStats - Vals'!AH121","v":0},{"$f":"O_FinStats!AI121-'O_FinStats - Vals'!AI121","v":0},{"$f":"O_FinStats!AJ121-'O_FinStats - Vals'!AJ121","v":0},{"$f":"O_FinStats!AK121-'O_FinStats - Vals'!AK121","v":0},{"$f":"O_FinStats!AL121-'O_FinStats - Vals'!AL121","v":0},{"$f":"O_FinStats!AM121-'O_FinStats - Vals'!AM121","v":0},{"$f":"O_FinStats!AN121-'O_FinStats - Vals'!AN121","v":0},{"$f":"O_FinStats!AO121-'O_FinStats - Vals'!AO121","v":0},{"$f":"O_FinStats!AP121-'O_FinStats - Vals'!AP121","v":0},{"$f":"O_FinStats!AQ121-'O_FinStats - Vals'!AQ121","v":0},{"$f":"O_FinStats!AR121-'O_FinStats - Vals'!AR121","v":0},{"$f":"O_FinStats!AS121-'O_FinStats - Vals'!AS121","v":0},{"$f":"O_FinStats!AT121-'O_FinStats - Vals'!AT121","v":0},{"$f":"O_FinStats!AU121-'O_FinStats - Vals'!AU121","v":0},{"$f":"O_FinStats!AV121-'O_FinStats - Vals'!AV121","v":0},{"$f":"O_FinStats!AW121-'O_FinStats - Vals'!AW121","v":0},{"$f":"O_FinStats!AX121-'O_FinStats - Vals'!AX121","v":0},{"$f":"O_FinStats!AY121-'O_FinStats - Vals'!AY121","v":0},{"$f":"O_FinStats!AZ121-'O_FinStats - Vals'!AZ121","v":0},{"$f":"O_FinStats!BA121-'O_FinStats - Vals'!BA121","v":0},{"$f":"O_FinStats!BB121-'O_FinStats - Vals'!BB121","v":0},{"$f":"O_FinStats!BC121-'O_FinStats - Vals'!BC121","v":0},{"$f":"O_FinStats!BD121-'O_FinStats - Vals'!BD121","v":0},{"$f":"O_FinStats!BE121-'O_FinStats - Vals'!BE121","v":0},{"$f":"O_FinStats!BF121-'O_FinStats - Vals'!BF121","v":0},{"$f":"O_FinStats!BG121-'O_FinStats - Vals'!BG121","v":0},{"$f":"O_FinStats!BH121-'O_FinStats - Vals'!BH121","v":0},{"$f":"O_FinStats!BI121-'O_FinStats - Vals'!BI121","v":0},{"$f":"O_FinStats!BJ121-'O_FinStats - Vals'!BJ121","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$187","v":"Total rent & rates costs"},null,{"$f":" C_Opex!G$187","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y122-'O_FinStats - Vals'!Y122","v":0},{"$f":"O_FinStats!Z122-'O_FinStats - Vals'!Z122","v":0},{"$f":"O_FinStats!AA122-'O_FinStats - Vals'!AA122","v":0},{"$f":"O_FinStats!AB122-'O_FinStats - Vals'!AB122","v":0},{"$f":"O_FinStats!AC122-'O_FinStats - Vals'!AC122","v":0},{"$f":"O_FinStats!AD122-'O_FinStats - Vals'!AD122","v":0},{"$f":"O_FinStats!AE122-'O_FinStats - Vals'!AE122","v":0},{"$f":"O_FinStats!AF122-'O_FinStats - Vals'!AF122","v":0},{"$f":"O_FinStats!AG122-'O_FinStats - Vals'!AG122","v":0},{"$f":"O_FinStats!AH122-'O_FinStats - Vals'!AH122","v":0},{"$f":"O_FinStats!AI122-'O_FinStats - Vals'!AI122","v":0},{"$f":"O_FinStats!AJ122-'O_FinStats - Vals'!AJ122","v":0},{"$f":"O_FinStats!AK122-'O_FinStats - Vals'!AK122","v":0},{"$f":"O_FinStats!AL122-'O_FinStats - Vals'!AL122","v":0},{"$f":"O_FinStats!AM122-'O_FinStats - Vals'!AM122","v":0},{"$f":"O_FinStats!AN122-'O_FinStats - Vals'!AN122","v":0},{"$f":"O_FinStats!AO122-'O_FinStats - Vals'!AO122","v":0},{"$f":"O_FinStats!AP122-'O_FinStats - Vals'!AP122","v":0},{"$f":"O_FinStats!AQ122-'O_FinStats - Vals'!AQ122","v":0},{"$f":"O_FinStats!AR122-'O_FinStats - Vals'!AR122","v":0},{"$f":"O_FinStats!AS122-'O_FinStats - Vals'!AS122","v":0},{"$f":"O_FinStats!AT122-'O_FinStats - Vals'!AT122","v":0},{"$f":"O_FinStats!AU122-'O_FinStats - Vals'!AU122","v":0},{"$f":"O_FinStats!AV122-'O_FinStats - Vals'!AV122","v":0},{"$f":"O_FinStats!AW122-'O_FinStats - Vals'!AW122","v":0},{"$f":"O_FinStats!AX122-'O_FinStats - Vals'!AX122","v":0},{"$f":"O_FinStats!AY122-'O_FinStats - Vals'!AY122","v":0},{"$f":"O_FinStats!AZ122-'O_FinStats - Vals'!AZ122","v":0},{"$f":"O_FinStats!BA122-'O_FinStats - Vals'!BA122","v":0},{"$f":"O_FinStats!BB122-'O_FinStats - Vals'!BB122","v":0},{"$f":"O_FinStats!BC122-'O_FinStats - Vals'!BC122","v":0},{"$f":"O_FinStats!BD122-'O_FinStats - Vals'!BD122","v":0},{"$f":"O_FinStats!BE122-'O_FinStats - Vals'!BE122","v":0},{"$f":"O_FinStats!BF122-'O_FinStats - Vals'!BF122","v":0},{"$f":"O_FinStats!BG122-'O_FinStats - Vals'!BG122","v":0},{"$f":"O_FinStats!BH122-'O_FinStats - Vals'!BH122","v":0},{"$f":"O_FinStats!BI122-'O_FinStats - Vals'!BI122","v":0},{"$f":"O_FinStats!BJ122-'O_FinStats - Vals'!BJ122","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$230","v":"Total utilities costs"},null,{"$f":" C_Opex!G$230","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y123-'O_FinStats - Vals'!Y123","v":0},{"$f":"O_FinStats!Z123-'O_FinStats - Vals'!Z123","v":0},{"$f":"O_FinStats!AA123-'O_FinStats - Vals'!AA123","v":0},{"$f":"O_FinStats!AB123-'O_FinStats - Vals'!AB123","v":0},{"$f":"O_FinStats!AC123-'O_FinStats - Vals'!AC123","v":0},{"$f":"O_FinStats!AD123-'O_FinStats - Vals'!AD123","v":0},{"$f":"O_FinStats!AE123-'O_FinStats - Vals'!AE123","v":0},{"$f":"O_FinStats!AF123-'O_FinStats - Vals'!AF123","v":0},{"$f":"O_FinStats!AG123-'O_FinStats - Vals'!AG123","v":0},{"$f":"O_FinStats!AH123-'O_FinStats - Vals'!AH123","v":0},{"$f":"O_FinStats!AI123-'O_FinStats - Vals'!AI123","v":0},{"$f":"O_FinStats!AJ123-'O_FinStats - Vals'!AJ123","v":0},{"$f":"O_FinStats!AK123-'O_FinStats - Vals'!AK123","v":0},{"$f":"O_FinStats!AL123-'O_FinStats - Vals'!AL123","v":0},{"$f":"O_FinStats!AM123-'O_FinStats - Vals'!AM123","v":0},{"$f":"O_FinStats!AN123-'O_FinStats - Vals'!AN123","v":0},{"$f":"O_FinStats!AO123-'O_FinStats - Vals'!AO123","v":0},{"$f":"O_FinStats!AP123-'O_FinStats - Vals'!AP123","v":0},{"$f":"O_FinStats!AQ123-'O_FinStats - Vals'!AQ123","v":0},{"$f":"O_FinStats!AR123-'O_FinStats - Vals'!AR123","v":0},{"$f":"O_FinStats!AS123-'O_FinStats - Vals'!AS123","v":0},{"$f":"O_FinStats!AT123-'O_FinStats - Vals'!AT123","v":0},{"$f":"O_FinStats!AU123-'O_FinStats - Vals'!AU123","v":0},{"$f":"O_FinStats!AV123-'O_FinStats - Vals'!AV123","v":0},{"$f":"O_FinStats!AW123-'O_FinStats - Vals'!AW123","v":0},{"$f":"O_FinStats!AX123-'O_FinStats - Vals'!AX123","v":0},{"$f":"O_FinStats!AY123-'O_FinStats - Vals'!AY123","v":0},{"$f":"O_FinStats!AZ123-'O_FinStats - Vals'!AZ123","v":0},{"$f":"O_FinStats!BA123-'O_FinStats - Vals'!BA123","v":0},{"$f":"O_FinStats!BB123-'O_FinStats - Vals'!BB123","v":0},{"$f":"O_FinStats!BC123-'O_FinStats - Vals'!BC123","v":0},{"$f":"O_FinStats!BD123-'O_FinStats - Vals'!BD123","v":0},{"$f":"O_FinStats!BE123-'O_FinStats - Vals'!BE123","v":0},{"$f":"O_FinStats!BF123-'O_FinStats - Vals'!BF123","v":0},{"$f":"O_FinStats!BG123-'O_FinStats - Vals'!BG123","v":0},{"$f":"O_FinStats!BH123-'O_FinStats - Vals'!BH123","v":0},{"$f":"O_FinStats!BI123-'O_FinStats - Vals'!BI123","v":0},{"$f":"O_FinStats!BJ123-'O_FinStats - Vals'!BJ123","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$273","v":"Total facilities & maintenance costs"},null,{"$f":" C_Opex!G$273","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y124-'O_FinStats - Vals'!Y124","v":0},{"$f":"O_FinStats!Z124-'O_FinStats - Vals'!Z124","v":0},{"$f":"O_FinStats!AA124-'O_FinStats - Vals'!AA124","v":0},{"$f":"O_FinStats!AB124-'O_FinStats - Vals'!AB124","v":0},{"$f":"O_FinStats!AC124-'O_FinStats - Vals'!AC124","v":0},{"$f":"O_FinStats!AD124-'O_FinStats - Vals'!AD124","v":0},{"$f":"O_FinStats!AE124-'O_FinStats - Vals'!AE124","v":0},{"$f":"O_FinStats!AF124-'O_FinStats - Vals'!AF124","v":0},{"$f":"O_FinStats!AG124-'O_FinStats - Vals'!AG124","v":0},{"$f":"O_FinStats!AH124-'O_FinStats - Vals'!AH124","v":0},{"$f":"O_FinStats!AI124-'O_FinStats - Vals'!AI124","v":0},{"$f":"O_FinStats!AJ124-'O_FinStats - Vals'!AJ124","v":0},{"$f":"O_FinStats!AK124-'O_FinStats - Vals'!AK124","v":0},{"$f":"O_FinStats!AL124-'O_FinStats - Vals'!AL124","v":0},{"$f":"O_FinStats!AM124-'O_FinStats - Vals'!AM124","v":0},{"$f":"O_FinStats!AN124-'O_FinStats - Vals'!AN124","v":0},{"$f":"O_FinStats!AO124-'O_FinStats - Vals'!AO124","v":0},{"$f":"O_FinStats!AP124-'O_FinStats - Vals'!AP124","v":0},{"$f":"O_FinStats!AQ124-'O_FinStats - Vals'!AQ124","v":0},{"$f":"O_FinStats!AR124-'O_FinStats - Vals'!AR124","v":0},{"$f":"O_FinStats!AS124-'O_FinStats - Vals'!AS124","v":0},{"$f":"O_FinStats!AT124-'O_FinStats - Vals'!AT124","v":0},{"$f":"O_FinStats!AU124-'O_FinStats - Vals'!AU124","v":0},{"$f":"O_FinStats!AV124-'O_FinStats - Vals'!AV124","v":0},{"$f":"O_FinStats!AW124-'O_FinStats - Vals'!AW124","v":0},{"$f":"O_FinStats!AX124-'O_FinStats - Vals'!AX124","v":0},{"$f":"O_FinStats!AY124-'O_FinStats - Vals'!AY124","v":0},{"$f":"O_FinStats!AZ124-'O_FinStats - Vals'!AZ124","v":0},{"$f":"O_FinStats!BA124-'O_FinStats - Vals'!BA124","v":0},{"$f":"O_FinStats!BB124-'O_FinStats - Vals'!BB124","v":0},{"$f":"O_FinStats!BC124-'O_FinStats - Vals'!BC124","v":0},{"$f":"O_FinStats!BD124-'O_FinStats - Vals'!BD124","v":0},{"$f":"O_FinStats!BE124-'O_FinStats - Vals'!BE124","v":0},{"$f":"O_FinStats!BF124-'O_FinStats - Vals'!BF124","v":0},{"$f":"O_FinStats!BG124-'O_FinStats - Vals'!BG124","v":0},{"$f":"O_FinStats!BH124-'O_FinStats - Vals'!BH124","v":0},{"$f":"O_FinStats!BI124-'O_FinStats - Vals'!BI124","v":0},{"$f":"O_FinStats!BJ124-'O_FinStats - Vals'!BJ124","v":0}]
[null,null,null,null,{"$f":" C_Opex!E$316","v":"Total other opex costs"},null,{"$f":" C_Opex!G$316","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y125-'O_FinStats - Vals'!Y125","v":0},{"$f":"O_FinStats!Z125-'O_FinStats - Vals'!Z125","v":0},{"$f":"O_FinStats!AA125-'O_FinStats - Vals'!AA125","v":0},{"$f":"O_FinStats!AB125-'O_FinStats - Vals'!AB125","v":0},{"$f":"O_FinStats!AC125-'O_FinStats - Vals'!AC125","v":0},{"$f":"O_FinStats!AD125-'O_FinStats - Vals'!AD125","v":0},{"$f":"O_FinStats!AE125-'O_FinStats - Vals'!AE125","v":0},{"$f":"O_FinStats!AF125-'O_FinStats - Vals'!AF125","v":0},{"$f":"O_FinStats!AG125-'O_FinStats - Vals'!AG125","v":0},{"$f":"O_FinStats!AH125-'O_FinStats - Vals'!AH125","v":0},{"$f":"O_FinStats!AI125-'O_FinStats - Vals'!AI125","v":0},{"$f":"O_FinStats!AJ125-'O_FinStats - Vals'!AJ125","v":0},{"$f":"O_FinStats!AK125-'O_FinStats - Vals'!AK125","v":0},{"$f":"O_FinStats!AL125-'O_FinStats - Vals'!AL125","v":0},{"$f":"O_FinStats!AM125-'O_FinStats - Vals'!AM125","v":0},{"$f":"O_FinStats!AN125-'O_FinStats - Vals'!AN125","v":0},{"$f":"O_FinStats!AO125-'O_FinStats - Vals'!AO125","v":0},{"$f":"O_FinStats!AP125-'O_FinStats - Vals'!AP125","v":0},{"$f":"O_FinStats!AQ125-'O_FinStats - Vals'!AQ125","v":0},{"$f":"O_FinStats!AR125-'O_FinStats - Vals'!AR125","v":0},{"$f":"O_FinStats!AS125-'O_FinStats - Vals'!AS125","v":0},{"$f":"O_FinStats!AT125-'O_FinStats - Vals'!AT125","v":0},{"$f":"O_FinStats!AU125-'O_FinStats - Vals'!AU125","v":0},{"$f":"O_FinStats!AV125-'O_FinStats - Vals'!AV125","v":0},{"$f":"O_FinStats!AW125-'O_FinStats - Vals'!AW125","v":0},{"$f":"O_FinStats!AX125-'O_FinStats - Vals'!AX125","v":0},{"$f":"O_FinStats!AY125-'O_FinStats - Vals'!AY125","v":0},{"$f":"O_FinStats!AZ125-'O_FinStats - Vals'!AZ125","v":0},{"$f":"O_FinStats!BA125-'O_FinStats - Vals'!BA125","v":0},{"$f":"O_FinStats!BB125-'O_FinStats - Vals'!BB125","v":0},{"$f":"O_FinStats!BC125-'O_FinStats - Vals'!BC125","v":0},{"$f":"O_FinStats!BD125-'O_FinStats - Vals'!BD125","v":0},{"$f":"O_FinStats!BE125-'O_FinStats - Vals'!BE125","v":0},{"$f":"O_FinStats!BF125-'O_FinStats - Vals'!BF125","v":0},{"$f":"O_FinStats!BG125-'O_FinStats - Vals'!BG125","v":0},{"$f":"O_FinStats!BH125-'O_FinStats - Vals'!BH125","v":0},{"$f":"O_FinStats!BI125-'O_FinStats - Vals'!BI125","v":0},{"$f":"O_FinStats!BJ125-'O_FinStats - Vals'!BJ125","v":0}]
[null,null,null,null,"Operating cash flow",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y126-'O_FinStats - Vals'!Y126","v":-11.810570682369871},{"$f":"O_FinStats!Z126-'O_FinStats - Vals'!Z126","v":0},{"$f":"O_FinStats!AA126-'O_FinStats - Vals'!AA126","v":0},{"$f":"O_FinStats!AB126-'O_FinStats - Vals'!AB126","v":0},{"$f":"O_FinStats!AC126-'O_FinStats - Vals'!AC126","v":0},{"$f":"O_FinStats!AD126-'O_FinStats - Vals'!AD126","v":0},{"$f":"O_FinStats!AE126-'O_FinStats - Vals'!AE126","v":0},{"$f":"O_FinStats!AF126-'O_FinStats - Vals'!AF126","v":0},{"$f":"O_FinStats!AG126-'O_FinStats - Vals'!AG126","v":0},{"$f":"O_FinStats!AH126-'O_FinStats - Vals'!AH126","v":-8.865247107400819},{"$f":"O_FinStats!AI126-'O_FinStats - Vals'!AI126","v":12.474716005716346},{"$f":"O_FinStats!AJ126-'O_FinStats - Vals'!AJ126","v":-14.733006645575642},{"$f":"O_FinStats!AK126-'O_FinStats - Vals'!AK126","v":-9.3871964138277235},{"$f":"O_FinStats!AL126-'O_FinStats - Vals'!AL126","v":-10.169212992960411},{"$f":"O_FinStats!AM126-'O_FinStats - Vals'!AM126","v":8.3145363391849969E-2},{"$f":"O_FinStats!AN126-'O_FinStats - Vals'!AN126","v":0.32087977195055828},{"$f":"O_FinStats!AO126-'O_FinStats - Vals'!AO126","v":0.57045101371772944},{"$f":"O_FinStats!AP126-'O_FinStats - Vals'!AP126","v":0.83230828971159099},{"$f":"O_FinStats!AQ126-'O_FinStats - Vals'!AQ126","v":1.1069161588966381},{"$f":"O_FinStats!AR126-'O_FinStats - Vals'!AR126","v":9.5518673126207432E-2},{"$f":"O_FinStats!AS126-'O_FinStats - Vals'!AS126","v":0.37110061771636538},{"$f":"O_FinStats!AT126-'O_FinStats - Vals'!AT126","v":0.66040434833166728},{"$f":"O_FinStats!AU126-'O_FinStats - Vals'!AU126","v":0.96395060510712938},{"$f":"O_FinStats!AV126-'O_FinStats - Vals'!AV126","v":1.2822779321118105},{"$f":"O_FinStats!AW126-'O_FinStats - Vals'!AW126","v":0.11073232136641309},{"$f":"O_FinStats!AX126-'O_FinStats - Vals'!AX126","v":0.43020732507466164},{"$f":"O_FinStats!AY126-'O_FinStats - Vals'!AY126","v":0.76558963957586457},{"$f":"O_FinStats!AZ126-'O_FinStats - Vals'!AZ126","v":1.1174829454057544},{"$f":"O_FinStats!BA126-'O_FinStats - Vals'!BA126","v":1.4865115627444538},{"$f":"O_FinStats!BB126-'O_FinStats - Vals'!BB126","v":0.12836910934993284},{"$f":"O_FinStats!BC126-'O_FinStats - Vals'!BC126","v":0.49872819853499095},{"$f":"O_FinStats!BD126-'O_FinStats - Vals'!BD126","v":0.88752822071455739},{"$f":"O_FinStats!BE126-'O_FinStats - Vals'!BE126","v":1.2954690070823744},{"$f":"O_FinStats!BF126-'O_FinStats - Vals'!BF126","v":1.7232743158383528},{"$f":"O_FinStats!BG126-'O_FinStats - Vals'!BG126","v":0.36253285712064098},{"$f":"O_FinStats!BH126-'O_FinStats - Vals'!BH126","v":0.79615490492869867},{"$f":"O_FinStats!BI126-'O_FinStats - Vals'!BI126","v":1.2512405354136718},{"$f":"O_FinStats!BJ126-'O_FinStats - Vals'!BJ126","v":1.728602754480562}]
[]
[null,null,null,null,{"$f":" I_Actuals!E$77","v":"Capital expenditures (actuals)"},null,{"$f":" I_Actuals!G$77","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y128-'O_FinStats - Vals'!Y128","v":0},{"$f":"O_FinStats!Z128-'O_FinStats - Vals'!Z128","v":0},{"$f":"O_FinStats!AA128-'O_FinStats - Vals'!AA128","v":0},{"$f":"O_FinStats!AB128-'O_FinStats - Vals'!AB128","v":0},{"$f":"O_FinStats!AC128-'O_FinStats - Vals'!AC128","v":0},{"$f":"O_FinStats!AD128-'O_FinStats - Vals'!AD128","v":0},{"$f":"O_FinStats!AE128-'O_FinStats - Vals'!AE128","v":0},{"$f":"O_FinStats!AF128-'O_FinStats - Vals'!AF128","v":0},{"$f":"O_FinStats!AG128-'O_FinStats - Vals'!AG128","v":0},{"$f":"O_FinStats!AH128-'O_FinStats - Vals'!AH128","v":0},{"$f":"O_FinStats!AI128-'O_FinStats - Vals'!AI128","v":0},{"$f":"O_FinStats!AJ128-'O_FinStats - Vals'!AJ128","v":0},{"$f":"O_FinStats!AK128-'O_FinStats - Vals'!AK128","v":0},{"$f":"O_FinStats!AL128-'O_FinStats - Vals'!AL128","v":0},{"$f":"O_FinStats!AM128-'O_FinStats - Vals'!AM128","v":0},{"$f":"O_FinStats!AN128-'O_FinStats - Vals'!AN128","v":0},{"$f":"O_FinStats!AO128-'O_FinStats - Vals'!AO128","v":0},{"$f":"O_FinStats!AP128-'O_FinStats - Vals'!AP128","v":0},{"$f":"O_FinStats!AQ128-'O_FinStats - Vals'!AQ128","v":0},{"$f":"O_FinStats!AR128-'O_FinStats - Vals'!AR128","v":0},{"$f":"O_FinStats!AS128-'O_FinStats - Vals'!AS128","v":0},{"$f":"O_FinStats!AT128-'O_FinStats - Vals'!AT128","v":0},{"$f":"O_FinStats!AU128-'O_FinStats - Vals'!AU128","v":0},{"$f":"O_FinStats!AV128-'O_FinStats - Vals'!AV128","v":0},{"$f":"O_FinStats!AW128-'O_FinStats - Vals'!AW128","v":0},{"$f":"O_FinStats!AX128-'O_FinStats - Vals'!AX128","v":0},{"$f":"O_FinStats!AY128-'O_FinStats - Vals'!AY128","v":0},{"$f":"O_FinStats!AZ128-'O_FinStats - Vals'!AZ128","v":0},{"$f":"O_FinStats!BA128-'O_FinStats - Vals'!BA128","v":0},{"$f":"O_FinStats!BB128-'O_FinStats - Vals'!BB128","v":0},{"$f":"O_FinStats!BC128-'O_FinStats - Vals'!BC128","v":0},{"$f":"O_FinStats!BD128-'O_FinStats - Vals'!BD128","v":0},{"$f":"O_FinStats!BE128-'O_FinStats - Vals'!BE128","v":0},{"$f":"O_FinStats!BF128-'O_FinStats - Vals'!BF128","v":0},{"$f":"O_FinStats!BG128-'O_FinStats - Vals'!BG128","v":0},{"$f":"O_FinStats!BH128-'O_FinStats - Vals'!BH128","v":0},{"$f":"O_FinStats!BI128-'O_FinStats - Vals'!BI128","v":0},{"$f":"O_FinStats!BJ128-'O_FinStats - Vals'!BJ128","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$61","v":"Outturn cashflows relating to capex on Category 1 description (CF St)"},null,{"$f":" C_Capex!G$61","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y129-'O_FinStats - Vals'!Y129","v":0},{"$f":"O_FinStats!Z129-'O_FinStats - Vals'!Z129","v":0},{"$f":"O_FinStats!AA129-'O_FinStats - Vals'!AA129","v":0},{"$f":"O_FinStats!AB129-'O_FinStats - Vals'!AB129","v":0},{"$f":"O_FinStats!AC129-'O_FinStats - Vals'!AC129","v":0},{"$f":"O_FinStats!AD129-'O_FinStats - Vals'!AD129","v":0},{"$f":"O_FinStats!AE129-'O_FinStats - Vals'!AE129","v":0},{"$f":"O_FinStats!AF129-'O_FinStats - Vals'!AF129","v":0},{"$f":"O_FinStats!AG129-'O_FinStats - Vals'!AG129","v":0},{"$f":"O_FinStats!AH129-'O_FinStats - Vals'!AH129","v":0},{"$f":"O_FinStats!AI129-'O_FinStats - Vals'!AI129","v":0},{"$f":"O_FinStats!AJ129-'O_FinStats - Vals'!AJ129","v":0},{"$f":"O_FinStats!AK129-'O_FinStats - Vals'!AK129","v":0},{"$f":"O_FinStats!AL129-'O_FinStats - Vals'!AL129","v":0},{"$f":"O_FinStats!AM129-'O_FinStats - Vals'!AM129","v":0},{"$f":"O_FinStats!AN129-'O_FinStats - Vals'!AN129","v":0},{"$f":"O_FinStats!AO129-'O_FinStats - Vals'!AO129","v":0},{"$f":"O_FinStats!AP129-'O_FinStats - Vals'!AP129","v":0},{"$f":"O_FinStats!AQ129-'O_FinStats - Vals'!AQ129","v":0},{"$f":"O_FinStats!AR129-'O_FinStats - Vals'!AR129","v":0},{"$f":"O_FinStats!AS129-'O_FinStats - Vals'!AS129","v":0},{"$f":"O_FinStats!AT129-'O_FinStats - Vals'!AT129","v":0},{"$f":"O_FinStats!AU129-'O_FinStats - Vals'!AU129","v":0},{"$f":"O_FinStats!AV129-'O_FinStats - Vals'!AV129","v":0},{"$f":"O_FinStats!AW129-'O_FinStats - Vals'!AW129","v":0},{"$f":"O_FinStats!AX129-'O_FinStats - Vals'!AX129","v":0},{"$f":"O_FinStats!AY129-'O_FinStats - Vals'!AY129","v":0},{"$f":"O_FinStats!AZ129-'O_FinStats - Vals'!AZ129","v":0},{"$f":"O_FinStats!BA129-'O_FinStats - Vals'!BA129","v":0},{"$f":"O_FinStats!BB129-'O_FinStats - Vals'!BB129","v":0},{"$f":"O_FinStats!BC129-'O_FinStats - Vals'!BC129","v":0},{"$f":"O_FinStats!BD129-'O_FinStats - Vals'!BD129","v":0},{"$f":"O_FinStats!BE129-'O_FinStats - Vals'!BE129","v":0},{"$f":"O_FinStats!BF129-'O_FinStats - Vals'!BF129","v":0},{"$f":"O_FinStats!BG129-'O_FinStats - Vals'!BG129","v":0},{"$f":"O_FinStats!BH129-'O_FinStats - Vals'!BH129","v":0},{"$f":"O_FinStats!BI129-'O_FinStats - Vals'!BI129","v":0},{"$f":"O_FinStats!BJ129-'O_FinStats - Vals'!BJ129","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$66","v":"Outturn cashflows relating to capex on Category 2 description (CF St)"},null,{"$f":" C_Capex!G$66","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y130-'O_FinStats - Vals'!Y130","v":0},{"$f":"O_FinStats!Z130-'O_FinStats - Vals'!Z130","v":0},{"$f":"O_FinStats!AA130-'O_FinStats - Vals'!AA130","v":0},{"$f":"O_FinStats!AB130-'O_FinStats - Vals'!AB130","v":0},{"$f":"O_FinStats!AC130-'O_FinStats - Vals'!AC130","v":0},{"$f":"O_FinStats!AD130-'O_FinStats - Vals'!AD130","v":0},{"$f":"O_FinStats!AE130-'O_FinStats - Vals'!AE130","v":0},{"$f":"O_FinStats!AF130-'O_FinStats - Vals'!AF130","v":0},{"$f":"O_FinStats!AG130-'O_FinStats - Vals'!AG130","v":0},{"$f":"O_FinStats!AH130-'O_FinStats - Vals'!AH130","v":0},{"$f":"O_FinStats!AI130-'O_FinStats - Vals'!AI130","v":0},{"$f":"O_FinStats!AJ130-'O_FinStats - Vals'!AJ130","v":0},{"$f":"O_FinStats!AK130-'O_FinStats - Vals'!AK130","v":0},{"$f":"O_FinStats!AL130-'O_FinStats - Vals'!AL130","v":0},{"$f":"O_FinStats!AM130-'O_FinStats - Vals'!AM130","v":0},{"$f":"O_FinStats!AN130-'O_FinStats - Vals'!AN130","v":0},{"$f":"O_FinStats!AO130-'O_FinStats - Vals'!AO130","v":0},{"$f":"O_FinStats!AP130-'O_FinStats - Vals'!AP130","v":0},{"$f":"O_FinStats!AQ130-'O_FinStats - Vals'!AQ130","v":0},{"$f":"O_FinStats!AR130-'O_FinStats - Vals'!AR130","v":0},{"$f":"O_FinStats!AS130-'O_FinStats - Vals'!AS130","v":0},{"$f":"O_FinStats!AT130-'O_FinStats - Vals'!AT130","v":0},{"$f":"O_FinStats!AU130-'O_FinStats - Vals'!AU130","v":0},{"$f":"O_FinStats!AV130-'O_FinStats - Vals'!AV130","v":0},{"$f":"O_FinStats!AW130-'O_FinStats - Vals'!AW130","v":0},{"$f":"O_FinStats!AX130-'O_FinStats - Vals'!AX130","v":0},{"$f":"O_FinStats!AY130-'O_FinStats - Vals'!AY130","v":0},{"$f":"O_FinStats!AZ130-'O_FinStats - Vals'!AZ130","v":0},{"$f":"O_FinStats!BA130-'O_FinStats - Vals'!BA130","v":0},{"$f":"O_FinStats!BB130-'O_FinStats - Vals'!BB130","v":0},{"$f":"O_FinStats!BC130-'O_FinStats - Vals'!BC130","v":0},{"$f":"O_FinStats!BD130-'O_FinStats - Vals'!BD130","v":0},{"$f":"O_FinStats!BE130-'O_FinStats - Vals'!BE130","v":0},{"$f":"O_FinStats!BF130-'O_FinStats - Vals'!BF130","v":0},{"$f":"O_FinStats!BG130-'O_FinStats - Vals'!BG130","v":0},{"$f":"O_FinStats!BH130-'O_FinStats - Vals'!BH130","v":0},{"$f":"O_FinStats!BI130-'O_FinStats - Vals'!BI130","v":0},{"$f":"O_FinStats!BJ130-'O_FinStats - Vals'!BJ130","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$71","v":"Outturn cashflows relating to capex on Category 3 description (CF St)"},null,{"$f":" C_Capex!G$71","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y131-'O_FinStats - Vals'!Y131","v":0},{"$f":"O_FinStats!Z131-'O_FinStats - Vals'!Z131","v":0},{"$f":"O_FinStats!AA131-'O_FinStats - Vals'!AA131","v":0},{"$f":"O_FinStats!AB131-'O_FinStats - Vals'!AB131","v":0},{"$f":"O_FinStats!AC131-'O_FinStats - Vals'!AC131","v":0},{"$f":"O_FinStats!AD131-'O_FinStats - Vals'!AD131","v":0},{"$f":"O_FinStats!AE131-'O_FinStats - Vals'!AE131","v":0},{"$f":"O_FinStats!AF131-'O_FinStats - Vals'!AF131","v":0},{"$f":"O_FinStats!AG131-'O_FinStats - Vals'!AG131","v":0},{"$f":"O_FinStats!AH131-'O_FinStats - Vals'!AH131","v":0},{"$f":"O_FinStats!AI131-'O_FinStats - Vals'!AI131","v":0},{"$f":"O_FinStats!AJ131-'O_FinStats - Vals'!AJ131","v":0},{"$f":"O_FinStats!AK131-'O_FinStats - Vals'!AK131","v":0},{"$f":"O_FinStats!AL131-'O_FinStats - Vals'!AL131","v":0},{"$f":"O_FinStats!AM131-'O_FinStats - Vals'!AM131","v":0},{"$f":"O_FinStats!AN131-'O_FinStats - Vals'!AN131","v":0},{"$f":"O_FinStats!AO131-'O_FinStats - Vals'!AO131","v":0},{"$f":"O_FinStats!AP131-'O_FinStats - Vals'!AP131","v":0},{"$f":"O_FinStats!AQ131-'O_FinStats - Vals'!AQ131","v":0},{"$f":"O_FinStats!AR131-'O_FinStats - Vals'!AR131","v":0},{"$f":"O_FinStats!AS131-'O_FinStats - Vals'!AS131","v":0},{"$f":"O_FinStats!AT131-'O_FinStats - Vals'!AT131","v":0},{"$f":"O_FinStats!AU131-'O_FinStats - Vals'!AU131","v":0},{"$f":"O_FinStats!AV131-'O_FinStats - Vals'!AV131","v":0},{"$f":"O_FinStats!AW131-'O_FinStats - Vals'!AW131","v":0},{"$f":"O_FinStats!AX131-'O_FinStats - Vals'!AX131","v":0},{"$f":"O_FinStats!AY131-'O_FinStats - Vals'!AY131","v":0},{"$f":"O_FinStats!AZ131-'O_FinStats - Vals'!AZ131","v":0},{"$f":"O_FinStats!BA131-'O_FinStats - Vals'!BA131","v":0},{"$f":"O_FinStats!BB131-'O_FinStats - Vals'!BB131","v":0},{"$f":"O_FinStats!BC131-'O_FinStats - Vals'!BC131","v":0},{"$f":"O_FinStats!BD131-'O_FinStats - Vals'!BD131","v":0},{"$f":"O_FinStats!BE131-'O_FinStats - Vals'!BE131","v":0},{"$f":"O_FinStats!BF131-'O_FinStats - Vals'!BF131","v":0},{"$f":"O_FinStats!BG131-'O_FinStats - Vals'!BG131","v":0},{"$f":"O_FinStats!BH131-'O_FinStats - Vals'!BH131","v":0},{"$f":"O_FinStats!BI131-'O_FinStats - Vals'!BI131","v":0},{"$f":"O_FinStats!BJ131-'O_FinStats - Vals'!BJ131","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$76","v":"Outturn cashflows relating to capex on Category 4 description (CF St)"},null,{"$f":" C_Capex!G$76","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y132-'O_FinStats - Vals'!Y132","v":0},{"$f":"O_FinStats!Z132-'O_FinStats - Vals'!Z132","v":0},{"$f":"O_FinStats!AA132-'O_FinStats - Vals'!AA132","v":0},{"$f":"O_FinStats!AB132-'O_FinStats - Vals'!AB132","v":0},{"$f":"O_FinStats!AC132-'O_FinStats - Vals'!AC132","v":0},{"$f":"O_FinStats!AD132-'O_FinStats - Vals'!AD132","v":0},{"$f":"O_FinStats!AE132-'O_FinStats - Vals'!AE132","v":0},{"$f":"O_FinStats!AF132-'O_FinStats - Vals'!AF132","v":0},{"$f":"O_FinStats!AG132-'O_FinStats - Vals'!AG132","v":0},{"$f":"O_FinStats!AH132-'O_FinStats - Vals'!AH132","v":0},{"$f":"O_FinStats!AI132-'O_FinStats - Vals'!AI132","v":0},{"$f":"O_FinStats!AJ132-'O_FinStats - Vals'!AJ132","v":0},{"$f":"O_FinStats!AK132-'O_FinStats - Vals'!AK132","v":0},{"$f":"O_FinStats!AL132-'O_FinStats - Vals'!AL132","v":0},{"$f":"O_FinStats!AM132-'O_FinStats - Vals'!AM132","v":0},{"$f":"O_FinStats!AN132-'O_FinStats - Vals'!AN132","v":0},{"$f":"O_FinStats!AO132-'O_FinStats - Vals'!AO132","v":0},{"$f":"O_FinStats!AP132-'O_FinStats - Vals'!AP132","v":0},{"$f":"O_FinStats!AQ132-'O_FinStats - Vals'!AQ132","v":0},{"$f":"O_FinStats!AR132-'O_FinStats - Vals'!AR132","v":0},{"$f":"O_FinStats!AS132-'O_FinStats - Vals'!AS132","v":0},{"$f":"O_FinStats!AT132-'O_FinStats - Vals'!AT132","v":0},{"$f":"O_FinStats!AU132-'O_FinStats - Vals'!AU132","v":0},{"$f":"O_FinStats!AV132-'O_FinStats - Vals'!AV132","v":0},{"$f":"O_FinStats!AW132-'O_FinStats - Vals'!AW132","v":0},{"$f":"O_FinStats!AX132-'O_FinStats - Vals'!AX132","v":0},{"$f":"O_FinStats!AY132-'O_FinStats - Vals'!AY132","v":0},{"$f":"O_FinStats!AZ132-'O_FinStats - Vals'!AZ132","v":0},{"$f":"O_FinStats!BA132-'O_FinStats - Vals'!BA132","v":0},{"$f":"O_FinStats!BB132-'O_FinStats - Vals'!BB132","v":0},{"$f":"O_FinStats!BC132-'O_FinStats - Vals'!BC132","v":0},{"$f":"O_FinStats!BD132-'O_FinStats - Vals'!BD132","v":0},{"$f":"O_FinStats!BE132-'O_FinStats - Vals'!BE132","v":0},{"$f":"O_FinStats!BF132-'O_FinStats - Vals'!BF132","v":0},{"$f":"O_FinStats!BG132-'O_FinStats - Vals'!BG132","v":0},{"$f":"O_FinStats!BH132-'O_FinStats - Vals'!BH132","v":0},{"$f":"O_FinStats!BI132-'O_FinStats - Vals'!BI132","v":0},{"$f":"O_FinStats!BJ132-'O_FinStats - Vals'!BJ132","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$81","v":"Outturn cashflows relating to capex on Category 5 description (CF St)"},null,{"$f":" C_Capex!G$81","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y133-'O_FinStats - Vals'!Y133","v":0},{"$f":"O_FinStats!Z133-'O_FinStats - Vals'!Z133","v":0},{"$f":"O_FinStats!AA133-'O_FinStats - Vals'!AA133","v":0},{"$f":"O_FinStats!AB133-'O_FinStats - Vals'!AB133","v":0},{"$f":"O_FinStats!AC133-'O_FinStats - Vals'!AC133","v":0},{"$f":"O_FinStats!AD133-'O_FinStats - Vals'!AD133","v":0},{"$f":"O_FinStats!AE133-'O_FinStats - Vals'!AE133","v":0},{"$f":"O_FinStats!AF133-'O_FinStats - Vals'!AF133","v":0},{"$f":"O_FinStats!AG133-'O_FinStats - Vals'!AG133","v":0},{"$f":"O_FinStats!AH133-'O_FinStats - Vals'!AH133","v":0},{"$f":"O_FinStats!AI133-'O_FinStats - Vals'!AI133","v":0},{"$f":"O_FinStats!AJ133-'O_FinStats - Vals'!AJ133","v":0},{"$f":"O_FinStats!AK133-'O_FinStats - Vals'!AK133","v":0},{"$f":"O_FinStats!AL133-'O_FinStats - Vals'!AL133","v":0},{"$f":"O_FinStats!AM133-'O_FinStats - Vals'!AM133","v":0},{"$f":"O_FinStats!AN133-'O_FinStats - Vals'!AN133","v":0},{"$f":"O_FinStats!AO133-'O_FinStats - Vals'!AO133","v":0},{"$f":"O_FinStats!AP133-'O_FinStats - Vals'!AP133","v":0},{"$f":"O_FinStats!AQ133-'O_FinStats - Vals'!AQ133","v":0},{"$f":"O_FinStats!AR133-'O_FinStats - Vals'!AR133","v":0},{"$f":"O_FinStats!AS133-'O_FinStats - Vals'!AS133","v":0},{"$f":"O_FinStats!AT133-'O_FinStats - Vals'!AT133","v":0},{"$f":"O_FinStats!AU133-'O_FinStats - Vals'!AU133","v":0},{"$f":"O_FinStats!AV133-'O_FinStats - Vals'!AV133","v":0},{"$f":"O_FinStats!AW133-'O_FinStats - Vals'!AW133","v":0},{"$f":"O_FinStats!AX133-'O_FinStats - Vals'!AX133","v":0},{"$f":"O_FinStats!AY133-'O_FinStats - Vals'!AY133","v":0},{"$f":"O_FinStats!AZ133-'O_FinStats - Vals'!AZ133","v":0},{"$f":"O_FinStats!BA133-'O_FinStats - Vals'!BA133","v":0},{"$f":"O_FinStats!BB133-'O_FinStats - Vals'!BB133","v":0},{"$f":"O_FinStats!BC133-'O_FinStats - Vals'!BC133","v":0},{"$f":"O_FinStats!BD133-'O_FinStats - Vals'!BD133","v":0},{"$f":"O_FinStats!BE133-'O_FinStats - Vals'!BE133","v":0},{"$f":"O_FinStats!BF133-'O_FinStats - Vals'!BF133","v":0},{"$f":"O_FinStats!BG133-'O_FinStats - Vals'!BG133","v":0},{"$f":"O_FinStats!BH133-'O_FinStats - Vals'!BH133","v":0},{"$f":"O_FinStats!BI133-'O_FinStats - Vals'!BI133","v":0},{"$f":"O_FinStats!BJ133-'O_FinStats - Vals'!BJ133","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$86","v":"Outturn cashflows relating to capex on Category 6 description (CF St)"},null,{"$f":" C_Capex!G$86","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y134-'O_FinStats - Vals'!Y134","v":0},{"$f":"O_FinStats!Z134-'O_FinStats - Vals'!Z134","v":0},{"$f":"O_FinStats!AA134-'O_FinStats - Vals'!AA134","v":0},{"$f":"O_FinStats!AB134-'O_FinStats - Vals'!AB134","v":0},{"$f":"O_FinStats!AC134-'O_FinStats - Vals'!AC134","v":0},{"$f":"O_FinStats!AD134-'O_FinStats - Vals'!AD134","v":0},{"$f":"O_FinStats!AE134-'O_FinStats - Vals'!AE134","v":0},{"$f":"O_FinStats!AF134-'O_FinStats - Vals'!AF134","v":0},{"$f":"O_FinStats!AG134-'O_FinStats - Vals'!AG134","v":0},{"$f":"O_FinStats!AH134-'O_FinStats - Vals'!AH134","v":0},{"$f":"O_FinStats!AI134-'O_FinStats - Vals'!AI134","v":0},{"$f":"O_FinStats!AJ134-'O_FinStats - Vals'!AJ134","v":0},{"$f":"O_FinStats!AK134-'O_FinStats - Vals'!AK134","v":0},{"$f":"O_FinStats!AL134-'O_FinStats - Vals'!AL134","v":0},{"$f":"O_FinStats!AM134-'O_FinStats - Vals'!AM134","v":0},{"$f":"O_FinStats!AN134-'O_FinStats - Vals'!AN134","v":0},{"$f":"O_FinStats!AO134-'O_FinStats - Vals'!AO134","v":0},{"$f":"O_FinStats!AP134-'O_FinStats - Vals'!AP134","v":0},{"$f":"O_FinStats!AQ134-'O_FinStats - Vals'!AQ134","v":0},{"$f":"O_FinStats!AR134-'O_FinStats - Vals'!AR134","v":0},{"$f":"O_FinStats!AS134-'O_FinStats - Vals'!AS134","v":0},{"$f":"O_FinStats!AT134-'O_FinStats - Vals'!AT134","v":0},{"$f":"O_FinStats!AU134-'O_FinStats - Vals'!AU134","v":0},{"$f":"O_FinStats!AV134-'O_FinStats - Vals'!AV134","v":0},{"$f":"O_FinStats!AW134-'O_FinStats - Vals'!AW134","v":0},{"$f":"O_FinStats!AX134-'O_FinStats - Vals'!AX134","v":0},{"$f":"O_FinStats!AY134-'O_FinStats - Vals'!AY134","v":0},{"$f":"O_FinStats!AZ134-'O_FinStats - Vals'!AZ134","v":0},{"$f":"O_FinStats!BA134-'O_FinStats - Vals'!BA134","v":0},{"$f":"O_FinStats!BB134-'O_FinStats - Vals'!BB134","v":0},{"$f":"O_FinStats!BC134-'O_FinStats - Vals'!BC134","v":0},{"$f":"O_FinStats!BD134-'O_FinStats - Vals'!BD134","v":0},{"$f":"O_FinStats!BE134-'O_FinStats - Vals'!BE134","v":0},{"$f":"O_FinStats!BF134-'O_FinStats - Vals'!BF134","v":0},{"$f":"O_FinStats!BG134-'O_FinStats - Vals'!BG134","v":0},{"$f":"O_FinStats!BH134-'O_FinStats - Vals'!BH134","v":0},{"$f":"O_FinStats!BI134-'O_FinStats - Vals'!BI134","v":0},{"$f":"O_FinStats!BJ134-'O_FinStats - Vals'!BJ134","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$91","v":"Outturn cashflows relating to capex on Category 7 description (CF St)"},null,{"$f":" C_Capex!G$91","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y135-'O_FinStats - Vals'!Y135","v":0},{"$f":"O_FinStats!Z135-'O_FinStats - Vals'!Z135","v":0},{"$f":"O_FinStats!AA135-'O_FinStats - Vals'!AA135","v":0},{"$f":"O_FinStats!AB135-'O_FinStats - Vals'!AB135","v":0},{"$f":"O_FinStats!AC135-'O_FinStats - Vals'!AC135","v":0},{"$f":"O_FinStats!AD135-'O_FinStats - Vals'!AD135","v":0},{"$f":"O_FinStats!AE135-'O_FinStats - Vals'!AE135","v":0},{"$f":"O_FinStats!AF135-'O_FinStats - Vals'!AF135","v":0},{"$f":"O_FinStats!AG135-'O_FinStats - Vals'!AG135","v":0},{"$f":"O_FinStats!AH135-'O_FinStats - Vals'!AH135","v":0},{"$f":"O_FinStats!AI135-'O_FinStats - Vals'!AI135","v":0},{"$f":"O_FinStats!AJ135-'O_FinStats - Vals'!AJ135","v":0},{"$f":"O_FinStats!AK135-'O_FinStats - Vals'!AK135","v":0},{"$f":"O_FinStats!AL135-'O_FinStats - Vals'!AL135","v":0},{"$f":"O_FinStats!AM135-'O_FinStats - Vals'!AM135","v":0},{"$f":"O_FinStats!AN135-'O_FinStats - Vals'!AN135","v":0},{"$f":"O_FinStats!AO135-'O_FinStats - Vals'!AO135","v":0},{"$f":"O_FinStats!AP135-'O_FinStats - Vals'!AP135","v":0},{"$f":"O_FinStats!AQ135-'O_FinStats - Vals'!AQ135","v":0},{"$f":"O_FinStats!AR135-'O_FinStats - Vals'!AR135","v":0},{"$f":"O_FinStats!AS135-'O_FinStats - Vals'!AS135","v":0},{"$f":"O_FinStats!AT135-'O_FinStats - Vals'!AT135","v":0},{"$f":"O_FinStats!AU135-'O_FinStats - Vals'!AU135","v":0},{"$f":"O_FinStats!AV135-'O_FinStats - Vals'!AV135","v":0},{"$f":"O_FinStats!AW135-'O_FinStats - Vals'!AW135","v":0},{"$f":"O_FinStats!AX135-'O_FinStats - Vals'!AX135","v":0},{"$f":"O_FinStats!AY135-'O_FinStats - Vals'!AY135","v":0},{"$f":"O_FinStats!AZ135-'O_FinStats - Vals'!AZ135","v":0},{"$f":"O_FinStats!BA135-'O_FinStats - Vals'!BA135","v":0},{"$f":"O_FinStats!BB135-'O_FinStats - Vals'!BB135","v":0},{"$f":"O_FinStats!BC135-'O_FinStats - Vals'!BC135","v":0},{"$f":"O_FinStats!BD135-'O_FinStats - Vals'!BD135","v":0},{"$f":"O_FinStats!BE135-'O_FinStats - Vals'!BE135","v":0},{"$f":"O_FinStats!BF135-'O_FinStats - Vals'!BF135","v":0},{"$f":"O_FinStats!BG135-'O_FinStats - Vals'!BG135","v":0},{"$f":"O_FinStats!BH135-'O_FinStats - Vals'!BH135","v":0},{"$f":"O_FinStats!BI135-'O_FinStats - Vals'!BI135","v":0},{"$f":"O_FinStats!BJ135-'O_FinStats - Vals'!BJ135","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$96","v":"Outturn cashflows relating to capex on Category 8 description (CF St)"},null,{"$f":" C_Capex!G$96","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y136-'O_FinStats - Vals'!Y136","v":0},{"$f":"O_FinStats!Z136-'O_FinStats - Vals'!Z136","v":0},{"$f":"O_FinStats!AA136-'O_FinStats - Vals'!AA136","v":0},{"$f":"O_FinStats!AB136-'O_FinStats - Vals'!AB136","v":0},{"$f":"O_FinStats!AC136-'O_FinStats - Vals'!AC136","v":0},{"$f":"O_FinStats!AD136-'O_FinStats - Vals'!AD136","v":0},{"$f":"O_FinStats!AE136-'O_FinStats - Vals'!AE136","v":0},{"$f":"O_FinStats!AF136-'O_FinStats - Vals'!AF136","v":0},{"$f":"O_FinStats!AG136-'O_FinStats - Vals'!AG136","v":0},{"$f":"O_FinStats!AH136-'O_FinStats - Vals'!AH136","v":0},{"$f":"O_FinStats!AI136-'O_FinStats - Vals'!AI136","v":0},{"$f":"O_FinStats!AJ136-'O_FinStats - Vals'!AJ136","v":0},{"$f":"O_FinStats!AK136-'O_FinStats - Vals'!AK136","v":0},{"$f":"O_FinStats!AL136-'O_FinStats - Vals'!AL136","v":0},{"$f":"O_FinStats!AM136-'O_FinStats - Vals'!AM136","v":0},{"$f":"O_FinStats!AN136-'O_FinStats - Vals'!AN136","v":0},{"$f":"O_FinStats!AO136-'O_FinStats - Vals'!AO136","v":0},{"$f":"O_FinStats!AP136-'O_FinStats - Vals'!AP136","v":0},{"$f":"O_FinStats!AQ136-'O_FinStats - Vals'!AQ136","v":0},{"$f":"O_FinStats!AR136-'O_FinStats - Vals'!AR136","v":0},{"$f":"O_FinStats!AS136-'O_FinStats - Vals'!AS136","v":0},{"$f":"O_FinStats!AT136-'O_FinStats - Vals'!AT136","v":0},{"$f":"O_FinStats!AU136-'O_FinStats - Vals'!AU136","v":0},{"$f":"O_FinStats!AV136-'O_FinStats - Vals'!AV136","v":0},{"$f":"O_FinStats!AW136-'O_FinStats - Vals'!AW136","v":0},{"$f":"O_FinStats!AX136-'O_FinStats - Vals'!AX136","v":0},{"$f":"O_FinStats!AY136-'O_FinStats - Vals'!AY136","v":0},{"$f":"O_FinStats!AZ136-'O_FinStats - Vals'!AZ136","v":0},{"$f":"O_FinStats!BA136-'O_FinStats - Vals'!BA136","v":0},{"$f":"O_FinStats!BB136-'O_FinStats - Vals'!BB136","v":0},{"$f":"O_FinStats!BC136-'O_FinStats - Vals'!BC136","v":0},{"$f":"O_FinStats!BD136-'O_FinStats - Vals'!BD136","v":0},{"$f":"O_FinStats!BE136-'O_FinStats - Vals'!BE136","v":0},{"$f":"O_FinStats!BF136-'O_FinStats - Vals'!BF136","v":0},{"$f":"O_FinStats!BG136-'O_FinStats - Vals'!BG136","v":0},{"$f":"O_FinStats!BH136-'O_FinStats - Vals'!BH136","v":0},{"$f":"O_FinStats!BI136-'O_FinStats - Vals'!BI136","v":0},{"$f":"O_FinStats!BJ136-'O_FinStats - Vals'!BJ136","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$101","v":"Outturn cashflows relating to capex on Category 9 description (CF St)"},null,{"$f":" C_Capex!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y137-'O_FinStats - Vals'!Y137","v":0},{"$f":"O_FinStats!Z137-'O_FinStats - Vals'!Z137","v":0},{"$f":"O_FinStats!AA137-'O_FinStats - Vals'!AA137","v":0},{"$f":"O_FinStats!AB137-'O_FinStats - Vals'!AB137","v":0},{"$f":"O_FinStats!AC137-'O_FinStats - Vals'!AC137","v":0},{"$f":"O_FinStats!AD137-'O_FinStats - Vals'!AD137","v":0},{"$f":"O_FinStats!AE137-'O_FinStats - Vals'!AE137","v":0},{"$f":"O_FinStats!AF137-'O_FinStats - Vals'!AF137","v":0},{"$f":"O_FinStats!AG137-'O_FinStats - Vals'!AG137","v":0},{"$f":"O_FinStats!AH137-'O_FinStats - Vals'!AH137","v":0},{"$f":"O_FinStats!AI137-'O_FinStats - Vals'!AI137","v":0},{"$f":"O_FinStats!AJ137-'O_FinStats - Vals'!AJ137","v":0},{"$f":"O_FinStats!AK137-'O_FinStats - Vals'!AK137","v":0},{"$f":"O_FinStats!AL137-'O_FinStats - Vals'!AL137","v":0},{"$f":"O_FinStats!AM137-'O_FinStats - Vals'!AM137","v":0},{"$f":"O_FinStats!AN137-'O_FinStats - Vals'!AN137","v":0},{"$f":"O_FinStats!AO137-'O_FinStats - Vals'!AO137","v":0},{"$f":"O_FinStats!AP137-'O_FinStats - Vals'!AP137","v":0},{"$f":"O_FinStats!AQ137-'O_FinStats - Vals'!AQ137","v":0},{"$f":"O_FinStats!AR137-'O_FinStats - Vals'!AR137","v":0},{"$f":"O_FinStats!AS137-'O_FinStats - Vals'!AS137","v":0},{"$f":"O_FinStats!AT137-'O_FinStats - Vals'!AT137","v":0},{"$f":"O_FinStats!AU137-'O_FinStats - Vals'!AU137","v":0},{"$f":"O_FinStats!AV137-'O_FinStats - Vals'!AV137","v":0},{"$f":"O_FinStats!AW137-'O_FinStats - Vals'!AW137","v":0},{"$f":"O_FinStats!AX137-'O_FinStats - Vals'!AX137","v":0},{"$f":"O_FinStats!AY137-'O_FinStats - Vals'!AY137","v":0},{"$f":"O_FinStats!AZ137-'O_FinStats - Vals'!AZ137","v":0},{"$f":"O_FinStats!BA137-'O_FinStats - Vals'!BA137","v":0},{"$f":"O_FinStats!BB137-'O_FinStats - Vals'!BB137","v":0},{"$f":"O_FinStats!BC137-'O_FinStats - Vals'!BC137","v":0},{"$f":"O_FinStats!BD137-'O_FinStats - Vals'!BD137","v":0},{"$f":"O_FinStats!BE137-'O_FinStats - Vals'!BE137","v":0},{"$f":"O_FinStats!BF137-'O_FinStats - Vals'!BF137","v":0},{"$f":"O_FinStats!BG137-'O_FinStats - Vals'!BG137","v":0},{"$f":"O_FinStats!BH137-'O_FinStats - Vals'!BH137","v":0},{"$f":"O_FinStats!BI137-'O_FinStats - Vals'!BI137","v":0},{"$f":"O_FinStats!BJ137-'O_FinStats - Vals'!BJ137","v":0}]
[null,null,null,null,{"$f":" C_Capex!E$106","v":"Outturn cashflows relating to capex on Category 10 description (CF St)"},null,{"$f":" C_Capex!G$106","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y138-'O_FinStats - Vals'!Y138","v":0},{"$f":"O_FinStats!Z138-'O_FinStats - Vals'!Z138","v":0},{"$f":"O_FinStats!AA138-'O_FinStats - Vals'!AA138","v":0},{"$f":"O_FinStats!AB138-'O_FinStats - Vals'!AB138","v":0},{"$f":"O_FinStats!AC138-'O_FinStats - Vals'!AC138","v":0},{"$f":"O_FinStats!AD138-'O_FinStats - Vals'!AD138","v":0},{"$f":"O_FinStats!AE138-'O_FinStats - Vals'!AE138","v":0},{"$f":"O_FinStats!AF138-'O_FinStats - Vals'!AF138","v":0},{"$f":"O_FinStats!AG138-'O_FinStats - Vals'!AG138","v":0},{"$f":"O_FinStats!AH138-'O_FinStats - Vals'!AH138","v":0},{"$f":"O_FinStats!AI138-'O_FinStats - Vals'!AI138","v":0},{"$f":"O_FinStats!AJ138-'O_FinStats - Vals'!AJ138","v":0},{"$f":"O_FinStats!AK138-'O_FinStats - Vals'!AK138","v":0},{"$f":"O_FinStats!AL138-'O_FinStats - Vals'!AL138","v":0},{"$f":"O_FinStats!AM138-'O_FinStats - Vals'!AM138","v":0},{"$f":"O_FinStats!AN138-'O_FinStats - Vals'!AN138","v":0},{"$f":"O_FinStats!AO138-'O_FinStats - Vals'!AO138","v":0},{"$f":"O_FinStats!AP138-'O_FinStats - Vals'!AP138","v":0},{"$f":"O_FinStats!AQ138-'O_FinStats - Vals'!AQ138","v":0},{"$f":"O_FinStats!AR138-'O_FinStats - Vals'!AR138","v":0},{"$f":"O_FinStats!AS138-'O_FinStats - Vals'!AS138","v":0},{"$f":"O_FinStats!AT138-'O_FinStats - Vals'!AT138","v":0},{"$f":"O_FinStats!AU138-'O_FinStats - Vals'!AU138","v":0},{"$f":"O_FinStats!AV138-'O_FinStats - Vals'!AV138","v":0},{"$f":"O_FinStats!AW138-'O_FinStats - Vals'!AW138","v":0},{"$f":"O_FinStats!AX138-'O_FinStats - Vals'!AX138","v":0},{"$f":"O_FinStats!AY138-'O_FinStats - Vals'!AY138","v":0},{"$f":"O_FinStats!AZ138-'O_FinStats - Vals'!AZ138","v":0},{"$f":"O_FinStats!BA138-'O_FinStats - Vals'!BA138","v":0},{"$f":"O_FinStats!BB138-'O_FinStats - Vals'!BB138","v":0},{"$f":"O_FinStats!BC138-'O_FinStats - Vals'!BC138","v":0},{"$f":"O_FinStats!BD138-'O_FinStats - Vals'!BD138","v":0},{"$f":"O_FinStats!BE138-'O_FinStats - Vals'!BE138","v":0},{"$f":"O_FinStats!BF138-'O_FinStats - Vals'!BF138","v":0},{"$f":"O_FinStats!BG138-'O_FinStats - Vals'!BG138","v":0},{"$f":"O_FinStats!BH138-'O_FinStats - Vals'!BH138","v":0},{"$f":"O_FinStats!BI138-'O_FinStats - Vals'!BI138","v":0},{"$f":"O_FinStats!BJ138-'O_FinStats - Vals'!BJ138","v":0}]
[null,null,null,null,"Pre tax pre financing cash flow",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y139-'O_FinStats - Vals'!Y139","v":-11.810570682355319},{"$f":"O_FinStats!Z139-'O_FinStats - Vals'!Z139","v":0},{"$f":"O_FinStats!AA139-'O_FinStats - Vals'!AA139","v":0},{"$f":"O_FinStats!AB139-'O_FinStats - Vals'!AB139","v":0},{"$f":"O_FinStats!AC139-'O_FinStats - Vals'!AC139","v":0},{"$f":"O_FinStats!AD139-'O_FinStats - Vals'!AD139","v":0},{"$f":"O_FinStats!AE139-'O_FinStats - Vals'!AE139","v":0},{"$f":"O_FinStats!AF139-'O_FinStats - Vals'!AF139","v":0},{"$f":"O_FinStats!AG139-'O_FinStats - Vals'!AG139","v":0},{"$f":"O_FinStats!AH139-'O_FinStats - Vals'!AH139","v":-8.865247107400819},{"$f":"O_FinStats!AI139-'O_FinStats - Vals'!AI139","v":12.474716005716346},{"$f":"O_FinStats!AJ139-'O_FinStats - Vals'!AJ139","v":-14.733006645575642},{"$f":"O_FinStats!AK139-'O_FinStats - Vals'!AK139","v":-9.3871964138277235},{"$f":"O_FinStats!AL139-'O_FinStats - Vals'!AL139","v":-10.169212992960411},{"$f":"O_FinStats!AM139-'O_FinStats - Vals'!AM139","v":8.3145363391849969E-2},{"$f":"O_FinStats!AN139-'O_FinStats - Vals'!AN139","v":0.32087977195055828},{"$f":"O_FinStats!AO139-'O_FinStats - Vals'!AO139","v":0.57045101371772944},{"$f":"O_FinStats!AP139-'O_FinStats - Vals'!AP139","v":0.83230828971159099},{"$f":"O_FinStats!AQ139-'O_FinStats - Vals'!AQ139","v":1.1069161588966381},{"$f":"O_FinStats!AR139-'O_FinStats - Vals'!AR139","v":9.5518673126207432E-2},{"$f":"O_FinStats!AS139-'O_FinStats - Vals'!AS139","v":0.37110061771636538},{"$f":"O_FinStats!AT139-'O_FinStats - Vals'!AT139","v":0.66040434833166728},{"$f":"O_FinStats!AU139-'O_FinStats - Vals'!AU139","v":0.96395060510712938},{"$f":"O_FinStats!AV139-'O_FinStats - Vals'!AV139","v":1.2822779321118105},{"$f":"O_FinStats!AW139-'O_FinStats - Vals'!AW139","v":0.11073232136641309},{"$f":"O_FinStats!AX139-'O_FinStats - Vals'!AX139","v":0.43020732507466164},{"$f":"O_FinStats!AY139-'O_FinStats - Vals'!AY139","v":0.76558963957586457},{"$f":"O_FinStats!AZ139-'O_FinStats - Vals'!AZ139","v":1.1174829454057544},{"$f":"O_FinStats!BA139-'O_FinStats - Vals'!BA139","v":1.4865115627444538},{"$f":"O_FinStats!BB139-'O_FinStats - Vals'!BB139","v":0.12836910934993284},{"$f":"O_FinStats!BC139-'O_FinStats - Vals'!BC139","v":0.49872819853499095},{"$f":"O_FinStats!BD139-'O_FinStats - Vals'!BD139","v":0.88752822071455739},{"$f":"O_FinStats!BE139-'O_FinStats - Vals'!BE139","v":1.2954690070823744},{"$f":"O_FinStats!BF139-'O_FinStats - Vals'!BF139","v":1.7232743158383528},{"$f":"O_FinStats!BG139-'O_FinStats - Vals'!BG139","v":0.36253285712064098},{"$f":"O_FinStats!BH139-'O_FinStats - Vals'!BH139","v":0.79615490492869867},{"$f":"O_FinStats!BI139-'O_FinStats - Vals'!BI139","v":1.2512405354136718},{"$f":"O_FinStats!BJ139-'O_FinStats - Vals'!BJ139","v":1.728602754480562}]
[]
[null,null,null,null,{"$f":" C_Tax!E$271","v":"Tax paid"},null,{"$f":" C_Tax!G$271","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y141-'O_FinStats - Vals'!Y141","v":17.233944738984064},{"$f":"O_FinStats!Z141-'O_FinStats - Vals'!Z141","v":0},{"$f":"O_FinStats!AA141-'O_FinStats - Vals'!AA141","v":0},{"$f":"O_FinStats!AB141-'O_FinStats - Vals'!AB141","v":0},{"$f":"O_FinStats!AC141-'O_FinStats - Vals'!AC141","v":0},{"$f":"O_FinStats!AD141-'O_FinStats - Vals'!AD141","v":0},{"$f":"O_FinStats!AE141-'O_FinStats - Vals'!AE141","v":0},{"$f":"O_FinStats!AF141-'O_FinStats - Vals'!AF141","v":0},{"$f":"O_FinStats!AG141-'O_FinStats - Vals'!AG141","v":0},{"$f":"O_FinStats!AH141-'O_FinStats - Vals'!AH141","v":0.55163285959346808},{"$f":"O_FinStats!AI141-'O_FinStats - Vals'!AI141","v":-2.4868345781561914},{"$f":"O_FinStats!AJ141-'O_FinStats - Vals'!AJ141","v":2.1840275895762886},{"$f":"O_FinStats!AK141-'O_FinStats - Vals'!AK141","v":1.5410533074104364},{"$f":"O_FinStats!AL141-'O_FinStats - Vals'!AL141","v":5.1037212997506174},{"$f":"O_FinStats!AM141-'O_FinStats - Vals'!AM141","v":0.71814711862111835},{"$f":"O_FinStats!AN141-'O_FinStats - Vals'!AN141","v":0.66071855149260728},{"$f":"O_FinStats!AO141-'O_FinStats - Vals'!AO141","v":0.60129687302384127},{"$f":"O_FinStats!AP141-'O_FinStats - Vals'!AP141","v":0.53897766189589902},{"$f":"O_FinStats!AQ141-'O_FinStats - Vals'!AQ141","v":0.47358833157386471},{"$f":"O_FinStats!AR141-'O_FinStats - Vals'!AR141","v":0.72982054125867535},{"$f":"O_FinStats!AS141-'O_FinStats - Vals'!AS141","v":0.66443146633503147},{"$f":"O_FinStats!AT141-'O_FinStats - Vals'!AT141","v":0.59573900503397681},{"$f":"O_FinStats!AU141-'O_FinStats - Vals'!AU141","v":0.52361657221564428},{"$f":"O_FinStats!AV141-'O_FinStats - Vals'!AV141","v":0.44793324775685051},{"$f":"O_FinStats!AW141-'O_FinStats - Vals'!AW141","v":0.74485636896361029},{"$f":"O_FinStats!AX141-'O_FinStats - Vals'!AX141","v":0.67319027610096782},{"$f":"O_FinStats!AY141-'O_FinStats - Vals'!AY141","v":0.50477292420225695},{"$f":"O_FinStats!AZ141-'O_FinStats - Vals'!AZ141","v":8.5243735446169921E-2},{"$f":"O_FinStats!BA141-'O_FinStats - Vals'!BA141","v":2.1900479310033916E-2},{"$f":"O_FinStats!BB141-'O_FinStats - Vals'!BB141","v":1.4609533593511514},{"$f":"O_FinStats!BC141-'O_FinStats - Vals'!BC141","v":1.4740111296723626},{"$f":"O_FinStats!BD141-'O_FinStats - Vals'!BD141","v":1.2409380638473522E-2},{"$f":"O_FinStats!BE141-'O_FinStats - Vals'!BE141","v":-0.14037578710917842},{"$f":"O_FinStats!BF141-'O_FinStats - Vals'!BF141","v":-0.24099785320959199},{"$f":"O_FinStats!BG141-'O_FinStats - Vals'!BG141","v":0.10587712891037881},{"$f":"O_FinStats!BH141-'O_FinStats - Vals'!BH141","v":3.7501407945228493E-3},{"$f":"O_FinStats!BI141-'O_FinStats - Vals'!BI141","v":-0.10350672828553797},{"$f":"O_FinStats!BJ141-'O_FinStats - Vals'!BJ141","v":-0.21600966317907933}]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y142-'O_FinStats - Vals'!Y142","v":5.4233740566269262},{"$f":"O_FinStats!Z142-'O_FinStats - Vals'!Z142","v":0},{"$f":"O_FinStats!AA142-'O_FinStats - Vals'!AA142","v":0},{"$f":"O_FinStats!AB142-'O_FinStats - Vals'!AB142","v":0},{"$f":"O_FinStats!AC142-'O_FinStats - Vals'!AC142","v":0},{"$f":"O_FinStats!AD142-'O_FinStats - Vals'!AD142","v":0},{"$f":"O_FinStats!AE142-'O_FinStats - Vals'!AE142","v":0},{"$f":"O_FinStats!AF142-'O_FinStats - Vals'!AF142","v":0},{"$f":"O_FinStats!AG142-'O_FinStats - Vals'!AG142","v":0},{"$f":"O_FinStats!AH142-'O_FinStats - Vals'!AH142","v":-8.3136142478074362},{"$f":"O_FinStats!AI142-'O_FinStats - Vals'!AI142","v":9.9878814275602963},{"$f":"O_FinStats!AJ142-'O_FinStats - Vals'!AJ142","v":-12.548979055999439},{"$f":"O_FinStats!AK142-'O_FinStats - Vals'!AK142","v":-7.8461431064172302},{"$f":"O_FinStats!AL142-'O_FinStats - Vals'!AL142","v":-5.0654916932097649},{"$f":"O_FinStats!AM142-'O_FinStats - Vals'!AM142","v":0.80129248201296832},{"$f":"O_FinStats!AN142-'O_FinStats - Vals'!AN142","v":0.98159832344316555},{"$f":"O_FinStats!AO142-'O_FinStats - Vals'!AO142","v":1.1717478867415707},{"$f":"O_FinStats!AP142-'O_FinStats - Vals'!AP142","v":1.37128595160749},{"$f":"O_FinStats!AQ142-'O_FinStats - Vals'!AQ142","v":1.5805044904705028},{"$f":"O_FinStats!AR142-'O_FinStats - Vals'!AR142","v":0.82533921438482594},{"$f":"O_FinStats!AS142-'O_FinStats - Vals'!AS142","v":1.0355320840515105},{"$f":"O_FinStats!AT142-'O_FinStats - Vals'!AT142","v":1.2561433533656441},{"$f":"O_FinStats!AU142-'O_FinStats - Vals'!AU142","v":1.4875671773227737},{"$f":"O_FinStats!AV142-'O_FinStats - Vals'!AV142","v":1.730211179868661},{"$f":"O_FinStats!AW142-'O_FinStats - Vals'!AW142","v":0.85558869033002338},{"$f":"O_FinStats!AX142-'O_FinStats - Vals'!AX142","v":1.1033976011756295},{"$f":"O_FinStats!AY142-'O_FinStats - Vals'!AY142","v":1.2703625637780078},{"$f":"O_FinStats!AZ142-'O_FinStats - Vals'!AZ142","v":1.2027266808519244},{"$f":"O_FinStats!BA142-'O_FinStats - Vals'!BA142","v":1.5084120420544878},{"$f":"O_FinStats!BB142-'O_FinStats - Vals'!BB142","v":1.5893224687010843},{"$f":"O_FinStats!BC142-'O_FinStats - Vals'!BC142","v":1.9727393282073535},{"$f":"O_FinStats!BD142-'O_FinStats - Vals'!BD142","v":0.89993760135303091},{"$f":"O_FinStats!BE142-'O_FinStats - Vals'!BE142","v":1.155093219973196},{"$f":"O_FinStats!BF142-'O_FinStats - Vals'!BF142","v":1.4822764626287608},{"$f":"O_FinStats!BG142-'O_FinStats - Vals'!BG142","v":0.4684099860310198},{"$f":"O_FinStats!BH142-'O_FinStats - Vals'!BH142","v":0.79990504572333521},{"$f":"O_FinStats!BI142-'O_FinStats - Vals'!BI142","v":1.1477338071281338},{"$f":"O_FinStats!BJ142-'O_FinStats - Vals'!BJ142","v":1.512593091301369}]
[]
[null,null,null,null,{"$f":" C_LookForward!E218","v":"Standby Facility Commitment Fee"},null,{"$f":" C_LookForward!G218","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y144-'O_FinStats - Vals'!Y144","v":-0.29762922708368933},{"$f":"O_FinStats!Z144-'O_FinStats - Vals'!Z144","v":0},{"$f":"O_FinStats!AA144-'O_FinStats - Vals'!AA144","v":0},{"$f":"O_FinStats!AB144-'O_FinStats - Vals'!AB144","v":0},{"$f":"O_FinStats!AC144-'O_FinStats - Vals'!AC144","v":0},{"$f":"O_FinStats!AD144-'O_FinStats - Vals'!AD144","v":0},{"$f":"O_FinStats!AE144-'O_FinStats - Vals'!AE144","v":0},{"$f":"O_FinStats!AF144-'O_FinStats - Vals'!AF144","v":0},{"$f":"O_FinStats!AG144-'O_FinStats - Vals'!AG144","v":-5.1668555778761061E-4},{"$f":"O_FinStats!AH144-'O_FinStats - Vals'!AH144","v":1.8515646489074555E-2},{"$f":"O_FinStats!AI144-'O_FinStats - Vals'!AI144","v":1.4182351831854234E-2},{"$f":"O_FinStats!AJ144-'O_FinStats - Vals'!AJ144","v":-1.5091988686782187E-2},{"$f":"O_FinStats!AK144-'O_FinStats - Vals'!AK144","v":-1.5268198728779936E-2},{"$f":"O_FinStats!AL144-'O_FinStats - Vals'!AL144","v":-1.4578753511061748E-2},{"$f":"O_FinStats!AM144-'O_FinStats - Vals'!AM144","v":-1.4376236718177893E-2},{"$f":"O_FinStats!AN144-'O_FinStats - Vals'!AN144","v":-1.4135166188783188E-2},{"$f":"O_FinStats!AO144-'O_FinStats - Vals'!AO144","v":-1.3899169099984121E-2},{"$f":"O_FinStats!AP144-'O_FinStats - Vals'!AP144","v":-1.3668843043914691E-2},{"$f":"O_FinStats!AQ144-'O_FinStats - Vals'!AQ144","v":-1.3443435730033926E-2},{"$f":"O_FinStats!AR144-'O_FinStats - Vals'!AR144","v":-1.322286387686944E-2},{"$f":"O_FinStats!AS144-'O_FinStats - Vals'!AS144","v":-1.3007052683873255E-2},{"$f":"O_FinStats!AT144-'O_FinStats - Vals'!AT144","v":-1.2795929168159859E-2},{"$f":"O_FinStats!AU144-'O_FinStats - Vals'!AU144","v":-1.258942207418734E-2},{"$f":"O_FinStats!AV144-'O_FinStats - Vals'!AV144","v":-1.2387461850218884E-2},{"$f":"O_FinStats!AW144-'O_FinStats - Vals'!AW144","v":-1.2189980626072128E-2},{"$f":"O_FinStats!AX144-'O_FinStats - Vals'!AX144","v":-1.7860226391324119E-2},{"$f":"O_FinStats!AY144-'O_FinStats - Vals'!AY144","v":0.11943154580643878},{"$f":"O_FinStats!AZ144-'O_FinStats - Vals'!AZ144","v":0.43240060647556433},{"$f":"O_FinStats!BA144-'O_FinStats - Vals'!BA144","v":-3.953387917707829E-3},{"$f":"O_FinStats!BB144-'O_FinStats - Vals'!BB144","v":-0.6470440853278383},{"$f":"O_FinStats!BC144-'O_FinStats - Vals'!BC144","v":-3.5039037859945665E-2},{"$f":"O_FinStats!BD144-'O_FinStats - Vals'!BD144","v":2.5405953122934477E-3},{"$f":"O_FinStats!BE144-'O_FinStats - Vals'!BE144","v":2.4949713673123597E-3},{"$f":"O_FinStats!BF144-'O_FinStats - Vals'!BF144","v":1.8339628461525592E-3},{"$f":"O_FinStats!BG144-'O_FinStats - Vals'!BG144","v":1.6782869161957592E-3},{"$f":"O_FinStats!BH144-'O_FinStats - Vals'!BH144","v":1.6665033873906054E-3},{"$f":"O_FinStats!BI144-'O_FinStats - Vals'!BI144","v":1.4223920708253956E-3},{"$f":"O_FinStats!BJ144-'O_FinStats - Vals'!BJ144","v":1.2718354547587296E-3}]
[null,null,null,null,{"$f":" I_Series!E$313","v":"Profile of Embedded debt (fixed) interest "},null,{"$f":" I_Series!G$313","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y145-'O_FinStats - Vals'!Y145","v":0},{"$f":"O_FinStats!Z145-'O_FinStats - Vals'!Z145","v":0},{"$f":"O_FinStats!AA145-'O_FinStats - Vals'!AA145","v":0},{"$f":"O_FinStats!AB145-'O_FinStats - Vals'!AB145","v":0},{"$f":"O_FinStats!AC145-'O_FinStats - Vals'!AC145","v":0},{"$f":"O_FinStats!AD145-'O_FinStats - Vals'!AD145","v":0},{"$f":"O_FinStats!AE145-'O_FinStats - Vals'!AE145","v":0},{"$f":"O_FinStats!AF145-'O_FinStats - Vals'!AF145","v":0},{"$f":"O_FinStats!AG145-'O_FinStats - Vals'!AG145","v":0},{"$f":"O_FinStats!AH145-'O_FinStats - Vals'!AH145","v":0},{"$f":"O_FinStats!AI145-'O_FinStats - Vals'!AI145","v":0},{"$f":"O_FinStats!AJ145-'O_FinStats - Vals'!AJ145","v":0},{"$f":"O_FinStats!AK145-'O_FinStats - Vals'!AK145","v":0},{"$f":"O_FinStats!AL145-'O_FinStats - Vals'!AL145","v":0},{"$f":"O_FinStats!AM145-'O_FinStats - Vals'!AM145","v":0},{"$f":"O_FinStats!AN145-'O_FinStats - Vals'!AN145","v":0},{"$f":"O_FinStats!AO145-'O_FinStats - Vals'!AO145","v":0},{"$f":"O_FinStats!AP145-'O_FinStats - Vals'!AP145","v":0},{"$f":"O_FinStats!AQ145-'O_FinStats - Vals'!AQ145","v":0},{"$f":"O_FinStats!AR145-'O_FinStats - Vals'!AR145","v":0},{"$f":"O_FinStats!AS145-'O_FinStats - Vals'!AS145","v":0},{"$f":"O_FinStats!AT145-'O_FinStats - Vals'!AT145","v":0},{"$f":"O_FinStats!AU145-'O_FinStats - Vals'!AU145","v":0},{"$f":"O_FinStats!AV145-'O_FinStats - Vals'!AV145","v":0},{"$f":"O_FinStats!AW145-'O_FinStats - Vals'!AW145","v":0},{"$f":"O_FinStats!AX145-'O_FinStats - Vals'!AX145","v":0},{"$f":"O_FinStats!AY145-'O_FinStats - Vals'!AY145","v":0},{"$f":"O_FinStats!AZ145-'O_FinStats - Vals'!AZ145","v":0},{"$f":"O_FinStats!BA145-'O_FinStats - Vals'!BA145","v":0},{"$f":"O_FinStats!BB145-'O_FinStats - Vals'!BB145","v":0},{"$f":"O_FinStats!BC145-'O_FinStats - Vals'!BC145","v":0},{"$f":"O_FinStats!BD145-'O_FinStats - Vals'!BD145","v":0},{"$f":"O_FinStats!BE145-'O_FinStats - Vals'!BE145","v":0},{"$f":"O_FinStats!BF145-'O_FinStats - Vals'!BF145","v":0},{"$f":"O_FinStats!BG145-'O_FinStats - Vals'!BG145","v":0},{"$f":"O_FinStats!BH145-'O_FinStats - Vals'!BH145","v":0},{"$f":"O_FinStats!BI145-'O_FinStats - Vals'!BI145","v":0},{"$f":"O_FinStats!BJ145-'O_FinStats - Vals'!BJ145","v":0}]
[null,null,null,null,{"$f":" I_Series!E$316","v":"Profile of Embedded debt (indexed linked) interest "},null,{"$f":" I_Series!G$316","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y146-'O_FinStats - Vals'!Y146","v":0},{"$f":"O_FinStats!Z146-'O_FinStats - Vals'!Z146","v":0},{"$f":"O_FinStats!AA146-'O_FinStats - Vals'!AA146","v":0},{"$f":"O_FinStats!AB146-'O_FinStats - Vals'!AB146","v":0},{"$f":"O_FinStats!AC146-'O_FinStats - Vals'!AC146","v":0},{"$f":"O_FinStats!AD146-'O_FinStats - Vals'!AD146","v":0},{"$f":"O_FinStats!AE146-'O_FinStats - Vals'!AE146","v":0},{"$f":"O_FinStats!AF146-'O_FinStats - Vals'!AF146","v":0},{"$f":"O_FinStats!AG146-'O_FinStats - Vals'!AG146","v":0},{"$f":"O_FinStats!AH146-'O_FinStats - Vals'!AH146","v":0},{"$f":"O_FinStats!AI146-'O_FinStats - Vals'!AI146","v":0},{"$f":"O_FinStats!AJ146-'O_FinStats - Vals'!AJ146","v":0},{"$f":"O_FinStats!AK146-'O_FinStats - Vals'!AK146","v":0},{"$f":"O_FinStats!AL146-'O_FinStats - Vals'!AL146","v":0},{"$f":"O_FinStats!AM146-'O_FinStats - Vals'!AM146","v":0},{"$f":"O_FinStats!AN146-'O_FinStats - Vals'!AN146","v":0},{"$f":"O_FinStats!AO146-'O_FinStats - Vals'!AO146","v":0},{"$f":"O_FinStats!AP146-'O_FinStats - Vals'!AP146","v":0},{"$f":"O_FinStats!AQ146-'O_FinStats - Vals'!AQ146","v":0},{"$f":"O_FinStats!AR146-'O_FinStats - Vals'!AR146","v":0},{"$f":"O_FinStats!AS146-'O_FinStats - Vals'!AS146","v":0},{"$f":"O_FinStats!AT146-'O_FinStats - Vals'!AT146","v":0},{"$f":"O_FinStats!AU146-'O_FinStats - Vals'!AU146","v":0},{"$f":"O_FinStats!AV146-'O_FinStats - Vals'!AV146","v":0},{"$f":"O_FinStats!AW146-'O_FinStats - Vals'!AW146","v":0},{"$f":"O_FinStats!AX146-'O_FinStats - Vals'!AX146","v":0},{"$f":"O_FinStats!AY146-'O_FinStats - Vals'!AY146","v":0},{"$f":"O_FinStats!AZ146-'O_FinStats - Vals'!AZ146","v":0},{"$f":"O_FinStats!BA146-'O_FinStats - Vals'!BA146","v":0},{"$f":"O_FinStats!BB146-'O_FinStats - Vals'!BB146","v":0},{"$f":"O_FinStats!BC146-'O_FinStats - Vals'!BC146","v":0},{"$f":"O_FinStats!BD146-'O_FinStats - Vals'!BD146","v":0},{"$f":"O_FinStats!BE146-'O_FinStats - Vals'!BE146","v":0},{"$f":"O_FinStats!BF146-'O_FinStats - Vals'!BF146","v":0},{"$f":"O_FinStats!BG146-'O_FinStats - Vals'!BG146","v":0},{"$f":"O_FinStats!BH146-'O_FinStats - Vals'!BH146","v":0},{"$f":"O_FinStats!BI146-'O_FinStats - Vals'!BI146","v":0},{"$f":"O_FinStats!BJ146-'O_FinStats - Vals'!BJ146","v":0}]
[null,null,null,null,{"$f":" I_Series!E$312","v":"Profile of Embedded debt (fixed) repayments"},null,{"$f":" I_Series!G$312","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y147-'O_FinStats - Vals'!Y147","v":0},{"$f":"O_FinStats!Z147-'O_FinStats - Vals'!Z147","v":0},{"$f":"O_FinStats!AA147-'O_FinStats - Vals'!AA147","v":0},{"$f":"O_FinStats!AB147-'O_FinStats - Vals'!AB147","v":0},{"$f":"O_FinStats!AC147-'O_FinStats - Vals'!AC147","v":0},{"$f":"O_FinStats!AD147-'O_FinStats - Vals'!AD147","v":0},{"$f":"O_FinStats!AE147-'O_FinStats - Vals'!AE147","v":0},{"$f":"O_FinStats!AF147-'O_FinStats - Vals'!AF147","v":0},{"$f":"O_FinStats!AG147-'O_FinStats - Vals'!AG147","v":0},{"$f":"O_FinStats!AH147-'O_FinStats - Vals'!AH147","v":0},{"$f":"O_FinStats!AI147-'O_FinStats - Vals'!AI147","v":0},{"$f":"O_FinStats!AJ147-'O_FinStats - Vals'!AJ147","v":0},{"$f":"O_FinStats!AK147-'O_FinStats - Vals'!AK147","v":0},{"$f":"O_FinStats!AL147-'O_FinStats - Vals'!AL147","v":0},{"$f":"O_FinStats!AM147-'O_FinStats - Vals'!AM147","v":0},{"$f":"O_FinStats!AN147-'O_FinStats - Vals'!AN147","v":0},{"$f":"O_FinStats!AO147-'O_FinStats - Vals'!AO147","v":0},{"$f":"O_FinStats!AP147-'O_FinStats - Vals'!AP147","v":0},{"$f":"O_FinStats!AQ147-'O_FinStats - Vals'!AQ147","v":0},{"$f":"O_FinStats!AR147-'O_FinStats - Vals'!AR147","v":0},{"$f":"O_FinStats!AS147-'O_FinStats - Vals'!AS147","v":0},{"$f":"O_FinStats!AT147-'O_FinStats - Vals'!AT147","v":0},{"$f":"O_FinStats!AU147-'O_FinStats - Vals'!AU147","v":0},{"$f":"O_FinStats!AV147-'O_FinStats - Vals'!AV147","v":0},{"$f":"O_FinStats!AW147-'O_FinStats - Vals'!AW147","v":0},{"$f":"O_FinStats!AX147-'O_FinStats - Vals'!AX147","v":0},{"$f":"O_FinStats!AY147-'O_FinStats - Vals'!AY147","v":0},{"$f":"O_FinStats!AZ147-'O_FinStats - Vals'!AZ147","v":0},{"$f":"O_FinStats!BA147-'O_FinStats - Vals'!BA147","v":0},{"$f":"O_FinStats!BB147-'O_FinStats - Vals'!BB147","v":0},{"$f":"O_FinStats!BC147-'O_FinStats - Vals'!BC147","v":0},{"$f":"O_FinStats!BD147-'O_FinStats - Vals'!BD147","v":0},{"$f":"O_FinStats!BE147-'O_FinStats - Vals'!BE147","v":0},{"$f":"O_FinStats!BF147-'O_FinStats - Vals'!BF147","v":0},{"$f":"O_FinStats!BG147-'O_FinStats - Vals'!BG147","v":0},{"$f":"O_FinStats!BH147-'O_FinStats - Vals'!BH147","v":0},{"$f":"O_FinStats!BI147-'O_FinStats - Vals'!BI147","v":0},{"$f":"O_FinStats!BJ147-'O_FinStats - Vals'!BJ147","v":0}]
[null,null,null,null,{"$f":" I_Series!E$315","v":"Profile of Embedded debt (indexed linked) repayments"},null,{"$f":" I_Series!G$315","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y148-'O_FinStats - Vals'!Y148","v":0},{"$f":"O_FinStats!Z148-'O_FinStats - Vals'!Z148","v":0},{"$f":"O_FinStats!AA148-'O_FinStats - Vals'!AA148","v":0},{"$f":"O_FinStats!AB148-'O_FinStats - Vals'!AB148","v":0},{"$f":"O_FinStats!AC148-'O_FinStats - Vals'!AC148","v":0},{"$f":"O_FinStats!AD148-'O_FinStats - Vals'!AD148","v":0},{"$f":"O_FinStats!AE148-'O_FinStats - Vals'!AE148","v":0},{"$f":"O_FinStats!AF148-'O_FinStats - Vals'!AF148","v":0},{"$f":"O_FinStats!AG148-'O_FinStats - Vals'!AG148","v":0},{"$f":"O_FinStats!AH148-'O_FinStats - Vals'!AH148","v":0},{"$f":"O_FinStats!AI148-'O_FinStats - Vals'!AI148","v":0},{"$f":"O_FinStats!AJ148-'O_FinStats - Vals'!AJ148","v":0},{"$f":"O_FinStats!AK148-'O_FinStats - Vals'!AK148","v":0},{"$f":"O_FinStats!AL148-'O_FinStats - Vals'!AL148","v":0},{"$f":"O_FinStats!AM148-'O_FinStats - Vals'!AM148","v":0},{"$f":"O_FinStats!AN148-'O_FinStats - Vals'!AN148","v":0},{"$f":"O_FinStats!AO148-'O_FinStats - Vals'!AO148","v":0},{"$f":"O_FinStats!AP148-'O_FinStats - Vals'!AP148","v":0},{"$f":"O_FinStats!AQ148-'O_FinStats - Vals'!AQ148","v":0},{"$f":"O_FinStats!AR148-'O_FinStats - Vals'!AR148","v":0},{"$f":"O_FinStats!AS148-'O_FinStats - Vals'!AS148","v":0},{"$f":"O_FinStats!AT148-'O_FinStats - Vals'!AT148","v":0},{"$f":"O_FinStats!AU148-'O_FinStats - Vals'!AU148","v":0},{"$f":"O_FinStats!AV148-'O_FinStats - Vals'!AV148","v":0},{"$f":"O_FinStats!AW148-'O_FinStats - Vals'!AW148","v":0},{"$f":"O_FinStats!AX148-'O_FinStats - Vals'!AX148","v":0},{"$f":"O_FinStats!AY148-'O_FinStats - Vals'!AY148","v":0},{"$f":"O_FinStats!AZ148-'O_FinStats - Vals'!AZ148","v":0},{"$f":"O_FinStats!BA148-'O_FinStats - Vals'!BA148","v":0},{"$f":"O_FinStats!BB148-'O_FinStats - Vals'!BB148","v":0},{"$f":"O_FinStats!BC148-'O_FinStats - Vals'!BC148","v":0},{"$f":"O_FinStats!BD148-'O_FinStats - Vals'!BD148","v":0},{"$f":"O_FinStats!BE148-'O_FinStats - Vals'!BE148","v":0},{"$f":"O_FinStats!BF148-'O_FinStats - Vals'!BF148","v":0},{"$f":"O_FinStats!BG148-'O_FinStats - Vals'!BG148","v":0},{"$f":"O_FinStats!BH148-'O_FinStats - Vals'!BH148","v":0},{"$f":"O_FinStats!BI148-'O_FinStats - Vals'!BI148","v":0},{"$f":"O_FinStats!BJ148-'O_FinStats - Vals'!BJ148","v":0}]
[null,null,null,null,{"$f":" I_Series!E$317","v":"Profile of Embedded debt accretion repayments"},null,{"$f":" I_Series!G$317","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y149-'O_FinStats - Vals'!Y149","v":0},{"$f":"O_FinStats!Z149-'O_FinStats - Vals'!Z149","v":0},{"$f":"O_FinStats!AA149-'O_FinStats - Vals'!AA149","v":0},{"$f":"O_FinStats!AB149-'O_FinStats - Vals'!AB149","v":0},{"$f":"O_FinStats!AC149-'O_FinStats - Vals'!AC149","v":0},{"$f":"O_FinStats!AD149-'O_FinStats - Vals'!AD149","v":0},{"$f":"O_FinStats!AE149-'O_FinStats - Vals'!AE149","v":0},{"$f":"O_FinStats!AF149-'O_FinStats - Vals'!AF149","v":0},{"$f":"O_FinStats!AG149-'O_FinStats - Vals'!AG149","v":0},{"$f":"O_FinStats!AH149-'O_FinStats - Vals'!AH149","v":0},{"$f":"O_FinStats!AI149-'O_FinStats - Vals'!AI149","v":0},{"$f":"O_FinStats!AJ149-'O_FinStats - Vals'!AJ149","v":0},{"$f":"O_FinStats!AK149-'O_FinStats - Vals'!AK149","v":0},{"$f":"O_FinStats!AL149-'O_FinStats - Vals'!AL149","v":0},{"$f":"O_FinStats!AM149-'O_FinStats - Vals'!AM149","v":0},{"$f":"O_FinStats!AN149-'O_FinStats - Vals'!AN149","v":0},{"$f":"O_FinStats!AO149-'O_FinStats - Vals'!AO149","v":0},{"$f":"O_FinStats!AP149-'O_FinStats - Vals'!AP149","v":0},{"$f":"O_FinStats!AQ149-'O_FinStats - Vals'!AQ149","v":0},{"$f":"O_FinStats!AR149-'O_FinStats - Vals'!AR149","v":0},{"$f":"O_FinStats!AS149-'O_FinStats - Vals'!AS149","v":0},{"$f":"O_FinStats!AT149-'O_FinStats - Vals'!AT149","v":0},{"$f":"O_FinStats!AU149-'O_FinStats - Vals'!AU149","v":0},{"$f":"O_FinStats!AV149-'O_FinStats - Vals'!AV149","v":0},{"$f":"O_FinStats!AW149-'O_FinStats - Vals'!AW149","v":0},{"$f":"O_FinStats!AX149-'O_FinStats - Vals'!AX149","v":0},{"$f":"O_FinStats!AY149-'O_FinStats - Vals'!AY149","v":0},{"$f":"O_FinStats!AZ149-'O_FinStats - Vals'!AZ149","v":0},{"$f":"O_FinStats!BA149-'O_FinStats - Vals'!BA149","v":0},{"$f":"O_FinStats!BB149-'O_FinStats - Vals'!BB149","v":0},{"$f":"O_FinStats!BC149-'O_FinStats - Vals'!BC149","v":0},{"$f":"O_FinStats!BD149-'O_FinStats - Vals'!BD149","v":0},{"$f":"O_FinStats!BE149-'O_FinStats - Vals'!BE149","v":0},{"$f":"O_FinStats!BF149-'O_FinStats - Vals'!BF149","v":0},{"$f":"O_FinStats!BG149-'O_FinStats - Vals'!BG149","v":0},{"$f":"O_FinStats!BH149-'O_FinStats - Vals'!BH149","v":0},{"$f":"O_FinStats!BI149-'O_FinStats - Vals'!BI149","v":0},{"$f":"O_FinStats!BJ149-'O_FinStats - Vals'!BJ149","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$101","v":"Total fixed debt drawdowns"},null,{"$f":" C_Fin_Fixed!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y150-'O_FinStats - Vals'!Y150","v":24.268438213672198},{"$f":"O_FinStats!Z150-'O_FinStats - Vals'!Z150","v":0},{"$f":"O_FinStats!AA150-'O_FinStats - Vals'!AA150","v":0},{"$f":"O_FinStats!AB150-'O_FinStats - Vals'!AB150","v":0},{"$f":"O_FinStats!AC150-'O_FinStats - Vals'!AC150","v":0},{"$f":"O_FinStats!AD150-'O_FinStats - Vals'!AD150","v":0},{"$f":"O_FinStats!AE150-'O_FinStats - Vals'!AE150","v":0},{"$f":"O_FinStats!AF150-'O_FinStats - Vals'!AF150","v":0},{"$f":"O_FinStats!AG150-'O_FinStats - Vals'!AG150","v":5.0511327361473377},{"$f":"O_FinStats!AH150-'O_FinStats - Vals'!AH150","v":-138.19162667906545},{"$f":"O_FinStats!AI150-'O_FinStats - Vals'!AI150","v":140.70485309654214},{"$f":"O_FinStats!AJ150-'O_FinStats - Vals'!AJ150","v":4.1548973775397826},{"$f":"O_FinStats!AK150-'O_FinStats - Vals'!AK150","v":-1.1489908498333534E-2},{"$f":"O_FinStats!AL150-'O_FinStats - Vals'!AL150","v":2.2465149896447656E-2},{"$f":"O_FinStats!AM150-'O_FinStats - Vals'!AM150","v":0.14878857600797346},{"$f":"O_FinStats!AN150-'O_FinStats - Vals'!AN150","v":0.14504308676350774},{"$f":"O_FinStats!AO150-'O_FinStats - Vals'!AO150","v":0.15963600526049504},{"$f":"O_FinStats!AP150-'O_FinStats - Vals'!AP150","v":0.16478241939319105},{"$f":"O_FinStats!AQ150-'O_FinStats - Vals'!AQ150","v":0.1699071235102565},{"$f":"O_FinStats!AR150-'O_FinStats - Vals'!AR150","v":0.17510696669705794},{"$f":"O_FinStats!AS150-'O_FinStats - Vals'!AS150","v":0.18038507168159867},{"$f":"O_FinStats!AT150-'O_FinStats - Vals'!AT150","v":0.18574365341771681},{"$f":"O_FinStats!AU150-'O_FinStats - Vals'!AU150","v":0.19118495304019234},{"$f":"O_FinStats!AV150-'O_FinStats - Vals'!AV150","v":0.19671124810565743},{"$f":"O_FinStats!AW150-'O_FinStats - Vals'!AW150","v":0.20232485369888309},{"$f":"O_FinStats!AX150-'O_FinStats - Vals'!AX150","v":1.0329964312804805},{"$f":"O_FinStats!AY150-'O_FinStats - Vals'!AY150","v":-19.084000678433654},{"$f":"O_FinStats!AZ150-'O_FinStats - Vals'!AZ150","v":-43.623050610148766},{"$f":"O_FinStats!BA150-'O_FinStats - Vals'!BA150","v":68.714739940375694},{"$f":"O_FinStats!BB150-'O_FinStats - Vals'!BB150","v":-80.839520113979233},{"$f":"O_FinStats!BC150-'O_FinStats - Vals'!BC150","v":82.136690829119061},{"$f":"O_FinStats!BD150-'O_FinStats - Vals'!BD150","v":-9.7864023401484701E-2},{"$f":"O_FinStats!BE150-'O_FinStats - Vals'!BE150","v":0.21660485712482114},{"$f":"O_FinStats!BF150-'O_FinStats - Vals'!BF150","v":0.34975477169973601},{"$f":"O_FinStats!BG150-'O_FinStats - Vals'!BG150","v":0.43966065192262249},{"$f":"O_FinStats!BH150-'O_FinStats - Vals'!BH150","v":0.42021492304183994},{"$f":"O_FinStats!BI150-'O_FinStats - Vals'!BI150","v":0.4767542862261962},{"$f":"O_FinStats!BJ150-'O_FinStats - Vals'!BJ150","v":0.47561121870785428}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$101","v":"Total index-linked debt drawdowns"},null,{"$f":" C_Fin_Ind!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y151-'O_FinStats - Vals'!Y151","v":10.400759234427824},{"$f":"O_FinStats!Z151-'O_FinStats - Vals'!Z151","v":0},{"$f":"O_FinStats!AA151-'O_FinStats - Vals'!AA151","v":0},{"$f":"O_FinStats!AB151-'O_FinStats - Vals'!AB151","v":0},{"$f":"O_FinStats!AC151-'O_FinStats - Vals'!AC151","v":0},{"$f":"O_FinStats!AD151-'O_FinStats - Vals'!AD151","v":0},{"$f":"O_FinStats!AE151-'O_FinStats - Vals'!AE151","v":0},{"$f":"O_FinStats!AF151-'O_FinStats - Vals'!AF151","v":0},{"$f":"O_FinStats!AG151-'O_FinStats - Vals'!AG151","v":2.1647711726345733},{"$f":"O_FinStats!AH151-'O_FinStats - Vals'!AH151","v":-59.224982862456642},{"$f":"O_FinStats!AI151-'O_FinStats - Vals'!AI151","v":60.302079898518059},{"$f":"O_FinStats!AJ151-'O_FinStats - Vals'!AJ151","v":1.7806703046599068},{"$f":"O_FinStats!AK151-'O_FinStats - Vals'!AK151","v":-4.9242464992858004E-3},{"$f":"O_FinStats!AL151-'O_FinStats - Vals'!AL151","v":9.6279213841512501E-3},{"$f":"O_FinStats!AM151-'O_FinStats - Vals'!AM151","v":6.3766532574845769E-2},{"$f":"O_FinStats!AN151-'O_FinStats - Vals'!AN151","v":6.2161322898646176E-2},{"$f":"O_FinStats!AO151-'O_FinStats - Vals'!AO151","v":6.8415430825893964E-2},{"$f":"O_FinStats!AP151-'O_FinStats - Vals'!AP151","v":7.0621036882698718E-2},{"$f":"O_FinStats!AQ151-'O_FinStats - Vals'!AQ151","v":7.2817338647325869E-2},{"$f":"O_FinStats!AR151-'O_FinStats - Vals'!AR151","v":7.5045842870167689E-2},{"$f":"O_FinStats!AS151-'O_FinStats - Vals'!AS151","v":7.7307887863582891E-2},{"$f":"O_FinStats!AT151-'O_FinStats - Vals'!AT151","v":7.9604422893339688E-2},{"$f":"O_FinStats!AU151-'O_FinStats - Vals'!AU151","v":8.1936408445869802E-2},{"$f":"O_FinStats!AV151-'O_FinStats - Vals'!AV151","v":8.4304820616637244E-2},{"$f":"O_FinStats!AW151-'O_FinStats - Vals'!AW151","v":8.671065158523561E-2},{"$f":"O_FinStats!AX151-'O_FinStats - Vals'!AX151","v":0.44271275626306306},{"$f":"O_FinStats!AY151-'O_FinStats - Vals'!AY151","v":-8.1788574336143824},{"$f":"O_FinStats!AZ151-'O_FinStats - Vals'!AZ151","v":-18.695593118635315},{"$f":"O_FinStats!BA151-'O_FinStats - Vals'!BA151","v":29.449174260161158},{"$f":"O_FinStats!BB151-'O_FinStats - Vals'!BB151","v":-34.645508620276814},{"$f":"O_FinStats!BC151-'O_FinStats - Vals'!BC151","v":35.201438926765377},{"$f":"O_FinStats!BD151-'O_FinStats - Vals'!BD151","v":-4.1941724314881412E-2},{"$f":"O_FinStats!BE151-'O_FinStats - Vals'!BE151","v":9.2830653053624701E-2},{"$f":"O_FinStats!BF151-'O_FinStats - Vals'!BF151","v":0.14989490215702972},{"$f":"O_FinStats!BG151-'O_FinStats - Vals'!BG151","v":0.188425993680994},{"$f":"O_FinStats!BH151-'O_FinStats - Vals'!BH151","v":0.18009210987514734},{"$f":"O_FinStats!BI151-'O_FinStats - Vals'!BI151","v":0.20432326552543145},{"$f":"O_FinStats!BJ151-'O_FinStats - Vals'!BJ151","v":0.20383337944622326}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$101","v":"Total synthetic index-linked debt drawdowns"},null,{"$f":" C_Fin_Synth!G$101","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y152-'O_FinStats - Vals'!Y152","v":0},{"$f":"O_FinStats!Z152-'O_FinStats - Vals'!Z152","v":0},{"$f":"O_FinStats!AA152-'O_FinStats - Vals'!AA152","v":0},{"$f":"O_FinStats!AB152-'O_FinStats - Vals'!AB152","v":0},{"$f":"O_FinStats!AC152-'O_FinStats - Vals'!AC152","v":0},{"$f":"O_FinStats!AD152-'O_FinStats - Vals'!AD152","v":0},{"$f":"O_FinStats!AE152-'O_FinStats - Vals'!AE152","v":0},{"$f":"O_FinStats!AF152-'O_FinStats - Vals'!AF152","v":0},{"$f":"O_FinStats!AG152-'O_FinStats - Vals'!AG152","v":0},{"$f":"O_FinStats!AH152-'O_FinStats - Vals'!AH152","v":0},{"$f":"O_FinStats!AI152-'O_FinStats - Vals'!AI152","v":0},{"$f":"O_FinStats!AJ152-'O_FinStats - Vals'!AJ152","v":0},{"$f":"O_FinStats!AK152-'O_FinStats - Vals'!AK152","v":0},{"$f":"O_FinStats!AL152-'O_FinStats - Vals'!AL152","v":0},{"$f":"O_FinStats!AM152-'O_FinStats - Vals'!AM152","v":0},{"$f":"O_FinStats!AN152-'O_FinStats - Vals'!AN152","v":0},{"$f":"O_FinStats!AO152-'O_FinStats - Vals'!AO152","v":0},{"$f":"O_FinStats!AP152-'O_FinStats - Vals'!AP152","v":0},{"$f":"O_FinStats!AQ152-'O_FinStats - Vals'!AQ152","v":0},{"$f":"O_FinStats!AR152-'O_FinStats - Vals'!AR152","v":0},{"$f":"O_FinStats!AS152-'O_FinStats - Vals'!AS152","v":0},{"$f":"O_FinStats!AT152-'O_FinStats - Vals'!AT152","v":0},{"$f":"O_FinStats!AU152-'O_FinStats - Vals'!AU152","v":0},{"$f":"O_FinStats!AV152-'O_FinStats - Vals'!AV152","v":0},{"$f":"O_FinStats!AW152-'O_FinStats - Vals'!AW152","v":0},{"$f":"O_FinStats!AX152-'O_FinStats - Vals'!AX152","v":0},{"$f":"O_FinStats!AY152-'O_FinStats - Vals'!AY152","v":0},{"$f":"O_FinStats!AZ152-'O_FinStats - Vals'!AZ152","v":0},{"$f":"O_FinStats!BA152-'O_FinStats - Vals'!BA152","v":0},{"$f":"O_FinStats!BB152-'O_FinStats - Vals'!BB152","v":0},{"$f":"O_FinStats!BC152-'O_FinStats - Vals'!BC152","v":0},{"$f":"O_FinStats!BD152-'O_FinStats - Vals'!BD152","v":0},{"$f":"O_FinStats!BE152-'O_FinStats - Vals'!BE152","v":0},{"$f":"O_FinStats!BF152-'O_FinStats - Vals'!BF152","v":0},{"$f":"O_FinStats!BG152-'O_FinStats - Vals'!BG152","v":0},{"$f":"O_FinStats!BH152-'O_FinStats - Vals'!BH152","v":0},{"$f":"O_FinStats!BI152-'O_FinStats - Vals'!BI152","v":0},{"$f":"O_FinStats!BJ152-'O_FinStats - Vals'!BJ152","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$344","v":"Total fixed debt interest paid (CF St)"},null,{"$f":" C_Fin_Fixed!G$344","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y153-'O_FinStats - Vals'!Y153","v":-53.563342317076604},{"$f":"O_FinStats!Z153-'O_FinStats - Vals'!Z153","v":0},{"$f":"O_FinStats!AA153-'O_FinStats - Vals'!AA153","v":0},{"$f":"O_FinStats!AB153-'O_FinStats - Vals'!AB153","v":0},{"$f":"O_FinStats!AC153-'O_FinStats - Vals'!AC153","v":0},{"$f":"O_FinStats!AD153-'O_FinStats - Vals'!AD153","v":0},{"$f":"O_FinStats!AE153-'O_FinStats - Vals'!AE153","v":0},{"$f":"O_FinStats!AF153-'O_FinStats - Vals'!AF153","v":0},{"$f":"O_FinStats!AG153-'O_FinStats - Vals'!AG153","v":-6.4101064092881188E-2},{"$f":"O_FinStats!AH153-'O_FinStats - Vals'!AH153","v":2.9023775924128472},{"$f":"O_FinStats!AI153-'O_FinStats - Vals'!AI153","v":1.7267142866689937},{"$f":"O_FinStats!AJ153-'O_FinStats - Vals'!AJ153","v":-2.6037356005942769},{"$f":"O_FinStats!AK153-'O_FinStats - Vals'!AK153","v":-2.7275989811984402},{"$f":"O_FinStats!AL153-'O_FinStats - Vals'!AL153","v":-2.7279270760123779},{"$f":"O_FinStats!AM153-'O_FinStats - Vals'!AM153","v":-2.7303213021437784},{"$f":"O_FinStats!AN153-'O_FinStats - Vals'!AN153","v":-2.7337232394532691},{"$f":"O_FinStats!AO153-'O_FinStats - Vals'!AO153","v":-2.7372507666121919},{"$f":"O_FinStats!AP153-'O_FinStats - Vals'!AP153","v":-2.7410068326954615},{"$f":"O_FinStats!AQ153-'O_FinStats - Vals'!AQ153","v":-2.744881816188979},{"$f":"O_FinStats!AR153-'O_FinStats - Vals'!AR153","v":-2.7488763356859067},{"$f":"O_FinStats!AS153-'O_FinStats - Vals'!AS153","v":-2.7529921672378919},{"$f":"O_FinStats!AT153-'O_FinStats - Vals'!AT153","v":-2.7572311486950412},{"$f":"O_FinStats!AU153-'O_FinStats - Vals'!AU153","v":-2.7615951694994578},{"$f":"O_FinStats!AV153-'O_FinStats - Vals'!AV153","v":-2.766086171410052},{"$f":"O_FinStats!AW153-'O_FinStats - Vals'!AW153","v":-2.7707061493584888},{"$f":"O_FinStats!AX153-'O_FinStats - Vals'!AX153","v":-2.7850085071404465},{"$f":"O_FinStats!AY153-'O_FinStats - Vals'!AY153","v":-2.5760167863593892},{"$f":"O_FinStats!AZ153-'O_FinStats - Vals'!AZ153","v":-1.8500042956155767},{"$f":"O_FinStats!BA153-'O_FinStats - Vals'!BA153","v":-2.0764109095791241},{"$f":"O_FinStats!BB153-'O_FinStats - Vals'!BB153","v":-4.9025107462764481},{"$f":"O_FinStats!BC153-'O_FinStats - Vals'!BC153","v":-3.741865881401111},{"$f":"O_FinStats!BD153-'O_FinStats - Vals'!BD153","v":-0.36124877630481933},{"$f":"O_FinStats!BE153-'O_FinStats - Vals'!BE153","v":-0.23876015861287669},{"$f":"O_FinStats!BF153-'O_FinStats - Vals'!BF153","v":-0.24498928752939264},{"$f":"O_FinStats!BG153-'O_FinStats - Vals'!BG153","v":-0.25173479044212854},{"$f":"O_FinStats!BH153-'O_FinStats - Vals'!BH153","v":-0.25828835885459966},{"$f":"O_FinStats!BI153-'O_FinStats - Vals'!BI153","v":-0.26514580174853108},{"$f":"O_FinStats!BJ153-'O_FinStats - Vals'!BJ153","v":-0.27241607541697022}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$344","v":"Total index-linked debt interest paid (CF St)"},null,{"$f":" C_Fin_Ind!G$344","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y154-'O_FinStats - Vals'!Y154","v":1.4501135051511937},{"$f":"O_FinStats!Z154-'O_FinStats - Vals'!Z154","v":0},{"$f":"O_FinStats!AA154-'O_FinStats - Vals'!AA154","v":0},{"$f":"O_FinStats!AB154-'O_FinStats - Vals'!AB154","v":0},{"$f":"O_FinStats!AC154-'O_FinStats - Vals'!AC154","v":0},{"$f":"O_FinStats!AD154-'O_FinStats - Vals'!AD154","v":0},{"$f":"O_FinStats!AE154-'O_FinStats - Vals'!AE154","v":0},{"$f":"O_FinStats!AF154-'O_FinStats - Vals'!AF154","v":0},{"$f":"O_FinStats!AG154-'O_FinStats - Vals'!AG154","v":-2.909546299071053E-2},{"$f":"O_FinStats!AH154-'O_FinStats - Vals'!AH154","v":0.4517267542511938},{"$f":"O_FinStats!AI154-'O_FinStats - Vals'!AI154","v":1.0945407922445938},{"$f":"O_FinStats!AJ154-'O_FinStats - Vals'!AJ154","v":7.0979555165592956E-2},{"$f":"O_FinStats!AK154-'O_FinStats - Vals'!AK154","v":3.4855817327667182E-2},{"$f":"O_FinStats!AL154-'O_FinStats - Vals'!AL154","v":3.3828194068973971E-2},{"$f":"O_FinStats!AM154-'O_FinStats - Vals'!AM154","v":3.1884716023728998E-3},{"$f":"O_FinStats!AN154-'O_FinStats - Vals'!AN154","v":3.0347876362952775E-3},{"$f":"O_FinStats!AO154-'O_FinStats - Vals'!AO154","v":2.8745402988832325E-3},{"$f":"O_FinStats!AP154-'O_FinStats - Vals'!AP154","v":2.6932050806873775E-3},{"$f":"O_FinStats!AQ154-'O_FinStats - Vals'!AQ154","v":2.4979584690498768E-3},{"$f":"O_FinStats!AR154-'O_FinStats - Vals'!AR154","v":2.2883390553474214E-3},{"$f":"O_FinStats!AS154-'O_FinStats - Vals'!AS154","v":2.0637891347021764E-3},{"$f":"O_FinStats!AT154-'O_FinStats - Vals'!AT154","v":1.8237298686898384E-3},{"$f":"O_FinStats!AU154-'O_FinStats - Vals'!AU154","v":1.5675613784758013E-3},{"$f":"O_FinStats!AV154-'O_FinStats - Vals'!AV154","v":1.2946620619871396E-3},{"$f":"O_FinStats!AW154-'O_FinStats - Vals'!AW154","v":1.004387881195612E-3},{"$f":"O_FinStats!AX154-'O_FinStats - Vals'!AX154","v":1.5660371186498878E-5},{"$f":"O_FinStats!AY154-'O_FinStats - Vals'!AY154","v":1.4904103864338936E-2},{"$f":"O_FinStats!AZ154-'O_FinStats - Vals'!AZ154","v":6.7070284628194088E-2},{"$f":"O_FinStats!BA154-'O_FinStats - Vals'!BA154","v":5.6545241112786471E-2},{"$f":"O_FinStats!BB154-'O_FinStats - Vals'!BB154","v":-0.12951860728092868},{"$f":"O_FinStats!BC154-'O_FinStats - Vals'!BC154","v":-0.145331418032427},{"$f":"O_FinStats!BD154-'O_FinStats - Vals'!BD154","v":-1.6448580012387026E-2},{"$f":"O_FinStats!BE154-'O_FinStats - Vals'!BE154","v":-1.1211319481219562E-2},{"$f":"O_FinStats!BF154-'O_FinStats - Vals'!BF154","v":-1.1998159851764001E-2},{"$f":"O_FinStats!BG154-'O_FinStats - Vals'!BG154","v":-1.2754227003696883E-2},{"$f":"O_FinStats!BH154-'O_FinStats - Vals'!BH154","v":-1.3408354856053961E-2},{"$f":"O_FinStats!BI154-'O_FinStats - Vals'!BI154","v":-1.4096541689653463E-2},{"$f":"O_FinStats!BJ154-'O_FinStats - Vals'!BJ154","v":-1.4821659152069344E-2}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$344","v":"Total synthetic index-linked debt interest paid (CF St)"},null,{"$f":" C_Fin_Synth!G$344","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y155-'O_FinStats - Vals'!Y155","v":0},{"$f":"O_FinStats!Z155-'O_FinStats - Vals'!Z155","v":0},{"$f":"O_FinStats!AA155-'O_FinStats - Vals'!AA155","v":0},{"$f":"O_FinStats!AB155-'O_FinStats - Vals'!AB155","v":0},{"$f":"O_FinStats!AC155-'O_FinStats - Vals'!AC155","v":0},{"$f":"O_FinStats!AD155-'O_FinStats - Vals'!AD155","v":0},{"$f":"O_FinStats!AE155-'O_FinStats - Vals'!AE155","v":0},{"$f":"O_FinStats!AF155-'O_FinStats - Vals'!AF155","v":0},{"$f":"O_FinStats!AG155-'O_FinStats - Vals'!AG155","v":0},{"$f":"O_FinStats!AH155-'O_FinStats - Vals'!AH155","v":0},{"$f":"O_FinStats!AI155-'O_FinStats - Vals'!AI155","v":0},{"$f":"O_FinStats!AJ155-'O_FinStats - Vals'!AJ155","v":0},{"$f":"O_FinStats!AK155-'O_FinStats - Vals'!AK155","v":0},{"$f":"O_FinStats!AL155-'O_FinStats - Vals'!AL155","v":0},{"$f":"O_FinStats!AM155-'O_FinStats - Vals'!AM155","v":0},{"$f":"O_FinStats!AN155-'O_FinStats - Vals'!AN155","v":0},{"$f":"O_FinStats!AO155-'O_FinStats - Vals'!AO155","v":0},{"$f":"O_FinStats!AP155-'O_FinStats - Vals'!AP155","v":0},{"$f":"O_FinStats!AQ155-'O_FinStats - Vals'!AQ155","v":0},{"$f":"O_FinStats!AR155-'O_FinStats - Vals'!AR155","v":0},{"$f":"O_FinStats!AS155-'O_FinStats - Vals'!AS155","v":0},{"$f":"O_FinStats!AT155-'O_FinStats - Vals'!AT155","v":0},{"$f":"O_FinStats!AU155-'O_FinStats - Vals'!AU155","v":0},{"$f":"O_FinStats!AV155-'O_FinStats - Vals'!AV155","v":0},{"$f":"O_FinStats!AW155-'O_FinStats - Vals'!AW155","v":0},{"$f":"O_FinStats!AX155-'O_FinStats - Vals'!AX155","v":0},{"$f":"O_FinStats!AY155-'O_FinStats - Vals'!AY155","v":0},{"$f":"O_FinStats!AZ155-'O_FinStats - Vals'!AZ155","v":0},{"$f":"O_FinStats!BA155-'O_FinStats - Vals'!BA155","v":0},{"$f":"O_FinStats!BB155-'O_FinStats - Vals'!BB155","v":0},{"$f":"O_FinStats!BC155-'O_FinStats - Vals'!BC155","v":0},{"$f":"O_FinStats!BD155-'O_FinStats - Vals'!BD155","v":0},{"$f":"O_FinStats!BE155-'O_FinStats - Vals'!BE155","v":0},{"$f":"O_FinStats!BF155-'O_FinStats - Vals'!BF155","v":0},{"$f":"O_FinStats!BG155-'O_FinStats - Vals'!BG155","v":0},{"$f":"O_FinStats!BH155-'O_FinStats - Vals'!BH155","v":0},{"$f":"O_FinStats!BI155-'O_FinStats - Vals'!BI155","v":0},{"$f":"O_FinStats!BJ155-'O_FinStats - Vals'!BJ155","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$344","v":"Total synthetic index-linked debt accretion interest paid (CF St)"},null,{"$f":" C_Fin_SynthAccretion!G$344","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y156-'O_FinStats - Vals'!Y156","v":0},{"$f":"O_FinStats!Z156-'O_FinStats - Vals'!Z156","v":0},{"$f":"O_FinStats!AA156-'O_FinStats - Vals'!AA156","v":0},{"$f":"O_FinStats!AB156-'O_FinStats - Vals'!AB156","v":0},{"$f":"O_FinStats!AC156-'O_FinStats - Vals'!AC156","v":0},{"$f":"O_FinStats!AD156-'O_FinStats - Vals'!AD156","v":0},{"$f":"O_FinStats!AE156-'O_FinStats - Vals'!AE156","v":0},{"$f":"O_FinStats!AF156-'O_FinStats - Vals'!AF156","v":0},{"$f":"O_FinStats!AG156-'O_FinStats - Vals'!AG156","v":0},{"$f":"O_FinStats!AH156-'O_FinStats - Vals'!AH156","v":0},{"$f":"O_FinStats!AI156-'O_FinStats - Vals'!AI156","v":0},{"$f":"O_FinStats!AJ156-'O_FinStats - Vals'!AJ156","v":0},{"$f":"O_FinStats!AK156-'O_FinStats - Vals'!AK156","v":0},{"$f":"O_FinStats!AL156-'O_FinStats - Vals'!AL156","v":0},{"$f":"O_FinStats!AM156-'O_FinStats - Vals'!AM156","v":0},{"$f":"O_FinStats!AN156-'O_FinStats - Vals'!AN156","v":0},{"$f":"O_FinStats!AO156-'O_FinStats - Vals'!AO156","v":0},{"$f":"O_FinStats!AP156-'O_FinStats - Vals'!AP156","v":0},{"$f":"O_FinStats!AQ156-'O_FinStats - Vals'!AQ156","v":0},{"$f":"O_FinStats!AR156-'O_FinStats - Vals'!AR156","v":0},{"$f":"O_FinStats!AS156-'O_FinStats - Vals'!AS156","v":0},{"$f":"O_FinStats!AT156-'O_FinStats - Vals'!AT156","v":0},{"$f":"O_FinStats!AU156-'O_FinStats - Vals'!AU156","v":0},{"$f":"O_FinStats!AV156-'O_FinStats - Vals'!AV156","v":0},{"$f":"O_FinStats!AW156-'O_FinStats - Vals'!AW156","v":0},{"$f":"O_FinStats!AX156-'O_FinStats - Vals'!AX156","v":0},{"$f":"O_FinStats!AY156-'O_FinStats - Vals'!AY156","v":0},{"$f":"O_FinStats!AZ156-'O_FinStats - Vals'!AZ156","v":0},{"$f":"O_FinStats!BA156-'O_FinStats - Vals'!BA156","v":0},{"$f":"O_FinStats!BB156-'O_FinStats - Vals'!BB156","v":0},{"$f":"O_FinStats!BC156-'O_FinStats - Vals'!BC156","v":0},{"$f":"O_FinStats!BD156-'O_FinStats - Vals'!BD156","v":0},{"$f":"O_FinStats!BE156-'O_FinStats - Vals'!BE156","v":0},{"$f":"O_FinStats!BF156-'O_FinStats - Vals'!BF156","v":0},{"$f":"O_FinStats!BG156-'O_FinStats - Vals'!BG156","v":0},{"$f":"O_FinStats!BH156-'O_FinStats - Vals'!BH156","v":0},{"$f":"O_FinStats!BI156-'O_FinStats - Vals'!BI156","v":0},{"$f":"O_FinStats!BJ156-'O_FinStats - Vals'!BJ156","v":0}]
[null,null,null,null,{"$f":" C_Fin_Fixed!E$180","v":"Total fixed debt repayments"},null,{"$f":" C_Fin_Fixed!G$180","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y157-'O_FinStats - Vals'!Y157","v":-12.348481859988169},{"$f":"O_FinStats!Z157-'O_FinStats - Vals'!Z157","v":0},{"$f":"O_FinStats!AA157-'O_FinStats - Vals'!AA157","v":0},{"$f":"O_FinStats!AB157-'O_FinStats - Vals'!AB157","v":0},{"$f":"O_FinStats!AC157-'O_FinStats - Vals'!AC157","v":0},{"$f":"O_FinStats!AD157-'O_FinStats - Vals'!AD157","v":0},{"$f":"O_FinStats!AE157-'O_FinStats - Vals'!AE157","v":0},{"$f":"O_FinStats!AF157-'O_FinStats - Vals'!AF157","v":0},{"$f":"O_FinStats!AG157-'O_FinStats - Vals'!AG157","v":0},{"$f":"O_FinStats!AH157-'O_FinStats - Vals'!AH157","v":0},{"$f":"O_FinStats!AI157-'O_FinStats - Vals'!AI157","v":0},{"$f":"O_FinStats!AJ157-'O_FinStats - Vals'!AJ157","v":0},{"$f":"O_FinStats!AK157-'O_FinStats - Vals'!AK157","v":0},{"$f":"O_FinStats!AL157-'O_FinStats - Vals'!AL157","v":0},{"$f":"O_FinStats!AM157-'O_FinStats - Vals'!AM157","v":0},{"$f":"O_FinStats!AN157-'O_FinStats - Vals'!AN157","v":0},{"$f":"O_FinStats!AO157-'O_FinStats - Vals'!AO157","v":0},{"$f":"O_FinStats!AP157-'O_FinStats - Vals'!AP157","v":0},{"$f":"O_FinStats!AQ157-'O_FinStats - Vals'!AQ157","v":0},{"$f":"O_FinStats!AR157-'O_FinStats - Vals'!AR157","v":0},{"$f":"O_FinStats!AS157-'O_FinStats - Vals'!AS157","v":0},{"$f":"O_FinStats!AT157-'O_FinStats - Vals'!AT157","v":0},{"$f":"O_FinStats!AU157-'O_FinStats - Vals'!AU157","v":0},{"$f":"O_FinStats!AV157-'O_FinStats - Vals'!AV157","v":0},{"$f":"O_FinStats!AW157-'O_FinStats - Vals'!AW157","v":0},{"$f":"O_FinStats!AX157-'O_FinStats - Vals'!AX157","v":0},{"$f":"O_FinStats!AY157-'O_FinStats - Vals'!AY157","v":0},{"$f":"O_FinStats!AZ157-'O_FinStats - Vals'!AZ157","v":0},{"$f":"O_FinStats!BA157-'O_FinStats - Vals'!BA157","v":-5.0511327361473377},{"$f":"O_FinStats!BB157-'O_FinStats - Vals'!BB157","v":138.19162667906545},{"$f":"O_FinStats!BC157-'O_FinStats - Vals'!BC157","v":-140.70485309654214},{"$f":"O_FinStats!BD157-'O_FinStats - Vals'!BD157","v":-4.1548973775397826},{"$f":"O_FinStats!BE157-'O_FinStats - Vals'!BE157","v":1.1489908498333534E-2},{"$f":"O_FinStats!BF157-'O_FinStats - Vals'!BF157","v":-2.2465149896447656E-2},{"$f":"O_FinStats!BG157-'O_FinStats - Vals'!BG157","v":-0.14878857600797346},{"$f":"O_FinStats!BH157-'O_FinStats - Vals'!BH157","v":-0.14504308676350774},{"$f":"O_FinStats!BI157-'O_FinStats - Vals'!BI157","v":-0.15963600526049504},{"$f":"O_FinStats!BJ157-'O_FinStats - Vals'!BJ157","v":-0.16478241939319105}]
[null,null,null,null,{"$f":" C_Fin_Ind!E$180","v":"Total index-linked debt repayments"},null,{"$f":" C_Fin_Ind!G$180","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y158-'O_FinStats - Vals'!Y158","v":-2.1218038147289917},{"$f":"O_FinStats!Z158-'O_FinStats - Vals'!Z158","v":0},{"$f":"O_FinStats!AA158-'O_FinStats - Vals'!AA158","v":0},{"$f":"O_FinStats!AB158-'O_FinStats - Vals'!AB158","v":0},{"$f":"O_FinStats!AC158-'O_FinStats - Vals'!AC158","v":0},{"$f":"O_FinStats!AD158-'O_FinStats - Vals'!AD158","v":0},{"$f":"O_FinStats!AE158-'O_FinStats - Vals'!AE158","v":0},{"$f":"O_FinStats!AF158-'O_FinStats - Vals'!AF158","v":0},{"$f":"O_FinStats!AG158-'O_FinStats - Vals'!AG158","v":0},{"$f":"O_FinStats!AH158-'O_FinStats - Vals'!AH158","v":0},{"$f":"O_FinStats!AI158-'O_FinStats - Vals'!AI158","v":0},{"$f":"O_FinStats!AJ158-'O_FinStats - Vals'!AJ158","v":0},{"$f":"O_FinStats!AK158-'O_FinStats - Vals'!AK158","v":0},{"$f":"O_FinStats!AL158-'O_FinStats - Vals'!AL158","v":0},{"$f":"O_FinStats!AM158-'O_FinStats - Vals'!AM158","v":0},{"$f":"O_FinStats!AN158-'O_FinStats - Vals'!AN158","v":0},{"$f":"O_FinStats!AO158-'O_FinStats - Vals'!AO158","v":0},{"$f":"O_FinStats!AP158-'O_FinStats - Vals'!AP158","v":0},{"$f":"O_FinStats!AQ158-'O_FinStats - Vals'!AQ158","v":0},{"$f":"O_FinStats!AR158-'O_FinStats - Vals'!AR158","v":0},{"$f":"O_FinStats!AS158-'O_FinStats - Vals'!AS158","v":0},{"$f":"O_FinStats!AT158-'O_FinStats - Vals'!AT158","v":0},{"$f":"O_FinStats!AU158-'O_FinStats - Vals'!AU158","v":0},{"$f":"O_FinStats!AV158-'O_FinStats - Vals'!AV158","v":0},{"$f":"O_FinStats!AW158-'O_FinStats - Vals'!AW158","v":0},{"$f":"O_FinStats!AX158-'O_FinStats - Vals'!AX158","v":0},{"$f":"O_FinStats!AY158-'O_FinStats - Vals'!AY158","v":0},{"$f":"O_FinStats!AZ158-'O_FinStats - Vals'!AZ158","v":0},{"$f":"O_FinStats!BA158-'O_FinStats - Vals'!BA158","v":-4.2389792081016822},{"$f":"O_FinStats!BB158-'O_FinStats - Vals'!BB158","v":106.99997524779192},{"$f":"O_FinStats!BC158-'O_FinStats - Vals'!BC158","v":-101.35822189564834},{"$f":"O_FinStats!BD158-'O_FinStats - Vals'!BD158","v":-3.0373882694181873},{"$f":"O_FinStats!BE158-'O_FinStats - Vals'!BE158","v":8.682213216047785E-3},{"$f":"O_FinStats!BF158-'O_FinStats - Vals'!BF158","v":-1.7316861682957096E-2},{"$f":"O_FinStats!BG158-'O_FinStats - Vals'!BG158","v":-0.11516945087930708},{"$f":"O_FinStats!BH158-'O_FinStats - Vals'!BH158","v":-0.11227026364929316},{"$f":"O_FinStats!BI158-'O_FinStats - Vals'!BI158","v":-0.12356587823933296},{"$f":"O_FinStats!BJ158-'O_FinStats - Vals'!BJ158","v":-0.12754944811786117}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$180","v":"Total synthetic index-linked debt repayments"},null,{"$f":" C_Fin_Synth!G$180","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y159-'O_FinStats - Vals'!Y159","v":0},{"$f":"O_FinStats!Z159-'O_FinStats - Vals'!Z159","v":0},{"$f":"O_FinStats!AA159-'O_FinStats - Vals'!AA159","v":0},{"$f":"O_FinStats!AB159-'O_FinStats - Vals'!AB159","v":0},{"$f":"O_FinStats!AC159-'O_FinStats - Vals'!AC159","v":0},{"$f":"O_FinStats!AD159-'O_FinStats - Vals'!AD159","v":0},{"$f":"O_FinStats!AE159-'O_FinStats - Vals'!AE159","v":0},{"$f":"O_FinStats!AF159-'O_FinStats - Vals'!AF159","v":0},{"$f":"O_FinStats!AG159-'O_FinStats - Vals'!AG159","v":0},{"$f":"O_FinStats!AH159-'O_FinStats - Vals'!AH159","v":0},{"$f":"O_FinStats!AI159-'O_FinStats - Vals'!AI159","v":0},{"$f":"O_FinStats!AJ159-'O_FinStats - Vals'!AJ159","v":0},{"$f":"O_FinStats!AK159-'O_FinStats - Vals'!AK159","v":0},{"$f":"O_FinStats!AL159-'O_FinStats - Vals'!AL159","v":0},{"$f":"O_FinStats!AM159-'O_FinStats - Vals'!AM159","v":0},{"$f":"O_FinStats!AN159-'O_FinStats - Vals'!AN159","v":0},{"$f":"O_FinStats!AO159-'O_FinStats - Vals'!AO159","v":0},{"$f":"O_FinStats!AP159-'O_FinStats - Vals'!AP159","v":0},{"$f":"O_FinStats!AQ159-'O_FinStats - Vals'!AQ159","v":0},{"$f":"O_FinStats!AR159-'O_FinStats - Vals'!AR159","v":0},{"$f":"O_FinStats!AS159-'O_FinStats - Vals'!AS159","v":0},{"$f":"O_FinStats!AT159-'O_FinStats - Vals'!AT159","v":0},{"$f":"O_FinStats!AU159-'O_FinStats - Vals'!AU159","v":0},{"$f":"O_FinStats!AV159-'O_FinStats - Vals'!AV159","v":0},{"$f":"O_FinStats!AW159-'O_FinStats - Vals'!AW159","v":0},{"$f":"O_FinStats!AX159-'O_FinStats - Vals'!AX159","v":0},{"$f":"O_FinStats!AY159-'O_FinStats - Vals'!AY159","v":0},{"$f":"O_FinStats!AZ159-'O_FinStats - Vals'!AZ159","v":0},{"$f":"O_FinStats!BA159-'O_FinStats - Vals'!BA159","v":0},{"$f":"O_FinStats!BB159-'O_FinStats - Vals'!BB159","v":0},{"$f":"O_FinStats!BC159-'O_FinStats - Vals'!BC159","v":0},{"$f":"O_FinStats!BD159-'O_FinStats - Vals'!BD159","v":0},{"$f":"O_FinStats!BE159-'O_FinStats - Vals'!BE159","v":0},{"$f":"O_FinStats!BF159-'O_FinStats - Vals'!BF159","v":0},{"$f":"O_FinStats!BG159-'O_FinStats - Vals'!BG159","v":0},{"$f":"O_FinStats!BH159-'O_FinStats - Vals'!BH159","v":0},{"$f":"O_FinStats!BI159-'O_FinStats - Vals'!BI159","v":0},{"$f":"O_FinStats!BJ159-'O_FinStats - Vals'!BJ159","v":0}]
[null,null,null,null,{"$f":" C_Fin_SynthAccretion!E$180","v":"Total synthetic index-linked debt accretion repayments"},null,{"$f":" C_Fin_SynthAccretion!G$180","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y160-'O_FinStats - Vals'!Y160","v":0},{"$f":"O_FinStats!Z160-'O_FinStats - Vals'!Z160","v":0},{"$f":"O_FinStats!AA160-'O_FinStats - Vals'!AA160","v":0},{"$f":"O_FinStats!AB160-'O_FinStats - Vals'!AB160","v":0},{"$f":"O_FinStats!AC160-'O_FinStats - Vals'!AC160","v":0},{"$f":"O_FinStats!AD160-'O_FinStats - Vals'!AD160","v":0},{"$f":"O_FinStats!AE160-'O_FinStats - Vals'!AE160","v":0},{"$f":"O_FinStats!AF160-'O_FinStats - Vals'!AF160","v":0},{"$f":"O_FinStats!AG160-'O_FinStats - Vals'!AG160","v":0},{"$f":"O_FinStats!AH160-'O_FinStats - Vals'!AH160","v":0},{"$f":"O_FinStats!AI160-'O_FinStats - Vals'!AI160","v":0},{"$f":"O_FinStats!AJ160-'O_FinStats - Vals'!AJ160","v":0},{"$f":"O_FinStats!AK160-'O_FinStats - Vals'!AK160","v":0},{"$f":"O_FinStats!AL160-'O_FinStats - Vals'!AL160","v":0},{"$f":"O_FinStats!AM160-'O_FinStats - Vals'!AM160","v":0},{"$f":"O_FinStats!AN160-'O_FinStats - Vals'!AN160","v":0},{"$f":"O_FinStats!AO160-'O_FinStats - Vals'!AO160","v":0},{"$f":"O_FinStats!AP160-'O_FinStats - Vals'!AP160","v":0},{"$f":"O_FinStats!AQ160-'O_FinStats - Vals'!AQ160","v":0},{"$f":"O_FinStats!AR160-'O_FinStats - Vals'!AR160","v":0},{"$f":"O_FinStats!AS160-'O_FinStats - Vals'!AS160","v":0},{"$f":"O_FinStats!AT160-'O_FinStats - Vals'!AT160","v":0},{"$f":"O_FinStats!AU160-'O_FinStats - Vals'!AU160","v":0},{"$f":"O_FinStats!AV160-'O_FinStats - Vals'!AV160","v":0},{"$f":"O_FinStats!AW160-'O_FinStats - Vals'!AW160","v":0},{"$f":"O_FinStats!AX160-'O_FinStats - Vals'!AX160","v":0},{"$f":"O_FinStats!AY160-'O_FinStats - Vals'!AY160","v":0},{"$f":"O_FinStats!AZ160-'O_FinStats - Vals'!AZ160","v":0},{"$f":"O_FinStats!BA160-'O_FinStats - Vals'!BA160","v":0},{"$f":"O_FinStats!BB160-'O_FinStats - Vals'!BB160","v":0},{"$f":"O_FinStats!BC160-'O_FinStats - Vals'!BC160","v":0},{"$f":"O_FinStats!BD160-'O_FinStats - Vals'!BD160","v":0},{"$f":"O_FinStats!BE160-'O_FinStats - Vals'!BE160","v":0},{"$f":"O_FinStats!BF160-'O_FinStats - Vals'!BF160","v":0},{"$f":"O_FinStats!BG160-'O_FinStats - Vals'!BG160","v":0},{"$f":"O_FinStats!BH160-'O_FinStats - Vals'!BH160","v":0},{"$f":"O_FinStats!BI160-'O_FinStats - Vals'!BI160","v":0},{"$f":"O_FinStats!BJ160-'O_FinStats - Vals'!BJ160","v":0}]
[null,null,null,null,"Cash flow available to shareholders",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y161-'O_FinStats - Vals'!Y161","v":-26.788572208988626},{"$f":"O_FinStats!Z161-'O_FinStats - Vals'!Z161","v":0},{"$f":"O_FinStats!AA161-'O_FinStats - Vals'!AA161","v":0},{"$f":"O_FinStats!AB161-'O_FinStats - Vals'!AB161","v":0},{"$f":"O_FinStats!AC161-'O_FinStats - Vals'!AC161","v":0},{"$f":"O_FinStats!AD161-'O_FinStats - Vals'!AD161","v":0},{"$f":"O_FinStats!AE161-'O_FinStats - Vals'!AE161","v":0},{"$f":"O_FinStats!AF161-'O_FinStats - Vals'!AF161","v":0},{"$f":"O_FinStats!AG161-'O_FinStats - Vals'!AG161","v":7.1221906961405921},{"$f":"O_FinStats!AH161-'O_FinStats - Vals'!AH161","v":-202.35760379617636},{"$f":"O_FinStats!AI161-'O_FinStats - Vals'!AI161","v":213.83025185336612},{"$f":"O_FinStats!AJ161-'O_FinStats - Vals'!AJ161","v":-9.161259407915054},{"$f":"O_FinStats!AK161-'O_FinStats - Vals'!AK161","v":-10.570568624014356},{"$f":"O_FinStats!AL161-'O_FinStats - Vals'!AL161","v":-7.7420762573836441},{"$f":"O_FinStats!AM161-'O_FinStats - Vals'!AM161","v":-1.7276614766637692},{"$f":"O_FinStats!AN161-'O_FinStats - Vals'!AN161","v":-1.5560208849004198},{"$f":"O_FinStats!AO161-'O_FinStats - Vals'!AO161","v":-1.3484760725853562},{"$f":"O_FinStats!AP161-'O_FinStats - Vals'!AP161","v":-1.145293062775238},{"$f":"O_FinStats!AQ161-'O_FinStats - Vals'!AQ161","v":-0.93259834082186899},{"$f":"O_FinStats!AR161-'O_FinStats - Vals'!AR161","v":-1.6843188365553488},{"$f":"O_FinStats!AS161-'O_FinStats - Vals'!AS161","v":-1.4707103871903655},{"$f":"O_FinStats!AT161-'O_FinStats - Vals'!AT161","v":-1.2467119183177147},{"$f":"O_FinStats!AU161-'O_FinStats - Vals'!AU161","v":-1.0119284913862998},{"$f":"O_FinStats!AV161-'O_FinStats - Vals'!AV161","v":-0.7659517226072694},{"$f":"O_FinStats!AW161-'O_FinStats - Vals'!AW161","v":-1.6372675464892836},{"$f":"O_FinStats!AX161-'O_FinStats - Vals'!AX161","v":-0.22374628444163136},{"$f":"O_FinStats!AY161-'O_FinStats - Vals'!AY161","v":-28.434176684958629},{"$f":"O_FinStats!AZ161-'O_FinStats - Vals'!AZ161","v":-62.466450452443837},{"$f":"O_FinStats!BA161-'O_FinStats - Vals'!BA161","v":88.358395241958306},{"$f":"O_FinStats!BB161-'O_FinStats - Vals'!BB161","v":125.61682222241711},{"$f":"O_FinStats!BC161-'O_FinStats - Vals'!BC161","v":-126.67444224539213},{"$f":"O_FinStats!BD161-'O_FinStats - Vals'!BD161","v":-6.8073105543264774},{"$f":"O_FinStats!BE161-'O_FinStats - Vals'!BE161","v":1.2372243451392251},{"$f":"O_FinStats!BF161-'O_FinStats - Vals'!BF161","v":1.6869906403710502},{"$f":"O_FinStats!BG161-'O_FinStats - Vals'!BG161","v":0.56972787421796056},{"$f":"O_FinStats!BH161-'O_FinStats - Vals'!BH161","v":0.87286851790418041},{"$f":"O_FinStats!BI161-'O_FinStats - Vals'!BI161","v":1.2677895240124144},{"$f":"O_FinStats!BJ161-'O_FinStats - Vals'!BJ161","v":1.6137399228298364}]
[]
[null,null,null,null,{"$f":" C_Fin_Summ!E$175","v":"Dividends declared and paid"},null,{"$f":" C_Fin_Summ!G$175","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y163-'O_FinStats - Vals'!Y163","v":39.258940831259679},{"$f":"O_FinStats!Z163-'O_FinStats - Vals'!Z163","v":0},{"$f":"O_FinStats!AA163-'O_FinStats - Vals'!AA163","v":0},{"$f":"O_FinStats!AB163-'O_FinStats - Vals'!AB163","v":0},{"$f":"O_FinStats!AC163-'O_FinStats - Vals'!AC163","v":0},{"$f":"O_FinStats!AD163-'O_FinStats - Vals'!AD163","v":0},{"$f":"O_FinStats!AE163-'O_FinStats - Vals'!AE163","v":0},{"$f":"O_FinStats!AF163-'O_FinStats - Vals'!AF163","v":0},{"$f":"O_FinStats!AG163-'O_FinStats - Vals'!AG163","v":0},{"$f":"O_FinStats!AH163-'O_FinStats - Vals'!AH163","v":191.51376815573235},{"$f":"O_FinStats!AI163-'O_FinStats - Vals'!AI163","v":-205.13498595297335},{"$f":"O_FinStats!AJ163-'O_FinStats - Vals'!AJ163","v":15.045401852161149},{"$f":"O_FinStats!AK163-'O_FinStats - Vals'!AK163","v":0},{"$f":"O_FinStats!AL163-'O_FinStats - Vals'!AL163","v":7.6034977686226739},{"$f":"O_FinStats!AM163-'O_FinStats - Vals'!AM163","v":1.6869556012939029},{"$f":"O_FinStats!AN163-'O_FinStats - Vals'!AN163","v":1.5075657084926206},{"$f":"O_FinStats!AO163-'O_FinStats - Vals'!AO163","v":1.3010406577363938},{"$f":"O_FinStats!AP163-'O_FinStats - Vals'!AP163","v":1.0989975255056379},{"$f":"O_FinStats!AQ163-'O_FinStats - Vals'!AQ163","v":0.88729147073217973},{"$f":"O_FinStats!AR163-'O_FinStats - Vals'!AR163","v":13.891041840125126},{"$f":"O_FinStats!AS163-'O_FinStats - Vals'!AS163","v":1.7114126807442176},{"$f":"O_FinStats!AT163-'O_FinStats - Vals'!AT163","v":1.4968788452930539},{"$f":"O_FinStats!AU163-'O_FinStats - Vals'!AU163","v":0.97042056549798872},{"$f":"O_FinStats!AV163-'O_FinStats - Vals'!AV163","v":0.72535771758930423},{"$f":"O_FinStats!AW163-'O_FinStats - Vals'!AW163","v":2.5291118471868685},{"$f":"O_FinStats!AX163-'O_FinStats - Vals'!AX163","v":1.6927926603041215},{"$f":"O_FinStats!AY163-'O_FinStats - Vals'!AY163","v":1.1777372595681754},{"$f":"O_FinStats!AZ163-'O_FinStats - Vals'!AZ163","v":-9.0947752091324219E-2},{"$f":"O_FinStats!BA163-'O_FinStats - Vals'!BA163","v":-0.29137788925322639},{"$f":"O_FinStats!BB163-'O_FinStats - Vals'!BB163","v":4.0150683710548947},{"$f":"O_FinStats!BC163-'O_FinStats - Vals'!BC163","v":3.6614277043445327},{"$f":"O_FinStats!BD163-'O_FinStats - Vals'!BD163","v":-0.74619571329321843},{"$f":"O_FinStats!BE163-'O_FinStats - Vals'!BE163","v":-1.228053932198236},{"$f":"O_FinStats!BF163-'O_FinStats - Vals'!BF163","v":-1.554127927618083},{"$f":"O_FinStats!BG163-'O_FinStats - Vals'!BG163","v":-0.53843701229561702},{"$f":"O_FinStats!BH163-'O_FinStats - Vals'!BH163","v":-0.87050002861542453},{"$f":"O_FinStats!BI163-'O_FinStats - Vals'!BI163","v":-1.2187231493826403},{"$f":"O_FinStats!BJ163-'O_FinStats - Vals'!BJ163","v":-1.583478043001378}]
[null,null,null,null,{"$f":" C_Fin_Summ!E$199","v":"Share repurchases"},null,{"$f":" C_Fin_Summ!G$199","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y164-'O_FinStats - Vals'!Y164","v":-23.33199439113821},{"$f":"O_FinStats!Z164-'O_FinStats - Vals'!Z164","v":0},{"$f":"O_FinStats!AA164-'O_FinStats - Vals'!AA164","v":0},{"$f":"O_FinStats!AB164-'O_FinStats - Vals'!AB164","v":0},{"$f":"O_FinStats!AC164-'O_FinStats - Vals'!AC164","v":0},{"$f":"O_FinStats!AD164-'O_FinStats - Vals'!AD164","v":0},{"$f":"O_FinStats!AE164-'O_FinStats - Vals'!AE164","v":0},{"$f":"O_FinStats!AF164-'O_FinStats - Vals'!AF164","v":0},{"$f":"O_FinStats!AG164-'O_FinStats - Vals'!AG164","v":0},{"$f":"O_FinStats!AH164-'O_FinStats - Vals'!AH164","v":0},{"$f":"O_FinStats!AI164-'O_FinStats - Vals'!AI164","v":-7.8242736742921579},{"$f":"O_FinStats!AJ164-'O_FinStats - Vals'!AJ164","v":0},{"$f":"O_FinStats!AK164-'O_FinStats - Vals'!AK164","v":0},{"$f":"O_FinStats!AL164-'O_FinStats - Vals'!AL164","v":0},{"$f":"O_FinStats!AM164-'O_FinStats - Vals'!AM164","v":0},{"$f":"O_FinStats!AN164-'O_FinStats - Vals'!AN164","v":0},{"$f":"O_FinStats!AO164-'O_FinStats - Vals'!AO164","v":0},{"$f":"O_FinStats!AP164-'O_FinStats - Vals'!AP164","v":0},{"$f":"O_FinStats!AQ164-'O_FinStats - Vals'!AQ164","v":0},{"$f":"O_FinStats!AR164-'O_FinStats - Vals'!AR164","v":-12.25105794605588},{"$f":"O_FinStats!AS164-'O_FinStats - Vals'!AS164","v":-0.28408034334648846},{"$f":"O_FinStats!AT164-'O_FinStats - Vals'!AT164","v":-0.29260275363378696},{"$f":"O_FinStats!AU164-'O_FinStats - Vals'!AU164","v":0},{"$f":"O_FinStats!AV164-'O_FinStats - Vals'!AV164","v":0},{"$f":"O_FinStats!AW164-'O_FinStats - Vals'!AW164","v":-0.93153802675124098},{"$f":"O_FinStats!AX164-'O_FinStats - Vals'!AX164","v":-0.32932697704632119},{"$f":"O_FinStats!AY164-'O_FinStats - Vals'!AY164","v":-0.33920678636081902},{"$f":"O_FinStats!AZ164-'O_FinStats - Vals'!AZ164","v":-0.34938298995894002},{"$f":"O_FinStats!BA164-'O_FinStats - Vals'!BA164","v":-0.3598644796577446},{"$f":"O_FinStats!BB164-'O_FinStats - Vals'!BB164","v":-0.37066041403477357},{"$f":"O_FinStats!BC164-'O_FinStats - Vals'!BC164","v":0},{"$f":"O_FinStats!BD164-'O_FinStats - Vals'!BD164","v":0},{"$f":"O_FinStats!BE164-'O_FinStats - Vals'!BE164","v":0},{"$f":"O_FinStats!BF164-'O_FinStats - Vals'!BF164","v":0},{"$f":"O_FinStats!BG164-'O_FinStats - Vals'!BG164","v":0},{"$f":"O_FinStats!BH164-'O_FinStats - Vals'!BH164","v":0},{"$f":"O_FinStats!BI164-'O_FinStats - Vals'!BI164","v":0},{"$f":"O_FinStats!BJ164-'O_FinStats - Vals'!BJ164","v":0}]
[null,null,null,null,{"$f":" C_Fin_Summ!E$191","v":"Share capital additions"},null,{"$f":" C_Fin_Summ!G$191","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y165-'O_FinStats - Vals'!Y165","v":10.60598684245565},{"$f":"O_FinStats!Z165-'O_FinStats - Vals'!Z165","v":0},{"$f":"O_FinStats!AA165-'O_FinStats - Vals'!AA165","v":0},{"$f":"O_FinStats!AB165-'O_FinStats - Vals'!AB165","v":0},{"$f":"O_FinStats!AC165-'O_FinStats - Vals'!AC165","v":0},{"$f":"O_FinStats!AD165-'O_FinStats - Vals'!AD165","v":0},{"$f":"O_FinStats!AE165-'O_FinStats - Vals'!AE165","v":0},{"$f":"O_FinStats!AF165-'O_FinStats - Vals'!AF165","v":0},{"$f":"O_FinStats!AG165-'O_FinStats - Vals'!AG165","v":0},{"$f":"O_FinStats!AH165-'O_FinStats - Vals'!AH165","v":0},{"$f":"O_FinStats!AI165-'O_FinStats - Vals'!AI165","v":0},{"$f":"O_FinStats!AJ165-'O_FinStats - Vals'!AJ165","v":0},{"$f":"O_FinStats!AK165-'O_FinStats - Vals'!AK165","v":10.60598684245565},{"$f":"O_FinStats!AL165-'O_FinStats - Vals'!AL165","v":0},{"$f":"O_FinStats!AM165-'O_FinStats - Vals'!AM165","v":0},{"$f":"O_FinStats!AN165-'O_FinStats - Vals'!AN165","v":0},{"$f":"O_FinStats!AO165-'O_FinStats - Vals'!AO165","v":0},{"$f":"O_FinStats!AP165-'O_FinStats - Vals'!AP165","v":0},{"$f":"O_FinStats!AQ165-'O_FinStats - Vals'!AQ165","v":0},{"$f":"O_FinStats!AR165-'O_FinStats - Vals'!AR165","v":0},{"$f":"O_FinStats!AS165-'O_FinStats - Vals'!AS165","v":0},{"$f":"O_FinStats!AT165-'O_FinStats - Vals'!AT165","v":0},{"$f":"O_FinStats!AU165-'O_FinStats - Vals'!AU165","v":0},{"$f":"O_FinStats!AV165-'O_FinStats - Vals'!AV165","v":0},{"$f":"O_FinStats!AW165-'O_FinStats - Vals'!AW165","v":0},{"$f":"O_FinStats!AX165-'O_FinStats - Vals'!AX165","v":0},{"$f":"O_FinStats!AY165-'O_FinStats - Vals'!AY165","v":0},{"$f":"O_FinStats!AZ165-'O_FinStats - Vals'!AZ165","v":0},{"$f":"O_FinStats!BA165-'O_FinStats - Vals'!BA165","v":0},{"$f":"O_FinStats!BB165-'O_FinStats - Vals'!BB165","v":0},{"$f":"O_FinStats!BC165-'O_FinStats - Vals'!BC165","v":0},{"$f":"O_FinStats!BD165-'O_FinStats - Vals'!BD165","v":0},{"$f":"O_FinStats!BE165-'O_FinStats - Vals'!BE165","v":0},{"$f":"O_FinStats!BF165-'O_FinStats - Vals'!BF165","v":0},{"$f":"O_FinStats!BG165-'O_FinStats - Vals'!BG165","v":0},{"$f":"O_FinStats!BH165-'O_FinStats - Vals'!BH165","v":0},{"$f":"O_FinStats!BI165-'O_FinStats - Vals'!BI165","v":0},{"$f":"O_FinStats!BJ165-'O_FinStats - Vals'!BJ165","v":0}]
[null,null,null,null,"Net cash flow",null,{"$f":"I_Global!$F$115","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y166-'O_FinStats - Vals'!Y166","v":-0.25563892640730046},{"$f":"O_FinStats!Z166-'O_FinStats - Vals'!Z166","v":0},{"$f":"O_FinStats!AA166-'O_FinStats - Vals'!AA166","v":0},{"$f":"O_FinStats!AB166-'O_FinStats - Vals'!AB166","v":0},{"$f":"O_FinStats!AC166-'O_FinStats - Vals'!AC166","v":0},{"$f":"O_FinStats!AD166-'O_FinStats - Vals'!AD166","v":0},{"$f":"O_FinStats!AE166-'O_FinStats - Vals'!AE166","v":0},{"$f":"O_FinStats!AF166-'O_FinStats - Vals'!AF166","v":0},{"$f":"O_FinStats!AG166-'O_FinStats - Vals'!AG166","v":7.1221906961405921},{"$f":"O_FinStats!AH166-'O_FinStats - Vals'!AH166","v":-10.843835640444013},{"$f":"O_FinStats!AI166-'O_FinStats - Vals'!AI166","v":0.87099222610061133},{"$f":"O_FinStats!AJ166-'O_FinStats - Vals'!AJ166","v":5.8841424442460948},{"$f":"O_FinStats!AK166-'O_FinStats - Vals'!AK166","v":3.5418218441293448E-2},{"$f":"O_FinStats!AL166-'O_FinStats - Vals'!AL166","v":-0.13857848876097023},{"$f":"O_FinStats!AM166-'O_FinStats - Vals'!AM166","v":-4.0705875369866362E-2},{"$f":"O_FinStats!AN166-'O_FinStats - Vals'!AN166","v":-4.8455176407799172E-2},{"$f":"O_FinStats!AO166-'O_FinStats - Vals'!AO166","v":-4.7435414848962409E-2},{"$f":"O_FinStats!AP166-'O_FinStats - Vals'!AP166","v":-4.6295537269600118E-2},{"$f":"O_FinStats!AQ166-'O_FinStats - Vals'!AQ166","v":-4.5306870089689255E-2},{"$f":"O_FinStats!AR166-'O_FinStats - Vals'!AR166","v":-4.4334942486102591E-2},{"$f":"O_FinStats!AS166-'O_FinStats - Vals'!AS166","v":-4.3378049792636375E-2},{"$f":"O_FinStats!AT166-'O_FinStats - Vals'!AT166","v":-4.2435826658447695E-2},{"$f":"O_FinStats!AU166-'O_FinStats - Vals'!AU166","v":-4.1507925888311092E-2},{"$f":"O_FinStats!AV166-'O_FinStats - Vals'!AV166","v":-4.0594005017965173E-2},{"$f":"O_FinStats!AW166-'O_FinStats - Vals'!AW166","v":-3.9693726053656064E-2},{"$f":"O_FinStats!AX166-'O_FinStats - Vals'!AX166","v":1.1397193988161689},{"$f":"O_FinStats!AY166-'O_FinStats - Vals'!AY166","v":-27.595646211751273},{"$f":"O_FinStats!AZ166-'O_FinStats - Vals'!AZ166","v":-62.906781194493988},{"$f":"O_FinStats!BA166-'O_FinStats - Vals'!BA166","v":87.707152873047335},{"$f":"O_FinStats!BB166-'O_FinStats - Vals'!BB166","v":129.26123017943723},{"$f":"O_FinStats!BC166-'O_FinStats - Vals'!BC166","v":-123.0130145410476},{"$f":"O_FinStats!BD166-'O_FinStats - Vals'!BD166","v":-7.5535062676196958},{"$f":"O_FinStats!BE166-'O_FinStats - Vals'!BE166","v":9.1704129409890811E-3},{"$f":"O_FinStats!BF166-'O_FinStats - Vals'!BF166","v":0.13286271275296713},{"$f":"O_FinStats!BG166-'O_FinStats - Vals'!BG166","v":3.1290861922343538E-2},{"$f":"O_FinStats!BH166-'O_FinStats - Vals'!BH166","v":2.3684892887558817E-3},{"$f":"O_FinStats!BI166-'O_FinStats - Vals'!BI166","v":4.9066374629774145E-2},{"$f":"O_FinStats!BJ166-'O_FinStats - Vals'!BJ166","v":3.0261879828458405E-2}]
[]
[null,null,null,null,{"$f":" C_Time!E$39","v":"Historic actuals period flags"},null,{"$f":" C_Time!G$39","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y168-'O_FinStats - Vals'!Y168","v":0},{"$f":"O_FinStats!Z168-'O_FinStats - Vals'!Z168","v":0},{"$f":"O_FinStats!AA168-'O_FinStats - Vals'!AA168","v":0},{"$f":"O_FinStats!AB168-'O_FinStats - Vals'!AB168","v":0},{"$f":"O_FinStats!AC168-'O_FinStats - Vals'!AC168","v":0},{"$f":"O_FinStats!AD168-'O_FinStats - Vals'!AD168","v":0},{"$f":"O_FinStats!AE168-'O_FinStats - Vals'!AE168","v":0},{"$f":"O_FinStats!AF168-'O_FinStats - Vals'!AF168","v":0},{"$f":"O_FinStats!AG168-'O_FinStats - Vals'!AG168","v":0},{"$f":"O_FinStats!AH168-'O_FinStats - Vals'!AH168","v":0},{"$f":"O_FinStats!AI168-'O_FinStats - Vals'!AI168","v":0},{"$f":"O_FinStats!AJ168-'O_FinStats - Vals'!AJ168","v":0},{"$f":"O_FinStats!AK168-'O_FinStats - Vals'!AK168","v":0},{"$f":"O_FinStats!AL168-'O_FinStats - Vals'!AL168","v":0},{"$f":"O_FinStats!AM168-'O_FinStats - Vals'!AM168","v":0},{"$f":"O_FinStats!AN168-'O_FinStats - Vals'!AN168","v":0},{"$f":"O_FinStats!AO168-'O_FinStats - Vals'!AO168","v":0},{"$f":"O_FinStats!AP168-'O_FinStats - Vals'!AP168","v":0},{"$f":"O_FinStats!AQ168-'O_FinStats - Vals'!AQ168","v":0},{"$f":"O_FinStats!AR168-'O_FinStats - Vals'!AR168","v":0},{"$f":"O_FinStats!AS168-'O_FinStats - Vals'!AS168","v":0},{"$f":"O_FinStats!AT168-'O_FinStats - Vals'!AT168","v":0},{"$f":"O_FinStats!AU168-'O_FinStats - Vals'!AU168","v":0},{"$f":"O_FinStats!AV168-'O_FinStats - Vals'!AV168","v":0},{"$f":"O_FinStats!AW168-'O_FinStats - Vals'!AW168","v":0},{"$f":"O_FinStats!AX168-'O_FinStats - Vals'!AX168","v":0},{"$f":"O_FinStats!AY168-'O_FinStats - Vals'!AY168","v":0},{"$f":"O_FinStats!AZ168-'O_FinStats - Vals'!AZ168","v":0},{"$f":"O_FinStats!BA168-'O_FinStats - Vals'!BA168","v":0},{"$f":"O_FinStats!BB168-'O_FinStats - Vals'!BB168","v":0},{"$f":"O_FinStats!BC168-'O_FinStats - Vals'!BC168","v":0},{"$f":"O_FinStats!BD168-'O_FinStats - Vals'!BD168","v":0},{"$f":"O_FinStats!BE168-'O_FinStats - Vals'!BE168","v":0},{"$f":"O_FinStats!BF168-'O_FinStats - Vals'!BF168","v":0},{"$f":"O_FinStats!BG168-'O_FinStats - Vals'!BG168","v":0},{"$f":"O_FinStats!BH168-'O_FinStats - Vals'!BH168","v":0},{"$f":"O_FinStats!BI168-'O_FinStats - Vals'!BI168","v":0},{"$f":"O_FinStats!BJ168-'O_FinStats - Vals'!BJ168","v":0}]
[null,null,null,null,{"$f":" I_Actuals!E$25","v":"Retained cash (actual)"},null,{"$f":" I_Actuals!G$25","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y169-'O_FinStats - Vals'!Y169","v":0},{"$f":"O_FinStats!Z169-'O_FinStats - Vals'!Z169","v":0},{"$f":"O_FinStats!AA169-'O_FinStats - Vals'!AA169","v":0},{"$f":"O_FinStats!AB169-'O_FinStats - Vals'!AB169","v":0},{"$f":"O_FinStats!AC169-'O_FinStats - Vals'!AC169","v":0},{"$f":"O_FinStats!AD169-'O_FinStats - Vals'!AD169","v":0},{"$f":"O_FinStats!AE169-'O_FinStats - Vals'!AE169","v":0},{"$f":"O_FinStats!AF169-'O_FinStats - Vals'!AF169","v":0},{"$f":"O_FinStats!AG169-'O_FinStats - Vals'!AG169","v":0},{"$f":"O_FinStats!AH169-'O_FinStats - Vals'!AH169","v":0},{"$f":"O_FinStats!AI169-'O_FinStats - Vals'!AI169","v":0},{"$f":"O_FinStats!AJ169-'O_FinStats - Vals'!AJ169","v":0},{"$f":"O_FinStats!AK169-'O_FinStats - Vals'!AK169","v":0},{"$f":"O_FinStats!AL169-'O_FinStats - Vals'!AL169","v":0},{"$f":"O_FinStats!AM169-'O_FinStats - Vals'!AM169","v":0},{"$f":"O_FinStats!AN169-'O_FinStats - Vals'!AN169","v":0},{"$f":"O_FinStats!AO169-'O_FinStats - Vals'!AO169","v":0},{"$f":"O_FinStats!AP169-'O_FinStats - Vals'!AP169","v":0},{"$f":"O_FinStats!AQ169-'O_FinStats - Vals'!AQ169","v":0},{"$f":"O_FinStats!AR169-'O_FinStats - Vals'!AR169","v":0},{"$f":"O_FinStats!AS169-'O_FinStats - Vals'!AS169","v":0},{"$f":"O_FinStats!AT169-'O_FinStats - Vals'!AT169","v":0},{"$f":"O_FinStats!AU169-'O_FinStats - Vals'!AU169","v":0},{"$f":"O_FinStats!AV169-'O_FinStats - Vals'!AV169","v":0},{"$f":"O_FinStats!AW169-'O_FinStats - Vals'!AW169","v":0},{"$f":"O_FinStats!AX169-'O_FinStats - Vals'!AX169","v":0},{"$f":"O_FinStats!AY169-'O_FinStats - Vals'!AY169","v":0},{"$f":"O_FinStats!AZ169-'O_FinStats - Vals'!AZ169","v":0},{"$f":"O_FinStats!BA169-'O_FinStats - Vals'!BA169","v":0},{"$f":"O_FinStats!BB169-'O_FinStats - Vals'!BB169","v":0},{"$f":"O_FinStats!BC169-'O_FinStats - Vals'!BC169","v":0},{"$f":"O_FinStats!BD169-'O_FinStats - Vals'!BD169","v":0},{"$f":"O_FinStats!BE169-'O_FinStats - Vals'!BE169","v":0},{"$f":"O_FinStats!BF169-'O_FinStats - Vals'!BF169","v":0},{"$f":"O_FinStats!BG169-'O_FinStats - Vals'!BG169","v":0},{"$f":"O_FinStats!BH169-'O_FinStats - Vals'!BH169","v":0},{"$f":"O_FinStats!BI169-'O_FinStats - Vals'!BI169","v":0},{"$f":"O_FinStats!BJ169-'O_FinStats - Vals'!BJ169","v":0}]
[]
[null,null,null,null,"Retained cash balance BEG",null,{"$f":"G172","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z171-'O_FinStats - Vals'!Z171","v":0},{"$f":"O_FinStats!AA171-'O_FinStats - Vals'!AA171","v":0},{"$f":"O_FinStats!AB171-'O_FinStats - Vals'!AB171","v":0},{"$f":"O_FinStats!AC171-'O_FinStats - Vals'!AC171","v":0},{"$f":"O_FinStats!AD171-'O_FinStats - Vals'!AD171","v":0},{"$f":"O_FinStats!AE171-'O_FinStats - Vals'!AE171","v":0},{"$f":"O_FinStats!AF171-'O_FinStats - Vals'!AF171","v":0},{"$f":"O_FinStats!AG171-'O_FinStats - Vals'!AG171","v":0},{"$f":"O_FinStats!AH171-'O_FinStats - Vals'!AH171","v":7.1221906961407058},{"$f":"O_FinStats!AI171-'O_FinStats - Vals'!AI171","v":-3.7216449443030797},{"$f":"O_FinStats!AJ171-'O_FinStats - Vals'!AJ171","v":-2.8506527182023547},{"$f":"O_FinStats!AK171-'O_FinStats - Vals'!AK171","v":3.0334897260436264},{"$f":"O_FinStats!AL171-'O_FinStats - Vals'!AL171","v":3.068907944484863},{"$f":"O_FinStats!AM171-'O_FinStats - Vals'!AM171","v":2.9303294557239496},{"$f":"O_FinStats!AN171-'O_FinStats - Vals'!AN171","v":2.8896235803540549},{"$f":"O_FinStats!AO171-'O_FinStats - Vals'!AO171","v":2.8411684039460852},{"$f":"O_FinStats!AP171-'O_FinStats - Vals'!AP171","v":2.7937329890971796},{"$f":"O_FinStats!AQ171-'O_FinStats - Vals'!AQ171","v":2.7474374518274089},{"$f":"O_FinStats!AR171-'O_FinStats - Vals'!AR171","v":2.7021305817377197},{"$f":"O_FinStats!AS171-'O_FinStats - Vals'!AS171","v":2.6577956392516171},{"$f":"O_FinStats!AT171-'O_FinStats - Vals'!AT171","v":2.6144175894587534},{"$f":"O_FinStats!AU171-'O_FinStats - Vals'!AU171","v":2.571981762800533},{"$f":"O_FinStats!AV171-'O_FinStats - Vals'!AV171","v":2.5304738369122788},{"$f":"O_FinStats!AW171-'O_FinStats - Vals'!AW171","v":2.4898798318940862},{"$f":"O_FinStats!AX171-'O_FinStats - Vals'!AX171","v":2.4501861058406575},{"$f":"O_FinStats!AY171-'O_FinStats - Vals'!AY171","v":3.5899055046565991},{"$f":"O_FinStats!AZ171-'O_FinStats - Vals'!AZ171","v":-24.005740707095356},{"$f":"O_FinStats!BA171-'O_FinStats - Vals'!BA171","v":-86.912521901589571},{"$f":"O_FinStats!BB171-'O_FinStats - Vals'!BB171","v":0.79463097145799111},{"$f":"O_FinStats!BC171-'O_FinStats - Vals'!BC171","v":130.055861150895},{"$f":"O_FinStats!BD171-'O_FinStats - Vals'!BD171","v":7.0428466098474019},{"$f":"O_FinStats!BE171-'O_FinStats - Vals'!BE171","v":-0.51065965777206657},{"$f":"O_FinStats!BF171-'O_FinStats - Vals'!BF171","v":-0.50148924483119117},{"$f":"O_FinStats!BG171-'O_FinStats - Vals'!BG171","v":-0.36862653207845142},{"$f":"O_FinStats!BH171-'O_FinStats - Vals'!BH171","v":-0.33733567015588051},{"$f":"O_FinStats!BI171-'O_FinStats - Vals'!BI171","v":-0.334967180867352},{"$f":"O_FinStats!BJ171-'O_FinStats - Vals'!BJ171","v":-0.28590080623780523}]
[null,null,null,"plus",{"$f":" E$166","v":"Net cash flow"},null,{"$f":" G$166","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y172-'O_FinStats - Vals'!Y172","v":-0.25563892640730046},{"$f":"O_FinStats!Z172-'O_FinStats - Vals'!Z172","v":0},{"$f":"O_FinStats!AA172-'O_FinStats - Vals'!AA172","v":0},{"$f":"O_FinStats!AB172-'O_FinStats - Vals'!AB172","v":0},{"$f":"O_FinStats!AC172-'O_FinStats - Vals'!AC172","v":0},{"$f":"O_FinStats!AD172-'O_FinStats - Vals'!AD172","v":0},{"$f":"O_FinStats!AE172-'O_FinStats - Vals'!AE172","v":0},{"$f":"O_FinStats!AF172-'O_FinStats - Vals'!AF172","v":0},{"$f":"O_FinStats!AG172-'O_FinStats - Vals'!AG172","v":7.1221906961405921},{"$f":"O_FinStats!AH172-'O_FinStats - Vals'!AH172","v":-10.843835640444013},{"$f":"O_FinStats!AI172-'O_FinStats - Vals'!AI172","v":0.87099222610061133},{"$f":"O_FinStats!AJ172-'O_FinStats - Vals'!AJ172","v":5.8841424442460948},{"$f":"O_FinStats!AK172-'O_FinStats - Vals'!AK172","v":3.5418218441293448E-2},{"$f":"O_FinStats!AL172-'O_FinStats - Vals'!AL172","v":-0.13857848876097023},{"$f":"O_FinStats!AM172-'O_FinStats - Vals'!AM172","v":-4.0705875369866362E-2},{"$f":"O_FinStats!AN172-'O_FinStats - Vals'!AN172","v":-4.8455176407799172E-2},{"$f":"O_FinStats!AO172-'O_FinStats - Vals'!AO172","v":-4.7435414848962409E-2},{"$f":"O_FinStats!AP172-'O_FinStats - Vals'!AP172","v":-4.6295537269600118E-2},{"$f":"O_FinStats!AQ172-'O_FinStats - Vals'!AQ172","v":-4.5306870089689255E-2},{"$f":"O_FinStats!AR172-'O_FinStats - Vals'!AR172","v":-4.4334942486102591E-2},{"$f":"O_FinStats!AS172-'O_FinStats - Vals'!AS172","v":-4.3378049792636375E-2},{"$f":"O_FinStats!AT172-'O_FinStats - Vals'!AT172","v":-4.2435826658447695E-2},{"$f":"O_FinStats!AU172-'O_FinStats - Vals'!AU172","v":-4.1507925888311092E-2},{"$f":"O_FinStats!AV172-'O_FinStats - Vals'!AV172","v":-4.0594005017965173E-2},{"$f":"O_FinStats!AW172-'O_FinStats - Vals'!AW172","v":-3.9693726053656064E-2},{"$f":"O_FinStats!AX172-'O_FinStats - Vals'!AX172","v":1.1397193988161689},{"$f":"O_FinStats!AY172-'O_FinStats - Vals'!AY172","v":-27.595646211751273},{"$f":"O_FinStats!AZ172-'O_FinStats - Vals'!AZ172","v":-62.906781194493988},{"$f":"O_FinStats!BA172-'O_FinStats - Vals'!BA172","v":87.707152873047335},{"$f":"O_FinStats!BB172-'O_FinStats - Vals'!BB172","v":129.26123017943723},{"$f":"O_FinStats!BC172-'O_FinStats - Vals'!BC172","v":-123.0130145410476},{"$f":"O_FinStats!BD172-'O_FinStats - Vals'!BD172","v":-7.5535062676196958},{"$f":"O_FinStats!BE172-'O_FinStats - Vals'!BE172","v":9.1704129409890811E-3},{"$f":"O_FinStats!BF172-'O_FinStats - Vals'!BF172","v":0.13286271275296713},{"$f":"O_FinStats!BG172-'O_FinStats - Vals'!BG172","v":3.1290861922343538E-2},{"$f":"O_FinStats!BH172-'O_FinStats - Vals'!BH172","v":2.3684892887558817E-3},{"$f":"O_FinStats!BI172-'O_FinStats - Vals'!BI172","v":4.9066374629774145E-2},{"$f":"O_FinStats!BJ172-'O_FinStats - Vals'!BJ172","v":3.0261879828458405E-2}]
[null,null,null,null,"Retained cash balance",null,{"$f":"G172","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z173-'O_FinStats - Vals'!Z173","v":0},{"$f":"O_FinStats!AA173-'O_FinStats - Vals'!AA173","v":0},{"$f":"O_FinStats!AB173-'O_FinStats - Vals'!AB173","v":0},{"$f":"O_FinStats!AC173-'O_FinStats - Vals'!AC173","v":0},{"$f":"O_FinStats!AD173-'O_FinStats - Vals'!AD173","v":0},{"$f":"O_FinStats!AE173-'O_FinStats - Vals'!AE173","v":0},{"$f":"O_FinStats!AF173-'O_FinStats - Vals'!AF173","v":0},{"$f":"O_FinStats!AG173-'O_FinStats - Vals'!AG173","v":7.1221906961407058},{"$f":"O_FinStats!AH173-'O_FinStats - Vals'!AH173","v":-3.7216449443030797},{"$f":"O_FinStats!AI173-'O_FinStats - Vals'!AI173","v":-2.8506527182023547},{"$f":"O_FinStats!AJ173-'O_FinStats - Vals'!AJ173","v":3.0334897260436264},{"$f":"O_FinStats!AK173-'O_FinStats - Vals'!AK173","v":3.068907944484863},{"$f":"O_FinStats!AL173-'O_FinStats - Vals'!AL173","v":2.9303294557239496},{"$f":"O_FinStats!AM173-'O_FinStats - Vals'!AM173","v":2.8896235803540549},{"$f":"O_FinStats!AN173-'O_FinStats - Vals'!AN173","v":2.8411684039460852},{"$f":"O_FinStats!AO173-'O_FinStats - Vals'!AO173","v":2.7937329890971796},{"$f":"O_FinStats!AP173-'O_FinStats - Vals'!AP173","v":2.7474374518274089},{"$f":"O_FinStats!AQ173-'O_FinStats - Vals'!AQ173","v":2.7021305817377197},{"$f":"O_FinStats!AR173-'O_FinStats - Vals'!AR173","v":2.6577956392516171},{"$f":"O_FinStats!AS173-'O_FinStats - Vals'!AS173","v":2.6144175894587534},{"$f":"O_FinStats!AT173-'O_FinStats - Vals'!AT173","v":2.571981762800533},{"$f":"O_FinStats!AU173-'O_FinStats - Vals'!AU173","v":2.5304738369122788},{"$f":"O_FinStats!AV173-'O_FinStats - Vals'!AV173","v":2.4898798318940862},{"$f":"O_FinStats!AW173-'O_FinStats - Vals'!AW173","v":2.4501861058406575},{"$f":"O_FinStats!AX173-'O_FinStats - Vals'!AX173","v":3.5899055046565991},{"$f":"O_FinStats!AY173-'O_FinStats - Vals'!AY173","v":-24.005740707095356},{"$f":"O_FinStats!AZ173-'O_FinStats - Vals'!AZ173","v":-86.912521901589571},{"$f":"O_FinStats!BA173-'O_FinStats - Vals'!BA173","v":0.79463097145799111},{"$f":"O_FinStats!BB173-'O_FinStats - Vals'!BB173","v":130.055861150895},{"$f":"O_FinStats!BC173-'O_FinStats - Vals'!BC173","v":7.0428466098474019},{"$f":"O_FinStats!BD173-'O_FinStats - Vals'!BD173","v":-0.51065965777206657},{"$f":"O_FinStats!BE173-'O_FinStats - Vals'!BE173","v":-0.50148924483119117},{"$f":"O_FinStats!BF173-'O_FinStats - Vals'!BF173","v":-0.36862653207845142},{"$f":"O_FinStats!BG173-'O_FinStats - Vals'!BG173","v":-0.33733567015588051},{"$f":"O_FinStats!BH173-'O_FinStats - Vals'!BH173","v":-0.334967180867352},{"$f":"O_FinStats!BI173-'O_FinStats - Vals'!BI173","v":-0.28590080623780523},{"$f":"O_FinStats!BJ173-'O_FinStats - Vals'!BJ173","v":-0.25563892640911945}]
[]
[]
[]
[]
[]
[]
["Financial Statements Check"]
[]
[null,null,null,null,"FinStat - income statement check",{"$f":" IF(SUM(AA182:BY182) <> 0, 1, 0)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z182-'O_FinStats - Vals'!Z182","v":0},{"$f":"O_FinStats!AA182-'O_FinStats - Vals'!AA182","v":0},{"$f":"O_FinStats!AB182-'O_FinStats - Vals'!AB182","v":0},{"$f":"O_FinStats!AC182-'O_FinStats - Vals'!AC182","v":0},{"$f":"O_FinStats!AD182-'O_FinStats - Vals'!AD182","v":0},{"$f":"O_FinStats!AE182-'O_FinStats - Vals'!AE182","v":0},{"$f":"O_FinStats!AF182-'O_FinStats - Vals'!AF182","v":0},{"$f":"O_FinStats!AG182-'O_FinStats - Vals'!AG182","v":0},{"$f":"O_FinStats!AH182-'O_FinStats - Vals'!AH182","v":0},{"$f":"O_FinStats!AI182-'O_FinStats - Vals'!AI182","v":0},{"$f":"O_FinStats!AJ182-'O_FinStats - Vals'!AJ182","v":0},{"$f":"O_FinStats!AK182-'O_FinStats - Vals'!AK182","v":0},{"$f":"O_FinStats!AL182-'O_FinStats - Vals'!AL182","v":0},{"$f":"O_FinStats!AM182-'O_FinStats - Vals'!AM182","v":0},{"$f":"O_FinStats!AN182-'O_FinStats - Vals'!AN182","v":0},{"$f":"O_FinStats!AO182-'O_FinStats - Vals'!AO182","v":0},{"$f":"O_FinStats!AP182-'O_FinStats - Vals'!AP182","v":0},{"$f":"O_FinStats!AQ182-'O_FinStats - Vals'!AQ182","v":0},{"$f":"O_FinStats!AR182-'O_FinStats - Vals'!AR182","v":0},{"$f":"O_FinStats!AS182-'O_FinStats - Vals'!AS182","v":0},{"$f":"O_FinStats!AT182-'O_FinStats - Vals'!AT182","v":0},{"$f":"O_FinStats!AU182-'O_FinStats - Vals'!AU182","v":0},{"$f":"O_FinStats!AV182-'O_FinStats - Vals'!AV182","v":0},{"$f":"O_FinStats!AW182-'O_FinStats - Vals'!AW182","v":0},{"$f":"O_FinStats!AX182-'O_FinStats - Vals'!AX182","v":0},{"$f":"O_FinStats!AY182-'O_FinStats - Vals'!AY182","v":0},{"$f":"O_FinStats!AZ182-'O_FinStats - Vals'!AZ182","v":0},{"$f":"O_FinStats!BA182-'O_FinStats - Vals'!BA182","v":0},{"$f":"O_FinStats!BB182-'O_FinStats - Vals'!BB182","v":0},{"$f":"O_FinStats!BC182-'O_FinStats - Vals'!BC182","v":0},{"$f":"O_FinStats!BD182-'O_FinStats - Vals'!BD182","v":0},{"$f":"O_FinStats!BE182-'O_FinStats - Vals'!BE182","v":0},{"$f":"O_FinStats!BF182-'O_FinStats - Vals'!BF182","v":0},{"$f":"O_FinStats!BG182-'O_FinStats - Vals'!BG182","v":0},{"$f":"O_FinStats!BH182-'O_FinStats - Vals'!BH182","v":0},{"$f":"O_FinStats!BI182-'O_FinStats - Vals'!BI182","v":0},{"$f":"O_FinStats!BJ182-'O_FinStats - Vals'!BJ182","v":0}]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z183-'O_FinStats - Vals'!Z183","v":0},{"$f":"O_FinStats!AA183-'O_FinStats - Vals'!AA183","v":0},{"$f":"O_FinStats!AB183-'O_FinStats - Vals'!AB183","v":0},{"$f":"O_FinStats!AC183-'O_FinStats - Vals'!AC183","v":0},{"$f":"O_FinStats!AD183-'O_FinStats - Vals'!AD183","v":0},{"$f":"O_FinStats!AE183-'O_FinStats - Vals'!AE183","v":0},{"$f":"O_FinStats!AF183-'O_FinStats - Vals'!AF183","v":0},{"$f":"O_FinStats!AG183-'O_FinStats - Vals'!AG183","v":0},{"$f":"O_FinStats!AH183-'O_FinStats - Vals'!AH183","v":0},{"$f":"O_FinStats!AI183-'O_FinStats - Vals'!AI183","v":0},{"$f":"O_FinStats!AJ183-'O_FinStats - Vals'!AJ183","v":0},{"$f":"O_FinStats!AK183-'O_FinStats - Vals'!AK183","v":0},{"$f":"O_FinStats!AL183-'O_FinStats - Vals'!AL183","v":0},{"$f":"O_FinStats!AM183-'O_FinStats - Vals'!AM183","v":0},{"$f":"O_FinStats!AN183-'O_FinStats - Vals'!AN183","v":0},{"$f":"O_FinStats!AO183-'O_FinStats - Vals'!AO183","v":0},{"$f":"O_FinStats!AP183-'O_FinStats - Vals'!AP183","v":0},{"$f":"O_FinStats!AQ183-'O_FinStats - Vals'!AQ183","v":0},{"$f":"O_FinStats!AR183-'O_FinStats - Vals'!AR183","v":0},{"$f":"O_FinStats!AS183-'O_FinStats - Vals'!AS183","v":0},{"$f":"O_FinStats!AT183-'O_FinStats - Vals'!AT183","v":0},{"$f":"O_FinStats!AU183-'O_FinStats - Vals'!AU183","v":0},{"$f":"O_FinStats!AV183-'O_FinStats - Vals'!AV183","v":0},{"$f":"O_FinStats!AW183-'O_FinStats - Vals'!AW183","v":0},{"$f":"O_FinStats!AX183-'O_FinStats - Vals'!AX183","v":0},{"$f":"O_FinStats!AY183-'O_FinStats - Vals'!AY183","v":0},{"$f":"O_FinStats!AZ183-'O_FinStats - Vals'!AZ183","v":0},{"$f":"O_FinStats!BA183-'O_FinStats - Vals'!BA183","v":0},{"$f":"O_FinStats!BB183-'O_FinStats - Vals'!BB183","v":0},{"$f":"O_FinStats!BC183-'O_FinStats - Vals'!BC183","v":0},{"$f":"O_FinStats!BD183-'O_FinStats - Vals'!BD183","v":0},{"$f":"O_FinStats!BE183-'O_FinStats - Vals'!BE183","v":0},{"$f":"O_FinStats!BF183-'O_FinStats - Vals'!BF183","v":0},{"$f":"O_FinStats!BG183-'O_FinStats - Vals'!BG183","v":0},{"$f":"O_FinStats!BH183-'O_FinStats - Vals'!BH183","v":0},{"$f":"O_FinStats!BI183-'O_FinStats - Vals'!BI183","v":0},{"$f":"O_FinStats!BJ183-'O_FinStats - Vals'!BJ183","v":0}]
[]
[null,null,null,null,"FinStat - balance sheet check",{"$f":" IF(SUM(AA185:BY185) <> 0, 1, 0)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z185-'O_FinStats - Vals'!Z185","v":0},{"$f":"O_FinStats!AA185-'O_FinStats - Vals'!AA185","v":0},{"$f":"O_FinStats!AB185-'O_FinStats - Vals'!AB185","v":0},{"$f":"O_FinStats!AC185-'O_FinStats - Vals'!AC185","v":0},{"$f":"O_FinStats!AD185-'O_FinStats - Vals'!AD185","v":0},{"$f":"O_FinStats!AE185-'O_FinStats - Vals'!AE185","v":0},{"$f":"O_FinStats!AF185-'O_FinStats - Vals'!AF185","v":0},{"$f":"O_FinStats!AG185-'O_FinStats - Vals'!AG185","v":0},{"$f":"O_FinStats!AH185-'O_FinStats - Vals'!AH185","v":0},{"$f":"O_FinStats!AI185-'O_FinStats - Vals'!AI185","v":0},{"$f":"O_FinStats!AJ185-'O_FinStats - Vals'!AJ185","v":0},{"$f":"O_FinStats!AK185-'O_FinStats - Vals'!AK185","v":0},{"$f":"O_FinStats!AL185-'O_FinStats - Vals'!AL185","v":0},{"$f":"O_FinStats!AM185-'O_FinStats - Vals'!AM185","v":0},{"$f":"O_FinStats!AN185-'O_FinStats - Vals'!AN185","v":0},{"$f":"O_FinStats!AO185-'O_FinStats - Vals'!AO185","v":0},{"$f":"O_FinStats!AP185-'O_FinStats - Vals'!AP185","v":0},{"$f":"O_FinStats!AQ185-'O_FinStats - Vals'!AQ185","v":0},{"$f":"O_FinStats!AR185-'O_FinStats - Vals'!AR185","v":0},{"$f":"O_FinStats!AS185-'O_FinStats - Vals'!AS185","v":0},{"$f":"O_FinStats!AT185-'O_FinStats - Vals'!AT185","v":0},{"$f":"O_FinStats!AU185-'O_FinStats - Vals'!AU185","v":0},{"$f":"O_FinStats!AV185-'O_FinStats - Vals'!AV185","v":0},{"$f":"O_FinStats!AW185-'O_FinStats - Vals'!AW185","v":0},{"$f":"O_FinStats!AX185-'O_FinStats - Vals'!AX185","v":0},{"$f":"O_FinStats!AY185-'O_FinStats - Vals'!AY185","v":0},{"$f":"O_FinStats!AZ185-'O_FinStats - Vals'!AZ185","v":0},{"$f":"O_FinStats!BA185-'O_FinStats - Vals'!BA185","v":0},{"$f":"O_FinStats!BB185-'O_FinStats - Vals'!BB185","v":0},{"$f":"O_FinStats!BC185-'O_FinStats - Vals'!BC185","v":0},{"$f":"O_FinStats!BD185-'O_FinStats - Vals'!BD185","v":0},{"$f":"O_FinStats!BE185-'O_FinStats - Vals'!BE185","v":0},{"$f":"O_FinStats!BF185-'O_FinStats - Vals'!BF185","v":0},{"$f":"O_FinStats!BG185-'O_FinStats - Vals'!BG185","v":0},{"$f":"O_FinStats!BH185-'O_FinStats - Vals'!BH185","v":0},{"$f":"O_FinStats!BI185-'O_FinStats - Vals'!BI185","v":0},{"$f":"O_FinStats!BJ185-'O_FinStats - Vals'!BJ185","v":0}]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z186-'O_FinStats - Vals'!Z186","v":0},{"$f":"O_FinStats!AA186-'O_FinStats - Vals'!AA186","v":0},{"$f":"O_FinStats!AB186-'O_FinStats - Vals'!AB186","v":0},{"$f":"O_FinStats!AC186-'O_FinStats - Vals'!AC186","v":0},{"$f":"O_FinStats!AD186-'O_FinStats - Vals'!AD186","v":0},{"$f":"O_FinStats!AE186-'O_FinStats - Vals'!AE186","v":0},{"$f":"O_FinStats!AF186-'O_FinStats - Vals'!AF186","v":0},{"$f":"O_FinStats!AG186-'O_FinStats - Vals'!AG186","v":0},{"$f":"O_FinStats!AH186-'O_FinStats - Vals'!AH186","v":0},{"$f":"O_FinStats!AI186-'O_FinStats - Vals'!AI186","v":0},{"$f":"O_FinStats!AJ186-'O_FinStats - Vals'!AJ186","v":0},{"$f":"O_FinStats!AK186-'O_FinStats - Vals'!AK186","v":0},{"$f":"O_FinStats!AL186-'O_FinStats - Vals'!AL186","v":0},{"$f":"O_FinStats!AM186-'O_FinStats - Vals'!AM186","v":0},{"$f":"O_FinStats!AN186-'O_FinStats - Vals'!AN186","v":0},{"$f":"O_FinStats!AO186-'O_FinStats - Vals'!AO186","v":0},{"$f":"O_FinStats!AP186-'O_FinStats - Vals'!AP186","v":0},{"$f":"O_FinStats!AQ186-'O_FinStats - Vals'!AQ186","v":0},{"$f":"O_FinStats!AR186-'O_FinStats - Vals'!AR186","v":3.637978807091713E-12},{"$f":"O_FinStats!AS186-'O_FinStats - Vals'!AS186","v":3.637978807091713E-12},{"$f":"O_FinStats!AT186-'O_FinStats - Vals'!AT186","v":4.5474735088646412E-13},{"$f":"O_FinStats!AU186-'O_FinStats - Vals'!AU186","v":-5.4569682106375694E-12},{"$f":"O_FinStats!AV186-'O_FinStats - Vals'!AV186","v":0},{"$f":"O_FinStats!AW186-'O_FinStats - Vals'!AW186","v":-4.0927261579781771E-12},{"$f":"O_FinStats!AX186-'O_FinStats - Vals'!AX186","v":-3.637978807091713E-12},{"$f":"O_FinStats!AY186-'O_FinStats - Vals'!AY186","v":-9.0949470177292824E-12},{"$f":"O_FinStats!AZ186-'O_FinStats - Vals'!AZ186","v":-4.5474735088646412E-12},{"$f":"O_FinStats!BA186-'O_FinStats - Vals'!BA186","v":-5.4569682106375694E-12},{"$f":"O_FinStats!BB186-'O_FinStats - Vals'!BB186","v":-5.4569682106375694E-12},{"$f":"O_FinStats!BC186-'O_FinStats - Vals'!BC186","v":-4.5474735088646412E-12},{"$f":"O_FinStats!BD186-'O_FinStats - Vals'!BD186","v":-1.8189894035458565E-12},{"$f":"O_FinStats!BE186-'O_FinStats - Vals'!BE186","v":-1.0004441719502211E-11},{"$f":"O_FinStats!BF186-'O_FinStats - Vals'!BF186","v":-1.0913936421275139E-11},{"$f":"O_FinStats!BG186-'O_FinStats - Vals'!BG186","v":-2.7284841053187847E-12},{"$f":"O_FinStats!BH186-'O_FinStats - Vals'!BH186","v":-3.637978807091713E-12},{"$f":"O_FinStats!BI186-'O_FinStats - Vals'!BI186","v":7.2759576141834259E-12},{"$f":"O_FinStats!BJ186-'O_FinStats - Vals'!BJ186","v":-2.7284841053187847E-12}]
[]
[null,null,null,null,"FinStat - cash flow check",{"$f":" IF(SUM(AA188:BY188) <> 0, 1, 0)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z188-'O_FinStats - Vals'!Z188","v":0},{"$f":"O_FinStats!AA188-'O_FinStats - Vals'!AA188","v":0},{"$f":"O_FinStats!AB188-'O_FinStats - Vals'!AB188","v":0},{"$f":"O_FinStats!AC188-'O_FinStats - Vals'!AC188","v":0},{"$f":"O_FinStats!AD188-'O_FinStats - Vals'!AD188","v":0},{"$f":"O_FinStats!AE188-'O_FinStats - Vals'!AE188","v":0},{"$f":"O_FinStats!AF188-'O_FinStats - Vals'!AF188","v":0},{"$f":"O_FinStats!AG188-'O_FinStats - Vals'!AG188","v":0},{"$f":"O_FinStats!AH188-'O_FinStats - Vals'!AH188","v":0},{"$f":"O_FinStats!AI188-'O_FinStats - Vals'!AI188","v":0},{"$f":"O_FinStats!AJ188-'O_FinStats - Vals'!AJ188","v":0},{"$f":"O_FinStats!AK188-'O_FinStats - Vals'!AK188","v":0},{"$f":"O_FinStats!AL188-'O_FinStats - Vals'!AL188","v":0},{"$f":"O_FinStats!AM188-'O_FinStats - Vals'!AM188","v":0},{"$f":"O_FinStats!AN188-'O_FinStats - Vals'!AN188","v":0},{"$f":"O_FinStats!AO188-'O_FinStats - Vals'!AO188","v":0},{"$f":"O_FinStats!AP188-'O_FinStats - Vals'!AP188","v":0},{"$f":"O_FinStats!AQ188-'O_FinStats - Vals'!AQ188","v":0},{"$f":"O_FinStats!AR188-'O_FinStats - Vals'!AR188","v":0},{"$f":"O_FinStats!AS188-'O_FinStats - Vals'!AS188","v":0},{"$f":"O_FinStats!AT188-'O_FinStats - Vals'!AT188","v":0},{"$f":"O_FinStats!AU188-'O_FinStats - Vals'!AU188","v":0},{"$f":"O_FinStats!AV188-'O_FinStats - Vals'!AV188","v":0},{"$f":"O_FinStats!AW188-'O_FinStats - Vals'!AW188","v":0},{"$f":"O_FinStats!AX188-'O_FinStats - Vals'!AX188","v":0},{"$f":"O_FinStats!AY188-'O_FinStats - Vals'!AY188","v":0},{"$f":"O_FinStats!AZ188-'O_FinStats - Vals'!AZ188","v":0},{"$f":"O_FinStats!BA188-'O_FinStats - Vals'!BA188","v":0},{"$f":"O_FinStats!BB188-'O_FinStats - Vals'!BB188","v":0},{"$f":"O_FinStats!BC188-'O_FinStats - Vals'!BC188","v":0},{"$f":"O_FinStats!BD188-'O_FinStats - Vals'!BD188","v":0},{"$f":"O_FinStats!BE188-'O_FinStats - Vals'!BE188","v":0},{"$f":"O_FinStats!BF188-'O_FinStats - Vals'!BF188","v":0},{"$f":"O_FinStats!BG188-'O_FinStats - Vals'!BG188","v":0},{"$f":"O_FinStats!BH188-'O_FinStats - Vals'!BH188","v":0},{"$f":"O_FinStats!BI188-'O_FinStats - Vals'!BI188","v":0},{"$f":"O_FinStats!BJ188-'O_FinStats - Vals'!BJ188","v":0}]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z189-'O_FinStats - Vals'!Z189","v":0},{"$f":"O_FinStats!AA189-'O_FinStats - Vals'!AA189","v":0},{"$f":"O_FinStats!AB189-'O_FinStats - Vals'!AB189","v":0},{"$f":"O_FinStats!AC189-'O_FinStats - Vals'!AC189","v":0},{"$f":"O_FinStats!AD189-'O_FinStats - Vals'!AD189","v":0},{"$f":"O_FinStats!AE189-'O_FinStats - Vals'!AE189","v":0},{"$f":"O_FinStats!AF189-'O_FinStats - Vals'!AF189","v":0},{"$f":"O_FinStats!AG189-'O_FinStats - Vals'!AG189","v":0},{"$f":"O_FinStats!AH189-'O_FinStats - Vals'!AH189","v":0},{"$f":"O_FinStats!AI189-'O_FinStats - Vals'!AI189","v":0},{"$f":"O_FinStats!AJ189-'O_FinStats - Vals'!AJ189","v":0},{"$f":"O_FinStats!AK189-'O_FinStats - Vals'!AK189","v":0},{"$f":"O_FinStats!AL189-'O_FinStats - Vals'!AL189","v":0},{"$f":"O_FinStats!AM189-'O_FinStats - Vals'!AM189","v":0},{"$f":"O_FinStats!AN189-'O_FinStats - Vals'!AN189","v":0},{"$f":"O_FinStats!AO189-'O_FinStats - Vals'!AO189","v":0},{"$f":"O_FinStats!AP189-'O_FinStats - Vals'!AP189","v":0},{"$f":"O_FinStats!AQ189-'O_FinStats - Vals'!AQ189","v":0},{"$f":"O_FinStats!AR189-'O_FinStats - Vals'!AR189","v":0},{"$f":"O_FinStats!AS189-'O_FinStats - Vals'!AS189","v":0},{"$f":"O_FinStats!AT189-'O_FinStats - Vals'!AT189","v":0},{"$f":"O_FinStats!AU189-'O_FinStats - Vals'!AU189","v":0},{"$f":"O_FinStats!AV189-'O_FinStats - Vals'!AV189","v":0},{"$f":"O_FinStats!AW189-'O_FinStats - Vals'!AW189","v":0},{"$f":"O_FinStats!AX189-'O_FinStats - Vals'!AX189","v":0},{"$f":"O_FinStats!AY189-'O_FinStats - Vals'!AY189","v":0},{"$f":"O_FinStats!AZ189-'O_FinStats - Vals'!AZ189","v":0},{"$f":"O_FinStats!BA189-'O_FinStats - Vals'!BA189","v":0},{"$f":"O_FinStats!BB189-'O_FinStats - Vals'!BB189","v":0},{"$f":"O_FinStats!BC189-'O_FinStats - Vals'!BC189","v":0},{"$f":"O_FinStats!BD189-'O_FinStats - Vals'!BD189","v":0},{"$f":"O_FinStats!BE189-'O_FinStats - Vals'!BE189","v":0},{"$f":"O_FinStats!BF189-'O_FinStats - Vals'!BF189","v":0},{"$f":"O_FinStats!BG189-'O_FinStats - Vals'!BG189","v":0},{"$f":"O_FinStats!BH189-'O_FinStats - Vals'!BH189","v":0},{"$f":"O_FinStats!BI189-'O_FinStats - Vals'!BI189","v":0},{"$f":"O_FinStats!BJ189-'O_FinStats - Vals'!BJ189","v":0}]
[]
[]
[]
[]
[]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z199-'O_FinStats - Vals'!Z199","v":0},{"$f":"O_FinStats!AA199-'O_FinStats - Vals'!AA199","v":0},{"$f":"O_FinStats!AB199-'O_FinStats - Vals'!AB199","v":0},{"$f":"O_FinStats!AC199-'O_FinStats - Vals'!AC199","v":0},{"$f":"O_FinStats!AD199-'O_FinStats - Vals'!AD199","v":0},{"$f":"O_FinStats!AE199-'O_FinStats - Vals'!AE199","v":0},{"$f":"O_FinStats!AF199-'O_FinStats - Vals'!AF199","v":0},{"$f":"O_FinStats!AG199-'O_FinStats - Vals'!AG199","v":-7.8909890603232058E-6},{"$f":"O_FinStats!AH199-'O_FinStats - Vals'!AH199","v":5.0175803648853934E-4},{"$f":"O_FinStats!AI199-'O_FinStats - Vals'!AI199","v":1.5012504484309963E-3},{"$f":"O_FinStats!AJ199-'O_FinStats - Vals'!AJ199","v":-1.3196705091134547E-3},{"$f":"O_FinStats!AK199-'O_FinStats - Vals'!AK199","v":-9.5191865350015281E-4},{"$f":"O_FinStats!AL199-'O_FinStats - Vals'!AL199","v":-6.9835612495615373E-4},{"$f":"O_FinStats!AM199-'O_FinStats - Vals'!AM199","v":-2.0611394522623838E-4},{"$f":"O_FinStats!AN199-'O_FinStats - Vals'!AN199","v":-1.8156467638175133E-4},{"$f":"O_FinStats!AO199-'O_FinStats - Vals'!AO199","v":-1.5537401983481414E-4},{"$f":"O_FinStats!AP199-'O_FinStats - Vals'!AP199","v":-1.3688357326191447E-4},{"$f":"O_FinStats!AQ199-'O_FinStats - Vals'!AQ199","v":-1.1884710630795381E-4},{"$f":"O_FinStats!AR199-'O_FinStats - Vals'!AR199","v":-1.7244778629711688E-4},{"$f":"O_FinStats!AS199-'O_FinStats - Vals'!AS199","v":-1.5360726908246469E-4},{"$f":"O_FinStats!AT199-'O_FinStats - Vals'!AT199","v":-1.3363974565740178E-4},{"$f":"O_FinStats!AU199-'O_FinStats - Vals'!AU199","v":-1.1312185307049694E-4},{"$f":"O_FinStats!AV199-'O_FinStats - Vals'!AV199","v":-9.8614893706855389E-5},{"$f":"O_FinStats!AW199-'O_FinStats - Vals'!AW199","v":-1.4950026721445575E-4},{"$f":"O_FinStats!AX199-'O_FinStats - Vals'!AX199","v":-1.3491402664780883E-4},{"$f":"O_FinStats!AY199-'O_FinStats - Vals'!AY199","v":-1.1474810772515998E-4},{"$f":"O_FinStats!AZ199-'O_FinStats - Vals'!AZ199","v":-6.933791149388302E-5},{"$f":"O_FinStats!BA199-'O_FinStats - Vals'!BA199","v":-4.1128882763336039E-5},{"$f":"O_FinStats!BB199-'O_FinStats - Vals'!BB199","v":-2.0413819855419346E-4},{"$f":"O_FinStats!BC199-'O_FinStats - Vals'!BC199","v":-2.2769631974296767E-4},{"$f":"O_FinStats!BD199-'O_FinStats - Vals'!BD199","v":-4.3421704270296679E-5},{"$f":"O_FinStats!BE199-'O_FinStats - Vals'!BE199","v":-2.509512166258554E-5},{"$f":"O_FinStats!BF199-'O_FinStats - Vals'!BF199","v":-1.456608770482315E-5},{"$f":"O_FinStats!BG199-'O_FinStats - Vals'!BG199","v":-5.7560180455107357E-5},{"$f":"O_FinStats!BH199-'O_FinStats - Vals'!BH199","v":-4.6182710824640982E-5},{"$f":"O_FinStats!BI199-'O_FinStats - Vals'!BI199","v":-3.4716779933746666E-5},{"$f":"O_FinStats!BJ199-'O_FinStats - Vals'!BJ199","v":-2.2706937550784345E-5}]
[null,null,null,null,"Applicable Threshold - BBB Funds from Operations (FFO) to Net Debt threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z200-'O_FinStats - Vals'!Z200","v":0},{"$f":"O_FinStats!AA200-'O_FinStats - Vals'!AA200","v":0},{"$f":"O_FinStats!AB200-'O_FinStats - Vals'!AB200","v":0},{"$f":"O_FinStats!AC200-'O_FinStats - Vals'!AC200","v":0},{"$f":"O_FinStats!AD200-'O_FinStats - Vals'!AD200","v":0},{"$f":"O_FinStats!AE200-'O_FinStats - Vals'!AE200","v":0},{"$f":"O_FinStats!AF200-'O_FinStats - Vals'!AF200","v":0},{"$f":"O_FinStats!AG200-'O_FinStats - Vals'!AG200","v":0},{"$f":"O_FinStats!AH200-'O_FinStats - Vals'!AH200","v":0},{"$f":"O_FinStats!AI200-'O_FinStats - Vals'!AI200","v":0},{"$f":"O_FinStats!AJ200-'O_FinStats - Vals'!AJ200","v":0},{"$f":"O_FinStats!AK200-'O_FinStats - Vals'!AK200","v":0},{"$f":"O_FinStats!AL200-'O_FinStats - Vals'!AL200","v":0},{"$f":"O_FinStats!AM200-'O_FinStats - Vals'!AM200","v":0},{"$f":"O_FinStats!AN200-'O_FinStats - Vals'!AN200","v":0},{"$f":"O_FinStats!AO200-'O_FinStats - Vals'!AO200","v":0},{"$f":"O_FinStats!AP200-'O_FinStats - Vals'!AP200","v":0},{"$f":"O_FinStats!AQ200-'O_FinStats - Vals'!AQ200","v":0},{"$f":"O_FinStats!AR200-'O_FinStats - Vals'!AR200","v":0},{"$f":"O_FinStats!AS200-'O_FinStats - Vals'!AS200","v":0},{"$f":"O_FinStats!AT200-'O_FinStats - Vals'!AT200","v":0},{"$f":"O_FinStats!AU200-'O_FinStats - Vals'!AU200","v":0},{"$f":"O_FinStats!AV200-'O_FinStats - Vals'!AV200","v":0},{"$f":"O_FinStats!AW200-'O_FinStats - Vals'!AW200","v":0},{"$f":"O_FinStats!AX200-'O_FinStats - Vals'!AX200","v":0},{"$f":"O_FinStats!AY200-'O_FinStats - Vals'!AY200","v":0},{"$f":"O_FinStats!AZ200-'O_FinStats - Vals'!AZ200","v":0},{"$f":"O_FinStats!BA200-'O_FinStats - Vals'!BA200","v":0},{"$f":"O_FinStats!BB200-'O_FinStats - Vals'!BB200","v":0},{"$f":"O_FinStats!BC200-'O_FinStats - Vals'!BC200","v":0},{"$f":"O_FinStats!BD200-'O_FinStats - Vals'!BD200","v":0},{"$f":"O_FinStats!BE200-'O_FinStats - Vals'!BE200","v":0},{"$f":"O_FinStats!BF200-'O_FinStats - Vals'!BF200","v":0},{"$f":"O_FinStats!BG200-'O_FinStats - Vals'!BG200","v":0},{"$f":"O_FinStats!BH200-'O_FinStats - Vals'!BH200","v":0},{"$f":"O_FinStats!BI200-'O_FinStats - Vals'!BI200","v":0},{"$f":"O_FinStats!BJ200-'O_FinStats - Vals'!BJ200","v":0}]
[null,null,null,null,"FFO / Debt alert",0,0]
[]
[null,null,null,null,"Debt to EBITDA",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z203-'O_FinStats - Vals'!Z203","v":0},{"$f":"O_FinStats!AA203-'O_FinStats - Vals'!AA203","v":0},{"$f":"O_FinStats!AB203-'O_FinStats - Vals'!AB203","v":0},{"$f":"O_FinStats!AC203-'O_FinStats - Vals'!AC203","v":0},{"$f":"O_FinStats!AD203-'O_FinStats - Vals'!AD203","v":0},{"$f":"O_FinStats!AE203-'O_FinStats - Vals'!AE203","v":0},{"$f":"O_FinStats!AF203-'O_FinStats - Vals'!AF203","v":0},{"$f":"O_FinStats!AG203-'O_FinStats - Vals'!AG203","v":9.8496308389428577E-4},{"$f":"O_FinStats!AH203-'O_FinStats - Vals'!AH203","v":-7.5444739187517484E-2},{"$f":"O_FinStats!AI203-'O_FinStats - Vals'!AI203","v":-3.0441470035434293E-2},{"$f":"O_FinStats!AJ203-'O_FinStats - Vals'!AJ203","v":5.6785756795925124E-2},{"$f":"O_FinStats!AK203-'O_FinStats - Vals'!AK203","v":3.6157955213232285E-2},{"$f":"O_FinStats!AL203-'O_FinStats - Vals'!AL203","v":3.7599461652813915E-2},{"$f":"O_FinStats!AM203-'O_FinStats - Vals'!AM203","v":4.0923317823304828E-3},{"$f":"O_FinStats!AN203-'O_FinStats - Vals'!AN203","v":3.1898441708104741E-3},{"$f":"O_FinStats!AO203-'O_FinStats - Vals'!AO203","v":2.2948655340284674E-3},{"$f":"O_FinStats!AP203-'O_FinStats - Vals'!AP203","v":1.3241010182669655E-3},{"$f":"O_FinStats!AQ203-'O_FinStats - Vals'!AQ203","v":3.5900458542670322E-4},{"$f":"O_FinStats!AR203-'O_FinStats - Vals'!AR203","v":3.6312953646531199E-3},{"$f":"O_FinStats!AS203-'O_FinStats - Vals'!AS203","v":2.9328581790455388E-3},{"$f":"O_FinStats!AT203-'O_FinStats - Vals'!AT203","v":2.1384653000602327E-3},{"$f":"O_FinStats!AU203-'O_FinStats - Vals'!AU203","v":1.2910655552724748E-3},{"$f":"O_FinStats!AV203-'O_FinStats - Vals'!AV203","v":5.0222008039568777E-4},{"$f":"O_FinStats!AW203-'O_FinStats - Vals'!AW203","v":3.2151719676765111E-3},{"$f":"O_FinStats!AX203-'O_FinStats - Vals'!AX203","v":2.6275145760568108E-3},{"$f":"O_FinStats!AY203-'O_FinStats - Vals'!AY203","v":2.0278615814763867E-3},{"$f":"O_FinStats!AZ203-'O_FinStats - Vals'!AZ203","v":1.421342732362163E-3},{"$f":"O_FinStats!BA203-'O_FinStats - Vals'!BA203","v":8.0952885745677605E-4},{"$f":"O_FinStats!BB203-'O_FinStats - Vals'!BB203","v":3.1832741357202821E-3},{"$f":"O_FinStats!BC203-'O_FinStats - Vals'!BC203","v":2.616568422217469E-3},{"$f":"O_FinStats!BD203-'O_FinStats - Vals'!BD203","v":2.0426166556539727E-3},{"$f":"O_FinStats!BE203-'O_FinStats - Vals'!BE203","v":1.4602622306005841E-3},{"$f":"O_FinStats!BF203-'O_FinStats - Vals'!BF203","v":8.8721512772771405E-4},{"$f":"O_FinStats!BG203-'O_FinStats - Vals'!BG203","v":2.9105751043303485E-3},{"$f":"O_FinStats!BH203-'O_FinStats - Vals'!BH203","v":2.3514829474216015E-3},{"$f":"O_FinStats!BI203-'O_FinStats - Vals'!BI203","v":1.7913131049445141E-3},{"$f":"O_FinStats!BJ203-'O_FinStats - Vals'!BJ203","v":1.2191090607034383E-3}]
[null,null,null,null,"Applicable Threshold - BBB Debt/EBITDA threshold",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z204-'O_FinStats - Vals'!Z204","v":0},{"$f":"O_FinStats!AA204-'O_FinStats - Vals'!AA204","v":0},{"$f":"O_FinStats!AB204-'O_FinStats - Vals'!AB204","v":0},{"$f":"O_FinStats!AC204-'O_FinStats - Vals'!AC204","v":0},{"$f":"O_FinStats!AD204-'O_FinStats - Vals'!AD204","v":0},{"$f":"O_FinStats!AE204-'O_FinStats - Vals'!AE204","v":0},{"$f":"O_FinStats!AF204-'O_FinStats - Vals'!AF204","v":0},{"$f":"O_FinStats!AG204-'O_FinStats - Vals'!AG204","v":0},{"$f":"O_FinStats!AH204-'O_FinStats - Vals'!AH204","v":0},{"$f":"O_FinStats!AI204-'O_FinStats - Vals'!AI204","v":0},{"$f":"O_FinStats!AJ204-'O_FinStats - Vals'!AJ204","v":0},{"$f":"O_FinStats!AK204-'O_FinStats - Vals'!AK204","v":0},{"$f":"O_FinStats!AL204-'O_FinStats - Vals'!AL204","v":0},{"$f":"O_FinStats!AM204-'O_FinStats - Vals'!AM204","v":0},{"$f":"O_FinStats!AN204-'O_FinStats - Vals'!AN204","v":0},{"$f":"O_FinStats!AO204-'O_FinStats - Vals'!AO204","v":0},{"$f":"O_FinStats!AP204-'O_FinStats - Vals'!AP204","v":0},{"$f":"O_FinStats!AQ204-'O_FinStats - Vals'!AQ204","v":0},{"$f":"O_FinStats!AR204-'O_FinStats - Vals'!AR204","v":0},{"$f":"O_FinStats!AS204-'O_FinStats - Vals'!AS204","v":0},{"$f":"O_FinStats!AT204-'O_FinStats - Vals'!AT204","v":0},{"$f":"O_FinStats!AU204-'O_FinStats - Vals'!AU204","v":0},{"$f":"O_FinStats!AV204-'O_FinStats - Vals'!AV204","v":0},{"$f":"O_FinStats!AW204-'O_FinStats - Vals'!AW204","v":0},{"$f":"O_FinStats!AX204-'O_FinStats - Vals'!AX204","v":0},{"$f":"O_FinStats!AY204-'O_FinStats - Vals'!AY204","v":0},{"$f":"O_FinStats!AZ204-'O_FinStats - Vals'!AZ204","v":0},{"$f":"O_FinStats!BA204-'O_FinStats - Vals'!BA204","v":0},{"$f":"O_FinStats!BB204-'O_FinStats - Vals'!BB204","v":0},{"$f":"O_FinStats!BC204-'O_FinStats - Vals'!BC204","v":0},{"$f":"O_FinStats!BD204-'O_FinStats - Vals'!BD204","v":0},{"$f":"O_FinStats!BE204-'O_FinStats - Vals'!BE204","v":0},{"$f":"O_FinStats!BF204-'O_FinStats - Vals'!BF204","v":0},{"$f":"O_FinStats!BG204-'O_FinStats - Vals'!BG204","v":0},{"$f":"O_FinStats!BH204-'O_FinStats - Vals'!BH204","v":0},{"$f":"O_FinStats!BI204-'O_FinStats - Vals'!BI204","v":0},{"$f":"O_FinStats!BJ204-'O_FinStats - Vals'!BJ204","v":0}]
[null,null,null,null,"Debt to EBITDA alert",0,0]
[]
[null,null,null,null,"RAR",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z207-'O_FinStats - Vals'!Z207","v":0},{"$f":"O_FinStats!AA207-'O_FinStats - Vals'!AA207","v":0},{"$f":"O_FinStats!AB207-'O_FinStats - Vals'!AB207","v":0},{"$f":"O_FinStats!AC207-'O_FinStats - Vals'!AC207","v":0},{"$f":"O_FinStats!AD207-'O_FinStats - Vals'!AD207","v":0},{"$f":"O_FinStats!AE207-'O_FinStats - Vals'!AE207","v":0},{"$f":"O_FinStats!AF207-'O_FinStats - Vals'!AF207","v":0},{"$f":"O_FinStats!AG207-'O_FinStats - Vals'!AG207","v":-3.9369613538453585E-4},{"$f":"O_FinStats!AH207-'O_FinStats - Vals'!AH207","v":-1.0135291869535212E-2},{"$f":"O_FinStats!AI207-'O_FinStats - Vals'!AI207","v":5.0798848980360134E-4},{"$f":"O_FinStats!AJ207-'O_FinStats - Vals'!AJ207","v":2.6125891727302175E-4},{"$f":"O_FinStats!AK207-'O_FinStats - Vals'!AK207","v":1.4388572861057103E-4},{"$f":"O_FinStats!AL207-'O_FinStats - Vals'!AL207","v":5.616881264547402E-7},{"$f":"O_FinStats!AM207-'O_FinStats - Vals'!AM207","v":-1.1684126601241296E-5},{"$f":"O_FinStats!AN207-'O_FinStats - Vals'!AN207","v":-2.0487811582703408E-5},{"$f":"O_FinStats!AO207-'O_FinStats - Vals'!AO207","v":-2.0934575162945279E-5},{"$f":"O_FinStats!AP207-'O_FinStats - Vals'!AP207","v":-1.5277194625240575E-5},{"$f":"O_FinStats!AQ207-'O_FinStats - Vals'!AQ207","v":-3.1806491619379429E-6},{"$f":"O_FinStats!AR207-'O_FinStats - Vals'!AR207","v":-1.8920829805368911E-5},{"$f":"O_FinStats!AS207-'O_FinStats - Vals'!AS207","v":-2.676752641483926E-5},{"$f":"O_FinStats!AT207-'O_FinStats - Vals'!AT207","v":-2.8470010259740164E-5},{"$f":"O_FinStats!AU207-'O_FinStats - Vals'!AU207","v":-2.0815162502518803E-5},{"$f":"O_FinStats!AV207-'O_FinStats - Vals'!AV207","v":-7.8609976902344059E-6},{"$f":"O_FinStats!AW207-'O_FinStats - Vals'!AW207","v":-2.0845833147098425E-5},{"$f":"O_FinStats!AX207-'O_FinStats - Vals'!AX207","v":-2.8317734789951032E-5},{"$f":"O_FinStats!AY207-'O_FinStats - Vals'!AY207","v":-2.9014665851145871E-5},{"$f":"O_FinStats!AZ207-'O_FinStats - Vals'!AZ207","v":-2.441752477921888E-5},{"$f":"O_FinStats!BA207-'O_FinStats - Vals'!BA207","v":-1.3551710183135057E-5},{"$f":"O_FinStats!BB207-'O_FinStats - Vals'!BB207","v":-2.6208740110944539E-5},{"$f":"O_FinStats!BC207-'O_FinStats - Vals'!BC207","v":-3.3522605873081979E-5},{"$f":"O_FinStats!BD207-'O_FinStats - Vals'!BD207","v":-3.5804071725986653E-5},{"$f":"O_FinStats!BE207-'O_FinStats - Vals'!BE207","v":-3.2642441042729509E-5},{"$f":"O_FinStats!BF207-'O_FinStats - Vals'!BF207","v":-2.0882079309725299E-5},{"$f":"O_FinStats!BG207-'O_FinStats - Vals'!BG207","v":-2.9654371927034795E-5},{"$f":"O_FinStats!BH207-'O_FinStats - Vals'!BH207","v":-3.3517228258173049E-5},{"$f":"O_FinStats!BI207-'O_FinStats - Vals'!BI207","v":-3.198956184147228E-5},{"$f":"O_FinStats!BJ207-'O_FinStats - Vals'!BJ207","v":-2.6499922039957546E-5}]
[null,null,null,null,"Applicable Threshold - BBB Debt to Regulatory Asset Ratio threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z208-'O_FinStats - Vals'!Z208","v":0},{"$f":"O_FinStats!AA208-'O_FinStats - Vals'!AA208","v":0},{"$f":"O_FinStats!AB208-'O_FinStats - Vals'!AB208","v":0},{"$f":"O_FinStats!AC208-'O_FinStats - Vals'!AC208","v":0},{"$f":"O_FinStats!AD208-'O_FinStats - Vals'!AD208","v":0},{"$f":"O_FinStats!AE208-'O_FinStats - Vals'!AE208","v":0},{"$f":"O_FinStats!AF208-'O_FinStats - Vals'!AF208","v":0},{"$f":"O_FinStats!AG208-'O_FinStats - Vals'!AG208","v":0},{"$f":"O_FinStats!AH208-'O_FinStats - Vals'!AH208","v":0},{"$f":"O_FinStats!AI208-'O_FinStats - Vals'!AI208","v":0},{"$f":"O_FinStats!AJ208-'O_FinStats - Vals'!AJ208","v":0},{"$f":"O_FinStats!AK208-'O_FinStats - Vals'!AK208","v":0},{"$f":"O_FinStats!AL208-'O_FinStats - Vals'!AL208","v":0},{"$f":"O_FinStats!AM208-'O_FinStats - Vals'!AM208","v":0},{"$f":"O_FinStats!AN208-'O_FinStats - Vals'!AN208","v":0},{"$f":"O_FinStats!AO208-'O_FinStats - Vals'!AO208","v":0},{"$f":"O_FinStats!AP208-'O_FinStats - Vals'!AP208","v":0},{"$f":"O_FinStats!AQ208-'O_FinStats - Vals'!AQ208","v":0},{"$f":"O_FinStats!AR208-'O_FinStats - Vals'!AR208","v":0},{"$f":"O_FinStats!AS208-'O_FinStats - Vals'!AS208","v":0},{"$f":"O_FinStats!AT208-'O_FinStats - Vals'!AT208","v":0},{"$f":"O_FinStats!AU208-'O_FinStats - Vals'!AU208","v":0},{"$f":"O_FinStats!AV208-'O_FinStats - Vals'!AV208","v":0},{"$f":"O_FinStats!AW208-'O_FinStats - Vals'!AW208","v":0},{"$f":"O_FinStats!AX208-'O_FinStats - Vals'!AX208","v":0},{"$f":"O_FinStats!AY208-'O_FinStats - Vals'!AY208","v":0},{"$f":"O_FinStats!AZ208-'O_FinStats - Vals'!AZ208","v":0},{"$f":"O_FinStats!BA208-'O_FinStats - Vals'!BA208","v":0},{"$f":"O_FinStats!BB208-'O_FinStats - Vals'!BB208","v":0},{"$f":"O_FinStats!BC208-'O_FinStats - Vals'!BC208","v":0},{"$f":"O_FinStats!BD208-'O_FinStats - Vals'!BD208","v":0},{"$f":"O_FinStats!BE208-'O_FinStats - Vals'!BE208","v":0},{"$f":"O_FinStats!BF208-'O_FinStats - Vals'!BF208","v":0},{"$f":"O_FinStats!BG208-'O_FinStats - Vals'!BG208","v":0},{"$f":"O_FinStats!BH208-'O_FinStats - Vals'!BH208","v":0},{"$f":"O_FinStats!BI208-'O_FinStats - Vals'!BI208","v":0},{"$f":"O_FinStats!BJ208-'O_FinStats - Vals'!BJ208","v":0}]
[null,null,null,null,"RAR alert",0,0]
[]
[null,null,null,null,"EBITDA Margin",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z211-'O_FinStats - Vals'!Z211","v":0},{"$f":"O_FinStats!AA211-'O_FinStats - Vals'!AA211","v":0},{"$f":"O_FinStats!AB211-'O_FinStats - Vals'!AB211","v":0},{"$f":"O_FinStats!AC211-'O_FinStats - Vals'!AC211","v":0},{"$f":"O_FinStats!AD211-'O_FinStats - Vals'!AD211","v":0},{"$f":"O_FinStats!AE211-'O_FinStats - Vals'!AE211","v":0},{"$f":"O_FinStats!AF211-'O_FinStats - Vals'!AF211","v":0},{"$f":"O_FinStats!AG211-'O_FinStats - Vals'!AG211","v":0},{"$f":"O_FinStats!AH211-'O_FinStats - Vals'!AH211","v":-1.7607198592028972E-4},{"$f":"O_FinStats!AI211-'O_FinStats - Vals'!AI211","v":5.3813656748336047E-3},{"$f":"O_FinStats!AJ211-'O_FinStats - Vals'!AJ211","v":1.9353113720883552E-3},{"$f":"O_FinStats!AK211-'O_FinStats - Vals'!AK211","v":2.628053063853053E-3},{"$f":"O_FinStats!AL211-'O_FinStats - Vals'!AL211","v":2.5787586971613985E-3},{"$f":"O_FinStats!AM211-'O_FinStats - Vals'!AM211","v":3.915633681173869E-3},{"$f":"O_FinStats!AN211-'O_FinStats - Vals'!AN211","v":3.94132819582238E-3},{"$f":"O_FinStats!AO211-'O_FinStats - Vals'!AO211","v":3.9941820130352523E-3},{"$f":"O_FinStats!AP211-'O_FinStats - Vals'!AP211","v":4.0198997795799496E-3},{"$f":"O_FinStats!AQ211-'O_FinStats - Vals'!AQ211","v":4.0455971184072403E-3},{"$f":"O_FinStats!AR211-'O_FinStats - Vals'!AR211","v":3.8490377184299263E-3},{"$f":"O_FinStats!AS211-'O_FinStats - Vals'!AS211","v":3.8869732186442851E-3},{"$f":"O_FinStats!AT211-'O_FinStats - Vals'!AT211","v":3.910806159892366E-3},{"$f":"O_FinStats!AU211-'O_FinStats - Vals'!AU211","v":3.9387182167518464E-3},{"$f":"O_FinStats!AV211-'O_FinStats - Vals'!AV211","v":3.9663729586271179E-3},{"$f":"O_FinStats!AW211-'O_FinStats - Vals'!AW211","v":3.7531847921087325E-3},{"$f":"O_FinStats!AX211-'O_FinStats - Vals'!AX211","v":3.7838763593787128E-3},{"$f":"O_FinStats!AY211-'O_FinStats - Vals'!AY211","v":3.8121148145648931E-3},{"$f":"O_FinStats!AZ211-'O_FinStats - Vals'!AZ211","v":3.8402275809996667E-3},{"$f":"O_FinStats!BA211-'O_FinStats - Vals'!BA211","v":3.8693378663980926E-3},{"$f":"O_FinStats!BB211-'O_FinStats - Vals'!BB211","v":3.7429469123212433E-3},{"$f":"O_FinStats!BC211-'O_FinStats - Vals'!BC211","v":3.7713396942536948E-3},{"$f":"O_FinStats!BD211-'O_FinStats - Vals'!BD211","v":3.7995430025749011E-3},{"$f":"O_FinStats!BE211-'O_FinStats - Vals'!BE211","v":3.8276597451286642E-3},{"$f":"O_FinStats!BF211-'O_FinStats - Vals'!BF211","v":3.8564649260033335E-3},{"$f":"O_FinStats!BG211-'O_FinStats - Vals'!BG211","v":3.760716854873114E-3},{"$f":"O_FinStats!BH211-'O_FinStats - Vals'!BH211","v":3.7881290027317327E-3},{"$f":"O_FinStats!BI211-'O_FinStats - Vals'!BI211","v":3.8151976013155453E-3},{"$f":"O_FinStats!BJ211-'O_FinStats - Vals'!BJ211","v":3.8420026077622405E-3}]
[null,null,null,null,"Applicable Threshold - BBB EBITDA Margin",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z212-'O_FinStats - Vals'!Z212","v":0},{"$f":"O_FinStats!AA212-'O_FinStats - Vals'!AA212","v":0},{"$f":"O_FinStats!AB212-'O_FinStats - Vals'!AB212","v":0},{"$f":"O_FinStats!AC212-'O_FinStats - Vals'!AC212","v":0},{"$f":"O_FinStats!AD212-'O_FinStats - Vals'!AD212","v":0},{"$f":"O_FinStats!AE212-'O_FinStats - Vals'!AE212","v":0},{"$f":"O_FinStats!AF212-'O_FinStats - Vals'!AF212","v":0},{"$f":"O_FinStats!AG212-'O_FinStats - Vals'!AG212","v":0},{"$f":"O_FinStats!AH212-'O_FinStats - Vals'!AH212","v":0},{"$f":"O_FinStats!AI212-'O_FinStats - Vals'!AI212","v":0},{"$f":"O_FinStats!AJ212-'O_FinStats - Vals'!AJ212","v":0},{"$f":"O_FinStats!AK212-'O_FinStats - Vals'!AK212","v":0},{"$f":"O_FinStats!AL212-'O_FinStats - Vals'!AL212","v":0},{"$f":"O_FinStats!AM212-'O_FinStats - Vals'!AM212","v":0},{"$f":"O_FinStats!AN212-'O_FinStats - Vals'!AN212","v":0},{"$f":"O_FinStats!AO212-'O_FinStats - Vals'!AO212","v":0},{"$f":"O_FinStats!AP212-'O_FinStats - Vals'!AP212","v":0},{"$f":"O_FinStats!AQ212-'O_FinStats - Vals'!AQ212","v":0},{"$f":"O_FinStats!AR212-'O_FinStats - Vals'!AR212","v":0},{"$f":"O_FinStats!AS212-'O_FinStats - Vals'!AS212","v":0},{"$f":"O_FinStats!AT212-'O_FinStats - Vals'!AT212","v":0},{"$f":"O_FinStats!AU212-'O_FinStats - Vals'!AU212","v":0},{"$f":"O_FinStats!AV212-'O_FinStats - Vals'!AV212","v":0},{"$f":"O_FinStats!AW212-'O_FinStats - Vals'!AW212","v":0},{"$f":"O_FinStats!AX212-'O_FinStats - Vals'!AX212","v":0},{"$f":"O_FinStats!AY212-'O_FinStats - Vals'!AY212","v":0},{"$f":"O_FinStats!AZ212-'O_FinStats - Vals'!AZ212","v":0},{"$f":"O_FinStats!BA212-'O_FinStats - Vals'!BA212","v":0},{"$f":"O_FinStats!BB212-'O_FinStats - Vals'!BB212","v":0},{"$f":"O_FinStats!BC212-'O_FinStats - Vals'!BC212","v":0},{"$f":"O_FinStats!BD212-'O_FinStats - Vals'!BD212","v":0},{"$f":"O_FinStats!BE212-'O_FinStats - Vals'!BE212","v":0},{"$f":"O_FinStats!BF212-'O_FinStats - Vals'!BF212","v":0},{"$f":"O_FinStats!BG212-'O_FinStats - Vals'!BG212","v":0},{"$f":"O_FinStats!BH212-'O_FinStats - Vals'!BH212","v":0},{"$f":"O_FinStats!BI212-'O_FinStats - Vals'!BI212","v":0},{"$f":"O_FinStats!BJ212-'O_FinStats - Vals'!BJ212","v":0}]
[null,null,null,null,"EBITDA Margin alert",0,0]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z215-'O_FinStats - Vals'!Z215","v":0},{"$f":"O_FinStats!AA215-'O_FinStats - Vals'!AA215","v":0},{"$f":"O_FinStats!AB215-'O_FinStats - Vals'!AB215","v":0},{"$f":"O_FinStats!AC215-'O_FinStats - Vals'!AC215","v":0},{"$f":"O_FinStats!AD215-'O_FinStats - Vals'!AD215","v":0},{"$f":"O_FinStats!AE215-'O_FinStats - Vals'!AE215","v":0},{"$f":"O_FinStats!AF215-'O_FinStats - Vals'!AF215","v":0},{"$f":"O_FinStats!AG215-'O_FinStats - Vals'!AG215","v":3.0543927453302588E-5},{"$f":"O_FinStats!AH215-'O_FinStats - Vals'!AH215","v":1.3206225917317127E-3},{"$f":"O_FinStats!AI215-'O_FinStats - Vals'!AI215","v":5.8229475939453934E-2},{"$f":"O_FinStats!AJ215-'O_FinStats - Vals'!AJ215","v":-4.5730540764982397E-2},{"$f":"O_FinStats!AK215-'O_FinStats - Vals'!AK215","v":-3.513031061863936E-2},{"$f":"O_FinStats!AL215-'O_FinStats - Vals'!AL215","v":-2.5298540199965469E-2},{"$f":"O_FinStats!AM215-'O_FinStats - Vals'!AM215","v":-3.0926417433079223E-2},{"$f":"O_FinStats!AN215-'O_FinStats - Vals'!AN215","v":-2.978797566968705E-2},{"$f":"O_FinStats!AO215-'O_FinStats - Vals'!AO215","v":-2.7131532728484231E-2},{"$f":"O_FinStats!AP215-'O_FinStats - Vals'!AP215","v":-2.603295318116583E-2},{"$f":"O_FinStats!AQ215-'O_FinStats - Vals'!AQ215","v":-2.5127150609526083E-2},{"$f":"O_FinStats!AR215-'O_FinStats - Vals'!AR215","v":-3.0520798452167597E-2},{"$f":"O_FinStats!AS215-'O_FinStats - Vals'!AS215","v":-2.8446918517619935E-2},{"$f":"O_FinStats!AT215-'O_FinStats - Vals'!AT215","v":-2.6937816698188399E-2},{"$f":"O_FinStats!AU215-'O_FinStats - Vals'!AU215","v":-2.5566824055251125E-2},{"$f":"O_FinStats!AV215-'O_FinStats - Vals'!AV215","v":-2.4513936251769231E-2},{"$f":"O_FinStats!AW215-'O_FinStats - Vals'!AW215","v":-3.0146041281279956E-2},{"$f":"O_FinStats!AX215-'O_FinStats - Vals'!AX215","v":-2.8022899256924028E-2},{"$f":"O_FinStats!AY215-'O_FinStats - Vals'!AY215","v":-2.3722337180371866E-2},{"$f":"O_FinStats!AZ215-'O_FinStats - Vals'!AZ215","v":-1.5813438600746466E-2},{"$f":"O_FinStats!BA215-'O_FinStats - Vals'!BA215","v":-1.7390595815744092E-2},{"$f":"O_FinStats!BB215-'O_FinStats - Vals'!BB215","v":-5.4267769145948996E-2},{"$f":"O_FinStats!BC215-'O_FinStats - Vals'!BC215","v":-4.4815313462827078E-2},{"$f":"O_FinStats!BD215-'O_FinStats - Vals'!BD215","v":-2.990056305304023E-3},{"$f":"O_FinStats!BE215-'O_FinStats - Vals'!BE215","v":-9.8071345206296456E-4},{"$f":"O_FinStats!BF215-'O_FinStats - Vals'!BF215","v":-6.4498778237265242E-4},{"$f":"O_FinStats!BG215-'O_FinStats - Vals'!BG215","v":-3.0677325140020528E-3},{"$f":"O_FinStats!BH215-'O_FinStats - Vals'!BH215","v":-2.4516329480590571E-3},{"$f":"O_FinStats!BI215-'O_FinStats - Vals'!BI215","v":-1.833449987130642E-3},{"$f":"O_FinStats!BJ215-'O_FinStats - Vals'!BJ215","v":-1.1705740374301499E-3}]
[null,null,null,null,"Applicable Threshold - BBB Funds from Operations (FFO) to Cash interest coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z216-'O_FinStats - Vals'!Z216","v":0},{"$f":"O_FinStats!AA216-'O_FinStats - Vals'!AA216","v":0},{"$f":"O_FinStats!AB216-'O_FinStats - Vals'!AB216","v":0},{"$f":"O_FinStats!AC216-'O_FinStats - Vals'!AC216","v":0},{"$f":"O_FinStats!AD216-'O_FinStats - Vals'!AD216","v":0},{"$f":"O_FinStats!AE216-'O_FinStats - Vals'!AE216","v":0},{"$f":"O_FinStats!AF216-'O_FinStats - Vals'!AF216","v":0},{"$f":"O_FinStats!AG216-'O_FinStats - Vals'!AG216","v":0},{"$f":"O_FinStats!AH216-'O_FinStats - Vals'!AH216","v":0},{"$f":"O_FinStats!AI216-'O_FinStats - Vals'!AI216","v":0},{"$f":"O_FinStats!AJ216-'O_FinStats - Vals'!AJ216","v":0},{"$f":"O_FinStats!AK216-'O_FinStats - Vals'!AK216","v":0},{"$f":"O_FinStats!AL216-'O_FinStats - Vals'!AL216","v":0},{"$f":"O_FinStats!AM216-'O_FinStats - Vals'!AM216","v":0},{"$f":"O_FinStats!AN216-'O_FinStats - Vals'!AN216","v":0},{"$f":"O_FinStats!AO216-'O_FinStats - Vals'!AO216","v":0},{"$f":"O_FinStats!AP216-'O_FinStats - Vals'!AP216","v":0},{"$f":"O_FinStats!AQ216-'O_FinStats - Vals'!AQ216","v":0},{"$f":"O_FinStats!AR216-'O_FinStats - Vals'!AR216","v":0},{"$f":"O_FinStats!AS216-'O_FinStats - Vals'!AS216","v":0},{"$f":"O_FinStats!AT216-'O_FinStats - Vals'!AT216","v":0},{"$f":"O_FinStats!AU216-'O_FinStats - Vals'!AU216","v":0},{"$f":"O_FinStats!AV216-'O_FinStats - Vals'!AV216","v":0},{"$f":"O_FinStats!AW216-'O_FinStats - Vals'!AW216","v":0},{"$f":"O_FinStats!AX216-'O_FinStats - Vals'!AX216","v":0},{"$f":"O_FinStats!AY216-'O_FinStats - Vals'!AY216","v":0},{"$f":"O_FinStats!AZ216-'O_FinStats - Vals'!AZ216","v":0},{"$f":"O_FinStats!BA216-'O_FinStats - Vals'!BA216","v":0},{"$f":"O_FinStats!BB216-'O_FinStats - Vals'!BB216","v":0},{"$f":"O_FinStats!BC216-'O_FinStats - Vals'!BC216","v":0},{"$f":"O_FinStats!BD216-'O_FinStats - Vals'!BD216","v":0},{"$f":"O_FinStats!BE216-'O_FinStats - Vals'!BE216","v":0},{"$f":"O_FinStats!BF216-'O_FinStats - Vals'!BF216","v":0},{"$f":"O_FinStats!BG216-'O_FinStats - Vals'!BG216","v":0},{"$f":"O_FinStats!BH216-'O_FinStats - Vals'!BH216","v":0},{"$f":"O_FinStats!BI216-'O_FinStats - Vals'!BI216","v":0},{"$f":"O_FinStats!BJ216-'O_FinStats - Vals'!BJ216","v":0}]
[null,null,null,null,"FFO to Cash Interest Coverage alert",0,0]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z221-'O_FinStats - Vals'!Z221","v":0},{"$f":"O_FinStats!AA221-'O_FinStats - Vals'!AA221","v":0},{"$f":"O_FinStats!AB221-'O_FinStats - Vals'!AB221","v":0},{"$f":"O_FinStats!AC221-'O_FinStats - Vals'!AC221","v":0},{"$f":"O_FinStats!AD221-'O_FinStats - Vals'!AD221","v":0},{"$f":"O_FinStats!AE221-'O_FinStats - Vals'!AE221","v":0},{"$f":"O_FinStats!AF221-'O_FinStats - Vals'!AF221","v":0},{"$f":"O_FinStats!AG221-'O_FinStats - Vals'!AG221","v":-7.3063579881238461E-5},{"$f":"O_FinStats!AH221-'O_FinStats - Vals'!AH221","v":-1.9091683998442299E-3},{"$f":"O_FinStats!AI221-'O_FinStats - Vals'!AI221","v":3.7961971095362035E-2},{"$f":"O_FinStats!AJ221-'O_FinStats - Vals'!AJ221","v":-4.8768131445445118E-2},{"$f":"O_FinStats!AK221-'O_FinStats - Vals'!AK221","v":-4.6420069492052463E-2},{"$f":"O_FinStats!AL221-'O_FinStats - Vals'!AL221","v":-4.4394111111411227E-2},{"$f":"O_FinStats!AM221-'O_FinStats - Vals'!AM221","v":-2.902936477054574E-2},{"$f":"O_FinStats!AN221-'O_FinStats - Vals'!AN221","v":-2.5622705624169129E-2},{"$f":"O_FinStats!AO221-'O_FinStats - Vals'!AO221","v":-2.2764111907218165E-2},{"$f":"O_FinStats!AP221-'O_FinStats - Vals'!AP221","v":-2.1408776213058367E-2},{"$f":"O_FinStats!AQ221-'O_FinStats - Vals'!AQ221","v":-2.0535931279210828E-2},{"$f":"O_FinStats!AR221-'O_FinStats - Vals'!AR221","v":-2.5327794897362921E-2},{"$f":"O_FinStats!AS221-'O_FinStats - Vals'!AS221","v":-2.3157020945429707E-2},{"$f":"O_FinStats!AT221-'O_FinStats - Vals'!AT221","v":-2.1316697287208086E-2},{"$f":"O_FinStats!AU221-'O_FinStats - Vals'!AU221","v":-1.9541703870546101E-2},{"$f":"O_FinStats!AV221-'O_FinStats - Vals'!AV221","v":-1.8498101289039504E-2},{"$f":"O_FinStats!AW221-'O_FinStats - Vals'!AW221","v":-2.313126135320509E-2},{"$f":"O_FinStats!AX221-'O_FinStats - Vals'!AX221","v":-2.1230036923413742E-2},{"$f":"O_FinStats!AY221-'O_FinStats - Vals'!AY221","v":-1.7449456263226359E-2},{"$f":"O_FinStats!AZ221-'O_FinStats - Vals'!AZ221","v":-9.5772496173065491E-3},{"$f":"O_FinStats!BA221-'O_FinStats - Vals'!BA221","v":-8.0015328425693255E-3},{"$f":"O_FinStats!BB221-'O_FinStats - Vals'!BB221","v":-4.0319369358003065E-2},{"$f":"O_FinStats!BC221-'O_FinStats - Vals'!BC221","v":-4.4031920481330644E-2},{"$f":"O_FinStats!BD221-'O_FinStats - Vals'!BD221","v":-2.8397654231566705E-3},{"$f":"O_FinStats!BE221-'O_FinStats - Vals'!BE221","v":-6.8986550530159008E-4},{"$f":"O_FinStats!BF221-'O_FinStats - Vals'!BF221","v":-2.4012347579471793E-4},{"$f":"O_FinStats!BG221-'O_FinStats - Vals'!BG221","v":-2.6146632345591669E-3},{"$f":"O_FinStats!BH221-'O_FinStats - Vals'!BH221","v":-1.9990888596685963E-3},{"$f":"O_FinStats!BI221-'O_FinStats - Vals'!BI221","v":-1.3882672355522985E-3},{"$f":"O_FinStats!BJ221-'O_FinStats - Vals'!BJ221","v":-7.5039086712713754E-4}]
[null,null,null,null,"Selected credit rating for alerts",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z222-'O_FinStats - Vals'!Z222","v":0},{"$f":"O_FinStats!AA222-'O_FinStats - Vals'!AA222","v":0},{"$f":"O_FinStats!AB222-'O_FinStats - Vals'!AB222","v":0},{"$f":"O_FinStats!AC222-'O_FinStats - Vals'!AC222","v":0},{"$f":"O_FinStats!AD222-'O_FinStats - Vals'!AD222","v":0},{"$f":"O_FinStats!AE222-'O_FinStats - Vals'!AE222","v":0},{"$f":"O_FinStats!AF222-'O_FinStats - Vals'!AF222","v":0},{"$f":"O_FinStats!AG222-'O_FinStats - Vals'!AG222","v":0},{"$f":"O_FinStats!AH222-'O_FinStats - Vals'!AH222","v":0},{"$f":"O_FinStats!AI222-'O_FinStats - Vals'!AI222","v":0},{"$f":"O_FinStats!AJ222-'O_FinStats - Vals'!AJ222","v":0},{"$f":"O_FinStats!AK222-'O_FinStats - Vals'!AK222","v":0},{"$f":"O_FinStats!AL222-'O_FinStats - Vals'!AL222","v":0},{"$f":"O_FinStats!AM222-'O_FinStats - Vals'!AM222","v":0},{"$f":"O_FinStats!AN222-'O_FinStats - Vals'!AN222","v":0},{"$f":"O_FinStats!AO222-'O_FinStats - Vals'!AO222","v":0},{"$f":"O_FinStats!AP222-'O_FinStats - Vals'!AP222","v":0},{"$f":"O_FinStats!AQ222-'O_FinStats - Vals'!AQ222","v":0},{"$f":"O_FinStats!AR222-'O_FinStats - Vals'!AR222","v":0},{"$f":"O_FinStats!AS222-'O_FinStats - Vals'!AS222","v":0},{"$f":"O_FinStats!AT222-'O_FinStats - Vals'!AT222","v":0},{"$f":"O_FinStats!AU222-'O_FinStats - Vals'!AU222","v":0},{"$f":"O_FinStats!AV222-'O_FinStats - Vals'!AV222","v":0},{"$f":"O_FinStats!AW222-'O_FinStats - Vals'!AW222","v":0},{"$f":"O_FinStats!AX222-'O_FinStats - Vals'!AX222","v":0},{"$f":"O_FinStats!AY222-'O_FinStats - Vals'!AY222","v":0},{"$f":"O_FinStats!AZ222-'O_FinStats - Vals'!AZ222","v":0},{"$f":"O_FinStats!BA222-'O_FinStats - Vals'!BA222","v":0},{"$f":"O_FinStats!BB222-'O_FinStats - Vals'!BB222","v":0},{"$f":"O_FinStats!BC222-'O_FinStats - Vals'!BC222","v":0},{"$f":"O_FinStats!BD222-'O_FinStats - Vals'!BD222","v":0},{"$f":"O_FinStats!BE222-'O_FinStats - Vals'!BE222","v":0},{"$f":"O_FinStats!BF222-'O_FinStats - Vals'!BF222","v":0},{"$f":"O_FinStats!BG222-'O_FinStats - Vals'!BG222","v":0},{"$f":"O_FinStats!BH222-'O_FinStats - Vals'!BH222","v":0},{"$f":"O_FinStats!BI222-'O_FinStats - Vals'!BI222","v":0},{"$f":"O_FinStats!BJ222-'O_FinStats - Vals'!BJ222","v":0}]
[null,null,null,null,"Cash Interest Coverage alert",0,0]
[]
[null,null,null,null,"FFO to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z225-'O_FinStats - Vals'!Z225","v":0},{"$f":"O_FinStats!AA225-'O_FinStats - Vals'!AA225","v":0},{"$f":"O_FinStats!AB225-'O_FinStats - Vals'!AB225","v":0},{"$f":"O_FinStats!AC225-'O_FinStats - Vals'!AC225","v":0},{"$f":"O_FinStats!AD225-'O_FinStats - Vals'!AD225","v":0},{"$f":"O_FinStats!AE225-'O_FinStats - Vals'!AE225","v":0},{"$f":"O_FinStats!AF225-'O_FinStats - Vals'!AF225","v":0},{"$f":"O_FinStats!AG225-'O_FinStats - Vals'!AG225","v":5.948255407856734E-6},{"$f":"O_FinStats!AH225-'O_FinStats - Vals'!AH225","v":8.7529972208218176E-4},{"$f":"O_FinStats!AI225-'O_FinStats - Vals'!AI225","v":1.2298072942812932E-3},{"$f":"O_FinStats!AJ225-'O_FinStats - Vals'!AJ225","v":-1.4733068678371986E-3},{"$f":"O_FinStats!AK225-'O_FinStats - Vals'!AK225","v":-1.0581961715795118E-3},{"$f":"O_FinStats!AL225-'O_FinStats - Vals'!AL225","v":-1.3362585899320684E-3},{"$f":"O_FinStats!AM225-'O_FinStats - Vals'!AM225","v":-3.1233409542540114E-4},{"$f":"O_FinStats!AN225-'O_FinStats - Vals'!AN225","v":-2.8016879352293911E-4},{"$f":"O_FinStats!AO225-'O_FinStats - Vals'!AO225","v":-2.4419810268980213E-4},{"$f":"O_FinStats!AP225-'O_FinStats - Vals'!AP225","v":-2.1824925476855717E-4},{"$f":"O_FinStats!AQ225-'O_FinStats - Vals'!AQ225","v":-1.931683395664241E-4},{"$f":"O_FinStats!AR225-'O_FinStats - Vals'!AR225","v":-2.6853003940408016E-4},{"$f":"O_FinStats!AS225-'O_FinStats - Vals'!AS225","v":-2.3456681274343361E-4},{"$f":"O_FinStats!AT225-'O_FinStats - Vals'!AT225","v":-2.0541423477794807E-4},{"$f":"O_FinStats!AU225-'O_FinStats - Vals'!AU225","v":-1.8101766414428677E-4},{"$f":"O_FinStats!AV225-'O_FinStats - Vals'!AV225","v":-1.5921482696928946E-4},{"$f":"O_FinStats!AW225-'O_FinStats - Vals'!AW225","v":-2.3199721615566049E-4},{"$f":"O_FinStats!AX225-'O_FinStats - Vals'!AX225","v":-2.0505270958523503E-4},{"$f":"O_FinStats!AY225-'O_FinStats - Vals'!AY225","v":-2.6997878336015857E-5},{"$f":"O_FinStats!AZ225-'O_FinStats - Vals'!AZ225","v":3.804812722081885E-4},{"$f":"O_FinStats!BA225-'O_FinStats - Vals'!BA225","v":-9.6118990204147048E-5},{"$f":"O_FinStats!BB225-'O_FinStats - Vals'!BB225","v":-1.0545604265034536E-3},{"$f":"O_FinStats!BC225-'O_FinStats - Vals'!BC225","v":-2.8852361957476536E-4},{"$f":"O_FinStats!BD225-'O_FinStats - Vals'!BD225","v":-4.9181559572758493E-5},{"$f":"O_FinStats!BE225-'O_FinStats - Vals'!BE225","v":-2.7074598564102992E-5},{"$f":"O_FinStats!BF225-'O_FinStats - Vals'!BF225","v":-1.1782035096136179E-5},{"$f":"O_FinStats!BG225-'O_FinStats - Vals'!BG225","v":-7.3653346827212696E-5},{"$f":"O_FinStats!BH225-'O_FinStats - Vals'!BH225","v":-5.7532368078455631E-5},{"$f":"O_FinStats!BI225-'O_FinStats - Vals'!BI225","v":-4.1004535102501238E-5},{"$f":"O_FinStats!BJ225-'O_FinStats - Vals'!BJ225","v":-2.3144943606390189E-5}]
[null,null,null,null,"Applicable Threshold - B Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z226-'O_FinStats - Vals'!Z226","v":0},{"$f":"O_FinStats!AA226-'O_FinStats - Vals'!AA226","v":0},{"$f":"O_FinStats!AB226-'O_FinStats - Vals'!AB226","v":0},{"$f":"O_FinStats!AC226-'O_FinStats - Vals'!AC226","v":0},{"$f":"O_FinStats!AD226-'O_FinStats - Vals'!AD226","v":0},{"$f":"O_FinStats!AE226-'O_FinStats - Vals'!AE226","v":0},{"$f":"O_FinStats!AF226-'O_FinStats - Vals'!AF226","v":0},{"$f":"O_FinStats!AG226-'O_FinStats - Vals'!AG226","v":0},{"$f":"O_FinStats!AH226-'O_FinStats - Vals'!AH226","v":0},{"$f":"O_FinStats!AI226-'O_FinStats - Vals'!AI226","v":0},{"$f":"O_FinStats!AJ226-'O_FinStats - Vals'!AJ226","v":0},{"$f":"O_FinStats!AK226-'O_FinStats - Vals'!AK226","v":0},{"$f":"O_FinStats!AL226-'O_FinStats - Vals'!AL226","v":0},{"$f":"O_FinStats!AM226-'O_FinStats - Vals'!AM226","v":0},{"$f":"O_FinStats!AN226-'O_FinStats - Vals'!AN226","v":0},{"$f":"O_FinStats!AO226-'O_FinStats - Vals'!AO226","v":0},{"$f":"O_FinStats!AP226-'O_FinStats - Vals'!AP226","v":0},{"$f":"O_FinStats!AQ226-'O_FinStats - Vals'!AQ226","v":0},{"$f":"O_FinStats!AR226-'O_FinStats - Vals'!AR226","v":0},{"$f":"O_FinStats!AS226-'O_FinStats - Vals'!AS226","v":0},{"$f":"O_FinStats!AT226-'O_FinStats - Vals'!AT226","v":0},{"$f":"O_FinStats!AU226-'O_FinStats - Vals'!AU226","v":0},{"$f":"O_FinStats!AV226-'O_FinStats - Vals'!AV226","v":0},{"$f":"O_FinStats!AW226-'O_FinStats - Vals'!AW226","v":0},{"$f":"O_FinStats!AX226-'O_FinStats - Vals'!AX226","v":0},{"$f":"O_FinStats!AY226-'O_FinStats - Vals'!AY226","v":0},{"$f":"O_FinStats!AZ226-'O_FinStats - Vals'!AZ226","v":0},{"$f":"O_FinStats!BA226-'O_FinStats - Vals'!BA226","v":0},{"$f":"O_FinStats!BB226-'O_FinStats - Vals'!BB226","v":0},{"$f":"O_FinStats!BC226-'O_FinStats - Vals'!BC226","v":0},{"$f":"O_FinStats!BD226-'O_FinStats - Vals'!BD226","v":0},{"$f":"O_FinStats!BE226-'O_FinStats - Vals'!BE226","v":0},{"$f":"O_FinStats!BF226-'O_FinStats - Vals'!BF226","v":0},{"$f":"O_FinStats!BG226-'O_FinStats - Vals'!BG226","v":0},{"$f":"O_FinStats!BH226-'O_FinStats - Vals'!BH226","v":0},{"$f":"O_FinStats!BI226-'O_FinStats - Vals'!BI226","v":0},{"$f":"O_FinStats!BJ226-'O_FinStats - Vals'!BJ226","v":0}]
[null,null,null,null,"FFO to Debt alert",0,0]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z229-'O_FinStats - Vals'!Z229","v":0},{"$f":"O_FinStats!AA229-'O_FinStats - Vals'!AA229","v":0},{"$f":"O_FinStats!AB229-'O_FinStats - Vals'!AB229","v":0},{"$f":"O_FinStats!AC229-'O_FinStats - Vals'!AC229","v":0},{"$f":"O_FinStats!AD229-'O_FinStats - Vals'!AD229","v":0},{"$f":"O_FinStats!AE229-'O_FinStats - Vals'!AE229","v":0},{"$f":"O_FinStats!AF229-'O_FinStats - Vals'!AF229","v":0},{"$f":"O_FinStats!AG229-'O_FinStats - Vals'!AG229","v":-1.8879648682706973E-4},{"$f":"O_FinStats!AH229-'O_FinStats - Vals'!AH229","v":6.5400082556455796E-2},{"$f":"O_FinStats!AI229-'O_FinStats - Vals'!AI229","v":4.6045415897666864E-2},{"$f":"O_FinStats!AJ229-'O_FinStats - Vals'!AJ229","v":-7.9890127496917707E-3},{"$f":"O_FinStats!AK229-'O_FinStats - Vals'!AK229","v":2.077897853987043E-3},{"$f":"O_FinStats!AL229-'O_FinStats - Vals'!AL229","v":-3.1451719702113579E-3},{"$f":"O_FinStats!AM229-'O_FinStats - Vals'!AM229","v":-3.632092282756183E-3},{"$f":"O_FinStats!AN229-'O_FinStats - Vals'!AN229","v":-3.0667016392649238E-3},{"$f":"O_FinStats!AO229-'O_FinStats - Vals'!AO229","v":-2.3751620973255783E-3},{"$f":"O_FinStats!AP229-'O_FinStats - Vals'!AP229","v":-1.8920959585875252E-3},{"$f":"O_FinStats!AQ229-'O_FinStats - Vals'!AQ229","v":-1.4153361682138765E-3},{"$f":"O_FinStats!AR229-'O_FinStats - Vals'!AR229","v":-3.3189195646485814E-3},{"$f":"O_FinStats!AS229-'O_FinStats - Vals'!AS229","v":-2.6758005052087697E-3},{"$f":"O_FinStats!AT229-'O_FinStats - Vals'!AT229","v":-2.132429006768799E-3},{"$f":"O_FinStats!AU229-'O_FinStats - Vals'!AU229","v":-1.6591777552679154E-3},{"$f":"O_FinStats!AV229-'O_FinStats - Vals'!AV229","v":-1.224526567821016E-3},{"$f":"O_FinStats!AW229-'O_FinStats - Vals'!AW229","v":-3.0327496459383596E-3},{"$f":"O_FinStats!AX229-'O_FinStats - Vals'!AX229","v":-2.5773358236196309E-3},{"$f":"O_FinStats!AY229-'O_FinStats - Vals'!AY229","v":2.0713600570778645E-3},{"$f":"O_FinStats!AZ229-'O_FinStats - Vals'!AZ229","v":1.2605461531342232E-2},{"$f":"O_FinStats!BA229-'O_FinStats - Vals'!BA229","v":-1.4989329749433011E-3},{"$f":"O_FinStats!BB229-'O_FinStats - Vals'!BB229","v":-2.4133995785187601E-2},{"$f":"O_FinStats!BC229-'O_FinStats - Vals'!BC229","v":-2.0872437665246935E-3},{"$f":"O_FinStats!BD229-'O_FinStats - Vals'!BD229","v":-1.0066668394745903E-3},{"$f":"O_FinStats!BE229-'O_FinStats - Vals'!BE229","v":-6.7134630898468828E-4},{"$f":"O_FinStats!BF229-'O_FinStats - Vals'!BF229","v":-2.9990542019220356E-4},{"$f":"O_FinStats!BG229-'O_FinStats - Vals'!BG229","v":-1.748774198648384E-3},{"$f":"O_FinStats!BH229-'O_FinStats - Vals'!BH229","v":-1.3700151689510776E-3},{"$f":"O_FinStats!BI229-'O_FinStats - Vals'!BI229","v":-9.8078411521917985E-4},{"$f":"O_FinStats!BJ229-'O_FinStats - Vals'!BJ229","v":-5.5784182054985365E-4}]
[null,null,null,null,"Applicable Threshold - B Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z230-'O_FinStats - Vals'!Z230","v":0},{"$f":"O_FinStats!AA230-'O_FinStats - Vals'!AA230","v":0},{"$f":"O_FinStats!AB230-'O_FinStats - Vals'!AB230","v":0},{"$f":"O_FinStats!AC230-'O_FinStats - Vals'!AC230","v":0},{"$f":"O_FinStats!AD230-'O_FinStats - Vals'!AD230","v":0},{"$f":"O_FinStats!AE230-'O_FinStats - Vals'!AE230","v":0},{"$f":"O_FinStats!AF230-'O_FinStats - Vals'!AF230","v":0},{"$f":"O_FinStats!AG230-'O_FinStats - Vals'!AG230","v":0},{"$f":"O_FinStats!AH230-'O_FinStats - Vals'!AH230","v":0},{"$f":"O_FinStats!AI230-'O_FinStats - Vals'!AI230","v":0},{"$f":"O_FinStats!AJ230-'O_FinStats - Vals'!AJ230","v":0},{"$f":"O_FinStats!AK230-'O_FinStats - Vals'!AK230","v":0},{"$f":"O_FinStats!AL230-'O_FinStats - Vals'!AL230","v":0},{"$f":"O_FinStats!AM230-'O_FinStats - Vals'!AM230","v":0},{"$f":"O_FinStats!AN230-'O_FinStats - Vals'!AN230","v":0},{"$f":"O_FinStats!AO230-'O_FinStats - Vals'!AO230","v":0},{"$f":"O_FinStats!AP230-'O_FinStats - Vals'!AP230","v":0},{"$f":"O_FinStats!AQ230-'O_FinStats - Vals'!AQ230","v":0},{"$f":"O_FinStats!AR230-'O_FinStats - Vals'!AR230","v":0},{"$f":"O_FinStats!AS230-'O_FinStats - Vals'!AS230","v":0},{"$f":"O_FinStats!AT230-'O_FinStats - Vals'!AT230","v":0},{"$f":"O_FinStats!AU230-'O_FinStats - Vals'!AU230","v":0},{"$f":"O_FinStats!AV230-'O_FinStats - Vals'!AV230","v":0},{"$f":"O_FinStats!AW230-'O_FinStats - Vals'!AW230","v":0},{"$f":"O_FinStats!AX230-'O_FinStats - Vals'!AX230","v":0},{"$f":"O_FinStats!AY230-'O_FinStats - Vals'!AY230","v":0},{"$f":"O_FinStats!AZ230-'O_FinStats - Vals'!AZ230","v":0},{"$f":"O_FinStats!BA230-'O_FinStats - Vals'!BA230","v":0},{"$f":"O_FinStats!BB230-'O_FinStats - Vals'!BB230","v":0},{"$f":"O_FinStats!BC230-'O_FinStats - Vals'!BC230","v":0},{"$f":"O_FinStats!BD230-'O_FinStats - Vals'!BD230","v":0},{"$f":"O_FinStats!BE230-'O_FinStats - Vals'!BE230","v":0},{"$f":"O_FinStats!BF230-'O_FinStats - Vals'!BF230","v":0},{"$f":"O_FinStats!BG230-'O_FinStats - Vals'!BG230","v":0},{"$f":"O_FinStats!BH230-'O_FinStats - Vals'!BH230","v":0},{"$f":"O_FinStats!BI230-'O_FinStats - Vals'!BI230","v":0},{"$f":"O_FinStats!BJ230-'O_FinStats - Vals'!BJ230","v":0}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z233-'O_FinStats - Vals'!Z233","v":0},{"$f":"O_FinStats!AA233-'O_FinStats - Vals'!AA233","v":0},{"$f":"O_FinStats!AB233-'O_FinStats - Vals'!AB233","v":0},{"$f":"O_FinStats!AC233-'O_FinStats - Vals'!AC233","v":0},{"$f":"O_FinStats!AD233-'O_FinStats - Vals'!AD233","v":0},{"$f":"O_FinStats!AE233-'O_FinStats - Vals'!AE233","v":0},{"$f":"O_FinStats!AF233-'O_FinStats - Vals'!AF233","v":0},{"$f":"O_FinStats!AG233-'O_FinStats - Vals'!AG233","v":5.948255407856734E-6},{"$f":"O_FinStats!AH233-'O_FinStats - Vals'!AH233","v":1.4514199226351436E-2},{"$f":"O_FinStats!AI233-'O_FinStats - Vals'!AI233","v":-1.3457382158118092E-2},{"$f":"O_FinStats!AJ233-'O_FinStats - Vals'!AJ233","v":-3.8773385561205465E-4},{"$f":"O_FinStats!AK233-'O_FinStats - Vals'!AK233","v":-1.0581961715795118E-3},{"$f":"O_FinStats!AL233-'O_FinStats - Vals'!AL233","v":-7.9862190875820693E-4},{"$f":"O_FinStats!AM233-'O_FinStats - Vals'!AM233","v":-1.8772645485426454E-4},{"$f":"O_FinStats!AN233-'O_FinStats - Vals'!AN233","v":-1.6796876318730947E-4},{"$f":"O_FinStats!AO233-'O_FinStats - Vals'!AO233","v":-1.5077772766224073E-4},{"$f":"O_FinStats!AP233-'O_FinStats - Vals'!AP233","v":-1.3471233688536199E-4},{"$f":"O_FinStats!AQ233-'O_FinStats - Vals'!AQ233","v":-1.2583492329031054E-4},{"$f":"O_FinStats!AR233-'O_FinStats - Vals'!AR233","v":5.1274262291266248E-4},{"$f":"O_FinStats!AS233-'O_FinStats - Vals'!AS233","v":-1.3292037822493219E-4},{"$f":"O_FinStats!AT233-'O_FinStats - Vals'!AT233","v":-1.1965842782159231E-4},{"$f":"O_FinStats!AU233-'O_FinStats - Vals'!AU233","v":-1.302865688236482E-4},{"$f":"O_FinStats!AV233-'O_FinStats - Vals'!AV233","v":-1.1106719365482076E-4},{"$f":"O_FinStats!AW233-'O_FinStats - Vals'!AW233","v":-1.0151204325568874E-4},{"$f":"O_FinStats!AX233-'O_FinStats - Vals'!AX233","v":-1.186238627351871E-4},{"$f":"O_FinStats!AY233-'O_FinStats - Vals'!AY233","v":6.1795433737993344E-6},{"$f":"O_FinStats!AZ233-'O_FinStats - Vals'!AZ233","v":2.9287483800395642E-4},{"$f":"O_FinStats!BA233-'O_FinStats - Vals'!BA233","v":-9.2291217310996876E-5},{"$f":"O_FinStats!BB233-'O_FinStats - Vals'!BB233","v":-7.1290925748310197E-4},{"$f":"O_FinStats!BC233-'O_FinStats - Vals'!BC233","v":-1.2702100301632824E-4},{"$f":"O_FinStats!BD233-'O_FinStats - Vals'!BD233","v":-5.9423003691966292E-5},{"$f":"O_FinStats!BE233-'O_FinStats - Vals'!BE233","v":-5.2888935376402268E-5},{"$f":"O_FinStats!BF233-'O_FinStats - Vals'!BF233","v":-5.0109254832841899E-5},{"$f":"O_FinStats!BG233-'O_FinStats - Vals'!BG233","v":-7.549269175032014E-5},{"$f":"O_FinStats!BH233-'O_FinStats - Vals'!BH233","v":-6.9098953057372681E-5},{"$f":"O_FinStats!BI233-'O_FinStats - Vals'!BI233","v":-6.2594699428264455E-5},{"$f":"O_FinStats!BJ233-'O_FinStats - Vals'!BJ233","v":-5.2713873081020046E-5}]
[null,null,null,null,"Applicable Threshold - B Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z234-'O_FinStats - Vals'!Z234","v":0},{"$f":"O_FinStats!AA234-'O_FinStats - Vals'!AA234","v":0},{"$f":"O_FinStats!AB234-'O_FinStats - Vals'!AB234","v":0},{"$f":"O_FinStats!AC234-'O_FinStats - Vals'!AC234","v":0},{"$f":"O_FinStats!AD234-'O_FinStats - Vals'!AD234","v":0},{"$f":"O_FinStats!AE234-'O_FinStats - Vals'!AE234","v":0},{"$f":"O_FinStats!AF234-'O_FinStats - Vals'!AF234","v":0},{"$f":"O_FinStats!AG234-'O_FinStats - Vals'!AG234","v":0},{"$f":"O_FinStats!AH234-'O_FinStats - Vals'!AH234","v":0},{"$f":"O_FinStats!AI234-'O_FinStats - Vals'!AI234","v":0},{"$f":"O_FinStats!AJ234-'O_FinStats - Vals'!AJ234","v":0},{"$f":"O_FinStats!AK234-'O_FinStats - Vals'!AK234","v":0},{"$f":"O_FinStats!AL234-'O_FinStats - Vals'!AL234","v":0},{"$f":"O_FinStats!AM234-'O_FinStats - Vals'!AM234","v":0},{"$f":"O_FinStats!AN234-'O_FinStats - Vals'!AN234","v":0},{"$f":"O_FinStats!AO234-'O_FinStats - Vals'!AO234","v":0},{"$f":"O_FinStats!AP234-'O_FinStats - Vals'!AP234","v":0},{"$f":"O_FinStats!AQ234-'O_FinStats - Vals'!AQ234","v":0},{"$f":"O_FinStats!AR234-'O_FinStats - Vals'!AR234","v":0},{"$f":"O_FinStats!AS234-'O_FinStats - Vals'!AS234","v":0},{"$f":"O_FinStats!AT234-'O_FinStats - Vals'!AT234","v":0},{"$f":"O_FinStats!AU234-'O_FinStats - Vals'!AU234","v":0},{"$f":"O_FinStats!AV234-'O_FinStats - Vals'!AV234","v":0},{"$f":"O_FinStats!AW234-'O_FinStats - Vals'!AW234","v":0},{"$f":"O_FinStats!AX234-'O_FinStats - Vals'!AX234","v":0},{"$f":"O_FinStats!AY234-'O_FinStats - Vals'!AY234","v":0},{"$f":"O_FinStats!AZ234-'O_FinStats - Vals'!AZ234","v":0},{"$f":"O_FinStats!BA234-'O_FinStats - Vals'!BA234","v":0},{"$f":"O_FinStats!BB234-'O_FinStats - Vals'!BB234","v":0},{"$f":"O_FinStats!BC234-'O_FinStats - Vals'!BC234","v":0},{"$f":"O_FinStats!BD234-'O_FinStats - Vals'!BD234","v":0},{"$f":"O_FinStats!BE234-'O_FinStats - Vals'!BE234","v":0},{"$f":"O_FinStats!BF234-'O_FinStats - Vals'!BF234","v":0},{"$f":"O_FinStats!BG234-'O_FinStats - Vals'!BG234","v":0},{"$f":"O_FinStats!BH234-'O_FinStats - Vals'!BH234","v":0},{"$f":"O_FinStats!BI234-'O_FinStats - Vals'!BI234","v":0},{"$f":"O_FinStats!BJ234-'O_FinStats - Vals'!BJ234","v":0}]
[null,null,null,null,"RCF to Debt alert",0,0]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z237-'O_FinStats - Vals'!Z237","v":0},{"$f":"O_FinStats!AA237-'O_FinStats - Vals'!AA237","v":0},{"$f":"O_FinStats!AB237-'O_FinStats - Vals'!AB237","v":0},{"$f":"O_FinStats!AC237-'O_FinStats - Vals'!AC237","v":0},{"$f":"O_FinStats!AD237-'O_FinStats - Vals'!AD237","v":0},{"$f":"O_FinStats!AE237-'O_FinStats - Vals'!AE237","v":0},{"$f":"O_FinStats!AF237-'O_FinStats - Vals'!AF237","v":0},{"$f":"O_FinStats!AG237-'O_FinStats - Vals'!AG237","v":4.3106505643053517E-4},{"$f":"O_FinStats!AH237-'O_FinStats - Vals'!AH237","v":-8.7226493227967605E-3},{"$f":"O_FinStats!AI237-'O_FinStats - Vals'!AI237","v":5.0241099249472398E-2},{"$f":"O_FinStats!AJ237-'O_FinStats - Vals'!AJ237","v":-4.5915216068679543E-2},{"$f":"O_FinStats!AK237-'O_FinStats - Vals'!AK237","v":-3.1238071648165056E-2},{"$f":"O_FinStats!AL237-'O_FinStats - Vals'!AL237","v":-3.7539091184074058E-2},{"$f":"O_FinStats!AM237-'O_FinStats - Vals'!AM237","v":-2.5075545590035997E-2},{"$f":"O_FinStats!AN237-'O_FinStats - Vals'!AN237","v":-2.7480742088516141E-2},{"$f":"O_FinStats!AO237-'O_FinStats - Vals'!AO237","v":-2.3833027827199427E-2},{"$f":"O_FinStats!AP237-'O_FinStats - Vals'!AP237","v":-2.2394109516675531E-2},{"$f":"O_FinStats!AQ237-'O_FinStats - Vals'!AQ237","v":-2.0777291773253825E-2},{"$f":"O_FinStats!AR237-'O_FinStats - Vals'!AR237","v":-2.984009783541719E-2},{"$f":"O_FinStats!AS237-'O_FinStats - Vals'!AS237","v":-2.5261519002145238E-2},{"$f":"O_FinStats!AT237-'O_FinStats - Vals'!AT237","v":-2.3909835818363145E-2},{"$f":"O_FinStats!AU237-'O_FinStats - Vals'!AU237","v":-1.8989949281140728E-2},{"$f":"O_FinStats!AV237-'O_FinStats - Vals'!AV237","v":-1.7205034648930528E-2},{"$f":"O_FinStats!AW237-'O_FinStats - Vals'!AW237","v":-2.6082916066833661E-2},{"$f":"O_FinStats!AX237-'O_FinStats - Vals'!AX237","v":-2.353477965966766E-2},{"$f":"O_FinStats!AY237-'O_FinStats - Vals'!AY237","v":-1.8099972305101186E-2},{"$f":"O_FinStats!AZ237-'O_FinStats - Vals'!AZ237","v":-1.1551947903866377E-2},{"$f":"O_FinStats!BA237-'O_FinStats - Vals'!BA237","v":-1.2790978288830246E-2},{"$f":"O_FinStats!BB237-'O_FinStats - Vals'!BB237","v":-4.5210289940021298E-2},{"$f":"O_FinStats!BC237-'O_FinStats - Vals'!BC237","v":-3.4703855326902122E-2},{"$f":"O_FinStats!BD237-'O_FinStats - Vals'!BD237","v":-1.6091851699586712E-3},{"$f":"O_FinStats!BE237-'O_FinStats - Vals'!BE237","v":4.8405803230888722E-4},{"$f":"O_FinStats!BF237-'O_FinStats - Vals'!BF237","v":1.7034108989895103E-3},{"$f":"O_FinStats!BG237-'O_FinStats - Vals'!BG237","v":-2.1368500813627733E-3},{"$f":"O_FinStats!BH237-'O_FinStats - Vals'!BH237","v":-1.1492586655528214E-3},{"$f":"O_FinStats!BI237-'O_FinStats - Vals'!BI237","v":-1.2026326082370531E-4},{"$f":"O_FinStats!BJ237-'O_FinStats - Vals'!BJ237","v":7.0181069832120357E-4}]
[null,null,null,null,"Applicable Threshold - A Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z238-'O_FinStats - Vals'!Z238","v":0},{"$f":"O_FinStats!AA238-'O_FinStats - Vals'!AA238","v":0},{"$f":"O_FinStats!AB238-'O_FinStats - Vals'!AB238","v":0},{"$f":"O_FinStats!AC238-'O_FinStats - Vals'!AC238","v":0},{"$f":"O_FinStats!AD238-'O_FinStats - Vals'!AD238","v":0},{"$f":"O_FinStats!AE238-'O_FinStats - Vals'!AE238","v":0},{"$f":"O_FinStats!AF238-'O_FinStats - Vals'!AF238","v":0},{"$f":"O_FinStats!AG238-'O_FinStats - Vals'!AG238","v":0},{"$f":"O_FinStats!AH238-'O_FinStats - Vals'!AH238","v":0},{"$f":"O_FinStats!AI238-'O_FinStats - Vals'!AI238","v":0},{"$f":"O_FinStats!AJ238-'O_FinStats - Vals'!AJ238","v":0},{"$f":"O_FinStats!AK238-'O_FinStats - Vals'!AK238","v":0},{"$f":"O_FinStats!AL238-'O_FinStats - Vals'!AL238","v":0},{"$f":"O_FinStats!AM238-'O_FinStats - Vals'!AM238","v":0},{"$f":"O_FinStats!AN238-'O_FinStats - Vals'!AN238","v":0},{"$f":"O_FinStats!AO238-'O_FinStats - Vals'!AO238","v":0},{"$f":"O_FinStats!AP238-'O_FinStats - Vals'!AP238","v":0},{"$f":"O_FinStats!AQ238-'O_FinStats - Vals'!AQ238","v":0},{"$f":"O_FinStats!AR238-'O_FinStats - Vals'!AR238","v":0},{"$f":"O_FinStats!AS238-'O_FinStats - Vals'!AS238","v":0},{"$f":"O_FinStats!AT238-'O_FinStats - Vals'!AT238","v":0},{"$f":"O_FinStats!AU238-'O_FinStats - Vals'!AU238","v":0},{"$f":"O_FinStats!AV238-'O_FinStats - Vals'!AV238","v":0},{"$f":"O_FinStats!AW238-'O_FinStats - Vals'!AW238","v":0},{"$f":"O_FinStats!AX238-'O_FinStats - Vals'!AX238","v":0},{"$f":"O_FinStats!AY238-'O_FinStats - Vals'!AY238","v":0},{"$f":"O_FinStats!AZ238-'O_FinStats - Vals'!AZ238","v":0},{"$f":"O_FinStats!BA238-'O_FinStats - Vals'!BA238","v":0},{"$f":"O_FinStats!BB238-'O_FinStats - Vals'!BB238","v":0},{"$f":"O_FinStats!BC238-'O_FinStats - Vals'!BC238","v":0},{"$f":"O_FinStats!BD238-'O_FinStats - Vals'!BD238","v":0},{"$f":"O_FinStats!BE238-'O_FinStats - Vals'!BE238","v":0},{"$f":"O_FinStats!BF238-'O_FinStats - Vals'!BF238","v":0},{"$f":"O_FinStats!BG238-'O_FinStats - Vals'!BG238","v":0},{"$f":"O_FinStats!BH238-'O_FinStats - Vals'!BH238","v":0},{"$f":"O_FinStats!BI238-'O_FinStats - Vals'!BI238","v":0},{"$f":"O_FinStats!BJ238-'O_FinStats - Vals'!BJ238","v":0}]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z241-'O_FinStats - Vals'!Z241","v":0},{"$f":"O_FinStats!AA241-'O_FinStats - Vals'!AA241","v":0},{"$f":"O_FinStats!AB241-'O_FinStats - Vals'!AB241","v":0},{"$f":"O_FinStats!AC241-'O_FinStats - Vals'!AC241","v":0},{"$f":"O_FinStats!AD241-'O_FinStats - Vals'!AD241","v":0},{"$f":"O_FinStats!AE241-'O_FinStats - Vals'!AE241","v":0},{"$f":"O_FinStats!AF241-'O_FinStats - Vals'!AF241","v":0},{"$f":"O_FinStats!AG241-'O_FinStats - Vals'!AG241","v":-3.9369613538453585E-4},{"$f":"O_FinStats!AH241-'O_FinStats - Vals'!AH241","v":-1.0135291869535212E-2},{"$f":"O_FinStats!AI241-'O_FinStats - Vals'!AI241","v":5.0798848980360134E-4},{"$f":"O_FinStats!AJ241-'O_FinStats - Vals'!AJ241","v":2.6125891727302175E-4},{"$f":"O_FinStats!AK241-'O_FinStats - Vals'!AK241","v":1.4388572861057103E-4},{"$f":"O_FinStats!AL241-'O_FinStats - Vals'!AL241","v":5.616881264547402E-7},{"$f":"O_FinStats!AM241-'O_FinStats - Vals'!AM241","v":-1.1684126601241296E-5},{"$f":"O_FinStats!AN241-'O_FinStats - Vals'!AN241","v":-2.0487811582703408E-5},{"$f":"O_FinStats!AO241-'O_FinStats - Vals'!AO241","v":-2.0934575162945279E-5},{"$f":"O_FinStats!AP241-'O_FinStats - Vals'!AP241","v":-1.5277194625240575E-5},{"$f":"O_FinStats!AQ241-'O_FinStats - Vals'!AQ241","v":-3.1806491619379429E-6},{"$f":"O_FinStats!AR241-'O_FinStats - Vals'!AR241","v":-1.8920829805368911E-5},{"$f":"O_FinStats!AS241-'O_FinStats - Vals'!AS241","v":-2.676752641483926E-5},{"$f":"O_FinStats!AT241-'O_FinStats - Vals'!AT241","v":-2.8470010259740164E-5},{"$f":"O_FinStats!AU241-'O_FinStats - Vals'!AU241","v":-2.0815162502518803E-5},{"$f":"O_FinStats!AV241-'O_FinStats - Vals'!AV241","v":-7.8609976902344059E-6},{"$f":"O_FinStats!AW241-'O_FinStats - Vals'!AW241","v":-2.0845833147098425E-5},{"$f":"O_FinStats!AX241-'O_FinStats - Vals'!AX241","v":-2.8317734789951032E-5},{"$f":"O_FinStats!AY241-'O_FinStats - Vals'!AY241","v":-2.9014665851145871E-5},{"$f":"O_FinStats!AZ241-'O_FinStats - Vals'!AZ241","v":-2.441752477921888E-5},{"$f":"O_FinStats!BA241-'O_FinStats - Vals'!BA241","v":-1.3551710183135057E-5},{"$f":"O_FinStats!BB241-'O_FinStats - Vals'!BB241","v":-2.6208740110944539E-5},{"$f":"O_FinStats!BC241-'O_FinStats - Vals'!BC241","v":-3.3522605873081979E-5},{"$f":"O_FinStats!BD241-'O_FinStats - Vals'!BD241","v":-3.5804071725986653E-5},{"$f":"O_FinStats!BE241-'O_FinStats - Vals'!BE241","v":-3.2642441042729509E-5},{"$f":"O_FinStats!BF241-'O_FinStats - Vals'!BF241","v":-2.0882079309725299E-5},{"$f":"O_FinStats!BG241-'O_FinStats - Vals'!BG241","v":-2.9654371927034795E-5},{"$f":"O_FinStats!BH241-'O_FinStats - Vals'!BH241","v":-3.3517228258173049E-5},{"$f":"O_FinStats!BI241-'O_FinStats - Vals'!BI241","v":-3.198956184147228E-5},{"$f":"O_FinStats!BJ241-'O_FinStats - Vals'!BJ241","v":-2.6499922039957546E-5}]
[null,null,null,null,"Applicable Threshold - B Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z242-'O_FinStats - Vals'!Z242","v":0},{"$f":"O_FinStats!AA242-'O_FinStats - Vals'!AA242","v":0},{"$f":"O_FinStats!AB242-'O_FinStats - Vals'!AB242","v":0},{"$f":"O_FinStats!AC242-'O_FinStats - Vals'!AC242","v":0},{"$f":"O_FinStats!AD242-'O_FinStats - Vals'!AD242","v":0},{"$f":"O_FinStats!AE242-'O_FinStats - Vals'!AE242","v":0},{"$f":"O_FinStats!AF242-'O_FinStats - Vals'!AF242","v":0},{"$f":"O_FinStats!AG242-'O_FinStats - Vals'!AG242","v":0},{"$f":"O_FinStats!AH242-'O_FinStats - Vals'!AH242","v":0},{"$f":"O_FinStats!AI242-'O_FinStats - Vals'!AI242","v":0},{"$f":"O_FinStats!AJ242-'O_FinStats - Vals'!AJ242","v":0},{"$f":"O_FinStats!AK242-'O_FinStats - Vals'!AK242","v":0},{"$f":"O_FinStats!AL242-'O_FinStats - Vals'!AL242","v":0},{"$f":"O_FinStats!AM242-'O_FinStats - Vals'!AM242","v":0},{"$f":"O_FinStats!AN242-'O_FinStats - Vals'!AN242","v":0},{"$f":"O_FinStats!AO242-'O_FinStats - Vals'!AO242","v":0},{"$f":"O_FinStats!AP242-'O_FinStats - Vals'!AP242","v":0},{"$f":"O_FinStats!AQ242-'O_FinStats - Vals'!AQ242","v":0},{"$f":"O_FinStats!AR242-'O_FinStats - Vals'!AR242","v":0},{"$f":"O_FinStats!AS242-'O_FinStats - Vals'!AS242","v":0},{"$f":"O_FinStats!AT242-'O_FinStats - Vals'!AT242","v":0},{"$f":"O_FinStats!AU242-'O_FinStats - Vals'!AU242","v":0},{"$f":"O_FinStats!AV242-'O_FinStats - Vals'!AV242","v":0},{"$f":"O_FinStats!AW242-'O_FinStats - Vals'!AW242","v":0},{"$f":"O_FinStats!AX242-'O_FinStats - Vals'!AX242","v":0},{"$f":"O_FinStats!AY242-'O_FinStats - Vals'!AY242","v":0},{"$f":"O_FinStats!AZ242-'O_FinStats - Vals'!AZ242","v":0},{"$f":"O_FinStats!BA242-'O_FinStats - Vals'!BA242","v":0},{"$f":"O_FinStats!BB242-'O_FinStats - Vals'!BB242","v":0},{"$f":"O_FinStats!BC242-'O_FinStats - Vals'!BC242","v":0},{"$f":"O_FinStats!BD242-'O_FinStats - Vals'!BD242","v":0},{"$f":"O_FinStats!BE242-'O_FinStats - Vals'!BE242","v":0},{"$f":"O_FinStats!BF242-'O_FinStats - Vals'!BF242","v":0},{"$f":"O_FinStats!BG242-'O_FinStats - Vals'!BG242","v":0},{"$f":"O_FinStats!BH242-'O_FinStats - Vals'!BH242","v":0},{"$f":"O_FinStats!BI242-'O_FinStats - Vals'!BI242","v":0},{"$f":"O_FinStats!BJ242-'O_FinStats - Vals'!BJ242","v":0}]
[null,null,null,null,"Net debt-to-RAB alert",0,0]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z247-'O_FinStats - Vals'!Z247","v":0},{"$f":"O_FinStats!AA247-'O_FinStats - Vals'!AA247","v":0},{"$f":"O_FinStats!AB247-'O_FinStats - Vals'!AB247","v":0},{"$f":"O_FinStats!AC247-'O_FinStats - Vals'!AC247","v":0},{"$f":"O_FinStats!AD247-'O_FinStats - Vals'!AD247","v":0},{"$f":"O_FinStats!AE247-'O_FinStats - Vals'!AE247","v":0},{"$f":"O_FinStats!AF247-'O_FinStats - Vals'!AF247","v":0},{"$f":"O_FinStats!AG247-'O_FinStats - Vals'!AG247","v":9.8496308389428577E-4},{"$f":"O_FinStats!AH247-'O_FinStats - Vals'!AH247","v":-7.5444739187517484E-2},{"$f":"O_FinStats!AI247-'O_FinStats - Vals'!AI247","v":-3.0441470035434293E-2},{"$f":"O_FinStats!AJ247-'O_FinStats - Vals'!AJ247","v":5.6785756795925124E-2},{"$f":"O_FinStats!AK247-'O_FinStats - Vals'!AK247","v":3.6157955213232285E-2},{"$f":"O_FinStats!AL247-'O_FinStats - Vals'!AL247","v":3.7599461652813915E-2},{"$f":"O_FinStats!AM247-'O_FinStats - Vals'!AM247","v":4.0923317823304828E-3},{"$f":"O_FinStats!AN247-'O_FinStats - Vals'!AN247","v":3.1898441708104741E-3},{"$f":"O_FinStats!AO247-'O_FinStats - Vals'!AO247","v":2.2948655340284674E-3},{"$f":"O_FinStats!AP247-'O_FinStats - Vals'!AP247","v":1.3241010182669655E-3},{"$f":"O_FinStats!AQ247-'O_FinStats - Vals'!AQ247","v":3.5900458542670322E-4},{"$f":"O_FinStats!AR247-'O_FinStats - Vals'!AR247","v":3.6312953646531199E-3},{"$f":"O_FinStats!AS247-'O_FinStats - Vals'!AS247","v":2.9328581790455388E-3},{"$f":"O_FinStats!AT247-'O_FinStats - Vals'!AT247","v":2.1384653000602327E-3},{"$f":"O_FinStats!AU247-'O_FinStats - Vals'!AU247","v":1.2910655552724748E-3},{"$f":"O_FinStats!AV247-'O_FinStats - Vals'!AV247","v":5.0222008039568777E-4},{"$f":"O_FinStats!AW247-'O_FinStats - Vals'!AW247","v":3.2151719676765111E-3},{"$f":"O_FinStats!AX247-'O_FinStats - Vals'!AX247","v":2.6275145760568108E-3},{"$f":"O_FinStats!AY247-'O_FinStats - Vals'!AY247","v":2.0278615814763867E-3},{"$f":"O_FinStats!AZ247-'O_FinStats - Vals'!AZ247","v":1.421342732362163E-3},{"$f":"O_FinStats!BA247-'O_FinStats - Vals'!BA247","v":8.0952885745677605E-4},{"$f":"O_FinStats!BB247-'O_FinStats - Vals'!BB247","v":3.1832741357202821E-3},{"$f":"O_FinStats!BC247-'O_FinStats - Vals'!BC247","v":2.616568422217469E-3},{"$f":"O_FinStats!BD247-'O_FinStats - Vals'!BD247","v":2.0426166556539727E-3},{"$f":"O_FinStats!BE247-'O_FinStats - Vals'!BE247","v":1.4602622306005841E-3},{"$f":"O_FinStats!BF247-'O_FinStats - Vals'!BF247","v":8.8721512772771405E-4},{"$f":"O_FinStats!BG247-'O_FinStats - Vals'!BG247","v":2.9105751043303485E-3},{"$f":"O_FinStats!BH247-'O_FinStats - Vals'!BH247","v":2.3514829474216015E-3},{"$f":"O_FinStats!BI247-'O_FinStats - Vals'!BI247","v":1.7913131049445141E-3},{"$f":"O_FinStats!BJ247-'O_FinStats - Vals'!BJ247","v":1.2191090607034383E-3}]
[null,null,null,null,"Applicable Threshold - BBB Debt/EBITDA threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z248-'O_FinStats - Vals'!Z248","v":0},{"$f":"O_FinStats!AA248-'O_FinStats - Vals'!AA248","v":0},{"$f":"O_FinStats!AB248-'O_FinStats - Vals'!AB248","v":0},{"$f":"O_FinStats!AC248-'O_FinStats - Vals'!AC248","v":0},{"$f":"O_FinStats!AD248-'O_FinStats - Vals'!AD248","v":0},{"$f":"O_FinStats!AE248-'O_FinStats - Vals'!AE248","v":0},{"$f":"O_FinStats!AF248-'O_FinStats - Vals'!AF248","v":0},{"$f":"O_FinStats!AG248-'O_FinStats - Vals'!AG248","v":0},{"$f":"O_FinStats!AH248-'O_FinStats - Vals'!AH248","v":0},{"$f":"O_FinStats!AI248-'O_FinStats - Vals'!AI248","v":0},{"$f":"O_FinStats!AJ248-'O_FinStats - Vals'!AJ248","v":0},{"$f":"O_FinStats!AK248-'O_FinStats - Vals'!AK248","v":0},{"$f":"O_FinStats!AL248-'O_FinStats - Vals'!AL248","v":0},{"$f":"O_FinStats!AM248-'O_FinStats - Vals'!AM248","v":0},{"$f":"O_FinStats!AN248-'O_FinStats - Vals'!AN248","v":0},{"$f":"O_FinStats!AO248-'O_FinStats - Vals'!AO248","v":0},{"$f":"O_FinStats!AP248-'O_FinStats - Vals'!AP248","v":0},{"$f":"O_FinStats!AQ248-'O_FinStats - Vals'!AQ248","v":0},{"$f":"O_FinStats!AR248-'O_FinStats - Vals'!AR248","v":0},{"$f":"O_FinStats!AS248-'O_FinStats - Vals'!AS248","v":0},{"$f":"O_FinStats!AT248-'O_FinStats - Vals'!AT248","v":0},{"$f":"O_FinStats!AU248-'O_FinStats - Vals'!AU248","v":0},{"$f":"O_FinStats!AV248-'O_FinStats - Vals'!AV248","v":0},{"$f":"O_FinStats!AW248-'O_FinStats - Vals'!AW248","v":0},{"$f":"O_FinStats!AX248-'O_FinStats - Vals'!AX248","v":0},{"$f":"O_FinStats!AY248-'O_FinStats - Vals'!AY248","v":0},{"$f":"O_FinStats!AZ248-'O_FinStats - Vals'!AZ248","v":0},{"$f":"O_FinStats!BA248-'O_FinStats - Vals'!BA248","v":0},{"$f":"O_FinStats!BB248-'O_FinStats - Vals'!BB248","v":0},{"$f":"O_FinStats!BC248-'O_FinStats - Vals'!BC248","v":0},{"$f":"O_FinStats!BD248-'O_FinStats - Vals'!BD248","v":0},{"$f":"O_FinStats!BE248-'O_FinStats - Vals'!BE248","v":0},{"$f":"O_FinStats!BF248-'O_FinStats - Vals'!BF248","v":0},{"$f":"O_FinStats!BG248-'O_FinStats - Vals'!BG248","v":0},{"$f":"O_FinStats!BH248-'O_FinStats - Vals'!BH248","v":0},{"$f":"O_FinStats!BI248-'O_FinStats - Vals'!BI248","v":0},{"$f":"O_FinStats!BJ248-'O_FinStats - Vals'!BJ248","v":0}]
[null,null,null,null,"Net debt to EBITDA alert",0,0]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z251-'O_FinStats - Vals'!Z251","v":0},{"$f":"O_FinStats!AA251-'O_FinStats - Vals'!AA251","v":0},{"$f":"O_FinStats!AB251-'O_FinStats - Vals'!AB251","v":0},{"$f":"O_FinStats!AC251-'O_FinStats - Vals'!AC251","v":0},{"$f":"O_FinStats!AD251-'O_FinStats - Vals'!AD251","v":0},{"$f":"O_FinStats!AE251-'O_FinStats - Vals'!AE251","v":0},{"$f":"O_FinStats!AF251-'O_FinStats - Vals'!AF251","v":0},{"$f":"O_FinStats!AG251-'O_FinStats - Vals'!AG251","v":3.9884542524148969E-4},{"$f":"O_FinStats!AH251-'O_FinStats - Vals'!AH251","v":-8.4396442208765077E-3},{"$f":"O_FinStats!AI251-'O_FinStats - Vals'!AI251","v":5.0548772475765169E-2},{"$f":"O_FinStats!AJ251-'O_FinStats - Vals'!AJ251","v":-4.4625752416178388E-2},{"$f":"O_FinStats!AK251-'O_FinStats - Vals'!AK251","v":-3.1463763033943382E-2},{"$f":"O_FinStats!AL251-'O_FinStats - Vals'!AL251","v":-3.6726773094938325E-2},{"$f":"O_FinStats!AM251-'O_FinStats - Vals'!AM251","v":-2.1752705433681019E-2},{"$f":"O_FinStats!AN251-'O_FinStats - Vals'!AN251","v":-2.2711765981546339E-2},{"$f":"O_FinStats!AO251-'O_FinStats - Vals'!AO251","v":-1.9317325309486488E-2},{"$f":"O_FinStats!AP251-'O_FinStats - Vals'!AP251","v":-1.7748084078156978E-2},{"$f":"O_FinStats!AQ251-'O_FinStats - Vals'!AQ251","v":-1.6056213717276169E-2},{"$f":"O_FinStats!AR251-'O_FinStats - Vals'!AR251","v":-2.2753970503967658E-2},{"$f":"O_FinStats!AS251-'O_FinStats - Vals'!AS251","v":-1.8968583706574726E-2},{"$f":"O_FinStats!AT251-'O_FinStats - Vals'!AT251","v":-1.7528790794019589E-2},{"$f":"O_FinStats!AU251-'O_FinStats - Vals'!AU251","v":-1.3704090517166367E-2},{"$f":"O_FinStats!AV251-'O_FinStats - Vals'!AV251","v":-1.2115329352567983E-2},{"$f":"O_FinStats!AW251-'O_FinStats - Vals'!AW251","v":-1.8232571252573937E-2},{"$f":"O_FinStats!AX251-'O_FinStats - Vals'!AX251","v":-1.6206324670968275E-2},{"$f":"O_FinStats!AY251-'O_FinStats - Vals'!AY251","v":-1.220190597142512E-2},{"$f":"O_FinStats!AZ251-'O_FinStats - Vals'!AZ251","v":-6.9183649089299415E-3},{"$f":"O_FinStats!BA251-'O_FinStats - Vals'!BA251","v":-6.6896221551577817E-3},{"$f":"O_FinStats!BB251-'O_FinStats - Vals'!BB251","v":-3.0297869686128021E-2},{"$f":"O_FinStats!BC251-'O_FinStats - Vals'!BC251","v":-2.7212662615569538E-2},{"$f":"O_FinStats!BD251-'O_FinStats - Vals'!BD251","v":-1.1629814778033598E-3},{"$f":"O_FinStats!BE251-'O_FinStats - Vals'!BE251","v":5.2256228126124071E-4},{"$f":"O_FinStats!BF251-'O_FinStats - Vals'!BF251","v":1.4458294283357098E-3},{"$f":"O_FinStats!BG251-'O_FinStats - Vals'!BG251","v":-1.4308576887640534E-3},{"$f":"O_FinStats!BH251-'O_FinStats - Vals'!BH251","v":-6.8384490309769674E-4},{"$f":"O_FinStats!BI251-'O_FinStats - Vals'!BI251","v":8.8747338502059847E-5},{"$f":"O_FinStats!BJ251-'O_FinStats - Vals'!BJ251","v":7.1824090267025298E-4}]
[null,null,null,null,"Applicable Threshold - BBB Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z252-'O_FinStats - Vals'!Z252","v":0},{"$f":"O_FinStats!AA252-'O_FinStats - Vals'!AA252","v":0},{"$f":"O_FinStats!AB252-'O_FinStats - Vals'!AB252","v":0},{"$f":"O_FinStats!AC252-'O_FinStats - Vals'!AC252","v":0},{"$f":"O_FinStats!AD252-'O_FinStats - Vals'!AD252","v":0},{"$f":"O_FinStats!AE252-'O_FinStats - Vals'!AE252","v":0},{"$f":"O_FinStats!AF252-'O_FinStats - Vals'!AF252","v":0},{"$f":"O_FinStats!AG252-'O_FinStats - Vals'!AG252","v":0},{"$f":"O_FinStats!AH252-'O_FinStats - Vals'!AH252","v":0},{"$f":"O_FinStats!AI252-'O_FinStats - Vals'!AI252","v":0},{"$f":"O_FinStats!AJ252-'O_FinStats - Vals'!AJ252","v":0},{"$f":"O_FinStats!AK252-'O_FinStats - Vals'!AK252","v":0},{"$f":"O_FinStats!AL252-'O_FinStats - Vals'!AL252","v":0},{"$f":"O_FinStats!AM252-'O_FinStats - Vals'!AM252","v":0},{"$f":"O_FinStats!AN252-'O_FinStats - Vals'!AN252","v":0},{"$f":"O_FinStats!AO252-'O_FinStats - Vals'!AO252","v":0},{"$f":"O_FinStats!AP252-'O_FinStats - Vals'!AP252","v":0},{"$f":"O_FinStats!AQ252-'O_FinStats - Vals'!AQ252","v":0},{"$f":"O_FinStats!AR252-'O_FinStats - Vals'!AR252","v":0},{"$f":"O_FinStats!AS252-'O_FinStats - Vals'!AS252","v":0},{"$f":"O_FinStats!AT252-'O_FinStats - Vals'!AT252","v":0},{"$f":"O_FinStats!AU252-'O_FinStats - Vals'!AU252","v":0},{"$f":"O_FinStats!AV252-'O_FinStats - Vals'!AV252","v":0},{"$f":"O_FinStats!AW252-'O_FinStats - Vals'!AW252","v":0},{"$f":"O_FinStats!AX252-'O_FinStats - Vals'!AX252","v":0},{"$f":"O_FinStats!AY252-'O_FinStats - Vals'!AY252","v":0},{"$f":"O_FinStats!AZ252-'O_FinStats - Vals'!AZ252","v":0},{"$f":"O_FinStats!BA252-'O_FinStats - Vals'!BA252","v":0},{"$f":"O_FinStats!BB252-'O_FinStats - Vals'!BB252","v":0},{"$f":"O_FinStats!BC252-'O_FinStats - Vals'!BC252","v":0},{"$f":"O_FinStats!BD252-'O_FinStats - Vals'!BD252","v":0},{"$f":"O_FinStats!BE252-'O_FinStats - Vals'!BE252","v":0},{"$f":"O_FinStats!BF252-'O_FinStats - Vals'!BF252","v":0},{"$f":"O_FinStats!BG252-'O_FinStats - Vals'!BG252","v":0},{"$f":"O_FinStats!BH252-'O_FinStats - Vals'!BH252","v":0},{"$f":"O_FinStats!BI252-'O_FinStats - Vals'!BI252","v":0},{"$f":"O_FinStats!BJ252-'O_FinStats - Vals'!BJ252","v":0}]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z255-'O_FinStats - Vals'!Z255","v":0},{"$f":"O_FinStats!AA255-'O_FinStats - Vals'!AA255","v":0},{"$f":"O_FinStats!AB255-'O_FinStats - Vals'!AB255","v":0},{"$f":"O_FinStats!AC255-'O_FinStats - Vals'!AC255","v":0},{"$f":"O_FinStats!AD255-'O_FinStats - Vals'!AD255","v":0},{"$f":"O_FinStats!AE255-'O_FinStats - Vals'!AE255","v":0},{"$f":"O_FinStats!AF255-'O_FinStats - Vals'!AF255","v":0},{"$f":"O_FinStats!AG255-'O_FinStats - Vals'!AG255","v":-3.9369613538453585E-4},{"$f":"O_FinStats!AH255-'O_FinStats - Vals'!AH255","v":-1.0135291869535212E-2},{"$f":"O_FinStats!AI255-'O_FinStats - Vals'!AI255","v":5.0798848980360134E-4},{"$f":"O_FinStats!AJ255-'O_FinStats - Vals'!AJ255","v":2.6125891727302175E-4},{"$f":"O_FinStats!AK255-'O_FinStats - Vals'!AK255","v":1.4388572861057103E-4},{"$f":"O_FinStats!AL255-'O_FinStats - Vals'!AL255","v":5.616881264547402E-7},{"$f":"O_FinStats!AM255-'O_FinStats - Vals'!AM255","v":-1.1684126601241296E-5},{"$f":"O_FinStats!AN255-'O_FinStats - Vals'!AN255","v":-2.0487811582703408E-5},{"$f":"O_FinStats!AO255-'O_FinStats - Vals'!AO255","v":-2.0934575162945279E-5},{"$f":"O_FinStats!AP255-'O_FinStats - Vals'!AP255","v":-1.5277194625240575E-5},{"$f":"O_FinStats!AQ255-'O_FinStats - Vals'!AQ255","v":-3.1806491619379429E-6},{"$f":"O_FinStats!AR255-'O_FinStats - Vals'!AR255","v":-1.8920829805368911E-5},{"$f":"O_FinStats!AS255-'O_FinStats - Vals'!AS255","v":-2.676752641483926E-5},{"$f":"O_FinStats!AT255-'O_FinStats - Vals'!AT255","v":-2.8470010259740164E-5},{"$f":"O_FinStats!AU255-'O_FinStats - Vals'!AU255","v":-2.0815162502518803E-5},{"$f":"O_FinStats!AV255-'O_FinStats - Vals'!AV255","v":-7.8609976902344059E-6},{"$f":"O_FinStats!AW255-'O_FinStats - Vals'!AW255","v":-2.0845833147098425E-5},{"$f":"O_FinStats!AX255-'O_FinStats - Vals'!AX255","v":-2.8317734789951032E-5},{"$f":"O_FinStats!AY255-'O_FinStats - Vals'!AY255","v":-2.9014665851145871E-5},{"$f":"O_FinStats!AZ255-'O_FinStats - Vals'!AZ255","v":-2.441752477921888E-5},{"$f":"O_FinStats!BA255-'O_FinStats - Vals'!BA255","v":-1.3551710183135057E-5},{"$f":"O_FinStats!BB255-'O_FinStats - Vals'!BB255","v":-2.6208740110944539E-5},{"$f":"O_FinStats!BC255-'O_FinStats - Vals'!BC255","v":-3.3522605873081979E-5},{"$f":"O_FinStats!BD255-'O_FinStats - Vals'!BD255","v":-3.5804071725986653E-5},{"$f":"O_FinStats!BE255-'O_FinStats - Vals'!BE255","v":-3.2642441042729509E-5},{"$f":"O_FinStats!BF255-'O_FinStats - Vals'!BF255","v":-2.0882079309725299E-5},{"$f":"O_FinStats!BG255-'O_FinStats - Vals'!BG255","v":-2.9654371927034795E-5},{"$f":"O_FinStats!BH255-'O_FinStats - Vals'!BH255","v":-3.3517228258173049E-5},{"$f":"O_FinStats!BI255-'O_FinStats - Vals'!BI255","v":-3.198956184147228E-5},{"$f":"O_FinStats!BJ255-'O_FinStats - Vals'!BJ255","v":-2.6499922039957546E-5}]
[null,null,null,null,"Applicable Threshold - BBB Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z256-'O_FinStats - Vals'!Z256","v":0},{"$f":"O_FinStats!AA256-'O_FinStats - Vals'!AA256","v":0},{"$f":"O_FinStats!AB256-'O_FinStats - Vals'!AB256","v":0},{"$f":"O_FinStats!AC256-'O_FinStats - Vals'!AC256","v":0},{"$f":"O_FinStats!AD256-'O_FinStats - Vals'!AD256","v":0},{"$f":"O_FinStats!AE256-'O_FinStats - Vals'!AE256","v":0},{"$f":"O_FinStats!AF256-'O_FinStats - Vals'!AF256","v":0},{"$f":"O_FinStats!AG256-'O_FinStats - Vals'!AG256","v":0},{"$f":"O_FinStats!AH256-'O_FinStats - Vals'!AH256","v":0},{"$f":"O_FinStats!AI256-'O_FinStats - Vals'!AI256","v":0},{"$f":"O_FinStats!AJ256-'O_FinStats - Vals'!AJ256","v":0},{"$f":"O_FinStats!AK256-'O_FinStats - Vals'!AK256","v":0},{"$f":"O_FinStats!AL256-'O_FinStats - Vals'!AL256","v":0},{"$f":"O_FinStats!AM256-'O_FinStats - Vals'!AM256","v":0},{"$f":"O_FinStats!AN256-'O_FinStats - Vals'!AN256","v":0},{"$f":"O_FinStats!AO256-'O_FinStats - Vals'!AO256","v":0},{"$f":"O_FinStats!AP256-'O_FinStats - Vals'!AP256","v":0},{"$f":"O_FinStats!AQ256-'O_FinStats - Vals'!AQ256","v":0},{"$f":"O_FinStats!AR256-'O_FinStats - Vals'!AR256","v":0},{"$f":"O_FinStats!AS256-'O_FinStats - Vals'!AS256","v":0},{"$f":"O_FinStats!AT256-'O_FinStats - Vals'!AT256","v":0},{"$f":"O_FinStats!AU256-'O_FinStats - Vals'!AU256","v":0},{"$f":"O_FinStats!AV256-'O_FinStats - Vals'!AV256","v":0},{"$f":"O_FinStats!AW256-'O_FinStats - Vals'!AW256","v":0},{"$f":"O_FinStats!AX256-'O_FinStats - Vals'!AX256","v":0},{"$f":"O_FinStats!AY256-'O_FinStats - Vals'!AY256","v":0},{"$f":"O_FinStats!AZ256-'O_FinStats - Vals'!AZ256","v":0},{"$f":"O_FinStats!BA256-'O_FinStats - Vals'!BA256","v":0},{"$f":"O_FinStats!BB256-'O_FinStats - Vals'!BB256","v":0},{"$f":"O_FinStats!BC256-'O_FinStats - Vals'!BC256","v":0},{"$f":"O_FinStats!BD256-'O_FinStats - Vals'!BD256","v":0},{"$f":"O_FinStats!BE256-'O_FinStats - Vals'!BE256","v":0},{"$f":"O_FinStats!BF256-'O_FinStats - Vals'!BF256","v":0},{"$f":"O_FinStats!BG256-'O_FinStats - Vals'!BG256","v":0},{"$f":"O_FinStats!BH256-'O_FinStats - Vals'!BH256","v":0},{"$f":"O_FinStats!BI256-'O_FinStats - Vals'!BI256","v":0},{"$f":"O_FinStats!BJ256-'O_FinStats - Vals'!BJ256","v":0}]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0]
[]
[null,null,null,null,"ICR",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z259-'O_FinStats - Vals'!Z259","v":0},{"$f":"O_FinStats!AA259-'O_FinStats - Vals'!AA259","v":0},{"$f":"O_FinStats!AB259-'O_FinStats - Vals'!AB259","v":0},{"$f":"O_FinStats!AC259-'O_FinStats - Vals'!AC259","v":0},{"$f":"O_FinStats!AD259-'O_FinStats - Vals'!AD259","v":0},{"$f":"O_FinStats!AE259-'O_FinStats - Vals'!AE259","v":0},{"$f":"O_FinStats!AF259-'O_FinStats - Vals'!AF259","v":0},{"$f":"O_FinStats!AG259-'O_FinStats - Vals'!AG259","v":-3.8425680105447224E-4},{"$f":"O_FinStats!AH259-'O_FinStats - Vals'!AH259","v":3.1371605173986516E-3},{"$f":"O_FinStats!AI259-'O_FinStats - Vals'!AI259","v":4.4932292352437564E-2},{"$f":"O_FinStats!AJ259-'O_FinStats - Vals'!AJ259","v":-4.2581236298840697E-2},{"$f":"O_FinStats!AK259-'O_FinStats - Vals'!AK259","v":-3.1079632239422672E-2},{"$f":"O_FinStats!AL259-'O_FinStats - Vals'!AL259","v":-2.2362806182816275E-2},{"$f":"O_FinStats!AM259-'O_FinStats - Vals'!AM259","v":-2.4901971219354557E-2},{"$f":"O_FinStats!AN259-'O_FinStats - Vals'!AN259","v":-2.4144011701900059E-2},{"$f":"O_FinStats!AO259-'O_FinStats - Vals'!AO259","v":-2.1467852055679693E-2},{"$f":"O_FinStats!AP259-'O_FinStats - Vals'!AP259","v":-2.0515598498869636E-2},{"$f":"O_FinStats!AQ259-'O_FinStats - Vals'!AQ259","v":-1.9586603192054408E-2},{"$f":"O_FinStats!AR259-'O_FinStats - Vals'!AR259","v":-2.5175698392978507E-2},{"$f":"O_FinStats!AS259-'O_FinStats - Vals'!AS259","v":-2.3307473501386067E-2},{"$f":"O_FinStats!AT259-'O_FinStats - Vals'!AT259","v":-2.1913066714978058E-2},{"$f":"O_FinStats!AU259-'O_FinStats - Vals'!AU259","v":-2.0522123111943458E-2},{"$f":"O_FinStats!AV259-'O_FinStats - Vals'!AV259","v":-1.9562732248545434E-2},{"$f":"O_FinStats!AW259-'O_FinStats - Vals'!AW259","v":-2.5322324223104431E-2},{"$f":"O_FinStats!AX259-'O_FinStats - Vals'!AX259","v":-2.3504075632942545E-2},{"$f":"O_FinStats!AY259-'O_FinStats - Vals'!AY259","v":-1.9996995058809475E-2},{"$f":"O_FinStats!AZ259-'O_FinStats - Vals'!AZ259","v":-1.3923658636958436E-2},{"$f":"O_FinStats!BA259-'O_FinStats - Vals'!BA259","v":-1.5939519847096406E-2},{"$f":"O_FinStats!BB259-'O_FinStats - Vals'!BB259","v":-4.5324360155550636E-2},{"$f":"O_FinStats!BC259-'O_FinStats - Vals'!BC259","v":-3.3923435279198166E-2},{"$f":"O_FinStats!BD259-'O_FinStats - Vals'!BD259","v":-2.7821031196388901E-3},{"$f":"O_FinStats!BE259-'O_FinStats - Vals'!BE259","v":-1.2085621899462495E-3},{"$f":"O_FinStats!BF259-'O_FinStats - Vals'!BF259","v":-8.4526853068211949E-4},{"$f":"O_FinStats!BG259-'O_FinStats - Vals'!BG259","v":-3.2545998024575695E-3},{"$f":"O_FinStats!BH259-'O_FinStats - Vals'!BH259","v":-2.6362180708092708E-3},{"$f":"O_FinStats!BI259-'O_FinStats - Vals'!BI259","v":-2.013123779357251E-3},{"$f":"O_FinStats!BJ259-'O_FinStats - Vals'!BJ259","v":-1.3439034292082042E-3}]
[null,null,null,null,"Applicable Threshold - BBB Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z260-'O_FinStats - Vals'!Z260","v":0},{"$f":"O_FinStats!AA260-'O_FinStats - Vals'!AA260","v":0},{"$f":"O_FinStats!AB260-'O_FinStats - Vals'!AB260","v":0},{"$f":"O_FinStats!AC260-'O_FinStats - Vals'!AC260","v":0},{"$f":"O_FinStats!AD260-'O_FinStats - Vals'!AD260","v":0},{"$f":"O_FinStats!AE260-'O_FinStats - Vals'!AE260","v":0},{"$f":"O_FinStats!AF260-'O_FinStats - Vals'!AF260","v":0},{"$f":"O_FinStats!AG260-'O_FinStats - Vals'!AG260","v":0},{"$f":"O_FinStats!AH260-'O_FinStats - Vals'!AH260","v":0},{"$f":"O_FinStats!AI260-'O_FinStats - Vals'!AI260","v":0},{"$f":"O_FinStats!AJ260-'O_FinStats - Vals'!AJ260","v":0},{"$f":"O_FinStats!AK260-'O_FinStats - Vals'!AK260","v":0},{"$f":"O_FinStats!AL260-'O_FinStats - Vals'!AL260","v":0},{"$f":"O_FinStats!AM260-'O_FinStats - Vals'!AM260","v":0},{"$f":"O_FinStats!AN260-'O_FinStats - Vals'!AN260","v":0},{"$f":"O_FinStats!AO260-'O_FinStats - Vals'!AO260","v":0},{"$f":"O_FinStats!AP260-'O_FinStats - Vals'!AP260","v":0},{"$f":"O_FinStats!AQ260-'O_FinStats - Vals'!AQ260","v":0},{"$f":"O_FinStats!AR260-'O_FinStats - Vals'!AR260","v":0},{"$f":"O_FinStats!AS260-'O_FinStats - Vals'!AS260","v":0},{"$f":"O_FinStats!AT260-'O_FinStats - Vals'!AT260","v":0},{"$f":"O_FinStats!AU260-'O_FinStats - Vals'!AU260","v":0},{"$f":"O_FinStats!AV260-'O_FinStats - Vals'!AV260","v":0},{"$f":"O_FinStats!AW260-'O_FinStats - Vals'!AW260","v":0},{"$f":"O_FinStats!AX260-'O_FinStats - Vals'!AX260","v":0},{"$f":"O_FinStats!AY260-'O_FinStats - Vals'!AY260","v":0},{"$f":"O_FinStats!AZ260-'O_FinStats - Vals'!AZ260","v":0},{"$f":"O_FinStats!BA260-'O_FinStats - Vals'!BA260","v":0},{"$f":"O_FinStats!BB260-'O_FinStats - Vals'!BB260","v":0},{"$f":"O_FinStats!BC260-'O_FinStats - Vals'!BC260","v":0},{"$f":"O_FinStats!BD260-'O_FinStats - Vals'!BD260","v":0},{"$f":"O_FinStats!BE260-'O_FinStats - Vals'!BE260","v":0},{"$f":"O_FinStats!BF260-'O_FinStats - Vals'!BF260","v":0},{"$f":"O_FinStats!BG260-'O_FinStats - Vals'!BG260","v":0},{"$f":"O_FinStats!BH260-'O_FinStats - Vals'!BH260","v":0},{"$f":"O_FinStats!BI260-'O_FinStats - Vals'!BI260","v":0},{"$f":"O_FinStats!BJ260-'O_FinStats - Vals'!BJ260","v":0}]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!Z265-'O_FinStats - Vals'!Z265","v":0},{"$f":"O_FinStats!AA265-'O_FinStats - Vals'!AA265","v":0},{"$f":"O_FinStats!AB265-'O_FinStats - Vals'!AB265","v":0},{"$f":"O_FinStats!AC265-'O_FinStats - Vals'!AC265","v":0},{"$f":"O_FinStats!AD265-'O_FinStats - Vals'!AD265","v":0},{"$f":"O_FinStats!AE265-'O_FinStats - Vals'!AE265","v":0},{"$f":"O_FinStats!AF265-'O_FinStats - Vals'!AF265","v":0},{"$f":"O_FinStats!AG265-'O_FinStats - Vals'!AG265","v":4.775369067214208E-5},{"$f":"O_FinStats!AH265-'O_FinStats - Vals'!AH265","v":-8.3096495081697724E-4},{"$f":"O_FinStats!AI265-'O_FinStats - Vals'!AI265","v":2.5207509988422611E-3},{"$f":"O_FinStats!AJ265-'O_FinStats - Vals'!AJ265","v":-1.9711042366997861E-3},{"$f":"O_FinStats!AK265-'O_FinStats - Vals'!AK265","v":-1.3996903203092464E-3},{"$f":"O_FinStats!AL265-'O_FinStats - Vals'!AL265","v":-1.0243615450342136E-3},{"$f":"O_FinStats!AM265-'O_FinStats - Vals'!AM265","v":-2.639622860349522E-4},{"$f":"O_FinStats!AN265-'O_FinStats - Vals'!AN265","v":-2.2698075375382487E-4},{"$f":"O_FinStats!AO265-'O_FinStats - Vals'!AO265","v":-1.8682238604614612E-4},{"$f":"O_FinStats!AP265-'O_FinStats - Vals'!AP265","v":-1.5660127378770358E-4},{"$f":"O_FinStats!AQ265-'O_FinStats - Vals'!AQ265","v":-1.2954801130905455E-4},{"$f":"O_FinStats!AR265-'O_FinStats - Vals'!AR265","v":-2.1239277094169812E-4},{"$f":"O_FinStats!AS265-'O_FinStats - Vals'!AS265","v":-1.8480342924268728E-4},{"$f":"O_FinStats!AT265-'O_FinStats - Vals'!AT265","v":-1.5678993924232026E-4},{"$f":"O_FinStats!AU265-'O_FinStats - Vals'!AU265","v":-1.2687943348437675E-4},{"$f":"O_FinStats!AV265-'O_FinStats - Vals'!AV265","v":-1.0053232235631912E-4},{"$f":"O_FinStats!AW265-'O_FinStats - Vals'!AW265","v":-1.8040752773534202E-4},{"$f":"O_FinStats!AX265-'O_FinStats - Vals'!AX265","v":-1.5754975695462387E-4},{"$f":"O_FinStats!AY265-'O_FinStats - Vals'!AY265","v":-1.1482955056167643E-4},{"$f":"O_FinStats!AZ265-'O_FinStats - Vals'!AZ265","v":-2.1145049002503635E-5},{"$f":"O_FinStats!BA265-'O_FinStats - Vals'!BA265","v":-8.0257446805759303E-6},{"$f":"O_FinStats!BB265-'O_FinStats - Vals'!BB265","v":-3.080673759257857E-4},{"$f":"O_FinStats!BC265-'O_FinStats - Vals'!BC265","v":-3.1839090054047725E-4},{"$f":"O_FinStats!BD265-'O_FinStats - Vals'!BD265","v":-2.5175165416418954E-5},{"$f":"O_FinStats!BE265-'O_FinStats - Vals'!BE265","v":4.2575524799998155E-6},{"$f":"O_FinStats!BF265-'O_FinStats - Vals'!BF265","v":2.2131845363523861E-5},{"$f":"O_FinStats!BG265-'O_FinStats - Vals'!BG265","v":-4.4129497883654834E-5},{"$f":"O_FinStats!BH265-'O_FinStats - Vals'!BH265","v":-2.5315193813352233E-5},{"$f":"O_FinStats!BI265-'O_FinStats - Vals'!BI265","v":-6.420661155345786E-6},{"$f":"O_FinStats!BJ265-'O_FinStats - Vals'!BJ265","v":1.2728622775348697E-5}]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!Z266-'O_FinStats - Vals'!Z266","v":0},{"$f":"O_FinStats!AA266-'O_FinStats - Vals'!AA266","v":0},{"$f":"O_FinStats!AB266-'O_FinStats - Vals'!AB266","v":0},{"$f":"O_FinStats!AC266-'O_FinStats - Vals'!AC266","v":0},{"$f":"O_FinStats!AD266-'O_FinStats - Vals'!AD266","v":0},{"$f":"O_FinStats!AE266-'O_FinStats - Vals'!AE266","v":0},{"$f":"O_FinStats!AF266-'O_FinStats - Vals'!AF266","v":0},{"$f":"O_FinStats!AG266-'O_FinStats - Vals'!AG266","v":0},{"$f":"O_FinStats!AH266-'O_FinStats - Vals'!AH266","v":0},{"$f":"O_FinStats!AI266-'O_FinStats - Vals'!AI266","v":0},{"$f":"O_FinStats!AJ266-'O_FinStats - Vals'!AJ266","v":0},{"$f":"O_FinStats!AK266-'O_FinStats - Vals'!AK266","v":0},{"$f":"O_FinStats!AL266-'O_FinStats - Vals'!AL266","v":0},{"$f":"O_FinStats!AM266-'O_FinStats - Vals'!AM266","v":0},{"$f":"O_FinStats!AN266-'O_FinStats - Vals'!AN266","v":0},{"$f":"O_FinStats!AO266-'O_FinStats - Vals'!AO266","v":0},{"$f":"O_FinStats!AP266-'O_FinStats - Vals'!AP266","v":0},{"$f":"O_FinStats!AQ266-'O_FinStats - Vals'!AQ266","v":0},{"$f":"O_FinStats!AR266-'O_FinStats - Vals'!AR266","v":0},{"$f":"O_FinStats!AS266-'O_FinStats - Vals'!AS266","v":0},{"$f":"O_FinStats!AT266-'O_FinStats - Vals'!AT266","v":0},{"$f":"O_FinStats!AU266-'O_FinStats - Vals'!AU266","v":0},{"$f":"O_FinStats!AV266-'O_FinStats - Vals'!AV266","v":0},{"$f":"O_FinStats!AW266-'O_FinStats - Vals'!AW266","v":0},{"$f":"O_FinStats!AX266-'O_FinStats - Vals'!AX266","v":0},{"$f":"O_FinStats!AY266-'O_FinStats - Vals'!AY266","v":0},{"$f":"O_FinStats!AZ266-'O_FinStats - Vals'!AZ266","v":0},{"$f":"O_FinStats!BA266-'O_FinStats - Vals'!BA266","v":0},{"$f":"O_FinStats!BB266-'O_FinStats - Vals'!BB266","v":0},{"$f":"O_FinStats!BC266-'O_FinStats - Vals'!BC266","v":0},{"$f":"O_FinStats!BD266-'O_FinStats - Vals'!BD266","v":0},{"$f":"O_FinStats!BE266-'O_FinStats - Vals'!BE266","v":0},{"$f":"O_FinStats!BF266-'O_FinStats - Vals'!BF266","v":0},{"$f":"O_FinStats!BG266-'O_FinStats - Vals'!BG266","v":0},{"$f":"O_FinStats!BH266-'O_FinStats - Vals'!BH266","v":0},{"$f":"O_FinStats!BI266-'O_FinStats - Vals'!BI266","v":0},{"$f":"O_FinStats!BJ266-'O_FinStats - Vals'!BJ266","v":0}]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z268-'O_FinStats - Vals'!Z268","v":0},{"$f":"O_FinStats!AA268-'O_FinStats - Vals'!AA268","v":0},{"$f":"O_FinStats!AB268-'O_FinStats - Vals'!AB268","v":0},{"$f":"O_FinStats!AC268-'O_FinStats - Vals'!AC268","v":0},{"$f":"O_FinStats!AD268-'O_FinStats - Vals'!AD268","v":0},{"$f":"O_FinStats!AE268-'O_FinStats - Vals'!AE268","v":0},{"$f":"O_FinStats!AF268-'O_FinStats - Vals'!AF268","v":0},{"$f":"O_FinStats!AG268-'O_FinStats - Vals'!AG268","v":0},{"$f":"O_FinStats!AH268-'O_FinStats - Vals'!AH268","v":191.51376815573235},{"$f":"O_FinStats!AI268-'O_FinStats - Vals'!AI268","v":-212.95925962726551},{"$f":"O_FinStats!AJ268-'O_FinStats - Vals'!AJ268","v":15.045401852161149},{"$f":"O_FinStats!AK268-'O_FinStats - Vals'!AK268","v":10.60598684245565},{"$f":"O_FinStats!AL268-'O_FinStats - Vals'!AL268","v":7.6034977686226739},{"$f":"O_FinStats!AM268-'O_FinStats - Vals'!AM268","v":1.6869556012939029},{"$f":"O_FinStats!AN268-'O_FinStats - Vals'!AN268","v":1.5075657084926206},{"$f":"O_FinStats!AO268-'O_FinStats - Vals'!AO268","v":1.3010406577363938},{"$f":"O_FinStats!AP268-'O_FinStats - Vals'!AP268","v":1.0989975255056379},{"$f":"O_FinStats!AQ268-'O_FinStats - Vals'!AQ268","v":0.88729147073217973},{"$f":"O_FinStats!AR268-'O_FinStats - Vals'!AR268","v":1.6399838940692462},{"$f":"O_FinStats!AS268-'O_FinStats - Vals'!AS268","v":1.4273323373977291},{"$f":"O_FinStats!AT268-'O_FinStats - Vals'!AT268","v":1.204276091659267},{"$f":"O_FinStats!AU268-'O_FinStats - Vals'!AU268","v":0.97042056549798872},{"$f":"O_FinStats!AV268-'O_FinStats - Vals'!AV268","v":0.72535771758930423},{"$f":"O_FinStats!AW268-'O_FinStats - Vals'!AW268","v":1.5975738204356276},{"$f":"O_FinStats!AX268-'O_FinStats - Vals'!AX268","v":1.3634656832578003},{"$f":"O_FinStats!AY268-'O_FinStats - Vals'!AY268","v":0.83853047320735641},{"$f":"O_FinStats!AZ268-'O_FinStats - Vals'!AZ268","v":-0.44033074205026423},{"$f":"O_FinStats!BA268-'O_FinStats - Vals'!BA268","v":-0.65124236891097098},{"$f":"O_FinStats!BB268-'O_FinStats - Vals'!BB268","v":3.6444079570201211},{"$f":"O_FinStats!BC268-'O_FinStats - Vals'!BC268","v":3.6614277043445327},{"$f":"O_FinStats!BD268-'O_FinStats - Vals'!BD268","v":-0.74619571329321843},{"$f":"O_FinStats!BE268-'O_FinStats - Vals'!BE268","v":-1.228053932198236},{"$f":"O_FinStats!BF268-'O_FinStats - Vals'!BF268","v":-1.554127927618083},{"$f":"O_FinStats!BG268-'O_FinStats - Vals'!BG268","v":-0.53843701229561702},{"$f":"O_FinStats!BH268-'O_FinStats - Vals'!BH268","v":-0.87050002861542453},{"$f":"O_FinStats!BI268-'O_FinStats - Vals'!BI268","v":-1.2187231493826403},{"$f":"O_FinStats!BJ268-'O_FinStats - Vals'!BJ268","v":-1.583478043001378}]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z272-'O_FinStats - Vals'!Z272","v":0},{"$f":"O_FinStats!AA272-'O_FinStats - Vals'!AA272","v":0},{"$f":"O_FinStats!AB272-'O_FinStats - Vals'!AB272","v":0},{"$f":"O_FinStats!AC272-'O_FinStats - Vals'!AC272","v":0},{"$f":"O_FinStats!AD272-'O_FinStats - Vals'!AD272","v":0},{"$f":"O_FinStats!AE272-'O_FinStats - Vals'!AE272","v":0},{"$f":"O_FinStats!AF272-'O_FinStats - Vals'!AF272","v":0},{"$f":"O_FinStats!AG272-'O_FinStats - Vals'!AG272","v":0},{"$f":"O_FinStats!AH272-'O_FinStats - Vals'!AH272","v":-8.639999999999759E-2},{"$f":"O_FinStats!AI272-'O_FinStats - Vals'!AI272","v":0},{"$f":"O_FinStats!AJ272-'O_FinStats - Vals'!AJ272","v":0},{"$f":"O_FinStats!AK272-'O_FinStats - Vals'!AK272","v":0},{"$f":"O_FinStats!AL272-'O_FinStats - Vals'!AL272","v":0},{"$f":"O_FinStats!AM272-'O_FinStats - Vals'!AM272","v":0},{"$f":"O_FinStats!AN272-'O_FinStats - Vals'!AN272","v":0},{"$f":"O_FinStats!AO272-'O_FinStats - Vals'!AO272","v":0},{"$f":"O_FinStats!AP272-'O_FinStats - Vals'!AP272","v":0},{"$f":"O_FinStats!AQ272-'O_FinStats - Vals'!AQ272","v":0},{"$f":"O_FinStats!AR272-'O_FinStats - Vals'!AR272","v":0},{"$f":"O_FinStats!AS272-'O_FinStats - Vals'!AS272","v":0},{"$f":"O_FinStats!AT272-'O_FinStats - Vals'!AT272","v":0},{"$f":"O_FinStats!AU272-'O_FinStats - Vals'!AU272","v":0},{"$f":"O_FinStats!AV272-'O_FinStats - Vals'!AV272","v":0},{"$f":"O_FinStats!AW272-'O_FinStats - Vals'!AW272","v":0},{"$f":"O_FinStats!AX272-'O_FinStats - Vals'!AX272","v":0},{"$f":"O_FinStats!AY272-'O_FinStats - Vals'!AY272","v":0},{"$f":"O_FinStats!AZ272-'O_FinStats - Vals'!AZ272","v":0},{"$f":"O_FinStats!BA272-'O_FinStats - Vals'!BA272","v":0},{"$f":"O_FinStats!BB272-'O_FinStats - Vals'!BB272","v":0},{"$f":"O_FinStats!BC272-'O_FinStats - Vals'!BC272","v":0},{"$f":"O_FinStats!BD272-'O_FinStats - Vals'!BD272","v":0},{"$f":"O_FinStats!BE272-'O_FinStats - Vals'!BE272","v":0},{"$f":"O_FinStats!BF272-'O_FinStats - Vals'!BF272","v":0},{"$f":"O_FinStats!BG272-'O_FinStats - Vals'!BG272","v":0},{"$f":"O_FinStats!BH272-'O_FinStats - Vals'!BH272","v":0},{"$f":"O_FinStats!BI272-'O_FinStats - Vals'!BI272","v":0},{"$f":"O_FinStats!BJ272-'O_FinStats - Vals'!BJ272","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",0,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z273-'O_FinStats - Vals'!Z273","v":0},{"$f":"O_FinStats!AA273-'O_FinStats - Vals'!AA273","v":0},{"$f":"O_FinStats!AB273-'O_FinStats - Vals'!AB273","v":0},{"$f":"O_FinStats!AC273-'O_FinStats - Vals'!AC273","v":0},{"$f":"O_FinStats!AD273-'O_FinStats - Vals'!AD273","v":0},{"$f":"O_FinStats!AE273-'O_FinStats - Vals'!AE273","v":0},{"$f":"O_FinStats!AF273-'O_FinStats - Vals'!AF273","v":0},{"$f":"O_FinStats!AG273-'O_FinStats - Vals'!AG273","v":0},{"$f":"O_FinStats!AH273-'O_FinStats - Vals'!AH273","v":-8.639999999999759E-2},{"$f":"O_FinStats!AI273-'O_FinStats - Vals'!AI273","v":0},{"$f":"O_FinStats!AJ273-'O_FinStats - Vals'!AJ273","v":0},{"$f":"O_FinStats!AK273-'O_FinStats - Vals'!AK273","v":0},{"$f":"O_FinStats!AL273-'O_FinStats - Vals'!AL273","v":0},{"$f":"O_FinStats!AM273-'O_FinStats - Vals'!AM273","v":0},{"$f":"O_FinStats!AN273-'O_FinStats - Vals'!AN273","v":0},{"$f":"O_FinStats!AO273-'O_FinStats - Vals'!AO273","v":0},{"$f":"O_FinStats!AP273-'O_FinStats - Vals'!AP273","v":0},{"$f":"O_FinStats!AQ273-'O_FinStats - Vals'!AQ273","v":0},{"$f":"O_FinStats!AR273-'O_FinStats - Vals'!AR273","v":0},{"$f":"O_FinStats!AS273-'O_FinStats - Vals'!AS273","v":0},{"$f":"O_FinStats!AT273-'O_FinStats - Vals'!AT273","v":0},{"$f":"O_FinStats!AU273-'O_FinStats - Vals'!AU273","v":0},{"$f":"O_FinStats!AV273-'O_FinStats - Vals'!AV273","v":0},{"$f":"O_FinStats!AW273-'O_FinStats - Vals'!AW273","v":0},{"$f":"O_FinStats!AX273-'O_FinStats - Vals'!AX273","v":0},{"$f":"O_FinStats!AY273-'O_FinStats - Vals'!AY273","v":0},{"$f":"O_FinStats!AZ273-'O_FinStats - Vals'!AZ273","v":0},{"$f":"O_FinStats!BA273-'O_FinStats - Vals'!BA273","v":0},{"$f":"O_FinStats!BB273-'O_FinStats - Vals'!BB273","v":0},{"$f":"O_FinStats!BC273-'O_FinStats - Vals'!BC273","v":0},{"$f":"O_FinStats!BD273-'O_FinStats - Vals'!BD273","v":0},{"$f":"O_FinStats!BE273-'O_FinStats - Vals'!BE273","v":0},{"$f":"O_FinStats!BF273-'O_FinStats - Vals'!BF273","v":0},{"$f":"O_FinStats!BG273-'O_FinStats - Vals'!BG273","v":0},{"$f":"O_FinStats!BH273-'O_FinStats - Vals'!BH273","v":0},{"$f":"O_FinStats!BI273-'O_FinStats - Vals'!BI273","v":0},{"$f":"O_FinStats!BJ273-'O_FinStats - Vals'!BJ273","v":0}]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z275-'O_FinStats - Vals'!Z275","v":0},{"$f":"O_FinStats!AA275-'O_FinStats - Vals'!AA275","v":0},{"$f":"O_FinStats!AB275-'O_FinStats - Vals'!AB275","v":0},{"$f":"O_FinStats!AC275-'O_FinStats - Vals'!AC275","v":0},{"$f":"O_FinStats!AD275-'O_FinStats - Vals'!AD275","v":0},{"$f":"O_FinStats!AE275-'O_FinStats - Vals'!AE275","v":0},{"$f":"O_FinStats!AF275-'O_FinStats - Vals'!AF275","v":0},{"$f":"O_FinStats!AG275-'O_FinStats - Vals'!AG275","v":0},{"$f":"O_FinStats!AH275-'O_FinStats - Vals'!AH275","v":0},{"$f":"O_FinStats!AI275-'O_FinStats - Vals'!AI275","v":0},{"$f":"O_FinStats!AJ275-'O_FinStats - Vals'!AJ275","v":-0.39460279607015636},{"$f":"O_FinStats!AK275-'O_FinStats - Vals'!AK275","v":-0.39154380924428978},{"$f":"O_FinStats!AL275-'O_FinStats - Vals'!AL275","v":-0.39222071698494787},{"$f":"O_FinStats!AM275-'O_FinStats - Vals'!AM275","v":-0.28928339958613236},{"$f":"O_FinStats!AN275-'O_FinStats - Vals'!AN275","v":-0.295069067577856},{"$f":"O_FinStats!AO275-'O_FinStats - Vals'!AO275","v":-0.30097044892941582},{"$f":"O_FinStats!AP275-'O_FinStats - Vals'!AP275","v":-0.30698985790800393},{"$f":"O_FinStats!AQ275-'O_FinStats - Vals'!AQ275","v":-0.31312965506616308},{"$f":"O_FinStats!AR275-'O_FinStats - Vals'!AR275","v":-0.33536943894882398},{"$f":"O_FinStats!AS275-'O_FinStats - Vals'!AS275","v":-0.34207682772780146},{"$f":"O_FinStats!AT275-'O_FinStats - Vals'!AT275","v":-0.34891836428235479},{"$f":"O_FinStats!AU275-'O_FinStats - Vals'!AU275","v":-0.35589673156800217},{"$f":"O_FinStats!AV275-'O_FinStats - Vals'!AV275","v":-0.36301466619936917},{"$f":"O_FinStats!AW275-'O_FinStats - Vals'!AW275","v":-0.3887850958859147},{"$f":"O_FinStats!AX275-'O_FinStats - Vals'!AX275","v":-0.39656079780363029},{"$f":"O_FinStats!AY275-'O_FinStats - Vals'!AY275","v":-0.40449201375970034},{"$f":"O_FinStats!AZ275-'O_FinStats - Vals'!AZ275","v":-0.41258185403489023},{"$f":"O_FinStats!BA275-'O_FinStats - Vals'!BA275","v":-0.42083349111558732},{"$f":"O_FinStats!BB275-'O_FinStats - Vals'!BB275","v":-0.45070848213475045},{"$f":"O_FinStats!BC275-'O_FinStats - Vals'!BC275","v":-0.45972265177744731},{"$f":"O_FinStats!BD275-'O_FinStats - Vals'!BD275","v":-0.46891710481299498},{"$f":"O_FinStats!BE275-'O_FinStats - Vals'!BE275","v":-0.47829544690925729},{"$f":"O_FinStats!BF275-'O_FinStats - Vals'!BF275","v":-0.48786135584744272},{"$f":"O_FinStats!BG275-'O_FinStats - Vals'!BG275","v":-0.51986649051771394},{"$f":"O_FinStats!BH275-'O_FinStats - Vals'!BH275","v":-0.53026382032806652},{"$f":"O_FinStats!BI275-'O_FinStats - Vals'!BI275","v":-0.54086909673462458},{"$f":"O_FinStats!BJ275-'O_FinStats - Vals'!BJ275","v":-0.55168647866931764}]
[null,null,null,null,"Unprofiled yield per passenger",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z276-'O_FinStats - Vals'!Z276","v":0},{"$f":"O_FinStats!AA276-'O_FinStats - Vals'!AA276","v":0},{"$f":"O_FinStats!AB276-'O_FinStats - Vals'!AB276","v":0},{"$f":"O_FinStats!AC276-'O_FinStats - Vals'!AC276","v":0},{"$f":"O_FinStats!AD276-'O_FinStats - Vals'!AD276","v":0},{"$f":"O_FinStats!AE276-'O_FinStats - Vals'!AE276","v":0},{"$f":"O_FinStats!AF276-'O_FinStats - Vals'!AF276","v":0},{"$f":"O_FinStats!AG276-'O_FinStats - Vals'!AG276","v":1.3532547366210679E-2},{"$f":"O_FinStats!AH276-'O_FinStats - Vals'!AH276","v":6.9514110985807065E-2},{"$f":"O_FinStats!AI276-'O_FinStats - Vals'!AI276","v":-0.29285305105594617},{"$f":"O_FinStats!AJ276-'O_FinStats - Vals'!AJ276","v":-0.27433863241475365},{"$f":"O_FinStats!AK276-'O_FinStats - Vals'!AK276","v":-0.34023148164347816},{"$f":"O_FinStats!AL276-'O_FinStats - Vals'!AL276","v":-0.33172608076446508},{"$f":"O_FinStats!AM276-'O_FinStats - Vals'!AM276","v":-0.28362153254438383},{"$f":"O_FinStats!AN276-'O_FinStats - Vals'!AN276","v":-0.29215307690558134},{"$f":"O_FinStats!AO276-'O_FinStats - Vals'!AO276","v":-0.30091766921274754},{"$f":"O_FinStats!AP276-'O_FinStats - Vals'!AP276","v":-0.30994519928913888},{"$f":"O_FinStats!AQ276-'O_FinStats - Vals'!AQ276","v":-0.31924355526781412},{"$f":"O_FinStats!AR276-'O_FinStats - Vals'!AR276","v":-0.32882086192584836},{"$f":"O_FinStats!AS276-'O_FinStats - Vals'!AS276","v":-0.33868548778361784},{"$f":"O_FinStats!AT276-'O_FinStats - Vals'!AT276","v":-0.34884605241713373},{"$f":"O_FinStats!AU276-'O_FinStats - Vals'!AU276","v":-0.35931143398963883},{"$f":"O_FinStats!AV276-'O_FinStats - Vals'!AV276","v":-0.37009077700933801},{"$f":"O_FinStats!AW276-'O_FinStats - Vals'!AW276","v":-0.38119350031961119},{"$f":"O_FinStats!AX276-'O_FinStats - Vals'!AX276","v":-0.39262930532920137},{"$f":"O_FinStats!AY276-'O_FinStats - Vals'!AY276","v":-0.40440818448908544},{"$f":"O_FinStats!AZ276-'O_FinStats - Vals'!AZ276","v":-0.41654043002375829},{"$f":"O_FinStats!BA276-'O_FinStats - Vals'!BA276","v":-0.42903664292446564},{"$f":"O_FinStats!BB276-'O_FinStats - Vals'!BB276","v":-0.44190774221219442},{"$f":"O_FinStats!BC276-'O_FinStats - Vals'!BC276","v":-0.45516497447855642},{"$f":"O_FinStats!BD276-'O_FinStats - Vals'!BD276","v":-0.46881992371290693},{"$f":"O_FinStats!BE276-'O_FinStats - Vals'!BE276","v":-0.48288452142431026},{"$f":"O_FinStats!BF276-'O_FinStats - Vals'!BF276","v":-0.49737105706704199},{"$f":"O_FinStats!BG276-'O_FinStats - Vals'!BG276","v":-0.51229218877904259},{"$f":"O_FinStats!BH276-'O_FinStats - Vals'!BH276","v":-0.52766095444242467},{"$f":"O_FinStats!BI276-'O_FinStats - Vals'!BI276","v":-0.54349078307569698},{"$f":"O_FinStats!BJ276-'O_FinStats - Vals'!BJ276","v":-0.55979550656797272}]
[]
[null,null,null,null,"Tax Allowance",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z278-'O_FinStats - Vals'!Z278","v":0},{"$f":"O_FinStats!AA278-'O_FinStats - Vals'!AA278","v":0},{"$f":"O_FinStats!AB278-'O_FinStats - Vals'!AB278","v":0},{"$f":"O_FinStats!AC278-'O_FinStats - Vals'!AC278","v":0},{"$f":"O_FinStats!AD278-'O_FinStats - Vals'!AD278","v":0},{"$f":"O_FinStats!AE278-'O_FinStats - Vals'!AE278","v":0},{"$f":"O_FinStats!AF278-'O_FinStats - Vals'!AF278","v":0},{"$f":"O_FinStats!AG278-'O_FinStats - Vals'!AG278","v":-3.2379644352474202E-2},{"$f":"O_FinStats!AH278-'O_FinStats - Vals'!AH278","v":-2.8675441742874881},{"$f":"O_FinStats!AI278-'O_FinStats - Vals'!AI278","v":-0.12234128290660351},{"$f":"O_FinStats!AJ278-'O_FinStats - Vals'!AJ278","v":-0.14301183932190042},{"$f":"O_FinStats!AK278-'O_FinStats - Vals'!AK278","v":-0.14419150828433658},{"$f":"O_FinStats!AL278-'O_FinStats - Vals'!AL278","v":-0.14435554822475183},{"$f":"O_FinStats!AM278-'O_FinStats - Vals'!AM278","v":-0.12748723092545333},{"$f":"O_FinStats!AN278-'O_FinStats - Vals'!AN278","v":-0.13120312544899093},{"$f":"O_FinStats!AO278-'O_FinStats - Vals'!AO278","v":-0.13513921921241945},{"$f":"O_FinStats!AP278-'O_FinStats - Vals'!AP278","v":-0.13919339578879431},{"$f":"O_FinStats!AQ278-'O_FinStats - Vals'!AQ278","v":-0.14336919766242318},{"$f":"O_FinStats!AR278-'O_FinStats - Vals'!AR278","v":-0.14767027359224016},{"$f":"O_FinStats!AS278-'O_FinStats - Vals'!AS278","v":-0.15210038180003949},{"$f":"O_FinStats!AT278-'O_FinStats - Vals'!AT278","v":-0.15666339325400713},{"$f":"O_FinStats!AU278-'O_FinStats - Vals'!AU278","v":-0.16136329505167168},{"$f":"O_FinStats!AV278-'O_FinStats - Vals'!AV278","v":-0.16620419390324059},{"$f":"O_FinStats!AW278-'O_FinStats - Vals'!AW278","v":-0.17119031972026733},{"$f":"O_FinStats!AX278-'O_FinStats - Vals'!AX278","v":-0.17632602931189467},{"$f":"O_FinStats!AY278-'O_FinStats - Vals'!AY278","v":-0.18161581019131745},{"$f":"O_FinStats!AZ278-'O_FinStats - Vals'!AZ278","v":-0.18706428449706891},{"$f":"O_FinStats!BA278-'O_FinStats - Vals'!BA278","v":-0.19267621303191618},{"$f":"O_FinStats!BB278-'O_FinStats - Vals'!BB278","v":-0.19845649942294585},{"$f":"O_FinStats!BC278-'O_FinStats - Vals'!BC278","v":-0.20441019440573882},{"$f":"O_FinStats!BD278-'O_FinStats - Vals'!BD278","v":-0.21054250023786381},{"$f":"O_FinStats!BE278-'O_FinStats - Vals'!BE278","v":-0.21685877524498665},{"$f":"O_FinStats!BF278-'O_FinStats - Vals'!BF278","v":-0.22336453850243743},{"$f":"O_FinStats!BG278-'O_FinStats - Vals'!BG278","v":-0.23006547465740823},{"$f":"O_FinStats!BH278-'O_FinStats - Vals'!BH278","v":-0.23696743889712479},{"$f":"O_FinStats!BI278-'O_FinStats - Vals'!BI278","v":-0.24407646206401523},{"$f":"O_FinStats!BJ278-'O_FinStats - Vals'!BJ278","v":-0.25139875592589078}]
[null,null,null,null,"Tax expense",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Z279-'O_FinStats - Vals'!Z279","v":0},{"$f":"O_FinStats!AA279-'O_FinStats - Vals'!AA279","v":0},{"$f":"O_FinStats!AB279-'O_FinStats - Vals'!AB279","v":0},{"$f":"O_FinStats!AC279-'O_FinStats - Vals'!AC279","v":0},{"$f":"O_FinStats!AD279-'O_FinStats - Vals'!AD279","v":0},{"$f":"O_FinStats!AE279-'O_FinStats - Vals'!AE279","v":0},{"$f":"O_FinStats!AF279-'O_FinStats - Vals'!AF279","v":0},{"$f":"O_FinStats!AG279-'O_FinStats - Vals'!AG279","v":0},{"$f":"O_FinStats!AH279-'O_FinStats - Vals'!AH279","v":0.55163285959346808},{"$f":"O_FinStats!AI279-'O_FinStats - Vals'!AI279","v":-2.4868345781561914},{"$f":"O_FinStats!AJ279-'O_FinStats - Vals'!AJ279","v":2.1840275895762886},{"$f":"O_FinStats!AK279-'O_FinStats - Vals'!AK279","v":1.5410533074104364},{"$f":"O_FinStats!AL279-'O_FinStats - Vals'!AL279","v":5.1037212997506174},{"$f":"O_FinStats!AM279-'O_FinStats - Vals'!AM279","v":0.71814711862111835},{"$f":"O_FinStats!AN279-'O_FinStats - Vals'!AN279","v":0.66071855149260728},{"$f":"O_FinStats!AO279-'O_FinStats - Vals'!AO279","v":0.60129687302384127},{"$f":"O_FinStats!AP279-'O_FinStats - Vals'!AP279","v":0.53897766189589902},{"$f":"O_FinStats!AQ279-'O_FinStats - Vals'!AQ279","v":0.47358833157386471},{"$f":"O_FinStats!AR279-'O_FinStats - Vals'!AR279","v":0.72982054125867535},{"$f":"O_FinStats!AS279-'O_FinStats - Vals'!AS279","v":0.66443146633503147},{"$f":"O_FinStats!AT279-'O_FinStats - Vals'!AT279","v":0.59573900503397681},{"$f":"O_FinStats!AU279-'O_FinStats - Vals'!AU279","v":0.52361657221564428},{"$f":"O_FinStats!AV279-'O_FinStats - Vals'!AV279","v":0.44793324775685051},{"$f":"O_FinStats!AW279-'O_FinStats - Vals'!AW279","v":0.74485636896361029},{"$f":"O_FinStats!AX279-'O_FinStats - Vals'!AX279","v":0.67319027610096782},{"$f":"O_FinStats!AY279-'O_FinStats - Vals'!AY279","v":0.50477292420225695},{"$f":"O_FinStats!AZ279-'O_FinStats - Vals'!AZ279","v":8.5243735446169921E-2},{"$f":"O_FinStats!BA279-'O_FinStats - Vals'!BA279","v":2.1900479310033916E-2},{"$f":"O_FinStats!BB279-'O_FinStats - Vals'!BB279","v":1.4609533593511514},{"$f":"O_FinStats!BC279-'O_FinStats - Vals'!BC279","v":1.4740111296723626},{"$f":"O_FinStats!BD279-'O_FinStats - Vals'!BD279","v":1.2409380638473522E-2},{"$f":"O_FinStats!BE279-'O_FinStats - Vals'!BE279","v":-0.14037578710917842},{"$f":"O_FinStats!BF279-'O_FinStats - Vals'!BF279","v":-0.24099785320959199},{"$f":"O_FinStats!BG279-'O_FinStats - Vals'!BG279","v":0.10587712891037881},{"$f":"O_FinStats!BH279-'O_FinStats - Vals'!BH279","v":3.7501407945228493E-3},{"$f":"O_FinStats!BI279-'O_FinStats - Vals'!BI279","v":-0.10350672828553797},{"$f":"O_FinStats!BJ279-'O_FinStats - Vals'!BJ279","v":-0.21600966317907933}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"O_Dashboards","index":44,"n_rows":378,"n_cols":26,"rows_kept":378,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[]
["All Stakeholders"]
[]
[]
[null,null,null,null,"Key information and input overrides",null,null,null,null,null,null,"Macros and quick links",null,null,null,null,null,null,null,null,"Value of X",null,null,null,"P0 adjustments (£)"]
[]
[null,null,null,null,null,"Input Override","Live Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,"(subtracted from % movement in relevant index)",null,null,null,"Input Override","Live Inputs"]
[null,null,null,null,"Live Scenario (1 to 9)",null,{"$f":" I_InputSets!F14","v":1},null,null,null,null,null,"Re-run revenue profiling",null,null,null,null,null,null,null,"Q6",{"$f":" Q6_X","v":3.4160827151173893E-3}]
[null,null,null,null,"Pax Assumption (Realised)",null,{"$f":" I_InputSets!F21","v":"Stress test passenger demand (middle)"},{"$f":" IF(ISNUMBER(SEARCH(\"not\", G23)), \"ALERT\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Q6+1",{"$f":" Q6plus1_X","v":0},null,null,0.45652250845739295,{"$f":" I_InputSets!F434","v":0.45652250845739295}]
[null,null,null,null,"Capex Outturn Assumption",null,{"$f":" I_InputSets!F546","v":"Medium capex scenario"},null,null,null,null,null,"Store All Scenarios",null,null,null,null,null,null,null,"iH7",{"$f":" iH7_X","v":0},null,null,77.115693236438588,{"$f":" I_InputSets!F435","v":77.115693236438588}]
[null,null,null,null,"Gearing scenario",null,{"$f":" I_InputSets!F70","v":"Gearing target A"},null,null,null,null,null,null,null,null,null,null,null,null,null,"H7",{"$f":" H7_X","v":0},null,null,null,{"$f":" I_InputSets!F436","v":-75.570931324978204}]
[null,null,null,null,"Tax allowance approach",null,{"$f":" I_InputSets!F104","v":"WACC uplift"},null,null,null,null,null,"Reset Delta Sheet",null,null,null,null,null,null,null,"H8",{"$f":" H8_X","v":0},null,null,-8.7358644876486231,{"$f":" I_InputSets!F437","v":-8.7358644876486231}]
[null,null,null,null,"Assets conversion approach",null,{"$f":" I_InputSets!F214","v":"Capacity step-ups"},null,null,null,null,null,null,null,null,null,null,null,null,null,"H9",{"$f":" H9_X","v":0},null,null,3.9489996112042385,{"$f":" I_InputSets!F438","v":3.9489996112042385}]
[null,null,null,null,"Profiled / Unprofiled aero revenues",null,{"$f":" I_InputSets!F582","v":"Profiled"},null,null,null,null,null,null,null,null,null,null,null,null,null,"H10",{"$f":" H10_X","v":0},null,null,5.3829460171236025,{"$f":" I_InputSets!F439","v":5.3829460171236025}]
[null,null,null,null,"Vanilla / Pre-tax WACC selection",null,{"$f":" I_InputSets!F587","v":"Pre-tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,"H11",{"$f":" H11_X","v":0},null,null,2.0216477832665367,{"$f":" I_InputSets!F440","v":2.0216477832665367}]
[null,null,null,null,"Price profiling macro",null,{"$f":" IF(SUM(Checks!F51:F61) = 0, \"Price profiling consistent with current assumptions\", \"Calculated prices not consistent with current assumptions\")","v":"Price profiling consistent with current assumptions"},null,null,null,null,null,"Jump to I_Scenarios",null,null,null,null,null,null,null,"H12",{"$f":" H12_X","v":0},null,null,1.2453094066863188,{"$f":" I_InputSets!F441","v":1.2453094066863188}]
[null,null,null,null,"Store All Scenarios macro last run",null,"2022-04-11T16:59:01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Providers"]
[]
[null,null,null,"Chart Key:"]
[null,null,null,null,"Calculated Ratio",null,null,"Select credit rating for credit rating alerts",null,null,null,null,null,2,{"$f":" \"select 1 for \"&E97&\", 2 for \"&E98&\" or 3 for \"&E99","v":"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"}]
[null,null,null,null,{"$f":" I_Global!F62&\" threshold\"","v":"A- threshold"}]
[null,null,null,null,{"$f":" I_Global!F63&\" threshold\"","v":"BBB+ threshold"}]
[null,null,null,null,{"$f":" I_Global!F64&\" threshold\"","v":"BBB threshold"}]
[]
["S&P"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Moodys"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Equity Internal Rate of Return",null,{"$f":" C_Fin_Summ!F253","v":0.11811686158180237}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"O_Comparison","index":45,"n_rows":410,"n_cols":13,"rows_kept":410,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":" I_InputSets!$I$2","v":"Warning, dashboard overrides active"}]
[null,null,null,null,{"$f":" Checks!E$3","v":"Checks & Alerts"},{"$f":" Checks!F$3","v":-1},null,{"$f":"C_Ratios!H3","v":"Alerts"},{"$f":"C_Ratios!I3","v":"ALERT: one or more financial ratios are breaching thresholds"}]
[null,{"$f":" I_Scenarios!$G$16","v":"Input set used to determine prices"},null,null,null,{"$f":" I_Scenarios!$G$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$I$16","v":"Input set used to determine outturn financial statements & ratios"},null,null,null,{"$f":" I_Scenarios!$I$17","v":"Input set 1"}]
[null,{"$f":" I_Scenarios!$E$16","v":"Live Scenario"},null,null,null,{"$f":" I_Scenarios!E$17 & \" \" & I_Scenarios!F$17","v":"Scenario 1 Mid case"}]
[]
[]
["All Stakeholders"]
[]
[]
[null,null,null,null,"Selection for graphs",null,null,null,null,null,null,"Macros and quick links"]
[null,null,null,null,null,null,null,null,"Pasted from macro after run all scenarios"]
[null,null,null,null,"Scenario","Selection","Lookup (Selection On/OFF)","Live Output SUM Metric ","Stored Output SUM Metric "]
[null,null,null,null,"Scen 1",null,true,{"$f":"'Scen 1'!$AA$2","v":4259966.7850359017},4097461.2102986854,null,null,null,"Re-run revenue profiling"]
[null,null,null,null,"Scen 2",null,true,{"$f":"'Scen 2'!$AA$2","v":4175083.5191496154},3983748.0258734832]
[null,null,null,null,"Scen 3",null,true,{"$f":"'Scen 3'!$AA$2","v":4212747.4789340971},4212747.4789340971,null,null,null,"Store All Scenarios"]
[null,null,null,null,"Scen 4",null,false,{"$f":"'Scen 4'!$AA$2","v":4189180.1106347991},4051569.4853963801]
[null,null,null,null,"Scen 5",null,false,{"$f":"'Scen 5'!$AA$2","v":4110244.4492620868},4110244.4492620868,null,null,null,"Reset Delta Sheet"]
[null,null,null,null,"Scen 6",null,false,{"$f":"'Scen 6'!$AA$2","v":4097461.1913909768},4097461.1913909768]
[null,null,null,null,"Scen 7",null,false,{"$f":"'Scen 7'!$AA$2","v":4097461.1913909768},4097461.1913909768]
[null,null,null,null,"Scen 8",null,false,{"$f":"'Scen 8'!$AA$2","v":4097461.1913909768},4097461.1913909768]
[null,null,null,null,"Scen 9",null,false,{"$f":"'Scen 9'!$AA$2","v":4097461.1913909768},4097461.1913909768,null,null,null,"Jump to I_Scenarios"]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H15:H23)<>SUM(I15:I23),\"ALERT\",\"OK\")","v":"ALERT"},"Pasted from macro after run all scenarios"]
[null,null,null,null,null,null,null,"Live sum input metric ","Stored sum input metric "]
[null,null,null,null,"CLICK STORE ALL SCENARIOS after selecting scenarios",null,null,{"$f":"ScenMetricCheck!Y16+ScenMetricCheck!Y17+ScenMetricCheck!Y18","v":3819539.7197235948},4399251.2022309657]
[null,null,null,null,null,null,null,{"$f":"IF(H26<>I26,\"ALERT\",\"OK\")","v":"ALERT"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Key credit ratios rating agencies "]
[]
[]
[]
[null,"S&P"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fitch"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Providers"]
[]
[]
[]
[]
[]
[]
[]
["S&P"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Moodys"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fitch"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Equity holders of HAL"]
[]
[null,null,null,"Equity Internal Rate of Return",null,{"$f":" C_Fin_Summ!F253","v":0.11811686158180237}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"ScenDelta","index":46,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Scen 1",{"$f":" RIGHT( K1, 1 )","v":"1"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"Scen 8",{"$f":" RIGHT( K2, 1 )","v":"8"}]
[null,null,null,null,{"$f":" \"Comparison of \" & $K$1 & \" & \" & $K$2","v":"Comparison of Scen 1 & Scen 8"},{"$f":"Checks!F$3","v":-1}]
[]
[]
[]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AA8, 'Scen 2'!AA8, 'Scen 3'!AA8, 'Scen 4'!AA8, 'Scen 5'!AA8, 'Scen 6'!AA8, 'Scen 7'!AA8, 'Scen 8'!AA8, 'Scen 9'!AA8) <>\nCHOOSE( $L$2, 'Scen 1'!AA8, 'Scen 2'!AA8, 'Scen 3'!AA8, 'Scen 4'!AA8, 'Scen 5'!AA8, 'Scen 6'!AA8, 'Scen 7'!AA8, 'Scen 8'!AA8, 'Scen 9'!AA8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AA8, 'Scen 2'!AA8, 'Scen 3'!AA8, 'Scen 4'!AA8, 'Scen 5'!AA8,'Scen 6'!AA8, 'Scen 7'!AA8, 'Scen 8'!AA8, 'Scen 9'!AA8 ) )","v":"2015-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AB8, 'Scen 2'!AB8, 'Scen 3'!AB8, 'Scen 4'!AB8, 'Scen 5'!AB8, 'Scen 6'!AB8, 'Scen 7'!AB8, 'Scen 8'!AB8, 'Scen 9'!AB8) <>\nCHOOSE( $L$2, 'Scen 1'!AB8, 'Scen 2'!AB8, 'Scen 3'!AB8, 'Scen 4'!AB8, 'Scen 5'!AB8, 'Scen 6'!AB8, 'Scen 7'!AB8, 'Scen 8'!AB8, 'Scen 9'!AB8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AB8, 'Scen 2'!AB8, 'Scen 3'!AB8, 'Scen 4'!AB8, 'Scen 5'!AB8,'Scen 6'!AB8, 'Scen 7'!AB8, 'Scen 8'!AB8, 'Scen 9'!AB8 ) )","v":"2016-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AC8, 'Scen 2'!AC8, 'Scen 3'!AC8, 'Scen 4'!AC8, 'Scen 5'!AC8, 'Scen 6'!AC8, 'Scen 7'!AC8, 'Scen 8'!AC8, 'Scen 9'!AC8) <>\nCHOOSE( $L$2, 'Scen 1'!AC8, 'Scen 2'!AC8, 'Scen 3'!AC8, 'Scen 4'!AC8, 'Scen 5'!AC8, 'Scen 6'!AC8, 'Scen 7'!AC8, 'Scen 8'!AC8, 'Scen 9'!AC8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AC8, 'Scen 2'!AC8, 'Scen 3'!AC8, 'Scen 4'!AC8, 'Scen 5'!AC8,'Scen 6'!AC8, 'Scen 7'!AC8, 'Scen 8'!AC8, 'Scen 9'!AC8 ) )","v":"2017-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AD8, 'Scen 2'!AD8, 'Scen 3'!AD8, 'Scen 4'!AD8, 'Scen 5'!AD8, 'Scen 6'!AD8, 'Scen 7'!AD8, 'Scen 8'!AD8, 'Scen 9'!AD8) <>\nCHOOSE( $L$2, 'Scen 1'!AD8, 'Scen 2'!AD8, 'Scen 3'!AD8, 'Scen 4'!AD8, 'Scen 5'!AD8, 'Scen 6'!AD8, 'Scen 7'!AD8, 'Scen 8'!AD8, 'Scen 9'!AD8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AD8, 'Scen 2'!AD8, 'Scen 3'!AD8, 'Scen 4'!AD8, 'Scen 5'!AD8,'Scen 6'!AD8, 'Scen 7'!AD8, 'Scen 8'!AD8, 'Scen 9'!AD8 ) )","v":"2018-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AE8, 'Scen 2'!AE8, 'Scen 3'!AE8, 'Scen 4'!AE8, 'Scen 5'!AE8, 'Scen 6'!AE8, 'Scen 7'!AE8, 'Scen 8'!AE8, 'Scen 9'!AE8) <>\nCHOOSE( $L$2, 'Scen 1'!AE8, 'Scen 2'!AE8, 'Scen 3'!AE8, 'Scen 4'!AE8, 'Scen 5'!AE8, 'Scen 6'!AE8, 'Scen 7'!AE8, 'Scen 8'!AE8, 'Scen 9'!AE8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AE8, 'Scen 2'!AE8, 'Scen 3'!AE8, 'Scen 4'!AE8, 'Scen 5'!AE8,'Scen 6'!AE8, 'Scen 7'!AE8, 'Scen 8'!AE8, 'Scen 9'!AE8 ) )","v":"2019-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AF8, 'Scen 2'!AF8, 'Scen 3'!AF8, 'Scen 4'!AF8, 'Scen 5'!AF8, 'Scen 6'!AF8, 'Scen 7'!AF8, 'Scen 8'!AF8, 'Scen 9'!AF8) <>\nCHOOSE( $L$2, 'Scen 1'!AF8, 'Scen 2'!AF8, 'Scen 3'!AF8, 'Scen 4'!AF8, 'Scen 5'!AF8, 'Scen 6'!AF8, 'Scen 7'!AF8, 'Scen 8'!AF8, 'Scen 9'!AF8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AF8, 'Scen 2'!AF8, 'Scen 3'!AF8, 'Scen 4'!AF8, 'Scen 5'!AF8,'Scen 6'!AF8, 'Scen 7'!AF8, 'Scen 8'!AF8, 'Scen 9'!AF8 ) )","v":"2020-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AG8, 'Scen 2'!AG8, 'Scen 3'!AG8, 'Scen 4'!AG8, 'Scen 5'!AG8, 'Scen 6'!AG8, 'Scen 7'!AG8, 'Scen 8'!AG8, 'Scen 9'!AG8) <>\nCHOOSE( $L$2, 'Scen 1'!AG8, 'Scen 2'!AG8, 'Scen 3'!AG8, 'Scen 4'!AG8, 'Scen 5'!AG8, 'Scen 6'!AG8, 'Scen 7'!AG8, 'Scen 8'!AG8, 'Scen 9'!AG8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AG8, 'Scen 2'!AG8, 'Scen 3'!AG8, 'Scen 4'!AG8, 'Scen 5'!AG8,'Scen 6'!AG8, 'Scen 7'!AG8, 'Scen 8'!AG8, 'Scen 9'!AG8 ) )","v":"2021-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AH8, 'Scen 2'!AH8, 'Scen 3'!AH8, 'Scen 4'!AH8, 'Scen 5'!AH8, 'Scen 6'!AH8, 'Scen 7'!AH8, 'Scen 8'!AH8, 'Scen 9'!AH8) <>\nCHOOSE( $L$2, 'Scen 1'!AH8, 'Scen 2'!AH8, 'Scen 3'!AH8, 'Scen 4'!AH8, 'Scen 5'!AH8, 'Scen 6'!AH8, 'Scen 7'!AH8, 'Scen 8'!AH8, 'Scen 9'!AH8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AH8, 'Scen 2'!AH8, 'Scen 3'!AH8, 'Scen 4'!AH8, 'Scen 5'!AH8,'Scen 6'!AH8, 'Scen 7'!AH8, 'Scen 8'!AH8, 'Scen 9'!AH8 ) )","v":"2022-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AI8, 'Scen 2'!AI8, 'Scen 3'!AI8, 'Scen 4'!AI8, 'Scen 5'!AI8, 'Scen 6'!AI8, 'Scen 7'!AI8, 'Scen 8'!AI8, 'Scen 9'!AI8) <>\nCHOOSE( $L$2, 'Scen 1'!AI8, 'Scen 2'!AI8, 'Scen 3'!AI8, 'Scen 4'!AI8, 'Scen 5'!AI8, 'Scen 6'!AI8, 'Scen 7'!AI8, 'Scen 8'!AI8, 'Scen 9'!AI8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AI8, 'Scen 2'!AI8, 'Scen 3'!AI8, 'Scen 4'!AI8, 'Scen 5'!AI8,'Scen 6'!AI8, 'Scen 7'!AI8, 'Scen 8'!AI8, 'Scen 9'!AI8 ) )","v":"2023-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AJ8, 'Scen 2'!AJ8, 'Scen 3'!AJ8, 'Scen 4'!AJ8, 'Scen 5'!AJ8, 'Scen 6'!AJ8, 'Scen 7'!AJ8, 'Scen 8'!AJ8, 'Scen 9'!AJ8) <>\nCHOOSE( $L$2, 'Scen 1'!AJ8, 'Scen 2'!AJ8, 'Scen 3'!AJ8, 'Scen 4'!AJ8, 'Scen 5'!AJ8, 'Scen 6'!AJ8, 'Scen 7'!AJ8, 'Scen 8'!AJ8, 'Scen 9'!AJ8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AJ8, 'Scen 2'!AJ8, 'Scen 3'!AJ8, 'Scen 4'!AJ8, 'Scen 5'!AJ8,'Scen 6'!AJ8, 'Scen 7'!AJ8, 'Scen 8'!AJ8, 'Scen 9'!AJ8 ) )","v":"2024-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AK8, 'Scen 2'!AK8, 'Scen 3'!AK8, 'Scen 4'!AK8, 'Scen 5'!AK8, 'Scen 6'!AK8, 'Scen 7'!AK8, 'Scen 8'!AK8, 'Scen 9'!AK8) <>\nCHOOSE( $L$2, 'Scen 1'!AK8, 'Scen 2'!AK8, 'Scen 3'!AK8, 'Scen 4'!AK8, 'Scen 5'!AK8, 'Scen 6'!AK8, 'Scen 7'!AK8, 'Scen 8'!AK8, 'Scen 9'!AK8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AK8, 'Scen 2'!AK8, 'Scen 3'!AK8, 'Scen 4'!AK8, 'Scen 5'!AK8,'Scen 6'!AK8, 'Scen 7'!AK8, 'Scen 8'!AK8, 'Scen 9'!AK8 ) )","v":"2025-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AL8, 'Scen 2'!AL8, 'Scen 3'!AL8, 'Scen 4'!AL8, 'Scen 5'!AL8, 'Scen 6'!AL8, 'Scen 7'!AL8, 'Scen 8'!AL8, 'Scen 9'!AL8) <>\nCHOOSE( $L$2, 'Scen 1'!AL8, 'Scen 2'!AL8, 'Scen 3'!AL8, 'Scen 4'!AL8, 'Scen 5'!AL8, 'Scen 6'!AL8, 'Scen 7'!AL8, 'Scen 8'!AL8, 'Scen 9'!AL8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AL8, 'Scen 2'!AL8, 'Scen 3'!AL8, 'Scen 4'!AL8, 'Scen 5'!AL8,'Scen 6'!AL8, 'Scen 7'!AL8, 'Scen 8'!AL8, 'Scen 9'!AL8 ) )","v":"2026-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AM8, 'Scen 2'!AM8, 'Scen 3'!AM8, 'Scen 4'!AM8, 'Scen 5'!AM8, 'Scen 6'!AM8, 'Scen 7'!AM8, 'Scen 8'!AM8, 'Scen 9'!AM8) <>\nCHOOSE( $L$2, 'Scen 1'!AM8, 'Scen 2'!AM8, 'Scen 3'!AM8, 'Scen 4'!AM8, 'Scen 5'!AM8, 'Scen 6'!AM8, 'Scen 7'!AM8, 'Scen 8'!AM8, 'Scen 9'!AM8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AM8, 'Scen 2'!AM8, 'Scen 3'!AM8, 'Scen 4'!AM8, 'Scen 5'!AM8,'Scen 6'!AM8, 'Scen 7'!AM8, 'Scen 8'!AM8, 'Scen 9'!AM8 ) )","v":"2027-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AN8, 'Scen 2'!AN8, 'Scen 3'!AN8, 'Scen 4'!AN8, 'Scen 5'!AN8, 'Scen 6'!AN8, 'Scen 7'!AN8, 'Scen 8'!AN8, 'Scen 9'!AN8) <>\nCHOOSE( $L$2, 'Scen 1'!AN8, 'Scen 2'!AN8, 'Scen 3'!AN8, 'Scen 4'!AN8, 'Scen 5'!AN8, 'Scen 6'!AN8, 'Scen 7'!AN8, 'Scen 8'!AN8, 'Scen 9'!AN8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AN8, 'Scen 2'!AN8, 'Scen 3'!AN8, 'Scen 4'!AN8, 'Scen 5'!AN8,'Scen 6'!AN8, 'Scen 7'!AN8, 'Scen 8'!AN8, 'Scen 9'!AN8 ) )","v":"2028-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AO8, 'Scen 2'!AO8, 'Scen 3'!AO8, 'Scen 4'!AO8, 'Scen 5'!AO8, 'Scen 6'!AO8, 'Scen 7'!AO8, 'Scen 8'!AO8, 'Scen 9'!AO8) <>\nCHOOSE( $L$2, 'Scen 1'!AO8, 'Scen 2'!AO8, 'Scen 3'!AO8, 'Scen 4'!AO8, 'Scen 5'!AO8, 'Scen 6'!AO8, 'Scen 7'!AO8, 'Scen 8'!AO8, 'Scen 9'!AO8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AO8, 'Scen 2'!AO8, 'Scen 3'!AO8, 'Scen 4'!AO8, 'Scen 5'!AO8,'Scen 6'!AO8, 'Scen 7'!AO8, 'Scen 8'!AO8, 'Scen 9'!AO8 ) )","v":"2029-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AP8, 'Scen 2'!AP8, 'Scen 3'!AP8, 'Scen 4'!AP8, 'Scen 5'!AP8, 'Scen 6'!AP8, 'Scen 7'!AP8, 'Scen 8'!AP8, 'Scen 9'!AP8) <>\nCHOOSE( $L$2, 'Scen 1'!AP8, 'Scen 2'!AP8, 'Scen 3'!AP8, 'Scen 4'!AP8, 'Scen 5'!AP8, 'Scen 6'!AP8, 'Scen 7'!AP8, 'Scen 8'!AP8, 'Scen 9'!AP8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AP8, 'Scen 2'!AP8, 'Scen 3'!AP8, 'Scen 4'!AP8, 'Scen 5'!AP8,'Scen 6'!AP8, 'Scen 7'!AP8, 'Scen 8'!AP8, 'Scen 9'!AP8 ) )","v":"2030-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AQ8, 'Scen 2'!AQ8, 'Scen 3'!AQ8, 'Scen 4'!AQ8, 'Scen 5'!AQ8, 'Scen 6'!AQ8, 'Scen 7'!AQ8, 'Scen 8'!AQ8, 'Scen 9'!AQ8) <>\nCHOOSE( $L$2, 'Scen 1'!AQ8, 'Scen 2'!AQ8, 'Scen 3'!AQ8, 'Scen 4'!AQ8, 'Scen 5'!AQ8, 'Scen 6'!AQ8, 'Scen 7'!AQ8, 'Scen 8'!AQ8, 'Scen 9'!AQ8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AQ8, 'Scen 2'!AQ8, 'Scen 3'!AQ8, 'Scen 4'!AQ8, 'Scen 5'!AQ8,'Scen 6'!AQ8, 'Scen 7'!AQ8, 'Scen 8'!AQ8, 'Scen 9'!AQ8 ) )","v":"2031-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AR8, 'Scen 2'!AR8, 'Scen 3'!AR8, 'Scen 4'!AR8, 'Scen 5'!AR8, 'Scen 6'!AR8, 'Scen 7'!AR8, 'Scen 8'!AR8, 'Scen 9'!AR8) <>\nCHOOSE( $L$2, 'Scen 1'!AR8, 'Scen 2'!AR8, 'Scen 3'!AR8, 'Scen 4'!AR8, 'Scen 5'!AR8, 'Scen 6'!AR8, 'Scen 7'!AR8, 'Scen 8'!AR8, 'Scen 9'!AR8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AR8, 'Scen 2'!AR8, 'Scen 3'!AR8, 'Scen 4'!AR8, 'Scen 5'!AR8,'Scen 6'!AR8, 'Scen 7'!AR8, 'Scen 8'!AR8, 'Scen 9'!AR8 ) )","v":"2032-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AS8, 'Scen 2'!AS8, 'Scen 3'!AS8, 'Scen 4'!AS8, 'Scen 5'!AS8, 'Scen 6'!AS8, 'Scen 7'!AS8, 'Scen 8'!AS8, 'Scen 9'!AS8) <>\nCHOOSE( $L$2, 'Scen 1'!AS8, 'Scen 2'!AS8, 'Scen 3'!AS8, 'Scen 4'!AS8, 'Scen 5'!AS8, 'Scen 6'!AS8, 'Scen 7'!AS8, 'Scen 8'!AS8, 'Scen 9'!AS8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AS8, 'Scen 2'!AS8, 'Scen 3'!AS8, 'Scen 4'!AS8, 'Scen 5'!AS8,'Scen 6'!AS8, 'Scen 7'!AS8, 'Scen 8'!AS8, 'Scen 9'!AS8 ) )","v":"2033-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AT8, 'Scen 2'!AT8, 'Scen 3'!AT8, 'Scen 4'!AT8, 'Scen 5'!AT8, 'Scen 6'!AT8, 'Scen 7'!AT8, 'Scen 8'!AT8, 'Scen 9'!AT8) <>\nCHOOSE( $L$2, 'Scen 1'!AT8, 'Scen 2'!AT8, 'Scen 3'!AT8, 'Scen 4'!AT8, 'Scen 5'!AT8, 'Scen 6'!AT8, 'Scen 7'!AT8, 'Scen 8'!AT8, 'Scen 9'!AT8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AT8, 'Scen 2'!AT8, 'Scen 3'!AT8, 'Scen 4'!AT8, 'Scen 5'!AT8,'Scen 6'!AT8, 'Scen 7'!AT8, 'Scen 8'!AT8, 'Scen 9'!AT8 ) )","v":"2034-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AU8, 'Scen 2'!AU8, 'Scen 3'!AU8, 'Scen 4'!AU8, 'Scen 5'!AU8, 'Scen 6'!AU8, 'Scen 7'!AU8, 'Scen 8'!AU8, 'Scen 9'!AU8) <>\nCHOOSE( $L$2, 'Scen 1'!AU8, 'Scen 2'!AU8, 'Scen 3'!AU8, 'Scen 4'!AU8, 'Scen 5'!AU8, 'Scen 6'!AU8, 'Scen 7'!AU8, 'Scen 8'!AU8, 'Scen 9'!AU8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AU8, 'Scen 2'!AU8, 'Scen 3'!AU8, 'Scen 4'!AU8, 'Scen 5'!AU8,'Scen 6'!AU8, 'Scen 7'!AU8, 'Scen 8'!AU8, 'Scen 9'!AU8 ) )","v":"2035-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AV8, 'Scen 2'!AV8, 'Scen 3'!AV8, 'Scen 4'!AV8, 'Scen 5'!AV8, 'Scen 6'!AV8, 'Scen 7'!AV8, 'Scen 8'!AV8, 'Scen 9'!AV8) <>\nCHOOSE( $L$2, 'Scen 1'!AV8, 'Scen 2'!AV8, 'Scen 3'!AV8, 'Scen 4'!AV8, 'Scen 5'!AV8, 'Scen 6'!AV8, 'Scen 7'!AV8, 'Scen 8'!AV8, 'Scen 9'!AV8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AV8, 'Scen 2'!AV8, 'Scen 3'!AV8, 'Scen 4'!AV8, 'Scen 5'!AV8,'Scen 6'!AV8, 'Scen 7'!AV8, 'Scen 8'!AV8, 'Scen 9'!AV8 ) )","v":"2036-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AW8, 'Scen 2'!AW8, 'Scen 3'!AW8, 'Scen 4'!AW8, 'Scen 5'!AW8, 'Scen 6'!AW8, 'Scen 7'!AW8, 'Scen 8'!AW8, 'Scen 9'!AW8) <>\nCHOOSE( $L$2, 'Scen 1'!AW8, 'Scen 2'!AW8, 'Scen 3'!AW8, 'Scen 4'!AW8, 'Scen 5'!AW8, 'Scen 6'!AW8, 'Scen 7'!AW8, 'Scen 8'!AW8, 'Scen 9'!AW8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AW8, 'Scen 2'!AW8, 'Scen 3'!AW8, 'Scen 4'!AW8, 'Scen 5'!AW8,'Scen 6'!AW8, 'Scen 7'!AW8, 'Scen 8'!AW8, 'Scen 9'!AW8 ) )","v":"2037-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AX8, 'Scen 2'!AX8, 'Scen 3'!AX8, 'Scen 4'!AX8, 'Scen 5'!AX8, 'Scen 6'!AX8, 'Scen 7'!AX8, 'Scen 8'!AX8, 'Scen 9'!AX8) <>\nCHOOSE( $L$2, 'Scen 1'!AX8, 'Scen 2'!AX8, 'Scen 3'!AX8, 'Scen 4'!AX8, 'Scen 5'!AX8, 'Scen 6'!AX8, 'Scen 7'!AX8, 'Scen 8'!AX8, 'Scen 9'!AX8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AX8, 'Scen 2'!AX8, 'Scen 3'!AX8, 'Scen 4'!AX8, 'Scen 5'!AX8,'Scen 6'!AX8, 'Scen 7'!AX8, 'Scen 8'!AX8, 'Scen 9'!AX8 ) )","v":"2038-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AY8, 'Scen 2'!AY8, 'Scen 3'!AY8, 'Scen 4'!AY8, 'Scen 5'!AY8, 'Scen 6'!AY8, 'Scen 7'!AY8, 'Scen 8'!AY8, 'Scen 9'!AY8) <>\nCHOOSE( $L$2, 'Scen 1'!AY8, 'Scen 2'!AY8, 'Scen 3'!AY8, 'Scen 4'!AY8, 'Scen 5'!AY8, 'Scen 6'!AY8, 'Scen 7'!AY8, 'Scen 8'!AY8, 'Scen 9'!AY8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AY8, 'Scen 2'!AY8, 'Scen 3'!AY8, 'Scen 4'!AY8, 'Scen 5'!AY8,'Scen 6'!AY8, 'Scen 7'!AY8, 'Scen 8'!AY8, 'Scen 9'!AY8 ) )","v":"2039-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AZ8, 'Scen 2'!AZ8, 'Scen 3'!AZ8, 'Scen 4'!AZ8, 'Scen 5'!AZ8, 'Scen 6'!AZ8, 'Scen 7'!AZ8, 'Scen 8'!AZ8, 'Scen 9'!AZ8) <>\nCHOOSE( $L$2, 'Scen 1'!AZ8, 'Scen 2'!AZ8, 'Scen 3'!AZ8, 'Scen 4'!AZ8, 'Scen 5'!AZ8, 'Scen 6'!AZ8, 'Scen 7'!AZ8, 'Scen 8'!AZ8, 'Scen 9'!AZ8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AZ8, 'Scen 2'!AZ8, 'Scen 3'!AZ8, 'Scen 4'!AZ8, 'Scen 5'!AZ8,'Scen 6'!AZ8, 'Scen 7'!AZ8, 'Scen 8'!AZ8, 'Scen 9'!AZ8 ) )","v":"2040-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BA8, 'Scen 2'!BA8, 'Scen 3'!BA8, 'Scen 4'!BA8, 'Scen 5'!BA8, 'Scen 6'!BA8, 'Scen 7'!BA8, 'Scen 8'!BA8, 'Scen 9'!BA8) <>\nCHOOSE( $L$2, 'Scen 1'!BA8, 'Scen 2'!BA8, 'Scen 3'!BA8, 'Scen 4'!BA8, 'Scen 5'!BA8, 'Scen 6'!BA8, 'Scen 7'!BA8, 'Scen 8'!BA8, 'Scen 9'!BA8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BA8, 'Scen 2'!BA8, 'Scen 3'!BA8, 'Scen 4'!BA8, 'Scen 5'!BA8,'Scen 6'!BA8, 'Scen 7'!BA8, 'Scen 8'!BA8, 'Scen 9'!BA8 ) )","v":"2041-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BB8, 'Scen 2'!BB8, 'Scen 3'!BB8, 'Scen 4'!BB8, 'Scen 5'!BB8, 'Scen 6'!BB8, 'Scen 7'!BB8, 'Scen 8'!BB8, 'Scen 9'!BB8) <>\nCHOOSE( $L$2, 'Scen 1'!BB8, 'Scen 2'!BB8, 'Scen 3'!BB8, 'Scen 4'!BB8, 'Scen 5'!BB8, 'Scen 6'!BB8, 'Scen 7'!BB8, 'Scen 8'!BB8, 'Scen 9'!BB8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BB8, 'Scen 2'!BB8, 'Scen 3'!BB8, 'Scen 4'!BB8, 'Scen 5'!BB8,'Scen 6'!BB8, 'Scen 7'!BB8, 'Scen 8'!BB8, 'Scen 9'!BB8 ) )","v":"2042-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BC8, 'Scen 2'!BC8, 'Scen 3'!BC8, 'Scen 4'!BC8, 'Scen 5'!BC8, 'Scen 6'!BC8, 'Scen 7'!BC8, 'Scen 8'!BC8, 'Scen 9'!BC8) <>\nCHOOSE( $L$2, 'Scen 1'!BC8, 'Scen 2'!BC8, 'Scen 3'!BC8, 'Scen 4'!BC8, 'Scen 5'!BC8, 'Scen 6'!BC8, 'Scen 7'!BC8, 'Scen 8'!BC8, 'Scen 9'!BC8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BC8, 'Scen 2'!BC8, 'Scen 3'!BC8, 'Scen 4'!BC8, 'Scen 5'!BC8,'Scen 6'!BC8, 'Scen 7'!BC8, 'Scen 8'!BC8, 'Scen 9'!BC8 ) )","v":"2043-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BD8, 'Scen 2'!BD8, 'Scen 3'!BD8, 'Scen 4'!BD8, 'Scen 5'!BD8, 'Scen 6'!BD8, 'Scen 7'!BD8, 'Scen 8'!BD8, 'Scen 9'!BD8) <>\nCHOOSE( $L$2, 'Scen 1'!BD8, 'Scen 2'!BD8, 'Scen 3'!BD8, 'Scen 4'!BD8, 'Scen 5'!BD8, 'Scen 6'!BD8, 'Scen 7'!BD8, 'Scen 8'!BD8, 'Scen 9'!BD8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BD8, 'Scen 2'!BD8, 'Scen 3'!BD8, 'Scen 4'!BD8, 'Scen 5'!BD8,'Scen 6'!BD8, 'Scen 7'!BD8, 'Scen 8'!BD8, 'Scen 9'!BD8 ) )","v":"2044-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BE8, 'Scen 2'!BE8, 'Scen 3'!BE8, 'Scen 4'!BE8, 'Scen 5'!BE8, 'Scen 6'!BE8, 'Scen 7'!BE8, 'Scen 8'!BE8, 'Scen 9'!BE8) <>\nCHOOSE( $L$2, 'Scen 1'!BE8, 'Scen 2'!BE8, 'Scen 3'!BE8, 'Scen 4'!BE8, 'Scen 5'!BE8, 'Scen 6'!BE8, 'Scen 7'!BE8, 'Scen 8'!BE8, 'Scen 9'!BE8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BE8, 'Scen 2'!BE8, 'Scen 3'!BE8, 'Scen 4'!BE8, 'Scen 5'!BE8,'Scen 6'!BE8, 'Scen 7'!BE8, 'Scen 8'!BE8, 'Scen 9'!BE8 ) )","v":"2045-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BF8, 'Scen 2'!BF8, 'Scen 3'!BF8, 'Scen 4'!BF8, 'Scen 5'!BF8, 'Scen 6'!BF8, 'Scen 7'!BF8, 'Scen 8'!BF8, 'Scen 9'!BF8) <>\nCHOOSE( $L$2, 'Scen 1'!BF8, 'Scen 2'!BF8, 'Scen 3'!BF8, 'Scen 4'!BF8, 'Scen 5'!BF8, 'Scen 6'!BF8, 'Scen 7'!BF8, 'Scen 8'!BF8, 'Scen 9'!BF8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BF8, 'Scen 2'!BF8, 'Scen 3'!BF8, 'Scen 4'!BF8, 'Scen 5'!BF8,'Scen 6'!BF8, 'Scen 7'!BF8, 'Scen 8'!BF8, 'Scen 9'!BF8 ) )","v":"2046-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BG8, 'Scen 2'!BG8, 'Scen 3'!BG8, 'Scen 4'!BG8, 'Scen 5'!BG8, 'Scen 6'!BG8, 'Scen 7'!BG8, 'Scen 8'!BG8, 'Scen 9'!BG8) <>\nCHOOSE( $L$2, 'Scen 1'!BG8, 'Scen 2'!BG8, 'Scen 3'!BG8, 'Scen 4'!BG8, 'Scen 5'!BG8, 'Scen 6'!BG8, 'Scen 7'!BG8, 'Scen 8'!BG8, 'Scen 9'!BG8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BG8, 'Scen 2'!BG8, 'Scen 3'!BG8, 'Scen 4'!BG8, 'Scen 5'!BG8,'Scen 6'!BG8, 'Scen 7'!BG8, 'Scen 8'!BG8, 'Scen 9'!BG8 ) )","v":"2047-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BH8, 'Scen 2'!BH8, 'Scen 3'!BH8, 'Scen 4'!BH8, 'Scen 5'!BH8, 'Scen 6'!BH8, 'Scen 7'!BH8, 'Scen 8'!BH8, 'Scen 9'!BH8) <>\nCHOOSE( $L$2, 'Scen 1'!BH8, 'Scen 2'!BH8, 'Scen 3'!BH8, 'Scen 4'!BH8, 'Scen 5'!BH8, 'Scen 6'!BH8, 'Scen 7'!BH8, 'Scen 8'!BH8, 'Scen 9'!BH8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BH8, 'Scen 2'!BH8, 'Scen 3'!BH8, 'Scen 4'!BH8, 'Scen 5'!BH8,'Scen 6'!BH8, 'Scen 7'!BH8, 'Scen 8'!BH8, 'Scen 9'!BH8 ) )","v":"2048-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BI8, 'Scen 2'!BI8, 'Scen 3'!BI8, 'Scen 4'!BI8, 'Scen 5'!BI8, 'Scen 6'!BI8, 'Scen 7'!BI8, 'Scen 8'!BI8, 'Scen 9'!BI8) <>\nCHOOSE( $L$2, 'Scen 1'!BI8, 'Scen 2'!BI8, 'Scen 3'!BI8, 'Scen 4'!BI8, 'Scen 5'!BI8, 'Scen 6'!BI8, 'Scen 7'!BI8, 'Scen 8'!BI8, 'Scen 9'!BI8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BI8, 'Scen 2'!BI8, 'Scen 3'!BI8, 'Scen 4'!BI8, 'Scen 5'!BI8,'Scen 6'!BI8, 'Scen 7'!BI8, 'Scen 8'!BI8, 'Scen 9'!BI8 ) )","v":"2049-01-01"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BJ8, 'Scen 2'!BJ8, 'Scen 3'!BJ8, 'Scen 4'!BJ8, 'Scen 5'!BJ8, 'Scen 6'!BJ8, 'Scen 7'!BJ8, 'Scen 8'!BJ8, 'Scen 9'!BJ8) <>\nCHOOSE( $L$2, 'Scen 1'!BJ8, 'Scen 2'!BJ8, 'Scen 3'!BJ8, 'Scen 4'!BJ8, 'Scen 5'!BJ8, 'Scen 6'!BJ8, 'Scen 7'!BJ8, 'Scen 8'!BJ8, 'Scen 9'!BJ8 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BJ8, 'Scen 2'!BJ8, 'Scen 3'!BJ8, 'Scen 4'!BJ8, 'Scen 5'!BJ8,'Scen 6'!BJ8, 'Scen 7'!BJ8, 'Scen 8'!BJ8, 'Scen 9'!BJ8 ) )","v":"2050-01-01"}]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AA9, 'Scen 2'!AA9, 'Scen 3'!AA9, 'Scen 4'!AA9, 'Scen 5'!AA9, 'Scen 6'!AA9, 'Scen 7'!AA9, 'Scen 8'!AA9, 'Scen 9'!AA9) <>\nCHOOSE( $L$2, 'Scen 1'!AA9, 'Scen 2'!AA9, 'Scen 3'!AA9, 'Scen 4'!AA9, 'Scen 5'!AA9, 'Scen 6'!AA9, 'Scen 7'!AA9, 'Scen 8'!AA9, 'Scen 9'!AA9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AA9, 'Scen 2'!AA9, 'Scen 3'!AA9, 'Scen 4'!AA9, 'Scen 5'!AA9,'Scen 6'!AA9, 'Scen 7'!AA9, 'Scen 8'!AA9, 'Scen 9'!AA9 ) )","v":"2015-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AB9, 'Scen 2'!AB9, 'Scen 3'!AB9, 'Scen 4'!AB9, 'Scen 5'!AB9, 'Scen 6'!AB9, 'Scen 7'!AB9, 'Scen 8'!AB9, 'Scen 9'!AB9) <>\nCHOOSE( $L$2, 'Scen 1'!AB9, 'Scen 2'!AB9, 'Scen 3'!AB9, 'Scen 4'!AB9, 'Scen 5'!AB9, 'Scen 6'!AB9, 'Scen 7'!AB9, 'Scen 8'!AB9, 'Scen 9'!AB9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AB9, 'Scen 2'!AB9, 'Scen 3'!AB9, 'Scen 4'!AB9, 'Scen 5'!AB9,'Scen 6'!AB9, 'Scen 7'!AB9, 'Scen 8'!AB9, 'Scen 9'!AB9 ) )","v":"2016-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AC9, 'Scen 2'!AC9, 'Scen 3'!AC9, 'Scen 4'!AC9, 'Scen 5'!AC9, 'Scen 6'!AC9, 'Scen 7'!AC9, 'Scen 8'!AC9, 'Scen 9'!AC9) <>\nCHOOSE( $L$2, 'Scen 1'!AC9, 'Scen 2'!AC9, 'Scen 3'!AC9, 'Scen 4'!AC9, 'Scen 5'!AC9, 'Scen 6'!AC9, 'Scen 7'!AC9, 'Scen 8'!AC9, 'Scen 9'!AC9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AC9, 'Scen 2'!AC9, 'Scen 3'!AC9, 'Scen 4'!AC9, 'Scen 5'!AC9,'Scen 6'!AC9, 'Scen 7'!AC9, 'Scen 8'!AC9, 'Scen 9'!AC9 ) )","v":"2017-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AD9, 'Scen 2'!AD9, 'Scen 3'!AD9, 'Scen 4'!AD9, 'Scen 5'!AD9, 'Scen 6'!AD9, 'Scen 7'!AD9, 'Scen 8'!AD9, 'Scen 9'!AD9) <>\nCHOOSE( $L$2, 'Scen 1'!AD9, 'Scen 2'!AD9, 'Scen 3'!AD9, 'Scen 4'!AD9, 'Scen 5'!AD9, 'Scen 6'!AD9, 'Scen 7'!AD9, 'Scen 8'!AD9, 'Scen 9'!AD9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AD9, 'Scen 2'!AD9, 'Scen 3'!AD9, 'Scen 4'!AD9, 'Scen 5'!AD9,'Scen 6'!AD9, 'Scen 7'!AD9, 'Scen 8'!AD9, 'Scen 9'!AD9 ) )","v":"2018-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AE9, 'Scen 2'!AE9, 'Scen 3'!AE9, 'Scen 4'!AE9, 'Scen 5'!AE9, 'Scen 6'!AE9, 'Scen 7'!AE9, 'Scen 8'!AE9, 'Scen 9'!AE9) <>\nCHOOSE( $L$2, 'Scen 1'!AE9, 'Scen 2'!AE9, 'Scen 3'!AE9, 'Scen 4'!AE9, 'Scen 5'!AE9, 'Scen 6'!AE9, 'Scen 7'!AE9, 'Scen 8'!AE9, 'Scen 9'!AE9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AE9, 'Scen 2'!AE9, 'Scen 3'!AE9, 'Scen 4'!AE9, 'Scen 5'!AE9,'Scen 6'!AE9, 'Scen 7'!AE9, 'Scen 8'!AE9, 'Scen 9'!AE9 ) )","v":"2019-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AF9, 'Scen 2'!AF9, 'Scen 3'!AF9, 'Scen 4'!AF9, 'Scen 5'!AF9, 'Scen 6'!AF9, 'Scen 7'!AF9, 'Scen 8'!AF9, 'Scen 9'!AF9) <>\nCHOOSE( $L$2, 'Scen 1'!AF9, 'Scen 2'!AF9, 'Scen 3'!AF9, 'Scen 4'!AF9, 'Scen 5'!AF9, 'Scen 6'!AF9, 'Scen 7'!AF9, 'Scen 8'!AF9, 'Scen 9'!AF9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AF9, 'Scen 2'!AF9, 'Scen 3'!AF9, 'Scen 4'!AF9, 'Scen 5'!AF9,'Scen 6'!AF9, 'Scen 7'!AF9, 'Scen 8'!AF9, 'Scen 9'!AF9 ) )","v":"2020-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AG9, 'Scen 2'!AG9, 'Scen 3'!AG9, 'Scen 4'!AG9, 'Scen 5'!AG9, 'Scen 6'!AG9, 'Scen 7'!AG9, 'Scen 8'!AG9, 'Scen 9'!AG9) <>\nCHOOSE( $L$2, 'Scen 1'!AG9, 'Scen 2'!AG9, 'Scen 3'!AG9, 'Scen 4'!AG9, 'Scen 5'!AG9, 'Scen 6'!AG9, 'Scen 7'!AG9, 'Scen 8'!AG9, 'Scen 9'!AG9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AG9, 'Scen 2'!AG9, 'Scen 3'!AG9, 'Scen 4'!AG9, 'Scen 5'!AG9,'Scen 6'!AG9, 'Scen 7'!AG9, 'Scen 8'!AG9, 'Scen 9'!AG9 ) )","v":"2021-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AH9, 'Scen 2'!AH9, 'Scen 3'!AH9, 'Scen 4'!AH9, 'Scen 5'!AH9, 'Scen 6'!AH9, 'Scen 7'!AH9, 'Scen 8'!AH9, 'Scen 9'!AH9) <>\nCHOOSE( $L$2, 'Scen 1'!AH9, 'Scen 2'!AH9, 'Scen 3'!AH9, 'Scen 4'!AH9, 'Scen 5'!AH9, 'Scen 6'!AH9, 'Scen 7'!AH9, 'Scen 8'!AH9, 'Scen 9'!AH9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AH9, 'Scen 2'!AH9, 'Scen 3'!AH9, 'Scen 4'!AH9, 'Scen 5'!AH9,'Scen 6'!AH9, 'Scen 7'!AH9, 'Scen 8'!AH9, 'Scen 9'!AH9 ) )","v":"2022-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AI9, 'Scen 2'!AI9, 'Scen 3'!AI9, 'Scen 4'!AI9, 'Scen 5'!AI9, 'Scen 6'!AI9, 'Scen 7'!AI9, 'Scen 8'!AI9, 'Scen 9'!AI9) <>\nCHOOSE( $L$2, 'Scen 1'!AI9, 'Scen 2'!AI9, 'Scen 3'!AI9, 'Scen 4'!AI9, 'Scen 5'!AI9, 'Scen 6'!AI9, 'Scen 7'!AI9, 'Scen 8'!AI9, 'Scen 9'!AI9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AI9, 'Scen 2'!AI9, 'Scen 3'!AI9, 'Scen 4'!AI9, 'Scen 5'!AI9,'Scen 6'!AI9, 'Scen 7'!AI9, 'Scen 8'!AI9, 'Scen 9'!AI9 ) )","v":"2023-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AJ9, 'Scen 2'!AJ9, 'Scen 3'!AJ9, 'Scen 4'!AJ9, 'Scen 5'!AJ9, 'Scen 6'!AJ9, 'Scen 7'!AJ9, 'Scen 8'!AJ9, 'Scen 9'!AJ9) <>\nCHOOSE( $L$2, 'Scen 1'!AJ9, 'Scen 2'!AJ9, 'Scen 3'!AJ9, 'Scen 4'!AJ9, 'Scen 5'!AJ9, 'Scen 6'!AJ9, 'Scen 7'!AJ9, 'Scen 8'!AJ9, 'Scen 9'!AJ9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AJ9, 'Scen 2'!AJ9, 'Scen 3'!AJ9, 'Scen 4'!AJ9, 'Scen 5'!AJ9,'Scen 6'!AJ9, 'Scen 7'!AJ9, 'Scen 8'!AJ9, 'Scen 9'!AJ9 ) )","v":"2024-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AK9, 'Scen 2'!AK9, 'Scen 3'!AK9, 'Scen 4'!AK9, 'Scen 5'!AK9, 'Scen 6'!AK9, 'Scen 7'!AK9, 'Scen 8'!AK9, 'Scen 9'!AK9) <>\nCHOOSE( $L$2, 'Scen 1'!AK9, 'Scen 2'!AK9, 'Scen 3'!AK9, 'Scen 4'!AK9, 'Scen 5'!AK9, 'Scen 6'!AK9, 'Scen 7'!AK9, 'Scen 8'!AK9, 'Scen 9'!AK9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AK9, 'Scen 2'!AK9, 'Scen 3'!AK9, 'Scen 4'!AK9, 'Scen 5'!AK9,'Scen 6'!AK9, 'Scen 7'!AK9, 'Scen 8'!AK9, 'Scen 9'!AK9 ) )","v":"2025-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AL9, 'Scen 2'!AL9, 'Scen 3'!AL9, 'Scen 4'!AL9, 'Scen 5'!AL9, 'Scen 6'!AL9, 'Scen 7'!AL9, 'Scen 8'!AL9, 'Scen 9'!AL9) <>\nCHOOSE( $L$2, 'Scen 1'!AL9, 'Scen 2'!AL9, 'Scen 3'!AL9, 'Scen 4'!AL9, 'Scen 5'!AL9, 'Scen 6'!AL9, 'Scen 7'!AL9, 'Scen 8'!AL9, 'Scen 9'!AL9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AL9, 'Scen 2'!AL9, 'Scen 3'!AL9, 'Scen 4'!AL9, 'Scen 5'!AL9,'Scen 6'!AL9, 'Scen 7'!AL9, 'Scen 8'!AL9, 'Scen 9'!AL9 ) )","v":"2026-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AM9, 'Scen 2'!AM9, 'Scen 3'!AM9, 'Scen 4'!AM9, 'Scen 5'!AM9, 'Scen 6'!AM9, 'Scen 7'!AM9, 'Scen 8'!AM9, 'Scen 9'!AM9) <>\nCHOOSE( $L$2, 'Scen 1'!AM9, 'Scen 2'!AM9, 'Scen 3'!AM9, 'Scen 4'!AM9, 'Scen 5'!AM9, 'Scen 6'!AM9, 'Scen 7'!AM9, 'Scen 8'!AM9, 'Scen 9'!AM9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AM9, 'Scen 2'!AM9, 'Scen 3'!AM9, 'Scen 4'!AM9, 'Scen 5'!AM9,'Scen 6'!AM9, 'Scen 7'!AM9, 'Scen 8'!AM9, 'Scen 9'!AM9 ) )","v":"2027-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AN9, 'Scen 2'!AN9, 'Scen 3'!AN9, 'Scen 4'!AN9, 'Scen 5'!AN9, 'Scen 6'!AN9, 'Scen 7'!AN9, 'Scen 8'!AN9, 'Scen 9'!AN9) <>\nCHOOSE( $L$2, 'Scen 1'!AN9, 'Scen 2'!AN9, 'Scen 3'!AN9, 'Scen 4'!AN9, 'Scen 5'!AN9, 'Scen 6'!AN9, 'Scen 7'!AN9, 'Scen 8'!AN9, 'Scen 9'!AN9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AN9, 'Scen 2'!AN9, 'Scen 3'!AN9, 'Scen 4'!AN9, 'Scen 5'!AN9,'Scen 6'!AN9, 'Scen 7'!AN9, 'Scen 8'!AN9, 'Scen 9'!AN9 ) )","v":"2028-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AO9, 'Scen 2'!AO9, 'Scen 3'!AO9, 'Scen 4'!AO9, 'Scen 5'!AO9, 'Scen 6'!AO9, 'Scen 7'!AO9, 'Scen 8'!AO9, 'Scen 9'!AO9) <>\nCHOOSE( $L$2, 'Scen 1'!AO9, 'Scen 2'!AO9, 'Scen 3'!AO9, 'Scen 4'!AO9, 'Scen 5'!AO9, 'Scen 6'!AO9, 'Scen 7'!AO9, 'Scen 8'!AO9, 'Scen 9'!AO9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AO9, 'Scen 2'!AO9, 'Scen 3'!AO9, 'Scen 4'!AO9, 'Scen 5'!AO9,'Scen 6'!AO9, 'Scen 7'!AO9, 'Scen 8'!AO9, 'Scen 9'!AO9 ) )","v":"2029-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AP9, 'Scen 2'!AP9, 'Scen 3'!AP9, 'Scen 4'!AP9, 'Scen 5'!AP9, 'Scen 6'!AP9, 'Scen 7'!AP9, 'Scen 8'!AP9, 'Scen 9'!AP9) <>\nCHOOSE( $L$2, 'Scen 1'!AP9, 'Scen 2'!AP9, 'Scen 3'!AP9, 'Scen 4'!AP9, 'Scen 5'!AP9, 'Scen 6'!AP9, 'Scen 7'!AP9, 'Scen 8'!AP9, 'Scen 9'!AP9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AP9, 'Scen 2'!AP9, 'Scen 3'!AP9, 'Scen 4'!AP9, 'Scen 5'!AP9,'Scen 6'!AP9, 'Scen 7'!AP9, 'Scen 8'!AP9, 'Scen 9'!AP9 ) )","v":"2030-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AQ9, 'Scen 2'!AQ9, 'Scen 3'!AQ9, 'Scen 4'!AQ9, 'Scen 5'!AQ9, 'Scen 6'!AQ9, 'Scen 7'!AQ9, 'Scen 8'!AQ9, 'Scen 9'!AQ9) <>\nCHOOSE( $L$2, 'Scen 1'!AQ9, 'Scen 2'!AQ9, 'Scen 3'!AQ9, 'Scen 4'!AQ9, 'Scen 5'!AQ9, 'Scen 6'!AQ9, 'Scen 7'!AQ9, 'Scen 8'!AQ9, 'Scen 9'!AQ9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AQ9, 'Scen 2'!AQ9, 'Scen 3'!AQ9, 'Scen 4'!AQ9, 'Scen 5'!AQ9,'Scen 6'!AQ9, 'Scen 7'!AQ9, 'Scen 8'!AQ9, 'Scen 9'!AQ9 ) )","v":"2031-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AR9, 'Scen 2'!AR9, 'Scen 3'!AR9, 'Scen 4'!AR9, 'Scen 5'!AR9, 'Scen 6'!AR9, 'Scen 7'!AR9, 'Scen 8'!AR9, 'Scen 9'!AR9) <>\nCHOOSE( $L$2, 'Scen 1'!AR9, 'Scen 2'!AR9, 'Scen 3'!AR9, 'Scen 4'!AR9, 'Scen 5'!AR9, 'Scen 6'!AR9, 'Scen 7'!AR9, 'Scen 8'!AR9, 'Scen 9'!AR9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AR9, 'Scen 2'!AR9, 'Scen 3'!AR9, 'Scen 4'!AR9, 'Scen 5'!AR9,'Scen 6'!AR9, 'Scen 7'!AR9, 'Scen 8'!AR9, 'Scen 9'!AR9 ) )","v":"2032-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AS9, 'Scen 2'!AS9, 'Scen 3'!AS9, 'Scen 4'!AS9, 'Scen 5'!AS9, 'Scen 6'!AS9, 'Scen 7'!AS9, 'Scen 8'!AS9, 'Scen 9'!AS9) <>\nCHOOSE( $L$2, 'Scen 1'!AS9, 'Scen 2'!AS9, 'Scen 3'!AS9, 'Scen 4'!AS9, 'Scen 5'!AS9, 'Scen 6'!AS9, 'Scen 7'!AS9, 'Scen 8'!AS9, 'Scen 9'!AS9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AS9, 'Scen 2'!AS9, 'Scen 3'!AS9, 'Scen 4'!AS9, 'Scen 5'!AS9,'Scen 6'!AS9, 'Scen 7'!AS9, 'Scen 8'!AS9, 'Scen 9'!AS9 ) )","v":"2033-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AT9, 'Scen 2'!AT9, 'Scen 3'!AT9, 'Scen 4'!AT9, 'Scen 5'!AT9, 'Scen 6'!AT9, 'Scen 7'!AT9, 'Scen 8'!AT9, 'Scen 9'!AT9) <>\nCHOOSE( $L$2, 'Scen 1'!AT9, 'Scen 2'!AT9, 'Scen 3'!AT9, 'Scen 4'!AT9, 'Scen 5'!AT9, 'Scen 6'!AT9, 'Scen 7'!AT9, 'Scen 8'!AT9, 'Scen 9'!AT9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AT9, 'Scen 2'!AT9, 'Scen 3'!AT9, 'Scen 4'!AT9, 'Scen 5'!AT9,'Scen 6'!AT9, 'Scen 7'!AT9, 'Scen 8'!AT9, 'Scen 9'!AT9 ) )","v":"2034-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AU9, 'Scen 2'!AU9, 'Scen 3'!AU9, 'Scen 4'!AU9, 'Scen 5'!AU9, 'Scen 6'!AU9, 'Scen 7'!AU9, 'Scen 8'!AU9, 'Scen 9'!AU9) <>\nCHOOSE( $L$2, 'Scen 1'!AU9, 'Scen 2'!AU9, 'Scen 3'!AU9, 'Scen 4'!AU9, 'Scen 5'!AU9, 'Scen 6'!AU9, 'Scen 7'!AU9, 'Scen 8'!AU9, 'Scen 9'!AU9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AU9, 'Scen 2'!AU9, 'Scen 3'!AU9, 'Scen 4'!AU9, 'Scen 5'!AU9,'Scen 6'!AU9, 'Scen 7'!AU9, 'Scen 8'!AU9, 'Scen 9'!AU9 ) )","v":"2035-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AV9, 'Scen 2'!AV9, 'Scen 3'!AV9, 'Scen 4'!AV9, 'Scen 5'!AV9, 'Scen 6'!AV9, 'Scen 7'!AV9, 'Scen 8'!AV9, 'Scen 9'!AV9) <>\nCHOOSE( $L$2, 'Scen 1'!AV9, 'Scen 2'!AV9, 'Scen 3'!AV9, 'Scen 4'!AV9, 'Scen 5'!AV9, 'Scen 6'!AV9, 'Scen 7'!AV9, 'Scen 8'!AV9, 'Scen 9'!AV9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AV9, 'Scen 2'!AV9, 'Scen 3'!AV9, 'Scen 4'!AV9, 'Scen 5'!AV9,'Scen 6'!AV9, 'Scen 7'!AV9, 'Scen 8'!AV9, 'Scen 9'!AV9 ) )","v":"2036-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AW9, 'Scen 2'!AW9, 'Scen 3'!AW9, 'Scen 4'!AW9, 'Scen 5'!AW9, 'Scen 6'!AW9, 'Scen 7'!AW9, 'Scen 8'!AW9, 'Scen 9'!AW9) <>\nCHOOSE( $L$2, 'Scen 1'!AW9, 'Scen 2'!AW9, 'Scen 3'!AW9, 'Scen 4'!AW9, 'Scen 5'!AW9, 'Scen 6'!AW9, 'Scen 7'!AW9, 'Scen 8'!AW9, 'Scen 9'!AW9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AW9, 'Scen 2'!AW9, 'Scen 3'!AW9, 'Scen 4'!AW9, 'Scen 5'!AW9,'Scen 6'!AW9, 'Scen 7'!AW9, 'Scen 8'!AW9, 'Scen 9'!AW9 ) )","v":"2037-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AX9, 'Scen 2'!AX9, 'Scen 3'!AX9, 'Scen 4'!AX9, 'Scen 5'!AX9, 'Scen 6'!AX9, 'Scen 7'!AX9, 'Scen 8'!AX9, 'Scen 9'!AX9) <>\nCHOOSE( $L$2, 'Scen 1'!AX9, 'Scen 2'!AX9, 'Scen 3'!AX9, 'Scen 4'!AX9, 'Scen 5'!AX9, 'Scen 6'!AX9, 'Scen 7'!AX9, 'Scen 8'!AX9, 'Scen 9'!AX9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AX9, 'Scen 2'!AX9, 'Scen 3'!AX9, 'Scen 4'!AX9, 'Scen 5'!AX9,'Scen 6'!AX9, 'Scen 7'!AX9, 'Scen 8'!AX9, 'Scen 9'!AX9 ) )","v":"2038-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AY9, 'Scen 2'!AY9, 'Scen 3'!AY9, 'Scen 4'!AY9, 'Scen 5'!AY9, 'Scen 6'!AY9, 'Scen 7'!AY9, 'Scen 8'!AY9, 'Scen 9'!AY9) <>\nCHOOSE( $L$2, 'Scen 1'!AY9, 'Scen 2'!AY9, 'Scen 3'!AY9, 'Scen 4'!AY9, 'Scen 5'!AY9, 'Scen 6'!AY9, 'Scen 7'!AY9, 'Scen 8'!AY9, 'Scen 9'!AY9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AY9, 'Scen 2'!AY9, 'Scen 3'!AY9, 'Scen 4'!AY9, 'Scen 5'!AY9,'Scen 6'!AY9, 'Scen 7'!AY9, 'Scen 8'!AY9, 'Scen 9'!AY9 ) )","v":"2039-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AZ9, 'Scen 2'!AZ9, 'Scen 3'!AZ9, 'Scen 4'!AZ9, 'Scen 5'!AZ9, 'Scen 6'!AZ9, 'Scen 7'!AZ9, 'Scen 8'!AZ9, 'Scen 9'!AZ9) <>\nCHOOSE( $L$2, 'Scen 1'!AZ9, 'Scen 2'!AZ9, 'Scen 3'!AZ9, 'Scen 4'!AZ9, 'Scen 5'!AZ9, 'Scen 6'!AZ9, 'Scen 7'!AZ9, 'Scen 8'!AZ9, 'Scen 9'!AZ9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AZ9, 'Scen 2'!AZ9, 'Scen 3'!AZ9, 'Scen 4'!AZ9, 'Scen 5'!AZ9,'Scen 6'!AZ9, 'Scen 7'!AZ9, 'Scen 8'!AZ9, 'Scen 9'!AZ9 ) )","v":"2040-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BA9, 'Scen 2'!BA9, 'Scen 3'!BA9, 'Scen 4'!BA9, 'Scen 5'!BA9, 'Scen 6'!BA9, 'Scen 7'!BA9, 'Scen 8'!BA9, 'Scen 9'!BA9) <>\nCHOOSE( $L$2, 'Scen 1'!BA9, 'Scen 2'!BA9, 'Scen 3'!BA9, 'Scen 4'!BA9, 'Scen 5'!BA9, 'Scen 6'!BA9, 'Scen 7'!BA9, 'Scen 8'!BA9, 'Scen 9'!BA9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BA9, 'Scen 2'!BA9, 'Scen 3'!BA9, 'Scen 4'!BA9, 'Scen 5'!BA9,'Scen 6'!BA9, 'Scen 7'!BA9, 'Scen 8'!BA9, 'Scen 9'!BA9 ) )","v":"2041-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BB9, 'Scen 2'!BB9, 'Scen 3'!BB9, 'Scen 4'!BB9, 'Scen 5'!BB9, 'Scen 6'!BB9, 'Scen 7'!BB9, 'Scen 8'!BB9, 'Scen 9'!BB9) <>\nCHOOSE( $L$2, 'Scen 1'!BB9, 'Scen 2'!BB9, 'Scen 3'!BB9, 'Scen 4'!BB9, 'Scen 5'!BB9, 'Scen 6'!BB9, 'Scen 7'!BB9, 'Scen 8'!BB9, 'Scen 9'!BB9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BB9, 'Scen 2'!BB9, 'Scen 3'!BB9, 'Scen 4'!BB9, 'Scen 5'!BB9,'Scen 6'!BB9, 'Scen 7'!BB9, 'Scen 8'!BB9, 'Scen 9'!BB9 ) )","v":"2042-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BC9, 'Scen 2'!BC9, 'Scen 3'!BC9, 'Scen 4'!BC9, 'Scen 5'!BC9, 'Scen 6'!BC9, 'Scen 7'!BC9, 'Scen 8'!BC9, 'Scen 9'!BC9) <>\nCHOOSE( $L$2, 'Scen 1'!BC9, 'Scen 2'!BC9, 'Scen 3'!BC9, 'Scen 4'!BC9, 'Scen 5'!BC9, 'Scen 6'!BC9, 'Scen 7'!BC9, 'Scen 8'!BC9, 'Scen 9'!BC9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BC9, 'Scen 2'!BC9, 'Scen 3'!BC9, 'Scen 4'!BC9, 'Scen 5'!BC9,'Scen 6'!BC9, 'Scen 7'!BC9, 'Scen 8'!BC9, 'Scen 9'!BC9 ) )","v":"2043-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BD9, 'Scen 2'!BD9, 'Scen 3'!BD9, 'Scen 4'!BD9, 'Scen 5'!BD9, 'Scen 6'!BD9, 'Scen 7'!BD9, 'Scen 8'!BD9, 'Scen 9'!BD9) <>\nCHOOSE( $L$2, 'Scen 1'!BD9, 'Scen 2'!BD9, 'Scen 3'!BD9, 'Scen 4'!BD9, 'Scen 5'!BD9, 'Scen 6'!BD9, 'Scen 7'!BD9, 'Scen 8'!BD9, 'Scen 9'!BD9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BD9, 'Scen 2'!BD9, 'Scen 3'!BD9, 'Scen 4'!BD9, 'Scen 5'!BD9,'Scen 6'!BD9, 'Scen 7'!BD9, 'Scen 8'!BD9, 'Scen 9'!BD9 ) )","v":"2044-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BE9, 'Scen 2'!BE9, 'Scen 3'!BE9, 'Scen 4'!BE9, 'Scen 5'!BE9, 'Scen 6'!BE9, 'Scen 7'!BE9, 'Scen 8'!BE9, 'Scen 9'!BE9) <>\nCHOOSE( $L$2, 'Scen 1'!BE9, 'Scen 2'!BE9, 'Scen 3'!BE9, 'Scen 4'!BE9, 'Scen 5'!BE9, 'Scen 6'!BE9, 'Scen 7'!BE9, 'Scen 8'!BE9, 'Scen 9'!BE9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BE9, 'Scen 2'!BE9, 'Scen 3'!BE9, 'Scen 4'!BE9, 'Scen 5'!BE9,'Scen 6'!BE9, 'Scen 7'!BE9, 'Scen 8'!BE9, 'Scen 9'!BE9 ) )","v":"2045-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BF9, 'Scen 2'!BF9, 'Scen 3'!BF9, 'Scen 4'!BF9, 'Scen 5'!BF9, 'Scen 6'!BF9, 'Scen 7'!BF9, 'Scen 8'!BF9, 'Scen 9'!BF9) <>\nCHOOSE( $L$2, 'Scen 1'!BF9, 'Scen 2'!BF9, 'Scen 3'!BF9, 'Scen 4'!BF9, 'Scen 5'!BF9, 'Scen 6'!BF9, 'Scen 7'!BF9, 'Scen 8'!BF9, 'Scen 9'!BF9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BF9, 'Scen 2'!BF9, 'Scen 3'!BF9, 'Scen 4'!BF9, 'Scen 5'!BF9,'Scen 6'!BF9, 'Scen 7'!BF9, 'Scen 8'!BF9, 'Scen 9'!BF9 ) )","v":"2046-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BG9, 'Scen 2'!BG9, 'Scen 3'!BG9, 'Scen 4'!BG9, 'Scen 5'!BG9, 'Scen 6'!BG9, 'Scen 7'!BG9, 'Scen 8'!BG9, 'Scen 9'!BG9) <>\nCHOOSE( $L$2, 'Scen 1'!BG9, 'Scen 2'!BG9, 'Scen 3'!BG9, 'Scen 4'!BG9, 'Scen 5'!BG9, 'Scen 6'!BG9, 'Scen 7'!BG9, 'Scen 8'!BG9, 'Scen 9'!BG9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BG9, 'Scen 2'!BG9, 'Scen 3'!BG9, 'Scen 4'!BG9, 'Scen 5'!BG9,'Scen 6'!BG9, 'Scen 7'!BG9, 'Scen 8'!BG9, 'Scen 9'!BG9 ) )","v":"2047-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BH9, 'Scen 2'!BH9, 'Scen 3'!BH9, 'Scen 4'!BH9, 'Scen 5'!BH9, 'Scen 6'!BH9, 'Scen 7'!BH9, 'Scen 8'!BH9, 'Scen 9'!BH9) <>\nCHOOSE( $L$2, 'Scen 1'!BH9, 'Scen 2'!BH9, 'Scen 3'!BH9, 'Scen 4'!BH9, 'Scen 5'!BH9, 'Scen 6'!BH9, 'Scen 7'!BH9, 'Scen 8'!BH9, 'Scen 9'!BH9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BH9, 'Scen 2'!BH9, 'Scen 3'!BH9, 'Scen 4'!BH9, 'Scen 5'!BH9,'Scen 6'!BH9, 'Scen 7'!BH9, 'Scen 8'!BH9, 'Scen 9'!BH9 ) )","v":"2048-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BI9, 'Scen 2'!BI9, 'Scen 3'!BI9, 'Scen 4'!BI9, 'Scen 5'!BI9, 'Scen 6'!BI9, 'Scen 7'!BI9, 'Scen 8'!BI9, 'Scen 9'!BI9) <>\nCHOOSE( $L$2, 'Scen 1'!BI9, 'Scen 2'!BI9, 'Scen 3'!BI9, 'Scen 4'!BI9, 'Scen 5'!BI9, 'Scen 6'!BI9, 'Scen 7'!BI9, 'Scen 8'!BI9, 'Scen 9'!BI9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BI9, 'Scen 2'!BI9, 'Scen 3'!BI9, 'Scen 4'!BI9, 'Scen 5'!BI9,'Scen 6'!BI9, 'Scen 7'!BI9, 'Scen 8'!BI9, 'Scen 9'!BI9 ) )","v":"2049-12-31"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BJ9, 'Scen 2'!BJ9, 'Scen 3'!BJ9, 'Scen 4'!BJ9, 'Scen 5'!BJ9, 'Scen 6'!BJ9, 'Scen 7'!BJ9, 'Scen 8'!BJ9, 'Scen 9'!BJ9) <>\nCHOOSE( $L$2, 'Scen 1'!BJ9, 'Scen 2'!BJ9, 'Scen 3'!BJ9, 'Scen 4'!BJ9, 'Scen 5'!BJ9, 'Scen 6'!BJ9, 'Scen 7'!BJ9, 'Scen 8'!BJ9, 'Scen 9'!BJ9 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BJ9, 'Scen 2'!BJ9, 'Scen 3'!BJ9, 'Scen 4'!BJ9, 'Scen 5'!BJ9,'Scen 6'!BJ9, 'Scen 7'!BJ9, 'Scen 8'!BJ9, 'Scen 9'!BJ9 ) )","v":"2050-12-31"}]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AA10, 'Scen 2'!AA10, 'Scen 3'!AA10, 'Scen 4'!AA10, 'Scen 5'!AA10, 'Scen 6'!AA10, 'Scen 7'!AA10, 'Scen 8'!AA10, 'Scen 9'!AA10) <>\nCHOOSE( $L$2, 'Scen 1'!AA10, 'Scen 2'!AA10, 'Scen 3'!AA10, 'Scen 4'!AA10, 'Scen 5'!AA10, 'Scen 6'!AA10, 'Scen 7'!AA10, 'Scen 8'!AA10, 'Scen 9'!AA10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AA10, 'Scen 2'!AA10, 'Scen 3'!AA10, 'Scen 4'!AA10, 'Scen 5'!AA10,'Scen 6'!AA10, 'Scen 7'!AA10, 'Scen 8'!AA10, 'Scen 9'!AA10 ) )","v":1},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AB10, 'Scen 2'!AB10, 'Scen 3'!AB10, 'Scen 4'!AB10, 'Scen 5'!AB10, 'Scen 6'!AB10, 'Scen 7'!AB10, 'Scen 8'!AB10, 'Scen 9'!AB10) <>\nCHOOSE( $L$2, 'Scen 1'!AB10, 'Scen 2'!AB10, 'Scen 3'!AB10, 'Scen 4'!AB10, 'Scen 5'!AB10, 'Scen 6'!AB10, 'Scen 7'!AB10, 'Scen 8'!AB10, 'Scen 9'!AB10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AB10, 'Scen 2'!AB10, 'Scen 3'!AB10, 'Scen 4'!AB10, 'Scen 5'!AB10,'Scen 6'!AB10, 'Scen 7'!AB10, 'Scen 8'!AB10, 'Scen 9'!AB10 ) )","v":2},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AC10, 'Scen 2'!AC10, 'Scen 3'!AC10, 'Scen 4'!AC10, 'Scen 5'!AC10, 'Scen 6'!AC10, 'Scen 7'!AC10, 'Scen 8'!AC10, 'Scen 9'!AC10) <>\nCHOOSE( $L$2, 'Scen 1'!AC10, 'Scen 2'!AC10, 'Scen 3'!AC10, 'Scen 4'!AC10, 'Scen 5'!AC10, 'Scen 6'!AC10, 'Scen 7'!AC10, 'Scen 8'!AC10, 'Scen 9'!AC10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AC10, 'Scen 2'!AC10, 'Scen 3'!AC10, 'Scen 4'!AC10, 'Scen 5'!AC10,'Scen 6'!AC10, 'Scen 7'!AC10, 'Scen 8'!AC10, 'Scen 9'!AC10 ) )","v":3},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AD10, 'Scen 2'!AD10, 'Scen 3'!AD10, 'Scen 4'!AD10, 'Scen 5'!AD10, 'Scen 6'!AD10, 'Scen 7'!AD10, 'Scen 8'!AD10, 'Scen 9'!AD10) <>\nCHOOSE( $L$2, 'Scen 1'!AD10, 'Scen 2'!AD10, 'Scen 3'!AD10, 'Scen 4'!AD10, 'Scen 5'!AD10, 'Scen 6'!AD10, 'Scen 7'!AD10, 'Scen 8'!AD10, 'Scen 9'!AD10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AD10, 'Scen 2'!AD10, 'Scen 3'!AD10, 'Scen 4'!AD10, 'Scen 5'!AD10,'Scen 6'!AD10, 'Scen 7'!AD10, 'Scen 8'!AD10, 'Scen 9'!AD10 ) )","v":4},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AE10, 'Scen 2'!AE10, 'Scen 3'!AE10, 'Scen 4'!AE10, 'Scen 5'!AE10, 'Scen 6'!AE10, 'Scen 7'!AE10, 'Scen 8'!AE10, 'Scen 9'!AE10) <>\nCHOOSE( $L$2, 'Scen 1'!AE10, 'Scen 2'!AE10, 'Scen 3'!AE10, 'Scen 4'!AE10, 'Scen 5'!AE10, 'Scen 6'!AE10, 'Scen 7'!AE10, 'Scen 8'!AE10, 'Scen 9'!AE10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AE10, 'Scen 2'!AE10, 'Scen 3'!AE10, 'Scen 4'!AE10, 'Scen 5'!AE10,'Scen 6'!AE10, 'Scen 7'!AE10, 'Scen 8'!AE10, 'Scen 9'!AE10 ) )","v":5},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AF10, 'Scen 2'!AF10, 'Scen 3'!AF10, 'Scen 4'!AF10, 'Scen 5'!AF10, 'Scen 6'!AF10, 'Scen 7'!AF10, 'Scen 8'!AF10, 'Scen 9'!AF10) <>\nCHOOSE( $L$2, 'Scen 1'!AF10, 'Scen 2'!AF10, 'Scen 3'!AF10, 'Scen 4'!AF10, 'Scen 5'!AF10, 'Scen 6'!AF10, 'Scen 7'!AF10, 'Scen 8'!AF10, 'Scen 9'!AF10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AF10, 'Scen 2'!AF10, 'Scen 3'!AF10, 'Scen 4'!AF10, 'Scen 5'!AF10,'Scen 6'!AF10, 'Scen 7'!AF10, 'Scen 8'!AF10, 'Scen 9'!AF10 ) )","v":6},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AG10, 'Scen 2'!AG10, 'Scen 3'!AG10, 'Scen 4'!AG10, 'Scen 5'!AG10, 'Scen 6'!AG10, 'Scen 7'!AG10, 'Scen 8'!AG10, 'Scen 9'!AG10) <>\nCHOOSE( $L$2, 'Scen 1'!AG10, 'Scen 2'!AG10, 'Scen 3'!AG10, 'Scen 4'!AG10, 'Scen 5'!AG10, 'Scen 6'!AG10, 'Scen 7'!AG10, 'Scen 8'!AG10, 'Scen 9'!AG10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AG10, 'Scen 2'!AG10, 'Scen 3'!AG10, 'Scen 4'!AG10, 'Scen 5'!AG10,'Scen 6'!AG10, 'Scen 7'!AG10, 'Scen 8'!AG10, 'Scen 9'!AG10 ) )","v":7},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AH10, 'Scen 2'!AH10, 'Scen 3'!AH10, 'Scen 4'!AH10, 'Scen 5'!AH10, 'Scen 6'!AH10, 'Scen 7'!AH10, 'Scen 8'!AH10, 'Scen 9'!AH10) <>\nCHOOSE( $L$2, 'Scen 1'!AH10, 'Scen 2'!AH10, 'Scen 3'!AH10, 'Scen 4'!AH10, 'Scen 5'!AH10, 'Scen 6'!AH10, 'Scen 7'!AH10, 'Scen 8'!AH10, 'Scen 9'!AH10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AH10, 'Scen 2'!AH10, 'Scen 3'!AH10, 'Scen 4'!AH10, 'Scen 5'!AH10,'Scen 6'!AH10, 'Scen 7'!AH10, 'Scen 8'!AH10, 'Scen 9'!AH10 ) )","v":8},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AI10, 'Scen 2'!AI10, 'Scen 3'!AI10, 'Scen 4'!AI10, 'Scen 5'!AI10, 'Scen 6'!AI10, 'Scen 7'!AI10, 'Scen 8'!AI10, 'Scen 9'!AI10) <>\nCHOOSE( $L$2, 'Scen 1'!AI10, 'Scen 2'!AI10, 'Scen 3'!AI10, 'Scen 4'!AI10, 'Scen 5'!AI10, 'Scen 6'!AI10, 'Scen 7'!AI10, 'Scen 8'!AI10, 'Scen 9'!AI10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AI10, 'Scen 2'!AI10, 'Scen 3'!AI10, 'Scen 4'!AI10, 'Scen 5'!AI10,'Scen 6'!AI10, 'Scen 7'!AI10, 'Scen 8'!AI10, 'Scen 9'!AI10 ) )","v":9},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AJ10, 'Scen 2'!AJ10, 'Scen 3'!AJ10, 'Scen 4'!AJ10, 'Scen 5'!AJ10, 'Scen 6'!AJ10, 'Scen 7'!AJ10, 'Scen 8'!AJ10, 'Scen 9'!AJ10) <>\nCHOOSE( $L$2, 'Scen 1'!AJ10, 'Scen 2'!AJ10, 'Scen 3'!AJ10, 'Scen 4'!AJ10, 'Scen 5'!AJ10, 'Scen 6'!AJ10, 'Scen 7'!AJ10, 'Scen 8'!AJ10, 'Scen 9'!AJ10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AJ10, 'Scen 2'!AJ10, 'Scen 3'!AJ10, 'Scen 4'!AJ10, 'Scen 5'!AJ10,'Scen 6'!AJ10, 'Scen 7'!AJ10, 'Scen 8'!AJ10, 'Scen 9'!AJ10 ) )","v":10},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AK10, 'Scen 2'!AK10, 'Scen 3'!AK10, 'Scen 4'!AK10, 'Scen 5'!AK10, 'Scen 6'!AK10, 'Scen 7'!AK10, 'Scen 8'!AK10, 'Scen 9'!AK10) <>\nCHOOSE( $L$2, 'Scen 1'!AK10, 'Scen 2'!AK10, 'Scen 3'!AK10, 'Scen 4'!AK10, 'Scen 5'!AK10, 'Scen 6'!AK10, 'Scen 7'!AK10, 'Scen 8'!AK10, 'Scen 9'!AK10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AK10, 'Scen 2'!AK10, 'Scen 3'!AK10, 'Scen 4'!AK10, 'Scen 5'!AK10,'Scen 6'!AK10, 'Scen 7'!AK10, 'Scen 8'!AK10, 'Scen 9'!AK10 ) )","v":11},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AL10, 'Scen 2'!AL10, 'Scen 3'!AL10, 'Scen 4'!AL10, 'Scen 5'!AL10, 'Scen 6'!AL10, 'Scen 7'!AL10, 'Scen 8'!AL10, 'Scen 9'!AL10) <>\nCHOOSE( $L$2, 'Scen 1'!AL10, 'Scen 2'!AL10, 'Scen 3'!AL10, 'Scen 4'!AL10, 'Scen 5'!AL10, 'Scen 6'!AL10, 'Scen 7'!AL10, 'Scen 8'!AL10, 'Scen 9'!AL10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AL10, 'Scen 2'!AL10, 'Scen 3'!AL10, 'Scen 4'!AL10, 'Scen 5'!AL10,'Scen 6'!AL10, 'Scen 7'!AL10, 'Scen 8'!AL10, 'Scen 9'!AL10 ) )","v":12},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AM10, 'Scen 2'!AM10, 'Scen 3'!AM10, 'Scen 4'!AM10, 'Scen 5'!AM10, 'Scen 6'!AM10, 'Scen 7'!AM10, 'Scen 8'!AM10, 'Scen 9'!AM10) <>\nCHOOSE( $L$2, 'Scen 1'!AM10, 'Scen 2'!AM10, 'Scen 3'!AM10, 'Scen 4'!AM10, 'Scen 5'!AM10, 'Scen 6'!AM10, 'Scen 7'!AM10, 'Scen 8'!AM10, 'Scen 9'!AM10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AM10, 'Scen 2'!AM10, 'Scen 3'!AM10, 'Scen 4'!AM10, 'Scen 5'!AM10,'Scen 6'!AM10, 'Scen 7'!AM10, 'Scen 8'!AM10, 'Scen 9'!AM10 ) )","v":13},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AN10, 'Scen 2'!AN10, 'Scen 3'!AN10, 'Scen 4'!AN10, 'Scen 5'!AN10, 'Scen 6'!AN10, 'Scen 7'!AN10, 'Scen 8'!AN10, 'Scen 9'!AN10) <>\nCHOOSE( $L$2, 'Scen 1'!AN10, 'Scen 2'!AN10, 'Scen 3'!AN10, 'Scen 4'!AN10, 'Scen 5'!AN10, 'Scen 6'!AN10, 'Scen 7'!AN10, 'Scen 8'!AN10, 'Scen 9'!AN10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AN10, 'Scen 2'!AN10, 'Scen 3'!AN10, 'Scen 4'!AN10, 'Scen 5'!AN10,'Scen 6'!AN10, 'Scen 7'!AN10, 'Scen 8'!AN10, 'Scen 9'!AN10 ) )","v":14},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AO10, 'Scen 2'!AO10, 'Scen 3'!AO10, 'Scen 4'!AO10, 'Scen 5'!AO10, 'Scen 6'!AO10, 'Scen 7'!AO10, 'Scen 8'!AO10, 'Scen 9'!AO10) <>\nCHOOSE( $L$2, 'Scen 1'!AO10, 'Scen 2'!AO10, 'Scen 3'!AO10, 'Scen 4'!AO10, 'Scen 5'!AO10, 'Scen 6'!AO10, 'Scen 7'!AO10, 'Scen 8'!AO10, 'Scen 9'!AO10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AO10, 'Scen 2'!AO10, 'Scen 3'!AO10, 'Scen 4'!AO10, 'Scen 5'!AO10,'Scen 6'!AO10, 'Scen 7'!AO10, 'Scen 8'!AO10, 'Scen 9'!AO10 ) )","v":15},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AP10, 'Scen 2'!AP10, 'Scen 3'!AP10, 'Scen 4'!AP10, 'Scen 5'!AP10, 'Scen 6'!AP10, 'Scen 7'!AP10, 'Scen 8'!AP10, 'Scen 9'!AP10) <>\nCHOOSE( $L$2, 'Scen 1'!AP10, 'Scen 2'!AP10, 'Scen 3'!AP10, 'Scen 4'!AP10, 'Scen 5'!AP10, 'Scen 6'!AP10, 'Scen 7'!AP10, 'Scen 8'!AP10, 'Scen 9'!AP10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AP10, 'Scen 2'!AP10, 'Scen 3'!AP10, 'Scen 4'!AP10, 'Scen 5'!AP10,'Scen 6'!AP10, 'Scen 7'!AP10, 'Scen 8'!AP10, 'Scen 9'!AP10 ) )","v":16},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AQ10, 'Scen 2'!AQ10, 'Scen 3'!AQ10, 'Scen 4'!AQ10, 'Scen 5'!AQ10, 'Scen 6'!AQ10, 'Scen 7'!AQ10, 'Scen 8'!AQ10, 'Scen 9'!AQ10) <>\nCHOOSE( $L$2, 'Scen 1'!AQ10, 'Scen 2'!AQ10, 'Scen 3'!AQ10, 'Scen 4'!AQ10, 'Scen 5'!AQ10, 'Scen 6'!AQ10, 'Scen 7'!AQ10, 'Scen 8'!AQ10, 'Scen 9'!AQ10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AQ10, 'Scen 2'!AQ10, 'Scen 3'!AQ10, 'Scen 4'!AQ10, 'Scen 5'!AQ10,'Scen 6'!AQ10, 'Scen 7'!AQ10, 'Scen 8'!AQ10, 'Scen 9'!AQ10 ) )","v":17},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AR10, 'Scen 2'!AR10, 'Scen 3'!AR10, 'Scen 4'!AR10, 'Scen 5'!AR10, 'Scen 6'!AR10, 'Scen 7'!AR10, 'Scen 8'!AR10, 'Scen 9'!AR10) <>\nCHOOSE( $L$2, 'Scen 1'!AR10, 'Scen 2'!AR10, 'Scen 3'!AR10, 'Scen 4'!AR10, 'Scen 5'!AR10, 'Scen 6'!AR10, 'Scen 7'!AR10, 'Scen 8'!AR10, 'Scen 9'!AR10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AR10, 'Scen 2'!AR10, 'Scen 3'!AR10, 'Scen 4'!AR10, 'Scen 5'!AR10,'Scen 6'!AR10, 'Scen 7'!AR10, 'Scen 8'!AR10, 'Scen 9'!AR10 ) )","v":18},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AS10, 'Scen 2'!AS10, 'Scen 3'!AS10, 'Scen 4'!AS10, 'Scen 5'!AS10, 'Scen 6'!AS10, 'Scen 7'!AS10, 'Scen 8'!AS10, 'Scen 9'!AS10) <>\nCHOOSE( $L$2, 'Scen 1'!AS10, 'Scen 2'!AS10, 'Scen 3'!AS10, 'Scen 4'!AS10, 'Scen 5'!AS10, 'Scen 6'!AS10, 'Scen 7'!AS10, 'Scen 8'!AS10, 'Scen 9'!AS10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AS10, 'Scen 2'!AS10, 'Scen 3'!AS10, 'Scen 4'!AS10, 'Scen 5'!AS10,'Scen 6'!AS10, 'Scen 7'!AS10, 'Scen 8'!AS10, 'Scen 9'!AS10 ) )","v":19},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AT10, 'Scen 2'!AT10, 'Scen 3'!AT10, 'Scen 4'!AT10, 'Scen 5'!AT10, 'Scen 6'!AT10, 'Scen 7'!AT10, 'Scen 8'!AT10, 'Scen 9'!AT10) <>\nCHOOSE( $L$2, 'Scen 1'!AT10, 'Scen 2'!AT10, 'Scen 3'!AT10, 'Scen 4'!AT10, 'Scen 5'!AT10, 'Scen 6'!AT10, 'Scen 7'!AT10, 'Scen 8'!AT10, 'Scen 9'!AT10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AT10, 'Scen 2'!AT10, 'Scen 3'!AT10, 'Scen 4'!AT10, 'Scen 5'!AT10,'Scen 6'!AT10, 'Scen 7'!AT10, 'Scen 8'!AT10, 'Scen 9'!AT10 ) )","v":20},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AU10, 'Scen 2'!AU10, 'Scen 3'!AU10, 'Scen 4'!AU10, 'Scen 5'!AU10, 'Scen 6'!AU10, 'Scen 7'!AU10, 'Scen 8'!AU10, 'Scen 9'!AU10) <>\nCHOOSE( $L$2, 'Scen 1'!AU10, 'Scen 2'!AU10, 'Scen 3'!AU10, 'Scen 4'!AU10, 'Scen 5'!AU10, 'Scen 6'!AU10, 'Scen 7'!AU10, 'Scen 8'!AU10, 'Scen 9'!AU10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AU10, 'Scen 2'!AU10, 'Scen 3'!AU10, 'Scen 4'!AU10, 'Scen 5'!AU10,'Scen 6'!AU10, 'Scen 7'!AU10, 'Scen 8'!AU10, 'Scen 9'!AU10 ) )","v":21},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AV10, 'Scen 2'!AV10, 'Scen 3'!AV10, 'Scen 4'!AV10, 'Scen 5'!AV10, 'Scen 6'!AV10, 'Scen 7'!AV10, 'Scen 8'!AV10, 'Scen 9'!AV10) <>\nCHOOSE( $L$2, 'Scen 1'!AV10, 'Scen 2'!AV10, 'Scen 3'!AV10, 'Scen 4'!AV10, 'Scen 5'!AV10, 'Scen 6'!AV10, 'Scen 7'!AV10, 'Scen 8'!AV10, 'Scen 9'!AV10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AV10, 'Scen 2'!AV10, 'Scen 3'!AV10, 'Scen 4'!AV10, 'Scen 5'!AV10,'Scen 6'!AV10, 'Scen 7'!AV10, 'Scen 8'!AV10, 'Scen 9'!AV10 ) )","v":22},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AW10, 'Scen 2'!AW10, 'Scen 3'!AW10, 'Scen 4'!AW10, 'Scen 5'!AW10, 'Scen 6'!AW10, 'Scen 7'!AW10, 'Scen 8'!AW10, 'Scen 9'!AW10) <>\nCHOOSE( $L$2, 'Scen 1'!AW10, 'Scen 2'!AW10, 'Scen 3'!AW10, 'Scen 4'!AW10, 'Scen 5'!AW10, 'Scen 6'!AW10, 'Scen 7'!AW10, 'Scen 8'!AW10, 'Scen 9'!AW10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AW10, 'Scen 2'!AW10, 'Scen 3'!AW10, 'Scen 4'!AW10, 'Scen 5'!AW10,'Scen 6'!AW10, 'Scen 7'!AW10, 'Scen 8'!AW10, 'Scen 9'!AW10 ) )","v":23},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AX10, 'Scen 2'!AX10, 'Scen 3'!AX10, 'Scen 4'!AX10, 'Scen 5'!AX10, 'Scen 6'!AX10, 'Scen 7'!AX10, 'Scen 8'!AX10, 'Scen 9'!AX10) <>\nCHOOSE( $L$2, 'Scen 1'!AX10, 'Scen 2'!AX10, 'Scen 3'!AX10, 'Scen 4'!AX10, 'Scen 5'!AX10, 'Scen 6'!AX10, 'Scen 7'!AX10, 'Scen 8'!AX10, 'Scen 9'!AX10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AX10, 'Scen 2'!AX10, 'Scen 3'!AX10, 'Scen 4'!AX10, 'Scen 5'!AX10,'Scen 6'!AX10, 'Scen 7'!AX10, 'Scen 8'!AX10, 'Scen 9'!AX10 ) )","v":24},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AY10, 'Scen 2'!AY10, 'Scen 3'!AY10, 'Scen 4'!AY10, 'Scen 5'!AY10, 'Scen 6'!AY10, 'Scen 7'!AY10, 'Scen 8'!AY10, 'Scen 9'!AY10) <>\nCHOOSE( $L$2, 'Scen 1'!AY10, 'Scen 2'!AY10, 'Scen 3'!AY10, 'Scen 4'!AY10, 'Scen 5'!AY10, 'Scen 6'!AY10, 'Scen 7'!AY10, 'Scen 8'!AY10, 'Scen 9'!AY10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AY10, 'Scen 2'!AY10, 'Scen 3'!AY10, 'Scen 4'!AY10, 'Scen 5'!AY10,'Scen 6'!AY10, 'Scen 7'!AY10, 'Scen 8'!AY10, 'Scen 9'!AY10 ) )","v":25},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AZ10, 'Scen 2'!AZ10, 'Scen 3'!AZ10, 'Scen 4'!AZ10, 'Scen 5'!AZ10, 'Scen 6'!AZ10, 'Scen 7'!AZ10, 'Scen 8'!AZ10, 'Scen 9'!AZ10) <>\nCHOOSE( $L$2, 'Scen 1'!AZ10, 'Scen 2'!AZ10, 'Scen 3'!AZ10, 'Scen 4'!AZ10, 'Scen 5'!AZ10, 'Scen 6'!AZ10, 'Scen 7'!AZ10, 'Scen 8'!AZ10, 'Scen 9'!AZ10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AZ10, 'Scen 2'!AZ10, 'Scen 3'!AZ10, 'Scen 4'!AZ10, 'Scen 5'!AZ10,'Scen 6'!AZ10, 'Scen 7'!AZ10, 'Scen 8'!AZ10, 'Scen 9'!AZ10 ) )","v":26},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BA10, 'Scen 2'!BA10, 'Scen 3'!BA10, 'Scen 4'!BA10, 'Scen 5'!BA10, 'Scen 6'!BA10, 'Scen 7'!BA10, 'Scen 8'!BA10, 'Scen 9'!BA10) <>\nCHOOSE( $L$2, 'Scen 1'!BA10, 'Scen 2'!BA10, 'Scen 3'!BA10, 'Scen 4'!BA10, 'Scen 5'!BA10, 'Scen 6'!BA10, 'Scen 7'!BA10, 'Scen 8'!BA10, 'Scen 9'!BA10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BA10, 'Scen 2'!BA10, 'Scen 3'!BA10, 'Scen 4'!BA10, 'Scen 5'!BA10,'Scen 6'!BA10, 'Scen 7'!BA10, 'Scen 8'!BA10, 'Scen 9'!BA10 ) )","v":27},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BB10, 'Scen 2'!BB10, 'Scen 3'!BB10, 'Scen 4'!BB10, 'Scen 5'!BB10, 'Scen 6'!BB10, 'Scen 7'!BB10, 'Scen 8'!BB10, 'Scen 9'!BB10) <>\nCHOOSE( $L$2, 'Scen 1'!BB10, 'Scen 2'!BB10, 'Scen 3'!BB10, 'Scen 4'!BB10, 'Scen 5'!BB10, 'Scen 6'!BB10, 'Scen 7'!BB10, 'Scen 8'!BB10, 'Scen 9'!BB10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BB10, 'Scen 2'!BB10, 'Scen 3'!BB10, 'Scen 4'!BB10, 'Scen 5'!BB10,'Scen 6'!BB10, 'Scen 7'!BB10, 'Scen 8'!BB10, 'Scen 9'!BB10 ) )","v":28},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BC10, 'Scen 2'!BC10, 'Scen 3'!BC10, 'Scen 4'!BC10, 'Scen 5'!BC10, 'Scen 6'!BC10, 'Scen 7'!BC10, 'Scen 8'!BC10, 'Scen 9'!BC10) <>\nCHOOSE( $L$2, 'Scen 1'!BC10, 'Scen 2'!BC10, 'Scen 3'!BC10, 'Scen 4'!BC10, 'Scen 5'!BC10, 'Scen 6'!BC10, 'Scen 7'!BC10, 'Scen 8'!BC10, 'Scen 9'!BC10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BC10, 'Scen 2'!BC10, 'Scen 3'!BC10, 'Scen 4'!BC10, 'Scen 5'!BC10,'Scen 6'!BC10, 'Scen 7'!BC10, 'Scen 8'!BC10, 'Scen 9'!BC10 ) )","v":29},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BD10, 'Scen 2'!BD10, 'Scen 3'!BD10, 'Scen 4'!BD10, 'Scen 5'!BD10, 'Scen 6'!BD10, 'Scen 7'!BD10, 'Scen 8'!BD10, 'Scen 9'!BD10) <>\nCHOOSE( $L$2, 'Scen 1'!BD10, 'Scen 2'!BD10, 'Scen 3'!BD10, 'Scen 4'!BD10, 'Scen 5'!BD10, 'Scen 6'!BD10, 'Scen 7'!BD10, 'Scen 8'!BD10, 'Scen 9'!BD10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BD10, 'Scen 2'!BD10, 'Scen 3'!BD10, 'Scen 4'!BD10, 'Scen 5'!BD10,'Scen 6'!BD10, 'Scen 7'!BD10, 'Scen 8'!BD10, 'Scen 9'!BD10 ) )","v":30},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BE10, 'Scen 2'!BE10, 'Scen 3'!BE10, 'Scen 4'!BE10, 'Scen 5'!BE10, 'Scen 6'!BE10, 'Scen 7'!BE10, 'Scen 8'!BE10, 'Scen 9'!BE10) <>\nCHOOSE( $L$2, 'Scen 1'!BE10, 'Scen 2'!BE10, 'Scen 3'!BE10, 'Scen 4'!BE10, 'Scen 5'!BE10, 'Scen 6'!BE10, 'Scen 7'!BE10, 'Scen 8'!BE10, 'Scen 9'!BE10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BE10, 'Scen 2'!BE10, 'Scen 3'!BE10, 'Scen 4'!BE10, 'Scen 5'!BE10,'Scen 6'!BE10, 'Scen 7'!BE10, 'Scen 8'!BE10, 'Scen 9'!BE10 ) )","v":31},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BF10, 'Scen 2'!BF10, 'Scen 3'!BF10, 'Scen 4'!BF10, 'Scen 5'!BF10, 'Scen 6'!BF10, 'Scen 7'!BF10, 'Scen 8'!BF10, 'Scen 9'!BF10) <>\nCHOOSE( $L$2, 'Scen 1'!BF10, 'Scen 2'!BF10, 'Scen 3'!BF10, 'Scen 4'!BF10, 'Scen 5'!BF10, 'Scen 6'!BF10, 'Scen 7'!BF10, 'Scen 8'!BF10, 'Scen 9'!BF10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BF10, 'Scen 2'!BF10, 'Scen 3'!BF10, 'Scen 4'!BF10, 'Scen 5'!BF10,'Scen 6'!BF10, 'Scen 7'!BF10, 'Scen 8'!BF10, 'Scen 9'!BF10 ) )","v":32},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BG10, 'Scen 2'!BG10, 'Scen 3'!BG10, 'Scen 4'!BG10, 'Scen 5'!BG10, 'Scen 6'!BG10, 'Scen 7'!BG10, 'Scen 8'!BG10, 'Scen 9'!BG10) <>\nCHOOSE( $L$2, 'Scen 1'!BG10, 'Scen 2'!BG10, 'Scen 3'!BG10, 'Scen 4'!BG10, 'Scen 5'!BG10, 'Scen 6'!BG10, 'Scen 7'!BG10, 'Scen 8'!BG10, 'Scen 9'!BG10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BG10, 'Scen 2'!BG10, 'Scen 3'!BG10, 'Scen 4'!BG10, 'Scen 5'!BG10,'Scen 6'!BG10, 'Scen 7'!BG10, 'Scen 8'!BG10, 'Scen 9'!BG10 ) )","v":33},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BH10, 'Scen 2'!BH10, 'Scen 3'!BH10, 'Scen 4'!BH10, 'Scen 5'!BH10, 'Scen 6'!BH10, 'Scen 7'!BH10, 'Scen 8'!BH10, 'Scen 9'!BH10) <>\nCHOOSE( $L$2, 'Scen 1'!BH10, 'Scen 2'!BH10, 'Scen 3'!BH10, 'Scen 4'!BH10, 'Scen 5'!BH10, 'Scen 6'!BH10, 'Scen 7'!BH10, 'Scen 8'!BH10, 'Scen 9'!BH10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BH10, 'Scen 2'!BH10, 'Scen 3'!BH10, 'Scen 4'!BH10, 'Scen 5'!BH10,'Scen 6'!BH10, 'Scen 7'!BH10, 'Scen 8'!BH10, 'Scen 9'!BH10 ) )","v":34},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BI10, 'Scen 2'!BI10, 'Scen 3'!BI10, 'Scen 4'!BI10, 'Scen 5'!BI10, 'Scen 6'!BI10, 'Scen 7'!BI10, 'Scen 8'!BI10, 'Scen 9'!BI10) <>\nCHOOSE( $L$2, 'Scen 1'!BI10, 'Scen 2'!BI10, 'Scen 3'!BI10, 'Scen 4'!BI10, 'Scen 5'!BI10, 'Scen 6'!BI10, 'Scen 7'!BI10, 'Scen 8'!BI10, 'Scen 9'!BI10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BI10, 'Scen 2'!BI10, 'Scen 3'!BI10, 'Scen 4'!BI10, 'Scen 5'!BI10,'Scen 6'!BI10, 'Scen 7'!BI10, 'Scen 8'!BI10, 'Scen 9'!BI10 ) )","v":35},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BJ10, 'Scen 2'!BJ10, 'Scen 3'!BJ10, 'Scen 4'!BJ10, 'Scen 5'!BJ10, 'Scen 6'!BJ10, 'Scen 7'!BJ10, 'Scen 8'!BJ10, 'Scen 9'!BJ10) <>\nCHOOSE( $L$2, 'Scen 1'!BJ10, 'Scen 2'!BJ10, 'Scen 3'!BJ10, 'Scen 4'!BJ10, 'Scen 5'!BJ10, 'Scen 6'!BJ10, 'Scen 7'!BJ10, 'Scen 8'!BJ10, 'Scen 9'!BJ10 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BJ10, 'Scen 2'!BJ10, 'Scen 3'!BJ10, 'Scen 4'!BJ10, 'Scen 5'!BJ10,'Scen 6'!BJ10, 'Scen 7'!BJ10, 'Scen 8'!BJ10, 'Scen 9'!BJ10 ) )","v":36}]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AA11, 'Scen 2'!AA11, 'Scen 3'!AA11, 'Scen 4'!AA11, 'Scen 5'!AA11, 'Scen 6'!AA11, 'Scen 7'!AA11, 'Scen 8'!AA11, 'Scen 9'!AA11) <>\nCHOOSE( $L$2, 'Scen 1'!AA11, 'Scen 2'!AA11, 'Scen 3'!AA11, 'Scen 4'!AA11, 'Scen 5'!AA11, 'Scen 6'!AA11, 'Scen 7'!AA11, 'Scen 8'!AA11, 'Scen 9'!AA11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AA11, 'Scen 2'!AA11, 'Scen 3'!AA11, 'Scen 4'!AA11, 'Scen 5'!AA11,'Scen 6'!AA11, 'Scen 7'!AA11, 'Scen 8'!AA11, 'Scen 9'!AA11 ) )","v":"Q6"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AB11, 'Scen 2'!AB11, 'Scen 3'!AB11, 'Scen 4'!AB11, 'Scen 5'!AB11, 'Scen 6'!AB11, 'Scen 7'!AB11, 'Scen 8'!AB11, 'Scen 9'!AB11) <>\nCHOOSE( $L$2, 'Scen 1'!AB11, 'Scen 2'!AB11, 'Scen 3'!AB11, 'Scen 4'!AB11, 'Scen 5'!AB11, 'Scen 6'!AB11, 'Scen 7'!AB11, 'Scen 8'!AB11, 'Scen 9'!AB11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AB11, 'Scen 2'!AB11, 'Scen 3'!AB11, 'Scen 4'!AB11, 'Scen 5'!AB11,'Scen 6'!AB11, 'Scen 7'!AB11, 'Scen 8'!AB11, 'Scen 9'!AB11 ) )","v":"Q6"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AC11, 'Scen 2'!AC11, 'Scen 3'!AC11, 'Scen 4'!AC11, 'Scen 5'!AC11, 'Scen 6'!AC11, 'Scen 7'!AC11, 'Scen 8'!AC11, 'Scen 9'!AC11) <>\nCHOOSE( $L$2, 'Scen 1'!AC11, 'Scen 2'!AC11, 'Scen 3'!AC11, 'Scen 4'!AC11, 'Scen 5'!AC11, 'Scen 6'!AC11, 'Scen 7'!AC11, 'Scen 8'!AC11, 'Scen 9'!AC11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AC11, 'Scen 2'!AC11, 'Scen 3'!AC11, 'Scen 4'!AC11, 'Scen 5'!AC11,'Scen 6'!AC11, 'Scen 7'!AC11, 'Scen 8'!AC11, 'Scen 9'!AC11 ) )","v":"Q6"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AD11, 'Scen 2'!AD11, 'Scen 3'!AD11, 'Scen 4'!AD11, 'Scen 5'!AD11, 'Scen 6'!AD11, 'Scen 7'!AD11, 'Scen 8'!AD11, 'Scen 9'!AD11) <>\nCHOOSE( $L$2, 'Scen 1'!AD11, 'Scen 2'!AD11, 'Scen 3'!AD11, 'Scen 4'!AD11, 'Scen 5'!AD11, 'Scen 6'!AD11, 'Scen 7'!AD11, 'Scen 8'!AD11, 'Scen 9'!AD11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AD11, 'Scen 2'!AD11, 'Scen 3'!AD11, 'Scen 4'!AD11, 'Scen 5'!AD11,'Scen 6'!AD11, 'Scen 7'!AD11, 'Scen 8'!AD11, 'Scen 9'!AD11 ) )","v":"Q6"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AE11, 'Scen 2'!AE11, 'Scen 3'!AE11, 'Scen 4'!AE11, 'Scen 5'!AE11, 'Scen 6'!AE11, 'Scen 7'!AE11, 'Scen 8'!AE11, 'Scen 9'!AE11) <>\nCHOOSE( $L$2, 'Scen 1'!AE11, 'Scen 2'!AE11, 'Scen 3'!AE11, 'Scen 4'!AE11, 'Scen 5'!AE11, 'Scen 6'!AE11, 'Scen 7'!AE11, 'Scen 8'!AE11, 'Scen 9'!AE11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AE11, 'Scen 2'!AE11, 'Scen 3'!AE11, 'Scen 4'!AE11, 'Scen 5'!AE11,'Scen 6'!AE11, 'Scen 7'!AE11, 'Scen 8'!AE11, 'Scen 9'!AE11 ) )","v":"Q6+1"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AF11, 'Scen 2'!AF11, 'Scen 3'!AF11, 'Scen 4'!AF11, 'Scen 5'!AF11, 'Scen 6'!AF11, 'Scen 7'!AF11, 'Scen 8'!AF11, 'Scen 9'!AF11) <>\nCHOOSE( $L$2, 'Scen 1'!AF11, 'Scen 2'!AF11, 'Scen 3'!AF11, 'Scen 4'!AF11, 'Scen 5'!AF11, 'Scen 6'!AF11, 'Scen 7'!AF11, 'Scen 8'!AF11, 'Scen 9'!AF11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AF11, 'Scen 2'!AF11, 'Scen 3'!AF11, 'Scen 4'!AF11, 'Scen 5'!AF11,'Scen 6'!AF11, 'Scen 7'!AF11, 'Scen 8'!AF11, 'Scen 9'!AF11 ) )","v":"iH7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AG11, 'Scen 2'!AG11, 'Scen 3'!AG11, 'Scen 4'!AG11, 'Scen 5'!AG11, 'Scen 6'!AG11, 'Scen 7'!AG11, 'Scen 8'!AG11, 'Scen 9'!AG11) <>\nCHOOSE( $L$2, 'Scen 1'!AG11, 'Scen 2'!AG11, 'Scen 3'!AG11, 'Scen 4'!AG11, 'Scen 5'!AG11, 'Scen 6'!AG11, 'Scen 7'!AG11, 'Scen 8'!AG11, 'Scen 9'!AG11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AG11, 'Scen 2'!AG11, 'Scen 3'!AG11, 'Scen 4'!AG11, 'Scen 5'!AG11,'Scen 6'!AG11, 'Scen 7'!AG11, 'Scen 8'!AG11, 'Scen 9'!AG11 ) )","v":"iH7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AH11, 'Scen 2'!AH11, 'Scen 3'!AH11, 'Scen 4'!AH11, 'Scen 5'!AH11, 'Scen 6'!AH11, 'Scen 7'!AH11, 'Scen 8'!AH11, 'Scen 9'!AH11) <>\nCHOOSE( $L$2, 'Scen 1'!AH11, 'Scen 2'!AH11, 'Scen 3'!AH11, 'Scen 4'!AH11, 'Scen 5'!AH11, 'Scen 6'!AH11, 'Scen 7'!AH11, 'Scen 8'!AH11, 'Scen 9'!AH11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AH11, 'Scen 2'!AH11, 'Scen 3'!AH11, 'Scen 4'!AH11, 'Scen 5'!AH11,'Scen 6'!AH11, 'Scen 7'!AH11, 'Scen 8'!AH11, 'Scen 9'!AH11 ) )","v":"H7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AI11, 'Scen 2'!AI11, 'Scen 3'!AI11, 'Scen 4'!AI11, 'Scen 5'!AI11, 'Scen 6'!AI11, 'Scen 7'!AI11, 'Scen 8'!AI11, 'Scen 9'!AI11) <>\nCHOOSE( $L$2, 'Scen 1'!AI11, 'Scen 2'!AI11, 'Scen 3'!AI11, 'Scen 4'!AI11, 'Scen 5'!AI11, 'Scen 6'!AI11, 'Scen 7'!AI11, 'Scen 8'!AI11, 'Scen 9'!AI11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AI11, 'Scen 2'!AI11, 'Scen 3'!AI11, 'Scen 4'!AI11, 'Scen 5'!AI11,'Scen 6'!AI11, 'Scen 7'!AI11, 'Scen 8'!AI11, 'Scen 9'!AI11 ) )","v":"H7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AJ11, 'Scen 2'!AJ11, 'Scen 3'!AJ11, 'Scen 4'!AJ11, 'Scen 5'!AJ11, 'Scen 6'!AJ11, 'Scen 7'!AJ11, 'Scen 8'!AJ11, 'Scen 9'!AJ11) <>\nCHOOSE( $L$2, 'Scen 1'!AJ11, 'Scen 2'!AJ11, 'Scen 3'!AJ11, 'Scen 4'!AJ11, 'Scen 5'!AJ11, 'Scen 6'!AJ11, 'Scen 7'!AJ11, 'Scen 8'!AJ11, 'Scen 9'!AJ11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AJ11, 'Scen 2'!AJ11, 'Scen 3'!AJ11, 'Scen 4'!AJ11, 'Scen 5'!AJ11,'Scen 6'!AJ11, 'Scen 7'!AJ11, 'Scen 8'!AJ11, 'Scen 9'!AJ11 ) )","v":"H7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AK11, 'Scen 2'!AK11, 'Scen 3'!AK11, 'Scen 4'!AK11, 'Scen 5'!AK11, 'Scen 6'!AK11, 'Scen 7'!AK11, 'Scen 8'!AK11, 'Scen 9'!AK11) <>\nCHOOSE( $L$2, 'Scen 1'!AK11, 'Scen 2'!AK11, 'Scen 3'!AK11, 'Scen 4'!AK11, 'Scen 5'!AK11, 'Scen 6'!AK11, 'Scen 7'!AK11, 'Scen 8'!AK11, 'Scen 9'!AK11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AK11, 'Scen 2'!AK11, 'Scen 3'!AK11, 'Scen 4'!AK11, 'Scen 5'!AK11,'Scen 6'!AK11, 'Scen 7'!AK11, 'Scen 8'!AK11, 'Scen 9'!AK11 ) )","v":"H7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AL11, 'Scen 2'!AL11, 'Scen 3'!AL11, 'Scen 4'!AL11, 'Scen 5'!AL11, 'Scen 6'!AL11, 'Scen 7'!AL11, 'Scen 8'!AL11, 'Scen 9'!AL11) <>\nCHOOSE( $L$2, 'Scen 1'!AL11, 'Scen 2'!AL11, 'Scen 3'!AL11, 'Scen 4'!AL11, 'Scen 5'!AL11, 'Scen 6'!AL11, 'Scen 7'!AL11, 'Scen 8'!AL11, 'Scen 9'!AL11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AL11, 'Scen 2'!AL11, 'Scen 3'!AL11, 'Scen 4'!AL11, 'Scen 5'!AL11,'Scen 6'!AL11, 'Scen 7'!AL11, 'Scen 8'!AL11, 'Scen 9'!AL11 ) )","v":"H7"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AM11, 'Scen 2'!AM11, 'Scen 3'!AM11, 'Scen 4'!AM11, 'Scen 5'!AM11, 'Scen 6'!AM11, 'Scen 7'!AM11, 'Scen 8'!AM11, 'Scen 9'!AM11) <>\nCHOOSE( $L$2, 'Scen 1'!AM11, 'Scen 2'!AM11, 'Scen 3'!AM11, 'Scen 4'!AM11, 'Scen 5'!AM11, 'Scen 6'!AM11, 'Scen 7'!AM11, 'Scen 8'!AM11, 'Scen 9'!AM11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AM11, 'Scen 2'!AM11, 'Scen 3'!AM11, 'Scen 4'!AM11, 'Scen 5'!AM11,'Scen 6'!AM11, 'Scen 7'!AM11, 'Scen 8'!AM11, 'Scen 9'!AM11 ) )","v":"H8"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AN11, 'Scen 2'!AN11, 'Scen 3'!AN11, 'Scen 4'!AN11, 'Scen 5'!AN11, 'Scen 6'!AN11, 'Scen 7'!AN11, 'Scen 8'!AN11, 'Scen 9'!AN11) <>\nCHOOSE( $L$2, 'Scen 1'!AN11, 'Scen 2'!AN11, 'Scen 3'!AN11, 'Scen 4'!AN11, 'Scen 5'!AN11, 'Scen 6'!AN11, 'Scen 7'!AN11, 'Scen 8'!AN11, 'Scen 9'!AN11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AN11, 'Scen 2'!AN11, 'Scen 3'!AN11, 'Scen 4'!AN11, 'Scen 5'!AN11,'Scen 6'!AN11, 'Scen 7'!AN11, 'Scen 8'!AN11, 'Scen 9'!AN11 ) )","v":"H8"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AO11, 'Scen 2'!AO11, 'Scen 3'!AO11, 'Scen 4'!AO11, 'Scen 5'!AO11, 'Scen 6'!AO11, 'Scen 7'!AO11, 'Scen 8'!AO11, 'Scen 9'!AO11) <>\nCHOOSE( $L$2, 'Scen 1'!AO11, 'Scen 2'!AO11, 'Scen 3'!AO11, 'Scen 4'!AO11, 'Scen 5'!AO11, 'Scen 6'!AO11, 'Scen 7'!AO11, 'Scen 8'!AO11, 'Scen 9'!AO11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AO11, 'Scen 2'!AO11, 'Scen 3'!AO11, 'Scen 4'!AO11, 'Scen 5'!AO11,'Scen 6'!AO11, 'Scen 7'!AO11, 'Scen 8'!AO11, 'Scen 9'!AO11 ) )","v":"H8"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AP11, 'Scen 2'!AP11, 'Scen 3'!AP11, 'Scen 4'!AP11, 'Scen 5'!AP11, 'Scen 6'!AP11, 'Scen 7'!AP11, 'Scen 8'!AP11, 'Scen 9'!AP11) <>\nCHOOSE( $L$2, 'Scen 1'!AP11, 'Scen 2'!AP11, 'Scen 3'!AP11, 'Scen 4'!AP11, 'Scen 5'!AP11, 'Scen 6'!AP11, 'Scen 7'!AP11, 'Scen 8'!AP11, 'Scen 9'!AP11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AP11, 'Scen 2'!AP11, 'Scen 3'!AP11, 'Scen 4'!AP11, 'Scen 5'!AP11,'Scen 6'!AP11, 'Scen 7'!AP11, 'Scen 8'!AP11, 'Scen 9'!AP11 ) )","v":"H8"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AQ11, 'Scen 2'!AQ11, 'Scen 3'!AQ11, 'Scen 4'!AQ11, 'Scen 5'!AQ11, 'Scen 6'!AQ11, 'Scen 7'!AQ11, 'Scen 8'!AQ11, 'Scen 9'!AQ11) <>\nCHOOSE( $L$2, 'Scen 1'!AQ11, 'Scen 2'!AQ11, 'Scen 3'!AQ11, 'Scen 4'!AQ11, 'Scen 5'!AQ11, 'Scen 6'!AQ11, 'Scen 7'!AQ11, 'Scen 8'!AQ11, 'Scen 9'!AQ11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AQ11, 'Scen 2'!AQ11, 'Scen 3'!AQ11, 'Scen 4'!AQ11, 'Scen 5'!AQ11,'Scen 6'!AQ11, 'Scen 7'!AQ11, 'Scen 8'!AQ11, 'Scen 9'!AQ11 ) )","v":"H8"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AR11, 'Scen 2'!AR11, 'Scen 3'!AR11, 'Scen 4'!AR11, 'Scen 5'!AR11, 'Scen 6'!AR11, 'Scen 7'!AR11, 'Scen 8'!AR11, 'Scen 9'!AR11) <>\nCHOOSE( $L$2, 'Scen 1'!AR11, 'Scen 2'!AR11, 'Scen 3'!AR11, 'Scen 4'!AR11, 'Scen 5'!AR11, 'Scen 6'!AR11, 'Scen 7'!AR11, 'Scen 8'!AR11, 'Scen 9'!AR11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AR11, 'Scen 2'!AR11, 'Scen 3'!AR11, 'Scen 4'!AR11, 'Scen 5'!AR11,'Scen 6'!AR11, 'Scen 7'!AR11, 'Scen 8'!AR11, 'Scen 9'!AR11 ) )","v":"H9"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AS11, 'Scen 2'!AS11, 'Scen 3'!AS11, 'Scen 4'!AS11, 'Scen 5'!AS11, 'Scen 6'!AS11, 'Scen 7'!AS11, 'Scen 8'!AS11, 'Scen 9'!AS11) <>\nCHOOSE( $L$2, 'Scen 1'!AS11, 'Scen 2'!AS11, 'Scen 3'!AS11, 'Scen 4'!AS11, 'Scen 5'!AS11, 'Scen 6'!AS11, 'Scen 7'!AS11, 'Scen 8'!AS11, 'Scen 9'!AS11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AS11, 'Scen 2'!AS11, 'Scen 3'!AS11, 'Scen 4'!AS11, 'Scen 5'!AS11,'Scen 6'!AS11, 'Scen 7'!AS11, 'Scen 8'!AS11, 'Scen 9'!AS11 ) )","v":"H9"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AT11, 'Scen 2'!AT11, 'Scen 3'!AT11, 'Scen 4'!AT11, 'Scen 5'!AT11, 'Scen 6'!AT11, 'Scen 7'!AT11, 'Scen 8'!AT11, 'Scen 9'!AT11) <>\nCHOOSE( $L$2, 'Scen 1'!AT11, 'Scen 2'!AT11, 'Scen 3'!AT11, 'Scen 4'!AT11, 'Scen 5'!AT11, 'Scen 6'!AT11, 'Scen 7'!AT11, 'Scen 8'!AT11, 'Scen 9'!AT11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AT11, 'Scen 2'!AT11, 'Scen 3'!AT11, 'Scen 4'!AT11, 'Scen 5'!AT11,'Scen 6'!AT11, 'Scen 7'!AT11, 'Scen 8'!AT11, 'Scen 9'!AT11 ) )","v":"H9"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AU11, 'Scen 2'!AU11, 'Scen 3'!AU11, 'Scen 4'!AU11, 'Scen 5'!AU11, 'Scen 6'!AU11, 'Scen 7'!AU11, 'Scen 8'!AU11, 'Scen 9'!AU11) <>\nCHOOSE( $L$2, 'Scen 1'!AU11, 'Scen 2'!AU11, 'Scen 3'!AU11, 'Scen 4'!AU11, 'Scen 5'!AU11, 'Scen 6'!AU11, 'Scen 7'!AU11, 'Scen 8'!AU11, 'Scen 9'!AU11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AU11, 'Scen 2'!AU11, 'Scen 3'!AU11, 'Scen 4'!AU11, 'Scen 5'!AU11,'Scen 6'!AU11, 'Scen 7'!AU11, 'Scen 8'!AU11, 'Scen 9'!AU11 ) )","v":"H9"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AV11, 'Scen 2'!AV11, 'Scen 3'!AV11, 'Scen 4'!AV11, 'Scen 5'!AV11, 'Scen 6'!AV11, 'Scen 7'!AV11, 'Scen 8'!AV11, 'Scen 9'!AV11) <>\nCHOOSE( $L$2, 'Scen 1'!AV11, 'Scen 2'!AV11, 'Scen 3'!AV11, 'Scen 4'!AV11, 'Scen 5'!AV11, 'Scen 6'!AV11, 'Scen 7'!AV11, 'Scen 8'!AV11, 'Scen 9'!AV11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AV11, 'Scen 2'!AV11, 'Scen 3'!AV11, 'Scen 4'!AV11, 'Scen 5'!AV11,'Scen 6'!AV11, 'Scen 7'!AV11, 'Scen 8'!AV11, 'Scen 9'!AV11 ) )","v":"H9"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AW11, 'Scen 2'!AW11, 'Scen 3'!AW11, 'Scen 4'!AW11, 'Scen 5'!AW11, 'Scen 6'!AW11, 'Scen 7'!AW11, 'Scen 8'!AW11, 'Scen 9'!AW11) <>\nCHOOSE( $L$2, 'Scen 1'!AW11, 'Scen 2'!AW11, 'Scen 3'!AW11, 'Scen 4'!AW11, 'Scen 5'!AW11, 'Scen 6'!AW11, 'Scen 7'!AW11, 'Scen 8'!AW11, 'Scen 9'!AW11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AW11, 'Scen 2'!AW11, 'Scen 3'!AW11, 'Scen 4'!AW11, 'Scen 5'!AW11,'Scen 6'!AW11, 'Scen 7'!AW11, 'Scen 8'!AW11, 'Scen 9'!AW11 ) )","v":"H10"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AX11, 'Scen 2'!AX11, 'Scen 3'!AX11, 'Scen 4'!AX11, 'Scen 5'!AX11, 'Scen 6'!AX11, 'Scen 7'!AX11, 'Scen 8'!AX11, 'Scen 9'!AX11) <>\nCHOOSE( $L$2, 'Scen 1'!AX11, 'Scen 2'!AX11, 'Scen 3'!AX11, 'Scen 4'!AX11, 'Scen 5'!AX11, 'Scen 6'!AX11, 'Scen 7'!AX11, 'Scen 8'!AX11, 'Scen 9'!AX11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AX11, 'Scen 2'!AX11, 'Scen 3'!AX11, 'Scen 4'!AX11, 'Scen 5'!AX11,'Scen 6'!AX11, 'Scen 7'!AX11, 'Scen 8'!AX11, 'Scen 9'!AX11 ) )","v":"H10"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AY11, 'Scen 2'!AY11, 'Scen 3'!AY11, 'Scen 4'!AY11, 'Scen 5'!AY11, 'Scen 6'!AY11, 'Scen 7'!AY11, 'Scen 8'!AY11, 'Scen 9'!AY11) <>\nCHOOSE( $L$2, 'Scen 1'!AY11, 'Scen 2'!AY11, 'Scen 3'!AY11, 'Scen 4'!AY11, 'Scen 5'!AY11, 'Scen 6'!AY11, 'Scen 7'!AY11, 'Scen 8'!AY11, 'Scen 9'!AY11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AY11, 'Scen 2'!AY11, 'Scen 3'!AY11, 'Scen 4'!AY11, 'Scen 5'!AY11,'Scen 6'!AY11, 'Scen 7'!AY11, 'Scen 8'!AY11, 'Scen 9'!AY11 ) )","v":"H10"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AZ11, 'Scen 2'!AZ11, 'Scen 3'!AZ11, 'Scen 4'!AZ11, 'Scen 5'!AZ11, 'Scen 6'!AZ11, 'Scen 7'!AZ11, 'Scen 8'!AZ11, 'Scen 9'!AZ11) <>\nCHOOSE( $L$2, 'Scen 1'!AZ11, 'Scen 2'!AZ11, 'Scen 3'!AZ11, 'Scen 4'!AZ11, 'Scen 5'!AZ11, 'Scen 6'!AZ11, 'Scen 7'!AZ11, 'Scen 8'!AZ11, 'Scen 9'!AZ11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AZ11, 'Scen 2'!AZ11, 'Scen 3'!AZ11, 'Scen 4'!AZ11, 'Scen 5'!AZ11,'Scen 6'!AZ11, 'Scen 7'!AZ11, 'Scen 8'!AZ11, 'Scen 9'!AZ11 ) )","v":"H10"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BA11, 'Scen 2'!BA11, 'Scen 3'!BA11, 'Scen 4'!BA11, 'Scen 5'!BA11, 'Scen 6'!BA11, 'Scen 7'!BA11, 'Scen 8'!BA11, 'Scen 9'!BA11) <>\nCHOOSE( $L$2, 'Scen 1'!BA11, 'Scen 2'!BA11, 'Scen 3'!BA11, 'Scen 4'!BA11, 'Scen 5'!BA11, 'Scen 6'!BA11, 'Scen 7'!BA11, 'Scen 8'!BA11, 'Scen 9'!BA11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BA11, 'Scen 2'!BA11, 'Scen 3'!BA11, 'Scen 4'!BA11, 'Scen 5'!BA11,'Scen 6'!BA11, 'Scen 7'!BA11, 'Scen 8'!BA11, 'Scen 9'!BA11 ) )","v":"H10"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BB11, 'Scen 2'!BB11, 'Scen 3'!BB11, 'Scen 4'!BB11, 'Scen 5'!BB11, 'Scen 6'!BB11, 'Scen 7'!BB11, 'Scen 8'!BB11, 'Scen 9'!BB11) <>\nCHOOSE( $L$2, 'Scen 1'!BB11, 'Scen 2'!BB11, 'Scen 3'!BB11, 'Scen 4'!BB11, 'Scen 5'!BB11, 'Scen 6'!BB11, 'Scen 7'!BB11, 'Scen 8'!BB11, 'Scen 9'!BB11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BB11, 'Scen 2'!BB11, 'Scen 3'!BB11, 'Scen 4'!BB11, 'Scen 5'!BB11,'Scen 6'!BB11, 'Scen 7'!BB11, 'Scen 8'!BB11, 'Scen 9'!BB11 ) )","v":"H11"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BC11, 'Scen 2'!BC11, 'Scen 3'!BC11, 'Scen 4'!BC11, 'Scen 5'!BC11, 'Scen 6'!BC11, 'Scen 7'!BC11, 'Scen 8'!BC11, 'Scen 9'!BC11) <>\nCHOOSE( $L$2, 'Scen 1'!BC11, 'Scen 2'!BC11, 'Scen 3'!BC11, 'Scen 4'!BC11, 'Scen 5'!BC11, 'Scen 6'!BC11, 'Scen 7'!BC11, 'Scen 8'!BC11, 'Scen 9'!BC11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BC11, 'Scen 2'!BC11, 'Scen 3'!BC11, 'Scen 4'!BC11, 'Scen 5'!BC11,'Scen 6'!BC11, 'Scen 7'!BC11, 'Scen 8'!BC11, 'Scen 9'!BC11 ) )","v":"H11"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BD11, 'Scen 2'!BD11, 'Scen 3'!BD11, 'Scen 4'!BD11, 'Scen 5'!BD11, 'Scen 6'!BD11, 'Scen 7'!BD11, 'Scen 8'!BD11, 'Scen 9'!BD11) <>\nCHOOSE( $L$2, 'Scen 1'!BD11, 'Scen 2'!BD11, 'Scen 3'!BD11, 'Scen 4'!BD11, 'Scen 5'!BD11, 'Scen 6'!BD11, 'Scen 7'!BD11, 'Scen 8'!BD11, 'Scen 9'!BD11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BD11, 'Scen 2'!BD11, 'Scen 3'!BD11, 'Scen 4'!BD11, 'Scen 5'!BD11,'Scen 6'!BD11, 'Scen 7'!BD11, 'Scen 8'!BD11, 'Scen 9'!BD11 ) )","v":"H11"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BE11, 'Scen 2'!BE11, 'Scen 3'!BE11, 'Scen 4'!BE11, 'Scen 5'!BE11, 'Scen 6'!BE11, 'Scen 7'!BE11, 'Scen 8'!BE11, 'Scen 9'!BE11) <>\nCHOOSE( $L$2, 'Scen 1'!BE11, 'Scen 2'!BE11, 'Scen 3'!BE11, 'Scen 4'!BE11, 'Scen 5'!BE11, 'Scen 6'!BE11, 'Scen 7'!BE11, 'Scen 8'!BE11, 'Scen 9'!BE11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BE11, 'Scen 2'!BE11, 'Scen 3'!BE11, 'Scen 4'!BE11, 'Scen 5'!BE11,'Scen 6'!BE11, 'Scen 7'!BE11, 'Scen 8'!BE11, 'Scen 9'!BE11 ) )","v":"H11"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BF11, 'Scen 2'!BF11, 'Scen 3'!BF11, 'Scen 4'!BF11, 'Scen 5'!BF11, 'Scen 6'!BF11, 'Scen 7'!BF11, 'Scen 8'!BF11, 'Scen 9'!BF11) <>\nCHOOSE( $L$2, 'Scen 1'!BF11, 'Scen 2'!BF11, 'Scen 3'!BF11, 'Scen 4'!BF11, 'Scen 5'!BF11, 'Scen 6'!BF11, 'Scen 7'!BF11, 'Scen 8'!BF11, 'Scen 9'!BF11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BF11, 'Scen 2'!BF11, 'Scen 3'!BF11, 'Scen 4'!BF11, 'Scen 5'!BF11,'Scen 6'!BF11, 'Scen 7'!BF11, 'Scen 8'!BF11, 'Scen 9'!BF11 ) )","v":"H11"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BG11, 'Scen 2'!BG11, 'Scen 3'!BG11, 'Scen 4'!BG11, 'Scen 5'!BG11, 'Scen 6'!BG11, 'Scen 7'!BG11, 'Scen 8'!BG11, 'Scen 9'!BG11) <>\nCHOOSE( $L$2, 'Scen 1'!BG11, 'Scen 2'!BG11, 'Scen 3'!BG11, 'Scen 4'!BG11, 'Scen 5'!BG11, 'Scen 6'!BG11, 'Scen 7'!BG11, 'Scen 8'!BG11, 'Scen 9'!BG11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BG11, 'Scen 2'!BG11, 'Scen 3'!BG11, 'Scen 4'!BG11, 'Scen 5'!BG11,'Scen 6'!BG11, 'Scen 7'!BG11, 'Scen 8'!BG11, 'Scen 9'!BG11 ) )","v":"H12"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BH11, 'Scen 2'!BH11, 'Scen 3'!BH11, 'Scen 4'!BH11, 'Scen 5'!BH11, 'Scen 6'!BH11, 'Scen 7'!BH11, 'Scen 8'!BH11, 'Scen 9'!BH11) <>\nCHOOSE( $L$2, 'Scen 1'!BH11, 'Scen 2'!BH11, 'Scen 3'!BH11, 'Scen 4'!BH11, 'Scen 5'!BH11, 'Scen 6'!BH11, 'Scen 7'!BH11, 'Scen 8'!BH11, 'Scen 9'!BH11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BH11, 'Scen 2'!BH11, 'Scen 3'!BH11, 'Scen 4'!BH11, 'Scen 5'!BH11,'Scen 6'!BH11, 'Scen 7'!BH11, 'Scen 8'!BH11, 'Scen 9'!BH11 ) )","v":"H12"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BI11, 'Scen 2'!BI11, 'Scen 3'!BI11, 'Scen 4'!BI11, 'Scen 5'!BI11, 'Scen 6'!BI11, 'Scen 7'!BI11, 'Scen 8'!BI11, 'Scen 9'!BI11) <>\nCHOOSE( $L$2, 'Scen 1'!BI11, 'Scen 2'!BI11, 'Scen 3'!BI11, 'Scen 4'!BI11, 'Scen 5'!BI11, 'Scen 6'!BI11, 'Scen 7'!BI11, 'Scen 8'!BI11, 'Scen 9'!BI11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BI11, 'Scen 2'!BI11, 'Scen 3'!BI11, 'Scen 4'!BI11, 'Scen 5'!BI11,'Scen 6'!BI11, 'Scen 7'!BI11, 'Scen 8'!BI11, 'Scen 9'!BI11 ) )","v":"H12"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BJ11, 'Scen 2'!BJ11, 'Scen 3'!BJ11, 'Scen 4'!BJ11, 'Scen 5'!BJ11, 'Scen 6'!BJ11, 'Scen 7'!BJ11, 'Scen 8'!BJ11, 'Scen 9'!BJ11) <>\nCHOOSE( $L$2, 'Scen 1'!BJ11, 'Scen 2'!BJ11, 'Scen 3'!BJ11, 'Scen 4'!BJ11, 'Scen 5'!BJ11, 'Scen 6'!BJ11, 'Scen 7'!BJ11, 'Scen 8'!BJ11, 'Scen 9'!BJ11 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BJ11, 'Scen 2'!BJ11, 'Scen 3'!BJ11, 'Scen 4'!BJ11, 'Scen 5'!BJ11,'Scen 6'!BJ11, 'Scen 7'!BJ11, 'Scen 8'!BJ11, 'Scen 9'!BJ11 ) )","v":"H12"}]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AA12, 'Scen 2'!AA12, 'Scen 3'!AA12, 'Scen 4'!AA12, 'Scen 5'!AA12, 'Scen 6'!AA12, 'Scen 7'!AA12, 'Scen 8'!AA12, 'Scen 9'!AA12) <>\nCHOOSE( $L$2, 'Scen 1'!AA12, 'Scen 2'!AA12, 'Scen 3'!AA12, 'Scen 4'!AA12, 'Scen 5'!AA12, 'Scen 6'!AA12, 'Scen 7'!AA12, 'Scen 8'!AA12, 'Scen 9'!AA12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AA12, 'Scen 2'!AA12, 'Scen 3'!AA12, 'Scen 4'!AA12, 'Scen 5'!AA12,'Scen 6'!AA12, 'Scen 7'!AA12, 'Scen 8'!AA12, 'Scen 9'!AA12 ) )","v":"Actual "},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AB12, 'Scen 2'!AB12, 'Scen 3'!AB12, 'Scen 4'!AB12, 'Scen 5'!AB12, 'Scen 6'!AB12, 'Scen 7'!AB12, 'Scen 8'!AB12, 'Scen 9'!AB12) <>\nCHOOSE( $L$2, 'Scen 1'!AB12, 'Scen 2'!AB12, 'Scen 3'!AB12, 'Scen 4'!AB12, 'Scen 5'!AB12, 'Scen 6'!AB12, 'Scen 7'!AB12, 'Scen 8'!AB12, 'Scen 9'!AB12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AB12, 'Scen 2'!AB12, 'Scen 3'!AB12, 'Scen 4'!AB12, 'Scen 5'!AB12,'Scen 6'!AB12, 'Scen 7'!AB12, 'Scen 8'!AB12, 'Scen 9'!AB12 ) )","v":"Actual "},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AC12, 'Scen 2'!AC12, 'Scen 3'!AC12, 'Scen 4'!AC12, 'Scen 5'!AC12, 'Scen 6'!AC12, 'Scen 7'!AC12, 'Scen 8'!AC12, 'Scen 9'!AC12) <>\nCHOOSE( $L$2, 'Scen 1'!AC12, 'Scen 2'!AC12, 'Scen 3'!AC12, 'Scen 4'!AC12, 'Scen 5'!AC12, 'Scen 6'!AC12, 'Scen 7'!AC12, 'Scen 8'!AC12, 'Scen 9'!AC12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AC12, 'Scen 2'!AC12, 'Scen 3'!AC12, 'Scen 4'!AC12, 'Scen 5'!AC12,'Scen 6'!AC12, 'Scen 7'!AC12, 'Scen 8'!AC12, 'Scen 9'!AC12 ) )","v":"Actual "},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AD12, 'Scen 2'!AD12, 'Scen 3'!AD12, 'Scen 4'!AD12, 'Scen 5'!AD12, 'Scen 6'!AD12, 'Scen 7'!AD12, 'Scen 8'!AD12, 'Scen 9'!AD12) <>\nCHOOSE( $L$2, 'Scen 1'!AD12, 'Scen 2'!AD12, 'Scen 3'!AD12, 'Scen 4'!AD12, 'Scen 5'!AD12, 'Scen 6'!AD12, 'Scen 7'!AD12, 'Scen 8'!AD12, 'Scen 9'!AD12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AD12, 'Scen 2'!AD12, 'Scen 3'!AD12, 'Scen 4'!AD12, 'Scen 5'!AD12,'Scen 6'!AD12, 'Scen 7'!AD12, 'Scen 8'!AD12, 'Scen 9'!AD12 ) )","v":"Actual "},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AE12, 'Scen 2'!AE12, 'Scen 3'!AE12, 'Scen 4'!AE12, 'Scen 5'!AE12, 'Scen 6'!AE12, 'Scen 7'!AE12, 'Scen 8'!AE12, 'Scen 9'!AE12) <>\nCHOOSE( $L$2, 'Scen 1'!AE12, 'Scen 2'!AE12, 'Scen 3'!AE12, 'Scen 4'!AE12, 'Scen 5'!AE12, 'Scen 6'!AE12, 'Scen 7'!AE12, 'Scen 8'!AE12, 'Scen 9'!AE12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AE12, 'Scen 2'!AE12, 'Scen 3'!AE12, 'Scen 4'!AE12, 'Scen 5'!AE12,'Scen 6'!AE12, 'Scen 7'!AE12, 'Scen 8'!AE12, 'Scen 9'!AE12 ) )","v":"Actual "},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AF12, 'Scen 2'!AF12, 'Scen 3'!AF12, 'Scen 4'!AF12, 'Scen 5'!AF12, 'Scen 6'!AF12, 'Scen 7'!AF12, 'Scen 8'!AF12, 'Scen 9'!AF12) <>\nCHOOSE( $L$2, 'Scen 1'!AF12, 'Scen 2'!AF12, 'Scen 3'!AF12, 'Scen 4'!AF12, 'Scen 5'!AF12, 'Scen 6'!AF12, 'Scen 7'!AF12, 'Scen 8'!AF12, 'Scen 9'!AF12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AF12, 'Scen 2'!AF12, 'Scen 3'!AF12, 'Scen 4'!AF12, 'Scen 5'!AF12,'Scen 6'!AF12, 'Scen 7'!AF12, 'Scen 8'!AF12, 'Scen 9'!AF12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AG12, 'Scen 2'!AG12, 'Scen 3'!AG12, 'Scen 4'!AG12, 'Scen 5'!AG12, 'Scen 6'!AG12, 'Scen 7'!AG12, 'Scen 8'!AG12, 'Scen 9'!AG12) <>\nCHOOSE( $L$2, 'Scen 1'!AG12, 'Scen 2'!AG12, 'Scen 3'!AG12, 'Scen 4'!AG12, 'Scen 5'!AG12, 'Scen 6'!AG12, 'Scen 7'!AG12, 'Scen 8'!AG12, 'Scen 9'!AG12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AG12, 'Scen 2'!AG12, 'Scen 3'!AG12, 'Scen 4'!AG12, 'Scen 5'!AG12,'Scen 6'!AG12, 'Scen 7'!AG12, 'Scen 8'!AG12, 'Scen 9'!AG12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AH12, 'Scen 2'!AH12, 'Scen 3'!AH12, 'Scen 4'!AH12, 'Scen 5'!AH12, 'Scen 6'!AH12, 'Scen 7'!AH12, 'Scen 8'!AH12, 'Scen 9'!AH12) <>\nCHOOSE( $L$2, 'Scen 1'!AH12, 'Scen 2'!AH12, 'Scen 3'!AH12, 'Scen 4'!AH12, 'Scen 5'!AH12, 'Scen 6'!AH12, 'Scen 7'!AH12, 'Scen 8'!AH12, 'Scen 9'!AH12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AH12, 'Scen 2'!AH12, 'Scen 3'!AH12, 'Scen 4'!AH12, 'Scen 5'!AH12,'Scen 6'!AH12, 'Scen 7'!AH12, 'Scen 8'!AH12, 'Scen 9'!AH12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AI12, 'Scen 2'!AI12, 'Scen 3'!AI12, 'Scen 4'!AI12, 'Scen 5'!AI12, 'Scen 6'!AI12, 'Scen 7'!AI12, 'Scen 8'!AI12, 'Scen 9'!AI12) <>\nCHOOSE( $L$2, 'Scen 1'!AI12, 'Scen 2'!AI12, 'Scen 3'!AI12, 'Scen 4'!AI12, 'Scen 5'!AI12, 'Scen 6'!AI12, 'Scen 7'!AI12, 'Scen 8'!AI12, 'Scen 9'!AI12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AI12, 'Scen 2'!AI12, 'Scen 3'!AI12, 'Scen 4'!AI12, 'Scen 5'!AI12,'Scen 6'!AI12, 'Scen 7'!AI12, 'Scen 8'!AI12, 'Scen 9'!AI12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AJ12, 'Scen 2'!AJ12, 'Scen 3'!AJ12, 'Scen 4'!AJ12, 'Scen 5'!AJ12, 'Scen 6'!AJ12, 'Scen 7'!AJ12, 'Scen 8'!AJ12, 'Scen 9'!AJ12) <>\nCHOOSE( $L$2, 'Scen 1'!AJ12, 'Scen 2'!AJ12, 'Scen 3'!AJ12, 'Scen 4'!AJ12, 'Scen 5'!AJ12, 'Scen 6'!AJ12, 'Scen 7'!AJ12, 'Scen 8'!AJ12, 'Scen 9'!AJ12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AJ12, 'Scen 2'!AJ12, 'Scen 3'!AJ12, 'Scen 4'!AJ12, 'Scen 5'!AJ12,'Scen 6'!AJ12, 'Scen 7'!AJ12, 'Scen 8'!AJ12, 'Scen 9'!AJ12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AK12, 'Scen 2'!AK12, 'Scen 3'!AK12, 'Scen 4'!AK12, 'Scen 5'!AK12, 'Scen 6'!AK12, 'Scen 7'!AK12, 'Scen 8'!AK12, 'Scen 9'!AK12) <>\nCHOOSE( $L$2, 'Scen 1'!AK12, 'Scen 2'!AK12, 'Scen 3'!AK12, 'Scen 4'!AK12, 'Scen 5'!AK12, 'Scen 6'!AK12, 'Scen 7'!AK12, 'Scen 8'!AK12, 'Scen 9'!AK12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AK12, 'Scen 2'!AK12, 'Scen 3'!AK12, 'Scen 4'!AK12, 'Scen 5'!AK12,'Scen 6'!AK12, 'Scen 7'!AK12, 'Scen 8'!AK12, 'Scen 9'!AK12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AL12, 'Scen 2'!AL12, 'Scen 3'!AL12, 'Scen 4'!AL12, 'Scen 5'!AL12, 'Scen 6'!AL12, 'Scen 7'!AL12, 'Scen 8'!AL12, 'Scen 9'!AL12) <>\nCHOOSE( $L$2, 'Scen 1'!AL12, 'Scen 2'!AL12, 'Scen 3'!AL12, 'Scen 4'!AL12, 'Scen 5'!AL12, 'Scen 6'!AL12, 'Scen 7'!AL12, 'Scen 8'!AL12, 'Scen 9'!AL12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AL12, 'Scen 2'!AL12, 'Scen 3'!AL12, 'Scen 4'!AL12, 'Scen 5'!AL12,'Scen 6'!AL12, 'Scen 7'!AL12, 'Scen 8'!AL12, 'Scen 9'!AL12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AM12, 'Scen 2'!AM12, 'Scen 3'!AM12, 'Scen 4'!AM12, 'Scen 5'!AM12, 'Scen 6'!AM12, 'Scen 7'!AM12, 'Scen 8'!AM12, 'Scen 9'!AM12) <>\nCHOOSE( $L$2, 'Scen 1'!AM12, 'Scen 2'!AM12, 'Scen 3'!AM12, 'Scen 4'!AM12, 'Scen 5'!AM12, 'Scen 6'!AM12, 'Scen 7'!AM12, 'Scen 8'!AM12, 'Scen 9'!AM12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AM12, 'Scen 2'!AM12, 'Scen 3'!AM12, 'Scen 4'!AM12, 'Scen 5'!AM12,'Scen 6'!AM12, 'Scen 7'!AM12, 'Scen 8'!AM12, 'Scen 9'!AM12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AN12, 'Scen 2'!AN12, 'Scen 3'!AN12, 'Scen 4'!AN12, 'Scen 5'!AN12, 'Scen 6'!AN12, 'Scen 7'!AN12, 'Scen 8'!AN12, 'Scen 9'!AN12) <>\nCHOOSE( $L$2, 'Scen 1'!AN12, 'Scen 2'!AN12, 'Scen 3'!AN12, 'Scen 4'!AN12, 'Scen 5'!AN12, 'Scen 6'!AN12, 'Scen 7'!AN12, 'Scen 8'!AN12, 'Scen 9'!AN12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AN12, 'Scen 2'!AN12, 'Scen 3'!AN12, 'Scen 4'!AN12, 'Scen 5'!AN12,'Scen 6'!AN12, 'Scen 7'!AN12, 'Scen 8'!AN12, 'Scen 9'!AN12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AO12, 'Scen 2'!AO12, 'Scen 3'!AO12, 'Scen 4'!AO12, 'Scen 5'!AO12, 'Scen 6'!AO12, 'Scen 7'!AO12, 'Scen 8'!AO12, 'Scen 9'!AO12) <>\nCHOOSE( $L$2, 'Scen 1'!AO12, 'Scen 2'!AO12, 'Scen 3'!AO12, 'Scen 4'!AO12, 'Scen 5'!AO12, 'Scen 6'!AO12, 'Scen 7'!AO12, 'Scen 8'!AO12, 'Scen 9'!AO12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AO12, 'Scen 2'!AO12, 'Scen 3'!AO12, 'Scen 4'!AO12, 'Scen 5'!AO12,'Scen 6'!AO12, 'Scen 7'!AO12, 'Scen 8'!AO12, 'Scen 9'!AO12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AP12, 'Scen 2'!AP12, 'Scen 3'!AP12, 'Scen 4'!AP12, 'Scen 5'!AP12, 'Scen 6'!AP12, 'Scen 7'!AP12, 'Scen 8'!AP12, 'Scen 9'!AP12) <>\nCHOOSE( $L$2, 'Scen 1'!AP12, 'Scen 2'!AP12, 'Scen 3'!AP12, 'Scen 4'!AP12, 'Scen 5'!AP12, 'Scen 6'!AP12, 'Scen 7'!AP12, 'Scen 8'!AP12, 'Scen 9'!AP12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AP12, 'Scen 2'!AP12, 'Scen 3'!AP12, 'Scen 4'!AP12, 'Scen 5'!AP12,'Scen 6'!AP12, 'Scen 7'!AP12, 'Scen 8'!AP12, 'Scen 9'!AP12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AQ12, 'Scen 2'!AQ12, 'Scen 3'!AQ12, 'Scen 4'!AQ12, 'Scen 5'!AQ12, 'Scen 6'!AQ12, 'Scen 7'!AQ12, 'Scen 8'!AQ12, 'Scen 9'!AQ12) <>\nCHOOSE( $L$2, 'Scen 1'!AQ12, 'Scen 2'!AQ12, 'Scen 3'!AQ12, 'Scen 4'!AQ12, 'Scen 5'!AQ12, 'Scen 6'!AQ12, 'Scen 7'!AQ12, 'Scen 8'!AQ12, 'Scen 9'!AQ12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AQ12, 'Scen 2'!AQ12, 'Scen 3'!AQ12, 'Scen 4'!AQ12, 'Scen 5'!AQ12,'Scen 6'!AQ12, 'Scen 7'!AQ12, 'Scen 8'!AQ12, 'Scen 9'!AQ12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AR12, 'Scen 2'!AR12, 'Scen 3'!AR12, 'Scen 4'!AR12, 'Scen 5'!AR12, 'Scen 6'!AR12, 'Scen 7'!AR12, 'Scen 8'!AR12, 'Scen 9'!AR12) <>\nCHOOSE( $L$2, 'Scen 1'!AR12, 'Scen 2'!AR12, 'Scen 3'!AR12, 'Scen 4'!AR12, 'Scen 5'!AR12, 'Scen 6'!AR12, 'Scen 7'!AR12, 'Scen 8'!AR12, 'Scen 9'!AR12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AR12, 'Scen 2'!AR12, 'Scen 3'!AR12, 'Scen 4'!AR12, 'Scen 5'!AR12,'Scen 6'!AR12, 'Scen 7'!AR12, 'Scen 8'!AR12, 'Scen 9'!AR12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AS12, 'Scen 2'!AS12, 'Scen 3'!AS12, 'Scen 4'!AS12, 'Scen 5'!AS12, 'Scen 6'!AS12, 'Scen 7'!AS12, 'Scen 8'!AS12, 'Scen 9'!AS12) <>\nCHOOSE( $L$2, 'Scen 1'!AS12, 'Scen 2'!AS12, 'Scen 3'!AS12, 'Scen 4'!AS12, 'Scen 5'!AS12, 'Scen 6'!AS12, 'Scen 7'!AS12, 'Scen 8'!AS12, 'Scen 9'!AS12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AS12, 'Scen 2'!AS12, 'Scen 3'!AS12, 'Scen 4'!AS12, 'Scen 5'!AS12,'Scen 6'!AS12, 'Scen 7'!AS12, 'Scen 8'!AS12, 'Scen 9'!AS12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AT12, 'Scen 2'!AT12, 'Scen 3'!AT12, 'Scen 4'!AT12, 'Scen 5'!AT12, 'Scen 6'!AT12, 'Scen 7'!AT12, 'Scen 8'!AT12, 'Scen 9'!AT12) <>\nCHOOSE( $L$2, 'Scen 1'!AT12, 'Scen 2'!AT12, 'Scen 3'!AT12, 'Scen 4'!AT12, 'Scen 5'!AT12, 'Scen 6'!AT12, 'Scen 7'!AT12, 'Scen 8'!AT12, 'Scen 9'!AT12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AT12, 'Scen 2'!AT12, 'Scen 3'!AT12, 'Scen 4'!AT12, 'Scen 5'!AT12,'Scen 6'!AT12, 'Scen 7'!AT12, 'Scen 8'!AT12, 'Scen 9'!AT12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AU12, 'Scen 2'!AU12, 'Scen 3'!AU12, 'Scen 4'!AU12, 'Scen 5'!AU12, 'Scen 6'!AU12, 'Scen 7'!AU12, 'Scen 8'!AU12, 'Scen 9'!AU12) <>\nCHOOSE( $L$2, 'Scen 1'!AU12, 'Scen 2'!AU12, 'Scen 3'!AU12, 'Scen 4'!AU12, 'Scen 5'!AU12, 'Scen 6'!AU12, 'Scen 7'!AU12, 'Scen 8'!AU12, 'Scen 9'!AU12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AU12, 'Scen 2'!AU12, 'Scen 3'!AU12, 'Scen 4'!AU12, 'Scen 5'!AU12,'Scen 6'!AU12, 'Scen 7'!AU12, 'Scen 8'!AU12, 'Scen 9'!AU12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AV12, 'Scen 2'!AV12, 'Scen 3'!AV12, 'Scen 4'!AV12, 'Scen 5'!AV12, 'Scen 6'!AV12, 'Scen 7'!AV12, 'Scen 8'!AV12, 'Scen 9'!AV12) <>\nCHOOSE( $L$2, 'Scen 1'!AV12, 'Scen 2'!AV12, 'Scen 3'!AV12, 'Scen 4'!AV12, 'Scen 5'!AV12, 'Scen 6'!AV12, 'Scen 7'!AV12, 'Scen 8'!AV12, 'Scen 9'!AV12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AV12, 'Scen 2'!AV12, 'Scen 3'!AV12, 'Scen 4'!AV12, 'Scen 5'!AV12,'Scen 6'!AV12, 'Scen 7'!AV12, 'Scen 8'!AV12, 'Scen 9'!AV12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AW12, 'Scen 2'!AW12, 'Scen 3'!AW12, 'Scen 4'!AW12, 'Scen 5'!AW12, 'Scen 6'!AW12, 'Scen 7'!AW12, 'Scen 8'!AW12, 'Scen 9'!AW12) <>\nCHOOSE( $L$2, 'Scen 1'!AW12, 'Scen 2'!AW12, 'Scen 3'!AW12, 'Scen 4'!AW12, 'Scen 5'!AW12, 'Scen 6'!AW12, 'Scen 7'!AW12, 'Scen 8'!AW12, 'Scen 9'!AW12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AW12, 'Scen 2'!AW12, 'Scen 3'!AW12, 'Scen 4'!AW12, 'Scen 5'!AW12,'Scen 6'!AW12, 'Scen 7'!AW12, 'Scen 8'!AW12, 'Scen 9'!AW12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AX12, 'Scen 2'!AX12, 'Scen 3'!AX12, 'Scen 4'!AX12, 'Scen 5'!AX12, 'Scen 6'!AX12, 'Scen 7'!AX12, 'Scen 8'!AX12, 'Scen 9'!AX12) <>\nCHOOSE( $L$2, 'Scen 1'!AX12, 'Scen 2'!AX12, 'Scen 3'!AX12, 'Scen 4'!AX12, 'Scen 5'!AX12, 'Scen 6'!AX12, 'Scen 7'!AX12, 'Scen 8'!AX12, 'Scen 9'!AX12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AX12, 'Scen 2'!AX12, 'Scen 3'!AX12, 'Scen 4'!AX12, 'Scen 5'!AX12,'Scen 6'!AX12, 'Scen 7'!AX12, 'Scen 8'!AX12, 'Scen 9'!AX12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AY12, 'Scen 2'!AY12, 'Scen 3'!AY12, 'Scen 4'!AY12, 'Scen 5'!AY12, 'Scen 6'!AY12, 'Scen 7'!AY12, 'Scen 8'!AY12, 'Scen 9'!AY12) <>\nCHOOSE( $L$2, 'Scen 1'!AY12, 'Scen 2'!AY12, 'Scen 3'!AY12, 'Scen 4'!AY12, 'Scen 5'!AY12, 'Scen 6'!AY12, 'Scen 7'!AY12, 'Scen 8'!AY12, 'Scen 9'!AY12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AY12, 'Scen 2'!AY12, 'Scen 3'!AY12, 'Scen 4'!AY12, 'Scen 5'!AY12,'Scen 6'!AY12, 'Scen 7'!AY12, 'Scen 8'!AY12, 'Scen 9'!AY12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!AZ12, 'Scen 2'!AZ12, 'Scen 3'!AZ12, 'Scen 4'!AZ12, 'Scen 5'!AZ12, 'Scen 6'!AZ12, 'Scen 7'!AZ12, 'Scen 8'!AZ12, 'Scen 9'!AZ12) <>\nCHOOSE( $L$2, 'Scen 1'!AZ12, 'Scen 2'!AZ12, 'Scen 3'!AZ12, 'Scen 4'!AZ12, 'Scen 5'!AZ12, 'Scen 6'!AZ12, 'Scen 7'!AZ12, 'Scen 8'!AZ12, 'Scen 9'!AZ12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!AZ12, 'Scen 2'!AZ12, 'Scen 3'!AZ12, 'Scen 4'!AZ12, 'Scen 5'!AZ12,'Scen 6'!AZ12, 'Scen 7'!AZ12, 'Scen 8'!AZ12, 'Scen 9'!AZ12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BA12, 'Scen 2'!BA12, 'Scen 3'!BA12, 'Scen 4'!BA12, 'Scen 5'!BA12, 'Scen 6'!BA12, 'Scen 7'!BA12, 'Scen 8'!BA12, 'Scen 9'!BA12) <>\nCHOOSE( $L$2, 'Scen 1'!BA12, 'Scen 2'!BA12, 'Scen 3'!BA12, 'Scen 4'!BA12, 'Scen 5'!BA12, 'Scen 6'!BA12, 'Scen 7'!BA12, 'Scen 8'!BA12, 'Scen 9'!BA12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BA12, 'Scen 2'!BA12, 'Scen 3'!BA12, 'Scen 4'!BA12, 'Scen 5'!BA12,'Scen 6'!BA12, 'Scen 7'!BA12, 'Scen 8'!BA12, 'Scen 9'!BA12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BB12, 'Scen 2'!BB12, 'Scen 3'!BB12, 'Scen 4'!BB12, 'Scen 5'!BB12, 'Scen 6'!BB12, 'Scen 7'!BB12, 'Scen 8'!BB12, 'Scen 9'!BB12) <>\nCHOOSE( $L$2, 'Scen 1'!BB12, 'Scen 2'!BB12, 'Scen 3'!BB12, 'Scen 4'!BB12, 'Scen 5'!BB12, 'Scen 6'!BB12, 'Scen 7'!BB12, 'Scen 8'!BB12, 'Scen 9'!BB12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BB12, 'Scen 2'!BB12, 'Scen 3'!BB12, 'Scen 4'!BB12, 'Scen 5'!BB12,'Scen 6'!BB12, 'Scen 7'!BB12, 'Scen 8'!BB12, 'Scen 9'!BB12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BC12, 'Scen 2'!BC12, 'Scen 3'!BC12, 'Scen 4'!BC12, 'Scen 5'!BC12, 'Scen 6'!BC12, 'Scen 7'!BC12, 'Scen 8'!BC12, 'Scen 9'!BC12) <>\nCHOOSE( $L$2, 'Scen 1'!BC12, 'Scen 2'!BC12, 'Scen 3'!BC12, 'Scen 4'!BC12, 'Scen 5'!BC12, 'Scen 6'!BC12, 'Scen 7'!BC12, 'Scen 8'!BC12, 'Scen 9'!BC12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BC12, 'Scen 2'!BC12, 'Scen 3'!BC12, 'Scen 4'!BC12, 'Scen 5'!BC12,'Scen 6'!BC12, 'Scen 7'!BC12, 'Scen 8'!BC12, 'Scen 9'!BC12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BD12, 'Scen 2'!BD12, 'Scen 3'!BD12, 'Scen 4'!BD12, 'Scen 5'!BD12, 'Scen 6'!BD12, 'Scen 7'!BD12, 'Scen 8'!BD12, 'Scen 9'!BD12) <>\nCHOOSE( $L$2, 'Scen 1'!BD12, 'Scen 2'!BD12, 'Scen 3'!BD12, 'Scen 4'!BD12, 'Scen 5'!BD12, 'Scen 6'!BD12, 'Scen 7'!BD12, 'Scen 8'!BD12, 'Scen 9'!BD12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BD12, 'Scen 2'!BD12, 'Scen 3'!BD12, 'Scen 4'!BD12, 'Scen 5'!BD12,'Scen 6'!BD12, 'Scen 7'!BD12, 'Scen 8'!BD12, 'Scen 9'!BD12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BE12, 'Scen 2'!BE12, 'Scen 3'!BE12, 'Scen 4'!BE12, 'Scen 5'!BE12, 'Scen 6'!BE12, 'Scen 7'!BE12, 'Scen 8'!BE12, 'Scen 9'!BE12) <>\nCHOOSE( $L$2, 'Scen 1'!BE12, 'Scen 2'!BE12, 'Scen 3'!BE12, 'Scen 4'!BE12, 'Scen 5'!BE12, 'Scen 6'!BE12, 'Scen 7'!BE12, 'Scen 8'!BE12, 'Scen 9'!BE12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BE12, 'Scen 2'!BE12, 'Scen 3'!BE12, 'Scen 4'!BE12, 'Scen 5'!BE12,'Scen 6'!BE12, 'Scen 7'!BE12, 'Scen 8'!BE12, 'Scen 9'!BE12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BF12, 'Scen 2'!BF12, 'Scen 3'!BF12, 'Scen 4'!BF12, 'Scen 5'!BF12, 'Scen 6'!BF12, 'Scen 7'!BF12, 'Scen 8'!BF12, 'Scen 9'!BF12) <>\nCHOOSE( $L$2, 'Scen 1'!BF12, 'Scen 2'!BF12, 'Scen 3'!BF12, 'Scen 4'!BF12, 'Scen 5'!BF12, 'Scen 6'!BF12, 'Scen 7'!BF12, 'Scen 8'!BF12, 'Scen 9'!BF12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BF12, 'Scen 2'!BF12, 'Scen 3'!BF12, 'Scen 4'!BF12, 'Scen 5'!BF12,'Scen 6'!BF12, 'Scen 7'!BF12, 'Scen 8'!BF12, 'Scen 9'!BF12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BG12, 'Scen 2'!BG12, 'Scen 3'!BG12, 'Scen 4'!BG12, 'Scen 5'!BG12, 'Scen 6'!BG12, 'Scen 7'!BG12, 'Scen 8'!BG12, 'Scen 9'!BG12) <>\nCHOOSE( $L$2, 'Scen 1'!BG12, 'Scen 2'!BG12, 'Scen 3'!BG12, 'Scen 4'!BG12, 'Scen 5'!BG12, 'Scen 6'!BG12, 'Scen 7'!BG12, 'Scen 8'!BG12, 'Scen 9'!BG12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BG12, 'Scen 2'!BG12, 'Scen 3'!BG12, 'Scen 4'!BG12, 'Scen 5'!BG12,'Scen 6'!BG12, 'Scen 7'!BG12, 'Scen 8'!BG12, 'Scen 9'!BG12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BH12, 'Scen 2'!BH12, 'Scen 3'!BH12, 'Scen 4'!BH12, 'Scen 5'!BH12, 'Scen 6'!BH12, 'Scen 7'!BH12, 'Scen 8'!BH12, 'Scen 9'!BH12) <>\nCHOOSE( $L$2, 'Scen 1'!BH12, 'Scen 2'!BH12, 'Scen 3'!BH12, 'Scen 4'!BH12, 'Scen 5'!BH12, 'Scen 6'!BH12, 'Scen 7'!BH12, 'Scen 8'!BH12, 'Scen 9'!BH12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BH12, 'Scen 2'!BH12, 'Scen 3'!BH12, 'Scen 4'!BH12, 'Scen 5'!BH12,'Scen 6'!BH12, 'Scen 7'!BH12, 'Scen 8'!BH12, 'Scen 9'!BH12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BI12, 'Scen 2'!BI12, 'Scen 3'!BI12, 'Scen 4'!BI12, 'Scen 5'!BI12, 'Scen 6'!BI12, 'Scen 7'!BI12, 'Scen 8'!BI12, 'Scen 9'!BI12) <>\nCHOOSE( $L$2, 'Scen 1'!BI12, 'Scen 2'!BI12, 'Scen 3'!BI12, 'Scen 4'!BI12, 'Scen 5'!BI12, 'Scen 6'!BI12, 'Scen 7'!BI12, 'Scen 8'!BI12, 'Scen 9'!BI12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BI12, 'Scen 2'!BI12, 'Scen 3'!BI12, 'Scen 4'!BI12, 'Scen 5'!BI12,'Scen 6'!BI12, 'Scen 7'!BI12, 'Scen 8'!BI12, 'Scen 9'!BI12 ) )","v":"Forecast"},{"$f":" IF( CHOOSE( $L$1, 'Scen 1'!BJ12, 'Scen 2'!BJ12, 'Scen 3'!BJ12, 'Scen 4'!BJ12, 'Scen 5'!BJ12, 'Scen 6'!BJ12, 'Scen 7'!BJ12, 'Scen 8'!BJ12, 'Scen 9'!BJ12) <>\nCHOOSE( $L$2, 'Scen 1'!BJ12, 'Scen 2'!BJ12, 'Scen 3'!BJ12, 'Scen 4'!BJ12, 'Scen 5'!BJ12, 'Scen 6'!BJ12, 'Scen 7'!BJ12, 'Scen 8'!BJ12, 'Scen 9'!BJ12 ), \"DIFFERENT\", CHOOSE( $L$1, 'Scen 1'!BJ12, 'Scen 2'!BJ12, 'Scen 3'!BJ12, 'Scen 4'!BJ12, 'Scen 5'!BJ12,'Scen 6'!BJ12, 'Scen 7'!BJ12, 'Scen 8'!BJ12, 'Scen 9'!BJ12 ) )","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y17,'Scen 2'!Y17,'Scen 3'!Y17,'Scen 4'!Y17,'Scen 5'!Y17,'Scen 6'!Y17,'Scen 7'!Y17,'Scen 8'!Y17,'Scen 9'!Y17)-\nCHOOSE($L$2,'Scen 1'!Y17,'Scen 2'!Y17,'Scen 3'!Y17,'Scen 4'!Y17,'Scen 5'!Y17,'Scen 6'!Y17,'Scen 7'!Y17,'Scen 8'!Y17,'Scen 9'!Y17),\"\")","v":-1523.5093029708223},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA17,'Scen 2'!AA17,'Scen 3'!AA17,'Scen 4'!AA17,'Scen 5'!AA17,'Scen 6'!AA17,'Scen 7'!AA17,'Scen 8'!AA17,'Scen 9'!AA17)-\nCHOOSE($L$2,'Scen 1'!AA17,'Scen 2'!AA17,'Scen 3'!AA17,'Scen 4'!AA17,'Scen 5'!AA17,'Scen 6'!AA17,'Scen 7'!AA17,'Scen 8'!AA17,'Scen 9'!AA17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB17,'Scen 2'!AB17,'Scen 3'!AB17,'Scen 4'!AB17,'Scen 5'!AB17,'Scen 6'!AB17,'Scen 7'!AB17,'Scen 8'!AB17,'Scen 9'!AB17)-\nCHOOSE($L$2,'Scen 1'!AB17,'Scen 2'!AB17,'Scen 3'!AB17,'Scen 4'!AB17,'Scen 5'!AB17,'Scen 6'!AB17,'Scen 7'!AB17,'Scen 8'!AB17,'Scen 9'!AB17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC17,'Scen 2'!AC17,'Scen 3'!AC17,'Scen 4'!AC17,'Scen 5'!AC17,'Scen 6'!AC17,'Scen 7'!AC17,'Scen 8'!AC17,'Scen 9'!AC17)-\nCHOOSE($L$2,'Scen 1'!AC17,'Scen 2'!AC17,'Scen 3'!AC17,'Scen 4'!AC17,'Scen 5'!AC17,'Scen 6'!AC17,'Scen 7'!AC17,'Scen 8'!AC17,'Scen 9'!AC17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD17,'Scen 2'!AD17,'Scen 3'!AD17,'Scen 4'!AD17,'Scen 5'!AD17,'Scen 6'!AD17,'Scen 7'!AD17,'Scen 8'!AD17,'Scen 9'!AD17)-\nCHOOSE($L$2,'Scen 1'!AD17,'Scen 2'!AD17,'Scen 3'!AD17,'Scen 4'!AD17,'Scen 5'!AD17,'Scen 6'!AD17,'Scen 7'!AD17,'Scen 8'!AD17,'Scen 9'!AD17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE17,'Scen 2'!AE17,'Scen 3'!AE17,'Scen 4'!AE17,'Scen 5'!AE17,'Scen 6'!AE17,'Scen 7'!AE17,'Scen 8'!AE17,'Scen 9'!AE17)-\nCHOOSE($L$2,'Scen 1'!AE17,'Scen 2'!AE17,'Scen 3'!AE17,'Scen 4'!AE17,'Scen 5'!AE17,'Scen 6'!AE17,'Scen 7'!AE17,'Scen 8'!AE17,'Scen 9'!AE17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF17,'Scen 2'!AF17,'Scen 3'!AF17,'Scen 4'!AF17,'Scen 5'!AF17,'Scen 6'!AF17,'Scen 7'!AF17,'Scen 8'!AF17,'Scen 9'!AF17)-\nCHOOSE($L$2,'Scen 1'!AF17,'Scen 2'!AF17,'Scen 3'!AF17,'Scen 4'!AF17,'Scen 5'!AF17,'Scen 6'!AF17,'Scen 7'!AF17,'Scen 8'!AF17,'Scen 9'!AF17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG17,'Scen 2'!AG17,'Scen 3'!AG17,'Scen 4'!AG17,'Scen 5'!AG17,'Scen 6'!AG17,'Scen 7'!AG17,'Scen 8'!AG17,'Scen 9'!AG17)-\nCHOOSE($L$2,'Scen 1'!AG17,'Scen 2'!AG17,'Scen 3'!AG17,'Scen 4'!AG17,'Scen 5'!AG17,'Scen 6'!AG17,'Scen 7'!AG17,'Scen 8'!AG17,'Scen 9'!AG17),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH17,'Scen 2'!AH17,'Scen 3'!AH17,'Scen 4'!AH17,'Scen 5'!AH17,'Scen 6'!AH17,'Scen 7'!AH17,'Scen 8'!AH17,'Scen 9'!AH17)-\nCHOOSE($L$2,'Scen 1'!AH17,'Scen 2'!AH17,'Scen 3'!AH17,'Scen 4'!AH17,'Scen 5'!AH17,'Scen 6'!AH17,'Scen 7'!AH17,'Scen 8'!AH17,'Scen 9'!AH17),\"\")","v":262.65299999999957},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI17,'Scen 2'!AI17,'Scen 3'!AI17,'Scen 4'!AI17,'Scen 5'!AI17,'Scen 6'!AI17,'Scen 7'!AI17,'Scen 8'!AI17,'Scen 9'!AI17)-\nCHOOSE($L$2,'Scen 1'!AI17,'Scen 2'!AI17,'Scen 3'!AI17,'Scen 4'!AI17,'Scen 5'!AI17,'Scen 6'!AI17,'Scen 7'!AI17,'Scen 8'!AI17,'Scen 9'!AI17),\"\")","v":187.05804883504788},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ17,'Scen 2'!AJ17,'Scen 3'!AJ17,'Scen 4'!AJ17,'Scen 5'!AJ17,'Scen 6'!AJ17,'Scen 7'!AJ17,'Scen 8'!AJ17,'Scen 9'!AJ17)-\nCHOOSE($L$2,'Scen 1'!AJ17,'Scen 2'!AJ17,'Scen 3'!AJ17,'Scen 4'!AJ17,'Scen 5'!AJ17,'Scen 6'!AJ17,'Scen 7'!AJ17,'Scen 8'!AJ17,'Scen 9'!AJ17),\"\")","v":-419.10337554928401},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK17,'Scen 2'!AK17,'Scen 3'!AK17,'Scen 4'!AK17,'Scen 5'!AK17,'Scen 6'!AK17,'Scen 7'!AK17,'Scen 8'!AK17,'Scen 9'!AK17)-\nCHOOSE($L$2,'Scen 1'!AK17,'Scen 2'!AK17,'Scen 3'!AK17,'Scen 4'!AK17,'Scen 5'!AK17,'Scen 6'!AK17,'Scen 7'!AK17,'Scen 8'!AK17,'Scen 9'!AK17),\"\")","v":-618.97443877184355},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL17,'Scen 2'!AL17,'Scen 3'!AL17,'Scen 4'!AL17,'Scen 5'!AL17,'Scen 6'!AL17,'Scen 7'!AL17,'Scen 8'!AL17,'Scen 9'!AL17)-\nCHOOSE($L$2,'Scen 1'!AL17,'Scen 2'!AL17,'Scen 3'!AL17,'Scen 4'!AL17,'Scen 5'!AL17,'Scen 6'!AL17,'Scen 7'!AL17,'Scen 8'!AL17,'Scen 9'!AL17),\"\")","v":-671.03853863231325},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM17,'Scen 2'!AM17,'Scen 3'!AM17,'Scen 4'!AM17,'Scen 5'!AM17,'Scen 6'!AM17,'Scen 7'!AM17,'Scen 8'!AM17,'Scen 9'!AM17)-\nCHOOSE($L$2,'Scen 1'!AM17,'Scen 2'!AM17,'Scen 3'!AM17,'Scen 4'!AM17,'Scen 5'!AM17,'Scen 6'!AM17,'Scen 7'!AM17,'Scen 8'!AM17,'Scen 9'!AM17),\"\")","v":-17.663193538776113},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN17,'Scen 2'!AN17,'Scen 3'!AN17,'Scen 4'!AN17,'Scen 5'!AN17,'Scen 6'!AN17,'Scen 7'!AN17,'Scen 8'!AN17,'Scen 9'!AN17)-\nCHOOSE($L$2,'Scen 1'!AN17,'Scen 2'!AN17,'Scen 3'!AN17,'Scen 4'!AN17,'Scen 5'!AN17,'Scen 6'!AN17,'Scen 7'!AN17,'Scen 8'!AN17,'Scen 9'!AN17),\"\")","v":-18.016457409551776},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO17,'Scen 2'!AO17,'Scen 3'!AO17,'Scen 4'!AO17,'Scen 5'!AO17,'Scen 6'!AO17,'Scen 7'!AO17,'Scen 8'!AO17,'Scen 9'!AO17)-\nCHOOSE($L$2,'Scen 1'!AO17,'Scen 2'!AO17,'Scen 3'!AO17,'Scen 4'!AO17,'Scen 5'!AO17,'Scen 6'!AO17,'Scen 7'!AO17,'Scen 8'!AO17,'Scen 9'!AO17),\"\")","v":-18.376786557742889},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP17,'Scen 2'!AP17,'Scen 3'!AP17,'Scen 4'!AP17,'Scen 5'!AP17,'Scen 6'!AP17,'Scen 7'!AP17,'Scen 8'!AP17,'Scen 9'!AP17)-\nCHOOSE($L$2,'Scen 1'!AP17,'Scen 2'!AP17,'Scen 3'!AP17,'Scen 4'!AP17,'Scen 5'!AP17,'Scen 6'!AP17,'Scen 7'!AP17,'Scen 8'!AP17,'Scen 9'!AP17),\"\")","v":-18.74432228889782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ17,'Scen 2'!AQ17,'Scen 3'!AQ17,'Scen 4'!AQ17,'Scen 5'!AQ17,'Scen 6'!AQ17,'Scen 7'!AQ17,'Scen 8'!AQ17,'Scen 9'!AQ17)-\nCHOOSE($L$2,'Scen 1'!AQ17,'Scen 2'!AQ17,'Scen 3'!AQ17,'Scen 4'!AQ17,'Scen 5'!AQ17,'Scen 6'!AQ17,'Scen 7'!AQ17,'Scen 8'!AQ17,'Scen 9'!AQ17),\"\")","v":-19.119208734676249},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR17,'Scen 2'!AR17,'Scen 3'!AR17,'Scen 4'!AR17,'Scen 5'!AR17,'Scen 6'!AR17,'Scen 7'!AR17,'Scen 8'!AR17,'Scen 9'!AR17)-\nCHOOSE($L$2,'Scen 1'!AR17,'Scen 2'!AR17,'Scen 3'!AR17,'Scen 4'!AR17,'Scen 5'!AR17,'Scen 6'!AR17,'Scen 7'!AR17,'Scen 8'!AR17,'Scen 9'!AR17),\"\")","v":-7.939169534280154},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS17,'Scen 2'!AS17,'Scen 3'!AS17,'Scen 4'!AS17,'Scen 5'!AS17,'Scen 6'!AS17,'Scen 7'!AS17,'Scen 8'!AS17,'Scen 9'!AS17)-\nCHOOSE($L$2,'Scen 1'!AS17,'Scen 2'!AS17,'Scen 3'!AS17,'Scen 4'!AS17,'Scen 5'!AS17,'Scen 6'!AS17,'Scen 7'!AS17,'Scen 8'!AS17,'Scen 9'!AS17),\"\")","v":-8.0979529249661937},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT17,'Scen 2'!AT17,'Scen 3'!AT17,'Scen 4'!AT17,'Scen 5'!AT17,'Scen 6'!AT17,'Scen 7'!AT17,'Scen 8'!AT17,'Scen 9'!AT17)-\nCHOOSE($L$2,'Scen 1'!AT17,'Scen 2'!AT17,'Scen 3'!AT17,'Scen 4'!AT17,'Scen 5'!AT17,'Scen 6'!AT17,'Scen 7'!AT17,'Scen 8'!AT17,'Scen 9'!AT17),\"\")","v":-8.2599119834649173},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU17,'Scen 2'!AU17,'Scen 3'!AU17,'Scen 4'!AU17,'Scen 5'!AU17,'Scen 6'!AU17,'Scen 7'!AU17,'Scen 8'!AU17,'Scen 9'!AU17)-\nCHOOSE($L$2,'Scen 1'!AU17,'Scen 2'!AU17,'Scen 3'!AU17,'Scen 4'!AU17,'Scen 5'!AU17,'Scen 6'!AU17,'Scen 7'!AU17,'Scen 8'!AU17,'Scen 9'!AU17),\"\")","v":-8.4251102231341974},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV17,'Scen 2'!AV17,'Scen 3'!AV17,'Scen 4'!AV17,'Scen 5'!AV17,'Scen 6'!AV17,'Scen 7'!AV17,'Scen 8'!AV17,'Scen 9'!AV17)-\nCHOOSE($L$2,'Scen 1'!AV17,'Scen 2'!AV17,'Scen 3'!AV17,'Scen 4'!AV17,'Scen 5'!AV17,'Scen 6'!AV17,'Scen 7'!AV17,'Scen 8'!AV17,'Scen 9'!AV17),\"\")","v":-8.5936124275972361},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW17,'Scen 2'!AW17,'Scen 3'!AW17,'Scen 4'!AW17,'Scen 5'!AW17,'Scen 6'!AW17,'Scen 7'!AW17,'Scen 8'!AW17,'Scen 9'!AW17)-\nCHOOSE($L$2,'Scen 1'!AW17,'Scen 2'!AW17,'Scen 3'!AW17,'Scen 4'!AW17,'Scen 5'!AW17,'Scen 6'!AW17,'Scen 7'!AW17,'Scen 8'!AW17,'Scen 9'!AW17),\"\")","v":-5.5815935910072767},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX17,'Scen 2'!AX17,'Scen 3'!AX17,'Scen 4'!AX17,'Scen 5'!AX17,'Scen 6'!AX17,'Scen 7'!AX17,'Scen 8'!AX17,'Scen 9'!AX17)-\nCHOOSE($L$2,'Scen 1'!AX17,'Scen 2'!AX17,'Scen 3'!AX17,'Scen 4'!AX17,'Scen 5'!AX17,'Scen 6'!AX17,'Scen 7'!AX17,'Scen 8'!AX17,'Scen 9'!AX17),\"\")","v":-5.6932254628272858},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY17,'Scen 2'!AY17,'Scen 3'!AY17,'Scen 4'!AY17,'Scen 5'!AY17,'Scen 6'!AY17,'Scen 7'!AY17,'Scen 8'!AY17,'Scen 9'!AY17)-\nCHOOSE($L$2,'Scen 1'!AY17,'Scen 2'!AY17,'Scen 3'!AY17,'Scen 4'!AY17,'Scen 5'!AY17,'Scen 6'!AY17,'Scen 7'!AY17,'Scen 8'!AY17,'Scen 9'!AY17),\"\")","v":-5.8070899720837588},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ17,'Scen 2'!AZ17,'Scen 3'!AZ17,'Scen 4'!AZ17,'Scen 5'!AZ17,'Scen 6'!AZ17,'Scen 7'!AZ17,'Scen 8'!AZ17,'Scen 9'!AZ17)-\nCHOOSE($L$2,'Scen 1'!AZ17,'Scen 2'!AZ17,'Scen 3'!AZ17,'Scen 4'!AZ17,'Scen 5'!AZ17,'Scen 6'!AZ17,'Scen 7'!AZ17,'Scen 8'!AZ17,'Scen 9'!AZ17),\"\")","v":-5.9232317715254794},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA17,'Scen 2'!BA17,'Scen 3'!BA17,'Scen 4'!BA17,'Scen 5'!BA17,'Scen 6'!BA17,'Scen 7'!BA17,'Scen 8'!BA17,'Scen 9'!BA17)-\nCHOOSE($L$2,'Scen 1'!BA17,'Scen 2'!BA17,'Scen 3'!BA17,'Scen 4'!BA17,'Scen 5'!BA17,'Scen 6'!BA17,'Scen 7'!BA17,'Scen 8'!BA17,'Scen 9'!BA17),\"\")","v":-6.0416964069563619},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB17,'Scen 2'!BB17,'Scen 3'!BB17,'Scen 4'!BB17,'Scen 5'!BB17,'Scen 6'!BB17,'Scen 7'!BB17,'Scen 8'!BB17,'Scen 9'!BB17)-\nCHOOSE($L$2,'Scen 1'!BB17,'Scen 2'!BB17,'Scen 3'!BB17,'Scen 4'!BB17,'Scen 5'!BB17,'Scen 6'!BB17,'Scen 7'!BB17,'Scen 8'!BB17,'Scen 9'!BB17),\"\")","v":-5.147801736285146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC17,'Scen 2'!BC17,'Scen 3'!BC17,'Scen 4'!BC17,'Scen 5'!BC17,'Scen 6'!BC17,'Scen 7'!BC17,'Scen 8'!BC17,'Scen 9'!BC17)-\nCHOOSE($L$2,'Scen 1'!BC17,'Scen 2'!BC17,'Scen 3'!BC17,'Scen 4'!BC17,'Scen 5'!BC17,'Scen 6'!BC17,'Scen 7'!BC17,'Scen 8'!BC17,'Scen 9'!BC17),\"\")","v":-5.2507577710116493},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD17,'Scen 2'!BD17,'Scen 3'!BD17,'Scen 4'!BD17,'Scen 5'!BD17,'Scen 6'!BD17,'Scen 7'!BD17,'Scen 8'!BD17,'Scen 9'!BD17)-\nCHOOSE($L$2,'Scen 1'!BD17,'Scen 2'!BD17,'Scen 3'!BD17,'Scen 4'!BD17,'Scen 5'!BD17,'Scen 6'!BD17,'Scen 7'!BD17,'Scen 8'!BD17,'Scen 9'!BD17),\"\")","v":-5.3557729264316549},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE17,'Scen 2'!BE17,'Scen 3'!BE17,'Scen 4'!BE17,'Scen 5'!BE17,'Scen 6'!BE17,'Scen 7'!BE17,'Scen 8'!BE17,'Scen 9'!BE17)-\nCHOOSE($L$2,'Scen 1'!BE17,'Scen 2'!BE17,'Scen 3'!BE17,'Scen 4'!BE17,'Scen 5'!BE17,'Scen 6'!BE17,'Scen 7'!BE17,'Scen 8'!BE17,'Scen 9'!BE17),\"\")","v":-5.4628883849600243},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF17,'Scen 2'!BF17,'Scen 3'!BF17,'Scen 4'!BF17,'Scen 5'!BF17,'Scen 6'!BF17,'Scen 7'!BF17,'Scen 8'!BF17,'Scen 9'!BF17)-\nCHOOSE($L$2,'Scen 1'!BF17,'Scen 2'!BF17,'Scen 3'!BF17,'Scen 4'!BF17,'Scen 5'!BF17,'Scen 6'!BF17,'Scen 7'!BF17,'Scen 8'!BF17,'Scen 9'!BF17),\"\")","v":-5.5721461526595704},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG17,'Scen 2'!BG17,'Scen 3'!BG17,'Scen 4'!BG17,'Scen 5'!BG17,'Scen 6'!BG17,'Scen 7'!BG17,'Scen 8'!BG17,'Scen 9'!BG17)-\nCHOOSE($L$2,'Scen 1'!BG17,'Scen 2'!BG17,'Scen 3'!BG17,'Scen 4'!BG17,'Scen 5'!BG17,'Scen 6'!BG17,'Scen 7'!BG17,'Scen 8'!BG17,'Scen 9'!BG17),\"\")","v":-18.204562164465642},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH17,'Scen 2'!BH17,'Scen 3'!BH17,'Scen 4'!BH17,'Scen 5'!BH17,'Scen 6'!BH17,'Scen 7'!BH17,'Scen 8'!BH17,'Scen 9'!BH17)-\nCHOOSE($L$2,'Scen 1'!BH17,'Scen 2'!BH17,'Scen 3'!BH17,'Scen 4'!BH17,'Scen 5'!BH17,'Scen 6'!BH17,'Scen 7'!BH17,'Scen 8'!BH17,'Scen 9'!BH17),\"\")","v":-18.568653407755846},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI17,'Scen 2'!BI17,'Scen 3'!BI17,'Scen 4'!BI17,'Scen 5'!BI17,'Scen 6'!BI17,'Scen 7'!BI17,'Scen 8'!BI17,'Scen 9'!BI17)-\nCHOOSE($L$2,'Scen 1'!BI17,'Scen 2'!BI17,'Scen 3'!BI17,'Scen 4'!BI17,'Scen 5'!BI17,'Scen 6'!BI17,'Scen 7'!BI17,'Scen 8'!BI17,'Scen 9'!BI17),\"\")","v":-18.940026475910599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ17,'Scen 2'!BJ17,'Scen 3'!BJ17,'Scen 4'!BJ17,'Scen 5'!BJ17,'Scen 6'!BJ17,'Scen 7'!BJ17,'Scen 8'!BJ17,'Scen 9'!BJ17)-\nCHOOSE($L$2,'Scen 1'!BJ17,'Scen 2'!BJ17,'Scen 3'!BJ17,'Scen 4'!BJ17,'Scen 5'!BJ17,'Scen 6'!BJ17,'Scen 7'!BJ17,'Scen 8'!BJ17,'Scen 9'!BJ17),\"\")","v":-19.31882700542792}]
[null,null,null,null,"Total Cargo revenue",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y18,'Scen 2'!Y18,'Scen 3'!Y18,'Scen 4'!Y18,'Scen 5'!Y18,'Scen 6'!Y18,'Scen 7'!Y18,'Scen 8'!Y18,'Scen 9'!Y18)-\nCHOOSE($L$2,'Scen 1'!Y18,'Scen 2'!Y18,'Scen 3'!Y18,'Scen 4'!Y18,'Scen 5'!Y18,'Scen 6'!Y18,'Scen 7'!Y18,'Scen 8'!Y18,'Scen 9'!Y18),\"\")","v":-5.2194783048951194},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA18,'Scen 2'!AA18,'Scen 3'!AA18,'Scen 4'!AA18,'Scen 5'!AA18,'Scen 6'!AA18,'Scen 7'!AA18,'Scen 8'!AA18,'Scen 9'!AA18)-\nCHOOSE($L$2,'Scen 1'!AA18,'Scen 2'!AA18,'Scen 3'!AA18,'Scen 4'!AA18,'Scen 5'!AA18,'Scen 6'!AA18,'Scen 7'!AA18,'Scen 8'!AA18,'Scen 9'!AA18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB18,'Scen 2'!AB18,'Scen 3'!AB18,'Scen 4'!AB18,'Scen 5'!AB18,'Scen 6'!AB18,'Scen 7'!AB18,'Scen 8'!AB18,'Scen 9'!AB18)-\nCHOOSE($L$2,'Scen 1'!AB18,'Scen 2'!AB18,'Scen 3'!AB18,'Scen 4'!AB18,'Scen 5'!AB18,'Scen 6'!AB18,'Scen 7'!AB18,'Scen 8'!AB18,'Scen 9'!AB18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC18,'Scen 2'!AC18,'Scen 3'!AC18,'Scen 4'!AC18,'Scen 5'!AC18,'Scen 6'!AC18,'Scen 7'!AC18,'Scen 8'!AC18,'Scen 9'!AC18)-\nCHOOSE($L$2,'Scen 1'!AC18,'Scen 2'!AC18,'Scen 3'!AC18,'Scen 4'!AC18,'Scen 5'!AC18,'Scen 6'!AC18,'Scen 7'!AC18,'Scen 8'!AC18,'Scen 9'!AC18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD18,'Scen 2'!AD18,'Scen 3'!AD18,'Scen 4'!AD18,'Scen 5'!AD18,'Scen 6'!AD18,'Scen 7'!AD18,'Scen 8'!AD18,'Scen 9'!AD18)-\nCHOOSE($L$2,'Scen 1'!AD18,'Scen 2'!AD18,'Scen 3'!AD18,'Scen 4'!AD18,'Scen 5'!AD18,'Scen 6'!AD18,'Scen 7'!AD18,'Scen 8'!AD18,'Scen 9'!AD18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE18,'Scen 2'!AE18,'Scen 3'!AE18,'Scen 4'!AE18,'Scen 5'!AE18,'Scen 6'!AE18,'Scen 7'!AE18,'Scen 8'!AE18,'Scen 9'!AE18)-\nCHOOSE($L$2,'Scen 1'!AE18,'Scen 2'!AE18,'Scen 3'!AE18,'Scen 4'!AE18,'Scen 5'!AE18,'Scen 6'!AE18,'Scen 7'!AE18,'Scen 8'!AE18,'Scen 9'!AE18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF18,'Scen 2'!AF18,'Scen 3'!AF18,'Scen 4'!AF18,'Scen 5'!AF18,'Scen 6'!AF18,'Scen 7'!AF18,'Scen 8'!AF18,'Scen 9'!AF18)-\nCHOOSE($L$2,'Scen 1'!AF18,'Scen 2'!AF18,'Scen 3'!AF18,'Scen 4'!AF18,'Scen 5'!AF18,'Scen 6'!AF18,'Scen 7'!AF18,'Scen 8'!AF18,'Scen 9'!AF18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG18,'Scen 2'!AG18,'Scen 3'!AG18,'Scen 4'!AG18,'Scen 5'!AG18,'Scen 6'!AG18,'Scen 7'!AG18,'Scen 8'!AG18,'Scen 9'!AG18)-\nCHOOSE($L$2,'Scen 1'!AG18,'Scen 2'!AG18,'Scen 3'!AG18,'Scen 4'!AG18,'Scen 5'!AG18,'Scen 6'!AG18,'Scen 7'!AG18,'Scen 8'!AG18,'Scen 9'!AG18),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH18,'Scen 2'!AH18,'Scen 3'!AH18,'Scen 4'!AH18,'Scen 5'!AH18,'Scen 6'!AH18,'Scen 7'!AH18,'Scen 8'!AH18,'Scen 9'!AH18)-\nCHOOSE($L$2,'Scen 1'!AH18,'Scen 2'!AH18,'Scen 3'!AH18,'Scen 4'!AH18,'Scen 5'!AH18,'Scen 6'!AH18,'Scen 7'!AH18,'Scen 8'!AH18,'Scen 9'!AH18),\"\")","v":-16.894851571104887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI18,'Scen 2'!AI18,'Scen 3'!AI18,'Scen 4'!AI18,'Scen 5'!AI18,'Scen 6'!AI18,'Scen 7'!AI18,'Scen 8'!AI18,'Scen 9'!AI18)-\nCHOOSE($L$2,'Scen 1'!AI18,'Scen 2'!AI18,'Scen 3'!AI18,'Scen 4'!AI18,'Scen 5'!AI18,'Scen 6'!AI18,'Scen 7'!AI18,'Scen 8'!AI18,'Scen 9'!AI18),\"\")","v":-8.4611437334993624},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ18,'Scen 2'!AJ18,'Scen 3'!AJ18,'Scen 4'!AJ18,'Scen 5'!AJ18,'Scen 6'!AJ18,'Scen 7'!AJ18,'Scen 8'!AJ18,'Scen 9'!AJ18)-\nCHOOSE($L$2,'Scen 1'!AJ18,'Scen 2'!AJ18,'Scen 3'!AJ18,'Scen 4'!AJ18,'Scen 5'!AJ18,'Scen 6'!AJ18,'Scen 7'!AJ18,'Scen 8'!AJ18,'Scen 9'!AJ18),\"\")","v":-6.1232212590024773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK18,'Scen 2'!AK18,'Scen 3'!AK18,'Scen 4'!AK18,'Scen 5'!AK18,'Scen 6'!AK18,'Scen 7'!AK18,'Scen 8'!AK18,'Scen 9'!AK18)-\nCHOOSE($L$2,'Scen 1'!AK18,'Scen 2'!AK18,'Scen 3'!AK18,'Scen 4'!AK18,'Scen 5'!AK18,'Scen 6'!AK18,'Scen 7'!AK18,'Scen 8'!AK18,'Scen 9'!AK18),\"\")","v":-1.0193311143803339},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL18,'Scen 2'!AL18,'Scen 3'!AL18,'Scen 4'!AL18,'Scen 5'!AL18,'Scen 6'!AL18,'Scen 7'!AL18,'Scen 8'!AL18,'Scen 9'!AL18)-\nCHOOSE($L$2,'Scen 1'!AL18,'Scen 2'!AL18,'Scen 3'!AL18,'Scen 4'!AL18,'Scen 5'!AL18,'Scen 6'!AL18,'Scen 7'!AL18,'Scen 8'!AL18,'Scen 9'!AL18),\"\")","v":-1.955717897730775},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM18,'Scen 2'!AM18,'Scen 3'!AM18,'Scen 4'!AM18,'Scen 5'!AM18,'Scen 6'!AM18,'Scen 7'!AM18,'Scen 8'!AM18,'Scen 9'!AM18)-\nCHOOSE($L$2,'Scen 1'!AM18,'Scen 2'!AM18,'Scen 3'!AM18,'Scen 4'!AM18,'Scen 5'!AM18,'Scen 6'!AM18,'Scen 7'!AM18,'Scen 8'!AM18,'Scen 9'!AM18),\"\")","v":0.99460074497464213},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN18,'Scen 2'!AN18,'Scen 3'!AN18,'Scen 4'!AN18,'Scen 5'!AN18,'Scen 6'!AN18,'Scen 7'!AN18,'Scen 8'!AN18,'Scen 9'!AN18)-\nCHOOSE($L$2,'Scen 1'!AN18,'Scen 2'!AN18,'Scen 3'!AN18,'Scen 4'!AN18,'Scen 5'!AN18,'Scen 6'!AN18,'Scen 7'!AN18,'Scen 8'!AN18,'Scen 9'!AN18),\"\")","v":1.007684024976589},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO18,'Scen 2'!AO18,'Scen 3'!AO18,'Scen 4'!AO18,'Scen 5'!AO18,'Scen 6'!AO18,'Scen 7'!AO18,'Scen 8'!AO18,'Scen 9'!AO18)-\nCHOOSE($L$2,'Scen 1'!AO18,'Scen 2'!AO18,'Scen 3'!AO18,'Scen 4'!AO18,'Scen 5'!AO18,'Scen 6'!AO18,'Scen 7'!AO18,'Scen 8'!AO18,'Scen 9'!AO18),\"\")","v":1.0206571611081756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP18,'Scen 2'!AP18,'Scen 3'!AP18,'Scen 4'!AP18,'Scen 5'!AP18,'Scen 6'!AP18,'Scen 7'!AP18,'Scen 8'!AP18,'Scen 9'!AP18)-\nCHOOSE($L$2,'Scen 1'!AP18,'Scen 2'!AP18,'Scen 3'!AP18,'Scen 4'!AP18,'Scen 5'!AP18,'Scen 6'!AP18,'Scen 7'!AP18,'Scen 8'!AP18,'Scen 9'!AP18),\"\")","v":1.0335017697851772},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ18,'Scen 2'!AQ18,'Scen 3'!AQ18,'Scen 4'!AQ18,'Scen 5'!AQ18,'Scen 6'!AQ18,'Scen 7'!AQ18,'Scen 8'!AQ18,'Scen 9'!AQ18)-\nCHOOSE($L$2,'Scen 1'!AQ18,'Scen 2'!AQ18,'Scen 3'!AQ18,'Scen 4'!AQ18,'Scen 5'!AQ18,'Scen 6'!AQ18,'Scen 7'!AQ18,'Scen 8'!AQ18,'Scen 9'!AQ18),\"\")","v":1.0461984635377988},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR18,'Scen 2'!AR18,'Scen 3'!AR18,'Scen 4'!AR18,'Scen 5'!AR18,'Scen 6'!AR18,'Scen 7'!AR18,'Scen 8'!AR18,'Scen 9'!AR18)-\nCHOOSE($L$2,'Scen 1'!AR18,'Scen 2'!AR18,'Scen 3'!AR18,'Scen 4'!AR18,'Scen 5'!AR18,'Scen 6'!AR18,'Scen 7'!AR18,'Scen 8'!AR18,'Scen 9'!AR18),\"\")","v":1.0587268073227705},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS18,'Scen 2'!AS18,'Scen 3'!AS18,'Scen 4'!AS18,'Scen 5'!AS18,'Scen 6'!AS18,'Scen 7'!AS18,'Scen 8'!AS18,'Scen 9'!AS18)-\nCHOOSE($L$2,'Scen 1'!AS18,'Scen 2'!AS18,'Scen 3'!AS18,'Scen 4'!AS18,'Scen 5'!AS18,'Scen 6'!AS18,'Scen 7'!AS18,'Scen 8'!AS18,'Scen 9'!AS18),\"\")","v":1.0710652731176609},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT18,'Scen 2'!AT18,'Scen 3'!AT18,'Scen 4'!AT18,'Scen 5'!AT18,'Scen 6'!AT18,'Scen 7'!AT18,'Scen 8'!AT18,'Scen 9'!AT18)-\nCHOOSE($L$2,'Scen 1'!AT18,'Scen 2'!AT18,'Scen 3'!AT18,'Scen 4'!AT18,'Scen 5'!AT18,'Scen 6'!AT18,'Scen 7'!AT18,'Scen 8'!AT18,'Scen 9'!AT18),\"\")","v":1.0831911927336506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU18,'Scen 2'!AU18,'Scen 3'!AU18,'Scen 4'!AU18,'Scen 5'!AU18,'Scen 6'!AU18,'Scen 7'!AU18,'Scen 8'!AU18,'Scen 9'!AU18)-\nCHOOSE($L$2,'Scen 1'!AU18,'Scen 2'!AU18,'Scen 3'!AU18,'Scen 4'!AU18,'Scen 5'!AU18,'Scen 6'!AU18,'Scen 7'!AU18,'Scen 8'!AU18,'Scen 9'!AU18),\"\")","v":1.0950807087807952},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV18,'Scen 2'!AV18,'Scen 3'!AV18,'Scen 4'!AV18,'Scen 5'!AV18,'Scen 6'!AV18,'Scen 7'!AV18,'Scen 8'!AV18,'Scen 9'!AV18)-\nCHOOSE($L$2,'Scen 1'!AV18,'Scen 2'!AV18,'Scen 3'!AV18,'Scen 4'!AV18,'Scen 5'!AV18,'Scen 6'!AV18,'Scen 7'!AV18,'Scen 8'!AV18,'Scen 9'!AV18),\"\")","v":1.1067087237173077},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW18,'Scen 2'!AW18,'Scen 3'!AW18,'Scen 4'!AW18,'Scen 5'!AW18,'Scen 6'!AW18,'Scen 7'!AW18,'Scen 8'!AW18,'Scen 9'!AW18)-\nCHOOSE($L$2,'Scen 1'!AW18,'Scen 2'!AW18,'Scen 3'!AW18,'Scen 4'!AW18,'Scen 5'!AW18,'Scen 6'!AW18,'Scen 7'!AW18,'Scen 8'!AW18,'Scen 9'!AW18),\"\")","v":1.1180488469121066},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX18,'Scen 2'!AX18,'Scen 3'!AX18,'Scen 4'!AX18,'Scen 5'!AX18,'Scen 6'!AX18,'Scen 7'!AX18,'Scen 8'!AX18,'Scen 9'!AX18)-\nCHOOSE($L$2,'Scen 1'!AX18,'Scen 2'!AX18,'Scen 3'!AX18,'Scen 4'!AX18,'Scen 5'!AX18,'Scen 6'!AX18,'Scen 7'!AX18,'Scen 8'!AX18,'Scen 9'!AX18),\"\")","v":1.1479740649612218},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY18,'Scen 2'!AY18,'Scen 3'!AY18,'Scen 4'!AY18,'Scen 5'!AY18,'Scen 6'!AY18,'Scen 7'!AY18,'Scen 8'!AY18,'Scen 9'!AY18)-\nCHOOSE($L$2,'Scen 1'!AY18,'Scen 2'!AY18,'Scen 3'!AY18,'Scen 4'!AY18,'Scen 5'!AY18,'Scen 6'!AY18,'Scen 7'!AY18,'Scen 8'!AY18,'Scen 9'!AY18),\"\")","v":1.1787421969330971},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ18,'Scen 2'!AZ18,'Scen 3'!AZ18,'Scen 4'!AZ18,'Scen 5'!AZ18,'Scen 6'!AZ18,'Scen 7'!AZ18,'Scen 8'!AZ18,'Scen 9'!AZ18)-\nCHOOSE($L$2,'Scen 1'!AZ18,'Scen 2'!AZ18,'Scen 3'!AZ18,'Scen 4'!AZ18,'Scen 5'!AZ18,'Scen 6'!AZ18,'Scen 7'!AZ18,'Scen 8'!AZ18,'Scen 9'!AZ18),\"\")","v":1.2103769414758787},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA18,'Scen 2'!BA18,'Scen 3'!BA18,'Scen 4'!BA18,'Scen 5'!BA18,'Scen 6'!BA18,'Scen 7'!BA18,'Scen 8'!BA18,'Scen 9'!BA18)-\nCHOOSE($L$2,'Scen 1'!BA18,'Scen 2'!BA18,'Scen 3'!BA18,'Scen 4'!BA18,'Scen 5'!BA18,'Scen 6'!BA18,'Scen 7'!BA18,'Scen 8'!BA18,'Scen 9'!BA18),\"\")","v":1.2431855821159843},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB18,'Scen 2'!BB18,'Scen 3'!BB18,'Scen 4'!BB18,'Scen 5'!BB18,'Scen 6'!BB18,'Scen 7'!BB18,'Scen 8'!BB18,'Scen 9'!BB18)-\nCHOOSE($L$2,'Scen 1'!BB18,'Scen 2'!BB18,'Scen 3'!BB18,'Scen 4'!BB18,'Scen 5'!BB18,'Scen 6'!BB18,'Scen 7'!BB18,'Scen 8'!BB18,'Scen 9'!BB18),\"\")","v":1.2766365657711667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC18,'Scen 2'!BC18,'Scen 3'!BC18,'Scen 4'!BC18,'Scen 5'!BC18,'Scen 6'!BC18,'Scen 7'!BC18,'Scen 8'!BC18,'Scen 9'!BC18)-\nCHOOSE($L$2,'Scen 1'!BC18,'Scen 2'!BC18,'Scen 3'!BC18,'Scen 4'!BC18,'Scen 5'!BC18,'Scen 6'!BC18,'Scen 7'!BC18,'Scen 8'!BC18,'Scen 9'!BC18),\"\")","v":1.3113312145776383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD18,'Scen 2'!BD18,'Scen 3'!BD18,'Scen 4'!BD18,'Scen 5'!BD18,'Scen 6'!BD18,'Scen 7'!BD18,'Scen 8'!BD18,'Scen 9'!BD18)-\nCHOOSE($L$2,'Scen 1'!BD18,'Scen 2'!BD18,'Scen 3'!BD18,'Scen 4'!BD18,'Scen 5'!BD18,'Scen 6'!BD18,'Scen 7'!BD18,'Scen 8'!BD18,'Scen 9'!BD18),\"\")","v":1.3467027140767485},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE18,'Scen 2'!BE18,'Scen 3'!BE18,'Scen 4'!BE18,'Scen 5'!BE18,'Scen 6'!BE18,'Scen 7'!BE18,'Scen 8'!BE18,'Scen 9'!BE18)-\nCHOOSE($L$2,'Scen 1'!BE18,'Scen 2'!BE18,'Scen 3'!BE18,'Scen 4'!BE18,'Scen 5'!BE18,'Scen 6'!BE18,'Scen 7'!BE18,'Scen 8'!BE18,'Scen 9'!BE18),\"\")","v":1.3833917784766179},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF18,'Scen 2'!BF18,'Scen 3'!BF18,'Scen 4'!BF18,'Scen 5'!BF18,'Scen 6'!BF18,'Scen 7'!BF18,'Scen 8'!BF18,'Scen 9'!BF18)-\nCHOOSE($L$2,'Scen 1'!BF18,'Scen 2'!BF18,'Scen 3'!BF18,'Scen 4'!BF18,'Scen 5'!BF18,'Scen 6'!BF18,'Scen 7'!BF18,'Scen 8'!BF18,'Scen 9'!BF18),\"\")","v":1.4207940888030421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG18,'Scen 2'!BG18,'Scen 3'!BG18,'Scen 4'!BG18,'Scen 5'!BG18,'Scen 6'!BG18,'Scen 7'!BG18,'Scen 8'!BG18,'Scen 9'!BG18)-\nCHOOSE($L$2,'Scen 1'!BG18,'Scen 2'!BG18,'Scen 3'!BG18,'Scen 4'!BG18,'Scen 5'!BG18,'Scen 6'!BG18,'Scen 7'!BG18,'Scen 8'!BG18,'Scen 9'!BG18),\"\")","v":1.4592497695389781},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH18,'Scen 2'!BH18,'Scen 3'!BH18,'Scen 4'!BH18,'Scen 5'!BH18,'Scen 6'!BH18,'Scen 7'!BH18,'Scen 8'!BH18,'Scen 9'!BH18)-\nCHOOSE($L$2,'Scen 1'!BH18,'Scen 2'!BH18,'Scen 3'!BH18,'Scen 4'!BH18,'Scen 5'!BH18,'Scen 6'!BH18,'Scen 7'!BH18,'Scen 8'!BH18,'Scen 9'!BH18),\"\")","v":1.499141995686653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI18,'Scen 2'!BI18,'Scen 3'!BI18,'Scen 4'!BI18,'Scen 5'!BI18,'Scen 6'!BI18,'Scen 7'!BI18,'Scen 8'!BI18,'Scen 9'!BI18)-\nCHOOSE($L$2,'Scen 1'!BI18,'Scen 2'!BI18,'Scen 3'!BI18,'Scen 4'!BI18,'Scen 5'!BI18,'Scen 6'!BI18,'Scen 7'!BI18,'Scen 8'!BI18,'Scen 9'!BI18),\"\")","v":1.5398056030787153},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ18,'Scen 2'!BJ18,'Scen 3'!BJ18,'Scen 4'!BJ18,'Scen 5'!BJ18,'Scen 6'!BJ18,'Scen 7'!BJ18,'Scen 8'!BJ18,'Scen 9'!BJ18)-\nCHOOSE($L$2,'Scen 1'!BJ18,'Scen 2'!BJ18,'Scen 3'!BJ18,'Scen 4'!BJ18,'Scen 5'!BJ18,'Scen 6'!BJ18,'Scen 7'!BJ18,'Scen 8'!BJ18,'Scen 9'!BJ18),\"\")","v":1.581991038360389}]
[null,null,null,null,"Total non aero revenues",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y19,'Scen 2'!Y19,'Scen 3'!Y19,'Scen 4'!Y19,'Scen 5'!Y19,'Scen 6'!Y19,'Scen 7'!Y19,'Scen 8'!Y19,'Scen 9'!Y19)-\nCHOOSE($L$2,'Scen 1'!Y19,'Scen 2'!Y19,'Scen 3'!Y19,'Scen 4'!Y19,'Scen 5'!Y19,'Scen 6'!Y19,'Scen 7'!Y19,'Scen 8'!Y19,'Scen 9'!Y19),\"\")","v":3516.5739186636565},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA19,'Scen 2'!AA19,'Scen 3'!AA19,'Scen 4'!AA19,'Scen 5'!AA19,'Scen 6'!AA19,'Scen 7'!AA19,'Scen 8'!AA19,'Scen 9'!AA19)-\nCHOOSE($L$2,'Scen 1'!AA19,'Scen 2'!AA19,'Scen 3'!AA19,'Scen 4'!AA19,'Scen 5'!AA19,'Scen 6'!AA19,'Scen 7'!AA19,'Scen 8'!AA19,'Scen 9'!AA19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB19,'Scen 2'!AB19,'Scen 3'!AB19,'Scen 4'!AB19,'Scen 5'!AB19,'Scen 6'!AB19,'Scen 7'!AB19,'Scen 8'!AB19,'Scen 9'!AB19)-\nCHOOSE($L$2,'Scen 1'!AB19,'Scen 2'!AB19,'Scen 3'!AB19,'Scen 4'!AB19,'Scen 5'!AB19,'Scen 6'!AB19,'Scen 7'!AB19,'Scen 8'!AB19,'Scen 9'!AB19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC19,'Scen 2'!AC19,'Scen 3'!AC19,'Scen 4'!AC19,'Scen 5'!AC19,'Scen 6'!AC19,'Scen 7'!AC19,'Scen 8'!AC19,'Scen 9'!AC19)-\nCHOOSE($L$2,'Scen 1'!AC19,'Scen 2'!AC19,'Scen 3'!AC19,'Scen 4'!AC19,'Scen 5'!AC19,'Scen 6'!AC19,'Scen 7'!AC19,'Scen 8'!AC19,'Scen 9'!AC19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD19,'Scen 2'!AD19,'Scen 3'!AD19,'Scen 4'!AD19,'Scen 5'!AD19,'Scen 6'!AD19,'Scen 7'!AD19,'Scen 8'!AD19,'Scen 9'!AD19)-\nCHOOSE($L$2,'Scen 1'!AD19,'Scen 2'!AD19,'Scen 3'!AD19,'Scen 4'!AD19,'Scen 5'!AD19,'Scen 6'!AD19,'Scen 7'!AD19,'Scen 8'!AD19,'Scen 9'!AD19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE19,'Scen 2'!AE19,'Scen 3'!AE19,'Scen 4'!AE19,'Scen 5'!AE19,'Scen 6'!AE19,'Scen 7'!AE19,'Scen 8'!AE19,'Scen 9'!AE19)-\nCHOOSE($L$2,'Scen 1'!AE19,'Scen 2'!AE19,'Scen 3'!AE19,'Scen 4'!AE19,'Scen 5'!AE19,'Scen 6'!AE19,'Scen 7'!AE19,'Scen 8'!AE19,'Scen 9'!AE19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF19,'Scen 2'!AF19,'Scen 3'!AF19,'Scen 4'!AF19,'Scen 5'!AF19,'Scen 6'!AF19,'Scen 7'!AF19,'Scen 8'!AF19,'Scen 9'!AF19)-\nCHOOSE($L$2,'Scen 1'!AF19,'Scen 2'!AF19,'Scen 3'!AF19,'Scen 4'!AF19,'Scen 5'!AF19,'Scen 6'!AF19,'Scen 7'!AF19,'Scen 8'!AF19,'Scen 9'!AF19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG19,'Scen 2'!AG19,'Scen 3'!AG19,'Scen 4'!AG19,'Scen 5'!AG19,'Scen 6'!AG19,'Scen 7'!AG19,'Scen 8'!AG19,'Scen 9'!AG19)-\nCHOOSE($L$2,'Scen 1'!AG19,'Scen 2'!AG19,'Scen 3'!AG19,'Scen 4'!AG19,'Scen 5'!AG19,'Scen 6'!AG19,'Scen 7'!AG19,'Scen 8'!AG19,'Scen 9'!AG19),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH19,'Scen 2'!AH19,'Scen 3'!AH19,'Scen 4'!AH19,'Scen 5'!AH19,'Scen 6'!AH19,'Scen 7'!AH19,'Scen 8'!AH19,'Scen 9'!AH19)-\nCHOOSE($L$2,'Scen 1'!AH19,'Scen 2'!AH19,'Scen 3'!AH19,'Scen 4'!AH19,'Scen 5'!AH19,'Scen 6'!AH19,'Scen 7'!AH19,'Scen 8'!AH19,'Scen 9'!AH19),\"\")","v":114.50526521916208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI19,'Scen 2'!AI19,'Scen 3'!AI19,'Scen 4'!AI19,'Scen 5'!AI19,'Scen 6'!AI19,'Scen 7'!AI19,'Scen 8'!AI19,'Scen 9'!AI19)-\nCHOOSE($L$2,'Scen 1'!AI19,'Scen 2'!AI19,'Scen 3'!AI19,'Scen 4'!AI19,'Scen 5'!AI19,'Scen 6'!AI19,'Scen 7'!AI19,'Scen 8'!AI19,'Scen 9'!AI19),\"\")","v":122.49607457176717},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ19,'Scen 2'!AJ19,'Scen 3'!AJ19,'Scen 4'!AJ19,'Scen 5'!AJ19,'Scen 6'!AJ19,'Scen 7'!AJ19,'Scen 8'!AJ19,'Scen 9'!AJ19)-\nCHOOSE($L$2,'Scen 1'!AJ19,'Scen 2'!AJ19,'Scen 3'!AJ19,'Scen 4'!AJ19,'Scen 5'!AJ19,'Scen 6'!AJ19,'Scen 7'!AJ19,'Scen 8'!AJ19,'Scen 9'!AJ19),\"\")","v":100.74027673518458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK19,'Scen 2'!AK19,'Scen 3'!AK19,'Scen 4'!AK19,'Scen 5'!AK19,'Scen 6'!AK19,'Scen 7'!AK19,'Scen 8'!AK19,'Scen 9'!AK19)-\nCHOOSE($L$2,'Scen 1'!AK19,'Scen 2'!AK19,'Scen 3'!AK19,'Scen 4'!AK19,'Scen 5'!AK19,'Scen 6'!AK19,'Scen 7'!AK19,'Scen 8'!AK19,'Scen 9'!AK19),\"\")","v":42.485478168483496},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL19,'Scen 2'!AL19,'Scen 3'!AL19,'Scen 4'!AL19,'Scen 5'!AL19,'Scen 6'!AL19,'Scen 7'!AL19,'Scen 8'!AL19,'Scen 9'!AL19)-\nCHOOSE($L$2,'Scen 1'!AL19,'Scen 2'!AL19,'Scen 3'!AL19,'Scen 4'!AL19,'Scen 5'!AL19,'Scen 6'!AL19,'Scen 7'!AL19,'Scen 8'!AL19,'Scen 9'!AL19),\"\")","v":22.301220826739154},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM19,'Scen 2'!AM19,'Scen 3'!AM19,'Scen 4'!AM19,'Scen 5'!AM19,'Scen 6'!AM19,'Scen 7'!AM19,'Scen 8'!AM19,'Scen 9'!AM19)-\nCHOOSE($L$2,'Scen 1'!AM19,'Scen 2'!AM19,'Scen 3'!AM19,'Scen 4'!AM19,'Scen 5'!AM19,'Scen 6'!AM19,'Scen 7'!AM19,'Scen 8'!AM19,'Scen 9'!AM19),\"\")","v":83.342404289234082},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN19,'Scen 2'!AN19,'Scen 3'!AN19,'Scen 4'!AN19,'Scen 5'!AN19,'Scen 6'!AN19,'Scen 7'!AN19,'Scen 8'!AN19,'Scen 9'!AN19)-\nCHOOSE($L$2,'Scen 1'!AN19,'Scen 2'!AN19,'Scen 3'!AN19,'Scen 4'!AN19,'Scen 5'!AN19,'Scen 6'!AN19,'Scen 7'!AN19,'Scen 8'!AN19,'Scen 9'!AN19),\"\")","v":88.193250158853971},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO19,'Scen 2'!AO19,'Scen 3'!AO19,'Scen 4'!AO19,'Scen 5'!AO19,'Scen 6'!AO19,'Scen 7'!AO19,'Scen 8'!AO19,'Scen 9'!AO19)-\nCHOOSE($L$2,'Scen 1'!AO19,'Scen 2'!AO19,'Scen 3'!AO19,'Scen 4'!AO19,'Scen 5'!AO19,'Scen 6'!AO19,'Scen 7'!AO19,'Scen 8'!AO19,'Scen 9'!AO19),\"\")","v":86.353730475365637},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP19,'Scen 2'!AP19,'Scen 3'!AP19,'Scen 4'!AP19,'Scen 5'!AP19,'Scen 6'!AP19,'Scen 7'!AP19,'Scen 8'!AP19,'Scen 9'!AP19)-\nCHOOSE($L$2,'Scen 1'!AP19,'Scen 2'!AP19,'Scen 3'!AP19,'Scen 4'!AP19,'Scen 5'!AP19,'Scen 6'!AP19,'Scen 7'!AP19,'Scen 8'!AP19,'Scen 9'!AP19),\"\")","v":91.546709257368775},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ19,'Scen 2'!AQ19,'Scen 3'!AQ19,'Scen 4'!AQ19,'Scen 5'!AQ19,'Scen 6'!AQ19,'Scen 7'!AQ19,'Scen 8'!AQ19,'Scen 9'!AQ19)-\nCHOOSE($L$2,'Scen 1'!AQ19,'Scen 2'!AQ19,'Scen 3'!AQ19,'Scen 4'!AQ19,'Scen 5'!AQ19,'Scen 6'!AQ19,'Scen 7'!AQ19,'Scen 8'!AQ19,'Scen 9'!AQ19),\"\")","v":96.686496117513116},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR19,'Scen 2'!AR19,'Scen 3'!AR19,'Scen 4'!AR19,'Scen 5'!AR19,'Scen 6'!AR19,'Scen 7'!AR19,'Scen 8'!AR19,'Scen 9'!AR19)-\nCHOOSE($L$2,'Scen 1'!AR19,'Scen 2'!AR19,'Scen 3'!AR19,'Scen 4'!AR19,'Scen 5'!AR19,'Scen 6'!AR19,'Scen 7'!AR19,'Scen 8'!AR19,'Scen 9'!AR19),\"\")","v":100.23562663227221},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS19,'Scen 2'!AS19,'Scen 3'!AS19,'Scen 4'!AS19,'Scen 5'!AS19,'Scen 6'!AS19,'Scen 7'!AS19,'Scen 8'!AS19,'Scen 9'!AS19)-\nCHOOSE($L$2,'Scen 1'!AS19,'Scen 2'!AS19,'Scen 3'!AS19,'Scen 4'!AS19,'Scen 5'!AS19,'Scen 6'!AS19,'Scen 7'!AS19,'Scen 8'!AS19,'Scen 9'!AS19),\"\")","v":102.20365093238365},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT19,'Scen 2'!AT19,'Scen 3'!AT19,'Scen 4'!AT19,'Scen 5'!AT19,'Scen 6'!AT19,'Scen 7'!AT19,'Scen 8'!AT19,'Scen 9'!AT19)-\nCHOOSE($L$2,'Scen 1'!AT19,'Scen 2'!AT19,'Scen 3'!AT19,'Scen 4'!AT19,'Scen 5'!AT19,'Scen 6'!AT19,'Scen 7'!AT19,'Scen 8'!AT19,'Scen 9'!AT19),\"\")","v":107.48829343879288},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU19,'Scen 2'!AU19,'Scen 3'!AU19,'Scen 4'!AU19,'Scen 5'!AU19,'Scen 6'!AU19,'Scen 7'!AU19,'Scen 8'!AU19,'Scen 9'!AU19)-\nCHOOSE($L$2,'Scen 1'!AU19,'Scen 2'!AU19,'Scen 3'!AU19,'Scen 4'!AU19,'Scen 5'!AU19,'Scen 6'!AU19,'Scen 7'!AU19,'Scen 8'!AU19,'Scen 9'!AU19),\"\")","v":111.97068862497531},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV19,'Scen 2'!AV19,'Scen 3'!AV19,'Scen 4'!AV19,'Scen 5'!AV19,'Scen 6'!AV19,'Scen 7'!AV19,'Scen 8'!AV19,'Scen 9'!AV19)-\nCHOOSE($L$2,'Scen 1'!AV19,'Scen 2'!AV19,'Scen 3'!AV19,'Scen 4'!AV19,'Scen 5'!AV19,'Scen 6'!AV19,'Scen 7'!AV19,'Scen 8'!AV19,'Scen 9'!AV19),\"\")","v":116.63796961577327},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW19,'Scen 2'!AW19,'Scen 3'!AW19,'Scen 4'!AW19,'Scen 5'!AW19,'Scen 6'!AW19,'Scen 7'!AW19,'Scen 8'!AW19,'Scen 9'!AW19)-\nCHOOSE($L$2,'Scen 1'!AW19,'Scen 2'!AW19,'Scen 3'!AW19,'Scen 4'!AW19,'Scen 5'!AW19,'Scen 6'!AW19,'Scen 7'!AW19,'Scen 8'!AW19,'Scen 9'!AW19),\"\")","v":120.44759462834804},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX19,'Scen 2'!AX19,'Scen 3'!AX19,'Scen 4'!AX19,'Scen 5'!AX19,'Scen 6'!AX19,'Scen 7'!AX19,'Scen 8'!AX19,'Scen 9'!AX19)-\nCHOOSE($L$2,'Scen 1'!AX19,'Scen 2'!AX19,'Scen 3'!AX19,'Scen 4'!AX19,'Scen 5'!AX19,'Scen 6'!AX19,'Scen 7'!AX19,'Scen 8'!AX19,'Scen 9'!AX19),\"\")","v":124.2326915647227},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY19,'Scen 2'!AY19,'Scen 3'!AY19,'Scen 4'!AY19,'Scen 5'!AY19,'Scen 6'!AY19,'Scen 7'!AY19,'Scen 8'!AY19,'Scen 9'!AY19)-\nCHOOSE($L$2,'Scen 1'!AY19,'Scen 2'!AY19,'Scen 3'!AY19,'Scen 4'!AY19,'Scen 5'!AY19,'Scen 6'!AY19,'Scen 7'!AY19,'Scen 8'!AY19,'Scen 9'!AY19),\"\")","v":128.72471260234011},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ19,'Scen 2'!AZ19,'Scen 3'!AZ19,'Scen 4'!AZ19,'Scen 5'!AZ19,'Scen 6'!AZ19,'Scen 7'!AZ19,'Scen 8'!AZ19,'Scen 9'!AZ19)-\nCHOOSE($L$2,'Scen 1'!AZ19,'Scen 2'!AZ19,'Scen 3'!AZ19,'Scen 4'!AZ19,'Scen 5'!AZ19,'Scen 6'!AZ19,'Scen 7'!AZ19,'Scen 8'!AZ19,'Scen 9'!AZ19),\"\")","v":133.40387350847959},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA19,'Scen 2'!BA19,'Scen 3'!BA19,'Scen 4'!BA19,'Scen 5'!BA19,'Scen 6'!BA19,'Scen 7'!BA19,'Scen 8'!BA19,'Scen 9'!BA19)-\nCHOOSE($L$2,'Scen 1'!BA19,'Scen 2'!BA19,'Scen 3'!BA19,'Scen 4'!BA19,'Scen 5'!BA19,'Scen 6'!BA19,'Scen 7'!BA19,'Scen 8'!BA19,'Scen 9'!BA19),\"\")","v":138.01835275880194},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB19,'Scen 2'!BB19,'Scen 3'!BB19,'Scen 4'!BB19,'Scen 5'!BB19,'Scen 6'!BB19,'Scen 7'!BB19,'Scen 8'!BB19,'Scen 9'!BB19)-\nCHOOSE($L$2,'Scen 1'!BB19,'Scen 2'!BB19,'Scen 3'!BB19,'Scen 4'!BB19,'Scen 5'!BB19,'Scen 6'!BB19,'Scen 7'!BB19,'Scen 8'!BB19,'Scen 9'!BB19),\"\")","v":142.84068258195248},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC19,'Scen 2'!BC19,'Scen 3'!BC19,'Scen 4'!BC19,'Scen 5'!BC19,'Scen 6'!BC19,'Scen 7'!BC19,'Scen 8'!BC19,'Scen 9'!BC19)-\nCHOOSE($L$2,'Scen 1'!BC19,'Scen 2'!BC19,'Scen 3'!BC19,'Scen 4'!BC19,'Scen 5'!BC19,'Scen 6'!BC19,'Scen 7'!BC19,'Scen 8'!BC19,'Scen 9'!BC19),\"\")","v":147.84890585947051},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD19,'Scen 2'!BD19,'Scen 3'!BD19,'Scen 4'!BD19,'Scen 5'!BD19,'Scen 6'!BD19,'Scen 7'!BD19,'Scen 8'!BD19,'Scen 9'!BD19)-\nCHOOSE($L$2,'Scen 1'!BD19,'Scen 2'!BD19,'Scen 3'!BD19,'Scen 4'!BD19,'Scen 5'!BD19,'Scen 6'!BD19,'Scen 7'!BD19,'Scen 8'!BD19,'Scen 9'!BD19),\"\")","v":153.08687022316599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE19,'Scen 2'!BE19,'Scen 3'!BE19,'Scen 4'!BE19,'Scen 5'!BE19,'Scen 6'!BE19,'Scen 7'!BE19,'Scen 8'!BE19,'Scen 9'!BE19)-\nCHOOSE($L$2,'Scen 1'!BE19,'Scen 2'!BE19,'Scen 3'!BE19,'Scen 4'!BE19,'Scen 5'!BE19,'Scen 6'!BE19,'Scen 7'!BE19,'Scen 8'!BE19,'Scen 9'!BE19),\"\")","v":158.53261027138706},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF19,'Scen 2'!BF19,'Scen 3'!BF19,'Scen 4'!BF19,'Scen 5'!BF19,'Scen 6'!BF19,'Scen 7'!BF19,'Scen 8'!BF19,'Scen 9'!BF19)-\nCHOOSE($L$2,'Scen 1'!BF19,'Scen 2'!BF19,'Scen 3'!BF19,'Scen 4'!BF19,'Scen 5'!BF19,'Scen 6'!BF19,'Scen 7'!BF19,'Scen 8'!BF19,'Scen 9'!BF19),\"\")","v":163.98885678205306},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG19,'Scen 2'!BG19,'Scen 3'!BG19,'Scen 4'!BG19,'Scen 5'!BG19,'Scen 6'!BG19,'Scen 7'!BG19,'Scen 8'!BG19,'Scen 9'!BG19)-\nCHOOSE($L$2,'Scen 1'!BG19,'Scen 2'!BG19,'Scen 3'!BG19,'Scen 4'!BG19,'Scen 5'!BG19,'Scen 6'!BG19,'Scen 7'!BG19,'Scen 8'!BG19,'Scen 9'!BG19),\"\")","v":169.94188097563756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH19,'Scen 2'!BH19,'Scen 3'!BH19,'Scen 4'!BH19,'Scen 5'!BH19,'Scen 6'!BH19,'Scen 7'!BH19,'Scen 8'!BH19,'Scen 9'!BH19)-\nCHOOSE($L$2,'Scen 1'!BH19,'Scen 2'!BH19,'Scen 3'!BH19,'Scen 4'!BH19,'Scen 5'!BH19,'Scen 6'!BH19,'Scen 7'!BH19,'Scen 8'!BH19,'Scen 9'!BH19),\"\")","v":176.15058854211384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI19,'Scen 2'!BI19,'Scen 3'!BI19,'Scen 4'!BI19,'Scen 5'!BI19,'Scen 6'!BI19,'Scen 7'!BI19,'Scen 8'!BI19,'Scen 9'!BI19)-\nCHOOSE($L$2,'Scen 1'!BI19,'Scen 2'!BI19,'Scen 3'!BI19,'Scen 4'!BI19,'Scen 5'!BI19,'Scen 6'!BI19,'Scen 7'!BI19,'Scen 8'!BI19,'Scen 9'!BI19),\"\")","v":182.67411322805401},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ19,'Scen 2'!BJ19,'Scen 3'!BJ19,'Scen 4'!BJ19,'Scen 5'!BJ19,'Scen 6'!BJ19,'Scen 7'!BJ19,'Scen 8'!BJ19,'Scen 9'!BJ19)-\nCHOOSE($L$2,'Scen 1'!BJ19,'Scen 2'!BJ19,'Scen 3'!BJ19,'Scen 4'!BJ19,'Scen 5'!BJ19,'Scen 6'!BJ19,'Scen 7'!BJ19,'Scen 8'!BJ19,'Scen 9'!BJ19),\"\")","v":189.49505007324342}]
[null,null,null,null,"Total people costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y20,'Scen 2'!Y20,'Scen 3'!Y20,'Scen 4'!Y20,'Scen 5'!Y20,'Scen 6'!Y20,'Scen 7'!Y20,'Scen 8'!Y20,'Scen 9'!Y20)-\nCHOOSE($L$2,'Scen 1'!Y20,'Scen 2'!Y20,'Scen 3'!Y20,'Scen 4'!Y20,'Scen 5'!Y20,'Scen 6'!Y20,'Scen 7'!Y20,'Scen 8'!Y20,'Scen 9'!Y20),\"\")","v":-1194.6785473232449},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA20,'Scen 2'!AA20,'Scen 3'!AA20,'Scen 4'!AA20,'Scen 5'!AA20,'Scen 6'!AA20,'Scen 7'!AA20,'Scen 8'!AA20,'Scen 9'!AA20)-\nCHOOSE($L$2,'Scen 1'!AA20,'Scen 2'!AA20,'Scen 3'!AA20,'Scen 4'!AA20,'Scen 5'!AA20,'Scen 6'!AA20,'Scen 7'!AA20,'Scen 8'!AA20,'Scen 9'!AA20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB20,'Scen 2'!AB20,'Scen 3'!AB20,'Scen 4'!AB20,'Scen 5'!AB20,'Scen 6'!AB20,'Scen 7'!AB20,'Scen 8'!AB20,'Scen 9'!AB20)-\nCHOOSE($L$2,'Scen 1'!AB20,'Scen 2'!AB20,'Scen 3'!AB20,'Scen 4'!AB20,'Scen 5'!AB20,'Scen 6'!AB20,'Scen 7'!AB20,'Scen 8'!AB20,'Scen 9'!AB20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC20,'Scen 2'!AC20,'Scen 3'!AC20,'Scen 4'!AC20,'Scen 5'!AC20,'Scen 6'!AC20,'Scen 7'!AC20,'Scen 8'!AC20,'Scen 9'!AC20)-\nCHOOSE($L$2,'Scen 1'!AC20,'Scen 2'!AC20,'Scen 3'!AC20,'Scen 4'!AC20,'Scen 5'!AC20,'Scen 6'!AC20,'Scen 7'!AC20,'Scen 8'!AC20,'Scen 9'!AC20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD20,'Scen 2'!AD20,'Scen 3'!AD20,'Scen 4'!AD20,'Scen 5'!AD20,'Scen 6'!AD20,'Scen 7'!AD20,'Scen 8'!AD20,'Scen 9'!AD20)-\nCHOOSE($L$2,'Scen 1'!AD20,'Scen 2'!AD20,'Scen 3'!AD20,'Scen 4'!AD20,'Scen 5'!AD20,'Scen 6'!AD20,'Scen 7'!AD20,'Scen 8'!AD20,'Scen 9'!AD20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE20,'Scen 2'!AE20,'Scen 3'!AE20,'Scen 4'!AE20,'Scen 5'!AE20,'Scen 6'!AE20,'Scen 7'!AE20,'Scen 8'!AE20,'Scen 9'!AE20)-\nCHOOSE($L$2,'Scen 1'!AE20,'Scen 2'!AE20,'Scen 3'!AE20,'Scen 4'!AE20,'Scen 5'!AE20,'Scen 6'!AE20,'Scen 7'!AE20,'Scen 8'!AE20,'Scen 9'!AE20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF20,'Scen 2'!AF20,'Scen 3'!AF20,'Scen 4'!AF20,'Scen 5'!AF20,'Scen 6'!AF20,'Scen 7'!AF20,'Scen 8'!AF20,'Scen 9'!AF20)-\nCHOOSE($L$2,'Scen 1'!AF20,'Scen 2'!AF20,'Scen 3'!AF20,'Scen 4'!AF20,'Scen 5'!AF20,'Scen 6'!AF20,'Scen 7'!AF20,'Scen 8'!AF20,'Scen 9'!AF20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG20,'Scen 2'!AG20,'Scen 3'!AG20,'Scen 4'!AG20,'Scen 5'!AG20,'Scen 6'!AG20,'Scen 7'!AG20,'Scen 8'!AG20,'Scen 9'!AG20)-\nCHOOSE($L$2,'Scen 1'!AG20,'Scen 2'!AG20,'Scen 3'!AG20,'Scen 4'!AG20,'Scen 5'!AG20,'Scen 6'!AG20,'Scen 7'!AG20,'Scen 8'!AG20,'Scen 9'!AG20),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH20,'Scen 2'!AH20,'Scen 3'!AH20,'Scen 4'!AH20,'Scen 5'!AH20,'Scen 6'!AH20,'Scen 7'!AH20,'Scen 8'!AH20,'Scen 9'!AH20)-\nCHOOSE($L$2,'Scen 1'!AH20,'Scen 2'!AH20,'Scen 3'!AH20,'Scen 4'!AH20,'Scen 5'!AH20,'Scen 6'!AH20,'Scen 7'!AH20,'Scen 8'!AH20,'Scen 9'!AH20),\"\")","v":-85.559182391511058},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI20,'Scen 2'!AI20,'Scen 3'!AI20,'Scen 4'!AI20,'Scen 5'!AI20,'Scen 6'!AI20,'Scen 7'!AI20,'Scen 8'!AI20,'Scen 9'!AI20)-\nCHOOSE($L$2,'Scen 1'!AI20,'Scen 2'!AI20,'Scen 3'!AI20,'Scen 4'!AI20,'Scen 5'!AI20,'Scen 6'!AI20,'Scen 7'!AI20,'Scen 8'!AI20,'Scen 9'!AI20),\"\")","v":-77.920104728859314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ20,'Scen 2'!AJ20,'Scen 3'!AJ20,'Scen 4'!AJ20,'Scen 5'!AJ20,'Scen 6'!AJ20,'Scen 7'!AJ20,'Scen 8'!AJ20,'Scen 9'!AJ20)-\nCHOOSE($L$2,'Scen 1'!AJ20,'Scen 2'!AJ20,'Scen 3'!AJ20,'Scen 4'!AJ20,'Scen 5'!AJ20,'Scen 6'!AJ20,'Scen 7'!AJ20,'Scen 8'!AJ20,'Scen 9'!AJ20),\"\")","v":-91.304304114615661},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK20,'Scen 2'!AK20,'Scen 3'!AK20,'Scen 4'!AK20,'Scen 5'!AK20,'Scen 6'!AK20,'Scen 7'!AK20,'Scen 8'!AK20,'Scen 9'!AK20)-\nCHOOSE($L$2,'Scen 1'!AK20,'Scen 2'!AK20,'Scen 3'!AK20,'Scen 4'!AK20,'Scen 5'!AK20,'Scen 6'!AK20,'Scen 7'!AK20,'Scen 8'!AK20,'Scen 9'!AK20),\"\")","v":-44.617957322507664},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL20,'Scen 2'!AL20,'Scen 3'!AL20,'Scen 4'!AL20,'Scen 5'!AL20,'Scen 6'!AL20,'Scen 7'!AL20,'Scen 8'!AL20,'Scen 9'!AL20)-\nCHOOSE($L$2,'Scen 1'!AL20,'Scen 2'!AL20,'Scen 3'!AL20,'Scen 4'!AL20,'Scen 5'!AL20,'Scen 6'!AL20,'Scen 7'!AL20,'Scen 8'!AL20,'Scen 9'!AL20),\"\")","v":-30.391610929031231},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM20,'Scen 2'!AM20,'Scen 3'!AM20,'Scen 4'!AM20,'Scen 5'!AM20,'Scen 6'!AM20,'Scen 7'!AM20,'Scen 8'!AM20,'Scen 9'!AM20)-\nCHOOSE($L$2,'Scen 1'!AM20,'Scen 2'!AM20,'Scen 3'!AM20,'Scen 4'!AM20,'Scen 5'!AM20,'Scen 6'!AM20,'Scen 7'!AM20,'Scen 8'!AM20,'Scen 9'!AM20),\"\")","v":-25.122685608678694},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN20,'Scen 2'!AN20,'Scen 3'!AN20,'Scen 4'!AN20,'Scen 5'!AN20,'Scen 6'!AN20,'Scen 7'!AN20,'Scen 8'!AN20,'Scen 9'!AN20)-\nCHOOSE($L$2,'Scen 1'!AN20,'Scen 2'!AN20,'Scen 3'!AN20,'Scen 4'!AN20,'Scen 5'!AN20,'Scen 6'!AN20,'Scen 7'!AN20,'Scen 8'!AN20,'Scen 9'!AN20),\"\")","v":-25.876366176938973},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO20,'Scen 2'!AO20,'Scen 3'!AO20,'Scen 4'!AO20,'Scen 5'!AO20,'Scen 6'!AO20,'Scen 7'!AO20,'Scen 8'!AO20,'Scen 9'!AO20)-\nCHOOSE($L$2,'Scen 1'!AO20,'Scen 2'!AO20,'Scen 3'!AO20,'Scen 4'!AO20,'Scen 5'!AO20,'Scen 6'!AO20,'Scen 7'!AO20,'Scen 8'!AO20,'Scen 9'!AO20),\"\")","v":-26.652657162247351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP20,'Scen 2'!AP20,'Scen 3'!AP20,'Scen 4'!AP20,'Scen 5'!AP20,'Scen 6'!AP20,'Scen 7'!AP20,'Scen 8'!AP20,'Scen 9'!AP20)-\nCHOOSE($L$2,'Scen 1'!AP20,'Scen 2'!AP20,'Scen 3'!AP20,'Scen 4'!AP20,'Scen 5'!AP20,'Scen 6'!AP20,'Scen 7'!AP20,'Scen 8'!AP20,'Scen 9'!AP20),\"\")","v":-27.452236877114956},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ20,'Scen 2'!AQ20,'Scen 3'!AQ20,'Scen 4'!AQ20,'Scen 5'!AQ20,'Scen 6'!AQ20,'Scen 7'!AQ20,'Scen 8'!AQ20,'Scen 9'!AQ20)-\nCHOOSE($L$2,'Scen 1'!AQ20,'Scen 2'!AQ20,'Scen 3'!AQ20,'Scen 4'!AQ20,'Scen 5'!AQ20,'Scen 6'!AQ20,'Scen 7'!AQ20,'Scen 8'!AQ20,'Scen 9'!AQ20),\"\")","v":-28.275803983428432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR20,'Scen 2'!AR20,'Scen 3'!AR20,'Scen 4'!AR20,'Scen 5'!AR20,'Scen 6'!AR20,'Scen 7'!AR20,'Scen 8'!AR20,'Scen 9'!AR20)-\nCHOOSE($L$2,'Scen 1'!AR20,'Scen 2'!AR20,'Scen 3'!AR20,'Scen 4'!AR20,'Scen 5'!AR20,'Scen 6'!AR20,'Scen 7'!AR20,'Scen 8'!AR20,'Scen 9'!AR20),\"\")","v":-29.124078102931207},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS20,'Scen 2'!AS20,'Scen 3'!AS20,'Scen 4'!AS20,'Scen 5'!AS20,'Scen 6'!AS20,'Scen 7'!AS20,'Scen 8'!AS20,'Scen 9'!AS20)-\nCHOOSE($L$2,'Scen 1'!AS20,'Scen 2'!AS20,'Scen 3'!AS20,'Scen 4'!AS20,'Scen 5'!AS20,'Scen 6'!AS20,'Scen 7'!AS20,'Scen 8'!AS20,'Scen 9'!AS20),\"\")","v":-29.997800446019255},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT20,'Scen 2'!AT20,'Scen 3'!AT20,'Scen 4'!AT20,'Scen 5'!AT20,'Scen 6'!AT20,'Scen 7'!AT20,'Scen 8'!AT20,'Scen 9'!AT20)-\nCHOOSE($L$2,'Scen 1'!AT20,'Scen 2'!AT20,'Scen 3'!AT20,'Scen 4'!AT20,'Scen 5'!AT20,'Scen 6'!AT20,'Scen 7'!AT20,'Scen 8'!AT20,'Scen 9'!AT20),\"\")","v":-30.897734459399771},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU20,'Scen 2'!AU20,'Scen 3'!AU20,'Scen 4'!AU20,'Scen 5'!AU20,'Scen 6'!AU20,'Scen 7'!AU20,'Scen 8'!AU20,'Scen 9'!AU20)-\nCHOOSE($L$2,'Scen 1'!AU20,'Scen 2'!AU20,'Scen 3'!AU20,'Scen 4'!AU20,'Scen 5'!AU20,'Scen 6'!AU20,'Scen 7'!AU20,'Scen 8'!AU20,'Scen 9'!AU20),\"\")","v":-31.824666493181667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV20,'Scen 2'!AV20,'Scen 3'!AV20,'Scen 4'!AV20,'Scen 5'!AV20,'Scen 6'!AV20,'Scen 7'!AV20,'Scen 8'!AV20,'Scen 9'!AV20)-\nCHOOSE($L$2,'Scen 1'!AV20,'Scen 2'!AV20,'Scen 3'!AV20,'Scen 4'!AV20,'Scen 5'!AV20,'Scen 6'!AV20,'Scen 7'!AV20,'Scen 8'!AV20,'Scen 9'!AV20),\"\")","v":-32.779406487977212},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW20,'Scen 2'!AW20,'Scen 3'!AW20,'Scen 4'!AW20,'Scen 5'!AW20,'Scen 6'!AW20,'Scen 7'!AW20,'Scen 8'!AW20,'Scen 9'!AW20)-\nCHOOSE($L$2,'Scen 1'!AW20,'Scen 2'!AW20,'Scen 3'!AW20,'Scen 4'!AW20,'Scen 5'!AW20,'Scen 6'!AW20,'Scen 7'!AW20,'Scen 8'!AW20,'Scen 9'!AW20),\"\")","v":-33.762788682616247},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX20,'Scen 2'!AX20,'Scen 3'!AX20,'Scen 4'!AX20,'Scen 5'!AX20,'Scen 6'!AX20,'Scen 7'!AX20,'Scen 8'!AX20,'Scen 9'!AX20)-\nCHOOSE($L$2,'Scen 1'!AX20,'Scen 2'!AX20,'Scen 3'!AX20,'Scen 4'!AX20,'Scen 5'!AX20,'Scen 6'!AX20,'Scen 7'!AX20,'Scen 8'!AX20,'Scen 9'!AX20),\"\")","v":-34.775672343095039},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY20,'Scen 2'!AY20,'Scen 3'!AY20,'Scen 4'!AY20,'Scen 5'!AY20,'Scen 6'!AY20,'Scen 7'!AY20,'Scen 8'!AY20,'Scen 9'!AY20)-\nCHOOSE($L$2,'Scen 1'!AY20,'Scen 2'!AY20,'Scen 3'!AY20,'Scen 4'!AY20,'Scen 5'!AY20,'Scen 6'!AY20,'Scen 7'!AY20,'Scen 8'!AY20,'Scen 9'!AY20),\"\")","v":-35.81894251338781},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ20,'Scen 2'!AZ20,'Scen 3'!AZ20,'Scen 4'!AZ20,'Scen 5'!AZ20,'Scen 6'!AZ20,'Scen 7'!AZ20,'Scen 8'!AZ20,'Scen 9'!AZ20)-\nCHOOSE($L$2,'Scen 1'!AZ20,'Scen 2'!AZ20,'Scen 3'!AZ20,'Scen 4'!AZ20,'Scen 5'!AZ20,'Scen 6'!AZ20,'Scen 7'!AZ20,'Scen 8'!AZ20,'Scen 9'!AZ20),\"\")","v":-36.893510788789627},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA20,'Scen 2'!BA20,'Scen 3'!BA20,'Scen 4'!BA20,'Scen 5'!BA20,'Scen 6'!BA20,'Scen 7'!BA20,'Scen 8'!BA20,'Scen 9'!BA20)-\nCHOOSE($L$2,'Scen 1'!BA20,'Scen 2'!BA20,'Scen 3'!BA20,'Scen 4'!BA20,'Scen 5'!BA20,'Scen 6'!BA20,'Scen 7'!BA20,'Scen 8'!BA20,'Scen 9'!BA20),\"\")","v":-38.00031611245322},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB20,'Scen 2'!BB20,'Scen 3'!BB20,'Scen 4'!BB20,'Scen 5'!BB20,'Scen 6'!BB20,'Scen 7'!BB20,'Scen 8'!BB20,'Scen 9'!BB20)-\nCHOOSE($L$2,'Scen 1'!BB20,'Scen 2'!BB20,'Scen 3'!BB20,'Scen 4'!BB20,'Scen 5'!BB20,'Scen 6'!BB20,'Scen 7'!BB20,'Scen 8'!BB20,'Scen 9'!BB20),\"\")","v":-39.140325595826653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC20,'Scen 2'!BC20,'Scen 3'!BC20,'Scen 4'!BC20,'Scen 5'!BC20,'Scen 6'!BC20,'Scen 7'!BC20,'Scen 8'!BC20,'Scen 9'!BC20)-\nCHOOSE($L$2,'Scen 1'!BC20,'Scen 2'!BC20,'Scen 3'!BC20,'Scen 4'!BC20,'Scen 5'!BC20,'Scen 6'!BC20,'Scen 7'!BC20,'Scen 8'!BC20,'Scen 9'!BC20),\"\")","v":-40.314535363701452},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD20,'Scen 2'!BD20,'Scen 3'!BD20,'Scen 4'!BD20,'Scen 5'!BD20,'Scen 6'!BD20,'Scen 7'!BD20,'Scen 8'!BD20,'Scen 9'!BD20)-\nCHOOSE($L$2,'Scen 1'!BD20,'Scen 2'!BD20,'Scen 3'!BD20,'Scen 4'!BD20,'Scen 5'!BD20,'Scen 6'!BD20,'Scen 7'!BD20,'Scen 8'!BD20,'Scen 9'!BD20),\"\")","v":-41.523971424613137},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE20,'Scen 2'!BE20,'Scen 3'!BE20,'Scen 4'!BE20,'Scen 5'!BE20,'Scen 6'!BE20,'Scen 7'!BE20,'Scen 8'!BE20,'Scen 9'!BE20)-\nCHOOSE($L$2,'Scen 1'!BE20,'Scen 2'!BE20,'Scen 3'!BE20,'Scen 4'!BE20,'Scen 5'!BE20,'Scen 6'!BE20,'Scen 7'!BE20,'Scen 8'!BE20,'Scen 9'!BE20),\"\")","v":-42.769690567351063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF20,'Scen 2'!BF20,'Scen 3'!BF20,'Scen 4'!BF20,'Scen 5'!BF20,'Scen 6'!BF20,'Scen 7'!BF20,'Scen 8'!BF20,'Scen 9'!BF20)-\nCHOOSE($L$2,'Scen 1'!BF20,'Scen 2'!BF20,'Scen 3'!BF20,'Scen 4'!BF20,'Scen 5'!BF20,'Scen 6'!BF20,'Scen 7'!BF20,'Scen 8'!BF20,'Scen 9'!BF20),\"\")","v":-44.052781284371122},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG20,'Scen 2'!BG20,'Scen 3'!BG20,'Scen 4'!BG20,'Scen 5'!BG20,'Scen 6'!BG20,'Scen 7'!BG20,'Scen 8'!BG20,'Scen 9'!BG20)-\nCHOOSE($L$2,'Scen 1'!BG20,'Scen 2'!BG20,'Scen 3'!BG20,'Scen 4'!BG20,'Scen 5'!BG20,'Scen 6'!BG20,'Scen 7'!BG20,'Scen 8'!BG20,'Scen 9'!BG20),\"\")","v":-45.37436472290301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH20,'Scen 2'!BH20,'Scen 3'!BH20,'Scen 4'!BH20,'Scen 5'!BH20,'Scen 6'!BH20,'Scen 7'!BH20,'Scen 8'!BH20,'Scen 9'!BH20)-\nCHOOSE($L$2,'Scen 1'!BH20,'Scen 2'!BH20,'Scen 3'!BH20,'Scen 4'!BH20,'Scen 5'!BH20,'Scen 6'!BH20,'Scen 7'!BH20,'Scen 8'!BH20,'Scen 9'!BH20),\"\")","v":-46.735595664589709},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI20,'Scen 2'!BI20,'Scen 3'!BI20,'Scen 4'!BI20,'Scen 5'!BI20,'Scen 6'!BI20,'Scen 7'!BI20,'Scen 8'!BI20,'Scen 9'!BI20)-\nCHOOSE($L$2,'Scen 1'!BI20,'Scen 2'!BI20,'Scen 3'!BI20,'Scen 4'!BI20,'Scen 5'!BI20,'Scen 6'!BI20,'Scen 7'!BI20,'Scen 8'!BI20,'Scen 9'!BI20),\"\")","v":-48.137663534527292},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ20,'Scen 2'!BJ20,'Scen 3'!BJ20,'Scen 4'!BJ20,'Scen 5'!BJ20,'Scen 6'!BJ20,'Scen 7'!BJ20,'Scen 8'!BJ20,'Scen 9'!BJ20)-\nCHOOSE($L$2,'Scen 1'!BJ20,'Scen 2'!BJ20,'Scen 3'!BJ20,'Scen 4'!BJ20,'Scen 5'!BJ20,'Scen 6'!BJ20,'Scen 7'!BJ20,'Scen 8'!BJ20,'Scen 9'!BJ20),\"\")","v":-49.58179344056316}]
[null,null,null,null,"Total operations costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y21,'Scen 2'!Y21,'Scen 3'!Y21,'Scen 4'!Y21,'Scen 5'!Y21,'Scen 6'!Y21,'Scen 7'!Y21,'Scen 8'!Y21,'Scen 9'!Y21)-\nCHOOSE($L$2,'Scen 1'!Y21,'Scen 2'!Y21,'Scen 3'!Y21,'Scen 4'!Y21,'Scen 5'!Y21,'Scen 6'!Y21,'Scen 7'!Y21,'Scen 8'!Y21,'Scen 9'!Y21),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA21,'Scen 2'!AA21,'Scen 3'!AA21,'Scen 4'!AA21,'Scen 5'!AA21,'Scen 6'!AA21,'Scen 7'!AA21,'Scen 8'!AA21,'Scen 9'!AA21)-\nCHOOSE($L$2,'Scen 1'!AA21,'Scen 2'!AA21,'Scen 3'!AA21,'Scen 4'!AA21,'Scen 5'!AA21,'Scen 6'!AA21,'Scen 7'!AA21,'Scen 8'!AA21,'Scen 9'!AA21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB21,'Scen 2'!AB21,'Scen 3'!AB21,'Scen 4'!AB21,'Scen 5'!AB21,'Scen 6'!AB21,'Scen 7'!AB21,'Scen 8'!AB21,'Scen 9'!AB21)-\nCHOOSE($L$2,'Scen 1'!AB21,'Scen 2'!AB21,'Scen 3'!AB21,'Scen 4'!AB21,'Scen 5'!AB21,'Scen 6'!AB21,'Scen 7'!AB21,'Scen 8'!AB21,'Scen 9'!AB21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC21,'Scen 2'!AC21,'Scen 3'!AC21,'Scen 4'!AC21,'Scen 5'!AC21,'Scen 6'!AC21,'Scen 7'!AC21,'Scen 8'!AC21,'Scen 9'!AC21)-\nCHOOSE($L$2,'Scen 1'!AC21,'Scen 2'!AC21,'Scen 3'!AC21,'Scen 4'!AC21,'Scen 5'!AC21,'Scen 6'!AC21,'Scen 7'!AC21,'Scen 8'!AC21,'Scen 9'!AC21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD21,'Scen 2'!AD21,'Scen 3'!AD21,'Scen 4'!AD21,'Scen 5'!AD21,'Scen 6'!AD21,'Scen 7'!AD21,'Scen 8'!AD21,'Scen 9'!AD21)-\nCHOOSE($L$2,'Scen 1'!AD21,'Scen 2'!AD21,'Scen 3'!AD21,'Scen 4'!AD21,'Scen 5'!AD21,'Scen 6'!AD21,'Scen 7'!AD21,'Scen 8'!AD21,'Scen 9'!AD21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE21,'Scen 2'!AE21,'Scen 3'!AE21,'Scen 4'!AE21,'Scen 5'!AE21,'Scen 6'!AE21,'Scen 7'!AE21,'Scen 8'!AE21,'Scen 9'!AE21)-\nCHOOSE($L$2,'Scen 1'!AE21,'Scen 2'!AE21,'Scen 3'!AE21,'Scen 4'!AE21,'Scen 5'!AE21,'Scen 6'!AE21,'Scen 7'!AE21,'Scen 8'!AE21,'Scen 9'!AE21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF21,'Scen 2'!AF21,'Scen 3'!AF21,'Scen 4'!AF21,'Scen 5'!AF21,'Scen 6'!AF21,'Scen 7'!AF21,'Scen 8'!AF21,'Scen 9'!AF21)-\nCHOOSE($L$2,'Scen 1'!AF21,'Scen 2'!AF21,'Scen 3'!AF21,'Scen 4'!AF21,'Scen 5'!AF21,'Scen 6'!AF21,'Scen 7'!AF21,'Scen 8'!AF21,'Scen 9'!AF21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG21,'Scen 2'!AG21,'Scen 3'!AG21,'Scen 4'!AG21,'Scen 5'!AG21,'Scen 6'!AG21,'Scen 7'!AG21,'Scen 8'!AG21,'Scen 9'!AG21)-\nCHOOSE($L$2,'Scen 1'!AG21,'Scen 2'!AG21,'Scen 3'!AG21,'Scen 4'!AG21,'Scen 5'!AG21,'Scen 6'!AG21,'Scen 7'!AG21,'Scen 8'!AG21,'Scen 9'!AG21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH21,'Scen 2'!AH21,'Scen 3'!AH21,'Scen 4'!AH21,'Scen 5'!AH21,'Scen 6'!AH21,'Scen 7'!AH21,'Scen 8'!AH21,'Scen 9'!AH21)-\nCHOOSE($L$2,'Scen 1'!AH21,'Scen 2'!AH21,'Scen 3'!AH21,'Scen 4'!AH21,'Scen 5'!AH21,'Scen 6'!AH21,'Scen 7'!AH21,'Scen 8'!AH21,'Scen 9'!AH21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI21,'Scen 2'!AI21,'Scen 3'!AI21,'Scen 4'!AI21,'Scen 5'!AI21,'Scen 6'!AI21,'Scen 7'!AI21,'Scen 8'!AI21,'Scen 9'!AI21)-\nCHOOSE($L$2,'Scen 1'!AI21,'Scen 2'!AI21,'Scen 3'!AI21,'Scen 4'!AI21,'Scen 5'!AI21,'Scen 6'!AI21,'Scen 7'!AI21,'Scen 8'!AI21,'Scen 9'!AI21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ21,'Scen 2'!AJ21,'Scen 3'!AJ21,'Scen 4'!AJ21,'Scen 5'!AJ21,'Scen 6'!AJ21,'Scen 7'!AJ21,'Scen 8'!AJ21,'Scen 9'!AJ21)-\nCHOOSE($L$2,'Scen 1'!AJ21,'Scen 2'!AJ21,'Scen 3'!AJ21,'Scen 4'!AJ21,'Scen 5'!AJ21,'Scen 6'!AJ21,'Scen 7'!AJ21,'Scen 8'!AJ21,'Scen 9'!AJ21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK21,'Scen 2'!AK21,'Scen 3'!AK21,'Scen 4'!AK21,'Scen 5'!AK21,'Scen 6'!AK21,'Scen 7'!AK21,'Scen 8'!AK21,'Scen 9'!AK21)-\nCHOOSE($L$2,'Scen 1'!AK21,'Scen 2'!AK21,'Scen 3'!AK21,'Scen 4'!AK21,'Scen 5'!AK21,'Scen 6'!AK21,'Scen 7'!AK21,'Scen 8'!AK21,'Scen 9'!AK21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL21,'Scen 2'!AL21,'Scen 3'!AL21,'Scen 4'!AL21,'Scen 5'!AL21,'Scen 6'!AL21,'Scen 7'!AL21,'Scen 8'!AL21,'Scen 9'!AL21)-\nCHOOSE($L$2,'Scen 1'!AL21,'Scen 2'!AL21,'Scen 3'!AL21,'Scen 4'!AL21,'Scen 5'!AL21,'Scen 6'!AL21,'Scen 7'!AL21,'Scen 8'!AL21,'Scen 9'!AL21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM21,'Scen 2'!AM21,'Scen 3'!AM21,'Scen 4'!AM21,'Scen 5'!AM21,'Scen 6'!AM21,'Scen 7'!AM21,'Scen 8'!AM21,'Scen 9'!AM21)-\nCHOOSE($L$2,'Scen 1'!AM21,'Scen 2'!AM21,'Scen 3'!AM21,'Scen 4'!AM21,'Scen 5'!AM21,'Scen 6'!AM21,'Scen 7'!AM21,'Scen 8'!AM21,'Scen 9'!AM21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN21,'Scen 2'!AN21,'Scen 3'!AN21,'Scen 4'!AN21,'Scen 5'!AN21,'Scen 6'!AN21,'Scen 7'!AN21,'Scen 8'!AN21,'Scen 9'!AN21)-\nCHOOSE($L$2,'Scen 1'!AN21,'Scen 2'!AN21,'Scen 3'!AN21,'Scen 4'!AN21,'Scen 5'!AN21,'Scen 6'!AN21,'Scen 7'!AN21,'Scen 8'!AN21,'Scen 9'!AN21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO21,'Scen 2'!AO21,'Scen 3'!AO21,'Scen 4'!AO21,'Scen 5'!AO21,'Scen 6'!AO21,'Scen 7'!AO21,'Scen 8'!AO21,'Scen 9'!AO21)-\nCHOOSE($L$2,'Scen 1'!AO21,'Scen 2'!AO21,'Scen 3'!AO21,'Scen 4'!AO21,'Scen 5'!AO21,'Scen 6'!AO21,'Scen 7'!AO21,'Scen 8'!AO21,'Scen 9'!AO21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP21,'Scen 2'!AP21,'Scen 3'!AP21,'Scen 4'!AP21,'Scen 5'!AP21,'Scen 6'!AP21,'Scen 7'!AP21,'Scen 8'!AP21,'Scen 9'!AP21)-\nCHOOSE($L$2,'Scen 1'!AP21,'Scen 2'!AP21,'Scen 3'!AP21,'Scen 4'!AP21,'Scen 5'!AP21,'Scen 6'!AP21,'Scen 7'!AP21,'Scen 8'!AP21,'Scen 9'!AP21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ21,'Scen 2'!AQ21,'Scen 3'!AQ21,'Scen 4'!AQ21,'Scen 5'!AQ21,'Scen 6'!AQ21,'Scen 7'!AQ21,'Scen 8'!AQ21,'Scen 9'!AQ21)-\nCHOOSE($L$2,'Scen 1'!AQ21,'Scen 2'!AQ21,'Scen 3'!AQ21,'Scen 4'!AQ21,'Scen 5'!AQ21,'Scen 6'!AQ21,'Scen 7'!AQ21,'Scen 8'!AQ21,'Scen 9'!AQ21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR21,'Scen 2'!AR21,'Scen 3'!AR21,'Scen 4'!AR21,'Scen 5'!AR21,'Scen 6'!AR21,'Scen 7'!AR21,'Scen 8'!AR21,'Scen 9'!AR21)-\nCHOOSE($L$2,'Scen 1'!AR21,'Scen 2'!AR21,'Scen 3'!AR21,'Scen 4'!AR21,'Scen 5'!AR21,'Scen 6'!AR21,'Scen 7'!AR21,'Scen 8'!AR21,'Scen 9'!AR21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS21,'Scen 2'!AS21,'Scen 3'!AS21,'Scen 4'!AS21,'Scen 5'!AS21,'Scen 6'!AS21,'Scen 7'!AS21,'Scen 8'!AS21,'Scen 9'!AS21)-\nCHOOSE($L$2,'Scen 1'!AS21,'Scen 2'!AS21,'Scen 3'!AS21,'Scen 4'!AS21,'Scen 5'!AS21,'Scen 6'!AS21,'Scen 7'!AS21,'Scen 8'!AS21,'Scen 9'!AS21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT21,'Scen 2'!AT21,'Scen 3'!AT21,'Scen 4'!AT21,'Scen 5'!AT21,'Scen 6'!AT21,'Scen 7'!AT21,'Scen 8'!AT21,'Scen 9'!AT21)-\nCHOOSE($L$2,'Scen 1'!AT21,'Scen 2'!AT21,'Scen 3'!AT21,'Scen 4'!AT21,'Scen 5'!AT21,'Scen 6'!AT21,'Scen 7'!AT21,'Scen 8'!AT21,'Scen 9'!AT21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU21,'Scen 2'!AU21,'Scen 3'!AU21,'Scen 4'!AU21,'Scen 5'!AU21,'Scen 6'!AU21,'Scen 7'!AU21,'Scen 8'!AU21,'Scen 9'!AU21)-\nCHOOSE($L$2,'Scen 1'!AU21,'Scen 2'!AU21,'Scen 3'!AU21,'Scen 4'!AU21,'Scen 5'!AU21,'Scen 6'!AU21,'Scen 7'!AU21,'Scen 8'!AU21,'Scen 9'!AU21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV21,'Scen 2'!AV21,'Scen 3'!AV21,'Scen 4'!AV21,'Scen 5'!AV21,'Scen 6'!AV21,'Scen 7'!AV21,'Scen 8'!AV21,'Scen 9'!AV21)-\nCHOOSE($L$2,'Scen 1'!AV21,'Scen 2'!AV21,'Scen 3'!AV21,'Scen 4'!AV21,'Scen 5'!AV21,'Scen 6'!AV21,'Scen 7'!AV21,'Scen 8'!AV21,'Scen 9'!AV21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW21,'Scen 2'!AW21,'Scen 3'!AW21,'Scen 4'!AW21,'Scen 5'!AW21,'Scen 6'!AW21,'Scen 7'!AW21,'Scen 8'!AW21,'Scen 9'!AW21)-\nCHOOSE($L$2,'Scen 1'!AW21,'Scen 2'!AW21,'Scen 3'!AW21,'Scen 4'!AW21,'Scen 5'!AW21,'Scen 6'!AW21,'Scen 7'!AW21,'Scen 8'!AW21,'Scen 9'!AW21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX21,'Scen 2'!AX21,'Scen 3'!AX21,'Scen 4'!AX21,'Scen 5'!AX21,'Scen 6'!AX21,'Scen 7'!AX21,'Scen 8'!AX21,'Scen 9'!AX21)-\nCHOOSE($L$2,'Scen 1'!AX21,'Scen 2'!AX21,'Scen 3'!AX21,'Scen 4'!AX21,'Scen 5'!AX21,'Scen 6'!AX21,'Scen 7'!AX21,'Scen 8'!AX21,'Scen 9'!AX21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY21,'Scen 2'!AY21,'Scen 3'!AY21,'Scen 4'!AY21,'Scen 5'!AY21,'Scen 6'!AY21,'Scen 7'!AY21,'Scen 8'!AY21,'Scen 9'!AY21)-\nCHOOSE($L$2,'Scen 1'!AY21,'Scen 2'!AY21,'Scen 3'!AY21,'Scen 4'!AY21,'Scen 5'!AY21,'Scen 6'!AY21,'Scen 7'!AY21,'Scen 8'!AY21,'Scen 9'!AY21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ21,'Scen 2'!AZ21,'Scen 3'!AZ21,'Scen 4'!AZ21,'Scen 5'!AZ21,'Scen 6'!AZ21,'Scen 7'!AZ21,'Scen 8'!AZ21,'Scen 9'!AZ21)-\nCHOOSE($L$2,'Scen 1'!AZ21,'Scen 2'!AZ21,'Scen 3'!AZ21,'Scen 4'!AZ21,'Scen 5'!AZ21,'Scen 6'!AZ21,'Scen 7'!AZ21,'Scen 8'!AZ21,'Scen 9'!AZ21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA21,'Scen 2'!BA21,'Scen 3'!BA21,'Scen 4'!BA21,'Scen 5'!BA21,'Scen 6'!BA21,'Scen 7'!BA21,'Scen 8'!BA21,'Scen 9'!BA21)-\nCHOOSE($L$2,'Scen 1'!BA21,'Scen 2'!BA21,'Scen 3'!BA21,'Scen 4'!BA21,'Scen 5'!BA21,'Scen 6'!BA21,'Scen 7'!BA21,'Scen 8'!BA21,'Scen 9'!BA21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB21,'Scen 2'!BB21,'Scen 3'!BB21,'Scen 4'!BB21,'Scen 5'!BB21,'Scen 6'!BB21,'Scen 7'!BB21,'Scen 8'!BB21,'Scen 9'!BB21)-\nCHOOSE($L$2,'Scen 1'!BB21,'Scen 2'!BB21,'Scen 3'!BB21,'Scen 4'!BB21,'Scen 5'!BB21,'Scen 6'!BB21,'Scen 7'!BB21,'Scen 8'!BB21,'Scen 9'!BB21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC21,'Scen 2'!BC21,'Scen 3'!BC21,'Scen 4'!BC21,'Scen 5'!BC21,'Scen 6'!BC21,'Scen 7'!BC21,'Scen 8'!BC21,'Scen 9'!BC21)-\nCHOOSE($L$2,'Scen 1'!BC21,'Scen 2'!BC21,'Scen 3'!BC21,'Scen 4'!BC21,'Scen 5'!BC21,'Scen 6'!BC21,'Scen 7'!BC21,'Scen 8'!BC21,'Scen 9'!BC21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD21,'Scen 2'!BD21,'Scen 3'!BD21,'Scen 4'!BD21,'Scen 5'!BD21,'Scen 6'!BD21,'Scen 7'!BD21,'Scen 8'!BD21,'Scen 9'!BD21)-\nCHOOSE($L$2,'Scen 1'!BD21,'Scen 2'!BD21,'Scen 3'!BD21,'Scen 4'!BD21,'Scen 5'!BD21,'Scen 6'!BD21,'Scen 7'!BD21,'Scen 8'!BD21,'Scen 9'!BD21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE21,'Scen 2'!BE21,'Scen 3'!BE21,'Scen 4'!BE21,'Scen 5'!BE21,'Scen 6'!BE21,'Scen 7'!BE21,'Scen 8'!BE21,'Scen 9'!BE21)-\nCHOOSE($L$2,'Scen 1'!BE21,'Scen 2'!BE21,'Scen 3'!BE21,'Scen 4'!BE21,'Scen 5'!BE21,'Scen 6'!BE21,'Scen 7'!BE21,'Scen 8'!BE21,'Scen 9'!BE21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF21,'Scen 2'!BF21,'Scen 3'!BF21,'Scen 4'!BF21,'Scen 5'!BF21,'Scen 6'!BF21,'Scen 7'!BF21,'Scen 8'!BF21,'Scen 9'!BF21)-\nCHOOSE($L$2,'Scen 1'!BF21,'Scen 2'!BF21,'Scen 3'!BF21,'Scen 4'!BF21,'Scen 5'!BF21,'Scen 6'!BF21,'Scen 7'!BF21,'Scen 8'!BF21,'Scen 9'!BF21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG21,'Scen 2'!BG21,'Scen 3'!BG21,'Scen 4'!BG21,'Scen 5'!BG21,'Scen 6'!BG21,'Scen 7'!BG21,'Scen 8'!BG21,'Scen 9'!BG21)-\nCHOOSE($L$2,'Scen 1'!BG21,'Scen 2'!BG21,'Scen 3'!BG21,'Scen 4'!BG21,'Scen 5'!BG21,'Scen 6'!BG21,'Scen 7'!BG21,'Scen 8'!BG21,'Scen 9'!BG21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH21,'Scen 2'!BH21,'Scen 3'!BH21,'Scen 4'!BH21,'Scen 5'!BH21,'Scen 6'!BH21,'Scen 7'!BH21,'Scen 8'!BH21,'Scen 9'!BH21)-\nCHOOSE($L$2,'Scen 1'!BH21,'Scen 2'!BH21,'Scen 3'!BH21,'Scen 4'!BH21,'Scen 5'!BH21,'Scen 6'!BH21,'Scen 7'!BH21,'Scen 8'!BH21,'Scen 9'!BH21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI21,'Scen 2'!BI21,'Scen 3'!BI21,'Scen 4'!BI21,'Scen 5'!BI21,'Scen 6'!BI21,'Scen 7'!BI21,'Scen 8'!BI21,'Scen 9'!BI21)-\nCHOOSE($L$2,'Scen 1'!BI21,'Scen 2'!BI21,'Scen 3'!BI21,'Scen 4'!BI21,'Scen 5'!BI21,'Scen 6'!BI21,'Scen 7'!BI21,'Scen 8'!BI21,'Scen 9'!BI21),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ21,'Scen 2'!BJ21,'Scen 3'!BJ21,'Scen 4'!BJ21,'Scen 5'!BJ21,'Scen 6'!BJ21,'Scen 7'!BJ21,'Scen 8'!BJ21,'Scen 9'!BJ21)-\nCHOOSE($L$2,'Scen 1'!BJ21,'Scen 2'!BJ21,'Scen 3'!BJ21,'Scen 4'!BJ21,'Scen 5'!BJ21,'Scen 6'!BJ21,'Scen 7'!BJ21,'Scen 8'!BJ21,'Scen 9'!BJ21),\"\")","v":0}]
[null,null,null,null,"Total rent & rates costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y22,'Scen 2'!Y22,'Scen 3'!Y22,'Scen 4'!Y22,'Scen 5'!Y22,'Scen 6'!Y22,'Scen 7'!Y22,'Scen 8'!Y22,'Scen 9'!Y22)-\nCHOOSE($L$2,'Scen 1'!Y22,'Scen 2'!Y22,'Scen 3'!Y22,'Scen 4'!Y22,'Scen 5'!Y22,'Scen 6'!Y22,'Scen 7'!Y22,'Scen 8'!Y22,'Scen 9'!Y22),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA22,'Scen 2'!AA22,'Scen 3'!AA22,'Scen 4'!AA22,'Scen 5'!AA22,'Scen 6'!AA22,'Scen 7'!AA22,'Scen 8'!AA22,'Scen 9'!AA22)-\nCHOOSE($L$2,'Scen 1'!AA22,'Scen 2'!AA22,'Scen 3'!AA22,'Scen 4'!AA22,'Scen 5'!AA22,'Scen 6'!AA22,'Scen 7'!AA22,'Scen 8'!AA22,'Scen 9'!AA22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB22,'Scen 2'!AB22,'Scen 3'!AB22,'Scen 4'!AB22,'Scen 5'!AB22,'Scen 6'!AB22,'Scen 7'!AB22,'Scen 8'!AB22,'Scen 9'!AB22)-\nCHOOSE($L$2,'Scen 1'!AB22,'Scen 2'!AB22,'Scen 3'!AB22,'Scen 4'!AB22,'Scen 5'!AB22,'Scen 6'!AB22,'Scen 7'!AB22,'Scen 8'!AB22,'Scen 9'!AB22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC22,'Scen 2'!AC22,'Scen 3'!AC22,'Scen 4'!AC22,'Scen 5'!AC22,'Scen 6'!AC22,'Scen 7'!AC22,'Scen 8'!AC22,'Scen 9'!AC22)-\nCHOOSE($L$2,'Scen 1'!AC22,'Scen 2'!AC22,'Scen 3'!AC22,'Scen 4'!AC22,'Scen 5'!AC22,'Scen 6'!AC22,'Scen 7'!AC22,'Scen 8'!AC22,'Scen 9'!AC22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD22,'Scen 2'!AD22,'Scen 3'!AD22,'Scen 4'!AD22,'Scen 5'!AD22,'Scen 6'!AD22,'Scen 7'!AD22,'Scen 8'!AD22,'Scen 9'!AD22)-\nCHOOSE($L$2,'Scen 1'!AD22,'Scen 2'!AD22,'Scen 3'!AD22,'Scen 4'!AD22,'Scen 5'!AD22,'Scen 6'!AD22,'Scen 7'!AD22,'Scen 8'!AD22,'Scen 9'!AD22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE22,'Scen 2'!AE22,'Scen 3'!AE22,'Scen 4'!AE22,'Scen 5'!AE22,'Scen 6'!AE22,'Scen 7'!AE22,'Scen 8'!AE22,'Scen 9'!AE22)-\nCHOOSE($L$2,'Scen 1'!AE22,'Scen 2'!AE22,'Scen 3'!AE22,'Scen 4'!AE22,'Scen 5'!AE22,'Scen 6'!AE22,'Scen 7'!AE22,'Scen 8'!AE22,'Scen 9'!AE22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF22,'Scen 2'!AF22,'Scen 3'!AF22,'Scen 4'!AF22,'Scen 5'!AF22,'Scen 6'!AF22,'Scen 7'!AF22,'Scen 8'!AF22,'Scen 9'!AF22)-\nCHOOSE($L$2,'Scen 1'!AF22,'Scen 2'!AF22,'Scen 3'!AF22,'Scen 4'!AF22,'Scen 5'!AF22,'Scen 6'!AF22,'Scen 7'!AF22,'Scen 8'!AF22,'Scen 9'!AF22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG22,'Scen 2'!AG22,'Scen 3'!AG22,'Scen 4'!AG22,'Scen 5'!AG22,'Scen 6'!AG22,'Scen 7'!AG22,'Scen 8'!AG22,'Scen 9'!AG22)-\nCHOOSE($L$2,'Scen 1'!AG22,'Scen 2'!AG22,'Scen 3'!AG22,'Scen 4'!AG22,'Scen 5'!AG22,'Scen 6'!AG22,'Scen 7'!AG22,'Scen 8'!AG22,'Scen 9'!AG22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH22,'Scen 2'!AH22,'Scen 3'!AH22,'Scen 4'!AH22,'Scen 5'!AH22,'Scen 6'!AH22,'Scen 7'!AH22,'Scen 8'!AH22,'Scen 9'!AH22)-\nCHOOSE($L$2,'Scen 1'!AH22,'Scen 2'!AH22,'Scen 3'!AH22,'Scen 4'!AH22,'Scen 5'!AH22,'Scen 6'!AH22,'Scen 7'!AH22,'Scen 8'!AH22,'Scen 9'!AH22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI22,'Scen 2'!AI22,'Scen 3'!AI22,'Scen 4'!AI22,'Scen 5'!AI22,'Scen 6'!AI22,'Scen 7'!AI22,'Scen 8'!AI22,'Scen 9'!AI22)-\nCHOOSE($L$2,'Scen 1'!AI22,'Scen 2'!AI22,'Scen 3'!AI22,'Scen 4'!AI22,'Scen 5'!AI22,'Scen 6'!AI22,'Scen 7'!AI22,'Scen 8'!AI22,'Scen 9'!AI22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ22,'Scen 2'!AJ22,'Scen 3'!AJ22,'Scen 4'!AJ22,'Scen 5'!AJ22,'Scen 6'!AJ22,'Scen 7'!AJ22,'Scen 8'!AJ22,'Scen 9'!AJ22)-\nCHOOSE($L$2,'Scen 1'!AJ22,'Scen 2'!AJ22,'Scen 3'!AJ22,'Scen 4'!AJ22,'Scen 5'!AJ22,'Scen 6'!AJ22,'Scen 7'!AJ22,'Scen 8'!AJ22,'Scen 9'!AJ22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK22,'Scen 2'!AK22,'Scen 3'!AK22,'Scen 4'!AK22,'Scen 5'!AK22,'Scen 6'!AK22,'Scen 7'!AK22,'Scen 8'!AK22,'Scen 9'!AK22)-\nCHOOSE($L$2,'Scen 1'!AK22,'Scen 2'!AK22,'Scen 3'!AK22,'Scen 4'!AK22,'Scen 5'!AK22,'Scen 6'!AK22,'Scen 7'!AK22,'Scen 8'!AK22,'Scen 9'!AK22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL22,'Scen 2'!AL22,'Scen 3'!AL22,'Scen 4'!AL22,'Scen 5'!AL22,'Scen 6'!AL22,'Scen 7'!AL22,'Scen 8'!AL22,'Scen 9'!AL22)-\nCHOOSE($L$2,'Scen 1'!AL22,'Scen 2'!AL22,'Scen 3'!AL22,'Scen 4'!AL22,'Scen 5'!AL22,'Scen 6'!AL22,'Scen 7'!AL22,'Scen 8'!AL22,'Scen 9'!AL22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM22,'Scen 2'!AM22,'Scen 3'!AM22,'Scen 4'!AM22,'Scen 5'!AM22,'Scen 6'!AM22,'Scen 7'!AM22,'Scen 8'!AM22,'Scen 9'!AM22)-\nCHOOSE($L$2,'Scen 1'!AM22,'Scen 2'!AM22,'Scen 3'!AM22,'Scen 4'!AM22,'Scen 5'!AM22,'Scen 6'!AM22,'Scen 7'!AM22,'Scen 8'!AM22,'Scen 9'!AM22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN22,'Scen 2'!AN22,'Scen 3'!AN22,'Scen 4'!AN22,'Scen 5'!AN22,'Scen 6'!AN22,'Scen 7'!AN22,'Scen 8'!AN22,'Scen 9'!AN22)-\nCHOOSE($L$2,'Scen 1'!AN22,'Scen 2'!AN22,'Scen 3'!AN22,'Scen 4'!AN22,'Scen 5'!AN22,'Scen 6'!AN22,'Scen 7'!AN22,'Scen 8'!AN22,'Scen 9'!AN22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO22,'Scen 2'!AO22,'Scen 3'!AO22,'Scen 4'!AO22,'Scen 5'!AO22,'Scen 6'!AO22,'Scen 7'!AO22,'Scen 8'!AO22,'Scen 9'!AO22)-\nCHOOSE($L$2,'Scen 1'!AO22,'Scen 2'!AO22,'Scen 3'!AO22,'Scen 4'!AO22,'Scen 5'!AO22,'Scen 6'!AO22,'Scen 7'!AO22,'Scen 8'!AO22,'Scen 9'!AO22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP22,'Scen 2'!AP22,'Scen 3'!AP22,'Scen 4'!AP22,'Scen 5'!AP22,'Scen 6'!AP22,'Scen 7'!AP22,'Scen 8'!AP22,'Scen 9'!AP22)-\nCHOOSE($L$2,'Scen 1'!AP22,'Scen 2'!AP22,'Scen 3'!AP22,'Scen 4'!AP22,'Scen 5'!AP22,'Scen 6'!AP22,'Scen 7'!AP22,'Scen 8'!AP22,'Scen 9'!AP22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ22,'Scen 2'!AQ22,'Scen 3'!AQ22,'Scen 4'!AQ22,'Scen 5'!AQ22,'Scen 6'!AQ22,'Scen 7'!AQ22,'Scen 8'!AQ22,'Scen 9'!AQ22)-\nCHOOSE($L$2,'Scen 1'!AQ22,'Scen 2'!AQ22,'Scen 3'!AQ22,'Scen 4'!AQ22,'Scen 5'!AQ22,'Scen 6'!AQ22,'Scen 7'!AQ22,'Scen 8'!AQ22,'Scen 9'!AQ22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR22,'Scen 2'!AR22,'Scen 3'!AR22,'Scen 4'!AR22,'Scen 5'!AR22,'Scen 6'!AR22,'Scen 7'!AR22,'Scen 8'!AR22,'Scen 9'!AR22)-\nCHOOSE($L$2,'Scen 1'!AR22,'Scen 2'!AR22,'Scen 3'!AR22,'Scen 4'!AR22,'Scen 5'!AR22,'Scen 6'!AR22,'Scen 7'!AR22,'Scen 8'!AR22,'Scen 9'!AR22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS22,'Scen 2'!AS22,'Scen 3'!AS22,'Scen 4'!AS22,'Scen 5'!AS22,'Scen 6'!AS22,'Scen 7'!AS22,'Scen 8'!AS22,'Scen 9'!AS22)-\nCHOOSE($L$2,'Scen 1'!AS22,'Scen 2'!AS22,'Scen 3'!AS22,'Scen 4'!AS22,'Scen 5'!AS22,'Scen 6'!AS22,'Scen 7'!AS22,'Scen 8'!AS22,'Scen 9'!AS22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT22,'Scen 2'!AT22,'Scen 3'!AT22,'Scen 4'!AT22,'Scen 5'!AT22,'Scen 6'!AT22,'Scen 7'!AT22,'Scen 8'!AT22,'Scen 9'!AT22)-\nCHOOSE($L$2,'Scen 1'!AT22,'Scen 2'!AT22,'Scen 3'!AT22,'Scen 4'!AT22,'Scen 5'!AT22,'Scen 6'!AT22,'Scen 7'!AT22,'Scen 8'!AT22,'Scen 9'!AT22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU22,'Scen 2'!AU22,'Scen 3'!AU22,'Scen 4'!AU22,'Scen 5'!AU22,'Scen 6'!AU22,'Scen 7'!AU22,'Scen 8'!AU22,'Scen 9'!AU22)-\nCHOOSE($L$2,'Scen 1'!AU22,'Scen 2'!AU22,'Scen 3'!AU22,'Scen 4'!AU22,'Scen 5'!AU22,'Scen 6'!AU22,'Scen 7'!AU22,'Scen 8'!AU22,'Scen 9'!AU22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV22,'Scen 2'!AV22,'Scen 3'!AV22,'Scen 4'!AV22,'Scen 5'!AV22,'Scen 6'!AV22,'Scen 7'!AV22,'Scen 8'!AV22,'Scen 9'!AV22)-\nCHOOSE($L$2,'Scen 1'!AV22,'Scen 2'!AV22,'Scen 3'!AV22,'Scen 4'!AV22,'Scen 5'!AV22,'Scen 6'!AV22,'Scen 7'!AV22,'Scen 8'!AV22,'Scen 9'!AV22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW22,'Scen 2'!AW22,'Scen 3'!AW22,'Scen 4'!AW22,'Scen 5'!AW22,'Scen 6'!AW22,'Scen 7'!AW22,'Scen 8'!AW22,'Scen 9'!AW22)-\nCHOOSE($L$2,'Scen 1'!AW22,'Scen 2'!AW22,'Scen 3'!AW22,'Scen 4'!AW22,'Scen 5'!AW22,'Scen 6'!AW22,'Scen 7'!AW22,'Scen 8'!AW22,'Scen 9'!AW22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX22,'Scen 2'!AX22,'Scen 3'!AX22,'Scen 4'!AX22,'Scen 5'!AX22,'Scen 6'!AX22,'Scen 7'!AX22,'Scen 8'!AX22,'Scen 9'!AX22)-\nCHOOSE($L$2,'Scen 1'!AX22,'Scen 2'!AX22,'Scen 3'!AX22,'Scen 4'!AX22,'Scen 5'!AX22,'Scen 6'!AX22,'Scen 7'!AX22,'Scen 8'!AX22,'Scen 9'!AX22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY22,'Scen 2'!AY22,'Scen 3'!AY22,'Scen 4'!AY22,'Scen 5'!AY22,'Scen 6'!AY22,'Scen 7'!AY22,'Scen 8'!AY22,'Scen 9'!AY22)-\nCHOOSE($L$2,'Scen 1'!AY22,'Scen 2'!AY22,'Scen 3'!AY22,'Scen 4'!AY22,'Scen 5'!AY22,'Scen 6'!AY22,'Scen 7'!AY22,'Scen 8'!AY22,'Scen 9'!AY22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ22,'Scen 2'!AZ22,'Scen 3'!AZ22,'Scen 4'!AZ22,'Scen 5'!AZ22,'Scen 6'!AZ22,'Scen 7'!AZ22,'Scen 8'!AZ22,'Scen 9'!AZ22)-\nCHOOSE($L$2,'Scen 1'!AZ22,'Scen 2'!AZ22,'Scen 3'!AZ22,'Scen 4'!AZ22,'Scen 5'!AZ22,'Scen 6'!AZ22,'Scen 7'!AZ22,'Scen 8'!AZ22,'Scen 9'!AZ22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA22,'Scen 2'!BA22,'Scen 3'!BA22,'Scen 4'!BA22,'Scen 5'!BA22,'Scen 6'!BA22,'Scen 7'!BA22,'Scen 8'!BA22,'Scen 9'!BA22)-\nCHOOSE($L$2,'Scen 1'!BA22,'Scen 2'!BA22,'Scen 3'!BA22,'Scen 4'!BA22,'Scen 5'!BA22,'Scen 6'!BA22,'Scen 7'!BA22,'Scen 8'!BA22,'Scen 9'!BA22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB22,'Scen 2'!BB22,'Scen 3'!BB22,'Scen 4'!BB22,'Scen 5'!BB22,'Scen 6'!BB22,'Scen 7'!BB22,'Scen 8'!BB22,'Scen 9'!BB22)-\nCHOOSE($L$2,'Scen 1'!BB22,'Scen 2'!BB22,'Scen 3'!BB22,'Scen 4'!BB22,'Scen 5'!BB22,'Scen 6'!BB22,'Scen 7'!BB22,'Scen 8'!BB22,'Scen 9'!BB22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC22,'Scen 2'!BC22,'Scen 3'!BC22,'Scen 4'!BC22,'Scen 5'!BC22,'Scen 6'!BC22,'Scen 7'!BC22,'Scen 8'!BC22,'Scen 9'!BC22)-\nCHOOSE($L$2,'Scen 1'!BC22,'Scen 2'!BC22,'Scen 3'!BC22,'Scen 4'!BC22,'Scen 5'!BC22,'Scen 6'!BC22,'Scen 7'!BC22,'Scen 8'!BC22,'Scen 9'!BC22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD22,'Scen 2'!BD22,'Scen 3'!BD22,'Scen 4'!BD22,'Scen 5'!BD22,'Scen 6'!BD22,'Scen 7'!BD22,'Scen 8'!BD22,'Scen 9'!BD22)-\nCHOOSE($L$2,'Scen 1'!BD22,'Scen 2'!BD22,'Scen 3'!BD22,'Scen 4'!BD22,'Scen 5'!BD22,'Scen 6'!BD22,'Scen 7'!BD22,'Scen 8'!BD22,'Scen 9'!BD22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE22,'Scen 2'!BE22,'Scen 3'!BE22,'Scen 4'!BE22,'Scen 5'!BE22,'Scen 6'!BE22,'Scen 7'!BE22,'Scen 8'!BE22,'Scen 9'!BE22)-\nCHOOSE($L$2,'Scen 1'!BE22,'Scen 2'!BE22,'Scen 3'!BE22,'Scen 4'!BE22,'Scen 5'!BE22,'Scen 6'!BE22,'Scen 7'!BE22,'Scen 8'!BE22,'Scen 9'!BE22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF22,'Scen 2'!BF22,'Scen 3'!BF22,'Scen 4'!BF22,'Scen 5'!BF22,'Scen 6'!BF22,'Scen 7'!BF22,'Scen 8'!BF22,'Scen 9'!BF22)-\nCHOOSE($L$2,'Scen 1'!BF22,'Scen 2'!BF22,'Scen 3'!BF22,'Scen 4'!BF22,'Scen 5'!BF22,'Scen 6'!BF22,'Scen 7'!BF22,'Scen 8'!BF22,'Scen 9'!BF22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG22,'Scen 2'!BG22,'Scen 3'!BG22,'Scen 4'!BG22,'Scen 5'!BG22,'Scen 6'!BG22,'Scen 7'!BG22,'Scen 8'!BG22,'Scen 9'!BG22)-\nCHOOSE($L$2,'Scen 1'!BG22,'Scen 2'!BG22,'Scen 3'!BG22,'Scen 4'!BG22,'Scen 5'!BG22,'Scen 6'!BG22,'Scen 7'!BG22,'Scen 8'!BG22,'Scen 9'!BG22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH22,'Scen 2'!BH22,'Scen 3'!BH22,'Scen 4'!BH22,'Scen 5'!BH22,'Scen 6'!BH22,'Scen 7'!BH22,'Scen 8'!BH22,'Scen 9'!BH22)-\nCHOOSE($L$2,'Scen 1'!BH22,'Scen 2'!BH22,'Scen 3'!BH22,'Scen 4'!BH22,'Scen 5'!BH22,'Scen 6'!BH22,'Scen 7'!BH22,'Scen 8'!BH22,'Scen 9'!BH22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI22,'Scen 2'!BI22,'Scen 3'!BI22,'Scen 4'!BI22,'Scen 5'!BI22,'Scen 6'!BI22,'Scen 7'!BI22,'Scen 8'!BI22,'Scen 9'!BI22)-\nCHOOSE($L$2,'Scen 1'!BI22,'Scen 2'!BI22,'Scen 3'!BI22,'Scen 4'!BI22,'Scen 5'!BI22,'Scen 6'!BI22,'Scen 7'!BI22,'Scen 8'!BI22,'Scen 9'!BI22),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ22,'Scen 2'!BJ22,'Scen 3'!BJ22,'Scen 4'!BJ22,'Scen 5'!BJ22,'Scen 6'!BJ22,'Scen 7'!BJ22,'Scen 8'!BJ22,'Scen 9'!BJ22)-\nCHOOSE($L$2,'Scen 1'!BJ22,'Scen 2'!BJ22,'Scen 3'!BJ22,'Scen 4'!BJ22,'Scen 5'!BJ22,'Scen 6'!BJ22,'Scen 7'!BJ22,'Scen 8'!BJ22,'Scen 9'!BJ22),\"\")","v":0}]
[null,null,null,null,"Total utilities costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y23,'Scen 2'!Y23,'Scen 3'!Y23,'Scen 4'!Y23,'Scen 5'!Y23,'Scen 6'!Y23,'Scen 7'!Y23,'Scen 8'!Y23,'Scen 9'!Y23)-\nCHOOSE($L$2,'Scen 1'!Y23,'Scen 2'!Y23,'Scen 3'!Y23,'Scen 4'!Y23,'Scen 5'!Y23,'Scen 6'!Y23,'Scen 7'!Y23,'Scen 8'!Y23,'Scen 9'!Y23),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA23,'Scen 2'!AA23,'Scen 3'!AA23,'Scen 4'!AA23,'Scen 5'!AA23,'Scen 6'!AA23,'Scen 7'!AA23,'Scen 8'!AA23,'Scen 9'!AA23)-\nCHOOSE($L$2,'Scen 1'!AA23,'Scen 2'!AA23,'Scen 3'!AA23,'Scen 4'!AA23,'Scen 5'!AA23,'Scen 6'!AA23,'Scen 7'!AA23,'Scen 8'!AA23,'Scen 9'!AA23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB23,'Scen 2'!AB23,'Scen 3'!AB23,'Scen 4'!AB23,'Scen 5'!AB23,'Scen 6'!AB23,'Scen 7'!AB23,'Scen 8'!AB23,'Scen 9'!AB23)-\nCHOOSE($L$2,'Scen 1'!AB23,'Scen 2'!AB23,'Scen 3'!AB23,'Scen 4'!AB23,'Scen 5'!AB23,'Scen 6'!AB23,'Scen 7'!AB23,'Scen 8'!AB23,'Scen 9'!AB23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC23,'Scen 2'!AC23,'Scen 3'!AC23,'Scen 4'!AC23,'Scen 5'!AC23,'Scen 6'!AC23,'Scen 7'!AC23,'Scen 8'!AC23,'Scen 9'!AC23)-\nCHOOSE($L$2,'Scen 1'!AC23,'Scen 2'!AC23,'Scen 3'!AC23,'Scen 4'!AC23,'Scen 5'!AC23,'Scen 6'!AC23,'Scen 7'!AC23,'Scen 8'!AC23,'Scen 9'!AC23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD23,'Scen 2'!AD23,'Scen 3'!AD23,'Scen 4'!AD23,'Scen 5'!AD23,'Scen 6'!AD23,'Scen 7'!AD23,'Scen 8'!AD23,'Scen 9'!AD23)-\nCHOOSE($L$2,'Scen 1'!AD23,'Scen 2'!AD23,'Scen 3'!AD23,'Scen 4'!AD23,'Scen 5'!AD23,'Scen 6'!AD23,'Scen 7'!AD23,'Scen 8'!AD23,'Scen 9'!AD23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE23,'Scen 2'!AE23,'Scen 3'!AE23,'Scen 4'!AE23,'Scen 5'!AE23,'Scen 6'!AE23,'Scen 7'!AE23,'Scen 8'!AE23,'Scen 9'!AE23)-\nCHOOSE($L$2,'Scen 1'!AE23,'Scen 2'!AE23,'Scen 3'!AE23,'Scen 4'!AE23,'Scen 5'!AE23,'Scen 6'!AE23,'Scen 7'!AE23,'Scen 8'!AE23,'Scen 9'!AE23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF23,'Scen 2'!AF23,'Scen 3'!AF23,'Scen 4'!AF23,'Scen 5'!AF23,'Scen 6'!AF23,'Scen 7'!AF23,'Scen 8'!AF23,'Scen 9'!AF23)-\nCHOOSE($L$2,'Scen 1'!AF23,'Scen 2'!AF23,'Scen 3'!AF23,'Scen 4'!AF23,'Scen 5'!AF23,'Scen 6'!AF23,'Scen 7'!AF23,'Scen 8'!AF23,'Scen 9'!AF23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG23,'Scen 2'!AG23,'Scen 3'!AG23,'Scen 4'!AG23,'Scen 5'!AG23,'Scen 6'!AG23,'Scen 7'!AG23,'Scen 8'!AG23,'Scen 9'!AG23)-\nCHOOSE($L$2,'Scen 1'!AG23,'Scen 2'!AG23,'Scen 3'!AG23,'Scen 4'!AG23,'Scen 5'!AG23,'Scen 6'!AG23,'Scen 7'!AG23,'Scen 8'!AG23,'Scen 9'!AG23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH23,'Scen 2'!AH23,'Scen 3'!AH23,'Scen 4'!AH23,'Scen 5'!AH23,'Scen 6'!AH23,'Scen 7'!AH23,'Scen 8'!AH23,'Scen 9'!AH23)-\nCHOOSE($L$2,'Scen 1'!AH23,'Scen 2'!AH23,'Scen 3'!AH23,'Scen 4'!AH23,'Scen 5'!AH23,'Scen 6'!AH23,'Scen 7'!AH23,'Scen 8'!AH23,'Scen 9'!AH23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI23,'Scen 2'!AI23,'Scen 3'!AI23,'Scen 4'!AI23,'Scen 5'!AI23,'Scen 6'!AI23,'Scen 7'!AI23,'Scen 8'!AI23,'Scen 9'!AI23)-\nCHOOSE($L$2,'Scen 1'!AI23,'Scen 2'!AI23,'Scen 3'!AI23,'Scen 4'!AI23,'Scen 5'!AI23,'Scen 6'!AI23,'Scen 7'!AI23,'Scen 8'!AI23,'Scen 9'!AI23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ23,'Scen 2'!AJ23,'Scen 3'!AJ23,'Scen 4'!AJ23,'Scen 5'!AJ23,'Scen 6'!AJ23,'Scen 7'!AJ23,'Scen 8'!AJ23,'Scen 9'!AJ23)-\nCHOOSE($L$2,'Scen 1'!AJ23,'Scen 2'!AJ23,'Scen 3'!AJ23,'Scen 4'!AJ23,'Scen 5'!AJ23,'Scen 6'!AJ23,'Scen 7'!AJ23,'Scen 8'!AJ23,'Scen 9'!AJ23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK23,'Scen 2'!AK23,'Scen 3'!AK23,'Scen 4'!AK23,'Scen 5'!AK23,'Scen 6'!AK23,'Scen 7'!AK23,'Scen 8'!AK23,'Scen 9'!AK23)-\nCHOOSE($L$2,'Scen 1'!AK23,'Scen 2'!AK23,'Scen 3'!AK23,'Scen 4'!AK23,'Scen 5'!AK23,'Scen 6'!AK23,'Scen 7'!AK23,'Scen 8'!AK23,'Scen 9'!AK23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL23,'Scen 2'!AL23,'Scen 3'!AL23,'Scen 4'!AL23,'Scen 5'!AL23,'Scen 6'!AL23,'Scen 7'!AL23,'Scen 8'!AL23,'Scen 9'!AL23)-\nCHOOSE($L$2,'Scen 1'!AL23,'Scen 2'!AL23,'Scen 3'!AL23,'Scen 4'!AL23,'Scen 5'!AL23,'Scen 6'!AL23,'Scen 7'!AL23,'Scen 8'!AL23,'Scen 9'!AL23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM23,'Scen 2'!AM23,'Scen 3'!AM23,'Scen 4'!AM23,'Scen 5'!AM23,'Scen 6'!AM23,'Scen 7'!AM23,'Scen 8'!AM23,'Scen 9'!AM23)-\nCHOOSE($L$2,'Scen 1'!AM23,'Scen 2'!AM23,'Scen 3'!AM23,'Scen 4'!AM23,'Scen 5'!AM23,'Scen 6'!AM23,'Scen 7'!AM23,'Scen 8'!AM23,'Scen 9'!AM23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN23,'Scen 2'!AN23,'Scen 3'!AN23,'Scen 4'!AN23,'Scen 5'!AN23,'Scen 6'!AN23,'Scen 7'!AN23,'Scen 8'!AN23,'Scen 9'!AN23)-\nCHOOSE($L$2,'Scen 1'!AN23,'Scen 2'!AN23,'Scen 3'!AN23,'Scen 4'!AN23,'Scen 5'!AN23,'Scen 6'!AN23,'Scen 7'!AN23,'Scen 8'!AN23,'Scen 9'!AN23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO23,'Scen 2'!AO23,'Scen 3'!AO23,'Scen 4'!AO23,'Scen 5'!AO23,'Scen 6'!AO23,'Scen 7'!AO23,'Scen 8'!AO23,'Scen 9'!AO23)-\nCHOOSE($L$2,'Scen 1'!AO23,'Scen 2'!AO23,'Scen 3'!AO23,'Scen 4'!AO23,'Scen 5'!AO23,'Scen 6'!AO23,'Scen 7'!AO23,'Scen 8'!AO23,'Scen 9'!AO23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP23,'Scen 2'!AP23,'Scen 3'!AP23,'Scen 4'!AP23,'Scen 5'!AP23,'Scen 6'!AP23,'Scen 7'!AP23,'Scen 8'!AP23,'Scen 9'!AP23)-\nCHOOSE($L$2,'Scen 1'!AP23,'Scen 2'!AP23,'Scen 3'!AP23,'Scen 4'!AP23,'Scen 5'!AP23,'Scen 6'!AP23,'Scen 7'!AP23,'Scen 8'!AP23,'Scen 9'!AP23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ23,'Scen 2'!AQ23,'Scen 3'!AQ23,'Scen 4'!AQ23,'Scen 5'!AQ23,'Scen 6'!AQ23,'Scen 7'!AQ23,'Scen 8'!AQ23,'Scen 9'!AQ23)-\nCHOOSE($L$2,'Scen 1'!AQ23,'Scen 2'!AQ23,'Scen 3'!AQ23,'Scen 4'!AQ23,'Scen 5'!AQ23,'Scen 6'!AQ23,'Scen 7'!AQ23,'Scen 8'!AQ23,'Scen 9'!AQ23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR23,'Scen 2'!AR23,'Scen 3'!AR23,'Scen 4'!AR23,'Scen 5'!AR23,'Scen 6'!AR23,'Scen 7'!AR23,'Scen 8'!AR23,'Scen 9'!AR23)-\nCHOOSE($L$2,'Scen 1'!AR23,'Scen 2'!AR23,'Scen 3'!AR23,'Scen 4'!AR23,'Scen 5'!AR23,'Scen 6'!AR23,'Scen 7'!AR23,'Scen 8'!AR23,'Scen 9'!AR23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS23,'Scen 2'!AS23,'Scen 3'!AS23,'Scen 4'!AS23,'Scen 5'!AS23,'Scen 6'!AS23,'Scen 7'!AS23,'Scen 8'!AS23,'Scen 9'!AS23)-\nCHOOSE($L$2,'Scen 1'!AS23,'Scen 2'!AS23,'Scen 3'!AS23,'Scen 4'!AS23,'Scen 5'!AS23,'Scen 6'!AS23,'Scen 7'!AS23,'Scen 8'!AS23,'Scen 9'!AS23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT23,'Scen 2'!AT23,'Scen 3'!AT23,'Scen 4'!AT23,'Scen 5'!AT23,'Scen 6'!AT23,'Scen 7'!AT23,'Scen 8'!AT23,'Scen 9'!AT23)-\nCHOOSE($L$2,'Scen 1'!AT23,'Scen 2'!AT23,'Scen 3'!AT23,'Scen 4'!AT23,'Scen 5'!AT23,'Scen 6'!AT23,'Scen 7'!AT23,'Scen 8'!AT23,'Scen 9'!AT23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU23,'Scen 2'!AU23,'Scen 3'!AU23,'Scen 4'!AU23,'Scen 5'!AU23,'Scen 6'!AU23,'Scen 7'!AU23,'Scen 8'!AU23,'Scen 9'!AU23)-\nCHOOSE($L$2,'Scen 1'!AU23,'Scen 2'!AU23,'Scen 3'!AU23,'Scen 4'!AU23,'Scen 5'!AU23,'Scen 6'!AU23,'Scen 7'!AU23,'Scen 8'!AU23,'Scen 9'!AU23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV23,'Scen 2'!AV23,'Scen 3'!AV23,'Scen 4'!AV23,'Scen 5'!AV23,'Scen 6'!AV23,'Scen 7'!AV23,'Scen 8'!AV23,'Scen 9'!AV23)-\nCHOOSE($L$2,'Scen 1'!AV23,'Scen 2'!AV23,'Scen 3'!AV23,'Scen 4'!AV23,'Scen 5'!AV23,'Scen 6'!AV23,'Scen 7'!AV23,'Scen 8'!AV23,'Scen 9'!AV23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW23,'Scen 2'!AW23,'Scen 3'!AW23,'Scen 4'!AW23,'Scen 5'!AW23,'Scen 6'!AW23,'Scen 7'!AW23,'Scen 8'!AW23,'Scen 9'!AW23)-\nCHOOSE($L$2,'Scen 1'!AW23,'Scen 2'!AW23,'Scen 3'!AW23,'Scen 4'!AW23,'Scen 5'!AW23,'Scen 6'!AW23,'Scen 7'!AW23,'Scen 8'!AW23,'Scen 9'!AW23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX23,'Scen 2'!AX23,'Scen 3'!AX23,'Scen 4'!AX23,'Scen 5'!AX23,'Scen 6'!AX23,'Scen 7'!AX23,'Scen 8'!AX23,'Scen 9'!AX23)-\nCHOOSE($L$2,'Scen 1'!AX23,'Scen 2'!AX23,'Scen 3'!AX23,'Scen 4'!AX23,'Scen 5'!AX23,'Scen 6'!AX23,'Scen 7'!AX23,'Scen 8'!AX23,'Scen 9'!AX23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY23,'Scen 2'!AY23,'Scen 3'!AY23,'Scen 4'!AY23,'Scen 5'!AY23,'Scen 6'!AY23,'Scen 7'!AY23,'Scen 8'!AY23,'Scen 9'!AY23)-\nCHOOSE($L$2,'Scen 1'!AY23,'Scen 2'!AY23,'Scen 3'!AY23,'Scen 4'!AY23,'Scen 5'!AY23,'Scen 6'!AY23,'Scen 7'!AY23,'Scen 8'!AY23,'Scen 9'!AY23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ23,'Scen 2'!AZ23,'Scen 3'!AZ23,'Scen 4'!AZ23,'Scen 5'!AZ23,'Scen 6'!AZ23,'Scen 7'!AZ23,'Scen 8'!AZ23,'Scen 9'!AZ23)-\nCHOOSE($L$2,'Scen 1'!AZ23,'Scen 2'!AZ23,'Scen 3'!AZ23,'Scen 4'!AZ23,'Scen 5'!AZ23,'Scen 6'!AZ23,'Scen 7'!AZ23,'Scen 8'!AZ23,'Scen 9'!AZ23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA23,'Scen 2'!BA23,'Scen 3'!BA23,'Scen 4'!BA23,'Scen 5'!BA23,'Scen 6'!BA23,'Scen 7'!BA23,'Scen 8'!BA23,'Scen 9'!BA23)-\nCHOOSE($L$2,'Scen 1'!BA23,'Scen 2'!BA23,'Scen 3'!BA23,'Scen 4'!BA23,'Scen 5'!BA23,'Scen 6'!BA23,'Scen 7'!BA23,'Scen 8'!BA23,'Scen 9'!BA23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB23,'Scen 2'!BB23,'Scen 3'!BB23,'Scen 4'!BB23,'Scen 5'!BB23,'Scen 6'!BB23,'Scen 7'!BB23,'Scen 8'!BB23,'Scen 9'!BB23)-\nCHOOSE($L$2,'Scen 1'!BB23,'Scen 2'!BB23,'Scen 3'!BB23,'Scen 4'!BB23,'Scen 5'!BB23,'Scen 6'!BB23,'Scen 7'!BB23,'Scen 8'!BB23,'Scen 9'!BB23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC23,'Scen 2'!BC23,'Scen 3'!BC23,'Scen 4'!BC23,'Scen 5'!BC23,'Scen 6'!BC23,'Scen 7'!BC23,'Scen 8'!BC23,'Scen 9'!BC23)-\nCHOOSE($L$2,'Scen 1'!BC23,'Scen 2'!BC23,'Scen 3'!BC23,'Scen 4'!BC23,'Scen 5'!BC23,'Scen 6'!BC23,'Scen 7'!BC23,'Scen 8'!BC23,'Scen 9'!BC23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD23,'Scen 2'!BD23,'Scen 3'!BD23,'Scen 4'!BD23,'Scen 5'!BD23,'Scen 6'!BD23,'Scen 7'!BD23,'Scen 8'!BD23,'Scen 9'!BD23)-\nCHOOSE($L$2,'Scen 1'!BD23,'Scen 2'!BD23,'Scen 3'!BD23,'Scen 4'!BD23,'Scen 5'!BD23,'Scen 6'!BD23,'Scen 7'!BD23,'Scen 8'!BD23,'Scen 9'!BD23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE23,'Scen 2'!BE23,'Scen 3'!BE23,'Scen 4'!BE23,'Scen 5'!BE23,'Scen 6'!BE23,'Scen 7'!BE23,'Scen 8'!BE23,'Scen 9'!BE23)-\nCHOOSE($L$2,'Scen 1'!BE23,'Scen 2'!BE23,'Scen 3'!BE23,'Scen 4'!BE23,'Scen 5'!BE23,'Scen 6'!BE23,'Scen 7'!BE23,'Scen 8'!BE23,'Scen 9'!BE23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF23,'Scen 2'!BF23,'Scen 3'!BF23,'Scen 4'!BF23,'Scen 5'!BF23,'Scen 6'!BF23,'Scen 7'!BF23,'Scen 8'!BF23,'Scen 9'!BF23)-\nCHOOSE($L$2,'Scen 1'!BF23,'Scen 2'!BF23,'Scen 3'!BF23,'Scen 4'!BF23,'Scen 5'!BF23,'Scen 6'!BF23,'Scen 7'!BF23,'Scen 8'!BF23,'Scen 9'!BF23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG23,'Scen 2'!BG23,'Scen 3'!BG23,'Scen 4'!BG23,'Scen 5'!BG23,'Scen 6'!BG23,'Scen 7'!BG23,'Scen 8'!BG23,'Scen 9'!BG23)-\nCHOOSE($L$2,'Scen 1'!BG23,'Scen 2'!BG23,'Scen 3'!BG23,'Scen 4'!BG23,'Scen 5'!BG23,'Scen 6'!BG23,'Scen 7'!BG23,'Scen 8'!BG23,'Scen 9'!BG23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH23,'Scen 2'!BH23,'Scen 3'!BH23,'Scen 4'!BH23,'Scen 5'!BH23,'Scen 6'!BH23,'Scen 7'!BH23,'Scen 8'!BH23,'Scen 9'!BH23)-\nCHOOSE($L$2,'Scen 1'!BH23,'Scen 2'!BH23,'Scen 3'!BH23,'Scen 4'!BH23,'Scen 5'!BH23,'Scen 6'!BH23,'Scen 7'!BH23,'Scen 8'!BH23,'Scen 9'!BH23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI23,'Scen 2'!BI23,'Scen 3'!BI23,'Scen 4'!BI23,'Scen 5'!BI23,'Scen 6'!BI23,'Scen 7'!BI23,'Scen 8'!BI23,'Scen 9'!BI23)-\nCHOOSE($L$2,'Scen 1'!BI23,'Scen 2'!BI23,'Scen 3'!BI23,'Scen 4'!BI23,'Scen 5'!BI23,'Scen 6'!BI23,'Scen 7'!BI23,'Scen 8'!BI23,'Scen 9'!BI23),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ23,'Scen 2'!BJ23,'Scen 3'!BJ23,'Scen 4'!BJ23,'Scen 5'!BJ23,'Scen 6'!BJ23,'Scen 7'!BJ23,'Scen 8'!BJ23,'Scen 9'!BJ23)-\nCHOOSE($L$2,'Scen 1'!BJ23,'Scen 2'!BJ23,'Scen 3'!BJ23,'Scen 4'!BJ23,'Scen 5'!BJ23,'Scen 6'!BJ23,'Scen 7'!BJ23,'Scen 8'!BJ23,'Scen 9'!BJ23),\"\")","v":0}]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y24,'Scen 2'!Y24,'Scen 3'!Y24,'Scen 4'!Y24,'Scen 5'!Y24,'Scen 6'!Y24,'Scen 7'!Y24,'Scen 8'!Y24,'Scen 9'!Y24)-\nCHOOSE($L$2,'Scen 1'!Y24,'Scen 2'!Y24,'Scen 3'!Y24,'Scen 4'!Y24,'Scen 5'!Y24,'Scen 6'!Y24,'Scen 7'!Y24,'Scen 8'!Y24,'Scen 9'!Y24),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA24,'Scen 2'!AA24,'Scen 3'!AA24,'Scen 4'!AA24,'Scen 5'!AA24,'Scen 6'!AA24,'Scen 7'!AA24,'Scen 8'!AA24,'Scen 9'!AA24)-\nCHOOSE($L$2,'Scen 1'!AA24,'Scen 2'!AA24,'Scen 3'!AA24,'Scen 4'!AA24,'Scen 5'!AA24,'Scen 6'!AA24,'Scen 7'!AA24,'Scen 8'!AA24,'Scen 9'!AA24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB24,'Scen 2'!AB24,'Scen 3'!AB24,'Scen 4'!AB24,'Scen 5'!AB24,'Scen 6'!AB24,'Scen 7'!AB24,'Scen 8'!AB24,'Scen 9'!AB24)-\nCHOOSE($L$2,'Scen 1'!AB24,'Scen 2'!AB24,'Scen 3'!AB24,'Scen 4'!AB24,'Scen 5'!AB24,'Scen 6'!AB24,'Scen 7'!AB24,'Scen 8'!AB24,'Scen 9'!AB24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC24,'Scen 2'!AC24,'Scen 3'!AC24,'Scen 4'!AC24,'Scen 5'!AC24,'Scen 6'!AC24,'Scen 7'!AC24,'Scen 8'!AC24,'Scen 9'!AC24)-\nCHOOSE($L$2,'Scen 1'!AC24,'Scen 2'!AC24,'Scen 3'!AC24,'Scen 4'!AC24,'Scen 5'!AC24,'Scen 6'!AC24,'Scen 7'!AC24,'Scen 8'!AC24,'Scen 9'!AC24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD24,'Scen 2'!AD24,'Scen 3'!AD24,'Scen 4'!AD24,'Scen 5'!AD24,'Scen 6'!AD24,'Scen 7'!AD24,'Scen 8'!AD24,'Scen 9'!AD24)-\nCHOOSE($L$2,'Scen 1'!AD24,'Scen 2'!AD24,'Scen 3'!AD24,'Scen 4'!AD24,'Scen 5'!AD24,'Scen 6'!AD24,'Scen 7'!AD24,'Scen 8'!AD24,'Scen 9'!AD24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE24,'Scen 2'!AE24,'Scen 3'!AE24,'Scen 4'!AE24,'Scen 5'!AE24,'Scen 6'!AE24,'Scen 7'!AE24,'Scen 8'!AE24,'Scen 9'!AE24)-\nCHOOSE($L$2,'Scen 1'!AE24,'Scen 2'!AE24,'Scen 3'!AE24,'Scen 4'!AE24,'Scen 5'!AE24,'Scen 6'!AE24,'Scen 7'!AE24,'Scen 8'!AE24,'Scen 9'!AE24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF24,'Scen 2'!AF24,'Scen 3'!AF24,'Scen 4'!AF24,'Scen 5'!AF24,'Scen 6'!AF24,'Scen 7'!AF24,'Scen 8'!AF24,'Scen 9'!AF24)-\nCHOOSE($L$2,'Scen 1'!AF24,'Scen 2'!AF24,'Scen 3'!AF24,'Scen 4'!AF24,'Scen 5'!AF24,'Scen 6'!AF24,'Scen 7'!AF24,'Scen 8'!AF24,'Scen 9'!AF24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG24,'Scen 2'!AG24,'Scen 3'!AG24,'Scen 4'!AG24,'Scen 5'!AG24,'Scen 6'!AG24,'Scen 7'!AG24,'Scen 8'!AG24,'Scen 9'!AG24)-\nCHOOSE($L$2,'Scen 1'!AG24,'Scen 2'!AG24,'Scen 3'!AG24,'Scen 4'!AG24,'Scen 5'!AG24,'Scen 6'!AG24,'Scen 7'!AG24,'Scen 8'!AG24,'Scen 9'!AG24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH24,'Scen 2'!AH24,'Scen 3'!AH24,'Scen 4'!AH24,'Scen 5'!AH24,'Scen 6'!AH24,'Scen 7'!AH24,'Scen 8'!AH24,'Scen 9'!AH24)-\nCHOOSE($L$2,'Scen 1'!AH24,'Scen 2'!AH24,'Scen 3'!AH24,'Scen 4'!AH24,'Scen 5'!AH24,'Scen 6'!AH24,'Scen 7'!AH24,'Scen 8'!AH24,'Scen 9'!AH24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI24,'Scen 2'!AI24,'Scen 3'!AI24,'Scen 4'!AI24,'Scen 5'!AI24,'Scen 6'!AI24,'Scen 7'!AI24,'Scen 8'!AI24,'Scen 9'!AI24)-\nCHOOSE($L$2,'Scen 1'!AI24,'Scen 2'!AI24,'Scen 3'!AI24,'Scen 4'!AI24,'Scen 5'!AI24,'Scen 6'!AI24,'Scen 7'!AI24,'Scen 8'!AI24,'Scen 9'!AI24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ24,'Scen 2'!AJ24,'Scen 3'!AJ24,'Scen 4'!AJ24,'Scen 5'!AJ24,'Scen 6'!AJ24,'Scen 7'!AJ24,'Scen 8'!AJ24,'Scen 9'!AJ24)-\nCHOOSE($L$2,'Scen 1'!AJ24,'Scen 2'!AJ24,'Scen 3'!AJ24,'Scen 4'!AJ24,'Scen 5'!AJ24,'Scen 6'!AJ24,'Scen 7'!AJ24,'Scen 8'!AJ24,'Scen 9'!AJ24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK24,'Scen 2'!AK24,'Scen 3'!AK24,'Scen 4'!AK24,'Scen 5'!AK24,'Scen 6'!AK24,'Scen 7'!AK24,'Scen 8'!AK24,'Scen 9'!AK24)-\nCHOOSE($L$2,'Scen 1'!AK24,'Scen 2'!AK24,'Scen 3'!AK24,'Scen 4'!AK24,'Scen 5'!AK24,'Scen 6'!AK24,'Scen 7'!AK24,'Scen 8'!AK24,'Scen 9'!AK24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL24,'Scen 2'!AL24,'Scen 3'!AL24,'Scen 4'!AL24,'Scen 5'!AL24,'Scen 6'!AL24,'Scen 7'!AL24,'Scen 8'!AL24,'Scen 9'!AL24)-\nCHOOSE($L$2,'Scen 1'!AL24,'Scen 2'!AL24,'Scen 3'!AL24,'Scen 4'!AL24,'Scen 5'!AL24,'Scen 6'!AL24,'Scen 7'!AL24,'Scen 8'!AL24,'Scen 9'!AL24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM24,'Scen 2'!AM24,'Scen 3'!AM24,'Scen 4'!AM24,'Scen 5'!AM24,'Scen 6'!AM24,'Scen 7'!AM24,'Scen 8'!AM24,'Scen 9'!AM24)-\nCHOOSE($L$2,'Scen 1'!AM24,'Scen 2'!AM24,'Scen 3'!AM24,'Scen 4'!AM24,'Scen 5'!AM24,'Scen 6'!AM24,'Scen 7'!AM24,'Scen 8'!AM24,'Scen 9'!AM24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN24,'Scen 2'!AN24,'Scen 3'!AN24,'Scen 4'!AN24,'Scen 5'!AN24,'Scen 6'!AN24,'Scen 7'!AN24,'Scen 8'!AN24,'Scen 9'!AN24)-\nCHOOSE($L$2,'Scen 1'!AN24,'Scen 2'!AN24,'Scen 3'!AN24,'Scen 4'!AN24,'Scen 5'!AN24,'Scen 6'!AN24,'Scen 7'!AN24,'Scen 8'!AN24,'Scen 9'!AN24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO24,'Scen 2'!AO24,'Scen 3'!AO24,'Scen 4'!AO24,'Scen 5'!AO24,'Scen 6'!AO24,'Scen 7'!AO24,'Scen 8'!AO24,'Scen 9'!AO24)-\nCHOOSE($L$2,'Scen 1'!AO24,'Scen 2'!AO24,'Scen 3'!AO24,'Scen 4'!AO24,'Scen 5'!AO24,'Scen 6'!AO24,'Scen 7'!AO24,'Scen 8'!AO24,'Scen 9'!AO24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP24,'Scen 2'!AP24,'Scen 3'!AP24,'Scen 4'!AP24,'Scen 5'!AP24,'Scen 6'!AP24,'Scen 7'!AP24,'Scen 8'!AP24,'Scen 9'!AP24)-\nCHOOSE($L$2,'Scen 1'!AP24,'Scen 2'!AP24,'Scen 3'!AP24,'Scen 4'!AP24,'Scen 5'!AP24,'Scen 6'!AP24,'Scen 7'!AP24,'Scen 8'!AP24,'Scen 9'!AP24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ24,'Scen 2'!AQ24,'Scen 3'!AQ24,'Scen 4'!AQ24,'Scen 5'!AQ24,'Scen 6'!AQ24,'Scen 7'!AQ24,'Scen 8'!AQ24,'Scen 9'!AQ24)-\nCHOOSE($L$2,'Scen 1'!AQ24,'Scen 2'!AQ24,'Scen 3'!AQ24,'Scen 4'!AQ24,'Scen 5'!AQ24,'Scen 6'!AQ24,'Scen 7'!AQ24,'Scen 8'!AQ24,'Scen 9'!AQ24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR24,'Scen 2'!AR24,'Scen 3'!AR24,'Scen 4'!AR24,'Scen 5'!AR24,'Scen 6'!AR24,'Scen 7'!AR24,'Scen 8'!AR24,'Scen 9'!AR24)-\nCHOOSE($L$2,'Scen 1'!AR24,'Scen 2'!AR24,'Scen 3'!AR24,'Scen 4'!AR24,'Scen 5'!AR24,'Scen 6'!AR24,'Scen 7'!AR24,'Scen 8'!AR24,'Scen 9'!AR24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS24,'Scen 2'!AS24,'Scen 3'!AS24,'Scen 4'!AS24,'Scen 5'!AS24,'Scen 6'!AS24,'Scen 7'!AS24,'Scen 8'!AS24,'Scen 9'!AS24)-\nCHOOSE($L$2,'Scen 1'!AS24,'Scen 2'!AS24,'Scen 3'!AS24,'Scen 4'!AS24,'Scen 5'!AS24,'Scen 6'!AS24,'Scen 7'!AS24,'Scen 8'!AS24,'Scen 9'!AS24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT24,'Scen 2'!AT24,'Scen 3'!AT24,'Scen 4'!AT24,'Scen 5'!AT24,'Scen 6'!AT24,'Scen 7'!AT24,'Scen 8'!AT24,'Scen 9'!AT24)-\nCHOOSE($L$2,'Scen 1'!AT24,'Scen 2'!AT24,'Scen 3'!AT24,'Scen 4'!AT24,'Scen 5'!AT24,'Scen 6'!AT24,'Scen 7'!AT24,'Scen 8'!AT24,'Scen 9'!AT24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU24,'Scen 2'!AU24,'Scen 3'!AU24,'Scen 4'!AU24,'Scen 5'!AU24,'Scen 6'!AU24,'Scen 7'!AU24,'Scen 8'!AU24,'Scen 9'!AU24)-\nCHOOSE($L$2,'Scen 1'!AU24,'Scen 2'!AU24,'Scen 3'!AU24,'Scen 4'!AU24,'Scen 5'!AU24,'Scen 6'!AU24,'Scen 7'!AU24,'Scen 8'!AU24,'Scen 9'!AU24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV24,'Scen 2'!AV24,'Scen 3'!AV24,'Scen 4'!AV24,'Scen 5'!AV24,'Scen 6'!AV24,'Scen 7'!AV24,'Scen 8'!AV24,'Scen 9'!AV24)-\nCHOOSE($L$2,'Scen 1'!AV24,'Scen 2'!AV24,'Scen 3'!AV24,'Scen 4'!AV24,'Scen 5'!AV24,'Scen 6'!AV24,'Scen 7'!AV24,'Scen 8'!AV24,'Scen 9'!AV24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW24,'Scen 2'!AW24,'Scen 3'!AW24,'Scen 4'!AW24,'Scen 5'!AW24,'Scen 6'!AW24,'Scen 7'!AW24,'Scen 8'!AW24,'Scen 9'!AW24)-\nCHOOSE($L$2,'Scen 1'!AW24,'Scen 2'!AW24,'Scen 3'!AW24,'Scen 4'!AW24,'Scen 5'!AW24,'Scen 6'!AW24,'Scen 7'!AW24,'Scen 8'!AW24,'Scen 9'!AW24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX24,'Scen 2'!AX24,'Scen 3'!AX24,'Scen 4'!AX24,'Scen 5'!AX24,'Scen 6'!AX24,'Scen 7'!AX24,'Scen 8'!AX24,'Scen 9'!AX24)-\nCHOOSE($L$2,'Scen 1'!AX24,'Scen 2'!AX24,'Scen 3'!AX24,'Scen 4'!AX24,'Scen 5'!AX24,'Scen 6'!AX24,'Scen 7'!AX24,'Scen 8'!AX24,'Scen 9'!AX24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY24,'Scen 2'!AY24,'Scen 3'!AY24,'Scen 4'!AY24,'Scen 5'!AY24,'Scen 6'!AY24,'Scen 7'!AY24,'Scen 8'!AY24,'Scen 9'!AY24)-\nCHOOSE($L$2,'Scen 1'!AY24,'Scen 2'!AY24,'Scen 3'!AY24,'Scen 4'!AY24,'Scen 5'!AY24,'Scen 6'!AY24,'Scen 7'!AY24,'Scen 8'!AY24,'Scen 9'!AY24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ24,'Scen 2'!AZ24,'Scen 3'!AZ24,'Scen 4'!AZ24,'Scen 5'!AZ24,'Scen 6'!AZ24,'Scen 7'!AZ24,'Scen 8'!AZ24,'Scen 9'!AZ24)-\nCHOOSE($L$2,'Scen 1'!AZ24,'Scen 2'!AZ24,'Scen 3'!AZ24,'Scen 4'!AZ24,'Scen 5'!AZ24,'Scen 6'!AZ24,'Scen 7'!AZ24,'Scen 8'!AZ24,'Scen 9'!AZ24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA24,'Scen 2'!BA24,'Scen 3'!BA24,'Scen 4'!BA24,'Scen 5'!BA24,'Scen 6'!BA24,'Scen 7'!BA24,'Scen 8'!BA24,'Scen 9'!BA24)-\nCHOOSE($L$2,'Scen 1'!BA24,'Scen 2'!BA24,'Scen 3'!BA24,'Scen 4'!BA24,'Scen 5'!BA24,'Scen 6'!BA24,'Scen 7'!BA24,'Scen 8'!BA24,'Scen 9'!BA24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB24,'Scen 2'!BB24,'Scen 3'!BB24,'Scen 4'!BB24,'Scen 5'!BB24,'Scen 6'!BB24,'Scen 7'!BB24,'Scen 8'!BB24,'Scen 9'!BB24)-\nCHOOSE($L$2,'Scen 1'!BB24,'Scen 2'!BB24,'Scen 3'!BB24,'Scen 4'!BB24,'Scen 5'!BB24,'Scen 6'!BB24,'Scen 7'!BB24,'Scen 8'!BB24,'Scen 9'!BB24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC24,'Scen 2'!BC24,'Scen 3'!BC24,'Scen 4'!BC24,'Scen 5'!BC24,'Scen 6'!BC24,'Scen 7'!BC24,'Scen 8'!BC24,'Scen 9'!BC24)-\nCHOOSE($L$2,'Scen 1'!BC24,'Scen 2'!BC24,'Scen 3'!BC24,'Scen 4'!BC24,'Scen 5'!BC24,'Scen 6'!BC24,'Scen 7'!BC24,'Scen 8'!BC24,'Scen 9'!BC24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD24,'Scen 2'!BD24,'Scen 3'!BD24,'Scen 4'!BD24,'Scen 5'!BD24,'Scen 6'!BD24,'Scen 7'!BD24,'Scen 8'!BD24,'Scen 9'!BD24)-\nCHOOSE($L$2,'Scen 1'!BD24,'Scen 2'!BD24,'Scen 3'!BD24,'Scen 4'!BD24,'Scen 5'!BD24,'Scen 6'!BD24,'Scen 7'!BD24,'Scen 8'!BD24,'Scen 9'!BD24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE24,'Scen 2'!BE24,'Scen 3'!BE24,'Scen 4'!BE24,'Scen 5'!BE24,'Scen 6'!BE24,'Scen 7'!BE24,'Scen 8'!BE24,'Scen 9'!BE24)-\nCHOOSE($L$2,'Scen 1'!BE24,'Scen 2'!BE24,'Scen 3'!BE24,'Scen 4'!BE24,'Scen 5'!BE24,'Scen 6'!BE24,'Scen 7'!BE24,'Scen 8'!BE24,'Scen 9'!BE24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF24,'Scen 2'!BF24,'Scen 3'!BF24,'Scen 4'!BF24,'Scen 5'!BF24,'Scen 6'!BF24,'Scen 7'!BF24,'Scen 8'!BF24,'Scen 9'!BF24)-\nCHOOSE($L$2,'Scen 1'!BF24,'Scen 2'!BF24,'Scen 3'!BF24,'Scen 4'!BF24,'Scen 5'!BF24,'Scen 6'!BF24,'Scen 7'!BF24,'Scen 8'!BF24,'Scen 9'!BF24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG24,'Scen 2'!BG24,'Scen 3'!BG24,'Scen 4'!BG24,'Scen 5'!BG24,'Scen 6'!BG24,'Scen 7'!BG24,'Scen 8'!BG24,'Scen 9'!BG24)-\nCHOOSE($L$2,'Scen 1'!BG24,'Scen 2'!BG24,'Scen 3'!BG24,'Scen 4'!BG24,'Scen 5'!BG24,'Scen 6'!BG24,'Scen 7'!BG24,'Scen 8'!BG24,'Scen 9'!BG24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH24,'Scen 2'!BH24,'Scen 3'!BH24,'Scen 4'!BH24,'Scen 5'!BH24,'Scen 6'!BH24,'Scen 7'!BH24,'Scen 8'!BH24,'Scen 9'!BH24)-\nCHOOSE($L$2,'Scen 1'!BH24,'Scen 2'!BH24,'Scen 3'!BH24,'Scen 4'!BH24,'Scen 5'!BH24,'Scen 6'!BH24,'Scen 7'!BH24,'Scen 8'!BH24,'Scen 9'!BH24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI24,'Scen 2'!BI24,'Scen 3'!BI24,'Scen 4'!BI24,'Scen 5'!BI24,'Scen 6'!BI24,'Scen 7'!BI24,'Scen 8'!BI24,'Scen 9'!BI24)-\nCHOOSE($L$2,'Scen 1'!BI24,'Scen 2'!BI24,'Scen 3'!BI24,'Scen 4'!BI24,'Scen 5'!BI24,'Scen 6'!BI24,'Scen 7'!BI24,'Scen 8'!BI24,'Scen 9'!BI24),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ24,'Scen 2'!BJ24,'Scen 3'!BJ24,'Scen 4'!BJ24,'Scen 5'!BJ24,'Scen 6'!BJ24,'Scen 7'!BJ24,'Scen 8'!BJ24,'Scen 9'!BJ24)-\nCHOOSE($L$2,'Scen 1'!BJ24,'Scen 2'!BJ24,'Scen 3'!BJ24,'Scen 4'!BJ24,'Scen 5'!BJ24,'Scen 6'!BJ24,'Scen 7'!BJ24,'Scen 8'!BJ24,'Scen 9'!BJ24),\"\")","v":0}]
[null,null,null,null,"Total other opex costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y25,'Scen 2'!Y25,'Scen 3'!Y25,'Scen 4'!Y25,'Scen 5'!Y25,'Scen 6'!Y25,'Scen 7'!Y25,'Scen 8'!Y25,'Scen 9'!Y25)-\nCHOOSE($L$2,'Scen 1'!Y25,'Scen 2'!Y25,'Scen 3'!Y25,'Scen 4'!Y25,'Scen 5'!Y25,'Scen 6'!Y25,'Scen 7'!Y25,'Scen 8'!Y25,'Scen 9'!Y25),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA25,'Scen 2'!AA25,'Scen 3'!AA25,'Scen 4'!AA25,'Scen 5'!AA25,'Scen 6'!AA25,'Scen 7'!AA25,'Scen 8'!AA25,'Scen 9'!AA25)-\nCHOOSE($L$2,'Scen 1'!AA25,'Scen 2'!AA25,'Scen 3'!AA25,'Scen 4'!AA25,'Scen 5'!AA25,'Scen 6'!AA25,'Scen 7'!AA25,'Scen 8'!AA25,'Scen 9'!AA25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB25,'Scen 2'!AB25,'Scen 3'!AB25,'Scen 4'!AB25,'Scen 5'!AB25,'Scen 6'!AB25,'Scen 7'!AB25,'Scen 8'!AB25,'Scen 9'!AB25)-\nCHOOSE($L$2,'Scen 1'!AB25,'Scen 2'!AB25,'Scen 3'!AB25,'Scen 4'!AB25,'Scen 5'!AB25,'Scen 6'!AB25,'Scen 7'!AB25,'Scen 8'!AB25,'Scen 9'!AB25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC25,'Scen 2'!AC25,'Scen 3'!AC25,'Scen 4'!AC25,'Scen 5'!AC25,'Scen 6'!AC25,'Scen 7'!AC25,'Scen 8'!AC25,'Scen 9'!AC25)-\nCHOOSE($L$2,'Scen 1'!AC25,'Scen 2'!AC25,'Scen 3'!AC25,'Scen 4'!AC25,'Scen 5'!AC25,'Scen 6'!AC25,'Scen 7'!AC25,'Scen 8'!AC25,'Scen 9'!AC25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD25,'Scen 2'!AD25,'Scen 3'!AD25,'Scen 4'!AD25,'Scen 5'!AD25,'Scen 6'!AD25,'Scen 7'!AD25,'Scen 8'!AD25,'Scen 9'!AD25)-\nCHOOSE($L$2,'Scen 1'!AD25,'Scen 2'!AD25,'Scen 3'!AD25,'Scen 4'!AD25,'Scen 5'!AD25,'Scen 6'!AD25,'Scen 7'!AD25,'Scen 8'!AD25,'Scen 9'!AD25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE25,'Scen 2'!AE25,'Scen 3'!AE25,'Scen 4'!AE25,'Scen 5'!AE25,'Scen 6'!AE25,'Scen 7'!AE25,'Scen 8'!AE25,'Scen 9'!AE25)-\nCHOOSE($L$2,'Scen 1'!AE25,'Scen 2'!AE25,'Scen 3'!AE25,'Scen 4'!AE25,'Scen 5'!AE25,'Scen 6'!AE25,'Scen 7'!AE25,'Scen 8'!AE25,'Scen 9'!AE25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF25,'Scen 2'!AF25,'Scen 3'!AF25,'Scen 4'!AF25,'Scen 5'!AF25,'Scen 6'!AF25,'Scen 7'!AF25,'Scen 8'!AF25,'Scen 9'!AF25)-\nCHOOSE($L$2,'Scen 1'!AF25,'Scen 2'!AF25,'Scen 3'!AF25,'Scen 4'!AF25,'Scen 5'!AF25,'Scen 6'!AF25,'Scen 7'!AF25,'Scen 8'!AF25,'Scen 9'!AF25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG25,'Scen 2'!AG25,'Scen 3'!AG25,'Scen 4'!AG25,'Scen 5'!AG25,'Scen 6'!AG25,'Scen 7'!AG25,'Scen 8'!AG25,'Scen 9'!AG25)-\nCHOOSE($L$2,'Scen 1'!AG25,'Scen 2'!AG25,'Scen 3'!AG25,'Scen 4'!AG25,'Scen 5'!AG25,'Scen 6'!AG25,'Scen 7'!AG25,'Scen 8'!AG25,'Scen 9'!AG25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH25,'Scen 2'!AH25,'Scen 3'!AH25,'Scen 4'!AH25,'Scen 5'!AH25,'Scen 6'!AH25,'Scen 7'!AH25,'Scen 8'!AH25,'Scen 9'!AH25)-\nCHOOSE($L$2,'Scen 1'!AH25,'Scen 2'!AH25,'Scen 3'!AH25,'Scen 4'!AH25,'Scen 5'!AH25,'Scen 6'!AH25,'Scen 7'!AH25,'Scen 8'!AH25,'Scen 9'!AH25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI25,'Scen 2'!AI25,'Scen 3'!AI25,'Scen 4'!AI25,'Scen 5'!AI25,'Scen 6'!AI25,'Scen 7'!AI25,'Scen 8'!AI25,'Scen 9'!AI25)-\nCHOOSE($L$2,'Scen 1'!AI25,'Scen 2'!AI25,'Scen 3'!AI25,'Scen 4'!AI25,'Scen 5'!AI25,'Scen 6'!AI25,'Scen 7'!AI25,'Scen 8'!AI25,'Scen 9'!AI25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ25,'Scen 2'!AJ25,'Scen 3'!AJ25,'Scen 4'!AJ25,'Scen 5'!AJ25,'Scen 6'!AJ25,'Scen 7'!AJ25,'Scen 8'!AJ25,'Scen 9'!AJ25)-\nCHOOSE($L$2,'Scen 1'!AJ25,'Scen 2'!AJ25,'Scen 3'!AJ25,'Scen 4'!AJ25,'Scen 5'!AJ25,'Scen 6'!AJ25,'Scen 7'!AJ25,'Scen 8'!AJ25,'Scen 9'!AJ25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK25,'Scen 2'!AK25,'Scen 3'!AK25,'Scen 4'!AK25,'Scen 5'!AK25,'Scen 6'!AK25,'Scen 7'!AK25,'Scen 8'!AK25,'Scen 9'!AK25)-\nCHOOSE($L$2,'Scen 1'!AK25,'Scen 2'!AK25,'Scen 3'!AK25,'Scen 4'!AK25,'Scen 5'!AK25,'Scen 6'!AK25,'Scen 7'!AK25,'Scen 8'!AK25,'Scen 9'!AK25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL25,'Scen 2'!AL25,'Scen 3'!AL25,'Scen 4'!AL25,'Scen 5'!AL25,'Scen 6'!AL25,'Scen 7'!AL25,'Scen 8'!AL25,'Scen 9'!AL25)-\nCHOOSE($L$2,'Scen 1'!AL25,'Scen 2'!AL25,'Scen 3'!AL25,'Scen 4'!AL25,'Scen 5'!AL25,'Scen 6'!AL25,'Scen 7'!AL25,'Scen 8'!AL25,'Scen 9'!AL25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM25,'Scen 2'!AM25,'Scen 3'!AM25,'Scen 4'!AM25,'Scen 5'!AM25,'Scen 6'!AM25,'Scen 7'!AM25,'Scen 8'!AM25,'Scen 9'!AM25)-\nCHOOSE($L$2,'Scen 1'!AM25,'Scen 2'!AM25,'Scen 3'!AM25,'Scen 4'!AM25,'Scen 5'!AM25,'Scen 6'!AM25,'Scen 7'!AM25,'Scen 8'!AM25,'Scen 9'!AM25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN25,'Scen 2'!AN25,'Scen 3'!AN25,'Scen 4'!AN25,'Scen 5'!AN25,'Scen 6'!AN25,'Scen 7'!AN25,'Scen 8'!AN25,'Scen 9'!AN25)-\nCHOOSE($L$2,'Scen 1'!AN25,'Scen 2'!AN25,'Scen 3'!AN25,'Scen 4'!AN25,'Scen 5'!AN25,'Scen 6'!AN25,'Scen 7'!AN25,'Scen 8'!AN25,'Scen 9'!AN25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO25,'Scen 2'!AO25,'Scen 3'!AO25,'Scen 4'!AO25,'Scen 5'!AO25,'Scen 6'!AO25,'Scen 7'!AO25,'Scen 8'!AO25,'Scen 9'!AO25)-\nCHOOSE($L$2,'Scen 1'!AO25,'Scen 2'!AO25,'Scen 3'!AO25,'Scen 4'!AO25,'Scen 5'!AO25,'Scen 6'!AO25,'Scen 7'!AO25,'Scen 8'!AO25,'Scen 9'!AO25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP25,'Scen 2'!AP25,'Scen 3'!AP25,'Scen 4'!AP25,'Scen 5'!AP25,'Scen 6'!AP25,'Scen 7'!AP25,'Scen 8'!AP25,'Scen 9'!AP25)-\nCHOOSE($L$2,'Scen 1'!AP25,'Scen 2'!AP25,'Scen 3'!AP25,'Scen 4'!AP25,'Scen 5'!AP25,'Scen 6'!AP25,'Scen 7'!AP25,'Scen 8'!AP25,'Scen 9'!AP25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ25,'Scen 2'!AQ25,'Scen 3'!AQ25,'Scen 4'!AQ25,'Scen 5'!AQ25,'Scen 6'!AQ25,'Scen 7'!AQ25,'Scen 8'!AQ25,'Scen 9'!AQ25)-\nCHOOSE($L$2,'Scen 1'!AQ25,'Scen 2'!AQ25,'Scen 3'!AQ25,'Scen 4'!AQ25,'Scen 5'!AQ25,'Scen 6'!AQ25,'Scen 7'!AQ25,'Scen 8'!AQ25,'Scen 9'!AQ25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR25,'Scen 2'!AR25,'Scen 3'!AR25,'Scen 4'!AR25,'Scen 5'!AR25,'Scen 6'!AR25,'Scen 7'!AR25,'Scen 8'!AR25,'Scen 9'!AR25)-\nCHOOSE($L$2,'Scen 1'!AR25,'Scen 2'!AR25,'Scen 3'!AR25,'Scen 4'!AR25,'Scen 5'!AR25,'Scen 6'!AR25,'Scen 7'!AR25,'Scen 8'!AR25,'Scen 9'!AR25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS25,'Scen 2'!AS25,'Scen 3'!AS25,'Scen 4'!AS25,'Scen 5'!AS25,'Scen 6'!AS25,'Scen 7'!AS25,'Scen 8'!AS25,'Scen 9'!AS25)-\nCHOOSE($L$2,'Scen 1'!AS25,'Scen 2'!AS25,'Scen 3'!AS25,'Scen 4'!AS25,'Scen 5'!AS25,'Scen 6'!AS25,'Scen 7'!AS25,'Scen 8'!AS25,'Scen 9'!AS25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT25,'Scen 2'!AT25,'Scen 3'!AT25,'Scen 4'!AT25,'Scen 5'!AT25,'Scen 6'!AT25,'Scen 7'!AT25,'Scen 8'!AT25,'Scen 9'!AT25)-\nCHOOSE($L$2,'Scen 1'!AT25,'Scen 2'!AT25,'Scen 3'!AT25,'Scen 4'!AT25,'Scen 5'!AT25,'Scen 6'!AT25,'Scen 7'!AT25,'Scen 8'!AT25,'Scen 9'!AT25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU25,'Scen 2'!AU25,'Scen 3'!AU25,'Scen 4'!AU25,'Scen 5'!AU25,'Scen 6'!AU25,'Scen 7'!AU25,'Scen 8'!AU25,'Scen 9'!AU25)-\nCHOOSE($L$2,'Scen 1'!AU25,'Scen 2'!AU25,'Scen 3'!AU25,'Scen 4'!AU25,'Scen 5'!AU25,'Scen 6'!AU25,'Scen 7'!AU25,'Scen 8'!AU25,'Scen 9'!AU25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV25,'Scen 2'!AV25,'Scen 3'!AV25,'Scen 4'!AV25,'Scen 5'!AV25,'Scen 6'!AV25,'Scen 7'!AV25,'Scen 8'!AV25,'Scen 9'!AV25)-\nCHOOSE($L$2,'Scen 1'!AV25,'Scen 2'!AV25,'Scen 3'!AV25,'Scen 4'!AV25,'Scen 5'!AV25,'Scen 6'!AV25,'Scen 7'!AV25,'Scen 8'!AV25,'Scen 9'!AV25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW25,'Scen 2'!AW25,'Scen 3'!AW25,'Scen 4'!AW25,'Scen 5'!AW25,'Scen 6'!AW25,'Scen 7'!AW25,'Scen 8'!AW25,'Scen 9'!AW25)-\nCHOOSE($L$2,'Scen 1'!AW25,'Scen 2'!AW25,'Scen 3'!AW25,'Scen 4'!AW25,'Scen 5'!AW25,'Scen 6'!AW25,'Scen 7'!AW25,'Scen 8'!AW25,'Scen 9'!AW25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX25,'Scen 2'!AX25,'Scen 3'!AX25,'Scen 4'!AX25,'Scen 5'!AX25,'Scen 6'!AX25,'Scen 7'!AX25,'Scen 8'!AX25,'Scen 9'!AX25)-\nCHOOSE($L$2,'Scen 1'!AX25,'Scen 2'!AX25,'Scen 3'!AX25,'Scen 4'!AX25,'Scen 5'!AX25,'Scen 6'!AX25,'Scen 7'!AX25,'Scen 8'!AX25,'Scen 9'!AX25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY25,'Scen 2'!AY25,'Scen 3'!AY25,'Scen 4'!AY25,'Scen 5'!AY25,'Scen 6'!AY25,'Scen 7'!AY25,'Scen 8'!AY25,'Scen 9'!AY25)-\nCHOOSE($L$2,'Scen 1'!AY25,'Scen 2'!AY25,'Scen 3'!AY25,'Scen 4'!AY25,'Scen 5'!AY25,'Scen 6'!AY25,'Scen 7'!AY25,'Scen 8'!AY25,'Scen 9'!AY25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ25,'Scen 2'!AZ25,'Scen 3'!AZ25,'Scen 4'!AZ25,'Scen 5'!AZ25,'Scen 6'!AZ25,'Scen 7'!AZ25,'Scen 8'!AZ25,'Scen 9'!AZ25)-\nCHOOSE($L$2,'Scen 1'!AZ25,'Scen 2'!AZ25,'Scen 3'!AZ25,'Scen 4'!AZ25,'Scen 5'!AZ25,'Scen 6'!AZ25,'Scen 7'!AZ25,'Scen 8'!AZ25,'Scen 9'!AZ25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA25,'Scen 2'!BA25,'Scen 3'!BA25,'Scen 4'!BA25,'Scen 5'!BA25,'Scen 6'!BA25,'Scen 7'!BA25,'Scen 8'!BA25,'Scen 9'!BA25)-\nCHOOSE($L$2,'Scen 1'!BA25,'Scen 2'!BA25,'Scen 3'!BA25,'Scen 4'!BA25,'Scen 5'!BA25,'Scen 6'!BA25,'Scen 7'!BA25,'Scen 8'!BA25,'Scen 9'!BA25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB25,'Scen 2'!BB25,'Scen 3'!BB25,'Scen 4'!BB25,'Scen 5'!BB25,'Scen 6'!BB25,'Scen 7'!BB25,'Scen 8'!BB25,'Scen 9'!BB25)-\nCHOOSE($L$2,'Scen 1'!BB25,'Scen 2'!BB25,'Scen 3'!BB25,'Scen 4'!BB25,'Scen 5'!BB25,'Scen 6'!BB25,'Scen 7'!BB25,'Scen 8'!BB25,'Scen 9'!BB25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC25,'Scen 2'!BC25,'Scen 3'!BC25,'Scen 4'!BC25,'Scen 5'!BC25,'Scen 6'!BC25,'Scen 7'!BC25,'Scen 8'!BC25,'Scen 9'!BC25)-\nCHOOSE($L$2,'Scen 1'!BC25,'Scen 2'!BC25,'Scen 3'!BC25,'Scen 4'!BC25,'Scen 5'!BC25,'Scen 6'!BC25,'Scen 7'!BC25,'Scen 8'!BC25,'Scen 9'!BC25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD25,'Scen 2'!BD25,'Scen 3'!BD25,'Scen 4'!BD25,'Scen 5'!BD25,'Scen 6'!BD25,'Scen 7'!BD25,'Scen 8'!BD25,'Scen 9'!BD25)-\nCHOOSE($L$2,'Scen 1'!BD25,'Scen 2'!BD25,'Scen 3'!BD25,'Scen 4'!BD25,'Scen 5'!BD25,'Scen 6'!BD25,'Scen 7'!BD25,'Scen 8'!BD25,'Scen 9'!BD25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE25,'Scen 2'!BE25,'Scen 3'!BE25,'Scen 4'!BE25,'Scen 5'!BE25,'Scen 6'!BE25,'Scen 7'!BE25,'Scen 8'!BE25,'Scen 9'!BE25)-\nCHOOSE($L$2,'Scen 1'!BE25,'Scen 2'!BE25,'Scen 3'!BE25,'Scen 4'!BE25,'Scen 5'!BE25,'Scen 6'!BE25,'Scen 7'!BE25,'Scen 8'!BE25,'Scen 9'!BE25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF25,'Scen 2'!BF25,'Scen 3'!BF25,'Scen 4'!BF25,'Scen 5'!BF25,'Scen 6'!BF25,'Scen 7'!BF25,'Scen 8'!BF25,'Scen 9'!BF25)-\nCHOOSE($L$2,'Scen 1'!BF25,'Scen 2'!BF25,'Scen 3'!BF25,'Scen 4'!BF25,'Scen 5'!BF25,'Scen 6'!BF25,'Scen 7'!BF25,'Scen 8'!BF25,'Scen 9'!BF25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG25,'Scen 2'!BG25,'Scen 3'!BG25,'Scen 4'!BG25,'Scen 5'!BG25,'Scen 6'!BG25,'Scen 7'!BG25,'Scen 8'!BG25,'Scen 9'!BG25)-\nCHOOSE($L$2,'Scen 1'!BG25,'Scen 2'!BG25,'Scen 3'!BG25,'Scen 4'!BG25,'Scen 5'!BG25,'Scen 6'!BG25,'Scen 7'!BG25,'Scen 8'!BG25,'Scen 9'!BG25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH25,'Scen 2'!BH25,'Scen 3'!BH25,'Scen 4'!BH25,'Scen 5'!BH25,'Scen 6'!BH25,'Scen 7'!BH25,'Scen 8'!BH25,'Scen 9'!BH25)-\nCHOOSE($L$2,'Scen 1'!BH25,'Scen 2'!BH25,'Scen 3'!BH25,'Scen 4'!BH25,'Scen 5'!BH25,'Scen 6'!BH25,'Scen 7'!BH25,'Scen 8'!BH25,'Scen 9'!BH25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI25,'Scen 2'!BI25,'Scen 3'!BI25,'Scen 4'!BI25,'Scen 5'!BI25,'Scen 6'!BI25,'Scen 7'!BI25,'Scen 8'!BI25,'Scen 9'!BI25)-\nCHOOSE($L$2,'Scen 1'!BI25,'Scen 2'!BI25,'Scen 3'!BI25,'Scen 4'!BI25,'Scen 5'!BI25,'Scen 6'!BI25,'Scen 7'!BI25,'Scen 8'!BI25,'Scen 9'!BI25),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ25,'Scen 2'!BJ25,'Scen 3'!BJ25,'Scen 4'!BJ25,'Scen 5'!BJ25,'Scen 6'!BJ25,'Scen 7'!BJ25,'Scen 8'!BJ25,'Scen 9'!BJ25)-\nCHOOSE($L$2,'Scen 1'!BJ25,'Scen 2'!BJ25,'Scen 3'!BJ25,'Scen 4'!BJ25,'Scen 5'!BJ25,'Scen 6'!BJ25,'Scen 7'!BJ25,'Scen 8'!BJ25,'Scen 9'!BJ25),\"\")","v":0}]
[null,null,null,null,"EBITDA",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y26,'Scen 2'!Y26,'Scen 3'!Y26,'Scen 4'!Y26,'Scen 5'!Y26,'Scen 6'!Y26,'Scen 7'!Y26,'Scen 8'!Y26,'Scen 9'!Y26)-\nCHOOSE($L$2,'Scen 1'!Y26,'Scen 2'!Y26,'Scen 3'!Y26,'Scen 4'!Y26,'Scen 5'!Y26,'Scen 6'!Y26,'Scen 7'!Y26,'Scen 8'!Y26,'Scen 9'!Y26),\"\")","v":793.16659006472037},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA26,'Scen 2'!AA26,'Scen 3'!AA26,'Scen 4'!AA26,'Scen 5'!AA26,'Scen 6'!AA26,'Scen 7'!AA26,'Scen 8'!AA26,'Scen 9'!AA26)-\nCHOOSE($L$2,'Scen 1'!AA26,'Scen 2'!AA26,'Scen 3'!AA26,'Scen 4'!AA26,'Scen 5'!AA26,'Scen 6'!AA26,'Scen 7'!AA26,'Scen 8'!AA26,'Scen 9'!AA26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB26,'Scen 2'!AB26,'Scen 3'!AB26,'Scen 4'!AB26,'Scen 5'!AB26,'Scen 6'!AB26,'Scen 7'!AB26,'Scen 8'!AB26,'Scen 9'!AB26)-\nCHOOSE($L$2,'Scen 1'!AB26,'Scen 2'!AB26,'Scen 3'!AB26,'Scen 4'!AB26,'Scen 5'!AB26,'Scen 6'!AB26,'Scen 7'!AB26,'Scen 8'!AB26,'Scen 9'!AB26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC26,'Scen 2'!AC26,'Scen 3'!AC26,'Scen 4'!AC26,'Scen 5'!AC26,'Scen 6'!AC26,'Scen 7'!AC26,'Scen 8'!AC26,'Scen 9'!AC26)-\nCHOOSE($L$2,'Scen 1'!AC26,'Scen 2'!AC26,'Scen 3'!AC26,'Scen 4'!AC26,'Scen 5'!AC26,'Scen 6'!AC26,'Scen 7'!AC26,'Scen 8'!AC26,'Scen 9'!AC26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD26,'Scen 2'!AD26,'Scen 3'!AD26,'Scen 4'!AD26,'Scen 5'!AD26,'Scen 6'!AD26,'Scen 7'!AD26,'Scen 8'!AD26,'Scen 9'!AD26)-\nCHOOSE($L$2,'Scen 1'!AD26,'Scen 2'!AD26,'Scen 3'!AD26,'Scen 4'!AD26,'Scen 5'!AD26,'Scen 6'!AD26,'Scen 7'!AD26,'Scen 8'!AD26,'Scen 9'!AD26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE26,'Scen 2'!AE26,'Scen 3'!AE26,'Scen 4'!AE26,'Scen 5'!AE26,'Scen 6'!AE26,'Scen 7'!AE26,'Scen 8'!AE26,'Scen 9'!AE26)-\nCHOOSE($L$2,'Scen 1'!AE26,'Scen 2'!AE26,'Scen 3'!AE26,'Scen 4'!AE26,'Scen 5'!AE26,'Scen 6'!AE26,'Scen 7'!AE26,'Scen 8'!AE26,'Scen 9'!AE26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF26,'Scen 2'!AF26,'Scen 3'!AF26,'Scen 4'!AF26,'Scen 5'!AF26,'Scen 6'!AF26,'Scen 7'!AF26,'Scen 8'!AF26,'Scen 9'!AF26)-\nCHOOSE($L$2,'Scen 1'!AF26,'Scen 2'!AF26,'Scen 3'!AF26,'Scen 4'!AF26,'Scen 5'!AF26,'Scen 6'!AF26,'Scen 7'!AF26,'Scen 8'!AF26,'Scen 9'!AF26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG26,'Scen 2'!AG26,'Scen 3'!AG26,'Scen 4'!AG26,'Scen 5'!AG26,'Scen 6'!AG26,'Scen 7'!AG26,'Scen 8'!AG26,'Scen 9'!AG26)-\nCHOOSE($L$2,'Scen 1'!AG26,'Scen 2'!AG26,'Scen 3'!AG26,'Scen 4'!AG26,'Scen 5'!AG26,'Scen 6'!AG26,'Scen 7'!AG26,'Scen 8'!AG26,'Scen 9'!AG26),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH26,'Scen 2'!AH26,'Scen 3'!AH26,'Scen 4'!AH26,'Scen 5'!AH26,'Scen 6'!AH26,'Scen 7'!AH26,'Scen 8'!AH26,'Scen 9'!AH26)-\nCHOOSE($L$2,'Scen 1'!AH26,'Scen 2'!AH26,'Scen 3'!AH26,'Scen 4'!AH26,'Scen 5'!AH26,'Scen 6'!AH26,'Scen 7'!AH26,'Scen 8'!AH26,'Scen 9'!AH26),\"\")","v":274.70423125654588},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI26,'Scen 2'!AI26,'Scen 3'!AI26,'Scen 4'!AI26,'Scen 5'!AI26,'Scen 6'!AI26,'Scen 7'!AI26,'Scen 8'!AI26,'Scen 9'!AI26)-\nCHOOSE($L$2,'Scen 1'!AI26,'Scen 2'!AI26,'Scen 3'!AI26,'Scen 4'!AI26,'Scen 5'!AI26,'Scen 6'!AI26,'Scen 7'!AI26,'Scen 8'!AI26,'Scen 9'!AI26),\"\")","v":223.17287494445623},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ26,'Scen 2'!AJ26,'Scen 3'!AJ26,'Scen 4'!AJ26,'Scen 5'!AJ26,'Scen 6'!AJ26,'Scen 7'!AJ26,'Scen 8'!AJ26,'Scen 9'!AJ26)-\nCHOOSE($L$2,'Scen 1'!AJ26,'Scen 2'!AJ26,'Scen 3'!AJ26,'Scen 4'!AJ26,'Scen 5'!AJ26,'Scen 6'!AJ26,'Scen 7'!AJ26,'Scen 8'!AJ26,'Scen 9'!AJ26),\"\")","v":-415.79062418771719},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK26,'Scen 2'!AK26,'Scen 3'!AK26,'Scen 4'!AK26,'Scen 5'!AK26,'Scen 6'!AK26,'Scen 7'!AK26,'Scen 8'!AK26,'Scen 9'!AK26)-\nCHOOSE($L$2,'Scen 1'!AK26,'Scen 2'!AK26,'Scen 3'!AK26,'Scen 4'!AK26,'Scen 5'!AK26,'Scen 6'!AK26,'Scen 7'!AK26,'Scen 8'!AK26,'Scen 9'!AK26),\"\")","v":-622.12624904024801},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL26,'Scen 2'!AL26,'Scen 3'!AL26,'Scen 4'!AL26,'Scen 5'!AL26,'Scen 6'!AL26,'Scen 7'!AL26,'Scen 8'!AL26,'Scen 9'!AL26)-\nCHOOSE($L$2,'Scen 1'!AL26,'Scen 2'!AL26,'Scen 3'!AL26,'Scen 4'!AL26,'Scen 5'!AL26,'Scen 6'!AL26,'Scen 7'!AL26,'Scen 8'!AL26,'Scen 9'!AL26),\"\")","v":-681.08464663233599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM26,'Scen 2'!AM26,'Scen 3'!AM26,'Scen 4'!AM26,'Scen 5'!AM26,'Scen 6'!AM26,'Scen 7'!AM26,'Scen 8'!AM26,'Scen 9'!AM26)-\nCHOOSE($L$2,'Scen 1'!AM26,'Scen 2'!AM26,'Scen 3'!AM26,'Scen 4'!AM26,'Scen 5'!AM26,'Scen 6'!AM26,'Scen 7'!AM26,'Scen 8'!AM26,'Scen 9'!AM26),\"\")","v":41.551125886754107},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN26,'Scen 2'!AN26,'Scen 3'!AN26,'Scen 4'!AN26,'Scen 5'!AN26,'Scen 6'!AN26,'Scen 7'!AN26,'Scen 8'!AN26,'Scen 9'!AN26)-\nCHOOSE($L$2,'Scen 1'!AN26,'Scen 2'!AN26,'Scen 3'!AN26,'Scen 4'!AN26,'Scen 5'!AN26,'Scen 6'!AN26,'Scen 7'!AN26,'Scen 8'!AN26,'Scen 9'!AN26),\"\")","v":45.308110597340146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO26,'Scen 2'!AO26,'Scen 3'!AO26,'Scen 4'!AO26,'Scen 5'!AO26,'Scen 6'!AO26,'Scen 7'!AO26,'Scen 8'!AO26,'Scen 9'!AO26)-\nCHOOSE($L$2,'Scen 1'!AO26,'Scen 2'!AO26,'Scen 3'!AO26,'Scen 4'!AO26,'Scen 5'!AO26,'Scen 6'!AO26,'Scen 7'!AO26,'Scen 8'!AO26,'Scen 9'!AO26),\"\")","v":42.344943916483544},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP26,'Scen 2'!AP26,'Scen 3'!AP26,'Scen 4'!AP26,'Scen 5'!AP26,'Scen 6'!AP26,'Scen 7'!AP26,'Scen 8'!AP26,'Scen 9'!AP26)-\nCHOOSE($L$2,'Scen 1'!AP26,'Scen 2'!AP26,'Scen 3'!AP26,'Scen 4'!AP26,'Scen 5'!AP26,'Scen 6'!AP26,'Scen 7'!AP26,'Scen 8'!AP26,'Scen 9'!AP26),\"\")","v":46.383651861141061},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ26,'Scen 2'!AQ26,'Scen 3'!AQ26,'Scen 4'!AQ26,'Scen 5'!AQ26,'Scen 6'!AQ26,'Scen 7'!AQ26,'Scen 8'!AQ26,'Scen 9'!AQ26)-\nCHOOSE($L$2,'Scen 1'!AQ26,'Scen 2'!AQ26,'Scen 3'!AQ26,'Scen 4'!AQ26,'Scen 5'!AQ26,'Scen 6'!AQ26,'Scen 7'!AQ26,'Scen 8'!AQ26,'Scen 9'!AQ26),\"\")","v":50.337681862946965},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR26,'Scen 2'!AR26,'Scen 3'!AR26,'Scen 4'!AR26,'Scen 5'!AR26,'Scen 6'!AR26,'Scen 7'!AR26,'Scen 8'!AR26,'Scen 9'!AR26)-\nCHOOSE($L$2,'Scen 1'!AR26,'Scen 2'!AR26,'Scen 3'!AR26,'Scen 4'!AR26,'Scen 5'!AR26,'Scen 6'!AR26,'Scen 7'!AR26,'Scen 8'!AR26,'Scen 9'!AR26),\"\")","v":64.231105802383354},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS26,'Scen 2'!AS26,'Scen 3'!AS26,'Scen 4'!AS26,'Scen 5'!AS26,'Scen 6'!AS26,'Scen 7'!AS26,'Scen 8'!AS26,'Scen 9'!AS26)-\nCHOOSE($L$2,'Scen 1'!AS26,'Scen 2'!AS26,'Scen 3'!AS26,'Scen 4'!AS26,'Scen 5'!AS26,'Scen 6'!AS26,'Scen 7'!AS26,'Scen 8'!AS26,'Scen 9'!AS26),\"\")","v":65.178962834515914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT26,'Scen 2'!AT26,'Scen 3'!AT26,'Scen 4'!AT26,'Scen 5'!AT26,'Scen 6'!AT26,'Scen 7'!AT26,'Scen 8'!AT26,'Scen 9'!AT26)-\nCHOOSE($L$2,'Scen 1'!AT26,'Scen 2'!AT26,'Scen 3'!AT26,'Scen 4'!AT26,'Scen 5'!AT26,'Scen 6'!AT26,'Scen 7'!AT26,'Scen 8'!AT26,'Scen 9'!AT26),\"\")","v":69.413838188660975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU26,'Scen 2'!AU26,'Scen 3'!AU26,'Scen 4'!AU26,'Scen 5'!AU26,'Scen 6'!AU26,'Scen 7'!AU26,'Scen 8'!AU26,'Scen 9'!AU26)-\nCHOOSE($L$2,'Scen 1'!AU26,'Scen 2'!AU26,'Scen 3'!AU26,'Scen 4'!AU26,'Scen 5'!AU26,'Scen 6'!AU26,'Scen 7'!AU26,'Scen 8'!AU26,'Scen 9'!AU26),\"\")","v":72.815992617441225},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV26,'Scen 2'!AV26,'Scen 3'!AV26,'Scen 4'!AV26,'Scen 5'!AV26,'Scen 6'!AV26,'Scen 7'!AV26,'Scen 8'!AV26,'Scen 9'!AV26)-\nCHOOSE($L$2,'Scen 1'!AV26,'Scen 2'!AV26,'Scen 3'!AV26,'Scen 4'!AV26,'Scen 5'!AV26,'Scen 6'!AV26,'Scen 7'!AV26,'Scen 8'!AV26,'Scen 9'!AV26),\"\")","v":76.371659423916753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW26,'Scen 2'!AW26,'Scen 3'!AW26,'Scen 4'!AW26,'Scen 5'!AW26,'Scen 6'!AW26,'Scen 7'!AW26,'Scen 8'!AW26,'Scen 9'!AW26)-\nCHOOSE($L$2,'Scen 1'!AW26,'Scen 2'!AW26,'Scen 3'!AW26,'Scen 4'!AW26,'Scen 5'!AW26,'Scen 6'!AW26,'Scen 7'!AW26,'Scen 8'!AW26,'Scen 9'!AW26),\"\")","v":82.22126120163648},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX26,'Scen 2'!AX26,'Scen 3'!AX26,'Scen 4'!AX26,'Scen 5'!AX26,'Scen 6'!AX26,'Scen 7'!AX26,'Scen 8'!AX26,'Scen 9'!AX26)-\nCHOOSE($L$2,'Scen 1'!AX26,'Scen 2'!AX26,'Scen 3'!AX26,'Scen 4'!AX26,'Scen 5'!AX26,'Scen 6'!AX26,'Scen 7'!AX26,'Scen 8'!AX26,'Scen 9'!AX26),\"\")","v":84.911767823761693},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY26,'Scen 2'!AY26,'Scen 3'!AY26,'Scen 4'!AY26,'Scen 5'!AY26,'Scen 6'!AY26,'Scen 7'!AY26,'Scen 8'!AY26,'Scen 9'!AY26)-\nCHOOSE($L$2,'Scen 1'!AY26,'Scen 2'!AY26,'Scen 3'!AY26,'Scen 4'!AY26,'Scen 5'!AY26,'Scen 6'!AY26,'Scen 7'!AY26,'Scen 8'!AY26,'Scen 9'!AY26),\"\")","v":88.277422313801253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ26,'Scen 2'!AZ26,'Scen 3'!AZ26,'Scen 4'!AZ26,'Scen 5'!AZ26,'Scen 6'!AZ26,'Scen 7'!AZ26,'Scen 8'!AZ26,'Scen 9'!AZ26)-\nCHOOSE($L$2,'Scen 1'!AZ26,'Scen 2'!AZ26,'Scen 3'!AZ26,'Scen 4'!AZ26,'Scen 5'!AZ26,'Scen 6'!AZ26,'Scen 7'!AZ26,'Scen 8'!AZ26,'Scen 9'!AZ26),\"\")","v":91.797507889640201},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA26,'Scen 2'!BA26,'Scen 3'!BA26,'Scen 4'!BA26,'Scen 5'!BA26,'Scen 6'!BA26,'Scen 7'!BA26,'Scen 8'!BA26,'Scen 9'!BA26)-\nCHOOSE($L$2,'Scen 1'!BA26,'Scen 2'!BA26,'Scen 3'!BA26,'Scen 4'!BA26,'Scen 5'!BA26,'Scen 6'!BA26,'Scen 7'!BA26,'Scen 8'!BA26,'Scen 9'!BA26),\"\")","v":95.219525821507887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB26,'Scen 2'!BB26,'Scen 3'!BB26,'Scen 4'!BB26,'Scen 5'!BB26,'Scen 6'!BB26,'Scen 7'!BB26,'Scen 8'!BB26,'Scen 9'!BB26)-\nCHOOSE($L$2,'Scen 1'!BB26,'Scen 2'!BB26,'Scen 3'!BB26,'Scen 4'!BB26,'Scen 5'!BB26,'Scen 6'!BB26,'Scen 7'!BB26,'Scen 8'!BB26,'Scen 9'!BB26),\"\")","v":99.829191815611921},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC26,'Scen 2'!BC26,'Scen 3'!BC26,'Scen 4'!BC26,'Scen 5'!BC26,'Scen 6'!BC26,'Scen 7'!BC26,'Scen 8'!BC26,'Scen 9'!BC26)-\nCHOOSE($L$2,'Scen 1'!BC26,'Scen 2'!BC26,'Scen 3'!BC26,'Scen 4'!BC26,'Scen 5'!BC26,'Scen 6'!BC26,'Scen 7'!BC26,'Scen 8'!BC26,'Scen 9'!BC26),\"\")","v":103.59494393933483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD26,'Scen 2'!BD26,'Scen 3'!BD26,'Scen 4'!BD26,'Scen 5'!BD26,'Scen 6'!BD26,'Scen 7'!BD26,'Scen 8'!BD26,'Scen 9'!BD26)-\nCHOOSE($L$2,'Scen 1'!BD26,'Scen 2'!BD26,'Scen 3'!BD26,'Scen 4'!BD26,'Scen 5'!BD26,'Scen 6'!BD26,'Scen 7'!BD26,'Scen 8'!BD26,'Scen 9'!BD26),\"\")","v":107.55382858619805},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE26,'Scen 2'!BE26,'Scen 3'!BE26,'Scen 4'!BE26,'Scen 5'!BE26,'Scen 6'!BE26,'Scen 7'!BE26,'Scen 8'!BE26,'Scen 9'!BE26)-\nCHOOSE($L$2,'Scen 1'!BE26,'Scen 2'!BE26,'Scen 3'!BE26,'Scen 4'!BE26,'Scen 5'!BE26,'Scen 6'!BE26,'Scen 7'!BE26,'Scen 8'!BE26,'Scen 9'!BE26),\"\")","v":111.6834230975528},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF26,'Scen 2'!BF26,'Scen 3'!BF26,'Scen 4'!BF26,'Scen 5'!BF26,'Scen 6'!BF26,'Scen 7'!BF26,'Scen 8'!BF26,'Scen 9'!BF26)-\nCHOOSE($L$2,'Scen 1'!BF26,'Scen 2'!BF26,'Scen 3'!BF26,'Scen 4'!BF26,'Scen 5'!BF26,'Scen 6'!BF26,'Scen 7'!BF26,'Scen 8'!BF26,'Scen 9'!BF26),\"\")","v":115.78472343382555},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG26,'Scen 2'!BG26,'Scen 3'!BG26,'Scen 4'!BG26,'Scen 5'!BG26,'Scen 6'!BG26,'Scen 7'!BG26,'Scen 8'!BG26,'Scen 9'!BG26)-\nCHOOSE($L$2,'Scen 1'!BG26,'Scen 2'!BG26,'Scen 3'!BG26,'Scen 4'!BG26,'Scen 5'!BG26,'Scen 6'!BG26,'Scen 7'!BG26,'Scen 8'!BG26,'Scen 9'!BG26),\"\")","v":107.82220385780693},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH26,'Scen 2'!BH26,'Scen 3'!BH26,'Scen 4'!BH26,'Scen 5'!BH26,'Scen 6'!BH26,'Scen 7'!BH26,'Scen 8'!BH26,'Scen 9'!BH26)-\nCHOOSE($L$2,'Scen 1'!BH26,'Scen 2'!BH26,'Scen 3'!BH26,'Scen 4'!BH26,'Scen 5'!BH26,'Scen 6'!BH26,'Scen 7'!BH26,'Scen 8'!BH26,'Scen 9'!BH26),\"\")","v":112.34548146545421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI26,'Scen 2'!BI26,'Scen 3'!BI26,'Scen 4'!BI26,'Scen 5'!BI26,'Scen 6'!BI26,'Scen 7'!BI26,'Scen 8'!BI26,'Scen 9'!BI26)-\nCHOOSE($L$2,'Scen 1'!BI26,'Scen 2'!BI26,'Scen 3'!BI26,'Scen 4'!BI26,'Scen 5'!BI26,'Scen 6'!BI26,'Scen 7'!BI26,'Scen 8'!BI26,'Scen 9'!BI26),\"\")","v":117.13622882069467},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ26,'Scen 2'!BJ26,'Scen 3'!BJ26,'Scen 4'!BJ26,'Scen 5'!BJ26,'Scen 6'!BJ26,'Scen 7'!BJ26,'Scen 8'!BJ26,'Scen 9'!BJ26)-\nCHOOSE($L$2,'Scen 1'!BJ26,'Scen 2'!BJ26,'Scen 3'!BJ26,'Scen 4'!BJ26,'Scen 5'!BJ26,'Scen 6'!BJ26,'Scen 7'!BJ26,'Scen 8'!BJ26,'Scen 9'!BJ26),\"\")","v":122.17642066561348}]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y28,'Scen 2'!Y28,'Scen 3'!Y28,'Scen 4'!Y28,'Scen 5'!Y28,'Scen 6'!Y28,'Scen 7'!Y28,'Scen 8'!Y28,'Scen 9'!Y28)-\nCHOOSE($L$2,'Scen 1'!Y28,'Scen 2'!Y28,'Scen 3'!Y28,'Scen 4'!Y28,'Scen 5'!Y28,'Scen 6'!Y28,'Scen 7'!Y28,'Scen 8'!Y28,'Scen 9'!Y28),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA28,'Scen 2'!AA28,'Scen 3'!AA28,'Scen 4'!AA28,'Scen 5'!AA28,'Scen 6'!AA28,'Scen 7'!AA28,'Scen 8'!AA28,'Scen 9'!AA28)-\nCHOOSE($L$2,'Scen 1'!AA28,'Scen 2'!AA28,'Scen 3'!AA28,'Scen 4'!AA28,'Scen 5'!AA28,'Scen 6'!AA28,'Scen 7'!AA28,'Scen 8'!AA28,'Scen 9'!AA28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB28,'Scen 2'!AB28,'Scen 3'!AB28,'Scen 4'!AB28,'Scen 5'!AB28,'Scen 6'!AB28,'Scen 7'!AB28,'Scen 8'!AB28,'Scen 9'!AB28)-\nCHOOSE($L$2,'Scen 1'!AB28,'Scen 2'!AB28,'Scen 3'!AB28,'Scen 4'!AB28,'Scen 5'!AB28,'Scen 6'!AB28,'Scen 7'!AB28,'Scen 8'!AB28,'Scen 9'!AB28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC28,'Scen 2'!AC28,'Scen 3'!AC28,'Scen 4'!AC28,'Scen 5'!AC28,'Scen 6'!AC28,'Scen 7'!AC28,'Scen 8'!AC28,'Scen 9'!AC28)-\nCHOOSE($L$2,'Scen 1'!AC28,'Scen 2'!AC28,'Scen 3'!AC28,'Scen 4'!AC28,'Scen 5'!AC28,'Scen 6'!AC28,'Scen 7'!AC28,'Scen 8'!AC28,'Scen 9'!AC28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD28,'Scen 2'!AD28,'Scen 3'!AD28,'Scen 4'!AD28,'Scen 5'!AD28,'Scen 6'!AD28,'Scen 7'!AD28,'Scen 8'!AD28,'Scen 9'!AD28)-\nCHOOSE($L$2,'Scen 1'!AD28,'Scen 2'!AD28,'Scen 3'!AD28,'Scen 4'!AD28,'Scen 5'!AD28,'Scen 6'!AD28,'Scen 7'!AD28,'Scen 8'!AD28,'Scen 9'!AD28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE28,'Scen 2'!AE28,'Scen 3'!AE28,'Scen 4'!AE28,'Scen 5'!AE28,'Scen 6'!AE28,'Scen 7'!AE28,'Scen 8'!AE28,'Scen 9'!AE28)-\nCHOOSE($L$2,'Scen 1'!AE28,'Scen 2'!AE28,'Scen 3'!AE28,'Scen 4'!AE28,'Scen 5'!AE28,'Scen 6'!AE28,'Scen 7'!AE28,'Scen 8'!AE28,'Scen 9'!AE28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF28,'Scen 2'!AF28,'Scen 3'!AF28,'Scen 4'!AF28,'Scen 5'!AF28,'Scen 6'!AF28,'Scen 7'!AF28,'Scen 8'!AF28,'Scen 9'!AF28)-\nCHOOSE($L$2,'Scen 1'!AF28,'Scen 2'!AF28,'Scen 3'!AF28,'Scen 4'!AF28,'Scen 5'!AF28,'Scen 6'!AF28,'Scen 7'!AF28,'Scen 8'!AF28,'Scen 9'!AF28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG28,'Scen 2'!AG28,'Scen 3'!AG28,'Scen 4'!AG28,'Scen 5'!AG28,'Scen 6'!AG28,'Scen 7'!AG28,'Scen 8'!AG28,'Scen 9'!AG28)-\nCHOOSE($L$2,'Scen 1'!AG28,'Scen 2'!AG28,'Scen 3'!AG28,'Scen 4'!AG28,'Scen 5'!AG28,'Scen 6'!AG28,'Scen 7'!AG28,'Scen 8'!AG28,'Scen 9'!AG28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH28,'Scen 2'!AH28,'Scen 3'!AH28,'Scen 4'!AH28,'Scen 5'!AH28,'Scen 6'!AH28,'Scen 7'!AH28,'Scen 8'!AH28,'Scen 9'!AH28)-\nCHOOSE($L$2,'Scen 1'!AH28,'Scen 2'!AH28,'Scen 3'!AH28,'Scen 4'!AH28,'Scen 5'!AH28,'Scen 6'!AH28,'Scen 7'!AH28,'Scen 8'!AH28,'Scen 9'!AH28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI28,'Scen 2'!AI28,'Scen 3'!AI28,'Scen 4'!AI28,'Scen 5'!AI28,'Scen 6'!AI28,'Scen 7'!AI28,'Scen 8'!AI28,'Scen 9'!AI28)-\nCHOOSE($L$2,'Scen 1'!AI28,'Scen 2'!AI28,'Scen 3'!AI28,'Scen 4'!AI28,'Scen 5'!AI28,'Scen 6'!AI28,'Scen 7'!AI28,'Scen 8'!AI28,'Scen 9'!AI28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ28,'Scen 2'!AJ28,'Scen 3'!AJ28,'Scen 4'!AJ28,'Scen 5'!AJ28,'Scen 6'!AJ28,'Scen 7'!AJ28,'Scen 8'!AJ28,'Scen 9'!AJ28)-\nCHOOSE($L$2,'Scen 1'!AJ28,'Scen 2'!AJ28,'Scen 3'!AJ28,'Scen 4'!AJ28,'Scen 5'!AJ28,'Scen 6'!AJ28,'Scen 7'!AJ28,'Scen 8'!AJ28,'Scen 9'!AJ28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK28,'Scen 2'!AK28,'Scen 3'!AK28,'Scen 4'!AK28,'Scen 5'!AK28,'Scen 6'!AK28,'Scen 7'!AK28,'Scen 8'!AK28,'Scen 9'!AK28)-\nCHOOSE($L$2,'Scen 1'!AK28,'Scen 2'!AK28,'Scen 3'!AK28,'Scen 4'!AK28,'Scen 5'!AK28,'Scen 6'!AK28,'Scen 7'!AK28,'Scen 8'!AK28,'Scen 9'!AK28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL28,'Scen 2'!AL28,'Scen 3'!AL28,'Scen 4'!AL28,'Scen 5'!AL28,'Scen 6'!AL28,'Scen 7'!AL28,'Scen 8'!AL28,'Scen 9'!AL28)-\nCHOOSE($L$2,'Scen 1'!AL28,'Scen 2'!AL28,'Scen 3'!AL28,'Scen 4'!AL28,'Scen 5'!AL28,'Scen 6'!AL28,'Scen 7'!AL28,'Scen 8'!AL28,'Scen 9'!AL28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM28,'Scen 2'!AM28,'Scen 3'!AM28,'Scen 4'!AM28,'Scen 5'!AM28,'Scen 6'!AM28,'Scen 7'!AM28,'Scen 8'!AM28,'Scen 9'!AM28)-\nCHOOSE($L$2,'Scen 1'!AM28,'Scen 2'!AM28,'Scen 3'!AM28,'Scen 4'!AM28,'Scen 5'!AM28,'Scen 6'!AM28,'Scen 7'!AM28,'Scen 8'!AM28,'Scen 9'!AM28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN28,'Scen 2'!AN28,'Scen 3'!AN28,'Scen 4'!AN28,'Scen 5'!AN28,'Scen 6'!AN28,'Scen 7'!AN28,'Scen 8'!AN28,'Scen 9'!AN28)-\nCHOOSE($L$2,'Scen 1'!AN28,'Scen 2'!AN28,'Scen 3'!AN28,'Scen 4'!AN28,'Scen 5'!AN28,'Scen 6'!AN28,'Scen 7'!AN28,'Scen 8'!AN28,'Scen 9'!AN28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO28,'Scen 2'!AO28,'Scen 3'!AO28,'Scen 4'!AO28,'Scen 5'!AO28,'Scen 6'!AO28,'Scen 7'!AO28,'Scen 8'!AO28,'Scen 9'!AO28)-\nCHOOSE($L$2,'Scen 1'!AO28,'Scen 2'!AO28,'Scen 3'!AO28,'Scen 4'!AO28,'Scen 5'!AO28,'Scen 6'!AO28,'Scen 7'!AO28,'Scen 8'!AO28,'Scen 9'!AO28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP28,'Scen 2'!AP28,'Scen 3'!AP28,'Scen 4'!AP28,'Scen 5'!AP28,'Scen 6'!AP28,'Scen 7'!AP28,'Scen 8'!AP28,'Scen 9'!AP28)-\nCHOOSE($L$2,'Scen 1'!AP28,'Scen 2'!AP28,'Scen 3'!AP28,'Scen 4'!AP28,'Scen 5'!AP28,'Scen 6'!AP28,'Scen 7'!AP28,'Scen 8'!AP28,'Scen 9'!AP28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ28,'Scen 2'!AQ28,'Scen 3'!AQ28,'Scen 4'!AQ28,'Scen 5'!AQ28,'Scen 6'!AQ28,'Scen 7'!AQ28,'Scen 8'!AQ28,'Scen 9'!AQ28)-\nCHOOSE($L$2,'Scen 1'!AQ28,'Scen 2'!AQ28,'Scen 3'!AQ28,'Scen 4'!AQ28,'Scen 5'!AQ28,'Scen 6'!AQ28,'Scen 7'!AQ28,'Scen 8'!AQ28,'Scen 9'!AQ28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR28,'Scen 2'!AR28,'Scen 3'!AR28,'Scen 4'!AR28,'Scen 5'!AR28,'Scen 6'!AR28,'Scen 7'!AR28,'Scen 8'!AR28,'Scen 9'!AR28)-\nCHOOSE($L$2,'Scen 1'!AR28,'Scen 2'!AR28,'Scen 3'!AR28,'Scen 4'!AR28,'Scen 5'!AR28,'Scen 6'!AR28,'Scen 7'!AR28,'Scen 8'!AR28,'Scen 9'!AR28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS28,'Scen 2'!AS28,'Scen 3'!AS28,'Scen 4'!AS28,'Scen 5'!AS28,'Scen 6'!AS28,'Scen 7'!AS28,'Scen 8'!AS28,'Scen 9'!AS28)-\nCHOOSE($L$2,'Scen 1'!AS28,'Scen 2'!AS28,'Scen 3'!AS28,'Scen 4'!AS28,'Scen 5'!AS28,'Scen 6'!AS28,'Scen 7'!AS28,'Scen 8'!AS28,'Scen 9'!AS28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT28,'Scen 2'!AT28,'Scen 3'!AT28,'Scen 4'!AT28,'Scen 5'!AT28,'Scen 6'!AT28,'Scen 7'!AT28,'Scen 8'!AT28,'Scen 9'!AT28)-\nCHOOSE($L$2,'Scen 1'!AT28,'Scen 2'!AT28,'Scen 3'!AT28,'Scen 4'!AT28,'Scen 5'!AT28,'Scen 6'!AT28,'Scen 7'!AT28,'Scen 8'!AT28,'Scen 9'!AT28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU28,'Scen 2'!AU28,'Scen 3'!AU28,'Scen 4'!AU28,'Scen 5'!AU28,'Scen 6'!AU28,'Scen 7'!AU28,'Scen 8'!AU28,'Scen 9'!AU28)-\nCHOOSE($L$2,'Scen 1'!AU28,'Scen 2'!AU28,'Scen 3'!AU28,'Scen 4'!AU28,'Scen 5'!AU28,'Scen 6'!AU28,'Scen 7'!AU28,'Scen 8'!AU28,'Scen 9'!AU28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV28,'Scen 2'!AV28,'Scen 3'!AV28,'Scen 4'!AV28,'Scen 5'!AV28,'Scen 6'!AV28,'Scen 7'!AV28,'Scen 8'!AV28,'Scen 9'!AV28)-\nCHOOSE($L$2,'Scen 1'!AV28,'Scen 2'!AV28,'Scen 3'!AV28,'Scen 4'!AV28,'Scen 5'!AV28,'Scen 6'!AV28,'Scen 7'!AV28,'Scen 8'!AV28,'Scen 9'!AV28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW28,'Scen 2'!AW28,'Scen 3'!AW28,'Scen 4'!AW28,'Scen 5'!AW28,'Scen 6'!AW28,'Scen 7'!AW28,'Scen 8'!AW28,'Scen 9'!AW28)-\nCHOOSE($L$2,'Scen 1'!AW28,'Scen 2'!AW28,'Scen 3'!AW28,'Scen 4'!AW28,'Scen 5'!AW28,'Scen 6'!AW28,'Scen 7'!AW28,'Scen 8'!AW28,'Scen 9'!AW28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX28,'Scen 2'!AX28,'Scen 3'!AX28,'Scen 4'!AX28,'Scen 5'!AX28,'Scen 6'!AX28,'Scen 7'!AX28,'Scen 8'!AX28,'Scen 9'!AX28)-\nCHOOSE($L$2,'Scen 1'!AX28,'Scen 2'!AX28,'Scen 3'!AX28,'Scen 4'!AX28,'Scen 5'!AX28,'Scen 6'!AX28,'Scen 7'!AX28,'Scen 8'!AX28,'Scen 9'!AX28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY28,'Scen 2'!AY28,'Scen 3'!AY28,'Scen 4'!AY28,'Scen 5'!AY28,'Scen 6'!AY28,'Scen 7'!AY28,'Scen 8'!AY28,'Scen 9'!AY28)-\nCHOOSE($L$2,'Scen 1'!AY28,'Scen 2'!AY28,'Scen 3'!AY28,'Scen 4'!AY28,'Scen 5'!AY28,'Scen 6'!AY28,'Scen 7'!AY28,'Scen 8'!AY28,'Scen 9'!AY28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ28,'Scen 2'!AZ28,'Scen 3'!AZ28,'Scen 4'!AZ28,'Scen 5'!AZ28,'Scen 6'!AZ28,'Scen 7'!AZ28,'Scen 8'!AZ28,'Scen 9'!AZ28)-\nCHOOSE($L$2,'Scen 1'!AZ28,'Scen 2'!AZ28,'Scen 3'!AZ28,'Scen 4'!AZ28,'Scen 5'!AZ28,'Scen 6'!AZ28,'Scen 7'!AZ28,'Scen 8'!AZ28,'Scen 9'!AZ28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA28,'Scen 2'!BA28,'Scen 3'!BA28,'Scen 4'!BA28,'Scen 5'!BA28,'Scen 6'!BA28,'Scen 7'!BA28,'Scen 8'!BA28,'Scen 9'!BA28)-\nCHOOSE($L$2,'Scen 1'!BA28,'Scen 2'!BA28,'Scen 3'!BA28,'Scen 4'!BA28,'Scen 5'!BA28,'Scen 6'!BA28,'Scen 7'!BA28,'Scen 8'!BA28,'Scen 9'!BA28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB28,'Scen 2'!BB28,'Scen 3'!BB28,'Scen 4'!BB28,'Scen 5'!BB28,'Scen 6'!BB28,'Scen 7'!BB28,'Scen 8'!BB28,'Scen 9'!BB28)-\nCHOOSE($L$2,'Scen 1'!BB28,'Scen 2'!BB28,'Scen 3'!BB28,'Scen 4'!BB28,'Scen 5'!BB28,'Scen 6'!BB28,'Scen 7'!BB28,'Scen 8'!BB28,'Scen 9'!BB28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC28,'Scen 2'!BC28,'Scen 3'!BC28,'Scen 4'!BC28,'Scen 5'!BC28,'Scen 6'!BC28,'Scen 7'!BC28,'Scen 8'!BC28,'Scen 9'!BC28)-\nCHOOSE($L$2,'Scen 1'!BC28,'Scen 2'!BC28,'Scen 3'!BC28,'Scen 4'!BC28,'Scen 5'!BC28,'Scen 6'!BC28,'Scen 7'!BC28,'Scen 8'!BC28,'Scen 9'!BC28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD28,'Scen 2'!BD28,'Scen 3'!BD28,'Scen 4'!BD28,'Scen 5'!BD28,'Scen 6'!BD28,'Scen 7'!BD28,'Scen 8'!BD28,'Scen 9'!BD28)-\nCHOOSE($L$2,'Scen 1'!BD28,'Scen 2'!BD28,'Scen 3'!BD28,'Scen 4'!BD28,'Scen 5'!BD28,'Scen 6'!BD28,'Scen 7'!BD28,'Scen 8'!BD28,'Scen 9'!BD28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE28,'Scen 2'!BE28,'Scen 3'!BE28,'Scen 4'!BE28,'Scen 5'!BE28,'Scen 6'!BE28,'Scen 7'!BE28,'Scen 8'!BE28,'Scen 9'!BE28)-\nCHOOSE($L$2,'Scen 1'!BE28,'Scen 2'!BE28,'Scen 3'!BE28,'Scen 4'!BE28,'Scen 5'!BE28,'Scen 6'!BE28,'Scen 7'!BE28,'Scen 8'!BE28,'Scen 9'!BE28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF28,'Scen 2'!BF28,'Scen 3'!BF28,'Scen 4'!BF28,'Scen 5'!BF28,'Scen 6'!BF28,'Scen 7'!BF28,'Scen 8'!BF28,'Scen 9'!BF28)-\nCHOOSE($L$2,'Scen 1'!BF28,'Scen 2'!BF28,'Scen 3'!BF28,'Scen 4'!BF28,'Scen 5'!BF28,'Scen 6'!BF28,'Scen 7'!BF28,'Scen 8'!BF28,'Scen 9'!BF28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG28,'Scen 2'!BG28,'Scen 3'!BG28,'Scen 4'!BG28,'Scen 5'!BG28,'Scen 6'!BG28,'Scen 7'!BG28,'Scen 8'!BG28,'Scen 9'!BG28)-\nCHOOSE($L$2,'Scen 1'!BG28,'Scen 2'!BG28,'Scen 3'!BG28,'Scen 4'!BG28,'Scen 5'!BG28,'Scen 6'!BG28,'Scen 7'!BG28,'Scen 8'!BG28,'Scen 9'!BG28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH28,'Scen 2'!BH28,'Scen 3'!BH28,'Scen 4'!BH28,'Scen 5'!BH28,'Scen 6'!BH28,'Scen 7'!BH28,'Scen 8'!BH28,'Scen 9'!BH28)-\nCHOOSE($L$2,'Scen 1'!BH28,'Scen 2'!BH28,'Scen 3'!BH28,'Scen 4'!BH28,'Scen 5'!BH28,'Scen 6'!BH28,'Scen 7'!BH28,'Scen 8'!BH28,'Scen 9'!BH28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI28,'Scen 2'!BI28,'Scen 3'!BI28,'Scen 4'!BI28,'Scen 5'!BI28,'Scen 6'!BI28,'Scen 7'!BI28,'Scen 8'!BI28,'Scen 9'!BI28)-\nCHOOSE($L$2,'Scen 1'!BI28,'Scen 2'!BI28,'Scen 3'!BI28,'Scen 4'!BI28,'Scen 5'!BI28,'Scen 6'!BI28,'Scen 7'!BI28,'Scen 8'!BI28,'Scen 9'!BI28),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ28,'Scen 2'!BJ28,'Scen 3'!BJ28,'Scen 4'!BJ28,'Scen 5'!BJ28,'Scen 6'!BJ28,'Scen 7'!BJ28,'Scen 8'!BJ28,'Scen 9'!BJ28)-\nCHOOSE($L$2,'Scen 1'!BJ28,'Scen 2'!BJ28,'Scen 3'!BJ28,'Scen 4'!BJ28,'Scen 5'!BJ28,'Scen 6'!BJ28,'Scen 7'!BJ28,'Scen 8'!BJ28,'Scen 9'!BJ28),\"\")","v":0}]
[null,null,null,null,"Live Category 1 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y29,'Scen 2'!Y29,'Scen 3'!Y29,'Scen 4'!Y29,'Scen 5'!Y29,'Scen 6'!Y29,'Scen 7'!Y29,'Scen 8'!Y29,'Scen 9'!Y29)-\nCHOOSE($L$2,'Scen 1'!Y29,'Scen 2'!Y29,'Scen 3'!Y29,'Scen 4'!Y29,'Scen 5'!Y29,'Scen 6'!Y29,'Scen 7'!Y29,'Scen 8'!Y29,'Scen 9'!Y29),\"\")","v":-1794.1823610022111},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA29,'Scen 2'!AA29,'Scen 3'!AA29,'Scen 4'!AA29,'Scen 5'!AA29,'Scen 6'!AA29,'Scen 7'!AA29,'Scen 8'!AA29,'Scen 9'!AA29)-\nCHOOSE($L$2,'Scen 1'!AA29,'Scen 2'!AA29,'Scen 3'!AA29,'Scen 4'!AA29,'Scen 5'!AA29,'Scen 6'!AA29,'Scen 7'!AA29,'Scen 8'!AA29,'Scen 9'!AA29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB29,'Scen 2'!AB29,'Scen 3'!AB29,'Scen 4'!AB29,'Scen 5'!AB29,'Scen 6'!AB29,'Scen 7'!AB29,'Scen 8'!AB29,'Scen 9'!AB29)-\nCHOOSE($L$2,'Scen 1'!AB29,'Scen 2'!AB29,'Scen 3'!AB29,'Scen 4'!AB29,'Scen 5'!AB29,'Scen 6'!AB29,'Scen 7'!AB29,'Scen 8'!AB29,'Scen 9'!AB29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC29,'Scen 2'!AC29,'Scen 3'!AC29,'Scen 4'!AC29,'Scen 5'!AC29,'Scen 6'!AC29,'Scen 7'!AC29,'Scen 8'!AC29,'Scen 9'!AC29)-\nCHOOSE($L$2,'Scen 1'!AC29,'Scen 2'!AC29,'Scen 3'!AC29,'Scen 4'!AC29,'Scen 5'!AC29,'Scen 6'!AC29,'Scen 7'!AC29,'Scen 8'!AC29,'Scen 9'!AC29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD29,'Scen 2'!AD29,'Scen 3'!AD29,'Scen 4'!AD29,'Scen 5'!AD29,'Scen 6'!AD29,'Scen 7'!AD29,'Scen 8'!AD29,'Scen 9'!AD29)-\nCHOOSE($L$2,'Scen 1'!AD29,'Scen 2'!AD29,'Scen 3'!AD29,'Scen 4'!AD29,'Scen 5'!AD29,'Scen 6'!AD29,'Scen 7'!AD29,'Scen 8'!AD29,'Scen 9'!AD29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE29,'Scen 2'!AE29,'Scen 3'!AE29,'Scen 4'!AE29,'Scen 5'!AE29,'Scen 6'!AE29,'Scen 7'!AE29,'Scen 8'!AE29,'Scen 9'!AE29)-\nCHOOSE($L$2,'Scen 1'!AE29,'Scen 2'!AE29,'Scen 3'!AE29,'Scen 4'!AE29,'Scen 5'!AE29,'Scen 6'!AE29,'Scen 7'!AE29,'Scen 8'!AE29,'Scen 9'!AE29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF29,'Scen 2'!AF29,'Scen 3'!AF29,'Scen 4'!AF29,'Scen 5'!AF29,'Scen 6'!AF29,'Scen 7'!AF29,'Scen 8'!AF29,'Scen 9'!AF29)-\nCHOOSE($L$2,'Scen 1'!AF29,'Scen 2'!AF29,'Scen 3'!AF29,'Scen 4'!AF29,'Scen 5'!AF29,'Scen 6'!AF29,'Scen 7'!AF29,'Scen 8'!AF29,'Scen 9'!AF29),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG29,'Scen 2'!AG29,'Scen 3'!AG29,'Scen 4'!AG29,'Scen 5'!AG29,'Scen 6'!AG29,'Scen 7'!AG29,'Scen 8'!AG29,'Scen 9'!AG29)-\nCHOOSE($L$2,'Scen 1'!AG29,'Scen 2'!AG29,'Scen 3'!AG29,'Scen 4'!AG29,'Scen 5'!AG29,'Scen 6'!AG29,'Scen 7'!AG29,'Scen 8'!AG29,'Scen 9'!AG29),\"\")","v":-0.10225214560520968},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH29,'Scen 2'!AH29,'Scen 3'!AH29,'Scen 4'!AH29,'Scen 5'!AH29,'Scen 6'!AH29,'Scen 7'!AH29,'Scen 8'!AH29,'Scen 9'!AH29)-\nCHOOSE($L$2,'Scen 1'!AH29,'Scen 2'!AH29,'Scen 3'!AH29,'Scen 4'!AH29,'Scen 5'!AH29,'Scen 6'!AH29,'Scen 7'!AH29,'Scen 8'!AH29,'Scen 9'!AH29),\"\")","v":-2.8616718855628207},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI29,'Scen 2'!AI29,'Scen 3'!AI29,'Scen 4'!AI29,'Scen 5'!AI29,'Scen 6'!AI29,'Scen 7'!AI29,'Scen 8'!AI29,'Scen 9'!AI29)-\nCHOOSE($L$2,'Scen 1'!AI29,'Scen 2'!AI29,'Scen 3'!AI29,'Scen 4'!AI29,'Scen 5'!AI29,'Scen 6'!AI29,'Scen 7'!AI29,'Scen 8'!AI29,'Scen 9'!AI29),\"\")","v":-10.110362391602123},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ29,'Scen 2'!AJ29,'Scen 3'!AJ29,'Scen 4'!AJ29,'Scen 5'!AJ29,'Scen 6'!AJ29,'Scen 7'!AJ29,'Scen 8'!AJ29,'Scen 9'!AJ29)-\nCHOOSE($L$2,'Scen 1'!AJ29,'Scen 2'!AJ29,'Scen 3'!AJ29,'Scen 4'!AJ29,'Scen 5'!AJ29,'Scen 6'!AJ29,'Scen 7'!AJ29,'Scen 8'!AJ29,'Scen 9'!AJ29),\"\")","v":-20.346858494496942},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK29,'Scen 2'!AK29,'Scen 3'!AK29,'Scen 4'!AK29,'Scen 5'!AK29,'Scen 6'!AK29,'Scen 7'!AK29,'Scen 8'!AK29,'Scen 9'!AK29)-\nCHOOSE($L$2,'Scen 1'!AK29,'Scen 2'!AK29,'Scen 3'!AK29,'Scen 4'!AK29,'Scen 5'!AK29,'Scen 6'!AK29,'Scen 7'!AK29,'Scen 8'!AK29,'Scen 9'!AK29),\"\")","v":-32.465550034776598},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL29,'Scen 2'!AL29,'Scen 3'!AL29,'Scen 4'!AL29,'Scen 5'!AL29,'Scen 6'!AL29,'Scen 7'!AL29,'Scen 8'!AL29,'Scen 9'!AL29)-\nCHOOSE($L$2,'Scen 1'!AL29,'Scen 2'!AL29,'Scen 3'!AL29,'Scen 4'!AL29,'Scen 5'!AL29,'Scen 6'!AL29,'Scen 7'!AL29,'Scen 8'!AL29,'Scen 9'!AL29),\"\")","v":-40.514570250870548},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM29,'Scen 2'!AM29,'Scen 3'!AM29,'Scen 4'!AM29,'Scen 5'!AM29,'Scen 6'!AM29,'Scen 7'!AM29,'Scen 8'!AM29,'Scen 9'!AM29)-\nCHOOSE($L$2,'Scen 1'!AM29,'Scen 2'!AM29,'Scen 3'!AM29,'Scen 4'!AM29,'Scen 5'!AM29,'Scen 6'!AM29,'Scen 7'!AM29,'Scen 8'!AM29,'Scen 9'!AM29),\"\")","v":-43.381396287760992},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN29,'Scen 2'!AN29,'Scen 3'!AN29,'Scen 4'!AN29,'Scen 5'!AN29,'Scen 6'!AN29,'Scen 7'!AN29,'Scen 8'!AN29,'Scen 9'!AN29)-\nCHOOSE($L$2,'Scen 1'!AN29,'Scen 2'!AN29,'Scen 3'!AN29,'Scen 4'!AN29,'Scen 5'!AN29,'Scen 6'!AN29,'Scen 7'!AN29,'Scen 8'!AN29,'Scen 9'!AN29),\"\")","v":-45.937081281996313},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO29,'Scen 2'!AO29,'Scen 3'!AO29,'Scen 4'!AO29,'Scen 5'!AO29,'Scen 6'!AO29,'Scen 7'!AO29,'Scen 8'!AO29,'Scen 9'!AO29)-\nCHOOSE($L$2,'Scen 1'!AO29,'Scen 2'!AO29,'Scen 3'!AO29,'Scen 4'!AO29,'Scen 5'!AO29,'Scen 6'!AO29,'Scen 7'!AO29,'Scen 8'!AO29,'Scen 9'!AO29),\"\")","v":-48.478417247155846},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP29,'Scen 2'!AP29,'Scen 3'!AP29,'Scen 4'!AP29,'Scen 5'!AP29,'Scen 6'!AP29,'Scen 7'!AP29,'Scen 8'!AP29,'Scen 9'!AP29)-\nCHOOSE($L$2,'Scen 1'!AP29,'Scen 2'!AP29,'Scen 3'!AP29,'Scen 4'!AP29,'Scen 5'!AP29,'Scen 6'!AP29,'Scen 7'!AP29,'Scen 8'!AP29,'Scen 9'!AP29),\"\")","v":-50.608703932879962},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ29,'Scen 2'!AQ29,'Scen 3'!AQ29,'Scen 4'!AQ29,'Scen 5'!AQ29,'Scen 6'!AQ29,'Scen 7'!AQ29,'Scen 8'!AQ29,'Scen 9'!AQ29)-\nCHOOSE($L$2,'Scen 1'!AQ29,'Scen 2'!AQ29,'Scen 3'!AQ29,'Scen 4'!AQ29,'Scen 5'!AQ29,'Scen 6'!AQ29,'Scen 7'!AQ29,'Scen 8'!AQ29,'Scen 9'!AQ29),\"\")","v":-52.43026862449733},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR29,'Scen 2'!AR29,'Scen 3'!AR29,'Scen 4'!AR29,'Scen 5'!AR29,'Scen 6'!AR29,'Scen 7'!AR29,'Scen 8'!AR29,'Scen 9'!AR29)-\nCHOOSE($L$2,'Scen 1'!AR29,'Scen 2'!AR29,'Scen 3'!AR29,'Scen 4'!AR29,'Scen 5'!AR29,'Scen 6'!AR29,'Scen 7'!AR29,'Scen 8'!AR29,'Scen 9'!AR29),\"\")","v":-53.807252752816225},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS29,'Scen 2'!AS29,'Scen 3'!AS29,'Scen 4'!AS29,'Scen 5'!AS29,'Scen 6'!AS29,'Scen 7'!AS29,'Scen 8'!AS29,'Scen 9'!AS29)-\nCHOOSE($L$2,'Scen 1'!AS29,'Scen 2'!AS29,'Scen 3'!AS29,'Scen 4'!AS29,'Scen 5'!AS29,'Scen 6'!AS29,'Scen 7'!AS29,'Scen 8'!AS29,'Scen 9'!AS29),\"\")","v":-55.13548988670982},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT29,'Scen 2'!AT29,'Scen 3'!AT29,'Scen 4'!AT29,'Scen 5'!AT29,'Scen 6'!AT29,'Scen 7'!AT29,'Scen 8'!AT29,'Scen 9'!AT29)-\nCHOOSE($L$2,'Scen 1'!AT29,'Scen 2'!AT29,'Scen 3'!AT29,'Scen 4'!AT29,'Scen 5'!AT29,'Scen 6'!AT29,'Scen 7'!AT29,'Scen 8'!AT29,'Scen 9'!AT29),\"\")","v":-57.667463303558634},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU29,'Scen 2'!AU29,'Scen 3'!AU29,'Scen 4'!AU29,'Scen 5'!AU29,'Scen 6'!AU29,'Scen 7'!AU29,'Scen 8'!AU29,'Scen 9'!AU29)-\nCHOOSE($L$2,'Scen 1'!AU29,'Scen 2'!AU29,'Scen 3'!AU29,'Scen 4'!AU29,'Scen 5'!AU29,'Scen 6'!AU29,'Scen 7'!AU29,'Scen 8'!AU29,'Scen 9'!AU29),\"\")","v":-61.683149605857921},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV29,'Scen 2'!AV29,'Scen 3'!AV29,'Scen 4'!AV29,'Scen 5'!AV29,'Scen 6'!AV29,'Scen 7'!AV29,'Scen 8'!AV29,'Scen 9'!AV29)-\nCHOOSE($L$2,'Scen 1'!AV29,'Scen 2'!AV29,'Scen 3'!AV29,'Scen 4'!AV29,'Scen 5'!AV29,'Scen 6'!AV29,'Scen 7'!AV29,'Scen 8'!AV29,'Scen 9'!AV29),\"\")","v":-65.211804827788683},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW29,'Scen 2'!AW29,'Scen 3'!AW29,'Scen 4'!AW29,'Scen 5'!AW29,'Scen 6'!AW29,'Scen 7'!AW29,'Scen 8'!AW29,'Scen 9'!AW29)-\nCHOOSE($L$2,'Scen 1'!AW29,'Scen 2'!AW29,'Scen 3'!AW29,'Scen 4'!AW29,'Scen 5'!AW29,'Scen 6'!AW29,'Scen 7'!AW29,'Scen 8'!AW29,'Scen 9'!AW29),\"\")","v":-67.360379971960583},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX29,'Scen 2'!AX29,'Scen 3'!AX29,'Scen 4'!AX29,'Scen 5'!AX29,'Scen 6'!AX29,'Scen 7'!AX29,'Scen 8'!AX29,'Scen 9'!AX29)-\nCHOOSE($L$2,'Scen 1'!AX29,'Scen 2'!AX29,'Scen 3'!AX29,'Scen 4'!AX29,'Scen 5'!AX29,'Scen 6'!AX29,'Scen 7'!AX29,'Scen 8'!AX29,'Scen 9'!AX29),\"\")","v":-69.423598150717794},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY29,'Scen 2'!AY29,'Scen 3'!AY29,'Scen 4'!AY29,'Scen 5'!AY29,'Scen 6'!AY29,'Scen 7'!AY29,'Scen 8'!AY29,'Scen 9'!AY29)-\nCHOOSE($L$2,'Scen 1'!AY29,'Scen 2'!AY29,'Scen 3'!AY29,'Scen 4'!AY29,'Scen 5'!AY29,'Scen 6'!AY29,'Scen 7'!AY29,'Scen 8'!AY29,'Scen 9'!AY29),\"\")","v":-71.532572218880432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ29,'Scen 2'!AZ29,'Scen 3'!AZ29,'Scen 4'!AZ29,'Scen 5'!AZ29,'Scen 6'!AZ29,'Scen 7'!AZ29,'Scen 8'!AZ29,'Scen 9'!AZ29)-\nCHOOSE($L$2,'Scen 1'!AZ29,'Scen 2'!AZ29,'Scen 3'!AZ29,'Scen 4'!AZ29,'Scen 5'!AZ29,'Scen 6'!AZ29,'Scen 7'!AZ29,'Scen 8'!AZ29,'Scen 9'!AZ29),\"\")","v":-73.702100171208258},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA29,'Scen 2'!BA29,'Scen 3'!BA29,'Scen 4'!BA29,'Scen 5'!BA29,'Scen 6'!BA29,'Scen 7'!BA29,'Scen 8'!BA29,'Scen 9'!BA29)-\nCHOOSE($L$2,'Scen 1'!BA29,'Scen 2'!BA29,'Scen 3'!BA29,'Scen 4'!BA29,'Scen 5'!BA29,'Scen 6'!BA29,'Scen 7'!BA29,'Scen 8'!BA29,'Scen 9'!BA29),\"\")","v":-75.935396219647942},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB29,'Scen 2'!BB29,'Scen 3'!BB29,'Scen 4'!BB29,'Scen 5'!BB29,'Scen 6'!BB29,'Scen 7'!BB29,'Scen 8'!BB29,'Scen 9'!BB29)-\nCHOOSE($L$2,'Scen 1'!BB29,'Scen 2'!BB29,'Scen 3'!BB29,'Scen 4'!BB29,'Scen 5'!BB29,'Scen 6'!BB29,'Scen 7'!BB29,'Scen 8'!BB29,'Scen 9'!BB29),\"\")","v":-78.234565477059277},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC29,'Scen 2'!BC29,'Scen 3'!BC29,'Scen 4'!BC29,'Scen 5'!BC29,'Scen 6'!BC29,'Scen 7'!BC29,'Scen 8'!BC29,'Scen 9'!BC29)-\nCHOOSE($L$2,'Scen 1'!BC29,'Scen 2'!BC29,'Scen 3'!BC29,'Scen 4'!BC29,'Scen 5'!BC29,'Scen 6'!BC29,'Scen 7'!BC29,'Scen 8'!BC29,'Scen 9'!BC29),\"\")","v":-80.601653041619556},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD29,'Scen 2'!BD29,'Scen 3'!BD29,'Scen 4'!BD29,'Scen 5'!BD29,'Scen 6'!BD29,'Scen 7'!BD29,'Scen 8'!BD29,'Scen 9'!BD29)-\nCHOOSE($L$2,'Scen 1'!BD29,'Scen 2'!BD29,'Scen 3'!BD29,'Scen 4'!BD29,'Scen 5'!BD29,'Scen 6'!BD29,'Scen 7'!BD29,'Scen 8'!BD29,'Scen 9'!BD29),\"\")","v":-83.038750562900987},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE29,'Scen 2'!BE29,'Scen 3'!BE29,'Scen 4'!BE29,'Scen 5'!BE29,'Scen 6'!BE29,'Scen 7'!BE29,'Scen 8'!BE29,'Scen 9'!BE29)-\nCHOOSE($L$2,'Scen 1'!BE29,'Scen 2'!BE29,'Scen 3'!BE29,'Scen 4'!BE29,'Scen 5'!BE29,'Scen 6'!BE29,'Scen 7'!BE29,'Scen 8'!BE29,'Scen 9'!BE29),\"\")","v":-85.548008599299237},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF29,'Scen 2'!BF29,'Scen 3'!BF29,'Scen 4'!BF29,'Scen 5'!BF29,'Scen 6'!BF29,'Scen 7'!BF29,'Scen 8'!BF29,'Scen 9'!BF29)-\nCHOOSE($L$2,'Scen 1'!BF29,'Scen 2'!BF29,'Scen 3'!BF29,'Scen 4'!BF29,'Scen 5'!BF29,'Scen 6'!BF29,'Scen 7'!BF29,'Scen 8'!BF29,'Scen 9'!BF29),\"\")","v":-88.131639599411528},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG29,'Scen 2'!BG29,'Scen 3'!BG29,'Scen 4'!BG29,'Scen 5'!BG29,'Scen 6'!BG29,'Scen 7'!BG29,'Scen 8'!BG29,'Scen 9'!BG29)-\nCHOOSE($L$2,'Scen 1'!BG29,'Scen 2'!BG29,'Scen 3'!BG29,'Scen 4'!BG29,'Scen 5'!BG29,'Scen 6'!BG29,'Scen 7'!BG29,'Scen 8'!BG29,'Scen 9'!BG29),\"\")","v":-90.791919992280555},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH29,'Scen 2'!BH29,'Scen 3'!BH29,'Scen 4'!BH29,'Scen 5'!BH29,'Scen 6'!BH29,'Scen 7'!BH29,'Scen 8'!BH29,'Scen 9'!BH29)-\nCHOOSE($L$2,'Scen 1'!BH29,'Scen 2'!BH29,'Scen 3'!BH29,'Scen 4'!BH29,'Scen 5'!BH29,'Scen 6'!BH29,'Scen 7'!BH29,'Scen 8'!BH29,'Scen 9'!BH29),\"\")","v":-93.531192236677043},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI29,'Scen 2'!BI29,'Scen 3'!BI29,'Scen 4'!BI29,'Scen 5'!BI29,'Scen 6'!BI29,'Scen 7'!BI29,'Scen 8'!BI29,'Scen 9'!BI29)-\nCHOOSE($L$2,'Scen 1'!BI29,'Scen 2'!BI29,'Scen 3'!BI29,'Scen 4'!BI29,'Scen 5'!BI29,'Scen 6'!BI29,'Scen 7'!BI29,'Scen 8'!BI29,'Scen 9'!BI29),\"\")","v":-96.351866916173094},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ29,'Scen 2'!BJ29,'Scen 3'!BJ29,'Scen 4'!BJ29,'Scen 5'!BJ29,'Scen 6'!BJ29,'Scen 7'!BJ29,'Scen 8'!BJ29,'Scen 9'!BJ29)-\nCHOOSE($L$2,'Scen 1'!BJ29,'Scen 2'!BJ29,'Scen 3'!BJ29,'Scen 4'!BJ29,'Scen 5'!BJ29,'Scen 6'!BJ29,'Scen 7'!BJ29,'Scen 8'!BJ29,'Scen 9'!BJ29),\"\")","v":-99.256424890433891}]
[null,null,null,null,"Live Category 2 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y30,'Scen 2'!Y30,'Scen 3'!Y30,'Scen 4'!Y30,'Scen 5'!Y30,'Scen 6'!Y30,'Scen 7'!Y30,'Scen 8'!Y30,'Scen 9'!Y30)-\nCHOOSE($L$2,'Scen 1'!Y30,'Scen 2'!Y30,'Scen 3'!Y30,'Scen 4'!Y30,'Scen 5'!Y30,'Scen 6'!Y30,'Scen 7'!Y30,'Scen 8'!Y30,'Scen 9'!Y30),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA30,'Scen 2'!AA30,'Scen 3'!AA30,'Scen 4'!AA30,'Scen 5'!AA30,'Scen 6'!AA30,'Scen 7'!AA30,'Scen 8'!AA30,'Scen 9'!AA30)-\nCHOOSE($L$2,'Scen 1'!AA30,'Scen 2'!AA30,'Scen 3'!AA30,'Scen 4'!AA30,'Scen 5'!AA30,'Scen 6'!AA30,'Scen 7'!AA30,'Scen 8'!AA30,'Scen 9'!AA30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB30,'Scen 2'!AB30,'Scen 3'!AB30,'Scen 4'!AB30,'Scen 5'!AB30,'Scen 6'!AB30,'Scen 7'!AB30,'Scen 8'!AB30,'Scen 9'!AB30)-\nCHOOSE($L$2,'Scen 1'!AB30,'Scen 2'!AB30,'Scen 3'!AB30,'Scen 4'!AB30,'Scen 5'!AB30,'Scen 6'!AB30,'Scen 7'!AB30,'Scen 8'!AB30,'Scen 9'!AB30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC30,'Scen 2'!AC30,'Scen 3'!AC30,'Scen 4'!AC30,'Scen 5'!AC30,'Scen 6'!AC30,'Scen 7'!AC30,'Scen 8'!AC30,'Scen 9'!AC30)-\nCHOOSE($L$2,'Scen 1'!AC30,'Scen 2'!AC30,'Scen 3'!AC30,'Scen 4'!AC30,'Scen 5'!AC30,'Scen 6'!AC30,'Scen 7'!AC30,'Scen 8'!AC30,'Scen 9'!AC30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD30,'Scen 2'!AD30,'Scen 3'!AD30,'Scen 4'!AD30,'Scen 5'!AD30,'Scen 6'!AD30,'Scen 7'!AD30,'Scen 8'!AD30,'Scen 9'!AD30)-\nCHOOSE($L$2,'Scen 1'!AD30,'Scen 2'!AD30,'Scen 3'!AD30,'Scen 4'!AD30,'Scen 5'!AD30,'Scen 6'!AD30,'Scen 7'!AD30,'Scen 8'!AD30,'Scen 9'!AD30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE30,'Scen 2'!AE30,'Scen 3'!AE30,'Scen 4'!AE30,'Scen 5'!AE30,'Scen 6'!AE30,'Scen 7'!AE30,'Scen 8'!AE30,'Scen 9'!AE30)-\nCHOOSE($L$2,'Scen 1'!AE30,'Scen 2'!AE30,'Scen 3'!AE30,'Scen 4'!AE30,'Scen 5'!AE30,'Scen 6'!AE30,'Scen 7'!AE30,'Scen 8'!AE30,'Scen 9'!AE30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF30,'Scen 2'!AF30,'Scen 3'!AF30,'Scen 4'!AF30,'Scen 5'!AF30,'Scen 6'!AF30,'Scen 7'!AF30,'Scen 8'!AF30,'Scen 9'!AF30)-\nCHOOSE($L$2,'Scen 1'!AF30,'Scen 2'!AF30,'Scen 3'!AF30,'Scen 4'!AF30,'Scen 5'!AF30,'Scen 6'!AF30,'Scen 7'!AF30,'Scen 8'!AF30,'Scen 9'!AF30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG30,'Scen 2'!AG30,'Scen 3'!AG30,'Scen 4'!AG30,'Scen 5'!AG30,'Scen 6'!AG30,'Scen 7'!AG30,'Scen 8'!AG30,'Scen 9'!AG30)-\nCHOOSE($L$2,'Scen 1'!AG30,'Scen 2'!AG30,'Scen 3'!AG30,'Scen 4'!AG30,'Scen 5'!AG30,'Scen 6'!AG30,'Scen 7'!AG30,'Scen 8'!AG30,'Scen 9'!AG30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH30,'Scen 2'!AH30,'Scen 3'!AH30,'Scen 4'!AH30,'Scen 5'!AH30,'Scen 6'!AH30,'Scen 7'!AH30,'Scen 8'!AH30,'Scen 9'!AH30)-\nCHOOSE($L$2,'Scen 1'!AH30,'Scen 2'!AH30,'Scen 3'!AH30,'Scen 4'!AH30,'Scen 5'!AH30,'Scen 6'!AH30,'Scen 7'!AH30,'Scen 8'!AH30,'Scen 9'!AH30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI30,'Scen 2'!AI30,'Scen 3'!AI30,'Scen 4'!AI30,'Scen 5'!AI30,'Scen 6'!AI30,'Scen 7'!AI30,'Scen 8'!AI30,'Scen 9'!AI30)-\nCHOOSE($L$2,'Scen 1'!AI30,'Scen 2'!AI30,'Scen 3'!AI30,'Scen 4'!AI30,'Scen 5'!AI30,'Scen 6'!AI30,'Scen 7'!AI30,'Scen 8'!AI30,'Scen 9'!AI30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ30,'Scen 2'!AJ30,'Scen 3'!AJ30,'Scen 4'!AJ30,'Scen 5'!AJ30,'Scen 6'!AJ30,'Scen 7'!AJ30,'Scen 8'!AJ30,'Scen 9'!AJ30)-\nCHOOSE($L$2,'Scen 1'!AJ30,'Scen 2'!AJ30,'Scen 3'!AJ30,'Scen 4'!AJ30,'Scen 5'!AJ30,'Scen 6'!AJ30,'Scen 7'!AJ30,'Scen 8'!AJ30,'Scen 9'!AJ30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK30,'Scen 2'!AK30,'Scen 3'!AK30,'Scen 4'!AK30,'Scen 5'!AK30,'Scen 6'!AK30,'Scen 7'!AK30,'Scen 8'!AK30,'Scen 9'!AK30)-\nCHOOSE($L$2,'Scen 1'!AK30,'Scen 2'!AK30,'Scen 3'!AK30,'Scen 4'!AK30,'Scen 5'!AK30,'Scen 6'!AK30,'Scen 7'!AK30,'Scen 8'!AK30,'Scen 9'!AK30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL30,'Scen 2'!AL30,'Scen 3'!AL30,'Scen 4'!AL30,'Scen 5'!AL30,'Scen 6'!AL30,'Scen 7'!AL30,'Scen 8'!AL30,'Scen 9'!AL30)-\nCHOOSE($L$2,'Scen 1'!AL30,'Scen 2'!AL30,'Scen 3'!AL30,'Scen 4'!AL30,'Scen 5'!AL30,'Scen 6'!AL30,'Scen 7'!AL30,'Scen 8'!AL30,'Scen 9'!AL30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM30,'Scen 2'!AM30,'Scen 3'!AM30,'Scen 4'!AM30,'Scen 5'!AM30,'Scen 6'!AM30,'Scen 7'!AM30,'Scen 8'!AM30,'Scen 9'!AM30)-\nCHOOSE($L$2,'Scen 1'!AM30,'Scen 2'!AM30,'Scen 3'!AM30,'Scen 4'!AM30,'Scen 5'!AM30,'Scen 6'!AM30,'Scen 7'!AM30,'Scen 8'!AM30,'Scen 9'!AM30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN30,'Scen 2'!AN30,'Scen 3'!AN30,'Scen 4'!AN30,'Scen 5'!AN30,'Scen 6'!AN30,'Scen 7'!AN30,'Scen 8'!AN30,'Scen 9'!AN30)-\nCHOOSE($L$2,'Scen 1'!AN30,'Scen 2'!AN30,'Scen 3'!AN30,'Scen 4'!AN30,'Scen 5'!AN30,'Scen 6'!AN30,'Scen 7'!AN30,'Scen 8'!AN30,'Scen 9'!AN30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO30,'Scen 2'!AO30,'Scen 3'!AO30,'Scen 4'!AO30,'Scen 5'!AO30,'Scen 6'!AO30,'Scen 7'!AO30,'Scen 8'!AO30,'Scen 9'!AO30)-\nCHOOSE($L$2,'Scen 1'!AO30,'Scen 2'!AO30,'Scen 3'!AO30,'Scen 4'!AO30,'Scen 5'!AO30,'Scen 6'!AO30,'Scen 7'!AO30,'Scen 8'!AO30,'Scen 9'!AO30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP30,'Scen 2'!AP30,'Scen 3'!AP30,'Scen 4'!AP30,'Scen 5'!AP30,'Scen 6'!AP30,'Scen 7'!AP30,'Scen 8'!AP30,'Scen 9'!AP30)-\nCHOOSE($L$2,'Scen 1'!AP30,'Scen 2'!AP30,'Scen 3'!AP30,'Scen 4'!AP30,'Scen 5'!AP30,'Scen 6'!AP30,'Scen 7'!AP30,'Scen 8'!AP30,'Scen 9'!AP30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ30,'Scen 2'!AQ30,'Scen 3'!AQ30,'Scen 4'!AQ30,'Scen 5'!AQ30,'Scen 6'!AQ30,'Scen 7'!AQ30,'Scen 8'!AQ30,'Scen 9'!AQ30)-\nCHOOSE($L$2,'Scen 1'!AQ30,'Scen 2'!AQ30,'Scen 3'!AQ30,'Scen 4'!AQ30,'Scen 5'!AQ30,'Scen 6'!AQ30,'Scen 7'!AQ30,'Scen 8'!AQ30,'Scen 9'!AQ30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR30,'Scen 2'!AR30,'Scen 3'!AR30,'Scen 4'!AR30,'Scen 5'!AR30,'Scen 6'!AR30,'Scen 7'!AR30,'Scen 8'!AR30,'Scen 9'!AR30)-\nCHOOSE($L$2,'Scen 1'!AR30,'Scen 2'!AR30,'Scen 3'!AR30,'Scen 4'!AR30,'Scen 5'!AR30,'Scen 6'!AR30,'Scen 7'!AR30,'Scen 8'!AR30,'Scen 9'!AR30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS30,'Scen 2'!AS30,'Scen 3'!AS30,'Scen 4'!AS30,'Scen 5'!AS30,'Scen 6'!AS30,'Scen 7'!AS30,'Scen 8'!AS30,'Scen 9'!AS30)-\nCHOOSE($L$2,'Scen 1'!AS30,'Scen 2'!AS30,'Scen 3'!AS30,'Scen 4'!AS30,'Scen 5'!AS30,'Scen 6'!AS30,'Scen 7'!AS30,'Scen 8'!AS30,'Scen 9'!AS30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT30,'Scen 2'!AT30,'Scen 3'!AT30,'Scen 4'!AT30,'Scen 5'!AT30,'Scen 6'!AT30,'Scen 7'!AT30,'Scen 8'!AT30,'Scen 9'!AT30)-\nCHOOSE($L$2,'Scen 1'!AT30,'Scen 2'!AT30,'Scen 3'!AT30,'Scen 4'!AT30,'Scen 5'!AT30,'Scen 6'!AT30,'Scen 7'!AT30,'Scen 8'!AT30,'Scen 9'!AT30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU30,'Scen 2'!AU30,'Scen 3'!AU30,'Scen 4'!AU30,'Scen 5'!AU30,'Scen 6'!AU30,'Scen 7'!AU30,'Scen 8'!AU30,'Scen 9'!AU30)-\nCHOOSE($L$2,'Scen 1'!AU30,'Scen 2'!AU30,'Scen 3'!AU30,'Scen 4'!AU30,'Scen 5'!AU30,'Scen 6'!AU30,'Scen 7'!AU30,'Scen 8'!AU30,'Scen 9'!AU30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV30,'Scen 2'!AV30,'Scen 3'!AV30,'Scen 4'!AV30,'Scen 5'!AV30,'Scen 6'!AV30,'Scen 7'!AV30,'Scen 8'!AV30,'Scen 9'!AV30)-\nCHOOSE($L$2,'Scen 1'!AV30,'Scen 2'!AV30,'Scen 3'!AV30,'Scen 4'!AV30,'Scen 5'!AV30,'Scen 6'!AV30,'Scen 7'!AV30,'Scen 8'!AV30,'Scen 9'!AV30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW30,'Scen 2'!AW30,'Scen 3'!AW30,'Scen 4'!AW30,'Scen 5'!AW30,'Scen 6'!AW30,'Scen 7'!AW30,'Scen 8'!AW30,'Scen 9'!AW30)-\nCHOOSE($L$2,'Scen 1'!AW30,'Scen 2'!AW30,'Scen 3'!AW30,'Scen 4'!AW30,'Scen 5'!AW30,'Scen 6'!AW30,'Scen 7'!AW30,'Scen 8'!AW30,'Scen 9'!AW30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX30,'Scen 2'!AX30,'Scen 3'!AX30,'Scen 4'!AX30,'Scen 5'!AX30,'Scen 6'!AX30,'Scen 7'!AX30,'Scen 8'!AX30,'Scen 9'!AX30)-\nCHOOSE($L$2,'Scen 1'!AX30,'Scen 2'!AX30,'Scen 3'!AX30,'Scen 4'!AX30,'Scen 5'!AX30,'Scen 6'!AX30,'Scen 7'!AX30,'Scen 8'!AX30,'Scen 9'!AX30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY30,'Scen 2'!AY30,'Scen 3'!AY30,'Scen 4'!AY30,'Scen 5'!AY30,'Scen 6'!AY30,'Scen 7'!AY30,'Scen 8'!AY30,'Scen 9'!AY30)-\nCHOOSE($L$2,'Scen 1'!AY30,'Scen 2'!AY30,'Scen 3'!AY30,'Scen 4'!AY30,'Scen 5'!AY30,'Scen 6'!AY30,'Scen 7'!AY30,'Scen 8'!AY30,'Scen 9'!AY30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ30,'Scen 2'!AZ30,'Scen 3'!AZ30,'Scen 4'!AZ30,'Scen 5'!AZ30,'Scen 6'!AZ30,'Scen 7'!AZ30,'Scen 8'!AZ30,'Scen 9'!AZ30)-\nCHOOSE($L$2,'Scen 1'!AZ30,'Scen 2'!AZ30,'Scen 3'!AZ30,'Scen 4'!AZ30,'Scen 5'!AZ30,'Scen 6'!AZ30,'Scen 7'!AZ30,'Scen 8'!AZ30,'Scen 9'!AZ30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA30,'Scen 2'!BA30,'Scen 3'!BA30,'Scen 4'!BA30,'Scen 5'!BA30,'Scen 6'!BA30,'Scen 7'!BA30,'Scen 8'!BA30,'Scen 9'!BA30)-\nCHOOSE($L$2,'Scen 1'!BA30,'Scen 2'!BA30,'Scen 3'!BA30,'Scen 4'!BA30,'Scen 5'!BA30,'Scen 6'!BA30,'Scen 7'!BA30,'Scen 8'!BA30,'Scen 9'!BA30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB30,'Scen 2'!BB30,'Scen 3'!BB30,'Scen 4'!BB30,'Scen 5'!BB30,'Scen 6'!BB30,'Scen 7'!BB30,'Scen 8'!BB30,'Scen 9'!BB30)-\nCHOOSE($L$2,'Scen 1'!BB30,'Scen 2'!BB30,'Scen 3'!BB30,'Scen 4'!BB30,'Scen 5'!BB30,'Scen 6'!BB30,'Scen 7'!BB30,'Scen 8'!BB30,'Scen 9'!BB30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC30,'Scen 2'!BC30,'Scen 3'!BC30,'Scen 4'!BC30,'Scen 5'!BC30,'Scen 6'!BC30,'Scen 7'!BC30,'Scen 8'!BC30,'Scen 9'!BC30)-\nCHOOSE($L$2,'Scen 1'!BC30,'Scen 2'!BC30,'Scen 3'!BC30,'Scen 4'!BC30,'Scen 5'!BC30,'Scen 6'!BC30,'Scen 7'!BC30,'Scen 8'!BC30,'Scen 9'!BC30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD30,'Scen 2'!BD30,'Scen 3'!BD30,'Scen 4'!BD30,'Scen 5'!BD30,'Scen 6'!BD30,'Scen 7'!BD30,'Scen 8'!BD30,'Scen 9'!BD30)-\nCHOOSE($L$2,'Scen 1'!BD30,'Scen 2'!BD30,'Scen 3'!BD30,'Scen 4'!BD30,'Scen 5'!BD30,'Scen 6'!BD30,'Scen 7'!BD30,'Scen 8'!BD30,'Scen 9'!BD30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE30,'Scen 2'!BE30,'Scen 3'!BE30,'Scen 4'!BE30,'Scen 5'!BE30,'Scen 6'!BE30,'Scen 7'!BE30,'Scen 8'!BE30,'Scen 9'!BE30)-\nCHOOSE($L$2,'Scen 1'!BE30,'Scen 2'!BE30,'Scen 3'!BE30,'Scen 4'!BE30,'Scen 5'!BE30,'Scen 6'!BE30,'Scen 7'!BE30,'Scen 8'!BE30,'Scen 9'!BE30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF30,'Scen 2'!BF30,'Scen 3'!BF30,'Scen 4'!BF30,'Scen 5'!BF30,'Scen 6'!BF30,'Scen 7'!BF30,'Scen 8'!BF30,'Scen 9'!BF30)-\nCHOOSE($L$2,'Scen 1'!BF30,'Scen 2'!BF30,'Scen 3'!BF30,'Scen 4'!BF30,'Scen 5'!BF30,'Scen 6'!BF30,'Scen 7'!BF30,'Scen 8'!BF30,'Scen 9'!BF30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG30,'Scen 2'!BG30,'Scen 3'!BG30,'Scen 4'!BG30,'Scen 5'!BG30,'Scen 6'!BG30,'Scen 7'!BG30,'Scen 8'!BG30,'Scen 9'!BG30)-\nCHOOSE($L$2,'Scen 1'!BG30,'Scen 2'!BG30,'Scen 3'!BG30,'Scen 4'!BG30,'Scen 5'!BG30,'Scen 6'!BG30,'Scen 7'!BG30,'Scen 8'!BG30,'Scen 9'!BG30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH30,'Scen 2'!BH30,'Scen 3'!BH30,'Scen 4'!BH30,'Scen 5'!BH30,'Scen 6'!BH30,'Scen 7'!BH30,'Scen 8'!BH30,'Scen 9'!BH30)-\nCHOOSE($L$2,'Scen 1'!BH30,'Scen 2'!BH30,'Scen 3'!BH30,'Scen 4'!BH30,'Scen 5'!BH30,'Scen 6'!BH30,'Scen 7'!BH30,'Scen 8'!BH30,'Scen 9'!BH30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI30,'Scen 2'!BI30,'Scen 3'!BI30,'Scen 4'!BI30,'Scen 5'!BI30,'Scen 6'!BI30,'Scen 7'!BI30,'Scen 8'!BI30,'Scen 9'!BI30)-\nCHOOSE($L$2,'Scen 1'!BI30,'Scen 2'!BI30,'Scen 3'!BI30,'Scen 4'!BI30,'Scen 5'!BI30,'Scen 6'!BI30,'Scen 7'!BI30,'Scen 8'!BI30,'Scen 9'!BI30),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ30,'Scen 2'!BJ30,'Scen 3'!BJ30,'Scen 4'!BJ30,'Scen 5'!BJ30,'Scen 6'!BJ30,'Scen 7'!BJ30,'Scen 8'!BJ30,'Scen 9'!BJ30)-\nCHOOSE($L$2,'Scen 1'!BJ30,'Scen 2'!BJ30,'Scen 3'!BJ30,'Scen 4'!BJ30,'Scen 5'!BJ30,'Scen 6'!BJ30,'Scen 7'!BJ30,'Scen 8'!BJ30,'Scen 9'!BJ30),\"\")","v":0}]
[null,null,null,null,"Live Category 3 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y31,'Scen 2'!Y31,'Scen 3'!Y31,'Scen 4'!Y31,'Scen 5'!Y31,'Scen 6'!Y31,'Scen 7'!Y31,'Scen 8'!Y31,'Scen 9'!Y31)-\nCHOOSE($L$2,'Scen 1'!Y31,'Scen 2'!Y31,'Scen 3'!Y31,'Scen 4'!Y31,'Scen 5'!Y31,'Scen 6'!Y31,'Scen 7'!Y31,'Scen 8'!Y31,'Scen 9'!Y31),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA31,'Scen 2'!AA31,'Scen 3'!AA31,'Scen 4'!AA31,'Scen 5'!AA31,'Scen 6'!AA31,'Scen 7'!AA31,'Scen 8'!AA31,'Scen 9'!AA31)-\nCHOOSE($L$2,'Scen 1'!AA31,'Scen 2'!AA31,'Scen 3'!AA31,'Scen 4'!AA31,'Scen 5'!AA31,'Scen 6'!AA31,'Scen 7'!AA31,'Scen 8'!AA31,'Scen 9'!AA31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB31,'Scen 2'!AB31,'Scen 3'!AB31,'Scen 4'!AB31,'Scen 5'!AB31,'Scen 6'!AB31,'Scen 7'!AB31,'Scen 8'!AB31,'Scen 9'!AB31)-\nCHOOSE($L$2,'Scen 1'!AB31,'Scen 2'!AB31,'Scen 3'!AB31,'Scen 4'!AB31,'Scen 5'!AB31,'Scen 6'!AB31,'Scen 7'!AB31,'Scen 8'!AB31,'Scen 9'!AB31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC31,'Scen 2'!AC31,'Scen 3'!AC31,'Scen 4'!AC31,'Scen 5'!AC31,'Scen 6'!AC31,'Scen 7'!AC31,'Scen 8'!AC31,'Scen 9'!AC31)-\nCHOOSE($L$2,'Scen 1'!AC31,'Scen 2'!AC31,'Scen 3'!AC31,'Scen 4'!AC31,'Scen 5'!AC31,'Scen 6'!AC31,'Scen 7'!AC31,'Scen 8'!AC31,'Scen 9'!AC31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD31,'Scen 2'!AD31,'Scen 3'!AD31,'Scen 4'!AD31,'Scen 5'!AD31,'Scen 6'!AD31,'Scen 7'!AD31,'Scen 8'!AD31,'Scen 9'!AD31)-\nCHOOSE($L$2,'Scen 1'!AD31,'Scen 2'!AD31,'Scen 3'!AD31,'Scen 4'!AD31,'Scen 5'!AD31,'Scen 6'!AD31,'Scen 7'!AD31,'Scen 8'!AD31,'Scen 9'!AD31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE31,'Scen 2'!AE31,'Scen 3'!AE31,'Scen 4'!AE31,'Scen 5'!AE31,'Scen 6'!AE31,'Scen 7'!AE31,'Scen 8'!AE31,'Scen 9'!AE31)-\nCHOOSE($L$2,'Scen 1'!AE31,'Scen 2'!AE31,'Scen 3'!AE31,'Scen 4'!AE31,'Scen 5'!AE31,'Scen 6'!AE31,'Scen 7'!AE31,'Scen 8'!AE31,'Scen 9'!AE31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF31,'Scen 2'!AF31,'Scen 3'!AF31,'Scen 4'!AF31,'Scen 5'!AF31,'Scen 6'!AF31,'Scen 7'!AF31,'Scen 8'!AF31,'Scen 9'!AF31)-\nCHOOSE($L$2,'Scen 1'!AF31,'Scen 2'!AF31,'Scen 3'!AF31,'Scen 4'!AF31,'Scen 5'!AF31,'Scen 6'!AF31,'Scen 7'!AF31,'Scen 8'!AF31,'Scen 9'!AF31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG31,'Scen 2'!AG31,'Scen 3'!AG31,'Scen 4'!AG31,'Scen 5'!AG31,'Scen 6'!AG31,'Scen 7'!AG31,'Scen 8'!AG31,'Scen 9'!AG31)-\nCHOOSE($L$2,'Scen 1'!AG31,'Scen 2'!AG31,'Scen 3'!AG31,'Scen 4'!AG31,'Scen 5'!AG31,'Scen 6'!AG31,'Scen 7'!AG31,'Scen 8'!AG31,'Scen 9'!AG31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH31,'Scen 2'!AH31,'Scen 3'!AH31,'Scen 4'!AH31,'Scen 5'!AH31,'Scen 6'!AH31,'Scen 7'!AH31,'Scen 8'!AH31,'Scen 9'!AH31)-\nCHOOSE($L$2,'Scen 1'!AH31,'Scen 2'!AH31,'Scen 3'!AH31,'Scen 4'!AH31,'Scen 5'!AH31,'Scen 6'!AH31,'Scen 7'!AH31,'Scen 8'!AH31,'Scen 9'!AH31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI31,'Scen 2'!AI31,'Scen 3'!AI31,'Scen 4'!AI31,'Scen 5'!AI31,'Scen 6'!AI31,'Scen 7'!AI31,'Scen 8'!AI31,'Scen 9'!AI31)-\nCHOOSE($L$2,'Scen 1'!AI31,'Scen 2'!AI31,'Scen 3'!AI31,'Scen 4'!AI31,'Scen 5'!AI31,'Scen 6'!AI31,'Scen 7'!AI31,'Scen 8'!AI31,'Scen 9'!AI31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ31,'Scen 2'!AJ31,'Scen 3'!AJ31,'Scen 4'!AJ31,'Scen 5'!AJ31,'Scen 6'!AJ31,'Scen 7'!AJ31,'Scen 8'!AJ31,'Scen 9'!AJ31)-\nCHOOSE($L$2,'Scen 1'!AJ31,'Scen 2'!AJ31,'Scen 3'!AJ31,'Scen 4'!AJ31,'Scen 5'!AJ31,'Scen 6'!AJ31,'Scen 7'!AJ31,'Scen 8'!AJ31,'Scen 9'!AJ31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK31,'Scen 2'!AK31,'Scen 3'!AK31,'Scen 4'!AK31,'Scen 5'!AK31,'Scen 6'!AK31,'Scen 7'!AK31,'Scen 8'!AK31,'Scen 9'!AK31)-\nCHOOSE($L$2,'Scen 1'!AK31,'Scen 2'!AK31,'Scen 3'!AK31,'Scen 4'!AK31,'Scen 5'!AK31,'Scen 6'!AK31,'Scen 7'!AK31,'Scen 8'!AK31,'Scen 9'!AK31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL31,'Scen 2'!AL31,'Scen 3'!AL31,'Scen 4'!AL31,'Scen 5'!AL31,'Scen 6'!AL31,'Scen 7'!AL31,'Scen 8'!AL31,'Scen 9'!AL31)-\nCHOOSE($L$2,'Scen 1'!AL31,'Scen 2'!AL31,'Scen 3'!AL31,'Scen 4'!AL31,'Scen 5'!AL31,'Scen 6'!AL31,'Scen 7'!AL31,'Scen 8'!AL31,'Scen 9'!AL31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM31,'Scen 2'!AM31,'Scen 3'!AM31,'Scen 4'!AM31,'Scen 5'!AM31,'Scen 6'!AM31,'Scen 7'!AM31,'Scen 8'!AM31,'Scen 9'!AM31)-\nCHOOSE($L$2,'Scen 1'!AM31,'Scen 2'!AM31,'Scen 3'!AM31,'Scen 4'!AM31,'Scen 5'!AM31,'Scen 6'!AM31,'Scen 7'!AM31,'Scen 8'!AM31,'Scen 9'!AM31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN31,'Scen 2'!AN31,'Scen 3'!AN31,'Scen 4'!AN31,'Scen 5'!AN31,'Scen 6'!AN31,'Scen 7'!AN31,'Scen 8'!AN31,'Scen 9'!AN31)-\nCHOOSE($L$2,'Scen 1'!AN31,'Scen 2'!AN31,'Scen 3'!AN31,'Scen 4'!AN31,'Scen 5'!AN31,'Scen 6'!AN31,'Scen 7'!AN31,'Scen 8'!AN31,'Scen 9'!AN31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO31,'Scen 2'!AO31,'Scen 3'!AO31,'Scen 4'!AO31,'Scen 5'!AO31,'Scen 6'!AO31,'Scen 7'!AO31,'Scen 8'!AO31,'Scen 9'!AO31)-\nCHOOSE($L$2,'Scen 1'!AO31,'Scen 2'!AO31,'Scen 3'!AO31,'Scen 4'!AO31,'Scen 5'!AO31,'Scen 6'!AO31,'Scen 7'!AO31,'Scen 8'!AO31,'Scen 9'!AO31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP31,'Scen 2'!AP31,'Scen 3'!AP31,'Scen 4'!AP31,'Scen 5'!AP31,'Scen 6'!AP31,'Scen 7'!AP31,'Scen 8'!AP31,'Scen 9'!AP31)-\nCHOOSE($L$2,'Scen 1'!AP31,'Scen 2'!AP31,'Scen 3'!AP31,'Scen 4'!AP31,'Scen 5'!AP31,'Scen 6'!AP31,'Scen 7'!AP31,'Scen 8'!AP31,'Scen 9'!AP31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ31,'Scen 2'!AQ31,'Scen 3'!AQ31,'Scen 4'!AQ31,'Scen 5'!AQ31,'Scen 6'!AQ31,'Scen 7'!AQ31,'Scen 8'!AQ31,'Scen 9'!AQ31)-\nCHOOSE($L$2,'Scen 1'!AQ31,'Scen 2'!AQ31,'Scen 3'!AQ31,'Scen 4'!AQ31,'Scen 5'!AQ31,'Scen 6'!AQ31,'Scen 7'!AQ31,'Scen 8'!AQ31,'Scen 9'!AQ31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR31,'Scen 2'!AR31,'Scen 3'!AR31,'Scen 4'!AR31,'Scen 5'!AR31,'Scen 6'!AR31,'Scen 7'!AR31,'Scen 8'!AR31,'Scen 9'!AR31)-\nCHOOSE($L$2,'Scen 1'!AR31,'Scen 2'!AR31,'Scen 3'!AR31,'Scen 4'!AR31,'Scen 5'!AR31,'Scen 6'!AR31,'Scen 7'!AR31,'Scen 8'!AR31,'Scen 9'!AR31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS31,'Scen 2'!AS31,'Scen 3'!AS31,'Scen 4'!AS31,'Scen 5'!AS31,'Scen 6'!AS31,'Scen 7'!AS31,'Scen 8'!AS31,'Scen 9'!AS31)-\nCHOOSE($L$2,'Scen 1'!AS31,'Scen 2'!AS31,'Scen 3'!AS31,'Scen 4'!AS31,'Scen 5'!AS31,'Scen 6'!AS31,'Scen 7'!AS31,'Scen 8'!AS31,'Scen 9'!AS31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT31,'Scen 2'!AT31,'Scen 3'!AT31,'Scen 4'!AT31,'Scen 5'!AT31,'Scen 6'!AT31,'Scen 7'!AT31,'Scen 8'!AT31,'Scen 9'!AT31)-\nCHOOSE($L$2,'Scen 1'!AT31,'Scen 2'!AT31,'Scen 3'!AT31,'Scen 4'!AT31,'Scen 5'!AT31,'Scen 6'!AT31,'Scen 7'!AT31,'Scen 8'!AT31,'Scen 9'!AT31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU31,'Scen 2'!AU31,'Scen 3'!AU31,'Scen 4'!AU31,'Scen 5'!AU31,'Scen 6'!AU31,'Scen 7'!AU31,'Scen 8'!AU31,'Scen 9'!AU31)-\nCHOOSE($L$2,'Scen 1'!AU31,'Scen 2'!AU31,'Scen 3'!AU31,'Scen 4'!AU31,'Scen 5'!AU31,'Scen 6'!AU31,'Scen 7'!AU31,'Scen 8'!AU31,'Scen 9'!AU31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV31,'Scen 2'!AV31,'Scen 3'!AV31,'Scen 4'!AV31,'Scen 5'!AV31,'Scen 6'!AV31,'Scen 7'!AV31,'Scen 8'!AV31,'Scen 9'!AV31)-\nCHOOSE($L$2,'Scen 1'!AV31,'Scen 2'!AV31,'Scen 3'!AV31,'Scen 4'!AV31,'Scen 5'!AV31,'Scen 6'!AV31,'Scen 7'!AV31,'Scen 8'!AV31,'Scen 9'!AV31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW31,'Scen 2'!AW31,'Scen 3'!AW31,'Scen 4'!AW31,'Scen 5'!AW31,'Scen 6'!AW31,'Scen 7'!AW31,'Scen 8'!AW31,'Scen 9'!AW31)-\nCHOOSE($L$2,'Scen 1'!AW31,'Scen 2'!AW31,'Scen 3'!AW31,'Scen 4'!AW31,'Scen 5'!AW31,'Scen 6'!AW31,'Scen 7'!AW31,'Scen 8'!AW31,'Scen 9'!AW31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX31,'Scen 2'!AX31,'Scen 3'!AX31,'Scen 4'!AX31,'Scen 5'!AX31,'Scen 6'!AX31,'Scen 7'!AX31,'Scen 8'!AX31,'Scen 9'!AX31)-\nCHOOSE($L$2,'Scen 1'!AX31,'Scen 2'!AX31,'Scen 3'!AX31,'Scen 4'!AX31,'Scen 5'!AX31,'Scen 6'!AX31,'Scen 7'!AX31,'Scen 8'!AX31,'Scen 9'!AX31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY31,'Scen 2'!AY31,'Scen 3'!AY31,'Scen 4'!AY31,'Scen 5'!AY31,'Scen 6'!AY31,'Scen 7'!AY31,'Scen 8'!AY31,'Scen 9'!AY31)-\nCHOOSE($L$2,'Scen 1'!AY31,'Scen 2'!AY31,'Scen 3'!AY31,'Scen 4'!AY31,'Scen 5'!AY31,'Scen 6'!AY31,'Scen 7'!AY31,'Scen 8'!AY31,'Scen 9'!AY31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ31,'Scen 2'!AZ31,'Scen 3'!AZ31,'Scen 4'!AZ31,'Scen 5'!AZ31,'Scen 6'!AZ31,'Scen 7'!AZ31,'Scen 8'!AZ31,'Scen 9'!AZ31)-\nCHOOSE($L$2,'Scen 1'!AZ31,'Scen 2'!AZ31,'Scen 3'!AZ31,'Scen 4'!AZ31,'Scen 5'!AZ31,'Scen 6'!AZ31,'Scen 7'!AZ31,'Scen 8'!AZ31,'Scen 9'!AZ31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA31,'Scen 2'!BA31,'Scen 3'!BA31,'Scen 4'!BA31,'Scen 5'!BA31,'Scen 6'!BA31,'Scen 7'!BA31,'Scen 8'!BA31,'Scen 9'!BA31)-\nCHOOSE($L$2,'Scen 1'!BA31,'Scen 2'!BA31,'Scen 3'!BA31,'Scen 4'!BA31,'Scen 5'!BA31,'Scen 6'!BA31,'Scen 7'!BA31,'Scen 8'!BA31,'Scen 9'!BA31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB31,'Scen 2'!BB31,'Scen 3'!BB31,'Scen 4'!BB31,'Scen 5'!BB31,'Scen 6'!BB31,'Scen 7'!BB31,'Scen 8'!BB31,'Scen 9'!BB31)-\nCHOOSE($L$2,'Scen 1'!BB31,'Scen 2'!BB31,'Scen 3'!BB31,'Scen 4'!BB31,'Scen 5'!BB31,'Scen 6'!BB31,'Scen 7'!BB31,'Scen 8'!BB31,'Scen 9'!BB31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC31,'Scen 2'!BC31,'Scen 3'!BC31,'Scen 4'!BC31,'Scen 5'!BC31,'Scen 6'!BC31,'Scen 7'!BC31,'Scen 8'!BC31,'Scen 9'!BC31)-\nCHOOSE($L$2,'Scen 1'!BC31,'Scen 2'!BC31,'Scen 3'!BC31,'Scen 4'!BC31,'Scen 5'!BC31,'Scen 6'!BC31,'Scen 7'!BC31,'Scen 8'!BC31,'Scen 9'!BC31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD31,'Scen 2'!BD31,'Scen 3'!BD31,'Scen 4'!BD31,'Scen 5'!BD31,'Scen 6'!BD31,'Scen 7'!BD31,'Scen 8'!BD31,'Scen 9'!BD31)-\nCHOOSE($L$2,'Scen 1'!BD31,'Scen 2'!BD31,'Scen 3'!BD31,'Scen 4'!BD31,'Scen 5'!BD31,'Scen 6'!BD31,'Scen 7'!BD31,'Scen 8'!BD31,'Scen 9'!BD31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE31,'Scen 2'!BE31,'Scen 3'!BE31,'Scen 4'!BE31,'Scen 5'!BE31,'Scen 6'!BE31,'Scen 7'!BE31,'Scen 8'!BE31,'Scen 9'!BE31)-\nCHOOSE($L$2,'Scen 1'!BE31,'Scen 2'!BE31,'Scen 3'!BE31,'Scen 4'!BE31,'Scen 5'!BE31,'Scen 6'!BE31,'Scen 7'!BE31,'Scen 8'!BE31,'Scen 9'!BE31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF31,'Scen 2'!BF31,'Scen 3'!BF31,'Scen 4'!BF31,'Scen 5'!BF31,'Scen 6'!BF31,'Scen 7'!BF31,'Scen 8'!BF31,'Scen 9'!BF31)-\nCHOOSE($L$2,'Scen 1'!BF31,'Scen 2'!BF31,'Scen 3'!BF31,'Scen 4'!BF31,'Scen 5'!BF31,'Scen 6'!BF31,'Scen 7'!BF31,'Scen 8'!BF31,'Scen 9'!BF31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG31,'Scen 2'!BG31,'Scen 3'!BG31,'Scen 4'!BG31,'Scen 5'!BG31,'Scen 6'!BG31,'Scen 7'!BG31,'Scen 8'!BG31,'Scen 9'!BG31)-\nCHOOSE($L$2,'Scen 1'!BG31,'Scen 2'!BG31,'Scen 3'!BG31,'Scen 4'!BG31,'Scen 5'!BG31,'Scen 6'!BG31,'Scen 7'!BG31,'Scen 8'!BG31,'Scen 9'!BG31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH31,'Scen 2'!BH31,'Scen 3'!BH31,'Scen 4'!BH31,'Scen 5'!BH31,'Scen 6'!BH31,'Scen 7'!BH31,'Scen 8'!BH31,'Scen 9'!BH31)-\nCHOOSE($L$2,'Scen 1'!BH31,'Scen 2'!BH31,'Scen 3'!BH31,'Scen 4'!BH31,'Scen 5'!BH31,'Scen 6'!BH31,'Scen 7'!BH31,'Scen 8'!BH31,'Scen 9'!BH31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI31,'Scen 2'!BI31,'Scen 3'!BI31,'Scen 4'!BI31,'Scen 5'!BI31,'Scen 6'!BI31,'Scen 7'!BI31,'Scen 8'!BI31,'Scen 9'!BI31)-\nCHOOSE($L$2,'Scen 1'!BI31,'Scen 2'!BI31,'Scen 3'!BI31,'Scen 4'!BI31,'Scen 5'!BI31,'Scen 6'!BI31,'Scen 7'!BI31,'Scen 8'!BI31,'Scen 9'!BI31),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ31,'Scen 2'!BJ31,'Scen 3'!BJ31,'Scen 4'!BJ31,'Scen 5'!BJ31,'Scen 6'!BJ31,'Scen 7'!BJ31,'Scen 8'!BJ31,'Scen 9'!BJ31)-\nCHOOSE($L$2,'Scen 1'!BJ31,'Scen 2'!BJ31,'Scen 3'!BJ31,'Scen 4'!BJ31,'Scen 5'!BJ31,'Scen 6'!BJ31,'Scen 7'!BJ31,'Scen 8'!BJ31,'Scen 9'!BJ31),\"\")","v":0}]
[null,null,null,null,"Live Category 4 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y32,'Scen 2'!Y32,'Scen 3'!Y32,'Scen 4'!Y32,'Scen 5'!Y32,'Scen 6'!Y32,'Scen 7'!Y32,'Scen 8'!Y32,'Scen 9'!Y32)-\nCHOOSE($L$2,'Scen 1'!Y32,'Scen 2'!Y32,'Scen 3'!Y32,'Scen 4'!Y32,'Scen 5'!Y32,'Scen 6'!Y32,'Scen 7'!Y32,'Scen 8'!Y32,'Scen 9'!Y32),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA32,'Scen 2'!AA32,'Scen 3'!AA32,'Scen 4'!AA32,'Scen 5'!AA32,'Scen 6'!AA32,'Scen 7'!AA32,'Scen 8'!AA32,'Scen 9'!AA32)-\nCHOOSE($L$2,'Scen 1'!AA32,'Scen 2'!AA32,'Scen 3'!AA32,'Scen 4'!AA32,'Scen 5'!AA32,'Scen 6'!AA32,'Scen 7'!AA32,'Scen 8'!AA32,'Scen 9'!AA32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB32,'Scen 2'!AB32,'Scen 3'!AB32,'Scen 4'!AB32,'Scen 5'!AB32,'Scen 6'!AB32,'Scen 7'!AB32,'Scen 8'!AB32,'Scen 9'!AB32)-\nCHOOSE($L$2,'Scen 1'!AB32,'Scen 2'!AB32,'Scen 3'!AB32,'Scen 4'!AB32,'Scen 5'!AB32,'Scen 6'!AB32,'Scen 7'!AB32,'Scen 8'!AB32,'Scen 9'!AB32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC32,'Scen 2'!AC32,'Scen 3'!AC32,'Scen 4'!AC32,'Scen 5'!AC32,'Scen 6'!AC32,'Scen 7'!AC32,'Scen 8'!AC32,'Scen 9'!AC32)-\nCHOOSE($L$2,'Scen 1'!AC32,'Scen 2'!AC32,'Scen 3'!AC32,'Scen 4'!AC32,'Scen 5'!AC32,'Scen 6'!AC32,'Scen 7'!AC32,'Scen 8'!AC32,'Scen 9'!AC32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD32,'Scen 2'!AD32,'Scen 3'!AD32,'Scen 4'!AD32,'Scen 5'!AD32,'Scen 6'!AD32,'Scen 7'!AD32,'Scen 8'!AD32,'Scen 9'!AD32)-\nCHOOSE($L$2,'Scen 1'!AD32,'Scen 2'!AD32,'Scen 3'!AD32,'Scen 4'!AD32,'Scen 5'!AD32,'Scen 6'!AD32,'Scen 7'!AD32,'Scen 8'!AD32,'Scen 9'!AD32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE32,'Scen 2'!AE32,'Scen 3'!AE32,'Scen 4'!AE32,'Scen 5'!AE32,'Scen 6'!AE32,'Scen 7'!AE32,'Scen 8'!AE32,'Scen 9'!AE32)-\nCHOOSE($L$2,'Scen 1'!AE32,'Scen 2'!AE32,'Scen 3'!AE32,'Scen 4'!AE32,'Scen 5'!AE32,'Scen 6'!AE32,'Scen 7'!AE32,'Scen 8'!AE32,'Scen 9'!AE32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF32,'Scen 2'!AF32,'Scen 3'!AF32,'Scen 4'!AF32,'Scen 5'!AF32,'Scen 6'!AF32,'Scen 7'!AF32,'Scen 8'!AF32,'Scen 9'!AF32)-\nCHOOSE($L$2,'Scen 1'!AF32,'Scen 2'!AF32,'Scen 3'!AF32,'Scen 4'!AF32,'Scen 5'!AF32,'Scen 6'!AF32,'Scen 7'!AF32,'Scen 8'!AF32,'Scen 9'!AF32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG32,'Scen 2'!AG32,'Scen 3'!AG32,'Scen 4'!AG32,'Scen 5'!AG32,'Scen 6'!AG32,'Scen 7'!AG32,'Scen 8'!AG32,'Scen 9'!AG32)-\nCHOOSE($L$2,'Scen 1'!AG32,'Scen 2'!AG32,'Scen 3'!AG32,'Scen 4'!AG32,'Scen 5'!AG32,'Scen 6'!AG32,'Scen 7'!AG32,'Scen 8'!AG32,'Scen 9'!AG32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH32,'Scen 2'!AH32,'Scen 3'!AH32,'Scen 4'!AH32,'Scen 5'!AH32,'Scen 6'!AH32,'Scen 7'!AH32,'Scen 8'!AH32,'Scen 9'!AH32)-\nCHOOSE($L$2,'Scen 1'!AH32,'Scen 2'!AH32,'Scen 3'!AH32,'Scen 4'!AH32,'Scen 5'!AH32,'Scen 6'!AH32,'Scen 7'!AH32,'Scen 8'!AH32,'Scen 9'!AH32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI32,'Scen 2'!AI32,'Scen 3'!AI32,'Scen 4'!AI32,'Scen 5'!AI32,'Scen 6'!AI32,'Scen 7'!AI32,'Scen 8'!AI32,'Scen 9'!AI32)-\nCHOOSE($L$2,'Scen 1'!AI32,'Scen 2'!AI32,'Scen 3'!AI32,'Scen 4'!AI32,'Scen 5'!AI32,'Scen 6'!AI32,'Scen 7'!AI32,'Scen 8'!AI32,'Scen 9'!AI32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ32,'Scen 2'!AJ32,'Scen 3'!AJ32,'Scen 4'!AJ32,'Scen 5'!AJ32,'Scen 6'!AJ32,'Scen 7'!AJ32,'Scen 8'!AJ32,'Scen 9'!AJ32)-\nCHOOSE($L$2,'Scen 1'!AJ32,'Scen 2'!AJ32,'Scen 3'!AJ32,'Scen 4'!AJ32,'Scen 5'!AJ32,'Scen 6'!AJ32,'Scen 7'!AJ32,'Scen 8'!AJ32,'Scen 9'!AJ32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK32,'Scen 2'!AK32,'Scen 3'!AK32,'Scen 4'!AK32,'Scen 5'!AK32,'Scen 6'!AK32,'Scen 7'!AK32,'Scen 8'!AK32,'Scen 9'!AK32)-\nCHOOSE($L$2,'Scen 1'!AK32,'Scen 2'!AK32,'Scen 3'!AK32,'Scen 4'!AK32,'Scen 5'!AK32,'Scen 6'!AK32,'Scen 7'!AK32,'Scen 8'!AK32,'Scen 9'!AK32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL32,'Scen 2'!AL32,'Scen 3'!AL32,'Scen 4'!AL32,'Scen 5'!AL32,'Scen 6'!AL32,'Scen 7'!AL32,'Scen 8'!AL32,'Scen 9'!AL32)-\nCHOOSE($L$2,'Scen 1'!AL32,'Scen 2'!AL32,'Scen 3'!AL32,'Scen 4'!AL32,'Scen 5'!AL32,'Scen 6'!AL32,'Scen 7'!AL32,'Scen 8'!AL32,'Scen 9'!AL32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM32,'Scen 2'!AM32,'Scen 3'!AM32,'Scen 4'!AM32,'Scen 5'!AM32,'Scen 6'!AM32,'Scen 7'!AM32,'Scen 8'!AM32,'Scen 9'!AM32)-\nCHOOSE($L$2,'Scen 1'!AM32,'Scen 2'!AM32,'Scen 3'!AM32,'Scen 4'!AM32,'Scen 5'!AM32,'Scen 6'!AM32,'Scen 7'!AM32,'Scen 8'!AM32,'Scen 9'!AM32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN32,'Scen 2'!AN32,'Scen 3'!AN32,'Scen 4'!AN32,'Scen 5'!AN32,'Scen 6'!AN32,'Scen 7'!AN32,'Scen 8'!AN32,'Scen 9'!AN32)-\nCHOOSE($L$2,'Scen 1'!AN32,'Scen 2'!AN32,'Scen 3'!AN32,'Scen 4'!AN32,'Scen 5'!AN32,'Scen 6'!AN32,'Scen 7'!AN32,'Scen 8'!AN32,'Scen 9'!AN32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO32,'Scen 2'!AO32,'Scen 3'!AO32,'Scen 4'!AO32,'Scen 5'!AO32,'Scen 6'!AO32,'Scen 7'!AO32,'Scen 8'!AO32,'Scen 9'!AO32)-\nCHOOSE($L$2,'Scen 1'!AO32,'Scen 2'!AO32,'Scen 3'!AO32,'Scen 4'!AO32,'Scen 5'!AO32,'Scen 6'!AO32,'Scen 7'!AO32,'Scen 8'!AO32,'Scen 9'!AO32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP32,'Scen 2'!AP32,'Scen 3'!AP32,'Scen 4'!AP32,'Scen 5'!AP32,'Scen 6'!AP32,'Scen 7'!AP32,'Scen 8'!AP32,'Scen 9'!AP32)-\nCHOOSE($L$2,'Scen 1'!AP32,'Scen 2'!AP32,'Scen 3'!AP32,'Scen 4'!AP32,'Scen 5'!AP32,'Scen 6'!AP32,'Scen 7'!AP32,'Scen 8'!AP32,'Scen 9'!AP32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ32,'Scen 2'!AQ32,'Scen 3'!AQ32,'Scen 4'!AQ32,'Scen 5'!AQ32,'Scen 6'!AQ32,'Scen 7'!AQ32,'Scen 8'!AQ32,'Scen 9'!AQ32)-\nCHOOSE($L$2,'Scen 1'!AQ32,'Scen 2'!AQ32,'Scen 3'!AQ32,'Scen 4'!AQ32,'Scen 5'!AQ32,'Scen 6'!AQ32,'Scen 7'!AQ32,'Scen 8'!AQ32,'Scen 9'!AQ32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR32,'Scen 2'!AR32,'Scen 3'!AR32,'Scen 4'!AR32,'Scen 5'!AR32,'Scen 6'!AR32,'Scen 7'!AR32,'Scen 8'!AR32,'Scen 9'!AR32)-\nCHOOSE($L$2,'Scen 1'!AR32,'Scen 2'!AR32,'Scen 3'!AR32,'Scen 4'!AR32,'Scen 5'!AR32,'Scen 6'!AR32,'Scen 7'!AR32,'Scen 8'!AR32,'Scen 9'!AR32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS32,'Scen 2'!AS32,'Scen 3'!AS32,'Scen 4'!AS32,'Scen 5'!AS32,'Scen 6'!AS32,'Scen 7'!AS32,'Scen 8'!AS32,'Scen 9'!AS32)-\nCHOOSE($L$2,'Scen 1'!AS32,'Scen 2'!AS32,'Scen 3'!AS32,'Scen 4'!AS32,'Scen 5'!AS32,'Scen 6'!AS32,'Scen 7'!AS32,'Scen 8'!AS32,'Scen 9'!AS32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT32,'Scen 2'!AT32,'Scen 3'!AT32,'Scen 4'!AT32,'Scen 5'!AT32,'Scen 6'!AT32,'Scen 7'!AT32,'Scen 8'!AT32,'Scen 9'!AT32)-\nCHOOSE($L$2,'Scen 1'!AT32,'Scen 2'!AT32,'Scen 3'!AT32,'Scen 4'!AT32,'Scen 5'!AT32,'Scen 6'!AT32,'Scen 7'!AT32,'Scen 8'!AT32,'Scen 9'!AT32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU32,'Scen 2'!AU32,'Scen 3'!AU32,'Scen 4'!AU32,'Scen 5'!AU32,'Scen 6'!AU32,'Scen 7'!AU32,'Scen 8'!AU32,'Scen 9'!AU32)-\nCHOOSE($L$2,'Scen 1'!AU32,'Scen 2'!AU32,'Scen 3'!AU32,'Scen 4'!AU32,'Scen 5'!AU32,'Scen 6'!AU32,'Scen 7'!AU32,'Scen 8'!AU32,'Scen 9'!AU32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV32,'Scen 2'!AV32,'Scen 3'!AV32,'Scen 4'!AV32,'Scen 5'!AV32,'Scen 6'!AV32,'Scen 7'!AV32,'Scen 8'!AV32,'Scen 9'!AV32)-\nCHOOSE($L$2,'Scen 1'!AV32,'Scen 2'!AV32,'Scen 3'!AV32,'Scen 4'!AV32,'Scen 5'!AV32,'Scen 6'!AV32,'Scen 7'!AV32,'Scen 8'!AV32,'Scen 9'!AV32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW32,'Scen 2'!AW32,'Scen 3'!AW32,'Scen 4'!AW32,'Scen 5'!AW32,'Scen 6'!AW32,'Scen 7'!AW32,'Scen 8'!AW32,'Scen 9'!AW32)-\nCHOOSE($L$2,'Scen 1'!AW32,'Scen 2'!AW32,'Scen 3'!AW32,'Scen 4'!AW32,'Scen 5'!AW32,'Scen 6'!AW32,'Scen 7'!AW32,'Scen 8'!AW32,'Scen 9'!AW32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX32,'Scen 2'!AX32,'Scen 3'!AX32,'Scen 4'!AX32,'Scen 5'!AX32,'Scen 6'!AX32,'Scen 7'!AX32,'Scen 8'!AX32,'Scen 9'!AX32)-\nCHOOSE($L$2,'Scen 1'!AX32,'Scen 2'!AX32,'Scen 3'!AX32,'Scen 4'!AX32,'Scen 5'!AX32,'Scen 6'!AX32,'Scen 7'!AX32,'Scen 8'!AX32,'Scen 9'!AX32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY32,'Scen 2'!AY32,'Scen 3'!AY32,'Scen 4'!AY32,'Scen 5'!AY32,'Scen 6'!AY32,'Scen 7'!AY32,'Scen 8'!AY32,'Scen 9'!AY32)-\nCHOOSE($L$2,'Scen 1'!AY32,'Scen 2'!AY32,'Scen 3'!AY32,'Scen 4'!AY32,'Scen 5'!AY32,'Scen 6'!AY32,'Scen 7'!AY32,'Scen 8'!AY32,'Scen 9'!AY32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ32,'Scen 2'!AZ32,'Scen 3'!AZ32,'Scen 4'!AZ32,'Scen 5'!AZ32,'Scen 6'!AZ32,'Scen 7'!AZ32,'Scen 8'!AZ32,'Scen 9'!AZ32)-\nCHOOSE($L$2,'Scen 1'!AZ32,'Scen 2'!AZ32,'Scen 3'!AZ32,'Scen 4'!AZ32,'Scen 5'!AZ32,'Scen 6'!AZ32,'Scen 7'!AZ32,'Scen 8'!AZ32,'Scen 9'!AZ32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA32,'Scen 2'!BA32,'Scen 3'!BA32,'Scen 4'!BA32,'Scen 5'!BA32,'Scen 6'!BA32,'Scen 7'!BA32,'Scen 8'!BA32,'Scen 9'!BA32)-\nCHOOSE($L$2,'Scen 1'!BA32,'Scen 2'!BA32,'Scen 3'!BA32,'Scen 4'!BA32,'Scen 5'!BA32,'Scen 6'!BA32,'Scen 7'!BA32,'Scen 8'!BA32,'Scen 9'!BA32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB32,'Scen 2'!BB32,'Scen 3'!BB32,'Scen 4'!BB32,'Scen 5'!BB32,'Scen 6'!BB32,'Scen 7'!BB32,'Scen 8'!BB32,'Scen 9'!BB32)-\nCHOOSE($L$2,'Scen 1'!BB32,'Scen 2'!BB32,'Scen 3'!BB32,'Scen 4'!BB32,'Scen 5'!BB32,'Scen 6'!BB32,'Scen 7'!BB32,'Scen 8'!BB32,'Scen 9'!BB32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC32,'Scen 2'!BC32,'Scen 3'!BC32,'Scen 4'!BC32,'Scen 5'!BC32,'Scen 6'!BC32,'Scen 7'!BC32,'Scen 8'!BC32,'Scen 9'!BC32)-\nCHOOSE($L$2,'Scen 1'!BC32,'Scen 2'!BC32,'Scen 3'!BC32,'Scen 4'!BC32,'Scen 5'!BC32,'Scen 6'!BC32,'Scen 7'!BC32,'Scen 8'!BC32,'Scen 9'!BC32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD32,'Scen 2'!BD32,'Scen 3'!BD32,'Scen 4'!BD32,'Scen 5'!BD32,'Scen 6'!BD32,'Scen 7'!BD32,'Scen 8'!BD32,'Scen 9'!BD32)-\nCHOOSE($L$2,'Scen 1'!BD32,'Scen 2'!BD32,'Scen 3'!BD32,'Scen 4'!BD32,'Scen 5'!BD32,'Scen 6'!BD32,'Scen 7'!BD32,'Scen 8'!BD32,'Scen 9'!BD32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE32,'Scen 2'!BE32,'Scen 3'!BE32,'Scen 4'!BE32,'Scen 5'!BE32,'Scen 6'!BE32,'Scen 7'!BE32,'Scen 8'!BE32,'Scen 9'!BE32)-\nCHOOSE($L$2,'Scen 1'!BE32,'Scen 2'!BE32,'Scen 3'!BE32,'Scen 4'!BE32,'Scen 5'!BE32,'Scen 6'!BE32,'Scen 7'!BE32,'Scen 8'!BE32,'Scen 9'!BE32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF32,'Scen 2'!BF32,'Scen 3'!BF32,'Scen 4'!BF32,'Scen 5'!BF32,'Scen 6'!BF32,'Scen 7'!BF32,'Scen 8'!BF32,'Scen 9'!BF32)-\nCHOOSE($L$2,'Scen 1'!BF32,'Scen 2'!BF32,'Scen 3'!BF32,'Scen 4'!BF32,'Scen 5'!BF32,'Scen 6'!BF32,'Scen 7'!BF32,'Scen 8'!BF32,'Scen 9'!BF32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG32,'Scen 2'!BG32,'Scen 3'!BG32,'Scen 4'!BG32,'Scen 5'!BG32,'Scen 6'!BG32,'Scen 7'!BG32,'Scen 8'!BG32,'Scen 9'!BG32)-\nCHOOSE($L$2,'Scen 1'!BG32,'Scen 2'!BG32,'Scen 3'!BG32,'Scen 4'!BG32,'Scen 5'!BG32,'Scen 6'!BG32,'Scen 7'!BG32,'Scen 8'!BG32,'Scen 9'!BG32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH32,'Scen 2'!BH32,'Scen 3'!BH32,'Scen 4'!BH32,'Scen 5'!BH32,'Scen 6'!BH32,'Scen 7'!BH32,'Scen 8'!BH32,'Scen 9'!BH32)-\nCHOOSE($L$2,'Scen 1'!BH32,'Scen 2'!BH32,'Scen 3'!BH32,'Scen 4'!BH32,'Scen 5'!BH32,'Scen 6'!BH32,'Scen 7'!BH32,'Scen 8'!BH32,'Scen 9'!BH32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI32,'Scen 2'!BI32,'Scen 3'!BI32,'Scen 4'!BI32,'Scen 5'!BI32,'Scen 6'!BI32,'Scen 7'!BI32,'Scen 8'!BI32,'Scen 9'!BI32)-\nCHOOSE($L$2,'Scen 1'!BI32,'Scen 2'!BI32,'Scen 3'!BI32,'Scen 4'!BI32,'Scen 5'!BI32,'Scen 6'!BI32,'Scen 7'!BI32,'Scen 8'!BI32,'Scen 9'!BI32),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ32,'Scen 2'!BJ32,'Scen 3'!BJ32,'Scen 4'!BJ32,'Scen 5'!BJ32,'Scen 6'!BJ32,'Scen 7'!BJ32,'Scen 8'!BJ32,'Scen 9'!BJ32)-\nCHOOSE($L$2,'Scen 1'!BJ32,'Scen 2'!BJ32,'Scen 3'!BJ32,'Scen 4'!BJ32,'Scen 5'!BJ32,'Scen 6'!BJ32,'Scen 7'!BJ32,'Scen 8'!BJ32,'Scen 9'!BJ32),\"\")","v":0}]
[null,null,null,null,"Live Category 5 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y33,'Scen 2'!Y33,'Scen 3'!Y33,'Scen 4'!Y33,'Scen 5'!Y33,'Scen 6'!Y33,'Scen 7'!Y33,'Scen 8'!Y33,'Scen 9'!Y33)-\nCHOOSE($L$2,'Scen 1'!Y33,'Scen 2'!Y33,'Scen 3'!Y33,'Scen 4'!Y33,'Scen 5'!Y33,'Scen 6'!Y33,'Scen 7'!Y33,'Scen 8'!Y33,'Scen 9'!Y33),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA33,'Scen 2'!AA33,'Scen 3'!AA33,'Scen 4'!AA33,'Scen 5'!AA33,'Scen 6'!AA33,'Scen 7'!AA33,'Scen 8'!AA33,'Scen 9'!AA33)-\nCHOOSE($L$2,'Scen 1'!AA33,'Scen 2'!AA33,'Scen 3'!AA33,'Scen 4'!AA33,'Scen 5'!AA33,'Scen 6'!AA33,'Scen 7'!AA33,'Scen 8'!AA33,'Scen 9'!AA33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB33,'Scen 2'!AB33,'Scen 3'!AB33,'Scen 4'!AB33,'Scen 5'!AB33,'Scen 6'!AB33,'Scen 7'!AB33,'Scen 8'!AB33,'Scen 9'!AB33)-\nCHOOSE($L$2,'Scen 1'!AB33,'Scen 2'!AB33,'Scen 3'!AB33,'Scen 4'!AB33,'Scen 5'!AB33,'Scen 6'!AB33,'Scen 7'!AB33,'Scen 8'!AB33,'Scen 9'!AB33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC33,'Scen 2'!AC33,'Scen 3'!AC33,'Scen 4'!AC33,'Scen 5'!AC33,'Scen 6'!AC33,'Scen 7'!AC33,'Scen 8'!AC33,'Scen 9'!AC33)-\nCHOOSE($L$2,'Scen 1'!AC33,'Scen 2'!AC33,'Scen 3'!AC33,'Scen 4'!AC33,'Scen 5'!AC33,'Scen 6'!AC33,'Scen 7'!AC33,'Scen 8'!AC33,'Scen 9'!AC33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD33,'Scen 2'!AD33,'Scen 3'!AD33,'Scen 4'!AD33,'Scen 5'!AD33,'Scen 6'!AD33,'Scen 7'!AD33,'Scen 8'!AD33,'Scen 9'!AD33)-\nCHOOSE($L$2,'Scen 1'!AD33,'Scen 2'!AD33,'Scen 3'!AD33,'Scen 4'!AD33,'Scen 5'!AD33,'Scen 6'!AD33,'Scen 7'!AD33,'Scen 8'!AD33,'Scen 9'!AD33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE33,'Scen 2'!AE33,'Scen 3'!AE33,'Scen 4'!AE33,'Scen 5'!AE33,'Scen 6'!AE33,'Scen 7'!AE33,'Scen 8'!AE33,'Scen 9'!AE33)-\nCHOOSE($L$2,'Scen 1'!AE33,'Scen 2'!AE33,'Scen 3'!AE33,'Scen 4'!AE33,'Scen 5'!AE33,'Scen 6'!AE33,'Scen 7'!AE33,'Scen 8'!AE33,'Scen 9'!AE33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF33,'Scen 2'!AF33,'Scen 3'!AF33,'Scen 4'!AF33,'Scen 5'!AF33,'Scen 6'!AF33,'Scen 7'!AF33,'Scen 8'!AF33,'Scen 9'!AF33)-\nCHOOSE($L$2,'Scen 1'!AF33,'Scen 2'!AF33,'Scen 3'!AF33,'Scen 4'!AF33,'Scen 5'!AF33,'Scen 6'!AF33,'Scen 7'!AF33,'Scen 8'!AF33,'Scen 9'!AF33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG33,'Scen 2'!AG33,'Scen 3'!AG33,'Scen 4'!AG33,'Scen 5'!AG33,'Scen 6'!AG33,'Scen 7'!AG33,'Scen 8'!AG33,'Scen 9'!AG33)-\nCHOOSE($L$2,'Scen 1'!AG33,'Scen 2'!AG33,'Scen 3'!AG33,'Scen 4'!AG33,'Scen 5'!AG33,'Scen 6'!AG33,'Scen 7'!AG33,'Scen 8'!AG33,'Scen 9'!AG33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH33,'Scen 2'!AH33,'Scen 3'!AH33,'Scen 4'!AH33,'Scen 5'!AH33,'Scen 6'!AH33,'Scen 7'!AH33,'Scen 8'!AH33,'Scen 9'!AH33)-\nCHOOSE($L$2,'Scen 1'!AH33,'Scen 2'!AH33,'Scen 3'!AH33,'Scen 4'!AH33,'Scen 5'!AH33,'Scen 6'!AH33,'Scen 7'!AH33,'Scen 8'!AH33,'Scen 9'!AH33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI33,'Scen 2'!AI33,'Scen 3'!AI33,'Scen 4'!AI33,'Scen 5'!AI33,'Scen 6'!AI33,'Scen 7'!AI33,'Scen 8'!AI33,'Scen 9'!AI33)-\nCHOOSE($L$2,'Scen 1'!AI33,'Scen 2'!AI33,'Scen 3'!AI33,'Scen 4'!AI33,'Scen 5'!AI33,'Scen 6'!AI33,'Scen 7'!AI33,'Scen 8'!AI33,'Scen 9'!AI33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ33,'Scen 2'!AJ33,'Scen 3'!AJ33,'Scen 4'!AJ33,'Scen 5'!AJ33,'Scen 6'!AJ33,'Scen 7'!AJ33,'Scen 8'!AJ33,'Scen 9'!AJ33)-\nCHOOSE($L$2,'Scen 1'!AJ33,'Scen 2'!AJ33,'Scen 3'!AJ33,'Scen 4'!AJ33,'Scen 5'!AJ33,'Scen 6'!AJ33,'Scen 7'!AJ33,'Scen 8'!AJ33,'Scen 9'!AJ33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK33,'Scen 2'!AK33,'Scen 3'!AK33,'Scen 4'!AK33,'Scen 5'!AK33,'Scen 6'!AK33,'Scen 7'!AK33,'Scen 8'!AK33,'Scen 9'!AK33)-\nCHOOSE($L$2,'Scen 1'!AK33,'Scen 2'!AK33,'Scen 3'!AK33,'Scen 4'!AK33,'Scen 5'!AK33,'Scen 6'!AK33,'Scen 7'!AK33,'Scen 8'!AK33,'Scen 9'!AK33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL33,'Scen 2'!AL33,'Scen 3'!AL33,'Scen 4'!AL33,'Scen 5'!AL33,'Scen 6'!AL33,'Scen 7'!AL33,'Scen 8'!AL33,'Scen 9'!AL33)-\nCHOOSE($L$2,'Scen 1'!AL33,'Scen 2'!AL33,'Scen 3'!AL33,'Scen 4'!AL33,'Scen 5'!AL33,'Scen 6'!AL33,'Scen 7'!AL33,'Scen 8'!AL33,'Scen 9'!AL33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM33,'Scen 2'!AM33,'Scen 3'!AM33,'Scen 4'!AM33,'Scen 5'!AM33,'Scen 6'!AM33,'Scen 7'!AM33,'Scen 8'!AM33,'Scen 9'!AM33)-\nCHOOSE($L$2,'Scen 1'!AM33,'Scen 2'!AM33,'Scen 3'!AM33,'Scen 4'!AM33,'Scen 5'!AM33,'Scen 6'!AM33,'Scen 7'!AM33,'Scen 8'!AM33,'Scen 9'!AM33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN33,'Scen 2'!AN33,'Scen 3'!AN33,'Scen 4'!AN33,'Scen 5'!AN33,'Scen 6'!AN33,'Scen 7'!AN33,'Scen 8'!AN33,'Scen 9'!AN33)-\nCHOOSE($L$2,'Scen 1'!AN33,'Scen 2'!AN33,'Scen 3'!AN33,'Scen 4'!AN33,'Scen 5'!AN33,'Scen 6'!AN33,'Scen 7'!AN33,'Scen 8'!AN33,'Scen 9'!AN33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO33,'Scen 2'!AO33,'Scen 3'!AO33,'Scen 4'!AO33,'Scen 5'!AO33,'Scen 6'!AO33,'Scen 7'!AO33,'Scen 8'!AO33,'Scen 9'!AO33)-\nCHOOSE($L$2,'Scen 1'!AO33,'Scen 2'!AO33,'Scen 3'!AO33,'Scen 4'!AO33,'Scen 5'!AO33,'Scen 6'!AO33,'Scen 7'!AO33,'Scen 8'!AO33,'Scen 9'!AO33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP33,'Scen 2'!AP33,'Scen 3'!AP33,'Scen 4'!AP33,'Scen 5'!AP33,'Scen 6'!AP33,'Scen 7'!AP33,'Scen 8'!AP33,'Scen 9'!AP33)-\nCHOOSE($L$2,'Scen 1'!AP33,'Scen 2'!AP33,'Scen 3'!AP33,'Scen 4'!AP33,'Scen 5'!AP33,'Scen 6'!AP33,'Scen 7'!AP33,'Scen 8'!AP33,'Scen 9'!AP33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ33,'Scen 2'!AQ33,'Scen 3'!AQ33,'Scen 4'!AQ33,'Scen 5'!AQ33,'Scen 6'!AQ33,'Scen 7'!AQ33,'Scen 8'!AQ33,'Scen 9'!AQ33)-\nCHOOSE($L$2,'Scen 1'!AQ33,'Scen 2'!AQ33,'Scen 3'!AQ33,'Scen 4'!AQ33,'Scen 5'!AQ33,'Scen 6'!AQ33,'Scen 7'!AQ33,'Scen 8'!AQ33,'Scen 9'!AQ33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR33,'Scen 2'!AR33,'Scen 3'!AR33,'Scen 4'!AR33,'Scen 5'!AR33,'Scen 6'!AR33,'Scen 7'!AR33,'Scen 8'!AR33,'Scen 9'!AR33)-\nCHOOSE($L$2,'Scen 1'!AR33,'Scen 2'!AR33,'Scen 3'!AR33,'Scen 4'!AR33,'Scen 5'!AR33,'Scen 6'!AR33,'Scen 7'!AR33,'Scen 8'!AR33,'Scen 9'!AR33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS33,'Scen 2'!AS33,'Scen 3'!AS33,'Scen 4'!AS33,'Scen 5'!AS33,'Scen 6'!AS33,'Scen 7'!AS33,'Scen 8'!AS33,'Scen 9'!AS33)-\nCHOOSE($L$2,'Scen 1'!AS33,'Scen 2'!AS33,'Scen 3'!AS33,'Scen 4'!AS33,'Scen 5'!AS33,'Scen 6'!AS33,'Scen 7'!AS33,'Scen 8'!AS33,'Scen 9'!AS33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT33,'Scen 2'!AT33,'Scen 3'!AT33,'Scen 4'!AT33,'Scen 5'!AT33,'Scen 6'!AT33,'Scen 7'!AT33,'Scen 8'!AT33,'Scen 9'!AT33)-\nCHOOSE($L$2,'Scen 1'!AT33,'Scen 2'!AT33,'Scen 3'!AT33,'Scen 4'!AT33,'Scen 5'!AT33,'Scen 6'!AT33,'Scen 7'!AT33,'Scen 8'!AT33,'Scen 9'!AT33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU33,'Scen 2'!AU33,'Scen 3'!AU33,'Scen 4'!AU33,'Scen 5'!AU33,'Scen 6'!AU33,'Scen 7'!AU33,'Scen 8'!AU33,'Scen 9'!AU33)-\nCHOOSE($L$2,'Scen 1'!AU33,'Scen 2'!AU33,'Scen 3'!AU33,'Scen 4'!AU33,'Scen 5'!AU33,'Scen 6'!AU33,'Scen 7'!AU33,'Scen 8'!AU33,'Scen 9'!AU33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV33,'Scen 2'!AV33,'Scen 3'!AV33,'Scen 4'!AV33,'Scen 5'!AV33,'Scen 6'!AV33,'Scen 7'!AV33,'Scen 8'!AV33,'Scen 9'!AV33)-\nCHOOSE($L$2,'Scen 1'!AV33,'Scen 2'!AV33,'Scen 3'!AV33,'Scen 4'!AV33,'Scen 5'!AV33,'Scen 6'!AV33,'Scen 7'!AV33,'Scen 8'!AV33,'Scen 9'!AV33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW33,'Scen 2'!AW33,'Scen 3'!AW33,'Scen 4'!AW33,'Scen 5'!AW33,'Scen 6'!AW33,'Scen 7'!AW33,'Scen 8'!AW33,'Scen 9'!AW33)-\nCHOOSE($L$2,'Scen 1'!AW33,'Scen 2'!AW33,'Scen 3'!AW33,'Scen 4'!AW33,'Scen 5'!AW33,'Scen 6'!AW33,'Scen 7'!AW33,'Scen 8'!AW33,'Scen 9'!AW33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX33,'Scen 2'!AX33,'Scen 3'!AX33,'Scen 4'!AX33,'Scen 5'!AX33,'Scen 6'!AX33,'Scen 7'!AX33,'Scen 8'!AX33,'Scen 9'!AX33)-\nCHOOSE($L$2,'Scen 1'!AX33,'Scen 2'!AX33,'Scen 3'!AX33,'Scen 4'!AX33,'Scen 5'!AX33,'Scen 6'!AX33,'Scen 7'!AX33,'Scen 8'!AX33,'Scen 9'!AX33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY33,'Scen 2'!AY33,'Scen 3'!AY33,'Scen 4'!AY33,'Scen 5'!AY33,'Scen 6'!AY33,'Scen 7'!AY33,'Scen 8'!AY33,'Scen 9'!AY33)-\nCHOOSE($L$2,'Scen 1'!AY33,'Scen 2'!AY33,'Scen 3'!AY33,'Scen 4'!AY33,'Scen 5'!AY33,'Scen 6'!AY33,'Scen 7'!AY33,'Scen 8'!AY33,'Scen 9'!AY33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ33,'Scen 2'!AZ33,'Scen 3'!AZ33,'Scen 4'!AZ33,'Scen 5'!AZ33,'Scen 6'!AZ33,'Scen 7'!AZ33,'Scen 8'!AZ33,'Scen 9'!AZ33)-\nCHOOSE($L$2,'Scen 1'!AZ33,'Scen 2'!AZ33,'Scen 3'!AZ33,'Scen 4'!AZ33,'Scen 5'!AZ33,'Scen 6'!AZ33,'Scen 7'!AZ33,'Scen 8'!AZ33,'Scen 9'!AZ33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA33,'Scen 2'!BA33,'Scen 3'!BA33,'Scen 4'!BA33,'Scen 5'!BA33,'Scen 6'!BA33,'Scen 7'!BA33,'Scen 8'!BA33,'Scen 9'!BA33)-\nCHOOSE($L$2,'Scen 1'!BA33,'Scen 2'!BA33,'Scen 3'!BA33,'Scen 4'!BA33,'Scen 5'!BA33,'Scen 6'!BA33,'Scen 7'!BA33,'Scen 8'!BA33,'Scen 9'!BA33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB33,'Scen 2'!BB33,'Scen 3'!BB33,'Scen 4'!BB33,'Scen 5'!BB33,'Scen 6'!BB33,'Scen 7'!BB33,'Scen 8'!BB33,'Scen 9'!BB33)-\nCHOOSE($L$2,'Scen 1'!BB33,'Scen 2'!BB33,'Scen 3'!BB33,'Scen 4'!BB33,'Scen 5'!BB33,'Scen 6'!BB33,'Scen 7'!BB33,'Scen 8'!BB33,'Scen 9'!BB33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC33,'Scen 2'!BC33,'Scen 3'!BC33,'Scen 4'!BC33,'Scen 5'!BC33,'Scen 6'!BC33,'Scen 7'!BC33,'Scen 8'!BC33,'Scen 9'!BC33)-\nCHOOSE($L$2,'Scen 1'!BC33,'Scen 2'!BC33,'Scen 3'!BC33,'Scen 4'!BC33,'Scen 5'!BC33,'Scen 6'!BC33,'Scen 7'!BC33,'Scen 8'!BC33,'Scen 9'!BC33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD33,'Scen 2'!BD33,'Scen 3'!BD33,'Scen 4'!BD33,'Scen 5'!BD33,'Scen 6'!BD33,'Scen 7'!BD33,'Scen 8'!BD33,'Scen 9'!BD33)-\nCHOOSE($L$2,'Scen 1'!BD33,'Scen 2'!BD33,'Scen 3'!BD33,'Scen 4'!BD33,'Scen 5'!BD33,'Scen 6'!BD33,'Scen 7'!BD33,'Scen 8'!BD33,'Scen 9'!BD33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE33,'Scen 2'!BE33,'Scen 3'!BE33,'Scen 4'!BE33,'Scen 5'!BE33,'Scen 6'!BE33,'Scen 7'!BE33,'Scen 8'!BE33,'Scen 9'!BE33)-\nCHOOSE($L$2,'Scen 1'!BE33,'Scen 2'!BE33,'Scen 3'!BE33,'Scen 4'!BE33,'Scen 5'!BE33,'Scen 6'!BE33,'Scen 7'!BE33,'Scen 8'!BE33,'Scen 9'!BE33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF33,'Scen 2'!BF33,'Scen 3'!BF33,'Scen 4'!BF33,'Scen 5'!BF33,'Scen 6'!BF33,'Scen 7'!BF33,'Scen 8'!BF33,'Scen 9'!BF33)-\nCHOOSE($L$2,'Scen 1'!BF33,'Scen 2'!BF33,'Scen 3'!BF33,'Scen 4'!BF33,'Scen 5'!BF33,'Scen 6'!BF33,'Scen 7'!BF33,'Scen 8'!BF33,'Scen 9'!BF33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG33,'Scen 2'!BG33,'Scen 3'!BG33,'Scen 4'!BG33,'Scen 5'!BG33,'Scen 6'!BG33,'Scen 7'!BG33,'Scen 8'!BG33,'Scen 9'!BG33)-\nCHOOSE($L$2,'Scen 1'!BG33,'Scen 2'!BG33,'Scen 3'!BG33,'Scen 4'!BG33,'Scen 5'!BG33,'Scen 6'!BG33,'Scen 7'!BG33,'Scen 8'!BG33,'Scen 9'!BG33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH33,'Scen 2'!BH33,'Scen 3'!BH33,'Scen 4'!BH33,'Scen 5'!BH33,'Scen 6'!BH33,'Scen 7'!BH33,'Scen 8'!BH33,'Scen 9'!BH33)-\nCHOOSE($L$2,'Scen 1'!BH33,'Scen 2'!BH33,'Scen 3'!BH33,'Scen 4'!BH33,'Scen 5'!BH33,'Scen 6'!BH33,'Scen 7'!BH33,'Scen 8'!BH33,'Scen 9'!BH33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI33,'Scen 2'!BI33,'Scen 3'!BI33,'Scen 4'!BI33,'Scen 5'!BI33,'Scen 6'!BI33,'Scen 7'!BI33,'Scen 8'!BI33,'Scen 9'!BI33)-\nCHOOSE($L$2,'Scen 1'!BI33,'Scen 2'!BI33,'Scen 3'!BI33,'Scen 4'!BI33,'Scen 5'!BI33,'Scen 6'!BI33,'Scen 7'!BI33,'Scen 8'!BI33,'Scen 9'!BI33),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ33,'Scen 2'!BJ33,'Scen 3'!BJ33,'Scen 4'!BJ33,'Scen 5'!BJ33,'Scen 6'!BJ33,'Scen 7'!BJ33,'Scen 8'!BJ33,'Scen 9'!BJ33)-\nCHOOSE($L$2,'Scen 1'!BJ33,'Scen 2'!BJ33,'Scen 3'!BJ33,'Scen 4'!BJ33,'Scen 5'!BJ33,'Scen 6'!BJ33,'Scen 7'!BJ33,'Scen 8'!BJ33,'Scen 9'!BJ33),\"\")","v":0}]
[null,null,null,null,"Live Category 6 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y34,'Scen 2'!Y34,'Scen 3'!Y34,'Scen 4'!Y34,'Scen 5'!Y34,'Scen 6'!Y34,'Scen 7'!Y34,'Scen 8'!Y34,'Scen 9'!Y34)-\nCHOOSE($L$2,'Scen 1'!Y34,'Scen 2'!Y34,'Scen 3'!Y34,'Scen 4'!Y34,'Scen 5'!Y34,'Scen 6'!Y34,'Scen 7'!Y34,'Scen 8'!Y34,'Scen 9'!Y34),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA34,'Scen 2'!AA34,'Scen 3'!AA34,'Scen 4'!AA34,'Scen 5'!AA34,'Scen 6'!AA34,'Scen 7'!AA34,'Scen 8'!AA34,'Scen 9'!AA34)-\nCHOOSE($L$2,'Scen 1'!AA34,'Scen 2'!AA34,'Scen 3'!AA34,'Scen 4'!AA34,'Scen 5'!AA34,'Scen 6'!AA34,'Scen 7'!AA34,'Scen 8'!AA34,'Scen 9'!AA34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB34,'Scen 2'!AB34,'Scen 3'!AB34,'Scen 4'!AB34,'Scen 5'!AB34,'Scen 6'!AB34,'Scen 7'!AB34,'Scen 8'!AB34,'Scen 9'!AB34)-\nCHOOSE($L$2,'Scen 1'!AB34,'Scen 2'!AB34,'Scen 3'!AB34,'Scen 4'!AB34,'Scen 5'!AB34,'Scen 6'!AB34,'Scen 7'!AB34,'Scen 8'!AB34,'Scen 9'!AB34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC34,'Scen 2'!AC34,'Scen 3'!AC34,'Scen 4'!AC34,'Scen 5'!AC34,'Scen 6'!AC34,'Scen 7'!AC34,'Scen 8'!AC34,'Scen 9'!AC34)-\nCHOOSE($L$2,'Scen 1'!AC34,'Scen 2'!AC34,'Scen 3'!AC34,'Scen 4'!AC34,'Scen 5'!AC34,'Scen 6'!AC34,'Scen 7'!AC34,'Scen 8'!AC34,'Scen 9'!AC34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD34,'Scen 2'!AD34,'Scen 3'!AD34,'Scen 4'!AD34,'Scen 5'!AD34,'Scen 6'!AD34,'Scen 7'!AD34,'Scen 8'!AD34,'Scen 9'!AD34)-\nCHOOSE($L$2,'Scen 1'!AD34,'Scen 2'!AD34,'Scen 3'!AD34,'Scen 4'!AD34,'Scen 5'!AD34,'Scen 6'!AD34,'Scen 7'!AD34,'Scen 8'!AD34,'Scen 9'!AD34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE34,'Scen 2'!AE34,'Scen 3'!AE34,'Scen 4'!AE34,'Scen 5'!AE34,'Scen 6'!AE34,'Scen 7'!AE34,'Scen 8'!AE34,'Scen 9'!AE34)-\nCHOOSE($L$2,'Scen 1'!AE34,'Scen 2'!AE34,'Scen 3'!AE34,'Scen 4'!AE34,'Scen 5'!AE34,'Scen 6'!AE34,'Scen 7'!AE34,'Scen 8'!AE34,'Scen 9'!AE34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF34,'Scen 2'!AF34,'Scen 3'!AF34,'Scen 4'!AF34,'Scen 5'!AF34,'Scen 6'!AF34,'Scen 7'!AF34,'Scen 8'!AF34,'Scen 9'!AF34)-\nCHOOSE($L$2,'Scen 1'!AF34,'Scen 2'!AF34,'Scen 3'!AF34,'Scen 4'!AF34,'Scen 5'!AF34,'Scen 6'!AF34,'Scen 7'!AF34,'Scen 8'!AF34,'Scen 9'!AF34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG34,'Scen 2'!AG34,'Scen 3'!AG34,'Scen 4'!AG34,'Scen 5'!AG34,'Scen 6'!AG34,'Scen 7'!AG34,'Scen 8'!AG34,'Scen 9'!AG34)-\nCHOOSE($L$2,'Scen 1'!AG34,'Scen 2'!AG34,'Scen 3'!AG34,'Scen 4'!AG34,'Scen 5'!AG34,'Scen 6'!AG34,'Scen 7'!AG34,'Scen 8'!AG34,'Scen 9'!AG34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH34,'Scen 2'!AH34,'Scen 3'!AH34,'Scen 4'!AH34,'Scen 5'!AH34,'Scen 6'!AH34,'Scen 7'!AH34,'Scen 8'!AH34,'Scen 9'!AH34)-\nCHOOSE($L$2,'Scen 1'!AH34,'Scen 2'!AH34,'Scen 3'!AH34,'Scen 4'!AH34,'Scen 5'!AH34,'Scen 6'!AH34,'Scen 7'!AH34,'Scen 8'!AH34,'Scen 9'!AH34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI34,'Scen 2'!AI34,'Scen 3'!AI34,'Scen 4'!AI34,'Scen 5'!AI34,'Scen 6'!AI34,'Scen 7'!AI34,'Scen 8'!AI34,'Scen 9'!AI34)-\nCHOOSE($L$2,'Scen 1'!AI34,'Scen 2'!AI34,'Scen 3'!AI34,'Scen 4'!AI34,'Scen 5'!AI34,'Scen 6'!AI34,'Scen 7'!AI34,'Scen 8'!AI34,'Scen 9'!AI34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ34,'Scen 2'!AJ34,'Scen 3'!AJ34,'Scen 4'!AJ34,'Scen 5'!AJ34,'Scen 6'!AJ34,'Scen 7'!AJ34,'Scen 8'!AJ34,'Scen 9'!AJ34)-\nCHOOSE($L$2,'Scen 1'!AJ34,'Scen 2'!AJ34,'Scen 3'!AJ34,'Scen 4'!AJ34,'Scen 5'!AJ34,'Scen 6'!AJ34,'Scen 7'!AJ34,'Scen 8'!AJ34,'Scen 9'!AJ34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK34,'Scen 2'!AK34,'Scen 3'!AK34,'Scen 4'!AK34,'Scen 5'!AK34,'Scen 6'!AK34,'Scen 7'!AK34,'Scen 8'!AK34,'Scen 9'!AK34)-\nCHOOSE($L$2,'Scen 1'!AK34,'Scen 2'!AK34,'Scen 3'!AK34,'Scen 4'!AK34,'Scen 5'!AK34,'Scen 6'!AK34,'Scen 7'!AK34,'Scen 8'!AK34,'Scen 9'!AK34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL34,'Scen 2'!AL34,'Scen 3'!AL34,'Scen 4'!AL34,'Scen 5'!AL34,'Scen 6'!AL34,'Scen 7'!AL34,'Scen 8'!AL34,'Scen 9'!AL34)-\nCHOOSE($L$2,'Scen 1'!AL34,'Scen 2'!AL34,'Scen 3'!AL34,'Scen 4'!AL34,'Scen 5'!AL34,'Scen 6'!AL34,'Scen 7'!AL34,'Scen 8'!AL34,'Scen 9'!AL34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM34,'Scen 2'!AM34,'Scen 3'!AM34,'Scen 4'!AM34,'Scen 5'!AM34,'Scen 6'!AM34,'Scen 7'!AM34,'Scen 8'!AM34,'Scen 9'!AM34)-\nCHOOSE($L$2,'Scen 1'!AM34,'Scen 2'!AM34,'Scen 3'!AM34,'Scen 4'!AM34,'Scen 5'!AM34,'Scen 6'!AM34,'Scen 7'!AM34,'Scen 8'!AM34,'Scen 9'!AM34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN34,'Scen 2'!AN34,'Scen 3'!AN34,'Scen 4'!AN34,'Scen 5'!AN34,'Scen 6'!AN34,'Scen 7'!AN34,'Scen 8'!AN34,'Scen 9'!AN34)-\nCHOOSE($L$2,'Scen 1'!AN34,'Scen 2'!AN34,'Scen 3'!AN34,'Scen 4'!AN34,'Scen 5'!AN34,'Scen 6'!AN34,'Scen 7'!AN34,'Scen 8'!AN34,'Scen 9'!AN34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO34,'Scen 2'!AO34,'Scen 3'!AO34,'Scen 4'!AO34,'Scen 5'!AO34,'Scen 6'!AO34,'Scen 7'!AO34,'Scen 8'!AO34,'Scen 9'!AO34)-\nCHOOSE($L$2,'Scen 1'!AO34,'Scen 2'!AO34,'Scen 3'!AO34,'Scen 4'!AO34,'Scen 5'!AO34,'Scen 6'!AO34,'Scen 7'!AO34,'Scen 8'!AO34,'Scen 9'!AO34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP34,'Scen 2'!AP34,'Scen 3'!AP34,'Scen 4'!AP34,'Scen 5'!AP34,'Scen 6'!AP34,'Scen 7'!AP34,'Scen 8'!AP34,'Scen 9'!AP34)-\nCHOOSE($L$2,'Scen 1'!AP34,'Scen 2'!AP34,'Scen 3'!AP34,'Scen 4'!AP34,'Scen 5'!AP34,'Scen 6'!AP34,'Scen 7'!AP34,'Scen 8'!AP34,'Scen 9'!AP34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ34,'Scen 2'!AQ34,'Scen 3'!AQ34,'Scen 4'!AQ34,'Scen 5'!AQ34,'Scen 6'!AQ34,'Scen 7'!AQ34,'Scen 8'!AQ34,'Scen 9'!AQ34)-\nCHOOSE($L$2,'Scen 1'!AQ34,'Scen 2'!AQ34,'Scen 3'!AQ34,'Scen 4'!AQ34,'Scen 5'!AQ34,'Scen 6'!AQ34,'Scen 7'!AQ34,'Scen 8'!AQ34,'Scen 9'!AQ34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR34,'Scen 2'!AR34,'Scen 3'!AR34,'Scen 4'!AR34,'Scen 5'!AR34,'Scen 6'!AR34,'Scen 7'!AR34,'Scen 8'!AR34,'Scen 9'!AR34)-\nCHOOSE($L$2,'Scen 1'!AR34,'Scen 2'!AR34,'Scen 3'!AR34,'Scen 4'!AR34,'Scen 5'!AR34,'Scen 6'!AR34,'Scen 7'!AR34,'Scen 8'!AR34,'Scen 9'!AR34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS34,'Scen 2'!AS34,'Scen 3'!AS34,'Scen 4'!AS34,'Scen 5'!AS34,'Scen 6'!AS34,'Scen 7'!AS34,'Scen 8'!AS34,'Scen 9'!AS34)-\nCHOOSE($L$2,'Scen 1'!AS34,'Scen 2'!AS34,'Scen 3'!AS34,'Scen 4'!AS34,'Scen 5'!AS34,'Scen 6'!AS34,'Scen 7'!AS34,'Scen 8'!AS34,'Scen 9'!AS34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT34,'Scen 2'!AT34,'Scen 3'!AT34,'Scen 4'!AT34,'Scen 5'!AT34,'Scen 6'!AT34,'Scen 7'!AT34,'Scen 8'!AT34,'Scen 9'!AT34)-\nCHOOSE($L$2,'Scen 1'!AT34,'Scen 2'!AT34,'Scen 3'!AT34,'Scen 4'!AT34,'Scen 5'!AT34,'Scen 6'!AT34,'Scen 7'!AT34,'Scen 8'!AT34,'Scen 9'!AT34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU34,'Scen 2'!AU34,'Scen 3'!AU34,'Scen 4'!AU34,'Scen 5'!AU34,'Scen 6'!AU34,'Scen 7'!AU34,'Scen 8'!AU34,'Scen 9'!AU34)-\nCHOOSE($L$2,'Scen 1'!AU34,'Scen 2'!AU34,'Scen 3'!AU34,'Scen 4'!AU34,'Scen 5'!AU34,'Scen 6'!AU34,'Scen 7'!AU34,'Scen 8'!AU34,'Scen 9'!AU34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV34,'Scen 2'!AV34,'Scen 3'!AV34,'Scen 4'!AV34,'Scen 5'!AV34,'Scen 6'!AV34,'Scen 7'!AV34,'Scen 8'!AV34,'Scen 9'!AV34)-\nCHOOSE($L$2,'Scen 1'!AV34,'Scen 2'!AV34,'Scen 3'!AV34,'Scen 4'!AV34,'Scen 5'!AV34,'Scen 6'!AV34,'Scen 7'!AV34,'Scen 8'!AV34,'Scen 9'!AV34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW34,'Scen 2'!AW34,'Scen 3'!AW34,'Scen 4'!AW34,'Scen 5'!AW34,'Scen 6'!AW34,'Scen 7'!AW34,'Scen 8'!AW34,'Scen 9'!AW34)-\nCHOOSE($L$2,'Scen 1'!AW34,'Scen 2'!AW34,'Scen 3'!AW34,'Scen 4'!AW34,'Scen 5'!AW34,'Scen 6'!AW34,'Scen 7'!AW34,'Scen 8'!AW34,'Scen 9'!AW34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX34,'Scen 2'!AX34,'Scen 3'!AX34,'Scen 4'!AX34,'Scen 5'!AX34,'Scen 6'!AX34,'Scen 7'!AX34,'Scen 8'!AX34,'Scen 9'!AX34)-\nCHOOSE($L$2,'Scen 1'!AX34,'Scen 2'!AX34,'Scen 3'!AX34,'Scen 4'!AX34,'Scen 5'!AX34,'Scen 6'!AX34,'Scen 7'!AX34,'Scen 8'!AX34,'Scen 9'!AX34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY34,'Scen 2'!AY34,'Scen 3'!AY34,'Scen 4'!AY34,'Scen 5'!AY34,'Scen 6'!AY34,'Scen 7'!AY34,'Scen 8'!AY34,'Scen 9'!AY34)-\nCHOOSE($L$2,'Scen 1'!AY34,'Scen 2'!AY34,'Scen 3'!AY34,'Scen 4'!AY34,'Scen 5'!AY34,'Scen 6'!AY34,'Scen 7'!AY34,'Scen 8'!AY34,'Scen 9'!AY34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ34,'Scen 2'!AZ34,'Scen 3'!AZ34,'Scen 4'!AZ34,'Scen 5'!AZ34,'Scen 6'!AZ34,'Scen 7'!AZ34,'Scen 8'!AZ34,'Scen 9'!AZ34)-\nCHOOSE($L$2,'Scen 1'!AZ34,'Scen 2'!AZ34,'Scen 3'!AZ34,'Scen 4'!AZ34,'Scen 5'!AZ34,'Scen 6'!AZ34,'Scen 7'!AZ34,'Scen 8'!AZ34,'Scen 9'!AZ34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA34,'Scen 2'!BA34,'Scen 3'!BA34,'Scen 4'!BA34,'Scen 5'!BA34,'Scen 6'!BA34,'Scen 7'!BA34,'Scen 8'!BA34,'Scen 9'!BA34)-\nCHOOSE($L$2,'Scen 1'!BA34,'Scen 2'!BA34,'Scen 3'!BA34,'Scen 4'!BA34,'Scen 5'!BA34,'Scen 6'!BA34,'Scen 7'!BA34,'Scen 8'!BA34,'Scen 9'!BA34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB34,'Scen 2'!BB34,'Scen 3'!BB34,'Scen 4'!BB34,'Scen 5'!BB34,'Scen 6'!BB34,'Scen 7'!BB34,'Scen 8'!BB34,'Scen 9'!BB34)-\nCHOOSE($L$2,'Scen 1'!BB34,'Scen 2'!BB34,'Scen 3'!BB34,'Scen 4'!BB34,'Scen 5'!BB34,'Scen 6'!BB34,'Scen 7'!BB34,'Scen 8'!BB34,'Scen 9'!BB34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC34,'Scen 2'!BC34,'Scen 3'!BC34,'Scen 4'!BC34,'Scen 5'!BC34,'Scen 6'!BC34,'Scen 7'!BC34,'Scen 8'!BC34,'Scen 9'!BC34)-\nCHOOSE($L$2,'Scen 1'!BC34,'Scen 2'!BC34,'Scen 3'!BC34,'Scen 4'!BC34,'Scen 5'!BC34,'Scen 6'!BC34,'Scen 7'!BC34,'Scen 8'!BC34,'Scen 9'!BC34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD34,'Scen 2'!BD34,'Scen 3'!BD34,'Scen 4'!BD34,'Scen 5'!BD34,'Scen 6'!BD34,'Scen 7'!BD34,'Scen 8'!BD34,'Scen 9'!BD34)-\nCHOOSE($L$2,'Scen 1'!BD34,'Scen 2'!BD34,'Scen 3'!BD34,'Scen 4'!BD34,'Scen 5'!BD34,'Scen 6'!BD34,'Scen 7'!BD34,'Scen 8'!BD34,'Scen 9'!BD34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE34,'Scen 2'!BE34,'Scen 3'!BE34,'Scen 4'!BE34,'Scen 5'!BE34,'Scen 6'!BE34,'Scen 7'!BE34,'Scen 8'!BE34,'Scen 9'!BE34)-\nCHOOSE($L$2,'Scen 1'!BE34,'Scen 2'!BE34,'Scen 3'!BE34,'Scen 4'!BE34,'Scen 5'!BE34,'Scen 6'!BE34,'Scen 7'!BE34,'Scen 8'!BE34,'Scen 9'!BE34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF34,'Scen 2'!BF34,'Scen 3'!BF34,'Scen 4'!BF34,'Scen 5'!BF34,'Scen 6'!BF34,'Scen 7'!BF34,'Scen 8'!BF34,'Scen 9'!BF34)-\nCHOOSE($L$2,'Scen 1'!BF34,'Scen 2'!BF34,'Scen 3'!BF34,'Scen 4'!BF34,'Scen 5'!BF34,'Scen 6'!BF34,'Scen 7'!BF34,'Scen 8'!BF34,'Scen 9'!BF34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG34,'Scen 2'!BG34,'Scen 3'!BG34,'Scen 4'!BG34,'Scen 5'!BG34,'Scen 6'!BG34,'Scen 7'!BG34,'Scen 8'!BG34,'Scen 9'!BG34)-\nCHOOSE($L$2,'Scen 1'!BG34,'Scen 2'!BG34,'Scen 3'!BG34,'Scen 4'!BG34,'Scen 5'!BG34,'Scen 6'!BG34,'Scen 7'!BG34,'Scen 8'!BG34,'Scen 9'!BG34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH34,'Scen 2'!BH34,'Scen 3'!BH34,'Scen 4'!BH34,'Scen 5'!BH34,'Scen 6'!BH34,'Scen 7'!BH34,'Scen 8'!BH34,'Scen 9'!BH34)-\nCHOOSE($L$2,'Scen 1'!BH34,'Scen 2'!BH34,'Scen 3'!BH34,'Scen 4'!BH34,'Scen 5'!BH34,'Scen 6'!BH34,'Scen 7'!BH34,'Scen 8'!BH34,'Scen 9'!BH34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI34,'Scen 2'!BI34,'Scen 3'!BI34,'Scen 4'!BI34,'Scen 5'!BI34,'Scen 6'!BI34,'Scen 7'!BI34,'Scen 8'!BI34,'Scen 9'!BI34)-\nCHOOSE($L$2,'Scen 1'!BI34,'Scen 2'!BI34,'Scen 3'!BI34,'Scen 4'!BI34,'Scen 5'!BI34,'Scen 6'!BI34,'Scen 7'!BI34,'Scen 8'!BI34,'Scen 9'!BI34),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ34,'Scen 2'!BJ34,'Scen 3'!BJ34,'Scen 4'!BJ34,'Scen 5'!BJ34,'Scen 6'!BJ34,'Scen 7'!BJ34,'Scen 8'!BJ34,'Scen 9'!BJ34)-\nCHOOSE($L$2,'Scen 1'!BJ34,'Scen 2'!BJ34,'Scen 3'!BJ34,'Scen 4'!BJ34,'Scen 5'!BJ34,'Scen 6'!BJ34,'Scen 7'!BJ34,'Scen 8'!BJ34,'Scen 9'!BJ34),\"\")","v":0}]
[null,null,null,null,"Live Category 7 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y35,'Scen 2'!Y35,'Scen 3'!Y35,'Scen 4'!Y35,'Scen 5'!Y35,'Scen 6'!Y35,'Scen 7'!Y35,'Scen 8'!Y35,'Scen 9'!Y35)-\nCHOOSE($L$2,'Scen 1'!Y35,'Scen 2'!Y35,'Scen 3'!Y35,'Scen 4'!Y35,'Scen 5'!Y35,'Scen 6'!Y35,'Scen 7'!Y35,'Scen 8'!Y35,'Scen 9'!Y35),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA35,'Scen 2'!AA35,'Scen 3'!AA35,'Scen 4'!AA35,'Scen 5'!AA35,'Scen 6'!AA35,'Scen 7'!AA35,'Scen 8'!AA35,'Scen 9'!AA35)-\nCHOOSE($L$2,'Scen 1'!AA35,'Scen 2'!AA35,'Scen 3'!AA35,'Scen 4'!AA35,'Scen 5'!AA35,'Scen 6'!AA35,'Scen 7'!AA35,'Scen 8'!AA35,'Scen 9'!AA35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB35,'Scen 2'!AB35,'Scen 3'!AB35,'Scen 4'!AB35,'Scen 5'!AB35,'Scen 6'!AB35,'Scen 7'!AB35,'Scen 8'!AB35,'Scen 9'!AB35)-\nCHOOSE($L$2,'Scen 1'!AB35,'Scen 2'!AB35,'Scen 3'!AB35,'Scen 4'!AB35,'Scen 5'!AB35,'Scen 6'!AB35,'Scen 7'!AB35,'Scen 8'!AB35,'Scen 9'!AB35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC35,'Scen 2'!AC35,'Scen 3'!AC35,'Scen 4'!AC35,'Scen 5'!AC35,'Scen 6'!AC35,'Scen 7'!AC35,'Scen 8'!AC35,'Scen 9'!AC35)-\nCHOOSE($L$2,'Scen 1'!AC35,'Scen 2'!AC35,'Scen 3'!AC35,'Scen 4'!AC35,'Scen 5'!AC35,'Scen 6'!AC35,'Scen 7'!AC35,'Scen 8'!AC35,'Scen 9'!AC35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD35,'Scen 2'!AD35,'Scen 3'!AD35,'Scen 4'!AD35,'Scen 5'!AD35,'Scen 6'!AD35,'Scen 7'!AD35,'Scen 8'!AD35,'Scen 9'!AD35)-\nCHOOSE($L$2,'Scen 1'!AD35,'Scen 2'!AD35,'Scen 3'!AD35,'Scen 4'!AD35,'Scen 5'!AD35,'Scen 6'!AD35,'Scen 7'!AD35,'Scen 8'!AD35,'Scen 9'!AD35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE35,'Scen 2'!AE35,'Scen 3'!AE35,'Scen 4'!AE35,'Scen 5'!AE35,'Scen 6'!AE35,'Scen 7'!AE35,'Scen 8'!AE35,'Scen 9'!AE35)-\nCHOOSE($L$2,'Scen 1'!AE35,'Scen 2'!AE35,'Scen 3'!AE35,'Scen 4'!AE35,'Scen 5'!AE35,'Scen 6'!AE35,'Scen 7'!AE35,'Scen 8'!AE35,'Scen 9'!AE35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF35,'Scen 2'!AF35,'Scen 3'!AF35,'Scen 4'!AF35,'Scen 5'!AF35,'Scen 6'!AF35,'Scen 7'!AF35,'Scen 8'!AF35,'Scen 9'!AF35)-\nCHOOSE($L$2,'Scen 1'!AF35,'Scen 2'!AF35,'Scen 3'!AF35,'Scen 4'!AF35,'Scen 5'!AF35,'Scen 6'!AF35,'Scen 7'!AF35,'Scen 8'!AF35,'Scen 9'!AF35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG35,'Scen 2'!AG35,'Scen 3'!AG35,'Scen 4'!AG35,'Scen 5'!AG35,'Scen 6'!AG35,'Scen 7'!AG35,'Scen 8'!AG35,'Scen 9'!AG35)-\nCHOOSE($L$2,'Scen 1'!AG35,'Scen 2'!AG35,'Scen 3'!AG35,'Scen 4'!AG35,'Scen 5'!AG35,'Scen 6'!AG35,'Scen 7'!AG35,'Scen 8'!AG35,'Scen 9'!AG35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH35,'Scen 2'!AH35,'Scen 3'!AH35,'Scen 4'!AH35,'Scen 5'!AH35,'Scen 6'!AH35,'Scen 7'!AH35,'Scen 8'!AH35,'Scen 9'!AH35)-\nCHOOSE($L$2,'Scen 1'!AH35,'Scen 2'!AH35,'Scen 3'!AH35,'Scen 4'!AH35,'Scen 5'!AH35,'Scen 6'!AH35,'Scen 7'!AH35,'Scen 8'!AH35,'Scen 9'!AH35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI35,'Scen 2'!AI35,'Scen 3'!AI35,'Scen 4'!AI35,'Scen 5'!AI35,'Scen 6'!AI35,'Scen 7'!AI35,'Scen 8'!AI35,'Scen 9'!AI35)-\nCHOOSE($L$2,'Scen 1'!AI35,'Scen 2'!AI35,'Scen 3'!AI35,'Scen 4'!AI35,'Scen 5'!AI35,'Scen 6'!AI35,'Scen 7'!AI35,'Scen 8'!AI35,'Scen 9'!AI35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ35,'Scen 2'!AJ35,'Scen 3'!AJ35,'Scen 4'!AJ35,'Scen 5'!AJ35,'Scen 6'!AJ35,'Scen 7'!AJ35,'Scen 8'!AJ35,'Scen 9'!AJ35)-\nCHOOSE($L$2,'Scen 1'!AJ35,'Scen 2'!AJ35,'Scen 3'!AJ35,'Scen 4'!AJ35,'Scen 5'!AJ35,'Scen 6'!AJ35,'Scen 7'!AJ35,'Scen 8'!AJ35,'Scen 9'!AJ35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK35,'Scen 2'!AK35,'Scen 3'!AK35,'Scen 4'!AK35,'Scen 5'!AK35,'Scen 6'!AK35,'Scen 7'!AK35,'Scen 8'!AK35,'Scen 9'!AK35)-\nCHOOSE($L$2,'Scen 1'!AK35,'Scen 2'!AK35,'Scen 3'!AK35,'Scen 4'!AK35,'Scen 5'!AK35,'Scen 6'!AK35,'Scen 7'!AK35,'Scen 8'!AK35,'Scen 9'!AK35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL35,'Scen 2'!AL35,'Scen 3'!AL35,'Scen 4'!AL35,'Scen 5'!AL35,'Scen 6'!AL35,'Scen 7'!AL35,'Scen 8'!AL35,'Scen 9'!AL35)-\nCHOOSE($L$2,'Scen 1'!AL35,'Scen 2'!AL35,'Scen 3'!AL35,'Scen 4'!AL35,'Scen 5'!AL35,'Scen 6'!AL35,'Scen 7'!AL35,'Scen 8'!AL35,'Scen 9'!AL35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM35,'Scen 2'!AM35,'Scen 3'!AM35,'Scen 4'!AM35,'Scen 5'!AM35,'Scen 6'!AM35,'Scen 7'!AM35,'Scen 8'!AM35,'Scen 9'!AM35)-\nCHOOSE($L$2,'Scen 1'!AM35,'Scen 2'!AM35,'Scen 3'!AM35,'Scen 4'!AM35,'Scen 5'!AM35,'Scen 6'!AM35,'Scen 7'!AM35,'Scen 8'!AM35,'Scen 9'!AM35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN35,'Scen 2'!AN35,'Scen 3'!AN35,'Scen 4'!AN35,'Scen 5'!AN35,'Scen 6'!AN35,'Scen 7'!AN35,'Scen 8'!AN35,'Scen 9'!AN35)-\nCHOOSE($L$2,'Scen 1'!AN35,'Scen 2'!AN35,'Scen 3'!AN35,'Scen 4'!AN35,'Scen 5'!AN35,'Scen 6'!AN35,'Scen 7'!AN35,'Scen 8'!AN35,'Scen 9'!AN35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO35,'Scen 2'!AO35,'Scen 3'!AO35,'Scen 4'!AO35,'Scen 5'!AO35,'Scen 6'!AO35,'Scen 7'!AO35,'Scen 8'!AO35,'Scen 9'!AO35)-\nCHOOSE($L$2,'Scen 1'!AO35,'Scen 2'!AO35,'Scen 3'!AO35,'Scen 4'!AO35,'Scen 5'!AO35,'Scen 6'!AO35,'Scen 7'!AO35,'Scen 8'!AO35,'Scen 9'!AO35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP35,'Scen 2'!AP35,'Scen 3'!AP35,'Scen 4'!AP35,'Scen 5'!AP35,'Scen 6'!AP35,'Scen 7'!AP35,'Scen 8'!AP35,'Scen 9'!AP35)-\nCHOOSE($L$2,'Scen 1'!AP35,'Scen 2'!AP35,'Scen 3'!AP35,'Scen 4'!AP35,'Scen 5'!AP35,'Scen 6'!AP35,'Scen 7'!AP35,'Scen 8'!AP35,'Scen 9'!AP35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ35,'Scen 2'!AQ35,'Scen 3'!AQ35,'Scen 4'!AQ35,'Scen 5'!AQ35,'Scen 6'!AQ35,'Scen 7'!AQ35,'Scen 8'!AQ35,'Scen 9'!AQ35)-\nCHOOSE($L$2,'Scen 1'!AQ35,'Scen 2'!AQ35,'Scen 3'!AQ35,'Scen 4'!AQ35,'Scen 5'!AQ35,'Scen 6'!AQ35,'Scen 7'!AQ35,'Scen 8'!AQ35,'Scen 9'!AQ35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR35,'Scen 2'!AR35,'Scen 3'!AR35,'Scen 4'!AR35,'Scen 5'!AR35,'Scen 6'!AR35,'Scen 7'!AR35,'Scen 8'!AR35,'Scen 9'!AR35)-\nCHOOSE($L$2,'Scen 1'!AR35,'Scen 2'!AR35,'Scen 3'!AR35,'Scen 4'!AR35,'Scen 5'!AR35,'Scen 6'!AR35,'Scen 7'!AR35,'Scen 8'!AR35,'Scen 9'!AR35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS35,'Scen 2'!AS35,'Scen 3'!AS35,'Scen 4'!AS35,'Scen 5'!AS35,'Scen 6'!AS35,'Scen 7'!AS35,'Scen 8'!AS35,'Scen 9'!AS35)-\nCHOOSE($L$2,'Scen 1'!AS35,'Scen 2'!AS35,'Scen 3'!AS35,'Scen 4'!AS35,'Scen 5'!AS35,'Scen 6'!AS35,'Scen 7'!AS35,'Scen 8'!AS35,'Scen 9'!AS35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT35,'Scen 2'!AT35,'Scen 3'!AT35,'Scen 4'!AT35,'Scen 5'!AT35,'Scen 6'!AT35,'Scen 7'!AT35,'Scen 8'!AT35,'Scen 9'!AT35)-\nCHOOSE($L$2,'Scen 1'!AT35,'Scen 2'!AT35,'Scen 3'!AT35,'Scen 4'!AT35,'Scen 5'!AT35,'Scen 6'!AT35,'Scen 7'!AT35,'Scen 8'!AT35,'Scen 9'!AT35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU35,'Scen 2'!AU35,'Scen 3'!AU35,'Scen 4'!AU35,'Scen 5'!AU35,'Scen 6'!AU35,'Scen 7'!AU35,'Scen 8'!AU35,'Scen 9'!AU35)-\nCHOOSE($L$2,'Scen 1'!AU35,'Scen 2'!AU35,'Scen 3'!AU35,'Scen 4'!AU35,'Scen 5'!AU35,'Scen 6'!AU35,'Scen 7'!AU35,'Scen 8'!AU35,'Scen 9'!AU35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV35,'Scen 2'!AV35,'Scen 3'!AV35,'Scen 4'!AV35,'Scen 5'!AV35,'Scen 6'!AV35,'Scen 7'!AV35,'Scen 8'!AV35,'Scen 9'!AV35)-\nCHOOSE($L$2,'Scen 1'!AV35,'Scen 2'!AV35,'Scen 3'!AV35,'Scen 4'!AV35,'Scen 5'!AV35,'Scen 6'!AV35,'Scen 7'!AV35,'Scen 8'!AV35,'Scen 9'!AV35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW35,'Scen 2'!AW35,'Scen 3'!AW35,'Scen 4'!AW35,'Scen 5'!AW35,'Scen 6'!AW35,'Scen 7'!AW35,'Scen 8'!AW35,'Scen 9'!AW35)-\nCHOOSE($L$2,'Scen 1'!AW35,'Scen 2'!AW35,'Scen 3'!AW35,'Scen 4'!AW35,'Scen 5'!AW35,'Scen 6'!AW35,'Scen 7'!AW35,'Scen 8'!AW35,'Scen 9'!AW35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX35,'Scen 2'!AX35,'Scen 3'!AX35,'Scen 4'!AX35,'Scen 5'!AX35,'Scen 6'!AX35,'Scen 7'!AX35,'Scen 8'!AX35,'Scen 9'!AX35)-\nCHOOSE($L$2,'Scen 1'!AX35,'Scen 2'!AX35,'Scen 3'!AX35,'Scen 4'!AX35,'Scen 5'!AX35,'Scen 6'!AX35,'Scen 7'!AX35,'Scen 8'!AX35,'Scen 9'!AX35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY35,'Scen 2'!AY35,'Scen 3'!AY35,'Scen 4'!AY35,'Scen 5'!AY35,'Scen 6'!AY35,'Scen 7'!AY35,'Scen 8'!AY35,'Scen 9'!AY35)-\nCHOOSE($L$2,'Scen 1'!AY35,'Scen 2'!AY35,'Scen 3'!AY35,'Scen 4'!AY35,'Scen 5'!AY35,'Scen 6'!AY35,'Scen 7'!AY35,'Scen 8'!AY35,'Scen 9'!AY35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ35,'Scen 2'!AZ35,'Scen 3'!AZ35,'Scen 4'!AZ35,'Scen 5'!AZ35,'Scen 6'!AZ35,'Scen 7'!AZ35,'Scen 8'!AZ35,'Scen 9'!AZ35)-\nCHOOSE($L$2,'Scen 1'!AZ35,'Scen 2'!AZ35,'Scen 3'!AZ35,'Scen 4'!AZ35,'Scen 5'!AZ35,'Scen 6'!AZ35,'Scen 7'!AZ35,'Scen 8'!AZ35,'Scen 9'!AZ35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA35,'Scen 2'!BA35,'Scen 3'!BA35,'Scen 4'!BA35,'Scen 5'!BA35,'Scen 6'!BA35,'Scen 7'!BA35,'Scen 8'!BA35,'Scen 9'!BA35)-\nCHOOSE($L$2,'Scen 1'!BA35,'Scen 2'!BA35,'Scen 3'!BA35,'Scen 4'!BA35,'Scen 5'!BA35,'Scen 6'!BA35,'Scen 7'!BA35,'Scen 8'!BA35,'Scen 9'!BA35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB35,'Scen 2'!BB35,'Scen 3'!BB35,'Scen 4'!BB35,'Scen 5'!BB35,'Scen 6'!BB35,'Scen 7'!BB35,'Scen 8'!BB35,'Scen 9'!BB35)-\nCHOOSE($L$2,'Scen 1'!BB35,'Scen 2'!BB35,'Scen 3'!BB35,'Scen 4'!BB35,'Scen 5'!BB35,'Scen 6'!BB35,'Scen 7'!BB35,'Scen 8'!BB35,'Scen 9'!BB35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC35,'Scen 2'!BC35,'Scen 3'!BC35,'Scen 4'!BC35,'Scen 5'!BC35,'Scen 6'!BC35,'Scen 7'!BC35,'Scen 8'!BC35,'Scen 9'!BC35)-\nCHOOSE($L$2,'Scen 1'!BC35,'Scen 2'!BC35,'Scen 3'!BC35,'Scen 4'!BC35,'Scen 5'!BC35,'Scen 6'!BC35,'Scen 7'!BC35,'Scen 8'!BC35,'Scen 9'!BC35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD35,'Scen 2'!BD35,'Scen 3'!BD35,'Scen 4'!BD35,'Scen 5'!BD35,'Scen 6'!BD35,'Scen 7'!BD35,'Scen 8'!BD35,'Scen 9'!BD35)-\nCHOOSE($L$2,'Scen 1'!BD35,'Scen 2'!BD35,'Scen 3'!BD35,'Scen 4'!BD35,'Scen 5'!BD35,'Scen 6'!BD35,'Scen 7'!BD35,'Scen 8'!BD35,'Scen 9'!BD35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE35,'Scen 2'!BE35,'Scen 3'!BE35,'Scen 4'!BE35,'Scen 5'!BE35,'Scen 6'!BE35,'Scen 7'!BE35,'Scen 8'!BE35,'Scen 9'!BE35)-\nCHOOSE($L$2,'Scen 1'!BE35,'Scen 2'!BE35,'Scen 3'!BE35,'Scen 4'!BE35,'Scen 5'!BE35,'Scen 6'!BE35,'Scen 7'!BE35,'Scen 8'!BE35,'Scen 9'!BE35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF35,'Scen 2'!BF35,'Scen 3'!BF35,'Scen 4'!BF35,'Scen 5'!BF35,'Scen 6'!BF35,'Scen 7'!BF35,'Scen 8'!BF35,'Scen 9'!BF35)-\nCHOOSE($L$2,'Scen 1'!BF35,'Scen 2'!BF35,'Scen 3'!BF35,'Scen 4'!BF35,'Scen 5'!BF35,'Scen 6'!BF35,'Scen 7'!BF35,'Scen 8'!BF35,'Scen 9'!BF35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG35,'Scen 2'!BG35,'Scen 3'!BG35,'Scen 4'!BG35,'Scen 5'!BG35,'Scen 6'!BG35,'Scen 7'!BG35,'Scen 8'!BG35,'Scen 9'!BG35)-\nCHOOSE($L$2,'Scen 1'!BG35,'Scen 2'!BG35,'Scen 3'!BG35,'Scen 4'!BG35,'Scen 5'!BG35,'Scen 6'!BG35,'Scen 7'!BG35,'Scen 8'!BG35,'Scen 9'!BG35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH35,'Scen 2'!BH35,'Scen 3'!BH35,'Scen 4'!BH35,'Scen 5'!BH35,'Scen 6'!BH35,'Scen 7'!BH35,'Scen 8'!BH35,'Scen 9'!BH35)-\nCHOOSE($L$2,'Scen 1'!BH35,'Scen 2'!BH35,'Scen 3'!BH35,'Scen 4'!BH35,'Scen 5'!BH35,'Scen 6'!BH35,'Scen 7'!BH35,'Scen 8'!BH35,'Scen 9'!BH35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI35,'Scen 2'!BI35,'Scen 3'!BI35,'Scen 4'!BI35,'Scen 5'!BI35,'Scen 6'!BI35,'Scen 7'!BI35,'Scen 8'!BI35,'Scen 9'!BI35)-\nCHOOSE($L$2,'Scen 1'!BI35,'Scen 2'!BI35,'Scen 3'!BI35,'Scen 4'!BI35,'Scen 5'!BI35,'Scen 6'!BI35,'Scen 7'!BI35,'Scen 8'!BI35,'Scen 9'!BI35),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ35,'Scen 2'!BJ35,'Scen 3'!BJ35,'Scen 4'!BJ35,'Scen 5'!BJ35,'Scen 6'!BJ35,'Scen 7'!BJ35,'Scen 8'!BJ35,'Scen 9'!BJ35)-\nCHOOSE($L$2,'Scen 1'!BJ35,'Scen 2'!BJ35,'Scen 3'!BJ35,'Scen 4'!BJ35,'Scen 5'!BJ35,'Scen 6'!BJ35,'Scen 7'!BJ35,'Scen 8'!BJ35,'Scen 9'!BJ35),\"\")","v":0}]
[null,null,null,null,"Live Category 8 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y36,'Scen 2'!Y36,'Scen 3'!Y36,'Scen 4'!Y36,'Scen 5'!Y36,'Scen 6'!Y36,'Scen 7'!Y36,'Scen 8'!Y36,'Scen 9'!Y36)-\nCHOOSE($L$2,'Scen 1'!Y36,'Scen 2'!Y36,'Scen 3'!Y36,'Scen 4'!Y36,'Scen 5'!Y36,'Scen 6'!Y36,'Scen 7'!Y36,'Scen 8'!Y36,'Scen 9'!Y36),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA36,'Scen 2'!AA36,'Scen 3'!AA36,'Scen 4'!AA36,'Scen 5'!AA36,'Scen 6'!AA36,'Scen 7'!AA36,'Scen 8'!AA36,'Scen 9'!AA36)-\nCHOOSE($L$2,'Scen 1'!AA36,'Scen 2'!AA36,'Scen 3'!AA36,'Scen 4'!AA36,'Scen 5'!AA36,'Scen 6'!AA36,'Scen 7'!AA36,'Scen 8'!AA36,'Scen 9'!AA36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB36,'Scen 2'!AB36,'Scen 3'!AB36,'Scen 4'!AB36,'Scen 5'!AB36,'Scen 6'!AB36,'Scen 7'!AB36,'Scen 8'!AB36,'Scen 9'!AB36)-\nCHOOSE($L$2,'Scen 1'!AB36,'Scen 2'!AB36,'Scen 3'!AB36,'Scen 4'!AB36,'Scen 5'!AB36,'Scen 6'!AB36,'Scen 7'!AB36,'Scen 8'!AB36,'Scen 9'!AB36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC36,'Scen 2'!AC36,'Scen 3'!AC36,'Scen 4'!AC36,'Scen 5'!AC36,'Scen 6'!AC36,'Scen 7'!AC36,'Scen 8'!AC36,'Scen 9'!AC36)-\nCHOOSE($L$2,'Scen 1'!AC36,'Scen 2'!AC36,'Scen 3'!AC36,'Scen 4'!AC36,'Scen 5'!AC36,'Scen 6'!AC36,'Scen 7'!AC36,'Scen 8'!AC36,'Scen 9'!AC36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD36,'Scen 2'!AD36,'Scen 3'!AD36,'Scen 4'!AD36,'Scen 5'!AD36,'Scen 6'!AD36,'Scen 7'!AD36,'Scen 8'!AD36,'Scen 9'!AD36)-\nCHOOSE($L$2,'Scen 1'!AD36,'Scen 2'!AD36,'Scen 3'!AD36,'Scen 4'!AD36,'Scen 5'!AD36,'Scen 6'!AD36,'Scen 7'!AD36,'Scen 8'!AD36,'Scen 9'!AD36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE36,'Scen 2'!AE36,'Scen 3'!AE36,'Scen 4'!AE36,'Scen 5'!AE36,'Scen 6'!AE36,'Scen 7'!AE36,'Scen 8'!AE36,'Scen 9'!AE36)-\nCHOOSE($L$2,'Scen 1'!AE36,'Scen 2'!AE36,'Scen 3'!AE36,'Scen 4'!AE36,'Scen 5'!AE36,'Scen 6'!AE36,'Scen 7'!AE36,'Scen 8'!AE36,'Scen 9'!AE36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF36,'Scen 2'!AF36,'Scen 3'!AF36,'Scen 4'!AF36,'Scen 5'!AF36,'Scen 6'!AF36,'Scen 7'!AF36,'Scen 8'!AF36,'Scen 9'!AF36)-\nCHOOSE($L$2,'Scen 1'!AF36,'Scen 2'!AF36,'Scen 3'!AF36,'Scen 4'!AF36,'Scen 5'!AF36,'Scen 6'!AF36,'Scen 7'!AF36,'Scen 8'!AF36,'Scen 9'!AF36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG36,'Scen 2'!AG36,'Scen 3'!AG36,'Scen 4'!AG36,'Scen 5'!AG36,'Scen 6'!AG36,'Scen 7'!AG36,'Scen 8'!AG36,'Scen 9'!AG36)-\nCHOOSE($L$2,'Scen 1'!AG36,'Scen 2'!AG36,'Scen 3'!AG36,'Scen 4'!AG36,'Scen 5'!AG36,'Scen 6'!AG36,'Scen 7'!AG36,'Scen 8'!AG36,'Scen 9'!AG36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH36,'Scen 2'!AH36,'Scen 3'!AH36,'Scen 4'!AH36,'Scen 5'!AH36,'Scen 6'!AH36,'Scen 7'!AH36,'Scen 8'!AH36,'Scen 9'!AH36)-\nCHOOSE($L$2,'Scen 1'!AH36,'Scen 2'!AH36,'Scen 3'!AH36,'Scen 4'!AH36,'Scen 5'!AH36,'Scen 6'!AH36,'Scen 7'!AH36,'Scen 8'!AH36,'Scen 9'!AH36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI36,'Scen 2'!AI36,'Scen 3'!AI36,'Scen 4'!AI36,'Scen 5'!AI36,'Scen 6'!AI36,'Scen 7'!AI36,'Scen 8'!AI36,'Scen 9'!AI36)-\nCHOOSE($L$2,'Scen 1'!AI36,'Scen 2'!AI36,'Scen 3'!AI36,'Scen 4'!AI36,'Scen 5'!AI36,'Scen 6'!AI36,'Scen 7'!AI36,'Scen 8'!AI36,'Scen 9'!AI36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ36,'Scen 2'!AJ36,'Scen 3'!AJ36,'Scen 4'!AJ36,'Scen 5'!AJ36,'Scen 6'!AJ36,'Scen 7'!AJ36,'Scen 8'!AJ36,'Scen 9'!AJ36)-\nCHOOSE($L$2,'Scen 1'!AJ36,'Scen 2'!AJ36,'Scen 3'!AJ36,'Scen 4'!AJ36,'Scen 5'!AJ36,'Scen 6'!AJ36,'Scen 7'!AJ36,'Scen 8'!AJ36,'Scen 9'!AJ36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK36,'Scen 2'!AK36,'Scen 3'!AK36,'Scen 4'!AK36,'Scen 5'!AK36,'Scen 6'!AK36,'Scen 7'!AK36,'Scen 8'!AK36,'Scen 9'!AK36)-\nCHOOSE($L$2,'Scen 1'!AK36,'Scen 2'!AK36,'Scen 3'!AK36,'Scen 4'!AK36,'Scen 5'!AK36,'Scen 6'!AK36,'Scen 7'!AK36,'Scen 8'!AK36,'Scen 9'!AK36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL36,'Scen 2'!AL36,'Scen 3'!AL36,'Scen 4'!AL36,'Scen 5'!AL36,'Scen 6'!AL36,'Scen 7'!AL36,'Scen 8'!AL36,'Scen 9'!AL36)-\nCHOOSE($L$2,'Scen 1'!AL36,'Scen 2'!AL36,'Scen 3'!AL36,'Scen 4'!AL36,'Scen 5'!AL36,'Scen 6'!AL36,'Scen 7'!AL36,'Scen 8'!AL36,'Scen 9'!AL36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM36,'Scen 2'!AM36,'Scen 3'!AM36,'Scen 4'!AM36,'Scen 5'!AM36,'Scen 6'!AM36,'Scen 7'!AM36,'Scen 8'!AM36,'Scen 9'!AM36)-\nCHOOSE($L$2,'Scen 1'!AM36,'Scen 2'!AM36,'Scen 3'!AM36,'Scen 4'!AM36,'Scen 5'!AM36,'Scen 6'!AM36,'Scen 7'!AM36,'Scen 8'!AM36,'Scen 9'!AM36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN36,'Scen 2'!AN36,'Scen 3'!AN36,'Scen 4'!AN36,'Scen 5'!AN36,'Scen 6'!AN36,'Scen 7'!AN36,'Scen 8'!AN36,'Scen 9'!AN36)-\nCHOOSE($L$2,'Scen 1'!AN36,'Scen 2'!AN36,'Scen 3'!AN36,'Scen 4'!AN36,'Scen 5'!AN36,'Scen 6'!AN36,'Scen 7'!AN36,'Scen 8'!AN36,'Scen 9'!AN36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO36,'Scen 2'!AO36,'Scen 3'!AO36,'Scen 4'!AO36,'Scen 5'!AO36,'Scen 6'!AO36,'Scen 7'!AO36,'Scen 8'!AO36,'Scen 9'!AO36)-\nCHOOSE($L$2,'Scen 1'!AO36,'Scen 2'!AO36,'Scen 3'!AO36,'Scen 4'!AO36,'Scen 5'!AO36,'Scen 6'!AO36,'Scen 7'!AO36,'Scen 8'!AO36,'Scen 9'!AO36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP36,'Scen 2'!AP36,'Scen 3'!AP36,'Scen 4'!AP36,'Scen 5'!AP36,'Scen 6'!AP36,'Scen 7'!AP36,'Scen 8'!AP36,'Scen 9'!AP36)-\nCHOOSE($L$2,'Scen 1'!AP36,'Scen 2'!AP36,'Scen 3'!AP36,'Scen 4'!AP36,'Scen 5'!AP36,'Scen 6'!AP36,'Scen 7'!AP36,'Scen 8'!AP36,'Scen 9'!AP36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ36,'Scen 2'!AQ36,'Scen 3'!AQ36,'Scen 4'!AQ36,'Scen 5'!AQ36,'Scen 6'!AQ36,'Scen 7'!AQ36,'Scen 8'!AQ36,'Scen 9'!AQ36)-\nCHOOSE($L$2,'Scen 1'!AQ36,'Scen 2'!AQ36,'Scen 3'!AQ36,'Scen 4'!AQ36,'Scen 5'!AQ36,'Scen 6'!AQ36,'Scen 7'!AQ36,'Scen 8'!AQ36,'Scen 9'!AQ36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR36,'Scen 2'!AR36,'Scen 3'!AR36,'Scen 4'!AR36,'Scen 5'!AR36,'Scen 6'!AR36,'Scen 7'!AR36,'Scen 8'!AR36,'Scen 9'!AR36)-\nCHOOSE($L$2,'Scen 1'!AR36,'Scen 2'!AR36,'Scen 3'!AR36,'Scen 4'!AR36,'Scen 5'!AR36,'Scen 6'!AR36,'Scen 7'!AR36,'Scen 8'!AR36,'Scen 9'!AR36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS36,'Scen 2'!AS36,'Scen 3'!AS36,'Scen 4'!AS36,'Scen 5'!AS36,'Scen 6'!AS36,'Scen 7'!AS36,'Scen 8'!AS36,'Scen 9'!AS36)-\nCHOOSE($L$2,'Scen 1'!AS36,'Scen 2'!AS36,'Scen 3'!AS36,'Scen 4'!AS36,'Scen 5'!AS36,'Scen 6'!AS36,'Scen 7'!AS36,'Scen 8'!AS36,'Scen 9'!AS36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT36,'Scen 2'!AT36,'Scen 3'!AT36,'Scen 4'!AT36,'Scen 5'!AT36,'Scen 6'!AT36,'Scen 7'!AT36,'Scen 8'!AT36,'Scen 9'!AT36)-\nCHOOSE($L$2,'Scen 1'!AT36,'Scen 2'!AT36,'Scen 3'!AT36,'Scen 4'!AT36,'Scen 5'!AT36,'Scen 6'!AT36,'Scen 7'!AT36,'Scen 8'!AT36,'Scen 9'!AT36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU36,'Scen 2'!AU36,'Scen 3'!AU36,'Scen 4'!AU36,'Scen 5'!AU36,'Scen 6'!AU36,'Scen 7'!AU36,'Scen 8'!AU36,'Scen 9'!AU36)-\nCHOOSE($L$2,'Scen 1'!AU36,'Scen 2'!AU36,'Scen 3'!AU36,'Scen 4'!AU36,'Scen 5'!AU36,'Scen 6'!AU36,'Scen 7'!AU36,'Scen 8'!AU36,'Scen 9'!AU36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV36,'Scen 2'!AV36,'Scen 3'!AV36,'Scen 4'!AV36,'Scen 5'!AV36,'Scen 6'!AV36,'Scen 7'!AV36,'Scen 8'!AV36,'Scen 9'!AV36)-\nCHOOSE($L$2,'Scen 1'!AV36,'Scen 2'!AV36,'Scen 3'!AV36,'Scen 4'!AV36,'Scen 5'!AV36,'Scen 6'!AV36,'Scen 7'!AV36,'Scen 8'!AV36,'Scen 9'!AV36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW36,'Scen 2'!AW36,'Scen 3'!AW36,'Scen 4'!AW36,'Scen 5'!AW36,'Scen 6'!AW36,'Scen 7'!AW36,'Scen 8'!AW36,'Scen 9'!AW36)-\nCHOOSE($L$2,'Scen 1'!AW36,'Scen 2'!AW36,'Scen 3'!AW36,'Scen 4'!AW36,'Scen 5'!AW36,'Scen 6'!AW36,'Scen 7'!AW36,'Scen 8'!AW36,'Scen 9'!AW36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX36,'Scen 2'!AX36,'Scen 3'!AX36,'Scen 4'!AX36,'Scen 5'!AX36,'Scen 6'!AX36,'Scen 7'!AX36,'Scen 8'!AX36,'Scen 9'!AX36)-\nCHOOSE($L$2,'Scen 1'!AX36,'Scen 2'!AX36,'Scen 3'!AX36,'Scen 4'!AX36,'Scen 5'!AX36,'Scen 6'!AX36,'Scen 7'!AX36,'Scen 8'!AX36,'Scen 9'!AX36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY36,'Scen 2'!AY36,'Scen 3'!AY36,'Scen 4'!AY36,'Scen 5'!AY36,'Scen 6'!AY36,'Scen 7'!AY36,'Scen 8'!AY36,'Scen 9'!AY36)-\nCHOOSE($L$2,'Scen 1'!AY36,'Scen 2'!AY36,'Scen 3'!AY36,'Scen 4'!AY36,'Scen 5'!AY36,'Scen 6'!AY36,'Scen 7'!AY36,'Scen 8'!AY36,'Scen 9'!AY36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ36,'Scen 2'!AZ36,'Scen 3'!AZ36,'Scen 4'!AZ36,'Scen 5'!AZ36,'Scen 6'!AZ36,'Scen 7'!AZ36,'Scen 8'!AZ36,'Scen 9'!AZ36)-\nCHOOSE($L$2,'Scen 1'!AZ36,'Scen 2'!AZ36,'Scen 3'!AZ36,'Scen 4'!AZ36,'Scen 5'!AZ36,'Scen 6'!AZ36,'Scen 7'!AZ36,'Scen 8'!AZ36,'Scen 9'!AZ36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA36,'Scen 2'!BA36,'Scen 3'!BA36,'Scen 4'!BA36,'Scen 5'!BA36,'Scen 6'!BA36,'Scen 7'!BA36,'Scen 8'!BA36,'Scen 9'!BA36)-\nCHOOSE($L$2,'Scen 1'!BA36,'Scen 2'!BA36,'Scen 3'!BA36,'Scen 4'!BA36,'Scen 5'!BA36,'Scen 6'!BA36,'Scen 7'!BA36,'Scen 8'!BA36,'Scen 9'!BA36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB36,'Scen 2'!BB36,'Scen 3'!BB36,'Scen 4'!BB36,'Scen 5'!BB36,'Scen 6'!BB36,'Scen 7'!BB36,'Scen 8'!BB36,'Scen 9'!BB36)-\nCHOOSE($L$2,'Scen 1'!BB36,'Scen 2'!BB36,'Scen 3'!BB36,'Scen 4'!BB36,'Scen 5'!BB36,'Scen 6'!BB36,'Scen 7'!BB36,'Scen 8'!BB36,'Scen 9'!BB36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC36,'Scen 2'!BC36,'Scen 3'!BC36,'Scen 4'!BC36,'Scen 5'!BC36,'Scen 6'!BC36,'Scen 7'!BC36,'Scen 8'!BC36,'Scen 9'!BC36)-\nCHOOSE($L$2,'Scen 1'!BC36,'Scen 2'!BC36,'Scen 3'!BC36,'Scen 4'!BC36,'Scen 5'!BC36,'Scen 6'!BC36,'Scen 7'!BC36,'Scen 8'!BC36,'Scen 9'!BC36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD36,'Scen 2'!BD36,'Scen 3'!BD36,'Scen 4'!BD36,'Scen 5'!BD36,'Scen 6'!BD36,'Scen 7'!BD36,'Scen 8'!BD36,'Scen 9'!BD36)-\nCHOOSE($L$2,'Scen 1'!BD36,'Scen 2'!BD36,'Scen 3'!BD36,'Scen 4'!BD36,'Scen 5'!BD36,'Scen 6'!BD36,'Scen 7'!BD36,'Scen 8'!BD36,'Scen 9'!BD36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE36,'Scen 2'!BE36,'Scen 3'!BE36,'Scen 4'!BE36,'Scen 5'!BE36,'Scen 6'!BE36,'Scen 7'!BE36,'Scen 8'!BE36,'Scen 9'!BE36)-\nCHOOSE($L$2,'Scen 1'!BE36,'Scen 2'!BE36,'Scen 3'!BE36,'Scen 4'!BE36,'Scen 5'!BE36,'Scen 6'!BE36,'Scen 7'!BE36,'Scen 8'!BE36,'Scen 9'!BE36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF36,'Scen 2'!BF36,'Scen 3'!BF36,'Scen 4'!BF36,'Scen 5'!BF36,'Scen 6'!BF36,'Scen 7'!BF36,'Scen 8'!BF36,'Scen 9'!BF36)-\nCHOOSE($L$2,'Scen 1'!BF36,'Scen 2'!BF36,'Scen 3'!BF36,'Scen 4'!BF36,'Scen 5'!BF36,'Scen 6'!BF36,'Scen 7'!BF36,'Scen 8'!BF36,'Scen 9'!BF36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG36,'Scen 2'!BG36,'Scen 3'!BG36,'Scen 4'!BG36,'Scen 5'!BG36,'Scen 6'!BG36,'Scen 7'!BG36,'Scen 8'!BG36,'Scen 9'!BG36)-\nCHOOSE($L$2,'Scen 1'!BG36,'Scen 2'!BG36,'Scen 3'!BG36,'Scen 4'!BG36,'Scen 5'!BG36,'Scen 6'!BG36,'Scen 7'!BG36,'Scen 8'!BG36,'Scen 9'!BG36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH36,'Scen 2'!BH36,'Scen 3'!BH36,'Scen 4'!BH36,'Scen 5'!BH36,'Scen 6'!BH36,'Scen 7'!BH36,'Scen 8'!BH36,'Scen 9'!BH36)-\nCHOOSE($L$2,'Scen 1'!BH36,'Scen 2'!BH36,'Scen 3'!BH36,'Scen 4'!BH36,'Scen 5'!BH36,'Scen 6'!BH36,'Scen 7'!BH36,'Scen 8'!BH36,'Scen 9'!BH36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI36,'Scen 2'!BI36,'Scen 3'!BI36,'Scen 4'!BI36,'Scen 5'!BI36,'Scen 6'!BI36,'Scen 7'!BI36,'Scen 8'!BI36,'Scen 9'!BI36)-\nCHOOSE($L$2,'Scen 1'!BI36,'Scen 2'!BI36,'Scen 3'!BI36,'Scen 4'!BI36,'Scen 5'!BI36,'Scen 6'!BI36,'Scen 7'!BI36,'Scen 8'!BI36,'Scen 9'!BI36),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ36,'Scen 2'!BJ36,'Scen 3'!BJ36,'Scen 4'!BJ36,'Scen 5'!BJ36,'Scen 6'!BJ36,'Scen 7'!BJ36,'Scen 8'!BJ36,'Scen 9'!BJ36)-\nCHOOSE($L$2,'Scen 1'!BJ36,'Scen 2'!BJ36,'Scen 3'!BJ36,'Scen 4'!BJ36,'Scen 5'!BJ36,'Scen 6'!BJ36,'Scen 7'!BJ36,'Scen 8'!BJ36,'Scen 9'!BJ36),\"\")","v":0}]
[null,null,null,null,"Live Category 9 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y37,'Scen 2'!Y37,'Scen 3'!Y37,'Scen 4'!Y37,'Scen 5'!Y37,'Scen 6'!Y37,'Scen 7'!Y37,'Scen 8'!Y37,'Scen 9'!Y37)-\nCHOOSE($L$2,'Scen 1'!Y37,'Scen 2'!Y37,'Scen 3'!Y37,'Scen 4'!Y37,'Scen 5'!Y37,'Scen 6'!Y37,'Scen 7'!Y37,'Scen 8'!Y37,'Scen 9'!Y37),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA37,'Scen 2'!AA37,'Scen 3'!AA37,'Scen 4'!AA37,'Scen 5'!AA37,'Scen 6'!AA37,'Scen 7'!AA37,'Scen 8'!AA37,'Scen 9'!AA37)-\nCHOOSE($L$2,'Scen 1'!AA37,'Scen 2'!AA37,'Scen 3'!AA37,'Scen 4'!AA37,'Scen 5'!AA37,'Scen 6'!AA37,'Scen 7'!AA37,'Scen 8'!AA37,'Scen 9'!AA37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB37,'Scen 2'!AB37,'Scen 3'!AB37,'Scen 4'!AB37,'Scen 5'!AB37,'Scen 6'!AB37,'Scen 7'!AB37,'Scen 8'!AB37,'Scen 9'!AB37)-\nCHOOSE($L$2,'Scen 1'!AB37,'Scen 2'!AB37,'Scen 3'!AB37,'Scen 4'!AB37,'Scen 5'!AB37,'Scen 6'!AB37,'Scen 7'!AB37,'Scen 8'!AB37,'Scen 9'!AB37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC37,'Scen 2'!AC37,'Scen 3'!AC37,'Scen 4'!AC37,'Scen 5'!AC37,'Scen 6'!AC37,'Scen 7'!AC37,'Scen 8'!AC37,'Scen 9'!AC37)-\nCHOOSE($L$2,'Scen 1'!AC37,'Scen 2'!AC37,'Scen 3'!AC37,'Scen 4'!AC37,'Scen 5'!AC37,'Scen 6'!AC37,'Scen 7'!AC37,'Scen 8'!AC37,'Scen 9'!AC37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD37,'Scen 2'!AD37,'Scen 3'!AD37,'Scen 4'!AD37,'Scen 5'!AD37,'Scen 6'!AD37,'Scen 7'!AD37,'Scen 8'!AD37,'Scen 9'!AD37)-\nCHOOSE($L$2,'Scen 1'!AD37,'Scen 2'!AD37,'Scen 3'!AD37,'Scen 4'!AD37,'Scen 5'!AD37,'Scen 6'!AD37,'Scen 7'!AD37,'Scen 8'!AD37,'Scen 9'!AD37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE37,'Scen 2'!AE37,'Scen 3'!AE37,'Scen 4'!AE37,'Scen 5'!AE37,'Scen 6'!AE37,'Scen 7'!AE37,'Scen 8'!AE37,'Scen 9'!AE37)-\nCHOOSE($L$2,'Scen 1'!AE37,'Scen 2'!AE37,'Scen 3'!AE37,'Scen 4'!AE37,'Scen 5'!AE37,'Scen 6'!AE37,'Scen 7'!AE37,'Scen 8'!AE37,'Scen 9'!AE37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF37,'Scen 2'!AF37,'Scen 3'!AF37,'Scen 4'!AF37,'Scen 5'!AF37,'Scen 6'!AF37,'Scen 7'!AF37,'Scen 8'!AF37,'Scen 9'!AF37)-\nCHOOSE($L$2,'Scen 1'!AF37,'Scen 2'!AF37,'Scen 3'!AF37,'Scen 4'!AF37,'Scen 5'!AF37,'Scen 6'!AF37,'Scen 7'!AF37,'Scen 8'!AF37,'Scen 9'!AF37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG37,'Scen 2'!AG37,'Scen 3'!AG37,'Scen 4'!AG37,'Scen 5'!AG37,'Scen 6'!AG37,'Scen 7'!AG37,'Scen 8'!AG37,'Scen 9'!AG37)-\nCHOOSE($L$2,'Scen 1'!AG37,'Scen 2'!AG37,'Scen 3'!AG37,'Scen 4'!AG37,'Scen 5'!AG37,'Scen 6'!AG37,'Scen 7'!AG37,'Scen 8'!AG37,'Scen 9'!AG37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH37,'Scen 2'!AH37,'Scen 3'!AH37,'Scen 4'!AH37,'Scen 5'!AH37,'Scen 6'!AH37,'Scen 7'!AH37,'Scen 8'!AH37,'Scen 9'!AH37)-\nCHOOSE($L$2,'Scen 1'!AH37,'Scen 2'!AH37,'Scen 3'!AH37,'Scen 4'!AH37,'Scen 5'!AH37,'Scen 6'!AH37,'Scen 7'!AH37,'Scen 8'!AH37,'Scen 9'!AH37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI37,'Scen 2'!AI37,'Scen 3'!AI37,'Scen 4'!AI37,'Scen 5'!AI37,'Scen 6'!AI37,'Scen 7'!AI37,'Scen 8'!AI37,'Scen 9'!AI37)-\nCHOOSE($L$2,'Scen 1'!AI37,'Scen 2'!AI37,'Scen 3'!AI37,'Scen 4'!AI37,'Scen 5'!AI37,'Scen 6'!AI37,'Scen 7'!AI37,'Scen 8'!AI37,'Scen 9'!AI37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ37,'Scen 2'!AJ37,'Scen 3'!AJ37,'Scen 4'!AJ37,'Scen 5'!AJ37,'Scen 6'!AJ37,'Scen 7'!AJ37,'Scen 8'!AJ37,'Scen 9'!AJ37)-\nCHOOSE($L$2,'Scen 1'!AJ37,'Scen 2'!AJ37,'Scen 3'!AJ37,'Scen 4'!AJ37,'Scen 5'!AJ37,'Scen 6'!AJ37,'Scen 7'!AJ37,'Scen 8'!AJ37,'Scen 9'!AJ37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK37,'Scen 2'!AK37,'Scen 3'!AK37,'Scen 4'!AK37,'Scen 5'!AK37,'Scen 6'!AK37,'Scen 7'!AK37,'Scen 8'!AK37,'Scen 9'!AK37)-\nCHOOSE($L$2,'Scen 1'!AK37,'Scen 2'!AK37,'Scen 3'!AK37,'Scen 4'!AK37,'Scen 5'!AK37,'Scen 6'!AK37,'Scen 7'!AK37,'Scen 8'!AK37,'Scen 9'!AK37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL37,'Scen 2'!AL37,'Scen 3'!AL37,'Scen 4'!AL37,'Scen 5'!AL37,'Scen 6'!AL37,'Scen 7'!AL37,'Scen 8'!AL37,'Scen 9'!AL37)-\nCHOOSE($L$2,'Scen 1'!AL37,'Scen 2'!AL37,'Scen 3'!AL37,'Scen 4'!AL37,'Scen 5'!AL37,'Scen 6'!AL37,'Scen 7'!AL37,'Scen 8'!AL37,'Scen 9'!AL37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM37,'Scen 2'!AM37,'Scen 3'!AM37,'Scen 4'!AM37,'Scen 5'!AM37,'Scen 6'!AM37,'Scen 7'!AM37,'Scen 8'!AM37,'Scen 9'!AM37)-\nCHOOSE($L$2,'Scen 1'!AM37,'Scen 2'!AM37,'Scen 3'!AM37,'Scen 4'!AM37,'Scen 5'!AM37,'Scen 6'!AM37,'Scen 7'!AM37,'Scen 8'!AM37,'Scen 9'!AM37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN37,'Scen 2'!AN37,'Scen 3'!AN37,'Scen 4'!AN37,'Scen 5'!AN37,'Scen 6'!AN37,'Scen 7'!AN37,'Scen 8'!AN37,'Scen 9'!AN37)-\nCHOOSE($L$2,'Scen 1'!AN37,'Scen 2'!AN37,'Scen 3'!AN37,'Scen 4'!AN37,'Scen 5'!AN37,'Scen 6'!AN37,'Scen 7'!AN37,'Scen 8'!AN37,'Scen 9'!AN37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO37,'Scen 2'!AO37,'Scen 3'!AO37,'Scen 4'!AO37,'Scen 5'!AO37,'Scen 6'!AO37,'Scen 7'!AO37,'Scen 8'!AO37,'Scen 9'!AO37)-\nCHOOSE($L$2,'Scen 1'!AO37,'Scen 2'!AO37,'Scen 3'!AO37,'Scen 4'!AO37,'Scen 5'!AO37,'Scen 6'!AO37,'Scen 7'!AO37,'Scen 8'!AO37,'Scen 9'!AO37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP37,'Scen 2'!AP37,'Scen 3'!AP37,'Scen 4'!AP37,'Scen 5'!AP37,'Scen 6'!AP37,'Scen 7'!AP37,'Scen 8'!AP37,'Scen 9'!AP37)-\nCHOOSE($L$2,'Scen 1'!AP37,'Scen 2'!AP37,'Scen 3'!AP37,'Scen 4'!AP37,'Scen 5'!AP37,'Scen 6'!AP37,'Scen 7'!AP37,'Scen 8'!AP37,'Scen 9'!AP37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ37,'Scen 2'!AQ37,'Scen 3'!AQ37,'Scen 4'!AQ37,'Scen 5'!AQ37,'Scen 6'!AQ37,'Scen 7'!AQ37,'Scen 8'!AQ37,'Scen 9'!AQ37)-\nCHOOSE($L$2,'Scen 1'!AQ37,'Scen 2'!AQ37,'Scen 3'!AQ37,'Scen 4'!AQ37,'Scen 5'!AQ37,'Scen 6'!AQ37,'Scen 7'!AQ37,'Scen 8'!AQ37,'Scen 9'!AQ37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR37,'Scen 2'!AR37,'Scen 3'!AR37,'Scen 4'!AR37,'Scen 5'!AR37,'Scen 6'!AR37,'Scen 7'!AR37,'Scen 8'!AR37,'Scen 9'!AR37)-\nCHOOSE($L$2,'Scen 1'!AR37,'Scen 2'!AR37,'Scen 3'!AR37,'Scen 4'!AR37,'Scen 5'!AR37,'Scen 6'!AR37,'Scen 7'!AR37,'Scen 8'!AR37,'Scen 9'!AR37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS37,'Scen 2'!AS37,'Scen 3'!AS37,'Scen 4'!AS37,'Scen 5'!AS37,'Scen 6'!AS37,'Scen 7'!AS37,'Scen 8'!AS37,'Scen 9'!AS37)-\nCHOOSE($L$2,'Scen 1'!AS37,'Scen 2'!AS37,'Scen 3'!AS37,'Scen 4'!AS37,'Scen 5'!AS37,'Scen 6'!AS37,'Scen 7'!AS37,'Scen 8'!AS37,'Scen 9'!AS37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT37,'Scen 2'!AT37,'Scen 3'!AT37,'Scen 4'!AT37,'Scen 5'!AT37,'Scen 6'!AT37,'Scen 7'!AT37,'Scen 8'!AT37,'Scen 9'!AT37)-\nCHOOSE($L$2,'Scen 1'!AT37,'Scen 2'!AT37,'Scen 3'!AT37,'Scen 4'!AT37,'Scen 5'!AT37,'Scen 6'!AT37,'Scen 7'!AT37,'Scen 8'!AT37,'Scen 9'!AT37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU37,'Scen 2'!AU37,'Scen 3'!AU37,'Scen 4'!AU37,'Scen 5'!AU37,'Scen 6'!AU37,'Scen 7'!AU37,'Scen 8'!AU37,'Scen 9'!AU37)-\nCHOOSE($L$2,'Scen 1'!AU37,'Scen 2'!AU37,'Scen 3'!AU37,'Scen 4'!AU37,'Scen 5'!AU37,'Scen 6'!AU37,'Scen 7'!AU37,'Scen 8'!AU37,'Scen 9'!AU37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV37,'Scen 2'!AV37,'Scen 3'!AV37,'Scen 4'!AV37,'Scen 5'!AV37,'Scen 6'!AV37,'Scen 7'!AV37,'Scen 8'!AV37,'Scen 9'!AV37)-\nCHOOSE($L$2,'Scen 1'!AV37,'Scen 2'!AV37,'Scen 3'!AV37,'Scen 4'!AV37,'Scen 5'!AV37,'Scen 6'!AV37,'Scen 7'!AV37,'Scen 8'!AV37,'Scen 9'!AV37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW37,'Scen 2'!AW37,'Scen 3'!AW37,'Scen 4'!AW37,'Scen 5'!AW37,'Scen 6'!AW37,'Scen 7'!AW37,'Scen 8'!AW37,'Scen 9'!AW37)-\nCHOOSE($L$2,'Scen 1'!AW37,'Scen 2'!AW37,'Scen 3'!AW37,'Scen 4'!AW37,'Scen 5'!AW37,'Scen 6'!AW37,'Scen 7'!AW37,'Scen 8'!AW37,'Scen 9'!AW37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX37,'Scen 2'!AX37,'Scen 3'!AX37,'Scen 4'!AX37,'Scen 5'!AX37,'Scen 6'!AX37,'Scen 7'!AX37,'Scen 8'!AX37,'Scen 9'!AX37)-\nCHOOSE($L$2,'Scen 1'!AX37,'Scen 2'!AX37,'Scen 3'!AX37,'Scen 4'!AX37,'Scen 5'!AX37,'Scen 6'!AX37,'Scen 7'!AX37,'Scen 8'!AX37,'Scen 9'!AX37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY37,'Scen 2'!AY37,'Scen 3'!AY37,'Scen 4'!AY37,'Scen 5'!AY37,'Scen 6'!AY37,'Scen 7'!AY37,'Scen 8'!AY37,'Scen 9'!AY37)-\nCHOOSE($L$2,'Scen 1'!AY37,'Scen 2'!AY37,'Scen 3'!AY37,'Scen 4'!AY37,'Scen 5'!AY37,'Scen 6'!AY37,'Scen 7'!AY37,'Scen 8'!AY37,'Scen 9'!AY37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ37,'Scen 2'!AZ37,'Scen 3'!AZ37,'Scen 4'!AZ37,'Scen 5'!AZ37,'Scen 6'!AZ37,'Scen 7'!AZ37,'Scen 8'!AZ37,'Scen 9'!AZ37)-\nCHOOSE($L$2,'Scen 1'!AZ37,'Scen 2'!AZ37,'Scen 3'!AZ37,'Scen 4'!AZ37,'Scen 5'!AZ37,'Scen 6'!AZ37,'Scen 7'!AZ37,'Scen 8'!AZ37,'Scen 9'!AZ37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA37,'Scen 2'!BA37,'Scen 3'!BA37,'Scen 4'!BA37,'Scen 5'!BA37,'Scen 6'!BA37,'Scen 7'!BA37,'Scen 8'!BA37,'Scen 9'!BA37)-\nCHOOSE($L$2,'Scen 1'!BA37,'Scen 2'!BA37,'Scen 3'!BA37,'Scen 4'!BA37,'Scen 5'!BA37,'Scen 6'!BA37,'Scen 7'!BA37,'Scen 8'!BA37,'Scen 9'!BA37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB37,'Scen 2'!BB37,'Scen 3'!BB37,'Scen 4'!BB37,'Scen 5'!BB37,'Scen 6'!BB37,'Scen 7'!BB37,'Scen 8'!BB37,'Scen 9'!BB37)-\nCHOOSE($L$2,'Scen 1'!BB37,'Scen 2'!BB37,'Scen 3'!BB37,'Scen 4'!BB37,'Scen 5'!BB37,'Scen 6'!BB37,'Scen 7'!BB37,'Scen 8'!BB37,'Scen 9'!BB37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC37,'Scen 2'!BC37,'Scen 3'!BC37,'Scen 4'!BC37,'Scen 5'!BC37,'Scen 6'!BC37,'Scen 7'!BC37,'Scen 8'!BC37,'Scen 9'!BC37)-\nCHOOSE($L$2,'Scen 1'!BC37,'Scen 2'!BC37,'Scen 3'!BC37,'Scen 4'!BC37,'Scen 5'!BC37,'Scen 6'!BC37,'Scen 7'!BC37,'Scen 8'!BC37,'Scen 9'!BC37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD37,'Scen 2'!BD37,'Scen 3'!BD37,'Scen 4'!BD37,'Scen 5'!BD37,'Scen 6'!BD37,'Scen 7'!BD37,'Scen 8'!BD37,'Scen 9'!BD37)-\nCHOOSE($L$2,'Scen 1'!BD37,'Scen 2'!BD37,'Scen 3'!BD37,'Scen 4'!BD37,'Scen 5'!BD37,'Scen 6'!BD37,'Scen 7'!BD37,'Scen 8'!BD37,'Scen 9'!BD37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE37,'Scen 2'!BE37,'Scen 3'!BE37,'Scen 4'!BE37,'Scen 5'!BE37,'Scen 6'!BE37,'Scen 7'!BE37,'Scen 8'!BE37,'Scen 9'!BE37)-\nCHOOSE($L$2,'Scen 1'!BE37,'Scen 2'!BE37,'Scen 3'!BE37,'Scen 4'!BE37,'Scen 5'!BE37,'Scen 6'!BE37,'Scen 7'!BE37,'Scen 8'!BE37,'Scen 9'!BE37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF37,'Scen 2'!BF37,'Scen 3'!BF37,'Scen 4'!BF37,'Scen 5'!BF37,'Scen 6'!BF37,'Scen 7'!BF37,'Scen 8'!BF37,'Scen 9'!BF37)-\nCHOOSE($L$2,'Scen 1'!BF37,'Scen 2'!BF37,'Scen 3'!BF37,'Scen 4'!BF37,'Scen 5'!BF37,'Scen 6'!BF37,'Scen 7'!BF37,'Scen 8'!BF37,'Scen 9'!BF37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG37,'Scen 2'!BG37,'Scen 3'!BG37,'Scen 4'!BG37,'Scen 5'!BG37,'Scen 6'!BG37,'Scen 7'!BG37,'Scen 8'!BG37,'Scen 9'!BG37)-\nCHOOSE($L$2,'Scen 1'!BG37,'Scen 2'!BG37,'Scen 3'!BG37,'Scen 4'!BG37,'Scen 5'!BG37,'Scen 6'!BG37,'Scen 7'!BG37,'Scen 8'!BG37,'Scen 9'!BG37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH37,'Scen 2'!BH37,'Scen 3'!BH37,'Scen 4'!BH37,'Scen 5'!BH37,'Scen 6'!BH37,'Scen 7'!BH37,'Scen 8'!BH37,'Scen 9'!BH37)-\nCHOOSE($L$2,'Scen 1'!BH37,'Scen 2'!BH37,'Scen 3'!BH37,'Scen 4'!BH37,'Scen 5'!BH37,'Scen 6'!BH37,'Scen 7'!BH37,'Scen 8'!BH37,'Scen 9'!BH37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI37,'Scen 2'!BI37,'Scen 3'!BI37,'Scen 4'!BI37,'Scen 5'!BI37,'Scen 6'!BI37,'Scen 7'!BI37,'Scen 8'!BI37,'Scen 9'!BI37)-\nCHOOSE($L$2,'Scen 1'!BI37,'Scen 2'!BI37,'Scen 3'!BI37,'Scen 4'!BI37,'Scen 5'!BI37,'Scen 6'!BI37,'Scen 7'!BI37,'Scen 8'!BI37,'Scen 9'!BI37),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ37,'Scen 2'!BJ37,'Scen 3'!BJ37,'Scen 4'!BJ37,'Scen 5'!BJ37,'Scen 6'!BJ37,'Scen 7'!BJ37,'Scen 8'!BJ37,'Scen 9'!BJ37)-\nCHOOSE($L$2,'Scen 1'!BJ37,'Scen 2'!BJ37,'Scen 3'!BJ37,'Scen 4'!BJ37,'Scen 5'!BJ37,'Scen 6'!BJ37,'Scen 7'!BJ37,'Scen 8'!BJ37,'Scen 9'!BJ37),\"\")","v":0}]
[null,null,null,null,"Live Category 10 description acc depreciation",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y38,'Scen 2'!Y38,'Scen 3'!Y38,'Scen 4'!Y38,'Scen 5'!Y38,'Scen 6'!Y38,'Scen 7'!Y38,'Scen 8'!Y38,'Scen 9'!Y38)-\nCHOOSE($L$2,'Scen 1'!Y38,'Scen 2'!Y38,'Scen 3'!Y38,'Scen 4'!Y38,'Scen 5'!Y38,'Scen 6'!Y38,'Scen 7'!Y38,'Scen 8'!Y38,'Scen 9'!Y38),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA38,'Scen 2'!AA38,'Scen 3'!AA38,'Scen 4'!AA38,'Scen 5'!AA38,'Scen 6'!AA38,'Scen 7'!AA38,'Scen 8'!AA38,'Scen 9'!AA38)-\nCHOOSE($L$2,'Scen 1'!AA38,'Scen 2'!AA38,'Scen 3'!AA38,'Scen 4'!AA38,'Scen 5'!AA38,'Scen 6'!AA38,'Scen 7'!AA38,'Scen 8'!AA38,'Scen 9'!AA38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB38,'Scen 2'!AB38,'Scen 3'!AB38,'Scen 4'!AB38,'Scen 5'!AB38,'Scen 6'!AB38,'Scen 7'!AB38,'Scen 8'!AB38,'Scen 9'!AB38)-\nCHOOSE($L$2,'Scen 1'!AB38,'Scen 2'!AB38,'Scen 3'!AB38,'Scen 4'!AB38,'Scen 5'!AB38,'Scen 6'!AB38,'Scen 7'!AB38,'Scen 8'!AB38,'Scen 9'!AB38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC38,'Scen 2'!AC38,'Scen 3'!AC38,'Scen 4'!AC38,'Scen 5'!AC38,'Scen 6'!AC38,'Scen 7'!AC38,'Scen 8'!AC38,'Scen 9'!AC38)-\nCHOOSE($L$2,'Scen 1'!AC38,'Scen 2'!AC38,'Scen 3'!AC38,'Scen 4'!AC38,'Scen 5'!AC38,'Scen 6'!AC38,'Scen 7'!AC38,'Scen 8'!AC38,'Scen 9'!AC38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD38,'Scen 2'!AD38,'Scen 3'!AD38,'Scen 4'!AD38,'Scen 5'!AD38,'Scen 6'!AD38,'Scen 7'!AD38,'Scen 8'!AD38,'Scen 9'!AD38)-\nCHOOSE($L$2,'Scen 1'!AD38,'Scen 2'!AD38,'Scen 3'!AD38,'Scen 4'!AD38,'Scen 5'!AD38,'Scen 6'!AD38,'Scen 7'!AD38,'Scen 8'!AD38,'Scen 9'!AD38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE38,'Scen 2'!AE38,'Scen 3'!AE38,'Scen 4'!AE38,'Scen 5'!AE38,'Scen 6'!AE38,'Scen 7'!AE38,'Scen 8'!AE38,'Scen 9'!AE38)-\nCHOOSE($L$2,'Scen 1'!AE38,'Scen 2'!AE38,'Scen 3'!AE38,'Scen 4'!AE38,'Scen 5'!AE38,'Scen 6'!AE38,'Scen 7'!AE38,'Scen 8'!AE38,'Scen 9'!AE38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF38,'Scen 2'!AF38,'Scen 3'!AF38,'Scen 4'!AF38,'Scen 5'!AF38,'Scen 6'!AF38,'Scen 7'!AF38,'Scen 8'!AF38,'Scen 9'!AF38)-\nCHOOSE($L$2,'Scen 1'!AF38,'Scen 2'!AF38,'Scen 3'!AF38,'Scen 4'!AF38,'Scen 5'!AF38,'Scen 6'!AF38,'Scen 7'!AF38,'Scen 8'!AF38,'Scen 9'!AF38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG38,'Scen 2'!AG38,'Scen 3'!AG38,'Scen 4'!AG38,'Scen 5'!AG38,'Scen 6'!AG38,'Scen 7'!AG38,'Scen 8'!AG38,'Scen 9'!AG38)-\nCHOOSE($L$2,'Scen 1'!AG38,'Scen 2'!AG38,'Scen 3'!AG38,'Scen 4'!AG38,'Scen 5'!AG38,'Scen 6'!AG38,'Scen 7'!AG38,'Scen 8'!AG38,'Scen 9'!AG38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH38,'Scen 2'!AH38,'Scen 3'!AH38,'Scen 4'!AH38,'Scen 5'!AH38,'Scen 6'!AH38,'Scen 7'!AH38,'Scen 8'!AH38,'Scen 9'!AH38)-\nCHOOSE($L$2,'Scen 1'!AH38,'Scen 2'!AH38,'Scen 3'!AH38,'Scen 4'!AH38,'Scen 5'!AH38,'Scen 6'!AH38,'Scen 7'!AH38,'Scen 8'!AH38,'Scen 9'!AH38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI38,'Scen 2'!AI38,'Scen 3'!AI38,'Scen 4'!AI38,'Scen 5'!AI38,'Scen 6'!AI38,'Scen 7'!AI38,'Scen 8'!AI38,'Scen 9'!AI38)-\nCHOOSE($L$2,'Scen 1'!AI38,'Scen 2'!AI38,'Scen 3'!AI38,'Scen 4'!AI38,'Scen 5'!AI38,'Scen 6'!AI38,'Scen 7'!AI38,'Scen 8'!AI38,'Scen 9'!AI38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ38,'Scen 2'!AJ38,'Scen 3'!AJ38,'Scen 4'!AJ38,'Scen 5'!AJ38,'Scen 6'!AJ38,'Scen 7'!AJ38,'Scen 8'!AJ38,'Scen 9'!AJ38)-\nCHOOSE($L$2,'Scen 1'!AJ38,'Scen 2'!AJ38,'Scen 3'!AJ38,'Scen 4'!AJ38,'Scen 5'!AJ38,'Scen 6'!AJ38,'Scen 7'!AJ38,'Scen 8'!AJ38,'Scen 9'!AJ38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK38,'Scen 2'!AK38,'Scen 3'!AK38,'Scen 4'!AK38,'Scen 5'!AK38,'Scen 6'!AK38,'Scen 7'!AK38,'Scen 8'!AK38,'Scen 9'!AK38)-\nCHOOSE($L$2,'Scen 1'!AK38,'Scen 2'!AK38,'Scen 3'!AK38,'Scen 4'!AK38,'Scen 5'!AK38,'Scen 6'!AK38,'Scen 7'!AK38,'Scen 8'!AK38,'Scen 9'!AK38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL38,'Scen 2'!AL38,'Scen 3'!AL38,'Scen 4'!AL38,'Scen 5'!AL38,'Scen 6'!AL38,'Scen 7'!AL38,'Scen 8'!AL38,'Scen 9'!AL38)-\nCHOOSE($L$2,'Scen 1'!AL38,'Scen 2'!AL38,'Scen 3'!AL38,'Scen 4'!AL38,'Scen 5'!AL38,'Scen 6'!AL38,'Scen 7'!AL38,'Scen 8'!AL38,'Scen 9'!AL38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM38,'Scen 2'!AM38,'Scen 3'!AM38,'Scen 4'!AM38,'Scen 5'!AM38,'Scen 6'!AM38,'Scen 7'!AM38,'Scen 8'!AM38,'Scen 9'!AM38)-\nCHOOSE($L$2,'Scen 1'!AM38,'Scen 2'!AM38,'Scen 3'!AM38,'Scen 4'!AM38,'Scen 5'!AM38,'Scen 6'!AM38,'Scen 7'!AM38,'Scen 8'!AM38,'Scen 9'!AM38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN38,'Scen 2'!AN38,'Scen 3'!AN38,'Scen 4'!AN38,'Scen 5'!AN38,'Scen 6'!AN38,'Scen 7'!AN38,'Scen 8'!AN38,'Scen 9'!AN38)-\nCHOOSE($L$2,'Scen 1'!AN38,'Scen 2'!AN38,'Scen 3'!AN38,'Scen 4'!AN38,'Scen 5'!AN38,'Scen 6'!AN38,'Scen 7'!AN38,'Scen 8'!AN38,'Scen 9'!AN38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO38,'Scen 2'!AO38,'Scen 3'!AO38,'Scen 4'!AO38,'Scen 5'!AO38,'Scen 6'!AO38,'Scen 7'!AO38,'Scen 8'!AO38,'Scen 9'!AO38)-\nCHOOSE($L$2,'Scen 1'!AO38,'Scen 2'!AO38,'Scen 3'!AO38,'Scen 4'!AO38,'Scen 5'!AO38,'Scen 6'!AO38,'Scen 7'!AO38,'Scen 8'!AO38,'Scen 9'!AO38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP38,'Scen 2'!AP38,'Scen 3'!AP38,'Scen 4'!AP38,'Scen 5'!AP38,'Scen 6'!AP38,'Scen 7'!AP38,'Scen 8'!AP38,'Scen 9'!AP38)-\nCHOOSE($L$2,'Scen 1'!AP38,'Scen 2'!AP38,'Scen 3'!AP38,'Scen 4'!AP38,'Scen 5'!AP38,'Scen 6'!AP38,'Scen 7'!AP38,'Scen 8'!AP38,'Scen 9'!AP38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ38,'Scen 2'!AQ38,'Scen 3'!AQ38,'Scen 4'!AQ38,'Scen 5'!AQ38,'Scen 6'!AQ38,'Scen 7'!AQ38,'Scen 8'!AQ38,'Scen 9'!AQ38)-\nCHOOSE($L$2,'Scen 1'!AQ38,'Scen 2'!AQ38,'Scen 3'!AQ38,'Scen 4'!AQ38,'Scen 5'!AQ38,'Scen 6'!AQ38,'Scen 7'!AQ38,'Scen 8'!AQ38,'Scen 9'!AQ38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR38,'Scen 2'!AR38,'Scen 3'!AR38,'Scen 4'!AR38,'Scen 5'!AR38,'Scen 6'!AR38,'Scen 7'!AR38,'Scen 8'!AR38,'Scen 9'!AR38)-\nCHOOSE($L$2,'Scen 1'!AR38,'Scen 2'!AR38,'Scen 3'!AR38,'Scen 4'!AR38,'Scen 5'!AR38,'Scen 6'!AR38,'Scen 7'!AR38,'Scen 8'!AR38,'Scen 9'!AR38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS38,'Scen 2'!AS38,'Scen 3'!AS38,'Scen 4'!AS38,'Scen 5'!AS38,'Scen 6'!AS38,'Scen 7'!AS38,'Scen 8'!AS38,'Scen 9'!AS38)-\nCHOOSE($L$2,'Scen 1'!AS38,'Scen 2'!AS38,'Scen 3'!AS38,'Scen 4'!AS38,'Scen 5'!AS38,'Scen 6'!AS38,'Scen 7'!AS38,'Scen 8'!AS38,'Scen 9'!AS38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT38,'Scen 2'!AT38,'Scen 3'!AT38,'Scen 4'!AT38,'Scen 5'!AT38,'Scen 6'!AT38,'Scen 7'!AT38,'Scen 8'!AT38,'Scen 9'!AT38)-\nCHOOSE($L$2,'Scen 1'!AT38,'Scen 2'!AT38,'Scen 3'!AT38,'Scen 4'!AT38,'Scen 5'!AT38,'Scen 6'!AT38,'Scen 7'!AT38,'Scen 8'!AT38,'Scen 9'!AT38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU38,'Scen 2'!AU38,'Scen 3'!AU38,'Scen 4'!AU38,'Scen 5'!AU38,'Scen 6'!AU38,'Scen 7'!AU38,'Scen 8'!AU38,'Scen 9'!AU38)-\nCHOOSE($L$2,'Scen 1'!AU38,'Scen 2'!AU38,'Scen 3'!AU38,'Scen 4'!AU38,'Scen 5'!AU38,'Scen 6'!AU38,'Scen 7'!AU38,'Scen 8'!AU38,'Scen 9'!AU38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV38,'Scen 2'!AV38,'Scen 3'!AV38,'Scen 4'!AV38,'Scen 5'!AV38,'Scen 6'!AV38,'Scen 7'!AV38,'Scen 8'!AV38,'Scen 9'!AV38)-\nCHOOSE($L$2,'Scen 1'!AV38,'Scen 2'!AV38,'Scen 3'!AV38,'Scen 4'!AV38,'Scen 5'!AV38,'Scen 6'!AV38,'Scen 7'!AV38,'Scen 8'!AV38,'Scen 9'!AV38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW38,'Scen 2'!AW38,'Scen 3'!AW38,'Scen 4'!AW38,'Scen 5'!AW38,'Scen 6'!AW38,'Scen 7'!AW38,'Scen 8'!AW38,'Scen 9'!AW38)-\nCHOOSE($L$2,'Scen 1'!AW38,'Scen 2'!AW38,'Scen 3'!AW38,'Scen 4'!AW38,'Scen 5'!AW38,'Scen 6'!AW38,'Scen 7'!AW38,'Scen 8'!AW38,'Scen 9'!AW38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX38,'Scen 2'!AX38,'Scen 3'!AX38,'Scen 4'!AX38,'Scen 5'!AX38,'Scen 6'!AX38,'Scen 7'!AX38,'Scen 8'!AX38,'Scen 9'!AX38)-\nCHOOSE($L$2,'Scen 1'!AX38,'Scen 2'!AX38,'Scen 3'!AX38,'Scen 4'!AX38,'Scen 5'!AX38,'Scen 6'!AX38,'Scen 7'!AX38,'Scen 8'!AX38,'Scen 9'!AX38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY38,'Scen 2'!AY38,'Scen 3'!AY38,'Scen 4'!AY38,'Scen 5'!AY38,'Scen 6'!AY38,'Scen 7'!AY38,'Scen 8'!AY38,'Scen 9'!AY38)-\nCHOOSE($L$2,'Scen 1'!AY38,'Scen 2'!AY38,'Scen 3'!AY38,'Scen 4'!AY38,'Scen 5'!AY38,'Scen 6'!AY38,'Scen 7'!AY38,'Scen 8'!AY38,'Scen 9'!AY38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ38,'Scen 2'!AZ38,'Scen 3'!AZ38,'Scen 4'!AZ38,'Scen 5'!AZ38,'Scen 6'!AZ38,'Scen 7'!AZ38,'Scen 8'!AZ38,'Scen 9'!AZ38)-\nCHOOSE($L$2,'Scen 1'!AZ38,'Scen 2'!AZ38,'Scen 3'!AZ38,'Scen 4'!AZ38,'Scen 5'!AZ38,'Scen 6'!AZ38,'Scen 7'!AZ38,'Scen 8'!AZ38,'Scen 9'!AZ38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA38,'Scen 2'!BA38,'Scen 3'!BA38,'Scen 4'!BA38,'Scen 5'!BA38,'Scen 6'!BA38,'Scen 7'!BA38,'Scen 8'!BA38,'Scen 9'!BA38)-\nCHOOSE($L$2,'Scen 1'!BA38,'Scen 2'!BA38,'Scen 3'!BA38,'Scen 4'!BA38,'Scen 5'!BA38,'Scen 6'!BA38,'Scen 7'!BA38,'Scen 8'!BA38,'Scen 9'!BA38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB38,'Scen 2'!BB38,'Scen 3'!BB38,'Scen 4'!BB38,'Scen 5'!BB38,'Scen 6'!BB38,'Scen 7'!BB38,'Scen 8'!BB38,'Scen 9'!BB38)-\nCHOOSE($L$2,'Scen 1'!BB38,'Scen 2'!BB38,'Scen 3'!BB38,'Scen 4'!BB38,'Scen 5'!BB38,'Scen 6'!BB38,'Scen 7'!BB38,'Scen 8'!BB38,'Scen 9'!BB38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC38,'Scen 2'!BC38,'Scen 3'!BC38,'Scen 4'!BC38,'Scen 5'!BC38,'Scen 6'!BC38,'Scen 7'!BC38,'Scen 8'!BC38,'Scen 9'!BC38)-\nCHOOSE($L$2,'Scen 1'!BC38,'Scen 2'!BC38,'Scen 3'!BC38,'Scen 4'!BC38,'Scen 5'!BC38,'Scen 6'!BC38,'Scen 7'!BC38,'Scen 8'!BC38,'Scen 9'!BC38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD38,'Scen 2'!BD38,'Scen 3'!BD38,'Scen 4'!BD38,'Scen 5'!BD38,'Scen 6'!BD38,'Scen 7'!BD38,'Scen 8'!BD38,'Scen 9'!BD38)-\nCHOOSE($L$2,'Scen 1'!BD38,'Scen 2'!BD38,'Scen 3'!BD38,'Scen 4'!BD38,'Scen 5'!BD38,'Scen 6'!BD38,'Scen 7'!BD38,'Scen 8'!BD38,'Scen 9'!BD38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE38,'Scen 2'!BE38,'Scen 3'!BE38,'Scen 4'!BE38,'Scen 5'!BE38,'Scen 6'!BE38,'Scen 7'!BE38,'Scen 8'!BE38,'Scen 9'!BE38)-\nCHOOSE($L$2,'Scen 1'!BE38,'Scen 2'!BE38,'Scen 3'!BE38,'Scen 4'!BE38,'Scen 5'!BE38,'Scen 6'!BE38,'Scen 7'!BE38,'Scen 8'!BE38,'Scen 9'!BE38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF38,'Scen 2'!BF38,'Scen 3'!BF38,'Scen 4'!BF38,'Scen 5'!BF38,'Scen 6'!BF38,'Scen 7'!BF38,'Scen 8'!BF38,'Scen 9'!BF38)-\nCHOOSE($L$2,'Scen 1'!BF38,'Scen 2'!BF38,'Scen 3'!BF38,'Scen 4'!BF38,'Scen 5'!BF38,'Scen 6'!BF38,'Scen 7'!BF38,'Scen 8'!BF38,'Scen 9'!BF38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG38,'Scen 2'!BG38,'Scen 3'!BG38,'Scen 4'!BG38,'Scen 5'!BG38,'Scen 6'!BG38,'Scen 7'!BG38,'Scen 8'!BG38,'Scen 9'!BG38)-\nCHOOSE($L$2,'Scen 1'!BG38,'Scen 2'!BG38,'Scen 3'!BG38,'Scen 4'!BG38,'Scen 5'!BG38,'Scen 6'!BG38,'Scen 7'!BG38,'Scen 8'!BG38,'Scen 9'!BG38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH38,'Scen 2'!BH38,'Scen 3'!BH38,'Scen 4'!BH38,'Scen 5'!BH38,'Scen 6'!BH38,'Scen 7'!BH38,'Scen 8'!BH38,'Scen 9'!BH38)-\nCHOOSE($L$2,'Scen 1'!BH38,'Scen 2'!BH38,'Scen 3'!BH38,'Scen 4'!BH38,'Scen 5'!BH38,'Scen 6'!BH38,'Scen 7'!BH38,'Scen 8'!BH38,'Scen 9'!BH38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI38,'Scen 2'!BI38,'Scen 3'!BI38,'Scen 4'!BI38,'Scen 5'!BI38,'Scen 6'!BI38,'Scen 7'!BI38,'Scen 8'!BI38,'Scen 9'!BI38)-\nCHOOSE($L$2,'Scen 1'!BI38,'Scen 2'!BI38,'Scen 3'!BI38,'Scen 4'!BI38,'Scen 5'!BI38,'Scen 6'!BI38,'Scen 7'!BI38,'Scen 8'!BI38,'Scen 9'!BI38),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ38,'Scen 2'!BJ38,'Scen 3'!BJ38,'Scen 4'!BJ38,'Scen 5'!BJ38,'Scen 6'!BJ38,'Scen 7'!BJ38,'Scen 8'!BJ38,'Scen 9'!BJ38)-\nCHOOSE($L$2,'Scen 1'!BJ38,'Scen 2'!BJ38,'Scen 3'!BJ38,'Scen 4'!BJ38,'Scen 5'!BJ38,'Scen 6'!BJ38,'Scen 7'!BJ38,'Scen 8'!BJ38,'Scen 9'!BJ38),\"\")","v":0}]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y39,'Scen 2'!Y39,'Scen 3'!Y39,'Scen 4'!Y39,'Scen 5'!Y39,'Scen 6'!Y39,'Scen 7'!Y39,'Scen 8'!Y39,'Scen 9'!Y39)-\nCHOOSE($L$2,'Scen 1'!Y39,'Scen 2'!Y39,'Scen 3'!Y39,'Scen 4'!Y39,'Scen 5'!Y39,'Scen 6'!Y39,'Scen 7'!Y39,'Scen 8'!Y39,'Scen 9'!Y39),\"\")","v":-24.913602507087262},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA39,'Scen 2'!AA39,'Scen 3'!AA39,'Scen 4'!AA39,'Scen 5'!AA39,'Scen 6'!AA39,'Scen 7'!AA39,'Scen 8'!AA39,'Scen 9'!AA39)-\nCHOOSE($L$2,'Scen 1'!AA39,'Scen 2'!AA39,'Scen 3'!AA39,'Scen 4'!AA39,'Scen 5'!AA39,'Scen 6'!AA39,'Scen 7'!AA39,'Scen 8'!AA39,'Scen 9'!AA39),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB39,'Scen 2'!AB39,'Scen 3'!AB39,'Scen 4'!AB39,'Scen 5'!AB39,'Scen 6'!AB39,'Scen 7'!AB39,'Scen 8'!AB39,'Scen 9'!AB39)-\nCHOOSE($L$2,'Scen 1'!AB39,'Scen 2'!AB39,'Scen 3'!AB39,'Scen 4'!AB39,'Scen 5'!AB39,'Scen 6'!AB39,'Scen 7'!AB39,'Scen 8'!AB39,'Scen 9'!AB39),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC39,'Scen 2'!AC39,'Scen 3'!AC39,'Scen 4'!AC39,'Scen 5'!AC39,'Scen 6'!AC39,'Scen 7'!AC39,'Scen 8'!AC39,'Scen 9'!AC39)-\nCHOOSE($L$2,'Scen 1'!AC39,'Scen 2'!AC39,'Scen 3'!AC39,'Scen 4'!AC39,'Scen 5'!AC39,'Scen 6'!AC39,'Scen 7'!AC39,'Scen 8'!AC39,'Scen 9'!AC39),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD39,'Scen 2'!AD39,'Scen 3'!AD39,'Scen 4'!AD39,'Scen 5'!AD39,'Scen 6'!AD39,'Scen 7'!AD39,'Scen 8'!AD39,'Scen 9'!AD39)-\nCHOOSE($L$2,'Scen 1'!AD39,'Scen 2'!AD39,'Scen 3'!AD39,'Scen 4'!AD39,'Scen 5'!AD39,'Scen 6'!AD39,'Scen 7'!AD39,'Scen 8'!AD39,'Scen 9'!AD39),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE39,'Scen 2'!AE39,'Scen 3'!AE39,'Scen 4'!AE39,'Scen 5'!AE39,'Scen 6'!AE39,'Scen 7'!AE39,'Scen 8'!AE39,'Scen 9'!AE39)-\nCHOOSE($L$2,'Scen 1'!AE39,'Scen 2'!AE39,'Scen 3'!AE39,'Scen 4'!AE39,'Scen 5'!AE39,'Scen 6'!AE39,'Scen 7'!AE39,'Scen 8'!AE39,'Scen 9'!AE39),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF39,'Scen 2'!AF39,'Scen 3'!AF39,'Scen 4'!AF39,'Scen 5'!AF39,'Scen 6'!AF39,'Scen 7'!AF39,'Scen 8'!AF39,'Scen 9'!AF39)-\nCHOOSE($L$2,'Scen 1'!AF39,'Scen 2'!AF39,'Scen 3'!AF39,'Scen 4'!AF39,'Scen 5'!AF39,'Scen 6'!AF39,'Scen 7'!AF39,'Scen 8'!AF39,'Scen 9'!AF39),\"\")","v":-9.2913691985321734E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG39,'Scen 2'!AG39,'Scen 3'!AG39,'Scen 4'!AG39,'Scen 5'!AG39,'Scen 6'!AG39,'Scen 7'!AG39,'Scen 8'!AG39,'Scen 9'!AG39)-\nCHOOSE($L$2,'Scen 1'!AG39,'Scen 2'!AG39,'Scen 3'!AG39,'Scen 4'!AG39,'Scen 5'!AG39,'Scen 6'!AG39,'Scen 7'!AG39,'Scen 8'!AG39,'Scen 9'!AG39),\"\")","v":-0.54232590607826836},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH39,'Scen 2'!AH39,'Scen 3'!AH39,'Scen 4'!AH39,'Scen 5'!AH39,'Scen 6'!AH39,'Scen 7'!AH39,'Scen 8'!AH39,'Scen 9'!AH39)-\nCHOOSE($L$2,'Scen 1'!AH39,'Scen 2'!AH39,'Scen 3'!AH39,'Scen 4'!AH39,'Scen 5'!AH39,'Scen 6'!AH39,'Scen 7'!AH39,'Scen 8'!AH39,'Scen 9'!AH39),\"\")","v":-0.52912665727143171},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI39,'Scen 2'!AI39,'Scen 3'!AI39,'Scen 4'!AI39,'Scen 5'!AI39,'Scen 6'!AI39,'Scen 7'!AI39,'Scen 8'!AI39,'Scen 9'!AI39)-\nCHOOSE($L$2,'Scen 1'!AI39,'Scen 2'!AI39,'Scen 3'!AI39,'Scen 4'!AI39,'Scen 5'!AI39,'Scen 6'!AI39,'Scen 7'!AI39,'Scen 8'!AI39,'Scen 9'!AI39),\"\")","v":-0.93299710944330805},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ39,'Scen 2'!AJ39,'Scen 3'!AJ39,'Scen 4'!AJ39,'Scen 5'!AJ39,'Scen 6'!AJ39,'Scen 7'!AJ39,'Scen 8'!AJ39,'Scen 9'!AJ39)-\nCHOOSE($L$2,'Scen 1'!AJ39,'Scen 2'!AJ39,'Scen 3'!AJ39,'Scen 4'!AJ39,'Scen 5'!AJ39,'Scen 6'!AJ39,'Scen 7'!AJ39,'Scen 8'!AJ39,'Scen 9'!AJ39),\"\")","v":-0.89715627014785326},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK39,'Scen 2'!AK39,'Scen 3'!AK39,'Scen 4'!AK39,'Scen 5'!AK39,'Scen 6'!AK39,'Scen 7'!AK39,'Scen 8'!AK39,'Scen 9'!AK39)-\nCHOOSE($L$2,'Scen 1'!AK39,'Scen 2'!AK39,'Scen 3'!AK39,'Scen 4'!AK39,'Scen 5'!AK39,'Scen 6'!AK39,'Scen 7'!AK39,'Scen 8'!AK39,'Scen 9'!AK39),\"\")","v":-0.30677812400393911},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL39,'Scen 2'!AL39,'Scen 3'!AL39,'Scen 4'!AL39,'Scen 5'!AL39,'Scen 6'!AL39,'Scen 7'!AL39,'Scen 8'!AL39,'Scen 9'!AL39)-\nCHOOSE($L$2,'Scen 1'!AL39,'Scen 2'!AL39,'Scen 3'!AL39,'Scen 4'!AL39,'Scen 5'!AL39,'Scen 6'!AL39,'Scen 7'!AL39,'Scen 8'!AL39,'Scen 9'!AL39),\"\")","v":-0.2805301984533024},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM39,'Scen 2'!AM39,'Scen 3'!AM39,'Scen 4'!AM39,'Scen 5'!AM39,'Scen 6'!AM39,'Scen 7'!AM39,'Scen 8'!AM39,'Scen 9'!AM39)-\nCHOOSE($L$2,'Scen 1'!AM39,'Scen 2'!AM39,'Scen 3'!AM39,'Scen 4'!AM39,'Scen 5'!AM39,'Scen 6'!AM39,'Scen 7'!AM39,'Scen 8'!AM39,'Scen 9'!AM39),\"\")","v":7.8859746141402454E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN39,'Scen 2'!AN39,'Scen 3'!AN39,'Scen 4'!AN39,'Scen 5'!AN39,'Scen 6'!AN39,'Scen 7'!AN39,'Scen 8'!AN39,'Scen 9'!AN39)-\nCHOOSE($L$2,'Scen 1'!AN39,'Scen 2'!AN39,'Scen 3'!AN39,'Scen 4'!AN39,'Scen 5'!AN39,'Scen 6'!AN39,'Scen 7'!AN39,'Scen 8'!AN39,'Scen 9'!AN39),\"\")","v":4.08182024360908E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO39,'Scen 2'!AO39,'Scen 3'!AO39,'Scen 4'!AO39,'Scen 5'!AO39,'Scen 6'!AO39,'Scen 7'!AO39,'Scen 8'!AO39,'Scen 9'!AO39)-\nCHOOSE($L$2,'Scen 1'!AO39,'Scen 2'!AO39,'Scen 3'!AO39,'Scen 4'!AO39,'Scen 5'!AO39,'Scen 6'!AO39,'Scen 7'!AO39,'Scen 8'!AO39,'Scen 9'!AO39),\"\")","v":5.0483384359427674E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP39,'Scen 2'!AP39,'Scen 3'!AP39,'Scen 4'!AP39,'Scen 5'!AP39,'Scen 6'!AP39,'Scen 7'!AP39,'Scen 8'!AP39,'Scen 9'!AP39)-\nCHOOSE($L$2,'Scen 1'!AP39,'Scen 2'!AP39,'Scen 3'!AP39,'Scen 4'!AP39,'Scen 5'!AP39,'Scen 6'!AP39,'Scen 7'!AP39,'Scen 8'!AP39,'Scen 9'!AP39),\"\")","v":-5.1225307563587563E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ39,'Scen 2'!AQ39,'Scen 3'!AQ39,'Scen 4'!AQ39,'Scen 5'!AQ39,'Scen 6'!AQ39,'Scen 7'!AQ39,'Scen 8'!AQ39,'Scen 9'!AQ39)-\nCHOOSE($L$2,'Scen 1'!AQ39,'Scen 2'!AQ39,'Scen 3'!AQ39,'Scen 4'!AQ39,'Scen 5'!AQ39,'Scen 6'!AQ39,'Scen 7'!AQ39,'Scen 8'!AQ39,'Scen 9'!AQ39),\"\")","v":-7.620391731193088E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR39,'Scen 2'!AR39,'Scen 3'!AR39,'Scen 4'!AR39,'Scen 5'!AR39,'Scen 6'!AR39,'Scen 7'!AR39,'Scen 8'!AR39,'Scen 9'!AR39)-\nCHOOSE($L$2,'Scen 1'!AR39,'Scen 2'!AR39,'Scen 3'!AR39,'Scen 4'!AR39,'Scen 5'!AR39,'Scen 6'!AR39,'Scen 7'!AR39,'Scen 8'!AR39,'Scen 9'!AR39),\"\")","v":-0.23332130481275115},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS39,'Scen 2'!AS39,'Scen 3'!AS39,'Scen 4'!AS39,'Scen 5'!AS39,'Scen 6'!AS39,'Scen 7'!AS39,'Scen 8'!AS39,'Scen 9'!AS39)-\nCHOOSE($L$2,'Scen 1'!AS39,'Scen 2'!AS39,'Scen 3'!AS39,'Scen 4'!AS39,'Scen 5'!AS39,'Scen 6'!AS39,'Scen 7'!AS39,'Scen 8'!AS39,'Scen 9'!AS39),\"\")","v":-0.41162703958549152},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT39,'Scen 2'!AT39,'Scen 3'!AT39,'Scen 4'!AT39,'Scen 5'!AT39,'Scen 6'!AT39,'Scen 7'!AT39,'Scen 8'!AT39,'Scen 9'!AT39)-\nCHOOSE($L$2,'Scen 1'!AT39,'Scen 2'!AT39,'Scen 3'!AT39,'Scen 4'!AT39,'Scen 5'!AT39,'Scen 6'!AT39,'Scen 7'!AT39,'Scen 8'!AT39,'Scen 9'!AT39),\"\")","v":-0.49593684459517462},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU39,'Scen 2'!AU39,'Scen 3'!AU39,'Scen 4'!AU39,'Scen 5'!AU39,'Scen 6'!AU39,'Scen 7'!AU39,'Scen 8'!AU39,'Scen 9'!AU39)-\nCHOOSE($L$2,'Scen 1'!AU39,'Scen 2'!AU39,'Scen 3'!AU39,'Scen 4'!AU39,'Scen 5'!AU39,'Scen 6'!AU39,'Scen 7'!AU39,'Scen 8'!AU39,'Scen 9'!AU39),\"\")","v":-0.42641069329425108},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV39,'Scen 2'!AV39,'Scen 3'!AV39,'Scen 4'!AV39,'Scen 5'!AV39,'Scen 6'!AV39,'Scen 7'!AV39,'Scen 8'!AV39,'Scen 9'!AV39)-\nCHOOSE($L$2,'Scen 1'!AV39,'Scen 2'!AV39,'Scen 3'!AV39,'Scen 4'!AV39,'Scen 5'!AV39,'Scen 6'!AV39,'Scen 7'!AV39,'Scen 8'!AV39,'Scen 9'!AV39),\"\")","v":-0.49467561232841994},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW39,'Scen 2'!AW39,'Scen 3'!AW39,'Scen 4'!AW39,'Scen 5'!AW39,'Scen 6'!AW39,'Scen 7'!AW39,'Scen 8'!AW39,'Scen 9'!AW39)-\nCHOOSE($L$2,'Scen 1'!AW39,'Scen 2'!AW39,'Scen 3'!AW39,'Scen 4'!AW39,'Scen 5'!AW39,'Scen 6'!AW39,'Scen 7'!AW39,'Scen 8'!AW39,'Scen 9'!AW39),\"\")","v":-0.67206232413714595},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX39,'Scen 2'!AX39,'Scen 3'!AX39,'Scen 4'!AX39,'Scen 5'!AX39,'Scen 6'!AX39,'Scen 7'!AX39,'Scen 8'!AX39,'Scen 9'!AX39)-\nCHOOSE($L$2,'Scen 1'!AX39,'Scen 2'!AX39,'Scen 3'!AX39,'Scen 4'!AX39,'Scen 5'!AX39,'Scen 6'!AX39,'Scen 7'!AX39,'Scen 8'!AX39,'Scen 9'!AX39),\"\")","v":-1.2017346641810747},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY39,'Scen 2'!AY39,'Scen 3'!AY39,'Scen 4'!AY39,'Scen 5'!AY39,'Scen 6'!AY39,'Scen 7'!AY39,'Scen 8'!AY39,'Scen 9'!AY39)-\nCHOOSE($L$2,'Scen 1'!AY39,'Scen 2'!AY39,'Scen 3'!AY39,'Scen 4'!AY39,'Scen 5'!AY39,'Scen 6'!AY39,'Scen 7'!AY39,'Scen 8'!AY39,'Scen 9'!AY39),\"\")","v":-1.6881438462096483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ39,'Scen 2'!AZ39,'Scen 3'!AZ39,'Scen 4'!AZ39,'Scen 5'!AZ39,'Scen 6'!AZ39,'Scen 7'!AZ39,'Scen 8'!AZ39,'Scen 9'!AZ39)-\nCHOOSE($L$2,'Scen 1'!AZ39,'Scen 2'!AZ39,'Scen 3'!AZ39,'Scen 4'!AZ39,'Scen 5'!AZ39,'Scen 6'!AZ39,'Scen 7'!AZ39,'Scen 8'!AZ39,'Scen 9'!AZ39),\"\")","v":-1.7609642463287898},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA39,'Scen 2'!BA39,'Scen 3'!BA39,'Scen 4'!BA39,'Scen 5'!BA39,'Scen 6'!BA39,'Scen 7'!BA39,'Scen 8'!BA39,'Scen 9'!BA39)-\nCHOOSE($L$2,'Scen 1'!BA39,'Scen 2'!BA39,'Scen 3'!BA39,'Scen 4'!BA39,'Scen 5'!BA39,'Scen 6'!BA39,'Scen 7'!BA39,'Scen 8'!BA39,'Scen 9'!BA39),\"\")","v":-2.3409133278109095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB39,'Scen 2'!BB39,'Scen 3'!BB39,'Scen 4'!BB39,'Scen 5'!BB39,'Scen 6'!BB39,'Scen 7'!BB39,'Scen 8'!BB39,'Scen 9'!BB39)-\nCHOOSE($L$2,'Scen 1'!BB39,'Scen 2'!BB39,'Scen 3'!BB39,'Scen 4'!BB39,'Scen 5'!BB39,'Scen 6'!BB39,'Scen 7'!BB39,'Scen 8'!BB39,'Scen 9'!BB39),\"\")","v":-2.5113253677344893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC39,'Scen 2'!BC39,'Scen 3'!BC39,'Scen 4'!BC39,'Scen 5'!BC39,'Scen 6'!BC39,'Scen 7'!BC39,'Scen 8'!BC39,'Scen 9'!BC39)-\nCHOOSE($L$2,'Scen 1'!BC39,'Scen 2'!BC39,'Scen 3'!BC39,'Scen 4'!BC39,'Scen 5'!BC39,'Scen 6'!BC39,'Scen 7'!BC39,'Scen 8'!BC39,'Scen 9'!BC39),\"\")","v":-1.8502233207145302},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD39,'Scen 2'!BD39,'Scen 3'!BD39,'Scen 4'!BD39,'Scen 5'!BD39,'Scen 6'!BD39,'Scen 7'!BD39,'Scen 8'!BD39,'Scen 9'!BD39)-\nCHOOSE($L$2,'Scen 1'!BD39,'Scen 2'!BD39,'Scen 3'!BD39,'Scen 4'!BD39,'Scen 5'!BD39,'Scen 6'!BD39,'Scen 7'!BD39,'Scen 8'!BD39,'Scen 9'!BD39),\"\")","v":-2.083837524726146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE39,'Scen 2'!BE39,'Scen 3'!BE39,'Scen 4'!BE39,'Scen 5'!BE39,'Scen 6'!BE39,'Scen 7'!BE39,'Scen 8'!BE39,'Scen 9'!BE39)-\nCHOOSE($L$2,'Scen 1'!BE39,'Scen 2'!BE39,'Scen 3'!BE39,'Scen 4'!BE39,'Scen 5'!BE39,'Scen 6'!BE39,'Scen 7'!BE39,'Scen 8'!BE39,'Scen 9'!BE39),\"\")","v":-1.1716049447192205},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF39,'Scen 2'!BF39,'Scen 3'!BF39,'Scen 4'!BF39,'Scen 5'!BF39,'Scen 6'!BF39,'Scen 7'!BF39,'Scen 8'!BF39,'Scen 9'!BF39)-\nCHOOSE($L$2,'Scen 1'!BF39,'Scen 2'!BF39,'Scen 3'!BF39,'Scen 4'!BF39,'Scen 5'!BF39,'Scen 6'!BF39,'Scen 7'!BF39,'Scen 8'!BF39,'Scen 9'!BF39),\"\")","v":-0.65042154747513692},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG39,'Scen 2'!BG39,'Scen 3'!BG39,'Scen 4'!BG39,'Scen 5'!BG39,'Scen 6'!BG39,'Scen 7'!BG39,'Scen 8'!BG39,'Scen 9'!BG39)-\nCHOOSE($L$2,'Scen 1'!BG39,'Scen 2'!BG39,'Scen 3'!BG39,'Scen 4'!BG39,'Scen 5'!BG39,'Scen 6'!BG39,'Scen 7'!BG39,'Scen 8'!BG39,'Scen 9'!BG39),\"\")","v":-0.88074620953409521},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH39,'Scen 2'!BH39,'Scen 3'!BH39,'Scen 4'!BH39,'Scen 5'!BH39,'Scen 6'!BH39,'Scen 7'!BH39,'Scen 8'!BH39,'Scen 9'!BH39)-\nCHOOSE($L$2,'Scen 1'!BH39,'Scen 2'!BH39,'Scen 3'!BH39,'Scen 4'!BH39,'Scen 5'!BH39,'Scen 6'!BH39,'Scen 7'!BH39,'Scen 8'!BH39,'Scen 9'!BH39),\"\")","v":-0.91006638261843165},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI39,'Scen 2'!BI39,'Scen 3'!BI39,'Scen 4'!BI39,'Scen 5'!BI39,'Scen 6'!BI39,'Scen 7'!BI39,'Scen 8'!BI39,'Scen 9'!BI39)-\nCHOOSE($L$2,'Scen 1'!BI39,'Scen 2'!BI39,'Scen 3'!BI39,'Scen 4'!BI39,'Scen 5'!BI39,'Scen 6'!BI39,'Scen 7'!BI39,'Scen 8'!BI39,'Scen 9'!BI39),\"\")","v":-0.95985252226382656},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ39,'Scen 2'!BJ39,'Scen 3'!BJ39,'Scen 4'!BJ39,'Scen 5'!BJ39,'Scen 6'!BJ39,'Scen 7'!BJ39,'Scen 8'!BJ39,'Scen 9'!BJ39)-\nCHOOSE($L$2,'Scen 1'!BJ39,'Scen 2'!BJ39,'Scen 3'!BJ39,'Scen 4'!BJ39,'Scen 5'!BJ39,'Scen 6'!BJ39,'Scen 7'!BJ39,'Scen 8'!BJ39,'Scen 9'!BJ39),\"\")","v":-0.58520388877215268}]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y40,'Scen 2'!Y40,'Scen 3'!Y40,'Scen 4'!Y40,'Scen 5'!Y40,'Scen 6'!Y40,'Scen 7'!Y40,'Scen 8'!Y40,'Scen 9'!Y40)-\nCHOOSE($L$2,'Scen 1'!Y40,'Scen 2'!Y40,'Scen 3'!Y40,'Scen 4'!Y40,'Scen 5'!Y40,'Scen 6'!Y40,'Scen 7'!Y40,'Scen 8'!Y40,'Scen 9'!Y40),\"\")","v":855.69317876779405},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA40,'Scen 2'!AA40,'Scen 3'!AA40,'Scen 4'!AA40,'Scen 5'!AA40,'Scen 6'!AA40,'Scen 7'!AA40,'Scen 8'!AA40,'Scen 9'!AA40)-\nCHOOSE($L$2,'Scen 1'!AA40,'Scen 2'!AA40,'Scen 3'!AA40,'Scen 4'!AA40,'Scen 5'!AA40,'Scen 6'!AA40,'Scen 7'!AA40,'Scen 8'!AA40,'Scen 9'!AA40),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB40,'Scen 2'!AB40,'Scen 3'!AB40,'Scen 4'!AB40,'Scen 5'!AB40,'Scen 6'!AB40,'Scen 7'!AB40,'Scen 8'!AB40,'Scen 9'!AB40)-\nCHOOSE($L$2,'Scen 1'!AB40,'Scen 2'!AB40,'Scen 3'!AB40,'Scen 4'!AB40,'Scen 5'!AB40,'Scen 6'!AB40,'Scen 7'!AB40,'Scen 8'!AB40,'Scen 9'!AB40),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC40,'Scen 2'!AC40,'Scen 3'!AC40,'Scen 4'!AC40,'Scen 5'!AC40,'Scen 6'!AC40,'Scen 7'!AC40,'Scen 8'!AC40,'Scen 9'!AC40)-\nCHOOSE($L$2,'Scen 1'!AC40,'Scen 2'!AC40,'Scen 3'!AC40,'Scen 4'!AC40,'Scen 5'!AC40,'Scen 6'!AC40,'Scen 7'!AC40,'Scen 8'!AC40,'Scen 9'!AC40),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD40,'Scen 2'!AD40,'Scen 3'!AD40,'Scen 4'!AD40,'Scen 5'!AD40,'Scen 6'!AD40,'Scen 7'!AD40,'Scen 8'!AD40,'Scen 9'!AD40)-\nCHOOSE($L$2,'Scen 1'!AD40,'Scen 2'!AD40,'Scen 3'!AD40,'Scen 4'!AD40,'Scen 5'!AD40,'Scen 6'!AD40,'Scen 7'!AD40,'Scen 8'!AD40,'Scen 9'!AD40),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE40,'Scen 2'!AE40,'Scen 3'!AE40,'Scen 4'!AE40,'Scen 5'!AE40,'Scen 6'!AE40,'Scen 7'!AE40,'Scen 8'!AE40,'Scen 9'!AE40)-\nCHOOSE($L$2,'Scen 1'!AE40,'Scen 2'!AE40,'Scen 3'!AE40,'Scen 4'!AE40,'Scen 5'!AE40,'Scen 6'!AE40,'Scen 7'!AE40,'Scen 8'!AE40,'Scen 9'!AE40),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF40,'Scen 2'!AF40,'Scen 3'!AF40,'Scen 4'!AF40,'Scen 5'!AF40,'Scen 6'!AF40,'Scen 7'!AF40,'Scen 8'!AF40,'Scen 9'!AF40)-\nCHOOSE($L$2,'Scen 1'!AF40,'Scen 2'!AF40,'Scen 3'!AF40,'Scen 4'!AF40,'Scen 5'!AF40,'Scen 6'!AF40,'Scen 7'!AF40,'Scen 8'!AF40,'Scen 9'!AF40),\"\")","v":31.144616131915257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG40,'Scen 2'!AG40,'Scen 3'!AG40,'Scen 4'!AG40,'Scen 5'!AG40,'Scen 6'!AG40,'Scen 7'!AG40,'Scen 8'!AG40,'Scen 9'!AG40)-\nCHOOSE($L$2,'Scen 1'!AG40,'Scen 2'!AG40,'Scen 3'!AG40,'Scen 4'!AG40,'Scen 5'!AG40,'Scen 6'!AG40,'Scen 7'!AG40,'Scen 8'!AG40,'Scen 9'!AG40),\"\")","v":29.975308130717565},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH40,'Scen 2'!AH40,'Scen 3'!AH40,'Scen 4'!AH40,'Scen 5'!AH40,'Scen 6'!AH40,'Scen 7'!AH40,'Scen 8'!AH40,'Scen 9'!AH40)-\nCHOOSE($L$2,'Scen 1'!AH40,'Scen 2'!AH40,'Scen 3'!AH40,'Scen 4'!AH40,'Scen 5'!AH40,'Scen 6'!AH40,'Scen 7'!AH40,'Scen 8'!AH40,'Scen 9'!AH40),\"\")","v":28.80600012951993},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI40,'Scen 2'!AI40,'Scen 3'!AI40,'Scen 4'!AI40,'Scen 5'!AI40,'Scen 6'!AI40,'Scen 7'!AI40,'Scen 8'!AI40,'Scen 9'!AI40)-\nCHOOSE($L$2,'Scen 1'!AI40,'Scen 2'!AI40,'Scen 3'!AI40,'Scen 4'!AI40,'Scen 5'!AI40,'Scen 6'!AI40,'Scen 7'!AI40,'Scen 8'!AI40,'Scen 9'!AI40),\"\")","v":27.636692128322238},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ40,'Scen 2'!AJ40,'Scen 3'!AJ40,'Scen 4'!AJ40,'Scen 5'!AJ40,'Scen 6'!AJ40,'Scen 7'!AJ40,'Scen 8'!AJ40,'Scen 9'!AJ40)-\nCHOOSE($L$2,'Scen 1'!AJ40,'Scen 2'!AJ40,'Scen 3'!AJ40,'Scen 4'!AJ40,'Scen 5'!AJ40,'Scen 6'!AJ40,'Scen 7'!AJ40,'Scen 8'!AJ40,'Scen 9'!AJ40),\"\")","v":26.467384127124575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK40,'Scen 2'!AK40,'Scen 3'!AK40,'Scen 4'!AK40,'Scen 5'!AK40,'Scen 6'!AK40,'Scen 7'!AK40,'Scen 8'!AK40,'Scen 9'!AK40)-\nCHOOSE($L$2,'Scen 1'!AK40,'Scen 2'!AK40,'Scen 3'!AK40,'Scen 4'!AK40,'Scen 5'!AK40,'Scen 6'!AK40,'Scen 7'!AK40,'Scen 8'!AK40,'Scen 9'!AK40),\"\")","v":25.298076125926912},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL40,'Scen 2'!AL40,'Scen 3'!AL40,'Scen 4'!AL40,'Scen 5'!AL40,'Scen 6'!AL40,'Scen 7'!AL40,'Scen 8'!AL40,'Scen 9'!AL40)-\nCHOOSE($L$2,'Scen 1'!AL40,'Scen 2'!AL40,'Scen 3'!AL40,'Scen 4'!AL40,'Scen 5'!AL40,'Scen 6'!AL40,'Scen 7'!AL40,'Scen 8'!AL40,'Scen 9'!AL40),\"\")","v":24.128768124729277},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM40,'Scen 2'!AM40,'Scen 3'!AM40,'Scen 4'!AM40,'Scen 5'!AM40,'Scen 6'!AM40,'Scen 7'!AM40,'Scen 8'!AM40,'Scen 9'!AM40)-\nCHOOSE($L$2,'Scen 1'!AM40,'Scen 2'!AM40,'Scen 3'!AM40,'Scen 4'!AM40,'Scen 5'!AM40,'Scen 6'!AM40,'Scen 7'!AM40,'Scen 8'!AM40,'Scen 9'!AM40),\"\")","v":94.605190552791399},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN40,'Scen 2'!AN40,'Scen 3'!AN40,'Scen 4'!AN40,'Scen 5'!AN40,'Scen 6'!AN40,'Scen 7'!AN40,'Scen 8'!AN40,'Scen 9'!AN40)-\nCHOOSE($L$2,'Scen 1'!AN40,'Scen 2'!AN40,'Scen 3'!AN40,'Scen 4'!AN40,'Scen 5'!AN40,'Scen 6'!AN40,'Scen 7'!AN40,'Scen 8'!AN40,'Scen 9'!AN40),\"\")","v":87.327868202576653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO40,'Scen 2'!AO40,'Scen 3'!AO40,'Scen 4'!AO40,'Scen 5'!AO40,'Scen 6'!AO40,'Scen 7'!AO40,'Scen 8'!AO40,'Scen 9'!AO40)-\nCHOOSE($L$2,'Scen 1'!AO40,'Scen 2'!AO40,'Scen 3'!AO40,'Scen 4'!AO40,'Scen 5'!AO40,'Scen 6'!AO40,'Scen 7'!AO40,'Scen 8'!AO40,'Scen 9'!AO40),\"\")","v":80.050545852361921},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP40,'Scen 2'!AP40,'Scen 3'!AP40,'Scen 4'!AP40,'Scen 5'!AP40,'Scen 6'!AP40,'Scen 7'!AP40,'Scen 8'!AP40,'Scen 9'!AP40)-\nCHOOSE($L$2,'Scen 1'!AP40,'Scen 2'!AP40,'Scen 3'!AP40,'Scen 4'!AP40,'Scen 5'!AP40,'Scen 6'!AP40,'Scen 7'!AP40,'Scen 8'!AP40,'Scen 9'!AP40),\"\")","v":72.773223502147218},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ40,'Scen 2'!AQ40,'Scen 3'!AQ40,'Scen 4'!AQ40,'Scen 5'!AQ40,'Scen 6'!AQ40,'Scen 7'!AQ40,'Scen 8'!AQ40,'Scen 9'!AQ40)-\nCHOOSE($L$2,'Scen 1'!AQ40,'Scen 2'!AQ40,'Scen 3'!AQ40,'Scen 4'!AQ40,'Scen 5'!AQ40,'Scen 6'!AQ40,'Scen 7'!AQ40,'Scen 8'!AQ40,'Scen 9'!AQ40),\"\")","v":65.495901151932486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR40,'Scen 2'!AR40,'Scen 3'!AR40,'Scen 4'!AR40,'Scen 5'!AR40,'Scen 6'!AR40,'Scen 7'!AR40,'Scen 8'!AR40,'Scen 9'!AR40)-\nCHOOSE($L$2,'Scen 1'!AR40,'Scen 2'!AR40,'Scen 3'!AR40,'Scen 4'!AR40,'Scen 5'!AR40,'Scen 6'!AR40,'Scen 7'!AR40,'Scen 8'!AR40,'Scen 9'!AR40),\"\")","v":58.21857880171774},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS40,'Scen 2'!AS40,'Scen 3'!AS40,'Scen 4'!AS40,'Scen 5'!AS40,'Scen 6'!AS40,'Scen 7'!AS40,'Scen 8'!AS40,'Scen 9'!AS40)-\nCHOOSE($L$2,'Scen 1'!AS40,'Scen 2'!AS40,'Scen 3'!AS40,'Scen 4'!AS40,'Scen 5'!AS40,'Scen 6'!AS40,'Scen 7'!AS40,'Scen 8'!AS40,'Scen 9'!AS40),\"\")","v":50.941256451503023},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT40,'Scen 2'!AT40,'Scen 3'!AT40,'Scen 4'!AT40,'Scen 5'!AT40,'Scen 6'!AT40,'Scen 7'!AT40,'Scen 8'!AT40,'Scen 9'!AT40)-\nCHOOSE($L$2,'Scen 1'!AT40,'Scen 2'!AT40,'Scen 3'!AT40,'Scen 4'!AT40,'Scen 5'!AT40,'Scen 6'!AT40,'Scen 7'!AT40,'Scen 8'!AT40,'Scen 9'!AT40),\"\")","v":43.663934101288291},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU40,'Scen 2'!AU40,'Scen 3'!AU40,'Scen 4'!AU40,'Scen 5'!AU40,'Scen 6'!AU40,'Scen 7'!AU40,'Scen 8'!AU40,'Scen 9'!AU40)-\nCHOOSE($L$2,'Scen 1'!AU40,'Scen 2'!AU40,'Scen 3'!AU40,'Scen 4'!AU40,'Scen 5'!AU40,'Scen 6'!AU40,'Scen 7'!AU40,'Scen 8'!AU40,'Scen 9'!AU40),\"\")","v":36.38661175107358},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV40,'Scen 2'!AV40,'Scen 3'!AV40,'Scen 4'!AV40,'Scen 5'!AV40,'Scen 6'!AV40,'Scen 7'!AV40,'Scen 8'!AV40,'Scen 9'!AV40)-\nCHOOSE($L$2,'Scen 1'!AV40,'Scen 2'!AV40,'Scen 3'!AV40,'Scen 4'!AV40,'Scen 5'!AV40,'Scen 6'!AV40,'Scen 7'!AV40,'Scen 8'!AV40,'Scen 9'!AV40),\"\")","v":29.109289400858849},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW40,'Scen 2'!AW40,'Scen 3'!AW40,'Scen 4'!AW40,'Scen 5'!AW40,'Scen 6'!AW40,'Scen 7'!AW40,'Scen 8'!AW40,'Scen 9'!AW40)-\nCHOOSE($L$2,'Scen 1'!AW40,'Scen 2'!AW40,'Scen 3'!AW40,'Scen 4'!AW40,'Scen 5'!AW40,'Scen 6'!AW40,'Scen 7'!AW40,'Scen 8'!AW40,'Scen 9'!AW40),\"\")","v":21.831967050644124},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX40,'Scen 2'!AX40,'Scen 3'!AX40,'Scen 4'!AX40,'Scen 5'!AX40,'Scen 6'!AX40,'Scen 7'!AX40,'Scen 8'!AX40,'Scen 9'!AX40)-\nCHOOSE($L$2,'Scen 1'!AX40,'Scen 2'!AX40,'Scen 3'!AX40,'Scen 4'!AX40,'Scen 5'!AX40,'Scen 6'!AX40,'Scen 7'!AX40,'Scen 8'!AX40,'Scen 9'!AX40),\"\")","v":14.554644700429407},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY40,'Scen 2'!AY40,'Scen 3'!AY40,'Scen 4'!AY40,'Scen 5'!AY40,'Scen 6'!AY40,'Scen 7'!AY40,'Scen 8'!AY40,'Scen 9'!AY40)-\nCHOOSE($L$2,'Scen 1'!AY40,'Scen 2'!AY40,'Scen 3'!AY40,'Scen 4'!AY40,'Scen 5'!AY40,'Scen 6'!AY40,'Scen 7'!AY40,'Scen 8'!AY40,'Scen 9'!AY40),\"\")","v":7.2773223502146767},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ40,'Scen 2'!AZ40,'Scen 3'!AZ40,'Scen 4'!AZ40,'Scen 5'!AZ40,'Scen 6'!AZ40,'Scen 7'!AZ40,'Scen 8'!AZ40,'Scen 9'!AZ40)-\nCHOOSE($L$2,'Scen 1'!AZ40,'Scen 2'!AZ40,'Scen 3'!AZ40,'Scen 4'!AZ40,'Scen 5'!AZ40,'Scen 6'!AZ40,'Scen 7'!AZ40,'Scen 8'!AZ40,'Scen 9'!AZ40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA40,'Scen 2'!BA40,'Scen 3'!BA40,'Scen 4'!BA40,'Scen 5'!BA40,'Scen 6'!BA40,'Scen 7'!BA40,'Scen 8'!BA40,'Scen 9'!BA40)-\nCHOOSE($L$2,'Scen 1'!BA40,'Scen 2'!BA40,'Scen 3'!BA40,'Scen 4'!BA40,'Scen 5'!BA40,'Scen 6'!BA40,'Scen 7'!BA40,'Scen 8'!BA40,'Scen 9'!BA40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB40,'Scen 2'!BB40,'Scen 3'!BB40,'Scen 4'!BB40,'Scen 5'!BB40,'Scen 6'!BB40,'Scen 7'!BB40,'Scen 8'!BB40,'Scen 9'!BB40)-\nCHOOSE($L$2,'Scen 1'!BB40,'Scen 2'!BB40,'Scen 3'!BB40,'Scen 4'!BB40,'Scen 5'!BB40,'Scen 6'!BB40,'Scen 7'!BB40,'Scen 8'!BB40,'Scen 9'!BB40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC40,'Scen 2'!BC40,'Scen 3'!BC40,'Scen 4'!BC40,'Scen 5'!BC40,'Scen 6'!BC40,'Scen 7'!BC40,'Scen 8'!BC40,'Scen 9'!BC40)-\nCHOOSE($L$2,'Scen 1'!BC40,'Scen 2'!BC40,'Scen 3'!BC40,'Scen 4'!BC40,'Scen 5'!BC40,'Scen 6'!BC40,'Scen 7'!BC40,'Scen 8'!BC40,'Scen 9'!BC40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD40,'Scen 2'!BD40,'Scen 3'!BD40,'Scen 4'!BD40,'Scen 5'!BD40,'Scen 6'!BD40,'Scen 7'!BD40,'Scen 8'!BD40,'Scen 9'!BD40)-\nCHOOSE($L$2,'Scen 1'!BD40,'Scen 2'!BD40,'Scen 3'!BD40,'Scen 4'!BD40,'Scen 5'!BD40,'Scen 6'!BD40,'Scen 7'!BD40,'Scen 8'!BD40,'Scen 9'!BD40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE40,'Scen 2'!BE40,'Scen 3'!BE40,'Scen 4'!BE40,'Scen 5'!BE40,'Scen 6'!BE40,'Scen 7'!BE40,'Scen 8'!BE40,'Scen 9'!BE40)-\nCHOOSE($L$2,'Scen 1'!BE40,'Scen 2'!BE40,'Scen 3'!BE40,'Scen 4'!BE40,'Scen 5'!BE40,'Scen 6'!BE40,'Scen 7'!BE40,'Scen 8'!BE40,'Scen 9'!BE40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF40,'Scen 2'!BF40,'Scen 3'!BF40,'Scen 4'!BF40,'Scen 5'!BF40,'Scen 6'!BF40,'Scen 7'!BF40,'Scen 8'!BF40,'Scen 9'!BF40)-\nCHOOSE($L$2,'Scen 1'!BF40,'Scen 2'!BF40,'Scen 3'!BF40,'Scen 4'!BF40,'Scen 5'!BF40,'Scen 6'!BF40,'Scen 7'!BF40,'Scen 8'!BF40,'Scen 9'!BF40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG40,'Scen 2'!BG40,'Scen 3'!BG40,'Scen 4'!BG40,'Scen 5'!BG40,'Scen 6'!BG40,'Scen 7'!BG40,'Scen 8'!BG40,'Scen 9'!BG40)-\nCHOOSE($L$2,'Scen 1'!BG40,'Scen 2'!BG40,'Scen 3'!BG40,'Scen 4'!BG40,'Scen 5'!BG40,'Scen 6'!BG40,'Scen 7'!BG40,'Scen 8'!BG40,'Scen 9'!BG40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH40,'Scen 2'!BH40,'Scen 3'!BH40,'Scen 4'!BH40,'Scen 5'!BH40,'Scen 6'!BH40,'Scen 7'!BH40,'Scen 8'!BH40,'Scen 9'!BH40)-\nCHOOSE($L$2,'Scen 1'!BH40,'Scen 2'!BH40,'Scen 3'!BH40,'Scen 4'!BH40,'Scen 5'!BH40,'Scen 6'!BH40,'Scen 7'!BH40,'Scen 8'!BH40,'Scen 9'!BH40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI40,'Scen 2'!BI40,'Scen 3'!BI40,'Scen 4'!BI40,'Scen 5'!BI40,'Scen 6'!BI40,'Scen 7'!BI40,'Scen 8'!BI40,'Scen 9'!BI40)-\nCHOOSE($L$2,'Scen 1'!BI40,'Scen 2'!BI40,'Scen 3'!BI40,'Scen 4'!BI40,'Scen 5'!BI40,'Scen 6'!BI40,'Scen 7'!BI40,'Scen 8'!BI40,'Scen 9'!BI40),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ40,'Scen 2'!BJ40,'Scen 3'!BJ40,'Scen 4'!BJ40,'Scen 5'!BJ40,'Scen 6'!BJ40,'Scen 7'!BJ40,'Scen 8'!BJ40,'Scen 9'!BJ40)-\nCHOOSE($L$2,'Scen 1'!BJ40,'Scen 2'!BJ40,'Scen 3'!BJ40,'Scen 4'!BJ40,'Scen 5'!BJ40,'Scen 6'!BJ40,'Scen 7'!BJ40,'Scen 8'!BJ40,'Scen 9'!BJ40),\"\")","v":-4.7282819571357595E-14}]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y41,'Scen 2'!Y41,'Scen 3'!Y41,'Scen 4'!Y41,'Scen 5'!Y41,'Scen 6'!Y41,'Scen 7'!Y41,'Scen 8'!Y41,'Scen 9'!Y41)-\nCHOOSE($L$2,'Scen 1'!Y41,'Scen 2'!Y41,'Scen 3'!Y41,'Scen 4'!Y41,'Scen 5'!Y41,'Scen 6'!Y41,'Scen 7'!Y41,'Scen 8'!Y41,'Scen 9'!Y41),\"\")","v":275.54768358311702},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA41,'Scen 2'!AA41,'Scen 3'!AA41,'Scen 4'!AA41,'Scen 5'!AA41,'Scen 6'!AA41,'Scen 7'!AA41,'Scen 8'!AA41,'Scen 9'!AA41)-\nCHOOSE($L$2,'Scen 1'!AA41,'Scen 2'!AA41,'Scen 3'!AA41,'Scen 4'!AA41,'Scen 5'!AA41,'Scen 6'!AA41,'Scen 7'!AA41,'Scen 8'!AA41,'Scen 9'!AA41),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB41,'Scen 2'!AB41,'Scen 3'!AB41,'Scen 4'!AB41,'Scen 5'!AB41,'Scen 6'!AB41,'Scen 7'!AB41,'Scen 8'!AB41,'Scen 9'!AB41)-\nCHOOSE($L$2,'Scen 1'!AB41,'Scen 2'!AB41,'Scen 3'!AB41,'Scen 4'!AB41,'Scen 5'!AB41,'Scen 6'!AB41,'Scen 7'!AB41,'Scen 8'!AB41,'Scen 9'!AB41),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC41,'Scen 2'!AC41,'Scen 3'!AC41,'Scen 4'!AC41,'Scen 5'!AC41,'Scen 6'!AC41,'Scen 7'!AC41,'Scen 8'!AC41,'Scen 9'!AC41)-\nCHOOSE($L$2,'Scen 1'!AC41,'Scen 2'!AC41,'Scen 3'!AC41,'Scen 4'!AC41,'Scen 5'!AC41,'Scen 6'!AC41,'Scen 7'!AC41,'Scen 8'!AC41,'Scen 9'!AC41),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD41,'Scen 2'!AD41,'Scen 3'!AD41,'Scen 4'!AD41,'Scen 5'!AD41,'Scen 6'!AD41,'Scen 7'!AD41,'Scen 8'!AD41,'Scen 9'!AD41)-\nCHOOSE($L$2,'Scen 1'!AD41,'Scen 2'!AD41,'Scen 3'!AD41,'Scen 4'!AD41,'Scen 5'!AD41,'Scen 6'!AD41,'Scen 7'!AD41,'Scen 8'!AD41,'Scen 9'!AD41),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE41,'Scen 2'!AE41,'Scen 3'!AE41,'Scen 4'!AE41,'Scen 5'!AE41,'Scen 6'!AE41,'Scen 7'!AE41,'Scen 8'!AE41,'Scen 9'!AE41)-\nCHOOSE($L$2,'Scen 1'!AE41,'Scen 2'!AE41,'Scen 3'!AE41,'Scen 4'!AE41,'Scen 5'!AE41,'Scen 6'!AE41,'Scen 7'!AE41,'Scen 8'!AE41,'Scen 9'!AE41),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF41,'Scen 2'!AF41,'Scen 3'!AF41,'Scen 4'!AF41,'Scen 5'!AF41,'Scen 6'!AF41,'Scen 7'!AF41,'Scen 8'!AF41,'Scen 9'!AF41)-\nCHOOSE($L$2,'Scen 1'!AF41,'Scen 2'!AF41,'Scen 3'!AF41,'Scen 4'!AF41,'Scen 5'!AF41,'Scen 6'!AF41,'Scen 7'!AF41,'Scen 8'!AF41,'Scen 9'!AF41),\"\")","v":2.0869308517879617},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG41,'Scen 2'!AG41,'Scen 3'!AG41,'Scen 4'!AG41,'Scen 5'!AG41,'Scen 6'!AG41,'Scen 7'!AG41,'Scen 8'!AG41,'Scen 9'!AG41)-\nCHOOSE($L$2,'Scen 1'!AG41,'Scen 2'!AG41,'Scen 3'!AG41,'Scen 4'!AG41,'Scen 5'!AG41,'Scen 6'!AG41,'Scen 7'!AG41,'Scen 8'!AG41,'Scen 9'!AG41),\"\")","v":0.61153902818945483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH41,'Scen 2'!AH41,'Scen 3'!AH41,'Scen 4'!AH41,'Scen 5'!AH41,'Scen 6'!AH41,'Scen 7'!AH41,'Scen 8'!AH41,'Scen 9'!AH41)-\nCHOOSE($L$2,'Scen 1'!AH41,'Scen 2'!AH41,'Scen 3'!AH41,'Scen 4'!AH41,'Scen 5'!AH41,'Scen 6'!AH41,'Scen 7'!AH41,'Scen 8'!AH41,'Scen 9'!AH41),\"\")","v":-0.97308151209949045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI41,'Scen 2'!AI41,'Scen 3'!AI41,'Scen 4'!AI41,'Scen 5'!AI41,'Scen 6'!AI41,'Scen 7'!AI41,'Scen 8'!AI41,'Scen 9'!AI41)-\nCHOOSE($L$2,'Scen 1'!AI41,'Scen 2'!AI41,'Scen 3'!AI41,'Scen 4'!AI41,'Scen 5'!AI41,'Scen 6'!AI41,'Scen 7'!AI41,'Scen 8'!AI41,'Scen 9'!AI41),\"\")","v":-2.4884357719106163},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ41,'Scen 2'!AJ41,'Scen 3'!AJ41,'Scen 4'!AJ41,'Scen 5'!AJ41,'Scen 6'!AJ41,'Scen 7'!AJ41,'Scen 8'!AJ41,'Scen 9'!AJ41)-\nCHOOSE($L$2,'Scen 1'!AJ41,'Scen 2'!AJ41,'Scen 3'!AJ41,'Scen 4'!AJ41,'Scen 5'!AJ41,'Scen 6'!AJ41,'Scen 7'!AJ41,'Scen 8'!AJ41,'Scen 9'!AJ41),\"\")","v":-2.8583388313640654},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK41,'Scen 2'!AK41,'Scen 3'!AK41,'Scen 4'!AK41,'Scen 5'!AK41,'Scen 6'!AK41,'Scen 7'!AK41,'Scen 8'!AK41,'Scen 9'!AK41)-\nCHOOSE($L$2,'Scen 1'!AK41,'Scen 2'!AK41,'Scen 3'!AK41,'Scen 4'!AK41,'Scen 5'!AK41,'Scen 6'!AK41,'Scen 7'!AK41,'Scen 8'!AK41,'Scen 9'!AK41),\"\")","v":3.3212504669057097},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL41,'Scen 2'!AL41,'Scen 3'!AL41,'Scen 4'!AL41,'Scen 5'!AL41,'Scen 6'!AL41,'Scen 7'!AL41,'Scen 8'!AL41,'Scen 9'!AL41)-\nCHOOSE($L$2,'Scen 1'!AL41,'Scen 2'!AL41,'Scen 3'!AL41,'Scen 4'!AL41,'Scen 5'!AL41,'Scen 6'!AL41,'Scen 7'!AL41,'Scen 8'!AL41,'Scen 9'!AL41),\"\")","v":0.66471378904498835},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM41,'Scen 2'!AM41,'Scen 3'!AM41,'Scen 4'!AM41,'Scen 5'!AM41,'Scen 6'!AM41,'Scen 7'!AM41,'Scen 8'!AM41,'Scen 9'!AM41)-\nCHOOSE($L$2,'Scen 1'!AM41,'Scen 2'!AM41,'Scen 3'!AM41,'Scen 4'!AM41,'Scen 5'!AM41,'Scen 6'!AM41,'Scen 7'!AM41,'Scen 8'!AM41,'Scen 9'!AM41),\"\")","v":37.329655587450731},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN41,'Scen 2'!AN41,'Scen 3'!AN41,'Scen 4'!AN41,'Scen 5'!AN41,'Scen 6'!AN41,'Scen 7'!AN41,'Scen 8'!AN41,'Scen 9'!AN41)-\nCHOOSE($L$2,'Scen 1'!AN41,'Scen 2'!AN41,'Scen 3'!AN41,'Scen 4'!AN41,'Scen 5'!AN41,'Scen 6'!AN41,'Scen 7'!AN41,'Scen 8'!AN41,'Scen 9'!AN41),\"\")","v":35.652953886000823},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO41,'Scen 2'!AO41,'Scen 3'!AO41,'Scen 4'!AO41,'Scen 5'!AO41,'Scen 6'!AO41,'Scen 7'!AO41,'Scen 8'!AO41,'Scen 9'!AO41)-\nCHOOSE($L$2,'Scen 1'!AO41,'Scen 2'!AO41,'Scen 3'!AO41,'Scen 4'!AO41,'Scen 5'!AO41,'Scen 6'!AO41,'Scen 7'!AO41,'Scen 8'!AO41,'Scen 9'!AO41),\"\")","v":33.937348726376769},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP41,'Scen 2'!AP41,'Scen 3'!AP41,'Scen 4'!AP41,'Scen 5'!AP41,'Scen 6'!AP41,'Scen 7'!AP41,'Scen 8'!AP41,'Scen 9'!AP41)-\nCHOOSE($L$2,'Scen 1'!AP41,'Scen 2'!AP41,'Scen 3'!AP41,'Scen 4'!AP41,'Scen 5'!AP41,'Scen 6'!AP41,'Scen 7'!AP41,'Scen 8'!AP41,'Scen 9'!AP41),\"\")","v":32.170275411963978},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ41,'Scen 2'!AQ41,'Scen 3'!AQ41,'Scen 4'!AQ41,'Scen 5'!AQ41,'Scen 6'!AQ41,'Scen 7'!AQ41,'Scen 8'!AQ41,'Scen 9'!AQ41)-\nCHOOSE($L$2,'Scen 1'!AQ41,'Scen 2'!AQ41,'Scen 3'!AQ41,'Scen 4'!AQ41,'Scen 5'!AQ41,'Scen 6'!AQ41,'Scen 7'!AQ41,'Scen 8'!AQ41,'Scen 9'!AQ41),\"\")","v":25.126190792942428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR41,'Scen 2'!AR41,'Scen 3'!AR41,'Scen 4'!AR41,'Scen 5'!AR41,'Scen 6'!AR41,'Scen 7'!AR41,'Scen 8'!AR41,'Scen 9'!AR41)-\nCHOOSE($L$2,'Scen 1'!AR41,'Scen 2'!AR41,'Scen 3'!AR41,'Scen 4'!AR41,'Scen 5'!AR41,'Scen 6'!AR41,'Scen 7'!AR41,'Scen 8'!AR41,'Scen 9'!AR41),\"\")","v":23.094782740526618},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS41,'Scen 2'!AS41,'Scen 3'!AS41,'Scen 4'!AS41,'Scen 5'!AS41,'Scen 6'!AS41,'Scen 7'!AS41,'Scen 8'!AS41,'Scen 9'!AS41)-\nCHOOSE($L$2,'Scen 1'!AS41,'Scen 2'!AS41,'Scen 3'!AS41,'Scen 4'!AS41,'Scen 5'!AS41,'Scen 6'!AS41,'Scen 7'!AS41,'Scen 8'!AS41,'Scen 9'!AS41),\"\")","v":21.002432446538332},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT41,'Scen 2'!AT41,'Scen 3'!AT41,'Scen 4'!AT41,'Scen 5'!AT41,'Scen 6'!AT41,'Scen 7'!AT41,'Scen 8'!AT41,'Scen 9'!AT41)-\nCHOOSE($L$2,'Scen 1'!AT41,'Scen 2'!AT41,'Scen 3'!AT41,'Scen 4'!AT41,'Scen 5'!AT41,'Scen 6'!AT41,'Scen 7'!AT41,'Scen 8'!AT41,'Scen 9'!AT41),\"\")","v":18.8473116437304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU41,'Scen 2'!AU41,'Scen 3'!AU41,'Scen 4'!AU41,'Scen 5'!AU41,'Scen 6'!AU41,'Scen 7'!AU41,'Scen 8'!AU41,'Scen 9'!AU41)-\nCHOOSE($L$2,'Scen 1'!AU41,'Scen 2'!AU41,'Scen 3'!AU41,'Scen 4'!AU41,'Scen 5'!AU41,'Scen 6'!AU41,'Scen 7'!AU41,'Scen 8'!AU41,'Scen 9'!AU41),\"\")","v":16.627537216838235},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV41,'Scen 2'!AV41,'Scen 3'!AV41,'Scen 4'!AV41,'Scen 5'!AV41,'Scen 6'!AV41,'Scen 7'!AV41,'Scen 8'!AV41,'Scen 9'!AV41)-\nCHOOSE($L$2,'Scen 1'!AV41,'Scen 2'!AV41,'Scen 3'!AV41,'Scen 4'!AV41,'Scen 5'!AV41,'Scen 6'!AV41,'Scen 7'!AV41,'Scen 8'!AV41,'Scen 9'!AV41),\"\")","v":11.200221911922014},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW41,'Scen 2'!AW41,'Scen 3'!AW41,'Scen 4'!AW41,'Scen 5'!AW41,'Scen 6'!AW41,'Scen 7'!AW41,'Scen 8'!AW41,'Scen 9'!AW41)-\nCHOOSE($L$2,'Scen 1'!AW41,'Scen 2'!AW41,'Scen 3'!AW41,'Scen 4'!AW41,'Scen 5'!AW41,'Scen 6'!AW41,'Scen 7'!AW41,'Scen 8'!AW41,'Scen 9'!AW41),\"\")","v":8.7510347930755952},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX41,'Scen 2'!AX41,'Scen 3'!AX41,'Scen 4'!AX41,'Scen 5'!AX41,'Scen 6'!AX41,'Scen 7'!AX41,'Scen 8'!AX41,'Scen 9'!AX41)-\nCHOOSE($L$2,'Scen 1'!AX41,'Scen 2'!AX41,'Scen 3'!AX41,'Scen 4'!AX41,'Scen 5'!AX41,'Scen 6'!AX41,'Scen 7'!AX41,'Scen 8'!AX41,'Scen 9'!AX41),\"\")","v":6.22837206066378},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY41,'Scen 2'!AY41,'Scen 3'!AY41,'Scen 4'!AY41,'Scen 5'!AY41,'Scen 6'!AY41,'Scen 7'!AY41,'Scen 8'!AY41,'Scen 9'!AY41)-\nCHOOSE($L$2,'Scen 1'!AY41,'Scen 2'!AY41,'Scen 3'!AY41,'Scen 4'!AY41,'Scen 5'!AY41,'Scen 6'!AY41,'Scen 7'!AY41,'Scen 8'!AY41,'Scen 9'!AY41),\"\")","v":3.6300294462796097},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ41,'Scen 2'!AZ41,'Scen 3'!AZ41,'Scen 4'!AZ41,'Scen 5'!AZ41,'Scen 6'!AZ41,'Scen 7'!AZ41,'Scen 8'!AZ41,'Scen 9'!AZ41)-\nCHOOSE($L$2,'Scen 1'!AZ41,'Scen 2'!AZ41,'Scen 3'!AZ41,'Scen 4'!AZ41,'Scen 5'!AZ41,'Scen 6'!AZ41,'Scen 7'!AZ41,'Scen 8'!AZ41,'Scen 9'!AZ41),\"\")","v":0.95373655346391506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA41,'Scen 2'!BA41,'Scen 3'!BA41,'Scen 4'!BA41,'Scen 5'!BA41,'Scen 6'!BA41,'Scen 7'!BA41,'Scen 8'!BA41,'Scen 9'!BA41)-\nCHOOSE($L$2,'Scen 1'!BA41,'Scen 2'!BA41,'Scen 3'!BA41,'Scen 4'!BA41,'Scen 5'!BA41,'Scen 6'!BA41,'Scen 7'!BA41,'Scen 8'!BA41,'Scen 9'!BA41),\"\")","v":5.9446807105686138E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB41,'Scen 2'!BB41,'Scen 3'!BB41,'Scen 4'!BB41,'Scen 5'!BB41,'Scen 6'!BB41,'Scen 7'!BB41,'Scen 8'!BB41,'Scen 9'!BB41)-\nCHOOSE($L$2,'Scen 1'!BB41,'Scen 2'!BB41,'Scen 3'!BB41,'Scen 4'!BB41,'Scen 5'!BB41,'Scen 6'!BB41,'Scen 7'!BB41,'Scen 8'!BB41,'Scen 9'!BB41),\"\")","v":6.1230211318856725E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC41,'Scen 2'!BC41,'Scen 3'!BC41,'Scen 4'!BC41,'Scen 5'!BC41,'Scen 6'!BC41,'Scen 7'!BC41,'Scen 8'!BC41,'Scen 9'!BC41)-\nCHOOSE($L$2,'Scen 1'!BC41,'Scen 2'!BC41,'Scen 3'!BC41,'Scen 4'!BC41,'Scen 5'!BC41,'Scen 6'!BC41,'Scen 7'!BC41,'Scen 8'!BC41,'Scen 9'!BC41),\"\")","v":6.3067117658422434E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD41,'Scen 2'!BD41,'Scen 3'!BD41,'Scen 4'!BD41,'Scen 5'!BD41,'Scen 6'!BD41,'Scen 7'!BD41,'Scen 8'!BD41,'Scen 9'!BD41)-\nCHOOSE($L$2,'Scen 1'!BD41,'Scen 2'!BD41,'Scen 3'!BD41,'Scen 4'!BD41,'Scen 5'!BD41,'Scen 6'!BD41,'Scen 7'!BD41,'Scen 8'!BD41,'Scen 9'!BD41),\"\")","v":6.495913118817509E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE41,'Scen 2'!BE41,'Scen 3'!BE41,'Scen 4'!BE41,'Scen 5'!BE41,'Scen 6'!BE41,'Scen 7'!BE41,'Scen 8'!BE41,'Scen 9'!BE41)-\nCHOOSE($L$2,'Scen 1'!BE41,'Scen 2'!BE41,'Scen 3'!BE41,'Scen 4'!BE41,'Scen 5'!BE41,'Scen 6'!BE41,'Scen 7'!BE41,'Scen 8'!BE41,'Scen 9'!BE41),\"\")","v":6.6907905123820346E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF41,'Scen 2'!BF41,'Scen 3'!BF41,'Scen 4'!BF41,'Scen 5'!BF41,'Scen 6'!BF41,'Scen 7'!BF41,'Scen 8'!BF41,'Scen 9'!BF41)-\nCHOOSE($L$2,'Scen 1'!BF41,'Scen 2'!BF41,'Scen 3'!BF41,'Scen 4'!BF41,'Scen 5'!BF41,'Scen 6'!BF41,'Scen 7'!BF41,'Scen 8'!BF41,'Scen 9'!BF41),\"\")","v":5.9446807105686138E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG41,'Scen 2'!BG41,'Scen 3'!BG41,'Scen 4'!BG41,'Scen 5'!BG41,'Scen 6'!BG41,'Scen 7'!BG41,'Scen 8'!BG41,'Scen 9'!BG41)-\nCHOOSE($L$2,'Scen 1'!BG41,'Scen 2'!BG41,'Scen 3'!BG41,'Scen 4'!BG41,'Scen 5'!BG41,'Scen 6'!BG41,'Scen 7'!BG41,'Scen 8'!BG41,'Scen 9'!BG41),\"\")","v":6.1230211318856725E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH41,'Scen 2'!BH41,'Scen 3'!BH41,'Scen 4'!BH41,'Scen 5'!BH41,'Scen 6'!BH41,'Scen 7'!BH41,'Scen 8'!BH41,'Scen 9'!BH41)-\nCHOOSE($L$2,'Scen 1'!BH41,'Scen 2'!BH41,'Scen 3'!BH41,'Scen 4'!BH41,'Scen 5'!BH41,'Scen 6'!BH41,'Scen 7'!BH41,'Scen 8'!BH41,'Scen 9'!BH41),\"\")","v":6.3067117658422434E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI41,'Scen 2'!BI41,'Scen 3'!BI41,'Scen 4'!BI41,'Scen 5'!BI41,'Scen 6'!BI41,'Scen 7'!BI41,'Scen 8'!BI41,'Scen 9'!BI41)-\nCHOOSE($L$2,'Scen 1'!BI41,'Scen 2'!BI41,'Scen 3'!BI41,'Scen 4'!BI41,'Scen 5'!BI41,'Scen 6'!BI41,'Scen 7'!BI41,'Scen 8'!BI41,'Scen 9'!BI41),\"\")","v":6.495913118817509E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ41,'Scen 2'!BJ41,'Scen 3'!BJ41,'Scen 4'!BJ41,'Scen 5'!BJ41,'Scen 6'!BJ41,'Scen 7'!BJ41,'Scen 8'!BJ41,'Scen 9'!BJ41)-\nCHOOSE($L$2,'Scen 1'!BJ41,'Scen 2'!BJ41,'Scen 3'!BJ41,'Scen 4'!BJ41,'Scen 5'!BJ41,'Scen 6'!BJ41,'Scen 7'!BJ41,'Scen 8'!BJ41,'Scen 9'!BJ41),\"\")","v":6.6907905123820346E-2}]
[null,null,null,null,"Embedded debt accretion",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y42,'Scen 2'!Y42,'Scen 3'!Y42,'Scen 4'!Y42,'Scen 5'!Y42,'Scen 6'!Y42,'Scen 7'!Y42,'Scen 8'!Y42,'Scen 9'!Y42)-\nCHOOSE($L$2,'Scen 1'!Y42,'Scen 2'!Y42,'Scen 3'!Y42,'Scen 4'!Y42,'Scen 5'!Y42,'Scen 6'!Y42,'Scen 7'!Y42,'Scen 8'!Y42,'Scen 9'!Y42),\"\")","v":-346.60032438615644},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA42,'Scen 2'!AA42,'Scen 3'!AA42,'Scen 4'!AA42,'Scen 5'!AA42,'Scen 6'!AA42,'Scen 7'!AA42,'Scen 8'!AA42,'Scen 9'!AA42)-\nCHOOSE($L$2,'Scen 1'!AA42,'Scen 2'!AA42,'Scen 3'!AA42,'Scen 4'!AA42,'Scen 5'!AA42,'Scen 6'!AA42,'Scen 7'!AA42,'Scen 8'!AA42,'Scen 9'!AA42),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB42,'Scen 2'!AB42,'Scen 3'!AB42,'Scen 4'!AB42,'Scen 5'!AB42,'Scen 6'!AB42,'Scen 7'!AB42,'Scen 8'!AB42,'Scen 9'!AB42)-\nCHOOSE($L$2,'Scen 1'!AB42,'Scen 2'!AB42,'Scen 3'!AB42,'Scen 4'!AB42,'Scen 5'!AB42,'Scen 6'!AB42,'Scen 7'!AB42,'Scen 8'!AB42,'Scen 9'!AB42),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC42,'Scen 2'!AC42,'Scen 3'!AC42,'Scen 4'!AC42,'Scen 5'!AC42,'Scen 6'!AC42,'Scen 7'!AC42,'Scen 8'!AC42,'Scen 9'!AC42)-\nCHOOSE($L$2,'Scen 1'!AC42,'Scen 2'!AC42,'Scen 3'!AC42,'Scen 4'!AC42,'Scen 5'!AC42,'Scen 6'!AC42,'Scen 7'!AC42,'Scen 8'!AC42,'Scen 9'!AC42),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD42,'Scen 2'!AD42,'Scen 3'!AD42,'Scen 4'!AD42,'Scen 5'!AD42,'Scen 6'!AD42,'Scen 7'!AD42,'Scen 8'!AD42,'Scen 9'!AD42)-\nCHOOSE($L$2,'Scen 1'!AD42,'Scen 2'!AD42,'Scen 3'!AD42,'Scen 4'!AD42,'Scen 5'!AD42,'Scen 6'!AD42,'Scen 7'!AD42,'Scen 8'!AD42,'Scen 9'!AD42),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE42,'Scen 2'!AE42,'Scen 3'!AE42,'Scen 4'!AE42,'Scen 5'!AE42,'Scen 6'!AE42,'Scen 7'!AE42,'Scen 8'!AE42,'Scen 9'!AE42)-\nCHOOSE($L$2,'Scen 1'!AE42,'Scen 2'!AE42,'Scen 3'!AE42,'Scen 4'!AE42,'Scen 5'!AE42,'Scen 6'!AE42,'Scen 7'!AE42,'Scen 8'!AE42,'Scen 9'!AE42),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF42,'Scen 2'!AF42,'Scen 3'!AF42,'Scen 4'!AF42,'Scen 5'!AF42,'Scen 6'!AF42,'Scen 7'!AF42,'Scen 8'!AF42,'Scen 9'!AF42)-\nCHOOSE($L$2,'Scen 1'!AF42,'Scen 2'!AF42,'Scen 3'!AF42,'Scen 4'!AF42,'Scen 5'!AF42,'Scen 6'!AF42,'Scen 7'!AF42,'Scen 8'!AF42,'Scen 9'!AF42),\"\")","v":-47.243514366482387},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG42,'Scen 2'!AG42,'Scen 3'!AG42,'Scen 4'!AG42,'Scen 5'!AG42,'Scen 6'!AG42,'Scen 7'!AG42,'Scen 8'!AG42,'Scen 9'!AG42)-\nCHOOSE($L$2,'Scen 1'!AG42,'Scen 2'!AG42,'Scen 3'!AG42,'Scen 4'!AG42,'Scen 5'!AG42,'Scen 6'!AG42,'Scen 7'!AG42,'Scen 8'!AG42,'Scen 9'!AG42),\"\")","v":-3.575214083251538},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH42,'Scen 2'!AH42,'Scen 3'!AH42,'Scen 4'!AH42,'Scen 5'!AH42,'Scen 6'!AH42,'Scen 7'!AH42,'Scen 8'!AH42,'Scen 9'!AH42)-\nCHOOSE($L$2,'Scen 1'!AH42,'Scen 2'!AH42,'Scen 3'!AH42,'Scen 4'!AH42,'Scen 5'!AH42,'Scen 6'!AH42,'Scen 7'!AH42,'Scen 8'!AH42,'Scen 9'!AH42),\"\")","v":-202.48567083392993},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI42,'Scen 2'!AI42,'Scen 3'!AI42,'Scen 4'!AI42,'Scen 5'!AI42,'Scen 6'!AI42,'Scen 7'!AI42,'Scen 8'!AI42,'Scen 9'!AI42)-\nCHOOSE($L$2,'Scen 1'!AI42,'Scen 2'!AI42,'Scen 3'!AI42,'Scen 4'!AI42,'Scen 5'!AI42,'Scen 6'!AI42,'Scen 7'!AI42,'Scen 8'!AI42,'Scen 9'!AI42),\"\")","v":-237.22080901110877},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ42,'Scen 2'!AJ42,'Scen 3'!AJ42,'Scen 4'!AJ42,'Scen 5'!AJ42,'Scen 6'!AJ42,'Scen 7'!AJ42,'Scen 8'!AJ42,'Scen 9'!AJ42)-\nCHOOSE($L$2,'Scen 1'!AJ42,'Scen 2'!AJ42,'Scen 3'!AJ42,'Scen 4'!AJ42,'Scen 5'!AJ42,'Scen 6'!AJ42,'Scen 7'!AJ42,'Scen 8'!AJ42,'Scen 9'!AJ42),\"\")","v":33.706180396973814},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK42,'Scen 2'!AK42,'Scen 3'!AK42,'Scen 4'!AK42,'Scen 5'!AK42,'Scen 6'!AK42,'Scen 7'!AK42,'Scen 8'!AK42,'Scen 9'!AK42)-\nCHOOSE($L$2,'Scen 1'!AK42,'Scen 2'!AK42,'Scen 3'!AK42,'Scen 4'!AK42,'Scen 5'!AK42,'Scen 6'!AK42,'Scen 7'!AK42,'Scen 8'!AK42,'Scen 9'!AK42),\"\")","v":90.829236009715842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL42,'Scen 2'!AL42,'Scen 3'!AL42,'Scen 4'!AL42,'Scen 5'!AL42,'Scen 6'!AL42,'Scen 7'!AL42,'Scen 8'!AL42,'Scen 9'!AL42)-\nCHOOSE($L$2,'Scen 1'!AL42,'Scen 2'!AL42,'Scen 3'!AL42,'Scen 4'!AL42,'Scen 5'!AL42,'Scen 6'!AL42,'Scen 7'!AL42,'Scen 8'!AL42,'Scen 9'!AL42),\"\")","v":40.443768126442095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM42,'Scen 2'!AM42,'Scen 3'!AM42,'Scen 4'!AM42,'Scen 5'!AM42,'Scen 6'!AM42,'Scen 7'!AM42,'Scen 8'!AM42,'Scen 9'!AM42)-\nCHOOSE($L$2,'Scen 1'!AM42,'Scen 2'!AM42,'Scen 3'!AM42,'Scen 4'!AM42,'Scen 5'!AM42,'Scen 6'!AM42,'Scen 7'!AM42,'Scen 8'!AM42,'Scen 9'!AM42),\"\")","v":8.8538926142458294},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN42,'Scen 2'!AN42,'Scen 3'!AN42,'Scen 4'!AN42,'Scen 5'!AN42,'Scen 6'!AN42,'Scen 7'!AN42,'Scen 8'!AN42,'Scen 9'!AN42)-\nCHOOSE($L$2,'Scen 1'!AN42,'Scen 2'!AN42,'Scen 3'!AN42,'Scen 4'!AN42,'Scen 5'!AN42,'Scen 6'!AN42,'Scen 7'!AN42,'Scen 8'!AN42,'Scen 9'!AN42),\"\")","v":6.1624391225727493E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO42,'Scen 2'!AO42,'Scen 3'!AO42,'Scen 4'!AO42,'Scen 5'!AO42,'Scen 6'!AO42,'Scen 7'!AO42,'Scen 8'!AO42,'Scen 9'!AO42)-\nCHOOSE($L$2,'Scen 1'!AO42,'Scen 2'!AO42,'Scen 3'!AO42,'Scen 4'!AO42,'Scen 5'!AO42,'Scen 6'!AO42,'Scen 7'!AO42,'Scen 8'!AO42,'Scen 9'!AO42),\"\")","v":6.3473122962513173E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP42,'Scen 2'!AP42,'Scen 3'!AP42,'Scen 4'!AP42,'Scen 5'!AP42,'Scen 6'!AP42,'Scen 7'!AP42,'Scen 8'!AP42,'Scen 9'!AP42)-\nCHOOSE($L$2,'Scen 1'!AP42,'Scen 2'!AP42,'Scen 3'!AP42,'Scen 4'!AP42,'Scen 5'!AP42,'Scen 6'!AP42,'Scen 7'!AP42,'Scen 8'!AP42,'Scen 9'!AP42),\"\")","v":6.5377316651826334E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ42,'Scen 2'!AQ42,'Scen 3'!AQ42,'Scen 4'!AQ42,'Scen 5'!AQ42,'Scen 6'!AQ42,'Scen 7'!AQ42,'Scen 8'!AQ42,'Scen 9'!AQ42)-\nCHOOSE($L$2,'Scen 1'!AQ42,'Scen 2'!AQ42,'Scen 3'!AQ42,'Scen 4'!AQ42,'Scen 5'!AQ42,'Scen 6'!AQ42,'Scen 7'!AQ42,'Scen 8'!AQ42,'Scen 9'!AQ42),\"\")","v":-1.4173054309944533},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR42,'Scen 2'!AR42,'Scen 3'!AR42,'Scen 4'!AR42,'Scen 5'!AR42,'Scen 6'!AR42,'Scen 7'!AR42,'Scen 8'!AR42,'Scen 9'!AR42)-\nCHOOSE($L$2,'Scen 1'!AR42,'Scen 2'!AR42,'Scen 3'!AR42,'Scen 4'!AR42,'Scen 5'!AR42,'Scen 6'!AR42,'Scen 7'!AR42,'Scen 8'!AR42,'Scen 9'!AR42),\"\")","v":-1.4598245939242958},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS42,'Scen 2'!AS42,'Scen 3'!AS42,'Scen 4'!AS42,'Scen 5'!AS42,'Scen 6'!AS42,'Scen 7'!AS42,'Scen 8'!AS42,'Scen 9'!AS42)-\nCHOOSE($L$2,'Scen 1'!AS42,'Scen 2'!AS42,'Scen 3'!AS42,'Scen 4'!AS42,'Scen 5'!AS42,'Scen 6'!AS42,'Scen 7'!AS42,'Scen 8'!AS42,'Scen 9'!AS42),\"\")","v":-1.5036193317420157},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT42,'Scen 2'!AT42,'Scen 3'!AT42,'Scen 4'!AT42,'Scen 5'!AT42,'Scen 6'!AT42,'Scen 7'!AT42,'Scen 8'!AT42,'Scen 9'!AT42)-\nCHOOSE($L$2,'Scen 1'!AT42,'Scen 2'!AT42,'Scen 3'!AT42,'Scen 4'!AT42,'Scen 5'!AT42,'Scen 6'!AT42,'Scen 7'!AT42,'Scen 8'!AT42,'Scen 9'!AT42),\"\")","v":-1.5487279116942752},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU42,'Scen 2'!AU42,'Scen 3'!AU42,'Scen 4'!AU42,'Scen 5'!AU42,'Scen 6'!AU42,'Scen 7'!AU42,'Scen 8'!AU42,'Scen 9'!AU42)-\nCHOOSE($L$2,'Scen 1'!AU42,'Scen 2'!AU42,'Scen 3'!AU42,'Scen 4'!AU42,'Scen 5'!AU42,'Scen 6'!AU42,'Scen 7'!AU42,'Scen 8'!AU42,'Scen 9'!AU42),\"\")","v":-1.5951897490450975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV42,'Scen 2'!AV42,'Scen 3'!AV42,'Scen 4'!AV42,'Scen 5'!AV42,'Scen 6'!AV42,'Scen 7'!AV42,'Scen 8'!AV42,'Scen 9'!AV42)-\nCHOOSE($L$2,'Scen 1'!AV42,'Scen 2'!AV42,'Scen 3'!AV42,'Scen 4'!AV42,'Scen 5'!AV42,'Scen 6'!AV42,'Scen 7'!AV42,'Scen 8'!AV42,'Scen 9'!AV42),\"\")","v":-1.4173054309944426},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW42,'Scen 2'!AW42,'Scen 3'!AW42,'Scen 4'!AW42,'Scen 5'!AW42,'Scen 6'!AW42,'Scen 7'!AW42,'Scen 8'!AW42,'Scen 9'!AW42)-\nCHOOSE($L$2,'Scen 1'!AW42,'Scen 2'!AW42,'Scen 3'!AW42,'Scen 4'!AW42,'Scen 5'!AW42,'Scen 6'!AW42,'Scen 7'!AW42,'Scen 8'!AW42,'Scen 9'!AW42),\"\")","v":-1.459824593924278},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX42,'Scen 2'!AX42,'Scen 3'!AX42,'Scen 4'!AX42,'Scen 5'!AX42,'Scen 6'!AX42,'Scen 7'!AX42,'Scen 8'!AX42,'Scen 9'!AX42)-\nCHOOSE($L$2,'Scen 1'!AX42,'Scen 2'!AX42,'Scen 3'!AX42,'Scen 4'!AX42,'Scen 5'!AX42,'Scen 6'!AX42,'Scen 7'!AX42,'Scen 8'!AX42,'Scen 9'!AX42),\"\")","v":-1.503619331742085},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY42,'Scen 2'!AY42,'Scen 3'!AY42,'Scen 4'!AY42,'Scen 5'!AY42,'Scen 6'!AY42,'Scen 7'!AY42,'Scen 8'!AY42,'Scen 9'!AY42)-\nCHOOSE($L$2,'Scen 1'!AY42,'Scen 2'!AY42,'Scen 3'!AY42,'Scen 4'!AY42,'Scen 5'!AY42,'Scen 6'!AY42,'Scen 7'!AY42,'Scen 8'!AY42,'Scen 9'!AY42),\"\")","v":-1.548727911694316},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ42,'Scen 2'!AZ42,'Scen 3'!AZ42,'Scen 4'!AZ42,'Scen 5'!AZ42,'Scen 6'!AZ42,'Scen 7'!AZ42,'Scen 8'!AZ42,'Scen 9'!AZ42)-\nCHOOSE($L$2,'Scen 1'!AZ42,'Scen 2'!AZ42,'Scen 3'!AZ42,'Scen 4'!AZ42,'Scen 5'!AZ42,'Scen 6'!AZ42,'Scen 7'!AZ42,'Scen 8'!AZ42,'Scen 9'!AZ42),\"\")","v":-1.5951897490450893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA42,'Scen 2'!BA42,'Scen 3'!BA42,'Scen 4'!BA42,'Scen 5'!BA42,'Scen 6'!BA42,'Scen 7'!BA42,'Scen 8'!BA42,'Scen 9'!BA42)-\nCHOOSE($L$2,'Scen 1'!BA42,'Scen 2'!BA42,'Scen 3'!BA42,'Scen 4'!BA42,'Scen 5'!BA42,'Scen 6'!BA42,'Scen 7'!BA42,'Scen 8'!BA42,'Scen 9'!BA42),\"\")","v":-1.4173054309944466},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB42,'Scen 2'!BB42,'Scen 3'!BB42,'Scen 4'!BB42,'Scen 5'!BB42,'Scen 6'!BB42,'Scen 7'!BB42,'Scen 8'!BB42,'Scen 9'!BB42)-\nCHOOSE($L$2,'Scen 1'!BB42,'Scen 2'!BB42,'Scen 3'!BB42,'Scen 4'!BB42,'Scen 5'!BB42,'Scen 6'!BB42,'Scen 7'!BB42,'Scen 8'!BB42,'Scen 9'!BB42),\"\")","v":-1.45982459392428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC42,'Scen 2'!BC42,'Scen 3'!BC42,'Scen 4'!BC42,'Scen 5'!BC42,'Scen 6'!BC42,'Scen 7'!BC42,'Scen 8'!BC42,'Scen 9'!BC42)-\nCHOOSE($L$2,'Scen 1'!BC42,'Scen 2'!BC42,'Scen 3'!BC42,'Scen 4'!BC42,'Scen 5'!BC42,'Scen 6'!BC42,'Scen 7'!BC42,'Scen 8'!BC42,'Scen 9'!BC42),\"\")","v":-1.5036193317420086},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD42,'Scen 2'!BD42,'Scen 3'!BD42,'Scen 4'!BD42,'Scen 5'!BD42,'Scen 6'!BD42,'Scen 7'!BD42,'Scen 8'!BD42,'Scen 9'!BD42)-\nCHOOSE($L$2,'Scen 1'!BD42,'Scen 2'!BD42,'Scen 3'!BD42,'Scen 4'!BD42,'Scen 5'!BD42,'Scen 6'!BD42,'Scen 7'!BD42,'Scen 8'!BD42,'Scen 9'!BD42),\"\")","v":-1.5487279116942687},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE42,'Scen 2'!BE42,'Scen 3'!BE42,'Scen 4'!BE42,'Scen 5'!BE42,'Scen 6'!BE42,'Scen 7'!BE42,'Scen 8'!BE42,'Scen 9'!BE42)-\nCHOOSE($L$2,'Scen 1'!BE42,'Scen 2'!BE42,'Scen 3'!BE42,'Scen 4'!BE42,'Scen 5'!BE42,'Scen 6'!BE42,'Scen 7'!BE42,'Scen 8'!BE42,'Scen 9'!BE42),\"\")","v":-1.595189749045097},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF42,'Scen 2'!BF42,'Scen 3'!BF42,'Scen 4'!BF42,'Scen 5'!BF42,'Scen 6'!BF42,'Scen 7'!BF42,'Scen 8'!BF42,'Scen 9'!BF42)-\nCHOOSE($L$2,'Scen 1'!BF42,'Scen 2'!BF42,'Scen 3'!BF42,'Scen 4'!BF42,'Scen 5'!BF42,'Scen 6'!BF42,'Scen 7'!BF42,'Scen 8'!BF42,'Scen 9'!BF42),\"\")","v":-1.4173054309944466},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG42,'Scen 2'!BG42,'Scen 3'!BG42,'Scen 4'!BG42,'Scen 5'!BG42,'Scen 6'!BG42,'Scen 7'!BG42,'Scen 8'!BG42,'Scen 9'!BG42)-\nCHOOSE($L$2,'Scen 1'!BG42,'Scen 2'!BG42,'Scen 3'!BG42,'Scen 4'!BG42,'Scen 5'!BG42,'Scen 6'!BG42,'Scen 7'!BG42,'Scen 8'!BG42,'Scen 9'!BG42),\"\")","v":-1.45982459392428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH42,'Scen 2'!BH42,'Scen 3'!BH42,'Scen 4'!BH42,'Scen 5'!BH42,'Scen 6'!BH42,'Scen 7'!BH42,'Scen 8'!BH42,'Scen 9'!BH42)-\nCHOOSE($L$2,'Scen 1'!BH42,'Scen 2'!BH42,'Scen 3'!BH42,'Scen 4'!BH42,'Scen 5'!BH42,'Scen 6'!BH42,'Scen 7'!BH42,'Scen 8'!BH42,'Scen 9'!BH42),\"\")","v":-1.5036193317420086},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI42,'Scen 2'!BI42,'Scen 3'!BI42,'Scen 4'!BI42,'Scen 5'!BI42,'Scen 6'!BI42,'Scen 7'!BI42,'Scen 8'!BI42,'Scen 9'!BI42)-\nCHOOSE($L$2,'Scen 1'!BI42,'Scen 2'!BI42,'Scen 3'!BI42,'Scen 4'!BI42,'Scen 5'!BI42,'Scen 6'!BI42,'Scen 7'!BI42,'Scen 8'!BI42,'Scen 9'!BI42),\"\")","v":-1.5487279116942687},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ42,'Scen 2'!BJ42,'Scen 3'!BJ42,'Scen 4'!BJ42,'Scen 5'!BJ42,'Scen 6'!BJ42,'Scen 7'!BJ42,'Scen 8'!BJ42,'Scen 9'!BJ42)-\nCHOOSE($L$2,'Scen 1'!BJ42,'Scen 2'!BJ42,'Scen 3'!BJ42,'Scen 4'!BJ42,'Scen 5'!BJ42,'Scen 6'!BJ42,'Scen 7'!BJ42,'Scen 8'!BJ42,'Scen 9'!BJ42),\"\")","v":-1.595189749045097}]
[null,null,null,null,"Total index-linked debt accretion",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y43,'Scen 2'!Y43,'Scen 3'!Y43,'Scen 4'!Y43,'Scen 5'!Y43,'Scen 6'!Y43,'Scen 7'!Y43,'Scen 8'!Y43,'Scen 9'!Y43)-\nCHOOSE($L$2,'Scen 1'!Y43,'Scen 2'!Y43,'Scen 3'!Y43,'Scen 4'!Y43,'Scen 5'!Y43,'Scen 6'!Y43,'Scen 7'!Y43,'Scen 8'!Y43,'Scen 9'!Y43),\"\")","v":-577.21416185138787},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA43,'Scen 2'!AA43,'Scen 3'!AA43,'Scen 4'!AA43,'Scen 5'!AA43,'Scen 6'!AA43,'Scen 7'!AA43,'Scen 8'!AA43,'Scen 9'!AA43)-\nCHOOSE($L$2,'Scen 1'!AA43,'Scen 2'!AA43,'Scen 3'!AA43,'Scen 4'!AA43,'Scen 5'!AA43,'Scen 6'!AA43,'Scen 7'!AA43,'Scen 8'!AA43,'Scen 9'!AA43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB43,'Scen 2'!AB43,'Scen 3'!AB43,'Scen 4'!AB43,'Scen 5'!AB43,'Scen 6'!AB43,'Scen 7'!AB43,'Scen 8'!AB43,'Scen 9'!AB43)-\nCHOOSE($L$2,'Scen 1'!AB43,'Scen 2'!AB43,'Scen 3'!AB43,'Scen 4'!AB43,'Scen 5'!AB43,'Scen 6'!AB43,'Scen 7'!AB43,'Scen 8'!AB43,'Scen 9'!AB43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC43,'Scen 2'!AC43,'Scen 3'!AC43,'Scen 4'!AC43,'Scen 5'!AC43,'Scen 6'!AC43,'Scen 7'!AC43,'Scen 8'!AC43,'Scen 9'!AC43)-\nCHOOSE($L$2,'Scen 1'!AC43,'Scen 2'!AC43,'Scen 3'!AC43,'Scen 4'!AC43,'Scen 5'!AC43,'Scen 6'!AC43,'Scen 7'!AC43,'Scen 8'!AC43,'Scen 9'!AC43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD43,'Scen 2'!AD43,'Scen 3'!AD43,'Scen 4'!AD43,'Scen 5'!AD43,'Scen 6'!AD43,'Scen 7'!AD43,'Scen 8'!AD43,'Scen 9'!AD43)-\nCHOOSE($L$2,'Scen 1'!AD43,'Scen 2'!AD43,'Scen 3'!AD43,'Scen 4'!AD43,'Scen 5'!AD43,'Scen 6'!AD43,'Scen 7'!AD43,'Scen 8'!AD43,'Scen 9'!AD43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE43,'Scen 2'!AE43,'Scen 3'!AE43,'Scen 4'!AE43,'Scen 5'!AE43,'Scen 6'!AE43,'Scen 7'!AE43,'Scen 8'!AE43,'Scen 9'!AE43)-\nCHOOSE($L$2,'Scen 1'!AE43,'Scen 2'!AE43,'Scen 3'!AE43,'Scen 4'!AE43,'Scen 5'!AE43,'Scen 6'!AE43,'Scen 7'!AE43,'Scen 8'!AE43,'Scen 9'!AE43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF43,'Scen 2'!AF43,'Scen 3'!AF43,'Scen 4'!AF43,'Scen 5'!AF43,'Scen 6'!AF43,'Scen 7'!AF43,'Scen 8'!AF43,'Scen 9'!AF43)-\nCHOOSE($L$2,'Scen 1'!AF43,'Scen 2'!AF43,'Scen 3'!AF43,'Scen 4'!AF43,'Scen 5'!AF43,'Scen 6'!AF43,'Scen 7'!AF43,'Scen 8'!AF43,'Scen 9'!AF43),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG43,'Scen 2'!AG43,'Scen 3'!AG43,'Scen 4'!AG43,'Scen 5'!AG43,'Scen 6'!AG43,'Scen 7'!AG43,'Scen 8'!AG43,'Scen 9'!AG43)-\nCHOOSE($L$2,'Scen 1'!AG43,'Scen 2'!AG43,'Scen 3'!AG43,'Scen 4'!AG43,'Scen 5'!AG43,'Scen 6'!AG43,'Scen 7'!AG43,'Scen 8'!AG43,'Scen 9'!AG43),\"\")","v":-0.93878910696650664},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH43,'Scen 2'!AH43,'Scen 3'!AH43,'Scen 4'!AH43,'Scen 5'!AH43,'Scen 6'!AH43,'Scen 7'!AH43,'Scen 8'!AH43,'Scen 9'!AH43)-\nCHOOSE($L$2,'Scen 1'!AH43,'Scen 2'!AH43,'Scen 3'!AH43,'Scen 4'!AH43,'Scen 5'!AH43,'Scen 6'!AH43,'Scen 7'!AH43,'Scen 8'!AH43,'Scen 9'!AH43),\"\")","v":-76.026643366979599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI43,'Scen 2'!AI43,'Scen 3'!AI43,'Scen 4'!AI43,'Scen 5'!AI43,'Scen 6'!AI43,'Scen 7'!AI43,'Scen 8'!AI43,'Scen 9'!AI43)-\nCHOOSE($L$2,'Scen 1'!AI43,'Scen 2'!AI43,'Scen 3'!AI43,'Scen 4'!AI43,'Scen 5'!AI43,'Scen 6'!AI43,'Scen 7'!AI43,'Scen 8'!AI43,'Scen 9'!AI43),\"\")","v":-95.94428552644024},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ43,'Scen 2'!AJ43,'Scen 3'!AJ43,'Scen 4'!AJ43,'Scen 5'!AJ43,'Scen 6'!AJ43,'Scen 7'!AJ43,'Scen 8'!AJ43,'Scen 9'!AJ43)-\nCHOOSE($L$2,'Scen 1'!AJ43,'Scen 2'!AJ43,'Scen 3'!AJ43,'Scen 4'!AJ43,'Scen 5'!AJ43,'Scen 6'!AJ43,'Scen 7'!AJ43,'Scen 8'!AJ43,'Scen 9'!AJ43),\"\")","v":10.628589802777995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK43,'Scen 2'!AK43,'Scen 3'!AK43,'Scen 4'!AK43,'Scen 5'!AK43,'Scen 6'!AK43,'Scen 7'!AK43,'Scen 8'!AK43,'Scen 9'!AK43)-\nCHOOSE($L$2,'Scen 1'!AK43,'Scen 2'!AK43,'Scen 3'!AK43,'Scen 4'!AK43,'Scen 5'!AK43,'Scen 6'!AK43,'Scen 7'!AK43,'Scen 8'!AK43,'Scen 9'!AK43),\"\")","v":45.492115939013779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL43,'Scen 2'!AL43,'Scen 3'!AL43,'Scen 4'!AL43,'Scen 5'!AL43,'Scen 6'!AL43,'Scen 7'!AL43,'Scen 8'!AL43,'Scen 9'!AL43)-\nCHOOSE($L$2,'Scen 1'!AL43,'Scen 2'!AL43,'Scen 3'!AL43,'Scen 4'!AL43,'Scen 5'!AL43,'Scen 6'!AL43,'Scen 7'!AL43,'Scen 8'!AL43,'Scen 9'!AL43),\"\")","v":29.787054201451532},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM43,'Scen 2'!AM43,'Scen 3'!AM43,'Scen 4'!AM43,'Scen 5'!AM43,'Scen 6'!AM43,'Scen 7'!AM43,'Scen 8'!AM43,'Scen 9'!AM43)-\nCHOOSE($L$2,'Scen 1'!AM43,'Scen 2'!AM43,'Scen 3'!AM43,'Scen 4'!AM43,'Scen 5'!AM43,'Scen 6'!AM43,'Scen 7'!AM43,'Scen 8'!AM43,'Scen 9'!AM43),\"\")","v":-2.1697138026852301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN43,'Scen 2'!AN43,'Scen 3'!AN43,'Scen 4'!AN43,'Scen 5'!AN43,'Scen 6'!AN43,'Scen 7'!AN43,'Scen 8'!AN43,'Scen 9'!AN43)-\nCHOOSE($L$2,'Scen 1'!AN43,'Scen 2'!AN43,'Scen 3'!AN43,'Scen 4'!AN43,'Scen 5'!AN43,'Scen 6'!AN43,'Scen 7'!AN43,'Scen 8'!AN43,'Scen 9'!AN43),\"\")","v":-12.383030771068903},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO43,'Scen 2'!AO43,'Scen 3'!AO43,'Scen 4'!AO43,'Scen 5'!AO43,'Scen 6'!AO43,'Scen 7'!AO43,'Scen 8'!AO43,'Scen 9'!AO43)-\nCHOOSE($L$2,'Scen 1'!AO43,'Scen 2'!AO43,'Scen 3'!AO43,'Scen 4'!AO43,'Scen 5'!AO43,'Scen 6'!AO43,'Scen 7'!AO43,'Scen 8'!AO43,'Scen 9'!AO43),\"\")","v":-13.224586445027015},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP43,'Scen 2'!AP43,'Scen 3'!AP43,'Scen 4'!AP43,'Scen 5'!AP43,'Scen 6'!AP43,'Scen 7'!AP43,'Scen 8'!AP43,'Scen 9'!AP43)-\nCHOOSE($L$2,'Scen 1'!AP43,'Scen 2'!AP43,'Scen 3'!AP43,'Scen 4'!AP43,'Scen 5'!AP43,'Scen 6'!AP43,'Scen 7'!AP43,'Scen 8'!AP43,'Scen 9'!AP43),\"\")","v":-14.126745233115244},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ43,'Scen 2'!AQ43,'Scen 3'!AQ43,'Scen 4'!AQ43,'Scen 5'!AQ43,'Scen 6'!AQ43,'Scen 7'!AQ43,'Scen 8'!AQ43,'Scen 9'!AQ43)-\nCHOOSE($L$2,'Scen 1'!AQ43,'Scen 2'!AQ43,'Scen 3'!AQ43,'Scen 4'!AQ43,'Scen 5'!AQ43,'Scen 6'!AQ43,'Scen 7'!AQ43,'Scen 8'!AQ43,'Scen 9'!AQ43),\"\")","v":-14.548347463146499},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR43,'Scen 2'!AR43,'Scen 3'!AR43,'Scen 4'!AR43,'Scen 5'!AR43,'Scen 6'!AR43,'Scen 7'!AR43,'Scen 8'!AR43,'Scen 9'!AR43)-\nCHOOSE($L$2,'Scen 1'!AR43,'Scen 2'!AR43,'Scen 3'!AR43,'Scen 4'!AR43,'Scen 5'!AR43,'Scen 6'!AR43,'Scen 7'!AR43,'Scen 8'!AR43,'Scen 9'!AR43),\"\")","v":-15.394533057328545},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS43,'Scen 2'!AS43,'Scen 3'!AS43,'Scen 4'!AS43,'Scen 5'!AS43,'Scen 6'!AS43,'Scen 7'!AS43,'Scen 8'!AS43,'Scen 9'!AS43)-\nCHOOSE($L$2,'Scen 1'!AS43,'Scen 2'!AS43,'Scen 3'!AS43,'Scen 4'!AS43,'Scen 5'!AS43,'Scen 6'!AS43,'Scen 7'!AS43,'Scen 8'!AS43,'Scen 9'!AS43),\"\")","v":-16.359203000422525},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT43,'Scen 2'!AT43,'Scen 3'!AT43,'Scen 4'!AT43,'Scen 5'!AT43,'Scen 6'!AT43,'Scen 7'!AT43,'Scen 8'!AT43,'Scen 9'!AT43)-\nCHOOSE($L$2,'Scen 1'!AT43,'Scen 2'!AT43,'Scen 3'!AT43,'Scen 4'!AT43,'Scen 5'!AT43,'Scen 6'!AT43,'Scen 7'!AT43,'Scen 8'!AT43,'Scen 9'!AT43),\"\")","v":-17.486056707422534},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU43,'Scen 2'!AU43,'Scen 3'!AU43,'Scen 4'!AU43,'Scen 5'!AU43,'Scen 6'!AU43,'Scen 7'!AU43,'Scen 8'!AU43,'Scen 9'!AU43)-\nCHOOSE($L$2,'Scen 1'!AU43,'Scen 2'!AU43,'Scen 3'!AU43,'Scen 4'!AU43,'Scen 5'!AU43,'Scen 6'!AU43,'Scen 7'!AU43,'Scen 8'!AU43,'Scen 9'!AU43),\"\")","v":-18.646251514852622},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV43,'Scen 2'!AV43,'Scen 3'!AV43,'Scen 4'!AV43,'Scen 5'!AV43,'Scen 6'!AV43,'Scen 7'!AV43,'Scen 8'!AV43,'Scen 9'!AV43)-\nCHOOSE($L$2,'Scen 1'!AV43,'Scen 2'!AV43,'Scen 3'!AV43,'Scen 4'!AV43,'Scen 5'!AV43,'Scen 6'!AV43,'Scen 7'!AV43,'Scen 8'!AV43,'Scen 9'!AV43),\"\")","v":-19.751477899403795},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW43,'Scen 2'!AW43,'Scen 3'!AW43,'Scen 4'!AW43,'Scen 5'!AW43,'Scen 6'!AW43,'Scen 7'!AW43,'Scen 8'!AW43,'Scen 9'!AW43)-\nCHOOSE($L$2,'Scen 1'!AW43,'Scen 2'!AW43,'Scen 3'!AW43,'Scen 4'!AW43,'Scen 5'!AW43,'Scen 6'!AW43,'Scen 7'!AW43,'Scen 8'!AW43,'Scen 9'!AW43),\"\")","v":-20.749355045040943},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX43,'Scen 2'!AX43,'Scen 3'!AX43,'Scen 4'!AX43,'Scen 5'!AX43,'Scen 6'!AX43,'Scen 7'!AX43,'Scen 8'!AX43,'Scen 9'!AX43)-\nCHOOSE($L$2,'Scen 1'!AX43,'Scen 2'!AX43,'Scen 3'!AX43,'Scen 4'!AX43,'Scen 5'!AX43,'Scen 6'!AX43,'Scen 7'!AX43,'Scen 8'!AX43,'Scen 9'!AX43),\"\")","v":-21.955629793781554},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY43,'Scen 2'!AY43,'Scen 3'!AY43,'Scen 4'!AY43,'Scen 5'!AY43,'Scen 6'!AY43,'Scen 7'!AY43,'Scen 8'!AY43,'Scen 9'!AY43)-\nCHOOSE($L$2,'Scen 1'!AY43,'Scen 2'!AY43,'Scen 3'!AY43,'Scen 4'!AY43,'Scen 5'!AY43,'Scen 6'!AY43,'Scen 7'!AY43,'Scen 8'!AY43,'Scen 9'!AY43),\"\")","v":-23.833421854305954},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ43,'Scen 2'!AZ43,'Scen 3'!AZ43,'Scen 4'!AZ43,'Scen 5'!AZ43,'Scen 6'!AZ43,'Scen 7'!AZ43,'Scen 8'!AZ43,'Scen 9'!AZ43)-\nCHOOSE($L$2,'Scen 1'!AZ43,'Scen 2'!AZ43,'Scen 3'!AZ43,'Scen 4'!AZ43,'Scen 5'!AZ43,'Scen 6'!AZ43,'Scen 7'!AZ43,'Scen 8'!AZ43,'Scen 9'!AZ43),\"\")","v":-25.645889674353441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA43,'Scen 2'!BA43,'Scen 3'!BA43,'Scen 4'!BA43,'Scen 5'!BA43,'Scen 6'!BA43,'Scen 7'!BA43,'Scen 8'!BA43,'Scen 9'!BA43)-\nCHOOSE($L$2,'Scen 1'!BA43,'Scen 2'!BA43,'Scen 3'!BA43,'Scen 4'!BA43,'Scen 5'!BA43,'Scen 6'!BA43,'Scen 7'!BA43,'Scen 8'!BA43,'Scen 9'!BA43),\"\")","v":-24.835453837984517},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB43,'Scen 2'!BB43,'Scen 3'!BB43,'Scen 4'!BB43,'Scen 5'!BB43,'Scen 6'!BB43,'Scen 7'!BB43,'Scen 8'!BB43,'Scen 9'!BB43)-\nCHOOSE($L$2,'Scen 1'!BB43,'Scen 2'!BB43,'Scen 3'!BB43,'Scen 4'!BB43,'Scen 5'!BB43,'Scen 6'!BB43,'Scen 7'!BB43,'Scen 8'!BB43,'Scen 9'!BB43),\"\")","v":-25.07134246074682},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC43,'Scen 2'!BC43,'Scen 3'!BC43,'Scen 4'!BC43,'Scen 5'!BC43,'Scen 6'!BC43,'Scen 7'!BC43,'Scen 8'!BC43,'Scen 9'!BC43)-\nCHOOSE($L$2,'Scen 1'!BC43,'Scen 2'!BC43,'Scen 3'!BC43,'Scen 4'!BC43,'Scen 5'!BC43,'Scen 6'!BC43,'Scen 7'!BC43,'Scen 8'!BC43,'Scen 9'!BC43),\"\")","v":-26.190970122743977},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD43,'Scen 2'!BD43,'Scen 3'!BD43,'Scen 4'!BD43,'Scen 5'!BD43,'Scen 6'!BD43,'Scen 7'!BD43,'Scen 8'!BD43,'Scen 9'!BD43)-\nCHOOSE($L$2,'Scen 1'!BD43,'Scen 2'!BD43,'Scen 3'!BD43,'Scen 4'!BD43,'Scen 5'!BD43,'Scen 6'!BD43,'Scen 7'!BD43,'Scen 8'!BD43,'Scen 9'!BD43),\"\")","v":-24.396751614846096},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE43,'Scen 2'!BE43,'Scen 3'!BE43,'Scen 4'!BE43,'Scen 5'!BE43,'Scen 6'!BE43,'Scen 7'!BE43,'Scen 8'!BE43,'Scen 9'!BE43)-\nCHOOSE($L$2,'Scen 1'!BE43,'Scen 2'!BE43,'Scen 3'!BE43,'Scen 4'!BE43,'Scen 5'!BE43,'Scen 6'!BE43,'Scen 7'!BE43,'Scen 8'!BE43,'Scen 9'!BE43),\"\")","v":-26.004806588657004},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF43,'Scen 2'!BF43,'Scen 3'!BF43,'Scen 4'!BF43,'Scen 5'!BF43,'Scen 6'!BF43,'Scen 7'!BF43,'Scen 8'!BF43,'Scen 9'!BF43)-\nCHOOSE($L$2,'Scen 1'!BF43,'Scen 2'!BF43,'Scen 3'!BF43,'Scen 4'!BF43,'Scen 5'!BF43,'Scen 6'!BF43,'Scen 7'!BF43,'Scen 8'!BF43,'Scen 9'!BF43),\"\")","v":-24.626840514160278},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG43,'Scen 2'!BG43,'Scen 3'!BG43,'Scen 4'!BG43,'Scen 5'!BG43,'Scen 6'!BG43,'Scen 7'!BG43,'Scen 8'!BG43,'Scen 9'!BG43)-\nCHOOSE($L$2,'Scen 1'!BG43,'Scen 2'!BG43,'Scen 3'!BG43,'Scen 4'!BG43,'Scen 5'!BG43,'Scen 6'!BG43,'Scen 7'!BG43,'Scen 8'!BG43,'Scen 9'!BG43),\"\")","v":-23.834848785028612},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH43,'Scen 2'!BH43,'Scen 3'!BH43,'Scen 4'!BH43,'Scen 5'!BH43,'Scen 6'!BH43,'Scen 7'!BH43,'Scen 8'!BH43,'Scen 9'!BH43)-\nCHOOSE($L$2,'Scen 1'!BH43,'Scen 2'!BH43,'Scen 3'!BH43,'Scen 4'!BH43,'Scen 5'!BH43,'Scen 6'!BH43,'Scen 7'!BH43,'Scen 8'!BH43,'Scen 9'!BH43),\"\")","v":-25.466111320842856},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI43,'Scen 2'!BI43,'Scen 3'!BI43,'Scen 4'!BI43,'Scen 5'!BI43,'Scen 6'!BI43,'Scen 7'!BI43,'Scen 8'!BI43,'Scen 9'!BI43)-\nCHOOSE($L$2,'Scen 1'!BI43,'Scen 2'!BI43,'Scen 3'!BI43,'Scen 4'!BI43,'Scen 5'!BI43,'Scen 6'!BI43,'Scen 7'!BI43,'Scen 8'!BI43,'Scen 9'!BI43),\"\")","v":-26.304321130168603},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ43,'Scen 2'!BJ43,'Scen 3'!BJ43,'Scen 4'!BJ43,'Scen 5'!BJ43,'Scen 6'!BJ43,'Scen 7'!BJ43,'Scen 8'!BJ43,'Scen 9'!BJ43)-\nCHOOSE($L$2,'Scen 1'!BJ43,'Scen 2'!BJ43,'Scen 3'!BJ43,'Scen 4'!BJ43,'Scen 5'!BJ43,'Scen 6'!BJ43,'Scen 7'!BJ43,'Scen 8'!BJ43,'Scen 9'!BJ43),\"\")","v":-27.206515157110857}]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y44,'Scen 2'!Y44,'Scen 3'!Y44,'Scen 4'!Y44,'Scen 5'!Y44,'Scen 6'!Y44,'Scen 7'!Y44,'Scen 8'!Y44,'Scen 9'!Y44)-\nCHOOSE($L$2,'Scen 1'!Y44,'Scen 2'!Y44,'Scen 3'!Y44,'Scen 4'!Y44,'Scen 5'!Y44,'Scen 6'!Y44,'Scen 7'!Y44,'Scen 8'!Y44,'Scen 9'!Y44),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA44,'Scen 2'!AA44,'Scen 3'!AA44,'Scen 4'!AA44,'Scen 5'!AA44,'Scen 6'!AA44,'Scen 7'!AA44,'Scen 8'!AA44,'Scen 9'!AA44)-\nCHOOSE($L$2,'Scen 1'!AA44,'Scen 2'!AA44,'Scen 3'!AA44,'Scen 4'!AA44,'Scen 5'!AA44,'Scen 6'!AA44,'Scen 7'!AA44,'Scen 8'!AA44,'Scen 9'!AA44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB44,'Scen 2'!AB44,'Scen 3'!AB44,'Scen 4'!AB44,'Scen 5'!AB44,'Scen 6'!AB44,'Scen 7'!AB44,'Scen 8'!AB44,'Scen 9'!AB44)-\nCHOOSE($L$2,'Scen 1'!AB44,'Scen 2'!AB44,'Scen 3'!AB44,'Scen 4'!AB44,'Scen 5'!AB44,'Scen 6'!AB44,'Scen 7'!AB44,'Scen 8'!AB44,'Scen 9'!AB44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC44,'Scen 2'!AC44,'Scen 3'!AC44,'Scen 4'!AC44,'Scen 5'!AC44,'Scen 6'!AC44,'Scen 7'!AC44,'Scen 8'!AC44,'Scen 9'!AC44)-\nCHOOSE($L$2,'Scen 1'!AC44,'Scen 2'!AC44,'Scen 3'!AC44,'Scen 4'!AC44,'Scen 5'!AC44,'Scen 6'!AC44,'Scen 7'!AC44,'Scen 8'!AC44,'Scen 9'!AC44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD44,'Scen 2'!AD44,'Scen 3'!AD44,'Scen 4'!AD44,'Scen 5'!AD44,'Scen 6'!AD44,'Scen 7'!AD44,'Scen 8'!AD44,'Scen 9'!AD44)-\nCHOOSE($L$2,'Scen 1'!AD44,'Scen 2'!AD44,'Scen 3'!AD44,'Scen 4'!AD44,'Scen 5'!AD44,'Scen 6'!AD44,'Scen 7'!AD44,'Scen 8'!AD44,'Scen 9'!AD44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE44,'Scen 2'!AE44,'Scen 3'!AE44,'Scen 4'!AE44,'Scen 5'!AE44,'Scen 6'!AE44,'Scen 7'!AE44,'Scen 8'!AE44,'Scen 9'!AE44)-\nCHOOSE($L$2,'Scen 1'!AE44,'Scen 2'!AE44,'Scen 3'!AE44,'Scen 4'!AE44,'Scen 5'!AE44,'Scen 6'!AE44,'Scen 7'!AE44,'Scen 8'!AE44,'Scen 9'!AE44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF44,'Scen 2'!AF44,'Scen 3'!AF44,'Scen 4'!AF44,'Scen 5'!AF44,'Scen 6'!AF44,'Scen 7'!AF44,'Scen 8'!AF44,'Scen 9'!AF44)-\nCHOOSE($L$2,'Scen 1'!AF44,'Scen 2'!AF44,'Scen 3'!AF44,'Scen 4'!AF44,'Scen 5'!AF44,'Scen 6'!AF44,'Scen 7'!AF44,'Scen 8'!AF44,'Scen 9'!AF44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG44,'Scen 2'!AG44,'Scen 3'!AG44,'Scen 4'!AG44,'Scen 5'!AG44,'Scen 6'!AG44,'Scen 7'!AG44,'Scen 8'!AG44,'Scen 9'!AG44)-\nCHOOSE($L$2,'Scen 1'!AG44,'Scen 2'!AG44,'Scen 3'!AG44,'Scen 4'!AG44,'Scen 5'!AG44,'Scen 6'!AG44,'Scen 7'!AG44,'Scen 8'!AG44,'Scen 9'!AG44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH44,'Scen 2'!AH44,'Scen 3'!AH44,'Scen 4'!AH44,'Scen 5'!AH44,'Scen 6'!AH44,'Scen 7'!AH44,'Scen 8'!AH44,'Scen 9'!AH44)-\nCHOOSE($L$2,'Scen 1'!AH44,'Scen 2'!AH44,'Scen 3'!AH44,'Scen 4'!AH44,'Scen 5'!AH44,'Scen 6'!AH44,'Scen 7'!AH44,'Scen 8'!AH44,'Scen 9'!AH44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI44,'Scen 2'!AI44,'Scen 3'!AI44,'Scen 4'!AI44,'Scen 5'!AI44,'Scen 6'!AI44,'Scen 7'!AI44,'Scen 8'!AI44,'Scen 9'!AI44)-\nCHOOSE($L$2,'Scen 1'!AI44,'Scen 2'!AI44,'Scen 3'!AI44,'Scen 4'!AI44,'Scen 5'!AI44,'Scen 6'!AI44,'Scen 7'!AI44,'Scen 8'!AI44,'Scen 9'!AI44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ44,'Scen 2'!AJ44,'Scen 3'!AJ44,'Scen 4'!AJ44,'Scen 5'!AJ44,'Scen 6'!AJ44,'Scen 7'!AJ44,'Scen 8'!AJ44,'Scen 9'!AJ44)-\nCHOOSE($L$2,'Scen 1'!AJ44,'Scen 2'!AJ44,'Scen 3'!AJ44,'Scen 4'!AJ44,'Scen 5'!AJ44,'Scen 6'!AJ44,'Scen 7'!AJ44,'Scen 8'!AJ44,'Scen 9'!AJ44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK44,'Scen 2'!AK44,'Scen 3'!AK44,'Scen 4'!AK44,'Scen 5'!AK44,'Scen 6'!AK44,'Scen 7'!AK44,'Scen 8'!AK44,'Scen 9'!AK44)-\nCHOOSE($L$2,'Scen 1'!AK44,'Scen 2'!AK44,'Scen 3'!AK44,'Scen 4'!AK44,'Scen 5'!AK44,'Scen 6'!AK44,'Scen 7'!AK44,'Scen 8'!AK44,'Scen 9'!AK44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL44,'Scen 2'!AL44,'Scen 3'!AL44,'Scen 4'!AL44,'Scen 5'!AL44,'Scen 6'!AL44,'Scen 7'!AL44,'Scen 8'!AL44,'Scen 9'!AL44)-\nCHOOSE($L$2,'Scen 1'!AL44,'Scen 2'!AL44,'Scen 3'!AL44,'Scen 4'!AL44,'Scen 5'!AL44,'Scen 6'!AL44,'Scen 7'!AL44,'Scen 8'!AL44,'Scen 9'!AL44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM44,'Scen 2'!AM44,'Scen 3'!AM44,'Scen 4'!AM44,'Scen 5'!AM44,'Scen 6'!AM44,'Scen 7'!AM44,'Scen 8'!AM44,'Scen 9'!AM44)-\nCHOOSE($L$2,'Scen 1'!AM44,'Scen 2'!AM44,'Scen 3'!AM44,'Scen 4'!AM44,'Scen 5'!AM44,'Scen 6'!AM44,'Scen 7'!AM44,'Scen 8'!AM44,'Scen 9'!AM44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN44,'Scen 2'!AN44,'Scen 3'!AN44,'Scen 4'!AN44,'Scen 5'!AN44,'Scen 6'!AN44,'Scen 7'!AN44,'Scen 8'!AN44,'Scen 9'!AN44)-\nCHOOSE($L$2,'Scen 1'!AN44,'Scen 2'!AN44,'Scen 3'!AN44,'Scen 4'!AN44,'Scen 5'!AN44,'Scen 6'!AN44,'Scen 7'!AN44,'Scen 8'!AN44,'Scen 9'!AN44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO44,'Scen 2'!AO44,'Scen 3'!AO44,'Scen 4'!AO44,'Scen 5'!AO44,'Scen 6'!AO44,'Scen 7'!AO44,'Scen 8'!AO44,'Scen 9'!AO44)-\nCHOOSE($L$2,'Scen 1'!AO44,'Scen 2'!AO44,'Scen 3'!AO44,'Scen 4'!AO44,'Scen 5'!AO44,'Scen 6'!AO44,'Scen 7'!AO44,'Scen 8'!AO44,'Scen 9'!AO44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP44,'Scen 2'!AP44,'Scen 3'!AP44,'Scen 4'!AP44,'Scen 5'!AP44,'Scen 6'!AP44,'Scen 7'!AP44,'Scen 8'!AP44,'Scen 9'!AP44)-\nCHOOSE($L$2,'Scen 1'!AP44,'Scen 2'!AP44,'Scen 3'!AP44,'Scen 4'!AP44,'Scen 5'!AP44,'Scen 6'!AP44,'Scen 7'!AP44,'Scen 8'!AP44,'Scen 9'!AP44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ44,'Scen 2'!AQ44,'Scen 3'!AQ44,'Scen 4'!AQ44,'Scen 5'!AQ44,'Scen 6'!AQ44,'Scen 7'!AQ44,'Scen 8'!AQ44,'Scen 9'!AQ44)-\nCHOOSE($L$2,'Scen 1'!AQ44,'Scen 2'!AQ44,'Scen 3'!AQ44,'Scen 4'!AQ44,'Scen 5'!AQ44,'Scen 6'!AQ44,'Scen 7'!AQ44,'Scen 8'!AQ44,'Scen 9'!AQ44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR44,'Scen 2'!AR44,'Scen 3'!AR44,'Scen 4'!AR44,'Scen 5'!AR44,'Scen 6'!AR44,'Scen 7'!AR44,'Scen 8'!AR44,'Scen 9'!AR44)-\nCHOOSE($L$2,'Scen 1'!AR44,'Scen 2'!AR44,'Scen 3'!AR44,'Scen 4'!AR44,'Scen 5'!AR44,'Scen 6'!AR44,'Scen 7'!AR44,'Scen 8'!AR44,'Scen 9'!AR44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS44,'Scen 2'!AS44,'Scen 3'!AS44,'Scen 4'!AS44,'Scen 5'!AS44,'Scen 6'!AS44,'Scen 7'!AS44,'Scen 8'!AS44,'Scen 9'!AS44)-\nCHOOSE($L$2,'Scen 1'!AS44,'Scen 2'!AS44,'Scen 3'!AS44,'Scen 4'!AS44,'Scen 5'!AS44,'Scen 6'!AS44,'Scen 7'!AS44,'Scen 8'!AS44,'Scen 9'!AS44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT44,'Scen 2'!AT44,'Scen 3'!AT44,'Scen 4'!AT44,'Scen 5'!AT44,'Scen 6'!AT44,'Scen 7'!AT44,'Scen 8'!AT44,'Scen 9'!AT44)-\nCHOOSE($L$2,'Scen 1'!AT44,'Scen 2'!AT44,'Scen 3'!AT44,'Scen 4'!AT44,'Scen 5'!AT44,'Scen 6'!AT44,'Scen 7'!AT44,'Scen 8'!AT44,'Scen 9'!AT44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU44,'Scen 2'!AU44,'Scen 3'!AU44,'Scen 4'!AU44,'Scen 5'!AU44,'Scen 6'!AU44,'Scen 7'!AU44,'Scen 8'!AU44,'Scen 9'!AU44)-\nCHOOSE($L$2,'Scen 1'!AU44,'Scen 2'!AU44,'Scen 3'!AU44,'Scen 4'!AU44,'Scen 5'!AU44,'Scen 6'!AU44,'Scen 7'!AU44,'Scen 8'!AU44,'Scen 9'!AU44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV44,'Scen 2'!AV44,'Scen 3'!AV44,'Scen 4'!AV44,'Scen 5'!AV44,'Scen 6'!AV44,'Scen 7'!AV44,'Scen 8'!AV44,'Scen 9'!AV44)-\nCHOOSE($L$2,'Scen 1'!AV44,'Scen 2'!AV44,'Scen 3'!AV44,'Scen 4'!AV44,'Scen 5'!AV44,'Scen 6'!AV44,'Scen 7'!AV44,'Scen 8'!AV44,'Scen 9'!AV44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW44,'Scen 2'!AW44,'Scen 3'!AW44,'Scen 4'!AW44,'Scen 5'!AW44,'Scen 6'!AW44,'Scen 7'!AW44,'Scen 8'!AW44,'Scen 9'!AW44)-\nCHOOSE($L$2,'Scen 1'!AW44,'Scen 2'!AW44,'Scen 3'!AW44,'Scen 4'!AW44,'Scen 5'!AW44,'Scen 6'!AW44,'Scen 7'!AW44,'Scen 8'!AW44,'Scen 9'!AW44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX44,'Scen 2'!AX44,'Scen 3'!AX44,'Scen 4'!AX44,'Scen 5'!AX44,'Scen 6'!AX44,'Scen 7'!AX44,'Scen 8'!AX44,'Scen 9'!AX44)-\nCHOOSE($L$2,'Scen 1'!AX44,'Scen 2'!AX44,'Scen 3'!AX44,'Scen 4'!AX44,'Scen 5'!AX44,'Scen 6'!AX44,'Scen 7'!AX44,'Scen 8'!AX44,'Scen 9'!AX44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY44,'Scen 2'!AY44,'Scen 3'!AY44,'Scen 4'!AY44,'Scen 5'!AY44,'Scen 6'!AY44,'Scen 7'!AY44,'Scen 8'!AY44,'Scen 9'!AY44)-\nCHOOSE($L$2,'Scen 1'!AY44,'Scen 2'!AY44,'Scen 3'!AY44,'Scen 4'!AY44,'Scen 5'!AY44,'Scen 6'!AY44,'Scen 7'!AY44,'Scen 8'!AY44,'Scen 9'!AY44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ44,'Scen 2'!AZ44,'Scen 3'!AZ44,'Scen 4'!AZ44,'Scen 5'!AZ44,'Scen 6'!AZ44,'Scen 7'!AZ44,'Scen 8'!AZ44,'Scen 9'!AZ44)-\nCHOOSE($L$2,'Scen 1'!AZ44,'Scen 2'!AZ44,'Scen 3'!AZ44,'Scen 4'!AZ44,'Scen 5'!AZ44,'Scen 6'!AZ44,'Scen 7'!AZ44,'Scen 8'!AZ44,'Scen 9'!AZ44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA44,'Scen 2'!BA44,'Scen 3'!BA44,'Scen 4'!BA44,'Scen 5'!BA44,'Scen 6'!BA44,'Scen 7'!BA44,'Scen 8'!BA44,'Scen 9'!BA44)-\nCHOOSE($L$2,'Scen 1'!BA44,'Scen 2'!BA44,'Scen 3'!BA44,'Scen 4'!BA44,'Scen 5'!BA44,'Scen 6'!BA44,'Scen 7'!BA44,'Scen 8'!BA44,'Scen 9'!BA44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB44,'Scen 2'!BB44,'Scen 3'!BB44,'Scen 4'!BB44,'Scen 5'!BB44,'Scen 6'!BB44,'Scen 7'!BB44,'Scen 8'!BB44,'Scen 9'!BB44)-\nCHOOSE($L$2,'Scen 1'!BB44,'Scen 2'!BB44,'Scen 3'!BB44,'Scen 4'!BB44,'Scen 5'!BB44,'Scen 6'!BB44,'Scen 7'!BB44,'Scen 8'!BB44,'Scen 9'!BB44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC44,'Scen 2'!BC44,'Scen 3'!BC44,'Scen 4'!BC44,'Scen 5'!BC44,'Scen 6'!BC44,'Scen 7'!BC44,'Scen 8'!BC44,'Scen 9'!BC44)-\nCHOOSE($L$2,'Scen 1'!BC44,'Scen 2'!BC44,'Scen 3'!BC44,'Scen 4'!BC44,'Scen 5'!BC44,'Scen 6'!BC44,'Scen 7'!BC44,'Scen 8'!BC44,'Scen 9'!BC44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD44,'Scen 2'!BD44,'Scen 3'!BD44,'Scen 4'!BD44,'Scen 5'!BD44,'Scen 6'!BD44,'Scen 7'!BD44,'Scen 8'!BD44,'Scen 9'!BD44)-\nCHOOSE($L$2,'Scen 1'!BD44,'Scen 2'!BD44,'Scen 3'!BD44,'Scen 4'!BD44,'Scen 5'!BD44,'Scen 6'!BD44,'Scen 7'!BD44,'Scen 8'!BD44,'Scen 9'!BD44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE44,'Scen 2'!BE44,'Scen 3'!BE44,'Scen 4'!BE44,'Scen 5'!BE44,'Scen 6'!BE44,'Scen 7'!BE44,'Scen 8'!BE44,'Scen 9'!BE44)-\nCHOOSE($L$2,'Scen 1'!BE44,'Scen 2'!BE44,'Scen 3'!BE44,'Scen 4'!BE44,'Scen 5'!BE44,'Scen 6'!BE44,'Scen 7'!BE44,'Scen 8'!BE44,'Scen 9'!BE44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF44,'Scen 2'!BF44,'Scen 3'!BF44,'Scen 4'!BF44,'Scen 5'!BF44,'Scen 6'!BF44,'Scen 7'!BF44,'Scen 8'!BF44,'Scen 9'!BF44)-\nCHOOSE($L$2,'Scen 1'!BF44,'Scen 2'!BF44,'Scen 3'!BF44,'Scen 4'!BF44,'Scen 5'!BF44,'Scen 6'!BF44,'Scen 7'!BF44,'Scen 8'!BF44,'Scen 9'!BF44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG44,'Scen 2'!BG44,'Scen 3'!BG44,'Scen 4'!BG44,'Scen 5'!BG44,'Scen 6'!BG44,'Scen 7'!BG44,'Scen 8'!BG44,'Scen 9'!BG44)-\nCHOOSE($L$2,'Scen 1'!BG44,'Scen 2'!BG44,'Scen 3'!BG44,'Scen 4'!BG44,'Scen 5'!BG44,'Scen 6'!BG44,'Scen 7'!BG44,'Scen 8'!BG44,'Scen 9'!BG44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH44,'Scen 2'!BH44,'Scen 3'!BH44,'Scen 4'!BH44,'Scen 5'!BH44,'Scen 6'!BH44,'Scen 7'!BH44,'Scen 8'!BH44,'Scen 9'!BH44)-\nCHOOSE($L$2,'Scen 1'!BH44,'Scen 2'!BH44,'Scen 3'!BH44,'Scen 4'!BH44,'Scen 5'!BH44,'Scen 6'!BH44,'Scen 7'!BH44,'Scen 8'!BH44,'Scen 9'!BH44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI44,'Scen 2'!BI44,'Scen 3'!BI44,'Scen 4'!BI44,'Scen 5'!BI44,'Scen 6'!BI44,'Scen 7'!BI44,'Scen 8'!BI44,'Scen 9'!BI44)-\nCHOOSE($L$2,'Scen 1'!BI44,'Scen 2'!BI44,'Scen 3'!BI44,'Scen 4'!BI44,'Scen 5'!BI44,'Scen 6'!BI44,'Scen 7'!BI44,'Scen 8'!BI44,'Scen 9'!BI44),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ44,'Scen 2'!BJ44,'Scen 3'!BJ44,'Scen 4'!BJ44,'Scen 5'!BJ44,'Scen 6'!BJ44,'Scen 7'!BJ44,'Scen 8'!BJ44,'Scen 9'!BJ44)-\nCHOOSE($L$2,'Scen 1'!BJ44,'Scen 2'!BJ44,'Scen 3'!BJ44,'Scen 4'!BJ44,'Scen 5'!BJ44,'Scen 6'!BJ44,'Scen 7'!BJ44,'Scen 8'!BJ44,'Scen 9'!BJ44),\"\")","v":0}]
[null,null,null,null,"Total fixed debt interest expense",null,"£'m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y45,'Scen 2'!Y45,'Scen 3'!Y45,'Scen 4'!Y45,'Scen 5'!Y45,'Scen 6'!Y45,'Scen 7'!Y45,'Scen 8'!Y45,'Scen 9'!Y45)-\nCHOOSE($L$2,'Scen 1'!Y45,'Scen 2'!Y45,'Scen 3'!Y45,'Scen 4'!Y45,'Scen 5'!Y45,'Scen 6'!Y45,'Scen 7'!Y45,'Scen 8'!Y45,'Scen 9'!Y45),\"\")","v":-1640.152543911252},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA45,'Scen 2'!AA45,'Scen 3'!AA45,'Scen 4'!AA45,'Scen 5'!AA45,'Scen 6'!AA45,'Scen 7'!AA45,'Scen 8'!AA45,'Scen 9'!AA45)-\nCHOOSE($L$2,'Scen 1'!AA45,'Scen 2'!AA45,'Scen 3'!AA45,'Scen 4'!AA45,'Scen 5'!AA45,'Scen 6'!AA45,'Scen 7'!AA45,'Scen 8'!AA45,'Scen 9'!AA45),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB45,'Scen 2'!AB45,'Scen 3'!AB45,'Scen 4'!AB45,'Scen 5'!AB45,'Scen 6'!AB45,'Scen 7'!AB45,'Scen 8'!AB45,'Scen 9'!AB45)-\nCHOOSE($L$2,'Scen 1'!AB45,'Scen 2'!AB45,'Scen 3'!AB45,'Scen 4'!AB45,'Scen 5'!AB45,'Scen 6'!AB45,'Scen 7'!AB45,'Scen 8'!AB45,'Scen 9'!AB45),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC45,'Scen 2'!AC45,'Scen 3'!AC45,'Scen 4'!AC45,'Scen 5'!AC45,'Scen 6'!AC45,'Scen 7'!AC45,'Scen 8'!AC45,'Scen 9'!AC45)-\nCHOOSE($L$2,'Scen 1'!AC45,'Scen 2'!AC45,'Scen 3'!AC45,'Scen 4'!AC45,'Scen 5'!AC45,'Scen 6'!AC45,'Scen 7'!AC45,'Scen 8'!AC45,'Scen 9'!AC45),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD45,'Scen 2'!AD45,'Scen 3'!AD45,'Scen 4'!AD45,'Scen 5'!AD45,'Scen 6'!AD45,'Scen 7'!AD45,'Scen 8'!AD45,'Scen 9'!AD45)-\nCHOOSE($L$2,'Scen 1'!AD45,'Scen 2'!AD45,'Scen 3'!AD45,'Scen 4'!AD45,'Scen 5'!AD45,'Scen 6'!AD45,'Scen 7'!AD45,'Scen 8'!AD45,'Scen 9'!AD45),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE45,'Scen 2'!AE45,'Scen 3'!AE45,'Scen 4'!AE45,'Scen 5'!AE45,'Scen 6'!AE45,'Scen 7'!AE45,'Scen 8'!AE45,'Scen 9'!AE45)-\nCHOOSE($L$2,'Scen 1'!AE45,'Scen 2'!AE45,'Scen 3'!AE45,'Scen 4'!AE45,'Scen 5'!AE45,'Scen 6'!AE45,'Scen 7'!AE45,'Scen 8'!AE45,'Scen 9'!AE45),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF45,'Scen 2'!AF45,'Scen 3'!AF45,'Scen 4'!AF45,'Scen 5'!AF45,'Scen 6'!AF45,'Scen 7'!AF45,'Scen 8'!AF45,'Scen 9'!AF45)-\nCHOOSE($L$2,'Scen 1'!AF45,'Scen 2'!AF45,'Scen 3'!AF45,'Scen 4'!AF45,'Scen 5'!AF45,'Scen 6'!AF45,'Scen 7'!AF45,'Scen 8'!AF45,'Scen 9'!AF45),\"\")","v":13.28251394931198},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG45,'Scen 2'!AG45,'Scen 3'!AG45,'Scen 4'!AG45,'Scen 5'!AG45,'Scen 6'!AG45,'Scen 7'!AG45,'Scen 8'!AG45,'Scen 9'!AG45)-\nCHOOSE($L$2,'Scen 1'!AG45,'Scen 2'!AG45,'Scen 3'!AG45,'Scen 4'!AG45,'Scen 5'!AG45,'Scen 6'!AG45,'Scen 7'!AG45,'Scen 8'!AG45,'Scen 9'!AG45),\"\")","v":34.706946249675816},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH45,'Scen 2'!AH45,'Scen 3'!AH45,'Scen 4'!AH45,'Scen 5'!AH45,'Scen 6'!AH45,'Scen 7'!AH45,'Scen 8'!AH45,'Scen 9'!AH45)-\nCHOOSE($L$2,'Scen 1'!AH45,'Scen 2'!AH45,'Scen 3'!AH45,'Scen 4'!AH45,'Scen 5'!AH45,'Scen 6'!AH45,'Scen 7'!AH45,'Scen 8'!AH45,'Scen 9'!AH45),\"\")","v":41.875913287935717},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI45,'Scen 2'!AI45,'Scen 3'!AI45,'Scen 4'!AI45,'Scen 5'!AI45,'Scen 6'!AI45,'Scen 7'!AI45,'Scen 8'!AI45,'Scen 9'!AI45)-\nCHOOSE($L$2,'Scen 1'!AI45,'Scen 2'!AI45,'Scen 3'!AI45,'Scen 4'!AI45,'Scen 5'!AI45,'Scen 6'!AI45,'Scen 7'!AI45,'Scen 8'!AI45,'Scen 9'!AI45),\"\")","v":27.660933509769464},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ45,'Scen 2'!AJ45,'Scen 3'!AJ45,'Scen 4'!AJ45,'Scen 5'!AJ45,'Scen 6'!AJ45,'Scen 7'!AJ45,'Scen 8'!AJ45,'Scen 9'!AJ45)-\nCHOOSE($L$2,'Scen 1'!AJ45,'Scen 2'!AJ45,'Scen 3'!AJ45,'Scen 4'!AJ45,'Scen 5'!AJ45,'Scen 6'!AJ45,'Scen 7'!AJ45,'Scen 8'!AJ45,'Scen 9'!AJ45),\"\")","v":7.8963833490936253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK45,'Scen 2'!AK45,'Scen 3'!AK45,'Scen 4'!AK45,'Scen 5'!AK45,'Scen 6'!AK45,'Scen 7'!AK45,'Scen 8'!AK45,'Scen 9'!AK45)-\nCHOOSE($L$2,'Scen 1'!AK45,'Scen 2'!AK45,'Scen 3'!AK45,'Scen 4'!AK45,'Scen 5'!AK45,'Scen 6'!AK45,'Scen 7'!AK45,'Scen 8'!AK45,'Scen 9'!AK45),\"\")","v":-18.353927745896044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL45,'Scen 2'!AL45,'Scen 3'!AL45,'Scen 4'!AL45,'Scen 5'!AL45,'Scen 6'!AL45,'Scen 7'!AL45,'Scen 8'!AL45,'Scen 9'!AL45)-\nCHOOSE($L$2,'Scen 1'!AL45,'Scen 2'!AL45,'Scen 3'!AL45,'Scen 4'!AL45,'Scen 5'!AL45,'Scen 6'!AL45,'Scen 7'!AL45,'Scen 8'!AL45,'Scen 9'!AL45),\"\")","v":-50.577094735739507},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM45,'Scen 2'!AM45,'Scen 3'!AM45,'Scen 4'!AM45,'Scen 5'!AM45,'Scen 6'!AM45,'Scen 7'!AM45,'Scen 8'!AM45,'Scen 9'!AM45)-\nCHOOSE($L$2,'Scen 1'!AM45,'Scen 2'!AM45,'Scen 3'!AM45,'Scen 4'!AM45,'Scen 5'!AM45,'Scen 6'!AM45,'Scen 7'!AM45,'Scen 8'!AM45,'Scen 9'!AM45),\"\")","v":-62.695199899785905},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN45,'Scen 2'!AN45,'Scen 3'!AN45,'Scen 4'!AN45,'Scen 5'!AN45,'Scen 6'!AN45,'Scen 7'!AN45,'Scen 8'!AN45,'Scen 9'!AN45)-\nCHOOSE($L$2,'Scen 1'!AN45,'Scen 2'!AN45,'Scen 3'!AN45,'Scen 4'!AN45,'Scen 5'!AN45,'Scen 6'!AN45,'Scen 7'!AN45,'Scen 8'!AN45,'Scen 9'!AN45),\"\")","v":-62.741220320656538},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO45,'Scen 2'!AO45,'Scen 3'!AO45,'Scen 4'!AO45,'Scen 5'!AO45,'Scen 6'!AO45,'Scen 7'!AO45,'Scen 8'!AO45,'Scen 9'!AO45)-\nCHOOSE($L$2,'Scen 1'!AO45,'Scen 2'!AO45,'Scen 3'!AO45,'Scen 4'!AO45,'Scen 5'!AO45,'Scen 6'!AO45,'Scen 7'!AO45,'Scen 8'!AO45,'Scen 9'!AO45),\"\")","v":-63.619644457673019},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP45,'Scen 2'!AP45,'Scen 3'!AP45,'Scen 4'!AP45,'Scen 5'!AP45,'Scen 6'!AP45,'Scen 7'!AP45,'Scen 8'!AP45,'Scen 9'!AP45)-\nCHOOSE($L$2,'Scen 1'!AP45,'Scen 2'!AP45,'Scen 3'!AP45,'Scen 4'!AP45,'Scen 5'!AP45,'Scen 6'!AP45,'Scen 7'!AP45,'Scen 8'!AP45,'Scen 9'!AP45),\"\")","v":-64.072794535538975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ45,'Scen 2'!AQ45,'Scen 3'!AQ45,'Scen 4'!AQ45,'Scen 5'!AQ45,'Scen 6'!AQ45,'Scen 7'!AQ45,'Scen 8'!AQ45,'Scen 9'!AQ45)-\nCHOOSE($L$2,'Scen 1'!AQ45,'Scen 2'!AQ45,'Scen 3'!AQ45,'Scen 4'!AQ45,'Scen 5'!AQ45,'Scen 6'!AQ45,'Scen 7'!AQ45,'Scen 8'!AQ45,'Scen 9'!AQ45),\"\")","v":-64.439779442256622},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR45,'Scen 2'!AR45,'Scen 3'!AR45,'Scen 4'!AR45,'Scen 5'!AR45,'Scen 6'!AR45,'Scen 7'!AR45,'Scen 8'!AR45,'Scen 9'!AR45)-\nCHOOSE($L$2,'Scen 1'!AR45,'Scen 2'!AR45,'Scen 3'!AR45,'Scen 4'!AR45,'Scen 5'!AR45,'Scen 6'!AR45,'Scen 7'!AR45,'Scen 8'!AR45,'Scen 9'!AR45),\"\")","v":-65.261547041071282},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS45,'Scen 2'!AS45,'Scen 3'!AS45,'Scen 4'!AS45,'Scen 5'!AS45,'Scen 6'!AS45,'Scen 7'!AS45,'Scen 8'!AS45,'Scen 9'!AS45)-\nCHOOSE($L$2,'Scen 1'!AS45,'Scen 2'!AS45,'Scen 3'!AS45,'Scen 4'!AS45,'Scen 5'!AS45,'Scen 6'!AS45,'Scen 7'!AS45,'Scen 8'!AS45,'Scen 9'!AS45),\"\")","v":-66.287135791094329},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT45,'Scen 2'!AT45,'Scen 3'!AT45,'Scen 4'!AT45,'Scen 5'!AT45,'Scen 6'!AT45,'Scen 7'!AT45,'Scen 8'!AT45,'Scen 9'!AT45)-\nCHOOSE($L$2,'Scen 1'!AT45,'Scen 2'!AT45,'Scen 3'!AT45,'Scen 4'!AT45,'Scen 5'!AT45,'Scen 6'!AT45,'Scen 7'!AT45,'Scen 8'!AT45,'Scen 9'!AT45),\"\")","v":-67.43229203978666},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU45,'Scen 2'!AU45,'Scen 3'!AU45,'Scen 4'!AU45,'Scen 5'!AU45,'Scen 6'!AU45,'Scen 7'!AU45,'Scen 8'!AU45,'Scen 9'!AU45)-\nCHOOSE($L$2,'Scen 1'!AU45,'Scen 2'!AU45,'Scen 3'!AU45,'Scen 4'!AU45,'Scen 5'!AU45,'Scen 6'!AU45,'Scen 7'!AU45,'Scen 8'!AU45,'Scen 9'!AU45),\"\")","v":-68.496188357521874},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV45,'Scen 2'!AV45,'Scen 3'!AV45,'Scen 4'!AV45,'Scen 5'!AV45,'Scen 6'!AV45,'Scen 7'!AV45,'Scen 8'!AV45,'Scen 9'!AV45)-\nCHOOSE($L$2,'Scen 1'!AV45,'Scen 2'!AV45,'Scen 3'!AV45,'Scen 4'!AV45,'Scen 5'!AV45,'Scen 6'!AV45,'Scen 7'!AV45,'Scen 8'!AV45,'Scen 9'!AV45),\"\")","v":-69.352717493219131},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW45,'Scen 2'!AW45,'Scen 3'!AW45,'Scen 4'!AW45,'Scen 5'!AW45,'Scen 6'!AW45,'Scen 7'!AW45,'Scen 8'!AW45,'Scen 9'!AW45)-\nCHOOSE($L$2,'Scen 1'!AW45,'Scen 2'!AW45,'Scen 3'!AW45,'Scen 4'!AW45,'Scen 5'!AW45,'Scen 6'!AW45,'Scen 7'!AW45,'Scen 8'!AW45,'Scen 9'!AW45),\"\")","v":-70.243425301764773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX45,'Scen 2'!AX45,'Scen 3'!AX45,'Scen 4'!AX45,'Scen 5'!AX45,'Scen 6'!AX45,'Scen 7'!AX45,'Scen 8'!AX45,'Scen 9'!AX45)-\nCHOOSE($L$2,'Scen 1'!AX45,'Scen 2'!AX45,'Scen 3'!AX45,'Scen 4'!AX45,'Scen 5'!AX45,'Scen 6'!AX45,'Scen 7'!AX45,'Scen 8'!AX45,'Scen 9'!AX45),\"\")","v":-71.866950529401265},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY45,'Scen 2'!AY45,'Scen 3'!AY45,'Scen 4'!AY45,'Scen 5'!AY45,'Scen 6'!AY45,'Scen 7'!AY45,'Scen 8'!AY45,'Scen 9'!AY45)-\nCHOOSE($L$2,'Scen 1'!AY45,'Scen 2'!AY45,'Scen 3'!AY45,'Scen 4'!AY45,'Scen 5'!AY45,'Scen 6'!AY45,'Scen 7'!AY45,'Scen 8'!AY45,'Scen 9'!AY45),\"\")","v":-73.953036048984075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ45,'Scen 2'!AZ45,'Scen 3'!AZ45,'Scen 4'!AZ45,'Scen 5'!AZ45,'Scen 6'!AZ45,'Scen 7'!AZ45,'Scen 8'!AZ45,'Scen 9'!AZ45)-\nCHOOSE($L$2,'Scen 1'!AZ45,'Scen 2'!AZ45,'Scen 3'!AZ45,'Scen 4'!AZ45,'Scen 5'!AZ45,'Scen 6'!AZ45,'Scen 7'!AZ45,'Scen 8'!AZ45,'Scen 9'!AZ45),\"\")","v":-90.012780568115659},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA45,'Scen 2'!BA45,'Scen 3'!BA45,'Scen 4'!BA45,'Scen 5'!BA45,'Scen 6'!BA45,'Scen 7'!BA45,'Scen 8'!BA45,'Scen 9'!BA45)-\nCHOOSE($L$2,'Scen 1'!BA45,'Scen 2'!BA45,'Scen 3'!BA45,'Scen 4'!BA45,'Scen 5'!BA45,'Scen 6'!BA45,'Scen 7'!BA45,'Scen 8'!BA45,'Scen 9'!BA45),\"\")","v":-116.16043158565566},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB45,'Scen 2'!BB45,'Scen 3'!BB45,'Scen 4'!BB45,'Scen 5'!BB45,'Scen 6'!BB45,'Scen 7'!BB45,'Scen 8'!BB45,'Scen 9'!BB45)-\nCHOOSE($L$2,'Scen 1'!BB45,'Scen 2'!BB45,'Scen 3'!BB45,'Scen 4'!BB45,'Scen 5'!BB45,'Scen 6'!BB45,'Scen 7'!BB45,'Scen 8'!BB45,'Scen 9'!BB45),\"\")","v":-127.12415261790551},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC45,'Scen 2'!BC45,'Scen 3'!BC45,'Scen 4'!BC45,'Scen 5'!BC45,'Scen 6'!BC45,'Scen 7'!BC45,'Scen 8'!BC45,'Scen 9'!BC45)-\nCHOOSE($L$2,'Scen 1'!BC45,'Scen 2'!BC45,'Scen 3'!BC45,'Scen 4'!BC45,'Scen 5'!BC45,'Scen 6'!BC45,'Scen 7'!BC45,'Scen 8'!BC45,'Scen 9'!BC45),\"\")","v":-117.06767310165327},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD45,'Scen 2'!BD45,'Scen 3'!BD45,'Scen 4'!BD45,'Scen 5'!BD45,'Scen 6'!BD45,'Scen 7'!BD45,'Scen 8'!BD45,'Scen 9'!BD45)-\nCHOOSE($L$2,'Scen 1'!BD45,'Scen 2'!BD45,'Scen 3'!BD45,'Scen 4'!BD45,'Scen 5'!BD45,'Scen 6'!BD45,'Scen 7'!BD45,'Scen 8'!BD45,'Scen 9'!BD45),\"\")","v":-101.40303952281778},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE45,'Scen 2'!BE45,'Scen 3'!BE45,'Scen 4'!BE45,'Scen 5'!BE45,'Scen 6'!BE45,'Scen 7'!BE45,'Scen 8'!BE45,'Scen 9'!BE45)-\nCHOOSE($L$2,'Scen 1'!BE45,'Scen 2'!BE45,'Scen 3'!BE45,'Scen 4'!BE45,'Scen 5'!BE45,'Scen 6'!BE45,'Scen 7'!BE45,'Scen 8'!BE45,'Scen 9'!BE45),\"\")","v":-77.139157422475989},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF45,'Scen 2'!BF45,'Scen 3'!BF45,'Scen 4'!BF45,'Scen 5'!BF45,'Scen 6'!BF45,'Scen 7'!BF45,'Scen 8'!BF45,'Scen 9'!BF45)-\nCHOOSE($L$2,'Scen 1'!BF45,'Scen 2'!BF45,'Scen 3'!BF45,'Scen 4'!BF45,'Scen 5'!BF45,'Scen 6'!BF45,'Scen 7'!BF45,'Scen 8'!BF45,'Scen 9'!BF45),\"\")","v":-47.194828528071866},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG45,'Scen 2'!BG45,'Scen 3'!BG45,'Scen 4'!BG45,'Scen 5'!BG45,'Scen 6'!BG45,'Scen 7'!BG45,'Scen 8'!BG45,'Scen 9'!BG45)-\nCHOOSE($L$2,'Scen 1'!BG45,'Scen 2'!BG45,'Scen 3'!BG45,'Scen 4'!BG45,'Scen 5'!BG45,'Scen 6'!BG45,'Scen 7'!BG45,'Scen 8'!BG45,'Scen 9'!BG45),\"\")","v":-36.314704934868701},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH45,'Scen 2'!BH45,'Scen 3'!BH45,'Scen 4'!BH45,'Scen 5'!BH45,'Scen 6'!BH45,'Scen 7'!BH45,'Scen 8'!BH45,'Scen 9'!BH45)-\nCHOOSE($L$2,'Scen 1'!BH45,'Scen 2'!BH45,'Scen 3'!BH45,'Scen 4'!BH45,'Scen 5'!BH45,'Scen 6'!BH45,'Scen 7'!BH45,'Scen 8'!BH45,'Scen 9'!BH45),\"\")","v":-37.243695951057703},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI45,'Scen 2'!BI45,'Scen 3'!BI45,'Scen 4'!BI45,'Scen 5'!BI45,'Scen 6'!BI45,'Scen 7'!BI45,'Scen 8'!BI45,'Scen 9'!BI45)-\nCHOOSE($L$2,'Scen 1'!BI45,'Scen 2'!BI45,'Scen 3'!BI45,'Scen 4'!BI45,'Scen 5'!BI45,'Scen 6'!BI45,'Scen 7'!BI45,'Scen 8'!BI45,'Scen 9'!BI45),\"\")","v":-38.120458754871891},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ45,'Scen 2'!BJ45,'Scen 3'!BJ45,'Scen 4'!BJ45,'Scen 5'!BJ45,'Scen 6'!BJ45,'Scen 7'!BJ45,'Scen 8'!BJ45,'Scen 9'!BJ45)-\nCHOOSE($L$2,'Scen 1'!BJ45,'Scen 2'!BJ45,'Scen 3'!BJ45,'Scen 4'!BJ45,'Scen 5'!BJ45,'Scen 6'!BJ45,'Scen 7'!BJ45,'Scen 8'!BJ45,'Scen 9'!BJ45),\"\")","v":-38.40135752915586}]
[null,null,null,null,"Total index-linked debt interest expense",null,"£'m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y46,'Scen 2'!Y46,'Scen 3'!Y46,'Scen 4'!Y46,'Scen 5'!Y46,'Scen 6'!Y46,'Scen 7'!Y46,'Scen 8'!Y46,'Scen 9'!Y46)-\nCHOOSE($L$2,'Scen 1'!Y46,'Scen 2'!Y46,'Scen 3'!Y46,'Scen 4'!Y46,'Scen 5'!Y46,'Scen 6'!Y46,'Scen 7'!Y46,'Scen 8'!Y46,'Scen 9'!Y46),\"\")","v":-363.66618712316085},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA46,'Scen 2'!AA46,'Scen 3'!AA46,'Scen 4'!AA46,'Scen 5'!AA46,'Scen 6'!AA46,'Scen 7'!AA46,'Scen 8'!AA46,'Scen 9'!AA46)-\nCHOOSE($L$2,'Scen 1'!AA46,'Scen 2'!AA46,'Scen 3'!AA46,'Scen 4'!AA46,'Scen 5'!AA46,'Scen 6'!AA46,'Scen 7'!AA46,'Scen 8'!AA46,'Scen 9'!AA46),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB46,'Scen 2'!AB46,'Scen 3'!AB46,'Scen 4'!AB46,'Scen 5'!AB46,'Scen 6'!AB46,'Scen 7'!AB46,'Scen 8'!AB46,'Scen 9'!AB46)-\nCHOOSE($L$2,'Scen 1'!AB46,'Scen 2'!AB46,'Scen 3'!AB46,'Scen 4'!AB46,'Scen 5'!AB46,'Scen 6'!AB46,'Scen 7'!AB46,'Scen 8'!AB46,'Scen 9'!AB46),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC46,'Scen 2'!AC46,'Scen 3'!AC46,'Scen 4'!AC46,'Scen 5'!AC46,'Scen 6'!AC46,'Scen 7'!AC46,'Scen 8'!AC46,'Scen 9'!AC46)-\nCHOOSE($L$2,'Scen 1'!AC46,'Scen 2'!AC46,'Scen 3'!AC46,'Scen 4'!AC46,'Scen 5'!AC46,'Scen 6'!AC46,'Scen 7'!AC46,'Scen 8'!AC46,'Scen 9'!AC46),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD46,'Scen 2'!AD46,'Scen 3'!AD46,'Scen 4'!AD46,'Scen 5'!AD46,'Scen 6'!AD46,'Scen 7'!AD46,'Scen 8'!AD46,'Scen 9'!AD46)-\nCHOOSE($L$2,'Scen 1'!AD46,'Scen 2'!AD46,'Scen 3'!AD46,'Scen 4'!AD46,'Scen 5'!AD46,'Scen 6'!AD46,'Scen 7'!AD46,'Scen 8'!AD46,'Scen 9'!AD46),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE46,'Scen 2'!AE46,'Scen 3'!AE46,'Scen 4'!AE46,'Scen 5'!AE46,'Scen 6'!AE46,'Scen 7'!AE46,'Scen 8'!AE46,'Scen 9'!AE46)-\nCHOOSE($L$2,'Scen 1'!AE46,'Scen 2'!AE46,'Scen 3'!AE46,'Scen 4'!AE46,'Scen 5'!AE46,'Scen 6'!AE46,'Scen 7'!AE46,'Scen 8'!AE46,'Scen 9'!AE46),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF46,'Scen 2'!AF46,'Scen 3'!AF46,'Scen 4'!AF46,'Scen 5'!AF46,'Scen 6'!AF46,'Scen 7'!AF46,'Scen 8'!AF46,'Scen 9'!AF46)-\nCHOOSE($L$2,'Scen 1'!AF46,'Scen 2'!AF46,'Scen 3'!AF46,'Scen 4'!AF46,'Scen 5'!AF46,'Scen 6'!AF46,'Scen 7'!AF46,'Scen 8'!AF46,'Scen 9'!AF46),\"\")","v":5.363449961380808},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG46,'Scen 2'!AG46,'Scen 3'!AG46,'Scen 4'!AG46,'Scen 5'!AG46,'Scen 6'!AG46,'Scen 7'!AG46,'Scen 8'!AG46,'Scen 9'!AG46)-\nCHOOSE($L$2,'Scen 1'!AG46,'Scen 2'!AG46,'Scen 3'!AG46,'Scen 4'!AG46,'Scen 5'!AG46,'Scen 6'!AG46,'Scen 7'!AG46,'Scen 8'!AG46,'Scen 9'!AG46),\"\")","v":-9.7065814596506392},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH46,'Scen 2'!AH46,'Scen 3'!AH46,'Scen 4'!AH46,'Scen 5'!AH46,'Scen 6'!AH46,'Scen 7'!AH46,'Scen 8'!AH46,'Scen 9'!AH46)-\nCHOOSE($L$2,'Scen 1'!AH46,'Scen 2'!AH46,'Scen 3'!AH46,'Scen 4'!AH46,'Scen 5'!AH46,'Scen 6'!AH46,'Scen 7'!AH46,'Scen 8'!AH46,'Scen 9'!AH46),\"\")","v":-17.126831050632234},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI46,'Scen 2'!AI46,'Scen 3'!AI46,'Scen 4'!AI46,'Scen 5'!AI46,'Scen 6'!AI46,'Scen 7'!AI46,'Scen 8'!AI46,'Scen 9'!AI46)-\nCHOOSE($L$2,'Scen 1'!AI46,'Scen 2'!AI46,'Scen 3'!AI46,'Scen 4'!AI46,'Scen 5'!AI46,'Scen 6'!AI46,'Scen 7'!AI46,'Scen 8'!AI46,'Scen 9'!AI46),\"\")","v":-49.685035964463822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ46,'Scen 2'!AJ46,'Scen 3'!AJ46,'Scen 4'!AJ46,'Scen 5'!AJ46,'Scen 6'!AJ46,'Scen 7'!AJ46,'Scen 8'!AJ46,'Scen 9'!AJ46)-\nCHOOSE($L$2,'Scen 1'!AJ46,'Scen 2'!AJ46,'Scen 3'!AJ46,'Scen 4'!AJ46,'Scen 5'!AJ46,'Scen 6'!AJ46,'Scen 7'!AJ46,'Scen 8'!AJ46,'Scen 9'!AJ46),\"\")","v":-66.013995720163777},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK46,'Scen 2'!AK46,'Scen 3'!AK46,'Scen 4'!AK46,'Scen 5'!AK46,'Scen 6'!AK46,'Scen 7'!AK46,'Scen 8'!AK46,'Scen 9'!AK46)-\nCHOOSE($L$2,'Scen 1'!AK46,'Scen 2'!AK46,'Scen 3'!AK46,'Scen 4'!AK46,'Scen 5'!AK46,'Scen 6'!AK46,'Scen 7'!AK46,'Scen 8'!AK46,'Scen 9'!AK46),\"\")","v":-75.959198995391631},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL46,'Scen 2'!AL46,'Scen 3'!AL46,'Scen 4'!AL46,'Scen 5'!AL46,'Scen 6'!AL46,'Scen 7'!AL46,'Scen 8'!AL46,'Scen 9'!AL46)-\nCHOOSE($L$2,'Scen 1'!AL46,'Scen 2'!AL46,'Scen 3'!AL46,'Scen 4'!AL46,'Scen 5'!AL46,'Scen 6'!AL46,'Scen 7'!AL46,'Scen 8'!AL46,'Scen 9'!AL46),\"\")","v":-85.321715489704886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM46,'Scen 2'!AM46,'Scen 3'!AM46,'Scen 4'!AM46,'Scen 5'!AM46,'Scen 6'!AM46,'Scen 7'!AM46,'Scen 8'!AM46,'Scen 9'!AM46)-\nCHOOSE($L$2,'Scen 1'!AM46,'Scen 2'!AM46,'Scen 3'!AM46,'Scen 4'!AM46,'Scen 5'!AM46,'Scen 6'!AM46,'Scen 7'!AM46,'Scen 8'!AM46,'Scen 9'!AM46),\"\")","v":-1.6114178470431124},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN46,'Scen 2'!AN46,'Scen 3'!AN46,'Scen 4'!AN46,'Scen 5'!AN46,'Scen 6'!AN46,'Scen 7'!AN46,'Scen 8'!AN46,'Scen 9'!AN46)-\nCHOOSE($L$2,'Scen 1'!AN46,'Scen 2'!AN46,'Scen 3'!AN46,'Scen 4'!AN46,'Scen 5'!AN46,'Scen 6'!AN46,'Scen 7'!AN46,'Scen 8'!AN46,'Scen 9'!AN46),\"\")","v":-1.6427025220479141},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO46,'Scen 2'!AO46,'Scen 3'!AO46,'Scen 4'!AO46,'Scen 5'!AO46,'Scen 6'!AO46,'Scen 7'!AO46,'Scen 8'!AO46,'Scen 9'!AO46)-\nCHOOSE($L$2,'Scen 1'!AO46,'Scen 2'!AO46,'Scen 3'!AO46,'Scen 4'!AO46,'Scen 5'!AO46,'Scen 6'!AO46,'Scen 7'!AO46,'Scen 8'!AO46,'Scen 9'!AO46),\"\")","v":-1.7545600260227747},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP46,'Scen 2'!AP46,'Scen 3'!AP46,'Scen 4'!AP46,'Scen 5'!AP46,'Scen 6'!AP46,'Scen 7'!AP46,'Scen 8'!AP46,'Scen 9'!AP46)-\nCHOOSE($L$2,'Scen 1'!AP46,'Scen 2'!AP46,'Scen 3'!AP46,'Scen 4'!AP46,'Scen 5'!AP46,'Scen 6'!AP46,'Scen 7'!AP46,'Scen 8'!AP46,'Scen 9'!AP46),\"\")","v":-1.8394779449647896},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ46,'Scen 2'!AQ46,'Scen 3'!AQ46,'Scen 4'!AQ46,'Scen 5'!AQ46,'Scen 6'!AQ46,'Scen 7'!AQ46,'Scen 8'!AQ46,'Scen 9'!AQ46)-\nCHOOSE($L$2,'Scen 1'!AQ46,'Scen 2'!AQ46,'Scen 3'!AQ46,'Scen 4'!AQ46,'Scen 5'!AQ46,'Scen 6'!AQ46,'Scen 7'!AQ46,'Scen 8'!AQ46,'Scen 9'!AQ46),\"\")","v":-1.9208052406160192},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR46,'Scen 2'!AR46,'Scen 3'!AR46,'Scen 4'!AR46,'Scen 5'!AR46,'Scen 6'!AR46,'Scen 7'!AR46,'Scen 8'!AR46,'Scen 9'!AR46)-\nCHOOSE($L$2,'Scen 1'!AR46,'Scen 2'!AR46,'Scen 3'!AR46,'Scen 4'!AR46,'Scen 5'!AR46,'Scen 6'!AR46,'Scen 7'!AR46,'Scen 8'!AR46,'Scen 9'!AR46),\"\")","v":-2.0369697760761269},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS46,'Scen 2'!AS46,'Scen 3'!AS46,'Scen 4'!AS46,'Scen 5'!AS46,'Scen 6'!AS46,'Scen 7'!AS46,'Scen 8'!AS46,'Scen 9'!AS46)-\nCHOOSE($L$2,'Scen 1'!AS46,'Scen 2'!AS46,'Scen 3'!AS46,'Scen 4'!AS46,'Scen 5'!AS46,'Scen 6'!AS46,'Scen 7'!AS46,'Scen 8'!AS46,'Scen 9'!AS46),\"\")","v":-2.1711388846635913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT46,'Scen 2'!AT46,'Scen 3'!AT46,'Scen 4'!AT46,'Scen 5'!AT46,'Scen 6'!AT46,'Scen 7'!AT46,'Scen 8'!AT46,'Scen 9'!AT46)-\nCHOOSE($L$2,'Scen 1'!AT46,'Scen 2'!AT46,'Scen 3'!AT46,'Scen 4'!AT46,'Scen 5'!AT46,'Scen 6'!AT46,'Scen 7'!AT46,'Scen 8'!AT46,'Scen 9'!AT46),\"\")","v":-2.317850713843022},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU46,'Scen 2'!AU46,'Scen 3'!AU46,'Scen 4'!AU46,'Scen 5'!AU46,'Scen 6'!AU46,'Scen 7'!AU46,'Scen 8'!AU46,'Scen 9'!AU46)-\nCHOOSE($L$2,'Scen 1'!AU46,'Scen 2'!AU46,'Scen 3'!AU46,'Scen 4'!AU46,'Scen 5'!AU46,'Scen 6'!AU46,'Scen 7'!AU46,'Scen 8'!AU46,'Scen 9'!AU46),\"\")","v":-2.463175172349434},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV46,'Scen 2'!AV46,'Scen 3'!AV46,'Scen 4'!AV46,'Scen 5'!AV46,'Scen 6'!AV46,'Scen 7'!AV46,'Scen 8'!AV46,'Scen 9'!AV46)-\nCHOOSE($L$2,'Scen 1'!AV46,'Scen 2'!AV46,'Scen 3'!AV46,'Scen 4'!AV46,'Scen 5'!AV46,'Scen 6'!AV46,'Scen 7'!AV46,'Scen 8'!AV46,'Scen 9'!AV46),\"\")","v":-2.5980871184322893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW46,'Scen 2'!AW46,'Scen 3'!AW46,'Scen 4'!AW46,'Scen 5'!AW46,'Scen 6'!AW46,'Scen 7'!AW46,'Scen 8'!AW46,'Scen 9'!AW46)-\nCHOOSE($L$2,'Scen 1'!AW46,'Scen 2'!AW46,'Scen 3'!AW46,'Scen 4'!AW46,'Scen 5'!AW46,'Scen 6'!AW46,'Scen 7'!AW46,'Scen 8'!AW46,'Scen 9'!AW46),\"\")","v":-2.7394812139982321},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX46,'Scen 2'!AX46,'Scen 3'!AX46,'Scen 4'!AX46,'Scen 5'!AX46,'Scen 6'!AX46,'Scen 7'!AX46,'Scen 8'!AX46,'Scen 9'!AX46)-\nCHOOSE($L$2,'Scen 1'!AX46,'Scen 2'!AX46,'Scen 3'!AX46,'Scen 4'!AX46,'Scen 5'!AX46,'Scen 6'!AX46,'Scen 7'!AX46,'Scen 8'!AX46,'Scen 9'!AX46),\"\")","v":-2.9373209537517972},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY46,'Scen 2'!AY46,'Scen 3'!AY46,'Scen 4'!AY46,'Scen 5'!AY46,'Scen 6'!AY46,'Scen 7'!AY46,'Scen 8'!AY46,'Scen 9'!AY46)-\nCHOOSE($L$2,'Scen 1'!AY46,'Scen 2'!AY46,'Scen 3'!AY46,'Scen 4'!AY46,'Scen 5'!AY46,'Scen 6'!AY46,'Scen 7'!AY46,'Scen 8'!AY46,'Scen 9'!AY46),\"\")","v":-3.1740473606516559},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ46,'Scen 2'!AZ46,'Scen 3'!AZ46,'Scen 4'!AZ46,'Scen 5'!AZ46,'Scen 6'!AZ46,'Scen 7'!AZ46,'Scen 8'!AZ46,'Scen 9'!AZ46)-\nCHOOSE($L$2,'Scen 1'!AZ46,'Scen 2'!AZ46,'Scen 3'!AZ46,'Scen 4'!AZ46,'Scen 5'!AZ46,'Scen 6'!AZ46,'Scen 7'!AZ46,'Scen 8'!AZ46,'Scen 9'!AZ46),\"\")","v":-3.2383266902305792},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA46,'Scen 2'!BA46,'Scen 3'!BA46,'Scen 4'!BA46,'Scen 5'!BA46,'Scen 6'!BA46,'Scen 7'!BA46,'Scen 8'!BA46,'Scen 9'!BA46)-\nCHOOSE($L$2,'Scen 1'!BA46,'Scen 2'!BA46,'Scen 3'!BA46,'Scen 4'!BA46,'Scen 5'!BA46,'Scen 6'!BA46,'Scen 7'!BA46,'Scen 8'!BA46,'Scen 9'!BA46),\"\")","v":-3.2014700725739829},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB46,'Scen 2'!BB46,'Scen 3'!BB46,'Scen 4'!BB46,'Scen 5'!BB46,'Scen 6'!BB46,'Scen 7'!BB46,'Scen 8'!BB46,'Scen 9'!BB46)-\nCHOOSE($L$2,'Scen 1'!BB46,'Scen 2'!BB46,'Scen 3'!BB46,'Scen 4'!BB46,'Scen 5'!BB46,'Scen 6'!BB46,'Scen 7'!BB46,'Scen 8'!BB46,'Scen 9'!BB46),\"\")","v":-3.2884250594773441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC46,'Scen 2'!BC46,'Scen 3'!BC46,'Scen 4'!BC46,'Scen 5'!BC46,'Scen 6'!BC46,'Scen 7'!BC46,'Scen 8'!BC46,'Scen 9'!BC46)-\nCHOOSE($L$2,'Scen 1'!BC46,'Scen 2'!BC46,'Scen 3'!BC46,'Scen 4'!BC46,'Scen 5'!BC46,'Scen 6'!BC46,'Scen 7'!BC46,'Scen 8'!BC46,'Scen 9'!BC46),\"\")","v":-3.2451507448637074},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD46,'Scen 2'!BD46,'Scen 3'!BD46,'Scen 4'!BD46,'Scen 5'!BD46,'Scen 6'!BD46,'Scen 7'!BD46,'Scen 8'!BD46,'Scen 9'!BD46)-\nCHOOSE($L$2,'Scen 1'!BD46,'Scen 2'!BD46,'Scen 3'!BD46,'Scen 4'!BD46,'Scen 5'!BD46,'Scen 6'!BD46,'Scen 7'!BD46,'Scen 8'!BD46,'Scen 9'!BD46),\"\")","v":-3.233208544057824},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE46,'Scen 2'!BE46,'Scen 3'!BE46,'Scen 4'!BE46,'Scen 5'!BE46,'Scen 6'!BE46,'Scen 7'!BE46,'Scen 8'!BE46,'Scen 9'!BE46)-\nCHOOSE($L$2,'Scen 1'!BE46,'Scen 2'!BE46,'Scen 3'!BE46,'Scen 4'!BE46,'Scen 5'!BE46,'Scen 6'!BE46,'Scen 7'!BE46,'Scen 8'!BE46,'Scen 9'!BE46),\"\")","v":-3.2479685122348272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF46,'Scen 2'!BF46,'Scen 3'!BF46,'Scen 4'!BF46,'Scen 5'!BF46,'Scen 6'!BF46,'Scen 7'!BF46,'Scen 8'!BF46,'Scen 9'!BF46)-\nCHOOSE($L$2,'Scen 1'!BF46,'Scen 2'!BF46,'Scen 3'!BF46,'Scen 4'!BF46,'Scen 5'!BF46,'Scen 6'!BF46,'Scen 7'!BF46,'Scen 8'!BF46,'Scen 9'!BF46),\"\")","v":-3.1087679327087798},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG46,'Scen 2'!BG46,'Scen 3'!BG46,'Scen 4'!BG46,'Scen 5'!BG46,'Scen 6'!BG46,'Scen 7'!BG46,'Scen 8'!BG46,'Scen 9'!BG46)-\nCHOOSE($L$2,'Scen 1'!BG46,'Scen 2'!BG46,'Scen 3'!BG46,'Scen 4'!BG46,'Scen 5'!BG46,'Scen 6'!BG46,'Scen 7'!BG46,'Scen 8'!BG46,'Scen 9'!BG46),\"\")","v":-3.1626062988163497},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH46,'Scen 2'!BH46,'Scen 3'!BH46,'Scen 4'!BH46,'Scen 5'!BH46,'Scen 6'!BH46,'Scen 7'!BH46,'Scen 8'!BH46,'Scen 9'!BH46)-\nCHOOSE($L$2,'Scen 1'!BH46,'Scen 2'!BH46,'Scen 3'!BH46,'Scen 4'!BH46,'Scen 5'!BH46,'Scen 6'!BH46,'Scen 7'!BH46,'Scen 8'!BH46,'Scen 9'!BH46),\"\")","v":-3.3210204306450422},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI46,'Scen 2'!BI46,'Scen 3'!BI46,'Scen 4'!BI46,'Scen 5'!BI46,'Scen 6'!BI46,'Scen 7'!BI46,'Scen 8'!BI46,'Scen 9'!BI46)-\nCHOOSE($L$2,'Scen 1'!BI46,'Scen 2'!BI46,'Scen 3'!BI46,'Scen 4'!BI46,'Scen 5'!BI46,'Scen 6'!BI46,'Scen 7'!BI46,'Scen 8'!BI46,'Scen 9'!BI46),\"\")","v":-3.4326655613533461},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ46,'Scen 2'!BJ46,'Scen 3'!BJ46,'Scen 4'!BJ46,'Scen 5'!BJ46,'Scen 6'!BJ46,'Scen 7'!BJ46,'Scen 8'!BJ46,'Scen 9'!BJ46)-\nCHOOSE($L$2,'Scen 1'!BJ46,'Scen 2'!BJ46,'Scen 3'!BJ46,'Scen 4'!BJ46,'Scen 5'!BJ46,'Scen 6'!BJ46,'Scen 7'!BJ46,'Scen 8'!BJ46,'Scen 9'!BJ46),\"\")","v":-3.5296337831120752}]
[null,null,null,null,"Total synthetic index-linked debt interest expense",null,"£'m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y47,'Scen 2'!Y47,'Scen 3'!Y47,'Scen 4'!Y47,'Scen 5'!Y47,'Scen 6'!Y47,'Scen 7'!Y47,'Scen 8'!Y47,'Scen 9'!Y47)-\nCHOOSE($L$2,'Scen 1'!Y47,'Scen 2'!Y47,'Scen 3'!Y47,'Scen 4'!Y47,'Scen 5'!Y47,'Scen 6'!Y47,'Scen 7'!Y47,'Scen 8'!Y47,'Scen 9'!Y47),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA47,'Scen 2'!AA47,'Scen 3'!AA47,'Scen 4'!AA47,'Scen 5'!AA47,'Scen 6'!AA47,'Scen 7'!AA47,'Scen 8'!AA47,'Scen 9'!AA47)-\nCHOOSE($L$2,'Scen 1'!AA47,'Scen 2'!AA47,'Scen 3'!AA47,'Scen 4'!AA47,'Scen 5'!AA47,'Scen 6'!AA47,'Scen 7'!AA47,'Scen 8'!AA47,'Scen 9'!AA47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB47,'Scen 2'!AB47,'Scen 3'!AB47,'Scen 4'!AB47,'Scen 5'!AB47,'Scen 6'!AB47,'Scen 7'!AB47,'Scen 8'!AB47,'Scen 9'!AB47)-\nCHOOSE($L$2,'Scen 1'!AB47,'Scen 2'!AB47,'Scen 3'!AB47,'Scen 4'!AB47,'Scen 5'!AB47,'Scen 6'!AB47,'Scen 7'!AB47,'Scen 8'!AB47,'Scen 9'!AB47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC47,'Scen 2'!AC47,'Scen 3'!AC47,'Scen 4'!AC47,'Scen 5'!AC47,'Scen 6'!AC47,'Scen 7'!AC47,'Scen 8'!AC47,'Scen 9'!AC47)-\nCHOOSE($L$2,'Scen 1'!AC47,'Scen 2'!AC47,'Scen 3'!AC47,'Scen 4'!AC47,'Scen 5'!AC47,'Scen 6'!AC47,'Scen 7'!AC47,'Scen 8'!AC47,'Scen 9'!AC47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD47,'Scen 2'!AD47,'Scen 3'!AD47,'Scen 4'!AD47,'Scen 5'!AD47,'Scen 6'!AD47,'Scen 7'!AD47,'Scen 8'!AD47,'Scen 9'!AD47)-\nCHOOSE($L$2,'Scen 1'!AD47,'Scen 2'!AD47,'Scen 3'!AD47,'Scen 4'!AD47,'Scen 5'!AD47,'Scen 6'!AD47,'Scen 7'!AD47,'Scen 8'!AD47,'Scen 9'!AD47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE47,'Scen 2'!AE47,'Scen 3'!AE47,'Scen 4'!AE47,'Scen 5'!AE47,'Scen 6'!AE47,'Scen 7'!AE47,'Scen 8'!AE47,'Scen 9'!AE47)-\nCHOOSE($L$2,'Scen 1'!AE47,'Scen 2'!AE47,'Scen 3'!AE47,'Scen 4'!AE47,'Scen 5'!AE47,'Scen 6'!AE47,'Scen 7'!AE47,'Scen 8'!AE47,'Scen 9'!AE47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF47,'Scen 2'!AF47,'Scen 3'!AF47,'Scen 4'!AF47,'Scen 5'!AF47,'Scen 6'!AF47,'Scen 7'!AF47,'Scen 8'!AF47,'Scen 9'!AF47)-\nCHOOSE($L$2,'Scen 1'!AF47,'Scen 2'!AF47,'Scen 3'!AF47,'Scen 4'!AF47,'Scen 5'!AF47,'Scen 6'!AF47,'Scen 7'!AF47,'Scen 8'!AF47,'Scen 9'!AF47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG47,'Scen 2'!AG47,'Scen 3'!AG47,'Scen 4'!AG47,'Scen 5'!AG47,'Scen 6'!AG47,'Scen 7'!AG47,'Scen 8'!AG47,'Scen 9'!AG47)-\nCHOOSE($L$2,'Scen 1'!AG47,'Scen 2'!AG47,'Scen 3'!AG47,'Scen 4'!AG47,'Scen 5'!AG47,'Scen 6'!AG47,'Scen 7'!AG47,'Scen 8'!AG47,'Scen 9'!AG47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH47,'Scen 2'!AH47,'Scen 3'!AH47,'Scen 4'!AH47,'Scen 5'!AH47,'Scen 6'!AH47,'Scen 7'!AH47,'Scen 8'!AH47,'Scen 9'!AH47)-\nCHOOSE($L$2,'Scen 1'!AH47,'Scen 2'!AH47,'Scen 3'!AH47,'Scen 4'!AH47,'Scen 5'!AH47,'Scen 6'!AH47,'Scen 7'!AH47,'Scen 8'!AH47,'Scen 9'!AH47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI47,'Scen 2'!AI47,'Scen 3'!AI47,'Scen 4'!AI47,'Scen 5'!AI47,'Scen 6'!AI47,'Scen 7'!AI47,'Scen 8'!AI47,'Scen 9'!AI47)-\nCHOOSE($L$2,'Scen 1'!AI47,'Scen 2'!AI47,'Scen 3'!AI47,'Scen 4'!AI47,'Scen 5'!AI47,'Scen 6'!AI47,'Scen 7'!AI47,'Scen 8'!AI47,'Scen 9'!AI47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ47,'Scen 2'!AJ47,'Scen 3'!AJ47,'Scen 4'!AJ47,'Scen 5'!AJ47,'Scen 6'!AJ47,'Scen 7'!AJ47,'Scen 8'!AJ47,'Scen 9'!AJ47)-\nCHOOSE($L$2,'Scen 1'!AJ47,'Scen 2'!AJ47,'Scen 3'!AJ47,'Scen 4'!AJ47,'Scen 5'!AJ47,'Scen 6'!AJ47,'Scen 7'!AJ47,'Scen 8'!AJ47,'Scen 9'!AJ47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK47,'Scen 2'!AK47,'Scen 3'!AK47,'Scen 4'!AK47,'Scen 5'!AK47,'Scen 6'!AK47,'Scen 7'!AK47,'Scen 8'!AK47,'Scen 9'!AK47)-\nCHOOSE($L$2,'Scen 1'!AK47,'Scen 2'!AK47,'Scen 3'!AK47,'Scen 4'!AK47,'Scen 5'!AK47,'Scen 6'!AK47,'Scen 7'!AK47,'Scen 8'!AK47,'Scen 9'!AK47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL47,'Scen 2'!AL47,'Scen 3'!AL47,'Scen 4'!AL47,'Scen 5'!AL47,'Scen 6'!AL47,'Scen 7'!AL47,'Scen 8'!AL47,'Scen 9'!AL47)-\nCHOOSE($L$2,'Scen 1'!AL47,'Scen 2'!AL47,'Scen 3'!AL47,'Scen 4'!AL47,'Scen 5'!AL47,'Scen 6'!AL47,'Scen 7'!AL47,'Scen 8'!AL47,'Scen 9'!AL47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM47,'Scen 2'!AM47,'Scen 3'!AM47,'Scen 4'!AM47,'Scen 5'!AM47,'Scen 6'!AM47,'Scen 7'!AM47,'Scen 8'!AM47,'Scen 9'!AM47)-\nCHOOSE($L$2,'Scen 1'!AM47,'Scen 2'!AM47,'Scen 3'!AM47,'Scen 4'!AM47,'Scen 5'!AM47,'Scen 6'!AM47,'Scen 7'!AM47,'Scen 8'!AM47,'Scen 9'!AM47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN47,'Scen 2'!AN47,'Scen 3'!AN47,'Scen 4'!AN47,'Scen 5'!AN47,'Scen 6'!AN47,'Scen 7'!AN47,'Scen 8'!AN47,'Scen 9'!AN47)-\nCHOOSE($L$2,'Scen 1'!AN47,'Scen 2'!AN47,'Scen 3'!AN47,'Scen 4'!AN47,'Scen 5'!AN47,'Scen 6'!AN47,'Scen 7'!AN47,'Scen 8'!AN47,'Scen 9'!AN47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO47,'Scen 2'!AO47,'Scen 3'!AO47,'Scen 4'!AO47,'Scen 5'!AO47,'Scen 6'!AO47,'Scen 7'!AO47,'Scen 8'!AO47,'Scen 9'!AO47)-\nCHOOSE($L$2,'Scen 1'!AO47,'Scen 2'!AO47,'Scen 3'!AO47,'Scen 4'!AO47,'Scen 5'!AO47,'Scen 6'!AO47,'Scen 7'!AO47,'Scen 8'!AO47,'Scen 9'!AO47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP47,'Scen 2'!AP47,'Scen 3'!AP47,'Scen 4'!AP47,'Scen 5'!AP47,'Scen 6'!AP47,'Scen 7'!AP47,'Scen 8'!AP47,'Scen 9'!AP47)-\nCHOOSE($L$2,'Scen 1'!AP47,'Scen 2'!AP47,'Scen 3'!AP47,'Scen 4'!AP47,'Scen 5'!AP47,'Scen 6'!AP47,'Scen 7'!AP47,'Scen 8'!AP47,'Scen 9'!AP47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ47,'Scen 2'!AQ47,'Scen 3'!AQ47,'Scen 4'!AQ47,'Scen 5'!AQ47,'Scen 6'!AQ47,'Scen 7'!AQ47,'Scen 8'!AQ47,'Scen 9'!AQ47)-\nCHOOSE($L$2,'Scen 1'!AQ47,'Scen 2'!AQ47,'Scen 3'!AQ47,'Scen 4'!AQ47,'Scen 5'!AQ47,'Scen 6'!AQ47,'Scen 7'!AQ47,'Scen 8'!AQ47,'Scen 9'!AQ47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR47,'Scen 2'!AR47,'Scen 3'!AR47,'Scen 4'!AR47,'Scen 5'!AR47,'Scen 6'!AR47,'Scen 7'!AR47,'Scen 8'!AR47,'Scen 9'!AR47)-\nCHOOSE($L$2,'Scen 1'!AR47,'Scen 2'!AR47,'Scen 3'!AR47,'Scen 4'!AR47,'Scen 5'!AR47,'Scen 6'!AR47,'Scen 7'!AR47,'Scen 8'!AR47,'Scen 9'!AR47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS47,'Scen 2'!AS47,'Scen 3'!AS47,'Scen 4'!AS47,'Scen 5'!AS47,'Scen 6'!AS47,'Scen 7'!AS47,'Scen 8'!AS47,'Scen 9'!AS47)-\nCHOOSE($L$2,'Scen 1'!AS47,'Scen 2'!AS47,'Scen 3'!AS47,'Scen 4'!AS47,'Scen 5'!AS47,'Scen 6'!AS47,'Scen 7'!AS47,'Scen 8'!AS47,'Scen 9'!AS47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT47,'Scen 2'!AT47,'Scen 3'!AT47,'Scen 4'!AT47,'Scen 5'!AT47,'Scen 6'!AT47,'Scen 7'!AT47,'Scen 8'!AT47,'Scen 9'!AT47)-\nCHOOSE($L$2,'Scen 1'!AT47,'Scen 2'!AT47,'Scen 3'!AT47,'Scen 4'!AT47,'Scen 5'!AT47,'Scen 6'!AT47,'Scen 7'!AT47,'Scen 8'!AT47,'Scen 9'!AT47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU47,'Scen 2'!AU47,'Scen 3'!AU47,'Scen 4'!AU47,'Scen 5'!AU47,'Scen 6'!AU47,'Scen 7'!AU47,'Scen 8'!AU47,'Scen 9'!AU47)-\nCHOOSE($L$2,'Scen 1'!AU47,'Scen 2'!AU47,'Scen 3'!AU47,'Scen 4'!AU47,'Scen 5'!AU47,'Scen 6'!AU47,'Scen 7'!AU47,'Scen 8'!AU47,'Scen 9'!AU47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV47,'Scen 2'!AV47,'Scen 3'!AV47,'Scen 4'!AV47,'Scen 5'!AV47,'Scen 6'!AV47,'Scen 7'!AV47,'Scen 8'!AV47,'Scen 9'!AV47)-\nCHOOSE($L$2,'Scen 1'!AV47,'Scen 2'!AV47,'Scen 3'!AV47,'Scen 4'!AV47,'Scen 5'!AV47,'Scen 6'!AV47,'Scen 7'!AV47,'Scen 8'!AV47,'Scen 9'!AV47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW47,'Scen 2'!AW47,'Scen 3'!AW47,'Scen 4'!AW47,'Scen 5'!AW47,'Scen 6'!AW47,'Scen 7'!AW47,'Scen 8'!AW47,'Scen 9'!AW47)-\nCHOOSE($L$2,'Scen 1'!AW47,'Scen 2'!AW47,'Scen 3'!AW47,'Scen 4'!AW47,'Scen 5'!AW47,'Scen 6'!AW47,'Scen 7'!AW47,'Scen 8'!AW47,'Scen 9'!AW47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX47,'Scen 2'!AX47,'Scen 3'!AX47,'Scen 4'!AX47,'Scen 5'!AX47,'Scen 6'!AX47,'Scen 7'!AX47,'Scen 8'!AX47,'Scen 9'!AX47)-\nCHOOSE($L$2,'Scen 1'!AX47,'Scen 2'!AX47,'Scen 3'!AX47,'Scen 4'!AX47,'Scen 5'!AX47,'Scen 6'!AX47,'Scen 7'!AX47,'Scen 8'!AX47,'Scen 9'!AX47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY47,'Scen 2'!AY47,'Scen 3'!AY47,'Scen 4'!AY47,'Scen 5'!AY47,'Scen 6'!AY47,'Scen 7'!AY47,'Scen 8'!AY47,'Scen 9'!AY47)-\nCHOOSE($L$2,'Scen 1'!AY47,'Scen 2'!AY47,'Scen 3'!AY47,'Scen 4'!AY47,'Scen 5'!AY47,'Scen 6'!AY47,'Scen 7'!AY47,'Scen 8'!AY47,'Scen 9'!AY47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ47,'Scen 2'!AZ47,'Scen 3'!AZ47,'Scen 4'!AZ47,'Scen 5'!AZ47,'Scen 6'!AZ47,'Scen 7'!AZ47,'Scen 8'!AZ47,'Scen 9'!AZ47)-\nCHOOSE($L$2,'Scen 1'!AZ47,'Scen 2'!AZ47,'Scen 3'!AZ47,'Scen 4'!AZ47,'Scen 5'!AZ47,'Scen 6'!AZ47,'Scen 7'!AZ47,'Scen 8'!AZ47,'Scen 9'!AZ47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA47,'Scen 2'!BA47,'Scen 3'!BA47,'Scen 4'!BA47,'Scen 5'!BA47,'Scen 6'!BA47,'Scen 7'!BA47,'Scen 8'!BA47,'Scen 9'!BA47)-\nCHOOSE($L$2,'Scen 1'!BA47,'Scen 2'!BA47,'Scen 3'!BA47,'Scen 4'!BA47,'Scen 5'!BA47,'Scen 6'!BA47,'Scen 7'!BA47,'Scen 8'!BA47,'Scen 9'!BA47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB47,'Scen 2'!BB47,'Scen 3'!BB47,'Scen 4'!BB47,'Scen 5'!BB47,'Scen 6'!BB47,'Scen 7'!BB47,'Scen 8'!BB47,'Scen 9'!BB47)-\nCHOOSE($L$2,'Scen 1'!BB47,'Scen 2'!BB47,'Scen 3'!BB47,'Scen 4'!BB47,'Scen 5'!BB47,'Scen 6'!BB47,'Scen 7'!BB47,'Scen 8'!BB47,'Scen 9'!BB47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC47,'Scen 2'!BC47,'Scen 3'!BC47,'Scen 4'!BC47,'Scen 5'!BC47,'Scen 6'!BC47,'Scen 7'!BC47,'Scen 8'!BC47,'Scen 9'!BC47)-\nCHOOSE($L$2,'Scen 1'!BC47,'Scen 2'!BC47,'Scen 3'!BC47,'Scen 4'!BC47,'Scen 5'!BC47,'Scen 6'!BC47,'Scen 7'!BC47,'Scen 8'!BC47,'Scen 9'!BC47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD47,'Scen 2'!BD47,'Scen 3'!BD47,'Scen 4'!BD47,'Scen 5'!BD47,'Scen 6'!BD47,'Scen 7'!BD47,'Scen 8'!BD47,'Scen 9'!BD47)-\nCHOOSE($L$2,'Scen 1'!BD47,'Scen 2'!BD47,'Scen 3'!BD47,'Scen 4'!BD47,'Scen 5'!BD47,'Scen 6'!BD47,'Scen 7'!BD47,'Scen 8'!BD47,'Scen 9'!BD47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE47,'Scen 2'!BE47,'Scen 3'!BE47,'Scen 4'!BE47,'Scen 5'!BE47,'Scen 6'!BE47,'Scen 7'!BE47,'Scen 8'!BE47,'Scen 9'!BE47)-\nCHOOSE($L$2,'Scen 1'!BE47,'Scen 2'!BE47,'Scen 3'!BE47,'Scen 4'!BE47,'Scen 5'!BE47,'Scen 6'!BE47,'Scen 7'!BE47,'Scen 8'!BE47,'Scen 9'!BE47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF47,'Scen 2'!BF47,'Scen 3'!BF47,'Scen 4'!BF47,'Scen 5'!BF47,'Scen 6'!BF47,'Scen 7'!BF47,'Scen 8'!BF47,'Scen 9'!BF47)-\nCHOOSE($L$2,'Scen 1'!BF47,'Scen 2'!BF47,'Scen 3'!BF47,'Scen 4'!BF47,'Scen 5'!BF47,'Scen 6'!BF47,'Scen 7'!BF47,'Scen 8'!BF47,'Scen 9'!BF47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG47,'Scen 2'!BG47,'Scen 3'!BG47,'Scen 4'!BG47,'Scen 5'!BG47,'Scen 6'!BG47,'Scen 7'!BG47,'Scen 8'!BG47,'Scen 9'!BG47)-\nCHOOSE($L$2,'Scen 1'!BG47,'Scen 2'!BG47,'Scen 3'!BG47,'Scen 4'!BG47,'Scen 5'!BG47,'Scen 6'!BG47,'Scen 7'!BG47,'Scen 8'!BG47,'Scen 9'!BG47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH47,'Scen 2'!BH47,'Scen 3'!BH47,'Scen 4'!BH47,'Scen 5'!BH47,'Scen 6'!BH47,'Scen 7'!BH47,'Scen 8'!BH47,'Scen 9'!BH47)-\nCHOOSE($L$2,'Scen 1'!BH47,'Scen 2'!BH47,'Scen 3'!BH47,'Scen 4'!BH47,'Scen 5'!BH47,'Scen 6'!BH47,'Scen 7'!BH47,'Scen 8'!BH47,'Scen 9'!BH47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI47,'Scen 2'!BI47,'Scen 3'!BI47,'Scen 4'!BI47,'Scen 5'!BI47,'Scen 6'!BI47,'Scen 7'!BI47,'Scen 8'!BI47,'Scen 9'!BI47)-\nCHOOSE($L$2,'Scen 1'!BI47,'Scen 2'!BI47,'Scen 3'!BI47,'Scen 4'!BI47,'Scen 5'!BI47,'Scen 6'!BI47,'Scen 7'!BI47,'Scen 8'!BI47,'Scen 9'!BI47),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ47,'Scen 2'!BJ47,'Scen 3'!BJ47,'Scen 4'!BJ47,'Scen 5'!BJ47,'Scen 6'!BJ47,'Scen 7'!BJ47,'Scen 8'!BJ47,'Scen 9'!BJ47)-\nCHOOSE($L$2,'Scen 1'!BJ47,'Scen 2'!BJ47,'Scen 3'!BJ47,'Scen 4'!BJ47,'Scen 5'!BJ47,'Scen 6'!BJ47,'Scen 7'!BJ47,'Scen 8'!BJ47,'Scen 9'!BJ47),\"\")","v":0}]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",null,"£'m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y48,'Scen 2'!Y48,'Scen 3'!Y48,'Scen 4'!Y48,'Scen 5'!Y48,'Scen 6'!Y48,'Scen 7'!Y48,'Scen 8'!Y48,'Scen 9'!Y48)-\nCHOOSE($L$2,'Scen 1'!Y48,'Scen 2'!Y48,'Scen 3'!Y48,'Scen 4'!Y48,'Scen 5'!Y48,'Scen 6'!Y48,'Scen 7'!Y48,'Scen 8'!Y48,'Scen 9'!Y48),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA48,'Scen 2'!AA48,'Scen 3'!AA48,'Scen 4'!AA48,'Scen 5'!AA48,'Scen 6'!AA48,'Scen 7'!AA48,'Scen 8'!AA48,'Scen 9'!AA48)-\nCHOOSE($L$2,'Scen 1'!AA48,'Scen 2'!AA48,'Scen 3'!AA48,'Scen 4'!AA48,'Scen 5'!AA48,'Scen 6'!AA48,'Scen 7'!AA48,'Scen 8'!AA48,'Scen 9'!AA48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB48,'Scen 2'!AB48,'Scen 3'!AB48,'Scen 4'!AB48,'Scen 5'!AB48,'Scen 6'!AB48,'Scen 7'!AB48,'Scen 8'!AB48,'Scen 9'!AB48)-\nCHOOSE($L$2,'Scen 1'!AB48,'Scen 2'!AB48,'Scen 3'!AB48,'Scen 4'!AB48,'Scen 5'!AB48,'Scen 6'!AB48,'Scen 7'!AB48,'Scen 8'!AB48,'Scen 9'!AB48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC48,'Scen 2'!AC48,'Scen 3'!AC48,'Scen 4'!AC48,'Scen 5'!AC48,'Scen 6'!AC48,'Scen 7'!AC48,'Scen 8'!AC48,'Scen 9'!AC48)-\nCHOOSE($L$2,'Scen 1'!AC48,'Scen 2'!AC48,'Scen 3'!AC48,'Scen 4'!AC48,'Scen 5'!AC48,'Scen 6'!AC48,'Scen 7'!AC48,'Scen 8'!AC48,'Scen 9'!AC48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD48,'Scen 2'!AD48,'Scen 3'!AD48,'Scen 4'!AD48,'Scen 5'!AD48,'Scen 6'!AD48,'Scen 7'!AD48,'Scen 8'!AD48,'Scen 9'!AD48)-\nCHOOSE($L$2,'Scen 1'!AD48,'Scen 2'!AD48,'Scen 3'!AD48,'Scen 4'!AD48,'Scen 5'!AD48,'Scen 6'!AD48,'Scen 7'!AD48,'Scen 8'!AD48,'Scen 9'!AD48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE48,'Scen 2'!AE48,'Scen 3'!AE48,'Scen 4'!AE48,'Scen 5'!AE48,'Scen 6'!AE48,'Scen 7'!AE48,'Scen 8'!AE48,'Scen 9'!AE48)-\nCHOOSE($L$2,'Scen 1'!AE48,'Scen 2'!AE48,'Scen 3'!AE48,'Scen 4'!AE48,'Scen 5'!AE48,'Scen 6'!AE48,'Scen 7'!AE48,'Scen 8'!AE48,'Scen 9'!AE48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF48,'Scen 2'!AF48,'Scen 3'!AF48,'Scen 4'!AF48,'Scen 5'!AF48,'Scen 6'!AF48,'Scen 7'!AF48,'Scen 8'!AF48,'Scen 9'!AF48)-\nCHOOSE($L$2,'Scen 1'!AF48,'Scen 2'!AF48,'Scen 3'!AF48,'Scen 4'!AF48,'Scen 5'!AF48,'Scen 6'!AF48,'Scen 7'!AF48,'Scen 8'!AF48,'Scen 9'!AF48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG48,'Scen 2'!AG48,'Scen 3'!AG48,'Scen 4'!AG48,'Scen 5'!AG48,'Scen 6'!AG48,'Scen 7'!AG48,'Scen 8'!AG48,'Scen 9'!AG48)-\nCHOOSE($L$2,'Scen 1'!AG48,'Scen 2'!AG48,'Scen 3'!AG48,'Scen 4'!AG48,'Scen 5'!AG48,'Scen 6'!AG48,'Scen 7'!AG48,'Scen 8'!AG48,'Scen 9'!AG48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH48,'Scen 2'!AH48,'Scen 3'!AH48,'Scen 4'!AH48,'Scen 5'!AH48,'Scen 6'!AH48,'Scen 7'!AH48,'Scen 8'!AH48,'Scen 9'!AH48)-\nCHOOSE($L$2,'Scen 1'!AH48,'Scen 2'!AH48,'Scen 3'!AH48,'Scen 4'!AH48,'Scen 5'!AH48,'Scen 6'!AH48,'Scen 7'!AH48,'Scen 8'!AH48,'Scen 9'!AH48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI48,'Scen 2'!AI48,'Scen 3'!AI48,'Scen 4'!AI48,'Scen 5'!AI48,'Scen 6'!AI48,'Scen 7'!AI48,'Scen 8'!AI48,'Scen 9'!AI48)-\nCHOOSE($L$2,'Scen 1'!AI48,'Scen 2'!AI48,'Scen 3'!AI48,'Scen 4'!AI48,'Scen 5'!AI48,'Scen 6'!AI48,'Scen 7'!AI48,'Scen 8'!AI48,'Scen 9'!AI48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ48,'Scen 2'!AJ48,'Scen 3'!AJ48,'Scen 4'!AJ48,'Scen 5'!AJ48,'Scen 6'!AJ48,'Scen 7'!AJ48,'Scen 8'!AJ48,'Scen 9'!AJ48)-\nCHOOSE($L$2,'Scen 1'!AJ48,'Scen 2'!AJ48,'Scen 3'!AJ48,'Scen 4'!AJ48,'Scen 5'!AJ48,'Scen 6'!AJ48,'Scen 7'!AJ48,'Scen 8'!AJ48,'Scen 9'!AJ48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK48,'Scen 2'!AK48,'Scen 3'!AK48,'Scen 4'!AK48,'Scen 5'!AK48,'Scen 6'!AK48,'Scen 7'!AK48,'Scen 8'!AK48,'Scen 9'!AK48)-\nCHOOSE($L$2,'Scen 1'!AK48,'Scen 2'!AK48,'Scen 3'!AK48,'Scen 4'!AK48,'Scen 5'!AK48,'Scen 6'!AK48,'Scen 7'!AK48,'Scen 8'!AK48,'Scen 9'!AK48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL48,'Scen 2'!AL48,'Scen 3'!AL48,'Scen 4'!AL48,'Scen 5'!AL48,'Scen 6'!AL48,'Scen 7'!AL48,'Scen 8'!AL48,'Scen 9'!AL48)-\nCHOOSE($L$2,'Scen 1'!AL48,'Scen 2'!AL48,'Scen 3'!AL48,'Scen 4'!AL48,'Scen 5'!AL48,'Scen 6'!AL48,'Scen 7'!AL48,'Scen 8'!AL48,'Scen 9'!AL48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM48,'Scen 2'!AM48,'Scen 3'!AM48,'Scen 4'!AM48,'Scen 5'!AM48,'Scen 6'!AM48,'Scen 7'!AM48,'Scen 8'!AM48,'Scen 9'!AM48)-\nCHOOSE($L$2,'Scen 1'!AM48,'Scen 2'!AM48,'Scen 3'!AM48,'Scen 4'!AM48,'Scen 5'!AM48,'Scen 6'!AM48,'Scen 7'!AM48,'Scen 8'!AM48,'Scen 9'!AM48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN48,'Scen 2'!AN48,'Scen 3'!AN48,'Scen 4'!AN48,'Scen 5'!AN48,'Scen 6'!AN48,'Scen 7'!AN48,'Scen 8'!AN48,'Scen 9'!AN48)-\nCHOOSE($L$2,'Scen 1'!AN48,'Scen 2'!AN48,'Scen 3'!AN48,'Scen 4'!AN48,'Scen 5'!AN48,'Scen 6'!AN48,'Scen 7'!AN48,'Scen 8'!AN48,'Scen 9'!AN48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO48,'Scen 2'!AO48,'Scen 3'!AO48,'Scen 4'!AO48,'Scen 5'!AO48,'Scen 6'!AO48,'Scen 7'!AO48,'Scen 8'!AO48,'Scen 9'!AO48)-\nCHOOSE($L$2,'Scen 1'!AO48,'Scen 2'!AO48,'Scen 3'!AO48,'Scen 4'!AO48,'Scen 5'!AO48,'Scen 6'!AO48,'Scen 7'!AO48,'Scen 8'!AO48,'Scen 9'!AO48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP48,'Scen 2'!AP48,'Scen 3'!AP48,'Scen 4'!AP48,'Scen 5'!AP48,'Scen 6'!AP48,'Scen 7'!AP48,'Scen 8'!AP48,'Scen 9'!AP48)-\nCHOOSE($L$2,'Scen 1'!AP48,'Scen 2'!AP48,'Scen 3'!AP48,'Scen 4'!AP48,'Scen 5'!AP48,'Scen 6'!AP48,'Scen 7'!AP48,'Scen 8'!AP48,'Scen 9'!AP48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ48,'Scen 2'!AQ48,'Scen 3'!AQ48,'Scen 4'!AQ48,'Scen 5'!AQ48,'Scen 6'!AQ48,'Scen 7'!AQ48,'Scen 8'!AQ48,'Scen 9'!AQ48)-\nCHOOSE($L$2,'Scen 1'!AQ48,'Scen 2'!AQ48,'Scen 3'!AQ48,'Scen 4'!AQ48,'Scen 5'!AQ48,'Scen 6'!AQ48,'Scen 7'!AQ48,'Scen 8'!AQ48,'Scen 9'!AQ48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR48,'Scen 2'!AR48,'Scen 3'!AR48,'Scen 4'!AR48,'Scen 5'!AR48,'Scen 6'!AR48,'Scen 7'!AR48,'Scen 8'!AR48,'Scen 9'!AR48)-\nCHOOSE($L$2,'Scen 1'!AR48,'Scen 2'!AR48,'Scen 3'!AR48,'Scen 4'!AR48,'Scen 5'!AR48,'Scen 6'!AR48,'Scen 7'!AR48,'Scen 8'!AR48,'Scen 9'!AR48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS48,'Scen 2'!AS48,'Scen 3'!AS48,'Scen 4'!AS48,'Scen 5'!AS48,'Scen 6'!AS48,'Scen 7'!AS48,'Scen 8'!AS48,'Scen 9'!AS48)-\nCHOOSE($L$2,'Scen 1'!AS48,'Scen 2'!AS48,'Scen 3'!AS48,'Scen 4'!AS48,'Scen 5'!AS48,'Scen 6'!AS48,'Scen 7'!AS48,'Scen 8'!AS48,'Scen 9'!AS48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT48,'Scen 2'!AT48,'Scen 3'!AT48,'Scen 4'!AT48,'Scen 5'!AT48,'Scen 6'!AT48,'Scen 7'!AT48,'Scen 8'!AT48,'Scen 9'!AT48)-\nCHOOSE($L$2,'Scen 1'!AT48,'Scen 2'!AT48,'Scen 3'!AT48,'Scen 4'!AT48,'Scen 5'!AT48,'Scen 6'!AT48,'Scen 7'!AT48,'Scen 8'!AT48,'Scen 9'!AT48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU48,'Scen 2'!AU48,'Scen 3'!AU48,'Scen 4'!AU48,'Scen 5'!AU48,'Scen 6'!AU48,'Scen 7'!AU48,'Scen 8'!AU48,'Scen 9'!AU48)-\nCHOOSE($L$2,'Scen 1'!AU48,'Scen 2'!AU48,'Scen 3'!AU48,'Scen 4'!AU48,'Scen 5'!AU48,'Scen 6'!AU48,'Scen 7'!AU48,'Scen 8'!AU48,'Scen 9'!AU48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV48,'Scen 2'!AV48,'Scen 3'!AV48,'Scen 4'!AV48,'Scen 5'!AV48,'Scen 6'!AV48,'Scen 7'!AV48,'Scen 8'!AV48,'Scen 9'!AV48)-\nCHOOSE($L$2,'Scen 1'!AV48,'Scen 2'!AV48,'Scen 3'!AV48,'Scen 4'!AV48,'Scen 5'!AV48,'Scen 6'!AV48,'Scen 7'!AV48,'Scen 8'!AV48,'Scen 9'!AV48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW48,'Scen 2'!AW48,'Scen 3'!AW48,'Scen 4'!AW48,'Scen 5'!AW48,'Scen 6'!AW48,'Scen 7'!AW48,'Scen 8'!AW48,'Scen 9'!AW48)-\nCHOOSE($L$2,'Scen 1'!AW48,'Scen 2'!AW48,'Scen 3'!AW48,'Scen 4'!AW48,'Scen 5'!AW48,'Scen 6'!AW48,'Scen 7'!AW48,'Scen 8'!AW48,'Scen 9'!AW48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX48,'Scen 2'!AX48,'Scen 3'!AX48,'Scen 4'!AX48,'Scen 5'!AX48,'Scen 6'!AX48,'Scen 7'!AX48,'Scen 8'!AX48,'Scen 9'!AX48)-\nCHOOSE($L$2,'Scen 1'!AX48,'Scen 2'!AX48,'Scen 3'!AX48,'Scen 4'!AX48,'Scen 5'!AX48,'Scen 6'!AX48,'Scen 7'!AX48,'Scen 8'!AX48,'Scen 9'!AX48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY48,'Scen 2'!AY48,'Scen 3'!AY48,'Scen 4'!AY48,'Scen 5'!AY48,'Scen 6'!AY48,'Scen 7'!AY48,'Scen 8'!AY48,'Scen 9'!AY48)-\nCHOOSE($L$2,'Scen 1'!AY48,'Scen 2'!AY48,'Scen 3'!AY48,'Scen 4'!AY48,'Scen 5'!AY48,'Scen 6'!AY48,'Scen 7'!AY48,'Scen 8'!AY48,'Scen 9'!AY48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ48,'Scen 2'!AZ48,'Scen 3'!AZ48,'Scen 4'!AZ48,'Scen 5'!AZ48,'Scen 6'!AZ48,'Scen 7'!AZ48,'Scen 8'!AZ48,'Scen 9'!AZ48)-\nCHOOSE($L$2,'Scen 1'!AZ48,'Scen 2'!AZ48,'Scen 3'!AZ48,'Scen 4'!AZ48,'Scen 5'!AZ48,'Scen 6'!AZ48,'Scen 7'!AZ48,'Scen 8'!AZ48,'Scen 9'!AZ48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA48,'Scen 2'!BA48,'Scen 3'!BA48,'Scen 4'!BA48,'Scen 5'!BA48,'Scen 6'!BA48,'Scen 7'!BA48,'Scen 8'!BA48,'Scen 9'!BA48)-\nCHOOSE($L$2,'Scen 1'!BA48,'Scen 2'!BA48,'Scen 3'!BA48,'Scen 4'!BA48,'Scen 5'!BA48,'Scen 6'!BA48,'Scen 7'!BA48,'Scen 8'!BA48,'Scen 9'!BA48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB48,'Scen 2'!BB48,'Scen 3'!BB48,'Scen 4'!BB48,'Scen 5'!BB48,'Scen 6'!BB48,'Scen 7'!BB48,'Scen 8'!BB48,'Scen 9'!BB48)-\nCHOOSE($L$2,'Scen 1'!BB48,'Scen 2'!BB48,'Scen 3'!BB48,'Scen 4'!BB48,'Scen 5'!BB48,'Scen 6'!BB48,'Scen 7'!BB48,'Scen 8'!BB48,'Scen 9'!BB48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC48,'Scen 2'!BC48,'Scen 3'!BC48,'Scen 4'!BC48,'Scen 5'!BC48,'Scen 6'!BC48,'Scen 7'!BC48,'Scen 8'!BC48,'Scen 9'!BC48)-\nCHOOSE($L$2,'Scen 1'!BC48,'Scen 2'!BC48,'Scen 3'!BC48,'Scen 4'!BC48,'Scen 5'!BC48,'Scen 6'!BC48,'Scen 7'!BC48,'Scen 8'!BC48,'Scen 9'!BC48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD48,'Scen 2'!BD48,'Scen 3'!BD48,'Scen 4'!BD48,'Scen 5'!BD48,'Scen 6'!BD48,'Scen 7'!BD48,'Scen 8'!BD48,'Scen 9'!BD48)-\nCHOOSE($L$2,'Scen 1'!BD48,'Scen 2'!BD48,'Scen 3'!BD48,'Scen 4'!BD48,'Scen 5'!BD48,'Scen 6'!BD48,'Scen 7'!BD48,'Scen 8'!BD48,'Scen 9'!BD48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE48,'Scen 2'!BE48,'Scen 3'!BE48,'Scen 4'!BE48,'Scen 5'!BE48,'Scen 6'!BE48,'Scen 7'!BE48,'Scen 8'!BE48,'Scen 9'!BE48)-\nCHOOSE($L$2,'Scen 1'!BE48,'Scen 2'!BE48,'Scen 3'!BE48,'Scen 4'!BE48,'Scen 5'!BE48,'Scen 6'!BE48,'Scen 7'!BE48,'Scen 8'!BE48,'Scen 9'!BE48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF48,'Scen 2'!BF48,'Scen 3'!BF48,'Scen 4'!BF48,'Scen 5'!BF48,'Scen 6'!BF48,'Scen 7'!BF48,'Scen 8'!BF48,'Scen 9'!BF48)-\nCHOOSE($L$2,'Scen 1'!BF48,'Scen 2'!BF48,'Scen 3'!BF48,'Scen 4'!BF48,'Scen 5'!BF48,'Scen 6'!BF48,'Scen 7'!BF48,'Scen 8'!BF48,'Scen 9'!BF48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG48,'Scen 2'!BG48,'Scen 3'!BG48,'Scen 4'!BG48,'Scen 5'!BG48,'Scen 6'!BG48,'Scen 7'!BG48,'Scen 8'!BG48,'Scen 9'!BG48)-\nCHOOSE($L$2,'Scen 1'!BG48,'Scen 2'!BG48,'Scen 3'!BG48,'Scen 4'!BG48,'Scen 5'!BG48,'Scen 6'!BG48,'Scen 7'!BG48,'Scen 8'!BG48,'Scen 9'!BG48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH48,'Scen 2'!BH48,'Scen 3'!BH48,'Scen 4'!BH48,'Scen 5'!BH48,'Scen 6'!BH48,'Scen 7'!BH48,'Scen 8'!BH48,'Scen 9'!BH48)-\nCHOOSE($L$2,'Scen 1'!BH48,'Scen 2'!BH48,'Scen 3'!BH48,'Scen 4'!BH48,'Scen 5'!BH48,'Scen 6'!BH48,'Scen 7'!BH48,'Scen 8'!BH48,'Scen 9'!BH48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI48,'Scen 2'!BI48,'Scen 3'!BI48,'Scen 4'!BI48,'Scen 5'!BI48,'Scen 6'!BI48,'Scen 7'!BI48,'Scen 8'!BI48,'Scen 9'!BI48)-\nCHOOSE($L$2,'Scen 1'!BI48,'Scen 2'!BI48,'Scen 3'!BI48,'Scen 4'!BI48,'Scen 5'!BI48,'Scen 6'!BI48,'Scen 7'!BI48,'Scen 8'!BI48,'Scen 9'!BI48),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ48,'Scen 2'!BJ48,'Scen 3'!BJ48,'Scen 4'!BJ48,'Scen 5'!BJ48,'Scen 6'!BJ48,'Scen 7'!BJ48,'Scen 8'!BJ48,'Scen 9'!BJ48)-\nCHOOSE($L$2,'Scen 1'!BJ48,'Scen 2'!BJ48,'Scen 3'!BJ48,'Scen 4'!BJ48,'Scen 5'!BJ48,'Scen 6'!BJ48,'Scen 7'!BJ48,'Scen 8'!BJ48,'Scen 9'!BJ48),\"\")","v":0}]
[null,null,null,null,"Profit before tax",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y49,'Scen 2'!Y49,'Scen 3'!Y49,'Scen 4'!Y49,'Scen 5'!Y49,'Scen 6'!Y49,'Scen 7'!Y49,'Scen 8'!Y49,'Scen 9'!Y49)-\nCHOOSE($L$2,'Scen 1'!Y49,'Scen 2'!Y49,'Scen 3'!Y49,'Scen 4'!Y49,'Scen 5'!Y49,'Scen 6'!Y49,'Scen 7'!Y49,'Scen 8'!Y49,'Scen 9'!Y49),\"\")","v":-2822.3217283656122},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA49,'Scen 2'!AA49,'Scen 3'!AA49,'Scen 4'!AA49,'Scen 5'!AA49,'Scen 6'!AA49,'Scen 7'!AA49,'Scen 8'!AA49,'Scen 9'!AA49)-\nCHOOSE($L$2,'Scen 1'!AA49,'Scen 2'!AA49,'Scen 3'!AA49,'Scen 4'!AA49,'Scen 5'!AA49,'Scen 6'!AA49,'Scen 7'!AA49,'Scen 8'!AA49,'Scen 9'!AA49),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB49,'Scen 2'!AB49,'Scen 3'!AB49,'Scen 4'!AB49,'Scen 5'!AB49,'Scen 6'!AB49,'Scen 7'!AB49,'Scen 8'!AB49,'Scen 9'!AB49)-\nCHOOSE($L$2,'Scen 1'!AB49,'Scen 2'!AB49,'Scen 3'!AB49,'Scen 4'!AB49,'Scen 5'!AB49,'Scen 6'!AB49,'Scen 7'!AB49,'Scen 8'!AB49,'Scen 9'!AB49),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC49,'Scen 2'!AC49,'Scen 3'!AC49,'Scen 4'!AC49,'Scen 5'!AC49,'Scen 6'!AC49,'Scen 7'!AC49,'Scen 8'!AC49,'Scen 9'!AC49)-\nCHOOSE($L$2,'Scen 1'!AC49,'Scen 2'!AC49,'Scen 3'!AC49,'Scen 4'!AC49,'Scen 5'!AC49,'Scen 6'!AC49,'Scen 7'!AC49,'Scen 8'!AC49,'Scen 9'!AC49),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD49,'Scen 2'!AD49,'Scen 3'!AD49,'Scen 4'!AD49,'Scen 5'!AD49,'Scen 6'!AD49,'Scen 7'!AD49,'Scen 8'!AD49,'Scen 9'!AD49)-\nCHOOSE($L$2,'Scen 1'!AD49,'Scen 2'!AD49,'Scen 3'!AD49,'Scen 4'!AD49,'Scen 5'!AD49,'Scen 6'!AD49,'Scen 7'!AD49,'Scen 8'!AD49,'Scen 9'!AD49),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE49,'Scen 2'!AE49,'Scen 3'!AE49,'Scen 4'!AE49,'Scen 5'!AE49,'Scen 6'!AE49,'Scen 7'!AE49,'Scen 8'!AE49,'Scen 9'!AE49)-\nCHOOSE($L$2,'Scen 1'!AE49,'Scen 2'!AE49,'Scen 3'!AE49,'Scen 4'!AE49,'Scen 5'!AE49,'Scen 6'!AE49,'Scen 7'!AE49,'Scen 8'!AE49,'Scen 9'!AE49),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF49,'Scen 2'!AF49,'Scen 3'!AF49,'Scen 4'!AF49,'Scen 5'!AF49,'Scen 6'!AF49,'Scen 7'!AF49,'Scen 8'!AF49,'Scen 9'!AF49)-\nCHOOSE($L$2,'Scen 1'!AF49,'Scen 2'!AF49,'Scen 3'!AF49,'Scen 4'!AF49,'Scen 5'!AF49,'Scen 6'!AF49,'Scen 7'!AF49,'Scen 8'!AF49,'Scen 9'!AF49),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG49,'Scen 2'!AG49,'Scen 3'!AG49,'Scen 4'!AG49,'Scen 5'!AG49,'Scen 6'!AG49,'Scen 7'!AG49,'Scen 8'!AG49,'Scen 9'!AG49)-\nCHOOSE($L$2,'Scen 1'!AG49,'Scen 2'!AG49,'Scen 3'!AG49,'Scen 4'!AG49,'Scen 5'!AG49,'Scen 6'!AG49,'Scen 7'!AG49,'Scen 8'!AG49,'Scen 9'!AG49),\"\")","v":50.428630707030607},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH49,'Scen 2'!AH49,'Scen 3'!AH49,'Scen 4'!AH49,'Scen 5'!AH49,'Scen 6'!AH49,'Scen 7'!AH49,'Scen 8'!AH49,'Scen 9'!AH49)-\nCHOOSE($L$2,'Scen 1'!AH49,'Scen 2'!AH49,'Scen 3'!AH49,'Scen 4'!AH49,'Scen 5'!AH49,'Scen 6'!AH49,'Scen 7'!AH49,'Scen 8'!AH49,'Scen 9'!AH49),\"\")","v":45.383119367525751},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI49,'Scen 2'!AI49,'Scen 3'!AI49,'Scen 4'!AI49,'Scen 5'!AI49,'Scen 6'!AI49,'Scen 7'!AI49,'Scen 8'!AI49,'Scen 9'!AI49)-\nCHOOSE($L$2,'Scen 1'!AI49,'Scen 2'!AI49,'Scen 3'!AI49,'Scen 4'!AI49,'Scen 5'!AI49,'Scen 6'!AI49,'Scen 7'!AI49,'Scen 8'!AI49,'Scen 9'!AI49),\"\")","v":-117.91142519242044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ49,'Scen 2'!AJ49,'Scen 3'!AJ49,'Scen 4'!AJ49,'Scen 5'!AJ49,'Scen 6'!AJ49,'Scen 7'!AJ49,'Scen 8'!AJ49,'Scen 9'!AJ49)-\nCHOOSE($L$2,'Scen 1'!AJ49,'Scen 2'!AJ49,'Scen 3'!AJ49,'Scen 4'!AJ49,'Scen 5'!AJ49,'Scen 6'!AJ49,'Scen 7'!AJ49,'Scen 8'!AJ49,'Scen 9'!AJ49),\"\")","v":-427.20843582791963},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK49,'Scen 2'!AK49,'Scen 3'!AK49,'Scen 4'!AK49,'Scen 5'!AK49,'Scen 6'!AK49,'Scen 7'!AK49,'Scen 8'!AK49,'Scen 9'!AK49)-\nCHOOSE($L$2,'Scen 1'!AK49,'Scen 2'!AK49,'Scen 3'!AK49,'Scen 4'!AK49,'Scen 5'!AK49,'Scen 6'!AK49,'Scen 7'!AK49,'Scen 8'!AK49,'Scen 9'!AK49),\"\")","v":-584.27102539875409},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL49,'Scen 2'!AL49,'Scen 3'!AL49,'Scen 4'!AL49,'Scen 5'!AL49,'Scen 6'!AL49,'Scen 7'!AL49,'Scen 8'!AL49,'Scen 9'!AL49)-\nCHOOSE($L$2,'Scen 1'!AL49,'Scen 2'!AL49,'Scen 3'!AL49,'Scen 4'!AL49,'Scen 5'!AL49,'Scen 6'!AL49,'Scen 7'!AL49,'Scen 8'!AL49,'Scen 9'!AL49),\"\")","v":-762.75425306543616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM49,'Scen 2'!AM49,'Scen 3'!AM49,'Scen 4'!AM49,'Scen 5'!AM49,'Scen 6'!AM49,'Scen 7'!AM49,'Scen 8'!AM49,'Scen 9'!AM49)-\nCHOOSE($L$2,'Scen 1'!AM49,'Scen 2'!AM49,'Scen 3'!AM49,'Scen 4'!AM49,'Scen 5'!AM49,'Scen 6'!AM49,'Scen 7'!AM49,'Scen 8'!AM49,'Scen 9'!AM49),\"\")","v":72.560996550108257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN49,'Scen 2'!AN49,'Scen 3'!AN49,'Scen 4'!AN49,'Scen 5'!AN49,'Scen 6'!AN49,'Scen 7'!AN49,'Scen 8'!AN49,'Scen 9'!AN49)-\nCHOOSE($L$2,'Scen 1'!AN49,'Scen 2'!AN49,'Scen 3'!AN49,'Scen 4'!AN49,'Scen 5'!AN49,'Scen 6'!AN49,'Scen 7'!AN49,'Scen 8'!AN49,'Scen 9'!AN49),\"\")","v":45.687340383809669},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO49,'Scen 2'!AO49,'Scen 3'!AO49,'Scen 4'!AO49,'Scen 5'!AO49,'Scen 6'!AO49,'Scen 7'!AO49,'Scen 8'!AO49,'Scen 9'!AO49)-\nCHOOSE($L$2,'Scen 1'!AO49,'Scen 2'!AO49,'Scen 3'!AO49,'Scen 4'!AO49,'Scen 5'!AO49,'Scen 6'!AO49,'Scen 7'!AO49,'Scen 8'!AO49,'Scen 9'!AO49),\"\")","v":29.324151780742113},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP49,'Scen 2'!AP49,'Scen 3'!AP49,'Scen 4'!AP49,'Scen 5'!AP49,'Scen 6'!AP49,'Scen 7'!AP49,'Scen 8'!AP49,'Scen 9'!AP49)-\nCHOOSE($L$2,'Scen 1'!AP49,'Scen 2'!AP49,'Scen 3'!AP49,'Scen 4'!AP49,'Scen 5'!AP49,'Scen 6'!AP49,'Scen 7'!AP49,'Scen 8'!AP49,'Scen 9'!AP49),\"\")","v":20.693581137841647},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ49,'Scen 2'!AQ49,'Scen 3'!AQ49,'Scen 4'!AQ49,'Scen 5'!AQ49,'Scen 6'!AQ49,'Scen 7'!AQ49,'Scen 8'!AQ49,'Scen 9'!AQ49)-\nCHOOSE($L$2,'Scen 1'!AQ49,'Scen 2'!AQ49,'Scen 3'!AQ49,'Scen 4'!AQ49,'Scen 5'!AQ49,'Scen 6'!AQ49,'Scen 7'!AQ49,'Scen 8'!AQ49,'Scen 9'!AQ49),\"\")","v":6.1270636889992147},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR49,'Scen 2'!AR49,'Scen 3'!AR49,'Scen 4'!AR49,'Scen 5'!AR49,'Scen 6'!AR49,'Scen 7'!AR49,'Scen 8'!AR49,'Scen 9'!AR49)-\nCHOOSE($L$2,'Scen 1'!AR49,'Scen 2'!AR49,'Scen 3'!AR49,'Scen 4'!AR49,'Scen 5'!AR49,'Scen 6'!AR49,'Scen 7'!AR49,'Scen 8'!AR49,'Scen 9'!AR49),\"\")","v":7.3510188185989591},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS49,'Scen 2'!AS49,'Scen 3'!AS49,'Scen 4'!AS49,'Scen 5'!AS49,'Scen 6'!AS49,'Scen 7'!AS49,'Scen 8'!AS49,'Scen 9'!AS49)-\nCHOOSE($L$2,'Scen 1'!AS49,'Scen 2'!AS49,'Scen 3'!AS49,'Scen 4'!AS49,'Scen 5'!AS49,'Scen 6'!AS49,'Scen 7'!AS49,'Scen 8'!AS49,'Scen 9'!AS49),\"\")","v":-4.7455622016598227},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT49,'Scen 2'!AT49,'Scen 3'!AT49,'Scen 4'!AT49,'Scen 5'!AT49,'Scen 6'!AT49,'Scen 7'!AT49,'Scen 8'!AT49,'Scen 9'!AT49)-\nCHOOSE($L$2,'Scen 1'!AT49,'Scen 2'!AT49,'Scen 3'!AT49,'Scen 4'!AT49,'Scen 5'!AT49,'Scen 6'!AT49,'Scen 7'!AT49,'Scen 8'!AT49,'Scen 9'!AT49),\"\")","v":-15.023243587220577},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU49,'Scen 2'!AU49,'Scen 3'!AU49,'Scen 4'!AU49,'Scen 5'!AU49,'Scen 6'!AU49,'Scen 7'!AU49,'Scen 8'!AU49,'Scen 9'!AU49)-\nCHOOSE($L$2,'Scen 1'!AU49,'Scen 2'!AU49,'Scen 3'!AU49,'Scen 4'!AU49,'Scen 5'!AU49,'Scen 6'!AU49,'Scen 7'!AU49,'Scen 8'!AU49,'Scen 9'!AU49),\"\")","v":-27.480223507568326},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV49,'Scen 2'!AV49,'Scen 3'!AV49,'Scen 4'!AV49,'Scen 5'!AV49,'Scen 6'!AV49,'Scen 7'!AV49,'Scen 8'!AV49,'Scen 9'!AV49)-\nCHOOSE($L$2,'Scen 1'!AV49,'Scen 2'!AV49,'Scen 3'!AV49,'Scen 4'!AV49,'Scen 5'!AV49,'Scen 6'!AV49,'Scen 7'!AV49,'Scen 8'!AV49,'Scen 9'!AV49),\"\")","v":-42.144897645468973},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW49,'Scen 2'!AW49,'Scen 3'!AW49,'Scen 4'!AW49,'Scen 5'!AW49,'Scen 6'!AW49,'Scen 7'!AW49,'Scen 8'!AW49,'Scen 9'!AW49)-\nCHOOSE($L$2,'Scen 1'!AW49,'Scen 2'!AW49,'Scen 3'!AW49,'Scen 4'!AW49,'Scen 5'!AW49,'Scen 6'!AW49,'Scen 7'!AW49,'Scen 8'!AW49,'Scen 9'!AW49),\"\")","v":-50.420265405469536},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX49,'Scen 2'!AX49,'Scen 3'!AX49,'Scen 4'!AX49,'Scen 5'!AX49,'Scen 6'!AX49,'Scen 7'!AX49,'Scen 8'!AX49,'Scen 9'!AX49)-\nCHOOSE($L$2,'Scen 1'!AX49,'Scen 2'!AX49,'Scen 3'!AX49,'Scen 4'!AX49,'Scen 5'!AX49,'Scen 6'!AX49,'Scen 7'!AX49,'Scen 8'!AX49,'Scen 9'!AX49),\"\")","v":-63.194068838720568},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY49,'Scen 2'!AY49,'Scen 3'!AY49,'Scen 4'!AY49,'Scen 5'!AY49,'Scen 6'!AY49,'Scen 7'!AY49,'Scen 8'!AY49,'Scen 9'!AY49)-\nCHOOSE($L$2,'Scen 1'!AY49,'Scen 2'!AY49,'Scen 3'!AY49,'Scen 4'!AY49,'Scen 5'!AY49,'Scen 6'!AY49,'Scen 7'!AY49,'Scen 8'!AY49,'Scen 9'!AY49),\"\")","v":-76.545175130430835},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ49,'Scen 2'!AZ49,'Scen 3'!AZ49,'Scen 4'!AZ49,'Scen 5'!AZ49,'Scen 6'!AZ49,'Scen 7'!AZ49,'Scen 8'!AZ49,'Scen 9'!AZ49)-\nCHOOSE($L$2,'Scen 1'!AZ49,'Scen 2'!AZ49,'Scen 3'!AZ49,'Scen 4'!AZ49,'Scen 5'!AZ49,'Scen 6'!AZ49,'Scen 7'!AZ49,'Scen 8'!AZ49,'Scen 9'!AZ49),\"\")","v":-103.2040066561774},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA49,'Scen 2'!BA49,'Scen 3'!BA49,'Scen 4'!BA49,'Scen 5'!BA49,'Scen 6'!BA49,'Scen 7'!BA49,'Scen 8'!BA49,'Scen 9'!BA49)-\nCHOOSE($L$2,'Scen 1'!BA49,'Scen 2'!BA49,'Scen 3'!BA49,'Scen 4'!BA49,'Scen 5'!BA49,'Scen 6'!BA49,'Scen 7'!BA49,'Scen 8'!BA49,'Scen 9'!BA49),\"\")","v":-128.61199784605446},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB49,'Scen 2'!BB49,'Scen 3'!BB49,'Scen 4'!BB49,'Scen 5'!BB49,'Scen 6'!BB49,'Scen 7'!BB49,'Scen 8'!BB49,'Scen 9'!BB49)-\nCHOOSE($L$2,'Scen 1'!BB49,'Scen 2'!BB49,'Scen 3'!BB49,'Scen 4'!BB49,'Scen 5'!BB49,'Scen 6'!BB49,'Scen 7'!BB49,'Scen 8'!BB49,'Scen 9'!BB49),\"\")","v":-137.79921354991666},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC49,'Scen 2'!BC49,'Scen 3'!BC49,'Scen 4'!BC49,'Scen 5'!BC49,'Scen 6'!BC49,'Scen 7'!BC49,'Scen 8'!BC49,'Scen 9'!BC49)-\nCHOOSE($L$2,'Scen 1'!BC49,'Scen 2'!BC49,'Scen 3'!BC49,'Scen 4'!BC49,'Scen 5'!BC49,'Scen 6'!BC49,'Scen 7'!BC49,'Scen 8'!BC49,'Scen 9'!BC49),\"\")","v":-126.80127860634389},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD49,'Scen 2'!BD49,'Scen 3'!BD49,'Scen 4'!BD49,'Scen 5'!BD49,'Scen 6'!BD49,'Scen 7'!BD49,'Scen 8'!BD49,'Scen 9'!BD49)-\nCHOOSE($L$2,'Scen 1'!BD49,'Scen 2'!BD49,'Scen 3'!BD49,'Scen 4'!BD49,'Scen 5'!BD49,'Scen 6'!BD49,'Scen 7'!BD49,'Scen 8'!BD49,'Scen 9'!BD49),\"\")","v":-108.08552796365711},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE49,'Scen 2'!BE49,'Scen 3'!BE49,'Scen 4'!BE49,'Scen 5'!BE49,'Scen 6'!BE49,'Scen 7'!BE49,'Scen 8'!BE49,'Scen 9'!BE49)-\nCHOOSE($L$2,'Scen 1'!BE49,'Scen 2'!BE49,'Scen 3'!BE49,'Scen 4'!BE49,'Scen 5'!BE49,'Scen 6'!BE49,'Scen 7'!BE49,'Scen 8'!BE49,'Scen 9'!BE49),\"\")","v":-82.956404813754943},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF49,'Scen 2'!BF49,'Scen 3'!BF49,'Scen 4'!BF49,'Scen 5'!BF49,'Scen 6'!BF49,'Scen 7'!BF49,'Scen 8'!BF49,'Scen 9'!BF49)-\nCHOOSE($L$2,'Scen 1'!BF49,'Scen 2'!BF49,'Scen 3'!BF49,'Scen 4'!BF49,'Scen 5'!BF49,'Scen 6'!BF49,'Scen 7'!BF49,'Scen 8'!BF49,'Scen 9'!BF49),\"\")","v":-49.285633311891161},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG49,'Scen 2'!BG49,'Scen 3'!BG49,'Scen 4'!BG49,'Scen 5'!BG49,'Scen 6'!BG49,'Scen 7'!BG49,'Scen 8'!BG49,'Scen 9'!BG49)-\nCHOOSE($L$2,'Scen 1'!BG49,'Scen 2'!BG49,'Scen 3'!BG49,'Scen 4'!BG49,'Scen 5'!BG49,'Scen 6'!BG49,'Scen 7'!BG49,'Scen 8'!BG49,'Scen 9'!BG49),\"\")","v":-48.561216745326419},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH49,'Scen 2'!BH49,'Scen 3'!BH49,'Scen 4'!BH49,'Scen 5'!BH49,'Scen 6'!BH49,'Scen 7'!BH49,'Scen 8'!BH49,'Scen 9'!BH49)-\nCHOOSE($L$2,'Scen 1'!BH49,'Scen 2'!BH49,'Scen 3'!BH49,'Scen 4'!BH49,'Scen 5'!BH49,'Scen 6'!BH49,'Scen 7'!BH49,'Scen 8'!BH49,'Scen 9'!BH49),\"\")","v":-49.56715707047033},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI49,'Scen 2'!BI49,'Scen 3'!BI49,'Scen 4'!BI49,'Scen 5'!BI49,'Scen 6'!BI49,'Scen 7'!BI49,'Scen 8'!BI49,'Scen 9'!BI49)-\nCHOOSE($L$2,'Scen 1'!BI49,'Scen 2'!BI49,'Scen 3'!BI49,'Scen 4'!BI49,'Scen 5'!BI49,'Scen 6'!BI49,'Scen 7'!BI49,'Scen 8'!BI49,'Scen 9'!BI49),\"\")","v":-49.516704844642391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ49,'Scen 2'!BJ49,'Scen 3'!BJ49,'Scen 4'!BJ49,'Scen 5'!BJ49,'Scen 6'!BJ49,'Scen 7'!BJ49,'Scen 8'!BJ49,'Scen 9'!BJ49)-\nCHOOSE($L$2,'Scen 1'!BJ49,'Scen 2'!BJ49,'Scen 3'!BJ49,'Scen 4'!BJ49,'Scen 5'!BJ49,'Scen 6'!BJ49,'Scen 7'!BJ49,'Scen 8'!BJ49,'Scen 9'!BJ49),\"\")","v":-48.330996426892852}]
[]
[null,null,null,null,"Tax expense",null,"£'m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y51,'Scen 2'!Y51,'Scen 3'!Y51,'Scen 4'!Y51,'Scen 5'!Y51,'Scen 6'!Y51,'Scen 7'!Y51,'Scen 8'!Y51,'Scen 9'!Y51)-\nCHOOSE($L$2,'Scen 1'!Y51,'Scen 2'!Y51,'Scen 3'!Y51,'Scen 4'!Y51,'Scen 5'!Y51,'Scen 6'!Y51,'Scen 7'!Y51,'Scen 8'!Y51,'Scen 9'!Y51),\"\")","v":525.21760924406044},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA51,'Scen 2'!AA51,'Scen 3'!AA51,'Scen 4'!AA51,'Scen 5'!AA51,'Scen 6'!AA51,'Scen 7'!AA51,'Scen 8'!AA51,'Scen 9'!AA51)-\nCHOOSE($L$2,'Scen 1'!AA51,'Scen 2'!AA51,'Scen 3'!AA51,'Scen 4'!AA51,'Scen 5'!AA51,'Scen 6'!AA51,'Scen 7'!AA51,'Scen 8'!AA51,'Scen 9'!AA51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB51,'Scen 2'!AB51,'Scen 3'!AB51,'Scen 4'!AB51,'Scen 5'!AB51,'Scen 6'!AB51,'Scen 7'!AB51,'Scen 8'!AB51,'Scen 9'!AB51)-\nCHOOSE($L$2,'Scen 1'!AB51,'Scen 2'!AB51,'Scen 3'!AB51,'Scen 4'!AB51,'Scen 5'!AB51,'Scen 6'!AB51,'Scen 7'!AB51,'Scen 8'!AB51,'Scen 9'!AB51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC51,'Scen 2'!AC51,'Scen 3'!AC51,'Scen 4'!AC51,'Scen 5'!AC51,'Scen 6'!AC51,'Scen 7'!AC51,'Scen 8'!AC51,'Scen 9'!AC51)-\nCHOOSE($L$2,'Scen 1'!AC51,'Scen 2'!AC51,'Scen 3'!AC51,'Scen 4'!AC51,'Scen 5'!AC51,'Scen 6'!AC51,'Scen 7'!AC51,'Scen 8'!AC51,'Scen 9'!AC51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD51,'Scen 2'!AD51,'Scen 3'!AD51,'Scen 4'!AD51,'Scen 5'!AD51,'Scen 6'!AD51,'Scen 7'!AD51,'Scen 8'!AD51,'Scen 9'!AD51)-\nCHOOSE($L$2,'Scen 1'!AD51,'Scen 2'!AD51,'Scen 3'!AD51,'Scen 4'!AD51,'Scen 5'!AD51,'Scen 6'!AD51,'Scen 7'!AD51,'Scen 8'!AD51,'Scen 9'!AD51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE51,'Scen 2'!AE51,'Scen 3'!AE51,'Scen 4'!AE51,'Scen 5'!AE51,'Scen 6'!AE51,'Scen 7'!AE51,'Scen 8'!AE51,'Scen 9'!AE51)-\nCHOOSE($L$2,'Scen 1'!AE51,'Scen 2'!AE51,'Scen 3'!AE51,'Scen 4'!AE51,'Scen 5'!AE51,'Scen 6'!AE51,'Scen 7'!AE51,'Scen 8'!AE51,'Scen 9'!AE51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF51,'Scen 2'!AF51,'Scen 3'!AF51,'Scen 4'!AF51,'Scen 5'!AF51,'Scen 6'!AF51,'Scen 7'!AF51,'Scen 8'!AF51,'Scen 9'!AF51)-\nCHOOSE($L$2,'Scen 1'!AF51,'Scen 2'!AF51,'Scen 3'!AF51,'Scen 4'!AF51,'Scen 5'!AF51,'Scen 6'!AF51,'Scen 7'!AF51,'Scen 8'!AF51,'Scen 9'!AF51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG51,'Scen 2'!AG51,'Scen 3'!AG51,'Scen 4'!AG51,'Scen 5'!AG51,'Scen 6'!AG51,'Scen 7'!AG51,'Scen 8'!AG51,'Scen 9'!AG51)-\nCHOOSE($L$2,'Scen 1'!AG51,'Scen 2'!AG51,'Scen 3'!AG51,'Scen 4'!AG51,'Scen 5'!AG51,'Scen 6'!AG51,'Scen 7'!AG51,'Scen 8'!AG51,'Scen 9'!AG51),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH51,'Scen 2'!AH51,'Scen 3'!AH51,'Scen 4'!AH51,'Scen 5'!AH51,'Scen 6'!AH51,'Scen 7'!AH51,'Scen 8'!AH51,'Scen 9'!AH51)-\nCHOOSE($L$2,'Scen 1'!AH51,'Scen 2'!AH51,'Scen 3'!AH51,'Scen 4'!AH51,'Scen 5'!AH51,'Scen 6'!AH51,'Scen 7'!AH51,'Scen 8'!AH51,'Scen 9'!AH51),\"\")","v":-4.0560577459417999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI51,'Scen 2'!AI51,'Scen 3'!AI51,'Scen 4'!AI51,'Scen 5'!AI51,'Scen 6'!AI51,'Scen 7'!AI51,'Scen 8'!AI51,'Scen 9'!AI51)-\nCHOOSE($L$2,'Scen 1'!AI51,'Scen 2'!AI51,'Scen 3'!AI51,'Scen 4'!AI51,'Scen 5'!AI51,'Scen 6'!AI51,'Scen 7'!AI51,'Scen 8'!AI51,'Scen 9'!AI51),\"\")","v":14.439161335905496},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ51,'Scen 2'!AJ51,'Scen 3'!AJ51,'Scen 4'!AJ51,'Scen 5'!AJ51,'Scen 6'!AJ51,'Scen 7'!AJ51,'Scen 8'!AJ51,'Scen 9'!AJ51)-\nCHOOSE($L$2,'Scen 1'!AJ51,'Scen 2'!AJ51,'Scen 3'!AJ51,'Scen 4'!AJ51,'Scen 5'!AJ51,'Scen 6'!AJ51,'Scen 7'!AJ51,'Scen 8'!AJ51,'Scen 9'!AJ51),\"\")","v":54.039491763229421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK51,'Scen 2'!AK51,'Scen 3'!AK51,'Scen 4'!AK51,'Scen 5'!AK51,'Scen 6'!AK51,'Scen 7'!AK51,'Scen 8'!AK51,'Scen 9'!AK51)-\nCHOOSE($L$2,'Scen 1'!AK51,'Scen 2'!AK51,'Scen 3'!AK51,'Scen 4'!AK51,'Scen 5'!AK51,'Scen 6'!AK51,'Scen 7'!AK51,'Scen 8'!AK51,'Scen 9'!AK51),\"\")","v":174.85708475988133},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL51,'Scen 2'!AL51,'Scen 3'!AL51,'Scen 4'!AL51,'Scen 5'!AL51,'Scen 6'!AL51,'Scen 7'!AL51,'Scen 8'!AL51,'Scen 9'!AL51)-\nCHOOSE($L$2,'Scen 1'!AL51,'Scen 2'!AL51,'Scen 3'!AL51,'Scen 4'!AL51,'Scen 5'!AL51,'Scen 6'!AL51,'Scen 7'!AL51,'Scen 8'!AL51,'Scen 9'!AL51),\"\")","v":212.20142171307822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM51,'Scen 2'!AM51,'Scen 3'!AM51,'Scen 4'!AM51,'Scen 5'!AM51,'Scen 6'!AM51,'Scen 7'!AM51,'Scen 8'!AM51,'Scen 9'!AM51)-\nCHOOSE($L$2,'Scen 1'!AM51,'Scen 2'!AM51,'Scen 3'!AM51,'Scen 4'!AM51,'Scen 5'!AM51,'Scen 6'!AM51,'Scen 7'!AM51,'Scen 8'!AM51,'Scen 9'!AM51),\"\")","v":-20.20040893878712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN51,'Scen 2'!AN51,'Scen 3'!AN51,'Scen 4'!AN51,'Scen 5'!AN51,'Scen 6'!AN51,'Scen 7'!AN51,'Scen 8'!AN51,'Scen 9'!AN51)-\nCHOOSE($L$2,'Scen 1'!AN51,'Scen 2'!AN51,'Scen 3'!AN51,'Scen 4'!AN51,'Scen 5'!AN51,'Scen 6'!AN51,'Scen 7'!AN51,'Scen 8'!AN51,'Scen 9'!AN51),\"\")","v":-14.204551978149254},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO51,'Scen 2'!AO51,'Scen 3'!AO51,'Scen 4'!AO51,'Scen 5'!AO51,'Scen 6'!AO51,'Scen 7'!AO51,'Scen 8'!AO51,'Scen 9'!AO51)-\nCHOOSE($L$2,'Scen 1'!AO51,'Scen 2'!AO51,'Scen 3'!AO51,'Scen 4'!AO51,'Scen 5'!AO51,'Scen 6'!AO51,'Scen 7'!AO51,'Scen 8'!AO51,'Scen 9'!AO51),\"\")","v":-10.763148056993259},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP51,'Scen 2'!AP51,'Scen 3'!AP51,'Scen 4'!AP51,'Scen 5'!AP51,'Scen 6'!AP51,'Scen 7'!AP51,'Scen 8'!AP51,'Scen 9'!AP51)-\nCHOOSE($L$2,'Scen 1'!AP51,'Scen 2'!AP51,'Scen 3'!AP51,'Scen 4'!AP51,'Scen 5'!AP51,'Scen 6'!AP51,'Scen 7'!AP51,'Scen 8'!AP51,'Scen 9'!AP51),\"\")","v":-9.3532362331416721},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ51,'Scen 2'!AQ51,'Scen 3'!AQ51,'Scen 4'!AQ51,'Scen 5'!AQ51,'Scen 6'!AQ51,'Scen 7'!AQ51,'Scen 8'!AQ51,'Scen 9'!AQ51)-\nCHOOSE($L$2,'Scen 1'!AQ51,'Scen 2'!AQ51,'Scen 3'!AQ51,'Scen 4'!AQ51,'Scen 5'!AQ51,'Scen 6'!AQ51,'Scen 7'!AQ51,'Scen 8'!AQ51,'Scen 9'!AQ51),\"\")","v":-6.2229181141308914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR51,'Scen 2'!AR51,'Scen 3'!AR51,'Scen 4'!AR51,'Scen 5'!AR51,'Scen 6'!AR51,'Scen 7'!AR51,'Scen 8'!AR51,'Scen 9'!AR51)-\nCHOOSE($L$2,'Scen 1'!AR51,'Scen 2'!AR51,'Scen 3'!AR51,'Scen 4'!AR51,'Scen 5'!AR51,'Scen 6'!AR51,'Scen 7'!AR51,'Scen 8'!AR51,'Scen 9'!AR51),\"\")","v":-7.2196250745179213},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS51,'Scen 2'!AS51,'Scen 3'!AS51,'Scen 4'!AS51,'Scen 5'!AS51,'Scen 6'!AS51,'Scen 7'!AS51,'Scen 8'!AS51,'Scen 9'!AS51)-\nCHOOSE($L$2,'Scen 1'!AS51,'Scen 2'!AS51,'Scen 3'!AS51,'Scen 4'!AS51,'Scen 5'!AS51,'Scen 6'!AS51,'Scen 7'!AS51,'Scen 8'!AS51,'Scen 9'!AS51),\"\")","v":-4.4683463068704441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT51,'Scen 2'!AT51,'Scen 3'!AT51,'Scen 4'!AT51,'Scen 5'!AT51,'Scen 6'!AT51,'Scen 7'!AT51,'Scen 8'!AT51,'Scen 9'!AT51)-\nCHOOSE($L$2,'Scen 1'!AT51,'Scen 2'!AT51,'Scen 3'!AT51,'Scen 4'!AT51,'Scen 5'!AT51,'Scen 6'!AT51,'Scen 7'!AT51,'Scen 8'!AT51,'Scen 9'!AT51),\"\")","v":-2.0725349788770018},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU51,'Scen 2'!AU51,'Scen 3'!AU51,'Scen 4'!AU51,'Scen 5'!AU51,'Scen 6'!AU51,'Scen 7'!AU51,'Scen 8'!AU51,'Scen 9'!AU51)-\nCHOOSE($L$2,'Scen 1'!AU51,'Scen 2'!AU51,'Scen 3'!AU51,'Scen 4'!AU51,'Scen 5'!AU51,'Scen 6'!AU51,'Scen 7'!AU51,'Scen 8'!AU51,'Scen 9'!AU51),\"\")","v":0.89955053053967049},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV51,'Scen 2'!AV51,'Scen 3'!AV51,'Scen 4'!AV51,'Scen 5'!AV51,'Scen 6'!AV51,'Scen 7'!AV51,'Scen 8'!AV51,'Scen 9'!AV51)-\nCHOOSE($L$2,'Scen 1'!AV51,'Scen 2'!AV51,'Scen 3'!AV51,'Scen 4'!AV51,'Scen 5'!AV51,'Scen 6'!AV51,'Scen 7'!AV51,'Scen 8'!AV51,'Scen 9'!AV51),\"\")","v":3.6858022730001494},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW51,'Scen 2'!AW51,'Scen 3'!AW51,'Scen 4'!AW51,'Scen 5'!AW51,'Scen 6'!AW51,'Scen 7'!AW51,'Scen 8'!AW51,'Scen 9'!AW51)-\nCHOOSE($L$2,'Scen 1'!AW51,'Scen 2'!AW51,'Scen 3'!AW51,'Scen 4'!AW51,'Scen 5'!AW51,'Scen 6'!AW51,'Scen 7'!AW51,'Scen 8'!AW51,'Scen 9'!AW51),\"\")","v":5.269070557065902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX51,'Scen 2'!AX51,'Scen 3'!AX51,'Scen 4'!AX51,'Scen 5'!AX51,'Scen 6'!AX51,'Scen 7'!AX51,'Scen 8'!AX51,'Scen 9'!AX51)-\nCHOOSE($L$2,'Scen 1'!AX51,'Scen 2'!AX51,'Scen 3'!AX51,'Scen 4'!AX51,'Scen 5'!AX51,'Scen 6'!AX51,'Scen 7'!AX51,'Scen 8'!AX51,'Scen 9'!AX51),\"\")","v":8.0403060650809834},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY51,'Scen 2'!AY51,'Scen 3'!AY51,'Scen 4'!AY51,'Scen 5'!AY51,'Scen 6'!AY51,'Scen 7'!AY51,'Scen 8'!AY51,'Scen 9'!AY51)-\nCHOOSE($L$2,'Scen 1'!AY51,'Scen 2'!AY51,'Scen 3'!AY51,'Scen 4'!AY51,'Scen 5'!AY51,'Scen 6'!AY51,'Scen 7'!AY51,'Scen 8'!AY51,'Scen 9'!AY51),\"\")","v":10.98050034309307},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ51,'Scen 2'!AZ51,'Scen 3'!AZ51,'Scen 4'!AZ51,'Scen 5'!AZ51,'Scen 6'!AZ51,'Scen 7'!AZ51,'Scen 8'!AZ51,'Scen 9'!AZ51)-\nCHOOSE($L$2,'Scen 1'!AZ51,'Scen 2'!AZ51,'Scen 3'!AZ51,'Scen 4'!AZ51,'Scen 5'!AZ51,'Scen 6'!AZ51,'Scen 7'!AZ51,'Scen 8'!AZ51,'Scen 9'!AZ51),\"\")","v":17.263726767523394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA51,'Scen 2'!BA51,'Scen 3'!BA51,'Scen 4'!BA51,'Scen 5'!BA51,'Scen 6'!BA51,'Scen 7'!BA51,'Scen 8'!BA51,'Scen 9'!BA51)-\nCHOOSE($L$2,'Scen 1'!BA51,'Scen 2'!BA51,'Scen 3'!BA51,'Scen 4'!BA51,'Scen 5'!BA51,'Scen 6'!BA51,'Scen 7'!BA51,'Scen 8'!BA51,'Scen 9'!BA51),\"\")","v":23.245623008668304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB51,'Scen 2'!BB51,'Scen 3'!BB51,'Scen 4'!BB51,'Scen 5'!BB51,'Scen 6'!BB51,'Scen 7'!BB51,'Scen 8'!BB51,'Scen 9'!BB51)-\nCHOOSE($L$2,'Scen 1'!BB51,'Scen 2'!BB51,'Scen 3'!BB51,'Scen 4'!BB51,'Scen 5'!BB51,'Scen 6'!BB51,'Scen 7'!BB51,'Scen 8'!BB51,'Scen 9'!BB51),\"\")","v":25.180013815951384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC51,'Scen 2'!BC51,'Scen 3'!BC51,'Scen 4'!BC51,'Scen 5'!BC51,'Scen 6'!BC51,'Scen 7'!BC51,'Scen 8'!BC51,'Scen 9'!BC51)-\nCHOOSE($L$2,'Scen 1'!BC51,'Scen 2'!BC51,'Scen 3'!BC51,'Scen 4'!BC51,'Scen 5'!BC51,'Scen 6'!BC51,'Scen 7'!BC51,'Scen 8'!BC51,'Scen 9'!BC51),\"\")","v":22.0727474013039},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD51,'Scen 2'!BD51,'Scen 3'!BD51,'Scen 4'!BD51,'Scen 5'!BD51,'Scen 6'!BD51,'Scen 7'!BD51,'Scen 8'!BD51,'Scen 9'!BD51)-\nCHOOSE($L$2,'Scen 1'!BD51,'Scen 2'!BD51,'Scen 3'!BD51,'Scen 4'!BD51,'Scen 5'!BD51,'Scen 6'!BD51,'Scen 7'!BD51,'Scen 8'!BD51,'Scen 9'!BD51),\"\")","v":17.038096697921333},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE51,'Scen 2'!BE51,'Scen 3'!BE51,'Scen 4'!BE51,'Scen 5'!BE51,'Scen 6'!BE51,'Scen 7'!BE51,'Scen 8'!BE51,'Scen 9'!BE51)-\nCHOOSE($L$2,'Scen 1'!BE51,'Scen 2'!BE51,'Scen 3'!BE51,'Scen 4'!BE51,'Scen 5'!BE51,'Scen 6'!BE51,'Scen 7'!BE51,'Scen 8'!BE51,'Scen 9'!BE51),\"\")","v":10.400015944700385},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF51,'Scen 2'!BF51,'Scen 3'!BF51,'Scen 4'!BF51,'Scen 5'!BF51,'Scen 6'!BF51,'Scen 7'!BF51,'Scen 8'!BF51,'Scen 9'!BF51)-\nCHOOSE($L$2,'Scen 1'!BF51,'Scen 2'!BF51,'Scen 3'!BF51,'Scen 4'!BF51,'Scen 5'!BF51,'Scen 6'!BF51,'Scen 7'!BF51,'Scen 8'!BF51,'Scen 9'!BF51),\"\")","v":1.6246094747708639},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG51,'Scen 2'!BG51,'Scen 3'!BG51,'Scen 4'!BG51,'Scen 5'!BG51,'Scen 6'!BG51,'Scen 7'!BG51,'Scen 8'!BG51,'Scen 9'!BG51)-\nCHOOSE($L$2,'Scen 1'!BG51,'Scen 2'!BG51,'Scen 3'!BG51,'Scen 4'!BG51,'Scen 5'!BG51,'Scen 6'!BG51,'Scen 7'!BG51,'Scen 8'!BG51,'Scen 9'!BG51),\"\")","v":1.0823203861274351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH51,'Scen 2'!BH51,'Scen 3'!BH51,'Scen 4'!BH51,'Scen 5'!BH51,'Scen 6'!BH51,'Scen 7'!BH51,'Scen 8'!BH51,'Scen 9'!BH51)-\nCHOOSE($L$2,'Scen 1'!BH51,'Scen 2'!BH51,'Scen 3'!BH51,'Scen 4'!BH51,'Scen 5'!BH51,'Scen 6'!BH51,'Scen 7'!BH51,'Scen 8'!BH51,'Scen 9'!BH51),\"\")","v":0.96781047020613187},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI51,'Scen 2'!BI51,'Scen 3'!BI51,'Scen 4'!BI51,'Scen 5'!BI51,'Scen 6'!BI51,'Scen 7'!BI51,'Scen 8'!BI51,'Scen 9'!BI51)-\nCHOOSE($L$2,'Scen 1'!BI51,'Scen 2'!BI51,'Scen 3'!BI51,'Scen 4'!BI51,'Scen 5'!BI51,'Scen 6'!BI51,'Scen 7'!BI51,'Scen 8'!BI51,'Scen 9'!BI51),\"\")","v":0.58323167221612948},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ51,'Scen 2'!BJ51,'Scen 3'!BJ51,'Scen 4'!BJ51,'Scen 5'!BJ51,'Scen 6'!BJ51,'Scen 7'!BJ51,'Scen 8'!BJ51,'Scen 9'!BJ51)-\nCHOOSE($L$2,'Scen 1'!BJ51,'Scen 2'!BJ51,'Scen 3'!BJ51,'Scen 4'!BJ51,'Scen 5'!BJ51,'Scen 6'!BJ51,'Scen 7'!BJ51,'Scen 8'!BJ51,'Scen 9'!BJ51),\"\")","v":-9.2148308792388889E-2}]
[null,null,null,null,"Profit after tax",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA52,'Scen 2'!AA52,'Scen 3'!AA52,'Scen 4'!AA52,'Scen 5'!AA52,'Scen 6'!AA52,'Scen 7'!AA52,'Scen 8'!AA52,'Scen 9'!AA52)-\nCHOOSE($L$2,'Scen 1'!AA52,'Scen 2'!AA52,'Scen 3'!AA52,'Scen 4'!AA52,'Scen 5'!AA52,'Scen 6'!AA52,'Scen 7'!AA52,'Scen 8'!AA52,'Scen 9'!AA52),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB52,'Scen 2'!AB52,'Scen 3'!AB52,'Scen 4'!AB52,'Scen 5'!AB52,'Scen 6'!AB52,'Scen 7'!AB52,'Scen 8'!AB52,'Scen 9'!AB52)-\nCHOOSE($L$2,'Scen 1'!AB52,'Scen 2'!AB52,'Scen 3'!AB52,'Scen 4'!AB52,'Scen 5'!AB52,'Scen 6'!AB52,'Scen 7'!AB52,'Scen 8'!AB52,'Scen 9'!AB52),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC52,'Scen 2'!AC52,'Scen 3'!AC52,'Scen 4'!AC52,'Scen 5'!AC52,'Scen 6'!AC52,'Scen 7'!AC52,'Scen 8'!AC52,'Scen 9'!AC52)-\nCHOOSE($L$2,'Scen 1'!AC52,'Scen 2'!AC52,'Scen 3'!AC52,'Scen 4'!AC52,'Scen 5'!AC52,'Scen 6'!AC52,'Scen 7'!AC52,'Scen 8'!AC52,'Scen 9'!AC52),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD52,'Scen 2'!AD52,'Scen 3'!AD52,'Scen 4'!AD52,'Scen 5'!AD52,'Scen 6'!AD52,'Scen 7'!AD52,'Scen 8'!AD52,'Scen 9'!AD52)-\nCHOOSE($L$2,'Scen 1'!AD52,'Scen 2'!AD52,'Scen 3'!AD52,'Scen 4'!AD52,'Scen 5'!AD52,'Scen 6'!AD52,'Scen 7'!AD52,'Scen 8'!AD52,'Scen 9'!AD52),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE52,'Scen 2'!AE52,'Scen 3'!AE52,'Scen 4'!AE52,'Scen 5'!AE52,'Scen 6'!AE52,'Scen 7'!AE52,'Scen 8'!AE52,'Scen 9'!AE52)-\nCHOOSE($L$2,'Scen 1'!AE52,'Scen 2'!AE52,'Scen 3'!AE52,'Scen 4'!AE52,'Scen 5'!AE52,'Scen 6'!AE52,'Scen 7'!AE52,'Scen 8'!AE52,'Scen 9'!AE52),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF52,'Scen 2'!AF52,'Scen 3'!AF52,'Scen 4'!AF52,'Scen 5'!AF52,'Scen 6'!AF52,'Scen 7'!AF52,'Scen 8'!AF52,'Scen 9'!AF52)-\nCHOOSE($L$2,'Scen 1'!AF52,'Scen 2'!AF52,'Scen 3'!AF52,'Scen 4'!AF52,'Scen 5'!AF52,'Scen 6'!AF52,'Scen 7'!AF52,'Scen 8'!AF52,'Scen 9'!AF52),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG52,'Scen 2'!AG52,'Scen 3'!AG52,'Scen 4'!AG52,'Scen 5'!AG52,'Scen 6'!AG52,'Scen 7'!AG52,'Scen 8'!AG52,'Scen 9'!AG52)-\nCHOOSE($L$2,'Scen 1'!AG52,'Scen 2'!AG52,'Scen 3'!AG52,'Scen 4'!AG52,'Scen 5'!AG52,'Scen 6'!AG52,'Scen 7'!AG52,'Scen 8'!AG52,'Scen 9'!AG52),\"\")","v":50.428630707030607},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH52,'Scen 2'!AH52,'Scen 3'!AH52,'Scen 4'!AH52,'Scen 5'!AH52,'Scen 6'!AH52,'Scen 7'!AH52,'Scen 8'!AH52,'Scen 9'!AH52)-\nCHOOSE($L$2,'Scen 1'!AH52,'Scen 2'!AH52,'Scen 3'!AH52,'Scen 4'!AH52,'Scen 5'!AH52,'Scen 6'!AH52,'Scen 7'!AH52,'Scen 8'!AH52,'Scen 9'!AH52),\"\")","v":41.327061621583951},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI52,'Scen 2'!AI52,'Scen 3'!AI52,'Scen 4'!AI52,'Scen 5'!AI52,'Scen 6'!AI52,'Scen 7'!AI52,'Scen 8'!AI52,'Scen 9'!AI52)-\nCHOOSE($L$2,'Scen 1'!AI52,'Scen 2'!AI52,'Scen 3'!AI52,'Scen 4'!AI52,'Scen 5'!AI52,'Scen 6'!AI52,'Scen 7'!AI52,'Scen 8'!AI52,'Scen 9'!AI52),\"\")","v":-103.47226385651499},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ52,'Scen 2'!AJ52,'Scen 3'!AJ52,'Scen 4'!AJ52,'Scen 5'!AJ52,'Scen 6'!AJ52,'Scen 7'!AJ52,'Scen 8'!AJ52,'Scen 9'!AJ52)-\nCHOOSE($L$2,'Scen 1'!AJ52,'Scen 2'!AJ52,'Scen 3'!AJ52,'Scen 4'!AJ52,'Scen 5'!AJ52,'Scen 6'!AJ52,'Scen 7'!AJ52,'Scen 8'!AJ52,'Scen 9'!AJ52),\"\")","v":-373.16894406469021},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK52,'Scen 2'!AK52,'Scen 3'!AK52,'Scen 4'!AK52,'Scen 5'!AK52,'Scen 6'!AK52,'Scen 7'!AK52,'Scen 8'!AK52,'Scen 9'!AK52)-\nCHOOSE($L$2,'Scen 1'!AK52,'Scen 2'!AK52,'Scen 3'!AK52,'Scen 4'!AK52,'Scen 5'!AK52,'Scen 6'!AK52,'Scen 7'!AK52,'Scen 8'!AK52,'Scen 9'!AK52),\"\")","v":-409.41394063887276},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL52,'Scen 2'!AL52,'Scen 3'!AL52,'Scen 4'!AL52,'Scen 5'!AL52,'Scen 6'!AL52,'Scen 7'!AL52,'Scen 8'!AL52,'Scen 9'!AL52)-\nCHOOSE($L$2,'Scen 1'!AL52,'Scen 2'!AL52,'Scen 3'!AL52,'Scen 4'!AL52,'Scen 5'!AL52,'Scen 6'!AL52,'Scen 7'!AL52,'Scen 8'!AL52,'Scen 9'!AL52),\"\")","v":-550.552831352358},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM52,'Scen 2'!AM52,'Scen 3'!AM52,'Scen 4'!AM52,'Scen 5'!AM52,'Scen 6'!AM52,'Scen 7'!AM52,'Scen 8'!AM52,'Scen 9'!AM52)-\nCHOOSE($L$2,'Scen 1'!AM52,'Scen 2'!AM52,'Scen 3'!AM52,'Scen 4'!AM52,'Scen 5'!AM52,'Scen 6'!AM52,'Scen 7'!AM52,'Scen 8'!AM52,'Scen 9'!AM52),\"\")","v":52.360587611321137},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN52,'Scen 2'!AN52,'Scen 3'!AN52,'Scen 4'!AN52,'Scen 5'!AN52,'Scen 6'!AN52,'Scen 7'!AN52,'Scen 8'!AN52,'Scen 9'!AN52)-\nCHOOSE($L$2,'Scen 1'!AN52,'Scen 2'!AN52,'Scen 3'!AN52,'Scen 4'!AN52,'Scen 5'!AN52,'Scen 6'!AN52,'Scen 7'!AN52,'Scen 8'!AN52,'Scen 9'!AN52),\"\")","v":31.482788405660415},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO52,'Scen 2'!AO52,'Scen 3'!AO52,'Scen 4'!AO52,'Scen 5'!AO52,'Scen 6'!AO52,'Scen 7'!AO52,'Scen 8'!AO52,'Scen 9'!AO52)-\nCHOOSE($L$2,'Scen 1'!AO52,'Scen 2'!AO52,'Scen 3'!AO52,'Scen 4'!AO52,'Scen 5'!AO52,'Scen 6'!AO52,'Scen 7'!AO52,'Scen 8'!AO52,'Scen 9'!AO52),\"\")","v":18.561003723748854},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP52,'Scen 2'!AP52,'Scen 3'!AP52,'Scen 4'!AP52,'Scen 5'!AP52,'Scen 6'!AP52,'Scen 7'!AP52,'Scen 8'!AP52,'Scen 9'!AP52)-\nCHOOSE($L$2,'Scen 1'!AP52,'Scen 2'!AP52,'Scen 3'!AP52,'Scen 4'!AP52,'Scen 5'!AP52,'Scen 6'!AP52,'Scen 7'!AP52,'Scen 8'!AP52,'Scen 9'!AP52),\"\")","v":11.340344904699975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ52,'Scen 2'!AQ52,'Scen 3'!AQ52,'Scen 4'!AQ52,'Scen 5'!AQ52,'Scen 6'!AQ52,'Scen 7'!AQ52,'Scen 8'!AQ52,'Scen 9'!AQ52)-\nCHOOSE($L$2,'Scen 1'!AQ52,'Scen 2'!AQ52,'Scen 3'!AQ52,'Scen 4'!AQ52,'Scen 5'!AQ52,'Scen 6'!AQ52,'Scen 7'!AQ52,'Scen 8'!AQ52,'Scen 9'!AQ52),\"\")","v":-9.5854425131676635E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR52,'Scen 2'!AR52,'Scen 3'!AR52,'Scen 4'!AR52,'Scen 5'!AR52,'Scen 6'!AR52,'Scen 7'!AR52,'Scen 8'!AR52,'Scen 9'!AR52)-\nCHOOSE($L$2,'Scen 1'!AR52,'Scen 2'!AR52,'Scen 3'!AR52,'Scen 4'!AR52,'Scen 5'!AR52,'Scen 6'!AR52,'Scen 7'!AR52,'Scen 8'!AR52,'Scen 9'!AR52),\"\")","v":0.13139374408103777},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS52,'Scen 2'!AS52,'Scen 3'!AS52,'Scen 4'!AS52,'Scen 5'!AS52,'Scen 6'!AS52,'Scen 7'!AS52,'Scen 8'!AS52,'Scen 9'!AS52)-\nCHOOSE($L$2,'Scen 1'!AS52,'Scen 2'!AS52,'Scen 3'!AS52,'Scen 4'!AS52,'Scen 5'!AS52,'Scen 6'!AS52,'Scen 7'!AS52,'Scen 8'!AS52,'Scen 9'!AS52),\"\")","v":-9.2139085085302668},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT52,'Scen 2'!AT52,'Scen 3'!AT52,'Scen 4'!AT52,'Scen 5'!AT52,'Scen 6'!AT52,'Scen 7'!AT52,'Scen 8'!AT52,'Scen 9'!AT52)-\nCHOOSE($L$2,'Scen 1'!AT52,'Scen 2'!AT52,'Scen 3'!AT52,'Scen 4'!AT52,'Scen 5'!AT52,'Scen 6'!AT52,'Scen 7'!AT52,'Scen 8'!AT52,'Scen 9'!AT52),\"\")","v":-17.095778566097579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU52,'Scen 2'!AU52,'Scen 3'!AU52,'Scen 4'!AU52,'Scen 5'!AU52,'Scen 6'!AU52,'Scen 7'!AU52,'Scen 8'!AU52,'Scen 9'!AU52)-\nCHOOSE($L$2,'Scen 1'!AU52,'Scen 2'!AU52,'Scen 3'!AU52,'Scen 4'!AU52,'Scen 5'!AU52,'Scen 6'!AU52,'Scen 7'!AU52,'Scen 8'!AU52,'Scen 9'!AU52),\"\")","v":-26.580672977028655},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV52,'Scen 2'!AV52,'Scen 3'!AV52,'Scen 4'!AV52,'Scen 5'!AV52,'Scen 6'!AV52,'Scen 7'!AV52,'Scen 8'!AV52,'Scen 9'!AV52)-\nCHOOSE($L$2,'Scen 1'!AV52,'Scen 2'!AV52,'Scen 3'!AV52,'Scen 4'!AV52,'Scen 5'!AV52,'Scen 6'!AV52,'Scen 7'!AV52,'Scen 8'!AV52,'Scen 9'!AV52),\"\")","v":-38.459095372468823},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW52,'Scen 2'!AW52,'Scen 3'!AW52,'Scen 4'!AW52,'Scen 5'!AW52,'Scen 6'!AW52,'Scen 7'!AW52,'Scen 8'!AW52,'Scen 9'!AW52)-\nCHOOSE($L$2,'Scen 1'!AW52,'Scen 2'!AW52,'Scen 3'!AW52,'Scen 4'!AW52,'Scen 5'!AW52,'Scen 6'!AW52,'Scen 7'!AW52,'Scen 8'!AW52,'Scen 9'!AW52),\"\")","v":-45.15119484840352},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX52,'Scen 2'!AX52,'Scen 3'!AX52,'Scen 4'!AX52,'Scen 5'!AX52,'Scen 6'!AX52,'Scen 7'!AX52,'Scen 8'!AX52,'Scen 9'!AX52)-\nCHOOSE($L$2,'Scen 1'!AX52,'Scen 2'!AX52,'Scen 3'!AX52,'Scen 4'!AX52,'Scen 5'!AX52,'Scen 6'!AX52,'Scen 7'!AX52,'Scen 8'!AX52,'Scen 9'!AX52),\"\")","v":-55.153762773639642},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY52,'Scen 2'!AY52,'Scen 3'!AY52,'Scen 4'!AY52,'Scen 5'!AY52,'Scen 6'!AY52,'Scen 7'!AY52,'Scen 8'!AY52,'Scen 9'!AY52)-\nCHOOSE($L$2,'Scen 1'!AY52,'Scen 2'!AY52,'Scen 3'!AY52,'Scen 4'!AY52,'Scen 5'!AY52,'Scen 6'!AY52,'Scen 7'!AY52,'Scen 8'!AY52,'Scen 9'!AY52),\"\")","v":-65.564674787337822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ52,'Scen 2'!AZ52,'Scen 3'!AZ52,'Scen 4'!AZ52,'Scen 5'!AZ52,'Scen 6'!AZ52,'Scen 7'!AZ52,'Scen 8'!AZ52,'Scen 9'!AZ52)-\nCHOOSE($L$2,'Scen 1'!AZ52,'Scen 2'!AZ52,'Scen 3'!AZ52,'Scen 4'!AZ52,'Scen 5'!AZ52,'Scen 6'!AZ52,'Scen 7'!AZ52,'Scen 8'!AZ52,'Scen 9'!AZ52),\"\")","v":-85.940279888654004},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA52,'Scen 2'!BA52,'Scen 3'!BA52,'Scen 4'!BA52,'Scen 5'!BA52,'Scen 6'!BA52,'Scen 7'!BA52,'Scen 8'!BA52,'Scen 9'!BA52)-\nCHOOSE($L$2,'Scen 1'!BA52,'Scen 2'!BA52,'Scen 3'!BA52,'Scen 4'!BA52,'Scen 5'!BA52,'Scen 6'!BA52,'Scen 7'!BA52,'Scen 8'!BA52,'Scen 9'!BA52),\"\")","v":-105.36637483738616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB52,'Scen 2'!BB52,'Scen 3'!BB52,'Scen 4'!BB52,'Scen 5'!BB52,'Scen 6'!BB52,'Scen 7'!BB52,'Scen 8'!BB52,'Scen 9'!BB52)-\nCHOOSE($L$2,'Scen 1'!BB52,'Scen 2'!BB52,'Scen 3'!BB52,'Scen 4'!BB52,'Scen 5'!BB52,'Scen 6'!BB52,'Scen 7'!BB52,'Scen 8'!BB52,'Scen 9'!BB52),\"\")","v":-112.61919973396527},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC52,'Scen 2'!BC52,'Scen 3'!BC52,'Scen 4'!BC52,'Scen 5'!BC52,'Scen 6'!BC52,'Scen 7'!BC52,'Scen 8'!BC52,'Scen 9'!BC52)-\nCHOOSE($L$2,'Scen 1'!BC52,'Scen 2'!BC52,'Scen 3'!BC52,'Scen 4'!BC52,'Scen 5'!BC52,'Scen 6'!BC52,'Scen 7'!BC52,'Scen 8'!BC52,'Scen 9'!BC52),\"\")","v":-104.7285312050401},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD52,'Scen 2'!BD52,'Scen 3'!BD52,'Scen 4'!BD52,'Scen 5'!BD52,'Scen 6'!BD52,'Scen 7'!BD52,'Scen 8'!BD52,'Scen 9'!BD52)-\nCHOOSE($L$2,'Scen 1'!BD52,'Scen 2'!BD52,'Scen 3'!BD52,'Scen 4'!BD52,'Scen 5'!BD52,'Scen 6'!BD52,'Scen 7'!BD52,'Scen 8'!BD52,'Scen 9'!BD52),\"\")","v":-91.047431265735895},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE52,'Scen 2'!BE52,'Scen 3'!BE52,'Scen 4'!BE52,'Scen 5'!BE52,'Scen 6'!BE52,'Scen 7'!BE52,'Scen 8'!BE52,'Scen 9'!BE52)-\nCHOOSE($L$2,'Scen 1'!BE52,'Scen 2'!BE52,'Scen 3'!BE52,'Scen 4'!BE52,'Scen 5'!BE52,'Scen 6'!BE52,'Scen 7'!BE52,'Scen 8'!BE52,'Scen 9'!BE52),\"\")","v":-72.556388869054672},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF52,'Scen 2'!BF52,'Scen 3'!BF52,'Scen 4'!BF52,'Scen 5'!BF52,'Scen 6'!BF52,'Scen 7'!BF52,'Scen 8'!BF52,'Scen 9'!BF52)-\nCHOOSE($L$2,'Scen 1'!BF52,'Scen 2'!BF52,'Scen 3'!BF52,'Scen 4'!BF52,'Scen 5'!BF52,'Scen 6'!BF52,'Scen 7'!BF52,'Scen 8'!BF52,'Scen 9'!BF52),\"\")","v":-47.66102383712041},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG52,'Scen 2'!BG52,'Scen 3'!BG52,'Scen 4'!BG52,'Scen 5'!BG52,'Scen 6'!BG52,'Scen 7'!BG52,'Scen 8'!BG52,'Scen 9'!BG52)-\nCHOOSE($L$2,'Scen 1'!BG52,'Scen 2'!BG52,'Scen 3'!BG52,'Scen 4'!BG52,'Scen 5'!BG52,'Scen 6'!BG52,'Scen 7'!BG52,'Scen 8'!BG52,'Scen 9'!BG52),\"\")","v":-47.47889635919887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH52,'Scen 2'!BH52,'Scen 3'!BH52,'Scen 4'!BH52,'Scen 5'!BH52,'Scen 6'!BH52,'Scen 7'!BH52,'Scen 8'!BH52,'Scen 9'!BH52)-\nCHOOSE($L$2,'Scen 1'!BH52,'Scen 2'!BH52,'Scen 3'!BH52,'Scen 4'!BH52,'Scen 5'!BH52,'Scen 6'!BH52,'Scen 7'!BH52,'Scen 8'!BH52,'Scen 9'!BH52),\"\")","v":-48.599346600264198},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI52,'Scen 2'!BI52,'Scen 3'!BI52,'Scen 4'!BI52,'Scen 5'!BI52,'Scen 6'!BI52,'Scen 7'!BI52,'Scen 8'!BI52,'Scen 9'!BI52)-\nCHOOSE($L$2,'Scen 1'!BI52,'Scen 2'!BI52,'Scen 3'!BI52,'Scen 4'!BI52,'Scen 5'!BI52,'Scen 6'!BI52,'Scen 7'!BI52,'Scen 8'!BI52,'Scen 9'!BI52),\"\")","v":-48.933473172426147},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ52,'Scen 2'!BJ52,'Scen 3'!BJ52,'Scen 4'!BJ52,'Scen 5'!BJ52,'Scen 6'!BJ52,'Scen 7'!BJ52,'Scen 8'!BJ52,'Scen 9'!BJ52)-\nCHOOSE($L$2,'Scen 1'!BJ52,'Scen 2'!BJ52,'Scen 3'!BJ52,'Scen 4'!BJ52,'Scen 5'!BJ52,'Scen 6'!BJ52,'Scen 7'!BJ52,'Scen 8'!BJ52,'Scen 9'!BJ52),\"\")","v":-48.423144735685355}]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y54,'Scen 2'!Y54,'Scen 3'!Y54,'Scen 4'!Y54,'Scen 5'!Y54,'Scen 6'!Y54,'Scen 7'!Y54,'Scen 8'!Y54,'Scen 9'!Y54)-\nCHOOSE($L$2,'Scen 1'!Y54,'Scen 2'!Y54,'Scen 3'!Y54,'Scen 4'!Y54,'Scen 5'!Y54,'Scen 6'!Y54,'Scen 7'!Y54,'Scen 8'!Y54,'Scen 9'!Y54),\"\")","v":2238.1503060356044},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA54,'Scen 2'!AA54,'Scen 3'!AA54,'Scen 4'!AA54,'Scen 5'!AA54,'Scen 6'!AA54,'Scen 7'!AA54,'Scen 8'!AA54,'Scen 9'!AA54)-\nCHOOSE($L$2,'Scen 1'!AA54,'Scen 2'!AA54,'Scen 3'!AA54,'Scen 4'!AA54,'Scen 5'!AA54,'Scen 6'!AA54,'Scen 7'!AA54,'Scen 8'!AA54,'Scen 9'!AA54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB54,'Scen 2'!AB54,'Scen 3'!AB54,'Scen 4'!AB54,'Scen 5'!AB54,'Scen 6'!AB54,'Scen 7'!AB54,'Scen 8'!AB54,'Scen 9'!AB54)-\nCHOOSE($L$2,'Scen 1'!AB54,'Scen 2'!AB54,'Scen 3'!AB54,'Scen 4'!AB54,'Scen 5'!AB54,'Scen 6'!AB54,'Scen 7'!AB54,'Scen 8'!AB54,'Scen 9'!AB54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC54,'Scen 2'!AC54,'Scen 3'!AC54,'Scen 4'!AC54,'Scen 5'!AC54,'Scen 6'!AC54,'Scen 7'!AC54,'Scen 8'!AC54,'Scen 9'!AC54)-\nCHOOSE($L$2,'Scen 1'!AC54,'Scen 2'!AC54,'Scen 3'!AC54,'Scen 4'!AC54,'Scen 5'!AC54,'Scen 6'!AC54,'Scen 7'!AC54,'Scen 8'!AC54,'Scen 9'!AC54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD54,'Scen 2'!AD54,'Scen 3'!AD54,'Scen 4'!AD54,'Scen 5'!AD54,'Scen 6'!AD54,'Scen 7'!AD54,'Scen 8'!AD54,'Scen 9'!AD54)-\nCHOOSE($L$2,'Scen 1'!AD54,'Scen 2'!AD54,'Scen 3'!AD54,'Scen 4'!AD54,'Scen 5'!AD54,'Scen 6'!AD54,'Scen 7'!AD54,'Scen 8'!AD54,'Scen 9'!AD54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE54,'Scen 2'!AE54,'Scen 3'!AE54,'Scen 4'!AE54,'Scen 5'!AE54,'Scen 6'!AE54,'Scen 7'!AE54,'Scen 8'!AE54,'Scen 9'!AE54)-\nCHOOSE($L$2,'Scen 1'!AE54,'Scen 2'!AE54,'Scen 3'!AE54,'Scen 4'!AE54,'Scen 5'!AE54,'Scen 6'!AE54,'Scen 7'!AE54,'Scen 8'!AE54,'Scen 9'!AE54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF54,'Scen 2'!AF54,'Scen 3'!AF54,'Scen 4'!AF54,'Scen 5'!AF54,'Scen 6'!AF54,'Scen 7'!AF54,'Scen 8'!AF54,'Scen 9'!AF54)-\nCHOOSE($L$2,'Scen 1'!AF54,'Scen 2'!AF54,'Scen 3'!AF54,'Scen 4'!AF54,'Scen 5'!AF54,'Scen 6'!AF54,'Scen 7'!AF54,'Scen 8'!AF54,'Scen 9'!AF54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG54,'Scen 2'!AG54,'Scen 3'!AG54,'Scen 4'!AG54,'Scen 5'!AG54,'Scen 6'!AG54,'Scen 7'!AG54,'Scen 8'!AG54,'Scen 9'!AG54)-\nCHOOSE($L$2,'Scen 1'!AG54,'Scen 2'!AG54,'Scen 3'!AG54,'Scen 4'!AG54,'Scen 5'!AG54,'Scen 6'!AG54,'Scen 7'!AG54,'Scen 8'!AG54,'Scen 9'!AG54),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH54,'Scen 2'!AH54,'Scen 3'!AH54,'Scen 4'!AH54,'Scen 5'!AH54,'Scen 6'!AH54,'Scen 7'!AH54,'Scen 8'!AH54,'Scen 9'!AH54)-\nCHOOSE($L$2,'Scen 1'!AH54,'Scen 2'!AH54,'Scen 3'!AH54,'Scen 4'!AH54,'Scen 5'!AH54,'Scen 6'!AH54,'Scen 7'!AH54,'Scen 8'!AH54,'Scen 9'!AH54),\"\")","v":-446.90230382739514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI54,'Scen 2'!AI54,'Scen 3'!AI54,'Scen 4'!AI54,'Scen 5'!AI54,'Scen 6'!AI54,'Scen 7'!AI54,'Scen 8'!AI54,'Scen 9'!AI54)-\nCHOOSE($L$2,'Scen 1'!AI54,'Scen 2'!AI54,'Scen 3'!AI54,'Scen 4'!AI54,'Scen 5'!AI54,'Scen 6'!AI54,'Scen 7'!AI54,'Scen 8'!AI54,'Scen 9'!AI54),\"\")","v":-311.03873606627485},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ54,'Scen 2'!AJ54,'Scen 3'!AJ54,'Scen 4'!AJ54,'Scen 5'!AJ54,'Scen 6'!AJ54,'Scen 7'!AJ54,'Scen 8'!AJ54,'Scen 9'!AJ54)-\nCHOOSE($L$2,'Scen 1'!AJ54,'Scen 2'!AJ54,'Scen 3'!AJ54,'Scen 4'!AJ54,'Scen 5'!AJ54,'Scen 6'!AJ54,'Scen 7'!AJ54,'Scen 8'!AJ54,'Scen 9'!AJ54),\"\")","v":609.54008904760349},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK54,'Scen 2'!AK54,'Scen 3'!AK54,'Scen 4'!AK54,'Scen 5'!AK54,'Scen 6'!AK54,'Scen 7'!AK54,'Scen 8'!AK54,'Scen 9'!AK54)-\nCHOOSE($L$2,'Scen 1'!AK54,'Scen 2'!AK54,'Scen 3'!AK54,'Scen 4'!AK54,'Scen 5'!AK54,'Scen 6'!AK54,'Scen 7'!AK54,'Scen 8'!AK54,'Scen 9'!AK54),\"\")","v":744.98126554132114},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL54,'Scen 2'!AL54,'Scen 3'!AL54,'Scen 4'!AL54,'Scen 5'!AL54,'Scen 6'!AL54,'Scen 7'!AL54,'Scen 8'!AL54,'Scen 9'!AL54)-\nCHOOSE($L$2,'Scen 1'!AL54,'Scen 2'!AL54,'Scen 3'!AL54,'Scen 4'!AL54,'Scen 5'!AL54,'Scen 6'!AL54,'Scen 7'!AL54,'Scen 8'!AL54,'Scen 9'!AL54),\"\")","v":484.08198262637006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM54,'Scen 2'!AM54,'Scen 3'!AM54,'Scen 4'!AM54,'Scen 5'!AM54,'Scen 6'!AM54,'Scen 7'!AM54,'Scen 8'!AM54,'Scen 9'!AM54)-\nCHOOSE($L$2,'Scen 1'!AM54,'Scen 2'!AM54,'Scen 3'!AM54,'Scen 4'!AM54,'Scen 5'!AM54,'Scen 6'!AM54,'Scen 7'!AM54,'Scen 8'!AM54,'Scen 9'!AM54),\"\")","v":-21.904480380020232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN54,'Scen 2'!AN54,'Scen 3'!AN54,'Scen 4'!AN54,'Scen 5'!AN54,'Scen 6'!AN54,'Scen 7'!AN54,'Scen 8'!AN54,'Scen 9'!AN54)-\nCHOOSE($L$2,'Scen 1'!AN54,'Scen 2'!AN54,'Scen 3'!AN54,'Scen 4'!AN54,'Scen 5'!AN54,'Scen 6'!AN54,'Scen 7'!AN54,'Scen 8'!AN54,'Scen 9'!AN54),\"\")","v":-38.919598606676573},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO54,'Scen 2'!AO54,'Scen 3'!AO54,'Scen 4'!AO54,'Scen 5'!AO54,'Scen 6'!AO54,'Scen 7'!AO54,'Scen 8'!AO54,'Scen 9'!AO54)-\nCHOOSE($L$2,'Scen 1'!AO54,'Scen 2'!AO54,'Scen 3'!AO54,'Scen 4'!AO54,'Scen 5'!AO54,'Scen 6'!AO54,'Scen 7'!AO54,'Scen 8'!AO54,'Scen 9'!AO54),\"\")","v":-30.54168838335886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP54,'Scen 2'!AP54,'Scen 3'!AP54,'Scen 4'!AP54,'Scen 5'!AP54,'Scen 6'!AP54,'Scen 7'!AP54,'Scen 8'!AP54,'Scen 9'!AP54)-\nCHOOSE($L$2,'Scen 1'!AP54,'Scen 2'!AP54,'Scen 3'!AP54,'Scen 4'!AP54,'Scen 5'!AP54,'Scen 6'!AP54,'Scen 7'!AP54,'Scen 8'!AP54,'Scen 9'!AP54),\"\")","v":-31.663947137849391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ54,'Scen 2'!AQ54,'Scen 3'!AQ54,'Scen 4'!AQ54,'Scen 5'!AQ54,'Scen 6'!AQ54,'Scen 7'!AQ54,'Scen 8'!AQ54,'Scen 9'!AQ54)-\nCHOOSE($L$2,'Scen 1'!AQ54,'Scen 2'!AQ54,'Scen 3'!AQ54,'Scen 4'!AQ54,'Scen 5'!AQ54,'Scen 6'!AQ54,'Scen 7'!AQ54,'Scen 8'!AQ54,'Scen 9'!AQ54),\"\")","v":-17.903345536367624},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR54,'Scen 2'!AR54,'Scen 3'!AR54,'Scen 4'!AR54,'Scen 5'!AR54,'Scen 6'!AR54,'Scen 7'!AR54,'Scen 8'!AR54,'Scen 9'!AR54)-\nCHOOSE($L$2,'Scen 1'!AR54,'Scen 2'!AR54,'Scen 3'!AR54,'Scen 4'!AR54,'Scen 5'!AR54,'Scen 6'!AR54,'Scen 7'!AR54,'Scen 8'!AR54,'Scen 9'!AR54),\"\")","v":40.910202396116574},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS54,'Scen 2'!AS54,'Scen 3'!AS54,'Scen 4'!AS54,'Scen 5'!AS54,'Scen 6'!AS54,'Scen 7'!AS54,'Scen 8'!AS54,'Scen 9'!AS54)-\nCHOOSE($L$2,'Scen 1'!AS54,'Scen 2'!AS54,'Scen 3'!AS54,'Scen 4'!AS54,'Scen 5'!AS54,'Scen 6'!AS54,'Scen 7'!AS54,'Scen 8'!AS54,'Scen 9'!AS54),\"\")","v":176.38294551096084},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT54,'Scen 2'!AT54,'Scen 3'!AT54,'Scen 4'!AT54,'Scen 5'!AT54,'Scen 6'!AT54,'Scen 7'!AT54,'Scen 8'!AT54,'Scen 9'!AT54)-\nCHOOSE($L$2,'Scen 1'!AT54,'Scen 2'!AT54,'Scen 3'!AT54,'Scen 4'!AT54,'Scen 5'!AT54,'Scen 6'!AT54,'Scen 7'!AT54,'Scen 8'!AT54,'Scen 9'!AT54),\"\")","v":62.691552121492464},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU54,'Scen 2'!AU54,'Scen 3'!AU54,'Scen 4'!AU54,'Scen 5'!AU54,'Scen 6'!AU54,'Scen 7'!AU54,'Scen 8'!AU54,'Scen 9'!AU54)-\nCHOOSE($L$2,'Scen 1'!AU54,'Scen 2'!AU54,'Scen 3'!AU54,'Scen 4'!AU54,'Scen 5'!AU54,'Scen 6'!AU54,'Scen 7'!AU54,'Scen 8'!AU54,'Scen 9'!AU54),\"\")","v":36.848236606271257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV54,'Scen 2'!AV54,'Scen 3'!AV54,'Scen 4'!AV54,'Scen 5'!AV54,'Scen 6'!AV54,'Scen 7'!AV54,'Scen 8'!AV54,'Scen 9'!AV54)-\nCHOOSE($L$2,'Scen 1'!AV54,'Scen 2'!AV54,'Scen 3'!AV54,'Scen 4'!AV54,'Scen 5'!AV54,'Scen 6'!AV54,'Scen 7'!AV54,'Scen 8'!AV54,'Scen 9'!AV54),\"\")","v":24.712073650372986},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW54,'Scen 2'!AW54,'Scen 3'!AW54,'Scen 4'!AW54,'Scen 5'!AW54,'Scen 6'!AW54,'Scen 7'!AW54,'Scen 8'!AW54,'Scen 9'!AW54)-\nCHOOSE($L$2,'Scen 1'!AW54,'Scen 2'!AW54,'Scen 3'!AW54,'Scen 4'!AW54,'Scen 5'!AW54,'Scen 6'!AW54,'Scen 7'!AW54,'Scen 8'!AW54,'Scen 9'!AW54),\"\")","v":81.757343493476242},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX54,'Scen 2'!AX54,'Scen 3'!AX54,'Scen 4'!AX54,'Scen 5'!AX54,'Scen 6'!AX54,'Scen 7'!AX54,'Scen 8'!AX54,'Scen 9'!AX54)-\nCHOOSE($L$2,'Scen 1'!AX54,'Scen 2'!AX54,'Scen 3'!AX54,'Scen 4'!AX54,'Scen 5'!AX54,'Scen 6'!AX54,'Scen 7'!AX54,'Scen 8'!AX54,'Scen 9'!AX54),\"\")","v":55.153762773639528},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY54,'Scen 2'!AY54,'Scen 3'!AY54,'Scen 4'!AY54,'Scen 5'!AY54,'Scen 6'!AY54,'Scen 7'!AY54,'Scen 8'!AY54,'Scen 9'!AY54)-\nCHOOSE($L$2,'Scen 1'!AY54,'Scen 2'!AY54,'Scen 3'!AY54,'Scen 4'!AY54,'Scen 5'!AY54,'Scen 6'!AY54,'Scen 7'!AY54,'Scen 8'!AY54,'Scen 9'!AY54),\"\")","v":65.564674787337822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ54,'Scen 2'!AZ54,'Scen 3'!AZ54,'Scen 4'!AZ54,'Scen 5'!AZ54,'Scen 6'!AZ54,'Scen 7'!AZ54,'Scen 8'!AZ54,'Scen 9'!AZ54)-\nCHOOSE($L$2,'Scen 1'!AZ54,'Scen 2'!AZ54,'Scen 3'!AZ54,'Scen 4'!AZ54,'Scen 5'!AZ54,'Scen 6'!AZ54,'Scen 7'!AZ54,'Scen 8'!AZ54,'Scen 9'!AZ54),\"\")","v":85.940279888654004},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA54,'Scen 2'!BA54,'Scen 3'!BA54,'Scen 4'!BA54,'Scen 5'!BA54,'Scen 6'!BA54,'Scen 7'!BA54,'Scen 8'!BA54,'Scen 9'!BA54)-\nCHOOSE($L$2,'Scen 1'!BA54,'Scen 2'!BA54,'Scen 3'!BA54,'Scen 4'!BA54,'Scen 5'!BA54,'Scen 6'!BA54,'Scen 7'!BA54,'Scen 8'!BA54,'Scen 9'!BA54),\"\")","v":105.36637483738605},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB54,'Scen 2'!BB54,'Scen 3'!BB54,'Scen 4'!BB54,'Scen 5'!BB54,'Scen 6'!BB54,'Scen 7'!BB54,'Scen 8'!BB54,'Scen 9'!BB54)-\nCHOOSE($L$2,'Scen 1'!BB54,'Scen 2'!BB54,'Scen 3'!BB54,'Scen 4'!BB54,'Scen 5'!BB54,'Scen 6'!BB54,'Scen 7'!BB54,'Scen 8'!BB54,'Scen 9'!BB54),\"\")","v":112.61919973396527},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC54,'Scen 2'!BC54,'Scen 3'!BC54,'Scen 4'!BC54,'Scen 5'!BC54,'Scen 6'!BC54,'Scen 7'!BC54,'Scen 8'!BC54,'Scen 9'!BC54)-\nCHOOSE($L$2,'Scen 1'!BC54,'Scen 2'!BC54,'Scen 3'!BC54,'Scen 4'!BC54,'Scen 5'!BC54,'Scen 6'!BC54,'Scen 7'!BC54,'Scen 8'!BC54,'Scen 9'!BC54),\"\")","v":96.977371991908967},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD54,'Scen 2'!BD54,'Scen 3'!BD54,'Scen 4'!BD54,'Scen 5'!BD54,'Scen 6'!BD54,'Scen 7'!BD54,'Scen 8'!BD54,'Scen 9'!BD54)-\nCHOOSE($L$2,'Scen 1'!BD54,'Scen 2'!BD54,'Scen 3'!BD54,'Scen 4'!BD54,'Scen 5'!BD54,'Scen 6'!BD54,'Scen 7'!BD54,'Scen 8'!BD54,'Scen 9'!BD54),\"\")","v":80.862604594950881},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE54,'Scen 2'!BE54,'Scen 3'!BE54,'Scen 4'!BE54,'Scen 5'!BE54,'Scen 6'!BE54,'Scen 7'!BE54,'Scen 8'!BE54,'Scen 9'!BE54)-\nCHOOSE($L$2,'Scen 1'!BE54,'Scen 2'!BE54,'Scen 3'!BE54,'Scen 4'!BE54,'Scen 5'!BE54,'Scen 6'!BE54,'Scen 7'!BE54,'Scen 8'!BE54,'Scen 9'!BE54),\"\")","v":60.337392862626075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF54,'Scen 2'!BF54,'Scen 3'!BF54,'Scen 4'!BF54,'Scen 5'!BF54,'Scen 6'!BF54,'Scen 7'!BF54,'Scen 8'!BF54,'Scen 9'!BF54)-\nCHOOSE($L$2,'Scen 1'!BF54,'Scen 2'!BF54,'Scen 3'!BF54,'Scen 4'!BF54,'Scen 5'!BF54,'Scen 6'!BF54,'Scen 7'!BF54,'Scen 8'!BF54,'Scen 9'!BF54),\"\")","v":45.705549207967579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG54,'Scen 2'!BG54,'Scen 3'!BG54,'Scen 4'!BG54,'Scen 5'!BG54,'Scen 6'!BG54,'Scen 7'!BG54,'Scen 8'!BG54,'Scen 9'!BG54)-\nCHOOSE($L$2,'Scen 1'!BG54,'Scen 2'!BG54,'Scen 3'!BG54,'Scen 4'!BG54,'Scen 5'!BG54,'Scen 6'!BG54,'Scen 7'!BG54,'Scen 8'!BG54,'Scen 9'!BG54),\"\")","v":46.043516923210063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH54,'Scen 2'!BH54,'Scen 3'!BH54,'Scen 4'!BH54,'Scen 5'!BH54,'Scen 6'!BH54,'Scen 7'!BH54,'Scen 8'!BH54,'Scen 9'!BH54)-\nCHOOSE($L$2,'Scen 1'!BH54,'Scen 2'!BH54,'Scen 3'!BH54,'Scen 4'!BH54,'Scen 5'!BH54,'Scen 6'!BH54,'Scen 7'!BH54,'Scen 8'!BH54,'Scen 9'!BH54),\"\")","v":44.479330331368601},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI54,'Scen 2'!BI54,'Scen 3'!BI54,'Scen 4'!BI54,'Scen 5'!BI54,'Scen 6'!BI54,'Scen 7'!BI54,'Scen 8'!BI54,'Scen 9'!BI54)-\nCHOOSE($L$2,'Scen 1'!BI54,'Scen 2'!BI54,'Scen 3'!BI54,'Scen 4'!BI54,'Scen 5'!BI54,'Scen 6'!BI54,'Scen 7'!BI54,'Scen 8'!BI54,'Scen 9'!BI54),\"\")","v":43.137241457921391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ54,'Scen 2'!BJ54,'Scen 3'!BJ54,'Scen 4'!BJ54,'Scen 5'!BJ54,'Scen 6'!BJ54,'Scen 7'!BJ54,'Scen 8'!BJ54,'Scen 9'!BJ54)-\nCHOOSE($L$2,'Scen 1'!BJ54,'Scen 2'!BJ54,'Scen 3'!BJ54,'Scen 4'!BJ54,'Scen 5'!BJ54,'Scen 6'!BJ54,'Scen 7'!BJ54,'Scen 8'!BJ54,'Scen 9'!BJ54),\"\")","v":32.931415588629534}]
[null,null,null,null,"Retained earnings",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA55,'Scen 2'!AA55,'Scen 3'!AA55,'Scen 4'!AA55,'Scen 5'!AA55,'Scen 6'!AA55,'Scen 7'!AA55,'Scen 8'!AA55,'Scen 9'!AA55)-\nCHOOSE($L$2,'Scen 1'!AA55,'Scen 2'!AA55,'Scen 3'!AA55,'Scen 4'!AA55,'Scen 5'!AA55,'Scen 6'!AA55,'Scen 7'!AA55,'Scen 8'!AA55,'Scen 9'!AA55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB55,'Scen 2'!AB55,'Scen 3'!AB55,'Scen 4'!AB55,'Scen 5'!AB55,'Scen 6'!AB55,'Scen 7'!AB55,'Scen 8'!AB55,'Scen 9'!AB55)-\nCHOOSE($L$2,'Scen 1'!AB55,'Scen 2'!AB55,'Scen 3'!AB55,'Scen 4'!AB55,'Scen 5'!AB55,'Scen 6'!AB55,'Scen 7'!AB55,'Scen 8'!AB55,'Scen 9'!AB55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC55,'Scen 2'!AC55,'Scen 3'!AC55,'Scen 4'!AC55,'Scen 5'!AC55,'Scen 6'!AC55,'Scen 7'!AC55,'Scen 8'!AC55,'Scen 9'!AC55)-\nCHOOSE($L$2,'Scen 1'!AC55,'Scen 2'!AC55,'Scen 3'!AC55,'Scen 4'!AC55,'Scen 5'!AC55,'Scen 6'!AC55,'Scen 7'!AC55,'Scen 8'!AC55,'Scen 9'!AC55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD55,'Scen 2'!AD55,'Scen 3'!AD55,'Scen 4'!AD55,'Scen 5'!AD55,'Scen 6'!AD55,'Scen 7'!AD55,'Scen 8'!AD55,'Scen 9'!AD55)-\nCHOOSE($L$2,'Scen 1'!AD55,'Scen 2'!AD55,'Scen 3'!AD55,'Scen 4'!AD55,'Scen 5'!AD55,'Scen 6'!AD55,'Scen 7'!AD55,'Scen 8'!AD55,'Scen 9'!AD55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE55,'Scen 2'!AE55,'Scen 3'!AE55,'Scen 4'!AE55,'Scen 5'!AE55,'Scen 6'!AE55,'Scen 7'!AE55,'Scen 8'!AE55,'Scen 9'!AE55)-\nCHOOSE($L$2,'Scen 1'!AE55,'Scen 2'!AE55,'Scen 3'!AE55,'Scen 4'!AE55,'Scen 5'!AE55,'Scen 6'!AE55,'Scen 7'!AE55,'Scen 8'!AE55,'Scen 9'!AE55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF55,'Scen 2'!AF55,'Scen 3'!AF55,'Scen 4'!AF55,'Scen 5'!AF55,'Scen 6'!AF55,'Scen 7'!AF55,'Scen 8'!AF55,'Scen 9'!AF55)-\nCHOOSE($L$2,'Scen 1'!AF55,'Scen 2'!AF55,'Scen 3'!AF55,'Scen 4'!AF55,'Scen 5'!AF55,'Scen 6'!AF55,'Scen 7'!AF55,'Scen 8'!AF55,'Scen 9'!AF55),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG55,'Scen 2'!AG55,'Scen 3'!AG55,'Scen 4'!AG55,'Scen 5'!AG55,'Scen 6'!AG55,'Scen 7'!AG55,'Scen 8'!AG55,'Scen 9'!AG55)-\nCHOOSE($L$2,'Scen 1'!AG55,'Scen 2'!AG55,'Scen 3'!AG55,'Scen 4'!AG55,'Scen 5'!AG55,'Scen 6'!AG55,'Scen 7'!AG55,'Scen 8'!AG55,'Scen 9'!AG55),\"\")","v":50.428630707030607},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH55,'Scen 2'!AH55,'Scen 3'!AH55,'Scen 4'!AH55,'Scen 5'!AH55,'Scen 6'!AH55,'Scen 7'!AH55,'Scen 8'!AH55,'Scen 9'!AH55)-\nCHOOSE($L$2,'Scen 1'!AH55,'Scen 2'!AH55,'Scen 3'!AH55,'Scen 4'!AH55,'Scen 5'!AH55,'Scen 6'!AH55,'Scen 7'!AH55,'Scen 8'!AH55,'Scen 9'!AH55),\"\")","v":-405.57524220581115},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI55,'Scen 2'!AI55,'Scen 3'!AI55,'Scen 4'!AI55,'Scen 5'!AI55,'Scen 6'!AI55,'Scen 7'!AI55,'Scen 8'!AI55,'Scen 9'!AI55)-\nCHOOSE($L$2,'Scen 1'!AI55,'Scen 2'!AI55,'Scen 3'!AI55,'Scen 4'!AI55,'Scen 5'!AI55,'Scen 6'!AI55,'Scen 7'!AI55,'Scen 8'!AI55,'Scen 9'!AI55),\"\")","v":-414.51099992278984},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ55,'Scen 2'!AJ55,'Scen 3'!AJ55,'Scen 4'!AJ55,'Scen 5'!AJ55,'Scen 6'!AJ55,'Scen 7'!AJ55,'Scen 8'!AJ55,'Scen 9'!AJ55)-\nCHOOSE($L$2,'Scen 1'!AJ55,'Scen 2'!AJ55,'Scen 3'!AJ55,'Scen 4'!AJ55,'Scen 5'!AJ55,'Scen 6'!AJ55,'Scen 7'!AJ55,'Scen 8'!AJ55,'Scen 9'!AJ55),\"\")","v":236.37114498291328},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK55,'Scen 2'!AK55,'Scen 3'!AK55,'Scen 4'!AK55,'Scen 5'!AK55,'Scen 6'!AK55,'Scen 7'!AK55,'Scen 8'!AK55,'Scen 9'!AK55)-\nCHOOSE($L$2,'Scen 1'!AK55,'Scen 2'!AK55,'Scen 3'!AK55,'Scen 4'!AK55,'Scen 5'!AK55,'Scen 6'!AK55,'Scen 7'!AK55,'Scen 8'!AK55,'Scen 9'!AK55),\"\")","v":335.56732490244838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL55,'Scen 2'!AL55,'Scen 3'!AL55,'Scen 4'!AL55,'Scen 5'!AL55,'Scen 6'!AL55,'Scen 7'!AL55,'Scen 8'!AL55,'Scen 9'!AL55)-\nCHOOSE($L$2,'Scen 1'!AL55,'Scen 2'!AL55,'Scen 3'!AL55,'Scen 4'!AL55,'Scen 5'!AL55,'Scen 6'!AL55,'Scen 7'!AL55,'Scen 8'!AL55,'Scen 9'!AL55),\"\")","v":-66.470848725987935},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM55,'Scen 2'!AM55,'Scen 3'!AM55,'Scen 4'!AM55,'Scen 5'!AM55,'Scen 6'!AM55,'Scen 7'!AM55,'Scen 8'!AM55,'Scen 9'!AM55)-\nCHOOSE($L$2,'Scen 1'!AM55,'Scen 2'!AM55,'Scen 3'!AM55,'Scen 4'!AM55,'Scen 5'!AM55,'Scen 6'!AM55,'Scen 7'!AM55,'Scen 8'!AM55,'Scen 9'!AM55),\"\")","v":30.456107231300905},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN55,'Scen 2'!AN55,'Scen 3'!AN55,'Scen 4'!AN55,'Scen 5'!AN55,'Scen 6'!AN55,'Scen 7'!AN55,'Scen 8'!AN55,'Scen 9'!AN55)-\nCHOOSE($L$2,'Scen 1'!AN55,'Scen 2'!AN55,'Scen 3'!AN55,'Scen 4'!AN55,'Scen 5'!AN55,'Scen 6'!AN55,'Scen 7'!AN55,'Scen 8'!AN55,'Scen 9'!AN55),\"\")","v":-7.4368102010161579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO55,'Scen 2'!AO55,'Scen 3'!AO55,'Scen 4'!AO55,'Scen 5'!AO55,'Scen 6'!AO55,'Scen 7'!AO55,'Scen 8'!AO55,'Scen 9'!AO55)-\nCHOOSE($L$2,'Scen 1'!AO55,'Scen 2'!AO55,'Scen 3'!AO55,'Scen 4'!AO55,'Scen 5'!AO55,'Scen 6'!AO55,'Scen 7'!AO55,'Scen 8'!AO55,'Scen 9'!AO55),\"\")","v":-11.980684659610006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP55,'Scen 2'!AP55,'Scen 3'!AP55,'Scen 4'!AP55,'Scen 5'!AP55,'Scen 6'!AP55,'Scen 7'!AP55,'Scen 8'!AP55,'Scen 9'!AP55)-\nCHOOSE($L$2,'Scen 1'!AP55,'Scen 2'!AP55,'Scen 3'!AP55,'Scen 4'!AP55,'Scen 5'!AP55,'Scen 6'!AP55,'Scen 7'!AP55,'Scen 8'!AP55,'Scen 9'!AP55),\"\")","v":-20.323602233149415},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ55,'Scen 2'!AQ55,'Scen 3'!AQ55,'Scen 4'!AQ55,'Scen 5'!AQ55,'Scen 6'!AQ55,'Scen 7'!AQ55,'Scen 8'!AQ55,'Scen 9'!AQ55)-\nCHOOSE($L$2,'Scen 1'!AQ55,'Scen 2'!AQ55,'Scen 3'!AQ55,'Scen 4'!AQ55,'Scen 5'!AQ55,'Scen 6'!AQ55,'Scen 7'!AQ55,'Scen 8'!AQ55,'Scen 9'!AQ55),\"\")","v":-17.999199961499301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR55,'Scen 2'!AR55,'Scen 3'!AR55,'Scen 4'!AR55,'Scen 5'!AR55,'Scen 6'!AR55,'Scen 7'!AR55,'Scen 8'!AR55,'Scen 9'!AR55)-\nCHOOSE($L$2,'Scen 1'!AR55,'Scen 2'!AR55,'Scen 3'!AR55,'Scen 4'!AR55,'Scen 5'!AR55,'Scen 6'!AR55,'Scen 7'!AR55,'Scen 8'!AR55,'Scen 9'!AR55),\"\")","v":41.041596140197612},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS55,'Scen 2'!AS55,'Scen 3'!AS55,'Scen 4'!AS55,'Scen 5'!AS55,'Scen 6'!AS55,'Scen 7'!AS55,'Scen 8'!AS55,'Scen 9'!AS55)-\nCHOOSE($L$2,'Scen 1'!AS55,'Scen 2'!AS55,'Scen 3'!AS55,'Scen 4'!AS55,'Scen 5'!AS55,'Scen 6'!AS55,'Scen 7'!AS55,'Scen 8'!AS55,'Scen 9'!AS55),\"\")","v":167.16903700243057},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT55,'Scen 2'!AT55,'Scen 3'!AT55,'Scen 4'!AT55,'Scen 5'!AT55,'Scen 6'!AT55,'Scen 7'!AT55,'Scen 8'!AT55,'Scen 9'!AT55)-\nCHOOSE($L$2,'Scen 1'!AT55,'Scen 2'!AT55,'Scen 3'!AT55,'Scen 4'!AT55,'Scen 5'!AT55,'Scen 6'!AT55,'Scen 7'!AT55,'Scen 8'!AT55,'Scen 9'!AT55),\"\")","v":45.595773555394885},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU55,'Scen 2'!AU55,'Scen 3'!AU55,'Scen 4'!AU55,'Scen 5'!AU55,'Scen 6'!AU55,'Scen 7'!AU55,'Scen 8'!AU55,'Scen 9'!AU55)-\nCHOOSE($L$2,'Scen 1'!AU55,'Scen 2'!AU55,'Scen 3'!AU55,'Scen 4'!AU55,'Scen 5'!AU55,'Scen 6'!AU55,'Scen 7'!AU55,'Scen 8'!AU55,'Scen 9'!AU55),\"\")","v":10.267563629242602},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV55,'Scen 2'!AV55,'Scen 3'!AV55,'Scen 4'!AV55,'Scen 5'!AV55,'Scen 6'!AV55,'Scen 7'!AV55,'Scen 8'!AV55,'Scen 9'!AV55)-\nCHOOSE($L$2,'Scen 1'!AV55,'Scen 2'!AV55,'Scen 3'!AV55,'Scen 4'!AV55,'Scen 5'!AV55,'Scen 6'!AV55,'Scen 7'!AV55,'Scen 8'!AV55,'Scen 9'!AV55),\"\")","v":-13.747021722095838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW55,'Scen 2'!AW55,'Scen 3'!AW55,'Scen 4'!AW55,'Scen 5'!AW55,'Scen 6'!AW55,'Scen 7'!AW55,'Scen 8'!AW55,'Scen 9'!AW55)-\nCHOOSE($L$2,'Scen 1'!AW55,'Scen 2'!AW55,'Scen 3'!AW55,'Scen 4'!AW55,'Scen 5'!AW55,'Scen 6'!AW55,'Scen 7'!AW55,'Scen 8'!AW55,'Scen 9'!AW55),\"\")","v":36.606148645072722},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX55,'Scen 2'!AX55,'Scen 3'!AX55,'Scen 4'!AX55,'Scen 5'!AX55,'Scen 6'!AX55,'Scen 7'!AX55,'Scen 8'!AX55,'Scen 9'!AX55)-\nCHOOSE($L$2,'Scen 1'!AX55,'Scen 2'!AX55,'Scen 3'!AX55,'Scen 4'!AX55,'Scen 5'!AX55,'Scen 6'!AX55,'Scen 7'!AX55,'Scen 8'!AX55,'Scen 9'!AX55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY55,'Scen 2'!AY55,'Scen 3'!AY55,'Scen 4'!AY55,'Scen 5'!AY55,'Scen 6'!AY55,'Scen 7'!AY55,'Scen 8'!AY55,'Scen 9'!AY55)-\nCHOOSE($L$2,'Scen 1'!AY55,'Scen 2'!AY55,'Scen 3'!AY55,'Scen 4'!AY55,'Scen 5'!AY55,'Scen 6'!AY55,'Scen 7'!AY55,'Scen 8'!AY55,'Scen 9'!AY55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ55,'Scen 2'!AZ55,'Scen 3'!AZ55,'Scen 4'!AZ55,'Scen 5'!AZ55,'Scen 6'!AZ55,'Scen 7'!AZ55,'Scen 8'!AZ55,'Scen 9'!AZ55)-\nCHOOSE($L$2,'Scen 1'!AZ55,'Scen 2'!AZ55,'Scen 3'!AZ55,'Scen 4'!AZ55,'Scen 5'!AZ55,'Scen 6'!AZ55,'Scen 7'!AZ55,'Scen 8'!AZ55,'Scen 9'!AZ55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA55,'Scen 2'!BA55,'Scen 3'!BA55,'Scen 4'!BA55,'Scen 5'!BA55,'Scen 6'!BA55,'Scen 7'!BA55,'Scen 8'!BA55,'Scen 9'!BA55)-\nCHOOSE($L$2,'Scen 1'!BA55,'Scen 2'!BA55,'Scen 3'!BA55,'Scen 4'!BA55,'Scen 5'!BA55,'Scen 6'!BA55,'Scen 7'!BA55,'Scen 8'!BA55,'Scen 9'!BA55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB55,'Scen 2'!BB55,'Scen 3'!BB55,'Scen 4'!BB55,'Scen 5'!BB55,'Scen 6'!BB55,'Scen 7'!BB55,'Scen 8'!BB55,'Scen 9'!BB55)-\nCHOOSE($L$2,'Scen 1'!BB55,'Scen 2'!BB55,'Scen 3'!BB55,'Scen 4'!BB55,'Scen 5'!BB55,'Scen 6'!BB55,'Scen 7'!BB55,'Scen 8'!BB55,'Scen 9'!BB55),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC55,'Scen 2'!BC55,'Scen 3'!BC55,'Scen 4'!BC55,'Scen 5'!BC55,'Scen 6'!BC55,'Scen 7'!BC55,'Scen 8'!BC55,'Scen 9'!BC55)-\nCHOOSE($L$2,'Scen 1'!BC55,'Scen 2'!BC55,'Scen 3'!BC55,'Scen 4'!BC55,'Scen 5'!BC55,'Scen 6'!BC55,'Scen 7'!BC55,'Scen 8'!BC55,'Scen 9'!BC55),\"\")","v":-7.7511592131311318},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD55,'Scen 2'!BD55,'Scen 3'!BD55,'Scen 4'!BD55,'Scen 5'!BD55,'Scen 6'!BD55,'Scen 7'!BD55,'Scen 8'!BD55,'Scen 9'!BD55)-\nCHOOSE($L$2,'Scen 1'!BD55,'Scen 2'!BD55,'Scen 3'!BD55,'Scen 4'!BD55,'Scen 5'!BD55,'Scen 6'!BD55,'Scen 7'!BD55,'Scen 8'!BD55,'Scen 9'!BD55),\"\")","v":-10.184826670785014},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE55,'Scen 2'!BE55,'Scen 3'!BE55,'Scen 4'!BE55,'Scen 5'!BE55,'Scen 6'!BE55,'Scen 7'!BE55,'Scen 8'!BE55,'Scen 9'!BE55)-\nCHOOSE($L$2,'Scen 1'!BE55,'Scen 2'!BE55,'Scen 3'!BE55,'Scen 4'!BE55,'Scen 5'!BE55,'Scen 6'!BE55,'Scen 7'!BE55,'Scen 8'!BE55,'Scen 9'!BE55),\"\")","v":-12.218996006428597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF55,'Scen 2'!BF55,'Scen 3'!BF55,'Scen 4'!BF55,'Scen 5'!BF55,'Scen 6'!BF55,'Scen 7'!BF55,'Scen 8'!BF55,'Scen 9'!BF55)-\nCHOOSE($L$2,'Scen 1'!BF55,'Scen 2'!BF55,'Scen 3'!BF55,'Scen 4'!BF55,'Scen 5'!BF55,'Scen 6'!BF55,'Scen 7'!BF55,'Scen 8'!BF55,'Scen 9'!BF55),\"\")","v":-1.9554746291528318},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG55,'Scen 2'!BG55,'Scen 3'!BG55,'Scen 4'!BG55,'Scen 5'!BG55,'Scen 6'!BG55,'Scen 7'!BG55,'Scen 8'!BG55,'Scen 9'!BG55)-\nCHOOSE($L$2,'Scen 1'!BG55,'Scen 2'!BG55,'Scen 3'!BG55,'Scen 4'!BG55,'Scen 5'!BG55,'Scen 6'!BG55,'Scen 7'!BG55,'Scen 8'!BG55,'Scen 9'!BG55),\"\")","v":-1.435379435988807},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH55,'Scen 2'!BH55,'Scen 3'!BH55,'Scen 4'!BH55,'Scen 5'!BH55,'Scen 6'!BH55,'Scen 7'!BH55,'Scen 8'!BH55,'Scen 9'!BH55)-\nCHOOSE($L$2,'Scen 1'!BH55,'Scen 2'!BH55,'Scen 3'!BH55,'Scen 4'!BH55,'Scen 5'!BH55,'Scen 6'!BH55,'Scen 7'!BH55,'Scen 8'!BH55,'Scen 9'!BH55),\"\")","v":-4.120016268895597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI55,'Scen 2'!BI55,'Scen 3'!BI55,'Scen 4'!BI55,'Scen 5'!BI55,'Scen 6'!BI55,'Scen 7'!BI55,'Scen 8'!BI55,'Scen 9'!BI55)-\nCHOOSE($L$2,'Scen 1'!BI55,'Scen 2'!BI55,'Scen 3'!BI55,'Scen 4'!BI55,'Scen 5'!BI55,'Scen 6'!BI55,'Scen 7'!BI55,'Scen 8'!BI55,'Scen 9'!BI55),\"\")","v":-5.7962317145047564},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ55,'Scen 2'!BJ55,'Scen 3'!BJ55,'Scen 4'!BJ55,'Scen 5'!BJ55,'Scen 6'!BJ55,'Scen 7'!BJ55,'Scen 8'!BJ55,'Scen 9'!BJ55)-\nCHOOSE($L$2,'Scen 1'!BJ55,'Scen 2'!BJ55,'Scen 3'!BJ55,'Scen 4'!BJ55,'Scen 5'!BJ55,'Scen 6'!BJ55,'Scen 7'!BJ55,'Scen 8'!BJ55,'Scen 9'!BJ55),\"\")","v":-15.491729147055821}]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y57,'Scen 2'!Y57,'Scen 3'!Y57,'Scen 4'!Y57,'Scen 5'!Y57,'Scen 6'!Y57,'Scen 7'!Y57,'Scen 8'!Y57,'Scen 9'!Y57)-\nCHOOSE($L$2,'Scen 1'!Y57,'Scen 2'!Y57,'Scen 3'!Y57,'Scen 4'!Y57,'Scen 5'!Y57,'Scen 6'!Y57,'Scen 7'!Y57,'Scen 8'!Y57,'Scen 9'!Y57),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA57,'Scen 2'!AA57,'Scen 3'!AA57,'Scen 4'!AA57,'Scen 5'!AA57,'Scen 6'!AA57,'Scen 7'!AA57,'Scen 8'!AA57,'Scen 9'!AA57)-\nCHOOSE($L$2,'Scen 1'!AA57,'Scen 2'!AA57,'Scen 3'!AA57,'Scen 4'!AA57,'Scen 5'!AA57,'Scen 6'!AA57,'Scen 7'!AA57,'Scen 8'!AA57,'Scen 9'!AA57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB57,'Scen 2'!AB57,'Scen 3'!AB57,'Scen 4'!AB57,'Scen 5'!AB57,'Scen 6'!AB57,'Scen 7'!AB57,'Scen 8'!AB57,'Scen 9'!AB57)-\nCHOOSE($L$2,'Scen 1'!AB57,'Scen 2'!AB57,'Scen 3'!AB57,'Scen 4'!AB57,'Scen 5'!AB57,'Scen 6'!AB57,'Scen 7'!AB57,'Scen 8'!AB57,'Scen 9'!AB57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC57,'Scen 2'!AC57,'Scen 3'!AC57,'Scen 4'!AC57,'Scen 5'!AC57,'Scen 6'!AC57,'Scen 7'!AC57,'Scen 8'!AC57,'Scen 9'!AC57)-\nCHOOSE($L$2,'Scen 1'!AC57,'Scen 2'!AC57,'Scen 3'!AC57,'Scen 4'!AC57,'Scen 5'!AC57,'Scen 6'!AC57,'Scen 7'!AC57,'Scen 8'!AC57,'Scen 9'!AC57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD57,'Scen 2'!AD57,'Scen 3'!AD57,'Scen 4'!AD57,'Scen 5'!AD57,'Scen 6'!AD57,'Scen 7'!AD57,'Scen 8'!AD57,'Scen 9'!AD57)-\nCHOOSE($L$2,'Scen 1'!AD57,'Scen 2'!AD57,'Scen 3'!AD57,'Scen 4'!AD57,'Scen 5'!AD57,'Scen 6'!AD57,'Scen 7'!AD57,'Scen 8'!AD57,'Scen 9'!AD57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE57,'Scen 2'!AE57,'Scen 3'!AE57,'Scen 4'!AE57,'Scen 5'!AE57,'Scen 6'!AE57,'Scen 7'!AE57,'Scen 8'!AE57,'Scen 9'!AE57)-\nCHOOSE($L$2,'Scen 1'!AE57,'Scen 2'!AE57,'Scen 3'!AE57,'Scen 4'!AE57,'Scen 5'!AE57,'Scen 6'!AE57,'Scen 7'!AE57,'Scen 8'!AE57,'Scen 9'!AE57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF57,'Scen 2'!AF57,'Scen 3'!AF57,'Scen 4'!AF57,'Scen 5'!AF57,'Scen 6'!AF57,'Scen 7'!AF57,'Scen 8'!AF57,'Scen 9'!AF57)-\nCHOOSE($L$2,'Scen 1'!AF57,'Scen 2'!AF57,'Scen 3'!AF57,'Scen 4'!AF57,'Scen 5'!AF57,'Scen 6'!AF57,'Scen 7'!AF57,'Scen 8'!AF57,'Scen 9'!AF57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG57,'Scen 2'!AG57,'Scen 3'!AG57,'Scen 4'!AG57,'Scen 5'!AG57,'Scen 6'!AG57,'Scen 7'!AG57,'Scen 8'!AG57,'Scen 9'!AG57)-\nCHOOSE($L$2,'Scen 1'!AG57,'Scen 2'!AG57,'Scen 3'!AG57,'Scen 4'!AG57,'Scen 5'!AG57,'Scen 6'!AG57,'Scen 7'!AG57,'Scen 8'!AG57,'Scen 9'!AG57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH57,'Scen 2'!AH57,'Scen 3'!AH57,'Scen 4'!AH57,'Scen 5'!AH57,'Scen 6'!AH57,'Scen 7'!AH57,'Scen 8'!AH57,'Scen 9'!AH57)-\nCHOOSE($L$2,'Scen 1'!AH57,'Scen 2'!AH57,'Scen 3'!AH57,'Scen 4'!AH57,'Scen 5'!AH57,'Scen 6'!AH57,'Scen 7'!AH57,'Scen 8'!AH57,'Scen 9'!AH57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI57,'Scen 2'!AI57,'Scen 3'!AI57,'Scen 4'!AI57,'Scen 5'!AI57,'Scen 6'!AI57,'Scen 7'!AI57,'Scen 8'!AI57,'Scen 9'!AI57)-\nCHOOSE($L$2,'Scen 1'!AI57,'Scen 2'!AI57,'Scen 3'!AI57,'Scen 4'!AI57,'Scen 5'!AI57,'Scen 6'!AI57,'Scen 7'!AI57,'Scen 8'!AI57,'Scen 9'!AI57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ57,'Scen 2'!AJ57,'Scen 3'!AJ57,'Scen 4'!AJ57,'Scen 5'!AJ57,'Scen 6'!AJ57,'Scen 7'!AJ57,'Scen 8'!AJ57,'Scen 9'!AJ57)-\nCHOOSE($L$2,'Scen 1'!AJ57,'Scen 2'!AJ57,'Scen 3'!AJ57,'Scen 4'!AJ57,'Scen 5'!AJ57,'Scen 6'!AJ57,'Scen 7'!AJ57,'Scen 8'!AJ57,'Scen 9'!AJ57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK57,'Scen 2'!AK57,'Scen 3'!AK57,'Scen 4'!AK57,'Scen 5'!AK57,'Scen 6'!AK57,'Scen 7'!AK57,'Scen 8'!AK57,'Scen 9'!AK57)-\nCHOOSE($L$2,'Scen 1'!AK57,'Scen 2'!AK57,'Scen 3'!AK57,'Scen 4'!AK57,'Scen 5'!AK57,'Scen 6'!AK57,'Scen 7'!AK57,'Scen 8'!AK57,'Scen 9'!AK57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL57,'Scen 2'!AL57,'Scen 3'!AL57,'Scen 4'!AL57,'Scen 5'!AL57,'Scen 6'!AL57,'Scen 7'!AL57,'Scen 8'!AL57,'Scen 9'!AL57)-\nCHOOSE($L$2,'Scen 1'!AL57,'Scen 2'!AL57,'Scen 3'!AL57,'Scen 4'!AL57,'Scen 5'!AL57,'Scen 6'!AL57,'Scen 7'!AL57,'Scen 8'!AL57,'Scen 9'!AL57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM57,'Scen 2'!AM57,'Scen 3'!AM57,'Scen 4'!AM57,'Scen 5'!AM57,'Scen 6'!AM57,'Scen 7'!AM57,'Scen 8'!AM57,'Scen 9'!AM57)-\nCHOOSE($L$2,'Scen 1'!AM57,'Scen 2'!AM57,'Scen 3'!AM57,'Scen 4'!AM57,'Scen 5'!AM57,'Scen 6'!AM57,'Scen 7'!AM57,'Scen 8'!AM57,'Scen 9'!AM57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN57,'Scen 2'!AN57,'Scen 3'!AN57,'Scen 4'!AN57,'Scen 5'!AN57,'Scen 6'!AN57,'Scen 7'!AN57,'Scen 8'!AN57,'Scen 9'!AN57)-\nCHOOSE($L$2,'Scen 1'!AN57,'Scen 2'!AN57,'Scen 3'!AN57,'Scen 4'!AN57,'Scen 5'!AN57,'Scen 6'!AN57,'Scen 7'!AN57,'Scen 8'!AN57,'Scen 9'!AN57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO57,'Scen 2'!AO57,'Scen 3'!AO57,'Scen 4'!AO57,'Scen 5'!AO57,'Scen 6'!AO57,'Scen 7'!AO57,'Scen 8'!AO57,'Scen 9'!AO57)-\nCHOOSE($L$2,'Scen 1'!AO57,'Scen 2'!AO57,'Scen 3'!AO57,'Scen 4'!AO57,'Scen 5'!AO57,'Scen 6'!AO57,'Scen 7'!AO57,'Scen 8'!AO57,'Scen 9'!AO57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP57,'Scen 2'!AP57,'Scen 3'!AP57,'Scen 4'!AP57,'Scen 5'!AP57,'Scen 6'!AP57,'Scen 7'!AP57,'Scen 8'!AP57,'Scen 9'!AP57)-\nCHOOSE($L$2,'Scen 1'!AP57,'Scen 2'!AP57,'Scen 3'!AP57,'Scen 4'!AP57,'Scen 5'!AP57,'Scen 6'!AP57,'Scen 7'!AP57,'Scen 8'!AP57,'Scen 9'!AP57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ57,'Scen 2'!AQ57,'Scen 3'!AQ57,'Scen 4'!AQ57,'Scen 5'!AQ57,'Scen 6'!AQ57,'Scen 7'!AQ57,'Scen 8'!AQ57,'Scen 9'!AQ57)-\nCHOOSE($L$2,'Scen 1'!AQ57,'Scen 2'!AQ57,'Scen 3'!AQ57,'Scen 4'!AQ57,'Scen 5'!AQ57,'Scen 6'!AQ57,'Scen 7'!AQ57,'Scen 8'!AQ57,'Scen 9'!AQ57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR57,'Scen 2'!AR57,'Scen 3'!AR57,'Scen 4'!AR57,'Scen 5'!AR57,'Scen 6'!AR57,'Scen 7'!AR57,'Scen 8'!AR57,'Scen 9'!AR57)-\nCHOOSE($L$2,'Scen 1'!AR57,'Scen 2'!AR57,'Scen 3'!AR57,'Scen 4'!AR57,'Scen 5'!AR57,'Scen 6'!AR57,'Scen 7'!AR57,'Scen 8'!AR57,'Scen 9'!AR57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS57,'Scen 2'!AS57,'Scen 3'!AS57,'Scen 4'!AS57,'Scen 5'!AS57,'Scen 6'!AS57,'Scen 7'!AS57,'Scen 8'!AS57,'Scen 9'!AS57)-\nCHOOSE($L$2,'Scen 1'!AS57,'Scen 2'!AS57,'Scen 3'!AS57,'Scen 4'!AS57,'Scen 5'!AS57,'Scen 6'!AS57,'Scen 7'!AS57,'Scen 8'!AS57,'Scen 9'!AS57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT57,'Scen 2'!AT57,'Scen 3'!AT57,'Scen 4'!AT57,'Scen 5'!AT57,'Scen 6'!AT57,'Scen 7'!AT57,'Scen 8'!AT57,'Scen 9'!AT57)-\nCHOOSE($L$2,'Scen 1'!AT57,'Scen 2'!AT57,'Scen 3'!AT57,'Scen 4'!AT57,'Scen 5'!AT57,'Scen 6'!AT57,'Scen 7'!AT57,'Scen 8'!AT57,'Scen 9'!AT57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU57,'Scen 2'!AU57,'Scen 3'!AU57,'Scen 4'!AU57,'Scen 5'!AU57,'Scen 6'!AU57,'Scen 7'!AU57,'Scen 8'!AU57,'Scen 9'!AU57)-\nCHOOSE($L$2,'Scen 1'!AU57,'Scen 2'!AU57,'Scen 3'!AU57,'Scen 4'!AU57,'Scen 5'!AU57,'Scen 6'!AU57,'Scen 7'!AU57,'Scen 8'!AU57,'Scen 9'!AU57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV57,'Scen 2'!AV57,'Scen 3'!AV57,'Scen 4'!AV57,'Scen 5'!AV57,'Scen 6'!AV57,'Scen 7'!AV57,'Scen 8'!AV57,'Scen 9'!AV57)-\nCHOOSE($L$2,'Scen 1'!AV57,'Scen 2'!AV57,'Scen 3'!AV57,'Scen 4'!AV57,'Scen 5'!AV57,'Scen 6'!AV57,'Scen 7'!AV57,'Scen 8'!AV57,'Scen 9'!AV57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW57,'Scen 2'!AW57,'Scen 3'!AW57,'Scen 4'!AW57,'Scen 5'!AW57,'Scen 6'!AW57,'Scen 7'!AW57,'Scen 8'!AW57,'Scen 9'!AW57)-\nCHOOSE($L$2,'Scen 1'!AW57,'Scen 2'!AW57,'Scen 3'!AW57,'Scen 4'!AW57,'Scen 5'!AW57,'Scen 6'!AW57,'Scen 7'!AW57,'Scen 8'!AW57,'Scen 9'!AW57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX57,'Scen 2'!AX57,'Scen 3'!AX57,'Scen 4'!AX57,'Scen 5'!AX57,'Scen 6'!AX57,'Scen 7'!AX57,'Scen 8'!AX57,'Scen 9'!AX57)-\nCHOOSE($L$2,'Scen 1'!AX57,'Scen 2'!AX57,'Scen 3'!AX57,'Scen 4'!AX57,'Scen 5'!AX57,'Scen 6'!AX57,'Scen 7'!AX57,'Scen 8'!AX57,'Scen 9'!AX57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY57,'Scen 2'!AY57,'Scen 3'!AY57,'Scen 4'!AY57,'Scen 5'!AY57,'Scen 6'!AY57,'Scen 7'!AY57,'Scen 8'!AY57,'Scen 9'!AY57)-\nCHOOSE($L$2,'Scen 1'!AY57,'Scen 2'!AY57,'Scen 3'!AY57,'Scen 4'!AY57,'Scen 5'!AY57,'Scen 6'!AY57,'Scen 7'!AY57,'Scen 8'!AY57,'Scen 9'!AY57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ57,'Scen 2'!AZ57,'Scen 3'!AZ57,'Scen 4'!AZ57,'Scen 5'!AZ57,'Scen 6'!AZ57,'Scen 7'!AZ57,'Scen 8'!AZ57,'Scen 9'!AZ57)-\nCHOOSE($L$2,'Scen 1'!AZ57,'Scen 2'!AZ57,'Scen 3'!AZ57,'Scen 4'!AZ57,'Scen 5'!AZ57,'Scen 6'!AZ57,'Scen 7'!AZ57,'Scen 8'!AZ57,'Scen 9'!AZ57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA57,'Scen 2'!BA57,'Scen 3'!BA57,'Scen 4'!BA57,'Scen 5'!BA57,'Scen 6'!BA57,'Scen 7'!BA57,'Scen 8'!BA57,'Scen 9'!BA57)-\nCHOOSE($L$2,'Scen 1'!BA57,'Scen 2'!BA57,'Scen 3'!BA57,'Scen 4'!BA57,'Scen 5'!BA57,'Scen 6'!BA57,'Scen 7'!BA57,'Scen 8'!BA57,'Scen 9'!BA57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB57,'Scen 2'!BB57,'Scen 3'!BB57,'Scen 4'!BB57,'Scen 5'!BB57,'Scen 6'!BB57,'Scen 7'!BB57,'Scen 8'!BB57,'Scen 9'!BB57)-\nCHOOSE($L$2,'Scen 1'!BB57,'Scen 2'!BB57,'Scen 3'!BB57,'Scen 4'!BB57,'Scen 5'!BB57,'Scen 6'!BB57,'Scen 7'!BB57,'Scen 8'!BB57,'Scen 9'!BB57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC57,'Scen 2'!BC57,'Scen 3'!BC57,'Scen 4'!BC57,'Scen 5'!BC57,'Scen 6'!BC57,'Scen 7'!BC57,'Scen 8'!BC57,'Scen 9'!BC57)-\nCHOOSE($L$2,'Scen 1'!BC57,'Scen 2'!BC57,'Scen 3'!BC57,'Scen 4'!BC57,'Scen 5'!BC57,'Scen 6'!BC57,'Scen 7'!BC57,'Scen 8'!BC57,'Scen 9'!BC57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD57,'Scen 2'!BD57,'Scen 3'!BD57,'Scen 4'!BD57,'Scen 5'!BD57,'Scen 6'!BD57,'Scen 7'!BD57,'Scen 8'!BD57,'Scen 9'!BD57)-\nCHOOSE($L$2,'Scen 1'!BD57,'Scen 2'!BD57,'Scen 3'!BD57,'Scen 4'!BD57,'Scen 5'!BD57,'Scen 6'!BD57,'Scen 7'!BD57,'Scen 8'!BD57,'Scen 9'!BD57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE57,'Scen 2'!BE57,'Scen 3'!BE57,'Scen 4'!BE57,'Scen 5'!BE57,'Scen 6'!BE57,'Scen 7'!BE57,'Scen 8'!BE57,'Scen 9'!BE57)-\nCHOOSE($L$2,'Scen 1'!BE57,'Scen 2'!BE57,'Scen 3'!BE57,'Scen 4'!BE57,'Scen 5'!BE57,'Scen 6'!BE57,'Scen 7'!BE57,'Scen 8'!BE57,'Scen 9'!BE57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF57,'Scen 2'!BF57,'Scen 3'!BF57,'Scen 4'!BF57,'Scen 5'!BF57,'Scen 6'!BF57,'Scen 7'!BF57,'Scen 8'!BF57,'Scen 9'!BF57)-\nCHOOSE($L$2,'Scen 1'!BF57,'Scen 2'!BF57,'Scen 3'!BF57,'Scen 4'!BF57,'Scen 5'!BF57,'Scen 6'!BF57,'Scen 7'!BF57,'Scen 8'!BF57,'Scen 9'!BF57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG57,'Scen 2'!BG57,'Scen 3'!BG57,'Scen 4'!BG57,'Scen 5'!BG57,'Scen 6'!BG57,'Scen 7'!BG57,'Scen 8'!BG57,'Scen 9'!BG57)-\nCHOOSE($L$2,'Scen 1'!BG57,'Scen 2'!BG57,'Scen 3'!BG57,'Scen 4'!BG57,'Scen 5'!BG57,'Scen 6'!BG57,'Scen 7'!BG57,'Scen 8'!BG57,'Scen 9'!BG57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH57,'Scen 2'!BH57,'Scen 3'!BH57,'Scen 4'!BH57,'Scen 5'!BH57,'Scen 6'!BH57,'Scen 7'!BH57,'Scen 8'!BH57,'Scen 9'!BH57)-\nCHOOSE($L$2,'Scen 1'!BH57,'Scen 2'!BH57,'Scen 3'!BH57,'Scen 4'!BH57,'Scen 5'!BH57,'Scen 6'!BH57,'Scen 7'!BH57,'Scen 8'!BH57,'Scen 9'!BH57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI57,'Scen 2'!BI57,'Scen 3'!BI57,'Scen 4'!BI57,'Scen 5'!BI57,'Scen 6'!BI57,'Scen 7'!BI57,'Scen 8'!BI57,'Scen 9'!BI57)-\nCHOOSE($L$2,'Scen 1'!BI57,'Scen 2'!BI57,'Scen 3'!BI57,'Scen 4'!BI57,'Scen 5'!BI57,'Scen 6'!BI57,'Scen 7'!BI57,'Scen 8'!BI57,'Scen 9'!BI57),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ57,'Scen 2'!BJ57,'Scen 3'!BJ57,'Scen 4'!BJ57,'Scen 5'!BJ57,'Scen 6'!BJ57,'Scen 7'!BJ57,'Scen 8'!BJ57,'Scen 9'!BJ57)-\nCHOOSE($L$2,'Scen 1'!BJ57,'Scen 2'!BJ57,'Scen 3'!BJ57,'Scen 4'!BJ57,'Scen 5'!BJ57,'Scen 6'!BJ57,'Scen 7'!BJ57,'Scen 8'!BJ57,'Scen 9'!BJ57),\"\")","v":0}]
[null,null,null,null,"Retained earnings (actual)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y58,'Scen 2'!Y58,'Scen 3'!Y58,'Scen 4'!Y58,'Scen 5'!Y58,'Scen 6'!Y58,'Scen 7'!Y58,'Scen 8'!Y58,'Scen 9'!Y58)-\nCHOOSE($L$2,'Scen 1'!Y58,'Scen 2'!Y58,'Scen 3'!Y58,'Scen 4'!Y58,'Scen 5'!Y58,'Scen 6'!Y58,'Scen 7'!Y58,'Scen 8'!Y58,'Scen 9'!Y58),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA58,'Scen 2'!AA58,'Scen 3'!AA58,'Scen 4'!AA58,'Scen 5'!AA58,'Scen 6'!AA58,'Scen 7'!AA58,'Scen 8'!AA58,'Scen 9'!AA58)-\nCHOOSE($L$2,'Scen 1'!AA58,'Scen 2'!AA58,'Scen 3'!AA58,'Scen 4'!AA58,'Scen 5'!AA58,'Scen 6'!AA58,'Scen 7'!AA58,'Scen 8'!AA58,'Scen 9'!AA58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB58,'Scen 2'!AB58,'Scen 3'!AB58,'Scen 4'!AB58,'Scen 5'!AB58,'Scen 6'!AB58,'Scen 7'!AB58,'Scen 8'!AB58,'Scen 9'!AB58)-\nCHOOSE($L$2,'Scen 1'!AB58,'Scen 2'!AB58,'Scen 3'!AB58,'Scen 4'!AB58,'Scen 5'!AB58,'Scen 6'!AB58,'Scen 7'!AB58,'Scen 8'!AB58,'Scen 9'!AB58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC58,'Scen 2'!AC58,'Scen 3'!AC58,'Scen 4'!AC58,'Scen 5'!AC58,'Scen 6'!AC58,'Scen 7'!AC58,'Scen 8'!AC58,'Scen 9'!AC58)-\nCHOOSE($L$2,'Scen 1'!AC58,'Scen 2'!AC58,'Scen 3'!AC58,'Scen 4'!AC58,'Scen 5'!AC58,'Scen 6'!AC58,'Scen 7'!AC58,'Scen 8'!AC58,'Scen 9'!AC58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD58,'Scen 2'!AD58,'Scen 3'!AD58,'Scen 4'!AD58,'Scen 5'!AD58,'Scen 6'!AD58,'Scen 7'!AD58,'Scen 8'!AD58,'Scen 9'!AD58)-\nCHOOSE($L$2,'Scen 1'!AD58,'Scen 2'!AD58,'Scen 3'!AD58,'Scen 4'!AD58,'Scen 5'!AD58,'Scen 6'!AD58,'Scen 7'!AD58,'Scen 8'!AD58,'Scen 9'!AD58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE58,'Scen 2'!AE58,'Scen 3'!AE58,'Scen 4'!AE58,'Scen 5'!AE58,'Scen 6'!AE58,'Scen 7'!AE58,'Scen 8'!AE58,'Scen 9'!AE58)-\nCHOOSE($L$2,'Scen 1'!AE58,'Scen 2'!AE58,'Scen 3'!AE58,'Scen 4'!AE58,'Scen 5'!AE58,'Scen 6'!AE58,'Scen 7'!AE58,'Scen 8'!AE58,'Scen 9'!AE58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF58,'Scen 2'!AF58,'Scen 3'!AF58,'Scen 4'!AF58,'Scen 5'!AF58,'Scen 6'!AF58,'Scen 7'!AF58,'Scen 8'!AF58,'Scen 9'!AF58)-\nCHOOSE($L$2,'Scen 1'!AF58,'Scen 2'!AF58,'Scen 3'!AF58,'Scen 4'!AF58,'Scen 5'!AF58,'Scen 6'!AF58,'Scen 7'!AF58,'Scen 8'!AF58,'Scen 9'!AF58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG58,'Scen 2'!AG58,'Scen 3'!AG58,'Scen 4'!AG58,'Scen 5'!AG58,'Scen 6'!AG58,'Scen 7'!AG58,'Scen 8'!AG58,'Scen 9'!AG58)-\nCHOOSE($L$2,'Scen 1'!AG58,'Scen 2'!AG58,'Scen 3'!AG58,'Scen 4'!AG58,'Scen 5'!AG58,'Scen 6'!AG58,'Scen 7'!AG58,'Scen 8'!AG58,'Scen 9'!AG58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH58,'Scen 2'!AH58,'Scen 3'!AH58,'Scen 4'!AH58,'Scen 5'!AH58,'Scen 6'!AH58,'Scen 7'!AH58,'Scen 8'!AH58,'Scen 9'!AH58)-\nCHOOSE($L$2,'Scen 1'!AH58,'Scen 2'!AH58,'Scen 3'!AH58,'Scen 4'!AH58,'Scen 5'!AH58,'Scen 6'!AH58,'Scen 7'!AH58,'Scen 8'!AH58,'Scen 9'!AH58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI58,'Scen 2'!AI58,'Scen 3'!AI58,'Scen 4'!AI58,'Scen 5'!AI58,'Scen 6'!AI58,'Scen 7'!AI58,'Scen 8'!AI58,'Scen 9'!AI58)-\nCHOOSE($L$2,'Scen 1'!AI58,'Scen 2'!AI58,'Scen 3'!AI58,'Scen 4'!AI58,'Scen 5'!AI58,'Scen 6'!AI58,'Scen 7'!AI58,'Scen 8'!AI58,'Scen 9'!AI58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ58,'Scen 2'!AJ58,'Scen 3'!AJ58,'Scen 4'!AJ58,'Scen 5'!AJ58,'Scen 6'!AJ58,'Scen 7'!AJ58,'Scen 8'!AJ58,'Scen 9'!AJ58)-\nCHOOSE($L$2,'Scen 1'!AJ58,'Scen 2'!AJ58,'Scen 3'!AJ58,'Scen 4'!AJ58,'Scen 5'!AJ58,'Scen 6'!AJ58,'Scen 7'!AJ58,'Scen 8'!AJ58,'Scen 9'!AJ58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK58,'Scen 2'!AK58,'Scen 3'!AK58,'Scen 4'!AK58,'Scen 5'!AK58,'Scen 6'!AK58,'Scen 7'!AK58,'Scen 8'!AK58,'Scen 9'!AK58)-\nCHOOSE($L$2,'Scen 1'!AK58,'Scen 2'!AK58,'Scen 3'!AK58,'Scen 4'!AK58,'Scen 5'!AK58,'Scen 6'!AK58,'Scen 7'!AK58,'Scen 8'!AK58,'Scen 9'!AK58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL58,'Scen 2'!AL58,'Scen 3'!AL58,'Scen 4'!AL58,'Scen 5'!AL58,'Scen 6'!AL58,'Scen 7'!AL58,'Scen 8'!AL58,'Scen 9'!AL58)-\nCHOOSE($L$2,'Scen 1'!AL58,'Scen 2'!AL58,'Scen 3'!AL58,'Scen 4'!AL58,'Scen 5'!AL58,'Scen 6'!AL58,'Scen 7'!AL58,'Scen 8'!AL58,'Scen 9'!AL58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM58,'Scen 2'!AM58,'Scen 3'!AM58,'Scen 4'!AM58,'Scen 5'!AM58,'Scen 6'!AM58,'Scen 7'!AM58,'Scen 8'!AM58,'Scen 9'!AM58)-\nCHOOSE($L$2,'Scen 1'!AM58,'Scen 2'!AM58,'Scen 3'!AM58,'Scen 4'!AM58,'Scen 5'!AM58,'Scen 6'!AM58,'Scen 7'!AM58,'Scen 8'!AM58,'Scen 9'!AM58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN58,'Scen 2'!AN58,'Scen 3'!AN58,'Scen 4'!AN58,'Scen 5'!AN58,'Scen 6'!AN58,'Scen 7'!AN58,'Scen 8'!AN58,'Scen 9'!AN58)-\nCHOOSE($L$2,'Scen 1'!AN58,'Scen 2'!AN58,'Scen 3'!AN58,'Scen 4'!AN58,'Scen 5'!AN58,'Scen 6'!AN58,'Scen 7'!AN58,'Scen 8'!AN58,'Scen 9'!AN58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO58,'Scen 2'!AO58,'Scen 3'!AO58,'Scen 4'!AO58,'Scen 5'!AO58,'Scen 6'!AO58,'Scen 7'!AO58,'Scen 8'!AO58,'Scen 9'!AO58)-\nCHOOSE($L$2,'Scen 1'!AO58,'Scen 2'!AO58,'Scen 3'!AO58,'Scen 4'!AO58,'Scen 5'!AO58,'Scen 6'!AO58,'Scen 7'!AO58,'Scen 8'!AO58,'Scen 9'!AO58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP58,'Scen 2'!AP58,'Scen 3'!AP58,'Scen 4'!AP58,'Scen 5'!AP58,'Scen 6'!AP58,'Scen 7'!AP58,'Scen 8'!AP58,'Scen 9'!AP58)-\nCHOOSE($L$2,'Scen 1'!AP58,'Scen 2'!AP58,'Scen 3'!AP58,'Scen 4'!AP58,'Scen 5'!AP58,'Scen 6'!AP58,'Scen 7'!AP58,'Scen 8'!AP58,'Scen 9'!AP58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ58,'Scen 2'!AQ58,'Scen 3'!AQ58,'Scen 4'!AQ58,'Scen 5'!AQ58,'Scen 6'!AQ58,'Scen 7'!AQ58,'Scen 8'!AQ58,'Scen 9'!AQ58)-\nCHOOSE($L$2,'Scen 1'!AQ58,'Scen 2'!AQ58,'Scen 3'!AQ58,'Scen 4'!AQ58,'Scen 5'!AQ58,'Scen 6'!AQ58,'Scen 7'!AQ58,'Scen 8'!AQ58,'Scen 9'!AQ58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR58,'Scen 2'!AR58,'Scen 3'!AR58,'Scen 4'!AR58,'Scen 5'!AR58,'Scen 6'!AR58,'Scen 7'!AR58,'Scen 8'!AR58,'Scen 9'!AR58)-\nCHOOSE($L$2,'Scen 1'!AR58,'Scen 2'!AR58,'Scen 3'!AR58,'Scen 4'!AR58,'Scen 5'!AR58,'Scen 6'!AR58,'Scen 7'!AR58,'Scen 8'!AR58,'Scen 9'!AR58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS58,'Scen 2'!AS58,'Scen 3'!AS58,'Scen 4'!AS58,'Scen 5'!AS58,'Scen 6'!AS58,'Scen 7'!AS58,'Scen 8'!AS58,'Scen 9'!AS58)-\nCHOOSE($L$2,'Scen 1'!AS58,'Scen 2'!AS58,'Scen 3'!AS58,'Scen 4'!AS58,'Scen 5'!AS58,'Scen 6'!AS58,'Scen 7'!AS58,'Scen 8'!AS58,'Scen 9'!AS58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT58,'Scen 2'!AT58,'Scen 3'!AT58,'Scen 4'!AT58,'Scen 5'!AT58,'Scen 6'!AT58,'Scen 7'!AT58,'Scen 8'!AT58,'Scen 9'!AT58)-\nCHOOSE($L$2,'Scen 1'!AT58,'Scen 2'!AT58,'Scen 3'!AT58,'Scen 4'!AT58,'Scen 5'!AT58,'Scen 6'!AT58,'Scen 7'!AT58,'Scen 8'!AT58,'Scen 9'!AT58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU58,'Scen 2'!AU58,'Scen 3'!AU58,'Scen 4'!AU58,'Scen 5'!AU58,'Scen 6'!AU58,'Scen 7'!AU58,'Scen 8'!AU58,'Scen 9'!AU58)-\nCHOOSE($L$2,'Scen 1'!AU58,'Scen 2'!AU58,'Scen 3'!AU58,'Scen 4'!AU58,'Scen 5'!AU58,'Scen 6'!AU58,'Scen 7'!AU58,'Scen 8'!AU58,'Scen 9'!AU58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV58,'Scen 2'!AV58,'Scen 3'!AV58,'Scen 4'!AV58,'Scen 5'!AV58,'Scen 6'!AV58,'Scen 7'!AV58,'Scen 8'!AV58,'Scen 9'!AV58)-\nCHOOSE($L$2,'Scen 1'!AV58,'Scen 2'!AV58,'Scen 3'!AV58,'Scen 4'!AV58,'Scen 5'!AV58,'Scen 6'!AV58,'Scen 7'!AV58,'Scen 8'!AV58,'Scen 9'!AV58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW58,'Scen 2'!AW58,'Scen 3'!AW58,'Scen 4'!AW58,'Scen 5'!AW58,'Scen 6'!AW58,'Scen 7'!AW58,'Scen 8'!AW58,'Scen 9'!AW58)-\nCHOOSE($L$2,'Scen 1'!AW58,'Scen 2'!AW58,'Scen 3'!AW58,'Scen 4'!AW58,'Scen 5'!AW58,'Scen 6'!AW58,'Scen 7'!AW58,'Scen 8'!AW58,'Scen 9'!AW58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX58,'Scen 2'!AX58,'Scen 3'!AX58,'Scen 4'!AX58,'Scen 5'!AX58,'Scen 6'!AX58,'Scen 7'!AX58,'Scen 8'!AX58,'Scen 9'!AX58)-\nCHOOSE($L$2,'Scen 1'!AX58,'Scen 2'!AX58,'Scen 3'!AX58,'Scen 4'!AX58,'Scen 5'!AX58,'Scen 6'!AX58,'Scen 7'!AX58,'Scen 8'!AX58,'Scen 9'!AX58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY58,'Scen 2'!AY58,'Scen 3'!AY58,'Scen 4'!AY58,'Scen 5'!AY58,'Scen 6'!AY58,'Scen 7'!AY58,'Scen 8'!AY58,'Scen 9'!AY58)-\nCHOOSE($L$2,'Scen 1'!AY58,'Scen 2'!AY58,'Scen 3'!AY58,'Scen 4'!AY58,'Scen 5'!AY58,'Scen 6'!AY58,'Scen 7'!AY58,'Scen 8'!AY58,'Scen 9'!AY58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ58,'Scen 2'!AZ58,'Scen 3'!AZ58,'Scen 4'!AZ58,'Scen 5'!AZ58,'Scen 6'!AZ58,'Scen 7'!AZ58,'Scen 8'!AZ58,'Scen 9'!AZ58)-\nCHOOSE($L$2,'Scen 1'!AZ58,'Scen 2'!AZ58,'Scen 3'!AZ58,'Scen 4'!AZ58,'Scen 5'!AZ58,'Scen 6'!AZ58,'Scen 7'!AZ58,'Scen 8'!AZ58,'Scen 9'!AZ58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA58,'Scen 2'!BA58,'Scen 3'!BA58,'Scen 4'!BA58,'Scen 5'!BA58,'Scen 6'!BA58,'Scen 7'!BA58,'Scen 8'!BA58,'Scen 9'!BA58)-\nCHOOSE($L$2,'Scen 1'!BA58,'Scen 2'!BA58,'Scen 3'!BA58,'Scen 4'!BA58,'Scen 5'!BA58,'Scen 6'!BA58,'Scen 7'!BA58,'Scen 8'!BA58,'Scen 9'!BA58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB58,'Scen 2'!BB58,'Scen 3'!BB58,'Scen 4'!BB58,'Scen 5'!BB58,'Scen 6'!BB58,'Scen 7'!BB58,'Scen 8'!BB58,'Scen 9'!BB58)-\nCHOOSE($L$2,'Scen 1'!BB58,'Scen 2'!BB58,'Scen 3'!BB58,'Scen 4'!BB58,'Scen 5'!BB58,'Scen 6'!BB58,'Scen 7'!BB58,'Scen 8'!BB58,'Scen 9'!BB58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC58,'Scen 2'!BC58,'Scen 3'!BC58,'Scen 4'!BC58,'Scen 5'!BC58,'Scen 6'!BC58,'Scen 7'!BC58,'Scen 8'!BC58,'Scen 9'!BC58)-\nCHOOSE($L$2,'Scen 1'!BC58,'Scen 2'!BC58,'Scen 3'!BC58,'Scen 4'!BC58,'Scen 5'!BC58,'Scen 6'!BC58,'Scen 7'!BC58,'Scen 8'!BC58,'Scen 9'!BC58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD58,'Scen 2'!BD58,'Scen 3'!BD58,'Scen 4'!BD58,'Scen 5'!BD58,'Scen 6'!BD58,'Scen 7'!BD58,'Scen 8'!BD58,'Scen 9'!BD58)-\nCHOOSE($L$2,'Scen 1'!BD58,'Scen 2'!BD58,'Scen 3'!BD58,'Scen 4'!BD58,'Scen 5'!BD58,'Scen 6'!BD58,'Scen 7'!BD58,'Scen 8'!BD58,'Scen 9'!BD58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE58,'Scen 2'!BE58,'Scen 3'!BE58,'Scen 4'!BE58,'Scen 5'!BE58,'Scen 6'!BE58,'Scen 7'!BE58,'Scen 8'!BE58,'Scen 9'!BE58)-\nCHOOSE($L$2,'Scen 1'!BE58,'Scen 2'!BE58,'Scen 3'!BE58,'Scen 4'!BE58,'Scen 5'!BE58,'Scen 6'!BE58,'Scen 7'!BE58,'Scen 8'!BE58,'Scen 9'!BE58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF58,'Scen 2'!BF58,'Scen 3'!BF58,'Scen 4'!BF58,'Scen 5'!BF58,'Scen 6'!BF58,'Scen 7'!BF58,'Scen 8'!BF58,'Scen 9'!BF58)-\nCHOOSE($L$2,'Scen 1'!BF58,'Scen 2'!BF58,'Scen 3'!BF58,'Scen 4'!BF58,'Scen 5'!BF58,'Scen 6'!BF58,'Scen 7'!BF58,'Scen 8'!BF58,'Scen 9'!BF58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG58,'Scen 2'!BG58,'Scen 3'!BG58,'Scen 4'!BG58,'Scen 5'!BG58,'Scen 6'!BG58,'Scen 7'!BG58,'Scen 8'!BG58,'Scen 9'!BG58)-\nCHOOSE($L$2,'Scen 1'!BG58,'Scen 2'!BG58,'Scen 3'!BG58,'Scen 4'!BG58,'Scen 5'!BG58,'Scen 6'!BG58,'Scen 7'!BG58,'Scen 8'!BG58,'Scen 9'!BG58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH58,'Scen 2'!BH58,'Scen 3'!BH58,'Scen 4'!BH58,'Scen 5'!BH58,'Scen 6'!BH58,'Scen 7'!BH58,'Scen 8'!BH58,'Scen 9'!BH58)-\nCHOOSE($L$2,'Scen 1'!BH58,'Scen 2'!BH58,'Scen 3'!BH58,'Scen 4'!BH58,'Scen 5'!BH58,'Scen 6'!BH58,'Scen 7'!BH58,'Scen 8'!BH58,'Scen 9'!BH58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI58,'Scen 2'!BI58,'Scen 3'!BI58,'Scen 4'!BI58,'Scen 5'!BI58,'Scen 6'!BI58,'Scen 7'!BI58,'Scen 8'!BI58,'Scen 9'!BI58)-\nCHOOSE($L$2,'Scen 1'!BI58,'Scen 2'!BI58,'Scen 3'!BI58,'Scen 4'!BI58,'Scen 5'!BI58,'Scen 6'!BI58,'Scen 7'!BI58,'Scen 8'!BI58,'Scen 9'!BI58),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ58,'Scen 2'!BJ58,'Scen 3'!BJ58,'Scen 4'!BJ58,'Scen 5'!BJ58,'Scen 6'!BJ58,'Scen 7'!BJ58,'Scen 8'!BJ58,'Scen 9'!BJ58)-\nCHOOSE($L$2,'Scen 1'!BJ58,'Scen 2'!BJ58,'Scen 3'!BJ58,'Scen 4'!BJ58,'Scen 5'!BJ58,'Scen 6'!BJ58,'Scen 7'!BJ58,'Scen 8'!BJ58,'Scen 9'!BJ58),\"\")","v":0}]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y60,'Scen 2'!Y60,'Scen 3'!Y60,'Scen 4'!Y60,'Scen 5'!Y60,'Scen 6'!Y60,'Scen 7'!Y60,'Scen 8'!Y60,'Scen 9'!Y60)-\nCHOOSE($L$2,'Scen 1'!Y60,'Scen 2'!Y60,'Scen 3'!Y60,'Scen 4'!Y60,'Scen 5'!Y60,'Scen 6'!Y60,'Scen 7'!Y60,'Scen 8'!Y60,'Scen 9'!Y60),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA60,'Scen 2'!AA60,'Scen 3'!AA60,'Scen 4'!AA60,'Scen 5'!AA60,'Scen 6'!AA60,'Scen 7'!AA60,'Scen 8'!AA60,'Scen 9'!AA60)-\nCHOOSE($L$2,'Scen 1'!AA60,'Scen 2'!AA60,'Scen 3'!AA60,'Scen 4'!AA60,'Scen 5'!AA60,'Scen 6'!AA60,'Scen 7'!AA60,'Scen 8'!AA60,'Scen 9'!AA60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB60,'Scen 2'!AB60,'Scen 3'!AB60,'Scen 4'!AB60,'Scen 5'!AB60,'Scen 6'!AB60,'Scen 7'!AB60,'Scen 8'!AB60,'Scen 9'!AB60)-\nCHOOSE($L$2,'Scen 1'!AB60,'Scen 2'!AB60,'Scen 3'!AB60,'Scen 4'!AB60,'Scen 5'!AB60,'Scen 6'!AB60,'Scen 7'!AB60,'Scen 8'!AB60,'Scen 9'!AB60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC60,'Scen 2'!AC60,'Scen 3'!AC60,'Scen 4'!AC60,'Scen 5'!AC60,'Scen 6'!AC60,'Scen 7'!AC60,'Scen 8'!AC60,'Scen 9'!AC60)-\nCHOOSE($L$2,'Scen 1'!AC60,'Scen 2'!AC60,'Scen 3'!AC60,'Scen 4'!AC60,'Scen 5'!AC60,'Scen 6'!AC60,'Scen 7'!AC60,'Scen 8'!AC60,'Scen 9'!AC60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD60,'Scen 2'!AD60,'Scen 3'!AD60,'Scen 4'!AD60,'Scen 5'!AD60,'Scen 6'!AD60,'Scen 7'!AD60,'Scen 8'!AD60,'Scen 9'!AD60)-\nCHOOSE($L$2,'Scen 1'!AD60,'Scen 2'!AD60,'Scen 3'!AD60,'Scen 4'!AD60,'Scen 5'!AD60,'Scen 6'!AD60,'Scen 7'!AD60,'Scen 8'!AD60,'Scen 9'!AD60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE60,'Scen 2'!AE60,'Scen 3'!AE60,'Scen 4'!AE60,'Scen 5'!AE60,'Scen 6'!AE60,'Scen 7'!AE60,'Scen 8'!AE60,'Scen 9'!AE60)-\nCHOOSE($L$2,'Scen 1'!AE60,'Scen 2'!AE60,'Scen 3'!AE60,'Scen 4'!AE60,'Scen 5'!AE60,'Scen 6'!AE60,'Scen 7'!AE60,'Scen 8'!AE60,'Scen 9'!AE60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF60,'Scen 2'!AF60,'Scen 3'!AF60,'Scen 4'!AF60,'Scen 5'!AF60,'Scen 6'!AF60,'Scen 7'!AF60,'Scen 8'!AF60,'Scen 9'!AF60)-\nCHOOSE($L$2,'Scen 1'!AF60,'Scen 2'!AF60,'Scen 3'!AF60,'Scen 4'!AF60,'Scen 5'!AF60,'Scen 6'!AF60,'Scen 7'!AF60,'Scen 8'!AF60,'Scen 9'!AF60),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG60,'Scen 2'!AG60,'Scen 3'!AG60,'Scen 4'!AG60,'Scen 5'!AG60,'Scen 6'!AG60,'Scen 7'!AG60,'Scen 8'!AG60,'Scen 9'!AG60)-\nCHOOSE($L$2,'Scen 1'!AG60,'Scen 2'!AG60,'Scen 3'!AG60,'Scen 4'!AG60,'Scen 5'!AG60,'Scen 6'!AG60,'Scen 7'!AG60,'Scen 8'!AG60,'Scen 9'!AG60),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH60,'Scen 2'!AH60,'Scen 3'!AH60,'Scen 4'!AH60,'Scen 5'!AH60,'Scen 6'!AH60,'Scen 7'!AH60,'Scen 8'!AH60,'Scen 9'!AH60)-\nCHOOSE($L$2,'Scen 1'!AH60,'Scen 2'!AH60,'Scen 3'!AH60,'Scen 4'!AH60,'Scen 5'!AH60,'Scen 6'!AH60,'Scen 7'!AH60,'Scen 8'!AH60,'Scen 9'!AH60),\"\")","v":54.969713542958743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI60,'Scen 2'!AI60,'Scen 3'!AI60,'Scen 4'!AI60,'Scen 5'!AI60,'Scen 6'!AI60,'Scen 7'!AI60,'Scen 8'!AI60,'Scen 9'!AI60)-\nCHOOSE($L$2,'Scen 1'!AI60,'Scen 2'!AI60,'Scen 3'!AI60,'Scen 4'!AI60,'Scen 5'!AI60,'Scen 6'!AI60,'Scen 7'!AI60,'Scen 8'!AI60,'Scen 9'!AI60),\"\")","v":-350.60552866285241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ60,'Scen 2'!AJ60,'Scen 3'!AJ60,'Scen 4'!AJ60,'Scen 5'!AJ60,'Scen 6'!AJ60,'Scen 7'!AJ60,'Scen 8'!AJ60,'Scen 9'!AJ60)-\nCHOOSE($L$2,'Scen 1'!AJ60,'Scen 2'!AJ60,'Scen 3'!AJ60,'Scen 4'!AJ60,'Scen 5'!AJ60,'Scen 6'!AJ60,'Scen 7'!AJ60,'Scen 8'!AJ60,'Scen 9'!AJ60),\"\")","v":-765.1165285856423},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK60,'Scen 2'!AK60,'Scen 3'!AK60,'Scen 4'!AK60,'Scen 5'!AK60,'Scen 6'!AK60,'Scen 7'!AK60,'Scen 8'!AK60,'Scen 9'!AK60)-\nCHOOSE($L$2,'Scen 1'!AK60,'Scen 2'!AK60,'Scen 3'!AK60,'Scen 4'!AK60,'Scen 5'!AK60,'Scen 6'!AK60,'Scen 7'!AK60,'Scen 8'!AK60,'Scen 9'!AK60),\"\")","v":-528.74538360272891},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL60,'Scen 2'!AL60,'Scen 3'!AL60,'Scen 4'!AL60,'Scen 5'!AL60,'Scen 6'!AL60,'Scen 7'!AL60,'Scen 8'!AL60,'Scen 9'!AL60)-\nCHOOSE($L$2,'Scen 1'!AL60,'Scen 2'!AL60,'Scen 3'!AL60,'Scen 4'!AL60,'Scen 5'!AL60,'Scen 6'!AL60,'Scen 7'!AL60,'Scen 8'!AL60,'Scen 9'!AL60),\"\")","v":-193.17805870028064},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM60,'Scen 2'!AM60,'Scen 3'!AM60,'Scen 4'!AM60,'Scen 5'!AM60,'Scen 6'!AM60,'Scen 7'!AM60,'Scen 8'!AM60,'Scen 9'!AM60)-\nCHOOSE($L$2,'Scen 1'!AM60,'Scen 2'!AM60,'Scen 3'!AM60,'Scen 4'!AM60,'Scen 5'!AM60,'Scen 6'!AM60,'Scen 7'!AM60,'Scen 8'!AM60,'Scen 9'!AM60),\"\")","v":-259.64890742626858},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN60,'Scen 2'!AN60,'Scen 3'!AN60,'Scen 4'!AN60,'Scen 5'!AN60,'Scen 6'!AN60,'Scen 7'!AN60,'Scen 8'!AN60,'Scen 9'!AN60)-\nCHOOSE($L$2,'Scen 1'!AN60,'Scen 2'!AN60,'Scen 3'!AN60,'Scen 4'!AN60,'Scen 5'!AN60,'Scen 6'!AN60,'Scen 7'!AN60,'Scen 8'!AN60,'Scen 9'!AN60),\"\")","v":-229.19280019496773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO60,'Scen 2'!AO60,'Scen 3'!AO60,'Scen 4'!AO60,'Scen 5'!AO60,'Scen 6'!AO60,'Scen 7'!AO60,'Scen 8'!AO60,'Scen 9'!AO60)-\nCHOOSE($L$2,'Scen 1'!AO60,'Scen 2'!AO60,'Scen 3'!AO60,'Scen 4'!AO60,'Scen 5'!AO60,'Scen 6'!AO60,'Scen 7'!AO60,'Scen 8'!AO60,'Scen 9'!AO60),\"\")","v":-236.62961039598383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP60,'Scen 2'!AP60,'Scen 3'!AP60,'Scen 4'!AP60,'Scen 5'!AP60,'Scen 6'!AP60,'Scen 7'!AP60,'Scen 8'!AP60,'Scen 9'!AP60)-\nCHOOSE($L$2,'Scen 1'!AP60,'Scen 2'!AP60,'Scen 3'!AP60,'Scen 4'!AP60,'Scen 5'!AP60,'Scen 6'!AP60,'Scen 7'!AP60,'Scen 8'!AP60,'Scen 9'!AP60),\"\")","v":-248.61029505559384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ60,'Scen 2'!AQ60,'Scen 3'!AQ60,'Scen 4'!AQ60,'Scen 5'!AQ60,'Scen 6'!AQ60,'Scen 7'!AQ60,'Scen 8'!AQ60,'Scen 9'!AQ60)-\nCHOOSE($L$2,'Scen 1'!AQ60,'Scen 2'!AQ60,'Scen 3'!AQ60,'Scen 4'!AQ60,'Scen 5'!AQ60,'Scen 6'!AQ60,'Scen 7'!AQ60,'Scen 8'!AQ60,'Scen 9'!AQ60),\"\")","v":-268.9338972887432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR60,'Scen 2'!AR60,'Scen 3'!AR60,'Scen 4'!AR60,'Scen 5'!AR60,'Scen 6'!AR60,'Scen 7'!AR60,'Scen 8'!AR60,'Scen 9'!AR60)-\nCHOOSE($L$2,'Scen 1'!AR60,'Scen 2'!AR60,'Scen 3'!AR60,'Scen 4'!AR60,'Scen 5'!AR60,'Scen 6'!AR60,'Scen 7'!AR60,'Scen 8'!AR60,'Scen 9'!AR60),\"\")","v":-286.9330972502425},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS60,'Scen 2'!AS60,'Scen 3'!AS60,'Scen 4'!AS60,'Scen 5'!AS60,'Scen 6'!AS60,'Scen 7'!AS60,'Scen 8'!AS60,'Scen 9'!AS60)-\nCHOOSE($L$2,'Scen 1'!AS60,'Scen 2'!AS60,'Scen 3'!AS60,'Scen 4'!AS60,'Scen 5'!AS60,'Scen 6'!AS60,'Scen 7'!AS60,'Scen 8'!AS60,'Scen 9'!AS60),\"\")","v":-245.89150111004489},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT60,'Scen 2'!AT60,'Scen 3'!AT60,'Scen 4'!AT60,'Scen 5'!AT60,'Scen 6'!AT60,'Scen 7'!AT60,'Scen 8'!AT60,'Scen 9'!AT60)-\nCHOOSE($L$2,'Scen 1'!AT60,'Scen 2'!AT60,'Scen 3'!AT60,'Scen 4'!AT60,'Scen 5'!AT60,'Scen 6'!AT60,'Scen 7'!AT60,'Scen 8'!AT60,'Scen 9'!AT60),\"\")","v":-78.722464107614314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU60,'Scen 2'!AU60,'Scen 3'!AU60,'Scen 4'!AU60,'Scen 5'!AU60,'Scen 6'!AU60,'Scen 7'!AU60,'Scen 8'!AU60,'Scen 9'!AU60)-\nCHOOSE($L$2,'Scen 1'!AU60,'Scen 2'!AU60,'Scen 3'!AU60,'Scen 4'!AU60,'Scen 5'!AU60,'Scen 6'!AU60,'Scen 7'!AU60,'Scen 8'!AU60,'Scen 9'!AU60),\"\")","v":-33.126690552219429},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV60,'Scen 2'!AV60,'Scen 3'!AV60,'Scen 4'!AV60,'Scen 5'!AV60,'Scen 6'!AV60,'Scen 7'!AV60,'Scen 8'!AV60,'Scen 9'!AV60)-\nCHOOSE($L$2,'Scen 1'!AV60,'Scen 2'!AV60,'Scen 3'!AV60,'Scen 4'!AV60,'Scen 5'!AV60,'Scen 6'!AV60,'Scen 7'!AV60,'Scen 8'!AV60,'Scen 9'!AV60),\"\")","v":-22.859126922976827},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW60,'Scen 2'!AW60,'Scen 3'!AW60,'Scen 4'!AW60,'Scen 5'!AW60,'Scen 6'!AW60,'Scen 7'!AW60,'Scen 8'!AW60,'Scen 9'!AW60)-\nCHOOSE($L$2,'Scen 1'!AW60,'Scen 2'!AW60,'Scen 3'!AW60,'Scen 4'!AW60,'Scen 5'!AW60,'Scen 6'!AW60,'Scen 7'!AW60,'Scen 8'!AW60,'Scen 9'!AW60),\"\")","v":-36.606148645072665},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX60,'Scen 2'!AX60,'Scen 3'!AX60,'Scen 4'!AX60,'Scen 5'!AX60,'Scen 6'!AX60,'Scen 7'!AX60,'Scen 8'!AX60,'Scen 9'!AX60)-\nCHOOSE($L$2,'Scen 1'!AX60,'Scen 2'!AX60,'Scen 3'!AX60,'Scen 4'!AX60,'Scen 5'!AX60,'Scen 6'!AX60,'Scen 7'!AX60,'Scen 8'!AX60,'Scen 9'!AX60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY60,'Scen 2'!AY60,'Scen 3'!AY60,'Scen 4'!AY60,'Scen 5'!AY60,'Scen 6'!AY60,'Scen 7'!AY60,'Scen 8'!AY60,'Scen 9'!AY60)-\nCHOOSE($L$2,'Scen 1'!AY60,'Scen 2'!AY60,'Scen 3'!AY60,'Scen 4'!AY60,'Scen 5'!AY60,'Scen 6'!AY60,'Scen 7'!AY60,'Scen 8'!AY60,'Scen 9'!AY60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ60,'Scen 2'!AZ60,'Scen 3'!AZ60,'Scen 4'!AZ60,'Scen 5'!AZ60,'Scen 6'!AZ60,'Scen 7'!AZ60,'Scen 8'!AZ60,'Scen 9'!AZ60)-\nCHOOSE($L$2,'Scen 1'!AZ60,'Scen 2'!AZ60,'Scen 3'!AZ60,'Scen 4'!AZ60,'Scen 5'!AZ60,'Scen 6'!AZ60,'Scen 7'!AZ60,'Scen 8'!AZ60,'Scen 9'!AZ60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA60,'Scen 2'!BA60,'Scen 3'!BA60,'Scen 4'!BA60,'Scen 5'!BA60,'Scen 6'!BA60,'Scen 7'!BA60,'Scen 8'!BA60,'Scen 9'!BA60)-\nCHOOSE($L$2,'Scen 1'!BA60,'Scen 2'!BA60,'Scen 3'!BA60,'Scen 4'!BA60,'Scen 5'!BA60,'Scen 6'!BA60,'Scen 7'!BA60,'Scen 8'!BA60,'Scen 9'!BA60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB60,'Scen 2'!BB60,'Scen 3'!BB60,'Scen 4'!BB60,'Scen 5'!BB60,'Scen 6'!BB60,'Scen 7'!BB60,'Scen 8'!BB60,'Scen 9'!BB60)-\nCHOOSE($L$2,'Scen 1'!BB60,'Scen 2'!BB60,'Scen 3'!BB60,'Scen 4'!BB60,'Scen 5'!BB60,'Scen 6'!BB60,'Scen 7'!BB60,'Scen 8'!BB60,'Scen 9'!BB60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC60,'Scen 2'!BC60,'Scen 3'!BC60,'Scen 4'!BC60,'Scen 5'!BC60,'Scen 6'!BC60,'Scen 7'!BC60,'Scen 8'!BC60,'Scen 9'!BC60)-\nCHOOSE($L$2,'Scen 1'!BC60,'Scen 2'!BC60,'Scen 3'!BC60,'Scen 4'!BC60,'Scen 5'!BC60,'Scen 6'!BC60,'Scen 7'!BC60,'Scen 8'!BC60,'Scen 9'!BC60),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD60,'Scen 2'!BD60,'Scen 3'!BD60,'Scen 4'!BD60,'Scen 5'!BD60,'Scen 6'!BD60,'Scen 7'!BD60,'Scen 8'!BD60,'Scen 9'!BD60)-\nCHOOSE($L$2,'Scen 1'!BD60,'Scen 2'!BD60,'Scen 3'!BD60,'Scen 4'!BD60,'Scen 5'!BD60,'Scen 6'!BD60,'Scen 7'!BD60,'Scen 8'!BD60,'Scen 9'!BD60),\"\")","v":-7.7511592131310749},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE60,'Scen 2'!BE60,'Scen 3'!BE60,'Scen 4'!BE60,'Scen 5'!BE60,'Scen 6'!BE60,'Scen 7'!BE60,'Scen 8'!BE60,'Scen 9'!BE60)-\nCHOOSE($L$2,'Scen 1'!BE60,'Scen 2'!BE60,'Scen 3'!BE60,'Scen 4'!BE60,'Scen 5'!BE60,'Scen 6'!BE60,'Scen 7'!BE60,'Scen 8'!BE60,'Scen 9'!BE60),\"\")","v":-17.935985883916146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF60,'Scen 2'!BF60,'Scen 3'!BF60,'Scen 4'!BF60,'Scen 5'!BF60,'Scen 6'!BF60,'Scen 7'!BF60,'Scen 8'!BF60,'Scen 9'!BF60)-\nCHOOSE($L$2,'Scen 1'!BF60,'Scen 2'!BF60,'Scen 3'!BF60,'Scen 4'!BF60,'Scen 5'!BF60,'Scen 6'!BF60,'Scen 7'!BF60,'Scen 8'!BF60,'Scen 9'!BF60),\"\")","v":-30.154981890344743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG60,'Scen 2'!BG60,'Scen 3'!BG60,'Scen 4'!BG60,'Scen 5'!BG60,'Scen 6'!BG60,'Scen 7'!BG60,'Scen 8'!BG60,'Scen 9'!BG60)-\nCHOOSE($L$2,'Scen 1'!BG60,'Scen 2'!BG60,'Scen 3'!BG60,'Scen 4'!BG60,'Scen 5'!BG60,'Scen 6'!BG60,'Scen 7'!BG60,'Scen 8'!BG60,'Scen 9'!BG60),\"\")","v":-32.110456519497575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH60,'Scen 2'!BH60,'Scen 3'!BH60,'Scen 4'!BH60,'Scen 5'!BH60,'Scen 6'!BH60,'Scen 7'!BH60,'Scen 8'!BH60,'Scen 9'!BH60)-\nCHOOSE($L$2,'Scen 1'!BH60,'Scen 2'!BH60,'Scen 3'!BH60,'Scen 4'!BH60,'Scen 5'!BH60,'Scen 6'!BH60,'Scen 7'!BH60,'Scen 8'!BH60,'Scen 9'!BH60),\"\")","v":-33.545835955486382},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI60,'Scen 2'!BI60,'Scen 3'!BI60,'Scen 4'!BI60,'Scen 5'!BI60,'Scen 6'!BI60,'Scen 7'!BI60,'Scen 8'!BI60,'Scen 9'!BI60)-\nCHOOSE($L$2,'Scen 1'!BI60,'Scen 2'!BI60,'Scen 3'!BI60,'Scen 4'!BI60,'Scen 5'!BI60,'Scen 6'!BI60,'Scen 7'!BI60,'Scen 8'!BI60,'Scen 9'!BI60),\"\")","v":-37.665852224381979},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ60,'Scen 2'!BJ60,'Scen 3'!BJ60,'Scen 4'!BJ60,'Scen 5'!BJ60,'Scen 6'!BJ60,'Scen 7'!BJ60,'Scen 8'!BJ60,'Scen 9'!BJ60)-\nCHOOSE($L$2,'Scen 1'!BJ60,'Scen 2'!BJ60,'Scen 3'!BJ60,'Scen 4'!BJ60,'Scen 5'!BJ60,'Scen 6'!BJ60,'Scen 7'!BJ60,'Scen 8'!BJ60,'Scen 9'!BJ60),\"\")","v":-43.462083938886735}]
[null,null,null,"plus","Retained earnings",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y61,'Scen 2'!Y61,'Scen 3'!Y61,'Scen 4'!Y61,'Scen 5'!Y61,'Scen 6'!Y61,'Scen 7'!Y61,'Scen 8'!Y61,'Scen 9'!Y61)-\nCHOOSE($L$2,'Scen 1'!Y61,'Scen 2'!Y61,'Scen 3'!Y61,'Scen 4'!Y61,'Scen 5'!Y61,'Scen 6'!Y61,'Scen 7'!Y61,'Scen 8'!Y61,'Scen 9'!Y61),\"\")","v":-58.953813085941192},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA61,'Scen 2'!AA61,'Scen 3'!AA61,'Scen 4'!AA61,'Scen 5'!AA61,'Scen 6'!AA61,'Scen 7'!AA61,'Scen 8'!AA61,'Scen 9'!AA61)-\nCHOOSE($L$2,'Scen 1'!AA61,'Scen 2'!AA61,'Scen 3'!AA61,'Scen 4'!AA61,'Scen 5'!AA61,'Scen 6'!AA61,'Scen 7'!AA61,'Scen 8'!AA61,'Scen 9'!AA61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB61,'Scen 2'!AB61,'Scen 3'!AB61,'Scen 4'!AB61,'Scen 5'!AB61,'Scen 6'!AB61,'Scen 7'!AB61,'Scen 8'!AB61,'Scen 9'!AB61)-\nCHOOSE($L$2,'Scen 1'!AB61,'Scen 2'!AB61,'Scen 3'!AB61,'Scen 4'!AB61,'Scen 5'!AB61,'Scen 6'!AB61,'Scen 7'!AB61,'Scen 8'!AB61,'Scen 9'!AB61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC61,'Scen 2'!AC61,'Scen 3'!AC61,'Scen 4'!AC61,'Scen 5'!AC61,'Scen 6'!AC61,'Scen 7'!AC61,'Scen 8'!AC61,'Scen 9'!AC61)-\nCHOOSE($L$2,'Scen 1'!AC61,'Scen 2'!AC61,'Scen 3'!AC61,'Scen 4'!AC61,'Scen 5'!AC61,'Scen 6'!AC61,'Scen 7'!AC61,'Scen 8'!AC61,'Scen 9'!AC61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD61,'Scen 2'!AD61,'Scen 3'!AD61,'Scen 4'!AD61,'Scen 5'!AD61,'Scen 6'!AD61,'Scen 7'!AD61,'Scen 8'!AD61,'Scen 9'!AD61)-\nCHOOSE($L$2,'Scen 1'!AD61,'Scen 2'!AD61,'Scen 3'!AD61,'Scen 4'!AD61,'Scen 5'!AD61,'Scen 6'!AD61,'Scen 7'!AD61,'Scen 8'!AD61,'Scen 9'!AD61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE61,'Scen 2'!AE61,'Scen 3'!AE61,'Scen 4'!AE61,'Scen 5'!AE61,'Scen 6'!AE61,'Scen 7'!AE61,'Scen 8'!AE61,'Scen 9'!AE61)-\nCHOOSE($L$2,'Scen 1'!AE61,'Scen 2'!AE61,'Scen 3'!AE61,'Scen 4'!AE61,'Scen 5'!AE61,'Scen 6'!AE61,'Scen 7'!AE61,'Scen 8'!AE61,'Scen 9'!AE61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF61,'Scen 2'!AF61,'Scen 3'!AF61,'Scen 4'!AF61,'Scen 5'!AF61,'Scen 6'!AF61,'Scen 7'!AF61,'Scen 8'!AF61,'Scen 9'!AF61)-\nCHOOSE($L$2,'Scen 1'!AF61,'Scen 2'!AF61,'Scen 3'!AF61,'Scen 4'!AF61,'Scen 5'!AF61,'Scen 6'!AF61,'Scen 7'!AF61,'Scen 8'!AF61,'Scen 9'!AF61),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG61,'Scen 2'!AG61,'Scen 3'!AG61,'Scen 4'!AG61,'Scen 5'!AG61,'Scen 6'!AG61,'Scen 7'!AG61,'Scen 8'!AG61,'Scen 9'!AG61)-\nCHOOSE($L$2,'Scen 1'!AG61,'Scen 2'!AG61,'Scen 3'!AG61,'Scen 4'!AG61,'Scen 5'!AG61,'Scen 6'!AG61,'Scen 7'!AG61,'Scen 8'!AG61,'Scen 9'!AG61),\"\")","v":50.428630707030607},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH61,'Scen 2'!AH61,'Scen 3'!AH61,'Scen 4'!AH61,'Scen 5'!AH61,'Scen 6'!AH61,'Scen 7'!AH61,'Scen 8'!AH61,'Scen 9'!AH61)-\nCHOOSE($L$2,'Scen 1'!AH61,'Scen 2'!AH61,'Scen 3'!AH61,'Scen 4'!AH61,'Scen 5'!AH61,'Scen 6'!AH61,'Scen 7'!AH61,'Scen 8'!AH61,'Scen 9'!AH61),\"\")","v":-405.57524220581115},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI61,'Scen 2'!AI61,'Scen 3'!AI61,'Scen 4'!AI61,'Scen 5'!AI61,'Scen 6'!AI61,'Scen 7'!AI61,'Scen 8'!AI61,'Scen 9'!AI61)-\nCHOOSE($L$2,'Scen 1'!AI61,'Scen 2'!AI61,'Scen 3'!AI61,'Scen 4'!AI61,'Scen 5'!AI61,'Scen 6'!AI61,'Scen 7'!AI61,'Scen 8'!AI61,'Scen 9'!AI61),\"\")","v":-414.51099992278984},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ61,'Scen 2'!AJ61,'Scen 3'!AJ61,'Scen 4'!AJ61,'Scen 5'!AJ61,'Scen 6'!AJ61,'Scen 7'!AJ61,'Scen 8'!AJ61,'Scen 9'!AJ61)-\nCHOOSE($L$2,'Scen 1'!AJ61,'Scen 2'!AJ61,'Scen 3'!AJ61,'Scen 4'!AJ61,'Scen 5'!AJ61,'Scen 6'!AJ61,'Scen 7'!AJ61,'Scen 8'!AJ61,'Scen 9'!AJ61),\"\")","v":236.37114498291328},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK61,'Scen 2'!AK61,'Scen 3'!AK61,'Scen 4'!AK61,'Scen 5'!AK61,'Scen 6'!AK61,'Scen 7'!AK61,'Scen 8'!AK61,'Scen 9'!AK61)-\nCHOOSE($L$2,'Scen 1'!AK61,'Scen 2'!AK61,'Scen 3'!AK61,'Scen 4'!AK61,'Scen 5'!AK61,'Scen 6'!AK61,'Scen 7'!AK61,'Scen 8'!AK61,'Scen 9'!AK61),\"\")","v":335.56732490244838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL61,'Scen 2'!AL61,'Scen 3'!AL61,'Scen 4'!AL61,'Scen 5'!AL61,'Scen 6'!AL61,'Scen 7'!AL61,'Scen 8'!AL61,'Scen 9'!AL61)-\nCHOOSE($L$2,'Scen 1'!AL61,'Scen 2'!AL61,'Scen 3'!AL61,'Scen 4'!AL61,'Scen 5'!AL61,'Scen 6'!AL61,'Scen 7'!AL61,'Scen 8'!AL61,'Scen 9'!AL61),\"\")","v":-66.470848725987935},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM61,'Scen 2'!AM61,'Scen 3'!AM61,'Scen 4'!AM61,'Scen 5'!AM61,'Scen 6'!AM61,'Scen 7'!AM61,'Scen 8'!AM61,'Scen 9'!AM61)-\nCHOOSE($L$2,'Scen 1'!AM61,'Scen 2'!AM61,'Scen 3'!AM61,'Scen 4'!AM61,'Scen 5'!AM61,'Scen 6'!AM61,'Scen 7'!AM61,'Scen 8'!AM61,'Scen 9'!AM61),\"\")","v":30.456107231300905},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN61,'Scen 2'!AN61,'Scen 3'!AN61,'Scen 4'!AN61,'Scen 5'!AN61,'Scen 6'!AN61,'Scen 7'!AN61,'Scen 8'!AN61,'Scen 9'!AN61)-\nCHOOSE($L$2,'Scen 1'!AN61,'Scen 2'!AN61,'Scen 3'!AN61,'Scen 4'!AN61,'Scen 5'!AN61,'Scen 6'!AN61,'Scen 7'!AN61,'Scen 8'!AN61,'Scen 9'!AN61),\"\")","v":-7.4368102010161579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO61,'Scen 2'!AO61,'Scen 3'!AO61,'Scen 4'!AO61,'Scen 5'!AO61,'Scen 6'!AO61,'Scen 7'!AO61,'Scen 8'!AO61,'Scen 9'!AO61)-\nCHOOSE($L$2,'Scen 1'!AO61,'Scen 2'!AO61,'Scen 3'!AO61,'Scen 4'!AO61,'Scen 5'!AO61,'Scen 6'!AO61,'Scen 7'!AO61,'Scen 8'!AO61,'Scen 9'!AO61),\"\")","v":-11.980684659610006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP61,'Scen 2'!AP61,'Scen 3'!AP61,'Scen 4'!AP61,'Scen 5'!AP61,'Scen 6'!AP61,'Scen 7'!AP61,'Scen 8'!AP61,'Scen 9'!AP61)-\nCHOOSE($L$2,'Scen 1'!AP61,'Scen 2'!AP61,'Scen 3'!AP61,'Scen 4'!AP61,'Scen 5'!AP61,'Scen 6'!AP61,'Scen 7'!AP61,'Scen 8'!AP61,'Scen 9'!AP61),\"\")","v":-20.323602233149415},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ61,'Scen 2'!AQ61,'Scen 3'!AQ61,'Scen 4'!AQ61,'Scen 5'!AQ61,'Scen 6'!AQ61,'Scen 7'!AQ61,'Scen 8'!AQ61,'Scen 9'!AQ61)-\nCHOOSE($L$2,'Scen 1'!AQ61,'Scen 2'!AQ61,'Scen 3'!AQ61,'Scen 4'!AQ61,'Scen 5'!AQ61,'Scen 6'!AQ61,'Scen 7'!AQ61,'Scen 8'!AQ61,'Scen 9'!AQ61),\"\")","v":-17.999199961499301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR61,'Scen 2'!AR61,'Scen 3'!AR61,'Scen 4'!AR61,'Scen 5'!AR61,'Scen 6'!AR61,'Scen 7'!AR61,'Scen 8'!AR61,'Scen 9'!AR61)-\nCHOOSE($L$2,'Scen 1'!AR61,'Scen 2'!AR61,'Scen 3'!AR61,'Scen 4'!AR61,'Scen 5'!AR61,'Scen 6'!AR61,'Scen 7'!AR61,'Scen 8'!AR61,'Scen 9'!AR61),\"\")","v":41.041596140197612},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS61,'Scen 2'!AS61,'Scen 3'!AS61,'Scen 4'!AS61,'Scen 5'!AS61,'Scen 6'!AS61,'Scen 7'!AS61,'Scen 8'!AS61,'Scen 9'!AS61)-\nCHOOSE($L$2,'Scen 1'!AS61,'Scen 2'!AS61,'Scen 3'!AS61,'Scen 4'!AS61,'Scen 5'!AS61,'Scen 6'!AS61,'Scen 7'!AS61,'Scen 8'!AS61,'Scen 9'!AS61),\"\")","v":167.16903700243057},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT61,'Scen 2'!AT61,'Scen 3'!AT61,'Scen 4'!AT61,'Scen 5'!AT61,'Scen 6'!AT61,'Scen 7'!AT61,'Scen 8'!AT61,'Scen 9'!AT61)-\nCHOOSE($L$2,'Scen 1'!AT61,'Scen 2'!AT61,'Scen 3'!AT61,'Scen 4'!AT61,'Scen 5'!AT61,'Scen 6'!AT61,'Scen 7'!AT61,'Scen 8'!AT61,'Scen 9'!AT61),\"\")","v":45.595773555394885},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU61,'Scen 2'!AU61,'Scen 3'!AU61,'Scen 4'!AU61,'Scen 5'!AU61,'Scen 6'!AU61,'Scen 7'!AU61,'Scen 8'!AU61,'Scen 9'!AU61)-\nCHOOSE($L$2,'Scen 1'!AU61,'Scen 2'!AU61,'Scen 3'!AU61,'Scen 4'!AU61,'Scen 5'!AU61,'Scen 6'!AU61,'Scen 7'!AU61,'Scen 8'!AU61,'Scen 9'!AU61),\"\")","v":10.267563629242602},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV61,'Scen 2'!AV61,'Scen 3'!AV61,'Scen 4'!AV61,'Scen 5'!AV61,'Scen 6'!AV61,'Scen 7'!AV61,'Scen 8'!AV61,'Scen 9'!AV61)-\nCHOOSE($L$2,'Scen 1'!AV61,'Scen 2'!AV61,'Scen 3'!AV61,'Scen 4'!AV61,'Scen 5'!AV61,'Scen 6'!AV61,'Scen 7'!AV61,'Scen 8'!AV61,'Scen 9'!AV61),\"\")","v":-13.747021722095838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW61,'Scen 2'!AW61,'Scen 3'!AW61,'Scen 4'!AW61,'Scen 5'!AW61,'Scen 6'!AW61,'Scen 7'!AW61,'Scen 8'!AW61,'Scen 9'!AW61)-\nCHOOSE($L$2,'Scen 1'!AW61,'Scen 2'!AW61,'Scen 3'!AW61,'Scen 4'!AW61,'Scen 5'!AW61,'Scen 6'!AW61,'Scen 7'!AW61,'Scen 8'!AW61,'Scen 9'!AW61),\"\")","v":36.606148645072722},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX61,'Scen 2'!AX61,'Scen 3'!AX61,'Scen 4'!AX61,'Scen 5'!AX61,'Scen 6'!AX61,'Scen 7'!AX61,'Scen 8'!AX61,'Scen 9'!AX61)-\nCHOOSE($L$2,'Scen 1'!AX61,'Scen 2'!AX61,'Scen 3'!AX61,'Scen 4'!AX61,'Scen 5'!AX61,'Scen 6'!AX61,'Scen 7'!AX61,'Scen 8'!AX61,'Scen 9'!AX61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY61,'Scen 2'!AY61,'Scen 3'!AY61,'Scen 4'!AY61,'Scen 5'!AY61,'Scen 6'!AY61,'Scen 7'!AY61,'Scen 8'!AY61,'Scen 9'!AY61)-\nCHOOSE($L$2,'Scen 1'!AY61,'Scen 2'!AY61,'Scen 3'!AY61,'Scen 4'!AY61,'Scen 5'!AY61,'Scen 6'!AY61,'Scen 7'!AY61,'Scen 8'!AY61,'Scen 9'!AY61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ61,'Scen 2'!AZ61,'Scen 3'!AZ61,'Scen 4'!AZ61,'Scen 5'!AZ61,'Scen 6'!AZ61,'Scen 7'!AZ61,'Scen 8'!AZ61,'Scen 9'!AZ61)-\nCHOOSE($L$2,'Scen 1'!AZ61,'Scen 2'!AZ61,'Scen 3'!AZ61,'Scen 4'!AZ61,'Scen 5'!AZ61,'Scen 6'!AZ61,'Scen 7'!AZ61,'Scen 8'!AZ61,'Scen 9'!AZ61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA61,'Scen 2'!BA61,'Scen 3'!BA61,'Scen 4'!BA61,'Scen 5'!BA61,'Scen 6'!BA61,'Scen 7'!BA61,'Scen 8'!BA61,'Scen 9'!BA61)-\nCHOOSE($L$2,'Scen 1'!BA61,'Scen 2'!BA61,'Scen 3'!BA61,'Scen 4'!BA61,'Scen 5'!BA61,'Scen 6'!BA61,'Scen 7'!BA61,'Scen 8'!BA61,'Scen 9'!BA61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB61,'Scen 2'!BB61,'Scen 3'!BB61,'Scen 4'!BB61,'Scen 5'!BB61,'Scen 6'!BB61,'Scen 7'!BB61,'Scen 8'!BB61,'Scen 9'!BB61)-\nCHOOSE($L$2,'Scen 1'!BB61,'Scen 2'!BB61,'Scen 3'!BB61,'Scen 4'!BB61,'Scen 5'!BB61,'Scen 6'!BB61,'Scen 7'!BB61,'Scen 8'!BB61,'Scen 9'!BB61),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC61,'Scen 2'!BC61,'Scen 3'!BC61,'Scen 4'!BC61,'Scen 5'!BC61,'Scen 6'!BC61,'Scen 7'!BC61,'Scen 8'!BC61,'Scen 9'!BC61)-\nCHOOSE($L$2,'Scen 1'!BC61,'Scen 2'!BC61,'Scen 3'!BC61,'Scen 4'!BC61,'Scen 5'!BC61,'Scen 6'!BC61,'Scen 7'!BC61,'Scen 8'!BC61,'Scen 9'!BC61),\"\")","v":-7.7511592131311318},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD61,'Scen 2'!BD61,'Scen 3'!BD61,'Scen 4'!BD61,'Scen 5'!BD61,'Scen 6'!BD61,'Scen 7'!BD61,'Scen 8'!BD61,'Scen 9'!BD61)-\nCHOOSE($L$2,'Scen 1'!BD61,'Scen 2'!BD61,'Scen 3'!BD61,'Scen 4'!BD61,'Scen 5'!BD61,'Scen 6'!BD61,'Scen 7'!BD61,'Scen 8'!BD61,'Scen 9'!BD61),\"\")","v":-10.184826670785014},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE61,'Scen 2'!BE61,'Scen 3'!BE61,'Scen 4'!BE61,'Scen 5'!BE61,'Scen 6'!BE61,'Scen 7'!BE61,'Scen 8'!BE61,'Scen 9'!BE61)-\nCHOOSE($L$2,'Scen 1'!BE61,'Scen 2'!BE61,'Scen 3'!BE61,'Scen 4'!BE61,'Scen 5'!BE61,'Scen 6'!BE61,'Scen 7'!BE61,'Scen 8'!BE61,'Scen 9'!BE61),\"\")","v":-12.218996006428597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF61,'Scen 2'!BF61,'Scen 3'!BF61,'Scen 4'!BF61,'Scen 5'!BF61,'Scen 6'!BF61,'Scen 7'!BF61,'Scen 8'!BF61,'Scen 9'!BF61)-\nCHOOSE($L$2,'Scen 1'!BF61,'Scen 2'!BF61,'Scen 3'!BF61,'Scen 4'!BF61,'Scen 5'!BF61,'Scen 6'!BF61,'Scen 7'!BF61,'Scen 8'!BF61,'Scen 9'!BF61),\"\")","v":-1.9554746291528318},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG61,'Scen 2'!BG61,'Scen 3'!BG61,'Scen 4'!BG61,'Scen 5'!BG61,'Scen 6'!BG61,'Scen 7'!BG61,'Scen 8'!BG61,'Scen 9'!BG61)-\nCHOOSE($L$2,'Scen 1'!BG61,'Scen 2'!BG61,'Scen 3'!BG61,'Scen 4'!BG61,'Scen 5'!BG61,'Scen 6'!BG61,'Scen 7'!BG61,'Scen 8'!BG61,'Scen 9'!BG61),\"\")","v":-1.435379435988807},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH61,'Scen 2'!BH61,'Scen 3'!BH61,'Scen 4'!BH61,'Scen 5'!BH61,'Scen 6'!BH61,'Scen 7'!BH61,'Scen 8'!BH61,'Scen 9'!BH61)-\nCHOOSE($L$2,'Scen 1'!BH61,'Scen 2'!BH61,'Scen 3'!BH61,'Scen 4'!BH61,'Scen 5'!BH61,'Scen 6'!BH61,'Scen 7'!BH61,'Scen 8'!BH61,'Scen 9'!BH61),\"\")","v":-4.120016268895597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI61,'Scen 2'!BI61,'Scen 3'!BI61,'Scen 4'!BI61,'Scen 5'!BI61,'Scen 6'!BI61,'Scen 7'!BI61,'Scen 8'!BI61,'Scen 9'!BI61)-\nCHOOSE($L$2,'Scen 1'!BI61,'Scen 2'!BI61,'Scen 3'!BI61,'Scen 4'!BI61,'Scen 5'!BI61,'Scen 6'!BI61,'Scen 7'!BI61,'Scen 8'!BI61,'Scen 9'!BI61),\"\")","v":-5.7962317145047564},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ61,'Scen 2'!BJ61,'Scen 3'!BJ61,'Scen 4'!BJ61,'Scen 5'!BJ61,'Scen 6'!BJ61,'Scen 7'!BJ61,'Scen 8'!BJ61,'Scen 9'!BJ61)-\nCHOOSE($L$2,'Scen 1'!BJ61,'Scen 2'!BJ61,'Scen 3'!BJ61,'Scen 4'!BJ61,'Scen 5'!BJ61,'Scen 6'!BJ61,'Scen 7'!BJ61,'Scen 8'!BJ61,'Scen 9'!BJ61),\"\")","v":-15.491729147055821}]
[null,null,null,null,"Retained earnings balance",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA62,'Scen 2'!AA62,'Scen 3'!AA62,'Scen 4'!AA62,'Scen 5'!AA62,'Scen 6'!AA62,'Scen 7'!AA62,'Scen 8'!AA62,'Scen 9'!AA62)-\nCHOOSE($L$2,'Scen 1'!AA62,'Scen 2'!AA62,'Scen 3'!AA62,'Scen 4'!AA62,'Scen 5'!AA62,'Scen 6'!AA62,'Scen 7'!AA62,'Scen 8'!AA62,'Scen 9'!AA62),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB62,'Scen 2'!AB62,'Scen 3'!AB62,'Scen 4'!AB62,'Scen 5'!AB62,'Scen 6'!AB62,'Scen 7'!AB62,'Scen 8'!AB62,'Scen 9'!AB62)-\nCHOOSE($L$2,'Scen 1'!AB62,'Scen 2'!AB62,'Scen 3'!AB62,'Scen 4'!AB62,'Scen 5'!AB62,'Scen 6'!AB62,'Scen 7'!AB62,'Scen 8'!AB62,'Scen 9'!AB62),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC62,'Scen 2'!AC62,'Scen 3'!AC62,'Scen 4'!AC62,'Scen 5'!AC62,'Scen 6'!AC62,'Scen 7'!AC62,'Scen 8'!AC62,'Scen 9'!AC62)-\nCHOOSE($L$2,'Scen 1'!AC62,'Scen 2'!AC62,'Scen 3'!AC62,'Scen 4'!AC62,'Scen 5'!AC62,'Scen 6'!AC62,'Scen 7'!AC62,'Scen 8'!AC62,'Scen 9'!AC62),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD62,'Scen 2'!AD62,'Scen 3'!AD62,'Scen 4'!AD62,'Scen 5'!AD62,'Scen 6'!AD62,'Scen 7'!AD62,'Scen 8'!AD62,'Scen 9'!AD62)-\nCHOOSE($L$2,'Scen 1'!AD62,'Scen 2'!AD62,'Scen 3'!AD62,'Scen 4'!AD62,'Scen 5'!AD62,'Scen 6'!AD62,'Scen 7'!AD62,'Scen 8'!AD62,'Scen 9'!AD62),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE62,'Scen 2'!AE62,'Scen 3'!AE62,'Scen 4'!AE62,'Scen 5'!AE62,'Scen 6'!AE62,'Scen 7'!AE62,'Scen 8'!AE62,'Scen 9'!AE62)-\nCHOOSE($L$2,'Scen 1'!AE62,'Scen 2'!AE62,'Scen 3'!AE62,'Scen 4'!AE62,'Scen 5'!AE62,'Scen 6'!AE62,'Scen 7'!AE62,'Scen 8'!AE62,'Scen 9'!AE62),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF62,'Scen 2'!AF62,'Scen 3'!AF62,'Scen 4'!AF62,'Scen 5'!AF62,'Scen 6'!AF62,'Scen 7'!AF62,'Scen 8'!AF62,'Scen 9'!AF62)-\nCHOOSE($L$2,'Scen 1'!AF62,'Scen 2'!AF62,'Scen 3'!AF62,'Scen 4'!AF62,'Scen 5'!AF62,'Scen 6'!AF62,'Scen 7'!AF62,'Scen 8'!AF62,'Scen 9'!AF62),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG62,'Scen 2'!AG62,'Scen 3'!AG62,'Scen 4'!AG62,'Scen 5'!AG62,'Scen 6'!AG62,'Scen 7'!AG62,'Scen 8'!AG62,'Scen 9'!AG62)-\nCHOOSE($L$2,'Scen 1'!AG62,'Scen 2'!AG62,'Scen 3'!AG62,'Scen 4'!AG62,'Scen 5'!AG62,'Scen 6'!AG62,'Scen 7'!AG62,'Scen 8'!AG62,'Scen 9'!AG62),\"\")","v":54.969713542958743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH62,'Scen 2'!AH62,'Scen 3'!AH62,'Scen 4'!AH62,'Scen 5'!AH62,'Scen 6'!AH62,'Scen 7'!AH62,'Scen 8'!AH62,'Scen 9'!AH62)-\nCHOOSE($L$2,'Scen 1'!AH62,'Scen 2'!AH62,'Scen 3'!AH62,'Scen 4'!AH62,'Scen 5'!AH62,'Scen 6'!AH62,'Scen 7'!AH62,'Scen 8'!AH62,'Scen 9'!AH62),\"\")","v":-350.60552866285241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI62,'Scen 2'!AI62,'Scen 3'!AI62,'Scen 4'!AI62,'Scen 5'!AI62,'Scen 6'!AI62,'Scen 7'!AI62,'Scen 8'!AI62,'Scen 9'!AI62)-\nCHOOSE($L$2,'Scen 1'!AI62,'Scen 2'!AI62,'Scen 3'!AI62,'Scen 4'!AI62,'Scen 5'!AI62,'Scen 6'!AI62,'Scen 7'!AI62,'Scen 8'!AI62,'Scen 9'!AI62),\"\")","v":-765.1165285856423},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ62,'Scen 2'!AJ62,'Scen 3'!AJ62,'Scen 4'!AJ62,'Scen 5'!AJ62,'Scen 6'!AJ62,'Scen 7'!AJ62,'Scen 8'!AJ62,'Scen 9'!AJ62)-\nCHOOSE($L$2,'Scen 1'!AJ62,'Scen 2'!AJ62,'Scen 3'!AJ62,'Scen 4'!AJ62,'Scen 5'!AJ62,'Scen 6'!AJ62,'Scen 7'!AJ62,'Scen 8'!AJ62,'Scen 9'!AJ62),\"\")","v":-528.74538360272891},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK62,'Scen 2'!AK62,'Scen 3'!AK62,'Scen 4'!AK62,'Scen 5'!AK62,'Scen 6'!AK62,'Scen 7'!AK62,'Scen 8'!AK62,'Scen 9'!AK62)-\nCHOOSE($L$2,'Scen 1'!AK62,'Scen 2'!AK62,'Scen 3'!AK62,'Scen 4'!AK62,'Scen 5'!AK62,'Scen 6'!AK62,'Scen 7'!AK62,'Scen 8'!AK62,'Scen 9'!AK62),\"\")","v":-193.17805870028064},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL62,'Scen 2'!AL62,'Scen 3'!AL62,'Scen 4'!AL62,'Scen 5'!AL62,'Scen 6'!AL62,'Scen 7'!AL62,'Scen 8'!AL62,'Scen 9'!AL62)-\nCHOOSE($L$2,'Scen 1'!AL62,'Scen 2'!AL62,'Scen 3'!AL62,'Scen 4'!AL62,'Scen 5'!AL62,'Scen 6'!AL62,'Scen 7'!AL62,'Scen 8'!AL62,'Scen 9'!AL62),\"\")","v":-259.64890742626858},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM62,'Scen 2'!AM62,'Scen 3'!AM62,'Scen 4'!AM62,'Scen 5'!AM62,'Scen 6'!AM62,'Scen 7'!AM62,'Scen 8'!AM62,'Scen 9'!AM62)-\nCHOOSE($L$2,'Scen 1'!AM62,'Scen 2'!AM62,'Scen 3'!AM62,'Scen 4'!AM62,'Scen 5'!AM62,'Scen 6'!AM62,'Scen 7'!AM62,'Scen 8'!AM62,'Scen 9'!AM62),\"\")","v":-229.19280019496773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN62,'Scen 2'!AN62,'Scen 3'!AN62,'Scen 4'!AN62,'Scen 5'!AN62,'Scen 6'!AN62,'Scen 7'!AN62,'Scen 8'!AN62,'Scen 9'!AN62)-\nCHOOSE($L$2,'Scen 1'!AN62,'Scen 2'!AN62,'Scen 3'!AN62,'Scen 4'!AN62,'Scen 5'!AN62,'Scen 6'!AN62,'Scen 7'!AN62,'Scen 8'!AN62,'Scen 9'!AN62),\"\")","v":-236.62961039598383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO62,'Scen 2'!AO62,'Scen 3'!AO62,'Scen 4'!AO62,'Scen 5'!AO62,'Scen 6'!AO62,'Scen 7'!AO62,'Scen 8'!AO62,'Scen 9'!AO62)-\nCHOOSE($L$2,'Scen 1'!AO62,'Scen 2'!AO62,'Scen 3'!AO62,'Scen 4'!AO62,'Scen 5'!AO62,'Scen 6'!AO62,'Scen 7'!AO62,'Scen 8'!AO62,'Scen 9'!AO62),\"\")","v":-248.61029505559384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP62,'Scen 2'!AP62,'Scen 3'!AP62,'Scen 4'!AP62,'Scen 5'!AP62,'Scen 6'!AP62,'Scen 7'!AP62,'Scen 8'!AP62,'Scen 9'!AP62)-\nCHOOSE($L$2,'Scen 1'!AP62,'Scen 2'!AP62,'Scen 3'!AP62,'Scen 4'!AP62,'Scen 5'!AP62,'Scen 6'!AP62,'Scen 7'!AP62,'Scen 8'!AP62,'Scen 9'!AP62),\"\")","v":-268.9338972887432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ62,'Scen 2'!AQ62,'Scen 3'!AQ62,'Scen 4'!AQ62,'Scen 5'!AQ62,'Scen 6'!AQ62,'Scen 7'!AQ62,'Scen 8'!AQ62,'Scen 9'!AQ62)-\nCHOOSE($L$2,'Scen 1'!AQ62,'Scen 2'!AQ62,'Scen 3'!AQ62,'Scen 4'!AQ62,'Scen 5'!AQ62,'Scen 6'!AQ62,'Scen 7'!AQ62,'Scen 8'!AQ62,'Scen 9'!AQ62),\"\")","v":-286.9330972502425},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR62,'Scen 2'!AR62,'Scen 3'!AR62,'Scen 4'!AR62,'Scen 5'!AR62,'Scen 6'!AR62,'Scen 7'!AR62,'Scen 8'!AR62,'Scen 9'!AR62)-\nCHOOSE($L$2,'Scen 1'!AR62,'Scen 2'!AR62,'Scen 3'!AR62,'Scen 4'!AR62,'Scen 5'!AR62,'Scen 6'!AR62,'Scen 7'!AR62,'Scen 8'!AR62,'Scen 9'!AR62),\"\")","v":-245.89150111004489},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS62,'Scen 2'!AS62,'Scen 3'!AS62,'Scen 4'!AS62,'Scen 5'!AS62,'Scen 6'!AS62,'Scen 7'!AS62,'Scen 8'!AS62,'Scen 9'!AS62)-\nCHOOSE($L$2,'Scen 1'!AS62,'Scen 2'!AS62,'Scen 3'!AS62,'Scen 4'!AS62,'Scen 5'!AS62,'Scen 6'!AS62,'Scen 7'!AS62,'Scen 8'!AS62,'Scen 9'!AS62),\"\")","v":-78.722464107614314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT62,'Scen 2'!AT62,'Scen 3'!AT62,'Scen 4'!AT62,'Scen 5'!AT62,'Scen 6'!AT62,'Scen 7'!AT62,'Scen 8'!AT62,'Scen 9'!AT62)-\nCHOOSE($L$2,'Scen 1'!AT62,'Scen 2'!AT62,'Scen 3'!AT62,'Scen 4'!AT62,'Scen 5'!AT62,'Scen 6'!AT62,'Scen 7'!AT62,'Scen 8'!AT62,'Scen 9'!AT62),\"\")","v":-33.126690552219429},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU62,'Scen 2'!AU62,'Scen 3'!AU62,'Scen 4'!AU62,'Scen 5'!AU62,'Scen 6'!AU62,'Scen 7'!AU62,'Scen 8'!AU62,'Scen 9'!AU62)-\nCHOOSE($L$2,'Scen 1'!AU62,'Scen 2'!AU62,'Scen 3'!AU62,'Scen 4'!AU62,'Scen 5'!AU62,'Scen 6'!AU62,'Scen 7'!AU62,'Scen 8'!AU62,'Scen 9'!AU62),\"\")","v":-22.859126922976827},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV62,'Scen 2'!AV62,'Scen 3'!AV62,'Scen 4'!AV62,'Scen 5'!AV62,'Scen 6'!AV62,'Scen 7'!AV62,'Scen 8'!AV62,'Scen 9'!AV62)-\nCHOOSE($L$2,'Scen 1'!AV62,'Scen 2'!AV62,'Scen 3'!AV62,'Scen 4'!AV62,'Scen 5'!AV62,'Scen 6'!AV62,'Scen 7'!AV62,'Scen 8'!AV62,'Scen 9'!AV62),\"\")","v":-36.606148645072665},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW62,'Scen 2'!AW62,'Scen 3'!AW62,'Scen 4'!AW62,'Scen 5'!AW62,'Scen 6'!AW62,'Scen 7'!AW62,'Scen 8'!AW62,'Scen 9'!AW62)-\nCHOOSE($L$2,'Scen 1'!AW62,'Scen 2'!AW62,'Scen 3'!AW62,'Scen 4'!AW62,'Scen 5'!AW62,'Scen 6'!AW62,'Scen 7'!AW62,'Scen 8'!AW62,'Scen 9'!AW62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX62,'Scen 2'!AX62,'Scen 3'!AX62,'Scen 4'!AX62,'Scen 5'!AX62,'Scen 6'!AX62,'Scen 7'!AX62,'Scen 8'!AX62,'Scen 9'!AX62)-\nCHOOSE($L$2,'Scen 1'!AX62,'Scen 2'!AX62,'Scen 3'!AX62,'Scen 4'!AX62,'Scen 5'!AX62,'Scen 6'!AX62,'Scen 7'!AX62,'Scen 8'!AX62,'Scen 9'!AX62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY62,'Scen 2'!AY62,'Scen 3'!AY62,'Scen 4'!AY62,'Scen 5'!AY62,'Scen 6'!AY62,'Scen 7'!AY62,'Scen 8'!AY62,'Scen 9'!AY62)-\nCHOOSE($L$2,'Scen 1'!AY62,'Scen 2'!AY62,'Scen 3'!AY62,'Scen 4'!AY62,'Scen 5'!AY62,'Scen 6'!AY62,'Scen 7'!AY62,'Scen 8'!AY62,'Scen 9'!AY62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ62,'Scen 2'!AZ62,'Scen 3'!AZ62,'Scen 4'!AZ62,'Scen 5'!AZ62,'Scen 6'!AZ62,'Scen 7'!AZ62,'Scen 8'!AZ62,'Scen 9'!AZ62)-\nCHOOSE($L$2,'Scen 1'!AZ62,'Scen 2'!AZ62,'Scen 3'!AZ62,'Scen 4'!AZ62,'Scen 5'!AZ62,'Scen 6'!AZ62,'Scen 7'!AZ62,'Scen 8'!AZ62,'Scen 9'!AZ62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA62,'Scen 2'!BA62,'Scen 3'!BA62,'Scen 4'!BA62,'Scen 5'!BA62,'Scen 6'!BA62,'Scen 7'!BA62,'Scen 8'!BA62,'Scen 9'!BA62)-\nCHOOSE($L$2,'Scen 1'!BA62,'Scen 2'!BA62,'Scen 3'!BA62,'Scen 4'!BA62,'Scen 5'!BA62,'Scen 6'!BA62,'Scen 7'!BA62,'Scen 8'!BA62,'Scen 9'!BA62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB62,'Scen 2'!BB62,'Scen 3'!BB62,'Scen 4'!BB62,'Scen 5'!BB62,'Scen 6'!BB62,'Scen 7'!BB62,'Scen 8'!BB62,'Scen 9'!BB62)-\nCHOOSE($L$2,'Scen 1'!BB62,'Scen 2'!BB62,'Scen 3'!BB62,'Scen 4'!BB62,'Scen 5'!BB62,'Scen 6'!BB62,'Scen 7'!BB62,'Scen 8'!BB62,'Scen 9'!BB62),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC62,'Scen 2'!BC62,'Scen 3'!BC62,'Scen 4'!BC62,'Scen 5'!BC62,'Scen 6'!BC62,'Scen 7'!BC62,'Scen 8'!BC62,'Scen 9'!BC62)-\nCHOOSE($L$2,'Scen 1'!BC62,'Scen 2'!BC62,'Scen 3'!BC62,'Scen 4'!BC62,'Scen 5'!BC62,'Scen 6'!BC62,'Scen 7'!BC62,'Scen 8'!BC62,'Scen 9'!BC62),\"\")","v":-7.7511592131310749},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD62,'Scen 2'!BD62,'Scen 3'!BD62,'Scen 4'!BD62,'Scen 5'!BD62,'Scen 6'!BD62,'Scen 7'!BD62,'Scen 8'!BD62,'Scen 9'!BD62)-\nCHOOSE($L$2,'Scen 1'!BD62,'Scen 2'!BD62,'Scen 3'!BD62,'Scen 4'!BD62,'Scen 5'!BD62,'Scen 6'!BD62,'Scen 7'!BD62,'Scen 8'!BD62,'Scen 9'!BD62),\"\")","v":-17.935985883916146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE62,'Scen 2'!BE62,'Scen 3'!BE62,'Scen 4'!BE62,'Scen 5'!BE62,'Scen 6'!BE62,'Scen 7'!BE62,'Scen 8'!BE62,'Scen 9'!BE62)-\nCHOOSE($L$2,'Scen 1'!BE62,'Scen 2'!BE62,'Scen 3'!BE62,'Scen 4'!BE62,'Scen 5'!BE62,'Scen 6'!BE62,'Scen 7'!BE62,'Scen 8'!BE62,'Scen 9'!BE62),\"\")","v":-30.154981890344743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF62,'Scen 2'!BF62,'Scen 3'!BF62,'Scen 4'!BF62,'Scen 5'!BF62,'Scen 6'!BF62,'Scen 7'!BF62,'Scen 8'!BF62,'Scen 9'!BF62)-\nCHOOSE($L$2,'Scen 1'!BF62,'Scen 2'!BF62,'Scen 3'!BF62,'Scen 4'!BF62,'Scen 5'!BF62,'Scen 6'!BF62,'Scen 7'!BF62,'Scen 8'!BF62,'Scen 9'!BF62),\"\")","v":-32.110456519497575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG62,'Scen 2'!BG62,'Scen 3'!BG62,'Scen 4'!BG62,'Scen 5'!BG62,'Scen 6'!BG62,'Scen 7'!BG62,'Scen 8'!BG62,'Scen 9'!BG62)-\nCHOOSE($L$2,'Scen 1'!BG62,'Scen 2'!BG62,'Scen 3'!BG62,'Scen 4'!BG62,'Scen 5'!BG62,'Scen 6'!BG62,'Scen 7'!BG62,'Scen 8'!BG62,'Scen 9'!BG62),\"\")","v":-33.545835955486382},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH62,'Scen 2'!BH62,'Scen 3'!BH62,'Scen 4'!BH62,'Scen 5'!BH62,'Scen 6'!BH62,'Scen 7'!BH62,'Scen 8'!BH62,'Scen 9'!BH62)-\nCHOOSE($L$2,'Scen 1'!BH62,'Scen 2'!BH62,'Scen 3'!BH62,'Scen 4'!BH62,'Scen 5'!BH62,'Scen 6'!BH62,'Scen 7'!BH62,'Scen 8'!BH62,'Scen 9'!BH62),\"\")","v":-37.665852224381979},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI62,'Scen 2'!BI62,'Scen 3'!BI62,'Scen 4'!BI62,'Scen 5'!BI62,'Scen 6'!BI62,'Scen 7'!BI62,'Scen 8'!BI62,'Scen 9'!BI62)-\nCHOOSE($L$2,'Scen 1'!BI62,'Scen 2'!BI62,'Scen 3'!BI62,'Scen 4'!BI62,'Scen 5'!BI62,'Scen 6'!BI62,'Scen 7'!BI62,'Scen 8'!BI62,'Scen 9'!BI62),\"\")","v":-43.462083938886735},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ62,'Scen 2'!BJ62,'Scen 3'!BJ62,'Scen 4'!BJ62,'Scen 5'!BJ62,'Scen 6'!BJ62,'Scen 7'!BJ62,'Scen 8'!BJ62,'Scen 9'!BJ62)-\nCHOOSE($L$2,'Scen 1'!BJ62,'Scen 2'!BJ62,'Scen 3'!BJ62,'Scen 4'!BJ62,'Scen 5'!BJ62,'Scen 6'!BJ62,'Scen 7'!BJ62,'Scen 8'!BJ62,'Scen 9'!BJ62),\"\")","v":-58.953813085942329}]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA67,'Scen 2'!AA67,'Scen 3'!AA67,'Scen 4'!AA67,'Scen 5'!AA67,'Scen 6'!AA67,'Scen 7'!AA67,'Scen 8'!AA67,'Scen 9'!AA67)-\nCHOOSE($L$2,'Scen 1'!AA67,'Scen 2'!AA67,'Scen 3'!AA67,'Scen 4'!AA67,'Scen 5'!AA67,'Scen 6'!AA67,'Scen 7'!AA67,'Scen 8'!AA67,'Scen 9'!AA67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB67,'Scen 2'!AB67,'Scen 3'!AB67,'Scen 4'!AB67,'Scen 5'!AB67,'Scen 6'!AB67,'Scen 7'!AB67,'Scen 8'!AB67,'Scen 9'!AB67)-\nCHOOSE($L$2,'Scen 1'!AB67,'Scen 2'!AB67,'Scen 3'!AB67,'Scen 4'!AB67,'Scen 5'!AB67,'Scen 6'!AB67,'Scen 7'!AB67,'Scen 8'!AB67,'Scen 9'!AB67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC67,'Scen 2'!AC67,'Scen 3'!AC67,'Scen 4'!AC67,'Scen 5'!AC67,'Scen 6'!AC67,'Scen 7'!AC67,'Scen 8'!AC67,'Scen 9'!AC67)-\nCHOOSE($L$2,'Scen 1'!AC67,'Scen 2'!AC67,'Scen 3'!AC67,'Scen 4'!AC67,'Scen 5'!AC67,'Scen 6'!AC67,'Scen 7'!AC67,'Scen 8'!AC67,'Scen 9'!AC67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD67,'Scen 2'!AD67,'Scen 3'!AD67,'Scen 4'!AD67,'Scen 5'!AD67,'Scen 6'!AD67,'Scen 7'!AD67,'Scen 8'!AD67,'Scen 9'!AD67)-\nCHOOSE($L$2,'Scen 1'!AD67,'Scen 2'!AD67,'Scen 3'!AD67,'Scen 4'!AD67,'Scen 5'!AD67,'Scen 6'!AD67,'Scen 7'!AD67,'Scen 8'!AD67,'Scen 9'!AD67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE67,'Scen 2'!AE67,'Scen 3'!AE67,'Scen 4'!AE67,'Scen 5'!AE67,'Scen 6'!AE67,'Scen 7'!AE67,'Scen 8'!AE67,'Scen 9'!AE67)-\nCHOOSE($L$2,'Scen 1'!AE67,'Scen 2'!AE67,'Scen 3'!AE67,'Scen 4'!AE67,'Scen 5'!AE67,'Scen 6'!AE67,'Scen 7'!AE67,'Scen 8'!AE67,'Scen 9'!AE67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF67,'Scen 2'!AF67,'Scen 3'!AF67,'Scen 4'!AF67,'Scen 5'!AF67,'Scen 6'!AF67,'Scen 7'!AF67,'Scen 8'!AF67,'Scen 9'!AF67)-\nCHOOSE($L$2,'Scen 1'!AF67,'Scen 2'!AF67,'Scen 3'!AF67,'Scen 4'!AF67,'Scen 5'!AF67,'Scen 6'!AF67,'Scen 7'!AF67,'Scen 8'!AF67,'Scen 9'!AF67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG67,'Scen 2'!AG67,'Scen 3'!AG67,'Scen 4'!AG67,'Scen 5'!AG67,'Scen 6'!AG67,'Scen 7'!AG67,'Scen 8'!AG67,'Scen 9'!AG67)-\nCHOOSE($L$2,'Scen 1'!AG67,'Scen 2'!AG67,'Scen 3'!AG67,'Scen 4'!AG67,'Scen 5'!AG67,'Scen 6'!AG67,'Scen 7'!AG67,'Scen 8'!AG67,'Scen 9'!AG67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH67,'Scen 2'!AH67,'Scen 3'!AH67,'Scen 4'!AH67,'Scen 5'!AH67,'Scen 6'!AH67,'Scen 7'!AH67,'Scen 8'!AH67,'Scen 9'!AH67)-\nCHOOSE($L$2,'Scen 1'!AH67,'Scen 2'!AH67,'Scen 3'!AH67,'Scen 4'!AH67,'Scen 5'!AH67,'Scen 6'!AH67,'Scen 7'!AH67,'Scen 8'!AH67,'Scen 9'!AH67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI67,'Scen 2'!AI67,'Scen 3'!AI67,'Scen 4'!AI67,'Scen 5'!AI67,'Scen 6'!AI67,'Scen 7'!AI67,'Scen 8'!AI67,'Scen 9'!AI67)-\nCHOOSE($L$2,'Scen 1'!AI67,'Scen 2'!AI67,'Scen 3'!AI67,'Scen 4'!AI67,'Scen 5'!AI67,'Scen 6'!AI67,'Scen 7'!AI67,'Scen 8'!AI67,'Scen 9'!AI67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ67,'Scen 2'!AJ67,'Scen 3'!AJ67,'Scen 4'!AJ67,'Scen 5'!AJ67,'Scen 6'!AJ67,'Scen 7'!AJ67,'Scen 8'!AJ67,'Scen 9'!AJ67)-\nCHOOSE($L$2,'Scen 1'!AJ67,'Scen 2'!AJ67,'Scen 3'!AJ67,'Scen 4'!AJ67,'Scen 5'!AJ67,'Scen 6'!AJ67,'Scen 7'!AJ67,'Scen 8'!AJ67,'Scen 9'!AJ67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK67,'Scen 2'!AK67,'Scen 3'!AK67,'Scen 4'!AK67,'Scen 5'!AK67,'Scen 6'!AK67,'Scen 7'!AK67,'Scen 8'!AK67,'Scen 9'!AK67)-\nCHOOSE($L$2,'Scen 1'!AK67,'Scen 2'!AK67,'Scen 3'!AK67,'Scen 4'!AK67,'Scen 5'!AK67,'Scen 6'!AK67,'Scen 7'!AK67,'Scen 8'!AK67,'Scen 9'!AK67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL67,'Scen 2'!AL67,'Scen 3'!AL67,'Scen 4'!AL67,'Scen 5'!AL67,'Scen 6'!AL67,'Scen 7'!AL67,'Scen 8'!AL67,'Scen 9'!AL67)-\nCHOOSE($L$2,'Scen 1'!AL67,'Scen 2'!AL67,'Scen 3'!AL67,'Scen 4'!AL67,'Scen 5'!AL67,'Scen 6'!AL67,'Scen 7'!AL67,'Scen 8'!AL67,'Scen 9'!AL67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM67,'Scen 2'!AM67,'Scen 3'!AM67,'Scen 4'!AM67,'Scen 5'!AM67,'Scen 6'!AM67,'Scen 7'!AM67,'Scen 8'!AM67,'Scen 9'!AM67)-\nCHOOSE($L$2,'Scen 1'!AM67,'Scen 2'!AM67,'Scen 3'!AM67,'Scen 4'!AM67,'Scen 5'!AM67,'Scen 6'!AM67,'Scen 7'!AM67,'Scen 8'!AM67,'Scen 9'!AM67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN67,'Scen 2'!AN67,'Scen 3'!AN67,'Scen 4'!AN67,'Scen 5'!AN67,'Scen 6'!AN67,'Scen 7'!AN67,'Scen 8'!AN67,'Scen 9'!AN67)-\nCHOOSE($L$2,'Scen 1'!AN67,'Scen 2'!AN67,'Scen 3'!AN67,'Scen 4'!AN67,'Scen 5'!AN67,'Scen 6'!AN67,'Scen 7'!AN67,'Scen 8'!AN67,'Scen 9'!AN67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO67,'Scen 2'!AO67,'Scen 3'!AO67,'Scen 4'!AO67,'Scen 5'!AO67,'Scen 6'!AO67,'Scen 7'!AO67,'Scen 8'!AO67,'Scen 9'!AO67)-\nCHOOSE($L$2,'Scen 1'!AO67,'Scen 2'!AO67,'Scen 3'!AO67,'Scen 4'!AO67,'Scen 5'!AO67,'Scen 6'!AO67,'Scen 7'!AO67,'Scen 8'!AO67,'Scen 9'!AO67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP67,'Scen 2'!AP67,'Scen 3'!AP67,'Scen 4'!AP67,'Scen 5'!AP67,'Scen 6'!AP67,'Scen 7'!AP67,'Scen 8'!AP67,'Scen 9'!AP67)-\nCHOOSE($L$2,'Scen 1'!AP67,'Scen 2'!AP67,'Scen 3'!AP67,'Scen 4'!AP67,'Scen 5'!AP67,'Scen 6'!AP67,'Scen 7'!AP67,'Scen 8'!AP67,'Scen 9'!AP67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ67,'Scen 2'!AQ67,'Scen 3'!AQ67,'Scen 4'!AQ67,'Scen 5'!AQ67,'Scen 6'!AQ67,'Scen 7'!AQ67,'Scen 8'!AQ67,'Scen 9'!AQ67)-\nCHOOSE($L$2,'Scen 1'!AQ67,'Scen 2'!AQ67,'Scen 3'!AQ67,'Scen 4'!AQ67,'Scen 5'!AQ67,'Scen 6'!AQ67,'Scen 7'!AQ67,'Scen 8'!AQ67,'Scen 9'!AQ67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR67,'Scen 2'!AR67,'Scen 3'!AR67,'Scen 4'!AR67,'Scen 5'!AR67,'Scen 6'!AR67,'Scen 7'!AR67,'Scen 8'!AR67,'Scen 9'!AR67)-\nCHOOSE($L$2,'Scen 1'!AR67,'Scen 2'!AR67,'Scen 3'!AR67,'Scen 4'!AR67,'Scen 5'!AR67,'Scen 6'!AR67,'Scen 7'!AR67,'Scen 8'!AR67,'Scen 9'!AR67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS67,'Scen 2'!AS67,'Scen 3'!AS67,'Scen 4'!AS67,'Scen 5'!AS67,'Scen 6'!AS67,'Scen 7'!AS67,'Scen 8'!AS67,'Scen 9'!AS67)-\nCHOOSE($L$2,'Scen 1'!AS67,'Scen 2'!AS67,'Scen 3'!AS67,'Scen 4'!AS67,'Scen 5'!AS67,'Scen 6'!AS67,'Scen 7'!AS67,'Scen 8'!AS67,'Scen 9'!AS67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT67,'Scen 2'!AT67,'Scen 3'!AT67,'Scen 4'!AT67,'Scen 5'!AT67,'Scen 6'!AT67,'Scen 7'!AT67,'Scen 8'!AT67,'Scen 9'!AT67)-\nCHOOSE($L$2,'Scen 1'!AT67,'Scen 2'!AT67,'Scen 3'!AT67,'Scen 4'!AT67,'Scen 5'!AT67,'Scen 6'!AT67,'Scen 7'!AT67,'Scen 8'!AT67,'Scen 9'!AT67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU67,'Scen 2'!AU67,'Scen 3'!AU67,'Scen 4'!AU67,'Scen 5'!AU67,'Scen 6'!AU67,'Scen 7'!AU67,'Scen 8'!AU67,'Scen 9'!AU67)-\nCHOOSE($L$2,'Scen 1'!AU67,'Scen 2'!AU67,'Scen 3'!AU67,'Scen 4'!AU67,'Scen 5'!AU67,'Scen 6'!AU67,'Scen 7'!AU67,'Scen 8'!AU67,'Scen 9'!AU67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV67,'Scen 2'!AV67,'Scen 3'!AV67,'Scen 4'!AV67,'Scen 5'!AV67,'Scen 6'!AV67,'Scen 7'!AV67,'Scen 8'!AV67,'Scen 9'!AV67)-\nCHOOSE($L$2,'Scen 1'!AV67,'Scen 2'!AV67,'Scen 3'!AV67,'Scen 4'!AV67,'Scen 5'!AV67,'Scen 6'!AV67,'Scen 7'!AV67,'Scen 8'!AV67,'Scen 9'!AV67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW67,'Scen 2'!AW67,'Scen 3'!AW67,'Scen 4'!AW67,'Scen 5'!AW67,'Scen 6'!AW67,'Scen 7'!AW67,'Scen 8'!AW67,'Scen 9'!AW67)-\nCHOOSE($L$2,'Scen 1'!AW67,'Scen 2'!AW67,'Scen 3'!AW67,'Scen 4'!AW67,'Scen 5'!AW67,'Scen 6'!AW67,'Scen 7'!AW67,'Scen 8'!AW67,'Scen 9'!AW67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX67,'Scen 2'!AX67,'Scen 3'!AX67,'Scen 4'!AX67,'Scen 5'!AX67,'Scen 6'!AX67,'Scen 7'!AX67,'Scen 8'!AX67,'Scen 9'!AX67)-\nCHOOSE($L$2,'Scen 1'!AX67,'Scen 2'!AX67,'Scen 3'!AX67,'Scen 4'!AX67,'Scen 5'!AX67,'Scen 6'!AX67,'Scen 7'!AX67,'Scen 8'!AX67,'Scen 9'!AX67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY67,'Scen 2'!AY67,'Scen 3'!AY67,'Scen 4'!AY67,'Scen 5'!AY67,'Scen 6'!AY67,'Scen 7'!AY67,'Scen 8'!AY67,'Scen 9'!AY67)-\nCHOOSE($L$2,'Scen 1'!AY67,'Scen 2'!AY67,'Scen 3'!AY67,'Scen 4'!AY67,'Scen 5'!AY67,'Scen 6'!AY67,'Scen 7'!AY67,'Scen 8'!AY67,'Scen 9'!AY67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ67,'Scen 2'!AZ67,'Scen 3'!AZ67,'Scen 4'!AZ67,'Scen 5'!AZ67,'Scen 6'!AZ67,'Scen 7'!AZ67,'Scen 8'!AZ67,'Scen 9'!AZ67)-\nCHOOSE($L$2,'Scen 1'!AZ67,'Scen 2'!AZ67,'Scen 3'!AZ67,'Scen 4'!AZ67,'Scen 5'!AZ67,'Scen 6'!AZ67,'Scen 7'!AZ67,'Scen 8'!AZ67,'Scen 9'!AZ67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA67,'Scen 2'!BA67,'Scen 3'!BA67,'Scen 4'!BA67,'Scen 5'!BA67,'Scen 6'!BA67,'Scen 7'!BA67,'Scen 8'!BA67,'Scen 9'!BA67)-\nCHOOSE($L$2,'Scen 1'!BA67,'Scen 2'!BA67,'Scen 3'!BA67,'Scen 4'!BA67,'Scen 5'!BA67,'Scen 6'!BA67,'Scen 7'!BA67,'Scen 8'!BA67,'Scen 9'!BA67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB67,'Scen 2'!BB67,'Scen 3'!BB67,'Scen 4'!BB67,'Scen 5'!BB67,'Scen 6'!BB67,'Scen 7'!BB67,'Scen 8'!BB67,'Scen 9'!BB67)-\nCHOOSE($L$2,'Scen 1'!BB67,'Scen 2'!BB67,'Scen 3'!BB67,'Scen 4'!BB67,'Scen 5'!BB67,'Scen 6'!BB67,'Scen 7'!BB67,'Scen 8'!BB67,'Scen 9'!BB67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC67,'Scen 2'!BC67,'Scen 3'!BC67,'Scen 4'!BC67,'Scen 5'!BC67,'Scen 6'!BC67,'Scen 7'!BC67,'Scen 8'!BC67,'Scen 9'!BC67)-\nCHOOSE($L$2,'Scen 1'!BC67,'Scen 2'!BC67,'Scen 3'!BC67,'Scen 4'!BC67,'Scen 5'!BC67,'Scen 6'!BC67,'Scen 7'!BC67,'Scen 8'!BC67,'Scen 9'!BC67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD67,'Scen 2'!BD67,'Scen 3'!BD67,'Scen 4'!BD67,'Scen 5'!BD67,'Scen 6'!BD67,'Scen 7'!BD67,'Scen 8'!BD67,'Scen 9'!BD67)-\nCHOOSE($L$2,'Scen 1'!BD67,'Scen 2'!BD67,'Scen 3'!BD67,'Scen 4'!BD67,'Scen 5'!BD67,'Scen 6'!BD67,'Scen 7'!BD67,'Scen 8'!BD67,'Scen 9'!BD67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE67,'Scen 2'!BE67,'Scen 3'!BE67,'Scen 4'!BE67,'Scen 5'!BE67,'Scen 6'!BE67,'Scen 7'!BE67,'Scen 8'!BE67,'Scen 9'!BE67)-\nCHOOSE($L$2,'Scen 1'!BE67,'Scen 2'!BE67,'Scen 3'!BE67,'Scen 4'!BE67,'Scen 5'!BE67,'Scen 6'!BE67,'Scen 7'!BE67,'Scen 8'!BE67,'Scen 9'!BE67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF67,'Scen 2'!BF67,'Scen 3'!BF67,'Scen 4'!BF67,'Scen 5'!BF67,'Scen 6'!BF67,'Scen 7'!BF67,'Scen 8'!BF67,'Scen 9'!BF67)-\nCHOOSE($L$2,'Scen 1'!BF67,'Scen 2'!BF67,'Scen 3'!BF67,'Scen 4'!BF67,'Scen 5'!BF67,'Scen 6'!BF67,'Scen 7'!BF67,'Scen 8'!BF67,'Scen 9'!BF67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG67,'Scen 2'!BG67,'Scen 3'!BG67,'Scen 4'!BG67,'Scen 5'!BG67,'Scen 6'!BG67,'Scen 7'!BG67,'Scen 8'!BG67,'Scen 9'!BG67)-\nCHOOSE($L$2,'Scen 1'!BG67,'Scen 2'!BG67,'Scen 3'!BG67,'Scen 4'!BG67,'Scen 5'!BG67,'Scen 6'!BG67,'Scen 7'!BG67,'Scen 8'!BG67,'Scen 9'!BG67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH67,'Scen 2'!BH67,'Scen 3'!BH67,'Scen 4'!BH67,'Scen 5'!BH67,'Scen 6'!BH67,'Scen 7'!BH67,'Scen 8'!BH67,'Scen 9'!BH67)-\nCHOOSE($L$2,'Scen 1'!BH67,'Scen 2'!BH67,'Scen 3'!BH67,'Scen 4'!BH67,'Scen 5'!BH67,'Scen 6'!BH67,'Scen 7'!BH67,'Scen 8'!BH67,'Scen 9'!BH67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI67,'Scen 2'!BI67,'Scen 3'!BI67,'Scen 4'!BI67,'Scen 5'!BI67,'Scen 6'!BI67,'Scen 7'!BI67,'Scen 8'!BI67,'Scen 9'!BI67)-\nCHOOSE($L$2,'Scen 1'!BI67,'Scen 2'!BI67,'Scen 3'!BI67,'Scen 4'!BI67,'Scen 5'!BI67,'Scen 6'!BI67,'Scen 7'!BI67,'Scen 8'!BI67,'Scen 9'!BI67),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ67,'Scen 2'!BJ67,'Scen 3'!BJ67,'Scen 4'!BJ67,'Scen 5'!BJ67,'Scen 6'!BJ67,'Scen 7'!BJ67,'Scen 8'!BJ67,'Scen 9'!BJ67)-\nCHOOSE($L$2,'Scen 1'!BJ67,'Scen 2'!BJ67,'Scen 3'!BJ67,'Scen 4'!BJ67,'Scen 5'!BJ67,'Scen 6'!BJ67,'Scen 7'!BJ67,'Scen 8'!BJ67,'Scen 9'!BJ67),\"\")","v":0}]
[null,null,null,null,"Category 1 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA68,'Scen 2'!AA68,'Scen 3'!AA68,'Scen 4'!AA68,'Scen 5'!AA68,'Scen 6'!AA68,'Scen 7'!AA68,'Scen 8'!AA68,'Scen 9'!AA68)-\nCHOOSE($L$2,'Scen 1'!AA68,'Scen 2'!AA68,'Scen 3'!AA68,'Scen 4'!AA68,'Scen 5'!AA68,'Scen 6'!AA68,'Scen 7'!AA68,'Scen 8'!AA68,'Scen 9'!AA68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB68,'Scen 2'!AB68,'Scen 3'!AB68,'Scen 4'!AB68,'Scen 5'!AB68,'Scen 6'!AB68,'Scen 7'!AB68,'Scen 8'!AB68,'Scen 9'!AB68)-\nCHOOSE($L$2,'Scen 1'!AB68,'Scen 2'!AB68,'Scen 3'!AB68,'Scen 4'!AB68,'Scen 5'!AB68,'Scen 6'!AB68,'Scen 7'!AB68,'Scen 8'!AB68,'Scen 9'!AB68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC68,'Scen 2'!AC68,'Scen 3'!AC68,'Scen 4'!AC68,'Scen 5'!AC68,'Scen 6'!AC68,'Scen 7'!AC68,'Scen 8'!AC68,'Scen 9'!AC68)-\nCHOOSE($L$2,'Scen 1'!AC68,'Scen 2'!AC68,'Scen 3'!AC68,'Scen 4'!AC68,'Scen 5'!AC68,'Scen 6'!AC68,'Scen 7'!AC68,'Scen 8'!AC68,'Scen 9'!AC68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD68,'Scen 2'!AD68,'Scen 3'!AD68,'Scen 4'!AD68,'Scen 5'!AD68,'Scen 6'!AD68,'Scen 7'!AD68,'Scen 8'!AD68,'Scen 9'!AD68)-\nCHOOSE($L$2,'Scen 1'!AD68,'Scen 2'!AD68,'Scen 3'!AD68,'Scen 4'!AD68,'Scen 5'!AD68,'Scen 6'!AD68,'Scen 7'!AD68,'Scen 8'!AD68,'Scen 9'!AD68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE68,'Scen 2'!AE68,'Scen 3'!AE68,'Scen 4'!AE68,'Scen 5'!AE68,'Scen 6'!AE68,'Scen 7'!AE68,'Scen 8'!AE68,'Scen 9'!AE68)-\nCHOOSE($L$2,'Scen 1'!AE68,'Scen 2'!AE68,'Scen 3'!AE68,'Scen 4'!AE68,'Scen 5'!AE68,'Scen 6'!AE68,'Scen 7'!AE68,'Scen 8'!AE68,'Scen 9'!AE68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF68,'Scen 2'!AF68,'Scen 3'!AF68,'Scen 4'!AF68,'Scen 5'!AF68,'Scen 6'!AF68,'Scen 7'!AF68,'Scen 8'!AF68,'Scen 9'!AF68)-\nCHOOSE($L$2,'Scen 1'!AF68,'Scen 2'!AF68,'Scen 3'!AF68,'Scen 4'!AF68,'Scen 5'!AF68,'Scen 6'!AF68,'Scen 7'!AF68,'Scen 8'!AF68,'Scen 9'!AF68),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG68,'Scen 2'!AG68,'Scen 3'!AG68,'Scen 4'!AG68,'Scen 5'!AG68,'Scen 6'!AG68,'Scen 7'!AG68,'Scen 8'!AG68,'Scen 9'!AG68)-\nCHOOSE($L$2,'Scen 1'!AG68,'Scen 2'!AG68,'Scen 3'!AG68,'Scen 4'!AG68,'Scen 5'!AG68,'Scen 6'!AG68,'Scen 7'!AG68,'Scen 8'!AG68,'Scen 9'!AG68),\"\")","v":0.4544539804676333},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH68,'Scen 2'!AH68,'Scen 3'!AH68,'Scen 4'!AH68,'Scen 5'!AH68,'Scen 6'!AH68,'Scen 7'!AH68,'Scen 8'!AH68,'Scen 9'!AH68)-\nCHOOSE($L$2,'Scen 1'!AH68,'Scen 2'!AH68,'Scen 3'!AH68,'Scen 4'!AH68,'Scen 5'!AH68,'Scen 6'!AH68,'Scen 7'!AH68,'Scen 8'!AH68,'Scen 9'!AH68),\"\")","v":11.832356451700775},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI68,'Scen 2'!AI68,'Scen 3'!AI68,'Scen 4'!AI68,'Scen 5'!AI68,'Scen 6'!AI68,'Scen 7'!AI68,'Scen 8'!AI68,'Scen 9'!AI68)-\nCHOOSE($L$2,'Scen 1'!AI68,'Scen 2'!AI68,'Scen 3'!AI68,'Scen 4'!AI68,'Scen 5'!AI68,'Scen 6'!AI68,'Scen 7'!AI68,'Scen 8'!AI68,'Scen 9'!AI68),\"\")","v":21.019972883043351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ68,'Scen 2'!AJ68,'Scen 3'!AJ68,'Scen 4'!AJ68,'Scen 5'!AJ68,'Scen 6'!AJ68,'Scen 7'!AJ68,'Scen 8'!AJ68,'Scen 9'!AJ68)-\nCHOOSE($L$2,'Scen 1'!AJ68,'Scen 2'!AJ68,'Scen 3'!AJ68,'Scen 4'!AJ68,'Scen 5'!AJ68,'Scen 6'!AJ68,'Scen 7'!AJ68,'Scen 8'!AJ68,'Scen 9'!AJ68),\"\")","v":26.722312550178458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK68,'Scen 2'!AK68,'Scen 3'!AK68,'Scen 4'!AK68,'Scen 5'!AK68,'Scen 6'!AK68,'Scen 7'!AK68,'Scen 8'!AK68,'Scen 9'!AK68)-\nCHOOSE($L$2,'Scen 1'!AK68,'Scen 2'!AK68,'Scen 3'!AK68,'Scen 4'!AK68,'Scen 5'!AK68,'Scen 6'!AK68,'Scen 7'!AK68,'Scen 8'!AK68,'Scen 9'!AK68),\"\")","v":31.660062849841552},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL68,'Scen 2'!AL68,'Scen 3'!AL68,'Scen 4'!AL68,'Scen 5'!AL68,'Scen 6'!AL68,'Scen 7'!AL68,'Scen 8'!AL68,'Scen 9'!AL68)-\nCHOOSE($L$2,'Scen 1'!AL68,'Scen 2'!AL68,'Scen 3'!AL68,'Scen 4'!AL68,'Scen 5'!AL68,'Scen 6'!AL68,'Scen 7'!AL68,'Scen 8'!AL68,'Scen 9'!AL68),\"\")","v":11.327927007193011},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM68,'Scen 2'!AM68,'Scen 3'!AM68,'Scen 4'!AM68,'Scen 5'!AM68,'Scen 6'!AM68,'Scen 7'!AM68,'Scen 8'!AM68,'Scen 9'!AM68)-\nCHOOSE($L$2,'Scen 1'!AM68,'Scen 2'!AM68,'Scen 3'!AM68,'Scen 4'!AM68,'Scen 5'!AM68,'Scen 6'!AM68,'Scen 7'!AM68,'Scen 8'!AM68,'Scen 9'!AM68),\"\")","v":10.416759879180063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN68,'Scen 2'!AN68,'Scen 3'!AN68,'Scen 4'!AN68,'Scen 5'!AN68,'Scen 6'!AN68,'Scen 7'!AN68,'Scen 8'!AN68,'Scen 9'!AN68)-\nCHOOSE($L$2,'Scen 1'!AN68,'Scen 2'!AN68,'Scen 3'!AN68,'Scen 4'!AN68,'Scen 5'!AN68,'Scen 6'!AN68,'Scen 7'!AN68,'Scen 8'!AN68,'Scen 9'!AN68),\"\")","v":10.582150381368592},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO68,'Scen 2'!AO68,'Scen 3'!AO68,'Scen 4'!AO68,'Scen 5'!AO68,'Scen 6'!AO68,'Scen 7'!AO68,'Scen 8'!AO68,'Scen 9'!AO68)-\nCHOOSE($L$2,'Scen 1'!AO68,'Scen 2'!AO68,'Scen 3'!AO68,'Scen 4'!AO68,'Scen 5'!AO68,'Scen 6'!AO68,'Scen 7'!AO68,'Scen 8'!AO68,'Scen 9'!AO68),\"\")","v":10.920916415339661},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP68,'Scen 2'!AP68,'Scen 3'!AP68,'Scen 4'!AP68,'Scen 5'!AP68,'Scen 6'!AP68,'Scen 7'!AP68,'Scen 8'!AP68,'Scen 9'!AP68)-\nCHOOSE($L$2,'Scen 1'!AP68,'Scen 2'!AP68,'Scen 3'!AP68,'Scen 4'!AP68,'Scen 5'!AP68,'Scen 6'!AP68,'Scen 7'!AP68,'Scen 8'!AP68,'Scen 9'!AP68),\"\")","v":9.3200060205799673},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ68,'Scen 2'!AQ68,'Scen 3'!AQ68,'Scen 4'!AQ68,'Scen 5'!AQ68,'Scen 6'!AQ68,'Scen 7'!AQ68,'Scen 8'!AQ68,'Scen 9'!AQ68)-\nCHOOSE($L$2,'Scen 1'!AQ68,'Scen 2'!AQ68,'Scen 3'!AQ68,'Scen 4'!AQ68,'Scen 5'!AQ68,'Scen 6'!AQ68,'Scen 7'!AQ68,'Scen 8'!AQ68,'Scen 9'!AQ68),\"\")","v":10.022215705026383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR68,'Scen 2'!AR68,'Scen 3'!AR68,'Scen 4'!AR68,'Scen 5'!AR68,'Scen 6'!AR68,'Scen 7'!AR68,'Scen 8'!AR68,'Scen 9'!AR68)-\nCHOOSE($L$2,'Scen 1'!AR68,'Scen 2'!AR68,'Scen 3'!AR68,'Scen 4'!AR68,'Scen 5'!AR68,'Scen 6'!AR68,'Scen 7'!AR68,'Scen 8'!AR68,'Scen 9'!AR68),\"\")","v":7.7488845596121791},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS68,'Scen 2'!AS68,'Scen 3'!AS68,'Scen 4'!AS68,'Scen 5'!AS68,'Scen 6'!AS68,'Scen 7'!AS68,'Scen 8'!AS68,'Scen 9'!AS68)-\nCHOOSE($L$2,'Scen 1'!AS68,'Scen 2'!AS68,'Scen 3'!AS68,'Scen 4'!AS68,'Scen 5'!AS68,'Scen 6'!AS68,'Scen 7'!AS68,'Scen 8'!AS68,'Scen 9'!AS68),\"\")","v":10.111558869429928},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT68,'Scen 2'!AT68,'Scen 3'!AT68,'Scen 4'!AT68,'Scen 5'!AT68,'Scen 6'!AT68,'Scen 7'!AT68,'Scen 8'!AT68,'Scen 9'!AT68)-\nCHOOSE($L$2,'Scen 1'!AT68,'Scen 2'!AT68,'Scen 3'!AT68,'Scen 4'!AT68,'Scen 5'!AT68,'Scen 6'!AT68,'Scen 7'!AT68,'Scen 8'!AT68,'Scen 9'!AT68),\"\")","v":13.393987402500215},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU68,'Scen 2'!AU68,'Scen 3'!AU68,'Scen 4'!AU68,'Scen 5'!AU68,'Scen 6'!AU68,'Scen 7'!AU68,'Scen 8'!AU68,'Scen 9'!AU68)-\nCHOOSE($L$2,'Scen 1'!AU68,'Scen 2'!AU68,'Scen 3'!AU68,'Scen 4'!AU68,'Scen 5'!AU68,'Scen 6'!AU68,'Scen 7'!AU68,'Scen 8'!AU68,'Scen 9'!AU68),\"\")","v":17.268499119620174},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV68,'Scen 2'!AV68,'Scen 3'!AV68,'Scen 4'!AV68,'Scen 5'!AV68,'Scen 6'!AV68,'Scen 7'!AV68,'Scen 8'!AV68,'Scen 9'!AV68)-\nCHOOSE($L$2,'Scen 1'!AV68,'Scen 2'!AV68,'Scen 3'!AV68,'Scen 4'!AV68,'Scen 5'!AV68,'Scen 6'!AV68,'Scen 7'!AV68,'Scen 8'!AV68,'Scen 9'!AV68),\"\")","v":12.121779556929596},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW68,'Scen 2'!AW68,'Scen 3'!AW68,'Scen 4'!AW68,'Scen 5'!AW68,'Scen 6'!AW68,'Scen 7'!AW68,'Scen 8'!AW68,'Scen 9'!AW68)-\nCHOOSE($L$2,'Scen 1'!AW68,'Scen 2'!AW68,'Scen 3'!AW68,'Scen 4'!AW68,'Scen 5'!AW68,'Scen 6'!AW68,'Scen 7'!AW68,'Scen 8'!AW68,'Scen 9'!AW68),\"\")","v":11.918955490009466},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX68,'Scen 2'!AX68,'Scen 3'!AX68,'Scen 4'!AX68,'Scen 5'!AX68,'Scen 6'!AX68,'Scen 7'!AX68,'Scen 8'!AX68,'Scen 9'!AX68)-\nCHOOSE($L$2,'Scen 1'!AX68,'Scen 2'!AX68,'Scen 3'!AX68,'Scen 4'!AX68,'Scen 5'!AX68,'Scen 6'!AX68,'Scen 7'!AX68,'Scen 8'!AX68,'Scen 9'!AX68),\"\")","v":12.219876409346853},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY68,'Scen 2'!AY68,'Scen 3'!AY68,'Scen 4'!AY68,'Scen 5'!AY68,'Scen 6'!AY68,'Scen 7'!AY68,'Scen 8'!AY68,'Scen 9'!AY68)-\nCHOOSE($L$2,'Scen 1'!AY68,'Scen 2'!AY68,'Scen 3'!AY68,'Scen 4'!AY68,'Scen 5'!AY68,'Scen 6'!AY68,'Scen 7'!AY68,'Scen 8'!AY68,'Scen 9'!AY68),\"\")","v":12.5808079270912},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ68,'Scen 2'!AZ68,'Scen 3'!AZ68,'Scen 4'!AZ68,'Scen 5'!AZ68,'Scen 6'!AZ68,'Scen 7'!AZ68,'Scen 8'!AZ68,'Scen 9'!AZ68)-\nCHOOSE($L$2,'Scen 1'!AZ68,'Scen 2'!AZ68,'Scen 3'!AZ68,'Scen 4'!AZ68,'Scen 5'!AZ68,'Scen 6'!AZ68,'Scen 7'!AZ68,'Scen 8'!AZ68,'Scen 9'!AZ68),\"\")","v":12.957665687450344},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA68,'Scen 2'!BA68,'Scen 3'!BA68,'Scen 4'!BA68,'Scen 5'!BA68,'Scen 6'!BA68,'Scen 7'!BA68,'Scen 8'!BA68,'Scen 9'!BA68)-\nCHOOSE($L$2,'Scen 1'!BA68,'Scen 2'!BA68,'Scen 3'!BA68,'Scen 4'!BA68,'Scen 5'!BA68,'Scen 6'!BA68,'Scen 7'!BA68,'Scen 8'!BA68,'Scen 9'!BA68),\"\")","v":13.346339010328393},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB68,'Scen 2'!BB68,'Scen 3'!BB68,'Scen 4'!BB68,'Scen 5'!BB68,'Scen 6'!BB68,'Scen 7'!BB68,'Scen 8'!BB68,'Scen 9'!BB68)-\nCHOOSE($L$2,'Scen 1'!BB68,'Scen 2'!BB68,'Scen 3'!BB68,'Scen 4'!BB68,'Scen 5'!BB68,'Scen 6'!BB68,'Scen 7'!BB68,'Scen 8'!BB68,'Scen 9'!BB68),\"\")","v":13.746723515863778},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC68,'Scen 2'!BC68,'Scen 3'!BC68,'Scen 4'!BC68,'Scen 5'!BC68,'Scen 6'!BC68,'Scen 7'!BC68,'Scen 8'!BC68,'Scen 9'!BC68)-\nCHOOSE($L$2,'Scen 1'!BC68,'Scen 2'!BC68,'Scen 3'!BC68,'Scen 4'!BC68,'Scen 5'!BC68,'Scen 6'!BC68,'Scen 7'!BC68,'Scen 8'!BC68,'Scen 9'!BC68),\"\")","v":14.159124654861898},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD68,'Scen 2'!BD68,'Scen 3'!BD68,'Scen 4'!BD68,'Scen 5'!BD68,'Scen 6'!BD68,'Scen 7'!BD68,'Scen 8'!BD68,'Scen 9'!BD68)-\nCHOOSE($L$2,'Scen 1'!BD68,'Scen 2'!BD68,'Scen 3'!BD68,'Scen 4'!BD68,'Scen 5'!BD68,'Scen 6'!BD68,'Scen 7'!BD68,'Scen 8'!BD68,'Scen 9'!BD68),\"\")","v":14.583898337860319},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE68,'Scen 2'!BE68,'Scen 3'!BE68,'Scen 4'!BE68,'Scen 5'!BE68,'Scen 6'!BE68,'Scen 7'!BE68,'Scen 8'!BE68,'Scen 9'!BE68)-\nCHOOSE($L$2,'Scen 1'!BE68,'Scen 2'!BE68,'Scen 3'!BE68,'Scen 4'!BE68,'Scen 5'!BE68,'Scen 6'!BE68,'Scen 7'!BE68,'Scen 8'!BE68,'Scen 9'!BE68),\"\")","v":15.021415282331418},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF68,'Scen 2'!BF68,'Scen 3'!BF68,'Scen 4'!BF68,'Scen 5'!BF68,'Scen 6'!BF68,'Scen 7'!BF68,'Scen 8'!BF68,'Scen 9'!BF68)-\nCHOOSE($L$2,'Scen 1'!BF68,'Scen 2'!BF68,'Scen 3'!BF68,'Scen 4'!BF68,'Scen 5'!BF68,'Scen 6'!BF68,'Scen 7'!BF68,'Scen 8'!BF68,'Scen 9'!BF68),\"\")","v":15.472057740234959},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG68,'Scen 2'!BG68,'Scen 3'!BG68,'Scen 4'!BG68,'Scen 5'!BG68,'Scen 6'!BG68,'Scen 7'!BG68,'Scen 8'!BG68,'Scen 9'!BG68)-\nCHOOSE($L$2,'Scen 1'!BG68,'Scen 2'!BG68,'Scen 3'!BG68,'Scen 4'!BG68,'Scen 5'!BG68,'Scen 6'!BG68,'Scen 7'!BG68,'Scen 8'!BG68,'Scen 9'!BG68),\"\")","v":15.936219472385346},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH68,'Scen 2'!BH68,'Scen 3'!BH68,'Scen 4'!BH68,'Scen 5'!BH68,'Scen 6'!BH68,'Scen 7'!BH68,'Scen 8'!BH68,'Scen 9'!BH68)-\nCHOOSE($L$2,'Scen 1'!BH68,'Scen 2'!BH68,'Scen 3'!BH68,'Scen 4'!BH68,'Scen 5'!BH68,'Scen 6'!BH68,'Scen 7'!BH68,'Scen 8'!BH68,'Scen 9'!BH68),\"\")","v":16.414306056551141},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI68,'Scen 2'!BI68,'Scen 3'!BI68,'Scen 4'!BI68,'Scen 5'!BI68,'Scen 6'!BI68,'Scen 7'!BI68,'Scen 8'!BI68,'Scen 9'!BI68)-\nCHOOSE($L$2,'Scen 1'!BI68,'Scen 2'!BI68,'Scen 3'!BI68,'Scen 4'!BI68,'Scen 5'!BI68,'Scen 6'!BI68,'Scen 7'!BI68,'Scen 8'!BI68,'Scen 9'!BI68),\"\")","v":16.906735238247165},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ68,'Scen 2'!BJ68,'Scen 3'!BJ68,'Scen 4'!BJ68,'Scen 5'!BJ68,'Scen 6'!BJ68,'Scen 7'!BJ68,'Scen 8'!BJ68,'Scen 9'!BJ68)-\nCHOOSE($L$2,'Scen 1'!BJ68,'Scen 2'!BJ68,'Scen 3'!BJ68,'Scen 4'!BJ68,'Scen 5'!BJ68,'Scen 6'!BJ68,'Scen 7'!BJ68,'Scen 8'!BJ68,'Scen 9'!BJ68),\"\")","v":17.413937295394135}]
[null,null,null,null,"Category 2 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA69,'Scen 2'!AA69,'Scen 3'!AA69,'Scen 4'!AA69,'Scen 5'!AA69,'Scen 6'!AA69,'Scen 7'!AA69,'Scen 8'!AA69,'Scen 9'!AA69)-\nCHOOSE($L$2,'Scen 1'!AA69,'Scen 2'!AA69,'Scen 3'!AA69,'Scen 4'!AA69,'Scen 5'!AA69,'Scen 6'!AA69,'Scen 7'!AA69,'Scen 8'!AA69,'Scen 9'!AA69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB69,'Scen 2'!AB69,'Scen 3'!AB69,'Scen 4'!AB69,'Scen 5'!AB69,'Scen 6'!AB69,'Scen 7'!AB69,'Scen 8'!AB69,'Scen 9'!AB69)-\nCHOOSE($L$2,'Scen 1'!AB69,'Scen 2'!AB69,'Scen 3'!AB69,'Scen 4'!AB69,'Scen 5'!AB69,'Scen 6'!AB69,'Scen 7'!AB69,'Scen 8'!AB69,'Scen 9'!AB69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC69,'Scen 2'!AC69,'Scen 3'!AC69,'Scen 4'!AC69,'Scen 5'!AC69,'Scen 6'!AC69,'Scen 7'!AC69,'Scen 8'!AC69,'Scen 9'!AC69)-\nCHOOSE($L$2,'Scen 1'!AC69,'Scen 2'!AC69,'Scen 3'!AC69,'Scen 4'!AC69,'Scen 5'!AC69,'Scen 6'!AC69,'Scen 7'!AC69,'Scen 8'!AC69,'Scen 9'!AC69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD69,'Scen 2'!AD69,'Scen 3'!AD69,'Scen 4'!AD69,'Scen 5'!AD69,'Scen 6'!AD69,'Scen 7'!AD69,'Scen 8'!AD69,'Scen 9'!AD69)-\nCHOOSE($L$2,'Scen 1'!AD69,'Scen 2'!AD69,'Scen 3'!AD69,'Scen 4'!AD69,'Scen 5'!AD69,'Scen 6'!AD69,'Scen 7'!AD69,'Scen 8'!AD69,'Scen 9'!AD69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE69,'Scen 2'!AE69,'Scen 3'!AE69,'Scen 4'!AE69,'Scen 5'!AE69,'Scen 6'!AE69,'Scen 7'!AE69,'Scen 8'!AE69,'Scen 9'!AE69)-\nCHOOSE($L$2,'Scen 1'!AE69,'Scen 2'!AE69,'Scen 3'!AE69,'Scen 4'!AE69,'Scen 5'!AE69,'Scen 6'!AE69,'Scen 7'!AE69,'Scen 8'!AE69,'Scen 9'!AE69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF69,'Scen 2'!AF69,'Scen 3'!AF69,'Scen 4'!AF69,'Scen 5'!AF69,'Scen 6'!AF69,'Scen 7'!AF69,'Scen 8'!AF69,'Scen 9'!AF69)-\nCHOOSE($L$2,'Scen 1'!AF69,'Scen 2'!AF69,'Scen 3'!AF69,'Scen 4'!AF69,'Scen 5'!AF69,'Scen 6'!AF69,'Scen 7'!AF69,'Scen 8'!AF69,'Scen 9'!AF69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG69,'Scen 2'!AG69,'Scen 3'!AG69,'Scen 4'!AG69,'Scen 5'!AG69,'Scen 6'!AG69,'Scen 7'!AG69,'Scen 8'!AG69,'Scen 9'!AG69)-\nCHOOSE($L$2,'Scen 1'!AG69,'Scen 2'!AG69,'Scen 3'!AG69,'Scen 4'!AG69,'Scen 5'!AG69,'Scen 6'!AG69,'Scen 7'!AG69,'Scen 8'!AG69,'Scen 9'!AG69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH69,'Scen 2'!AH69,'Scen 3'!AH69,'Scen 4'!AH69,'Scen 5'!AH69,'Scen 6'!AH69,'Scen 7'!AH69,'Scen 8'!AH69,'Scen 9'!AH69)-\nCHOOSE($L$2,'Scen 1'!AH69,'Scen 2'!AH69,'Scen 3'!AH69,'Scen 4'!AH69,'Scen 5'!AH69,'Scen 6'!AH69,'Scen 7'!AH69,'Scen 8'!AH69,'Scen 9'!AH69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI69,'Scen 2'!AI69,'Scen 3'!AI69,'Scen 4'!AI69,'Scen 5'!AI69,'Scen 6'!AI69,'Scen 7'!AI69,'Scen 8'!AI69,'Scen 9'!AI69)-\nCHOOSE($L$2,'Scen 1'!AI69,'Scen 2'!AI69,'Scen 3'!AI69,'Scen 4'!AI69,'Scen 5'!AI69,'Scen 6'!AI69,'Scen 7'!AI69,'Scen 8'!AI69,'Scen 9'!AI69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ69,'Scen 2'!AJ69,'Scen 3'!AJ69,'Scen 4'!AJ69,'Scen 5'!AJ69,'Scen 6'!AJ69,'Scen 7'!AJ69,'Scen 8'!AJ69,'Scen 9'!AJ69)-\nCHOOSE($L$2,'Scen 1'!AJ69,'Scen 2'!AJ69,'Scen 3'!AJ69,'Scen 4'!AJ69,'Scen 5'!AJ69,'Scen 6'!AJ69,'Scen 7'!AJ69,'Scen 8'!AJ69,'Scen 9'!AJ69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK69,'Scen 2'!AK69,'Scen 3'!AK69,'Scen 4'!AK69,'Scen 5'!AK69,'Scen 6'!AK69,'Scen 7'!AK69,'Scen 8'!AK69,'Scen 9'!AK69)-\nCHOOSE($L$2,'Scen 1'!AK69,'Scen 2'!AK69,'Scen 3'!AK69,'Scen 4'!AK69,'Scen 5'!AK69,'Scen 6'!AK69,'Scen 7'!AK69,'Scen 8'!AK69,'Scen 9'!AK69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL69,'Scen 2'!AL69,'Scen 3'!AL69,'Scen 4'!AL69,'Scen 5'!AL69,'Scen 6'!AL69,'Scen 7'!AL69,'Scen 8'!AL69,'Scen 9'!AL69)-\nCHOOSE($L$2,'Scen 1'!AL69,'Scen 2'!AL69,'Scen 3'!AL69,'Scen 4'!AL69,'Scen 5'!AL69,'Scen 6'!AL69,'Scen 7'!AL69,'Scen 8'!AL69,'Scen 9'!AL69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM69,'Scen 2'!AM69,'Scen 3'!AM69,'Scen 4'!AM69,'Scen 5'!AM69,'Scen 6'!AM69,'Scen 7'!AM69,'Scen 8'!AM69,'Scen 9'!AM69)-\nCHOOSE($L$2,'Scen 1'!AM69,'Scen 2'!AM69,'Scen 3'!AM69,'Scen 4'!AM69,'Scen 5'!AM69,'Scen 6'!AM69,'Scen 7'!AM69,'Scen 8'!AM69,'Scen 9'!AM69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN69,'Scen 2'!AN69,'Scen 3'!AN69,'Scen 4'!AN69,'Scen 5'!AN69,'Scen 6'!AN69,'Scen 7'!AN69,'Scen 8'!AN69,'Scen 9'!AN69)-\nCHOOSE($L$2,'Scen 1'!AN69,'Scen 2'!AN69,'Scen 3'!AN69,'Scen 4'!AN69,'Scen 5'!AN69,'Scen 6'!AN69,'Scen 7'!AN69,'Scen 8'!AN69,'Scen 9'!AN69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO69,'Scen 2'!AO69,'Scen 3'!AO69,'Scen 4'!AO69,'Scen 5'!AO69,'Scen 6'!AO69,'Scen 7'!AO69,'Scen 8'!AO69,'Scen 9'!AO69)-\nCHOOSE($L$2,'Scen 1'!AO69,'Scen 2'!AO69,'Scen 3'!AO69,'Scen 4'!AO69,'Scen 5'!AO69,'Scen 6'!AO69,'Scen 7'!AO69,'Scen 8'!AO69,'Scen 9'!AO69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP69,'Scen 2'!AP69,'Scen 3'!AP69,'Scen 4'!AP69,'Scen 5'!AP69,'Scen 6'!AP69,'Scen 7'!AP69,'Scen 8'!AP69,'Scen 9'!AP69)-\nCHOOSE($L$2,'Scen 1'!AP69,'Scen 2'!AP69,'Scen 3'!AP69,'Scen 4'!AP69,'Scen 5'!AP69,'Scen 6'!AP69,'Scen 7'!AP69,'Scen 8'!AP69,'Scen 9'!AP69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ69,'Scen 2'!AQ69,'Scen 3'!AQ69,'Scen 4'!AQ69,'Scen 5'!AQ69,'Scen 6'!AQ69,'Scen 7'!AQ69,'Scen 8'!AQ69,'Scen 9'!AQ69)-\nCHOOSE($L$2,'Scen 1'!AQ69,'Scen 2'!AQ69,'Scen 3'!AQ69,'Scen 4'!AQ69,'Scen 5'!AQ69,'Scen 6'!AQ69,'Scen 7'!AQ69,'Scen 8'!AQ69,'Scen 9'!AQ69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR69,'Scen 2'!AR69,'Scen 3'!AR69,'Scen 4'!AR69,'Scen 5'!AR69,'Scen 6'!AR69,'Scen 7'!AR69,'Scen 8'!AR69,'Scen 9'!AR69)-\nCHOOSE($L$2,'Scen 1'!AR69,'Scen 2'!AR69,'Scen 3'!AR69,'Scen 4'!AR69,'Scen 5'!AR69,'Scen 6'!AR69,'Scen 7'!AR69,'Scen 8'!AR69,'Scen 9'!AR69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS69,'Scen 2'!AS69,'Scen 3'!AS69,'Scen 4'!AS69,'Scen 5'!AS69,'Scen 6'!AS69,'Scen 7'!AS69,'Scen 8'!AS69,'Scen 9'!AS69)-\nCHOOSE($L$2,'Scen 1'!AS69,'Scen 2'!AS69,'Scen 3'!AS69,'Scen 4'!AS69,'Scen 5'!AS69,'Scen 6'!AS69,'Scen 7'!AS69,'Scen 8'!AS69,'Scen 9'!AS69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT69,'Scen 2'!AT69,'Scen 3'!AT69,'Scen 4'!AT69,'Scen 5'!AT69,'Scen 6'!AT69,'Scen 7'!AT69,'Scen 8'!AT69,'Scen 9'!AT69)-\nCHOOSE($L$2,'Scen 1'!AT69,'Scen 2'!AT69,'Scen 3'!AT69,'Scen 4'!AT69,'Scen 5'!AT69,'Scen 6'!AT69,'Scen 7'!AT69,'Scen 8'!AT69,'Scen 9'!AT69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU69,'Scen 2'!AU69,'Scen 3'!AU69,'Scen 4'!AU69,'Scen 5'!AU69,'Scen 6'!AU69,'Scen 7'!AU69,'Scen 8'!AU69,'Scen 9'!AU69)-\nCHOOSE($L$2,'Scen 1'!AU69,'Scen 2'!AU69,'Scen 3'!AU69,'Scen 4'!AU69,'Scen 5'!AU69,'Scen 6'!AU69,'Scen 7'!AU69,'Scen 8'!AU69,'Scen 9'!AU69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV69,'Scen 2'!AV69,'Scen 3'!AV69,'Scen 4'!AV69,'Scen 5'!AV69,'Scen 6'!AV69,'Scen 7'!AV69,'Scen 8'!AV69,'Scen 9'!AV69)-\nCHOOSE($L$2,'Scen 1'!AV69,'Scen 2'!AV69,'Scen 3'!AV69,'Scen 4'!AV69,'Scen 5'!AV69,'Scen 6'!AV69,'Scen 7'!AV69,'Scen 8'!AV69,'Scen 9'!AV69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW69,'Scen 2'!AW69,'Scen 3'!AW69,'Scen 4'!AW69,'Scen 5'!AW69,'Scen 6'!AW69,'Scen 7'!AW69,'Scen 8'!AW69,'Scen 9'!AW69)-\nCHOOSE($L$2,'Scen 1'!AW69,'Scen 2'!AW69,'Scen 3'!AW69,'Scen 4'!AW69,'Scen 5'!AW69,'Scen 6'!AW69,'Scen 7'!AW69,'Scen 8'!AW69,'Scen 9'!AW69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX69,'Scen 2'!AX69,'Scen 3'!AX69,'Scen 4'!AX69,'Scen 5'!AX69,'Scen 6'!AX69,'Scen 7'!AX69,'Scen 8'!AX69,'Scen 9'!AX69)-\nCHOOSE($L$2,'Scen 1'!AX69,'Scen 2'!AX69,'Scen 3'!AX69,'Scen 4'!AX69,'Scen 5'!AX69,'Scen 6'!AX69,'Scen 7'!AX69,'Scen 8'!AX69,'Scen 9'!AX69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY69,'Scen 2'!AY69,'Scen 3'!AY69,'Scen 4'!AY69,'Scen 5'!AY69,'Scen 6'!AY69,'Scen 7'!AY69,'Scen 8'!AY69,'Scen 9'!AY69)-\nCHOOSE($L$2,'Scen 1'!AY69,'Scen 2'!AY69,'Scen 3'!AY69,'Scen 4'!AY69,'Scen 5'!AY69,'Scen 6'!AY69,'Scen 7'!AY69,'Scen 8'!AY69,'Scen 9'!AY69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ69,'Scen 2'!AZ69,'Scen 3'!AZ69,'Scen 4'!AZ69,'Scen 5'!AZ69,'Scen 6'!AZ69,'Scen 7'!AZ69,'Scen 8'!AZ69,'Scen 9'!AZ69)-\nCHOOSE($L$2,'Scen 1'!AZ69,'Scen 2'!AZ69,'Scen 3'!AZ69,'Scen 4'!AZ69,'Scen 5'!AZ69,'Scen 6'!AZ69,'Scen 7'!AZ69,'Scen 8'!AZ69,'Scen 9'!AZ69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA69,'Scen 2'!BA69,'Scen 3'!BA69,'Scen 4'!BA69,'Scen 5'!BA69,'Scen 6'!BA69,'Scen 7'!BA69,'Scen 8'!BA69,'Scen 9'!BA69)-\nCHOOSE($L$2,'Scen 1'!BA69,'Scen 2'!BA69,'Scen 3'!BA69,'Scen 4'!BA69,'Scen 5'!BA69,'Scen 6'!BA69,'Scen 7'!BA69,'Scen 8'!BA69,'Scen 9'!BA69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB69,'Scen 2'!BB69,'Scen 3'!BB69,'Scen 4'!BB69,'Scen 5'!BB69,'Scen 6'!BB69,'Scen 7'!BB69,'Scen 8'!BB69,'Scen 9'!BB69)-\nCHOOSE($L$2,'Scen 1'!BB69,'Scen 2'!BB69,'Scen 3'!BB69,'Scen 4'!BB69,'Scen 5'!BB69,'Scen 6'!BB69,'Scen 7'!BB69,'Scen 8'!BB69,'Scen 9'!BB69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC69,'Scen 2'!BC69,'Scen 3'!BC69,'Scen 4'!BC69,'Scen 5'!BC69,'Scen 6'!BC69,'Scen 7'!BC69,'Scen 8'!BC69,'Scen 9'!BC69)-\nCHOOSE($L$2,'Scen 1'!BC69,'Scen 2'!BC69,'Scen 3'!BC69,'Scen 4'!BC69,'Scen 5'!BC69,'Scen 6'!BC69,'Scen 7'!BC69,'Scen 8'!BC69,'Scen 9'!BC69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD69,'Scen 2'!BD69,'Scen 3'!BD69,'Scen 4'!BD69,'Scen 5'!BD69,'Scen 6'!BD69,'Scen 7'!BD69,'Scen 8'!BD69,'Scen 9'!BD69)-\nCHOOSE($L$2,'Scen 1'!BD69,'Scen 2'!BD69,'Scen 3'!BD69,'Scen 4'!BD69,'Scen 5'!BD69,'Scen 6'!BD69,'Scen 7'!BD69,'Scen 8'!BD69,'Scen 9'!BD69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE69,'Scen 2'!BE69,'Scen 3'!BE69,'Scen 4'!BE69,'Scen 5'!BE69,'Scen 6'!BE69,'Scen 7'!BE69,'Scen 8'!BE69,'Scen 9'!BE69)-\nCHOOSE($L$2,'Scen 1'!BE69,'Scen 2'!BE69,'Scen 3'!BE69,'Scen 4'!BE69,'Scen 5'!BE69,'Scen 6'!BE69,'Scen 7'!BE69,'Scen 8'!BE69,'Scen 9'!BE69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF69,'Scen 2'!BF69,'Scen 3'!BF69,'Scen 4'!BF69,'Scen 5'!BF69,'Scen 6'!BF69,'Scen 7'!BF69,'Scen 8'!BF69,'Scen 9'!BF69)-\nCHOOSE($L$2,'Scen 1'!BF69,'Scen 2'!BF69,'Scen 3'!BF69,'Scen 4'!BF69,'Scen 5'!BF69,'Scen 6'!BF69,'Scen 7'!BF69,'Scen 8'!BF69,'Scen 9'!BF69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG69,'Scen 2'!BG69,'Scen 3'!BG69,'Scen 4'!BG69,'Scen 5'!BG69,'Scen 6'!BG69,'Scen 7'!BG69,'Scen 8'!BG69,'Scen 9'!BG69)-\nCHOOSE($L$2,'Scen 1'!BG69,'Scen 2'!BG69,'Scen 3'!BG69,'Scen 4'!BG69,'Scen 5'!BG69,'Scen 6'!BG69,'Scen 7'!BG69,'Scen 8'!BG69,'Scen 9'!BG69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH69,'Scen 2'!BH69,'Scen 3'!BH69,'Scen 4'!BH69,'Scen 5'!BH69,'Scen 6'!BH69,'Scen 7'!BH69,'Scen 8'!BH69,'Scen 9'!BH69)-\nCHOOSE($L$2,'Scen 1'!BH69,'Scen 2'!BH69,'Scen 3'!BH69,'Scen 4'!BH69,'Scen 5'!BH69,'Scen 6'!BH69,'Scen 7'!BH69,'Scen 8'!BH69,'Scen 9'!BH69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI69,'Scen 2'!BI69,'Scen 3'!BI69,'Scen 4'!BI69,'Scen 5'!BI69,'Scen 6'!BI69,'Scen 7'!BI69,'Scen 8'!BI69,'Scen 9'!BI69)-\nCHOOSE($L$2,'Scen 1'!BI69,'Scen 2'!BI69,'Scen 3'!BI69,'Scen 4'!BI69,'Scen 5'!BI69,'Scen 6'!BI69,'Scen 7'!BI69,'Scen 8'!BI69,'Scen 9'!BI69),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ69,'Scen 2'!BJ69,'Scen 3'!BJ69,'Scen 4'!BJ69,'Scen 5'!BJ69,'Scen 6'!BJ69,'Scen 7'!BJ69,'Scen 8'!BJ69,'Scen 9'!BJ69)-\nCHOOSE($L$2,'Scen 1'!BJ69,'Scen 2'!BJ69,'Scen 3'!BJ69,'Scen 4'!BJ69,'Scen 5'!BJ69,'Scen 6'!BJ69,'Scen 7'!BJ69,'Scen 8'!BJ69,'Scen 9'!BJ69),\"\")","v":0}]
[null,null,null,null,"Category 3 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA70,'Scen 2'!AA70,'Scen 3'!AA70,'Scen 4'!AA70,'Scen 5'!AA70,'Scen 6'!AA70,'Scen 7'!AA70,'Scen 8'!AA70,'Scen 9'!AA70)-\nCHOOSE($L$2,'Scen 1'!AA70,'Scen 2'!AA70,'Scen 3'!AA70,'Scen 4'!AA70,'Scen 5'!AA70,'Scen 6'!AA70,'Scen 7'!AA70,'Scen 8'!AA70,'Scen 9'!AA70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB70,'Scen 2'!AB70,'Scen 3'!AB70,'Scen 4'!AB70,'Scen 5'!AB70,'Scen 6'!AB70,'Scen 7'!AB70,'Scen 8'!AB70,'Scen 9'!AB70)-\nCHOOSE($L$2,'Scen 1'!AB70,'Scen 2'!AB70,'Scen 3'!AB70,'Scen 4'!AB70,'Scen 5'!AB70,'Scen 6'!AB70,'Scen 7'!AB70,'Scen 8'!AB70,'Scen 9'!AB70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC70,'Scen 2'!AC70,'Scen 3'!AC70,'Scen 4'!AC70,'Scen 5'!AC70,'Scen 6'!AC70,'Scen 7'!AC70,'Scen 8'!AC70,'Scen 9'!AC70)-\nCHOOSE($L$2,'Scen 1'!AC70,'Scen 2'!AC70,'Scen 3'!AC70,'Scen 4'!AC70,'Scen 5'!AC70,'Scen 6'!AC70,'Scen 7'!AC70,'Scen 8'!AC70,'Scen 9'!AC70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD70,'Scen 2'!AD70,'Scen 3'!AD70,'Scen 4'!AD70,'Scen 5'!AD70,'Scen 6'!AD70,'Scen 7'!AD70,'Scen 8'!AD70,'Scen 9'!AD70)-\nCHOOSE($L$2,'Scen 1'!AD70,'Scen 2'!AD70,'Scen 3'!AD70,'Scen 4'!AD70,'Scen 5'!AD70,'Scen 6'!AD70,'Scen 7'!AD70,'Scen 8'!AD70,'Scen 9'!AD70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE70,'Scen 2'!AE70,'Scen 3'!AE70,'Scen 4'!AE70,'Scen 5'!AE70,'Scen 6'!AE70,'Scen 7'!AE70,'Scen 8'!AE70,'Scen 9'!AE70)-\nCHOOSE($L$2,'Scen 1'!AE70,'Scen 2'!AE70,'Scen 3'!AE70,'Scen 4'!AE70,'Scen 5'!AE70,'Scen 6'!AE70,'Scen 7'!AE70,'Scen 8'!AE70,'Scen 9'!AE70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF70,'Scen 2'!AF70,'Scen 3'!AF70,'Scen 4'!AF70,'Scen 5'!AF70,'Scen 6'!AF70,'Scen 7'!AF70,'Scen 8'!AF70,'Scen 9'!AF70)-\nCHOOSE($L$2,'Scen 1'!AF70,'Scen 2'!AF70,'Scen 3'!AF70,'Scen 4'!AF70,'Scen 5'!AF70,'Scen 6'!AF70,'Scen 7'!AF70,'Scen 8'!AF70,'Scen 9'!AF70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG70,'Scen 2'!AG70,'Scen 3'!AG70,'Scen 4'!AG70,'Scen 5'!AG70,'Scen 6'!AG70,'Scen 7'!AG70,'Scen 8'!AG70,'Scen 9'!AG70)-\nCHOOSE($L$2,'Scen 1'!AG70,'Scen 2'!AG70,'Scen 3'!AG70,'Scen 4'!AG70,'Scen 5'!AG70,'Scen 6'!AG70,'Scen 7'!AG70,'Scen 8'!AG70,'Scen 9'!AG70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH70,'Scen 2'!AH70,'Scen 3'!AH70,'Scen 4'!AH70,'Scen 5'!AH70,'Scen 6'!AH70,'Scen 7'!AH70,'Scen 8'!AH70,'Scen 9'!AH70)-\nCHOOSE($L$2,'Scen 1'!AH70,'Scen 2'!AH70,'Scen 3'!AH70,'Scen 4'!AH70,'Scen 5'!AH70,'Scen 6'!AH70,'Scen 7'!AH70,'Scen 8'!AH70,'Scen 9'!AH70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI70,'Scen 2'!AI70,'Scen 3'!AI70,'Scen 4'!AI70,'Scen 5'!AI70,'Scen 6'!AI70,'Scen 7'!AI70,'Scen 8'!AI70,'Scen 9'!AI70)-\nCHOOSE($L$2,'Scen 1'!AI70,'Scen 2'!AI70,'Scen 3'!AI70,'Scen 4'!AI70,'Scen 5'!AI70,'Scen 6'!AI70,'Scen 7'!AI70,'Scen 8'!AI70,'Scen 9'!AI70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ70,'Scen 2'!AJ70,'Scen 3'!AJ70,'Scen 4'!AJ70,'Scen 5'!AJ70,'Scen 6'!AJ70,'Scen 7'!AJ70,'Scen 8'!AJ70,'Scen 9'!AJ70)-\nCHOOSE($L$2,'Scen 1'!AJ70,'Scen 2'!AJ70,'Scen 3'!AJ70,'Scen 4'!AJ70,'Scen 5'!AJ70,'Scen 6'!AJ70,'Scen 7'!AJ70,'Scen 8'!AJ70,'Scen 9'!AJ70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK70,'Scen 2'!AK70,'Scen 3'!AK70,'Scen 4'!AK70,'Scen 5'!AK70,'Scen 6'!AK70,'Scen 7'!AK70,'Scen 8'!AK70,'Scen 9'!AK70)-\nCHOOSE($L$2,'Scen 1'!AK70,'Scen 2'!AK70,'Scen 3'!AK70,'Scen 4'!AK70,'Scen 5'!AK70,'Scen 6'!AK70,'Scen 7'!AK70,'Scen 8'!AK70,'Scen 9'!AK70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL70,'Scen 2'!AL70,'Scen 3'!AL70,'Scen 4'!AL70,'Scen 5'!AL70,'Scen 6'!AL70,'Scen 7'!AL70,'Scen 8'!AL70,'Scen 9'!AL70)-\nCHOOSE($L$2,'Scen 1'!AL70,'Scen 2'!AL70,'Scen 3'!AL70,'Scen 4'!AL70,'Scen 5'!AL70,'Scen 6'!AL70,'Scen 7'!AL70,'Scen 8'!AL70,'Scen 9'!AL70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM70,'Scen 2'!AM70,'Scen 3'!AM70,'Scen 4'!AM70,'Scen 5'!AM70,'Scen 6'!AM70,'Scen 7'!AM70,'Scen 8'!AM70,'Scen 9'!AM70)-\nCHOOSE($L$2,'Scen 1'!AM70,'Scen 2'!AM70,'Scen 3'!AM70,'Scen 4'!AM70,'Scen 5'!AM70,'Scen 6'!AM70,'Scen 7'!AM70,'Scen 8'!AM70,'Scen 9'!AM70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN70,'Scen 2'!AN70,'Scen 3'!AN70,'Scen 4'!AN70,'Scen 5'!AN70,'Scen 6'!AN70,'Scen 7'!AN70,'Scen 8'!AN70,'Scen 9'!AN70)-\nCHOOSE($L$2,'Scen 1'!AN70,'Scen 2'!AN70,'Scen 3'!AN70,'Scen 4'!AN70,'Scen 5'!AN70,'Scen 6'!AN70,'Scen 7'!AN70,'Scen 8'!AN70,'Scen 9'!AN70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO70,'Scen 2'!AO70,'Scen 3'!AO70,'Scen 4'!AO70,'Scen 5'!AO70,'Scen 6'!AO70,'Scen 7'!AO70,'Scen 8'!AO70,'Scen 9'!AO70)-\nCHOOSE($L$2,'Scen 1'!AO70,'Scen 2'!AO70,'Scen 3'!AO70,'Scen 4'!AO70,'Scen 5'!AO70,'Scen 6'!AO70,'Scen 7'!AO70,'Scen 8'!AO70,'Scen 9'!AO70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP70,'Scen 2'!AP70,'Scen 3'!AP70,'Scen 4'!AP70,'Scen 5'!AP70,'Scen 6'!AP70,'Scen 7'!AP70,'Scen 8'!AP70,'Scen 9'!AP70)-\nCHOOSE($L$2,'Scen 1'!AP70,'Scen 2'!AP70,'Scen 3'!AP70,'Scen 4'!AP70,'Scen 5'!AP70,'Scen 6'!AP70,'Scen 7'!AP70,'Scen 8'!AP70,'Scen 9'!AP70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ70,'Scen 2'!AQ70,'Scen 3'!AQ70,'Scen 4'!AQ70,'Scen 5'!AQ70,'Scen 6'!AQ70,'Scen 7'!AQ70,'Scen 8'!AQ70,'Scen 9'!AQ70)-\nCHOOSE($L$2,'Scen 1'!AQ70,'Scen 2'!AQ70,'Scen 3'!AQ70,'Scen 4'!AQ70,'Scen 5'!AQ70,'Scen 6'!AQ70,'Scen 7'!AQ70,'Scen 8'!AQ70,'Scen 9'!AQ70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR70,'Scen 2'!AR70,'Scen 3'!AR70,'Scen 4'!AR70,'Scen 5'!AR70,'Scen 6'!AR70,'Scen 7'!AR70,'Scen 8'!AR70,'Scen 9'!AR70)-\nCHOOSE($L$2,'Scen 1'!AR70,'Scen 2'!AR70,'Scen 3'!AR70,'Scen 4'!AR70,'Scen 5'!AR70,'Scen 6'!AR70,'Scen 7'!AR70,'Scen 8'!AR70,'Scen 9'!AR70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS70,'Scen 2'!AS70,'Scen 3'!AS70,'Scen 4'!AS70,'Scen 5'!AS70,'Scen 6'!AS70,'Scen 7'!AS70,'Scen 8'!AS70,'Scen 9'!AS70)-\nCHOOSE($L$2,'Scen 1'!AS70,'Scen 2'!AS70,'Scen 3'!AS70,'Scen 4'!AS70,'Scen 5'!AS70,'Scen 6'!AS70,'Scen 7'!AS70,'Scen 8'!AS70,'Scen 9'!AS70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT70,'Scen 2'!AT70,'Scen 3'!AT70,'Scen 4'!AT70,'Scen 5'!AT70,'Scen 6'!AT70,'Scen 7'!AT70,'Scen 8'!AT70,'Scen 9'!AT70)-\nCHOOSE($L$2,'Scen 1'!AT70,'Scen 2'!AT70,'Scen 3'!AT70,'Scen 4'!AT70,'Scen 5'!AT70,'Scen 6'!AT70,'Scen 7'!AT70,'Scen 8'!AT70,'Scen 9'!AT70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU70,'Scen 2'!AU70,'Scen 3'!AU70,'Scen 4'!AU70,'Scen 5'!AU70,'Scen 6'!AU70,'Scen 7'!AU70,'Scen 8'!AU70,'Scen 9'!AU70)-\nCHOOSE($L$2,'Scen 1'!AU70,'Scen 2'!AU70,'Scen 3'!AU70,'Scen 4'!AU70,'Scen 5'!AU70,'Scen 6'!AU70,'Scen 7'!AU70,'Scen 8'!AU70,'Scen 9'!AU70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV70,'Scen 2'!AV70,'Scen 3'!AV70,'Scen 4'!AV70,'Scen 5'!AV70,'Scen 6'!AV70,'Scen 7'!AV70,'Scen 8'!AV70,'Scen 9'!AV70)-\nCHOOSE($L$2,'Scen 1'!AV70,'Scen 2'!AV70,'Scen 3'!AV70,'Scen 4'!AV70,'Scen 5'!AV70,'Scen 6'!AV70,'Scen 7'!AV70,'Scen 8'!AV70,'Scen 9'!AV70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW70,'Scen 2'!AW70,'Scen 3'!AW70,'Scen 4'!AW70,'Scen 5'!AW70,'Scen 6'!AW70,'Scen 7'!AW70,'Scen 8'!AW70,'Scen 9'!AW70)-\nCHOOSE($L$2,'Scen 1'!AW70,'Scen 2'!AW70,'Scen 3'!AW70,'Scen 4'!AW70,'Scen 5'!AW70,'Scen 6'!AW70,'Scen 7'!AW70,'Scen 8'!AW70,'Scen 9'!AW70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX70,'Scen 2'!AX70,'Scen 3'!AX70,'Scen 4'!AX70,'Scen 5'!AX70,'Scen 6'!AX70,'Scen 7'!AX70,'Scen 8'!AX70,'Scen 9'!AX70)-\nCHOOSE($L$2,'Scen 1'!AX70,'Scen 2'!AX70,'Scen 3'!AX70,'Scen 4'!AX70,'Scen 5'!AX70,'Scen 6'!AX70,'Scen 7'!AX70,'Scen 8'!AX70,'Scen 9'!AX70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY70,'Scen 2'!AY70,'Scen 3'!AY70,'Scen 4'!AY70,'Scen 5'!AY70,'Scen 6'!AY70,'Scen 7'!AY70,'Scen 8'!AY70,'Scen 9'!AY70)-\nCHOOSE($L$2,'Scen 1'!AY70,'Scen 2'!AY70,'Scen 3'!AY70,'Scen 4'!AY70,'Scen 5'!AY70,'Scen 6'!AY70,'Scen 7'!AY70,'Scen 8'!AY70,'Scen 9'!AY70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ70,'Scen 2'!AZ70,'Scen 3'!AZ70,'Scen 4'!AZ70,'Scen 5'!AZ70,'Scen 6'!AZ70,'Scen 7'!AZ70,'Scen 8'!AZ70,'Scen 9'!AZ70)-\nCHOOSE($L$2,'Scen 1'!AZ70,'Scen 2'!AZ70,'Scen 3'!AZ70,'Scen 4'!AZ70,'Scen 5'!AZ70,'Scen 6'!AZ70,'Scen 7'!AZ70,'Scen 8'!AZ70,'Scen 9'!AZ70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA70,'Scen 2'!BA70,'Scen 3'!BA70,'Scen 4'!BA70,'Scen 5'!BA70,'Scen 6'!BA70,'Scen 7'!BA70,'Scen 8'!BA70,'Scen 9'!BA70)-\nCHOOSE($L$2,'Scen 1'!BA70,'Scen 2'!BA70,'Scen 3'!BA70,'Scen 4'!BA70,'Scen 5'!BA70,'Scen 6'!BA70,'Scen 7'!BA70,'Scen 8'!BA70,'Scen 9'!BA70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB70,'Scen 2'!BB70,'Scen 3'!BB70,'Scen 4'!BB70,'Scen 5'!BB70,'Scen 6'!BB70,'Scen 7'!BB70,'Scen 8'!BB70,'Scen 9'!BB70)-\nCHOOSE($L$2,'Scen 1'!BB70,'Scen 2'!BB70,'Scen 3'!BB70,'Scen 4'!BB70,'Scen 5'!BB70,'Scen 6'!BB70,'Scen 7'!BB70,'Scen 8'!BB70,'Scen 9'!BB70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC70,'Scen 2'!BC70,'Scen 3'!BC70,'Scen 4'!BC70,'Scen 5'!BC70,'Scen 6'!BC70,'Scen 7'!BC70,'Scen 8'!BC70,'Scen 9'!BC70)-\nCHOOSE($L$2,'Scen 1'!BC70,'Scen 2'!BC70,'Scen 3'!BC70,'Scen 4'!BC70,'Scen 5'!BC70,'Scen 6'!BC70,'Scen 7'!BC70,'Scen 8'!BC70,'Scen 9'!BC70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD70,'Scen 2'!BD70,'Scen 3'!BD70,'Scen 4'!BD70,'Scen 5'!BD70,'Scen 6'!BD70,'Scen 7'!BD70,'Scen 8'!BD70,'Scen 9'!BD70)-\nCHOOSE($L$2,'Scen 1'!BD70,'Scen 2'!BD70,'Scen 3'!BD70,'Scen 4'!BD70,'Scen 5'!BD70,'Scen 6'!BD70,'Scen 7'!BD70,'Scen 8'!BD70,'Scen 9'!BD70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE70,'Scen 2'!BE70,'Scen 3'!BE70,'Scen 4'!BE70,'Scen 5'!BE70,'Scen 6'!BE70,'Scen 7'!BE70,'Scen 8'!BE70,'Scen 9'!BE70)-\nCHOOSE($L$2,'Scen 1'!BE70,'Scen 2'!BE70,'Scen 3'!BE70,'Scen 4'!BE70,'Scen 5'!BE70,'Scen 6'!BE70,'Scen 7'!BE70,'Scen 8'!BE70,'Scen 9'!BE70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF70,'Scen 2'!BF70,'Scen 3'!BF70,'Scen 4'!BF70,'Scen 5'!BF70,'Scen 6'!BF70,'Scen 7'!BF70,'Scen 8'!BF70,'Scen 9'!BF70)-\nCHOOSE($L$2,'Scen 1'!BF70,'Scen 2'!BF70,'Scen 3'!BF70,'Scen 4'!BF70,'Scen 5'!BF70,'Scen 6'!BF70,'Scen 7'!BF70,'Scen 8'!BF70,'Scen 9'!BF70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG70,'Scen 2'!BG70,'Scen 3'!BG70,'Scen 4'!BG70,'Scen 5'!BG70,'Scen 6'!BG70,'Scen 7'!BG70,'Scen 8'!BG70,'Scen 9'!BG70)-\nCHOOSE($L$2,'Scen 1'!BG70,'Scen 2'!BG70,'Scen 3'!BG70,'Scen 4'!BG70,'Scen 5'!BG70,'Scen 6'!BG70,'Scen 7'!BG70,'Scen 8'!BG70,'Scen 9'!BG70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH70,'Scen 2'!BH70,'Scen 3'!BH70,'Scen 4'!BH70,'Scen 5'!BH70,'Scen 6'!BH70,'Scen 7'!BH70,'Scen 8'!BH70,'Scen 9'!BH70)-\nCHOOSE($L$2,'Scen 1'!BH70,'Scen 2'!BH70,'Scen 3'!BH70,'Scen 4'!BH70,'Scen 5'!BH70,'Scen 6'!BH70,'Scen 7'!BH70,'Scen 8'!BH70,'Scen 9'!BH70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI70,'Scen 2'!BI70,'Scen 3'!BI70,'Scen 4'!BI70,'Scen 5'!BI70,'Scen 6'!BI70,'Scen 7'!BI70,'Scen 8'!BI70,'Scen 9'!BI70)-\nCHOOSE($L$2,'Scen 1'!BI70,'Scen 2'!BI70,'Scen 3'!BI70,'Scen 4'!BI70,'Scen 5'!BI70,'Scen 6'!BI70,'Scen 7'!BI70,'Scen 8'!BI70,'Scen 9'!BI70),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ70,'Scen 2'!BJ70,'Scen 3'!BJ70,'Scen 4'!BJ70,'Scen 5'!BJ70,'Scen 6'!BJ70,'Scen 7'!BJ70,'Scen 8'!BJ70,'Scen 9'!BJ70)-\nCHOOSE($L$2,'Scen 1'!BJ70,'Scen 2'!BJ70,'Scen 3'!BJ70,'Scen 4'!BJ70,'Scen 5'!BJ70,'Scen 6'!BJ70,'Scen 7'!BJ70,'Scen 8'!BJ70,'Scen 9'!BJ70),\"\")","v":0}]
[null,null,null,null,"Category 4 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA71,'Scen 2'!AA71,'Scen 3'!AA71,'Scen 4'!AA71,'Scen 5'!AA71,'Scen 6'!AA71,'Scen 7'!AA71,'Scen 8'!AA71,'Scen 9'!AA71)-\nCHOOSE($L$2,'Scen 1'!AA71,'Scen 2'!AA71,'Scen 3'!AA71,'Scen 4'!AA71,'Scen 5'!AA71,'Scen 6'!AA71,'Scen 7'!AA71,'Scen 8'!AA71,'Scen 9'!AA71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB71,'Scen 2'!AB71,'Scen 3'!AB71,'Scen 4'!AB71,'Scen 5'!AB71,'Scen 6'!AB71,'Scen 7'!AB71,'Scen 8'!AB71,'Scen 9'!AB71)-\nCHOOSE($L$2,'Scen 1'!AB71,'Scen 2'!AB71,'Scen 3'!AB71,'Scen 4'!AB71,'Scen 5'!AB71,'Scen 6'!AB71,'Scen 7'!AB71,'Scen 8'!AB71,'Scen 9'!AB71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC71,'Scen 2'!AC71,'Scen 3'!AC71,'Scen 4'!AC71,'Scen 5'!AC71,'Scen 6'!AC71,'Scen 7'!AC71,'Scen 8'!AC71,'Scen 9'!AC71)-\nCHOOSE($L$2,'Scen 1'!AC71,'Scen 2'!AC71,'Scen 3'!AC71,'Scen 4'!AC71,'Scen 5'!AC71,'Scen 6'!AC71,'Scen 7'!AC71,'Scen 8'!AC71,'Scen 9'!AC71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD71,'Scen 2'!AD71,'Scen 3'!AD71,'Scen 4'!AD71,'Scen 5'!AD71,'Scen 6'!AD71,'Scen 7'!AD71,'Scen 8'!AD71,'Scen 9'!AD71)-\nCHOOSE($L$2,'Scen 1'!AD71,'Scen 2'!AD71,'Scen 3'!AD71,'Scen 4'!AD71,'Scen 5'!AD71,'Scen 6'!AD71,'Scen 7'!AD71,'Scen 8'!AD71,'Scen 9'!AD71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE71,'Scen 2'!AE71,'Scen 3'!AE71,'Scen 4'!AE71,'Scen 5'!AE71,'Scen 6'!AE71,'Scen 7'!AE71,'Scen 8'!AE71,'Scen 9'!AE71)-\nCHOOSE($L$2,'Scen 1'!AE71,'Scen 2'!AE71,'Scen 3'!AE71,'Scen 4'!AE71,'Scen 5'!AE71,'Scen 6'!AE71,'Scen 7'!AE71,'Scen 8'!AE71,'Scen 9'!AE71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF71,'Scen 2'!AF71,'Scen 3'!AF71,'Scen 4'!AF71,'Scen 5'!AF71,'Scen 6'!AF71,'Scen 7'!AF71,'Scen 8'!AF71,'Scen 9'!AF71)-\nCHOOSE($L$2,'Scen 1'!AF71,'Scen 2'!AF71,'Scen 3'!AF71,'Scen 4'!AF71,'Scen 5'!AF71,'Scen 6'!AF71,'Scen 7'!AF71,'Scen 8'!AF71,'Scen 9'!AF71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG71,'Scen 2'!AG71,'Scen 3'!AG71,'Scen 4'!AG71,'Scen 5'!AG71,'Scen 6'!AG71,'Scen 7'!AG71,'Scen 8'!AG71,'Scen 9'!AG71)-\nCHOOSE($L$2,'Scen 1'!AG71,'Scen 2'!AG71,'Scen 3'!AG71,'Scen 4'!AG71,'Scen 5'!AG71,'Scen 6'!AG71,'Scen 7'!AG71,'Scen 8'!AG71,'Scen 9'!AG71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH71,'Scen 2'!AH71,'Scen 3'!AH71,'Scen 4'!AH71,'Scen 5'!AH71,'Scen 6'!AH71,'Scen 7'!AH71,'Scen 8'!AH71,'Scen 9'!AH71)-\nCHOOSE($L$2,'Scen 1'!AH71,'Scen 2'!AH71,'Scen 3'!AH71,'Scen 4'!AH71,'Scen 5'!AH71,'Scen 6'!AH71,'Scen 7'!AH71,'Scen 8'!AH71,'Scen 9'!AH71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI71,'Scen 2'!AI71,'Scen 3'!AI71,'Scen 4'!AI71,'Scen 5'!AI71,'Scen 6'!AI71,'Scen 7'!AI71,'Scen 8'!AI71,'Scen 9'!AI71)-\nCHOOSE($L$2,'Scen 1'!AI71,'Scen 2'!AI71,'Scen 3'!AI71,'Scen 4'!AI71,'Scen 5'!AI71,'Scen 6'!AI71,'Scen 7'!AI71,'Scen 8'!AI71,'Scen 9'!AI71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ71,'Scen 2'!AJ71,'Scen 3'!AJ71,'Scen 4'!AJ71,'Scen 5'!AJ71,'Scen 6'!AJ71,'Scen 7'!AJ71,'Scen 8'!AJ71,'Scen 9'!AJ71)-\nCHOOSE($L$2,'Scen 1'!AJ71,'Scen 2'!AJ71,'Scen 3'!AJ71,'Scen 4'!AJ71,'Scen 5'!AJ71,'Scen 6'!AJ71,'Scen 7'!AJ71,'Scen 8'!AJ71,'Scen 9'!AJ71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK71,'Scen 2'!AK71,'Scen 3'!AK71,'Scen 4'!AK71,'Scen 5'!AK71,'Scen 6'!AK71,'Scen 7'!AK71,'Scen 8'!AK71,'Scen 9'!AK71)-\nCHOOSE($L$2,'Scen 1'!AK71,'Scen 2'!AK71,'Scen 3'!AK71,'Scen 4'!AK71,'Scen 5'!AK71,'Scen 6'!AK71,'Scen 7'!AK71,'Scen 8'!AK71,'Scen 9'!AK71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL71,'Scen 2'!AL71,'Scen 3'!AL71,'Scen 4'!AL71,'Scen 5'!AL71,'Scen 6'!AL71,'Scen 7'!AL71,'Scen 8'!AL71,'Scen 9'!AL71)-\nCHOOSE($L$2,'Scen 1'!AL71,'Scen 2'!AL71,'Scen 3'!AL71,'Scen 4'!AL71,'Scen 5'!AL71,'Scen 6'!AL71,'Scen 7'!AL71,'Scen 8'!AL71,'Scen 9'!AL71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM71,'Scen 2'!AM71,'Scen 3'!AM71,'Scen 4'!AM71,'Scen 5'!AM71,'Scen 6'!AM71,'Scen 7'!AM71,'Scen 8'!AM71,'Scen 9'!AM71)-\nCHOOSE($L$2,'Scen 1'!AM71,'Scen 2'!AM71,'Scen 3'!AM71,'Scen 4'!AM71,'Scen 5'!AM71,'Scen 6'!AM71,'Scen 7'!AM71,'Scen 8'!AM71,'Scen 9'!AM71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN71,'Scen 2'!AN71,'Scen 3'!AN71,'Scen 4'!AN71,'Scen 5'!AN71,'Scen 6'!AN71,'Scen 7'!AN71,'Scen 8'!AN71,'Scen 9'!AN71)-\nCHOOSE($L$2,'Scen 1'!AN71,'Scen 2'!AN71,'Scen 3'!AN71,'Scen 4'!AN71,'Scen 5'!AN71,'Scen 6'!AN71,'Scen 7'!AN71,'Scen 8'!AN71,'Scen 9'!AN71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO71,'Scen 2'!AO71,'Scen 3'!AO71,'Scen 4'!AO71,'Scen 5'!AO71,'Scen 6'!AO71,'Scen 7'!AO71,'Scen 8'!AO71,'Scen 9'!AO71)-\nCHOOSE($L$2,'Scen 1'!AO71,'Scen 2'!AO71,'Scen 3'!AO71,'Scen 4'!AO71,'Scen 5'!AO71,'Scen 6'!AO71,'Scen 7'!AO71,'Scen 8'!AO71,'Scen 9'!AO71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP71,'Scen 2'!AP71,'Scen 3'!AP71,'Scen 4'!AP71,'Scen 5'!AP71,'Scen 6'!AP71,'Scen 7'!AP71,'Scen 8'!AP71,'Scen 9'!AP71)-\nCHOOSE($L$2,'Scen 1'!AP71,'Scen 2'!AP71,'Scen 3'!AP71,'Scen 4'!AP71,'Scen 5'!AP71,'Scen 6'!AP71,'Scen 7'!AP71,'Scen 8'!AP71,'Scen 9'!AP71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ71,'Scen 2'!AQ71,'Scen 3'!AQ71,'Scen 4'!AQ71,'Scen 5'!AQ71,'Scen 6'!AQ71,'Scen 7'!AQ71,'Scen 8'!AQ71,'Scen 9'!AQ71)-\nCHOOSE($L$2,'Scen 1'!AQ71,'Scen 2'!AQ71,'Scen 3'!AQ71,'Scen 4'!AQ71,'Scen 5'!AQ71,'Scen 6'!AQ71,'Scen 7'!AQ71,'Scen 8'!AQ71,'Scen 9'!AQ71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR71,'Scen 2'!AR71,'Scen 3'!AR71,'Scen 4'!AR71,'Scen 5'!AR71,'Scen 6'!AR71,'Scen 7'!AR71,'Scen 8'!AR71,'Scen 9'!AR71)-\nCHOOSE($L$2,'Scen 1'!AR71,'Scen 2'!AR71,'Scen 3'!AR71,'Scen 4'!AR71,'Scen 5'!AR71,'Scen 6'!AR71,'Scen 7'!AR71,'Scen 8'!AR71,'Scen 9'!AR71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS71,'Scen 2'!AS71,'Scen 3'!AS71,'Scen 4'!AS71,'Scen 5'!AS71,'Scen 6'!AS71,'Scen 7'!AS71,'Scen 8'!AS71,'Scen 9'!AS71)-\nCHOOSE($L$2,'Scen 1'!AS71,'Scen 2'!AS71,'Scen 3'!AS71,'Scen 4'!AS71,'Scen 5'!AS71,'Scen 6'!AS71,'Scen 7'!AS71,'Scen 8'!AS71,'Scen 9'!AS71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT71,'Scen 2'!AT71,'Scen 3'!AT71,'Scen 4'!AT71,'Scen 5'!AT71,'Scen 6'!AT71,'Scen 7'!AT71,'Scen 8'!AT71,'Scen 9'!AT71)-\nCHOOSE($L$2,'Scen 1'!AT71,'Scen 2'!AT71,'Scen 3'!AT71,'Scen 4'!AT71,'Scen 5'!AT71,'Scen 6'!AT71,'Scen 7'!AT71,'Scen 8'!AT71,'Scen 9'!AT71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU71,'Scen 2'!AU71,'Scen 3'!AU71,'Scen 4'!AU71,'Scen 5'!AU71,'Scen 6'!AU71,'Scen 7'!AU71,'Scen 8'!AU71,'Scen 9'!AU71)-\nCHOOSE($L$2,'Scen 1'!AU71,'Scen 2'!AU71,'Scen 3'!AU71,'Scen 4'!AU71,'Scen 5'!AU71,'Scen 6'!AU71,'Scen 7'!AU71,'Scen 8'!AU71,'Scen 9'!AU71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV71,'Scen 2'!AV71,'Scen 3'!AV71,'Scen 4'!AV71,'Scen 5'!AV71,'Scen 6'!AV71,'Scen 7'!AV71,'Scen 8'!AV71,'Scen 9'!AV71)-\nCHOOSE($L$2,'Scen 1'!AV71,'Scen 2'!AV71,'Scen 3'!AV71,'Scen 4'!AV71,'Scen 5'!AV71,'Scen 6'!AV71,'Scen 7'!AV71,'Scen 8'!AV71,'Scen 9'!AV71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW71,'Scen 2'!AW71,'Scen 3'!AW71,'Scen 4'!AW71,'Scen 5'!AW71,'Scen 6'!AW71,'Scen 7'!AW71,'Scen 8'!AW71,'Scen 9'!AW71)-\nCHOOSE($L$2,'Scen 1'!AW71,'Scen 2'!AW71,'Scen 3'!AW71,'Scen 4'!AW71,'Scen 5'!AW71,'Scen 6'!AW71,'Scen 7'!AW71,'Scen 8'!AW71,'Scen 9'!AW71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX71,'Scen 2'!AX71,'Scen 3'!AX71,'Scen 4'!AX71,'Scen 5'!AX71,'Scen 6'!AX71,'Scen 7'!AX71,'Scen 8'!AX71,'Scen 9'!AX71)-\nCHOOSE($L$2,'Scen 1'!AX71,'Scen 2'!AX71,'Scen 3'!AX71,'Scen 4'!AX71,'Scen 5'!AX71,'Scen 6'!AX71,'Scen 7'!AX71,'Scen 8'!AX71,'Scen 9'!AX71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY71,'Scen 2'!AY71,'Scen 3'!AY71,'Scen 4'!AY71,'Scen 5'!AY71,'Scen 6'!AY71,'Scen 7'!AY71,'Scen 8'!AY71,'Scen 9'!AY71)-\nCHOOSE($L$2,'Scen 1'!AY71,'Scen 2'!AY71,'Scen 3'!AY71,'Scen 4'!AY71,'Scen 5'!AY71,'Scen 6'!AY71,'Scen 7'!AY71,'Scen 8'!AY71,'Scen 9'!AY71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ71,'Scen 2'!AZ71,'Scen 3'!AZ71,'Scen 4'!AZ71,'Scen 5'!AZ71,'Scen 6'!AZ71,'Scen 7'!AZ71,'Scen 8'!AZ71,'Scen 9'!AZ71)-\nCHOOSE($L$2,'Scen 1'!AZ71,'Scen 2'!AZ71,'Scen 3'!AZ71,'Scen 4'!AZ71,'Scen 5'!AZ71,'Scen 6'!AZ71,'Scen 7'!AZ71,'Scen 8'!AZ71,'Scen 9'!AZ71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA71,'Scen 2'!BA71,'Scen 3'!BA71,'Scen 4'!BA71,'Scen 5'!BA71,'Scen 6'!BA71,'Scen 7'!BA71,'Scen 8'!BA71,'Scen 9'!BA71)-\nCHOOSE($L$2,'Scen 1'!BA71,'Scen 2'!BA71,'Scen 3'!BA71,'Scen 4'!BA71,'Scen 5'!BA71,'Scen 6'!BA71,'Scen 7'!BA71,'Scen 8'!BA71,'Scen 9'!BA71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB71,'Scen 2'!BB71,'Scen 3'!BB71,'Scen 4'!BB71,'Scen 5'!BB71,'Scen 6'!BB71,'Scen 7'!BB71,'Scen 8'!BB71,'Scen 9'!BB71)-\nCHOOSE($L$2,'Scen 1'!BB71,'Scen 2'!BB71,'Scen 3'!BB71,'Scen 4'!BB71,'Scen 5'!BB71,'Scen 6'!BB71,'Scen 7'!BB71,'Scen 8'!BB71,'Scen 9'!BB71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC71,'Scen 2'!BC71,'Scen 3'!BC71,'Scen 4'!BC71,'Scen 5'!BC71,'Scen 6'!BC71,'Scen 7'!BC71,'Scen 8'!BC71,'Scen 9'!BC71)-\nCHOOSE($L$2,'Scen 1'!BC71,'Scen 2'!BC71,'Scen 3'!BC71,'Scen 4'!BC71,'Scen 5'!BC71,'Scen 6'!BC71,'Scen 7'!BC71,'Scen 8'!BC71,'Scen 9'!BC71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD71,'Scen 2'!BD71,'Scen 3'!BD71,'Scen 4'!BD71,'Scen 5'!BD71,'Scen 6'!BD71,'Scen 7'!BD71,'Scen 8'!BD71,'Scen 9'!BD71)-\nCHOOSE($L$2,'Scen 1'!BD71,'Scen 2'!BD71,'Scen 3'!BD71,'Scen 4'!BD71,'Scen 5'!BD71,'Scen 6'!BD71,'Scen 7'!BD71,'Scen 8'!BD71,'Scen 9'!BD71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE71,'Scen 2'!BE71,'Scen 3'!BE71,'Scen 4'!BE71,'Scen 5'!BE71,'Scen 6'!BE71,'Scen 7'!BE71,'Scen 8'!BE71,'Scen 9'!BE71)-\nCHOOSE($L$2,'Scen 1'!BE71,'Scen 2'!BE71,'Scen 3'!BE71,'Scen 4'!BE71,'Scen 5'!BE71,'Scen 6'!BE71,'Scen 7'!BE71,'Scen 8'!BE71,'Scen 9'!BE71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF71,'Scen 2'!BF71,'Scen 3'!BF71,'Scen 4'!BF71,'Scen 5'!BF71,'Scen 6'!BF71,'Scen 7'!BF71,'Scen 8'!BF71,'Scen 9'!BF71)-\nCHOOSE($L$2,'Scen 1'!BF71,'Scen 2'!BF71,'Scen 3'!BF71,'Scen 4'!BF71,'Scen 5'!BF71,'Scen 6'!BF71,'Scen 7'!BF71,'Scen 8'!BF71,'Scen 9'!BF71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG71,'Scen 2'!BG71,'Scen 3'!BG71,'Scen 4'!BG71,'Scen 5'!BG71,'Scen 6'!BG71,'Scen 7'!BG71,'Scen 8'!BG71,'Scen 9'!BG71)-\nCHOOSE($L$2,'Scen 1'!BG71,'Scen 2'!BG71,'Scen 3'!BG71,'Scen 4'!BG71,'Scen 5'!BG71,'Scen 6'!BG71,'Scen 7'!BG71,'Scen 8'!BG71,'Scen 9'!BG71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH71,'Scen 2'!BH71,'Scen 3'!BH71,'Scen 4'!BH71,'Scen 5'!BH71,'Scen 6'!BH71,'Scen 7'!BH71,'Scen 8'!BH71,'Scen 9'!BH71)-\nCHOOSE($L$2,'Scen 1'!BH71,'Scen 2'!BH71,'Scen 3'!BH71,'Scen 4'!BH71,'Scen 5'!BH71,'Scen 6'!BH71,'Scen 7'!BH71,'Scen 8'!BH71,'Scen 9'!BH71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI71,'Scen 2'!BI71,'Scen 3'!BI71,'Scen 4'!BI71,'Scen 5'!BI71,'Scen 6'!BI71,'Scen 7'!BI71,'Scen 8'!BI71,'Scen 9'!BI71)-\nCHOOSE($L$2,'Scen 1'!BI71,'Scen 2'!BI71,'Scen 3'!BI71,'Scen 4'!BI71,'Scen 5'!BI71,'Scen 6'!BI71,'Scen 7'!BI71,'Scen 8'!BI71,'Scen 9'!BI71),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ71,'Scen 2'!BJ71,'Scen 3'!BJ71,'Scen 4'!BJ71,'Scen 5'!BJ71,'Scen 6'!BJ71,'Scen 7'!BJ71,'Scen 8'!BJ71,'Scen 9'!BJ71)-\nCHOOSE($L$2,'Scen 1'!BJ71,'Scen 2'!BJ71,'Scen 3'!BJ71,'Scen 4'!BJ71,'Scen 5'!BJ71,'Scen 6'!BJ71,'Scen 7'!BJ71,'Scen 8'!BJ71,'Scen 9'!BJ71),\"\")","v":0}]
[null,null,null,null,"Category 5 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA72,'Scen 2'!AA72,'Scen 3'!AA72,'Scen 4'!AA72,'Scen 5'!AA72,'Scen 6'!AA72,'Scen 7'!AA72,'Scen 8'!AA72,'Scen 9'!AA72)-\nCHOOSE($L$2,'Scen 1'!AA72,'Scen 2'!AA72,'Scen 3'!AA72,'Scen 4'!AA72,'Scen 5'!AA72,'Scen 6'!AA72,'Scen 7'!AA72,'Scen 8'!AA72,'Scen 9'!AA72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB72,'Scen 2'!AB72,'Scen 3'!AB72,'Scen 4'!AB72,'Scen 5'!AB72,'Scen 6'!AB72,'Scen 7'!AB72,'Scen 8'!AB72,'Scen 9'!AB72)-\nCHOOSE($L$2,'Scen 1'!AB72,'Scen 2'!AB72,'Scen 3'!AB72,'Scen 4'!AB72,'Scen 5'!AB72,'Scen 6'!AB72,'Scen 7'!AB72,'Scen 8'!AB72,'Scen 9'!AB72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC72,'Scen 2'!AC72,'Scen 3'!AC72,'Scen 4'!AC72,'Scen 5'!AC72,'Scen 6'!AC72,'Scen 7'!AC72,'Scen 8'!AC72,'Scen 9'!AC72)-\nCHOOSE($L$2,'Scen 1'!AC72,'Scen 2'!AC72,'Scen 3'!AC72,'Scen 4'!AC72,'Scen 5'!AC72,'Scen 6'!AC72,'Scen 7'!AC72,'Scen 8'!AC72,'Scen 9'!AC72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD72,'Scen 2'!AD72,'Scen 3'!AD72,'Scen 4'!AD72,'Scen 5'!AD72,'Scen 6'!AD72,'Scen 7'!AD72,'Scen 8'!AD72,'Scen 9'!AD72)-\nCHOOSE($L$2,'Scen 1'!AD72,'Scen 2'!AD72,'Scen 3'!AD72,'Scen 4'!AD72,'Scen 5'!AD72,'Scen 6'!AD72,'Scen 7'!AD72,'Scen 8'!AD72,'Scen 9'!AD72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE72,'Scen 2'!AE72,'Scen 3'!AE72,'Scen 4'!AE72,'Scen 5'!AE72,'Scen 6'!AE72,'Scen 7'!AE72,'Scen 8'!AE72,'Scen 9'!AE72)-\nCHOOSE($L$2,'Scen 1'!AE72,'Scen 2'!AE72,'Scen 3'!AE72,'Scen 4'!AE72,'Scen 5'!AE72,'Scen 6'!AE72,'Scen 7'!AE72,'Scen 8'!AE72,'Scen 9'!AE72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF72,'Scen 2'!AF72,'Scen 3'!AF72,'Scen 4'!AF72,'Scen 5'!AF72,'Scen 6'!AF72,'Scen 7'!AF72,'Scen 8'!AF72,'Scen 9'!AF72)-\nCHOOSE($L$2,'Scen 1'!AF72,'Scen 2'!AF72,'Scen 3'!AF72,'Scen 4'!AF72,'Scen 5'!AF72,'Scen 6'!AF72,'Scen 7'!AF72,'Scen 8'!AF72,'Scen 9'!AF72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG72,'Scen 2'!AG72,'Scen 3'!AG72,'Scen 4'!AG72,'Scen 5'!AG72,'Scen 6'!AG72,'Scen 7'!AG72,'Scen 8'!AG72,'Scen 9'!AG72)-\nCHOOSE($L$2,'Scen 1'!AG72,'Scen 2'!AG72,'Scen 3'!AG72,'Scen 4'!AG72,'Scen 5'!AG72,'Scen 6'!AG72,'Scen 7'!AG72,'Scen 8'!AG72,'Scen 9'!AG72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH72,'Scen 2'!AH72,'Scen 3'!AH72,'Scen 4'!AH72,'Scen 5'!AH72,'Scen 6'!AH72,'Scen 7'!AH72,'Scen 8'!AH72,'Scen 9'!AH72)-\nCHOOSE($L$2,'Scen 1'!AH72,'Scen 2'!AH72,'Scen 3'!AH72,'Scen 4'!AH72,'Scen 5'!AH72,'Scen 6'!AH72,'Scen 7'!AH72,'Scen 8'!AH72,'Scen 9'!AH72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI72,'Scen 2'!AI72,'Scen 3'!AI72,'Scen 4'!AI72,'Scen 5'!AI72,'Scen 6'!AI72,'Scen 7'!AI72,'Scen 8'!AI72,'Scen 9'!AI72)-\nCHOOSE($L$2,'Scen 1'!AI72,'Scen 2'!AI72,'Scen 3'!AI72,'Scen 4'!AI72,'Scen 5'!AI72,'Scen 6'!AI72,'Scen 7'!AI72,'Scen 8'!AI72,'Scen 9'!AI72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ72,'Scen 2'!AJ72,'Scen 3'!AJ72,'Scen 4'!AJ72,'Scen 5'!AJ72,'Scen 6'!AJ72,'Scen 7'!AJ72,'Scen 8'!AJ72,'Scen 9'!AJ72)-\nCHOOSE($L$2,'Scen 1'!AJ72,'Scen 2'!AJ72,'Scen 3'!AJ72,'Scen 4'!AJ72,'Scen 5'!AJ72,'Scen 6'!AJ72,'Scen 7'!AJ72,'Scen 8'!AJ72,'Scen 9'!AJ72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK72,'Scen 2'!AK72,'Scen 3'!AK72,'Scen 4'!AK72,'Scen 5'!AK72,'Scen 6'!AK72,'Scen 7'!AK72,'Scen 8'!AK72,'Scen 9'!AK72)-\nCHOOSE($L$2,'Scen 1'!AK72,'Scen 2'!AK72,'Scen 3'!AK72,'Scen 4'!AK72,'Scen 5'!AK72,'Scen 6'!AK72,'Scen 7'!AK72,'Scen 8'!AK72,'Scen 9'!AK72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL72,'Scen 2'!AL72,'Scen 3'!AL72,'Scen 4'!AL72,'Scen 5'!AL72,'Scen 6'!AL72,'Scen 7'!AL72,'Scen 8'!AL72,'Scen 9'!AL72)-\nCHOOSE($L$2,'Scen 1'!AL72,'Scen 2'!AL72,'Scen 3'!AL72,'Scen 4'!AL72,'Scen 5'!AL72,'Scen 6'!AL72,'Scen 7'!AL72,'Scen 8'!AL72,'Scen 9'!AL72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM72,'Scen 2'!AM72,'Scen 3'!AM72,'Scen 4'!AM72,'Scen 5'!AM72,'Scen 6'!AM72,'Scen 7'!AM72,'Scen 8'!AM72,'Scen 9'!AM72)-\nCHOOSE($L$2,'Scen 1'!AM72,'Scen 2'!AM72,'Scen 3'!AM72,'Scen 4'!AM72,'Scen 5'!AM72,'Scen 6'!AM72,'Scen 7'!AM72,'Scen 8'!AM72,'Scen 9'!AM72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN72,'Scen 2'!AN72,'Scen 3'!AN72,'Scen 4'!AN72,'Scen 5'!AN72,'Scen 6'!AN72,'Scen 7'!AN72,'Scen 8'!AN72,'Scen 9'!AN72)-\nCHOOSE($L$2,'Scen 1'!AN72,'Scen 2'!AN72,'Scen 3'!AN72,'Scen 4'!AN72,'Scen 5'!AN72,'Scen 6'!AN72,'Scen 7'!AN72,'Scen 8'!AN72,'Scen 9'!AN72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO72,'Scen 2'!AO72,'Scen 3'!AO72,'Scen 4'!AO72,'Scen 5'!AO72,'Scen 6'!AO72,'Scen 7'!AO72,'Scen 8'!AO72,'Scen 9'!AO72)-\nCHOOSE($L$2,'Scen 1'!AO72,'Scen 2'!AO72,'Scen 3'!AO72,'Scen 4'!AO72,'Scen 5'!AO72,'Scen 6'!AO72,'Scen 7'!AO72,'Scen 8'!AO72,'Scen 9'!AO72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP72,'Scen 2'!AP72,'Scen 3'!AP72,'Scen 4'!AP72,'Scen 5'!AP72,'Scen 6'!AP72,'Scen 7'!AP72,'Scen 8'!AP72,'Scen 9'!AP72)-\nCHOOSE($L$2,'Scen 1'!AP72,'Scen 2'!AP72,'Scen 3'!AP72,'Scen 4'!AP72,'Scen 5'!AP72,'Scen 6'!AP72,'Scen 7'!AP72,'Scen 8'!AP72,'Scen 9'!AP72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ72,'Scen 2'!AQ72,'Scen 3'!AQ72,'Scen 4'!AQ72,'Scen 5'!AQ72,'Scen 6'!AQ72,'Scen 7'!AQ72,'Scen 8'!AQ72,'Scen 9'!AQ72)-\nCHOOSE($L$2,'Scen 1'!AQ72,'Scen 2'!AQ72,'Scen 3'!AQ72,'Scen 4'!AQ72,'Scen 5'!AQ72,'Scen 6'!AQ72,'Scen 7'!AQ72,'Scen 8'!AQ72,'Scen 9'!AQ72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR72,'Scen 2'!AR72,'Scen 3'!AR72,'Scen 4'!AR72,'Scen 5'!AR72,'Scen 6'!AR72,'Scen 7'!AR72,'Scen 8'!AR72,'Scen 9'!AR72)-\nCHOOSE($L$2,'Scen 1'!AR72,'Scen 2'!AR72,'Scen 3'!AR72,'Scen 4'!AR72,'Scen 5'!AR72,'Scen 6'!AR72,'Scen 7'!AR72,'Scen 8'!AR72,'Scen 9'!AR72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS72,'Scen 2'!AS72,'Scen 3'!AS72,'Scen 4'!AS72,'Scen 5'!AS72,'Scen 6'!AS72,'Scen 7'!AS72,'Scen 8'!AS72,'Scen 9'!AS72)-\nCHOOSE($L$2,'Scen 1'!AS72,'Scen 2'!AS72,'Scen 3'!AS72,'Scen 4'!AS72,'Scen 5'!AS72,'Scen 6'!AS72,'Scen 7'!AS72,'Scen 8'!AS72,'Scen 9'!AS72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT72,'Scen 2'!AT72,'Scen 3'!AT72,'Scen 4'!AT72,'Scen 5'!AT72,'Scen 6'!AT72,'Scen 7'!AT72,'Scen 8'!AT72,'Scen 9'!AT72)-\nCHOOSE($L$2,'Scen 1'!AT72,'Scen 2'!AT72,'Scen 3'!AT72,'Scen 4'!AT72,'Scen 5'!AT72,'Scen 6'!AT72,'Scen 7'!AT72,'Scen 8'!AT72,'Scen 9'!AT72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU72,'Scen 2'!AU72,'Scen 3'!AU72,'Scen 4'!AU72,'Scen 5'!AU72,'Scen 6'!AU72,'Scen 7'!AU72,'Scen 8'!AU72,'Scen 9'!AU72)-\nCHOOSE($L$2,'Scen 1'!AU72,'Scen 2'!AU72,'Scen 3'!AU72,'Scen 4'!AU72,'Scen 5'!AU72,'Scen 6'!AU72,'Scen 7'!AU72,'Scen 8'!AU72,'Scen 9'!AU72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV72,'Scen 2'!AV72,'Scen 3'!AV72,'Scen 4'!AV72,'Scen 5'!AV72,'Scen 6'!AV72,'Scen 7'!AV72,'Scen 8'!AV72,'Scen 9'!AV72)-\nCHOOSE($L$2,'Scen 1'!AV72,'Scen 2'!AV72,'Scen 3'!AV72,'Scen 4'!AV72,'Scen 5'!AV72,'Scen 6'!AV72,'Scen 7'!AV72,'Scen 8'!AV72,'Scen 9'!AV72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW72,'Scen 2'!AW72,'Scen 3'!AW72,'Scen 4'!AW72,'Scen 5'!AW72,'Scen 6'!AW72,'Scen 7'!AW72,'Scen 8'!AW72,'Scen 9'!AW72)-\nCHOOSE($L$2,'Scen 1'!AW72,'Scen 2'!AW72,'Scen 3'!AW72,'Scen 4'!AW72,'Scen 5'!AW72,'Scen 6'!AW72,'Scen 7'!AW72,'Scen 8'!AW72,'Scen 9'!AW72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX72,'Scen 2'!AX72,'Scen 3'!AX72,'Scen 4'!AX72,'Scen 5'!AX72,'Scen 6'!AX72,'Scen 7'!AX72,'Scen 8'!AX72,'Scen 9'!AX72)-\nCHOOSE($L$2,'Scen 1'!AX72,'Scen 2'!AX72,'Scen 3'!AX72,'Scen 4'!AX72,'Scen 5'!AX72,'Scen 6'!AX72,'Scen 7'!AX72,'Scen 8'!AX72,'Scen 9'!AX72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY72,'Scen 2'!AY72,'Scen 3'!AY72,'Scen 4'!AY72,'Scen 5'!AY72,'Scen 6'!AY72,'Scen 7'!AY72,'Scen 8'!AY72,'Scen 9'!AY72)-\nCHOOSE($L$2,'Scen 1'!AY72,'Scen 2'!AY72,'Scen 3'!AY72,'Scen 4'!AY72,'Scen 5'!AY72,'Scen 6'!AY72,'Scen 7'!AY72,'Scen 8'!AY72,'Scen 9'!AY72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ72,'Scen 2'!AZ72,'Scen 3'!AZ72,'Scen 4'!AZ72,'Scen 5'!AZ72,'Scen 6'!AZ72,'Scen 7'!AZ72,'Scen 8'!AZ72,'Scen 9'!AZ72)-\nCHOOSE($L$2,'Scen 1'!AZ72,'Scen 2'!AZ72,'Scen 3'!AZ72,'Scen 4'!AZ72,'Scen 5'!AZ72,'Scen 6'!AZ72,'Scen 7'!AZ72,'Scen 8'!AZ72,'Scen 9'!AZ72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA72,'Scen 2'!BA72,'Scen 3'!BA72,'Scen 4'!BA72,'Scen 5'!BA72,'Scen 6'!BA72,'Scen 7'!BA72,'Scen 8'!BA72,'Scen 9'!BA72)-\nCHOOSE($L$2,'Scen 1'!BA72,'Scen 2'!BA72,'Scen 3'!BA72,'Scen 4'!BA72,'Scen 5'!BA72,'Scen 6'!BA72,'Scen 7'!BA72,'Scen 8'!BA72,'Scen 9'!BA72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB72,'Scen 2'!BB72,'Scen 3'!BB72,'Scen 4'!BB72,'Scen 5'!BB72,'Scen 6'!BB72,'Scen 7'!BB72,'Scen 8'!BB72,'Scen 9'!BB72)-\nCHOOSE($L$2,'Scen 1'!BB72,'Scen 2'!BB72,'Scen 3'!BB72,'Scen 4'!BB72,'Scen 5'!BB72,'Scen 6'!BB72,'Scen 7'!BB72,'Scen 8'!BB72,'Scen 9'!BB72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC72,'Scen 2'!BC72,'Scen 3'!BC72,'Scen 4'!BC72,'Scen 5'!BC72,'Scen 6'!BC72,'Scen 7'!BC72,'Scen 8'!BC72,'Scen 9'!BC72)-\nCHOOSE($L$2,'Scen 1'!BC72,'Scen 2'!BC72,'Scen 3'!BC72,'Scen 4'!BC72,'Scen 5'!BC72,'Scen 6'!BC72,'Scen 7'!BC72,'Scen 8'!BC72,'Scen 9'!BC72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD72,'Scen 2'!BD72,'Scen 3'!BD72,'Scen 4'!BD72,'Scen 5'!BD72,'Scen 6'!BD72,'Scen 7'!BD72,'Scen 8'!BD72,'Scen 9'!BD72)-\nCHOOSE($L$2,'Scen 1'!BD72,'Scen 2'!BD72,'Scen 3'!BD72,'Scen 4'!BD72,'Scen 5'!BD72,'Scen 6'!BD72,'Scen 7'!BD72,'Scen 8'!BD72,'Scen 9'!BD72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE72,'Scen 2'!BE72,'Scen 3'!BE72,'Scen 4'!BE72,'Scen 5'!BE72,'Scen 6'!BE72,'Scen 7'!BE72,'Scen 8'!BE72,'Scen 9'!BE72)-\nCHOOSE($L$2,'Scen 1'!BE72,'Scen 2'!BE72,'Scen 3'!BE72,'Scen 4'!BE72,'Scen 5'!BE72,'Scen 6'!BE72,'Scen 7'!BE72,'Scen 8'!BE72,'Scen 9'!BE72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF72,'Scen 2'!BF72,'Scen 3'!BF72,'Scen 4'!BF72,'Scen 5'!BF72,'Scen 6'!BF72,'Scen 7'!BF72,'Scen 8'!BF72,'Scen 9'!BF72)-\nCHOOSE($L$2,'Scen 1'!BF72,'Scen 2'!BF72,'Scen 3'!BF72,'Scen 4'!BF72,'Scen 5'!BF72,'Scen 6'!BF72,'Scen 7'!BF72,'Scen 8'!BF72,'Scen 9'!BF72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG72,'Scen 2'!BG72,'Scen 3'!BG72,'Scen 4'!BG72,'Scen 5'!BG72,'Scen 6'!BG72,'Scen 7'!BG72,'Scen 8'!BG72,'Scen 9'!BG72)-\nCHOOSE($L$2,'Scen 1'!BG72,'Scen 2'!BG72,'Scen 3'!BG72,'Scen 4'!BG72,'Scen 5'!BG72,'Scen 6'!BG72,'Scen 7'!BG72,'Scen 8'!BG72,'Scen 9'!BG72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH72,'Scen 2'!BH72,'Scen 3'!BH72,'Scen 4'!BH72,'Scen 5'!BH72,'Scen 6'!BH72,'Scen 7'!BH72,'Scen 8'!BH72,'Scen 9'!BH72)-\nCHOOSE($L$2,'Scen 1'!BH72,'Scen 2'!BH72,'Scen 3'!BH72,'Scen 4'!BH72,'Scen 5'!BH72,'Scen 6'!BH72,'Scen 7'!BH72,'Scen 8'!BH72,'Scen 9'!BH72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI72,'Scen 2'!BI72,'Scen 3'!BI72,'Scen 4'!BI72,'Scen 5'!BI72,'Scen 6'!BI72,'Scen 7'!BI72,'Scen 8'!BI72,'Scen 9'!BI72)-\nCHOOSE($L$2,'Scen 1'!BI72,'Scen 2'!BI72,'Scen 3'!BI72,'Scen 4'!BI72,'Scen 5'!BI72,'Scen 6'!BI72,'Scen 7'!BI72,'Scen 8'!BI72,'Scen 9'!BI72),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ72,'Scen 2'!BJ72,'Scen 3'!BJ72,'Scen 4'!BJ72,'Scen 5'!BJ72,'Scen 6'!BJ72,'Scen 7'!BJ72,'Scen 8'!BJ72,'Scen 9'!BJ72)-\nCHOOSE($L$2,'Scen 1'!BJ72,'Scen 2'!BJ72,'Scen 3'!BJ72,'Scen 4'!BJ72,'Scen 5'!BJ72,'Scen 6'!BJ72,'Scen 7'!BJ72,'Scen 8'!BJ72,'Scen 9'!BJ72),\"\")","v":0}]
[null,null,null,null,"Category 6 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA73,'Scen 2'!AA73,'Scen 3'!AA73,'Scen 4'!AA73,'Scen 5'!AA73,'Scen 6'!AA73,'Scen 7'!AA73,'Scen 8'!AA73,'Scen 9'!AA73)-\nCHOOSE($L$2,'Scen 1'!AA73,'Scen 2'!AA73,'Scen 3'!AA73,'Scen 4'!AA73,'Scen 5'!AA73,'Scen 6'!AA73,'Scen 7'!AA73,'Scen 8'!AA73,'Scen 9'!AA73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB73,'Scen 2'!AB73,'Scen 3'!AB73,'Scen 4'!AB73,'Scen 5'!AB73,'Scen 6'!AB73,'Scen 7'!AB73,'Scen 8'!AB73,'Scen 9'!AB73)-\nCHOOSE($L$2,'Scen 1'!AB73,'Scen 2'!AB73,'Scen 3'!AB73,'Scen 4'!AB73,'Scen 5'!AB73,'Scen 6'!AB73,'Scen 7'!AB73,'Scen 8'!AB73,'Scen 9'!AB73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC73,'Scen 2'!AC73,'Scen 3'!AC73,'Scen 4'!AC73,'Scen 5'!AC73,'Scen 6'!AC73,'Scen 7'!AC73,'Scen 8'!AC73,'Scen 9'!AC73)-\nCHOOSE($L$2,'Scen 1'!AC73,'Scen 2'!AC73,'Scen 3'!AC73,'Scen 4'!AC73,'Scen 5'!AC73,'Scen 6'!AC73,'Scen 7'!AC73,'Scen 8'!AC73,'Scen 9'!AC73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD73,'Scen 2'!AD73,'Scen 3'!AD73,'Scen 4'!AD73,'Scen 5'!AD73,'Scen 6'!AD73,'Scen 7'!AD73,'Scen 8'!AD73,'Scen 9'!AD73)-\nCHOOSE($L$2,'Scen 1'!AD73,'Scen 2'!AD73,'Scen 3'!AD73,'Scen 4'!AD73,'Scen 5'!AD73,'Scen 6'!AD73,'Scen 7'!AD73,'Scen 8'!AD73,'Scen 9'!AD73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE73,'Scen 2'!AE73,'Scen 3'!AE73,'Scen 4'!AE73,'Scen 5'!AE73,'Scen 6'!AE73,'Scen 7'!AE73,'Scen 8'!AE73,'Scen 9'!AE73)-\nCHOOSE($L$2,'Scen 1'!AE73,'Scen 2'!AE73,'Scen 3'!AE73,'Scen 4'!AE73,'Scen 5'!AE73,'Scen 6'!AE73,'Scen 7'!AE73,'Scen 8'!AE73,'Scen 9'!AE73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF73,'Scen 2'!AF73,'Scen 3'!AF73,'Scen 4'!AF73,'Scen 5'!AF73,'Scen 6'!AF73,'Scen 7'!AF73,'Scen 8'!AF73,'Scen 9'!AF73)-\nCHOOSE($L$2,'Scen 1'!AF73,'Scen 2'!AF73,'Scen 3'!AF73,'Scen 4'!AF73,'Scen 5'!AF73,'Scen 6'!AF73,'Scen 7'!AF73,'Scen 8'!AF73,'Scen 9'!AF73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG73,'Scen 2'!AG73,'Scen 3'!AG73,'Scen 4'!AG73,'Scen 5'!AG73,'Scen 6'!AG73,'Scen 7'!AG73,'Scen 8'!AG73,'Scen 9'!AG73)-\nCHOOSE($L$2,'Scen 1'!AG73,'Scen 2'!AG73,'Scen 3'!AG73,'Scen 4'!AG73,'Scen 5'!AG73,'Scen 6'!AG73,'Scen 7'!AG73,'Scen 8'!AG73,'Scen 9'!AG73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH73,'Scen 2'!AH73,'Scen 3'!AH73,'Scen 4'!AH73,'Scen 5'!AH73,'Scen 6'!AH73,'Scen 7'!AH73,'Scen 8'!AH73,'Scen 9'!AH73)-\nCHOOSE($L$2,'Scen 1'!AH73,'Scen 2'!AH73,'Scen 3'!AH73,'Scen 4'!AH73,'Scen 5'!AH73,'Scen 6'!AH73,'Scen 7'!AH73,'Scen 8'!AH73,'Scen 9'!AH73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI73,'Scen 2'!AI73,'Scen 3'!AI73,'Scen 4'!AI73,'Scen 5'!AI73,'Scen 6'!AI73,'Scen 7'!AI73,'Scen 8'!AI73,'Scen 9'!AI73)-\nCHOOSE($L$2,'Scen 1'!AI73,'Scen 2'!AI73,'Scen 3'!AI73,'Scen 4'!AI73,'Scen 5'!AI73,'Scen 6'!AI73,'Scen 7'!AI73,'Scen 8'!AI73,'Scen 9'!AI73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ73,'Scen 2'!AJ73,'Scen 3'!AJ73,'Scen 4'!AJ73,'Scen 5'!AJ73,'Scen 6'!AJ73,'Scen 7'!AJ73,'Scen 8'!AJ73,'Scen 9'!AJ73)-\nCHOOSE($L$2,'Scen 1'!AJ73,'Scen 2'!AJ73,'Scen 3'!AJ73,'Scen 4'!AJ73,'Scen 5'!AJ73,'Scen 6'!AJ73,'Scen 7'!AJ73,'Scen 8'!AJ73,'Scen 9'!AJ73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK73,'Scen 2'!AK73,'Scen 3'!AK73,'Scen 4'!AK73,'Scen 5'!AK73,'Scen 6'!AK73,'Scen 7'!AK73,'Scen 8'!AK73,'Scen 9'!AK73)-\nCHOOSE($L$2,'Scen 1'!AK73,'Scen 2'!AK73,'Scen 3'!AK73,'Scen 4'!AK73,'Scen 5'!AK73,'Scen 6'!AK73,'Scen 7'!AK73,'Scen 8'!AK73,'Scen 9'!AK73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL73,'Scen 2'!AL73,'Scen 3'!AL73,'Scen 4'!AL73,'Scen 5'!AL73,'Scen 6'!AL73,'Scen 7'!AL73,'Scen 8'!AL73,'Scen 9'!AL73)-\nCHOOSE($L$2,'Scen 1'!AL73,'Scen 2'!AL73,'Scen 3'!AL73,'Scen 4'!AL73,'Scen 5'!AL73,'Scen 6'!AL73,'Scen 7'!AL73,'Scen 8'!AL73,'Scen 9'!AL73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM73,'Scen 2'!AM73,'Scen 3'!AM73,'Scen 4'!AM73,'Scen 5'!AM73,'Scen 6'!AM73,'Scen 7'!AM73,'Scen 8'!AM73,'Scen 9'!AM73)-\nCHOOSE($L$2,'Scen 1'!AM73,'Scen 2'!AM73,'Scen 3'!AM73,'Scen 4'!AM73,'Scen 5'!AM73,'Scen 6'!AM73,'Scen 7'!AM73,'Scen 8'!AM73,'Scen 9'!AM73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN73,'Scen 2'!AN73,'Scen 3'!AN73,'Scen 4'!AN73,'Scen 5'!AN73,'Scen 6'!AN73,'Scen 7'!AN73,'Scen 8'!AN73,'Scen 9'!AN73)-\nCHOOSE($L$2,'Scen 1'!AN73,'Scen 2'!AN73,'Scen 3'!AN73,'Scen 4'!AN73,'Scen 5'!AN73,'Scen 6'!AN73,'Scen 7'!AN73,'Scen 8'!AN73,'Scen 9'!AN73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO73,'Scen 2'!AO73,'Scen 3'!AO73,'Scen 4'!AO73,'Scen 5'!AO73,'Scen 6'!AO73,'Scen 7'!AO73,'Scen 8'!AO73,'Scen 9'!AO73)-\nCHOOSE($L$2,'Scen 1'!AO73,'Scen 2'!AO73,'Scen 3'!AO73,'Scen 4'!AO73,'Scen 5'!AO73,'Scen 6'!AO73,'Scen 7'!AO73,'Scen 8'!AO73,'Scen 9'!AO73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP73,'Scen 2'!AP73,'Scen 3'!AP73,'Scen 4'!AP73,'Scen 5'!AP73,'Scen 6'!AP73,'Scen 7'!AP73,'Scen 8'!AP73,'Scen 9'!AP73)-\nCHOOSE($L$2,'Scen 1'!AP73,'Scen 2'!AP73,'Scen 3'!AP73,'Scen 4'!AP73,'Scen 5'!AP73,'Scen 6'!AP73,'Scen 7'!AP73,'Scen 8'!AP73,'Scen 9'!AP73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ73,'Scen 2'!AQ73,'Scen 3'!AQ73,'Scen 4'!AQ73,'Scen 5'!AQ73,'Scen 6'!AQ73,'Scen 7'!AQ73,'Scen 8'!AQ73,'Scen 9'!AQ73)-\nCHOOSE($L$2,'Scen 1'!AQ73,'Scen 2'!AQ73,'Scen 3'!AQ73,'Scen 4'!AQ73,'Scen 5'!AQ73,'Scen 6'!AQ73,'Scen 7'!AQ73,'Scen 8'!AQ73,'Scen 9'!AQ73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR73,'Scen 2'!AR73,'Scen 3'!AR73,'Scen 4'!AR73,'Scen 5'!AR73,'Scen 6'!AR73,'Scen 7'!AR73,'Scen 8'!AR73,'Scen 9'!AR73)-\nCHOOSE($L$2,'Scen 1'!AR73,'Scen 2'!AR73,'Scen 3'!AR73,'Scen 4'!AR73,'Scen 5'!AR73,'Scen 6'!AR73,'Scen 7'!AR73,'Scen 8'!AR73,'Scen 9'!AR73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS73,'Scen 2'!AS73,'Scen 3'!AS73,'Scen 4'!AS73,'Scen 5'!AS73,'Scen 6'!AS73,'Scen 7'!AS73,'Scen 8'!AS73,'Scen 9'!AS73)-\nCHOOSE($L$2,'Scen 1'!AS73,'Scen 2'!AS73,'Scen 3'!AS73,'Scen 4'!AS73,'Scen 5'!AS73,'Scen 6'!AS73,'Scen 7'!AS73,'Scen 8'!AS73,'Scen 9'!AS73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT73,'Scen 2'!AT73,'Scen 3'!AT73,'Scen 4'!AT73,'Scen 5'!AT73,'Scen 6'!AT73,'Scen 7'!AT73,'Scen 8'!AT73,'Scen 9'!AT73)-\nCHOOSE($L$2,'Scen 1'!AT73,'Scen 2'!AT73,'Scen 3'!AT73,'Scen 4'!AT73,'Scen 5'!AT73,'Scen 6'!AT73,'Scen 7'!AT73,'Scen 8'!AT73,'Scen 9'!AT73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU73,'Scen 2'!AU73,'Scen 3'!AU73,'Scen 4'!AU73,'Scen 5'!AU73,'Scen 6'!AU73,'Scen 7'!AU73,'Scen 8'!AU73,'Scen 9'!AU73)-\nCHOOSE($L$2,'Scen 1'!AU73,'Scen 2'!AU73,'Scen 3'!AU73,'Scen 4'!AU73,'Scen 5'!AU73,'Scen 6'!AU73,'Scen 7'!AU73,'Scen 8'!AU73,'Scen 9'!AU73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV73,'Scen 2'!AV73,'Scen 3'!AV73,'Scen 4'!AV73,'Scen 5'!AV73,'Scen 6'!AV73,'Scen 7'!AV73,'Scen 8'!AV73,'Scen 9'!AV73)-\nCHOOSE($L$2,'Scen 1'!AV73,'Scen 2'!AV73,'Scen 3'!AV73,'Scen 4'!AV73,'Scen 5'!AV73,'Scen 6'!AV73,'Scen 7'!AV73,'Scen 8'!AV73,'Scen 9'!AV73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW73,'Scen 2'!AW73,'Scen 3'!AW73,'Scen 4'!AW73,'Scen 5'!AW73,'Scen 6'!AW73,'Scen 7'!AW73,'Scen 8'!AW73,'Scen 9'!AW73)-\nCHOOSE($L$2,'Scen 1'!AW73,'Scen 2'!AW73,'Scen 3'!AW73,'Scen 4'!AW73,'Scen 5'!AW73,'Scen 6'!AW73,'Scen 7'!AW73,'Scen 8'!AW73,'Scen 9'!AW73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX73,'Scen 2'!AX73,'Scen 3'!AX73,'Scen 4'!AX73,'Scen 5'!AX73,'Scen 6'!AX73,'Scen 7'!AX73,'Scen 8'!AX73,'Scen 9'!AX73)-\nCHOOSE($L$2,'Scen 1'!AX73,'Scen 2'!AX73,'Scen 3'!AX73,'Scen 4'!AX73,'Scen 5'!AX73,'Scen 6'!AX73,'Scen 7'!AX73,'Scen 8'!AX73,'Scen 9'!AX73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY73,'Scen 2'!AY73,'Scen 3'!AY73,'Scen 4'!AY73,'Scen 5'!AY73,'Scen 6'!AY73,'Scen 7'!AY73,'Scen 8'!AY73,'Scen 9'!AY73)-\nCHOOSE($L$2,'Scen 1'!AY73,'Scen 2'!AY73,'Scen 3'!AY73,'Scen 4'!AY73,'Scen 5'!AY73,'Scen 6'!AY73,'Scen 7'!AY73,'Scen 8'!AY73,'Scen 9'!AY73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ73,'Scen 2'!AZ73,'Scen 3'!AZ73,'Scen 4'!AZ73,'Scen 5'!AZ73,'Scen 6'!AZ73,'Scen 7'!AZ73,'Scen 8'!AZ73,'Scen 9'!AZ73)-\nCHOOSE($L$2,'Scen 1'!AZ73,'Scen 2'!AZ73,'Scen 3'!AZ73,'Scen 4'!AZ73,'Scen 5'!AZ73,'Scen 6'!AZ73,'Scen 7'!AZ73,'Scen 8'!AZ73,'Scen 9'!AZ73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA73,'Scen 2'!BA73,'Scen 3'!BA73,'Scen 4'!BA73,'Scen 5'!BA73,'Scen 6'!BA73,'Scen 7'!BA73,'Scen 8'!BA73,'Scen 9'!BA73)-\nCHOOSE($L$2,'Scen 1'!BA73,'Scen 2'!BA73,'Scen 3'!BA73,'Scen 4'!BA73,'Scen 5'!BA73,'Scen 6'!BA73,'Scen 7'!BA73,'Scen 8'!BA73,'Scen 9'!BA73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB73,'Scen 2'!BB73,'Scen 3'!BB73,'Scen 4'!BB73,'Scen 5'!BB73,'Scen 6'!BB73,'Scen 7'!BB73,'Scen 8'!BB73,'Scen 9'!BB73)-\nCHOOSE($L$2,'Scen 1'!BB73,'Scen 2'!BB73,'Scen 3'!BB73,'Scen 4'!BB73,'Scen 5'!BB73,'Scen 6'!BB73,'Scen 7'!BB73,'Scen 8'!BB73,'Scen 9'!BB73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC73,'Scen 2'!BC73,'Scen 3'!BC73,'Scen 4'!BC73,'Scen 5'!BC73,'Scen 6'!BC73,'Scen 7'!BC73,'Scen 8'!BC73,'Scen 9'!BC73)-\nCHOOSE($L$2,'Scen 1'!BC73,'Scen 2'!BC73,'Scen 3'!BC73,'Scen 4'!BC73,'Scen 5'!BC73,'Scen 6'!BC73,'Scen 7'!BC73,'Scen 8'!BC73,'Scen 9'!BC73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD73,'Scen 2'!BD73,'Scen 3'!BD73,'Scen 4'!BD73,'Scen 5'!BD73,'Scen 6'!BD73,'Scen 7'!BD73,'Scen 8'!BD73,'Scen 9'!BD73)-\nCHOOSE($L$2,'Scen 1'!BD73,'Scen 2'!BD73,'Scen 3'!BD73,'Scen 4'!BD73,'Scen 5'!BD73,'Scen 6'!BD73,'Scen 7'!BD73,'Scen 8'!BD73,'Scen 9'!BD73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE73,'Scen 2'!BE73,'Scen 3'!BE73,'Scen 4'!BE73,'Scen 5'!BE73,'Scen 6'!BE73,'Scen 7'!BE73,'Scen 8'!BE73,'Scen 9'!BE73)-\nCHOOSE($L$2,'Scen 1'!BE73,'Scen 2'!BE73,'Scen 3'!BE73,'Scen 4'!BE73,'Scen 5'!BE73,'Scen 6'!BE73,'Scen 7'!BE73,'Scen 8'!BE73,'Scen 9'!BE73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF73,'Scen 2'!BF73,'Scen 3'!BF73,'Scen 4'!BF73,'Scen 5'!BF73,'Scen 6'!BF73,'Scen 7'!BF73,'Scen 8'!BF73,'Scen 9'!BF73)-\nCHOOSE($L$2,'Scen 1'!BF73,'Scen 2'!BF73,'Scen 3'!BF73,'Scen 4'!BF73,'Scen 5'!BF73,'Scen 6'!BF73,'Scen 7'!BF73,'Scen 8'!BF73,'Scen 9'!BF73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG73,'Scen 2'!BG73,'Scen 3'!BG73,'Scen 4'!BG73,'Scen 5'!BG73,'Scen 6'!BG73,'Scen 7'!BG73,'Scen 8'!BG73,'Scen 9'!BG73)-\nCHOOSE($L$2,'Scen 1'!BG73,'Scen 2'!BG73,'Scen 3'!BG73,'Scen 4'!BG73,'Scen 5'!BG73,'Scen 6'!BG73,'Scen 7'!BG73,'Scen 8'!BG73,'Scen 9'!BG73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH73,'Scen 2'!BH73,'Scen 3'!BH73,'Scen 4'!BH73,'Scen 5'!BH73,'Scen 6'!BH73,'Scen 7'!BH73,'Scen 8'!BH73,'Scen 9'!BH73)-\nCHOOSE($L$2,'Scen 1'!BH73,'Scen 2'!BH73,'Scen 3'!BH73,'Scen 4'!BH73,'Scen 5'!BH73,'Scen 6'!BH73,'Scen 7'!BH73,'Scen 8'!BH73,'Scen 9'!BH73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI73,'Scen 2'!BI73,'Scen 3'!BI73,'Scen 4'!BI73,'Scen 5'!BI73,'Scen 6'!BI73,'Scen 7'!BI73,'Scen 8'!BI73,'Scen 9'!BI73)-\nCHOOSE($L$2,'Scen 1'!BI73,'Scen 2'!BI73,'Scen 3'!BI73,'Scen 4'!BI73,'Scen 5'!BI73,'Scen 6'!BI73,'Scen 7'!BI73,'Scen 8'!BI73,'Scen 9'!BI73),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ73,'Scen 2'!BJ73,'Scen 3'!BJ73,'Scen 4'!BJ73,'Scen 5'!BJ73,'Scen 6'!BJ73,'Scen 7'!BJ73,'Scen 8'!BJ73,'Scen 9'!BJ73)-\nCHOOSE($L$2,'Scen 1'!BJ73,'Scen 2'!BJ73,'Scen 3'!BJ73,'Scen 4'!BJ73,'Scen 5'!BJ73,'Scen 6'!BJ73,'Scen 7'!BJ73,'Scen 8'!BJ73,'Scen 9'!BJ73),\"\")","v":0}]
[null,null,null,null,"Category 7 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA74,'Scen 2'!AA74,'Scen 3'!AA74,'Scen 4'!AA74,'Scen 5'!AA74,'Scen 6'!AA74,'Scen 7'!AA74,'Scen 8'!AA74,'Scen 9'!AA74)-\nCHOOSE($L$2,'Scen 1'!AA74,'Scen 2'!AA74,'Scen 3'!AA74,'Scen 4'!AA74,'Scen 5'!AA74,'Scen 6'!AA74,'Scen 7'!AA74,'Scen 8'!AA74,'Scen 9'!AA74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB74,'Scen 2'!AB74,'Scen 3'!AB74,'Scen 4'!AB74,'Scen 5'!AB74,'Scen 6'!AB74,'Scen 7'!AB74,'Scen 8'!AB74,'Scen 9'!AB74)-\nCHOOSE($L$2,'Scen 1'!AB74,'Scen 2'!AB74,'Scen 3'!AB74,'Scen 4'!AB74,'Scen 5'!AB74,'Scen 6'!AB74,'Scen 7'!AB74,'Scen 8'!AB74,'Scen 9'!AB74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC74,'Scen 2'!AC74,'Scen 3'!AC74,'Scen 4'!AC74,'Scen 5'!AC74,'Scen 6'!AC74,'Scen 7'!AC74,'Scen 8'!AC74,'Scen 9'!AC74)-\nCHOOSE($L$2,'Scen 1'!AC74,'Scen 2'!AC74,'Scen 3'!AC74,'Scen 4'!AC74,'Scen 5'!AC74,'Scen 6'!AC74,'Scen 7'!AC74,'Scen 8'!AC74,'Scen 9'!AC74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD74,'Scen 2'!AD74,'Scen 3'!AD74,'Scen 4'!AD74,'Scen 5'!AD74,'Scen 6'!AD74,'Scen 7'!AD74,'Scen 8'!AD74,'Scen 9'!AD74)-\nCHOOSE($L$2,'Scen 1'!AD74,'Scen 2'!AD74,'Scen 3'!AD74,'Scen 4'!AD74,'Scen 5'!AD74,'Scen 6'!AD74,'Scen 7'!AD74,'Scen 8'!AD74,'Scen 9'!AD74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE74,'Scen 2'!AE74,'Scen 3'!AE74,'Scen 4'!AE74,'Scen 5'!AE74,'Scen 6'!AE74,'Scen 7'!AE74,'Scen 8'!AE74,'Scen 9'!AE74)-\nCHOOSE($L$2,'Scen 1'!AE74,'Scen 2'!AE74,'Scen 3'!AE74,'Scen 4'!AE74,'Scen 5'!AE74,'Scen 6'!AE74,'Scen 7'!AE74,'Scen 8'!AE74,'Scen 9'!AE74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF74,'Scen 2'!AF74,'Scen 3'!AF74,'Scen 4'!AF74,'Scen 5'!AF74,'Scen 6'!AF74,'Scen 7'!AF74,'Scen 8'!AF74,'Scen 9'!AF74)-\nCHOOSE($L$2,'Scen 1'!AF74,'Scen 2'!AF74,'Scen 3'!AF74,'Scen 4'!AF74,'Scen 5'!AF74,'Scen 6'!AF74,'Scen 7'!AF74,'Scen 8'!AF74,'Scen 9'!AF74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG74,'Scen 2'!AG74,'Scen 3'!AG74,'Scen 4'!AG74,'Scen 5'!AG74,'Scen 6'!AG74,'Scen 7'!AG74,'Scen 8'!AG74,'Scen 9'!AG74)-\nCHOOSE($L$2,'Scen 1'!AG74,'Scen 2'!AG74,'Scen 3'!AG74,'Scen 4'!AG74,'Scen 5'!AG74,'Scen 6'!AG74,'Scen 7'!AG74,'Scen 8'!AG74,'Scen 9'!AG74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH74,'Scen 2'!AH74,'Scen 3'!AH74,'Scen 4'!AH74,'Scen 5'!AH74,'Scen 6'!AH74,'Scen 7'!AH74,'Scen 8'!AH74,'Scen 9'!AH74)-\nCHOOSE($L$2,'Scen 1'!AH74,'Scen 2'!AH74,'Scen 3'!AH74,'Scen 4'!AH74,'Scen 5'!AH74,'Scen 6'!AH74,'Scen 7'!AH74,'Scen 8'!AH74,'Scen 9'!AH74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI74,'Scen 2'!AI74,'Scen 3'!AI74,'Scen 4'!AI74,'Scen 5'!AI74,'Scen 6'!AI74,'Scen 7'!AI74,'Scen 8'!AI74,'Scen 9'!AI74)-\nCHOOSE($L$2,'Scen 1'!AI74,'Scen 2'!AI74,'Scen 3'!AI74,'Scen 4'!AI74,'Scen 5'!AI74,'Scen 6'!AI74,'Scen 7'!AI74,'Scen 8'!AI74,'Scen 9'!AI74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ74,'Scen 2'!AJ74,'Scen 3'!AJ74,'Scen 4'!AJ74,'Scen 5'!AJ74,'Scen 6'!AJ74,'Scen 7'!AJ74,'Scen 8'!AJ74,'Scen 9'!AJ74)-\nCHOOSE($L$2,'Scen 1'!AJ74,'Scen 2'!AJ74,'Scen 3'!AJ74,'Scen 4'!AJ74,'Scen 5'!AJ74,'Scen 6'!AJ74,'Scen 7'!AJ74,'Scen 8'!AJ74,'Scen 9'!AJ74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK74,'Scen 2'!AK74,'Scen 3'!AK74,'Scen 4'!AK74,'Scen 5'!AK74,'Scen 6'!AK74,'Scen 7'!AK74,'Scen 8'!AK74,'Scen 9'!AK74)-\nCHOOSE($L$2,'Scen 1'!AK74,'Scen 2'!AK74,'Scen 3'!AK74,'Scen 4'!AK74,'Scen 5'!AK74,'Scen 6'!AK74,'Scen 7'!AK74,'Scen 8'!AK74,'Scen 9'!AK74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL74,'Scen 2'!AL74,'Scen 3'!AL74,'Scen 4'!AL74,'Scen 5'!AL74,'Scen 6'!AL74,'Scen 7'!AL74,'Scen 8'!AL74,'Scen 9'!AL74)-\nCHOOSE($L$2,'Scen 1'!AL74,'Scen 2'!AL74,'Scen 3'!AL74,'Scen 4'!AL74,'Scen 5'!AL74,'Scen 6'!AL74,'Scen 7'!AL74,'Scen 8'!AL74,'Scen 9'!AL74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM74,'Scen 2'!AM74,'Scen 3'!AM74,'Scen 4'!AM74,'Scen 5'!AM74,'Scen 6'!AM74,'Scen 7'!AM74,'Scen 8'!AM74,'Scen 9'!AM74)-\nCHOOSE($L$2,'Scen 1'!AM74,'Scen 2'!AM74,'Scen 3'!AM74,'Scen 4'!AM74,'Scen 5'!AM74,'Scen 6'!AM74,'Scen 7'!AM74,'Scen 8'!AM74,'Scen 9'!AM74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN74,'Scen 2'!AN74,'Scen 3'!AN74,'Scen 4'!AN74,'Scen 5'!AN74,'Scen 6'!AN74,'Scen 7'!AN74,'Scen 8'!AN74,'Scen 9'!AN74)-\nCHOOSE($L$2,'Scen 1'!AN74,'Scen 2'!AN74,'Scen 3'!AN74,'Scen 4'!AN74,'Scen 5'!AN74,'Scen 6'!AN74,'Scen 7'!AN74,'Scen 8'!AN74,'Scen 9'!AN74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO74,'Scen 2'!AO74,'Scen 3'!AO74,'Scen 4'!AO74,'Scen 5'!AO74,'Scen 6'!AO74,'Scen 7'!AO74,'Scen 8'!AO74,'Scen 9'!AO74)-\nCHOOSE($L$2,'Scen 1'!AO74,'Scen 2'!AO74,'Scen 3'!AO74,'Scen 4'!AO74,'Scen 5'!AO74,'Scen 6'!AO74,'Scen 7'!AO74,'Scen 8'!AO74,'Scen 9'!AO74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP74,'Scen 2'!AP74,'Scen 3'!AP74,'Scen 4'!AP74,'Scen 5'!AP74,'Scen 6'!AP74,'Scen 7'!AP74,'Scen 8'!AP74,'Scen 9'!AP74)-\nCHOOSE($L$2,'Scen 1'!AP74,'Scen 2'!AP74,'Scen 3'!AP74,'Scen 4'!AP74,'Scen 5'!AP74,'Scen 6'!AP74,'Scen 7'!AP74,'Scen 8'!AP74,'Scen 9'!AP74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ74,'Scen 2'!AQ74,'Scen 3'!AQ74,'Scen 4'!AQ74,'Scen 5'!AQ74,'Scen 6'!AQ74,'Scen 7'!AQ74,'Scen 8'!AQ74,'Scen 9'!AQ74)-\nCHOOSE($L$2,'Scen 1'!AQ74,'Scen 2'!AQ74,'Scen 3'!AQ74,'Scen 4'!AQ74,'Scen 5'!AQ74,'Scen 6'!AQ74,'Scen 7'!AQ74,'Scen 8'!AQ74,'Scen 9'!AQ74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR74,'Scen 2'!AR74,'Scen 3'!AR74,'Scen 4'!AR74,'Scen 5'!AR74,'Scen 6'!AR74,'Scen 7'!AR74,'Scen 8'!AR74,'Scen 9'!AR74)-\nCHOOSE($L$2,'Scen 1'!AR74,'Scen 2'!AR74,'Scen 3'!AR74,'Scen 4'!AR74,'Scen 5'!AR74,'Scen 6'!AR74,'Scen 7'!AR74,'Scen 8'!AR74,'Scen 9'!AR74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS74,'Scen 2'!AS74,'Scen 3'!AS74,'Scen 4'!AS74,'Scen 5'!AS74,'Scen 6'!AS74,'Scen 7'!AS74,'Scen 8'!AS74,'Scen 9'!AS74)-\nCHOOSE($L$2,'Scen 1'!AS74,'Scen 2'!AS74,'Scen 3'!AS74,'Scen 4'!AS74,'Scen 5'!AS74,'Scen 6'!AS74,'Scen 7'!AS74,'Scen 8'!AS74,'Scen 9'!AS74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT74,'Scen 2'!AT74,'Scen 3'!AT74,'Scen 4'!AT74,'Scen 5'!AT74,'Scen 6'!AT74,'Scen 7'!AT74,'Scen 8'!AT74,'Scen 9'!AT74)-\nCHOOSE($L$2,'Scen 1'!AT74,'Scen 2'!AT74,'Scen 3'!AT74,'Scen 4'!AT74,'Scen 5'!AT74,'Scen 6'!AT74,'Scen 7'!AT74,'Scen 8'!AT74,'Scen 9'!AT74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU74,'Scen 2'!AU74,'Scen 3'!AU74,'Scen 4'!AU74,'Scen 5'!AU74,'Scen 6'!AU74,'Scen 7'!AU74,'Scen 8'!AU74,'Scen 9'!AU74)-\nCHOOSE($L$2,'Scen 1'!AU74,'Scen 2'!AU74,'Scen 3'!AU74,'Scen 4'!AU74,'Scen 5'!AU74,'Scen 6'!AU74,'Scen 7'!AU74,'Scen 8'!AU74,'Scen 9'!AU74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV74,'Scen 2'!AV74,'Scen 3'!AV74,'Scen 4'!AV74,'Scen 5'!AV74,'Scen 6'!AV74,'Scen 7'!AV74,'Scen 8'!AV74,'Scen 9'!AV74)-\nCHOOSE($L$2,'Scen 1'!AV74,'Scen 2'!AV74,'Scen 3'!AV74,'Scen 4'!AV74,'Scen 5'!AV74,'Scen 6'!AV74,'Scen 7'!AV74,'Scen 8'!AV74,'Scen 9'!AV74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW74,'Scen 2'!AW74,'Scen 3'!AW74,'Scen 4'!AW74,'Scen 5'!AW74,'Scen 6'!AW74,'Scen 7'!AW74,'Scen 8'!AW74,'Scen 9'!AW74)-\nCHOOSE($L$2,'Scen 1'!AW74,'Scen 2'!AW74,'Scen 3'!AW74,'Scen 4'!AW74,'Scen 5'!AW74,'Scen 6'!AW74,'Scen 7'!AW74,'Scen 8'!AW74,'Scen 9'!AW74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX74,'Scen 2'!AX74,'Scen 3'!AX74,'Scen 4'!AX74,'Scen 5'!AX74,'Scen 6'!AX74,'Scen 7'!AX74,'Scen 8'!AX74,'Scen 9'!AX74)-\nCHOOSE($L$2,'Scen 1'!AX74,'Scen 2'!AX74,'Scen 3'!AX74,'Scen 4'!AX74,'Scen 5'!AX74,'Scen 6'!AX74,'Scen 7'!AX74,'Scen 8'!AX74,'Scen 9'!AX74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY74,'Scen 2'!AY74,'Scen 3'!AY74,'Scen 4'!AY74,'Scen 5'!AY74,'Scen 6'!AY74,'Scen 7'!AY74,'Scen 8'!AY74,'Scen 9'!AY74)-\nCHOOSE($L$2,'Scen 1'!AY74,'Scen 2'!AY74,'Scen 3'!AY74,'Scen 4'!AY74,'Scen 5'!AY74,'Scen 6'!AY74,'Scen 7'!AY74,'Scen 8'!AY74,'Scen 9'!AY74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ74,'Scen 2'!AZ74,'Scen 3'!AZ74,'Scen 4'!AZ74,'Scen 5'!AZ74,'Scen 6'!AZ74,'Scen 7'!AZ74,'Scen 8'!AZ74,'Scen 9'!AZ74)-\nCHOOSE($L$2,'Scen 1'!AZ74,'Scen 2'!AZ74,'Scen 3'!AZ74,'Scen 4'!AZ74,'Scen 5'!AZ74,'Scen 6'!AZ74,'Scen 7'!AZ74,'Scen 8'!AZ74,'Scen 9'!AZ74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA74,'Scen 2'!BA74,'Scen 3'!BA74,'Scen 4'!BA74,'Scen 5'!BA74,'Scen 6'!BA74,'Scen 7'!BA74,'Scen 8'!BA74,'Scen 9'!BA74)-\nCHOOSE($L$2,'Scen 1'!BA74,'Scen 2'!BA74,'Scen 3'!BA74,'Scen 4'!BA74,'Scen 5'!BA74,'Scen 6'!BA74,'Scen 7'!BA74,'Scen 8'!BA74,'Scen 9'!BA74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB74,'Scen 2'!BB74,'Scen 3'!BB74,'Scen 4'!BB74,'Scen 5'!BB74,'Scen 6'!BB74,'Scen 7'!BB74,'Scen 8'!BB74,'Scen 9'!BB74)-\nCHOOSE($L$2,'Scen 1'!BB74,'Scen 2'!BB74,'Scen 3'!BB74,'Scen 4'!BB74,'Scen 5'!BB74,'Scen 6'!BB74,'Scen 7'!BB74,'Scen 8'!BB74,'Scen 9'!BB74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC74,'Scen 2'!BC74,'Scen 3'!BC74,'Scen 4'!BC74,'Scen 5'!BC74,'Scen 6'!BC74,'Scen 7'!BC74,'Scen 8'!BC74,'Scen 9'!BC74)-\nCHOOSE($L$2,'Scen 1'!BC74,'Scen 2'!BC74,'Scen 3'!BC74,'Scen 4'!BC74,'Scen 5'!BC74,'Scen 6'!BC74,'Scen 7'!BC74,'Scen 8'!BC74,'Scen 9'!BC74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD74,'Scen 2'!BD74,'Scen 3'!BD74,'Scen 4'!BD74,'Scen 5'!BD74,'Scen 6'!BD74,'Scen 7'!BD74,'Scen 8'!BD74,'Scen 9'!BD74)-\nCHOOSE($L$2,'Scen 1'!BD74,'Scen 2'!BD74,'Scen 3'!BD74,'Scen 4'!BD74,'Scen 5'!BD74,'Scen 6'!BD74,'Scen 7'!BD74,'Scen 8'!BD74,'Scen 9'!BD74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE74,'Scen 2'!BE74,'Scen 3'!BE74,'Scen 4'!BE74,'Scen 5'!BE74,'Scen 6'!BE74,'Scen 7'!BE74,'Scen 8'!BE74,'Scen 9'!BE74)-\nCHOOSE($L$2,'Scen 1'!BE74,'Scen 2'!BE74,'Scen 3'!BE74,'Scen 4'!BE74,'Scen 5'!BE74,'Scen 6'!BE74,'Scen 7'!BE74,'Scen 8'!BE74,'Scen 9'!BE74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF74,'Scen 2'!BF74,'Scen 3'!BF74,'Scen 4'!BF74,'Scen 5'!BF74,'Scen 6'!BF74,'Scen 7'!BF74,'Scen 8'!BF74,'Scen 9'!BF74)-\nCHOOSE($L$2,'Scen 1'!BF74,'Scen 2'!BF74,'Scen 3'!BF74,'Scen 4'!BF74,'Scen 5'!BF74,'Scen 6'!BF74,'Scen 7'!BF74,'Scen 8'!BF74,'Scen 9'!BF74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG74,'Scen 2'!BG74,'Scen 3'!BG74,'Scen 4'!BG74,'Scen 5'!BG74,'Scen 6'!BG74,'Scen 7'!BG74,'Scen 8'!BG74,'Scen 9'!BG74)-\nCHOOSE($L$2,'Scen 1'!BG74,'Scen 2'!BG74,'Scen 3'!BG74,'Scen 4'!BG74,'Scen 5'!BG74,'Scen 6'!BG74,'Scen 7'!BG74,'Scen 8'!BG74,'Scen 9'!BG74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH74,'Scen 2'!BH74,'Scen 3'!BH74,'Scen 4'!BH74,'Scen 5'!BH74,'Scen 6'!BH74,'Scen 7'!BH74,'Scen 8'!BH74,'Scen 9'!BH74)-\nCHOOSE($L$2,'Scen 1'!BH74,'Scen 2'!BH74,'Scen 3'!BH74,'Scen 4'!BH74,'Scen 5'!BH74,'Scen 6'!BH74,'Scen 7'!BH74,'Scen 8'!BH74,'Scen 9'!BH74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI74,'Scen 2'!BI74,'Scen 3'!BI74,'Scen 4'!BI74,'Scen 5'!BI74,'Scen 6'!BI74,'Scen 7'!BI74,'Scen 8'!BI74,'Scen 9'!BI74)-\nCHOOSE($L$2,'Scen 1'!BI74,'Scen 2'!BI74,'Scen 3'!BI74,'Scen 4'!BI74,'Scen 5'!BI74,'Scen 6'!BI74,'Scen 7'!BI74,'Scen 8'!BI74,'Scen 9'!BI74),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ74,'Scen 2'!BJ74,'Scen 3'!BJ74,'Scen 4'!BJ74,'Scen 5'!BJ74,'Scen 6'!BJ74,'Scen 7'!BJ74,'Scen 8'!BJ74,'Scen 9'!BJ74)-\nCHOOSE($L$2,'Scen 1'!BJ74,'Scen 2'!BJ74,'Scen 3'!BJ74,'Scen 4'!BJ74,'Scen 5'!BJ74,'Scen 6'!BJ74,'Scen 7'!BJ74,'Scen 8'!BJ74,'Scen 9'!BJ74),\"\")","v":0}]
[null,null,null,null,"Category 8 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA75,'Scen 2'!AA75,'Scen 3'!AA75,'Scen 4'!AA75,'Scen 5'!AA75,'Scen 6'!AA75,'Scen 7'!AA75,'Scen 8'!AA75,'Scen 9'!AA75)-\nCHOOSE($L$2,'Scen 1'!AA75,'Scen 2'!AA75,'Scen 3'!AA75,'Scen 4'!AA75,'Scen 5'!AA75,'Scen 6'!AA75,'Scen 7'!AA75,'Scen 8'!AA75,'Scen 9'!AA75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB75,'Scen 2'!AB75,'Scen 3'!AB75,'Scen 4'!AB75,'Scen 5'!AB75,'Scen 6'!AB75,'Scen 7'!AB75,'Scen 8'!AB75,'Scen 9'!AB75)-\nCHOOSE($L$2,'Scen 1'!AB75,'Scen 2'!AB75,'Scen 3'!AB75,'Scen 4'!AB75,'Scen 5'!AB75,'Scen 6'!AB75,'Scen 7'!AB75,'Scen 8'!AB75,'Scen 9'!AB75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC75,'Scen 2'!AC75,'Scen 3'!AC75,'Scen 4'!AC75,'Scen 5'!AC75,'Scen 6'!AC75,'Scen 7'!AC75,'Scen 8'!AC75,'Scen 9'!AC75)-\nCHOOSE($L$2,'Scen 1'!AC75,'Scen 2'!AC75,'Scen 3'!AC75,'Scen 4'!AC75,'Scen 5'!AC75,'Scen 6'!AC75,'Scen 7'!AC75,'Scen 8'!AC75,'Scen 9'!AC75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD75,'Scen 2'!AD75,'Scen 3'!AD75,'Scen 4'!AD75,'Scen 5'!AD75,'Scen 6'!AD75,'Scen 7'!AD75,'Scen 8'!AD75,'Scen 9'!AD75)-\nCHOOSE($L$2,'Scen 1'!AD75,'Scen 2'!AD75,'Scen 3'!AD75,'Scen 4'!AD75,'Scen 5'!AD75,'Scen 6'!AD75,'Scen 7'!AD75,'Scen 8'!AD75,'Scen 9'!AD75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE75,'Scen 2'!AE75,'Scen 3'!AE75,'Scen 4'!AE75,'Scen 5'!AE75,'Scen 6'!AE75,'Scen 7'!AE75,'Scen 8'!AE75,'Scen 9'!AE75)-\nCHOOSE($L$2,'Scen 1'!AE75,'Scen 2'!AE75,'Scen 3'!AE75,'Scen 4'!AE75,'Scen 5'!AE75,'Scen 6'!AE75,'Scen 7'!AE75,'Scen 8'!AE75,'Scen 9'!AE75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF75,'Scen 2'!AF75,'Scen 3'!AF75,'Scen 4'!AF75,'Scen 5'!AF75,'Scen 6'!AF75,'Scen 7'!AF75,'Scen 8'!AF75,'Scen 9'!AF75)-\nCHOOSE($L$2,'Scen 1'!AF75,'Scen 2'!AF75,'Scen 3'!AF75,'Scen 4'!AF75,'Scen 5'!AF75,'Scen 6'!AF75,'Scen 7'!AF75,'Scen 8'!AF75,'Scen 9'!AF75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG75,'Scen 2'!AG75,'Scen 3'!AG75,'Scen 4'!AG75,'Scen 5'!AG75,'Scen 6'!AG75,'Scen 7'!AG75,'Scen 8'!AG75,'Scen 9'!AG75)-\nCHOOSE($L$2,'Scen 1'!AG75,'Scen 2'!AG75,'Scen 3'!AG75,'Scen 4'!AG75,'Scen 5'!AG75,'Scen 6'!AG75,'Scen 7'!AG75,'Scen 8'!AG75,'Scen 9'!AG75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH75,'Scen 2'!AH75,'Scen 3'!AH75,'Scen 4'!AH75,'Scen 5'!AH75,'Scen 6'!AH75,'Scen 7'!AH75,'Scen 8'!AH75,'Scen 9'!AH75)-\nCHOOSE($L$2,'Scen 1'!AH75,'Scen 2'!AH75,'Scen 3'!AH75,'Scen 4'!AH75,'Scen 5'!AH75,'Scen 6'!AH75,'Scen 7'!AH75,'Scen 8'!AH75,'Scen 9'!AH75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI75,'Scen 2'!AI75,'Scen 3'!AI75,'Scen 4'!AI75,'Scen 5'!AI75,'Scen 6'!AI75,'Scen 7'!AI75,'Scen 8'!AI75,'Scen 9'!AI75)-\nCHOOSE($L$2,'Scen 1'!AI75,'Scen 2'!AI75,'Scen 3'!AI75,'Scen 4'!AI75,'Scen 5'!AI75,'Scen 6'!AI75,'Scen 7'!AI75,'Scen 8'!AI75,'Scen 9'!AI75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ75,'Scen 2'!AJ75,'Scen 3'!AJ75,'Scen 4'!AJ75,'Scen 5'!AJ75,'Scen 6'!AJ75,'Scen 7'!AJ75,'Scen 8'!AJ75,'Scen 9'!AJ75)-\nCHOOSE($L$2,'Scen 1'!AJ75,'Scen 2'!AJ75,'Scen 3'!AJ75,'Scen 4'!AJ75,'Scen 5'!AJ75,'Scen 6'!AJ75,'Scen 7'!AJ75,'Scen 8'!AJ75,'Scen 9'!AJ75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK75,'Scen 2'!AK75,'Scen 3'!AK75,'Scen 4'!AK75,'Scen 5'!AK75,'Scen 6'!AK75,'Scen 7'!AK75,'Scen 8'!AK75,'Scen 9'!AK75)-\nCHOOSE($L$2,'Scen 1'!AK75,'Scen 2'!AK75,'Scen 3'!AK75,'Scen 4'!AK75,'Scen 5'!AK75,'Scen 6'!AK75,'Scen 7'!AK75,'Scen 8'!AK75,'Scen 9'!AK75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL75,'Scen 2'!AL75,'Scen 3'!AL75,'Scen 4'!AL75,'Scen 5'!AL75,'Scen 6'!AL75,'Scen 7'!AL75,'Scen 8'!AL75,'Scen 9'!AL75)-\nCHOOSE($L$2,'Scen 1'!AL75,'Scen 2'!AL75,'Scen 3'!AL75,'Scen 4'!AL75,'Scen 5'!AL75,'Scen 6'!AL75,'Scen 7'!AL75,'Scen 8'!AL75,'Scen 9'!AL75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM75,'Scen 2'!AM75,'Scen 3'!AM75,'Scen 4'!AM75,'Scen 5'!AM75,'Scen 6'!AM75,'Scen 7'!AM75,'Scen 8'!AM75,'Scen 9'!AM75)-\nCHOOSE($L$2,'Scen 1'!AM75,'Scen 2'!AM75,'Scen 3'!AM75,'Scen 4'!AM75,'Scen 5'!AM75,'Scen 6'!AM75,'Scen 7'!AM75,'Scen 8'!AM75,'Scen 9'!AM75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN75,'Scen 2'!AN75,'Scen 3'!AN75,'Scen 4'!AN75,'Scen 5'!AN75,'Scen 6'!AN75,'Scen 7'!AN75,'Scen 8'!AN75,'Scen 9'!AN75)-\nCHOOSE($L$2,'Scen 1'!AN75,'Scen 2'!AN75,'Scen 3'!AN75,'Scen 4'!AN75,'Scen 5'!AN75,'Scen 6'!AN75,'Scen 7'!AN75,'Scen 8'!AN75,'Scen 9'!AN75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO75,'Scen 2'!AO75,'Scen 3'!AO75,'Scen 4'!AO75,'Scen 5'!AO75,'Scen 6'!AO75,'Scen 7'!AO75,'Scen 8'!AO75,'Scen 9'!AO75)-\nCHOOSE($L$2,'Scen 1'!AO75,'Scen 2'!AO75,'Scen 3'!AO75,'Scen 4'!AO75,'Scen 5'!AO75,'Scen 6'!AO75,'Scen 7'!AO75,'Scen 8'!AO75,'Scen 9'!AO75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP75,'Scen 2'!AP75,'Scen 3'!AP75,'Scen 4'!AP75,'Scen 5'!AP75,'Scen 6'!AP75,'Scen 7'!AP75,'Scen 8'!AP75,'Scen 9'!AP75)-\nCHOOSE($L$2,'Scen 1'!AP75,'Scen 2'!AP75,'Scen 3'!AP75,'Scen 4'!AP75,'Scen 5'!AP75,'Scen 6'!AP75,'Scen 7'!AP75,'Scen 8'!AP75,'Scen 9'!AP75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ75,'Scen 2'!AQ75,'Scen 3'!AQ75,'Scen 4'!AQ75,'Scen 5'!AQ75,'Scen 6'!AQ75,'Scen 7'!AQ75,'Scen 8'!AQ75,'Scen 9'!AQ75)-\nCHOOSE($L$2,'Scen 1'!AQ75,'Scen 2'!AQ75,'Scen 3'!AQ75,'Scen 4'!AQ75,'Scen 5'!AQ75,'Scen 6'!AQ75,'Scen 7'!AQ75,'Scen 8'!AQ75,'Scen 9'!AQ75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR75,'Scen 2'!AR75,'Scen 3'!AR75,'Scen 4'!AR75,'Scen 5'!AR75,'Scen 6'!AR75,'Scen 7'!AR75,'Scen 8'!AR75,'Scen 9'!AR75)-\nCHOOSE($L$2,'Scen 1'!AR75,'Scen 2'!AR75,'Scen 3'!AR75,'Scen 4'!AR75,'Scen 5'!AR75,'Scen 6'!AR75,'Scen 7'!AR75,'Scen 8'!AR75,'Scen 9'!AR75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS75,'Scen 2'!AS75,'Scen 3'!AS75,'Scen 4'!AS75,'Scen 5'!AS75,'Scen 6'!AS75,'Scen 7'!AS75,'Scen 8'!AS75,'Scen 9'!AS75)-\nCHOOSE($L$2,'Scen 1'!AS75,'Scen 2'!AS75,'Scen 3'!AS75,'Scen 4'!AS75,'Scen 5'!AS75,'Scen 6'!AS75,'Scen 7'!AS75,'Scen 8'!AS75,'Scen 9'!AS75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT75,'Scen 2'!AT75,'Scen 3'!AT75,'Scen 4'!AT75,'Scen 5'!AT75,'Scen 6'!AT75,'Scen 7'!AT75,'Scen 8'!AT75,'Scen 9'!AT75)-\nCHOOSE($L$2,'Scen 1'!AT75,'Scen 2'!AT75,'Scen 3'!AT75,'Scen 4'!AT75,'Scen 5'!AT75,'Scen 6'!AT75,'Scen 7'!AT75,'Scen 8'!AT75,'Scen 9'!AT75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU75,'Scen 2'!AU75,'Scen 3'!AU75,'Scen 4'!AU75,'Scen 5'!AU75,'Scen 6'!AU75,'Scen 7'!AU75,'Scen 8'!AU75,'Scen 9'!AU75)-\nCHOOSE($L$2,'Scen 1'!AU75,'Scen 2'!AU75,'Scen 3'!AU75,'Scen 4'!AU75,'Scen 5'!AU75,'Scen 6'!AU75,'Scen 7'!AU75,'Scen 8'!AU75,'Scen 9'!AU75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV75,'Scen 2'!AV75,'Scen 3'!AV75,'Scen 4'!AV75,'Scen 5'!AV75,'Scen 6'!AV75,'Scen 7'!AV75,'Scen 8'!AV75,'Scen 9'!AV75)-\nCHOOSE($L$2,'Scen 1'!AV75,'Scen 2'!AV75,'Scen 3'!AV75,'Scen 4'!AV75,'Scen 5'!AV75,'Scen 6'!AV75,'Scen 7'!AV75,'Scen 8'!AV75,'Scen 9'!AV75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW75,'Scen 2'!AW75,'Scen 3'!AW75,'Scen 4'!AW75,'Scen 5'!AW75,'Scen 6'!AW75,'Scen 7'!AW75,'Scen 8'!AW75,'Scen 9'!AW75)-\nCHOOSE($L$2,'Scen 1'!AW75,'Scen 2'!AW75,'Scen 3'!AW75,'Scen 4'!AW75,'Scen 5'!AW75,'Scen 6'!AW75,'Scen 7'!AW75,'Scen 8'!AW75,'Scen 9'!AW75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX75,'Scen 2'!AX75,'Scen 3'!AX75,'Scen 4'!AX75,'Scen 5'!AX75,'Scen 6'!AX75,'Scen 7'!AX75,'Scen 8'!AX75,'Scen 9'!AX75)-\nCHOOSE($L$2,'Scen 1'!AX75,'Scen 2'!AX75,'Scen 3'!AX75,'Scen 4'!AX75,'Scen 5'!AX75,'Scen 6'!AX75,'Scen 7'!AX75,'Scen 8'!AX75,'Scen 9'!AX75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY75,'Scen 2'!AY75,'Scen 3'!AY75,'Scen 4'!AY75,'Scen 5'!AY75,'Scen 6'!AY75,'Scen 7'!AY75,'Scen 8'!AY75,'Scen 9'!AY75)-\nCHOOSE($L$2,'Scen 1'!AY75,'Scen 2'!AY75,'Scen 3'!AY75,'Scen 4'!AY75,'Scen 5'!AY75,'Scen 6'!AY75,'Scen 7'!AY75,'Scen 8'!AY75,'Scen 9'!AY75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ75,'Scen 2'!AZ75,'Scen 3'!AZ75,'Scen 4'!AZ75,'Scen 5'!AZ75,'Scen 6'!AZ75,'Scen 7'!AZ75,'Scen 8'!AZ75,'Scen 9'!AZ75)-\nCHOOSE($L$2,'Scen 1'!AZ75,'Scen 2'!AZ75,'Scen 3'!AZ75,'Scen 4'!AZ75,'Scen 5'!AZ75,'Scen 6'!AZ75,'Scen 7'!AZ75,'Scen 8'!AZ75,'Scen 9'!AZ75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA75,'Scen 2'!BA75,'Scen 3'!BA75,'Scen 4'!BA75,'Scen 5'!BA75,'Scen 6'!BA75,'Scen 7'!BA75,'Scen 8'!BA75,'Scen 9'!BA75)-\nCHOOSE($L$2,'Scen 1'!BA75,'Scen 2'!BA75,'Scen 3'!BA75,'Scen 4'!BA75,'Scen 5'!BA75,'Scen 6'!BA75,'Scen 7'!BA75,'Scen 8'!BA75,'Scen 9'!BA75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB75,'Scen 2'!BB75,'Scen 3'!BB75,'Scen 4'!BB75,'Scen 5'!BB75,'Scen 6'!BB75,'Scen 7'!BB75,'Scen 8'!BB75,'Scen 9'!BB75)-\nCHOOSE($L$2,'Scen 1'!BB75,'Scen 2'!BB75,'Scen 3'!BB75,'Scen 4'!BB75,'Scen 5'!BB75,'Scen 6'!BB75,'Scen 7'!BB75,'Scen 8'!BB75,'Scen 9'!BB75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC75,'Scen 2'!BC75,'Scen 3'!BC75,'Scen 4'!BC75,'Scen 5'!BC75,'Scen 6'!BC75,'Scen 7'!BC75,'Scen 8'!BC75,'Scen 9'!BC75)-\nCHOOSE($L$2,'Scen 1'!BC75,'Scen 2'!BC75,'Scen 3'!BC75,'Scen 4'!BC75,'Scen 5'!BC75,'Scen 6'!BC75,'Scen 7'!BC75,'Scen 8'!BC75,'Scen 9'!BC75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD75,'Scen 2'!BD75,'Scen 3'!BD75,'Scen 4'!BD75,'Scen 5'!BD75,'Scen 6'!BD75,'Scen 7'!BD75,'Scen 8'!BD75,'Scen 9'!BD75)-\nCHOOSE($L$2,'Scen 1'!BD75,'Scen 2'!BD75,'Scen 3'!BD75,'Scen 4'!BD75,'Scen 5'!BD75,'Scen 6'!BD75,'Scen 7'!BD75,'Scen 8'!BD75,'Scen 9'!BD75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE75,'Scen 2'!BE75,'Scen 3'!BE75,'Scen 4'!BE75,'Scen 5'!BE75,'Scen 6'!BE75,'Scen 7'!BE75,'Scen 8'!BE75,'Scen 9'!BE75)-\nCHOOSE($L$2,'Scen 1'!BE75,'Scen 2'!BE75,'Scen 3'!BE75,'Scen 4'!BE75,'Scen 5'!BE75,'Scen 6'!BE75,'Scen 7'!BE75,'Scen 8'!BE75,'Scen 9'!BE75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF75,'Scen 2'!BF75,'Scen 3'!BF75,'Scen 4'!BF75,'Scen 5'!BF75,'Scen 6'!BF75,'Scen 7'!BF75,'Scen 8'!BF75,'Scen 9'!BF75)-\nCHOOSE($L$2,'Scen 1'!BF75,'Scen 2'!BF75,'Scen 3'!BF75,'Scen 4'!BF75,'Scen 5'!BF75,'Scen 6'!BF75,'Scen 7'!BF75,'Scen 8'!BF75,'Scen 9'!BF75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG75,'Scen 2'!BG75,'Scen 3'!BG75,'Scen 4'!BG75,'Scen 5'!BG75,'Scen 6'!BG75,'Scen 7'!BG75,'Scen 8'!BG75,'Scen 9'!BG75)-\nCHOOSE($L$2,'Scen 1'!BG75,'Scen 2'!BG75,'Scen 3'!BG75,'Scen 4'!BG75,'Scen 5'!BG75,'Scen 6'!BG75,'Scen 7'!BG75,'Scen 8'!BG75,'Scen 9'!BG75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH75,'Scen 2'!BH75,'Scen 3'!BH75,'Scen 4'!BH75,'Scen 5'!BH75,'Scen 6'!BH75,'Scen 7'!BH75,'Scen 8'!BH75,'Scen 9'!BH75)-\nCHOOSE($L$2,'Scen 1'!BH75,'Scen 2'!BH75,'Scen 3'!BH75,'Scen 4'!BH75,'Scen 5'!BH75,'Scen 6'!BH75,'Scen 7'!BH75,'Scen 8'!BH75,'Scen 9'!BH75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI75,'Scen 2'!BI75,'Scen 3'!BI75,'Scen 4'!BI75,'Scen 5'!BI75,'Scen 6'!BI75,'Scen 7'!BI75,'Scen 8'!BI75,'Scen 9'!BI75)-\nCHOOSE($L$2,'Scen 1'!BI75,'Scen 2'!BI75,'Scen 3'!BI75,'Scen 4'!BI75,'Scen 5'!BI75,'Scen 6'!BI75,'Scen 7'!BI75,'Scen 8'!BI75,'Scen 9'!BI75),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ75,'Scen 2'!BJ75,'Scen 3'!BJ75,'Scen 4'!BJ75,'Scen 5'!BJ75,'Scen 6'!BJ75,'Scen 7'!BJ75,'Scen 8'!BJ75,'Scen 9'!BJ75)-\nCHOOSE($L$2,'Scen 1'!BJ75,'Scen 2'!BJ75,'Scen 3'!BJ75,'Scen 4'!BJ75,'Scen 5'!BJ75,'Scen 6'!BJ75,'Scen 7'!BJ75,'Scen 8'!BJ75,'Scen 9'!BJ75),\"\")","v":0}]
[null,null,null,null,"Category 9 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA76,'Scen 2'!AA76,'Scen 3'!AA76,'Scen 4'!AA76,'Scen 5'!AA76,'Scen 6'!AA76,'Scen 7'!AA76,'Scen 8'!AA76,'Scen 9'!AA76)-\nCHOOSE($L$2,'Scen 1'!AA76,'Scen 2'!AA76,'Scen 3'!AA76,'Scen 4'!AA76,'Scen 5'!AA76,'Scen 6'!AA76,'Scen 7'!AA76,'Scen 8'!AA76,'Scen 9'!AA76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB76,'Scen 2'!AB76,'Scen 3'!AB76,'Scen 4'!AB76,'Scen 5'!AB76,'Scen 6'!AB76,'Scen 7'!AB76,'Scen 8'!AB76,'Scen 9'!AB76)-\nCHOOSE($L$2,'Scen 1'!AB76,'Scen 2'!AB76,'Scen 3'!AB76,'Scen 4'!AB76,'Scen 5'!AB76,'Scen 6'!AB76,'Scen 7'!AB76,'Scen 8'!AB76,'Scen 9'!AB76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC76,'Scen 2'!AC76,'Scen 3'!AC76,'Scen 4'!AC76,'Scen 5'!AC76,'Scen 6'!AC76,'Scen 7'!AC76,'Scen 8'!AC76,'Scen 9'!AC76)-\nCHOOSE($L$2,'Scen 1'!AC76,'Scen 2'!AC76,'Scen 3'!AC76,'Scen 4'!AC76,'Scen 5'!AC76,'Scen 6'!AC76,'Scen 7'!AC76,'Scen 8'!AC76,'Scen 9'!AC76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD76,'Scen 2'!AD76,'Scen 3'!AD76,'Scen 4'!AD76,'Scen 5'!AD76,'Scen 6'!AD76,'Scen 7'!AD76,'Scen 8'!AD76,'Scen 9'!AD76)-\nCHOOSE($L$2,'Scen 1'!AD76,'Scen 2'!AD76,'Scen 3'!AD76,'Scen 4'!AD76,'Scen 5'!AD76,'Scen 6'!AD76,'Scen 7'!AD76,'Scen 8'!AD76,'Scen 9'!AD76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE76,'Scen 2'!AE76,'Scen 3'!AE76,'Scen 4'!AE76,'Scen 5'!AE76,'Scen 6'!AE76,'Scen 7'!AE76,'Scen 8'!AE76,'Scen 9'!AE76)-\nCHOOSE($L$2,'Scen 1'!AE76,'Scen 2'!AE76,'Scen 3'!AE76,'Scen 4'!AE76,'Scen 5'!AE76,'Scen 6'!AE76,'Scen 7'!AE76,'Scen 8'!AE76,'Scen 9'!AE76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF76,'Scen 2'!AF76,'Scen 3'!AF76,'Scen 4'!AF76,'Scen 5'!AF76,'Scen 6'!AF76,'Scen 7'!AF76,'Scen 8'!AF76,'Scen 9'!AF76)-\nCHOOSE($L$2,'Scen 1'!AF76,'Scen 2'!AF76,'Scen 3'!AF76,'Scen 4'!AF76,'Scen 5'!AF76,'Scen 6'!AF76,'Scen 7'!AF76,'Scen 8'!AF76,'Scen 9'!AF76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG76,'Scen 2'!AG76,'Scen 3'!AG76,'Scen 4'!AG76,'Scen 5'!AG76,'Scen 6'!AG76,'Scen 7'!AG76,'Scen 8'!AG76,'Scen 9'!AG76)-\nCHOOSE($L$2,'Scen 1'!AG76,'Scen 2'!AG76,'Scen 3'!AG76,'Scen 4'!AG76,'Scen 5'!AG76,'Scen 6'!AG76,'Scen 7'!AG76,'Scen 8'!AG76,'Scen 9'!AG76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH76,'Scen 2'!AH76,'Scen 3'!AH76,'Scen 4'!AH76,'Scen 5'!AH76,'Scen 6'!AH76,'Scen 7'!AH76,'Scen 8'!AH76,'Scen 9'!AH76)-\nCHOOSE($L$2,'Scen 1'!AH76,'Scen 2'!AH76,'Scen 3'!AH76,'Scen 4'!AH76,'Scen 5'!AH76,'Scen 6'!AH76,'Scen 7'!AH76,'Scen 8'!AH76,'Scen 9'!AH76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI76,'Scen 2'!AI76,'Scen 3'!AI76,'Scen 4'!AI76,'Scen 5'!AI76,'Scen 6'!AI76,'Scen 7'!AI76,'Scen 8'!AI76,'Scen 9'!AI76)-\nCHOOSE($L$2,'Scen 1'!AI76,'Scen 2'!AI76,'Scen 3'!AI76,'Scen 4'!AI76,'Scen 5'!AI76,'Scen 6'!AI76,'Scen 7'!AI76,'Scen 8'!AI76,'Scen 9'!AI76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ76,'Scen 2'!AJ76,'Scen 3'!AJ76,'Scen 4'!AJ76,'Scen 5'!AJ76,'Scen 6'!AJ76,'Scen 7'!AJ76,'Scen 8'!AJ76,'Scen 9'!AJ76)-\nCHOOSE($L$2,'Scen 1'!AJ76,'Scen 2'!AJ76,'Scen 3'!AJ76,'Scen 4'!AJ76,'Scen 5'!AJ76,'Scen 6'!AJ76,'Scen 7'!AJ76,'Scen 8'!AJ76,'Scen 9'!AJ76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK76,'Scen 2'!AK76,'Scen 3'!AK76,'Scen 4'!AK76,'Scen 5'!AK76,'Scen 6'!AK76,'Scen 7'!AK76,'Scen 8'!AK76,'Scen 9'!AK76)-\nCHOOSE($L$2,'Scen 1'!AK76,'Scen 2'!AK76,'Scen 3'!AK76,'Scen 4'!AK76,'Scen 5'!AK76,'Scen 6'!AK76,'Scen 7'!AK76,'Scen 8'!AK76,'Scen 9'!AK76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL76,'Scen 2'!AL76,'Scen 3'!AL76,'Scen 4'!AL76,'Scen 5'!AL76,'Scen 6'!AL76,'Scen 7'!AL76,'Scen 8'!AL76,'Scen 9'!AL76)-\nCHOOSE($L$2,'Scen 1'!AL76,'Scen 2'!AL76,'Scen 3'!AL76,'Scen 4'!AL76,'Scen 5'!AL76,'Scen 6'!AL76,'Scen 7'!AL76,'Scen 8'!AL76,'Scen 9'!AL76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM76,'Scen 2'!AM76,'Scen 3'!AM76,'Scen 4'!AM76,'Scen 5'!AM76,'Scen 6'!AM76,'Scen 7'!AM76,'Scen 8'!AM76,'Scen 9'!AM76)-\nCHOOSE($L$2,'Scen 1'!AM76,'Scen 2'!AM76,'Scen 3'!AM76,'Scen 4'!AM76,'Scen 5'!AM76,'Scen 6'!AM76,'Scen 7'!AM76,'Scen 8'!AM76,'Scen 9'!AM76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN76,'Scen 2'!AN76,'Scen 3'!AN76,'Scen 4'!AN76,'Scen 5'!AN76,'Scen 6'!AN76,'Scen 7'!AN76,'Scen 8'!AN76,'Scen 9'!AN76)-\nCHOOSE($L$2,'Scen 1'!AN76,'Scen 2'!AN76,'Scen 3'!AN76,'Scen 4'!AN76,'Scen 5'!AN76,'Scen 6'!AN76,'Scen 7'!AN76,'Scen 8'!AN76,'Scen 9'!AN76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO76,'Scen 2'!AO76,'Scen 3'!AO76,'Scen 4'!AO76,'Scen 5'!AO76,'Scen 6'!AO76,'Scen 7'!AO76,'Scen 8'!AO76,'Scen 9'!AO76)-\nCHOOSE($L$2,'Scen 1'!AO76,'Scen 2'!AO76,'Scen 3'!AO76,'Scen 4'!AO76,'Scen 5'!AO76,'Scen 6'!AO76,'Scen 7'!AO76,'Scen 8'!AO76,'Scen 9'!AO76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP76,'Scen 2'!AP76,'Scen 3'!AP76,'Scen 4'!AP76,'Scen 5'!AP76,'Scen 6'!AP76,'Scen 7'!AP76,'Scen 8'!AP76,'Scen 9'!AP76)-\nCHOOSE($L$2,'Scen 1'!AP76,'Scen 2'!AP76,'Scen 3'!AP76,'Scen 4'!AP76,'Scen 5'!AP76,'Scen 6'!AP76,'Scen 7'!AP76,'Scen 8'!AP76,'Scen 9'!AP76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ76,'Scen 2'!AQ76,'Scen 3'!AQ76,'Scen 4'!AQ76,'Scen 5'!AQ76,'Scen 6'!AQ76,'Scen 7'!AQ76,'Scen 8'!AQ76,'Scen 9'!AQ76)-\nCHOOSE($L$2,'Scen 1'!AQ76,'Scen 2'!AQ76,'Scen 3'!AQ76,'Scen 4'!AQ76,'Scen 5'!AQ76,'Scen 6'!AQ76,'Scen 7'!AQ76,'Scen 8'!AQ76,'Scen 9'!AQ76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR76,'Scen 2'!AR76,'Scen 3'!AR76,'Scen 4'!AR76,'Scen 5'!AR76,'Scen 6'!AR76,'Scen 7'!AR76,'Scen 8'!AR76,'Scen 9'!AR76)-\nCHOOSE($L$2,'Scen 1'!AR76,'Scen 2'!AR76,'Scen 3'!AR76,'Scen 4'!AR76,'Scen 5'!AR76,'Scen 6'!AR76,'Scen 7'!AR76,'Scen 8'!AR76,'Scen 9'!AR76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS76,'Scen 2'!AS76,'Scen 3'!AS76,'Scen 4'!AS76,'Scen 5'!AS76,'Scen 6'!AS76,'Scen 7'!AS76,'Scen 8'!AS76,'Scen 9'!AS76)-\nCHOOSE($L$2,'Scen 1'!AS76,'Scen 2'!AS76,'Scen 3'!AS76,'Scen 4'!AS76,'Scen 5'!AS76,'Scen 6'!AS76,'Scen 7'!AS76,'Scen 8'!AS76,'Scen 9'!AS76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT76,'Scen 2'!AT76,'Scen 3'!AT76,'Scen 4'!AT76,'Scen 5'!AT76,'Scen 6'!AT76,'Scen 7'!AT76,'Scen 8'!AT76,'Scen 9'!AT76)-\nCHOOSE($L$2,'Scen 1'!AT76,'Scen 2'!AT76,'Scen 3'!AT76,'Scen 4'!AT76,'Scen 5'!AT76,'Scen 6'!AT76,'Scen 7'!AT76,'Scen 8'!AT76,'Scen 9'!AT76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU76,'Scen 2'!AU76,'Scen 3'!AU76,'Scen 4'!AU76,'Scen 5'!AU76,'Scen 6'!AU76,'Scen 7'!AU76,'Scen 8'!AU76,'Scen 9'!AU76)-\nCHOOSE($L$2,'Scen 1'!AU76,'Scen 2'!AU76,'Scen 3'!AU76,'Scen 4'!AU76,'Scen 5'!AU76,'Scen 6'!AU76,'Scen 7'!AU76,'Scen 8'!AU76,'Scen 9'!AU76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV76,'Scen 2'!AV76,'Scen 3'!AV76,'Scen 4'!AV76,'Scen 5'!AV76,'Scen 6'!AV76,'Scen 7'!AV76,'Scen 8'!AV76,'Scen 9'!AV76)-\nCHOOSE($L$2,'Scen 1'!AV76,'Scen 2'!AV76,'Scen 3'!AV76,'Scen 4'!AV76,'Scen 5'!AV76,'Scen 6'!AV76,'Scen 7'!AV76,'Scen 8'!AV76,'Scen 9'!AV76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW76,'Scen 2'!AW76,'Scen 3'!AW76,'Scen 4'!AW76,'Scen 5'!AW76,'Scen 6'!AW76,'Scen 7'!AW76,'Scen 8'!AW76,'Scen 9'!AW76)-\nCHOOSE($L$2,'Scen 1'!AW76,'Scen 2'!AW76,'Scen 3'!AW76,'Scen 4'!AW76,'Scen 5'!AW76,'Scen 6'!AW76,'Scen 7'!AW76,'Scen 8'!AW76,'Scen 9'!AW76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX76,'Scen 2'!AX76,'Scen 3'!AX76,'Scen 4'!AX76,'Scen 5'!AX76,'Scen 6'!AX76,'Scen 7'!AX76,'Scen 8'!AX76,'Scen 9'!AX76)-\nCHOOSE($L$2,'Scen 1'!AX76,'Scen 2'!AX76,'Scen 3'!AX76,'Scen 4'!AX76,'Scen 5'!AX76,'Scen 6'!AX76,'Scen 7'!AX76,'Scen 8'!AX76,'Scen 9'!AX76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY76,'Scen 2'!AY76,'Scen 3'!AY76,'Scen 4'!AY76,'Scen 5'!AY76,'Scen 6'!AY76,'Scen 7'!AY76,'Scen 8'!AY76,'Scen 9'!AY76)-\nCHOOSE($L$2,'Scen 1'!AY76,'Scen 2'!AY76,'Scen 3'!AY76,'Scen 4'!AY76,'Scen 5'!AY76,'Scen 6'!AY76,'Scen 7'!AY76,'Scen 8'!AY76,'Scen 9'!AY76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ76,'Scen 2'!AZ76,'Scen 3'!AZ76,'Scen 4'!AZ76,'Scen 5'!AZ76,'Scen 6'!AZ76,'Scen 7'!AZ76,'Scen 8'!AZ76,'Scen 9'!AZ76)-\nCHOOSE($L$2,'Scen 1'!AZ76,'Scen 2'!AZ76,'Scen 3'!AZ76,'Scen 4'!AZ76,'Scen 5'!AZ76,'Scen 6'!AZ76,'Scen 7'!AZ76,'Scen 8'!AZ76,'Scen 9'!AZ76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA76,'Scen 2'!BA76,'Scen 3'!BA76,'Scen 4'!BA76,'Scen 5'!BA76,'Scen 6'!BA76,'Scen 7'!BA76,'Scen 8'!BA76,'Scen 9'!BA76)-\nCHOOSE($L$2,'Scen 1'!BA76,'Scen 2'!BA76,'Scen 3'!BA76,'Scen 4'!BA76,'Scen 5'!BA76,'Scen 6'!BA76,'Scen 7'!BA76,'Scen 8'!BA76,'Scen 9'!BA76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB76,'Scen 2'!BB76,'Scen 3'!BB76,'Scen 4'!BB76,'Scen 5'!BB76,'Scen 6'!BB76,'Scen 7'!BB76,'Scen 8'!BB76,'Scen 9'!BB76)-\nCHOOSE($L$2,'Scen 1'!BB76,'Scen 2'!BB76,'Scen 3'!BB76,'Scen 4'!BB76,'Scen 5'!BB76,'Scen 6'!BB76,'Scen 7'!BB76,'Scen 8'!BB76,'Scen 9'!BB76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC76,'Scen 2'!BC76,'Scen 3'!BC76,'Scen 4'!BC76,'Scen 5'!BC76,'Scen 6'!BC76,'Scen 7'!BC76,'Scen 8'!BC76,'Scen 9'!BC76)-\nCHOOSE($L$2,'Scen 1'!BC76,'Scen 2'!BC76,'Scen 3'!BC76,'Scen 4'!BC76,'Scen 5'!BC76,'Scen 6'!BC76,'Scen 7'!BC76,'Scen 8'!BC76,'Scen 9'!BC76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD76,'Scen 2'!BD76,'Scen 3'!BD76,'Scen 4'!BD76,'Scen 5'!BD76,'Scen 6'!BD76,'Scen 7'!BD76,'Scen 8'!BD76,'Scen 9'!BD76)-\nCHOOSE($L$2,'Scen 1'!BD76,'Scen 2'!BD76,'Scen 3'!BD76,'Scen 4'!BD76,'Scen 5'!BD76,'Scen 6'!BD76,'Scen 7'!BD76,'Scen 8'!BD76,'Scen 9'!BD76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE76,'Scen 2'!BE76,'Scen 3'!BE76,'Scen 4'!BE76,'Scen 5'!BE76,'Scen 6'!BE76,'Scen 7'!BE76,'Scen 8'!BE76,'Scen 9'!BE76)-\nCHOOSE($L$2,'Scen 1'!BE76,'Scen 2'!BE76,'Scen 3'!BE76,'Scen 4'!BE76,'Scen 5'!BE76,'Scen 6'!BE76,'Scen 7'!BE76,'Scen 8'!BE76,'Scen 9'!BE76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF76,'Scen 2'!BF76,'Scen 3'!BF76,'Scen 4'!BF76,'Scen 5'!BF76,'Scen 6'!BF76,'Scen 7'!BF76,'Scen 8'!BF76,'Scen 9'!BF76)-\nCHOOSE($L$2,'Scen 1'!BF76,'Scen 2'!BF76,'Scen 3'!BF76,'Scen 4'!BF76,'Scen 5'!BF76,'Scen 6'!BF76,'Scen 7'!BF76,'Scen 8'!BF76,'Scen 9'!BF76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG76,'Scen 2'!BG76,'Scen 3'!BG76,'Scen 4'!BG76,'Scen 5'!BG76,'Scen 6'!BG76,'Scen 7'!BG76,'Scen 8'!BG76,'Scen 9'!BG76)-\nCHOOSE($L$2,'Scen 1'!BG76,'Scen 2'!BG76,'Scen 3'!BG76,'Scen 4'!BG76,'Scen 5'!BG76,'Scen 6'!BG76,'Scen 7'!BG76,'Scen 8'!BG76,'Scen 9'!BG76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH76,'Scen 2'!BH76,'Scen 3'!BH76,'Scen 4'!BH76,'Scen 5'!BH76,'Scen 6'!BH76,'Scen 7'!BH76,'Scen 8'!BH76,'Scen 9'!BH76)-\nCHOOSE($L$2,'Scen 1'!BH76,'Scen 2'!BH76,'Scen 3'!BH76,'Scen 4'!BH76,'Scen 5'!BH76,'Scen 6'!BH76,'Scen 7'!BH76,'Scen 8'!BH76,'Scen 9'!BH76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI76,'Scen 2'!BI76,'Scen 3'!BI76,'Scen 4'!BI76,'Scen 5'!BI76,'Scen 6'!BI76,'Scen 7'!BI76,'Scen 8'!BI76,'Scen 9'!BI76)-\nCHOOSE($L$2,'Scen 1'!BI76,'Scen 2'!BI76,'Scen 3'!BI76,'Scen 4'!BI76,'Scen 5'!BI76,'Scen 6'!BI76,'Scen 7'!BI76,'Scen 8'!BI76,'Scen 9'!BI76),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ76,'Scen 2'!BJ76,'Scen 3'!BJ76,'Scen 4'!BJ76,'Scen 5'!BJ76,'Scen 6'!BJ76,'Scen 7'!BJ76,'Scen 8'!BJ76,'Scen 9'!BJ76)-\nCHOOSE($L$2,'Scen 1'!BJ76,'Scen 2'!BJ76,'Scen 3'!BJ76,'Scen 4'!BJ76,'Scen 5'!BJ76,'Scen 6'!BJ76,'Scen 7'!BJ76,'Scen 8'!BJ76,'Scen 9'!BJ76),\"\")","v":0}]
[null,null,null,null,"Category 10 description Assets Under Construction",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA77,'Scen 2'!AA77,'Scen 3'!AA77,'Scen 4'!AA77,'Scen 5'!AA77,'Scen 6'!AA77,'Scen 7'!AA77,'Scen 8'!AA77,'Scen 9'!AA77)-\nCHOOSE($L$2,'Scen 1'!AA77,'Scen 2'!AA77,'Scen 3'!AA77,'Scen 4'!AA77,'Scen 5'!AA77,'Scen 6'!AA77,'Scen 7'!AA77,'Scen 8'!AA77,'Scen 9'!AA77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB77,'Scen 2'!AB77,'Scen 3'!AB77,'Scen 4'!AB77,'Scen 5'!AB77,'Scen 6'!AB77,'Scen 7'!AB77,'Scen 8'!AB77,'Scen 9'!AB77)-\nCHOOSE($L$2,'Scen 1'!AB77,'Scen 2'!AB77,'Scen 3'!AB77,'Scen 4'!AB77,'Scen 5'!AB77,'Scen 6'!AB77,'Scen 7'!AB77,'Scen 8'!AB77,'Scen 9'!AB77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC77,'Scen 2'!AC77,'Scen 3'!AC77,'Scen 4'!AC77,'Scen 5'!AC77,'Scen 6'!AC77,'Scen 7'!AC77,'Scen 8'!AC77,'Scen 9'!AC77)-\nCHOOSE($L$2,'Scen 1'!AC77,'Scen 2'!AC77,'Scen 3'!AC77,'Scen 4'!AC77,'Scen 5'!AC77,'Scen 6'!AC77,'Scen 7'!AC77,'Scen 8'!AC77,'Scen 9'!AC77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD77,'Scen 2'!AD77,'Scen 3'!AD77,'Scen 4'!AD77,'Scen 5'!AD77,'Scen 6'!AD77,'Scen 7'!AD77,'Scen 8'!AD77,'Scen 9'!AD77)-\nCHOOSE($L$2,'Scen 1'!AD77,'Scen 2'!AD77,'Scen 3'!AD77,'Scen 4'!AD77,'Scen 5'!AD77,'Scen 6'!AD77,'Scen 7'!AD77,'Scen 8'!AD77,'Scen 9'!AD77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE77,'Scen 2'!AE77,'Scen 3'!AE77,'Scen 4'!AE77,'Scen 5'!AE77,'Scen 6'!AE77,'Scen 7'!AE77,'Scen 8'!AE77,'Scen 9'!AE77)-\nCHOOSE($L$2,'Scen 1'!AE77,'Scen 2'!AE77,'Scen 3'!AE77,'Scen 4'!AE77,'Scen 5'!AE77,'Scen 6'!AE77,'Scen 7'!AE77,'Scen 8'!AE77,'Scen 9'!AE77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF77,'Scen 2'!AF77,'Scen 3'!AF77,'Scen 4'!AF77,'Scen 5'!AF77,'Scen 6'!AF77,'Scen 7'!AF77,'Scen 8'!AF77,'Scen 9'!AF77)-\nCHOOSE($L$2,'Scen 1'!AF77,'Scen 2'!AF77,'Scen 3'!AF77,'Scen 4'!AF77,'Scen 5'!AF77,'Scen 6'!AF77,'Scen 7'!AF77,'Scen 8'!AF77,'Scen 9'!AF77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG77,'Scen 2'!AG77,'Scen 3'!AG77,'Scen 4'!AG77,'Scen 5'!AG77,'Scen 6'!AG77,'Scen 7'!AG77,'Scen 8'!AG77,'Scen 9'!AG77)-\nCHOOSE($L$2,'Scen 1'!AG77,'Scen 2'!AG77,'Scen 3'!AG77,'Scen 4'!AG77,'Scen 5'!AG77,'Scen 6'!AG77,'Scen 7'!AG77,'Scen 8'!AG77,'Scen 9'!AG77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH77,'Scen 2'!AH77,'Scen 3'!AH77,'Scen 4'!AH77,'Scen 5'!AH77,'Scen 6'!AH77,'Scen 7'!AH77,'Scen 8'!AH77,'Scen 9'!AH77)-\nCHOOSE($L$2,'Scen 1'!AH77,'Scen 2'!AH77,'Scen 3'!AH77,'Scen 4'!AH77,'Scen 5'!AH77,'Scen 6'!AH77,'Scen 7'!AH77,'Scen 8'!AH77,'Scen 9'!AH77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI77,'Scen 2'!AI77,'Scen 3'!AI77,'Scen 4'!AI77,'Scen 5'!AI77,'Scen 6'!AI77,'Scen 7'!AI77,'Scen 8'!AI77,'Scen 9'!AI77)-\nCHOOSE($L$2,'Scen 1'!AI77,'Scen 2'!AI77,'Scen 3'!AI77,'Scen 4'!AI77,'Scen 5'!AI77,'Scen 6'!AI77,'Scen 7'!AI77,'Scen 8'!AI77,'Scen 9'!AI77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ77,'Scen 2'!AJ77,'Scen 3'!AJ77,'Scen 4'!AJ77,'Scen 5'!AJ77,'Scen 6'!AJ77,'Scen 7'!AJ77,'Scen 8'!AJ77,'Scen 9'!AJ77)-\nCHOOSE($L$2,'Scen 1'!AJ77,'Scen 2'!AJ77,'Scen 3'!AJ77,'Scen 4'!AJ77,'Scen 5'!AJ77,'Scen 6'!AJ77,'Scen 7'!AJ77,'Scen 8'!AJ77,'Scen 9'!AJ77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK77,'Scen 2'!AK77,'Scen 3'!AK77,'Scen 4'!AK77,'Scen 5'!AK77,'Scen 6'!AK77,'Scen 7'!AK77,'Scen 8'!AK77,'Scen 9'!AK77)-\nCHOOSE($L$2,'Scen 1'!AK77,'Scen 2'!AK77,'Scen 3'!AK77,'Scen 4'!AK77,'Scen 5'!AK77,'Scen 6'!AK77,'Scen 7'!AK77,'Scen 8'!AK77,'Scen 9'!AK77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL77,'Scen 2'!AL77,'Scen 3'!AL77,'Scen 4'!AL77,'Scen 5'!AL77,'Scen 6'!AL77,'Scen 7'!AL77,'Scen 8'!AL77,'Scen 9'!AL77)-\nCHOOSE($L$2,'Scen 1'!AL77,'Scen 2'!AL77,'Scen 3'!AL77,'Scen 4'!AL77,'Scen 5'!AL77,'Scen 6'!AL77,'Scen 7'!AL77,'Scen 8'!AL77,'Scen 9'!AL77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM77,'Scen 2'!AM77,'Scen 3'!AM77,'Scen 4'!AM77,'Scen 5'!AM77,'Scen 6'!AM77,'Scen 7'!AM77,'Scen 8'!AM77,'Scen 9'!AM77)-\nCHOOSE($L$2,'Scen 1'!AM77,'Scen 2'!AM77,'Scen 3'!AM77,'Scen 4'!AM77,'Scen 5'!AM77,'Scen 6'!AM77,'Scen 7'!AM77,'Scen 8'!AM77,'Scen 9'!AM77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN77,'Scen 2'!AN77,'Scen 3'!AN77,'Scen 4'!AN77,'Scen 5'!AN77,'Scen 6'!AN77,'Scen 7'!AN77,'Scen 8'!AN77,'Scen 9'!AN77)-\nCHOOSE($L$2,'Scen 1'!AN77,'Scen 2'!AN77,'Scen 3'!AN77,'Scen 4'!AN77,'Scen 5'!AN77,'Scen 6'!AN77,'Scen 7'!AN77,'Scen 8'!AN77,'Scen 9'!AN77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO77,'Scen 2'!AO77,'Scen 3'!AO77,'Scen 4'!AO77,'Scen 5'!AO77,'Scen 6'!AO77,'Scen 7'!AO77,'Scen 8'!AO77,'Scen 9'!AO77)-\nCHOOSE($L$2,'Scen 1'!AO77,'Scen 2'!AO77,'Scen 3'!AO77,'Scen 4'!AO77,'Scen 5'!AO77,'Scen 6'!AO77,'Scen 7'!AO77,'Scen 8'!AO77,'Scen 9'!AO77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP77,'Scen 2'!AP77,'Scen 3'!AP77,'Scen 4'!AP77,'Scen 5'!AP77,'Scen 6'!AP77,'Scen 7'!AP77,'Scen 8'!AP77,'Scen 9'!AP77)-\nCHOOSE($L$2,'Scen 1'!AP77,'Scen 2'!AP77,'Scen 3'!AP77,'Scen 4'!AP77,'Scen 5'!AP77,'Scen 6'!AP77,'Scen 7'!AP77,'Scen 8'!AP77,'Scen 9'!AP77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ77,'Scen 2'!AQ77,'Scen 3'!AQ77,'Scen 4'!AQ77,'Scen 5'!AQ77,'Scen 6'!AQ77,'Scen 7'!AQ77,'Scen 8'!AQ77,'Scen 9'!AQ77)-\nCHOOSE($L$2,'Scen 1'!AQ77,'Scen 2'!AQ77,'Scen 3'!AQ77,'Scen 4'!AQ77,'Scen 5'!AQ77,'Scen 6'!AQ77,'Scen 7'!AQ77,'Scen 8'!AQ77,'Scen 9'!AQ77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR77,'Scen 2'!AR77,'Scen 3'!AR77,'Scen 4'!AR77,'Scen 5'!AR77,'Scen 6'!AR77,'Scen 7'!AR77,'Scen 8'!AR77,'Scen 9'!AR77)-\nCHOOSE($L$2,'Scen 1'!AR77,'Scen 2'!AR77,'Scen 3'!AR77,'Scen 4'!AR77,'Scen 5'!AR77,'Scen 6'!AR77,'Scen 7'!AR77,'Scen 8'!AR77,'Scen 9'!AR77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS77,'Scen 2'!AS77,'Scen 3'!AS77,'Scen 4'!AS77,'Scen 5'!AS77,'Scen 6'!AS77,'Scen 7'!AS77,'Scen 8'!AS77,'Scen 9'!AS77)-\nCHOOSE($L$2,'Scen 1'!AS77,'Scen 2'!AS77,'Scen 3'!AS77,'Scen 4'!AS77,'Scen 5'!AS77,'Scen 6'!AS77,'Scen 7'!AS77,'Scen 8'!AS77,'Scen 9'!AS77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT77,'Scen 2'!AT77,'Scen 3'!AT77,'Scen 4'!AT77,'Scen 5'!AT77,'Scen 6'!AT77,'Scen 7'!AT77,'Scen 8'!AT77,'Scen 9'!AT77)-\nCHOOSE($L$2,'Scen 1'!AT77,'Scen 2'!AT77,'Scen 3'!AT77,'Scen 4'!AT77,'Scen 5'!AT77,'Scen 6'!AT77,'Scen 7'!AT77,'Scen 8'!AT77,'Scen 9'!AT77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU77,'Scen 2'!AU77,'Scen 3'!AU77,'Scen 4'!AU77,'Scen 5'!AU77,'Scen 6'!AU77,'Scen 7'!AU77,'Scen 8'!AU77,'Scen 9'!AU77)-\nCHOOSE($L$2,'Scen 1'!AU77,'Scen 2'!AU77,'Scen 3'!AU77,'Scen 4'!AU77,'Scen 5'!AU77,'Scen 6'!AU77,'Scen 7'!AU77,'Scen 8'!AU77,'Scen 9'!AU77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV77,'Scen 2'!AV77,'Scen 3'!AV77,'Scen 4'!AV77,'Scen 5'!AV77,'Scen 6'!AV77,'Scen 7'!AV77,'Scen 8'!AV77,'Scen 9'!AV77)-\nCHOOSE($L$2,'Scen 1'!AV77,'Scen 2'!AV77,'Scen 3'!AV77,'Scen 4'!AV77,'Scen 5'!AV77,'Scen 6'!AV77,'Scen 7'!AV77,'Scen 8'!AV77,'Scen 9'!AV77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW77,'Scen 2'!AW77,'Scen 3'!AW77,'Scen 4'!AW77,'Scen 5'!AW77,'Scen 6'!AW77,'Scen 7'!AW77,'Scen 8'!AW77,'Scen 9'!AW77)-\nCHOOSE($L$2,'Scen 1'!AW77,'Scen 2'!AW77,'Scen 3'!AW77,'Scen 4'!AW77,'Scen 5'!AW77,'Scen 6'!AW77,'Scen 7'!AW77,'Scen 8'!AW77,'Scen 9'!AW77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX77,'Scen 2'!AX77,'Scen 3'!AX77,'Scen 4'!AX77,'Scen 5'!AX77,'Scen 6'!AX77,'Scen 7'!AX77,'Scen 8'!AX77,'Scen 9'!AX77)-\nCHOOSE($L$2,'Scen 1'!AX77,'Scen 2'!AX77,'Scen 3'!AX77,'Scen 4'!AX77,'Scen 5'!AX77,'Scen 6'!AX77,'Scen 7'!AX77,'Scen 8'!AX77,'Scen 9'!AX77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY77,'Scen 2'!AY77,'Scen 3'!AY77,'Scen 4'!AY77,'Scen 5'!AY77,'Scen 6'!AY77,'Scen 7'!AY77,'Scen 8'!AY77,'Scen 9'!AY77)-\nCHOOSE($L$2,'Scen 1'!AY77,'Scen 2'!AY77,'Scen 3'!AY77,'Scen 4'!AY77,'Scen 5'!AY77,'Scen 6'!AY77,'Scen 7'!AY77,'Scen 8'!AY77,'Scen 9'!AY77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ77,'Scen 2'!AZ77,'Scen 3'!AZ77,'Scen 4'!AZ77,'Scen 5'!AZ77,'Scen 6'!AZ77,'Scen 7'!AZ77,'Scen 8'!AZ77,'Scen 9'!AZ77)-\nCHOOSE($L$2,'Scen 1'!AZ77,'Scen 2'!AZ77,'Scen 3'!AZ77,'Scen 4'!AZ77,'Scen 5'!AZ77,'Scen 6'!AZ77,'Scen 7'!AZ77,'Scen 8'!AZ77,'Scen 9'!AZ77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA77,'Scen 2'!BA77,'Scen 3'!BA77,'Scen 4'!BA77,'Scen 5'!BA77,'Scen 6'!BA77,'Scen 7'!BA77,'Scen 8'!BA77,'Scen 9'!BA77)-\nCHOOSE($L$2,'Scen 1'!BA77,'Scen 2'!BA77,'Scen 3'!BA77,'Scen 4'!BA77,'Scen 5'!BA77,'Scen 6'!BA77,'Scen 7'!BA77,'Scen 8'!BA77,'Scen 9'!BA77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB77,'Scen 2'!BB77,'Scen 3'!BB77,'Scen 4'!BB77,'Scen 5'!BB77,'Scen 6'!BB77,'Scen 7'!BB77,'Scen 8'!BB77,'Scen 9'!BB77)-\nCHOOSE($L$2,'Scen 1'!BB77,'Scen 2'!BB77,'Scen 3'!BB77,'Scen 4'!BB77,'Scen 5'!BB77,'Scen 6'!BB77,'Scen 7'!BB77,'Scen 8'!BB77,'Scen 9'!BB77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC77,'Scen 2'!BC77,'Scen 3'!BC77,'Scen 4'!BC77,'Scen 5'!BC77,'Scen 6'!BC77,'Scen 7'!BC77,'Scen 8'!BC77,'Scen 9'!BC77)-\nCHOOSE($L$2,'Scen 1'!BC77,'Scen 2'!BC77,'Scen 3'!BC77,'Scen 4'!BC77,'Scen 5'!BC77,'Scen 6'!BC77,'Scen 7'!BC77,'Scen 8'!BC77,'Scen 9'!BC77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD77,'Scen 2'!BD77,'Scen 3'!BD77,'Scen 4'!BD77,'Scen 5'!BD77,'Scen 6'!BD77,'Scen 7'!BD77,'Scen 8'!BD77,'Scen 9'!BD77)-\nCHOOSE($L$2,'Scen 1'!BD77,'Scen 2'!BD77,'Scen 3'!BD77,'Scen 4'!BD77,'Scen 5'!BD77,'Scen 6'!BD77,'Scen 7'!BD77,'Scen 8'!BD77,'Scen 9'!BD77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE77,'Scen 2'!BE77,'Scen 3'!BE77,'Scen 4'!BE77,'Scen 5'!BE77,'Scen 6'!BE77,'Scen 7'!BE77,'Scen 8'!BE77,'Scen 9'!BE77)-\nCHOOSE($L$2,'Scen 1'!BE77,'Scen 2'!BE77,'Scen 3'!BE77,'Scen 4'!BE77,'Scen 5'!BE77,'Scen 6'!BE77,'Scen 7'!BE77,'Scen 8'!BE77,'Scen 9'!BE77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF77,'Scen 2'!BF77,'Scen 3'!BF77,'Scen 4'!BF77,'Scen 5'!BF77,'Scen 6'!BF77,'Scen 7'!BF77,'Scen 8'!BF77,'Scen 9'!BF77)-\nCHOOSE($L$2,'Scen 1'!BF77,'Scen 2'!BF77,'Scen 3'!BF77,'Scen 4'!BF77,'Scen 5'!BF77,'Scen 6'!BF77,'Scen 7'!BF77,'Scen 8'!BF77,'Scen 9'!BF77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG77,'Scen 2'!BG77,'Scen 3'!BG77,'Scen 4'!BG77,'Scen 5'!BG77,'Scen 6'!BG77,'Scen 7'!BG77,'Scen 8'!BG77,'Scen 9'!BG77)-\nCHOOSE($L$2,'Scen 1'!BG77,'Scen 2'!BG77,'Scen 3'!BG77,'Scen 4'!BG77,'Scen 5'!BG77,'Scen 6'!BG77,'Scen 7'!BG77,'Scen 8'!BG77,'Scen 9'!BG77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH77,'Scen 2'!BH77,'Scen 3'!BH77,'Scen 4'!BH77,'Scen 5'!BH77,'Scen 6'!BH77,'Scen 7'!BH77,'Scen 8'!BH77,'Scen 9'!BH77)-\nCHOOSE($L$2,'Scen 1'!BH77,'Scen 2'!BH77,'Scen 3'!BH77,'Scen 4'!BH77,'Scen 5'!BH77,'Scen 6'!BH77,'Scen 7'!BH77,'Scen 8'!BH77,'Scen 9'!BH77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI77,'Scen 2'!BI77,'Scen 3'!BI77,'Scen 4'!BI77,'Scen 5'!BI77,'Scen 6'!BI77,'Scen 7'!BI77,'Scen 8'!BI77,'Scen 9'!BI77)-\nCHOOSE($L$2,'Scen 1'!BI77,'Scen 2'!BI77,'Scen 3'!BI77,'Scen 4'!BI77,'Scen 5'!BI77,'Scen 6'!BI77,'Scen 7'!BI77,'Scen 8'!BI77,'Scen 9'!BI77),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ77,'Scen 2'!BJ77,'Scen 3'!BJ77,'Scen 4'!BJ77,'Scen 5'!BJ77,'Scen 6'!BJ77,'Scen 7'!BJ77,'Scen 8'!BJ77,'Scen 9'!BJ77)-\nCHOOSE($L$2,'Scen 1'!BJ77,'Scen 2'!BJ77,'Scen 3'!BJ77,'Scen 4'!BJ77,'Scen 5'!BJ77,'Scen 6'!BJ77,'Scen 7'!BJ77,'Scen 8'!BJ77,'Scen 9'!BJ77),\"\")","v":0}]
[null,null,null,null,"Category 1 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA78,'Scen 2'!AA78,'Scen 3'!AA78,'Scen 4'!AA78,'Scen 5'!AA78,'Scen 6'!AA78,'Scen 7'!AA78,'Scen 8'!AA78,'Scen 9'!AA78)-\nCHOOSE($L$2,'Scen 1'!AA78,'Scen 2'!AA78,'Scen 3'!AA78,'Scen 4'!AA78,'Scen 5'!AA78,'Scen 6'!AA78,'Scen 7'!AA78,'Scen 8'!AA78,'Scen 9'!AA78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB78,'Scen 2'!AB78,'Scen 3'!AB78,'Scen 4'!AB78,'Scen 5'!AB78,'Scen 6'!AB78,'Scen 7'!AB78,'Scen 8'!AB78,'Scen 9'!AB78)-\nCHOOSE($L$2,'Scen 1'!AB78,'Scen 2'!AB78,'Scen 3'!AB78,'Scen 4'!AB78,'Scen 5'!AB78,'Scen 6'!AB78,'Scen 7'!AB78,'Scen 8'!AB78,'Scen 9'!AB78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC78,'Scen 2'!AC78,'Scen 3'!AC78,'Scen 4'!AC78,'Scen 5'!AC78,'Scen 6'!AC78,'Scen 7'!AC78,'Scen 8'!AC78,'Scen 9'!AC78)-\nCHOOSE($L$2,'Scen 1'!AC78,'Scen 2'!AC78,'Scen 3'!AC78,'Scen 4'!AC78,'Scen 5'!AC78,'Scen 6'!AC78,'Scen 7'!AC78,'Scen 8'!AC78,'Scen 9'!AC78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD78,'Scen 2'!AD78,'Scen 3'!AD78,'Scen 4'!AD78,'Scen 5'!AD78,'Scen 6'!AD78,'Scen 7'!AD78,'Scen 8'!AD78,'Scen 9'!AD78)-\nCHOOSE($L$2,'Scen 1'!AD78,'Scen 2'!AD78,'Scen 3'!AD78,'Scen 4'!AD78,'Scen 5'!AD78,'Scen 6'!AD78,'Scen 7'!AD78,'Scen 8'!AD78,'Scen 9'!AD78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE78,'Scen 2'!AE78,'Scen 3'!AE78,'Scen 4'!AE78,'Scen 5'!AE78,'Scen 6'!AE78,'Scen 7'!AE78,'Scen 8'!AE78,'Scen 9'!AE78)-\nCHOOSE($L$2,'Scen 1'!AE78,'Scen 2'!AE78,'Scen 3'!AE78,'Scen 4'!AE78,'Scen 5'!AE78,'Scen 6'!AE78,'Scen 7'!AE78,'Scen 8'!AE78,'Scen 9'!AE78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF78,'Scen 2'!AF78,'Scen 3'!AF78,'Scen 4'!AF78,'Scen 5'!AF78,'Scen 6'!AF78,'Scen 7'!AF78,'Scen 8'!AF78,'Scen 9'!AF78)-\nCHOOSE($L$2,'Scen 1'!AF78,'Scen 2'!AF78,'Scen 3'!AF78,'Scen 4'!AF78,'Scen 5'!AF78,'Scen 6'!AF78,'Scen 7'!AF78,'Scen 8'!AF78,'Scen 9'!AF78),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG78,'Scen 2'!AG78,'Scen 3'!AG78,'Scen 4'!AG78,'Scen 5'!AG78,'Scen 6'!AG78,'Scen 7'!AG78,'Scen 8'!AG78,'Scen 9'!AG78)-\nCHOOSE($L$2,'Scen 1'!AG78,'Scen 2'!AG78,'Scen 3'!AG78,'Scen 4'!AG78,'Scen 5'!AG78,'Scen 6'!AG78,'Scen 7'!AG78,'Scen 8'!AG78,'Scen 9'!AG78),\"\")","v":3.9878336786030104},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH78,'Scen 2'!AH78,'Scen 3'!AH78,'Scen 4'!AH78,'Scen 5'!AH78,'Scen 6'!AH78,'Scen 7'!AH78,'Scen 8'!AH78,'Scen 9'!AH78)-\nCHOOSE($L$2,'Scen 1'!AH78,'Scen 2'!AH78,'Scen 3'!AH78,'Scen 4'!AH78,'Scen 5'!AH78,'Scen 6'!AH78,'Scen 7'!AH78,'Scen 8'!AH78,'Scen 9'!AH78),\"\")","v":107.61736985834716},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI78,'Scen 2'!AI78,'Scen 3'!AI78,'Scen 4'!AI78,'Scen 5'!AI78,'Scen 6'!AI78,'Scen 7'!AI78,'Scen 8'!AI78,'Scen 9'!AI78)-\nCHOOSE($L$2,'Scen 1'!AI78,'Scen 2'!AI78,'Scen 3'!AI78,'Scen 4'!AI78,'Scen 5'!AI78,'Scen 6'!AI78,'Scen 7'!AI78,'Scen 8'!AI78,'Scen 9'!AI78),\"\")","v":286.68676341413561},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ78,'Scen 2'!AJ78,'Scen 3'!AJ78,'Scen 4'!AJ78,'Scen 5'!AJ78,'Scen 6'!AJ78,'Scen 7'!AJ78,'Scen 8'!AJ78,'Scen 9'!AJ78)-\nCHOOSE($L$2,'Scen 1'!AJ78,'Scen 2'!AJ78,'Scen 3'!AJ78,'Scen 4'!AJ78,'Scen 5'!AJ78,'Scen 6'!AJ78,'Scen 7'!AJ78,'Scen 8'!AJ78,'Scen 9'!AJ78),\"\")","v":506.84071787124458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK78,'Scen 2'!AK78,'Scen 3'!AK78,'Scen 4'!AK78,'Scen 5'!AK78,'Scen 6'!AK78,'Scen 7'!AK78,'Scen 8'!AK78,'Scen 9'!AK78)-\nCHOOSE($L$2,'Scen 1'!AK78,'Scen 2'!AK78,'Scen 3'!AK78,'Scen 4'!AK78,'Scen 5'!AK78,'Scen 6'!AK78,'Scen 7'!AK78,'Scen 8'!AK78,'Scen 9'!AK78),\"\")","v":759.31573348504071},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL78,'Scen 2'!AL78,'Scen 3'!AL78,'Scen 4'!AL78,'Scen 5'!AL78,'Scen 6'!AL78,'Scen 7'!AL78,'Scen 8'!AL78,'Scen 9'!AL78)-\nCHOOSE($L$2,'Scen 1'!AL78,'Scen 2'!AL78,'Scen 3'!AL78,'Scen 4'!AL78,'Scen 5'!AL78,'Scen 6'!AL78,'Scen 7'!AL78,'Scen 8'!AL78,'Scen 9'!AL78),\"\")","v":820.75250629890934},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM78,'Scen 2'!AM78,'Scen 3'!AM78,'Scen 4'!AM78,'Scen 5'!AM78,'Scen 6'!AM78,'Scen 7'!AM78,'Scen 8'!AM78,'Scen 9'!AM78)-\nCHOOSE($L$2,'Scen 1'!AM78,'Scen 2'!AM78,'Scen 3'!AM78,'Scen 4'!AM78,'Scen 5'!AM78,'Scen 6'!AM78,'Scen 7'!AM78,'Scen 8'!AM78,'Scen 9'!AM78),\"\")","v":871.12194892377011},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN78,'Scen 2'!AN78,'Scen 3'!AN78,'Scen 4'!AN78,'Scen 5'!AN78,'Scen 6'!AN78,'Scen 7'!AN78,'Scen 8'!AN78,'Scen 9'!AN78)-\nCHOOSE($L$2,'Scen 1'!AN78,'Scen 2'!AN78,'Scen 3'!AN78,'Scen 4'!AN78,'Scen 5'!AN78,'Scen 6'!AN78,'Scen 7'!AN78,'Scen 8'!AN78,'Scen 9'!AN78),\"\")","v":920.42422107409038},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO78,'Scen 2'!AO78,'Scen 3'!AO78,'Scen 4'!AO78,'Scen 5'!AO78,'Scen 6'!AO78,'Scen 7'!AO78,'Scen 8'!AO78,'Scen 9'!AO78)-\nCHOOSE($L$2,'Scen 1'!AO78,'Scen 2'!AO78,'Scen 3'!AO78,'Scen 4'!AO78,'Scen 5'!AO78,'Scen 6'!AO78,'Scen 7'!AO78,'Scen 8'!AO78,'Scen 9'!AO78),\"\")","v":970.2340515649903},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP78,'Scen 2'!AP78,'Scen 3'!AP78,'Scen 4'!AP78,'Scen 5'!AP78,'Scen 6'!AP78,'Scen 7'!AP78,'Scen 8'!AP78,'Scen 9'!AP78)-\nCHOOSE($L$2,'Scen 1'!AP78,'Scen 2'!AP78,'Scen 3'!AP78,'Scen 4'!AP78,'Scen 5'!AP78,'Scen 6'!AP78,'Scen 7'!AP78,'Scen 8'!AP78,'Scen 9'!AP78),\"\")","v":1003.5054018173287},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ78,'Scen 2'!AQ78,'Scen 3'!AQ78,'Scen 4'!AQ78,'Scen 5'!AQ78,'Scen 6'!AQ78,'Scen 7'!AQ78,'Scen 8'!AQ78,'Scen 9'!AQ78)-\nCHOOSE($L$2,'Scen 1'!AQ78,'Scen 2'!AQ78,'Scen 3'!AQ78,'Scen 4'!AQ78,'Scen 5'!AQ78,'Scen 6'!AQ78,'Scen 7'!AQ78,'Scen 8'!AQ78,'Scen 9'!AQ78),\"\")","v":1041.2750745380708},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR78,'Scen 2'!AR78,'Scen 3'!AR78,'Scen 4'!AR78,'Scen 5'!AR78,'Scen 6'!AR78,'Scen 7'!AR78,'Scen 8'!AR78,'Scen 9'!AR78)-\nCHOOSE($L$2,'Scen 1'!AR78,'Scen 2'!AR78,'Scen 3'!AR78,'Scen 4'!AR78,'Scen 5'!AR78,'Scen 6'!AR78,'Scen 7'!AR78,'Scen 8'!AR78,'Scen 9'!AR78),\"\")","v":1057.2077828217643},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS78,'Scen 2'!AS78,'Scen 3'!AS78,'Scen 4'!AS78,'Scen 5'!AS78,'Scen 6'!AS78,'Scen 7'!AS78,'Scen 8'!AS78,'Scen 9'!AS78)-\nCHOOSE($L$2,'Scen 1'!AS78,'Scen 2'!AS78,'Scen 3'!AS78,'Scen 4'!AS78,'Scen 5'!AS78,'Scen 6'!AS78,'Scen 7'!AS78,'Scen 8'!AS78,'Scen 9'!AS78),\"\")","v":1093.0763227599236},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT78,'Scen 2'!AT78,'Scen 3'!AT78,'Scen 4'!AT78,'Scen 5'!AT78,'Scen 6'!AT78,'Scen 7'!AT78,'Scen 8'!AT78,'Scen 9'!AT78)-\nCHOOSE($L$2,'Scen 1'!AT78,'Scen 2'!AT78,'Scen 3'!AT78,'Scen 4'!AT78,'Scen 5'!AT78,'Scen 6'!AT78,'Scen 7'!AT78,'Scen 8'!AT78,'Scen 9'!AT78),\"\")","v":1155.954746078869},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU78,'Scen 2'!AU78,'Scen 3'!AU78,'Scen 4'!AU78,'Scen 5'!AU78,'Scen 6'!AU78,'Scen 7'!AU78,'Scen 8'!AU78,'Scen 9'!AU78)-\nCHOOSE($L$2,'Scen 1'!AU78,'Scen 2'!AU78,'Scen 3'!AU78,'Scen 4'!AU78,'Scen 5'!AU78,'Scen 6'!AU78,'Scen 7'!AU78,'Scen 8'!AU78,'Scen 9'!AU78),\"\")","v":1249.6880885495975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV78,'Scen 2'!AV78,'Scen 3'!AV78,'Scen 4'!AV78,'Scen 5'!AV78,'Scen 6'!AV78,'Scen 7'!AV78,'Scen 8'!AV78,'Scen 9'!AV78)-\nCHOOSE($L$2,'Scen 1'!AV78,'Scen 2'!AV78,'Scen 3'!AV78,'Scen 4'!AV78,'Scen 5'!AV78,'Scen 6'!AV78,'Scen 7'!AV78,'Scen 8'!AV78,'Scen 9'!AV78),\"\")","v":1293.5722997341763},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW78,'Scen 2'!AW78,'Scen 3'!AW78,'Scen 4'!AW78,'Scen 5'!AW78,'Scen 6'!AW78,'Scen 7'!AW78,'Scen 8'!AW78,'Scen 9'!AW78)-\nCHOOSE($L$2,'Scen 1'!AW78,'Scen 2'!AW78,'Scen 3'!AW78,'Scen 4'!AW78,'Scen 5'!AW78,'Scen 6'!AW78,'Scen 7'!AW78,'Scen 8'!AW78,'Scen 9'!AW78),\"\")","v":1333.4825191722994},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX78,'Scen 2'!AX78,'Scen 3'!AX78,'Scen 4'!AX78,'Scen 5'!AX78,'Scen 6'!AX78,'Scen 7'!AX78,'Scen 8'!AX78,'Scen 9'!AX78)-\nCHOOSE($L$2,'Scen 1'!AX78,'Scen 2'!AX78,'Scen 3'!AX78,'Scen 4'!AX78,'Scen 5'!AX78,'Scen 6'!AX78,'Scen 7'!AX78,'Scen 8'!AX78,'Scen 9'!AX78),\"\")","v":1374.0378087057052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY78,'Scen 2'!AY78,'Scen 3'!AY78,'Scen 4'!AY78,'Scen 5'!AY78,'Scen 6'!AY78,'Scen 7'!AY78,'Scen 8'!AY78,'Scen 9'!AY78)-\nCHOOSE($L$2,'Scen 1'!AY78,'Scen 2'!AY78,'Scen 3'!AY78,'Scen 4'!AY78,'Scen 5'!AY78,'Scen 6'!AY78,'Scen 7'!AY78,'Scen 8'!AY78,'Scen 9'!AY78),\"\")","v":1415.7325078306458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ78,'Scen 2'!AZ78,'Scen 3'!AZ78,'Scen 4'!AZ78,'Scen 5'!AZ78,'Scen 6'!AZ78,'Scen 7'!AZ78,'Scen 8'!AZ78,'Scen 9'!AZ78)-\nCHOOSE($L$2,'Scen 1'!AZ78,'Scen 2'!AZ78,'Scen 3'!AZ78,'Scen 4'!AZ78,'Scen 5'!AZ78,'Scen 6'!AZ78,'Scen 7'!AZ78,'Scen 8'!AZ78,'Scen 9'!AZ78),\"\")","v":1458.6493988464899},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA78,'Scen 2'!BA78,'Scen 3'!BA78,'Scen 4'!BA78,'Scen 5'!BA78,'Scen 6'!BA78,'Scen 7'!BA78,'Scen 8'!BA78,'Scen 9'!BA78)-\nCHOOSE($L$2,'Scen 1'!BA78,'Scen 2'!BA78,'Scen 3'!BA78,'Scen 4'!BA78,'Scen 5'!BA78,'Scen 6'!BA78,'Scen 7'!BA78,'Scen 8'!BA78,'Scen 9'!BA78),\"\")","v":1502.8310537197976},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB78,'Scen 2'!BB78,'Scen 3'!BB78,'Scen 4'!BB78,'Scen 5'!BB78,'Scen 6'!BB78,'Scen 7'!BB78,'Scen 8'!BB78,'Scen 9'!BB78)-\nCHOOSE($L$2,'Scen 1'!BB78,'Scen 2'!BB78,'Scen 3'!BB78,'Scen 4'!BB78,'Scen 5'!BB78,'Scen 6'!BB78,'Scen 7'!BB78,'Scen 8'!BB78,'Scen 9'!BB78),\"\")","v":1548.3169998855083},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC78,'Scen 2'!BC78,'Scen 3'!BC78,'Scen 4'!BC78,'Scen 5'!BC78,'Scen 6'!BC78,'Scen 7'!BC78,'Scen 8'!BC78,'Scen 9'!BC78)-\nCHOOSE($L$2,'Scen 1'!BC78,'Scen 2'!BC78,'Scen 3'!BC78,'Scen 4'!BC78,'Scen 5'!BC78,'Scen 6'!BC78,'Scen 7'!BC78,'Scen 8'!BC78,'Scen 9'!BC78),\"\")","v":1595.1474687376503},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD78,'Scen 2'!BD78,'Scen 3'!BD78,'Scen 4'!BD78,'Scen 5'!BD78,'Scen 6'!BD78,'Scen 7'!BD78,'Scen 8'!BD78,'Scen 9'!BD78)-\nCHOOSE($L$2,'Scen 1'!BD78,'Scen 2'!BD78,'Scen 3'!BD78,'Scen 4'!BD78,'Scen 5'!BD78,'Scen 6'!BD78,'Scen 7'!BD78,'Scen 8'!BD78,'Scen 9'!BD78),\"\")","v":1643.3638032154922},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE78,'Scen 2'!BE78,'Scen 3'!BE78,'Scen 4'!BE78,'Scen 5'!BE78,'Scen 6'!BE78,'Scen 7'!BE78,'Scen 8'!BE78,'Scen 9'!BE78)-\nCHOOSE($L$2,'Scen 1'!BE78,'Scen 2'!BE78,'Scen 3'!BE78,'Scen 4'!BE78,'Scen 5'!BE78,'Scen 6'!BE78,'Scen 7'!BE78,'Scen 8'!BE78,'Scen 9'!BE78),\"\")","v":1693.0085321571751},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF78,'Scen 2'!BF78,'Scen 3'!BF78,'Scen 4'!BF78,'Scen 5'!BF78,'Scen 6'!BF78,'Scen 7'!BF78,'Scen 8'!BF78,'Scen 9'!BF78)-\nCHOOSE($L$2,'Scen 1'!BF78,'Scen 2'!BF78,'Scen 3'!BF78,'Scen 4'!BF78,'Scen 5'!BF78,'Scen 6'!BF78,'Scen 7'!BF78,'Scen 8'!BF78,'Scen 9'!BF78),\"\")","v":1744.125412219877},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG78,'Scen 2'!BG78,'Scen 3'!BG78,'Scen 4'!BG78,'Scen 5'!BG78,'Scen 6'!BG78,'Scen 7'!BG78,'Scen 8'!BG78,'Scen 9'!BG78)-\nCHOOSE($L$2,'Scen 1'!BG78,'Scen 2'!BG78,'Scen 3'!BG78,'Scen 4'!BG78,'Scen 5'!BG78,'Scen 6'!BG78,'Scen 7'!BG78,'Scen 8'!BG78,'Scen 9'!BG78),\"\")","v":1796.7594674790671},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH78,'Scen 2'!BH78,'Scen 3'!BH78,'Scen 4'!BH78,'Scen 5'!BH78,'Scen 6'!BH78,'Scen 7'!BH78,'Scen 8'!BH78,'Scen 9'!BH78)-\nCHOOSE($L$2,'Scen 1'!BH78,'Scen 2'!BH78,'Scen 3'!BH78,'Scen 4'!BH78,'Scen 5'!BH78,'Scen 6'!BH78,'Scen 7'!BH78,'Scen 8'!BH78,'Scen 9'!BH78),\"\")","v":1850.9570297513492},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI78,'Scen 2'!BI78,'Scen 3'!BI78,'Scen 4'!BI78,'Scen 5'!BI78,'Scen 6'!BI78,'Scen 7'!BI78,'Scen 8'!BI78,'Scen 9'!BI78)-\nCHOOSE($L$2,'Scen 1'!BI78,'Scen 2'!BI78,'Scen 3'!BI78,'Scen 4'!BI78,'Scen 5'!BI78,'Scen 6'!BI78,'Scen 7'!BI78,'Scen 8'!BI78,'Scen 9'!BI78),\"\")","v":1906.765779979396},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ78,'Scen 2'!BJ78,'Scen 3'!BJ78,'Scen 4'!BJ78,'Scen 5'!BJ78,'Scen 6'!BJ78,'Scen 7'!BJ78,'Scen 8'!BJ78,'Scen 9'!BJ78)-\nCHOOSE($L$2,'Scen 1'!BJ78,'Scen 2'!BJ78,'Scen 3'!BJ78,'Scen 4'!BJ78,'Scen 5'!BJ78,'Scen 6'!BJ78,'Scen 7'!BJ78,'Scen 8'!BJ78,'Scen 9'!BJ78),\"\")","v":1964.2347907475123}]
[null,null,null,null,"Category 2 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA79,'Scen 2'!AA79,'Scen 3'!AA79,'Scen 4'!AA79,'Scen 5'!AA79,'Scen 6'!AA79,'Scen 7'!AA79,'Scen 8'!AA79,'Scen 9'!AA79)-\nCHOOSE($L$2,'Scen 1'!AA79,'Scen 2'!AA79,'Scen 3'!AA79,'Scen 4'!AA79,'Scen 5'!AA79,'Scen 6'!AA79,'Scen 7'!AA79,'Scen 8'!AA79,'Scen 9'!AA79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB79,'Scen 2'!AB79,'Scen 3'!AB79,'Scen 4'!AB79,'Scen 5'!AB79,'Scen 6'!AB79,'Scen 7'!AB79,'Scen 8'!AB79,'Scen 9'!AB79)-\nCHOOSE($L$2,'Scen 1'!AB79,'Scen 2'!AB79,'Scen 3'!AB79,'Scen 4'!AB79,'Scen 5'!AB79,'Scen 6'!AB79,'Scen 7'!AB79,'Scen 8'!AB79,'Scen 9'!AB79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC79,'Scen 2'!AC79,'Scen 3'!AC79,'Scen 4'!AC79,'Scen 5'!AC79,'Scen 6'!AC79,'Scen 7'!AC79,'Scen 8'!AC79,'Scen 9'!AC79)-\nCHOOSE($L$2,'Scen 1'!AC79,'Scen 2'!AC79,'Scen 3'!AC79,'Scen 4'!AC79,'Scen 5'!AC79,'Scen 6'!AC79,'Scen 7'!AC79,'Scen 8'!AC79,'Scen 9'!AC79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD79,'Scen 2'!AD79,'Scen 3'!AD79,'Scen 4'!AD79,'Scen 5'!AD79,'Scen 6'!AD79,'Scen 7'!AD79,'Scen 8'!AD79,'Scen 9'!AD79)-\nCHOOSE($L$2,'Scen 1'!AD79,'Scen 2'!AD79,'Scen 3'!AD79,'Scen 4'!AD79,'Scen 5'!AD79,'Scen 6'!AD79,'Scen 7'!AD79,'Scen 8'!AD79,'Scen 9'!AD79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE79,'Scen 2'!AE79,'Scen 3'!AE79,'Scen 4'!AE79,'Scen 5'!AE79,'Scen 6'!AE79,'Scen 7'!AE79,'Scen 8'!AE79,'Scen 9'!AE79)-\nCHOOSE($L$2,'Scen 1'!AE79,'Scen 2'!AE79,'Scen 3'!AE79,'Scen 4'!AE79,'Scen 5'!AE79,'Scen 6'!AE79,'Scen 7'!AE79,'Scen 8'!AE79,'Scen 9'!AE79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF79,'Scen 2'!AF79,'Scen 3'!AF79,'Scen 4'!AF79,'Scen 5'!AF79,'Scen 6'!AF79,'Scen 7'!AF79,'Scen 8'!AF79,'Scen 9'!AF79)-\nCHOOSE($L$2,'Scen 1'!AF79,'Scen 2'!AF79,'Scen 3'!AF79,'Scen 4'!AF79,'Scen 5'!AF79,'Scen 6'!AF79,'Scen 7'!AF79,'Scen 8'!AF79,'Scen 9'!AF79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG79,'Scen 2'!AG79,'Scen 3'!AG79,'Scen 4'!AG79,'Scen 5'!AG79,'Scen 6'!AG79,'Scen 7'!AG79,'Scen 8'!AG79,'Scen 9'!AG79)-\nCHOOSE($L$2,'Scen 1'!AG79,'Scen 2'!AG79,'Scen 3'!AG79,'Scen 4'!AG79,'Scen 5'!AG79,'Scen 6'!AG79,'Scen 7'!AG79,'Scen 8'!AG79,'Scen 9'!AG79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH79,'Scen 2'!AH79,'Scen 3'!AH79,'Scen 4'!AH79,'Scen 5'!AH79,'Scen 6'!AH79,'Scen 7'!AH79,'Scen 8'!AH79,'Scen 9'!AH79)-\nCHOOSE($L$2,'Scen 1'!AH79,'Scen 2'!AH79,'Scen 3'!AH79,'Scen 4'!AH79,'Scen 5'!AH79,'Scen 6'!AH79,'Scen 7'!AH79,'Scen 8'!AH79,'Scen 9'!AH79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI79,'Scen 2'!AI79,'Scen 3'!AI79,'Scen 4'!AI79,'Scen 5'!AI79,'Scen 6'!AI79,'Scen 7'!AI79,'Scen 8'!AI79,'Scen 9'!AI79)-\nCHOOSE($L$2,'Scen 1'!AI79,'Scen 2'!AI79,'Scen 3'!AI79,'Scen 4'!AI79,'Scen 5'!AI79,'Scen 6'!AI79,'Scen 7'!AI79,'Scen 8'!AI79,'Scen 9'!AI79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ79,'Scen 2'!AJ79,'Scen 3'!AJ79,'Scen 4'!AJ79,'Scen 5'!AJ79,'Scen 6'!AJ79,'Scen 7'!AJ79,'Scen 8'!AJ79,'Scen 9'!AJ79)-\nCHOOSE($L$2,'Scen 1'!AJ79,'Scen 2'!AJ79,'Scen 3'!AJ79,'Scen 4'!AJ79,'Scen 5'!AJ79,'Scen 6'!AJ79,'Scen 7'!AJ79,'Scen 8'!AJ79,'Scen 9'!AJ79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK79,'Scen 2'!AK79,'Scen 3'!AK79,'Scen 4'!AK79,'Scen 5'!AK79,'Scen 6'!AK79,'Scen 7'!AK79,'Scen 8'!AK79,'Scen 9'!AK79)-\nCHOOSE($L$2,'Scen 1'!AK79,'Scen 2'!AK79,'Scen 3'!AK79,'Scen 4'!AK79,'Scen 5'!AK79,'Scen 6'!AK79,'Scen 7'!AK79,'Scen 8'!AK79,'Scen 9'!AK79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL79,'Scen 2'!AL79,'Scen 3'!AL79,'Scen 4'!AL79,'Scen 5'!AL79,'Scen 6'!AL79,'Scen 7'!AL79,'Scen 8'!AL79,'Scen 9'!AL79)-\nCHOOSE($L$2,'Scen 1'!AL79,'Scen 2'!AL79,'Scen 3'!AL79,'Scen 4'!AL79,'Scen 5'!AL79,'Scen 6'!AL79,'Scen 7'!AL79,'Scen 8'!AL79,'Scen 9'!AL79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM79,'Scen 2'!AM79,'Scen 3'!AM79,'Scen 4'!AM79,'Scen 5'!AM79,'Scen 6'!AM79,'Scen 7'!AM79,'Scen 8'!AM79,'Scen 9'!AM79)-\nCHOOSE($L$2,'Scen 1'!AM79,'Scen 2'!AM79,'Scen 3'!AM79,'Scen 4'!AM79,'Scen 5'!AM79,'Scen 6'!AM79,'Scen 7'!AM79,'Scen 8'!AM79,'Scen 9'!AM79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN79,'Scen 2'!AN79,'Scen 3'!AN79,'Scen 4'!AN79,'Scen 5'!AN79,'Scen 6'!AN79,'Scen 7'!AN79,'Scen 8'!AN79,'Scen 9'!AN79)-\nCHOOSE($L$2,'Scen 1'!AN79,'Scen 2'!AN79,'Scen 3'!AN79,'Scen 4'!AN79,'Scen 5'!AN79,'Scen 6'!AN79,'Scen 7'!AN79,'Scen 8'!AN79,'Scen 9'!AN79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO79,'Scen 2'!AO79,'Scen 3'!AO79,'Scen 4'!AO79,'Scen 5'!AO79,'Scen 6'!AO79,'Scen 7'!AO79,'Scen 8'!AO79,'Scen 9'!AO79)-\nCHOOSE($L$2,'Scen 1'!AO79,'Scen 2'!AO79,'Scen 3'!AO79,'Scen 4'!AO79,'Scen 5'!AO79,'Scen 6'!AO79,'Scen 7'!AO79,'Scen 8'!AO79,'Scen 9'!AO79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP79,'Scen 2'!AP79,'Scen 3'!AP79,'Scen 4'!AP79,'Scen 5'!AP79,'Scen 6'!AP79,'Scen 7'!AP79,'Scen 8'!AP79,'Scen 9'!AP79)-\nCHOOSE($L$2,'Scen 1'!AP79,'Scen 2'!AP79,'Scen 3'!AP79,'Scen 4'!AP79,'Scen 5'!AP79,'Scen 6'!AP79,'Scen 7'!AP79,'Scen 8'!AP79,'Scen 9'!AP79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ79,'Scen 2'!AQ79,'Scen 3'!AQ79,'Scen 4'!AQ79,'Scen 5'!AQ79,'Scen 6'!AQ79,'Scen 7'!AQ79,'Scen 8'!AQ79,'Scen 9'!AQ79)-\nCHOOSE($L$2,'Scen 1'!AQ79,'Scen 2'!AQ79,'Scen 3'!AQ79,'Scen 4'!AQ79,'Scen 5'!AQ79,'Scen 6'!AQ79,'Scen 7'!AQ79,'Scen 8'!AQ79,'Scen 9'!AQ79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR79,'Scen 2'!AR79,'Scen 3'!AR79,'Scen 4'!AR79,'Scen 5'!AR79,'Scen 6'!AR79,'Scen 7'!AR79,'Scen 8'!AR79,'Scen 9'!AR79)-\nCHOOSE($L$2,'Scen 1'!AR79,'Scen 2'!AR79,'Scen 3'!AR79,'Scen 4'!AR79,'Scen 5'!AR79,'Scen 6'!AR79,'Scen 7'!AR79,'Scen 8'!AR79,'Scen 9'!AR79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS79,'Scen 2'!AS79,'Scen 3'!AS79,'Scen 4'!AS79,'Scen 5'!AS79,'Scen 6'!AS79,'Scen 7'!AS79,'Scen 8'!AS79,'Scen 9'!AS79)-\nCHOOSE($L$2,'Scen 1'!AS79,'Scen 2'!AS79,'Scen 3'!AS79,'Scen 4'!AS79,'Scen 5'!AS79,'Scen 6'!AS79,'Scen 7'!AS79,'Scen 8'!AS79,'Scen 9'!AS79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT79,'Scen 2'!AT79,'Scen 3'!AT79,'Scen 4'!AT79,'Scen 5'!AT79,'Scen 6'!AT79,'Scen 7'!AT79,'Scen 8'!AT79,'Scen 9'!AT79)-\nCHOOSE($L$2,'Scen 1'!AT79,'Scen 2'!AT79,'Scen 3'!AT79,'Scen 4'!AT79,'Scen 5'!AT79,'Scen 6'!AT79,'Scen 7'!AT79,'Scen 8'!AT79,'Scen 9'!AT79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU79,'Scen 2'!AU79,'Scen 3'!AU79,'Scen 4'!AU79,'Scen 5'!AU79,'Scen 6'!AU79,'Scen 7'!AU79,'Scen 8'!AU79,'Scen 9'!AU79)-\nCHOOSE($L$2,'Scen 1'!AU79,'Scen 2'!AU79,'Scen 3'!AU79,'Scen 4'!AU79,'Scen 5'!AU79,'Scen 6'!AU79,'Scen 7'!AU79,'Scen 8'!AU79,'Scen 9'!AU79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV79,'Scen 2'!AV79,'Scen 3'!AV79,'Scen 4'!AV79,'Scen 5'!AV79,'Scen 6'!AV79,'Scen 7'!AV79,'Scen 8'!AV79,'Scen 9'!AV79)-\nCHOOSE($L$2,'Scen 1'!AV79,'Scen 2'!AV79,'Scen 3'!AV79,'Scen 4'!AV79,'Scen 5'!AV79,'Scen 6'!AV79,'Scen 7'!AV79,'Scen 8'!AV79,'Scen 9'!AV79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW79,'Scen 2'!AW79,'Scen 3'!AW79,'Scen 4'!AW79,'Scen 5'!AW79,'Scen 6'!AW79,'Scen 7'!AW79,'Scen 8'!AW79,'Scen 9'!AW79)-\nCHOOSE($L$2,'Scen 1'!AW79,'Scen 2'!AW79,'Scen 3'!AW79,'Scen 4'!AW79,'Scen 5'!AW79,'Scen 6'!AW79,'Scen 7'!AW79,'Scen 8'!AW79,'Scen 9'!AW79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX79,'Scen 2'!AX79,'Scen 3'!AX79,'Scen 4'!AX79,'Scen 5'!AX79,'Scen 6'!AX79,'Scen 7'!AX79,'Scen 8'!AX79,'Scen 9'!AX79)-\nCHOOSE($L$2,'Scen 1'!AX79,'Scen 2'!AX79,'Scen 3'!AX79,'Scen 4'!AX79,'Scen 5'!AX79,'Scen 6'!AX79,'Scen 7'!AX79,'Scen 8'!AX79,'Scen 9'!AX79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY79,'Scen 2'!AY79,'Scen 3'!AY79,'Scen 4'!AY79,'Scen 5'!AY79,'Scen 6'!AY79,'Scen 7'!AY79,'Scen 8'!AY79,'Scen 9'!AY79)-\nCHOOSE($L$2,'Scen 1'!AY79,'Scen 2'!AY79,'Scen 3'!AY79,'Scen 4'!AY79,'Scen 5'!AY79,'Scen 6'!AY79,'Scen 7'!AY79,'Scen 8'!AY79,'Scen 9'!AY79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ79,'Scen 2'!AZ79,'Scen 3'!AZ79,'Scen 4'!AZ79,'Scen 5'!AZ79,'Scen 6'!AZ79,'Scen 7'!AZ79,'Scen 8'!AZ79,'Scen 9'!AZ79)-\nCHOOSE($L$2,'Scen 1'!AZ79,'Scen 2'!AZ79,'Scen 3'!AZ79,'Scen 4'!AZ79,'Scen 5'!AZ79,'Scen 6'!AZ79,'Scen 7'!AZ79,'Scen 8'!AZ79,'Scen 9'!AZ79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA79,'Scen 2'!BA79,'Scen 3'!BA79,'Scen 4'!BA79,'Scen 5'!BA79,'Scen 6'!BA79,'Scen 7'!BA79,'Scen 8'!BA79,'Scen 9'!BA79)-\nCHOOSE($L$2,'Scen 1'!BA79,'Scen 2'!BA79,'Scen 3'!BA79,'Scen 4'!BA79,'Scen 5'!BA79,'Scen 6'!BA79,'Scen 7'!BA79,'Scen 8'!BA79,'Scen 9'!BA79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB79,'Scen 2'!BB79,'Scen 3'!BB79,'Scen 4'!BB79,'Scen 5'!BB79,'Scen 6'!BB79,'Scen 7'!BB79,'Scen 8'!BB79,'Scen 9'!BB79)-\nCHOOSE($L$2,'Scen 1'!BB79,'Scen 2'!BB79,'Scen 3'!BB79,'Scen 4'!BB79,'Scen 5'!BB79,'Scen 6'!BB79,'Scen 7'!BB79,'Scen 8'!BB79,'Scen 9'!BB79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC79,'Scen 2'!BC79,'Scen 3'!BC79,'Scen 4'!BC79,'Scen 5'!BC79,'Scen 6'!BC79,'Scen 7'!BC79,'Scen 8'!BC79,'Scen 9'!BC79)-\nCHOOSE($L$2,'Scen 1'!BC79,'Scen 2'!BC79,'Scen 3'!BC79,'Scen 4'!BC79,'Scen 5'!BC79,'Scen 6'!BC79,'Scen 7'!BC79,'Scen 8'!BC79,'Scen 9'!BC79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD79,'Scen 2'!BD79,'Scen 3'!BD79,'Scen 4'!BD79,'Scen 5'!BD79,'Scen 6'!BD79,'Scen 7'!BD79,'Scen 8'!BD79,'Scen 9'!BD79)-\nCHOOSE($L$2,'Scen 1'!BD79,'Scen 2'!BD79,'Scen 3'!BD79,'Scen 4'!BD79,'Scen 5'!BD79,'Scen 6'!BD79,'Scen 7'!BD79,'Scen 8'!BD79,'Scen 9'!BD79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE79,'Scen 2'!BE79,'Scen 3'!BE79,'Scen 4'!BE79,'Scen 5'!BE79,'Scen 6'!BE79,'Scen 7'!BE79,'Scen 8'!BE79,'Scen 9'!BE79)-\nCHOOSE($L$2,'Scen 1'!BE79,'Scen 2'!BE79,'Scen 3'!BE79,'Scen 4'!BE79,'Scen 5'!BE79,'Scen 6'!BE79,'Scen 7'!BE79,'Scen 8'!BE79,'Scen 9'!BE79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF79,'Scen 2'!BF79,'Scen 3'!BF79,'Scen 4'!BF79,'Scen 5'!BF79,'Scen 6'!BF79,'Scen 7'!BF79,'Scen 8'!BF79,'Scen 9'!BF79)-\nCHOOSE($L$2,'Scen 1'!BF79,'Scen 2'!BF79,'Scen 3'!BF79,'Scen 4'!BF79,'Scen 5'!BF79,'Scen 6'!BF79,'Scen 7'!BF79,'Scen 8'!BF79,'Scen 9'!BF79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG79,'Scen 2'!BG79,'Scen 3'!BG79,'Scen 4'!BG79,'Scen 5'!BG79,'Scen 6'!BG79,'Scen 7'!BG79,'Scen 8'!BG79,'Scen 9'!BG79)-\nCHOOSE($L$2,'Scen 1'!BG79,'Scen 2'!BG79,'Scen 3'!BG79,'Scen 4'!BG79,'Scen 5'!BG79,'Scen 6'!BG79,'Scen 7'!BG79,'Scen 8'!BG79,'Scen 9'!BG79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH79,'Scen 2'!BH79,'Scen 3'!BH79,'Scen 4'!BH79,'Scen 5'!BH79,'Scen 6'!BH79,'Scen 7'!BH79,'Scen 8'!BH79,'Scen 9'!BH79)-\nCHOOSE($L$2,'Scen 1'!BH79,'Scen 2'!BH79,'Scen 3'!BH79,'Scen 4'!BH79,'Scen 5'!BH79,'Scen 6'!BH79,'Scen 7'!BH79,'Scen 8'!BH79,'Scen 9'!BH79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI79,'Scen 2'!BI79,'Scen 3'!BI79,'Scen 4'!BI79,'Scen 5'!BI79,'Scen 6'!BI79,'Scen 7'!BI79,'Scen 8'!BI79,'Scen 9'!BI79)-\nCHOOSE($L$2,'Scen 1'!BI79,'Scen 2'!BI79,'Scen 3'!BI79,'Scen 4'!BI79,'Scen 5'!BI79,'Scen 6'!BI79,'Scen 7'!BI79,'Scen 8'!BI79,'Scen 9'!BI79),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ79,'Scen 2'!BJ79,'Scen 3'!BJ79,'Scen 4'!BJ79,'Scen 5'!BJ79,'Scen 6'!BJ79,'Scen 7'!BJ79,'Scen 8'!BJ79,'Scen 9'!BJ79)-\nCHOOSE($L$2,'Scen 1'!BJ79,'Scen 2'!BJ79,'Scen 3'!BJ79,'Scen 4'!BJ79,'Scen 5'!BJ79,'Scen 6'!BJ79,'Scen 7'!BJ79,'Scen 8'!BJ79,'Scen 9'!BJ79),\"\")","v":0}]
[null,null,null,null,"Category 3 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA80,'Scen 2'!AA80,'Scen 3'!AA80,'Scen 4'!AA80,'Scen 5'!AA80,'Scen 6'!AA80,'Scen 7'!AA80,'Scen 8'!AA80,'Scen 9'!AA80)-\nCHOOSE($L$2,'Scen 1'!AA80,'Scen 2'!AA80,'Scen 3'!AA80,'Scen 4'!AA80,'Scen 5'!AA80,'Scen 6'!AA80,'Scen 7'!AA80,'Scen 8'!AA80,'Scen 9'!AA80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB80,'Scen 2'!AB80,'Scen 3'!AB80,'Scen 4'!AB80,'Scen 5'!AB80,'Scen 6'!AB80,'Scen 7'!AB80,'Scen 8'!AB80,'Scen 9'!AB80)-\nCHOOSE($L$2,'Scen 1'!AB80,'Scen 2'!AB80,'Scen 3'!AB80,'Scen 4'!AB80,'Scen 5'!AB80,'Scen 6'!AB80,'Scen 7'!AB80,'Scen 8'!AB80,'Scen 9'!AB80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC80,'Scen 2'!AC80,'Scen 3'!AC80,'Scen 4'!AC80,'Scen 5'!AC80,'Scen 6'!AC80,'Scen 7'!AC80,'Scen 8'!AC80,'Scen 9'!AC80)-\nCHOOSE($L$2,'Scen 1'!AC80,'Scen 2'!AC80,'Scen 3'!AC80,'Scen 4'!AC80,'Scen 5'!AC80,'Scen 6'!AC80,'Scen 7'!AC80,'Scen 8'!AC80,'Scen 9'!AC80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD80,'Scen 2'!AD80,'Scen 3'!AD80,'Scen 4'!AD80,'Scen 5'!AD80,'Scen 6'!AD80,'Scen 7'!AD80,'Scen 8'!AD80,'Scen 9'!AD80)-\nCHOOSE($L$2,'Scen 1'!AD80,'Scen 2'!AD80,'Scen 3'!AD80,'Scen 4'!AD80,'Scen 5'!AD80,'Scen 6'!AD80,'Scen 7'!AD80,'Scen 8'!AD80,'Scen 9'!AD80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE80,'Scen 2'!AE80,'Scen 3'!AE80,'Scen 4'!AE80,'Scen 5'!AE80,'Scen 6'!AE80,'Scen 7'!AE80,'Scen 8'!AE80,'Scen 9'!AE80)-\nCHOOSE($L$2,'Scen 1'!AE80,'Scen 2'!AE80,'Scen 3'!AE80,'Scen 4'!AE80,'Scen 5'!AE80,'Scen 6'!AE80,'Scen 7'!AE80,'Scen 8'!AE80,'Scen 9'!AE80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF80,'Scen 2'!AF80,'Scen 3'!AF80,'Scen 4'!AF80,'Scen 5'!AF80,'Scen 6'!AF80,'Scen 7'!AF80,'Scen 8'!AF80,'Scen 9'!AF80)-\nCHOOSE($L$2,'Scen 1'!AF80,'Scen 2'!AF80,'Scen 3'!AF80,'Scen 4'!AF80,'Scen 5'!AF80,'Scen 6'!AF80,'Scen 7'!AF80,'Scen 8'!AF80,'Scen 9'!AF80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG80,'Scen 2'!AG80,'Scen 3'!AG80,'Scen 4'!AG80,'Scen 5'!AG80,'Scen 6'!AG80,'Scen 7'!AG80,'Scen 8'!AG80,'Scen 9'!AG80)-\nCHOOSE($L$2,'Scen 1'!AG80,'Scen 2'!AG80,'Scen 3'!AG80,'Scen 4'!AG80,'Scen 5'!AG80,'Scen 6'!AG80,'Scen 7'!AG80,'Scen 8'!AG80,'Scen 9'!AG80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH80,'Scen 2'!AH80,'Scen 3'!AH80,'Scen 4'!AH80,'Scen 5'!AH80,'Scen 6'!AH80,'Scen 7'!AH80,'Scen 8'!AH80,'Scen 9'!AH80)-\nCHOOSE($L$2,'Scen 1'!AH80,'Scen 2'!AH80,'Scen 3'!AH80,'Scen 4'!AH80,'Scen 5'!AH80,'Scen 6'!AH80,'Scen 7'!AH80,'Scen 8'!AH80,'Scen 9'!AH80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI80,'Scen 2'!AI80,'Scen 3'!AI80,'Scen 4'!AI80,'Scen 5'!AI80,'Scen 6'!AI80,'Scen 7'!AI80,'Scen 8'!AI80,'Scen 9'!AI80)-\nCHOOSE($L$2,'Scen 1'!AI80,'Scen 2'!AI80,'Scen 3'!AI80,'Scen 4'!AI80,'Scen 5'!AI80,'Scen 6'!AI80,'Scen 7'!AI80,'Scen 8'!AI80,'Scen 9'!AI80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ80,'Scen 2'!AJ80,'Scen 3'!AJ80,'Scen 4'!AJ80,'Scen 5'!AJ80,'Scen 6'!AJ80,'Scen 7'!AJ80,'Scen 8'!AJ80,'Scen 9'!AJ80)-\nCHOOSE($L$2,'Scen 1'!AJ80,'Scen 2'!AJ80,'Scen 3'!AJ80,'Scen 4'!AJ80,'Scen 5'!AJ80,'Scen 6'!AJ80,'Scen 7'!AJ80,'Scen 8'!AJ80,'Scen 9'!AJ80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK80,'Scen 2'!AK80,'Scen 3'!AK80,'Scen 4'!AK80,'Scen 5'!AK80,'Scen 6'!AK80,'Scen 7'!AK80,'Scen 8'!AK80,'Scen 9'!AK80)-\nCHOOSE($L$2,'Scen 1'!AK80,'Scen 2'!AK80,'Scen 3'!AK80,'Scen 4'!AK80,'Scen 5'!AK80,'Scen 6'!AK80,'Scen 7'!AK80,'Scen 8'!AK80,'Scen 9'!AK80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL80,'Scen 2'!AL80,'Scen 3'!AL80,'Scen 4'!AL80,'Scen 5'!AL80,'Scen 6'!AL80,'Scen 7'!AL80,'Scen 8'!AL80,'Scen 9'!AL80)-\nCHOOSE($L$2,'Scen 1'!AL80,'Scen 2'!AL80,'Scen 3'!AL80,'Scen 4'!AL80,'Scen 5'!AL80,'Scen 6'!AL80,'Scen 7'!AL80,'Scen 8'!AL80,'Scen 9'!AL80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM80,'Scen 2'!AM80,'Scen 3'!AM80,'Scen 4'!AM80,'Scen 5'!AM80,'Scen 6'!AM80,'Scen 7'!AM80,'Scen 8'!AM80,'Scen 9'!AM80)-\nCHOOSE($L$2,'Scen 1'!AM80,'Scen 2'!AM80,'Scen 3'!AM80,'Scen 4'!AM80,'Scen 5'!AM80,'Scen 6'!AM80,'Scen 7'!AM80,'Scen 8'!AM80,'Scen 9'!AM80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN80,'Scen 2'!AN80,'Scen 3'!AN80,'Scen 4'!AN80,'Scen 5'!AN80,'Scen 6'!AN80,'Scen 7'!AN80,'Scen 8'!AN80,'Scen 9'!AN80)-\nCHOOSE($L$2,'Scen 1'!AN80,'Scen 2'!AN80,'Scen 3'!AN80,'Scen 4'!AN80,'Scen 5'!AN80,'Scen 6'!AN80,'Scen 7'!AN80,'Scen 8'!AN80,'Scen 9'!AN80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO80,'Scen 2'!AO80,'Scen 3'!AO80,'Scen 4'!AO80,'Scen 5'!AO80,'Scen 6'!AO80,'Scen 7'!AO80,'Scen 8'!AO80,'Scen 9'!AO80)-\nCHOOSE($L$2,'Scen 1'!AO80,'Scen 2'!AO80,'Scen 3'!AO80,'Scen 4'!AO80,'Scen 5'!AO80,'Scen 6'!AO80,'Scen 7'!AO80,'Scen 8'!AO80,'Scen 9'!AO80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP80,'Scen 2'!AP80,'Scen 3'!AP80,'Scen 4'!AP80,'Scen 5'!AP80,'Scen 6'!AP80,'Scen 7'!AP80,'Scen 8'!AP80,'Scen 9'!AP80)-\nCHOOSE($L$2,'Scen 1'!AP80,'Scen 2'!AP80,'Scen 3'!AP80,'Scen 4'!AP80,'Scen 5'!AP80,'Scen 6'!AP80,'Scen 7'!AP80,'Scen 8'!AP80,'Scen 9'!AP80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ80,'Scen 2'!AQ80,'Scen 3'!AQ80,'Scen 4'!AQ80,'Scen 5'!AQ80,'Scen 6'!AQ80,'Scen 7'!AQ80,'Scen 8'!AQ80,'Scen 9'!AQ80)-\nCHOOSE($L$2,'Scen 1'!AQ80,'Scen 2'!AQ80,'Scen 3'!AQ80,'Scen 4'!AQ80,'Scen 5'!AQ80,'Scen 6'!AQ80,'Scen 7'!AQ80,'Scen 8'!AQ80,'Scen 9'!AQ80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR80,'Scen 2'!AR80,'Scen 3'!AR80,'Scen 4'!AR80,'Scen 5'!AR80,'Scen 6'!AR80,'Scen 7'!AR80,'Scen 8'!AR80,'Scen 9'!AR80)-\nCHOOSE($L$2,'Scen 1'!AR80,'Scen 2'!AR80,'Scen 3'!AR80,'Scen 4'!AR80,'Scen 5'!AR80,'Scen 6'!AR80,'Scen 7'!AR80,'Scen 8'!AR80,'Scen 9'!AR80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS80,'Scen 2'!AS80,'Scen 3'!AS80,'Scen 4'!AS80,'Scen 5'!AS80,'Scen 6'!AS80,'Scen 7'!AS80,'Scen 8'!AS80,'Scen 9'!AS80)-\nCHOOSE($L$2,'Scen 1'!AS80,'Scen 2'!AS80,'Scen 3'!AS80,'Scen 4'!AS80,'Scen 5'!AS80,'Scen 6'!AS80,'Scen 7'!AS80,'Scen 8'!AS80,'Scen 9'!AS80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT80,'Scen 2'!AT80,'Scen 3'!AT80,'Scen 4'!AT80,'Scen 5'!AT80,'Scen 6'!AT80,'Scen 7'!AT80,'Scen 8'!AT80,'Scen 9'!AT80)-\nCHOOSE($L$2,'Scen 1'!AT80,'Scen 2'!AT80,'Scen 3'!AT80,'Scen 4'!AT80,'Scen 5'!AT80,'Scen 6'!AT80,'Scen 7'!AT80,'Scen 8'!AT80,'Scen 9'!AT80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU80,'Scen 2'!AU80,'Scen 3'!AU80,'Scen 4'!AU80,'Scen 5'!AU80,'Scen 6'!AU80,'Scen 7'!AU80,'Scen 8'!AU80,'Scen 9'!AU80)-\nCHOOSE($L$2,'Scen 1'!AU80,'Scen 2'!AU80,'Scen 3'!AU80,'Scen 4'!AU80,'Scen 5'!AU80,'Scen 6'!AU80,'Scen 7'!AU80,'Scen 8'!AU80,'Scen 9'!AU80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV80,'Scen 2'!AV80,'Scen 3'!AV80,'Scen 4'!AV80,'Scen 5'!AV80,'Scen 6'!AV80,'Scen 7'!AV80,'Scen 8'!AV80,'Scen 9'!AV80)-\nCHOOSE($L$2,'Scen 1'!AV80,'Scen 2'!AV80,'Scen 3'!AV80,'Scen 4'!AV80,'Scen 5'!AV80,'Scen 6'!AV80,'Scen 7'!AV80,'Scen 8'!AV80,'Scen 9'!AV80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW80,'Scen 2'!AW80,'Scen 3'!AW80,'Scen 4'!AW80,'Scen 5'!AW80,'Scen 6'!AW80,'Scen 7'!AW80,'Scen 8'!AW80,'Scen 9'!AW80)-\nCHOOSE($L$2,'Scen 1'!AW80,'Scen 2'!AW80,'Scen 3'!AW80,'Scen 4'!AW80,'Scen 5'!AW80,'Scen 6'!AW80,'Scen 7'!AW80,'Scen 8'!AW80,'Scen 9'!AW80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX80,'Scen 2'!AX80,'Scen 3'!AX80,'Scen 4'!AX80,'Scen 5'!AX80,'Scen 6'!AX80,'Scen 7'!AX80,'Scen 8'!AX80,'Scen 9'!AX80)-\nCHOOSE($L$2,'Scen 1'!AX80,'Scen 2'!AX80,'Scen 3'!AX80,'Scen 4'!AX80,'Scen 5'!AX80,'Scen 6'!AX80,'Scen 7'!AX80,'Scen 8'!AX80,'Scen 9'!AX80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY80,'Scen 2'!AY80,'Scen 3'!AY80,'Scen 4'!AY80,'Scen 5'!AY80,'Scen 6'!AY80,'Scen 7'!AY80,'Scen 8'!AY80,'Scen 9'!AY80)-\nCHOOSE($L$2,'Scen 1'!AY80,'Scen 2'!AY80,'Scen 3'!AY80,'Scen 4'!AY80,'Scen 5'!AY80,'Scen 6'!AY80,'Scen 7'!AY80,'Scen 8'!AY80,'Scen 9'!AY80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ80,'Scen 2'!AZ80,'Scen 3'!AZ80,'Scen 4'!AZ80,'Scen 5'!AZ80,'Scen 6'!AZ80,'Scen 7'!AZ80,'Scen 8'!AZ80,'Scen 9'!AZ80)-\nCHOOSE($L$2,'Scen 1'!AZ80,'Scen 2'!AZ80,'Scen 3'!AZ80,'Scen 4'!AZ80,'Scen 5'!AZ80,'Scen 6'!AZ80,'Scen 7'!AZ80,'Scen 8'!AZ80,'Scen 9'!AZ80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA80,'Scen 2'!BA80,'Scen 3'!BA80,'Scen 4'!BA80,'Scen 5'!BA80,'Scen 6'!BA80,'Scen 7'!BA80,'Scen 8'!BA80,'Scen 9'!BA80)-\nCHOOSE($L$2,'Scen 1'!BA80,'Scen 2'!BA80,'Scen 3'!BA80,'Scen 4'!BA80,'Scen 5'!BA80,'Scen 6'!BA80,'Scen 7'!BA80,'Scen 8'!BA80,'Scen 9'!BA80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB80,'Scen 2'!BB80,'Scen 3'!BB80,'Scen 4'!BB80,'Scen 5'!BB80,'Scen 6'!BB80,'Scen 7'!BB80,'Scen 8'!BB80,'Scen 9'!BB80)-\nCHOOSE($L$2,'Scen 1'!BB80,'Scen 2'!BB80,'Scen 3'!BB80,'Scen 4'!BB80,'Scen 5'!BB80,'Scen 6'!BB80,'Scen 7'!BB80,'Scen 8'!BB80,'Scen 9'!BB80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC80,'Scen 2'!BC80,'Scen 3'!BC80,'Scen 4'!BC80,'Scen 5'!BC80,'Scen 6'!BC80,'Scen 7'!BC80,'Scen 8'!BC80,'Scen 9'!BC80)-\nCHOOSE($L$2,'Scen 1'!BC80,'Scen 2'!BC80,'Scen 3'!BC80,'Scen 4'!BC80,'Scen 5'!BC80,'Scen 6'!BC80,'Scen 7'!BC80,'Scen 8'!BC80,'Scen 9'!BC80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD80,'Scen 2'!BD80,'Scen 3'!BD80,'Scen 4'!BD80,'Scen 5'!BD80,'Scen 6'!BD80,'Scen 7'!BD80,'Scen 8'!BD80,'Scen 9'!BD80)-\nCHOOSE($L$2,'Scen 1'!BD80,'Scen 2'!BD80,'Scen 3'!BD80,'Scen 4'!BD80,'Scen 5'!BD80,'Scen 6'!BD80,'Scen 7'!BD80,'Scen 8'!BD80,'Scen 9'!BD80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE80,'Scen 2'!BE80,'Scen 3'!BE80,'Scen 4'!BE80,'Scen 5'!BE80,'Scen 6'!BE80,'Scen 7'!BE80,'Scen 8'!BE80,'Scen 9'!BE80)-\nCHOOSE($L$2,'Scen 1'!BE80,'Scen 2'!BE80,'Scen 3'!BE80,'Scen 4'!BE80,'Scen 5'!BE80,'Scen 6'!BE80,'Scen 7'!BE80,'Scen 8'!BE80,'Scen 9'!BE80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF80,'Scen 2'!BF80,'Scen 3'!BF80,'Scen 4'!BF80,'Scen 5'!BF80,'Scen 6'!BF80,'Scen 7'!BF80,'Scen 8'!BF80,'Scen 9'!BF80)-\nCHOOSE($L$2,'Scen 1'!BF80,'Scen 2'!BF80,'Scen 3'!BF80,'Scen 4'!BF80,'Scen 5'!BF80,'Scen 6'!BF80,'Scen 7'!BF80,'Scen 8'!BF80,'Scen 9'!BF80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG80,'Scen 2'!BG80,'Scen 3'!BG80,'Scen 4'!BG80,'Scen 5'!BG80,'Scen 6'!BG80,'Scen 7'!BG80,'Scen 8'!BG80,'Scen 9'!BG80)-\nCHOOSE($L$2,'Scen 1'!BG80,'Scen 2'!BG80,'Scen 3'!BG80,'Scen 4'!BG80,'Scen 5'!BG80,'Scen 6'!BG80,'Scen 7'!BG80,'Scen 8'!BG80,'Scen 9'!BG80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH80,'Scen 2'!BH80,'Scen 3'!BH80,'Scen 4'!BH80,'Scen 5'!BH80,'Scen 6'!BH80,'Scen 7'!BH80,'Scen 8'!BH80,'Scen 9'!BH80)-\nCHOOSE($L$2,'Scen 1'!BH80,'Scen 2'!BH80,'Scen 3'!BH80,'Scen 4'!BH80,'Scen 5'!BH80,'Scen 6'!BH80,'Scen 7'!BH80,'Scen 8'!BH80,'Scen 9'!BH80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI80,'Scen 2'!BI80,'Scen 3'!BI80,'Scen 4'!BI80,'Scen 5'!BI80,'Scen 6'!BI80,'Scen 7'!BI80,'Scen 8'!BI80,'Scen 9'!BI80)-\nCHOOSE($L$2,'Scen 1'!BI80,'Scen 2'!BI80,'Scen 3'!BI80,'Scen 4'!BI80,'Scen 5'!BI80,'Scen 6'!BI80,'Scen 7'!BI80,'Scen 8'!BI80,'Scen 9'!BI80),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ80,'Scen 2'!BJ80,'Scen 3'!BJ80,'Scen 4'!BJ80,'Scen 5'!BJ80,'Scen 6'!BJ80,'Scen 7'!BJ80,'Scen 8'!BJ80,'Scen 9'!BJ80)-\nCHOOSE($L$2,'Scen 1'!BJ80,'Scen 2'!BJ80,'Scen 3'!BJ80,'Scen 4'!BJ80,'Scen 5'!BJ80,'Scen 6'!BJ80,'Scen 7'!BJ80,'Scen 8'!BJ80,'Scen 9'!BJ80),\"\")","v":0}]
[null,null,null,null,"Category 4 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA81,'Scen 2'!AA81,'Scen 3'!AA81,'Scen 4'!AA81,'Scen 5'!AA81,'Scen 6'!AA81,'Scen 7'!AA81,'Scen 8'!AA81,'Scen 9'!AA81)-\nCHOOSE($L$2,'Scen 1'!AA81,'Scen 2'!AA81,'Scen 3'!AA81,'Scen 4'!AA81,'Scen 5'!AA81,'Scen 6'!AA81,'Scen 7'!AA81,'Scen 8'!AA81,'Scen 9'!AA81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB81,'Scen 2'!AB81,'Scen 3'!AB81,'Scen 4'!AB81,'Scen 5'!AB81,'Scen 6'!AB81,'Scen 7'!AB81,'Scen 8'!AB81,'Scen 9'!AB81)-\nCHOOSE($L$2,'Scen 1'!AB81,'Scen 2'!AB81,'Scen 3'!AB81,'Scen 4'!AB81,'Scen 5'!AB81,'Scen 6'!AB81,'Scen 7'!AB81,'Scen 8'!AB81,'Scen 9'!AB81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC81,'Scen 2'!AC81,'Scen 3'!AC81,'Scen 4'!AC81,'Scen 5'!AC81,'Scen 6'!AC81,'Scen 7'!AC81,'Scen 8'!AC81,'Scen 9'!AC81)-\nCHOOSE($L$2,'Scen 1'!AC81,'Scen 2'!AC81,'Scen 3'!AC81,'Scen 4'!AC81,'Scen 5'!AC81,'Scen 6'!AC81,'Scen 7'!AC81,'Scen 8'!AC81,'Scen 9'!AC81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD81,'Scen 2'!AD81,'Scen 3'!AD81,'Scen 4'!AD81,'Scen 5'!AD81,'Scen 6'!AD81,'Scen 7'!AD81,'Scen 8'!AD81,'Scen 9'!AD81)-\nCHOOSE($L$2,'Scen 1'!AD81,'Scen 2'!AD81,'Scen 3'!AD81,'Scen 4'!AD81,'Scen 5'!AD81,'Scen 6'!AD81,'Scen 7'!AD81,'Scen 8'!AD81,'Scen 9'!AD81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE81,'Scen 2'!AE81,'Scen 3'!AE81,'Scen 4'!AE81,'Scen 5'!AE81,'Scen 6'!AE81,'Scen 7'!AE81,'Scen 8'!AE81,'Scen 9'!AE81)-\nCHOOSE($L$2,'Scen 1'!AE81,'Scen 2'!AE81,'Scen 3'!AE81,'Scen 4'!AE81,'Scen 5'!AE81,'Scen 6'!AE81,'Scen 7'!AE81,'Scen 8'!AE81,'Scen 9'!AE81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF81,'Scen 2'!AF81,'Scen 3'!AF81,'Scen 4'!AF81,'Scen 5'!AF81,'Scen 6'!AF81,'Scen 7'!AF81,'Scen 8'!AF81,'Scen 9'!AF81)-\nCHOOSE($L$2,'Scen 1'!AF81,'Scen 2'!AF81,'Scen 3'!AF81,'Scen 4'!AF81,'Scen 5'!AF81,'Scen 6'!AF81,'Scen 7'!AF81,'Scen 8'!AF81,'Scen 9'!AF81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG81,'Scen 2'!AG81,'Scen 3'!AG81,'Scen 4'!AG81,'Scen 5'!AG81,'Scen 6'!AG81,'Scen 7'!AG81,'Scen 8'!AG81,'Scen 9'!AG81)-\nCHOOSE($L$2,'Scen 1'!AG81,'Scen 2'!AG81,'Scen 3'!AG81,'Scen 4'!AG81,'Scen 5'!AG81,'Scen 6'!AG81,'Scen 7'!AG81,'Scen 8'!AG81,'Scen 9'!AG81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH81,'Scen 2'!AH81,'Scen 3'!AH81,'Scen 4'!AH81,'Scen 5'!AH81,'Scen 6'!AH81,'Scen 7'!AH81,'Scen 8'!AH81,'Scen 9'!AH81)-\nCHOOSE($L$2,'Scen 1'!AH81,'Scen 2'!AH81,'Scen 3'!AH81,'Scen 4'!AH81,'Scen 5'!AH81,'Scen 6'!AH81,'Scen 7'!AH81,'Scen 8'!AH81,'Scen 9'!AH81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI81,'Scen 2'!AI81,'Scen 3'!AI81,'Scen 4'!AI81,'Scen 5'!AI81,'Scen 6'!AI81,'Scen 7'!AI81,'Scen 8'!AI81,'Scen 9'!AI81)-\nCHOOSE($L$2,'Scen 1'!AI81,'Scen 2'!AI81,'Scen 3'!AI81,'Scen 4'!AI81,'Scen 5'!AI81,'Scen 6'!AI81,'Scen 7'!AI81,'Scen 8'!AI81,'Scen 9'!AI81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ81,'Scen 2'!AJ81,'Scen 3'!AJ81,'Scen 4'!AJ81,'Scen 5'!AJ81,'Scen 6'!AJ81,'Scen 7'!AJ81,'Scen 8'!AJ81,'Scen 9'!AJ81)-\nCHOOSE($L$2,'Scen 1'!AJ81,'Scen 2'!AJ81,'Scen 3'!AJ81,'Scen 4'!AJ81,'Scen 5'!AJ81,'Scen 6'!AJ81,'Scen 7'!AJ81,'Scen 8'!AJ81,'Scen 9'!AJ81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK81,'Scen 2'!AK81,'Scen 3'!AK81,'Scen 4'!AK81,'Scen 5'!AK81,'Scen 6'!AK81,'Scen 7'!AK81,'Scen 8'!AK81,'Scen 9'!AK81)-\nCHOOSE($L$2,'Scen 1'!AK81,'Scen 2'!AK81,'Scen 3'!AK81,'Scen 4'!AK81,'Scen 5'!AK81,'Scen 6'!AK81,'Scen 7'!AK81,'Scen 8'!AK81,'Scen 9'!AK81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL81,'Scen 2'!AL81,'Scen 3'!AL81,'Scen 4'!AL81,'Scen 5'!AL81,'Scen 6'!AL81,'Scen 7'!AL81,'Scen 8'!AL81,'Scen 9'!AL81)-\nCHOOSE($L$2,'Scen 1'!AL81,'Scen 2'!AL81,'Scen 3'!AL81,'Scen 4'!AL81,'Scen 5'!AL81,'Scen 6'!AL81,'Scen 7'!AL81,'Scen 8'!AL81,'Scen 9'!AL81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM81,'Scen 2'!AM81,'Scen 3'!AM81,'Scen 4'!AM81,'Scen 5'!AM81,'Scen 6'!AM81,'Scen 7'!AM81,'Scen 8'!AM81,'Scen 9'!AM81)-\nCHOOSE($L$2,'Scen 1'!AM81,'Scen 2'!AM81,'Scen 3'!AM81,'Scen 4'!AM81,'Scen 5'!AM81,'Scen 6'!AM81,'Scen 7'!AM81,'Scen 8'!AM81,'Scen 9'!AM81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN81,'Scen 2'!AN81,'Scen 3'!AN81,'Scen 4'!AN81,'Scen 5'!AN81,'Scen 6'!AN81,'Scen 7'!AN81,'Scen 8'!AN81,'Scen 9'!AN81)-\nCHOOSE($L$2,'Scen 1'!AN81,'Scen 2'!AN81,'Scen 3'!AN81,'Scen 4'!AN81,'Scen 5'!AN81,'Scen 6'!AN81,'Scen 7'!AN81,'Scen 8'!AN81,'Scen 9'!AN81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO81,'Scen 2'!AO81,'Scen 3'!AO81,'Scen 4'!AO81,'Scen 5'!AO81,'Scen 6'!AO81,'Scen 7'!AO81,'Scen 8'!AO81,'Scen 9'!AO81)-\nCHOOSE($L$2,'Scen 1'!AO81,'Scen 2'!AO81,'Scen 3'!AO81,'Scen 4'!AO81,'Scen 5'!AO81,'Scen 6'!AO81,'Scen 7'!AO81,'Scen 8'!AO81,'Scen 9'!AO81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP81,'Scen 2'!AP81,'Scen 3'!AP81,'Scen 4'!AP81,'Scen 5'!AP81,'Scen 6'!AP81,'Scen 7'!AP81,'Scen 8'!AP81,'Scen 9'!AP81)-\nCHOOSE($L$2,'Scen 1'!AP81,'Scen 2'!AP81,'Scen 3'!AP81,'Scen 4'!AP81,'Scen 5'!AP81,'Scen 6'!AP81,'Scen 7'!AP81,'Scen 8'!AP81,'Scen 9'!AP81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ81,'Scen 2'!AQ81,'Scen 3'!AQ81,'Scen 4'!AQ81,'Scen 5'!AQ81,'Scen 6'!AQ81,'Scen 7'!AQ81,'Scen 8'!AQ81,'Scen 9'!AQ81)-\nCHOOSE($L$2,'Scen 1'!AQ81,'Scen 2'!AQ81,'Scen 3'!AQ81,'Scen 4'!AQ81,'Scen 5'!AQ81,'Scen 6'!AQ81,'Scen 7'!AQ81,'Scen 8'!AQ81,'Scen 9'!AQ81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR81,'Scen 2'!AR81,'Scen 3'!AR81,'Scen 4'!AR81,'Scen 5'!AR81,'Scen 6'!AR81,'Scen 7'!AR81,'Scen 8'!AR81,'Scen 9'!AR81)-\nCHOOSE($L$2,'Scen 1'!AR81,'Scen 2'!AR81,'Scen 3'!AR81,'Scen 4'!AR81,'Scen 5'!AR81,'Scen 6'!AR81,'Scen 7'!AR81,'Scen 8'!AR81,'Scen 9'!AR81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS81,'Scen 2'!AS81,'Scen 3'!AS81,'Scen 4'!AS81,'Scen 5'!AS81,'Scen 6'!AS81,'Scen 7'!AS81,'Scen 8'!AS81,'Scen 9'!AS81)-\nCHOOSE($L$2,'Scen 1'!AS81,'Scen 2'!AS81,'Scen 3'!AS81,'Scen 4'!AS81,'Scen 5'!AS81,'Scen 6'!AS81,'Scen 7'!AS81,'Scen 8'!AS81,'Scen 9'!AS81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT81,'Scen 2'!AT81,'Scen 3'!AT81,'Scen 4'!AT81,'Scen 5'!AT81,'Scen 6'!AT81,'Scen 7'!AT81,'Scen 8'!AT81,'Scen 9'!AT81)-\nCHOOSE($L$2,'Scen 1'!AT81,'Scen 2'!AT81,'Scen 3'!AT81,'Scen 4'!AT81,'Scen 5'!AT81,'Scen 6'!AT81,'Scen 7'!AT81,'Scen 8'!AT81,'Scen 9'!AT81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU81,'Scen 2'!AU81,'Scen 3'!AU81,'Scen 4'!AU81,'Scen 5'!AU81,'Scen 6'!AU81,'Scen 7'!AU81,'Scen 8'!AU81,'Scen 9'!AU81)-\nCHOOSE($L$2,'Scen 1'!AU81,'Scen 2'!AU81,'Scen 3'!AU81,'Scen 4'!AU81,'Scen 5'!AU81,'Scen 6'!AU81,'Scen 7'!AU81,'Scen 8'!AU81,'Scen 9'!AU81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV81,'Scen 2'!AV81,'Scen 3'!AV81,'Scen 4'!AV81,'Scen 5'!AV81,'Scen 6'!AV81,'Scen 7'!AV81,'Scen 8'!AV81,'Scen 9'!AV81)-\nCHOOSE($L$2,'Scen 1'!AV81,'Scen 2'!AV81,'Scen 3'!AV81,'Scen 4'!AV81,'Scen 5'!AV81,'Scen 6'!AV81,'Scen 7'!AV81,'Scen 8'!AV81,'Scen 9'!AV81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW81,'Scen 2'!AW81,'Scen 3'!AW81,'Scen 4'!AW81,'Scen 5'!AW81,'Scen 6'!AW81,'Scen 7'!AW81,'Scen 8'!AW81,'Scen 9'!AW81)-\nCHOOSE($L$2,'Scen 1'!AW81,'Scen 2'!AW81,'Scen 3'!AW81,'Scen 4'!AW81,'Scen 5'!AW81,'Scen 6'!AW81,'Scen 7'!AW81,'Scen 8'!AW81,'Scen 9'!AW81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX81,'Scen 2'!AX81,'Scen 3'!AX81,'Scen 4'!AX81,'Scen 5'!AX81,'Scen 6'!AX81,'Scen 7'!AX81,'Scen 8'!AX81,'Scen 9'!AX81)-\nCHOOSE($L$2,'Scen 1'!AX81,'Scen 2'!AX81,'Scen 3'!AX81,'Scen 4'!AX81,'Scen 5'!AX81,'Scen 6'!AX81,'Scen 7'!AX81,'Scen 8'!AX81,'Scen 9'!AX81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY81,'Scen 2'!AY81,'Scen 3'!AY81,'Scen 4'!AY81,'Scen 5'!AY81,'Scen 6'!AY81,'Scen 7'!AY81,'Scen 8'!AY81,'Scen 9'!AY81)-\nCHOOSE($L$2,'Scen 1'!AY81,'Scen 2'!AY81,'Scen 3'!AY81,'Scen 4'!AY81,'Scen 5'!AY81,'Scen 6'!AY81,'Scen 7'!AY81,'Scen 8'!AY81,'Scen 9'!AY81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ81,'Scen 2'!AZ81,'Scen 3'!AZ81,'Scen 4'!AZ81,'Scen 5'!AZ81,'Scen 6'!AZ81,'Scen 7'!AZ81,'Scen 8'!AZ81,'Scen 9'!AZ81)-\nCHOOSE($L$2,'Scen 1'!AZ81,'Scen 2'!AZ81,'Scen 3'!AZ81,'Scen 4'!AZ81,'Scen 5'!AZ81,'Scen 6'!AZ81,'Scen 7'!AZ81,'Scen 8'!AZ81,'Scen 9'!AZ81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA81,'Scen 2'!BA81,'Scen 3'!BA81,'Scen 4'!BA81,'Scen 5'!BA81,'Scen 6'!BA81,'Scen 7'!BA81,'Scen 8'!BA81,'Scen 9'!BA81)-\nCHOOSE($L$2,'Scen 1'!BA81,'Scen 2'!BA81,'Scen 3'!BA81,'Scen 4'!BA81,'Scen 5'!BA81,'Scen 6'!BA81,'Scen 7'!BA81,'Scen 8'!BA81,'Scen 9'!BA81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB81,'Scen 2'!BB81,'Scen 3'!BB81,'Scen 4'!BB81,'Scen 5'!BB81,'Scen 6'!BB81,'Scen 7'!BB81,'Scen 8'!BB81,'Scen 9'!BB81)-\nCHOOSE($L$2,'Scen 1'!BB81,'Scen 2'!BB81,'Scen 3'!BB81,'Scen 4'!BB81,'Scen 5'!BB81,'Scen 6'!BB81,'Scen 7'!BB81,'Scen 8'!BB81,'Scen 9'!BB81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC81,'Scen 2'!BC81,'Scen 3'!BC81,'Scen 4'!BC81,'Scen 5'!BC81,'Scen 6'!BC81,'Scen 7'!BC81,'Scen 8'!BC81,'Scen 9'!BC81)-\nCHOOSE($L$2,'Scen 1'!BC81,'Scen 2'!BC81,'Scen 3'!BC81,'Scen 4'!BC81,'Scen 5'!BC81,'Scen 6'!BC81,'Scen 7'!BC81,'Scen 8'!BC81,'Scen 9'!BC81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD81,'Scen 2'!BD81,'Scen 3'!BD81,'Scen 4'!BD81,'Scen 5'!BD81,'Scen 6'!BD81,'Scen 7'!BD81,'Scen 8'!BD81,'Scen 9'!BD81)-\nCHOOSE($L$2,'Scen 1'!BD81,'Scen 2'!BD81,'Scen 3'!BD81,'Scen 4'!BD81,'Scen 5'!BD81,'Scen 6'!BD81,'Scen 7'!BD81,'Scen 8'!BD81,'Scen 9'!BD81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE81,'Scen 2'!BE81,'Scen 3'!BE81,'Scen 4'!BE81,'Scen 5'!BE81,'Scen 6'!BE81,'Scen 7'!BE81,'Scen 8'!BE81,'Scen 9'!BE81)-\nCHOOSE($L$2,'Scen 1'!BE81,'Scen 2'!BE81,'Scen 3'!BE81,'Scen 4'!BE81,'Scen 5'!BE81,'Scen 6'!BE81,'Scen 7'!BE81,'Scen 8'!BE81,'Scen 9'!BE81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF81,'Scen 2'!BF81,'Scen 3'!BF81,'Scen 4'!BF81,'Scen 5'!BF81,'Scen 6'!BF81,'Scen 7'!BF81,'Scen 8'!BF81,'Scen 9'!BF81)-\nCHOOSE($L$2,'Scen 1'!BF81,'Scen 2'!BF81,'Scen 3'!BF81,'Scen 4'!BF81,'Scen 5'!BF81,'Scen 6'!BF81,'Scen 7'!BF81,'Scen 8'!BF81,'Scen 9'!BF81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG81,'Scen 2'!BG81,'Scen 3'!BG81,'Scen 4'!BG81,'Scen 5'!BG81,'Scen 6'!BG81,'Scen 7'!BG81,'Scen 8'!BG81,'Scen 9'!BG81)-\nCHOOSE($L$2,'Scen 1'!BG81,'Scen 2'!BG81,'Scen 3'!BG81,'Scen 4'!BG81,'Scen 5'!BG81,'Scen 6'!BG81,'Scen 7'!BG81,'Scen 8'!BG81,'Scen 9'!BG81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH81,'Scen 2'!BH81,'Scen 3'!BH81,'Scen 4'!BH81,'Scen 5'!BH81,'Scen 6'!BH81,'Scen 7'!BH81,'Scen 8'!BH81,'Scen 9'!BH81)-\nCHOOSE($L$2,'Scen 1'!BH81,'Scen 2'!BH81,'Scen 3'!BH81,'Scen 4'!BH81,'Scen 5'!BH81,'Scen 6'!BH81,'Scen 7'!BH81,'Scen 8'!BH81,'Scen 9'!BH81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI81,'Scen 2'!BI81,'Scen 3'!BI81,'Scen 4'!BI81,'Scen 5'!BI81,'Scen 6'!BI81,'Scen 7'!BI81,'Scen 8'!BI81,'Scen 9'!BI81)-\nCHOOSE($L$2,'Scen 1'!BI81,'Scen 2'!BI81,'Scen 3'!BI81,'Scen 4'!BI81,'Scen 5'!BI81,'Scen 6'!BI81,'Scen 7'!BI81,'Scen 8'!BI81,'Scen 9'!BI81),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ81,'Scen 2'!BJ81,'Scen 3'!BJ81,'Scen 4'!BJ81,'Scen 5'!BJ81,'Scen 6'!BJ81,'Scen 7'!BJ81,'Scen 8'!BJ81,'Scen 9'!BJ81)-\nCHOOSE($L$2,'Scen 1'!BJ81,'Scen 2'!BJ81,'Scen 3'!BJ81,'Scen 4'!BJ81,'Scen 5'!BJ81,'Scen 6'!BJ81,'Scen 7'!BJ81,'Scen 8'!BJ81,'Scen 9'!BJ81),\"\")","v":0}]
[null,null,null,null,"Category 5 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA82,'Scen 2'!AA82,'Scen 3'!AA82,'Scen 4'!AA82,'Scen 5'!AA82,'Scen 6'!AA82,'Scen 7'!AA82,'Scen 8'!AA82,'Scen 9'!AA82)-\nCHOOSE($L$2,'Scen 1'!AA82,'Scen 2'!AA82,'Scen 3'!AA82,'Scen 4'!AA82,'Scen 5'!AA82,'Scen 6'!AA82,'Scen 7'!AA82,'Scen 8'!AA82,'Scen 9'!AA82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB82,'Scen 2'!AB82,'Scen 3'!AB82,'Scen 4'!AB82,'Scen 5'!AB82,'Scen 6'!AB82,'Scen 7'!AB82,'Scen 8'!AB82,'Scen 9'!AB82)-\nCHOOSE($L$2,'Scen 1'!AB82,'Scen 2'!AB82,'Scen 3'!AB82,'Scen 4'!AB82,'Scen 5'!AB82,'Scen 6'!AB82,'Scen 7'!AB82,'Scen 8'!AB82,'Scen 9'!AB82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC82,'Scen 2'!AC82,'Scen 3'!AC82,'Scen 4'!AC82,'Scen 5'!AC82,'Scen 6'!AC82,'Scen 7'!AC82,'Scen 8'!AC82,'Scen 9'!AC82)-\nCHOOSE($L$2,'Scen 1'!AC82,'Scen 2'!AC82,'Scen 3'!AC82,'Scen 4'!AC82,'Scen 5'!AC82,'Scen 6'!AC82,'Scen 7'!AC82,'Scen 8'!AC82,'Scen 9'!AC82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD82,'Scen 2'!AD82,'Scen 3'!AD82,'Scen 4'!AD82,'Scen 5'!AD82,'Scen 6'!AD82,'Scen 7'!AD82,'Scen 8'!AD82,'Scen 9'!AD82)-\nCHOOSE($L$2,'Scen 1'!AD82,'Scen 2'!AD82,'Scen 3'!AD82,'Scen 4'!AD82,'Scen 5'!AD82,'Scen 6'!AD82,'Scen 7'!AD82,'Scen 8'!AD82,'Scen 9'!AD82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE82,'Scen 2'!AE82,'Scen 3'!AE82,'Scen 4'!AE82,'Scen 5'!AE82,'Scen 6'!AE82,'Scen 7'!AE82,'Scen 8'!AE82,'Scen 9'!AE82)-\nCHOOSE($L$2,'Scen 1'!AE82,'Scen 2'!AE82,'Scen 3'!AE82,'Scen 4'!AE82,'Scen 5'!AE82,'Scen 6'!AE82,'Scen 7'!AE82,'Scen 8'!AE82,'Scen 9'!AE82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF82,'Scen 2'!AF82,'Scen 3'!AF82,'Scen 4'!AF82,'Scen 5'!AF82,'Scen 6'!AF82,'Scen 7'!AF82,'Scen 8'!AF82,'Scen 9'!AF82)-\nCHOOSE($L$2,'Scen 1'!AF82,'Scen 2'!AF82,'Scen 3'!AF82,'Scen 4'!AF82,'Scen 5'!AF82,'Scen 6'!AF82,'Scen 7'!AF82,'Scen 8'!AF82,'Scen 9'!AF82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG82,'Scen 2'!AG82,'Scen 3'!AG82,'Scen 4'!AG82,'Scen 5'!AG82,'Scen 6'!AG82,'Scen 7'!AG82,'Scen 8'!AG82,'Scen 9'!AG82)-\nCHOOSE($L$2,'Scen 1'!AG82,'Scen 2'!AG82,'Scen 3'!AG82,'Scen 4'!AG82,'Scen 5'!AG82,'Scen 6'!AG82,'Scen 7'!AG82,'Scen 8'!AG82,'Scen 9'!AG82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH82,'Scen 2'!AH82,'Scen 3'!AH82,'Scen 4'!AH82,'Scen 5'!AH82,'Scen 6'!AH82,'Scen 7'!AH82,'Scen 8'!AH82,'Scen 9'!AH82)-\nCHOOSE($L$2,'Scen 1'!AH82,'Scen 2'!AH82,'Scen 3'!AH82,'Scen 4'!AH82,'Scen 5'!AH82,'Scen 6'!AH82,'Scen 7'!AH82,'Scen 8'!AH82,'Scen 9'!AH82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI82,'Scen 2'!AI82,'Scen 3'!AI82,'Scen 4'!AI82,'Scen 5'!AI82,'Scen 6'!AI82,'Scen 7'!AI82,'Scen 8'!AI82,'Scen 9'!AI82)-\nCHOOSE($L$2,'Scen 1'!AI82,'Scen 2'!AI82,'Scen 3'!AI82,'Scen 4'!AI82,'Scen 5'!AI82,'Scen 6'!AI82,'Scen 7'!AI82,'Scen 8'!AI82,'Scen 9'!AI82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ82,'Scen 2'!AJ82,'Scen 3'!AJ82,'Scen 4'!AJ82,'Scen 5'!AJ82,'Scen 6'!AJ82,'Scen 7'!AJ82,'Scen 8'!AJ82,'Scen 9'!AJ82)-\nCHOOSE($L$2,'Scen 1'!AJ82,'Scen 2'!AJ82,'Scen 3'!AJ82,'Scen 4'!AJ82,'Scen 5'!AJ82,'Scen 6'!AJ82,'Scen 7'!AJ82,'Scen 8'!AJ82,'Scen 9'!AJ82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK82,'Scen 2'!AK82,'Scen 3'!AK82,'Scen 4'!AK82,'Scen 5'!AK82,'Scen 6'!AK82,'Scen 7'!AK82,'Scen 8'!AK82,'Scen 9'!AK82)-\nCHOOSE($L$2,'Scen 1'!AK82,'Scen 2'!AK82,'Scen 3'!AK82,'Scen 4'!AK82,'Scen 5'!AK82,'Scen 6'!AK82,'Scen 7'!AK82,'Scen 8'!AK82,'Scen 9'!AK82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL82,'Scen 2'!AL82,'Scen 3'!AL82,'Scen 4'!AL82,'Scen 5'!AL82,'Scen 6'!AL82,'Scen 7'!AL82,'Scen 8'!AL82,'Scen 9'!AL82)-\nCHOOSE($L$2,'Scen 1'!AL82,'Scen 2'!AL82,'Scen 3'!AL82,'Scen 4'!AL82,'Scen 5'!AL82,'Scen 6'!AL82,'Scen 7'!AL82,'Scen 8'!AL82,'Scen 9'!AL82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM82,'Scen 2'!AM82,'Scen 3'!AM82,'Scen 4'!AM82,'Scen 5'!AM82,'Scen 6'!AM82,'Scen 7'!AM82,'Scen 8'!AM82,'Scen 9'!AM82)-\nCHOOSE($L$2,'Scen 1'!AM82,'Scen 2'!AM82,'Scen 3'!AM82,'Scen 4'!AM82,'Scen 5'!AM82,'Scen 6'!AM82,'Scen 7'!AM82,'Scen 8'!AM82,'Scen 9'!AM82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN82,'Scen 2'!AN82,'Scen 3'!AN82,'Scen 4'!AN82,'Scen 5'!AN82,'Scen 6'!AN82,'Scen 7'!AN82,'Scen 8'!AN82,'Scen 9'!AN82)-\nCHOOSE($L$2,'Scen 1'!AN82,'Scen 2'!AN82,'Scen 3'!AN82,'Scen 4'!AN82,'Scen 5'!AN82,'Scen 6'!AN82,'Scen 7'!AN82,'Scen 8'!AN82,'Scen 9'!AN82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO82,'Scen 2'!AO82,'Scen 3'!AO82,'Scen 4'!AO82,'Scen 5'!AO82,'Scen 6'!AO82,'Scen 7'!AO82,'Scen 8'!AO82,'Scen 9'!AO82)-\nCHOOSE($L$2,'Scen 1'!AO82,'Scen 2'!AO82,'Scen 3'!AO82,'Scen 4'!AO82,'Scen 5'!AO82,'Scen 6'!AO82,'Scen 7'!AO82,'Scen 8'!AO82,'Scen 9'!AO82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP82,'Scen 2'!AP82,'Scen 3'!AP82,'Scen 4'!AP82,'Scen 5'!AP82,'Scen 6'!AP82,'Scen 7'!AP82,'Scen 8'!AP82,'Scen 9'!AP82)-\nCHOOSE($L$2,'Scen 1'!AP82,'Scen 2'!AP82,'Scen 3'!AP82,'Scen 4'!AP82,'Scen 5'!AP82,'Scen 6'!AP82,'Scen 7'!AP82,'Scen 8'!AP82,'Scen 9'!AP82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ82,'Scen 2'!AQ82,'Scen 3'!AQ82,'Scen 4'!AQ82,'Scen 5'!AQ82,'Scen 6'!AQ82,'Scen 7'!AQ82,'Scen 8'!AQ82,'Scen 9'!AQ82)-\nCHOOSE($L$2,'Scen 1'!AQ82,'Scen 2'!AQ82,'Scen 3'!AQ82,'Scen 4'!AQ82,'Scen 5'!AQ82,'Scen 6'!AQ82,'Scen 7'!AQ82,'Scen 8'!AQ82,'Scen 9'!AQ82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR82,'Scen 2'!AR82,'Scen 3'!AR82,'Scen 4'!AR82,'Scen 5'!AR82,'Scen 6'!AR82,'Scen 7'!AR82,'Scen 8'!AR82,'Scen 9'!AR82)-\nCHOOSE($L$2,'Scen 1'!AR82,'Scen 2'!AR82,'Scen 3'!AR82,'Scen 4'!AR82,'Scen 5'!AR82,'Scen 6'!AR82,'Scen 7'!AR82,'Scen 8'!AR82,'Scen 9'!AR82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS82,'Scen 2'!AS82,'Scen 3'!AS82,'Scen 4'!AS82,'Scen 5'!AS82,'Scen 6'!AS82,'Scen 7'!AS82,'Scen 8'!AS82,'Scen 9'!AS82)-\nCHOOSE($L$2,'Scen 1'!AS82,'Scen 2'!AS82,'Scen 3'!AS82,'Scen 4'!AS82,'Scen 5'!AS82,'Scen 6'!AS82,'Scen 7'!AS82,'Scen 8'!AS82,'Scen 9'!AS82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT82,'Scen 2'!AT82,'Scen 3'!AT82,'Scen 4'!AT82,'Scen 5'!AT82,'Scen 6'!AT82,'Scen 7'!AT82,'Scen 8'!AT82,'Scen 9'!AT82)-\nCHOOSE($L$2,'Scen 1'!AT82,'Scen 2'!AT82,'Scen 3'!AT82,'Scen 4'!AT82,'Scen 5'!AT82,'Scen 6'!AT82,'Scen 7'!AT82,'Scen 8'!AT82,'Scen 9'!AT82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU82,'Scen 2'!AU82,'Scen 3'!AU82,'Scen 4'!AU82,'Scen 5'!AU82,'Scen 6'!AU82,'Scen 7'!AU82,'Scen 8'!AU82,'Scen 9'!AU82)-\nCHOOSE($L$2,'Scen 1'!AU82,'Scen 2'!AU82,'Scen 3'!AU82,'Scen 4'!AU82,'Scen 5'!AU82,'Scen 6'!AU82,'Scen 7'!AU82,'Scen 8'!AU82,'Scen 9'!AU82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV82,'Scen 2'!AV82,'Scen 3'!AV82,'Scen 4'!AV82,'Scen 5'!AV82,'Scen 6'!AV82,'Scen 7'!AV82,'Scen 8'!AV82,'Scen 9'!AV82)-\nCHOOSE($L$2,'Scen 1'!AV82,'Scen 2'!AV82,'Scen 3'!AV82,'Scen 4'!AV82,'Scen 5'!AV82,'Scen 6'!AV82,'Scen 7'!AV82,'Scen 8'!AV82,'Scen 9'!AV82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW82,'Scen 2'!AW82,'Scen 3'!AW82,'Scen 4'!AW82,'Scen 5'!AW82,'Scen 6'!AW82,'Scen 7'!AW82,'Scen 8'!AW82,'Scen 9'!AW82)-\nCHOOSE($L$2,'Scen 1'!AW82,'Scen 2'!AW82,'Scen 3'!AW82,'Scen 4'!AW82,'Scen 5'!AW82,'Scen 6'!AW82,'Scen 7'!AW82,'Scen 8'!AW82,'Scen 9'!AW82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX82,'Scen 2'!AX82,'Scen 3'!AX82,'Scen 4'!AX82,'Scen 5'!AX82,'Scen 6'!AX82,'Scen 7'!AX82,'Scen 8'!AX82,'Scen 9'!AX82)-\nCHOOSE($L$2,'Scen 1'!AX82,'Scen 2'!AX82,'Scen 3'!AX82,'Scen 4'!AX82,'Scen 5'!AX82,'Scen 6'!AX82,'Scen 7'!AX82,'Scen 8'!AX82,'Scen 9'!AX82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY82,'Scen 2'!AY82,'Scen 3'!AY82,'Scen 4'!AY82,'Scen 5'!AY82,'Scen 6'!AY82,'Scen 7'!AY82,'Scen 8'!AY82,'Scen 9'!AY82)-\nCHOOSE($L$2,'Scen 1'!AY82,'Scen 2'!AY82,'Scen 3'!AY82,'Scen 4'!AY82,'Scen 5'!AY82,'Scen 6'!AY82,'Scen 7'!AY82,'Scen 8'!AY82,'Scen 9'!AY82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ82,'Scen 2'!AZ82,'Scen 3'!AZ82,'Scen 4'!AZ82,'Scen 5'!AZ82,'Scen 6'!AZ82,'Scen 7'!AZ82,'Scen 8'!AZ82,'Scen 9'!AZ82)-\nCHOOSE($L$2,'Scen 1'!AZ82,'Scen 2'!AZ82,'Scen 3'!AZ82,'Scen 4'!AZ82,'Scen 5'!AZ82,'Scen 6'!AZ82,'Scen 7'!AZ82,'Scen 8'!AZ82,'Scen 9'!AZ82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA82,'Scen 2'!BA82,'Scen 3'!BA82,'Scen 4'!BA82,'Scen 5'!BA82,'Scen 6'!BA82,'Scen 7'!BA82,'Scen 8'!BA82,'Scen 9'!BA82)-\nCHOOSE($L$2,'Scen 1'!BA82,'Scen 2'!BA82,'Scen 3'!BA82,'Scen 4'!BA82,'Scen 5'!BA82,'Scen 6'!BA82,'Scen 7'!BA82,'Scen 8'!BA82,'Scen 9'!BA82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB82,'Scen 2'!BB82,'Scen 3'!BB82,'Scen 4'!BB82,'Scen 5'!BB82,'Scen 6'!BB82,'Scen 7'!BB82,'Scen 8'!BB82,'Scen 9'!BB82)-\nCHOOSE($L$2,'Scen 1'!BB82,'Scen 2'!BB82,'Scen 3'!BB82,'Scen 4'!BB82,'Scen 5'!BB82,'Scen 6'!BB82,'Scen 7'!BB82,'Scen 8'!BB82,'Scen 9'!BB82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC82,'Scen 2'!BC82,'Scen 3'!BC82,'Scen 4'!BC82,'Scen 5'!BC82,'Scen 6'!BC82,'Scen 7'!BC82,'Scen 8'!BC82,'Scen 9'!BC82)-\nCHOOSE($L$2,'Scen 1'!BC82,'Scen 2'!BC82,'Scen 3'!BC82,'Scen 4'!BC82,'Scen 5'!BC82,'Scen 6'!BC82,'Scen 7'!BC82,'Scen 8'!BC82,'Scen 9'!BC82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD82,'Scen 2'!BD82,'Scen 3'!BD82,'Scen 4'!BD82,'Scen 5'!BD82,'Scen 6'!BD82,'Scen 7'!BD82,'Scen 8'!BD82,'Scen 9'!BD82)-\nCHOOSE($L$2,'Scen 1'!BD82,'Scen 2'!BD82,'Scen 3'!BD82,'Scen 4'!BD82,'Scen 5'!BD82,'Scen 6'!BD82,'Scen 7'!BD82,'Scen 8'!BD82,'Scen 9'!BD82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE82,'Scen 2'!BE82,'Scen 3'!BE82,'Scen 4'!BE82,'Scen 5'!BE82,'Scen 6'!BE82,'Scen 7'!BE82,'Scen 8'!BE82,'Scen 9'!BE82)-\nCHOOSE($L$2,'Scen 1'!BE82,'Scen 2'!BE82,'Scen 3'!BE82,'Scen 4'!BE82,'Scen 5'!BE82,'Scen 6'!BE82,'Scen 7'!BE82,'Scen 8'!BE82,'Scen 9'!BE82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF82,'Scen 2'!BF82,'Scen 3'!BF82,'Scen 4'!BF82,'Scen 5'!BF82,'Scen 6'!BF82,'Scen 7'!BF82,'Scen 8'!BF82,'Scen 9'!BF82)-\nCHOOSE($L$2,'Scen 1'!BF82,'Scen 2'!BF82,'Scen 3'!BF82,'Scen 4'!BF82,'Scen 5'!BF82,'Scen 6'!BF82,'Scen 7'!BF82,'Scen 8'!BF82,'Scen 9'!BF82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG82,'Scen 2'!BG82,'Scen 3'!BG82,'Scen 4'!BG82,'Scen 5'!BG82,'Scen 6'!BG82,'Scen 7'!BG82,'Scen 8'!BG82,'Scen 9'!BG82)-\nCHOOSE($L$2,'Scen 1'!BG82,'Scen 2'!BG82,'Scen 3'!BG82,'Scen 4'!BG82,'Scen 5'!BG82,'Scen 6'!BG82,'Scen 7'!BG82,'Scen 8'!BG82,'Scen 9'!BG82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH82,'Scen 2'!BH82,'Scen 3'!BH82,'Scen 4'!BH82,'Scen 5'!BH82,'Scen 6'!BH82,'Scen 7'!BH82,'Scen 8'!BH82,'Scen 9'!BH82)-\nCHOOSE($L$2,'Scen 1'!BH82,'Scen 2'!BH82,'Scen 3'!BH82,'Scen 4'!BH82,'Scen 5'!BH82,'Scen 6'!BH82,'Scen 7'!BH82,'Scen 8'!BH82,'Scen 9'!BH82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI82,'Scen 2'!BI82,'Scen 3'!BI82,'Scen 4'!BI82,'Scen 5'!BI82,'Scen 6'!BI82,'Scen 7'!BI82,'Scen 8'!BI82,'Scen 9'!BI82)-\nCHOOSE($L$2,'Scen 1'!BI82,'Scen 2'!BI82,'Scen 3'!BI82,'Scen 4'!BI82,'Scen 5'!BI82,'Scen 6'!BI82,'Scen 7'!BI82,'Scen 8'!BI82,'Scen 9'!BI82),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ82,'Scen 2'!BJ82,'Scen 3'!BJ82,'Scen 4'!BJ82,'Scen 5'!BJ82,'Scen 6'!BJ82,'Scen 7'!BJ82,'Scen 8'!BJ82,'Scen 9'!BJ82)-\nCHOOSE($L$2,'Scen 1'!BJ82,'Scen 2'!BJ82,'Scen 3'!BJ82,'Scen 4'!BJ82,'Scen 5'!BJ82,'Scen 6'!BJ82,'Scen 7'!BJ82,'Scen 8'!BJ82,'Scen 9'!BJ82),\"\")","v":0}]
[null,null,null,null,"Category 6 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA83,'Scen 2'!AA83,'Scen 3'!AA83,'Scen 4'!AA83,'Scen 5'!AA83,'Scen 6'!AA83,'Scen 7'!AA83,'Scen 8'!AA83,'Scen 9'!AA83)-\nCHOOSE($L$2,'Scen 1'!AA83,'Scen 2'!AA83,'Scen 3'!AA83,'Scen 4'!AA83,'Scen 5'!AA83,'Scen 6'!AA83,'Scen 7'!AA83,'Scen 8'!AA83,'Scen 9'!AA83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB83,'Scen 2'!AB83,'Scen 3'!AB83,'Scen 4'!AB83,'Scen 5'!AB83,'Scen 6'!AB83,'Scen 7'!AB83,'Scen 8'!AB83,'Scen 9'!AB83)-\nCHOOSE($L$2,'Scen 1'!AB83,'Scen 2'!AB83,'Scen 3'!AB83,'Scen 4'!AB83,'Scen 5'!AB83,'Scen 6'!AB83,'Scen 7'!AB83,'Scen 8'!AB83,'Scen 9'!AB83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC83,'Scen 2'!AC83,'Scen 3'!AC83,'Scen 4'!AC83,'Scen 5'!AC83,'Scen 6'!AC83,'Scen 7'!AC83,'Scen 8'!AC83,'Scen 9'!AC83)-\nCHOOSE($L$2,'Scen 1'!AC83,'Scen 2'!AC83,'Scen 3'!AC83,'Scen 4'!AC83,'Scen 5'!AC83,'Scen 6'!AC83,'Scen 7'!AC83,'Scen 8'!AC83,'Scen 9'!AC83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD83,'Scen 2'!AD83,'Scen 3'!AD83,'Scen 4'!AD83,'Scen 5'!AD83,'Scen 6'!AD83,'Scen 7'!AD83,'Scen 8'!AD83,'Scen 9'!AD83)-\nCHOOSE($L$2,'Scen 1'!AD83,'Scen 2'!AD83,'Scen 3'!AD83,'Scen 4'!AD83,'Scen 5'!AD83,'Scen 6'!AD83,'Scen 7'!AD83,'Scen 8'!AD83,'Scen 9'!AD83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE83,'Scen 2'!AE83,'Scen 3'!AE83,'Scen 4'!AE83,'Scen 5'!AE83,'Scen 6'!AE83,'Scen 7'!AE83,'Scen 8'!AE83,'Scen 9'!AE83)-\nCHOOSE($L$2,'Scen 1'!AE83,'Scen 2'!AE83,'Scen 3'!AE83,'Scen 4'!AE83,'Scen 5'!AE83,'Scen 6'!AE83,'Scen 7'!AE83,'Scen 8'!AE83,'Scen 9'!AE83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF83,'Scen 2'!AF83,'Scen 3'!AF83,'Scen 4'!AF83,'Scen 5'!AF83,'Scen 6'!AF83,'Scen 7'!AF83,'Scen 8'!AF83,'Scen 9'!AF83)-\nCHOOSE($L$2,'Scen 1'!AF83,'Scen 2'!AF83,'Scen 3'!AF83,'Scen 4'!AF83,'Scen 5'!AF83,'Scen 6'!AF83,'Scen 7'!AF83,'Scen 8'!AF83,'Scen 9'!AF83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG83,'Scen 2'!AG83,'Scen 3'!AG83,'Scen 4'!AG83,'Scen 5'!AG83,'Scen 6'!AG83,'Scen 7'!AG83,'Scen 8'!AG83,'Scen 9'!AG83)-\nCHOOSE($L$2,'Scen 1'!AG83,'Scen 2'!AG83,'Scen 3'!AG83,'Scen 4'!AG83,'Scen 5'!AG83,'Scen 6'!AG83,'Scen 7'!AG83,'Scen 8'!AG83,'Scen 9'!AG83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH83,'Scen 2'!AH83,'Scen 3'!AH83,'Scen 4'!AH83,'Scen 5'!AH83,'Scen 6'!AH83,'Scen 7'!AH83,'Scen 8'!AH83,'Scen 9'!AH83)-\nCHOOSE($L$2,'Scen 1'!AH83,'Scen 2'!AH83,'Scen 3'!AH83,'Scen 4'!AH83,'Scen 5'!AH83,'Scen 6'!AH83,'Scen 7'!AH83,'Scen 8'!AH83,'Scen 9'!AH83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI83,'Scen 2'!AI83,'Scen 3'!AI83,'Scen 4'!AI83,'Scen 5'!AI83,'Scen 6'!AI83,'Scen 7'!AI83,'Scen 8'!AI83,'Scen 9'!AI83)-\nCHOOSE($L$2,'Scen 1'!AI83,'Scen 2'!AI83,'Scen 3'!AI83,'Scen 4'!AI83,'Scen 5'!AI83,'Scen 6'!AI83,'Scen 7'!AI83,'Scen 8'!AI83,'Scen 9'!AI83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ83,'Scen 2'!AJ83,'Scen 3'!AJ83,'Scen 4'!AJ83,'Scen 5'!AJ83,'Scen 6'!AJ83,'Scen 7'!AJ83,'Scen 8'!AJ83,'Scen 9'!AJ83)-\nCHOOSE($L$2,'Scen 1'!AJ83,'Scen 2'!AJ83,'Scen 3'!AJ83,'Scen 4'!AJ83,'Scen 5'!AJ83,'Scen 6'!AJ83,'Scen 7'!AJ83,'Scen 8'!AJ83,'Scen 9'!AJ83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK83,'Scen 2'!AK83,'Scen 3'!AK83,'Scen 4'!AK83,'Scen 5'!AK83,'Scen 6'!AK83,'Scen 7'!AK83,'Scen 8'!AK83,'Scen 9'!AK83)-\nCHOOSE($L$2,'Scen 1'!AK83,'Scen 2'!AK83,'Scen 3'!AK83,'Scen 4'!AK83,'Scen 5'!AK83,'Scen 6'!AK83,'Scen 7'!AK83,'Scen 8'!AK83,'Scen 9'!AK83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL83,'Scen 2'!AL83,'Scen 3'!AL83,'Scen 4'!AL83,'Scen 5'!AL83,'Scen 6'!AL83,'Scen 7'!AL83,'Scen 8'!AL83,'Scen 9'!AL83)-\nCHOOSE($L$2,'Scen 1'!AL83,'Scen 2'!AL83,'Scen 3'!AL83,'Scen 4'!AL83,'Scen 5'!AL83,'Scen 6'!AL83,'Scen 7'!AL83,'Scen 8'!AL83,'Scen 9'!AL83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM83,'Scen 2'!AM83,'Scen 3'!AM83,'Scen 4'!AM83,'Scen 5'!AM83,'Scen 6'!AM83,'Scen 7'!AM83,'Scen 8'!AM83,'Scen 9'!AM83)-\nCHOOSE($L$2,'Scen 1'!AM83,'Scen 2'!AM83,'Scen 3'!AM83,'Scen 4'!AM83,'Scen 5'!AM83,'Scen 6'!AM83,'Scen 7'!AM83,'Scen 8'!AM83,'Scen 9'!AM83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN83,'Scen 2'!AN83,'Scen 3'!AN83,'Scen 4'!AN83,'Scen 5'!AN83,'Scen 6'!AN83,'Scen 7'!AN83,'Scen 8'!AN83,'Scen 9'!AN83)-\nCHOOSE($L$2,'Scen 1'!AN83,'Scen 2'!AN83,'Scen 3'!AN83,'Scen 4'!AN83,'Scen 5'!AN83,'Scen 6'!AN83,'Scen 7'!AN83,'Scen 8'!AN83,'Scen 9'!AN83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO83,'Scen 2'!AO83,'Scen 3'!AO83,'Scen 4'!AO83,'Scen 5'!AO83,'Scen 6'!AO83,'Scen 7'!AO83,'Scen 8'!AO83,'Scen 9'!AO83)-\nCHOOSE($L$2,'Scen 1'!AO83,'Scen 2'!AO83,'Scen 3'!AO83,'Scen 4'!AO83,'Scen 5'!AO83,'Scen 6'!AO83,'Scen 7'!AO83,'Scen 8'!AO83,'Scen 9'!AO83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP83,'Scen 2'!AP83,'Scen 3'!AP83,'Scen 4'!AP83,'Scen 5'!AP83,'Scen 6'!AP83,'Scen 7'!AP83,'Scen 8'!AP83,'Scen 9'!AP83)-\nCHOOSE($L$2,'Scen 1'!AP83,'Scen 2'!AP83,'Scen 3'!AP83,'Scen 4'!AP83,'Scen 5'!AP83,'Scen 6'!AP83,'Scen 7'!AP83,'Scen 8'!AP83,'Scen 9'!AP83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ83,'Scen 2'!AQ83,'Scen 3'!AQ83,'Scen 4'!AQ83,'Scen 5'!AQ83,'Scen 6'!AQ83,'Scen 7'!AQ83,'Scen 8'!AQ83,'Scen 9'!AQ83)-\nCHOOSE($L$2,'Scen 1'!AQ83,'Scen 2'!AQ83,'Scen 3'!AQ83,'Scen 4'!AQ83,'Scen 5'!AQ83,'Scen 6'!AQ83,'Scen 7'!AQ83,'Scen 8'!AQ83,'Scen 9'!AQ83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR83,'Scen 2'!AR83,'Scen 3'!AR83,'Scen 4'!AR83,'Scen 5'!AR83,'Scen 6'!AR83,'Scen 7'!AR83,'Scen 8'!AR83,'Scen 9'!AR83)-\nCHOOSE($L$2,'Scen 1'!AR83,'Scen 2'!AR83,'Scen 3'!AR83,'Scen 4'!AR83,'Scen 5'!AR83,'Scen 6'!AR83,'Scen 7'!AR83,'Scen 8'!AR83,'Scen 9'!AR83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS83,'Scen 2'!AS83,'Scen 3'!AS83,'Scen 4'!AS83,'Scen 5'!AS83,'Scen 6'!AS83,'Scen 7'!AS83,'Scen 8'!AS83,'Scen 9'!AS83)-\nCHOOSE($L$2,'Scen 1'!AS83,'Scen 2'!AS83,'Scen 3'!AS83,'Scen 4'!AS83,'Scen 5'!AS83,'Scen 6'!AS83,'Scen 7'!AS83,'Scen 8'!AS83,'Scen 9'!AS83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT83,'Scen 2'!AT83,'Scen 3'!AT83,'Scen 4'!AT83,'Scen 5'!AT83,'Scen 6'!AT83,'Scen 7'!AT83,'Scen 8'!AT83,'Scen 9'!AT83)-\nCHOOSE($L$2,'Scen 1'!AT83,'Scen 2'!AT83,'Scen 3'!AT83,'Scen 4'!AT83,'Scen 5'!AT83,'Scen 6'!AT83,'Scen 7'!AT83,'Scen 8'!AT83,'Scen 9'!AT83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU83,'Scen 2'!AU83,'Scen 3'!AU83,'Scen 4'!AU83,'Scen 5'!AU83,'Scen 6'!AU83,'Scen 7'!AU83,'Scen 8'!AU83,'Scen 9'!AU83)-\nCHOOSE($L$2,'Scen 1'!AU83,'Scen 2'!AU83,'Scen 3'!AU83,'Scen 4'!AU83,'Scen 5'!AU83,'Scen 6'!AU83,'Scen 7'!AU83,'Scen 8'!AU83,'Scen 9'!AU83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV83,'Scen 2'!AV83,'Scen 3'!AV83,'Scen 4'!AV83,'Scen 5'!AV83,'Scen 6'!AV83,'Scen 7'!AV83,'Scen 8'!AV83,'Scen 9'!AV83)-\nCHOOSE($L$2,'Scen 1'!AV83,'Scen 2'!AV83,'Scen 3'!AV83,'Scen 4'!AV83,'Scen 5'!AV83,'Scen 6'!AV83,'Scen 7'!AV83,'Scen 8'!AV83,'Scen 9'!AV83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW83,'Scen 2'!AW83,'Scen 3'!AW83,'Scen 4'!AW83,'Scen 5'!AW83,'Scen 6'!AW83,'Scen 7'!AW83,'Scen 8'!AW83,'Scen 9'!AW83)-\nCHOOSE($L$2,'Scen 1'!AW83,'Scen 2'!AW83,'Scen 3'!AW83,'Scen 4'!AW83,'Scen 5'!AW83,'Scen 6'!AW83,'Scen 7'!AW83,'Scen 8'!AW83,'Scen 9'!AW83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX83,'Scen 2'!AX83,'Scen 3'!AX83,'Scen 4'!AX83,'Scen 5'!AX83,'Scen 6'!AX83,'Scen 7'!AX83,'Scen 8'!AX83,'Scen 9'!AX83)-\nCHOOSE($L$2,'Scen 1'!AX83,'Scen 2'!AX83,'Scen 3'!AX83,'Scen 4'!AX83,'Scen 5'!AX83,'Scen 6'!AX83,'Scen 7'!AX83,'Scen 8'!AX83,'Scen 9'!AX83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY83,'Scen 2'!AY83,'Scen 3'!AY83,'Scen 4'!AY83,'Scen 5'!AY83,'Scen 6'!AY83,'Scen 7'!AY83,'Scen 8'!AY83,'Scen 9'!AY83)-\nCHOOSE($L$2,'Scen 1'!AY83,'Scen 2'!AY83,'Scen 3'!AY83,'Scen 4'!AY83,'Scen 5'!AY83,'Scen 6'!AY83,'Scen 7'!AY83,'Scen 8'!AY83,'Scen 9'!AY83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ83,'Scen 2'!AZ83,'Scen 3'!AZ83,'Scen 4'!AZ83,'Scen 5'!AZ83,'Scen 6'!AZ83,'Scen 7'!AZ83,'Scen 8'!AZ83,'Scen 9'!AZ83)-\nCHOOSE($L$2,'Scen 1'!AZ83,'Scen 2'!AZ83,'Scen 3'!AZ83,'Scen 4'!AZ83,'Scen 5'!AZ83,'Scen 6'!AZ83,'Scen 7'!AZ83,'Scen 8'!AZ83,'Scen 9'!AZ83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA83,'Scen 2'!BA83,'Scen 3'!BA83,'Scen 4'!BA83,'Scen 5'!BA83,'Scen 6'!BA83,'Scen 7'!BA83,'Scen 8'!BA83,'Scen 9'!BA83)-\nCHOOSE($L$2,'Scen 1'!BA83,'Scen 2'!BA83,'Scen 3'!BA83,'Scen 4'!BA83,'Scen 5'!BA83,'Scen 6'!BA83,'Scen 7'!BA83,'Scen 8'!BA83,'Scen 9'!BA83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB83,'Scen 2'!BB83,'Scen 3'!BB83,'Scen 4'!BB83,'Scen 5'!BB83,'Scen 6'!BB83,'Scen 7'!BB83,'Scen 8'!BB83,'Scen 9'!BB83)-\nCHOOSE($L$2,'Scen 1'!BB83,'Scen 2'!BB83,'Scen 3'!BB83,'Scen 4'!BB83,'Scen 5'!BB83,'Scen 6'!BB83,'Scen 7'!BB83,'Scen 8'!BB83,'Scen 9'!BB83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC83,'Scen 2'!BC83,'Scen 3'!BC83,'Scen 4'!BC83,'Scen 5'!BC83,'Scen 6'!BC83,'Scen 7'!BC83,'Scen 8'!BC83,'Scen 9'!BC83)-\nCHOOSE($L$2,'Scen 1'!BC83,'Scen 2'!BC83,'Scen 3'!BC83,'Scen 4'!BC83,'Scen 5'!BC83,'Scen 6'!BC83,'Scen 7'!BC83,'Scen 8'!BC83,'Scen 9'!BC83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD83,'Scen 2'!BD83,'Scen 3'!BD83,'Scen 4'!BD83,'Scen 5'!BD83,'Scen 6'!BD83,'Scen 7'!BD83,'Scen 8'!BD83,'Scen 9'!BD83)-\nCHOOSE($L$2,'Scen 1'!BD83,'Scen 2'!BD83,'Scen 3'!BD83,'Scen 4'!BD83,'Scen 5'!BD83,'Scen 6'!BD83,'Scen 7'!BD83,'Scen 8'!BD83,'Scen 9'!BD83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE83,'Scen 2'!BE83,'Scen 3'!BE83,'Scen 4'!BE83,'Scen 5'!BE83,'Scen 6'!BE83,'Scen 7'!BE83,'Scen 8'!BE83,'Scen 9'!BE83)-\nCHOOSE($L$2,'Scen 1'!BE83,'Scen 2'!BE83,'Scen 3'!BE83,'Scen 4'!BE83,'Scen 5'!BE83,'Scen 6'!BE83,'Scen 7'!BE83,'Scen 8'!BE83,'Scen 9'!BE83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF83,'Scen 2'!BF83,'Scen 3'!BF83,'Scen 4'!BF83,'Scen 5'!BF83,'Scen 6'!BF83,'Scen 7'!BF83,'Scen 8'!BF83,'Scen 9'!BF83)-\nCHOOSE($L$2,'Scen 1'!BF83,'Scen 2'!BF83,'Scen 3'!BF83,'Scen 4'!BF83,'Scen 5'!BF83,'Scen 6'!BF83,'Scen 7'!BF83,'Scen 8'!BF83,'Scen 9'!BF83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG83,'Scen 2'!BG83,'Scen 3'!BG83,'Scen 4'!BG83,'Scen 5'!BG83,'Scen 6'!BG83,'Scen 7'!BG83,'Scen 8'!BG83,'Scen 9'!BG83)-\nCHOOSE($L$2,'Scen 1'!BG83,'Scen 2'!BG83,'Scen 3'!BG83,'Scen 4'!BG83,'Scen 5'!BG83,'Scen 6'!BG83,'Scen 7'!BG83,'Scen 8'!BG83,'Scen 9'!BG83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH83,'Scen 2'!BH83,'Scen 3'!BH83,'Scen 4'!BH83,'Scen 5'!BH83,'Scen 6'!BH83,'Scen 7'!BH83,'Scen 8'!BH83,'Scen 9'!BH83)-\nCHOOSE($L$2,'Scen 1'!BH83,'Scen 2'!BH83,'Scen 3'!BH83,'Scen 4'!BH83,'Scen 5'!BH83,'Scen 6'!BH83,'Scen 7'!BH83,'Scen 8'!BH83,'Scen 9'!BH83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI83,'Scen 2'!BI83,'Scen 3'!BI83,'Scen 4'!BI83,'Scen 5'!BI83,'Scen 6'!BI83,'Scen 7'!BI83,'Scen 8'!BI83,'Scen 9'!BI83)-\nCHOOSE($L$2,'Scen 1'!BI83,'Scen 2'!BI83,'Scen 3'!BI83,'Scen 4'!BI83,'Scen 5'!BI83,'Scen 6'!BI83,'Scen 7'!BI83,'Scen 8'!BI83,'Scen 9'!BI83),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ83,'Scen 2'!BJ83,'Scen 3'!BJ83,'Scen 4'!BJ83,'Scen 5'!BJ83,'Scen 6'!BJ83,'Scen 7'!BJ83,'Scen 8'!BJ83,'Scen 9'!BJ83)-\nCHOOSE($L$2,'Scen 1'!BJ83,'Scen 2'!BJ83,'Scen 3'!BJ83,'Scen 4'!BJ83,'Scen 5'!BJ83,'Scen 6'!BJ83,'Scen 7'!BJ83,'Scen 8'!BJ83,'Scen 9'!BJ83),\"\")","v":0}]
[null,null,null,null,"Category 7 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA84,'Scen 2'!AA84,'Scen 3'!AA84,'Scen 4'!AA84,'Scen 5'!AA84,'Scen 6'!AA84,'Scen 7'!AA84,'Scen 8'!AA84,'Scen 9'!AA84)-\nCHOOSE($L$2,'Scen 1'!AA84,'Scen 2'!AA84,'Scen 3'!AA84,'Scen 4'!AA84,'Scen 5'!AA84,'Scen 6'!AA84,'Scen 7'!AA84,'Scen 8'!AA84,'Scen 9'!AA84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB84,'Scen 2'!AB84,'Scen 3'!AB84,'Scen 4'!AB84,'Scen 5'!AB84,'Scen 6'!AB84,'Scen 7'!AB84,'Scen 8'!AB84,'Scen 9'!AB84)-\nCHOOSE($L$2,'Scen 1'!AB84,'Scen 2'!AB84,'Scen 3'!AB84,'Scen 4'!AB84,'Scen 5'!AB84,'Scen 6'!AB84,'Scen 7'!AB84,'Scen 8'!AB84,'Scen 9'!AB84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC84,'Scen 2'!AC84,'Scen 3'!AC84,'Scen 4'!AC84,'Scen 5'!AC84,'Scen 6'!AC84,'Scen 7'!AC84,'Scen 8'!AC84,'Scen 9'!AC84)-\nCHOOSE($L$2,'Scen 1'!AC84,'Scen 2'!AC84,'Scen 3'!AC84,'Scen 4'!AC84,'Scen 5'!AC84,'Scen 6'!AC84,'Scen 7'!AC84,'Scen 8'!AC84,'Scen 9'!AC84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD84,'Scen 2'!AD84,'Scen 3'!AD84,'Scen 4'!AD84,'Scen 5'!AD84,'Scen 6'!AD84,'Scen 7'!AD84,'Scen 8'!AD84,'Scen 9'!AD84)-\nCHOOSE($L$2,'Scen 1'!AD84,'Scen 2'!AD84,'Scen 3'!AD84,'Scen 4'!AD84,'Scen 5'!AD84,'Scen 6'!AD84,'Scen 7'!AD84,'Scen 8'!AD84,'Scen 9'!AD84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE84,'Scen 2'!AE84,'Scen 3'!AE84,'Scen 4'!AE84,'Scen 5'!AE84,'Scen 6'!AE84,'Scen 7'!AE84,'Scen 8'!AE84,'Scen 9'!AE84)-\nCHOOSE($L$2,'Scen 1'!AE84,'Scen 2'!AE84,'Scen 3'!AE84,'Scen 4'!AE84,'Scen 5'!AE84,'Scen 6'!AE84,'Scen 7'!AE84,'Scen 8'!AE84,'Scen 9'!AE84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF84,'Scen 2'!AF84,'Scen 3'!AF84,'Scen 4'!AF84,'Scen 5'!AF84,'Scen 6'!AF84,'Scen 7'!AF84,'Scen 8'!AF84,'Scen 9'!AF84)-\nCHOOSE($L$2,'Scen 1'!AF84,'Scen 2'!AF84,'Scen 3'!AF84,'Scen 4'!AF84,'Scen 5'!AF84,'Scen 6'!AF84,'Scen 7'!AF84,'Scen 8'!AF84,'Scen 9'!AF84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG84,'Scen 2'!AG84,'Scen 3'!AG84,'Scen 4'!AG84,'Scen 5'!AG84,'Scen 6'!AG84,'Scen 7'!AG84,'Scen 8'!AG84,'Scen 9'!AG84)-\nCHOOSE($L$2,'Scen 1'!AG84,'Scen 2'!AG84,'Scen 3'!AG84,'Scen 4'!AG84,'Scen 5'!AG84,'Scen 6'!AG84,'Scen 7'!AG84,'Scen 8'!AG84,'Scen 9'!AG84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH84,'Scen 2'!AH84,'Scen 3'!AH84,'Scen 4'!AH84,'Scen 5'!AH84,'Scen 6'!AH84,'Scen 7'!AH84,'Scen 8'!AH84,'Scen 9'!AH84)-\nCHOOSE($L$2,'Scen 1'!AH84,'Scen 2'!AH84,'Scen 3'!AH84,'Scen 4'!AH84,'Scen 5'!AH84,'Scen 6'!AH84,'Scen 7'!AH84,'Scen 8'!AH84,'Scen 9'!AH84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI84,'Scen 2'!AI84,'Scen 3'!AI84,'Scen 4'!AI84,'Scen 5'!AI84,'Scen 6'!AI84,'Scen 7'!AI84,'Scen 8'!AI84,'Scen 9'!AI84)-\nCHOOSE($L$2,'Scen 1'!AI84,'Scen 2'!AI84,'Scen 3'!AI84,'Scen 4'!AI84,'Scen 5'!AI84,'Scen 6'!AI84,'Scen 7'!AI84,'Scen 8'!AI84,'Scen 9'!AI84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ84,'Scen 2'!AJ84,'Scen 3'!AJ84,'Scen 4'!AJ84,'Scen 5'!AJ84,'Scen 6'!AJ84,'Scen 7'!AJ84,'Scen 8'!AJ84,'Scen 9'!AJ84)-\nCHOOSE($L$2,'Scen 1'!AJ84,'Scen 2'!AJ84,'Scen 3'!AJ84,'Scen 4'!AJ84,'Scen 5'!AJ84,'Scen 6'!AJ84,'Scen 7'!AJ84,'Scen 8'!AJ84,'Scen 9'!AJ84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK84,'Scen 2'!AK84,'Scen 3'!AK84,'Scen 4'!AK84,'Scen 5'!AK84,'Scen 6'!AK84,'Scen 7'!AK84,'Scen 8'!AK84,'Scen 9'!AK84)-\nCHOOSE($L$2,'Scen 1'!AK84,'Scen 2'!AK84,'Scen 3'!AK84,'Scen 4'!AK84,'Scen 5'!AK84,'Scen 6'!AK84,'Scen 7'!AK84,'Scen 8'!AK84,'Scen 9'!AK84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL84,'Scen 2'!AL84,'Scen 3'!AL84,'Scen 4'!AL84,'Scen 5'!AL84,'Scen 6'!AL84,'Scen 7'!AL84,'Scen 8'!AL84,'Scen 9'!AL84)-\nCHOOSE($L$2,'Scen 1'!AL84,'Scen 2'!AL84,'Scen 3'!AL84,'Scen 4'!AL84,'Scen 5'!AL84,'Scen 6'!AL84,'Scen 7'!AL84,'Scen 8'!AL84,'Scen 9'!AL84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM84,'Scen 2'!AM84,'Scen 3'!AM84,'Scen 4'!AM84,'Scen 5'!AM84,'Scen 6'!AM84,'Scen 7'!AM84,'Scen 8'!AM84,'Scen 9'!AM84)-\nCHOOSE($L$2,'Scen 1'!AM84,'Scen 2'!AM84,'Scen 3'!AM84,'Scen 4'!AM84,'Scen 5'!AM84,'Scen 6'!AM84,'Scen 7'!AM84,'Scen 8'!AM84,'Scen 9'!AM84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN84,'Scen 2'!AN84,'Scen 3'!AN84,'Scen 4'!AN84,'Scen 5'!AN84,'Scen 6'!AN84,'Scen 7'!AN84,'Scen 8'!AN84,'Scen 9'!AN84)-\nCHOOSE($L$2,'Scen 1'!AN84,'Scen 2'!AN84,'Scen 3'!AN84,'Scen 4'!AN84,'Scen 5'!AN84,'Scen 6'!AN84,'Scen 7'!AN84,'Scen 8'!AN84,'Scen 9'!AN84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO84,'Scen 2'!AO84,'Scen 3'!AO84,'Scen 4'!AO84,'Scen 5'!AO84,'Scen 6'!AO84,'Scen 7'!AO84,'Scen 8'!AO84,'Scen 9'!AO84)-\nCHOOSE($L$2,'Scen 1'!AO84,'Scen 2'!AO84,'Scen 3'!AO84,'Scen 4'!AO84,'Scen 5'!AO84,'Scen 6'!AO84,'Scen 7'!AO84,'Scen 8'!AO84,'Scen 9'!AO84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP84,'Scen 2'!AP84,'Scen 3'!AP84,'Scen 4'!AP84,'Scen 5'!AP84,'Scen 6'!AP84,'Scen 7'!AP84,'Scen 8'!AP84,'Scen 9'!AP84)-\nCHOOSE($L$2,'Scen 1'!AP84,'Scen 2'!AP84,'Scen 3'!AP84,'Scen 4'!AP84,'Scen 5'!AP84,'Scen 6'!AP84,'Scen 7'!AP84,'Scen 8'!AP84,'Scen 9'!AP84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ84,'Scen 2'!AQ84,'Scen 3'!AQ84,'Scen 4'!AQ84,'Scen 5'!AQ84,'Scen 6'!AQ84,'Scen 7'!AQ84,'Scen 8'!AQ84,'Scen 9'!AQ84)-\nCHOOSE($L$2,'Scen 1'!AQ84,'Scen 2'!AQ84,'Scen 3'!AQ84,'Scen 4'!AQ84,'Scen 5'!AQ84,'Scen 6'!AQ84,'Scen 7'!AQ84,'Scen 8'!AQ84,'Scen 9'!AQ84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR84,'Scen 2'!AR84,'Scen 3'!AR84,'Scen 4'!AR84,'Scen 5'!AR84,'Scen 6'!AR84,'Scen 7'!AR84,'Scen 8'!AR84,'Scen 9'!AR84)-\nCHOOSE($L$2,'Scen 1'!AR84,'Scen 2'!AR84,'Scen 3'!AR84,'Scen 4'!AR84,'Scen 5'!AR84,'Scen 6'!AR84,'Scen 7'!AR84,'Scen 8'!AR84,'Scen 9'!AR84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS84,'Scen 2'!AS84,'Scen 3'!AS84,'Scen 4'!AS84,'Scen 5'!AS84,'Scen 6'!AS84,'Scen 7'!AS84,'Scen 8'!AS84,'Scen 9'!AS84)-\nCHOOSE($L$2,'Scen 1'!AS84,'Scen 2'!AS84,'Scen 3'!AS84,'Scen 4'!AS84,'Scen 5'!AS84,'Scen 6'!AS84,'Scen 7'!AS84,'Scen 8'!AS84,'Scen 9'!AS84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT84,'Scen 2'!AT84,'Scen 3'!AT84,'Scen 4'!AT84,'Scen 5'!AT84,'Scen 6'!AT84,'Scen 7'!AT84,'Scen 8'!AT84,'Scen 9'!AT84)-\nCHOOSE($L$2,'Scen 1'!AT84,'Scen 2'!AT84,'Scen 3'!AT84,'Scen 4'!AT84,'Scen 5'!AT84,'Scen 6'!AT84,'Scen 7'!AT84,'Scen 8'!AT84,'Scen 9'!AT84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU84,'Scen 2'!AU84,'Scen 3'!AU84,'Scen 4'!AU84,'Scen 5'!AU84,'Scen 6'!AU84,'Scen 7'!AU84,'Scen 8'!AU84,'Scen 9'!AU84)-\nCHOOSE($L$2,'Scen 1'!AU84,'Scen 2'!AU84,'Scen 3'!AU84,'Scen 4'!AU84,'Scen 5'!AU84,'Scen 6'!AU84,'Scen 7'!AU84,'Scen 8'!AU84,'Scen 9'!AU84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV84,'Scen 2'!AV84,'Scen 3'!AV84,'Scen 4'!AV84,'Scen 5'!AV84,'Scen 6'!AV84,'Scen 7'!AV84,'Scen 8'!AV84,'Scen 9'!AV84)-\nCHOOSE($L$2,'Scen 1'!AV84,'Scen 2'!AV84,'Scen 3'!AV84,'Scen 4'!AV84,'Scen 5'!AV84,'Scen 6'!AV84,'Scen 7'!AV84,'Scen 8'!AV84,'Scen 9'!AV84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW84,'Scen 2'!AW84,'Scen 3'!AW84,'Scen 4'!AW84,'Scen 5'!AW84,'Scen 6'!AW84,'Scen 7'!AW84,'Scen 8'!AW84,'Scen 9'!AW84)-\nCHOOSE($L$2,'Scen 1'!AW84,'Scen 2'!AW84,'Scen 3'!AW84,'Scen 4'!AW84,'Scen 5'!AW84,'Scen 6'!AW84,'Scen 7'!AW84,'Scen 8'!AW84,'Scen 9'!AW84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX84,'Scen 2'!AX84,'Scen 3'!AX84,'Scen 4'!AX84,'Scen 5'!AX84,'Scen 6'!AX84,'Scen 7'!AX84,'Scen 8'!AX84,'Scen 9'!AX84)-\nCHOOSE($L$2,'Scen 1'!AX84,'Scen 2'!AX84,'Scen 3'!AX84,'Scen 4'!AX84,'Scen 5'!AX84,'Scen 6'!AX84,'Scen 7'!AX84,'Scen 8'!AX84,'Scen 9'!AX84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY84,'Scen 2'!AY84,'Scen 3'!AY84,'Scen 4'!AY84,'Scen 5'!AY84,'Scen 6'!AY84,'Scen 7'!AY84,'Scen 8'!AY84,'Scen 9'!AY84)-\nCHOOSE($L$2,'Scen 1'!AY84,'Scen 2'!AY84,'Scen 3'!AY84,'Scen 4'!AY84,'Scen 5'!AY84,'Scen 6'!AY84,'Scen 7'!AY84,'Scen 8'!AY84,'Scen 9'!AY84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ84,'Scen 2'!AZ84,'Scen 3'!AZ84,'Scen 4'!AZ84,'Scen 5'!AZ84,'Scen 6'!AZ84,'Scen 7'!AZ84,'Scen 8'!AZ84,'Scen 9'!AZ84)-\nCHOOSE($L$2,'Scen 1'!AZ84,'Scen 2'!AZ84,'Scen 3'!AZ84,'Scen 4'!AZ84,'Scen 5'!AZ84,'Scen 6'!AZ84,'Scen 7'!AZ84,'Scen 8'!AZ84,'Scen 9'!AZ84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA84,'Scen 2'!BA84,'Scen 3'!BA84,'Scen 4'!BA84,'Scen 5'!BA84,'Scen 6'!BA84,'Scen 7'!BA84,'Scen 8'!BA84,'Scen 9'!BA84)-\nCHOOSE($L$2,'Scen 1'!BA84,'Scen 2'!BA84,'Scen 3'!BA84,'Scen 4'!BA84,'Scen 5'!BA84,'Scen 6'!BA84,'Scen 7'!BA84,'Scen 8'!BA84,'Scen 9'!BA84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB84,'Scen 2'!BB84,'Scen 3'!BB84,'Scen 4'!BB84,'Scen 5'!BB84,'Scen 6'!BB84,'Scen 7'!BB84,'Scen 8'!BB84,'Scen 9'!BB84)-\nCHOOSE($L$2,'Scen 1'!BB84,'Scen 2'!BB84,'Scen 3'!BB84,'Scen 4'!BB84,'Scen 5'!BB84,'Scen 6'!BB84,'Scen 7'!BB84,'Scen 8'!BB84,'Scen 9'!BB84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC84,'Scen 2'!BC84,'Scen 3'!BC84,'Scen 4'!BC84,'Scen 5'!BC84,'Scen 6'!BC84,'Scen 7'!BC84,'Scen 8'!BC84,'Scen 9'!BC84)-\nCHOOSE($L$2,'Scen 1'!BC84,'Scen 2'!BC84,'Scen 3'!BC84,'Scen 4'!BC84,'Scen 5'!BC84,'Scen 6'!BC84,'Scen 7'!BC84,'Scen 8'!BC84,'Scen 9'!BC84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD84,'Scen 2'!BD84,'Scen 3'!BD84,'Scen 4'!BD84,'Scen 5'!BD84,'Scen 6'!BD84,'Scen 7'!BD84,'Scen 8'!BD84,'Scen 9'!BD84)-\nCHOOSE($L$2,'Scen 1'!BD84,'Scen 2'!BD84,'Scen 3'!BD84,'Scen 4'!BD84,'Scen 5'!BD84,'Scen 6'!BD84,'Scen 7'!BD84,'Scen 8'!BD84,'Scen 9'!BD84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE84,'Scen 2'!BE84,'Scen 3'!BE84,'Scen 4'!BE84,'Scen 5'!BE84,'Scen 6'!BE84,'Scen 7'!BE84,'Scen 8'!BE84,'Scen 9'!BE84)-\nCHOOSE($L$2,'Scen 1'!BE84,'Scen 2'!BE84,'Scen 3'!BE84,'Scen 4'!BE84,'Scen 5'!BE84,'Scen 6'!BE84,'Scen 7'!BE84,'Scen 8'!BE84,'Scen 9'!BE84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF84,'Scen 2'!BF84,'Scen 3'!BF84,'Scen 4'!BF84,'Scen 5'!BF84,'Scen 6'!BF84,'Scen 7'!BF84,'Scen 8'!BF84,'Scen 9'!BF84)-\nCHOOSE($L$2,'Scen 1'!BF84,'Scen 2'!BF84,'Scen 3'!BF84,'Scen 4'!BF84,'Scen 5'!BF84,'Scen 6'!BF84,'Scen 7'!BF84,'Scen 8'!BF84,'Scen 9'!BF84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG84,'Scen 2'!BG84,'Scen 3'!BG84,'Scen 4'!BG84,'Scen 5'!BG84,'Scen 6'!BG84,'Scen 7'!BG84,'Scen 8'!BG84,'Scen 9'!BG84)-\nCHOOSE($L$2,'Scen 1'!BG84,'Scen 2'!BG84,'Scen 3'!BG84,'Scen 4'!BG84,'Scen 5'!BG84,'Scen 6'!BG84,'Scen 7'!BG84,'Scen 8'!BG84,'Scen 9'!BG84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH84,'Scen 2'!BH84,'Scen 3'!BH84,'Scen 4'!BH84,'Scen 5'!BH84,'Scen 6'!BH84,'Scen 7'!BH84,'Scen 8'!BH84,'Scen 9'!BH84)-\nCHOOSE($L$2,'Scen 1'!BH84,'Scen 2'!BH84,'Scen 3'!BH84,'Scen 4'!BH84,'Scen 5'!BH84,'Scen 6'!BH84,'Scen 7'!BH84,'Scen 8'!BH84,'Scen 9'!BH84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI84,'Scen 2'!BI84,'Scen 3'!BI84,'Scen 4'!BI84,'Scen 5'!BI84,'Scen 6'!BI84,'Scen 7'!BI84,'Scen 8'!BI84,'Scen 9'!BI84)-\nCHOOSE($L$2,'Scen 1'!BI84,'Scen 2'!BI84,'Scen 3'!BI84,'Scen 4'!BI84,'Scen 5'!BI84,'Scen 6'!BI84,'Scen 7'!BI84,'Scen 8'!BI84,'Scen 9'!BI84),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ84,'Scen 2'!BJ84,'Scen 3'!BJ84,'Scen 4'!BJ84,'Scen 5'!BJ84,'Scen 6'!BJ84,'Scen 7'!BJ84,'Scen 8'!BJ84,'Scen 9'!BJ84)-\nCHOOSE($L$2,'Scen 1'!BJ84,'Scen 2'!BJ84,'Scen 3'!BJ84,'Scen 4'!BJ84,'Scen 5'!BJ84,'Scen 6'!BJ84,'Scen 7'!BJ84,'Scen 8'!BJ84,'Scen 9'!BJ84),\"\")","v":0}]
[null,null,null,null,"Category 8 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA85,'Scen 2'!AA85,'Scen 3'!AA85,'Scen 4'!AA85,'Scen 5'!AA85,'Scen 6'!AA85,'Scen 7'!AA85,'Scen 8'!AA85,'Scen 9'!AA85)-\nCHOOSE($L$2,'Scen 1'!AA85,'Scen 2'!AA85,'Scen 3'!AA85,'Scen 4'!AA85,'Scen 5'!AA85,'Scen 6'!AA85,'Scen 7'!AA85,'Scen 8'!AA85,'Scen 9'!AA85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB85,'Scen 2'!AB85,'Scen 3'!AB85,'Scen 4'!AB85,'Scen 5'!AB85,'Scen 6'!AB85,'Scen 7'!AB85,'Scen 8'!AB85,'Scen 9'!AB85)-\nCHOOSE($L$2,'Scen 1'!AB85,'Scen 2'!AB85,'Scen 3'!AB85,'Scen 4'!AB85,'Scen 5'!AB85,'Scen 6'!AB85,'Scen 7'!AB85,'Scen 8'!AB85,'Scen 9'!AB85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC85,'Scen 2'!AC85,'Scen 3'!AC85,'Scen 4'!AC85,'Scen 5'!AC85,'Scen 6'!AC85,'Scen 7'!AC85,'Scen 8'!AC85,'Scen 9'!AC85)-\nCHOOSE($L$2,'Scen 1'!AC85,'Scen 2'!AC85,'Scen 3'!AC85,'Scen 4'!AC85,'Scen 5'!AC85,'Scen 6'!AC85,'Scen 7'!AC85,'Scen 8'!AC85,'Scen 9'!AC85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD85,'Scen 2'!AD85,'Scen 3'!AD85,'Scen 4'!AD85,'Scen 5'!AD85,'Scen 6'!AD85,'Scen 7'!AD85,'Scen 8'!AD85,'Scen 9'!AD85)-\nCHOOSE($L$2,'Scen 1'!AD85,'Scen 2'!AD85,'Scen 3'!AD85,'Scen 4'!AD85,'Scen 5'!AD85,'Scen 6'!AD85,'Scen 7'!AD85,'Scen 8'!AD85,'Scen 9'!AD85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE85,'Scen 2'!AE85,'Scen 3'!AE85,'Scen 4'!AE85,'Scen 5'!AE85,'Scen 6'!AE85,'Scen 7'!AE85,'Scen 8'!AE85,'Scen 9'!AE85)-\nCHOOSE($L$2,'Scen 1'!AE85,'Scen 2'!AE85,'Scen 3'!AE85,'Scen 4'!AE85,'Scen 5'!AE85,'Scen 6'!AE85,'Scen 7'!AE85,'Scen 8'!AE85,'Scen 9'!AE85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF85,'Scen 2'!AF85,'Scen 3'!AF85,'Scen 4'!AF85,'Scen 5'!AF85,'Scen 6'!AF85,'Scen 7'!AF85,'Scen 8'!AF85,'Scen 9'!AF85)-\nCHOOSE($L$2,'Scen 1'!AF85,'Scen 2'!AF85,'Scen 3'!AF85,'Scen 4'!AF85,'Scen 5'!AF85,'Scen 6'!AF85,'Scen 7'!AF85,'Scen 8'!AF85,'Scen 9'!AF85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG85,'Scen 2'!AG85,'Scen 3'!AG85,'Scen 4'!AG85,'Scen 5'!AG85,'Scen 6'!AG85,'Scen 7'!AG85,'Scen 8'!AG85,'Scen 9'!AG85)-\nCHOOSE($L$2,'Scen 1'!AG85,'Scen 2'!AG85,'Scen 3'!AG85,'Scen 4'!AG85,'Scen 5'!AG85,'Scen 6'!AG85,'Scen 7'!AG85,'Scen 8'!AG85,'Scen 9'!AG85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH85,'Scen 2'!AH85,'Scen 3'!AH85,'Scen 4'!AH85,'Scen 5'!AH85,'Scen 6'!AH85,'Scen 7'!AH85,'Scen 8'!AH85,'Scen 9'!AH85)-\nCHOOSE($L$2,'Scen 1'!AH85,'Scen 2'!AH85,'Scen 3'!AH85,'Scen 4'!AH85,'Scen 5'!AH85,'Scen 6'!AH85,'Scen 7'!AH85,'Scen 8'!AH85,'Scen 9'!AH85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI85,'Scen 2'!AI85,'Scen 3'!AI85,'Scen 4'!AI85,'Scen 5'!AI85,'Scen 6'!AI85,'Scen 7'!AI85,'Scen 8'!AI85,'Scen 9'!AI85)-\nCHOOSE($L$2,'Scen 1'!AI85,'Scen 2'!AI85,'Scen 3'!AI85,'Scen 4'!AI85,'Scen 5'!AI85,'Scen 6'!AI85,'Scen 7'!AI85,'Scen 8'!AI85,'Scen 9'!AI85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ85,'Scen 2'!AJ85,'Scen 3'!AJ85,'Scen 4'!AJ85,'Scen 5'!AJ85,'Scen 6'!AJ85,'Scen 7'!AJ85,'Scen 8'!AJ85,'Scen 9'!AJ85)-\nCHOOSE($L$2,'Scen 1'!AJ85,'Scen 2'!AJ85,'Scen 3'!AJ85,'Scen 4'!AJ85,'Scen 5'!AJ85,'Scen 6'!AJ85,'Scen 7'!AJ85,'Scen 8'!AJ85,'Scen 9'!AJ85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK85,'Scen 2'!AK85,'Scen 3'!AK85,'Scen 4'!AK85,'Scen 5'!AK85,'Scen 6'!AK85,'Scen 7'!AK85,'Scen 8'!AK85,'Scen 9'!AK85)-\nCHOOSE($L$2,'Scen 1'!AK85,'Scen 2'!AK85,'Scen 3'!AK85,'Scen 4'!AK85,'Scen 5'!AK85,'Scen 6'!AK85,'Scen 7'!AK85,'Scen 8'!AK85,'Scen 9'!AK85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL85,'Scen 2'!AL85,'Scen 3'!AL85,'Scen 4'!AL85,'Scen 5'!AL85,'Scen 6'!AL85,'Scen 7'!AL85,'Scen 8'!AL85,'Scen 9'!AL85)-\nCHOOSE($L$2,'Scen 1'!AL85,'Scen 2'!AL85,'Scen 3'!AL85,'Scen 4'!AL85,'Scen 5'!AL85,'Scen 6'!AL85,'Scen 7'!AL85,'Scen 8'!AL85,'Scen 9'!AL85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM85,'Scen 2'!AM85,'Scen 3'!AM85,'Scen 4'!AM85,'Scen 5'!AM85,'Scen 6'!AM85,'Scen 7'!AM85,'Scen 8'!AM85,'Scen 9'!AM85)-\nCHOOSE($L$2,'Scen 1'!AM85,'Scen 2'!AM85,'Scen 3'!AM85,'Scen 4'!AM85,'Scen 5'!AM85,'Scen 6'!AM85,'Scen 7'!AM85,'Scen 8'!AM85,'Scen 9'!AM85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN85,'Scen 2'!AN85,'Scen 3'!AN85,'Scen 4'!AN85,'Scen 5'!AN85,'Scen 6'!AN85,'Scen 7'!AN85,'Scen 8'!AN85,'Scen 9'!AN85)-\nCHOOSE($L$2,'Scen 1'!AN85,'Scen 2'!AN85,'Scen 3'!AN85,'Scen 4'!AN85,'Scen 5'!AN85,'Scen 6'!AN85,'Scen 7'!AN85,'Scen 8'!AN85,'Scen 9'!AN85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO85,'Scen 2'!AO85,'Scen 3'!AO85,'Scen 4'!AO85,'Scen 5'!AO85,'Scen 6'!AO85,'Scen 7'!AO85,'Scen 8'!AO85,'Scen 9'!AO85)-\nCHOOSE($L$2,'Scen 1'!AO85,'Scen 2'!AO85,'Scen 3'!AO85,'Scen 4'!AO85,'Scen 5'!AO85,'Scen 6'!AO85,'Scen 7'!AO85,'Scen 8'!AO85,'Scen 9'!AO85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP85,'Scen 2'!AP85,'Scen 3'!AP85,'Scen 4'!AP85,'Scen 5'!AP85,'Scen 6'!AP85,'Scen 7'!AP85,'Scen 8'!AP85,'Scen 9'!AP85)-\nCHOOSE($L$2,'Scen 1'!AP85,'Scen 2'!AP85,'Scen 3'!AP85,'Scen 4'!AP85,'Scen 5'!AP85,'Scen 6'!AP85,'Scen 7'!AP85,'Scen 8'!AP85,'Scen 9'!AP85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ85,'Scen 2'!AQ85,'Scen 3'!AQ85,'Scen 4'!AQ85,'Scen 5'!AQ85,'Scen 6'!AQ85,'Scen 7'!AQ85,'Scen 8'!AQ85,'Scen 9'!AQ85)-\nCHOOSE($L$2,'Scen 1'!AQ85,'Scen 2'!AQ85,'Scen 3'!AQ85,'Scen 4'!AQ85,'Scen 5'!AQ85,'Scen 6'!AQ85,'Scen 7'!AQ85,'Scen 8'!AQ85,'Scen 9'!AQ85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR85,'Scen 2'!AR85,'Scen 3'!AR85,'Scen 4'!AR85,'Scen 5'!AR85,'Scen 6'!AR85,'Scen 7'!AR85,'Scen 8'!AR85,'Scen 9'!AR85)-\nCHOOSE($L$2,'Scen 1'!AR85,'Scen 2'!AR85,'Scen 3'!AR85,'Scen 4'!AR85,'Scen 5'!AR85,'Scen 6'!AR85,'Scen 7'!AR85,'Scen 8'!AR85,'Scen 9'!AR85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS85,'Scen 2'!AS85,'Scen 3'!AS85,'Scen 4'!AS85,'Scen 5'!AS85,'Scen 6'!AS85,'Scen 7'!AS85,'Scen 8'!AS85,'Scen 9'!AS85)-\nCHOOSE($L$2,'Scen 1'!AS85,'Scen 2'!AS85,'Scen 3'!AS85,'Scen 4'!AS85,'Scen 5'!AS85,'Scen 6'!AS85,'Scen 7'!AS85,'Scen 8'!AS85,'Scen 9'!AS85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT85,'Scen 2'!AT85,'Scen 3'!AT85,'Scen 4'!AT85,'Scen 5'!AT85,'Scen 6'!AT85,'Scen 7'!AT85,'Scen 8'!AT85,'Scen 9'!AT85)-\nCHOOSE($L$2,'Scen 1'!AT85,'Scen 2'!AT85,'Scen 3'!AT85,'Scen 4'!AT85,'Scen 5'!AT85,'Scen 6'!AT85,'Scen 7'!AT85,'Scen 8'!AT85,'Scen 9'!AT85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU85,'Scen 2'!AU85,'Scen 3'!AU85,'Scen 4'!AU85,'Scen 5'!AU85,'Scen 6'!AU85,'Scen 7'!AU85,'Scen 8'!AU85,'Scen 9'!AU85)-\nCHOOSE($L$2,'Scen 1'!AU85,'Scen 2'!AU85,'Scen 3'!AU85,'Scen 4'!AU85,'Scen 5'!AU85,'Scen 6'!AU85,'Scen 7'!AU85,'Scen 8'!AU85,'Scen 9'!AU85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV85,'Scen 2'!AV85,'Scen 3'!AV85,'Scen 4'!AV85,'Scen 5'!AV85,'Scen 6'!AV85,'Scen 7'!AV85,'Scen 8'!AV85,'Scen 9'!AV85)-\nCHOOSE($L$2,'Scen 1'!AV85,'Scen 2'!AV85,'Scen 3'!AV85,'Scen 4'!AV85,'Scen 5'!AV85,'Scen 6'!AV85,'Scen 7'!AV85,'Scen 8'!AV85,'Scen 9'!AV85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW85,'Scen 2'!AW85,'Scen 3'!AW85,'Scen 4'!AW85,'Scen 5'!AW85,'Scen 6'!AW85,'Scen 7'!AW85,'Scen 8'!AW85,'Scen 9'!AW85)-\nCHOOSE($L$2,'Scen 1'!AW85,'Scen 2'!AW85,'Scen 3'!AW85,'Scen 4'!AW85,'Scen 5'!AW85,'Scen 6'!AW85,'Scen 7'!AW85,'Scen 8'!AW85,'Scen 9'!AW85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX85,'Scen 2'!AX85,'Scen 3'!AX85,'Scen 4'!AX85,'Scen 5'!AX85,'Scen 6'!AX85,'Scen 7'!AX85,'Scen 8'!AX85,'Scen 9'!AX85)-\nCHOOSE($L$2,'Scen 1'!AX85,'Scen 2'!AX85,'Scen 3'!AX85,'Scen 4'!AX85,'Scen 5'!AX85,'Scen 6'!AX85,'Scen 7'!AX85,'Scen 8'!AX85,'Scen 9'!AX85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY85,'Scen 2'!AY85,'Scen 3'!AY85,'Scen 4'!AY85,'Scen 5'!AY85,'Scen 6'!AY85,'Scen 7'!AY85,'Scen 8'!AY85,'Scen 9'!AY85)-\nCHOOSE($L$2,'Scen 1'!AY85,'Scen 2'!AY85,'Scen 3'!AY85,'Scen 4'!AY85,'Scen 5'!AY85,'Scen 6'!AY85,'Scen 7'!AY85,'Scen 8'!AY85,'Scen 9'!AY85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ85,'Scen 2'!AZ85,'Scen 3'!AZ85,'Scen 4'!AZ85,'Scen 5'!AZ85,'Scen 6'!AZ85,'Scen 7'!AZ85,'Scen 8'!AZ85,'Scen 9'!AZ85)-\nCHOOSE($L$2,'Scen 1'!AZ85,'Scen 2'!AZ85,'Scen 3'!AZ85,'Scen 4'!AZ85,'Scen 5'!AZ85,'Scen 6'!AZ85,'Scen 7'!AZ85,'Scen 8'!AZ85,'Scen 9'!AZ85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA85,'Scen 2'!BA85,'Scen 3'!BA85,'Scen 4'!BA85,'Scen 5'!BA85,'Scen 6'!BA85,'Scen 7'!BA85,'Scen 8'!BA85,'Scen 9'!BA85)-\nCHOOSE($L$2,'Scen 1'!BA85,'Scen 2'!BA85,'Scen 3'!BA85,'Scen 4'!BA85,'Scen 5'!BA85,'Scen 6'!BA85,'Scen 7'!BA85,'Scen 8'!BA85,'Scen 9'!BA85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB85,'Scen 2'!BB85,'Scen 3'!BB85,'Scen 4'!BB85,'Scen 5'!BB85,'Scen 6'!BB85,'Scen 7'!BB85,'Scen 8'!BB85,'Scen 9'!BB85)-\nCHOOSE($L$2,'Scen 1'!BB85,'Scen 2'!BB85,'Scen 3'!BB85,'Scen 4'!BB85,'Scen 5'!BB85,'Scen 6'!BB85,'Scen 7'!BB85,'Scen 8'!BB85,'Scen 9'!BB85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC85,'Scen 2'!BC85,'Scen 3'!BC85,'Scen 4'!BC85,'Scen 5'!BC85,'Scen 6'!BC85,'Scen 7'!BC85,'Scen 8'!BC85,'Scen 9'!BC85)-\nCHOOSE($L$2,'Scen 1'!BC85,'Scen 2'!BC85,'Scen 3'!BC85,'Scen 4'!BC85,'Scen 5'!BC85,'Scen 6'!BC85,'Scen 7'!BC85,'Scen 8'!BC85,'Scen 9'!BC85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD85,'Scen 2'!BD85,'Scen 3'!BD85,'Scen 4'!BD85,'Scen 5'!BD85,'Scen 6'!BD85,'Scen 7'!BD85,'Scen 8'!BD85,'Scen 9'!BD85)-\nCHOOSE($L$2,'Scen 1'!BD85,'Scen 2'!BD85,'Scen 3'!BD85,'Scen 4'!BD85,'Scen 5'!BD85,'Scen 6'!BD85,'Scen 7'!BD85,'Scen 8'!BD85,'Scen 9'!BD85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE85,'Scen 2'!BE85,'Scen 3'!BE85,'Scen 4'!BE85,'Scen 5'!BE85,'Scen 6'!BE85,'Scen 7'!BE85,'Scen 8'!BE85,'Scen 9'!BE85)-\nCHOOSE($L$2,'Scen 1'!BE85,'Scen 2'!BE85,'Scen 3'!BE85,'Scen 4'!BE85,'Scen 5'!BE85,'Scen 6'!BE85,'Scen 7'!BE85,'Scen 8'!BE85,'Scen 9'!BE85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF85,'Scen 2'!BF85,'Scen 3'!BF85,'Scen 4'!BF85,'Scen 5'!BF85,'Scen 6'!BF85,'Scen 7'!BF85,'Scen 8'!BF85,'Scen 9'!BF85)-\nCHOOSE($L$2,'Scen 1'!BF85,'Scen 2'!BF85,'Scen 3'!BF85,'Scen 4'!BF85,'Scen 5'!BF85,'Scen 6'!BF85,'Scen 7'!BF85,'Scen 8'!BF85,'Scen 9'!BF85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG85,'Scen 2'!BG85,'Scen 3'!BG85,'Scen 4'!BG85,'Scen 5'!BG85,'Scen 6'!BG85,'Scen 7'!BG85,'Scen 8'!BG85,'Scen 9'!BG85)-\nCHOOSE($L$2,'Scen 1'!BG85,'Scen 2'!BG85,'Scen 3'!BG85,'Scen 4'!BG85,'Scen 5'!BG85,'Scen 6'!BG85,'Scen 7'!BG85,'Scen 8'!BG85,'Scen 9'!BG85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH85,'Scen 2'!BH85,'Scen 3'!BH85,'Scen 4'!BH85,'Scen 5'!BH85,'Scen 6'!BH85,'Scen 7'!BH85,'Scen 8'!BH85,'Scen 9'!BH85)-\nCHOOSE($L$2,'Scen 1'!BH85,'Scen 2'!BH85,'Scen 3'!BH85,'Scen 4'!BH85,'Scen 5'!BH85,'Scen 6'!BH85,'Scen 7'!BH85,'Scen 8'!BH85,'Scen 9'!BH85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI85,'Scen 2'!BI85,'Scen 3'!BI85,'Scen 4'!BI85,'Scen 5'!BI85,'Scen 6'!BI85,'Scen 7'!BI85,'Scen 8'!BI85,'Scen 9'!BI85)-\nCHOOSE($L$2,'Scen 1'!BI85,'Scen 2'!BI85,'Scen 3'!BI85,'Scen 4'!BI85,'Scen 5'!BI85,'Scen 6'!BI85,'Scen 7'!BI85,'Scen 8'!BI85,'Scen 9'!BI85),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ85,'Scen 2'!BJ85,'Scen 3'!BJ85,'Scen 4'!BJ85,'Scen 5'!BJ85,'Scen 6'!BJ85,'Scen 7'!BJ85,'Scen 8'!BJ85,'Scen 9'!BJ85)-\nCHOOSE($L$2,'Scen 1'!BJ85,'Scen 2'!BJ85,'Scen 3'!BJ85,'Scen 4'!BJ85,'Scen 5'!BJ85,'Scen 6'!BJ85,'Scen 7'!BJ85,'Scen 8'!BJ85,'Scen 9'!BJ85),\"\")","v":0}]
[null,null,null,null,"Category 9 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA86,'Scen 2'!AA86,'Scen 3'!AA86,'Scen 4'!AA86,'Scen 5'!AA86,'Scen 6'!AA86,'Scen 7'!AA86,'Scen 8'!AA86,'Scen 9'!AA86)-\nCHOOSE($L$2,'Scen 1'!AA86,'Scen 2'!AA86,'Scen 3'!AA86,'Scen 4'!AA86,'Scen 5'!AA86,'Scen 6'!AA86,'Scen 7'!AA86,'Scen 8'!AA86,'Scen 9'!AA86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB86,'Scen 2'!AB86,'Scen 3'!AB86,'Scen 4'!AB86,'Scen 5'!AB86,'Scen 6'!AB86,'Scen 7'!AB86,'Scen 8'!AB86,'Scen 9'!AB86)-\nCHOOSE($L$2,'Scen 1'!AB86,'Scen 2'!AB86,'Scen 3'!AB86,'Scen 4'!AB86,'Scen 5'!AB86,'Scen 6'!AB86,'Scen 7'!AB86,'Scen 8'!AB86,'Scen 9'!AB86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC86,'Scen 2'!AC86,'Scen 3'!AC86,'Scen 4'!AC86,'Scen 5'!AC86,'Scen 6'!AC86,'Scen 7'!AC86,'Scen 8'!AC86,'Scen 9'!AC86)-\nCHOOSE($L$2,'Scen 1'!AC86,'Scen 2'!AC86,'Scen 3'!AC86,'Scen 4'!AC86,'Scen 5'!AC86,'Scen 6'!AC86,'Scen 7'!AC86,'Scen 8'!AC86,'Scen 9'!AC86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD86,'Scen 2'!AD86,'Scen 3'!AD86,'Scen 4'!AD86,'Scen 5'!AD86,'Scen 6'!AD86,'Scen 7'!AD86,'Scen 8'!AD86,'Scen 9'!AD86)-\nCHOOSE($L$2,'Scen 1'!AD86,'Scen 2'!AD86,'Scen 3'!AD86,'Scen 4'!AD86,'Scen 5'!AD86,'Scen 6'!AD86,'Scen 7'!AD86,'Scen 8'!AD86,'Scen 9'!AD86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE86,'Scen 2'!AE86,'Scen 3'!AE86,'Scen 4'!AE86,'Scen 5'!AE86,'Scen 6'!AE86,'Scen 7'!AE86,'Scen 8'!AE86,'Scen 9'!AE86)-\nCHOOSE($L$2,'Scen 1'!AE86,'Scen 2'!AE86,'Scen 3'!AE86,'Scen 4'!AE86,'Scen 5'!AE86,'Scen 6'!AE86,'Scen 7'!AE86,'Scen 8'!AE86,'Scen 9'!AE86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF86,'Scen 2'!AF86,'Scen 3'!AF86,'Scen 4'!AF86,'Scen 5'!AF86,'Scen 6'!AF86,'Scen 7'!AF86,'Scen 8'!AF86,'Scen 9'!AF86)-\nCHOOSE($L$2,'Scen 1'!AF86,'Scen 2'!AF86,'Scen 3'!AF86,'Scen 4'!AF86,'Scen 5'!AF86,'Scen 6'!AF86,'Scen 7'!AF86,'Scen 8'!AF86,'Scen 9'!AF86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG86,'Scen 2'!AG86,'Scen 3'!AG86,'Scen 4'!AG86,'Scen 5'!AG86,'Scen 6'!AG86,'Scen 7'!AG86,'Scen 8'!AG86,'Scen 9'!AG86)-\nCHOOSE($L$2,'Scen 1'!AG86,'Scen 2'!AG86,'Scen 3'!AG86,'Scen 4'!AG86,'Scen 5'!AG86,'Scen 6'!AG86,'Scen 7'!AG86,'Scen 8'!AG86,'Scen 9'!AG86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH86,'Scen 2'!AH86,'Scen 3'!AH86,'Scen 4'!AH86,'Scen 5'!AH86,'Scen 6'!AH86,'Scen 7'!AH86,'Scen 8'!AH86,'Scen 9'!AH86)-\nCHOOSE($L$2,'Scen 1'!AH86,'Scen 2'!AH86,'Scen 3'!AH86,'Scen 4'!AH86,'Scen 5'!AH86,'Scen 6'!AH86,'Scen 7'!AH86,'Scen 8'!AH86,'Scen 9'!AH86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI86,'Scen 2'!AI86,'Scen 3'!AI86,'Scen 4'!AI86,'Scen 5'!AI86,'Scen 6'!AI86,'Scen 7'!AI86,'Scen 8'!AI86,'Scen 9'!AI86)-\nCHOOSE($L$2,'Scen 1'!AI86,'Scen 2'!AI86,'Scen 3'!AI86,'Scen 4'!AI86,'Scen 5'!AI86,'Scen 6'!AI86,'Scen 7'!AI86,'Scen 8'!AI86,'Scen 9'!AI86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ86,'Scen 2'!AJ86,'Scen 3'!AJ86,'Scen 4'!AJ86,'Scen 5'!AJ86,'Scen 6'!AJ86,'Scen 7'!AJ86,'Scen 8'!AJ86,'Scen 9'!AJ86)-\nCHOOSE($L$2,'Scen 1'!AJ86,'Scen 2'!AJ86,'Scen 3'!AJ86,'Scen 4'!AJ86,'Scen 5'!AJ86,'Scen 6'!AJ86,'Scen 7'!AJ86,'Scen 8'!AJ86,'Scen 9'!AJ86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK86,'Scen 2'!AK86,'Scen 3'!AK86,'Scen 4'!AK86,'Scen 5'!AK86,'Scen 6'!AK86,'Scen 7'!AK86,'Scen 8'!AK86,'Scen 9'!AK86)-\nCHOOSE($L$2,'Scen 1'!AK86,'Scen 2'!AK86,'Scen 3'!AK86,'Scen 4'!AK86,'Scen 5'!AK86,'Scen 6'!AK86,'Scen 7'!AK86,'Scen 8'!AK86,'Scen 9'!AK86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL86,'Scen 2'!AL86,'Scen 3'!AL86,'Scen 4'!AL86,'Scen 5'!AL86,'Scen 6'!AL86,'Scen 7'!AL86,'Scen 8'!AL86,'Scen 9'!AL86)-\nCHOOSE($L$2,'Scen 1'!AL86,'Scen 2'!AL86,'Scen 3'!AL86,'Scen 4'!AL86,'Scen 5'!AL86,'Scen 6'!AL86,'Scen 7'!AL86,'Scen 8'!AL86,'Scen 9'!AL86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM86,'Scen 2'!AM86,'Scen 3'!AM86,'Scen 4'!AM86,'Scen 5'!AM86,'Scen 6'!AM86,'Scen 7'!AM86,'Scen 8'!AM86,'Scen 9'!AM86)-\nCHOOSE($L$2,'Scen 1'!AM86,'Scen 2'!AM86,'Scen 3'!AM86,'Scen 4'!AM86,'Scen 5'!AM86,'Scen 6'!AM86,'Scen 7'!AM86,'Scen 8'!AM86,'Scen 9'!AM86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN86,'Scen 2'!AN86,'Scen 3'!AN86,'Scen 4'!AN86,'Scen 5'!AN86,'Scen 6'!AN86,'Scen 7'!AN86,'Scen 8'!AN86,'Scen 9'!AN86)-\nCHOOSE($L$2,'Scen 1'!AN86,'Scen 2'!AN86,'Scen 3'!AN86,'Scen 4'!AN86,'Scen 5'!AN86,'Scen 6'!AN86,'Scen 7'!AN86,'Scen 8'!AN86,'Scen 9'!AN86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO86,'Scen 2'!AO86,'Scen 3'!AO86,'Scen 4'!AO86,'Scen 5'!AO86,'Scen 6'!AO86,'Scen 7'!AO86,'Scen 8'!AO86,'Scen 9'!AO86)-\nCHOOSE($L$2,'Scen 1'!AO86,'Scen 2'!AO86,'Scen 3'!AO86,'Scen 4'!AO86,'Scen 5'!AO86,'Scen 6'!AO86,'Scen 7'!AO86,'Scen 8'!AO86,'Scen 9'!AO86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP86,'Scen 2'!AP86,'Scen 3'!AP86,'Scen 4'!AP86,'Scen 5'!AP86,'Scen 6'!AP86,'Scen 7'!AP86,'Scen 8'!AP86,'Scen 9'!AP86)-\nCHOOSE($L$2,'Scen 1'!AP86,'Scen 2'!AP86,'Scen 3'!AP86,'Scen 4'!AP86,'Scen 5'!AP86,'Scen 6'!AP86,'Scen 7'!AP86,'Scen 8'!AP86,'Scen 9'!AP86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ86,'Scen 2'!AQ86,'Scen 3'!AQ86,'Scen 4'!AQ86,'Scen 5'!AQ86,'Scen 6'!AQ86,'Scen 7'!AQ86,'Scen 8'!AQ86,'Scen 9'!AQ86)-\nCHOOSE($L$2,'Scen 1'!AQ86,'Scen 2'!AQ86,'Scen 3'!AQ86,'Scen 4'!AQ86,'Scen 5'!AQ86,'Scen 6'!AQ86,'Scen 7'!AQ86,'Scen 8'!AQ86,'Scen 9'!AQ86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR86,'Scen 2'!AR86,'Scen 3'!AR86,'Scen 4'!AR86,'Scen 5'!AR86,'Scen 6'!AR86,'Scen 7'!AR86,'Scen 8'!AR86,'Scen 9'!AR86)-\nCHOOSE($L$2,'Scen 1'!AR86,'Scen 2'!AR86,'Scen 3'!AR86,'Scen 4'!AR86,'Scen 5'!AR86,'Scen 6'!AR86,'Scen 7'!AR86,'Scen 8'!AR86,'Scen 9'!AR86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS86,'Scen 2'!AS86,'Scen 3'!AS86,'Scen 4'!AS86,'Scen 5'!AS86,'Scen 6'!AS86,'Scen 7'!AS86,'Scen 8'!AS86,'Scen 9'!AS86)-\nCHOOSE($L$2,'Scen 1'!AS86,'Scen 2'!AS86,'Scen 3'!AS86,'Scen 4'!AS86,'Scen 5'!AS86,'Scen 6'!AS86,'Scen 7'!AS86,'Scen 8'!AS86,'Scen 9'!AS86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT86,'Scen 2'!AT86,'Scen 3'!AT86,'Scen 4'!AT86,'Scen 5'!AT86,'Scen 6'!AT86,'Scen 7'!AT86,'Scen 8'!AT86,'Scen 9'!AT86)-\nCHOOSE($L$2,'Scen 1'!AT86,'Scen 2'!AT86,'Scen 3'!AT86,'Scen 4'!AT86,'Scen 5'!AT86,'Scen 6'!AT86,'Scen 7'!AT86,'Scen 8'!AT86,'Scen 9'!AT86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU86,'Scen 2'!AU86,'Scen 3'!AU86,'Scen 4'!AU86,'Scen 5'!AU86,'Scen 6'!AU86,'Scen 7'!AU86,'Scen 8'!AU86,'Scen 9'!AU86)-\nCHOOSE($L$2,'Scen 1'!AU86,'Scen 2'!AU86,'Scen 3'!AU86,'Scen 4'!AU86,'Scen 5'!AU86,'Scen 6'!AU86,'Scen 7'!AU86,'Scen 8'!AU86,'Scen 9'!AU86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV86,'Scen 2'!AV86,'Scen 3'!AV86,'Scen 4'!AV86,'Scen 5'!AV86,'Scen 6'!AV86,'Scen 7'!AV86,'Scen 8'!AV86,'Scen 9'!AV86)-\nCHOOSE($L$2,'Scen 1'!AV86,'Scen 2'!AV86,'Scen 3'!AV86,'Scen 4'!AV86,'Scen 5'!AV86,'Scen 6'!AV86,'Scen 7'!AV86,'Scen 8'!AV86,'Scen 9'!AV86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW86,'Scen 2'!AW86,'Scen 3'!AW86,'Scen 4'!AW86,'Scen 5'!AW86,'Scen 6'!AW86,'Scen 7'!AW86,'Scen 8'!AW86,'Scen 9'!AW86)-\nCHOOSE($L$2,'Scen 1'!AW86,'Scen 2'!AW86,'Scen 3'!AW86,'Scen 4'!AW86,'Scen 5'!AW86,'Scen 6'!AW86,'Scen 7'!AW86,'Scen 8'!AW86,'Scen 9'!AW86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX86,'Scen 2'!AX86,'Scen 3'!AX86,'Scen 4'!AX86,'Scen 5'!AX86,'Scen 6'!AX86,'Scen 7'!AX86,'Scen 8'!AX86,'Scen 9'!AX86)-\nCHOOSE($L$2,'Scen 1'!AX86,'Scen 2'!AX86,'Scen 3'!AX86,'Scen 4'!AX86,'Scen 5'!AX86,'Scen 6'!AX86,'Scen 7'!AX86,'Scen 8'!AX86,'Scen 9'!AX86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY86,'Scen 2'!AY86,'Scen 3'!AY86,'Scen 4'!AY86,'Scen 5'!AY86,'Scen 6'!AY86,'Scen 7'!AY86,'Scen 8'!AY86,'Scen 9'!AY86)-\nCHOOSE($L$2,'Scen 1'!AY86,'Scen 2'!AY86,'Scen 3'!AY86,'Scen 4'!AY86,'Scen 5'!AY86,'Scen 6'!AY86,'Scen 7'!AY86,'Scen 8'!AY86,'Scen 9'!AY86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ86,'Scen 2'!AZ86,'Scen 3'!AZ86,'Scen 4'!AZ86,'Scen 5'!AZ86,'Scen 6'!AZ86,'Scen 7'!AZ86,'Scen 8'!AZ86,'Scen 9'!AZ86)-\nCHOOSE($L$2,'Scen 1'!AZ86,'Scen 2'!AZ86,'Scen 3'!AZ86,'Scen 4'!AZ86,'Scen 5'!AZ86,'Scen 6'!AZ86,'Scen 7'!AZ86,'Scen 8'!AZ86,'Scen 9'!AZ86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA86,'Scen 2'!BA86,'Scen 3'!BA86,'Scen 4'!BA86,'Scen 5'!BA86,'Scen 6'!BA86,'Scen 7'!BA86,'Scen 8'!BA86,'Scen 9'!BA86)-\nCHOOSE($L$2,'Scen 1'!BA86,'Scen 2'!BA86,'Scen 3'!BA86,'Scen 4'!BA86,'Scen 5'!BA86,'Scen 6'!BA86,'Scen 7'!BA86,'Scen 8'!BA86,'Scen 9'!BA86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB86,'Scen 2'!BB86,'Scen 3'!BB86,'Scen 4'!BB86,'Scen 5'!BB86,'Scen 6'!BB86,'Scen 7'!BB86,'Scen 8'!BB86,'Scen 9'!BB86)-\nCHOOSE($L$2,'Scen 1'!BB86,'Scen 2'!BB86,'Scen 3'!BB86,'Scen 4'!BB86,'Scen 5'!BB86,'Scen 6'!BB86,'Scen 7'!BB86,'Scen 8'!BB86,'Scen 9'!BB86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC86,'Scen 2'!BC86,'Scen 3'!BC86,'Scen 4'!BC86,'Scen 5'!BC86,'Scen 6'!BC86,'Scen 7'!BC86,'Scen 8'!BC86,'Scen 9'!BC86)-\nCHOOSE($L$2,'Scen 1'!BC86,'Scen 2'!BC86,'Scen 3'!BC86,'Scen 4'!BC86,'Scen 5'!BC86,'Scen 6'!BC86,'Scen 7'!BC86,'Scen 8'!BC86,'Scen 9'!BC86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD86,'Scen 2'!BD86,'Scen 3'!BD86,'Scen 4'!BD86,'Scen 5'!BD86,'Scen 6'!BD86,'Scen 7'!BD86,'Scen 8'!BD86,'Scen 9'!BD86)-\nCHOOSE($L$2,'Scen 1'!BD86,'Scen 2'!BD86,'Scen 3'!BD86,'Scen 4'!BD86,'Scen 5'!BD86,'Scen 6'!BD86,'Scen 7'!BD86,'Scen 8'!BD86,'Scen 9'!BD86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE86,'Scen 2'!BE86,'Scen 3'!BE86,'Scen 4'!BE86,'Scen 5'!BE86,'Scen 6'!BE86,'Scen 7'!BE86,'Scen 8'!BE86,'Scen 9'!BE86)-\nCHOOSE($L$2,'Scen 1'!BE86,'Scen 2'!BE86,'Scen 3'!BE86,'Scen 4'!BE86,'Scen 5'!BE86,'Scen 6'!BE86,'Scen 7'!BE86,'Scen 8'!BE86,'Scen 9'!BE86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF86,'Scen 2'!BF86,'Scen 3'!BF86,'Scen 4'!BF86,'Scen 5'!BF86,'Scen 6'!BF86,'Scen 7'!BF86,'Scen 8'!BF86,'Scen 9'!BF86)-\nCHOOSE($L$2,'Scen 1'!BF86,'Scen 2'!BF86,'Scen 3'!BF86,'Scen 4'!BF86,'Scen 5'!BF86,'Scen 6'!BF86,'Scen 7'!BF86,'Scen 8'!BF86,'Scen 9'!BF86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG86,'Scen 2'!BG86,'Scen 3'!BG86,'Scen 4'!BG86,'Scen 5'!BG86,'Scen 6'!BG86,'Scen 7'!BG86,'Scen 8'!BG86,'Scen 9'!BG86)-\nCHOOSE($L$2,'Scen 1'!BG86,'Scen 2'!BG86,'Scen 3'!BG86,'Scen 4'!BG86,'Scen 5'!BG86,'Scen 6'!BG86,'Scen 7'!BG86,'Scen 8'!BG86,'Scen 9'!BG86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH86,'Scen 2'!BH86,'Scen 3'!BH86,'Scen 4'!BH86,'Scen 5'!BH86,'Scen 6'!BH86,'Scen 7'!BH86,'Scen 8'!BH86,'Scen 9'!BH86)-\nCHOOSE($L$2,'Scen 1'!BH86,'Scen 2'!BH86,'Scen 3'!BH86,'Scen 4'!BH86,'Scen 5'!BH86,'Scen 6'!BH86,'Scen 7'!BH86,'Scen 8'!BH86,'Scen 9'!BH86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI86,'Scen 2'!BI86,'Scen 3'!BI86,'Scen 4'!BI86,'Scen 5'!BI86,'Scen 6'!BI86,'Scen 7'!BI86,'Scen 8'!BI86,'Scen 9'!BI86)-\nCHOOSE($L$2,'Scen 1'!BI86,'Scen 2'!BI86,'Scen 3'!BI86,'Scen 4'!BI86,'Scen 5'!BI86,'Scen 6'!BI86,'Scen 7'!BI86,'Scen 8'!BI86,'Scen 9'!BI86),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ86,'Scen 2'!BJ86,'Scen 3'!BJ86,'Scen 4'!BJ86,'Scen 5'!BJ86,'Scen 6'!BJ86,'Scen 7'!BJ86,'Scen 8'!BJ86,'Scen 9'!BJ86)-\nCHOOSE($L$2,'Scen 1'!BJ86,'Scen 2'!BJ86,'Scen 3'!BJ86,'Scen 4'!BJ86,'Scen 5'!BJ86,'Scen 6'!BJ86,'Scen 7'!BJ86,'Scen 8'!BJ86,'Scen 9'!BJ86),\"\")","v":0}]
[null,null,null,null,"Category 10 description Assets in Use",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA87,'Scen 2'!AA87,'Scen 3'!AA87,'Scen 4'!AA87,'Scen 5'!AA87,'Scen 6'!AA87,'Scen 7'!AA87,'Scen 8'!AA87,'Scen 9'!AA87)-\nCHOOSE($L$2,'Scen 1'!AA87,'Scen 2'!AA87,'Scen 3'!AA87,'Scen 4'!AA87,'Scen 5'!AA87,'Scen 6'!AA87,'Scen 7'!AA87,'Scen 8'!AA87,'Scen 9'!AA87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB87,'Scen 2'!AB87,'Scen 3'!AB87,'Scen 4'!AB87,'Scen 5'!AB87,'Scen 6'!AB87,'Scen 7'!AB87,'Scen 8'!AB87,'Scen 9'!AB87)-\nCHOOSE($L$2,'Scen 1'!AB87,'Scen 2'!AB87,'Scen 3'!AB87,'Scen 4'!AB87,'Scen 5'!AB87,'Scen 6'!AB87,'Scen 7'!AB87,'Scen 8'!AB87,'Scen 9'!AB87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC87,'Scen 2'!AC87,'Scen 3'!AC87,'Scen 4'!AC87,'Scen 5'!AC87,'Scen 6'!AC87,'Scen 7'!AC87,'Scen 8'!AC87,'Scen 9'!AC87)-\nCHOOSE($L$2,'Scen 1'!AC87,'Scen 2'!AC87,'Scen 3'!AC87,'Scen 4'!AC87,'Scen 5'!AC87,'Scen 6'!AC87,'Scen 7'!AC87,'Scen 8'!AC87,'Scen 9'!AC87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD87,'Scen 2'!AD87,'Scen 3'!AD87,'Scen 4'!AD87,'Scen 5'!AD87,'Scen 6'!AD87,'Scen 7'!AD87,'Scen 8'!AD87,'Scen 9'!AD87)-\nCHOOSE($L$2,'Scen 1'!AD87,'Scen 2'!AD87,'Scen 3'!AD87,'Scen 4'!AD87,'Scen 5'!AD87,'Scen 6'!AD87,'Scen 7'!AD87,'Scen 8'!AD87,'Scen 9'!AD87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE87,'Scen 2'!AE87,'Scen 3'!AE87,'Scen 4'!AE87,'Scen 5'!AE87,'Scen 6'!AE87,'Scen 7'!AE87,'Scen 8'!AE87,'Scen 9'!AE87)-\nCHOOSE($L$2,'Scen 1'!AE87,'Scen 2'!AE87,'Scen 3'!AE87,'Scen 4'!AE87,'Scen 5'!AE87,'Scen 6'!AE87,'Scen 7'!AE87,'Scen 8'!AE87,'Scen 9'!AE87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF87,'Scen 2'!AF87,'Scen 3'!AF87,'Scen 4'!AF87,'Scen 5'!AF87,'Scen 6'!AF87,'Scen 7'!AF87,'Scen 8'!AF87,'Scen 9'!AF87)-\nCHOOSE($L$2,'Scen 1'!AF87,'Scen 2'!AF87,'Scen 3'!AF87,'Scen 4'!AF87,'Scen 5'!AF87,'Scen 6'!AF87,'Scen 7'!AF87,'Scen 8'!AF87,'Scen 9'!AF87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG87,'Scen 2'!AG87,'Scen 3'!AG87,'Scen 4'!AG87,'Scen 5'!AG87,'Scen 6'!AG87,'Scen 7'!AG87,'Scen 8'!AG87,'Scen 9'!AG87)-\nCHOOSE($L$2,'Scen 1'!AG87,'Scen 2'!AG87,'Scen 3'!AG87,'Scen 4'!AG87,'Scen 5'!AG87,'Scen 6'!AG87,'Scen 7'!AG87,'Scen 8'!AG87,'Scen 9'!AG87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH87,'Scen 2'!AH87,'Scen 3'!AH87,'Scen 4'!AH87,'Scen 5'!AH87,'Scen 6'!AH87,'Scen 7'!AH87,'Scen 8'!AH87,'Scen 9'!AH87)-\nCHOOSE($L$2,'Scen 1'!AH87,'Scen 2'!AH87,'Scen 3'!AH87,'Scen 4'!AH87,'Scen 5'!AH87,'Scen 6'!AH87,'Scen 7'!AH87,'Scen 8'!AH87,'Scen 9'!AH87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI87,'Scen 2'!AI87,'Scen 3'!AI87,'Scen 4'!AI87,'Scen 5'!AI87,'Scen 6'!AI87,'Scen 7'!AI87,'Scen 8'!AI87,'Scen 9'!AI87)-\nCHOOSE($L$2,'Scen 1'!AI87,'Scen 2'!AI87,'Scen 3'!AI87,'Scen 4'!AI87,'Scen 5'!AI87,'Scen 6'!AI87,'Scen 7'!AI87,'Scen 8'!AI87,'Scen 9'!AI87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ87,'Scen 2'!AJ87,'Scen 3'!AJ87,'Scen 4'!AJ87,'Scen 5'!AJ87,'Scen 6'!AJ87,'Scen 7'!AJ87,'Scen 8'!AJ87,'Scen 9'!AJ87)-\nCHOOSE($L$2,'Scen 1'!AJ87,'Scen 2'!AJ87,'Scen 3'!AJ87,'Scen 4'!AJ87,'Scen 5'!AJ87,'Scen 6'!AJ87,'Scen 7'!AJ87,'Scen 8'!AJ87,'Scen 9'!AJ87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK87,'Scen 2'!AK87,'Scen 3'!AK87,'Scen 4'!AK87,'Scen 5'!AK87,'Scen 6'!AK87,'Scen 7'!AK87,'Scen 8'!AK87,'Scen 9'!AK87)-\nCHOOSE($L$2,'Scen 1'!AK87,'Scen 2'!AK87,'Scen 3'!AK87,'Scen 4'!AK87,'Scen 5'!AK87,'Scen 6'!AK87,'Scen 7'!AK87,'Scen 8'!AK87,'Scen 9'!AK87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL87,'Scen 2'!AL87,'Scen 3'!AL87,'Scen 4'!AL87,'Scen 5'!AL87,'Scen 6'!AL87,'Scen 7'!AL87,'Scen 8'!AL87,'Scen 9'!AL87)-\nCHOOSE($L$2,'Scen 1'!AL87,'Scen 2'!AL87,'Scen 3'!AL87,'Scen 4'!AL87,'Scen 5'!AL87,'Scen 6'!AL87,'Scen 7'!AL87,'Scen 8'!AL87,'Scen 9'!AL87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM87,'Scen 2'!AM87,'Scen 3'!AM87,'Scen 4'!AM87,'Scen 5'!AM87,'Scen 6'!AM87,'Scen 7'!AM87,'Scen 8'!AM87,'Scen 9'!AM87)-\nCHOOSE($L$2,'Scen 1'!AM87,'Scen 2'!AM87,'Scen 3'!AM87,'Scen 4'!AM87,'Scen 5'!AM87,'Scen 6'!AM87,'Scen 7'!AM87,'Scen 8'!AM87,'Scen 9'!AM87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN87,'Scen 2'!AN87,'Scen 3'!AN87,'Scen 4'!AN87,'Scen 5'!AN87,'Scen 6'!AN87,'Scen 7'!AN87,'Scen 8'!AN87,'Scen 9'!AN87)-\nCHOOSE($L$2,'Scen 1'!AN87,'Scen 2'!AN87,'Scen 3'!AN87,'Scen 4'!AN87,'Scen 5'!AN87,'Scen 6'!AN87,'Scen 7'!AN87,'Scen 8'!AN87,'Scen 9'!AN87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO87,'Scen 2'!AO87,'Scen 3'!AO87,'Scen 4'!AO87,'Scen 5'!AO87,'Scen 6'!AO87,'Scen 7'!AO87,'Scen 8'!AO87,'Scen 9'!AO87)-\nCHOOSE($L$2,'Scen 1'!AO87,'Scen 2'!AO87,'Scen 3'!AO87,'Scen 4'!AO87,'Scen 5'!AO87,'Scen 6'!AO87,'Scen 7'!AO87,'Scen 8'!AO87,'Scen 9'!AO87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP87,'Scen 2'!AP87,'Scen 3'!AP87,'Scen 4'!AP87,'Scen 5'!AP87,'Scen 6'!AP87,'Scen 7'!AP87,'Scen 8'!AP87,'Scen 9'!AP87)-\nCHOOSE($L$2,'Scen 1'!AP87,'Scen 2'!AP87,'Scen 3'!AP87,'Scen 4'!AP87,'Scen 5'!AP87,'Scen 6'!AP87,'Scen 7'!AP87,'Scen 8'!AP87,'Scen 9'!AP87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ87,'Scen 2'!AQ87,'Scen 3'!AQ87,'Scen 4'!AQ87,'Scen 5'!AQ87,'Scen 6'!AQ87,'Scen 7'!AQ87,'Scen 8'!AQ87,'Scen 9'!AQ87)-\nCHOOSE($L$2,'Scen 1'!AQ87,'Scen 2'!AQ87,'Scen 3'!AQ87,'Scen 4'!AQ87,'Scen 5'!AQ87,'Scen 6'!AQ87,'Scen 7'!AQ87,'Scen 8'!AQ87,'Scen 9'!AQ87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR87,'Scen 2'!AR87,'Scen 3'!AR87,'Scen 4'!AR87,'Scen 5'!AR87,'Scen 6'!AR87,'Scen 7'!AR87,'Scen 8'!AR87,'Scen 9'!AR87)-\nCHOOSE($L$2,'Scen 1'!AR87,'Scen 2'!AR87,'Scen 3'!AR87,'Scen 4'!AR87,'Scen 5'!AR87,'Scen 6'!AR87,'Scen 7'!AR87,'Scen 8'!AR87,'Scen 9'!AR87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS87,'Scen 2'!AS87,'Scen 3'!AS87,'Scen 4'!AS87,'Scen 5'!AS87,'Scen 6'!AS87,'Scen 7'!AS87,'Scen 8'!AS87,'Scen 9'!AS87)-\nCHOOSE($L$2,'Scen 1'!AS87,'Scen 2'!AS87,'Scen 3'!AS87,'Scen 4'!AS87,'Scen 5'!AS87,'Scen 6'!AS87,'Scen 7'!AS87,'Scen 8'!AS87,'Scen 9'!AS87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT87,'Scen 2'!AT87,'Scen 3'!AT87,'Scen 4'!AT87,'Scen 5'!AT87,'Scen 6'!AT87,'Scen 7'!AT87,'Scen 8'!AT87,'Scen 9'!AT87)-\nCHOOSE($L$2,'Scen 1'!AT87,'Scen 2'!AT87,'Scen 3'!AT87,'Scen 4'!AT87,'Scen 5'!AT87,'Scen 6'!AT87,'Scen 7'!AT87,'Scen 8'!AT87,'Scen 9'!AT87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU87,'Scen 2'!AU87,'Scen 3'!AU87,'Scen 4'!AU87,'Scen 5'!AU87,'Scen 6'!AU87,'Scen 7'!AU87,'Scen 8'!AU87,'Scen 9'!AU87)-\nCHOOSE($L$2,'Scen 1'!AU87,'Scen 2'!AU87,'Scen 3'!AU87,'Scen 4'!AU87,'Scen 5'!AU87,'Scen 6'!AU87,'Scen 7'!AU87,'Scen 8'!AU87,'Scen 9'!AU87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV87,'Scen 2'!AV87,'Scen 3'!AV87,'Scen 4'!AV87,'Scen 5'!AV87,'Scen 6'!AV87,'Scen 7'!AV87,'Scen 8'!AV87,'Scen 9'!AV87)-\nCHOOSE($L$2,'Scen 1'!AV87,'Scen 2'!AV87,'Scen 3'!AV87,'Scen 4'!AV87,'Scen 5'!AV87,'Scen 6'!AV87,'Scen 7'!AV87,'Scen 8'!AV87,'Scen 9'!AV87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW87,'Scen 2'!AW87,'Scen 3'!AW87,'Scen 4'!AW87,'Scen 5'!AW87,'Scen 6'!AW87,'Scen 7'!AW87,'Scen 8'!AW87,'Scen 9'!AW87)-\nCHOOSE($L$2,'Scen 1'!AW87,'Scen 2'!AW87,'Scen 3'!AW87,'Scen 4'!AW87,'Scen 5'!AW87,'Scen 6'!AW87,'Scen 7'!AW87,'Scen 8'!AW87,'Scen 9'!AW87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX87,'Scen 2'!AX87,'Scen 3'!AX87,'Scen 4'!AX87,'Scen 5'!AX87,'Scen 6'!AX87,'Scen 7'!AX87,'Scen 8'!AX87,'Scen 9'!AX87)-\nCHOOSE($L$2,'Scen 1'!AX87,'Scen 2'!AX87,'Scen 3'!AX87,'Scen 4'!AX87,'Scen 5'!AX87,'Scen 6'!AX87,'Scen 7'!AX87,'Scen 8'!AX87,'Scen 9'!AX87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY87,'Scen 2'!AY87,'Scen 3'!AY87,'Scen 4'!AY87,'Scen 5'!AY87,'Scen 6'!AY87,'Scen 7'!AY87,'Scen 8'!AY87,'Scen 9'!AY87)-\nCHOOSE($L$2,'Scen 1'!AY87,'Scen 2'!AY87,'Scen 3'!AY87,'Scen 4'!AY87,'Scen 5'!AY87,'Scen 6'!AY87,'Scen 7'!AY87,'Scen 8'!AY87,'Scen 9'!AY87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ87,'Scen 2'!AZ87,'Scen 3'!AZ87,'Scen 4'!AZ87,'Scen 5'!AZ87,'Scen 6'!AZ87,'Scen 7'!AZ87,'Scen 8'!AZ87,'Scen 9'!AZ87)-\nCHOOSE($L$2,'Scen 1'!AZ87,'Scen 2'!AZ87,'Scen 3'!AZ87,'Scen 4'!AZ87,'Scen 5'!AZ87,'Scen 6'!AZ87,'Scen 7'!AZ87,'Scen 8'!AZ87,'Scen 9'!AZ87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA87,'Scen 2'!BA87,'Scen 3'!BA87,'Scen 4'!BA87,'Scen 5'!BA87,'Scen 6'!BA87,'Scen 7'!BA87,'Scen 8'!BA87,'Scen 9'!BA87)-\nCHOOSE($L$2,'Scen 1'!BA87,'Scen 2'!BA87,'Scen 3'!BA87,'Scen 4'!BA87,'Scen 5'!BA87,'Scen 6'!BA87,'Scen 7'!BA87,'Scen 8'!BA87,'Scen 9'!BA87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB87,'Scen 2'!BB87,'Scen 3'!BB87,'Scen 4'!BB87,'Scen 5'!BB87,'Scen 6'!BB87,'Scen 7'!BB87,'Scen 8'!BB87,'Scen 9'!BB87)-\nCHOOSE($L$2,'Scen 1'!BB87,'Scen 2'!BB87,'Scen 3'!BB87,'Scen 4'!BB87,'Scen 5'!BB87,'Scen 6'!BB87,'Scen 7'!BB87,'Scen 8'!BB87,'Scen 9'!BB87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC87,'Scen 2'!BC87,'Scen 3'!BC87,'Scen 4'!BC87,'Scen 5'!BC87,'Scen 6'!BC87,'Scen 7'!BC87,'Scen 8'!BC87,'Scen 9'!BC87)-\nCHOOSE($L$2,'Scen 1'!BC87,'Scen 2'!BC87,'Scen 3'!BC87,'Scen 4'!BC87,'Scen 5'!BC87,'Scen 6'!BC87,'Scen 7'!BC87,'Scen 8'!BC87,'Scen 9'!BC87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD87,'Scen 2'!BD87,'Scen 3'!BD87,'Scen 4'!BD87,'Scen 5'!BD87,'Scen 6'!BD87,'Scen 7'!BD87,'Scen 8'!BD87,'Scen 9'!BD87)-\nCHOOSE($L$2,'Scen 1'!BD87,'Scen 2'!BD87,'Scen 3'!BD87,'Scen 4'!BD87,'Scen 5'!BD87,'Scen 6'!BD87,'Scen 7'!BD87,'Scen 8'!BD87,'Scen 9'!BD87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE87,'Scen 2'!BE87,'Scen 3'!BE87,'Scen 4'!BE87,'Scen 5'!BE87,'Scen 6'!BE87,'Scen 7'!BE87,'Scen 8'!BE87,'Scen 9'!BE87)-\nCHOOSE($L$2,'Scen 1'!BE87,'Scen 2'!BE87,'Scen 3'!BE87,'Scen 4'!BE87,'Scen 5'!BE87,'Scen 6'!BE87,'Scen 7'!BE87,'Scen 8'!BE87,'Scen 9'!BE87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF87,'Scen 2'!BF87,'Scen 3'!BF87,'Scen 4'!BF87,'Scen 5'!BF87,'Scen 6'!BF87,'Scen 7'!BF87,'Scen 8'!BF87,'Scen 9'!BF87)-\nCHOOSE($L$2,'Scen 1'!BF87,'Scen 2'!BF87,'Scen 3'!BF87,'Scen 4'!BF87,'Scen 5'!BF87,'Scen 6'!BF87,'Scen 7'!BF87,'Scen 8'!BF87,'Scen 9'!BF87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG87,'Scen 2'!BG87,'Scen 3'!BG87,'Scen 4'!BG87,'Scen 5'!BG87,'Scen 6'!BG87,'Scen 7'!BG87,'Scen 8'!BG87,'Scen 9'!BG87)-\nCHOOSE($L$2,'Scen 1'!BG87,'Scen 2'!BG87,'Scen 3'!BG87,'Scen 4'!BG87,'Scen 5'!BG87,'Scen 6'!BG87,'Scen 7'!BG87,'Scen 8'!BG87,'Scen 9'!BG87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH87,'Scen 2'!BH87,'Scen 3'!BH87,'Scen 4'!BH87,'Scen 5'!BH87,'Scen 6'!BH87,'Scen 7'!BH87,'Scen 8'!BH87,'Scen 9'!BH87)-\nCHOOSE($L$2,'Scen 1'!BH87,'Scen 2'!BH87,'Scen 3'!BH87,'Scen 4'!BH87,'Scen 5'!BH87,'Scen 6'!BH87,'Scen 7'!BH87,'Scen 8'!BH87,'Scen 9'!BH87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI87,'Scen 2'!BI87,'Scen 3'!BI87,'Scen 4'!BI87,'Scen 5'!BI87,'Scen 6'!BI87,'Scen 7'!BI87,'Scen 8'!BI87,'Scen 9'!BI87)-\nCHOOSE($L$2,'Scen 1'!BI87,'Scen 2'!BI87,'Scen 3'!BI87,'Scen 4'!BI87,'Scen 5'!BI87,'Scen 6'!BI87,'Scen 7'!BI87,'Scen 8'!BI87,'Scen 9'!BI87),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ87,'Scen 2'!BJ87,'Scen 3'!BJ87,'Scen 4'!BJ87,'Scen 5'!BJ87,'Scen 6'!BJ87,'Scen 7'!BJ87,'Scen 8'!BJ87,'Scen 9'!BJ87)-\nCHOOSE($L$2,'Scen 1'!BJ87,'Scen 2'!BJ87,'Scen 3'!BJ87,'Scen 4'!BJ87,'Scen 5'!BJ87,'Scen 6'!BJ87,'Scen 7'!BJ87,'Scen 8'!BJ87,'Scen 9'!BJ87),\"\")","v":0}]
[null,null,null,null,"Other assets (actual for historic balances)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA88,'Scen 2'!AA88,'Scen 3'!AA88,'Scen 4'!AA88,'Scen 5'!AA88,'Scen 6'!AA88,'Scen 7'!AA88,'Scen 8'!AA88,'Scen 9'!AA88)-\nCHOOSE($L$2,'Scen 1'!AA88,'Scen 2'!AA88,'Scen 3'!AA88,'Scen 4'!AA88,'Scen 5'!AA88,'Scen 6'!AA88,'Scen 7'!AA88,'Scen 8'!AA88,'Scen 9'!AA88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB88,'Scen 2'!AB88,'Scen 3'!AB88,'Scen 4'!AB88,'Scen 5'!AB88,'Scen 6'!AB88,'Scen 7'!AB88,'Scen 8'!AB88,'Scen 9'!AB88)-\nCHOOSE($L$2,'Scen 1'!AB88,'Scen 2'!AB88,'Scen 3'!AB88,'Scen 4'!AB88,'Scen 5'!AB88,'Scen 6'!AB88,'Scen 7'!AB88,'Scen 8'!AB88,'Scen 9'!AB88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC88,'Scen 2'!AC88,'Scen 3'!AC88,'Scen 4'!AC88,'Scen 5'!AC88,'Scen 6'!AC88,'Scen 7'!AC88,'Scen 8'!AC88,'Scen 9'!AC88)-\nCHOOSE($L$2,'Scen 1'!AC88,'Scen 2'!AC88,'Scen 3'!AC88,'Scen 4'!AC88,'Scen 5'!AC88,'Scen 6'!AC88,'Scen 7'!AC88,'Scen 8'!AC88,'Scen 9'!AC88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD88,'Scen 2'!AD88,'Scen 3'!AD88,'Scen 4'!AD88,'Scen 5'!AD88,'Scen 6'!AD88,'Scen 7'!AD88,'Scen 8'!AD88,'Scen 9'!AD88)-\nCHOOSE($L$2,'Scen 1'!AD88,'Scen 2'!AD88,'Scen 3'!AD88,'Scen 4'!AD88,'Scen 5'!AD88,'Scen 6'!AD88,'Scen 7'!AD88,'Scen 8'!AD88,'Scen 9'!AD88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE88,'Scen 2'!AE88,'Scen 3'!AE88,'Scen 4'!AE88,'Scen 5'!AE88,'Scen 6'!AE88,'Scen 7'!AE88,'Scen 8'!AE88,'Scen 9'!AE88)-\nCHOOSE($L$2,'Scen 1'!AE88,'Scen 2'!AE88,'Scen 3'!AE88,'Scen 4'!AE88,'Scen 5'!AE88,'Scen 6'!AE88,'Scen 7'!AE88,'Scen 8'!AE88,'Scen 9'!AE88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF88,'Scen 2'!AF88,'Scen 3'!AF88,'Scen 4'!AF88,'Scen 5'!AF88,'Scen 6'!AF88,'Scen 7'!AF88,'Scen 8'!AF88,'Scen 9'!AF88)-\nCHOOSE($L$2,'Scen 1'!AF88,'Scen 2'!AF88,'Scen 3'!AF88,'Scen 4'!AF88,'Scen 5'!AF88,'Scen 6'!AF88,'Scen 7'!AF88,'Scen 8'!AF88,'Scen 9'!AF88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG88,'Scen 2'!AG88,'Scen 3'!AG88,'Scen 4'!AG88,'Scen 5'!AG88,'Scen 6'!AG88,'Scen 7'!AG88,'Scen 8'!AG88,'Scen 9'!AG88)-\nCHOOSE($L$2,'Scen 1'!AG88,'Scen 2'!AG88,'Scen 3'!AG88,'Scen 4'!AG88,'Scen 5'!AG88,'Scen 6'!AG88,'Scen 7'!AG88,'Scen 8'!AG88,'Scen 9'!AG88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH88,'Scen 2'!AH88,'Scen 3'!AH88,'Scen 4'!AH88,'Scen 5'!AH88,'Scen 6'!AH88,'Scen 7'!AH88,'Scen 8'!AH88,'Scen 9'!AH88)-\nCHOOSE($L$2,'Scen 1'!AH88,'Scen 2'!AH88,'Scen 3'!AH88,'Scen 4'!AH88,'Scen 5'!AH88,'Scen 6'!AH88,'Scen 7'!AH88,'Scen 8'!AH88,'Scen 9'!AH88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI88,'Scen 2'!AI88,'Scen 3'!AI88,'Scen 4'!AI88,'Scen 5'!AI88,'Scen 6'!AI88,'Scen 7'!AI88,'Scen 8'!AI88,'Scen 9'!AI88)-\nCHOOSE($L$2,'Scen 1'!AI88,'Scen 2'!AI88,'Scen 3'!AI88,'Scen 4'!AI88,'Scen 5'!AI88,'Scen 6'!AI88,'Scen 7'!AI88,'Scen 8'!AI88,'Scen 9'!AI88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ88,'Scen 2'!AJ88,'Scen 3'!AJ88,'Scen 4'!AJ88,'Scen 5'!AJ88,'Scen 6'!AJ88,'Scen 7'!AJ88,'Scen 8'!AJ88,'Scen 9'!AJ88)-\nCHOOSE($L$2,'Scen 1'!AJ88,'Scen 2'!AJ88,'Scen 3'!AJ88,'Scen 4'!AJ88,'Scen 5'!AJ88,'Scen 6'!AJ88,'Scen 7'!AJ88,'Scen 8'!AJ88,'Scen 9'!AJ88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK88,'Scen 2'!AK88,'Scen 3'!AK88,'Scen 4'!AK88,'Scen 5'!AK88,'Scen 6'!AK88,'Scen 7'!AK88,'Scen 8'!AK88,'Scen 9'!AK88)-\nCHOOSE($L$2,'Scen 1'!AK88,'Scen 2'!AK88,'Scen 3'!AK88,'Scen 4'!AK88,'Scen 5'!AK88,'Scen 6'!AK88,'Scen 7'!AK88,'Scen 8'!AK88,'Scen 9'!AK88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL88,'Scen 2'!AL88,'Scen 3'!AL88,'Scen 4'!AL88,'Scen 5'!AL88,'Scen 6'!AL88,'Scen 7'!AL88,'Scen 8'!AL88,'Scen 9'!AL88)-\nCHOOSE($L$2,'Scen 1'!AL88,'Scen 2'!AL88,'Scen 3'!AL88,'Scen 4'!AL88,'Scen 5'!AL88,'Scen 6'!AL88,'Scen 7'!AL88,'Scen 8'!AL88,'Scen 9'!AL88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM88,'Scen 2'!AM88,'Scen 3'!AM88,'Scen 4'!AM88,'Scen 5'!AM88,'Scen 6'!AM88,'Scen 7'!AM88,'Scen 8'!AM88,'Scen 9'!AM88)-\nCHOOSE($L$2,'Scen 1'!AM88,'Scen 2'!AM88,'Scen 3'!AM88,'Scen 4'!AM88,'Scen 5'!AM88,'Scen 6'!AM88,'Scen 7'!AM88,'Scen 8'!AM88,'Scen 9'!AM88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN88,'Scen 2'!AN88,'Scen 3'!AN88,'Scen 4'!AN88,'Scen 5'!AN88,'Scen 6'!AN88,'Scen 7'!AN88,'Scen 8'!AN88,'Scen 9'!AN88)-\nCHOOSE($L$2,'Scen 1'!AN88,'Scen 2'!AN88,'Scen 3'!AN88,'Scen 4'!AN88,'Scen 5'!AN88,'Scen 6'!AN88,'Scen 7'!AN88,'Scen 8'!AN88,'Scen 9'!AN88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO88,'Scen 2'!AO88,'Scen 3'!AO88,'Scen 4'!AO88,'Scen 5'!AO88,'Scen 6'!AO88,'Scen 7'!AO88,'Scen 8'!AO88,'Scen 9'!AO88)-\nCHOOSE($L$2,'Scen 1'!AO88,'Scen 2'!AO88,'Scen 3'!AO88,'Scen 4'!AO88,'Scen 5'!AO88,'Scen 6'!AO88,'Scen 7'!AO88,'Scen 8'!AO88,'Scen 9'!AO88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP88,'Scen 2'!AP88,'Scen 3'!AP88,'Scen 4'!AP88,'Scen 5'!AP88,'Scen 6'!AP88,'Scen 7'!AP88,'Scen 8'!AP88,'Scen 9'!AP88)-\nCHOOSE($L$2,'Scen 1'!AP88,'Scen 2'!AP88,'Scen 3'!AP88,'Scen 4'!AP88,'Scen 5'!AP88,'Scen 6'!AP88,'Scen 7'!AP88,'Scen 8'!AP88,'Scen 9'!AP88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ88,'Scen 2'!AQ88,'Scen 3'!AQ88,'Scen 4'!AQ88,'Scen 5'!AQ88,'Scen 6'!AQ88,'Scen 7'!AQ88,'Scen 8'!AQ88,'Scen 9'!AQ88)-\nCHOOSE($L$2,'Scen 1'!AQ88,'Scen 2'!AQ88,'Scen 3'!AQ88,'Scen 4'!AQ88,'Scen 5'!AQ88,'Scen 6'!AQ88,'Scen 7'!AQ88,'Scen 8'!AQ88,'Scen 9'!AQ88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR88,'Scen 2'!AR88,'Scen 3'!AR88,'Scen 4'!AR88,'Scen 5'!AR88,'Scen 6'!AR88,'Scen 7'!AR88,'Scen 8'!AR88,'Scen 9'!AR88)-\nCHOOSE($L$2,'Scen 1'!AR88,'Scen 2'!AR88,'Scen 3'!AR88,'Scen 4'!AR88,'Scen 5'!AR88,'Scen 6'!AR88,'Scen 7'!AR88,'Scen 8'!AR88,'Scen 9'!AR88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS88,'Scen 2'!AS88,'Scen 3'!AS88,'Scen 4'!AS88,'Scen 5'!AS88,'Scen 6'!AS88,'Scen 7'!AS88,'Scen 8'!AS88,'Scen 9'!AS88)-\nCHOOSE($L$2,'Scen 1'!AS88,'Scen 2'!AS88,'Scen 3'!AS88,'Scen 4'!AS88,'Scen 5'!AS88,'Scen 6'!AS88,'Scen 7'!AS88,'Scen 8'!AS88,'Scen 9'!AS88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT88,'Scen 2'!AT88,'Scen 3'!AT88,'Scen 4'!AT88,'Scen 5'!AT88,'Scen 6'!AT88,'Scen 7'!AT88,'Scen 8'!AT88,'Scen 9'!AT88)-\nCHOOSE($L$2,'Scen 1'!AT88,'Scen 2'!AT88,'Scen 3'!AT88,'Scen 4'!AT88,'Scen 5'!AT88,'Scen 6'!AT88,'Scen 7'!AT88,'Scen 8'!AT88,'Scen 9'!AT88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU88,'Scen 2'!AU88,'Scen 3'!AU88,'Scen 4'!AU88,'Scen 5'!AU88,'Scen 6'!AU88,'Scen 7'!AU88,'Scen 8'!AU88,'Scen 9'!AU88)-\nCHOOSE($L$2,'Scen 1'!AU88,'Scen 2'!AU88,'Scen 3'!AU88,'Scen 4'!AU88,'Scen 5'!AU88,'Scen 6'!AU88,'Scen 7'!AU88,'Scen 8'!AU88,'Scen 9'!AU88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV88,'Scen 2'!AV88,'Scen 3'!AV88,'Scen 4'!AV88,'Scen 5'!AV88,'Scen 6'!AV88,'Scen 7'!AV88,'Scen 8'!AV88,'Scen 9'!AV88)-\nCHOOSE($L$2,'Scen 1'!AV88,'Scen 2'!AV88,'Scen 3'!AV88,'Scen 4'!AV88,'Scen 5'!AV88,'Scen 6'!AV88,'Scen 7'!AV88,'Scen 8'!AV88,'Scen 9'!AV88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW88,'Scen 2'!AW88,'Scen 3'!AW88,'Scen 4'!AW88,'Scen 5'!AW88,'Scen 6'!AW88,'Scen 7'!AW88,'Scen 8'!AW88,'Scen 9'!AW88)-\nCHOOSE($L$2,'Scen 1'!AW88,'Scen 2'!AW88,'Scen 3'!AW88,'Scen 4'!AW88,'Scen 5'!AW88,'Scen 6'!AW88,'Scen 7'!AW88,'Scen 8'!AW88,'Scen 9'!AW88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX88,'Scen 2'!AX88,'Scen 3'!AX88,'Scen 4'!AX88,'Scen 5'!AX88,'Scen 6'!AX88,'Scen 7'!AX88,'Scen 8'!AX88,'Scen 9'!AX88)-\nCHOOSE($L$2,'Scen 1'!AX88,'Scen 2'!AX88,'Scen 3'!AX88,'Scen 4'!AX88,'Scen 5'!AX88,'Scen 6'!AX88,'Scen 7'!AX88,'Scen 8'!AX88,'Scen 9'!AX88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY88,'Scen 2'!AY88,'Scen 3'!AY88,'Scen 4'!AY88,'Scen 5'!AY88,'Scen 6'!AY88,'Scen 7'!AY88,'Scen 8'!AY88,'Scen 9'!AY88)-\nCHOOSE($L$2,'Scen 1'!AY88,'Scen 2'!AY88,'Scen 3'!AY88,'Scen 4'!AY88,'Scen 5'!AY88,'Scen 6'!AY88,'Scen 7'!AY88,'Scen 8'!AY88,'Scen 9'!AY88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ88,'Scen 2'!AZ88,'Scen 3'!AZ88,'Scen 4'!AZ88,'Scen 5'!AZ88,'Scen 6'!AZ88,'Scen 7'!AZ88,'Scen 8'!AZ88,'Scen 9'!AZ88)-\nCHOOSE($L$2,'Scen 1'!AZ88,'Scen 2'!AZ88,'Scen 3'!AZ88,'Scen 4'!AZ88,'Scen 5'!AZ88,'Scen 6'!AZ88,'Scen 7'!AZ88,'Scen 8'!AZ88,'Scen 9'!AZ88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA88,'Scen 2'!BA88,'Scen 3'!BA88,'Scen 4'!BA88,'Scen 5'!BA88,'Scen 6'!BA88,'Scen 7'!BA88,'Scen 8'!BA88,'Scen 9'!BA88)-\nCHOOSE($L$2,'Scen 1'!BA88,'Scen 2'!BA88,'Scen 3'!BA88,'Scen 4'!BA88,'Scen 5'!BA88,'Scen 6'!BA88,'Scen 7'!BA88,'Scen 8'!BA88,'Scen 9'!BA88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB88,'Scen 2'!BB88,'Scen 3'!BB88,'Scen 4'!BB88,'Scen 5'!BB88,'Scen 6'!BB88,'Scen 7'!BB88,'Scen 8'!BB88,'Scen 9'!BB88)-\nCHOOSE($L$2,'Scen 1'!BB88,'Scen 2'!BB88,'Scen 3'!BB88,'Scen 4'!BB88,'Scen 5'!BB88,'Scen 6'!BB88,'Scen 7'!BB88,'Scen 8'!BB88,'Scen 9'!BB88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC88,'Scen 2'!BC88,'Scen 3'!BC88,'Scen 4'!BC88,'Scen 5'!BC88,'Scen 6'!BC88,'Scen 7'!BC88,'Scen 8'!BC88,'Scen 9'!BC88)-\nCHOOSE($L$2,'Scen 1'!BC88,'Scen 2'!BC88,'Scen 3'!BC88,'Scen 4'!BC88,'Scen 5'!BC88,'Scen 6'!BC88,'Scen 7'!BC88,'Scen 8'!BC88,'Scen 9'!BC88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD88,'Scen 2'!BD88,'Scen 3'!BD88,'Scen 4'!BD88,'Scen 5'!BD88,'Scen 6'!BD88,'Scen 7'!BD88,'Scen 8'!BD88,'Scen 9'!BD88)-\nCHOOSE($L$2,'Scen 1'!BD88,'Scen 2'!BD88,'Scen 3'!BD88,'Scen 4'!BD88,'Scen 5'!BD88,'Scen 6'!BD88,'Scen 7'!BD88,'Scen 8'!BD88,'Scen 9'!BD88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE88,'Scen 2'!BE88,'Scen 3'!BE88,'Scen 4'!BE88,'Scen 5'!BE88,'Scen 6'!BE88,'Scen 7'!BE88,'Scen 8'!BE88,'Scen 9'!BE88)-\nCHOOSE($L$2,'Scen 1'!BE88,'Scen 2'!BE88,'Scen 3'!BE88,'Scen 4'!BE88,'Scen 5'!BE88,'Scen 6'!BE88,'Scen 7'!BE88,'Scen 8'!BE88,'Scen 9'!BE88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF88,'Scen 2'!BF88,'Scen 3'!BF88,'Scen 4'!BF88,'Scen 5'!BF88,'Scen 6'!BF88,'Scen 7'!BF88,'Scen 8'!BF88,'Scen 9'!BF88)-\nCHOOSE($L$2,'Scen 1'!BF88,'Scen 2'!BF88,'Scen 3'!BF88,'Scen 4'!BF88,'Scen 5'!BF88,'Scen 6'!BF88,'Scen 7'!BF88,'Scen 8'!BF88,'Scen 9'!BF88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG88,'Scen 2'!BG88,'Scen 3'!BG88,'Scen 4'!BG88,'Scen 5'!BG88,'Scen 6'!BG88,'Scen 7'!BG88,'Scen 8'!BG88,'Scen 9'!BG88)-\nCHOOSE($L$2,'Scen 1'!BG88,'Scen 2'!BG88,'Scen 3'!BG88,'Scen 4'!BG88,'Scen 5'!BG88,'Scen 6'!BG88,'Scen 7'!BG88,'Scen 8'!BG88,'Scen 9'!BG88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH88,'Scen 2'!BH88,'Scen 3'!BH88,'Scen 4'!BH88,'Scen 5'!BH88,'Scen 6'!BH88,'Scen 7'!BH88,'Scen 8'!BH88,'Scen 9'!BH88)-\nCHOOSE($L$2,'Scen 1'!BH88,'Scen 2'!BH88,'Scen 3'!BH88,'Scen 4'!BH88,'Scen 5'!BH88,'Scen 6'!BH88,'Scen 7'!BH88,'Scen 8'!BH88,'Scen 9'!BH88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI88,'Scen 2'!BI88,'Scen 3'!BI88,'Scen 4'!BI88,'Scen 5'!BI88,'Scen 6'!BI88,'Scen 7'!BI88,'Scen 8'!BI88,'Scen 9'!BI88)-\nCHOOSE($L$2,'Scen 1'!BI88,'Scen 2'!BI88,'Scen 3'!BI88,'Scen 4'!BI88,'Scen 5'!BI88,'Scen 6'!BI88,'Scen 7'!BI88,'Scen 8'!BI88,'Scen 9'!BI88),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ88,'Scen 2'!BJ88,'Scen 3'!BJ88,'Scen 4'!BJ88,'Scen 5'!BJ88,'Scen 6'!BJ88,'Scen 7'!BJ88,'Scen 8'!BJ88,'Scen 9'!BJ88)-\nCHOOSE($L$2,'Scen 1'!BJ88,'Scen 2'!BJ88,'Scen 3'!BJ88,'Scen 4'!BJ88,'Scen 5'!BJ88,'Scen 6'!BJ88,'Scen 7'!BJ88,'Scen 8'!BJ88,'Scen 9'!BJ88),\"\")","v":0}]
[null,null,null,null,"Retained cash balance",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA89,'Scen 2'!AA89,'Scen 3'!AA89,'Scen 4'!AA89,'Scen 5'!AA89,'Scen 6'!AA89,'Scen 7'!AA89,'Scen 8'!AA89,'Scen 9'!AA89)-\nCHOOSE($L$2,'Scen 1'!AA89,'Scen 2'!AA89,'Scen 3'!AA89,'Scen 4'!AA89,'Scen 5'!AA89,'Scen 6'!AA89,'Scen 7'!AA89,'Scen 8'!AA89,'Scen 9'!AA89),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB89,'Scen 2'!AB89,'Scen 3'!AB89,'Scen 4'!AB89,'Scen 5'!AB89,'Scen 6'!AB89,'Scen 7'!AB89,'Scen 8'!AB89,'Scen 9'!AB89)-\nCHOOSE($L$2,'Scen 1'!AB89,'Scen 2'!AB89,'Scen 3'!AB89,'Scen 4'!AB89,'Scen 5'!AB89,'Scen 6'!AB89,'Scen 7'!AB89,'Scen 8'!AB89,'Scen 9'!AB89),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC89,'Scen 2'!AC89,'Scen 3'!AC89,'Scen 4'!AC89,'Scen 5'!AC89,'Scen 6'!AC89,'Scen 7'!AC89,'Scen 8'!AC89,'Scen 9'!AC89)-\nCHOOSE($L$2,'Scen 1'!AC89,'Scen 2'!AC89,'Scen 3'!AC89,'Scen 4'!AC89,'Scen 5'!AC89,'Scen 6'!AC89,'Scen 7'!AC89,'Scen 8'!AC89,'Scen 9'!AC89),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD89,'Scen 2'!AD89,'Scen 3'!AD89,'Scen 4'!AD89,'Scen 5'!AD89,'Scen 6'!AD89,'Scen 7'!AD89,'Scen 8'!AD89,'Scen 9'!AD89)-\nCHOOSE($L$2,'Scen 1'!AD89,'Scen 2'!AD89,'Scen 3'!AD89,'Scen 4'!AD89,'Scen 5'!AD89,'Scen 6'!AD89,'Scen 7'!AD89,'Scen 8'!AD89,'Scen 9'!AD89),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE89,'Scen 2'!AE89,'Scen 3'!AE89,'Scen 4'!AE89,'Scen 5'!AE89,'Scen 6'!AE89,'Scen 7'!AE89,'Scen 8'!AE89,'Scen 9'!AE89)-\nCHOOSE($L$2,'Scen 1'!AE89,'Scen 2'!AE89,'Scen 3'!AE89,'Scen 4'!AE89,'Scen 5'!AE89,'Scen 6'!AE89,'Scen 7'!AE89,'Scen 8'!AE89,'Scen 9'!AE89),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF89,'Scen 2'!AF89,'Scen 3'!AF89,'Scen 4'!AF89,'Scen 5'!AF89,'Scen 6'!AF89,'Scen 7'!AF89,'Scen 8'!AF89,'Scen 9'!AF89)-\nCHOOSE($L$2,'Scen 1'!AF89,'Scen 2'!AF89,'Scen 3'!AF89,'Scen 4'!AF89,'Scen 5'!AF89,'Scen 6'!AF89,'Scen 7'!AF89,'Scen 8'!AF89,'Scen 9'!AF89),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG89,'Scen 2'!AG89,'Scen 3'!AG89,'Scen 4'!AG89,'Scen 5'!AG89,'Scen 6'!AG89,'Scen 7'!AG89,'Scen 8'!AG89,'Scen 9'!AG89)-\nCHOOSE($L$2,'Scen 1'!AG89,'Scen 2'!AG89,'Scen 3'!AG89,'Scen 4'!AG89,'Scen 5'!AG89,'Scen 6'!AG89,'Scen 7'!AG89,'Scen 8'!AG89,'Scen 9'!AG89),\"\")","v":312.33326833318984},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH89,'Scen 2'!AH89,'Scen 3'!AH89,'Scen 4'!AH89,'Scen 5'!AH89,'Scen 6'!AH89,'Scen 7'!AH89,'Scen 8'!AH89,'Scen 9'!AH89)-\nCHOOSE($L$2,'Scen 1'!AH89,'Scen 2'!AH89,'Scen 3'!AH89,'Scen 4'!AH89,'Scen 5'!AH89,'Scen 6'!AH89,'Scen 7'!AH89,'Scen 8'!AH89,'Scen 9'!AH89),\"\")","v":106.35445811155796},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI89,'Scen 2'!AI89,'Scen 3'!AI89,'Scen 4'!AI89,'Scen 5'!AI89,'Scen 6'!AI89,'Scen 7'!AI89,'Scen 8'!AI89,'Scen 9'!AI89)-\nCHOOSE($L$2,'Scen 1'!AI89,'Scen 2'!AI89,'Scen 3'!AI89,'Scen 4'!AI89,'Scen 5'!AI89,'Scen 6'!AI89,'Scen 7'!AI89,'Scen 8'!AI89,'Scen 9'!AI89),\"\")","v":187.5324189981045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ89,'Scen 2'!AJ89,'Scen 3'!AJ89,'Scen 4'!AJ89,'Scen 5'!AJ89,'Scen 6'!AJ89,'Scen 7'!AJ89,'Scen 8'!AJ89,'Scen 9'!AJ89)-\nCHOOSE($L$2,'Scen 1'!AJ89,'Scen 2'!AJ89,'Scen 3'!AJ89,'Scen 4'!AJ89,'Scen 5'!AJ89,'Scen 6'!AJ89,'Scen 7'!AJ89,'Scen 8'!AJ89,'Scen 9'!AJ89),\"\")","v":180.32841029971792},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK89,'Scen 2'!AK89,'Scen 3'!AK89,'Scen 4'!AK89,'Scen 5'!AK89,'Scen 6'!AK89,'Scen 7'!AK89,'Scen 8'!AK89,'Scen 9'!AK89)-\nCHOOSE($L$2,'Scen 1'!AK89,'Scen 2'!AK89,'Scen 3'!AK89,'Scen 4'!AK89,'Scen 5'!AK89,'Scen 6'!AK89,'Scen 7'!AK89,'Scen 8'!AK89,'Scen 9'!AK89),\"\")","v":61.662402924791195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL89,'Scen 2'!AL89,'Scen 3'!AL89,'Scen 4'!AL89,'Scen 5'!AL89,'Scen 6'!AL89,'Scen 7'!AL89,'Scen 8'!AL89,'Scen 9'!AL89)-\nCHOOSE($L$2,'Scen 1'!AL89,'Scen 2'!AL89,'Scen 3'!AL89,'Scen 4'!AL89,'Scen 5'!AL89,'Scen 6'!AL89,'Scen 7'!AL89,'Scen 8'!AL89,'Scen 9'!AL89),\"\")","v":56.386569889113616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM89,'Scen 2'!AM89,'Scen 3'!AM89,'Scen 4'!AM89,'Scen 5'!AM89,'Scen 6'!AM89,'Scen 7'!AM89,'Scen 8'!AM89,'Scen 9'!AM89)-\nCHOOSE($L$2,'Scen 1'!AM89,'Scen 2'!AM89,'Scen 3'!AM89,'Scen 4'!AM89,'Scen 5'!AM89,'Scen 6'!AM89,'Scen 7'!AM89,'Scen 8'!AM89,'Scen 9'!AM89),\"\")","v":-15.850808974422762},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN89,'Scen 2'!AN89,'Scen 3'!AN89,'Scen 4'!AN89,'Scen 5'!AN89,'Scen 6'!AN89,'Scen 7'!AN89,'Scen 8'!AN89,'Scen 9'!AN89)-\nCHOOSE($L$2,'Scen 1'!AN89,'Scen 2'!AN89,'Scen 3'!AN89,'Scen 4'!AN89,'Scen 5'!AN89,'Scen 6'!AN89,'Scen 7'!AN89,'Scen 8'!AN89,'Scen 9'!AN89),\"\")","v":-8.2044586896549845},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO89,'Scen 2'!AO89,'Scen 3'!AO89,'Scen 4'!AO89,'Scen 5'!AO89,'Scen 6'!AO89,'Scen 7'!AO89,'Scen 8'!AO89,'Scen 9'!AO89)-\nCHOOSE($L$2,'Scen 1'!AO89,'Scen 2'!AO89,'Scen 3'!AO89,'Scen 4'!AO89,'Scen 5'!AO89,'Scen 6'!AO89,'Scen 7'!AO89,'Scen 8'!AO89,'Scen 9'!AO89),\"\")","v":-1.0147160256253756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP89,'Scen 2'!AP89,'Scen 3'!AP89,'Scen 4'!AP89,'Scen 5'!AP89,'Scen 6'!AP89,'Scen 7'!AP89,'Scen 8'!AP89,'Scen 9'!AP89)-\nCHOOSE($L$2,'Scen 1'!AP89,'Scen 2'!AP89,'Scen 3'!AP89,'Scen 4'!AP89,'Scen 5'!AP89,'Scen 6'!AP89,'Scen 7'!AP89,'Scen 8'!AP89,'Scen 9'!AP89),\"\")","v":10.296286820280784},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ89,'Scen 2'!AQ89,'Scen 3'!AQ89,'Scen 4'!AQ89,'Scen 5'!AQ89,'Scen 6'!AQ89,'Scen 7'!AQ89,'Scen 8'!AQ89,'Scen 9'!AQ89)-\nCHOOSE($L$2,'Scen 1'!AQ89,'Scen 2'!AQ89,'Scen 3'!AQ89,'Scen 4'!AQ89,'Scen 5'!AQ89,'Scen 6'!AQ89,'Scen 7'!AQ89,'Scen 8'!AQ89,'Scen 9'!AQ89),\"\")","v":15.316987379697366},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR89,'Scen 2'!AR89,'Scen 3'!AR89,'Scen 4'!AR89,'Scen 5'!AR89,'Scen 6'!AR89,'Scen 7'!AR89,'Scen 8'!AR89,'Scen 9'!AR89)-\nCHOOSE($L$2,'Scen 1'!AR89,'Scen 2'!AR89,'Scen 3'!AR89,'Scen 4'!AR89,'Scen 5'!AR89,'Scen 6'!AR89,'Scen 7'!AR89,'Scen 8'!AR89,'Scen 9'!AR89),\"\")","v":46.897582267361486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS89,'Scen 2'!AS89,'Scen 3'!AS89,'Scen 4'!AS89,'Scen 5'!AS89,'Scen 6'!AS89,'Scen 7'!AS89,'Scen 8'!AS89,'Scen 9'!AS89)-\nCHOOSE($L$2,'Scen 1'!AS89,'Scen 2'!AS89,'Scen 3'!AS89,'Scen 4'!AS89,'Scen 5'!AS89,'Scen 6'!AS89,'Scen 7'!AS89,'Scen 8'!AS89,'Scen 9'!AS89),\"\")","v":82.737034956681782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT89,'Scen 2'!AT89,'Scen 3'!AT89,'Scen 4'!AT89,'Scen 5'!AT89,'Scen 6'!AT89,'Scen 7'!AT89,'Scen 8'!AT89,'Scen 9'!AT89)-\nCHOOSE($L$2,'Scen 1'!AT89,'Scen 2'!AT89,'Scen 3'!AT89,'Scen 4'!AT89,'Scen 5'!AT89,'Scen 6'!AT89,'Scen 7'!AT89,'Scen 8'!AT89,'Scen 9'!AT89),\"\")","v":99.683305763628596},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU89,'Scen 2'!AU89,'Scen 3'!AU89,'Scen 4'!AU89,'Scen 5'!AU89,'Scen 6'!AU89,'Scen 7'!AU89,'Scen 8'!AU89,'Scen 9'!AU89)-\nCHOOSE($L$2,'Scen 1'!AU89,'Scen 2'!AU89,'Scen 3'!AU89,'Scen 4'!AU89,'Scen 5'!AU89,'Scen 6'!AU89,'Scen 7'!AU89,'Scen 8'!AU89,'Scen 9'!AU89),\"\")","v":85.708549352142654},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV89,'Scen 2'!AV89,'Scen 3'!AV89,'Scen 4'!AV89,'Scen 5'!AV89,'Scen 6'!AV89,'Scen 7'!AV89,'Scen 8'!AV89,'Scen 9'!AV89)-\nCHOOSE($L$2,'Scen 1'!AV89,'Scen 2'!AV89,'Scen 3'!AV89,'Scen 4'!AV89,'Scen 5'!AV89,'Scen 6'!AV89,'Scen 7'!AV89,'Scen 8'!AV89,'Scen 9'!AV89),\"\")","v":99.429798078009753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW89,'Scen 2'!AW89,'Scen 3'!AW89,'Scen 4'!AW89,'Scen 5'!AW89,'Scen 6'!AW89,'Scen 7'!AW89,'Scen 8'!AW89,'Scen 9'!AW89)-\nCHOOSE($L$2,'Scen 1'!AW89,'Scen 2'!AW89,'Scen 3'!AW89,'Scen 4'!AW89,'Scen 5'!AW89,'Scen 6'!AW89,'Scen 7'!AW89,'Scen 8'!AW89,'Scen 9'!AW89),\"\")","v":135.08452715156363},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX89,'Scen 2'!AX89,'Scen 3'!AX89,'Scen 4'!AX89,'Scen 5'!AX89,'Scen 6'!AX89,'Scen 7'!AX89,'Scen 8'!AX89,'Scen 9'!AX89)-\nCHOOSE($L$2,'Scen 1'!AX89,'Scen 2'!AX89,'Scen 3'!AX89,'Scen 4'!AX89,'Scen 5'!AX89,'Scen 6'!AX89,'Scen 7'!AX89,'Scen 8'!AX89,'Scen 9'!AX89),\"\")","v":241.548667500394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY89,'Scen 2'!AY89,'Scen 3'!AY89,'Scen 4'!AY89,'Scen 5'!AY89,'Scen 6'!AY89,'Scen 7'!AY89,'Scen 8'!AY89,'Scen 9'!AY89)-\nCHOOSE($L$2,'Scen 1'!AY89,'Scen 2'!AY89,'Scen 3'!AY89,'Scen 4'!AY89,'Scen 5'!AY89,'Scen 6'!AY89,'Scen 7'!AY89,'Scen 8'!AY89,'Scen 9'!AY89),\"\")","v":339.31691308813697},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ89,'Scen 2'!AZ89,'Scen 3'!AZ89,'Scen 4'!AZ89,'Scen 5'!AZ89,'Scen 6'!AZ89,'Scen 7'!AZ89,'Scen 8'!AZ89,'Scen 9'!AZ89)-\nCHOOSE($L$2,'Scen 1'!AZ89,'Scen 2'!AZ89,'Scen 3'!AZ89,'Scen 4'!AZ89,'Scen 5'!AZ89,'Scen 6'!AZ89,'Scen 7'!AZ89,'Scen 8'!AZ89,'Scen 9'!AZ89),\"\")","v":353.9538135120838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA89,'Scen 2'!BA89,'Scen 3'!BA89,'Scen 4'!BA89,'Scen 5'!BA89,'Scen 6'!BA89,'Scen 7'!BA89,'Scen 8'!BA89,'Scen 9'!BA89)-\nCHOOSE($L$2,'Scen 1'!BA89,'Scen 2'!BA89,'Scen 3'!BA89,'Scen 4'!BA89,'Scen 5'!BA89,'Scen 6'!BA89,'Scen 7'!BA89,'Scen 8'!BA89,'Scen 9'!BA89),\"\")","v":470.52357888998904},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB89,'Scen 2'!BB89,'Scen 3'!BB89,'Scen 4'!BB89,'Scen 5'!BB89,'Scen 6'!BB89,'Scen 7'!BB89,'Scen 8'!BB89,'Scen 9'!BB89)-\nCHOOSE($L$2,'Scen 1'!BB89,'Scen 2'!BB89,'Scen 3'!BB89,'Scen 4'!BB89,'Scen 5'!BB89,'Scen 6'!BB89,'Scen 7'!BB89,'Scen 8'!BB89,'Scen 9'!BB89),\"\")","v":504.77639891462877},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC89,'Scen 2'!BC89,'Scen 3'!BC89,'Scen 4'!BC89,'Scen 5'!BC89,'Scen 6'!BC89,'Scen 7'!BC89,'Scen 8'!BC89,'Scen 9'!BC89)-\nCHOOSE($L$2,'Scen 1'!BC89,'Scen 2'!BC89,'Scen 3'!BC89,'Scen 4'!BC89,'Scen 5'!BC89,'Scen 6'!BC89,'Scen 7'!BC89,'Scen 8'!BC89,'Scen 9'!BC89),\"\")","v":371.89488746361712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD89,'Scen 2'!BD89,'Scen 3'!BD89,'Scen 4'!BD89,'Scen 5'!BD89,'Scen 6'!BD89,'Scen 7'!BD89,'Scen 8'!BD89,'Scen 9'!BD89)-\nCHOOSE($L$2,'Scen 1'!BD89,'Scen 2'!BD89,'Scen 3'!BD89,'Scen 4'!BD89,'Scen 5'!BD89,'Scen 6'!BD89,'Scen 7'!BD89,'Scen 8'!BD89,'Scen 9'!BD89),\"\")","v":418.85134246995221},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE89,'Scen 2'!BE89,'Scen 3'!BE89,'Scen 4'!BE89,'Scen 5'!BE89,'Scen 6'!BE89,'Scen 7'!BE89,'Scen 8'!BE89,'Scen 9'!BE89)-\nCHOOSE($L$2,'Scen 1'!BE89,'Scen 2'!BE89,'Scen 3'!BE89,'Scen 4'!BE89,'Scen 5'!BE89,'Scen 6'!BE89,'Scen 7'!BE89,'Scen 8'!BE89,'Scen 9'!BE89),\"\")","v":235.49259388856035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF89,'Scen 2'!BF89,'Scen 3'!BF89,'Scen 4'!BF89,'Scen 5'!BF89,'Scen 6'!BF89,'Scen 7'!BF89,'Scen 8'!BF89,'Scen 9'!BF89)-\nCHOOSE($L$2,'Scen 1'!BF89,'Scen 2'!BF89,'Scen 3'!BF89,'Scen 4'!BF89,'Scen 5'!BF89,'Scen 6'!BF89,'Scen 7'!BF89,'Scen 8'!BF89,'Scen 9'!BF89),\"\")","v":130.73473104249842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG89,'Scen 2'!BG89,'Scen 3'!BG89,'Scen 4'!BG89,'Scen 5'!BG89,'Scen 6'!BG89,'Scen 7'!BG89,'Scen 8'!BG89,'Scen 9'!BG89)-\nCHOOSE($L$2,'Scen 1'!BG89,'Scen 2'!BG89,'Scen 3'!BG89,'Scen 4'!BG89,'Scen 5'!BG89,'Scen 6'!BG89,'Scen 7'!BG89,'Scen 8'!BG89,'Scen 9'!BG89),\"\")","v":177.02998811635052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH89,'Scen 2'!BH89,'Scen 3'!BH89,'Scen 4'!BH89,'Scen 5'!BH89,'Scen 6'!BH89,'Scen 7'!BH89,'Scen 8'!BH89,'Scen 9'!BH89)-\nCHOOSE($L$2,'Scen 1'!BH89,'Scen 2'!BH89,'Scen 3'!BH89,'Scen 4'!BH89,'Scen 5'!BH89,'Scen 6'!BH89,'Scen 7'!BH89,'Scen 8'!BH89,'Scen 9'!BH89),\"\")","v":182.92334290630242},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI89,'Scen 2'!BI89,'Scen 3'!BI89,'Scen 4'!BI89,'Scen 5'!BI89,'Scen 6'!BI89,'Scen 7'!BI89,'Scen 8'!BI89,'Scen 9'!BI89)-\nCHOOSE($L$2,'Scen 1'!BI89,'Scen 2'!BI89,'Scen 3'!BI89,'Scen 4'!BI89,'Scen 5'!BI89,'Scen 6'!BI89,'Scen 7'!BI89,'Scen 8'!BI89,'Scen 9'!BI89),\"\")","v":192.93035697502683},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ89,'Scen 2'!BJ89,'Scen 3'!BJ89,'Scen 4'!BJ89,'Scen 5'!BJ89,'Scen 6'!BJ89,'Scen 7'!BJ89,'Scen 8'!BJ89,'Scen 9'!BJ89)-\nCHOOSE($L$2,'Scen 1'!BJ89,'Scen 2'!BJ89,'Scen 3'!BJ89,'Scen 4'!BJ89,'Scen 5'!BJ89,'Scen 6'!BJ89,'Scen 7'!BJ89,'Scen 8'!BJ89,'Scen 9'!BJ89),\"\")","v":117.62598164319979}]
[null,null,null,null,"Total assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA90,'Scen 2'!AA90,'Scen 3'!AA90,'Scen 4'!AA90,'Scen 5'!AA90,'Scen 6'!AA90,'Scen 7'!AA90,'Scen 8'!AA90,'Scen 9'!AA90)-\nCHOOSE($L$2,'Scen 1'!AA90,'Scen 2'!AA90,'Scen 3'!AA90,'Scen 4'!AA90,'Scen 5'!AA90,'Scen 6'!AA90,'Scen 7'!AA90,'Scen 8'!AA90,'Scen 9'!AA90),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB90,'Scen 2'!AB90,'Scen 3'!AB90,'Scen 4'!AB90,'Scen 5'!AB90,'Scen 6'!AB90,'Scen 7'!AB90,'Scen 8'!AB90,'Scen 9'!AB90)-\nCHOOSE($L$2,'Scen 1'!AB90,'Scen 2'!AB90,'Scen 3'!AB90,'Scen 4'!AB90,'Scen 5'!AB90,'Scen 6'!AB90,'Scen 7'!AB90,'Scen 8'!AB90,'Scen 9'!AB90),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC90,'Scen 2'!AC90,'Scen 3'!AC90,'Scen 4'!AC90,'Scen 5'!AC90,'Scen 6'!AC90,'Scen 7'!AC90,'Scen 8'!AC90,'Scen 9'!AC90)-\nCHOOSE($L$2,'Scen 1'!AC90,'Scen 2'!AC90,'Scen 3'!AC90,'Scen 4'!AC90,'Scen 5'!AC90,'Scen 6'!AC90,'Scen 7'!AC90,'Scen 8'!AC90,'Scen 9'!AC90),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD90,'Scen 2'!AD90,'Scen 3'!AD90,'Scen 4'!AD90,'Scen 5'!AD90,'Scen 6'!AD90,'Scen 7'!AD90,'Scen 8'!AD90,'Scen 9'!AD90)-\nCHOOSE($L$2,'Scen 1'!AD90,'Scen 2'!AD90,'Scen 3'!AD90,'Scen 4'!AD90,'Scen 5'!AD90,'Scen 6'!AD90,'Scen 7'!AD90,'Scen 8'!AD90,'Scen 9'!AD90),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE90,'Scen 2'!AE90,'Scen 3'!AE90,'Scen 4'!AE90,'Scen 5'!AE90,'Scen 6'!AE90,'Scen 7'!AE90,'Scen 8'!AE90,'Scen 9'!AE90)-\nCHOOSE($L$2,'Scen 1'!AE90,'Scen 2'!AE90,'Scen 3'!AE90,'Scen 4'!AE90,'Scen 5'!AE90,'Scen 6'!AE90,'Scen 7'!AE90,'Scen 8'!AE90,'Scen 9'!AE90),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF90,'Scen 2'!AF90,'Scen 3'!AF90,'Scen 4'!AF90,'Scen 5'!AF90,'Scen 6'!AF90,'Scen 7'!AF90,'Scen 8'!AF90,'Scen 9'!AF90)-\nCHOOSE($L$2,'Scen 1'!AF90,'Scen 2'!AF90,'Scen 3'!AF90,'Scen 4'!AF90,'Scen 5'!AF90,'Scen 6'!AF90,'Scen 7'!AF90,'Scen 8'!AF90,'Scen 9'!AF90),\"\")","v":129.14178721356075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG90,'Scen 2'!AG90,'Scen 3'!AG90,'Scen 4'!AG90,'Scen 5'!AG90,'Scen 6'!AG90,'Scen 7'!AG90,'Scen 8'!AG90,'Scen 9'!AG90)-\nCHOOSE($L$2,'Scen 1'!AG90,'Scen 2'!AG90,'Scen 3'!AG90,'Scen 4'!AG90,'Scen 5'!AG90,'Scen 6'!AG90,'Scen 7'!AG90,'Scen 8'!AG90,'Scen 9'!AG90),\"\")","v":316.77555599226253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH90,'Scen 2'!AH90,'Scen 3'!AH90,'Scen 4'!AH90,'Scen 5'!AH90,'Scen 6'!AH90,'Scen 7'!AH90,'Scen 8'!AH90,'Scen 9'!AH90)-\nCHOOSE($L$2,'Scen 1'!AH90,'Scen 2'!AH90,'Scen 3'!AH90,'Scen 4'!AH90,'Scen 5'!AH90,'Scen 6'!AH90,'Scen 7'!AH90,'Scen 8'!AH90,'Scen 9'!AH90),\"\")","v":225.8041844216059},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI90,'Scen 2'!AI90,'Scen 3'!AI90,'Scen 4'!AI90,'Scen 5'!AI90,'Scen 6'!AI90,'Scen 7'!AI90,'Scen 8'!AI90,'Scen 9'!AI90)-\nCHOOSE($L$2,'Scen 1'!AI90,'Scen 2'!AI90,'Scen 3'!AI90,'Scen 4'!AI90,'Scen 5'!AI90,'Scen 6'!AI90,'Scen 7'!AI90,'Scen 8'!AI90,'Scen 9'!AI90),\"\")","v":495.23915529528676},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ90,'Scen 2'!AJ90,'Scen 3'!AJ90,'Scen 4'!AJ90,'Scen 5'!AJ90,'Scen 6'!AJ90,'Scen 7'!AJ90,'Scen 8'!AJ90,'Scen 9'!AJ90)-\nCHOOSE($L$2,'Scen 1'!AJ90,'Scen 2'!AJ90,'Scen 3'!AJ90,'Scen 4'!AJ90,'Scen 5'!AJ90,'Scen 6'!AJ90,'Scen 7'!AJ90,'Scen 8'!AJ90,'Scen 9'!AJ90),\"\")","v":713.89144072114141},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK90,'Scen 2'!AK90,'Scen 3'!AK90,'Scen 4'!AK90,'Scen 5'!AK90,'Scen 6'!AK90,'Scen 7'!AK90,'Scen 8'!AK90,'Scen 9'!AK90)-\nCHOOSE($L$2,'Scen 1'!AK90,'Scen 2'!AK90,'Scen 3'!AK90,'Scen 4'!AK90,'Scen 5'!AK90,'Scen 6'!AK90,'Scen 7'!AK90,'Scen 8'!AK90,'Scen 9'!AK90),\"\")","v":852.63819925967255},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL90,'Scen 2'!AL90,'Scen 3'!AL90,'Scen 4'!AL90,'Scen 5'!AL90,'Scen 6'!AL90,'Scen 7'!AL90,'Scen 8'!AL90,'Scen 9'!AL90)-\nCHOOSE($L$2,'Scen 1'!AL90,'Scen 2'!AL90,'Scen 3'!AL90,'Scen 4'!AL90,'Scen 5'!AL90,'Scen 6'!AL90,'Scen 7'!AL90,'Scen 8'!AL90,'Scen 9'!AL90),\"\")","v":888.46700319521551},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM90,'Scen 2'!AM90,'Scen 3'!AM90,'Scen 4'!AM90,'Scen 5'!AM90,'Scen 6'!AM90,'Scen 7'!AM90,'Scen 8'!AM90,'Scen 9'!AM90)-\nCHOOSE($L$2,'Scen 1'!AM90,'Scen 2'!AM90,'Scen 3'!AM90,'Scen 4'!AM90,'Scen 5'!AM90,'Scen 6'!AM90,'Scen 7'!AM90,'Scen 8'!AM90,'Scen 9'!AM90),\"\")","v":865.68789982852468},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN90,'Scen 2'!AN90,'Scen 3'!AN90,'Scen 4'!AN90,'Scen 5'!AN90,'Scen 6'!AN90,'Scen 7'!AN90,'Scen 8'!AN90,'Scen 9'!AN90)-\nCHOOSE($L$2,'Scen 1'!AN90,'Scen 2'!AN90,'Scen 3'!AN90,'Scen 4'!AN90,'Scen 5'!AN90,'Scen 6'!AN90,'Scen 7'!AN90,'Scen 8'!AN90,'Scen 9'!AN90),\"\")","v":922.80191276581172},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO90,'Scen 2'!AO90,'Scen 3'!AO90,'Scen 4'!AO90,'Scen 5'!AO90,'Scen 6'!AO90,'Scen 7'!AO90,'Scen 8'!AO90,'Scen 9'!AO90)-\nCHOOSE($L$2,'Scen 1'!AO90,'Scen 2'!AO90,'Scen 3'!AO90,'Scen 4'!AO90,'Scen 5'!AO90,'Scen 6'!AO90,'Scen 7'!AO90,'Scen 8'!AO90,'Scen 9'!AO90),\"\")","v":980.14025195470458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP90,'Scen 2'!AP90,'Scen 3'!AP90,'Scen 4'!AP90,'Scen 5'!AP90,'Scen 6'!AP90,'Scen 7'!AP90,'Scen 8'!AP90,'Scen 9'!AP90)-\nCHOOSE($L$2,'Scen 1'!AP90,'Scen 2'!AP90,'Scen 3'!AP90,'Scen 4'!AP90,'Scen 5'!AP90,'Scen 6'!AP90,'Scen 7'!AP90,'Scen 8'!AP90,'Scen 9'!AP90),\"\")","v":1023.1216946581917},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ90,'Scen 2'!AQ90,'Scen 3'!AQ90,'Scen 4'!AQ90,'Scen 5'!AQ90,'Scen 6'!AQ90,'Scen 7'!AQ90,'Scen 8'!AQ90,'Scen 9'!AQ90)-\nCHOOSE($L$2,'Scen 1'!AQ90,'Scen 2'!AQ90,'Scen 3'!AQ90,'Scen 4'!AQ90,'Scen 5'!AQ90,'Scen 6'!AQ90,'Scen 7'!AQ90,'Scen 8'!AQ90,'Scen 9'!AQ90),\"\")","v":1066.6142776227971},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR90,'Scen 2'!AR90,'Scen 3'!AR90,'Scen 4'!AR90,'Scen 5'!AR90,'Scen 6'!AR90,'Scen 7'!AR90,'Scen 8'!AR90,'Scen 9'!AR90)-\nCHOOSE($L$2,'Scen 1'!AR90,'Scen 2'!AR90,'Scen 3'!AR90,'Scen 4'!AR90,'Scen 5'!AR90,'Scen 6'!AR90,'Scen 7'!AR90,'Scen 8'!AR90,'Scen 9'!AR90),\"\")","v":1111.8542496487389},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS90,'Scen 2'!AS90,'Scen 3'!AS90,'Scen 4'!AS90,'Scen 5'!AS90,'Scen 6'!AS90,'Scen 7'!AS90,'Scen 8'!AS90,'Scen 9'!AS90)-\nCHOOSE($L$2,'Scen 1'!AS90,'Scen 2'!AS90,'Scen 3'!AS90,'Scen 4'!AS90,'Scen 5'!AS90,'Scen 6'!AS90,'Scen 7'!AS90,'Scen 8'!AS90,'Scen 9'!AS90),\"\")","v":1185.9249165860383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT90,'Scen 2'!AT90,'Scen 3'!AT90,'Scen 4'!AT90,'Scen 5'!AT90,'Scen 6'!AT90,'Scen 7'!AT90,'Scen 8'!AT90,'Scen 9'!AT90)-\nCHOOSE($L$2,'Scen 1'!AT90,'Scen 2'!AT90,'Scen 3'!AT90,'Scen 4'!AT90,'Scen 5'!AT90,'Scen 6'!AT90,'Scen 7'!AT90,'Scen 8'!AT90,'Scen 9'!AT90),\"\")","v":1269.0320392449976},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU90,'Scen 2'!AU90,'Scen 3'!AU90,'Scen 4'!AU90,'Scen 5'!AU90,'Scen 6'!AU90,'Scen 7'!AU90,'Scen 8'!AU90,'Scen 9'!AU90)-\nCHOOSE($L$2,'Scen 1'!AU90,'Scen 2'!AU90,'Scen 3'!AU90,'Scen 4'!AU90,'Scen 5'!AU90,'Scen 6'!AU90,'Scen 7'!AU90,'Scen 8'!AU90,'Scen 9'!AU90),\"\")","v":1352.6651370213549},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV90,'Scen 2'!AV90,'Scen 3'!AV90,'Scen 4'!AV90,'Scen 5'!AV90,'Scen 6'!AV90,'Scen 7'!AV90,'Scen 8'!AV90,'Scen 9'!AV90)-\nCHOOSE($L$2,'Scen 1'!AV90,'Scen 2'!AV90,'Scen 3'!AV90,'Scen 4'!AV90,'Scen 5'!AV90,'Scen 6'!AV90,'Scen 7'!AV90,'Scen 8'!AV90,'Scen 9'!AV90),\"\")","v":1405.1238773691184},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW90,'Scen 2'!AW90,'Scen 3'!AW90,'Scen 4'!AW90,'Scen 5'!AW90,'Scen 6'!AW90,'Scen 7'!AW90,'Scen 8'!AW90,'Scen 9'!AW90)-\nCHOOSE($L$2,'Scen 1'!AW90,'Scen 2'!AW90,'Scen 3'!AW90,'Scen 4'!AW90,'Scen 5'!AW90,'Scen 6'!AW90,'Scen 7'!AW90,'Scen 8'!AW90,'Scen 9'!AW90),\"\")","v":1480.4860018138716},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX90,'Scen 2'!AX90,'Scen 3'!AX90,'Scen 4'!AX90,'Scen 5'!AX90,'Scen 6'!AX90,'Scen 7'!AX90,'Scen 8'!AX90,'Scen 9'!AX90)-\nCHOOSE($L$2,'Scen 1'!AX90,'Scen 2'!AX90,'Scen 3'!AX90,'Scen 4'!AX90,'Scen 5'!AX90,'Scen 6'!AX90,'Scen 7'!AX90,'Scen 8'!AX90,'Scen 9'!AX90),\"\")","v":1627.8063526154474},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY90,'Scen 2'!AY90,'Scen 3'!AY90,'Scen 4'!AY90,'Scen 5'!AY90,'Scen 6'!AY90,'Scen 7'!AY90,'Scen 8'!AY90,'Scen 9'!AY90)-\nCHOOSE($L$2,'Scen 1'!AY90,'Scen 2'!AY90,'Scen 3'!AY90,'Scen 4'!AY90,'Scen 5'!AY90,'Scen 6'!AY90,'Scen 7'!AY90,'Scen 8'!AY90,'Scen 9'!AY90),\"\")","v":1767.6302288458719},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ90,'Scen 2'!AZ90,'Scen 3'!AZ90,'Scen 4'!AZ90,'Scen 5'!AZ90,'Scen 6'!AZ90,'Scen 7'!AZ90,'Scen 8'!AZ90,'Scen 9'!AZ90)-\nCHOOSE($L$2,'Scen 1'!AZ90,'Scen 2'!AZ90,'Scen 3'!AZ90,'Scen 4'!AZ90,'Scen 5'!AZ90,'Scen 6'!AZ90,'Scen 7'!AZ90,'Scen 8'!AZ90,'Scen 9'!AZ90),\"\")","v":1825.5608780460243},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA90,'Scen 2'!BA90,'Scen 3'!BA90,'Scen 4'!BA90,'Scen 5'!BA90,'Scen 6'!BA90,'Scen 7'!BA90,'Scen 8'!BA90,'Scen 9'!BA90)-\nCHOOSE($L$2,'Scen 1'!BA90,'Scen 2'!BA90,'Scen 3'!BA90,'Scen 4'!BA90,'Scen 5'!BA90,'Scen 6'!BA90,'Scen 7'!BA90,'Scen 8'!BA90,'Scen 9'!BA90),\"\")","v":1986.7009716201137},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB90,'Scen 2'!BB90,'Scen 3'!BB90,'Scen 4'!BB90,'Scen 5'!BB90,'Scen 6'!BB90,'Scen 7'!BB90,'Scen 8'!BB90,'Scen 9'!BB90)-\nCHOOSE($L$2,'Scen 1'!BB90,'Scen 2'!BB90,'Scen 3'!BB90,'Scen 4'!BB90,'Scen 5'!BB90,'Scen 6'!BB90,'Scen 7'!BB90,'Scen 8'!BB90,'Scen 9'!BB90),\"\")","v":2066.8401223160035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC90,'Scen 2'!BC90,'Scen 3'!BC90,'Scen 4'!BC90,'Scen 5'!BC90,'Scen 6'!BC90,'Scen 7'!BC90,'Scen 8'!BC90,'Scen 9'!BC90)-\nCHOOSE($L$2,'Scen 1'!BC90,'Scen 2'!BC90,'Scen 3'!BC90,'Scen 4'!BC90,'Scen 5'!BC90,'Scen 6'!BC90,'Scen 7'!BC90,'Scen 8'!BC90,'Scen 9'!BC90),\"\")","v":1981.2014808561253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD90,'Scen 2'!BD90,'Scen 3'!BD90,'Scen 4'!BD90,'Scen 5'!BD90,'Scen 6'!BD90,'Scen 7'!BD90,'Scen 8'!BD90,'Scen 9'!BD90)-\nCHOOSE($L$2,'Scen 1'!BD90,'Scen 2'!BD90,'Scen 3'!BD90,'Scen 4'!BD90,'Scen 5'!BD90,'Scen 6'!BD90,'Scen 7'!BD90,'Scen 8'!BD90,'Scen 9'!BD90),\"\")","v":2076.7990440233043},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE90,'Scen 2'!BE90,'Scen 3'!BE90,'Scen 4'!BE90,'Scen 5'!BE90,'Scen 6'!BE90,'Scen 7'!BE90,'Scen 8'!BE90,'Scen 9'!BE90)-\nCHOOSE($L$2,'Scen 1'!BE90,'Scen 2'!BE90,'Scen 3'!BE90,'Scen 4'!BE90,'Scen 5'!BE90,'Scen 6'!BE90,'Scen 7'!BE90,'Scen 8'!BE90,'Scen 9'!BE90),\"\")","v":1943.5225413280677},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF90,'Scen 2'!BF90,'Scen 3'!BF90,'Scen 4'!BF90,'Scen 5'!BF90,'Scen 6'!BF90,'Scen 7'!BF90,'Scen 8'!BF90,'Scen 9'!BF90)-\nCHOOSE($L$2,'Scen 1'!BF90,'Scen 2'!BF90,'Scen 3'!BF90,'Scen 4'!BF90,'Scen 5'!BF90,'Scen 6'!BF90,'Scen 7'!BF90,'Scen 8'!BF90,'Scen 9'!BF90),\"\")","v":1890.3322010026095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG90,'Scen 2'!BG90,'Scen 3'!BG90,'Scen 4'!BG90,'Scen 5'!BG90,'Scen 6'!BG90,'Scen 7'!BG90,'Scen 8'!BG90,'Scen 9'!BG90)-\nCHOOSE($L$2,'Scen 1'!BG90,'Scen 2'!BG90,'Scen 3'!BG90,'Scen 4'!BG90,'Scen 5'!BG90,'Scen 6'!BG90,'Scen 7'!BG90,'Scen 8'!BG90,'Scen 9'!BG90),\"\")","v":1989.7256750678025},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH90,'Scen 2'!BH90,'Scen 3'!BH90,'Scen 4'!BH90,'Scen 5'!BH90,'Scen 6'!BH90,'Scen 7'!BH90,'Scen 8'!BH90,'Scen 9'!BH90)-\nCHOOSE($L$2,'Scen 1'!BH90,'Scen 2'!BH90,'Scen 3'!BH90,'Scen 4'!BH90,'Scen 5'!BH90,'Scen 6'!BH90,'Scen 7'!BH90,'Scen 8'!BH90,'Scen 9'!BH90),\"\")","v":2050.2946787142064},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI90,'Scen 2'!BI90,'Scen 3'!BI90,'Scen 4'!BI90,'Scen 5'!BI90,'Scen 6'!BI90,'Scen 7'!BI90,'Scen 8'!BI90,'Scen 9'!BI90)-\nCHOOSE($L$2,'Scen 1'!BI90,'Scen 2'!BI90,'Scen 3'!BI90,'Scen 4'!BI90,'Scen 5'!BI90,'Scen 6'!BI90,'Scen 7'!BI90,'Scen 8'!BI90,'Scen 9'!BI90),\"\")","v":2116.6028721926778},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ90,'Scen 2'!BJ90,'Scen 3'!BJ90,'Scen 4'!BJ90,'Scen 5'!BJ90,'Scen 6'!BJ90,'Scen 7'!BJ90,'Scen 8'!BJ90,'Scen 9'!BJ90)-\nCHOOSE($L$2,'Scen 1'!BJ90,'Scen 2'!BJ90,'Scen 3'!BJ90,'Scen 4'!BJ90,'Scen 5'!BJ90,'Scen 6'!BJ90,'Scen 7'!BJ90,'Scen 8'!BJ90,'Scen 9'!BJ90),\"\")","v":2099.2747096861058}]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA93,'Scen 2'!AA93,'Scen 3'!AA93,'Scen 4'!AA93,'Scen 5'!AA93,'Scen 6'!AA93,'Scen 7'!AA93,'Scen 8'!AA93,'Scen 9'!AA93)-\nCHOOSE($L$2,'Scen 1'!AA93,'Scen 2'!AA93,'Scen 3'!AA93,'Scen 4'!AA93,'Scen 5'!AA93,'Scen 6'!AA93,'Scen 7'!AA93,'Scen 8'!AA93,'Scen 9'!AA93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB93,'Scen 2'!AB93,'Scen 3'!AB93,'Scen 4'!AB93,'Scen 5'!AB93,'Scen 6'!AB93,'Scen 7'!AB93,'Scen 8'!AB93,'Scen 9'!AB93)-\nCHOOSE($L$2,'Scen 1'!AB93,'Scen 2'!AB93,'Scen 3'!AB93,'Scen 4'!AB93,'Scen 5'!AB93,'Scen 6'!AB93,'Scen 7'!AB93,'Scen 8'!AB93,'Scen 9'!AB93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC93,'Scen 2'!AC93,'Scen 3'!AC93,'Scen 4'!AC93,'Scen 5'!AC93,'Scen 6'!AC93,'Scen 7'!AC93,'Scen 8'!AC93,'Scen 9'!AC93)-\nCHOOSE($L$2,'Scen 1'!AC93,'Scen 2'!AC93,'Scen 3'!AC93,'Scen 4'!AC93,'Scen 5'!AC93,'Scen 6'!AC93,'Scen 7'!AC93,'Scen 8'!AC93,'Scen 9'!AC93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD93,'Scen 2'!AD93,'Scen 3'!AD93,'Scen 4'!AD93,'Scen 5'!AD93,'Scen 6'!AD93,'Scen 7'!AD93,'Scen 8'!AD93,'Scen 9'!AD93)-\nCHOOSE($L$2,'Scen 1'!AD93,'Scen 2'!AD93,'Scen 3'!AD93,'Scen 4'!AD93,'Scen 5'!AD93,'Scen 6'!AD93,'Scen 7'!AD93,'Scen 8'!AD93,'Scen 9'!AD93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE93,'Scen 2'!AE93,'Scen 3'!AE93,'Scen 4'!AE93,'Scen 5'!AE93,'Scen 6'!AE93,'Scen 7'!AE93,'Scen 8'!AE93,'Scen 9'!AE93)-\nCHOOSE($L$2,'Scen 1'!AE93,'Scen 2'!AE93,'Scen 3'!AE93,'Scen 4'!AE93,'Scen 5'!AE93,'Scen 6'!AE93,'Scen 7'!AE93,'Scen 8'!AE93,'Scen 9'!AE93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF93,'Scen 2'!AF93,'Scen 3'!AF93,'Scen 4'!AF93,'Scen 5'!AF93,'Scen 6'!AF93,'Scen 7'!AF93,'Scen 8'!AF93,'Scen 9'!AF93)-\nCHOOSE($L$2,'Scen 1'!AF93,'Scen 2'!AF93,'Scen 3'!AF93,'Scen 4'!AF93,'Scen 5'!AF93,'Scen 6'!AF93,'Scen 7'!AF93,'Scen 8'!AF93,'Scen 9'!AF93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG93,'Scen 2'!AG93,'Scen 3'!AG93,'Scen 4'!AG93,'Scen 5'!AG93,'Scen 6'!AG93,'Scen 7'!AG93,'Scen 8'!AG93,'Scen 9'!AG93)-\nCHOOSE($L$2,'Scen 1'!AG93,'Scen 2'!AG93,'Scen 3'!AG93,'Scen 4'!AG93,'Scen 5'!AG93,'Scen 6'!AG93,'Scen 7'!AG93,'Scen 8'!AG93,'Scen 9'!AG93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH93,'Scen 2'!AH93,'Scen 3'!AH93,'Scen 4'!AH93,'Scen 5'!AH93,'Scen 6'!AH93,'Scen 7'!AH93,'Scen 8'!AH93,'Scen 9'!AH93)-\nCHOOSE($L$2,'Scen 1'!AH93,'Scen 2'!AH93,'Scen 3'!AH93,'Scen 4'!AH93,'Scen 5'!AH93,'Scen 6'!AH93,'Scen 7'!AH93,'Scen 8'!AH93,'Scen 9'!AH93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI93,'Scen 2'!AI93,'Scen 3'!AI93,'Scen 4'!AI93,'Scen 5'!AI93,'Scen 6'!AI93,'Scen 7'!AI93,'Scen 8'!AI93,'Scen 9'!AI93)-\nCHOOSE($L$2,'Scen 1'!AI93,'Scen 2'!AI93,'Scen 3'!AI93,'Scen 4'!AI93,'Scen 5'!AI93,'Scen 6'!AI93,'Scen 7'!AI93,'Scen 8'!AI93,'Scen 9'!AI93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ93,'Scen 2'!AJ93,'Scen 3'!AJ93,'Scen 4'!AJ93,'Scen 5'!AJ93,'Scen 6'!AJ93,'Scen 7'!AJ93,'Scen 8'!AJ93,'Scen 9'!AJ93)-\nCHOOSE($L$2,'Scen 1'!AJ93,'Scen 2'!AJ93,'Scen 3'!AJ93,'Scen 4'!AJ93,'Scen 5'!AJ93,'Scen 6'!AJ93,'Scen 7'!AJ93,'Scen 8'!AJ93,'Scen 9'!AJ93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK93,'Scen 2'!AK93,'Scen 3'!AK93,'Scen 4'!AK93,'Scen 5'!AK93,'Scen 6'!AK93,'Scen 7'!AK93,'Scen 8'!AK93,'Scen 9'!AK93)-\nCHOOSE($L$2,'Scen 1'!AK93,'Scen 2'!AK93,'Scen 3'!AK93,'Scen 4'!AK93,'Scen 5'!AK93,'Scen 6'!AK93,'Scen 7'!AK93,'Scen 8'!AK93,'Scen 9'!AK93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL93,'Scen 2'!AL93,'Scen 3'!AL93,'Scen 4'!AL93,'Scen 5'!AL93,'Scen 6'!AL93,'Scen 7'!AL93,'Scen 8'!AL93,'Scen 9'!AL93)-\nCHOOSE($L$2,'Scen 1'!AL93,'Scen 2'!AL93,'Scen 3'!AL93,'Scen 4'!AL93,'Scen 5'!AL93,'Scen 6'!AL93,'Scen 7'!AL93,'Scen 8'!AL93,'Scen 9'!AL93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM93,'Scen 2'!AM93,'Scen 3'!AM93,'Scen 4'!AM93,'Scen 5'!AM93,'Scen 6'!AM93,'Scen 7'!AM93,'Scen 8'!AM93,'Scen 9'!AM93)-\nCHOOSE($L$2,'Scen 1'!AM93,'Scen 2'!AM93,'Scen 3'!AM93,'Scen 4'!AM93,'Scen 5'!AM93,'Scen 6'!AM93,'Scen 7'!AM93,'Scen 8'!AM93,'Scen 9'!AM93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN93,'Scen 2'!AN93,'Scen 3'!AN93,'Scen 4'!AN93,'Scen 5'!AN93,'Scen 6'!AN93,'Scen 7'!AN93,'Scen 8'!AN93,'Scen 9'!AN93)-\nCHOOSE($L$2,'Scen 1'!AN93,'Scen 2'!AN93,'Scen 3'!AN93,'Scen 4'!AN93,'Scen 5'!AN93,'Scen 6'!AN93,'Scen 7'!AN93,'Scen 8'!AN93,'Scen 9'!AN93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO93,'Scen 2'!AO93,'Scen 3'!AO93,'Scen 4'!AO93,'Scen 5'!AO93,'Scen 6'!AO93,'Scen 7'!AO93,'Scen 8'!AO93,'Scen 9'!AO93)-\nCHOOSE($L$2,'Scen 1'!AO93,'Scen 2'!AO93,'Scen 3'!AO93,'Scen 4'!AO93,'Scen 5'!AO93,'Scen 6'!AO93,'Scen 7'!AO93,'Scen 8'!AO93,'Scen 9'!AO93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP93,'Scen 2'!AP93,'Scen 3'!AP93,'Scen 4'!AP93,'Scen 5'!AP93,'Scen 6'!AP93,'Scen 7'!AP93,'Scen 8'!AP93,'Scen 9'!AP93)-\nCHOOSE($L$2,'Scen 1'!AP93,'Scen 2'!AP93,'Scen 3'!AP93,'Scen 4'!AP93,'Scen 5'!AP93,'Scen 6'!AP93,'Scen 7'!AP93,'Scen 8'!AP93,'Scen 9'!AP93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ93,'Scen 2'!AQ93,'Scen 3'!AQ93,'Scen 4'!AQ93,'Scen 5'!AQ93,'Scen 6'!AQ93,'Scen 7'!AQ93,'Scen 8'!AQ93,'Scen 9'!AQ93)-\nCHOOSE($L$2,'Scen 1'!AQ93,'Scen 2'!AQ93,'Scen 3'!AQ93,'Scen 4'!AQ93,'Scen 5'!AQ93,'Scen 6'!AQ93,'Scen 7'!AQ93,'Scen 8'!AQ93,'Scen 9'!AQ93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR93,'Scen 2'!AR93,'Scen 3'!AR93,'Scen 4'!AR93,'Scen 5'!AR93,'Scen 6'!AR93,'Scen 7'!AR93,'Scen 8'!AR93,'Scen 9'!AR93)-\nCHOOSE($L$2,'Scen 1'!AR93,'Scen 2'!AR93,'Scen 3'!AR93,'Scen 4'!AR93,'Scen 5'!AR93,'Scen 6'!AR93,'Scen 7'!AR93,'Scen 8'!AR93,'Scen 9'!AR93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS93,'Scen 2'!AS93,'Scen 3'!AS93,'Scen 4'!AS93,'Scen 5'!AS93,'Scen 6'!AS93,'Scen 7'!AS93,'Scen 8'!AS93,'Scen 9'!AS93)-\nCHOOSE($L$2,'Scen 1'!AS93,'Scen 2'!AS93,'Scen 3'!AS93,'Scen 4'!AS93,'Scen 5'!AS93,'Scen 6'!AS93,'Scen 7'!AS93,'Scen 8'!AS93,'Scen 9'!AS93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT93,'Scen 2'!AT93,'Scen 3'!AT93,'Scen 4'!AT93,'Scen 5'!AT93,'Scen 6'!AT93,'Scen 7'!AT93,'Scen 8'!AT93,'Scen 9'!AT93)-\nCHOOSE($L$2,'Scen 1'!AT93,'Scen 2'!AT93,'Scen 3'!AT93,'Scen 4'!AT93,'Scen 5'!AT93,'Scen 6'!AT93,'Scen 7'!AT93,'Scen 8'!AT93,'Scen 9'!AT93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU93,'Scen 2'!AU93,'Scen 3'!AU93,'Scen 4'!AU93,'Scen 5'!AU93,'Scen 6'!AU93,'Scen 7'!AU93,'Scen 8'!AU93,'Scen 9'!AU93)-\nCHOOSE($L$2,'Scen 1'!AU93,'Scen 2'!AU93,'Scen 3'!AU93,'Scen 4'!AU93,'Scen 5'!AU93,'Scen 6'!AU93,'Scen 7'!AU93,'Scen 8'!AU93,'Scen 9'!AU93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV93,'Scen 2'!AV93,'Scen 3'!AV93,'Scen 4'!AV93,'Scen 5'!AV93,'Scen 6'!AV93,'Scen 7'!AV93,'Scen 8'!AV93,'Scen 9'!AV93)-\nCHOOSE($L$2,'Scen 1'!AV93,'Scen 2'!AV93,'Scen 3'!AV93,'Scen 4'!AV93,'Scen 5'!AV93,'Scen 6'!AV93,'Scen 7'!AV93,'Scen 8'!AV93,'Scen 9'!AV93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW93,'Scen 2'!AW93,'Scen 3'!AW93,'Scen 4'!AW93,'Scen 5'!AW93,'Scen 6'!AW93,'Scen 7'!AW93,'Scen 8'!AW93,'Scen 9'!AW93)-\nCHOOSE($L$2,'Scen 1'!AW93,'Scen 2'!AW93,'Scen 3'!AW93,'Scen 4'!AW93,'Scen 5'!AW93,'Scen 6'!AW93,'Scen 7'!AW93,'Scen 8'!AW93,'Scen 9'!AW93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX93,'Scen 2'!AX93,'Scen 3'!AX93,'Scen 4'!AX93,'Scen 5'!AX93,'Scen 6'!AX93,'Scen 7'!AX93,'Scen 8'!AX93,'Scen 9'!AX93)-\nCHOOSE($L$2,'Scen 1'!AX93,'Scen 2'!AX93,'Scen 3'!AX93,'Scen 4'!AX93,'Scen 5'!AX93,'Scen 6'!AX93,'Scen 7'!AX93,'Scen 8'!AX93,'Scen 9'!AX93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY93,'Scen 2'!AY93,'Scen 3'!AY93,'Scen 4'!AY93,'Scen 5'!AY93,'Scen 6'!AY93,'Scen 7'!AY93,'Scen 8'!AY93,'Scen 9'!AY93)-\nCHOOSE($L$2,'Scen 1'!AY93,'Scen 2'!AY93,'Scen 3'!AY93,'Scen 4'!AY93,'Scen 5'!AY93,'Scen 6'!AY93,'Scen 7'!AY93,'Scen 8'!AY93,'Scen 9'!AY93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ93,'Scen 2'!AZ93,'Scen 3'!AZ93,'Scen 4'!AZ93,'Scen 5'!AZ93,'Scen 6'!AZ93,'Scen 7'!AZ93,'Scen 8'!AZ93,'Scen 9'!AZ93)-\nCHOOSE($L$2,'Scen 1'!AZ93,'Scen 2'!AZ93,'Scen 3'!AZ93,'Scen 4'!AZ93,'Scen 5'!AZ93,'Scen 6'!AZ93,'Scen 7'!AZ93,'Scen 8'!AZ93,'Scen 9'!AZ93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA93,'Scen 2'!BA93,'Scen 3'!BA93,'Scen 4'!BA93,'Scen 5'!BA93,'Scen 6'!BA93,'Scen 7'!BA93,'Scen 8'!BA93,'Scen 9'!BA93)-\nCHOOSE($L$2,'Scen 1'!BA93,'Scen 2'!BA93,'Scen 3'!BA93,'Scen 4'!BA93,'Scen 5'!BA93,'Scen 6'!BA93,'Scen 7'!BA93,'Scen 8'!BA93,'Scen 9'!BA93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB93,'Scen 2'!BB93,'Scen 3'!BB93,'Scen 4'!BB93,'Scen 5'!BB93,'Scen 6'!BB93,'Scen 7'!BB93,'Scen 8'!BB93,'Scen 9'!BB93)-\nCHOOSE($L$2,'Scen 1'!BB93,'Scen 2'!BB93,'Scen 3'!BB93,'Scen 4'!BB93,'Scen 5'!BB93,'Scen 6'!BB93,'Scen 7'!BB93,'Scen 8'!BB93,'Scen 9'!BB93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC93,'Scen 2'!BC93,'Scen 3'!BC93,'Scen 4'!BC93,'Scen 5'!BC93,'Scen 6'!BC93,'Scen 7'!BC93,'Scen 8'!BC93,'Scen 9'!BC93)-\nCHOOSE($L$2,'Scen 1'!BC93,'Scen 2'!BC93,'Scen 3'!BC93,'Scen 4'!BC93,'Scen 5'!BC93,'Scen 6'!BC93,'Scen 7'!BC93,'Scen 8'!BC93,'Scen 9'!BC93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD93,'Scen 2'!BD93,'Scen 3'!BD93,'Scen 4'!BD93,'Scen 5'!BD93,'Scen 6'!BD93,'Scen 7'!BD93,'Scen 8'!BD93,'Scen 9'!BD93)-\nCHOOSE($L$2,'Scen 1'!BD93,'Scen 2'!BD93,'Scen 3'!BD93,'Scen 4'!BD93,'Scen 5'!BD93,'Scen 6'!BD93,'Scen 7'!BD93,'Scen 8'!BD93,'Scen 9'!BD93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE93,'Scen 2'!BE93,'Scen 3'!BE93,'Scen 4'!BE93,'Scen 5'!BE93,'Scen 6'!BE93,'Scen 7'!BE93,'Scen 8'!BE93,'Scen 9'!BE93)-\nCHOOSE($L$2,'Scen 1'!BE93,'Scen 2'!BE93,'Scen 3'!BE93,'Scen 4'!BE93,'Scen 5'!BE93,'Scen 6'!BE93,'Scen 7'!BE93,'Scen 8'!BE93,'Scen 9'!BE93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF93,'Scen 2'!BF93,'Scen 3'!BF93,'Scen 4'!BF93,'Scen 5'!BF93,'Scen 6'!BF93,'Scen 7'!BF93,'Scen 8'!BF93,'Scen 9'!BF93)-\nCHOOSE($L$2,'Scen 1'!BF93,'Scen 2'!BF93,'Scen 3'!BF93,'Scen 4'!BF93,'Scen 5'!BF93,'Scen 6'!BF93,'Scen 7'!BF93,'Scen 8'!BF93,'Scen 9'!BF93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG93,'Scen 2'!BG93,'Scen 3'!BG93,'Scen 4'!BG93,'Scen 5'!BG93,'Scen 6'!BG93,'Scen 7'!BG93,'Scen 8'!BG93,'Scen 9'!BG93)-\nCHOOSE($L$2,'Scen 1'!BG93,'Scen 2'!BG93,'Scen 3'!BG93,'Scen 4'!BG93,'Scen 5'!BG93,'Scen 6'!BG93,'Scen 7'!BG93,'Scen 8'!BG93,'Scen 9'!BG93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH93,'Scen 2'!BH93,'Scen 3'!BH93,'Scen 4'!BH93,'Scen 5'!BH93,'Scen 6'!BH93,'Scen 7'!BH93,'Scen 8'!BH93,'Scen 9'!BH93)-\nCHOOSE($L$2,'Scen 1'!BH93,'Scen 2'!BH93,'Scen 3'!BH93,'Scen 4'!BH93,'Scen 5'!BH93,'Scen 6'!BH93,'Scen 7'!BH93,'Scen 8'!BH93,'Scen 9'!BH93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI93,'Scen 2'!BI93,'Scen 3'!BI93,'Scen 4'!BI93,'Scen 5'!BI93,'Scen 6'!BI93,'Scen 7'!BI93,'Scen 8'!BI93,'Scen 9'!BI93)-\nCHOOSE($L$2,'Scen 1'!BI93,'Scen 2'!BI93,'Scen 3'!BI93,'Scen 4'!BI93,'Scen 5'!BI93,'Scen 6'!BI93,'Scen 7'!BI93,'Scen 8'!BI93,'Scen 9'!BI93),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ93,'Scen 2'!BJ93,'Scen 3'!BJ93,'Scen 4'!BJ93,'Scen 5'!BJ93,'Scen 6'!BJ93,'Scen 7'!BJ93,'Scen 8'!BJ93,'Scen 9'!BJ93)-\nCHOOSE($L$2,'Scen 1'!BJ93,'Scen 2'!BJ93,'Scen 3'!BJ93,'Scen 4'!BJ93,'Scen 5'!BJ93,'Scen 6'!BJ93,'Scen 7'!BJ93,'Scen 8'!BJ93,'Scen 9'!BJ93),\"\")","v":0}]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA94,'Scen 2'!AA94,'Scen 3'!AA94,'Scen 4'!AA94,'Scen 5'!AA94,'Scen 6'!AA94,'Scen 7'!AA94,'Scen 8'!AA94,'Scen 9'!AA94)-\nCHOOSE($L$2,'Scen 1'!AA94,'Scen 2'!AA94,'Scen 3'!AA94,'Scen 4'!AA94,'Scen 5'!AA94,'Scen 6'!AA94,'Scen 7'!AA94,'Scen 8'!AA94,'Scen 9'!AA94),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB94,'Scen 2'!AB94,'Scen 3'!AB94,'Scen 4'!AB94,'Scen 5'!AB94,'Scen 6'!AB94,'Scen 7'!AB94,'Scen 8'!AB94,'Scen 9'!AB94)-\nCHOOSE($L$2,'Scen 1'!AB94,'Scen 2'!AB94,'Scen 3'!AB94,'Scen 4'!AB94,'Scen 5'!AB94,'Scen 6'!AB94,'Scen 7'!AB94,'Scen 8'!AB94,'Scen 9'!AB94),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC94,'Scen 2'!AC94,'Scen 3'!AC94,'Scen 4'!AC94,'Scen 5'!AC94,'Scen 6'!AC94,'Scen 7'!AC94,'Scen 8'!AC94,'Scen 9'!AC94)-\nCHOOSE($L$2,'Scen 1'!AC94,'Scen 2'!AC94,'Scen 3'!AC94,'Scen 4'!AC94,'Scen 5'!AC94,'Scen 6'!AC94,'Scen 7'!AC94,'Scen 8'!AC94,'Scen 9'!AC94),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD94,'Scen 2'!AD94,'Scen 3'!AD94,'Scen 4'!AD94,'Scen 5'!AD94,'Scen 6'!AD94,'Scen 7'!AD94,'Scen 8'!AD94,'Scen 9'!AD94)-\nCHOOSE($L$2,'Scen 1'!AD94,'Scen 2'!AD94,'Scen 3'!AD94,'Scen 4'!AD94,'Scen 5'!AD94,'Scen 6'!AD94,'Scen 7'!AD94,'Scen 8'!AD94,'Scen 9'!AD94),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE94,'Scen 2'!AE94,'Scen 3'!AE94,'Scen 4'!AE94,'Scen 5'!AE94,'Scen 6'!AE94,'Scen 7'!AE94,'Scen 8'!AE94,'Scen 9'!AE94)-\nCHOOSE($L$2,'Scen 1'!AE94,'Scen 2'!AE94,'Scen 3'!AE94,'Scen 4'!AE94,'Scen 5'!AE94,'Scen 6'!AE94,'Scen 7'!AE94,'Scen 8'!AE94,'Scen 9'!AE94),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF94,'Scen 2'!AF94,'Scen 3'!AF94,'Scen 4'!AF94,'Scen 5'!AF94,'Scen 6'!AF94,'Scen 7'!AF94,'Scen 8'!AF94,'Scen 9'!AF94)-\nCHOOSE($L$2,'Scen 1'!AF94,'Scen 2'!AF94,'Scen 3'!AF94,'Scen 4'!AF94,'Scen 5'!AF94,'Scen 6'!AF94,'Scen 7'!AF94,'Scen 8'!AF94,'Scen 9'!AF94),\"\")","v":54.150033007806996},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG94,'Scen 2'!AG94,'Scen 3'!AG94,'Scen 4'!AG94,'Scen 5'!AG94,'Scen 6'!AG94,'Scen 7'!AG94,'Scen 8'!AG94,'Scen 9'!AG94)-\nCHOOSE($L$2,'Scen 1'!AG94,'Scen 2'!AG94,'Scen 3'!AG94,'Scen 4'!AG94,'Scen 5'!AG94,'Scen 6'!AG94,'Scen 7'!AG94,'Scen 8'!AG94,'Scen 9'!AG94),\"\")","v":147.03382742482063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH94,'Scen 2'!AH94,'Scen 3'!AH94,'Scen 4'!AH94,'Scen 5'!AH94,'Scen 6'!AH94,'Scen 7'!AH94,'Scen 8'!AH94,'Scen 9'!AH94)-\nCHOOSE($L$2,'Scen 1'!AH94,'Scen 2'!AH94,'Scen 3'!AH94,'Scen 4'!AH94,'Scen 5'!AH94,'Scen 6'!AH94,'Scen 7'!AH94,'Scen 8'!AH94,'Scen 9'!AH94),\"\")","v":172.29791692879371},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI94,'Scen 2'!AI94,'Scen 3'!AI94,'Scen 4'!AI94,'Scen 5'!AI94,'Scen 6'!AI94,'Scen 7'!AI94,'Scen 8'!AI94,'Scen 9'!AI94)-\nCHOOSE($L$2,'Scen 1'!AI94,'Scen 2'!AI94,'Scen 3'!AI94,'Scen 4'!AI94,'Scen 5'!AI94,'Scen 6'!AI94,'Scen 7'!AI94,'Scen 8'!AI94,'Scen 9'!AI94),\"\")","v":476.73620075834197},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ94,'Scen 2'!AJ94,'Scen 3'!AJ94,'Scen 4'!AJ94,'Scen 5'!AJ94,'Scen 6'!AJ94,'Scen 7'!AJ94,'Scen 8'!AJ94,'Scen 9'!AJ94)-\nCHOOSE($L$2,'Scen 1'!AJ94,'Scen 2'!AJ94,'Scen 3'!AJ94,'Scen 4'!AJ94,'Scen 5'!AJ94,'Scen 6'!AJ94,'Scen 7'!AJ94,'Scen 8'!AJ94,'Scen 9'!AJ94),\"\")","v":495.36733820822974},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK94,'Scen 2'!AK94,'Scen 3'!AK94,'Scen 4'!AK94,'Scen 5'!AK94,'Scen 6'!AK94,'Scen 7'!AK94,'Scen 8'!AK94,'Scen 9'!AK94)-\nCHOOSE($L$2,'Scen 1'!AK94,'Scen 2'!AK94,'Scen 3'!AK94,'Scen 4'!AK94,'Scen 5'!AK94,'Scen 6'!AK94,'Scen 7'!AK94,'Scen 8'!AK94,'Scen 9'!AK94),\"\")","v":666.87177094583785},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL94,'Scen 2'!AL94,'Scen 3'!AL94,'Scen 4'!AL94,'Scen 5'!AL94,'Scen 6'!AL94,'Scen 7'!AL94,'Scen 8'!AL94,'Scen 9'!AL94)-\nCHOOSE($L$2,'Scen 1'!AL94,'Scen 2'!AL94,'Scen 3'!AL94,'Scen 4'!AL94,'Scen 5'!AL94,'Scen 6'!AL94,'Scen 7'!AL94,'Scen 8'!AL94,'Scen 9'!AL94),\"\")","v":787.64310343843408},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM94,'Scen 2'!AM94,'Scen 3'!AM94,'Scen 4'!AM94,'Scen 5'!AM94,'Scen 6'!AM94,'Scen 7'!AM94,'Scen 8'!AM94,'Scen 9'!AM94)-\nCHOOSE($L$2,'Scen 1'!AM94,'Scen 2'!AM94,'Scen 3'!AM94,'Scen 4'!AM94,'Scen 5'!AM94,'Scen 6'!AM94,'Scen 7'!AM94,'Scen 8'!AM94,'Scen 9'!AM94),\"\")","v":755.05738118793306},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN94,'Scen 2'!AN94,'Scen 3'!AN94,'Scen 4'!AN94,'Scen 5'!AN94,'Scen 6'!AN94,'Scen 7'!AN94,'Scen 8'!AN94,'Scen 9'!AN94)-\nCHOOSE($L$2,'Scen 1'!AN94,'Scen 2'!AN94,'Scen 3'!AN94,'Scen 4'!AN94,'Scen 5'!AN94,'Scen 6'!AN94,'Scen 7'!AN94,'Scen 8'!AN94,'Scen 9'!AN94),\"\")","v":791.61797291884795},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO94,'Scen 2'!AO94,'Scen 3'!AO94,'Scen 4'!AO94,'Scen 5'!AO94,'Scen 6'!AO94,'Scen 7'!AO94,'Scen 8'!AO94,'Scen 9'!AO94)-\nCHOOSE($L$2,'Scen 1'!AO94,'Scen 2'!AO94,'Scen 3'!AO94,'Scen 4'!AO94,'Scen 5'!AO94,'Scen 6'!AO94,'Scen 7'!AO94,'Scen 8'!AO94,'Scen 9'!AO94),\"\")","v":830.92851028736095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP94,'Scen 2'!AP94,'Scen 3'!AP94,'Scen 4'!AP94,'Scen 5'!AP94,'Scen 6'!AP94,'Scen 7'!AP94,'Scen 8'!AP94,'Scen 9'!AP94)-\nCHOOSE($L$2,'Scen 1'!AP94,'Scen 2'!AP94,'Scen 3'!AP94,'Scen 4'!AP94,'Scen 5'!AP94,'Scen 6'!AP94,'Scen 7'!AP94,'Scen 8'!AP94,'Scen 9'!AP94),\"\")","v":830.75738930141142},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ94,'Scen 2'!AQ94,'Scen 3'!AQ94,'Scen 4'!AQ94,'Scen 5'!AQ94,'Scen 6'!AQ94,'Scen 7'!AQ94,'Scen 8'!AQ94,'Scen 9'!AQ94)-\nCHOOSE($L$2,'Scen 1'!AQ94,'Scen 2'!AQ94,'Scen 3'!AQ94,'Scen 4'!AQ94,'Scen 5'!AQ94,'Scen 6'!AQ94,'Scen 7'!AQ94,'Scen 8'!AQ94,'Scen 9'!AQ94),\"\")","v":862.62568032378567},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR94,'Scen 2'!AR94,'Scen 3'!AR94,'Scen 4'!AR94,'Scen 5'!AR94,'Scen 6'!AR94,'Scen 7'!AR94,'Scen 8'!AR94,'Scen 9'!AR94)-\nCHOOSE($L$2,'Scen 1'!AR94,'Scen 2'!AR94,'Scen 3'!AR94,'Scen 4'!AR94,'Scen 5'!AR94,'Scen 6'!AR94,'Scen 7'!AR94,'Scen 8'!AR94,'Scen 9'!AR94),\"\")","v":901.73498765288605},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS94,'Scen 2'!AS94,'Scen 3'!AS94,'Scen 4'!AS94,'Scen 5'!AS94,'Scen 6'!AS94,'Scen 7'!AS94,'Scen 8'!AS94,'Scen 9'!AS94)-\nCHOOSE($L$2,'Scen 1'!AS94,'Scen 2'!AS94,'Scen 3'!AS94,'Scen 4'!AS94,'Scen 5'!AS94,'Scen 6'!AS94,'Scen 7'!AS94,'Scen 8'!AS94,'Scen 9'!AS94),\"\")","v":951.20769119634679},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT94,'Scen 2'!AT94,'Scen 3'!AT94,'Scen 4'!AT94,'Scen 5'!AT94,'Scen 6'!AT94,'Scen 7'!AT94,'Scen 8'!AT94,'Scen 9'!AT94)-\nCHOOSE($L$2,'Scen 1'!AT94,'Scen 2'!AT94,'Scen 3'!AT94,'Scen 4'!AT94,'Scen 5'!AT94,'Scen 6'!AT94,'Scen 7'!AT94,'Scen 8'!AT94,'Scen 9'!AT94),\"\")","v":1000.6442661235851},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU94,'Scen 2'!AU94,'Scen 3'!AU94,'Scen 4'!AU94,'Scen 5'!AU94,'Scen 6'!AU94,'Scen 7'!AU94,'Scen 8'!AU94,'Scen 9'!AU94)-\nCHOOSE($L$2,'Scen 1'!AU94,'Scen 2'!AU94,'Scen 3'!AU94,'Scen 4'!AU94,'Scen 5'!AU94,'Scen 6'!AU94,'Scen 7'!AU94,'Scen 8'!AU94,'Scen 9'!AU94),\"\")","v":1043.0983980540204},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV94,'Scen 2'!AV94,'Scen 3'!AV94,'Scen 4'!AV94,'Scen 5'!AV94,'Scen 6'!AV94,'Scen 7'!AV94,'Scen 8'!AV94,'Scen 9'!AV94)-\nCHOOSE($L$2,'Scen 1'!AV94,'Scen 2'!AV94,'Scen 3'!AV94,'Scen 4'!AV94,'Scen 5'!AV94,'Scen 6'!AV94,'Scen 7'!AV94,'Scen 8'!AV94,'Scen 9'!AV94),\"\")","v":1074.6242831716372},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW94,'Scen 2'!AW94,'Scen 3'!AW94,'Scen 4'!AW94,'Scen 5'!AW94,'Scen 6'!AW94,'Scen 7'!AW94,'Scen 8'!AW94,'Scen 9'!AW94)-\nCHOOSE($L$2,'Scen 1'!AW94,'Scen 2'!AW94,'Scen 3'!AW94,'Scen 4'!AW94,'Scen 5'!AW94,'Scen 6'!AW94,'Scen 7'!AW94,'Scen 8'!AW94,'Scen 9'!AW94),\"\")","v":1120.0304907462432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX94,'Scen 2'!AX94,'Scen 3'!AX94,'Scen 4'!AX94,'Scen 5'!AX94,'Scen 6'!AX94,'Scen 7'!AX94,'Scen 8'!AX94,'Scen 9'!AX94)-\nCHOOSE($L$2,'Scen 1'!AX94,'Scen 2'!AX94,'Scen 3'!AX94,'Scen 4'!AX94,'Scen 5'!AX94,'Scen 6'!AX94,'Scen 7'!AX94,'Scen 8'!AX94,'Scen 9'!AX94),\"\")","v":1214.8511814904177},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY94,'Scen 2'!AY94,'Scen 3'!AY94,'Scen 4'!AY94,'Scen 5'!AY94,'Scen 6'!AY94,'Scen 7'!AY94,'Scen 8'!AY94,'Scen 9'!AY94)-\nCHOOSE($L$2,'Scen 1'!AY94,'Scen 2'!AY94,'Scen 3'!AY94,'Scen 4'!AY94,'Scen 5'!AY94,'Scen 6'!AY94,'Scen 7'!AY94,'Scen 8'!AY94,'Scen 9'!AY94),\"\")","v":1300.209583167667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ94,'Scen 2'!AZ94,'Scen 3'!AZ94,'Scen 4'!AZ94,'Scen 5'!AZ94,'Scen 6'!AZ94,'Scen 7'!AZ94,'Scen 8'!AZ94,'Scen 9'!AZ94)-\nCHOOSE($L$2,'Scen 1'!AZ94,'Scen 2'!AZ94,'Scen 3'!AZ94,'Scen 4'!AZ94,'Scen 5'!AZ94,'Scen 6'!AZ94,'Scen 7'!AZ94,'Scen 8'!AZ94,'Scen 9'!AZ94),\"\")","v":1400.5757264026979},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA94,'Scen 2'!BA94,'Scen 3'!BA94,'Scen 4'!BA94,'Scen 5'!BA94,'Scen 6'!BA94,'Scen 7'!BA94,'Scen 8'!BA94,'Scen 9'!BA94)-\nCHOOSE($L$2,'Scen 1'!BA94,'Scen 2'!BA94,'Scen 3'!BA94,'Scen 4'!BA94,'Scen 5'!BA94,'Scen 6'!BA94,'Scen 7'!BA94,'Scen 8'!BA94,'Scen 9'!BA94),\"\")","v":1561.1289550627298},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB94,'Scen 2'!BB94,'Scen 3'!BB94,'Scen 4'!BB94,'Scen 5'!BB94,'Scen 6'!BB94,'Scen 7'!BB94,'Scen 8'!BB94,'Scen 9'!BB94)-\nCHOOSE($L$2,'Scen 1'!BB94,'Scen 2'!BB94,'Scen 3'!BB94,'Scen 4'!BB94,'Scen 5'!BB94,'Scen 6'!BB94,'Scen 7'!BB94,'Scen 8'!BB94,'Scen 9'!BB94),\"\")","v":1610.1878140558529},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC94,'Scen 2'!BC94,'Scen 3'!BC94,'Scen 4'!BC94,'Scen 5'!BC94,'Scen 6'!BC94,'Scen 7'!BC94,'Scen 8'!BC94,'Scen 9'!BC94)-\nCHOOSE($L$2,'Scen 1'!BC94,'Scen 2'!BC94,'Scen 3'!BC94,'Scen 4'!BC94,'Scen 5'!BC94,'Scen 6'!BC94,'Scen 7'!BC94,'Scen 8'!BC94,'Scen 9'!BC94),\"\")","v":1590.6039960740309},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD94,'Scen 2'!BD94,'Scen 3'!BD94,'Scen 4'!BD94,'Scen 5'!BD94,'Scen 6'!BD94,'Scen 7'!BD94,'Scen 8'!BD94,'Scen 9'!BD94)-\nCHOOSE($L$2,'Scen 1'!BD94,'Scen 2'!BD94,'Scen 3'!BD94,'Scen 4'!BD94,'Scen 5'!BD94,'Scen 6'!BD94,'Scen 7'!BD94,'Scen 8'!BD94,'Scen 9'!BD94),\"\")","v":1641.2358255398012},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE94,'Scen 2'!BE94,'Scen 3'!BE94,'Scen 4'!BE94,'Scen 5'!BE94,'Scen 6'!BE94,'Scen 7'!BE94,'Scen 8'!BE94,'Scen 9'!BE94)-\nCHOOSE($L$2,'Scen 1'!BE94,'Scen 2'!BE94,'Scen 3'!BE94,'Scen 4'!BE94,'Scen 5'!BE94,'Scen 6'!BE94,'Scen 7'!BE94,'Scen 8'!BE94,'Scen 9'!BE94),\"\")","v":1572.0399986027114},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF94,'Scen 2'!BF94,'Scen 3'!BF94,'Scen 4'!BF94,'Scen 5'!BF94,'Scen 6'!BF94,'Scen 7'!BF94,'Scen 8'!BF94,'Scen 9'!BF94)-\nCHOOSE($L$2,'Scen 1'!BF94,'Scen 2'!BF94,'Scen 3'!BF94,'Scen 4'!BF94,'Scen 5'!BF94,'Scen 6'!BF94,'Scen 7'!BF94,'Scen 8'!BF94,'Scen 9'!BF94),\"\")","v":1545.7875517797329},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG94,'Scen 2'!BG94,'Scen 3'!BG94,'Scen 4'!BG94,'Scen 5'!BG94,'Scen 6'!BG94,'Scen 7'!BG94,'Scen 8'!BG94,'Scen 9'!BG94)-\nCHOOSE($L$2,'Scen 1'!BG94,'Scen 2'!BG94,'Scen 3'!BG94,'Scen 4'!BG94,'Scen 5'!BG94,'Scen 6'!BG94,'Scen 7'!BG94,'Scen 8'!BG94,'Scen 9'!BG94),\"\")","v":1590.7811628265044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH94,'Scen 2'!BH94,'Scen 3'!BH94,'Scen 4'!BH94,'Scen 5'!BH94,'Scen 6'!BH94,'Scen 7'!BH94,'Scen 8'!BH94,'Scen 9'!BH94)-\nCHOOSE($L$2,'Scen 1'!BH94,'Scen 2'!BH94,'Scen 3'!BH94,'Scen 4'!BH94,'Scen 5'!BH94,'Scen 6'!BH94,'Scen 7'!BH94,'Scen 8'!BH94,'Scen 9'!BH94),\"\")","v":1626.0262364325317},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI94,'Scen 2'!BI94,'Scen 3'!BI94,'Scen 4'!BI94,'Scen 5'!BI94,'Scen 6'!BI94,'Scen 7'!BI94,'Scen 8'!BI94,'Scen 9'!BI94)-\nCHOOSE($L$2,'Scen 1'!BI94,'Scen 2'!BI94,'Scen 3'!BI94,'Scen 4'!BI94,'Scen 5'!BI94,'Scen 6'!BI94,'Scen 7'!BI94,'Scen 8'!BI94,'Scen 9'!BI94),\"\")","v":1666.5087994824062},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ94,'Scen 2'!BJ94,'Scen 3'!BJ94,'Scen 4'!BJ94,'Scen 5'!BJ94,'Scen 6'!BJ94,'Scen 7'!BJ94,'Scen 8'!BJ94,'Scen 9'!BJ94)-\nCHOOSE($L$2,'Scen 1'!BJ94,'Scen 2'!BJ94,'Scen 3'!BJ94,'Scen 4'!BJ94,'Scen 5'!BJ94,'Scen 6'!BJ94,'Scen 7'!BJ94,'Scen 8'!BJ94,'Scen 9'!BJ94),\"\")","v":1650.2879868438504}]
[null,null,null,null,"Total Index-linked debt",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA95,'Scen 2'!AA95,'Scen 3'!AA95,'Scen 4'!AA95,'Scen 5'!AA95,'Scen 6'!AA95,'Scen 7'!AA95,'Scen 8'!AA95,'Scen 9'!AA95)-\nCHOOSE($L$2,'Scen 1'!AA95,'Scen 2'!AA95,'Scen 3'!AA95,'Scen 4'!AA95,'Scen 5'!AA95,'Scen 6'!AA95,'Scen 7'!AA95,'Scen 8'!AA95,'Scen 9'!AA95),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB95,'Scen 2'!AB95,'Scen 3'!AB95,'Scen 4'!AB95,'Scen 5'!AB95,'Scen 6'!AB95,'Scen 7'!AB95,'Scen 8'!AB95,'Scen 9'!AB95)-\nCHOOSE($L$2,'Scen 1'!AB95,'Scen 2'!AB95,'Scen 3'!AB95,'Scen 4'!AB95,'Scen 5'!AB95,'Scen 6'!AB95,'Scen 7'!AB95,'Scen 8'!AB95,'Scen 9'!AB95),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC95,'Scen 2'!AC95,'Scen 3'!AC95,'Scen 4'!AC95,'Scen 5'!AC95,'Scen 6'!AC95,'Scen 7'!AC95,'Scen 8'!AC95,'Scen 9'!AC95)-\nCHOOSE($L$2,'Scen 1'!AC95,'Scen 2'!AC95,'Scen 3'!AC95,'Scen 4'!AC95,'Scen 5'!AC95,'Scen 6'!AC95,'Scen 7'!AC95,'Scen 8'!AC95,'Scen 9'!AC95),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD95,'Scen 2'!AD95,'Scen 3'!AD95,'Scen 4'!AD95,'Scen 5'!AD95,'Scen 6'!AD95,'Scen 7'!AD95,'Scen 8'!AD95,'Scen 9'!AD95)-\nCHOOSE($L$2,'Scen 1'!AD95,'Scen 2'!AD95,'Scen 3'!AD95,'Scen 4'!AD95,'Scen 5'!AD95,'Scen 6'!AD95,'Scen 7'!AD95,'Scen 8'!AD95,'Scen 9'!AD95),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE95,'Scen 2'!AE95,'Scen 3'!AE95,'Scen 4'!AE95,'Scen 5'!AE95,'Scen 6'!AE95,'Scen 7'!AE95,'Scen 8'!AE95,'Scen 9'!AE95)-\nCHOOSE($L$2,'Scen 1'!AE95,'Scen 2'!AE95,'Scen 3'!AE95,'Scen 4'!AE95,'Scen 5'!AE95,'Scen 6'!AE95,'Scen 7'!AE95,'Scen 8'!AE95,'Scen 9'!AE95),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF95,'Scen 2'!AF95,'Scen 3'!AF95,'Scen 4'!AF95,'Scen 5'!AF95,'Scen 6'!AF95,'Scen 7'!AF95,'Scen 8'!AF95,'Scen 9'!AF95)-\nCHOOSE($L$2,'Scen 1'!AF95,'Scen 2'!AF95,'Scen 3'!AF95,'Scen 4'!AF95,'Scen 5'!AF95,'Scen 6'!AF95,'Scen 7'!AF95,'Scen 8'!AF95,'Scen 9'!AF95),\"\")","v":23.207157003345856},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG95,'Scen 2'!AG95,'Scen 3'!AG95,'Scen 4'!AG95,'Scen 5'!AG95,'Scen 6'!AG95,'Scen 7'!AG95,'Scen 8'!AG95,'Scen 9'!AG95)-\nCHOOSE($L$2,'Scen 1'!AG95,'Scen 2'!AG95,'Scen 3'!AG95,'Scen 4'!AG95,'Scen 5'!AG95,'Scen 6'!AG95,'Scen 7'!AG95,'Scen 8'!AG95,'Scen 9'!AG95),\"\")","v":63.953286574746699},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH95,'Scen 2'!AH95,'Scen 3'!AH95,'Scen 4'!AH95,'Scen 5'!AH95,'Scen 6'!AH95,'Scen 7'!AH95,'Scen 8'!AH95,'Scen 9'!AH95)-\nCHOOSE($L$2,'Scen 1'!AH95,'Scen 2'!AH95,'Scen 3'!AH95,'Scen 4'!AH95,'Scen 5'!AH95,'Scen 6'!AH95,'Scen 7'!AH95,'Scen 8'!AH95,'Scen 9'!AH95),\"\")","v":150.80739687200048},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI95,'Scen 2'!AI95,'Scen 3'!AI95,'Scen 4'!AI95,'Scen 5'!AI95,'Scen 6'!AI95,'Scen 7'!AI95,'Scen 8'!AI95,'Scen 9'!AI95)-\nCHOOSE($L$2,'Scen 1'!AI95,'Scen 2'!AI95,'Scen 3'!AI95,'Scen 4'!AI95,'Scen 5'!AI95,'Scen 6'!AI95,'Scen 7'!AI95,'Scen 8'!AI95,'Scen 9'!AI95),\"\")","v":377.2252326111045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ95,'Scen 2'!AJ95,'Scen 3'!AJ95,'Scen 4'!AJ95,'Scen 5'!AJ95,'Scen 6'!AJ95,'Scen 7'!AJ95,'Scen 8'!AJ95,'Scen 9'!AJ95)-\nCHOOSE($L$2,'Scen 1'!AJ95,'Scen 2'!AJ95,'Scen 3'!AJ95,'Scen 4'!AJ95,'Scen 5'!AJ95,'Scen 6'!AJ95,'Scen 7'!AJ95,'Scen 8'!AJ95,'Scen 9'!AJ95),\"\")","v":374.58141600113527},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK95,'Scen 2'!AK95,'Scen 3'!AK95,'Scen 4'!AK95,'Scen 5'!AK95,'Scen 6'!AK95,'Scen 7'!AK95,'Scen 8'!AK95,'Scen 9'!AK95)-\nCHOOSE($L$2,'Scen 1'!AK95,'Scen 2'!AK95,'Scen 3'!AK95,'Scen 4'!AK95,'Scen 5'!AK95,'Scen 6'!AK95,'Scen 7'!AK95,'Scen 8'!AK95,'Scen 9'!AK95),\"\")","v":402.59119980681044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL95,'Scen 2'!AL95,'Scen 3'!AL95,'Scen 4'!AL95,'Scen 5'!AL95,'Scen 6'!AL95,'Scen 7'!AL95,'Scen 8'!AL95,'Scen 9'!AL95)-\nCHOOSE($L$2,'Scen 1'!AL95,'Scen 2'!AL95,'Scen 3'!AL95,'Scen 4'!AL95,'Scen 5'!AL95,'Scen 6'!AL95,'Scen 7'!AL95,'Scen 8'!AL95,'Scen 9'!AL95),\"\")","v":424.56328810218588},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM95,'Scen 2'!AM95,'Scen 3'!AM95,'Scen 4'!AM95,'Scen 5'!AM95,'Scen 6'!AM95,'Scen 7'!AM95,'Scen 8'!AM95,'Scen 9'!AM95)-\nCHOOSE($L$2,'Scen 1'!AM95,'Scen 2'!AM95,'Scen 3'!AM95,'Scen 4'!AM95,'Scen 5'!AM95,'Scen 6'!AM95,'Scen 7'!AM95,'Scen 8'!AM95,'Scen 9'!AM95),\"\")","v":412.76769236894233},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN95,'Scen 2'!AN95,'Scen 3'!AN95,'Scen 4'!AN95,'Scen 5'!AN95,'Scen 6'!AN95,'Scen 7'!AN95,'Scen 8'!AN95,'Scen 9'!AN95)-\nCHOOSE($L$2,'Scen 1'!AN95,'Scen 2'!AN95,'Scen 3'!AN95,'Scen 4'!AN95,'Scen 5'!AN95,'Scen 6'!AN95,'Scen 7'!AN95,'Scen 8'!AN95,'Scen 9'!AN95),\"\")","v":440.81954816754615},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO95,'Scen 2'!AO95,'Scen 3'!AO95,'Scen 4'!AO95,'Scen 5'!AO95,'Scen 6'!AO95,'Scen 7'!AO95,'Scen 8'!AO95,'Scen 9'!AO95)-\nCHOOSE($L$2,'Scen 1'!AO95,'Scen 2'!AO95,'Scen 3'!AO95,'Scen 4'!AO95,'Scen 5'!AO95,'Scen 6'!AO95,'Scen 7'!AO95,'Scen 8'!AO95,'Scen 9'!AO95),\"\")","v":470.89150777050827},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP95,'Scen 2'!AP95,'Scen 3'!AP95,'Scen 4'!AP95,'Scen 5'!AP95,'Scen 6'!AP95,'Scen 7'!AP95,'Scen 8'!AP95,'Scen 9'!AP95)-\nCHOOSE($L$2,'Scen 1'!AP95,'Scen 2'!AP95,'Scen 3'!AP95,'Scen 4'!AP95,'Scen 5'!AP95,'Scen 6'!AP95,'Scen 7'!AP95,'Scen 8'!AP95,'Scen 9'!AP95),\"\")","v":484.94491543821459},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ95,'Scen 2'!AQ95,'Scen 3'!AQ95,'Scen 4'!AQ95,'Scen 5'!AQ95,'Scen 6'!AQ95,'Scen 7'!AQ95,'Scen 8'!AQ95,'Scen 9'!AQ95)-\nCHOOSE($L$2,'Scen 1'!AQ95,'Scen 2'!AQ95,'Scen 3'!AQ95,'Scen 4'!AQ95,'Scen 5'!AQ95,'Scen 6'!AQ95,'Scen 7'!AQ95,'Scen 8'!AQ95,'Scen 9'!AQ95),\"\")","v":513.15110191094982},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR95,'Scen 2'!AR95,'Scen 3'!AR95,'Scen 4'!AR95,'Scen 5'!AR95,'Scen 6'!AR95,'Scen 7'!AR95,'Scen 8'!AR95,'Scen 9'!AR95)-\nCHOOSE($L$2,'Scen 1'!AR95,'Scen 2'!AR95,'Scen 3'!AR95,'Scen 4'!AR95,'Scen 5'!AR95,'Scen 6'!AR95,'Scen 7'!AR95,'Scen 8'!AR95,'Scen 9'!AR95),\"\")","v":545.30676668075102},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS95,'Scen 2'!AS95,'Scen 3'!AS95,'Scen 4'!AS95,'Scen 5'!AS95,'Scen 6'!AS95,'Scen 7'!AS95,'Scen 8'!AS95,'Scen 9'!AS95)-\nCHOOSE($L$2,'Scen 1'!AS95,'Scen 2'!AS95,'Scen 3'!AS95,'Scen 4'!AS95,'Scen 5'!AS95,'Scen 6'!AS95,'Scen 7'!AS95,'Scen 8'!AS95,'Scen 9'!AS95),\"\")","v":582.86855691408346},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT95,'Scen 2'!AT95,'Scen 3'!AT95,'Scen 4'!AT95,'Scen 5'!AT95,'Scen 6'!AT95,'Scen 7'!AT95,'Scen 8'!AT95,'Scen 9'!AT95)-\nCHOOSE($L$2,'Scen 1'!AT95,'Scen 2'!AT95,'Scen 3'!AT95,'Scen 4'!AT95,'Scen 5'!AT95,'Scen 6'!AT95,'Scen 7'!AT95,'Scen 8'!AT95,'Scen 9'!AT95),\"\")","v":621.54171716175279},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU95,'Scen 2'!AU95,'Scen 3'!AU95,'Scen 4'!AU95,'Scen 5'!AU95,'Scen 6'!AU95,'Scen 7'!AU95,'Scen 8'!AU95,'Scen 9'!AU95)-\nCHOOSE($L$2,'Scen 1'!AU95,'Scen 2'!AU95,'Scen 3'!AU95,'Scen 4'!AU95,'Scen 5'!AU95,'Scen 6'!AU95,'Scen 7'!AU95,'Scen 8'!AU95,'Scen 9'!AU95),\"\")","v":658.38259664679208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV95,'Scen 2'!AV95,'Scen 3'!AV95,'Scen 4'!AV95,'Scen 5'!AV95,'Scen 6'!AV95,'Scen 7'!AV95,'Scen 8'!AV95,'Scen 9'!AV95)-\nCHOOSE($L$2,'Scen 1'!AV95,'Scen 2'!AV95,'Scen 3'!AV95,'Scen 4'!AV95,'Scen 5'!AV95,'Scen 6'!AV95,'Scen 7'!AV95,'Scen 8'!AV95,'Scen 9'!AV95),\"\")","v":691.64516816802916},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW95,'Scen 2'!AW95,'Scen 3'!AW95,'Scen 4'!AW95,'Scen 5'!AW95,'Scen 6'!AW95,'Scen 7'!AW95,'Scen 8'!AW95,'Scen 9'!AW95)-\nCHOOSE($L$2,'Scen 1'!AW95,'Scen 2'!AW95,'Scen 3'!AW95,'Scen 4'!AW95,'Scen 5'!AW95,'Scen 6'!AW95,'Scen 7'!AW95,'Scen 8'!AW95,'Scen 9'!AW95),\"\")","v":731.85432645933088},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX95,'Scen 2'!AX95,'Scen 3'!AX95,'Scen 4'!AX95,'Scen 5'!AX95,'Scen 6'!AX95,'Scen 7'!AX95,'Scen 8'!AX95,'Scen 9'!AX95)-\nCHOOSE($L$2,'Scen 1'!AX95,'Scen 2'!AX95,'Scen 3'!AX95,'Scen 4'!AX95,'Scen 5'!AX95,'Scen 6'!AX95,'Scen 7'!AX95,'Scen 8'!AX95,'Scen 9'!AX95),\"\")","v":794.44739514347293},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY95,'Scen 2'!AY95,'Scen 3'!AY95,'Scen 4'!AY95,'Scen 5'!AY95,'Scen 6'!AY95,'Scen 7'!AY95,'Scen 8'!AY95,'Scen 9'!AY95)-\nCHOOSE($L$2,'Scen 1'!AY95,'Scen 2'!AY95,'Scen 3'!AY95,'Scen 4'!AY95,'Scen 5'!AY95,'Scen 6'!AY95,'Scen 7'!AY95,'Scen 8'!AY95,'Scen 9'!AY95),\"\")","v":854.86298914517283},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ95,'Scen 2'!AZ95,'Scen 3'!AZ95,'Scen 4'!AZ95,'Scen 5'!AZ95,'Scen 6'!AZ95,'Scen 7'!AZ95,'Scen 8'!AZ95,'Scen 9'!AZ95)-\nCHOOSE($L$2,'Scen 1'!AZ95,'Scen 2'!AZ95,'Scen 3'!AZ95,'Scen 4'!AZ95,'Scen 5'!AZ95,'Scen 6'!AZ95,'Scen 7'!AZ95,'Scen 8'!AZ95,'Scen 9'!AZ95),\"\")","v":827.84846126614866},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA95,'Scen 2'!BA95,'Scen 3'!BA95,'Scen 4'!BA95,'Scen 5'!BA95,'Scen 6'!BA95,'Scen 7'!BA95,'Scen 8'!BA95,'Scen 9'!BA95)-\nCHOOSE($L$2,'Scen 1'!BA95,'Scen 2'!BA95,'Scen 3'!BA95,'Scen 4'!BA95,'Scen 5'!BA95,'Scen 6'!BA95,'Scen 7'!BA95,'Scen 8'!BA95,'Scen 9'!BA95),\"\")","v":835.71141535822608},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB95,'Scen 2'!BB95,'Scen 3'!BB95,'Scen 4'!BB95,'Scen 5'!BB95,'Scen 6'!BB95,'Scen 7'!BB95,'Scen 8'!BB95,'Scen 9'!BB95)-\nCHOOSE($L$2,'Scen 1'!BB95,'Scen 2'!BB95,'Scen 3'!BB95,'Scen 4'!BB95,'Scen 5'!BB95,'Scen 6'!BB95,'Scen 7'!BB95,'Scen 8'!BB95,'Scen 9'!BB95),\"\")","v":873.03233742480006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC95,'Scen 2'!BC95,'Scen 3'!BC95,'Scen 4'!BC95,'Scen 5'!BC95,'Scen 6'!BC95,'Scen 7'!BC95,'Scen 8'!BC95,'Scen 9'!BC95)-\nCHOOSE($L$2,'Scen 1'!BC95,'Scen 2'!BC95,'Scen 3'!BC95,'Scen 4'!BC95,'Scen 5'!BC95,'Scen 6'!BC95,'Scen 7'!BC95,'Scen 8'!BC95,'Scen 9'!BC95),\"\")","v":813.22505382813506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD95,'Scen 2'!BD95,'Scen 3'!BD95,'Scen 4'!BD95,'Scen 5'!BD95,'Scen 6'!BD95,'Scen 7'!BD95,'Scen 8'!BD95,'Scen 9'!BD95)-\nCHOOSE($L$2,'Scen 1'!BD95,'Scen 2'!BD95,'Scen 3'!BD95,'Scen 4'!BD95,'Scen 5'!BD95,'Scen 6'!BD95,'Scen 7'!BD95,'Scen 8'!BD95,'Scen 9'!BD95),\"\")","v":866.8268862886307},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE95,'Scen 2'!BE95,'Scen 3'!BE95,'Scen 4'!BE95,'Scen 5'!BE95,'Scen 6'!BE95,'Scen 7'!BE95,'Scen 8'!BE95,'Scen 9'!BE95)-\nCHOOSE($L$2,'Scen 1'!BE95,'Scen 2'!BE95,'Scen 3'!BE95,'Scen 4'!BE95,'Scen 5'!BE95,'Scen 6'!BE95,'Scen 7'!BE95,'Scen 8'!BE95,'Scen 9'!BE95),\"\")","v":820.89468380527614},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF95,'Scen 2'!BF95,'Scen 3'!BF95,'Scen 4'!BF95,'Scen 5'!BF95,'Scen 6'!BF95,'Scen 7'!BF95,'Scen 8'!BF95,'Scen 9'!BF95)-\nCHOOSE($L$2,'Scen 1'!BF95,'Scen 2'!BF95,'Scen 3'!BF95,'Scen 4'!BF95,'Scen 5'!BF95,'Scen 6'!BF95,'Scen 7'!BF95,'Scen 8'!BF95,'Scen 9'!BF95),\"\")","v":794.49495950094752},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG95,'Scen 2'!BG95,'Scen 3'!BG95,'Scen 4'!BG95,'Scen 5'!BG95,'Scen 6'!BG95,'Scen 7'!BG95,'Scen 8'!BG95,'Scen 9'!BG95)-\nCHOOSE($L$2,'Scen 1'!BG95,'Scen 2'!BG95,'Scen 3'!BG95,'Scen 4'!BG95,'Scen 5'!BG95,'Scen 6'!BG95,'Scen 7'!BG95,'Scen 8'!BG95,'Scen 9'!BG95),\"\")","v":848.87037736142884},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH95,'Scen 2'!BH95,'Scen 3'!BH95,'Scen 4'!BH95,'Scen 5'!BH95,'Scen 6'!BH95,'Scen 7'!BH95,'Scen 8'!BH95,'Scen 9'!BH95)-\nCHOOSE($L$2,'Scen 1'!BH95,'Scen 2'!BH95,'Scen 3'!BH95,'Scen 4'!BH95,'Scen 5'!BH95,'Scen 6'!BH95,'Scen 7'!BH95,'Scen 8'!BH95,'Scen 9'!BH95),\"\")","v":876.81070433895184},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI95,'Scen 2'!BI95,'Scen 3'!BI95,'Scen 4'!BI95,'Scen 5'!BI95,'Scen 6'!BI95,'Scen 7'!BI95,'Scen 8'!BI95,'Scen 9'!BI95)-\nCHOOSE($L$2,'Scen 1'!BI95,'Scen 2'!BI95,'Scen 3'!BI95,'Scen 4'!BI95,'Scen 5'!BI95,'Scen 6'!BI95,'Scen 7'!BI95,'Scen 8'!BI95,'Scen 9'!BI95),\"\")","v":906.88383857036206},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ95,'Scen 2'!BJ95,'Scen 3'!BJ95,'Scen 4'!BJ95,'Scen 5'!BJ95,'Scen 6'!BJ95,'Scen 7'!BJ95,'Scen 8'!BJ95,'Scen 9'!BJ95)-\nCHOOSE($L$2,'Scen 1'!BJ95,'Scen 2'!BJ95,'Scen 3'!BJ95,'Scen 4'!BJ95,'Scen 5'!BJ95,'Scen 6'!BJ95,'Scen 7'!BJ95,'Scen 8'!BJ95,'Scen 9'!BJ95),\"\")","v":927.19769511776758}]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA96,'Scen 2'!AA96,'Scen 3'!AA96,'Scen 4'!AA96,'Scen 5'!AA96,'Scen 6'!AA96,'Scen 7'!AA96,'Scen 8'!AA96,'Scen 9'!AA96)-\nCHOOSE($L$2,'Scen 1'!AA96,'Scen 2'!AA96,'Scen 3'!AA96,'Scen 4'!AA96,'Scen 5'!AA96,'Scen 6'!AA96,'Scen 7'!AA96,'Scen 8'!AA96,'Scen 9'!AA96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB96,'Scen 2'!AB96,'Scen 3'!AB96,'Scen 4'!AB96,'Scen 5'!AB96,'Scen 6'!AB96,'Scen 7'!AB96,'Scen 8'!AB96,'Scen 9'!AB96)-\nCHOOSE($L$2,'Scen 1'!AB96,'Scen 2'!AB96,'Scen 3'!AB96,'Scen 4'!AB96,'Scen 5'!AB96,'Scen 6'!AB96,'Scen 7'!AB96,'Scen 8'!AB96,'Scen 9'!AB96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC96,'Scen 2'!AC96,'Scen 3'!AC96,'Scen 4'!AC96,'Scen 5'!AC96,'Scen 6'!AC96,'Scen 7'!AC96,'Scen 8'!AC96,'Scen 9'!AC96)-\nCHOOSE($L$2,'Scen 1'!AC96,'Scen 2'!AC96,'Scen 3'!AC96,'Scen 4'!AC96,'Scen 5'!AC96,'Scen 6'!AC96,'Scen 7'!AC96,'Scen 8'!AC96,'Scen 9'!AC96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD96,'Scen 2'!AD96,'Scen 3'!AD96,'Scen 4'!AD96,'Scen 5'!AD96,'Scen 6'!AD96,'Scen 7'!AD96,'Scen 8'!AD96,'Scen 9'!AD96)-\nCHOOSE($L$2,'Scen 1'!AD96,'Scen 2'!AD96,'Scen 3'!AD96,'Scen 4'!AD96,'Scen 5'!AD96,'Scen 6'!AD96,'Scen 7'!AD96,'Scen 8'!AD96,'Scen 9'!AD96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE96,'Scen 2'!AE96,'Scen 3'!AE96,'Scen 4'!AE96,'Scen 5'!AE96,'Scen 6'!AE96,'Scen 7'!AE96,'Scen 8'!AE96,'Scen 9'!AE96)-\nCHOOSE($L$2,'Scen 1'!AE96,'Scen 2'!AE96,'Scen 3'!AE96,'Scen 4'!AE96,'Scen 5'!AE96,'Scen 6'!AE96,'Scen 7'!AE96,'Scen 8'!AE96,'Scen 9'!AE96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF96,'Scen 2'!AF96,'Scen 3'!AF96,'Scen 4'!AF96,'Scen 5'!AF96,'Scen 6'!AF96,'Scen 7'!AF96,'Scen 8'!AF96,'Scen 9'!AF96)-\nCHOOSE($L$2,'Scen 1'!AF96,'Scen 2'!AF96,'Scen 3'!AF96,'Scen 4'!AF96,'Scen 5'!AF96,'Scen 6'!AF96,'Scen 7'!AF96,'Scen 8'!AF96,'Scen 9'!AF96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG96,'Scen 2'!AG96,'Scen 3'!AG96,'Scen 4'!AG96,'Scen 5'!AG96,'Scen 6'!AG96,'Scen 7'!AG96,'Scen 8'!AG96,'Scen 9'!AG96)-\nCHOOSE($L$2,'Scen 1'!AG96,'Scen 2'!AG96,'Scen 3'!AG96,'Scen 4'!AG96,'Scen 5'!AG96,'Scen 6'!AG96,'Scen 7'!AG96,'Scen 8'!AG96,'Scen 9'!AG96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH96,'Scen 2'!AH96,'Scen 3'!AH96,'Scen 4'!AH96,'Scen 5'!AH96,'Scen 6'!AH96,'Scen 7'!AH96,'Scen 8'!AH96,'Scen 9'!AH96)-\nCHOOSE($L$2,'Scen 1'!AH96,'Scen 2'!AH96,'Scen 3'!AH96,'Scen 4'!AH96,'Scen 5'!AH96,'Scen 6'!AH96,'Scen 7'!AH96,'Scen 8'!AH96,'Scen 9'!AH96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI96,'Scen 2'!AI96,'Scen 3'!AI96,'Scen 4'!AI96,'Scen 5'!AI96,'Scen 6'!AI96,'Scen 7'!AI96,'Scen 8'!AI96,'Scen 9'!AI96)-\nCHOOSE($L$2,'Scen 1'!AI96,'Scen 2'!AI96,'Scen 3'!AI96,'Scen 4'!AI96,'Scen 5'!AI96,'Scen 6'!AI96,'Scen 7'!AI96,'Scen 8'!AI96,'Scen 9'!AI96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ96,'Scen 2'!AJ96,'Scen 3'!AJ96,'Scen 4'!AJ96,'Scen 5'!AJ96,'Scen 6'!AJ96,'Scen 7'!AJ96,'Scen 8'!AJ96,'Scen 9'!AJ96)-\nCHOOSE($L$2,'Scen 1'!AJ96,'Scen 2'!AJ96,'Scen 3'!AJ96,'Scen 4'!AJ96,'Scen 5'!AJ96,'Scen 6'!AJ96,'Scen 7'!AJ96,'Scen 8'!AJ96,'Scen 9'!AJ96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK96,'Scen 2'!AK96,'Scen 3'!AK96,'Scen 4'!AK96,'Scen 5'!AK96,'Scen 6'!AK96,'Scen 7'!AK96,'Scen 8'!AK96,'Scen 9'!AK96)-\nCHOOSE($L$2,'Scen 1'!AK96,'Scen 2'!AK96,'Scen 3'!AK96,'Scen 4'!AK96,'Scen 5'!AK96,'Scen 6'!AK96,'Scen 7'!AK96,'Scen 8'!AK96,'Scen 9'!AK96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL96,'Scen 2'!AL96,'Scen 3'!AL96,'Scen 4'!AL96,'Scen 5'!AL96,'Scen 6'!AL96,'Scen 7'!AL96,'Scen 8'!AL96,'Scen 9'!AL96)-\nCHOOSE($L$2,'Scen 1'!AL96,'Scen 2'!AL96,'Scen 3'!AL96,'Scen 4'!AL96,'Scen 5'!AL96,'Scen 6'!AL96,'Scen 7'!AL96,'Scen 8'!AL96,'Scen 9'!AL96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM96,'Scen 2'!AM96,'Scen 3'!AM96,'Scen 4'!AM96,'Scen 5'!AM96,'Scen 6'!AM96,'Scen 7'!AM96,'Scen 8'!AM96,'Scen 9'!AM96)-\nCHOOSE($L$2,'Scen 1'!AM96,'Scen 2'!AM96,'Scen 3'!AM96,'Scen 4'!AM96,'Scen 5'!AM96,'Scen 6'!AM96,'Scen 7'!AM96,'Scen 8'!AM96,'Scen 9'!AM96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN96,'Scen 2'!AN96,'Scen 3'!AN96,'Scen 4'!AN96,'Scen 5'!AN96,'Scen 6'!AN96,'Scen 7'!AN96,'Scen 8'!AN96,'Scen 9'!AN96)-\nCHOOSE($L$2,'Scen 1'!AN96,'Scen 2'!AN96,'Scen 3'!AN96,'Scen 4'!AN96,'Scen 5'!AN96,'Scen 6'!AN96,'Scen 7'!AN96,'Scen 8'!AN96,'Scen 9'!AN96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO96,'Scen 2'!AO96,'Scen 3'!AO96,'Scen 4'!AO96,'Scen 5'!AO96,'Scen 6'!AO96,'Scen 7'!AO96,'Scen 8'!AO96,'Scen 9'!AO96)-\nCHOOSE($L$2,'Scen 1'!AO96,'Scen 2'!AO96,'Scen 3'!AO96,'Scen 4'!AO96,'Scen 5'!AO96,'Scen 6'!AO96,'Scen 7'!AO96,'Scen 8'!AO96,'Scen 9'!AO96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP96,'Scen 2'!AP96,'Scen 3'!AP96,'Scen 4'!AP96,'Scen 5'!AP96,'Scen 6'!AP96,'Scen 7'!AP96,'Scen 8'!AP96,'Scen 9'!AP96)-\nCHOOSE($L$2,'Scen 1'!AP96,'Scen 2'!AP96,'Scen 3'!AP96,'Scen 4'!AP96,'Scen 5'!AP96,'Scen 6'!AP96,'Scen 7'!AP96,'Scen 8'!AP96,'Scen 9'!AP96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ96,'Scen 2'!AQ96,'Scen 3'!AQ96,'Scen 4'!AQ96,'Scen 5'!AQ96,'Scen 6'!AQ96,'Scen 7'!AQ96,'Scen 8'!AQ96,'Scen 9'!AQ96)-\nCHOOSE($L$2,'Scen 1'!AQ96,'Scen 2'!AQ96,'Scen 3'!AQ96,'Scen 4'!AQ96,'Scen 5'!AQ96,'Scen 6'!AQ96,'Scen 7'!AQ96,'Scen 8'!AQ96,'Scen 9'!AQ96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR96,'Scen 2'!AR96,'Scen 3'!AR96,'Scen 4'!AR96,'Scen 5'!AR96,'Scen 6'!AR96,'Scen 7'!AR96,'Scen 8'!AR96,'Scen 9'!AR96)-\nCHOOSE($L$2,'Scen 1'!AR96,'Scen 2'!AR96,'Scen 3'!AR96,'Scen 4'!AR96,'Scen 5'!AR96,'Scen 6'!AR96,'Scen 7'!AR96,'Scen 8'!AR96,'Scen 9'!AR96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS96,'Scen 2'!AS96,'Scen 3'!AS96,'Scen 4'!AS96,'Scen 5'!AS96,'Scen 6'!AS96,'Scen 7'!AS96,'Scen 8'!AS96,'Scen 9'!AS96)-\nCHOOSE($L$2,'Scen 1'!AS96,'Scen 2'!AS96,'Scen 3'!AS96,'Scen 4'!AS96,'Scen 5'!AS96,'Scen 6'!AS96,'Scen 7'!AS96,'Scen 8'!AS96,'Scen 9'!AS96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT96,'Scen 2'!AT96,'Scen 3'!AT96,'Scen 4'!AT96,'Scen 5'!AT96,'Scen 6'!AT96,'Scen 7'!AT96,'Scen 8'!AT96,'Scen 9'!AT96)-\nCHOOSE($L$2,'Scen 1'!AT96,'Scen 2'!AT96,'Scen 3'!AT96,'Scen 4'!AT96,'Scen 5'!AT96,'Scen 6'!AT96,'Scen 7'!AT96,'Scen 8'!AT96,'Scen 9'!AT96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU96,'Scen 2'!AU96,'Scen 3'!AU96,'Scen 4'!AU96,'Scen 5'!AU96,'Scen 6'!AU96,'Scen 7'!AU96,'Scen 8'!AU96,'Scen 9'!AU96)-\nCHOOSE($L$2,'Scen 1'!AU96,'Scen 2'!AU96,'Scen 3'!AU96,'Scen 4'!AU96,'Scen 5'!AU96,'Scen 6'!AU96,'Scen 7'!AU96,'Scen 8'!AU96,'Scen 9'!AU96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV96,'Scen 2'!AV96,'Scen 3'!AV96,'Scen 4'!AV96,'Scen 5'!AV96,'Scen 6'!AV96,'Scen 7'!AV96,'Scen 8'!AV96,'Scen 9'!AV96)-\nCHOOSE($L$2,'Scen 1'!AV96,'Scen 2'!AV96,'Scen 3'!AV96,'Scen 4'!AV96,'Scen 5'!AV96,'Scen 6'!AV96,'Scen 7'!AV96,'Scen 8'!AV96,'Scen 9'!AV96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW96,'Scen 2'!AW96,'Scen 3'!AW96,'Scen 4'!AW96,'Scen 5'!AW96,'Scen 6'!AW96,'Scen 7'!AW96,'Scen 8'!AW96,'Scen 9'!AW96)-\nCHOOSE($L$2,'Scen 1'!AW96,'Scen 2'!AW96,'Scen 3'!AW96,'Scen 4'!AW96,'Scen 5'!AW96,'Scen 6'!AW96,'Scen 7'!AW96,'Scen 8'!AW96,'Scen 9'!AW96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX96,'Scen 2'!AX96,'Scen 3'!AX96,'Scen 4'!AX96,'Scen 5'!AX96,'Scen 6'!AX96,'Scen 7'!AX96,'Scen 8'!AX96,'Scen 9'!AX96)-\nCHOOSE($L$2,'Scen 1'!AX96,'Scen 2'!AX96,'Scen 3'!AX96,'Scen 4'!AX96,'Scen 5'!AX96,'Scen 6'!AX96,'Scen 7'!AX96,'Scen 8'!AX96,'Scen 9'!AX96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY96,'Scen 2'!AY96,'Scen 3'!AY96,'Scen 4'!AY96,'Scen 5'!AY96,'Scen 6'!AY96,'Scen 7'!AY96,'Scen 8'!AY96,'Scen 9'!AY96)-\nCHOOSE($L$2,'Scen 1'!AY96,'Scen 2'!AY96,'Scen 3'!AY96,'Scen 4'!AY96,'Scen 5'!AY96,'Scen 6'!AY96,'Scen 7'!AY96,'Scen 8'!AY96,'Scen 9'!AY96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ96,'Scen 2'!AZ96,'Scen 3'!AZ96,'Scen 4'!AZ96,'Scen 5'!AZ96,'Scen 6'!AZ96,'Scen 7'!AZ96,'Scen 8'!AZ96,'Scen 9'!AZ96)-\nCHOOSE($L$2,'Scen 1'!AZ96,'Scen 2'!AZ96,'Scen 3'!AZ96,'Scen 4'!AZ96,'Scen 5'!AZ96,'Scen 6'!AZ96,'Scen 7'!AZ96,'Scen 8'!AZ96,'Scen 9'!AZ96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA96,'Scen 2'!BA96,'Scen 3'!BA96,'Scen 4'!BA96,'Scen 5'!BA96,'Scen 6'!BA96,'Scen 7'!BA96,'Scen 8'!BA96,'Scen 9'!BA96)-\nCHOOSE($L$2,'Scen 1'!BA96,'Scen 2'!BA96,'Scen 3'!BA96,'Scen 4'!BA96,'Scen 5'!BA96,'Scen 6'!BA96,'Scen 7'!BA96,'Scen 8'!BA96,'Scen 9'!BA96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB96,'Scen 2'!BB96,'Scen 3'!BB96,'Scen 4'!BB96,'Scen 5'!BB96,'Scen 6'!BB96,'Scen 7'!BB96,'Scen 8'!BB96,'Scen 9'!BB96)-\nCHOOSE($L$2,'Scen 1'!BB96,'Scen 2'!BB96,'Scen 3'!BB96,'Scen 4'!BB96,'Scen 5'!BB96,'Scen 6'!BB96,'Scen 7'!BB96,'Scen 8'!BB96,'Scen 9'!BB96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC96,'Scen 2'!BC96,'Scen 3'!BC96,'Scen 4'!BC96,'Scen 5'!BC96,'Scen 6'!BC96,'Scen 7'!BC96,'Scen 8'!BC96,'Scen 9'!BC96)-\nCHOOSE($L$2,'Scen 1'!BC96,'Scen 2'!BC96,'Scen 3'!BC96,'Scen 4'!BC96,'Scen 5'!BC96,'Scen 6'!BC96,'Scen 7'!BC96,'Scen 8'!BC96,'Scen 9'!BC96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD96,'Scen 2'!BD96,'Scen 3'!BD96,'Scen 4'!BD96,'Scen 5'!BD96,'Scen 6'!BD96,'Scen 7'!BD96,'Scen 8'!BD96,'Scen 9'!BD96)-\nCHOOSE($L$2,'Scen 1'!BD96,'Scen 2'!BD96,'Scen 3'!BD96,'Scen 4'!BD96,'Scen 5'!BD96,'Scen 6'!BD96,'Scen 7'!BD96,'Scen 8'!BD96,'Scen 9'!BD96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE96,'Scen 2'!BE96,'Scen 3'!BE96,'Scen 4'!BE96,'Scen 5'!BE96,'Scen 6'!BE96,'Scen 7'!BE96,'Scen 8'!BE96,'Scen 9'!BE96)-\nCHOOSE($L$2,'Scen 1'!BE96,'Scen 2'!BE96,'Scen 3'!BE96,'Scen 4'!BE96,'Scen 5'!BE96,'Scen 6'!BE96,'Scen 7'!BE96,'Scen 8'!BE96,'Scen 9'!BE96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF96,'Scen 2'!BF96,'Scen 3'!BF96,'Scen 4'!BF96,'Scen 5'!BF96,'Scen 6'!BF96,'Scen 7'!BF96,'Scen 8'!BF96,'Scen 9'!BF96)-\nCHOOSE($L$2,'Scen 1'!BF96,'Scen 2'!BF96,'Scen 3'!BF96,'Scen 4'!BF96,'Scen 5'!BF96,'Scen 6'!BF96,'Scen 7'!BF96,'Scen 8'!BF96,'Scen 9'!BF96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG96,'Scen 2'!BG96,'Scen 3'!BG96,'Scen 4'!BG96,'Scen 5'!BG96,'Scen 6'!BG96,'Scen 7'!BG96,'Scen 8'!BG96,'Scen 9'!BG96)-\nCHOOSE($L$2,'Scen 1'!BG96,'Scen 2'!BG96,'Scen 3'!BG96,'Scen 4'!BG96,'Scen 5'!BG96,'Scen 6'!BG96,'Scen 7'!BG96,'Scen 8'!BG96,'Scen 9'!BG96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH96,'Scen 2'!BH96,'Scen 3'!BH96,'Scen 4'!BH96,'Scen 5'!BH96,'Scen 6'!BH96,'Scen 7'!BH96,'Scen 8'!BH96,'Scen 9'!BH96)-\nCHOOSE($L$2,'Scen 1'!BH96,'Scen 2'!BH96,'Scen 3'!BH96,'Scen 4'!BH96,'Scen 5'!BH96,'Scen 6'!BH96,'Scen 7'!BH96,'Scen 8'!BH96,'Scen 9'!BH96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI96,'Scen 2'!BI96,'Scen 3'!BI96,'Scen 4'!BI96,'Scen 5'!BI96,'Scen 6'!BI96,'Scen 7'!BI96,'Scen 8'!BI96,'Scen 9'!BI96)-\nCHOOSE($L$2,'Scen 1'!BI96,'Scen 2'!BI96,'Scen 3'!BI96,'Scen 4'!BI96,'Scen 5'!BI96,'Scen 6'!BI96,'Scen 7'!BI96,'Scen 8'!BI96,'Scen 9'!BI96),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ96,'Scen 2'!BJ96,'Scen 3'!BJ96,'Scen 4'!BJ96,'Scen 5'!BJ96,'Scen 6'!BJ96,'Scen 7'!BJ96,'Scen 8'!BJ96,'Scen 9'!BJ96)-\nCHOOSE($L$2,'Scen 1'!BJ96,'Scen 2'!BJ96,'Scen 3'!BJ96,'Scen 4'!BJ96,'Scen 5'!BJ96,'Scen 6'!BJ96,'Scen 7'!BJ96,'Scen 8'!BJ96,'Scen 9'!BJ96),\"\")","v":0}]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA97,'Scen 2'!AA97,'Scen 3'!AA97,'Scen 4'!AA97,'Scen 5'!AA97,'Scen 6'!AA97,'Scen 7'!AA97,'Scen 8'!AA97,'Scen 9'!AA97)-\nCHOOSE($L$2,'Scen 1'!AA97,'Scen 2'!AA97,'Scen 3'!AA97,'Scen 4'!AA97,'Scen 5'!AA97,'Scen 6'!AA97,'Scen 7'!AA97,'Scen 8'!AA97,'Scen 9'!AA97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB97,'Scen 2'!AB97,'Scen 3'!AB97,'Scen 4'!AB97,'Scen 5'!AB97,'Scen 6'!AB97,'Scen 7'!AB97,'Scen 8'!AB97,'Scen 9'!AB97)-\nCHOOSE($L$2,'Scen 1'!AB97,'Scen 2'!AB97,'Scen 3'!AB97,'Scen 4'!AB97,'Scen 5'!AB97,'Scen 6'!AB97,'Scen 7'!AB97,'Scen 8'!AB97,'Scen 9'!AB97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC97,'Scen 2'!AC97,'Scen 3'!AC97,'Scen 4'!AC97,'Scen 5'!AC97,'Scen 6'!AC97,'Scen 7'!AC97,'Scen 8'!AC97,'Scen 9'!AC97)-\nCHOOSE($L$2,'Scen 1'!AC97,'Scen 2'!AC97,'Scen 3'!AC97,'Scen 4'!AC97,'Scen 5'!AC97,'Scen 6'!AC97,'Scen 7'!AC97,'Scen 8'!AC97,'Scen 9'!AC97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD97,'Scen 2'!AD97,'Scen 3'!AD97,'Scen 4'!AD97,'Scen 5'!AD97,'Scen 6'!AD97,'Scen 7'!AD97,'Scen 8'!AD97,'Scen 9'!AD97)-\nCHOOSE($L$2,'Scen 1'!AD97,'Scen 2'!AD97,'Scen 3'!AD97,'Scen 4'!AD97,'Scen 5'!AD97,'Scen 6'!AD97,'Scen 7'!AD97,'Scen 8'!AD97,'Scen 9'!AD97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE97,'Scen 2'!AE97,'Scen 3'!AE97,'Scen 4'!AE97,'Scen 5'!AE97,'Scen 6'!AE97,'Scen 7'!AE97,'Scen 8'!AE97,'Scen 9'!AE97)-\nCHOOSE($L$2,'Scen 1'!AE97,'Scen 2'!AE97,'Scen 3'!AE97,'Scen 4'!AE97,'Scen 5'!AE97,'Scen 6'!AE97,'Scen 7'!AE97,'Scen 8'!AE97,'Scen 9'!AE97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF97,'Scen 2'!AF97,'Scen 3'!AF97,'Scen 4'!AF97,'Scen 5'!AF97,'Scen 6'!AF97,'Scen 7'!AF97,'Scen 8'!AF97,'Scen 9'!AF97)-\nCHOOSE($L$2,'Scen 1'!AF97,'Scen 2'!AF97,'Scen 3'!AF97,'Scen 4'!AF97,'Scen 5'!AF97,'Scen 6'!AF97,'Scen 7'!AF97,'Scen 8'!AF97,'Scen 9'!AF97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG97,'Scen 2'!AG97,'Scen 3'!AG97,'Scen 4'!AG97,'Scen 5'!AG97,'Scen 6'!AG97,'Scen 7'!AG97,'Scen 8'!AG97,'Scen 9'!AG97)-\nCHOOSE($L$2,'Scen 1'!AG97,'Scen 2'!AG97,'Scen 3'!AG97,'Scen 4'!AG97,'Scen 5'!AG97,'Scen 6'!AG97,'Scen 7'!AG97,'Scen 8'!AG97,'Scen 9'!AG97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH97,'Scen 2'!AH97,'Scen 3'!AH97,'Scen 4'!AH97,'Scen 5'!AH97,'Scen 6'!AH97,'Scen 7'!AH97,'Scen 8'!AH97,'Scen 9'!AH97)-\nCHOOSE($L$2,'Scen 1'!AH97,'Scen 2'!AH97,'Scen 3'!AH97,'Scen 4'!AH97,'Scen 5'!AH97,'Scen 6'!AH97,'Scen 7'!AH97,'Scen 8'!AH97,'Scen 9'!AH97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI97,'Scen 2'!AI97,'Scen 3'!AI97,'Scen 4'!AI97,'Scen 5'!AI97,'Scen 6'!AI97,'Scen 7'!AI97,'Scen 8'!AI97,'Scen 9'!AI97)-\nCHOOSE($L$2,'Scen 1'!AI97,'Scen 2'!AI97,'Scen 3'!AI97,'Scen 4'!AI97,'Scen 5'!AI97,'Scen 6'!AI97,'Scen 7'!AI97,'Scen 8'!AI97,'Scen 9'!AI97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ97,'Scen 2'!AJ97,'Scen 3'!AJ97,'Scen 4'!AJ97,'Scen 5'!AJ97,'Scen 6'!AJ97,'Scen 7'!AJ97,'Scen 8'!AJ97,'Scen 9'!AJ97)-\nCHOOSE($L$2,'Scen 1'!AJ97,'Scen 2'!AJ97,'Scen 3'!AJ97,'Scen 4'!AJ97,'Scen 5'!AJ97,'Scen 6'!AJ97,'Scen 7'!AJ97,'Scen 8'!AJ97,'Scen 9'!AJ97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK97,'Scen 2'!AK97,'Scen 3'!AK97,'Scen 4'!AK97,'Scen 5'!AK97,'Scen 6'!AK97,'Scen 7'!AK97,'Scen 8'!AK97,'Scen 9'!AK97)-\nCHOOSE($L$2,'Scen 1'!AK97,'Scen 2'!AK97,'Scen 3'!AK97,'Scen 4'!AK97,'Scen 5'!AK97,'Scen 6'!AK97,'Scen 7'!AK97,'Scen 8'!AK97,'Scen 9'!AK97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL97,'Scen 2'!AL97,'Scen 3'!AL97,'Scen 4'!AL97,'Scen 5'!AL97,'Scen 6'!AL97,'Scen 7'!AL97,'Scen 8'!AL97,'Scen 9'!AL97)-\nCHOOSE($L$2,'Scen 1'!AL97,'Scen 2'!AL97,'Scen 3'!AL97,'Scen 4'!AL97,'Scen 5'!AL97,'Scen 6'!AL97,'Scen 7'!AL97,'Scen 8'!AL97,'Scen 9'!AL97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM97,'Scen 2'!AM97,'Scen 3'!AM97,'Scen 4'!AM97,'Scen 5'!AM97,'Scen 6'!AM97,'Scen 7'!AM97,'Scen 8'!AM97,'Scen 9'!AM97)-\nCHOOSE($L$2,'Scen 1'!AM97,'Scen 2'!AM97,'Scen 3'!AM97,'Scen 4'!AM97,'Scen 5'!AM97,'Scen 6'!AM97,'Scen 7'!AM97,'Scen 8'!AM97,'Scen 9'!AM97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN97,'Scen 2'!AN97,'Scen 3'!AN97,'Scen 4'!AN97,'Scen 5'!AN97,'Scen 6'!AN97,'Scen 7'!AN97,'Scen 8'!AN97,'Scen 9'!AN97)-\nCHOOSE($L$2,'Scen 1'!AN97,'Scen 2'!AN97,'Scen 3'!AN97,'Scen 4'!AN97,'Scen 5'!AN97,'Scen 6'!AN97,'Scen 7'!AN97,'Scen 8'!AN97,'Scen 9'!AN97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO97,'Scen 2'!AO97,'Scen 3'!AO97,'Scen 4'!AO97,'Scen 5'!AO97,'Scen 6'!AO97,'Scen 7'!AO97,'Scen 8'!AO97,'Scen 9'!AO97)-\nCHOOSE($L$2,'Scen 1'!AO97,'Scen 2'!AO97,'Scen 3'!AO97,'Scen 4'!AO97,'Scen 5'!AO97,'Scen 6'!AO97,'Scen 7'!AO97,'Scen 8'!AO97,'Scen 9'!AO97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP97,'Scen 2'!AP97,'Scen 3'!AP97,'Scen 4'!AP97,'Scen 5'!AP97,'Scen 6'!AP97,'Scen 7'!AP97,'Scen 8'!AP97,'Scen 9'!AP97)-\nCHOOSE($L$2,'Scen 1'!AP97,'Scen 2'!AP97,'Scen 3'!AP97,'Scen 4'!AP97,'Scen 5'!AP97,'Scen 6'!AP97,'Scen 7'!AP97,'Scen 8'!AP97,'Scen 9'!AP97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ97,'Scen 2'!AQ97,'Scen 3'!AQ97,'Scen 4'!AQ97,'Scen 5'!AQ97,'Scen 6'!AQ97,'Scen 7'!AQ97,'Scen 8'!AQ97,'Scen 9'!AQ97)-\nCHOOSE($L$2,'Scen 1'!AQ97,'Scen 2'!AQ97,'Scen 3'!AQ97,'Scen 4'!AQ97,'Scen 5'!AQ97,'Scen 6'!AQ97,'Scen 7'!AQ97,'Scen 8'!AQ97,'Scen 9'!AQ97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR97,'Scen 2'!AR97,'Scen 3'!AR97,'Scen 4'!AR97,'Scen 5'!AR97,'Scen 6'!AR97,'Scen 7'!AR97,'Scen 8'!AR97,'Scen 9'!AR97)-\nCHOOSE($L$2,'Scen 1'!AR97,'Scen 2'!AR97,'Scen 3'!AR97,'Scen 4'!AR97,'Scen 5'!AR97,'Scen 6'!AR97,'Scen 7'!AR97,'Scen 8'!AR97,'Scen 9'!AR97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS97,'Scen 2'!AS97,'Scen 3'!AS97,'Scen 4'!AS97,'Scen 5'!AS97,'Scen 6'!AS97,'Scen 7'!AS97,'Scen 8'!AS97,'Scen 9'!AS97)-\nCHOOSE($L$2,'Scen 1'!AS97,'Scen 2'!AS97,'Scen 3'!AS97,'Scen 4'!AS97,'Scen 5'!AS97,'Scen 6'!AS97,'Scen 7'!AS97,'Scen 8'!AS97,'Scen 9'!AS97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT97,'Scen 2'!AT97,'Scen 3'!AT97,'Scen 4'!AT97,'Scen 5'!AT97,'Scen 6'!AT97,'Scen 7'!AT97,'Scen 8'!AT97,'Scen 9'!AT97)-\nCHOOSE($L$2,'Scen 1'!AT97,'Scen 2'!AT97,'Scen 3'!AT97,'Scen 4'!AT97,'Scen 5'!AT97,'Scen 6'!AT97,'Scen 7'!AT97,'Scen 8'!AT97,'Scen 9'!AT97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU97,'Scen 2'!AU97,'Scen 3'!AU97,'Scen 4'!AU97,'Scen 5'!AU97,'Scen 6'!AU97,'Scen 7'!AU97,'Scen 8'!AU97,'Scen 9'!AU97)-\nCHOOSE($L$2,'Scen 1'!AU97,'Scen 2'!AU97,'Scen 3'!AU97,'Scen 4'!AU97,'Scen 5'!AU97,'Scen 6'!AU97,'Scen 7'!AU97,'Scen 8'!AU97,'Scen 9'!AU97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV97,'Scen 2'!AV97,'Scen 3'!AV97,'Scen 4'!AV97,'Scen 5'!AV97,'Scen 6'!AV97,'Scen 7'!AV97,'Scen 8'!AV97,'Scen 9'!AV97)-\nCHOOSE($L$2,'Scen 1'!AV97,'Scen 2'!AV97,'Scen 3'!AV97,'Scen 4'!AV97,'Scen 5'!AV97,'Scen 6'!AV97,'Scen 7'!AV97,'Scen 8'!AV97,'Scen 9'!AV97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW97,'Scen 2'!AW97,'Scen 3'!AW97,'Scen 4'!AW97,'Scen 5'!AW97,'Scen 6'!AW97,'Scen 7'!AW97,'Scen 8'!AW97,'Scen 9'!AW97)-\nCHOOSE($L$2,'Scen 1'!AW97,'Scen 2'!AW97,'Scen 3'!AW97,'Scen 4'!AW97,'Scen 5'!AW97,'Scen 6'!AW97,'Scen 7'!AW97,'Scen 8'!AW97,'Scen 9'!AW97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX97,'Scen 2'!AX97,'Scen 3'!AX97,'Scen 4'!AX97,'Scen 5'!AX97,'Scen 6'!AX97,'Scen 7'!AX97,'Scen 8'!AX97,'Scen 9'!AX97)-\nCHOOSE($L$2,'Scen 1'!AX97,'Scen 2'!AX97,'Scen 3'!AX97,'Scen 4'!AX97,'Scen 5'!AX97,'Scen 6'!AX97,'Scen 7'!AX97,'Scen 8'!AX97,'Scen 9'!AX97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY97,'Scen 2'!AY97,'Scen 3'!AY97,'Scen 4'!AY97,'Scen 5'!AY97,'Scen 6'!AY97,'Scen 7'!AY97,'Scen 8'!AY97,'Scen 9'!AY97)-\nCHOOSE($L$2,'Scen 1'!AY97,'Scen 2'!AY97,'Scen 3'!AY97,'Scen 4'!AY97,'Scen 5'!AY97,'Scen 6'!AY97,'Scen 7'!AY97,'Scen 8'!AY97,'Scen 9'!AY97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ97,'Scen 2'!AZ97,'Scen 3'!AZ97,'Scen 4'!AZ97,'Scen 5'!AZ97,'Scen 6'!AZ97,'Scen 7'!AZ97,'Scen 8'!AZ97,'Scen 9'!AZ97)-\nCHOOSE($L$2,'Scen 1'!AZ97,'Scen 2'!AZ97,'Scen 3'!AZ97,'Scen 4'!AZ97,'Scen 5'!AZ97,'Scen 6'!AZ97,'Scen 7'!AZ97,'Scen 8'!AZ97,'Scen 9'!AZ97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA97,'Scen 2'!BA97,'Scen 3'!BA97,'Scen 4'!BA97,'Scen 5'!BA97,'Scen 6'!BA97,'Scen 7'!BA97,'Scen 8'!BA97,'Scen 9'!BA97)-\nCHOOSE($L$2,'Scen 1'!BA97,'Scen 2'!BA97,'Scen 3'!BA97,'Scen 4'!BA97,'Scen 5'!BA97,'Scen 6'!BA97,'Scen 7'!BA97,'Scen 8'!BA97,'Scen 9'!BA97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB97,'Scen 2'!BB97,'Scen 3'!BB97,'Scen 4'!BB97,'Scen 5'!BB97,'Scen 6'!BB97,'Scen 7'!BB97,'Scen 8'!BB97,'Scen 9'!BB97)-\nCHOOSE($L$2,'Scen 1'!BB97,'Scen 2'!BB97,'Scen 3'!BB97,'Scen 4'!BB97,'Scen 5'!BB97,'Scen 6'!BB97,'Scen 7'!BB97,'Scen 8'!BB97,'Scen 9'!BB97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC97,'Scen 2'!BC97,'Scen 3'!BC97,'Scen 4'!BC97,'Scen 5'!BC97,'Scen 6'!BC97,'Scen 7'!BC97,'Scen 8'!BC97,'Scen 9'!BC97)-\nCHOOSE($L$2,'Scen 1'!BC97,'Scen 2'!BC97,'Scen 3'!BC97,'Scen 4'!BC97,'Scen 5'!BC97,'Scen 6'!BC97,'Scen 7'!BC97,'Scen 8'!BC97,'Scen 9'!BC97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD97,'Scen 2'!BD97,'Scen 3'!BD97,'Scen 4'!BD97,'Scen 5'!BD97,'Scen 6'!BD97,'Scen 7'!BD97,'Scen 8'!BD97,'Scen 9'!BD97)-\nCHOOSE($L$2,'Scen 1'!BD97,'Scen 2'!BD97,'Scen 3'!BD97,'Scen 4'!BD97,'Scen 5'!BD97,'Scen 6'!BD97,'Scen 7'!BD97,'Scen 8'!BD97,'Scen 9'!BD97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE97,'Scen 2'!BE97,'Scen 3'!BE97,'Scen 4'!BE97,'Scen 5'!BE97,'Scen 6'!BE97,'Scen 7'!BE97,'Scen 8'!BE97,'Scen 9'!BE97)-\nCHOOSE($L$2,'Scen 1'!BE97,'Scen 2'!BE97,'Scen 3'!BE97,'Scen 4'!BE97,'Scen 5'!BE97,'Scen 6'!BE97,'Scen 7'!BE97,'Scen 8'!BE97,'Scen 9'!BE97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF97,'Scen 2'!BF97,'Scen 3'!BF97,'Scen 4'!BF97,'Scen 5'!BF97,'Scen 6'!BF97,'Scen 7'!BF97,'Scen 8'!BF97,'Scen 9'!BF97)-\nCHOOSE($L$2,'Scen 1'!BF97,'Scen 2'!BF97,'Scen 3'!BF97,'Scen 4'!BF97,'Scen 5'!BF97,'Scen 6'!BF97,'Scen 7'!BF97,'Scen 8'!BF97,'Scen 9'!BF97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG97,'Scen 2'!BG97,'Scen 3'!BG97,'Scen 4'!BG97,'Scen 5'!BG97,'Scen 6'!BG97,'Scen 7'!BG97,'Scen 8'!BG97,'Scen 9'!BG97)-\nCHOOSE($L$2,'Scen 1'!BG97,'Scen 2'!BG97,'Scen 3'!BG97,'Scen 4'!BG97,'Scen 5'!BG97,'Scen 6'!BG97,'Scen 7'!BG97,'Scen 8'!BG97,'Scen 9'!BG97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH97,'Scen 2'!BH97,'Scen 3'!BH97,'Scen 4'!BH97,'Scen 5'!BH97,'Scen 6'!BH97,'Scen 7'!BH97,'Scen 8'!BH97,'Scen 9'!BH97)-\nCHOOSE($L$2,'Scen 1'!BH97,'Scen 2'!BH97,'Scen 3'!BH97,'Scen 4'!BH97,'Scen 5'!BH97,'Scen 6'!BH97,'Scen 7'!BH97,'Scen 8'!BH97,'Scen 9'!BH97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI97,'Scen 2'!BI97,'Scen 3'!BI97,'Scen 4'!BI97,'Scen 5'!BI97,'Scen 6'!BI97,'Scen 7'!BI97,'Scen 8'!BI97,'Scen 9'!BI97)-\nCHOOSE($L$2,'Scen 1'!BI97,'Scen 2'!BI97,'Scen 3'!BI97,'Scen 4'!BI97,'Scen 5'!BI97,'Scen 6'!BI97,'Scen 7'!BI97,'Scen 8'!BI97,'Scen 9'!BI97),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ97,'Scen 2'!BJ97,'Scen 3'!BJ97,'Scen 4'!BJ97,'Scen 5'!BJ97,'Scen 6'!BJ97,'Scen 7'!BJ97,'Scen 8'!BJ97,'Scen 9'!BJ97)-\nCHOOSE($L$2,'Scen 1'!BJ97,'Scen 2'!BJ97,'Scen 3'!BJ97,'Scen 4'!BJ97,'Scen 5'!BJ97,'Scen 6'!BJ97,'Scen 7'!BJ97,'Scen 8'!BJ97,'Scen 9'!BJ97),\"\")","v":0}]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA98,'Scen 2'!AA98,'Scen 3'!AA98,'Scen 4'!AA98,'Scen 5'!AA98,'Scen 6'!AA98,'Scen 7'!AA98,'Scen 8'!AA98,'Scen 9'!AA98)-\nCHOOSE($L$2,'Scen 1'!AA98,'Scen 2'!AA98,'Scen 3'!AA98,'Scen 4'!AA98,'Scen 5'!AA98,'Scen 6'!AA98,'Scen 7'!AA98,'Scen 8'!AA98,'Scen 9'!AA98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB98,'Scen 2'!AB98,'Scen 3'!AB98,'Scen 4'!AB98,'Scen 5'!AB98,'Scen 6'!AB98,'Scen 7'!AB98,'Scen 8'!AB98,'Scen 9'!AB98)-\nCHOOSE($L$2,'Scen 1'!AB98,'Scen 2'!AB98,'Scen 3'!AB98,'Scen 4'!AB98,'Scen 5'!AB98,'Scen 6'!AB98,'Scen 7'!AB98,'Scen 8'!AB98,'Scen 9'!AB98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC98,'Scen 2'!AC98,'Scen 3'!AC98,'Scen 4'!AC98,'Scen 5'!AC98,'Scen 6'!AC98,'Scen 7'!AC98,'Scen 8'!AC98,'Scen 9'!AC98)-\nCHOOSE($L$2,'Scen 1'!AC98,'Scen 2'!AC98,'Scen 3'!AC98,'Scen 4'!AC98,'Scen 5'!AC98,'Scen 6'!AC98,'Scen 7'!AC98,'Scen 8'!AC98,'Scen 9'!AC98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD98,'Scen 2'!AD98,'Scen 3'!AD98,'Scen 4'!AD98,'Scen 5'!AD98,'Scen 6'!AD98,'Scen 7'!AD98,'Scen 8'!AD98,'Scen 9'!AD98)-\nCHOOSE($L$2,'Scen 1'!AD98,'Scen 2'!AD98,'Scen 3'!AD98,'Scen 4'!AD98,'Scen 5'!AD98,'Scen 6'!AD98,'Scen 7'!AD98,'Scen 8'!AD98,'Scen 9'!AD98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE98,'Scen 2'!AE98,'Scen 3'!AE98,'Scen 4'!AE98,'Scen 5'!AE98,'Scen 6'!AE98,'Scen 7'!AE98,'Scen 8'!AE98,'Scen 9'!AE98)-\nCHOOSE($L$2,'Scen 1'!AE98,'Scen 2'!AE98,'Scen 3'!AE98,'Scen 4'!AE98,'Scen 5'!AE98,'Scen 6'!AE98,'Scen 7'!AE98,'Scen 8'!AE98,'Scen 9'!AE98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF98,'Scen 2'!AF98,'Scen 3'!AF98,'Scen 4'!AF98,'Scen 5'!AF98,'Scen 6'!AF98,'Scen 7'!AF98,'Scen 8'!AF98,'Scen 9'!AF98)-\nCHOOSE($L$2,'Scen 1'!AF98,'Scen 2'!AF98,'Scen 3'!AF98,'Scen 4'!AF98,'Scen 5'!AF98,'Scen 6'!AF98,'Scen 7'!AF98,'Scen 8'!AF98,'Scen 9'!AF98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG98,'Scen 2'!AG98,'Scen 3'!AG98,'Scen 4'!AG98,'Scen 5'!AG98,'Scen 6'!AG98,'Scen 7'!AG98,'Scen 8'!AG98,'Scen 9'!AG98)-\nCHOOSE($L$2,'Scen 1'!AG98,'Scen 2'!AG98,'Scen 3'!AG98,'Scen 4'!AG98,'Scen 5'!AG98,'Scen 6'!AG98,'Scen 7'!AG98,'Scen 8'!AG98,'Scen 9'!AG98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH98,'Scen 2'!AH98,'Scen 3'!AH98,'Scen 4'!AH98,'Scen 5'!AH98,'Scen 6'!AH98,'Scen 7'!AH98,'Scen 8'!AH98,'Scen 9'!AH98)-\nCHOOSE($L$2,'Scen 1'!AH98,'Scen 2'!AH98,'Scen 3'!AH98,'Scen 4'!AH98,'Scen 5'!AH98,'Scen 6'!AH98,'Scen 7'!AH98,'Scen 8'!AH98,'Scen 9'!AH98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI98,'Scen 2'!AI98,'Scen 3'!AI98,'Scen 4'!AI98,'Scen 5'!AI98,'Scen 6'!AI98,'Scen 7'!AI98,'Scen 8'!AI98,'Scen 9'!AI98)-\nCHOOSE($L$2,'Scen 1'!AI98,'Scen 2'!AI98,'Scen 3'!AI98,'Scen 4'!AI98,'Scen 5'!AI98,'Scen 6'!AI98,'Scen 7'!AI98,'Scen 8'!AI98,'Scen 9'!AI98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ98,'Scen 2'!AJ98,'Scen 3'!AJ98,'Scen 4'!AJ98,'Scen 5'!AJ98,'Scen 6'!AJ98,'Scen 7'!AJ98,'Scen 8'!AJ98,'Scen 9'!AJ98)-\nCHOOSE($L$2,'Scen 1'!AJ98,'Scen 2'!AJ98,'Scen 3'!AJ98,'Scen 4'!AJ98,'Scen 5'!AJ98,'Scen 6'!AJ98,'Scen 7'!AJ98,'Scen 8'!AJ98,'Scen 9'!AJ98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK98,'Scen 2'!AK98,'Scen 3'!AK98,'Scen 4'!AK98,'Scen 5'!AK98,'Scen 6'!AK98,'Scen 7'!AK98,'Scen 8'!AK98,'Scen 9'!AK98)-\nCHOOSE($L$2,'Scen 1'!AK98,'Scen 2'!AK98,'Scen 3'!AK98,'Scen 4'!AK98,'Scen 5'!AK98,'Scen 6'!AK98,'Scen 7'!AK98,'Scen 8'!AK98,'Scen 9'!AK98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL98,'Scen 2'!AL98,'Scen 3'!AL98,'Scen 4'!AL98,'Scen 5'!AL98,'Scen 6'!AL98,'Scen 7'!AL98,'Scen 8'!AL98,'Scen 9'!AL98)-\nCHOOSE($L$2,'Scen 1'!AL98,'Scen 2'!AL98,'Scen 3'!AL98,'Scen 4'!AL98,'Scen 5'!AL98,'Scen 6'!AL98,'Scen 7'!AL98,'Scen 8'!AL98,'Scen 9'!AL98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM98,'Scen 2'!AM98,'Scen 3'!AM98,'Scen 4'!AM98,'Scen 5'!AM98,'Scen 6'!AM98,'Scen 7'!AM98,'Scen 8'!AM98,'Scen 9'!AM98)-\nCHOOSE($L$2,'Scen 1'!AM98,'Scen 2'!AM98,'Scen 3'!AM98,'Scen 4'!AM98,'Scen 5'!AM98,'Scen 6'!AM98,'Scen 7'!AM98,'Scen 8'!AM98,'Scen 9'!AM98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN98,'Scen 2'!AN98,'Scen 3'!AN98,'Scen 4'!AN98,'Scen 5'!AN98,'Scen 6'!AN98,'Scen 7'!AN98,'Scen 8'!AN98,'Scen 9'!AN98)-\nCHOOSE($L$2,'Scen 1'!AN98,'Scen 2'!AN98,'Scen 3'!AN98,'Scen 4'!AN98,'Scen 5'!AN98,'Scen 6'!AN98,'Scen 7'!AN98,'Scen 8'!AN98,'Scen 9'!AN98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO98,'Scen 2'!AO98,'Scen 3'!AO98,'Scen 4'!AO98,'Scen 5'!AO98,'Scen 6'!AO98,'Scen 7'!AO98,'Scen 8'!AO98,'Scen 9'!AO98)-\nCHOOSE($L$2,'Scen 1'!AO98,'Scen 2'!AO98,'Scen 3'!AO98,'Scen 4'!AO98,'Scen 5'!AO98,'Scen 6'!AO98,'Scen 7'!AO98,'Scen 8'!AO98,'Scen 9'!AO98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP98,'Scen 2'!AP98,'Scen 3'!AP98,'Scen 4'!AP98,'Scen 5'!AP98,'Scen 6'!AP98,'Scen 7'!AP98,'Scen 8'!AP98,'Scen 9'!AP98)-\nCHOOSE($L$2,'Scen 1'!AP98,'Scen 2'!AP98,'Scen 3'!AP98,'Scen 4'!AP98,'Scen 5'!AP98,'Scen 6'!AP98,'Scen 7'!AP98,'Scen 8'!AP98,'Scen 9'!AP98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ98,'Scen 2'!AQ98,'Scen 3'!AQ98,'Scen 4'!AQ98,'Scen 5'!AQ98,'Scen 6'!AQ98,'Scen 7'!AQ98,'Scen 8'!AQ98,'Scen 9'!AQ98)-\nCHOOSE($L$2,'Scen 1'!AQ98,'Scen 2'!AQ98,'Scen 3'!AQ98,'Scen 4'!AQ98,'Scen 5'!AQ98,'Scen 6'!AQ98,'Scen 7'!AQ98,'Scen 8'!AQ98,'Scen 9'!AQ98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR98,'Scen 2'!AR98,'Scen 3'!AR98,'Scen 4'!AR98,'Scen 5'!AR98,'Scen 6'!AR98,'Scen 7'!AR98,'Scen 8'!AR98,'Scen 9'!AR98)-\nCHOOSE($L$2,'Scen 1'!AR98,'Scen 2'!AR98,'Scen 3'!AR98,'Scen 4'!AR98,'Scen 5'!AR98,'Scen 6'!AR98,'Scen 7'!AR98,'Scen 8'!AR98,'Scen 9'!AR98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS98,'Scen 2'!AS98,'Scen 3'!AS98,'Scen 4'!AS98,'Scen 5'!AS98,'Scen 6'!AS98,'Scen 7'!AS98,'Scen 8'!AS98,'Scen 9'!AS98)-\nCHOOSE($L$2,'Scen 1'!AS98,'Scen 2'!AS98,'Scen 3'!AS98,'Scen 4'!AS98,'Scen 5'!AS98,'Scen 6'!AS98,'Scen 7'!AS98,'Scen 8'!AS98,'Scen 9'!AS98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT98,'Scen 2'!AT98,'Scen 3'!AT98,'Scen 4'!AT98,'Scen 5'!AT98,'Scen 6'!AT98,'Scen 7'!AT98,'Scen 8'!AT98,'Scen 9'!AT98)-\nCHOOSE($L$2,'Scen 1'!AT98,'Scen 2'!AT98,'Scen 3'!AT98,'Scen 4'!AT98,'Scen 5'!AT98,'Scen 6'!AT98,'Scen 7'!AT98,'Scen 8'!AT98,'Scen 9'!AT98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU98,'Scen 2'!AU98,'Scen 3'!AU98,'Scen 4'!AU98,'Scen 5'!AU98,'Scen 6'!AU98,'Scen 7'!AU98,'Scen 8'!AU98,'Scen 9'!AU98)-\nCHOOSE($L$2,'Scen 1'!AU98,'Scen 2'!AU98,'Scen 3'!AU98,'Scen 4'!AU98,'Scen 5'!AU98,'Scen 6'!AU98,'Scen 7'!AU98,'Scen 8'!AU98,'Scen 9'!AU98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV98,'Scen 2'!AV98,'Scen 3'!AV98,'Scen 4'!AV98,'Scen 5'!AV98,'Scen 6'!AV98,'Scen 7'!AV98,'Scen 8'!AV98,'Scen 9'!AV98)-\nCHOOSE($L$2,'Scen 1'!AV98,'Scen 2'!AV98,'Scen 3'!AV98,'Scen 4'!AV98,'Scen 5'!AV98,'Scen 6'!AV98,'Scen 7'!AV98,'Scen 8'!AV98,'Scen 9'!AV98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW98,'Scen 2'!AW98,'Scen 3'!AW98,'Scen 4'!AW98,'Scen 5'!AW98,'Scen 6'!AW98,'Scen 7'!AW98,'Scen 8'!AW98,'Scen 9'!AW98)-\nCHOOSE($L$2,'Scen 1'!AW98,'Scen 2'!AW98,'Scen 3'!AW98,'Scen 4'!AW98,'Scen 5'!AW98,'Scen 6'!AW98,'Scen 7'!AW98,'Scen 8'!AW98,'Scen 9'!AW98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX98,'Scen 2'!AX98,'Scen 3'!AX98,'Scen 4'!AX98,'Scen 5'!AX98,'Scen 6'!AX98,'Scen 7'!AX98,'Scen 8'!AX98,'Scen 9'!AX98)-\nCHOOSE($L$2,'Scen 1'!AX98,'Scen 2'!AX98,'Scen 3'!AX98,'Scen 4'!AX98,'Scen 5'!AX98,'Scen 6'!AX98,'Scen 7'!AX98,'Scen 8'!AX98,'Scen 9'!AX98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY98,'Scen 2'!AY98,'Scen 3'!AY98,'Scen 4'!AY98,'Scen 5'!AY98,'Scen 6'!AY98,'Scen 7'!AY98,'Scen 8'!AY98,'Scen 9'!AY98)-\nCHOOSE($L$2,'Scen 1'!AY98,'Scen 2'!AY98,'Scen 3'!AY98,'Scen 4'!AY98,'Scen 5'!AY98,'Scen 6'!AY98,'Scen 7'!AY98,'Scen 8'!AY98,'Scen 9'!AY98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ98,'Scen 2'!AZ98,'Scen 3'!AZ98,'Scen 4'!AZ98,'Scen 5'!AZ98,'Scen 6'!AZ98,'Scen 7'!AZ98,'Scen 8'!AZ98,'Scen 9'!AZ98)-\nCHOOSE($L$2,'Scen 1'!AZ98,'Scen 2'!AZ98,'Scen 3'!AZ98,'Scen 4'!AZ98,'Scen 5'!AZ98,'Scen 6'!AZ98,'Scen 7'!AZ98,'Scen 8'!AZ98,'Scen 9'!AZ98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA98,'Scen 2'!BA98,'Scen 3'!BA98,'Scen 4'!BA98,'Scen 5'!BA98,'Scen 6'!BA98,'Scen 7'!BA98,'Scen 8'!BA98,'Scen 9'!BA98)-\nCHOOSE($L$2,'Scen 1'!BA98,'Scen 2'!BA98,'Scen 3'!BA98,'Scen 4'!BA98,'Scen 5'!BA98,'Scen 6'!BA98,'Scen 7'!BA98,'Scen 8'!BA98,'Scen 9'!BA98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB98,'Scen 2'!BB98,'Scen 3'!BB98,'Scen 4'!BB98,'Scen 5'!BB98,'Scen 6'!BB98,'Scen 7'!BB98,'Scen 8'!BB98,'Scen 9'!BB98)-\nCHOOSE($L$2,'Scen 1'!BB98,'Scen 2'!BB98,'Scen 3'!BB98,'Scen 4'!BB98,'Scen 5'!BB98,'Scen 6'!BB98,'Scen 7'!BB98,'Scen 8'!BB98,'Scen 9'!BB98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC98,'Scen 2'!BC98,'Scen 3'!BC98,'Scen 4'!BC98,'Scen 5'!BC98,'Scen 6'!BC98,'Scen 7'!BC98,'Scen 8'!BC98,'Scen 9'!BC98)-\nCHOOSE($L$2,'Scen 1'!BC98,'Scen 2'!BC98,'Scen 3'!BC98,'Scen 4'!BC98,'Scen 5'!BC98,'Scen 6'!BC98,'Scen 7'!BC98,'Scen 8'!BC98,'Scen 9'!BC98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD98,'Scen 2'!BD98,'Scen 3'!BD98,'Scen 4'!BD98,'Scen 5'!BD98,'Scen 6'!BD98,'Scen 7'!BD98,'Scen 8'!BD98,'Scen 9'!BD98)-\nCHOOSE($L$2,'Scen 1'!BD98,'Scen 2'!BD98,'Scen 3'!BD98,'Scen 4'!BD98,'Scen 5'!BD98,'Scen 6'!BD98,'Scen 7'!BD98,'Scen 8'!BD98,'Scen 9'!BD98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE98,'Scen 2'!BE98,'Scen 3'!BE98,'Scen 4'!BE98,'Scen 5'!BE98,'Scen 6'!BE98,'Scen 7'!BE98,'Scen 8'!BE98,'Scen 9'!BE98)-\nCHOOSE($L$2,'Scen 1'!BE98,'Scen 2'!BE98,'Scen 3'!BE98,'Scen 4'!BE98,'Scen 5'!BE98,'Scen 6'!BE98,'Scen 7'!BE98,'Scen 8'!BE98,'Scen 9'!BE98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF98,'Scen 2'!BF98,'Scen 3'!BF98,'Scen 4'!BF98,'Scen 5'!BF98,'Scen 6'!BF98,'Scen 7'!BF98,'Scen 8'!BF98,'Scen 9'!BF98)-\nCHOOSE($L$2,'Scen 1'!BF98,'Scen 2'!BF98,'Scen 3'!BF98,'Scen 4'!BF98,'Scen 5'!BF98,'Scen 6'!BF98,'Scen 7'!BF98,'Scen 8'!BF98,'Scen 9'!BF98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG98,'Scen 2'!BG98,'Scen 3'!BG98,'Scen 4'!BG98,'Scen 5'!BG98,'Scen 6'!BG98,'Scen 7'!BG98,'Scen 8'!BG98,'Scen 9'!BG98)-\nCHOOSE($L$2,'Scen 1'!BG98,'Scen 2'!BG98,'Scen 3'!BG98,'Scen 4'!BG98,'Scen 5'!BG98,'Scen 6'!BG98,'Scen 7'!BG98,'Scen 8'!BG98,'Scen 9'!BG98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH98,'Scen 2'!BH98,'Scen 3'!BH98,'Scen 4'!BH98,'Scen 5'!BH98,'Scen 6'!BH98,'Scen 7'!BH98,'Scen 8'!BH98,'Scen 9'!BH98)-\nCHOOSE($L$2,'Scen 1'!BH98,'Scen 2'!BH98,'Scen 3'!BH98,'Scen 4'!BH98,'Scen 5'!BH98,'Scen 6'!BH98,'Scen 7'!BH98,'Scen 8'!BH98,'Scen 9'!BH98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI98,'Scen 2'!BI98,'Scen 3'!BI98,'Scen 4'!BI98,'Scen 5'!BI98,'Scen 6'!BI98,'Scen 7'!BI98,'Scen 8'!BI98,'Scen 9'!BI98)-\nCHOOSE($L$2,'Scen 1'!BI98,'Scen 2'!BI98,'Scen 3'!BI98,'Scen 4'!BI98,'Scen 5'!BI98,'Scen 6'!BI98,'Scen 7'!BI98,'Scen 8'!BI98,'Scen 9'!BI98),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ98,'Scen 2'!BJ98,'Scen 3'!BJ98,'Scen 4'!BJ98,'Scen 5'!BJ98,'Scen 6'!BJ98,'Scen 7'!BJ98,'Scen 8'!BJ98,'Scen 9'!BJ98)-\nCHOOSE($L$2,'Scen 1'!BJ98,'Scen 2'!BJ98,'Scen 3'!BJ98,'Scen 4'!BJ98,'Scen 5'!BJ98,'Scen 6'!BJ98,'Scen 7'!BJ98,'Scen 8'!BJ98,'Scen 9'!BJ98),\"\")","v":0}]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA99,'Scen 2'!AA99,'Scen 3'!AA99,'Scen 4'!AA99,'Scen 5'!AA99,'Scen 6'!AA99,'Scen 7'!AA99,'Scen 8'!AA99,'Scen 9'!AA99)-\nCHOOSE($L$2,'Scen 1'!AA99,'Scen 2'!AA99,'Scen 3'!AA99,'Scen 4'!AA99,'Scen 5'!AA99,'Scen 6'!AA99,'Scen 7'!AA99,'Scen 8'!AA99,'Scen 9'!AA99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB99,'Scen 2'!AB99,'Scen 3'!AB99,'Scen 4'!AB99,'Scen 5'!AB99,'Scen 6'!AB99,'Scen 7'!AB99,'Scen 8'!AB99,'Scen 9'!AB99)-\nCHOOSE($L$2,'Scen 1'!AB99,'Scen 2'!AB99,'Scen 3'!AB99,'Scen 4'!AB99,'Scen 5'!AB99,'Scen 6'!AB99,'Scen 7'!AB99,'Scen 8'!AB99,'Scen 9'!AB99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC99,'Scen 2'!AC99,'Scen 3'!AC99,'Scen 4'!AC99,'Scen 5'!AC99,'Scen 6'!AC99,'Scen 7'!AC99,'Scen 8'!AC99,'Scen 9'!AC99)-\nCHOOSE($L$2,'Scen 1'!AC99,'Scen 2'!AC99,'Scen 3'!AC99,'Scen 4'!AC99,'Scen 5'!AC99,'Scen 6'!AC99,'Scen 7'!AC99,'Scen 8'!AC99,'Scen 9'!AC99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD99,'Scen 2'!AD99,'Scen 3'!AD99,'Scen 4'!AD99,'Scen 5'!AD99,'Scen 6'!AD99,'Scen 7'!AD99,'Scen 8'!AD99,'Scen 9'!AD99)-\nCHOOSE($L$2,'Scen 1'!AD99,'Scen 2'!AD99,'Scen 3'!AD99,'Scen 4'!AD99,'Scen 5'!AD99,'Scen 6'!AD99,'Scen 7'!AD99,'Scen 8'!AD99,'Scen 9'!AD99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE99,'Scen 2'!AE99,'Scen 3'!AE99,'Scen 4'!AE99,'Scen 5'!AE99,'Scen 6'!AE99,'Scen 7'!AE99,'Scen 8'!AE99,'Scen 9'!AE99)-\nCHOOSE($L$2,'Scen 1'!AE99,'Scen 2'!AE99,'Scen 3'!AE99,'Scen 4'!AE99,'Scen 5'!AE99,'Scen 6'!AE99,'Scen 7'!AE99,'Scen 8'!AE99,'Scen 9'!AE99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF99,'Scen 2'!AF99,'Scen 3'!AF99,'Scen 4'!AF99,'Scen 5'!AF99,'Scen 6'!AF99,'Scen 7'!AF99,'Scen 8'!AF99,'Scen 9'!AF99)-\nCHOOSE($L$2,'Scen 1'!AF99,'Scen 2'!AF99,'Scen 3'!AF99,'Scen 4'!AF99,'Scen 5'!AF99,'Scen 6'!AF99,'Scen 7'!AF99,'Scen 8'!AF99,'Scen 9'!AF99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG99,'Scen 2'!AG99,'Scen 3'!AG99,'Scen 4'!AG99,'Scen 5'!AG99,'Scen 6'!AG99,'Scen 7'!AG99,'Scen 8'!AG99,'Scen 9'!AG99)-\nCHOOSE($L$2,'Scen 1'!AG99,'Scen 2'!AG99,'Scen 3'!AG99,'Scen 4'!AG99,'Scen 5'!AG99,'Scen 6'!AG99,'Scen 7'!AG99,'Scen 8'!AG99,'Scen 9'!AG99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH99,'Scen 2'!AH99,'Scen 3'!AH99,'Scen 4'!AH99,'Scen 5'!AH99,'Scen 6'!AH99,'Scen 7'!AH99,'Scen 8'!AH99,'Scen 9'!AH99)-\nCHOOSE($L$2,'Scen 1'!AH99,'Scen 2'!AH99,'Scen 3'!AH99,'Scen 4'!AH99,'Scen 5'!AH99,'Scen 6'!AH99,'Scen 7'!AH99,'Scen 8'!AH99,'Scen 9'!AH99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI99,'Scen 2'!AI99,'Scen 3'!AI99,'Scen 4'!AI99,'Scen 5'!AI99,'Scen 6'!AI99,'Scen 7'!AI99,'Scen 8'!AI99,'Scen 9'!AI99)-\nCHOOSE($L$2,'Scen 1'!AI99,'Scen 2'!AI99,'Scen 3'!AI99,'Scen 4'!AI99,'Scen 5'!AI99,'Scen 6'!AI99,'Scen 7'!AI99,'Scen 8'!AI99,'Scen 9'!AI99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ99,'Scen 2'!AJ99,'Scen 3'!AJ99,'Scen 4'!AJ99,'Scen 5'!AJ99,'Scen 6'!AJ99,'Scen 7'!AJ99,'Scen 8'!AJ99,'Scen 9'!AJ99)-\nCHOOSE($L$2,'Scen 1'!AJ99,'Scen 2'!AJ99,'Scen 3'!AJ99,'Scen 4'!AJ99,'Scen 5'!AJ99,'Scen 6'!AJ99,'Scen 7'!AJ99,'Scen 8'!AJ99,'Scen 9'!AJ99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK99,'Scen 2'!AK99,'Scen 3'!AK99,'Scen 4'!AK99,'Scen 5'!AK99,'Scen 6'!AK99,'Scen 7'!AK99,'Scen 8'!AK99,'Scen 9'!AK99)-\nCHOOSE($L$2,'Scen 1'!AK99,'Scen 2'!AK99,'Scen 3'!AK99,'Scen 4'!AK99,'Scen 5'!AK99,'Scen 6'!AK99,'Scen 7'!AK99,'Scen 8'!AK99,'Scen 9'!AK99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL99,'Scen 2'!AL99,'Scen 3'!AL99,'Scen 4'!AL99,'Scen 5'!AL99,'Scen 6'!AL99,'Scen 7'!AL99,'Scen 8'!AL99,'Scen 9'!AL99)-\nCHOOSE($L$2,'Scen 1'!AL99,'Scen 2'!AL99,'Scen 3'!AL99,'Scen 4'!AL99,'Scen 5'!AL99,'Scen 6'!AL99,'Scen 7'!AL99,'Scen 8'!AL99,'Scen 9'!AL99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM99,'Scen 2'!AM99,'Scen 3'!AM99,'Scen 4'!AM99,'Scen 5'!AM99,'Scen 6'!AM99,'Scen 7'!AM99,'Scen 8'!AM99,'Scen 9'!AM99)-\nCHOOSE($L$2,'Scen 1'!AM99,'Scen 2'!AM99,'Scen 3'!AM99,'Scen 4'!AM99,'Scen 5'!AM99,'Scen 6'!AM99,'Scen 7'!AM99,'Scen 8'!AM99,'Scen 9'!AM99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN99,'Scen 2'!AN99,'Scen 3'!AN99,'Scen 4'!AN99,'Scen 5'!AN99,'Scen 6'!AN99,'Scen 7'!AN99,'Scen 8'!AN99,'Scen 9'!AN99)-\nCHOOSE($L$2,'Scen 1'!AN99,'Scen 2'!AN99,'Scen 3'!AN99,'Scen 4'!AN99,'Scen 5'!AN99,'Scen 6'!AN99,'Scen 7'!AN99,'Scen 8'!AN99,'Scen 9'!AN99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO99,'Scen 2'!AO99,'Scen 3'!AO99,'Scen 4'!AO99,'Scen 5'!AO99,'Scen 6'!AO99,'Scen 7'!AO99,'Scen 8'!AO99,'Scen 9'!AO99)-\nCHOOSE($L$2,'Scen 1'!AO99,'Scen 2'!AO99,'Scen 3'!AO99,'Scen 4'!AO99,'Scen 5'!AO99,'Scen 6'!AO99,'Scen 7'!AO99,'Scen 8'!AO99,'Scen 9'!AO99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP99,'Scen 2'!AP99,'Scen 3'!AP99,'Scen 4'!AP99,'Scen 5'!AP99,'Scen 6'!AP99,'Scen 7'!AP99,'Scen 8'!AP99,'Scen 9'!AP99)-\nCHOOSE($L$2,'Scen 1'!AP99,'Scen 2'!AP99,'Scen 3'!AP99,'Scen 4'!AP99,'Scen 5'!AP99,'Scen 6'!AP99,'Scen 7'!AP99,'Scen 8'!AP99,'Scen 9'!AP99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ99,'Scen 2'!AQ99,'Scen 3'!AQ99,'Scen 4'!AQ99,'Scen 5'!AQ99,'Scen 6'!AQ99,'Scen 7'!AQ99,'Scen 8'!AQ99,'Scen 9'!AQ99)-\nCHOOSE($L$2,'Scen 1'!AQ99,'Scen 2'!AQ99,'Scen 3'!AQ99,'Scen 4'!AQ99,'Scen 5'!AQ99,'Scen 6'!AQ99,'Scen 7'!AQ99,'Scen 8'!AQ99,'Scen 9'!AQ99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR99,'Scen 2'!AR99,'Scen 3'!AR99,'Scen 4'!AR99,'Scen 5'!AR99,'Scen 6'!AR99,'Scen 7'!AR99,'Scen 8'!AR99,'Scen 9'!AR99)-\nCHOOSE($L$2,'Scen 1'!AR99,'Scen 2'!AR99,'Scen 3'!AR99,'Scen 4'!AR99,'Scen 5'!AR99,'Scen 6'!AR99,'Scen 7'!AR99,'Scen 8'!AR99,'Scen 9'!AR99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS99,'Scen 2'!AS99,'Scen 3'!AS99,'Scen 4'!AS99,'Scen 5'!AS99,'Scen 6'!AS99,'Scen 7'!AS99,'Scen 8'!AS99,'Scen 9'!AS99)-\nCHOOSE($L$2,'Scen 1'!AS99,'Scen 2'!AS99,'Scen 3'!AS99,'Scen 4'!AS99,'Scen 5'!AS99,'Scen 6'!AS99,'Scen 7'!AS99,'Scen 8'!AS99,'Scen 9'!AS99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT99,'Scen 2'!AT99,'Scen 3'!AT99,'Scen 4'!AT99,'Scen 5'!AT99,'Scen 6'!AT99,'Scen 7'!AT99,'Scen 8'!AT99,'Scen 9'!AT99)-\nCHOOSE($L$2,'Scen 1'!AT99,'Scen 2'!AT99,'Scen 3'!AT99,'Scen 4'!AT99,'Scen 5'!AT99,'Scen 6'!AT99,'Scen 7'!AT99,'Scen 8'!AT99,'Scen 9'!AT99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU99,'Scen 2'!AU99,'Scen 3'!AU99,'Scen 4'!AU99,'Scen 5'!AU99,'Scen 6'!AU99,'Scen 7'!AU99,'Scen 8'!AU99,'Scen 9'!AU99)-\nCHOOSE($L$2,'Scen 1'!AU99,'Scen 2'!AU99,'Scen 3'!AU99,'Scen 4'!AU99,'Scen 5'!AU99,'Scen 6'!AU99,'Scen 7'!AU99,'Scen 8'!AU99,'Scen 9'!AU99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV99,'Scen 2'!AV99,'Scen 3'!AV99,'Scen 4'!AV99,'Scen 5'!AV99,'Scen 6'!AV99,'Scen 7'!AV99,'Scen 8'!AV99,'Scen 9'!AV99)-\nCHOOSE($L$2,'Scen 1'!AV99,'Scen 2'!AV99,'Scen 3'!AV99,'Scen 4'!AV99,'Scen 5'!AV99,'Scen 6'!AV99,'Scen 7'!AV99,'Scen 8'!AV99,'Scen 9'!AV99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW99,'Scen 2'!AW99,'Scen 3'!AW99,'Scen 4'!AW99,'Scen 5'!AW99,'Scen 6'!AW99,'Scen 7'!AW99,'Scen 8'!AW99,'Scen 9'!AW99)-\nCHOOSE($L$2,'Scen 1'!AW99,'Scen 2'!AW99,'Scen 3'!AW99,'Scen 4'!AW99,'Scen 5'!AW99,'Scen 6'!AW99,'Scen 7'!AW99,'Scen 8'!AW99,'Scen 9'!AW99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX99,'Scen 2'!AX99,'Scen 3'!AX99,'Scen 4'!AX99,'Scen 5'!AX99,'Scen 6'!AX99,'Scen 7'!AX99,'Scen 8'!AX99,'Scen 9'!AX99)-\nCHOOSE($L$2,'Scen 1'!AX99,'Scen 2'!AX99,'Scen 3'!AX99,'Scen 4'!AX99,'Scen 5'!AX99,'Scen 6'!AX99,'Scen 7'!AX99,'Scen 8'!AX99,'Scen 9'!AX99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY99,'Scen 2'!AY99,'Scen 3'!AY99,'Scen 4'!AY99,'Scen 5'!AY99,'Scen 6'!AY99,'Scen 7'!AY99,'Scen 8'!AY99,'Scen 9'!AY99)-\nCHOOSE($L$2,'Scen 1'!AY99,'Scen 2'!AY99,'Scen 3'!AY99,'Scen 4'!AY99,'Scen 5'!AY99,'Scen 6'!AY99,'Scen 7'!AY99,'Scen 8'!AY99,'Scen 9'!AY99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ99,'Scen 2'!AZ99,'Scen 3'!AZ99,'Scen 4'!AZ99,'Scen 5'!AZ99,'Scen 6'!AZ99,'Scen 7'!AZ99,'Scen 8'!AZ99,'Scen 9'!AZ99)-\nCHOOSE($L$2,'Scen 1'!AZ99,'Scen 2'!AZ99,'Scen 3'!AZ99,'Scen 4'!AZ99,'Scen 5'!AZ99,'Scen 6'!AZ99,'Scen 7'!AZ99,'Scen 8'!AZ99,'Scen 9'!AZ99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA99,'Scen 2'!BA99,'Scen 3'!BA99,'Scen 4'!BA99,'Scen 5'!BA99,'Scen 6'!BA99,'Scen 7'!BA99,'Scen 8'!BA99,'Scen 9'!BA99)-\nCHOOSE($L$2,'Scen 1'!BA99,'Scen 2'!BA99,'Scen 3'!BA99,'Scen 4'!BA99,'Scen 5'!BA99,'Scen 6'!BA99,'Scen 7'!BA99,'Scen 8'!BA99,'Scen 9'!BA99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB99,'Scen 2'!BB99,'Scen 3'!BB99,'Scen 4'!BB99,'Scen 5'!BB99,'Scen 6'!BB99,'Scen 7'!BB99,'Scen 8'!BB99,'Scen 9'!BB99)-\nCHOOSE($L$2,'Scen 1'!BB99,'Scen 2'!BB99,'Scen 3'!BB99,'Scen 4'!BB99,'Scen 5'!BB99,'Scen 6'!BB99,'Scen 7'!BB99,'Scen 8'!BB99,'Scen 9'!BB99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC99,'Scen 2'!BC99,'Scen 3'!BC99,'Scen 4'!BC99,'Scen 5'!BC99,'Scen 6'!BC99,'Scen 7'!BC99,'Scen 8'!BC99,'Scen 9'!BC99)-\nCHOOSE($L$2,'Scen 1'!BC99,'Scen 2'!BC99,'Scen 3'!BC99,'Scen 4'!BC99,'Scen 5'!BC99,'Scen 6'!BC99,'Scen 7'!BC99,'Scen 8'!BC99,'Scen 9'!BC99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD99,'Scen 2'!BD99,'Scen 3'!BD99,'Scen 4'!BD99,'Scen 5'!BD99,'Scen 6'!BD99,'Scen 7'!BD99,'Scen 8'!BD99,'Scen 9'!BD99)-\nCHOOSE($L$2,'Scen 1'!BD99,'Scen 2'!BD99,'Scen 3'!BD99,'Scen 4'!BD99,'Scen 5'!BD99,'Scen 6'!BD99,'Scen 7'!BD99,'Scen 8'!BD99,'Scen 9'!BD99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE99,'Scen 2'!BE99,'Scen 3'!BE99,'Scen 4'!BE99,'Scen 5'!BE99,'Scen 6'!BE99,'Scen 7'!BE99,'Scen 8'!BE99,'Scen 9'!BE99)-\nCHOOSE($L$2,'Scen 1'!BE99,'Scen 2'!BE99,'Scen 3'!BE99,'Scen 4'!BE99,'Scen 5'!BE99,'Scen 6'!BE99,'Scen 7'!BE99,'Scen 8'!BE99,'Scen 9'!BE99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF99,'Scen 2'!BF99,'Scen 3'!BF99,'Scen 4'!BF99,'Scen 5'!BF99,'Scen 6'!BF99,'Scen 7'!BF99,'Scen 8'!BF99,'Scen 9'!BF99)-\nCHOOSE($L$2,'Scen 1'!BF99,'Scen 2'!BF99,'Scen 3'!BF99,'Scen 4'!BF99,'Scen 5'!BF99,'Scen 6'!BF99,'Scen 7'!BF99,'Scen 8'!BF99,'Scen 9'!BF99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG99,'Scen 2'!BG99,'Scen 3'!BG99,'Scen 4'!BG99,'Scen 5'!BG99,'Scen 6'!BG99,'Scen 7'!BG99,'Scen 8'!BG99,'Scen 9'!BG99)-\nCHOOSE($L$2,'Scen 1'!BG99,'Scen 2'!BG99,'Scen 3'!BG99,'Scen 4'!BG99,'Scen 5'!BG99,'Scen 6'!BG99,'Scen 7'!BG99,'Scen 8'!BG99,'Scen 9'!BG99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH99,'Scen 2'!BH99,'Scen 3'!BH99,'Scen 4'!BH99,'Scen 5'!BH99,'Scen 6'!BH99,'Scen 7'!BH99,'Scen 8'!BH99,'Scen 9'!BH99)-\nCHOOSE($L$2,'Scen 1'!BH99,'Scen 2'!BH99,'Scen 3'!BH99,'Scen 4'!BH99,'Scen 5'!BH99,'Scen 6'!BH99,'Scen 7'!BH99,'Scen 8'!BH99,'Scen 9'!BH99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI99,'Scen 2'!BI99,'Scen 3'!BI99,'Scen 4'!BI99,'Scen 5'!BI99,'Scen 6'!BI99,'Scen 7'!BI99,'Scen 8'!BI99,'Scen 9'!BI99)-\nCHOOSE($L$2,'Scen 1'!BI99,'Scen 2'!BI99,'Scen 3'!BI99,'Scen 4'!BI99,'Scen 5'!BI99,'Scen 6'!BI99,'Scen 7'!BI99,'Scen 8'!BI99,'Scen 9'!BI99),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ99,'Scen 2'!BJ99,'Scen 3'!BJ99,'Scen 4'!BJ99,'Scen 5'!BJ99,'Scen 6'!BJ99,'Scen 7'!BJ99,'Scen 8'!BJ99,'Scen 9'!BJ99)-\nCHOOSE($L$2,'Scen 1'!BJ99,'Scen 2'!BJ99,'Scen 3'!BJ99,'Scen 4'!BJ99,'Scen 5'!BJ99,'Scen 6'!BJ99,'Scen 7'!BJ99,'Scen 8'!BJ99,'Scen 9'!BJ99),\"\")","v":0}]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA100,'Scen 2'!AA100,'Scen 3'!AA100,'Scen 4'!AA100,'Scen 5'!AA100,'Scen 6'!AA100,'Scen 7'!AA100,'Scen 8'!AA100,'Scen 9'!AA100)-\nCHOOSE($L$2,'Scen 1'!AA100,'Scen 2'!AA100,'Scen 3'!AA100,'Scen 4'!AA100,'Scen 5'!AA100,'Scen 6'!AA100,'Scen 7'!AA100,'Scen 8'!AA100,'Scen 9'!AA100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB100,'Scen 2'!AB100,'Scen 3'!AB100,'Scen 4'!AB100,'Scen 5'!AB100,'Scen 6'!AB100,'Scen 7'!AB100,'Scen 8'!AB100,'Scen 9'!AB100)-\nCHOOSE($L$2,'Scen 1'!AB100,'Scen 2'!AB100,'Scen 3'!AB100,'Scen 4'!AB100,'Scen 5'!AB100,'Scen 6'!AB100,'Scen 7'!AB100,'Scen 8'!AB100,'Scen 9'!AB100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC100,'Scen 2'!AC100,'Scen 3'!AC100,'Scen 4'!AC100,'Scen 5'!AC100,'Scen 6'!AC100,'Scen 7'!AC100,'Scen 8'!AC100,'Scen 9'!AC100)-\nCHOOSE($L$2,'Scen 1'!AC100,'Scen 2'!AC100,'Scen 3'!AC100,'Scen 4'!AC100,'Scen 5'!AC100,'Scen 6'!AC100,'Scen 7'!AC100,'Scen 8'!AC100,'Scen 9'!AC100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD100,'Scen 2'!AD100,'Scen 3'!AD100,'Scen 4'!AD100,'Scen 5'!AD100,'Scen 6'!AD100,'Scen 7'!AD100,'Scen 8'!AD100,'Scen 9'!AD100)-\nCHOOSE($L$2,'Scen 1'!AD100,'Scen 2'!AD100,'Scen 3'!AD100,'Scen 4'!AD100,'Scen 5'!AD100,'Scen 6'!AD100,'Scen 7'!AD100,'Scen 8'!AD100,'Scen 9'!AD100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE100,'Scen 2'!AE100,'Scen 3'!AE100,'Scen 4'!AE100,'Scen 5'!AE100,'Scen 6'!AE100,'Scen 7'!AE100,'Scen 8'!AE100,'Scen 9'!AE100)-\nCHOOSE($L$2,'Scen 1'!AE100,'Scen 2'!AE100,'Scen 3'!AE100,'Scen 4'!AE100,'Scen 5'!AE100,'Scen 6'!AE100,'Scen 7'!AE100,'Scen 8'!AE100,'Scen 9'!AE100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF100,'Scen 2'!AF100,'Scen 3'!AF100,'Scen 4'!AF100,'Scen 5'!AF100,'Scen 6'!AF100,'Scen 7'!AF100,'Scen 8'!AF100,'Scen 9'!AF100)-\nCHOOSE($L$2,'Scen 1'!AF100,'Scen 2'!AF100,'Scen 3'!AF100,'Scen 4'!AF100,'Scen 5'!AF100,'Scen 6'!AF100,'Scen 7'!AF100,'Scen 8'!AF100,'Scen 9'!AF100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG100,'Scen 2'!AG100,'Scen 3'!AG100,'Scen 4'!AG100,'Scen 5'!AG100,'Scen 6'!AG100,'Scen 7'!AG100,'Scen 8'!AG100,'Scen 9'!AG100)-\nCHOOSE($L$2,'Scen 1'!AG100,'Scen 2'!AG100,'Scen 3'!AG100,'Scen 4'!AG100,'Scen 5'!AG100,'Scen 6'!AG100,'Scen 7'!AG100,'Scen 8'!AG100,'Scen 9'!AG100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH100,'Scen 2'!AH100,'Scen 3'!AH100,'Scen 4'!AH100,'Scen 5'!AH100,'Scen 6'!AH100,'Scen 7'!AH100,'Scen 8'!AH100,'Scen 9'!AH100)-\nCHOOSE($L$2,'Scen 1'!AH100,'Scen 2'!AH100,'Scen 3'!AH100,'Scen 4'!AH100,'Scen 5'!AH100,'Scen 6'!AH100,'Scen 7'!AH100,'Scen 8'!AH100,'Scen 9'!AH100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI100,'Scen 2'!AI100,'Scen 3'!AI100,'Scen 4'!AI100,'Scen 5'!AI100,'Scen 6'!AI100,'Scen 7'!AI100,'Scen 8'!AI100,'Scen 9'!AI100)-\nCHOOSE($L$2,'Scen 1'!AI100,'Scen 2'!AI100,'Scen 3'!AI100,'Scen 4'!AI100,'Scen 5'!AI100,'Scen 6'!AI100,'Scen 7'!AI100,'Scen 8'!AI100,'Scen 9'!AI100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ100,'Scen 2'!AJ100,'Scen 3'!AJ100,'Scen 4'!AJ100,'Scen 5'!AJ100,'Scen 6'!AJ100,'Scen 7'!AJ100,'Scen 8'!AJ100,'Scen 9'!AJ100)-\nCHOOSE($L$2,'Scen 1'!AJ100,'Scen 2'!AJ100,'Scen 3'!AJ100,'Scen 4'!AJ100,'Scen 5'!AJ100,'Scen 6'!AJ100,'Scen 7'!AJ100,'Scen 8'!AJ100,'Scen 9'!AJ100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK100,'Scen 2'!AK100,'Scen 3'!AK100,'Scen 4'!AK100,'Scen 5'!AK100,'Scen 6'!AK100,'Scen 7'!AK100,'Scen 8'!AK100,'Scen 9'!AK100)-\nCHOOSE($L$2,'Scen 1'!AK100,'Scen 2'!AK100,'Scen 3'!AK100,'Scen 4'!AK100,'Scen 5'!AK100,'Scen 6'!AK100,'Scen 7'!AK100,'Scen 8'!AK100,'Scen 9'!AK100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL100,'Scen 2'!AL100,'Scen 3'!AL100,'Scen 4'!AL100,'Scen 5'!AL100,'Scen 6'!AL100,'Scen 7'!AL100,'Scen 8'!AL100,'Scen 9'!AL100)-\nCHOOSE($L$2,'Scen 1'!AL100,'Scen 2'!AL100,'Scen 3'!AL100,'Scen 4'!AL100,'Scen 5'!AL100,'Scen 6'!AL100,'Scen 7'!AL100,'Scen 8'!AL100,'Scen 9'!AL100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM100,'Scen 2'!AM100,'Scen 3'!AM100,'Scen 4'!AM100,'Scen 5'!AM100,'Scen 6'!AM100,'Scen 7'!AM100,'Scen 8'!AM100,'Scen 9'!AM100)-\nCHOOSE($L$2,'Scen 1'!AM100,'Scen 2'!AM100,'Scen 3'!AM100,'Scen 4'!AM100,'Scen 5'!AM100,'Scen 6'!AM100,'Scen 7'!AM100,'Scen 8'!AM100,'Scen 9'!AM100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN100,'Scen 2'!AN100,'Scen 3'!AN100,'Scen 4'!AN100,'Scen 5'!AN100,'Scen 6'!AN100,'Scen 7'!AN100,'Scen 8'!AN100,'Scen 9'!AN100)-\nCHOOSE($L$2,'Scen 1'!AN100,'Scen 2'!AN100,'Scen 3'!AN100,'Scen 4'!AN100,'Scen 5'!AN100,'Scen 6'!AN100,'Scen 7'!AN100,'Scen 8'!AN100,'Scen 9'!AN100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO100,'Scen 2'!AO100,'Scen 3'!AO100,'Scen 4'!AO100,'Scen 5'!AO100,'Scen 6'!AO100,'Scen 7'!AO100,'Scen 8'!AO100,'Scen 9'!AO100)-\nCHOOSE($L$2,'Scen 1'!AO100,'Scen 2'!AO100,'Scen 3'!AO100,'Scen 4'!AO100,'Scen 5'!AO100,'Scen 6'!AO100,'Scen 7'!AO100,'Scen 8'!AO100,'Scen 9'!AO100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP100,'Scen 2'!AP100,'Scen 3'!AP100,'Scen 4'!AP100,'Scen 5'!AP100,'Scen 6'!AP100,'Scen 7'!AP100,'Scen 8'!AP100,'Scen 9'!AP100)-\nCHOOSE($L$2,'Scen 1'!AP100,'Scen 2'!AP100,'Scen 3'!AP100,'Scen 4'!AP100,'Scen 5'!AP100,'Scen 6'!AP100,'Scen 7'!AP100,'Scen 8'!AP100,'Scen 9'!AP100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ100,'Scen 2'!AQ100,'Scen 3'!AQ100,'Scen 4'!AQ100,'Scen 5'!AQ100,'Scen 6'!AQ100,'Scen 7'!AQ100,'Scen 8'!AQ100,'Scen 9'!AQ100)-\nCHOOSE($L$2,'Scen 1'!AQ100,'Scen 2'!AQ100,'Scen 3'!AQ100,'Scen 4'!AQ100,'Scen 5'!AQ100,'Scen 6'!AQ100,'Scen 7'!AQ100,'Scen 8'!AQ100,'Scen 9'!AQ100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR100,'Scen 2'!AR100,'Scen 3'!AR100,'Scen 4'!AR100,'Scen 5'!AR100,'Scen 6'!AR100,'Scen 7'!AR100,'Scen 8'!AR100,'Scen 9'!AR100)-\nCHOOSE($L$2,'Scen 1'!AR100,'Scen 2'!AR100,'Scen 3'!AR100,'Scen 4'!AR100,'Scen 5'!AR100,'Scen 6'!AR100,'Scen 7'!AR100,'Scen 8'!AR100,'Scen 9'!AR100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS100,'Scen 2'!AS100,'Scen 3'!AS100,'Scen 4'!AS100,'Scen 5'!AS100,'Scen 6'!AS100,'Scen 7'!AS100,'Scen 8'!AS100,'Scen 9'!AS100)-\nCHOOSE($L$2,'Scen 1'!AS100,'Scen 2'!AS100,'Scen 3'!AS100,'Scen 4'!AS100,'Scen 5'!AS100,'Scen 6'!AS100,'Scen 7'!AS100,'Scen 8'!AS100,'Scen 9'!AS100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT100,'Scen 2'!AT100,'Scen 3'!AT100,'Scen 4'!AT100,'Scen 5'!AT100,'Scen 6'!AT100,'Scen 7'!AT100,'Scen 8'!AT100,'Scen 9'!AT100)-\nCHOOSE($L$2,'Scen 1'!AT100,'Scen 2'!AT100,'Scen 3'!AT100,'Scen 4'!AT100,'Scen 5'!AT100,'Scen 6'!AT100,'Scen 7'!AT100,'Scen 8'!AT100,'Scen 9'!AT100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU100,'Scen 2'!AU100,'Scen 3'!AU100,'Scen 4'!AU100,'Scen 5'!AU100,'Scen 6'!AU100,'Scen 7'!AU100,'Scen 8'!AU100,'Scen 9'!AU100)-\nCHOOSE($L$2,'Scen 1'!AU100,'Scen 2'!AU100,'Scen 3'!AU100,'Scen 4'!AU100,'Scen 5'!AU100,'Scen 6'!AU100,'Scen 7'!AU100,'Scen 8'!AU100,'Scen 9'!AU100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV100,'Scen 2'!AV100,'Scen 3'!AV100,'Scen 4'!AV100,'Scen 5'!AV100,'Scen 6'!AV100,'Scen 7'!AV100,'Scen 8'!AV100,'Scen 9'!AV100)-\nCHOOSE($L$2,'Scen 1'!AV100,'Scen 2'!AV100,'Scen 3'!AV100,'Scen 4'!AV100,'Scen 5'!AV100,'Scen 6'!AV100,'Scen 7'!AV100,'Scen 8'!AV100,'Scen 9'!AV100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW100,'Scen 2'!AW100,'Scen 3'!AW100,'Scen 4'!AW100,'Scen 5'!AW100,'Scen 6'!AW100,'Scen 7'!AW100,'Scen 8'!AW100,'Scen 9'!AW100)-\nCHOOSE($L$2,'Scen 1'!AW100,'Scen 2'!AW100,'Scen 3'!AW100,'Scen 4'!AW100,'Scen 5'!AW100,'Scen 6'!AW100,'Scen 7'!AW100,'Scen 8'!AW100,'Scen 9'!AW100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX100,'Scen 2'!AX100,'Scen 3'!AX100,'Scen 4'!AX100,'Scen 5'!AX100,'Scen 6'!AX100,'Scen 7'!AX100,'Scen 8'!AX100,'Scen 9'!AX100)-\nCHOOSE($L$2,'Scen 1'!AX100,'Scen 2'!AX100,'Scen 3'!AX100,'Scen 4'!AX100,'Scen 5'!AX100,'Scen 6'!AX100,'Scen 7'!AX100,'Scen 8'!AX100,'Scen 9'!AX100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY100,'Scen 2'!AY100,'Scen 3'!AY100,'Scen 4'!AY100,'Scen 5'!AY100,'Scen 6'!AY100,'Scen 7'!AY100,'Scen 8'!AY100,'Scen 9'!AY100)-\nCHOOSE($L$2,'Scen 1'!AY100,'Scen 2'!AY100,'Scen 3'!AY100,'Scen 4'!AY100,'Scen 5'!AY100,'Scen 6'!AY100,'Scen 7'!AY100,'Scen 8'!AY100,'Scen 9'!AY100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ100,'Scen 2'!AZ100,'Scen 3'!AZ100,'Scen 4'!AZ100,'Scen 5'!AZ100,'Scen 6'!AZ100,'Scen 7'!AZ100,'Scen 8'!AZ100,'Scen 9'!AZ100)-\nCHOOSE($L$2,'Scen 1'!AZ100,'Scen 2'!AZ100,'Scen 3'!AZ100,'Scen 4'!AZ100,'Scen 5'!AZ100,'Scen 6'!AZ100,'Scen 7'!AZ100,'Scen 8'!AZ100,'Scen 9'!AZ100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA100,'Scen 2'!BA100,'Scen 3'!BA100,'Scen 4'!BA100,'Scen 5'!BA100,'Scen 6'!BA100,'Scen 7'!BA100,'Scen 8'!BA100,'Scen 9'!BA100)-\nCHOOSE($L$2,'Scen 1'!BA100,'Scen 2'!BA100,'Scen 3'!BA100,'Scen 4'!BA100,'Scen 5'!BA100,'Scen 6'!BA100,'Scen 7'!BA100,'Scen 8'!BA100,'Scen 9'!BA100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB100,'Scen 2'!BB100,'Scen 3'!BB100,'Scen 4'!BB100,'Scen 5'!BB100,'Scen 6'!BB100,'Scen 7'!BB100,'Scen 8'!BB100,'Scen 9'!BB100)-\nCHOOSE($L$2,'Scen 1'!BB100,'Scen 2'!BB100,'Scen 3'!BB100,'Scen 4'!BB100,'Scen 5'!BB100,'Scen 6'!BB100,'Scen 7'!BB100,'Scen 8'!BB100,'Scen 9'!BB100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC100,'Scen 2'!BC100,'Scen 3'!BC100,'Scen 4'!BC100,'Scen 5'!BC100,'Scen 6'!BC100,'Scen 7'!BC100,'Scen 8'!BC100,'Scen 9'!BC100)-\nCHOOSE($L$2,'Scen 1'!BC100,'Scen 2'!BC100,'Scen 3'!BC100,'Scen 4'!BC100,'Scen 5'!BC100,'Scen 6'!BC100,'Scen 7'!BC100,'Scen 8'!BC100,'Scen 9'!BC100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD100,'Scen 2'!BD100,'Scen 3'!BD100,'Scen 4'!BD100,'Scen 5'!BD100,'Scen 6'!BD100,'Scen 7'!BD100,'Scen 8'!BD100,'Scen 9'!BD100)-\nCHOOSE($L$2,'Scen 1'!BD100,'Scen 2'!BD100,'Scen 3'!BD100,'Scen 4'!BD100,'Scen 5'!BD100,'Scen 6'!BD100,'Scen 7'!BD100,'Scen 8'!BD100,'Scen 9'!BD100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE100,'Scen 2'!BE100,'Scen 3'!BE100,'Scen 4'!BE100,'Scen 5'!BE100,'Scen 6'!BE100,'Scen 7'!BE100,'Scen 8'!BE100,'Scen 9'!BE100)-\nCHOOSE($L$2,'Scen 1'!BE100,'Scen 2'!BE100,'Scen 3'!BE100,'Scen 4'!BE100,'Scen 5'!BE100,'Scen 6'!BE100,'Scen 7'!BE100,'Scen 8'!BE100,'Scen 9'!BE100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF100,'Scen 2'!BF100,'Scen 3'!BF100,'Scen 4'!BF100,'Scen 5'!BF100,'Scen 6'!BF100,'Scen 7'!BF100,'Scen 8'!BF100,'Scen 9'!BF100)-\nCHOOSE($L$2,'Scen 1'!BF100,'Scen 2'!BF100,'Scen 3'!BF100,'Scen 4'!BF100,'Scen 5'!BF100,'Scen 6'!BF100,'Scen 7'!BF100,'Scen 8'!BF100,'Scen 9'!BF100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG100,'Scen 2'!BG100,'Scen 3'!BG100,'Scen 4'!BG100,'Scen 5'!BG100,'Scen 6'!BG100,'Scen 7'!BG100,'Scen 8'!BG100,'Scen 9'!BG100)-\nCHOOSE($L$2,'Scen 1'!BG100,'Scen 2'!BG100,'Scen 3'!BG100,'Scen 4'!BG100,'Scen 5'!BG100,'Scen 6'!BG100,'Scen 7'!BG100,'Scen 8'!BG100,'Scen 9'!BG100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH100,'Scen 2'!BH100,'Scen 3'!BH100,'Scen 4'!BH100,'Scen 5'!BH100,'Scen 6'!BH100,'Scen 7'!BH100,'Scen 8'!BH100,'Scen 9'!BH100)-\nCHOOSE($L$2,'Scen 1'!BH100,'Scen 2'!BH100,'Scen 3'!BH100,'Scen 4'!BH100,'Scen 5'!BH100,'Scen 6'!BH100,'Scen 7'!BH100,'Scen 8'!BH100,'Scen 9'!BH100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI100,'Scen 2'!BI100,'Scen 3'!BI100,'Scen 4'!BI100,'Scen 5'!BI100,'Scen 6'!BI100,'Scen 7'!BI100,'Scen 8'!BI100,'Scen 9'!BI100)-\nCHOOSE($L$2,'Scen 1'!BI100,'Scen 2'!BI100,'Scen 3'!BI100,'Scen 4'!BI100,'Scen 5'!BI100,'Scen 6'!BI100,'Scen 7'!BI100,'Scen 8'!BI100,'Scen 9'!BI100),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ100,'Scen 2'!BJ100,'Scen 3'!BJ100,'Scen 4'!BJ100,'Scen 5'!BJ100,'Scen 6'!BJ100,'Scen 7'!BJ100,'Scen 8'!BJ100,'Scen 9'!BJ100)-\nCHOOSE($L$2,'Scen 1'!BJ100,'Scen 2'!BJ100,'Scen 3'!BJ100,'Scen 4'!BJ100,'Scen 5'!BJ100,'Scen 6'!BJ100,'Scen 7'!BJ100,'Scen 8'!BJ100,'Scen 9'!BJ100),\"\")","v":0}]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA101,'Scen 2'!AA101,'Scen 3'!AA101,'Scen 4'!AA101,'Scen 5'!AA101,'Scen 6'!AA101,'Scen 7'!AA101,'Scen 8'!AA101,'Scen 9'!AA101)-\nCHOOSE($L$2,'Scen 1'!AA101,'Scen 2'!AA101,'Scen 3'!AA101,'Scen 4'!AA101,'Scen 5'!AA101,'Scen 6'!AA101,'Scen 7'!AA101,'Scen 8'!AA101,'Scen 9'!AA101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB101,'Scen 2'!AB101,'Scen 3'!AB101,'Scen 4'!AB101,'Scen 5'!AB101,'Scen 6'!AB101,'Scen 7'!AB101,'Scen 8'!AB101,'Scen 9'!AB101)-\nCHOOSE($L$2,'Scen 1'!AB101,'Scen 2'!AB101,'Scen 3'!AB101,'Scen 4'!AB101,'Scen 5'!AB101,'Scen 6'!AB101,'Scen 7'!AB101,'Scen 8'!AB101,'Scen 9'!AB101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC101,'Scen 2'!AC101,'Scen 3'!AC101,'Scen 4'!AC101,'Scen 5'!AC101,'Scen 6'!AC101,'Scen 7'!AC101,'Scen 8'!AC101,'Scen 9'!AC101)-\nCHOOSE($L$2,'Scen 1'!AC101,'Scen 2'!AC101,'Scen 3'!AC101,'Scen 4'!AC101,'Scen 5'!AC101,'Scen 6'!AC101,'Scen 7'!AC101,'Scen 8'!AC101,'Scen 9'!AC101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD101,'Scen 2'!AD101,'Scen 3'!AD101,'Scen 4'!AD101,'Scen 5'!AD101,'Scen 6'!AD101,'Scen 7'!AD101,'Scen 8'!AD101,'Scen 9'!AD101)-\nCHOOSE($L$2,'Scen 1'!AD101,'Scen 2'!AD101,'Scen 3'!AD101,'Scen 4'!AD101,'Scen 5'!AD101,'Scen 6'!AD101,'Scen 7'!AD101,'Scen 8'!AD101,'Scen 9'!AD101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE101,'Scen 2'!AE101,'Scen 3'!AE101,'Scen 4'!AE101,'Scen 5'!AE101,'Scen 6'!AE101,'Scen 7'!AE101,'Scen 8'!AE101,'Scen 9'!AE101)-\nCHOOSE($L$2,'Scen 1'!AE101,'Scen 2'!AE101,'Scen 3'!AE101,'Scen 4'!AE101,'Scen 5'!AE101,'Scen 6'!AE101,'Scen 7'!AE101,'Scen 8'!AE101,'Scen 9'!AE101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF101,'Scen 2'!AF101,'Scen 3'!AF101,'Scen 4'!AF101,'Scen 5'!AF101,'Scen 6'!AF101,'Scen 7'!AF101,'Scen 8'!AF101,'Scen 9'!AF101)-\nCHOOSE($L$2,'Scen 1'!AF101,'Scen 2'!AF101,'Scen 3'!AF101,'Scen 4'!AF101,'Scen 5'!AF101,'Scen 6'!AF101,'Scen 7'!AF101,'Scen 8'!AF101,'Scen 9'!AF101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG101,'Scen 2'!AG101,'Scen 3'!AG101,'Scen 4'!AG101,'Scen 5'!AG101,'Scen 6'!AG101,'Scen 7'!AG101,'Scen 8'!AG101,'Scen 9'!AG101)-\nCHOOSE($L$2,'Scen 1'!AG101,'Scen 2'!AG101,'Scen 3'!AG101,'Scen 4'!AG101,'Scen 5'!AG101,'Scen 6'!AG101,'Scen 7'!AG101,'Scen 8'!AG101,'Scen 9'!AG101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH101,'Scen 2'!AH101,'Scen 3'!AH101,'Scen 4'!AH101,'Scen 5'!AH101,'Scen 6'!AH101,'Scen 7'!AH101,'Scen 8'!AH101,'Scen 9'!AH101)-\nCHOOSE($L$2,'Scen 1'!AH101,'Scen 2'!AH101,'Scen 3'!AH101,'Scen 4'!AH101,'Scen 5'!AH101,'Scen 6'!AH101,'Scen 7'!AH101,'Scen 8'!AH101,'Scen 9'!AH101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI101,'Scen 2'!AI101,'Scen 3'!AI101,'Scen 4'!AI101,'Scen 5'!AI101,'Scen 6'!AI101,'Scen 7'!AI101,'Scen 8'!AI101,'Scen 9'!AI101)-\nCHOOSE($L$2,'Scen 1'!AI101,'Scen 2'!AI101,'Scen 3'!AI101,'Scen 4'!AI101,'Scen 5'!AI101,'Scen 6'!AI101,'Scen 7'!AI101,'Scen 8'!AI101,'Scen 9'!AI101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ101,'Scen 2'!AJ101,'Scen 3'!AJ101,'Scen 4'!AJ101,'Scen 5'!AJ101,'Scen 6'!AJ101,'Scen 7'!AJ101,'Scen 8'!AJ101,'Scen 9'!AJ101)-\nCHOOSE($L$2,'Scen 1'!AJ101,'Scen 2'!AJ101,'Scen 3'!AJ101,'Scen 4'!AJ101,'Scen 5'!AJ101,'Scen 6'!AJ101,'Scen 7'!AJ101,'Scen 8'!AJ101,'Scen 9'!AJ101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK101,'Scen 2'!AK101,'Scen 3'!AK101,'Scen 4'!AK101,'Scen 5'!AK101,'Scen 6'!AK101,'Scen 7'!AK101,'Scen 8'!AK101,'Scen 9'!AK101)-\nCHOOSE($L$2,'Scen 1'!AK101,'Scen 2'!AK101,'Scen 3'!AK101,'Scen 4'!AK101,'Scen 5'!AK101,'Scen 6'!AK101,'Scen 7'!AK101,'Scen 8'!AK101,'Scen 9'!AK101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL101,'Scen 2'!AL101,'Scen 3'!AL101,'Scen 4'!AL101,'Scen 5'!AL101,'Scen 6'!AL101,'Scen 7'!AL101,'Scen 8'!AL101,'Scen 9'!AL101)-\nCHOOSE($L$2,'Scen 1'!AL101,'Scen 2'!AL101,'Scen 3'!AL101,'Scen 4'!AL101,'Scen 5'!AL101,'Scen 6'!AL101,'Scen 7'!AL101,'Scen 8'!AL101,'Scen 9'!AL101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM101,'Scen 2'!AM101,'Scen 3'!AM101,'Scen 4'!AM101,'Scen 5'!AM101,'Scen 6'!AM101,'Scen 7'!AM101,'Scen 8'!AM101,'Scen 9'!AM101)-\nCHOOSE($L$2,'Scen 1'!AM101,'Scen 2'!AM101,'Scen 3'!AM101,'Scen 4'!AM101,'Scen 5'!AM101,'Scen 6'!AM101,'Scen 7'!AM101,'Scen 8'!AM101,'Scen 9'!AM101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN101,'Scen 2'!AN101,'Scen 3'!AN101,'Scen 4'!AN101,'Scen 5'!AN101,'Scen 6'!AN101,'Scen 7'!AN101,'Scen 8'!AN101,'Scen 9'!AN101)-\nCHOOSE($L$2,'Scen 1'!AN101,'Scen 2'!AN101,'Scen 3'!AN101,'Scen 4'!AN101,'Scen 5'!AN101,'Scen 6'!AN101,'Scen 7'!AN101,'Scen 8'!AN101,'Scen 9'!AN101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO101,'Scen 2'!AO101,'Scen 3'!AO101,'Scen 4'!AO101,'Scen 5'!AO101,'Scen 6'!AO101,'Scen 7'!AO101,'Scen 8'!AO101,'Scen 9'!AO101)-\nCHOOSE($L$2,'Scen 1'!AO101,'Scen 2'!AO101,'Scen 3'!AO101,'Scen 4'!AO101,'Scen 5'!AO101,'Scen 6'!AO101,'Scen 7'!AO101,'Scen 8'!AO101,'Scen 9'!AO101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP101,'Scen 2'!AP101,'Scen 3'!AP101,'Scen 4'!AP101,'Scen 5'!AP101,'Scen 6'!AP101,'Scen 7'!AP101,'Scen 8'!AP101,'Scen 9'!AP101)-\nCHOOSE($L$2,'Scen 1'!AP101,'Scen 2'!AP101,'Scen 3'!AP101,'Scen 4'!AP101,'Scen 5'!AP101,'Scen 6'!AP101,'Scen 7'!AP101,'Scen 8'!AP101,'Scen 9'!AP101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ101,'Scen 2'!AQ101,'Scen 3'!AQ101,'Scen 4'!AQ101,'Scen 5'!AQ101,'Scen 6'!AQ101,'Scen 7'!AQ101,'Scen 8'!AQ101,'Scen 9'!AQ101)-\nCHOOSE($L$2,'Scen 1'!AQ101,'Scen 2'!AQ101,'Scen 3'!AQ101,'Scen 4'!AQ101,'Scen 5'!AQ101,'Scen 6'!AQ101,'Scen 7'!AQ101,'Scen 8'!AQ101,'Scen 9'!AQ101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR101,'Scen 2'!AR101,'Scen 3'!AR101,'Scen 4'!AR101,'Scen 5'!AR101,'Scen 6'!AR101,'Scen 7'!AR101,'Scen 8'!AR101,'Scen 9'!AR101)-\nCHOOSE($L$2,'Scen 1'!AR101,'Scen 2'!AR101,'Scen 3'!AR101,'Scen 4'!AR101,'Scen 5'!AR101,'Scen 6'!AR101,'Scen 7'!AR101,'Scen 8'!AR101,'Scen 9'!AR101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS101,'Scen 2'!AS101,'Scen 3'!AS101,'Scen 4'!AS101,'Scen 5'!AS101,'Scen 6'!AS101,'Scen 7'!AS101,'Scen 8'!AS101,'Scen 9'!AS101)-\nCHOOSE($L$2,'Scen 1'!AS101,'Scen 2'!AS101,'Scen 3'!AS101,'Scen 4'!AS101,'Scen 5'!AS101,'Scen 6'!AS101,'Scen 7'!AS101,'Scen 8'!AS101,'Scen 9'!AS101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT101,'Scen 2'!AT101,'Scen 3'!AT101,'Scen 4'!AT101,'Scen 5'!AT101,'Scen 6'!AT101,'Scen 7'!AT101,'Scen 8'!AT101,'Scen 9'!AT101)-\nCHOOSE($L$2,'Scen 1'!AT101,'Scen 2'!AT101,'Scen 3'!AT101,'Scen 4'!AT101,'Scen 5'!AT101,'Scen 6'!AT101,'Scen 7'!AT101,'Scen 8'!AT101,'Scen 9'!AT101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU101,'Scen 2'!AU101,'Scen 3'!AU101,'Scen 4'!AU101,'Scen 5'!AU101,'Scen 6'!AU101,'Scen 7'!AU101,'Scen 8'!AU101,'Scen 9'!AU101)-\nCHOOSE($L$2,'Scen 1'!AU101,'Scen 2'!AU101,'Scen 3'!AU101,'Scen 4'!AU101,'Scen 5'!AU101,'Scen 6'!AU101,'Scen 7'!AU101,'Scen 8'!AU101,'Scen 9'!AU101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV101,'Scen 2'!AV101,'Scen 3'!AV101,'Scen 4'!AV101,'Scen 5'!AV101,'Scen 6'!AV101,'Scen 7'!AV101,'Scen 8'!AV101,'Scen 9'!AV101)-\nCHOOSE($L$2,'Scen 1'!AV101,'Scen 2'!AV101,'Scen 3'!AV101,'Scen 4'!AV101,'Scen 5'!AV101,'Scen 6'!AV101,'Scen 7'!AV101,'Scen 8'!AV101,'Scen 9'!AV101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW101,'Scen 2'!AW101,'Scen 3'!AW101,'Scen 4'!AW101,'Scen 5'!AW101,'Scen 6'!AW101,'Scen 7'!AW101,'Scen 8'!AW101,'Scen 9'!AW101)-\nCHOOSE($L$2,'Scen 1'!AW101,'Scen 2'!AW101,'Scen 3'!AW101,'Scen 4'!AW101,'Scen 5'!AW101,'Scen 6'!AW101,'Scen 7'!AW101,'Scen 8'!AW101,'Scen 9'!AW101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX101,'Scen 2'!AX101,'Scen 3'!AX101,'Scen 4'!AX101,'Scen 5'!AX101,'Scen 6'!AX101,'Scen 7'!AX101,'Scen 8'!AX101,'Scen 9'!AX101)-\nCHOOSE($L$2,'Scen 1'!AX101,'Scen 2'!AX101,'Scen 3'!AX101,'Scen 4'!AX101,'Scen 5'!AX101,'Scen 6'!AX101,'Scen 7'!AX101,'Scen 8'!AX101,'Scen 9'!AX101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY101,'Scen 2'!AY101,'Scen 3'!AY101,'Scen 4'!AY101,'Scen 5'!AY101,'Scen 6'!AY101,'Scen 7'!AY101,'Scen 8'!AY101,'Scen 9'!AY101)-\nCHOOSE($L$2,'Scen 1'!AY101,'Scen 2'!AY101,'Scen 3'!AY101,'Scen 4'!AY101,'Scen 5'!AY101,'Scen 6'!AY101,'Scen 7'!AY101,'Scen 8'!AY101,'Scen 9'!AY101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ101,'Scen 2'!AZ101,'Scen 3'!AZ101,'Scen 4'!AZ101,'Scen 5'!AZ101,'Scen 6'!AZ101,'Scen 7'!AZ101,'Scen 8'!AZ101,'Scen 9'!AZ101)-\nCHOOSE($L$2,'Scen 1'!AZ101,'Scen 2'!AZ101,'Scen 3'!AZ101,'Scen 4'!AZ101,'Scen 5'!AZ101,'Scen 6'!AZ101,'Scen 7'!AZ101,'Scen 8'!AZ101,'Scen 9'!AZ101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA101,'Scen 2'!BA101,'Scen 3'!BA101,'Scen 4'!BA101,'Scen 5'!BA101,'Scen 6'!BA101,'Scen 7'!BA101,'Scen 8'!BA101,'Scen 9'!BA101)-\nCHOOSE($L$2,'Scen 1'!BA101,'Scen 2'!BA101,'Scen 3'!BA101,'Scen 4'!BA101,'Scen 5'!BA101,'Scen 6'!BA101,'Scen 7'!BA101,'Scen 8'!BA101,'Scen 9'!BA101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB101,'Scen 2'!BB101,'Scen 3'!BB101,'Scen 4'!BB101,'Scen 5'!BB101,'Scen 6'!BB101,'Scen 7'!BB101,'Scen 8'!BB101,'Scen 9'!BB101)-\nCHOOSE($L$2,'Scen 1'!BB101,'Scen 2'!BB101,'Scen 3'!BB101,'Scen 4'!BB101,'Scen 5'!BB101,'Scen 6'!BB101,'Scen 7'!BB101,'Scen 8'!BB101,'Scen 9'!BB101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC101,'Scen 2'!BC101,'Scen 3'!BC101,'Scen 4'!BC101,'Scen 5'!BC101,'Scen 6'!BC101,'Scen 7'!BC101,'Scen 8'!BC101,'Scen 9'!BC101)-\nCHOOSE($L$2,'Scen 1'!BC101,'Scen 2'!BC101,'Scen 3'!BC101,'Scen 4'!BC101,'Scen 5'!BC101,'Scen 6'!BC101,'Scen 7'!BC101,'Scen 8'!BC101,'Scen 9'!BC101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD101,'Scen 2'!BD101,'Scen 3'!BD101,'Scen 4'!BD101,'Scen 5'!BD101,'Scen 6'!BD101,'Scen 7'!BD101,'Scen 8'!BD101,'Scen 9'!BD101)-\nCHOOSE($L$2,'Scen 1'!BD101,'Scen 2'!BD101,'Scen 3'!BD101,'Scen 4'!BD101,'Scen 5'!BD101,'Scen 6'!BD101,'Scen 7'!BD101,'Scen 8'!BD101,'Scen 9'!BD101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE101,'Scen 2'!BE101,'Scen 3'!BE101,'Scen 4'!BE101,'Scen 5'!BE101,'Scen 6'!BE101,'Scen 7'!BE101,'Scen 8'!BE101,'Scen 9'!BE101)-\nCHOOSE($L$2,'Scen 1'!BE101,'Scen 2'!BE101,'Scen 3'!BE101,'Scen 4'!BE101,'Scen 5'!BE101,'Scen 6'!BE101,'Scen 7'!BE101,'Scen 8'!BE101,'Scen 9'!BE101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF101,'Scen 2'!BF101,'Scen 3'!BF101,'Scen 4'!BF101,'Scen 5'!BF101,'Scen 6'!BF101,'Scen 7'!BF101,'Scen 8'!BF101,'Scen 9'!BF101)-\nCHOOSE($L$2,'Scen 1'!BF101,'Scen 2'!BF101,'Scen 3'!BF101,'Scen 4'!BF101,'Scen 5'!BF101,'Scen 6'!BF101,'Scen 7'!BF101,'Scen 8'!BF101,'Scen 9'!BF101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG101,'Scen 2'!BG101,'Scen 3'!BG101,'Scen 4'!BG101,'Scen 5'!BG101,'Scen 6'!BG101,'Scen 7'!BG101,'Scen 8'!BG101,'Scen 9'!BG101)-\nCHOOSE($L$2,'Scen 1'!BG101,'Scen 2'!BG101,'Scen 3'!BG101,'Scen 4'!BG101,'Scen 5'!BG101,'Scen 6'!BG101,'Scen 7'!BG101,'Scen 8'!BG101,'Scen 9'!BG101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH101,'Scen 2'!BH101,'Scen 3'!BH101,'Scen 4'!BH101,'Scen 5'!BH101,'Scen 6'!BH101,'Scen 7'!BH101,'Scen 8'!BH101,'Scen 9'!BH101)-\nCHOOSE($L$2,'Scen 1'!BH101,'Scen 2'!BH101,'Scen 3'!BH101,'Scen 4'!BH101,'Scen 5'!BH101,'Scen 6'!BH101,'Scen 7'!BH101,'Scen 8'!BH101,'Scen 9'!BH101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI101,'Scen 2'!BI101,'Scen 3'!BI101,'Scen 4'!BI101,'Scen 5'!BI101,'Scen 6'!BI101,'Scen 7'!BI101,'Scen 8'!BI101,'Scen 9'!BI101)-\nCHOOSE($L$2,'Scen 1'!BI101,'Scen 2'!BI101,'Scen 3'!BI101,'Scen 4'!BI101,'Scen 5'!BI101,'Scen 6'!BI101,'Scen 7'!BI101,'Scen 8'!BI101,'Scen 9'!BI101),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ101,'Scen 2'!BJ101,'Scen 3'!BJ101,'Scen 4'!BJ101,'Scen 5'!BJ101,'Scen 6'!BJ101,'Scen 7'!BJ101,'Scen 8'!BJ101,'Scen 9'!BJ101)-\nCHOOSE($L$2,'Scen 1'!BJ101,'Scen 2'!BJ101,'Scen 3'!BJ101,'Scen 4'!BJ101,'Scen 5'!BJ101,'Scen 6'!BJ101,'Scen 7'!BJ101,'Scen 8'!BJ101,'Scen 9'!BJ101),\"\")","v":0}]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA102,'Scen 2'!AA102,'Scen 3'!AA102,'Scen 4'!AA102,'Scen 5'!AA102,'Scen 6'!AA102,'Scen 7'!AA102,'Scen 8'!AA102,'Scen 9'!AA102)-\nCHOOSE($L$2,'Scen 1'!AA102,'Scen 2'!AA102,'Scen 3'!AA102,'Scen 4'!AA102,'Scen 5'!AA102,'Scen 6'!AA102,'Scen 7'!AA102,'Scen 8'!AA102,'Scen 9'!AA102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB102,'Scen 2'!AB102,'Scen 3'!AB102,'Scen 4'!AB102,'Scen 5'!AB102,'Scen 6'!AB102,'Scen 7'!AB102,'Scen 8'!AB102,'Scen 9'!AB102)-\nCHOOSE($L$2,'Scen 1'!AB102,'Scen 2'!AB102,'Scen 3'!AB102,'Scen 4'!AB102,'Scen 5'!AB102,'Scen 6'!AB102,'Scen 7'!AB102,'Scen 8'!AB102,'Scen 9'!AB102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC102,'Scen 2'!AC102,'Scen 3'!AC102,'Scen 4'!AC102,'Scen 5'!AC102,'Scen 6'!AC102,'Scen 7'!AC102,'Scen 8'!AC102,'Scen 9'!AC102)-\nCHOOSE($L$2,'Scen 1'!AC102,'Scen 2'!AC102,'Scen 3'!AC102,'Scen 4'!AC102,'Scen 5'!AC102,'Scen 6'!AC102,'Scen 7'!AC102,'Scen 8'!AC102,'Scen 9'!AC102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD102,'Scen 2'!AD102,'Scen 3'!AD102,'Scen 4'!AD102,'Scen 5'!AD102,'Scen 6'!AD102,'Scen 7'!AD102,'Scen 8'!AD102,'Scen 9'!AD102)-\nCHOOSE($L$2,'Scen 1'!AD102,'Scen 2'!AD102,'Scen 3'!AD102,'Scen 4'!AD102,'Scen 5'!AD102,'Scen 6'!AD102,'Scen 7'!AD102,'Scen 8'!AD102,'Scen 9'!AD102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE102,'Scen 2'!AE102,'Scen 3'!AE102,'Scen 4'!AE102,'Scen 5'!AE102,'Scen 6'!AE102,'Scen 7'!AE102,'Scen 8'!AE102,'Scen 9'!AE102)-\nCHOOSE($L$2,'Scen 1'!AE102,'Scen 2'!AE102,'Scen 3'!AE102,'Scen 4'!AE102,'Scen 5'!AE102,'Scen 6'!AE102,'Scen 7'!AE102,'Scen 8'!AE102,'Scen 9'!AE102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF102,'Scen 2'!AF102,'Scen 3'!AF102,'Scen 4'!AF102,'Scen 5'!AF102,'Scen 6'!AF102,'Scen 7'!AF102,'Scen 8'!AF102,'Scen 9'!AF102)-\nCHOOSE($L$2,'Scen 1'!AF102,'Scen 2'!AF102,'Scen 3'!AF102,'Scen 4'!AF102,'Scen 5'!AF102,'Scen 6'!AF102,'Scen 7'!AF102,'Scen 8'!AF102,'Scen 9'!AF102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG102,'Scen 2'!AG102,'Scen 3'!AG102,'Scen 4'!AG102,'Scen 5'!AG102,'Scen 6'!AG102,'Scen 7'!AG102,'Scen 8'!AG102,'Scen 9'!AG102)-\nCHOOSE($L$2,'Scen 1'!AG102,'Scen 2'!AG102,'Scen 3'!AG102,'Scen 4'!AG102,'Scen 5'!AG102,'Scen 6'!AG102,'Scen 7'!AG102,'Scen 8'!AG102,'Scen 9'!AG102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH102,'Scen 2'!AH102,'Scen 3'!AH102,'Scen 4'!AH102,'Scen 5'!AH102,'Scen 6'!AH102,'Scen 7'!AH102,'Scen 8'!AH102,'Scen 9'!AH102)-\nCHOOSE($L$2,'Scen 1'!AH102,'Scen 2'!AH102,'Scen 3'!AH102,'Scen 4'!AH102,'Scen 5'!AH102,'Scen 6'!AH102,'Scen 7'!AH102,'Scen 8'!AH102,'Scen 9'!AH102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI102,'Scen 2'!AI102,'Scen 3'!AI102,'Scen 4'!AI102,'Scen 5'!AI102,'Scen 6'!AI102,'Scen 7'!AI102,'Scen 8'!AI102,'Scen 9'!AI102)-\nCHOOSE($L$2,'Scen 1'!AI102,'Scen 2'!AI102,'Scen 3'!AI102,'Scen 4'!AI102,'Scen 5'!AI102,'Scen 6'!AI102,'Scen 7'!AI102,'Scen 8'!AI102,'Scen 9'!AI102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ102,'Scen 2'!AJ102,'Scen 3'!AJ102,'Scen 4'!AJ102,'Scen 5'!AJ102,'Scen 6'!AJ102,'Scen 7'!AJ102,'Scen 8'!AJ102,'Scen 9'!AJ102)-\nCHOOSE($L$2,'Scen 1'!AJ102,'Scen 2'!AJ102,'Scen 3'!AJ102,'Scen 4'!AJ102,'Scen 5'!AJ102,'Scen 6'!AJ102,'Scen 7'!AJ102,'Scen 8'!AJ102,'Scen 9'!AJ102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK102,'Scen 2'!AK102,'Scen 3'!AK102,'Scen 4'!AK102,'Scen 5'!AK102,'Scen 6'!AK102,'Scen 7'!AK102,'Scen 8'!AK102,'Scen 9'!AK102)-\nCHOOSE($L$2,'Scen 1'!AK102,'Scen 2'!AK102,'Scen 3'!AK102,'Scen 4'!AK102,'Scen 5'!AK102,'Scen 6'!AK102,'Scen 7'!AK102,'Scen 8'!AK102,'Scen 9'!AK102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL102,'Scen 2'!AL102,'Scen 3'!AL102,'Scen 4'!AL102,'Scen 5'!AL102,'Scen 6'!AL102,'Scen 7'!AL102,'Scen 8'!AL102,'Scen 9'!AL102)-\nCHOOSE($L$2,'Scen 1'!AL102,'Scen 2'!AL102,'Scen 3'!AL102,'Scen 4'!AL102,'Scen 5'!AL102,'Scen 6'!AL102,'Scen 7'!AL102,'Scen 8'!AL102,'Scen 9'!AL102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM102,'Scen 2'!AM102,'Scen 3'!AM102,'Scen 4'!AM102,'Scen 5'!AM102,'Scen 6'!AM102,'Scen 7'!AM102,'Scen 8'!AM102,'Scen 9'!AM102)-\nCHOOSE($L$2,'Scen 1'!AM102,'Scen 2'!AM102,'Scen 3'!AM102,'Scen 4'!AM102,'Scen 5'!AM102,'Scen 6'!AM102,'Scen 7'!AM102,'Scen 8'!AM102,'Scen 9'!AM102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN102,'Scen 2'!AN102,'Scen 3'!AN102,'Scen 4'!AN102,'Scen 5'!AN102,'Scen 6'!AN102,'Scen 7'!AN102,'Scen 8'!AN102,'Scen 9'!AN102)-\nCHOOSE($L$2,'Scen 1'!AN102,'Scen 2'!AN102,'Scen 3'!AN102,'Scen 4'!AN102,'Scen 5'!AN102,'Scen 6'!AN102,'Scen 7'!AN102,'Scen 8'!AN102,'Scen 9'!AN102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO102,'Scen 2'!AO102,'Scen 3'!AO102,'Scen 4'!AO102,'Scen 5'!AO102,'Scen 6'!AO102,'Scen 7'!AO102,'Scen 8'!AO102,'Scen 9'!AO102)-\nCHOOSE($L$2,'Scen 1'!AO102,'Scen 2'!AO102,'Scen 3'!AO102,'Scen 4'!AO102,'Scen 5'!AO102,'Scen 6'!AO102,'Scen 7'!AO102,'Scen 8'!AO102,'Scen 9'!AO102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP102,'Scen 2'!AP102,'Scen 3'!AP102,'Scen 4'!AP102,'Scen 5'!AP102,'Scen 6'!AP102,'Scen 7'!AP102,'Scen 8'!AP102,'Scen 9'!AP102)-\nCHOOSE($L$2,'Scen 1'!AP102,'Scen 2'!AP102,'Scen 3'!AP102,'Scen 4'!AP102,'Scen 5'!AP102,'Scen 6'!AP102,'Scen 7'!AP102,'Scen 8'!AP102,'Scen 9'!AP102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ102,'Scen 2'!AQ102,'Scen 3'!AQ102,'Scen 4'!AQ102,'Scen 5'!AQ102,'Scen 6'!AQ102,'Scen 7'!AQ102,'Scen 8'!AQ102,'Scen 9'!AQ102)-\nCHOOSE($L$2,'Scen 1'!AQ102,'Scen 2'!AQ102,'Scen 3'!AQ102,'Scen 4'!AQ102,'Scen 5'!AQ102,'Scen 6'!AQ102,'Scen 7'!AQ102,'Scen 8'!AQ102,'Scen 9'!AQ102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR102,'Scen 2'!AR102,'Scen 3'!AR102,'Scen 4'!AR102,'Scen 5'!AR102,'Scen 6'!AR102,'Scen 7'!AR102,'Scen 8'!AR102,'Scen 9'!AR102)-\nCHOOSE($L$2,'Scen 1'!AR102,'Scen 2'!AR102,'Scen 3'!AR102,'Scen 4'!AR102,'Scen 5'!AR102,'Scen 6'!AR102,'Scen 7'!AR102,'Scen 8'!AR102,'Scen 9'!AR102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS102,'Scen 2'!AS102,'Scen 3'!AS102,'Scen 4'!AS102,'Scen 5'!AS102,'Scen 6'!AS102,'Scen 7'!AS102,'Scen 8'!AS102,'Scen 9'!AS102)-\nCHOOSE($L$2,'Scen 1'!AS102,'Scen 2'!AS102,'Scen 3'!AS102,'Scen 4'!AS102,'Scen 5'!AS102,'Scen 6'!AS102,'Scen 7'!AS102,'Scen 8'!AS102,'Scen 9'!AS102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT102,'Scen 2'!AT102,'Scen 3'!AT102,'Scen 4'!AT102,'Scen 5'!AT102,'Scen 6'!AT102,'Scen 7'!AT102,'Scen 8'!AT102,'Scen 9'!AT102)-\nCHOOSE($L$2,'Scen 1'!AT102,'Scen 2'!AT102,'Scen 3'!AT102,'Scen 4'!AT102,'Scen 5'!AT102,'Scen 6'!AT102,'Scen 7'!AT102,'Scen 8'!AT102,'Scen 9'!AT102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU102,'Scen 2'!AU102,'Scen 3'!AU102,'Scen 4'!AU102,'Scen 5'!AU102,'Scen 6'!AU102,'Scen 7'!AU102,'Scen 8'!AU102,'Scen 9'!AU102)-\nCHOOSE($L$2,'Scen 1'!AU102,'Scen 2'!AU102,'Scen 3'!AU102,'Scen 4'!AU102,'Scen 5'!AU102,'Scen 6'!AU102,'Scen 7'!AU102,'Scen 8'!AU102,'Scen 9'!AU102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV102,'Scen 2'!AV102,'Scen 3'!AV102,'Scen 4'!AV102,'Scen 5'!AV102,'Scen 6'!AV102,'Scen 7'!AV102,'Scen 8'!AV102,'Scen 9'!AV102)-\nCHOOSE($L$2,'Scen 1'!AV102,'Scen 2'!AV102,'Scen 3'!AV102,'Scen 4'!AV102,'Scen 5'!AV102,'Scen 6'!AV102,'Scen 7'!AV102,'Scen 8'!AV102,'Scen 9'!AV102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW102,'Scen 2'!AW102,'Scen 3'!AW102,'Scen 4'!AW102,'Scen 5'!AW102,'Scen 6'!AW102,'Scen 7'!AW102,'Scen 8'!AW102,'Scen 9'!AW102)-\nCHOOSE($L$2,'Scen 1'!AW102,'Scen 2'!AW102,'Scen 3'!AW102,'Scen 4'!AW102,'Scen 5'!AW102,'Scen 6'!AW102,'Scen 7'!AW102,'Scen 8'!AW102,'Scen 9'!AW102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX102,'Scen 2'!AX102,'Scen 3'!AX102,'Scen 4'!AX102,'Scen 5'!AX102,'Scen 6'!AX102,'Scen 7'!AX102,'Scen 8'!AX102,'Scen 9'!AX102)-\nCHOOSE($L$2,'Scen 1'!AX102,'Scen 2'!AX102,'Scen 3'!AX102,'Scen 4'!AX102,'Scen 5'!AX102,'Scen 6'!AX102,'Scen 7'!AX102,'Scen 8'!AX102,'Scen 9'!AX102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY102,'Scen 2'!AY102,'Scen 3'!AY102,'Scen 4'!AY102,'Scen 5'!AY102,'Scen 6'!AY102,'Scen 7'!AY102,'Scen 8'!AY102,'Scen 9'!AY102)-\nCHOOSE($L$2,'Scen 1'!AY102,'Scen 2'!AY102,'Scen 3'!AY102,'Scen 4'!AY102,'Scen 5'!AY102,'Scen 6'!AY102,'Scen 7'!AY102,'Scen 8'!AY102,'Scen 9'!AY102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ102,'Scen 2'!AZ102,'Scen 3'!AZ102,'Scen 4'!AZ102,'Scen 5'!AZ102,'Scen 6'!AZ102,'Scen 7'!AZ102,'Scen 8'!AZ102,'Scen 9'!AZ102)-\nCHOOSE($L$2,'Scen 1'!AZ102,'Scen 2'!AZ102,'Scen 3'!AZ102,'Scen 4'!AZ102,'Scen 5'!AZ102,'Scen 6'!AZ102,'Scen 7'!AZ102,'Scen 8'!AZ102,'Scen 9'!AZ102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA102,'Scen 2'!BA102,'Scen 3'!BA102,'Scen 4'!BA102,'Scen 5'!BA102,'Scen 6'!BA102,'Scen 7'!BA102,'Scen 8'!BA102,'Scen 9'!BA102)-\nCHOOSE($L$2,'Scen 1'!BA102,'Scen 2'!BA102,'Scen 3'!BA102,'Scen 4'!BA102,'Scen 5'!BA102,'Scen 6'!BA102,'Scen 7'!BA102,'Scen 8'!BA102,'Scen 9'!BA102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB102,'Scen 2'!BB102,'Scen 3'!BB102,'Scen 4'!BB102,'Scen 5'!BB102,'Scen 6'!BB102,'Scen 7'!BB102,'Scen 8'!BB102,'Scen 9'!BB102)-\nCHOOSE($L$2,'Scen 1'!BB102,'Scen 2'!BB102,'Scen 3'!BB102,'Scen 4'!BB102,'Scen 5'!BB102,'Scen 6'!BB102,'Scen 7'!BB102,'Scen 8'!BB102,'Scen 9'!BB102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC102,'Scen 2'!BC102,'Scen 3'!BC102,'Scen 4'!BC102,'Scen 5'!BC102,'Scen 6'!BC102,'Scen 7'!BC102,'Scen 8'!BC102,'Scen 9'!BC102)-\nCHOOSE($L$2,'Scen 1'!BC102,'Scen 2'!BC102,'Scen 3'!BC102,'Scen 4'!BC102,'Scen 5'!BC102,'Scen 6'!BC102,'Scen 7'!BC102,'Scen 8'!BC102,'Scen 9'!BC102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD102,'Scen 2'!BD102,'Scen 3'!BD102,'Scen 4'!BD102,'Scen 5'!BD102,'Scen 6'!BD102,'Scen 7'!BD102,'Scen 8'!BD102,'Scen 9'!BD102)-\nCHOOSE($L$2,'Scen 1'!BD102,'Scen 2'!BD102,'Scen 3'!BD102,'Scen 4'!BD102,'Scen 5'!BD102,'Scen 6'!BD102,'Scen 7'!BD102,'Scen 8'!BD102,'Scen 9'!BD102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE102,'Scen 2'!BE102,'Scen 3'!BE102,'Scen 4'!BE102,'Scen 5'!BE102,'Scen 6'!BE102,'Scen 7'!BE102,'Scen 8'!BE102,'Scen 9'!BE102)-\nCHOOSE($L$2,'Scen 1'!BE102,'Scen 2'!BE102,'Scen 3'!BE102,'Scen 4'!BE102,'Scen 5'!BE102,'Scen 6'!BE102,'Scen 7'!BE102,'Scen 8'!BE102,'Scen 9'!BE102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF102,'Scen 2'!BF102,'Scen 3'!BF102,'Scen 4'!BF102,'Scen 5'!BF102,'Scen 6'!BF102,'Scen 7'!BF102,'Scen 8'!BF102,'Scen 9'!BF102)-\nCHOOSE($L$2,'Scen 1'!BF102,'Scen 2'!BF102,'Scen 3'!BF102,'Scen 4'!BF102,'Scen 5'!BF102,'Scen 6'!BF102,'Scen 7'!BF102,'Scen 8'!BF102,'Scen 9'!BF102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG102,'Scen 2'!BG102,'Scen 3'!BG102,'Scen 4'!BG102,'Scen 5'!BG102,'Scen 6'!BG102,'Scen 7'!BG102,'Scen 8'!BG102,'Scen 9'!BG102)-\nCHOOSE($L$2,'Scen 1'!BG102,'Scen 2'!BG102,'Scen 3'!BG102,'Scen 4'!BG102,'Scen 5'!BG102,'Scen 6'!BG102,'Scen 7'!BG102,'Scen 8'!BG102,'Scen 9'!BG102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH102,'Scen 2'!BH102,'Scen 3'!BH102,'Scen 4'!BH102,'Scen 5'!BH102,'Scen 6'!BH102,'Scen 7'!BH102,'Scen 8'!BH102,'Scen 9'!BH102)-\nCHOOSE($L$2,'Scen 1'!BH102,'Scen 2'!BH102,'Scen 3'!BH102,'Scen 4'!BH102,'Scen 5'!BH102,'Scen 6'!BH102,'Scen 7'!BH102,'Scen 8'!BH102,'Scen 9'!BH102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI102,'Scen 2'!BI102,'Scen 3'!BI102,'Scen 4'!BI102,'Scen 5'!BI102,'Scen 6'!BI102,'Scen 7'!BI102,'Scen 8'!BI102,'Scen 9'!BI102)-\nCHOOSE($L$2,'Scen 1'!BI102,'Scen 2'!BI102,'Scen 3'!BI102,'Scen 4'!BI102,'Scen 5'!BI102,'Scen 6'!BI102,'Scen 7'!BI102,'Scen 8'!BI102,'Scen 9'!BI102),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ102,'Scen 2'!BJ102,'Scen 3'!BJ102,'Scen 4'!BJ102,'Scen 5'!BJ102,'Scen 6'!BJ102,'Scen 7'!BJ102,'Scen 8'!BJ102,'Scen 9'!BJ102)-\nCHOOSE($L$2,'Scen 1'!BJ102,'Scen 2'!BJ102,'Scen 3'!BJ102,'Scen 4'!BJ102,'Scen 5'!BJ102,'Scen 6'!BJ102,'Scen 7'!BJ102,'Scen 8'!BJ102,'Scen 9'!BJ102),\"\")","v":0}]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA103,'Scen 2'!AA103,'Scen 3'!AA103,'Scen 4'!AA103,'Scen 5'!AA103,'Scen 6'!AA103,'Scen 7'!AA103,'Scen 8'!AA103,'Scen 9'!AA103)-\nCHOOSE($L$2,'Scen 1'!AA103,'Scen 2'!AA103,'Scen 3'!AA103,'Scen 4'!AA103,'Scen 5'!AA103,'Scen 6'!AA103,'Scen 7'!AA103,'Scen 8'!AA103,'Scen 9'!AA103),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB103,'Scen 2'!AB103,'Scen 3'!AB103,'Scen 4'!AB103,'Scen 5'!AB103,'Scen 6'!AB103,'Scen 7'!AB103,'Scen 8'!AB103,'Scen 9'!AB103)-\nCHOOSE($L$2,'Scen 1'!AB103,'Scen 2'!AB103,'Scen 3'!AB103,'Scen 4'!AB103,'Scen 5'!AB103,'Scen 6'!AB103,'Scen 7'!AB103,'Scen 8'!AB103,'Scen 9'!AB103),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC103,'Scen 2'!AC103,'Scen 3'!AC103,'Scen 4'!AC103,'Scen 5'!AC103,'Scen 6'!AC103,'Scen 7'!AC103,'Scen 8'!AC103,'Scen 9'!AC103)-\nCHOOSE($L$2,'Scen 1'!AC103,'Scen 2'!AC103,'Scen 3'!AC103,'Scen 4'!AC103,'Scen 5'!AC103,'Scen 6'!AC103,'Scen 7'!AC103,'Scen 8'!AC103,'Scen 9'!AC103),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD103,'Scen 2'!AD103,'Scen 3'!AD103,'Scen 4'!AD103,'Scen 5'!AD103,'Scen 6'!AD103,'Scen 7'!AD103,'Scen 8'!AD103,'Scen 9'!AD103)-\nCHOOSE($L$2,'Scen 1'!AD103,'Scen 2'!AD103,'Scen 3'!AD103,'Scen 4'!AD103,'Scen 5'!AD103,'Scen 6'!AD103,'Scen 7'!AD103,'Scen 8'!AD103,'Scen 9'!AD103),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE103,'Scen 2'!AE103,'Scen 3'!AE103,'Scen 4'!AE103,'Scen 5'!AE103,'Scen 6'!AE103,'Scen 7'!AE103,'Scen 8'!AE103,'Scen 9'!AE103)-\nCHOOSE($L$2,'Scen 1'!AE103,'Scen 2'!AE103,'Scen 3'!AE103,'Scen 4'!AE103,'Scen 5'!AE103,'Scen 6'!AE103,'Scen 7'!AE103,'Scen 8'!AE103,'Scen 9'!AE103),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF103,'Scen 2'!AF103,'Scen 3'!AF103,'Scen 4'!AF103,'Scen 5'!AF103,'Scen 6'!AF103,'Scen 7'!AF103,'Scen 8'!AF103,'Scen 9'!AF103)-\nCHOOSE($L$2,'Scen 1'!AF103,'Scen 2'!AF103,'Scen 3'!AF103,'Scen 4'!AF103,'Scen 5'!AF103,'Scen 6'!AF103,'Scen 7'!AF103,'Scen 8'!AF103,'Scen 9'!AF103),\"\")","v":47.243514366482486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG103,'Scen 2'!AG103,'Scen 3'!AG103,'Scen 4'!AG103,'Scen 5'!AG103,'Scen 6'!AG103,'Scen 7'!AG103,'Scen 8'!AG103,'Scen 9'!AG103)-\nCHOOSE($L$2,'Scen 1'!AG103,'Scen 2'!AG103,'Scen 3'!AG103,'Scen 4'!AG103,'Scen 5'!AG103,'Scen 6'!AG103,'Scen 7'!AG103,'Scen 8'!AG103,'Scen 9'!AG103),\"\")","v":50.818728449734408},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH103,'Scen 2'!AH103,'Scen 3'!AH103,'Scen 4'!AH103,'Scen 5'!AH103,'Scen 6'!AH103,'Scen 7'!AH103,'Scen 8'!AH103,'Scen 9'!AH103)-\nCHOOSE($L$2,'Scen 1'!AH103,'Scen 2'!AH103,'Scen 3'!AH103,'Scen 4'!AH103,'Scen 5'!AH103,'Scen 6'!AH103,'Scen 7'!AH103,'Scen 8'!AH103,'Scen 9'!AH103),\"\")","v":253.30439928366422},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI103,'Scen 2'!AI103,'Scen 3'!AI103,'Scen 4'!AI103,'Scen 5'!AI103,'Scen 6'!AI103,'Scen 7'!AI103,'Scen 8'!AI103,'Scen 9'!AI103)-\nCHOOSE($L$2,'Scen 1'!AI103,'Scen 2'!AI103,'Scen 3'!AI103,'Scen 4'!AI103,'Scen 5'!AI103,'Scen 6'!AI103,'Scen 7'!AI103,'Scen 8'!AI103,'Scen 9'!AI103),\"\")","v":490.52520829477271},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ103,'Scen 2'!AJ103,'Scen 3'!AJ103,'Scen 4'!AJ103,'Scen 5'!AJ103,'Scen 6'!AJ103,'Scen 7'!AJ103,'Scen 8'!AJ103,'Scen 9'!AJ103)-\nCHOOSE($L$2,'Scen 1'!AJ103,'Scen 2'!AJ103,'Scen 3'!AJ103,'Scen 4'!AJ103,'Scen 5'!AJ103,'Scen 6'!AJ103,'Scen 7'!AJ103,'Scen 8'!AJ103,'Scen 9'!AJ103),\"\")","v":456.81902789779906},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK103,'Scen 2'!AK103,'Scen 3'!AK103,'Scen 4'!AK103,'Scen 5'!AK103,'Scen 6'!AK103,'Scen 7'!AK103,'Scen 8'!AK103,'Scen 9'!AK103)-\nCHOOSE($L$2,'Scen 1'!AK103,'Scen 2'!AK103,'Scen 3'!AK103,'Scen 4'!AK103,'Scen 5'!AK103,'Scen 6'!AK103,'Scen 7'!AK103,'Scen 8'!AK103,'Scen 9'!AK103),\"\")","v":47.243514366482032},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL103,'Scen 2'!AL103,'Scen 3'!AL103,'Scen 4'!AL103,'Scen 5'!AL103,'Scen 6'!AL103,'Scen 7'!AL103,'Scen 8'!AL103,'Scen 9'!AL103)-\nCHOOSE($L$2,'Scen 1'!AL103,'Scen 2'!AL103,'Scen 3'!AL103,'Scen 4'!AL103,'Scen 5'!AL103,'Scen 6'!AL103,'Scen 7'!AL103,'Scen 8'!AL103,'Scen 9'!AL103),\"\")","v":6.7997462400398945},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM103,'Scen 2'!AM103,'Scen 3'!AM103,'Scen 4'!AM103,'Scen 5'!AM103,'Scen 6'!AM103,'Scen 7'!AM103,'Scen 8'!AM103,'Scen 9'!AM103)-\nCHOOSE($L$2,'Scen 1'!AM103,'Scen 2'!AM103,'Scen 3'!AM103,'Scen 4'!AM103,'Scen 5'!AM103,'Scen 6'!AM103,'Scen 7'!AM103,'Scen 8'!AM103,'Scen 9'!AM103),\"\")","v":-2.0541463742058568},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN103,'Scen 2'!AN103,'Scen 3'!AN103,'Scen 4'!AN103,'Scen 5'!AN103,'Scen 6'!AN103,'Scen 7'!AN103,'Scen 8'!AN103,'Scen 9'!AN103)-\nCHOOSE($L$2,'Scen 1'!AN103,'Scen 2'!AN103,'Scen 3'!AN103,'Scen 4'!AN103,'Scen 5'!AN103,'Scen 6'!AN103,'Scen 7'!AN103,'Scen 8'!AN103,'Scen 9'!AN103),\"\")","v":-2.1157707654315345},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO103,'Scen 2'!AO103,'Scen 3'!AO103,'Scen 4'!AO103,'Scen 5'!AO103,'Scen 6'!AO103,'Scen 7'!AO103,'Scen 8'!AO103,'Scen 9'!AO103)-\nCHOOSE($L$2,'Scen 1'!AO103,'Scen 2'!AO103,'Scen 3'!AO103,'Scen 4'!AO103,'Scen 5'!AO103,'Scen 6'!AO103,'Scen 7'!AO103,'Scen 8'!AO103,'Scen 9'!AO103),\"\")","v":-2.1792438883942395},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP103,'Scen 2'!AP103,'Scen 3'!AP103,'Scen 4'!AP103,'Scen 5'!AP103,'Scen 6'!AP103,'Scen 7'!AP103,'Scen 8'!AP103,'Scen 9'!AP103)-\nCHOOSE($L$2,'Scen 1'!AP103,'Scen 2'!AP103,'Scen 3'!AP103,'Scen 4'!AP103,'Scen 5'!AP103,'Scen 6'!AP103,'Scen 7'!AP103,'Scen 8'!AP103,'Scen 9'!AP103),\"\")","v":47.243514366481804},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ103,'Scen 2'!AQ103,'Scen 3'!AQ103,'Scen 4'!AQ103,'Scen 5'!AQ103,'Scen 6'!AQ103,'Scen 7'!AQ103,'Scen 8'!AQ103,'Scen 9'!AQ103)-\nCHOOSE($L$2,'Scen 1'!AQ103,'Scen 2'!AQ103,'Scen 3'!AQ103,'Scen 4'!AQ103,'Scen 5'!AQ103,'Scen 6'!AQ103,'Scen 7'!AQ103,'Scen 8'!AQ103,'Scen 9'!AQ103),\"\")","v":48.660819797476279},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR103,'Scen 2'!AR103,'Scen 3'!AR103,'Scen 4'!AR103,'Scen 5'!AR103,'Scen 6'!AR103,'Scen 7'!AR103,'Scen 8'!AR103,'Scen 9'!AR103)-\nCHOOSE($L$2,'Scen 1'!AR103,'Scen 2'!AR103,'Scen 3'!AR103,'Scen 4'!AR103,'Scen 5'!AR103,'Scen 6'!AR103,'Scen 7'!AR103,'Scen 8'!AR103,'Scen 9'!AR103),\"\")","v":50.120644391400447},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS103,'Scen 2'!AS103,'Scen 3'!AS103,'Scen 4'!AS103,'Scen 5'!AS103,'Scen 6'!AS103,'Scen 7'!AS103,'Scen 8'!AS103,'Scen 9'!AS103)-\nCHOOSE($L$2,'Scen 1'!AS103,'Scen 2'!AS103,'Scen 3'!AS103,'Scen 4'!AS103,'Scen 5'!AS103,'Scen 6'!AS103,'Scen 7'!AS103,'Scen 8'!AS103,'Scen 9'!AS103),\"\")","v":51.624263723142349},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT103,'Scen 2'!AT103,'Scen 3'!AT103,'Scen 4'!AT103,'Scen 5'!AT103,'Scen 6'!AT103,'Scen 7'!AT103,'Scen 8'!AT103,'Scen 9'!AT103)-\nCHOOSE($L$2,'Scen 1'!AT103,'Scen 2'!AT103,'Scen 3'!AT103,'Scen 4'!AT103,'Scen 5'!AT103,'Scen 6'!AT103,'Scen 7'!AT103,'Scen 8'!AT103,'Scen 9'!AT103),\"\")","v":53.172991634836535},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU103,'Scen 2'!AU103,'Scen 3'!AU103,'Scen 4'!AU103,'Scen 5'!AU103,'Scen 6'!AU103,'Scen 7'!AU103,'Scen 8'!AU103,'Scen 9'!AU103)-\nCHOOSE($L$2,'Scen 1'!AU103,'Scen 2'!AU103,'Scen 3'!AU103,'Scen 4'!AU103,'Scen 5'!AU103,'Scen 6'!AU103,'Scen 7'!AU103,'Scen 8'!AU103,'Scen 9'!AU103),\"\")","v":47.243514366481463},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV103,'Scen 2'!AV103,'Scen 3'!AV103,'Scen 4'!AV103,'Scen 5'!AV103,'Scen 6'!AV103,'Scen 7'!AV103,'Scen 8'!AV103,'Scen 9'!AV103)-\nCHOOSE($L$2,'Scen 1'!AV103,'Scen 2'!AV103,'Scen 3'!AV103,'Scen 4'!AV103,'Scen 5'!AV103,'Scen 6'!AV103,'Scen 7'!AV103,'Scen 8'!AV103,'Scen 9'!AV103),\"\")","v":48.660819797475938},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW103,'Scen 2'!AW103,'Scen 3'!AW103,'Scen 4'!AW103,'Scen 5'!AW103,'Scen 6'!AW103,'Scen 7'!AW103,'Scen 8'!AW103,'Scen 9'!AW103)-\nCHOOSE($L$2,'Scen 1'!AW103,'Scen 2'!AW103,'Scen 3'!AW103,'Scen 4'!AW103,'Scen 5'!AW103,'Scen 6'!AW103,'Scen 7'!AW103,'Scen 8'!AW103,'Scen 9'!AW103),\"\")","v":50.120644391400219},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX103,'Scen 2'!AX103,'Scen 3'!AX103,'Scen 4'!AX103,'Scen 5'!AX103,'Scen 6'!AX103,'Scen 7'!AX103,'Scen 8'!AX103,'Scen 9'!AX103)-\nCHOOSE($L$2,'Scen 1'!AX103,'Scen 2'!AX103,'Scen 3'!AX103,'Scen 4'!AX103,'Scen 5'!AX103,'Scen 6'!AX103,'Scen 7'!AX103,'Scen 8'!AX103,'Scen 9'!AX103),\"\")","v":51.62426372314232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY103,'Scen 2'!AY103,'Scen 3'!AY103,'Scen 4'!AY103,'Scen 5'!AY103,'Scen 6'!AY103,'Scen 7'!AY103,'Scen 8'!AY103,'Scen 9'!AY103)-\nCHOOSE($L$2,'Scen 1'!AY103,'Scen 2'!AY103,'Scen 3'!AY103,'Scen 4'!AY103,'Scen 5'!AY103,'Scen 6'!AY103,'Scen 7'!AY103,'Scen 8'!AY103,'Scen 9'!AY103),\"\")","v":53.172991634836642},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ103,'Scen 2'!AZ103,'Scen 3'!AZ103,'Scen 4'!AZ103,'Scen 5'!AZ103,'Scen 6'!AZ103,'Scen 7'!AZ103,'Scen 8'!AZ103,'Scen 9'!AZ103)-\nCHOOSE($L$2,'Scen 1'!AZ103,'Scen 2'!AZ103,'Scen 3'!AZ103,'Scen 4'!AZ103,'Scen 5'!AZ103,'Scen 6'!AZ103,'Scen 7'!AZ103,'Scen 8'!AZ103,'Scen 9'!AZ103),\"\")","v":47.243514366481513},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA103,'Scen 2'!BA103,'Scen 3'!BA103,'Scen 4'!BA103,'Scen 5'!BA103,'Scen 6'!BA103,'Scen 7'!BA103,'Scen 8'!BA103,'Scen 9'!BA103)-\nCHOOSE($L$2,'Scen 1'!BA103,'Scen 2'!BA103,'Scen 3'!BA103,'Scen 4'!BA103,'Scen 5'!BA103,'Scen 6'!BA103,'Scen 7'!BA103,'Scen 8'!BA103,'Scen 9'!BA103),\"\")","v":48.660819797475959},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB103,'Scen 2'!BB103,'Scen 3'!BB103,'Scen 4'!BB103,'Scen 5'!BB103,'Scen 6'!BB103,'Scen 7'!BB103,'Scen 8'!BB103,'Scen 9'!BB103)-\nCHOOSE($L$2,'Scen 1'!BB103,'Scen 2'!BB103,'Scen 3'!BB103,'Scen 4'!BB103,'Scen 5'!BB103,'Scen 6'!BB103,'Scen 7'!BB103,'Scen 8'!BB103,'Scen 9'!BB103),\"\")","v":50.120644391400241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC103,'Scen 2'!BC103,'Scen 3'!BC103,'Scen 4'!BC103,'Scen 5'!BC103,'Scen 6'!BC103,'Scen 7'!BC103,'Scen 8'!BC103,'Scen 9'!BC103)-\nCHOOSE($L$2,'Scen 1'!BC103,'Scen 2'!BC103,'Scen 3'!BC103,'Scen 4'!BC103,'Scen 5'!BC103,'Scen 6'!BC103,'Scen 7'!BC103,'Scen 8'!BC103,'Scen 9'!BC103),\"\")","v":51.624263723142249},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD103,'Scen 2'!BD103,'Scen 3'!BD103,'Scen 4'!BD103,'Scen 5'!BD103,'Scen 6'!BD103,'Scen 7'!BD103,'Scen 8'!BD103,'Scen 9'!BD103)-\nCHOOSE($L$2,'Scen 1'!BD103,'Scen 2'!BD103,'Scen 3'!BD103,'Scen 4'!BD103,'Scen 5'!BD103,'Scen 6'!BD103,'Scen 7'!BD103,'Scen 8'!BD103,'Scen 9'!BD103),\"\")","v":53.172991634836514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE103,'Scen 2'!BE103,'Scen 3'!BE103,'Scen 4'!BE103,'Scen 5'!BE103,'Scen 6'!BE103,'Scen 7'!BE103,'Scen 8'!BE103,'Scen 9'!BE103)-\nCHOOSE($L$2,'Scen 1'!BE103,'Scen 2'!BE103,'Scen 3'!BE103,'Scen 4'!BE103,'Scen 5'!BE103,'Scen 6'!BE103,'Scen 7'!BE103,'Scen 8'!BE103,'Scen 9'!BE103),\"\")","v":47.243514366481513},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF103,'Scen 2'!BF103,'Scen 3'!BF103,'Scen 4'!BF103,'Scen 5'!BF103,'Scen 6'!BF103,'Scen 7'!BF103,'Scen 8'!BF103,'Scen 9'!BF103)-\nCHOOSE($L$2,'Scen 1'!BF103,'Scen 2'!BF103,'Scen 3'!BF103,'Scen 4'!BF103,'Scen 5'!BF103,'Scen 6'!BF103,'Scen 7'!BF103,'Scen 8'!BF103,'Scen 9'!BF103),\"\")","v":48.660819797475959},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG103,'Scen 2'!BG103,'Scen 3'!BG103,'Scen 4'!BG103,'Scen 5'!BG103,'Scen 6'!BG103,'Scen 7'!BG103,'Scen 8'!BG103,'Scen 9'!BG103)-\nCHOOSE($L$2,'Scen 1'!BG103,'Scen 2'!BG103,'Scen 3'!BG103,'Scen 4'!BG103,'Scen 5'!BG103,'Scen 6'!BG103,'Scen 7'!BG103,'Scen 8'!BG103,'Scen 9'!BG103),\"\")","v":50.120644391400241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH103,'Scen 2'!BH103,'Scen 3'!BH103,'Scen 4'!BH103,'Scen 5'!BH103,'Scen 6'!BH103,'Scen 7'!BH103,'Scen 8'!BH103,'Scen 9'!BH103)-\nCHOOSE($L$2,'Scen 1'!BH103,'Scen 2'!BH103,'Scen 3'!BH103,'Scen 4'!BH103,'Scen 5'!BH103,'Scen 6'!BH103,'Scen 7'!BH103,'Scen 8'!BH103,'Scen 9'!BH103),\"\")","v":51.624263723142249},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI103,'Scen 2'!BI103,'Scen 3'!BI103,'Scen 4'!BI103,'Scen 5'!BI103,'Scen 6'!BI103,'Scen 7'!BI103,'Scen 8'!BI103,'Scen 9'!BI103)-\nCHOOSE($L$2,'Scen 1'!BI103,'Scen 2'!BI103,'Scen 3'!BI103,'Scen 4'!BI103,'Scen 5'!BI103,'Scen 6'!BI103,'Scen 7'!BI103,'Scen 8'!BI103,'Scen 9'!BI103),\"\")","v":53.172991634836514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ103,'Scen 2'!BJ103,'Scen 3'!BJ103,'Scen 4'!BJ103,'Scen 5'!BJ103,'Scen 6'!BJ103,'Scen 7'!BJ103,'Scen 8'!BJ103,'Scen 9'!BJ103)-\nCHOOSE($L$2,'Scen 1'!BJ103,'Scen 2'!BJ103,'Scen 3'!BJ103,'Scen 4'!BJ103,'Scen 5'!BJ103,'Scen 6'!BJ103,'Scen 7'!BJ103,'Scen 8'!BJ103,'Scen 9'!BJ103),\"\")","v":47.243514366481513}]
[null,null,null,null,"Tax Creditor",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA104,'Scen 2'!AA104,'Scen 3'!AA104,'Scen 4'!AA104,'Scen 5'!AA104,'Scen 6'!AA104,'Scen 7'!AA104,'Scen 8'!AA104,'Scen 9'!AA104)-\nCHOOSE($L$2,'Scen 1'!AA104,'Scen 2'!AA104,'Scen 3'!AA104,'Scen 4'!AA104,'Scen 5'!AA104,'Scen 6'!AA104,'Scen 7'!AA104,'Scen 8'!AA104,'Scen 9'!AA104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB104,'Scen 2'!AB104,'Scen 3'!AB104,'Scen 4'!AB104,'Scen 5'!AB104,'Scen 6'!AB104,'Scen 7'!AB104,'Scen 8'!AB104,'Scen 9'!AB104)-\nCHOOSE($L$2,'Scen 1'!AB104,'Scen 2'!AB104,'Scen 3'!AB104,'Scen 4'!AB104,'Scen 5'!AB104,'Scen 6'!AB104,'Scen 7'!AB104,'Scen 8'!AB104,'Scen 9'!AB104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC104,'Scen 2'!AC104,'Scen 3'!AC104,'Scen 4'!AC104,'Scen 5'!AC104,'Scen 6'!AC104,'Scen 7'!AC104,'Scen 8'!AC104,'Scen 9'!AC104)-\nCHOOSE($L$2,'Scen 1'!AC104,'Scen 2'!AC104,'Scen 3'!AC104,'Scen 4'!AC104,'Scen 5'!AC104,'Scen 6'!AC104,'Scen 7'!AC104,'Scen 8'!AC104,'Scen 9'!AC104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD104,'Scen 2'!AD104,'Scen 3'!AD104,'Scen 4'!AD104,'Scen 5'!AD104,'Scen 6'!AD104,'Scen 7'!AD104,'Scen 8'!AD104,'Scen 9'!AD104)-\nCHOOSE($L$2,'Scen 1'!AD104,'Scen 2'!AD104,'Scen 3'!AD104,'Scen 4'!AD104,'Scen 5'!AD104,'Scen 6'!AD104,'Scen 7'!AD104,'Scen 8'!AD104,'Scen 9'!AD104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE104,'Scen 2'!AE104,'Scen 3'!AE104,'Scen 4'!AE104,'Scen 5'!AE104,'Scen 6'!AE104,'Scen 7'!AE104,'Scen 8'!AE104,'Scen 9'!AE104)-\nCHOOSE($L$2,'Scen 1'!AE104,'Scen 2'!AE104,'Scen 3'!AE104,'Scen 4'!AE104,'Scen 5'!AE104,'Scen 6'!AE104,'Scen 7'!AE104,'Scen 8'!AE104,'Scen 9'!AE104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF104,'Scen 2'!AF104,'Scen 3'!AF104,'Scen 4'!AF104,'Scen 5'!AF104,'Scen 6'!AF104,'Scen 7'!AF104,'Scen 8'!AF104,'Scen 9'!AF104)-\nCHOOSE($L$2,'Scen 1'!AF104,'Scen 2'!AF104,'Scen 3'!AF104,'Scen 4'!AF104,'Scen 5'!AF104,'Scen 6'!AF104,'Scen 7'!AF104,'Scen 8'!AF104,'Scen 9'!AF104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG104,'Scen 2'!AG104,'Scen 3'!AG104,'Scen 4'!AG104,'Scen 5'!AG104,'Scen 6'!AG104,'Scen 7'!AG104,'Scen 8'!AG104,'Scen 9'!AG104)-\nCHOOSE($L$2,'Scen 1'!AG104,'Scen 2'!AG104,'Scen 3'!AG104,'Scen 4'!AG104,'Scen 5'!AG104,'Scen 6'!AG104,'Scen 7'!AG104,'Scen 8'!AG104,'Scen 9'!AG104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH104,'Scen 2'!AH104,'Scen 3'!AH104,'Scen 4'!AH104,'Scen 5'!AH104,'Scen 6'!AH104,'Scen 7'!AH104,'Scen 8'!AH104,'Scen 9'!AH104)-\nCHOOSE($L$2,'Scen 1'!AH104,'Scen 2'!AH104,'Scen 3'!AH104,'Scen 4'!AH104,'Scen 5'!AH104,'Scen 6'!AH104,'Scen 7'!AH104,'Scen 8'!AH104,'Scen 9'!AH104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI104,'Scen 2'!AI104,'Scen 3'!AI104,'Scen 4'!AI104,'Scen 5'!AI104,'Scen 6'!AI104,'Scen 7'!AI104,'Scen 8'!AI104,'Scen 9'!AI104)-\nCHOOSE($L$2,'Scen 1'!AI104,'Scen 2'!AI104,'Scen 3'!AI104,'Scen 4'!AI104,'Scen 5'!AI104,'Scen 6'!AI104,'Scen 7'!AI104,'Scen 8'!AI104,'Scen 9'!AI104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ104,'Scen 2'!AJ104,'Scen 3'!AJ104,'Scen 4'!AJ104,'Scen 5'!AJ104,'Scen 6'!AJ104,'Scen 7'!AJ104,'Scen 8'!AJ104,'Scen 9'!AJ104)-\nCHOOSE($L$2,'Scen 1'!AJ104,'Scen 2'!AJ104,'Scen 3'!AJ104,'Scen 4'!AJ104,'Scen 5'!AJ104,'Scen 6'!AJ104,'Scen 7'!AJ104,'Scen 8'!AJ104,'Scen 9'!AJ104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK104,'Scen 2'!AK104,'Scen 3'!AK104,'Scen 4'!AK104,'Scen 5'!AK104,'Scen 6'!AK104,'Scen 7'!AK104,'Scen 8'!AK104,'Scen 9'!AK104)-\nCHOOSE($L$2,'Scen 1'!AK104,'Scen 2'!AK104,'Scen 3'!AK104,'Scen 4'!AK104,'Scen 5'!AK104,'Scen 6'!AK104,'Scen 7'!AK104,'Scen 8'!AK104,'Scen 9'!AK104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL104,'Scen 2'!AL104,'Scen 3'!AL104,'Scen 4'!AL104,'Scen 5'!AL104,'Scen 6'!AL104,'Scen 7'!AL104,'Scen 8'!AL104,'Scen 9'!AL104)-\nCHOOSE($L$2,'Scen 1'!AL104,'Scen 2'!AL104,'Scen 3'!AL104,'Scen 4'!AL104,'Scen 5'!AL104,'Scen 6'!AL104,'Scen 7'!AL104,'Scen 8'!AL104,'Scen 9'!AL104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM104,'Scen 2'!AM104,'Scen 3'!AM104,'Scen 4'!AM104,'Scen 5'!AM104,'Scen 6'!AM104,'Scen 7'!AM104,'Scen 8'!AM104,'Scen 9'!AM104)-\nCHOOSE($L$2,'Scen 1'!AM104,'Scen 2'!AM104,'Scen 3'!AM104,'Scen 4'!AM104,'Scen 5'!AM104,'Scen 6'!AM104,'Scen 7'!AM104,'Scen 8'!AM104,'Scen 9'!AM104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN104,'Scen 2'!AN104,'Scen 3'!AN104,'Scen 4'!AN104,'Scen 5'!AN104,'Scen 6'!AN104,'Scen 7'!AN104,'Scen 8'!AN104,'Scen 9'!AN104)-\nCHOOSE($L$2,'Scen 1'!AN104,'Scen 2'!AN104,'Scen 3'!AN104,'Scen 4'!AN104,'Scen 5'!AN104,'Scen 6'!AN104,'Scen 7'!AN104,'Scen 8'!AN104,'Scen 9'!AN104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO104,'Scen 2'!AO104,'Scen 3'!AO104,'Scen 4'!AO104,'Scen 5'!AO104,'Scen 6'!AO104,'Scen 7'!AO104,'Scen 8'!AO104,'Scen 9'!AO104)-\nCHOOSE($L$2,'Scen 1'!AO104,'Scen 2'!AO104,'Scen 3'!AO104,'Scen 4'!AO104,'Scen 5'!AO104,'Scen 6'!AO104,'Scen 7'!AO104,'Scen 8'!AO104,'Scen 9'!AO104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP104,'Scen 2'!AP104,'Scen 3'!AP104,'Scen 4'!AP104,'Scen 5'!AP104,'Scen 6'!AP104,'Scen 7'!AP104,'Scen 8'!AP104,'Scen 9'!AP104)-\nCHOOSE($L$2,'Scen 1'!AP104,'Scen 2'!AP104,'Scen 3'!AP104,'Scen 4'!AP104,'Scen 5'!AP104,'Scen 6'!AP104,'Scen 7'!AP104,'Scen 8'!AP104,'Scen 9'!AP104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ104,'Scen 2'!AQ104,'Scen 3'!AQ104,'Scen 4'!AQ104,'Scen 5'!AQ104,'Scen 6'!AQ104,'Scen 7'!AQ104,'Scen 8'!AQ104,'Scen 9'!AQ104)-\nCHOOSE($L$2,'Scen 1'!AQ104,'Scen 2'!AQ104,'Scen 3'!AQ104,'Scen 4'!AQ104,'Scen 5'!AQ104,'Scen 6'!AQ104,'Scen 7'!AQ104,'Scen 8'!AQ104,'Scen 9'!AQ104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR104,'Scen 2'!AR104,'Scen 3'!AR104,'Scen 4'!AR104,'Scen 5'!AR104,'Scen 6'!AR104,'Scen 7'!AR104,'Scen 8'!AR104,'Scen 9'!AR104)-\nCHOOSE($L$2,'Scen 1'!AR104,'Scen 2'!AR104,'Scen 3'!AR104,'Scen 4'!AR104,'Scen 5'!AR104,'Scen 6'!AR104,'Scen 7'!AR104,'Scen 8'!AR104,'Scen 9'!AR104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS104,'Scen 2'!AS104,'Scen 3'!AS104,'Scen 4'!AS104,'Scen 5'!AS104,'Scen 6'!AS104,'Scen 7'!AS104,'Scen 8'!AS104,'Scen 9'!AS104)-\nCHOOSE($L$2,'Scen 1'!AS104,'Scen 2'!AS104,'Scen 3'!AS104,'Scen 4'!AS104,'Scen 5'!AS104,'Scen 6'!AS104,'Scen 7'!AS104,'Scen 8'!AS104,'Scen 9'!AS104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT104,'Scen 2'!AT104,'Scen 3'!AT104,'Scen 4'!AT104,'Scen 5'!AT104,'Scen 6'!AT104,'Scen 7'!AT104,'Scen 8'!AT104,'Scen 9'!AT104)-\nCHOOSE($L$2,'Scen 1'!AT104,'Scen 2'!AT104,'Scen 3'!AT104,'Scen 4'!AT104,'Scen 5'!AT104,'Scen 6'!AT104,'Scen 7'!AT104,'Scen 8'!AT104,'Scen 9'!AT104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU104,'Scen 2'!AU104,'Scen 3'!AU104,'Scen 4'!AU104,'Scen 5'!AU104,'Scen 6'!AU104,'Scen 7'!AU104,'Scen 8'!AU104,'Scen 9'!AU104)-\nCHOOSE($L$2,'Scen 1'!AU104,'Scen 2'!AU104,'Scen 3'!AU104,'Scen 4'!AU104,'Scen 5'!AU104,'Scen 6'!AU104,'Scen 7'!AU104,'Scen 8'!AU104,'Scen 9'!AU104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV104,'Scen 2'!AV104,'Scen 3'!AV104,'Scen 4'!AV104,'Scen 5'!AV104,'Scen 6'!AV104,'Scen 7'!AV104,'Scen 8'!AV104,'Scen 9'!AV104)-\nCHOOSE($L$2,'Scen 1'!AV104,'Scen 2'!AV104,'Scen 3'!AV104,'Scen 4'!AV104,'Scen 5'!AV104,'Scen 6'!AV104,'Scen 7'!AV104,'Scen 8'!AV104,'Scen 9'!AV104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW104,'Scen 2'!AW104,'Scen 3'!AW104,'Scen 4'!AW104,'Scen 5'!AW104,'Scen 6'!AW104,'Scen 7'!AW104,'Scen 8'!AW104,'Scen 9'!AW104)-\nCHOOSE($L$2,'Scen 1'!AW104,'Scen 2'!AW104,'Scen 3'!AW104,'Scen 4'!AW104,'Scen 5'!AW104,'Scen 6'!AW104,'Scen 7'!AW104,'Scen 8'!AW104,'Scen 9'!AW104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX104,'Scen 2'!AX104,'Scen 3'!AX104,'Scen 4'!AX104,'Scen 5'!AX104,'Scen 6'!AX104,'Scen 7'!AX104,'Scen 8'!AX104,'Scen 9'!AX104)-\nCHOOSE($L$2,'Scen 1'!AX104,'Scen 2'!AX104,'Scen 3'!AX104,'Scen 4'!AX104,'Scen 5'!AX104,'Scen 6'!AX104,'Scen 7'!AX104,'Scen 8'!AX104,'Scen 9'!AX104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY104,'Scen 2'!AY104,'Scen 3'!AY104,'Scen 4'!AY104,'Scen 5'!AY104,'Scen 6'!AY104,'Scen 7'!AY104,'Scen 8'!AY104,'Scen 9'!AY104)-\nCHOOSE($L$2,'Scen 1'!AY104,'Scen 2'!AY104,'Scen 3'!AY104,'Scen 4'!AY104,'Scen 5'!AY104,'Scen 6'!AY104,'Scen 7'!AY104,'Scen 8'!AY104,'Scen 9'!AY104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ104,'Scen 2'!AZ104,'Scen 3'!AZ104,'Scen 4'!AZ104,'Scen 5'!AZ104,'Scen 6'!AZ104,'Scen 7'!AZ104,'Scen 8'!AZ104,'Scen 9'!AZ104)-\nCHOOSE($L$2,'Scen 1'!AZ104,'Scen 2'!AZ104,'Scen 3'!AZ104,'Scen 4'!AZ104,'Scen 5'!AZ104,'Scen 6'!AZ104,'Scen 7'!AZ104,'Scen 8'!AZ104,'Scen 9'!AZ104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA104,'Scen 2'!BA104,'Scen 3'!BA104,'Scen 4'!BA104,'Scen 5'!BA104,'Scen 6'!BA104,'Scen 7'!BA104,'Scen 8'!BA104,'Scen 9'!BA104)-\nCHOOSE($L$2,'Scen 1'!BA104,'Scen 2'!BA104,'Scen 3'!BA104,'Scen 4'!BA104,'Scen 5'!BA104,'Scen 6'!BA104,'Scen 7'!BA104,'Scen 8'!BA104,'Scen 9'!BA104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB104,'Scen 2'!BB104,'Scen 3'!BB104,'Scen 4'!BB104,'Scen 5'!BB104,'Scen 6'!BB104,'Scen 7'!BB104,'Scen 8'!BB104,'Scen 9'!BB104)-\nCHOOSE($L$2,'Scen 1'!BB104,'Scen 2'!BB104,'Scen 3'!BB104,'Scen 4'!BB104,'Scen 5'!BB104,'Scen 6'!BB104,'Scen 7'!BB104,'Scen 8'!BB104,'Scen 9'!BB104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC104,'Scen 2'!BC104,'Scen 3'!BC104,'Scen 4'!BC104,'Scen 5'!BC104,'Scen 6'!BC104,'Scen 7'!BC104,'Scen 8'!BC104,'Scen 9'!BC104)-\nCHOOSE($L$2,'Scen 1'!BC104,'Scen 2'!BC104,'Scen 3'!BC104,'Scen 4'!BC104,'Scen 5'!BC104,'Scen 6'!BC104,'Scen 7'!BC104,'Scen 8'!BC104,'Scen 9'!BC104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD104,'Scen 2'!BD104,'Scen 3'!BD104,'Scen 4'!BD104,'Scen 5'!BD104,'Scen 6'!BD104,'Scen 7'!BD104,'Scen 8'!BD104,'Scen 9'!BD104)-\nCHOOSE($L$2,'Scen 1'!BD104,'Scen 2'!BD104,'Scen 3'!BD104,'Scen 4'!BD104,'Scen 5'!BD104,'Scen 6'!BD104,'Scen 7'!BD104,'Scen 8'!BD104,'Scen 9'!BD104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE104,'Scen 2'!BE104,'Scen 3'!BE104,'Scen 4'!BE104,'Scen 5'!BE104,'Scen 6'!BE104,'Scen 7'!BE104,'Scen 8'!BE104,'Scen 9'!BE104)-\nCHOOSE($L$2,'Scen 1'!BE104,'Scen 2'!BE104,'Scen 3'!BE104,'Scen 4'!BE104,'Scen 5'!BE104,'Scen 6'!BE104,'Scen 7'!BE104,'Scen 8'!BE104,'Scen 9'!BE104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF104,'Scen 2'!BF104,'Scen 3'!BF104,'Scen 4'!BF104,'Scen 5'!BF104,'Scen 6'!BF104,'Scen 7'!BF104,'Scen 8'!BF104,'Scen 9'!BF104)-\nCHOOSE($L$2,'Scen 1'!BF104,'Scen 2'!BF104,'Scen 3'!BF104,'Scen 4'!BF104,'Scen 5'!BF104,'Scen 6'!BF104,'Scen 7'!BF104,'Scen 8'!BF104,'Scen 9'!BF104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG104,'Scen 2'!BG104,'Scen 3'!BG104,'Scen 4'!BG104,'Scen 5'!BG104,'Scen 6'!BG104,'Scen 7'!BG104,'Scen 8'!BG104,'Scen 9'!BG104)-\nCHOOSE($L$2,'Scen 1'!BG104,'Scen 2'!BG104,'Scen 3'!BG104,'Scen 4'!BG104,'Scen 5'!BG104,'Scen 6'!BG104,'Scen 7'!BG104,'Scen 8'!BG104,'Scen 9'!BG104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH104,'Scen 2'!BH104,'Scen 3'!BH104,'Scen 4'!BH104,'Scen 5'!BH104,'Scen 6'!BH104,'Scen 7'!BH104,'Scen 8'!BH104,'Scen 9'!BH104)-\nCHOOSE($L$2,'Scen 1'!BH104,'Scen 2'!BH104,'Scen 3'!BH104,'Scen 4'!BH104,'Scen 5'!BH104,'Scen 6'!BH104,'Scen 7'!BH104,'Scen 8'!BH104,'Scen 9'!BH104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI104,'Scen 2'!BI104,'Scen 3'!BI104,'Scen 4'!BI104,'Scen 5'!BI104,'Scen 6'!BI104,'Scen 7'!BI104,'Scen 8'!BI104,'Scen 9'!BI104)-\nCHOOSE($L$2,'Scen 1'!BI104,'Scen 2'!BI104,'Scen 3'!BI104,'Scen 4'!BI104,'Scen 5'!BI104,'Scen 6'!BI104,'Scen 7'!BI104,'Scen 8'!BI104,'Scen 9'!BI104),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ104,'Scen 2'!BJ104,'Scen 3'!BJ104,'Scen 4'!BJ104,'Scen 5'!BJ104,'Scen 6'!BJ104,'Scen 7'!BJ104,'Scen 8'!BJ104,'Scen 9'!BJ104)-\nCHOOSE($L$2,'Scen 1'!BJ104,'Scen 2'!BJ104,'Scen 3'!BJ104,'Scen 4'!BJ104,'Scen 5'!BJ104,'Scen 6'!BJ104,'Scen 7'!BJ104,'Scen 8'!BJ104,'Scen 9'!BJ104),\"\")","v":0}]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA105,'Scen 2'!AA105,'Scen 3'!AA105,'Scen 4'!AA105,'Scen 5'!AA105,'Scen 6'!AA105,'Scen 7'!AA105,'Scen 8'!AA105,'Scen 9'!AA105)-\nCHOOSE($L$2,'Scen 1'!AA105,'Scen 2'!AA105,'Scen 3'!AA105,'Scen 4'!AA105,'Scen 5'!AA105,'Scen 6'!AA105,'Scen 7'!AA105,'Scen 8'!AA105,'Scen 9'!AA105),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB105,'Scen 2'!AB105,'Scen 3'!AB105,'Scen 4'!AB105,'Scen 5'!AB105,'Scen 6'!AB105,'Scen 7'!AB105,'Scen 8'!AB105,'Scen 9'!AB105)-\nCHOOSE($L$2,'Scen 1'!AB105,'Scen 2'!AB105,'Scen 3'!AB105,'Scen 4'!AB105,'Scen 5'!AB105,'Scen 6'!AB105,'Scen 7'!AB105,'Scen 8'!AB105,'Scen 9'!AB105),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC105,'Scen 2'!AC105,'Scen 3'!AC105,'Scen 4'!AC105,'Scen 5'!AC105,'Scen 6'!AC105,'Scen 7'!AC105,'Scen 8'!AC105,'Scen 9'!AC105)-\nCHOOSE($L$2,'Scen 1'!AC105,'Scen 2'!AC105,'Scen 3'!AC105,'Scen 4'!AC105,'Scen 5'!AC105,'Scen 6'!AC105,'Scen 7'!AC105,'Scen 8'!AC105,'Scen 9'!AC105),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD105,'Scen 2'!AD105,'Scen 3'!AD105,'Scen 4'!AD105,'Scen 5'!AD105,'Scen 6'!AD105,'Scen 7'!AD105,'Scen 8'!AD105,'Scen 9'!AD105)-\nCHOOSE($L$2,'Scen 1'!AD105,'Scen 2'!AD105,'Scen 3'!AD105,'Scen 4'!AD105,'Scen 5'!AD105,'Scen 6'!AD105,'Scen 7'!AD105,'Scen 8'!AD105,'Scen 9'!AD105),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE105,'Scen 2'!AE105,'Scen 3'!AE105,'Scen 4'!AE105,'Scen 5'!AE105,'Scen 6'!AE105,'Scen 7'!AE105,'Scen 8'!AE105,'Scen 9'!AE105)-\nCHOOSE($L$2,'Scen 1'!AE105,'Scen 2'!AE105,'Scen 3'!AE105,'Scen 4'!AE105,'Scen 5'!AE105,'Scen 6'!AE105,'Scen 7'!AE105,'Scen 8'!AE105,'Scen 9'!AE105),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF105,'Scen 2'!AF105,'Scen 3'!AF105,'Scen 4'!AF105,'Scen 5'!AF105,'Scen 6'!AF105,'Scen 7'!AF105,'Scen 8'!AF105,'Scen 9'!AF105)-\nCHOOSE($L$2,'Scen 1'!AF105,'Scen 2'!AF105,'Scen 3'!AF105,'Scen 4'!AF105,'Scen 5'!AF105,'Scen 6'!AF105,'Scen 7'!AF105,'Scen 8'!AF105,'Scen 9'!AF105),\"\")","v":124.60070437763534},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG105,'Scen 2'!AG105,'Scen 3'!AG105,'Scen 4'!AG105,'Scen 5'!AG105,'Scen 6'!AG105,'Scen 7'!AG105,'Scen 8'!AG105,'Scen 9'!AG105)-\nCHOOSE($L$2,'Scen 1'!AG105,'Scen 2'!AG105,'Scen 3'!AG105,'Scen 4'!AG105,'Scen 5'!AG105,'Scen 6'!AG105,'Scen 7'!AG105,'Scen 8'!AG105,'Scen 9'!AG105),\"\")","v":261.80584244930287},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH105,'Scen 2'!AH105,'Scen 3'!AH105,'Scen 4'!AH105,'Scen 5'!AH105,'Scen 6'!AH105,'Scen 7'!AH105,'Scen 8'!AH105,'Scen 9'!AH105)-\nCHOOSE($L$2,'Scen 1'!AH105,'Scen 2'!AH105,'Scen 3'!AH105,'Scen 4'!AH105,'Scen 5'!AH105,'Scen 6'!AH105,'Scen 7'!AH105,'Scen 8'!AH105,'Scen 9'!AH105),\"\")","v":576.40971308445842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI105,'Scen 2'!AI105,'Scen 3'!AI105,'Scen 4'!AI105,'Scen 5'!AI105,'Scen 6'!AI105,'Scen 7'!AI105,'Scen 8'!AI105,'Scen 9'!AI105)-\nCHOOSE($L$2,'Scen 1'!AI105,'Scen 2'!AI105,'Scen 3'!AI105,'Scen 4'!AI105,'Scen 5'!AI105,'Scen 6'!AI105,'Scen 7'!AI105,'Scen 8'!AI105,'Scen 9'!AI105),\"\")","v":1344.4866416642217},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ105,'Scen 2'!AJ105,'Scen 3'!AJ105,'Scen 4'!AJ105,'Scen 5'!AJ105,'Scen 6'!AJ105,'Scen 7'!AJ105,'Scen 8'!AJ105,'Scen 9'!AJ105)-\nCHOOSE($L$2,'Scen 1'!AJ105,'Scen 2'!AJ105,'Scen 3'!AJ105,'Scen 4'!AJ105,'Scen 5'!AJ105,'Scen 6'!AJ105,'Scen 7'!AJ105,'Scen 8'!AJ105,'Scen 9'!AJ105),\"\")","v":1326.7677821071647},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK105,'Scen 2'!AK105,'Scen 3'!AK105,'Scen 4'!AK105,'Scen 5'!AK105,'Scen 6'!AK105,'Scen 7'!AK105,'Scen 8'!AK105,'Scen 9'!AK105)-\nCHOOSE($L$2,'Scen 1'!AK105,'Scen 2'!AK105,'Scen 3'!AK105,'Scen 4'!AK105,'Scen 5'!AK105,'Scen 6'!AK105,'Scen 7'!AK105,'Scen 8'!AK105,'Scen 9'!AK105),\"\")","v":1116.7064851191317},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL105,'Scen 2'!AL105,'Scen 3'!AL105,'Scen 4'!AL105,'Scen 5'!AL105,'Scen 6'!AL105,'Scen 7'!AL105,'Scen 8'!AL105,'Scen 9'!AL105)-\nCHOOSE($L$2,'Scen 1'!AL105,'Scen 2'!AL105,'Scen 3'!AL105,'Scen 4'!AL105,'Scen 5'!AL105,'Scen 6'!AL105,'Scen 7'!AL105,'Scen 8'!AL105,'Scen 9'!AL105),\"\")","v":1219.0061377806596},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM105,'Scen 2'!AM105,'Scen 3'!AM105,'Scen 4'!AM105,'Scen 5'!AM105,'Scen 6'!AM105,'Scen 7'!AM105,'Scen 8'!AM105,'Scen 9'!AM105)-\nCHOOSE($L$2,'Scen 1'!AM105,'Scen 2'!AM105,'Scen 3'!AM105,'Scen 4'!AM105,'Scen 5'!AM105,'Scen 6'!AM105,'Scen 7'!AM105,'Scen 8'!AM105,'Scen 9'!AM105),\"\")","v":1165.7709271826679},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN105,'Scen 2'!AN105,'Scen 3'!AN105,'Scen 4'!AN105,'Scen 5'!AN105,'Scen 6'!AN105,'Scen 7'!AN105,'Scen 8'!AN105,'Scen 9'!AN105)-\nCHOOSE($L$2,'Scen 1'!AN105,'Scen 2'!AN105,'Scen 3'!AN105,'Scen 4'!AN105,'Scen 5'!AN105,'Scen 6'!AN105,'Scen 7'!AN105,'Scen 8'!AN105,'Scen 9'!AN105),\"\")","v":1230.3217503209598},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO105,'Scen 2'!AO105,'Scen 3'!AO105,'Scen 4'!AO105,'Scen 5'!AO105,'Scen 6'!AO105,'Scen 7'!AO105,'Scen 8'!AO105,'Scen 9'!AO105)-\nCHOOSE($L$2,'Scen 1'!AO105,'Scen 2'!AO105,'Scen 3'!AO105,'Scen 4'!AO105,'Scen 5'!AO105,'Scen 6'!AO105,'Scen 7'!AO105,'Scen 8'!AO105,'Scen 9'!AO105),\"\")","v":1299.6407741694729},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP105,'Scen 2'!AP105,'Scen 3'!AP105,'Scen 4'!AP105,'Scen 5'!AP105,'Scen 6'!AP105,'Scen 7'!AP105,'Scen 8'!AP105,'Scen 9'!AP105)-\nCHOOSE($L$2,'Scen 1'!AP105,'Scen 2'!AP105,'Scen 3'!AP105,'Scen 4'!AP105,'Scen 5'!AP105,'Scen 6'!AP105,'Scen 7'!AP105,'Scen 8'!AP105,'Scen 9'!AP105),\"\")","v":1362.9458191061094},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ105,'Scen 2'!AQ105,'Scen 3'!AQ105,'Scen 4'!AQ105,'Scen 5'!AQ105,'Scen 6'!AQ105,'Scen 7'!AQ105,'Scen 8'!AQ105,'Scen 9'!AQ105)-\nCHOOSE($L$2,'Scen 1'!AQ105,'Scen 2'!AQ105,'Scen 3'!AQ105,'Scen 4'!AQ105,'Scen 5'!AQ105,'Scen 6'!AQ105,'Scen 7'!AQ105,'Scen 8'!AQ105,'Scen 9'!AQ105),\"\")","v":1424.4376020322106},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR105,'Scen 2'!AR105,'Scen 3'!AR105,'Scen 4'!AR105,'Scen 5'!AR105,'Scen 6'!AR105,'Scen 7'!AR105,'Scen 8'!AR105,'Scen 9'!AR105)-\nCHOOSE($L$2,'Scen 1'!AR105,'Scen 2'!AR105,'Scen 3'!AR105,'Scen 4'!AR105,'Scen 5'!AR105,'Scen 6'!AR105,'Scen 7'!AR105,'Scen 8'!AR105,'Scen 9'!AR105),\"\")","v":1497.1623987250387},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS105,'Scen 2'!AS105,'Scen 3'!AS105,'Scen 4'!AS105,'Scen 5'!AS105,'Scen 6'!AS105,'Scen 7'!AS105,'Scen 8'!AS105,'Scen 9'!AS105)-\nCHOOSE($L$2,'Scen 1'!AS105,'Scen 2'!AS105,'Scen 3'!AS105,'Scen 4'!AS105,'Scen 5'!AS105,'Scen 6'!AS105,'Scen 7'!AS105,'Scen 8'!AS105,'Scen 9'!AS105),\"\")","v":1585.7005118335728},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT105,'Scen 2'!AT105,'Scen 3'!AT105,'Scen 4'!AT105,'Scen 5'!AT105,'Scen 6'!AT105,'Scen 7'!AT105,'Scen 8'!AT105,'Scen 9'!AT105)-\nCHOOSE($L$2,'Scen 1'!AT105,'Scen 2'!AT105,'Scen 3'!AT105,'Scen 4'!AT105,'Scen 5'!AT105,'Scen 6'!AT105,'Scen 7'!AT105,'Scen 8'!AT105,'Scen 9'!AT105),\"\")","v":1675.3589749201747},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU105,'Scen 2'!AU105,'Scen 3'!AU105,'Scen 4'!AU105,'Scen 5'!AU105,'Scen 6'!AU105,'Scen 7'!AU105,'Scen 8'!AU105,'Scen 9'!AU105)-\nCHOOSE($L$2,'Scen 1'!AU105,'Scen 2'!AU105,'Scen 3'!AU105,'Scen 4'!AU105,'Scen 5'!AU105,'Scen 6'!AU105,'Scen 7'!AU105,'Scen 8'!AU105,'Scen 9'!AU105),\"\")","v":1748.724509067295},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV105,'Scen 2'!AV105,'Scen 3'!AV105,'Scen 4'!AV105,'Scen 5'!AV105,'Scen 6'!AV105,'Scen 7'!AV105,'Scen 8'!AV105,'Scen 9'!AV105)-\nCHOOSE($L$2,'Scen 1'!AV105,'Scen 2'!AV105,'Scen 3'!AV105,'Scen 4'!AV105,'Scen 5'!AV105,'Scen 6'!AV105,'Scen 7'!AV105,'Scen 8'!AV105,'Scen 9'!AV105),\"\")","v":1814.930271137142},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW105,'Scen 2'!AW105,'Scen 3'!AW105,'Scen 4'!AW105,'Scen 5'!AW105,'Scen 6'!AW105,'Scen 7'!AW105,'Scen 8'!AW105,'Scen 9'!AW105)-\nCHOOSE($L$2,'Scen 1'!AW105,'Scen 2'!AW105,'Scen 3'!AW105,'Scen 4'!AW105,'Scen 5'!AW105,'Scen 6'!AW105,'Scen 7'!AW105,'Scen 8'!AW105,'Scen 9'!AW105),\"\")","v":1902.0054615969748},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX105,'Scen 2'!AX105,'Scen 3'!AX105,'Scen 4'!AX105,'Scen 5'!AX105,'Scen 6'!AX105,'Scen 7'!AX105,'Scen 8'!AX105,'Scen 9'!AX105)-\nCHOOSE($L$2,'Scen 1'!AX105,'Scen 2'!AX105,'Scen 3'!AX105,'Scen 4'!AX105,'Scen 5'!AX105,'Scen 6'!AX105,'Scen 7'!AX105,'Scen 8'!AX105,'Scen 9'!AX105),\"\")","v":2060.9228403570305},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY105,'Scen 2'!AY105,'Scen 3'!AY105,'Scen 4'!AY105,'Scen 5'!AY105,'Scen 6'!AY105,'Scen 7'!AY105,'Scen 8'!AY105,'Scen 9'!AY105)-\nCHOOSE($L$2,'Scen 1'!AY105,'Scen 2'!AY105,'Scen 3'!AY105,'Scen 4'!AY105,'Scen 5'!AY105,'Scen 6'!AY105,'Scen 7'!AY105,'Scen 8'!AY105,'Scen 9'!AY105),\"\")","v":2208.2455639476793},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ105,'Scen 2'!AZ105,'Scen 3'!AZ105,'Scen 4'!AZ105,'Scen 5'!AZ105,'Scen 6'!AZ105,'Scen 7'!AZ105,'Scen 8'!AZ105,'Scen 9'!AZ105)-\nCHOOSE($L$2,'Scen 1'!AZ105,'Scen 2'!AZ105,'Scen 3'!AZ105,'Scen 4'!AZ105,'Scen 5'!AZ105,'Scen 6'!AZ105,'Scen 7'!AZ105,'Scen 8'!AZ105,'Scen 9'!AZ105),\"\")","v":2275.6677020353309},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA105,'Scen 2'!BA105,'Scen 3'!BA105,'Scen 4'!BA105,'Scen 5'!BA105,'Scen 6'!BA105,'Scen 7'!BA105,'Scen 8'!BA105,'Scen 9'!BA105)-\nCHOOSE($L$2,'Scen 1'!BA105,'Scen 2'!BA105,'Scen 3'!BA105,'Scen 4'!BA105,'Scen 5'!BA105,'Scen 6'!BA105,'Scen 7'!BA105,'Scen 8'!BA105,'Scen 9'!BA105),\"\")","v":2445.5011902184342},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB105,'Scen 2'!BB105,'Scen 3'!BB105,'Scen 4'!BB105,'Scen 5'!BB105,'Scen 6'!BB105,'Scen 7'!BB105,'Scen 8'!BB105,'Scen 9'!BB105)-\nCHOOSE($L$2,'Scen 1'!BB105,'Scen 2'!BB105,'Scen 3'!BB105,'Scen 4'!BB105,'Scen 5'!BB105,'Scen 6'!BB105,'Scen 7'!BB105,'Scen 8'!BB105,'Scen 9'!BB105),\"\")","v":2533.3407958720527},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC105,'Scen 2'!BC105,'Scen 3'!BC105,'Scen 4'!BC105,'Scen 5'!BC105,'Scen 6'!BC105,'Scen 7'!BC105,'Scen 8'!BC105,'Scen 9'!BC105)-\nCHOOSE($L$2,'Scen 1'!BC105,'Scen 2'!BC105,'Scen 3'!BC105,'Scen 4'!BC105,'Scen 5'!BC105,'Scen 6'!BC105,'Scen 7'!BC105,'Scen 8'!BC105,'Scen 9'!BC105),\"\")","v":2455.4533136253121},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD105,'Scen 2'!BD105,'Scen 3'!BD105,'Scen 4'!BD105,'Scen 5'!BD105,'Scen 6'!BD105,'Scen 7'!BD105,'Scen 8'!BD105,'Scen 9'!BD105)-\nCHOOSE($L$2,'Scen 1'!BD105,'Scen 2'!BD105,'Scen 3'!BD105,'Scen 4'!BD105,'Scen 5'!BD105,'Scen 6'!BD105,'Scen 7'!BD105,'Scen 8'!BD105,'Scen 9'!BD105),\"\")","v":2561.2357034632696},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE105,'Scen 2'!BE105,'Scen 3'!BE105,'Scen 4'!BE105,'Scen 5'!BE105,'Scen 6'!BE105,'Scen 7'!BE105,'Scen 8'!BE105,'Scen 9'!BE105)-\nCHOOSE($L$2,'Scen 1'!BE105,'Scen 2'!BE105,'Scen 3'!BE105,'Scen 4'!BE105,'Scen 5'!BE105,'Scen 6'!BE105,'Scen 7'!BE105,'Scen 8'!BE105,'Scen 9'!BE105),\"\")","v":2440.1781967744755},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF105,'Scen 2'!BF105,'Scen 3'!BF105,'Scen 4'!BF105,'Scen 5'!BF105,'Scen 6'!BF105,'Scen 7'!BF105,'Scen 8'!BF105,'Scen 9'!BF105)-\nCHOOSE($L$2,'Scen 1'!BF105,'Scen 2'!BF105,'Scen 3'!BF105,'Scen 4'!BF105,'Scen 5'!BF105,'Scen 6'!BF105,'Scen 7'!BF105,'Scen 8'!BF105,'Scen 9'!BF105),\"\")","v":2388.9433310781606},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG105,'Scen 2'!BG105,'Scen 3'!BG105,'Scen 4'!BG105,'Scen 5'!BG105,'Scen 6'!BG105,'Scen 7'!BG105,'Scen 8'!BG105,'Scen 9'!BG105)-\nCHOOSE($L$2,'Scen 1'!BG105,'Scen 2'!BG105,'Scen 3'!BG105,'Scen 4'!BG105,'Scen 5'!BG105,'Scen 6'!BG105,'Scen 7'!BG105,'Scen 8'!BG105,'Scen 9'!BG105),\"\")","v":2489.7721845793385},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH105,'Scen 2'!BH105,'Scen 3'!BH105,'Scen 4'!BH105,'Scen 5'!BH105,'Scen 6'!BH105,'Scen 7'!BH105,'Scen 8'!BH105,'Scen 9'!BH105)-\nCHOOSE($L$2,'Scen 1'!BH105,'Scen 2'!BH105,'Scen 3'!BH105,'Scen 4'!BH105,'Scen 5'!BH105,'Scen 6'!BH105,'Scen 7'!BH105,'Scen 8'!BH105,'Scen 9'!BH105),\"\")","v":2554.4612044946261},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI105,'Scen 2'!BI105,'Scen 3'!BI105,'Scen 4'!BI105,'Scen 5'!BI105,'Scen 6'!BI105,'Scen 7'!BI105,'Scen 8'!BI105,'Scen 9'!BI105)-\nCHOOSE($L$2,'Scen 1'!BI105,'Scen 2'!BI105,'Scen 3'!BI105,'Scen 4'!BI105,'Scen 5'!BI105,'Scen 6'!BI105,'Scen 7'!BI105,'Scen 8'!BI105,'Scen 9'!BI105),\"\")","v":2626.5656296876041},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ105,'Scen 2'!BJ105,'Scen 3'!BJ105,'Scen 4'!BJ105,'Scen 5'!BJ105,'Scen 6'!BJ105,'Scen 7'!BJ105,'Scen 8'!BJ105,'Scen 9'!BJ105)-\nCHOOSE($L$2,'Scen 1'!BJ105,'Scen 2'!BJ105,'Scen 3'!BJ105,'Scen 4'!BJ105,'Scen 5'!BJ105,'Scen 6'!BJ105,'Scen 7'!BJ105,'Scen 8'!BJ105,'Scen 9'!BJ105),\"\")","v":2624.7291963281023}]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA107,'Scen 2'!AA107,'Scen 3'!AA107,'Scen 4'!AA107,'Scen 5'!AA107,'Scen 6'!AA107,'Scen 7'!AA107,'Scen 8'!AA107,'Scen 9'!AA107)-\nCHOOSE($L$2,'Scen 1'!AA107,'Scen 2'!AA107,'Scen 3'!AA107,'Scen 4'!AA107,'Scen 5'!AA107,'Scen 6'!AA107,'Scen 7'!AA107,'Scen 8'!AA107,'Scen 9'!AA107),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB107,'Scen 2'!AB107,'Scen 3'!AB107,'Scen 4'!AB107,'Scen 5'!AB107,'Scen 6'!AB107,'Scen 7'!AB107,'Scen 8'!AB107,'Scen 9'!AB107)-\nCHOOSE($L$2,'Scen 1'!AB107,'Scen 2'!AB107,'Scen 3'!AB107,'Scen 4'!AB107,'Scen 5'!AB107,'Scen 6'!AB107,'Scen 7'!AB107,'Scen 8'!AB107,'Scen 9'!AB107),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC107,'Scen 2'!AC107,'Scen 3'!AC107,'Scen 4'!AC107,'Scen 5'!AC107,'Scen 6'!AC107,'Scen 7'!AC107,'Scen 8'!AC107,'Scen 9'!AC107)-\nCHOOSE($L$2,'Scen 1'!AC107,'Scen 2'!AC107,'Scen 3'!AC107,'Scen 4'!AC107,'Scen 5'!AC107,'Scen 6'!AC107,'Scen 7'!AC107,'Scen 8'!AC107,'Scen 9'!AC107),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD107,'Scen 2'!AD107,'Scen 3'!AD107,'Scen 4'!AD107,'Scen 5'!AD107,'Scen 6'!AD107,'Scen 7'!AD107,'Scen 8'!AD107,'Scen 9'!AD107)-\nCHOOSE($L$2,'Scen 1'!AD107,'Scen 2'!AD107,'Scen 3'!AD107,'Scen 4'!AD107,'Scen 5'!AD107,'Scen 6'!AD107,'Scen 7'!AD107,'Scen 8'!AD107,'Scen 9'!AD107),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE107,'Scen 2'!AE107,'Scen 3'!AE107,'Scen 4'!AE107,'Scen 5'!AE107,'Scen 6'!AE107,'Scen 7'!AE107,'Scen 8'!AE107,'Scen 9'!AE107)-\nCHOOSE($L$2,'Scen 1'!AE107,'Scen 2'!AE107,'Scen 3'!AE107,'Scen 4'!AE107,'Scen 5'!AE107,'Scen 6'!AE107,'Scen 7'!AE107,'Scen 8'!AE107,'Scen 9'!AE107),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF107,'Scen 2'!AF107,'Scen 3'!AF107,'Scen 4'!AF107,'Scen 5'!AF107,'Scen 6'!AF107,'Scen 7'!AF107,'Scen 8'!AF107,'Scen 9'!AF107)-\nCHOOSE($L$2,'Scen 1'!AF107,'Scen 2'!AF107,'Scen 3'!AF107,'Scen 4'!AF107,'Scen 5'!AF107,'Scen 6'!AF107,'Scen 7'!AF107,'Scen 8'!AF107,'Scen 9'!AF107),\"\")","v":4.5410828359254083},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG107,'Scen 2'!AG107,'Scen 3'!AG107,'Scen 4'!AG107,'Scen 5'!AG107,'Scen 6'!AG107,'Scen 7'!AG107,'Scen 8'!AG107,'Scen 9'!AG107)-\nCHOOSE($L$2,'Scen 1'!AG107,'Scen 2'!AG107,'Scen 3'!AG107,'Scen 4'!AG107,'Scen 5'!AG107,'Scen 6'!AG107,'Scen 7'!AG107,'Scen 8'!AG107,'Scen 9'!AG107),\"\")","v":54.969713542959653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH107,'Scen 2'!AH107,'Scen 3'!AH107,'Scen 4'!AH107,'Scen 5'!AH107,'Scen 6'!AH107,'Scen 7'!AH107,'Scen 8'!AH107,'Scen 9'!AH107)-\nCHOOSE($L$2,'Scen 1'!AH107,'Scen 2'!AH107,'Scen 3'!AH107,'Scen 4'!AH107,'Scen 5'!AH107,'Scen 6'!AH107,'Scen 7'!AH107,'Scen 8'!AH107,'Scen 9'!AH107),\"\")","v":-350.60552866285252},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI107,'Scen 2'!AI107,'Scen 3'!AI107,'Scen 4'!AI107,'Scen 5'!AI107,'Scen 6'!AI107,'Scen 7'!AI107,'Scen 8'!AI107,'Scen 9'!AI107)-\nCHOOSE($L$2,'Scen 1'!AI107,'Scen 2'!AI107,'Scen 3'!AI107,'Scen 4'!AI107,'Scen 5'!AI107,'Scen 6'!AI107,'Scen 7'!AI107,'Scen 8'!AI107,'Scen 9'!AI107),\"\")","v":-849.24748636893491},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ107,'Scen 2'!AJ107,'Scen 3'!AJ107,'Scen 4'!AJ107,'Scen 5'!AJ107,'Scen 6'!AJ107,'Scen 7'!AJ107,'Scen 8'!AJ107,'Scen 9'!AJ107)-\nCHOOSE($L$2,'Scen 1'!AJ107,'Scen 2'!AJ107,'Scen 3'!AJ107,'Scen 4'!AJ107,'Scen 5'!AJ107,'Scen 6'!AJ107,'Scen 7'!AJ107,'Scen 8'!AJ107,'Scen 9'!AJ107),\"\")","v":-612.87634138602334},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK107,'Scen 2'!AK107,'Scen 3'!AK107,'Scen 4'!AK107,'Scen 5'!AK107,'Scen 6'!AK107,'Scen 7'!AK107,'Scen 8'!AK107,'Scen 9'!AK107)-\nCHOOSE($L$2,'Scen 1'!AK107,'Scen 2'!AK107,'Scen 3'!AK107,'Scen 4'!AK107,'Scen 5'!AK107,'Scen 6'!AK107,'Scen 7'!AK107,'Scen 8'!AK107,'Scen 9'!AK107),\"\")","v":-264.06828585945914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL107,'Scen 2'!AL107,'Scen 3'!AL107,'Scen 4'!AL107,'Scen 5'!AL107,'Scen 6'!AL107,'Scen 7'!AL107,'Scen 8'!AL107,'Scen 9'!AL107)-\nCHOOSE($L$2,'Scen 1'!AL107,'Scen 2'!AL107,'Scen 3'!AL107,'Scen 4'!AL107,'Scen 5'!AL107,'Scen 6'!AL107,'Scen 7'!AL107,'Scen 8'!AL107,'Scen 9'!AL107),\"\")","v":-330.53913458544412},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM107,'Scen 2'!AM107,'Scen 3'!AM107,'Scen 4'!AM107,'Scen 5'!AM107,'Scen 6'!AM107,'Scen 7'!AM107,'Scen 8'!AM107,'Scen 9'!AM107)-\nCHOOSE($L$2,'Scen 1'!AM107,'Scen 2'!AM107,'Scen 3'!AM107,'Scen 4'!AM107,'Scen 5'!AM107,'Scen 6'!AM107,'Scen 7'!AM107,'Scen 8'!AM107,'Scen 9'!AM107),\"\")","v":-300.08302735414327},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN107,'Scen 2'!AN107,'Scen 3'!AN107,'Scen 4'!AN107,'Scen 5'!AN107,'Scen 6'!AN107,'Scen 7'!AN107,'Scen 8'!AN107,'Scen 9'!AN107)-\nCHOOSE($L$2,'Scen 1'!AN107,'Scen 2'!AN107,'Scen 3'!AN107,'Scen 4'!AN107,'Scen 5'!AN107,'Scen 6'!AN107,'Scen 7'!AN107,'Scen 8'!AN107,'Scen 9'!AN107),\"\")","v":-307.51983755514811},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO107,'Scen 2'!AO107,'Scen 3'!AO107,'Scen 4'!AO107,'Scen 5'!AO107,'Scen 6'!AO107,'Scen 7'!AO107,'Scen 8'!AO107,'Scen 9'!AO107)-\nCHOOSE($L$2,'Scen 1'!AO107,'Scen 2'!AO107,'Scen 3'!AO107,'Scen 4'!AO107,'Scen 5'!AO107,'Scen 6'!AO107,'Scen 7'!AO107,'Scen 8'!AO107,'Scen 9'!AO107),\"\")","v":-319.50052221476835},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP107,'Scen 2'!AP107,'Scen 3'!AP107,'Scen 4'!AP107,'Scen 5'!AP107,'Scen 6'!AP107,'Scen 7'!AP107,'Scen 8'!AP107,'Scen 9'!AP107)-\nCHOOSE($L$2,'Scen 1'!AP107,'Scen 2'!AP107,'Scen 3'!AP107,'Scen 4'!AP107,'Scen 5'!AP107,'Scen 6'!AP107,'Scen 7'!AP107,'Scen 8'!AP107,'Scen 9'!AP107),\"\")","v":-339.82412444791771},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ107,'Scen 2'!AQ107,'Scen 3'!AQ107,'Scen 4'!AQ107,'Scen 5'!AQ107,'Scen 6'!AQ107,'Scen 7'!AQ107,'Scen 8'!AQ107,'Scen 9'!AQ107)-\nCHOOSE($L$2,'Scen 1'!AQ107,'Scen 2'!AQ107,'Scen 3'!AQ107,'Scen 4'!AQ107,'Scen 5'!AQ107,'Scen 6'!AQ107,'Scen 7'!AQ107,'Scen 8'!AQ107,'Scen 9'!AQ107),\"\")","v":-357.82332440941354},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR107,'Scen 2'!AR107,'Scen 3'!AR107,'Scen 4'!AR107,'Scen 5'!AR107,'Scen 6'!AR107,'Scen 7'!AR107,'Scen 8'!AR107,'Scen 9'!AR107)-\nCHOOSE($L$2,'Scen 1'!AR107,'Scen 2'!AR107,'Scen 3'!AR107,'Scen 4'!AR107,'Scen 5'!AR107,'Scen 6'!AR107,'Scen 7'!AR107,'Scen 8'!AR107,'Scen 9'!AR107),\"\")","v":-385.30814907629974},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS107,'Scen 2'!AS107,'Scen 3'!AS107,'Scen 4'!AS107,'Scen 5'!AS107,'Scen 6'!AS107,'Scen 7'!AS107,'Scen 8'!AS107,'Scen 9'!AS107)-\nCHOOSE($L$2,'Scen 1'!AS107,'Scen 2'!AS107,'Scen 3'!AS107,'Scen 4'!AS107,'Scen 5'!AS107,'Scen 6'!AS107,'Scen 7'!AS107,'Scen 8'!AS107,'Scen 9'!AS107),\"\")","v":-399.77559524753451},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT107,'Scen 2'!AT107,'Scen 3'!AT107,'Scen 4'!AT107,'Scen 5'!AT107,'Scen 6'!AT107,'Scen 7'!AT107,'Scen 8'!AT107,'Scen 9'!AT107)-\nCHOOSE($L$2,'Scen 1'!AT107,'Scen 2'!AT107,'Scen 3'!AT107,'Scen 4'!AT107,'Scen 5'!AT107,'Scen 6'!AT107,'Scen 7'!AT107,'Scen 8'!AT107,'Scen 9'!AT107),\"\")","v":-406.32693567517708},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU107,'Scen 2'!AU107,'Scen 3'!AU107,'Scen 4'!AU107,'Scen 5'!AU107,'Scen 6'!AU107,'Scen 7'!AU107,'Scen 8'!AU107,'Scen 9'!AU107)-\nCHOOSE($L$2,'Scen 1'!AU107,'Scen 2'!AU107,'Scen 3'!AU107,'Scen 4'!AU107,'Scen 5'!AU107,'Scen 6'!AU107,'Scen 7'!AU107,'Scen 8'!AU107,'Scen 9'!AU107),\"\")","v":-396.05937204594011},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV107,'Scen 2'!AV107,'Scen 3'!AV107,'Scen 4'!AV107,'Scen 5'!AV107,'Scen 6'!AV107,'Scen 7'!AV107,'Scen 8'!AV107,'Scen 9'!AV107)-\nCHOOSE($L$2,'Scen 1'!AV107,'Scen 2'!AV107,'Scen 3'!AV107,'Scen 4'!AV107,'Scen 5'!AV107,'Scen 6'!AV107,'Scen 7'!AV107,'Scen 8'!AV107,'Scen 9'!AV107),\"\")","v":-409.80639376802355},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW107,'Scen 2'!AW107,'Scen 3'!AW107,'Scen 4'!AW107,'Scen 5'!AW107,'Scen 6'!AW107,'Scen 7'!AW107,'Scen 8'!AW107,'Scen 9'!AW107)-\nCHOOSE($L$2,'Scen 1'!AW107,'Scen 2'!AW107,'Scen 3'!AW107,'Scen 4'!AW107,'Scen 5'!AW107,'Scen 6'!AW107,'Scen 7'!AW107,'Scen 8'!AW107,'Scen 9'!AW107),\"\")","v":-421.51945978310323},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX107,'Scen 2'!AX107,'Scen 3'!AX107,'Scen 4'!AX107,'Scen 5'!AX107,'Scen 6'!AX107,'Scen 7'!AX107,'Scen 8'!AX107,'Scen 9'!AX107)-\nCHOOSE($L$2,'Scen 1'!AX107,'Scen 2'!AX107,'Scen 3'!AX107,'Scen 4'!AX107,'Scen 5'!AX107,'Scen 6'!AX107,'Scen 7'!AX107,'Scen 8'!AX107,'Scen 9'!AX107),\"\")","v":-433.11648774158311},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY107,'Scen 2'!AY107,'Scen 3'!AY107,'Scen 4'!AY107,'Scen 5'!AY107,'Scen 6'!AY107,'Scen 7'!AY107,'Scen 8'!AY107,'Scen 9'!AY107)-\nCHOOSE($L$2,'Scen 1'!AY107,'Scen 2'!AY107,'Scen 3'!AY107,'Scen 4'!AY107,'Scen 5'!AY107,'Scen 6'!AY107,'Scen 7'!AY107,'Scen 8'!AY107,'Scen 9'!AY107),\"\")","v":-440.61533510180743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ107,'Scen 2'!AZ107,'Scen 3'!AZ107,'Scen 4'!AZ107,'Scen 5'!AZ107,'Scen 6'!AZ107,'Scen 7'!AZ107,'Scen 8'!AZ107,'Scen 9'!AZ107)-\nCHOOSE($L$2,'Scen 1'!AZ107,'Scen 2'!AZ107,'Scen 3'!AZ107,'Scen 4'!AZ107,'Scen 5'!AZ107,'Scen 6'!AZ107,'Scen 7'!AZ107,'Scen 8'!AZ107,'Scen 9'!AZ107),\"\")","v":-450.10682398930658},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA107,'Scen 2'!BA107,'Scen 3'!BA107,'Scen 4'!BA107,'Scen 5'!BA107,'Scen 6'!BA107,'Scen 7'!BA107,'Scen 8'!BA107,'Scen 9'!BA107)-\nCHOOSE($L$2,'Scen 1'!BA107,'Scen 2'!BA107,'Scen 3'!BA107,'Scen 4'!BA107,'Scen 5'!BA107,'Scen 6'!BA107,'Scen 7'!BA107,'Scen 8'!BA107,'Scen 9'!BA107),\"\")","v":-458.8002185983205},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB107,'Scen 2'!BB107,'Scen 3'!BB107,'Scen 4'!BB107,'Scen 5'!BB107,'Scen 6'!BB107,'Scen 7'!BB107,'Scen 8'!BB107,'Scen 9'!BB107)-\nCHOOSE($L$2,'Scen 1'!BB107,'Scen 2'!BB107,'Scen 3'!BB107,'Scen 4'!BB107,'Scen 5'!BB107,'Scen 6'!BB107,'Scen 7'!BB107,'Scen 8'!BB107,'Scen 9'!BB107),\"\")","v":-466.50067355604915},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC107,'Scen 2'!BC107,'Scen 3'!BC107,'Scen 4'!BC107,'Scen 5'!BC107,'Scen 6'!BC107,'Scen 7'!BC107,'Scen 8'!BC107,'Scen 9'!BC107)-\nCHOOSE($L$2,'Scen 1'!BC107,'Scen 2'!BC107,'Scen 3'!BC107,'Scen 4'!BC107,'Scen 5'!BC107,'Scen 6'!BC107,'Scen 7'!BC107,'Scen 8'!BC107,'Scen 9'!BC107),\"\")","v":-474.25183276918688},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD107,'Scen 2'!BD107,'Scen 3'!BD107,'Scen 4'!BD107,'Scen 5'!BD107,'Scen 6'!BD107,'Scen 7'!BD107,'Scen 8'!BD107,'Scen 9'!BD107)-\nCHOOSE($L$2,'Scen 1'!BD107,'Scen 2'!BD107,'Scen 3'!BD107,'Scen 4'!BD107,'Scen 5'!BD107,'Scen 6'!BD107,'Scen 7'!BD107,'Scen 8'!BD107,'Scen 9'!BD107),\"\")","v":-484.4366594399653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE107,'Scen 2'!BE107,'Scen 3'!BE107,'Scen 4'!BE107,'Scen 5'!BE107,'Scen 6'!BE107,'Scen 7'!BE107,'Scen 8'!BE107,'Scen 9'!BE107)-\nCHOOSE($L$2,'Scen 1'!BE107,'Scen 2'!BE107,'Scen 3'!BE107,'Scen 4'!BE107,'Scen 5'!BE107,'Scen 6'!BE107,'Scen 7'!BE107,'Scen 8'!BE107,'Scen 9'!BE107),\"\")","v":-496.65565544640776},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF107,'Scen 2'!BF107,'Scen 3'!BF107,'Scen 4'!BF107,'Scen 5'!BF107,'Scen 6'!BF107,'Scen 7'!BF107,'Scen 8'!BF107,'Scen 9'!BF107)-\nCHOOSE($L$2,'Scen 1'!BF107,'Scen 2'!BF107,'Scen 3'!BF107,'Scen 4'!BF107,'Scen 5'!BF107,'Scen 6'!BF107,'Scen 7'!BF107,'Scen 8'!BF107,'Scen 9'!BF107),\"\")","v":-498.61113007555105},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG107,'Scen 2'!BG107,'Scen 3'!BG107,'Scen 4'!BG107,'Scen 5'!BG107,'Scen 6'!BG107,'Scen 7'!BG107,'Scen 8'!BG107,'Scen 9'!BG107)-\nCHOOSE($L$2,'Scen 1'!BG107,'Scen 2'!BG107,'Scen 3'!BG107,'Scen 4'!BG107,'Scen 5'!BG107,'Scen 6'!BG107,'Scen 7'!BG107,'Scen 8'!BG107,'Scen 9'!BG107),\"\")","v":-500.04650951153599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH107,'Scen 2'!BH107,'Scen 3'!BH107,'Scen 4'!BH107,'Scen 5'!BH107,'Scen 6'!BH107,'Scen 7'!BH107,'Scen 8'!BH107,'Scen 9'!BH107)-\nCHOOSE($L$2,'Scen 1'!BH107,'Scen 2'!BH107,'Scen 3'!BH107,'Scen 4'!BH107,'Scen 5'!BH107,'Scen 6'!BH107,'Scen 7'!BH107,'Scen 8'!BH107,'Scen 9'!BH107),\"\")","v":-504.16652578041976},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI107,'Scen 2'!BI107,'Scen 3'!BI107,'Scen 4'!BI107,'Scen 5'!BI107,'Scen 6'!BI107,'Scen 7'!BI107,'Scen 8'!BI107,'Scen 9'!BI107)-\nCHOOSE($L$2,'Scen 1'!BI107,'Scen 2'!BI107,'Scen 3'!BI107,'Scen 4'!BI107,'Scen 5'!BI107,'Scen 6'!BI107,'Scen 7'!BI107,'Scen 8'!BI107,'Scen 9'!BI107),\"\")","v":-509.96275749492634},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ107,'Scen 2'!BJ107,'Scen 3'!BJ107,'Scen 4'!BJ107,'Scen 5'!BJ107,'Scen 6'!BJ107,'Scen 7'!BJ107,'Scen 8'!BJ107,'Scen 9'!BJ107)-\nCHOOSE($L$2,'Scen 1'!BJ107,'Scen 2'!BJ107,'Scen 3'!BJ107,'Scen 4'!BJ107,'Scen 5'!BJ107,'Scen 6'!BJ107,'Scen 7'!BJ107,'Scen 8'!BJ107,'Scen 9'!BJ107),\"\")","v":-525.45448664199648}]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA110,'Scen 2'!AA110,'Scen 3'!AA110,'Scen 4'!AA110,'Scen 5'!AA110,'Scen 6'!AA110,'Scen 7'!AA110,'Scen 8'!AA110,'Scen 9'!AA110)-\nCHOOSE($L$2,'Scen 1'!AA110,'Scen 2'!AA110,'Scen 3'!AA110,'Scen 4'!AA110,'Scen 5'!AA110,'Scen 6'!AA110,'Scen 7'!AA110,'Scen 8'!AA110,'Scen 9'!AA110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB110,'Scen 2'!AB110,'Scen 3'!AB110,'Scen 4'!AB110,'Scen 5'!AB110,'Scen 6'!AB110,'Scen 7'!AB110,'Scen 8'!AB110,'Scen 9'!AB110)-\nCHOOSE($L$2,'Scen 1'!AB110,'Scen 2'!AB110,'Scen 3'!AB110,'Scen 4'!AB110,'Scen 5'!AB110,'Scen 6'!AB110,'Scen 7'!AB110,'Scen 8'!AB110,'Scen 9'!AB110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC110,'Scen 2'!AC110,'Scen 3'!AC110,'Scen 4'!AC110,'Scen 5'!AC110,'Scen 6'!AC110,'Scen 7'!AC110,'Scen 8'!AC110,'Scen 9'!AC110)-\nCHOOSE($L$2,'Scen 1'!AC110,'Scen 2'!AC110,'Scen 3'!AC110,'Scen 4'!AC110,'Scen 5'!AC110,'Scen 6'!AC110,'Scen 7'!AC110,'Scen 8'!AC110,'Scen 9'!AC110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD110,'Scen 2'!AD110,'Scen 3'!AD110,'Scen 4'!AD110,'Scen 5'!AD110,'Scen 6'!AD110,'Scen 7'!AD110,'Scen 8'!AD110,'Scen 9'!AD110)-\nCHOOSE($L$2,'Scen 1'!AD110,'Scen 2'!AD110,'Scen 3'!AD110,'Scen 4'!AD110,'Scen 5'!AD110,'Scen 6'!AD110,'Scen 7'!AD110,'Scen 8'!AD110,'Scen 9'!AD110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE110,'Scen 2'!AE110,'Scen 3'!AE110,'Scen 4'!AE110,'Scen 5'!AE110,'Scen 6'!AE110,'Scen 7'!AE110,'Scen 8'!AE110,'Scen 9'!AE110)-\nCHOOSE($L$2,'Scen 1'!AE110,'Scen 2'!AE110,'Scen 3'!AE110,'Scen 4'!AE110,'Scen 5'!AE110,'Scen 6'!AE110,'Scen 7'!AE110,'Scen 8'!AE110,'Scen 9'!AE110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF110,'Scen 2'!AF110,'Scen 3'!AF110,'Scen 4'!AF110,'Scen 5'!AF110,'Scen 6'!AF110,'Scen 7'!AF110,'Scen 8'!AF110,'Scen 9'!AF110)-\nCHOOSE($L$2,'Scen 1'!AF110,'Scen 2'!AF110,'Scen 3'!AF110,'Scen 4'!AF110,'Scen 5'!AF110,'Scen 6'!AF110,'Scen 7'!AF110,'Scen 8'!AF110,'Scen 9'!AF110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG110,'Scen 2'!AG110,'Scen 3'!AG110,'Scen 4'!AG110,'Scen 5'!AG110,'Scen 6'!AG110,'Scen 7'!AG110,'Scen 8'!AG110,'Scen 9'!AG110)-\nCHOOSE($L$2,'Scen 1'!AG110,'Scen 2'!AG110,'Scen 3'!AG110,'Scen 4'!AG110,'Scen 5'!AG110,'Scen 6'!AG110,'Scen 7'!AG110,'Scen 8'!AG110,'Scen 9'!AG110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH110,'Scen 2'!AH110,'Scen 3'!AH110,'Scen 4'!AH110,'Scen 5'!AH110,'Scen 6'!AH110,'Scen 7'!AH110,'Scen 8'!AH110,'Scen 9'!AH110)-\nCHOOSE($L$2,'Scen 1'!AH110,'Scen 2'!AH110,'Scen 3'!AH110,'Scen 4'!AH110,'Scen 5'!AH110,'Scen 6'!AH110,'Scen 7'!AH110,'Scen 8'!AH110,'Scen 9'!AH110),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI110,'Scen 2'!AI110,'Scen 3'!AI110,'Scen 4'!AI110,'Scen 5'!AI110,'Scen 6'!AI110,'Scen 7'!AI110,'Scen 8'!AI110,'Scen 9'!AI110)-\nCHOOSE($L$2,'Scen 1'!AI110,'Scen 2'!AI110,'Scen 3'!AI110,'Scen 4'!AI110,'Scen 5'!AI110,'Scen 6'!AI110,'Scen 7'!AI110,'Scen 8'!AI110,'Scen 9'!AI110),\"\")","v":-84.130957783293525},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ110,'Scen 2'!AJ110,'Scen 3'!AJ110,'Scen 4'!AJ110,'Scen 5'!AJ110,'Scen 6'!AJ110,'Scen 7'!AJ110,'Scen 8'!AJ110,'Scen 9'!AJ110)-\nCHOOSE($L$2,'Scen 1'!AJ110,'Scen 2'!AJ110,'Scen 3'!AJ110,'Scen 4'!AJ110,'Scen 5'!AJ110,'Scen 6'!AJ110,'Scen 7'!AJ110,'Scen 8'!AJ110,'Scen 9'!AJ110),\"\")","v":-84.130957783293525},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK110,'Scen 2'!AK110,'Scen 3'!AK110,'Scen 4'!AK110,'Scen 5'!AK110,'Scen 6'!AK110,'Scen 7'!AK110,'Scen 8'!AK110,'Scen 9'!AK110)-\nCHOOSE($L$2,'Scen 1'!AK110,'Scen 2'!AK110,'Scen 3'!AK110,'Scen 4'!AK110,'Scen 5'!AK110,'Scen 6'!AK110,'Scen 7'!AK110,'Scen 8'!AK110,'Scen 9'!AK110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL110,'Scen 2'!AL110,'Scen 3'!AL110,'Scen 4'!AL110,'Scen 5'!AL110,'Scen 6'!AL110,'Scen 7'!AL110,'Scen 8'!AL110,'Scen 9'!AL110)-\nCHOOSE($L$2,'Scen 1'!AL110,'Scen 2'!AL110,'Scen 3'!AL110,'Scen 4'!AL110,'Scen 5'!AL110,'Scen 6'!AL110,'Scen 7'!AL110,'Scen 8'!AL110,'Scen 9'!AL110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM110,'Scen 2'!AM110,'Scen 3'!AM110,'Scen 4'!AM110,'Scen 5'!AM110,'Scen 6'!AM110,'Scen 7'!AM110,'Scen 8'!AM110,'Scen 9'!AM110)-\nCHOOSE($L$2,'Scen 1'!AM110,'Scen 2'!AM110,'Scen 3'!AM110,'Scen 4'!AM110,'Scen 5'!AM110,'Scen 6'!AM110,'Scen 7'!AM110,'Scen 8'!AM110,'Scen 9'!AM110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN110,'Scen 2'!AN110,'Scen 3'!AN110,'Scen 4'!AN110,'Scen 5'!AN110,'Scen 6'!AN110,'Scen 7'!AN110,'Scen 8'!AN110,'Scen 9'!AN110)-\nCHOOSE($L$2,'Scen 1'!AN110,'Scen 2'!AN110,'Scen 3'!AN110,'Scen 4'!AN110,'Scen 5'!AN110,'Scen 6'!AN110,'Scen 7'!AN110,'Scen 8'!AN110,'Scen 9'!AN110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO110,'Scen 2'!AO110,'Scen 3'!AO110,'Scen 4'!AO110,'Scen 5'!AO110,'Scen 6'!AO110,'Scen 7'!AO110,'Scen 8'!AO110,'Scen 9'!AO110)-\nCHOOSE($L$2,'Scen 1'!AO110,'Scen 2'!AO110,'Scen 3'!AO110,'Scen 4'!AO110,'Scen 5'!AO110,'Scen 6'!AO110,'Scen 7'!AO110,'Scen 8'!AO110,'Scen 9'!AO110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP110,'Scen 2'!AP110,'Scen 3'!AP110,'Scen 4'!AP110,'Scen 5'!AP110,'Scen 6'!AP110,'Scen 7'!AP110,'Scen 8'!AP110,'Scen 9'!AP110)-\nCHOOSE($L$2,'Scen 1'!AP110,'Scen 2'!AP110,'Scen 3'!AP110,'Scen 4'!AP110,'Scen 5'!AP110,'Scen 6'!AP110,'Scen 7'!AP110,'Scen 8'!AP110,'Scen 9'!AP110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ110,'Scen 2'!AQ110,'Scen 3'!AQ110,'Scen 4'!AQ110,'Scen 5'!AQ110,'Scen 6'!AQ110,'Scen 7'!AQ110,'Scen 8'!AQ110,'Scen 9'!AQ110)-\nCHOOSE($L$2,'Scen 1'!AQ110,'Scen 2'!AQ110,'Scen 3'!AQ110,'Scen 4'!AQ110,'Scen 5'!AQ110,'Scen 6'!AQ110,'Scen 7'!AQ110,'Scen 8'!AQ110,'Scen 9'!AQ110),\"\")","v":-70.890227159176902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR110,'Scen 2'!AR110,'Scen 3'!AR110,'Scen 4'!AR110,'Scen 5'!AR110,'Scen 6'!AR110,'Scen 7'!AR110,'Scen 8'!AR110,'Scen 9'!AR110)-\nCHOOSE($L$2,'Scen 1'!AR110,'Scen 2'!AR110,'Scen 3'!AR110,'Scen 4'!AR110,'Scen 5'!AR110,'Scen 6'!AR110,'Scen 7'!AR110,'Scen 8'!AR110,'Scen 9'!AR110),\"\")","v":-139.41664796625446},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS110,'Scen 2'!AS110,'Scen 3'!AS110,'Scen 4'!AS110,'Scen 5'!AS110,'Scen 6'!AS110,'Scen 7'!AS110,'Scen 8'!AS110,'Scen 9'!AS110)-\nCHOOSE($L$2,'Scen 1'!AS110,'Scen 2'!AS110,'Scen 3'!AS110,'Scen 4'!AS110,'Scen 5'!AS110,'Scen 6'!AS110,'Scen 7'!AS110,'Scen 8'!AS110,'Scen 9'!AS110),\"\")","v":-321.05313113992543},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT110,'Scen 2'!AT110,'Scen 3'!AT110,'Scen 4'!AT110,'Scen 5'!AT110,'Scen 6'!AT110,'Scen 7'!AT110,'Scen 8'!AT110,'Scen 9'!AT110)-\nCHOOSE($L$2,'Scen 1'!AT110,'Scen 2'!AT110,'Scen 3'!AT110,'Scen 4'!AT110,'Scen 5'!AT110,'Scen 6'!AT110,'Scen 7'!AT110,'Scen 8'!AT110,'Scen 9'!AT110),\"\")","v":-373.20024512295913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU110,'Scen 2'!AU110,'Scen 3'!AU110,'Scen 4'!AU110,'Scen 5'!AU110,'Scen 6'!AU110,'Scen 7'!AU110,'Scen 8'!AU110,'Scen 9'!AU110)-\nCHOOSE($L$2,'Scen 1'!AU110,'Scen 2'!AU110,'Scen 3'!AU110,'Scen 4'!AU110,'Scen 5'!AU110,'Scen 6'!AU110,'Scen 7'!AU110,'Scen 8'!AU110,'Scen 9'!AU110),\"\")","v":-373.20024512295913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV110,'Scen 2'!AV110,'Scen 3'!AV110,'Scen 4'!AV110,'Scen 5'!AV110,'Scen 6'!AV110,'Scen 7'!AV110,'Scen 8'!AV110,'Scen 9'!AV110)-\nCHOOSE($L$2,'Scen 1'!AV110,'Scen 2'!AV110,'Scen 3'!AV110,'Scen 4'!AV110,'Scen 5'!AV110,'Scen 6'!AV110,'Scen 7'!AV110,'Scen 8'!AV110,'Scen 9'!AV110),\"\")","v":-373.20024512295913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW110,'Scen 2'!AW110,'Scen 3'!AW110,'Scen 4'!AW110,'Scen 5'!AW110,'Scen 6'!AW110,'Scen 7'!AW110,'Scen 8'!AW110,'Scen 9'!AW110)-\nCHOOSE($L$2,'Scen 1'!AW110,'Scen 2'!AW110,'Scen 3'!AW110,'Scen 4'!AW110,'Scen 5'!AW110,'Scen 6'!AW110,'Scen 7'!AW110,'Scen 8'!AW110,'Scen 9'!AW110),\"\")","v":-421.51945978310187},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX110,'Scen 2'!AX110,'Scen 3'!AX110,'Scen 4'!AX110,'Scen 5'!AX110,'Scen 6'!AX110,'Scen 7'!AX110,'Scen 8'!AX110,'Scen 9'!AX110)-\nCHOOSE($L$2,'Scen 1'!AX110,'Scen 2'!AX110,'Scen 3'!AX110,'Scen 4'!AX110,'Scen 5'!AX110,'Scen 6'!AX110,'Scen 7'!AX110,'Scen 8'!AX110,'Scen 9'!AX110),\"\")","v":-433.11648774158584},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY110,'Scen 2'!AY110,'Scen 3'!AY110,'Scen 4'!AY110,'Scen 5'!AY110,'Scen 6'!AY110,'Scen 7'!AY110,'Scen 8'!AY110,'Scen 9'!AY110)-\nCHOOSE($L$2,'Scen 1'!AY110,'Scen 2'!AY110,'Scen 3'!AY110,'Scen 4'!AY110,'Scen 5'!AY110,'Scen 6'!AY110,'Scen 7'!AY110,'Scen 8'!AY110,'Scen 9'!AY110),\"\")","v":-440.61533510180107},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ110,'Scen 2'!AZ110,'Scen 3'!AZ110,'Scen 4'!AZ110,'Scen 5'!AZ110,'Scen 6'!AZ110,'Scen 7'!AZ110,'Scen 8'!AZ110,'Scen 9'!AZ110)-\nCHOOSE($L$2,'Scen 1'!AZ110,'Scen 2'!AZ110,'Scen 3'!AZ110,'Scen 4'!AZ110,'Scen 5'!AZ110,'Scen 6'!AZ110,'Scen 7'!AZ110,'Scen 8'!AZ110,'Scen 9'!AZ110),\"\")","v":-450.10682398930476},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA110,'Scen 2'!BA110,'Scen 3'!BA110,'Scen 4'!BA110,'Scen 5'!BA110,'Scen 6'!BA110,'Scen 7'!BA110,'Scen 8'!BA110,'Scen 9'!BA110)-\nCHOOSE($L$2,'Scen 1'!BA110,'Scen 2'!BA110,'Scen 3'!BA110,'Scen 4'!BA110,'Scen 5'!BA110,'Scen 6'!BA110,'Scen 7'!BA110,'Scen 8'!BA110,'Scen 9'!BA110),\"\")","v":-458.80021859831686},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB110,'Scen 2'!BB110,'Scen 3'!BB110,'Scen 4'!BB110,'Scen 5'!BB110,'Scen 6'!BB110,'Scen 7'!BB110,'Scen 8'!BB110,'Scen 9'!BB110)-\nCHOOSE($L$2,'Scen 1'!BB110,'Scen 2'!BB110,'Scen 3'!BB110,'Scen 4'!BB110,'Scen 5'!BB110,'Scen 6'!BB110,'Scen 7'!BB110,'Scen 8'!BB110,'Scen 9'!BB110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC110,'Scen 2'!BC110,'Scen 3'!BC110,'Scen 4'!BC110,'Scen 5'!BC110,'Scen 6'!BC110,'Scen 7'!BC110,'Scen 8'!BC110,'Scen 9'!BC110)-\nCHOOSE($L$2,'Scen 1'!BC110,'Scen 2'!BC110,'Scen 3'!BC110,'Scen 4'!BC110,'Scen 5'!BC110,'Scen 6'!BC110,'Scen 7'!BC110,'Scen 8'!BC110,'Scen 9'!BC110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD110,'Scen 2'!BD110,'Scen 3'!BD110,'Scen 4'!BD110,'Scen 5'!BD110,'Scen 6'!BD110,'Scen 7'!BD110,'Scen 8'!BD110,'Scen 9'!BD110)-\nCHOOSE($L$2,'Scen 1'!BD110,'Scen 2'!BD110,'Scen 3'!BD110,'Scen 4'!BD110,'Scen 5'!BD110,'Scen 6'!BD110,'Scen 7'!BD110,'Scen 8'!BD110,'Scen 9'!BD110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE110,'Scen 2'!BE110,'Scen 3'!BE110,'Scen 4'!BE110,'Scen 5'!BE110,'Scen 6'!BE110,'Scen 7'!BE110,'Scen 8'!BE110,'Scen 9'!BE110)-\nCHOOSE($L$2,'Scen 1'!BE110,'Scen 2'!BE110,'Scen 3'!BE110,'Scen 4'!BE110,'Scen 5'!BE110,'Scen 6'!BE110,'Scen 7'!BE110,'Scen 8'!BE110,'Scen 9'!BE110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF110,'Scen 2'!BF110,'Scen 3'!BF110,'Scen 4'!BF110,'Scen 5'!BF110,'Scen 6'!BF110,'Scen 7'!BF110,'Scen 8'!BF110,'Scen 9'!BF110)-\nCHOOSE($L$2,'Scen 1'!BF110,'Scen 2'!BF110,'Scen 3'!BF110,'Scen 4'!BF110,'Scen 5'!BF110,'Scen 6'!BF110,'Scen 7'!BF110,'Scen 8'!BF110,'Scen 9'!BF110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG110,'Scen 2'!BG110,'Scen 3'!BG110,'Scen 4'!BG110,'Scen 5'!BG110,'Scen 6'!BG110,'Scen 7'!BG110,'Scen 8'!BG110,'Scen 9'!BG110)-\nCHOOSE($L$2,'Scen 1'!BG110,'Scen 2'!BG110,'Scen 3'!BG110,'Scen 4'!BG110,'Scen 5'!BG110,'Scen 6'!BG110,'Scen 7'!BG110,'Scen 8'!BG110,'Scen 9'!BG110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH110,'Scen 2'!BH110,'Scen 3'!BH110,'Scen 4'!BH110,'Scen 5'!BH110,'Scen 6'!BH110,'Scen 7'!BH110,'Scen 8'!BH110,'Scen 9'!BH110)-\nCHOOSE($L$2,'Scen 1'!BH110,'Scen 2'!BH110,'Scen 3'!BH110,'Scen 4'!BH110,'Scen 5'!BH110,'Scen 6'!BH110,'Scen 7'!BH110,'Scen 8'!BH110,'Scen 9'!BH110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI110,'Scen 2'!BI110,'Scen 3'!BI110,'Scen 4'!BI110,'Scen 5'!BI110,'Scen 6'!BI110,'Scen 7'!BI110,'Scen 8'!BI110,'Scen 9'!BI110)-\nCHOOSE($L$2,'Scen 1'!BI110,'Scen 2'!BI110,'Scen 3'!BI110,'Scen 4'!BI110,'Scen 5'!BI110,'Scen 6'!BI110,'Scen 7'!BI110,'Scen 8'!BI110,'Scen 9'!BI110),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ110,'Scen 2'!BJ110,'Scen 3'!BJ110,'Scen 4'!BJ110,'Scen 5'!BJ110,'Scen 6'!BJ110,'Scen 7'!BJ110,'Scen 8'!BJ110,'Scen 9'!BJ110)-\nCHOOSE($L$2,'Scen 1'!BJ110,'Scen 2'!BJ110,'Scen 3'!BJ110,'Scen 4'!BJ110,'Scen 5'!BJ110,'Scen 6'!BJ110,'Scen 7'!BJ110,'Scen 8'!BJ110,'Scen 9'!BJ110),\"\")","v":-466.50067355604779}]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA111,'Scen 2'!AA111,'Scen 3'!AA111,'Scen 4'!AA111,'Scen 5'!AA111,'Scen 6'!AA111,'Scen 7'!AA111,'Scen 8'!AA111,'Scen 9'!AA111)-\nCHOOSE($L$2,'Scen 1'!AA111,'Scen 2'!AA111,'Scen 3'!AA111,'Scen 4'!AA111,'Scen 5'!AA111,'Scen 6'!AA111,'Scen 7'!AA111,'Scen 8'!AA111,'Scen 9'!AA111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB111,'Scen 2'!AB111,'Scen 3'!AB111,'Scen 4'!AB111,'Scen 5'!AB111,'Scen 6'!AB111,'Scen 7'!AB111,'Scen 8'!AB111,'Scen 9'!AB111)-\nCHOOSE($L$2,'Scen 1'!AB111,'Scen 2'!AB111,'Scen 3'!AB111,'Scen 4'!AB111,'Scen 5'!AB111,'Scen 6'!AB111,'Scen 7'!AB111,'Scen 8'!AB111,'Scen 9'!AB111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC111,'Scen 2'!AC111,'Scen 3'!AC111,'Scen 4'!AC111,'Scen 5'!AC111,'Scen 6'!AC111,'Scen 7'!AC111,'Scen 8'!AC111,'Scen 9'!AC111)-\nCHOOSE($L$2,'Scen 1'!AC111,'Scen 2'!AC111,'Scen 3'!AC111,'Scen 4'!AC111,'Scen 5'!AC111,'Scen 6'!AC111,'Scen 7'!AC111,'Scen 8'!AC111,'Scen 9'!AC111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD111,'Scen 2'!AD111,'Scen 3'!AD111,'Scen 4'!AD111,'Scen 5'!AD111,'Scen 6'!AD111,'Scen 7'!AD111,'Scen 8'!AD111,'Scen 9'!AD111)-\nCHOOSE($L$2,'Scen 1'!AD111,'Scen 2'!AD111,'Scen 3'!AD111,'Scen 4'!AD111,'Scen 5'!AD111,'Scen 6'!AD111,'Scen 7'!AD111,'Scen 8'!AD111,'Scen 9'!AD111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE111,'Scen 2'!AE111,'Scen 3'!AE111,'Scen 4'!AE111,'Scen 5'!AE111,'Scen 6'!AE111,'Scen 7'!AE111,'Scen 8'!AE111,'Scen 9'!AE111)-\nCHOOSE($L$2,'Scen 1'!AE111,'Scen 2'!AE111,'Scen 3'!AE111,'Scen 4'!AE111,'Scen 5'!AE111,'Scen 6'!AE111,'Scen 7'!AE111,'Scen 8'!AE111,'Scen 9'!AE111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF111,'Scen 2'!AF111,'Scen 3'!AF111,'Scen 4'!AF111,'Scen 5'!AF111,'Scen 6'!AF111,'Scen 7'!AF111,'Scen 8'!AF111,'Scen 9'!AF111)-\nCHOOSE($L$2,'Scen 1'!AF111,'Scen 2'!AF111,'Scen 3'!AF111,'Scen 4'!AF111,'Scen 5'!AF111,'Scen 6'!AF111,'Scen 7'!AF111,'Scen 8'!AF111,'Scen 9'!AF111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG111,'Scen 2'!AG111,'Scen 3'!AG111,'Scen 4'!AG111,'Scen 5'!AG111,'Scen 6'!AG111,'Scen 7'!AG111,'Scen 8'!AG111,'Scen 9'!AG111)-\nCHOOSE($L$2,'Scen 1'!AG111,'Scen 2'!AG111,'Scen 3'!AG111,'Scen 4'!AG111,'Scen 5'!AG111,'Scen 6'!AG111,'Scen 7'!AG111,'Scen 8'!AG111,'Scen 9'!AG111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH111,'Scen 2'!AH111,'Scen 3'!AH111,'Scen 4'!AH111,'Scen 5'!AH111,'Scen 6'!AH111,'Scen 7'!AH111,'Scen 8'!AH111,'Scen 9'!AH111)-\nCHOOSE($L$2,'Scen 1'!AH111,'Scen 2'!AH111,'Scen 3'!AH111,'Scen 4'!AH111,'Scen 5'!AH111,'Scen 6'!AH111,'Scen 7'!AH111,'Scen 8'!AH111,'Scen 9'!AH111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI111,'Scen 2'!AI111,'Scen 3'!AI111,'Scen 4'!AI111,'Scen 5'!AI111,'Scen 6'!AI111,'Scen 7'!AI111,'Scen 8'!AI111,'Scen 9'!AI111)-\nCHOOSE($L$2,'Scen 1'!AI111,'Scen 2'!AI111,'Scen 3'!AI111,'Scen 4'!AI111,'Scen 5'!AI111,'Scen 6'!AI111,'Scen 7'!AI111,'Scen 8'!AI111,'Scen 9'!AI111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ111,'Scen 2'!AJ111,'Scen 3'!AJ111,'Scen 4'!AJ111,'Scen 5'!AJ111,'Scen 6'!AJ111,'Scen 7'!AJ111,'Scen 8'!AJ111,'Scen 9'!AJ111)-\nCHOOSE($L$2,'Scen 1'!AJ111,'Scen 2'!AJ111,'Scen 3'!AJ111,'Scen 4'!AJ111,'Scen 5'!AJ111,'Scen 6'!AJ111,'Scen 7'!AJ111,'Scen 8'!AJ111,'Scen 9'!AJ111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK111,'Scen 2'!AK111,'Scen 3'!AK111,'Scen 4'!AK111,'Scen 5'!AK111,'Scen 6'!AK111,'Scen 7'!AK111,'Scen 8'!AK111,'Scen 9'!AK111)-\nCHOOSE($L$2,'Scen 1'!AK111,'Scen 2'!AK111,'Scen 3'!AK111,'Scen 4'!AK111,'Scen 5'!AK111,'Scen 6'!AK111,'Scen 7'!AK111,'Scen 8'!AK111,'Scen 9'!AK111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL111,'Scen 2'!AL111,'Scen 3'!AL111,'Scen 4'!AL111,'Scen 5'!AL111,'Scen 6'!AL111,'Scen 7'!AL111,'Scen 8'!AL111,'Scen 9'!AL111)-\nCHOOSE($L$2,'Scen 1'!AL111,'Scen 2'!AL111,'Scen 3'!AL111,'Scen 4'!AL111,'Scen 5'!AL111,'Scen 6'!AL111,'Scen 7'!AL111,'Scen 8'!AL111,'Scen 9'!AL111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM111,'Scen 2'!AM111,'Scen 3'!AM111,'Scen 4'!AM111,'Scen 5'!AM111,'Scen 6'!AM111,'Scen 7'!AM111,'Scen 8'!AM111,'Scen 9'!AM111)-\nCHOOSE($L$2,'Scen 1'!AM111,'Scen 2'!AM111,'Scen 3'!AM111,'Scen 4'!AM111,'Scen 5'!AM111,'Scen 6'!AM111,'Scen 7'!AM111,'Scen 8'!AM111,'Scen 9'!AM111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN111,'Scen 2'!AN111,'Scen 3'!AN111,'Scen 4'!AN111,'Scen 5'!AN111,'Scen 6'!AN111,'Scen 7'!AN111,'Scen 8'!AN111,'Scen 9'!AN111)-\nCHOOSE($L$2,'Scen 1'!AN111,'Scen 2'!AN111,'Scen 3'!AN111,'Scen 4'!AN111,'Scen 5'!AN111,'Scen 6'!AN111,'Scen 7'!AN111,'Scen 8'!AN111,'Scen 9'!AN111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO111,'Scen 2'!AO111,'Scen 3'!AO111,'Scen 4'!AO111,'Scen 5'!AO111,'Scen 6'!AO111,'Scen 7'!AO111,'Scen 8'!AO111,'Scen 9'!AO111)-\nCHOOSE($L$2,'Scen 1'!AO111,'Scen 2'!AO111,'Scen 3'!AO111,'Scen 4'!AO111,'Scen 5'!AO111,'Scen 6'!AO111,'Scen 7'!AO111,'Scen 8'!AO111,'Scen 9'!AO111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP111,'Scen 2'!AP111,'Scen 3'!AP111,'Scen 4'!AP111,'Scen 5'!AP111,'Scen 6'!AP111,'Scen 7'!AP111,'Scen 8'!AP111,'Scen 9'!AP111)-\nCHOOSE($L$2,'Scen 1'!AP111,'Scen 2'!AP111,'Scen 3'!AP111,'Scen 4'!AP111,'Scen 5'!AP111,'Scen 6'!AP111,'Scen 7'!AP111,'Scen 8'!AP111,'Scen 9'!AP111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ111,'Scen 2'!AQ111,'Scen 3'!AQ111,'Scen 4'!AQ111,'Scen 5'!AQ111,'Scen 6'!AQ111,'Scen 7'!AQ111,'Scen 8'!AQ111,'Scen 9'!AQ111)-\nCHOOSE($L$2,'Scen 1'!AQ111,'Scen 2'!AQ111,'Scen 3'!AQ111,'Scen 4'!AQ111,'Scen 5'!AQ111,'Scen 6'!AQ111,'Scen 7'!AQ111,'Scen 8'!AQ111,'Scen 9'!AQ111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR111,'Scen 2'!AR111,'Scen 3'!AR111,'Scen 4'!AR111,'Scen 5'!AR111,'Scen 6'!AR111,'Scen 7'!AR111,'Scen 8'!AR111,'Scen 9'!AR111)-\nCHOOSE($L$2,'Scen 1'!AR111,'Scen 2'!AR111,'Scen 3'!AR111,'Scen 4'!AR111,'Scen 5'!AR111,'Scen 6'!AR111,'Scen 7'!AR111,'Scen 8'!AR111,'Scen 9'!AR111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS111,'Scen 2'!AS111,'Scen 3'!AS111,'Scen 4'!AS111,'Scen 5'!AS111,'Scen 6'!AS111,'Scen 7'!AS111,'Scen 8'!AS111,'Scen 9'!AS111)-\nCHOOSE($L$2,'Scen 1'!AS111,'Scen 2'!AS111,'Scen 3'!AS111,'Scen 4'!AS111,'Scen 5'!AS111,'Scen 6'!AS111,'Scen 7'!AS111,'Scen 8'!AS111,'Scen 9'!AS111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT111,'Scen 2'!AT111,'Scen 3'!AT111,'Scen 4'!AT111,'Scen 5'!AT111,'Scen 6'!AT111,'Scen 7'!AT111,'Scen 8'!AT111,'Scen 9'!AT111)-\nCHOOSE($L$2,'Scen 1'!AT111,'Scen 2'!AT111,'Scen 3'!AT111,'Scen 4'!AT111,'Scen 5'!AT111,'Scen 6'!AT111,'Scen 7'!AT111,'Scen 8'!AT111,'Scen 9'!AT111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU111,'Scen 2'!AU111,'Scen 3'!AU111,'Scen 4'!AU111,'Scen 5'!AU111,'Scen 6'!AU111,'Scen 7'!AU111,'Scen 8'!AU111,'Scen 9'!AU111)-\nCHOOSE($L$2,'Scen 1'!AU111,'Scen 2'!AU111,'Scen 3'!AU111,'Scen 4'!AU111,'Scen 5'!AU111,'Scen 6'!AU111,'Scen 7'!AU111,'Scen 8'!AU111,'Scen 9'!AU111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV111,'Scen 2'!AV111,'Scen 3'!AV111,'Scen 4'!AV111,'Scen 5'!AV111,'Scen 6'!AV111,'Scen 7'!AV111,'Scen 8'!AV111,'Scen 9'!AV111)-\nCHOOSE($L$2,'Scen 1'!AV111,'Scen 2'!AV111,'Scen 3'!AV111,'Scen 4'!AV111,'Scen 5'!AV111,'Scen 6'!AV111,'Scen 7'!AV111,'Scen 8'!AV111,'Scen 9'!AV111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW111,'Scen 2'!AW111,'Scen 3'!AW111,'Scen 4'!AW111,'Scen 5'!AW111,'Scen 6'!AW111,'Scen 7'!AW111,'Scen 8'!AW111,'Scen 9'!AW111)-\nCHOOSE($L$2,'Scen 1'!AW111,'Scen 2'!AW111,'Scen 3'!AW111,'Scen 4'!AW111,'Scen 5'!AW111,'Scen 6'!AW111,'Scen 7'!AW111,'Scen 8'!AW111,'Scen 9'!AW111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX111,'Scen 2'!AX111,'Scen 3'!AX111,'Scen 4'!AX111,'Scen 5'!AX111,'Scen 6'!AX111,'Scen 7'!AX111,'Scen 8'!AX111,'Scen 9'!AX111)-\nCHOOSE($L$2,'Scen 1'!AX111,'Scen 2'!AX111,'Scen 3'!AX111,'Scen 4'!AX111,'Scen 5'!AX111,'Scen 6'!AX111,'Scen 7'!AX111,'Scen 8'!AX111,'Scen 9'!AX111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY111,'Scen 2'!AY111,'Scen 3'!AY111,'Scen 4'!AY111,'Scen 5'!AY111,'Scen 6'!AY111,'Scen 7'!AY111,'Scen 8'!AY111,'Scen 9'!AY111)-\nCHOOSE($L$2,'Scen 1'!AY111,'Scen 2'!AY111,'Scen 3'!AY111,'Scen 4'!AY111,'Scen 5'!AY111,'Scen 6'!AY111,'Scen 7'!AY111,'Scen 8'!AY111,'Scen 9'!AY111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ111,'Scen 2'!AZ111,'Scen 3'!AZ111,'Scen 4'!AZ111,'Scen 5'!AZ111,'Scen 6'!AZ111,'Scen 7'!AZ111,'Scen 8'!AZ111,'Scen 9'!AZ111)-\nCHOOSE($L$2,'Scen 1'!AZ111,'Scen 2'!AZ111,'Scen 3'!AZ111,'Scen 4'!AZ111,'Scen 5'!AZ111,'Scen 6'!AZ111,'Scen 7'!AZ111,'Scen 8'!AZ111,'Scen 9'!AZ111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA111,'Scen 2'!BA111,'Scen 3'!BA111,'Scen 4'!BA111,'Scen 5'!BA111,'Scen 6'!BA111,'Scen 7'!BA111,'Scen 8'!BA111,'Scen 9'!BA111)-\nCHOOSE($L$2,'Scen 1'!BA111,'Scen 2'!BA111,'Scen 3'!BA111,'Scen 4'!BA111,'Scen 5'!BA111,'Scen 6'!BA111,'Scen 7'!BA111,'Scen 8'!BA111,'Scen 9'!BA111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB111,'Scen 2'!BB111,'Scen 3'!BB111,'Scen 4'!BB111,'Scen 5'!BB111,'Scen 6'!BB111,'Scen 7'!BB111,'Scen 8'!BB111,'Scen 9'!BB111)-\nCHOOSE($L$2,'Scen 1'!BB111,'Scen 2'!BB111,'Scen 3'!BB111,'Scen 4'!BB111,'Scen 5'!BB111,'Scen 6'!BB111,'Scen 7'!BB111,'Scen 8'!BB111,'Scen 9'!BB111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC111,'Scen 2'!BC111,'Scen 3'!BC111,'Scen 4'!BC111,'Scen 5'!BC111,'Scen 6'!BC111,'Scen 7'!BC111,'Scen 8'!BC111,'Scen 9'!BC111)-\nCHOOSE($L$2,'Scen 1'!BC111,'Scen 2'!BC111,'Scen 3'!BC111,'Scen 4'!BC111,'Scen 5'!BC111,'Scen 6'!BC111,'Scen 7'!BC111,'Scen 8'!BC111,'Scen 9'!BC111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD111,'Scen 2'!BD111,'Scen 3'!BD111,'Scen 4'!BD111,'Scen 5'!BD111,'Scen 6'!BD111,'Scen 7'!BD111,'Scen 8'!BD111,'Scen 9'!BD111)-\nCHOOSE($L$2,'Scen 1'!BD111,'Scen 2'!BD111,'Scen 3'!BD111,'Scen 4'!BD111,'Scen 5'!BD111,'Scen 6'!BD111,'Scen 7'!BD111,'Scen 8'!BD111,'Scen 9'!BD111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE111,'Scen 2'!BE111,'Scen 3'!BE111,'Scen 4'!BE111,'Scen 5'!BE111,'Scen 6'!BE111,'Scen 7'!BE111,'Scen 8'!BE111,'Scen 9'!BE111)-\nCHOOSE($L$2,'Scen 1'!BE111,'Scen 2'!BE111,'Scen 3'!BE111,'Scen 4'!BE111,'Scen 5'!BE111,'Scen 6'!BE111,'Scen 7'!BE111,'Scen 8'!BE111,'Scen 9'!BE111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF111,'Scen 2'!BF111,'Scen 3'!BF111,'Scen 4'!BF111,'Scen 5'!BF111,'Scen 6'!BF111,'Scen 7'!BF111,'Scen 8'!BF111,'Scen 9'!BF111)-\nCHOOSE($L$2,'Scen 1'!BF111,'Scen 2'!BF111,'Scen 3'!BF111,'Scen 4'!BF111,'Scen 5'!BF111,'Scen 6'!BF111,'Scen 7'!BF111,'Scen 8'!BF111,'Scen 9'!BF111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG111,'Scen 2'!BG111,'Scen 3'!BG111,'Scen 4'!BG111,'Scen 5'!BG111,'Scen 6'!BG111,'Scen 7'!BG111,'Scen 8'!BG111,'Scen 9'!BG111)-\nCHOOSE($L$2,'Scen 1'!BG111,'Scen 2'!BG111,'Scen 3'!BG111,'Scen 4'!BG111,'Scen 5'!BG111,'Scen 6'!BG111,'Scen 7'!BG111,'Scen 8'!BG111,'Scen 9'!BG111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH111,'Scen 2'!BH111,'Scen 3'!BH111,'Scen 4'!BH111,'Scen 5'!BH111,'Scen 6'!BH111,'Scen 7'!BH111,'Scen 8'!BH111,'Scen 9'!BH111)-\nCHOOSE($L$2,'Scen 1'!BH111,'Scen 2'!BH111,'Scen 3'!BH111,'Scen 4'!BH111,'Scen 5'!BH111,'Scen 6'!BH111,'Scen 7'!BH111,'Scen 8'!BH111,'Scen 9'!BH111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI111,'Scen 2'!BI111,'Scen 3'!BI111,'Scen 4'!BI111,'Scen 5'!BI111,'Scen 6'!BI111,'Scen 7'!BI111,'Scen 8'!BI111,'Scen 9'!BI111)-\nCHOOSE($L$2,'Scen 1'!BI111,'Scen 2'!BI111,'Scen 3'!BI111,'Scen 4'!BI111,'Scen 5'!BI111,'Scen 6'!BI111,'Scen 7'!BI111,'Scen 8'!BI111,'Scen 9'!BI111),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ111,'Scen 2'!BJ111,'Scen 3'!BJ111,'Scen 4'!BJ111,'Scen 5'!BJ111,'Scen 6'!BJ111,'Scen 7'!BJ111,'Scen 8'!BJ111,'Scen 9'!BJ111)-\nCHOOSE($L$2,'Scen 1'!BJ111,'Scen 2'!BJ111,'Scen 3'!BJ111,'Scen 4'!BJ111,'Scen 5'!BJ111,'Scen 6'!BJ111,'Scen 7'!BJ111,'Scen 8'!BJ111,'Scen 9'!BJ111),\"\")","v":0}]
[null,null,null,null,"Retained earnings balance",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA112,'Scen 2'!AA112,'Scen 3'!AA112,'Scen 4'!AA112,'Scen 5'!AA112,'Scen 6'!AA112,'Scen 7'!AA112,'Scen 8'!AA112,'Scen 9'!AA112)-\nCHOOSE($L$2,'Scen 1'!AA112,'Scen 2'!AA112,'Scen 3'!AA112,'Scen 4'!AA112,'Scen 5'!AA112,'Scen 6'!AA112,'Scen 7'!AA112,'Scen 8'!AA112,'Scen 9'!AA112),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB112,'Scen 2'!AB112,'Scen 3'!AB112,'Scen 4'!AB112,'Scen 5'!AB112,'Scen 6'!AB112,'Scen 7'!AB112,'Scen 8'!AB112,'Scen 9'!AB112)-\nCHOOSE($L$2,'Scen 1'!AB112,'Scen 2'!AB112,'Scen 3'!AB112,'Scen 4'!AB112,'Scen 5'!AB112,'Scen 6'!AB112,'Scen 7'!AB112,'Scen 8'!AB112,'Scen 9'!AB112),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC112,'Scen 2'!AC112,'Scen 3'!AC112,'Scen 4'!AC112,'Scen 5'!AC112,'Scen 6'!AC112,'Scen 7'!AC112,'Scen 8'!AC112,'Scen 9'!AC112)-\nCHOOSE($L$2,'Scen 1'!AC112,'Scen 2'!AC112,'Scen 3'!AC112,'Scen 4'!AC112,'Scen 5'!AC112,'Scen 6'!AC112,'Scen 7'!AC112,'Scen 8'!AC112,'Scen 9'!AC112),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD112,'Scen 2'!AD112,'Scen 3'!AD112,'Scen 4'!AD112,'Scen 5'!AD112,'Scen 6'!AD112,'Scen 7'!AD112,'Scen 8'!AD112,'Scen 9'!AD112)-\nCHOOSE($L$2,'Scen 1'!AD112,'Scen 2'!AD112,'Scen 3'!AD112,'Scen 4'!AD112,'Scen 5'!AD112,'Scen 6'!AD112,'Scen 7'!AD112,'Scen 8'!AD112,'Scen 9'!AD112),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE112,'Scen 2'!AE112,'Scen 3'!AE112,'Scen 4'!AE112,'Scen 5'!AE112,'Scen 6'!AE112,'Scen 7'!AE112,'Scen 8'!AE112,'Scen 9'!AE112)-\nCHOOSE($L$2,'Scen 1'!AE112,'Scen 2'!AE112,'Scen 3'!AE112,'Scen 4'!AE112,'Scen 5'!AE112,'Scen 6'!AE112,'Scen 7'!AE112,'Scen 8'!AE112,'Scen 9'!AE112),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF112,'Scen 2'!AF112,'Scen 3'!AF112,'Scen 4'!AF112,'Scen 5'!AF112,'Scen 6'!AF112,'Scen 7'!AF112,'Scen 8'!AF112,'Scen 9'!AF112)-\nCHOOSE($L$2,'Scen 1'!AF112,'Scen 2'!AF112,'Scen 3'!AF112,'Scen 4'!AF112,'Scen 5'!AF112,'Scen 6'!AF112,'Scen 7'!AF112,'Scen 8'!AF112,'Scen 9'!AF112),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG112,'Scen 2'!AG112,'Scen 3'!AG112,'Scen 4'!AG112,'Scen 5'!AG112,'Scen 6'!AG112,'Scen 7'!AG112,'Scen 8'!AG112,'Scen 9'!AG112)-\nCHOOSE($L$2,'Scen 1'!AG112,'Scen 2'!AG112,'Scen 3'!AG112,'Scen 4'!AG112,'Scen 5'!AG112,'Scen 6'!AG112,'Scen 7'!AG112,'Scen 8'!AG112,'Scen 9'!AG112),\"\")","v":54.969713542958743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH112,'Scen 2'!AH112,'Scen 3'!AH112,'Scen 4'!AH112,'Scen 5'!AH112,'Scen 6'!AH112,'Scen 7'!AH112,'Scen 8'!AH112,'Scen 9'!AH112)-\nCHOOSE($L$2,'Scen 1'!AH112,'Scen 2'!AH112,'Scen 3'!AH112,'Scen 4'!AH112,'Scen 5'!AH112,'Scen 6'!AH112,'Scen 7'!AH112,'Scen 8'!AH112,'Scen 9'!AH112),\"\")","v":-350.60552866285241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI112,'Scen 2'!AI112,'Scen 3'!AI112,'Scen 4'!AI112,'Scen 5'!AI112,'Scen 6'!AI112,'Scen 7'!AI112,'Scen 8'!AI112,'Scen 9'!AI112)-\nCHOOSE($L$2,'Scen 1'!AI112,'Scen 2'!AI112,'Scen 3'!AI112,'Scen 4'!AI112,'Scen 5'!AI112,'Scen 6'!AI112,'Scen 7'!AI112,'Scen 8'!AI112,'Scen 9'!AI112),\"\")","v":-765.1165285856423},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ112,'Scen 2'!AJ112,'Scen 3'!AJ112,'Scen 4'!AJ112,'Scen 5'!AJ112,'Scen 6'!AJ112,'Scen 7'!AJ112,'Scen 8'!AJ112,'Scen 9'!AJ112)-\nCHOOSE($L$2,'Scen 1'!AJ112,'Scen 2'!AJ112,'Scen 3'!AJ112,'Scen 4'!AJ112,'Scen 5'!AJ112,'Scen 6'!AJ112,'Scen 7'!AJ112,'Scen 8'!AJ112,'Scen 9'!AJ112),\"\")","v":-528.74538360272891},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK112,'Scen 2'!AK112,'Scen 3'!AK112,'Scen 4'!AK112,'Scen 5'!AK112,'Scen 6'!AK112,'Scen 7'!AK112,'Scen 8'!AK112,'Scen 9'!AK112)-\nCHOOSE($L$2,'Scen 1'!AK112,'Scen 2'!AK112,'Scen 3'!AK112,'Scen 4'!AK112,'Scen 5'!AK112,'Scen 6'!AK112,'Scen 7'!AK112,'Scen 8'!AK112,'Scen 9'!AK112),\"\")","v":-193.17805870028064},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL112,'Scen 2'!AL112,'Scen 3'!AL112,'Scen 4'!AL112,'Scen 5'!AL112,'Scen 6'!AL112,'Scen 7'!AL112,'Scen 8'!AL112,'Scen 9'!AL112)-\nCHOOSE($L$2,'Scen 1'!AL112,'Scen 2'!AL112,'Scen 3'!AL112,'Scen 4'!AL112,'Scen 5'!AL112,'Scen 6'!AL112,'Scen 7'!AL112,'Scen 8'!AL112,'Scen 9'!AL112),\"\")","v":-259.64890742626858},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM112,'Scen 2'!AM112,'Scen 3'!AM112,'Scen 4'!AM112,'Scen 5'!AM112,'Scen 6'!AM112,'Scen 7'!AM112,'Scen 8'!AM112,'Scen 9'!AM112)-\nCHOOSE($L$2,'Scen 1'!AM112,'Scen 2'!AM112,'Scen 3'!AM112,'Scen 4'!AM112,'Scen 5'!AM112,'Scen 6'!AM112,'Scen 7'!AM112,'Scen 8'!AM112,'Scen 9'!AM112),\"\")","v":-229.19280019496773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN112,'Scen 2'!AN112,'Scen 3'!AN112,'Scen 4'!AN112,'Scen 5'!AN112,'Scen 6'!AN112,'Scen 7'!AN112,'Scen 8'!AN112,'Scen 9'!AN112)-\nCHOOSE($L$2,'Scen 1'!AN112,'Scen 2'!AN112,'Scen 3'!AN112,'Scen 4'!AN112,'Scen 5'!AN112,'Scen 6'!AN112,'Scen 7'!AN112,'Scen 8'!AN112,'Scen 9'!AN112),\"\")","v":-236.62961039598383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO112,'Scen 2'!AO112,'Scen 3'!AO112,'Scen 4'!AO112,'Scen 5'!AO112,'Scen 6'!AO112,'Scen 7'!AO112,'Scen 8'!AO112,'Scen 9'!AO112)-\nCHOOSE($L$2,'Scen 1'!AO112,'Scen 2'!AO112,'Scen 3'!AO112,'Scen 4'!AO112,'Scen 5'!AO112,'Scen 6'!AO112,'Scen 7'!AO112,'Scen 8'!AO112,'Scen 9'!AO112),\"\")","v":-248.61029505559384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP112,'Scen 2'!AP112,'Scen 3'!AP112,'Scen 4'!AP112,'Scen 5'!AP112,'Scen 6'!AP112,'Scen 7'!AP112,'Scen 8'!AP112,'Scen 9'!AP112)-\nCHOOSE($L$2,'Scen 1'!AP112,'Scen 2'!AP112,'Scen 3'!AP112,'Scen 4'!AP112,'Scen 5'!AP112,'Scen 6'!AP112,'Scen 7'!AP112,'Scen 8'!AP112,'Scen 9'!AP112),\"\")","v":-268.9338972887432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ112,'Scen 2'!AQ112,'Scen 3'!AQ112,'Scen 4'!AQ112,'Scen 5'!AQ112,'Scen 6'!AQ112,'Scen 7'!AQ112,'Scen 8'!AQ112,'Scen 9'!AQ112)-\nCHOOSE($L$2,'Scen 1'!AQ112,'Scen 2'!AQ112,'Scen 3'!AQ112,'Scen 4'!AQ112,'Scen 5'!AQ112,'Scen 6'!AQ112,'Scen 7'!AQ112,'Scen 8'!AQ112,'Scen 9'!AQ112),\"\")","v":-286.9330972502425},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR112,'Scen 2'!AR112,'Scen 3'!AR112,'Scen 4'!AR112,'Scen 5'!AR112,'Scen 6'!AR112,'Scen 7'!AR112,'Scen 8'!AR112,'Scen 9'!AR112)-\nCHOOSE($L$2,'Scen 1'!AR112,'Scen 2'!AR112,'Scen 3'!AR112,'Scen 4'!AR112,'Scen 5'!AR112,'Scen 6'!AR112,'Scen 7'!AR112,'Scen 8'!AR112,'Scen 9'!AR112),\"\")","v":-245.89150111004489},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS112,'Scen 2'!AS112,'Scen 3'!AS112,'Scen 4'!AS112,'Scen 5'!AS112,'Scen 6'!AS112,'Scen 7'!AS112,'Scen 8'!AS112,'Scen 9'!AS112)-\nCHOOSE($L$2,'Scen 1'!AS112,'Scen 2'!AS112,'Scen 3'!AS112,'Scen 4'!AS112,'Scen 5'!AS112,'Scen 6'!AS112,'Scen 7'!AS112,'Scen 8'!AS112,'Scen 9'!AS112),\"\")","v":-78.722464107614314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT112,'Scen 2'!AT112,'Scen 3'!AT112,'Scen 4'!AT112,'Scen 5'!AT112,'Scen 6'!AT112,'Scen 7'!AT112,'Scen 8'!AT112,'Scen 9'!AT112)-\nCHOOSE($L$2,'Scen 1'!AT112,'Scen 2'!AT112,'Scen 3'!AT112,'Scen 4'!AT112,'Scen 5'!AT112,'Scen 6'!AT112,'Scen 7'!AT112,'Scen 8'!AT112,'Scen 9'!AT112),\"\")","v":-33.126690552219429},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU112,'Scen 2'!AU112,'Scen 3'!AU112,'Scen 4'!AU112,'Scen 5'!AU112,'Scen 6'!AU112,'Scen 7'!AU112,'Scen 8'!AU112,'Scen 9'!AU112)-\nCHOOSE($L$2,'Scen 1'!AU112,'Scen 2'!AU112,'Scen 3'!AU112,'Scen 4'!AU112,'Scen 5'!AU112,'Scen 6'!AU112,'Scen 7'!AU112,'Scen 8'!AU112,'Scen 9'!AU112),\"\")","v":-22.859126922976827},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV112,'Scen 2'!AV112,'Scen 3'!AV112,'Scen 4'!AV112,'Scen 5'!AV112,'Scen 6'!AV112,'Scen 7'!AV112,'Scen 8'!AV112,'Scen 9'!AV112)-\nCHOOSE($L$2,'Scen 1'!AV112,'Scen 2'!AV112,'Scen 3'!AV112,'Scen 4'!AV112,'Scen 5'!AV112,'Scen 6'!AV112,'Scen 7'!AV112,'Scen 8'!AV112,'Scen 9'!AV112),\"\")","v":-36.606148645072665},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW112,'Scen 2'!AW112,'Scen 3'!AW112,'Scen 4'!AW112,'Scen 5'!AW112,'Scen 6'!AW112,'Scen 7'!AW112,'Scen 8'!AW112,'Scen 9'!AW112)-\nCHOOSE($L$2,'Scen 1'!AW112,'Scen 2'!AW112,'Scen 3'!AW112,'Scen 4'!AW112,'Scen 5'!AW112,'Scen 6'!AW112,'Scen 7'!AW112,'Scen 8'!AW112,'Scen 9'!AW112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX112,'Scen 2'!AX112,'Scen 3'!AX112,'Scen 4'!AX112,'Scen 5'!AX112,'Scen 6'!AX112,'Scen 7'!AX112,'Scen 8'!AX112,'Scen 9'!AX112)-\nCHOOSE($L$2,'Scen 1'!AX112,'Scen 2'!AX112,'Scen 3'!AX112,'Scen 4'!AX112,'Scen 5'!AX112,'Scen 6'!AX112,'Scen 7'!AX112,'Scen 8'!AX112,'Scen 9'!AX112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY112,'Scen 2'!AY112,'Scen 3'!AY112,'Scen 4'!AY112,'Scen 5'!AY112,'Scen 6'!AY112,'Scen 7'!AY112,'Scen 8'!AY112,'Scen 9'!AY112)-\nCHOOSE($L$2,'Scen 1'!AY112,'Scen 2'!AY112,'Scen 3'!AY112,'Scen 4'!AY112,'Scen 5'!AY112,'Scen 6'!AY112,'Scen 7'!AY112,'Scen 8'!AY112,'Scen 9'!AY112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ112,'Scen 2'!AZ112,'Scen 3'!AZ112,'Scen 4'!AZ112,'Scen 5'!AZ112,'Scen 6'!AZ112,'Scen 7'!AZ112,'Scen 8'!AZ112,'Scen 9'!AZ112)-\nCHOOSE($L$2,'Scen 1'!AZ112,'Scen 2'!AZ112,'Scen 3'!AZ112,'Scen 4'!AZ112,'Scen 5'!AZ112,'Scen 6'!AZ112,'Scen 7'!AZ112,'Scen 8'!AZ112,'Scen 9'!AZ112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA112,'Scen 2'!BA112,'Scen 3'!BA112,'Scen 4'!BA112,'Scen 5'!BA112,'Scen 6'!BA112,'Scen 7'!BA112,'Scen 8'!BA112,'Scen 9'!BA112)-\nCHOOSE($L$2,'Scen 1'!BA112,'Scen 2'!BA112,'Scen 3'!BA112,'Scen 4'!BA112,'Scen 5'!BA112,'Scen 6'!BA112,'Scen 7'!BA112,'Scen 8'!BA112,'Scen 9'!BA112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB112,'Scen 2'!BB112,'Scen 3'!BB112,'Scen 4'!BB112,'Scen 5'!BB112,'Scen 6'!BB112,'Scen 7'!BB112,'Scen 8'!BB112,'Scen 9'!BB112)-\nCHOOSE($L$2,'Scen 1'!BB112,'Scen 2'!BB112,'Scen 3'!BB112,'Scen 4'!BB112,'Scen 5'!BB112,'Scen 6'!BB112,'Scen 7'!BB112,'Scen 8'!BB112,'Scen 9'!BB112),\"\")","v":5.6843418860808015E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC112,'Scen 2'!BC112,'Scen 3'!BC112,'Scen 4'!BC112,'Scen 5'!BC112,'Scen 6'!BC112,'Scen 7'!BC112,'Scen 8'!BC112,'Scen 9'!BC112)-\nCHOOSE($L$2,'Scen 1'!BC112,'Scen 2'!BC112,'Scen 3'!BC112,'Scen 4'!BC112,'Scen 5'!BC112,'Scen 6'!BC112,'Scen 7'!BC112,'Scen 8'!BC112,'Scen 9'!BC112),\"\")","v":-7.7511592131310749},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD112,'Scen 2'!BD112,'Scen 3'!BD112,'Scen 4'!BD112,'Scen 5'!BD112,'Scen 6'!BD112,'Scen 7'!BD112,'Scen 8'!BD112,'Scen 9'!BD112)-\nCHOOSE($L$2,'Scen 1'!BD112,'Scen 2'!BD112,'Scen 3'!BD112,'Scen 4'!BD112,'Scen 5'!BD112,'Scen 6'!BD112,'Scen 7'!BD112,'Scen 8'!BD112,'Scen 9'!BD112),\"\")","v":-17.935985883916146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE112,'Scen 2'!BE112,'Scen 3'!BE112,'Scen 4'!BE112,'Scen 5'!BE112,'Scen 6'!BE112,'Scen 7'!BE112,'Scen 8'!BE112,'Scen 9'!BE112)-\nCHOOSE($L$2,'Scen 1'!BE112,'Scen 2'!BE112,'Scen 3'!BE112,'Scen 4'!BE112,'Scen 5'!BE112,'Scen 6'!BE112,'Scen 7'!BE112,'Scen 8'!BE112,'Scen 9'!BE112),\"\")","v":-30.154981890344743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF112,'Scen 2'!BF112,'Scen 3'!BF112,'Scen 4'!BF112,'Scen 5'!BF112,'Scen 6'!BF112,'Scen 7'!BF112,'Scen 8'!BF112,'Scen 9'!BF112)-\nCHOOSE($L$2,'Scen 1'!BF112,'Scen 2'!BF112,'Scen 3'!BF112,'Scen 4'!BF112,'Scen 5'!BF112,'Scen 6'!BF112,'Scen 7'!BF112,'Scen 8'!BF112,'Scen 9'!BF112),\"\")","v":-32.110456519497575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG112,'Scen 2'!BG112,'Scen 3'!BG112,'Scen 4'!BG112,'Scen 5'!BG112,'Scen 6'!BG112,'Scen 7'!BG112,'Scen 8'!BG112,'Scen 9'!BG112)-\nCHOOSE($L$2,'Scen 1'!BG112,'Scen 2'!BG112,'Scen 3'!BG112,'Scen 4'!BG112,'Scen 5'!BG112,'Scen 6'!BG112,'Scen 7'!BG112,'Scen 8'!BG112,'Scen 9'!BG112),\"\")","v":-33.545835955486382},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH112,'Scen 2'!BH112,'Scen 3'!BH112,'Scen 4'!BH112,'Scen 5'!BH112,'Scen 6'!BH112,'Scen 7'!BH112,'Scen 8'!BH112,'Scen 9'!BH112)-\nCHOOSE($L$2,'Scen 1'!BH112,'Scen 2'!BH112,'Scen 3'!BH112,'Scen 4'!BH112,'Scen 5'!BH112,'Scen 6'!BH112,'Scen 7'!BH112,'Scen 8'!BH112,'Scen 9'!BH112),\"\")","v":-37.665852224381979},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI112,'Scen 2'!BI112,'Scen 3'!BI112,'Scen 4'!BI112,'Scen 5'!BI112,'Scen 6'!BI112,'Scen 7'!BI112,'Scen 8'!BI112,'Scen 9'!BI112)-\nCHOOSE($L$2,'Scen 1'!BI112,'Scen 2'!BI112,'Scen 3'!BI112,'Scen 4'!BI112,'Scen 5'!BI112,'Scen 6'!BI112,'Scen 7'!BI112,'Scen 8'!BI112,'Scen 9'!BI112),\"\")","v":-43.462083938886735},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ112,'Scen 2'!BJ112,'Scen 3'!BJ112,'Scen 4'!BJ112,'Scen 5'!BJ112,'Scen 6'!BJ112,'Scen 7'!BJ112,'Scen 8'!BJ112,'Scen 9'!BJ112)-\nCHOOSE($L$2,'Scen 1'!BJ112,'Scen 2'!BJ112,'Scen 3'!BJ112,'Scen 4'!BJ112,'Scen 5'!BJ112,'Scen 6'!BJ112,'Scen 7'!BJ112,'Scen 8'!BJ112,'Scen 9'!BJ112),\"\")","v":-58.953813085942329}]
[null,null,null,null,"Total Shareholder Funds",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA113,'Scen 2'!AA113,'Scen 3'!AA113,'Scen 4'!AA113,'Scen 5'!AA113,'Scen 6'!AA113,'Scen 7'!AA113,'Scen 8'!AA113,'Scen 9'!AA113)-\nCHOOSE($L$2,'Scen 1'!AA113,'Scen 2'!AA113,'Scen 3'!AA113,'Scen 4'!AA113,'Scen 5'!AA113,'Scen 6'!AA113,'Scen 7'!AA113,'Scen 8'!AA113,'Scen 9'!AA113),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB113,'Scen 2'!AB113,'Scen 3'!AB113,'Scen 4'!AB113,'Scen 5'!AB113,'Scen 6'!AB113,'Scen 7'!AB113,'Scen 8'!AB113,'Scen 9'!AB113)-\nCHOOSE($L$2,'Scen 1'!AB113,'Scen 2'!AB113,'Scen 3'!AB113,'Scen 4'!AB113,'Scen 5'!AB113,'Scen 6'!AB113,'Scen 7'!AB113,'Scen 8'!AB113,'Scen 9'!AB113),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC113,'Scen 2'!AC113,'Scen 3'!AC113,'Scen 4'!AC113,'Scen 5'!AC113,'Scen 6'!AC113,'Scen 7'!AC113,'Scen 8'!AC113,'Scen 9'!AC113)-\nCHOOSE($L$2,'Scen 1'!AC113,'Scen 2'!AC113,'Scen 3'!AC113,'Scen 4'!AC113,'Scen 5'!AC113,'Scen 6'!AC113,'Scen 7'!AC113,'Scen 8'!AC113,'Scen 9'!AC113),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD113,'Scen 2'!AD113,'Scen 3'!AD113,'Scen 4'!AD113,'Scen 5'!AD113,'Scen 6'!AD113,'Scen 7'!AD113,'Scen 8'!AD113,'Scen 9'!AD113)-\nCHOOSE($L$2,'Scen 1'!AD113,'Scen 2'!AD113,'Scen 3'!AD113,'Scen 4'!AD113,'Scen 5'!AD113,'Scen 6'!AD113,'Scen 7'!AD113,'Scen 8'!AD113,'Scen 9'!AD113),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE113,'Scen 2'!AE113,'Scen 3'!AE113,'Scen 4'!AE113,'Scen 5'!AE113,'Scen 6'!AE113,'Scen 7'!AE113,'Scen 8'!AE113,'Scen 9'!AE113)-\nCHOOSE($L$2,'Scen 1'!AE113,'Scen 2'!AE113,'Scen 3'!AE113,'Scen 4'!AE113,'Scen 5'!AE113,'Scen 6'!AE113,'Scen 7'!AE113,'Scen 8'!AE113,'Scen 9'!AE113),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF113,'Scen 2'!AF113,'Scen 3'!AF113,'Scen 4'!AF113,'Scen 5'!AF113,'Scen 6'!AF113,'Scen 7'!AF113,'Scen 8'!AF113,'Scen 9'!AF113)-\nCHOOSE($L$2,'Scen 1'!AF113,'Scen 2'!AF113,'Scen 3'!AF113,'Scen 4'!AF113,'Scen 5'!AF113,'Scen 6'!AF113,'Scen 7'!AF113,'Scen 8'!AF113,'Scen 9'!AF113),\"\")","v":4.5410828359281368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG113,'Scen 2'!AG113,'Scen 3'!AG113,'Scen 4'!AG113,'Scen 5'!AG113,'Scen 6'!AG113,'Scen 7'!AG113,'Scen 8'!AG113,'Scen 9'!AG113)-\nCHOOSE($L$2,'Scen 1'!AG113,'Scen 2'!AG113,'Scen 3'!AG113,'Scen 4'!AG113,'Scen 5'!AG113,'Scen 6'!AG113,'Scen 7'!AG113,'Scen 8'!AG113,'Scen 9'!AG113),\"\")","v":54.969713542958743},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH113,'Scen 2'!AH113,'Scen 3'!AH113,'Scen 4'!AH113,'Scen 5'!AH113,'Scen 6'!AH113,'Scen 7'!AH113,'Scen 8'!AH113,'Scen 9'!AH113)-\nCHOOSE($L$2,'Scen 1'!AH113,'Scen 2'!AH113,'Scen 3'!AH113,'Scen 4'!AH113,'Scen 5'!AH113,'Scen 6'!AH113,'Scen 7'!AH113,'Scen 8'!AH113,'Scen 9'!AH113),\"\")","v":-350.60552866285207},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI113,'Scen 2'!AI113,'Scen 3'!AI113,'Scen 4'!AI113,'Scen 5'!AI113,'Scen 6'!AI113,'Scen 7'!AI113,'Scen 8'!AI113,'Scen 9'!AI113)-\nCHOOSE($L$2,'Scen 1'!AI113,'Scen 2'!AI113,'Scen 3'!AI113,'Scen 4'!AI113,'Scen 5'!AI113,'Scen 6'!AI113,'Scen 7'!AI113,'Scen 8'!AI113,'Scen 9'!AI113),\"\")","v":-849.24748636893582},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ113,'Scen 2'!AJ113,'Scen 3'!AJ113,'Scen 4'!AJ113,'Scen 5'!AJ113,'Scen 6'!AJ113,'Scen 7'!AJ113,'Scen 8'!AJ113,'Scen 9'!AJ113)-\nCHOOSE($L$2,'Scen 1'!AJ113,'Scen 2'!AJ113,'Scen 3'!AJ113,'Scen 4'!AJ113,'Scen 5'!AJ113,'Scen 6'!AJ113,'Scen 7'!AJ113,'Scen 8'!AJ113,'Scen 9'!AJ113),\"\")","v":-612.87634138602243},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK113,'Scen 2'!AK113,'Scen 3'!AK113,'Scen 4'!AK113,'Scen 5'!AK113,'Scen 6'!AK113,'Scen 7'!AK113,'Scen 8'!AK113,'Scen 9'!AK113)-\nCHOOSE($L$2,'Scen 1'!AK113,'Scen 2'!AK113,'Scen 3'!AK113,'Scen 4'!AK113,'Scen 5'!AK113,'Scen 6'!AK113,'Scen 7'!AK113,'Scen 8'!AK113,'Scen 9'!AK113),\"\")","v":-264.06828585945732},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL113,'Scen 2'!AL113,'Scen 3'!AL113,'Scen 4'!AL113,'Scen 5'!AL113,'Scen 6'!AL113,'Scen 7'!AL113,'Scen 8'!AL113,'Scen 9'!AL113)-\nCHOOSE($L$2,'Scen 1'!AL113,'Scen 2'!AL113,'Scen 3'!AL113,'Scen 4'!AL113,'Scen 5'!AL113,'Scen 6'!AL113,'Scen 7'!AL113,'Scen 8'!AL113,'Scen 9'!AL113),\"\")","v":-330.53913458544594},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM113,'Scen 2'!AM113,'Scen 3'!AM113,'Scen 4'!AM113,'Scen 5'!AM113,'Scen 6'!AM113,'Scen 7'!AM113,'Scen 8'!AM113,'Scen 9'!AM113)-\nCHOOSE($L$2,'Scen 1'!AM113,'Scen 2'!AM113,'Scen 3'!AM113,'Scen 4'!AM113,'Scen 5'!AM113,'Scen 6'!AM113,'Scen 7'!AM113,'Scen 8'!AM113,'Scen 9'!AM113),\"\")","v":-300.08302735414418},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN113,'Scen 2'!AN113,'Scen 3'!AN113,'Scen 4'!AN113,'Scen 5'!AN113,'Scen 6'!AN113,'Scen 7'!AN113,'Scen 8'!AN113,'Scen 9'!AN113)-\nCHOOSE($L$2,'Scen 1'!AN113,'Scen 2'!AN113,'Scen 3'!AN113,'Scen 4'!AN113,'Scen 5'!AN113,'Scen 6'!AN113,'Scen 7'!AN113,'Scen 8'!AN113,'Scen 9'!AN113),\"\")","v":-307.51983755515994},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO113,'Scen 2'!AO113,'Scen 3'!AO113,'Scen 4'!AO113,'Scen 5'!AO113,'Scen 6'!AO113,'Scen 7'!AO113,'Scen 8'!AO113,'Scen 9'!AO113)-\nCHOOSE($L$2,'Scen 1'!AO113,'Scen 2'!AO113,'Scen 3'!AO113,'Scen 4'!AO113,'Scen 5'!AO113,'Scen 6'!AO113,'Scen 7'!AO113,'Scen 8'!AO113,'Scen 9'!AO113),\"\")","v":-319.50052221477063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP113,'Scen 2'!AP113,'Scen 3'!AP113,'Scen 4'!AP113,'Scen 5'!AP113,'Scen 6'!AP113,'Scen 7'!AP113,'Scen 8'!AP113,'Scen 9'!AP113)-\nCHOOSE($L$2,'Scen 1'!AP113,'Scen 2'!AP113,'Scen 3'!AP113,'Scen 4'!AP113,'Scen 5'!AP113,'Scen 6'!AP113,'Scen 7'!AP113,'Scen 8'!AP113,'Scen 9'!AP113),\"\")","v":-339.82412444792044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ113,'Scen 2'!AQ113,'Scen 3'!AQ113,'Scen 4'!AQ113,'Scen 5'!AQ113,'Scen 6'!AQ113,'Scen 7'!AQ113,'Scen 8'!AQ113,'Scen 9'!AQ113)-\nCHOOSE($L$2,'Scen 1'!AQ113,'Scen 2'!AQ113,'Scen 3'!AQ113,'Scen 4'!AQ113,'Scen 5'!AQ113,'Scen 6'!AQ113,'Scen 7'!AQ113,'Scen 8'!AQ113,'Scen 9'!AQ113),\"\")","v":-357.82332440941946},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR113,'Scen 2'!AR113,'Scen 3'!AR113,'Scen 4'!AR113,'Scen 5'!AR113,'Scen 6'!AR113,'Scen 7'!AR113,'Scen 8'!AR113,'Scen 9'!AR113)-\nCHOOSE($L$2,'Scen 1'!AR113,'Scen 2'!AR113,'Scen 3'!AR113,'Scen 4'!AR113,'Scen 5'!AR113,'Scen 6'!AR113,'Scen 7'!AR113,'Scen 8'!AR113,'Scen 9'!AR113),\"\")","v":-385.30814907629929},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS113,'Scen 2'!AS113,'Scen 3'!AS113,'Scen 4'!AS113,'Scen 5'!AS113,'Scen 6'!AS113,'Scen 7'!AS113,'Scen 8'!AS113,'Scen 9'!AS113)-\nCHOOSE($L$2,'Scen 1'!AS113,'Scen 2'!AS113,'Scen 3'!AS113,'Scen 4'!AS113,'Scen 5'!AS113,'Scen 6'!AS113,'Scen 7'!AS113,'Scen 8'!AS113,'Scen 9'!AS113),\"\")","v":-399.77559524753997},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT113,'Scen 2'!AT113,'Scen 3'!AT113,'Scen 4'!AT113,'Scen 5'!AT113,'Scen 6'!AT113,'Scen 7'!AT113,'Scen 8'!AT113,'Scen 9'!AT113)-\nCHOOSE($L$2,'Scen 1'!AT113,'Scen 2'!AT113,'Scen 3'!AT113,'Scen 4'!AT113,'Scen 5'!AT113,'Scen 6'!AT113,'Scen 7'!AT113,'Scen 8'!AT113,'Scen 9'!AT113),\"\")","v":-406.32693567517845},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU113,'Scen 2'!AU113,'Scen 3'!AU113,'Scen 4'!AU113,'Scen 5'!AU113,'Scen 6'!AU113,'Scen 7'!AU113,'Scen 8'!AU113,'Scen 9'!AU113)-\nCHOOSE($L$2,'Scen 1'!AU113,'Scen 2'!AU113,'Scen 3'!AU113,'Scen 4'!AU113,'Scen 5'!AU113,'Scen 6'!AU113,'Scen 7'!AU113,'Scen 8'!AU113,'Scen 9'!AU113),\"\")","v":-396.05937204593602},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV113,'Scen 2'!AV113,'Scen 3'!AV113,'Scen 4'!AV113,'Scen 5'!AV113,'Scen 6'!AV113,'Scen 7'!AV113,'Scen 8'!AV113,'Scen 9'!AV113)-\nCHOOSE($L$2,'Scen 1'!AV113,'Scen 2'!AV113,'Scen 3'!AV113,'Scen 4'!AV113,'Scen 5'!AV113,'Scen 6'!AV113,'Scen 7'!AV113,'Scen 8'!AV113,'Scen 9'!AV113),\"\")","v":-409.80639376803174},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW113,'Scen 2'!AW113,'Scen 3'!AW113,'Scen 4'!AW113,'Scen 5'!AW113,'Scen 6'!AW113,'Scen 7'!AW113,'Scen 8'!AW113,'Scen 9'!AW113)-\nCHOOSE($L$2,'Scen 1'!AW113,'Scen 2'!AW113,'Scen 3'!AW113,'Scen 4'!AW113,'Scen 5'!AW113,'Scen 6'!AW113,'Scen 7'!AW113,'Scen 8'!AW113,'Scen 9'!AW113),\"\")","v":-421.51945978310187},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX113,'Scen 2'!AX113,'Scen 3'!AX113,'Scen 4'!AX113,'Scen 5'!AX113,'Scen 6'!AX113,'Scen 7'!AX113,'Scen 8'!AX113,'Scen 9'!AX113)-\nCHOOSE($L$2,'Scen 1'!AX113,'Scen 2'!AX113,'Scen 3'!AX113,'Scen 4'!AX113,'Scen 5'!AX113,'Scen 6'!AX113,'Scen 7'!AX113,'Scen 8'!AX113,'Scen 9'!AX113),\"\")","v":-433.11648774158584},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY113,'Scen 2'!AY113,'Scen 3'!AY113,'Scen 4'!AY113,'Scen 5'!AY113,'Scen 6'!AY113,'Scen 7'!AY113,'Scen 8'!AY113,'Scen 9'!AY113)-\nCHOOSE($L$2,'Scen 1'!AY113,'Scen 2'!AY113,'Scen 3'!AY113,'Scen 4'!AY113,'Scen 5'!AY113,'Scen 6'!AY113,'Scen 7'!AY113,'Scen 8'!AY113,'Scen 9'!AY113),\"\")","v":-440.61533510180107},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ113,'Scen 2'!AZ113,'Scen 3'!AZ113,'Scen 4'!AZ113,'Scen 5'!AZ113,'Scen 6'!AZ113,'Scen 7'!AZ113,'Scen 8'!AZ113,'Scen 9'!AZ113)-\nCHOOSE($L$2,'Scen 1'!AZ113,'Scen 2'!AZ113,'Scen 3'!AZ113,'Scen 4'!AZ113,'Scen 5'!AZ113,'Scen 6'!AZ113,'Scen 7'!AZ113,'Scen 8'!AZ113,'Scen 9'!AZ113),\"\")","v":-450.10682398930476},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA113,'Scen 2'!BA113,'Scen 3'!BA113,'Scen 4'!BA113,'Scen 5'!BA113,'Scen 6'!BA113,'Scen 7'!BA113,'Scen 8'!BA113,'Scen 9'!BA113)-\nCHOOSE($L$2,'Scen 1'!BA113,'Scen 2'!BA113,'Scen 3'!BA113,'Scen 4'!BA113,'Scen 5'!BA113,'Scen 6'!BA113,'Scen 7'!BA113,'Scen 8'!BA113,'Scen 9'!BA113),\"\")","v":-458.80021859831686},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB113,'Scen 2'!BB113,'Scen 3'!BB113,'Scen 4'!BB113,'Scen 5'!BB113,'Scen 6'!BB113,'Scen 7'!BB113,'Scen 8'!BB113,'Scen 9'!BB113)-\nCHOOSE($L$2,'Scen 1'!BB113,'Scen 2'!BB113,'Scen 3'!BB113,'Scen 4'!BB113,'Scen 5'!BB113,'Scen 6'!BB113,'Scen 7'!BB113,'Scen 8'!BB113,'Scen 9'!BB113),\"\")","v":-466.50067355604779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC113,'Scen 2'!BC113,'Scen 3'!BC113,'Scen 4'!BC113,'Scen 5'!BC113,'Scen 6'!BC113,'Scen 7'!BC113,'Scen 8'!BC113,'Scen 9'!BC113)-\nCHOOSE($L$2,'Scen 1'!BC113,'Scen 2'!BC113,'Scen 3'!BC113,'Scen 4'!BC113,'Scen 5'!BC113,'Scen 6'!BC113,'Scen 7'!BC113,'Scen 8'!BC113,'Scen 9'!BC113),\"\")","v":-474.25183276917915},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD113,'Scen 2'!BD113,'Scen 3'!BD113,'Scen 4'!BD113,'Scen 5'!BD113,'Scen 6'!BD113,'Scen 7'!BD113,'Scen 8'!BD113,'Scen 9'!BD113)-\nCHOOSE($L$2,'Scen 1'!BD113,'Scen 2'!BD113,'Scen 3'!BD113,'Scen 4'!BD113,'Scen 5'!BD113,'Scen 6'!BD113,'Scen 7'!BD113,'Scen 8'!BD113,'Scen 9'!BD113),\"\")","v":-484.43665943996393},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE113,'Scen 2'!BE113,'Scen 3'!BE113,'Scen 4'!BE113,'Scen 5'!BE113,'Scen 6'!BE113,'Scen 7'!BE113,'Scen 8'!BE113,'Scen 9'!BE113)-\nCHOOSE($L$2,'Scen 1'!BE113,'Scen 2'!BE113,'Scen 3'!BE113,'Scen 4'!BE113,'Scen 5'!BE113,'Scen 6'!BE113,'Scen 7'!BE113,'Scen 8'!BE113,'Scen 9'!BE113),\"\")","v":-496.6556554463923},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF113,'Scen 2'!BF113,'Scen 3'!BF113,'Scen 4'!BF113,'Scen 5'!BF113,'Scen 6'!BF113,'Scen 7'!BF113,'Scen 8'!BF113,'Scen 9'!BF113)-\nCHOOSE($L$2,'Scen 1'!BF113,'Scen 2'!BF113,'Scen 3'!BF113,'Scen 4'!BF113,'Scen 5'!BF113,'Scen 6'!BF113,'Scen 7'!BF113,'Scen 8'!BF113,'Scen 9'!BF113),\"\")","v":-498.61113007554559},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG113,'Scen 2'!BG113,'Scen 3'!BG113,'Scen 4'!BG113,'Scen 5'!BG113,'Scen 6'!BG113,'Scen 7'!BG113,'Scen 8'!BG113,'Scen 9'!BG113)-\nCHOOSE($L$2,'Scen 1'!BG113,'Scen 2'!BG113,'Scen 3'!BG113,'Scen 4'!BG113,'Scen 5'!BG113,'Scen 6'!BG113,'Scen 7'!BG113,'Scen 8'!BG113,'Scen 9'!BG113),\"\")","v":-500.04650951153417},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH113,'Scen 2'!BH113,'Scen 3'!BH113,'Scen 4'!BH113,'Scen 5'!BH113,'Scen 6'!BH113,'Scen 7'!BH113,'Scen 8'!BH113,'Scen 9'!BH113)-\nCHOOSE($L$2,'Scen 1'!BH113,'Scen 2'!BH113,'Scen 3'!BH113,'Scen 4'!BH113,'Scen 5'!BH113,'Scen 6'!BH113,'Scen 7'!BH113,'Scen 8'!BH113,'Scen 9'!BH113),\"\")","v":-504.16652578042886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI113,'Scen 2'!BI113,'Scen 3'!BI113,'Scen 4'!BI113,'Scen 5'!BI113,'Scen 6'!BI113,'Scen 7'!BI113,'Scen 8'!BI113,'Scen 9'!BI113)-\nCHOOSE($L$2,'Scen 1'!BI113,'Scen 2'!BI113,'Scen 3'!BI113,'Scen 4'!BI113,'Scen 5'!BI113,'Scen 6'!BI113,'Scen 7'!BI113,'Scen 8'!BI113,'Scen 9'!BI113),\"\")","v":-509.96275749493361},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ113,'Scen 2'!BJ113,'Scen 3'!BJ113,'Scen 4'!BJ113,'Scen 5'!BJ113,'Scen 6'!BJ113,'Scen 7'!BJ113,'Scen 8'!BJ113,'Scen 9'!BJ113)-\nCHOOSE($L$2,'Scen 1'!BJ113,'Scen 2'!BJ113,'Scen 3'!BJ113,'Scen 4'!BJ113,'Scen 5'!BJ113,'Scen 6'!BJ113,'Scen 7'!BJ113,'Scen 8'!BJ113,'Scen 9'!BJ113),\"\")","v":-525.45448664198921}]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y117,'Scen 2'!Y117,'Scen 3'!Y117,'Scen 4'!Y117,'Scen 5'!Y117,'Scen 6'!Y117,'Scen 7'!Y117,'Scen 8'!Y117,'Scen 9'!Y117)-\nCHOOSE($L$2,'Scen 1'!Y117,'Scen 2'!Y117,'Scen 3'!Y117,'Scen 4'!Y117,'Scen 5'!Y117,'Scen 6'!Y117,'Scen 7'!Y117,'Scen 8'!Y117,'Scen 9'!Y117),\"\")","v":-1523.5093029708223},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA117,'Scen 2'!AA117,'Scen 3'!AA117,'Scen 4'!AA117,'Scen 5'!AA117,'Scen 6'!AA117,'Scen 7'!AA117,'Scen 8'!AA117,'Scen 9'!AA117)-\nCHOOSE($L$2,'Scen 1'!AA117,'Scen 2'!AA117,'Scen 3'!AA117,'Scen 4'!AA117,'Scen 5'!AA117,'Scen 6'!AA117,'Scen 7'!AA117,'Scen 8'!AA117,'Scen 9'!AA117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB117,'Scen 2'!AB117,'Scen 3'!AB117,'Scen 4'!AB117,'Scen 5'!AB117,'Scen 6'!AB117,'Scen 7'!AB117,'Scen 8'!AB117,'Scen 9'!AB117)-\nCHOOSE($L$2,'Scen 1'!AB117,'Scen 2'!AB117,'Scen 3'!AB117,'Scen 4'!AB117,'Scen 5'!AB117,'Scen 6'!AB117,'Scen 7'!AB117,'Scen 8'!AB117,'Scen 9'!AB117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC117,'Scen 2'!AC117,'Scen 3'!AC117,'Scen 4'!AC117,'Scen 5'!AC117,'Scen 6'!AC117,'Scen 7'!AC117,'Scen 8'!AC117,'Scen 9'!AC117)-\nCHOOSE($L$2,'Scen 1'!AC117,'Scen 2'!AC117,'Scen 3'!AC117,'Scen 4'!AC117,'Scen 5'!AC117,'Scen 6'!AC117,'Scen 7'!AC117,'Scen 8'!AC117,'Scen 9'!AC117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD117,'Scen 2'!AD117,'Scen 3'!AD117,'Scen 4'!AD117,'Scen 5'!AD117,'Scen 6'!AD117,'Scen 7'!AD117,'Scen 8'!AD117,'Scen 9'!AD117)-\nCHOOSE($L$2,'Scen 1'!AD117,'Scen 2'!AD117,'Scen 3'!AD117,'Scen 4'!AD117,'Scen 5'!AD117,'Scen 6'!AD117,'Scen 7'!AD117,'Scen 8'!AD117,'Scen 9'!AD117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE117,'Scen 2'!AE117,'Scen 3'!AE117,'Scen 4'!AE117,'Scen 5'!AE117,'Scen 6'!AE117,'Scen 7'!AE117,'Scen 8'!AE117,'Scen 9'!AE117)-\nCHOOSE($L$2,'Scen 1'!AE117,'Scen 2'!AE117,'Scen 3'!AE117,'Scen 4'!AE117,'Scen 5'!AE117,'Scen 6'!AE117,'Scen 7'!AE117,'Scen 8'!AE117,'Scen 9'!AE117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF117,'Scen 2'!AF117,'Scen 3'!AF117,'Scen 4'!AF117,'Scen 5'!AF117,'Scen 6'!AF117,'Scen 7'!AF117,'Scen 8'!AF117,'Scen 9'!AF117)-\nCHOOSE($L$2,'Scen 1'!AF117,'Scen 2'!AF117,'Scen 3'!AF117,'Scen 4'!AF117,'Scen 5'!AF117,'Scen 6'!AF117,'Scen 7'!AF117,'Scen 8'!AF117,'Scen 9'!AF117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG117,'Scen 2'!AG117,'Scen 3'!AG117,'Scen 4'!AG117,'Scen 5'!AG117,'Scen 6'!AG117,'Scen 7'!AG117,'Scen 8'!AG117,'Scen 9'!AG117)-\nCHOOSE($L$2,'Scen 1'!AG117,'Scen 2'!AG117,'Scen 3'!AG117,'Scen 4'!AG117,'Scen 5'!AG117,'Scen 6'!AG117,'Scen 7'!AG117,'Scen 8'!AG117,'Scen 9'!AG117),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH117,'Scen 2'!AH117,'Scen 3'!AH117,'Scen 4'!AH117,'Scen 5'!AH117,'Scen 6'!AH117,'Scen 7'!AH117,'Scen 8'!AH117,'Scen 9'!AH117)-\nCHOOSE($L$2,'Scen 1'!AH117,'Scen 2'!AH117,'Scen 3'!AH117,'Scen 4'!AH117,'Scen 5'!AH117,'Scen 6'!AH117,'Scen 7'!AH117,'Scen 8'!AH117,'Scen 9'!AH117),\"\")","v":262.65299999999957},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI117,'Scen 2'!AI117,'Scen 3'!AI117,'Scen 4'!AI117,'Scen 5'!AI117,'Scen 6'!AI117,'Scen 7'!AI117,'Scen 8'!AI117,'Scen 9'!AI117)-\nCHOOSE($L$2,'Scen 1'!AI117,'Scen 2'!AI117,'Scen 3'!AI117,'Scen 4'!AI117,'Scen 5'!AI117,'Scen 6'!AI117,'Scen 7'!AI117,'Scen 8'!AI117,'Scen 9'!AI117),\"\")","v":187.05804883504788},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ117,'Scen 2'!AJ117,'Scen 3'!AJ117,'Scen 4'!AJ117,'Scen 5'!AJ117,'Scen 6'!AJ117,'Scen 7'!AJ117,'Scen 8'!AJ117,'Scen 9'!AJ117)-\nCHOOSE($L$2,'Scen 1'!AJ117,'Scen 2'!AJ117,'Scen 3'!AJ117,'Scen 4'!AJ117,'Scen 5'!AJ117,'Scen 6'!AJ117,'Scen 7'!AJ117,'Scen 8'!AJ117,'Scen 9'!AJ117),\"\")","v":-419.10337554928401},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK117,'Scen 2'!AK117,'Scen 3'!AK117,'Scen 4'!AK117,'Scen 5'!AK117,'Scen 6'!AK117,'Scen 7'!AK117,'Scen 8'!AK117,'Scen 9'!AK117)-\nCHOOSE($L$2,'Scen 1'!AK117,'Scen 2'!AK117,'Scen 3'!AK117,'Scen 4'!AK117,'Scen 5'!AK117,'Scen 6'!AK117,'Scen 7'!AK117,'Scen 8'!AK117,'Scen 9'!AK117),\"\")","v":-618.97443877184355},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL117,'Scen 2'!AL117,'Scen 3'!AL117,'Scen 4'!AL117,'Scen 5'!AL117,'Scen 6'!AL117,'Scen 7'!AL117,'Scen 8'!AL117,'Scen 9'!AL117)-\nCHOOSE($L$2,'Scen 1'!AL117,'Scen 2'!AL117,'Scen 3'!AL117,'Scen 4'!AL117,'Scen 5'!AL117,'Scen 6'!AL117,'Scen 7'!AL117,'Scen 8'!AL117,'Scen 9'!AL117),\"\")","v":-671.03853863231325},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM117,'Scen 2'!AM117,'Scen 3'!AM117,'Scen 4'!AM117,'Scen 5'!AM117,'Scen 6'!AM117,'Scen 7'!AM117,'Scen 8'!AM117,'Scen 9'!AM117)-\nCHOOSE($L$2,'Scen 1'!AM117,'Scen 2'!AM117,'Scen 3'!AM117,'Scen 4'!AM117,'Scen 5'!AM117,'Scen 6'!AM117,'Scen 7'!AM117,'Scen 8'!AM117,'Scen 9'!AM117),\"\")","v":-17.663193538776113},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN117,'Scen 2'!AN117,'Scen 3'!AN117,'Scen 4'!AN117,'Scen 5'!AN117,'Scen 6'!AN117,'Scen 7'!AN117,'Scen 8'!AN117,'Scen 9'!AN117)-\nCHOOSE($L$2,'Scen 1'!AN117,'Scen 2'!AN117,'Scen 3'!AN117,'Scen 4'!AN117,'Scen 5'!AN117,'Scen 6'!AN117,'Scen 7'!AN117,'Scen 8'!AN117,'Scen 9'!AN117),\"\")","v":-18.016457409551776},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO117,'Scen 2'!AO117,'Scen 3'!AO117,'Scen 4'!AO117,'Scen 5'!AO117,'Scen 6'!AO117,'Scen 7'!AO117,'Scen 8'!AO117,'Scen 9'!AO117)-\nCHOOSE($L$2,'Scen 1'!AO117,'Scen 2'!AO117,'Scen 3'!AO117,'Scen 4'!AO117,'Scen 5'!AO117,'Scen 6'!AO117,'Scen 7'!AO117,'Scen 8'!AO117,'Scen 9'!AO117),\"\")","v":-18.376786557742889},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP117,'Scen 2'!AP117,'Scen 3'!AP117,'Scen 4'!AP117,'Scen 5'!AP117,'Scen 6'!AP117,'Scen 7'!AP117,'Scen 8'!AP117,'Scen 9'!AP117)-\nCHOOSE($L$2,'Scen 1'!AP117,'Scen 2'!AP117,'Scen 3'!AP117,'Scen 4'!AP117,'Scen 5'!AP117,'Scen 6'!AP117,'Scen 7'!AP117,'Scen 8'!AP117,'Scen 9'!AP117),\"\")","v":-18.74432228889782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ117,'Scen 2'!AQ117,'Scen 3'!AQ117,'Scen 4'!AQ117,'Scen 5'!AQ117,'Scen 6'!AQ117,'Scen 7'!AQ117,'Scen 8'!AQ117,'Scen 9'!AQ117)-\nCHOOSE($L$2,'Scen 1'!AQ117,'Scen 2'!AQ117,'Scen 3'!AQ117,'Scen 4'!AQ117,'Scen 5'!AQ117,'Scen 6'!AQ117,'Scen 7'!AQ117,'Scen 8'!AQ117,'Scen 9'!AQ117),\"\")","v":-19.119208734676249},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR117,'Scen 2'!AR117,'Scen 3'!AR117,'Scen 4'!AR117,'Scen 5'!AR117,'Scen 6'!AR117,'Scen 7'!AR117,'Scen 8'!AR117,'Scen 9'!AR117)-\nCHOOSE($L$2,'Scen 1'!AR117,'Scen 2'!AR117,'Scen 3'!AR117,'Scen 4'!AR117,'Scen 5'!AR117,'Scen 6'!AR117,'Scen 7'!AR117,'Scen 8'!AR117,'Scen 9'!AR117),\"\")","v":-7.939169534280154},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS117,'Scen 2'!AS117,'Scen 3'!AS117,'Scen 4'!AS117,'Scen 5'!AS117,'Scen 6'!AS117,'Scen 7'!AS117,'Scen 8'!AS117,'Scen 9'!AS117)-\nCHOOSE($L$2,'Scen 1'!AS117,'Scen 2'!AS117,'Scen 3'!AS117,'Scen 4'!AS117,'Scen 5'!AS117,'Scen 6'!AS117,'Scen 7'!AS117,'Scen 8'!AS117,'Scen 9'!AS117),\"\")","v":-8.0979529249661937},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT117,'Scen 2'!AT117,'Scen 3'!AT117,'Scen 4'!AT117,'Scen 5'!AT117,'Scen 6'!AT117,'Scen 7'!AT117,'Scen 8'!AT117,'Scen 9'!AT117)-\nCHOOSE($L$2,'Scen 1'!AT117,'Scen 2'!AT117,'Scen 3'!AT117,'Scen 4'!AT117,'Scen 5'!AT117,'Scen 6'!AT117,'Scen 7'!AT117,'Scen 8'!AT117,'Scen 9'!AT117),\"\")","v":-8.2599119834649173},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU117,'Scen 2'!AU117,'Scen 3'!AU117,'Scen 4'!AU117,'Scen 5'!AU117,'Scen 6'!AU117,'Scen 7'!AU117,'Scen 8'!AU117,'Scen 9'!AU117)-\nCHOOSE($L$2,'Scen 1'!AU117,'Scen 2'!AU117,'Scen 3'!AU117,'Scen 4'!AU117,'Scen 5'!AU117,'Scen 6'!AU117,'Scen 7'!AU117,'Scen 8'!AU117,'Scen 9'!AU117),\"\")","v":-8.4251102231341974},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV117,'Scen 2'!AV117,'Scen 3'!AV117,'Scen 4'!AV117,'Scen 5'!AV117,'Scen 6'!AV117,'Scen 7'!AV117,'Scen 8'!AV117,'Scen 9'!AV117)-\nCHOOSE($L$2,'Scen 1'!AV117,'Scen 2'!AV117,'Scen 3'!AV117,'Scen 4'!AV117,'Scen 5'!AV117,'Scen 6'!AV117,'Scen 7'!AV117,'Scen 8'!AV117,'Scen 9'!AV117),\"\")","v":-8.5936124275972361},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW117,'Scen 2'!AW117,'Scen 3'!AW117,'Scen 4'!AW117,'Scen 5'!AW117,'Scen 6'!AW117,'Scen 7'!AW117,'Scen 8'!AW117,'Scen 9'!AW117)-\nCHOOSE($L$2,'Scen 1'!AW117,'Scen 2'!AW117,'Scen 3'!AW117,'Scen 4'!AW117,'Scen 5'!AW117,'Scen 6'!AW117,'Scen 7'!AW117,'Scen 8'!AW117,'Scen 9'!AW117),\"\")","v":-5.5815935910072767},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX117,'Scen 2'!AX117,'Scen 3'!AX117,'Scen 4'!AX117,'Scen 5'!AX117,'Scen 6'!AX117,'Scen 7'!AX117,'Scen 8'!AX117,'Scen 9'!AX117)-\nCHOOSE($L$2,'Scen 1'!AX117,'Scen 2'!AX117,'Scen 3'!AX117,'Scen 4'!AX117,'Scen 5'!AX117,'Scen 6'!AX117,'Scen 7'!AX117,'Scen 8'!AX117,'Scen 9'!AX117),\"\")","v":-5.6932254628272858},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY117,'Scen 2'!AY117,'Scen 3'!AY117,'Scen 4'!AY117,'Scen 5'!AY117,'Scen 6'!AY117,'Scen 7'!AY117,'Scen 8'!AY117,'Scen 9'!AY117)-\nCHOOSE($L$2,'Scen 1'!AY117,'Scen 2'!AY117,'Scen 3'!AY117,'Scen 4'!AY117,'Scen 5'!AY117,'Scen 6'!AY117,'Scen 7'!AY117,'Scen 8'!AY117,'Scen 9'!AY117),\"\")","v":-5.8070899720837588},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ117,'Scen 2'!AZ117,'Scen 3'!AZ117,'Scen 4'!AZ117,'Scen 5'!AZ117,'Scen 6'!AZ117,'Scen 7'!AZ117,'Scen 8'!AZ117,'Scen 9'!AZ117)-\nCHOOSE($L$2,'Scen 1'!AZ117,'Scen 2'!AZ117,'Scen 3'!AZ117,'Scen 4'!AZ117,'Scen 5'!AZ117,'Scen 6'!AZ117,'Scen 7'!AZ117,'Scen 8'!AZ117,'Scen 9'!AZ117),\"\")","v":-5.9232317715254794},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA117,'Scen 2'!BA117,'Scen 3'!BA117,'Scen 4'!BA117,'Scen 5'!BA117,'Scen 6'!BA117,'Scen 7'!BA117,'Scen 8'!BA117,'Scen 9'!BA117)-\nCHOOSE($L$2,'Scen 1'!BA117,'Scen 2'!BA117,'Scen 3'!BA117,'Scen 4'!BA117,'Scen 5'!BA117,'Scen 6'!BA117,'Scen 7'!BA117,'Scen 8'!BA117,'Scen 9'!BA117),\"\")","v":-6.0416964069563619},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB117,'Scen 2'!BB117,'Scen 3'!BB117,'Scen 4'!BB117,'Scen 5'!BB117,'Scen 6'!BB117,'Scen 7'!BB117,'Scen 8'!BB117,'Scen 9'!BB117)-\nCHOOSE($L$2,'Scen 1'!BB117,'Scen 2'!BB117,'Scen 3'!BB117,'Scen 4'!BB117,'Scen 5'!BB117,'Scen 6'!BB117,'Scen 7'!BB117,'Scen 8'!BB117,'Scen 9'!BB117),\"\")","v":-5.147801736285146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC117,'Scen 2'!BC117,'Scen 3'!BC117,'Scen 4'!BC117,'Scen 5'!BC117,'Scen 6'!BC117,'Scen 7'!BC117,'Scen 8'!BC117,'Scen 9'!BC117)-\nCHOOSE($L$2,'Scen 1'!BC117,'Scen 2'!BC117,'Scen 3'!BC117,'Scen 4'!BC117,'Scen 5'!BC117,'Scen 6'!BC117,'Scen 7'!BC117,'Scen 8'!BC117,'Scen 9'!BC117),\"\")","v":-5.2507577710116493},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD117,'Scen 2'!BD117,'Scen 3'!BD117,'Scen 4'!BD117,'Scen 5'!BD117,'Scen 6'!BD117,'Scen 7'!BD117,'Scen 8'!BD117,'Scen 9'!BD117)-\nCHOOSE($L$2,'Scen 1'!BD117,'Scen 2'!BD117,'Scen 3'!BD117,'Scen 4'!BD117,'Scen 5'!BD117,'Scen 6'!BD117,'Scen 7'!BD117,'Scen 8'!BD117,'Scen 9'!BD117),\"\")","v":-5.3557729264316549},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE117,'Scen 2'!BE117,'Scen 3'!BE117,'Scen 4'!BE117,'Scen 5'!BE117,'Scen 6'!BE117,'Scen 7'!BE117,'Scen 8'!BE117,'Scen 9'!BE117)-\nCHOOSE($L$2,'Scen 1'!BE117,'Scen 2'!BE117,'Scen 3'!BE117,'Scen 4'!BE117,'Scen 5'!BE117,'Scen 6'!BE117,'Scen 7'!BE117,'Scen 8'!BE117,'Scen 9'!BE117),\"\")","v":-5.4628883849600243},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF117,'Scen 2'!BF117,'Scen 3'!BF117,'Scen 4'!BF117,'Scen 5'!BF117,'Scen 6'!BF117,'Scen 7'!BF117,'Scen 8'!BF117,'Scen 9'!BF117)-\nCHOOSE($L$2,'Scen 1'!BF117,'Scen 2'!BF117,'Scen 3'!BF117,'Scen 4'!BF117,'Scen 5'!BF117,'Scen 6'!BF117,'Scen 7'!BF117,'Scen 8'!BF117,'Scen 9'!BF117),\"\")","v":-5.5721461526595704},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG117,'Scen 2'!BG117,'Scen 3'!BG117,'Scen 4'!BG117,'Scen 5'!BG117,'Scen 6'!BG117,'Scen 7'!BG117,'Scen 8'!BG117,'Scen 9'!BG117)-\nCHOOSE($L$2,'Scen 1'!BG117,'Scen 2'!BG117,'Scen 3'!BG117,'Scen 4'!BG117,'Scen 5'!BG117,'Scen 6'!BG117,'Scen 7'!BG117,'Scen 8'!BG117,'Scen 9'!BG117),\"\")","v":-18.204562164465642},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH117,'Scen 2'!BH117,'Scen 3'!BH117,'Scen 4'!BH117,'Scen 5'!BH117,'Scen 6'!BH117,'Scen 7'!BH117,'Scen 8'!BH117,'Scen 9'!BH117)-\nCHOOSE($L$2,'Scen 1'!BH117,'Scen 2'!BH117,'Scen 3'!BH117,'Scen 4'!BH117,'Scen 5'!BH117,'Scen 6'!BH117,'Scen 7'!BH117,'Scen 8'!BH117,'Scen 9'!BH117),\"\")","v":-18.568653407755846},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI117,'Scen 2'!BI117,'Scen 3'!BI117,'Scen 4'!BI117,'Scen 5'!BI117,'Scen 6'!BI117,'Scen 7'!BI117,'Scen 8'!BI117,'Scen 9'!BI117)-\nCHOOSE($L$2,'Scen 1'!BI117,'Scen 2'!BI117,'Scen 3'!BI117,'Scen 4'!BI117,'Scen 5'!BI117,'Scen 6'!BI117,'Scen 7'!BI117,'Scen 8'!BI117,'Scen 9'!BI117),\"\")","v":-18.940026475910599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ117,'Scen 2'!BJ117,'Scen 3'!BJ117,'Scen 4'!BJ117,'Scen 5'!BJ117,'Scen 6'!BJ117,'Scen 7'!BJ117,'Scen 8'!BJ117,'Scen 9'!BJ117)-\nCHOOSE($L$2,'Scen 1'!BJ117,'Scen 2'!BJ117,'Scen 3'!BJ117,'Scen 4'!BJ117,'Scen 5'!BJ117,'Scen 6'!BJ117,'Scen 7'!BJ117,'Scen 8'!BJ117,'Scen 9'!BJ117),\"\")","v":-19.31882700542792}]
[null,null,null,null,"Total cargo revenue",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y118,'Scen 2'!Y118,'Scen 3'!Y118,'Scen 4'!Y118,'Scen 5'!Y118,'Scen 6'!Y118,'Scen 7'!Y118,'Scen 8'!Y118,'Scen 9'!Y118)-\nCHOOSE($L$2,'Scen 1'!Y118,'Scen 2'!Y118,'Scen 3'!Y118,'Scen 4'!Y118,'Scen 5'!Y118,'Scen 6'!Y118,'Scen 7'!Y118,'Scen 8'!Y118,'Scen 9'!Y118),\"\")","v":-5.2194783048951194},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA118,'Scen 2'!AA118,'Scen 3'!AA118,'Scen 4'!AA118,'Scen 5'!AA118,'Scen 6'!AA118,'Scen 7'!AA118,'Scen 8'!AA118,'Scen 9'!AA118)-\nCHOOSE($L$2,'Scen 1'!AA118,'Scen 2'!AA118,'Scen 3'!AA118,'Scen 4'!AA118,'Scen 5'!AA118,'Scen 6'!AA118,'Scen 7'!AA118,'Scen 8'!AA118,'Scen 9'!AA118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB118,'Scen 2'!AB118,'Scen 3'!AB118,'Scen 4'!AB118,'Scen 5'!AB118,'Scen 6'!AB118,'Scen 7'!AB118,'Scen 8'!AB118,'Scen 9'!AB118)-\nCHOOSE($L$2,'Scen 1'!AB118,'Scen 2'!AB118,'Scen 3'!AB118,'Scen 4'!AB118,'Scen 5'!AB118,'Scen 6'!AB118,'Scen 7'!AB118,'Scen 8'!AB118,'Scen 9'!AB118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC118,'Scen 2'!AC118,'Scen 3'!AC118,'Scen 4'!AC118,'Scen 5'!AC118,'Scen 6'!AC118,'Scen 7'!AC118,'Scen 8'!AC118,'Scen 9'!AC118)-\nCHOOSE($L$2,'Scen 1'!AC118,'Scen 2'!AC118,'Scen 3'!AC118,'Scen 4'!AC118,'Scen 5'!AC118,'Scen 6'!AC118,'Scen 7'!AC118,'Scen 8'!AC118,'Scen 9'!AC118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD118,'Scen 2'!AD118,'Scen 3'!AD118,'Scen 4'!AD118,'Scen 5'!AD118,'Scen 6'!AD118,'Scen 7'!AD118,'Scen 8'!AD118,'Scen 9'!AD118)-\nCHOOSE($L$2,'Scen 1'!AD118,'Scen 2'!AD118,'Scen 3'!AD118,'Scen 4'!AD118,'Scen 5'!AD118,'Scen 6'!AD118,'Scen 7'!AD118,'Scen 8'!AD118,'Scen 9'!AD118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE118,'Scen 2'!AE118,'Scen 3'!AE118,'Scen 4'!AE118,'Scen 5'!AE118,'Scen 6'!AE118,'Scen 7'!AE118,'Scen 8'!AE118,'Scen 9'!AE118)-\nCHOOSE($L$2,'Scen 1'!AE118,'Scen 2'!AE118,'Scen 3'!AE118,'Scen 4'!AE118,'Scen 5'!AE118,'Scen 6'!AE118,'Scen 7'!AE118,'Scen 8'!AE118,'Scen 9'!AE118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF118,'Scen 2'!AF118,'Scen 3'!AF118,'Scen 4'!AF118,'Scen 5'!AF118,'Scen 6'!AF118,'Scen 7'!AF118,'Scen 8'!AF118,'Scen 9'!AF118)-\nCHOOSE($L$2,'Scen 1'!AF118,'Scen 2'!AF118,'Scen 3'!AF118,'Scen 4'!AF118,'Scen 5'!AF118,'Scen 6'!AF118,'Scen 7'!AF118,'Scen 8'!AF118,'Scen 9'!AF118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG118,'Scen 2'!AG118,'Scen 3'!AG118,'Scen 4'!AG118,'Scen 5'!AG118,'Scen 6'!AG118,'Scen 7'!AG118,'Scen 8'!AG118,'Scen 9'!AG118)-\nCHOOSE($L$2,'Scen 1'!AG118,'Scen 2'!AG118,'Scen 3'!AG118,'Scen 4'!AG118,'Scen 5'!AG118,'Scen 6'!AG118,'Scen 7'!AG118,'Scen 8'!AG118,'Scen 9'!AG118),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH118,'Scen 2'!AH118,'Scen 3'!AH118,'Scen 4'!AH118,'Scen 5'!AH118,'Scen 6'!AH118,'Scen 7'!AH118,'Scen 8'!AH118,'Scen 9'!AH118)-\nCHOOSE($L$2,'Scen 1'!AH118,'Scen 2'!AH118,'Scen 3'!AH118,'Scen 4'!AH118,'Scen 5'!AH118,'Scen 6'!AH118,'Scen 7'!AH118,'Scen 8'!AH118,'Scen 9'!AH118),\"\")","v":-16.894851571104887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI118,'Scen 2'!AI118,'Scen 3'!AI118,'Scen 4'!AI118,'Scen 5'!AI118,'Scen 6'!AI118,'Scen 7'!AI118,'Scen 8'!AI118,'Scen 9'!AI118)-\nCHOOSE($L$2,'Scen 1'!AI118,'Scen 2'!AI118,'Scen 3'!AI118,'Scen 4'!AI118,'Scen 5'!AI118,'Scen 6'!AI118,'Scen 7'!AI118,'Scen 8'!AI118,'Scen 9'!AI118),\"\")","v":-8.4611437334993624},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ118,'Scen 2'!AJ118,'Scen 3'!AJ118,'Scen 4'!AJ118,'Scen 5'!AJ118,'Scen 6'!AJ118,'Scen 7'!AJ118,'Scen 8'!AJ118,'Scen 9'!AJ118)-\nCHOOSE($L$2,'Scen 1'!AJ118,'Scen 2'!AJ118,'Scen 3'!AJ118,'Scen 4'!AJ118,'Scen 5'!AJ118,'Scen 6'!AJ118,'Scen 7'!AJ118,'Scen 8'!AJ118,'Scen 9'!AJ118),\"\")","v":-6.1232212590024773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK118,'Scen 2'!AK118,'Scen 3'!AK118,'Scen 4'!AK118,'Scen 5'!AK118,'Scen 6'!AK118,'Scen 7'!AK118,'Scen 8'!AK118,'Scen 9'!AK118)-\nCHOOSE($L$2,'Scen 1'!AK118,'Scen 2'!AK118,'Scen 3'!AK118,'Scen 4'!AK118,'Scen 5'!AK118,'Scen 6'!AK118,'Scen 7'!AK118,'Scen 8'!AK118,'Scen 9'!AK118),\"\")","v":-1.0193311143803339},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL118,'Scen 2'!AL118,'Scen 3'!AL118,'Scen 4'!AL118,'Scen 5'!AL118,'Scen 6'!AL118,'Scen 7'!AL118,'Scen 8'!AL118,'Scen 9'!AL118)-\nCHOOSE($L$2,'Scen 1'!AL118,'Scen 2'!AL118,'Scen 3'!AL118,'Scen 4'!AL118,'Scen 5'!AL118,'Scen 6'!AL118,'Scen 7'!AL118,'Scen 8'!AL118,'Scen 9'!AL118),\"\")","v":-1.955717897730775},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM118,'Scen 2'!AM118,'Scen 3'!AM118,'Scen 4'!AM118,'Scen 5'!AM118,'Scen 6'!AM118,'Scen 7'!AM118,'Scen 8'!AM118,'Scen 9'!AM118)-\nCHOOSE($L$2,'Scen 1'!AM118,'Scen 2'!AM118,'Scen 3'!AM118,'Scen 4'!AM118,'Scen 5'!AM118,'Scen 6'!AM118,'Scen 7'!AM118,'Scen 8'!AM118,'Scen 9'!AM118),\"\")","v":0.99460074497464213},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN118,'Scen 2'!AN118,'Scen 3'!AN118,'Scen 4'!AN118,'Scen 5'!AN118,'Scen 6'!AN118,'Scen 7'!AN118,'Scen 8'!AN118,'Scen 9'!AN118)-\nCHOOSE($L$2,'Scen 1'!AN118,'Scen 2'!AN118,'Scen 3'!AN118,'Scen 4'!AN118,'Scen 5'!AN118,'Scen 6'!AN118,'Scen 7'!AN118,'Scen 8'!AN118,'Scen 9'!AN118),\"\")","v":1.007684024976589},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO118,'Scen 2'!AO118,'Scen 3'!AO118,'Scen 4'!AO118,'Scen 5'!AO118,'Scen 6'!AO118,'Scen 7'!AO118,'Scen 8'!AO118,'Scen 9'!AO118)-\nCHOOSE($L$2,'Scen 1'!AO118,'Scen 2'!AO118,'Scen 3'!AO118,'Scen 4'!AO118,'Scen 5'!AO118,'Scen 6'!AO118,'Scen 7'!AO118,'Scen 8'!AO118,'Scen 9'!AO118),\"\")","v":1.0206571611081756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP118,'Scen 2'!AP118,'Scen 3'!AP118,'Scen 4'!AP118,'Scen 5'!AP118,'Scen 6'!AP118,'Scen 7'!AP118,'Scen 8'!AP118,'Scen 9'!AP118)-\nCHOOSE($L$2,'Scen 1'!AP118,'Scen 2'!AP118,'Scen 3'!AP118,'Scen 4'!AP118,'Scen 5'!AP118,'Scen 6'!AP118,'Scen 7'!AP118,'Scen 8'!AP118,'Scen 9'!AP118),\"\")","v":1.0335017697851772},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ118,'Scen 2'!AQ118,'Scen 3'!AQ118,'Scen 4'!AQ118,'Scen 5'!AQ118,'Scen 6'!AQ118,'Scen 7'!AQ118,'Scen 8'!AQ118,'Scen 9'!AQ118)-\nCHOOSE($L$2,'Scen 1'!AQ118,'Scen 2'!AQ118,'Scen 3'!AQ118,'Scen 4'!AQ118,'Scen 5'!AQ118,'Scen 6'!AQ118,'Scen 7'!AQ118,'Scen 8'!AQ118,'Scen 9'!AQ118),\"\")","v":1.0461984635377988},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR118,'Scen 2'!AR118,'Scen 3'!AR118,'Scen 4'!AR118,'Scen 5'!AR118,'Scen 6'!AR118,'Scen 7'!AR118,'Scen 8'!AR118,'Scen 9'!AR118)-\nCHOOSE($L$2,'Scen 1'!AR118,'Scen 2'!AR118,'Scen 3'!AR118,'Scen 4'!AR118,'Scen 5'!AR118,'Scen 6'!AR118,'Scen 7'!AR118,'Scen 8'!AR118,'Scen 9'!AR118),\"\")","v":1.0587268073227705},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS118,'Scen 2'!AS118,'Scen 3'!AS118,'Scen 4'!AS118,'Scen 5'!AS118,'Scen 6'!AS118,'Scen 7'!AS118,'Scen 8'!AS118,'Scen 9'!AS118)-\nCHOOSE($L$2,'Scen 1'!AS118,'Scen 2'!AS118,'Scen 3'!AS118,'Scen 4'!AS118,'Scen 5'!AS118,'Scen 6'!AS118,'Scen 7'!AS118,'Scen 8'!AS118,'Scen 9'!AS118),\"\")","v":1.0710652731176609},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT118,'Scen 2'!AT118,'Scen 3'!AT118,'Scen 4'!AT118,'Scen 5'!AT118,'Scen 6'!AT118,'Scen 7'!AT118,'Scen 8'!AT118,'Scen 9'!AT118)-\nCHOOSE($L$2,'Scen 1'!AT118,'Scen 2'!AT118,'Scen 3'!AT118,'Scen 4'!AT118,'Scen 5'!AT118,'Scen 6'!AT118,'Scen 7'!AT118,'Scen 8'!AT118,'Scen 9'!AT118),\"\")","v":1.0831911927336506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU118,'Scen 2'!AU118,'Scen 3'!AU118,'Scen 4'!AU118,'Scen 5'!AU118,'Scen 6'!AU118,'Scen 7'!AU118,'Scen 8'!AU118,'Scen 9'!AU118)-\nCHOOSE($L$2,'Scen 1'!AU118,'Scen 2'!AU118,'Scen 3'!AU118,'Scen 4'!AU118,'Scen 5'!AU118,'Scen 6'!AU118,'Scen 7'!AU118,'Scen 8'!AU118,'Scen 9'!AU118),\"\")","v":1.0950807087807952},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV118,'Scen 2'!AV118,'Scen 3'!AV118,'Scen 4'!AV118,'Scen 5'!AV118,'Scen 6'!AV118,'Scen 7'!AV118,'Scen 8'!AV118,'Scen 9'!AV118)-\nCHOOSE($L$2,'Scen 1'!AV118,'Scen 2'!AV118,'Scen 3'!AV118,'Scen 4'!AV118,'Scen 5'!AV118,'Scen 6'!AV118,'Scen 7'!AV118,'Scen 8'!AV118,'Scen 9'!AV118),\"\")","v":1.1067087237173077},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW118,'Scen 2'!AW118,'Scen 3'!AW118,'Scen 4'!AW118,'Scen 5'!AW118,'Scen 6'!AW118,'Scen 7'!AW118,'Scen 8'!AW118,'Scen 9'!AW118)-\nCHOOSE($L$2,'Scen 1'!AW118,'Scen 2'!AW118,'Scen 3'!AW118,'Scen 4'!AW118,'Scen 5'!AW118,'Scen 6'!AW118,'Scen 7'!AW118,'Scen 8'!AW118,'Scen 9'!AW118),\"\")","v":1.1180488469121066},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX118,'Scen 2'!AX118,'Scen 3'!AX118,'Scen 4'!AX118,'Scen 5'!AX118,'Scen 6'!AX118,'Scen 7'!AX118,'Scen 8'!AX118,'Scen 9'!AX118)-\nCHOOSE($L$2,'Scen 1'!AX118,'Scen 2'!AX118,'Scen 3'!AX118,'Scen 4'!AX118,'Scen 5'!AX118,'Scen 6'!AX118,'Scen 7'!AX118,'Scen 8'!AX118,'Scen 9'!AX118),\"\")","v":1.1479740649612218},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY118,'Scen 2'!AY118,'Scen 3'!AY118,'Scen 4'!AY118,'Scen 5'!AY118,'Scen 6'!AY118,'Scen 7'!AY118,'Scen 8'!AY118,'Scen 9'!AY118)-\nCHOOSE($L$2,'Scen 1'!AY118,'Scen 2'!AY118,'Scen 3'!AY118,'Scen 4'!AY118,'Scen 5'!AY118,'Scen 6'!AY118,'Scen 7'!AY118,'Scen 8'!AY118,'Scen 9'!AY118),\"\")","v":1.1787421969330971},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ118,'Scen 2'!AZ118,'Scen 3'!AZ118,'Scen 4'!AZ118,'Scen 5'!AZ118,'Scen 6'!AZ118,'Scen 7'!AZ118,'Scen 8'!AZ118,'Scen 9'!AZ118)-\nCHOOSE($L$2,'Scen 1'!AZ118,'Scen 2'!AZ118,'Scen 3'!AZ118,'Scen 4'!AZ118,'Scen 5'!AZ118,'Scen 6'!AZ118,'Scen 7'!AZ118,'Scen 8'!AZ118,'Scen 9'!AZ118),\"\")","v":1.2103769414758787},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA118,'Scen 2'!BA118,'Scen 3'!BA118,'Scen 4'!BA118,'Scen 5'!BA118,'Scen 6'!BA118,'Scen 7'!BA118,'Scen 8'!BA118,'Scen 9'!BA118)-\nCHOOSE($L$2,'Scen 1'!BA118,'Scen 2'!BA118,'Scen 3'!BA118,'Scen 4'!BA118,'Scen 5'!BA118,'Scen 6'!BA118,'Scen 7'!BA118,'Scen 8'!BA118,'Scen 9'!BA118),\"\")","v":1.2431855821159843},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB118,'Scen 2'!BB118,'Scen 3'!BB118,'Scen 4'!BB118,'Scen 5'!BB118,'Scen 6'!BB118,'Scen 7'!BB118,'Scen 8'!BB118,'Scen 9'!BB118)-\nCHOOSE($L$2,'Scen 1'!BB118,'Scen 2'!BB118,'Scen 3'!BB118,'Scen 4'!BB118,'Scen 5'!BB118,'Scen 6'!BB118,'Scen 7'!BB118,'Scen 8'!BB118,'Scen 9'!BB118),\"\")","v":1.2766365657711667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC118,'Scen 2'!BC118,'Scen 3'!BC118,'Scen 4'!BC118,'Scen 5'!BC118,'Scen 6'!BC118,'Scen 7'!BC118,'Scen 8'!BC118,'Scen 9'!BC118)-\nCHOOSE($L$2,'Scen 1'!BC118,'Scen 2'!BC118,'Scen 3'!BC118,'Scen 4'!BC118,'Scen 5'!BC118,'Scen 6'!BC118,'Scen 7'!BC118,'Scen 8'!BC118,'Scen 9'!BC118),\"\")","v":1.3113312145776383},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD118,'Scen 2'!BD118,'Scen 3'!BD118,'Scen 4'!BD118,'Scen 5'!BD118,'Scen 6'!BD118,'Scen 7'!BD118,'Scen 8'!BD118,'Scen 9'!BD118)-\nCHOOSE($L$2,'Scen 1'!BD118,'Scen 2'!BD118,'Scen 3'!BD118,'Scen 4'!BD118,'Scen 5'!BD118,'Scen 6'!BD118,'Scen 7'!BD118,'Scen 8'!BD118,'Scen 9'!BD118),\"\")","v":1.3467027140767485},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE118,'Scen 2'!BE118,'Scen 3'!BE118,'Scen 4'!BE118,'Scen 5'!BE118,'Scen 6'!BE118,'Scen 7'!BE118,'Scen 8'!BE118,'Scen 9'!BE118)-\nCHOOSE($L$2,'Scen 1'!BE118,'Scen 2'!BE118,'Scen 3'!BE118,'Scen 4'!BE118,'Scen 5'!BE118,'Scen 6'!BE118,'Scen 7'!BE118,'Scen 8'!BE118,'Scen 9'!BE118),\"\")","v":1.3833917784766179},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF118,'Scen 2'!BF118,'Scen 3'!BF118,'Scen 4'!BF118,'Scen 5'!BF118,'Scen 6'!BF118,'Scen 7'!BF118,'Scen 8'!BF118,'Scen 9'!BF118)-\nCHOOSE($L$2,'Scen 1'!BF118,'Scen 2'!BF118,'Scen 3'!BF118,'Scen 4'!BF118,'Scen 5'!BF118,'Scen 6'!BF118,'Scen 7'!BF118,'Scen 8'!BF118,'Scen 9'!BF118),\"\")","v":1.4207940888030421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG118,'Scen 2'!BG118,'Scen 3'!BG118,'Scen 4'!BG118,'Scen 5'!BG118,'Scen 6'!BG118,'Scen 7'!BG118,'Scen 8'!BG118,'Scen 9'!BG118)-\nCHOOSE($L$2,'Scen 1'!BG118,'Scen 2'!BG118,'Scen 3'!BG118,'Scen 4'!BG118,'Scen 5'!BG118,'Scen 6'!BG118,'Scen 7'!BG118,'Scen 8'!BG118,'Scen 9'!BG118),\"\")","v":1.4592497695389781},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH118,'Scen 2'!BH118,'Scen 3'!BH118,'Scen 4'!BH118,'Scen 5'!BH118,'Scen 6'!BH118,'Scen 7'!BH118,'Scen 8'!BH118,'Scen 9'!BH118)-\nCHOOSE($L$2,'Scen 1'!BH118,'Scen 2'!BH118,'Scen 3'!BH118,'Scen 4'!BH118,'Scen 5'!BH118,'Scen 6'!BH118,'Scen 7'!BH118,'Scen 8'!BH118,'Scen 9'!BH118),\"\")","v":1.499141995686653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI118,'Scen 2'!BI118,'Scen 3'!BI118,'Scen 4'!BI118,'Scen 5'!BI118,'Scen 6'!BI118,'Scen 7'!BI118,'Scen 8'!BI118,'Scen 9'!BI118)-\nCHOOSE($L$2,'Scen 1'!BI118,'Scen 2'!BI118,'Scen 3'!BI118,'Scen 4'!BI118,'Scen 5'!BI118,'Scen 6'!BI118,'Scen 7'!BI118,'Scen 8'!BI118,'Scen 9'!BI118),\"\")","v":1.5398056030787153},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ118,'Scen 2'!BJ118,'Scen 3'!BJ118,'Scen 4'!BJ118,'Scen 5'!BJ118,'Scen 6'!BJ118,'Scen 7'!BJ118,'Scen 8'!BJ118,'Scen 9'!BJ118)-\nCHOOSE($L$2,'Scen 1'!BJ118,'Scen 2'!BJ118,'Scen 3'!BJ118,'Scen 4'!BJ118,'Scen 5'!BJ118,'Scen 6'!BJ118,'Scen 7'!BJ118,'Scen 8'!BJ118,'Scen 9'!BJ118),\"\")","v":1.581991038360389}]
[null,null,null,null,"Total non aero revenues",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y119,'Scen 2'!Y119,'Scen 3'!Y119,'Scen 4'!Y119,'Scen 5'!Y119,'Scen 6'!Y119,'Scen 7'!Y119,'Scen 8'!Y119,'Scen 9'!Y119)-\nCHOOSE($L$2,'Scen 1'!Y119,'Scen 2'!Y119,'Scen 3'!Y119,'Scen 4'!Y119,'Scen 5'!Y119,'Scen 6'!Y119,'Scen 7'!Y119,'Scen 8'!Y119,'Scen 9'!Y119),\"\")","v":3516.5739186636565},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA119,'Scen 2'!AA119,'Scen 3'!AA119,'Scen 4'!AA119,'Scen 5'!AA119,'Scen 6'!AA119,'Scen 7'!AA119,'Scen 8'!AA119,'Scen 9'!AA119)-\nCHOOSE($L$2,'Scen 1'!AA119,'Scen 2'!AA119,'Scen 3'!AA119,'Scen 4'!AA119,'Scen 5'!AA119,'Scen 6'!AA119,'Scen 7'!AA119,'Scen 8'!AA119,'Scen 9'!AA119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB119,'Scen 2'!AB119,'Scen 3'!AB119,'Scen 4'!AB119,'Scen 5'!AB119,'Scen 6'!AB119,'Scen 7'!AB119,'Scen 8'!AB119,'Scen 9'!AB119)-\nCHOOSE($L$2,'Scen 1'!AB119,'Scen 2'!AB119,'Scen 3'!AB119,'Scen 4'!AB119,'Scen 5'!AB119,'Scen 6'!AB119,'Scen 7'!AB119,'Scen 8'!AB119,'Scen 9'!AB119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC119,'Scen 2'!AC119,'Scen 3'!AC119,'Scen 4'!AC119,'Scen 5'!AC119,'Scen 6'!AC119,'Scen 7'!AC119,'Scen 8'!AC119,'Scen 9'!AC119)-\nCHOOSE($L$2,'Scen 1'!AC119,'Scen 2'!AC119,'Scen 3'!AC119,'Scen 4'!AC119,'Scen 5'!AC119,'Scen 6'!AC119,'Scen 7'!AC119,'Scen 8'!AC119,'Scen 9'!AC119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD119,'Scen 2'!AD119,'Scen 3'!AD119,'Scen 4'!AD119,'Scen 5'!AD119,'Scen 6'!AD119,'Scen 7'!AD119,'Scen 8'!AD119,'Scen 9'!AD119)-\nCHOOSE($L$2,'Scen 1'!AD119,'Scen 2'!AD119,'Scen 3'!AD119,'Scen 4'!AD119,'Scen 5'!AD119,'Scen 6'!AD119,'Scen 7'!AD119,'Scen 8'!AD119,'Scen 9'!AD119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE119,'Scen 2'!AE119,'Scen 3'!AE119,'Scen 4'!AE119,'Scen 5'!AE119,'Scen 6'!AE119,'Scen 7'!AE119,'Scen 8'!AE119,'Scen 9'!AE119)-\nCHOOSE($L$2,'Scen 1'!AE119,'Scen 2'!AE119,'Scen 3'!AE119,'Scen 4'!AE119,'Scen 5'!AE119,'Scen 6'!AE119,'Scen 7'!AE119,'Scen 8'!AE119,'Scen 9'!AE119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF119,'Scen 2'!AF119,'Scen 3'!AF119,'Scen 4'!AF119,'Scen 5'!AF119,'Scen 6'!AF119,'Scen 7'!AF119,'Scen 8'!AF119,'Scen 9'!AF119)-\nCHOOSE($L$2,'Scen 1'!AF119,'Scen 2'!AF119,'Scen 3'!AF119,'Scen 4'!AF119,'Scen 5'!AF119,'Scen 6'!AF119,'Scen 7'!AF119,'Scen 8'!AF119,'Scen 9'!AF119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG119,'Scen 2'!AG119,'Scen 3'!AG119,'Scen 4'!AG119,'Scen 5'!AG119,'Scen 6'!AG119,'Scen 7'!AG119,'Scen 8'!AG119,'Scen 9'!AG119)-\nCHOOSE($L$2,'Scen 1'!AG119,'Scen 2'!AG119,'Scen 3'!AG119,'Scen 4'!AG119,'Scen 5'!AG119,'Scen 6'!AG119,'Scen 7'!AG119,'Scen 8'!AG119,'Scen 9'!AG119),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH119,'Scen 2'!AH119,'Scen 3'!AH119,'Scen 4'!AH119,'Scen 5'!AH119,'Scen 6'!AH119,'Scen 7'!AH119,'Scen 8'!AH119,'Scen 9'!AH119)-\nCHOOSE($L$2,'Scen 1'!AH119,'Scen 2'!AH119,'Scen 3'!AH119,'Scen 4'!AH119,'Scen 5'!AH119,'Scen 6'!AH119,'Scen 7'!AH119,'Scen 8'!AH119,'Scen 9'!AH119),\"\")","v":114.50526521916208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI119,'Scen 2'!AI119,'Scen 3'!AI119,'Scen 4'!AI119,'Scen 5'!AI119,'Scen 6'!AI119,'Scen 7'!AI119,'Scen 8'!AI119,'Scen 9'!AI119)-\nCHOOSE($L$2,'Scen 1'!AI119,'Scen 2'!AI119,'Scen 3'!AI119,'Scen 4'!AI119,'Scen 5'!AI119,'Scen 6'!AI119,'Scen 7'!AI119,'Scen 8'!AI119,'Scen 9'!AI119),\"\")","v":122.49607457176717},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ119,'Scen 2'!AJ119,'Scen 3'!AJ119,'Scen 4'!AJ119,'Scen 5'!AJ119,'Scen 6'!AJ119,'Scen 7'!AJ119,'Scen 8'!AJ119,'Scen 9'!AJ119)-\nCHOOSE($L$2,'Scen 1'!AJ119,'Scen 2'!AJ119,'Scen 3'!AJ119,'Scen 4'!AJ119,'Scen 5'!AJ119,'Scen 6'!AJ119,'Scen 7'!AJ119,'Scen 8'!AJ119,'Scen 9'!AJ119),\"\")","v":100.74027673518458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK119,'Scen 2'!AK119,'Scen 3'!AK119,'Scen 4'!AK119,'Scen 5'!AK119,'Scen 6'!AK119,'Scen 7'!AK119,'Scen 8'!AK119,'Scen 9'!AK119)-\nCHOOSE($L$2,'Scen 1'!AK119,'Scen 2'!AK119,'Scen 3'!AK119,'Scen 4'!AK119,'Scen 5'!AK119,'Scen 6'!AK119,'Scen 7'!AK119,'Scen 8'!AK119,'Scen 9'!AK119),\"\")","v":42.485478168483496},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL119,'Scen 2'!AL119,'Scen 3'!AL119,'Scen 4'!AL119,'Scen 5'!AL119,'Scen 6'!AL119,'Scen 7'!AL119,'Scen 8'!AL119,'Scen 9'!AL119)-\nCHOOSE($L$2,'Scen 1'!AL119,'Scen 2'!AL119,'Scen 3'!AL119,'Scen 4'!AL119,'Scen 5'!AL119,'Scen 6'!AL119,'Scen 7'!AL119,'Scen 8'!AL119,'Scen 9'!AL119),\"\")","v":22.301220826739154},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM119,'Scen 2'!AM119,'Scen 3'!AM119,'Scen 4'!AM119,'Scen 5'!AM119,'Scen 6'!AM119,'Scen 7'!AM119,'Scen 8'!AM119,'Scen 9'!AM119)-\nCHOOSE($L$2,'Scen 1'!AM119,'Scen 2'!AM119,'Scen 3'!AM119,'Scen 4'!AM119,'Scen 5'!AM119,'Scen 6'!AM119,'Scen 7'!AM119,'Scen 8'!AM119,'Scen 9'!AM119),\"\")","v":83.342404289234082},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN119,'Scen 2'!AN119,'Scen 3'!AN119,'Scen 4'!AN119,'Scen 5'!AN119,'Scen 6'!AN119,'Scen 7'!AN119,'Scen 8'!AN119,'Scen 9'!AN119)-\nCHOOSE($L$2,'Scen 1'!AN119,'Scen 2'!AN119,'Scen 3'!AN119,'Scen 4'!AN119,'Scen 5'!AN119,'Scen 6'!AN119,'Scen 7'!AN119,'Scen 8'!AN119,'Scen 9'!AN119),\"\")","v":88.193250158853971},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO119,'Scen 2'!AO119,'Scen 3'!AO119,'Scen 4'!AO119,'Scen 5'!AO119,'Scen 6'!AO119,'Scen 7'!AO119,'Scen 8'!AO119,'Scen 9'!AO119)-\nCHOOSE($L$2,'Scen 1'!AO119,'Scen 2'!AO119,'Scen 3'!AO119,'Scen 4'!AO119,'Scen 5'!AO119,'Scen 6'!AO119,'Scen 7'!AO119,'Scen 8'!AO119,'Scen 9'!AO119),\"\")","v":86.353730475365637},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP119,'Scen 2'!AP119,'Scen 3'!AP119,'Scen 4'!AP119,'Scen 5'!AP119,'Scen 6'!AP119,'Scen 7'!AP119,'Scen 8'!AP119,'Scen 9'!AP119)-\nCHOOSE($L$2,'Scen 1'!AP119,'Scen 2'!AP119,'Scen 3'!AP119,'Scen 4'!AP119,'Scen 5'!AP119,'Scen 6'!AP119,'Scen 7'!AP119,'Scen 8'!AP119,'Scen 9'!AP119),\"\")","v":91.546709257368775},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ119,'Scen 2'!AQ119,'Scen 3'!AQ119,'Scen 4'!AQ119,'Scen 5'!AQ119,'Scen 6'!AQ119,'Scen 7'!AQ119,'Scen 8'!AQ119,'Scen 9'!AQ119)-\nCHOOSE($L$2,'Scen 1'!AQ119,'Scen 2'!AQ119,'Scen 3'!AQ119,'Scen 4'!AQ119,'Scen 5'!AQ119,'Scen 6'!AQ119,'Scen 7'!AQ119,'Scen 8'!AQ119,'Scen 9'!AQ119),\"\")","v":96.686496117513116},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR119,'Scen 2'!AR119,'Scen 3'!AR119,'Scen 4'!AR119,'Scen 5'!AR119,'Scen 6'!AR119,'Scen 7'!AR119,'Scen 8'!AR119,'Scen 9'!AR119)-\nCHOOSE($L$2,'Scen 1'!AR119,'Scen 2'!AR119,'Scen 3'!AR119,'Scen 4'!AR119,'Scen 5'!AR119,'Scen 6'!AR119,'Scen 7'!AR119,'Scen 8'!AR119,'Scen 9'!AR119),\"\")","v":100.23562663227221},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS119,'Scen 2'!AS119,'Scen 3'!AS119,'Scen 4'!AS119,'Scen 5'!AS119,'Scen 6'!AS119,'Scen 7'!AS119,'Scen 8'!AS119,'Scen 9'!AS119)-\nCHOOSE($L$2,'Scen 1'!AS119,'Scen 2'!AS119,'Scen 3'!AS119,'Scen 4'!AS119,'Scen 5'!AS119,'Scen 6'!AS119,'Scen 7'!AS119,'Scen 8'!AS119,'Scen 9'!AS119),\"\")","v":102.20365093238365},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT119,'Scen 2'!AT119,'Scen 3'!AT119,'Scen 4'!AT119,'Scen 5'!AT119,'Scen 6'!AT119,'Scen 7'!AT119,'Scen 8'!AT119,'Scen 9'!AT119)-\nCHOOSE($L$2,'Scen 1'!AT119,'Scen 2'!AT119,'Scen 3'!AT119,'Scen 4'!AT119,'Scen 5'!AT119,'Scen 6'!AT119,'Scen 7'!AT119,'Scen 8'!AT119,'Scen 9'!AT119),\"\")","v":107.48829343879288},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU119,'Scen 2'!AU119,'Scen 3'!AU119,'Scen 4'!AU119,'Scen 5'!AU119,'Scen 6'!AU119,'Scen 7'!AU119,'Scen 8'!AU119,'Scen 9'!AU119)-\nCHOOSE($L$2,'Scen 1'!AU119,'Scen 2'!AU119,'Scen 3'!AU119,'Scen 4'!AU119,'Scen 5'!AU119,'Scen 6'!AU119,'Scen 7'!AU119,'Scen 8'!AU119,'Scen 9'!AU119),\"\")","v":111.97068862497531},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV119,'Scen 2'!AV119,'Scen 3'!AV119,'Scen 4'!AV119,'Scen 5'!AV119,'Scen 6'!AV119,'Scen 7'!AV119,'Scen 8'!AV119,'Scen 9'!AV119)-\nCHOOSE($L$2,'Scen 1'!AV119,'Scen 2'!AV119,'Scen 3'!AV119,'Scen 4'!AV119,'Scen 5'!AV119,'Scen 6'!AV119,'Scen 7'!AV119,'Scen 8'!AV119,'Scen 9'!AV119),\"\")","v":116.63796961577327},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW119,'Scen 2'!AW119,'Scen 3'!AW119,'Scen 4'!AW119,'Scen 5'!AW119,'Scen 6'!AW119,'Scen 7'!AW119,'Scen 8'!AW119,'Scen 9'!AW119)-\nCHOOSE($L$2,'Scen 1'!AW119,'Scen 2'!AW119,'Scen 3'!AW119,'Scen 4'!AW119,'Scen 5'!AW119,'Scen 6'!AW119,'Scen 7'!AW119,'Scen 8'!AW119,'Scen 9'!AW119),\"\")","v":120.44759462834804},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX119,'Scen 2'!AX119,'Scen 3'!AX119,'Scen 4'!AX119,'Scen 5'!AX119,'Scen 6'!AX119,'Scen 7'!AX119,'Scen 8'!AX119,'Scen 9'!AX119)-\nCHOOSE($L$2,'Scen 1'!AX119,'Scen 2'!AX119,'Scen 3'!AX119,'Scen 4'!AX119,'Scen 5'!AX119,'Scen 6'!AX119,'Scen 7'!AX119,'Scen 8'!AX119,'Scen 9'!AX119),\"\")","v":124.2326915647227},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY119,'Scen 2'!AY119,'Scen 3'!AY119,'Scen 4'!AY119,'Scen 5'!AY119,'Scen 6'!AY119,'Scen 7'!AY119,'Scen 8'!AY119,'Scen 9'!AY119)-\nCHOOSE($L$2,'Scen 1'!AY119,'Scen 2'!AY119,'Scen 3'!AY119,'Scen 4'!AY119,'Scen 5'!AY119,'Scen 6'!AY119,'Scen 7'!AY119,'Scen 8'!AY119,'Scen 9'!AY119),\"\")","v":128.72471260234011},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ119,'Scen 2'!AZ119,'Scen 3'!AZ119,'Scen 4'!AZ119,'Scen 5'!AZ119,'Scen 6'!AZ119,'Scen 7'!AZ119,'Scen 8'!AZ119,'Scen 9'!AZ119)-\nCHOOSE($L$2,'Scen 1'!AZ119,'Scen 2'!AZ119,'Scen 3'!AZ119,'Scen 4'!AZ119,'Scen 5'!AZ119,'Scen 6'!AZ119,'Scen 7'!AZ119,'Scen 8'!AZ119,'Scen 9'!AZ119),\"\")","v":133.40387350847959},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA119,'Scen 2'!BA119,'Scen 3'!BA119,'Scen 4'!BA119,'Scen 5'!BA119,'Scen 6'!BA119,'Scen 7'!BA119,'Scen 8'!BA119,'Scen 9'!BA119)-\nCHOOSE($L$2,'Scen 1'!BA119,'Scen 2'!BA119,'Scen 3'!BA119,'Scen 4'!BA119,'Scen 5'!BA119,'Scen 6'!BA119,'Scen 7'!BA119,'Scen 8'!BA119,'Scen 9'!BA119),\"\")","v":138.01835275880194},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB119,'Scen 2'!BB119,'Scen 3'!BB119,'Scen 4'!BB119,'Scen 5'!BB119,'Scen 6'!BB119,'Scen 7'!BB119,'Scen 8'!BB119,'Scen 9'!BB119)-\nCHOOSE($L$2,'Scen 1'!BB119,'Scen 2'!BB119,'Scen 3'!BB119,'Scen 4'!BB119,'Scen 5'!BB119,'Scen 6'!BB119,'Scen 7'!BB119,'Scen 8'!BB119,'Scen 9'!BB119),\"\")","v":142.84068258195248},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC119,'Scen 2'!BC119,'Scen 3'!BC119,'Scen 4'!BC119,'Scen 5'!BC119,'Scen 6'!BC119,'Scen 7'!BC119,'Scen 8'!BC119,'Scen 9'!BC119)-\nCHOOSE($L$2,'Scen 1'!BC119,'Scen 2'!BC119,'Scen 3'!BC119,'Scen 4'!BC119,'Scen 5'!BC119,'Scen 6'!BC119,'Scen 7'!BC119,'Scen 8'!BC119,'Scen 9'!BC119),\"\")","v":147.84890585947051},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD119,'Scen 2'!BD119,'Scen 3'!BD119,'Scen 4'!BD119,'Scen 5'!BD119,'Scen 6'!BD119,'Scen 7'!BD119,'Scen 8'!BD119,'Scen 9'!BD119)-\nCHOOSE($L$2,'Scen 1'!BD119,'Scen 2'!BD119,'Scen 3'!BD119,'Scen 4'!BD119,'Scen 5'!BD119,'Scen 6'!BD119,'Scen 7'!BD119,'Scen 8'!BD119,'Scen 9'!BD119),\"\")","v":153.08687022316599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE119,'Scen 2'!BE119,'Scen 3'!BE119,'Scen 4'!BE119,'Scen 5'!BE119,'Scen 6'!BE119,'Scen 7'!BE119,'Scen 8'!BE119,'Scen 9'!BE119)-\nCHOOSE($L$2,'Scen 1'!BE119,'Scen 2'!BE119,'Scen 3'!BE119,'Scen 4'!BE119,'Scen 5'!BE119,'Scen 6'!BE119,'Scen 7'!BE119,'Scen 8'!BE119,'Scen 9'!BE119),\"\")","v":158.53261027138706},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF119,'Scen 2'!BF119,'Scen 3'!BF119,'Scen 4'!BF119,'Scen 5'!BF119,'Scen 6'!BF119,'Scen 7'!BF119,'Scen 8'!BF119,'Scen 9'!BF119)-\nCHOOSE($L$2,'Scen 1'!BF119,'Scen 2'!BF119,'Scen 3'!BF119,'Scen 4'!BF119,'Scen 5'!BF119,'Scen 6'!BF119,'Scen 7'!BF119,'Scen 8'!BF119,'Scen 9'!BF119),\"\")","v":163.98885678205306},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG119,'Scen 2'!BG119,'Scen 3'!BG119,'Scen 4'!BG119,'Scen 5'!BG119,'Scen 6'!BG119,'Scen 7'!BG119,'Scen 8'!BG119,'Scen 9'!BG119)-\nCHOOSE($L$2,'Scen 1'!BG119,'Scen 2'!BG119,'Scen 3'!BG119,'Scen 4'!BG119,'Scen 5'!BG119,'Scen 6'!BG119,'Scen 7'!BG119,'Scen 8'!BG119,'Scen 9'!BG119),\"\")","v":169.94188097563756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH119,'Scen 2'!BH119,'Scen 3'!BH119,'Scen 4'!BH119,'Scen 5'!BH119,'Scen 6'!BH119,'Scen 7'!BH119,'Scen 8'!BH119,'Scen 9'!BH119)-\nCHOOSE($L$2,'Scen 1'!BH119,'Scen 2'!BH119,'Scen 3'!BH119,'Scen 4'!BH119,'Scen 5'!BH119,'Scen 6'!BH119,'Scen 7'!BH119,'Scen 8'!BH119,'Scen 9'!BH119),\"\")","v":176.15058854211384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI119,'Scen 2'!BI119,'Scen 3'!BI119,'Scen 4'!BI119,'Scen 5'!BI119,'Scen 6'!BI119,'Scen 7'!BI119,'Scen 8'!BI119,'Scen 9'!BI119)-\nCHOOSE($L$2,'Scen 1'!BI119,'Scen 2'!BI119,'Scen 3'!BI119,'Scen 4'!BI119,'Scen 5'!BI119,'Scen 6'!BI119,'Scen 7'!BI119,'Scen 8'!BI119,'Scen 9'!BI119),\"\")","v":182.67411322805401},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ119,'Scen 2'!BJ119,'Scen 3'!BJ119,'Scen 4'!BJ119,'Scen 5'!BJ119,'Scen 6'!BJ119,'Scen 7'!BJ119,'Scen 8'!BJ119,'Scen 9'!BJ119)-\nCHOOSE($L$2,'Scen 1'!BJ119,'Scen 2'!BJ119,'Scen 3'!BJ119,'Scen 4'!BJ119,'Scen 5'!BJ119,'Scen 6'!BJ119,'Scen 7'!BJ119,'Scen 8'!BJ119,'Scen 9'!BJ119),\"\")","v":189.49505007324342}]
[null,null,null,null,"Total people costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y120,'Scen 2'!Y120,'Scen 3'!Y120,'Scen 4'!Y120,'Scen 5'!Y120,'Scen 6'!Y120,'Scen 7'!Y120,'Scen 8'!Y120,'Scen 9'!Y120)-\nCHOOSE($L$2,'Scen 1'!Y120,'Scen 2'!Y120,'Scen 3'!Y120,'Scen 4'!Y120,'Scen 5'!Y120,'Scen 6'!Y120,'Scen 7'!Y120,'Scen 8'!Y120,'Scen 9'!Y120),\"\")","v":-1194.6785473232449},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA120,'Scen 2'!AA120,'Scen 3'!AA120,'Scen 4'!AA120,'Scen 5'!AA120,'Scen 6'!AA120,'Scen 7'!AA120,'Scen 8'!AA120,'Scen 9'!AA120)-\nCHOOSE($L$2,'Scen 1'!AA120,'Scen 2'!AA120,'Scen 3'!AA120,'Scen 4'!AA120,'Scen 5'!AA120,'Scen 6'!AA120,'Scen 7'!AA120,'Scen 8'!AA120,'Scen 9'!AA120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB120,'Scen 2'!AB120,'Scen 3'!AB120,'Scen 4'!AB120,'Scen 5'!AB120,'Scen 6'!AB120,'Scen 7'!AB120,'Scen 8'!AB120,'Scen 9'!AB120)-\nCHOOSE($L$2,'Scen 1'!AB120,'Scen 2'!AB120,'Scen 3'!AB120,'Scen 4'!AB120,'Scen 5'!AB120,'Scen 6'!AB120,'Scen 7'!AB120,'Scen 8'!AB120,'Scen 9'!AB120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC120,'Scen 2'!AC120,'Scen 3'!AC120,'Scen 4'!AC120,'Scen 5'!AC120,'Scen 6'!AC120,'Scen 7'!AC120,'Scen 8'!AC120,'Scen 9'!AC120)-\nCHOOSE($L$2,'Scen 1'!AC120,'Scen 2'!AC120,'Scen 3'!AC120,'Scen 4'!AC120,'Scen 5'!AC120,'Scen 6'!AC120,'Scen 7'!AC120,'Scen 8'!AC120,'Scen 9'!AC120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD120,'Scen 2'!AD120,'Scen 3'!AD120,'Scen 4'!AD120,'Scen 5'!AD120,'Scen 6'!AD120,'Scen 7'!AD120,'Scen 8'!AD120,'Scen 9'!AD120)-\nCHOOSE($L$2,'Scen 1'!AD120,'Scen 2'!AD120,'Scen 3'!AD120,'Scen 4'!AD120,'Scen 5'!AD120,'Scen 6'!AD120,'Scen 7'!AD120,'Scen 8'!AD120,'Scen 9'!AD120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE120,'Scen 2'!AE120,'Scen 3'!AE120,'Scen 4'!AE120,'Scen 5'!AE120,'Scen 6'!AE120,'Scen 7'!AE120,'Scen 8'!AE120,'Scen 9'!AE120)-\nCHOOSE($L$2,'Scen 1'!AE120,'Scen 2'!AE120,'Scen 3'!AE120,'Scen 4'!AE120,'Scen 5'!AE120,'Scen 6'!AE120,'Scen 7'!AE120,'Scen 8'!AE120,'Scen 9'!AE120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF120,'Scen 2'!AF120,'Scen 3'!AF120,'Scen 4'!AF120,'Scen 5'!AF120,'Scen 6'!AF120,'Scen 7'!AF120,'Scen 8'!AF120,'Scen 9'!AF120)-\nCHOOSE($L$2,'Scen 1'!AF120,'Scen 2'!AF120,'Scen 3'!AF120,'Scen 4'!AF120,'Scen 5'!AF120,'Scen 6'!AF120,'Scen 7'!AF120,'Scen 8'!AF120,'Scen 9'!AF120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG120,'Scen 2'!AG120,'Scen 3'!AG120,'Scen 4'!AG120,'Scen 5'!AG120,'Scen 6'!AG120,'Scen 7'!AG120,'Scen 8'!AG120,'Scen 9'!AG120)-\nCHOOSE($L$2,'Scen 1'!AG120,'Scen 2'!AG120,'Scen 3'!AG120,'Scen 4'!AG120,'Scen 5'!AG120,'Scen 6'!AG120,'Scen 7'!AG120,'Scen 8'!AG120,'Scen 9'!AG120),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH120,'Scen 2'!AH120,'Scen 3'!AH120,'Scen 4'!AH120,'Scen 5'!AH120,'Scen 6'!AH120,'Scen 7'!AH120,'Scen 8'!AH120,'Scen 9'!AH120)-\nCHOOSE($L$2,'Scen 1'!AH120,'Scen 2'!AH120,'Scen 3'!AH120,'Scen 4'!AH120,'Scen 5'!AH120,'Scen 6'!AH120,'Scen 7'!AH120,'Scen 8'!AH120,'Scen 9'!AH120),\"\")","v":-85.559182391511058},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI120,'Scen 2'!AI120,'Scen 3'!AI120,'Scen 4'!AI120,'Scen 5'!AI120,'Scen 6'!AI120,'Scen 7'!AI120,'Scen 8'!AI120,'Scen 9'!AI120)-\nCHOOSE($L$2,'Scen 1'!AI120,'Scen 2'!AI120,'Scen 3'!AI120,'Scen 4'!AI120,'Scen 5'!AI120,'Scen 6'!AI120,'Scen 7'!AI120,'Scen 8'!AI120,'Scen 9'!AI120),\"\")","v":-77.920104728859314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ120,'Scen 2'!AJ120,'Scen 3'!AJ120,'Scen 4'!AJ120,'Scen 5'!AJ120,'Scen 6'!AJ120,'Scen 7'!AJ120,'Scen 8'!AJ120,'Scen 9'!AJ120)-\nCHOOSE($L$2,'Scen 1'!AJ120,'Scen 2'!AJ120,'Scen 3'!AJ120,'Scen 4'!AJ120,'Scen 5'!AJ120,'Scen 6'!AJ120,'Scen 7'!AJ120,'Scen 8'!AJ120,'Scen 9'!AJ120),\"\")","v":-91.304304114615661},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK120,'Scen 2'!AK120,'Scen 3'!AK120,'Scen 4'!AK120,'Scen 5'!AK120,'Scen 6'!AK120,'Scen 7'!AK120,'Scen 8'!AK120,'Scen 9'!AK120)-\nCHOOSE($L$2,'Scen 1'!AK120,'Scen 2'!AK120,'Scen 3'!AK120,'Scen 4'!AK120,'Scen 5'!AK120,'Scen 6'!AK120,'Scen 7'!AK120,'Scen 8'!AK120,'Scen 9'!AK120),\"\")","v":-44.617957322507664},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL120,'Scen 2'!AL120,'Scen 3'!AL120,'Scen 4'!AL120,'Scen 5'!AL120,'Scen 6'!AL120,'Scen 7'!AL120,'Scen 8'!AL120,'Scen 9'!AL120)-\nCHOOSE($L$2,'Scen 1'!AL120,'Scen 2'!AL120,'Scen 3'!AL120,'Scen 4'!AL120,'Scen 5'!AL120,'Scen 6'!AL120,'Scen 7'!AL120,'Scen 8'!AL120,'Scen 9'!AL120),\"\")","v":-30.391610929031231},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM120,'Scen 2'!AM120,'Scen 3'!AM120,'Scen 4'!AM120,'Scen 5'!AM120,'Scen 6'!AM120,'Scen 7'!AM120,'Scen 8'!AM120,'Scen 9'!AM120)-\nCHOOSE($L$2,'Scen 1'!AM120,'Scen 2'!AM120,'Scen 3'!AM120,'Scen 4'!AM120,'Scen 5'!AM120,'Scen 6'!AM120,'Scen 7'!AM120,'Scen 8'!AM120,'Scen 9'!AM120),\"\")","v":-25.122685608678694},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN120,'Scen 2'!AN120,'Scen 3'!AN120,'Scen 4'!AN120,'Scen 5'!AN120,'Scen 6'!AN120,'Scen 7'!AN120,'Scen 8'!AN120,'Scen 9'!AN120)-\nCHOOSE($L$2,'Scen 1'!AN120,'Scen 2'!AN120,'Scen 3'!AN120,'Scen 4'!AN120,'Scen 5'!AN120,'Scen 6'!AN120,'Scen 7'!AN120,'Scen 8'!AN120,'Scen 9'!AN120),\"\")","v":-25.876366176938973},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO120,'Scen 2'!AO120,'Scen 3'!AO120,'Scen 4'!AO120,'Scen 5'!AO120,'Scen 6'!AO120,'Scen 7'!AO120,'Scen 8'!AO120,'Scen 9'!AO120)-\nCHOOSE($L$2,'Scen 1'!AO120,'Scen 2'!AO120,'Scen 3'!AO120,'Scen 4'!AO120,'Scen 5'!AO120,'Scen 6'!AO120,'Scen 7'!AO120,'Scen 8'!AO120,'Scen 9'!AO120),\"\")","v":-26.652657162247351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP120,'Scen 2'!AP120,'Scen 3'!AP120,'Scen 4'!AP120,'Scen 5'!AP120,'Scen 6'!AP120,'Scen 7'!AP120,'Scen 8'!AP120,'Scen 9'!AP120)-\nCHOOSE($L$2,'Scen 1'!AP120,'Scen 2'!AP120,'Scen 3'!AP120,'Scen 4'!AP120,'Scen 5'!AP120,'Scen 6'!AP120,'Scen 7'!AP120,'Scen 8'!AP120,'Scen 9'!AP120),\"\")","v":-27.452236877114956},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ120,'Scen 2'!AQ120,'Scen 3'!AQ120,'Scen 4'!AQ120,'Scen 5'!AQ120,'Scen 6'!AQ120,'Scen 7'!AQ120,'Scen 8'!AQ120,'Scen 9'!AQ120)-\nCHOOSE($L$2,'Scen 1'!AQ120,'Scen 2'!AQ120,'Scen 3'!AQ120,'Scen 4'!AQ120,'Scen 5'!AQ120,'Scen 6'!AQ120,'Scen 7'!AQ120,'Scen 8'!AQ120,'Scen 9'!AQ120),\"\")","v":-28.275803983428432},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR120,'Scen 2'!AR120,'Scen 3'!AR120,'Scen 4'!AR120,'Scen 5'!AR120,'Scen 6'!AR120,'Scen 7'!AR120,'Scen 8'!AR120,'Scen 9'!AR120)-\nCHOOSE($L$2,'Scen 1'!AR120,'Scen 2'!AR120,'Scen 3'!AR120,'Scen 4'!AR120,'Scen 5'!AR120,'Scen 6'!AR120,'Scen 7'!AR120,'Scen 8'!AR120,'Scen 9'!AR120),\"\")","v":-29.124078102931207},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS120,'Scen 2'!AS120,'Scen 3'!AS120,'Scen 4'!AS120,'Scen 5'!AS120,'Scen 6'!AS120,'Scen 7'!AS120,'Scen 8'!AS120,'Scen 9'!AS120)-\nCHOOSE($L$2,'Scen 1'!AS120,'Scen 2'!AS120,'Scen 3'!AS120,'Scen 4'!AS120,'Scen 5'!AS120,'Scen 6'!AS120,'Scen 7'!AS120,'Scen 8'!AS120,'Scen 9'!AS120),\"\")","v":-29.997800446019255},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT120,'Scen 2'!AT120,'Scen 3'!AT120,'Scen 4'!AT120,'Scen 5'!AT120,'Scen 6'!AT120,'Scen 7'!AT120,'Scen 8'!AT120,'Scen 9'!AT120)-\nCHOOSE($L$2,'Scen 1'!AT120,'Scen 2'!AT120,'Scen 3'!AT120,'Scen 4'!AT120,'Scen 5'!AT120,'Scen 6'!AT120,'Scen 7'!AT120,'Scen 8'!AT120,'Scen 9'!AT120),\"\")","v":-30.897734459399771},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU120,'Scen 2'!AU120,'Scen 3'!AU120,'Scen 4'!AU120,'Scen 5'!AU120,'Scen 6'!AU120,'Scen 7'!AU120,'Scen 8'!AU120,'Scen 9'!AU120)-\nCHOOSE($L$2,'Scen 1'!AU120,'Scen 2'!AU120,'Scen 3'!AU120,'Scen 4'!AU120,'Scen 5'!AU120,'Scen 6'!AU120,'Scen 7'!AU120,'Scen 8'!AU120,'Scen 9'!AU120),\"\")","v":-31.824666493181667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV120,'Scen 2'!AV120,'Scen 3'!AV120,'Scen 4'!AV120,'Scen 5'!AV120,'Scen 6'!AV120,'Scen 7'!AV120,'Scen 8'!AV120,'Scen 9'!AV120)-\nCHOOSE($L$2,'Scen 1'!AV120,'Scen 2'!AV120,'Scen 3'!AV120,'Scen 4'!AV120,'Scen 5'!AV120,'Scen 6'!AV120,'Scen 7'!AV120,'Scen 8'!AV120,'Scen 9'!AV120),\"\")","v":-32.779406487977212},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW120,'Scen 2'!AW120,'Scen 3'!AW120,'Scen 4'!AW120,'Scen 5'!AW120,'Scen 6'!AW120,'Scen 7'!AW120,'Scen 8'!AW120,'Scen 9'!AW120)-\nCHOOSE($L$2,'Scen 1'!AW120,'Scen 2'!AW120,'Scen 3'!AW120,'Scen 4'!AW120,'Scen 5'!AW120,'Scen 6'!AW120,'Scen 7'!AW120,'Scen 8'!AW120,'Scen 9'!AW120),\"\")","v":-33.762788682616247},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX120,'Scen 2'!AX120,'Scen 3'!AX120,'Scen 4'!AX120,'Scen 5'!AX120,'Scen 6'!AX120,'Scen 7'!AX120,'Scen 8'!AX120,'Scen 9'!AX120)-\nCHOOSE($L$2,'Scen 1'!AX120,'Scen 2'!AX120,'Scen 3'!AX120,'Scen 4'!AX120,'Scen 5'!AX120,'Scen 6'!AX120,'Scen 7'!AX120,'Scen 8'!AX120,'Scen 9'!AX120),\"\")","v":-34.775672343095039},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY120,'Scen 2'!AY120,'Scen 3'!AY120,'Scen 4'!AY120,'Scen 5'!AY120,'Scen 6'!AY120,'Scen 7'!AY120,'Scen 8'!AY120,'Scen 9'!AY120)-\nCHOOSE($L$2,'Scen 1'!AY120,'Scen 2'!AY120,'Scen 3'!AY120,'Scen 4'!AY120,'Scen 5'!AY120,'Scen 6'!AY120,'Scen 7'!AY120,'Scen 8'!AY120,'Scen 9'!AY120),\"\")","v":-35.81894251338781},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ120,'Scen 2'!AZ120,'Scen 3'!AZ120,'Scen 4'!AZ120,'Scen 5'!AZ120,'Scen 6'!AZ120,'Scen 7'!AZ120,'Scen 8'!AZ120,'Scen 9'!AZ120)-\nCHOOSE($L$2,'Scen 1'!AZ120,'Scen 2'!AZ120,'Scen 3'!AZ120,'Scen 4'!AZ120,'Scen 5'!AZ120,'Scen 6'!AZ120,'Scen 7'!AZ120,'Scen 8'!AZ120,'Scen 9'!AZ120),\"\")","v":-36.893510788789627},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA120,'Scen 2'!BA120,'Scen 3'!BA120,'Scen 4'!BA120,'Scen 5'!BA120,'Scen 6'!BA120,'Scen 7'!BA120,'Scen 8'!BA120,'Scen 9'!BA120)-\nCHOOSE($L$2,'Scen 1'!BA120,'Scen 2'!BA120,'Scen 3'!BA120,'Scen 4'!BA120,'Scen 5'!BA120,'Scen 6'!BA120,'Scen 7'!BA120,'Scen 8'!BA120,'Scen 9'!BA120),\"\")","v":-38.00031611245322},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB120,'Scen 2'!BB120,'Scen 3'!BB120,'Scen 4'!BB120,'Scen 5'!BB120,'Scen 6'!BB120,'Scen 7'!BB120,'Scen 8'!BB120,'Scen 9'!BB120)-\nCHOOSE($L$2,'Scen 1'!BB120,'Scen 2'!BB120,'Scen 3'!BB120,'Scen 4'!BB120,'Scen 5'!BB120,'Scen 6'!BB120,'Scen 7'!BB120,'Scen 8'!BB120,'Scen 9'!BB120),\"\")","v":-39.140325595826653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC120,'Scen 2'!BC120,'Scen 3'!BC120,'Scen 4'!BC120,'Scen 5'!BC120,'Scen 6'!BC120,'Scen 7'!BC120,'Scen 8'!BC120,'Scen 9'!BC120)-\nCHOOSE($L$2,'Scen 1'!BC120,'Scen 2'!BC120,'Scen 3'!BC120,'Scen 4'!BC120,'Scen 5'!BC120,'Scen 6'!BC120,'Scen 7'!BC120,'Scen 8'!BC120,'Scen 9'!BC120),\"\")","v":-40.314535363701452},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD120,'Scen 2'!BD120,'Scen 3'!BD120,'Scen 4'!BD120,'Scen 5'!BD120,'Scen 6'!BD120,'Scen 7'!BD120,'Scen 8'!BD120,'Scen 9'!BD120)-\nCHOOSE($L$2,'Scen 1'!BD120,'Scen 2'!BD120,'Scen 3'!BD120,'Scen 4'!BD120,'Scen 5'!BD120,'Scen 6'!BD120,'Scen 7'!BD120,'Scen 8'!BD120,'Scen 9'!BD120),\"\")","v":-41.523971424613137},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE120,'Scen 2'!BE120,'Scen 3'!BE120,'Scen 4'!BE120,'Scen 5'!BE120,'Scen 6'!BE120,'Scen 7'!BE120,'Scen 8'!BE120,'Scen 9'!BE120)-\nCHOOSE($L$2,'Scen 1'!BE120,'Scen 2'!BE120,'Scen 3'!BE120,'Scen 4'!BE120,'Scen 5'!BE120,'Scen 6'!BE120,'Scen 7'!BE120,'Scen 8'!BE120,'Scen 9'!BE120),\"\")","v":-42.769690567351063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF120,'Scen 2'!BF120,'Scen 3'!BF120,'Scen 4'!BF120,'Scen 5'!BF120,'Scen 6'!BF120,'Scen 7'!BF120,'Scen 8'!BF120,'Scen 9'!BF120)-\nCHOOSE($L$2,'Scen 1'!BF120,'Scen 2'!BF120,'Scen 3'!BF120,'Scen 4'!BF120,'Scen 5'!BF120,'Scen 6'!BF120,'Scen 7'!BF120,'Scen 8'!BF120,'Scen 9'!BF120),\"\")","v":-44.052781284371122},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG120,'Scen 2'!BG120,'Scen 3'!BG120,'Scen 4'!BG120,'Scen 5'!BG120,'Scen 6'!BG120,'Scen 7'!BG120,'Scen 8'!BG120,'Scen 9'!BG120)-\nCHOOSE($L$2,'Scen 1'!BG120,'Scen 2'!BG120,'Scen 3'!BG120,'Scen 4'!BG120,'Scen 5'!BG120,'Scen 6'!BG120,'Scen 7'!BG120,'Scen 8'!BG120,'Scen 9'!BG120),\"\")","v":-45.37436472290301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH120,'Scen 2'!BH120,'Scen 3'!BH120,'Scen 4'!BH120,'Scen 5'!BH120,'Scen 6'!BH120,'Scen 7'!BH120,'Scen 8'!BH120,'Scen 9'!BH120)-\nCHOOSE($L$2,'Scen 1'!BH120,'Scen 2'!BH120,'Scen 3'!BH120,'Scen 4'!BH120,'Scen 5'!BH120,'Scen 6'!BH120,'Scen 7'!BH120,'Scen 8'!BH120,'Scen 9'!BH120),\"\")","v":-46.735595664589709},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI120,'Scen 2'!BI120,'Scen 3'!BI120,'Scen 4'!BI120,'Scen 5'!BI120,'Scen 6'!BI120,'Scen 7'!BI120,'Scen 8'!BI120,'Scen 9'!BI120)-\nCHOOSE($L$2,'Scen 1'!BI120,'Scen 2'!BI120,'Scen 3'!BI120,'Scen 4'!BI120,'Scen 5'!BI120,'Scen 6'!BI120,'Scen 7'!BI120,'Scen 8'!BI120,'Scen 9'!BI120),\"\")","v":-48.137663534527292},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ120,'Scen 2'!BJ120,'Scen 3'!BJ120,'Scen 4'!BJ120,'Scen 5'!BJ120,'Scen 6'!BJ120,'Scen 7'!BJ120,'Scen 8'!BJ120,'Scen 9'!BJ120)-\nCHOOSE($L$2,'Scen 1'!BJ120,'Scen 2'!BJ120,'Scen 3'!BJ120,'Scen 4'!BJ120,'Scen 5'!BJ120,'Scen 6'!BJ120,'Scen 7'!BJ120,'Scen 8'!BJ120,'Scen 9'!BJ120),\"\")","v":-49.58179344056316}]
[null,null,null,null,"Total operations costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y121,'Scen 2'!Y121,'Scen 3'!Y121,'Scen 4'!Y121,'Scen 5'!Y121,'Scen 6'!Y121,'Scen 7'!Y121,'Scen 8'!Y121,'Scen 9'!Y121)-\nCHOOSE($L$2,'Scen 1'!Y121,'Scen 2'!Y121,'Scen 3'!Y121,'Scen 4'!Y121,'Scen 5'!Y121,'Scen 6'!Y121,'Scen 7'!Y121,'Scen 8'!Y121,'Scen 9'!Y121),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA121,'Scen 2'!AA121,'Scen 3'!AA121,'Scen 4'!AA121,'Scen 5'!AA121,'Scen 6'!AA121,'Scen 7'!AA121,'Scen 8'!AA121,'Scen 9'!AA121)-\nCHOOSE($L$2,'Scen 1'!AA121,'Scen 2'!AA121,'Scen 3'!AA121,'Scen 4'!AA121,'Scen 5'!AA121,'Scen 6'!AA121,'Scen 7'!AA121,'Scen 8'!AA121,'Scen 9'!AA121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB121,'Scen 2'!AB121,'Scen 3'!AB121,'Scen 4'!AB121,'Scen 5'!AB121,'Scen 6'!AB121,'Scen 7'!AB121,'Scen 8'!AB121,'Scen 9'!AB121)-\nCHOOSE($L$2,'Scen 1'!AB121,'Scen 2'!AB121,'Scen 3'!AB121,'Scen 4'!AB121,'Scen 5'!AB121,'Scen 6'!AB121,'Scen 7'!AB121,'Scen 8'!AB121,'Scen 9'!AB121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC121,'Scen 2'!AC121,'Scen 3'!AC121,'Scen 4'!AC121,'Scen 5'!AC121,'Scen 6'!AC121,'Scen 7'!AC121,'Scen 8'!AC121,'Scen 9'!AC121)-\nCHOOSE($L$2,'Scen 1'!AC121,'Scen 2'!AC121,'Scen 3'!AC121,'Scen 4'!AC121,'Scen 5'!AC121,'Scen 6'!AC121,'Scen 7'!AC121,'Scen 8'!AC121,'Scen 9'!AC121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD121,'Scen 2'!AD121,'Scen 3'!AD121,'Scen 4'!AD121,'Scen 5'!AD121,'Scen 6'!AD121,'Scen 7'!AD121,'Scen 8'!AD121,'Scen 9'!AD121)-\nCHOOSE($L$2,'Scen 1'!AD121,'Scen 2'!AD121,'Scen 3'!AD121,'Scen 4'!AD121,'Scen 5'!AD121,'Scen 6'!AD121,'Scen 7'!AD121,'Scen 8'!AD121,'Scen 9'!AD121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE121,'Scen 2'!AE121,'Scen 3'!AE121,'Scen 4'!AE121,'Scen 5'!AE121,'Scen 6'!AE121,'Scen 7'!AE121,'Scen 8'!AE121,'Scen 9'!AE121)-\nCHOOSE($L$2,'Scen 1'!AE121,'Scen 2'!AE121,'Scen 3'!AE121,'Scen 4'!AE121,'Scen 5'!AE121,'Scen 6'!AE121,'Scen 7'!AE121,'Scen 8'!AE121,'Scen 9'!AE121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF121,'Scen 2'!AF121,'Scen 3'!AF121,'Scen 4'!AF121,'Scen 5'!AF121,'Scen 6'!AF121,'Scen 7'!AF121,'Scen 8'!AF121,'Scen 9'!AF121)-\nCHOOSE($L$2,'Scen 1'!AF121,'Scen 2'!AF121,'Scen 3'!AF121,'Scen 4'!AF121,'Scen 5'!AF121,'Scen 6'!AF121,'Scen 7'!AF121,'Scen 8'!AF121,'Scen 9'!AF121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG121,'Scen 2'!AG121,'Scen 3'!AG121,'Scen 4'!AG121,'Scen 5'!AG121,'Scen 6'!AG121,'Scen 7'!AG121,'Scen 8'!AG121,'Scen 9'!AG121)-\nCHOOSE($L$2,'Scen 1'!AG121,'Scen 2'!AG121,'Scen 3'!AG121,'Scen 4'!AG121,'Scen 5'!AG121,'Scen 6'!AG121,'Scen 7'!AG121,'Scen 8'!AG121,'Scen 9'!AG121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH121,'Scen 2'!AH121,'Scen 3'!AH121,'Scen 4'!AH121,'Scen 5'!AH121,'Scen 6'!AH121,'Scen 7'!AH121,'Scen 8'!AH121,'Scen 9'!AH121)-\nCHOOSE($L$2,'Scen 1'!AH121,'Scen 2'!AH121,'Scen 3'!AH121,'Scen 4'!AH121,'Scen 5'!AH121,'Scen 6'!AH121,'Scen 7'!AH121,'Scen 8'!AH121,'Scen 9'!AH121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI121,'Scen 2'!AI121,'Scen 3'!AI121,'Scen 4'!AI121,'Scen 5'!AI121,'Scen 6'!AI121,'Scen 7'!AI121,'Scen 8'!AI121,'Scen 9'!AI121)-\nCHOOSE($L$2,'Scen 1'!AI121,'Scen 2'!AI121,'Scen 3'!AI121,'Scen 4'!AI121,'Scen 5'!AI121,'Scen 6'!AI121,'Scen 7'!AI121,'Scen 8'!AI121,'Scen 9'!AI121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ121,'Scen 2'!AJ121,'Scen 3'!AJ121,'Scen 4'!AJ121,'Scen 5'!AJ121,'Scen 6'!AJ121,'Scen 7'!AJ121,'Scen 8'!AJ121,'Scen 9'!AJ121)-\nCHOOSE($L$2,'Scen 1'!AJ121,'Scen 2'!AJ121,'Scen 3'!AJ121,'Scen 4'!AJ121,'Scen 5'!AJ121,'Scen 6'!AJ121,'Scen 7'!AJ121,'Scen 8'!AJ121,'Scen 9'!AJ121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK121,'Scen 2'!AK121,'Scen 3'!AK121,'Scen 4'!AK121,'Scen 5'!AK121,'Scen 6'!AK121,'Scen 7'!AK121,'Scen 8'!AK121,'Scen 9'!AK121)-\nCHOOSE($L$2,'Scen 1'!AK121,'Scen 2'!AK121,'Scen 3'!AK121,'Scen 4'!AK121,'Scen 5'!AK121,'Scen 6'!AK121,'Scen 7'!AK121,'Scen 8'!AK121,'Scen 9'!AK121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL121,'Scen 2'!AL121,'Scen 3'!AL121,'Scen 4'!AL121,'Scen 5'!AL121,'Scen 6'!AL121,'Scen 7'!AL121,'Scen 8'!AL121,'Scen 9'!AL121)-\nCHOOSE($L$2,'Scen 1'!AL121,'Scen 2'!AL121,'Scen 3'!AL121,'Scen 4'!AL121,'Scen 5'!AL121,'Scen 6'!AL121,'Scen 7'!AL121,'Scen 8'!AL121,'Scen 9'!AL121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM121,'Scen 2'!AM121,'Scen 3'!AM121,'Scen 4'!AM121,'Scen 5'!AM121,'Scen 6'!AM121,'Scen 7'!AM121,'Scen 8'!AM121,'Scen 9'!AM121)-\nCHOOSE($L$2,'Scen 1'!AM121,'Scen 2'!AM121,'Scen 3'!AM121,'Scen 4'!AM121,'Scen 5'!AM121,'Scen 6'!AM121,'Scen 7'!AM121,'Scen 8'!AM121,'Scen 9'!AM121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN121,'Scen 2'!AN121,'Scen 3'!AN121,'Scen 4'!AN121,'Scen 5'!AN121,'Scen 6'!AN121,'Scen 7'!AN121,'Scen 8'!AN121,'Scen 9'!AN121)-\nCHOOSE($L$2,'Scen 1'!AN121,'Scen 2'!AN121,'Scen 3'!AN121,'Scen 4'!AN121,'Scen 5'!AN121,'Scen 6'!AN121,'Scen 7'!AN121,'Scen 8'!AN121,'Scen 9'!AN121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO121,'Scen 2'!AO121,'Scen 3'!AO121,'Scen 4'!AO121,'Scen 5'!AO121,'Scen 6'!AO121,'Scen 7'!AO121,'Scen 8'!AO121,'Scen 9'!AO121)-\nCHOOSE($L$2,'Scen 1'!AO121,'Scen 2'!AO121,'Scen 3'!AO121,'Scen 4'!AO121,'Scen 5'!AO121,'Scen 6'!AO121,'Scen 7'!AO121,'Scen 8'!AO121,'Scen 9'!AO121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP121,'Scen 2'!AP121,'Scen 3'!AP121,'Scen 4'!AP121,'Scen 5'!AP121,'Scen 6'!AP121,'Scen 7'!AP121,'Scen 8'!AP121,'Scen 9'!AP121)-\nCHOOSE($L$2,'Scen 1'!AP121,'Scen 2'!AP121,'Scen 3'!AP121,'Scen 4'!AP121,'Scen 5'!AP121,'Scen 6'!AP121,'Scen 7'!AP121,'Scen 8'!AP121,'Scen 9'!AP121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ121,'Scen 2'!AQ121,'Scen 3'!AQ121,'Scen 4'!AQ121,'Scen 5'!AQ121,'Scen 6'!AQ121,'Scen 7'!AQ121,'Scen 8'!AQ121,'Scen 9'!AQ121)-\nCHOOSE($L$2,'Scen 1'!AQ121,'Scen 2'!AQ121,'Scen 3'!AQ121,'Scen 4'!AQ121,'Scen 5'!AQ121,'Scen 6'!AQ121,'Scen 7'!AQ121,'Scen 8'!AQ121,'Scen 9'!AQ121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR121,'Scen 2'!AR121,'Scen 3'!AR121,'Scen 4'!AR121,'Scen 5'!AR121,'Scen 6'!AR121,'Scen 7'!AR121,'Scen 8'!AR121,'Scen 9'!AR121)-\nCHOOSE($L$2,'Scen 1'!AR121,'Scen 2'!AR121,'Scen 3'!AR121,'Scen 4'!AR121,'Scen 5'!AR121,'Scen 6'!AR121,'Scen 7'!AR121,'Scen 8'!AR121,'Scen 9'!AR121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS121,'Scen 2'!AS121,'Scen 3'!AS121,'Scen 4'!AS121,'Scen 5'!AS121,'Scen 6'!AS121,'Scen 7'!AS121,'Scen 8'!AS121,'Scen 9'!AS121)-\nCHOOSE($L$2,'Scen 1'!AS121,'Scen 2'!AS121,'Scen 3'!AS121,'Scen 4'!AS121,'Scen 5'!AS121,'Scen 6'!AS121,'Scen 7'!AS121,'Scen 8'!AS121,'Scen 9'!AS121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT121,'Scen 2'!AT121,'Scen 3'!AT121,'Scen 4'!AT121,'Scen 5'!AT121,'Scen 6'!AT121,'Scen 7'!AT121,'Scen 8'!AT121,'Scen 9'!AT121)-\nCHOOSE($L$2,'Scen 1'!AT121,'Scen 2'!AT121,'Scen 3'!AT121,'Scen 4'!AT121,'Scen 5'!AT121,'Scen 6'!AT121,'Scen 7'!AT121,'Scen 8'!AT121,'Scen 9'!AT121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU121,'Scen 2'!AU121,'Scen 3'!AU121,'Scen 4'!AU121,'Scen 5'!AU121,'Scen 6'!AU121,'Scen 7'!AU121,'Scen 8'!AU121,'Scen 9'!AU121)-\nCHOOSE($L$2,'Scen 1'!AU121,'Scen 2'!AU121,'Scen 3'!AU121,'Scen 4'!AU121,'Scen 5'!AU121,'Scen 6'!AU121,'Scen 7'!AU121,'Scen 8'!AU121,'Scen 9'!AU121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV121,'Scen 2'!AV121,'Scen 3'!AV121,'Scen 4'!AV121,'Scen 5'!AV121,'Scen 6'!AV121,'Scen 7'!AV121,'Scen 8'!AV121,'Scen 9'!AV121)-\nCHOOSE($L$2,'Scen 1'!AV121,'Scen 2'!AV121,'Scen 3'!AV121,'Scen 4'!AV121,'Scen 5'!AV121,'Scen 6'!AV121,'Scen 7'!AV121,'Scen 8'!AV121,'Scen 9'!AV121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW121,'Scen 2'!AW121,'Scen 3'!AW121,'Scen 4'!AW121,'Scen 5'!AW121,'Scen 6'!AW121,'Scen 7'!AW121,'Scen 8'!AW121,'Scen 9'!AW121)-\nCHOOSE($L$2,'Scen 1'!AW121,'Scen 2'!AW121,'Scen 3'!AW121,'Scen 4'!AW121,'Scen 5'!AW121,'Scen 6'!AW121,'Scen 7'!AW121,'Scen 8'!AW121,'Scen 9'!AW121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX121,'Scen 2'!AX121,'Scen 3'!AX121,'Scen 4'!AX121,'Scen 5'!AX121,'Scen 6'!AX121,'Scen 7'!AX121,'Scen 8'!AX121,'Scen 9'!AX121)-\nCHOOSE($L$2,'Scen 1'!AX121,'Scen 2'!AX121,'Scen 3'!AX121,'Scen 4'!AX121,'Scen 5'!AX121,'Scen 6'!AX121,'Scen 7'!AX121,'Scen 8'!AX121,'Scen 9'!AX121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY121,'Scen 2'!AY121,'Scen 3'!AY121,'Scen 4'!AY121,'Scen 5'!AY121,'Scen 6'!AY121,'Scen 7'!AY121,'Scen 8'!AY121,'Scen 9'!AY121)-\nCHOOSE($L$2,'Scen 1'!AY121,'Scen 2'!AY121,'Scen 3'!AY121,'Scen 4'!AY121,'Scen 5'!AY121,'Scen 6'!AY121,'Scen 7'!AY121,'Scen 8'!AY121,'Scen 9'!AY121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ121,'Scen 2'!AZ121,'Scen 3'!AZ121,'Scen 4'!AZ121,'Scen 5'!AZ121,'Scen 6'!AZ121,'Scen 7'!AZ121,'Scen 8'!AZ121,'Scen 9'!AZ121)-\nCHOOSE($L$2,'Scen 1'!AZ121,'Scen 2'!AZ121,'Scen 3'!AZ121,'Scen 4'!AZ121,'Scen 5'!AZ121,'Scen 6'!AZ121,'Scen 7'!AZ121,'Scen 8'!AZ121,'Scen 9'!AZ121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA121,'Scen 2'!BA121,'Scen 3'!BA121,'Scen 4'!BA121,'Scen 5'!BA121,'Scen 6'!BA121,'Scen 7'!BA121,'Scen 8'!BA121,'Scen 9'!BA121)-\nCHOOSE($L$2,'Scen 1'!BA121,'Scen 2'!BA121,'Scen 3'!BA121,'Scen 4'!BA121,'Scen 5'!BA121,'Scen 6'!BA121,'Scen 7'!BA121,'Scen 8'!BA121,'Scen 9'!BA121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB121,'Scen 2'!BB121,'Scen 3'!BB121,'Scen 4'!BB121,'Scen 5'!BB121,'Scen 6'!BB121,'Scen 7'!BB121,'Scen 8'!BB121,'Scen 9'!BB121)-\nCHOOSE($L$2,'Scen 1'!BB121,'Scen 2'!BB121,'Scen 3'!BB121,'Scen 4'!BB121,'Scen 5'!BB121,'Scen 6'!BB121,'Scen 7'!BB121,'Scen 8'!BB121,'Scen 9'!BB121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC121,'Scen 2'!BC121,'Scen 3'!BC121,'Scen 4'!BC121,'Scen 5'!BC121,'Scen 6'!BC121,'Scen 7'!BC121,'Scen 8'!BC121,'Scen 9'!BC121)-\nCHOOSE($L$2,'Scen 1'!BC121,'Scen 2'!BC121,'Scen 3'!BC121,'Scen 4'!BC121,'Scen 5'!BC121,'Scen 6'!BC121,'Scen 7'!BC121,'Scen 8'!BC121,'Scen 9'!BC121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD121,'Scen 2'!BD121,'Scen 3'!BD121,'Scen 4'!BD121,'Scen 5'!BD121,'Scen 6'!BD121,'Scen 7'!BD121,'Scen 8'!BD121,'Scen 9'!BD121)-\nCHOOSE($L$2,'Scen 1'!BD121,'Scen 2'!BD121,'Scen 3'!BD121,'Scen 4'!BD121,'Scen 5'!BD121,'Scen 6'!BD121,'Scen 7'!BD121,'Scen 8'!BD121,'Scen 9'!BD121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE121,'Scen 2'!BE121,'Scen 3'!BE121,'Scen 4'!BE121,'Scen 5'!BE121,'Scen 6'!BE121,'Scen 7'!BE121,'Scen 8'!BE121,'Scen 9'!BE121)-\nCHOOSE($L$2,'Scen 1'!BE121,'Scen 2'!BE121,'Scen 3'!BE121,'Scen 4'!BE121,'Scen 5'!BE121,'Scen 6'!BE121,'Scen 7'!BE121,'Scen 8'!BE121,'Scen 9'!BE121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF121,'Scen 2'!BF121,'Scen 3'!BF121,'Scen 4'!BF121,'Scen 5'!BF121,'Scen 6'!BF121,'Scen 7'!BF121,'Scen 8'!BF121,'Scen 9'!BF121)-\nCHOOSE($L$2,'Scen 1'!BF121,'Scen 2'!BF121,'Scen 3'!BF121,'Scen 4'!BF121,'Scen 5'!BF121,'Scen 6'!BF121,'Scen 7'!BF121,'Scen 8'!BF121,'Scen 9'!BF121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG121,'Scen 2'!BG121,'Scen 3'!BG121,'Scen 4'!BG121,'Scen 5'!BG121,'Scen 6'!BG121,'Scen 7'!BG121,'Scen 8'!BG121,'Scen 9'!BG121)-\nCHOOSE($L$2,'Scen 1'!BG121,'Scen 2'!BG121,'Scen 3'!BG121,'Scen 4'!BG121,'Scen 5'!BG121,'Scen 6'!BG121,'Scen 7'!BG121,'Scen 8'!BG121,'Scen 9'!BG121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH121,'Scen 2'!BH121,'Scen 3'!BH121,'Scen 4'!BH121,'Scen 5'!BH121,'Scen 6'!BH121,'Scen 7'!BH121,'Scen 8'!BH121,'Scen 9'!BH121)-\nCHOOSE($L$2,'Scen 1'!BH121,'Scen 2'!BH121,'Scen 3'!BH121,'Scen 4'!BH121,'Scen 5'!BH121,'Scen 6'!BH121,'Scen 7'!BH121,'Scen 8'!BH121,'Scen 9'!BH121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI121,'Scen 2'!BI121,'Scen 3'!BI121,'Scen 4'!BI121,'Scen 5'!BI121,'Scen 6'!BI121,'Scen 7'!BI121,'Scen 8'!BI121,'Scen 9'!BI121)-\nCHOOSE($L$2,'Scen 1'!BI121,'Scen 2'!BI121,'Scen 3'!BI121,'Scen 4'!BI121,'Scen 5'!BI121,'Scen 6'!BI121,'Scen 7'!BI121,'Scen 8'!BI121,'Scen 9'!BI121),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ121,'Scen 2'!BJ121,'Scen 3'!BJ121,'Scen 4'!BJ121,'Scen 5'!BJ121,'Scen 6'!BJ121,'Scen 7'!BJ121,'Scen 8'!BJ121,'Scen 9'!BJ121)-\nCHOOSE($L$2,'Scen 1'!BJ121,'Scen 2'!BJ121,'Scen 3'!BJ121,'Scen 4'!BJ121,'Scen 5'!BJ121,'Scen 6'!BJ121,'Scen 7'!BJ121,'Scen 8'!BJ121,'Scen 9'!BJ121),\"\")","v":0}]
[null,null,null,null,"Total rent & rates costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y122,'Scen 2'!Y122,'Scen 3'!Y122,'Scen 4'!Y122,'Scen 5'!Y122,'Scen 6'!Y122,'Scen 7'!Y122,'Scen 8'!Y122,'Scen 9'!Y122)-\nCHOOSE($L$2,'Scen 1'!Y122,'Scen 2'!Y122,'Scen 3'!Y122,'Scen 4'!Y122,'Scen 5'!Y122,'Scen 6'!Y122,'Scen 7'!Y122,'Scen 8'!Y122,'Scen 9'!Y122),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA122,'Scen 2'!AA122,'Scen 3'!AA122,'Scen 4'!AA122,'Scen 5'!AA122,'Scen 6'!AA122,'Scen 7'!AA122,'Scen 8'!AA122,'Scen 9'!AA122)-\nCHOOSE($L$2,'Scen 1'!AA122,'Scen 2'!AA122,'Scen 3'!AA122,'Scen 4'!AA122,'Scen 5'!AA122,'Scen 6'!AA122,'Scen 7'!AA122,'Scen 8'!AA122,'Scen 9'!AA122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB122,'Scen 2'!AB122,'Scen 3'!AB122,'Scen 4'!AB122,'Scen 5'!AB122,'Scen 6'!AB122,'Scen 7'!AB122,'Scen 8'!AB122,'Scen 9'!AB122)-\nCHOOSE($L$2,'Scen 1'!AB122,'Scen 2'!AB122,'Scen 3'!AB122,'Scen 4'!AB122,'Scen 5'!AB122,'Scen 6'!AB122,'Scen 7'!AB122,'Scen 8'!AB122,'Scen 9'!AB122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC122,'Scen 2'!AC122,'Scen 3'!AC122,'Scen 4'!AC122,'Scen 5'!AC122,'Scen 6'!AC122,'Scen 7'!AC122,'Scen 8'!AC122,'Scen 9'!AC122)-\nCHOOSE($L$2,'Scen 1'!AC122,'Scen 2'!AC122,'Scen 3'!AC122,'Scen 4'!AC122,'Scen 5'!AC122,'Scen 6'!AC122,'Scen 7'!AC122,'Scen 8'!AC122,'Scen 9'!AC122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD122,'Scen 2'!AD122,'Scen 3'!AD122,'Scen 4'!AD122,'Scen 5'!AD122,'Scen 6'!AD122,'Scen 7'!AD122,'Scen 8'!AD122,'Scen 9'!AD122)-\nCHOOSE($L$2,'Scen 1'!AD122,'Scen 2'!AD122,'Scen 3'!AD122,'Scen 4'!AD122,'Scen 5'!AD122,'Scen 6'!AD122,'Scen 7'!AD122,'Scen 8'!AD122,'Scen 9'!AD122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE122,'Scen 2'!AE122,'Scen 3'!AE122,'Scen 4'!AE122,'Scen 5'!AE122,'Scen 6'!AE122,'Scen 7'!AE122,'Scen 8'!AE122,'Scen 9'!AE122)-\nCHOOSE($L$2,'Scen 1'!AE122,'Scen 2'!AE122,'Scen 3'!AE122,'Scen 4'!AE122,'Scen 5'!AE122,'Scen 6'!AE122,'Scen 7'!AE122,'Scen 8'!AE122,'Scen 9'!AE122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF122,'Scen 2'!AF122,'Scen 3'!AF122,'Scen 4'!AF122,'Scen 5'!AF122,'Scen 6'!AF122,'Scen 7'!AF122,'Scen 8'!AF122,'Scen 9'!AF122)-\nCHOOSE($L$2,'Scen 1'!AF122,'Scen 2'!AF122,'Scen 3'!AF122,'Scen 4'!AF122,'Scen 5'!AF122,'Scen 6'!AF122,'Scen 7'!AF122,'Scen 8'!AF122,'Scen 9'!AF122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG122,'Scen 2'!AG122,'Scen 3'!AG122,'Scen 4'!AG122,'Scen 5'!AG122,'Scen 6'!AG122,'Scen 7'!AG122,'Scen 8'!AG122,'Scen 9'!AG122)-\nCHOOSE($L$2,'Scen 1'!AG122,'Scen 2'!AG122,'Scen 3'!AG122,'Scen 4'!AG122,'Scen 5'!AG122,'Scen 6'!AG122,'Scen 7'!AG122,'Scen 8'!AG122,'Scen 9'!AG122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH122,'Scen 2'!AH122,'Scen 3'!AH122,'Scen 4'!AH122,'Scen 5'!AH122,'Scen 6'!AH122,'Scen 7'!AH122,'Scen 8'!AH122,'Scen 9'!AH122)-\nCHOOSE($L$2,'Scen 1'!AH122,'Scen 2'!AH122,'Scen 3'!AH122,'Scen 4'!AH122,'Scen 5'!AH122,'Scen 6'!AH122,'Scen 7'!AH122,'Scen 8'!AH122,'Scen 9'!AH122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI122,'Scen 2'!AI122,'Scen 3'!AI122,'Scen 4'!AI122,'Scen 5'!AI122,'Scen 6'!AI122,'Scen 7'!AI122,'Scen 8'!AI122,'Scen 9'!AI122)-\nCHOOSE($L$2,'Scen 1'!AI122,'Scen 2'!AI122,'Scen 3'!AI122,'Scen 4'!AI122,'Scen 5'!AI122,'Scen 6'!AI122,'Scen 7'!AI122,'Scen 8'!AI122,'Scen 9'!AI122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ122,'Scen 2'!AJ122,'Scen 3'!AJ122,'Scen 4'!AJ122,'Scen 5'!AJ122,'Scen 6'!AJ122,'Scen 7'!AJ122,'Scen 8'!AJ122,'Scen 9'!AJ122)-\nCHOOSE($L$2,'Scen 1'!AJ122,'Scen 2'!AJ122,'Scen 3'!AJ122,'Scen 4'!AJ122,'Scen 5'!AJ122,'Scen 6'!AJ122,'Scen 7'!AJ122,'Scen 8'!AJ122,'Scen 9'!AJ122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK122,'Scen 2'!AK122,'Scen 3'!AK122,'Scen 4'!AK122,'Scen 5'!AK122,'Scen 6'!AK122,'Scen 7'!AK122,'Scen 8'!AK122,'Scen 9'!AK122)-\nCHOOSE($L$2,'Scen 1'!AK122,'Scen 2'!AK122,'Scen 3'!AK122,'Scen 4'!AK122,'Scen 5'!AK122,'Scen 6'!AK122,'Scen 7'!AK122,'Scen 8'!AK122,'Scen 9'!AK122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL122,'Scen 2'!AL122,'Scen 3'!AL122,'Scen 4'!AL122,'Scen 5'!AL122,'Scen 6'!AL122,'Scen 7'!AL122,'Scen 8'!AL122,'Scen 9'!AL122)-\nCHOOSE($L$2,'Scen 1'!AL122,'Scen 2'!AL122,'Scen 3'!AL122,'Scen 4'!AL122,'Scen 5'!AL122,'Scen 6'!AL122,'Scen 7'!AL122,'Scen 8'!AL122,'Scen 9'!AL122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM122,'Scen 2'!AM122,'Scen 3'!AM122,'Scen 4'!AM122,'Scen 5'!AM122,'Scen 6'!AM122,'Scen 7'!AM122,'Scen 8'!AM122,'Scen 9'!AM122)-\nCHOOSE($L$2,'Scen 1'!AM122,'Scen 2'!AM122,'Scen 3'!AM122,'Scen 4'!AM122,'Scen 5'!AM122,'Scen 6'!AM122,'Scen 7'!AM122,'Scen 8'!AM122,'Scen 9'!AM122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN122,'Scen 2'!AN122,'Scen 3'!AN122,'Scen 4'!AN122,'Scen 5'!AN122,'Scen 6'!AN122,'Scen 7'!AN122,'Scen 8'!AN122,'Scen 9'!AN122)-\nCHOOSE($L$2,'Scen 1'!AN122,'Scen 2'!AN122,'Scen 3'!AN122,'Scen 4'!AN122,'Scen 5'!AN122,'Scen 6'!AN122,'Scen 7'!AN122,'Scen 8'!AN122,'Scen 9'!AN122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO122,'Scen 2'!AO122,'Scen 3'!AO122,'Scen 4'!AO122,'Scen 5'!AO122,'Scen 6'!AO122,'Scen 7'!AO122,'Scen 8'!AO122,'Scen 9'!AO122)-\nCHOOSE($L$2,'Scen 1'!AO122,'Scen 2'!AO122,'Scen 3'!AO122,'Scen 4'!AO122,'Scen 5'!AO122,'Scen 6'!AO122,'Scen 7'!AO122,'Scen 8'!AO122,'Scen 9'!AO122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP122,'Scen 2'!AP122,'Scen 3'!AP122,'Scen 4'!AP122,'Scen 5'!AP122,'Scen 6'!AP122,'Scen 7'!AP122,'Scen 8'!AP122,'Scen 9'!AP122)-\nCHOOSE($L$2,'Scen 1'!AP122,'Scen 2'!AP122,'Scen 3'!AP122,'Scen 4'!AP122,'Scen 5'!AP122,'Scen 6'!AP122,'Scen 7'!AP122,'Scen 8'!AP122,'Scen 9'!AP122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ122,'Scen 2'!AQ122,'Scen 3'!AQ122,'Scen 4'!AQ122,'Scen 5'!AQ122,'Scen 6'!AQ122,'Scen 7'!AQ122,'Scen 8'!AQ122,'Scen 9'!AQ122)-\nCHOOSE($L$2,'Scen 1'!AQ122,'Scen 2'!AQ122,'Scen 3'!AQ122,'Scen 4'!AQ122,'Scen 5'!AQ122,'Scen 6'!AQ122,'Scen 7'!AQ122,'Scen 8'!AQ122,'Scen 9'!AQ122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR122,'Scen 2'!AR122,'Scen 3'!AR122,'Scen 4'!AR122,'Scen 5'!AR122,'Scen 6'!AR122,'Scen 7'!AR122,'Scen 8'!AR122,'Scen 9'!AR122)-\nCHOOSE($L$2,'Scen 1'!AR122,'Scen 2'!AR122,'Scen 3'!AR122,'Scen 4'!AR122,'Scen 5'!AR122,'Scen 6'!AR122,'Scen 7'!AR122,'Scen 8'!AR122,'Scen 9'!AR122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS122,'Scen 2'!AS122,'Scen 3'!AS122,'Scen 4'!AS122,'Scen 5'!AS122,'Scen 6'!AS122,'Scen 7'!AS122,'Scen 8'!AS122,'Scen 9'!AS122)-\nCHOOSE($L$2,'Scen 1'!AS122,'Scen 2'!AS122,'Scen 3'!AS122,'Scen 4'!AS122,'Scen 5'!AS122,'Scen 6'!AS122,'Scen 7'!AS122,'Scen 8'!AS122,'Scen 9'!AS122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT122,'Scen 2'!AT122,'Scen 3'!AT122,'Scen 4'!AT122,'Scen 5'!AT122,'Scen 6'!AT122,'Scen 7'!AT122,'Scen 8'!AT122,'Scen 9'!AT122)-\nCHOOSE($L$2,'Scen 1'!AT122,'Scen 2'!AT122,'Scen 3'!AT122,'Scen 4'!AT122,'Scen 5'!AT122,'Scen 6'!AT122,'Scen 7'!AT122,'Scen 8'!AT122,'Scen 9'!AT122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU122,'Scen 2'!AU122,'Scen 3'!AU122,'Scen 4'!AU122,'Scen 5'!AU122,'Scen 6'!AU122,'Scen 7'!AU122,'Scen 8'!AU122,'Scen 9'!AU122)-\nCHOOSE($L$2,'Scen 1'!AU122,'Scen 2'!AU122,'Scen 3'!AU122,'Scen 4'!AU122,'Scen 5'!AU122,'Scen 6'!AU122,'Scen 7'!AU122,'Scen 8'!AU122,'Scen 9'!AU122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV122,'Scen 2'!AV122,'Scen 3'!AV122,'Scen 4'!AV122,'Scen 5'!AV122,'Scen 6'!AV122,'Scen 7'!AV122,'Scen 8'!AV122,'Scen 9'!AV122)-\nCHOOSE($L$2,'Scen 1'!AV122,'Scen 2'!AV122,'Scen 3'!AV122,'Scen 4'!AV122,'Scen 5'!AV122,'Scen 6'!AV122,'Scen 7'!AV122,'Scen 8'!AV122,'Scen 9'!AV122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW122,'Scen 2'!AW122,'Scen 3'!AW122,'Scen 4'!AW122,'Scen 5'!AW122,'Scen 6'!AW122,'Scen 7'!AW122,'Scen 8'!AW122,'Scen 9'!AW122)-\nCHOOSE($L$2,'Scen 1'!AW122,'Scen 2'!AW122,'Scen 3'!AW122,'Scen 4'!AW122,'Scen 5'!AW122,'Scen 6'!AW122,'Scen 7'!AW122,'Scen 8'!AW122,'Scen 9'!AW122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX122,'Scen 2'!AX122,'Scen 3'!AX122,'Scen 4'!AX122,'Scen 5'!AX122,'Scen 6'!AX122,'Scen 7'!AX122,'Scen 8'!AX122,'Scen 9'!AX122)-\nCHOOSE($L$2,'Scen 1'!AX122,'Scen 2'!AX122,'Scen 3'!AX122,'Scen 4'!AX122,'Scen 5'!AX122,'Scen 6'!AX122,'Scen 7'!AX122,'Scen 8'!AX122,'Scen 9'!AX122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY122,'Scen 2'!AY122,'Scen 3'!AY122,'Scen 4'!AY122,'Scen 5'!AY122,'Scen 6'!AY122,'Scen 7'!AY122,'Scen 8'!AY122,'Scen 9'!AY122)-\nCHOOSE($L$2,'Scen 1'!AY122,'Scen 2'!AY122,'Scen 3'!AY122,'Scen 4'!AY122,'Scen 5'!AY122,'Scen 6'!AY122,'Scen 7'!AY122,'Scen 8'!AY122,'Scen 9'!AY122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ122,'Scen 2'!AZ122,'Scen 3'!AZ122,'Scen 4'!AZ122,'Scen 5'!AZ122,'Scen 6'!AZ122,'Scen 7'!AZ122,'Scen 8'!AZ122,'Scen 9'!AZ122)-\nCHOOSE($L$2,'Scen 1'!AZ122,'Scen 2'!AZ122,'Scen 3'!AZ122,'Scen 4'!AZ122,'Scen 5'!AZ122,'Scen 6'!AZ122,'Scen 7'!AZ122,'Scen 8'!AZ122,'Scen 9'!AZ122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA122,'Scen 2'!BA122,'Scen 3'!BA122,'Scen 4'!BA122,'Scen 5'!BA122,'Scen 6'!BA122,'Scen 7'!BA122,'Scen 8'!BA122,'Scen 9'!BA122)-\nCHOOSE($L$2,'Scen 1'!BA122,'Scen 2'!BA122,'Scen 3'!BA122,'Scen 4'!BA122,'Scen 5'!BA122,'Scen 6'!BA122,'Scen 7'!BA122,'Scen 8'!BA122,'Scen 9'!BA122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB122,'Scen 2'!BB122,'Scen 3'!BB122,'Scen 4'!BB122,'Scen 5'!BB122,'Scen 6'!BB122,'Scen 7'!BB122,'Scen 8'!BB122,'Scen 9'!BB122)-\nCHOOSE($L$2,'Scen 1'!BB122,'Scen 2'!BB122,'Scen 3'!BB122,'Scen 4'!BB122,'Scen 5'!BB122,'Scen 6'!BB122,'Scen 7'!BB122,'Scen 8'!BB122,'Scen 9'!BB122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC122,'Scen 2'!BC122,'Scen 3'!BC122,'Scen 4'!BC122,'Scen 5'!BC122,'Scen 6'!BC122,'Scen 7'!BC122,'Scen 8'!BC122,'Scen 9'!BC122)-\nCHOOSE($L$2,'Scen 1'!BC122,'Scen 2'!BC122,'Scen 3'!BC122,'Scen 4'!BC122,'Scen 5'!BC122,'Scen 6'!BC122,'Scen 7'!BC122,'Scen 8'!BC122,'Scen 9'!BC122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD122,'Scen 2'!BD122,'Scen 3'!BD122,'Scen 4'!BD122,'Scen 5'!BD122,'Scen 6'!BD122,'Scen 7'!BD122,'Scen 8'!BD122,'Scen 9'!BD122)-\nCHOOSE($L$2,'Scen 1'!BD122,'Scen 2'!BD122,'Scen 3'!BD122,'Scen 4'!BD122,'Scen 5'!BD122,'Scen 6'!BD122,'Scen 7'!BD122,'Scen 8'!BD122,'Scen 9'!BD122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE122,'Scen 2'!BE122,'Scen 3'!BE122,'Scen 4'!BE122,'Scen 5'!BE122,'Scen 6'!BE122,'Scen 7'!BE122,'Scen 8'!BE122,'Scen 9'!BE122)-\nCHOOSE($L$2,'Scen 1'!BE122,'Scen 2'!BE122,'Scen 3'!BE122,'Scen 4'!BE122,'Scen 5'!BE122,'Scen 6'!BE122,'Scen 7'!BE122,'Scen 8'!BE122,'Scen 9'!BE122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF122,'Scen 2'!BF122,'Scen 3'!BF122,'Scen 4'!BF122,'Scen 5'!BF122,'Scen 6'!BF122,'Scen 7'!BF122,'Scen 8'!BF122,'Scen 9'!BF122)-\nCHOOSE($L$2,'Scen 1'!BF122,'Scen 2'!BF122,'Scen 3'!BF122,'Scen 4'!BF122,'Scen 5'!BF122,'Scen 6'!BF122,'Scen 7'!BF122,'Scen 8'!BF122,'Scen 9'!BF122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG122,'Scen 2'!BG122,'Scen 3'!BG122,'Scen 4'!BG122,'Scen 5'!BG122,'Scen 6'!BG122,'Scen 7'!BG122,'Scen 8'!BG122,'Scen 9'!BG122)-\nCHOOSE($L$2,'Scen 1'!BG122,'Scen 2'!BG122,'Scen 3'!BG122,'Scen 4'!BG122,'Scen 5'!BG122,'Scen 6'!BG122,'Scen 7'!BG122,'Scen 8'!BG122,'Scen 9'!BG122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH122,'Scen 2'!BH122,'Scen 3'!BH122,'Scen 4'!BH122,'Scen 5'!BH122,'Scen 6'!BH122,'Scen 7'!BH122,'Scen 8'!BH122,'Scen 9'!BH122)-\nCHOOSE($L$2,'Scen 1'!BH122,'Scen 2'!BH122,'Scen 3'!BH122,'Scen 4'!BH122,'Scen 5'!BH122,'Scen 6'!BH122,'Scen 7'!BH122,'Scen 8'!BH122,'Scen 9'!BH122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI122,'Scen 2'!BI122,'Scen 3'!BI122,'Scen 4'!BI122,'Scen 5'!BI122,'Scen 6'!BI122,'Scen 7'!BI122,'Scen 8'!BI122,'Scen 9'!BI122)-\nCHOOSE($L$2,'Scen 1'!BI122,'Scen 2'!BI122,'Scen 3'!BI122,'Scen 4'!BI122,'Scen 5'!BI122,'Scen 6'!BI122,'Scen 7'!BI122,'Scen 8'!BI122,'Scen 9'!BI122),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ122,'Scen 2'!BJ122,'Scen 3'!BJ122,'Scen 4'!BJ122,'Scen 5'!BJ122,'Scen 6'!BJ122,'Scen 7'!BJ122,'Scen 8'!BJ122,'Scen 9'!BJ122)-\nCHOOSE($L$2,'Scen 1'!BJ122,'Scen 2'!BJ122,'Scen 3'!BJ122,'Scen 4'!BJ122,'Scen 5'!BJ122,'Scen 6'!BJ122,'Scen 7'!BJ122,'Scen 8'!BJ122,'Scen 9'!BJ122),\"\")","v":0}]
[null,null,null,null,"Total utilities costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y123,'Scen 2'!Y123,'Scen 3'!Y123,'Scen 4'!Y123,'Scen 5'!Y123,'Scen 6'!Y123,'Scen 7'!Y123,'Scen 8'!Y123,'Scen 9'!Y123)-\nCHOOSE($L$2,'Scen 1'!Y123,'Scen 2'!Y123,'Scen 3'!Y123,'Scen 4'!Y123,'Scen 5'!Y123,'Scen 6'!Y123,'Scen 7'!Y123,'Scen 8'!Y123,'Scen 9'!Y123),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA123,'Scen 2'!AA123,'Scen 3'!AA123,'Scen 4'!AA123,'Scen 5'!AA123,'Scen 6'!AA123,'Scen 7'!AA123,'Scen 8'!AA123,'Scen 9'!AA123)-\nCHOOSE($L$2,'Scen 1'!AA123,'Scen 2'!AA123,'Scen 3'!AA123,'Scen 4'!AA123,'Scen 5'!AA123,'Scen 6'!AA123,'Scen 7'!AA123,'Scen 8'!AA123,'Scen 9'!AA123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB123,'Scen 2'!AB123,'Scen 3'!AB123,'Scen 4'!AB123,'Scen 5'!AB123,'Scen 6'!AB123,'Scen 7'!AB123,'Scen 8'!AB123,'Scen 9'!AB123)-\nCHOOSE($L$2,'Scen 1'!AB123,'Scen 2'!AB123,'Scen 3'!AB123,'Scen 4'!AB123,'Scen 5'!AB123,'Scen 6'!AB123,'Scen 7'!AB123,'Scen 8'!AB123,'Scen 9'!AB123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC123,'Scen 2'!AC123,'Scen 3'!AC123,'Scen 4'!AC123,'Scen 5'!AC123,'Scen 6'!AC123,'Scen 7'!AC123,'Scen 8'!AC123,'Scen 9'!AC123)-\nCHOOSE($L$2,'Scen 1'!AC123,'Scen 2'!AC123,'Scen 3'!AC123,'Scen 4'!AC123,'Scen 5'!AC123,'Scen 6'!AC123,'Scen 7'!AC123,'Scen 8'!AC123,'Scen 9'!AC123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD123,'Scen 2'!AD123,'Scen 3'!AD123,'Scen 4'!AD123,'Scen 5'!AD123,'Scen 6'!AD123,'Scen 7'!AD123,'Scen 8'!AD123,'Scen 9'!AD123)-\nCHOOSE($L$2,'Scen 1'!AD123,'Scen 2'!AD123,'Scen 3'!AD123,'Scen 4'!AD123,'Scen 5'!AD123,'Scen 6'!AD123,'Scen 7'!AD123,'Scen 8'!AD123,'Scen 9'!AD123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE123,'Scen 2'!AE123,'Scen 3'!AE123,'Scen 4'!AE123,'Scen 5'!AE123,'Scen 6'!AE123,'Scen 7'!AE123,'Scen 8'!AE123,'Scen 9'!AE123)-\nCHOOSE($L$2,'Scen 1'!AE123,'Scen 2'!AE123,'Scen 3'!AE123,'Scen 4'!AE123,'Scen 5'!AE123,'Scen 6'!AE123,'Scen 7'!AE123,'Scen 8'!AE123,'Scen 9'!AE123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF123,'Scen 2'!AF123,'Scen 3'!AF123,'Scen 4'!AF123,'Scen 5'!AF123,'Scen 6'!AF123,'Scen 7'!AF123,'Scen 8'!AF123,'Scen 9'!AF123)-\nCHOOSE($L$2,'Scen 1'!AF123,'Scen 2'!AF123,'Scen 3'!AF123,'Scen 4'!AF123,'Scen 5'!AF123,'Scen 6'!AF123,'Scen 7'!AF123,'Scen 8'!AF123,'Scen 9'!AF123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG123,'Scen 2'!AG123,'Scen 3'!AG123,'Scen 4'!AG123,'Scen 5'!AG123,'Scen 6'!AG123,'Scen 7'!AG123,'Scen 8'!AG123,'Scen 9'!AG123)-\nCHOOSE($L$2,'Scen 1'!AG123,'Scen 2'!AG123,'Scen 3'!AG123,'Scen 4'!AG123,'Scen 5'!AG123,'Scen 6'!AG123,'Scen 7'!AG123,'Scen 8'!AG123,'Scen 9'!AG123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH123,'Scen 2'!AH123,'Scen 3'!AH123,'Scen 4'!AH123,'Scen 5'!AH123,'Scen 6'!AH123,'Scen 7'!AH123,'Scen 8'!AH123,'Scen 9'!AH123)-\nCHOOSE($L$2,'Scen 1'!AH123,'Scen 2'!AH123,'Scen 3'!AH123,'Scen 4'!AH123,'Scen 5'!AH123,'Scen 6'!AH123,'Scen 7'!AH123,'Scen 8'!AH123,'Scen 9'!AH123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI123,'Scen 2'!AI123,'Scen 3'!AI123,'Scen 4'!AI123,'Scen 5'!AI123,'Scen 6'!AI123,'Scen 7'!AI123,'Scen 8'!AI123,'Scen 9'!AI123)-\nCHOOSE($L$2,'Scen 1'!AI123,'Scen 2'!AI123,'Scen 3'!AI123,'Scen 4'!AI123,'Scen 5'!AI123,'Scen 6'!AI123,'Scen 7'!AI123,'Scen 8'!AI123,'Scen 9'!AI123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ123,'Scen 2'!AJ123,'Scen 3'!AJ123,'Scen 4'!AJ123,'Scen 5'!AJ123,'Scen 6'!AJ123,'Scen 7'!AJ123,'Scen 8'!AJ123,'Scen 9'!AJ123)-\nCHOOSE($L$2,'Scen 1'!AJ123,'Scen 2'!AJ123,'Scen 3'!AJ123,'Scen 4'!AJ123,'Scen 5'!AJ123,'Scen 6'!AJ123,'Scen 7'!AJ123,'Scen 8'!AJ123,'Scen 9'!AJ123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK123,'Scen 2'!AK123,'Scen 3'!AK123,'Scen 4'!AK123,'Scen 5'!AK123,'Scen 6'!AK123,'Scen 7'!AK123,'Scen 8'!AK123,'Scen 9'!AK123)-\nCHOOSE($L$2,'Scen 1'!AK123,'Scen 2'!AK123,'Scen 3'!AK123,'Scen 4'!AK123,'Scen 5'!AK123,'Scen 6'!AK123,'Scen 7'!AK123,'Scen 8'!AK123,'Scen 9'!AK123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL123,'Scen 2'!AL123,'Scen 3'!AL123,'Scen 4'!AL123,'Scen 5'!AL123,'Scen 6'!AL123,'Scen 7'!AL123,'Scen 8'!AL123,'Scen 9'!AL123)-\nCHOOSE($L$2,'Scen 1'!AL123,'Scen 2'!AL123,'Scen 3'!AL123,'Scen 4'!AL123,'Scen 5'!AL123,'Scen 6'!AL123,'Scen 7'!AL123,'Scen 8'!AL123,'Scen 9'!AL123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM123,'Scen 2'!AM123,'Scen 3'!AM123,'Scen 4'!AM123,'Scen 5'!AM123,'Scen 6'!AM123,'Scen 7'!AM123,'Scen 8'!AM123,'Scen 9'!AM123)-\nCHOOSE($L$2,'Scen 1'!AM123,'Scen 2'!AM123,'Scen 3'!AM123,'Scen 4'!AM123,'Scen 5'!AM123,'Scen 6'!AM123,'Scen 7'!AM123,'Scen 8'!AM123,'Scen 9'!AM123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN123,'Scen 2'!AN123,'Scen 3'!AN123,'Scen 4'!AN123,'Scen 5'!AN123,'Scen 6'!AN123,'Scen 7'!AN123,'Scen 8'!AN123,'Scen 9'!AN123)-\nCHOOSE($L$2,'Scen 1'!AN123,'Scen 2'!AN123,'Scen 3'!AN123,'Scen 4'!AN123,'Scen 5'!AN123,'Scen 6'!AN123,'Scen 7'!AN123,'Scen 8'!AN123,'Scen 9'!AN123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO123,'Scen 2'!AO123,'Scen 3'!AO123,'Scen 4'!AO123,'Scen 5'!AO123,'Scen 6'!AO123,'Scen 7'!AO123,'Scen 8'!AO123,'Scen 9'!AO123)-\nCHOOSE($L$2,'Scen 1'!AO123,'Scen 2'!AO123,'Scen 3'!AO123,'Scen 4'!AO123,'Scen 5'!AO123,'Scen 6'!AO123,'Scen 7'!AO123,'Scen 8'!AO123,'Scen 9'!AO123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP123,'Scen 2'!AP123,'Scen 3'!AP123,'Scen 4'!AP123,'Scen 5'!AP123,'Scen 6'!AP123,'Scen 7'!AP123,'Scen 8'!AP123,'Scen 9'!AP123)-\nCHOOSE($L$2,'Scen 1'!AP123,'Scen 2'!AP123,'Scen 3'!AP123,'Scen 4'!AP123,'Scen 5'!AP123,'Scen 6'!AP123,'Scen 7'!AP123,'Scen 8'!AP123,'Scen 9'!AP123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ123,'Scen 2'!AQ123,'Scen 3'!AQ123,'Scen 4'!AQ123,'Scen 5'!AQ123,'Scen 6'!AQ123,'Scen 7'!AQ123,'Scen 8'!AQ123,'Scen 9'!AQ123)-\nCHOOSE($L$2,'Scen 1'!AQ123,'Scen 2'!AQ123,'Scen 3'!AQ123,'Scen 4'!AQ123,'Scen 5'!AQ123,'Scen 6'!AQ123,'Scen 7'!AQ123,'Scen 8'!AQ123,'Scen 9'!AQ123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR123,'Scen 2'!AR123,'Scen 3'!AR123,'Scen 4'!AR123,'Scen 5'!AR123,'Scen 6'!AR123,'Scen 7'!AR123,'Scen 8'!AR123,'Scen 9'!AR123)-\nCHOOSE($L$2,'Scen 1'!AR123,'Scen 2'!AR123,'Scen 3'!AR123,'Scen 4'!AR123,'Scen 5'!AR123,'Scen 6'!AR123,'Scen 7'!AR123,'Scen 8'!AR123,'Scen 9'!AR123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS123,'Scen 2'!AS123,'Scen 3'!AS123,'Scen 4'!AS123,'Scen 5'!AS123,'Scen 6'!AS123,'Scen 7'!AS123,'Scen 8'!AS123,'Scen 9'!AS123)-\nCHOOSE($L$2,'Scen 1'!AS123,'Scen 2'!AS123,'Scen 3'!AS123,'Scen 4'!AS123,'Scen 5'!AS123,'Scen 6'!AS123,'Scen 7'!AS123,'Scen 8'!AS123,'Scen 9'!AS123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT123,'Scen 2'!AT123,'Scen 3'!AT123,'Scen 4'!AT123,'Scen 5'!AT123,'Scen 6'!AT123,'Scen 7'!AT123,'Scen 8'!AT123,'Scen 9'!AT123)-\nCHOOSE($L$2,'Scen 1'!AT123,'Scen 2'!AT123,'Scen 3'!AT123,'Scen 4'!AT123,'Scen 5'!AT123,'Scen 6'!AT123,'Scen 7'!AT123,'Scen 8'!AT123,'Scen 9'!AT123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU123,'Scen 2'!AU123,'Scen 3'!AU123,'Scen 4'!AU123,'Scen 5'!AU123,'Scen 6'!AU123,'Scen 7'!AU123,'Scen 8'!AU123,'Scen 9'!AU123)-\nCHOOSE($L$2,'Scen 1'!AU123,'Scen 2'!AU123,'Scen 3'!AU123,'Scen 4'!AU123,'Scen 5'!AU123,'Scen 6'!AU123,'Scen 7'!AU123,'Scen 8'!AU123,'Scen 9'!AU123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV123,'Scen 2'!AV123,'Scen 3'!AV123,'Scen 4'!AV123,'Scen 5'!AV123,'Scen 6'!AV123,'Scen 7'!AV123,'Scen 8'!AV123,'Scen 9'!AV123)-\nCHOOSE($L$2,'Scen 1'!AV123,'Scen 2'!AV123,'Scen 3'!AV123,'Scen 4'!AV123,'Scen 5'!AV123,'Scen 6'!AV123,'Scen 7'!AV123,'Scen 8'!AV123,'Scen 9'!AV123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW123,'Scen 2'!AW123,'Scen 3'!AW123,'Scen 4'!AW123,'Scen 5'!AW123,'Scen 6'!AW123,'Scen 7'!AW123,'Scen 8'!AW123,'Scen 9'!AW123)-\nCHOOSE($L$2,'Scen 1'!AW123,'Scen 2'!AW123,'Scen 3'!AW123,'Scen 4'!AW123,'Scen 5'!AW123,'Scen 6'!AW123,'Scen 7'!AW123,'Scen 8'!AW123,'Scen 9'!AW123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX123,'Scen 2'!AX123,'Scen 3'!AX123,'Scen 4'!AX123,'Scen 5'!AX123,'Scen 6'!AX123,'Scen 7'!AX123,'Scen 8'!AX123,'Scen 9'!AX123)-\nCHOOSE($L$2,'Scen 1'!AX123,'Scen 2'!AX123,'Scen 3'!AX123,'Scen 4'!AX123,'Scen 5'!AX123,'Scen 6'!AX123,'Scen 7'!AX123,'Scen 8'!AX123,'Scen 9'!AX123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY123,'Scen 2'!AY123,'Scen 3'!AY123,'Scen 4'!AY123,'Scen 5'!AY123,'Scen 6'!AY123,'Scen 7'!AY123,'Scen 8'!AY123,'Scen 9'!AY123)-\nCHOOSE($L$2,'Scen 1'!AY123,'Scen 2'!AY123,'Scen 3'!AY123,'Scen 4'!AY123,'Scen 5'!AY123,'Scen 6'!AY123,'Scen 7'!AY123,'Scen 8'!AY123,'Scen 9'!AY123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ123,'Scen 2'!AZ123,'Scen 3'!AZ123,'Scen 4'!AZ123,'Scen 5'!AZ123,'Scen 6'!AZ123,'Scen 7'!AZ123,'Scen 8'!AZ123,'Scen 9'!AZ123)-\nCHOOSE($L$2,'Scen 1'!AZ123,'Scen 2'!AZ123,'Scen 3'!AZ123,'Scen 4'!AZ123,'Scen 5'!AZ123,'Scen 6'!AZ123,'Scen 7'!AZ123,'Scen 8'!AZ123,'Scen 9'!AZ123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA123,'Scen 2'!BA123,'Scen 3'!BA123,'Scen 4'!BA123,'Scen 5'!BA123,'Scen 6'!BA123,'Scen 7'!BA123,'Scen 8'!BA123,'Scen 9'!BA123)-\nCHOOSE($L$2,'Scen 1'!BA123,'Scen 2'!BA123,'Scen 3'!BA123,'Scen 4'!BA123,'Scen 5'!BA123,'Scen 6'!BA123,'Scen 7'!BA123,'Scen 8'!BA123,'Scen 9'!BA123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB123,'Scen 2'!BB123,'Scen 3'!BB123,'Scen 4'!BB123,'Scen 5'!BB123,'Scen 6'!BB123,'Scen 7'!BB123,'Scen 8'!BB123,'Scen 9'!BB123)-\nCHOOSE($L$2,'Scen 1'!BB123,'Scen 2'!BB123,'Scen 3'!BB123,'Scen 4'!BB123,'Scen 5'!BB123,'Scen 6'!BB123,'Scen 7'!BB123,'Scen 8'!BB123,'Scen 9'!BB123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC123,'Scen 2'!BC123,'Scen 3'!BC123,'Scen 4'!BC123,'Scen 5'!BC123,'Scen 6'!BC123,'Scen 7'!BC123,'Scen 8'!BC123,'Scen 9'!BC123)-\nCHOOSE($L$2,'Scen 1'!BC123,'Scen 2'!BC123,'Scen 3'!BC123,'Scen 4'!BC123,'Scen 5'!BC123,'Scen 6'!BC123,'Scen 7'!BC123,'Scen 8'!BC123,'Scen 9'!BC123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD123,'Scen 2'!BD123,'Scen 3'!BD123,'Scen 4'!BD123,'Scen 5'!BD123,'Scen 6'!BD123,'Scen 7'!BD123,'Scen 8'!BD123,'Scen 9'!BD123)-\nCHOOSE($L$2,'Scen 1'!BD123,'Scen 2'!BD123,'Scen 3'!BD123,'Scen 4'!BD123,'Scen 5'!BD123,'Scen 6'!BD123,'Scen 7'!BD123,'Scen 8'!BD123,'Scen 9'!BD123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE123,'Scen 2'!BE123,'Scen 3'!BE123,'Scen 4'!BE123,'Scen 5'!BE123,'Scen 6'!BE123,'Scen 7'!BE123,'Scen 8'!BE123,'Scen 9'!BE123)-\nCHOOSE($L$2,'Scen 1'!BE123,'Scen 2'!BE123,'Scen 3'!BE123,'Scen 4'!BE123,'Scen 5'!BE123,'Scen 6'!BE123,'Scen 7'!BE123,'Scen 8'!BE123,'Scen 9'!BE123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF123,'Scen 2'!BF123,'Scen 3'!BF123,'Scen 4'!BF123,'Scen 5'!BF123,'Scen 6'!BF123,'Scen 7'!BF123,'Scen 8'!BF123,'Scen 9'!BF123)-\nCHOOSE($L$2,'Scen 1'!BF123,'Scen 2'!BF123,'Scen 3'!BF123,'Scen 4'!BF123,'Scen 5'!BF123,'Scen 6'!BF123,'Scen 7'!BF123,'Scen 8'!BF123,'Scen 9'!BF123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG123,'Scen 2'!BG123,'Scen 3'!BG123,'Scen 4'!BG123,'Scen 5'!BG123,'Scen 6'!BG123,'Scen 7'!BG123,'Scen 8'!BG123,'Scen 9'!BG123)-\nCHOOSE($L$2,'Scen 1'!BG123,'Scen 2'!BG123,'Scen 3'!BG123,'Scen 4'!BG123,'Scen 5'!BG123,'Scen 6'!BG123,'Scen 7'!BG123,'Scen 8'!BG123,'Scen 9'!BG123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH123,'Scen 2'!BH123,'Scen 3'!BH123,'Scen 4'!BH123,'Scen 5'!BH123,'Scen 6'!BH123,'Scen 7'!BH123,'Scen 8'!BH123,'Scen 9'!BH123)-\nCHOOSE($L$2,'Scen 1'!BH123,'Scen 2'!BH123,'Scen 3'!BH123,'Scen 4'!BH123,'Scen 5'!BH123,'Scen 6'!BH123,'Scen 7'!BH123,'Scen 8'!BH123,'Scen 9'!BH123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI123,'Scen 2'!BI123,'Scen 3'!BI123,'Scen 4'!BI123,'Scen 5'!BI123,'Scen 6'!BI123,'Scen 7'!BI123,'Scen 8'!BI123,'Scen 9'!BI123)-\nCHOOSE($L$2,'Scen 1'!BI123,'Scen 2'!BI123,'Scen 3'!BI123,'Scen 4'!BI123,'Scen 5'!BI123,'Scen 6'!BI123,'Scen 7'!BI123,'Scen 8'!BI123,'Scen 9'!BI123),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ123,'Scen 2'!BJ123,'Scen 3'!BJ123,'Scen 4'!BJ123,'Scen 5'!BJ123,'Scen 6'!BJ123,'Scen 7'!BJ123,'Scen 8'!BJ123,'Scen 9'!BJ123)-\nCHOOSE($L$2,'Scen 1'!BJ123,'Scen 2'!BJ123,'Scen 3'!BJ123,'Scen 4'!BJ123,'Scen 5'!BJ123,'Scen 6'!BJ123,'Scen 7'!BJ123,'Scen 8'!BJ123,'Scen 9'!BJ123),\"\")","v":0}]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y124,'Scen 2'!Y124,'Scen 3'!Y124,'Scen 4'!Y124,'Scen 5'!Y124,'Scen 6'!Y124,'Scen 7'!Y124,'Scen 8'!Y124,'Scen 9'!Y124)-\nCHOOSE($L$2,'Scen 1'!Y124,'Scen 2'!Y124,'Scen 3'!Y124,'Scen 4'!Y124,'Scen 5'!Y124,'Scen 6'!Y124,'Scen 7'!Y124,'Scen 8'!Y124,'Scen 9'!Y124),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA124,'Scen 2'!AA124,'Scen 3'!AA124,'Scen 4'!AA124,'Scen 5'!AA124,'Scen 6'!AA124,'Scen 7'!AA124,'Scen 8'!AA124,'Scen 9'!AA124)-\nCHOOSE($L$2,'Scen 1'!AA124,'Scen 2'!AA124,'Scen 3'!AA124,'Scen 4'!AA124,'Scen 5'!AA124,'Scen 6'!AA124,'Scen 7'!AA124,'Scen 8'!AA124,'Scen 9'!AA124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB124,'Scen 2'!AB124,'Scen 3'!AB124,'Scen 4'!AB124,'Scen 5'!AB124,'Scen 6'!AB124,'Scen 7'!AB124,'Scen 8'!AB124,'Scen 9'!AB124)-\nCHOOSE($L$2,'Scen 1'!AB124,'Scen 2'!AB124,'Scen 3'!AB124,'Scen 4'!AB124,'Scen 5'!AB124,'Scen 6'!AB124,'Scen 7'!AB124,'Scen 8'!AB124,'Scen 9'!AB124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC124,'Scen 2'!AC124,'Scen 3'!AC124,'Scen 4'!AC124,'Scen 5'!AC124,'Scen 6'!AC124,'Scen 7'!AC124,'Scen 8'!AC124,'Scen 9'!AC124)-\nCHOOSE($L$2,'Scen 1'!AC124,'Scen 2'!AC124,'Scen 3'!AC124,'Scen 4'!AC124,'Scen 5'!AC124,'Scen 6'!AC124,'Scen 7'!AC124,'Scen 8'!AC124,'Scen 9'!AC124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD124,'Scen 2'!AD124,'Scen 3'!AD124,'Scen 4'!AD124,'Scen 5'!AD124,'Scen 6'!AD124,'Scen 7'!AD124,'Scen 8'!AD124,'Scen 9'!AD124)-\nCHOOSE($L$2,'Scen 1'!AD124,'Scen 2'!AD124,'Scen 3'!AD124,'Scen 4'!AD124,'Scen 5'!AD124,'Scen 6'!AD124,'Scen 7'!AD124,'Scen 8'!AD124,'Scen 9'!AD124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE124,'Scen 2'!AE124,'Scen 3'!AE124,'Scen 4'!AE124,'Scen 5'!AE124,'Scen 6'!AE124,'Scen 7'!AE124,'Scen 8'!AE124,'Scen 9'!AE124)-\nCHOOSE($L$2,'Scen 1'!AE124,'Scen 2'!AE124,'Scen 3'!AE124,'Scen 4'!AE124,'Scen 5'!AE124,'Scen 6'!AE124,'Scen 7'!AE124,'Scen 8'!AE124,'Scen 9'!AE124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF124,'Scen 2'!AF124,'Scen 3'!AF124,'Scen 4'!AF124,'Scen 5'!AF124,'Scen 6'!AF124,'Scen 7'!AF124,'Scen 8'!AF124,'Scen 9'!AF124)-\nCHOOSE($L$2,'Scen 1'!AF124,'Scen 2'!AF124,'Scen 3'!AF124,'Scen 4'!AF124,'Scen 5'!AF124,'Scen 6'!AF124,'Scen 7'!AF124,'Scen 8'!AF124,'Scen 9'!AF124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG124,'Scen 2'!AG124,'Scen 3'!AG124,'Scen 4'!AG124,'Scen 5'!AG124,'Scen 6'!AG124,'Scen 7'!AG124,'Scen 8'!AG124,'Scen 9'!AG124)-\nCHOOSE($L$2,'Scen 1'!AG124,'Scen 2'!AG124,'Scen 3'!AG124,'Scen 4'!AG124,'Scen 5'!AG124,'Scen 6'!AG124,'Scen 7'!AG124,'Scen 8'!AG124,'Scen 9'!AG124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH124,'Scen 2'!AH124,'Scen 3'!AH124,'Scen 4'!AH124,'Scen 5'!AH124,'Scen 6'!AH124,'Scen 7'!AH124,'Scen 8'!AH124,'Scen 9'!AH124)-\nCHOOSE($L$2,'Scen 1'!AH124,'Scen 2'!AH124,'Scen 3'!AH124,'Scen 4'!AH124,'Scen 5'!AH124,'Scen 6'!AH124,'Scen 7'!AH124,'Scen 8'!AH124,'Scen 9'!AH124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI124,'Scen 2'!AI124,'Scen 3'!AI124,'Scen 4'!AI124,'Scen 5'!AI124,'Scen 6'!AI124,'Scen 7'!AI124,'Scen 8'!AI124,'Scen 9'!AI124)-\nCHOOSE($L$2,'Scen 1'!AI124,'Scen 2'!AI124,'Scen 3'!AI124,'Scen 4'!AI124,'Scen 5'!AI124,'Scen 6'!AI124,'Scen 7'!AI124,'Scen 8'!AI124,'Scen 9'!AI124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ124,'Scen 2'!AJ124,'Scen 3'!AJ124,'Scen 4'!AJ124,'Scen 5'!AJ124,'Scen 6'!AJ124,'Scen 7'!AJ124,'Scen 8'!AJ124,'Scen 9'!AJ124)-\nCHOOSE($L$2,'Scen 1'!AJ124,'Scen 2'!AJ124,'Scen 3'!AJ124,'Scen 4'!AJ124,'Scen 5'!AJ124,'Scen 6'!AJ124,'Scen 7'!AJ124,'Scen 8'!AJ124,'Scen 9'!AJ124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK124,'Scen 2'!AK124,'Scen 3'!AK124,'Scen 4'!AK124,'Scen 5'!AK124,'Scen 6'!AK124,'Scen 7'!AK124,'Scen 8'!AK124,'Scen 9'!AK124)-\nCHOOSE($L$2,'Scen 1'!AK124,'Scen 2'!AK124,'Scen 3'!AK124,'Scen 4'!AK124,'Scen 5'!AK124,'Scen 6'!AK124,'Scen 7'!AK124,'Scen 8'!AK124,'Scen 9'!AK124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL124,'Scen 2'!AL124,'Scen 3'!AL124,'Scen 4'!AL124,'Scen 5'!AL124,'Scen 6'!AL124,'Scen 7'!AL124,'Scen 8'!AL124,'Scen 9'!AL124)-\nCHOOSE($L$2,'Scen 1'!AL124,'Scen 2'!AL124,'Scen 3'!AL124,'Scen 4'!AL124,'Scen 5'!AL124,'Scen 6'!AL124,'Scen 7'!AL124,'Scen 8'!AL124,'Scen 9'!AL124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM124,'Scen 2'!AM124,'Scen 3'!AM124,'Scen 4'!AM124,'Scen 5'!AM124,'Scen 6'!AM124,'Scen 7'!AM124,'Scen 8'!AM124,'Scen 9'!AM124)-\nCHOOSE($L$2,'Scen 1'!AM124,'Scen 2'!AM124,'Scen 3'!AM124,'Scen 4'!AM124,'Scen 5'!AM124,'Scen 6'!AM124,'Scen 7'!AM124,'Scen 8'!AM124,'Scen 9'!AM124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN124,'Scen 2'!AN124,'Scen 3'!AN124,'Scen 4'!AN124,'Scen 5'!AN124,'Scen 6'!AN124,'Scen 7'!AN124,'Scen 8'!AN124,'Scen 9'!AN124)-\nCHOOSE($L$2,'Scen 1'!AN124,'Scen 2'!AN124,'Scen 3'!AN124,'Scen 4'!AN124,'Scen 5'!AN124,'Scen 6'!AN124,'Scen 7'!AN124,'Scen 8'!AN124,'Scen 9'!AN124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO124,'Scen 2'!AO124,'Scen 3'!AO124,'Scen 4'!AO124,'Scen 5'!AO124,'Scen 6'!AO124,'Scen 7'!AO124,'Scen 8'!AO124,'Scen 9'!AO124)-\nCHOOSE($L$2,'Scen 1'!AO124,'Scen 2'!AO124,'Scen 3'!AO124,'Scen 4'!AO124,'Scen 5'!AO124,'Scen 6'!AO124,'Scen 7'!AO124,'Scen 8'!AO124,'Scen 9'!AO124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP124,'Scen 2'!AP124,'Scen 3'!AP124,'Scen 4'!AP124,'Scen 5'!AP124,'Scen 6'!AP124,'Scen 7'!AP124,'Scen 8'!AP124,'Scen 9'!AP124)-\nCHOOSE($L$2,'Scen 1'!AP124,'Scen 2'!AP124,'Scen 3'!AP124,'Scen 4'!AP124,'Scen 5'!AP124,'Scen 6'!AP124,'Scen 7'!AP124,'Scen 8'!AP124,'Scen 9'!AP124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ124,'Scen 2'!AQ124,'Scen 3'!AQ124,'Scen 4'!AQ124,'Scen 5'!AQ124,'Scen 6'!AQ124,'Scen 7'!AQ124,'Scen 8'!AQ124,'Scen 9'!AQ124)-\nCHOOSE($L$2,'Scen 1'!AQ124,'Scen 2'!AQ124,'Scen 3'!AQ124,'Scen 4'!AQ124,'Scen 5'!AQ124,'Scen 6'!AQ124,'Scen 7'!AQ124,'Scen 8'!AQ124,'Scen 9'!AQ124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR124,'Scen 2'!AR124,'Scen 3'!AR124,'Scen 4'!AR124,'Scen 5'!AR124,'Scen 6'!AR124,'Scen 7'!AR124,'Scen 8'!AR124,'Scen 9'!AR124)-\nCHOOSE($L$2,'Scen 1'!AR124,'Scen 2'!AR124,'Scen 3'!AR124,'Scen 4'!AR124,'Scen 5'!AR124,'Scen 6'!AR124,'Scen 7'!AR124,'Scen 8'!AR124,'Scen 9'!AR124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS124,'Scen 2'!AS124,'Scen 3'!AS124,'Scen 4'!AS124,'Scen 5'!AS124,'Scen 6'!AS124,'Scen 7'!AS124,'Scen 8'!AS124,'Scen 9'!AS124)-\nCHOOSE($L$2,'Scen 1'!AS124,'Scen 2'!AS124,'Scen 3'!AS124,'Scen 4'!AS124,'Scen 5'!AS124,'Scen 6'!AS124,'Scen 7'!AS124,'Scen 8'!AS124,'Scen 9'!AS124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT124,'Scen 2'!AT124,'Scen 3'!AT124,'Scen 4'!AT124,'Scen 5'!AT124,'Scen 6'!AT124,'Scen 7'!AT124,'Scen 8'!AT124,'Scen 9'!AT124)-\nCHOOSE($L$2,'Scen 1'!AT124,'Scen 2'!AT124,'Scen 3'!AT124,'Scen 4'!AT124,'Scen 5'!AT124,'Scen 6'!AT124,'Scen 7'!AT124,'Scen 8'!AT124,'Scen 9'!AT124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU124,'Scen 2'!AU124,'Scen 3'!AU124,'Scen 4'!AU124,'Scen 5'!AU124,'Scen 6'!AU124,'Scen 7'!AU124,'Scen 8'!AU124,'Scen 9'!AU124)-\nCHOOSE($L$2,'Scen 1'!AU124,'Scen 2'!AU124,'Scen 3'!AU124,'Scen 4'!AU124,'Scen 5'!AU124,'Scen 6'!AU124,'Scen 7'!AU124,'Scen 8'!AU124,'Scen 9'!AU124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV124,'Scen 2'!AV124,'Scen 3'!AV124,'Scen 4'!AV124,'Scen 5'!AV124,'Scen 6'!AV124,'Scen 7'!AV124,'Scen 8'!AV124,'Scen 9'!AV124)-\nCHOOSE($L$2,'Scen 1'!AV124,'Scen 2'!AV124,'Scen 3'!AV124,'Scen 4'!AV124,'Scen 5'!AV124,'Scen 6'!AV124,'Scen 7'!AV124,'Scen 8'!AV124,'Scen 9'!AV124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW124,'Scen 2'!AW124,'Scen 3'!AW124,'Scen 4'!AW124,'Scen 5'!AW124,'Scen 6'!AW124,'Scen 7'!AW124,'Scen 8'!AW124,'Scen 9'!AW124)-\nCHOOSE($L$2,'Scen 1'!AW124,'Scen 2'!AW124,'Scen 3'!AW124,'Scen 4'!AW124,'Scen 5'!AW124,'Scen 6'!AW124,'Scen 7'!AW124,'Scen 8'!AW124,'Scen 9'!AW124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX124,'Scen 2'!AX124,'Scen 3'!AX124,'Scen 4'!AX124,'Scen 5'!AX124,'Scen 6'!AX124,'Scen 7'!AX124,'Scen 8'!AX124,'Scen 9'!AX124)-\nCHOOSE($L$2,'Scen 1'!AX124,'Scen 2'!AX124,'Scen 3'!AX124,'Scen 4'!AX124,'Scen 5'!AX124,'Scen 6'!AX124,'Scen 7'!AX124,'Scen 8'!AX124,'Scen 9'!AX124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY124,'Scen 2'!AY124,'Scen 3'!AY124,'Scen 4'!AY124,'Scen 5'!AY124,'Scen 6'!AY124,'Scen 7'!AY124,'Scen 8'!AY124,'Scen 9'!AY124)-\nCHOOSE($L$2,'Scen 1'!AY124,'Scen 2'!AY124,'Scen 3'!AY124,'Scen 4'!AY124,'Scen 5'!AY124,'Scen 6'!AY124,'Scen 7'!AY124,'Scen 8'!AY124,'Scen 9'!AY124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ124,'Scen 2'!AZ124,'Scen 3'!AZ124,'Scen 4'!AZ124,'Scen 5'!AZ124,'Scen 6'!AZ124,'Scen 7'!AZ124,'Scen 8'!AZ124,'Scen 9'!AZ124)-\nCHOOSE($L$2,'Scen 1'!AZ124,'Scen 2'!AZ124,'Scen 3'!AZ124,'Scen 4'!AZ124,'Scen 5'!AZ124,'Scen 6'!AZ124,'Scen 7'!AZ124,'Scen 8'!AZ124,'Scen 9'!AZ124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA124,'Scen 2'!BA124,'Scen 3'!BA124,'Scen 4'!BA124,'Scen 5'!BA124,'Scen 6'!BA124,'Scen 7'!BA124,'Scen 8'!BA124,'Scen 9'!BA124)-\nCHOOSE($L$2,'Scen 1'!BA124,'Scen 2'!BA124,'Scen 3'!BA124,'Scen 4'!BA124,'Scen 5'!BA124,'Scen 6'!BA124,'Scen 7'!BA124,'Scen 8'!BA124,'Scen 9'!BA124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB124,'Scen 2'!BB124,'Scen 3'!BB124,'Scen 4'!BB124,'Scen 5'!BB124,'Scen 6'!BB124,'Scen 7'!BB124,'Scen 8'!BB124,'Scen 9'!BB124)-\nCHOOSE($L$2,'Scen 1'!BB124,'Scen 2'!BB124,'Scen 3'!BB124,'Scen 4'!BB124,'Scen 5'!BB124,'Scen 6'!BB124,'Scen 7'!BB124,'Scen 8'!BB124,'Scen 9'!BB124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC124,'Scen 2'!BC124,'Scen 3'!BC124,'Scen 4'!BC124,'Scen 5'!BC124,'Scen 6'!BC124,'Scen 7'!BC124,'Scen 8'!BC124,'Scen 9'!BC124)-\nCHOOSE($L$2,'Scen 1'!BC124,'Scen 2'!BC124,'Scen 3'!BC124,'Scen 4'!BC124,'Scen 5'!BC124,'Scen 6'!BC124,'Scen 7'!BC124,'Scen 8'!BC124,'Scen 9'!BC124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD124,'Scen 2'!BD124,'Scen 3'!BD124,'Scen 4'!BD124,'Scen 5'!BD124,'Scen 6'!BD124,'Scen 7'!BD124,'Scen 8'!BD124,'Scen 9'!BD124)-\nCHOOSE($L$2,'Scen 1'!BD124,'Scen 2'!BD124,'Scen 3'!BD124,'Scen 4'!BD124,'Scen 5'!BD124,'Scen 6'!BD124,'Scen 7'!BD124,'Scen 8'!BD124,'Scen 9'!BD124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE124,'Scen 2'!BE124,'Scen 3'!BE124,'Scen 4'!BE124,'Scen 5'!BE124,'Scen 6'!BE124,'Scen 7'!BE124,'Scen 8'!BE124,'Scen 9'!BE124)-\nCHOOSE($L$2,'Scen 1'!BE124,'Scen 2'!BE124,'Scen 3'!BE124,'Scen 4'!BE124,'Scen 5'!BE124,'Scen 6'!BE124,'Scen 7'!BE124,'Scen 8'!BE124,'Scen 9'!BE124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF124,'Scen 2'!BF124,'Scen 3'!BF124,'Scen 4'!BF124,'Scen 5'!BF124,'Scen 6'!BF124,'Scen 7'!BF124,'Scen 8'!BF124,'Scen 9'!BF124)-\nCHOOSE($L$2,'Scen 1'!BF124,'Scen 2'!BF124,'Scen 3'!BF124,'Scen 4'!BF124,'Scen 5'!BF124,'Scen 6'!BF124,'Scen 7'!BF124,'Scen 8'!BF124,'Scen 9'!BF124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG124,'Scen 2'!BG124,'Scen 3'!BG124,'Scen 4'!BG124,'Scen 5'!BG124,'Scen 6'!BG124,'Scen 7'!BG124,'Scen 8'!BG124,'Scen 9'!BG124)-\nCHOOSE($L$2,'Scen 1'!BG124,'Scen 2'!BG124,'Scen 3'!BG124,'Scen 4'!BG124,'Scen 5'!BG124,'Scen 6'!BG124,'Scen 7'!BG124,'Scen 8'!BG124,'Scen 9'!BG124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH124,'Scen 2'!BH124,'Scen 3'!BH124,'Scen 4'!BH124,'Scen 5'!BH124,'Scen 6'!BH124,'Scen 7'!BH124,'Scen 8'!BH124,'Scen 9'!BH124)-\nCHOOSE($L$2,'Scen 1'!BH124,'Scen 2'!BH124,'Scen 3'!BH124,'Scen 4'!BH124,'Scen 5'!BH124,'Scen 6'!BH124,'Scen 7'!BH124,'Scen 8'!BH124,'Scen 9'!BH124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI124,'Scen 2'!BI124,'Scen 3'!BI124,'Scen 4'!BI124,'Scen 5'!BI124,'Scen 6'!BI124,'Scen 7'!BI124,'Scen 8'!BI124,'Scen 9'!BI124)-\nCHOOSE($L$2,'Scen 1'!BI124,'Scen 2'!BI124,'Scen 3'!BI124,'Scen 4'!BI124,'Scen 5'!BI124,'Scen 6'!BI124,'Scen 7'!BI124,'Scen 8'!BI124,'Scen 9'!BI124),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ124,'Scen 2'!BJ124,'Scen 3'!BJ124,'Scen 4'!BJ124,'Scen 5'!BJ124,'Scen 6'!BJ124,'Scen 7'!BJ124,'Scen 8'!BJ124,'Scen 9'!BJ124)-\nCHOOSE($L$2,'Scen 1'!BJ124,'Scen 2'!BJ124,'Scen 3'!BJ124,'Scen 4'!BJ124,'Scen 5'!BJ124,'Scen 6'!BJ124,'Scen 7'!BJ124,'Scen 8'!BJ124,'Scen 9'!BJ124),\"\")","v":0}]
[null,null,null,null,"Total other opex costs",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y125,'Scen 2'!Y125,'Scen 3'!Y125,'Scen 4'!Y125,'Scen 5'!Y125,'Scen 6'!Y125,'Scen 7'!Y125,'Scen 8'!Y125,'Scen 9'!Y125)-\nCHOOSE($L$2,'Scen 1'!Y125,'Scen 2'!Y125,'Scen 3'!Y125,'Scen 4'!Y125,'Scen 5'!Y125,'Scen 6'!Y125,'Scen 7'!Y125,'Scen 8'!Y125,'Scen 9'!Y125),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA125,'Scen 2'!AA125,'Scen 3'!AA125,'Scen 4'!AA125,'Scen 5'!AA125,'Scen 6'!AA125,'Scen 7'!AA125,'Scen 8'!AA125,'Scen 9'!AA125)-\nCHOOSE($L$2,'Scen 1'!AA125,'Scen 2'!AA125,'Scen 3'!AA125,'Scen 4'!AA125,'Scen 5'!AA125,'Scen 6'!AA125,'Scen 7'!AA125,'Scen 8'!AA125,'Scen 9'!AA125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB125,'Scen 2'!AB125,'Scen 3'!AB125,'Scen 4'!AB125,'Scen 5'!AB125,'Scen 6'!AB125,'Scen 7'!AB125,'Scen 8'!AB125,'Scen 9'!AB125)-\nCHOOSE($L$2,'Scen 1'!AB125,'Scen 2'!AB125,'Scen 3'!AB125,'Scen 4'!AB125,'Scen 5'!AB125,'Scen 6'!AB125,'Scen 7'!AB125,'Scen 8'!AB125,'Scen 9'!AB125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC125,'Scen 2'!AC125,'Scen 3'!AC125,'Scen 4'!AC125,'Scen 5'!AC125,'Scen 6'!AC125,'Scen 7'!AC125,'Scen 8'!AC125,'Scen 9'!AC125)-\nCHOOSE($L$2,'Scen 1'!AC125,'Scen 2'!AC125,'Scen 3'!AC125,'Scen 4'!AC125,'Scen 5'!AC125,'Scen 6'!AC125,'Scen 7'!AC125,'Scen 8'!AC125,'Scen 9'!AC125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD125,'Scen 2'!AD125,'Scen 3'!AD125,'Scen 4'!AD125,'Scen 5'!AD125,'Scen 6'!AD125,'Scen 7'!AD125,'Scen 8'!AD125,'Scen 9'!AD125)-\nCHOOSE($L$2,'Scen 1'!AD125,'Scen 2'!AD125,'Scen 3'!AD125,'Scen 4'!AD125,'Scen 5'!AD125,'Scen 6'!AD125,'Scen 7'!AD125,'Scen 8'!AD125,'Scen 9'!AD125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE125,'Scen 2'!AE125,'Scen 3'!AE125,'Scen 4'!AE125,'Scen 5'!AE125,'Scen 6'!AE125,'Scen 7'!AE125,'Scen 8'!AE125,'Scen 9'!AE125)-\nCHOOSE($L$2,'Scen 1'!AE125,'Scen 2'!AE125,'Scen 3'!AE125,'Scen 4'!AE125,'Scen 5'!AE125,'Scen 6'!AE125,'Scen 7'!AE125,'Scen 8'!AE125,'Scen 9'!AE125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF125,'Scen 2'!AF125,'Scen 3'!AF125,'Scen 4'!AF125,'Scen 5'!AF125,'Scen 6'!AF125,'Scen 7'!AF125,'Scen 8'!AF125,'Scen 9'!AF125)-\nCHOOSE($L$2,'Scen 1'!AF125,'Scen 2'!AF125,'Scen 3'!AF125,'Scen 4'!AF125,'Scen 5'!AF125,'Scen 6'!AF125,'Scen 7'!AF125,'Scen 8'!AF125,'Scen 9'!AF125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG125,'Scen 2'!AG125,'Scen 3'!AG125,'Scen 4'!AG125,'Scen 5'!AG125,'Scen 6'!AG125,'Scen 7'!AG125,'Scen 8'!AG125,'Scen 9'!AG125)-\nCHOOSE($L$2,'Scen 1'!AG125,'Scen 2'!AG125,'Scen 3'!AG125,'Scen 4'!AG125,'Scen 5'!AG125,'Scen 6'!AG125,'Scen 7'!AG125,'Scen 8'!AG125,'Scen 9'!AG125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH125,'Scen 2'!AH125,'Scen 3'!AH125,'Scen 4'!AH125,'Scen 5'!AH125,'Scen 6'!AH125,'Scen 7'!AH125,'Scen 8'!AH125,'Scen 9'!AH125)-\nCHOOSE($L$2,'Scen 1'!AH125,'Scen 2'!AH125,'Scen 3'!AH125,'Scen 4'!AH125,'Scen 5'!AH125,'Scen 6'!AH125,'Scen 7'!AH125,'Scen 8'!AH125,'Scen 9'!AH125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI125,'Scen 2'!AI125,'Scen 3'!AI125,'Scen 4'!AI125,'Scen 5'!AI125,'Scen 6'!AI125,'Scen 7'!AI125,'Scen 8'!AI125,'Scen 9'!AI125)-\nCHOOSE($L$2,'Scen 1'!AI125,'Scen 2'!AI125,'Scen 3'!AI125,'Scen 4'!AI125,'Scen 5'!AI125,'Scen 6'!AI125,'Scen 7'!AI125,'Scen 8'!AI125,'Scen 9'!AI125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ125,'Scen 2'!AJ125,'Scen 3'!AJ125,'Scen 4'!AJ125,'Scen 5'!AJ125,'Scen 6'!AJ125,'Scen 7'!AJ125,'Scen 8'!AJ125,'Scen 9'!AJ125)-\nCHOOSE($L$2,'Scen 1'!AJ125,'Scen 2'!AJ125,'Scen 3'!AJ125,'Scen 4'!AJ125,'Scen 5'!AJ125,'Scen 6'!AJ125,'Scen 7'!AJ125,'Scen 8'!AJ125,'Scen 9'!AJ125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK125,'Scen 2'!AK125,'Scen 3'!AK125,'Scen 4'!AK125,'Scen 5'!AK125,'Scen 6'!AK125,'Scen 7'!AK125,'Scen 8'!AK125,'Scen 9'!AK125)-\nCHOOSE($L$2,'Scen 1'!AK125,'Scen 2'!AK125,'Scen 3'!AK125,'Scen 4'!AK125,'Scen 5'!AK125,'Scen 6'!AK125,'Scen 7'!AK125,'Scen 8'!AK125,'Scen 9'!AK125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL125,'Scen 2'!AL125,'Scen 3'!AL125,'Scen 4'!AL125,'Scen 5'!AL125,'Scen 6'!AL125,'Scen 7'!AL125,'Scen 8'!AL125,'Scen 9'!AL125)-\nCHOOSE($L$2,'Scen 1'!AL125,'Scen 2'!AL125,'Scen 3'!AL125,'Scen 4'!AL125,'Scen 5'!AL125,'Scen 6'!AL125,'Scen 7'!AL125,'Scen 8'!AL125,'Scen 9'!AL125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM125,'Scen 2'!AM125,'Scen 3'!AM125,'Scen 4'!AM125,'Scen 5'!AM125,'Scen 6'!AM125,'Scen 7'!AM125,'Scen 8'!AM125,'Scen 9'!AM125)-\nCHOOSE($L$2,'Scen 1'!AM125,'Scen 2'!AM125,'Scen 3'!AM125,'Scen 4'!AM125,'Scen 5'!AM125,'Scen 6'!AM125,'Scen 7'!AM125,'Scen 8'!AM125,'Scen 9'!AM125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN125,'Scen 2'!AN125,'Scen 3'!AN125,'Scen 4'!AN125,'Scen 5'!AN125,'Scen 6'!AN125,'Scen 7'!AN125,'Scen 8'!AN125,'Scen 9'!AN125)-\nCHOOSE($L$2,'Scen 1'!AN125,'Scen 2'!AN125,'Scen 3'!AN125,'Scen 4'!AN125,'Scen 5'!AN125,'Scen 6'!AN125,'Scen 7'!AN125,'Scen 8'!AN125,'Scen 9'!AN125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO125,'Scen 2'!AO125,'Scen 3'!AO125,'Scen 4'!AO125,'Scen 5'!AO125,'Scen 6'!AO125,'Scen 7'!AO125,'Scen 8'!AO125,'Scen 9'!AO125)-\nCHOOSE($L$2,'Scen 1'!AO125,'Scen 2'!AO125,'Scen 3'!AO125,'Scen 4'!AO125,'Scen 5'!AO125,'Scen 6'!AO125,'Scen 7'!AO125,'Scen 8'!AO125,'Scen 9'!AO125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP125,'Scen 2'!AP125,'Scen 3'!AP125,'Scen 4'!AP125,'Scen 5'!AP125,'Scen 6'!AP125,'Scen 7'!AP125,'Scen 8'!AP125,'Scen 9'!AP125)-\nCHOOSE($L$2,'Scen 1'!AP125,'Scen 2'!AP125,'Scen 3'!AP125,'Scen 4'!AP125,'Scen 5'!AP125,'Scen 6'!AP125,'Scen 7'!AP125,'Scen 8'!AP125,'Scen 9'!AP125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ125,'Scen 2'!AQ125,'Scen 3'!AQ125,'Scen 4'!AQ125,'Scen 5'!AQ125,'Scen 6'!AQ125,'Scen 7'!AQ125,'Scen 8'!AQ125,'Scen 9'!AQ125)-\nCHOOSE($L$2,'Scen 1'!AQ125,'Scen 2'!AQ125,'Scen 3'!AQ125,'Scen 4'!AQ125,'Scen 5'!AQ125,'Scen 6'!AQ125,'Scen 7'!AQ125,'Scen 8'!AQ125,'Scen 9'!AQ125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR125,'Scen 2'!AR125,'Scen 3'!AR125,'Scen 4'!AR125,'Scen 5'!AR125,'Scen 6'!AR125,'Scen 7'!AR125,'Scen 8'!AR125,'Scen 9'!AR125)-\nCHOOSE($L$2,'Scen 1'!AR125,'Scen 2'!AR125,'Scen 3'!AR125,'Scen 4'!AR125,'Scen 5'!AR125,'Scen 6'!AR125,'Scen 7'!AR125,'Scen 8'!AR125,'Scen 9'!AR125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS125,'Scen 2'!AS125,'Scen 3'!AS125,'Scen 4'!AS125,'Scen 5'!AS125,'Scen 6'!AS125,'Scen 7'!AS125,'Scen 8'!AS125,'Scen 9'!AS125)-\nCHOOSE($L$2,'Scen 1'!AS125,'Scen 2'!AS125,'Scen 3'!AS125,'Scen 4'!AS125,'Scen 5'!AS125,'Scen 6'!AS125,'Scen 7'!AS125,'Scen 8'!AS125,'Scen 9'!AS125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT125,'Scen 2'!AT125,'Scen 3'!AT125,'Scen 4'!AT125,'Scen 5'!AT125,'Scen 6'!AT125,'Scen 7'!AT125,'Scen 8'!AT125,'Scen 9'!AT125)-\nCHOOSE($L$2,'Scen 1'!AT125,'Scen 2'!AT125,'Scen 3'!AT125,'Scen 4'!AT125,'Scen 5'!AT125,'Scen 6'!AT125,'Scen 7'!AT125,'Scen 8'!AT125,'Scen 9'!AT125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU125,'Scen 2'!AU125,'Scen 3'!AU125,'Scen 4'!AU125,'Scen 5'!AU125,'Scen 6'!AU125,'Scen 7'!AU125,'Scen 8'!AU125,'Scen 9'!AU125)-\nCHOOSE($L$2,'Scen 1'!AU125,'Scen 2'!AU125,'Scen 3'!AU125,'Scen 4'!AU125,'Scen 5'!AU125,'Scen 6'!AU125,'Scen 7'!AU125,'Scen 8'!AU125,'Scen 9'!AU125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV125,'Scen 2'!AV125,'Scen 3'!AV125,'Scen 4'!AV125,'Scen 5'!AV125,'Scen 6'!AV125,'Scen 7'!AV125,'Scen 8'!AV125,'Scen 9'!AV125)-\nCHOOSE($L$2,'Scen 1'!AV125,'Scen 2'!AV125,'Scen 3'!AV125,'Scen 4'!AV125,'Scen 5'!AV125,'Scen 6'!AV125,'Scen 7'!AV125,'Scen 8'!AV125,'Scen 9'!AV125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW125,'Scen 2'!AW125,'Scen 3'!AW125,'Scen 4'!AW125,'Scen 5'!AW125,'Scen 6'!AW125,'Scen 7'!AW125,'Scen 8'!AW125,'Scen 9'!AW125)-\nCHOOSE($L$2,'Scen 1'!AW125,'Scen 2'!AW125,'Scen 3'!AW125,'Scen 4'!AW125,'Scen 5'!AW125,'Scen 6'!AW125,'Scen 7'!AW125,'Scen 8'!AW125,'Scen 9'!AW125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX125,'Scen 2'!AX125,'Scen 3'!AX125,'Scen 4'!AX125,'Scen 5'!AX125,'Scen 6'!AX125,'Scen 7'!AX125,'Scen 8'!AX125,'Scen 9'!AX125)-\nCHOOSE($L$2,'Scen 1'!AX125,'Scen 2'!AX125,'Scen 3'!AX125,'Scen 4'!AX125,'Scen 5'!AX125,'Scen 6'!AX125,'Scen 7'!AX125,'Scen 8'!AX125,'Scen 9'!AX125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY125,'Scen 2'!AY125,'Scen 3'!AY125,'Scen 4'!AY125,'Scen 5'!AY125,'Scen 6'!AY125,'Scen 7'!AY125,'Scen 8'!AY125,'Scen 9'!AY125)-\nCHOOSE($L$2,'Scen 1'!AY125,'Scen 2'!AY125,'Scen 3'!AY125,'Scen 4'!AY125,'Scen 5'!AY125,'Scen 6'!AY125,'Scen 7'!AY125,'Scen 8'!AY125,'Scen 9'!AY125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ125,'Scen 2'!AZ125,'Scen 3'!AZ125,'Scen 4'!AZ125,'Scen 5'!AZ125,'Scen 6'!AZ125,'Scen 7'!AZ125,'Scen 8'!AZ125,'Scen 9'!AZ125)-\nCHOOSE($L$2,'Scen 1'!AZ125,'Scen 2'!AZ125,'Scen 3'!AZ125,'Scen 4'!AZ125,'Scen 5'!AZ125,'Scen 6'!AZ125,'Scen 7'!AZ125,'Scen 8'!AZ125,'Scen 9'!AZ125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA125,'Scen 2'!BA125,'Scen 3'!BA125,'Scen 4'!BA125,'Scen 5'!BA125,'Scen 6'!BA125,'Scen 7'!BA125,'Scen 8'!BA125,'Scen 9'!BA125)-\nCHOOSE($L$2,'Scen 1'!BA125,'Scen 2'!BA125,'Scen 3'!BA125,'Scen 4'!BA125,'Scen 5'!BA125,'Scen 6'!BA125,'Scen 7'!BA125,'Scen 8'!BA125,'Scen 9'!BA125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB125,'Scen 2'!BB125,'Scen 3'!BB125,'Scen 4'!BB125,'Scen 5'!BB125,'Scen 6'!BB125,'Scen 7'!BB125,'Scen 8'!BB125,'Scen 9'!BB125)-\nCHOOSE($L$2,'Scen 1'!BB125,'Scen 2'!BB125,'Scen 3'!BB125,'Scen 4'!BB125,'Scen 5'!BB125,'Scen 6'!BB125,'Scen 7'!BB125,'Scen 8'!BB125,'Scen 9'!BB125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC125,'Scen 2'!BC125,'Scen 3'!BC125,'Scen 4'!BC125,'Scen 5'!BC125,'Scen 6'!BC125,'Scen 7'!BC125,'Scen 8'!BC125,'Scen 9'!BC125)-\nCHOOSE($L$2,'Scen 1'!BC125,'Scen 2'!BC125,'Scen 3'!BC125,'Scen 4'!BC125,'Scen 5'!BC125,'Scen 6'!BC125,'Scen 7'!BC125,'Scen 8'!BC125,'Scen 9'!BC125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD125,'Scen 2'!BD125,'Scen 3'!BD125,'Scen 4'!BD125,'Scen 5'!BD125,'Scen 6'!BD125,'Scen 7'!BD125,'Scen 8'!BD125,'Scen 9'!BD125)-\nCHOOSE($L$2,'Scen 1'!BD125,'Scen 2'!BD125,'Scen 3'!BD125,'Scen 4'!BD125,'Scen 5'!BD125,'Scen 6'!BD125,'Scen 7'!BD125,'Scen 8'!BD125,'Scen 9'!BD125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE125,'Scen 2'!BE125,'Scen 3'!BE125,'Scen 4'!BE125,'Scen 5'!BE125,'Scen 6'!BE125,'Scen 7'!BE125,'Scen 8'!BE125,'Scen 9'!BE125)-\nCHOOSE($L$2,'Scen 1'!BE125,'Scen 2'!BE125,'Scen 3'!BE125,'Scen 4'!BE125,'Scen 5'!BE125,'Scen 6'!BE125,'Scen 7'!BE125,'Scen 8'!BE125,'Scen 9'!BE125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF125,'Scen 2'!BF125,'Scen 3'!BF125,'Scen 4'!BF125,'Scen 5'!BF125,'Scen 6'!BF125,'Scen 7'!BF125,'Scen 8'!BF125,'Scen 9'!BF125)-\nCHOOSE($L$2,'Scen 1'!BF125,'Scen 2'!BF125,'Scen 3'!BF125,'Scen 4'!BF125,'Scen 5'!BF125,'Scen 6'!BF125,'Scen 7'!BF125,'Scen 8'!BF125,'Scen 9'!BF125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG125,'Scen 2'!BG125,'Scen 3'!BG125,'Scen 4'!BG125,'Scen 5'!BG125,'Scen 6'!BG125,'Scen 7'!BG125,'Scen 8'!BG125,'Scen 9'!BG125)-\nCHOOSE($L$2,'Scen 1'!BG125,'Scen 2'!BG125,'Scen 3'!BG125,'Scen 4'!BG125,'Scen 5'!BG125,'Scen 6'!BG125,'Scen 7'!BG125,'Scen 8'!BG125,'Scen 9'!BG125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH125,'Scen 2'!BH125,'Scen 3'!BH125,'Scen 4'!BH125,'Scen 5'!BH125,'Scen 6'!BH125,'Scen 7'!BH125,'Scen 8'!BH125,'Scen 9'!BH125)-\nCHOOSE($L$2,'Scen 1'!BH125,'Scen 2'!BH125,'Scen 3'!BH125,'Scen 4'!BH125,'Scen 5'!BH125,'Scen 6'!BH125,'Scen 7'!BH125,'Scen 8'!BH125,'Scen 9'!BH125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI125,'Scen 2'!BI125,'Scen 3'!BI125,'Scen 4'!BI125,'Scen 5'!BI125,'Scen 6'!BI125,'Scen 7'!BI125,'Scen 8'!BI125,'Scen 9'!BI125)-\nCHOOSE($L$2,'Scen 1'!BI125,'Scen 2'!BI125,'Scen 3'!BI125,'Scen 4'!BI125,'Scen 5'!BI125,'Scen 6'!BI125,'Scen 7'!BI125,'Scen 8'!BI125,'Scen 9'!BI125),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ125,'Scen 2'!BJ125,'Scen 3'!BJ125,'Scen 4'!BJ125,'Scen 5'!BJ125,'Scen 6'!BJ125,'Scen 7'!BJ125,'Scen 8'!BJ125,'Scen 9'!BJ125)-\nCHOOSE($L$2,'Scen 1'!BJ125,'Scen 2'!BJ125,'Scen 3'!BJ125,'Scen 4'!BJ125,'Scen 5'!BJ125,'Scen 6'!BJ125,'Scen 7'!BJ125,'Scen 8'!BJ125,'Scen 9'!BJ125),\"\")","v":0}]
[null,null,null,null,"Operating cash flow",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y126,'Scen 2'!Y126,'Scen 3'!Y126,'Scen 4'!Y126,'Scen 5'!Y126,'Scen 6'!Y126,'Scen 7'!Y126,'Scen 8'!Y126,'Scen 9'!Y126)-\nCHOOSE($L$2,'Scen 1'!Y126,'Scen 2'!Y126,'Scen 3'!Y126,'Scen 4'!Y126,'Scen 5'!Y126,'Scen 6'!Y126,'Scen 7'!Y126,'Scen 8'!Y126,'Scen 9'!Y126),\"\")","v":793.16659006472037},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA126,'Scen 2'!AA126,'Scen 3'!AA126,'Scen 4'!AA126,'Scen 5'!AA126,'Scen 6'!AA126,'Scen 7'!AA126,'Scen 8'!AA126,'Scen 9'!AA126)-\nCHOOSE($L$2,'Scen 1'!AA126,'Scen 2'!AA126,'Scen 3'!AA126,'Scen 4'!AA126,'Scen 5'!AA126,'Scen 6'!AA126,'Scen 7'!AA126,'Scen 8'!AA126,'Scen 9'!AA126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB126,'Scen 2'!AB126,'Scen 3'!AB126,'Scen 4'!AB126,'Scen 5'!AB126,'Scen 6'!AB126,'Scen 7'!AB126,'Scen 8'!AB126,'Scen 9'!AB126)-\nCHOOSE($L$2,'Scen 1'!AB126,'Scen 2'!AB126,'Scen 3'!AB126,'Scen 4'!AB126,'Scen 5'!AB126,'Scen 6'!AB126,'Scen 7'!AB126,'Scen 8'!AB126,'Scen 9'!AB126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC126,'Scen 2'!AC126,'Scen 3'!AC126,'Scen 4'!AC126,'Scen 5'!AC126,'Scen 6'!AC126,'Scen 7'!AC126,'Scen 8'!AC126,'Scen 9'!AC126)-\nCHOOSE($L$2,'Scen 1'!AC126,'Scen 2'!AC126,'Scen 3'!AC126,'Scen 4'!AC126,'Scen 5'!AC126,'Scen 6'!AC126,'Scen 7'!AC126,'Scen 8'!AC126,'Scen 9'!AC126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD126,'Scen 2'!AD126,'Scen 3'!AD126,'Scen 4'!AD126,'Scen 5'!AD126,'Scen 6'!AD126,'Scen 7'!AD126,'Scen 8'!AD126,'Scen 9'!AD126)-\nCHOOSE($L$2,'Scen 1'!AD126,'Scen 2'!AD126,'Scen 3'!AD126,'Scen 4'!AD126,'Scen 5'!AD126,'Scen 6'!AD126,'Scen 7'!AD126,'Scen 8'!AD126,'Scen 9'!AD126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE126,'Scen 2'!AE126,'Scen 3'!AE126,'Scen 4'!AE126,'Scen 5'!AE126,'Scen 6'!AE126,'Scen 7'!AE126,'Scen 8'!AE126,'Scen 9'!AE126)-\nCHOOSE($L$2,'Scen 1'!AE126,'Scen 2'!AE126,'Scen 3'!AE126,'Scen 4'!AE126,'Scen 5'!AE126,'Scen 6'!AE126,'Scen 7'!AE126,'Scen 8'!AE126,'Scen 9'!AE126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF126,'Scen 2'!AF126,'Scen 3'!AF126,'Scen 4'!AF126,'Scen 5'!AF126,'Scen 6'!AF126,'Scen 7'!AF126,'Scen 8'!AF126,'Scen 9'!AF126)-\nCHOOSE($L$2,'Scen 1'!AF126,'Scen 2'!AF126,'Scen 3'!AF126,'Scen 4'!AF126,'Scen 5'!AF126,'Scen 6'!AF126,'Scen 7'!AF126,'Scen 8'!AF126,'Scen 9'!AF126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG126,'Scen 2'!AG126,'Scen 3'!AG126,'Scen 4'!AG126,'Scen 5'!AG126,'Scen 6'!AG126,'Scen 7'!AG126,'Scen 8'!AG126,'Scen 9'!AG126)-\nCHOOSE($L$2,'Scen 1'!AG126,'Scen 2'!AG126,'Scen 3'!AG126,'Scen 4'!AG126,'Scen 5'!AG126,'Scen 6'!AG126,'Scen 7'!AG126,'Scen 8'!AG126,'Scen 9'!AG126),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH126,'Scen 2'!AH126,'Scen 3'!AH126,'Scen 4'!AH126,'Scen 5'!AH126,'Scen 6'!AH126,'Scen 7'!AH126,'Scen 8'!AH126,'Scen 9'!AH126)-\nCHOOSE($L$2,'Scen 1'!AH126,'Scen 2'!AH126,'Scen 3'!AH126,'Scen 4'!AH126,'Scen 5'!AH126,'Scen 6'!AH126,'Scen 7'!AH126,'Scen 8'!AH126,'Scen 9'!AH126),\"\")","v":274.70423125654588},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI126,'Scen 2'!AI126,'Scen 3'!AI126,'Scen 4'!AI126,'Scen 5'!AI126,'Scen 6'!AI126,'Scen 7'!AI126,'Scen 8'!AI126,'Scen 9'!AI126)-\nCHOOSE($L$2,'Scen 1'!AI126,'Scen 2'!AI126,'Scen 3'!AI126,'Scen 4'!AI126,'Scen 5'!AI126,'Scen 6'!AI126,'Scen 7'!AI126,'Scen 8'!AI126,'Scen 9'!AI126),\"\")","v":223.17287494445623},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ126,'Scen 2'!AJ126,'Scen 3'!AJ126,'Scen 4'!AJ126,'Scen 5'!AJ126,'Scen 6'!AJ126,'Scen 7'!AJ126,'Scen 8'!AJ126,'Scen 9'!AJ126)-\nCHOOSE($L$2,'Scen 1'!AJ126,'Scen 2'!AJ126,'Scen 3'!AJ126,'Scen 4'!AJ126,'Scen 5'!AJ126,'Scen 6'!AJ126,'Scen 7'!AJ126,'Scen 8'!AJ126,'Scen 9'!AJ126),\"\")","v":-415.79062418771719},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK126,'Scen 2'!AK126,'Scen 3'!AK126,'Scen 4'!AK126,'Scen 5'!AK126,'Scen 6'!AK126,'Scen 7'!AK126,'Scen 8'!AK126,'Scen 9'!AK126)-\nCHOOSE($L$2,'Scen 1'!AK126,'Scen 2'!AK126,'Scen 3'!AK126,'Scen 4'!AK126,'Scen 5'!AK126,'Scen 6'!AK126,'Scen 7'!AK126,'Scen 8'!AK126,'Scen 9'!AK126),\"\")","v":-622.12624904024801},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL126,'Scen 2'!AL126,'Scen 3'!AL126,'Scen 4'!AL126,'Scen 5'!AL126,'Scen 6'!AL126,'Scen 7'!AL126,'Scen 8'!AL126,'Scen 9'!AL126)-\nCHOOSE($L$2,'Scen 1'!AL126,'Scen 2'!AL126,'Scen 3'!AL126,'Scen 4'!AL126,'Scen 5'!AL126,'Scen 6'!AL126,'Scen 7'!AL126,'Scen 8'!AL126,'Scen 9'!AL126),\"\")","v":-681.08464663233599},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM126,'Scen 2'!AM126,'Scen 3'!AM126,'Scen 4'!AM126,'Scen 5'!AM126,'Scen 6'!AM126,'Scen 7'!AM126,'Scen 8'!AM126,'Scen 9'!AM126)-\nCHOOSE($L$2,'Scen 1'!AM126,'Scen 2'!AM126,'Scen 3'!AM126,'Scen 4'!AM126,'Scen 5'!AM126,'Scen 6'!AM126,'Scen 7'!AM126,'Scen 8'!AM126,'Scen 9'!AM126),\"\")","v":41.551125886754107},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN126,'Scen 2'!AN126,'Scen 3'!AN126,'Scen 4'!AN126,'Scen 5'!AN126,'Scen 6'!AN126,'Scen 7'!AN126,'Scen 8'!AN126,'Scen 9'!AN126)-\nCHOOSE($L$2,'Scen 1'!AN126,'Scen 2'!AN126,'Scen 3'!AN126,'Scen 4'!AN126,'Scen 5'!AN126,'Scen 6'!AN126,'Scen 7'!AN126,'Scen 8'!AN126,'Scen 9'!AN126),\"\")","v":45.308110597340146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO126,'Scen 2'!AO126,'Scen 3'!AO126,'Scen 4'!AO126,'Scen 5'!AO126,'Scen 6'!AO126,'Scen 7'!AO126,'Scen 8'!AO126,'Scen 9'!AO126)-\nCHOOSE($L$2,'Scen 1'!AO126,'Scen 2'!AO126,'Scen 3'!AO126,'Scen 4'!AO126,'Scen 5'!AO126,'Scen 6'!AO126,'Scen 7'!AO126,'Scen 8'!AO126,'Scen 9'!AO126),\"\")","v":42.344943916483544},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP126,'Scen 2'!AP126,'Scen 3'!AP126,'Scen 4'!AP126,'Scen 5'!AP126,'Scen 6'!AP126,'Scen 7'!AP126,'Scen 8'!AP126,'Scen 9'!AP126)-\nCHOOSE($L$2,'Scen 1'!AP126,'Scen 2'!AP126,'Scen 3'!AP126,'Scen 4'!AP126,'Scen 5'!AP126,'Scen 6'!AP126,'Scen 7'!AP126,'Scen 8'!AP126,'Scen 9'!AP126),\"\")","v":46.383651861141061},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ126,'Scen 2'!AQ126,'Scen 3'!AQ126,'Scen 4'!AQ126,'Scen 5'!AQ126,'Scen 6'!AQ126,'Scen 7'!AQ126,'Scen 8'!AQ126,'Scen 9'!AQ126)-\nCHOOSE($L$2,'Scen 1'!AQ126,'Scen 2'!AQ126,'Scen 3'!AQ126,'Scen 4'!AQ126,'Scen 5'!AQ126,'Scen 6'!AQ126,'Scen 7'!AQ126,'Scen 8'!AQ126,'Scen 9'!AQ126),\"\")","v":50.337681862946965},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR126,'Scen 2'!AR126,'Scen 3'!AR126,'Scen 4'!AR126,'Scen 5'!AR126,'Scen 6'!AR126,'Scen 7'!AR126,'Scen 8'!AR126,'Scen 9'!AR126)-\nCHOOSE($L$2,'Scen 1'!AR126,'Scen 2'!AR126,'Scen 3'!AR126,'Scen 4'!AR126,'Scen 5'!AR126,'Scen 6'!AR126,'Scen 7'!AR126,'Scen 8'!AR126,'Scen 9'!AR126),\"\")","v":64.231105802383354},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS126,'Scen 2'!AS126,'Scen 3'!AS126,'Scen 4'!AS126,'Scen 5'!AS126,'Scen 6'!AS126,'Scen 7'!AS126,'Scen 8'!AS126,'Scen 9'!AS126)-\nCHOOSE($L$2,'Scen 1'!AS126,'Scen 2'!AS126,'Scen 3'!AS126,'Scen 4'!AS126,'Scen 5'!AS126,'Scen 6'!AS126,'Scen 7'!AS126,'Scen 8'!AS126,'Scen 9'!AS126),\"\")","v":65.178962834515914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT126,'Scen 2'!AT126,'Scen 3'!AT126,'Scen 4'!AT126,'Scen 5'!AT126,'Scen 6'!AT126,'Scen 7'!AT126,'Scen 8'!AT126,'Scen 9'!AT126)-\nCHOOSE($L$2,'Scen 1'!AT126,'Scen 2'!AT126,'Scen 3'!AT126,'Scen 4'!AT126,'Scen 5'!AT126,'Scen 6'!AT126,'Scen 7'!AT126,'Scen 8'!AT126,'Scen 9'!AT126),\"\")","v":69.413838188660975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU126,'Scen 2'!AU126,'Scen 3'!AU126,'Scen 4'!AU126,'Scen 5'!AU126,'Scen 6'!AU126,'Scen 7'!AU126,'Scen 8'!AU126,'Scen 9'!AU126)-\nCHOOSE($L$2,'Scen 1'!AU126,'Scen 2'!AU126,'Scen 3'!AU126,'Scen 4'!AU126,'Scen 5'!AU126,'Scen 6'!AU126,'Scen 7'!AU126,'Scen 8'!AU126,'Scen 9'!AU126),\"\")","v":72.815992617441225},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV126,'Scen 2'!AV126,'Scen 3'!AV126,'Scen 4'!AV126,'Scen 5'!AV126,'Scen 6'!AV126,'Scen 7'!AV126,'Scen 8'!AV126,'Scen 9'!AV126)-\nCHOOSE($L$2,'Scen 1'!AV126,'Scen 2'!AV126,'Scen 3'!AV126,'Scen 4'!AV126,'Scen 5'!AV126,'Scen 6'!AV126,'Scen 7'!AV126,'Scen 8'!AV126,'Scen 9'!AV126),\"\")","v":76.371659423916753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW126,'Scen 2'!AW126,'Scen 3'!AW126,'Scen 4'!AW126,'Scen 5'!AW126,'Scen 6'!AW126,'Scen 7'!AW126,'Scen 8'!AW126,'Scen 9'!AW126)-\nCHOOSE($L$2,'Scen 1'!AW126,'Scen 2'!AW126,'Scen 3'!AW126,'Scen 4'!AW126,'Scen 5'!AW126,'Scen 6'!AW126,'Scen 7'!AW126,'Scen 8'!AW126,'Scen 9'!AW126),\"\")","v":82.22126120163648},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX126,'Scen 2'!AX126,'Scen 3'!AX126,'Scen 4'!AX126,'Scen 5'!AX126,'Scen 6'!AX126,'Scen 7'!AX126,'Scen 8'!AX126,'Scen 9'!AX126)-\nCHOOSE($L$2,'Scen 1'!AX126,'Scen 2'!AX126,'Scen 3'!AX126,'Scen 4'!AX126,'Scen 5'!AX126,'Scen 6'!AX126,'Scen 7'!AX126,'Scen 8'!AX126,'Scen 9'!AX126),\"\")","v":84.911767823761693},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY126,'Scen 2'!AY126,'Scen 3'!AY126,'Scen 4'!AY126,'Scen 5'!AY126,'Scen 6'!AY126,'Scen 7'!AY126,'Scen 8'!AY126,'Scen 9'!AY126)-\nCHOOSE($L$2,'Scen 1'!AY126,'Scen 2'!AY126,'Scen 3'!AY126,'Scen 4'!AY126,'Scen 5'!AY126,'Scen 6'!AY126,'Scen 7'!AY126,'Scen 8'!AY126,'Scen 9'!AY126),\"\")","v":88.277422313801253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ126,'Scen 2'!AZ126,'Scen 3'!AZ126,'Scen 4'!AZ126,'Scen 5'!AZ126,'Scen 6'!AZ126,'Scen 7'!AZ126,'Scen 8'!AZ126,'Scen 9'!AZ126)-\nCHOOSE($L$2,'Scen 1'!AZ126,'Scen 2'!AZ126,'Scen 3'!AZ126,'Scen 4'!AZ126,'Scen 5'!AZ126,'Scen 6'!AZ126,'Scen 7'!AZ126,'Scen 8'!AZ126,'Scen 9'!AZ126),\"\")","v":91.797507889640201},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA126,'Scen 2'!BA126,'Scen 3'!BA126,'Scen 4'!BA126,'Scen 5'!BA126,'Scen 6'!BA126,'Scen 7'!BA126,'Scen 8'!BA126,'Scen 9'!BA126)-\nCHOOSE($L$2,'Scen 1'!BA126,'Scen 2'!BA126,'Scen 3'!BA126,'Scen 4'!BA126,'Scen 5'!BA126,'Scen 6'!BA126,'Scen 7'!BA126,'Scen 8'!BA126,'Scen 9'!BA126),\"\")","v":95.219525821507887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB126,'Scen 2'!BB126,'Scen 3'!BB126,'Scen 4'!BB126,'Scen 5'!BB126,'Scen 6'!BB126,'Scen 7'!BB126,'Scen 8'!BB126,'Scen 9'!BB126)-\nCHOOSE($L$2,'Scen 1'!BB126,'Scen 2'!BB126,'Scen 3'!BB126,'Scen 4'!BB126,'Scen 5'!BB126,'Scen 6'!BB126,'Scen 7'!BB126,'Scen 8'!BB126,'Scen 9'!BB126),\"\")","v":99.829191815611921},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC126,'Scen 2'!BC126,'Scen 3'!BC126,'Scen 4'!BC126,'Scen 5'!BC126,'Scen 6'!BC126,'Scen 7'!BC126,'Scen 8'!BC126,'Scen 9'!BC126)-\nCHOOSE($L$2,'Scen 1'!BC126,'Scen 2'!BC126,'Scen 3'!BC126,'Scen 4'!BC126,'Scen 5'!BC126,'Scen 6'!BC126,'Scen 7'!BC126,'Scen 8'!BC126,'Scen 9'!BC126),\"\")","v":103.59494393933483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD126,'Scen 2'!BD126,'Scen 3'!BD126,'Scen 4'!BD126,'Scen 5'!BD126,'Scen 6'!BD126,'Scen 7'!BD126,'Scen 8'!BD126,'Scen 9'!BD126)-\nCHOOSE($L$2,'Scen 1'!BD126,'Scen 2'!BD126,'Scen 3'!BD126,'Scen 4'!BD126,'Scen 5'!BD126,'Scen 6'!BD126,'Scen 7'!BD126,'Scen 8'!BD126,'Scen 9'!BD126),\"\")","v":107.55382858619805},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE126,'Scen 2'!BE126,'Scen 3'!BE126,'Scen 4'!BE126,'Scen 5'!BE126,'Scen 6'!BE126,'Scen 7'!BE126,'Scen 8'!BE126,'Scen 9'!BE126)-\nCHOOSE($L$2,'Scen 1'!BE126,'Scen 2'!BE126,'Scen 3'!BE126,'Scen 4'!BE126,'Scen 5'!BE126,'Scen 6'!BE126,'Scen 7'!BE126,'Scen 8'!BE126,'Scen 9'!BE126),\"\")","v":111.6834230975528},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF126,'Scen 2'!BF126,'Scen 3'!BF126,'Scen 4'!BF126,'Scen 5'!BF126,'Scen 6'!BF126,'Scen 7'!BF126,'Scen 8'!BF126,'Scen 9'!BF126)-\nCHOOSE($L$2,'Scen 1'!BF126,'Scen 2'!BF126,'Scen 3'!BF126,'Scen 4'!BF126,'Scen 5'!BF126,'Scen 6'!BF126,'Scen 7'!BF126,'Scen 8'!BF126,'Scen 9'!BF126),\"\")","v":115.78472343382555},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG126,'Scen 2'!BG126,'Scen 3'!BG126,'Scen 4'!BG126,'Scen 5'!BG126,'Scen 6'!BG126,'Scen 7'!BG126,'Scen 8'!BG126,'Scen 9'!BG126)-\nCHOOSE($L$2,'Scen 1'!BG126,'Scen 2'!BG126,'Scen 3'!BG126,'Scen 4'!BG126,'Scen 5'!BG126,'Scen 6'!BG126,'Scen 7'!BG126,'Scen 8'!BG126,'Scen 9'!BG126),\"\")","v":107.82220385780693},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH126,'Scen 2'!BH126,'Scen 3'!BH126,'Scen 4'!BH126,'Scen 5'!BH126,'Scen 6'!BH126,'Scen 7'!BH126,'Scen 8'!BH126,'Scen 9'!BH126)-\nCHOOSE($L$2,'Scen 1'!BH126,'Scen 2'!BH126,'Scen 3'!BH126,'Scen 4'!BH126,'Scen 5'!BH126,'Scen 6'!BH126,'Scen 7'!BH126,'Scen 8'!BH126,'Scen 9'!BH126),\"\")","v":112.34548146545421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI126,'Scen 2'!BI126,'Scen 3'!BI126,'Scen 4'!BI126,'Scen 5'!BI126,'Scen 6'!BI126,'Scen 7'!BI126,'Scen 8'!BI126,'Scen 9'!BI126)-\nCHOOSE($L$2,'Scen 1'!BI126,'Scen 2'!BI126,'Scen 3'!BI126,'Scen 4'!BI126,'Scen 5'!BI126,'Scen 6'!BI126,'Scen 7'!BI126,'Scen 8'!BI126,'Scen 9'!BI126),\"\")","v":117.13622882069467},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ126,'Scen 2'!BJ126,'Scen 3'!BJ126,'Scen 4'!BJ126,'Scen 5'!BJ126,'Scen 6'!BJ126,'Scen 7'!BJ126,'Scen 8'!BJ126,'Scen 9'!BJ126)-\nCHOOSE($L$2,'Scen 1'!BJ126,'Scen 2'!BJ126,'Scen 3'!BJ126,'Scen 4'!BJ126,'Scen 5'!BJ126,'Scen 6'!BJ126,'Scen 7'!BJ126,'Scen 8'!BJ126,'Scen 9'!BJ126),\"\")","v":122.17642066561348}]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y128,'Scen 2'!Y128,'Scen 3'!Y128,'Scen 4'!Y128,'Scen 5'!Y128,'Scen 6'!Y128,'Scen 7'!Y128,'Scen 8'!Y128,'Scen 9'!Y128)-\nCHOOSE($L$2,'Scen 1'!Y128,'Scen 2'!Y128,'Scen 3'!Y128,'Scen 4'!Y128,'Scen 5'!Y128,'Scen 6'!Y128,'Scen 7'!Y128,'Scen 8'!Y128,'Scen 9'!Y128),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA128,'Scen 2'!AA128,'Scen 3'!AA128,'Scen 4'!AA128,'Scen 5'!AA128,'Scen 6'!AA128,'Scen 7'!AA128,'Scen 8'!AA128,'Scen 9'!AA128)-\nCHOOSE($L$2,'Scen 1'!AA128,'Scen 2'!AA128,'Scen 3'!AA128,'Scen 4'!AA128,'Scen 5'!AA128,'Scen 6'!AA128,'Scen 7'!AA128,'Scen 8'!AA128,'Scen 9'!AA128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB128,'Scen 2'!AB128,'Scen 3'!AB128,'Scen 4'!AB128,'Scen 5'!AB128,'Scen 6'!AB128,'Scen 7'!AB128,'Scen 8'!AB128,'Scen 9'!AB128)-\nCHOOSE($L$2,'Scen 1'!AB128,'Scen 2'!AB128,'Scen 3'!AB128,'Scen 4'!AB128,'Scen 5'!AB128,'Scen 6'!AB128,'Scen 7'!AB128,'Scen 8'!AB128,'Scen 9'!AB128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC128,'Scen 2'!AC128,'Scen 3'!AC128,'Scen 4'!AC128,'Scen 5'!AC128,'Scen 6'!AC128,'Scen 7'!AC128,'Scen 8'!AC128,'Scen 9'!AC128)-\nCHOOSE($L$2,'Scen 1'!AC128,'Scen 2'!AC128,'Scen 3'!AC128,'Scen 4'!AC128,'Scen 5'!AC128,'Scen 6'!AC128,'Scen 7'!AC128,'Scen 8'!AC128,'Scen 9'!AC128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD128,'Scen 2'!AD128,'Scen 3'!AD128,'Scen 4'!AD128,'Scen 5'!AD128,'Scen 6'!AD128,'Scen 7'!AD128,'Scen 8'!AD128,'Scen 9'!AD128)-\nCHOOSE($L$2,'Scen 1'!AD128,'Scen 2'!AD128,'Scen 3'!AD128,'Scen 4'!AD128,'Scen 5'!AD128,'Scen 6'!AD128,'Scen 7'!AD128,'Scen 8'!AD128,'Scen 9'!AD128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE128,'Scen 2'!AE128,'Scen 3'!AE128,'Scen 4'!AE128,'Scen 5'!AE128,'Scen 6'!AE128,'Scen 7'!AE128,'Scen 8'!AE128,'Scen 9'!AE128)-\nCHOOSE($L$2,'Scen 1'!AE128,'Scen 2'!AE128,'Scen 3'!AE128,'Scen 4'!AE128,'Scen 5'!AE128,'Scen 6'!AE128,'Scen 7'!AE128,'Scen 8'!AE128,'Scen 9'!AE128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF128,'Scen 2'!AF128,'Scen 3'!AF128,'Scen 4'!AF128,'Scen 5'!AF128,'Scen 6'!AF128,'Scen 7'!AF128,'Scen 8'!AF128,'Scen 9'!AF128)-\nCHOOSE($L$2,'Scen 1'!AF128,'Scen 2'!AF128,'Scen 3'!AF128,'Scen 4'!AF128,'Scen 5'!AF128,'Scen 6'!AF128,'Scen 7'!AF128,'Scen 8'!AF128,'Scen 9'!AF128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG128,'Scen 2'!AG128,'Scen 3'!AG128,'Scen 4'!AG128,'Scen 5'!AG128,'Scen 6'!AG128,'Scen 7'!AG128,'Scen 8'!AG128,'Scen 9'!AG128)-\nCHOOSE($L$2,'Scen 1'!AG128,'Scen 2'!AG128,'Scen 3'!AG128,'Scen 4'!AG128,'Scen 5'!AG128,'Scen 6'!AG128,'Scen 7'!AG128,'Scen 8'!AG128,'Scen 9'!AG128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH128,'Scen 2'!AH128,'Scen 3'!AH128,'Scen 4'!AH128,'Scen 5'!AH128,'Scen 6'!AH128,'Scen 7'!AH128,'Scen 8'!AH128,'Scen 9'!AH128)-\nCHOOSE($L$2,'Scen 1'!AH128,'Scen 2'!AH128,'Scen 3'!AH128,'Scen 4'!AH128,'Scen 5'!AH128,'Scen 6'!AH128,'Scen 7'!AH128,'Scen 8'!AH128,'Scen 9'!AH128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI128,'Scen 2'!AI128,'Scen 3'!AI128,'Scen 4'!AI128,'Scen 5'!AI128,'Scen 6'!AI128,'Scen 7'!AI128,'Scen 8'!AI128,'Scen 9'!AI128)-\nCHOOSE($L$2,'Scen 1'!AI128,'Scen 2'!AI128,'Scen 3'!AI128,'Scen 4'!AI128,'Scen 5'!AI128,'Scen 6'!AI128,'Scen 7'!AI128,'Scen 8'!AI128,'Scen 9'!AI128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ128,'Scen 2'!AJ128,'Scen 3'!AJ128,'Scen 4'!AJ128,'Scen 5'!AJ128,'Scen 6'!AJ128,'Scen 7'!AJ128,'Scen 8'!AJ128,'Scen 9'!AJ128)-\nCHOOSE($L$2,'Scen 1'!AJ128,'Scen 2'!AJ128,'Scen 3'!AJ128,'Scen 4'!AJ128,'Scen 5'!AJ128,'Scen 6'!AJ128,'Scen 7'!AJ128,'Scen 8'!AJ128,'Scen 9'!AJ128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK128,'Scen 2'!AK128,'Scen 3'!AK128,'Scen 4'!AK128,'Scen 5'!AK128,'Scen 6'!AK128,'Scen 7'!AK128,'Scen 8'!AK128,'Scen 9'!AK128)-\nCHOOSE($L$2,'Scen 1'!AK128,'Scen 2'!AK128,'Scen 3'!AK128,'Scen 4'!AK128,'Scen 5'!AK128,'Scen 6'!AK128,'Scen 7'!AK128,'Scen 8'!AK128,'Scen 9'!AK128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL128,'Scen 2'!AL128,'Scen 3'!AL128,'Scen 4'!AL128,'Scen 5'!AL128,'Scen 6'!AL128,'Scen 7'!AL128,'Scen 8'!AL128,'Scen 9'!AL128)-\nCHOOSE($L$2,'Scen 1'!AL128,'Scen 2'!AL128,'Scen 3'!AL128,'Scen 4'!AL128,'Scen 5'!AL128,'Scen 6'!AL128,'Scen 7'!AL128,'Scen 8'!AL128,'Scen 9'!AL128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM128,'Scen 2'!AM128,'Scen 3'!AM128,'Scen 4'!AM128,'Scen 5'!AM128,'Scen 6'!AM128,'Scen 7'!AM128,'Scen 8'!AM128,'Scen 9'!AM128)-\nCHOOSE($L$2,'Scen 1'!AM128,'Scen 2'!AM128,'Scen 3'!AM128,'Scen 4'!AM128,'Scen 5'!AM128,'Scen 6'!AM128,'Scen 7'!AM128,'Scen 8'!AM128,'Scen 9'!AM128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN128,'Scen 2'!AN128,'Scen 3'!AN128,'Scen 4'!AN128,'Scen 5'!AN128,'Scen 6'!AN128,'Scen 7'!AN128,'Scen 8'!AN128,'Scen 9'!AN128)-\nCHOOSE($L$2,'Scen 1'!AN128,'Scen 2'!AN128,'Scen 3'!AN128,'Scen 4'!AN128,'Scen 5'!AN128,'Scen 6'!AN128,'Scen 7'!AN128,'Scen 8'!AN128,'Scen 9'!AN128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO128,'Scen 2'!AO128,'Scen 3'!AO128,'Scen 4'!AO128,'Scen 5'!AO128,'Scen 6'!AO128,'Scen 7'!AO128,'Scen 8'!AO128,'Scen 9'!AO128)-\nCHOOSE($L$2,'Scen 1'!AO128,'Scen 2'!AO128,'Scen 3'!AO128,'Scen 4'!AO128,'Scen 5'!AO128,'Scen 6'!AO128,'Scen 7'!AO128,'Scen 8'!AO128,'Scen 9'!AO128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP128,'Scen 2'!AP128,'Scen 3'!AP128,'Scen 4'!AP128,'Scen 5'!AP128,'Scen 6'!AP128,'Scen 7'!AP128,'Scen 8'!AP128,'Scen 9'!AP128)-\nCHOOSE($L$2,'Scen 1'!AP128,'Scen 2'!AP128,'Scen 3'!AP128,'Scen 4'!AP128,'Scen 5'!AP128,'Scen 6'!AP128,'Scen 7'!AP128,'Scen 8'!AP128,'Scen 9'!AP128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ128,'Scen 2'!AQ128,'Scen 3'!AQ128,'Scen 4'!AQ128,'Scen 5'!AQ128,'Scen 6'!AQ128,'Scen 7'!AQ128,'Scen 8'!AQ128,'Scen 9'!AQ128)-\nCHOOSE($L$2,'Scen 1'!AQ128,'Scen 2'!AQ128,'Scen 3'!AQ128,'Scen 4'!AQ128,'Scen 5'!AQ128,'Scen 6'!AQ128,'Scen 7'!AQ128,'Scen 8'!AQ128,'Scen 9'!AQ128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR128,'Scen 2'!AR128,'Scen 3'!AR128,'Scen 4'!AR128,'Scen 5'!AR128,'Scen 6'!AR128,'Scen 7'!AR128,'Scen 8'!AR128,'Scen 9'!AR128)-\nCHOOSE($L$2,'Scen 1'!AR128,'Scen 2'!AR128,'Scen 3'!AR128,'Scen 4'!AR128,'Scen 5'!AR128,'Scen 6'!AR128,'Scen 7'!AR128,'Scen 8'!AR128,'Scen 9'!AR128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS128,'Scen 2'!AS128,'Scen 3'!AS128,'Scen 4'!AS128,'Scen 5'!AS128,'Scen 6'!AS128,'Scen 7'!AS128,'Scen 8'!AS128,'Scen 9'!AS128)-\nCHOOSE($L$2,'Scen 1'!AS128,'Scen 2'!AS128,'Scen 3'!AS128,'Scen 4'!AS128,'Scen 5'!AS128,'Scen 6'!AS128,'Scen 7'!AS128,'Scen 8'!AS128,'Scen 9'!AS128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT128,'Scen 2'!AT128,'Scen 3'!AT128,'Scen 4'!AT128,'Scen 5'!AT128,'Scen 6'!AT128,'Scen 7'!AT128,'Scen 8'!AT128,'Scen 9'!AT128)-\nCHOOSE($L$2,'Scen 1'!AT128,'Scen 2'!AT128,'Scen 3'!AT128,'Scen 4'!AT128,'Scen 5'!AT128,'Scen 6'!AT128,'Scen 7'!AT128,'Scen 8'!AT128,'Scen 9'!AT128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU128,'Scen 2'!AU128,'Scen 3'!AU128,'Scen 4'!AU128,'Scen 5'!AU128,'Scen 6'!AU128,'Scen 7'!AU128,'Scen 8'!AU128,'Scen 9'!AU128)-\nCHOOSE($L$2,'Scen 1'!AU128,'Scen 2'!AU128,'Scen 3'!AU128,'Scen 4'!AU128,'Scen 5'!AU128,'Scen 6'!AU128,'Scen 7'!AU128,'Scen 8'!AU128,'Scen 9'!AU128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV128,'Scen 2'!AV128,'Scen 3'!AV128,'Scen 4'!AV128,'Scen 5'!AV128,'Scen 6'!AV128,'Scen 7'!AV128,'Scen 8'!AV128,'Scen 9'!AV128)-\nCHOOSE($L$2,'Scen 1'!AV128,'Scen 2'!AV128,'Scen 3'!AV128,'Scen 4'!AV128,'Scen 5'!AV128,'Scen 6'!AV128,'Scen 7'!AV128,'Scen 8'!AV128,'Scen 9'!AV128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW128,'Scen 2'!AW128,'Scen 3'!AW128,'Scen 4'!AW128,'Scen 5'!AW128,'Scen 6'!AW128,'Scen 7'!AW128,'Scen 8'!AW128,'Scen 9'!AW128)-\nCHOOSE($L$2,'Scen 1'!AW128,'Scen 2'!AW128,'Scen 3'!AW128,'Scen 4'!AW128,'Scen 5'!AW128,'Scen 6'!AW128,'Scen 7'!AW128,'Scen 8'!AW128,'Scen 9'!AW128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX128,'Scen 2'!AX128,'Scen 3'!AX128,'Scen 4'!AX128,'Scen 5'!AX128,'Scen 6'!AX128,'Scen 7'!AX128,'Scen 8'!AX128,'Scen 9'!AX128)-\nCHOOSE($L$2,'Scen 1'!AX128,'Scen 2'!AX128,'Scen 3'!AX128,'Scen 4'!AX128,'Scen 5'!AX128,'Scen 6'!AX128,'Scen 7'!AX128,'Scen 8'!AX128,'Scen 9'!AX128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY128,'Scen 2'!AY128,'Scen 3'!AY128,'Scen 4'!AY128,'Scen 5'!AY128,'Scen 6'!AY128,'Scen 7'!AY128,'Scen 8'!AY128,'Scen 9'!AY128)-\nCHOOSE($L$2,'Scen 1'!AY128,'Scen 2'!AY128,'Scen 3'!AY128,'Scen 4'!AY128,'Scen 5'!AY128,'Scen 6'!AY128,'Scen 7'!AY128,'Scen 8'!AY128,'Scen 9'!AY128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ128,'Scen 2'!AZ128,'Scen 3'!AZ128,'Scen 4'!AZ128,'Scen 5'!AZ128,'Scen 6'!AZ128,'Scen 7'!AZ128,'Scen 8'!AZ128,'Scen 9'!AZ128)-\nCHOOSE($L$2,'Scen 1'!AZ128,'Scen 2'!AZ128,'Scen 3'!AZ128,'Scen 4'!AZ128,'Scen 5'!AZ128,'Scen 6'!AZ128,'Scen 7'!AZ128,'Scen 8'!AZ128,'Scen 9'!AZ128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA128,'Scen 2'!BA128,'Scen 3'!BA128,'Scen 4'!BA128,'Scen 5'!BA128,'Scen 6'!BA128,'Scen 7'!BA128,'Scen 8'!BA128,'Scen 9'!BA128)-\nCHOOSE($L$2,'Scen 1'!BA128,'Scen 2'!BA128,'Scen 3'!BA128,'Scen 4'!BA128,'Scen 5'!BA128,'Scen 6'!BA128,'Scen 7'!BA128,'Scen 8'!BA128,'Scen 9'!BA128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB128,'Scen 2'!BB128,'Scen 3'!BB128,'Scen 4'!BB128,'Scen 5'!BB128,'Scen 6'!BB128,'Scen 7'!BB128,'Scen 8'!BB128,'Scen 9'!BB128)-\nCHOOSE($L$2,'Scen 1'!BB128,'Scen 2'!BB128,'Scen 3'!BB128,'Scen 4'!BB128,'Scen 5'!BB128,'Scen 6'!BB128,'Scen 7'!BB128,'Scen 8'!BB128,'Scen 9'!BB128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC128,'Scen 2'!BC128,'Scen 3'!BC128,'Scen 4'!BC128,'Scen 5'!BC128,'Scen 6'!BC128,'Scen 7'!BC128,'Scen 8'!BC128,'Scen 9'!BC128)-\nCHOOSE($L$2,'Scen 1'!BC128,'Scen 2'!BC128,'Scen 3'!BC128,'Scen 4'!BC128,'Scen 5'!BC128,'Scen 6'!BC128,'Scen 7'!BC128,'Scen 8'!BC128,'Scen 9'!BC128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD128,'Scen 2'!BD128,'Scen 3'!BD128,'Scen 4'!BD128,'Scen 5'!BD128,'Scen 6'!BD128,'Scen 7'!BD128,'Scen 8'!BD128,'Scen 9'!BD128)-\nCHOOSE($L$2,'Scen 1'!BD128,'Scen 2'!BD128,'Scen 3'!BD128,'Scen 4'!BD128,'Scen 5'!BD128,'Scen 6'!BD128,'Scen 7'!BD128,'Scen 8'!BD128,'Scen 9'!BD128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE128,'Scen 2'!BE128,'Scen 3'!BE128,'Scen 4'!BE128,'Scen 5'!BE128,'Scen 6'!BE128,'Scen 7'!BE128,'Scen 8'!BE128,'Scen 9'!BE128)-\nCHOOSE($L$2,'Scen 1'!BE128,'Scen 2'!BE128,'Scen 3'!BE128,'Scen 4'!BE128,'Scen 5'!BE128,'Scen 6'!BE128,'Scen 7'!BE128,'Scen 8'!BE128,'Scen 9'!BE128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF128,'Scen 2'!BF128,'Scen 3'!BF128,'Scen 4'!BF128,'Scen 5'!BF128,'Scen 6'!BF128,'Scen 7'!BF128,'Scen 8'!BF128,'Scen 9'!BF128)-\nCHOOSE($L$2,'Scen 1'!BF128,'Scen 2'!BF128,'Scen 3'!BF128,'Scen 4'!BF128,'Scen 5'!BF128,'Scen 6'!BF128,'Scen 7'!BF128,'Scen 8'!BF128,'Scen 9'!BF128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG128,'Scen 2'!BG128,'Scen 3'!BG128,'Scen 4'!BG128,'Scen 5'!BG128,'Scen 6'!BG128,'Scen 7'!BG128,'Scen 8'!BG128,'Scen 9'!BG128)-\nCHOOSE($L$2,'Scen 1'!BG128,'Scen 2'!BG128,'Scen 3'!BG128,'Scen 4'!BG128,'Scen 5'!BG128,'Scen 6'!BG128,'Scen 7'!BG128,'Scen 8'!BG128,'Scen 9'!BG128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH128,'Scen 2'!BH128,'Scen 3'!BH128,'Scen 4'!BH128,'Scen 5'!BH128,'Scen 6'!BH128,'Scen 7'!BH128,'Scen 8'!BH128,'Scen 9'!BH128)-\nCHOOSE($L$2,'Scen 1'!BH128,'Scen 2'!BH128,'Scen 3'!BH128,'Scen 4'!BH128,'Scen 5'!BH128,'Scen 6'!BH128,'Scen 7'!BH128,'Scen 8'!BH128,'Scen 9'!BH128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI128,'Scen 2'!BI128,'Scen 3'!BI128,'Scen 4'!BI128,'Scen 5'!BI128,'Scen 6'!BI128,'Scen 7'!BI128,'Scen 8'!BI128,'Scen 9'!BI128)-\nCHOOSE($L$2,'Scen 1'!BI128,'Scen 2'!BI128,'Scen 3'!BI128,'Scen 4'!BI128,'Scen 5'!BI128,'Scen 6'!BI128,'Scen 7'!BI128,'Scen 8'!BI128,'Scen 9'!BI128),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ128,'Scen 2'!BJ128,'Scen 3'!BJ128,'Scen 4'!BJ128,'Scen 5'!BJ128,'Scen 6'!BJ128,'Scen 7'!BJ128,'Scen 8'!BJ128,'Scen 9'!BJ128)-\nCHOOSE($L$2,'Scen 1'!BJ128,'Scen 2'!BJ128,'Scen 3'!BJ128,'Scen 4'!BJ128,'Scen 5'!BJ128,'Scen 6'!BJ128,'Scen 7'!BJ128,'Scen 8'!BJ128,'Scen 9'!BJ128),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y129,'Scen 2'!Y129,'Scen 3'!Y129,'Scen 4'!Y129,'Scen 5'!Y129,'Scen 6'!Y129,'Scen 7'!Y129,'Scen 8'!Y129,'Scen 9'!Y129)-\nCHOOSE($L$2,'Scen 1'!Y129,'Scen 2'!Y129,'Scen 3'!Y129,'Scen 4'!Y129,'Scen 5'!Y129,'Scen 6'!Y129,'Scen 7'!Y129,'Scen 8'!Y129,'Scen 9'!Y129),\"\")","v":-3775.8310890451321},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA129,'Scen 2'!AA129,'Scen 3'!AA129,'Scen 4'!AA129,'Scen 5'!AA129,'Scen 6'!AA129,'Scen 7'!AA129,'Scen 8'!AA129,'Scen 9'!AA129)-\nCHOOSE($L$2,'Scen 1'!AA129,'Scen 2'!AA129,'Scen 3'!AA129,'Scen 4'!AA129,'Scen 5'!AA129,'Scen 6'!AA129,'Scen 7'!AA129,'Scen 8'!AA129,'Scen 9'!AA129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB129,'Scen 2'!AB129,'Scen 3'!AB129,'Scen 4'!AB129,'Scen 5'!AB129,'Scen 6'!AB129,'Scen 7'!AB129,'Scen 8'!AB129,'Scen 9'!AB129)-\nCHOOSE($L$2,'Scen 1'!AB129,'Scen 2'!AB129,'Scen 3'!AB129,'Scen 4'!AB129,'Scen 5'!AB129,'Scen 6'!AB129,'Scen 7'!AB129,'Scen 8'!AB129,'Scen 9'!AB129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC129,'Scen 2'!AC129,'Scen 3'!AC129,'Scen 4'!AC129,'Scen 5'!AC129,'Scen 6'!AC129,'Scen 7'!AC129,'Scen 8'!AC129,'Scen 9'!AC129)-\nCHOOSE($L$2,'Scen 1'!AC129,'Scen 2'!AC129,'Scen 3'!AC129,'Scen 4'!AC129,'Scen 5'!AC129,'Scen 6'!AC129,'Scen 7'!AC129,'Scen 8'!AC129,'Scen 9'!AC129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD129,'Scen 2'!AD129,'Scen 3'!AD129,'Scen 4'!AD129,'Scen 5'!AD129,'Scen 6'!AD129,'Scen 7'!AD129,'Scen 8'!AD129,'Scen 9'!AD129)-\nCHOOSE($L$2,'Scen 1'!AD129,'Scen 2'!AD129,'Scen 3'!AD129,'Scen 4'!AD129,'Scen 5'!AD129,'Scen 6'!AD129,'Scen 7'!AD129,'Scen 8'!AD129,'Scen 9'!AD129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE129,'Scen 2'!AE129,'Scen 3'!AE129,'Scen 4'!AE129,'Scen 5'!AE129,'Scen 6'!AE129,'Scen 7'!AE129,'Scen 8'!AE129,'Scen 9'!AE129)-\nCHOOSE($L$2,'Scen 1'!AE129,'Scen 2'!AE129,'Scen 3'!AE129,'Scen 4'!AE129,'Scen 5'!AE129,'Scen 6'!AE129,'Scen 7'!AE129,'Scen 8'!AE129,'Scen 9'!AE129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF129,'Scen 2'!AF129,'Scen 3'!AF129,'Scen 4'!AF129,'Scen 5'!AF129,'Scen 6'!AF129,'Scen 7'!AF129,'Scen 8'!AF129,'Scen 9'!AF129)-\nCHOOSE($L$2,'Scen 1'!AF129,'Scen 2'!AF129,'Scen 3'!AF129,'Scen 4'!AF129,'Scen 5'!AF129,'Scen 6'!AF129,'Scen 7'!AF129,'Scen 8'!AF129,'Scen 9'!AF129),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG129,'Scen 2'!AG129,'Scen 3'!AG129,'Scen 4'!AG129,'Scen 5'!AG129,'Scen 6'!AG129,'Scen 7'!AG129,'Scen 8'!AG129,'Scen 9'!AG129)-\nCHOOSE($L$2,'Scen 1'!AG129,'Scen 2'!AG129,'Scen 3'!AG129,'Scen 4'!AG129,'Scen 5'!AG129,'Scen 6'!AG129,'Scen 7'!AG129,'Scen 8'!AG129,'Scen 9'!AG129),\"\")","v":-4.5445398046758783},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH129,'Scen 2'!AH129,'Scen 3'!AH129,'Scen 4'!AH129,'Scen 5'!AH129,'Scen 6'!AH129,'Scen 7'!AH129,'Scen 8'!AH129,'Scen 9'!AH129)-\nCHOOSE($L$2,'Scen 1'!AH129,'Scen 2'!AH129,'Scen 3'!AH129,'Scen 4'!AH129,'Scen 5'!AH129,'Scen 6'!AH129,'Scen 7'!AH129,'Scen 8'!AH129,'Scen 9'!AH129),\"\")","v":-117.86911053654012},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI129,'Scen 2'!AI129,'Scen 3'!AI129,'Scen 4'!AI129,'Scen 5'!AI129,'Scen 6'!AI129,'Scen 7'!AI129,'Scen 8'!AI129,'Scen 9'!AI129)-\nCHOOSE($L$2,'Scen 1'!AI129,'Scen 2'!AI129,'Scen 3'!AI129,'Scen 4'!AI129,'Scen 5'!AI129,'Scen 6'!AI129,'Scen 7'!AI129,'Scen 8'!AI129,'Scen 9'!AI129),\"\")","v":-198.36737237873314},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ129,'Scen 2'!AJ129,'Scen 3'!AJ129,'Scen 4'!AJ129,'Scen 5'!AJ129,'Scen 6'!AJ129,'Scen 7'!AJ129,'Scen 8'!AJ129,'Scen 9'!AJ129)-\nCHOOSE($L$2,'Scen 1'!AJ129,'Scen 2'!AJ129,'Scen 3'!AJ129,'Scen 4'!AJ129,'Scen 5'!AJ129,'Scen 6'!AJ129,'Scen 7'!AJ129,'Scen 8'!AJ129,'Scen 9'!AJ129),\"\")","v":-246.20315261874146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK129,'Scen 2'!AK129,'Scen 3'!AK129,'Scen 4'!AK129,'Scen 5'!AK129,'Scen 6'!AK129,'Scen 7'!AK129,'Scen 8'!AK129,'Scen 9'!AK129)-\nCHOOSE($L$2,'Scen 1'!AK129,'Scen 2'!AK129,'Scen 3'!AK129,'Scen 4'!AK129,'Scen 5'!AK129,'Scen 6'!AK129,'Scen 7'!AK129,'Scen 8'!AK129,'Scen 9'!AK129),\"\")","v":-289.87831594823581},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL129,'Scen 2'!AL129,'Scen 3'!AL129,'Scen 4'!AL129,'Scen 5'!AL129,'Scen 6'!AL129,'Scen 7'!AL129,'Scen 8'!AL129,'Scen 9'!AL129)-\nCHOOSE($L$2,'Scen 1'!AL129,'Scen 2'!AL129,'Scen 3'!AL129,'Scen 4'!AL129,'Scen 5'!AL129,'Scen 6'!AL129,'Scen 7'!AL129,'Scen 8'!AL129,'Scen 9'!AL129),\"\")","v":-81.619207222090154},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM129,'Scen 2'!AM129,'Scen 3'!AM129,'Scen 4'!AM129,'Scen 5'!AM129,'Scen 6'!AM129,'Scen 7'!AM129,'Scen 8'!AM129,'Scen 9'!AM129)-\nCHOOSE($L$2,'Scen 1'!AM129,'Scen 2'!AM129,'Scen 3'!AM129,'Scen 4'!AM129,'Scen 5'!AM129,'Scen 6'!AM129,'Scen 7'!AM129,'Scen 8'!AM129,'Scen 9'!AM129),\"\")","v":-92.83967178460739},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN129,'Scen 2'!AN129,'Scen 3'!AN129,'Scen 4'!AN129,'Scen 5'!AN129,'Scen 6'!AN129,'Scen 7'!AN129,'Scen 8'!AN129,'Scen 9'!AN129)-\nCHOOSE($L$2,'Scen 1'!AN129,'Scen 2'!AN129,'Scen 3'!AN129,'Scen 4'!AN129,'Scen 5'!AN129,'Scen 6'!AN129,'Scen 7'!AN129,'Scen 8'!AN129,'Scen 9'!AN129),\"\")","v":-95.40474393450495},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO129,'Scen 2'!AO129,'Scen 3'!AO129,'Scen 4'!AO129,'Scen 5'!AO129,'Scen 6'!AO129,'Scen 7'!AO129,'Scen 8'!AO129,'Scen 9'!AO129)-\nCHOOSE($L$2,'Scen 1'!AO129,'Scen 2'!AO129,'Scen 3'!AO129,'Scen 4'!AO129,'Scen 5'!AO129,'Scen 6'!AO129,'Scen 7'!AO129,'Scen 8'!AO129,'Scen 9'!AO129),\"\")","v":-98.627013772027112},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP129,'Scen 2'!AP129,'Scen 3'!AP129,'Scen 4'!AP129,'Scen 5'!AP129,'Scen 6'!AP129,'Scen 7'!AP129,'Scen 8'!AP129,'Scen 9'!AP129)-\nCHOOSE($L$2,'Scen 1'!AP129,'Scen 2'!AP129,'Scen 3'!AP129,'Scen 4'!AP129,'Scen 5'!AP129,'Scen 6'!AP129,'Scen 7'!AP129,'Scen 8'!AP129,'Scen 9'!AP129),\"\")","v":-82.279143790459102},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ129,'Scen 2'!AQ129,'Scen 3'!AQ129,'Scen 4'!AQ129,'Scen 5'!AQ129,'Scen 6'!AQ129,'Scen 7'!AQ129,'Scen 8'!AQ129,'Scen 9'!AQ129)-\nCHOOSE($L$2,'Scen 1'!AQ129,'Scen 2'!AQ129,'Scen 3'!AQ129,'Scen 4'!AQ129,'Scen 5'!AQ129,'Scen 6'!AQ129,'Scen 7'!AQ129,'Scen 8'!AQ129,'Scen 9'!AQ129),\"\")","v":-90.902151029685683},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR129,'Scen 2'!AR129,'Scen 3'!AR129,'Scen 4'!AR129,'Scen 5'!AR129,'Scen 6'!AR129,'Scen 7'!AR129,'Scen 8'!AR129,'Scen 9'!AR129)-\nCHOOSE($L$2,'Scen 1'!AR129,'Scen 2'!AR129,'Scen 3'!AR129,'Scen 4'!AR129,'Scen 5'!AR129,'Scen 6'!AR129,'Scen 7'!AR129,'Scen 8'!AR129,'Scen 9'!AR129),\"\")","v":-67.466629891095636},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS129,'Scen 2'!AS129,'Scen 3'!AS129,'Scen 4'!AS129,'Scen 5'!AS129,'Scen 6'!AS129,'Scen 7'!AS129,'Scen 8'!AS129,'Scen 9'!AS129)-\nCHOOSE($L$2,'Scen 1'!AS129,'Scen 2'!AS129,'Scen 3'!AS129,'Scen 4'!AS129,'Scen 5'!AS129,'Scen 6'!AS129,'Scen 7'!AS129,'Scen 8'!AS129,'Scen 9'!AS129),\"\")","v":-93.366704134685506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT129,'Scen 2'!AT129,'Scen 3'!AT129,'Scen 4'!AT129,'Scen 5'!AT129,'Scen 6'!AT129,'Scen 7'!AT129,'Scen 8'!AT129,'Scen 9'!AT129)-\nCHOOSE($L$2,'Scen 1'!AT129,'Scen 2'!AT129,'Scen 3'!AT129,'Scen 4'!AT129,'Scen 5'!AT129,'Scen 6'!AT129,'Scen 7'!AT129,'Scen 8'!AT129,'Scen 9'!AT129),\"\")","v":-123.82831515557359},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU129,'Scen 2'!AU129,'Scen 3'!AU129,'Scen 4'!AU129,'Scen 5'!AU129,'Scen 6'!AU129,'Scen 7'!AU129,'Scen 8'!AU129,'Scen 9'!AU129)-\nCHOOSE($L$2,'Scen 1'!AU129,'Scen 2'!AU129,'Scen 3'!AU129,'Scen 4'!AU129,'Scen 5'!AU129,'Scen 6'!AU129,'Scen 7'!AU129,'Scen 8'!AU129,'Scen 9'!AU129),\"\")","v":-159.29100379370539},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV129,'Scen 2'!AV129,'Scen 3'!AV129,'Scen 4'!AV129,'Scen 5'!AV129,'Scen 6'!AV129,'Scen 7'!AV129,'Scen 8'!AV129,'Scen 9'!AV129)-\nCHOOSE($L$2,'Scen 1'!AV129,'Scen 2'!AV129,'Scen 3'!AV129,'Scen 4'!AV129,'Scen 5'!AV129,'Scen 6'!AV129,'Scen 7'!AV129,'Scen 8'!AV129,'Scen 9'!AV129),\"\")","v":-103.94929644967578},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW129,'Scen 2'!AW129,'Scen 3'!AW129,'Scen 4'!AW129,'Scen 5'!AW129,'Scen 6'!AW129,'Scen 7'!AW129,'Scen 8'!AW129,'Scen 9'!AW129)-\nCHOOSE($L$2,'Scen 1'!AW129,'Scen 2'!AW129,'Scen 3'!AW129,'Scen 4'!AW129,'Scen 5'!AW129,'Scen 6'!AW129,'Scen 7'!AW129,'Scen 8'!AW129,'Scen 9'!AW129),\"\")","v":-107.06777534316575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX129,'Scen 2'!AX129,'Scen 3'!AX129,'Scen 4'!AX129,'Scen 5'!AX129,'Scen 6'!AX129,'Scen 7'!AX129,'Scen 8'!AX129,'Scen 9'!AX129)-\nCHOOSE($L$2,'Scen 1'!AX129,'Scen 2'!AX129,'Scen 3'!AX129,'Scen 4'!AX129,'Scen 5'!AX129,'Scen 6'!AX129,'Scen 7'!AX129,'Scen 8'!AX129,'Scen 9'!AX129),\"\")","v":-110.27980860346111},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY129,'Scen 2'!AY129,'Scen 3'!AY129,'Scen 4'!AY129,'Scen 5'!AY129,'Scen 6'!AY129,'Scen 7'!AY129,'Scen 8'!AY129,'Scen 9'!AY129)-\nCHOOSE($L$2,'Scen 1'!AY129,'Scen 2'!AY129,'Scen 3'!AY129,'Scen 4'!AY129,'Scen 5'!AY129,'Scen 6'!AY129,'Scen 7'!AY129,'Scen 8'!AY129,'Scen 9'!AY129),\"\")","v":-113.58820286156515},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ129,'Scen 2'!AZ129,'Scen 3'!AZ129,'Scen 4'!AZ129,'Scen 5'!AZ129,'Scen 6'!AZ129,'Scen 7'!AZ129,'Scen 8'!AZ129,'Scen 9'!AZ129)-\nCHOOSE($L$2,'Scen 1'!AZ129,'Scen 2'!AZ129,'Scen 3'!AZ129,'Scen 4'!AZ129,'Scen 5'!AZ129,'Scen 6'!AZ129,'Scen 7'!AZ129,'Scen 8'!AZ129,'Scen 9'!AZ129),\"\")","v":-116.99584894741179},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA129,'Scen 2'!BA129,'Scen 3'!BA129,'Scen 4'!BA129,'Scen 5'!BA129,'Scen 6'!BA129,'Scen 7'!BA129,'Scen 8'!BA129,'Scen 9'!BA129)-\nCHOOSE($L$2,'Scen 1'!BA129,'Scen 2'!BA129,'Scen 3'!BA129,'Scen 4'!BA129,'Scen 5'!BA129,'Scen 6'!BA129,'Scen 7'!BA129,'Scen 8'!BA129,'Scen 9'!BA129),\"\")","v":-120.50572441583427},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB129,'Scen 2'!BB129,'Scen 3'!BB129,'Scen 4'!BB129,'Scen 5'!BB129,'Scen 6'!BB129,'Scen 7'!BB129,'Scen 8'!BB129,'Scen 9'!BB129)-\nCHOOSE($L$2,'Scen 1'!BB129,'Scen 2'!BB129,'Scen 3'!BB129,'Scen 4'!BB129,'Scen 5'!BB129,'Scen 6'!BB129,'Scen 7'!BB129,'Scen 8'!BB129,'Scen 9'!BB129),\"\")","v":-124.12089614830916},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC129,'Scen 2'!BC129,'Scen 3'!BC129,'Scen 4'!BC129,'Scen 5'!BC129,'Scen 6'!BC129,'Scen 7'!BC129,'Scen 8'!BC129,'Scen 9'!BC129)-\nCHOOSE($L$2,'Scen 1'!BC129,'Scen 2'!BC129,'Scen 3'!BC129,'Scen 4'!BC129,'Scen 5'!BC129,'Scen 6'!BC129,'Scen 7'!BC129,'Scen 8'!BC129,'Scen 9'!BC129),\"\")","v":-127.84452303275839},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD129,'Scen 2'!BD129,'Scen 3'!BD129,'Scen 4'!BD129,'Scen 5'!BD129,'Scen 6'!BD129,'Scen 7'!BD129,'Scen 8'!BD129,'Scen 9'!BD129)-\nCHOOSE($L$2,'Scen 1'!BD129,'Scen 2'!BD129,'Scen 3'!BD129,'Scen 4'!BD129,'Scen 5'!BD129,'Scen 6'!BD129,'Scen 7'!BD129,'Scen 8'!BD129,'Scen 9'!BD129),\"\")","v":-131.67985872374129},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE129,'Scen 2'!BE129,'Scen 3'!BE129,'Scen 4'!BE129,'Scen 5'!BE129,'Scen 6'!BE129,'Scen 7'!BE129,'Scen 8'!BE129,'Scen 9'!BE129)-\nCHOOSE($L$2,'Scen 1'!BE129,'Scen 2'!BE129,'Scen 3'!BE129,'Scen 4'!BE129,'Scen 5'!BE129,'Scen 6'!BE129,'Scen 7'!BE129,'Scen 8'!BE129,'Scen 9'!BE129),\"\")","v":-135.63025448545295},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF129,'Scen 2'!BF129,'Scen 3'!BF129,'Scen 4'!BF129,'Scen 5'!BF129,'Scen 6'!BF129,'Scen 7'!BF129,'Scen 8'!BF129,'Scen 9'!BF129)-\nCHOOSE($L$2,'Scen 1'!BF129,'Scen 2'!BF129,'Scen 3'!BF129,'Scen 4'!BF129,'Scen 5'!BF129,'Scen 6'!BF129,'Scen 7'!BF129,'Scen 8'!BF129,'Scen 9'!BF129),\"\")","v":-139.69916212001681},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG129,'Scen 2'!BG129,'Scen 3'!BG129,'Scen 4'!BG129,'Scen 5'!BG129,'Scen 6'!BG129,'Scen 7'!BG129,'Scen 8'!BG129,'Scen 9'!BG129)-\nCHOOSE($L$2,'Scen 1'!BG129,'Scen 2'!BG129,'Scen 3'!BG129,'Scen 4'!BG129,'Scen 5'!BG129,'Scen 6'!BG129,'Scen 7'!BG129,'Scen 8'!BG129,'Scen 9'!BG129),\"\")","v":-143.89013698361759},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH129,'Scen 2'!BH129,'Scen 3'!BH129,'Scen 4'!BH129,'Scen 5'!BH129,'Scen 6'!BH129,'Scen 7'!BH129,'Scen 8'!BH129,'Scen 9'!BH129)-\nCHOOSE($L$2,'Scen 1'!BH129,'Scen 2'!BH129,'Scen 3'!BH129,'Scen 4'!BH129,'Scen 5'!BH129,'Scen 6'!BH129,'Scen 7'!BH129,'Scen 8'!BH129,'Scen 9'!BH129),\"\")","v":-148.20684109312651},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI129,'Scen 2'!BI129,'Scen 3'!BI129,'Scen 4'!BI129,'Scen 5'!BI129,'Scen 6'!BI129,'Scen 7'!BI129,'Scen 8'!BI129,'Scen 9'!BI129)-\nCHOOSE($L$2,'Scen 1'!BI129,'Scen 2'!BI129,'Scen 3'!BI129,'Scen 4'!BI129,'Scen 5'!BI129,'Scen 6'!BI129,'Scen 7'!BI129,'Scen 8'!BI129,'Scen 9'!BI129),\"\")","v":-152.6530463259196},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ129,'Scen 2'!BJ129,'Scen 3'!BJ129,'Scen 4'!BJ129,'Scen 5'!BJ129,'Scen 6'!BJ129,'Scen 7'!BJ129,'Scen 8'!BJ129,'Scen 9'!BJ129)-\nCHOOSE($L$2,'Scen 1'!BJ129,'Scen 2'!BJ129,'Scen 3'!BJ129,'Scen 4'!BJ129,'Scen 5'!BJ129,'Scen 6'!BJ129,'Scen 7'!BJ129,'Scen 8'!BJ129,'Scen 9'!BJ129),\"\")","v":-157.23263771569736}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y130,'Scen 2'!Y130,'Scen 3'!Y130,'Scen 4'!Y130,'Scen 5'!Y130,'Scen 6'!Y130,'Scen 7'!Y130,'Scen 8'!Y130,'Scen 9'!Y130)-\nCHOOSE($L$2,'Scen 1'!Y130,'Scen 2'!Y130,'Scen 3'!Y130,'Scen 4'!Y130,'Scen 5'!Y130,'Scen 6'!Y130,'Scen 7'!Y130,'Scen 8'!Y130,'Scen 9'!Y130),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA130,'Scen 2'!AA130,'Scen 3'!AA130,'Scen 4'!AA130,'Scen 5'!AA130,'Scen 6'!AA130,'Scen 7'!AA130,'Scen 8'!AA130,'Scen 9'!AA130)-\nCHOOSE($L$2,'Scen 1'!AA130,'Scen 2'!AA130,'Scen 3'!AA130,'Scen 4'!AA130,'Scen 5'!AA130,'Scen 6'!AA130,'Scen 7'!AA130,'Scen 8'!AA130,'Scen 9'!AA130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB130,'Scen 2'!AB130,'Scen 3'!AB130,'Scen 4'!AB130,'Scen 5'!AB130,'Scen 6'!AB130,'Scen 7'!AB130,'Scen 8'!AB130,'Scen 9'!AB130)-\nCHOOSE($L$2,'Scen 1'!AB130,'Scen 2'!AB130,'Scen 3'!AB130,'Scen 4'!AB130,'Scen 5'!AB130,'Scen 6'!AB130,'Scen 7'!AB130,'Scen 8'!AB130,'Scen 9'!AB130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC130,'Scen 2'!AC130,'Scen 3'!AC130,'Scen 4'!AC130,'Scen 5'!AC130,'Scen 6'!AC130,'Scen 7'!AC130,'Scen 8'!AC130,'Scen 9'!AC130)-\nCHOOSE($L$2,'Scen 1'!AC130,'Scen 2'!AC130,'Scen 3'!AC130,'Scen 4'!AC130,'Scen 5'!AC130,'Scen 6'!AC130,'Scen 7'!AC130,'Scen 8'!AC130,'Scen 9'!AC130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD130,'Scen 2'!AD130,'Scen 3'!AD130,'Scen 4'!AD130,'Scen 5'!AD130,'Scen 6'!AD130,'Scen 7'!AD130,'Scen 8'!AD130,'Scen 9'!AD130)-\nCHOOSE($L$2,'Scen 1'!AD130,'Scen 2'!AD130,'Scen 3'!AD130,'Scen 4'!AD130,'Scen 5'!AD130,'Scen 6'!AD130,'Scen 7'!AD130,'Scen 8'!AD130,'Scen 9'!AD130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE130,'Scen 2'!AE130,'Scen 3'!AE130,'Scen 4'!AE130,'Scen 5'!AE130,'Scen 6'!AE130,'Scen 7'!AE130,'Scen 8'!AE130,'Scen 9'!AE130)-\nCHOOSE($L$2,'Scen 1'!AE130,'Scen 2'!AE130,'Scen 3'!AE130,'Scen 4'!AE130,'Scen 5'!AE130,'Scen 6'!AE130,'Scen 7'!AE130,'Scen 8'!AE130,'Scen 9'!AE130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF130,'Scen 2'!AF130,'Scen 3'!AF130,'Scen 4'!AF130,'Scen 5'!AF130,'Scen 6'!AF130,'Scen 7'!AF130,'Scen 8'!AF130,'Scen 9'!AF130)-\nCHOOSE($L$2,'Scen 1'!AF130,'Scen 2'!AF130,'Scen 3'!AF130,'Scen 4'!AF130,'Scen 5'!AF130,'Scen 6'!AF130,'Scen 7'!AF130,'Scen 8'!AF130,'Scen 9'!AF130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG130,'Scen 2'!AG130,'Scen 3'!AG130,'Scen 4'!AG130,'Scen 5'!AG130,'Scen 6'!AG130,'Scen 7'!AG130,'Scen 8'!AG130,'Scen 9'!AG130)-\nCHOOSE($L$2,'Scen 1'!AG130,'Scen 2'!AG130,'Scen 3'!AG130,'Scen 4'!AG130,'Scen 5'!AG130,'Scen 6'!AG130,'Scen 7'!AG130,'Scen 8'!AG130,'Scen 9'!AG130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH130,'Scen 2'!AH130,'Scen 3'!AH130,'Scen 4'!AH130,'Scen 5'!AH130,'Scen 6'!AH130,'Scen 7'!AH130,'Scen 8'!AH130,'Scen 9'!AH130)-\nCHOOSE($L$2,'Scen 1'!AH130,'Scen 2'!AH130,'Scen 3'!AH130,'Scen 4'!AH130,'Scen 5'!AH130,'Scen 6'!AH130,'Scen 7'!AH130,'Scen 8'!AH130,'Scen 9'!AH130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI130,'Scen 2'!AI130,'Scen 3'!AI130,'Scen 4'!AI130,'Scen 5'!AI130,'Scen 6'!AI130,'Scen 7'!AI130,'Scen 8'!AI130,'Scen 9'!AI130)-\nCHOOSE($L$2,'Scen 1'!AI130,'Scen 2'!AI130,'Scen 3'!AI130,'Scen 4'!AI130,'Scen 5'!AI130,'Scen 6'!AI130,'Scen 7'!AI130,'Scen 8'!AI130,'Scen 9'!AI130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ130,'Scen 2'!AJ130,'Scen 3'!AJ130,'Scen 4'!AJ130,'Scen 5'!AJ130,'Scen 6'!AJ130,'Scen 7'!AJ130,'Scen 8'!AJ130,'Scen 9'!AJ130)-\nCHOOSE($L$2,'Scen 1'!AJ130,'Scen 2'!AJ130,'Scen 3'!AJ130,'Scen 4'!AJ130,'Scen 5'!AJ130,'Scen 6'!AJ130,'Scen 7'!AJ130,'Scen 8'!AJ130,'Scen 9'!AJ130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK130,'Scen 2'!AK130,'Scen 3'!AK130,'Scen 4'!AK130,'Scen 5'!AK130,'Scen 6'!AK130,'Scen 7'!AK130,'Scen 8'!AK130,'Scen 9'!AK130)-\nCHOOSE($L$2,'Scen 1'!AK130,'Scen 2'!AK130,'Scen 3'!AK130,'Scen 4'!AK130,'Scen 5'!AK130,'Scen 6'!AK130,'Scen 7'!AK130,'Scen 8'!AK130,'Scen 9'!AK130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL130,'Scen 2'!AL130,'Scen 3'!AL130,'Scen 4'!AL130,'Scen 5'!AL130,'Scen 6'!AL130,'Scen 7'!AL130,'Scen 8'!AL130,'Scen 9'!AL130)-\nCHOOSE($L$2,'Scen 1'!AL130,'Scen 2'!AL130,'Scen 3'!AL130,'Scen 4'!AL130,'Scen 5'!AL130,'Scen 6'!AL130,'Scen 7'!AL130,'Scen 8'!AL130,'Scen 9'!AL130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM130,'Scen 2'!AM130,'Scen 3'!AM130,'Scen 4'!AM130,'Scen 5'!AM130,'Scen 6'!AM130,'Scen 7'!AM130,'Scen 8'!AM130,'Scen 9'!AM130)-\nCHOOSE($L$2,'Scen 1'!AM130,'Scen 2'!AM130,'Scen 3'!AM130,'Scen 4'!AM130,'Scen 5'!AM130,'Scen 6'!AM130,'Scen 7'!AM130,'Scen 8'!AM130,'Scen 9'!AM130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN130,'Scen 2'!AN130,'Scen 3'!AN130,'Scen 4'!AN130,'Scen 5'!AN130,'Scen 6'!AN130,'Scen 7'!AN130,'Scen 8'!AN130,'Scen 9'!AN130)-\nCHOOSE($L$2,'Scen 1'!AN130,'Scen 2'!AN130,'Scen 3'!AN130,'Scen 4'!AN130,'Scen 5'!AN130,'Scen 6'!AN130,'Scen 7'!AN130,'Scen 8'!AN130,'Scen 9'!AN130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO130,'Scen 2'!AO130,'Scen 3'!AO130,'Scen 4'!AO130,'Scen 5'!AO130,'Scen 6'!AO130,'Scen 7'!AO130,'Scen 8'!AO130,'Scen 9'!AO130)-\nCHOOSE($L$2,'Scen 1'!AO130,'Scen 2'!AO130,'Scen 3'!AO130,'Scen 4'!AO130,'Scen 5'!AO130,'Scen 6'!AO130,'Scen 7'!AO130,'Scen 8'!AO130,'Scen 9'!AO130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP130,'Scen 2'!AP130,'Scen 3'!AP130,'Scen 4'!AP130,'Scen 5'!AP130,'Scen 6'!AP130,'Scen 7'!AP130,'Scen 8'!AP130,'Scen 9'!AP130)-\nCHOOSE($L$2,'Scen 1'!AP130,'Scen 2'!AP130,'Scen 3'!AP130,'Scen 4'!AP130,'Scen 5'!AP130,'Scen 6'!AP130,'Scen 7'!AP130,'Scen 8'!AP130,'Scen 9'!AP130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ130,'Scen 2'!AQ130,'Scen 3'!AQ130,'Scen 4'!AQ130,'Scen 5'!AQ130,'Scen 6'!AQ130,'Scen 7'!AQ130,'Scen 8'!AQ130,'Scen 9'!AQ130)-\nCHOOSE($L$2,'Scen 1'!AQ130,'Scen 2'!AQ130,'Scen 3'!AQ130,'Scen 4'!AQ130,'Scen 5'!AQ130,'Scen 6'!AQ130,'Scen 7'!AQ130,'Scen 8'!AQ130,'Scen 9'!AQ130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR130,'Scen 2'!AR130,'Scen 3'!AR130,'Scen 4'!AR130,'Scen 5'!AR130,'Scen 6'!AR130,'Scen 7'!AR130,'Scen 8'!AR130,'Scen 9'!AR130)-\nCHOOSE($L$2,'Scen 1'!AR130,'Scen 2'!AR130,'Scen 3'!AR130,'Scen 4'!AR130,'Scen 5'!AR130,'Scen 6'!AR130,'Scen 7'!AR130,'Scen 8'!AR130,'Scen 9'!AR130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS130,'Scen 2'!AS130,'Scen 3'!AS130,'Scen 4'!AS130,'Scen 5'!AS130,'Scen 6'!AS130,'Scen 7'!AS130,'Scen 8'!AS130,'Scen 9'!AS130)-\nCHOOSE($L$2,'Scen 1'!AS130,'Scen 2'!AS130,'Scen 3'!AS130,'Scen 4'!AS130,'Scen 5'!AS130,'Scen 6'!AS130,'Scen 7'!AS130,'Scen 8'!AS130,'Scen 9'!AS130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT130,'Scen 2'!AT130,'Scen 3'!AT130,'Scen 4'!AT130,'Scen 5'!AT130,'Scen 6'!AT130,'Scen 7'!AT130,'Scen 8'!AT130,'Scen 9'!AT130)-\nCHOOSE($L$2,'Scen 1'!AT130,'Scen 2'!AT130,'Scen 3'!AT130,'Scen 4'!AT130,'Scen 5'!AT130,'Scen 6'!AT130,'Scen 7'!AT130,'Scen 8'!AT130,'Scen 9'!AT130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU130,'Scen 2'!AU130,'Scen 3'!AU130,'Scen 4'!AU130,'Scen 5'!AU130,'Scen 6'!AU130,'Scen 7'!AU130,'Scen 8'!AU130,'Scen 9'!AU130)-\nCHOOSE($L$2,'Scen 1'!AU130,'Scen 2'!AU130,'Scen 3'!AU130,'Scen 4'!AU130,'Scen 5'!AU130,'Scen 6'!AU130,'Scen 7'!AU130,'Scen 8'!AU130,'Scen 9'!AU130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV130,'Scen 2'!AV130,'Scen 3'!AV130,'Scen 4'!AV130,'Scen 5'!AV130,'Scen 6'!AV130,'Scen 7'!AV130,'Scen 8'!AV130,'Scen 9'!AV130)-\nCHOOSE($L$2,'Scen 1'!AV130,'Scen 2'!AV130,'Scen 3'!AV130,'Scen 4'!AV130,'Scen 5'!AV130,'Scen 6'!AV130,'Scen 7'!AV130,'Scen 8'!AV130,'Scen 9'!AV130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW130,'Scen 2'!AW130,'Scen 3'!AW130,'Scen 4'!AW130,'Scen 5'!AW130,'Scen 6'!AW130,'Scen 7'!AW130,'Scen 8'!AW130,'Scen 9'!AW130)-\nCHOOSE($L$2,'Scen 1'!AW130,'Scen 2'!AW130,'Scen 3'!AW130,'Scen 4'!AW130,'Scen 5'!AW130,'Scen 6'!AW130,'Scen 7'!AW130,'Scen 8'!AW130,'Scen 9'!AW130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX130,'Scen 2'!AX130,'Scen 3'!AX130,'Scen 4'!AX130,'Scen 5'!AX130,'Scen 6'!AX130,'Scen 7'!AX130,'Scen 8'!AX130,'Scen 9'!AX130)-\nCHOOSE($L$2,'Scen 1'!AX130,'Scen 2'!AX130,'Scen 3'!AX130,'Scen 4'!AX130,'Scen 5'!AX130,'Scen 6'!AX130,'Scen 7'!AX130,'Scen 8'!AX130,'Scen 9'!AX130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY130,'Scen 2'!AY130,'Scen 3'!AY130,'Scen 4'!AY130,'Scen 5'!AY130,'Scen 6'!AY130,'Scen 7'!AY130,'Scen 8'!AY130,'Scen 9'!AY130)-\nCHOOSE($L$2,'Scen 1'!AY130,'Scen 2'!AY130,'Scen 3'!AY130,'Scen 4'!AY130,'Scen 5'!AY130,'Scen 6'!AY130,'Scen 7'!AY130,'Scen 8'!AY130,'Scen 9'!AY130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ130,'Scen 2'!AZ130,'Scen 3'!AZ130,'Scen 4'!AZ130,'Scen 5'!AZ130,'Scen 6'!AZ130,'Scen 7'!AZ130,'Scen 8'!AZ130,'Scen 9'!AZ130)-\nCHOOSE($L$2,'Scen 1'!AZ130,'Scen 2'!AZ130,'Scen 3'!AZ130,'Scen 4'!AZ130,'Scen 5'!AZ130,'Scen 6'!AZ130,'Scen 7'!AZ130,'Scen 8'!AZ130,'Scen 9'!AZ130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA130,'Scen 2'!BA130,'Scen 3'!BA130,'Scen 4'!BA130,'Scen 5'!BA130,'Scen 6'!BA130,'Scen 7'!BA130,'Scen 8'!BA130,'Scen 9'!BA130)-\nCHOOSE($L$2,'Scen 1'!BA130,'Scen 2'!BA130,'Scen 3'!BA130,'Scen 4'!BA130,'Scen 5'!BA130,'Scen 6'!BA130,'Scen 7'!BA130,'Scen 8'!BA130,'Scen 9'!BA130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB130,'Scen 2'!BB130,'Scen 3'!BB130,'Scen 4'!BB130,'Scen 5'!BB130,'Scen 6'!BB130,'Scen 7'!BB130,'Scen 8'!BB130,'Scen 9'!BB130)-\nCHOOSE($L$2,'Scen 1'!BB130,'Scen 2'!BB130,'Scen 3'!BB130,'Scen 4'!BB130,'Scen 5'!BB130,'Scen 6'!BB130,'Scen 7'!BB130,'Scen 8'!BB130,'Scen 9'!BB130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC130,'Scen 2'!BC130,'Scen 3'!BC130,'Scen 4'!BC130,'Scen 5'!BC130,'Scen 6'!BC130,'Scen 7'!BC130,'Scen 8'!BC130,'Scen 9'!BC130)-\nCHOOSE($L$2,'Scen 1'!BC130,'Scen 2'!BC130,'Scen 3'!BC130,'Scen 4'!BC130,'Scen 5'!BC130,'Scen 6'!BC130,'Scen 7'!BC130,'Scen 8'!BC130,'Scen 9'!BC130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD130,'Scen 2'!BD130,'Scen 3'!BD130,'Scen 4'!BD130,'Scen 5'!BD130,'Scen 6'!BD130,'Scen 7'!BD130,'Scen 8'!BD130,'Scen 9'!BD130)-\nCHOOSE($L$2,'Scen 1'!BD130,'Scen 2'!BD130,'Scen 3'!BD130,'Scen 4'!BD130,'Scen 5'!BD130,'Scen 6'!BD130,'Scen 7'!BD130,'Scen 8'!BD130,'Scen 9'!BD130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE130,'Scen 2'!BE130,'Scen 3'!BE130,'Scen 4'!BE130,'Scen 5'!BE130,'Scen 6'!BE130,'Scen 7'!BE130,'Scen 8'!BE130,'Scen 9'!BE130)-\nCHOOSE($L$2,'Scen 1'!BE130,'Scen 2'!BE130,'Scen 3'!BE130,'Scen 4'!BE130,'Scen 5'!BE130,'Scen 6'!BE130,'Scen 7'!BE130,'Scen 8'!BE130,'Scen 9'!BE130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF130,'Scen 2'!BF130,'Scen 3'!BF130,'Scen 4'!BF130,'Scen 5'!BF130,'Scen 6'!BF130,'Scen 7'!BF130,'Scen 8'!BF130,'Scen 9'!BF130)-\nCHOOSE($L$2,'Scen 1'!BF130,'Scen 2'!BF130,'Scen 3'!BF130,'Scen 4'!BF130,'Scen 5'!BF130,'Scen 6'!BF130,'Scen 7'!BF130,'Scen 8'!BF130,'Scen 9'!BF130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG130,'Scen 2'!BG130,'Scen 3'!BG130,'Scen 4'!BG130,'Scen 5'!BG130,'Scen 6'!BG130,'Scen 7'!BG130,'Scen 8'!BG130,'Scen 9'!BG130)-\nCHOOSE($L$2,'Scen 1'!BG130,'Scen 2'!BG130,'Scen 3'!BG130,'Scen 4'!BG130,'Scen 5'!BG130,'Scen 6'!BG130,'Scen 7'!BG130,'Scen 8'!BG130,'Scen 9'!BG130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH130,'Scen 2'!BH130,'Scen 3'!BH130,'Scen 4'!BH130,'Scen 5'!BH130,'Scen 6'!BH130,'Scen 7'!BH130,'Scen 8'!BH130,'Scen 9'!BH130)-\nCHOOSE($L$2,'Scen 1'!BH130,'Scen 2'!BH130,'Scen 3'!BH130,'Scen 4'!BH130,'Scen 5'!BH130,'Scen 6'!BH130,'Scen 7'!BH130,'Scen 8'!BH130,'Scen 9'!BH130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI130,'Scen 2'!BI130,'Scen 3'!BI130,'Scen 4'!BI130,'Scen 5'!BI130,'Scen 6'!BI130,'Scen 7'!BI130,'Scen 8'!BI130,'Scen 9'!BI130)-\nCHOOSE($L$2,'Scen 1'!BI130,'Scen 2'!BI130,'Scen 3'!BI130,'Scen 4'!BI130,'Scen 5'!BI130,'Scen 6'!BI130,'Scen 7'!BI130,'Scen 8'!BI130,'Scen 9'!BI130),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ130,'Scen 2'!BJ130,'Scen 3'!BJ130,'Scen 4'!BJ130,'Scen 5'!BJ130,'Scen 6'!BJ130,'Scen 7'!BJ130,'Scen 8'!BJ130,'Scen 9'!BJ130)-\nCHOOSE($L$2,'Scen 1'!BJ130,'Scen 2'!BJ130,'Scen 3'!BJ130,'Scen 4'!BJ130,'Scen 5'!BJ130,'Scen 6'!BJ130,'Scen 7'!BJ130,'Scen 8'!BJ130,'Scen 9'!BJ130),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y131,'Scen 2'!Y131,'Scen 3'!Y131,'Scen 4'!Y131,'Scen 5'!Y131,'Scen 6'!Y131,'Scen 7'!Y131,'Scen 8'!Y131,'Scen 9'!Y131)-\nCHOOSE($L$2,'Scen 1'!Y131,'Scen 2'!Y131,'Scen 3'!Y131,'Scen 4'!Y131,'Scen 5'!Y131,'Scen 6'!Y131,'Scen 7'!Y131,'Scen 8'!Y131,'Scen 9'!Y131),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA131,'Scen 2'!AA131,'Scen 3'!AA131,'Scen 4'!AA131,'Scen 5'!AA131,'Scen 6'!AA131,'Scen 7'!AA131,'Scen 8'!AA131,'Scen 9'!AA131)-\nCHOOSE($L$2,'Scen 1'!AA131,'Scen 2'!AA131,'Scen 3'!AA131,'Scen 4'!AA131,'Scen 5'!AA131,'Scen 6'!AA131,'Scen 7'!AA131,'Scen 8'!AA131,'Scen 9'!AA131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB131,'Scen 2'!AB131,'Scen 3'!AB131,'Scen 4'!AB131,'Scen 5'!AB131,'Scen 6'!AB131,'Scen 7'!AB131,'Scen 8'!AB131,'Scen 9'!AB131)-\nCHOOSE($L$2,'Scen 1'!AB131,'Scen 2'!AB131,'Scen 3'!AB131,'Scen 4'!AB131,'Scen 5'!AB131,'Scen 6'!AB131,'Scen 7'!AB131,'Scen 8'!AB131,'Scen 9'!AB131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC131,'Scen 2'!AC131,'Scen 3'!AC131,'Scen 4'!AC131,'Scen 5'!AC131,'Scen 6'!AC131,'Scen 7'!AC131,'Scen 8'!AC131,'Scen 9'!AC131)-\nCHOOSE($L$2,'Scen 1'!AC131,'Scen 2'!AC131,'Scen 3'!AC131,'Scen 4'!AC131,'Scen 5'!AC131,'Scen 6'!AC131,'Scen 7'!AC131,'Scen 8'!AC131,'Scen 9'!AC131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD131,'Scen 2'!AD131,'Scen 3'!AD131,'Scen 4'!AD131,'Scen 5'!AD131,'Scen 6'!AD131,'Scen 7'!AD131,'Scen 8'!AD131,'Scen 9'!AD131)-\nCHOOSE($L$2,'Scen 1'!AD131,'Scen 2'!AD131,'Scen 3'!AD131,'Scen 4'!AD131,'Scen 5'!AD131,'Scen 6'!AD131,'Scen 7'!AD131,'Scen 8'!AD131,'Scen 9'!AD131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE131,'Scen 2'!AE131,'Scen 3'!AE131,'Scen 4'!AE131,'Scen 5'!AE131,'Scen 6'!AE131,'Scen 7'!AE131,'Scen 8'!AE131,'Scen 9'!AE131)-\nCHOOSE($L$2,'Scen 1'!AE131,'Scen 2'!AE131,'Scen 3'!AE131,'Scen 4'!AE131,'Scen 5'!AE131,'Scen 6'!AE131,'Scen 7'!AE131,'Scen 8'!AE131,'Scen 9'!AE131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF131,'Scen 2'!AF131,'Scen 3'!AF131,'Scen 4'!AF131,'Scen 5'!AF131,'Scen 6'!AF131,'Scen 7'!AF131,'Scen 8'!AF131,'Scen 9'!AF131)-\nCHOOSE($L$2,'Scen 1'!AF131,'Scen 2'!AF131,'Scen 3'!AF131,'Scen 4'!AF131,'Scen 5'!AF131,'Scen 6'!AF131,'Scen 7'!AF131,'Scen 8'!AF131,'Scen 9'!AF131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG131,'Scen 2'!AG131,'Scen 3'!AG131,'Scen 4'!AG131,'Scen 5'!AG131,'Scen 6'!AG131,'Scen 7'!AG131,'Scen 8'!AG131,'Scen 9'!AG131)-\nCHOOSE($L$2,'Scen 1'!AG131,'Scen 2'!AG131,'Scen 3'!AG131,'Scen 4'!AG131,'Scen 5'!AG131,'Scen 6'!AG131,'Scen 7'!AG131,'Scen 8'!AG131,'Scen 9'!AG131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH131,'Scen 2'!AH131,'Scen 3'!AH131,'Scen 4'!AH131,'Scen 5'!AH131,'Scen 6'!AH131,'Scen 7'!AH131,'Scen 8'!AH131,'Scen 9'!AH131)-\nCHOOSE($L$2,'Scen 1'!AH131,'Scen 2'!AH131,'Scen 3'!AH131,'Scen 4'!AH131,'Scen 5'!AH131,'Scen 6'!AH131,'Scen 7'!AH131,'Scen 8'!AH131,'Scen 9'!AH131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI131,'Scen 2'!AI131,'Scen 3'!AI131,'Scen 4'!AI131,'Scen 5'!AI131,'Scen 6'!AI131,'Scen 7'!AI131,'Scen 8'!AI131,'Scen 9'!AI131)-\nCHOOSE($L$2,'Scen 1'!AI131,'Scen 2'!AI131,'Scen 3'!AI131,'Scen 4'!AI131,'Scen 5'!AI131,'Scen 6'!AI131,'Scen 7'!AI131,'Scen 8'!AI131,'Scen 9'!AI131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ131,'Scen 2'!AJ131,'Scen 3'!AJ131,'Scen 4'!AJ131,'Scen 5'!AJ131,'Scen 6'!AJ131,'Scen 7'!AJ131,'Scen 8'!AJ131,'Scen 9'!AJ131)-\nCHOOSE($L$2,'Scen 1'!AJ131,'Scen 2'!AJ131,'Scen 3'!AJ131,'Scen 4'!AJ131,'Scen 5'!AJ131,'Scen 6'!AJ131,'Scen 7'!AJ131,'Scen 8'!AJ131,'Scen 9'!AJ131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK131,'Scen 2'!AK131,'Scen 3'!AK131,'Scen 4'!AK131,'Scen 5'!AK131,'Scen 6'!AK131,'Scen 7'!AK131,'Scen 8'!AK131,'Scen 9'!AK131)-\nCHOOSE($L$2,'Scen 1'!AK131,'Scen 2'!AK131,'Scen 3'!AK131,'Scen 4'!AK131,'Scen 5'!AK131,'Scen 6'!AK131,'Scen 7'!AK131,'Scen 8'!AK131,'Scen 9'!AK131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL131,'Scen 2'!AL131,'Scen 3'!AL131,'Scen 4'!AL131,'Scen 5'!AL131,'Scen 6'!AL131,'Scen 7'!AL131,'Scen 8'!AL131,'Scen 9'!AL131)-\nCHOOSE($L$2,'Scen 1'!AL131,'Scen 2'!AL131,'Scen 3'!AL131,'Scen 4'!AL131,'Scen 5'!AL131,'Scen 6'!AL131,'Scen 7'!AL131,'Scen 8'!AL131,'Scen 9'!AL131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM131,'Scen 2'!AM131,'Scen 3'!AM131,'Scen 4'!AM131,'Scen 5'!AM131,'Scen 6'!AM131,'Scen 7'!AM131,'Scen 8'!AM131,'Scen 9'!AM131)-\nCHOOSE($L$2,'Scen 1'!AM131,'Scen 2'!AM131,'Scen 3'!AM131,'Scen 4'!AM131,'Scen 5'!AM131,'Scen 6'!AM131,'Scen 7'!AM131,'Scen 8'!AM131,'Scen 9'!AM131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN131,'Scen 2'!AN131,'Scen 3'!AN131,'Scen 4'!AN131,'Scen 5'!AN131,'Scen 6'!AN131,'Scen 7'!AN131,'Scen 8'!AN131,'Scen 9'!AN131)-\nCHOOSE($L$2,'Scen 1'!AN131,'Scen 2'!AN131,'Scen 3'!AN131,'Scen 4'!AN131,'Scen 5'!AN131,'Scen 6'!AN131,'Scen 7'!AN131,'Scen 8'!AN131,'Scen 9'!AN131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO131,'Scen 2'!AO131,'Scen 3'!AO131,'Scen 4'!AO131,'Scen 5'!AO131,'Scen 6'!AO131,'Scen 7'!AO131,'Scen 8'!AO131,'Scen 9'!AO131)-\nCHOOSE($L$2,'Scen 1'!AO131,'Scen 2'!AO131,'Scen 3'!AO131,'Scen 4'!AO131,'Scen 5'!AO131,'Scen 6'!AO131,'Scen 7'!AO131,'Scen 8'!AO131,'Scen 9'!AO131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP131,'Scen 2'!AP131,'Scen 3'!AP131,'Scen 4'!AP131,'Scen 5'!AP131,'Scen 6'!AP131,'Scen 7'!AP131,'Scen 8'!AP131,'Scen 9'!AP131)-\nCHOOSE($L$2,'Scen 1'!AP131,'Scen 2'!AP131,'Scen 3'!AP131,'Scen 4'!AP131,'Scen 5'!AP131,'Scen 6'!AP131,'Scen 7'!AP131,'Scen 8'!AP131,'Scen 9'!AP131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ131,'Scen 2'!AQ131,'Scen 3'!AQ131,'Scen 4'!AQ131,'Scen 5'!AQ131,'Scen 6'!AQ131,'Scen 7'!AQ131,'Scen 8'!AQ131,'Scen 9'!AQ131)-\nCHOOSE($L$2,'Scen 1'!AQ131,'Scen 2'!AQ131,'Scen 3'!AQ131,'Scen 4'!AQ131,'Scen 5'!AQ131,'Scen 6'!AQ131,'Scen 7'!AQ131,'Scen 8'!AQ131,'Scen 9'!AQ131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR131,'Scen 2'!AR131,'Scen 3'!AR131,'Scen 4'!AR131,'Scen 5'!AR131,'Scen 6'!AR131,'Scen 7'!AR131,'Scen 8'!AR131,'Scen 9'!AR131)-\nCHOOSE($L$2,'Scen 1'!AR131,'Scen 2'!AR131,'Scen 3'!AR131,'Scen 4'!AR131,'Scen 5'!AR131,'Scen 6'!AR131,'Scen 7'!AR131,'Scen 8'!AR131,'Scen 9'!AR131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS131,'Scen 2'!AS131,'Scen 3'!AS131,'Scen 4'!AS131,'Scen 5'!AS131,'Scen 6'!AS131,'Scen 7'!AS131,'Scen 8'!AS131,'Scen 9'!AS131)-\nCHOOSE($L$2,'Scen 1'!AS131,'Scen 2'!AS131,'Scen 3'!AS131,'Scen 4'!AS131,'Scen 5'!AS131,'Scen 6'!AS131,'Scen 7'!AS131,'Scen 8'!AS131,'Scen 9'!AS131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT131,'Scen 2'!AT131,'Scen 3'!AT131,'Scen 4'!AT131,'Scen 5'!AT131,'Scen 6'!AT131,'Scen 7'!AT131,'Scen 8'!AT131,'Scen 9'!AT131)-\nCHOOSE($L$2,'Scen 1'!AT131,'Scen 2'!AT131,'Scen 3'!AT131,'Scen 4'!AT131,'Scen 5'!AT131,'Scen 6'!AT131,'Scen 7'!AT131,'Scen 8'!AT131,'Scen 9'!AT131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU131,'Scen 2'!AU131,'Scen 3'!AU131,'Scen 4'!AU131,'Scen 5'!AU131,'Scen 6'!AU131,'Scen 7'!AU131,'Scen 8'!AU131,'Scen 9'!AU131)-\nCHOOSE($L$2,'Scen 1'!AU131,'Scen 2'!AU131,'Scen 3'!AU131,'Scen 4'!AU131,'Scen 5'!AU131,'Scen 6'!AU131,'Scen 7'!AU131,'Scen 8'!AU131,'Scen 9'!AU131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV131,'Scen 2'!AV131,'Scen 3'!AV131,'Scen 4'!AV131,'Scen 5'!AV131,'Scen 6'!AV131,'Scen 7'!AV131,'Scen 8'!AV131,'Scen 9'!AV131)-\nCHOOSE($L$2,'Scen 1'!AV131,'Scen 2'!AV131,'Scen 3'!AV131,'Scen 4'!AV131,'Scen 5'!AV131,'Scen 6'!AV131,'Scen 7'!AV131,'Scen 8'!AV131,'Scen 9'!AV131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW131,'Scen 2'!AW131,'Scen 3'!AW131,'Scen 4'!AW131,'Scen 5'!AW131,'Scen 6'!AW131,'Scen 7'!AW131,'Scen 8'!AW131,'Scen 9'!AW131)-\nCHOOSE($L$2,'Scen 1'!AW131,'Scen 2'!AW131,'Scen 3'!AW131,'Scen 4'!AW131,'Scen 5'!AW131,'Scen 6'!AW131,'Scen 7'!AW131,'Scen 8'!AW131,'Scen 9'!AW131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX131,'Scen 2'!AX131,'Scen 3'!AX131,'Scen 4'!AX131,'Scen 5'!AX131,'Scen 6'!AX131,'Scen 7'!AX131,'Scen 8'!AX131,'Scen 9'!AX131)-\nCHOOSE($L$2,'Scen 1'!AX131,'Scen 2'!AX131,'Scen 3'!AX131,'Scen 4'!AX131,'Scen 5'!AX131,'Scen 6'!AX131,'Scen 7'!AX131,'Scen 8'!AX131,'Scen 9'!AX131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY131,'Scen 2'!AY131,'Scen 3'!AY131,'Scen 4'!AY131,'Scen 5'!AY131,'Scen 6'!AY131,'Scen 7'!AY131,'Scen 8'!AY131,'Scen 9'!AY131)-\nCHOOSE($L$2,'Scen 1'!AY131,'Scen 2'!AY131,'Scen 3'!AY131,'Scen 4'!AY131,'Scen 5'!AY131,'Scen 6'!AY131,'Scen 7'!AY131,'Scen 8'!AY131,'Scen 9'!AY131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ131,'Scen 2'!AZ131,'Scen 3'!AZ131,'Scen 4'!AZ131,'Scen 5'!AZ131,'Scen 6'!AZ131,'Scen 7'!AZ131,'Scen 8'!AZ131,'Scen 9'!AZ131)-\nCHOOSE($L$2,'Scen 1'!AZ131,'Scen 2'!AZ131,'Scen 3'!AZ131,'Scen 4'!AZ131,'Scen 5'!AZ131,'Scen 6'!AZ131,'Scen 7'!AZ131,'Scen 8'!AZ131,'Scen 9'!AZ131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA131,'Scen 2'!BA131,'Scen 3'!BA131,'Scen 4'!BA131,'Scen 5'!BA131,'Scen 6'!BA131,'Scen 7'!BA131,'Scen 8'!BA131,'Scen 9'!BA131)-\nCHOOSE($L$2,'Scen 1'!BA131,'Scen 2'!BA131,'Scen 3'!BA131,'Scen 4'!BA131,'Scen 5'!BA131,'Scen 6'!BA131,'Scen 7'!BA131,'Scen 8'!BA131,'Scen 9'!BA131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB131,'Scen 2'!BB131,'Scen 3'!BB131,'Scen 4'!BB131,'Scen 5'!BB131,'Scen 6'!BB131,'Scen 7'!BB131,'Scen 8'!BB131,'Scen 9'!BB131)-\nCHOOSE($L$2,'Scen 1'!BB131,'Scen 2'!BB131,'Scen 3'!BB131,'Scen 4'!BB131,'Scen 5'!BB131,'Scen 6'!BB131,'Scen 7'!BB131,'Scen 8'!BB131,'Scen 9'!BB131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC131,'Scen 2'!BC131,'Scen 3'!BC131,'Scen 4'!BC131,'Scen 5'!BC131,'Scen 6'!BC131,'Scen 7'!BC131,'Scen 8'!BC131,'Scen 9'!BC131)-\nCHOOSE($L$2,'Scen 1'!BC131,'Scen 2'!BC131,'Scen 3'!BC131,'Scen 4'!BC131,'Scen 5'!BC131,'Scen 6'!BC131,'Scen 7'!BC131,'Scen 8'!BC131,'Scen 9'!BC131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD131,'Scen 2'!BD131,'Scen 3'!BD131,'Scen 4'!BD131,'Scen 5'!BD131,'Scen 6'!BD131,'Scen 7'!BD131,'Scen 8'!BD131,'Scen 9'!BD131)-\nCHOOSE($L$2,'Scen 1'!BD131,'Scen 2'!BD131,'Scen 3'!BD131,'Scen 4'!BD131,'Scen 5'!BD131,'Scen 6'!BD131,'Scen 7'!BD131,'Scen 8'!BD131,'Scen 9'!BD131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE131,'Scen 2'!BE131,'Scen 3'!BE131,'Scen 4'!BE131,'Scen 5'!BE131,'Scen 6'!BE131,'Scen 7'!BE131,'Scen 8'!BE131,'Scen 9'!BE131)-\nCHOOSE($L$2,'Scen 1'!BE131,'Scen 2'!BE131,'Scen 3'!BE131,'Scen 4'!BE131,'Scen 5'!BE131,'Scen 6'!BE131,'Scen 7'!BE131,'Scen 8'!BE131,'Scen 9'!BE131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF131,'Scen 2'!BF131,'Scen 3'!BF131,'Scen 4'!BF131,'Scen 5'!BF131,'Scen 6'!BF131,'Scen 7'!BF131,'Scen 8'!BF131,'Scen 9'!BF131)-\nCHOOSE($L$2,'Scen 1'!BF131,'Scen 2'!BF131,'Scen 3'!BF131,'Scen 4'!BF131,'Scen 5'!BF131,'Scen 6'!BF131,'Scen 7'!BF131,'Scen 8'!BF131,'Scen 9'!BF131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG131,'Scen 2'!BG131,'Scen 3'!BG131,'Scen 4'!BG131,'Scen 5'!BG131,'Scen 6'!BG131,'Scen 7'!BG131,'Scen 8'!BG131,'Scen 9'!BG131)-\nCHOOSE($L$2,'Scen 1'!BG131,'Scen 2'!BG131,'Scen 3'!BG131,'Scen 4'!BG131,'Scen 5'!BG131,'Scen 6'!BG131,'Scen 7'!BG131,'Scen 8'!BG131,'Scen 9'!BG131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH131,'Scen 2'!BH131,'Scen 3'!BH131,'Scen 4'!BH131,'Scen 5'!BH131,'Scen 6'!BH131,'Scen 7'!BH131,'Scen 8'!BH131,'Scen 9'!BH131)-\nCHOOSE($L$2,'Scen 1'!BH131,'Scen 2'!BH131,'Scen 3'!BH131,'Scen 4'!BH131,'Scen 5'!BH131,'Scen 6'!BH131,'Scen 7'!BH131,'Scen 8'!BH131,'Scen 9'!BH131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI131,'Scen 2'!BI131,'Scen 3'!BI131,'Scen 4'!BI131,'Scen 5'!BI131,'Scen 6'!BI131,'Scen 7'!BI131,'Scen 8'!BI131,'Scen 9'!BI131)-\nCHOOSE($L$2,'Scen 1'!BI131,'Scen 2'!BI131,'Scen 3'!BI131,'Scen 4'!BI131,'Scen 5'!BI131,'Scen 6'!BI131,'Scen 7'!BI131,'Scen 8'!BI131,'Scen 9'!BI131),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ131,'Scen 2'!BJ131,'Scen 3'!BJ131,'Scen 4'!BJ131,'Scen 5'!BJ131,'Scen 6'!BJ131,'Scen 7'!BJ131,'Scen 8'!BJ131,'Scen 9'!BJ131)-\nCHOOSE($L$2,'Scen 1'!BJ131,'Scen 2'!BJ131,'Scen 3'!BJ131,'Scen 4'!BJ131,'Scen 5'!BJ131,'Scen 6'!BJ131,'Scen 7'!BJ131,'Scen 8'!BJ131,'Scen 9'!BJ131),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y132,'Scen 2'!Y132,'Scen 3'!Y132,'Scen 4'!Y132,'Scen 5'!Y132,'Scen 6'!Y132,'Scen 7'!Y132,'Scen 8'!Y132,'Scen 9'!Y132)-\nCHOOSE($L$2,'Scen 1'!Y132,'Scen 2'!Y132,'Scen 3'!Y132,'Scen 4'!Y132,'Scen 5'!Y132,'Scen 6'!Y132,'Scen 7'!Y132,'Scen 8'!Y132,'Scen 9'!Y132),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA132,'Scen 2'!AA132,'Scen 3'!AA132,'Scen 4'!AA132,'Scen 5'!AA132,'Scen 6'!AA132,'Scen 7'!AA132,'Scen 8'!AA132,'Scen 9'!AA132)-\nCHOOSE($L$2,'Scen 1'!AA132,'Scen 2'!AA132,'Scen 3'!AA132,'Scen 4'!AA132,'Scen 5'!AA132,'Scen 6'!AA132,'Scen 7'!AA132,'Scen 8'!AA132,'Scen 9'!AA132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB132,'Scen 2'!AB132,'Scen 3'!AB132,'Scen 4'!AB132,'Scen 5'!AB132,'Scen 6'!AB132,'Scen 7'!AB132,'Scen 8'!AB132,'Scen 9'!AB132)-\nCHOOSE($L$2,'Scen 1'!AB132,'Scen 2'!AB132,'Scen 3'!AB132,'Scen 4'!AB132,'Scen 5'!AB132,'Scen 6'!AB132,'Scen 7'!AB132,'Scen 8'!AB132,'Scen 9'!AB132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC132,'Scen 2'!AC132,'Scen 3'!AC132,'Scen 4'!AC132,'Scen 5'!AC132,'Scen 6'!AC132,'Scen 7'!AC132,'Scen 8'!AC132,'Scen 9'!AC132)-\nCHOOSE($L$2,'Scen 1'!AC132,'Scen 2'!AC132,'Scen 3'!AC132,'Scen 4'!AC132,'Scen 5'!AC132,'Scen 6'!AC132,'Scen 7'!AC132,'Scen 8'!AC132,'Scen 9'!AC132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD132,'Scen 2'!AD132,'Scen 3'!AD132,'Scen 4'!AD132,'Scen 5'!AD132,'Scen 6'!AD132,'Scen 7'!AD132,'Scen 8'!AD132,'Scen 9'!AD132)-\nCHOOSE($L$2,'Scen 1'!AD132,'Scen 2'!AD132,'Scen 3'!AD132,'Scen 4'!AD132,'Scen 5'!AD132,'Scen 6'!AD132,'Scen 7'!AD132,'Scen 8'!AD132,'Scen 9'!AD132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE132,'Scen 2'!AE132,'Scen 3'!AE132,'Scen 4'!AE132,'Scen 5'!AE132,'Scen 6'!AE132,'Scen 7'!AE132,'Scen 8'!AE132,'Scen 9'!AE132)-\nCHOOSE($L$2,'Scen 1'!AE132,'Scen 2'!AE132,'Scen 3'!AE132,'Scen 4'!AE132,'Scen 5'!AE132,'Scen 6'!AE132,'Scen 7'!AE132,'Scen 8'!AE132,'Scen 9'!AE132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF132,'Scen 2'!AF132,'Scen 3'!AF132,'Scen 4'!AF132,'Scen 5'!AF132,'Scen 6'!AF132,'Scen 7'!AF132,'Scen 8'!AF132,'Scen 9'!AF132)-\nCHOOSE($L$2,'Scen 1'!AF132,'Scen 2'!AF132,'Scen 3'!AF132,'Scen 4'!AF132,'Scen 5'!AF132,'Scen 6'!AF132,'Scen 7'!AF132,'Scen 8'!AF132,'Scen 9'!AF132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG132,'Scen 2'!AG132,'Scen 3'!AG132,'Scen 4'!AG132,'Scen 5'!AG132,'Scen 6'!AG132,'Scen 7'!AG132,'Scen 8'!AG132,'Scen 9'!AG132)-\nCHOOSE($L$2,'Scen 1'!AG132,'Scen 2'!AG132,'Scen 3'!AG132,'Scen 4'!AG132,'Scen 5'!AG132,'Scen 6'!AG132,'Scen 7'!AG132,'Scen 8'!AG132,'Scen 9'!AG132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH132,'Scen 2'!AH132,'Scen 3'!AH132,'Scen 4'!AH132,'Scen 5'!AH132,'Scen 6'!AH132,'Scen 7'!AH132,'Scen 8'!AH132,'Scen 9'!AH132)-\nCHOOSE($L$2,'Scen 1'!AH132,'Scen 2'!AH132,'Scen 3'!AH132,'Scen 4'!AH132,'Scen 5'!AH132,'Scen 6'!AH132,'Scen 7'!AH132,'Scen 8'!AH132,'Scen 9'!AH132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI132,'Scen 2'!AI132,'Scen 3'!AI132,'Scen 4'!AI132,'Scen 5'!AI132,'Scen 6'!AI132,'Scen 7'!AI132,'Scen 8'!AI132,'Scen 9'!AI132)-\nCHOOSE($L$2,'Scen 1'!AI132,'Scen 2'!AI132,'Scen 3'!AI132,'Scen 4'!AI132,'Scen 5'!AI132,'Scen 6'!AI132,'Scen 7'!AI132,'Scen 8'!AI132,'Scen 9'!AI132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ132,'Scen 2'!AJ132,'Scen 3'!AJ132,'Scen 4'!AJ132,'Scen 5'!AJ132,'Scen 6'!AJ132,'Scen 7'!AJ132,'Scen 8'!AJ132,'Scen 9'!AJ132)-\nCHOOSE($L$2,'Scen 1'!AJ132,'Scen 2'!AJ132,'Scen 3'!AJ132,'Scen 4'!AJ132,'Scen 5'!AJ132,'Scen 6'!AJ132,'Scen 7'!AJ132,'Scen 8'!AJ132,'Scen 9'!AJ132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK132,'Scen 2'!AK132,'Scen 3'!AK132,'Scen 4'!AK132,'Scen 5'!AK132,'Scen 6'!AK132,'Scen 7'!AK132,'Scen 8'!AK132,'Scen 9'!AK132)-\nCHOOSE($L$2,'Scen 1'!AK132,'Scen 2'!AK132,'Scen 3'!AK132,'Scen 4'!AK132,'Scen 5'!AK132,'Scen 6'!AK132,'Scen 7'!AK132,'Scen 8'!AK132,'Scen 9'!AK132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL132,'Scen 2'!AL132,'Scen 3'!AL132,'Scen 4'!AL132,'Scen 5'!AL132,'Scen 6'!AL132,'Scen 7'!AL132,'Scen 8'!AL132,'Scen 9'!AL132)-\nCHOOSE($L$2,'Scen 1'!AL132,'Scen 2'!AL132,'Scen 3'!AL132,'Scen 4'!AL132,'Scen 5'!AL132,'Scen 6'!AL132,'Scen 7'!AL132,'Scen 8'!AL132,'Scen 9'!AL132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM132,'Scen 2'!AM132,'Scen 3'!AM132,'Scen 4'!AM132,'Scen 5'!AM132,'Scen 6'!AM132,'Scen 7'!AM132,'Scen 8'!AM132,'Scen 9'!AM132)-\nCHOOSE($L$2,'Scen 1'!AM132,'Scen 2'!AM132,'Scen 3'!AM132,'Scen 4'!AM132,'Scen 5'!AM132,'Scen 6'!AM132,'Scen 7'!AM132,'Scen 8'!AM132,'Scen 9'!AM132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN132,'Scen 2'!AN132,'Scen 3'!AN132,'Scen 4'!AN132,'Scen 5'!AN132,'Scen 6'!AN132,'Scen 7'!AN132,'Scen 8'!AN132,'Scen 9'!AN132)-\nCHOOSE($L$2,'Scen 1'!AN132,'Scen 2'!AN132,'Scen 3'!AN132,'Scen 4'!AN132,'Scen 5'!AN132,'Scen 6'!AN132,'Scen 7'!AN132,'Scen 8'!AN132,'Scen 9'!AN132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO132,'Scen 2'!AO132,'Scen 3'!AO132,'Scen 4'!AO132,'Scen 5'!AO132,'Scen 6'!AO132,'Scen 7'!AO132,'Scen 8'!AO132,'Scen 9'!AO132)-\nCHOOSE($L$2,'Scen 1'!AO132,'Scen 2'!AO132,'Scen 3'!AO132,'Scen 4'!AO132,'Scen 5'!AO132,'Scen 6'!AO132,'Scen 7'!AO132,'Scen 8'!AO132,'Scen 9'!AO132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP132,'Scen 2'!AP132,'Scen 3'!AP132,'Scen 4'!AP132,'Scen 5'!AP132,'Scen 6'!AP132,'Scen 7'!AP132,'Scen 8'!AP132,'Scen 9'!AP132)-\nCHOOSE($L$2,'Scen 1'!AP132,'Scen 2'!AP132,'Scen 3'!AP132,'Scen 4'!AP132,'Scen 5'!AP132,'Scen 6'!AP132,'Scen 7'!AP132,'Scen 8'!AP132,'Scen 9'!AP132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ132,'Scen 2'!AQ132,'Scen 3'!AQ132,'Scen 4'!AQ132,'Scen 5'!AQ132,'Scen 6'!AQ132,'Scen 7'!AQ132,'Scen 8'!AQ132,'Scen 9'!AQ132)-\nCHOOSE($L$2,'Scen 1'!AQ132,'Scen 2'!AQ132,'Scen 3'!AQ132,'Scen 4'!AQ132,'Scen 5'!AQ132,'Scen 6'!AQ132,'Scen 7'!AQ132,'Scen 8'!AQ132,'Scen 9'!AQ132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR132,'Scen 2'!AR132,'Scen 3'!AR132,'Scen 4'!AR132,'Scen 5'!AR132,'Scen 6'!AR132,'Scen 7'!AR132,'Scen 8'!AR132,'Scen 9'!AR132)-\nCHOOSE($L$2,'Scen 1'!AR132,'Scen 2'!AR132,'Scen 3'!AR132,'Scen 4'!AR132,'Scen 5'!AR132,'Scen 6'!AR132,'Scen 7'!AR132,'Scen 8'!AR132,'Scen 9'!AR132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS132,'Scen 2'!AS132,'Scen 3'!AS132,'Scen 4'!AS132,'Scen 5'!AS132,'Scen 6'!AS132,'Scen 7'!AS132,'Scen 8'!AS132,'Scen 9'!AS132)-\nCHOOSE($L$2,'Scen 1'!AS132,'Scen 2'!AS132,'Scen 3'!AS132,'Scen 4'!AS132,'Scen 5'!AS132,'Scen 6'!AS132,'Scen 7'!AS132,'Scen 8'!AS132,'Scen 9'!AS132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT132,'Scen 2'!AT132,'Scen 3'!AT132,'Scen 4'!AT132,'Scen 5'!AT132,'Scen 6'!AT132,'Scen 7'!AT132,'Scen 8'!AT132,'Scen 9'!AT132)-\nCHOOSE($L$2,'Scen 1'!AT132,'Scen 2'!AT132,'Scen 3'!AT132,'Scen 4'!AT132,'Scen 5'!AT132,'Scen 6'!AT132,'Scen 7'!AT132,'Scen 8'!AT132,'Scen 9'!AT132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU132,'Scen 2'!AU132,'Scen 3'!AU132,'Scen 4'!AU132,'Scen 5'!AU132,'Scen 6'!AU132,'Scen 7'!AU132,'Scen 8'!AU132,'Scen 9'!AU132)-\nCHOOSE($L$2,'Scen 1'!AU132,'Scen 2'!AU132,'Scen 3'!AU132,'Scen 4'!AU132,'Scen 5'!AU132,'Scen 6'!AU132,'Scen 7'!AU132,'Scen 8'!AU132,'Scen 9'!AU132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV132,'Scen 2'!AV132,'Scen 3'!AV132,'Scen 4'!AV132,'Scen 5'!AV132,'Scen 6'!AV132,'Scen 7'!AV132,'Scen 8'!AV132,'Scen 9'!AV132)-\nCHOOSE($L$2,'Scen 1'!AV132,'Scen 2'!AV132,'Scen 3'!AV132,'Scen 4'!AV132,'Scen 5'!AV132,'Scen 6'!AV132,'Scen 7'!AV132,'Scen 8'!AV132,'Scen 9'!AV132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW132,'Scen 2'!AW132,'Scen 3'!AW132,'Scen 4'!AW132,'Scen 5'!AW132,'Scen 6'!AW132,'Scen 7'!AW132,'Scen 8'!AW132,'Scen 9'!AW132)-\nCHOOSE($L$2,'Scen 1'!AW132,'Scen 2'!AW132,'Scen 3'!AW132,'Scen 4'!AW132,'Scen 5'!AW132,'Scen 6'!AW132,'Scen 7'!AW132,'Scen 8'!AW132,'Scen 9'!AW132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX132,'Scen 2'!AX132,'Scen 3'!AX132,'Scen 4'!AX132,'Scen 5'!AX132,'Scen 6'!AX132,'Scen 7'!AX132,'Scen 8'!AX132,'Scen 9'!AX132)-\nCHOOSE($L$2,'Scen 1'!AX132,'Scen 2'!AX132,'Scen 3'!AX132,'Scen 4'!AX132,'Scen 5'!AX132,'Scen 6'!AX132,'Scen 7'!AX132,'Scen 8'!AX132,'Scen 9'!AX132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY132,'Scen 2'!AY132,'Scen 3'!AY132,'Scen 4'!AY132,'Scen 5'!AY132,'Scen 6'!AY132,'Scen 7'!AY132,'Scen 8'!AY132,'Scen 9'!AY132)-\nCHOOSE($L$2,'Scen 1'!AY132,'Scen 2'!AY132,'Scen 3'!AY132,'Scen 4'!AY132,'Scen 5'!AY132,'Scen 6'!AY132,'Scen 7'!AY132,'Scen 8'!AY132,'Scen 9'!AY132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ132,'Scen 2'!AZ132,'Scen 3'!AZ132,'Scen 4'!AZ132,'Scen 5'!AZ132,'Scen 6'!AZ132,'Scen 7'!AZ132,'Scen 8'!AZ132,'Scen 9'!AZ132)-\nCHOOSE($L$2,'Scen 1'!AZ132,'Scen 2'!AZ132,'Scen 3'!AZ132,'Scen 4'!AZ132,'Scen 5'!AZ132,'Scen 6'!AZ132,'Scen 7'!AZ132,'Scen 8'!AZ132,'Scen 9'!AZ132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA132,'Scen 2'!BA132,'Scen 3'!BA132,'Scen 4'!BA132,'Scen 5'!BA132,'Scen 6'!BA132,'Scen 7'!BA132,'Scen 8'!BA132,'Scen 9'!BA132)-\nCHOOSE($L$2,'Scen 1'!BA132,'Scen 2'!BA132,'Scen 3'!BA132,'Scen 4'!BA132,'Scen 5'!BA132,'Scen 6'!BA132,'Scen 7'!BA132,'Scen 8'!BA132,'Scen 9'!BA132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB132,'Scen 2'!BB132,'Scen 3'!BB132,'Scen 4'!BB132,'Scen 5'!BB132,'Scen 6'!BB132,'Scen 7'!BB132,'Scen 8'!BB132,'Scen 9'!BB132)-\nCHOOSE($L$2,'Scen 1'!BB132,'Scen 2'!BB132,'Scen 3'!BB132,'Scen 4'!BB132,'Scen 5'!BB132,'Scen 6'!BB132,'Scen 7'!BB132,'Scen 8'!BB132,'Scen 9'!BB132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC132,'Scen 2'!BC132,'Scen 3'!BC132,'Scen 4'!BC132,'Scen 5'!BC132,'Scen 6'!BC132,'Scen 7'!BC132,'Scen 8'!BC132,'Scen 9'!BC132)-\nCHOOSE($L$2,'Scen 1'!BC132,'Scen 2'!BC132,'Scen 3'!BC132,'Scen 4'!BC132,'Scen 5'!BC132,'Scen 6'!BC132,'Scen 7'!BC132,'Scen 8'!BC132,'Scen 9'!BC132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD132,'Scen 2'!BD132,'Scen 3'!BD132,'Scen 4'!BD132,'Scen 5'!BD132,'Scen 6'!BD132,'Scen 7'!BD132,'Scen 8'!BD132,'Scen 9'!BD132)-\nCHOOSE($L$2,'Scen 1'!BD132,'Scen 2'!BD132,'Scen 3'!BD132,'Scen 4'!BD132,'Scen 5'!BD132,'Scen 6'!BD132,'Scen 7'!BD132,'Scen 8'!BD132,'Scen 9'!BD132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE132,'Scen 2'!BE132,'Scen 3'!BE132,'Scen 4'!BE132,'Scen 5'!BE132,'Scen 6'!BE132,'Scen 7'!BE132,'Scen 8'!BE132,'Scen 9'!BE132)-\nCHOOSE($L$2,'Scen 1'!BE132,'Scen 2'!BE132,'Scen 3'!BE132,'Scen 4'!BE132,'Scen 5'!BE132,'Scen 6'!BE132,'Scen 7'!BE132,'Scen 8'!BE132,'Scen 9'!BE132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF132,'Scen 2'!BF132,'Scen 3'!BF132,'Scen 4'!BF132,'Scen 5'!BF132,'Scen 6'!BF132,'Scen 7'!BF132,'Scen 8'!BF132,'Scen 9'!BF132)-\nCHOOSE($L$2,'Scen 1'!BF132,'Scen 2'!BF132,'Scen 3'!BF132,'Scen 4'!BF132,'Scen 5'!BF132,'Scen 6'!BF132,'Scen 7'!BF132,'Scen 8'!BF132,'Scen 9'!BF132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG132,'Scen 2'!BG132,'Scen 3'!BG132,'Scen 4'!BG132,'Scen 5'!BG132,'Scen 6'!BG132,'Scen 7'!BG132,'Scen 8'!BG132,'Scen 9'!BG132)-\nCHOOSE($L$2,'Scen 1'!BG132,'Scen 2'!BG132,'Scen 3'!BG132,'Scen 4'!BG132,'Scen 5'!BG132,'Scen 6'!BG132,'Scen 7'!BG132,'Scen 8'!BG132,'Scen 9'!BG132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH132,'Scen 2'!BH132,'Scen 3'!BH132,'Scen 4'!BH132,'Scen 5'!BH132,'Scen 6'!BH132,'Scen 7'!BH132,'Scen 8'!BH132,'Scen 9'!BH132)-\nCHOOSE($L$2,'Scen 1'!BH132,'Scen 2'!BH132,'Scen 3'!BH132,'Scen 4'!BH132,'Scen 5'!BH132,'Scen 6'!BH132,'Scen 7'!BH132,'Scen 8'!BH132,'Scen 9'!BH132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI132,'Scen 2'!BI132,'Scen 3'!BI132,'Scen 4'!BI132,'Scen 5'!BI132,'Scen 6'!BI132,'Scen 7'!BI132,'Scen 8'!BI132,'Scen 9'!BI132)-\nCHOOSE($L$2,'Scen 1'!BI132,'Scen 2'!BI132,'Scen 3'!BI132,'Scen 4'!BI132,'Scen 5'!BI132,'Scen 6'!BI132,'Scen 7'!BI132,'Scen 8'!BI132,'Scen 9'!BI132),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ132,'Scen 2'!BJ132,'Scen 3'!BJ132,'Scen 4'!BJ132,'Scen 5'!BJ132,'Scen 6'!BJ132,'Scen 7'!BJ132,'Scen 8'!BJ132,'Scen 9'!BJ132)-\nCHOOSE($L$2,'Scen 1'!BJ132,'Scen 2'!BJ132,'Scen 3'!BJ132,'Scen 4'!BJ132,'Scen 5'!BJ132,'Scen 6'!BJ132,'Scen 7'!BJ132,'Scen 8'!BJ132,'Scen 9'!BJ132),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y133,'Scen 2'!Y133,'Scen 3'!Y133,'Scen 4'!Y133,'Scen 5'!Y133,'Scen 6'!Y133,'Scen 7'!Y133,'Scen 8'!Y133,'Scen 9'!Y133)-\nCHOOSE($L$2,'Scen 1'!Y133,'Scen 2'!Y133,'Scen 3'!Y133,'Scen 4'!Y133,'Scen 5'!Y133,'Scen 6'!Y133,'Scen 7'!Y133,'Scen 8'!Y133,'Scen 9'!Y133),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA133,'Scen 2'!AA133,'Scen 3'!AA133,'Scen 4'!AA133,'Scen 5'!AA133,'Scen 6'!AA133,'Scen 7'!AA133,'Scen 8'!AA133,'Scen 9'!AA133)-\nCHOOSE($L$2,'Scen 1'!AA133,'Scen 2'!AA133,'Scen 3'!AA133,'Scen 4'!AA133,'Scen 5'!AA133,'Scen 6'!AA133,'Scen 7'!AA133,'Scen 8'!AA133,'Scen 9'!AA133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB133,'Scen 2'!AB133,'Scen 3'!AB133,'Scen 4'!AB133,'Scen 5'!AB133,'Scen 6'!AB133,'Scen 7'!AB133,'Scen 8'!AB133,'Scen 9'!AB133)-\nCHOOSE($L$2,'Scen 1'!AB133,'Scen 2'!AB133,'Scen 3'!AB133,'Scen 4'!AB133,'Scen 5'!AB133,'Scen 6'!AB133,'Scen 7'!AB133,'Scen 8'!AB133,'Scen 9'!AB133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC133,'Scen 2'!AC133,'Scen 3'!AC133,'Scen 4'!AC133,'Scen 5'!AC133,'Scen 6'!AC133,'Scen 7'!AC133,'Scen 8'!AC133,'Scen 9'!AC133)-\nCHOOSE($L$2,'Scen 1'!AC133,'Scen 2'!AC133,'Scen 3'!AC133,'Scen 4'!AC133,'Scen 5'!AC133,'Scen 6'!AC133,'Scen 7'!AC133,'Scen 8'!AC133,'Scen 9'!AC133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD133,'Scen 2'!AD133,'Scen 3'!AD133,'Scen 4'!AD133,'Scen 5'!AD133,'Scen 6'!AD133,'Scen 7'!AD133,'Scen 8'!AD133,'Scen 9'!AD133)-\nCHOOSE($L$2,'Scen 1'!AD133,'Scen 2'!AD133,'Scen 3'!AD133,'Scen 4'!AD133,'Scen 5'!AD133,'Scen 6'!AD133,'Scen 7'!AD133,'Scen 8'!AD133,'Scen 9'!AD133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE133,'Scen 2'!AE133,'Scen 3'!AE133,'Scen 4'!AE133,'Scen 5'!AE133,'Scen 6'!AE133,'Scen 7'!AE133,'Scen 8'!AE133,'Scen 9'!AE133)-\nCHOOSE($L$2,'Scen 1'!AE133,'Scen 2'!AE133,'Scen 3'!AE133,'Scen 4'!AE133,'Scen 5'!AE133,'Scen 6'!AE133,'Scen 7'!AE133,'Scen 8'!AE133,'Scen 9'!AE133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF133,'Scen 2'!AF133,'Scen 3'!AF133,'Scen 4'!AF133,'Scen 5'!AF133,'Scen 6'!AF133,'Scen 7'!AF133,'Scen 8'!AF133,'Scen 9'!AF133)-\nCHOOSE($L$2,'Scen 1'!AF133,'Scen 2'!AF133,'Scen 3'!AF133,'Scen 4'!AF133,'Scen 5'!AF133,'Scen 6'!AF133,'Scen 7'!AF133,'Scen 8'!AF133,'Scen 9'!AF133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG133,'Scen 2'!AG133,'Scen 3'!AG133,'Scen 4'!AG133,'Scen 5'!AG133,'Scen 6'!AG133,'Scen 7'!AG133,'Scen 8'!AG133,'Scen 9'!AG133)-\nCHOOSE($L$2,'Scen 1'!AG133,'Scen 2'!AG133,'Scen 3'!AG133,'Scen 4'!AG133,'Scen 5'!AG133,'Scen 6'!AG133,'Scen 7'!AG133,'Scen 8'!AG133,'Scen 9'!AG133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH133,'Scen 2'!AH133,'Scen 3'!AH133,'Scen 4'!AH133,'Scen 5'!AH133,'Scen 6'!AH133,'Scen 7'!AH133,'Scen 8'!AH133,'Scen 9'!AH133)-\nCHOOSE($L$2,'Scen 1'!AH133,'Scen 2'!AH133,'Scen 3'!AH133,'Scen 4'!AH133,'Scen 5'!AH133,'Scen 6'!AH133,'Scen 7'!AH133,'Scen 8'!AH133,'Scen 9'!AH133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI133,'Scen 2'!AI133,'Scen 3'!AI133,'Scen 4'!AI133,'Scen 5'!AI133,'Scen 6'!AI133,'Scen 7'!AI133,'Scen 8'!AI133,'Scen 9'!AI133)-\nCHOOSE($L$2,'Scen 1'!AI133,'Scen 2'!AI133,'Scen 3'!AI133,'Scen 4'!AI133,'Scen 5'!AI133,'Scen 6'!AI133,'Scen 7'!AI133,'Scen 8'!AI133,'Scen 9'!AI133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ133,'Scen 2'!AJ133,'Scen 3'!AJ133,'Scen 4'!AJ133,'Scen 5'!AJ133,'Scen 6'!AJ133,'Scen 7'!AJ133,'Scen 8'!AJ133,'Scen 9'!AJ133)-\nCHOOSE($L$2,'Scen 1'!AJ133,'Scen 2'!AJ133,'Scen 3'!AJ133,'Scen 4'!AJ133,'Scen 5'!AJ133,'Scen 6'!AJ133,'Scen 7'!AJ133,'Scen 8'!AJ133,'Scen 9'!AJ133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK133,'Scen 2'!AK133,'Scen 3'!AK133,'Scen 4'!AK133,'Scen 5'!AK133,'Scen 6'!AK133,'Scen 7'!AK133,'Scen 8'!AK133,'Scen 9'!AK133)-\nCHOOSE($L$2,'Scen 1'!AK133,'Scen 2'!AK133,'Scen 3'!AK133,'Scen 4'!AK133,'Scen 5'!AK133,'Scen 6'!AK133,'Scen 7'!AK133,'Scen 8'!AK133,'Scen 9'!AK133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL133,'Scen 2'!AL133,'Scen 3'!AL133,'Scen 4'!AL133,'Scen 5'!AL133,'Scen 6'!AL133,'Scen 7'!AL133,'Scen 8'!AL133,'Scen 9'!AL133)-\nCHOOSE($L$2,'Scen 1'!AL133,'Scen 2'!AL133,'Scen 3'!AL133,'Scen 4'!AL133,'Scen 5'!AL133,'Scen 6'!AL133,'Scen 7'!AL133,'Scen 8'!AL133,'Scen 9'!AL133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM133,'Scen 2'!AM133,'Scen 3'!AM133,'Scen 4'!AM133,'Scen 5'!AM133,'Scen 6'!AM133,'Scen 7'!AM133,'Scen 8'!AM133,'Scen 9'!AM133)-\nCHOOSE($L$2,'Scen 1'!AM133,'Scen 2'!AM133,'Scen 3'!AM133,'Scen 4'!AM133,'Scen 5'!AM133,'Scen 6'!AM133,'Scen 7'!AM133,'Scen 8'!AM133,'Scen 9'!AM133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN133,'Scen 2'!AN133,'Scen 3'!AN133,'Scen 4'!AN133,'Scen 5'!AN133,'Scen 6'!AN133,'Scen 7'!AN133,'Scen 8'!AN133,'Scen 9'!AN133)-\nCHOOSE($L$2,'Scen 1'!AN133,'Scen 2'!AN133,'Scen 3'!AN133,'Scen 4'!AN133,'Scen 5'!AN133,'Scen 6'!AN133,'Scen 7'!AN133,'Scen 8'!AN133,'Scen 9'!AN133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO133,'Scen 2'!AO133,'Scen 3'!AO133,'Scen 4'!AO133,'Scen 5'!AO133,'Scen 6'!AO133,'Scen 7'!AO133,'Scen 8'!AO133,'Scen 9'!AO133)-\nCHOOSE($L$2,'Scen 1'!AO133,'Scen 2'!AO133,'Scen 3'!AO133,'Scen 4'!AO133,'Scen 5'!AO133,'Scen 6'!AO133,'Scen 7'!AO133,'Scen 8'!AO133,'Scen 9'!AO133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP133,'Scen 2'!AP133,'Scen 3'!AP133,'Scen 4'!AP133,'Scen 5'!AP133,'Scen 6'!AP133,'Scen 7'!AP133,'Scen 8'!AP133,'Scen 9'!AP133)-\nCHOOSE($L$2,'Scen 1'!AP133,'Scen 2'!AP133,'Scen 3'!AP133,'Scen 4'!AP133,'Scen 5'!AP133,'Scen 6'!AP133,'Scen 7'!AP133,'Scen 8'!AP133,'Scen 9'!AP133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ133,'Scen 2'!AQ133,'Scen 3'!AQ133,'Scen 4'!AQ133,'Scen 5'!AQ133,'Scen 6'!AQ133,'Scen 7'!AQ133,'Scen 8'!AQ133,'Scen 9'!AQ133)-\nCHOOSE($L$2,'Scen 1'!AQ133,'Scen 2'!AQ133,'Scen 3'!AQ133,'Scen 4'!AQ133,'Scen 5'!AQ133,'Scen 6'!AQ133,'Scen 7'!AQ133,'Scen 8'!AQ133,'Scen 9'!AQ133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR133,'Scen 2'!AR133,'Scen 3'!AR133,'Scen 4'!AR133,'Scen 5'!AR133,'Scen 6'!AR133,'Scen 7'!AR133,'Scen 8'!AR133,'Scen 9'!AR133)-\nCHOOSE($L$2,'Scen 1'!AR133,'Scen 2'!AR133,'Scen 3'!AR133,'Scen 4'!AR133,'Scen 5'!AR133,'Scen 6'!AR133,'Scen 7'!AR133,'Scen 8'!AR133,'Scen 9'!AR133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS133,'Scen 2'!AS133,'Scen 3'!AS133,'Scen 4'!AS133,'Scen 5'!AS133,'Scen 6'!AS133,'Scen 7'!AS133,'Scen 8'!AS133,'Scen 9'!AS133)-\nCHOOSE($L$2,'Scen 1'!AS133,'Scen 2'!AS133,'Scen 3'!AS133,'Scen 4'!AS133,'Scen 5'!AS133,'Scen 6'!AS133,'Scen 7'!AS133,'Scen 8'!AS133,'Scen 9'!AS133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT133,'Scen 2'!AT133,'Scen 3'!AT133,'Scen 4'!AT133,'Scen 5'!AT133,'Scen 6'!AT133,'Scen 7'!AT133,'Scen 8'!AT133,'Scen 9'!AT133)-\nCHOOSE($L$2,'Scen 1'!AT133,'Scen 2'!AT133,'Scen 3'!AT133,'Scen 4'!AT133,'Scen 5'!AT133,'Scen 6'!AT133,'Scen 7'!AT133,'Scen 8'!AT133,'Scen 9'!AT133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU133,'Scen 2'!AU133,'Scen 3'!AU133,'Scen 4'!AU133,'Scen 5'!AU133,'Scen 6'!AU133,'Scen 7'!AU133,'Scen 8'!AU133,'Scen 9'!AU133)-\nCHOOSE($L$2,'Scen 1'!AU133,'Scen 2'!AU133,'Scen 3'!AU133,'Scen 4'!AU133,'Scen 5'!AU133,'Scen 6'!AU133,'Scen 7'!AU133,'Scen 8'!AU133,'Scen 9'!AU133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV133,'Scen 2'!AV133,'Scen 3'!AV133,'Scen 4'!AV133,'Scen 5'!AV133,'Scen 6'!AV133,'Scen 7'!AV133,'Scen 8'!AV133,'Scen 9'!AV133)-\nCHOOSE($L$2,'Scen 1'!AV133,'Scen 2'!AV133,'Scen 3'!AV133,'Scen 4'!AV133,'Scen 5'!AV133,'Scen 6'!AV133,'Scen 7'!AV133,'Scen 8'!AV133,'Scen 9'!AV133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW133,'Scen 2'!AW133,'Scen 3'!AW133,'Scen 4'!AW133,'Scen 5'!AW133,'Scen 6'!AW133,'Scen 7'!AW133,'Scen 8'!AW133,'Scen 9'!AW133)-\nCHOOSE($L$2,'Scen 1'!AW133,'Scen 2'!AW133,'Scen 3'!AW133,'Scen 4'!AW133,'Scen 5'!AW133,'Scen 6'!AW133,'Scen 7'!AW133,'Scen 8'!AW133,'Scen 9'!AW133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX133,'Scen 2'!AX133,'Scen 3'!AX133,'Scen 4'!AX133,'Scen 5'!AX133,'Scen 6'!AX133,'Scen 7'!AX133,'Scen 8'!AX133,'Scen 9'!AX133)-\nCHOOSE($L$2,'Scen 1'!AX133,'Scen 2'!AX133,'Scen 3'!AX133,'Scen 4'!AX133,'Scen 5'!AX133,'Scen 6'!AX133,'Scen 7'!AX133,'Scen 8'!AX133,'Scen 9'!AX133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY133,'Scen 2'!AY133,'Scen 3'!AY133,'Scen 4'!AY133,'Scen 5'!AY133,'Scen 6'!AY133,'Scen 7'!AY133,'Scen 8'!AY133,'Scen 9'!AY133)-\nCHOOSE($L$2,'Scen 1'!AY133,'Scen 2'!AY133,'Scen 3'!AY133,'Scen 4'!AY133,'Scen 5'!AY133,'Scen 6'!AY133,'Scen 7'!AY133,'Scen 8'!AY133,'Scen 9'!AY133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ133,'Scen 2'!AZ133,'Scen 3'!AZ133,'Scen 4'!AZ133,'Scen 5'!AZ133,'Scen 6'!AZ133,'Scen 7'!AZ133,'Scen 8'!AZ133,'Scen 9'!AZ133)-\nCHOOSE($L$2,'Scen 1'!AZ133,'Scen 2'!AZ133,'Scen 3'!AZ133,'Scen 4'!AZ133,'Scen 5'!AZ133,'Scen 6'!AZ133,'Scen 7'!AZ133,'Scen 8'!AZ133,'Scen 9'!AZ133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA133,'Scen 2'!BA133,'Scen 3'!BA133,'Scen 4'!BA133,'Scen 5'!BA133,'Scen 6'!BA133,'Scen 7'!BA133,'Scen 8'!BA133,'Scen 9'!BA133)-\nCHOOSE($L$2,'Scen 1'!BA133,'Scen 2'!BA133,'Scen 3'!BA133,'Scen 4'!BA133,'Scen 5'!BA133,'Scen 6'!BA133,'Scen 7'!BA133,'Scen 8'!BA133,'Scen 9'!BA133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB133,'Scen 2'!BB133,'Scen 3'!BB133,'Scen 4'!BB133,'Scen 5'!BB133,'Scen 6'!BB133,'Scen 7'!BB133,'Scen 8'!BB133,'Scen 9'!BB133)-\nCHOOSE($L$2,'Scen 1'!BB133,'Scen 2'!BB133,'Scen 3'!BB133,'Scen 4'!BB133,'Scen 5'!BB133,'Scen 6'!BB133,'Scen 7'!BB133,'Scen 8'!BB133,'Scen 9'!BB133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC133,'Scen 2'!BC133,'Scen 3'!BC133,'Scen 4'!BC133,'Scen 5'!BC133,'Scen 6'!BC133,'Scen 7'!BC133,'Scen 8'!BC133,'Scen 9'!BC133)-\nCHOOSE($L$2,'Scen 1'!BC133,'Scen 2'!BC133,'Scen 3'!BC133,'Scen 4'!BC133,'Scen 5'!BC133,'Scen 6'!BC133,'Scen 7'!BC133,'Scen 8'!BC133,'Scen 9'!BC133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD133,'Scen 2'!BD133,'Scen 3'!BD133,'Scen 4'!BD133,'Scen 5'!BD133,'Scen 6'!BD133,'Scen 7'!BD133,'Scen 8'!BD133,'Scen 9'!BD133)-\nCHOOSE($L$2,'Scen 1'!BD133,'Scen 2'!BD133,'Scen 3'!BD133,'Scen 4'!BD133,'Scen 5'!BD133,'Scen 6'!BD133,'Scen 7'!BD133,'Scen 8'!BD133,'Scen 9'!BD133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE133,'Scen 2'!BE133,'Scen 3'!BE133,'Scen 4'!BE133,'Scen 5'!BE133,'Scen 6'!BE133,'Scen 7'!BE133,'Scen 8'!BE133,'Scen 9'!BE133)-\nCHOOSE($L$2,'Scen 1'!BE133,'Scen 2'!BE133,'Scen 3'!BE133,'Scen 4'!BE133,'Scen 5'!BE133,'Scen 6'!BE133,'Scen 7'!BE133,'Scen 8'!BE133,'Scen 9'!BE133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF133,'Scen 2'!BF133,'Scen 3'!BF133,'Scen 4'!BF133,'Scen 5'!BF133,'Scen 6'!BF133,'Scen 7'!BF133,'Scen 8'!BF133,'Scen 9'!BF133)-\nCHOOSE($L$2,'Scen 1'!BF133,'Scen 2'!BF133,'Scen 3'!BF133,'Scen 4'!BF133,'Scen 5'!BF133,'Scen 6'!BF133,'Scen 7'!BF133,'Scen 8'!BF133,'Scen 9'!BF133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG133,'Scen 2'!BG133,'Scen 3'!BG133,'Scen 4'!BG133,'Scen 5'!BG133,'Scen 6'!BG133,'Scen 7'!BG133,'Scen 8'!BG133,'Scen 9'!BG133)-\nCHOOSE($L$2,'Scen 1'!BG133,'Scen 2'!BG133,'Scen 3'!BG133,'Scen 4'!BG133,'Scen 5'!BG133,'Scen 6'!BG133,'Scen 7'!BG133,'Scen 8'!BG133,'Scen 9'!BG133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH133,'Scen 2'!BH133,'Scen 3'!BH133,'Scen 4'!BH133,'Scen 5'!BH133,'Scen 6'!BH133,'Scen 7'!BH133,'Scen 8'!BH133,'Scen 9'!BH133)-\nCHOOSE($L$2,'Scen 1'!BH133,'Scen 2'!BH133,'Scen 3'!BH133,'Scen 4'!BH133,'Scen 5'!BH133,'Scen 6'!BH133,'Scen 7'!BH133,'Scen 8'!BH133,'Scen 9'!BH133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI133,'Scen 2'!BI133,'Scen 3'!BI133,'Scen 4'!BI133,'Scen 5'!BI133,'Scen 6'!BI133,'Scen 7'!BI133,'Scen 8'!BI133,'Scen 9'!BI133)-\nCHOOSE($L$2,'Scen 1'!BI133,'Scen 2'!BI133,'Scen 3'!BI133,'Scen 4'!BI133,'Scen 5'!BI133,'Scen 6'!BI133,'Scen 7'!BI133,'Scen 8'!BI133,'Scen 9'!BI133),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ133,'Scen 2'!BJ133,'Scen 3'!BJ133,'Scen 4'!BJ133,'Scen 5'!BJ133,'Scen 6'!BJ133,'Scen 7'!BJ133,'Scen 8'!BJ133,'Scen 9'!BJ133)-\nCHOOSE($L$2,'Scen 1'!BJ133,'Scen 2'!BJ133,'Scen 3'!BJ133,'Scen 4'!BJ133,'Scen 5'!BJ133,'Scen 6'!BJ133,'Scen 7'!BJ133,'Scen 8'!BJ133,'Scen 9'!BJ133),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y134,'Scen 2'!Y134,'Scen 3'!Y134,'Scen 4'!Y134,'Scen 5'!Y134,'Scen 6'!Y134,'Scen 7'!Y134,'Scen 8'!Y134,'Scen 9'!Y134)-\nCHOOSE($L$2,'Scen 1'!Y134,'Scen 2'!Y134,'Scen 3'!Y134,'Scen 4'!Y134,'Scen 5'!Y134,'Scen 6'!Y134,'Scen 7'!Y134,'Scen 8'!Y134,'Scen 9'!Y134),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA134,'Scen 2'!AA134,'Scen 3'!AA134,'Scen 4'!AA134,'Scen 5'!AA134,'Scen 6'!AA134,'Scen 7'!AA134,'Scen 8'!AA134,'Scen 9'!AA134)-\nCHOOSE($L$2,'Scen 1'!AA134,'Scen 2'!AA134,'Scen 3'!AA134,'Scen 4'!AA134,'Scen 5'!AA134,'Scen 6'!AA134,'Scen 7'!AA134,'Scen 8'!AA134,'Scen 9'!AA134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB134,'Scen 2'!AB134,'Scen 3'!AB134,'Scen 4'!AB134,'Scen 5'!AB134,'Scen 6'!AB134,'Scen 7'!AB134,'Scen 8'!AB134,'Scen 9'!AB134)-\nCHOOSE($L$2,'Scen 1'!AB134,'Scen 2'!AB134,'Scen 3'!AB134,'Scen 4'!AB134,'Scen 5'!AB134,'Scen 6'!AB134,'Scen 7'!AB134,'Scen 8'!AB134,'Scen 9'!AB134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC134,'Scen 2'!AC134,'Scen 3'!AC134,'Scen 4'!AC134,'Scen 5'!AC134,'Scen 6'!AC134,'Scen 7'!AC134,'Scen 8'!AC134,'Scen 9'!AC134)-\nCHOOSE($L$2,'Scen 1'!AC134,'Scen 2'!AC134,'Scen 3'!AC134,'Scen 4'!AC134,'Scen 5'!AC134,'Scen 6'!AC134,'Scen 7'!AC134,'Scen 8'!AC134,'Scen 9'!AC134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD134,'Scen 2'!AD134,'Scen 3'!AD134,'Scen 4'!AD134,'Scen 5'!AD134,'Scen 6'!AD134,'Scen 7'!AD134,'Scen 8'!AD134,'Scen 9'!AD134)-\nCHOOSE($L$2,'Scen 1'!AD134,'Scen 2'!AD134,'Scen 3'!AD134,'Scen 4'!AD134,'Scen 5'!AD134,'Scen 6'!AD134,'Scen 7'!AD134,'Scen 8'!AD134,'Scen 9'!AD134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE134,'Scen 2'!AE134,'Scen 3'!AE134,'Scen 4'!AE134,'Scen 5'!AE134,'Scen 6'!AE134,'Scen 7'!AE134,'Scen 8'!AE134,'Scen 9'!AE134)-\nCHOOSE($L$2,'Scen 1'!AE134,'Scen 2'!AE134,'Scen 3'!AE134,'Scen 4'!AE134,'Scen 5'!AE134,'Scen 6'!AE134,'Scen 7'!AE134,'Scen 8'!AE134,'Scen 9'!AE134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF134,'Scen 2'!AF134,'Scen 3'!AF134,'Scen 4'!AF134,'Scen 5'!AF134,'Scen 6'!AF134,'Scen 7'!AF134,'Scen 8'!AF134,'Scen 9'!AF134)-\nCHOOSE($L$2,'Scen 1'!AF134,'Scen 2'!AF134,'Scen 3'!AF134,'Scen 4'!AF134,'Scen 5'!AF134,'Scen 6'!AF134,'Scen 7'!AF134,'Scen 8'!AF134,'Scen 9'!AF134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG134,'Scen 2'!AG134,'Scen 3'!AG134,'Scen 4'!AG134,'Scen 5'!AG134,'Scen 6'!AG134,'Scen 7'!AG134,'Scen 8'!AG134,'Scen 9'!AG134)-\nCHOOSE($L$2,'Scen 1'!AG134,'Scen 2'!AG134,'Scen 3'!AG134,'Scen 4'!AG134,'Scen 5'!AG134,'Scen 6'!AG134,'Scen 7'!AG134,'Scen 8'!AG134,'Scen 9'!AG134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH134,'Scen 2'!AH134,'Scen 3'!AH134,'Scen 4'!AH134,'Scen 5'!AH134,'Scen 6'!AH134,'Scen 7'!AH134,'Scen 8'!AH134,'Scen 9'!AH134)-\nCHOOSE($L$2,'Scen 1'!AH134,'Scen 2'!AH134,'Scen 3'!AH134,'Scen 4'!AH134,'Scen 5'!AH134,'Scen 6'!AH134,'Scen 7'!AH134,'Scen 8'!AH134,'Scen 9'!AH134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI134,'Scen 2'!AI134,'Scen 3'!AI134,'Scen 4'!AI134,'Scen 5'!AI134,'Scen 6'!AI134,'Scen 7'!AI134,'Scen 8'!AI134,'Scen 9'!AI134)-\nCHOOSE($L$2,'Scen 1'!AI134,'Scen 2'!AI134,'Scen 3'!AI134,'Scen 4'!AI134,'Scen 5'!AI134,'Scen 6'!AI134,'Scen 7'!AI134,'Scen 8'!AI134,'Scen 9'!AI134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ134,'Scen 2'!AJ134,'Scen 3'!AJ134,'Scen 4'!AJ134,'Scen 5'!AJ134,'Scen 6'!AJ134,'Scen 7'!AJ134,'Scen 8'!AJ134,'Scen 9'!AJ134)-\nCHOOSE($L$2,'Scen 1'!AJ134,'Scen 2'!AJ134,'Scen 3'!AJ134,'Scen 4'!AJ134,'Scen 5'!AJ134,'Scen 6'!AJ134,'Scen 7'!AJ134,'Scen 8'!AJ134,'Scen 9'!AJ134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK134,'Scen 2'!AK134,'Scen 3'!AK134,'Scen 4'!AK134,'Scen 5'!AK134,'Scen 6'!AK134,'Scen 7'!AK134,'Scen 8'!AK134,'Scen 9'!AK134)-\nCHOOSE($L$2,'Scen 1'!AK134,'Scen 2'!AK134,'Scen 3'!AK134,'Scen 4'!AK134,'Scen 5'!AK134,'Scen 6'!AK134,'Scen 7'!AK134,'Scen 8'!AK134,'Scen 9'!AK134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL134,'Scen 2'!AL134,'Scen 3'!AL134,'Scen 4'!AL134,'Scen 5'!AL134,'Scen 6'!AL134,'Scen 7'!AL134,'Scen 8'!AL134,'Scen 9'!AL134)-\nCHOOSE($L$2,'Scen 1'!AL134,'Scen 2'!AL134,'Scen 3'!AL134,'Scen 4'!AL134,'Scen 5'!AL134,'Scen 6'!AL134,'Scen 7'!AL134,'Scen 8'!AL134,'Scen 9'!AL134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM134,'Scen 2'!AM134,'Scen 3'!AM134,'Scen 4'!AM134,'Scen 5'!AM134,'Scen 6'!AM134,'Scen 7'!AM134,'Scen 8'!AM134,'Scen 9'!AM134)-\nCHOOSE($L$2,'Scen 1'!AM134,'Scen 2'!AM134,'Scen 3'!AM134,'Scen 4'!AM134,'Scen 5'!AM134,'Scen 6'!AM134,'Scen 7'!AM134,'Scen 8'!AM134,'Scen 9'!AM134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN134,'Scen 2'!AN134,'Scen 3'!AN134,'Scen 4'!AN134,'Scen 5'!AN134,'Scen 6'!AN134,'Scen 7'!AN134,'Scen 8'!AN134,'Scen 9'!AN134)-\nCHOOSE($L$2,'Scen 1'!AN134,'Scen 2'!AN134,'Scen 3'!AN134,'Scen 4'!AN134,'Scen 5'!AN134,'Scen 6'!AN134,'Scen 7'!AN134,'Scen 8'!AN134,'Scen 9'!AN134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO134,'Scen 2'!AO134,'Scen 3'!AO134,'Scen 4'!AO134,'Scen 5'!AO134,'Scen 6'!AO134,'Scen 7'!AO134,'Scen 8'!AO134,'Scen 9'!AO134)-\nCHOOSE($L$2,'Scen 1'!AO134,'Scen 2'!AO134,'Scen 3'!AO134,'Scen 4'!AO134,'Scen 5'!AO134,'Scen 6'!AO134,'Scen 7'!AO134,'Scen 8'!AO134,'Scen 9'!AO134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP134,'Scen 2'!AP134,'Scen 3'!AP134,'Scen 4'!AP134,'Scen 5'!AP134,'Scen 6'!AP134,'Scen 7'!AP134,'Scen 8'!AP134,'Scen 9'!AP134)-\nCHOOSE($L$2,'Scen 1'!AP134,'Scen 2'!AP134,'Scen 3'!AP134,'Scen 4'!AP134,'Scen 5'!AP134,'Scen 6'!AP134,'Scen 7'!AP134,'Scen 8'!AP134,'Scen 9'!AP134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ134,'Scen 2'!AQ134,'Scen 3'!AQ134,'Scen 4'!AQ134,'Scen 5'!AQ134,'Scen 6'!AQ134,'Scen 7'!AQ134,'Scen 8'!AQ134,'Scen 9'!AQ134)-\nCHOOSE($L$2,'Scen 1'!AQ134,'Scen 2'!AQ134,'Scen 3'!AQ134,'Scen 4'!AQ134,'Scen 5'!AQ134,'Scen 6'!AQ134,'Scen 7'!AQ134,'Scen 8'!AQ134,'Scen 9'!AQ134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR134,'Scen 2'!AR134,'Scen 3'!AR134,'Scen 4'!AR134,'Scen 5'!AR134,'Scen 6'!AR134,'Scen 7'!AR134,'Scen 8'!AR134,'Scen 9'!AR134)-\nCHOOSE($L$2,'Scen 1'!AR134,'Scen 2'!AR134,'Scen 3'!AR134,'Scen 4'!AR134,'Scen 5'!AR134,'Scen 6'!AR134,'Scen 7'!AR134,'Scen 8'!AR134,'Scen 9'!AR134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS134,'Scen 2'!AS134,'Scen 3'!AS134,'Scen 4'!AS134,'Scen 5'!AS134,'Scen 6'!AS134,'Scen 7'!AS134,'Scen 8'!AS134,'Scen 9'!AS134)-\nCHOOSE($L$2,'Scen 1'!AS134,'Scen 2'!AS134,'Scen 3'!AS134,'Scen 4'!AS134,'Scen 5'!AS134,'Scen 6'!AS134,'Scen 7'!AS134,'Scen 8'!AS134,'Scen 9'!AS134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT134,'Scen 2'!AT134,'Scen 3'!AT134,'Scen 4'!AT134,'Scen 5'!AT134,'Scen 6'!AT134,'Scen 7'!AT134,'Scen 8'!AT134,'Scen 9'!AT134)-\nCHOOSE($L$2,'Scen 1'!AT134,'Scen 2'!AT134,'Scen 3'!AT134,'Scen 4'!AT134,'Scen 5'!AT134,'Scen 6'!AT134,'Scen 7'!AT134,'Scen 8'!AT134,'Scen 9'!AT134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU134,'Scen 2'!AU134,'Scen 3'!AU134,'Scen 4'!AU134,'Scen 5'!AU134,'Scen 6'!AU134,'Scen 7'!AU134,'Scen 8'!AU134,'Scen 9'!AU134)-\nCHOOSE($L$2,'Scen 1'!AU134,'Scen 2'!AU134,'Scen 3'!AU134,'Scen 4'!AU134,'Scen 5'!AU134,'Scen 6'!AU134,'Scen 7'!AU134,'Scen 8'!AU134,'Scen 9'!AU134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV134,'Scen 2'!AV134,'Scen 3'!AV134,'Scen 4'!AV134,'Scen 5'!AV134,'Scen 6'!AV134,'Scen 7'!AV134,'Scen 8'!AV134,'Scen 9'!AV134)-\nCHOOSE($L$2,'Scen 1'!AV134,'Scen 2'!AV134,'Scen 3'!AV134,'Scen 4'!AV134,'Scen 5'!AV134,'Scen 6'!AV134,'Scen 7'!AV134,'Scen 8'!AV134,'Scen 9'!AV134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW134,'Scen 2'!AW134,'Scen 3'!AW134,'Scen 4'!AW134,'Scen 5'!AW134,'Scen 6'!AW134,'Scen 7'!AW134,'Scen 8'!AW134,'Scen 9'!AW134)-\nCHOOSE($L$2,'Scen 1'!AW134,'Scen 2'!AW134,'Scen 3'!AW134,'Scen 4'!AW134,'Scen 5'!AW134,'Scen 6'!AW134,'Scen 7'!AW134,'Scen 8'!AW134,'Scen 9'!AW134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX134,'Scen 2'!AX134,'Scen 3'!AX134,'Scen 4'!AX134,'Scen 5'!AX134,'Scen 6'!AX134,'Scen 7'!AX134,'Scen 8'!AX134,'Scen 9'!AX134)-\nCHOOSE($L$2,'Scen 1'!AX134,'Scen 2'!AX134,'Scen 3'!AX134,'Scen 4'!AX134,'Scen 5'!AX134,'Scen 6'!AX134,'Scen 7'!AX134,'Scen 8'!AX134,'Scen 9'!AX134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY134,'Scen 2'!AY134,'Scen 3'!AY134,'Scen 4'!AY134,'Scen 5'!AY134,'Scen 6'!AY134,'Scen 7'!AY134,'Scen 8'!AY134,'Scen 9'!AY134)-\nCHOOSE($L$2,'Scen 1'!AY134,'Scen 2'!AY134,'Scen 3'!AY134,'Scen 4'!AY134,'Scen 5'!AY134,'Scen 6'!AY134,'Scen 7'!AY134,'Scen 8'!AY134,'Scen 9'!AY134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ134,'Scen 2'!AZ134,'Scen 3'!AZ134,'Scen 4'!AZ134,'Scen 5'!AZ134,'Scen 6'!AZ134,'Scen 7'!AZ134,'Scen 8'!AZ134,'Scen 9'!AZ134)-\nCHOOSE($L$2,'Scen 1'!AZ134,'Scen 2'!AZ134,'Scen 3'!AZ134,'Scen 4'!AZ134,'Scen 5'!AZ134,'Scen 6'!AZ134,'Scen 7'!AZ134,'Scen 8'!AZ134,'Scen 9'!AZ134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA134,'Scen 2'!BA134,'Scen 3'!BA134,'Scen 4'!BA134,'Scen 5'!BA134,'Scen 6'!BA134,'Scen 7'!BA134,'Scen 8'!BA134,'Scen 9'!BA134)-\nCHOOSE($L$2,'Scen 1'!BA134,'Scen 2'!BA134,'Scen 3'!BA134,'Scen 4'!BA134,'Scen 5'!BA134,'Scen 6'!BA134,'Scen 7'!BA134,'Scen 8'!BA134,'Scen 9'!BA134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB134,'Scen 2'!BB134,'Scen 3'!BB134,'Scen 4'!BB134,'Scen 5'!BB134,'Scen 6'!BB134,'Scen 7'!BB134,'Scen 8'!BB134,'Scen 9'!BB134)-\nCHOOSE($L$2,'Scen 1'!BB134,'Scen 2'!BB134,'Scen 3'!BB134,'Scen 4'!BB134,'Scen 5'!BB134,'Scen 6'!BB134,'Scen 7'!BB134,'Scen 8'!BB134,'Scen 9'!BB134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC134,'Scen 2'!BC134,'Scen 3'!BC134,'Scen 4'!BC134,'Scen 5'!BC134,'Scen 6'!BC134,'Scen 7'!BC134,'Scen 8'!BC134,'Scen 9'!BC134)-\nCHOOSE($L$2,'Scen 1'!BC134,'Scen 2'!BC134,'Scen 3'!BC134,'Scen 4'!BC134,'Scen 5'!BC134,'Scen 6'!BC134,'Scen 7'!BC134,'Scen 8'!BC134,'Scen 9'!BC134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD134,'Scen 2'!BD134,'Scen 3'!BD134,'Scen 4'!BD134,'Scen 5'!BD134,'Scen 6'!BD134,'Scen 7'!BD134,'Scen 8'!BD134,'Scen 9'!BD134)-\nCHOOSE($L$2,'Scen 1'!BD134,'Scen 2'!BD134,'Scen 3'!BD134,'Scen 4'!BD134,'Scen 5'!BD134,'Scen 6'!BD134,'Scen 7'!BD134,'Scen 8'!BD134,'Scen 9'!BD134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE134,'Scen 2'!BE134,'Scen 3'!BE134,'Scen 4'!BE134,'Scen 5'!BE134,'Scen 6'!BE134,'Scen 7'!BE134,'Scen 8'!BE134,'Scen 9'!BE134)-\nCHOOSE($L$2,'Scen 1'!BE134,'Scen 2'!BE134,'Scen 3'!BE134,'Scen 4'!BE134,'Scen 5'!BE134,'Scen 6'!BE134,'Scen 7'!BE134,'Scen 8'!BE134,'Scen 9'!BE134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF134,'Scen 2'!BF134,'Scen 3'!BF134,'Scen 4'!BF134,'Scen 5'!BF134,'Scen 6'!BF134,'Scen 7'!BF134,'Scen 8'!BF134,'Scen 9'!BF134)-\nCHOOSE($L$2,'Scen 1'!BF134,'Scen 2'!BF134,'Scen 3'!BF134,'Scen 4'!BF134,'Scen 5'!BF134,'Scen 6'!BF134,'Scen 7'!BF134,'Scen 8'!BF134,'Scen 9'!BF134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG134,'Scen 2'!BG134,'Scen 3'!BG134,'Scen 4'!BG134,'Scen 5'!BG134,'Scen 6'!BG134,'Scen 7'!BG134,'Scen 8'!BG134,'Scen 9'!BG134)-\nCHOOSE($L$2,'Scen 1'!BG134,'Scen 2'!BG134,'Scen 3'!BG134,'Scen 4'!BG134,'Scen 5'!BG134,'Scen 6'!BG134,'Scen 7'!BG134,'Scen 8'!BG134,'Scen 9'!BG134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH134,'Scen 2'!BH134,'Scen 3'!BH134,'Scen 4'!BH134,'Scen 5'!BH134,'Scen 6'!BH134,'Scen 7'!BH134,'Scen 8'!BH134,'Scen 9'!BH134)-\nCHOOSE($L$2,'Scen 1'!BH134,'Scen 2'!BH134,'Scen 3'!BH134,'Scen 4'!BH134,'Scen 5'!BH134,'Scen 6'!BH134,'Scen 7'!BH134,'Scen 8'!BH134,'Scen 9'!BH134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI134,'Scen 2'!BI134,'Scen 3'!BI134,'Scen 4'!BI134,'Scen 5'!BI134,'Scen 6'!BI134,'Scen 7'!BI134,'Scen 8'!BI134,'Scen 9'!BI134)-\nCHOOSE($L$2,'Scen 1'!BI134,'Scen 2'!BI134,'Scen 3'!BI134,'Scen 4'!BI134,'Scen 5'!BI134,'Scen 6'!BI134,'Scen 7'!BI134,'Scen 8'!BI134,'Scen 9'!BI134),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ134,'Scen 2'!BJ134,'Scen 3'!BJ134,'Scen 4'!BJ134,'Scen 5'!BJ134,'Scen 6'!BJ134,'Scen 7'!BJ134,'Scen 8'!BJ134,'Scen 9'!BJ134)-\nCHOOSE($L$2,'Scen 1'!BJ134,'Scen 2'!BJ134,'Scen 3'!BJ134,'Scen 4'!BJ134,'Scen 5'!BJ134,'Scen 6'!BJ134,'Scen 7'!BJ134,'Scen 8'!BJ134,'Scen 9'!BJ134),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y135,'Scen 2'!Y135,'Scen 3'!Y135,'Scen 4'!Y135,'Scen 5'!Y135,'Scen 6'!Y135,'Scen 7'!Y135,'Scen 8'!Y135,'Scen 9'!Y135)-\nCHOOSE($L$2,'Scen 1'!Y135,'Scen 2'!Y135,'Scen 3'!Y135,'Scen 4'!Y135,'Scen 5'!Y135,'Scen 6'!Y135,'Scen 7'!Y135,'Scen 8'!Y135,'Scen 9'!Y135),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA135,'Scen 2'!AA135,'Scen 3'!AA135,'Scen 4'!AA135,'Scen 5'!AA135,'Scen 6'!AA135,'Scen 7'!AA135,'Scen 8'!AA135,'Scen 9'!AA135)-\nCHOOSE($L$2,'Scen 1'!AA135,'Scen 2'!AA135,'Scen 3'!AA135,'Scen 4'!AA135,'Scen 5'!AA135,'Scen 6'!AA135,'Scen 7'!AA135,'Scen 8'!AA135,'Scen 9'!AA135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB135,'Scen 2'!AB135,'Scen 3'!AB135,'Scen 4'!AB135,'Scen 5'!AB135,'Scen 6'!AB135,'Scen 7'!AB135,'Scen 8'!AB135,'Scen 9'!AB135)-\nCHOOSE($L$2,'Scen 1'!AB135,'Scen 2'!AB135,'Scen 3'!AB135,'Scen 4'!AB135,'Scen 5'!AB135,'Scen 6'!AB135,'Scen 7'!AB135,'Scen 8'!AB135,'Scen 9'!AB135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC135,'Scen 2'!AC135,'Scen 3'!AC135,'Scen 4'!AC135,'Scen 5'!AC135,'Scen 6'!AC135,'Scen 7'!AC135,'Scen 8'!AC135,'Scen 9'!AC135)-\nCHOOSE($L$2,'Scen 1'!AC135,'Scen 2'!AC135,'Scen 3'!AC135,'Scen 4'!AC135,'Scen 5'!AC135,'Scen 6'!AC135,'Scen 7'!AC135,'Scen 8'!AC135,'Scen 9'!AC135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD135,'Scen 2'!AD135,'Scen 3'!AD135,'Scen 4'!AD135,'Scen 5'!AD135,'Scen 6'!AD135,'Scen 7'!AD135,'Scen 8'!AD135,'Scen 9'!AD135)-\nCHOOSE($L$2,'Scen 1'!AD135,'Scen 2'!AD135,'Scen 3'!AD135,'Scen 4'!AD135,'Scen 5'!AD135,'Scen 6'!AD135,'Scen 7'!AD135,'Scen 8'!AD135,'Scen 9'!AD135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE135,'Scen 2'!AE135,'Scen 3'!AE135,'Scen 4'!AE135,'Scen 5'!AE135,'Scen 6'!AE135,'Scen 7'!AE135,'Scen 8'!AE135,'Scen 9'!AE135)-\nCHOOSE($L$2,'Scen 1'!AE135,'Scen 2'!AE135,'Scen 3'!AE135,'Scen 4'!AE135,'Scen 5'!AE135,'Scen 6'!AE135,'Scen 7'!AE135,'Scen 8'!AE135,'Scen 9'!AE135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF135,'Scen 2'!AF135,'Scen 3'!AF135,'Scen 4'!AF135,'Scen 5'!AF135,'Scen 6'!AF135,'Scen 7'!AF135,'Scen 8'!AF135,'Scen 9'!AF135)-\nCHOOSE($L$2,'Scen 1'!AF135,'Scen 2'!AF135,'Scen 3'!AF135,'Scen 4'!AF135,'Scen 5'!AF135,'Scen 6'!AF135,'Scen 7'!AF135,'Scen 8'!AF135,'Scen 9'!AF135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG135,'Scen 2'!AG135,'Scen 3'!AG135,'Scen 4'!AG135,'Scen 5'!AG135,'Scen 6'!AG135,'Scen 7'!AG135,'Scen 8'!AG135,'Scen 9'!AG135)-\nCHOOSE($L$2,'Scen 1'!AG135,'Scen 2'!AG135,'Scen 3'!AG135,'Scen 4'!AG135,'Scen 5'!AG135,'Scen 6'!AG135,'Scen 7'!AG135,'Scen 8'!AG135,'Scen 9'!AG135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH135,'Scen 2'!AH135,'Scen 3'!AH135,'Scen 4'!AH135,'Scen 5'!AH135,'Scen 6'!AH135,'Scen 7'!AH135,'Scen 8'!AH135,'Scen 9'!AH135)-\nCHOOSE($L$2,'Scen 1'!AH135,'Scen 2'!AH135,'Scen 3'!AH135,'Scen 4'!AH135,'Scen 5'!AH135,'Scen 6'!AH135,'Scen 7'!AH135,'Scen 8'!AH135,'Scen 9'!AH135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI135,'Scen 2'!AI135,'Scen 3'!AI135,'Scen 4'!AI135,'Scen 5'!AI135,'Scen 6'!AI135,'Scen 7'!AI135,'Scen 8'!AI135,'Scen 9'!AI135)-\nCHOOSE($L$2,'Scen 1'!AI135,'Scen 2'!AI135,'Scen 3'!AI135,'Scen 4'!AI135,'Scen 5'!AI135,'Scen 6'!AI135,'Scen 7'!AI135,'Scen 8'!AI135,'Scen 9'!AI135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ135,'Scen 2'!AJ135,'Scen 3'!AJ135,'Scen 4'!AJ135,'Scen 5'!AJ135,'Scen 6'!AJ135,'Scen 7'!AJ135,'Scen 8'!AJ135,'Scen 9'!AJ135)-\nCHOOSE($L$2,'Scen 1'!AJ135,'Scen 2'!AJ135,'Scen 3'!AJ135,'Scen 4'!AJ135,'Scen 5'!AJ135,'Scen 6'!AJ135,'Scen 7'!AJ135,'Scen 8'!AJ135,'Scen 9'!AJ135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK135,'Scen 2'!AK135,'Scen 3'!AK135,'Scen 4'!AK135,'Scen 5'!AK135,'Scen 6'!AK135,'Scen 7'!AK135,'Scen 8'!AK135,'Scen 9'!AK135)-\nCHOOSE($L$2,'Scen 1'!AK135,'Scen 2'!AK135,'Scen 3'!AK135,'Scen 4'!AK135,'Scen 5'!AK135,'Scen 6'!AK135,'Scen 7'!AK135,'Scen 8'!AK135,'Scen 9'!AK135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL135,'Scen 2'!AL135,'Scen 3'!AL135,'Scen 4'!AL135,'Scen 5'!AL135,'Scen 6'!AL135,'Scen 7'!AL135,'Scen 8'!AL135,'Scen 9'!AL135)-\nCHOOSE($L$2,'Scen 1'!AL135,'Scen 2'!AL135,'Scen 3'!AL135,'Scen 4'!AL135,'Scen 5'!AL135,'Scen 6'!AL135,'Scen 7'!AL135,'Scen 8'!AL135,'Scen 9'!AL135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM135,'Scen 2'!AM135,'Scen 3'!AM135,'Scen 4'!AM135,'Scen 5'!AM135,'Scen 6'!AM135,'Scen 7'!AM135,'Scen 8'!AM135,'Scen 9'!AM135)-\nCHOOSE($L$2,'Scen 1'!AM135,'Scen 2'!AM135,'Scen 3'!AM135,'Scen 4'!AM135,'Scen 5'!AM135,'Scen 6'!AM135,'Scen 7'!AM135,'Scen 8'!AM135,'Scen 9'!AM135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN135,'Scen 2'!AN135,'Scen 3'!AN135,'Scen 4'!AN135,'Scen 5'!AN135,'Scen 6'!AN135,'Scen 7'!AN135,'Scen 8'!AN135,'Scen 9'!AN135)-\nCHOOSE($L$2,'Scen 1'!AN135,'Scen 2'!AN135,'Scen 3'!AN135,'Scen 4'!AN135,'Scen 5'!AN135,'Scen 6'!AN135,'Scen 7'!AN135,'Scen 8'!AN135,'Scen 9'!AN135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO135,'Scen 2'!AO135,'Scen 3'!AO135,'Scen 4'!AO135,'Scen 5'!AO135,'Scen 6'!AO135,'Scen 7'!AO135,'Scen 8'!AO135,'Scen 9'!AO135)-\nCHOOSE($L$2,'Scen 1'!AO135,'Scen 2'!AO135,'Scen 3'!AO135,'Scen 4'!AO135,'Scen 5'!AO135,'Scen 6'!AO135,'Scen 7'!AO135,'Scen 8'!AO135,'Scen 9'!AO135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP135,'Scen 2'!AP135,'Scen 3'!AP135,'Scen 4'!AP135,'Scen 5'!AP135,'Scen 6'!AP135,'Scen 7'!AP135,'Scen 8'!AP135,'Scen 9'!AP135)-\nCHOOSE($L$2,'Scen 1'!AP135,'Scen 2'!AP135,'Scen 3'!AP135,'Scen 4'!AP135,'Scen 5'!AP135,'Scen 6'!AP135,'Scen 7'!AP135,'Scen 8'!AP135,'Scen 9'!AP135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ135,'Scen 2'!AQ135,'Scen 3'!AQ135,'Scen 4'!AQ135,'Scen 5'!AQ135,'Scen 6'!AQ135,'Scen 7'!AQ135,'Scen 8'!AQ135,'Scen 9'!AQ135)-\nCHOOSE($L$2,'Scen 1'!AQ135,'Scen 2'!AQ135,'Scen 3'!AQ135,'Scen 4'!AQ135,'Scen 5'!AQ135,'Scen 6'!AQ135,'Scen 7'!AQ135,'Scen 8'!AQ135,'Scen 9'!AQ135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR135,'Scen 2'!AR135,'Scen 3'!AR135,'Scen 4'!AR135,'Scen 5'!AR135,'Scen 6'!AR135,'Scen 7'!AR135,'Scen 8'!AR135,'Scen 9'!AR135)-\nCHOOSE($L$2,'Scen 1'!AR135,'Scen 2'!AR135,'Scen 3'!AR135,'Scen 4'!AR135,'Scen 5'!AR135,'Scen 6'!AR135,'Scen 7'!AR135,'Scen 8'!AR135,'Scen 9'!AR135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS135,'Scen 2'!AS135,'Scen 3'!AS135,'Scen 4'!AS135,'Scen 5'!AS135,'Scen 6'!AS135,'Scen 7'!AS135,'Scen 8'!AS135,'Scen 9'!AS135)-\nCHOOSE($L$2,'Scen 1'!AS135,'Scen 2'!AS135,'Scen 3'!AS135,'Scen 4'!AS135,'Scen 5'!AS135,'Scen 6'!AS135,'Scen 7'!AS135,'Scen 8'!AS135,'Scen 9'!AS135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT135,'Scen 2'!AT135,'Scen 3'!AT135,'Scen 4'!AT135,'Scen 5'!AT135,'Scen 6'!AT135,'Scen 7'!AT135,'Scen 8'!AT135,'Scen 9'!AT135)-\nCHOOSE($L$2,'Scen 1'!AT135,'Scen 2'!AT135,'Scen 3'!AT135,'Scen 4'!AT135,'Scen 5'!AT135,'Scen 6'!AT135,'Scen 7'!AT135,'Scen 8'!AT135,'Scen 9'!AT135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU135,'Scen 2'!AU135,'Scen 3'!AU135,'Scen 4'!AU135,'Scen 5'!AU135,'Scen 6'!AU135,'Scen 7'!AU135,'Scen 8'!AU135,'Scen 9'!AU135)-\nCHOOSE($L$2,'Scen 1'!AU135,'Scen 2'!AU135,'Scen 3'!AU135,'Scen 4'!AU135,'Scen 5'!AU135,'Scen 6'!AU135,'Scen 7'!AU135,'Scen 8'!AU135,'Scen 9'!AU135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV135,'Scen 2'!AV135,'Scen 3'!AV135,'Scen 4'!AV135,'Scen 5'!AV135,'Scen 6'!AV135,'Scen 7'!AV135,'Scen 8'!AV135,'Scen 9'!AV135)-\nCHOOSE($L$2,'Scen 1'!AV135,'Scen 2'!AV135,'Scen 3'!AV135,'Scen 4'!AV135,'Scen 5'!AV135,'Scen 6'!AV135,'Scen 7'!AV135,'Scen 8'!AV135,'Scen 9'!AV135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW135,'Scen 2'!AW135,'Scen 3'!AW135,'Scen 4'!AW135,'Scen 5'!AW135,'Scen 6'!AW135,'Scen 7'!AW135,'Scen 8'!AW135,'Scen 9'!AW135)-\nCHOOSE($L$2,'Scen 1'!AW135,'Scen 2'!AW135,'Scen 3'!AW135,'Scen 4'!AW135,'Scen 5'!AW135,'Scen 6'!AW135,'Scen 7'!AW135,'Scen 8'!AW135,'Scen 9'!AW135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX135,'Scen 2'!AX135,'Scen 3'!AX135,'Scen 4'!AX135,'Scen 5'!AX135,'Scen 6'!AX135,'Scen 7'!AX135,'Scen 8'!AX135,'Scen 9'!AX135)-\nCHOOSE($L$2,'Scen 1'!AX135,'Scen 2'!AX135,'Scen 3'!AX135,'Scen 4'!AX135,'Scen 5'!AX135,'Scen 6'!AX135,'Scen 7'!AX135,'Scen 8'!AX135,'Scen 9'!AX135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY135,'Scen 2'!AY135,'Scen 3'!AY135,'Scen 4'!AY135,'Scen 5'!AY135,'Scen 6'!AY135,'Scen 7'!AY135,'Scen 8'!AY135,'Scen 9'!AY135)-\nCHOOSE($L$2,'Scen 1'!AY135,'Scen 2'!AY135,'Scen 3'!AY135,'Scen 4'!AY135,'Scen 5'!AY135,'Scen 6'!AY135,'Scen 7'!AY135,'Scen 8'!AY135,'Scen 9'!AY135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ135,'Scen 2'!AZ135,'Scen 3'!AZ135,'Scen 4'!AZ135,'Scen 5'!AZ135,'Scen 6'!AZ135,'Scen 7'!AZ135,'Scen 8'!AZ135,'Scen 9'!AZ135)-\nCHOOSE($L$2,'Scen 1'!AZ135,'Scen 2'!AZ135,'Scen 3'!AZ135,'Scen 4'!AZ135,'Scen 5'!AZ135,'Scen 6'!AZ135,'Scen 7'!AZ135,'Scen 8'!AZ135,'Scen 9'!AZ135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA135,'Scen 2'!BA135,'Scen 3'!BA135,'Scen 4'!BA135,'Scen 5'!BA135,'Scen 6'!BA135,'Scen 7'!BA135,'Scen 8'!BA135,'Scen 9'!BA135)-\nCHOOSE($L$2,'Scen 1'!BA135,'Scen 2'!BA135,'Scen 3'!BA135,'Scen 4'!BA135,'Scen 5'!BA135,'Scen 6'!BA135,'Scen 7'!BA135,'Scen 8'!BA135,'Scen 9'!BA135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB135,'Scen 2'!BB135,'Scen 3'!BB135,'Scen 4'!BB135,'Scen 5'!BB135,'Scen 6'!BB135,'Scen 7'!BB135,'Scen 8'!BB135,'Scen 9'!BB135)-\nCHOOSE($L$2,'Scen 1'!BB135,'Scen 2'!BB135,'Scen 3'!BB135,'Scen 4'!BB135,'Scen 5'!BB135,'Scen 6'!BB135,'Scen 7'!BB135,'Scen 8'!BB135,'Scen 9'!BB135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC135,'Scen 2'!BC135,'Scen 3'!BC135,'Scen 4'!BC135,'Scen 5'!BC135,'Scen 6'!BC135,'Scen 7'!BC135,'Scen 8'!BC135,'Scen 9'!BC135)-\nCHOOSE($L$2,'Scen 1'!BC135,'Scen 2'!BC135,'Scen 3'!BC135,'Scen 4'!BC135,'Scen 5'!BC135,'Scen 6'!BC135,'Scen 7'!BC135,'Scen 8'!BC135,'Scen 9'!BC135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD135,'Scen 2'!BD135,'Scen 3'!BD135,'Scen 4'!BD135,'Scen 5'!BD135,'Scen 6'!BD135,'Scen 7'!BD135,'Scen 8'!BD135,'Scen 9'!BD135)-\nCHOOSE($L$2,'Scen 1'!BD135,'Scen 2'!BD135,'Scen 3'!BD135,'Scen 4'!BD135,'Scen 5'!BD135,'Scen 6'!BD135,'Scen 7'!BD135,'Scen 8'!BD135,'Scen 9'!BD135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE135,'Scen 2'!BE135,'Scen 3'!BE135,'Scen 4'!BE135,'Scen 5'!BE135,'Scen 6'!BE135,'Scen 7'!BE135,'Scen 8'!BE135,'Scen 9'!BE135)-\nCHOOSE($L$2,'Scen 1'!BE135,'Scen 2'!BE135,'Scen 3'!BE135,'Scen 4'!BE135,'Scen 5'!BE135,'Scen 6'!BE135,'Scen 7'!BE135,'Scen 8'!BE135,'Scen 9'!BE135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF135,'Scen 2'!BF135,'Scen 3'!BF135,'Scen 4'!BF135,'Scen 5'!BF135,'Scen 6'!BF135,'Scen 7'!BF135,'Scen 8'!BF135,'Scen 9'!BF135)-\nCHOOSE($L$2,'Scen 1'!BF135,'Scen 2'!BF135,'Scen 3'!BF135,'Scen 4'!BF135,'Scen 5'!BF135,'Scen 6'!BF135,'Scen 7'!BF135,'Scen 8'!BF135,'Scen 9'!BF135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG135,'Scen 2'!BG135,'Scen 3'!BG135,'Scen 4'!BG135,'Scen 5'!BG135,'Scen 6'!BG135,'Scen 7'!BG135,'Scen 8'!BG135,'Scen 9'!BG135)-\nCHOOSE($L$2,'Scen 1'!BG135,'Scen 2'!BG135,'Scen 3'!BG135,'Scen 4'!BG135,'Scen 5'!BG135,'Scen 6'!BG135,'Scen 7'!BG135,'Scen 8'!BG135,'Scen 9'!BG135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH135,'Scen 2'!BH135,'Scen 3'!BH135,'Scen 4'!BH135,'Scen 5'!BH135,'Scen 6'!BH135,'Scen 7'!BH135,'Scen 8'!BH135,'Scen 9'!BH135)-\nCHOOSE($L$2,'Scen 1'!BH135,'Scen 2'!BH135,'Scen 3'!BH135,'Scen 4'!BH135,'Scen 5'!BH135,'Scen 6'!BH135,'Scen 7'!BH135,'Scen 8'!BH135,'Scen 9'!BH135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI135,'Scen 2'!BI135,'Scen 3'!BI135,'Scen 4'!BI135,'Scen 5'!BI135,'Scen 6'!BI135,'Scen 7'!BI135,'Scen 8'!BI135,'Scen 9'!BI135)-\nCHOOSE($L$2,'Scen 1'!BI135,'Scen 2'!BI135,'Scen 3'!BI135,'Scen 4'!BI135,'Scen 5'!BI135,'Scen 6'!BI135,'Scen 7'!BI135,'Scen 8'!BI135,'Scen 9'!BI135),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ135,'Scen 2'!BJ135,'Scen 3'!BJ135,'Scen 4'!BJ135,'Scen 5'!BJ135,'Scen 6'!BJ135,'Scen 7'!BJ135,'Scen 8'!BJ135,'Scen 9'!BJ135)-\nCHOOSE($L$2,'Scen 1'!BJ135,'Scen 2'!BJ135,'Scen 3'!BJ135,'Scen 4'!BJ135,'Scen 5'!BJ135,'Scen 6'!BJ135,'Scen 7'!BJ135,'Scen 8'!BJ135,'Scen 9'!BJ135),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y136,'Scen 2'!Y136,'Scen 3'!Y136,'Scen 4'!Y136,'Scen 5'!Y136,'Scen 6'!Y136,'Scen 7'!Y136,'Scen 8'!Y136,'Scen 9'!Y136)-\nCHOOSE($L$2,'Scen 1'!Y136,'Scen 2'!Y136,'Scen 3'!Y136,'Scen 4'!Y136,'Scen 5'!Y136,'Scen 6'!Y136,'Scen 7'!Y136,'Scen 8'!Y136,'Scen 9'!Y136),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA136,'Scen 2'!AA136,'Scen 3'!AA136,'Scen 4'!AA136,'Scen 5'!AA136,'Scen 6'!AA136,'Scen 7'!AA136,'Scen 8'!AA136,'Scen 9'!AA136)-\nCHOOSE($L$2,'Scen 1'!AA136,'Scen 2'!AA136,'Scen 3'!AA136,'Scen 4'!AA136,'Scen 5'!AA136,'Scen 6'!AA136,'Scen 7'!AA136,'Scen 8'!AA136,'Scen 9'!AA136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB136,'Scen 2'!AB136,'Scen 3'!AB136,'Scen 4'!AB136,'Scen 5'!AB136,'Scen 6'!AB136,'Scen 7'!AB136,'Scen 8'!AB136,'Scen 9'!AB136)-\nCHOOSE($L$2,'Scen 1'!AB136,'Scen 2'!AB136,'Scen 3'!AB136,'Scen 4'!AB136,'Scen 5'!AB136,'Scen 6'!AB136,'Scen 7'!AB136,'Scen 8'!AB136,'Scen 9'!AB136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC136,'Scen 2'!AC136,'Scen 3'!AC136,'Scen 4'!AC136,'Scen 5'!AC136,'Scen 6'!AC136,'Scen 7'!AC136,'Scen 8'!AC136,'Scen 9'!AC136)-\nCHOOSE($L$2,'Scen 1'!AC136,'Scen 2'!AC136,'Scen 3'!AC136,'Scen 4'!AC136,'Scen 5'!AC136,'Scen 6'!AC136,'Scen 7'!AC136,'Scen 8'!AC136,'Scen 9'!AC136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD136,'Scen 2'!AD136,'Scen 3'!AD136,'Scen 4'!AD136,'Scen 5'!AD136,'Scen 6'!AD136,'Scen 7'!AD136,'Scen 8'!AD136,'Scen 9'!AD136)-\nCHOOSE($L$2,'Scen 1'!AD136,'Scen 2'!AD136,'Scen 3'!AD136,'Scen 4'!AD136,'Scen 5'!AD136,'Scen 6'!AD136,'Scen 7'!AD136,'Scen 8'!AD136,'Scen 9'!AD136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE136,'Scen 2'!AE136,'Scen 3'!AE136,'Scen 4'!AE136,'Scen 5'!AE136,'Scen 6'!AE136,'Scen 7'!AE136,'Scen 8'!AE136,'Scen 9'!AE136)-\nCHOOSE($L$2,'Scen 1'!AE136,'Scen 2'!AE136,'Scen 3'!AE136,'Scen 4'!AE136,'Scen 5'!AE136,'Scen 6'!AE136,'Scen 7'!AE136,'Scen 8'!AE136,'Scen 9'!AE136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF136,'Scen 2'!AF136,'Scen 3'!AF136,'Scen 4'!AF136,'Scen 5'!AF136,'Scen 6'!AF136,'Scen 7'!AF136,'Scen 8'!AF136,'Scen 9'!AF136)-\nCHOOSE($L$2,'Scen 1'!AF136,'Scen 2'!AF136,'Scen 3'!AF136,'Scen 4'!AF136,'Scen 5'!AF136,'Scen 6'!AF136,'Scen 7'!AF136,'Scen 8'!AF136,'Scen 9'!AF136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG136,'Scen 2'!AG136,'Scen 3'!AG136,'Scen 4'!AG136,'Scen 5'!AG136,'Scen 6'!AG136,'Scen 7'!AG136,'Scen 8'!AG136,'Scen 9'!AG136)-\nCHOOSE($L$2,'Scen 1'!AG136,'Scen 2'!AG136,'Scen 3'!AG136,'Scen 4'!AG136,'Scen 5'!AG136,'Scen 6'!AG136,'Scen 7'!AG136,'Scen 8'!AG136,'Scen 9'!AG136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH136,'Scen 2'!AH136,'Scen 3'!AH136,'Scen 4'!AH136,'Scen 5'!AH136,'Scen 6'!AH136,'Scen 7'!AH136,'Scen 8'!AH136,'Scen 9'!AH136)-\nCHOOSE($L$2,'Scen 1'!AH136,'Scen 2'!AH136,'Scen 3'!AH136,'Scen 4'!AH136,'Scen 5'!AH136,'Scen 6'!AH136,'Scen 7'!AH136,'Scen 8'!AH136,'Scen 9'!AH136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI136,'Scen 2'!AI136,'Scen 3'!AI136,'Scen 4'!AI136,'Scen 5'!AI136,'Scen 6'!AI136,'Scen 7'!AI136,'Scen 8'!AI136,'Scen 9'!AI136)-\nCHOOSE($L$2,'Scen 1'!AI136,'Scen 2'!AI136,'Scen 3'!AI136,'Scen 4'!AI136,'Scen 5'!AI136,'Scen 6'!AI136,'Scen 7'!AI136,'Scen 8'!AI136,'Scen 9'!AI136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ136,'Scen 2'!AJ136,'Scen 3'!AJ136,'Scen 4'!AJ136,'Scen 5'!AJ136,'Scen 6'!AJ136,'Scen 7'!AJ136,'Scen 8'!AJ136,'Scen 9'!AJ136)-\nCHOOSE($L$2,'Scen 1'!AJ136,'Scen 2'!AJ136,'Scen 3'!AJ136,'Scen 4'!AJ136,'Scen 5'!AJ136,'Scen 6'!AJ136,'Scen 7'!AJ136,'Scen 8'!AJ136,'Scen 9'!AJ136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK136,'Scen 2'!AK136,'Scen 3'!AK136,'Scen 4'!AK136,'Scen 5'!AK136,'Scen 6'!AK136,'Scen 7'!AK136,'Scen 8'!AK136,'Scen 9'!AK136)-\nCHOOSE($L$2,'Scen 1'!AK136,'Scen 2'!AK136,'Scen 3'!AK136,'Scen 4'!AK136,'Scen 5'!AK136,'Scen 6'!AK136,'Scen 7'!AK136,'Scen 8'!AK136,'Scen 9'!AK136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL136,'Scen 2'!AL136,'Scen 3'!AL136,'Scen 4'!AL136,'Scen 5'!AL136,'Scen 6'!AL136,'Scen 7'!AL136,'Scen 8'!AL136,'Scen 9'!AL136)-\nCHOOSE($L$2,'Scen 1'!AL136,'Scen 2'!AL136,'Scen 3'!AL136,'Scen 4'!AL136,'Scen 5'!AL136,'Scen 6'!AL136,'Scen 7'!AL136,'Scen 8'!AL136,'Scen 9'!AL136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM136,'Scen 2'!AM136,'Scen 3'!AM136,'Scen 4'!AM136,'Scen 5'!AM136,'Scen 6'!AM136,'Scen 7'!AM136,'Scen 8'!AM136,'Scen 9'!AM136)-\nCHOOSE($L$2,'Scen 1'!AM136,'Scen 2'!AM136,'Scen 3'!AM136,'Scen 4'!AM136,'Scen 5'!AM136,'Scen 6'!AM136,'Scen 7'!AM136,'Scen 8'!AM136,'Scen 9'!AM136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN136,'Scen 2'!AN136,'Scen 3'!AN136,'Scen 4'!AN136,'Scen 5'!AN136,'Scen 6'!AN136,'Scen 7'!AN136,'Scen 8'!AN136,'Scen 9'!AN136)-\nCHOOSE($L$2,'Scen 1'!AN136,'Scen 2'!AN136,'Scen 3'!AN136,'Scen 4'!AN136,'Scen 5'!AN136,'Scen 6'!AN136,'Scen 7'!AN136,'Scen 8'!AN136,'Scen 9'!AN136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO136,'Scen 2'!AO136,'Scen 3'!AO136,'Scen 4'!AO136,'Scen 5'!AO136,'Scen 6'!AO136,'Scen 7'!AO136,'Scen 8'!AO136,'Scen 9'!AO136)-\nCHOOSE($L$2,'Scen 1'!AO136,'Scen 2'!AO136,'Scen 3'!AO136,'Scen 4'!AO136,'Scen 5'!AO136,'Scen 6'!AO136,'Scen 7'!AO136,'Scen 8'!AO136,'Scen 9'!AO136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP136,'Scen 2'!AP136,'Scen 3'!AP136,'Scen 4'!AP136,'Scen 5'!AP136,'Scen 6'!AP136,'Scen 7'!AP136,'Scen 8'!AP136,'Scen 9'!AP136)-\nCHOOSE($L$2,'Scen 1'!AP136,'Scen 2'!AP136,'Scen 3'!AP136,'Scen 4'!AP136,'Scen 5'!AP136,'Scen 6'!AP136,'Scen 7'!AP136,'Scen 8'!AP136,'Scen 9'!AP136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ136,'Scen 2'!AQ136,'Scen 3'!AQ136,'Scen 4'!AQ136,'Scen 5'!AQ136,'Scen 6'!AQ136,'Scen 7'!AQ136,'Scen 8'!AQ136,'Scen 9'!AQ136)-\nCHOOSE($L$2,'Scen 1'!AQ136,'Scen 2'!AQ136,'Scen 3'!AQ136,'Scen 4'!AQ136,'Scen 5'!AQ136,'Scen 6'!AQ136,'Scen 7'!AQ136,'Scen 8'!AQ136,'Scen 9'!AQ136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR136,'Scen 2'!AR136,'Scen 3'!AR136,'Scen 4'!AR136,'Scen 5'!AR136,'Scen 6'!AR136,'Scen 7'!AR136,'Scen 8'!AR136,'Scen 9'!AR136)-\nCHOOSE($L$2,'Scen 1'!AR136,'Scen 2'!AR136,'Scen 3'!AR136,'Scen 4'!AR136,'Scen 5'!AR136,'Scen 6'!AR136,'Scen 7'!AR136,'Scen 8'!AR136,'Scen 9'!AR136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS136,'Scen 2'!AS136,'Scen 3'!AS136,'Scen 4'!AS136,'Scen 5'!AS136,'Scen 6'!AS136,'Scen 7'!AS136,'Scen 8'!AS136,'Scen 9'!AS136)-\nCHOOSE($L$2,'Scen 1'!AS136,'Scen 2'!AS136,'Scen 3'!AS136,'Scen 4'!AS136,'Scen 5'!AS136,'Scen 6'!AS136,'Scen 7'!AS136,'Scen 8'!AS136,'Scen 9'!AS136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT136,'Scen 2'!AT136,'Scen 3'!AT136,'Scen 4'!AT136,'Scen 5'!AT136,'Scen 6'!AT136,'Scen 7'!AT136,'Scen 8'!AT136,'Scen 9'!AT136)-\nCHOOSE($L$2,'Scen 1'!AT136,'Scen 2'!AT136,'Scen 3'!AT136,'Scen 4'!AT136,'Scen 5'!AT136,'Scen 6'!AT136,'Scen 7'!AT136,'Scen 8'!AT136,'Scen 9'!AT136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU136,'Scen 2'!AU136,'Scen 3'!AU136,'Scen 4'!AU136,'Scen 5'!AU136,'Scen 6'!AU136,'Scen 7'!AU136,'Scen 8'!AU136,'Scen 9'!AU136)-\nCHOOSE($L$2,'Scen 1'!AU136,'Scen 2'!AU136,'Scen 3'!AU136,'Scen 4'!AU136,'Scen 5'!AU136,'Scen 6'!AU136,'Scen 7'!AU136,'Scen 8'!AU136,'Scen 9'!AU136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV136,'Scen 2'!AV136,'Scen 3'!AV136,'Scen 4'!AV136,'Scen 5'!AV136,'Scen 6'!AV136,'Scen 7'!AV136,'Scen 8'!AV136,'Scen 9'!AV136)-\nCHOOSE($L$2,'Scen 1'!AV136,'Scen 2'!AV136,'Scen 3'!AV136,'Scen 4'!AV136,'Scen 5'!AV136,'Scen 6'!AV136,'Scen 7'!AV136,'Scen 8'!AV136,'Scen 9'!AV136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW136,'Scen 2'!AW136,'Scen 3'!AW136,'Scen 4'!AW136,'Scen 5'!AW136,'Scen 6'!AW136,'Scen 7'!AW136,'Scen 8'!AW136,'Scen 9'!AW136)-\nCHOOSE($L$2,'Scen 1'!AW136,'Scen 2'!AW136,'Scen 3'!AW136,'Scen 4'!AW136,'Scen 5'!AW136,'Scen 6'!AW136,'Scen 7'!AW136,'Scen 8'!AW136,'Scen 9'!AW136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX136,'Scen 2'!AX136,'Scen 3'!AX136,'Scen 4'!AX136,'Scen 5'!AX136,'Scen 6'!AX136,'Scen 7'!AX136,'Scen 8'!AX136,'Scen 9'!AX136)-\nCHOOSE($L$2,'Scen 1'!AX136,'Scen 2'!AX136,'Scen 3'!AX136,'Scen 4'!AX136,'Scen 5'!AX136,'Scen 6'!AX136,'Scen 7'!AX136,'Scen 8'!AX136,'Scen 9'!AX136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY136,'Scen 2'!AY136,'Scen 3'!AY136,'Scen 4'!AY136,'Scen 5'!AY136,'Scen 6'!AY136,'Scen 7'!AY136,'Scen 8'!AY136,'Scen 9'!AY136)-\nCHOOSE($L$2,'Scen 1'!AY136,'Scen 2'!AY136,'Scen 3'!AY136,'Scen 4'!AY136,'Scen 5'!AY136,'Scen 6'!AY136,'Scen 7'!AY136,'Scen 8'!AY136,'Scen 9'!AY136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ136,'Scen 2'!AZ136,'Scen 3'!AZ136,'Scen 4'!AZ136,'Scen 5'!AZ136,'Scen 6'!AZ136,'Scen 7'!AZ136,'Scen 8'!AZ136,'Scen 9'!AZ136)-\nCHOOSE($L$2,'Scen 1'!AZ136,'Scen 2'!AZ136,'Scen 3'!AZ136,'Scen 4'!AZ136,'Scen 5'!AZ136,'Scen 6'!AZ136,'Scen 7'!AZ136,'Scen 8'!AZ136,'Scen 9'!AZ136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA136,'Scen 2'!BA136,'Scen 3'!BA136,'Scen 4'!BA136,'Scen 5'!BA136,'Scen 6'!BA136,'Scen 7'!BA136,'Scen 8'!BA136,'Scen 9'!BA136)-\nCHOOSE($L$2,'Scen 1'!BA136,'Scen 2'!BA136,'Scen 3'!BA136,'Scen 4'!BA136,'Scen 5'!BA136,'Scen 6'!BA136,'Scen 7'!BA136,'Scen 8'!BA136,'Scen 9'!BA136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB136,'Scen 2'!BB136,'Scen 3'!BB136,'Scen 4'!BB136,'Scen 5'!BB136,'Scen 6'!BB136,'Scen 7'!BB136,'Scen 8'!BB136,'Scen 9'!BB136)-\nCHOOSE($L$2,'Scen 1'!BB136,'Scen 2'!BB136,'Scen 3'!BB136,'Scen 4'!BB136,'Scen 5'!BB136,'Scen 6'!BB136,'Scen 7'!BB136,'Scen 8'!BB136,'Scen 9'!BB136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC136,'Scen 2'!BC136,'Scen 3'!BC136,'Scen 4'!BC136,'Scen 5'!BC136,'Scen 6'!BC136,'Scen 7'!BC136,'Scen 8'!BC136,'Scen 9'!BC136)-\nCHOOSE($L$2,'Scen 1'!BC136,'Scen 2'!BC136,'Scen 3'!BC136,'Scen 4'!BC136,'Scen 5'!BC136,'Scen 6'!BC136,'Scen 7'!BC136,'Scen 8'!BC136,'Scen 9'!BC136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD136,'Scen 2'!BD136,'Scen 3'!BD136,'Scen 4'!BD136,'Scen 5'!BD136,'Scen 6'!BD136,'Scen 7'!BD136,'Scen 8'!BD136,'Scen 9'!BD136)-\nCHOOSE($L$2,'Scen 1'!BD136,'Scen 2'!BD136,'Scen 3'!BD136,'Scen 4'!BD136,'Scen 5'!BD136,'Scen 6'!BD136,'Scen 7'!BD136,'Scen 8'!BD136,'Scen 9'!BD136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE136,'Scen 2'!BE136,'Scen 3'!BE136,'Scen 4'!BE136,'Scen 5'!BE136,'Scen 6'!BE136,'Scen 7'!BE136,'Scen 8'!BE136,'Scen 9'!BE136)-\nCHOOSE($L$2,'Scen 1'!BE136,'Scen 2'!BE136,'Scen 3'!BE136,'Scen 4'!BE136,'Scen 5'!BE136,'Scen 6'!BE136,'Scen 7'!BE136,'Scen 8'!BE136,'Scen 9'!BE136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF136,'Scen 2'!BF136,'Scen 3'!BF136,'Scen 4'!BF136,'Scen 5'!BF136,'Scen 6'!BF136,'Scen 7'!BF136,'Scen 8'!BF136,'Scen 9'!BF136)-\nCHOOSE($L$2,'Scen 1'!BF136,'Scen 2'!BF136,'Scen 3'!BF136,'Scen 4'!BF136,'Scen 5'!BF136,'Scen 6'!BF136,'Scen 7'!BF136,'Scen 8'!BF136,'Scen 9'!BF136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG136,'Scen 2'!BG136,'Scen 3'!BG136,'Scen 4'!BG136,'Scen 5'!BG136,'Scen 6'!BG136,'Scen 7'!BG136,'Scen 8'!BG136,'Scen 9'!BG136)-\nCHOOSE($L$2,'Scen 1'!BG136,'Scen 2'!BG136,'Scen 3'!BG136,'Scen 4'!BG136,'Scen 5'!BG136,'Scen 6'!BG136,'Scen 7'!BG136,'Scen 8'!BG136,'Scen 9'!BG136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH136,'Scen 2'!BH136,'Scen 3'!BH136,'Scen 4'!BH136,'Scen 5'!BH136,'Scen 6'!BH136,'Scen 7'!BH136,'Scen 8'!BH136,'Scen 9'!BH136)-\nCHOOSE($L$2,'Scen 1'!BH136,'Scen 2'!BH136,'Scen 3'!BH136,'Scen 4'!BH136,'Scen 5'!BH136,'Scen 6'!BH136,'Scen 7'!BH136,'Scen 8'!BH136,'Scen 9'!BH136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI136,'Scen 2'!BI136,'Scen 3'!BI136,'Scen 4'!BI136,'Scen 5'!BI136,'Scen 6'!BI136,'Scen 7'!BI136,'Scen 8'!BI136,'Scen 9'!BI136)-\nCHOOSE($L$2,'Scen 1'!BI136,'Scen 2'!BI136,'Scen 3'!BI136,'Scen 4'!BI136,'Scen 5'!BI136,'Scen 6'!BI136,'Scen 7'!BI136,'Scen 8'!BI136,'Scen 9'!BI136),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ136,'Scen 2'!BJ136,'Scen 3'!BJ136,'Scen 4'!BJ136,'Scen 5'!BJ136,'Scen 6'!BJ136,'Scen 7'!BJ136,'Scen 8'!BJ136,'Scen 9'!BJ136)-\nCHOOSE($L$2,'Scen 1'!BJ136,'Scen 2'!BJ136,'Scen 3'!BJ136,'Scen 4'!BJ136,'Scen 5'!BJ136,'Scen 6'!BJ136,'Scen 7'!BJ136,'Scen 8'!BJ136,'Scen 9'!BJ136),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y137,'Scen 2'!Y137,'Scen 3'!Y137,'Scen 4'!Y137,'Scen 5'!Y137,'Scen 6'!Y137,'Scen 7'!Y137,'Scen 8'!Y137,'Scen 9'!Y137)-\nCHOOSE($L$2,'Scen 1'!Y137,'Scen 2'!Y137,'Scen 3'!Y137,'Scen 4'!Y137,'Scen 5'!Y137,'Scen 6'!Y137,'Scen 7'!Y137,'Scen 8'!Y137,'Scen 9'!Y137),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA137,'Scen 2'!AA137,'Scen 3'!AA137,'Scen 4'!AA137,'Scen 5'!AA137,'Scen 6'!AA137,'Scen 7'!AA137,'Scen 8'!AA137,'Scen 9'!AA137)-\nCHOOSE($L$2,'Scen 1'!AA137,'Scen 2'!AA137,'Scen 3'!AA137,'Scen 4'!AA137,'Scen 5'!AA137,'Scen 6'!AA137,'Scen 7'!AA137,'Scen 8'!AA137,'Scen 9'!AA137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB137,'Scen 2'!AB137,'Scen 3'!AB137,'Scen 4'!AB137,'Scen 5'!AB137,'Scen 6'!AB137,'Scen 7'!AB137,'Scen 8'!AB137,'Scen 9'!AB137)-\nCHOOSE($L$2,'Scen 1'!AB137,'Scen 2'!AB137,'Scen 3'!AB137,'Scen 4'!AB137,'Scen 5'!AB137,'Scen 6'!AB137,'Scen 7'!AB137,'Scen 8'!AB137,'Scen 9'!AB137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC137,'Scen 2'!AC137,'Scen 3'!AC137,'Scen 4'!AC137,'Scen 5'!AC137,'Scen 6'!AC137,'Scen 7'!AC137,'Scen 8'!AC137,'Scen 9'!AC137)-\nCHOOSE($L$2,'Scen 1'!AC137,'Scen 2'!AC137,'Scen 3'!AC137,'Scen 4'!AC137,'Scen 5'!AC137,'Scen 6'!AC137,'Scen 7'!AC137,'Scen 8'!AC137,'Scen 9'!AC137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD137,'Scen 2'!AD137,'Scen 3'!AD137,'Scen 4'!AD137,'Scen 5'!AD137,'Scen 6'!AD137,'Scen 7'!AD137,'Scen 8'!AD137,'Scen 9'!AD137)-\nCHOOSE($L$2,'Scen 1'!AD137,'Scen 2'!AD137,'Scen 3'!AD137,'Scen 4'!AD137,'Scen 5'!AD137,'Scen 6'!AD137,'Scen 7'!AD137,'Scen 8'!AD137,'Scen 9'!AD137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE137,'Scen 2'!AE137,'Scen 3'!AE137,'Scen 4'!AE137,'Scen 5'!AE137,'Scen 6'!AE137,'Scen 7'!AE137,'Scen 8'!AE137,'Scen 9'!AE137)-\nCHOOSE($L$2,'Scen 1'!AE137,'Scen 2'!AE137,'Scen 3'!AE137,'Scen 4'!AE137,'Scen 5'!AE137,'Scen 6'!AE137,'Scen 7'!AE137,'Scen 8'!AE137,'Scen 9'!AE137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF137,'Scen 2'!AF137,'Scen 3'!AF137,'Scen 4'!AF137,'Scen 5'!AF137,'Scen 6'!AF137,'Scen 7'!AF137,'Scen 8'!AF137,'Scen 9'!AF137)-\nCHOOSE($L$2,'Scen 1'!AF137,'Scen 2'!AF137,'Scen 3'!AF137,'Scen 4'!AF137,'Scen 5'!AF137,'Scen 6'!AF137,'Scen 7'!AF137,'Scen 8'!AF137,'Scen 9'!AF137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG137,'Scen 2'!AG137,'Scen 3'!AG137,'Scen 4'!AG137,'Scen 5'!AG137,'Scen 6'!AG137,'Scen 7'!AG137,'Scen 8'!AG137,'Scen 9'!AG137)-\nCHOOSE($L$2,'Scen 1'!AG137,'Scen 2'!AG137,'Scen 3'!AG137,'Scen 4'!AG137,'Scen 5'!AG137,'Scen 6'!AG137,'Scen 7'!AG137,'Scen 8'!AG137,'Scen 9'!AG137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH137,'Scen 2'!AH137,'Scen 3'!AH137,'Scen 4'!AH137,'Scen 5'!AH137,'Scen 6'!AH137,'Scen 7'!AH137,'Scen 8'!AH137,'Scen 9'!AH137)-\nCHOOSE($L$2,'Scen 1'!AH137,'Scen 2'!AH137,'Scen 3'!AH137,'Scen 4'!AH137,'Scen 5'!AH137,'Scen 6'!AH137,'Scen 7'!AH137,'Scen 8'!AH137,'Scen 9'!AH137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI137,'Scen 2'!AI137,'Scen 3'!AI137,'Scen 4'!AI137,'Scen 5'!AI137,'Scen 6'!AI137,'Scen 7'!AI137,'Scen 8'!AI137,'Scen 9'!AI137)-\nCHOOSE($L$2,'Scen 1'!AI137,'Scen 2'!AI137,'Scen 3'!AI137,'Scen 4'!AI137,'Scen 5'!AI137,'Scen 6'!AI137,'Scen 7'!AI137,'Scen 8'!AI137,'Scen 9'!AI137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ137,'Scen 2'!AJ137,'Scen 3'!AJ137,'Scen 4'!AJ137,'Scen 5'!AJ137,'Scen 6'!AJ137,'Scen 7'!AJ137,'Scen 8'!AJ137,'Scen 9'!AJ137)-\nCHOOSE($L$2,'Scen 1'!AJ137,'Scen 2'!AJ137,'Scen 3'!AJ137,'Scen 4'!AJ137,'Scen 5'!AJ137,'Scen 6'!AJ137,'Scen 7'!AJ137,'Scen 8'!AJ137,'Scen 9'!AJ137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK137,'Scen 2'!AK137,'Scen 3'!AK137,'Scen 4'!AK137,'Scen 5'!AK137,'Scen 6'!AK137,'Scen 7'!AK137,'Scen 8'!AK137,'Scen 9'!AK137)-\nCHOOSE($L$2,'Scen 1'!AK137,'Scen 2'!AK137,'Scen 3'!AK137,'Scen 4'!AK137,'Scen 5'!AK137,'Scen 6'!AK137,'Scen 7'!AK137,'Scen 8'!AK137,'Scen 9'!AK137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL137,'Scen 2'!AL137,'Scen 3'!AL137,'Scen 4'!AL137,'Scen 5'!AL137,'Scen 6'!AL137,'Scen 7'!AL137,'Scen 8'!AL137,'Scen 9'!AL137)-\nCHOOSE($L$2,'Scen 1'!AL137,'Scen 2'!AL137,'Scen 3'!AL137,'Scen 4'!AL137,'Scen 5'!AL137,'Scen 6'!AL137,'Scen 7'!AL137,'Scen 8'!AL137,'Scen 9'!AL137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM137,'Scen 2'!AM137,'Scen 3'!AM137,'Scen 4'!AM137,'Scen 5'!AM137,'Scen 6'!AM137,'Scen 7'!AM137,'Scen 8'!AM137,'Scen 9'!AM137)-\nCHOOSE($L$2,'Scen 1'!AM137,'Scen 2'!AM137,'Scen 3'!AM137,'Scen 4'!AM137,'Scen 5'!AM137,'Scen 6'!AM137,'Scen 7'!AM137,'Scen 8'!AM137,'Scen 9'!AM137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN137,'Scen 2'!AN137,'Scen 3'!AN137,'Scen 4'!AN137,'Scen 5'!AN137,'Scen 6'!AN137,'Scen 7'!AN137,'Scen 8'!AN137,'Scen 9'!AN137)-\nCHOOSE($L$2,'Scen 1'!AN137,'Scen 2'!AN137,'Scen 3'!AN137,'Scen 4'!AN137,'Scen 5'!AN137,'Scen 6'!AN137,'Scen 7'!AN137,'Scen 8'!AN137,'Scen 9'!AN137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO137,'Scen 2'!AO137,'Scen 3'!AO137,'Scen 4'!AO137,'Scen 5'!AO137,'Scen 6'!AO137,'Scen 7'!AO137,'Scen 8'!AO137,'Scen 9'!AO137)-\nCHOOSE($L$2,'Scen 1'!AO137,'Scen 2'!AO137,'Scen 3'!AO137,'Scen 4'!AO137,'Scen 5'!AO137,'Scen 6'!AO137,'Scen 7'!AO137,'Scen 8'!AO137,'Scen 9'!AO137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP137,'Scen 2'!AP137,'Scen 3'!AP137,'Scen 4'!AP137,'Scen 5'!AP137,'Scen 6'!AP137,'Scen 7'!AP137,'Scen 8'!AP137,'Scen 9'!AP137)-\nCHOOSE($L$2,'Scen 1'!AP137,'Scen 2'!AP137,'Scen 3'!AP137,'Scen 4'!AP137,'Scen 5'!AP137,'Scen 6'!AP137,'Scen 7'!AP137,'Scen 8'!AP137,'Scen 9'!AP137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ137,'Scen 2'!AQ137,'Scen 3'!AQ137,'Scen 4'!AQ137,'Scen 5'!AQ137,'Scen 6'!AQ137,'Scen 7'!AQ137,'Scen 8'!AQ137,'Scen 9'!AQ137)-\nCHOOSE($L$2,'Scen 1'!AQ137,'Scen 2'!AQ137,'Scen 3'!AQ137,'Scen 4'!AQ137,'Scen 5'!AQ137,'Scen 6'!AQ137,'Scen 7'!AQ137,'Scen 8'!AQ137,'Scen 9'!AQ137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR137,'Scen 2'!AR137,'Scen 3'!AR137,'Scen 4'!AR137,'Scen 5'!AR137,'Scen 6'!AR137,'Scen 7'!AR137,'Scen 8'!AR137,'Scen 9'!AR137)-\nCHOOSE($L$2,'Scen 1'!AR137,'Scen 2'!AR137,'Scen 3'!AR137,'Scen 4'!AR137,'Scen 5'!AR137,'Scen 6'!AR137,'Scen 7'!AR137,'Scen 8'!AR137,'Scen 9'!AR137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS137,'Scen 2'!AS137,'Scen 3'!AS137,'Scen 4'!AS137,'Scen 5'!AS137,'Scen 6'!AS137,'Scen 7'!AS137,'Scen 8'!AS137,'Scen 9'!AS137)-\nCHOOSE($L$2,'Scen 1'!AS137,'Scen 2'!AS137,'Scen 3'!AS137,'Scen 4'!AS137,'Scen 5'!AS137,'Scen 6'!AS137,'Scen 7'!AS137,'Scen 8'!AS137,'Scen 9'!AS137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT137,'Scen 2'!AT137,'Scen 3'!AT137,'Scen 4'!AT137,'Scen 5'!AT137,'Scen 6'!AT137,'Scen 7'!AT137,'Scen 8'!AT137,'Scen 9'!AT137)-\nCHOOSE($L$2,'Scen 1'!AT137,'Scen 2'!AT137,'Scen 3'!AT137,'Scen 4'!AT137,'Scen 5'!AT137,'Scen 6'!AT137,'Scen 7'!AT137,'Scen 8'!AT137,'Scen 9'!AT137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU137,'Scen 2'!AU137,'Scen 3'!AU137,'Scen 4'!AU137,'Scen 5'!AU137,'Scen 6'!AU137,'Scen 7'!AU137,'Scen 8'!AU137,'Scen 9'!AU137)-\nCHOOSE($L$2,'Scen 1'!AU137,'Scen 2'!AU137,'Scen 3'!AU137,'Scen 4'!AU137,'Scen 5'!AU137,'Scen 6'!AU137,'Scen 7'!AU137,'Scen 8'!AU137,'Scen 9'!AU137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV137,'Scen 2'!AV137,'Scen 3'!AV137,'Scen 4'!AV137,'Scen 5'!AV137,'Scen 6'!AV137,'Scen 7'!AV137,'Scen 8'!AV137,'Scen 9'!AV137)-\nCHOOSE($L$2,'Scen 1'!AV137,'Scen 2'!AV137,'Scen 3'!AV137,'Scen 4'!AV137,'Scen 5'!AV137,'Scen 6'!AV137,'Scen 7'!AV137,'Scen 8'!AV137,'Scen 9'!AV137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW137,'Scen 2'!AW137,'Scen 3'!AW137,'Scen 4'!AW137,'Scen 5'!AW137,'Scen 6'!AW137,'Scen 7'!AW137,'Scen 8'!AW137,'Scen 9'!AW137)-\nCHOOSE($L$2,'Scen 1'!AW137,'Scen 2'!AW137,'Scen 3'!AW137,'Scen 4'!AW137,'Scen 5'!AW137,'Scen 6'!AW137,'Scen 7'!AW137,'Scen 8'!AW137,'Scen 9'!AW137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX137,'Scen 2'!AX137,'Scen 3'!AX137,'Scen 4'!AX137,'Scen 5'!AX137,'Scen 6'!AX137,'Scen 7'!AX137,'Scen 8'!AX137,'Scen 9'!AX137)-\nCHOOSE($L$2,'Scen 1'!AX137,'Scen 2'!AX137,'Scen 3'!AX137,'Scen 4'!AX137,'Scen 5'!AX137,'Scen 6'!AX137,'Scen 7'!AX137,'Scen 8'!AX137,'Scen 9'!AX137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY137,'Scen 2'!AY137,'Scen 3'!AY137,'Scen 4'!AY137,'Scen 5'!AY137,'Scen 6'!AY137,'Scen 7'!AY137,'Scen 8'!AY137,'Scen 9'!AY137)-\nCHOOSE($L$2,'Scen 1'!AY137,'Scen 2'!AY137,'Scen 3'!AY137,'Scen 4'!AY137,'Scen 5'!AY137,'Scen 6'!AY137,'Scen 7'!AY137,'Scen 8'!AY137,'Scen 9'!AY137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ137,'Scen 2'!AZ137,'Scen 3'!AZ137,'Scen 4'!AZ137,'Scen 5'!AZ137,'Scen 6'!AZ137,'Scen 7'!AZ137,'Scen 8'!AZ137,'Scen 9'!AZ137)-\nCHOOSE($L$2,'Scen 1'!AZ137,'Scen 2'!AZ137,'Scen 3'!AZ137,'Scen 4'!AZ137,'Scen 5'!AZ137,'Scen 6'!AZ137,'Scen 7'!AZ137,'Scen 8'!AZ137,'Scen 9'!AZ137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA137,'Scen 2'!BA137,'Scen 3'!BA137,'Scen 4'!BA137,'Scen 5'!BA137,'Scen 6'!BA137,'Scen 7'!BA137,'Scen 8'!BA137,'Scen 9'!BA137)-\nCHOOSE($L$2,'Scen 1'!BA137,'Scen 2'!BA137,'Scen 3'!BA137,'Scen 4'!BA137,'Scen 5'!BA137,'Scen 6'!BA137,'Scen 7'!BA137,'Scen 8'!BA137,'Scen 9'!BA137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB137,'Scen 2'!BB137,'Scen 3'!BB137,'Scen 4'!BB137,'Scen 5'!BB137,'Scen 6'!BB137,'Scen 7'!BB137,'Scen 8'!BB137,'Scen 9'!BB137)-\nCHOOSE($L$2,'Scen 1'!BB137,'Scen 2'!BB137,'Scen 3'!BB137,'Scen 4'!BB137,'Scen 5'!BB137,'Scen 6'!BB137,'Scen 7'!BB137,'Scen 8'!BB137,'Scen 9'!BB137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC137,'Scen 2'!BC137,'Scen 3'!BC137,'Scen 4'!BC137,'Scen 5'!BC137,'Scen 6'!BC137,'Scen 7'!BC137,'Scen 8'!BC137,'Scen 9'!BC137)-\nCHOOSE($L$2,'Scen 1'!BC137,'Scen 2'!BC137,'Scen 3'!BC137,'Scen 4'!BC137,'Scen 5'!BC137,'Scen 6'!BC137,'Scen 7'!BC137,'Scen 8'!BC137,'Scen 9'!BC137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD137,'Scen 2'!BD137,'Scen 3'!BD137,'Scen 4'!BD137,'Scen 5'!BD137,'Scen 6'!BD137,'Scen 7'!BD137,'Scen 8'!BD137,'Scen 9'!BD137)-\nCHOOSE($L$2,'Scen 1'!BD137,'Scen 2'!BD137,'Scen 3'!BD137,'Scen 4'!BD137,'Scen 5'!BD137,'Scen 6'!BD137,'Scen 7'!BD137,'Scen 8'!BD137,'Scen 9'!BD137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE137,'Scen 2'!BE137,'Scen 3'!BE137,'Scen 4'!BE137,'Scen 5'!BE137,'Scen 6'!BE137,'Scen 7'!BE137,'Scen 8'!BE137,'Scen 9'!BE137)-\nCHOOSE($L$2,'Scen 1'!BE137,'Scen 2'!BE137,'Scen 3'!BE137,'Scen 4'!BE137,'Scen 5'!BE137,'Scen 6'!BE137,'Scen 7'!BE137,'Scen 8'!BE137,'Scen 9'!BE137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF137,'Scen 2'!BF137,'Scen 3'!BF137,'Scen 4'!BF137,'Scen 5'!BF137,'Scen 6'!BF137,'Scen 7'!BF137,'Scen 8'!BF137,'Scen 9'!BF137)-\nCHOOSE($L$2,'Scen 1'!BF137,'Scen 2'!BF137,'Scen 3'!BF137,'Scen 4'!BF137,'Scen 5'!BF137,'Scen 6'!BF137,'Scen 7'!BF137,'Scen 8'!BF137,'Scen 9'!BF137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG137,'Scen 2'!BG137,'Scen 3'!BG137,'Scen 4'!BG137,'Scen 5'!BG137,'Scen 6'!BG137,'Scen 7'!BG137,'Scen 8'!BG137,'Scen 9'!BG137)-\nCHOOSE($L$2,'Scen 1'!BG137,'Scen 2'!BG137,'Scen 3'!BG137,'Scen 4'!BG137,'Scen 5'!BG137,'Scen 6'!BG137,'Scen 7'!BG137,'Scen 8'!BG137,'Scen 9'!BG137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH137,'Scen 2'!BH137,'Scen 3'!BH137,'Scen 4'!BH137,'Scen 5'!BH137,'Scen 6'!BH137,'Scen 7'!BH137,'Scen 8'!BH137,'Scen 9'!BH137)-\nCHOOSE($L$2,'Scen 1'!BH137,'Scen 2'!BH137,'Scen 3'!BH137,'Scen 4'!BH137,'Scen 5'!BH137,'Scen 6'!BH137,'Scen 7'!BH137,'Scen 8'!BH137,'Scen 9'!BH137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI137,'Scen 2'!BI137,'Scen 3'!BI137,'Scen 4'!BI137,'Scen 5'!BI137,'Scen 6'!BI137,'Scen 7'!BI137,'Scen 8'!BI137,'Scen 9'!BI137)-\nCHOOSE($L$2,'Scen 1'!BI137,'Scen 2'!BI137,'Scen 3'!BI137,'Scen 4'!BI137,'Scen 5'!BI137,'Scen 6'!BI137,'Scen 7'!BI137,'Scen 8'!BI137,'Scen 9'!BI137),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ137,'Scen 2'!BJ137,'Scen 3'!BJ137,'Scen 4'!BJ137,'Scen 5'!BJ137,'Scen 6'!BJ137,'Scen 7'!BJ137,'Scen 8'!BJ137,'Scen 9'!BJ137)-\nCHOOSE($L$2,'Scen 1'!BJ137,'Scen 2'!BJ137,'Scen 3'!BJ137,'Scen 4'!BJ137,'Scen 5'!BJ137,'Scen 6'!BJ137,'Scen 7'!BJ137,'Scen 8'!BJ137,'Scen 9'!BJ137),\"\")","v":0}]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y138,'Scen 2'!Y138,'Scen 3'!Y138,'Scen 4'!Y138,'Scen 5'!Y138,'Scen 6'!Y138,'Scen 7'!Y138,'Scen 8'!Y138,'Scen 9'!Y138)-\nCHOOSE($L$2,'Scen 1'!Y138,'Scen 2'!Y138,'Scen 3'!Y138,'Scen 4'!Y138,'Scen 5'!Y138,'Scen 6'!Y138,'Scen 7'!Y138,'Scen 8'!Y138,'Scen 9'!Y138),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA138,'Scen 2'!AA138,'Scen 3'!AA138,'Scen 4'!AA138,'Scen 5'!AA138,'Scen 6'!AA138,'Scen 7'!AA138,'Scen 8'!AA138,'Scen 9'!AA138)-\nCHOOSE($L$2,'Scen 1'!AA138,'Scen 2'!AA138,'Scen 3'!AA138,'Scen 4'!AA138,'Scen 5'!AA138,'Scen 6'!AA138,'Scen 7'!AA138,'Scen 8'!AA138,'Scen 9'!AA138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB138,'Scen 2'!AB138,'Scen 3'!AB138,'Scen 4'!AB138,'Scen 5'!AB138,'Scen 6'!AB138,'Scen 7'!AB138,'Scen 8'!AB138,'Scen 9'!AB138)-\nCHOOSE($L$2,'Scen 1'!AB138,'Scen 2'!AB138,'Scen 3'!AB138,'Scen 4'!AB138,'Scen 5'!AB138,'Scen 6'!AB138,'Scen 7'!AB138,'Scen 8'!AB138,'Scen 9'!AB138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC138,'Scen 2'!AC138,'Scen 3'!AC138,'Scen 4'!AC138,'Scen 5'!AC138,'Scen 6'!AC138,'Scen 7'!AC138,'Scen 8'!AC138,'Scen 9'!AC138)-\nCHOOSE($L$2,'Scen 1'!AC138,'Scen 2'!AC138,'Scen 3'!AC138,'Scen 4'!AC138,'Scen 5'!AC138,'Scen 6'!AC138,'Scen 7'!AC138,'Scen 8'!AC138,'Scen 9'!AC138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD138,'Scen 2'!AD138,'Scen 3'!AD138,'Scen 4'!AD138,'Scen 5'!AD138,'Scen 6'!AD138,'Scen 7'!AD138,'Scen 8'!AD138,'Scen 9'!AD138)-\nCHOOSE($L$2,'Scen 1'!AD138,'Scen 2'!AD138,'Scen 3'!AD138,'Scen 4'!AD138,'Scen 5'!AD138,'Scen 6'!AD138,'Scen 7'!AD138,'Scen 8'!AD138,'Scen 9'!AD138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE138,'Scen 2'!AE138,'Scen 3'!AE138,'Scen 4'!AE138,'Scen 5'!AE138,'Scen 6'!AE138,'Scen 7'!AE138,'Scen 8'!AE138,'Scen 9'!AE138)-\nCHOOSE($L$2,'Scen 1'!AE138,'Scen 2'!AE138,'Scen 3'!AE138,'Scen 4'!AE138,'Scen 5'!AE138,'Scen 6'!AE138,'Scen 7'!AE138,'Scen 8'!AE138,'Scen 9'!AE138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF138,'Scen 2'!AF138,'Scen 3'!AF138,'Scen 4'!AF138,'Scen 5'!AF138,'Scen 6'!AF138,'Scen 7'!AF138,'Scen 8'!AF138,'Scen 9'!AF138)-\nCHOOSE($L$2,'Scen 1'!AF138,'Scen 2'!AF138,'Scen 3'!AF138,'Scen 4'!AF138,'Scen 5'!AF138,'Scen 6'!AF138,'Scen 7'!AF138,'Scen 8'!AF138,'Scen 9'!AF138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG138,'Scen 2'!AG138,'Scen 3'!AG138,'Scen 4'!AG138,'Scen 5'!AG138,'Scen 6'!AG138,'Scen 7'!AG138,'Scen 8'!AG138,'Scen 9'!AG138)-\nCHOOSE($L$2,'Scen 1'!AG138,'Scen 2'!AG138,'Scen 3'!AG138,'Scen 4'!AG138,'Scen 5'!AG138,'Scen 6'!AG138,'Scen 7'!AG138,'Scen 8'!AG138,'Scen 9'!AG138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH138,'Scen 2'!AH138,'Scen 3'!AH138,'Scen 4'!AH138,'Scen 5'!AH138,'Scen 6'!AH138,'Scen 7'!AH138,'Scen 8'!AH138,'Scen 9'!AH138)-\nCHOOSE($L$2,'Scen 1'!AH138,'Scen 2'!AH138,'Scen 3'!AH138,'Scen 4'!AH138,'Scen 5'!AH138,'Scen 6'!AH138,'Scen 7'!AH138,'Scen 8'!AH138,'Scen 9'!AH138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI138,'Scen 2'!AI138,'Scen 3'!AI138,'Scen 4'!AI138,'Scen 5'!AI138,'Scen 6'!AI138,'Scen 7'!AI138,'Scen 8'!AI138,'Scen 9'!AI138)-\nCHOOSE($L$2,'Scen 1'!AI138,'Scen 2'!AI138,'Scen 3'!AI138,'Scen 4'!AI138,'Scen 5'!AI138,'Scen 6'!AI138,'Scen 7'!AI138,'Scen 8'!AI138,'Scen 9'!AI138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ138,'Scen 2'!AJ138,'Scen 3'!AJ138,'Scen 4'!AJ138,'Scen 5'!AJ138,'Scen 6'!AJ138,'Scen 7'!AJ138,'Scen 8'!AJ138,'Scen 9'!AJ138)-\nCHOOSE($L$2,'Scen 1'!AJ138,'Scen 2'!AJ138,'Scen 3'!AJ138,'Scen 4'!AJ138,'Scen 5'!AJ138,'Scen 6'!AJ138,'Scen 7'!AJ138,'Scen 8'!AJ138,'Scen 9'!AJ138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK138,'Scen 2'!AK138,'Scen 3'!AK138,'Scen 4'!AK138,'Scen 5'!AK138,'Scen 6'!AK138,'Scen 7'!AK138,'Scen 8'!AK138,'Scen 9'!AK138)-\nCHOOSE($L$2,'Scen 1'!AK138,'Scen 2'!AK138,'Scen 3'!AK138,'Scen 4'!AK138,'Scen 5'!AK138,'Scen 6'!AK138,'Scen 7'!AK138,'Scen 8'!AK138,'Scen 9'!AK138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL138,'Scen 2'!AL138,'Scen 3'!AL138,'Scen 4'!AL138,'Scen 5'!AL138,'Scen 6'!AL138,'Scen 7'!AL138,'Scen 8'!AL138,'Scen 9'!AL138)-\nCHOOSE($L$2,'Scen 1'!AL138,'Scen 2'!AL138,'Scen 3'!AL138,'Scen 4'!AL138,'Scen 5'!AL138,'Scen 6'!AL138,'Scen 7'!AL138,'Scen 8'!AL138,'Scen 9'!AL138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM138,'Scen 2'!AM138,'Scen 3'!AM138,'Scen 4'!AM138,'Scen 5'!AM138,'Scen 6'!AM138,'Scen 7'!AM138,'Scen 8'!AM138,'Scen 9'!AM138)-\nCHOOSE($L$2,'Scen 1'!AM138,'Scen 2'!AM138,'Scen 3'!AM138,'Scen 4'!AM138,'Scen 5'!AM138,'Scen 6'!AM138,'Scen 7'!AM138,'Scen 8'!AM138,'Scen 9'!AM138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN138,'Scen 2'!AN138,'Scen 3'!AN138,'Scen 4'!AN138,'Scen 5'!AN138,'Scen 6'!AN138,'Scen 7'!AN138,'Scen 8'!AN138,'Scen 9'!AN138)-\nCHOOSE($L$2,'Scen 1'!AN138,'Scen 2'!AN138,'Scen 3'!AN138,'Scen 4'!AN138,'Scen 5'!AN138,'Scen 6'!AN138,'Scen 7'!AN138,'Scen 8'!AN138,'Scen 9'!AN138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO138,'Scen 2'!AO138,'Scen 3'!AO138,'Scen 4'!AO138,'Scen 5'!AO138,'Scen 6'!AO138,'Scen 7'!AO138,'Scen 8'!AO138,'Scen 9'!AO138)-\nCHOOSE($L$2,'Scen 1'!AO138,'Scen 2'!AO138,'Scen 3'!AO138,'Scen 4'!AO138,'Scen 5'!AO138,'Scen 6'!AO138,'Scen 7'!AO138,'Scen 8'!AO138,'Scen 9'!AO138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP138,'Scen 2'!AP138,'Scen 3'!AP138,'Scen 4'!AP138,'Scen 5'!AP138,'Scen 6'!AP138,'Scen 7'!AP138,'Scen 8'!AP138,'Scen 9'!AP138)-\nCHOOSE($L$2,'Scen 1'!AP138,'Scen 2'!AP138,'Scen 3'!AP138,'Scen 4'!AP138,'Scen 5'!AP138,'Scen 6'!AP138,'Scen 7'!AP138,'Scen 8'!AP138,'Scen 9'!AP138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ138,'Scen 2'!AQ138,'Scen 3'!AQ138,'Scen 4'!AQ138,'Scen 5'!AQ138,'Scen 6'!AQ138,'Scen 7'!AQ138,'Scen 8'!AQ138,'Scen 9'!AQ138)-\nCHOOSE($L$2,'Scen 1'!AQ138,'Scen 2'!AQ138,'Scen 3'!AQ138,'Scen 4'!AQ138,'Scen 5'!AQ138,'Scen 6'!AQ138,'Scen 7'!AQ138,'Scen 8'!AQ138,'Scen 9'!AQ138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR138,'Scen 2'!AR138,'Scen 3'!AR138,'Scen 4'!AR138,'Scen 5'!AR138,'Scen 6'!AR138,'Scen 7'!AR138,'Scen 8'!AR138,'Scen 9'!AR138)-\nCHOOSE($L$2,'Scen 1'!AR138,'Scen 2'!AR138,'Scen 3'!AR138,'Scen 4'!AR138,'Scen 5'!AR138,'Scen 6'!AR138,'Scen 7'!AR138,'Scen 8'!AR138,'Scen 9'!AR138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS138,'Scen 2'!AS138,'Scen 3'!AS138,'Scen 4'!AS138,'Scen 5'!AS138,'Scen 6'!AS138,'Scen 7'!AS138,'Scen 8'!AS138,'Scen 9'!AS138)-\nCHOOSE($L$2,'Scen 1'!AS138,'Scen 2'!AS138,'Scen 3'!AS138,'Scen 4'!AS138,'Scen 5'!AS138,'Scen 6'!AS138,'Scen 7'!AS138,'Scen 8'!AS138,'Scen 9'!AS138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT138,'Scen 2'!AT138,'Scen 3'!AT138,'Scen 4'!AT138,'Scen 5'!AT138,'Scen 6'!AT138,'Scen 7'!AT138,'Scen 8'!AT138,'Scen 9'!AT138)-\nCHOOSE($L$2,'Scen 1'!AT138,'Scen 2'!AT138,'Scen 3'!AT138,'Scen 4'!AT138,'Scen 5'!AT138,'Scen 6'!AT138,'Scen 7'!AT138,'Scen 8'!AT138,'Scen 9'!AT138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU138,'Scen 2'!AU138,'Scen 3'!AU138,'Scen 4'!AU138,'Scen 5'!AU138,'Scen 6'!AU138,'Scen 7'!AU138,'Scen 8'!AU138,'Scen 9'!AU138)-\nCHOOSE($L$2,'Scen 1'!AU138,'Scen 2'!AU138,'Scen 3'!AU138,'Scen 4'!AU138,'Scen 5'!AU138,'Scen 6'!AU138,'Scen 7'!AU138,'Scen 8'!AU138,'Scen 9'!AU138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV138,'Scen 2'!AV138,'Scen 3'!AV138,'Scen 4'!AV138,'Scen 5'!AV138,'Scen 6'!AV138,'Scen 7'!AV138,'Scen 8'!AV138,'Scen 9'!AV138)-\nCHOOSE($L$2,'Scen 1'!AV138,'Scen 2'!AV138,'Scen 3'!AV138,'Scen 4'!AV138,'Scen 5'!AV138,'Scen 6'!AV138,'Scen 7'!AV138,'Scen 8'!AV138,'Scen 9'!AV138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW138,'Scen 2'!AW138,'Scen 3'!AW138,'Scen 4'!AW138,'Scen 5'!AW138,'Scen 6'!AW138,'Scen 7'!AW138,'Scen 8'!AW138,'Scen 9'!AW138)-\nCHOOSE($L$2,'Scen 1'!AW138,'Scen 2'!AW138,'Scen 3'!AW138,'Scen 4'!AW138,'Scen 5'!AW138,'Scen 6'!AW138,'Scen 7'!AW138,'Scen 8'!AW138,'Scen 9'!AW138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX138,'Scen 2'!AX138,'Scen 3'!AX138,'Scen 4'!AX138,'Scen 5'!AX138,'Scen 6'!AX138,'Scen 7'!AX138,'Scen 8'!AX138,'Scen 9'!AX138)-\nCHOOSE($L$2,'Scen 1'!AX138,'Scen 2'!AX138,'Scen 3'!AX138,'Scen 4'!AX138,'Scen 5'!AX138,'Scen 6'!AX138,'Scen 7'!AX138,'Scen 8'!AX138,'Scen 9'!AX138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY138,'Scen 2'!AY138,'Scen 3'!AY138,'Scen 4'!AY138,'Scen 5'!AY138,'Scen 6'!AY138,'Scen 7'!AY138,'Scen 8'!AY138,'Scen 9'!AY138)-\nCHOOSE($L$2,'Scen 1'!AY138,'Scen 2'!AY138,'Scen 3'!AY138,'Scen 4'!AY138,'Scen 5'!AY138,'Scen 6'!AY138,'Scen 7'!AY138,'Scen 8'!AY138,'Scen 9'!AY138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ138,'Scen 2'!AZ138,'Scen 3'!AZ138,'Scen 4'!AZ138,'Scen 5'!AZ138,'Scen 6'!AZ138,'Scen 7'!AZ138,'Scen 8'!AZ138,'Scen 9'!AZ138)-\nCHOOSE($L$2,'Scen 1'!AZ138,'Scen 2'!AZ138,'Scen 3'!AZ138,'Scen 4'!AZ138,'Scen 5'!AZ138,'Scen 6'!AZ138,'Scen 7'!AZ138,'Scen 8'!AZ138,'Scen 9'!AZ138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA138,'Scen 2'!BA138,'Scen 3'!BA138,'Scen 4'!BA138,'Scen 5'!BA138,'Scen 6'!BA138,'Scen 7'!BA138,'Scen 8'!BA138,'Scen 9'!BA138)-\nCHOOSE($L$2,'Scen 1'!BA138,'Scen 2'!BA138,'Scen 3'!BA138,'Scen 4'!BA138,'Scen 5'!BA138,'Scen 6'!BA138,'Scen 7'!BA138,'Scen 8'!BA138,'Scen 9'!BA138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB138,'Scen 2'!BB138,'Scen 3'!BB138,'Scen 4'!BB138,'Scen 5'!BB138,'Scen 6'!BB138,'Scen 7'!BB138,'Scen 8'!BB138,'Scen 9'!BB138)-\nCHOOSE($L$2,'Scen 1'!BB138,'Scen 2'!BB138,'Scen 3'!BB138,'Scen 4'!BB138,'Scen 5'!BB138,'Scen 6'!BB138,'Scen 7'!BB138,'Scen 8'!BB138,'Scen 9'!BB138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC138,'Scen 2'!BC138,'Scen 3'!BC138,'Scen 4'!BC138,'Scen 5'!BC138,'Scen 6'!BC138,'Scen 7'!BC138,'Scen 8'!BC138,'Scen 9'!BC138)-\nCHOOSE($L$2,'Scen 1'!BC138,'Scen 2'!BC138,'Scen 3'!BC138,'Scen 4'!BC138,'Scen 5'!BC138,'Scen 6'!BC138,'Scen 7'!BC138,'Scen 8'!BC138,'Scen 9'!BC138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD138,'Scen 2'!BD138,'Scen 3'!BD138,'Scen 4'!BD138,'Scen 5'!BD138,'Scen 6'!BD138,'Scen 7'!BD138,'Scen 8'!BD138,'Scen 9'!BD138)-\nCHOOSE($L$2,'Scen 1'!BD138,'Scen 2'!BD138,'Scen 3'!BD138,'Scen 4'!BD138,'Scen 5'!BD138,'Scen 6'!BD138,'Scen 7'!BD138,'Scen 8'!BD138,'Scen 9'!BD138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE138,'Scen 2'!BE138,'Scen 3'!BE138,'Scen 4'!BE138,'Scen 5'!BE138,'Scen 6'!BE138,'Scen 7'!BE138,'Scen 8'!BE138,'Scen 9'!BE138)-\nCHOOSE($L$2,'Scen 1'!BE138,'Scen 2'!BE138,'Scen 3'!BE138,'Scen 4'!BE138,'Scen 5'!BE138,'Scen 6'!BE138,'Scen 7'!BE138,'Scen 8'!BE138,'Scen 9'!BE138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF138,'Scen 2'!BF138,'Scen 3'!BF138,'Scen 4'!BF138,'Scen 5'!BF138,'Scen 6'!BF138,'Scen 7'!BF138,'Scen 8'!BF138,'Scen 9'!BF138)-\nCHOOSE($L$2,'Scen 1'!BF138,'Scen 2'!BF138,'Scen 3'!BF138,'Scen 4'!BF138,'Scen 5'!BF138,'Scen 6'!BF138,'Scen 7'!BF138,'Scen 8'!BF138,'Scen 9'!BF138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG138,'Scen 2'!BG138,'Scen 3'!BG138,'Scen 4'!BG138,'Scen 5'!BG138,'Scen 6'!BG138,'Scen 7'!BG138,'Scen 8'!BG138,'Scen 9'!BG138)-\nCHOOSE($L$2,'Scen 1'!BG138,'Scen 2'!BG138,'Scen 3'!BG138,'Scen 4'!BG138,'Scen 5'!BG138,'Scen 6'!BG138,'Scen 7'!BG138,'Scen 8'!BG138,'Scen 9'!BG138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH138,'Scen 2'!BH138,'Scen 3'!BH138,'Scen 4'!BH138,'Scen 5'!BH138,'Scen 6'!BH138,'Scen 7'!BH138,'Scen 8'!BH138,'Scen 9'!BH138)-\nCHOOSE($L$2,'Scen 1'!BH138,'Scen 2'!BH138,'Scen 3'!BH138,'Scen 4'!BH138,'Scen 5'!BH138,'Scen 6'!BH138,'Scen 7'!BH138,'Scen 8'!BH138,'Scen 9'!BH138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI138,'Scen 2'!BI138,'Scen 3'!BI138,'Scen 4'!BI138,'Scen 5'!BI138,'Scen 6'!BI138,'Scen 7'!BI138,'Scen 8'!BI138,'Scen 9'!BI138)-\nCHOOSE($L$2,'Scen 1'!BI138,'Scen 2'!BI138,'Scen 3'!BI138,'Scen 4'!BI138,'Scen 5'!BI138,'Scen 6'!BI138,'Scen 7'!BI138,'Scen 8'!BI138,'Scen 9'!BI138),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ138,'Scen 2'!BJ138,'Scen 3'!BJ138,'Scen 4'!BJ138,'Scen 5'!BJ138,'Scen 6'!BJ138,'Scen 7'!BJ138,'Scen 8'!BJ138,'Scen 9'!BJ138)-\nCHOOSE($L$2,'Scen 1'!BJ138,'Scen 2'!BJ138,'Scen 3'!BJ138,'Scen 4'!BJ138,'Scen 5'!BJ138,'Scen 6'!BJ138,'Scen 7'!BJ138,'Scen 8'!BJ138,'Scen 9'!BJ138),\"\")","v":0}]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y139,'Scen 2'!Y139,'Scen 3'!Y139,'Scen 4'!Y139,'Scen 5'!Y139,'Scen 6'!Y139,'Scen 7'!Y139,'Scen 8'!Y139,'Scen 9'!Y139)-\nCHOOSE($L$2,'Scen 1'!Y139,'Scen 2'!Y139,'Scen 3'!Y139,'Scen 4'!Y139,'Scen 5'!Y139,'Scen 6'!Y139,'Scen 7'!Y139,'Scen 8'!Y139,'Scen 9'!Y139),\"\")","v":-2982.6644989803826},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA139,'Scen 2'!AA139,'Scen 3'!AA139,'Scen 4'!AA139,'Scen 5'!AA139,'Scen 6'!AA139,'Scen 7'!AA139,'Scen 8'!AA139,'Scen 9'!AA139)-\nCHOOSE($L$2,'Scen 1'!AA139,'Scen 2'!AA139,'Scen 3'!AA139,'Scen 4'!AA139,'Scen 5'!AA139,'Scen 6'!AA139,'Scen 7'!AA139,'Scen 8'!AA139,'Scen 9'!AA139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB139,'Scen 2'!AB139,'Scen 3'!AB139,'Scen 4'!AB139,'Scen 5'!AB139,'Scen 6'!AB139,'Scen 7'!AB139,'Scen 8'!AB139,'Scen 9'!AB139)-\nCHOOSE($L$2,'Scen 1'!AB139,'Scen 2'!AB139,'Scen 3'!AB139,'Scen 4'!AB139,'Scen 5'!AB139,'Scen 6'!AB139,'Scen 7'!AB139,'Scen 8'!AB139,'Scen 9'!AB139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC139,'Scen 2'!AC139,'Scen 3'!AC139,'Scen 4'!AC139,'Scen 5'!AC139,'Scen 6'!AC139,'Scen 7'!AC139,'Scen 8'!AC139,'Scen 9'!AC139)-\nCHOOSE($L$2,'Scen 1'!AC139,'Scen 2'!AC139,'Scen 3'!AC139,'Scen 4'!AC139,'Scen 5'!AC139,'Scen 6'!AC139,'Scen 7'!AC139,'Scen 8'!AC139,'Scen 9'!AC139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD139,'Scen 2'!AD139,'Scen 3'!AD139,'Scen 4'!AD139,'Scen 5'!AD139,'Scen 6'!AD139,'Scen 7'!AD139,'Scen 8'!AD139,'Scen 9'!AD139)-\nCHOOSE($L$2,'Scen 1'!AD139,'Scen 2'!AD139,'Scen 3'!AD139,'Scen 4'!AD139,'Scen 5'!AD139,'Scen 6'!AD139,'Scen 7'!AD139,'Scen 8'!AD139,'Scen 9'!AD139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE139,'Scen 2'!AE139,'Scen 3'!AE139,'Scen 4'!AE139,'Scen 5'!AE139,'Scen 6'!AE139,'Scen 7'!AE139,'Scen 8'!AE139,'Scen 9'!AE139)-\nCHOOSE($L$2,'Scen 1'!AE139,'Scen 2'!AE139,'Scen 3'!AE139,'Scen 4'!AE139,'Scen 5'!AE139,'Scen 6'!AE139,'Scen 7'!AE139,'Scen 8'!AE139,'Scen 9'!AE139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF139,'Scen 2'!AF139,'Scen 3'!AF139,'Scen 4'!AF139,'Scen 5'!AF139,'Scen 6'!AF139,'Scen 7'!AF139,'Scen 8'!AF139,'Scen 9'!AF139)-\nCHOOSE($L$2,'Scen 1'!AF139,'Scen 2'!AF139,'Scen 3'!AF139,'Scen 4'!AF139,'Scen 5'!AF139,'Scen 6'!AF139,'Scen 7'!AF139,'Scen 8'!AF139,'Scen 9'!AF139),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG139,'Scen 2'!AG139,'Scen 3'!AG139,'Scen 4'!AG139,'Scen 5'!AG139,'Scen 6'!AG139,'Scen 7'!AG139,'Scen 8'!AG139,'Scen 9'!AG139)-\nCHOOSE($L$2,'Scen 1'!AG139,'Scen 2'!AG139,'Scen 3'!AG139,'Scen 4'!AG139,'Scen 5'!AG139,'Scen 6'!AG139,'Scen 7'!AG139,'Scen 8'!AG139,'Scen 9'!AG139),\"\")","v":-4.5445398046758783},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH139,'Scen 2'!AH139,'Scen 3'!AH139,'Scen 4'!AH139,'Scen 5'!AH139,'Scen 6'!AH139,'Scen 7'!AH139,'Scen 8'!AH139,'Scen 9'!AH139)-\nCHOOSE($L$2,'Scen 1'!AH139,'Scen 2'!AH139,'Scen 3'!AH139,'Scen 4'!AH139,'Scen 5'!AH139,'Scen 6'!AH139,'Scen 7'!AH139,'Scen 8'!AH139,'Scen 9'!AH139),\"\")","v":156.83512072000576},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI139,'Scen 2'!AI139,'Scen 3'!AI139,'Scen 4'!AI139,'Scen 5'!AI139,'Scen 6'!AI139,'Scen 7'!AI139,'Scen 8'!AI139,'Scen 9'!AI139)-\nCHOOSE($L$2,'Scen 1'!AI139,'Scen 2'!AI139,'Scen 3'!AI139,'Scen 4'!AI139,'Scen 5'!AI139,'Scen 6'!AI139,'Scen 7'!AI139,'Scen 8'!AI139,'Scen 9'!AI139),\"\")","v":24.805502565723145},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ139,'Scen 2'!AJ139,'Scen 3'!AJ139,'Scen 4'!AJ139,'Scen 5'!AJ139,'Scen 6'!AJ139,'Scen 7'!AJ139,'Scen 8'!AJ139,'Scen 9'!AJ139)-\nCHOOSE($L$2,'Scen 1'!AJ139,'Scen 2'!AJ139,'Scen 3'!AJ139,'Scen 4'!AJ139,'Scen 5'!AJ139,'Scen 6'!AJ139,'Scen 7'!AJ139,'Scen 8'!AJ139,'Scen 9'!AJ139),\"\")","v":-661.99377680645864},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK139,'Scen 2'!AK139,'Scen 3'!AK139,'Scen 4'!AK139,'Scen 5'!AK139,'Scen 6'!AK139,'Scen 7'!AK139,'Scen 8'!AK139,'Scen 9'!AK139)-\nCHOOSE($L$2,'Scen 1'!AK139,'Scen 2'!AK139,'Scen 3'!AK139,'Scen 4'!AK139,'Scen 5'!AK139,'Scen 6'!AK139,'Scen 7'!AK139,'Scen 8'!AK139,'Scen 9'!AK139),\"\")","v":-912.00456498848371},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL139,'Scen 2'!AL139,'Scen 3'!AL139,'Scen 4'!AL139,'Scen 5'!AL139,'Scen 6'!AL139,'Scen 7'!AL139,'Scen 8'!AL139,'Scen 9'!AL139)-\nCHOOSE($L$2,'Scen 1'!AL139,'Scen 2'!AL139,'Scen 3'!AL139,'Scen 4'!AL139,'Scen 5'!AL139,'Scen 6'!AL139,'Scen 7'!AL139,'Scen 8'!AL139,'Scen 9'!AL139),\"\")","v":-762.70385385442614},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM139,'Scen 2'!AM139,'Scen 3'!AM139,'Scen 4'!AM139,'Scen 5'!AM139,'Scen 6'!AM139,'Scen 7'!AM139,'Scen 8'!AM139,'Scen 9'!AM139)-\nCHOOSE($L$2,'Scen 1'!AM139,'Scen 2'!AM139,'Scen 3'!AM139,'Scen 4'!AM139,'Scen 5'!AM139,'Scen 6'!AM139,'Scen 7'!AM139,'Scen 8'!AM139,'Scen 9'!AM139),\"\")","v":-51.288545897853282},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN139,'Scen 2'!AN139,'Scen 3'!AN139,'Scen 4'!AN139,'Scen 5'!AN139,'Scen 6'!AN139,'Scen 7'!AN139,'Scen 8'!AN139,'Scen 9'!AN139)-\nCHOOSE($L$2,'Scen 1'!AN139,'Scen 2'!AN139,'Scen 3'!AN139,'Scen 4'!AN139,'Scen 5'!AN139,'Scen 6'!AN139,'Scen 7'!AN139,'Scen 8'!AN139,'Scen 9'!AN139),\"\")","v":-50.096633337164803},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO139,'Scen 2'!AO139,'Scen 3'!AO139,'Scen 4'!AO139,'Scen 5'!AO139,'Scen 6'!AO139,'Scen 7'!AO139,'Scen 8'!AO139,'Scen 9'!AO139)-\nCHOOSE($L$2,'Scen 1'!AO139,'Scen 2'!AO139,'Scen 3'!AO139,'Scen 4'!AO139,'Scen 5'!AO139,'Scen 6'!AO139,'Scen 7'!AO139,'Scen 8'!AO139,'Scen 9'!AO139),\"\")","v":-56.282069855543568},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP139,'Scen 2'!AP139,'Scen 3'!AP139,'Scen 4'!AP139,'Scen 5'!AP139,'Scen 6'!AP139,'Scen 7'!AP139,'Scen 8'!AP139,'Scen 9'!AP139)-\nCHOOSE($L$2,'Scen 1'!AP139,'Scen 2'!AP139,'Scen 3'!AP139,'Scen 4'!AP139,'Scen 5'!AP139,'Scen 6'!AP139,'Scen 7'!AP139,'Scen 8'!AP139,'Scen 9'!AP139),\"\")","v":-35.895491929318041},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ139,'Scen 2'!AQ139,'Scen 3'!AQ139,'Scen 4'!AQ139,'Scen 5'!AQ139,'Scen 6'!AQ139,'Scen 7'!AQ139,'Scen 8'!AQ139,'Scen 9'!AQ139)-\nCHOOSE($L$2,'Scen 1'!AQ139,'Scen 2'!AQ139,'Scen 3'!AQ139,'Scen 4'!AQ139,'Scen 5'!AQ139,'Scen 6'!AQ139,'Scen 7'!AQ139,'Scen 8'!AQ139,'Scen 9'!AQ139),\"\")","v":-40.564469166738718},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR139,'Scen 2'!AR139,'Scen 3'!AR139,'Scen 4'!AR139,'Scen 5'!AR139,'Scen 6'!AR139,'Scen 7'!AR139,'Scen 8'!AR139,'Scen 9'!AR139)-\nCHOOSE($L$2,'Scen 1'!AR139,'Scen 2'!AR139,'Scen 3'!AR139,'Scen 4'!AR139,'Scen 5'!AR139,'Scen 6'!AR139,'Scen 7'!AR139,'Scen 8'!AR139,'Scen 9'!AR139),\"\")","v":-3.2355240887122818},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS139,'Scen 2'!AS139,'Scen 3'!AS139,'Scen 4'!AS139,'Scen 5'!AS139,'Scen 6'!AS139,'Scen 7'!AS139,'Scen 8'!AS139,'Scen 9'!AS139)-\nCHOOSE($L$2,'Scen 1'!AS139,'Scen 2'!AS139,'Scen 3'!AS139,'Scen 4'!AS139,'Scen 5'!AS139,'Scen 6'!AS139,'Scen 7'!AS139,'Scen 8'!AS139,'Scen 9'!AS139),\"\")","v":-28.187741300169591},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT139,'Scen 2'!AT139,'Scen 3'!AT139,'Scen 4'!AT139,'Scen 5'!AT139,'Scen 6'!AT139,'Scen 7'!AT139,'Scen 8'!AT139,'Scen 9'!AT139)-\nCHOOSE($L$2,'Scen 1'!AT139,'Scen 2'!AT139,'Scen 3'!AT139,'Scen 4'!AT139,'Scen 5'!AT139,'Scen 6'!AT139,'Scen 7'!AT139,'Scen 8'!AT139,'Scen 9'!AT139),\"\")","v":-54.414476966912616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU139,'Scen 2'!AU139,'Scen 3'!AU139,'Scen 4'!AU139,'Scen 5'!AU139,'Scen 6'!AU139,'Scen 7'!AU139,'Scen 8'!AU139,'Scen 9'!AU139)-\nCHOOSE($L$2,'Scen 1'!AU139,'Scen 2'!AU139,'Scen 3'!AU139,'Scen 4'!AU139,'Scen 5'!AU139,'Scen 6'!AU139,'Scen 7'!AU139,'Scen 8'!AU139,'Scen 9'!AU139),\"\")","v":-86.475011176264161},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV139,'Scen 2'!AV139,'Scen 3'!AV139,'Scen 4'!AV139,'Scen 5'!AV139,'Scen 6'!AV139,'Scen 7'!AV139,'Scen 8'!AV139,'Scen 9'!AV139)-\nCHOOSE($L$2,'Scen 1'!AV139,'Scen 2'!AV139,'Scen 3'!AV139,'Scen 4'!AV139,'Scen 5'!AV139,'Scen 6'!AV139,'Scen 7'!AV139,'Scen 8'!AV139,'Scen 9'!AV139),\"\")","v":-27.577637025759032},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW139,'Scen 2'!AW139,'Scen 3'!AW139,'Scen 4'!AW139,'Scen 5'!AW139,'Scen 6'!AW139,'Scen 7'!AW139,'Scen 8'!AW139,'Scen 9'!AW139)-\nCHOOSE($L$2,'Scen 1'!AW139,'Scen 2'!AW139,'Scen 3'!AW139,'Scen 4'!AW139,'Scen 5'!AW139,'Scen 6'!AW139,'Scen 7'!AW139,'Scen 8'!AW139,'Scen 9'!AW139),\"\")","v":-24.846514141529269},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX139,'Scen 2'!AX139,'Scen 3'!AX139,'Scen 4'!AX139,'Scen 5'!AX139,'Scen 6'!AX139,'Scen 7'!AX139,'Scen 8'!AX139,'Scen 9'!AX139)-\nCHOOSE($L$2,'Scen 1'!AX139,'Scen 2'!AX139,'Scen 3'!AX139,'Scen 4'!AX139,'Scen 5'!AX139,'Scen 6'!AX139,'Scen 7'!AX139,'Scen 8'!AX139,'Scen 9'!AX139),\"\")","v":-25.368040779699413},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY139,'Scen 2'!AY139,'Scen 3'!AY139,'Scen 4'!AY139,'Scen 5'!AY139,'Scen 6'!AY139,'Scen 7'!AY139,'Scen 8'!AY139,'Scen 9'!AY139)-\nCHOOSE($L$2,'Scen 1'!AY139,'Scen 2'!AY139,'Scen 3'!AY139,'Scen 4'!AY139,'Scen 5'!AY139,'Scen 6'!AY139,'Scen 7'!AY139,'Scen 8'!AY139,'Scen 9'!AY139),\"\")","v":-25.310780547763898},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ139,'Scen 2'!AZ139,'Scen 3'!AZ139,'Scen 4'!AZ139,'Scen 5'!AZ139,'Scen 6'!AZ139,'Scen 7'!AZ139,'Scen 8'!AZ139,'Scen 9'!AZ139)-\nCHOOSE($L$2,'Scen 1'!AZ139,'Scen 2'!AZ139,'Scen 3'!AZ139,'Scen 4'!AZ139,'Scen 5'!AZ139,'Scen 6'!AZ139,'Scen 7'!AZ139,'Scen 8'!AZ139,'Scen 9'!AZ139),\"\")","v":-25.198341057771586},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA139,'Scen 2'!BA139,'Scen 3'!BA139,'Scen 4'!BA139,'Scen 5'!BA139,'Scen 6'!BA139,'Scen 7'!BA139,'Scen 8'!BA139,'Scen 9'!BA139)-\nCHOOSE($L$2,'Scen 1'!BA139,'Scen 2'!BA139,'Scen 3'!BA139,'Scen 4'!BA139,'Scen 5'!BA139,'Scen 6'!BA139,'Scen 7'!BA139,'Scen 8'!BA139,'Scen 9'!BA139),\"\")","v":-25.286198594326379},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB139,'Scen 2'!BB139,'Scen 3'!BB139,'Scen 4'!BB139,'Scen 5'!BB139,'Scen 6'!BB139,'Scen 7'!BB139,'Scen 8'!BB139,'Scen 9'!BB139)-\nCHOOSE($L$2,'Scen 1'!BB139,'Scen 2'!BB139,'Scen 3'!BB139,'Scen 4'!BB139,'Scen 5'!BB139,'Scen 6'!BB139,'Scen 7'!BB139,'Scen 8'!BB139,'Scen 9'!BB139),\"\")","v":-24.291704332697236},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC139,'Scen 2'!BC139,'Scen 3'!BC139,'Scen 4'!BC139,'Scen 5'!BC139,'Scen 6'!BC139,'Scen 7'!BC139,'Scen 8'!BC139,'Scen 9'!BC139)-\nCHOOSE($L$2,'Scen 1'!BC139,'Scen 2'!BC139,'Scen 3'!BC139,'Scen 4'!BC139,'Scen 5'!BC139,'Scen 6'!BC139,'Scen 7'!BC139,'Scen 8'!BC139,'Scen 9'!BC139),\"\")","v":-24.249579093423563},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD139,'Scen 2'!BD139,'Scen 3'!BD139,'Scen 4'!BD139,'Scen 5'!BD139,'Scen 6'!BD139,'Scen 7'!BD139,'Scen 8'!BD139,'Scen 9'!BD139)-\nCHOOSE($L$2,'Scen 1'!BD139,'Scen 2'!BD139,'Scen 3'!BD139,'Scen 4'!BD139,'Scen 5'!BD139,'Scen 6'!BD139,'Scen 7'!BD139,'Scen 8'!BD139,'Scen 9'!BD139),\"\")","v":-24.126030137543239},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE139,'Scen 2'!BE139,'Scen 3'!BE139,'Scen 4'!BE139,'Scen 5'!BE139,'Scen 6'!BE139,'Scen 7'!BE139,'Scen 8'!BE139,'Scen 9'!BE139)-\nCHOOSE($L$2,'Scen 1'!BE139,'Scen 2'!BE139,'Scen 3'!BE139,'Scen 4'!BE139,'Scen 5'!BE139,'Scen 6'!BE139,'Scen 7'!BE139,'Scen 8'!BE139,'Scen 9'!BE139),\"\")","v":-23.946831387900147},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF139,'Scen 2'!BF139,'Scen 3'!BF139,'Scen 4'!BF139,'Scen 5'!BF139,'Scen 6'!BF139,'Scen 7'!BF139,'Scen 8'!BF139,'Scen 9'!BF139)-\nCHOOSE($L$2,'Scen 1'!BF139,'Scen 2'!BF139,'Scen 3'!BF139,'Scen 4'!BF139,'Scen 5'!BF139,'Scen 6'!BF139,'Scen 7'!BF139,'Scen 8'!BF139,'Scen 9'!BF139),\"\")","v":-23.914438686191261},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG139,'Scen 2'!BG139,'Scen 3'!BG139,'Scen 4'!BG139,'Scen 5'!BG139,'Scen 6'!BG139,'Scen 7'!BG139,'Scen 8'!BG139,'Scen 9'!BG139)-\nCHOOSE($L$2,'Scen 1'!BG139,'Scen 2'!BG139,'Scen 3'!BG139,'Scen 4'!BG139,'Scen 5'!BG139,'Scen 6'!BG139,'Scen 7'!BG139,'Scen 8'!BG139,'Scen 9'!BG139),\"\")","v":-36.067933125810669},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH139,'Scen 2'!BH139,'Scen 3'!BH139,'Scen 4'!BH139,'Scen 5'!BH139,'Scen 6'!BH139,'Scen 7'!BH139,'Scen 8'!BH139,'Scen 9'!BH139)-\nCHOOSE($L$2,'Scen 1'!BH139,'Scen 2'!BH139,'Scen 3'!BH139,'Scen 4'!BH139,'Scen 5'!BH139,'Scen 6'!BH139,'Scen 7'!BH139,'Scen 8'!BH139,'Scen 9'!BH139),\"\")","v":-35.8613596276723},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI139,'Scen 2'!BI139,'Scen 3'!BI139,'Scen 4'!BI139,'Scen 5'!BI139,'Scen 6'!BI139,'Scen 7'!BI139,'Scen 8'!BI139,'Scen 9'!BI139)-\nCHOOSE($L$2,'Scen 1'!BI139,'Scen 2'!BI139,'Scen 3'!BI139,'Scen 4'!BI139,'Scen 5'!BI139,'Scen 6'!BI139,'Scen 7'!BI139,'Scen 8'!BI139,'Scen 9'!BI139),\"\")","v":-35.516817505224935},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ139,'Scen 2'!BJ139,'Scen 3'!BJ139,'Scen 4'!BJ139,'Scen 5'!BJ139,'Scen 6'!BJ139,'Scen 7'!BJ139,'Scen 8'!BJ139,'Scen 9'!BJ139)-\nCHOOSE($L$2,'Scen 1'!BJ139,'Scen 2'!BJ139,'Scen 3'!BJ139,'Scen 4'!BJ139,'Scen 5'!BJ139,'Scen 6'!BJ139,'Scen 7'!BJ139,'Scen 8'!BJ139,'Scen 9'!BJ139),\"\")","v":-35.056217050083887}]
[]
[null,null,null,null,"Tax paid",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y141,'Scen 2'!Y141,'Scen 3'!Y141,'Scen 4'!Y141,'Scen 5'!Y141,'Scen 6'!Y141,'Scen 7'!Y141,'Scen 8'!Y141,'Scen 9'!Y141)-\nCHOOSE($L$2,'Scen 1'!Y141,'Scen 2'!Y141,'Scen 3'!Y141,'Scen 4'!Y141,'Scen 5'!Y141,'Scen 6'!Y141,'Scen 7'!Y141,'Scen 8'!Y141,'Scen 9'!Y141),\"\")","v":525.21760924406044},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA141,'Scen 2'!AA141,'Scen 3'!AA141,'Scen 4'!AA141,'Scen 5'!AA141,'Scen 6'!AA141,'Scen 7'!AA141,'Scen 8'!AA141,'Scen 9'!AA141)-\nCHOOSE($L$2,'Scen 1'!AA141,'Scen 2'!AA141,'Scen 3'!AA141,'Scen 4'!AA141,'Scen 5'!AA141,'Scen 6'!AA141,'Scen 7'!AA141,'Scen 8'!AA141,'Scen 9'!AA141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB141,'Scen 2'!AB141,'Scen 3'!AB141,'Scen 4'!AB141,'Scen 5'!AB141,'Scen 6'!AB141,'Scen 7'!AB141,'Scen 8'!AB141,'Scen 9'!AB141)-\nCHOOSE($L$2,'Scen 1'!AB141,'Scen 2'!AB141,'Scen 3'!AB141,'Scen 4'!AB141,'Scen 5'!AB141,'Scen 6'!AB141,'Scen 7'!AB141,'Scen 8'!AB141,'Scen 9'!AB141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC141,'Scen 2'!AC141,'Scen 3'!AC141,'Scen 4'!AC141,'Scen 5'!AC141,'Scen 6'!AC141,'Scen 7'!AC141,'Scen 8'!AC141,'Scen 9'!AC141)-\nCHOOSE($L$2,'Scen 1'!AC141,'Scen 2'!AC141,'Scen 3'!AC141,'Scen 4'!AC141,'Scen 5'!AC141,'Scen 6'!AC141,'Scen 7'!AC141,'Scen 8'!AC141,'Scen 9'!AC141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD141,'Scen 2'!AD141,'Scen 3'!AD141,'Scen 4'!AD141,'Scen 5'!AD141,'Scen 6'!AD141,'Scen 7'!AD141,'Scen 8'!AD141,'Scen 9'!AD141)-\nCHOOSE($L$2,'Scen 1'!AD141,'Scen 2'!AD141,'Scen 3'!AD141,'Scen 4'!AD141,'Scen 5'!AD141,'Scen 6'!AD141,'Scen 7'!AD141,'Scen 8'!AD141,'Scen 9'!AD141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE141,'Scen 2'!AE141,'Scen 3'!AE141,'Scen 4'!AE141,'Scen 5'!AE141,'Scen 6'!AE141,'Scen 7'!AE141,'Scen 8'!AE141,'Scen 9'!AE141)-\nCHOOSE($L$2,'Scen 1'!AE141,'Scen 2'!AE141,'Scen 3'!AE141,'Scen 4'!AE141,'Scen 5'!AE141,'Scen 6'!AE141,'Scen 7'!AE141,'Scen 8'!AE141,'Scen 9'!AE141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF141,'Scen 2'!AF141,'Scen 3'!AF141,'Scen 4'!AF141,'Scen 5'!AF141,'Scen 6'!AF141,'Scen 7'!AF141,'Scen 8'!AF141,'Scen 9'!AF141)-\nCHOOSE($L$2,'Scen 1'!AF141,'Scen 2'!AF141,'Scen 3'!AF141,'Scen 4'!AF141,'Scen 5'!AF141,'Scen 6'!AF141,'Scen 7'!AF141,'Scen 8'!AF141,'Scen 9'!AF141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG141,'Scen 2'!AG141,'Scen 3'!AG141,'Scen 4'!AG141,'Scen 5'!AG141,'Scen 6'!AG141,'Scen 7'!AG141,'Scen 8'!AG141,'Scen 9'!AG141)-\nCHOOSE($L$2,'Scen 1'!AG141,'Scen 2'!AG141,'Scen 3'!AG141,'Scen 4'!AG141,'Scen 5'!AG141,'Scen 6'!AG141,'Scen 7'!AG141,'Scen 8'!AG141,'Scen 9'!AG141),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH141,'Scen 2'!AH141,'Scen 3'!AH141,'Scen 4'!AH141,'Scen 5'!AH141,'Scen 6'!AH141,'Scen 7'!AH141,'Scen 8'!AH141,'Scen 9'!AH141)-\nCHOOSE($L$2,'Scen 1'!AH141,'Scen 2'!AH141,'Scen 3'!AH141,'Scen 4'!AH141,'Scen 5'!AH141,'Scen 6'!AH141,'Scen 7'!AH141,'Scen 8'!AH141,'Scen 9'!AH141),\"\")","v":-4.0560577459417999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI141,'Scen 2'!AI141,'Scen 3'!AI141,'Scen 4'!AI141,'Scen 5'!AI141,'Scen 6'!AI141,'Scen 7'!AI141,'Scen 8'!AI141,'Scen 9'!AI141)-\nCHOOSE($L$2,'Scen 1'!AI141,'Scen 2'!AI141,'Scen 3'!AI141,'Scen 4'!AI141,'Scen 5'!AI141,'Scen 6'!AI141,'Scen 7'!AI141,'Scen 8'!AI141,'Scen 9'!AI141),\"\")","v":14.439161335905496},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ141,'Scen 2'!AJ141,'Scen 3'!AJ141,'Scen 4'!AJ141,'Scen 5'!AJ141,'Scen 6'!AJ141,'Scen 7'!AJ141,'Scen 8'!AJ141,'Scen 9'!AJ141)-\nCHOOSE($L$2,'Scen 1'!AJ141,'Scen 2'!AJ141,'Scen 3'!AJ141,'Scen 4'!AJ141,'Scen 5'!AJ141,'Scen 6'!AJ141,'Scen 7'!AJ141,'Scen 8'!AJ141,'Scen 9'!AJ141),\"\")","v":54.039491763229421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK141,'Scen 2'!AK141,'Scen 3'!AK141,'Scen 4'!AK141,'Scen 5'!AK141,'Scen 6'!AK141,'Scen 7'!AK141,'Scen 8'!AK141,'Scen 9'!AK141)-\nCHOOSE($L$2,'Scen 1'!AK141,'Scen 2'!AK141,'Scen 3'!AK141,'Scen 4'!AK141,'Scen 5'!AK141,'Scen 6'!AK141,'Scen 7'!AK141,'Scen 8'!AK141,'Scen 9'!AK141),\"\")","v":174.85708475988133},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL141,'Scen 2'!AL141,'Scen 3'!AL141,'Scen 4'!AL141,'Scen 5'!AL141,'Scen 6'!AL141,'Scen 7'!AL141,'Scen 8'!AL141,'Scen 9'!AL141)-\nCHOOSE($L$2,'Scen 1'!AL141,'Scen 2'!AL141,'Scen 3'!AL141,'Scen 4'!AL141,'Scen 5'!AL141,'Scen 6'!AL141,'Scen 7'!AL141,'Scen 8'!AL141,'Scen 9'!AL141),\"\")","v":212.20142171307822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM141,'Scen 2'!AM141,'Scen 3'!AM141,'Scen 4'!AM141,'Scen 5'!AM141,'Scen 6'!AM141,'Scen 7'!AM141,'Scen 8'!AM141,'Scen 9'!AM141)-\nCHOOSE($L$2,'Scen 1'!AM141,'Scen 2'!AM141,'Scen 3'!AM141,'Scen 4'!AM141,'Scen 5'!AM141,'Scen 6'!AM141,'Scen 7'!AM141,'Scen 8'!AM141,'Scen 9'!AM141),\"\")","v":-20.20040893878712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN141,'Scen 2'!AN141,'Scen 3'!AN141,'Scen 4'!AN141,'Scen 5'!AN141,'Scen 6'!AN141,'Scen 7'!AN141,'Scen 8'!AN141,'Scen 9'!AN141)-\nCHOOSE($L$2,'Scen 1'!AN141,'Scen 2'!AN141,'Scen 3'!AN141,'Scen 4'!AN141,'Scen 5'!AN141,'Scen 6'!AN141,'Scen 7'!AN141,'Scen 8'!AN141,'Scen 9'!AN141),\"\")","v":-14.204551978149254},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO141,'Scen 2'!AO141,'Scen 3'!AO141,'Scen 4'!AO141,'Scen 5'!AO141,'Scen 6'!AO141,'Scen 7'!AO141,'Scen 8'!AO141,'Scen 9'!AO141)-\nCHOOSE($L$2,'Scen 1'!AO141,'Scen 2'!AO141,'Scen 3'!AO141,'Scen 4'!AO141,'Scen 5'!AO141,'Scen 6'!AO141,'Scen 7'!AO141,'Scen 8'!AO141,'Scen 9'!AO141),\"\")","v":-10.763148056993259},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP141,'Scen 2'!AP141,'Scen 3'!AP141,'Scen 4'!AP141,'Scen 5'!AP141,'Scen 6'!AP141,'Scen 7'!AP141,'Scen 8'!AP141,'Scen 9'!AP141)-\nCHOOSE($L$2,'Scen 1'!AP141,'Scen 2'!AP141,'Scen 3'!AP141,'Scen 4'!AP141,'Scen 5'!AP141,'Scen 6'!AP141,'Scen 7'!AP141,'Scen 8'!AP141,'Scen 9'!AP141),\"\")","v":-9.3532362331416721},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ141,'Scen 2'!AQ141,'Scen 3'!AQ141,'Scen 4'!AQ141,'Scen 5'!AQ141,'Scen 6'!AQ141,'Scen 7'!AQ141,'Scen 8'!AQ141,'Scen 9'!AQ141)-\nCHOOSE($L$2,'Scen 1'!AQ141,'Scen 2'!AQ141,'Scen 3'!AQ141,'Scen 4'!AQ141,'Scen 5'!AQ141,'Scen 6'!AQ141,'Scen 7'!AQ141,'Scen 8'!AQ141,'Scen 9'!AQ141),\"\")","v":-6.2229181141308914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR141,'Scen 2'!AR141,'Scen 3'!AR141,'Scen 4'!AR141,'Scen 5'!AR141,'Scen 6'!AR141,'Scen 7'!AR141,'Scen 8'!AR141,'Scen 9'!AR141)-\nCHOOSE($L$2,'Scen 1'!AR141,'Scen 2'!AR141,'Scen 3'!AR141,'Scen 4'!AR141,'Scen 5'!AR141,'Scen 6'!AR141,'Scen 7'!AR141,'Scen 8'!AR141,'Scen 9'!AR141),\"\")","v":-7.2196250745179213},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS141,'Scen 2'!AS141,'Scen 3'!AS141,'Scen 4'!AS141,'Scen 5'!AS141,'Scen 6'!AS141,'Scen 7'!AS141,'Scen 8'!AS141,'Scen 9'!AS141)-\nCHOOSE($L$2,'Scen 1'!AS141,'Scen 2'!AS141,'Scen 3'!AS141,'Scen 4'!AS141,'Scen 5'!AS141,'Scen 6'!AS141,'Scen 7'!AS141,'Scen 8'!AS141,'Scen 9'!AS141),\"\")","v":-4.4683463068704441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT141,'Scen 2'!AT141,'Scen 3'!AT141,'Scen 4'!AT141,'Scen 5'!AT141,'Scen 6'!AT141,'Scen 7'!AT141,'Scen 8'!AT141,'Scen 9'!AT141)-\nCHOOSE($L$2,'Scen 1'!AT141,'Scen 2'!AT141,'Scen 3'!AT141,'Scen 4'!AT141,'Scen 5'!AT141,'Scen 6'!AT141,'Scen 7'!AT141,'Scen 8'!AT141,'Scen 9'!AT141),\"\")","v":-2.0725349788770018},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU141,'Scen 2'!AU141,'Scen 3'!AU141,'Scen 4'!AU141,'Scen 5'!AU141,'Scen 6'!AU141,'Scen 7'!AU141,'Scen 8'!AU141,'Scen 9'!AU141)-\nCHOOSE($L$2,'Scen 1'!AU141,'Scen 2'!AU141,'Scen 3'!AU141,'Scen 4'!AU141,'Scen 5'!AU141,'Scen 6'!AU141,'Scen 7'!AU141,'Scen 8'!AU141,'Scen 9'!AU141),\"\")","v":0.89955053053967049},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV141,'Scen 2'!AV141,'Scen 3'!AV141,'Scen 4'!AV141,'Scen 5'!AV141,'Scen 6'!AV141,'Scen 7'!AV141,'Scen 8'!AV141,'Scen 9'!AV141)-\nCHOOSE($L$2,'Scen 1'!AV141,'Scen 2'!AV141,'Scen 3'!AV141,'Scen 4'!AV141,'Scen 5'!AV141,'Scen 6'!AV141,'Scen 7'!AV141,'Scen 8'!AV141,'Scen 9'!AV141),\"\")","v":3.6858022730001494},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW141,'Scen 2'!AW141,'Scen 3'!AW141,'Scen 4'!AW141,'Scen 5'!AW141,'Scen 6'!AW141,'Scen 7'!AW141,'Scen 8'!AW141,'Scen 9'!AW141)-\nCHOOSE($L$2,'Scen 1'!AW141,'Scen 2'!AW141,'Scen 3'!AW141,'Scen 4'!AW141,'Scen 5'!AW141,'Scen 6'!AW141,'Scen 7'!AW141,'Scen 8'!AW141,'Scen 9'!AW141),\"\")","v":5.269070557065902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX141,'Scen 2'!AX141,'Scen 3'!AX141,'Scen 4'!AX141,'Scen 5'!AX141,'Scen 6'!AX141,'Scen 7'!AX141,'Scen 8'!AX141,'Scen 9'!AX141)-\nCHOOSE($L$2,'Scen 1'!AX141,'Scen 2'!AX141,'Scen 3'!AX141,'Scen 4'!AX141,'Scen 5'!AX141,'Scen 6'!AX141,'Scen 7'!AX141,'Scen 8'!AX141,'Scen 9'!AX141),\"\")","v":8.0403060650809834},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY141,'Scen 2'!AY141,'Scen 3'!AY141,'Scen 4'!AY141,'Scen 5'!AY141,'Scen 6'!AY141,'Scen 7'!AY141,'Scen 8'!AY141,'Scen 9'!AY141)-\nCHOOSE($L$2,'Scen 1'!AY141,'Scen 2'!AY141,'Scen 3'!AY141,'Scen 4'!AY141,'Scen 5'!AY141,'Scen 6'!AY141,'Scen 7'!AY141,'Scen 8'!AY141,'Scen 9'!AY141),\"\")","v":10.98050034309307},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ141,'Scen 2'!AZ141,'Scen 3'!AZ141,'Scen 4'!AZ141,'Scen 5'!AZ141,'Scen 6'!AZ141,'Scen 7'!AZ141,'Scen 8'!AZ141,'Scen 9'!AZ141)-\nCHOOSE($L$2,'Scen 1'!AZ141,'Scen 2'!AZ141,'Scen 3'!AZ141,'Scen 4'!AZ141,'Scen 5'!AZ141,'Scen 6'!AZ141,'Scen 7'!AZ141,'Scen 8'!AZ141,'Scen 9'!AZ141),\"\")","v":17.263726767523394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA141,'Scen 2'!BA141,'Scen 3'!BA141,'Scen 4'!BA141,'Scen 5'!BA141,'Scen 6'!BA141,'Scen 7'!BA141,'Scen 8'!BA141,'Scen 9'!BA141)-\nCHOOSE($L$2,'Scen 1'!BA141,'Scen 2'!BA141,'Scen 3'!BA141,'Scen 4'!BA141,'Scen 5'!BA141,'Scen 6'!BA141,'Scen 7'!BA141,'Scen 8'!BA141,'Scen 9'!BA141),\"\")","v":23.245623008668304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB141,'Scen 2'!BB141,'Scen 3'!BB141,'Scen 4'!BB141,'Scen 5'!BB141,'Scen 6'!BB141,'Scen 7'!BB141,'Scen 8'!BB141,'Scen 9'!BB141)-\nCHOOSE($L$2,'Scen 1'!BB141,'Scen 2'!BB141,'Scen 3'!BB141,'Scen 4'!BB141,'Scen 5'!BB141,'Scen 6'!BB141,'Scen 7'!BB141,'Scen 8'!BB141,'Scen 9'!BB141),\"\")","v":25.180013815951384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC141,'Scen 2'!BC141,'Scen 3'!BC141,'Scen 4'!BC141,'Scen 5'!BC141,'Scen 6'!BC141,'Scen 7'!BC141,'Scen 8'!BC141,'Scen 9'!BC141)-\nCHOOSE($L$2,'Scen 1'!BC141,'Scen 2'!BC141,'Scen 3'!BC141,'Scen 4'!BC141,'Scen 5'!BC141,'Scen 6'!BC141,'Scen 7'!BC141,'Scen 8'!BC141,'Scen 9'!BC141),\"\")","v":22.0727474013039},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD141,'Scen 2'!BD141,'Scen 3'!BD141,'Scen 4'!BD141,'Scen 5'!BD141,'Scen 6'!BD141,'Scen 7'!BD141,'Scen 8'!BD141,'Scen 9'!BD141)-\nCHOOSE($L$2,'Scen 1'!BD141,'Scen 2'!BD141,'Scen 3'!BD141,'Scen 4'!BD141,'Scen 5'!BD141,'Scen 6'!BD141,'Scen 7'!BD141,'Scen 8'!BD141,'Scen 9'!BD141),\"\")","v":17.038096697921333},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE141,'Scen 2'!BE141,'Scen 3'!BE141,'Scen 4'!BE141,'Scen 5'!BE141,'Scen 6'!BE141,'Scen 7'!BE141,'Scen 8'!BE141,'Scen 9'!BE141)-\nCHOOSE($L$2,'Scen 1'!BE141,'Scen 2'!BE141,'Scen 3'!BE141,'Scen 4'!BE141,'Scen 5'!BE141,'Scen 6'!BE141,'Scen 7'!BE141,'Scen 8'!BE141,'Scen 9'!BE141),\"\")","v":10.400015944700385},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF141,'Scen 2'!BF141,'Scen 3'!BF141,'Scen 4'!BF141,'Scen 5'!BF141,'Scen 6'!BF141,'Scen 7'!BF141,'Scen 8'!BF141,'Scen 9'!BF141)-\nCHOOSE($L$2,'Scen 1'!BF141,'Scen 2'!BF141,'Scen 3'!BF141,'Scen 4'!BF141,'Scen 5'!BF141,'Scen 6'!BF141,'Scen 7'!BF141,'Scen 8'!BF141,'Scen 9'!BF141),\"\")","v":1.6246094747708639},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG141,'Scen 2'!BG141,'Scen 3'!BG141,'Scen 4'!BG141,'Scen 5'!BG141,'Scen 6'!BG141,'Scen 7'!BG141,'Scen 8'!BG141,'Scen 9'!BG141)-\nCHOOSE($L$2,'Scen 1'!BG141,'Scen 2'!BG141,'Scen 3'!BG141,'Scen 4'!BG141,'Scen 5'!BG141,'Scen 6'!BG141,'Scen 7'!BG141,'Scen 8'!BG141,'Scen 9'!BG141),\"\")","v":1.0823203861274351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH141,'Scen 2'!BH141,'Scen 3'!BH141,'Scen 4'!BH141,'Scen 5'!BH141,'Scen 6'!BH141,'Scen 7'!BH141,'Scen 8'!BH141,'Scen 9'!BH141)-\nCHOOSE($L$2,'Scen 1'!BH141,'Scen 2'!BH141,'Scen 3'!BH141,'Scen 4'!BH141,'Scen 5'!BH141,'Scen 6'!BH141,'Scen 7'!BH141,'Scen 8'!BH141,'Scen 9'!BH141),\"\")","v":0.96781047020613187},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI141,'Scen 2'!BI141,'Scen 3'!BI141,'Scen 4'!BI141,'Scen 5'!BI141,'Scen 6'!BI141,'Scen 7'!BI141,'Scen 8'!BI141,'Scen 9'!BI141)-\nCHOOSE($L$2,'Scen 1'!BI141,'Scen 2'!BI141,'Scen 3'!BI141,'Scen 4'!BI141,'Scen 5'!BI141,'Scen 6'!BI141,'Scen 7'!BI141,'Scen 8'!BI141,'Scen 9'!BI141),\"\")","v":0.58323167221612948},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ141,'Scen 2'!BJ141,'Scen 3'!BJ141,'Scen 4'!BJ141,'Scen 5'!BJ141,'Scen 6'!BJ141,'Scen 7'!BJ141,'Scen 8'!BJ141,'Scen 9'!BJ141)-\nCHOOSE($L$2,'Scen 1'!BJ141,'Scen 2'!BJ141,'Scen 3'!BJ141,'Scen 4'!BJ141,'Scen 5'!BJ141,'Scen 6'!BJ141,'Scen 7'!BJ141,'Scen 8'!BJ141,'Scen 9'!BJ141),\"\")","v":-9.2148308792388889E-2}]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y142,'Scen 2'!Y142,'Scen 3'!Y142,'Scen 4'!Y142,'Scen 5'!Y142,'Scen 6'!Y142,'Scen 7'!Y142,'Scen 8'!Y142,'Scen 9'!Y142)-\nCHOOSE($L$2,'Scen 1'!Y142,'Scen 2'!Y142,'Scen 3'!Y142,'Scen 4'!Y142,'Scen 5'!Y142,'Scen 6'!Y142,'Scen 7'!Y142,'Scen 8'!Y142,'Scen 9'!Y142),\"\")","v":-2457.4468897363367},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA142,'Scen 2'!AA142,'Scen 3'!AA142,'Scen 4'!AA142,'Scen 5'!AA142,'Scen 6'!AA142,'Scen 7'!AA142,'Scen 8'!AA142,'Scen 9'!AA142)-\nCHOOSE($L$2,'Scen 1'!AA142,'Scen 2'!AA142,'Scen 3'!AA142,'Scen 4'!AA142,'Scen 5'!AA142,'Scen 6'!AA142,'Scen 7'!AA142,'Scen 8'!AA142,'Scen 9'!AA142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB142,'Scen 2'!AB142,'Scen 3'!AB142,'Scen 4'!AB142,'Scen 5'!AB142,'Scen 6'!AB142,'Scen 7'!AB142,'Scen 8'!AB142,'Scen 9'!AB142)-\nCHOOSE($L$2,'Scen 1'!AB142,'Scen 2'!AB142,'Scen 3'!AB142,'Scen 4'!AB142,'Scen 5'!AB142,'Scen 6'!AB142,'Scen 7'!AB142,'Scen 8'!AB142,'Scen 9'!AB142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC142,'Scen 2'!AC142,'Scen 3'!AC142,'Scen 4'!AC142,'Scen 5'!AC142,'Scen 6'!AC142,'Scen 7'!AC142,'Scen 8'!AC142,'Scen 9'!AC142)-\nCHOOSE($L$2,'Scen 1'!AC142,'Scen 2'!AC142,'Scen 3'!AC142,'Scen 4'!AC142,'Scen 5'!AC142,'Scen 6'!AC142,'Scen 7'!AC142,'Scen 8'!AC142,'Scen 9'!AC142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD142,'Scen 2'!AD142,'Scen 3'!AD142,'Scen 4'!AD142,'Scen 5'!AD142,'Scen 6'!AD142,'Scen 7'!AD142,'Scen 8'!AD142,'Scen 9'!AD142)-\nCHOOSE($L$2,'Scen 1'!AD142,'Scen 2'!AD142,'Scen 3'!AD142,'Scen 4'!AD142,'Scen 5'!AD142,'Scen 6'!AD142,'Scen 7'!AD142,'Scen 8'!AD142,'Scen 9'!AD142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE142,'Scen 2'!AE142,'Scen 3'!AE142,'Scen 4'!AE142,'Scen 5'!AE142,'Scen 6'!AE142,'Scen 7'!AE142,'Scen 8'!AE142,'Scen 9'!AE142)-\nCHOOSE($L$2,'Scen 1'!AE142,'Scen 2'!AE142,'Scen 3'!AE142,'Scen 4'!AE142,'Scen 5'!AE142,'Scen 6'!AE142,'Scen 7'!AE142,'Scen 8'!AE142,'Scen 9'!AE142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF142,'Scen 2'!AF142,'Scen 3'!AF142,'Scen 4'!AF142,'Scen 5'!AF142,'Scen 6'!AF142,'Scen 7'!AF142,'Scen 8'!AF142,'Scen 9'!AF142)-\nCHOOSE($L$2,'Scen 1'!AF142,'Scen 2'!AF142,'Scen 3'!AF142,'Scen 4'!AF142,'Scen 5'!AF142,'Scen 6'!AF142,'Scen 7'!AF142,'Scen 8'!AF142,'Scen 9'!AF142),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG142,'Scen 2'!AG142,'Scen 3'!AG142,'Scen 4'!AG142,'Scen 5'!AG142,'Scen 6'!AG142,'Scen 7'!AG142,'Scen 8'!AG142,'Scen 9'!AG142)-\nCHOOSE($L$2,'Scen 1'!AG142,'Scen 2'!AG142,'Scen 3'!AG142,'Scen 4'!AG142,'Scen 5'!AG142,'Scen 6'!AG142,'Scen 7'!AG142,'Scen 8'!AG142,'Scen 9'!AG142),\"\")","v":-4.5445398046758783},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH142,'Scen 2'!AH142,'Scen 3'!AH142,'Scen 4'!AH142,'Scen 5'!AH142,'Scen 6'!AH142,'Scen 7'!AH142,'Scen 8'!AH142,'Scen 9'!AH142)-\nCHOOSE($L$2,'Scen 1'!AH142,'Scen 2'!AH142,'Scen 3'!AH142,'Scen 4'!AH142,'Scen 5'!AH142,'Scen 6'!AH142,'Scen 7'!AH142,'Scen 8'!AH142,'Scen 9'!AH142),\"\")","v":152.77906297406389},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI142,'Scen 2'!AI142,'Scen 3'!AI142,'Scen 4'!AI142,'Scen 5'!AI142,'Scen 6'!AI142,'Scen 7'!AI142,'Scen 8'!AI142,'Scen 9'!AI142)-\nCHOOSE($L$2,'Scen 1'!AI142,'Scen 2'!AI142,'Scen 3'!AI142,'Scen 4'!AI142,'Scen 5'!AI142,'Scen 6'!AI142,'Scen 7'!AI142,'Scen 8'!AI142,'Scen 9'!AI142),\"\")","v":39.244663901628655},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ142,'Scen 2'!AJ142,'Scen 3'!AJ142,'Scen 4'!AJ142,'Scen 5'!AJ142,'Scen 6'!AJ142,'Scen 7'!AJ142,'Scen 8'!AJ142,'Scen 9'!AJ142)-\nCHOOSE($L$2,'Scen 1'!AJ142,'Scen 2'!AJ142,'Scen 3'!AJ142,'Scen 4'!AJ142,'Scen 5'!AJ142,'Scen 6'!AJ142,'Scen 7'!AJ142,'Scen 8'!AJ142,'Scen 9'!AJ142),\"\")","v":-607.95428504322933},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK142,'Scen 2'!AK142,'Scen 3'!AK142,'Scen 4'!AK142,'Scen 5'!AK142,'Scen 6'!AK142,'Scen 7'!AK142,'Scen 8'!AK142,'Scen 9'!AK142)-\nCHOOSE($L$2,'Scen 1'!AK142,'Scen 2'!AK142,'Scen 3'!AK142,'Scen 4'!AK142,'Scen 5'!AK142,'Scen 6'!AK142,'Scen 7'!AK142,'Scen 8'!AK142,'Scen 9'!AK142),\"\")","v":-737.14748022860226},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL142,'Scen 2'!AL142,'Scen 3'!AL142,'Scen 4'!AL142,'Scen 5'!AL142,'Scen 6'!AL142,'Scen 7'!AL142,'Scen 8'!AL142,'Scen 9'!AL142)-\nCHOOSE($L$2,'Scen 1'!AL142,'Scen 2'!AL142,'Scen 3'!AL142,'Scen 4'!AL142,'Scen 5'!AL142,'Scen 6'!AL142,'Scen 7'!AL142,'Scen 8'!AL142,'Scen 9'!AL142),\"\")","v":-550.50243214134798},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM142,'Scen 2'!AM142,'Scen 3'!AM142,'Scen 4'!AM142,'Scen 5'!AM142,'Scen 6'!AM142,'Scen 7'!AM142,'Scen 8'!AM142,'Scen 9'!AM142)-\nCHOOSE($L$2,'Scen 1'!AM142,'Scen 2'!AM142,'Scen 3'!AM142,'Scen 4'!AM142,'Scen 5'!AM142,'Scen 6'!AM142,'Scen 7'!AM142,'Scen 8'!AM142,'Scen 9'!AM142),\"\")","v":-71.488954836640403},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN142,'Scen 2'!AN142,'Scen 3'!AN142,'Scen 4'!AN142,'Scen 5'!AN142,'Scen 6'!AN142,'Scen 7'!AN142,'Scen 8'!AN142,'Scen 9'!AN142)-\nCHOOSE($L$2,'Scen 1'!AN142,'Scen 2'!AN142,'Scen 3'!AN142,'Scen 4'!AN142,'Scen 5'!AN142,'Scen 6'!AN142,'Scen 7'!AN142,'Scen 8'!AN142,'Scen 9'!AN142),\"\")","v":-64.301185315314058},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO142,'Scen 2'!AO142,'Scen 3'!AO142,'Scen 4'!AO142,'Scen 5'!AO142,'Scen 6'!AO142,'Scen 7'!AO142,'Scen 8'!AO142,'Scen 9'!AO142)-\nCHOOSE($L$2,'Scen 1'!AO142,'Scen 2'!AO142,'Scen 3'!AO142,'Scen 4'!AO142,'Scen 5'!AO142,'Scen 6'!AO142,'Scen 7'!AO142,'Scen 8'!AO142,'Scen 9'!AO142),\"\")","v":-67.045217912536827},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP142,'Scen 2'!AP142,'Scen 3'!AP142,'Scen 4'!AP142,'Scen 5'!AP142,'Scen 6'!AP142,'Scen 7'!AP142,'Scen 8'!AP142,'Scen 9'!AP142)-\nCHOOSE($L$2,'Scen 1'!AP142,'Scen 2'!AP142,'Scen 3'!AP142,'Scen 4'!AP142,'Scen 5'!AP142,'Scen 6'!AP142,'Scen 7'!AP142,'Scen 8'!AP142,'Scen 9'!AP142),\"\")","v":-45.248728162459713},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ142,'Scen 2'!AQ142,'Scen 3'!AQ142,'Scen 4'!AQ142,'Scen 5'!AQ142,'Scen 6'!AQ142,'Scen 7'!AQ142,'Scen 8'!AQ142,'Scen 9'!AQ142)-\nCHOOSE($L$2,'Scen 1'!AQ142,'Scen 2'!AQ142,'Scen 3'!AQ142,'Scen 4'!AQ142,'Scen 5'!AQ142,'Scen 6'!AQ142,'Scen 7'!AQ142,'Scen 8'!AQ142,'Scen 9'!AQ142),\"\")","v":-46.787387280869609},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR142,'Scen 2'!AR142,'Scen 3'!AR142,'Scen 4'!AR142,'Scen 5'!AR142,'Scen 6'!AR142,'Scen 7'!AR142,'Scen 8'!AR142,'Scen 9'!AR142)-\nCHOOSE($L$2,'Scen 1'!AR142,'Scen 2'!AR142,'Scen 3'!AR142,'Scen 4'!AR142,'Scen 5'!AR142,'Scen 6'!AR142,'Scen 7'!AR142,'Scen 8'!AR142,'Scen 9'!AR142),\"\")","v":-10.455149163230317},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS142,'Scen 2'!AS142,'Scen 3'!AS142,'Scen 4'!AS142,'Scen 5'!AS142,'Scen 6'!AS142,'Scen 7'!AS142,'Scen 8'!AS142,'Scen 9'!AS142)-\nCHOOSE($L$2,'Scen 1'!AS142,'Scen 2'!AS142,'Scen 3'!AS142,'Scen 4'!AS142,'Scen 5'!AS142,'Scen 6'!AS142,'Scen 7'!AS142,'Scen 8'!AS142,'Scen 9'!AS142),\"\")","v":-32.656087607040035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT142,'Scen 2'!AT142,'Scen 3'!AT142,'Scen 4'!AT142,'Scen 5'!AT142,'Scen 6'!AT142,'Scen 7'!AT142,'Scen 8'!AT142,'Scen 9'!AT142)-\nCHOOSE($L$2,'Scen 1'!AT142,'Scen 2'!AT142,'Scen 3'!AT142,'Scen 4'!AT142,'Scen 5'!AT142,'Scen 6'!AT142,'Scen 7'!AT142,'Scen 8'!AT142,'Scen 9'!AT142),\"\")","v":-56.487011945789618},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU142,'Scen 2'!AU142,'Scen 3'!AU142,'Scen 4'!AU142,'Scen 5'!AU142,'Scen 6'!AU142,'Scen 7'!AU142,'Scen 8'!AU142,'Scen 9'!AU142)-\nCHOOSE($L$2,'Scen 1'!AU142,'Scen 2'!AU142,'Scen 3'!AU142,'Scen 4'!AU142,'Scen 5'!AU142,'Scen 6'!AU142,'Scen 7'!AU142,'Scen 8'!AU142,'Scen 9'!AU142),\"\")","v":-85.57546064572449},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV142,'Scen 2'!AV142,'Scen 3'!AV142,'Scen 4'!AV142,'Scen 5'!AV142,'Scen 6'!AV142,'Scen 7'!AV142,'Scen 8'!AV142,'Scen 9'!AV142)-\nCHOOSE($L$2,'Scen 1'!AV142,'Scen 2'!AV142,'Scen 3'!AV142,'Scen 4'!AV142,'Scen 5'!AV142,'Scen 6'!AV142,'Scen 7'!AV142,'Scen 8'!AV142,'Scen 9'!AV142),\"\")","v":-23.891834752758882},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW142,'Scen 2'!AW142,'Scen 3'!AW142,'Scen 4'!AW142,'Scen 5'!AW142,'Scen 6'!AW142,'Scen 7'!AW142,'Scen 8'!AW142,'Scen 9'!AW142)-\nCHOOSE($L$2,'Scen 1'!AW142,'Scen 2'!AW142,'Scen 3'!AW142,'Scen 4'!AW142,'Scen 5'!AW142,'Scen 6'!AW142,'Scen 7'!AW142,'Scen 8'!AW142,'Scen 9'!AW142),\"\")","v":-19.577443584463254},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX142,'Scen 2'!AX142,'Scen 3'!AX142,'Scen 4'!AX142,'Scen 5'!AX142,'Scen 6'!AX142,'Scen 7'!AX142,'Scen 8'!AX142,'Scen 9'!AX142)-\nCHOOSE($L$2,'Scen 1'!AX142,'Scen 2'!AX142,'Scen 3'!AX142,'Scen 4'!AX142,'Scen 5'!AX142,'Scen 6'!AX142,'Scen 7'!AX142,'Scen 8'!AX142,'Scen 9'!AX142),\"\")","v":-17.327734714618487},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY142,'Scen 2'!AY142,'Scen 3'!AY142,'Scen 4'!AY142,'Scen 5'!AY142,'Scen 6'!AY142,'Scen 7'!AY142,'Scen 8'!AY142,'Scen 9'!AY142)-\nCHOOSE($L$2,'Scen 1'!AY142,'Scen 2'!AY142,'Scen 3'!AY142,'Scen 4'!AY142,'Scen 5'!AY142,'Scen 6'!AY142,'Scen 7'!AY142,'Scen 8'!AY142,'Scen 9'!AY142),\"\")","v":-14.330280204670885},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ142,'Scen 2'!AZ142,'Scen 3'!AZ142,'Scen 4'!AZ142,'Scen 5'!AZ142,'Scen 6'!AZ142,'Scen 7'!AZ142,'Scen 8'!AZ142,'Scen 9'!AZ142)-\nCHOOSE($L$2,'Scen 1'!AZ142,'Scen 2'!AZ142,'Scen 3'!AZ142,'Scen 4'!AZ142,'Scen 5'!AZ142,'Scen 6'!AZ142,'Scen 7'!AZ142,'Scen 8'!AZ142,'Scen 9'!AZ142),\"\")","v":-7.9346142902481915},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA142,'Scen 2'!BA142,'Scen 3'!BA142,'Scen 4'!BA142,'Scen 5'!BA142,'Scen 6'!BA142,'Scen 7'!BA142,'Scen 8'!BA142,'Scen 9'!BA142)-\nCHOOSE($L$2,'Scen 1'!BA142,'Scen 2'!BA142,'Scen 3'!BA142,'Scen 4'!BA142,'Scen 5'!BA142,'Scen 6'!BA142,'Scen 7'!BA142,'Scen 8'!BA142,'Scen 9'!BA142),\"\")","v":-2.0405755856580754},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB142,'Scen 2'!BB142,'Scen 3'!BB142,'Scen 4'!BB142,'Scen 5'!BB142,'Scen 6'!BB142,'Scen 7'!BB142,'Scen 8'!BB142,'Scen 9'!BB142)-\nCHOOSE($L$2,'Scen 1'!BB142,'Scen 2'!BB142,'Scen 3'!BB142,'Scen 4'!BB142,'Scen 5'!BB142,'Scen 6'!BB142,'Scen 7'!BB142,'Scen 8'!BB142,'Scen 9'!BB142),\"\")","v":0.88830948325403369},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC142,'Scen 2'!BC142,'Scen 3'!BC142,'Scen 4'!BC142,'Scen 5'!BC142,'Scen 6'!BC142,'Scen 7'!BC142,'Scen 8'!BC142,'Scen 9'!BC142)-\nCHOOSE($L$2,'Scen 1'!BC142,'Scen 2'!BC142,'Scen 3'!BC142,'Scen 4'!BC142,'Scen 5'!BC142,'Scen 6'!BC142,'Scen 7'!BC142,'Scen 8'!BC142,'Scen 9'!BC142),\"\")","v":-2.1768316921197766},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD142,'Scen 2'!BD142,'Scen 3'!BD142,'Scen 4'!BD142,'Scen 5'!BD142,'Scen 6'!BD142,'Scen 7'!BD142,'Scen 8'!BD142,'Scen 9'!BD142)-\nCHOOSE($L$2,'Scen 1'!BD142,'Scen 2'!BD142,'Scen 3'!BD142,'Scen 4'!BD142,'Scen 5'!BD142,'Scen 6'!BD142,'Scen 7'!BD142,'Scen 8'!BD142,'Scen 9'!BD142),\"\")","v":-7.0879334396220202},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE142,'Scen 2'!BE142,'Scen 3'!BE142,'Scen 4'!BE142,'Scen 5'!BE142,'Scen 6'!BE142,'Scen 7'!BE142,'Scen 8'!BE142,'Scen 9'!BE142)-\nCHOOSE($L$2,'Scen 1'!BE142,'Scen 2'!BE142,'Scen 3'!BE142,'Scen 4'!BE142,'Scen 5'!BE142,'Scen 6'!BE142,'Scen 7'!BE142,'Scen 8'!BE142,'Scen 9'!BE142),\"\")","v":-13.546815443199876},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF142,'Scen 2'!BF142,'Scen 3'!BF142,'Scen 4'!BF142,'Scen 5'!BF142,'Scen 6'!BF142,'Scen 7'!BF142,'Scen 8'!BF142,'Scen 9'!BF142)-\nCHOOSE($L$2,'Scen 1'!BF142,'Scen 2'!BF142,'Scen 3'!BF142,'Scen 4'!BF142,'Scen 5'!BF142,'Scen 6'!BF142,'Scen 7'!BF142,'Scen 8'!BF142,'Scen 9'!BF142),\"\")","v":-22.289829211420511},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG142,'Scen 2'!BG142,'Scen 3'!BG142,'Scen 4'!BG142,'Scen 5'!BG142,'Scen 6'!BG142,'Scen 7'!BG142,'Scen 8'!BG142,'Scen 9'!BG142)-\nCHOOSE($L$2,'Scen 1'!BG142,'Scen 2'!BG142,'Scen 3'!BG142,'Scen 4'!BG142,'Scen 5'!BG142,'Scen 6'!BG142,'Scen 7'!BG142,'Scen 8'!BG142,'Scen 9'!BG142),\"\")","v":-34.98561273968312},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH142,'Scen 2'!BH142,'Scen 3'!BH142,'Scen 4'!BH142,'Scen 5'!BH142,'Scen 6'!BH142,'Scen 7'!BH142,'Scen 8'!BH142,'Scen 9'!BH142)-\nCHOOSE($L$2,'Scen 1'!BH142,'Scen 2'!BH142,'Scen 3'!BH142,'Scen 4'!BH142,'Scen 5'!BH142,'Scen 6'!BH142,'Scen 7'!BH142,'Scen 8'!BH142,'Scen 9'!BH142),\"\")","v":-34.893549157466168},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI142,'Scen 2'!BI142,'Scen 3'!BI142,'Scen 4'!BI142,'Scen 5'!BI142,'Scen 6'!BI142,'Scen 7'!BI142,'Scen 8'!BI142,'Scen 9'!BI142)-\nCHOOSE($L$2,'Scen 1'!BI142,'Scen 2'!BI142,'Scen 3'!BI142,'Scen 4'!BI142,'Scen 5'!BI142,'Scen 6'!BI142,'Scen 7'!BI142,'Scen 8'!BI142,'Scen 9'!BI142),\"\")","v":-34.933585833008692},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ142,'Scen 2'!BJ142,'Scen 3'!BJ142,'Scen 4'!BJ142,'Scen 5'!BJ142,'Scen 6'!BJ142,'Scen 7'!BJ142,'Scen 8'!BJ142,'Scen 9'!BJ142)-\nCHOOSE($L$2,'Scen 1'!BJ142,'Scen 2'!BJ142,'Scen 3'!BJ142,'Scen 4'!BJ142,'Scen 5'!BJ142,'Scen 6'!BJ142,'Scen 7'!BJ142,'Scen 8'!BJ142,'Scen 9'!BJ142),\"\")","v":-35.14836535887639}]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y144,'Scen 2'!Y144,'Scen 3'!Y144,'Scen 4'!Y144,'Scen 5'!Y144,'Scen 6'!Y144,'Scen 7'!Y144,'Scen 8'!Y144,'Scen 9'!Y144)-\nCHOOSE($L$2,'Scen 1'!Y144,'Scen 2'!Y144,'Scen 3'!Y144,'Scen 4'!Y144,'Scen 5'!Y144,'Scen 6'!Y144,'Scen 7'!Y144,'Scen 8'!Y144,'Scen 9'!Y144),\"\")","v":-24.913602507087262},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA144,'Scen 2'!AA144,'Scen 3'!AA144,'Scen 4'!AA144,'Scen 5'!AA144,'Scen 6'!AA144,'Scen 7'!AA144,'Scen 8'!AA144,'Scen 9'!AA144)-\nCHOOSE($L$2,'Scen 1'!AA144,'Scen 2'!AA144,'Scen 3'!AA144,'Scen 4'!AA144,'Scen 5'!AA144,'Scen 6'!AA144,'Scen 7'!AA144,'Scen 8'!AA144,'Scen 9'!AA144),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB144,'Scen 2'!AB144,'Scen 3'!AB144,'Scen 4'!AB144,'Scen 5'!AB144,'Scen 6'!AB144,'Scen 7'!AB144,'Scen 8'!AB144,'Scen 9'!AB144)-\nCHOOSE($L$2,'Scen 1'!AB144,'Scen 2'!AB144,'Scen 3'!AB144,'Scen 4'!AB144,'Scen 5'!AB144,'Scen 6'!AB144,'Scen 7'!AB144,'Scen 8'!AB144,'Scen 9'!AB144),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC144,'Scen 2'!AC144,'Scen 3'!AC144,'Scen 4'!AC144,'Scen 5'!AC144,'Scen 6'!AC144,'Scen 7'!AC144,'Scen 8'!AC144,'Scen 9'!AC144)-\nCHOOSE($L$2,'Scen 1'!AC144,'Scen 2'!AC144,'Scen 3'!AC144,'Scen 4'!AC144,'Scen 5'!AC144,'Scen 6'!AC144,'Scen 7'!AC144,'Scen 8'!AC144,'Scen 9'!AC144),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD144,'Scen 2'!AD144,'Scen 3'!AD144,'Scen 4'!AD144,'Scen 5'!AD144,'Scen 6'!AD144,'Scen 7'!AD144,'Scen 8'!AD144,'Scen 9'!AD144)-\nCHOOSE($L$2,'Scen 1'!AD144,'Scen 2'!AD144,'Scen 3'!AD144,'Scen 4'!AD144,'Scen 5'!AD144,'Scen 6'!AD144,'Scen 7'!AD144,'Scen 8'!AD144,'Scen 9'!AD144),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE144,'Scen 2'!AE144,'Scen 3'!AE144,'Scen 4'!AE144,'Scen 5'!AE144,'Scen 6'!AE144,'Scen 7'!AE144,'Scen 8'!AE144,'Scen 9'!AE144)-\nCHOOSE($L$2,'Scen 1'!AE144,'Scen 2'!AE144,'Scen 3'!AE144,'Scen 4'!AE144,'Scen 5'!AE144,'Scen 6'!AE144,'Scen 7'!AE144,'Scen 8'!AE144,'Scen 9'!AE144),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF144,'Scen 2'!AF144,'Scen 3'!AF144,'Scen 4'!AF144,'Scen 5'!AF144,'Scen 6'!AF144,'Scen 7'!AF144,'Scen 8'!AF144,'Scen 9'!AF144)-\nCHOOSE($L$2,'Scen 1'!AF144,'Scen 2'!AF144,'Scen 3'!AF144,'Scen 4'!AF144,'Scen 5'!AF144,'Scen 6'!AF144,'Scen 7'!AF144,'Scen 8'!AF144,'Scen 9'!AF144),\"\")","v":-9.2913691985321734E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG144,'Scen 2'!AG144,'Scen 3'!AG144,'Scen 4'!AG144,'Scen 5'!AG144,'Scen 6'!AG144,'Scen 7'!AG144,'Scen 8'!AG144,'Scen 9'!AG144)-\nCHOOSE($L$2,'Scen 1'!AG144,'Scen 2'!AG144,'Scen 3'!AG144,'Scen 4'!AG144,'Scen 5'!AG144,'Scen 6'!AG144,'Scen 7'!AG144,'Scen 8'!AG144,'Scen 9'!AG144),\"\")","v":-0.54232590607826836},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH144,'Scen 2'!AH144,'Scen 3'!AH144,'Scen 4'!AH144,'Scen 5'!AH144,'Scen 6'!AH144,'Scen 7'!AH144,'Scen 8'!AH144,'Scen 9'!AH144)-\nCHOOSE($L$2,'Scen 1'!AH144,'Scen 2'!AH144,'Scen 3'!AH144,'Scen 4'!AH144,'Scen 5'!AH144,'Scen 6'!AH144,'Scen 7'!AH144,'Scen 8'!AH144,'Scen 9'!AH144),\"\")","v":-0.52912665727143171},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI144,'Scen 2'!AI144,'Scen 3'!AI144,'Scen 4'!AI144,'Scen 5'!AI144,'Scen 6'!AI144,'Scen 7'!AI144,'Scen 8'!AI144,'Scen 9'!AI144)-\nCHOOSE($L$2,'Scen 1'!AI144,'Scen 2'!AI144,'Scen 3'!AI144,'Scen 4'!AI144,'Scen 5'!AI144,'Scen 6'!AI144,'Scen 7'!AI144,'Scen 8'!AI144,'Scen 9'!AI144),\"\")","v":-0.93299710944330805},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ144,'Scen 2'!AJ144,'Scen 3'!AJ144,'Scen 4'!AJ144,'Scen 5'!AJ144,'Scen 6'!AJ144,'Scen 7'!AJ144,'Scen 8'!AJ144,'Scen 9'!AJ144)-\nCHOOSE($L$2,'Scen 1'!AJ144,'Scen 2'!AJ144,'Scen 3'!AJ144,'Scen 4'!AJ144,'Scen 5'!AJ144,'Scen 6'!AJ144,'Scen 7'!AJ144,'Scen 8'!AJ144,'Scen 9'!AJ144),\"\")","v":-0.89715627014785326},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK144,'Scen 2'!AK144,'Scen 3'!AK144,'Scen 4'!AK144,'Scen 5'!AK144,'Scen 6'!AK144,'Scen 7'!AK144,'Scen 8'!AK144,'Scen 9'!AK144)-\nCHOOSE($L$2,'Scen 1'!AK144,'Scen 2'!AK144,'Scen 3'!AK144,'Scen 4'!AK144,'Scen 5'!AK144,'Scen 6'!AK144,'Scen 7'!AK144,'Scen 8'!AK144,'Scen 9'!AK144),\"\")","v":-0.30677812400393911},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL144,'Scen 2'!AL144,'Scen 3'!AL144,'Scen 4'!AL144,'Scen 5'!AL144,'Scen 6'!AL144,'Scen 7'!AL144,'Scen 8'!AL144,'Scen 9'!AL144)-\nCHOOSE($L$2,'Scen 1'!AL144,'Scen 2'!AL144,'Scen 3'!AL144,'Scen 4'!AL144,'Scen 5'!AL144,'Scen 6'!AL144,'Scen 7'!AL144,'Scen 8'!AL144,'Scen 9'!AL144),\"\")","v":-0.2805301984533024},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM144,'Scen 2'!AM144,'Scen 3'!AM144,'Scen 4'!AM144,'Scen 5'!AM144,'Scen 6'!AM144,'Scen 7'!AM144,'Scen 8'!AM144,'Scen 9'!AM144)-\nCHOOSE($L$2,'Scen 1'!AM144,'Scen 2'!AM144,'Scen 3'!AM144,'Scen 4'!AM144,'Scen 5'!AM144,'Scen 6'!AM144,'Scen 7'!AM144,'Scen 8'!AM144,'Scen 9'!AM144),\"\")","v":7.8859746141402454E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN144,'Scen 2'!AN144,'Scen 3'!AN144,'Scen 4'!AN144,'Scen 5'!AN144,'Scen 6'!AN144,'Scen 7'!AN144,'Scen 8'!AN144,'Scen 9'!AN144)-\nCHOOSE($L$2,'Scen 1'!AN144,'Scen 2'!AN144,'Scen 3'!AN144,'Scen 4'!AN144,'Scen 5'!AN144,'Scen 6'!AN144,'Scen 7'!AN144,'Scen 8'!AN144,'Scen 9'!AN144),\"\")","v":4.08182024360908E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO144,'Scen 2'!AO144,'Scen 3'!AO144,'Scen 4'!AO144,'Scen 5'!AO144,'Scen 6'!AO144,'Scen 7'!AO144,'Scen 8'!AO144,'Scen 9'!AO144)-\nCHOOSE($L$2,'Scen 1'!AO144,'Scen 2'!AO144,'Scen 3'!AO144,'Scen 4'!AO144,'Scen 5'!AO144,'Scen 6'!AO144,'Scen 7'!AO144,'Scen 8'!AO144,'Scen 9'!AO144),\"\")","v":5.0483384359427674E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP144,'Scen 2'!AP144,'Scen 3'!AP144,'Scen 4'!AP144,'Scen 5'!AP144,'Scen 6'!AP144,'Scen 7'!AP144,'Scen 8'!AP144,'Scen 9'!AP144)-\nCHOOSE($L$2,'Scen 1'!AP144,'Scen 2'!AP144,'Scen 3'!AP144,'Scen 4'!AP144,'Scen 5'!AP144,'Scen 6'!AP144,'Scen 7'!AP144,'Scen 8'!AP144,'Scen 9'!AP144),\"\")","v":-5.1225307563587563E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ144,'Scen 2'!AQ144,'Scen 3'!AQ144,'Scen 4'!AQ144,'Scen 5'!AQ144,'Scen 6'!AQ144,'Scen 7'!AQ144,'Scen 8'!AQ144,'Scen 9'!AQ144)-\nCHOOSE($L$2,'Scen 1'!AQ144,'Scen 2'!AQ144,'Scen 3'!AQ144,'Scen 4'!AQ144,'Scen 5'!AQ144,'Scen 6'!AQ144,'Scen 7'!AQ144,'Scen 8'!AQ144,'Scen 9'!AQ144),\"\")","v":-7.620391731193088E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR144,'Scen 2'!AR144,'Scen 3'!AR144,'Scen 4'!AR144,'Scen 5'!AR144,'Scen 6'!AR144,'Scen 7'!AR144,'Scen 8'!AR144,'Scen 9'!AR144)-\nCHOOSE($L$2,'Scen 1'!AR144,'Scen 2'!AR144,'Scen 3'!AR144,'Scen 4'!AR144,'Scen 5'!AR144,'Scen 6'!AR144,'Scen 7'!AR144,'Scen 8'!AR144,'Scen 9'!AR144),\"\")","v":-0.23332130481275115},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS144,'Scen 2'!AS144,'Scen 3'!AS144,'Scen 4'!AS144,'Scen 5'!AS144,'Scen 6'!AS144,'Scen 7'!AS144,'Scen 8'!AS144,'Scen 9'!AS144)-\nCHOOSE($L$2,'Scen 1'!AS144,'Scen 2'!AS144,'Scen 3'!AS144,'Scen 4'!AS144,'Scen 5'!AS144,'Scen 6'!AS144,'Scen 7'!AS144,'Scen 8'!AS144,'Scen 9'!AS144),\"\")","v":-0.41162703958549152},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT144,'Scen 2'!AT144,'Scen 3'!AT144,'Scen 4'!AT144,'Scen 5'!AT144,'Scen 6'!AT144,'Scen 7'!AT144,'Scen 8'!AT144,'Scen 9'!AT144)-\nCHOOSE($L$2,'Scen 1'!AT144,'Scen 2'!AT144,'Scen 3'!AT144,'Scen 4'!AT144,'Scen 5'!AT144,'Scen 6'!AT144,'Scen 7'!AT144,'Scen 8'!AT144,'Scen 9'!AT144),\"\")","v":-0.49593684459517462},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU144,'Scen 2'!AU144,'Scen 3'!AU144,'Scen 4'!AU144,'Scen 5'!AU144,'Scen 6'!AU144,'Scen 7'!AU144,'Scen 8'!AU144,'Scen 9'!AU144)-\nCHOOSE($L$2,'Scen 1'!AU144,'Scen 2'!AU144,'Scen 3'!AU144,'Scen 4'!AU144,'Scen 5'!AU144,'Scen 6'!AU144,'Scen 7'!AU144,'Scen 8'!AU144,'Scen 9'!AU144),\"\")","v":-0.42641069329425108},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV144,'Scen 2'!AV144,'Scen 3'!AV144,'Scen 4'!AV144,'Scen 5'!AV144,'Scen 6'!AV144,'Scen 7'!AV144,'Scen 8'!AV144,'Scen 9'!AV144)-\nCHOOSE($L$2,'Scen 1'!AV144,'Scen 2'!AV144,'Scen 3'!AV144,'Scen 4'!AV144,'Scen 5'!AV144,'Scen 6'!AV144,'Scen 7'!AV144,'Scen 8'!AV144,'Scen 9'!AV144),\"\")","v":-0.49467561232841994},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW144,'Scen 2'!AW144,'Scen 3'!AW144,'Scen 4'!AW144,'Scen 5'!AW144,'Scen 6'!AW144,'Scen 7'!AW144,'Scen 8'!AW144,'Scen 9'!AW144)-\nCHOOSE($L$2,'Scen 1'!AW144,'Scen 2'!AW144,'Scen 3'!AW144,'Scen 4'!AW144,'Scen 5'!AW144,'Scen 6'!AW144,'Scen 7'!AW144,'Scen 8'!AW144,'Scen 9'!AW144),\"\")","v":-0.67206232413714595},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX144,'Scen 2'!AX144,'Scen 3'!AX144,'Scen 4'!AX144,'Scen 5'!AX144,'Scen 6'!AX144,'Scen 7'!AX144,'Scen 8'!AX144,'Scen 9'!AX144)-\nCHOOSE($L$2,'Scen 1'!AX144,'Scen 2'!AX144,'Scen 3'!AX144,'Scen 4'!AX144,'Scen 5'!AX144,'Scen 6'!AX144,'Scen 7'!AX144,'Scen 8'!AX144,'Scen 9'!AX144),\"\")","v":-1.2017346641810747},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY144,'Scen 2'!AY144,'Scen 3'!AY144,'Scen 4'!AY144,'Scen 5'!AY144,'Scen 6'!AY144,'Scen 7'!AY144,'Scen 8'!AY144,'Scen 9'!AY144)-\nCHOOSE($L$2,'Scen 1'!AY144,'Scen 2'!AY144,'Scen 3'!AY144,'Scen 4'!AY144,'Scen 5'!AY144,'Scen 6'!AY144,'Scen 7'!AY144,'Scen 8'!AY144,'Scen 9'!AY144),\"\")","v":-1.6881438462096483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ144,'Scen 2'!AZ144,'Scen 3'!AZ144,'Scen 4'!AZ144,'Scen 5'!AZ144,'Scen 6'!AZ144,'Scen 7'!AZ144,'Scen 8'!AZ144,'Scen 9'!AZ144)-\nCHOOSE($L$2,'Scen 1'!AZ144,'Scen 2'!AZ144,'Scen 3'!AZ144,'Scen 4'!AZ144,'Scen 5'!AZ144,'Scen 6'!AZ144,'Scen 7'!AZ144,'Scen 8'!AZ144,'Scen 9'!AZ144),\"\")","v":-1.7609642463287898},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA144,'Scen 2'!BA144,'Scen 3'!BA144,'Scen 4'!BA144,'Scen 5'!BA144,'Scen 6'!BA144,'Scen 7'!BA144,'Scen 8'!BA144,'Scen 9'!BA144)-\nCHOOSE($L$2,'Scen 1'!BA144,'Scen 2'!BA144,'Scen 3'!BA144,'Scen 4'!BA144,'Scen 5'!BA144,'Scen 6'!BA144,'Scen 7'!BA144,'Scen 8'!BA144,'Scen 9'!BA144),\"\")","v":-2.3409133278109095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB144,'Scen 2'!BB144,'Scen 3'!BB144,'Scen 4'!BB144,'Scen 5'!BB144,'Scen 6'!BB144,'Scen 7'!BB144,'Scen 8'!BB144,'Scen 9'!BB144)-\nCHOOSE($L$2,'Scen 1'!BB144,'Scen 2'!BB144,'Scen 3'!BB144,'Scen 4'!BB144,'Scen 5'!BB144,'Scen 6'!BB144,'Scen 7'!BB144,'Scen 8'!BB144,'Scen 9'!BB144),\"\")","v":-2.5113253677344893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC144,'Scen 2'!BC144,'Scen 3'!BC144,'Scen 4'!BC144,'Scen 5'!BC144,'Scen 6'!BC144,'Scen 7'!BC144,'Scen 8'!BC144,'Scen 9'!BC144)-\nCHOOSE($L$2,'Scen 1'!BC144,'Scen 2'!BC144,'Scen 3'!BC144,'Scen 4'!BC144,'Scen 5'!BC144,'Scen 6'!BC144,'Scen 7'!BC144,'Scen 8'!BC144,'Scen 9'!BC144),\"\")","v":-1.8502233207145302},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD144,'Scen 2'!BD144,'Scen 3'!BD144,'Scen 4'!BD144,'Scen 5'!BD144,'Scen 6'!BD144,'Scen 7'!BD144,'Scen 8'!BD144,'Scen 9'!BD144)-\nCHOOSE($L$2,'Scen 1'!BD144,'Scen 2'!BD144,'Scen 3'!BD144,'Scen 4'!BD144,'Scen 5'!BD144,'Scen 6'!BD144,'Scen 7'!BD144,'Scen 8'!BD144,'Scen 9'!BD144),\"\")","v":-2.083837524726146},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE144,'Scen 2'!BE144,'Scen 3'!BE144,'Scen 4'!BE144,'Scen 5'!BE144,'Scen 6'!BE144,'Scen 7'!BE144,'Scen 8'!BE144,'Scen 9'!BE144)-\nCHOOSE($L$2,'Scen 1'!BE144,'Scen 2'!BE144,'Scen 3'!BE144,'Scen 4'!BE144,'Scen 5'!BE144,'Scen 6'!BE144,'Scen 7'!BE144,'Scen 8'!BE144,'Scen 9'!BE144),\"\")","v":-1.1716049447192205},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF144,'Scen 2'!BF144,'Scen 3'!BF144,'Scen 4'!BF144,'Scen 5'!BF144,'Scen 6'!BF144,'Scen 7'!BF144,'Scen 8'!BF144,'Scen 9'!BF144)-\nCHOOSE($L$2,'Scen 1'!BF144,'Scen 2'!BF144,'Scen 3'!BF144,'Scen 4'!BF144,'Scen 5'!BF144,'Scen 6'!BF144,'Scen 7'!BF144,'Scen 8'!BF144,'Scen 9'!BF144),\"\")","v":-0.65042154747513692},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG144,'Scen 2'!BG144,'Scen 3'!BG144,'Scen 4'!BG144,'Scen 5'!BG144,'Scen 6'!BG144,'Scen 7'!BG144,'Scen 8'!BG144,'Scen 9'!BG144)-\nCHOOSE($L$2,'Scen 1'!BG144,'Scen 2'!BG144,'Scen 3'!BG144,'Scen 4'!BG144,'Scen 5'!BG144,'Scen 6'!BG144,'Scen 7'!BG144,'Scen 8'!BG144,'Scen 9'!BG144),\"\")","v":-0.88074620953409521},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH144,'Scen 2'!BH144,'Scen 3'!BH144,'Scen 4'!BH144,'Scen 5'!BH144,'Scen 6'!BH144,'Scen 7'!BH144,'Scen 8'!BH144,'Scen 9'!BH144)-\nCHOOSE($L$2,'Scen 1'!BH144,'Scen 2'!BH144,'Scen 3'!BH144,'Scen 4'!BH144,'Scen 5'!BH144,'Scen 6'!BH144,'Scen 7'!BH144,'Scen 8'!BH144,'Scen 9'!BH144),\"\")","v":-0.91006638261843165},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI144,'Scen 2'!BI144,'Scen 3'!BI144,'Scen 4'!BI144,'Scen 5'!BI144,'Scen 6'!BI144,'Scen 7'!BI144,'Scen 8'!BI144,'Scen 9'!BI144)-\nCHOOSE($L$2,'Scen 1'!BI144,'Scen 2'!BI144,'Scen 3'!BI144,'Scen 4'!BI144,'Scen 5'!BI144,'Scen 6'!BI144,'Scen 7'!BI144,'Scen 8'!BI144,'Scen 9'!BI144),\"\")","v":-0.95985252226382656},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ144,'Scen 2'!BJ144,'Scen 3'!BJ144,'Scen 4'!BJ144,'Scen 5'!BJ144,'Scen 6'!BJ144,'Scen 7'!BJ144,'Scen 8'!BJ144,'Scen 9'!BJ144)-\nCHOOSE($L$2,'Scen 1'!BJ144,'Scen 2'!BJ144,'Scen 3'!BJ144,'Scen 4'!BJ144,'Scen 5'!BJ144,'Scen 6'!BJ144,'Scen 7'!BJ144,'Scen 8'!BJ144,'Scen 9'!BJ144),\"\")","v":-0.58520388877215268}]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y145,'Scen 2'!Y145,'Scen 3'!Y145,'Scen 4'!Y145,'Scen 5'!Y145,'Scen 6'!Y145,'Scen 7'!Y145,'Scen 8'!Y145,'Scen 9'!Y145)-\nCHOOSE($L$2,'Scen 1'!Y145,'Scen 2'!Y145,'Scen 3'!Y145,'Scen 4'!Y145,'Scen 5'!Y145,'Scen 6'!Y145,'Scen 7'!Y145,'Scen 8'!Y145,'Scen 9'!Y145),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA145,'Scen 2'!AA145,'Scen 3'!AA145,'Scen 4'!AA145,'Scen 5'!AA145,'Scen 6'!AA145,'Scen 7'!AA145,'Scen 8'!AA145,'Scen 9'!AA145)-\nCHOOSE($L$2,'Scen 1'!AA145,'Scen 2'!AA145,'Scen 3'!AA145,'Scen 4'!AA145,'Scen 5'!AA145,'Scen 6'!AA145,'Scen 7'!AA145,'Scen 8'!AA145,'Scen 9'!AA145),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB145,'Scen 2'!AB145,'Scen 3'!AB145,'Scen 4'!AB145,'Scen 5'!AB145,'Scen 6'!AB145,'Scen 7'!AB145,'Scen 8'!AB145,'Scen 9'!AB145)-\nCHOOSE($L$2,'Scen 1'!AB145,'Scen 2'!AB145,'Scen 3'!AB145,'Scen 4'!AB145,'Scen 5'!AB145,'Scen 6'!AB145,'Scen 7'!AB145,'Scen 8'!AB145,'Scen 9'!AB145),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC145,'Scen 2'!AC145,'Scen 3'!AC145,'Scen 4'!AC145,'Scen 5'!AC145,'Scen 6'!AC145,'Scen 7'!AC145,'Scen 8'!AC145,'Scen 9'!AC145)-\nCHOOSE($L$2,'Scen 1'!AC145,'Scen 2'!AC145,'Scen 3'!AC145,'Scen 4'!AC145,'Scen 5'!AC145,'Scen 6'!AC145,'Scen 7'!AC145,'Scen 8'!AC145,'Scen 9'!AC145),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD145,'Scen 2'!AD145,'Scen 3'!AD145,'Scen 4'!AD145,'Scen 5'!AD145,'Scen 6'!AD145,'Scen 7'!AD145,'Scen 8'!AD145,'Scen 9'!AD145)-\nCHOOSE($L$2,'Scen 1'!AD145,'Scen 2'!AD145,'Scen 3'!AD145,'Scen 4'!AD145,'Scen 5'!AD145,'Scen 6'!AD145,'Scen 7'!AD145,'Scen 8'!AD145,'Scen 9'!AD145),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE145,'Scen 2'!AE145,'Scen 3'!AE145,'Scen 4'!AE145,'Scen 5'!AE145,'Scen 6'!AE145,'Scen 7'!AE145,'Scen 8'!AE145,'Scen 9'!AE145)-\nCHOOSE($L$2,'Scen 1'!AE145,'Scen 2'!AE145,'Scen 3'!AE145,'Scen 4'!AE145,'Scen 5'!AE145,'Scen 6'!AE145,'Scen 7'!AE145,'Scen 8'!AE145,'Scen 9'!AE145),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF145,'Scen 2'!AF145,'Scen 3'!AF145,'Scen 4'!AF145,'Scen 5'!AF145,'Scen 6'!AF145,'Scen 7'!AF145,'Scen 8'!AF145,'Scen 9'!AF145)-\nCHOOSE($L$2,'Scen 1'!AF145,'Scen 2'!AF145,'Scen 3'!AF145,'Scen 4'!AF145,'Scen 5'!AF145,'Scen 6'!AF145,'Scen 7'!AF145,'Scen 8'!AF145,'Scen 9'!AF145),\"\")","v":31.144616131915257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG145,'Scen 2'!AG145,'Scen 3'!AG145,'Scen 4'!AG145,'Scen 5'!AG145,'Scen 6'!AG145,'Scen 7'!AG145,'Scen 8'!AG145,'Scen 9'!AG145)-\nCHOOSE($L$2,'Scen 1'!AG145,'Scen 2'!AG145,'Scen 3'!AG145,'Scen 4'!AG145,'Scen 5'!AG145,'Scen 6'!AG145,'Scen 7'!AG145,'Scen 8'!AG145,'Scen 9'!AG145),\"\")","v":29.975308130717565},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH145,'Scen 2'!AH145,'Scen 3'!AH145,'Scen 4'!AH145,'Scen 5'!AH145,'Scen 6'!AH145,'Scen 7'!AH145,'Scen 8'!AH145,'Scen 9'!AH145)-\nCHOOSE($L$2,'Scen 1'!AH145,'Scen 2'!AH145,'Scen 3'!AH145,'Scen 4'!AH145,'Scen 5'!AH145,'Scen 6'!AH145,'Scen 7'!AH145,'Scen 8'!AH145,'Scen 9'!AH145),\"\")","v":28.80600012951993},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI145,'Scen 2'!AI145,'Scen 3'!AI145,'Scen 4'!AI145,'Scen 5'!AI145,'Scen 6'!AI145,'Scen 7'!AI145,'Scen 8'!AI145,'Scen 9'!AI145)-\nCHOOSE($L$2,'Scen 1'!AI145,'Scen 2'!AI145,'Scen 3'!AI145,'Scen 4'!AI145,'Scen 5'!AI145,'Scen 6'!AI145,'Scen 7'!AI145,'Scen 8'!AI145,'Scen 9'!AI145),\"\")","v":27.636692128322238},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ145,'Scen 2'!AJ145,'Scen 3'!AJ145,'Scen 4'!AJ145,'Scen 5'!AJ145,'Scen 6'!AJ145,'Scen 7'!AJ145,'Scen 8'!AJ145,'Scen 9'!AJ145)-\nCHOOSE($L$2,'Scen 1'!AJ145,'Scen 2'!AJ145,'Scen 3'!AJ145,'Scen 4'!AJ145,'Scen 5'!AJ145,'Scen 6'!AJ145,'Scen 7'!AJ145,'Scen 8'!AJ145,'Scen 9'!AJ145),\"\")","v":26.467384127124575},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK145,'Scen 2'!AK145,'Scen 3'!AK145,'Scen 4'!AK145,'Scen 5'!AK145,'Scen 6'!AK145,'Scen 7'!AK145,'Scen 8'!AK145,'Scen 9'!AK145)-\nCHOOSE($L$2,'Scen 1'!AK145,'Scen 2'!AK145,'Scen 3'!AK145,'Scen 4'!AK145,'Scen 5'!AK145,'Scen 6'!AK145,'Scen 7'!AK145,'Scen 8'!AK145,'Scen 9'!AK145),\"\")","v":25.298076125926912},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL145,'Scen 2'!AL145,'Scen 3'!AL145,'Scen 4'!AL145,'Scen 5'!AL145,'Scen 6'!AL145,'Scen 7'!AL145,'Scen 8'!AL145,'Scen 9'!AL145)-\nCHOOSE($L$2,'Scen 1'!AL145,'Scen 2'!AL145,'Scen 3'!AL145,'Scen 4'!AL145,'Scen 5'!AL145,'Scen 6'!AL145,'Scen 7'!AL145,'Scen 8'!AL145,'Scen 9'!AL145),\"\")","v":24.128768124729277},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM145,'Scen 2'!AM145,'Scen 3'!AM145,'Scen 4'!AM145,'Scen 5'!AM145,'Scen 6'!AM145,'Scen 7'!AM145,'Scen 8'!AM145,'Scen 9'!AM145)-\nCHOOSE($L$2,'Scen 1'!AM145,'Scen 2'!AM145,'Scen 3'!AM145,'Scen 4'!AM145,'Scen 5'!AM145,'Scen 6'!AM145,'Scen 7'!AM145,'Scen 8'!AM145,'Scen 9'!AM145),\"\")","v":94.605190552791399},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN145,'Scen 2'!AN145,'Scen 3'!AN145,'Scen 4'!AN145,'Scen 5'!AN145,'Scen 6'!AN145,'Scen 7'!AN145,'Scen 8'!AN145,'Scen 9'!AN145)-\nCHOOSE($L$2,'Scen 1'!AN145,'Scen 2'!AN145,'Scen 3'!AN145,'Scen 4'!AN145,'Scen 5'!AN145,'Scen 6'!AN145,'Scen 7'!AN145,'Scen 8'!AN145,'Scen 9'!AN145),\"\")","v":87.327868202576653},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO145,'Scen 2'!AO145,'Scen 3'!AO145,'Scen 4'!AO145,'Scen 5'!AO145,'Scen 6'!AO145,'Scen 7'!AO145,'Scen 8'!AO145,'Scen 9'!AO145)-\nCHOOSE($L$2,'Scen 1'!AO145,'Scen 2'!AO145,'Scen 3'!AO145,'Scen 4'!AO145,'Scen 5'!AO145,'Scen 6'!AO145,'Scen 7'!AO145,'Scen 8'!AO145,'Scen 9'!AO145),\"\")","v":80.050545852361921},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP145,'Scen 2'!AP145,'Scen 3'!AP145,'Scen 4'!AP145,'Scen 5'!AP145,'Scen 6'!AP145,'Scen 7'!AP145,'Scen 8'!AP145,'Scen 9'!AP145)-\nCHOOSE($L$2,'Scen 1'!AP145,'Scen 2'!AP145,'Scen 3'!AP145,'Scen 4'!AP145,'Scen 5'!AP145,'Scen 6'!AP145,'Scen 7'!AP145,'Scen 8'!AP145,'Scen 9'!AP145),\"\")","v":72.773223502147218},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ145,'Scen 2'!AQ145,'Scen 3'!AQ145,'Scen 4'!AQ145,'Scen 5'!AQ145,'Scen 6'!AQ145,'Scen 7'!AQ145,'Scen 8'!AQ145,'Scen 9'!AQ145)-\nCHOOSE($L$2,'Scen 1'!AQ145,'Scen 2'!AQ145,'Scen 3'!AQ145,'Scen 4'!AQ145,'Scen 5'!AQ145,'Scen 6'!AQ145,'Scen 7'!AQ145,'Scen 8'!AQ145,'Scen 9'!AQ145),\"\")","v":65.495901151932486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR145,'Scen 2'!AR145,'Scen 3'!AR145,'Scen 4'!AR145,'Scen 5'!AR145,'Scen 6'!AR145,'Scen 7'!AR145,'Scen 8'!AR145,'Scen 9'!AR145)-\nCHOOSE($L$2,'Scen 1'!AR145,'Scen 2'!AR145,'Scen 3'!AR145,'Scen 4'!AR145,'Scen 5'!AR145,'Scen 6'!AR145,'Scen 7'!AR145,'Scen 8'!AR145,'Scen 9'!AR145),\"\")","v":58.21857880171774},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS145,'Scen 2'!AS145,'Scen 3'!AS145,'Scen 4'!AS145,'Scen 5'!AS145,'Scen 6'!AS145,'Scen 7'!AS145,'Scen 8'!AS145,'Scen 9'!AS145)-\nCHOOSE($L$2,'Scen 1'!AS145,'Scen 2'!AS145,'Scen 3'!AS145,'Scen 4'!AS145,'Scen 5'!AS145,'Scen 6'!AS145,'Scen 7'!AS145,'Scen 8'!AS145,'Scen 9'!AS145),\"\")","v":50.941256451503023},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT145,'Scen 2'!AT145,'Scen 3'!AT145,'Scen 4'!AT145,'Scen 5'!AT145,'Scen 6'!AT145,'Scen 7'!AT145,'Scen 8'!AT145,'Scen 9'!AT145)-\nCHOOSE($L$2,'Scen 1'!AT145,'Scen 2'!AT145,'Scen 3'!AT145,'Scen 4'!AT145,'Scen 5'!AT145,'Scen 6'!AT145,'Scen 7'!AT145,'Scen 8'!AT145,'Scen 9'!AT145),\"\")","v":43.663934101288291},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU145,'Scen 2'!AU145,'Scen 3'!AU145,'Scen 4'!AU145,'Scen 5'!AU145,'Scen 6'!AU145,'Scen 7'!AU145,'Scen 8'!AU145,'Scen 9'!AU145)-\nCHOOSE($L$2,'Scen 1'!AU145,'Scen 2'!AU145,'Scen 3'!AU145,'Scen 4'!AU145,'Scen 5'!AU145,'Scen 6'!AU145,'Scen 7'!AU145,'Scen 8'!AU145,'Scen 9'!AU145),\"\")","v":36.38661175107358},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV145,'Scen 2'!AV145,'Scen 3'!AV145,'Scen 4'!AV145,'Scen 5'!AV145,'Scen 6'!AV145,'Scen 7'!AV145,'Scen 8'!AV145,'Scen 9'!AV145)-\nCHOOSE($L$2,'Scen 1'!AV145,'Scen 2'!AV145,'Scen 3'!AV145,'Scen 4'!AV145,'Scen 5'!AV145,'Scen 6'!AV145,'Scen 7'!AV145,'Scen 8'!AV145,'Scen 9'!AV145),\"\")","v":29.109289400858849},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW145,'Scen 2'!AW145,'Scen 3'!AW145,'Scen 4'!AW145,'Scen 5'!AW145,'Scen 6'!AW145,'Scen 7'!AW145,'Scen 8'!AW145,'Scen 9'!AW145)-\nCHOOSE($L$2,'Scen 1'!AW145,'Scen 2'!AW145,'Scen 3'!AW145,'Scen 4'!AW145,'Scen 5'!AW145,'Scen 6'!AW145,'Scen 7'!AW145,'Scen 8'!AW145,'Scen 9'!AW145),\"\")","v":21.831967050644124},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX145,'Scen 2'!AX145,'Scen 3'!AX145,'Scen 4'!AX145,'Scen 5'!AX145,'Scen 6'!AX145,'Scen 7'!AX145,'Scen 8'!AX145,'Scen 9'!AX145)-\nCHOOSE($L$2,'Scen 1'!AX145,'Scen 2'!AX145,'Scen 3'!AX145,'Scen 4'!AX145,'Scen 5'!AX145,'Scen 6'!AX145,'Scen 7'!AX145,'Scen 8'!AX145,'Scen 9'!AX145),\"\")","v":14.554644700429407},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY145,'Scen 2'!AY145,'Scen 3'!AY145,'Scen 4'!AY145,'Scen 5'!AY145,'Scen 6'!AY145,'Scen 7'!AY145,'Scen 8'!AY145,'Scen 9'!AY145)-\nCHOOSE($L$2,'Scen 1'!AY145,'Scen 2'!AY145,'Scen 3'!AY145,'Scen 4'!AY145,'Scen 5'!AY145,'Scen 6'!AY145,'Scen 7'!AY145,'Scen 8'!AY145,'Scen 9'!AY145),\"\")","v":7.2773223502146767},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ145,'Scen 2'!AZ145,'Scen 3'!AZ145,'Scen 4'!AZ145,'Scen 5'!AZ145,'Scen 6'!AZ145,'Scen 7'!AZ145,'Scen 8'!AZ145,'Scen 9'!AZ145)-\nCHOOSE($L$2,'Scen 1'!AZ145,'Scen 2'!AZ145,'Scen 3'!AZ145,'Scen 4'!AZ145,'Scen 5'!AZ145,'Scen 6'!AZ145,'Scen 7'!AZ145,'Scen 8'!AZ145,'Scen 9'!AZ145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA145,'Scen 2'!BA145,'Scen 3'!BA145,'Scen 4'!BA145,'Scen 5'!BA145,'Scen 6'!BA145,'Scen 7'!BA145,'Scen 8'!BA145,'Scen 9'!BA145)-\nCHOOSE($L$2,'Scen 1'!BA145,'Scen 2'!BA145,'Scen 3'!BA145,'Scen 4'!BA145,'Scen 5'!BA145,'Scen 6'!BA145,'Scen 7'!BA145,'Scen 8'!BA145,'Scen 9'!BA145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB145,'Scen 2'!BB145,'Scen 3'!BB145,'Scen 4'!BB145,'Scen 5'!BB145,'Scen 6'!BB145,'Scen 7'!BB145,'Scen 8'!BB145,'Scen 9'!BB145)-\nCHOOSE($L$2,'Scen 1'!BB145,'Scen 2'!BB145,'Scen 3'!BB145,'Scen 4'!BB145,'Scen 5'!BB145,'Scen 6'!BB145,'Scen 7'!BB145,'Scen 8'!BB145,'Scen 9'!BB145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC145,'Scen 2'!BC145,'Scen 3'!BC145,'Scen 4'!BC145,'Scen 5'!BC145,'Scen 6'!BC145,'Scen 7'!BC145,'Scen 8'!BC145,'Scen 9'!BC145)-\nCHOOSE($L$2,'Scen 1'!BC145,'Scen 2'!BC145,'Scen 3'!BC145,'Scen 4'!BC145,'Scen 5'!BC145,'Scen 6'!BC145,'Scen 7'!BC145,'Scen 8'!BC145,'Scen 9'!BC145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD145,'Scen 2'!BD145,'Scen 3'!BD145,'Scen 4'!BD145,'Scen 5'!BD145,'Scen 6'!BD145,'Scen 7'!BD145,'Scen 8'!BD145,'Scen 9'!BD145)-\nCHOOSE($L$2,'Scen 1'!BD145,'Scen 2'!BD145,'Scen 3'!BD145,'Scen 4'!BD145,'Scen 5'!BD145,'Scen 6'!BD145,'Scen 7'!BD145,'Scen 8'!BD145,'Scen 9'!BD145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE145,'Scen 2'!BE145,'Scen 3'!BE145,'Scen 4'!BE145,'Scen 5'!BE145,'Scen 6'!BE145,'Scen 7'!BE145,'Scen 8'!BE145,'Scen 9'!BE145)-\nCHOOSE($L$2,'Scen 1'!BE145,'Scen 2'!BE145,'Scen 3'!BE145,'Scen 4'!BE145,'Scen 5'!BE145,'Scen 6'!BE145,'Scen 7'!BE145,'Scen 8'!BE145,'Scen 9'!BE145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF145,'Scen 2'!BF145,'Scen 3'!BF145,'Scen 4'!BF145,'Scen 5'!BF145,'Scen 6'!BF145,'Scen 7'!BF145,'Scen 8'!BF145,'Scen 9'!BF145)-\nCHOOSE($L$2,'Scen 1'!BF145,'Scen 2'!BF145,'Scen 3'!BF145,'Scen 4'!BF145,'Scen 5'!BF145,'Scen 6'!BF145,'Scen 7'!BF145,'Scen 8'!BF145,'Scen 9'!BF145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG145,'Scen 2'!BG145,'Scen 3'!BG145,'Scen 4'!BG145,'Scen 5'!BG145,'Scen 6'!BG145,'Scen 7'!BG145,'Scen 8'!BG145,'Scen 9'!BG145)-\nCHOOSE($L$2,'Scen 1'!BG145,'Scen 2'!BG145,'Scen 3'!BG145,'Scen 4'!BG145,'Scen 5'!BG145,'Scen 6'!BG145,'Scen 7'!BG145,'Scen 8'!BG145,'Scen 9'!BG145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH145,'Scen 2'!BH145,'Scen 3'!BH145,'Scen 4'!BH145,'Scen 5'!BH145,'Scen 6'!BH145,'Scen 7'!BH145,'Scen 8'!BH145,'Scen 9'!BH145)-\nCHOOSE($L$2,'Scen 1'!BH145,'Scen 2'!BH145,'Scen 3'!BH145,'Scen 4'!BH145,'Scen 5'!BH145,'Scen 6'!BH145,'Scen 7'!BH145,'Scen 8'!BH145,'Scen 9'!BH145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI145,'Scen 2'!BI145,'Scen 3'!BI145,'Scen 4'!BI145,'Scen 5'!BI145,'Scen 6'!BI145,'Scen 7'!BI145,'Scen 8'!BI145,'Scen 9'!BI145)-\nCHOOSE($L$2,'Scen 1'!BI145,'Scen 2'!BI145,'Scen 3'!BI145,'Scen 4'!BI145,'Scen 5'!BI145,'Scen 6'!BI145,'Scen 7'!BI145,'Scen 8'!BI145,'Scen 9'!BI145),\"\")","v":-4.7282819571357595E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ145,'Scen 2'!BJ145,'Scen 3'!BJ145,'Scen 4'!BJ145,'Scen 5'!BJ145,'Scen 6'!BJ145,'Scen 7'!BJ145,'Scen 8'!BJ145,'Scen 9'!BJ145)-\nCHOOSE($L$2,'Scen 1'!BJ145,'Scen 2'!BJ145,'Scen 3'!BJ145,'Scen 4'!BJ145,'Scen 5'!BJ145,'Scen 6'!BJ145,'Scen 7'!BJ145,'Scen 8'!BJ145,'Scen 9'!BJ145),\"\")","v":-4.7282819571357595E-14}]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y146,'Scen 2'!Y146,'Scen 3'!Y146,'Scen 4'!Y146,'Scen 5'!Y146,'Scen 6'!Y146,'Scen 7'!Y146,'Scen 8'!Y146,'Scen 9'!Y146)-\nCHOOSE($L$2,'Scen 1'!Y146,'Scen 2'!Y146,'Scen 3'!Y146,'Scen 4'!Y146,'Scen 5'!Y146,'Scen 6'!Y146,'Scen 7'!Y146,'Scen 8'!Y146,'Scen 9'!Y146),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA146,'Scen 2'!AA146,'Scen 3'!AA146,'Scen 4'!AA146,'Scen 5'!AA146,'Scen 6'!AA146,'Scen 7'!AA146,'Scen 8'!AA146,'Scen 9'!AA146)-\nCHOOSE($L$2,'Scen 1'!AA146,'Scen 2'!AA146,'Scen 3'!AA146,'Scen 4'!AA146,'Scen 5'!AA146,'Scen 6'!AA146,'Scen 7'!AA146,'Scen 8'!AA146,'Scen 9'!AA146),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB146,'Scen 2'!AB146,'Scen 3'!AB146,'Scen 4'!AB146,'Scen 5'!AB146,'Scen 6'!AB146,'Scen 7'!AB146,'Scen 8'!AB146,'Scen 9'!AB146)-\nCHOOSE($L$2,'Scen 1'!AB146,'Scen 2'!AB146,'Scen 3'!AB146,'Scen 4'!AB146,'Scen 5'!AB146,'Scen 6'!AB146,'Scen 7'!AB146,'Scen 8'!AB146,'Scen 9'!AB146),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC146,'Scen 2'!AC146,'Scen 3'!AC146,'Scen 4'!AC146,'Scen 5'!AC146,'Scen 6'!AC146,'Scen 7'!AC146,'Scen 8'!AC146,'Scen 9'!AC146)-\nCHOOSE($L$2,'Scen 1'!AC146,'Scen 2'!AC146,'Scen 3'!AC146,'Scen 4'!AC146,'Scen 5'!AC146,'Scen 6'!AC146,'Scen 7'!AC146,'Scen 8'!AC146,'Scen 9'!AC146),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD146,'Scen 2'!AD146,'Scen 3'!AD146,'Scen 4'!AD146,'Scen 5'!AD146,'Scen 6'!AD146,'Scen 7'!AD146,'Scen 8'!AD146,'Scen 9'!AD146)-\nCHOOSE($L$2,'Scen 1'!AD146,'Scen 2'!AD146,'Scen 3'!AD146,'Scen 4'!AD146,'Scen 5'!AD146,'Scen 6'!AD146,'Scen 7'!AD146,'Scen 8'!AD146,'Scen 9'!AD146),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE146,'Scen 2'!AE146,'Scen 3'!AE146,'Scen 4'!AE146,'Scen 5'!AE146,'Scen 6'!AE146,'Scen 7'!AE146,'Scen 8'!AE146,'Scen 9'!AE146)-\nCHOOSE($L$2,'Scen 1'!AE146,'Scen 2'!AE146,'Scen 3'!AE146,'Scen 4'!AE146,'Scen 5'!AE146,'Scen 6'!AE146,'Scen 7'!AE146,'Scen 8'!AE146,'Scen 9'!AE146),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF146,'Scen 2'!AF146,'Scen 3'!AF146,'Scen 4'!AF146,'Scen 5'!AF146,'Scen 6'!AF146,'Scen 7'!AF146,'Scen 8'!AF146,'Scen 9'!AF146)-\nCHOOSE($L$2,'Scen 1'!AF146,'Scen 2'!AF146,'Scen 3'!AF146,'Scen 4'!AF146,'Scen 5'!AF146,'Scen 6'!AF146,'Scen 7'!AF146,'Scen 8'!AF146,'Scen 9'!AF146),\"\")","v":2.0869308517879617},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG146,'Scen 2'!AG146,'Scen 3'!AG146,'Scen 4'!AG146,'Scen 5'!AG146,'Scen 6'!AG146,'Scen 7'!AG146,'Scen 8'!AG146,'Scen 9'!AG146)-\nCHOOSE($L$2,'Scen 1'!AG146,'Scen 2'!AG146,'Scen 3'!AG146,'Scen 4'!AG146,'Scen 5'!AG146,'Scen 6'!AG146,'Scen 7'!AG146,'Scen 8'!AG146,'Scen 9'!AG146),\"\")","v":0.61153902818945483},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH146,'Scen 2'!AH146,'Scen 3'!AH146,'Scen 4'!AH146,'Scen 5'!AH146,'Scen 6'!AH146,'Scen 7'!AH146,'Scen 8'!AH146,'Scen 9'!AH146)-\nCHOOSE($L$2,'Scen 1'!AH146,'Scen 2'!AH146,'Scen 3'!AH146,'Scen 4'!AH146,'Scen 5'!AH146,'Scen 6'!AH146,'Scen 7'!AH146,'Scen 8'!AH146,'Scen 9'!AH146),\"\")","v":-0.97308151209949045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI146,'Scen 2'!AI146,'Scen 3'!AI146,'Scen 4'!AI146,'Scen 5'!AI146,'Scen 6'!AI146,'Scen 7'!AI146,'Scen 8'!AI146,'Scen 9'!AI146)-\nCHOOSE($L$2,'Scen 1'!AI146,'Scen 2'!AI146,'Scen 3'!AI146,'Scen 4'!AI146,'Scen 5'!AI146,'Scen 6'!AI146,'Scen 7'!AI146,'Scen 8'!AI146,'Scen 9'!AI146),\"\")","v":-2.4884357719106163},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ146,'Scen 2'!AJ146,'Scen 3'!AJ146,'Scen 4'!AJ146,'Scen 5'!AJ146,'Scen 6'!AJ146,'Scen 7'!AJ146,'Scen 8'!AJ146,'Scen 9'!AJ146)-\nCHOOSE($L$2,'Scen 1'!AJ146,'Scen 2'!AJ146,'Scen 3'!AJ146,'Scen 4'!AJ146,'Scen 5'!AJ146,'Scen 6'!AJ146,'Scen 7'!AJ146,'Scen 8'!AJ146,'Scen 9'!AJ146),\"\")","v":-2.8583388313640654},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK146,'Scen 2'!AK146,'Scen 3'!AK146,'Scen 4'!AK146,'Scen 5'!AK146,'Scen 6'!AK146,'Scen 7'!AK146,'Scen 8'!AK146,'Scen 9'!AK146)-\nCHOOSE($L$2,'Scen 1'!AK146,'Scen 2'!AK146,'Scen 3'!AK146,'Scen 4'!AK146,'Scen 5'!AK146,'Scen 6'!AK146,'Scen 7'!AK146,'Scen 8'!AK146,'Scen 9'!AK146),\"\")","v":3.3212504669057097},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL146,'Scen 2'!AL146,'Scen 3'!AL146,'Scen 4'!AL146,'Scen 5'!AL146,'Scen 6'!AL146,'Scen 7'!AL146,'Scen 8'!AL146,'Scen 9'!AL146)-\nCHOOSE($L$2,'Scen 1'!AL146,'Scen 2'!AL146,'Scen 3'!AL146,'Scen 4'!AL146,'Scen 5'!AL146,'Scen 6'!AL146,'Scen 7'!AL146,'Scen 8'!AL146,'Scen 9'!AL146),\"\")","v":0.66471378904498835},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM146,'Scen 2'!AM146,'Scen 3'!AM146,'Scen 4'!AM146,'Scen 5'!AM146,'Scen 6'!AM146,'Scen 7'!AM146,'Scen 8'!AM146,'Scen 9'!AM146)-\nCHOOSE($L$2,'Scen 1'!AM146,'Scen 2'!AM146,'Scen 3'!AM146,'Scen 4'!AM146,'Scen 5'!AM146,'Scen 6'!AM146,'Scen 7'!AM146,'Scen 8'!AM146,'Scen 9'!AM146),\"\")","v":37.329655587450731},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN146,'Scen 2'!AN146,'Scen 3'!AN146,'Scen 4'!AN146,'Scen 5'!AN146,'Scen 6'!AN146,'Scen 7'!AN146,'Scen 8'!AN146,'Scen 9'!AN146)-\nCHOOSE($L$2,'Scen 1'!AN146,'Scen 2'!AN146,'Scen 3'!AN146,'Scen 4'!AN146,'Scen 5'!AN146,'Scen 6'!AN146,'Scen 7'!AN146,'Scen 8'!AN146,'Scen 9'!AN146),\"\")","v":35.652953886000823},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO146,'Scen 2'!AO146,'Scen 3'!AO146,'Scen 4'!AO146,'Scen 5'!AO146,'Scen 6'!AO146,'Scen 7'!AO146,'Scen 8'!AO146,'Scen 9'!AO146)-\nCHOOSE($L$2,'Scen 1'!AO146,'Scen 2'!AO146,'Scen 3'!AO146,'Scen 4'!AO146,'Scen 5'!AO146,'Scen 6'!AO146,'Scen 7'!AO146,'Scen 8'!AO146,'Scen 9'!AO146),\"\")","v":33.937348726376769},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP146,'Scen 2'!AP146,'Scen 3'!AP146,'Scen 4'!AP146,'Scen 5'!AP146,'Scen 6'!AP146,'Scen 7'!AP146,'Scen 8'!AP146,'Scen 9'!AP146)-\nCHOOSE($L$2,'Scen 1'!AP146,'Scen 2'!AP146,'Scen 3'!AP146,'Scen 4'!AP146,'Scen 5'!AP146,'Scen 6'!AP146,'Scen 7'!AP146,'Scen 8'!AP146,'Scen 9'!AP146),\"\")","v":32.170275411963978},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ146,'Scen 2'!AQ146,'Scen 3'!AQ146,'Scen 4'!AQ146,'Scen 5'!AQ146,'Scen 6'!AQ146,'Scen 7'!AQ146,'Scen 8'!AQ146,'Scen 9'!AQ146)-\nCHOOSE($L$2,'Scen 1'!AQ146,'Scen 2'!AQ146,'Scen 3'!AQ146,'Scen 4'!AQ146,'Scen 5'!AQ146,'Scen 6'!AQ146,'Scen 7'!AQ146,'Scen 8'!AQ146,'Scen 9'!AQ146),\"\")","v":25.126190792942428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR146,'Scen 2'!AR146,'Scen 3'!AR146,'Scen 4'!AR146,'Scen 5'!AR146,'Scen 6'!AR146,'Scen 7'!AR146,'Scen 8'!AR146,'Scen 9'!AR146)-\nCHOOSE($L$2,'Scen 1'!AR146,'Scen 2'!AR146,'Scen 3'!AR146,'Scen 4'!AR146,'Scen 5'!AR146,'Scen 6'!AR146,'Scen 7'!AR146,'Scen 8'!AR146,'Scen 9'!AR146),\"\")","v":23.094782740526618},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS146,'Scen 2'!AS146,'Scen 3'!AS146,'Scen 4'!AS146,'Scen 5'!AS146,'Scen 6'!AS146,'Scen 7'!AS146,'Scen 8'!AS146,'Scen 9'!AS146)-\nCHOOSE($L$2,'Scen 1'!AS146,'Scen 2'!AS146,'Scen 3'!AS146,'Scen 4'!AS146,'Scen 5'!AS146,'Scen 6'!AS146,'Scen 7'!AS146,'Scen 8'!AS146,'Scen 9'!AS146),\"\")","v":21.002432446538332},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT146,'Scen 2'!AT146,'Scen 3'!AT146,'Scen 4'!AT146,'Scen 5'!AT146,'Scen 6'!AT146,'Scen 7'!AT146,'Scen 8'!AT146,'Scen 9'!AT146)-\nCHOOSE($L$2,'Scen 1'!AT146,'Scen 2'!AT146,'Scen 3'!AT146,'Scen 4'!AT146,'Scen 5'!AT146,'Scen 6'!AT146,'Scen 7'!AT146,'Scen 8'!AT146,'Scen 9'!AT146),\"\")","v":18.8473116437304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU146,'Scen 2'!AU146,'Scen 3'!AU146,'Scen 4'!AU146,'Scen 5'!AU146,'Scen 6'!AU146,'Scen 7'!AU146,'Scen 8'!AU146,'Scen 9'!AU146)-\nCHOOSE($L$2,'Scen 1'!AU146,'Scen 2'!AU146,'Scen 3'!AU146,'Scen 4'!AU146,'Scen 5'!AU146,'Scen 6'!AU146,'Scen 7'!AU146,'Scen 8'!AU146,'Scen 9'!AU146),\"\")","v":16.627537216838235},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV146,'Scen 2'!AV146,'Scen 3'!AV146,'Scen 4'!AV146,'Scen 5'!AV146,'Scen 6'!AV146,'Scen 7'!AV146,'Scen 8'!AV146,'Scen 9'!AV146)-\nCHOOSE($L$2,'Scen 1'!AV146,'Scen 2'!AV146,'Scen 3'!AV146,'Scen 4'!AV146,'Scen 5'!AV146,'Scen 6'!AV146,'Scen 7'!AV146,'Scen 8'!AV146,'Scen 9'!AV146),\"\")","v":11.200221911922014},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW146,'Scen 2'!AW146,'Scen 3'!AW146,'Scen 4'!AW146,'Scen 5'!AW146,'Scen 6'!AW146,'Scen 7'!AW146,'Scen 8'!AW146,'Scen 9'!AW146)-\nCHOOSE($L$2,'Scen 1'!AW146,'Scen 2'!AW146,'Scen 3'!AW146,'Scen 4'!AW146,'Scen 5'!AW146,'Scen 6'!AW146,'Scen 7'!AW146,'Scen 8'!AW146,'Scen 9'!AW146),\"\")","v":8.7510347930755952},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX146,'Scen 2'!AX146,'Scen 3'!AX146,'Scen 4'!AX146,'Scen 5'!AX146,'Scen 6'!AX146,'Scen 7'!AX146,'Scen 8'!AX146,'Scen 9'!AX146)-\nCHOOSE($L$2,'Scen 1'!AX146,'Scen 2'!AX146,'Scen 3'!AX146,'Scen 4'!AX146,'Scen 5'!AX146,'Scen 6'!AX146,'Scen 7'!AX146,'Scen 8'!AX146,'Scen 9'!AX146),\"\")","v":6.22837206066378},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY146,'Scen 2'!AY146,'Scen 3'!AY146,'Scen 4'!AY146,'Scen 5'!AY146,'Scen 6'!AY146,'Scen 7'!AY146,'Scen 8'!AY146,'Scen 9'!AY146)-\nCHOOSE($L$2,'Scen 1'!AY146,'Scen 2'!AY146,'Scen 3'!AY146,'Scen 4'!AY146,'Scen 5'!AY146,'Scen 6'!AY146,'Scen 7'!AY146,'Scen 8'!AY146,'Scen 9'!AY146),\"\")","v":3.6300294462796097},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ146,'Scen 2'!AZ146,'Scen 3'!AZ146,'Scen 4'!AZ146,'Scen 5'!AZ146,'Scen 6'!AZ146,'Scen 7'!AZ146,'Scen 8'!AZ146,'Scen 9'!AZ146)-\nCHOOSE($L$2,'Scen 1'!AZ146,'Scen 2'!AZ146,'Scen 3'!AZ146,'Scen 4'!AZ146,'Scen 5'!AZ146,'Scen 6'!AZ146,'Scen 7'!AZ146,'Scen 8'!AZ146,'Scen 9'!AZ146),\"\")","v":0.95373655346391506},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA146,'Scen 2'!BA146,'Scen 3'!BA146,'Scen 4'!BA146,'Scen 5'!BA146,'Scen 6'!BA146,'Scen 7'!BA146,'Scen 8'!BA146,'Scen 9'!BA146)-\nCHOOSE($L$2,'Scen 1'!BA146,'Scen 2'!BA146,'Scen 3'!BA146,'Scen 4'!BA146,'Scen 5'!BA146,'Scen 6'!BA146,'Scen 7'!BA146,'Scen 8'!BA146,'Scen 9'!BA146),\"\")","v":5.9446807105686138E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB146,'Scen 2'!BB146,'Scen 3'!BB146,'Scen 4'!BB146,'Scen 5'!BB146,'Scen 6'!BB146,'Scen 7'!BB146,'Scen 8'!BB146,'Scen 9'!BB146)-\nCHOOSE($L$2,'Scen 1'!BB146,'Scen 2'!BB146,'Scen 3'!BB146,'Scen 4'!BB146,'Scen 5'!BB146,'Scen 6'!BB146,'Scen 7'!BB146,'Scen 8'!BB146,'Scen 9'!BB146),\"\")","v":6.1230211318856725E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC146,'Scen 2'!BC146,'Scen 3'!BC146,'Scen 4'!BC146,'Scen 5'!BC146,'Scen 6'!BC146,'Scen 7'!BC146,'Scen 8'!BC146,'Scen 9'!BC146)-\nCHOOSE($L$2,'Scen 1'!BC146,'Scen 2'!BC146,'Scen 3'!BC146,'Scen 4'!BC146,'Scen 5'!BC146,'Scen 6'!BC146,'Scen 7'!BC146,'Scen 8'!BC146,'Scen 9'!BC146),\"\")","v":6.3067117658422434E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD146,'Scen 2'!BD146,'Scen 3'!BD146,'Scen 4'!BD146,'Scen 5'!BD146,'Scen 6'!BD146,'Scen 7'!BD146,'Scen 8'!BD146,'Scen 9'!BD146)-\nCHOOSE($L$2,'Scen 1'!BD146,'Scen 2'!BD146,'Scen 3'!BD146,'Scen 4'!BD146,'Scen 5'!BD146,'Scen 6'!BD146,'Scen 7'!BD146,'Scen 8'!BD146,'Scen 9'!BD146),\"\")","v":6.495913118817509E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE146,'Scen 2'!BE146,'Scen 3'!BE146,'Scen 4'!BE146,'Scen 5'!BE146,'Scen 6'!BE146,'Scen 7'!BE146,'Scen 8'!BE146,'Scen 9'!BE146)-\nCHOOSE($L$2,'Scen 1'!BE146,'Scen 2'!BE146,'Scen 3'!BE146,'Scen 4'!BE146,'Scen 5'!BE146,'Scen 6'!BE146,'Scen 7'!BE146,'Scen 8'!BE146,'Scen 9'!BE146),\"\")","v":6.6907905123820346E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF146,'Scen 2'!BF146,'Scen 3'!BF146,'Scen 4'!BF146,'Scen 5'!BF146,'Scen 6'!BF146,'Scen 7'!BF146,'Scen 8'!BF146,'Scen 9'!BF146)-\nCHOOSE($L$2,'Scen 1'!BF146,'Scen 2'!BF146,'Scen 3'!BF146,'Scen 4'!BF146,'Scen 5'!BF146,'Scen 6'!BF146,'Scen 7'!BF146,'Scen 8'!BF146,'Scen 9'!BF146),\"\")","v":5.9446807105686138E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG146,'Scen 2'!BG146,'Scen 3'!BG146,'Scen 4'!BG146,'Scen 5'!BG146,'Scen 6'!BG146,'Scen 7'!BG146,'Scen 8'!BG146,'Scen 9'!BG146)-\nCHOOSE($L$2,'Scen 1'!BG146,'Scen 2'!BG146,'Scen 3'!BG146,'Scen 4'!BG146,'Scen 5'!BG146,'Scen 6'!BG146,'Scen 7'!BG146,'Scen 8'!BG146,'Scen 9'!BG146),\"\")","v":6.1230211318856725E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH146,'Scen 2'!BH146,'Scen 3'!BH146,'Scen 4'!BH146,'Scen 5'!BH146,'Scen 6'!BH146,'Scen 7'!BH146,'Scen 8'!BH146,'Scen 9'!BH146)-\nCHOOSE($L$2,'Scen 1'!BH146,'Scen 2'!BH146,'Scen 3'!BH146,'Scen 4'!BH146,'Scen 5'!BH146,'Scen 6'!BH146,'Scen 7'!BH146,'Scen 8'!BH146,'Scen 9'!BH146),\"\")","v":6.3067117658422434E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI146,'Scen 2'!BI146,'Scen 3'!BI146,'Scen 4'!BI146,'Scen 5'!BI146,'Scen 6'!BI146,'Scen 7'!BI146,'Scen 8'!BI146,'Scen 9'!BI146)-\nCHOOSE($L$2,'Scen 1'!BI146,'Scen 2'!BI146,'Scen 3'!BI146,'Scen 4'!BI146,'Scen 5'!BI146,'Scen 6'!BI146,'Scen 7'!BI146,'Scen 8'!BI146,'Scen 9'!BI146),\"\")","v":6.495913118817509E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ146,'Scen 2'!BJ146,'Scen 3'!BJ146,'Scen 4'!BJ146,'Scen 5'!BJ146,'Scen 6'!BJ146,'Scen 7'!BJ146,'Scen 8'!BJ146,'Scen 9'!BJ146)-\nCHOOSE($L$2,'Scen 1'!BJ146,'Scen 2'!BJ146,'Scen 3'!BJ146,'Scen 4'!BJ146,'Scen 5'!BJ146,'Scen 6'!BJ146,'Scen 7'!BJ146,'Scen 8'!BJ146,'Scen 9'!BJ146),\"\")","v":6.6907905123820346E-2}]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y147,'Scen 2'!Y147,'Scen 3'!Y147,'Scen 4'!Y147,'Scen 5'!Y147,'Scen 6'!Y147,'Scen 7'!Y147,'Scen 8'!Y147,'Scen 9'!Y147)-\nCHOOSE($L$2,'Scen 1'!Y147,'Scen 2'!Y147,'Scen 3'!Y147,'Scen 4'!Y147,'Scen 5'!Y147,'Scen 6'!Y147,'Scen 7'!Y147,'Scen 8'!Y147,'Scen 9'!Y147),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA147,'Scen 2'!AA147,'Scen 3'!AA147,'Scen 4'!AA147,'Scen 5'!AA147,'Scen 6'!AA147,'Scen 7'!AA147,'Scen 8'!AA147,'Scen 9'!AA147)-\nCHOOSE($L$2,'Scen 1'!AA147,'Scen 2'!AA147,'Scen 3'!AA147,'Scen 4'!AA147,'Scen 5'!AA147,'Scen 6'!AA147,'Scen 7'!AA147,'Scen 8'!AA147,'Scen 9'!AA147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB147,'Scen 2'!AB147,'Scen 3'!AB147,'Scen 4'!AB147,'Scen 5'!AB147,'Scen 6'!AB147,'Scen 7'!AB147,'Scen 8'!AB147,'Scen 9'!AB147)-\nCHOOSE($L$2,'Scen 1'!AB147,'Scen 2'!AB147,'Scen 3'!AB147,'Scen 4'!AB147,'Scen 5'!AB147,'Scen 6'!AB147,'Scen 7'!AB147,'Scen 8'!AB147,'Scen 9'!AB147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC147,'Scen 2'!AC147,'Scen 3'!AC147,'Scen 4'!AC147,'Scen 5'!AC147,'Scen 6'!AC147,'Scen 7'!AC147,'Scen 8'!AC147,'Scen 9'!AC147)-\nCHOOSE($L$2,'Scen 1'!AC147,'Scen 2'!AC147,'Scen 3'!AC147,'Scen 4'!AC147,'Scen 5'!AC147,'Scen 6'!AC147,'Scen 7'!AC147,'Scen 8'!AC147,'Scen 9'!AC147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD147,'Scen 2'!AD147,'Scen 3'!AD147,'Scen 4'!AD147,'Scen 5'!AD147,'Scen 6'!AD147,'Scen 7'!AD147,'Scen 8'!AD147,'Scen 9'!AD147)-\nCHOOSE($L$2,'Scen 1'!AD147,'Scen 2'!AD147,'Scen 3'!AD147,'Scen 4'!AD147,'Scen 5'!AD147,'Scen 6'!AD147,'Scen 7'!AD147,'Scen 8'!AD147,'Scen 9'!AD147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE147,'Scen 2'!AE147,'Scen 3'!AE147,'Scen 4'!AE147,'Scen 5'!AE147,'Scen 6'!AE147,'Scen 7'!AE147,'Scen 8'!AE147,'Scen 9'!AE147)-\nCHOOSE($L$2,'Scen 1'!AE147,'Scen 2'!AE147,'Scen 3'!AE147,'Scen 4'!AE147,'Scen 5'!AE147,'Scen 6'!AE147,'Scen 7'!AE147,'Scen 8'!AE147,'Scen 9'!AE147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF147,'Scen 2'!AF147,'Scen 3'!AF147,'Scen 4'!AF147,'Scen 5'!AF147,'Scen 6'!AF147,'Scen 7'!AF147,'Scen 8'!AF147,'Scen 9'!AF147)-\nCHOOSE($L$2,'Scen 1'!AF147,'Scen 2'!AF147,'Scen 3'!AF147,'Scen 4'!AF147,'Scen 5'!AF147,'Scen 6'!AF147,'Scen 7'!AF147,'Scen 8'!AF147,'Scen 9'!AF147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG147,'Scen 2'!AG147,'Scen 3'!AG147,'Scen 4'!AG147,'Scen 5'!AG147,'Scen 6'!AG147,'Scen 7'!AG147,'Scen 8'!AG147,'Scen 9'!AG147)-\nCHOOSE($L$2,'Scen 1'!AG147,'Scen 2'!AG147,'Scen 3'!AG147,'Scen 4'!AG147,'Scen 5'!AG147,'Scen 6'!AG147,'Scen 7'!AG147,'Scen 8'!AG147,'Scen 9'!AG147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH147,'Scen 2'!AH147,'Scen 3'!AH147,'Scen 4'!AH147,'Scen 5'!AH147,'Scen 6'!AH147,'Scen 7'!AH147,'Scen 8'!AH147,'Scen 9'!AH147)-\nCHOOSE($L$2,'Scen 1'!AH147,'Scen 2'!AH147,'Scen 3'!AH147,'Scen 4'!AH147,'Scen 5'!AH147,'Scen 6'!AH147,'Scen 7'!AH147,'Scen 8'!AH147,'Scen 9'!AH147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI147,'Scen 2'!AI147,'Scen 3'!AI147,'Scen 4'!AI147,'Scen 5'!AI147,'Scen 6'!AI147,'Scen 7'!AI147,'Scen 8'!AI147,'Scen 9'!AI147)-\nCHOOSE($L$2,'Scen 1'!AI147,'Scen 2'!AI147,'Scen 3'!AI147,'Scen 4'!AI147,'Scen 5'!AI147,'Scen 6'!AI147,'Scen 7'!AI147,'Scen 8'!AI147,'Scen 9'!AI147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ147,'Scen 2'!AJ147,'Scen 3'!AJ147,'Scen 4'!AJ147,'Scen 5'!AJ147,'Scen 6'!AJ147,'Scen 7'!AJ147,'Scen 8'!AJ147,'Scen 9'!AJ147)-\nCHOOSE($L$2,'Scen 1'!AJ147,'Scen 2'!AJ147,'Scen 3'!AJ147,'Scen 4'!AJ147,'Scen 5'!AJ147,'Scen 6'!AJ147,'Scen 7'!AJ147,'Scen 8'!AJ147,'Scen 9'!AJ147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK147,'Scen 2'!AK147,'Scen 3'!AK147,'Scen 4'!AK147,'Scen 5'!AK147,'Scen 6'!AK147,'Scen 7'!AK147,'Scen 8'!AK147,'Scen 9'!AK147)-\nCHOOSE($L$2,'Scen 1'!AK147,'Scen 2'!AK147,'Scen 3'!AK147,'Scen 4'!AK147,'Scen 5'!AK147,'Scen 6'!AK147,'Scen 7'!AK147,'Scen 8'!AK147,'Scen 9'!AK147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL147,'Scen 2'!AL147,'Scen 3'!AL147,'Scen 4'!AL147,'Scen 5'!AL147,'Scen 6'!AL147,'Scen 7'!AL147,'Scen 8'!AL147,'Scen 9'!AL147)-\nCHOOSE($L$2,'Scen 1'!AL147,'Scen 2'!AL147,'Scen 3'!AL147,'Scen 4'!AL147,'Scen 5'!AL147,'Scen 6'!AL147,'Scen 7'!AL147,'Scen 8'!AL147,'Scen 9'!AL147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM147,'Scen 2'!AM147,'Scen 3'!AM147,'Scen 4'!AM147,'Scen 5'!AM147,'Scen 6'!AM147,'Scen 7'!AM147,'Scen 8'!AM147,'Scen 9'!AM147)-\nCHOOSE($L$2,'Scen 1'!AM147,'Scen 2'!AM147,'Scen 3'!AM147,'Scen 4'!AM147,'Scen 5'!AM147,'Scen 6'!AM147,'Scen 7'!AM147,'Scen 8'!AM147,'Scen 9'!AM147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN147,'Scen 2'!AN147,'Scen 3'!AN147,'Scen 4'!AN147,'Scen 5'!AN147,'Scen 6'!AN147,'Scen 7'!AN147,'Scen 8'!AN147,'Scen 9'!AN147)-\nCHOOSE($L$2,'Scen 1'!AN147,'Scen 2'!AN147,'Scen 3'!AN147,'Scen 4'!AN147,'Scen 5'!AN147,'Scen 6'!AN147,'Scen 7'!AN147,'Scen 8'!AN147,'Scen 9'!AN147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO147,'Scen 2'!AO147,'Scen 3'!AO147,'Scen 4'!AO147,'Scen 5'!AO147,'Scen 6'!AO147,'Scen 7'!AO147,'Scen 8'!AO147,'Scen 9'!AO147)-\nCHOOSE($L$2,'Scen 1'!AO147,'Scen 2'!AO147,'Scen 3'!AO147,'Scen 4'!AO147,'Scen 5'!AO147,'Scen 6'!AO147,'Scen 7'!AO147,'Scen 8'!AO147,'Scen 9'!AO147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP147,'Scen 2'!AP147,'Scen 3'!AP147,'Scen 4'!AP147,'Scen 5'!AP147,'Scen 6'!AP147,'Scen 7'!AP147,'Scen 8'!AP147,'Scen 9'!AP147)-\nCHOOSE($L$2,'Scen 1'!AP147,'Scen 2'!AP147,'Scen 3'!AP147,'Scen 4'!AP147,'Scen 5'!AP147,'Scen 6'!AP147,'Scen 7'!AP147,'Scen 8'!AP147,'Scen 9'!AP147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ147,'Scen 2'!AQ147,'Scen 3'!AQ147,'Scen 4'!AQ147,'Scen 5'!AQ147,'Scen 6'!AQ147,'Scen 7'!AQ147,'Scen 8'!AQ147,'Scen 9'!AQ147)-\nCHOOSE($L$2,'Scen 1'!AQ147,'Scen 2'!AQ147,'Scen 3'!AQ147,'Scen 4'!AQ147,'Scen 5'!AQ147,'Scen 6'!AQ147,'Scen 7'!AQ147,'Scen 8'!AQ147,'Scen 9'!AQ147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR147,'Scen 2'!AR147,'Scen 3'!AR147,'Scen 4'!AR147,'Scen 5'!AR147,'Scen 6'!AR147,'Scen 7'!AR147,'Scen 8'!AR147,'Scen 9'!AR147)-\nCHOOSE($L$2,'Scen 1'!AR147,'Scen 2'!AR147,'Scen 3'!AR147,'Scen 4'!AR147,'Scen 5'!AR147,'Scen 6'!AR147,'Scen 7'!AR147,'Scen 8'!AR147,'Scen 9'!AR147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS147,'Scen 2'!AS147,'Scen 3'!AS147,'Scen 4'!AS147,'Scen 5'!AS147,'Scen 6'!AS147,'Scen 7'!AS147,'Scen 8'!AS147,'Scen 9'!AS147)-\nCHOOSE($L$2,'Scen 1'!AS147,'Scen 2'!AS147,'Scen 3'!AS147,'Scen 4'!AS147,'Scen 5'!AS147,'Scen 6'!AS147,'Scen 7'!AS147,'Scen 8'!AS147,'Scen 9'!AS147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT147,'Scen 2'!AT147,'Scen 3'!AT147,'Scen 4'!AT147,'Scen 5'!AT147,'Scen 6'!AT147,'Scen 7'!AT147,'Scen 8'!AT147,'Scen 9'!AT147)-\nCHOOSE($L$2,'Scen 1'!AT147,'Scen 2'!AT147,'Scen 3'!AT147,'Scen 4'!AT147,'Scen 5'!AT147,'Scen 6'!AT147,'Scen 7'!AT147,'Scen 8'!AT147,'Scen 9'!AT147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU147,'Scen 2'!AU147,'Scen 3'!AU147,'Scen 4'!AU147,'Scen 5'!AU147,'Scen 6'!AU147,'Scen 7'!AU147,'Scen 8'!AU147,'Scen 9'!AU147)-\nCHOOSE($L$2,'Scen 1'!AU147,'Scen 2'!AU147,'Scen 3'!AU147,'Scen 4'!AU147,'Scen 5'!AU147,'Scen 6'!AU147,'Scen 7'!AU147,'Scen 8'!AU147,'Scen 9'!AU147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV147,'Scen 2'!AV147,'Scen 3'!AV147,'Scen 4'!AV147,'Scen 5'!AV147,'Scen 6'!AV147,'Scen 7'!AV147,'Scen 8'!AV147,'Scen 9'!AV147)-\nCHOOSE($L$2,'Scen 1'!AV147,'Scen 2'!AV147,'Scen 3'!AV147,'Scen 4'!AV147,'Scen 5'!AV147,'Scen 6'!AV147,'Scen 7'!AV147,'Scen 8'!AV147,'Scen 9'!AV147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW147,'Scen 2'!AW147,'Scen 3'!AW147,'Scen 4'!AW147,'Scen 5'!AW147,'Scen 6'!AW147,'Scen 7'!AW147,'Scen 8'!AW147,'Scen 9'!AW147)-\nCHOOSE($L$2,'Scen 1'!AW147,'Scen 2'!AW147,'Scen 3'!AW147,'Scen 4'!AW147,'Scen 5'!AW147,'Scen 6'!AW147,'Scen 7'!AW147,'Scen 8'!AW147,'Scen 9'!AW147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX147,'Scen 2'!AX147,'Scen 3'!AX147,'Scen 4'!AX147,'Scen 5'!AX147,'Scen 6'!AX147,'Scen 7'!AX147,'Scen 8'!AX147,'Scen 9'!AX147)-\nCHOOSE($L$2,'Scen 1'!AX147,'Scen 2'!AX147,'Scen 3'!AX147,'Scen 4'!AX147,'Scen 5'!AX147,'Scen 6'!AX147,'Scen 7'!AX147,'Scen 8'!AX147,'Scen 9'!AX147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY147,'Scen 2'!AY147,'Scen 3'!AY147,'Scen 4'!AY147,'Scen 5'!AY147,'Scen 6'!AY147,'Scen 7'!AY147,'Scen 8'!AY147,'Scen 9'!AY147)-\nCHOOSE($L$2,'Scen 1'!AY147,'Scen 2'!AY147,'Scen 3'!AY147,'Scen 4'!AY147,'Scen 5'!AY147,'Scen 6'!AY147,'Scen 7'!AY147,'Scen 8'!AY147,'Scen 9'!AY147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ147,'Scen 2'!AZ147,'Scen 3'!AZ147,'Scen 4'!AZ147,'Scen 5'!AZ147,'Scen 6'!AZ147,'Scen 7'!AZ147,'Scen 8'!AZ147,'Scen 9'!AZ147)-\nCHOOSE($L$2,'Scen 1'!AZ147,'Scen 2'!AZ147,'Scen 3'!AZ147,'Scen 4'!AZ147,'Scen 5'!AZ147,'Scen 6'!AZ147,'Scen 7'!AZ147,'Scen 8'!AZ147,'Scen 9'!AZ147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA147,'Scen 2'!BA147,'Scen 3'!BA147,'Scen 4'!BA147,'Scen 5'!BA147,'Scen 6'!BA147,'Scen 7'!BA147,'Scen 8'!BA147,'Scen 9'!BA147)-\nCHOOSE($L$2,'Scen 1'!BA147,'Scen 2'!BA147,'Scen 3'!BA147,'Scen 4'!BA147,'Scen 5'!BA147,'Scen 6'!BA147,'Scen 7'!BA147,'Scen 8'!BA147,'Scen 9'!BA147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB147,'Scen 2'!BB147,'Scen 3'!BB147,'Scen 4'!BB147,'Scen 5'!BB147,'Scen 6'!BB147,'Scen 7'!BB147,'Scen 8'!BB147,'Scen 9'!BB147)-\nCHOOSE($L$2,'Scen 1'!BB147,'Scen 2'!BB147,'Scen 3'!BB147,'Scen 4'!BB147,'Scen 5'!BB147,'Scen 6'!BB147,'Scen 7'!BB147,'Scen 8'!BB147,'Scen 9'!BB147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC147,'Scen 2'!BC147,'Scen 3'!BC147,'Scen 4'!BC147,'Scen 5'!BC147,'Scen 6'!BC147,'Scen 7'!BC147,'Scen 8'!BC147,'Scen 9'!BC147)-\nCHOOSE($L$2,'Scen 1'!BC147,'Scen 2'!BC147,'Scen 3'!BC147,'Scen 4'!BC147,'Scen 5'!BC147,'Scen 6'!BC147,'Scen 7'!BC147,'Scen 8'!BC147,'Scen 9'!BC147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD147,'Scen 2'!BD147,'Scen 3'!BD147,'Scen 4'!BD147,'Scen 5'!BD147,'Scen 6'!BD147,'Scen 7'!BD147,'Scen 8'!BD147,'Scen 9'!BD147)-\nCHOOSE($L$2,'Scen 1'!BD147,'Scen 2'!BD147,'Scen 3'!BD147,'Scen 4'!BD147,'Scen 5'!BD147,'Scen 6'!BD147,'Scen 7'!BD147,'Scen 8'!BD147,'Scen 9'!BD147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE147,'Scen 2'!BE147,'Scen 3'!BE147,'Scen 4'!BE147,'Scen 5'!BE147,'Scen 6'!BE147,'Scen 7'!BE147,'Scen 8'!BE147,'Scen 9'!BE147)-\nCHOOSE($L$2,'Scen 1'!BE147,'Scen 2'!BE147,'Scen 3'!BE147,'Scen 4'!BE147,'Scen 5'!BE147,'Scen 6'!BE147,'Scen 7'!BE147,'Scen 8'!BE147,'Scen 9'!BE147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF147,'Scen 2'!BF147,'Scen 3'!BF147,'Scen 4'!BF147,'Scen 5'!BF147,'Scen 6'!BF147,'Scen 7'!BF147,'Scen 8'!BF147,'Scen 9'!BF147)-\nCHOOSE($L$2,'Scen 1'!BF147,'Scen 2'!BF147,'Scen 3'!BF147,'Scen 4'!BF147,'Scen 5'!BF147,'Scen 6'!BF147,'Scen 7'!BF147,'Scen 8'!BF147,'Scen 9'!BF147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG147,'Scen 2'!BG147,'Scen 3'!BG147,'Scen 4'!BG147,'Scen 5'!BG147,'Scen 6'!BG147,'Scen 7'!BG147,'Scen 8'!BG147,'Scen 9'!BG147)-\nCHOOSE($L$2,'Scen 1'!BG147,'Scen 2'!BG147,'Scen 3'!BG147,'Scen 4'!BG147,'Scen 5'!BG147,'Scen 6'!BG147,'Scen 7'!BG147,'Scen 8'!BG147,'Scen 9'!BG147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH147,'Scen 2'!BH147,'Scen 3'!BH147,'Scen 4'!BH147,'Scen 5'!BH147,'Scen 6'!BH147,'Scen 7'!BH147,'Scen 8'!BH147,'Scen 9'!BH147)-\nCHOOSE($L$2,'Scen 1'!BH147,'Scen 2'!BH147,'Scen 3'!BH147,'Scen 4'!BH147,'Scen 5'!BH147,'Scen 6'!BH147,'Scen 7'!BH147,'Scen 8'!BH147,'Scen 9'!BH147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI147,'Scen 2'!BI147,'Scen 3'!BI147,'Scen 4'!BI147,'Scen 5'!BI147,'Scen 6'!BI147,'Scen 7'!BI147,'Scen 8'!BI147,'Scen 9'!BI147)-\nCHOOSE($L$2,'Scen 1'!BI147,'Scen 2'!BI147,'Scen 3'!BI147,'Scen 4'!BI147,'Scen 5'!BI147,'Scen 6'!BI147,'Scen 7'!BI147,'Scen 8'!BI147,'Scen 9'!BI147),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ147,'Scen 2'!BJ147,'Scen 3'!BJ147,'Scen 4'!BJ147,'Scen 5'!BJ147,'Scen 6'!BJ147,'Scen 7'!BJ147,'Scen 8'!BJ147,'Scen 9'!BJ147)-\nCHOOSE($L$2,'Scen 1'!BJ147,'Scen 2'!BJ147,'Scen 3'!BJ147,'Scen 4'!BJ147,'Scen 5'!BJ147,'Scen 6'!BJ147,'Scen 7'!BJ147,'Scen 8'!BJ147,'Scen 9'!BJ147),\"\")","v":0}]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y148,'Scen 2'!Y148,'Scen 3'!Y148,'Scen 4'!Y148,'Scen 5'!Y148,'Scen 6'!Y148,'Scen 7'!Y148,'Scen 8'!Y148,'Scen 9'!Y148)-\nCHOOSE($L$2,'Scen 1'!Y148,'Scen 2'!Y148,'Scen 3'!Y148,'Scen 4'!Y148,'Scen 5'!Y148,'Scen 6'!Y148,'Scen 7'!Y148,'Scen 8'!Y148,'Scen 9'!Y148),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA148,'Scen 2'!AA148,'Scen 3'!AA148,'Scen 4'!AA148,'Scen 5'!AA148,'Scen 6'!AA148,'Scen 7'!AA148,'Scen 8'!AA148,'Scen 9'!AA148)-\nCHOOSE($L$2,'Scen 1'!AA148,'Scen 2'!AA148,'Scen 3'!AA148,'Scen 4'!AA148,'Scen 5'!AA148,'Scen 6'!AA148,'Scen 7'!AA148,'Scen 8'!AA148,'Scen 9'!AA148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB148,'Scen 2'!AB148,'Scen 3'!AB148,'Scen 4'!AB148,'Scen 5'!AB148,'Scen 6'!AB148,'Scen 7'!AB148,'Scen 8'!AB148,'Scen 9'!AB148)-\nCHOOSE($L$2,'Scen 1'!AB148,'Scen 2'!AB148,'Scen 3'!AB148,'Scen 4'!AB148,'Scen 5'!AB148,'Scen 6'!AB148,'Scen 7'!AB148,'Scen 8'!AB148,'Scen 9'!AB148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC148,'Scen 2'!AC148,'Scen 3'!AC148,'Scen 4'!AC148,'Scen 5'!AC148,'Scen 6'!AC148,'Scen 7'!AC148,'Scen 8'!AC148,'Scen 9'!AC148)-\nCHOOSE($L$2,'Scen 1'!AC148,'Scen 2'!AC148,'Scen 3'!AC148,'Scen 4'!AC148,'Scen 5'!AC148,'Scen 6'!AC148,'Scen 7'!AC148,'Scen 8'!AC148,'Scen 9'!AC148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD148,'Scen 2'!AD148,'Scen 3'!AD148,'Scen 4'!AD148,'Scen 5'!AD148,'Scen 6'!AD148,'Scen 7'!AD148,'Scen 8'!AD148,'Scen 9'!AD148)-\nCHOOSE($L$2,'Scen 1'!AD148,'Scen 2'!AD148,'Scen 3'!AD148,'Scen 4'!AD148,'Scen 5'!AD148,'Scen 6'!AD148,'Scen 7'!AD148,'Scen 8'!AD148,'Scen 9'!AD148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE148,'Scen 2'!AE148,'Scen 3'!AE148,'Scen 4'!AE148,'Scen 5'!AE148,'Scen 6'!AE148,'Scen 7'!AE148,'Scen 8'!AE148,'Scen 9'!AE148)-\nCHOOSE($L$2,'Scen 1'!AE148,'Scen 2'!AE148,'Scen 3'!AE148,'Scen 4'!AE148,'Scen 5'!AE148,'Scen 6'!AE148,'Scen 7'!AE148,'Scen 8'!AE148,'Scen 9'!AE148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF148,'Scen 2'!AF148,'Scen 3'!AF148,'Scen 4'!AF148,'Scen 5'!AF148,'Scen 6'!AF148,'Scen 7'!AF148,'Scen 8'!AF148,'Scen 9'!AF148)-\nCHOOSE($L$2,'Scen 1'!AF148,'Scen 2'!AF148,'Scen 3'!AF148,'Scen 4'!AF148,'Scen 5'!AF148,'Scen 6'!AF148,'Scen 7'!AF148,'Scen 8'!AF148,'Scen 9'!AF148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG148,'Scen 2'!AG148,'Scen 3'!AG148,'Scen 4'!AG148,'Scen 5'!AG148,'Scen 6'!AG148,'Scen 7'!AG148,'Scen 8'!AG148,'Scen 9'!AG148)-\nCHOOSE($L$2,'Scen 1'!AG148,'Scen 2'!AG148,'Scen 3'!AG148,'Scen 4'!AG148,'Scen 5'!AG148,'Scen 6'!AG148,'Scen 7'!AG148,'Scen 8'!AG148,'Scen 9'!AG148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH148,'Scen 2'!AH148,'Scen 3'!AH148,'Scen 4'!AH148,'Scen 5'!AH148,'Scen 6'!AH148,'Scen 7'!AH148,'Scen 8'!AH148,'Scen 9'!AH148)-\nCHOOSE($L$2,'Scen 1'!AH148,'Scen 2'!AH148,'Scen 3'!AH148,'Scen 4'!AH148,'Scen 5'!AH148,'Scen 6'!AH148,'Scen 7'!AH148,'Scen 8'!AH148,'Scen 9'!AH148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI148,'Scen 2'!AI148,'Scen 3'!AI148,'Scen 4'!AI148,'Scen 5'!AI148,'Scen 6'!AI148,'Scen 7'!AI148,'Scen 8'!AI148,'Scen 9'!AI148)-\nCHOOSE($L$2,'Scen 1'!AI148,'Scen 2'!AI148,'Scen 3'!AI148,'Scen 4'!AI148,'Scen 5'!AI148,'Scen 6'!AI148,'Scen 7'!AI148,'Scen 8'!AI148,'Scen 9'!AI148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ148,'Scen 2'!AJ148,'Scen 3'!AJ148,'Scen 4'!AJ148,'Scen 5'!AJ148,'Scen 6'!AJ148,'Scen 7'!AJ148,'Scen 8'!AJ148,'Scen 9'!AJ148)-\nCHOOSE($L$2,'Scen 1'!AJ148,'Scen 2'!AJ148,'Scen 3'!AJ148,'Scen 4'!AJ148,'Scen 5'!AJ148,'Scen 6'!AJ148,'Scen 7'!AJ148,'Scen 8'!AJ148,'Scen 9'!AJ148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK148,'Scen 2'!AK148,'Scen 3'!AK148,'Scen 4'!AK148,'Scen 5'!AK148,'Scen 6'!AK148,'Scen 7'!AK148,'Scen 8'!AK148,'Scen 9'!AK148)-\nCHOOSE($L$2,'Scen 1'!AK148,'Scen 2'!AK148,'Scen 3'!AK148,'Scen 4'!AK148,'Scen 5'!AK148,'Scen 6'!AK148,'Scen 7'!AK148,'Scen 8'!AK148,'Scen 9'!AK148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL148,'Scen 2'!AL148,'Scen 3'!AL148,'Scen 4'!AL148,'Scen 5'!AL148,'Scen 6'!AL148,'Scen 7'!AL148,'Scen 8'!AL148,'Scen 9'!AL148)-\nCHOOSE($L$2,'Scen 1'!AL148,'Scen 2'!AL148,'Scen 3'!AL148,'Scen 4'!AL148,'Scen 5'!AL148,'Scen 6'!AL148,'Scen 7'!AL148,'Scen 8'!AL148,'Scen 9'!AL148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM148,'Scen 2'!AM148,'Scen 3'!AM148,'Scen 4'!AM148,'Scen 5'!AM148,'Scen 6'!AM148,'Scen 7'!AM148,'Scen 8'!AM148,'Scen 9'!AM148)-\nCHOOSE($L$2,'Scen 1'!AM148,'Scen 2'!AM148,'Scen 3'!AM148,'Scen 4'!AM148,'Scen 5'!AM148,'Scen 6'!AM148,'Scen 7'!AM148,'Scen 8'!AM148,'Scen 9'!AM148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN148,'Scen 2'!AN148,'Scen 3'!AN148,'Scen 4'!AN148,'Scen 5'!AN148,'Scen 6'!AN148,'Scen 7'!AN148,'Scen 8'!AN148,'Scen 9'!AN148)-\nCHOOSE($L$2,'Scen 1'!AN148,'Scen 2'!AN148,'Scen 3'!AN148,'Scen 4'!AN148,'Scen 5'!AN148,'Scen 6'!AN148,'Scen 7'!AN148,'Scen 8'!AN148,'Scen 9'!AN148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO148,'Scen 2'!AO148,'Scen 3'!AO148,'Scen 4'!AO148,'Scen 5'!AO148,'Scen 6'!AO148,'Scen 7'!AO148,'Scen 8'!AO148,'Scen 9'!AO148)-\nCHOOSE($L$2,'Scen 1'!AO148,'Scen 2'!AO148,'Scen 3'!AO148,'Scen 4'!AO148,'Scen 5'!AO148,'Scen 6'!AO148,'Scen 7'!AO148,'Scen 8'!AO148,'Scen 9'!AO148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP148,'Scen 2'!AP148,'Scen 3'!AP148,'Scen 4'!AP148,'Scen 5'!AP148,'Scen 6'!AP148,'Scen 7'!AP148,'Scen 8'!AP148,'Scen 9'!AP148)-\nCHOOSE($L$2,'Scen 1'!AP148,'Scen 2'!AP148,'Scen 3'!AP148,'Scen 4'!AP148,'Scen 5'!AP148,'Scen 6'!AP148,'Scen 7'!AP148,'Scen 8'!AP148,'Scen 9'!AP148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ148,'Scen 2'!AQ148,'Scen 3'!AQ148,'Scen 4'!AQ148,'Scen 5'!AQ148,'Scen 6'!AQ148,'Scen 7'!AQ148,'Scen 8'!AQ148,'Scen 9'!AQ148)-\nCHOOSE($L$2,'Scen 1'!AQ148,'Scen 2'!AQ148,'Scen 3'!AQ148,'Scen 4'!AQ148,'Scen 5'!AQ148,'Scen 6'!AQ148,'Scen 7'!AQ148,'Scen 8'!AQ148,'Scen 9'!AQ148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR148,'Scen 2'!AR148,'Scen 3'!AR148,'Scen 4'!AR148,'Scen 5'!AR148,'Scen 6'!AR148,'Scen 7'!AR148,'Scen 8'!AR148,'Scen 9'!AR148)-\nCHOOSE($L$2,'Scen 1'!AR148,'Scen 2'!AR148,'Scen 3'!AR148,'Scen 4'!AR148,'Scen 5'!AR148,'Scen 6'!AR148,'Scen 7'!AR148,'Scen 8'!AR148,'Scen 9'!AR148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS148,'Scen 2'!AS148,'Scen 3'!AS148,'Scen 4'!AS148,'Scen 5'!AS148,'Scen 6'!AS148,'Scen 7'!AS148,'Scen 8'!AS148,'Scen 9'!AS148)-\nCHOOSE($L$2,'Scen 1'!AS148,'Scen 2'!AS148,'Scen 3'!AS148,'Scen 4'!AS148,'Scen 5'!AS148,'Scen 6'!AS148,'Scen 7'!AS148,'Scen 8'!AS148,'Scen 9'!AS148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT148,'Scen 2'!AT148,'Scen 3'!AT148,'Scen 4'!AT148,'Scen 5'!AT148,'Scen 6'!AT148,'Scen 7'!AT148,'Scen 8'!AT148,'Scen 9'!AT148)-\nCHOOSE($L$2,'Scen 1'!AT148,'Scen 2'!AT148,'Scen 3'!AT148,'Scen 4'!AT148,'Scen 5'!AT148,'Scen 6'!AT148,'Scen 7'!AT148,'Scen 8'!AT148,'Scen 9'!AT148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU148,'Scen 2'!AU148,'Scen 3'!AU148,'Scen 4'!AU148,'Scen 5'!AU148,'Scen 6'!AU148,'Scen 7'!AU148,'Scen 8'!AU148,'Scen 9'!AU148)-\nCHOOSE($L$2,'Scen 1'!AU148,'Scen 2'!AU148,'Scen 3'!AU148,'Scen 4'!AU148,'Scen 5'!AU148,'Scen 6'!AU148,'Scen 7'!AU148,'Scen 8'!AU148,'Scen 9'!AU148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV148,'Scen 2'!AV148,'Scen 3'!AV148,'Scen 4'!AV148,'Scen 5'!AV148,'Scen 6'!AV148,'Scen 7'!AV148,'Scen 8'!AV148,'Scen 9'!AV148)-\nCHOOSE($L$2,'Scen 1'!AV148,'Scen 2'!AV148,'Scen 3'!AV148,'Scen 4'!AV148,'Scen 5'!AV148,'Scen 6'!AV148,'Scen 7'!AV148,'Scen 8'!AV148,'Scen 9'!AV148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW148,'Scen 2'!AW148,'Scen 3'!AW148,'Scen 4'!AW148,'Scen 5'!AW148,'Scen 6'!AW148,'Scen 7'!AW148,'Scen 8'!AW148,'Scen 9'!AW148)-\nCHOOSE($L$2,'Scen 1'!AW148,'Scen 2'!AW148,'Scen 3'!AW148,'Scen 4'!AW148,'Scen 5'!AW148,'Scen 6'!AW148,'Scen 7'!AW148,'Scen 8'!AW148,'Scen 9'!AW148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX148,'Scen 2'!AX148,'Scen 3'!AX148,'Scen 4'!AX148,'Scen 5'!AX148,'Scen 6'!AX148,'Scen 7'!AX148,'Scen 8'!AX148,'Scen 9'!AX148)-\nCHOOSE($L$2,'Scen 1'!AX148,'Scen 2'!AX148,'Scen 3'!AX148,'Scen 4'!AX148,'Scen 5'!AX148,'Scen 6'!AX148,'Scen 7'!AX148,'Scen 8'!AX148,'Scen 9'!AX148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY148,'Scen 2'!AY148,'Scen 3'!AY148,'Scen 4'!AY148,'Scen 5'!AY148,'Scen 6'!AY148,'Scen 7'!AY148,'Scen 8'!AY148,'Scen 9'!AY148)-\nCHOOSE($L$2,'Scen 1'!AY148,'Scen 2'!AY148,'Scen 3'!AY148,'Scen 4'!AY148,'Scen 5'!AY148,'Scen 6'!AY148,'Scen 7'!AY148,'Scen 8'!AY148,'Scen 9'!AY148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ148,'Scen 2'!AZ148,'Scen 3'!AZ148,'Scen 4'!AZ148,'Scen 5'!AZ148,'Scen 6'!AZ148,'Scen 7'!AZ148,'Scen 8'!AZ148,'Scen 9'!AZ148)-\nCHOOSE($L$2,'Scen 1'!AZ148,'Scen 2'!AZ148,'Scen 3'!AZ148,'Scen 4'!AZ148,'Scen 5'!AZ148,'Scen 6'!AZ148,'Scen 7'!AZ148,'Scen 8'!AZ148,'Scen 9'!AZ148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA148,'Scen 2'!BA148,'Scen 3'!BA148,'Scen 4'!BA148,'Scen 5'!BA148,'Scen 6'!BA148,'Scen 7'!BA148,'Scen 8'!BA148,'Scen 9'!BA148)-\nCHOOSE($L$2,'Scen 1'!BA148,'Scen 2'!BA148,'Scen 3'!BA148,'Scen 4'!BA148,'Scen 5'!BA148,'Scen 6'!BA148,'Scen 7'!BA148,'Scen 8'!BA148,'Scen 9'!BA148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB148,'Scen 2'!BB148,'Scen 3'!BB148,'Scen 4'!BB148,'Scen 5'!BB148,'Scen 6'!BB148,'Scen 7'!BB148,'Scen 8'!BB148,'Scen 9'!BB148)-\nCHOOSE($L$2,'Scen 1'!BB148,'Scen 2'!BB148,'Scen 3'!BB148,'Scen 4'!BB148,'Scen 5'!BB148,'Scen 6'!BB148,'Scen 7'!BB148,'Scen 8'!BB148,'Scen 9'!BB148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC148,'Scen 2'!BC148,'Scen 3'!BC148,'Scen 4'!BC148,'Scen 5'!BC148,'Scen 6'!BC148,'Scen 7'!BC148,'Scen 8'!BC148,'Scen 9'!BC148)-\nCHOOSE($L$2,'Scen 1'!BC148,'Scen 2'!BC148,'Scen 3'!BC148,'Scen 4'!BC148,'Scen 5'!BC148,'Scen 6'!BC148,'Scen 7'!BC148,'Scen 8'!BC148,'Scen 9'!BC148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD148,'Scen 2'!BD148,'Scen 3'!BD148,'Scen 4'!BD148,'Scen 5'!BD148,'Scen 6'!BD148,'Scen 7'!BD148,'Scen 8'!BD148,'Scen 9'!BD148)-\nCHOOSE($L$2,'Scen 1'!BD148,'Scen 2'!BD148,'Scen 3'!BD148,'Scen 4'!BD148,'Scen 5'!BD148,'Scen 6'!BD148,'Scen 7'!BD148,'Scen 8'!BD148,'Scen 9'!BD148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE148,'Scen 2'!BE148,'Scen 3'!BE148,'Scen 4'!BE148,'Scen 5'!BE148,'Scen 6'!BE148,'Scen 7'!BE148,'Scen 8'!BE148,'Scen 9'!BE148)-\nCHOOSE($L$2,'Scen 1'!BE148,'Scen 2'!BE148,'Scen 3'!BE148,'Scen 4'!BE148,'Scen 5'!BE148,'Scen 6'!BE148,'Scen 7'!BE148,'Scen 8'!BE148,'Scen 9'!BE148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF148,'Scen 2'!BF148,'Scen 3'!BF148,'Scen 4'!BF148,'Scen 5'!BF148,'Scen 6'!BF148,'Scen 7'!BF148,'Scen 8'!BF148,'Scen 9'!BF148)-\nCHOOSE($L$2,'Scen 1'!BF148,'Scen 2'!BF148,'Scen 3'!BF148,'Scen 4'!BF148,'Scen 5'!BF148,'Scen 6'!BF148,'Scen 7'!BF148,'Scen 8'!BF148,'Scen 9'!BF148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG148,'Scen 2'!BG148,'Scen 3'!BG148,'Scen 4'!BG148,'Scen 5'!BG148,'Scen 6'!BG148,'Scen 7'!BG148,'Scen 8'!BG148,'Scen 9'!BG148)-\nCHOOSE($L$2,'Scen 1'!BG148,'Scen 2'!BG148,'Scen 3'!BG148,'Scen 4'!BG148,'Scen 5'!BG148,'Scen 6'!BG148,'Scen 7'!BG148,'Scen 8'!BG148,'Scen 9'!BG148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH148,'Scen 2'!BH148,'Scen 3'!BH148,'Scen 4'!BH148,'Scen 5'!BH148,'Scen 6'!BH148,'Scen 7'!BH148,'Scen 8'!BH148,'Scen 9'!BH148)-\nCHOOSE($L$2,'Scen 1'!BH148,'Scen 2'!BH148,'Scen 3'!BH148,'Scen 4'!BH148,'Scen 5'!BH148,'Scen 6'!BH148,'Scen 7'!BH148,'Scen 8'!BH148,'Scen 9'!BH148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI148,'Scen 2'!BI148,'Scen 3'!BI148,'Scen 4'!BI148,'Scen 5'!BI148,'Scen 6'!BI148,'Scen 7'!BI148,'Scen 8'!BI148,'Scen 9'!BI148)-\nCHOOSE($L$2,'Scen 1'!BI148,'Scen 2'!BI148,'Scen 3'!BI148,'Scen 4'!BI148,'Scen 5'!BI148,'Scen 6'!BI148,'Scen 7'!BI148,'Scen 8'!BI148,'Scen 9'!BI148),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ148,'Scen 2'!BJ148,'Scen 3'!BJ148,'Scen 4'!BJ148,'Scen 5'!BJ148,'Scen 6'!BJ148,'Scen 7'!BJ148,'Scen 8'!BJ148,'Scen 9'!BJ148)-\nCHOOSE($L$2,'Scen 1'!BJ148,'Scen 2'!BJ148,'Scen 3'!BJ148,'Scen 4'!BJ148,'Scen 5'!BJ148,'Scen 6'!BJ148,'Scen 7'!BJ148,'Scen 8'!BJ148,'Scen 9'!BJ148),\"\")","v":0}]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y149,'Scen 2'!Y149,'Scen 3'!Y149,'Scen 4'!Y149,'Scen 5'!Y149,'Scen 6'!Y149,'Scen 7'!Y149,'Scen 8'!Y149,'Scen 9'!Y149)-\nCHOOSE($L$2,'Scen 1'!Y149,'Scen 2'!Y149,'Scen 3'!Y149,'Scen 4'!Y149,'Scen 5'!Y149,'Scen 6'!Y149,'Scen 7'!Y149,'Scen 8'!Y149,'Scen 9'!Y149),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA149,'Scen 2'!AA149,'Scen 3'!AA149,'Scen 4'!AA149,'Scen 5'!AA149,'Scen 6'!AA149,'Scen 7'!AA149,'Scen 8'!AA149,'Scen 9'!AA149)-\nCHOOSE($L$2,'Scen 1'!AA149,'Scen 2'!AA149,'Scen 3'!AA149,'Scen 4'!AA149,'Scen 5'!AA149,'Scen 6'!AA149,'Scen 7'!AA149,'Scen 8'!AA149,'Scen 9'!AA149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB149,'Scen 2'!AB149,'Scen 3'!AB149,'Scen 4'!AB149,'Scen 5'!AB149,'Scen 6'!AB149,'Scen 7'!AB149,'Scen 8'!AB149,'Scen 9'!AB149)-\nCHOOSE($L$2,'Scen 1'!AB149,'Scen 2'!AB149,'Scen 3'!AB149,'Scen 4'!AB149,'Scen 5'!AB149,'Scen 6'!AB149,'Scen 7'!AB149,'Scen 8'!AB149,'Scen 9'!AB149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC149,'Scen 2'!AC149,'Scen 3'!AC149,'Scen 4'!AC149,'Scen 5'!AC149,'Scen 6'!AC149,'Scen 7'!AC149,'Scen 8'!AC149,'Scen 9'!AC149)-\nCHOOSE($L$2,'Scen 1'!AC149,'Scen 2'!AC149,'Scen 3'!AC149,'Scen 4'!AC149,'Scen 5'!AC149,'Scen 6'!AC149,'Scen 7'!AC149,'Scen 8'!AC149,'Scen 9'!AC149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD149,'Scen 2'!AD149,'Scen 3'!AD149,'Scen 4'!AD149,'Scen 5'!AD149,'Scen 6'!AD149,'Scen 7'!AD149,'Scen 8'!AD149,'Scen 9'!AD149)-\nCHOOSE($L$2,'Scen 1'!AD149,'Scen 2'!AD149,'Scen 3'!AD149,'Scen 4'!AD149,'Scen 5'!AD149,'Scen 6'!AD149,'Scen 7'!AD149,'Scen 8'!AD149,'Scen 9'!AD149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE149,'Scen 2'!AE149,'Scen 3'!AE149,'Scen 4'!AE149,'Scen 5'!AE149,'Scen 6'!AE149,'Scen 7'!AE149,'Scen 8'!AE149,'Scen 9'!AE149)-\nCHOOSE($L$2,'Scen 1'!AE149,'Scen 2'!AE149,'Scen 3'!AE149,'Scen 4'!AE149,'Scen 5'!AE149,'Scen 6'!AE149,'Scen 7'!AE149,'Scen 8'!AE149,'Scen 9'!AE149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF149,'Scen 2'!AF149,'Scen 3'!AF149,'Scen 4'!AF149,'Scen 5'!AF149,'Scen 6'!AF149,'Scen 7'!AF149,'Scen 8'!AF149,'Scen 9'!AF149)-\nCHOOSE($L$2,'Scen 1'!AF149,'Scen 2'!AF149,'Scen 3'!AF149,'Scen 4'!AF149,'Scen 5'!AF149,'Scen 6'!AF149,'Scen 7'!AF149,'Scen 8'!AF149,'Scen 9'!AF149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG149,'Scen 2'!AG149,'Scen 3'!AG149,'Scen 4'!AG149,'Scen 5'!AG149,'Scen 6'!AG149,'Scen 7'!AG149,'Scen 8'!AG149,'Scen 9'!AG149)-\nCHOOSE($L$2,'Scen 1'!AG149,'Scen 2'!AG149,'Scen 3'!AG149,'Scen 4'!AG149,'Scen 5'!AG149,'Scen 6'!AG149,'Scen 7'!AG149,'Scen 8'!AG149,'Scen 9'!AG149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH149,'Scen 2'!AH149,'Scen 3'!AH149,'Scen 4'!AH149,'Scen 5'!AH149,'Scen 6'!AH149,'Scen 7'!AH149,'Scen 8'!AH149,'Scen 9'!AH149)-\nCHOOSE($L$2,'Scen 1'!AH149,'Scen 2'!AH149,'Scen 3'!AH149,'Scen 4'!AH149,'Scen 5'!AH149,'Scen 6'!AH149,'Scen 7'!AH149,'Scen 8'!AH149,'Scen 9'!AH149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI149,'Scen 2'!AI149,'Scen 3'!AI149,'Scen 4'!AI149,'Scen 5'!AI149,'Scen 6'!AI149,'Scen 7'!AI149,'Scen 8'!AI149,'Scen 9'!AI149)-\nCHOOSE($L$2,'Scen 1'!AI149,'Scen 2'!AI149,'Scen 3'!AI149,'Scen 4'!AI149,'Scen 5'!AI149,'Scen 6'!AI149,'Scen 7'!AI149,'Scen 8'!AI149,'Scen 9'!AI149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ149,'Scen 2'!AJ149,'Scen 3'!AJ149,'Scen 4'!AJ149,'Scen 5'!AJ149,'Scen 6'!AJ149,'Scen 7'!AJ149,'Scen 8'!AJ149,'Scen 9'!AJ149)-\nCHOOSE($L$2,'Scen 1'!AJ149,'Scen 2'!AJ149,'Scen 3'!AJ149,'Scen 4'!AJ149,'Scen 5'!AJ149,'Scen 6'!AJ149,'Scen 7'!AJ149,'Scen 8'!AJ149,'Scen 9'!AJ149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK149,'Scen 2'!AK149,'Scen 3'!AK149,'Scen 4'!AK149,'Scen 5'!AK149,'Scen 6'!AK149,'Scen 7'!AK149,'Scen 8'!AK149,'Scen 9'!AK149)-\nCHOOSE($L$2,'Scen 1'!AK149,'Scen 2'!AK149,'Scen 3'!AK149,'Scen 4'!AK149,'Scen 5'!AK149,'Scen 6'!AK149,'Scen 7'!AK149,'Scen 8'!AK149,'Scen 9'!AK149),\"\")","v":-318.74627752160052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL149,'Scen 2'!AL149,'Scen 3'!AL149,'Scen 4'!AL149,'Scen 5'!AL149,'Scen 6'!AL149,'Scen 7'!AL149,'Scen 8'!AL149,'Scen 9'!AL149)-\nCHOOSE($L$2,'Scen 1'!AL149,'Scen 2'!AL149,'Scen 3'!AL149,'Scen 4'!AL149,'Scen 5'!AL149,'Scen 6'!AL149,'Scen 7'!AL149,'Scen 8'!AL149,'Scen 9'!AL149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM149,'Scen 2'!AM149,'Scen 3'!AM149,'Scen 4'!AM149,'Scen 5'!AM149,'Scen 6'!AM149,'Scen 7'!AM149,'Scen 8'!AM149,'Scen 9'!AM149)-\nCHOOSE($L$2,'Scen 1'!AM149,'Scen 2'!AM149,'Scen 3'!AM149,'Scen 4'!AM149,'Scen 5'!AM149,'Scen 6'!AM149,'Scen 7'!AM149,'Scen 8'!AM149,'Scen 9'!AM149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN149,'Scen 2'!AN149,'Scen 3'!AN149,'Scen 4'!AN149,'Scen 5'!AN149,'Scen 6'!AN149,'Scen 7'!AN149,'Scen 8'!AN149,'Scen 9'!AN149)-\nCHOOSE($L$2,'Scen 1'!AN149,'Scen 2'!AN149,'Scen 3'!AN149,'Scen 4'!AN149,'Scen 5'!AN149,'Scen 6'!AN149,'Scen 7'!AN149,'Scen 8'!AN149,'Scen 9'!AN149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO149,'Scen 2'!AO149,'Scen 3'!AO149,'Scen 4'!AO149,'Scen 5'!AO149,'Scen 6'!AO149,'Scen 7'!AO149,'Scen 8'!AO149,'Scen 9'!AO149)-\nCHOOSE($L$2,'Scen 1'!AO149,'Scen 2'!AO149,'Scen 3'!AO149,'Scen 4'!AO149,'Scen 5'!AO149,'Scen 6'!AO149,'Scen 7'!AO149,'Scen 8'!AO149,'Scen 9'!AO149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP149,'Scen 2'!AP149,'Scen 3'!AP149,'Scen 4'!AP149,'Scen 5'!AP149,'Scen 6'!AP149,'Scen 7'!AP149,'Scen 8'!AP149,'Scen 9'!AP149)-\nCHOOSE($L$2,'Scen 1'!AP149,'Scen 2'!AP149,'Scen 3'!AP149,'Scen 4'!AP149,'Scen 5'!AP149,'Scen 6'!AP149,'Scen 7'!AP149,'Scen 8'!AP149,'Scen 9'!AP149),\"\")","v":49.488135571528005},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ149,'Scen 2'!AQ149,'Scen 3'!AQ149,'Scen 4'!AQ149,'Scen 5'!AQ149,'Scen 6'!AQ149,'Scen 7'!AQ149,'Scen 8'!AQ149,'Scen 9'!AQ149)-\nCHOOSE($L$2,'Scen 1'!AQ149,'Scen 2'!AQ149,'Scen 3'!AQ149,'Scen 4'!AQ149,'Scen 5'!AQ149,'Scen 6'!AQ149,'Scen 7'!AQ149,'Scen 8'!AQ149,'Scen 9'!AQ149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR149,'Scen 2'!AR149,'Scen 3'!AR149,'Scen 4'!AR149,'Scen 5'!AR149,'Scen 6'!AR149,'Scen 7'!AR149,'Scen 8'!AR149,'Scen 9'!AR149)-\nCHOOSE($L$2,'Scen 1'!AR149,'Scen 2'!AR149,'Scen 3'!AR149,'Scen 4'!AR149,'Scen 5'!AR149,'Scen 6'!AR149,'Scen 7'!AR149,'Scen 8'!AR149,'Scen 9'!AR149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS149,'Scen 2'!AS149,'Scen 3'!AS149,'Scen 4'!AS149,'Scen 5'!AS149,'Scen 6'!AS149,'Scen 7'!AS149,'Scen 8'!AS149,'Scen 9'!AS149)-\nCHOOSE($L$2,'Scen 1'!AS149,'Scen 2'!AS149,'Scen 3'!AS149,'Scen 4'!AS149,'Scen 5'!AS149,'Scen 6'!AS149,'Scen 7'!AS149,'Scen 8'!AS149,'Scen 9'!AS149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT149,'Scen 2'!AT149,'Scen 3'!AT149,'Scen 4'!AT149,'Scen 5'!AT149,'Scen 6'!AT149,'Scen 7'!AT149,'Scen 8'!AT149,'Scen 9'!AT149)-\nCHOOSE($L$2,'Scen 1'!AT149,'Scen 2'!AT149,'Scen 3'!AT149,'Scen 4'!AT149,'Scen 5'!AT149,'Scen 6'!AT149,'Scen 7'!AT149,'Scen 8'!AT149,'Scen 9'!AT149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU149,'Scen 2'!AU149,'Scen 3'!AU149,'Scen 4'!AU149,'Scen 5'!AU149,'Scen 6'!AU149,'Scen 7'!AU149,'Scen 8'!AU149,'Scen 9'!AU149)-\nCHOOSE($L$2,'Scen 1'!AU149,'Scen 2'!AU149,'Scen 3'!AU149,'Scen 4'!AU149,'Scen 5'!AU149,'Scen 6'!AU149,'Scen 7'!AU149,'Scen 8'!AU149,'Scen 9'!AU149),\"\")","v":-7.5246670174001338},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV149,'Scen 2'!AV149,'Scen 3'!AV149,'Scen 4'!AV149,'Scen 5'!AV149,'Scen 6'!AV149,'Scen 7'!AV149,'Scen 8'!AV149,'Scen 9'!AV149)-\nCHOOSE($L$2,'Scen 1'!AV149,'Scen 2'!AV149,'Scen 3'!AV149,'Scen 4'!AV149,'Scen 5'!AV149,'Scen 6'!AV149,'Scen 7'!AV149,'Scen 8'!AV149,'Scen 9'!AV149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW149,'Scen 2'!AW149,'Scen 3'!AW149,'Scen 4'!AW149,'Scen 5'!AW149,'Scen 6'!AW149,'Scen 7'!AW149,'Scen 8'!AW149,'Scen 9'!AW149)-\nCHOOSE($L$2,'Scen 1'!AW149,'Scen 2'!AW149,'Scen 3'!AW149,'Scen 4'!AW149,'Scen 5'!AW149,'Scen 6'!AW149,'Scen 7'!AW149,'Scen 8'!AW149,'Scen 9'!AW149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX149,'Scen 2'!AX149,'Scen 3'!AX149,'Scen 4'!AX149,'Scen 5'!AX149,'Scen 6'!AX149,'Scen 7'!AX149,'Scen 8'!AX149,'Scen 9'!AX149)-\nCHOOSE($L$2,'Scen 1'!AX149,'Scen 2'!AX149,'Scen 3'!AX149,'Scen 4'!AX149,'Scen 5'!AX149,'Scen 6'!AX149,'Scen 7'!AX149,'Scen 8'!AX149,'Scen 9'!AX149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY149,'Scen 2'!AY149,'Scen 3'!AY149,'Scen 4'!AY149,'Scen 5'!AY149,'Scen 6'!AY149,'Scen 7'!AY149,'Scen 8'!AY149,'Scen 9'!AY149)-\nCHOOSE($L$2,'Scen 1'!AY149,'Scen 2'!AY149,'Scen 3'!AY149,'Scen 4'!AY149,'Scen 5'!AY149,'Scen 6'!AY149,'Scen 7'!AY149,'Scen 8'!AY149,'Scen 9'!AY149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ149,'Scen 2'!AZ149,'Scen 3'!AZ149,'Scen 4'!AZ149,'Scen 5'!AZ149,'Scen 6'!AZ149,'Scen 7'!AZ149,'Scen 8'!AZ149,'Scen 9'!AZ149)-\nCHOOSE($L$2,'Scen 1'!AZ149,'Scen 2'!AZ149,'Scen 3'!AZ149,'Scen 4'!AZ149,'Scen 5'!AZ149,'Scen 6'!AZ149,'Scen 7'!AZ149,'Scen 8'!AZ149,'Scen 9'!AZ149),\"\")","v":-7.524667017400219},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA149,'Scen 2'!BA149,'Scen 3'!BA149,'Scen 4'!BA149,'Scen 5'!BA149,'Scen 6'!BA149,'Scen 7'!BA149,'Scen 8'!BA149,'Scen 9'!BA149)-\nCHOOSE($L$2,'Scen 1'!BA149,'Scen 2'!BA149,'Scen 3'!BA149,'Scen 4'!BA149,'Scen 5'!BA149,'Scen 6'!BA149,'Scen 7'!BA149,'Scen 8'!BA149,'Scen 9'!BA149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB149,'Scen 2'!BB149,'Scen 3'!BB149,'Scen 4'!BB149,'Scen 5'!BB149,'Scen 6'!BB149,'Scen 7'!BB149,'Scen 8'!BB149,'Scen 9'!BB149)-\nCHOOSE($L$2,'Scen 1'!BB149,'Scen 2'!BB149,'Scen 3'!BB149,'Scen 4'!BB149,'Scen 5'!BB149,'Scen 6'!BB149,'Scen 7'!BB149,'Scen 8'!BB149,'Scen 9'!BB149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC149,'Scen 2'!BC149,'Scen 3'!BC149,'Scen 4'!BC149,'Scen 5'!BC149,'Scen 6'!BC149,'Scen 7'!BC149,'Scen 8'!BC149,'Scen 9'!BC149)-\nCHOOSE($L$2,'Scen 1'!BC149,'Scen 2'!BC149,'Scen 3'!BC149,'Scen 4'!BC149,'Scen 5'!BC149,'Scen 6'!BC149,'Scen 7'!BC149,'Scen 8'!BC149,'Scen 9'!BC149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD149,'Scen 2'!BD149,'Scen 3'!BD149,'Scen 4'!BD149,'Scen 5'!BD149,'Scen 6'!BD149,'Scen 7'!BD149,'Scen 8'!BD149,'Scen 9'!BD149)-\nCHOOSE($L$2,'Scen 1'!BD149,'Scen 2'!BD149,'Scen 3'!BD149,'Scen 4'!BD149,'Scen 5'!BD149,'Scen 6'!BD149,'Scen 7'!BD149,'Scen 8'!BD149,'Scen 9'!BD149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE149,'Scen 2'!BE149,'Scen 3'!BE149,'Scen 4'!BE149,'Scen 5'!BE149,'Scen 6'!BE149,'Scen 7'!BE149,'Scen 8'!BE149,'Scen 9'!BE149)-\nCHOOSE($L$2,'Scen 1'!BE149,'Scen 2'!BE149,'Scen 3'!BE149,'Scen 4'!BE149,'Scen 5'!BE149,'Scen 6'!BE149,'Scen 7'!BE149,'Scen 8'!BE149,'Scen 9'!BE149),\"\")","v":-7.5246670174001},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF149,'Scen 2'!BF149,'Scen 3'!BF149,'Scen 4'!BF149,'Scen 5'!BF149,'Scen 6'!BF149,'Scen 7'!BF149,'Scen 8'!BF149,'Scen 9'!BF149)-\nCHOOSE($L$2,'Scen 1'!BF149,'Scen 2'!BF149,'Scen 3'!BF149,'Scen 4'!BF149,'Scen 5'!BF149,'Scen 6'!BF149,'Scen 7'!BF149,'Scen 8'!BF149,'Scen 9'!BF149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG149,'Scen 2'!BG149,'Scen 3'!BG149,'Scen 4'!BG149,'Scen 5'!BG149,'Scen 6'!BG149,'Scen 7'!BG149,'Scen 8'!BG149,'Scen 9'!BG149)-\nCHOOSE($L$2,'Scen 1'!BG149,'Scen 2'!BG149,'Scen 3'!BG149,'Scen 4'!BG149,'Scen 5'!BG149,'Scen 6'!BG149,'Scen 7'!BG149,'Scen 8'!BG149,'Scen 9'!BG149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH149,'Scen 2'!BH149,'Scen 3'!BH149,'Scen 4'!BH149,'Scen 5'!BH149,'Scen 6'!BH149,'Scen 7'!BH149,'Scen 8'!BH149,'Scen 9'!BH149)-\nCHOOSE($L$2,'Scen 1'!BH149,'Scen 2'!BH149,'Scen 3'!BH149,'Scen 4'!BH149,'Scen 5'!BH149,'Scen 6'!BH149,'Scen 7'!BH149,'Scen 8'!BH149,'Scen 9'!BH149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI149,'Scen 2'!BI149,'Scen 3'!BI149,'Scen 4'!BI149,'Scen 5'!BI149,'Scen 6'!BI149,'Scen 7'!BI149,'Scen 8'!BI149,'Scen 9'!BI149)-\nCHOOSE($L$2,'Scen 1'!BI149,'Scen 2'!BI149,'Scen 3'!BI149,'Scen 4'!BI149,'Scen 5'!BI149,'Scen 6'!BI149,'Scen 7'!BI149,'Scen 8'!BI149,'Scen 9'!BI149),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ149,'Scen 2'!BJ149,'Scen 3'!BJ149,'Scen 4'!BJ149,'Scen 5'!BJ149,'Scen 6'!BJ149,'Scen 7'!BJ149,'Scen 8'!BJ149,'Scen 9'!BJ149)-\nCHOOSE($L$2,'Scen 1'!BJ149,'Scen 2'!BJ149,'Scen 3'!BJ149,'Scen 4'!BJ149,'Scen 5'!BJ149,'Scen 6'!BJ149,'Scen 7'!BJ149,'Scen 8'!BJ149,'Scen 9'!BJ149),\"\")","v":-7.5246670174001}]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y150,'Scen 2'!Y150,'Scen 3'!Y150,'Scen 4'!Y150,'Scen 5'!Y150,'Scen 6'!Y150,'Scen 7'!Y150,'Scen 8'!Y150,'Scen 9'!Y150)-\nCHOOSE($L$2,'Scen 1'!Y150,'Scen 2'!Y150,'Scen 3'!Y150,'Scen 4'!Y150,'Scen 5'!Y150,'Scen 6'!Y150,'Scen 7'!Y150,'Scen 8'!Y150,'Scen 9'!Y150),\"\")","v":2481.0453761452554},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA150,'Scen 2'!AA150,'Scen 3'!AA150,'Scen 4'!AA150,'Scen 5'!AA150,'Scen 6'!AA150,'Scen 7'!AA150,'Scen 8'!AA150,'Scen 9'!AA150)-\nCHOOSE($L$2,'Scen 1'!AA150,'Scen 2'!AA150,'Scen 3'!AA150,'Scen 4'!AA150,'Scen 5'!AA150,'Scen 6'!AA150,'Scen 7'!AA150,'Scen 8'!AA150,'Scen 9'!AA150),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB150,'Scen 2'!AB150,'Scen 3'!AB150,'Scen 4'!AB150,'Scen 5'!AB150,'Scen 6'!AB150,'Scen 7'!AB150,'Scen 8'!AB150,'Scen 9'!AB150)-\nCHOOSE($L$2,'Scen 1'!AB150,'Scen 2'!AB150,'Scen 3'!AB150,'Scen 4'!AB150,'Scen 5'!AB150,'Scen 6'!AB150,'Scen 7'!AB150,'Scen 8'!AB150,'Scen 9'!AB150),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC150,'Scen 2'!AC150,'Scen 3'!AC150,'Scen 4'!AC150,'Scen 5'!AC150,'Scen 6'!AC150,'Scen 7'!AC150,'Scen 8'!AC150,'Scen 9'!AC150)-\nCHOOSE($L$2,'Scen 1'!AC150,'Scen 2'!AC150,'Scen 3'!AC150,'Scen 4'!AC150,'Scen 5'!AC150,'Scen 6'!AC150,'Scen 7'!AC150,'Scen 8'!AC150,'Scen 9'!AC150),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD150,'Scen 2'!AD150,'Scen 3'!AD150,'Scen 4'!AD150,'Scen 5'!AD150,'Scen 6'!AD150,'Scen 7'!AD150,'Scen 8'!AD150,'Scen 9'!AD150)-\nCHOOSE($L$2,'Scen 1'!AD150,'Scen 2'!AD150,'Scen 3'!AD150,'Scen 4'!AD150,'Scen 5'!AD150,'Scen 6'!AD150,'Scen 7'!AD150,'Scen 8'!AD150,'Scen 9'!AD150),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE150,'Scen 2'!AE150,'Scen 3'!AE150,'Scen 4'!AE150,'Scen 5'!AE150,'Scen 6'!AE150,'Scen 7'!AE150,'Scen 8'!AE150,'Scen 9'!AE150)-\nCHOOSE($L$2,'Scen 1'!AE150,'Scen 2'!AE150,'Scen 3'!AE150,'Scen 4'!AE150,'Scen 5'!AE150,'Scen 6'!AE150,'Scen 7'!AE150,'Scen 8'!AE150,'Scen 9'!AE150),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF150,'Scen 2'!AF150,'Scen 3'!AF150,'Scen 4'!AF150,'Scen 5'!AF150,'Scen 6'!AF150,'Scen 7'!AF150,'Scen 8'!AF150,'Scen 9'!AF150)-\nCHOOSE($L$2,'Scen 1'!AF150,'Scen 2'!AF150,'Scen 3'!AF150,'Scen 4'!AF150,'Scen 5'!AF150,'Scen 6'!AF150,'Scen 7'!AF150,'Scen 8'!AF150,'Scen 9'!AF150),\"\")","v":54.150033007806996},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG150,'Scen 2'!AG150,'Scen 3'!AG150,'Scen 4'!AG150,'Scen 5'!AG150,'Scen 6'!AG150,'Scen 7'!AG150,'Scen 8'!AG150,'Scen 9'!AG150)-\nCHOOSE($L$2,'Scen 1'!AG150,'Scen 2'!AG150,'Scen 3'!AG150,'Scen 4'!AG150,'Scen 5'!AG150,'Scen 6'!AG150,'Scen 7'!AG150,'Scen 8'!AG150,'Scen 9'!AG150),\"\")","v":92.88379441701386},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH150,'Scen 2'!AH150,'Scen 3'!AH150,'Scen 4'!AH150,'Scen 5'!AH150,'Scen 6'!AH150,'Scen 7'!AH150,'Scen 8'!AH150,'Scen 9'!AH150)-\nCHOOSE($L$2,'Scen 1'!AH150,'Scen 2'!AH150,'Scen 3'!AH150,'Scen 4'!AH150,'Scen 5'!AH150,'Scen 6'!AH150,'Scen 7'!AH150,'Scen 8'!AH150,'Scen 9'!AH150),\"\")","v":25.26408950397272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI150,'Scen 2'!AI150,'Scen 3'!AI150,'Scen 4'!AI150,'Scen 5'!AI150,'Scen 6'!AI150,'Scen 7'!AI150,'Scen 8'!AI150,'Scen 9'!AI150)-\nCHOOSE($L$2,'Scen 1'!AI150,'Scen 2'!AI150,'Scen 3'!AI150,'Scen 4'!AI150,'Scen 5'!AI150,'Scen 6'!AI150,'Scen 7'!AI150,'Scen 8'!AI150,'Scen 9'!AI150),\"\")","v":304.43828382954837},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ150,'Scen 2'!AJ150,'Scen 3'!AJ150,'Scen 4'!AJ150,'Scen 5'!AJ150,'Scen 6'!AJ150,'Scen 7'!AJ150,'Scen 8'!AJ150,'Scen 9'!AJ150)-\nCHOOSE($L$2,'Scen 1'!AJ150,'Scen 2'!AJ150,'Scen 3'!AJ150,'Scen 4'!AJ150,'Scen 5'!AJ150,'Scen 6'!AJ150,'Scen 7'!AJ150,'Scen 8'!AJ150,'Scen 9'!AJ150),\"\")","v":18.63113744988766},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK150,'Scen 2'!AK150,'Scen 3'!AK150,'Scen 4'!AK150,'Scen 5'!AK150,'Scen 6'!AK150,'Scen 7'!AK150,'Scen 8'!AK150,'Scen 9'!AK150)-\nCHOOSE($L$2,'Scen 1'!AK150,'Scen 2'!AK150,'Scen 3'!AK150,'Scen 4'!AK150,'Scen 5'!AK150,'Scen 6'!AK150,'Scen 7'!AK150,'Scen 8'!AK150,'Scen 9'!AK150),\"\")","v":171.50443273760777},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL150,'Scen 2'!AL150,'Scen 3'!AL150,'Scen 4'!AL150,'Scen 5'!AL150,'Scen 6'!AL150,'Scen 7'!AL150,'Scen 8'!AL150,'Scen 9'!AL150)-\nCHOOSE($L$2,'Scen 1'!AL150,'Scen 2'!AL150,'Scen 3'!AL150,'Scen 4'!AL150,'Scen 5'!AL150,'Scen 6'!AL150,'Scen 7'!AL150,'Scen 8'!AL150,'Scen 9'!AL150),\"\")","v":120.7713324925968},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM150,'Scen 2'!AM150,'Scen 3'!AM150,'Scen 4'!AM150,'Scen 5'!AM150,'Scen 6'!AM150,'Scen 7'!AM150,'Scen 8'!AM150,'Scen 9'!AM150)-\nCHOOSE($L$2,'Scen 1'!AM150,'Scen 2'!AM150,'Scen 3'!AM150,'Scen 4'!AM150,'Scen 5'!AM150,'Scen 6'!AM150,'Scen 7'!AM150,'Scen 8'!AM150,'Scen 9'!AM150),\"\")","v":-32.585722250501021},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN150,'Scen 2'!AN150,'Scen 3'!AN150,'Scen 4'!AN150,'Scen 5'!AN150,'Scen 6'!AN150,'Scen 7'!AN150,'Scen 8'!AN150,'Scen 9'!AN150)-\nCHOOSE($L$2,'Scen 1'!AN150,'Scen 2'!AN150,'Scen 3'!AN150,'Scen 4'!AN150,'Scen 5'!AN150,'Scen 6'!AN150,'Scen 7'!AN150,'Scen 8'!AN150,'Scen 9'!AN150),\"\")","v":36.560591730914666},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO150,'Scen 2'!AO150,'Scen 3'!AO150,'Scen 4'!AO150,'Scen 5'!AO150,'Scen 6'!AO150,'Scen 7'!AO150,'Scen 8'!AO150,'Scen 9'!AO150)-\nCHOOSE($L$2,'Scen 1'!AO150,'Scen 2'!AO150,'Scen 3'!AO150,'Scen 4'!AO150,'Scen 5'!AO150,'Scen 6'!AO150,'Scen 7'!AO150,'Scen 8'!AO150,'Scen 9'!AO150),\"\")","v":39.310537368512428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP150,'Scen 2'!AP150,'Scen 3'!AP150,'Scen 4'!AP150,'Scen 5'!AP150,'Scen 6'!AP150,'Scen 7'!AP150,'Scen 8'!AP150,'Scen 9'!AP150)-\nCHOOSE($L$2,'Scen 1'!AP150,'Scen 2'!AP150,'Scen 3'!AP150,'Scen 4'!AP150,'Scen 5'!AP150,'Scen 6'!AP150,'Scen 7'!AP150,'Scen 8'!AP150,'Scen 9'!AP150),\"\")","v":-0.17112098594964209},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ150,'Scen 2'!AQ150,'Scen 3'!AQ150,'Scen 4'!AQ150,'Scen 5'!AQ150,'Scen 6'!AQ150,'Scen 7'!AQ150,'Scen 8'!AQ150,'Scen 9'!AQ150)-\nCHOOSE($L$2,'Scen 1'!AQ150,'Scen 2'!AQ150,'Scen 3'!AQ150,'Scen 4'!AQ150,'Scen 5'!AQ150,'Scen 6'!AQ150,'Scen 7'!AQ150,'Scen 8'!AQ150,'Scen 9'!AQ150),\"\")","v":31.868291022374365},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR150,'Scen 2'!AR150,'Scen 3'!AR150,'Scen 4'!AR150,'Scen 5'!AR150,'Scen 6'!AR150,'Scen 7'!AR150,'Scen 8'!AR150,'Scen 9'!AR150)-\nCHOOSE($L$2,'Scen 1'!AR150,'Scen 2'!AR150,'Scen 3'!AR150,'Scen 4'!AR150,'Scen 5'!AR150,'Scen 6'!AR150,'Scen 7'!AR150,'Scen 8'!AR150,'Scen 9'!AR150),\"\")","v":39.109307329100034},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS150,'Scen 2'!AS150,'Scen 3'!AS150,'Scen 4'!AS150,'Scen 5'!AS150,'Scen 6'!AS150,'Scen 7'!AS150,'Scen 8'!AS150,'Scen 9'!AS150)-\nCHOOSE($L$2,'Scen 1'!AS150,'Scen 2'!AS150,'Scen 3'!AS150,'Scen 4'!AS150,'Scen 5'!AS150,'Scen 6'!AS150,'Scen 7'!AS150,'Scen 8'!AS150,'Scen 9'!AS150),\"\")","v":49.47270354346108},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT150,'Scen 2'!AT150,'Scen 3'!AT150,'Scen 4'!AT150,'Scen 5'!AT150,'Scen 6'!AT150,'Scen 7'!AT150,'Scen 8'!AT150,'Scen 9'!AT150)-\nCHOOSE($L$2,'Scen 1'!AT150,'Scen 2'!AT150,'Scen 3'!AT150,'Scen 4'!AT150,'Scen 5'!AT150,'Scen 6'!AT150,'Scen 7'!AT150,'Scen 8'!AT150,'Scen 9'!AT150),\"\")","v":49.436574927238667},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU150,'Scen 2'!AU150,'Scen 3'!AU150,'Scen 4'!AU150,'Scen 5'!AU150,'Scen 6'!AU150,'Scen 7'!AU150,'Scen 8'!AU150,'Scen 9'!AU150)-\nCHOOSE($L$2,'Scen 1'!AU150,'Scen 2'!AU150,'Scen 3'!AU150,'Scen 4'!AU150,'Scen 5'!AU150,'Scen 6'!AU150,'Scen 7'!AU150,'Scen 8'!AU150,'Scen 9'!AU150),\"\")","v":42.454131930434869},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV150,'Scen 2'!AV150,'Scen 3'!AV150,'Scen 4'!AV150,'Scen 5'!AV150,'Scen 6'!AV150,'Scen 7'!AV150,'Scen 8'!AV150,'Scen 9'!AV150)-\nCHOOSE($L$2,'Scen 1'!AV150,'Scen 2'!AV150,'Scen 3'!AV150,'Scen 4'!AV150,'Scen 5'!AV150,'Scen 6'!AV150,'Scen 7'!AV150,'Scen 8'!AV150,'Scen 9'!AV150),\"\")","v":31.52588511761644},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW150,'Scen 2'!AW150,'Scen 3'!AW150,'Scen 4'!AW150,'Scen 5'!AW150,'Scen 6'!AW150,'Scen 7'!AW150,'Scen 8'!AW150,'Scen 9'!AW150)-\nCHOOSE($L$2,'Scen 1'!AW150,'Scen 2'!AW150,'Scen 3'!AW150,'Scen 4'!AW150,'Scen 5'!AW150,'Scen 6'!AW150,'Scen 7'!AW150,'Scen 8'!AW150,'Scen 9'!AW150),\"\")","v":45.406207574604878},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX150,'Scen 2'!AX150,'Scen 3'!AX150,'Scen 4'!AX150,'Scen 5'!AX150,'Scen 6'!AX150,'Scen 7'!AX150,'Scen 8'!AX150,'Scen 9'!AX150)-\nCHOOSE($L$2,'Scen 1'!AX150,'Scen 2'!AX150,'Scen 3'!AX150,'Scen 4'!AX150,'Scen 5'!AX150,'Scen 6'!AX150,'Scen 7'!AX150,'Scen 8'!AX150,'Scen 9'!AX150),\"\")","v":94.820690744174499},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY150,'Scen 2'!AY150,'Scen 3'!AY150,'Scen 4'!AY150,'Scen 5'!AY150,'Scen 6'!AY150,'Scen 7'!AY150,'Scen 8'!AY150,'Scen 9'!AY150)-\nCHOOSE($L$2,'Scen 1'!AY150,'Scen 2'!AY150,'Scen 3'!AY150,'Scen 4'!AY150,'Scen 5'!AY150,'Scen 6'!AY150,'Scen 7'!AY150,'Scen 8'!AY150,'Scen 9'!AY150),\"\")","v":85.358401677249617},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ150,'Scen 2'!AZ150,'Scen 3'!AZ150,'Scen 4'!AZ150,'Scen 5'!AZ150,'Scen 6'!AZ150,'Scen 7'!AZ150,'Scen 8'!AZ150,'Scen 9'!AZ150)-\nCHOOSE($L$2,'Scen 1'!AZ150,'Scen 2'!AZ150,'Scen 3'!AZ150,'Scen 4'!AZ150,'Scen 5'!AZ150,'Scen 6'!AZ150,'Scen 7'!AZ150,'Scen 8'!AZ150,'Scen 9'!AZ150),\"\")","v":154.51617624283836},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA150,'Scen 2'!BA150,'Scen 3'!BA150,'Scen 4'!BA150,'Scen 5'!BA150,'Scen 6'!BA150,'Scen 7'!BA150,'Scen 8'!BA150,'Scen 9'!BA150)-\nCHOOSE($L$2,'Scen 1'!BA150,'Scen 2'!BA150,'Scen 3'!BA150,'Scen 4'!BA150,'Scen 5'!BA150,'Scen 6'!BA150,'Scen 7'!BA150,'Scen 8'!BA150,'Scen 9'!BA150),\"\")","v":253.43702307704609},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB150,'Scen 2'!BB150,'Scen 3'!BB150,'Scen 4'!BB150,'Scen 5'!BB150,'Scen 6'!BB150,'Scen 7'!BB150,'Scen 8'!BB150,'Scen 9'!BB150)-\nCHOOSE($L$2,'Scen 1'!BB150,'Scen 2'!BB150,'Scen 3'!BB150,'Scen 4'!BB150,'Scen 5'!BB150,'Scen 6'!BB150,'Scen 7'!BB150,'Scen 8'!BB150,'Scen 9'!BB150),\"\")","v":74.322948497096945},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC150,'Scen 2'!BC150,'Scen 3'!BC150,'Scen 4'!BC150,'Scen 5'!BC150,'Scen 6'!BC150,'Scen 7'!BC150,'Scen 8'!BC150,'Scen 9'!BC150)-\nCHOOSE($L$2,'Scen 1'!BC150,'Scen 2'!BC150,'Scen 3'!BC150,'Scen 4'!BC150,'Scen 5'!BC150,'Scen 6'!BC150,'Scen 7'!BC150,'Scen 8'!BC150,'Scen 9'!BC150),\"\")","v":284.85446584772683},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD150,'Scen 2'!BD150,'Scen 3'!BD150,'Scen 4'!BD150,'Scen 5'!BD150,'Scen 6'!BD150,'Scen 7'!BD150,'Scen 8'!BD150,'Scen 9'!BD150)-\nCHOOSE($L$2,'Scen 1'!BD150,'Scen 2'!BD150,'Scen 3'!BD150,'Scen 4'!BD150,'Scen 5'!BD150,'Scen 6'!BD150,'Scen 7'!BD150,'Scen 8'!BD150,'Scen 9'!BD150),\"\")","v":69.262966915658353},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE150,'Scen 2'!BE150,'Scen 3'!BE150,'Scen 4'!BE150,'Scen 5'!BE150,'Scen 6'!BE150,'Scen 7'!BE150,'Scen 8'!BE150,'Scen 9'!BE150)-\nCHOOSE($L$2,'Scen 1'!BE150,'Scen 2'!BE150,'Scen 3'!BE150,'Scen 4'!BE150,'Scen 5'!BE150,'Scen 6'!BE150,'Scen 7'!BE150,'Scen 8'!BE150,'Scen 9'!BE150),\"\")","v":102.30860580051035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF150,'Scen 2'!BF150,'Scen 3'!BF150,'Scen 4'!BF150,'Scen 5'!BF150,'Scen 6'!BF150,'Scen 7'!BF150,'Scen 8'!BF150,'Scen 9'!BF150)-\nCHOOSE($L$2,'Scen 1'!BF150,'Scen 2'!BF150,'Scen 3'!BF150,'Scen 4'!BF150,'Scen 5'!BF150,'Scen 6'!BF150,'Scen 7'!BF150,'Scen 8'!BF150,'Scen 9'!BF150),\"\")","v":94.518885669620317},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG150,'Scen 2'!BG150,'Scen 3'!BG150,'Scen 4'!BG150,'Scen 5'!BG150,'Scen 6'!BG150,'Scen 7'!BG150,'Scen 8'!BG150,'Scen 9'!BG150)-\nCHOOSE($L$2,'Scen 1'!BG150,'Scen 2'!BG150,'Scen 3'!BG150,'Scen 4'!BG150,'Scen 5'!BG150,'Scen 6'!BG150,'Scen 7'!BG150,'Scen 8'!BG150,'Scen 9'!BG150),\"\")","v":12.407888796273028},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH150,'Scen 2'!BH150,'Scen 3'!BH150,'Scen 4'!BH150,'Scen 5'!BH150,'Scen 6'!BH150,'Scen 7'!BH150,'Scen 8'!BH150,'Scen 9'!BH150)-\nCHOOSE($L$2,'Scen 1'!BH150,'Scen 2'!BH150,'Scen 3'!BH150,'Scen 4'!BH150,'Scen 5'!BH150,'Scen 6'!BH150,'Scen 7'!BH150,'Scen 8'!BH150,'Scen 9'!BH150),\"\")","v":71.805665336949005},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI150,'Scen 2'!BI150,'Scen 3'!BI150,'Scen 4'!BI150,'Scen 5'!BI150,'Scen 6'!BI150,'Scen 7'!BI150,'Scen 8'!BI150,'Scen 9'!BI150)-\nCHOOSE($L$2,'Scen 1'!BI150,'Scen 2'!BI150,'Scen 3'!BI150,'Scen 4'!BI150,'Scen 5'!BI150,'Scen 6'!BI150,'Scen 7'!BI150,'Scen 8'!BI150,'Scen 9'!BI150),\"\")","v":79.793100418386302},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ150,'Scen 2'!BJ150,'Scen 3'!BJ150,'Scen 4'!BJ150,'Scen 5'!BJ150,'Scen 6'!BJ150,'Scen 7'!BJ150,'Scen 8'!BJ150,'Scen 9'!BJ150)-\nCHOOSE($L$2,'Scen 1'!BJ150,'Scen 2'!BJ150,'Scen 3'!BJ150,'Scen 4'!BJ150,'Scen 5'!BJ150,'Scen 6'!BJ150,'Scen 7'!BJ150,'Scen 8'!BJ150,'Scen 9'!BJ150),\"\")","v":-16.391933624513058}]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y151,'Scen 2'!Y151,'Scen 3'!Y151,'Scen 4'!Y151,'Scen 5'!Y151,'Scen 6'!Y151,'Scen 7'!Y151,'Scen 8'!Y151,'Scen 9'!Y151)-\nCHOOSE($L$2,'Scen 1'!Y151,'Scen 2'!Y151,'Scen 3'!Y151,'Scen 4'!Y151,'Scen 5'!Y151,'Scen 6'!Y151,'Scen 7'!Y151,'Scen 8'!Y151,'Scen 9'!Y151),\"\")","v":1063.3051612051077},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA151,'Scen 2'!AA151,'Scen 3'!AA151,'Scen 4'!AA151,'Scen 5'!AA151,'Scen 6'!AA151,'Scen 7'!AA151,'Scen 8'!AA151,'Scen 9'!AA151)-\nCHOOSE($L$2,'Scen 1'!AA151,'Scen 2'!AA151,'Scen 3'!AA151,'Scen 4'!AA151,'Scen 5'!AA151,'Scen 6'!AA151,'Scen 7'!AA151,'Scen 8'!AA151,'Scen 9'!AA151),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB151,'Scen 2'!AB151,'Scen 3'!AB151,'Scen 4'!AB151,'Scen 5'!AB151,'Scen 6'!AB151,'Scen 7'!AB151,'Scen 8'!AB151,'Scen 9'!AB151)-\nCHOOSE($L$2,'Scen 1'!AB151,'Scen 2'!AB151,'Scen 3'!AB151,'Scen 4'!AB151,'Scen 5'!AB151,'Scen 6'!AB151,'Scen 7'!AB151,'Scen 8'!AB151,'Scen 9'!AB151),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC151,'Scen 2'!AC151,'Scen 3'!AC151,'Scen 4'!AC151,'Scen 5'!AC151,'Scen 6'!AC151,'Scen 7'!AC151,'Scen 8'!AC151,'Scen 9'!AC151)-\nCHOOSE($L$2,'Scen 1'!AC151,'Scen 2'!AC151,'Scen 3'!AC151,'Scen 4'!AC151,'Scen 5'!AC151,'Scen 6'!AC151,'Scen 7'!AC151,'Scen 8'!AC151,'Scen 9'!AC151),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD151,'Scen 2'!AD151,'Scen 3'!AD151,'Scen 4'!AD151,'Scen 5'!AD151,'Scen 6'!AD151,'Scen 7'!AD151,'Scen 8'!AD151,'Scen 9'!AD151)-\nCHOOSE($L$2,'Scen 1'!AD151,'Scen 2'!AD151,'Scen 3'!AD151,'Scen 4'!AD151,'Scen 5'!AD151,'Scen 6'!AD151,'Scen 7'!AD151,'Scen 8'!AD151,'Scen 9'!AD151),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE151,'Scen 2'!AE151,'Scen 3'!AE151,'Scen 4'!AE151,'Scen 5'!AE151,'Scen 6'!AE151,'Scen 7'!AE151,'Scen 8'!AE151,'Scen 9'!AE151)-\nCHOOSE($L$2,'Scen 1'!AE151,'Scen 2'!AE151,'Scen 3'!AE151,'Scen 4'!AE151,'Scen 5'!AE151,'Scen 6'!AE151,'Scen 7'!AE151,'Scen 8'!AE151,'Scen 9'!AE151),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF151,'Scen 2'!AF151,'Scen 3'!AF151,'Scen 4'!AF151,'Scen 5'!AF151,'Scen 6'!AF151,'Scen 7'!AF151,'Scen 8'!AF151,'Scen 9'!AF151)-\nCHOOSE($L$2,'Scen 1'!AF151,'Scen 2'!AF151,'Scen 3'!AF151,'Scen 4'!AF151,'Scen 5'!AF151,'Scen 6'!AF151,'Scen 7'!AF151,'Scen 8'!AF151,'Scen 9'!AF151),\"\")","v":23.207157003345856},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG151,'Scen 2'!AG151,'Scen 3'!AG151,'Scen 4'!AG151,'Scen 5'!AG151,'Scen 6'!AG151,'Scen 7'!AG151,'Scen 8'!AG151,'Scen 9'!AG151)-\nCHOOSE($L$2,'Scen 1'!AG151,'Scen 2'!AG151,'Scen 3'!AG151,'Scen 4'!AG151,'Scen 5'!AG151,'Scen 6'!AG151,'Scen 7'!AG151,'Scen 8'!AG151,'Scen 9'!AG151),\"\")","v":39.807340464434503},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH151,'Scen 2'!AH151,'Scen 3'!AH151,'Scen 4'!AH151,'Scen 5'!AH151,'Scen 6'!AH151,'Scen 7'!AH151,'Scen 8'!AH151,'Scen 9'!AH151)-\nCHOOSE($L$2,'Scen 1'!AH151,'Scen 2'!AH151,'Scen 3'!AH151,'Scen 4'!AH151,'Scen 5'!AH151,'Scen 6'!AH151,'Scen 7'!AH151,'Scen 8'!AH151,'Scen 9'!AH151),\"\")","v":10.827466930274021},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI151,'Scen 2'!AI151,'Scen 3'!AI151,'Scen 4'!AI151,'Scen 5'!AI151,'Scen 6'!AI151,'Scen 7'!AI151,'Scen 8'!AI151,'Scen 9'!AI151)-\nCHOOSE($L$2,'Scen 1'!AI151,'Scen 2'!AI151,'Scen 3'!AI151,'Scen 4'!AI151,'Scen 5'!AI151,'Scen 6'!AI151,'Scen 7'!AI151,'Scen 8'!AI151,'Scen 9'!AI151),\"\")","v":130.47355021266355},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ151,'Scen 2'!AJ151,'Scen 3'!AJ151,'Scen 4'!AJ151,'Scen 5'!AJ151,'Scen 6'!AJ151,'Scen 7'!AJ151,'Scen 8'!AJ151,'Scen 9'!AJ151)-\nCHOOSE($L$2,'Scen 1'!AJ151,'Scen 2'!AJ151,'Scen 3'!AJ151,'Scen 4'!AJ151,'Scen 5'!AJ151,'Scen 6'!AJ151,'Scen 7'!AJ151,'Scen 8'!AJ151,'Scen 9'!AJ151),\"\")","v":7.9847731928090298},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK151,'Scen 2'!AK151,'Scen 3'!AK151,'Scen 4'!AK151,'Scen 5'!AK151,'Scen 6'!AK151,'Scen 7'!AK151,'Scen 8'!AK151,'Scen 9'!AK151)-\nCHOOSE($L$2,'Scen 1'!AK151,'Scen 2'!AK151,'Scen 3'!AK151,'Scen 4'!AK151,'Scen 5'!AK151,'Scen 6'!AK151,'Scen 7'!AK151,'Scen 8'!AK151,'Scen 9'!AK151),\"\")","v":73.501899744689069},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL151,'Scen 2'!AL151,'Scen 3'!AL151,'Scen 4'!AL151,'Scen 5'!AL151,'Scen 6'!AL151,'Scen 7'!AL151,'Scen 8'!AL151,'Scen 9'!AL151)-\nCHOOSE($L$2,'Scen 1'!AL151,'Scen 2'!AL151,'Scen 3'!AL151,'Scen 4'!AL151,'Scen 5'!AL151,'Scen 6'!AL151,'Scen 7'!AL151,'Scen 8'!AL151,'Scen 9'!AL151),\"\")","v":51.759142496827195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM151,'Scen 2'!AM151,'Scen 3'!AM151,'Scen 4'!AM151,'Scen 5'!AM151,'Scen 6'!AM151,'Scen 7'!AM151,'Scen 8'!AM151,'Scen 9'!AM151)-\nCHOOSE($L$2,'Scen 1'!AM151,'Scen 2'!AM151,'Scen 3'!AM151,'Scen 4'!AM151,'Scen 5'!AM151,'Scen 6'!AM151,'Scen 7'!AM151,'Scen 8'!AM151,'Scen 9'!AM151),\"\")","v":-13.965309535929009},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN151,'Scen 2'!AN151,'Scen 3'!AN151,'Scen 4'!AN151,'Scen 5'!AN151,'Scen 6'!AN151,'Scen 7'!AN151,'Scen 8'!AN151,'Scen 9'!AN151)-\nCHOOSE($L$2,'Scen 1'!AN151,'Scen 2'!AN151,'Scen 3'!AN151,'Scen 4'!AN151,'Scen 5'!AN151,'Scen 6'!AN151,'Scen 7'!AN151,'Scen 8'!AN151,'Scen 9'!AN151),\"\")","v":15.668825027534922},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO151,'Scen 2'!AO151,'Scen 3'!AO151,'Scen 4'!AO151,'Scen 5'!AO151,'Scen 6'!AO151,'Scen 7'!AO151,'Scen 8'!AO151,'Scen 9'!AO151)-\nCHOOSE($L$2,'Scen 1'!AO151,'Scen 2'!AO151,'Scen 3'!AO151,'Scen 4'!AO151,'Scen 5'!AO151,'Scen 6'!AO151,'Scen 7'!AO151,'Scen 8'!AO151,'Scen 9'!AO151),\"\")","v":16.84737315793393},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP151,'Scen 2'!AP151,'Scen 3'!AP151,'Scen 4'!AP151,'Scen 5'!AP151,'Scen 6'!AP151,'Scen 7'!AP151,'Scen 8'!AP151,'Scen 9'!AP151)-\nCHOOSE($L$2,'Scen 1'!AP151,'Scen 2'!AP151,'Scen 3'!AP151,'Scen 4'!AP151,'Scen 5'!AP151,'Scen 6'!AP151,'Scen 7'!AP151,'Scen 8'!AP151,'Scen 9'!AP151),\"\")","v":-7.3337565407086913E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ151,'Scen 2'!AQ151,'Scen 3'!AQ151,'Scen 4'!AQ151,'Scen 5'!AQ151,'Scen 6'!AQ151,'Scen 7'!AQ151,'Scen 8'!AQ151,'Scen 9'!AQ151)-\nCHOOSE($L$2,'Scen 1'!AQ151,'Scen 2'!AQ151,'Scen 3'!AQ151,'Scen 4'!AQ151,'Scen 5'!AQ151,'Scen 6'!AQ151,'Scen 7'!AQ151,'Scen 8'!AQ151,'Scen 9'!AQ151),\"\")","v":13.657839009589054},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR151,'Scen 2'!AR151,'Scen 3'!AR151,'Scen 4'!AR151,'Scen 5'!AR151,'Scen 6'!AR151,'Scen 7'!AR151,'Scen 8'!AR151,'Scen 9'!AR151)-\nCHOOSE($L$2,'Scen 1'!AR151,'Scen 2'!AR151,'Scen 3'!AR151,'Scen 4'!AR151,'Scen 5'!AR151,'Scen 6'!AR151,'Scen 7'!AR151,'Scen 8'!AR151,'Scen 9'!AR151),\"\")","v":16.761131712471411},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS151,'Scen 2'!AS151,'Scen 3'!AS151,'Scen 4'!AS151,'Scen 5'!AS151,'Scen 6'!AS151,'Scen 7'!AS151,'Scen 8'!AS151,'Scen 9'!AS151)-\nCHOOSE($L$2,'Scen 1'!AS151,'Scen 2'!AS151,'Scen 3'!AS151,'Scen 4'!AS151,'Scen 5'!AS151,'Scen 6'!AS151,'Scen 7'!AS151,'Scen 8'!AS151,'Scen 9'!AS151),\"\")","v":21.202587232911867},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT151,'Scen 2'!AT151,'Scen 3'!AT151,'Scen 4'!AT151,'Scen 5'!AT151,'Scen 6'!AT151,'Scen 7'!AT151,'Scen 8'!AT151,'Scen 9'!AT151)-\nCHOOSE($L$2,'Scen 1'!AT151,'Scen 2'!AT151,'Scen 3'!AT151,'Scen 4'!AT151,'Scen 5'!AT151,'Scen 6'!AT151,'Scen 7'!AT151,'Scen 8'!AT151,'Scen 9'!AT151),\"\")","v":21.187103540245175},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU151,'Scen 2'!AU151,'Scen 3'!AU151,'Scen 4'!AU151,'Scen 5'!AU151,'Scen 6'!AU151,'Scen 7'!AU151,'Scen 8'!AU151,'Scen 9'!AU151)-\nCHOOSE($L$2,'Scen 1'!AU151,'Scen 2'!AU151,'Scen 3'!AU151,'Scen 4'!AU151,'Scen 5'!AU151,'Scen 6'!AU151,'Scen 7'!AU151,'Scen 8'!AU151,'Scen 9'!AU151),\"\")","v":18.194627970186446},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV151,'Scen 2'!AV151,'Scen 3'!AV151,'Scen 4'!AV151,'Scen 5'!AV151,'Scen 6'!AV151,'Scen 7'!AV151,'Scen 8'!AV151,'Scen 9'!AV151)-\nCHOOSE($L$2,'Scen 1'!AV151,'Scen 2'!AV151,'Scen 3'!AV151,'Scen 4'!AV151,'Scen 5'!AV151,'Scen 6'!AV151,'Scen 7'!AV151,'Scen 8'!AV151,'Scen 9'!AV151),\"\")","v":13.511093621835585},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW151,'Scen 2'!AW151,'Scen 3'!AW151,'Scen 4'!AW151,'Scen 5'!AW151,'Scen 6'!AW151,'Scen 7'!AW151,'Scen 8'!AW151,'Scen 9'!AW151)-\nCHOOSE($L$2,'Scen 1'!AW151,'Scen 2'!AW151,'Scen 3'!AW151,'Scen 4'!AW151,'Scen 5'!AW151,'Scen 6'!AW151,'Scen 7'!AW151,'Scen 8'!AW151,'Scen 9'!AW151),\"\")","v":19.459803246259241},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX151,'Scen 2'!AX151,'Scen 3'!AX151,'Scen 4'!AX151,'Scen 5'!AX151,'Scen 6'!AX151,'Scen 7'!AX151,'Scen 8'!AX151,'Scen 9'!AX151)-\nCHOOSE($L$2,'Scen 1'!AX151,'Scen 2'!AX151,'Scen 3'!AX151,'Scen 4'!AX151,'Scen 5'!AX151,'Scen 6'!AX151,'Scen 7'!AX151,'Scen 8'!AX151,'Scen 9'!AX151),\"\")","v":40.637438890360499},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY151,'Scen 2'!AY151,'Scen 3'!AY151,'Scen 4'!AY151,'Scen 5'!AY151,'Scen 6'!AY151,'Scen 7'!AY151,'Scen 8'!AY151,'Scen 9'!AY151)-\nCHOOSE($L$2,'Scen 1'!AY151,'Scen 2'!AY151,'Scen 3'!AY151,'Scen 4'!AY151,'Scen 5'!AY151,'Scen 6'!AY151,'Scen 7'!AY151,'Scen 8'!AY151,'Scen 9'!AY151),\"\")","v":36.582172147392669},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ151,'Scen 2'!AZ151,'Scen 3'!AZ151,'Scen 4'!AZ151,'Scen 5'!AZ151,'Scen 6'!AZ151,'Scen 7'!AZ151,'Scen 8'!AZ151,'Scen 9'!AZ151)-\nCHOOSE($L$2,'Scen 1'!AZ151,'Scen 2'!AZ151,'Scen 3'!AZ151,'Scen 4'!AZ151,'Scen 5'!AZ151,'Scen 6'!AZ151,'Scen 7'!AZ151,'Scen 8'!AZ151,'Scen 9'!AZ151),\"\")","v":66.221218389787737},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA151,'Scen 2'!BA151,'Scen 3'!BA151,'Scen 4'!BA151,'Scen 5'!BA151,'Scen 6'!BA151,'Scen 7'!BA151,'Scen 8'!BA151,'Scen 9'!BA151)-\nCHOOSE($L$2,'Scen 1'!BA151,'Scen 2'!BA151,'Scen 3'!BA151,'Scen 4'!BA151,'Scen 5'!BA151,'Scen 6'!BA151,'Scen 7'!BA151,'Scen 8'!BA151,'Scen 9'!BA151),\"\")","v":108.61586703301987},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB151,'Scen 2'!BB151,'Scen 3'!BB151,'Scen 4'!BB151,'Scen 5'!BB151,'Scen 6'!BB151,'Scen 7'!BB151,'Scen 8'!BB151,'Scen 9'!BB151)-\nCHOOSE($L$2,'Scen 1'!BB151,'Scen 2'!BB151,'Scen 3'!BB151,'Scen 4'!BB151,'Scen 5'!BB151,'Scen 6'!BB151,'Scen 7'!BB151,'Scen 8'!BB151,'Scen 9'!BB151),\"\")","v":31.852692213041479},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC151,'Scen 2'!BC151,'Scen 3'!BC151,'Scen 4'!BC151,'Scen 5'!BC151,'Scen 6'!BC151,'Scen 7'!BC151,'Scen 8'!BC151,'Scen 9'!BC151)-\nCHOOSE($L$2,'Scen 1'!BC151,'Scen 2'!BC151,'Scen 3'!BC151,'Scen 4'!BC151,'Scen 5'!BC151,'Scen 6'!BC151,'Scen 7'!BC151,'Scen 8'!BC151,'Scen 9'!BC151),\"\")","v":122.0804853633116},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD151,'Scen 2'!BD151,'Scen 3'!BD151,'Scen 4'!BD151,'Scen 5'!BD151,'Scen 6'!BD151,'Scen 7'!BD151,'Scen 8'!BD151,'Scen 9'!BD151)-\nCHOOSE($L$2,'Scen 1'!BD151,'Scen 2'!BD151,'Scen 3'!BD151,'Scen 4'!BD151,'Scen 5'!BD151,'Scen 6'!BD151,'Scen 7'!BD151,'Scen 8'!BD151,'Scen 9'!BD151),\"\")","v":29.684128678139302},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE151,'Scen 2'!BE151,'Scen 3'!BE151,'Scen 4'!BE151,'Scen 5'!BE151,'Scen 6'!BE151,'Scen 7'!BE151,'Scen 8'!BE151,'Scen 9'!BE151)-\nCHOOSE($L$2,'Scen 1'!BE151,'Scen 2'!BE151,'Scen 3'!BE151,'Scen 4'!BE151,'Scen 5'!BE151,'Scen 6'!BE151,'Scen 7'!BE151,'Scen 8'!BE151,'Scen 9'!BE151),\"\")","v":43.846545343076059},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF151,'Scen 2'!BF151,'Scen 3'!BF151,'Scen 4'!BF151,'Scen 5'!BF151,'Scen 6'!BF151,'Scen 7'!BF151,'Scen 8'!BF151,'Scen 9'!BF151)-\nCHOOSE($L$2,'Scen 1'!BF151,'Scen 2'!BF151,'Scen 3'!BF151,'Scen 4'!BF151,'Scen 5'!BF151,'Scen 6'!BF151,'Scen 7'!BF151,'Scen 8'!BF151,'Scen 9'!BF151),\"\")","v":40.508093858408813},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG151,'Scen 2'!BG151,'Scen 3'!BG151,'Scen 4'!BG151,'Scen 5'!BG151,'Scen 6'!BG151,'Scen 7'!BG151,'Scen 8'!BG151,'Scen 9'!BG151)-\nCHOOSE($L$2,'Scen 1'!BG151,'Scen 2'!BG151,'Scen 3'!BG151,'Scen 4'!BG151,'Scen 5'!BG151,'Scen 6'!BG151,'Scen 7'!BG151,'Scen 8'!BG151,'Scen 9'!BG151),\"\")","v":5.3176666269740167},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH151,'Scen 2'!BH151,'Scen 3'!BH151,'Scen 4'!BH151,'Scen 5'!BH151,'Scen 6'!BH151,'Scen 7'!BH151,'Scen 8'!BH151,'Scen 9'!BH151)-\nCHOOSE($L$2,'Scen 1'!BH151,'Scen 2'!BH151,'Scen 3'!BH151,'Scen 4'!BH151,'Scen 5'!BH151,'Scen 6'!BH151,'Scen 7'!BH151,'Scen 8'!BH151,'Scen 9'!BH151),\"\")","v":30.773856572978218},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI151,'Scen 2'!BI151,'Scen 3'!BI151,'Scen 4'!BI151,'Scen 5'!BI151,'Scen 6'!BI151,'Scen 7'!BI151,'Scen 8'!BI151,'Scen 9'!BI151)-\nCHOOSE($L$2,'Scen 1'!BI151,'Scen 2'!BI151,'Scen 3'!BI151,'Scen 4'!BI151,'Scen 5'!BI151,'Scen 6'!BI151,'Scen 7'!BI151,'Scen 8'!BI151,'Scen 9'!BI151),\"\")","v":34.197043036451191},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ151,'Scen 2'!BJ151,'Scen 3'!BJ151,'Scen 4'!BJ151,'Scen 5'!BJ151,'Scen 6'!BJ151,'Scen 7'!BJ151,'Scen 8'!BJ151,'Scen 9'!BJ151)-\nCHOOSE($L$2,'Scen 1'!BJ151,'Scen 2'!BJ151,'Scen 3'!BJ151,'Scen 4'!BJ151,'Scen 5'!BJ151,'Scen 6'!BJ151,'Scen 7'!BJ151,'Scen 8'!BJ151,'Scen 9'!BJ151),\"\")","v":-7.0251144105054664}]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y152,'Scen 2'!Y152,'Scen 3'!Y152,'Scen 4'!Y152,'Scen 5'!Y152,'Scen 6'!Y152,'Scen 7'!Y152,'Scen 8'!Y152,'Scen 9'!Y152)-\nCHOOSE($L$2,'Scen 1'!Y152,'Scen 2'!Y152,'Scen 3'!Y152,'Scen 4'!Y152,'Scen 5'!Y152,'Scen 6'!Y152,'Scen 7'!Y152,'Scen 8'!Y152,'Scen 9'!Y152),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA152,'Scen 2'!AA152,'Scen 3'!AA152,'Scen 4'!AA152,'Scen 5'!AA152,'Scen 6'!AA152,'Scen 7'!AA152,'Scen 8'!AA152,'Scen 9'!AA152)-\nCHOOSE($L$2,'Scen 1'!AA152,'Scen 2'!AA152,'Scen 3'!AA152,'Scen 4'!AA152,'Scen 5'!AA152,'Scen 6'!AA152,'Scen 7'!AA152,'Scen 8'!AA152,'Scen 9'!AA152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB152,'Scen 2'!AB152,'Scen 3'!AB152,'Scen 4'!AB152,'Scen 5'!AB152,'Scen 6'!AB152,'Scen 7'!AB152,'Scen 8'!AB152,'Scen 9'!AB152)-\nCHOOSE($L$2,'Scen 1'!AB152,'Scen 2'!AB152,'Scen 3'!AB152,'Scen 4'!AB152,'Scen 5'!AB152,'Scen 6'!AB152,'Scen 7'!AB152,'Scen 8'!AB152,'Scen 9'!AB152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC152,'Scen 2'!AC152,'Scen 3'!AC152,'Scen 4'!AC152,'Scen 5'!AC152,'Scen 6'!AC152,'Scen 7'!AC152,'Scen 8'!AC152,'Scen 9'!AC152)-\nCHOOSE($L$2,'Scen 1'!AC152,'Scen 2'!AC152,'Scen 3'!AC152,'Scen 4'!AC152,'Scen 5'!AC152,'Scen 6'!AC152,'Scen 7'!AC152,'Scen 8'!AC152,'Scen 9'!AC152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD152,'Scen 2'!AD152,'Scen 3'!AD152,'Scen 4'!AD152,'Scen 5'!AD152,'Scen 6'!AD152,'Scen 7'!AD152,'Scen 8'!AD152,'Scen 9'!AD152)-\nCHOOSE($L$2,'Scen 1'!AD152,'Scen 2'!AD152,'Scen 3'!AD152,'Scen 4'!AD152,'Scen 5'!AD152,'Scen 6'!AD152,'Scen 7'!AD152,'Scen 8'!AD152,'Scen 9'!AD152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE152,'Scen 2'!AE152,'Scen 3'!AE152,'Scen 4'!AE152,'Scen 5'!AE152,'Scen 6'!AE152,'Scen 7'!AE152,'Scen 8'!AE152,'Scen 9'!AE152)-\nCHOOSE($L$2,'Scen 1'!AE152,'Scen 2'!AE152,'Scen 3'!AE152,'Scen 4'!AE152,'Scen 5'!AE152,'Scen 6'!AE152,'Scen 7'!AE152,'Scen 8'!AE152,'Scen 9'!AE152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF152,'Scen 2'!AF152,'Scen 3'!AF152,'Scen 4'!AF152,'Scen 5'!AF152,'Scen 6'!AF152,'Scen 7'!AF152,'Scen 8'!AF152,'Scen 9'!AF152)-\nCHOOSE($L$2,'Scen 1'!AF152,'Scen 2'!AF152,'Scen 3'!AF152,'Scen 4'!AF152,'Scen 5'!AF152,'Scen 6'!AF152,'Scen 7'!AF152,'Scen 8'!AF152,'Scen 9'!AF152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG152,'Scen 2'!AG152,'Scen 3'!AG152,'Scen 4'!AG152,'Scen 5'!AG152,'Scen 6'!AG152,'Scen 7'!AG152,'Scen 8'!AG152,'Scen 9'!AG152)-\nCHOOSE($L$2,'Scen 1'!AG152,'Scen 2'!AG152,'Scen 3'!AG152,'Scen 4'!AG152,'Scen 5'!AG152,'Scen 6'!AG152,'Scen 7'!AG152,'Scen 8'!AG152,'Scen 9'!AG152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH152,'Scen 2'!AH152,'Scen 3'!AH152,'Scen 4'!AH152,'Scen 5'!AH152,'Scen 6'!AH152,'Scen 7'!AH152,'Scen 8'!AH152,'Scen 9'!AH152)-\nCHOOSE($L$2,'Scen 1'!AH152,'Scen 2'!AH152,'Scen 3'!AH152,'Scen 4'!AH152,'Scen 5'!AH152,'Scen 6'!AH152,'Scen 7'!AH152,'Scen 8'!AH152,'Scen 9'!AH152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI152,'Scen 2'!AI152,'Scen 3'!AI152,'Scen 4'!AI152,'Scen 5'!AI152,'Scen 6'!AI152,'Scen 7'!AI152,'Scen 8'!AI152,'Scen 9'!AI152)-\nCHOOSE($L$2,'Scen 1'!AI152,'Scen 2'!AI152,'Scen 3'!AI152,'Scen 4'!AI152,'Scen 5'!AI152,'Scen 6'!AI152,'Scen 7'!AI152,'Scen 8'!AI152,'Scen 9'!AI152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ152,'Scen 2'!AJ152,'Scen 3'!AJ152,'Scen 4'!AJ152,'Scen 5'!AJ152,'Scen 6'!AJ152,'Scen 7'!AJ152,'Scen 8'!AJ152,'Scen 9'!AJ152)-\nCHOOSE($L$2,'Scen 1'!AJ152,'Scen 2'!AJ152,'Scen 3'!AJ152,'Scen 4'!AJ152,'Scen 5'!AJ152,'Scen 6'!AJ152,'Scen 7'!AJ152,'Scen 8'!AJ152,'Scen 9'!AJ152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK152,'Scen 2'!AK152,'Scen 3'!AK152,'Scen 4'!AK152,'Scen 5'!AK152,'Scen 6'!AK152,'Scen 7'!AK152,'Scen 8'!AK152,'Scen 9'!AK152)-\nCHOOSE($L$2,'Scen 1'!AK152,'Scen 2'!AK152,'Scen 3'!AK152,'Scen 4'!AK152,'Scen 5'!AK152,'Scen 6'!AK152,'Scen 7'!AK152,'Scen 8'!AK152,'Scen 9'!AK152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL152,'Scen 2'!AL152,'Scen 3'!AL152,'Scen 4'!AL152,'Scen 5'!AL152,'Scen 6'!AL152,'Scen 7'!AL152,'Scen 8'!AL152,'Scen 9'!AL152)-\nCHOOSE($L$2,'Scen 1'!AL152,'Scen 2'!AL152,'Scen 3'!AL152,'Scen 4'!AL152,'Scen 5'!AL152,'Scen 6'!AL152,'Scen 7'!AL152,'Scen 8'!AL152,'Scen 9'!AL152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM152,'Scen 2'!AM152,'Scen 3'!AM152,'Scen 4'!AM152,'Scen 5'!AM152,'Scen 6'!AM152,'Scen 7'!AM152,'Scen 8'!AM152,'Scen 9'!AM152)-\nCHOOSE($L$2,'Scen 1'!AM152,'Scen 2'!AM152,'Scen 3'!AM152,'Scen 4'!AM152,'Scen 5'!AM152,'Scen 6'!AM152,'Scen 7'!AM152,'Scen 8'!AM152,'Scen 9'!AM152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN152,'Scen 2'!AN152,'Scen 3'!AN152,'Scen 4'!AN152,'Scen 5'!AN152,'Scen 6'!AN152,'Scen 7'!AN152,'Scen 8'!AN152,'Scen 9'!AN152)-\nCHOOSE($L$2,'Scen 1'!AN152,'Scen 2'!AN152,'Scen 3'!AN152,'Scen 4'!AN152,'Scen 5'!AN152,'Scen 6'!AN152,'Scen 7'!AN152,'Scen 8'!AN152,'Scen 9'!AN152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO152,'Scen 2'!AO152,'Scen 3'!AO152,'Scen 4'!AO152,'Scen 5'!AO152,'Scen 6'!AO152,'Scen 7'!AO152,'Scen 8'!AO152,'Scen 9'!AO152)-\nCHOOSE($L$2,'Scen 1'!AO152,'Scen 2'!AO152,'Scen 3'!AO152,'Scen 4'!AO152,'Scen 5'!AO152,'Scen 6'!AO152,'Scen 7'!AO152,'Scen 8'!AO152,'Scen 9'!AO152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP152,'Scen 2'!AP152,'Scen 3'!AP152,'Scen 4'!AP152,'Scen 5'!AP152,'Scen 6'!AP152,'Scen 7'!AP152,'Scen 8'!AP152,'Scen 9'!AP152)-\nCHOOSE($L$2,'Scen 1'!AP152,'Scen 2'!AP152,'Scen 3'!AP152,'Scen 4'!AP152,'Scen 5'!AP152,'Scen 6'!AP152,'Scen 7'!AP152,'Scen 8'!AP152,'Scen 9'!AP152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ152,'Scen 2'!AQ152,'Scen 3'!AQ152,'Scen 4'!AQ152,'Scen 5'!AQ152,'Scen 6'!AQ152,'Scen 7'!AQ152,'Scen 8'!AQ152,'Scen 9'!AQ152)-\nCHOOSE($L$2,'Scen 1'!AQ152,'Scen 2'!AQ152,'Scen 3'!AQ152,'Scen 4'!AQ152,'Scen 5'!AQ152,'Scen 6'!AQ152,'Scen 7'!AQ152,'Scen 8'!AQ152,'Scen 9'!AQ152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR152,'Scen 2'!AR152,'Scen 3'!AR152,'Scen 4'!AR152,'Scen 5'!AR152,'Scen 6'!AR152,'Scen 7'!AR152,'Scen 8'!AR152,'Scen 9'!AR152)-\nCHOOSE($L$2,'Scen 1'!AR152,'Scen 2'!AR152,'Scen 3'!AR152,'Scen 4'!AR152,'Scen 5'!AR152,'Scen 6'!AR152,'Scen 7'!AR152,'Scen 8'!AR152,'Scen 9'!AR152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS152,'Scen 2'!AS152,'Scen 3'!AS152,'Scen 4'!AS152,'Scen 5'!AS152,'Scen 6'!AS152,'Scen 7'!AS152,'Scen 8'!AS152,'Scen 9'!AS152)-\nCHOOSE($L$2,'Scen 1'!AS152,'Scen 2'!AS152,'Scen 3'!AS152,'Scen 4'!AS152,'Scen 5'!AS152,'Scen 6'!AS152,'Scen 7'!AS152,'Scen 8'!AS152,'Scen 9'!AS152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT152,'Scen 2'!AT152,'Scen 3'!AT152,'Scen 4'!AT152,'Scen 5'!AT152,'Scen 6'!AT152,'Scen 7'!AT152,'Scen 8'!AT152,'Scen 9'!AT152)-\nCHOOSE($L$2,'Scen 1'!AT152,'Scen 2'!AT152,'Scen 3'!AT152,'Scen 4'!AT152,'Scen 5'!AT152,'Scen 6'!AT152,'Scen 7'!AT152,'Scen 8'!AT152,'Scen 9'!AT152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU152,'Scen 2'!AU152,'Scen 3'!AU152,'Scen 4'!AU152,'Scen 5'!AU152,'Scen 6'!AU152,'Scen 7'!AU152,'Scen 8'!AU152,'Scen 9'!AU152)-\nCHOOSE($L$2,'Scen 1'!AU152,'Scen 2'!AU152,'Scen 3'!AU152,'Scen 4'!AU152,'Scen 5'!AU152,'Scen 6'!AU152,'Scen 7'!AU152,'Scen 8'!AU152,'Scen 9'!AU152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV152,'Scen 2'!AV152,'Scen 3'!AV152,'Scen 4'!AV152,'Scen 5'!AV152,'Scen 6'!AV152,'Scen 7'!AV152,'Scen 8'!AV152,'Scen 9'!AV152)-\nCHOOSE($L$2,'Scen 1'!AV152,'Scen 2'!AV152,'Scen 3'!AV152,'Scen 4'!AV152,'Scen 5'!AV152,'Scen 6'!AV152,'Scen 7'!AV152,'Scen 8'!AV152,'Scen 9'!AV152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW152,'Scen 2'!AW152,'Scen 3'!AW152,'Scen 4'!AW152,'Scen 5'!AW152,'Scen 6'!AW152,'Scen 7'!AW152,'Scen 8'!AW152,'Scen 9'!AW152)-\nCHOOSE($L$2,'Scen 1'!AW152,'Scen 2'!AW152,'Scen 3'!AW152,'Scen 4'!AW152,'Scen 5'!AW152,'Scen 6'!AW152,'Scen 7'!AW152,'Scen 8'!AW152,'Scen 9'!AW152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX152,'Scen 2'!AX152,'Scen 3'!AX152,'Scen 4'!AX152,'Scen 5'!AX152,'Scen 6'!AX152,'Scen 7'!AX152,'Scen 8'!AX152,'Scen 9'!AX152)-\nCHOOSE($L$2,'Scen 1'!AX152,'Scen 2'!AX152,'Scen 3'!AX152,'Scen 4'!AX152,'Scen 5'!AX152,'Scen 6'!AX152,'Scen 7'!AX152,'Scen 8'!AX152,'Scen 9'!AX152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY152,'Scen 2'!AY152,'Scen 3'!AY152,'Scen 4'!AY152,'Scen 5'!AY152,'Scen 6'!AY152,'Scen 7'!AY152,'Scen 8'!AY152,'Scen 9'!AY152)-\nCHOOSE($L$2,'Scen 1'!AY152,'Scen 2'!AY152,'Scen 3'!AY152,'Scen 4'!AY152,'Scen 5'!AY152,'Scen 6'!AY152,'Scen 7'!AY152,'Scen 8'!AY152,'Scen 9'!AY152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ152,'Scen 2'!AZ152,'Scen 3'!AZ152,'Scen 4'!AZ152,'Scen 5'!AZ152,'Scen 6'!AZ152,'Scen 7'!AZ152,'Scen 8'!AZ152,'Scen 9'!AZ152)-\nCHOOSE($L$2,'Scen 1'!AZ152,'Scen 2'!AZ152,'Scen 3'!AZ152,'Scen 4'!AZ152,'Scen 5'!AZ152,'Scen 6'!AZ152,'Scen 7'!AZ152,'Scen 8'!AZ152,'Scen 9'!AZ152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA152,'Scen 2'!BA152,'Scen 3'!BA152,'Scen 4'!BA152,'Scen 5'!BA152,'Scen 6'!BA152,'Scen 7'!BA152,'Scen 8'!BA152,'Scen 9'!BA152)-\nCHOOSE($L$2,'Scen 1'!BA152,'Scen 2'!BA152,'Scen 3'!BA152,'Scen 4'!BA152,'Scen 5'!BA152,'Scen 6'!BA152,'Scen 7'!BA152,'Scen 8'!BA152,'Scen 9'!BA152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB152,'Scen 2'!BB152,'Scen 3'!BB152,'Scen 4'!BB152,'Scen 5'!BB152,'Scen 6'!BB152,'Scen 7'!BB152,'Scen 8'!BB152,'Scen 9'!BB152)-\nCHOOSE($L$2,'Scen 1'!BB152,'Scen 2'!BB152,'Scen 3'!BB152,'Scen 4'!BB152,'Scen 5'!BB152,'Scen 6'!BB152,'Scen 7'!BB152,'Scen 8'!BB152,'Scen 9'!BB152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC152,'Scen 2'!BC152,'Scen 3'!BC152,'Scen 4'!BC152,'Scen 5'!BC152,'Scen 6'!BC152,'Scen 7'!BC152,'Scen 8'!BC152,'Scen 9'!BC152)-\nCHOOSE($L$2,'Scen 1'!BC152,'Scen 2'!BC152,'Scen 3'!BC152,'Scen 4'!BC152,'Scen 5'!BC152,'Scen 6'!BC152,'Scen 7'!BC152,'Scen 8'!BC152,'Scen 9'!BC152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD152,'Scen 2'!BD152,'Scen 3'!BD152,'Scen 4'!BD152,'Scen 5'!BD152,'Scen 6'!BD152,'Scen 7'!BD152,'Scen 8'!BD152,'Scen 9'!BD152)-\nCHOOSE($L$2,'Scen 1'!BD152,'Scen 2'!BD152,'Scen 3'!BD152,'Scen 4'!BD152,'Scen 5'!BD152,'Scen 6'!BD152,'Scen 7'!BD152,'Scen 8'!BD152,'Scen 9'!BD152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE152,'Scen 2'!BE152,'Scen 3'!BE152,'Scen 4'!BE152,'Scen 5'!BE152,'Scen 6'!BE152,'Scen 7'!BE152,'Scen 8'!BE152,'Scen 9'!BE152)-\nCHOOSE($L$2,'Scen 1'!BE152,'Scen 2'!BE152,'Scen 3'!BE152,'Scen 4'!BE152,'Scen 5'!BE152,'Scen 6'!BE152,'Scen 7'!BE152,'Scen 8'!BE152,'Scen 9'!BE152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF152,'Scen 2'!BF152,'Scen 3'!BF152,'Scen 4'!BF152,'Scen 5'!BF152,'Scen 6'!BF152,'Scen 7'!BF152,'Scen 8'!BF152,'Scen 9'!BF152)-\nCHOOSE($L$2,'Scen 1'!BF152,'Scen 2'!BF152,'Scen 3'!BF152,'Scen 4'!BF152,'Scen 5'!BF152,'Scen 6'!BF152,'Scen 7'!BF152,'Scen 8'!BF152,'Scen 9'!BF152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG152,'Scen 2'!BG152,'Scen 3'!BG152,'Scen 4'!BG152,'Scen 5'!BG152,'Scen 6'!BG152,'Scen 7'!BG152,'Scen 8'!BG152,'Scen 9'!BG152)-\nCHOOSE($L$2,'Scen 1'!BG152,'Scen 2'!BG152,'Scen 3'!BG152,'Scen 4'!BG152,'Scen 5'!BG152,'Scen 6'!BG152,'Scen 7'!BG152,'Scen 8'!BG152,'Scen 9'!BG152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH152,'Scen 2'!BH152,'Scen 3'!BH152,'Scen 4'!BH152,'Scen 5'!BH152,'Scen 6'!BH152,'Scen 7'!BH152,'Scen 8'!BH152,'Scen 9'!BH152)-\nCHOOSE($L$2,'Scen 1'!BH152,'Scen 2'!BH152,'Scen 3'!BH152,'Scen 4'!BH152,'Scen 5'!BH152,'Scen 6'!BH152,'Scen 7'!BH152,'Scen 8'!BH152,'Scen 9'!BH152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI152,'Scen 2'!BI152,'Scen 3'!BI152,'Scen 4'!BI152,'Scen 5'!BI152,'Scen 6'!BI152,'Scen 7'!BI152,'Scen 8'!BI152,'Scen 9'!BI152)-\nCHOOSE($L$2,'Scen 1'!BI152,'Scen 2'!BI152,'Scen 3'!BI152,'Scen 4'!BI152,'Scen 5'!BI152,'Scen 6'!BI152,'Scen 7'!BI152,'Scen 8'!BI152,'Scen 9'!BI152),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ152,'Scen 2'!BJ152,'Scen 3'!BJ152,'Scen 4'!BJ152,'Scen 5'!BJ152,'Scen 6'!BJ152,'Scen 7'!BJ152,'Scen 8'!BJ152,'Scen 9'!BJ152)-\nCHOOSE($L$2,'Scen 1'!BJ152,'Scen 2'!BJ152,'Scen 3'!BJ152,'Scen 4'!BJ152,'Scen 5'!BJ152,'Scen 6'!BJ152,'Scen 7'!BJ152,'Scen 8'!BJ152,'Scen 9'!BJ152),\"\")","v":0}]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y153,'Scen 2'!Y153,'Scen 3'!Y153,'Scen 4'!Y153,'Scen 5'!Y153,'Scen 6'!Y153,'Scen 7'!Y153,'Scen 8'!Y153,'Scen 9'!Y153)-\nCHOOSE($L$2,'Scen 1'!Y153,'Scen 2'!Y153,'Scen 3'!Y153,'Scen 4'!Y153,'Scen 5'!Y153,'Scen 6'!Y153,'Scen 7'!Y153,'Scen 8'!Y153,'Scen 9'!Y153),\"\")","v":-1640.152543911252},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA153,'Scen 2'!AA153,'Scen 3'!AA153,'Scen 4'!AA153,'Scen 5'!AA153,'Scen 6'!AA153,'Scen 7'!AA153,'Scen 8'!AA153,'Scen 9'!AA153)-\nCHOOSE($L$2,'Scen 1'!AA153,'Scen 2'!AA153,'Scen 3'!AA153,'Scen 4'!AA153,'Scen 5'!AA153,'Scen 6'!AA153,'Scen 7'!AA153,'Scen 8'!AA153,'Scen 9'!AA153),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB153,'Scen 2'!AB153,'Scen 3'!AB153,'Scen 4'!AB153,'Scen 5'!AB153,'Scen 6'!AB153,'Scen 7'!AB153,'Scen 8'!AB153,'Scen 9'!AB153)-\nCHOOSE($L$2,'Scen 1'!AB153,'Scen 2'!AB153,'Scen 3'!AB153,'Scen 4'!AB153,'Scen 5'!AB153,'Scen 6'!AB153,'Scen 7'!AB153,'Scen 8'!AB153,'Scen 9'!AB153),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC153,'Scen 2'!AC153,'Scen 3'!AC153,'Scen 4'!AC153,'Scen 5'!AC153,'Scen 6'!AC153,'Scen 7'!AC153,'Scen 8'!AC153,'Scen 9'!AC153)-\nCHOOSE($L$2,'Scen 1'!AC153,'Scen 2'!AC153,'Scen 3'!AC153,'Scen 4'!AC153,'Scen 5'!AC153,'Scen 6'!AC153,'Scen 7'!AC153,'Scen 8'!AC153,'Scen 9'!AC153),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD153,'Scen 2'!AD153,'Scen 3'!AD153,'Scen 4'!AD153,'Scen 5'!AD153,'Scen 6'!AD153,'Scen 7'!AD153,'Scen 8'!AD153,'Scen 9'!AD153)-\nCHOOSE($L$2,'Scen 1'!AD153,'Scen 2'!AD153,'Scen 3'!AD153,'Scen 4'!AD153,'Scen 5'!AD153,'Scen 6'!AD153,'Scen 7'!AD153,'Scen 8'!AD153,'Scen 9'!AD153),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE153,'Scen 2'!AE153,'Scen 3'!AE153,'Scen 4'!AE153,'Scen 5'!AE153,'Scen 6'!AE153,'Scen 7'!AE153,'Scen 8'!AE153,'Scen 9'!AE153)-\nCHOOSE($L$2,'Scen 1'!AE153,'Scen 2'!AE153,'Scen 3'!AE153,'Scen 4'!AE153,'Scen 5'!AE153,'Scen 6'!AE153,'Scen 7'!AE153,'Scen 8'!AE153,'Scen 9'!AE153),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF153,'Scen 2'!AF153,'Scen 3'!AF153,'Scen 4'!AF153,'Scen 5'!AF153,'Scen 6'!AF153,'Scen 7'!AF153,'Scen 8'!AF153,'Scen 9'!AF153)-\nCHOOSE($L$2,'Scen 1'!AF153,'Scen 2'!AF153,'Scen 3'!AF153,'Scen 4'!AF153,'Scen 5'!AF153,'Scen 6'!AF153,'Scen 7'!AF153,'Scen 8'!AF153,'Scen 9'!AF153),\"\")","v":13.28251394931198},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG153,'Scen 2'!AG153,'Scen 3'!AG153,'Scen 4'!AG153,'Scen 5'!AG153,'Scen 6'!AG153,'Scen 7'!AG153,'Scen 8'!AG153,'Scen 9'!AG153)-\nCHOOSE($L$2,'Scen 1'!AG153,'Scen 2'!AG153,'Scen 3'!AG153,'Scen 4'!AG153,'Scen 5'!AG153,'Scen 6'!AG153,'Scen 7'!AG153,'Scen 8'!AG153,'Scen 9'!AG153),\"\")","v":34.706946249675816},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH153,'Scen 2'!AH153,'Scen 3'!AH153,'Scen 4'!AH153,'Scen 5'!AH153,'Scen 6'!AH153,'Scen 7'!AH153,'Scen 8'!AH153,'Scen 9'!AH153)-\nCHOOSE($L$2,'Scen 1'!AH153,'Scen 2'!AH153,'Scen 3'!AH153,'Scen 4'!AH153,'Scen 5'!AH153,'Scen 6'!AH153,'Scen 7'!AH153,'Scen 8'!AH153,'Scen 9'!AH153),\"\")","v":41.875913287935717},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI153,'Scen 2'!AI153,'Scen 3'!AI153,'Scen 4'!AI153,'Scen 5'!AI153,'Scen 6'!AI153,'Scen 7'!AI153,'Scen 8'!AI153,'Scen 9'!AI153)-\nCHOOSE($L$2,'Scen 1'!AI153,'Scen 2'!AI153,'Scen 3'!AI153,'Scen 4'!AI153,'Scen 5'!AI153,'Scen 6'!AI153,'Scen 7'!AI153,'Scen 8'!AI153,'Scen 9'!AI153),\"\")","v":27.660933509769464},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ153,'Scen 2'!AJ153,'Scen 3'!AJ153,'Scen 4'!AJ153,'Scen 5'!AJ153,'Scen 6'!AJ153,'Scen 7'!AJ153,'Scen 8'!AJ153,'Scen 9'!AJ153)-\nCHOOSE($L$2,'Scen 1'!AJ153,'Scen 2'!AJ153,'Scen 3'!AJ153,'Scen 4'!AJ153,'Scen 5'!AJ153,'Scen 6'!AJ153,'Scen 7'!AJ153,'Scen 8'!AJ153,'Scen 9'!AJ153),\"\")","v":7.8963833490936253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK153,'Scen 2'!AK153,'Scen 3'!AK153,'Scen 4'!AK153,'Scen 5'!AK153,'Scen 6'!AK153,'Scen 7'!AK153,'Scen 8'!AK153,'Scen 9'!AK153)-\nCHOOSE($L$2,'Scen 1'!AK153,'Scen 2'!AK153,'Scen 3'!AK153,'Scen 4'!AK153,'Scen 5'!AK153,'Scen 6'!AK153,'Scen 7'!AK153,'Scen 8'!AK153,'Scen 9'!AK153),\"\")","v":-18.353927745896044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL153,'Scen 2'!AL153,'Scen 3'!AL153,'Scen 4'!AL153,'Scen 5'!AL153,'Scen 6'!AL153,'Scen 7'!AL153,'Scen 8'!AL153,'Scen 9'!AL153)-\nCHOOSE($L$2,'Scen 1'!AL153,'Scen 2'!AL153,'Scen 3'!AL153,'Scen 4'!AL153,'Scen 5'!AL153,'Scen 6'!AL153,'Scen 7'!AL153,'Scen 8'!AL153,'Scen 9'!AL153),\"\")","v":-50.577094735739507},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM153,'Scen 2'!AM153,'Scen 3'!AM153,'Scen 4'!AM153,'Scen 5'!AM153,'Scen 6'!AM153,'Scen 7'!AM153,'Scen 8'!AM153,'Scen 9'!AM153)-\nCHOOSE($L$2,'Scen 1'!AM153,'Scen 2'!AM153,'Scen 3'!AM153,'Scen 4'!AM153,'Scen 5'!AM153,'Scen 6'!AM153,'Scen 7'!AM153,'Scen 8'!AM153,'Scen 9'!AM153),\"\")","v":-62.695199899785905},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN153,'Scen 2'!AN153,'Scen 3'!AN153,'Scen 4'!AN153,'Scen 5'!AN153,'Scen 6'!AN153,'Scen 7'!AN153,'Scen 8'!AN153,'Scen 9'!AN153)-\nCHOOSE($L$2,'Scen 1'!AN153,'Scen 2'!AN153,'Scen 3'!AN153,'Scen 4'!AN153,'Scen 5'!AN153,'Scen 6'!AN153,'Scen 7'!AN153,'Scen 8'!AN153,'Scen 9'!AN153),\"\")","v":-62.741220320656538},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO153,'Scen 2'!AO153,'Scen 3'!AO153,'Scen 4'!AO153,'Scen 5'!AO153,'Scen 6'!AO153,'Scen 7'!AO153,'Scen 8'!AO153,'Scen 9'!AO153)-\nCHOOSE($L$2,'Scen 1'!AO153,'Scen 2'!AO153,'Scen 3'!AO153,'Scen 4'!AO153,'Scen 5'!AO153,'Scen 6'!AO153,'Scen 7'!AO153,'Scen 8'!AO153,'Scen 9'!AO153),\"\")","v":-63.619644457673019},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP153,'Scen 2'!AP153,'Scen 3'!AP153,'Scen 4'!AP153,'Scen 5'!AP153,'Scen 6'!AP153,'Scen 7'!AP153,'Scen 8'!AP153,'Scen 9'!AP153)-\nCHOOSE($L$2,'Scen 1'!AP153,'Scen 2'!AP153,'Scen 3'!AP153,'Scen 4'!AP153,'Scen 5'!AP153,'Scen 6'!AP153,'Scen 7'!AP153,'Scen 8'!AP153,'Scen 9'!AP153),\"\")","v":-64.072794535538975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ153,'Scen 2'!AQ153,'Scen 3'!AQ153,'Scen 4'!AQ153,'Scen 5'!AQ153,'Scen 6'!AQ153,'Scen 7'!AQ153,'Scen 8'!AQ153,'Scen 9'!AQ153)-\nCHOOSE($L$2,'Scen 1'!AQ153,'Scen 2'!AQ153,'Scen 3'!AQ153,'Scen 4'!AQ153,'Scen 5'!AQ153,'Scen 6'!AQ153,'Scen 7'!AQ153,'Scen 8'!AQ153,'Scen 9'!AQ153),\"\")","v":-64.439779442256622},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR153,'Scen 2'!AR153,'Scen 3'!AR153,'Scen 4'!AR153,'Scen 5'!AR153,'Scen 6'!AR153,'Scen 7'!AR153,'Scen 8'!AR153,'Scen 9'!AR153)-\nCHOOSE($L$2,'Scen 1'!AR153,'Scen 2'!AR153,'Scen 3'!AR153,'Scen 4'!AR153,'Scen 5'!AR153,'Scen 6'!AR153,'Scen 7'!AR153,'Scen 8'!AR153,'Scen 9'!AR153),\"\")","v":-65.261547041071282},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS153,'Scen 2'!AS153,'Scen 3'!AS153,'Scen 4'!AS153,'Scen 5'!AS153,'Scen 6'!AS153,'Scen 7'!AS153,'Scen 8'!AS153,'Scen 9'!AS153)-\nCHOOSE($L$2,'Scen 1'!AS153,'Scen 2'!AS153,'Scen 3'!AS153,'Scen 4'!AS153,'Scen 5'!AS153,'Scen 6'!AS153,'Scen 7'!AS153,'Scen 8'!AS153,'Scen 9'!AS153),\"\")","v":-66.287135791094329},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT153,'Scen 2'!AT153,'Scen 3'!AT153,'Scen 4'!AT153,'Scen 5'!AT153,'Scen 6'!AT153,'Scen 7'!AT153,'Scen 8'!AT153,'Scen 9'!AT153)-\nCHOOSE($L$2,'Scen 1'!AT153,'Scen 2'!AT153,'Scen 3'!AT153,'Scen 4'!AT153,'Scen 5'!AT153,'Scen 6'!AT153,'Scen 7'!AT153,'Scen 8'!AT153,'Scen 9'!AT153),\"\")","v":-67.43229203978666},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU153,'Scen 2'!AU153,'Scen 3'!AU153,'Scen 4'!AU153,'Scen 5'!AU153,'Scen 6'!AU153,'Scen 7'!AU153,'Scen 8'!AU153,'Scen 9'!AU153)-\nCHOOSE($L$2,'Scen 1'!AU153,'Scen 2'!AU153,'Scen 3'!AU153,'Scen 4'!AU153,'Scen 5'!AU153,'Scen 6'!AU153,'Scen 7'!AU153,'Scen 8'!AU153,'Scen 9'!AU153),\"\")","v":-68.496188357521874},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV153,'Scen 2'!AV153,'Scen 3'!AV153,'Scen 4'!AV153,'Scen 5'!AV153,'Scen 6'!AV153,'Scen 7'!AV153,'Scen 8'!AV153,'Scen 9'!AV153)-\nCHOOSE($L$2,'Scen 1'!AV153,'Scen 2'!AV153,'Scen 3'!AV153,'Scen 4'!AV153,'Scen 5'!AV153,'Scen 6'!AV153,'Scen 7'!AV153,'Scen 8'!AV153,'Scen 9'!AV153),\"\")","v":-69.352717493219131},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW153,'Scen 2'!AW153,'Scen 3'!AW153,'Scen 4'!AW153,'Scen 5'!AW153,'Scen 6'!AW153,'Scen 7'!AW153,'Scen 8'!AW153,'Scen 9'!AW153)-\nCHOOSE($L$2,'Scen 1'!AW153,'Scen 2'!AW153,'Scen 3'!AW153,'Scen 4'!AW153,'Scen 5'!AW153,'Scen 6'!AW153,'Scen 7'!AW153,'Scen 8'!AW153,'Scen 9'!AW153),\"\")","v":-70.243425301764773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX153,'Scen 2'!AX153,'Scen 3'!AX153,'Scen 4'!AX153,'Scen 5'!AX153,'Scen 6'!AX153,'Scen 7'!AX153,'Scen 8'!AX153,'Scen 9'!AX153)-\nCHOOSE($L$2,'Scen 1'!AX153,'Scen 2'!AX153,'Scen 3'!AX153,'Scen 4'!AX153,'Scen 5'!AX153,'Scen 6'!AX153,'Scen 7'!AX153,'Scen 8'!AX153,'Scen 9'!AX153),\"\")","v":-71.866950529401265},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY153,'Scen 2'!AY153,'Scen 3'!AY153,'Scen 4'!AY153,'Scen 5'!AY153,'Scen 6'!AY153,'Scen 7'!AY153,'Scen 8'!AY153,'Scen 9'!AY153)-\nCHOOSE($L$2,'Scen 1'!AY153,'Scen 2'!AY153,'Scen 3'!AY153,'Scen 4'!AY153,'Scen 5'!AY153,'Scen 6'!AY153,'Scen 7'!AY153,'Scen 8'!AY153,'Scen 9'!AY153),\"\")","v":-73.953036048984075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ153,'Scen 2'!AZ153,'Scen 3'!AZ153,'Scen 4'!AZ153,'Scen 5'!AZ153,'Scen 6'!AZ153,'Scen 7'!AZ153,'Scen 8'!AZ153,'Scen 9'!AZ153)-\nCHOOSE($L$2,'Scen 1'!AZ153,'Scen 2'!AZ153,'Scen 3'!AZ153,'Scen 4'!AZ153,'Scen 5'!AZ153,'Scen 6'!AZ153,'Scen 7'!AZ153,'Scen 8'!AZ153,'Scen 9'!AZ153),\"\")","v":-90.012780568115659},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA153,'Scen 2'!BA153,'Scen 3'!BA153,'Scen 4'!BA153,'Scen 5'!BA153,'Scen 6'!BA153,'Scen 7'!BA153,'Scen 8'!BA153,'Scen 9'!BA153)-\nCHOOSE($L$2,'Scen 1'!BA153,'Scen 2'!BA153,'Scen 3'!BA153,'Scen 4'!BA153,'Scen 5'!BA153,'Scen 6'!BA153,'Scen 7'!BA153,'Scen 8'!BA153,'Scen 9'!BA153),\"\")","v":-116.16043158565566},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB153,'Scen 2'!BB153,'Scen 3'!BB153,'Scen 4'!BB153,'Scen 5'!BB153,'Scen 6'!BB153,'Scen 7'!BB153,'Scen 8'!BB153,'Scen 9'!BB153)-\nCHOOSE($L$2,'Scen 1'!BB153,'Scen 2'!BB153,'Scen 3'!BB153,'Scen 4'!BB153,'Scen 5'!BB153,'Scen 6'!BB153,'Scen 7'!BB153,'Scen 8'!BB153,'Scen 9'!BB153),\"\")","v":-127.12415261790551},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC153,'Scen 2'!BC153,'Scen 3'!BC153,'Scen 4'!BC153,'Scen 5'!BC153,'Scen 6'!BC153,'Scen 7'!BC153,'Scen 8'!BC153,'Scen 9'!BC153)-\nCHOOSE($L$2,'Scen 1'!BC153,'Scen 2'!BC153,'Scen 3'!BC153,'Scen 4'!BC153,'Scen 5'!BC153,'Scen 6'!BC153,'Scen 7'!BC153,'Scen 8'!BC153,'Scen 9'!BC153),\"\")","v":-117.06767310165327},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD153,'Scen 2'!BD153,'Scen 3'!BD153,'Scen 4'!BD153,'Scen 5'!BD153,'Scen 6'!BD153,'Scen 7'!BD153,'Scen 8'!BD153,'Scen 9'!BD153)-\nCHOOSE($L$2,'Scen 1'!BD153,'Scen 2'!BD153,'Scen 3'!BD153,'Scen 4'!BD153,'Scen 5'!BD153,'Scen 6'!BD153,'Scen 7'!BD153,'Scen 8'!BD153,'Scen 9'!BD153),\"\")","v":-101.40303952281778},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE153,'Scen 2'!BE153,'Scen 3'!BE153,'Scen 4'!BE153,'Scen 5'!BE153,'Scen 6'!BE153,'Scen 7'!BE153,'Scen 8'!BE153,'Scen 9'!BE153)-\nCHOOSE($L$2,'Scen 1'!BE153,'Scen 2'!BE153,'Scen 3'!BE153,'Scen 4'!BE153,'Scen 5'!BE153,'Scen 6'!BE153,'Scen 7'!BE153,'Scen 8'!BE153,'Scen 9'!BE153),\"\")","v":-77.139157422475989},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF153,'Scen 2'!BF153,'Scen 3'!BF153,'Scen 4'!BF153,'Scen 5'!BF153,'Scen 6'!BF153,'Scen 7'!BF153,'Scen 8'!BF153,'Scen 9'!BF153)-\nCHOOSE($L$2,'Scen 1'!BF153,'Scen 2'!BF153,'Scen 3'!BF153,'Scen 4'!BF153,'Scen 5'!BF153,'Scen 6'!BF153,'Scen 7'!BF153,'Scen 8'!BF153,'Scen 9'!BF153),\"\")","v":-47.194828528071866},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG153,'Scen 2'!BG153,'Scen 3'!BG153,'Scen 4'!BG153,'Scen 5'!BG153,'Scen 6'!BG153,'Scen 7'!BG153,'Scen 8'!BG153,'Scen 9'!BG153)-\nCHOOSE($L$2,'Scen 1'!BG153,'Scen 2'!BG153,'Scen 3'!BG153,'Scen 4'!BG153,'Scen 5'!BG153,'Scen 6'!BG153,'Scen 7'!BG153,'Scen 8'!BG153,'Scen 9'!BG153),\"\")","v":-36.314704934868701},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH153,'Scen 2'!BH153,'Scen 3'!BH153,'Scen 4'!BH153,'Scen 5'!BH153,'Scen 6'!BH153,'Scen 7'!BH153,'Scen 8'!BH153,'Scen 9'!BH153)-\nCHOOSE($L$2,'Scen 1'!BH153,'Scen 2'!BH153,'Scen 3'!BH153,'Scen 4'!BH153,'Scen 5'!BH153,'Scen 6'!BH153,'Scen 7'!BH153,'Scen 8'!BH153,'Scen 9'!BH153),\"\")","v":-37.243695951057703},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI153,'Scen 2'!BI153,'Scen 3'!BI153,'Scen 4'!BI153,'Scen 5'!BI153,'Scen 6'!BI153,'Scen 7'!BI153,'Scen 8'!BI153,'Scen 9'!BI153)-\nCHOOSE($L$2,'Scen 1'!BI153,'Scen 2'!BI153,'Scen 3'!BI153,'Scen 4'!BI153,'Scen 5'!BI153,'Scen 6'!BI153,'Scen 7'!BI153,'Scen 8'!BI153,'Scen 9'!BI153),\"\")","v":-38.120458754871891},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ153,'Scen 2'!BJ153,'Scen 3'!BJ153,'Scen 4'!BJ153,'Scen 5'!BJ153,'Scen 6'!BJ153,'Scen 7'!BJ153,'Scen 8'!BJ153,'Scen 9'!BJ153)-\nCHOOSE($L$2,'Scen 1'!BJ153,'Scen 2'!BJ153,'Scen 3'!BJ153,'Scen 4'!BJ153,'Scen 5'!BJ153,'Scen 6'!BJ153,'Scen 7'!BJ153,'Scen 8'!BJ153,'Scen 9'!BJ153),\"\")","v":-38.40135752915586}]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y154,'Scen 2'!Y154,'Scen 3'!Y154,'Scen 4'!Y154,'Scen 5'!Y154,'Scen 6'!Y154,'Scen 7'!Y154,'Scen 8'!Y154,'Scen 9'!Y154)-\nCHOOSE($L$2,'Scen 1'!Y154,'Scen 2'!Y154,'Scen 3'!Y154,'Scen 4'!Y154,'Scen 5'!Y154,'Scen 6'!Y154,'Scen 7'!Y154,'Scen 8'!Y154,'Scen 9'!Y154),\"\")","v":-363.66618712316085},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA154,'Scen 2'!AA154,'Scen 3'!AA154,'Scen 4'!AA154,'Scen 5'!AA154,'Scen 6'!AA154,'Scen 7'!AA154,'Scen 8'!AA154,'Scen 9'!AA154)-\nCHOOSE($L$2,'Scen 1'!AA154,'Scen 2'!AA154,'Scen 3'!AA154,'Scen 4'!AA154,'Scen 5'!AA154,'Scen 6'!AA154,'Scen 7'!AA154,'Scen 8'!AA154,'Scen 9'!AA154),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB154,'Scen 2'!AB154,'Scen 3'!AB154,'Scen 4'!AB154,'Scen 5'!AB154,'Scen 6'!AB154,'Scen 7'!AB154,'Scen 8'!AB154,'Scen 9'!AB154)-\nCHOOSE($L$2,'Scen 1'!AB154,'Scen 2'!AB154,'Scen 3'!AB154,'Scen 4'!AB154,'Scen 5'!AB154,'Scen 6'!AB154,'Scen 7'!AB154,'Scen 8'!AB154,'Scen 9'!AB154),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC154,'Scen 2'!AC154,'Scen 3'!AC154,'Scen 4'!AC154,'Scen 5'!AC154,'Scen 6'!AC154,'Scen 7'!AC154,'Scen 8'!AC154,'Scen 9'!AC154)-\nCHOOSE($L$2,'Scen 1'!AC154,'Scen 2'!AC154,'Scen 3'!AC154,'Scen 4'!AC154,'Scen 5'!AC154,'Scen 6'!AC154,'Scen 7'!AC154,'Scen 8'!AC154,'Scen 9'!AC154),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD154,'Scen 2'!AD154,'Scen 3'!AD154,'Scen 4'!AD154,'Scen 5'!AD154,'Scen 6'!AD154,'Scen 7'!AD154,'Scen 8'!AD154,'Scen 9'!AD154)-\nCHOOSE($L$2,'Scen 1'!AD154,'Scen 2'!AD154,'Scen 3'!AD154,'Scen 4'!AD154,'Scen 5'!AD154,'Scen 6'!AD154,'Scen 7'!AD154,'Scen 8'!AD154,'Scen 9'!AD154),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE154,'Scen 2'!AE154,'Scen 3'!AE154,'Scen 4'!AE154,'Scen 5'!AE154,'Scen 6'!AE154,'Scen 7'!AE154,'Scen 8'!AE154,'Scen 9'!AE154)-\nCHOOSE($L$2,'Scen 1'!AE154,'Scen 2'!AE154,'Scen 3'!AE154,'Scen 4'!AE154,'Scen 5'!AE154,'Scen 6'!AE154,'Scen 7'!AE154,'Scen 8'!AE154,'Scen 9'!AE154),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF154,'Scen 2'!AF154,'Scen 3'!AF154,'Scen 4'!AF154,'Scen 5'!AF154,'Scen 6'!AF154,'Scen 7'!AF154,'Scen 8'!AF154,'Scen 9'!AF154)-\nCHOOSE($L$2,'Scen 1'!AF154,'Scen 2'!AF154,'Scen 3'!AF154,'Scen 4'!AF154,'Scen 5'!AF154,'Scen 6'!AF154,'Scen 7'!AF154,'Scen 8'!AF154,'Scen 9'!AF154),\"\")","v":5.363449961380808},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG154,'Scen 2'!AG154,'Scen 3'!AG154,'Scen 4'!AG154,'Scen 5'!AG154,'Scen 6'!AG154,'Scen 7'!AG154,'Scen 8'!AG154,'Scen 9'!AG154)-\nCHOOSE($L$2,'Scen 1'!AG154,'Scen 2'!AG154,'Scen 3'!AG154,'Scen 4'!AG154,'Scen 5'!AG154,'Scen 6'!AG154,'Scen 7'!AG154,'Scen 8'!AG154,'Scen 9'!AG154),\"\")","v":-9.7065814596506392},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH154,'Scen 2'!AH154,'Scen 3'!AH154,'Scen 4'!AH154,'Scen 5'!AH154,'Scen 6'!AH154,'Scen 7'!AH154,'Scen 8'!AH154,'Scen 9'!AH154)-\nCHOOSE($L$2,'Scen 1'!AH154,'Scen 2'!AH154,'Scen 3'!AH154,'Scen 4'!AH154,'Scen 5'!AH154,'Scen 6'!AH154,'Scen 7'!AH154,'Scen 8'!AH154,'Scen 9'!AH154),\"\")","v":-17.126831050632234},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI154,'Scen 2'!AI154,'Scen 3'!AI154,'Scen 4'!AI154,'Scen 5'!AI154,'Scen 6'!AI154,'Scen 7'!AI154,'Scen 8'!AI154,'Scen 9'!AI154)-\nCHOOSE($L$2,'Scen 1'!AI154,'Scen 2'!AI154,'Scen 3'!AI154,'Scen 4'!AI154,'Scen 5'!AI154,'Scen 6'!AI154,'Scen 7'!AI154,'Scen 8'!AI154,'Scen 9'!AI154),\"\")","v":-49.685035964463822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ154,'Scen 2'!AJ154,'Scen 3'!AJ154,'Scen 4'!AJ154,'Scen 5'!AJ154,'Scen 6'!AJ154,'Scen 7'!AJ154,'Scen 8'!AJ154,'Scen 9'!AJ154)-\nCHOOSE($L$2,'Scen 1'!AJ154,'Scen 2'!AJ154,'Scen 3'!AJ154,'Scen 4'!AJ154,'Scen 5'!AJ154,'Scen 6'!AJ154,'Scen 7'!AJ154,'Scen 8'!AJ154,'Scen 9'!AJ154),\"\")","v":-66.013995720163777},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK154,'Scen 2'!AK154,'Scen 3'!AK154,'Scen 4'!AK154,'Scen 5'!AK154,'Scen 6'!AK154,'Scen 7'!AK154,'Scen 8'!AK154,'Scen 9'!AK154)-\nCHOOSE($L$2,'Scen 1'!AK154,'Scen 2'!AK154,'Scen 3'!AK154,'Scen 4'!AK154,'Scen 5'!AK154,'Scen 6'!AK154,'Scen 7'!AK154,'Scen 8'!AK154,'Scen 9'!AK154),\"\")","v":-75.959198995391631},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL154,'Scen 2'!AL154,'Scen 3'!AL154,'Scen 4'!AL154,'Scen 5'!AL154,'Scen 6'!AL154,'Scen 7'!AL154,'Scen 8'!AL154,'Scen 9'!AL154)-\nCHOOSE($L$2,'Scen 1'!AL154,'Scen 2'!AL154,'Scen 3'!AL154,'Scen 4'!AL154,'Scen 5'!AL154,'Scen 6'!AL154,'Scen 7'!AL154,'Scen 8'!AL154,'Scen 9'!AL154),\"\")","v":-85.321715489704886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM154,'Scen 2'!AM154,'Scen 3'!AM154,'Scen 4'!AM154,'Scen 5'!AM154,'Scen 6'!AM154,'Scen 7'!AM154,'Scen 8'!AM154,'Scen 9'!AM154)-\nCHOOSE($L$2,'Scen 1'!AM154,'Scen 2'!AM154,'Scen 3'!AM154,'Scen 4'!AM154,'Scen 5'!AM154,'Scen 6'!AM154,'Scen 7'!AM154,'Scen 8'!AM154,'Scen 9'!AM154),\"\")","v":-1.6114178470431124},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN154,'Scen 2'!AN154,'Scen 3'!AN154,'Scen 4'!AN154,'Scen 5'!AN154,'Scen 6'!AN154,'Scen 7'!AN154,'Scen 8'!AN154,'Scen 9'!AN154)-\nCHOOSE($L$2,'Scen 1'!AN154,'Scen 2'!AN154,'Scen 3'!AN154,'Scen 4'!AN154,'Scen 5'!AN154,'Scen 6'!AN154,'Scen 7'!AN154,'Scen 8'!AN154,'Scen 9'!AN154),\"\")","v":-1.6427025220479141},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO154,'Scen 2'!AO154,'Scen 3'!AO154,'Scen 4'!AO154,'Scen 5'!AO154,'Scen 6'!AO154,'Scen 7'!AO154,'Scen 8'!AO154,'Scen 9'!AO154)-\nCHOOSE($L$2,'Scen 1'!AO154,'Scen 2'!AO154,'Scen 3'!AO154,'Scen 4'!AO154,'Scen 5'!AO154,'Scen 6'!AO154,'Scen 7'!AO154,'Scen 8'!AO154,'Scen 9'!AO154),\"\")","v":-1.7545600260227747},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP154,'Scen 2'!AP154,'Scen 3'!AP154,'Scen 4'!AP154,'Scen 5'!AP154,'Scen 6'!AP154,'Scen 7'!AP154,'Scen 8'!AP154,'Scen 9'!AP154)-\nCHOOSE($L$2,'Scen 1'!AP154,'Scen 2'!AP154,'Scen 3'!AP154,'Scen 4'!AP154,'Scen 5'!AP154,'Scen 6'!AP154,'Scen 7'!AP154,'Scen 8'!AP154,'Scen 9'!AP154),\"\")","v":-1.8394779449647896},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ154,'Scen 2'!AQ154,'Scen 3'!AQ154,'Scen 4'!AQ154,'Scen 5'!AQ154,'Scen 6'!AQ154,'Scen 7'!AQ154,'Scen 8'!AQ154,'Scen 9'!AQ154)-\nCHOOSE($L$2,'Scen 1'!AQ154,'Scen 2'!AQ154,'Scen 3'!AQ154,'Scen 4'!AQ154,'Scen 5'!AQ154,'Scen 6'!AQ154,'Scen 7'!AQ154,'Scen 8'!AQ154,'Scen 9'!AQ154),\"\")","v":-1.9208052406160192},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR154,'Scen 2'!AR154,'Scen 3'!AR154,'Scen 4'!AR154,'Scen 5'!AR154,'Scen 6'!AR154,'Scen 7'!AR154,'Scen 8'!AR154,'Scen 9'!AR154)-\nCHOOSE($L$2,'Scen 1'!AR154,'Scen 2'!AR154,'Scen 3'!AR154,'Scen 4'!AR154,'Scen 5'!AR154,'Scen 6'!AR154,'Scen 7'!AR154,'Scen 8'!AR154,'Scen 9'!AR154),\"\")","v":-2.0369697760761269},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS154,'Scen 2'!AS154,'Scen 3'!AS154,'Scen 4'!AS154,'Scen 5'!AS154,'Scen 6'!AS154,'Scen 7'!AS154,'Scen 8'!AS154,'Scen 9'!AS154)-\nCHOOSE($L$2,'Scen 1'!AS154,'Scen 2'!AS154,'Scen 3'!AS154,'Scen 4'!AS154,'Scen 5'!AS154,'Scen 6'!AS154,'Scen 7'!AS154,'Scen 8'!AS154,'Scen 9'!AS154),\"\")","v":-2.1711388846635913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT154,'Scen 2'!AT154,'Scen 3'!AT154,'Scen 4'!AT154,'Scen 5'!AT154,'Scen 6'!AT154,'Scen 7'!AT154,'Scen 8'!AT154,'Scen 9'!AT154)-\nCHOOSE($L$2,'Scen 1'!AT154,'Scen 2'!AT154,'Scen 3'!AT154,'Scen 4'!AT154,'Scen 5'!AT154,'Scen 6'!AT154,'Scen 7'!AT154,'Scen 8'!AT154,'Scen 9'!AT154),\"\")","v":-2.317850713843022},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU154,'Scen 2'!AU154,'Scen 3'!AU154,'Scen 4'!AU154,'Scen 5'!AU154,'Scen 6'!AU154,'Scen 7'!AU154,'Scen 8'!AU154,'Scen 9'!AU154)-\nCHOOSE($L$2,'Scen 1'!AU154,'Scen 2'!AU154,'Scen 3'!AU154,'Scen 4'!AU154,'Scen 5'!AU154,'Scen 6'!AU154,'Scen 7'!AU154,'Scen 8'!AU154,'Scen 9'!AU154),\"\")","v":-2.463175172349434},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV154,'Scen 2'!AV154,'Scen 3'!AV154,'Scen 4'!AV154,'Scen 5'!AV154,'Scen 6'!AV154,'Scen 7'!AV154,'Scen 8'!AV154,'Scen 9'!AV154)-\nCHOOSE($L$2,'Scen 1'!AV154,'Scen 2'!AV154,'Scen 3'!AV154,'Scen 4'!AV154,'Scen 5'!AV154,'Scen 6'!AV154,'Scen 7'!AV154,'Scen 8'!AV154,'Scen 9'!AV154),\"\")","v":-2.5980871184322893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW154,'Scen 2'!AW154,'Scen 3'!AW154,'Scen 4'!AW154,'Scen 5'!AW154,'Scen 6'!AW154,'Scen 7'!AW154,'Scen 8'!AW154,'Scen 9'!AW154)-\nCHOOSE($L$2,'Scen 1'!AW154,'Scen 2'!AW154,'Scen 3'!AW154,'Scen 4'!AW154,'Scen 5'!AW154,'Scen 6'!AW154,'Scen 7'!AW154,'Scen 8'!AW154,'Scen 9'!AW154),\"\")","v":-2.7394812139982321},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX154,'Scen 2'!AX154,'Scen 3'!AX154,'Scen 4'!AX154,'Scen 5'!AX154,'Scen 6'!AX154,'Scen 7'!AX154,'Scen 8'!AX154,'Scen 9'!AX154)-\nCHOOSE($L$2,'Scen 1'!AX154,'Scen 2'!AX154,'Scen 3'!AX154,'Scen 4'!AX154,'Scen 5'!AX154,'Scen 6'!AX154,'Scen 7'!AX154,'Scen 8'!AX154,'Scen 9'!AX154),\"\")","v":-2.9373209537517972},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY154,'Scen 2'!AY154,'Scen 3'!AY154,'Scen 4'!AY154,'Scen 5'!AY154,'Scen 6'!AY154,'Scen 7'!AY154,'Scen 8'!AY154,'Scen 9'!AY154)-\nCHOOSE($L$2,'Scen 1'!AY154,'Scen 2'!AY154,'Scen 3'!AY154,'Scen 4'!AY154,'Scen 5'!AY154,'Scen 6'!AY154,'Scen 7'!AY154,'Scen 8'!AY154,'Scen 9'!AY154),\"\")","v":-3.1740473606516559},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ154,'Scen 2'!AZ154,'Scen 3'!AZ154,'Scen 4'!AZ154,'Scen 5'!AZ154,'Scen 6'!AZ154,'Scen 7'!AZ154,'Scen 8'!AZ154,'Scen 9'!AZ154)-\nCHOOSE($L$2,'Scen 1'!AZ154,'Scen 2'!AZ154,'Scen 3'!AZ154,'Scen 4'!AZ154,'Scen 5'!AZ154,'Scen 6'!AZ154,'Scen 7'!AZ154,'Scen 8'!AZ154,'Scen 9'!AZ154),\"\")","v":-3.2383266902305792},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA154,'Scen 2'!BA154,'Scen 3'!BA154,'Scen 4'!BA154,'Scen 5'!BA154,'Scen 6'!BA154,'Scen 7'!BA154,'Scen 8'!BA154,'Scen 9'!BA154)-\nCHOOSE($L$2,'Scen 1'!BA154,'Scen 2'!BA154,'Scen 3'!BA154,'Scen 4'!BA154,'Scen 5'!BA154,'Scen 6'!BA154,'Scen 7'!BA154,'Scen 8'!BA154,'Scen 9'!BA154),\"\")","v":-3.2014700725739829},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB154,'Scen 2'!BB154,'Scen 3'!BB154,'Scen 4'!BB154,'Scen 5'!BB154,'Scen 6'!BB154,'Scen 7'!BB154,'Scen 8'!BB154,'Scen 9'!BB154)-\nCHOOSE($L$2,'Scen 1'!BB154,'Scen 2'!BB154,'Scen 3'!BB154,'Scen 4'!BB154,'Scen 5'!BB154,'Scen 6'!BB154,'Scen 7'!BB154,'Scen 8'!BB154,'Scen 9'!BB154),\"\")","v":-3.2884250594773441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC154,'Scen 2'!BC154,'Scen 3'!BC154,'Scen 4'!BC154,'Scen 5'!BC154,'Scen 6'!BC154,'Scen 7'!BC154,'Scen 8'!BC154,'Scen 9'!BC154)-\nCHOOSE($L$2,'Scen 1'!BC154,'Scen 2'!BC154,'Scen 3'!BC154,'Scen 4'!BC154,'Scen 5'!BC154,'Scen 6'!BC154,'Scen 7'!BC154,'Scen 8'!BC154,'Scen 9'!BC154),\"\")","v":-3.2451507448637074},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD154,'Scen 2'!BD154,'Scen 3'!BD154,'Scen 4'!BD154,'Scen 5'!BD154,'Scen 6'!BD154,'Scen 7'!BD154,'Scen 8'!BD154,'Scen 9'!BD154)-\nCHOOSE($L$2,'Scen 1'!BD154,'Scen 2'!BD154,'Scen 3'!BD154,'Scen 4'!BD154,'Scen 5'!BD154,'Scen 6'!BD154,'Scen 7'!BD154,'Scen 8'!BD154,'Scen 9'!BD154),\"\")","v":-3.233208544057824},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE154,'Scen 2'!BE154,'Scen 3'!BE154,'Scen 4'!BE154,'Scen 5'!BE154,'Scen 6'!BE154,'Scen 7'!BE154,'Scen 8'!BE154,'Scen 9'!BE154)-\nCHOOSE($L$2,'Scen 1'!BE154,'Scen 2'!BE154,'Scen 3'!BE154,'Scen 4'!BE154,'Scen 5'!BE154,'Scen 6'!BE154,'Scen 7'!BE154,'Scen 8'!BE154,'Scen 9'!BE154),\"\")","v":-3.2479685122348272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF154,'Scen 2'!BF154,'Scen 3'!BF154,'Scen 4'!BF154,'Scen 5'!BF154,'Scen 6'!BF154,'Scen 7'!BF154,'Scen 8'!BF154,'Scen 9'!BF154)-\nCHOOSE($L$2,'Scen 1'!BF154,'Scen 2'!BF154,'Scen 3'!BF154,'Scen 4'!BF154,'Scen 5'!BF154,'Scen 6'!BF154,'Scen 7'!BF154,'Scen 8'!BF154,'Scen 9'!BF154),\"\")","v":-3.1087679327087798},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG154,'Scen 2'!BG154,'Scen 3'!BG154,'Scen 4'!BG154,'Scen 5'!BG154,'Scen 6'!BG154,'Scen 7'!BG154,'Scen 8'!BG154,'Scen 9'!BG154)-\nCHOOSE($L$2,'Scen 1'!BG154,'Scen 2'!BG154,'Scen 3'!BG154,'Scen 4'!BG154,'Scen 5'!BG154,'Scen 6'!BG154,'Scen 7'!BG154,'Scen 8'!BG154,'Scen 9'!BG154),\"\")","v":-3.1626062988163497},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH154,'Scen 2'!BH154,'Scen 3'!BH154,'Scen 4'!BH154,'Scen 5'!BH154,'Scen 6'!BH154,'Scen 7'!BH154,'Scen 8'!BH154,'Scen 9'!BH154)-\nCHOOSE($L$2,'Scen 1'!BH154,'Scen 2'!BH154,'Scen 3'!BH154,'Scen 4'!BH154,'Scen 5'!BH154,'Scen 6'!BH154,'Scen 7'!BH154,'Scen 8'!BH154,'Scen 9'!BH154),\"\")","v":-3.3210204306450422},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI154,'Scen 2'!BI154,'Scen 3'!BI154,'Scen 4'!BI154,'Scen 5'!BI154,'Scen 6'!BI154,'Scen 7'!BI154,'Scen 8'!BI154,'Scen 9'!BI154)-\nCHOOSE($L$2,'Scen 1'!BI154,'Scen 2'!BI154,'Scen 3'!BI154,'Scen 4'!BI154,'Scen 5'!BI154,'Scen 6'!BI154,'Scen 7'!BI154,'Scen 8'!BI154,'Scen 9'!BI154),\"\")","v":-3.4326655613533461},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ154,'Scen 2'!BJ154,'Scen 3'!BJ154,'Scen 4'!BJ154,'Scen 5'!BJ154,'Scen 6'!BJ154,'Scen 7'!BJ154,'Scen 8'!BJ154,'Scen 9'!BJ154)-\nCHOOSE($L$2,'Scen 1'!BJ154,'Scen 2'!BJ154,'Scen 3'!BJ154,'Scen 4'!BJ154,'Scen 5'!BJ154,'Scen 6'!BJ154,'Scen 7'!BJ154,'Scen 8'!BJ154,'Scen 9'!BJ154),\"\")","v":-3.5296337831120752}]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y155,'Scen 2'!Y155,'Scen 3'!Y155,'Scen 4'!Y155,'Scen 5'!Y155,'Scen 6'!Y155,'Scen 7'!Y155,'Scen 8'!Y155,'Scen 9'!Y155)-\nCHOOSE($L$2,'Scen 1'!Y155,'Scen 2'!Y155,'Scen 3'!Y155,'Scen 4'!Y155,'Scen 5'!Y155,'Scen 6'!Y155,'Scen 7'!Y155,'Scen 8'!Y155,'Scen 9'!Y155),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA155,'Scen 2'!AA155,'Scen 3'!AA155,'Scen 4'!AA155,'Scen 5'!AA155,'Scen 6'!AA155,'Scen 7'!AA155,'Scen 8'!AA155,'Scen 9'!AA155)-\nCHOOSE($L$2,'Scen 1'!AA155,'Scen 2'!AA155,'Scen 3'!AA155,'Scen 4'!AA155,'Scen 5'!AA155,'Scen 6'!AA155,'Scen 7'!AA155,'Scen 8'!AA155,'Scen 9'!AA155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB155,'Scen 2'!AB155,'Scen 3'!AB155,'Scen 4'!AB155,'Scen 5'!AB155,'Scen 6'!AB155,'Scen 7'!AB155,'Scen 8'!AB155,'Scen 9'!AB155)-\nCHOOSE($L$2,'Scen 1'!AB155,'Scen 2'!AB155,'Scen 3'!AB155,'Scen 4'!AB155,'Scen 5'!AB155,'Scen 6'!AB155,'Scen 7'!AB155,'Scen 8'!AB155,'Scen 9'!AB155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC155,'Scen 2'!AC155,'Scen 3'!AC155,'Scen 4'!AC155,'Scen 5'!AC155,'Scen 6'!AC155,'Scen 7'!AC155,'Scen 8'!AC155,'Scen 9'!AC155)-\nCHOOSE($L$2,'Scen 1'!AC155,'Scen 2'!AC155,'Scen 3'!AC155,'Scen 4'!AC155,'Scen 5'!AC155,'Scen 6'!AC155,'Scen 7'!AC155,'Scen 8'!AC155,'Scen 9'!AC155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD155,'Scen 2'!AD155,'Scen 3'!AD155,'Scen 4'!AD155,'Scen 5'!AD155,'Scen 6'!AD155,'Scen 7'!AD155,'Scen 8'!AD155,'Scen 9'!AD155)-\nCHOOSE($L$2,'Scen 1'!AD155,'Scen 2'!AD155,'Scen 3'!AD155,'Scen 4'!AD155,'Scen 5'!AD155,'Scen 6'!AD155,'Scen 7'!AD155,'Scen 8'!AD155,'Scen 9'!AD155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE155,'Scen 2'!AE155,'Scen 3'!AE155,'Scen 4'!AE155,'Scen 5'!AE155,'Scen 6'!AE155,'Scen 7'!AE155,'Scen 8'!AE155,'Scen 9'!AE155)-\nCHOOSE($L$2,'Scen 1'!AE155,'Scen 2'!AE155,'Scen 3'!AE155,'Scen 4'!AE155,'Scen 5'!AE155,'Scen 6'!AE155,'Scen 7'!AE155,'Scen 8'!AE155,'Scen 9'!AE155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF155,'Scen 2'!AF155,'Scen 3'!AF155,'Scen 4'!AF155,'Scen 5'!AF155,'Scen 6'!AF155,'Scen 7'!AF155,'Scen 8'!AF155,'Scen 9'!AF155)-\nCHOOSE($L$2,'Scen 1'!AF155,'Scen 2'!AF155,'Scen 3'!AF155,'Scen 4'!AF155,'Scen 5'!AF155,'Scen 6'!AF155,'Scen 7'!AF155,'Scen 8'!AF155,'Scen 9'!AF155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG155,'Scen 2'!AG155,'Scen 3'!AG155,'Scen 4'!AG155,'Scen 5'!AG155,'Scen 6'!AG155,'Scen 7'!AG155,'Scen 8'!AG155,'Scen 9'!AG155)-\nCHOOSE($L$2,'Scen 1'!AG155,'Scen 2'!AG155,'Scen 3'!AG155,'Scen 4'!AG155,'Scen 5'!AG155,'Scen 6'!AG155,'Scen 7'!AG155,'Scen 8'!AG155,'Scen 9'!AG155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH155,'Scen 2'!AH155,'Scen 3'!AH155,'Scen 4'!AH155,'Scen 5'!AH155,'Scen 6'!AH155,'Scen 7'!AH155,'Scen 8'!AH155,'Scen 9'!AH155)-\nCHOOSE($L$2,'Scen 1'!AH155,'Scen 2'!AH155,'Scen 3'!AH155,'Scen 4'!AH155,'Scen 5'!AH155,'Scen 6'!AH155,'Scen 7'!AH155,'Scen 8'!AH155,'Scen 9'!AH155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI155,'Scen 2'!AI155,'Scen 3'!AI155,'Scen 4'!AI155,'Scen 5'!AI155,'Scen 6'!AI155,'Scen 7'!AI155,'Scen 8'!AI155,'Scen 9'!AI155)-\nCHOOSE($L$2,'Scen 1'!AI155,'Scen 2'!AI155,'Scen 3'!AI155,'Scen 4'!AI155,'Scen 5'!AI155,'Scen 6'!AI155,'Scen 7'!AI155,'Scen 8'!AI155,'Scen 9'!AI155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ155,'Scen 2'!AJ155,'Scen 3'!AJ155,'Scen 4'!AJ155,'Scen 5'!AJ155,'Scen 6'!AJ155,'Scen 7'!AJ155,'Scen 8'!AJ155,'Scen 9'!AJ155)-\nCHOOSE($L$2,'Scen 1'!AJ155,'Scen 2'!AJ155,'Scen 3'!AJ155,'Scen 4'!AJ155,'Scen 5'!AJ155,'Scen 6'!AJ155,'Scen 7'!AJ155,'Scen 8'!AJ155,'Scen 9'!AJ155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK155,'Scen 2'!AK155,'Scen 3'!AK155,'Scen 4'!AK155,'Scen 5'!AK155,'Scen 6'!AK155,'Scen 7'!AK155,'Scen 8'!AK155,'Scen 9'!AK155)-\nCHOOSE($L$2,'Scen 1'!AK155,'Scen 2'!AK155,'Scen 3'!AK155,'Scen 4'!AK155,'Scen 5'!AK155,'Scen 6'!AK155,'Scen 7'!AK155,'Scen 8'!AK155,'Scen 9'!AK155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL155,'Scen 2'!AL155,'Scen 3'!AL155,'Scen 4'!AL155,'Scen 5'!AL155,'Scen 6'!AL155,'Scen 7'!AL155,'Scen 8'!AL155,'Scen 9'!AL155)-\nCHOOSE($L$2,'Scen 1'!AL155,'Scen 2'!AL155,'Scen 3'!AL155,'Scen 4'!AL155,'Scen 5'!AL155,'Scen 6'!AL155,'Scen 7'!AL155,'Scen 8'!AL155,'Scen 9'!AL155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM155,'Scen 2'!AM155,'Scen 3'!AM155,'Scen 4'!AM155,'Scen 5'!AM155,'Scen 6'!AM155,'Scen 7'!AM155,'Scen 8'!AM155,'Scen 9'!AM155)-\nCHOOSE($L$2,'Scen 1'!AM155,'Scen 2'!AM155,'Scen 3'!AM155,'Scen 4'!AM155,'Scen 5'!AM155,'Scen 6'!AM155,'Scen 7'!AM155,'Scen 8'!AM155,'Scen 9'!AM155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN155,'Scen 2'!AN155,'Scen 3'!AN155,'Scen 4'!AN155,'Scen 5'!AN155,'Scen 6'!AN155,'Scen 7'!AN155,'Scen 8'!AN155,'Scen 9'!AN155)-\nCHOOSE($L$2,'Scen 1'!AN155,'Scen 2'!AN155,'Scen 3'!AN155,'Scen 4'!AN155,'Scen 5'!AN155,'Scen 6'!AN155,'Scen 7'!AN155,'Scen 8'!AN155,'Scen 9'!AN155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO155,'Scen 2'!AO155,'Scen 3'!AO155,'Scen 4'!AO155,'Scen 5'!AO155,'Scen 6'!AO155,'Scen 7'!AO155,'Scen 8'!AO155,'Scen 9'!AO155)-\nCHOOSE($L$2,'Scen 1'!AO155,'Scen 2'!AO155,'Scen 3'!AO155,'Scen 4'!AO155,'Scen 5'!AO155,'Scen 6'!AO155,'Scen 7'!AO155,'Scen 8'!AO155,'Scen 9'!AO155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP155,'Scen 2'!AP155,'Scen 3'!AP155,'Scen 4'!AP155,'Scen 5'!AP155,'Scen 6'!AP155,'Scen 7'!AP155,'Scen 8'!AP155,'Scen 9'!AP155)-\nCHOOSE($L$2,'Scen 1'!AP155,'Scen 2'!AP155,'Scen 3'!AP155,'Scen 4'!AP155,'Scen 5'!AP155,'Scen 6'!AP155,'Scen 7'!AP155,'Scen 8'!AP155,'Scen 9'!AP155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ155,'Scen 2'!AQ155,'Scen 3'!AQ155,'Scen 4'!AQ155,'Scen 5'!AQ155,'Scen 6'!AQ155,'Scen 7'!AQ155,'Scen 8'!AQ155,'Scen 9'!AQ155)-\nCHOOSE($L$2,'Scen 1'!AQ155,'Scen 2'!AQ155,'Scen 3'!AQ155,'Scen 4'!AQ155,'Scen 5'!AQ155,'Scen 6'!AQ155,'Scen 7'!AQ155,'Scen 8'!AQ155,'Scen 9'!AQ155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR155,'Scen 2'!AR155,'Scen 3'!AR155,'Scen 4'!AR155,'Scen 5'!AR155,'Scen 6'!AR155,'Scen 7'!AR155,'Scen 8'!AR155,'Scen 9'!AR155)-\nCHOOSE($L$2,'Scen 1'!AR155,'Scen 2'!AR155,'Scen 3'!AR155,'Scen 4'!AR155,'Scen 5'!AR155,'Scen 6'!AR155,'Scen 7'!AR155,'Scen 8'!AR155,'Scen 9'!AR155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS155,'Scen 2'!AS155,'Scen 3'!AS155,'Scen 4'!AS155,'Scen 5'!AS155,'Scen 6'!AS155,'Scen 7'!AS155,'Scen 8'!AS155,'Scen 9'!AS155)-\nCHOOSE($L$2,'Scen 1'!AS155,'Scen 2'!AS155,'Scen 3'!AS155,'Scen 4'!AS155,'Scen 5'!AS155,'Scen 6'!AS155,'Scen 7'!AS155,'Scen 8'!AS155,'Scen 9'!AS155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT155,'Scen 2'!AT155,'Scen 3'!AT155,'Scen 4'!AT155,'Scen 5'!AT155,'Scen 6'!AT155,'Scen 7'!AT155,'Scen 8'!AT155,'Scen 9'!AT155)-\nCHOOSE($L$2,'Scen 1'!AT155,'Scen 2'!AT155,'Scen 3'!AT155,'Scen 4'!AT155,'Scen 5'!AT155,'Scen 6'!AT155,'Scen 7'!AT155,'Scen 8'!AT155,'Scen 9'!AT155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU155,'Scen 2'!AU155,'Scen 3'!AU155,'Scen 4'!AU155,'Scen 5'!AU155,'Scen 6'!AU155,'Scen 7'!AU155,'Scen 8'!AU155,'Scen 9'!AU155)-\nCHOOSE($L$2,'Scen 1'!AU155,'Scen 2'!AU155,'Scen 3'!AU155,'Scen 4'!AU155,'Scen 5'!AU155,'Scen 6'!AU155,'Scen 7'!AU155,'Scen 8'!AU155,'Scen 9'!AU155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV155,'Scen 2'!AV155,'Scen 3'!AV155,'Scen 4'!AV155,'Scen 5'!AV155,'Scen 6'!AV155,'Scen 7'!AV155,'Scen 8'!AV155,'Scen 9'!AV155)-\nCHOOSE($L$2,'Scen 1'!AV155,'Scen 2'!AV155,'Scen 3'!AV155,'Scen 4'!AV155,'Scen 5'!AV155,'Scen 6'!AV155,'Scen 7'!AV155,'Scen 8'!AV155,'Scen 9'!AV155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW155,'Scen 2'!AW155,'Scen 3'!AW155,'Scen 4'!AW155,'Scen 5'!AW155,'Scen 6'!AW155,'Scen 7'!AW155,'Scen 8'!AW155,'Scen 9'!AW155)-\nCHOOSE($L$2,'Scen 1'!AW155,'Scen 2'!AW155,'Scen 3'!AW155,'Scen 4'!AW155,'Scen 5'!AW155,'Scen 6'!AW155,'Scen 7'!AW155,'Scen 8'!AW155,'Scen 9'!AW155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX155,'Scen 2'!AX155,'Scen 3'!AX155,'Scen 4'!AX155,'Scen 5'!AX155,'Scen 6'!AX155,'Scen 7'!AX155,'Scen 8'!AX155,'Scen 9'!AX155)-\nCHOOSE($L$2,'Scen 1'!AX155,'Scen 2'!AX155,'Scen 3'!AX155,'Scen 4'!AX155,'Scen 5'!AX155,'Scen 6'!AX155,'Scen 7'!AX155,'Scen 8'!AX155,'Scen 9'!AX155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY155,'Scen 2'!AY155,'Scen 3'!AY155,'Scen 4'!AY155,'Scen 5'!AY155,'Scen 6'!AY155,'Scen 7'!AY155,'Scen 8'!AY155,'Scen 9'!AY155)-\nCHOOSE($L$2,'Scen 1'!AY155,'Scen 2'!AY155,'Scen 3'!AY155,'Scen 4'!AY155,'Scen 5'!AY155,'Scen 6'!AY155,'Scen 7'!AY155,'Scen 8'!AY155,'Scen 9'!AY155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ155,'Scen 2'!AZ155,'Scen 3'!AZ155,'Scen 4'!AZ155,'Scen 5'!AZ155,'Scen 6'!AZ155,'Scen 7'!AZ155,'Scen 8'!AZ155,'Scen 9'!AZ155)-\nCHOOSE($L$2,'Scen 1'!AZ155,'Scen 2'!AZ155,'Scen 3'!AZ155,'Scen 4'!AZ155,'Scen 5'!AZ155,'Scen 6'!AZ155,'Scen 7'!AZ155,'Scen 8'!AZ155,'Scen 9'!AZ155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA155,'Scen 2'!BA155,'Scen 3'!BA155,'Scen 4'!BA155,'Scen 5'!BA155,'Scen 6'!BA155,'Scen 7'!BA155,'Scen 8'!BA155,'Scen 9'!BA155)-\nCHOOSE($L$2,'Scen 1'!BA155,'Scen 2'!BA155,'Scen 3'!BA155,'Scen 4'!BA155,'Scen 5'!BA155,'Scen 6'!BA155,'Scen 7'!BA155,'Scen 8'!BA155,'Scen 9'!BA155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB155,'Scen 2'!BB155,'Scen 3'!BB155,'Scen 4'!BB155,'Scen 5'!BB155,'Scen 6'!BB155,'Scen 7'!BB155,'Scen 8'!BB155,'Scen 9'!BB155)-\nCHOOSE($L$2,'Scen 1'!BB155,'Scen 2'!BB155,'Scen 3'!BB155,'Scen 4'!BB155,'Scen 5'!BB155,'Scen 6'!BB155,'Scen 7'!BB155,'Scen 8'!BB155,'Scen 9'!BB155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC155,'Scen 2'!BC155,'Scen 3'!BC155,'Scen 4'!BC155,'Scen 5'!BC155,'Scen 6'!BC155,'Scen 7'!BC155,'Scen 8'!BC155,'Scen 9'!BC155)-\nCHOOSE($L$2,'Scen 1'!BC155,'Scen 2'!BC155,'Scen 3'!BC155,'Scen 4'!BC155,'Scen 5'!BC155,'Scen 6'!BC155,'Scen 7'!BC155,'Scen 8'!BC155,'Scen 9'!BC155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD155,'Scen 2'!BD155,'Scen 3'!BD155,'Scen 4'!BD155,'Scen 5'!BD155,'Scen 6'!BD155,'Scen 7'!BD155,'Scen 8'!BD155,'Scen 9'!BD155)-\nCHOOSE($L$2,'Scen 1'!BD155,'Scen 2'!BD155,'Scen 3'!BD155,'Scen 4'!BD155,'Scen 5'!BD155,'Scen 6'!BD155,'Scen 7'!BD155,'Scen 8'!BD155,'Scen 9'!BD155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE155,'Scen 2'!BE155,'Scen 3'!BE155,'Scen 4'!BE155,'Scen 5'!BE155,'Scen 6'!BE155,'Scen 7'!BE155,'Scen 8'!BE155,'Scen 9'!BE155)-\nCHOOSE($L$2,'Scen 1'!BE155,'Scen 2'!BE155,'Scen 3'!BE155,'Scen 4'!BE155,'Scen 5'!BE155,'Scen 6'!BE155,'Scen 7'!BE155,'Scen 8'!BE155,'Scen 9'!BE155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF155,'Scen 2'!BF155,'Scen 3'!BF155,'Scen 4'!BF155,'Scen 5'!BF155,'Scen 6'!BF155,'Scen 7'!BF155,'Scen 8'!BF155,'Scen 9'!BF155)-\nCHOOSE($L$2,'Scen 1'!BF155,'Scen 2'!BF155,'Scen 3'!BF155,'Scen 4'!BF155,'Scen 5'!BF155,'Scen 6'!BF155,'Scen 7'!BF155,'Scen 8'!BF155,'Scen 9'!BF155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG155,'Scen 2'!BG155,'Scen 3'!BG155,'Scen 4'!BG155,'Scen 5'!BG155,'Scen 6'!BG155,'Scen 7'!BG155,'Scen 8'!BG155,'Scen 9'!BG155)-\nCHOOSE($L$2,'Scen 1'!BG155,'Scen 2'!BG155,'Scen 3'!BG155,'Scen 4'!BG155,'Scen 5'!BG155,'Scen 6'!BG155,'Scen 7'!BG155,'Scen 8'!BG155,'Scen 9'!BG155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH155,'Scen 2'!BH155,'Scen 3'!BH155,'Scen 4'!BH155,'Scen 5'!BH155,'Scen 6'!BH155,'Scen 7'!BH155,'Scen 8'!BH155,'Scen 9'!BH155)-\nCHOOSE($L$2,'Scen 1'!BH155,'Scen 2'!BH155,'Scen 3'!BH155,'Scen 4'!BH155,'Scen 5'!BH155,'Scen 6'!BH155,'Scen 7'!BH155,'Scen 8'!BH155,'Scen 9'!BH155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI155,'Scen 2'!BI155,'Scen 3'!BI155,'Scen 4'!BI155,'Scen 5'!BI155,'Scen 6'!BI155,'Scen 7'!BI155,'Scen 8'!BI155,'Scen 9'!BI155)-\nCHOOSE($L$2,'Scen 1'!BI155,'Scen 2'!BI155,'Scen 3'!BI155,'Scen 4'!BI155,'Scen 5'!BI155,'Scen 6'!BI155,'Scen 7'!BI155,'Scen 8'!BI155,'Scen 9'!BI155),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ155,'Scen 2'!BJ155,'Scen 3'!BJ155,'Scen 4'!BJ155,'Scen 5'!BJ155,'Scen 6'!BJ155,'Scen 7'!BJ155,'Scen 8'!BJ155,'Scen 9'!BJ155)-\nCHOOSE($L$2,'Scen 1'!BJ155,'Scen 2'!BJ155,'Scen 3'!BJ155,'Scen 4'!BJ155,'Scen 5'!BJ155,'Scen 6'!BJ155,'Scen 7'!BJ155,'Scen 8'!BJ155,'Scen 9'!BJ155),\"\")","v":0}]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y156,'Scen 2'!Y156,'Scen 3'!Y156,'Scen 4'!Y156,'Scen 5'!Y156,'Scen 6'!Y156,'Scen 7'!Y156,'Scen 8'!Y156,'Scen 9'!Y156)-\nCHOOSE($L$2,'Scen 1'!Y156,'Scen 2'!Y156,'Scen 3'!Y156,'Scen 4'!Y156,'Scen 5'!Y156,'Scen 6'!Y156,'Scen 7'!Y156,'Scen 8'!Y156,'Scen 9'!Y156),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA156,'Scen 2'!AA156,'Scen 3'!AA156,'Scen 4'!AA156,'Scen 5'!AA156,'Scen 6'!AA156,'Scen 7'!AA156,'Scen 8'!AA156,'Scen 9'!AA156)-\nCHOOSE($L$2,'Scen 1'!AA156,'Scen 2'!AA156,'Scen 3'!AA156,'Scen 4'!AA156,'Scen 5'!AA156,'Scen 6'!AA156,'Scen 7'!AA156,'Scen 8'!AA156,'Scen 9'!AA156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB156,'Scen 2'!AB156,'Scen 3'!AB156,'Scen 4'!AB156,'Scen 5'!AB156,'Scen 6'!AB156,'Scen 7'!AB156,'Scen 8'!AB156,'Scen 9'!AB156)-\nCHOOSE($L$2,'Scen 1'!AB156,'Scen 2'!AB156,'Scen 3'!AB156,'Scen 4'!AB156,'Scen 5'!AB156,'Scen 6'!AB156,'Scen 7'!AB156,'Scen 8'!AB156,'Scen 9'!AB156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC156,'Scen 2'!AC156,'Scen 3'!AC156,'Scen 4'!AC156,'Scen 5'!AC156,'Scen 6'!AC156,'Scen 7'!AC156,'Scen 8'!AC156,'Scen 9'!AC156)-\nCHOOSE($L$2,'Scen 1'!AC156,'Scen 2'!AC156,'Scen 3'!AC156,'Scen 4'!AC156,'Scen 5'!AC156,'Scen 6'!AC156,'Scen 7'!AC156,'Scen 8'!AC156,'Scen 9'!AC156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD156,'Scen 2'!AD156,'Scen 3'!AD156,'Scen 4'!AD156,'Scen 5'!AD156,'Scen 6'!AD156,'Scen 7'!AD156,'Scen 8'!AD156,'Scen 9'!AD156)-\nCHOOSE($L$2,'Scen 1'!AD156,'Scen 2'!AD156,'Scen 3'!AD156,'Scen 4'!AD156,'Scen 5'!AD156,'Scen 6'!AD156,'Scen 7'!AD156,'Scen 8'!AD156,'Scen 9'!AD156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE156,'Scen 2'!AE156,'Scen 3'!AE156,'Scen 4'!AE156,'Scen 5'!AE156,'Scen 6'!AE156,'Scen 7'!AE156,'Scen 8'!AE156,'Scen 9'!AE156)-\nCHOOSE($L$2,'Scen 1'!AE156,'Scen 2'!AE156,'Scen 3'!AE156,'Scen 4'!AE156,'Scen 5'!AE156,'Scen 6'!AE156,'Scen 7'!AE156,'Scen 8'!AE156,'Scen 9'!AE156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF156,'Scen 2'!AF156,'Scen 3'!AF156,'Scen 4'!AF156,'Scen 5'!AF156,'Scen 6'!AF156,'Scen 7'!AF156,'Scen 8'!AF156,'Scen 9'!AF156)-\nCHOOSE($L$2,'Scen 1'!AF156,'Scen 2'!AF156,'Scen 3'!AF156,'Scen 4'!AF156,'Scen 5'!AF156,'Scen 6'!AF156,'Scen 7'!AF156,'Scen 8'!AF156,'Scen 9'!AF156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG156,'Scen 2'!AG156,'Scen 3'!AG156,'Scen 4'!AG156,'Scen 5'!AG156,'Scen 6'!AG156,'Scen 7'!AG156,'Scen 8'!AG156,'Scen 9'!AG156)-\nCHOOSE($L$2,'Scen 1'!AG156,'Scen 2'!AG156,'Scen 3'!AG156,'Scen 4'!AG156,'Scen 5'!AG156,'Scen 6'!AG156,'Scen 7'!AG156,'Scen 8'!AG156,'Scen 9'!AG156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH156,'Scen 2'!AH156,'Scen 3'!AH156,'Scen 4'!AH156,'Scen 5'!AH156,'Scen 6'!AH156,'Scen 7'!AH156,'Scen 8'!AH156,'Scen 9'!AH156)-\nCHOOSE($L$2,'Scen 1'!AH156,'Scen 2'!AH156,'Scen 3'!AH156,'Scen 4'!AH156,'Scen 5'!AH156,'Scen 6'!AH156,'Scen 7'!AH156,'Scen 8'!AH156,'Scen 9'!AH156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI156,'Scen 2'!AI156,'Scen 3'!AI156,'Scen 4'!AI156,'Scen 5'!AI156,'Scen 6'!AI156,'Scen 7'!AI156,'Scen 8'!AI156,'Scen 9'!AI156)-\nCHOOSE($L$2,'Scen 1'!AI156,'Scen 2'!AI156,'Scen 3'!AI156,'Scen 4'!AI156,'Scen 5'!AI156,'Scen 6'!AI156,'Scen 7'!AI156,'Scen 8'!AI156,'Scen 9'!AI156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ156,'Scen 2'!AJ156,'Scen 3'!AJ156,'Scen 4'!AJ156,'Scen 5'!AJ156,'Scen 6'!AJ156,'Scen 7'!AJ156,'Scen 8'!AJ156,'Scen 9'!AJ156)-\nCHOOSE($L$2,'Scen 1'!AJ156,'Scen 2'!AJ156,'Scen 3'!AJ156,'Scen 4'!AJ156,'Scen 5'!AJ156,'Scen 6'!AJ156,'Scen 7'!AJ156,'Scen 8'!AJ156,'Scen 9'!AJ156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK156,'Scen 2'!AK156,'Scen 3'!AK156,'Scen 4'!AK156,'Scen 5'!AK156,'Scen 6'!AK156,'Scen 7'!AK156,'Scen 8'!AK156,'Scen 9'!AK156)-\nCHOOSE($L$2,'Scen 1'!AK156,'Scen 2'!AK156,'Scen 3'!AK156,'Scen 4'!AK156,'Scen 5'!AK156,'Scen 6'!AK156,'Scen 7'!AK156,'Scen 8'!AK156,'Scen 9'!AK156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL156,'Scen 2'!AL156,'Scen 3'!AL156,'Scen 4'!AL156,'Scen 5'!AL156,'Scen 6'!AL156,'Scen 7'!AL156,'Scen 8'!AL156,'Scen 9'!AL156)-\nCHOOSE($L$2,'Scen 1'!AL156,'Scen 2'!AL156,'Scen 3'!AL156,'Scen 4'!AL156,'Scen 5'!AL156,'Scen 6'!AL156,'Scen 7'!AL156,'Scen 8'!AL156,'Scen 9'!AL156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM156,'Scen 2'!AM156,'Scen 3'!AM156,'Scen 4'!AM156,'Scen 5'!AM156,'Scen 6'!AM156,'Scen 7'!AM156,'Scen 8'!AM156,'Scen 9'!AM156)-\nCHOOSE($L$2,'Scen 1'!AM156,'Scen 2'!AM156,'Scen 3'!AM156,'Scen 4'!AM156,'Scen 5'!AM156,'Scen 6'!AM156,'Scen 7'!AM156,'Scen 8'!AM156,'Scen 9'!AM156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN156,'Scen 2'!AN156,'Scen 3'!AN156,'Scen 4'!AN156,'Scen 5'!AN156,'Scen 6'!AN156,'Scen 7'!AN156,'Scen 8'!AN156,'Scen 9'!AN156)-\nCHOOSE($L$2,'Scen 1'!AN156,'Scen 2'!AN156,'Scen 3'!AN156,'Scen 4'!AN156,'Scen 5'!AN156,'Scen 6'!AN156,'Scen 7'!AN156,'Scen 8'!AN156,'Scen 9'!AN156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO156,'Scen 2'!AO156,'Scen 3'!AO156,'Scen 4'!AO156,'Scen 5'!AO156,'Scen 6'!AO156,'Scen 7'!AO156,'Scen 8'!AO156,'Scen 9'!AO156)-\nCHOOSE($L$2,'Scen 1'!AO156,'Scen 2'!AO156,'Scen 3'!AO156,'Scen 4'!AO156,'Scen 5'!AO156,'Scen 6'!AO156,'Scen 7'!AO156,'Scen 8'!AO156,'Scen 9'!AO156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP156,'Scen 2'!AP156,'Scen 3'!AP156,'Scen 4'!AP156,'Scen 5'!AP156,'Scen 6'!AP156,'Scen 7'!AP156,'Scen 8'!AP156,'Scen 9'!AP156)-\nCHOOSE($L$2,'Scen 1'!AP156,'Scen 2'!AP156,'Scen 3'!AP156,'Scen 4'!AP156,'Scen 5'!AP156,'Scen 6'!AP156,'Scen 7'!AP156,'Scen 8'!AP156,'Scen 9'!AP156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ156,'Scen 2'!AQ156,'Scen 3'!AQ156,'Scen 4'!AQ156,'Scen 5'!AQ156,'Scen 6'!AQ156,'Scen 7'!AQ156,'Scen 8'!AQ156,'Scen 9'!AQ156)-\nCHOOSE($L$2,'Scen 1'!AQ156,'Scen 2'!AQ156,'Scen 3'!AQ156,'Scen 4'!AQ156,'Scen 5'!AQ156,'Scen 6'!AQ156,'Scen 7'!AQ156,'Scen 8'!AQ156,'Scen 9'!AQ156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR156,'Scen 2'!AR156,'Scen 3'!AR156,'Scen 4'!AR156,'Scen 5'!AR156,'Scen 6'!AR156,'Scen 7'!AR156,'Scen 8'!AR156,'Scen 9'!AR156)-\nCHOOSE($L$2,'Scen 1'!AR156,'Scen 2'!AR156,'Scen 3'!AR156,'Scen 4'!AR156,'Scen 5'!AR156,'Scen 6'!AR156,'Scen 7'!AR156,'Scen 8'!AR156,'Scen 9'!AR156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS156,'Scen 2'!AS156,'Scen 3'!AS156,'Scen 4'!AS156,'Scen 5'!AS156,'Scen 6'!AS156,'Scen 7'!AS156,'Scen 8'!AS156,'Scen 9'!AS156)-\nCHOOSE($L$2,'Scen 1'!AS156,'Scen 2'!AS156,'Scen 3'!AS156,'Scen 4'!AS156,'Scen 5'!AS156,'Scen 6'!AS156,'Scen 7'!AS156,'Scen 8'!AS156,'Scen 9'!AS156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT156,'Scen 2'!AT156,'Scen 3'!AT156,'Scen 4'!AT156,'Scen 5'!AT156,'Scen 6'!AT156,'Scen 7'!AT156,'Scen 8'!AT156,'Scen 9'!AT156)-\nCHOOSE($L$2,'Scen 1'!AT156,'Scen 2'!AT156,'Scen 3'!AT156,'Scen 4'!AT156,'Scen 5'!AT156,'Scen 6'!AT156,'Scen 7'!AT156,'Scen 8'!AT156,'Scen 9'!AT156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU156,'Scen 2'!AU156,'Scen 3'!AU156,'Scen 4'!AU156,'Scen 5'!AU156,'Scen 6'!AU156,'Scen 7'!AU156,'Scen 8'!AU156,'Scen 9'!AU156)-\nCHOOSE($L$2,'Scen 1'!AU156,'Scen 2'!AU156,'Scen 3'!AU156,'Scen 4'!AU156,'Scen 5'!AU156,'Scen 6'!AU156,'Scen 7'!AU156,'Scen 8'!AU156,'Scen 9'!AU156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV156,'Scen 2'!AV156,'Scen 3'!AV156,'Scen 4'!AV156,'Scen 5'!AV156,'Scen 6'!AV156,'Scen 7'!AV156,'Scen 8'!AV156,'Scen 9'!AV156)-\nCHOOSE($L$2,'Scen 1'!AV156,'Scen 2'!AV156,'Scen 3'!AV156,'Scen 4'!AV156,'Scen 5'!AV156,'Scen 6'!AV156,'Scen 7'!AV156,'Scen 8'!AV156,'Scen 9'!AV156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW156,'Scen 2'!AW156,'Scen 3'!AW156,'Scen 4'!AW156,'Scen 5'!AW156,'Scen 6'!AW156,'Scen 7'!AW156,'Scen 8'!AW156,'Scen 9'!AW156)-\nCHOOSE($L$2,'Scen 1'!AW156,'Scen 2'!AW156,'Scen 3'!AW156,'Scen 4'!AW156,'Scen 5'!AW156,'Scen 6'!AW156,'Scen 7'!AW156,'Scen 8'!AW156,'Scen 9'!AW156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX156,'Scen 2'!AX156,'Scen 3'!AX156,'Scen 4'!AX156,'Scen 5'!AX156,'Scen 6'!AX156,'Scen 7'!AX156,'Scen 8'!AX156,'Scen 9'!AX156)-\nCHOOSE($L$2,'Scen 1'!AX156,'Scen 2'!AX156,'Scen 3'!AX156,'Scen 4'!AX156,'Scen 5'!AX156,'Scen 6'!AX156,'Scen 7'!AX156,'Scen 8'!AX156,'Scen 9'!AX156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY156,'Scen 2'!AY156,'Scen 3'!AY156,'Scen 4'!AY156,'Scen 5'!AY156,'Scen 6'!AY156,'Scen 7'!AY156,'Scen 8'!AY156,'Scen 9'!AY156)-\nCHOOSE($L$2,'Scen 1'!AY156,'Scen 2'!AY156,'Scen 3'!AY156,'Scen 4'!AY156,'Scen 5'!AY156,'Scen 6'!AY156,'Scen 7'!AY156,'Scen 8'!AY156,'Scen 9'!AY156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ156,'Scen 2'!AZ156,'Scen 3'!AZ156,'Scen 4'!AZ156,'Scen 5'!AZ156,'Scen 6'!AZ156,'Scen 7'!AZ156,'Scen 8'!AZ156,'Scen 9'!AZ156)-\nCHOOSE($L$2,'Scen 1'!AZ156,'Scen 2'!AZ156,'Scen 3'!AZ156,'Scen 4'!AZ156,'Scen 5'!AZ156,'Scen 6'!AZ156,'Scen 7'!AZ156,'Scen 8'!AZ156,'Scen 9'!AZ156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA156,'Scen 2'!BA156,'Scen 3'!BA156,'Scen 4'!BA156,'Scen 5'!BA156,'Scen 6'!BA156,'Scen 7'!BA156,'Scen 8'!BA156,'Scen 9'!BA156)-\nCHOOSE($L$2,'Scen 1'!BA156,'Scen 2'!BA156,'Scen 3'!BA156,'Scen 4'!BA156,'Scen 5'!BA156,'Scen 6'!BA156,'Scen 7'!BA156,'Scen 8'!BA156,'Scen 9'!BA156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB156,'Scen 2'!BB156,'Scen 3'!BB156,'Scen 4'!BB156,'Scen 5'!BB156,'Scen 6'!BB156,'Scen 7'!BB156,'Scen 8'!BB156,'Scen 9'!BB156)-\nCHOOSE($L$2,'Scen 1'!BB156,'Scen 2'!BB156,'Scen 3'!BB156,'Scen 4'!BB156,'Scen 5'!BB156,'Scen 6'!BB156,'Scen 7'!BB156,'Scen 8'!BB156,'Scen 9'!BB156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC156,'Scen 2'!BC156,'Scen 3'!BC156,'Scen 4'!BC156,'Scen 5'!BC156,'Scen 6'!BC156,'Scen 7'!BC156,'Scen 8'!BC156,'Scen 9'!BC156)-\nCHOOSE($L$2,'Scen 1'!BC156,'Scen 2'!BC156,'Scen 3'!BC156,'Scen 4'!BC156,'Scen 5'!BC156,'Scen 6'!BC156,'Scen 7'!BC156,'Scen 8'!BC156,'Scen 9'!BC156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD156,'Scen 2'!BD156,'Scen 3'!BD156,'Scen 4'!BD156,'Scen 5'!BD156,'Scen 6'!BD156,'Scen 7'!BD156,'Scen 8'!BD156,'Scen 9'!BD156)-\nCHOOSE($L$2,'Scen 1'!BD156,'Scen 2'!BD156,'Scen 3'!BD156,'Scen 4'!BD156,'Scen 5'!BD156,'Scen 6'!BD156,'Scen 7'!BD156,'Scen 8'!BD156,'Scen 9'!BD156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE156,'Scen 2'!BE156,'Scen 3'!BE156,'Scen 4'!BE156,'Scen 5'!BE156,'Scen 6'!BE156,'Scen 7'!BE156,'Scen 8'!BE156,'Scen 9'!BE156)-\nCHOOSE($L$2,'Scen 1'!BE156,'Scen 2'!BE156,'Scen 3'!BE156,'Scen 4'!BE156,'Scen 5'!BE156,'Scen 6'!BE156,'Scen 7'!BE156,'Scen 8'!BE156,'Scen 9'!BE156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF156,'Scen 2'!BF156,'Scen 3'!BF156,'Scen 4'!BF156,'Scen 5'!BF156,'Scen 6'!BF156,'Scen 7'!BF156,'Scen 8'!BF156,'Scen 9'!BF156)-\nCHOOSE($L$2,'Scen 1'!BF156,'Scen 2'!BF156,'Scen 3'!BF156,'Scen 4'!BF156,'Scen 5'!BF156,'Scen 6'!BF156,'Scen 7'!BF156,'Scen 8'!BF156,'Scen 9'!BF156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG156,'Scen 2'!BG156,'Scen 3'!BG156,'Scen 4'!BG156,'Scen 5'!BG156,'Scen 6'!BG156,'Scen 7'!BG156,'Scen 8'!BG156,'Scen 9'!BG156)-\nCHOOSE($L$2,'Scen 1'!BG156,'Scen 2'!BG156,'Scen 3'!BG156,'Scen 4'!BG156,'Scen 5'!BG156,'Scen 6'!BG156,'Scen 7'!BG156,'Scen 8'!BG156,'Scen 9'!BG156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH156,'Scen 2'!BH156,'Scen 3'!BH156,'Scen 4'!BH156,'Scen 5'!BH156,'Scen 6'!BH156,'Scen 7'!BH156,'Scen 8'!BH156,'Scen 9'!BH156)-\nCHOOSE($L$2,'Scen 1'!BH156,'Scen 2'!BH156,'Scen 3'!BH156,'Scen 4'!BH156,'Scen 5'!BH156,'Scen 6'!BH156,'Scen 7'!BH156,'Scen 8'!BH156,'Scen 9'!BH156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI156,'Scen 2'!BI156,'Scen 3'!BI156,'Scen 4'!BI156,'Scen 5'!BI156,'Scen 6'!BI156,'Scen 7'!BI156,'Scen 8'!BI156,'Scen 9'!BI156)-\nCHOOSE($L$2,'Scen 1'!BI156,'Scen 2'!BI156,'Scen 3'!BI156,'Scen 4'!BI156,'Scen 5'!BI156,'Scen 6'!BI156,'Scen 7'!BI156,'Scen 8'!BI156,'Scen 9'!BI156),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ156,'Scen 2'!BJ156,'Scen 3'!BJ156,'Scen 4'!BJ156,'Scen 5'!BJ156,'Scen 6'!BJ156,'Scen 7'!BJ156,'Scen 8'!BJ156,'Scen 9'!BJ156)-\nCHOOSE($L$2,'Scen 1'!BJ156,'Scen 2'!BJ156,'Scen 3'!BJ156,'Scen 4'!BJ156,'Scen 5'!BJ156,'Scen 6'!BJ156,'Scen 7'!BJ156,'Scen 8'!BJ156,'Scen 9'!BJ156),\"\")","v":0}]
[null,null,null,null,"Total fixed debt repayments",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y157,'Scen 2'!Y157,'Scen 3'!Y157,'Scen 4'!Y157,'Scen 5'!Y157,'Scen 6'!Y157,'Scen 7'!Y157,'Scen 8'!Y157,'Scen 9'!Y157)-\nCHOOSE($L$2,'Scen 1'!Y157,'Scen 2'!Y157,'Scen 3'!Y157,'Scen 4'!Y157,'Scen 5'!Y157,'Scen 6'!Y157,'Scen 7'!Y157,'Scen 8'!Y157,'Scen 9'!Y157),\"\")","v":-830.75738930141142},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA157,'Scen 2'!AA157,'Scen 3'!AA157,'Scen 4'!AA157,'Scen 5'!AA157,'Scen 6'!AA157,'Scen 7'!AA157,'Scen 8'!AA157,'Scen 9'!AA157)-\nCHOOSE($L$2,'Scen 1'!AA157,'Scen 2'!AA157,'Scen 3'!AA157,'Scen 4'!AA157,'Scen 5'!AA157,'Scen 6'!AA157,'Scen 7'!AA157,'Scen 8'!AA157,'Scen 9'!AA157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB157,'Scen 2'!AB157,'Scen 3'!AB157,'Scen 4'!AB157,'Scen 5'!AB157,'Scen 6'!AB157,'Scen 7'!AB157,'Scen 8'!AB157,'Scen 9'!AB157)-\nCHOOSE($L$2,'Scen 1'!AB157,'Scen 2'!AB157,'Scen 3'!AB157,'Scen 4'!AB157,'Scen 5'!AB157,'Scen 6'!AB157,'Scen 7'!AB157,'Scen 8'!AB157,'Scen 9'!AB157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC157,'Scen 2'!AC157,'Scen 3'!AC157,'Scen 4'!AC157,'Scen 5'!AC157,'Scen 6'!AC157,'Scen 7'!AC157,'Scen 8'!AC157,'Scen 9'!AC157)-\nCHOOSE($L$2,'Scen 1'!AC157,'Scen 2'!AC157,'Scen 3'!AC157,'Scen 4'!AC157,'Scen 5'!AC157,'Scen 6'!AC157,'Scen 7'!AC157,'Scen 8'!AC157,'Scen 9'!AC157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD157,'Scen 2'!AD157,'Scen 3'!AD157,'Scen 4'!AD157,'Scen 5'!AD157,'Scen 6'!AD157,'Scen 7'!AD157,'Scen 8'!AD157,'Scen 9'!AD157)-\nCHOOSE($L$2,'Scen 1'!AD157,'Scen 2'!AD157,'Scen 3'!AD157,'Scen 4'!AD157,'Scen 5'!AD157,'Scen 6'!AD157,'Scen 7'!AD157,'Scen 8'!AD157,'Scen 9'!AD157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE157,'Scen 2'!AE157,'Scen 3'!AE157,'Scen 4'!AE157,'Scen 5'!AE157,'Scen 6'!AE157,'Scen 7'!AE157,'Scen 8'!AE157,'Scen 9'!AE157)-\nCHOOSE($L$2,'Scen 1'!AE157,'Scen 2'!AE157,'Scen 3'!AE157,'Scen 4'!AE157,'Scen 5'!AE157,'Scen 6'!AE157,'Scen 7'!AE157,'Scen 8'!AE157,'Scen 9'!AE157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF157,'Scen 2'!AF157,'Scen 3'!AF157,'Scen 4'!AF157,'Scen 5'!AF157,'Scen 6'!AF157,'Scen 7'!AF157,'Scen 8'!AF157,'Scen 9'!AF157)-\nCHOOSE($L$2,'Scen 1'!AF157,'Scen 2'!AF157,'Scen 3'!AF157,'Scen 4'!AF157,'Scen 5'!AF157,'Scen 6'!AF157,'Scen 7'!AF157,'Scen 8'!AF157,'Scen 9'!AF157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG157,'Scen 2'!AG157,'Scen 3'!AG157,'Scen 4'!AG157,'Scen 5'!AG157,'Scen 6'!AG157,'Scen 7'!AG157,'Scen 8'!AG157,'Scen 9'!AG157)-\nCHOOSE($L$2,'Scen 1'!AG157,'Scen 2'!AG157,'Scen 3'!AG157,'Scen 4'!AG157,'Scen 5'!AG157,'Scen 6'!AG157,'Scen 7'!AG157,'Scen 8'!AG157,'Scen 9'!AG157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH157,'Scen 2'!AH157,'Scen 3'!AH157,'Scen 4'!AH157,'Scen 5'!AH157,'Scen 6'!AH157,'Scen 7'!AH157,'Scen 8'!AH157,'Scen 9'!AH157)-\nCHOOSE($L$2,'Scen 1'!AH157,'Scen 2'!AH157,'Scen 3'!AH157,'Scen 4'!AH157,'Scen 5'!AH157,'Scen 6'!AH157,'Scen 7'!AH157,'Scen 8'!AH157,'Scen 9'!AH157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI157,'Scen 2'!AI157,'Scen 3'!AI157,'Scen 4'!AI157,'Scen 5'!AI157,'Scen 6'!AI157,'Scen 7'!AI157,'Scen 8'!AI157,'Scen 9'!AI157)-\nCHOOSE($L$2,'Scen 1'!AI157,'Scen 2'!AI157,'Scen 3'!AI157,'Scen 4'!AI157,'Scen 5'!AI157,'Scen 6'!AI157,'Scen 7'!AI157,'Scen 8'!AI157,'Scen 9'!AI157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ157,'Scen 2'!AJ157,'Scen 3'!AJ157,'Scen 4'!AJ157,'Scen 5'!AJ157,'Scen 6'!AJ157,'Scen 7'!AJ157,'Scen 8'!AJ157,'Scen 9'!AJ157)-\nCHOOSE($L$2,'Scen 1'!AJ157,'Scen 2'!AJ157,'Scen 3'!AJ157,'Scen 4'!AJ157,'Scen 5'!AJ157,'Scen 6'!AJ157,'Scen 7'!AJ157,'Scen 8'!AJ157,'Scen 9'!AJ157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK157,'Scen 2'!AK157,'Scen 3'!AK157,'Scen 4'!AK157,'Scen 5'!AK157,'Scen 6'!AK157,'Scen 7'!AK157,'Scen 8'!AK157,'Scen 9'!AK157)-\nCHOOSE($L$2,'Scen 1'!AK157,'Scen 2'!AK157,'Scen 3'!AK157,'Scen 4'!AK157,'Scen 5'!AK157,'Scen 6'!AK157,'Scen 7'!AK157,'Scen 8'!AK157,'Scen 9'!AK157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL157,'Scen 2'!AL157,'Scen 3'!AL157,'Scen 4'!AL157,'Scen 5'!AL157,'Scen 6'!AL157,'Scen 7'!AL157,'Scen 8'!AL157,'Scen 9'!AL157)-\nCHOOSE($L$2,'Scen 1'!AL157,'Scen 2'!AL157,'Scen 3'!AL157,'Scen 4'!AL157,'Scen 5'!AL157,'Scen 6'!AL157,'Scen 7'!AL157,'Scen 8'!AL157,'Scen 9'!AL157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM157,'Scen 2'!AM157,'Scen 3'!AM157,'Scen 4'!AM157,'Scen 5'!AM157,'Scen 6'!AM157,'Scen 7'!AM157,'Scen 8'!AM157,'Scen 9'!AM157)-\nCHOOSE($L$2,'Scen 1'!AM157,'Scen 2'!AM157,'Scen 3'!AM157,'Scen 4'!AM157,'Scen 5'!AM157,'Scen 6'!AM157,'Scen 7'!AM157,'Scen 8'!AM157,'Scen 9'!AM157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN157,'Scen 2'!AN157,'Scen 3'!AN157,'Scen 4'!AN157,'Scen 5'!AN157,'Scen 6'!AN157,'Scen 7'!AN157,'Scen 8'!AN157,'Scen 9'!AN157)-\nCHOOSE($L$2,'Scen 1'!AN157,'Scen 2'!AN157,'Scen 3'!AN157,'Scen 4'!AN157,'Scen 5'!AN157,'Scen 6'!AN157,'Scen 7'!AN157,'Scen 8'!AN157,'Scen 9'!AN157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO157,'Scen 2'!AO157,'Scen 3'!AO157,'Scen 4'!AO157,'Scen 5'!AO157,'Scen 6'!AO157,'Scen 7'!AO157,'Scen 8'!AO157,'Scen 9'!AO157)-\nCHOOSE($L$2,'Scen 1'!AO157,'Scen 2'!AO157,'Scen 3'!AO157,'Scen 4'!AO157,'Scen 5'!AO157,'Scen 6'!AO157,'Scen 7'!AO157,'Scen 8'!AO157,'Scen 9'!AO157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP157,'Scen 2'!AP157,'Scen 3'!AP157,'Scen 4'!AP157,'Scen 5'!AP157,'Scen 6'!AP157,'Scen 7'!AP157,'Scen 8'!AP157,'Scen 9'!AP157)-\nCHOOSE($L$2,'Scen 1'!AP157,'Scen 2'!AP157,'Scen 3'!AP157,'Scen 4'!AP157,'Scen 5'!AP157,'Scen 6'!AP157,'Scen 7'!AP157,'Scen 8'!AP157,'Scen 9'!AP157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ157,'Scen 2'!AQ157,'Scen 3'!AQ157,'Scen 4'!AQ157,'Scen 5'!AQ157,'Scen 6'!AQ157,'Scen 7'!AQ157,'Scen 8'!AQ157,'Scen 9'!AQ157)-\nCHOOSE($L$2,'Scen 1'!AQ157,'Scen 2'!AQ157,'Scen 3'!AQ157,'Scen 4'!AQ157,'Scen 5'!AQ157,'Scen 6'!AQ157,'Scen 7'!AQ157,'Scen 8'!AQ157,'Scen 9'!AQ157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR157,'Scen 2'!AR157,'Scen 3'!AR157,'Scen 4'!AR157,'Scen 5'!AR157,'Scen 6'!AR157,'Scen 7'!AR157,'Scen 8'!AR157,'Scen 9'!AR157)-\nCHOOSE($L$2,'Scen 1'!AR157,'Scen 2'!AR157,'Scen 3'!AR157,'Scen 4'!AR157,'Scen 5'!AR157,'Scen 6'!AR157,'Scen 7'!AR157,'Scen 8'!AR157,'Scen 9'!AR157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS157,'Scen 2'!AS157,'Scen 3'!AS157,'Scen 4'!AS157,'Scen 5'!AS157,'Scen 6'!AS157,'Scen 7'!AS157,'Scen 8'!AS157,'Scen 9'!AS157)-\nCHOOSE($L$2,'Scen 1'!AS157,'Scen 2'!AS157,'Scen 3'!AS157,'Scen 4'!AS157,'Scen 5'!AS157,'Scen 6'!AS157,'Scen 7'!AS157,'Scen 8'!AS157,'Scen 9'!AS157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT157,'Scen 2'!AT157,'Scen 3'!AT157,'Scen 4'!AT157,'Scen 5'!AT157,'Scen 6'!AT157,'Scen 7'!AT157,'Scen 8'!AT157,'Scen 9'!AT157)-\nCHOOSE($L$2,'Scen 1'!AT157,'Scen 2'!AT157,'Scen 3'!AT157,'Scen 4'!AT157,'Scen 5'!AT157,'Scen 6'!AT157,'Scen 7'!AT157,'Scen 8'!AT157,'Scen 9'!AT157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU157,'Scen 2'!AU157,'Scen 3'!AU157,'Scen 4'!AU157,'Scen 5'!AU157,'Scen 6'!AU157,'Scen 7'!AU157,'Scen 8'!AU157,'Scen 9'!AU157)-\nCHOOSE($L$2,'Scen 1'!AU157,'Scen 2'!AU157,'Scen 3'!AU157,'Scen 4'!AU157,'Scen 5'!AU157,'Scen 6'!AU157,'Scen 7'!AU157,'Scen 8'!AU157,'Scen 9'!AU157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV157,'Scen 2'!AV157,'Scen 3'!AV157,'Scen 4'!AV157,'Scen 5'!AV157,'Scen 6'!AV157,'Scen 7'!AV157,'Scen 8'!AV157,'Scen 9'!AV157)-\nCHOOSE($L$2,'Scen 1'!AV157,'Scen 2'!AV157,'Scen 3'!AV157,'Scen 4'!AV157,'Scen 5'!AV157,'Scen 6'!AV157,'Scen 7'!AV157,'Scen 8'!AV157,'Scen 9'!AV157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW157,'Scen 2'!AW157,'Scen 3'!AW157,'Scen 4'!AW157,'Scen 5'!AW157,'Scen 6'!AW157,'Scen 7'!AW157,'Scen 8'!AW157,'Scen 9'!AW157)-\nCHOOSE($L$2,'Scen 1'!AW157,'Scen 2'!AW157,'Scen 3'!AW157,'Scen 4'!AW157,'Scen 5'!AW157,'Scen 6'!AW157,'Scen 7'!AW157,'Scen 8'!AW157,'Scen 9'!AW157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX157,'Scen 2'!AX157,'Scen 3'!AX157,'Scen 4'!AX157,'Scen 5'!AX157,'Scen 6'!AX157,'Scen 7'!AX157,'Scen 8'!AX157,'Scen 9'!AX157)-\nCHOOSE($L$2,'Scen 1'!AX157,'Scen 2'!AX157,'Scen 3'!AX157,'Scen 4'!AX157,'Scen 5'!AX157,'Scen 6'!AX157,'Scen 7'!AX157,'Scen 8'!AX157,'Scen 9'!AX157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY157,'Scen 2'!AY157,'Scen 3'!AY157,'Scen 4'!AY157,'Scen 5'!AY157,'Scen 6'!AY157,'Scen 7'!AY157,'Scen 8'!AY157,'Scen 9'!AY157)-\nCHOOSE($L$2,'Scen 1'!AY157,'Scen 2'!AY157,'Scen 3'!AY157,'Scen 4'!AY157,'Scen 5'!AY157,'Scen 6'!AY157,'Scen 7'!AY157,'Scen 8'!AY157,'Scen 9'!AY157),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ157,'Scen 2'!AZ157,'Scen 3'!AZ157,'Scen 4'!AZ157,'Scen 5'!AZ157,'Scen 6'!AZ157,'Scen 7'!AZ157,'Scen 8'!AZ157,'Scen 9'!AZ157)-\nCHOOSE($L$2,'Scen 1'!AZ157,'Scen 2'!AZ157,'Scen 3'!AZ157,'Scen 4'!AZ157,'Scen 5'!AZ157,'Scen 6'!AZ157,'Scen 7'!AZ157,'Scen 8'!AZ157,'Scen 9'!AZ157),\"\")","v":-54.150033007806996},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA157,'Scen 2'!BA157,'Scen 3'!BA157,'Scen 4'!BA157,'Scen 5'!BA157,'Scen 6'!BA157,'Scen 7'!BA157,'Scen 8'!BA157,'Scen 9'!BA157)-\nCHOOSE($L$2,'Scen 1'!BA157,'Scen 2'!BA157,'Scen 3'!BA157,'Scen 4'!BA157,'Scen 5'!BA157,'Scen 6'!BA157,'Scen 7'!BA157,'Scen 8'!BA157,'Scen 9'!BA157),\"\")","v":-92.88379441701386},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB157,'Scen 2'!BB157,'Scen 3'!BB157,'Scen 4'!BB157,'Scen 5'!BB157,'Scen 6'!BB157,'Scen 7'!BB157,'Scen 8'!BB157,'Scen 9'!BB157)-\nCHOOSE($L$2,'Scen 1'!BB157,'Scen 2'!BB157,'Scen 3'!BB157,'Scen 4'!BB157,'Scen 5'!BB157,'Scen 6'!BB157,'Scen 7'!BB157,'Scen 8'!BB157,'Scen 9'!BB157),\"\")","v":-25.26408950397272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC157,'Scen 2'!BC157,'Scen 3'!BC157,'Scen 4'!BC157,'Scen 5'!BC157,'Scen 6'!BC157,'Scen 7'!BC157,'Scen 8'!BC157,'Scen 9'!BC157)-\nCHOOSE($L$2,'Scen 1'!BC157,'Scen 2'!BC157,'Scen 3'!BC157,'Scen 4'!BC157,'Scen 5'!BC157,'Scen 6'!BC157,'Scen 7'!BC157,'Scen 8'!BC157,'Scen 9'!BC157),\"\")","v":-304.43828382954837},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD157,'Scen 2'!BD157,'Scen 3'!BD157,'Scen 4'!BD157,'Scen 5'!BD157,'Scen 6'!BD157,'Scen 7'!BD157,'Scen 8'!BD157,'Scen 9'!BD157)-\nCHOOSE($L$2,'Scen 1'!BD157,'Scen 2'!BD157,'Scen 3'!BD157,'Scen 4'!BD157,'Scen 5'!BD157,'Scen 6'!BD157,'Scen 7'!BD157,'Scen 8'!BD157,'Scen 9'!BD157),\"\")","v":-18.63113744988766},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE157,'Scen 2'!BE157,'Scen 3'!BE157,'Scen 4'!BE157,'Scen 5'!BE157,'Scen 6'!BE157,'Scen 7'!BE157,'Scen 8'!BE157,'Scen 9'!BE157)-\nCHOOSE($L$2,'Scen 1'!BE157,'Scen 2'!BE157,'Scen 3'!BE157,'Scen 4'!BE157,'Scen 5'!BE157,'Scen 6'!BE157,'Scen 7'!BE157,'Scen 8'!BE157,'Scen 9'!BE157),\"\")","v":-171.50443273760777},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF157,'Scen 2'!BF157,'Scen 3'!BF157,'Scen 4'!BF157,'Scen 5'!BF157,'Scen 6'!BF157,'Scen 7'!BF157,'Scen 8'!BF157,'Scen 9'!BF157)-\nCHOOSE($L$2,'Scen 1'!BF157,'Scen 2'!BF157,'Scen 3'!BF157,'Scen 4'!BF157,'Scen 5'!BF157,'Scen 6'!BF157,'Scen 7'!BF157,'Scen 8'!BF157,'Scen 9'!BF157),\"\")","v":-120.7713324925968},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG157,'Scen 2'!BG157,'Scen 3'!BG157,'Scen 4'!BG157,'Scen 5'!BG157,'Scen 6'!BG157,'Scen 7'!BG157,'Scen 8'!BG157,'Scen 9'!BG157)-\nCHOOSE($L$2,'Scen 1'!BG157,'Scen 2'!BG157,'Scen 3'!BG157,'Scen 4'!BG157,'Scen 5'!BG157,'Scen 6'!BG157,'Scen 7'!BG157,'Scen 8'!BG157,'Scen 9'!BG157),\"\")","v":32.585722250501021},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH157,'Scen 2'!BH157,'Scen 3'!BH157,'Scen 4'!BH157,'Scen 5'!BH157,'Scen 6'!BH157,'Scen 7'!BH157,'Scen 8'!BH157,'Scen 9'!BH157)-\nCHOOSE($L$2,'Scen 1'!BH157,'Scen 2'!BH157,'Scen 3'!BH157,'Scen 4'!BH157,'Scen 5'!BH157,'Scen 6'!BH157,'Scen 7'!BH157,'Scen 8'!BH157,'Scen 9'!BH157),\"\")","v":-36.560591730914666},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI157,'Scen 2'!BI157,'Scen 3'!BI157,'Scen 4'!BI157,'Scen 5'!BI157,'Scen 6'!BI157,'Scen 7'!BI157,'Scen 8'!BI157,'Scen 9'!BI157)-\nCHOOSE($L$2,'Scen 1'!BI157,'Scen 2'!BI157,'Scen 3'!BI157,'Scen 4'!BI157,'Scen 5'!BI157,'Scen 6'!BI157,'Scen 7'!BI157,'Scen 8'!BI157,'Scen 9'!BI157),\"\")","v":-39.310537368512428},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ157,'Scen 2'!BJ157,'Scen 3'!BJ157,'Scen 4'!BJ157,'Scen 5'!BJ157,'Scen 6'!BJ157,'Scen 7'!BJ157,'Scen 8'!BJ157,'Scen 9'!BJ157)-\nCHOOSE($L$2,'Scen 1'!BJ157,'Scen 2'!BJ157,'Scen 3'!BJ157,'Scen 4'!BJ157,'Scen 5'!BJ157,'Scen 6'!BJ157,'Scen 7'!BJ157,'Scen 8'!BJ157,'Scen 9'!BJ157),\"\")","v":0.17112098594964209}]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y158,'Scen 2'!Y158,'Scen 3'!Y158,'Scen 4'!Y158,'Scen 5'!Y158,'Scen 6'!Y158,'Scen 7'!Y158,'Scen 8'!Y158,'Scen 9'!Y158)-\nCHOOSE($L$2,'Scen 1'!Y158,'Scen 2'!Y158,'Scen 3'!Y158,'Scen 4'!Y158,'Scen 5'!Y158,'Scen 6'!Y158,'Scen 7'!Y158,'Scen 8'!Y158,'Scen 9'!Y158),\"\")","v":-713.32162793872612},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA158,'Scen 2'!AA158,'Scen 3'!AA158,'Scen 4'!AA158,'Scen 5'!AA158,'Scen 6'!AA158,'Scen 7'!AA158,'Scen 8'!AA158,'Scen 9'!AA158)-\nCHOOSE($L$2,'Scen 1'!AA158,'Scen 2'!AA158,'Scen 3'!AA158,'Scen 4'!AA158,'Scen 5'!AA158,'Scen 6'!AA158,'Scen 7'!AA158,'Scen 8'!AA158,'Scen 9'!AA158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB158,'Scen 2'!AB158,'Scen 3'!AB158,'Scen 4'!AB158,'Scen 5'!AB158,'Scen 6'!AB158,'Scen 7'!AB158,'Scen 8'!AB158,'Scen 9'!AB158)-\nCHOOSE($L$2,'Scen 1'!AB158,'Scen 2'!AB158,'Scen 3'!AB158,'Scen 4'!AB158,'Scen 5'!AB158,'Scen 6'!AB158,'Scen 7'!AB158,'Scen 8'!AB158,'Scen 9'!AB158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC158,'Scen 2'!AC158,'Scen 3'!AC158,'Scen 4'!AC158,'Scen 5'!AC158,'Scen 6'!AC158,'Scen 7'!AC158,'Scen 8'!AC158,'Scen 9'!AC158)-\nCHOOSE($L$2,'Scen 1'!AC158,'Scen 2'!AC158,'Scen 3'!AC158,'Scen 4'!AC158,'Scen 5'!AC158,'Scen 6'!AC158,'Scen 7'!AC158,'Scen 8'!AC158,'Scen 9'!AC158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD158,'Scen 2'!AD158,'Scen 3'!AD158,'Scen 4'!AD158,'Scen 5'!AD158,'Scen 6'!AD158,'Scen 7'!AD158,'Scen 8'!AD158,'Scen 9'!AD158)-\nCHOOSE($L$2,'Scen 1'!AD158,'Scen 2'!AD158,'Scen 3'!AD158,'Scen 4'!AD158,'Scen 5'!AD158,'Scen 6'!AD158,'Scen 7'!AD158,'Scen 8'!AD158,'Scen 9'!AD158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE158,'Scen 2'!AE158,'Scen 3'!AE158,'Scen 4'!AE158,'Scen 5'!AE158,'Scen 6'!AE158,'Scen 7'!AE158,'Scen 8'!AE158,'Scen 9'!AE158)-\nCHOOSE($L$2,'Scen 1'!AE158,'Scen 2'!AE158,'Scen 3'!AE158,'Scen 4'!AE158,'Scen 5'!AE158,'Scen 6'!AE158,'Scen 7'!AE158,'Scen 8'!AE158,'Scen 9'!AE158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF158,'Scen 2'!AF158,'Scen 3'!AF158,'Scen 4'!AF158,'Scen 5'!AF158,'Scen 6'!AF158,'Scen 7'!AF158,'Scen 8'!AF158,'Scen 9'!AF158)-\nCHOOSE($L$2,'Scen 1'!AF158,'Scen 2'!AF158,'Scen 3'!AF158,'Scen 4'!AF158,'Scen 5'!AF158,'Scen 6'!AF158,'Scen 7'!AF158,'Scen 8'!AF158,'Scen 9'!AF158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG158,'Scen 2'!AG158,'Scen 3'!AG158,'Scen 4'!AG158,'Scen 5'!AG158,'Scen 6'!AG158,'Scen 7'!AG158,'Scen 8'!AG158,'Scen 9'!AG158)-\nCHOOSE($L$2,'Scen 1'!AG158,'Scen 2'!AG158,'Scen 3'!AG158,'Scen 4'!AG158,'Scen 5'!AG158,'Scen 6'!AG158,'Scen 7'!AG158,'Scen 8'!AG158,'Scen 9'!AG158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH158,'Scen 2'!AH158,'Scen 3'!AH158,'Scen 4'!AH158,'Scen 5'!AH158,'Scen 6'!AH158,'Scen 7'!AH158,'Scen 8'!AH158,'Scen 9'!AH158)-\nCHOOSE($L$2,'Scen 1'!AH158,'Scen 2'!AH158,'Scen 3'!AH158,'Scen 4'!AH158,'Scen 5'!AH158,'Scen 6'!AH158,'Scen 7'!AH158,'Scen 8'!AH158,'Scen 9'!AH158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI158,'Scen 2'!AI158,'Scen 3'!AI158,'Scen 4'!AI158,'Scen 5'!AI158,'Scen 6'!AI158,'Scen 7'!AI158,'Scen 8'!AI158,'Scen 9'!AI158)-\nCHOOSE($L$2,'Scen 1'!AI158,'Scen 2'!AI158,'Scen 3'!AI158,'Scen 4'!AI158,'Scen 5'!AI158,'Scen 6'!AI158,'Scen 7'!AI158,'Scen 8'!AI158,'Scen 9'!AI158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ158,'Scen 2'!AJ158,'Scen 3'!AJ158,'Scen 4'!AJ158,'Scen 5'!AJ158,'Scen 6'!AJ158,'Scen 7'!AJ158,'Scen 8'!AJ158,'Scen 9'!AJ158)-\nCHOOSE($L$2,'Scen 1'!AJ158,'Scen 2'!AJ158,'Scen 3'!AJ158,'Scen 4'!AJ158,'Scen 5'!AJ158,'Scen 6'!AJ158,'Scen 7'!AJ158,'Scen 8'!AJ158,'Scen 9'!AJ158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK158,'Scen 2'!AK158,'Scen 3'!AK158,'Scen 4'!AK158,'Scen 5'!AK158,'Scen 6'!AK158,'Scen 7'!AK158,'Scen 8'!AK158,'Scen 9'!AK158)-\nCHOOSE($L$2,'Scen 1'!AK158,'Scen 2'!AK158,'Scen 3'!AK158,'Scen 4'!AK158,'Scen 5'!AK158,'Scen 6'!AK158,'Scen 7'!AK158,'Scen 8'!AK158,'Scen 9'!AK158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL158,'Scen 2'!AL158,'Scen 3'!AL158,'Scen 4'!AL158,'Scen 5'!AL158,'Scen 6'!AL158,'Scen 7'!AL158,'Scen 8'!AL158,'Scen 9'!AL158)-\nCHOOSE($L$2,'Scen 1'!AL158,'Scen 2'!AL158,'Scen 3'!AL158,'Scen 4'!AL158,'Scen 5'!AL158,'Scen 6'!AL158,'Scen 7'!AL158,'Scen 8'!AL158,'Scen 9'!AL158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM158,'Scen 2'!AM158,'Scen 3'!AM158,'Scen 4'!AM158,'Scen 5'!AM158,'Scen 6'!AM158,'Scen 7'!AM158,'Scen 8'!AM158,'Scen 9'!AM158)-\nCHOOSE($L$2,'Scen 1'!AM158,'Scen 2'!AM158,'Scen 3'!AM158,'Scen 4'!AM158,'Scen 5'!AM158,'Scen 6'!AM158,'Scen 7'!AM158,'Scen 8'!AM158,'Scen 9'!AM158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN158,'Scen 2'!AN158,'Scen 3'!AN158,'Scen 4'!AN158,'Scen 5'!AN158,'Scen 6'!AN158,'Scen 7'!AN158,'Scen 8'!AN158,'Scen 9'!AN158)-\nCHOOSE($L$2,'Scen 1'!AN158,'Scen 2'!AN158,'Scen 3'!AN158,'Scen 4'!AN158,'Scen 5'!AN158,'Scen 6'!AN158,'Scen 7'!AN158,'Scen 8'!AN158,'Scen 9'!AN158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO158,'Scen 2'!AO158,'Scen 3'!AO158,'Scen 4'!AO158,'Scen 5'!AO158,'Scen 6'!AO158,'Scen 7'!AO158,'Scen 8'!AO158,'Scen 9'!AO158)-\nCHOOSE($L$2,'Scen 1'!AO158,'Scen 2'!AO158,'Scen 3'!AO158,'Scen 4'!AO158,'Scen 5'!AO158,'Scen 6'!AO158,'Scen 7'!AO158,'Scen 8'!AO158,'Scen 9'!AO158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP158,'Scen 2'!AP158,'Scen 3'!AP158,'Scen 4'!AP158,'Scen 5'!AP158,'Scen 6'!AP158,'Scen 7'!AP158,'Scen 8'!AP158,'Scen 9'!AP158)-\nCHOOSE($L$2,'Scen 1'!AP158,'Scen 2'!AP158,'Scen 3'!AP158,'Scen 4'!AP158,'Scen 5'!AP158,'Scen 6'!AP158,'Scen 7'!AP158,'Scen 8'!AP158,'Scen 9'!AP158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ158,'Scen 2'!AQ158,'Scen 3'!AQ158,'Scen 4'!AQ158,'Scen 5'!AQ158,'Scen 6'!AQ158,'Scen 7'!AQ158,'Scen 8'!AQ158,'Scen 9'!AQ158)-\nCHOOSE($L$2,'Scen 1'!AQ158,'Scen 2'!AQ158,'Scen 3'!AQ158,'Scen 4'!AQ158,'Scen 5'!AQ158,'Scen 6'!AQ158,'Scen 7'!AQ158,'Scen 8'!AQ158,'Scen 9'!AQ158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR158,'Scen 2'!AR158,'Scen 3'!AR158,'Scen 4'!AR158,'Scen 5'!AR158,'Scen 6'!AR158,'Scen 7'!AR158,'Scen 8'!AR158,'Scen 9'!AR158)-\nCHOOSE($L$2,'Scen 1'!AR158,'Scen 2'!AR158,'Scen 3'!AR158,'Scen 4'!AR158,'Scen 5'!AR158,'Scen 6'!AR158,'Scen 7'!AR158,'Scen 8'!AR158,'Scen 9'!AR158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS158,'Scen 2'!AS158,'Scen 3'!AS158,'Scen 4'!AS158,'Scen 5'!AS158,'Scen 6'!AS158,'Scen 7'!AS158,'Scen 8'!AS158,'Scen 9'!AS158)-\nCHOOSE($L$2,'Scen 1'!AS158,'Scen 2'!AS158,'Scen 3'!AS158,'Scen 4'!AS158,'Scen 5'!AS158,'Scen 6'!AS158,'Scen 7'!AS158,'Scen 8'!AS158,'Scen 9'!AS158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT158,'Scen 2'!AT158,'Scen 3'!AT158,'Scen 4'!AT158,'Scen 5'!AT158,'Scen 6'!AT158,'Scen 7'!AT158,'Scen 8'!AT158,'Scen 9'!AT158)-\nCHOOSE($L$2,'Scen 1'!AT158,'Scen 2'!AT158,'Scen 3'!AT158,'Scen 4'!AT158,'Scen 5'!AT158,'Scen 6'!AT158,'Scen 7'!AT158,'Scen 8'!AT158,'Scen 9'!AT158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU158,'Scen 2'!AU158,'Scen 3'!AU158,'Scen 4'!AU158,'Scen 5'!AU158,'Scen 6'!AU158,'Scen 7'!AU158,'Scen 8'!AU158,'Scen 9'!AU158)-\nCHOOSE($L$2,'Scen 1'!AU158,'Scen 2'!AU158,'Scen 3'!AU158,'Scen 4'!AU158,'Scen 5'!AU158,'Scen 6'!AU158,'Scen 7'!AU158,'Scen 8'!AU158,'Scen 9'!AU158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV158,'Scen 2'!AV158,'Scen 3'!AV158,'Scen 4'!AV158,'Scen 5'!AV158,'Scen 6'!AV158,'Scen 7'!AV158,'Scen 8'!AV158,'Scen 9'!AV158)-\nCHOOSE($L$2,'Scen 1'!AV158,'Scen 2'!AV158,'Scen 3'!AV158,'Scen 4'!AV158,'Scen 5'!AV158,'Scen 6'!AV158,'Scen 7'!AV158,'Scen 8'!AV158,'Scen 9'!AV158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW158,'Scen 2'!AW158,'Scen 3'!AW158,'Scen 4'!AW158,'Scen 5'!AW158,'Scen 6'!AW158,'Scen 7'!AW158,'Scen 8'!AW158,'Scen 9'!AW158)-\nCHOOSE($L$2,'Scen 1'!AW158,'Scen 2'!AW158,'Scen 3'!AW158,'Scen 4'!AW158,'Scen 5'!AW158,'Scen 6'!AW158,'Scen 7'!AW158,'Scen 8'!AW158,'Scen 9'!AW158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX158,'Scen 2'!AX158,'Scen 3'!AX158,'Scen 4'!AX158,'Scen 5'!AX158,'Scen 6'!AX158,'Scen 7'!AX158,'Scen 8'!AX158,'Scen 9'!AX158)-\nCHOOSE($L$2,'Scen 1'!AX158,'Scen 2'!AX158,'Scen 3'!AX158,'Scen 4'!AX158,'Scen 5'!AX158,'Scen 6'!AX158,'Scen 7'!AX158,'Scen 8'!AX158,'Scen 9'!AX158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY158,'Scen 2'!AY158,'Scen 3'!AY158,'Scen 4'!AY158,'Scen 5'!AY158,'Scen 6'!AY158,'Scen 7'!AY158,'Scen 8'!AY158,'Scen 9'!AY158)-\nCHOOSE($L$2,'Scen 1'!AY158,'Scen 2'!AY158,'Scen 3'!AY158,'Scen 4'!AY158,'Scen 5'!AY158,'Scen 6'!AY158,'Scen 7'!AY158,'Scen 8'!AY158,'Scen 9'!AY158),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ158,'Scen 2'!AZ158,'Scen 3'!AZ158,'Scen 4'!AZ158,'Scen 5'!AZ158,'Scen 6'!AZ158,'Scen 7'!AZ158,'Scen 8'!AZ158,'Scen 9'!AZ158)-\nCHOOSE($L$2,'Scen 1'!AZ158,'Scen 2'!AZ158,'Scen 3'!AZ158,'Scen 4'!AZ158,'Scen 5'!AZ158,'Scen 6'!AZ158,'Scen 7'!AZ158,'Scen 8'!AZ158,'Scen 9'!AZ158),\"\")","v":-118.88163594316279},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA158,'Scen 2'!BA158,'Scen 3'!BA158,'Scen 4'!BA158,'Scen 5'!BA158,'Scen 6'!BA158,'Scen 7'!BA158,'Scen 8'!BA158,'Scen 9'!BA158)-\nCHOOSE($L$2,'Scen 1'!BA158,'Scen 2'!BA158,'Scen 3'!BA158,'Scen 4'!BA158,'Scen 5'!BA158,'Scen 6'!BA158,'Scen 7'!BA158,'Scen 8'!BA158,'Scen 9'!BA158),\"\")","v":-125.58836677892782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB158,'Scen 2'!BB158,'Scen 3'!BB158,'Scen 4'!BB158,'Scen 5'!BB158,'Scen 6'!BB158,'Scen 7'!BB158,'Scen 8'!BB158,'Scen 9'!BB158)-\nCHOOSE($L$2,'Scen 1'!BB158,'Scen 2'!BB158,'Scen 3'!BB158,'Scen 4'!BB158,'Scen 5'!BB158,'Scen 6'!BB158,'Scen 7'!BB158,'Scen 8'!BB158,'Scen 9'!BB158),\"\")","v":-19.603112607216225},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC158,'Scen 2'!BC158,'Scen 3'!BC158,'Scen 4'!BC158,'Scen 5'!BC158,'Scen 6'!BC158,'Scen 7'!BC158,'Scen 8'!BC158,'Scen 9'!BC158)-\nCHOOSE($L$2,'Scen 1'!BC158,'Scen 2'!BC158,'Scen 3'!BC158,'Scen 4'!BC158,'Scen 5'!BC158,'Scen 6'!BC158,'Scen 7'!BC158,'Scen 8'!BC158,'Scen 9'!BC158),\"\")","v":-208.07873908271773},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD158,'Scen 2'!BD158,'Scen 3'!BD158,'Scen 4'!BD158,'Scen 5'!BD158,'Scen 6'!BD158,'Scen 7'!BD158,'Scen 8'!BD158,'Scen 9'!BD158)-\nCHOOSE($L$2,'Scen 1'!BD158,'Scen 2'!BD158,'Scen 3'!BD158,'Scen 4'!BD158,'Scen 5'!BD158,'Scen 6'!BD158,'Scen 7'!BD158,'Scen 8'!BD158,'Scen 9'!BD158),\"\")","v":-0.47904783249006755},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE158,'Scen 2'!BE158,'Scen 3'!BE158,'Scen 4'!BE158,'Scen 5'!BE158,'Scen 6'!BE158,'Scen 7'!BE158,'Scen 8'!BE158,'Scen 9'!BE158)-\nCHOOSE($L$2,'Scen 1'!BE158,'Scen 2'!BE158,'Scen 3'!BE158,'Scen 4'!BE158,'Scen 5'!BE158,'Scen 6'!BE158,'Scen 7'!BE158,'Scen 8'!BE158,'Scen 9'!BE158),\"\")","v":-115.78355441509052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF158,'Scen 2'!BF158,'Scen 3'!BF158,'Scen 4'!BF158,'Scen 5'!BF158,'Scen 6'!BF158,'Scen 7'!BF158,'Scen 8'!BF158,'Scen 9'!BF158)-\nCHOOSE($L$2,'Scen 1'!BF158,'Scen 2'!BF158,'Scen 3'!BF158,'Scen 4'!BF158,'Scen 5'!BF158,'Scen 6'!BF158,'Scen 7'!BF158,'Scen 8'!BF158,'Scen 9'!BF158),\"\")","v":-91.534658676891013},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG158,'Scen 2'!BG158,'Scen 3'!BG158,'Scen 4'!BG158,'Scen 5'!BG158,'Scen 6'!BG158,'Scen 7'!BG158,'Scen 8'!BG158,'Scen 9'!BG158)-\nCHOOSE($L$2,'Scen 1'!BG158,'Scen 2'!BG158,'Scen 3'!BG158,'Scen 4'!BG158,'Scen 5'!BG158,'Scen 6'!BG158,'Scen 7'!BG158,'Scen 8'!BG158,'Scen 9'!BG158),\"\")","v":25.222902448477157},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH158,'Scen 2'!BH158,'Scen 3'!BH158,'Scen 4'!BH158,'Scen 5'!BH158,'Scen 6'!BH158,'Scen 7'!BH158,'Scen 8'!BH158,'Scen 9'!BH158)-\nCHOOSE($L$2,'Scen 1'!BH158,'Scen 2'!BH158,'Scen 3'!BH158,'Scen 4'!BH158,'Scen 5'!BH158,'Scen 6'!BH158,'Scen 7'!BH158,'Scen 8'!BH158,'Scen 9'!BH158),\"\")","v":-28.299640916300291},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI158,'Scen 2'!BI158,'Scen 3'!BI158,'Scen 4'!BI158,'Scen 5'!BI158,'Scen 6'!BI158,'Scen 7'!BI158,'Scen 8'!BI158,'Scen 9'!BI158)-\nCHOOSE($L$2,'Scen 1'!BI158,'Scen 2'!BI158,'Scen 3'!BI158,'Scen 4'!BI158,'Scen 5'!BI158,'Scen 6'!BI158,'Scen 7'!BI158,'Scen 8'!BI158,'Scen 9'!BI158),\"\")","v":-30.428229935212357},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ158,'Scen 2'!BJ158,'Scen 3'!BJ158,'Scen 4'!BJ158,'Scen 5'!BJ158,'Scen 6'!BJ158,'Scen 7'!BJ158,'Scen 8'!BJ158,'Scen 9'!BJ158)-\nCHOOSE($L$2,'Scen 1'!BJ158,'Scen 2'!BJ158,'Scen 3'!BJ158,'Scen 4'!BJ158,'Scen 5'!BJ158,'Scen 6'!BJ158,'Scen 7'!BJ158,'Scen 8'!BJ158,'Scen 9'!BJ158),\"\")","v":0.13245580080501895}]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y159,'Scen 2'!Y159,'Scen 3'!Y159,'Scen 4'!Y159,'Scen 5'!Y159,'Scen 6'!Y159,'Scen 7'!Y159,'Scen 8'!Y159,'Scen 9'!Y159)-\nCHOOSE($L$2,'Scen 1'!Y159,'Scen 2'!Y159,'Scen 3'!Y159,'Scen 4'!Y159,'Scen 5'!Y159,'Scen 6'!Y159,'Scen 7'!Y159,'Scen 8'!Y159,'Scen 9'!Y159),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA159,'Scen 2'!AA159,'Scen 3'!AA159,'Scen 4'!AA159,'Scen 5'!AA159,'Scen 6'!AA159,'Scen 7'!AA159,'Scen 8'!AA159,'Scen 9'!AA159)-\nCHOOSE($L$2,'Scen 1'!AA159,'Scen 2'!AA159,'Scen 3'!AA159,'Scen 4'!AA159,'Scen 5'!AA159,'Scen 6'!AA159,'Scen 7'!AA159,'Scen 8'!AA159,'Scen 9'!AA159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB159,'Scen 2'!AB159,'Scen 3'!AB159,'Scen 4'!AB159,'Scen 5'!AB159,'Scen 6'!AB159,'Scen 7'!AB159,'Scen 8'!AB159,'Scen 9'!AB159)-\nCHOOSE($L$2,'Scen 1'!AB159,'Scen 2'!AB159,'Scen 3'!AB159,'Scen 4'!AB159,'Scen 5'!AB159,'Scen 6'!AB159,'Scen 7'!AB159,'Scen 8'!AB159,'Scen 9'!AB159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC159,'Scen 2'!AC159,'Scen 3'!AC159,'Scen 4'!AC159,'Scen 5'!AC159,'Scen 6'!AC159,'Scen 7'!AC159,'Scen 8'!AC159,'Scen 9'!AC159)-\nCHOOSE($L$2,'Scen 1'!AC159,'Scen 2'!AC159,'Scen 3'!AC159,'Scen 4'!AC159,'Scen 5'!AC159,'Scen 6'!AC159,'Scen 7'!AC159,'Scen 8'!AC159,'Scen 9'!AC159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD159,'Scen 2'!AD159,'Scen 3'!AD159,'Scen 4'!AD159,'Scen 5'!AD159,'Scen 6'!AD159,'Scen 7'!AD159,'Scen 8'!AD159,'Scen 9'!AD159)-\nCHOOSE($L$2,'Scen 1'!AD159,'Scen 2'!AD159,'Scen 3'!AD159,'Scen 4'!AD159,'Scen 5'!AD159,'Scen 6'!AD159,'Scen 7'!AD159,'Scen 8'!AD159,'Scen 9'!AD159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE159,'Scen 2'!AE159,'Scen 3'!AE159,'Scen 4'!AE159,'Scen 5'!AE159,'Scen 6'!AE159,'Scen 7'!AE159,'Scen 8'!AE159,'Scen 9'!AE159)-\nCHOOSE($L$2,'Scen 1'!AE159,'Scen 2'!AE159,'Scen 3'!AE159,'Scen 4'!AE159,'Scen 5'!AE159,'Scen 6'!AE159,'Scen 7'!AE159,'Scen 8'!AE159,'Scen 9'!AE159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF159,'Scen 2'!AF159,'Scen 3'!AF159,'Scen 4'!AF159,'Scen 5'!AF159,'Scen 6'!AF159,'Scen 7'!AF159,'Scen 8'!AF159,'Scen 9'!AF159)-\nCHOOSE($L$2,'Scen 1'!AF159,'Scen 2'!AF159,'Scen 3'!AF159,'Scen 4'!AF159,'Scen 5'!AF159,'Scen 6'!AF159,'Scen 7'!AF159,'Scen 8'!AF159,'Scen 9'!AF159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG159,'Scen 2'!AG159,'Scen 3'!AG159,'Scen 4'!AG159,'Scen 5'!AG159,'Scen 6'!AG159,'Scen 7'!AG159,'Scen 8'!AG159,'Scen 9'!AG159)-\nCHOOSE($L$2,'Scen 1'!AG159,'Scen 2'!AG159,'Scen 3'!AG159,'Scen 4'!AG159,'Scen 5'!AG159,'Scen 6'!AG159,'Scen 7'!AG159,'Scen 8'!AG159,'Scen 9'!AG159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH159,'Scen 2'!AH159,'Scen 3'!AH159,'Scen 4'!AH159,'Scen 5'!AH159,'Scen 6'!AH159,'Scen 7'!AH159,'Scen 8'!AH159,'Scen 9'!AH159)-\nCHOOSE($L$2,'Scen 1'!AH159,'Scen 2'!AH159,'Scen 3'!AH159,'Scen 4'!AH159,'Scen 5'!AH159,'Scen 6'!AH159,'Scen 7'!AH159,'Scen 8'!AH159,'Scen 9'!AH159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI159,'Scen 2'!AI159,'Scen 3'!AI159,'Scen 4'!AI159,'Scen 5'!AI159,'Scen 6'!AI159,'Scen 7'!AI159,'Scen 8'!AI159,'Scen 9'!AI159)-\nCHOOSE($L$2,'Scen 1'!AI159,'Scen 2'!AI159,'Scen 3'!AI159,'Scen 4'!AI159,'Scen 5'!AI159,'Scen 6'!AI159,'Scen 7'!AI159,'Scen 8'!AI159,'Scen 9'!AI159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ159,'Scen 2'!AJ159,'Scen 3'!AJ159,'Scen 4'!AJ159,'Scen 5'!AJ159,'Scen 6'!AJ159,'Scen 7'!AJ159,'Scen 8'!AJ159,'Scen 9'!AJ159)-\nCHOOSE($L$2,'Scen 1'!AJ159,'Scen 2'!AJ159,'Scen 3'!AJ159,'Scen 4'!AJ159,'Scen 5'!AJ159,'Scen 6'!AJ159,'Scen 7'!AJ159,'Scen 8'!AJ159,'Scen 9'!AJ159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK159,'Scen 2'!AK159,'Scen 3'!AK159,'Scen 4'!AK159,'Scen 5'!AK159,'Scen 6'!AK159,'Scen 7'!AK159,'Scen 8'!AK159,'Scen 9'!AK159)-\nCHOOSE($L$2,'Scen 1'!AK159,'Scen 2'!AK159,'Scen 3'!AK159,'Scen 4'!AK159,'Scen 5'!AK159,'Scen 6'!AK159,'Scen 7'!AK159,'Scen 8'!AK159,'Scen 9'!AK159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL159,'Scen 2'!AL159,'Scen 3'!AL159,'Scen 4'!AL159,'Scen 5'!AL159,'Scen 6'!AL159,'Scen 7'!AL159,'Scen 8'!AL159,'Scen 9'!AL159)-\nCHOOSE($L$2,'Scen 1'!AL159,'Scen 2'!AL159,'Scen 3'!AL159,'Scen 4'!AL159,'Scen 5'!AL159,'Scen 6'!AL159,'Scen 7'!AL159,'Scen 8'!AL159,'Scen 9'!AL159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM159,'Scen 2'!AM159,'Scen 3'!AM159,'Scen 4'!AM159,'Scen 5'!AM159,'Scen 6'!AM159,'Scen 7'!AM159,'Scen 8'!AM159,'Scen 9'!AM159)-\nCHOOSE($L$2,'Scen 1'!AM159,'Scen 2'!AM159,'Scen 3'!AM159,'Scen 4'!AM159,'Scen 5'!AM159,'Scen 6'!AM159,'Scen 7'!AM159,'Scen 8'!AM159,'Scen 9'!AM159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN159,'Scen 2'!AN159,'Scen 3'!AN159,'Scen 4'!AN159,'Scen 5'!AN159,'Scen 6'!AN159,'Scen 7'!AN159,'Scen 8'!AN159,'Scen 9'!AN159)-\nCHOOSE($L$2,'Scen 1'!AN159,'Scen 2'!AN159,'Scen 3'!AN159,'Scen 4'!AN159,'Scen 5'!AN159,'Scen 6'!AN159,'Scen 7'!AN159,'Scen 8'!AN159,'Scen 9'!AN159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO159,'Scen 2'!AO159,'Scen 3'!AO159,'Scen 4'!AO159,'Scen 5'!AO159,'Scen 6'!AO159,'Scen 7'!AO159,'Scen 8'!AO159,'Scen 9'!AO159)-\nCHOOSE($L$2,'Scen 1'!AO159,'Scen 2'!AO159,'Scen 3'!AO159,'Scen 4'!AO159,'Scen 5'!AO159,'Scen 6'!AO159,'Scen 7'!AO159,'Scen 8'!AO159,'Scen 9'!AO159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP159,'Scen 2'!AP159,'Scen 3'!AP159,'Scen 4'!AP159,'Scen 5'!AP159,'Scen 6'!AP159,'Scen 7'!AP159,'Scen 8'!AP159,'Scen 9'!AP159)-\nCHOOSE($L$2,'Scen 1'!AP159,'Scen 2'!AP159,'Scen 3'!AP159,'Scen 4'!AP159,'Scen 5'!AP159,'Scen 6'!AP159,'Scen 7'!AP159,'Scen 8'!AP159,'Scen 9'!AP159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ159,'Scen 2'!AQ159,'Scen 3'!AQ159,'Scen 4'!AQ159,'Scen 5'!AQ159,'Scen 6'!AQ159,'Scen 7'!AQ159,'Scen 8'!AQ159,'Scen 9'!AQ159)-\nCHOOSE($L$2,'Scen 1'!AQ159,'Scen 2'!AQ159,'Scen 3'!AQ159,'Scen 4'!AQ159,'Scen 5'!AQ159,'Scen 6'!AQ159,'Scen 7'!AQ159,'Scen 8'!AQ159,'Scen 9'!AQ159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR159,'Scen 2'!AR159,'Scen 3'!AR159,'Scen 4'!AR159,'Scen 5'!AR159,'Scen 6'!AR159,'Scen 7'!AR159,'Scen 8'!AR159,'Scen 9'!AR159)-\nCHOOSE($L$2,'Scen 1'!AR159,'Scen 2'!AR159,'Scen 3'!AR159,'Scen 4'!AR159,'Scen 5'!AR159,'Scen 6'!AR159,'Scen 7'!AR159,'Scen 8'!AR159,'Scen 9'!AR159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS159,'Scen 2'!AS159,'Scen 3'!AS159,'Scen 4'!AS159,'Scen 5'!AS159,'Scen 6'!AS159,'Scen 7'!AS159,'Scen 8'!AS159,'Scen 9'!AS159)-\nCHOOSE($L$2,'Scen 1'!AS159,'Scen 2'!AS159,'Scen 3'!AS159,'Scen 4'!AS159,'Scen 5'!AS159,'Scen 6'!AS159,'Scen 7'!AS159,'Scen 8'!AS159,'Scen 9'!AS159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT159,'Scen 2'!AT159,'Scen 3'!AT159,'Scen 4'!AT159,'Scen 5'!AT159,'Scen 6'!AT159,'Scen 7'!AT159,'Scen 8'!AT159,'Scen 9'!AT159)-\nCHOOSE($L$2,'Scen 1'!AT159,'Scen 2'!AT159,'Scen 3'!AT159,'Scen 4'!AT159,'Scen 5'!AT159,'Scen 6'!AT159,'Scen 7'!AT159,'Scen 8'!AT159,'Scen 9'!AT159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU159,'Scen 2'!AU159,'Scen 3'!AU159,'Scen 4'!AU159,'Scen 5'!AU159,'Scen 6'!AU159,'Scen 7'!AU159,'Scen 8'!AU159,'Scen 9'!AU159)-\nCHOOSE($L$2,'Scen 1'!AU159,'Scen 2'!AU159,'Scen 3'!AU159,'Scen 4'!AU159,'Scen 5'!AU159,'Scen 6'!AU159,'Scen 7'!AU159,'Scen 8'!AU159,'Scen 9'!AU159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV159,'Scen 2'!AV159,'Scen 3'!AV159,'Scen 4'!AV159,'Scen 5'!AV159,'Scen 6'!AV159,'Scen 7'!AV159,'Scen 8'!AV159,'Scen 9'!AV159)-\nCHOOSE($L$2,'Scen 1'!AV159,'Scen 2'!AV159,'Scen 3'!AV159,'Scen 4'!AV159,'Scen 5'!AV159,'Scen 6'!AV159,'Scen 7'!AV159,'Scen 8'!AV159,'Scen 9'!AV159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW159,'Scen 2'!AW159,'Scen 3'!AW159,'Scen 4'!AW159,'Scen 5'!AW159,'Scen 6'!AW159,'Scen 7'!AW159,'Scen 8'!AW159,'Scen 9'!AW159)-\nCHOOSE($L$2,'Scen 1'!AW159,'Scen 2'!AW159,'Scen 3'!AW159,'Scen 4'!AW159,'Scen 5'!AW159,'Scen 6'!AW159,'Scen 7'!AW159,'Scen 8'!AW159,'Scen 9'!AW159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX159,'Scen 2'!AX159,'Scen 3'!AX159,'Scen 4'!AX159,'Scen 5'!AX159,'Scen 6'!AX159,'Scen 7'!AX159,'Scen 8'!AX159,'Scen 9'!AX159)-\nCHOOSE($L$2,'Scen 1'!AX159,'Scen 2'!AX159,'Scen 3'!AX159,'Scen 4'!AX159,'Scen 5'!AX159,'Scen 6'!AX159,'Scen 7'!AX159,'Scen 8'!AX159,'Scen 9'!AX159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY159,'Scen 2'!AY159,'Scen 3'!AY159,'Scen 4'!AY159,'Scen 5'!AY159,'Scen 6'!AY159,'Scen 7'!AY159,'Scen 8'!AY159,'Scen 9'!AY159)-\nCHOOSE($L$2,'Scen 1'!AY159,'Scen 2'!AY159,'Scen 3'!AY159,'Scen 4'!AY159,'Scen 5'!AY159,'Scen 6'!AY159,'Scen 7'!AY159,'Scen 8'!AY159,'Scen 9'!AY159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ159,'Scen 2'!AZ159,'Scen 3'!AZ159,'Scen 4'!AZ159,'Scen 5'!AZ159,'Scen 6'!AZ159,'Scen 7'!AZ159,'Scen 8'!AZ159,'Scen 9'!AZ159)-\nCHOOSE($L$2,'Scen 1'!AZ159,'Scen 2'!AZ159,'Scen 3'!AZ159,'Scen 4'!AZ159,'Scen 5'!AZ159,'Scen 6'!AZ159,'Scen 7'!AZ159,'Scen 8'!AZ159,'Scen 9'!AZ159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA159,'Scen 2'!BA159,'Scen 3'!BA159,'Scen 4'!BA159,'Scen 5'!BA159,'Scen 6'!BA159,'Scen 7'!BA159,'Scen 8'!BA159,'Scen 9'!BA159)-\nCHOOSE($L$2,'Scen 1'!BA159,'Scen 2'!BA159,'Scen 3'!BA159,'Scen 4'!BA159,'Scen 5'!BA159,'Scen 6'!BA159,'Scen 7'!BA159,'Scen 8'!BA159,'Scen 9'!BA159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB159,'Scen 2'!BB159,'Scen 3'!BB159,'Scen 4'!BB159,'Scen 5'!BB159,'Scen 6'!BB159,'Scen 7'!BB159,'Scen 8'!BB159,'Scen 9'!BB159)-\nCHOOSE($L$2,'Scen 1'!BB159,'Scen 2'!BB159,'Scen 3'!BB159,'Scen 4'!BB159,'Scen 5'!BB159,'Scen 6'!BB159,'Scen 7'!BB159,'Scen 8'!BB159,'Scen 9'!BB159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC159,'Scen 2'!BC159,'Scen 3'!BC159,'Scen 4'!BC159,'Scen 5'!BC159,'Scen 6'!BC159,'Scen 7'!BC159,'Scen 8'!BC159,'Scen 9'!BC159)-\nCHOOSE($L$2,'Scen 1'!BC159,'Scen 2'!BC159,'Scen 3'!BC159,'Scen 4'!BC159,'Scen 5'!BC159,'Scen 6'!BC159,'Scen 7'!BC159,'Scen 8'!BC159,'Scen 9'!BC159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD159,'Scen 2'!BD159,'Scen 3'!BD159,'Scen 4'!BD159,'Scen 5'!BD159,'Scen 6'!BD159,'Scen 7'!BD159,'Scen 8'!BD159,'Scen 9'!BD159)-\nCHOOSE($L$2,'Scen 1'!BD159,'Scen 2'!BD159,'Scen 3'!BD159,'Scen 4'!BD159,'Scen 5'!BD159,'Scen 6'!BD159,'Scen 7'!BD159,'Scen 8'!BD159,'Scen 9'!BD159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE159,'Scen 2'!BE159,'Scen 3'!BE159,'Scen 4'!BE159,'Scen 5'!BE159,'Scen 6'!BE159,'Scen 7'!BE159,'Scen 8'!BE159,'Scen 9'!BE159)-\nCHOOSE($L$2,'Scen 1'!BE159,'Scen 2'!BE159,'Scen 3'!BE159,'Scen 4'!BE159,'Scen 5'!BE159,'Scen 6'!BE159,'Scen 7'!BE159,'Scen 8'!BE159,'Scen 9'!BE159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF159,'Scen 2'!BF159,'Scen 3'!BF159,'Scen 4'!BF159,'Scen 5'!BF159,'Scen 6'!BF159,'Scen 7'!BF159,'Scen 8'!BF159,'Scen 9'!BF159)-\nCHOOSE($L$2,'Scen 1'!BF159,'Scen 2'!BF159,'Scen 3'!BF159,'Scen 4'!BF159,'Scen 5'!BF159,'Scen 6'!BF159,'Scen 7'!BF159,'Scen 8'!BF159,'Scen 9'!BF159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG159,'Scen 2'!BG159,'Scen 3'!BG159,'Scen 4'!BG159,'Scen 5'!BG159,'Scen 6'!BG159,'Scen 7'!BG159,'Scen 8'!BG159,'Scen 9'!BG159)-\nCHOOSE($L$2,'Scen 1'!BG159,'Scen 2'!BG159,'Scen 3'!BG159,'Scen 4'!BG159,'Scen 5'!BG159,'Scen 6'!BG159,'Scen 7'!BG159,'Scen 8'!BG159,'Scen 9'!BG159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH159,'Scen 2'!BH159,'Scen 3'!BH159,'Scen 4'!BH159,'Scen 5'!BH159,'Scen 6'!BH159,'Scen 7'!BH159,'Scen 8'!BH159,'Scen 9'!BH159)-\nCHOOSE($L$2,'Scen 1'!BH159,'Scen 2'!BH159,'Scen 3'!BH159,'Scen 4'!BH159,'Scen 5'!BH159,'Scen 6'!BH159,'Scen 7'!BH159,'Scen 8'!BH159,'Scen 9'!BH159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI159,'Scen 2'!BI159,'Scen 3'!BI159,'Scen 4'!BI159,'Scen 5'!BI159,'Scen 6'!BI159,'Scen 7'!BI159,'Scen 8'!BI159,'Scen 9'!BI159)-\nCHOOSE($L$2,'Scen 1'!BI159,'Scen 2'!BI159,'Scen 3'!BI159,'Scen 4'!BI159,'Scen 5'!BI159,'Scen 6'!BI159,'Scen 7'!BI159,'Scen 8'!BI159,'Scen 9'!BI159),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ159,'Scen 2'!BJ159,'Scen 3'!BJ159,'Scen 4'!BJ159,'Scen 5'!BJ159,'Scen 6'!BJ159,'Scen 7'!BJ159,'Scen 8'!BJ159,'Scen 9'!BJ159)-\nCHOOSE($L$2,'Scen 1'!BJ159,'Scen 2'!BJ159,'Scen 3'!BJ159,'Scen 4'!BJ159,'Scen 5'!BJ159,'Scen 6'!BJ159,'Scen 7'!BJ159,'Scen 8'!BJ159,'Scen 9'!BJ159),\"\")","v":0}]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y160,'Scen 2'!Y160,'Scen 3'!Y160,'Scen 4'!Y160,'Scen 5'!Y160,'Scen 6'!Y160,'Scen 7'!Y160,'Scen 8'!Y160,'Scen 9'!Y160)-\nCHOOSE($L$2,'Scen 1'!Y160,'Scen 2'!Y160,'Scen 3'!Y160,'Scen 4'!Y160,'Scen 5'!Y160,'Scen 6'!Y160,'Scen 7'!Y160,'Scen 8'!Y160,'Scen 9'!Y160),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA160,'Scen 2'!AA160,'Scen 3'!AA160,'Scen 4'!AA160,'Scen 5'!AA160,'Scen 6'!AA160,'Scen 7'!AA160,'Scen 8'!AA160,'Scen 9'!AA160)-\nCHOOSE($L$2,'Scen 1'!AA160,'Scen 2'!AA160,'Scen 3'!AA160,'Scen 4'!AA160,'Scen 5'!AA160,'Scen 6'!AA160,'Scen 7'!AA160,'Scen 8'!AA160,'Scen 9'!AA160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB160,'Scen 2'!AB160,'Scen 3'!AB160,'Scen 4'!AB160,'Scen 5'!AB160,'Scen 6'!AB160,'Scen 7'!AB160,'Scen 8'!AB160,'Scen 9'!AB160)-\nCHOOSE($L$2,'Scen 1'!AB160,'Scen 2'!AB160,'Scen 3'!AB160,'Scen 4'!AB160,'Scen 5'!AB160,'Scen 6'!AB160,'Scen 7'!AB160,'Scen 8'!AB160,'Scen 9'!AB160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC160,'Scen 2'!AC160,'Scen 3'!AC160,'Scen 4'!AC160,'Scen 5'!AC160,'Scen 6'!AC160,'Scen 7'!AC160,'Scen 8'!AC160,'Scen 9'!AC160)-\nCHOOSE($L$2,'Scen 1'!AC160,'Scen 2'!AC160,'Scen 3'!AC160,'Scen 4'!AC160,'Scen 5'!AC160,'Scen 6'!AC160,'Scen 7'!AC160,'Scen 8'!AC160,'Scen 9'!AC160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD160,'Scen 2'!AD160,'Scen 3'!AD160,'Scen 4'!AD160,'Scen 5'!AD160,'Scen 6'!AD160,'Scen 7'!AD160,'Scen 8'!AD160,'Scen 9'!AD160)-\nCHOOSE($L$2,'Scen 1'!AD160,'Scen 2'!AD160,'Scen 3'!AD160,'Scen 4'!AD160,'Scen 5'!AD160,'Scen 6'!AD160,'Scen 7'!AD160,'Scen 8'!AD160,'Scen 9'!AD160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE160,'Scen 2'!AE160,'Scen 3'!AE160,'Scen 4'!AE160,'Scen 5'!AE160,'Scen 6'!AE160,'Scen 7'!AE160,'Scen 8'!AE160,'Scen 9'!AE160)-\nCHOOSE($L$2,'Scen 1'!AE160,'Scen 2'!AE160,'Scen 3'!AE160,'Scen 4'!AE160,'Scen 5'!AE160,'Scen 6'!AE160,'Scen 7'!AE160,'Scen 8'!AE160,'Scen 9'!AE160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF160,'Scen 2'!AF160,'Scen 3'!AF160,'Scen 4'!AF160,'Scen 5'!AF160,'Scen 6'!AF160,'Scen 7'!AF160,'Scen 8'!AF160,'Scen 9'!AF160)-\nCHOOSE($L$2,'Scen 1'!AF160,'Scen 2'!AF160,'Scen 3'!AF160,'Scen 4'!AF160,'Scen 5'!AF160,'Scen 6'!AF160,'Scen 7'!AF160,'Scen 8'!AF160,'Scen 9'!AF160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG160,'Scen 2'!AG160,'Scen 3'!AG160,'Scen 4'!AG160,'Scen 5'!AG160,'Scen 6'!AG160,'Scen 7'!AG160,'Scen 8'!AG160,'Scen 9'!AG160)-\nCHOOSE($L$2,'Scen 1'!AG160,'Scen 2'!AG160,'Scen 3'!AG160,'Scen 4'!AG160,'Scen 5'!AG160,'Scen 6'!AG160,'Scen 7'!AG160,'Scen 8'!AG160,'Scen 9'!AG160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH160,'Scen 2'!AH160,'Scen 3'!AH160,'Scen 4'!AH160,'Scen 5'!AH160,'Scen 6'!AH160,'Scen 7'!AH160,'Scen 8'!AH160,'Scen 9'!AH160)-\nCHOOSE($L$2,'Scen 1'!AH160,'Scen 2'!AH160,'Scen 3'!AH160,'Scen 4'!AH160,'Scen 5'!AH160,'Scen 6'!AH160,'Scen 7'!AH160,'Scen 8'!AH160,'Scen 9'!AH160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI160,'Scen 2'!AI160,'Scen 3'!AI160,'Scen 4'!AI160,'Scen 5'!AI160,'Scen 6'!AI160,'Scen 7'!AI160,'Scen 8'!AI160,'Scen 9'!AI160)-\nCHOOSE($L$2,'Scen 1'!AI160,'Scen 2'!AI160,'Scen 3'!AI160,'Scen 4'!AI160,'Scen 5'!AI160,'Scen 6'!AI160,'Scen 7'!AI160,'Scen 8'!AI160,'Scen 9'!AI160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ160,'Scen 2'!AJ160,'Scen 3'!AJ160,'Scen 4'!AJ160,'Scen 5'!AJ160,'Scen 6'!AJ160,'Scen 7'!AJ160,'Scen 8'!AJ160,'Scen 9'!AJ160)-\nCHOOSE($L$2,'Scen 1'!AJ160,'Scen 2'!AJ160,'Scen 3'!AJ160,'Scen 4'!AJ160,'Scen 5'!AJ160,'Scen 6'!AJ160,'Scen 7'!AJ160,'Scen 8'!AJ160,'Scen 9'!AJ160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK160,'Scen 2'!AK160,'Scen 3'!AK160,'Scen 4'!AK160,'Scen 5'!AK160,'Scen 6'!AK160,'Scen 7'!AK160,'Scen 8'!AK160,'Scen 9'!AK160)-\nCHOOSE($L$2,'Scen 1'!AK160,'Scen 2'!AK160,'Scen 3'!AK160,'Scen 4'!AK160,'Scen 5'!AK160,'Scen 6'!AK160,'Scen 7'!AK160,'Scen 8'!AK160,'Scen 9'!AK160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL160,'Scen 2'!AL160,'Scen 3'!AL160,'Scen 4'!AL160,'Scen 5'!AL160,'Scen 6'!AL160,'Scen 7'!AL160,'Scen 8'!AL160,'Scen 9'!AL160)-\nCHOOSE($L$2,'Scen 1'!AL160,'Scen 2'!AL160,'Scen 3'!AL160,'Scen 4'!AL160,'Scen 5'!AL160,'Scen 6'!AL160,'Scen 7'!AL160,'Scen 8'!AL160,'Scen 9'!AL160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM160,'Scen 2'!AM160,'Scen 3'!AM160,'Scen 4'!AM160,'Scen 5'!AM160,'Scen 6'!AM160,'Scen 7'!AM160,'Scen 8'!AM160,'Scen 9'!AM160)-\nCHOOSE($L$2,'Scen 1'!AM160,'Scen 2'!AM160,'Scen 3'!AM160,'Scen 4'!AM160,'Scen 5'!AM160,'Scen 6'!AM160,'Scen 7'!AM160,'Scen 8'!AM160,'Scen 9'!AM160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN160,'Scen 2'!AN160,'Scen 3'!AN160,'Scen 4'!AN160,'Scen 5'!AN160,'Scen 6'!AN160,'Scen 7'!AN160,'Scen 8'!AN160,'Scen 9'!AN160)-\nCHOOSE($L$2,'Scen 1'!AN160,'Scen 2'!AN160,'Scen 3'!AN160,'Scen 4'!AN160,'Scen 5'!AN160,'Scen 6'!AN160,'Scen 7'!AN160,'Scen 8'!AN160,'Scen 9'!AN160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO160,'Scen 2'!AO160,'Scen 3'!AO160,'Scen 4'!AO160,'Scen 5'!AO160,'Scen 6'!AO160,'Scen 7'!AO160,'Scen 8'!AO160,'Scen 9'!AO160)-\nCHOOSE($L$2,'Scen 1'!AO160,'Scen 2'!AO160,'Scen 3'!AO160,'Scen 4'!AO160,'Scen 5'!AO160,'Scen 6'!AO160,'Scen 7'!AO160,'Scen 8'!AO160,'Scen 9'!AO160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP160,'Scen 2'!AP160,'Scen 3'!AP160,'Scen 4'!AP160,'Scen 5'!AP160,'Scen 6'!AP160,'Scen 7'!AP160,'Scen 8'!AP160,'Scen 9'!AP160)-\nCHOOSE($L$2,'Scen 1'!AP160,'Scen 2'!AP160,'Scen 3'!AP160,'Scen 4'!AP160,'Scen 5'!AP160,'Scen 6'!AP160,'Scen 7'!AP160,'Scen 8'!AP160,'Scen 9'!AP160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ160,'Scen 2'!AQ160,'Scen 3'!AQ160,'Scen 4'!AQ160,'Scen 5'!AQ160,'Scen 6'!AQ160,'Scen 7'!AQ160,'Scen 8'!AQ160,'Scen 9'!AQ160)-\nCHOOSE($L$2,'Scen 1'!AQ160,'Scen 2'!AQ160,'Scen 3'!AQ160,'Scen 4'!AQ160,'Scen 5'!AQ160,'Scen 6'!AQ160,'Scen 7'!AQ160,'Scen 8'!AQ160,'Scen 9'!AQ160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR160,'Scen 2'!AR160,'Scen 3'!AR160,'Scen 4'!AR160,'Scen 5'!AR160,'Scen 6'!AR160,'Scen 7'!AR160,'Scen 8'!AR160,'Scen 9'!AR160)-\nCHOOSE($L$2,'Scen 1'!AR160,'Scen 2'!AR160,'Scen 3'!AR160,'Scen 4'!AR160,'Scen 5'!AR160,'Scen 6'!AR160,'Scen 7'!AR160,'Scen 8'!AR160,'Scen 9'!AR160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS160,'Scen 2'!AS160,'Scen 3'!AS160,'Scen 4'!AS160,'Scen 5'!AS160,'Scen 6'!AS160,'Scen 7'!AS160,'Scen 8'!AS160,'Scen 9'!AS160)-\nCHOOSE($L$2,'Scen 1'!AS160,'Scen 2'!AS160,'Scen 3'!AS160,'Scen 4'!AS160,'Scen 5'!AS160,'Scen 6'!AS160,'Scen 7'!AS160,'Scen 8'!AS160,'Scen 9'!AS160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT160,'Scen 2'!AT160,'Scen 3'!AT160,'Scen 4'!AT160,'Scen 5'!AT160,'Scen 6'!AT160,'Scen 7'!AT160,'Scen 8'!AT160,'Scen 9'!AT160)-\nCHOOSE($L$2,'Scen 1'!AT160,'Scen 2'!AT160,'Scen 3'!AT160,'Scen 4'!AT160,'Scen 5'!AT160,'Scen 6'!AT160,'Scen 7'!AT160,'Scen 8'!AT160,'Scen 9'!AT160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU160,'Scen 2'!AU160,'Scen 3'!AU160,'Scen 4'!AU160,'Scen 5'!AU160,'Scen 6'!AU160,'Scen 7'!AU160,'Scen 8'!AU160,'Scen 9'!AU160)-\nCHOOSE($L$2,'Scen 1'!AU160,'Scen 2'!AU160,'Scen 3'!AU160,'Scen 4'!AU160,'Scen 5'!AU160,'Scen 6'!AU160,'Scen 7'!AU160,'Scen 8'!AU160,'Scen 9'!AU160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV160,'Scen 2'!AV160,'Scen 3'!AV160,'Scen 4'!AV160,'Scen 5'!AV160,'Scen 6'!AV160,'Scen 7'!AV160,'Scen 8'!AV160,'Scen 9'!AV160)-\nCHOOSE($L$2,'Scen 1'!AV160,'Scen 2'!AV160,'Scen 3'!AV160,'Scen 4'!AV160,'Scen 5'!AV160,'Scen 6'!AV160,'Scen 7'!AV160,'Scen 8'!AV160,'Scen 9'!AV160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW160,'Scen 2'!AW160,'Scen 3'!AW160,'Scen 4'!AW160,'Scen 5'!AW160,'Scen 6'!AW160,'Scen 7'!AW160,'Scen 8'!AW160,'Scen 9'!AW160)-\nCHOOSE($L$2,'Scen 1'!AW160,'Scen 2'!AW160,'Scen 3'!AW160,'Scen 4'!AW160,'Scen 5'!AW160,'Scen 6'!AW160,'Scen 7'!AW160,'Scen 8'!AW160,'Scen 9'!AW160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX160,'Scen 2'!AX160,'Scen 3'!AX160,'Scen 4'!AX160,'Scen 5'!AX160,'Scen 6'!AX160,'Scen 7'!AX160,'Scen 8'!AX160,'Scen 9'!AX160)-\nCHOOSE($L$2,'Scen 1'!AX160,'Scen 2'!AX160,'Scen 3'!AX160,'Scen 4'!AX160,'Scen 5'!AX160,'Scen 6'!AX160,'Scen 7'!AX160,'Scen 8'!AX160,'Scen 9'!AX160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY160,'Scen 2'!AY160,'Scen 3'!AY160,'Scen 4'!AY160,'Scen 5'!AY160,'Scen 6'!AY160,'Scen 7'!AY160,'Scen 8'!AY160,'Scen 9'!AY160)-\nCHOOSE($L$2,'Scen 1'!AY160,'Scen 2'!AY160,'Scen 3'!AY160,'Scen 4'!AY160,'Scen 5'!AY160,'Scen 6'!AY160,'Scen 7'!AY160,'Scen 8'!AY160,'Scen 9'!AY160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ160,'Scen 2'!AZ160,'Scen 3'!AZ160,'Scen 4'!AZ160,'Scen 5'!AZ160,'Scen 6'!AZ160,'Scen 7'!AZ160,'Scen 8'!AZ160,'Scen 9'!AZ160)-\nCHOOSE($L$2,'Scen 1'!AZ160,'Scen 2'!AZ160,'Scen 3'!AZ160,'Scen 4'!AZ160,'Scen 5'!AZ160,'Scen 6'!AZ160,'Scen 7'!AZ160,'Scen 8'!AZ160,'Scen 9'!AZ160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA160,'Scen 2'!BA160,'Scen 3'!BA160,'Scen 4'!BA160,'Scen 5'!BA160,'Scen 6'!BA160,'Scen 7'!BA160,'Scen 8'!BA160,'Scen 9'!BA160)-\nCHOOSE($L$2,'Scen 1'!BA160,'Scen 2'!BA160,'Scen 3'!BA160,'Scen 4'!BA160,'Scen 5'!BA160,'Scen 6'!BA160,'Scen 7'!BA160,'Scen 8'!BA160,'Scen 9'!BA160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB160,'Scen 2'!BB160,'Scen 3'!BB160,'Scen 4'!BB160,'Scen 5'!BB160,'Scen 6'!BB160,'Scen 7'!BB160,'Scen 8'!BB160,'Scen 9'!BB160)-\nCHOOSE($L$2,'Scen 1'!BB160,'Scen 2'!BB160,'Scen 3'!BB160,'Scen 4'!BB160,'Scen 5'!BB160,'Scen 6'!BB160,'Scen 7'!BB160,'Scen 8'!BB160,'Scen 9'!BB160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC160,'Scen 2'!BC160,'Scen 3'!BC160,'Scen 4'!BC160,'Scen 5'!BC160,'Scen 6'!BC160,'Scen 7'!BC160,'Scen 8'!BC160,'Scen 9'!BC160)-\nCHOOSE($L$2,'Scen 1'!BC160,'Scen 2'!BC160,'Scen 3'!BC160,'Scen 4'!BC160,'Scen 5'!BC160,'Scen 6'!BC160,'Scen 7'!BC160,'Scen 8'!BC160,'Scen 9'!BC160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD160,'Scen 2'!BD160,'Scen 3'!BD160,'Scen 4'!BD160,'Scen 5'!BD160,'Scen 6'!BD160,'Scen 7'!BD160,'Scen 8'!BD160,'Scen 9'!BD160)-\nCHOOSE($L$2,'Scen 1'!BD160,'Scen 2'!BD160,'Scen 3'!BD160,'Scen 4'!BD160,'Scen 5'!BD160,'Scen 6'!BD160,'Scen 7'!BD160,'Scen 8'!BD160,'Scen 9'!BD160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE160,'Scen 2'!BE160,'Scen 3'!BE160,'Scen 4'!BE160,'Scen 5'!BE160,'Scen 6'!BE160,'Scen 7'!BE160,'Scen 8'!BE160,'Scen 9'!BE160)-\nCHOOSE($L$2,'Scen 1'!BE160,'Scen 2'!BE160,'Scen 3'!BE160,'Scen 4'!BE160,'Scen 5'!BE160,'Scen 6'!BE160,'Scen 7'!BE160,'Scen 8'!BE160,'Scen 9'!BE160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF160,'Scen 2'!BF160,'Scen 3'!BF160,'Scen 4'!BF160,'Scen 5'!BF160,'Scen 6'!BF160,'Scen 7'!BF160,'Scen 8'!BF160,'Scen 9'!BF160)-\nCHOOSE($L$2,'Scen 1'!BF160,'Scen 2'!BF160,'Scen 3'!BF160,'Scen 4'!BF160,'Scen 5'!BF160,'Scen 6'!BF160,'Scen 7'!BF160,'Scen 8'!BF160,'Scen 9'!BF160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG160,'Scen 2'!BG160,'Scen 3'!BG160,'Scen 4'!BG160,'Scen 5'!BG160,'Scen 6'!BG160,'Scen 7'!BG160,'Scen 8'!BG160,'Scen 9'!BG160)-\nCHOOSE($L$2,'Scen 1'!BG160,'Scen 2'!BG160,'Scen 3'!BG160,'Scen 4'!BG160,'Scen 5'!BG160,'Scen 6'!BG160,'Scen 7'!BG160,'Scen 8'!BG160,'Scen 9'!BG160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH160,'Scen 2'!BH160,'Scen 3'!BH160,'Scen 4'!BH160,'Scen 5'!BH160,'Scen 6'!BH160,'Scen 7'!BH160,'Scen 8'!BH160,'Scen 9'!BH160)-\nCHOOSE($L$2,'Scen 1'!BH160,'Scen 2'!BH160,'Scen 3'!BH160,'Scen 4'!BH160,'Scen 5'!BH160,'Scen 6'!BH160,'Scen 7'!BH160,'Scen 8'!BH160,'Scen 9'!BH160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI160,'Scen 2'!BI160,'Scen 3'!BI160,'Scen 4'!BI160,'Scen 5'!BI160,'Scen 6'!BI160,'Scen 7'!BI160,'Scen 8'!BI160,'Scen 9'!BI160)-\nCHOOSE($L$2,'Scen 1'!BI160,'Scen 2'!BI160,'Scen 3'!BI160,'Scen 4'!BI160,'Scen 5'!BI160,'Scen 6'!BI160,'Scen 7'!BI160,'Scen 8'!BI160,'Scen 9'!BI160),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ160,'Scen 2'!BJ160,'Scen 3'!BJ160,'Scen 4'!BJ160,'Scen 5'!BJ160,'Scen 6'!BJ160,'Scen 7'!BJ160,'Scen 8'!BJ160,'Scen 9'!BJ160)-\nCHOOSE($L$2,'Scen 1'!BJ160,'Scen 2'!BJ160,'Scen 3'!BJ160,'Scen 4'!BJ160,'Scen 5'!BJ160,'Scen 6'!BJ160,'Scen 7'!BJ160,'Scen 8'!BJ160,'Scen 9'!BJ160),\"\")","v":0}]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y161,'Scen 2'!Y161,'Scen 3'!Y161,'Scen 4'!Y161,'Scen 5'!Y161,'Scen 6'!Y161,'Scen 7'!Y161,'Scen 8'!Y161,'Scen 9'!Y161)-\nCHOOSE($L$2,'Scen 1'!Y161,'Scen 2'!Y161,'Scen 3'!Y161,'Scen 4'!Y161,'Scen 5'!Y161,'Scen 6'!Y161,'Scen 7'!Y161,'Scen 8'!Y161,'Scen 9'!Y161),\"\")","v":-1654.0236508363596},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA161,'Scen 2'!AA161,'Scen 3'!AA161,'Scen 4'!AA161,'Scen 5'!AA161,'Scen 6'!AA161,'Scen 7'!AA161,'Scen 8'!AA161,'Scen 9'!AA161)-\nCHOOSE($L$2,'Scen 1'!AA161,'Scen 2'!AA161,'Scen 3'!AA161,'Scen 4'!AA161,'Scen 5'!AA161,'Scen 6'!AA161,'Scen 7'!AA161,'Scen 8'!AA161,'Scen 9'!AA161),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB161,'Scen 2'!AB161,'Scen 3'!AB161,'Scen 4'!AB161,'Scen 5'!AB161,'Scen 6'!AB161,'Scen 7'!AB161,'Scen 8'!AB161,'Scen 9'!AB161)-\nCHOOSE($L$2,'Scen 1'!AB161,'Scen 2'!AB161,'Scen 3'!AB161,'Scen 4'!AB161,'Scen 5'!AB161,'Scen 6'!AB161,'Scen 7'!AB161,'Scen 8'!AB161,'Scen 9'!AB161),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC161,'Scen 2'!AC161,'Scen 3'!AC161,'Scen 4'!AC161,'Scen 5'!AC161,'Scen 6'!AC161,'Scen 7'!AC161,'Scen 8'!AC161,'Scen 9'!AC161)-\nCHOOSE($L$2,'Scen 1'!AC161,'Scen 2'!AC161,'Scen 3'!AC161,'Scen 4'!AC161,'Scen 5'!AC161,'Scen 6'!AC161,'Scen 7'!AC161,'Scen 8'!AC161,'Scen 9'!AC161),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD161,'Scen 2'!AD161,'Scen 3'!AD161,'Scen 4'!AD161,'Scen 5'!AD161,'Scen 6'!AD161,'Scen 7'!AD161,'Scen 8'!AD161,'Scen 9'!AD161)-\nCHOOSE($L$2,'Scen 1'!AD161,'Scen 2'!AD161,'Scen 3'!AD161,'Scen 4'!AD161,'Scen 5'!AD161,'Scen 6'!AD161,'Scen 7'!AD161,'Scen 8'!AD161,'Scen 9'!AD161),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE161,'Scen 2'!AE161,'Scen 3'!AE161,'Scen 4'!AE161,'Scen 5'!AE161,'Scen 6'!AE161,'Scen 7'!AE161,'Scen 8'!AE161,'Scen 9'!AE161)-\nCHOOSE($L$2,'Scen 1'!AE161,'Scen 2'!AE161,'Scen 3'!AE161,'Scen 4'!AE161,'Scen 5'!AE161,'Scen 6'!AE161,'Scen 7'!AE161,'Scen 8'!AE161,'Scen 9'!AE161),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF161,'Scen 2'!AF161,'Scen 3'!AF161,'Scen 4'!AF161,'Scen 5'!AF161,'Scen 6'!AF161,'Scen 7'!AF161,'Scen 8'!AF161,'Scen 9'!AF161)-\nCHOOSE($L$2,'Scen 1'!AF161,'Scen 2'!AF161,'Scen 3'!AF161,'Scen 4'!AF161,'Scen 5'!AF161,'Scen 6'!AF161,'Scen 7'!AF161,'Scen 8'!AF161,'Scen 9'!AF161),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG161,'Scen 2'!AG161,'Scen 3'!AG161,'Scen 4'!AG161,'Scen 5'!AG161,'Scen 6'!AG161,'Scen 7'!AG161,'Scen 8'!AG161,'Scen 9'!AG161)-\nCHOOSE($L$2,'Scen 1'!AG161,'Scen 2'!AG161,'Scen 3'!AG161,'Scen 4'!AG161,'Scen 5'!AG161,'Scen 6'!AG161,'Scen 7'!AG161,'Scen 8'!AG161,'Scen 9'!AG161),\"\")","v":183.19148111962636},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH161,'Scen 2'!AH161,'Scen 3'!AH161,'Scen 4'!AH161,'Scen 5'!AH161,'Scen 6'!AH161,'Scen 7'!AH161,'Scen 8'!AH161,'Scen 9'!AH161)-\nCHOOSE($L$2,'Scen 1'!AH161,'Scen 2'!AH161,'Scen 3'!AH161,'Scen 4'!AH161,'Scen 5'!AH161,'Scen 6'!AH161,'Scen 7'!AH161,'Scen 8'!AH161,'Scen 9'!AH161),\"\")","v":240.92349360576316},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI161,'Scen 2'!AI161,'Scen 3'!AI161,'Scen 4'!AI161,'Scen 5'!AI161,'Scen 6'!AI161,'Scen 7'!AI161,'Scen 8'!AI161,'Scen 9'!AI161)-\nCHOOSE($L$2,'Scen 1'!AI161,'Scen 2'!AI161,'Scen 3'!AI161,'Scen 4'!AI161,'Scen 5'!AI161,'Scen 6'!AI161,'Scen 7'!AI161,'Scen 8'!AI161,'Scen 9'!AI161),\"\")","v":476.34765473611458},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ161,'Scen 2'!AJ161,'Scen 3'!AJ161,'Scen 4'!AJ161,'Scen 5'!AJ161,'Scen 6'!AJ161,'Scen 7'!AJ161,'Scen 8'!AJ161,'Scen 9'!AJ161)-\nCHOOSE($L$2,'Scen 1'!AJ161,'Scen 2'!AJ161,'Scen 3'!AJ161,'Scen 4'!AJ161,'Scen 5'!AJ161,'Scen 6'!AJ161,'Scen 7'!AJ161,'Scen 8'!AJ161,'Scen 9'!AJ161),\"\")","v":-616.74409774599008},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK161,'Scen 2'!AK161,'Scen 3'!AK161,'Scen 4'!AK161,'Scen 5'!AK161,'Scen 6'!AK161,'Scen 7'!AK161,'Scen 8'!AK161,'Scen 9'!AK161)-\nCHOOSE($L$2,'Scen 1'!AK161,'Scen 2'!AK161,'Scen 3'!AK161,'Scen 4'!AK161,'Scen 5'!AK161,'Scen 6'!AK161,'Scen 7'!AK161,'Scen 8'!AK161,'Scen 9'!AK161),\"\")","v":-876.88800354036471},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL161,'Scen 2'!AL161,'Scen 3'!AL161,'Scen 4'!AL161,'Scen 5'!AL161,'Scen 6'!AL161,'Scen 7'!AL161,'Scen 8'!AL161,'Scen 9'!AL161)-\nCHOOSE($L$2,'Scen 1'!AL161,'Scen 2'!AL161,'Scen 3'!AL161,'Scen 4'!AL161,'Scen 5'!AL161,'Scen 6'!AL161,'Scen 7'!AL161,'Scen 8'!AL161,'Scen 9'!AL161),\"\")","v":-489.35781566204753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM161,'Scen 2'!AM161,'Scen 3'!AM161,'Scen 4'!AM161,'Scen 5'!AM161,'Scen 6'!AM161,'Scen 7'!AM161,'Scen 8'!AM161,'Scen 9'!AM161)-\nCHOOSE($L$2,'Scen 1'!AM161,'Scen 2'!AM161,'Scen 3'!AM161,'Scen 4'!AM161,'Scen 5'!AM161,'Scen 6'!AM161,'Scen 7'!AM161,'Scen 8'!AM161,'Scen 9'!AM161),\"\")","v":-50.332898483515976},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN161,'Scen 2'!AN161,'Scen 3'!AN161,'Scen 4'!AN161,'Scen 5'!AN161,'Scen 6'!AN161,'Scen 7'!AN161,'Scen 8'!AN161,'Scen 9'!AN161)-\nCHOOSE($L$2,'Scen 1'!AN161,'Scen 2'!AN161,'Scen 3'!AN161,'Scen 4'!AN161,'Scen 5'!AN161,'Scen 6'!AN161,'Scen 7'!AN161,'Scen 8'!AN161,'Scen 9'!AN161),\"\")","v":46.565948891444691},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO161,'Scen 2'!AO161,'Scen 3'!AO161,'Scen 4'!AO161,'Scen 5'!AO161,'Scen 6'!AO161,'Scen 7'!AO161,'Scen 8'!AO161,'Scen 9'!AO161)-\nCHOOSE($L$2,'Scen 1'!AO161,'Scen 2'!AO161,'Scen 3'!AO161,'Scen 4'!AO161,'Scen 5'!AO161,'Scen 6'!AO161,'Scen 7'!AO161,'Scen 8'!AO161,'Scen 9'!AO161),\"\")","v":37.731431047388298},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP161,'Scen 2'!AP161,'Scen 3'!AP161,'Scen 4'!AP161,'Scen 5'!AP161,'Scen 6'!AP161,'Scen 7'!AP161,'Scen 8'!AP161,'Scen 9'!AP161)-\nCHOOSE($L$2,'Scen 1'!AP161,'Scen 2'!AP161,'Scen 3'!AP161,'Scen 4'!AP161,'Scen 5'!AP161,'Scen 6'!AP161,'Scen 7'!AP161,'Scen 8'!AP161,'Scen 9'!AP161),\"\")","v":42.97494998375555},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ161,'Scen 2'!AQ161,'Scen 3'!AQ161,'Scen 4'!AQ161,'Scen 5'!AQ161,'Scen 6'!AQ161,'Scen 7'!AQ161,'Scen 8'!AQ161,'Scen 9'!AQ161)-\nCHOOSE($L$2,'Scen 1'!AQ161,'Scen 2'!AQ161,'Scen 3'!AQ161,'Scen 4'!AQ161,'Scen 5'!AQ161,'Scen 6'!AQ161,'Scen 7'!AQ161,'Scen 8'!AQ161,'Scen 9'!AQ161),\"\")","v":22.924046095784149},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR161,'Scen 2'!AR161,'Scen 3'!AR161,'Scen 4'!AR161,'Scen 5'!AR161,'Scen 6'!AR161,'Scen 7'!AR161,'Scen 8'!AR161,'Scen 9'!AR161)-\nCHOOSE($L$2,'Scen 1'!AR161,'Scen 2'!AR161,'Scen 3'!AR161,'Scen 4'!AR161,'Scen 5'!AR161,'Scen 6'!AR161,'Scen 7'!AR161,'Scen 8'!AR161,'Scen 9'!AR161),\"\")","v":59.196813298625329},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS161,'Scen 2'!AS161,'Scen 3'!AS161,'Scen 4'!AS161,'Scen 5'!AS161,'Scen 6'!AS161,'Scen 7'!AS161,'Scen 8'!AS161,'Scen 9'!AS161)-\nCHOOSE($L$2,'Scen 1'!AS161,'Scen 2'!AS161,'Scen 3'!AS161,'Scen 4'!AS161,'Scen 5'!AS161,'Scen 6'!AS161,'Scen 7'!AS161,'Scen 8'!AS161,'Scen 9'!AS161),\"\")","v":41.092990352030938},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT161,'Scen 2'!AT161,'Scen 3'!AT161,'Scen 4'!AT161,'Scen 5'!AT161,'Scen 6'!AT161,'Scen 7'!AT161,'Scen 8'!AT161,'Scen 9'!AT161)-\nCHOOSE($L$2,'Scen 1'!AT161,'Scen 2'!AT161,'Scen 3'!AT161,'Scen 4'!AT161,'Scen 5'!AT161,'Scen 6'!AT161,'Scen 7'!AT161,'Scen 8'!AT161,'Scen 9'!AT161),\"\")","v":6.4018326684881686},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU161,'Scen 2'!AU161,'Scen 3'!AU161,'Scen 4'!AU161,'Scen 5'!AU161,'Scen 6'!AU161,'Scen 7'!AU161,'Scen 8'!AU161,'Scen 9'!AU161)-\nCHOOSE($L$2,'Scen 1'!AU161,'Scen 2'!AU161,'Scen 3'!AU161,'Scen 4'!AU161,'Scen 5'!AU161,'Scen 6'!AU161,'Scen 7'!AU161,'Scen 8'!AU161,'Scen 9'!AU161),\"\")","v":-50.822993017757057},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV161,'Scen 2'!AV161,'Scen 3'!AV161,'Scen 4'!AV161,'Scen 5'!AV161,'Scen 6'!AV161,'Scen 7'!AV161,'Scen 8'!AV161,'Scen 9'!AV161)-\nCHOOSE($L$2,'Scen 1'!AV161,'Scen 2'!AV161,'Scen 3'!AV161,'Scen 4'!AV161,'Scen 5'!AV161,'Scen 6'!AV161,'Scen 7'!AV161,'Scen 8'!AV161,'Scen 9'!AV161),\"\")","v":-10.990824924505887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW161,'Scen 2'!AW161,'Scen 3'!AW161,'Scen 4'!AW161,'Scen 5'!AW161,'Scen 6'!AW161,'Scen 7'!AW161,'Scen 8'!AW161,'Scen 9'!AW161)-\nCHOOSE($L$2,'Scen 1'!AW161,'Scen 2'!AW161,'Scen 3'!AW161,'Scen 4'!AW161,'Scen 5'!AW161,'Scen 6'!AW161,'Scen 7'!AW161,'Scen 8'!AW161,'Scen 9'!AW161),\"\")","v":2.2166002402204867},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX161,'Scen 2'!AX161,'Scen 3'!AX161,'Scen 4'!AX161,'Scen 5'!AX161,'Scen 6'!AX161,'Scen 7'!AX161,'Scen 8'!AX161,'Scen 9'!AX161)-\nCHOOSE($L$2,'Scen 1'!AX161,'Scen 2'!AX161,'Scen 3'!AX161,'Scen 4'!AX161,'Scen 5'!AX161,'Scen 6'!AX161,'Scen 7'!AX161,'Scen 8'!AX161,'Scen 9'!AX161),\"\")","v":62.907405533675274},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY161,'Scen 2'!AY161,'Scen 3'!AY161,'Scen 4'!AY161,'Scen 5'!AY161,'Scen 6'!AY161,'Scen 7'!AY161,'Scen 8'!AY161,'Scen 9'!AY161)-\nCHOOSE($L$2,'Scen 1'!AY161,'Scen 2'!AY161,'Scen 3'!AY161,'Scen 4'!AY161,'Scen 5'!AY161,'Scen 6'!AY161,'Scen 7'!AY161,'Scen 8'!AY161,'Scen 9'!AY161),\"\")","v":39.702418160620482},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ161,'Scen 2'!AZ161,'Scen 3'!AZ161,'Scen 4'!AZ161,'Scen 5'!AZ161,'Scen 6'!AZ161,'Scen 7'!AZ161,'Scen 8'!AZ161,'Scen 9'!AZ161)-\nCHOOSE($L$2,'Scen 1'!AZ161,'Scen 2'!AZ161,'Scen 3'!AZ161,'Scen 4'!AZ161,'Scen 5'!AZ161,'Scen 6'!AZ161,'Scen 7'!AZ161,'Scen 8'!AZ161,'Scen 9'!AZ161),\"\")","v":-61.811890577203258},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA161,'Scen 2'!BA161,'Scen 3'!BA161,'Scen 4'!BA161,'Scen 5'!BA161,'Scen 6'!BA161,'Scen 7'!BA161,'Scen 8'!BA161,'Scen 9'!BA161)-\nCHOOSE($L$2,'Scen 1'!BA161,'Scen 2'!BA161,'Scen 3'!BA161,'Scen 4'!BA161,'Scen 5'!BA161,'Scen 6'!BA161,'Scen 7'!BA161,'Scen 8'!BA161,'Scen 9'!BA161),\"\")","v":19.89678514953107},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB161,'Scen 2'!BB161,'Scen 3'!BB161,'Scen 4'!BB161,'Scen 5'!BB161,'Scen 6'!BB161,'Scen 7'!BB161,'Scen 8'!BB161,'Scen 9'!BB161)-\nCHOOSE($L$2,'Scen 1'!BB161,'Scen 2'!BB161,'Scen 3'!BB161,'Scen 4'!BB161,'Scen 5'!BB161,'Scen 6'!BB161,'Scen 7'!BB161,'Scen 8'!BB161,'Scen 9'!BB161),\"\")","v":-70.665924751594957},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC161,'Scen 2'!BC161,'Scen 3'!BC161,'Scen 4'!BC161,'Scen 5'!BC161,'Scen 6'!BC161,'Scen 7'!BC161,'Scen 8'!BC161,'Scen 9'!BC161)-\nCHOOSE($L$2,'Scen 1'!BC161,'Scen 2'!BC161,'Scen 3'!BC161,'Scen 4'!BC161,'Scen 5'!BC161,'Scen 6'!BC161,'Scen 7'!BC161,'Scen 8'!BC161,'Scen 9'!BC161),\"\")","v":-229.85888344292061},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD161,'Scen 2'!BD161,'Scen 3'!BD161,'Scen 4'!BD161,'Scen 5'!BD161,'Scen 6'!BD161,'Scen 7'!BD161,'Scen 8'!BD161,'Scen 9'!BD161)-\nCHOOSE($L$2,'Scen 1'!BD161,'Scen 2'!BD161,'Scen 3'!BD161,'Scen 4'!BD161,'Scen 5'!BD161,'Scen 6'!BD161,'Scen 7'!BD161,'Scen 8'!BD161,'Scen 9'!BD161),\"\")","v":-33.90614958861579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE161,'Scen 2'!BE161,'Scen 3'!BE161,'Scen 4'!BE161,'Scen 5'!BE161,'Scen 6'!BE161,'Scen 7'!BE161,'Scen 8'!BE161,'Scen 9'!BE161)-\nCHOOSE($L$2,'Scen 1'!BE161,'Scen 2'!BE161,'Scen 3'!BE161,'Scen 4'!BE161,'Scen 5'!BE161,'Scen 6'!BE161,'Scen 7'!BE161,'Scen 8'!BE161,'Scen 9'!BE161),\"\")","v":-243.69614144401794},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF161,'Scen 2'!BF161,'Scen 3'!BF161,'Scen 4'!BF161,'Scen 5'!BF161,'Scen 6'!BF161,'Scen 7'!BF161,'Scen 8'!BF161,'Scen 9'!BF161)-\nCHOOSE($L$2,'Scen 1'!BF161,'Scen 2'!BF161,'Scen 3'!BF161,'Scen 4'!BF161,'Scen 5'!BF161,'Scen 6'!BF161,'Scen 7'!BF161,'Scen 8'!BF161,'Scen 9'!BF161),\"\")","v":-150.4634120540295},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG161,'Scen 2'!BG161,'Scen 3'!BG161,'Scen 4'!BG161,'Scen 5'!BG161,'Scen 6'!BG161,'Scen 7'!BG161,'Scen 8'!BG161,'Scen 9'!BG161)-\nCHOOSE($L$2,'Scen 1'!BG161,'Scen 2'!BG161,'Scen 3'!BG161,'Scen 4'!BG161,'Scen 5'!BG161,'Scen 6'!BG161,'Scen 7'!BG161,'Scen 8'!BG161,'Scen 9'!BG161),\"\")","v":0.25174015064180821},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH161,'Scen 2'!BH161,'Scen 3'!BH161,'Scen 4'!BH161,'Scen 5'!BH161,'Scen 6'!BH161,'Scen 7'!BH161,'Scen 8'!BH161,'Scen 9'!BH161)-\nCHOOSE($L$2,'Scen 1'!BH161,'Scen 2'!BH161,'Scen 3'!BH161,'Scen 4'!BH161,'Scen 5'!BH161,'Scen 6'!BH161,'Scen 7'!BH161,'Scen 8'!BH161,'Scen 9'!BH161),\"\")","v":-38.585975541416474},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI161,'Scen 2'!BI161,'Scen 3'!BI161,'Scen 4'!BI161,'Scen 5'!BI161,'Scen 6'!BI161,'Scen 7'!BI161,'Scen 8'!BI161,'Scen 9'!BI161)-\nCHOOSE($L$2,'Scen 1'!BI161,'Scen 2'!BI161,'Scen 3'!BI161,'Scen 4'!BI161,'Scen 5'!BI161,'Scen 6'!BI161,'Scen 7'!BI161,'Scen 8'!BI161,'Scen 9'!BI161),\"\")","v":-33.130227389196989},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ161,'Scen 2'!BJ161,'Scen 3'!BJ161,'Scen 4'!BJ161,'Scen 5'!BJ161,'Scen 6'!BJ161,'Scen 7'!BJ161,'Scen 8'!BJ161,'Scen 9'!BJ161)-\nCHOOSE($L$2,'Scen 1'!BJ161,'Scen 2'!BJ161,'Scen 3'!BJ161,'Scen 4'!BJ161,'Scen 5'!BJ161,'Scen 6'!BJ161,'Scen 7'!BJ161,'Scen 8'!BJ161,'Scen 9'!BJ161),\"\")","v":-108.23579092045679}]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y163,'Scen 2'!Y163,'Scen 3'!Y163,'Scen 4'!Y163,'Scen 5'!Y163,'Scen 6'!Y163,'Scen 7'!Y163,'Scen 8'!Y163,'Scen 9'!Y163)-\nCHOOSE($L$2,'Scen 1'!Y163,'Scen 2'!Y163,'Scen 3'!Y163,'Scen 4'!Y163,'Scen 5'!Y163,'Scen 6'!Y163,'Scen 7'!Y163,'Scen 8'!Y163,'Scen 9'!Y163),\"\")","v":2238.1503060356044},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA163,'Scen 2'!AA163,'Scen 3'!AA163,'Scen 4'!AA163,'Scen 5'!AA163,'Scen 6'!AA163,'Scen 7'!AA163,'Scen 8'!AA163,'Scen 9'!AA163)-\nCHOOSE($L$2,'Scen 1'!AA163,'Scen 2'!AA163,'Scen 3'!AA163,'Scen 4'!AA163,'Scen 5'!AA163,'Scen 6'!AA163,'Scen 7'!AA163,'Scen 8'!AA163,'Scen 9'!AA163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB163,'Scen 2'!AB163,'Scen 3'!AB163,'Scen 4'!AB163,'Scen 5'!AB163,'Scen 6'!AB163,'Scen 7'!AB163,'Scen 8'!AB163,'Scen 9'!AB163)-\nCHOOSE($L$2,'Scen 1'!AB163,'Scen 2'!AB163,'Scen 3'!AB163,'Scen 4'!AB163,'Scen 5'!AB163,'Scen 6'!AB163,'Scen 7'!AB163,'Scen 8'!AB163,'Scen 9'!AB163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC163,'Scen 2'!AC163,'Scen 3'!AC163,'Scen 4'!AC163,'Scen 5'!AC163,'Scen 6'!AC163,'Scen 7'!AC163,'Scen 8'!AC163,'Scen 9'!AC163)-\nCHOOSE($L$2,'Scen 1'!AC163,'Scen 2'!AC163,'Scen 3'!AC163,'Scen 4'!AC163,'Scen 5'!AC163,'Scen 6'!AC163,'Scen 7'!AC163,'Scen 8'!AC163,'Scen 9'!AC163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD163,'Scen 2'!AD163,'Scen 3'!AD163,'Scen 4'!AD163,'Scen 5'!AD163,'Scen 6'!AD163,'Scen 7'!AD163,'Scen 8'!AD163,'Scen 9'!AD163)-\nCHOOSE($L$2,'Scen 1'!AD163,'Scen 2'!AD163,'Scen 3'!AD163,'Scen 4'!AD163,'Scen 5'!AD163,'Scen 6'!AD163,'Scen 7'!AD163,'Scen 8'!AD163,'Scen 9'!AD163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE163,'Scen 2'!AE163,'Scen 3'!AE163,'Scen 4'!AE163,'Scen 5'!AE163,'Scen 6'!AE163,'Scen 7'!AE163,'Scen 8'!AE163,'Scen 9'!AE163)-\nCHOOSE($L$2,'Scen 1'!AE163,'Scen 2'!AE163,'Scen 3'!AE163,'Scen 4'!AE163,'Scen 5'!AE163,'Scen 6'!AE163,'Scen 7'!AE163,'Scen 8'!AE163,'Scen 9'!AE163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF163,'Scen 2'!AF163,'Scen 3'!AF163,'Scen 4'!AF163,'Scen 5'!AF163,'Scen 6'!AF163,'Scen 7'!AF163,'Scen 8'!AF163,'Scen 9'!AF163)-\nCHOOSE($L$2,'Scen 1'!AF163,'Scen 2'!AF163,'Scen 3'!AF163,'Scen 4'!AF163,'Scen 5'!AF163,'Scen 6'!AF163,'Scen 7'!AF163,'Scen 8'!AF163,'Scen 9'!AF163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG163,'Scen 2'!AG163,'Scen 3'!AG163,'Scen 4'!AG163,'Scen 5'!AG163,'Scen 6'!AG163,'Scen 7'!AG163,'Scen 8'!AG163,'Scen 9'!AG163)-\nCHOOSE($L$2,'Scen 1'!AG163,'Scen 2'!AG163,'Scen 3'!AG163,'Scen 4'!AG163,'Scen 5'!AG163,'Scen 6'!AG163,'Scen 7'!AG163,'Scen 8'!AG163,'Scen 9'!AG163),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH163,'Scen 2'!AH163,'Scen 3'!AH163,'Scen 4'!AH163,'Scen 5'!AH163,'Scen 6'!AH163,'Scen 7'!AH163,'Scen 8'!AH163,'Scen 9'!AH163)-\nCHOOSE($L$2,'Scen 1'!AH163,'Scen 2'!AH163,'Scen 3'!AH163,'Scen 4'!AH163,'Scen 5'!AH163,'Scen 6'!AH163,'Scen 7'!AH163,'Scen 8'!AH163,'Scen 9'!AH163),\"\")","v":-446.90230382739514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI163,'Scen 2'!AI163,'Scen 3'!AI163,'Scen 4'!AI163,'Scen 5'!AI163,'Scen 6'!AI163,'Scen 7'!AI163,'Scen 8'!AI163,'Scen 9'!AI163)-\nCHOOSE($L$2,'Scen 1'!AI163,'Scen 2'!AI163,'Scen 3'!AI163,'Scen 4'!AI163,'Scen 5'!AI163,'Scen 6'!AI163,'Scen 7'!AI163,'Scen 8'!AI163,'Scen 9'!AI163),\"\")","v":-311.03873606627485},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ163,'Scen 2'!AJ163,'Scen 3'!AJ163,'Scen 4'!AJ163,'Scen 5'!AJ163,'Scen 6'!AJ163,'Scen 7'!AJ163,'Scen 8'!AJ163,'Scen 9'!AJ163)-\nCHOOSE($L$2,'Scen 1'!AJ163,'Scen 2'!AJ163,'Scen 3'!AJ163,'Scen 4'!AJ163,'Scen 5'!AJ163,'Scen 6'!AJ163,'Scen 7'!AJ163,'Scen 8'!AJ163,'Scen 9'!AJ163),\"\")","v":609.54008904760349},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK163,'Scen 2'!AK163,'Scen 3'!AK163,'Scen 4'!AK163,'Scen 5'!AK163,'Scen 6'!AK163,'Scen 7'!AK163,'Scen 8'!AK163,'Scen 9'!AK163)-\nCHOOSE($L$2,'Scen 1'!AK163,'Scen 2'!AK163,'Scen 3'!AK163,'Scen 4'!AK163,'Scen 5'!AK163,'Scen 6'!AK163,'Scen 7'!AK163,'Scen 8'!AK163,'Scen 9'!AK163),\"\")","v":744.98126554132114},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL163,'Scen 2'!AL163,'Scen 3'!AL163,'Scen 4'!AL163,'Scen 5'!AL163,'Scen 6'!AL163,'Scen 7'!AL163,'Scen 8'!AL163,'Scen 9'!AL163)-\nCHOOSE($L$2,'Scen 1'!AL163,'Scen 2'!AL163,'Scen 3'!AL163,'Scen 4'!AL163,'Scen 5'!AL163,'Scen 6'!AL163,'Scen 7'!AL163,'Scen 8'!AL163,'Scen 9'!AL163),\"\")","v":484.08198262637006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM163,'Scen 2'!AM163,'Scen 3'!AM163,'Scen 4'!AM163,'Scen 5'!AM163,'Scen 6'!AM163,'Scen 7'!AM163,'Scen 8'!AM163,'Scen 9'!AM163)-\nCHOOSE($L$2,'Scen 1'!AM163,'Scen 2'!AM163,'Scen 3'!AM163,'Scen 4'!AM163,'Scen 5'!AM163,'Scen 6'!AM163,'Scen 7'!AM163,'Scen 8'!AM163,'Scen 9'!AM163),\"\")","v":-21.904480380020232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN163,'Scen 2'!AN163,'Scen 3'!AN163,'Scen 4'!AN163,'Scen 5'!AN163,'Scen 6'!AN163,'Scen 7'!AN163,'Scen 8'!AN163,'Scen 9'!AN163)-\nCHOOSE($L$2,'Scen 1'!AN163,'Scen 2'!AN163,'Scen 3'!AN163,'Scen 4'!AN163,'Scen 5'!AN163,'Scen 6'!AN163,'Scen 7'!AN163,'Scen 8'!AN163,'Scen 9'!AN163),\"\")","v":-38.919598606676573},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO163,'Scen 2'!AO163,'Scen 3'!AO163,'Scen 4'!AO163,'Scen 5'!AO163,'Scen 6'!AO163,'Scen 7'!AO163,'Scen 8'!AO163,'Scen 9'!AO163)-\nCHOOSE($L$2,'Scen 1'!AO163,'Scen 2'!AO163,'Scen 3'!AO163,'Scen 4'!AO163,'Scen 5'!AO163,'Scen 6'!AO163,'Scen 7'!AO163,'Scen 8'!AO163,'Scen 9'!AO163),\"\")","v":-30.54168838335886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP163,'Scen 2'!AP163,'Scen 3'!AP163,'Scen 4'!AP163,'Scen 5'!AP163,'Scen 6'!AP163,'Scen 7'!AP163,'Scen 8'!AP163,'Scen 9'!AP163)-\nCHOOSE($L$2,'Scen 1'!AP163,'Scen 2'!AP163,'Scen 3'!AP163,'Scen 4'!AP163,'Scen 5'!AP163,'Scen 6'!AP163,'Scen 7'!AP163,'Scen 8'!AP163,'Scen 9'!AP163),\"\")","v":-31.663947137849391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ163,'Scen 2'!AQ163,'Scen 3'!AQ163,'Scen 4'!AQ163,'Scen 5'!AQ163,'Scen 6'!AQ163,'Scen 7'!AQ163,'Scen 8'!AQ163,'Scen 9'!AQ163)-\nCHOOSE($L$2,'Scen 1'!AQ163,'Scen 2'!AQ163,'Scen 3'!AQ163,'Scen 4'!AQ163,'Scen 5'!AQ163,'Scen 6'!AQ163,'Scen 7'!AQ163,'Scen 8'!AQ163,'Scen 9'!AQ163),\"\")","v":-17.903345536367624},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR163,'Scen 2'!AR163,'Scen 3'!AR163,'Scen 4'!AR163,'Scen 5'!AR163,'Scen 6'!AR163,'Scen 7'!AR163,'Scen 8'!AR163,'Scen 9'!AR163)-\nCHOOSE($L$2,'Scen 1'!AR163,'Scen 2'!AR163,'Scen 3'!AR163,'Scen 4'!AR163,'Scen 5'!AR163,'Scen 6'!AR163,'Scen 7'!AR163,'Scen 8'!AR163,'Scen 9'!AR163),\"\")","v":40.910202396116574},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS163,'Scen 2'!AS163,'Scen 3'!AS163,'Scen 4'!AS163,'Scen 5'!AS163,'Scen 6'!AS163,'Scen 7'!AS163,'Scen 8'!AS163,'Scen 9'!AS163)-\nCHOOSE($L$2,'Scen 1'!AS163,'Scen 2'!AS163,'Scen 3'!AS163,'Scen 4'!AS163,'Scen 5'!AS163,'Scen 6'!AS163,'Scen 7'!AS163,'Scen 8'!AS163,'Scen 9'!AS163),\"\")","v":176.38294551096084},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT163,'Scen 2'!AT163,'Scen 3'!AT163,'Scen 4'!AT163,'Scen 5'!AT163,'Scen 6'!AT163,'Scen 7'!AT163,'Scen 8'!AT163,'Scen 9'!AT163)-\nCHOOSE($L$2,'Scen 1'!AT163,'Scen 2'!AT163,'Scen 3'!AT163,'Scen 4'!AT163,'Scen 5'!AT163,'Scen 6'!AT163,'Scen 7'!AT163,'Scen 8'!AT163,'Scen 9'!AT163),\"\")","v":62.691552121492464},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU163,'Scen 2'!AU163,'Scen 3'!AU163,'Scen 4'!AU163,'Scen 5'!AU163,'Scen 6'!AU163,'Scen 7'!AU163,'Scen 8'!AU163,'Scen 9'!AU163)-\nCHOOSE($L$2,'Scen 1'!AU163,'Scen 2'!AU163,'Scen 3'!AU163,'Scen 4'!AU163,'Scen 5'!AU163,'Scen 6'!AU163,'Scen 7'!AU163,'Scen 8'!AU163,'Scen 9'!AU163),\"\")","v":36.848236606271257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV163,'Scen 2'!AV163,'Scen 3'!AV163,'Scen 4'!AV163,'Scen 5'!AV163,'Scen 6'!AV163,'Scen 7'!AV163,'Scen 8'!AV163,'Scen 9'!AV163)-\nCHOOSE($L$2,'Scen 1'!AV163,'Scen 2'!AV163,'Scen 3'!AV163,'Scen 4'!AV163,'Scen 5'!AV163,'Scen 6'!AV163,'Scen 7'!AV163,'Scen 8'!AV163,'Scen 9'!AV163),\"\")","v":24.712073650372986},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW163,'Scen 2'!AW163,'Scen 3'!AW163,'Scen 4'!AW163,'Scen 5'!AW163,'Scen 6'!AW163,'Scen 7'!AW163,'Scen 8'!AW163,'Scen 9'!AW163)-\nCHOOSE($L$2,'Scen 1'!AW163,'Scen 2'!AW163,'Scen 3'!AW163,'Scen 4'!AW163,'Scen 5'!AW163,'Scen 6'!AW163,'Scen 7'!AW163,'Scen 8'!AW163,'Scen 9'!AW163),\"\")","v":81.757343493476242},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX163,'Scen 2'!AX163,'Scen 3'!AX163,'Scen 4'!AX163,'Scen 5'!AX163,'Scen 6'!AX163,'Scen 7'!AX163,'Scen 8'!AX163,'Scen 9'!AX163)-\nCHOOSE($L$2,'Scen 1'!AX163,'Scen 2'!AX163,'Scen 3'!AX163,'Scen 4'!AX163,'Scen 5'!AX163,'Scen 6'!AX163,'Scen 7'!AX163,'Scen 8'!AX163,'Scen 9'!AX163),\"\")","v":55.153762773639528},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY163,'Scen 2'!AY163,'Scen 3'!AY163,'Scen 4'!AY163,'Scen 5'!AY163,'Scen 6'!AY163,'Scen 7'!AY163,'Scen 8'!AY163,'Scen 9'!AY163)-\nCHOOSE($L$2,'Scen 1'!AY163,'Scen 2'!AY163,'Scen 3'!AY163,'Scen 4'!AY163,'Scen 5'!AY163,'Scen 6'!AY163,'Scen 7'!AY163,'Scen 8'!AY163,'Scen 9'!AY163),\"\")","v":65.564674787337822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ163,'Scen 2'!AZ163,'Scen 3'!AZ163,'Scen 4'!AZ163,'Scen 5'!AZ163,'Scen 6'!AZ163,'Scen 7'!AZ163,'Scen 8'!AZ163,'Scen 9'!AZ163)-\nCHOOSE($L$2,'Scen 1'!AZ163,'Scen 2'!AZ163,'Scen 3'!AZ163,'Scen 4'!AZ163,'Scen 5'!AZ163,'Scen 6'!AZ163,'Scen 7'!AZ163,'Scen 8'!AZ163,'Scen 9'!AZ163),\"\")","v":85.940279888654004},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA163,'Scen 2'!BA163,'Scen 3'!BA163,'Scen 4'!BA163,'Scen 5'!BA163,'Scen 6'!BA163,'Scen 7'!BA163,'Scen 8'!BA163,'Scen 9'!BA163)-\nCHOOSE($L$2,'Scen 1'!BA163,'Scen 2'!BA163,'Scen 3'!BA163,'Scen 4'!BA163,'Scen 5'!BA163,'Scen 6'!BA163,'Scen 7'!BA163,'Scen 8'!BA163,'Scen 9'!BA163),\"\")","v":105.36637483738605},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB163,'Scen 2'!BB163,'Scen 3'!BB163,'Scen 4'!BB163,'Scen 5'!BB163,'Scen 6'!BB163,'Scen 7'!BB163,'Scen 8'!BB163,'Scen 9'!BB163)-\nCHOOSE($L$2,'Scen 1'!BB163,'Scen 2'!BB163,'Scen 3'!BB163,'Scen 4'!BB163,'Scen 5'!BB163,'Scen 6'!BB163,'Scen 7'!BB163,'Scen 8'!BB163,'Scen 9'!BB163),\"\")","v":112.61919973396527},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC163,'Scen 2'!BC163,'Scen 3'!BC163,'Scen 4'!BC163,'Scen 5'!BC163,'Scen 6'!BC163,'Scen 7'!BC163,'Scen 8'!BC163,'Scen 9'!BC163)-\nCHOOSE($L$2,'Scen 1'!BC163,'Scen 2'!BC163,'Scen 3'!BC163,'Scen 4'!BC163,'Scen 5'!BC163,'Scen 6'!BC163,'Scen 7'!BC163,'Scen 8'!BC163,'Scen 9'!BC163),\"\")","v":96.977371991908967},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD163,'Scen 2'!BD163,'Scen 3'!BD163,'Scen 4'!BD163,'Scen 5'!BD163,'Scen 6'!BD163,'Scen 7'!BD163,'Scen 8'!BD163,'Scen 9'!BD163)-\nCHOOSE($L$2,'Scen 1'!BD163,'Scen 2'!BD163,'Scen 3'!BD163,'Scen 4'!BD163,'Scen 5'!BD163,'Scen 6'!BD163,'Scen 7'!BD163,'Scen 8'!BD163,'Scen 9'!BD163),\"\")","v":80.862604594950881},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE163,'Scen 2'!BE163,'Scen 3'!BE163,'Scen 4'!BE163,'Scen 5'!BE163,'Scen 6'!BE163,'Scen 7'!BE163,'Scen 8'!BE163,'Scen 9'!BE163)-\nCHOOSE($L$2,'Scen 1'!BE163,'Scen 2'!BE163,'Scen 3'!BE163,'Scen 4'!BE163,'Scen 5'!BE163,'Scen 6'!BE163,'Scen 7'!BE163,'Scen 8'!BE163,'Scen 9'!BE163),\"\")","v":60.337392862626075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF163,'Scen 2'!BF163,'Scen 3'!BF163,'Scen 4'!BF163,'Scen 5'!BF163,'Scen 6'!BF163,'Scen 7'!BF163,'Scen 8'!BF163,'Scen 9'!BF163)-\nCHOOSE($L$2,'Scen 1'!BF163,'Scen 2'!BF163,'Scen 3'!BF163,'Scen 4'!BF163,'Scen 5'!BF163,'Scen 6'!BF163,'Scen 7'!BF163,'Scen 8'!BF163,'Scen 9'!BF163),\"\")","v":45.705549207967579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG163,'Scen 2'!BG163,'Scen 3'!BG163,'Scen 4'!BG163,'Scen 5'!BG163,'Scen 6'!BG163,'Scen 7'!BG163,'Scen 8'!BG163,'Scen 9'!BG163)-\nCHOOSE($L$2,'Scen 1'!BG163,'Scen 2'!BG163,'Scen 3'!BG163,'Scen 4'!BG163,'Scen 5'!BG163,'Scen 6'!BG163,'Scen 7'!BG163,'Scen 8'!BG163,'Scen 9'!BG163),\"\")","v":46.043516923210063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH163,'Scen 2'!BH163,'Scen 3'!BH163,'Scen 4'!BH163,'Scen 5'!BH163,'Scen 6'!BH163,'Scen 7'!BH163,'Scen 8'!BH163,'Scen 9'!BH163)-\nCHOOSE($L$2,'Scen 1'!BH163,'Scen 2'!BH163,'Scen 3'!BH163,'Scen 4'!BH163,'Scen 5'!BH163,'Scen 6'!BH163,'Scen 7'!BH163,'Scen 8'!BH163,'Scen 9'!BH163),\"\")","v":44.479330331368601},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI163,'Scen 2'!BI163,'Scen 3'!BI163,'Scen 4'!BI163,'Scen 5'!BI163,'Scen 6'!BI163,'Scen 7'!BI163,'Scen 8'!BI163,'Scen 9'!BI163)-\nCHOOSE($L$2,'Scen 1'!BI163,'Scen 2'!BI163,'Scen 3'!BI163,'Scen 4'!BI163,'Scen 5'!BI163,'Scen 6'!BI163,'Scen 7'!BI163,'Scen 8'!BI163,'Scen 9'!BI163),\"\")","v":43.137241457921391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ163,'Scen 2'!BJ163,'Scen 3'!BJ163,'Scen 4'!BJ163,'Scen 5'!BJ163,'Scen 6'!BJ163,'Scen 7'!BJ163,'Scen 8'!BJ163,'Scen 9'!BJ163)-\nCHOOSE($L$2,'Scen 1'!BJ163,'Scen 2'!BJ163,'Scen 3'!BJ163,'Scen 4'!BJ163,'Scen 5'!BJ163,'Scen 6'!BJ163,'Scen 7'!BJ163,'Scen 8'!BJ163,'Scen 9'!BJ163),\"\")","v":32.931415588629534}]
[null,null,null,null,"Share repurchases",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y164,'Scen 2'!Y164,'Scen 3'!Y164,'Scen 4'!Y164,'Scen 5'!Y164,'Scen 6'!Y164,'Scen 7'!Y164,'Scen 8'!Y164,'Scen 9'!Y164)-\nCHOOSE($L$2,'Scen 1'!Y164,'Scen 2'!Y164,'Scen 3'!Y164,'Scen 4'!Y164,'Scen 5'!Y164,'Scen 6'!Y164,'Scen 7'!Y164,'Scen 8'!Y164,'Scen 9'!Y164),\"\")","v":-479.74140418016452},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA164,'Scen 2'!AA164,'Scen 3'!AA164,'Scen 4'!AA164,'Scen 5'!AA164,'Scen 6'!AA164,'Scen 7'!AA164,'Scen 8'!AA164,'Scen 9'!AA164)-\nCHOOSE($L$2,'Scen 1'!AA164,'Scen 2'!AA164,'Scen 3'!AA164,'Scen 4'!AA164,'Scen 5'!AA164,'Scen 6'!AA164,'Scen 7'!AA164,'Scen 8'!AA164,'Scen 9'!AA164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB164,'Scen 2'!AB164,'Scen 3'!AB164,'Scen 4'!AB164,'Scen 5'!AB164,'Scen 6'!AB164,'Scen 7'!AB164,'Scen 8'!AB164,'Scen 9'!AB164)-\nCHOOSE($L$2,'Scen 1'!AB164,'Scen 2'!AB164,'Scen 3'!AB164,'Scen 4'!AB164,'Scen 5'!AB164,'Scen 6'!AB164,'Scen 7'!AB164,'Scen 8'!AB164,'Scen 9'!AB164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC164,'Scen 2'!AC164,'Scen 3'!AC164,'Scen 4'!AC164,'Scen 5'!AC164,'Scen 6'!AC164,'Scen 7'!AC164,'Scen 8'!AC164,'Scen 9'!AC164)-\nCHOOSE($L$2,'Scen 1'!AC164,'Scen 2'!AC164,'Scen 3'!AC164,'Scen 4'!AC164,'Scen 5'!AC164,'Scen 6'!AC164,'Scen 7'!AC164,'Scen 8'!AC164,'Scen 9'!AC164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD164,'Scen 2'!AD164,'Scen 3'!AD164,'Scen 4'!AD164,'Scen 5'!AD164,'Scen 6'!AD164,'Scen 7'!AD164,'Scen 8'!AD164,'Scen 9'!AD164)-\nCHOOSE($L$2,'Scen 1'!AD164,'Scen 2'!AD164,'Scen 3'!AD164,'Scen 4'!AD164,'Scen 5'!AD164,'Scen 6'!AD164,'Scen 7'!AD164,'Scen 8'!AD164,'Scen 9'!AD164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE164,'Scen 2'!AE164,'Scen 3'!AE164,'Scen 4'!AE164,'Scen 5'!AE164,'Scen 6'!AE164,'Scen 7'!AE164,'Scen 8'!AE164,'Scen 9'!AE164)-\nCHOOSE($L$2,'Scen 1'!AE164,'Scen 2'!AE164,'Scen 3'!AE164,'Scen 4'!AE164,'Scen 5'!AE164,'Scen 6'!AE164,'Scen 7'!AE164,'Scen 8'!AE164,'Scen 9'!AE164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF164,'Scen 2'!AF164,'Scen 3'!AF164,'Scen 4'!AF164,'Scen 5'!AF164,'Scen 6'!AF164,'Scen 7'!AF164,'Scen 8'!AF164,'Scen 9'!AF164)-\nCHOOSE($L$2,'Scen 1'!AF164,'Scen 2'!AF164,'Scen 3'!AF164,'Scen 4'!AF164,'Scen 5'!AF164,'Scen 6'!AF164,'Scen 7'!AF164,'Scen 8'!AF164,'Scen 9'!AF164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG164,'Scen 2'!AG164,'Scen 3'!AG164,'Scen 4'!AG164,'Scen 5'!AG164,'Scen 6'!AG164,'Scen 7'!AG164,'Scen 8'!AG164,'Scen 9'!AG164)-\nCHOOSE($L$2,'Scen 1'!AG164,'Scen 2'!AG164,'Scen 3'!AG164,'Scen 4'!AG164,'Scen 5'!AG164,'Scen 6'!AG164,'Scen 7'!AG164,'Scen 8'!AG164,'Scen 9'!AG164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH164,'Scen 2'!AH164,'Scen 3'!AH164,'Scen 4'!AH164,'Scen 5'!AH164,'Scen 6'!AH164,'Scen 7'!AH164,'Scen 8'!AH164,'Scen 9'!AH164)-\nCHOOSE($L$2,'Scen 1'!AH164,'Scen 2'!AH164,'Scen 3'!AH164,'Scen 4'!AH164,'Scen 5'!AH164,'Scen 6'!AH164,'Scen 7'!AH164,'Scen 8'!AH164,'Scen 9'!AH164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI164,'Scen 2'!AI164,'Scen 3'!AI164,'Scen 4'!AI164,'Scen 5'!AI164,'Scen 6'!AI164,'Scen 7'!AI164,'Scen 8'!AI164,'Scen 9'!AI164)-\nCHOOSE($L$2,'Scen 1'!AI164,'Scen 2'!AI164,'Scen 3'!AI164,'Scen 4'!AI164,'Scen 5'!AI164,'Scen 6'!AI164,'Scen 7'!AI164,'Scen 8'!AI164,'Scen 9'!AI164),\"\")","v":-84.130957783293297},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ164,'Scen 2'!AJ164,'Scen 3'!AJ164,'Scen 4'!AJ164,'Scen 5'!AJ164,'Scen 6'!AJ164,'Scen 7'!AJ164,'Scen 8'!AJ164,'Scen 9'!AJ164)-\nCHOOSE($L$2,'Scen 1'!AJ164,'Scen 2'!AJ164,'Scen 3'!AJ164,'Scen 4'!AJ164,'Scen 5'!AJ164,'Scen 6'!AJ164,'Scen 7'!AJ164,'Scen 8'!AJ164,'Scen 9'!AJ164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK164,'Scen 2'!AK164,'Scen 3'!AK164,'Scen 4'!AK164,'Scen 5'!AK164,'Scen 6'!AK164,'Scen 7'!AK164,'Scen 8'!AK164,'Scen 9'!AK164)-\nCHOOSE($L$2,'Scen 1'!AK164,'Scen 2'!AK164,'Scen 3'!AK164,'Scen 4'!AK164,'Scen 5'!AK164,'Scen 6'!AK164,'Scen 7'!AK164,'Scen 8'!AK164,'Scen 9'!AK164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL164,'Scen 2'!AL164,'Scen 3'!AL164,'Scen 4'!AL164,'Scen 5'!AL164,'Scen 6'!AL164,'Scen 7'!AL164,'Scen 8'!AL164,'Scen 9'!AL164)-\nCHOOSE($L$2,'Scen 1'!AL164,'Scen 2'!AL164,'Scen 3'!AL164,'Scen 4'!AL164,'Scen 5'!AL164,'Scen 6'!AL164,'Scen 7'!AL164,'Scen 8'!AL164,'Scen 9'!AL164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM164,'Scen 2'!AM164,'Scen 3'!AM164,'Scen 4'!AM164,'Scen 5'!AM164,'Scen 6'!AM164,'Scen 7'!AM164,'Scen 8'!AM164,'Scen 9'!AM164)-\nCHOOSE($L$2,'Scen 1'!AM164,'Scen 2'!AM164,'Scen 3'!AM164,'Scen 4'!AM164,'Scen 5'!AM164,'Scen 6'!AM164,'Scen 7'!AM164,'Scen 8'!AM164,'Scen 9'!AM164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN164,'Scen 2'!AN164,'Scen 3'!AN164,'Scen 4'!AN164,'Scen 5'!AN164,'Scen 6'!AN164,'Scen 7'!AN164,'Scen 8'!AN164,'Scen 9'!AN164)-\nCHOOSE($L$2,'Scen 1'!AN164,'Scen 2'!AN164,'Scen 3'!AN164,'Scen 4'!AN164,'Scen 5'!AN164,'Scen 6'!AN164,'Scen 7'!AN164,'Scen 8'!AN164,'Scen 9'!AN164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO164,'Scen 2'!AO164,'Scen 3'!AO164,'Scen 4'!AO164,'Scen 5'!AO164,'Scen 6'!AO164,'Scen 7'!AO164,'Scen 8'!AO164,'Scen 9'!AO164)-\nCHOOSE($L$2,'Scen 1'!AO164,'Scen 2'!AO164,'Scen 3'!AO164,'Scen 4'!AO164,'Scen 5'!AO164,'Scen 6'!AO164,'Scen 7'!AO164,'Scen 8'!AO164,'Scen 9'!AO164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP164,'Scen 2'!AP164,'Scen 3'!AP164,'Scen 4'!AP164,'Scen 5'!AP164,'Scen 6'!AP164,'Scen 7'!AP164,'Scen 8'!AP164,'Scen 9'!AP164)-\nCHOOSE($L$2,'Scen 1'!AP164,'Scen 2'!AP164,'Scen 3'!AP164,'Scen 4'!AP164,'Scen 5'!AP164,'Scen 6'!AP164,'Scen 7'!AP164,'Scen 8'!AP164,'Scen 9'!AP164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ164,'Scen 2'!AQ164,'Scen 3'!AQ164,'Scen 4'!AQ164,'Scen 5'!AQ164,'Scen 6'!AQ164,'Scen 7'!AQ164,'Scen 8'!AQ164,'Scen 9'!AQ164)-\nCHOOSE($L$2,'Scen 1'!AQ164,'Scen 2'!AQ164,'Scen 3'!AQ164,'Scen 4'!AQ164,'Scen 5'!AQ164,'Scen 6'!AQ164,'Scen 7'!AQ164,'Scen 8'!AQ164,'Scen 9'!AQ164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR164,'Scen 2'!AR164,'Scen 3'!AR164,'Scen 4'!AR164,'Scen 5'!AR164,'Scen 6'!AR164,'Scen 7'!AR164,'Scen 8'!AR164,'Scen 9'!AR164)-\nCHOOSE($L$2,'Scen 1'!AR164,'Scen 2'!AR164,'Scen 3'!AR164,'Scen 4'!AR164,'Scen 5'!AR164,'Scen 6'!AR164,'Scen 7'!AR164,'Scen 8'!AR164,'Scen 9'!AR164),\"\")","v":-68.526420807077784},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS164,'Scen 2'!AS164,'Scen 3'!AS164,'Scen 4'!AS164,'Scen 5'!AS164,'Scen 6'!AS164,'Scen 7'!AS164,'Scen 8'!AS164,'Scen 9'!AS164)-\nCHOOSE($L$2,'Scen 1'!AS164,'Scen 2'!AS164,'Scen 3'!AS164,'Scen 4'!AS164,'Scen 5'!AS164,'Scen 6'!AS164,'Scen 7'!AS164,'Scen 8'!AS164,'Scen 9'!AS164),\"\")","v":-181.63648317367102},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT164,'Scen 2'!AT164,'Scen 3'!AT164,'Scen 4'!AT164,'Scen 5'!AT164,'Scen 6'!AT164,'Scen 7'!AT164,'Scen 8'!AT164,'Scen 9'!AT164)-\nCHOOSE($L$2,'Scen 1'!AT164,'Scen 2'!AT164,'Scen 3'!AT164,'Scen 4'!AT164,'Scen 5'!AT164,'Scen 6'!AT164,'Scen 7'!AT164,'Scen 8'!AT164,'Scen 9'!AT164),\"\")","v":-52.147113983033819},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU164,'Scen 2'!AU164,'Scen 3'!AU164,'Scen 4'!AU164,'Scen 5'!AU164,'Scen 6'!AU164,'Scen 7'!AU164,'Scen 8'!AU164,'Scen 9'!AU164)-\nCHOOSE($L$2,'Scen 1'!AU164,'Scen 2'!AU164,'Scen 3'!AU164,'Scen 4'!AU164,'Scen 5'!AU164,'Scen 6'!AU164,'Scen 7'!AU164,'Scen 8'!AU164,'Scen 9'!AU164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV164,'Scen 2'!AV164,'Scen 3'!AV164,'Scen 4'!AV164,'Scen 5'!AV164,'Scen 6'!AV164,'Scen 7'!AV164,'Scen 8'!AV164,'Scen 9'!AV164)-\nCHOOSE($L$2,'Scen 1'!AV164,'Scen 2'!AV164,'Scen 3'!AV164,'Scen 4'!AV164,'Scen 5'!AV164,'Scen 6'!AV164,'Scen 7'!AV164,'Scen 8'!AV164,'Scen 9'!AV164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW164,'Scen 2'!AW164,'Scen 3'!AW164,'Scen 4'!AW164,'Scen 5'!AW164,'Scen 6'!AW164,'Scen 7'!AW164,'Scen 8'!AW164,'Scen 9'!AW164)-\nCHOOSE($L$2,'Scen 1'!AW164,'Scen 2'!AW164,'Scen 3'!AW164,'Scen 4'!AW164,'Scen 5'!AW164,'Scen 6'!AW164,'Scen 7'!AW164,'Scen 8'!AW164,'Scen 9'!AW164),\"\")","v":-48.319214660142848},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX164,'Scen 2'!AX164,'Scen 3'!AX164,'Scen 4'!AX164,'Scen 5'!AX164,'Scen 6'!AX164,'Scen 7'!AX164,'Scen 8'!AX164,'Scen 9'!AX164)-\nCHOOSE($L$2,'Scen 1'!AX164,'Scen 2'!AX164,'Scen 3'!AX164,'Scen 4'!AX164,'Scen 5'!AX164,'Scen 6'!AX164,'Scen 7'!AX164,'Scen 8'!AX164,'Scen 9'!AX164),\"\")","v":-11.597027958484205},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY164,'Scen 2'!AY164,'Scen 3'!AY164,'Scen 4'!AY164,'Scen 5'!AY164,'Scen 6'!AY164,'Scen 7'!AY164,'Scen 8'!AY164,'Scen 9'!AY164)-\nCHOOSE($L$2,'Scen 1'!AY164,'Scen 2'!AY164,'Scen 3'!AY164,'Scen 4'!AY164,'Scen 5'!AY164,'Scen 6'!AY164,'Scen 7'!AY164,'Scen 8'!AY164,'Scen 9'!AY164),\"\")","v":-7.4988473602151089},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ164,'Scen 2'!AZ164,'Scen 3'!AZ164,'Scen 4'!AZ164,'Scen 5'!AZ164,'Scen 6'!AZ164,'Scen 7'!AZ164,'Scen 8'!AZ164,'Scen 9'!AZ164)-\nCHOOSE($L$2,'Scen 1'!AZ164,'Scen 2'!AZ164,'Scen 3'!AZ164,'Scen 4'!AZ164,'Scen 5'!AZ164,'Scen 6'!AZ164,'Scen 7'!AZ164,'Scen 8'!AZ164,'Scen 9'!AZ164),\"\")","v":-9.4914888875036922},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA164,'Scen 2'!BA164,'Scen 3'!BA164,'Scen 4'!BA164,'Scen 5'!BA164,'Scen 6'!BA164,'Scen 7'!BA164,'Scen 8'!BA164,'Scen 9'!BA164)-\nCHOOSE($L$2,'Scen 1'!BA164,'Scen 2'!BA164,'Scen 3'!BA164,'Scen 4'!BA164,'Scen 5'!BA164,'Scen 6'!BA164,'Scen 7'!BA164,'Scen 8'!BA164,'Scen 9'!BA164),\"\")","v":-8.6933946090121026},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB164,'Scen 2'!BB164,'Scen 3'!BB164,'Scen 4'!BB164,'Scen 5'!BB164,'Scen 6'!BB164,'Scen 7'!BB164,'Scen 8'!BB164,'Scen 9'!BB164)-\nCHOOSE($L$2,'Scen 1'!BB164,'Scen 2'!BB164,'Scen 3'!BB164,'Scen 4'!BB164,'Scen 5'!BB164,'Scen 6'!BB164,'Scen 7'!BB164,'Scen 8'!BB164,'Scen 9'!BB164),\"\")","v":-7.7004549577305852},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC164,'Scen 2'!BC164,'Scen 3'!BC164,'Scen 4'!BC164,'Scen 5'!BC164,'Scen 6'!BC164,'Scen 7'!BC164,'Scen 8'!BC164,'Scen 9'!BC164)-\nCHOOSE($L$2,'Scen 1'!BC164,'Scen 2'!BC164,'Scen 3'!BC164,'Scen 4'!BC164,'Scen 5'!BC164,'Scen 6'!BC164,'Scen 7'!BC164,'Scen 8'!BC164,'Scen 9'!BC164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD164,'Scen 2'!BD164,'Scen 3'!BD164,'Scen 4'!BD164,'Scen 5'!BD164,'Scen 6'!BD164,'Scen 7'!BD164,'Scen 8'!BD164,'Scen 9'!BD164)-\nCHOOSE($L$2,'Scen 1'!BD164,'Scen 2'!BD164,'Scen 3'!BD164,'Scen 4'!BD164,'Scen 5'!BD164,'Scen 6'!BD164,'Scen 7'!BD164,'Scen 8'!BD164,'Scen 9'!BD164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE164,'Scen 2'!BE164,'Scen 3'!BE164,'Scen 4'!BE164,'Scen 5'!BE164,'Scen 6'!BE164,'Scen 7'!BE164,'Scen 8'!BE164,'Scen 9'!BE164)-\nCHOOSE($L$2,'Scen 1'!BE164,'Scen 2'!BE164,'Scen 3'!BE164,'Scen 4'!BE164,'Scen 5'!BE164,'Scen 6'!BE164,'Scen 7'!BE164,'Scen 8'!BE164,'Scen 9'!BE164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF164,'Scen 2'!BF164,'Scen 3'!BF164,'Scen 4'!BF164,'Scen 5'!BF164,'Scen 6'!BF164,'Scen 7'!BF164,'Scen 8'!BF164,'Scen 9'!BF164)-\nCHOOSE($L$2,'Scen 1'!BF164,'Scen 2'!BF164,'Scen 3'!BF164,'Scen 4'!BF164,'Scen 5'!BF164,'Scen 6'!BF164,'Scen 7'!BF164,'Scen 8'!BF164,'Scen 9'!BF164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG164,'Scen 2'!BG164,'Scen 3'!BG164,'Scen 4'!BG164,'Scen 5'!BG164,'Scen 6'!BG164,'Scen 7'!BG164,'Scen 8'!BG164,'Scen 9'!BG164)-\nCHOOSE($L$2,'Scen 1'!BG164,'Scen 2'!BG164,'Scen 3'!BG164,'Scen 4'!BG164,'Scen 5'!BG164,'Scen 6'!BG164,'Scen 7'!BG164,'Scen 8'!BG164,'Scen 9'!BG164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH164,'Scen 2'!BH164,'Scen 3'!BH164,'Scen 4'!BH164,'Scen 5'!BH164,'Scen 6'!BH164,'Scen 7'!BH164,'Scen 8'!BH164,'Scen 9'!BH164)-\nCHOOSE($L$2,'Scen 1'!BH164,'Scen 2'!BH164,'Scen 3'!BH164,'Scen 4'!BH164,'Scen 5'!BH164,'Scen 6'!BH164,'Scen 7'!BH164,'Scen 8'!BH164,'Scen 9'!BH164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI164,'Scen 2'!BI164,'Scen 3'!BI164,'Scen 4'!BI164,'Scen 5'!BI164,'Scen 6'!BI164,'Scen 7'!BI164,'Scen 8'!BI164,'Scen 9'!BI164)-\nCHOOSE($L$2,'Scen 1'!BI164,'Scen 2'!BI164,'Scen 3'!BI164,'Scen 4'!BI164,'Scen 5'!BI164,'Scen 6'!BI164,'Scen 7'!BI164,'Scen 8'!BI164,'Scen 9'!BI164),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ164,'Scen 2'!BJ164,'Scen 3'!BJ164,'Scen 4'!BJ164,'Scen 5'!BJ164,'Scen 6'!BJ164,'Scen 7'!BJ164,'Scen 8'!BJ164,'Scen 9'!BJ164)-\nCHOOSE($L$2,'Scen 1'!BJ164,'Scen 2'!BJ164,'Scen 3'!BJ164,'Scen 4'!BJ164,'Scen 5'!BJ164,'Scen 6'!BJ164,'Scen 7'!BJ164,'Scen 8'!BJ164,'Scen 9'!BJ164),\"\")","v":0}]
[null,null,null,null,"Share capital additions",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y165,'Scen 2'!Y165,'Scen 3'!Y165,'Scen 4'!Y165,'Scen 5'!Y165,'Scen 6'!Y165,'Scen 7'!Y165,'Scen 8'!Y165,'Scen 9'!Y165)-\nCHOOSE($L$2,'Scen 1'!Y165,'Scen 2'!Y165,'Scen 3'!Y165,'Scen 4'!Y165,'Scen 5'!Y165,'Scen 6'!Y165,'Scen 7'!Y165,'Scen 8'!Y165,'Scen 9'!Y165),\"\")","v":13.24073062411685},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA165,'Scen 2'!AA165,'Scen 3'!AA165,'Scen 4'!AA165,'Scen 5'!AA165,'Scen 6'!AA165,'Scen 7'!AA165,'Scen 8'!AA165,'Scen 9'!AA165)-\nCHOOSE($L$2,'Scen 1'!AA165,'Scen 2'!AA165,'Scen 3'!AA165,'Scen 4'!AA165,'Scen 5'!AA165,'Scen 6'!AA165,'Scen 7'!AA165,'Scen 8'!AA165,'Scen 9'!AA165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB165,'Scen 2'!AB165,'Scen 3'!AB165,'Scen 4'!AB165,'Scen 5'!AB165,'Scen 6'!AB165,'Scen 7'!AB165,'Scen 8'!AB165,'Scen 9'!AB165)-\nCHOOSE($L$2,'Scen 1'!AB165,'Scen 2'!AB165,'Scen 3'!AB165,'Scen 4'!AB165,'Scen 5'!AB165,'Scen 6'!AB165,'Scen 7'!AB165,'Scen 8'!AB165,'Scen 9'!AB165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC165,'Scen 2'!AC165,'Scen 3'!AC165,'Scen 4'!AC165,'Scen 5'!AC165,'Scen 6'!AC165,'Scen 7'!AC165,'Scen 8'!AC165,'Scen 9'!AC165)-\nCHOOSE($L$2,'Scen 1'!AC165,'Scen 2'!AC165,'Scen 3'!AC165,'Scen 4'!AC165,'Scen 5'!AC165,'Scen 6'!AC165,'Scen 7'!AC165,'Scen 8'!AC165,'Scen 9'!AC165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD165,'Scen 2'!AD165,'Scen 3'!AD165,'Scen 4'!AD165,'Scen 5'!AD165,'Scen 6'!AD165,'Scen 7'!AD165,'Scen 8'!AD165,'Scen 9'!AD165)-\nCHOOSE($L$2,'Scen 1'!AD165,'Scen 2'!AD165,'Scen 3'!AD165,'Scen 4'!AD165,'Scen 5'!AD165,'Scen 6'!AD165,'Scen 7'!AD165,'Scen 8'!AD165,'Scen 9'!AD165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE165,'Scen 2'!AE165,'Scen 3'!AE165,'Scen 4'!AE165,'Scen 5'!AE165,'Scen 6'!AE165,'Scen 7'!AE165,'Scen 8'!AE165,'Scen 9'!AE165)-\nCHOOSE($L$2,'Scen 1'!AE165,'Scen 2'!AE165,'Scen 3'!AE165,'Scen 4'!AE165,'Scen 5'!AE165,'Scen 6'!AE165,'Scen 7'!AE165,'Scen 8'!AE165,'Scen 9'!AE165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF165,'Scen 2'!AF165,'Scen 3'!AF165,'Scen 4'!AF165,'Scen 5'!AF165,'Scen 6'!AF165,'Scen 7'!AF165,'Scen 8'!AF165,'Scen 9'!AF165)-\nCHOOSE($L$2,'Scen 1'!AF165,'Scen 2'!AF165,'Scen 3'!AF165,'Scen 4'!AF165,'Scen 5'!AF165,'Scen 6'!AF165,'Scen 7'!AF165,'Scen 8'!AF165,'Scen 9'!AF165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG165,'Scen 2'!AG165,'Scen 3'!AG165,'Scen 4'!AG165,'Scen 5'!AG165,'Scen 6'!AG165,'Scen 7'!AG165,'Scen 8'!AG165,'Scen 9'!AG165)-\nCHOOSE($L$2,'Scen 1'!AG165,'Scen 2'!AG165,'Scen 3'!AG165,'Scen 4'!AG165,'Scen 5'!AG165,'Scen 6'!AG165,'Scen 7'!AG165,'Scen 8'!AG165,'Scen 9'!AG165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH165,'Scen 2'!AH165,'Scen 3'!AH165,'Scen 4'!AH165,'Scen 5'!AH165,'Scen 6'!AH165,'Scen 7'!AH165,'Scen 8'!AH165,'Scen 9'!AH165)-\nCHOOSE($L$2,'Scen 1'!AH165,'Scen 2'!AH165,'Scen 3'!AH165,'Scen 4'!AH165,'Scen 5'!AH165,'Scen 6'!AH165,'Scen 7'!AH165,'Scen 8'!AH165,'Scen 9'!AH165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI165,'Scen 2'!AI165,'Scen 3'!AI165,'Scen 4'!AI165,'Scen 5'!AI165,'Scen 6'!AI165,'Scen 7'!AI165,'Scen 8'!AI165,'Scen 9'!AI165)-\nCHOOSE($L$2,'Scen 1'!AI165,'Scen 2'!AI165,'Scen 3'!AI165,'Scen 4'!AI165,'Scen 5'!AI165,'Scen 6'!AI165,'Scen 7'!AI165,'Scen 8'!AI165,'Scen 9'!AI165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ165,'Scen 2'!AJ165,'Scen 3'!AJ165,'Scen 4'!AJ165,'Scen 5'!AJ165,'Scen 6'!AJ165,'Scen 7'!AJ165,'Scen 8'!AJ165,'Scen 9'!AJ165)-\nCHOOSE($L$2,'Scen 1'!AJ165,'Scen 2'!AJ165,'Scen 3'!AJ165,'Scen 4'!AJ165,'Scen 5'!AJ165,'Scen 6'!AJ165,'Scen 7'!AJ165,'Scen 8'!AJ165,'Scen 9'!AJ165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK165,'Scen 2'!AK165,'Scen 3'!AK165,'Scen 4'!AK165,'Scen 5'!AK165,'Scen 6'!AK165,'Scen 7'!AK165,'Scen 8'!AK165,'Scen 9'!AK165)-\nCHOOSE($L$2,'Scen 1'!AK165,'Scen 2'!AK165,'Scen 3'!AK165,'Scen 4'!AK165,'Scen 5'!AK165,'Scen 6'!AK165,'Scen 7'!AK165,'Scen 8'!AK165,'Scen 9'!AK165),\"\")","v":13.24073062411685},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL165,'Scen 2'!AL165,'Scen 3'!AL165,'Scen 4'!AL165,'Scen 5'!AL165,'Scen 6'!AL165,'Scen 7'!AL165,'Scen 8'!AL165,'Scen 9'!AL165)-\nCHOOSE($L$2,'Scen 1'!AL165,'Scen 2'!AL165,'Scen 3'!AL165,'Scen 4'!AL165,'Scen 5'!AL165,'Scen 6'!AL165,'Scen 7'!AL165,'Scen 8'!AL165,'Scen 9'!AL165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM165,'Scen 2'!AM165,'Scen 3'!AM165,'Scen 4'!AM165,'Scen 5'!AM165,'Scen 6'!AM165,'Scen 7'!AM165,'Scen 8'!AM165,'Scen 9'!AM165)-\nCHOOSE($L$2,'Scen 1'!AM165,'Scen 2'!AM165,'Scen 3'!AM165,'Scen 4'!AM165,'Scen 5'!AM165,'Scen 6'!AM165,'Scen 7'!AM165,'Scen 8'!AM165,'Scen 9'!AM165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN165,'Scen 2'!AN165,'Scen 3'!AN165,'Scen 4'!AN165,'Scen 5'!AN165,'Scen 6'!AN165,'Scen 7'!AN165,'Scen 8'!AN165,'Scen 9'!AN165)-\nCHOOSE($L$2,'Scen 1'!AN165,'Scen 2'!AN165,'Scen 3'!AN165,'Scen 4'!AN165,'Scen 5'!AN165,'Scen 6'!AN165,'Scen 7'!AN165,'Scen 8'!AN165,'Scen 9'!AN165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO165,'Scen 2'!AO165,'Scen 3'!AO165,'Scen 4'!AO165,'Scen 5'!AO165,'Scen 6'!AO165,'Scen 7'!AO165,'Scen 8'!AO165,'Scen 9'!AO165)-\nCHOOSE($L$2,'Scen 1'!AO165,'Scen 2'!AO165,'Scen 3'!AO165,'Scen 4'!AO165,'Scen 5'!AO165,'Scen 6'!AO165,'Scen 7'!AO165,'Scen 8'!AO165,'Scen 9'!AO165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP165,'Scen 2'!AP165,'Scen 3'!AP165,'Scen 4'!AP165,'Scen 5'!AP165,'Scen 6'!AP165,'Scen 7'!AP165,'Scen 8'!AP165,'Scen 9'!AP165)-\nCHOOSE($L$2,'Scen 1'!AP165,'Scen 2'!AP165,'Scen 3'!AP165,'Scen 4'!AP165,'Scen 5'!AP165,'Scen 6'!AP165,'Scen 7'!AP165,'Scen 8'!AP165,'Scen 9'!AP165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ165,'Scen 2'!AQ165,'Scen 3'!AQ165,'Scen 4'!AQ165,'Scen 5'!AQ165,'Scen 6'!AQ165,'Scen 7'!AQ165,'Scen 8'!AQ165,'Scen 9'!AQ165)-\nCHOOSE($L$2,'Scen 1'!AQ165,'Scen 2'!AQ165,'Scen 3'!AQ165,'Scen 4'!AQ165,'Scen 5'!AQ165,'Scen 6'!AQ165,'Scen 7'!AQ165,'Scen 8'!AQ165,'Scen 9'!AQ165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR165,'Scen 2'!AR165,'Scen 3'!AR165,'Scen 4'!AR165,'Scen 5'!AR165,'Scen 6'!AR165,'Scen 7'!AR165,'Scen 8'!AR165,'Scen 9'!AR165)-\nCHOOSE($L$2,'Scen 1'!AR165,'Scen 2'!AR165,'Scen 3'!AR165,'Scen 4'!AR165,'Scen 5'!AR165,'Scen 6'!AR165,'Scen 7'!AR165,'Scen 8'!AR165,'Scen 9'!AR165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS165,'Scen 2'!AS165,'Scen 3'!AS165,'Scen 4'!AS165,'Scen 5'!AS165,'Scen 6'!AS165,'Scen 7'!AS165,'Scen 8'!AS165,'Scen 9'!AS165)-\nCHOOSE($L$2,'Scen 1'!AS165,'Scen 2'!AS165,'Scen 3'!AS165,'Scen 4'!AS165,'Scen 5'!AS165,'Scen 6'!AS165,'Scen 7'!AS165,'Scen 8'!AS165,'Scen 9'!AS165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT165,'Scen 2'!AT165,'Scen 3'!AT165,'Scen 4'!AT165,'Scen 5'!AT165,'Scen 6'!AT165,'Scen 7'!AT165,'Scen 8'!AT165,'Scen 9'!AT165)-\nCHOOSE($L$2,'Scen 1'!AT165,'Scen 2'!AT165,'Scen 3'!AT165,'Scen 4'!AT165,'Scen 5'!AT165,'Scen 6'!AT165,'Scen 7'!AT165,'Scen 8'!AT165,'Scen 9'!AT165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU165,'Scen 2'!AU165,'Scen 3'!AU165,'Scen 4'!AU165,'Scen 5'!AU165,'Scen 6'!AU165,'Scen 7'!AU165,'Scen 8'!AU165,'Scen 9'!AU165)-\nCHOOSE($L$2,'Scen 1'!AU165,'Scen 2'!AU165,'Scen 3'!AU165,'Scen 4'!AU165,'Scen 5'!AU165,'Scen 6'!AU165,'Scen 7'!AU165,'Scen 8'!AU165,'Scen 9'!AU165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV165,'Scen 2'!AV165,'Scen 3'!AV165,'Scen 4'!AV165,'Scen 5'!AV165,'Scen 6'!AV165,'Scen 7'!AV165,'Scen 8'!AV165,'Scen 9'!AV165)-\nCHOOSE($L$2,'Scen 1'!AV165,'Scen 2'!AV165,'Scen 3'!AV165,'Scen 4'!AV165,'Scen 5'!AV165,'Scen 6'!AV165,'Scen 7'!AV165,'Scen 8'!AV165,'Scen 9'!AV165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW165,'Scen 2'!AW165,'Scen 3'!AW165,'Scen 4'!AW165,'Scen 5'!AW165,'Scen 6'!AW165,'Scen 7'!AW165,'Scen 8'!AW165,'Scen 9'!AW165)-\nCHOOSE($L$2,'Scen 1'!AW165,'Scen 2'!AW165,'Scen 3'!AW165,'Scen 4'!AW165,'Scen 5'!AW165,'Scen 6'!AW165,'Scen 7'!AW165,'Scen 8'!AW165,'Scen 9'!AW165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX165,'Scen 2'!AX165,'Scen 3'!AX165,'Scen 4'!AX165,'Scen 5'!AX165,'Scen 6'!AX165,'Scen 7'!AX165,'Scen 8'!AX165,'Scen 9'!AX165)-\nCHOOSE($L$2,'Scen 1'!AX165,'Scen 2'!AX165,'Scen 3'!AX165,'Scen 4'!AX165,'Scen 5'!AX165,'Scen 6'!AX165,'Scen 7'!AX165,'Scen 8'!AX165,'Scen 9'!AX165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY165,'Scen 2'!AY165,'Scen 3'!AY165,'Scen 4'!AY165,'Scen 5'!AY165,'Scen 6'!AY165,'Scen 7'!AY165,'Scen 8'!AY165,'Scen 9'!AY165)-\nCHOOSE($L$2,'Scen 1'!AY165,'Scen 2'!AY165,'Scen 3'!AY165,'Scen 4'!AY165,'Scen 5'!AY165,'Scen 6'!AY165,'Scen 7'!AY165,'Scen 8'!AY165,'Scen 9'!AY165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ165,'Scen 2'!AZ165,'Scen 3'!AZ165,'Scen 4'!AZ165,'Scen 5'!AZ165,'Scen 6'!AZ165,'Scen 7'!AZ165,'Scen 8'!AZ165,'Scen 9'!AZ165)-\nCHOOSE($L$2,'Scen 1'!AZ165,'Scen 2'!AZ165,'Scen 3'!AZ165,'Scen 4'!AZ165,'Scen 5'!AZ165,'Scen 6'!AZ165,'Scen 7'!AZ165,'Scen 8'!AZ165,'Scen 9'!AZ165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA165,'Scen 2'!BA165,'Scen 3'!BA165,'Scen 4'!BA165,'Scen 5'!BA165,'Scen 6'!BA165,'Scen 7'!BA165,'Scen 8'!BA165,'Scen 9'!BA165)-\nCHOOSE($L$2,'Scen 1'!BA165,'Scen 2'!BA165,'Scen 3'!BA165,'Scen 4'!BA165,'Scen 5'!BA165,'Scen 6'!BA165,'Scen 7'!BA165,'Scen 8'!BA165,'Scen 9'!BA165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB165,'Scen 2'!BB165,'Scen 3'!BB165,'Scen 4'!BB165,'Scen 5'!BB165,'Scen 6'!BB165,'Scen 7'!BB165,'Scen 8'!BB165,'Scen 9'!BB165)-\nCHOOSE($L$2,'Scen 1'!BB165,'Scen 2'!BB165,'Scen 3'!BB165,'Scen 4'!BB165,'Scen 5'!BB165,'Scen 6'!BB165,'Scen 7'!BB165,'Scen 8'!BB165,'Scen 9'!BB165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC165,'Scen 2'!BC165,'Scen 3'!BC165,'Scen 4'!BC165,'Scen 5'!BC165,'Scen 6'!BC165,'Scen 7'!BC165,'Scen 8'!BC165,'Scen 9'!BC165)-\nCHOOSE($L$2,'Scen 1'!BC165,'Scen 2'!BC165,'Scen 3'!BC165,'Scen 4'!BC165,'Scen 5'!BC165,'Scen 6'!BC165,'Scen 7'!BC165,'Scen 8'!BC165,'Scen 9'!BC165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD165,'Scen 2'!BD165,'Scen 3'!BD165,'Scen 4'!BD165,'Scen 5'!BD165,'Scen 6'!BD165,'Scen 7'!BD165,'Scen 8'!BD165,'Scen 9'!BD165)-\nCHOOSE($L$2,'Scen 1'!BD165,'Scen 2'!BD165,'Scen 3'!BD165,'Scen 4'!BD165,'Scen 5'!BD165,'Scen 6'!BD165,'Scen 7'!BD165,'Scen 8'!BD165,'Scen 9'!BD165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE165,'Scen 2'!BE165,'Scen 3'!BE165,'Scen 4'!BE165,'Scen 5'!BE165,'Scen 6'!BE165,'Scen 7'!BE165,'Scen 8'!BE165,'Scen 9'!BE165)-\nCHOOSE($L$2,'Scen 1'!BE165,'Scen 2'!BE165,'Scen 3'!BE165,'Scen 4'!BE165,'Scen 5'!BE165,'Scen 6'!BE165,'Scen 7'!BE165,'Scen 8'!BE165,'Scen 9'!BE165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF165,'Scen 2'!BF165,'Scen 3'!BF165,'Scen 4'!BF165,'Scen 5'!BF165,'Scen 6'!BF165,'Scen 7'!BF165,'Scen 8'!BF165,'Scen 9'!BF165)-\nCHOOSE($L$2,'Scen 1'!BF165,'Scen 2'!BF165,'Scen 3'!BF165,'Scen 4'!BF165,'Scen 5'!BF165,'Scen 6'!BF165,'Scen 7'!BF165,'Scen 8'!BF165,'Scen 9'!BF165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG165,'Scen 2'!BG165,'Scen 3'!BG165,'Scen 4'!BG165,'Scen 5'!BG165,'Scen 6'!BG165,'Scen 7'!BG165,'Scen 8'!BG165,'Scen 9'!BG165)-\nCHOOSE($L$2,'Scen 1'!BG165,'Scen 2'!BG165,'Scen 3'!BG165,'Scen 4'!BG165,'Scen 5'!BG165,'Scen 6'!BG165,'Scen 7'!BG165,'Scen 8'!BG165,'Scen 9'!BG165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH165,'Scen 2'!BH165,'Scen 3'!BH165,'Scen 4'!BH165,'Scen 5'!BH165,'Scen 6'!BH165,'Scen 7'!BH165,'Scen 8'!BH165,'Scen 9'!BH165)-\nCHOOSE($L$2,'Scen 1'!BH165,'Scen 2'!BH165,'Scen 3'!BH165,'Scen 4'!BH165,'Scen 5'!BH165,'Scen 6'!BH165,'Scen 7'!BH165,'Scen 8'!BH165,'Scen 9'!BH165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI165,'Scen 2'!BI165,'Scen 3'!BI165,'Scen 4'!BI165,'Scen 5'!BI165,'Scen 6'!BI165,'Scen 7'!BI165,'Scen 8'!BI165,'Scen 9'!BI165)-\nCHOOSE($L$2,'Scen 1'!BI165,'Scen 2'!BI165,'Scen 3'!BI165,'Scen 4'!BI165,'Scen 5'!BI165,'Scen 6'!BI165,'Scen 7'!BI165,'Scen 8'!BI165,'Scen 9'!BI165),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ165,'Scen 2'!BJ165,'Scen 3'!BJ165,'Scen 4'!BJ165,'Scen 5'!BJ165,'Scen 6'!BJ165,'Scen 7'!BJ165,'Scen 8'!BJ165,'Scen 9'!BJ165)-\nCHOOSE($L$2,'Scen 1'!BJ165,'Scen 2'!BJ165,'Scen 3'!BJ165,'Scen 4'!BJ165,'Scen 5'!BJ165,'Scen 6'!BJ165,'Scen 7'!BJ165,'Scen 8'!BJ165,'Scen 9'!BJ165),\"\")","v":0}]
[null,null,null,null,"Net cash flow",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y166,'Scen 2'!Y166,'Scen 3'!Y166,'Scen 4'!Y166,'Scen 5'!Y166,'Scen 6'!Y166,'Scen 7'!Y166,'Scen 8'!Y166,'Scen 9'!Y166)-\nCHOOSE($L$2,'Scen 1'!Y166,'Scen 2'!Y166,'Scen 3'!Y166,'Scen 4'!Y166,'Scen 5'!Y166,'Scen 6'!Y166,'Scen 7'!Y166,'Scen 8'!Y166,'Scen 9'!Y166),\"\")","v":117.62598164320161},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA166,'Scen 2'!AA166,'Scen 3'!AA166,'Scen 4'!AA166,'Scen 5'!AA166,'Scen 6'!AA166,'Scen 7'!AA166,'Scen 8'!AA166,'Scen 9'!AA166)-\nCHOOSE($L$2,'Scen 1'!AA166,'Scen 2'!AA166,'Scen 3'!AA166,'Scen 4'!AA166,'Scen 5'!AA166,'Scen 6'!AA166,'Scen 7'!AA166,'Scen 8'!AA166,'Scen 9'!AA166),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB166,'Scen 2'!AB166,'Scen 3'!AB166,'Scen 4'!AB166,'Scen 5'!AB166,'Scen 6'!AB166,'Scen 7'!AB166,'Scen 8'!AB166,'Scen 9'!AB166)-\nCHOOSE($L$2,'Scen 1'!AB166,'Scen 2'!AB166,'Scen 3'!AB166,'Scen 4'!AB166,'Scen 5'!AB166,'Scen 6'!AB166,'Scen 7'!AB166,'Scen 8'!AB166,'Scen 9'!AB166),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC166,'Scen 2'!AC166,'Scen 3'!AC166,'Scen 4'!AC166,'Scen 5'!AC166,'Scen 6'!AC166,'Scen 7'!AC166,'Scen 8'!AC166,'Scen 9'!AC166)-\nCHOOSE($L$2,'Scen 1'!AC166,'Scen 2'!AC166,'Scen 3'!AC166,'Scen 4'!AC166,'Scen 5'!AC166,'Scen 6'!AC166,'Scen 7'!AC166,'Scen 8'!AC166,'Scen 9'!AC166),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD166,'Scen 2'!AD166,'Scen 3'!AD166,'Scen 4'!AD166,'Scen 5'!AD166,'Scen 6'!AD166,'Scen 7'!AD166,'Scen 8'!AD166,'Scen 9'!AD166)-\nCHOOSE($L$2,'Scen 1'!AD166,'Scen 2'!AD166,'Scen 3'!AD166,'Scen 4'!AD166,'Scen 5'!AD166,'Scen 6'!AD166,'Scen 7'!AD166,'Scen 8'!AD166,'Scen 9'!AD166),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE166,'Scen 2'!AE166,'Scen 3'!AE166,'Scen 4'!AE166,'Scen 5'!AE166,'Scen 6'!AE166,'Scen 7'!AE166,'Scen 8'!AE166,'Scen 9'!AE166)-\nCHOOSE($L$2,'Scen 1'!AE166,'Scen 2'!AE166,'Scen 3'!AE166,'Scen 4'!AE166,'Scen 5'!AE166,'Scen 6'!AE166,'Scen 7'!AE166,'Scen 8'!AE166,'Scen 9'!AE166),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF166,'Scen 2'!AF166,'Scen 3'!AF166,'Scen 4'!AF166,'Scen 5'!AF166,'Scen 6'!AF166,'Scen 7'!AF166,'Scen 8'!AF166,'Scen 9'!AF166)-\nCHOOSE($L$2,'Scen 1'!AF166,'Scen 2'!AF166,'Scen 3'!AF166,'Scen 4'!AF166,'Scen 5'!AF166,'Scen 6'!AF166,'Scen 7'!AF166,'Scen 8'!AF166,'Scen 9'!AF166),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG166,'Scen 2'!AG166,'Scen 3'!AG166,'Scen 4'!AG166,'Scen 5'!AG166,'Scen 6'!AG166,'Scen 7'!AG166,'Scen 8'!AG166,'Scen 9'!AG166)-\nCHOOSE($L$2,'Scen 1'!AG166,'Scen 2'!AG166,'Scen 3'!AG166,'Scen 4'!AG166,'Scen 5'!AG166,'Scen 6'!AG166,'Scen 7'!AG166,'Scen 8'!AG166,'Scen 9'!AG166),\"\")","v":183.19148111962636},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH166,'Scen 2'!AH166,'Scen 3'!AH166,'Scen 4'!AH166,'Scen 5'!AH166,'Scen 6'!AH166,'Scen 7'!AH166,'Scen 8'!AH166,'Scen 9'!AH166)-\nCHOOSE($L$2,'Scen 1'!AH166,'Scen 2'!AH166,'Scen 3'!AH166,'Scen 4'!AH166,'Scen 5'!AH166,'Scen 6'!AH166,'Scen 7'!AH166,'Scen 8'!AH166,'Scen 9'!AH166),\"\")","v":-205.97881022163199},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI166,'Scen 2'!AI166,'Scen 3'!AI166,'Scen 4'!AI166,'Scen 5'!AI166,'Scen 6'!AI166,'Scen 7'!AI166,'Scen 8'!AI166,'Scen 9'!AI166)-\nCHOOSE($L$2,'Scen 1'!AI166,'Scen 2'!AI166,'Scen 3'!AI166,'Scen 4'!AI166,'Scen 5'!AI166,'Scen 6'!AI166,'Scen 7'!AI166,'Scen 8'!AI166,'Scen 9'!AI166),\"\")","v":81.17796088654643},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ166,'Scen 2'!AJ166,'Scen 3'!AJ166,'Scen 4'!AJ166,'Scen 5'!AJ166,'Scen 6'!AJ166,'Scen 7'!AJ166,'Scen 8'!AJ166,'Scen 9'!AJ166)-\nCHOOSE($L$2,'Scen 1'!AJ166,'Scen 2'!AJ166,'Scen 3'!AJ166,'Scen 4'!AJ166,'Scen 5'!AJ166,'Scen 6'!AJ166,'Scen 7'!AJ166,'Scen 8'!AJ166,'Scen 9'!AJ166),\"\")","v":-7.2040086983865876},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK166,'Scen 2'!AK166,'Scen 3'!AK166,'Scen 4'!AK166,'Scen 5'!AK166,'Scen 6'!AK166,'Scen 7'!AK166,'Scen 8'!AK166,'Scen 9'!AK166)-\nCHOOSE($L$2,'Scen 1'!AK166,'Scen 2'!AK166,'Scen 3'!AK166,'Scen 4'!AK166,'Scen 5'!AK166,'Scen 6'!AK166,'Scen 7'!AK166,'Scen 8'!AK166,'Scen 9'!AK166),\"\")","v":-118.66600737492672},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL166,'Scen 2'!AL166,'Scen 3'!AL166,'Scen 4'!AL166,'Scen 5'!AL166,'Scen 6'!AL166,'Scen 7'!AL166,'Scen 8'!AL166,'Scen 9'!AL166)-\nCHOOSE($L$2,'Scen 1'!AL166,'Scen 2'!AL166,'Scen 3'!AL166,'Scen 4'!AL166,'Scen 5'!AL166,'Scen 6'!AL166,'Scen 7'!AL166,'Scen 8'!AL166,'Scen 9'!AL166),\"\")","v":-5.275833035677465},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM166,'Scen 2'!AM166,'Scen 3'!AM166,'Scen 4'!AM166,'Scen 5'!AM166,'Scen 6'!AM166,'Scen 7'!AM166,'Scen 8'!AM166,'Scen 9'!AM166)-\nCHOOSE($L$2,'Scen 1'!AM166,'Scen 2'!AM166,'Scen 3'!AM166,'Scen 4'!AM166,'Scen 5'!AM166,'Scen 6'!AM166,'Scen 7'!AM166,'Scen 8'!AM166,'Scen 9'!AM166),\"\")","v":-72.237378863536208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN166,'Scen 2'!AN166,'Scen 3'!AN166,'Scen 4'!AN166,'Scen 5'!AN166,'Scen 6'!AN166,'Scen 7'!AN166,'Scen 8'!AN166,'Scen 9'!AN166)-\nCHOOSE($L$2,'Scen 1'!AN166,'Scen 2'!AN166,'Scen 3'!AN166,'Scen 4'!AN166,'Scen 5'!AN166,'Scen 6'!AN166,'Scen 7'!AN166,'Scen 8'!AN166,'Scen 9'!AN166),\"\")","v":7.6463502847681184},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO166,'Scen 2'!AO166,'Scen 3'!AO166,'Scen 4'!AO166,'Scen 5'!AO166,'Scen 6'!AO166,'Scen 7'!AO166,'Scen 8'!AO166,'Scen 9'!AO166)-\nCHOOSE($L$2,'Scen 1'!AO166,'Scen 2'!AO166,'Scen 3'!AO166,'Scen 4'!AO166,'Scen 5'!AO166,'Scen 6'!AO166,'Scen 7'!AO166,'Scen 8'!AO166,'Scen 9'!AO166),\"\")","v":7.1897426640294384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP166,'Scen 2'!AP166,'Scen 3'!AP166,'Scen 4'!AP166,'Scen 5'!AP166,'Scen 6'!AP166,'Scen 7'!AP166,'Scen 8'!AP166,'Scen 9'!AP166)-\nCHOOSE($L$2,'Scen 1'!AP166,'Scen 2'!AP166,'Scen 3'!AP166,'Scen 4'!AP166,'Scen 5'!AP166,'Scen 6'!AP166,'Scen 7'!AP166,'Scen 8'!AP166,'Scen 9'!AP166),\"\")","v":11.31100284590616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ166,'Scen 2'!AQ166,'Scen 3'!AQ166,'Scen 4'!AQ166,'Scen 5'!AQ166,'Scen 6'!AQ166,'Scen 7'!AQ166,'Scen 8'!AQ166,'Scen 9'!AQ166)-\nCHOOSE($L$2,'Scen 1'!AQ166,'Scen 2'!AQ166,'Scen 3'!AQ166,'Scen 4'!AQ166,'Scen 5'!AQ166,'Scen 6'!AQ166,'Scen 7'!AQ166,'Scen 8'!AQ166,'Scen 9'!AQ166),\"\")","v":5.0207005594165253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR166,'Scen 2'!AR166,'Scen 3'!AR166,'Scen 4'!AR166,'Scen 5'!AR166,'Scen 6'!AR166,'Scen 7'!AR166,'Scen 8'!AR166,'Scen 9'!AR166)-\nCHOOSE($L$2,'Scen 1'!AR166,'Scen 2'!AR166,'Scen 3'!AR166,'Scen 4'!AR166,'Scen 5'!AR166,'Scen 6'!AR166,'Scen 7'!AR166,'Scen 8'!AR166,'Scen 9'!AR166),\"\")","v":31.58059488766412},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS166,'Scen 2'!AS166,'Scen 3'!AS166,'Scen 4'!AS166,'Scen 5'!AS166,'Scen 6'!AS166,'Scen 7'!AS166,'Scen 8'!AS166,'Scen 9'!AS166)-\nCHOOSE($L$2,'Scen 1'!AS166,'Scen 2'!AS166,'Scen 3'!AS166,'Scen 4'!AS166,'Scen 5'!AS166,'Scen 6'!AS166,'Scen 7'!AS166,'Scen 8'!AS166,'Scen 9'!AS166),\"\")","v":35.839452689320751},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT166,'Scen 2'!AT166,'Scen 3'!AT166,'Scen 4'!AT166,'Scen 5'!AT166,'Scen 6'!AT166,'Scen 7'!AT166,'Scen 8'!AT166,'Scen 9'!AT166)-\nCHOOSE($L$2,'Scen 1'!AT166,'Scen 2'!AT166,'Scen 3'!AT166,'Scen 4'!AT166,'Scen 5'!AT166,'Scen 6'!AT166,'Scen 7'!AT166,'Scen 8'!AT166,'Scen 9'!AT166),\"\")","v":16.946270806946814},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU166,'Scen 2'!AU166,'Scen 3'!AU166,'Scen 4'!AU166,'Scen 5'!AU166,'Scen 6'!AU166,'Scen 7'!AU166,'Scen 8'!AU166,'Scen 9'!AU166)-\nCHOOSE($L$2,'Scen 1'!AU166,'Scen 2'!AU166,'Scen 3'!AU166,'Scen 4'!AU166,'Scen 5'!AU166,'Scen 6'!AU166,'Scen 7'!AU166,'Scen 8'!AU166,'Scen 9'!AU166),\"\")","v":-13.974756411485771},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV166,'Scen 2'!AV166,'Scen 3'!AV166,'Scen 4'!AV166,'Scen 5'!AV166,'Scen 6'!AV166,'Scen 7'!AV166,'Scen 8'!AV166,'Scen 9'!AV166)-\nCHOOSE($L$2,'Scen 1'!AV166,'Scen 2'!AV166,'Scen 3'!AV166,'Scen 4'!AV166,'Scen 5'!AV166,'Scen 6'!AV166,'Scen 7'!AV166,'Scen 8'!AV166,'Scen 9'!AV166),\"\")","v":13.721248725867099},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW166,'Scen 2'!AW166,'Scen 3'!AW166,'Scen 4'!AW166,'Scen 5'!AW166,'Scen 6'!AW166,'Scen 7'!AW166,'Scen 8'!AW166,'Scen 9'!AW166)-\nCHOOSE($L$2,'Scen 1'!AW166,'Scen 2'!AW166,'Scen 3'!AW166,'Scen 4'!AW166,'Scen 5'!AW166,'Scen 6'!AW166,'Scen 7'!AW166,'Scen 8'!AW166,'Scen 9'!AW166),\"\")","v":35.654729073553881},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX166,'Scen 2'!AX166,'Scen 3'!AX166,'Scen 4'!AX166,'Scen 5'!AX166,'Scen 6'!AX166,'Scen 7'!AX166,'Scen 8'!AX166,'Scen 9'!AX166)-\nCHOOSE($L$2,'Scen 1'!AX166,'Scen 2'!AX166,'Scen 3'!AX166,'Scen 4'!AX166,'Scen 5'!AX166,'Scen 6'!AX166,'Scen 7'!AX166,'Scen 8'!AX166,'Scen 9'!AX166),\"\")","v":106.4641403488306},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY166,'Scen 2'!AY166,'Scen 3'!AY166,'Scen 4'!AY166,'Scen 5'!AY166,'Scen 6'!AY166,'Scen 7'!AY166,'Scen 8'!AY166,'Scen 9'!AY166)-\nCHOOSE($L$2,'Scen 1'!AY166,'Scen 2'!AY166,'Scen 3'!AY166,'Scen 4'!AY166,'Scen 5'!AY166,'Scen 6'!AY166,'Scen 7'!AY166,'Scen 8'!AY166,'Scen 9'!AY166),\"\")","v":97.768245587743195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ166,'Scen 2'!AZ166,'Scen 3'!AZ166,'Scen 4'!AZ166,'Scen 5'!AZ166,'Scen 6'!AZ166,'Scen 7'!AZ166,'Scen 8'!AZ166,'Scen 9'!AZ166)-\nCHOOSE($L$2,'Scen 1'!AZ166,'Scen 2'!AZ166,'Scen 3'!AZ166,'Scen 4'!AZ166,'Scen 5'!AZ166,'Scen 6'!AZ166,'Scen 7'!AZ166,'Scen 8'!AZ166,'Scen 9'!AZ166),\"\")","v":14.636900423947054},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA166,'Scen 2'!BA166,'Scen 3'!BA166,'Scen 4'!BA166,'Scen 5'!BA166,'Scen 6'!BA166,'Scen 7'!BA166,'Scen 8'!BA166,'Scen 9'!BA166)-\nCHOOSE($L$2,'Scen 1'!BA166,'Scen 2'!BA166,'Scen 3'!BA166,'Scen 4'!BA166,'Scen 5'!BA166,'Scen 6'!BA166,'Scen 7'!BA166,'Scen 8'!BA166,'Scen 9'!BA166),\"\")","v":116.56976537790501},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB166,'Scen 2'!BB166,'Scen 3'!BB166,'Scen 4'!BB166,'Scen 5'!BB166,'Scen 6'!BB166,'Scen 7'!BB166,'Scen 8'!BB166,'Scen 9'!BB166)-\nCHOOSE($L$2,'Scen 1'!BB166,'Scen 2'!BB166,'Scen 3'!BB166,'Scen 4'!BB166,'Scen 5'!BB166,'Scen 6'!BB166,'Scen 7'!BB166,'Scen 8'!BB166,'Scen 9'!BB166),\"\")","v":34.252820024639732},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC166,'Scen 2'!BC166,'Scen 3'!BC166,'Scen 4'!BC166,'Scen 5'!BC166,'Scen 6'!BC166,'Scen 7'!BC166,'Scen 8'!BC166,'Scen 9'!BC166)-\nCHOOSE($L$2,'Scen 1'!BC166,'Scen 2'!BC166,'Scen 3'!BC166,'Scen 4'!BC166,'Scen 5'!BC166,'Scen 6'!BC166,'Scen 7'!BC166,'Scen 8'!BC166,'Scen 9'!BC166),\"\")","v":-132.88151145101165},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD166,'Scen 2'!BD166,'Scen 3'!BD166,'Scen 4'!BD166,'Scen 5'!BD166,'Scen 6'!BD166,'Scen 7'!BD166,'Scen 8'!BD166,'Scen 9'!BD166)-\nCHOOSE($L$2,'Scen 1'!BD166,'Scen 2'!BD166,'Scen 3'!BD166,'Scen 4'!BD166,'Scen 5'!BD166,'Scen 6'!BD166,'Scen 7'!BD166,'Scen 8'!BD166,'Scen 9'!BD166),\"\")","v":46.956455006335091},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE166,'Scen 2'!BE166,'Scen 3'!BE166,'Scen 4'!BE166,'Scen 5'!BE166,'Scen 6'!BE166,'Scen 7'!BE166,'Scen 8'!BE166,'Scen 9'!BE166)-\nCHOOSE($L$2,'Scen 1'!BE166,'Scen 2'!BE166,'Scen 3'!BE166,'Scen 4'!BE166,'Scen 5'!BE166,'Scen 6'!BE166,'Scen 7'!BE166,'Scen 8'!BE166,'Scen 9'!BE166),\"\")","v":-183.35874858139186},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF166,'Scen 2'!BF166,'Scen 3'!BF166,'Scen 4'!BF166,'Scen 5'!BF166,'Scen 6'!BF166,'Scen 7'!BF166,'Scen 8'!BF166,'Scen 9'!BF166)-\nCHOOSE($L$2,'Scen 1'!BF166,'Scen 2'!BF166,'Scen 3'!BF166,'Scen 4'!BF166,'Scen 5'!BF166,'Scen 6'!BF166,'Scen 7'!BF166,'Scen 8'!BF166,'Scen 9'!BF166),\"\")","v":-104.75786284606193},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG166,'Scen 2'!BG166,'Scen 3'!BG166,'Scen 4'!BG166,'Scen 5'!BG166,'Scen 6'!BG166,'Scen 7'!BG166,'Scen 8'!BG166,'Scen 9'!BG166)-\nCHOOSE($L$2,'Scen 1'!BG166,'Scen 2'!BG166,'Scen 3'!BG166,'Scen 4'!BG166,'Scen 5'!BG166,'Scen 6'!BG166,'Scen 7'!BG166,'Scen 8'!BG166,'Scen 9'!BG166),\"\")","v":46.295257073851872},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH166,'Scen 2'!BH166,'Scen 3'!BH166,'Scen 4'!BH166,'Scen 5'!BH166,'Scen 6'!BH166,'Scen 7'!BH166,'Scen 8'!BH166,'Scen 9'!BH166)-\nCHOOSE($L$2,'Scen 1'!BH166,'Scen 2'!BH166,'Scen 3'!BH166,'Scen 4'!BH166,'Scen 5'!BH166,'Scen 6'!BH166,'Scen 7'!BH166,'Scen 8'!BH166,'Scen 9'!BH166),\"\")","v":5.8933547899521272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI166,'Scen 2'!BI166,'Scen 3'!BI166,'Scen 4'!BI166,'Scen 5'!BI166,'Scen 6'!BI166,'Scen 7'!BI166,'Scen 8'!BI166,'Scen 9'!BI166)-\nCHOOSE($L$2,'Scen 1'!BI166,'Scen 2'!BI166,'Scen 3'!BI166,'Scen 4'!BI166,'Scen 5'!BI166,'Scen 6'!BI166,'Scen 7'!BI166,'Scen 8'!BI166,'Scen 9'!BI166),\"\")","v":10.007014068724402},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ166,'Scen 2'!BJ166,'Scen 3'!BJ166,'Scen 4'!BJ166,'Scen 5'!BJ166,'Scen 6'!BJ166,'Scen 7'!BJ166,'Scen 8'!BJ166,'Scen 9'!BJ166)-\nCHOOSE($L$2,'Scen 1'!BJ166,'Scen 2'!BJ166,'Scen 3'!BJ166,'Scen 4'!BJ166,'Scen 5'!BJ166,'Scen 6'!BJ166,'Scen 7'!BJ166,'Scen 8'!BJ166,'Scen 9'!BJ166),\"\")","v":-75.304375331827259}]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y168,'Scen 2'!Y168,'Scen 3'!Y168,'Scen 4'!Y168,'Scen 5'!Y168,'Scen 6'!Y168,'Scen 7'!Y168,'Scen 8'!Y168,'Scen 9'!Y168)-\nCHOOSE($L$2,'Scen 1'!Y168,'Scen 2'!Y168,'Scen 3'!Y168,'Scen 4'!Y168,'Scen 5'!Y168,'Scen 6'!Y168,'Scen 7'!Y168,'Scen 8'!Y168,'Scen 9'!Y168),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA168,'Scen 2'!AA168,'Scen 3'!AA168,'Scen 4'!AA168,'Scen 5'!AA168,'Scen 6'!AA168,'Scen 7'!AA168,'Scen 8'!AA168,'Scen 9'!AA168)-\nCHOOSE($L$2,'Scen 1'!AA168,'Scen 2'!AA168,'Scen 3'!AA168,'Scen 4'!AA168,'Scen 5'!AA168,'Scen 6'!AA168,'Scen 7'!AA168,'Scen 8'!AA168,'Scen 9'!AA168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB168,'Scen 2'!AB168,'Scen 3'!AB168,'Scen 4'!AB168,'Scen 5'!AB168,'Scen 6'!AB168,'Scen 7'!AB168,'Scen 8'!AB168,'Scen 9'!AB168)-\nCHOOSE($L$2,'Scen 1'!AB168,'Scen 2'!AB168,'Scen 3'!AB168,'Scen 4'!AB168,'Scen 5'!AB168,'Scen 6'!AB168,'Scen 7'!AB168,'Scen 8'!AB168,'Scen 9'!AB168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC168,'Scen 2'!AC168,'Scen 3'!AC168,'Scen 4'!AC168,'Scen 5'!AC168,'Scen 6'!AC168,'Scen 7'!AC168,'Scen 8'!AC168,'Scen 9'!AC168)-\nCHOOSE($L$2,'Scen 1'!AC168,'Scen 2'!AC168,'Scen 3'!AC168,'Scen 4'!AC168,'Scen 5'!AC168,'Scen 6'!AC168,'Scen 7'!AC168,'Scen 8'!AC168,'Scen 9'!AC168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD168,'Scen 2'!AD168,'Scen 3'!AD168,'Scen 4'!AD168,'Scen 5'!AD168,'Scen 6'!AD168,'Scen 7'!AD168,'Scen 8'!AD168,'Scen 9'!AD168)-\nCHOOSE($L$2,'Scen 1'!AD168,'Scen 2'!AD168,'Scen 3'!AD168,'Scen 4'!AD168,'Scen 5'!AD168,'Scen 6'!AD168,'Scen 7'!AD168,'Scen 8'!AD168,'Scen 9'!AD168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE168,'Scen 2'!AE168,'Scen 3'!AE168,'Scen 4'!AE168,'Scen 5'!AE168,'Scen 6'!AE168,'Scen 7'!AE168,'Scen 8'!AE168,'Scen 9'!AE168)-\nCHOOSE($L$2,'Scen 1'!AE168,'Scen 2'!AE168,'Scen 3'!AE168,'Scen 4'!AE168,'Scen 5'!AE168,'Scen 6'!AE168,'Scen 7'!AE168,'Scen 8'!AE168,'Scen 9'!AE168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF168,'Scen 2'!AF168,'Scen 3'!AF168,'Scen 4'!AF168,'Scen 5'!AF168,'Scen 6'!AF168,'Scen 7'!AF168,'Scen 8'!AF168,'Scen 9'!AF168)-\nCHOOSE($L$2,'Scen 1'!AF168,'Scen 2'!AF168,'Scen 3'!AF168,'Scen 4'!AF168,'Scen 5'!AF168,'Scen 6'!AF168,'Scen 7'!AF168,'Scen 8'!AF168,'Scen 9'!AF168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG168,'Scen 2'!AG168,'Scen 3'!AG168,'Scen 4'!AG168,'Scen 5'!AG168,'Scen 6'!AG168,'Scen 7'!AG168,'Scen 8'!AG168,'Scen 9'!AG168)-\nCHOOSE($L$2,'Scen 1'!AG168,'Scen 2'!AG168,'Scen 3'!AG168,'Scen 4'!AG168,'Scen 5'!AG168,'Scen 6'!AG168,'Scen 7'!AG168,'Scen 8'!AG168,'Scen 9'!AG168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH168,'Scen 2'!AH168,'Scen 3'!AH168,'Scen 4'!AH168,'Scen 5'!AH168,'Scen 6'!AH168,'Scen 7'!AH168,'Scen 8'!AH168,'Scen 9'!AH168)-\nCHOOSE($L$2,'Scen 1'!AH168,'Scen 2'!AH168,'Scen 3'!AH168,'Scen 4'!AH168,'Scen 5'!AH168,'Scen 6'!AH168,'Scen 7'!AH168,'Scen 8'!AH168,'Scen 9'!AH168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI168,'Scen 2'!AI168,'Scen 3'!AI168,'Scen 4'!AI168,'Scen 5'!AI168,'Scen 6'!AI168,'Scen 7'!AI168,'Scen 8'!AI168,'Scen 9'!AI168)-\nCHOOSE($L$2,'Scen 1'!AI168,'Scen 2'!AI168,'Scen 3'!AI168,'Scen 4'!AI168,'Scen 5'!AI168,'Scen 6'!AI168,'Scen 7'!AI168,'Scen 8'!AI168,'Scen 9'!AI168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ168,'Scen 2'!AJ168,'Scen 3'!AJ168,'Scen 4'!AJ168,'Scen 5'!AJ168,'Scen 6'!AJ168,'Scen 7'!AJ168,'Scen 8'!AJ168,'Scen 9'!AJ168)-\nCHOOSE($L$2,'Scen 1'!AJ168,'Scen 2'!AJ168,'Scen 3'!AJ168,'Scen 4'!AJ168,'Scen 5'!AJ168,'Scen 6'!AJ168,'Scen 7'!AJ168,'Scen 8'!AJ168,'Scen 9'!AJ168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK168,'Scen 2'!AK168,'Scen 3'!AK168,'Scen 4'!AK168,'Scen 5'!AK168,'Scen 6'!AK168,'Scen 7'!AK168,'Scen 8'!AK168,'Scen 9'!AK168)-\nCHOOSE($L$2,'Scen 1'!AK168,'Scen 2'!AK168,'Scen 3'!AK168,'Scen 4'!AK168,'Scen 5'!AK168,'Scen 6'!AK168,'Scen 7'!AK168,'Scen 8'!AK168,'Scen 9'!AK168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL168,'Scen 2'!AL168,'Scen 3'!AL168,'Scen 4'!AL168,'Scen 5'!AL168,'Scen 6'!AL168,'Scen 7'!AL168,'Scen 8'!AL168,'Scen 9'!AL168)-\nCHOOSE($L$2,'Scen 1'!AL168,'Scen 2'!AL168,'Scen 3'!AL168,'Scen 4'!AL168,'Scen 5'!AL168,'Scen 6'!AL168,'Scen 7'!AL168,'Scen 8'!AL168,'Scen 9'!AL168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM168,'Scen 2'!AM168,'Scen 3'!AM168,'Scen 4'!AM168,'Scen 5'!AM168,'Scen 6'!AM168,'Scen 7'!AM168,'Scen 8'!AM168,'Scen 9'!AM168)-\nCHOOSE($L$2,'Scen 1'!AM168,'Scen 2'!AM168,'Scen 3'!AM168,'Scen 4'!AM168,'Scen 5'!AM168,'Scen 6'!AM168,'Scen 7'!AM168,'Scen 8'!AM168,'Scen 9'!AM168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN168,'Scen 2'!AN168,'Scen 3'!AN168,'Scen 4'!AN168,'Scen 5'!AN168,'Scen 6'!AN168,'Scen 7'!AN168,'Scen 8'!AN168,'Scen 9'!AN168)-\nCHOOSE($L$2,'Scen 1'!AN168,'Scen 2'!AN168,'Scen 3'!AN168,'Scen 4'!AN168,'Scen 5'!AN168,'Scen 6'!AN168,'Scen 7'!AN168,'Scen 8'!AN168,'Scen 9'!AN168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO168,'Scen 2'!AO168,'Scen 3'!AO168,'Scen 4'!AO168,'Scen 5'!AO168,'Scen 6'!AO168,'Scen 7'!AO168,'Scen 8'!AO168,'Scen 9'!AO168)-\nCHOOSE($L$2,'Scen 1'!AO168,'Scen 2'!AO168,'Scen 3'!AO168,'Scen 4'!AO168,'Scen 5'!AO168,'Scen 6'!AO168,'Scen 7'!AO168,'Scen 8'!AO168,'Scen 9'!AO168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP168,'Scen 2'!AP168,'Scen 3'!AP168,'Scen 4'!AP168,'Scen 5'!AP168,'Scen 6'!AP168,'Scen 7'!AP168,'Scen 8'!AP168,'Scen 9'!AP168)-\nCHOOSE($L$2,'Scen 1'!AP168,'Scen 2'!AP168,'Scen 3'!AP168,'Scen 4'!AP168,'Scen 5'!AP168,'Scen 6'!AP168,'Scen 7'!AP168,'Scen 8'!AP168,'Scen 9'!AP168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ168,'Scen 2'!AQ168,'Scen 3'!AQ168,'Scen 4'!AQ168,'Scen 5'!AQ168,'Scen 6'!AQ168,'Scen 7'!AQ168,'Scen 8'!AQ168,'Scen 9'!AQ168)-\nCHOOSE($L$2,'Scen 1'!AQ168,'Scen 2'!AQ168,'Scen 3'!AQ168,'Scen 4'!AQ168,'Scen 5'!AQ168,'Scen 6'!AQ168,'Scen 7'!AQ168,'Scen 8'!AQ168,'Scen 9'!AQ168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR168,'Scen 2'!AR168,'Scen 3'!AR168,'Scen 4'!AR168,'Scen 5'!AR168,'Scen 6'!AR168,'Scen 7'!AR168,'Scen 8'!AR168,'Scen 9'!AR168)-\nCHOOSE($L$2,'Scen 1'!AR168,'Scen 2'!AR168,'Scen 3'!AR168,'Scen 4'!AR168,'Scen 5'!AR168,'Scen 6'!AR168,'Scen 7'!AR168,'Scen 8'!AR168,'Scen 9'!AR168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS168,'Scen 2'!AS168,'Scen 3'!AS168,'Scen 4'!AS168,'Scen 5'!AS168,'Scen 6'!AS168,'Scen 7'!AS168,'Scen 8'!AS168,'Scen 9'!AS168)-\nCHOOSE($L$2,'Scen 1'!AS168,'Scen 2'!AS168,'Scen 3'!AS168,'Scen 4'!AS168,'Scen 5'!AS168,'Scen 6'!AS168,'Scen 7'!AS168,'Scen 8'!AS168,'Scen 9'!AS168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT168,'Scen 2'!AT168,'Scen 3'!AT168,'Scen 4'!AT168,'Scen 5'!AT168,'Scen 6'!AT168,'Scen 7'!AT168,'Scen 8'!AT168,'Scen 9'!AT168)-\nCHOOSE($L$2,'Scen 1'!AT168,'Scen 2'!AT168,'Scen 3'!AT168,'Scen 4'!AT168,'Scen 5'!AT168,'Scen 6'!AT168,'Scen 7'!AT168,'Scen 8'!AT168,'Scen 9'!AT168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU168,'Scen 2'!AU168,'Scen 3'!AU168,'Scen 4'!AU168,'Scen 5'!AU168,'Scen 6'!AU168,'Scen 7'!AU168,'Scen 8'!AU168,'Scen 9'!AU168)-\nCHOOSE($L$2,'Scen 1'!AU168,'Scen 2'!AU168,'Scen 3'!AU168,'Scen 4'!AU168,'Scen 5'!AU168,'Scen 6'!AU168,'Scen 7'!AU168,'Scen 8'!AU168,'Scen 9'!AU168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV168,'Scen 2'!AV168,'Scen 3'!AV168,'Scen 4'!AV168,'Scen 5'!AV168,'Scen 6'!AV168,'Scen 7'!AV168,'Scen 8'!AV168,'Scen 9'!AV168)-\nCHOOSE($L$2,'Scen 1'!AV168,'Scen 2'!AV168,'Scen 3'!AV168,'Scen 4'!AV168,'Scen 5'!AV168,'Scen 6'!AV168,'Scen 7'!AV168,'Scen 8'!AV168,'Scen 9'!AV168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW168,'Scen 2'!AW168,'Scen 3'!AW168,'Scen 4'!AW168,'Scen 5'!AW168,'Scen 6'!AW168,'Scen 7'!AW168,'Scen 8'!AW168,'Scen 9'!AW168)-\nCHOOSE($L$2,'Scen 1'!AW168,'Scen 2'!AW168,'Scen 3'!AW168,'Scen 4'!AW168,'Scen 5'!AW168,'Scen 6'!AW168,'Scen 7'!AW168,'Scen 8'!AW168,'Scen 9'!AW168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX168,'Scen 2'!AX168,'Scen 3'!AX168,'Scen 4'!AX168,'Scen 5'!AX168,'Scen 6'!AX168,'Scen 7'!AX168,'Scen 8'!AX168,'Scen 9'!AX168)-\nCHOOSE($L$2,'Scen 1'!AX168,'Scen 2'!AX168,'Scen 3'!AX168,'Scen 4'!AX168,'Scen 5'!AX168,'Scen 6'!AX168,'Scen 7'!AX168,'Scen 8'!AX168,'Scen 9'!AX168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY168,'Scen 2'!AY168,'Scen 3'!AY168,'Scen 4'!AY168,'Scen 5'!AY168,'Scen 6'!AY168,'Scen 7'!AY168,'Scen 8'!AY168,'Scen 9'!AY168)-\nCHOOSE($L$2,'Scen 1'!AY168,'Scen 2'!AY168,'Scen 3'!AY168,'Scen 4'!AY168,'Scen 5'!AY168,'Scen 6'!AY168,'Scen 7'!AY168,'Scen 8'!AY168,'Scen 9'!AY168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ168,'Scen 2'!AZ168,'Scen 3'!AZ168,'Scen 4'!AZ168,'Scen 5'!AZ168,'Scen 6'!AZ168,'Scen 7'!AZ168,'Scen 8'!AZ168,'Scen 9'!AZ168)-\nCHOOSE($L$2,'Scen 1'!AZ168,'Scen 2'!AZ168,'Scen 3'!AZ168,'Scen 4'!AZ168,'Scen 5'!AZ168,'Scen 6'!AZ168,'Scen 7'!AZ168,'Scen 8'!AZ168,'Scen 9'!AZ168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA168,'Scen 2'!BA168,'Scen 3'!BA168,'Scen 4'!BA168,'Scen 5'!BA168,'Scen 6'!BA168,'Scen 7'!BA168,'Scen 8'!BA168,'Scen 9'!BA168)-\nCHOOSE($L$2,'Scen 1'!BA168,'Scen 2'!BA168,'Scen 3'!BA168,'Scen 4'!BA168,'Scen 5'!BA168,'Scen 6'!BA168,'Scen 7'!BA168,'Scen 8'!BA168,'Scen 9'!BA168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB168,'Scen 2'!BB168,'Scen 3'!BB168,'Scen 4'!BB168,'Scen 5'!BB168,'Scen 6'!BB168,'Scen 7'!BB168,'Scen 8'!BB168,'Scen 9'!BB168)-\nCHOOSE($L$2,'Scen 1'!BB168,'Scen 2'!BB168,'Scen 3'!BB168,'Scen 4'!BB168,'Scen 5'!BB168,'Scen 6'!BB168,'Scen 7'!BB168,'Scen 8'!BB168,'Scen 9'!BB168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC168,'Scen 2'!BC168,'Scen 3'!BC168,'Scen 4'!BC168,'Scen 5'!BC168,'Scen 6'!BC168,'Scen 7'!BC168,'Scen 8'!BC168,'Scen 9'!BC168)-\nCHOOSE($L$2,'Scen 1'!BC168,'Scen 2'!BC168,'Scen 3'!BC168,'Scen 4'!BC168,'Scen 5'!BC168,'Scen 6'!BC168,'Scen 7'!BC168,'Scen 8'!BC168,'Scen 9'!BC168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD168,'Scen 2'!BD168,'Scen 3'!BD168,'Scen 4'!BD168,'Scen 5'!BD168,'Scen 6'!BD168,'Scen 7'!BD168,'Scen 8'!BD168,'Scen 9'!BD168)-\nCHOOSE($L$2,'Scen 1'!BD168,'Scen 2'!BD168,'Scen 3'!BD168,'Scen 4'!BD168,'Scen 5'!BD168,'Scen 6'!BD168,'Scen 7'!BD168,'Scen 8'!BD168,'Scen 9'!BD168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE168,'Scen 2'!BE168,'Scen 3'!BE168,'Scen 4'!BE168,'Scen 5'!BE168,'Scen 6'!BE168,'Scen 7'!BE168,'Scen 8'!BE168,'Scen 9'!BE168)-\nCHOOSE($L$2,'Scen 1'!BE168,'Scen 2'!BE168,'Scen 3'!BE168,'Scen 4'!BE168,'Scen 5'!BE168,'Scen 6'!BE168,'Scen 7'!BE168,'Scen 8'!BE168,'Scen 9'!BE168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF168,'Scen 2'!BF168,'Scen 3'!BF168,'Scen 4'!BF168,'Scen 5'!BF168,'Scen 6'!BF168,'Scen 7'!BF168,'Scen 8'!BF168,'Scen 9'!BF168)-\nCHOOSE($L$2,'Scen 1'!BF168,'Scen 2'!BF168,'Scen 3'!BF168,'Scen 4'!BF168,'Scen 5'!BF168,'Scen 6'!BF168,'Scen 7'!BF168,'Scen 8'!BF168,'Scen 9'!BF168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG168,'Scen 2'!BG168,'Scen 3'!BG168,'Scen 4'!BG168,'Scen 5'!BG168,'Scen 6'!BG168,'Scen 7'!BG168,'Scen 8'!BG168,'Scen 9'!BG168)-\nCHOOSE($L$2,'Scen 1'!BG168,'Scen 2'!BG168,'Scen 3'!BG168,'Scen 4'!BG168,'Scen 5'!BG168,'Scen 6'!BG168,'Scen 7'!BG168,'Scen 8'!BG168,'Scen 9'!BG168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH168,'Scen 2'!BH168,'Scen 3'!BH168,'Scen 4'!BH168,'Scen 5'!BH168,'Scen 6'!BH168,'Scen 7'!BH168,'Scen 8'!BH168,'Scen 9'!BH168)-\nCHOOSE($L$2,'Scen 1'!BH168,'Scen 2'!BH168,'Scen 3'!BH168,'Scen 4'!BH168,'Scen 5'!BH168,'Scen 6'!BH168,'Scen 7'!BH168,'Scen 8'!BH168,'Scen 9'!BH168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI168,'Scen 2'!BI168,'Scen 3'!BI168,'Scen 4'!BI168,'Scen 5'!BI168,'Scen 6'!BI168,'Scen 7'!BI168,'Scen 8'!BI168,'Scen 9'!BI168)-\nCHOOSE($L$2,'Scen 1'!BI168,'Scen 2'!BI168,'Scen 3'!BI168,'Scen 4'!BI168,'Scen 5'!BI168,'Scen 6'!BI168,'Scen 7'!BI168,'Scen 8'!BI168,'Scen 9'!BI168),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ168,'Scen 2'!BJ168,'Scen 3'!BJ168,'Scen 4'!BJ168,'Scen 5'!BJ168,'Scen 6'!BJ168,'Scen 7'!BJ168,'Scen 8'!BJ168,'Scen 9'!BJ168)-\nCHOOSE($L$2,'Scen 1'!BJ168,'Scen 2'!BJ168,'Scen 3'!BJ168,'Scen 4'!BJ168,'Scen 5'!BJ168,'Scen 6'!BJ168,'Scen 7'!BJ168,'Scen 8'!BJ168,'Scen 9'!BJ168),\"\")","v":0}]
[null,null,null,null,"Retained cash (actual)",null,"£'m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!Y169,'Scen 2'!Y169,'Scen 3'!Y169,'Scen 4'!Y169,'Scen 5'!Y169,'Scen 6'!Y169,'Scen 7'!Y169,'Scen 8'!Y169,'Scen 9'!Y169)-\nCHOOSE($L$2,'Scen 1'!Y169,'Scen 2'!Y169,'Scen 3'!Y169,'Scen 4'!Y169,'Scen 5'!Y169,'Scen 6'!Y169,'Scen 7'!Y169,'Scen 8'!Y169,'Scen 9'!Y169),\"\")","v":0},null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA169,'Scen 2'!AA169,'Scen 3'!AA169,'Scen 4'!AA169,'Scen 5'!AA169,'Scen 6'!AA169,'Scen 7'!AA169,'Scen 8'!AA169,'Scen 9'!AA169)-\nCHOOSE($L$2,'Scen 1'!AA169,'Scen 2'!AA169,'Scen 3'!AA169,'Scen 4'!AA169,'Scen 5'!AA169,'Scen 6'!AA169,'Scen 7'!AA169,'Scen 8'!AA169,'Scen 9'!AA169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB169,'Scen 2'!AB169,'Scen 3'!AB169,'Scen 4'!AB169,'Scen 5'!AB169,'Scen 6'!AB169,'Scen 7'!AB169,'Scen 8'!AB169,'Scen 9'!AB169)-\nCHOOSE($L$2,'Scen 1'!AB169,'Scen 2'!AB169,'Scen 3'!AB169,'Scen 4'!AB169,'Scen 5'!AB169,'Scen 6'!AB169,'Scen 7'!AB169,'Scen 8'!AB169,'Scen 9'!AB169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC169,'Scen 2'!AC169,'Scen 3'!AC169,'Scen 4'!AC169,'Scen 5'!AC169,'Scen 6'!AC169,'Scen 7'!AC169,'Scen 8'!AC169,'Scen 9'!AC169)-\nCHOOSE($L$2,'Scen 1'!AC169,'Scen 2'!AC169,'Scen 3'!AC169,'Scen 4'!AC169,'Scen 5'!AC169,'Scen 6'!AC169,'Scen 7'!AC169,'Scen 8'!AC169,'Scen 9'!AC169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD169,'Scen 2'!AD169,'Scen 3'!AD169,'Scen 4'!AD169,'Scen 5'!AD169,'Scen 6'!AD169,'Scen 7'!AD169,'Scen 8'!AD169,'Scen 9'!AD169)-\nCHOOSE($L$2,'Scen 1'!AD169,'Scen 2'!AD169,'Scen 3'!AD169,'Scen 4'!AD169,'Scen 5'!AD169,'Scen 6'!AD169,'Scen 7'!AD169,'Scen 8'!AD169,'Scen 9'!AD169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE169,'Scen 2'!AE169,'Scen 3'!AE169,'Scen 4'!AE169,'Scen 5'!AE169,'Scen 6'!AE169,'Scen 7'!AE169,'Scen 8'!AE169,'Scen 9'!AE169)-\nCHOOSE($L$2,'Scen 1'!AE169,'Scen 2'!AE169,'Scen 3'!AE169,'Scen 4'!AE169,'Scen 5'!AE169,'Scen 6'!AE169,'Scen 7'!AE169,'Scen 8'!AE169,'Scen 9'!AE169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF169,'Scen 2'!AF169,'Scen 3'!AF169,'Scen 4'!AF169,'Scen 5'!AF169,'Scen 6'!AF169,'Scen 7'!AF169,'Scen 8'!AF169,'Scen 9'!AF169)-\nCHOOSE($L$2,'Scen 1'!AF169,'Scen 2'!AF169,'Scen 3'!AF169,'Scen 4'!AF169,'Scen 5'!AF169,'Scen 6'!AF169,'Scen 7'!AF169,'Scen 8'!AF169,'Scen 9'!AF169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG169,'Scen 2'!AG169,'Scen 3'!AG169,'Scen 4'!AG169,'Scen 5'!AG169,'Scen 6'!AG169,'Scen 7'!AG169,'Scen 8'!AG169,'Scen 9'!AG169)-\nCHOOSE($L$2,'Scen 1'!AG169,'Scen 2'!AG169,'Scen 3'!AG169,'Scen 4'!AG169,'Scen 5'!AG169,'Scen 6'!AG169,'Scen 7'!AG169,'Scen 8'!AG169,'Scen 9'!AG169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH169,'Scen 2'!AH169,'Scen 3'!AH169,'Scen 4'!AH169,'Scen 5'!AH169,'Scen 6'!AH169,'Scen 7'!AH169,'Scen 8'!AH169,'Scen 9'!AH169)-\nCHOOSE($L$2,'Scen 1'!AH169,'Scen 2'!AH169,'Scen 3'!AH169,'Scen 4'!AH169,'Scen 5'!AH169,'Scen 6'!AH169,'Scen 7'!AH169,'Scen 8'!AH169,'Scen 9'!AH169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI169,'Scen 2'!AI169,'Scen 3'!AI169,'Scen 4'!AI169,'Scen 5'!AI169,'Scen 6'!AI169,'Scen 7'!AI169,'Scen 8'!AI169,'Scen 9'!AI169)-\nCHOOSE($L$2,'Scen 1'!AI169,'Scen 2'!AI169,'Scen 3'!AI169,'Scen 4'!AI169,'Scen 5'!AI169,'Scen 6'!AI169,'Scen 7'!AI169,'Scen 8'!AI169,'Scen 9'!AI169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ169,'Scen 2'!AJ169,'Scen 3'!AJ169,'Scen 4'!AJ169,'Scen 5'!AJ169,'Scen 6'!AJ169,'Scen 7'!AJ169,'Scen 8'!AJ169,'Scen 9'!AJ169)-\nCHOOSE($L$2,'Scen 1'!AJ169,'Scen 2'!AJ169,'Scen 3'!AJ169,'Scen 4'!AJ169,'Scen 5'!AJ169,'Scen 6'!AJ169,'Scen 7'!AJ169,'Scen 8'!AJ169,'Scen 9'!AJ169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK169,'Scen 2'!AK169,'Scen 3'!AK169,'Scen 4'!AK169,'Scen 5'!AK169,'Scen 6'!AK169,'Scen 7'!AK169,'Scen 8'!AK169,'Scen 9'!AK169)-\nCHOOSE($L$2,'Scen 1'!AK169,'Scen 2'!AK169,'Scen 3'!AK169,'Scen 4'!AK169,'Scen 5'!AK169,'Scen 6'!AK169,'Scen 7'!AK169,'Scen 8'!AK169,'Scen 9'!AK169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL169,'Scen 2'!AL169,'Scen 3'!AL169,'Scen 4'!AL169,'Scen 5'!AL169,'Scen 6'!AL169,'Scen 7'!AL169,'Scen 8'!AL169,'Scen 9'!AL169)-\nCHOOSE($L$2,'Scen 1'!AL169,'Scen 2'!AL169,'Scen 3'!AL169,'Scen 4'!AL169,'Scen 5'!AL169,'Scen 6'!AL169,'Scen 7'!AL169,'Scen 8'!AL169,'Scen 9'!AL169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM169,'Scen 2'!AM169,'Scen 3'!AM169,'Scen 4'!AM169,'Scen 5'!AM169,'Scen 6'!AM169,'Scen 7'!AM169,'Scen 8'!AM169,'Scen 9'!AM169)-\nCHOOSE($L$2,'Scen 1'!AM169,'Scen 2'!AM169,'Scen 3'!AM169,'Scen 4'!AM169,'Scen 5'!AM169,'Scen 6'!AM169,'Scen 7'!AM169,'Scen 8'!AM169,'Scen 9'!AM169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN169,'Scen 2'!AN169,'Scen 3'!AN169,'Scen 4'!AN169,'Scen 5'!AN169,'Scen 6'!AN169,'Scen 7'!AN169,'Scen 8'!AN169,'Scen 9'!AN169)-\nCHOOSE($L$2,'Scen 1'!AN169,'Scen 2'!AN169,'Scen 3'!AN169,'Scen 4'!AN169,'Scen 5'!AN169,'Scen 6'!AN169,'Scen 7'!AN169,'Scen 8'!AN169,'Scen 9'!AN169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO169,'Scen 2'!AO169,'Scen 3'!AO169,'Scen 4'!AO169,'Scen 5'!AO169,'Scen 6'!AO169,'Scen 7'!AO169,'Scen 8'!AO169,'Scen 9'!AO169)-\nCHOOSE($L$2,'Scen 1'!AO169,'Scen 2'!AO169,'Scen 3'!AO169,'Scen 4'!AO169,'Scen 5'!AO169,'Scen 6'!AO169,'Scen 7'!AO169,'Scen 8'!AO169,'Scen 9'!AO169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP169,'Scen 2'!AP169,'Scen 3'!AP169,'Scen 4'!AP169,'Scen 5'!AP169,'Scen 6'!AP169,'Scen 7'!AP169,'Scen 8'!AP169,'Scen 9'!AP169)-\nCHOOSE($L$2,'Scen 1'!AP169,'Scen 2'!AP169,'Scen 3'!AP169,'Scen 4'!AP169,'Scen 5'!AP169,'Scen 6'!AP169,'Scen 7'!AP169,'Scen 8'!AP169,'Scen 9'!AP169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ169,'Scen 2'!AQ169,'Scen 3'!AQ169,'Scen 4'!AQ169,'Scen 5'!AQ169,'Scen 6'!AQ169,'Scen 7'!AQ169,'Scen 8'!AQ169,'Scen 9'!AQ169)-\nCHOOSE($L$2,'Scen 1'!AQ169,'Scen 2'!AQ169,'Scen 3'!AQ169,'Scen 4'!AQ169,'Scen 5'!AQ169,'Scen 6'!AQ169,'Scen 7'!AQ169,'Scen 8'!AQ169,'Scen 9'!AQ169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR169,'Scen 2'!AR169,'Scen 3'!AR169,'Scen 4'!AR169,'Scen 5'!AR169,'Scen 6'!AR169,'Scen 7'!AR169,'Scen 8'!AR169,'Scen 9'!AR169)-\nCHOOSE($L$2,'Scen 1'!AR169,'Scen 2'!AR169,'Scen 3'!AR169,'Scen 4'!AR169,'Scen 5'!AR169,'Scen 6'!AR169,'Scen 7'!AR169,'Scen 8'!AR169,'Scen 9'!AR169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS169,'Scen 2'!AS169,'Scen 3'!AS169,'Scen 4'!AS169,'Scen 5'!AS169,'Scen 6'!AS169,'Scen 7'!AS169,'Scen 8'!AS169,'Scen 9'!AS169)-\nCHOOSE($L$2,'Scen 1'!AS169,'Scen 2'!AS169,'Scen 3'!AS169,'Scen 4'!AS169,'Scen 5'!AS169,'Scen 6'!AS169,'Scen 7'!AS169,'Scen 8'!AS169,'Scen 9'!AS169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT169,'Scen 2'!AT169,'Scen 3'!AT169,'Scen 4'!AT169,'Scen 5'!AT169,'Scen 6'!AT169,'Scen 7'!AT169,'Scen 8'!AT169,'Scen 9'!AT169)-\nCHOOSE($L$2,'Scen 1'!AT169,'Scen 2'!AT169,'Scen 3'!AT169,'Scen 4'!AT169,'Scen 5'!AT169,'Scen 6'!AT169,'Scen 7'!AT169,'Scen 8'!AT169,'Scen 9'!AT169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU169,'Scen 2'!AU169,'Scen 3'!AU169,'Scen 4'!AU169,'Scen 5'!AU169,'Scen 6'!AU169,'Scen 7'!AU169,'Scen 8'!AU169,'Scen 9'!AU169)-\nCHOOSE($L$2,'Scen 1'!AU169,'Scen 2'!AU169,'Scen 3'!AU169,'Scen 4'!AU169,'Scen 5'!AU169,'Scen 6'!AU169,'Scen 7'!AU169,'Scen 8'!AU169,'Scen 9'!AU169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV169,'Scen 2'!AV169,'Scen 3'!AV169,'Scen 4'!AV169,'Scen 5'!AV169,'Scen 6'!AV169,'Scen 7'!AV169,'Scen 8'!AV169,'Scen 9'!AV169)-\nCHOOSE($L$2,'Scen 1'!AV169,'Scen 2'!AV169,'Scen 3'!AV169,'Scen 4'!AV169,'Scen 5'!AV169,'Scen 6'!AV169,'Scen 7'!AV169,'Scen 8'!AV169,'Scen 9'!AV169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW169,'Scen 2'!AW169,'Scen 3'!AW169,'Scen 4'!AW169,'Scen 5'!AW169,'Scen 6'!AW169,'Scen 7'!AW169,'Scen 8'!AW169,'Scen 9'!AW169)-\nCHOOSE($L$2,'Scen 1'!AW169,'Scen 2'!AW169,'Scen 3'!AW169,'Scen 4'!AW169,'Scen 5'!AW169,'Scen 6'!AW169,'Scen 7'!AW169,'Scen 8'!AW169,'Scen 9'!AW169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX169,'Scen 2'!AX169,'Scen 3'!AX169,'Scen 4'!AX169,'Scen 5'!AX169,'Scen 6'!AX169,'Scen 7'!AX169,'Scen 8'!AX169,'Scen 9'!AX169)-\nCHOOSE($L$2,'Scen 1'!AX169,'Scen 2'!AX169,'Scen 3'!AX169,'Scen 4'!AX169,'Scen 5'!AX169,'Scen 6'!AX169,'Scen 7'!AX169,'Scen 8'!AX169,'Scen 9'!AX169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY169,'Scen 2'!AY169,'Scen 3'!AY169,'Scen 4'!AY169,'Scen 5'!AY169,'Scen 6'!AY169,'Scen 7'!AY169,'Scen 8'!AY169,'Scen 9'!AY169)-\nCHOOSE($L$2,'Scen 1'!AY169,'Scen 2'!AY169,'Scen 3'!AY169,'Scen 4'!AY169,'Scen 5'!AY169,'Scen 6'!AY169,'Scen 7'!AY169,'Scen 8'!AY169,'Scen 9'!AY169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ169,'Scen 2'!AZ169,'Scen 3'!AZ169,'Scen 4'!AZ169,'Scen 5'!AZ169,'Scen 6'!AZ169,'Scen 7'!AZ169,'Scen 8'!AZ169,'Scen 9'!AZ169)-\nCHOOSE($L$2,'Scen 1'!AZ169,'Scen 2'!AZ169,'Scen 3'!AZ169,'Scen 4'!AZ169,'Scen 5'!AZ169,'Scen 6'!AZ169,'Scen 7'!AZ169,'Scen 8'!AZ169,'Scen 9'!AZ169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA169,'Scen 2'!BA169,'Scen 3'!BA169,'Scen 4'!BA169,'Scen 5'!BA169,'Scen 6'!BA169,'Scen 7'!BA169,'Scen 8'!BA169,'Scen 9'!BA169)-\nCHOOSE($L$2,'Scen 1'!BA169,'Scen 2'!BA169,'Scen 3'!BA169,'Scen 4'!BA169,'Scen 5'!BA169,'Scen 6'!BA169,'Scen 7'!BA169,'Scen 8'!BA169,'Scen 9'!BA169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB169,'Scen 2'!BB169,'Scen 3'!BB169,'Scen 4'!BB169,'Scen 5'!BB169,'Scen 6'!BB169,'Scen 7'!BB169,'Scen 8'!BB169,'Scen 9'!BB169)-\nCHOOSE($L$2,'Scen 1'!BB169,'Scen 2'!BB169,'Scen 3'!BB169,'Scen 4'!BB169,'Scen 5'!BB169,'Scen 6'!BB169,'Scen 7'!BB169,'Scen 8'!BB169,'Scen 9'!BB169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC169,'Scen 2'!BC169,'Scen 3'!BC169,'Scen 4'!BC169,'Scen 5'!BC169,'Scen 6'!BC169,'Scen 7'!BC169,'Scen 8'!BC169,'Scen 9'!BC169)-\nCHOOSE($L$2,'Scen 1'!BC169,'Scen 2'!BC169,'Scen 3'!BC169,'Scen 4'!BC169,'Scen 5'!BC169,'Scen 6'!BC169,'Scen 7'!BC169,'Scen 8'!BC169,'Scen 9'!BC169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD169,'Scen 2'!BD169,'Scen 3'!BD169,'Scen 4'!BD169,'Scen 5'!BD169,'Scen 6'!BD169,'Scen 7'!BD169,'Scen 8'!BD169,'Scen 9'!BD169)-\nCHOOSE($L$2,'Scen 1'!BD169,'Scen 2'!BD169,'Scen 3'!BD169,'Scen 4'!BD169,'Scen 5'!BD169,'Scen 6'!BD169,'Scen 7'!BD169,'Scen 8'!BD169,'Scen 9'!BD169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE169,'Scen 2'!BE169,'Scen 3'!BE169,'Scen 4'!BE169,'Scen 5'!BE169,'Scen 6'!BE169,'Scen 7'!BE169,'Scen 8'!BE169,'Scen 9'!BE169)-\nCHOOSE($L$2,'Scen 1'!BE169,'Scen 2'!BE169,'Scen 3'!BE169,'Scen 4'!BE169,'Scen 5'!BE169,'Scen 6'!BE169,'Scen 7'!BE169,'Scen 8'!BE169,'Scen 9'!BE169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF169,'Scen 2'!BF169,'Scen 3'!BF169,'Scen 4'!BF169,'Scen 5'!BF169,'Scen 6'!BF169,'Scen 7'!BF169,'Scen 8'!BF169,'Scen 9'!BF169)-\nCHOOSE($L$2,'Scen 1'!BF169,'Scen 2'!BF169,'Scen 3'!BF169,'Scen 4'!BF169,'Scen 5'!BF169,'Scen 6'!BF169,'Scen 7'!BF169,'Scen 8'!BF169,'Scen 9'!BF169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG169,'Scen 2'!BG169,'Scen 3'!BG169,'Scen 4'!BG169,'Scen 5'!BG169,'Scen 6'!BG169,'Scen 7'!BG169,'Scen 8'!BG169,'Scen 9'!BG169)-\nCHOOSE($L$2,'Scen 1'!BG169,'Scen 2'!BG169,'Scen 3'!BG169,'Scen 4'!BG169,'Scen 5'!BG169,'Scen 6'!BG169,'Scen 7'!BG169,'Scen 8'!BG169,'Scen 9'!BG169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH169,'Scen 2'!BH169,'Scen 3'!BH169,'Scen 4'!BH169,'Scen 5'!BH169,'Scen 6'!BH169,'Scen 7'!BH169,'Scen 8'!BH169,'Scen 9'!BH169)-\nCHOOSE($L$2,'Scen 1'!BH169,'Scen 2'!BH169,'Scen 3'!BH169,'Scen 4'!BH169,'Scen 5'!BH169,'Scen 6'!BH169,'Scen 7'!BH169,'Scen 8'!BH169,'Scen 9'!BH169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI169,'Scen 2'!BI169,'Scen 3'!BI169,'Scen 4'!BI169,'Scen 5'!BI169,'Scen 6'!BI169,'Scen 7'!BI169,'Scen 8'!BI169,'Scen 9'!BI169)-\nCHOOSE($L$2,'Scen 1'!BI169,'Scen 2'!BI169,'Scen 3'!BI169,'Scen 4'!BI169,'Scen 5'!BI169,'Scen 6'!BI169,'Scen 7'!BI169,'Scen 8'!BI169,'Scen 9'!BI169),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ169,'Scen 2'!BJ169,'Scen 3'!BJ169,'Scen 4'!BJ169,'Scen 5'!BJ169,'Scen 6'!BJ169,'Scen 7'!BJ169,'Scen 8'!BJ169,'Scen 9'!BJ169)-\nCHOOSE($L$2,'Scen 1'!BJ169,'Scen 2'!BJ169,'Scen 3'!BJ169,'Scen 4'!BJ169,'Scen 5'!BJ169,'Scen 6'!BJ169,'Scen 7'!BJ169,'Scen 8'!BJ169,'Scen 9'!BJ169),\"\")","v":0}]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA171,'Scen 2'!AA171,'Scen 3'!AA171,'Scen 4'!AA171,'Scen 5'!AA171,'Scen 6'!AA171,'Scen 7'!AA171,'Scen 8'!AA171,'Scen 9'!AA171)-\nCHOOSE($L$2,'Scen 1'!AA171,'Scen 2'!AA171,'Scen 3'!AA171,'Scen 4'!AA171,'Scen 5'!AA171,'Scen 6'!AA171,'Scen 7'!AA171,'Scen 8'!AA171,'Scen 9'!AA171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB171,'Scen 2'!AB171,'Scen 3'!AB171,'Scen 4'!AB171,'Scen 5'!AB171,'Scen 6'!AB171,'Scen 7'!AB171,'Scen 8'!AB171,'Scen 9'!AB171)-\nCHOOSE($L$2,'Scen 1'!AB171,'Scen 2'!AB171,'Scen 3'!AB171,'Scen 4'!AB171,'Scen 5'!AB171,'Scen 6'!AB171,'Scen 7'!AB171,'Scen 8'!AB171,'Scen 9'!AB171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC171,'Scen 2'!AC171,'Scen 3'!AC171,'Scen 4'!AC171,'Scen 5'!AC171,'Scen 6'!AC171,'Scen 7'!AC171,'Scen 8'!AC171,'Scen 9'!AC171)-\nCHOOSE($L$2,'Scen 1'!AC171,'Scen 2'!AC171,'Scen 3'!AC171,'Scen 4'!AC171,'Scen 5'!AC171,'Scen 6'!AC171,'Scen 7'!AC171,'Scen 8'!AC171,'Scen 9'!AC171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD171,'Scen 2'!AD171,'Scen 3'!AD171,'Scen 4'!AD171,'Scen 5'!AD171,'Scen 6'!AD171,'Scen 7'!AD171,'Scen 8'!AD171,'Scen 9'!AD171)-\nCHOOSE($L$2,'Scen 1'!AD171,'Scen 2'!AD171,'Scen 3'!AD171,'Scen 4'!AD171,'Scen 5'!AD171,'Scen 6'!AD171,'Scen 7'!AD171,'Scen 8'!AD171,'Scen 9'!AD171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE171,'Scen 2'!AE171,'Scen 3'!AE171,'Scen 4'!AE171,'Scen 5'!AE171,'Scen 6'!AE171,'Scen 7'!AE171,'Scen 8'!AE171,'Scen 9'!AE171)-\nCHOOSE($L$2,'Scen 1'!AE171,'Scen 2'!AE171,'Scen 3'!AE171,'Scen 4'!AE171,'Scen 5'!AE171,'Scen 6'!AE171,'Scen 7'!AE171,'Scen 8'!AE171,'Scen 9'!AE171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF171,'Scen 2'!AF171,'Scen 3'!AF171,'Scen 4'!AF171,'Scen 5'!AF171,'Scen 6'!AF171,'Scen 7'!AF171,'Scen 8'!AF171,'Scen 9'!AF171)-\nCHOOSE($L$2,'Scen 1'!AF171,'Scen 2'!AF171,'Scen 3'!AF171,'Scen 4'!AF171,'Scen 5'!AF171,'Scen 6'!AF171,'Scen 7'!AF171,'Scen 8'!AF171,'Scen 9'!AF171),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG171,'Scen 2'!AG171,'Scen 3'!AG171,'Scen 4'!AG171,'Scen 5'!AG171,'Scen 6'!AG171,'Scen 7'!AG171,'Scen 8'!AG171,'Scen 9'!AG171)-\nCHOOSE($L$2,'Scen 1'!AG171,'Scen 2'!AG171,'Scen 3'!AG171,'Scen 4'!AG171,'Scen 5'!AG171,'Scen 6'!AG171,'Scen 7'!AG171,'Scen 8'!AG171,'Scen 9'!AG171),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH171,'Scen 2'!AH171,'Scen 3'!AH171,'Scen 4'!AH171,'Scen 5'!AH171,'Scen 6'!AH171,'Scen 7'!AH171,'Scen 8'!AH171,'Scen 9'!AH171)-\nCHOOSE($L$2,'Scen 1'!AH171,'Scen 2'!AH171,'Scen 3'!AH171,'Scen 4'!AH171,'Scen 5'!AH171,'Scen 6'!AH171,'Scen 7'!AH171,'Scen 8'!AH171,'Scen 9'!AH171),\"\")","v":312.33326833318984},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI171,'Scen 2'!AI171,'Scen 3'!AI171,'Scen 4'!AI171,'Scen 5'!AI171,'Scen 6'!AI171,'Scen 7'!AI171,'Scen 8'!AI171,'Scen 9'!AI171)-\nCHOOSE($L$2,'Scen 1'!AI171,'Scen 2'!AI171,'Scen 3'!AI171,'Scen 4'!AI171,'Scen 5'!AI171,'Scen 6'!AI171,'Scen 7'!AI171,'Scen 8'!AI171,'Scen 9'!AI171),\"\")","v":106.35445811155796},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ171,'Scen 2'!AJ171,'Scen 3'!AJ171,'Scen 4'!AJ171,'Scen 5'!AJ171,'Scen 6'!AJ171,'Scen 7'!AJ171,'Scen 8'!AJ171,'Scen 9'!AJ171)-\nCHOOSE($L$2,'Scen 1'!AJ171,'Scen 2'!AJ171,'Scen 3'!AJ171,'Scen 4'!AJ171,'Scen 5'!AJ171,'Scen 6'!AJ171,'Scen 7'!AJ171,'Scen 8'!AJ171,'Scen 9'!AJ171),\"\")","v":187.5324189981045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK171,'Scen 2'!AK171,'Scen 3'!AK171,'Scen 4'!AK171,'Scen 5'!AK171,'Scen 6'!AK171,'Scen 7'!AK171,'Scen 8'!AK171,'Scen 9'!AK171)-\nCHOOSE($L$2,'Scen 1'!AK171,'Scen 2'!AK171,'Scen 3'!AK171,'Scen 4'!AK171,'Scen 5'!AK171,'Scen 6'!AK171,'Scen 7'!AK171,'Scen 8'!AK171,'Scen 9'!AK171),\"\")","v":180.32841029971792},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL171,'Scen 2'!AL171,'Scen 3'!AL171,'Scen 4'!AL171,'Scen 5'!AL171,'Scen 6'!AL171,'Scen 7'!AL171,'Scen 8'!AL171,'Scen 9'!AL171)-\nCHOOSE($L$2,'Scen 1'!AL171,'Scen 2'!AL171,'Scen 3'!AL171,'Scen 4'!AL171,'Scen 5'!AL171,'Scen 6'!AL171,'Scen 7'!AL171,'Scen 8'!AL171,'Scen 9'!AL171),\"\")","v":61.662402924791195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM171,'Scen 2'!AM171,'Scen 3'!AM171,'Scen 4'!AM171,'Scen 5'!AM171,'Scen 6'!AM171,'Scen 7'!AM171,'Scen 8'!AM171,'Scen 9'!AM171)-\nCHOOSE($L$2,'Scen 1'!AM171,'Scen 2'!AM171,'Scen 3'!AM171,'Scen 4'!AM171,'Scen 5'!AM171,'Scen 6'!AM171,'Scen 7'!AM171,'Scen 8'!AM171,'Scen 9'!AM171),\"\")","v":56.386569889113616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN171,'Scen 2'!AN171,'Scen 3'!AN171,'Scen 4'!AN171,'Scen 5'!AN171,'Scen 6'!AN171,'Scen 7'!AN171,'Scen 8'!AN171,'Scen 9'!AN171)-\nCHOOSE($L$2,'Scen 1'!AN171,'Scen 2'!AN171,'Scen 3'!AN171,'Scen 4'!AN171,'Scen 5'!AN171,'Scen 6'!AN171,'Scen 7'!AN171,'Scen 8'!AN171,'Scen 9'!AN171),\"\")","v":-15.850808974422762},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO171,'Scen 2'!AO171,'Scen 3'!AO171,'Scen 4'!AO171,'Scen 5'!AO171,'Scen 6'!AO171,'Scen 7'!AO171,'Scen 8'!AO171,'Scen 9'!AO171)-\nCHOOSE($L$2,'Scen 1'!AO171,'Scen 2'!AO171,'Scen 3'!AO171,'Scen 4'!AO171,'Scen 5'!AO171,'Scen 6'!AO171,'Scen 7'!AO171,'Scen 8'!AO171,'Scen 9'!AO171),\"\")","v":-8.2044586896549845},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP171,'Scen 2'!AP171,'Scen 3'!AP171,'Scen 4'!AP171,'Scen 5'!AP171,'Scen 6'!AP171,'Scen 7'!AP171,'Scen 8'!AP171,'Scen 9'!AP171)-\nCHOOSE($L$2,'Scen 1'!AP171,'Scen 2'!AP171,'Scen 3'!AP171,'Scen 4'!AP171,'Scen 5'!AP171,'Scen 6'!AP171,'Scen 7'!AP171,'Scen 8'!AP171,'Scen 9'!AP171),\"\")","v":-1.0147160256253756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ171,'Scen 2'!AQ171,'Scen 3'!AQ171,'Scen 4'!AQ171,'Scen 5'!AQ171,'Scen 6'!AQ171,'Scen 7'!AQ171,'Scen 8'!AQ171,'Scen 9'!AQ171)-\nCHOOSE($L$2,'Scen 1'!AQ171,'Scen 2'!AQ171,'Scen 3'!AQ171,'Scen 4'!AQ171,'Scen 5'!AQ171,'Scen 6'!AQ171,'Scen 7'!AQ171,'Scen 8'!AQ171,'Scen 9'!AQ171),\"\")","v":10.296286820280784},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR171,'Scen 2'!AR171,'Scen 3'!AR171,'Scen 4'!AR171,'Scen 5'!AR171,'Scen 6'!AR171,'Scen 7'!AR171,'Scen 8'!AR171,'Scen 9'!AR171)-\nCHOOSE($L$2,'Scen 1'!AR171,'Scen 2'!AR171,'Scen 3'!AR171,'Scen 4'!AR171,'Scen 5'!AR171,'Scen 6'!AR171,'Scen 7'!AR171,'Scen 8'!AR171,'Scen 9'!AR171),\"\")","v":15.316987379697366},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS171,'Scen 2'!AS171,'Scen 3'!AS171,'Scen 4'!AS171,'Scen 5'!AS171,'Scen 6'!AS171,'Scen 7'!AS171,'Scen 8'!AS171,'Scen 9'!AS171)-\nCHOOSE($L$2,'Scen 1'!AS171,'Scen 2'!AS171,'Scen 3'!AS171,'Scen 4'!AS171,'Scen 5'!AS171,'Scen 6'!AS171,'Scen 7'!AS171,'Scen 8'!AS171,'Scen 9'!AS171),\"\")","v":46.897582267361486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT171,'Scen 2'!AT171,'Scen 3'!AT171,'Scen 4'!AT171,'Scen 5'!AT171,'Scen 6'!AT171,'Scen 7'!AT171,'Scen 8'!AT171,'Scen 9'!AT171)-\nCHOOSE($L$2,'Scen 1'!AT171,'Scen 2'!AT171,'Scen 3'!AT171,'Scen 4'!AT171,'Scen 5'!AT171,'Scen 6'!AT171,'Scen 7'!AT171,'Scen 8'!AT171,'Scen 9'!AT171),\"\")","v":82.737034956681782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU171,'Scen 2'!AU171,'Scen 3'!AU171,'Scen 4'!AU171,'Scen 5'!AU171,'Scen 6'!AU171,'Scen 7'!AU171,'Scen 8'!AU171,'Scen 9'!AU171)-\nCHOOSE($L$2,'Scen 1'!AU171,'Scen 2'!AU171,'Scen 3'!AU171,'Scen 4'!AU171,'Scen 5'!AU171,'Scen 6'!AU171,'Scen 7'!AU171,'Scen 8'!AU171,'Scen 9'!AU171),\"\")","v":99.683305763628596},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV171,'Scen 2'!AV171,'Scen 3'!AV171,'Scen 4'!AV171,'Scen 5'!AV171,'Scen 6'!AV171,'Scen 7'!AV171,'Scen 8'!AV171,'Scen 9'!AV171)-\nCHOOSE($L$2,'Scen 1'!AV171,'Scen 2'!AV171,'Scen 3'!AV171,'Scen 4'!AV171,'Scen 5'!AV171,'Scen 6'!AV171,'Scen 7'!AV171,'Scen 8'!AV171,'Scen 9'!AV171),\"\")","v":85.708549352142654},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW171,'Scen 2'!AW171,'Scen 3'!AW171,'Scen 4'!AW171,'Scen 5'!AW171,'Scen 6'!AW171,'Scen 7'!AW171,'Scen 8'!AW171,'Scen 9'!AW171)-\nCHOOSE($L$2,'Scen 1'!AW171,'Scen 2'!AW171,'Scen 3'!AW171,'Scen 4'!AW171,'Scen 5'!AW171,'Scen 6'!AW171,'Scen 7'!AW171,'Scen 8'!AW171,'Scen 9'!AW171),\"\")","v":99.429798078009753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX171,'Scen 2'!AX171,'Scen 3'!AX171,'Scen 4'!AX171,'Scen 5'!AX171,'Scen 6'!AX171,'Scen 7'!AX171,'Scen 8'!AX171,'Scen 9'!AX171)-\nCHOOSE($L$2,'Scen 1'!AX171,'Scen 2'!AX171,'Scen 3'!AX171,'Scen 4'!AX171,'Scen 5'!AX171,'Scen 6'!AX171,'Scen 7'!AX171,'Scen 8'!AX171,'Scen 9'!AX171),\"\")","v":135.08452715156363},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY171,'Scen 2'!AY171,'Scen 3'!AY171,'Scen 4'!AY171,'Scen 5'!AY171,'Scen 6'!AY171,'Scen 7'!AY171,'Scen 8'!AY171,'Scen 9'!AY171)-\nCHOOSE($L$2,'Scen 1'!AY171,'Scen 2'!AY171,'Scen 3'!AY171,'Scen 4'!AY171,'Scen 5'!AY171,'Scen 6'!AY171,'Scen 7'!AY171,'Scen 8'!AY171,'Scen 9'!AY171),\"\")","v":241.548667500394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ171,'Scen 2'!AZ171,'Scen 3'!AZ171,'Scen 4'!AZ171,'Scen 5'!AZ171,'Scen 6'!AZ171,'Scen 7'!AZ171,'Scen 8'!AZ171,'Scen 9'!AZ171)-\nCHOOSE($L$2,'Scen 1'!AZ171,'Scen 2'!AZ171,'Scen 3'!AZ171,'Scen 4'!AZ171,'Scen 5'!AZ171,'Scen 6'!AZ171,'Scen 7'!AZ171,'Scen 8'!AZ171,'Scen 9'!AZ171),\"\")","v":339.31691308813697},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA171,'Scen 2'!BA171,'Scen 3'!BA171,'Scen 4'!BA171,'Scen 5'!BA171,'Scen 6'!BA171,'Scen 7'!BA171,'Scen 8'!BA171,'Scen 9'!BA171)-\nCHOOSE($L$2,'Scen 1'!BA171,'Scen 2'!BA171,'Scen 3'!BA171,'Scen 4'!BA171,'Scen 5'!BA171,'Scen 6'!BA171,'Scen 7'!BA171,'Scen 8'!BA171,'Scen 9'!BA171),\"\")","v":353.9538135120838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB171,'Scen 2'!BB171,'Scen 3'!BB171,'Scen 4'!BB171,'Scen 5'!BB171,'Scen 6'!BB171,'Scen 7'!BB171,'Scen 8'!BB171,'Scen 9'!BB171)-\nCHOOSE($L$2,'Scen 1'!BB171,'Scen 2'!BB171,'Scen 3'!BB171,'Scen 4'!BB171,'Scen 5'!BB171,'Scen 6'!BB171,'Scen 7'!BB171,'Scen 8'!BB171,'Scen 9'!BB171),\"\")","v":470.52357888998904},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC171,'Scen 2'!BC171,'Scen 3'!BC171,'Scen 4'!BC171,'Scen 5'!BC171,'Scen 6'!BC171,'Scen 7'!BC171,'Scen 8'!BC171,'Scen 9'!BC171)-\nCHOOSE($L$2,'Scen 1'!BC171,'Scen 2'!BC171,'Scen 3'!BC171,'Scen 4'!BC171,'Scen 5'!BC171,'Scen 6'!BC171,'Scen 7'!BC171,'Scen 8'!BC171,'Scen 9'!BC171),\"\")","v":504.77639891462877},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD171,'Scen 2'!BD171,'Scen 3'!BD171,'Scen 4'!BD171,'Scen 5'!BD171,'Scen 6'!BD171,'Scen 7'!BD171,'Scen 8'!BD171,'Scen 9'!BD171)-\nCHOOSE($L$2,'Scen 1'!BD171,'Scen 2'!BD171,'Scen 3'!BD171,'Scen 4'!BD171,'Scen 5'!BD171,'Scen 6'!BD171,'Scen 7'!BD171,'Scen 8'!BD171,'Scen 9'!BD171),\"\")","v":371.89488746361712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE171,'Scen 2'!BE171,'Scen 3'!BE171,'Scen 4'!BE171,'Scen 5'!BE171,'Scen 6'!BE171,'Scen 7'!BE171,'Scen 8'!BE171,'Scen 9'!BE171)-\nCHOOSE($L$2,'Scen 1'!BE171,'Scen 2'!BE171,'Scen 3'!BE171,'Scen 4'!BE171,'Scen 5'!BE171,'Scen 6'!BE171,'Scen 7'!BE171,'Scen 8'!BE171,'Scen 9'!BE171),\"\")","v":418.85134246995221},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF171,'Scen 2'!BF171,'Scen 3'!BF171,'Scen 4'!BF171,'Scen 5'!BF171,'Scen 6'!BF171,'Scen 7'!BF171,'Scen 8'!BF171,'Scen 9'!BF171)-\nCHOOSE($L$2,'Scen 1'!BF171,'Scen 2'!BF171,'Scen 3'!BF171,'Scen 4'!BF171,'Scen 5'!BF171,'Scen 6'!BF171,'Scen 7'!BF171,'Scen 8'!BF171,'Scen 9'!BF171),\"\")","v":235.49259388856035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG171,'Scen 2'!BG171,'Scen 3'!BG171,'Scen 4'!BG171,'Scen 5'!BG171,'Scen 6'!BG171,'Scen 7'!BG171,'Scen 8'!BG171,'Scen 9'!BG171)-\nCHOOSE($L$2,'Scen 1'!BG171,'Scen 2'!BG171,'Scen 3'!BG171,'Scen 4'!BG171,'Scen 5'!BG171,'Scen 6'!BG171,'Scen 7'!BG171,'Scen 8'!BG171,'Scen 9'!BG171),\"\")","v":130.73473104249842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH171,'Scen 2'!BH171,'Scen 3'!BH171,'Scen 4'!BH171,'Scen 5'!BH171,'Scen 6'!BH171,'Scen 7'!BH171,'Scen 8'!BH171,'Scen 9'!BH171)-\nCHOOSE($L$2,'Scen 1'!BH171,'Scen 2'!BH171,'Scen 3'!BH171,'Scen 4'!BH171,'Scen 5'!BH171,'Scen 6'!BH171,'Scen 7'!BH171,'Scen 8'!BH171,'Scen 9'!BH171),\"\")","v":177.02998811635052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI171,'Scen 2'!BI171,'Scen 3'!BI171,'Scen 4'!BI171,'Scen 5'!BI171,'Scen 6'!BI171,'Scen 7'!BI171,'Scen 8'!BI171,'Scen 9'!BI171)-\nCHOOSE($L$2,'Scen 1'!BI171,'Scen 2'!BI171,'Scen 3'!BI171,'Scen 4'!BI171,'Scen 5'!BI171,'Scen 6'!BI171,'Scen 7'!BI171,'Scen 8'!BI171,'Scen 9'!BI171),\"\")","v":182.92334290630242},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ171,'Scen 2'!BJ171,'Scen 3'!BJ171,'Scen 4'!BJ171,'Scen 5'!BJ171,'Scen 6'!BJ171,'Scen 7'!BJ171,'Scen 8'!BJ171,'Scen 9'!BJ171)-\nCHOOSE($L$2,'Scen 1'!BJ171,'Scen 2'!BJ171,'Scen 3'!BJ171,'Scen 4'!BJ171,'Scen 5'!BJ171,'Scen 6'!BJ171,'Scen 7'!BJ171,'Scen 8'!BJ171,'Scen 9'!BJ171),\"\")","v":192.93035697502683}]
[null,null,null,"plus","Net cash flow",null,"£'m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA172,'Scen 2'!AA172,'Scen 3'!AA172,'Scen 4'!AA172,'Scen 5'!AA172,'Scen 6'!AA172,'Scen 7'!AA172,'Scen 8'!AA172,'Scen 9'!AA172)-\nCHOOSE($L$2,'Scen 1'!AA172,'Scen 2'!AA172,'Scen 3'!AA172,'Scen 4'!AA172,'Scen 5'!AA172,'Scen 6'!AA172,'Scen 7'!AA172,'Scen 8'!AA172,'Scen 9'!AA172),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB172,'Scen 2'!AB172,'Scen 3'!AB172,'Scen 4'!AB172,'Scen 5'!AB172,'Scen 6'!AB172,'Scen 7'!AB172,'Scen 8'!AB172,'Scen 9'!AB172)-\nCHOOSE($L$2,'Scen 1'!AB172,'Scen 2'!AB172,'Scen 3'!AB172,'Scen 4'!AB172,'Scen 5'!AB172,'Scen 6'!AB172,'Scen 7'!AB172,'Scen 8'!AB172,'Scen 9'!AB172),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC172,'Scen 2'!AC172,'Scen 3'!AC172,'Scen 4'!AC172,'Scen 5'!AC172,'Scen 6'!AC172,'Scen 7'!AC172,'Scen 8'!AC172,'Scen 9'!AC172)-\nCHOOSE($L$2,'Scen 1'!AC172,'Scen 2'!AC172,'Scen 3'!AC172,'Scen 4'!AC172,'Scen 5'!AC172,'Scen 6'!AC172,'Scen 7'!AC172,'Scen 8'!AC172,'Scen 9'!AC172),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD172,'Scen 2'!AD172,'Scen 3'!AD172,'Scen 4'!AD172,'Scen 5'!AD172,'Scen 6'!AD172,'Scen 7'!AD172,'Scen 8'!AD172,'Scen 9'!AD172)-\nCHOOSE($L$2,'Scen 1'!AD172,'Scen 2'!AD172,'Scen 3'!AD172,'Scen 4'!AD172,'Scen 5'!AD172,'Scen 6'!AD172,'Scen 7'!AD172,'Scen 8'!AD172,'Scen 9'!AD172),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE172,'Scen 2'!AE172,'Scen 3'!AE172,'Scen 4'!AE172,'Scen 5'!AE172,'Scen 6'!AE172,'Scen 7'!AE172,'Scen 8'!AE172,'Scen 9'!AE172)-\nCHOOSE($L$2,'Scen 1'!AE172,'Scen 2'!AE172,'Scen 3'!AE172,'Scen 4'!AE172,'Scen 5'!AE172,'Scen 6'!AE172,'Scen 7'!AE172,'Scen 8'!AE172,'Scen 9'!AE172),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF172,'Scen 2'!AF172,'Scen 3'!AF172,'Scen 4'!AF172,'Scen 5'!AF172,'Scen 6'!AF172,'Scen 7'!AF172,'Scen 8'!AF172,'Scen 9'!AF172)-\nCHOOSE($L$2,'Scen 1'!AF172,'Scen 2'!AF172,'Scen 3'!AF172,'Scen 4'!AF172,'Scen 5'!AF172,'Scen 6'!AF172,'Scen 7'!AF172,'Scen 8'!AF172,'Scen 9'!AF172),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG172,'Scen 2'!AG172,'Scen 3'!AG172,'Scen 4'!AG172,'Scen 5'!AG172,'Scen 6'!AG172,'Scen 7'!AG172,'Scen 8'!AG172,'Scen 9'!AG172)-\nCHOOSE($L$2,'Scen 1'!AG172,'Scen 2'!AG172,'Scen 3'!AG172,'Scen 4'!AG172,'Scen 5'!AG172,'Scen 6'!AG172,'Scen 7'!AG172,'Scen 8'!AG172,'Scen 9'!AG172),\"\")","v":183.19148111962636},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH172,'Scen 2'!AH172,'Scen 3'!AH172,'Scen 4'!AH172,'Scen 5'!AH172,'Scen 6'!AH172,'Scen 7'!AH172,'Scen 8'!AH172,'Scen 9'!AH172)-\nCHOOSE($L$2,'Scen 1'!AH172,'Scen 2'!AH172,'Scen 3'!AH172,'Scen 4'!AH172,'Scen 5'!AH172,'Scen 6'!AH172,'Scen 7'!AH172,'Scen 8'!AH172,'Scen 9'!AH172),\"\")","v":-205.97881022163199},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI172,'Scen 2'!AI172,'Scen 3'!AI172,'Scen 4'!AI172,'Scen 5'!AI172,'Scen 6'!AI172,'Scen 7'!AI172,'Scen 8'!AI172,'Scen 9'!AI172)-\nCHOOSE($L$2,'Scen 1'!AI172,'Scen 2'!AI172,'Scen 3'!AI172,'Scen 4'!AI172,'Scen 5'!AI172,'Scen 6'!AI172,'Scen 7'!AI172,'Scen 8'!AI172,'Scen 9'!AI172),\"\")","v":81.17796088654643},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ172,'Scen 2'!AJ172,'Scen 3'!AJ172,'Scen 4'!AJ172,'Scen 5'!AJ172,'Scen 6'!AJ172,'Scen 7'!AJ172,'Scen 8'!AJ172,'Scen 9'!AJ172)-\nCHOOSE($L$2,'Scen 1'!AJ172,'Scen 2'!AJ172,'Scen 3'!AJ172,'Scen 4'!AJ172,'Scen 5'!AJ172,'Scen 6'!AJ172,'Scen 7'!AJ172,'Scen 8'!AJ172,'Scen 9'!AJ172),\"\")","v":-7.2040086983865876},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK172,'Scen 2'!AK172,'Scen 3'!AK172,'Scen 4'!AK172,'Scen 5'!AK172,'Scen 6'!AK172,'Scen 7'!AK172,'Scen 8'!AK172,'Scen 9'!AK172)-\nCHOOSE($L$2,'Scen 1'!AK172,'Scen 2'!AK172,'Scen 3'!AK172,'Scen 4'!AK172,'Scen 5'!AK172,'Scen 6'!AK172,'Scen 7'!AK172,'Scen 8'!AK172,'Scen 9'!AK172),\"\")","v":-118.66600737492672},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL172,'Scen 2'!AL172,'Scen 3'!AL172,'Scen 4'!AL172,'Scen 5'!AL172,'Scen 6'!AL172,'Scen 7'!AL172,'Scen 8'!AL172,'Scen 9'!AL172)-\nCHOOSE($L$2,'Scen 1'!AL172,'Scen 2'!AL172,'Scen 3'!AL172,'Scen 4'!AL172,'Scen 5'!AL172,'Scen 6'!AL172,'Scen 7'!AL172,'Scen 8'!AL172,'Scen 9'!AL172),\"\")","v":-5.275833035677465},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM172,'Scen 2'!AM172,'Scen 3'!AM172,'Scen 4'!AM172,'Scen 5'!AM172,'Scen 6'!AM172,'Scen 7'!AM172,'Scen 8'!AM172,'Scen 9'!AM172)-\nCHOOSE($L$2,'Scen 1'!AM172,'Scen 2'!AM172,'Scen 3'!AM172,'Scen 4'!AM172,'Scen 5'!AM172,'Scen 6'!AM172,'Scen 7'!AM172,'Scen 8'!AM172,'Scen 9'!AM172),\"\")","v":-72.237378863536208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN172,'Scen 2'!AN172,'Scen 3'!AN172,'Scen 4'!AN172,'Scen 5'!AN172,'Scen 6'!AN172,'Scen 7'!AN172,'Scen 8'!AN172,'Scen 9'!AN172)-\nCHOOSE($L$2,'Scen 1'!AN172,'Scen 2'!AN172,'Scen 3'!AN172,'Scen 4'!AN172,'Scen 5'!AN172,'Scen 6'!AN172,'Scen 7'!AN172,'Scen 8'!AN172,'Scen 9'!AN172),\"\")","v":7.6463502847681184},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO172,'Scen 2'!AO172,'Scen 3'!AO172,'Scen 4'!AO172,'Scen 5'!AO172,'Scen 6'!AO172,'Scen 7'!AO172,'Scen 8'!AO172,'Scen 9'!AO172)-\nCHOOSE($L$2,'Scen 1'!AO172,'Scen 2'!AO172,'Scen 3'!AO172,'Scen 4'!AO172,'Scen 5'!AO172,'Scen 6'!AO172,'Scen 7'!AO172,'Scen 8'!AO172,'Scen 9'!AO172),\"\")","v":7.1897426640294384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP172,'Scen 2'!AP172,'Scen 3'!AP172,'Scen 4'!AP172,'Scen 5'!AP172,'Scen 6'!AP172,'Scen 7'!AP172,'Scen 8'!AP172,'Scen 9'!AP172)-\nCHOOSE($L$2,'Scen 1'!AP172,'Scen 2'!AP172,'Scen 3'!AP172,'Scen 4'!AP172,'Scen 5'!AP172,'Scen 6'!AP172,'Scen 7'!AP172,'Scen 8'!AP172,'Scen 9'!AP172),\"\")","v":11.31100284590616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ172,'Scen 2'!AQ172,'Scen 3'!AQ172,'Scen 4'!AQ172,'Scen 5'!AQ172,'Scen 6'!AQ172,'Scen 7'!AQ172,'Scen 8'!AQ172,'Scen 9'!AQ172)-\nCHOOSE($L$2,'Scen 1'!AQ172,'Scen 2'!AQ172,'Scen 3'!AQ172,'Scen 4'!AQ172,'Scen 5'!AQ172,'Scen 6'!AQ172,'Scen 7'!AQ172,'Scen 8'!AQ172,'Scen 9'!AQ172),\"\")","v":5.0207005594165253},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR172,'Scen 2'!AR172,'Scen 3'!AR172,'Scen 4'!AR172,'Scen 5'!AR172,'Scen 6'!AR172,'Scen 7'!AR172,'Scen 8'!AR172,'Scen 9'!AR172)-\nCHOOSE($L$2,'Scen 1'!AR172,'Scen 2'!AR172,'Scen 3'!AR172,'Scen 4'!AR172,'Scen 5'!AR172,'Scen 6'!AR172,'Scen 7'!AR172,'Scen 8'!AR172,'Scen 9'!AR172),\"\")","v":31.58059488766412},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS172,'Scen 2'!AS172,'Scen 3'!AS172,'Scen 4'!AS172,'Scen 5'!AS172,'Scen 6'!AS172,'Scen 7'!AS172,'Scen 8'!AS172,'Scen 9'!AS172)-\nCHOOSE($L$2,'Scen 1'!AS172,'Scen 2'!AS172,'Scen 3'!AS172,'Scen 4'!AS172,'Scen 5'!AS172,'Scen 6'!AS172,'Scen 7'!AS172,'Scen 8'!AS172,'Scen 9'!AS172),\"\")","v":35.839452689320751},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT172,'Scen 2'!AT172,'Scen 3'!AT172,'Scen 4'!AT172,'Scen 5'!AT172,'Scen 6'!AT172,'Scen 7'!AT172,'Scen 8'!AT172,'Scen 9'!AT172)-\nCHOOSE($L$2,'Scen 1'!AT172,'Scen 2'!AT172,'Scen 3'!AT172,'Scen 4'!AT172,'Scen 5'!AT172,'Scen 6'!AT172,'Scen 7'!AT172,'Scen 8'!AT172,'Scen 9'!AT172),\"\")","v":16.946270806946814},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU172,'Scen 2'!AU172,'Scen 3'!AU172,'Scen 4'!AU172,'Scen 5'!AU172,'Scen 6'!AU172,'Scen 7'!AU172,'Scen 8'!AU172,'Scen 9'!AU172)-\nCHOOSE($L$2,'Scen 1'!AU172,'Scen 2'!AU172,'Scen 3'!AU172,'Scen 4'!AU172,'Scen 5'!AU172,'Scen 6'!AU172,'Scen 7'!AU172,'Scen 8'!AU172,'Scen 9'!AU172),\"\")","v":-13.974756411485771},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV172,'Scen 2'!AV172,'Scen 3'!AV172,'Scen 4'!AV172,'Scen 5'!AV172,'Scen 6'!AV172,'Scen 7'!AV172,'Scen 8'!AV172,'Scen 9'!AV172)-\nCHOOSE($L$2,'Scen 1'!AV172,'Scen 2'!AV172,'Scen 3'!AV172,'Scen 4'!AV172,'Scen 5'!AV172,'Scen 6'!AV172,'Scen 7'!AV172,'Scen 8'!AV172,'Scen 9'!AV172),\"\")","v":13.721248725867099},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW172,'Scen 2'!AW172,'Scen 3'!AW172,'Scen 4'!AW172,'Scen 5'!AW172,'Scen 6'!AW172,'Scen 7'!AW172,'Scen 8'!AW172,'Scen 9'!AW172)-\nCHOOSE($L$2,'Scen 1'!AW172,'Scen 2'!AW172,'Scen 3'!AW172,'Scen 4'!AW172,'Scen 5'!AW172,'Scen 6'!AW172,'Scen 7'!AW172,'Scen 8'!AW172,'Scen 9'!AW172),\"\")","v":35.654729073553881},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX172,'Scen 2'!AX172,'Scen 3'!AX172,'Scen 4'!AX172,'Scen 5'!AX172,'Scen 6'!AX172,'Scen 7'!AX172,'Scen 8'!AX172,'Scen 9'!AX172)-\nCHOOSE($L$2,'Scen 1'!AX172,'Scen 2'!AX172,'Scen 3'!AX172,'Scen 4'!AX172,'Scen 5'!AX172,'Scen 6'!AX172,'Scen 7'!AX172,'Scen 8'!AX172,'Scen 9'!AX172),\"\")","v":106.4641403488306},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY172,'Scen 2'!AY172,'Scen 3'!AY172,'Scen 4'!AY172,'Scen 5'!AY172,'Scen 6'!AY172,'Scen 7'!AY172,'Scen 8'!AY172,'Scen 9'!AY172)-\nCHOOSE($L$2,'Scen 1'!AY172,'Scen 2'!AY172,'Scen 3'!AY172,'Scen 4'!AY172,'Scen 5'!AY172,'Scen 6'!AY172,'Scen 7'!AY172,'Scen 8'!AY172,'Scen 9'!AY172),\"\")","v":97.768245587743195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ172,'Scen 2'!AZ172,'Scen 3'!AZ172,'Scen 4'!AZ172,'Scen 5'!AZ172,'Scen 6'!AZ172,'Scen 7'!AZ172,'Scen 8'!AZ172,'Scen 9'!AZ172)-\nCHOOSE($L$2,'Scen 1'!AZ172,'Scen 2'!AZ172,'Scen 3'!AZ172,'Scen 4'!AZ172,'Scen 5'!AZ172,'Scen 6'!AZ172,'Scen 7'!AZ172,'Scen 8'!AZ172,'Scen 9'!AZ172),\"\")","v":14.636900423947054},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA172,'Scen 2'!BA172,'Scen 3'!BA172,'Scen 4'!BA172,'Scen 5'!BA172,'Scen 6'!BA172,'Scen 7'!BA172,'Scen 8'!BA172,'Scen 9'!BA172)-\nCHOOSE($L$2,'Scen 1'!BA172,'Scen 2'!BA172,'Scen 3'!BA172,'Scen 4'!BA172,'Scen 5'!BA172,'Scen 6'!BA172,'Scen 7'!BA172,'Scen 8'!BA172,'Scen 9'!BA172),\"\")","v":116.56976537790501},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB172,'Scen 2'!BB172,'Scen 3'!BB172,'Scen 4'!BB172,'Scen 5'!BB172,'Scen 6'!BB172,'Scen 7'!BB172,'Scen 8'!BB172,'Scen 9'!BB172)-\nCHOOSE($L$2,'Scen 1'!BB172,'Scen 2'!BB172,'Scen 3'!BB172,'Scen 4'!BB172,'Scen 5'!BB172,'Scen 6'!BB172,'Scen 7'!BB172,'Scen 8'!BB172,'Scen 9'!BB172),\"\")","v":34.252820024639732},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC172,'Scen 2'!BC172,'Scen 3'!BC172,'Scen 4'!BC172,'Scen 5'!BC172,'Scen 6'!BC172,'Scen 7'!BC172,'Scen 8'!BC172,'Scen 9'!BC172)-\nCHOOSE($L$2,'Scen 1'!BC172,'Scen 2'!BC172,'Scen 3'!BC172,'Scen 4'!BC172,'Scen 5'!BC172,'Scen 6'!BC172,'Scen 7'!BC172,'Scen 8'!BC172,'Scen 9'!BC172),\"\")","v":-132.88151145101165},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD172,'Scen 2'!BD172,'Scen 3'!BD172,'Scen 4'!BD172,'Scen 5'!BD172,'Scen 6'!BD172,'Scen 7'!BD172,'Scen 8'!BD172,'Scen 9'!BD172)-\nCHOOSE($L$2,'Scen 1'!BD172,'Scen 2'!BD172,'Scen 3'!BD172,'Scen 4'!BD172,'Scen 5'!BD172,'Scen 6'!BD172,'Scen 7'!BD172,'Scen 8'!BD172,'Scen 9'!BD172),\"\")","v":46.956455006335091},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE172,'Scen 2'!BE172,'Scen 3'!BE172,'Scen 4'!BE172,'Scen 5'!BE172,'Scen 6'!BE172,'Scen 7'!BE172,'Scen 8'!BE172,'Scen 9'!BE172)-\nCHOOSE($L$2,'Scen 1'!BE172,'Scen 2'!BE172,'Scen 3'!BE172,'Scen 4'!BE172,'Scen 5'!BE172,'Scen 6'!BE172,'Scen 7'!BE172,'Scen 8'!BE172,'Scen 9'!BE172),\"\")","v":-183.35874858139186},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF172,'Scen 2'!BF172,'Scen 3'!BF172,'Scen 4'!BF172,'Scen 5'!BF172,'Scen 6'!BF172,'Scen 7'!BF172,'Scen 8'!BF172,'Scen 9'!BF172)-\nCHOOSE($L$2,'Scen 1'!BF172,'Scen 2'!BF172,'Scen 3'!BF172,'Scen 4'!BF172,'Scen 5'!BF172,'Scen 6'!BF172,'Scen 7'!BF172,'Scen 8'!BF172,'Scen 9'!BF172),\"\")","v":-104.75786284606193},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG172,'Scen 2'!BG172,'Scen 3'!BG172,'Scen 4'!BG172,'Scen 5'!BG172,'Scen 6'!BG172,'Scen 7'!BG172,'Scen 8'!BG172,'Scen 9'!BG172)-\nCHOOSE($L$2,'Scen 1'!BG172,'Scen 2'!BG172,'Scen 3'!BG172,'Scen 4'!BG172,'Scen 5'!BG172,'Scen 6'!BG172,'Scen 7'!BG172,'Scen 8'!BG172,'Scen 9'!BG172),\"\")","v":46.295257073851872},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH172,'Scen 2'!BH172,'Scen 3'!BH172,'Scen 4'!BH172,'Scen 5'!BH172,'Scen 6'!BH172,'Scen 7'!BH172,'Scen 8'!BH172,'Scen 9'!BH172)-\nCHOOSE($L$2,'Scen 1'!BH172,'Scen 2'!BH172,'Scen 3'!BH172,'Scen 4'!BH172,'Scen 5'!BH172,'Scen 6'!BH172,'Scen 7'!BH172,'Scen 8'!BH172,'Scen 9'!BH172),\"\")","v":5.8933547899521272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI172,'Scen 2'!BI172,'Scen 3'!BI172,'Scen 4'!BI172,'Scen 5'!BI172,'Scen 6'!BI172,'Scen 7'!BI172,'Scen 8'!BI172,'Scen 9'!BI172)-\nCHOOSE($L$2,'Scen 1'!BI172,'Scen 2'!BI172,'Scen 3'!BI172,'Scen 4'!BI172,'Scen 5'!BI172,'Scen 6'!BI172,'Scen 7'!BI172,'Scen 8'!BI172,'Scen 9'!BI172),\"\")","v":10.007014068724402},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ172,'Scen 2'!BJ172,'Scen 3'!BJ172,'Scen 4'!BJ172,'Scen 5'!BJ172,'Scen 6'!BJ172,'Scen 7'!BJ172,'Scen 8'!BJ172,'Scen 9'!BJ172)-\nCHOOSE($L$2,'Scen 1'!BJ172,'Scen 2'!BJ172,'Scen 3'!BJ172,'Scen 4'!BJ172,'Scen 5'!BJ172,'Scen 6'!BJ172,'Scen 7'!BJ172,'Scen 8'!BJ172,'Scen 9'!BJ172),\"\")","v":-75.304375331827259}]
[null,null,null,null,"Retained cash balance",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA173,'Scen 2'!AA173,'Scen 3'!AA173,'Scen 4'!AA173,'Scen 5'!AA173,'Scen 6'!AA173,'Scen 7'!AA173,'Scen 8'!AA173,'Scen 9'!AA173)-\nCHOOSE($L$2,'Scen 1'!AA173,'Scen 2'!AA173,'Scen 3'!AA173,'Scen 4'!AA173,'Scen 5'!AA173,'Scen 6'!AA173,'Scen 7'!AA173,'Scen 8'!AA173,'Scen 9'!AA173),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB173,'Scen 2'!AB173,'Scen 3'!AB173,'Scen 4'!AB173,'Scen 5'!AB173,'Scen 6'!AB173,'Scen 7'!AB173,'Scen 8'!AB173,'Scen 9'!AB173)-\nCHOOSE($L$2,'Scen 1'!AB173,'Scen 2'!AB173,'Scen 3'!AB173,'Scen 4'!AB173,'Scen 5'!AB173,'Scen 6'!AB173,'Scen 7'!AB173,'Scen 8'!AB173,'Scen 9'!AB173),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC173,'Scen 2'!AC173,'Scen 3'!AC173,'Scen 4'!AC173,'Scen 5'!AC173,'Scen 6'!AC173,'Scen 7'!AC173,'Scen 8'!AC173,'Scen 9'!AC173)-\nCHOOSE($L$2,'Scen 1'!AC173,'Scen 2'!AC173,'Scen 3'!AC173,'Scen 4'!AC173,'Scen 5'!AC173,'Scen 6'!AC173,'Scen 7'!AC173,'Scen 8'!AC173,'Scen 9'!AC173),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD173,'Scen 2'!AD173,'Scen 3'!AD173,'Scen 4'!AD173,'Scen 5'!AD173,'Scen 6'!AD173,'Scen 7'!AD173,'Scen 8'!AD173,'Scen 9'!AD173)-\nCHOOSE($L$2,'Scen 1'!AD173,'Scen 2'!AD173,'Scen 3'!AD173,'Scen 4'!AD173,'Scen 5'!AD173,'Scen 6'!AD173,'Scen 7'!AD173,'Scen 8'!AD173,'Scen 9'!AD173),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE173,'Scen 2'!AE173,'Scen 3'!AE173,'Scen 4'!AE173,'Scen 5'!AE173,'Scen 6'!AE173,'Scen 7'!AE173,'Scen 8'!AE173,'Scen 9'!AE173)-\nCHOOSE($L$2,'Scen 1'!AE173,'Scen 2'!AE173,'Scen 3'!AE173,'Scen 4'!AE173,'Scen 5'!AE173,'Scen 6'!AE173,'Scen 7'!AE173,'Scen 8'!AE173,'Scen 9'!AE173),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF173,'Scen 2'!AF173,'Scen 3'!AF173,'Scen 4'!AF173,'Scen 5'!AF173,'Scen 6'!AF173,'Scen 7'!AF173,'Scen 8'!AF173,'Scen 9'!AF173)-\nCHOOSE($L$2,'Scen 1'!AF173,'Scen 2'!AF173,'Scen 3'!AF173,'Scen 4'!AF173,'Scen 5'!AF173,'Scen 6'!AF173,'Scen 7'!AF173,'Scen 8'!AF173,'Scen 9'!AF173),\"\")","v":129.14178721356348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG173,'Scen 2'!AG173,'Scen 3'!AG173,'Scen 4'!AG173,'Scen 5'!AG173,'Scen 6'!AG173,'Scen 7'!AG173,'Scen 8'!AG173,'Scen 9'!AG173)-\nCHOOSE($L$2,'Scen 1'!AG173,'Scen 2'!AG173,'Scen 3'!AG173,'Scen 4'!AG173,'Scen 5'!AG173,'Scen 6'!AG173,'Scen 7'!AG173,'Scen 8'!AG173,'Scen 9'!AG173),\"\")","v":312.33326833318984},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH173,'Scen 2'!AH173,'Scen 3'!AH173,'Scen 4'!AH173,'Scen 5'!AH173,'Scen 6'!AH173,'Scen 7'!AH173,'Scen 8'!AH173,'Scen 9'!AH173)-\nCHOOSE($L$2,'Scen 1'!AH173,'Scen 2'!AH173,'Scen 3'!AH173,'Scen 4'!AH173,'Scen 5'!AH173,'Scen 6'!AH173,'Scen 7'!AH173,'Scen 8'!AH173,'Scen 9'!AH173),\"\")","v":106.35445811155796},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI173,'Scen 2'!AI173,'Scen 3'!AI173,'Scen 4'!AI173,'Scen 5'!AI173,'Scen 6'!AI173,'Scen 7'!AI173,'Scen 8'!AI173,'Scen 9'!AI173)-\nCHOOSE($L$2,'Scen 1'!AI173,'Scen 2'!AI173,'Scen 3'!AI173,'Scen 4'!AI173,'Scen 5'!AI173,'Scen 6'!AI173,'Scen 7'!AI173,'Scen 8'!AI173,'Scen 9'!AI173),\"\")","v":187.5324189981045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ173,'Scen 2'!AJ173,'Scen 3'!AJ173,'Scen 4'!AJ173,'Scen 5'!AJ173,'Scen 6'!AJ173,'Scen 7'!AJ173,'Scen 8'!AJ173,'Scen 9'!AJ173)-\nCHOOSE($L$2,'Scen 1'!AJ173,'Scen 2'!AJ173,'Scen 3'!AJ173,'Scen 4'!AJ173,'Scen 5'!AJ173,'Scen 6'!AJ173,'Scen 7'!AJ173,'Scen 8'!AJ173,'Scen 9'!AJ173),\"\")","v":180.32841029971792},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK173,'Scen 2'!AK173,'Scen 3'!AK173,'Scen 4'!AK173,'Scen 5'!AK173,'Scen 6'!AK173,'Scen 7'!AK173,'Scen 8'!AK173,'Scen 9'!AK173)-\nCHOOSE($L$2,'Scen 1'!AK173,'Scen 2'!AK173,'Scen 3'!AK173,'Scen 4'!AK173,'Scen 5'!AK173,'Scen 6'!AK173,'Scen 7'!AK173,'Scen 8'!AK173,'Scen 9'!AK173),\"\")","v":61.662402924791195},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL173,'Scen 2'!AL173,'Scen 3'!AL173,'Scen 4'!AL173,'Scen 5'!AL173,'Scen 6'!AL173,'Scen 7'!AL173,'Scen 8'!AL173,'Scen 9'!AL173)-\nCHOOSE($L$2,'Scen 1'!AL173,'Scen 2'!AL173,'Scen 3'!AL173,'Scen 4'!AL173,'Scen 5'!AL173,'Scen 6'!AL173,'Scen 7'!AL173,'Scen 8'!AL173,'Scen 9'!AL173),\"\")","v":56.386569889113616},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM173,'Scen 2'!AM173,'Scen 3'!AM173,'Scen 4'!AM173,'Scen 5'!AM173,'Scen 6'!AM173,'Scen 7'!AM173,'Scen 8'!AM173,'Scen 9'!AM173)-\nCHOOSE($L$2,'Scen 1'!AM173,'Scen 2'!AM173,'Scen 3'!AM173,'Scen 4'!AM173,'Scen 5'!AM173,'Scen 6'!AM173,'Scen 7'!AM173,'Scen 8'!AM173,'Scen 9'!AM173),\"\")","v":-15.850808974422762},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN173,'Scen 2'!AN173,'Scen 3'!AN173,'Scen 4'!AN173,'Scen 5'!AN173,'Scen 6'!AN173,'Scen 7'!AN173,'Scen 8'!AN173,'Scen 9'!AN173)-\nCHOOSE($L$2,'Scen 1'!AN173,'Scen 2'!AN173,'Scen 3'!AN173,'Scen 4'!AN173,'Scen 5'!AN173,'Scen 6'!AN173,'Scen 7'!AN173,'Scen 8'!AN173,'Scen 9'!AN173),\"\")","v":-8.2044586896549845},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO173,'Scen 2'!AO173,'Scen 3'!AO173,'Scen 4'!AO173,'Scen 5'!AO173,'Scen 6'!AO173,'Scen 7'!AO173,'Scen 8'!AO173,'Scen 9'!AO173)-\nCHOOSE($L$2,'Scen 1'!AO173,'Scen 2'!AO173,'Scen 3'!AO173,'Scen 4'!AO173,'Scen 5'!AO173,'Scen 6'!AO173,'Scen 7'!AO173,'Scen 8'!AO173,'Scen 9'!AO173),\"\")","v":-1.0147160256253756},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP173,'Scen 2'!AP173,'Scen 3'!AP173,'Scen 4'!AP173,'Scen 5'!AP173,'Scen 6'!AP173,'Scen 7'!AP173,'Scen 8'!AP173,'Scen 9'!AP173)-\nCHOOSE($L$2,'Scen 1'!AP173,'Scen 2'!AP173,'Scen 3'!AP173,'Scen 4'!AP173,'Scen 5'!AP173,'Scen 6'!AP173,'Scen 7'!AP173,'Scen 8'!AP173,'Scen 9'!AP173),\"\")","v":10.296286820280784},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ173,'Scen 2'!AQ173,'Scen 3'!AQ173,'Scen 4'!AQ173,'Scen 5'!AQ173,'Scen 6'!AQ173,'Scen 7'!AQ173,'Scen 8'!AQ173,'Scen 9'!AQ173)-\nCHOOSE($L$2,'Scen 1'!AQ173,'Scen 2'!AQ173,'Scen 3'!AQ173,'Scen 4'!AQ173,'Scen 5'!AQ173,'Scen 6'!AQ173,'Scen 7'!AQ173,'Scen 8'!AQ173,'Scen 9'!AQ173),\"\")","v":15.316987379697366},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR173,'Scen 2'!AR173,'Scen 3'!AR173,'Scen 4'!AR173,'Scen 5'!AR173,'Scen 6'!AR173,'Scen 7'!AR173,'Scen 8'!AR173,'Scen 9'!AR173)-\nCHOOSE($L$2,'Scen 1'!AR173,'Scen 2'!AR173,'Scen 3'!AR173,'Scen 4'!AR173,'Scen 5'!AR173,'Scen 6'!AR173,'Scen 7'!AR173,'Scen 8'!AR173,'Scen 9'!AR173),\"\")","v":46.897582267361486},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS173,'Scen 2'!AS173,'Scen 3'!AS173,'Scen 4'!AS173,'Scen 5'!AS173,'Scen 6'!AS173,'Scen 7'!AS173,'Scen 8'!AS173,'Scen 9'!AS173)-\nCHOOSE($L$2,'Scen 1'!AS173,'Scen 2'!AS173,'Scen 3'!AS173,'Scen 4'!AS173,'Scen 5'!AS173,'Scen 6'!AS173,'Scen 7'!AS173,'Scen 8'!AS173,'Scen 9'!AS173),\"\")","v":82.737034956681782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT173,'Scen 2'!AT173,'Scen 3'!AT173,'Scen 4'!AT173,'Scen 5'!AT173,'Scen 6'!AT173,'Scen 7'!AT173,'Scen 8'!AT173,'Scen 9'!AT173)-\nCHOOSE($L$2,'Scen 1'!AT173,'Scen 2'!AT173,'Scen 3'!AT173,'Scen 4'!AT173,'Scen 5'!AT173,'Scen 6'!AT173,'Scen 7'!AT173,'Scen 8'!AT173,'Scen 9'!AT173),\"\")","v":99.683305763628596},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU173,'Scen 2'!AU173,'Scen 3'!AU173,'Scen 4'!AU173,'Scen 5'!AU173,'Scen 6'!AU173,'Scen 7'!AU173,'Scen 8'!AU173,'Scen 9'!AU173)-\nCHOOSE($L$2,'Scen 1'!AU173,'Scen 2'!AU173,'Scen 3'!AU173,'Scen 4'!AU173,'Scen 5'!AU173,'Scen 6'!AU173,'Scen 7'!AU173,'Scen 8'!AU173,'Scen 9'!AU173),\"\")","v":85.708549352142654},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV173,'Scen 2'!AV173,'Scen 3'!AV173,'Scen 4'!AV173,'Scen 5'!AV173,'Scen 6'!AV173,'Scen 7'!AV173,'Scen 8'!AV173,'Scen 9'!AV173)-\nCHOOSE($L$2,'Scen 1'!AV173,'Scen 2'!AV173,'Scen 3'!AV173,'Scen 4'!AV173,'Scen 5'!AV173,'Scen 6'!AV173,'Scen 7'!AV173,'Scen 8'!AV173,'Scen 9'!AV173),\"\")","v":99.429798078009753},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW173,'Scen 2'!AW173,'Scen 3'!AW173,'Scen 4'!AW173,'Scen 5'!AW173,'Scen 6'!AW173,'Scen 7'!AW173,'Scen 8'!AW173,'Scen 9'!AW173)-\nCHOOSE($L$2,'Scen 1'!AW173,'Scen 2'!AW173,'Scen 3'!AW173,'Scen 4'!AW173,'Scen 5'!AW173,'Scen 6'!AW173,'Scen 7'!AW173,'Scen 8'!AW173,'Scen 9'!AW173),\"\")","v":135.08452715156363},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX173,'Scen 2'!AX173,'Scen 3'!AX173,'Scen 4'!AX173,'Scen 5'!AX173,'Scen 6'!AX173,'Scen 7'!AX173,'Scen 8'!AX173,'Scen 9'!AX173)-\nCHOOSE($L$2,'Scen 1'!AX173,'Scen 2'!AX173,'Scen 3'!AX173,'Scen 4'!AX173,'Scen 5'!AX173,'Scen 6'!AX173,'Scen 7'!AX173,'Scen 8'!AX173,'Scen 9'!AX173),\"\")","v":241.548667500394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY173,'Scen 2'!AY173,'Scen 3'!AY173,'Scen 4'!AY173,'Scen 5'!AY173,'Scen 6'!AY173,'Scen 7'!AY173,'Scen 8'!AY173,'Scen 9'!AY173)-\nCHOOSE($L$2,'Scen 1'!AY173,'Scen 2'!AY173,'Scen 3'!AY173,'Scen 4'!AY173,'Scen 5'!AY173,'Scen 6'!AY173,'Scen 7'!AY173,'Scen 8'!AY173,'Scen 9'!AY173),\"\")","v":339.31691308813697},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ173,'Scen 2'!AZ173,'Scen 3'!AZ173,'Scen 4'!AZ173,'Scen 5'!AZ173,'Scen 6'!AZ173,'Scen 7'!AZ173,'Scen 8'!AZ173,'Scen 9'!AZ173)-\nCHOOSE($L$2,'Scen 1'!AZ173,'Scen 2'!AZ173,'Scen 3'!AZ173,'Scen 4'!AZ173,'Scen 5'!AZ173,'Scen 6'!AZ173,'Scen 7'!AZ173,'Scen 8'!AZ173,'Scen 9'!AZ173),\"\")","v":353.9538135120838},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA173,'Scen 2'!BA173,'Scen 3'!BA173,'Scen 4'!BA173,'Scen 5'!BA173,'Scen 6'!BA173,'Scen 7'!BA173,'Scen 8'!BA173,'Scen 9'!BA173)-\nCHOOSE($L$2,'Scen 1'!BA173,'Scen 2'!BA173,'Scen 3'!BA173,'Scen 4'!BA173,'Scen 5'!BA173,'Scen 6'!BA173,'Scen 7'!BA173,'Scen 8'!BA173,'Scen 9'!BA173),\"\")","v":470.52357888998904},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB173,'Scen 2'!BB173,'Scen 3'!BB173,'Scen 4'!BB173,'Scen 5'!BB173,'Scen 6'!BB173,'Scen 7'!BB173,'Scen 8'!BB173,'Scen 9'!BB173)-\nCHOOSE($L$2,'Scen 1'!BB173,'Scen 2'!BB173,'Scen 3'!BB173,'Scen 4'!BB173,'Scen 5'!BB173,'Scen 6'!BB173,'Scen 7'!BB173,'Scen 8'!BB173,'Scen 9'!BB173),\"\")","v":504.77639891462877},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC173,'Scen 2'!BC173,'Scen 3'!BC173,'Scen 4'!BC173,'Scen 5'!BC173,'Scen 6'!BC173,'Scen 7'!BC173,'Scen 8'!BC173,'Scen 9'!BC173)-\nCHOOSE($L$2,'Scen 1'!BC173,'Scen 2'!BC173,'Scen 3'!BC173,'Scen 4'!BC173,'Scen 5'!BC173,'Scen 6'!BC173,'Scen 7'!BC173,'Scen 8'!BC173,'Scen 9'!BC173),\"\")","v":371.89488746361712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD173,'Scen 2'!BD173,'Scen 3'!BD173,'Scen 4'!BD173,'Scen 5'!BD173,'Scen 6'!BD173,'Scen 7'!BD173,'Scen 8'!BD173,'Scen 9'!BD173)-\nCHOOSE($L$2,'Scen 1'!BD173,'Scen 2'!BD173,'Scen 3'!BD173,'Scen 4'!BD173,'Scen 5'!BD173,'Scen 6'!BD173,'Scen 7'!BD173,'Scen 8'!BD173,'Scen 9'!BD173),\"\")","v":418.85134246995221},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE173,'Scen 2'!BE173,'Scen 3'!BE173,'Scen 4'!BE173,'Scen 5'!BE173,'Scen 6'!BE173,'Scen 7'!BE173,'Scen 8'!BE173,'Scen 9'!BE173)-\nCHOOSE($L$2,'Scen 1'!BE173,'Scen 2'!BE173,'Scen 3'!BE173,'Scen 4'!BE173,'Scen 5'!BE173,'Scen 6'!BE173,'Scen 7'!BE173,'Scen 8'!BE173,'Scen 9'!BE173),\"\")","v":235.49259388856035},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF173,'Scen 2'!BF173,'Scen 3'!BF173,'Scen 4'!BF173,'Scen 5'!BF173,'Scen 6'!BF173,'Scen 7'!BF173,'Scen 8'!BF173,'Scen 9'!BF173)-\nCHOOSE($L$2,'Scen 1'!BF173,'Scen 2'!BF173,'Scen 3'!BF173,'Scen 4'!BF173,'Scen 5'!BF173,'Scen 6'!BF173,'Scen 7'!BF173,'Scen 8'!BF173,'Scen 9'!BF173),\"\")","v":130.73473104249842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG173,'Scen 2'!BG173,'Scen 3'!BG173,'Scen 4'!BG173,'Scen 5'!BG173,'Scen 6'!BG173,'Scen 7'!BG173,'Scen 8'!BG173,'Scen 9'!BG173)-\nCHOOSE($L$2,'Scen 1'!BG173,'Scen 2'!BG173,'Scen 3'!BG173,'Scen 4'!BG173,'Scen 5'!BG173,'Scen 6'!BG173,'Scen 7'!BG173,'Scen 8'!BG173,'Scen 9'!BG173),\"\")","v":177.02998811635052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH173,'Scen 2'!BH173,'Scen 3'!BH173,'Scen 4'!BH173,'Scen 5'!BH173,'Scen 6'!BH173,'Scen 7'!BH173,'Scen 8'!BH173,'Scen 9'!BH173)-\nCHOOSE($L$2,'Scen 1'!BH173,'Scen 2'!BH173,'Scen 3'!BH173,'Scen 4'!BH173,'Scen 5'!BH173,'Scen 6'!BH173,'Scen 7'!BH173,'Scen 8'!BH173,'Scen 9'!BH173),\"\")","v":182.92334290630242},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI173,'Scen 2'!BI173,'Scen 3'!BI173,'Scen 4'!BI173,'Scen 5'!BI173,'Scen 6'!BI173,'Scen 7'!BI173,'Scen 8'!BI173,'Scen 9'!BI173)-\nCHOOSE($L$2,'Scen 1'!BI173,'Scen 2'!BI173,'Scen 3'!BI173,'Scen 4'!BI173,'Scen 5'!BI173,'Scen 6'!BI173,'Scen 7'!BI173,'Scen 8'!BI173,'Scen 9'!BI173),\"\")","v":192.93035697502683},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ173,'Scen 2'!BJ173,'Scen 3'!BJ173,'Scen 4'!BJ173,'Scen 5'!BJ173,'Scen 6'!BJ173,'Scen 7'!BJ173,'Scen 8'!BJ173,'Scen 9'!BJ173)-\nCHOOSE($L$2,'Scen 1'!BJ173,'Scen 2'!BJ173,'Scen 3'!BJ173,'Scen 4'!BJ173,'Scen 5'!BJ173,'Scen 6'!BJ173,'Scen 7'!BJ173,'Scen 8'!BJ173,'Scen 9'!BJ173),\"\")","v":117.62598164319979}]
[]
[]
[]
[]
[]
[]
["Financial Statements Check"]
[]
[null,null,null,null,"FinStat - income statement check"]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA183,'Scen 2'!AA183,'Scen 3'!AA183,'Scen 4'!AA183,'Scen 5'!AA183,'Scen 6'!AA183,'Scen 7'!AA183,'Scen 8'!AA183,'Scen 9'!AA183)-\nCHOOSE($L$2,'Scen 1'!AA183,'Scen 2'!AA183,'Scen 3'!AA183,'Scen 4'!AA183,'Scen 5'!AA183,'Scen 6'!AA183,'Scen 7'!AA183,'Scen 8'!AA183,'Scen 9'!AA183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB183,'Scen 2'!AB183,'Scen 3'!AB183,'Scen 4'!AB183,'Scen 5'!AB183,'Scen 6'!AB183,'Scen 7'!AB183,'Scen 8'!AB183,'Scen 9'!AB183)-\nCHOOSE($L$2,'Scen 1'!AB183,'Scen 2'!AB183,'Scen 3'!AB183,'Scen 4'!AB183,'Scen 5'!AB183,'Scen 6'!AB183,'Scen 7'!AB183,'Scen 8'!AB183,'Scen 9'!AB183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC183,'Scen 2'!AC183,'Scen 3'!AC183,'Scen 4'!AC183,'Scen 5'!AC183,'Scen 6'!AC183,'Scen 7'!AC183,'Scen 8'!AC183,'Scen 9'!AC183)-\nCHOOSE($L$2,'Scen 1'!AC183,'Scen 2'!AC183,'Scen 3'!AC183,'Scen 4'!AC183,'Scen 5'!AC183,'Scen 6'!AC183,'Scen 7'!AC183,'Scen 8'!AC183,'Scen 9'!AC183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD183,'Scen 2'!AD183,'Scen 3'!AD183,'Scen 4'!AD183,'Scen 5'!AD183,'Scen 6'!AD183,'Scen 7'!AD183,'Scen 8'!AD183,'Scen 9'!AD183)-\nCHOOSE($L$2,'Scen 1'!AD183,'Scen 2'!AD183,'Scen 3'!AD183,'Scen 4'!AD183,'Scen 5'!AD183,'Scen 6'!AD183,'Scen 7'!AD183,'Scen 8'!AD183,'Scen 9'!AD183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE183,'Scen 2'!AE183,'Scen 3'!AE183,'Scen 4'!AE183,'Scen 5'!AE183,'Scen 6'!AE183,'Scen 7'!AE183,'Scen 8'!AE183,'Scen 9'!AE183)-\nCHOOSE($L$2,'Scen 1'!AE183,'Scen 2'!AE183,'Scen 3'!AE183,'Scen 4'!AE183,'Scen 5'!AE183,'Scen 6'!AE183,'Scen 7'!AE183,'Scen 8'!AE183,'Scen 9'!AE183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF183,'Scen 2'!AF183,'Scen 3'!AF183,'Scen 4'!AF183,'Scen 5'!AF183,'Scen 6'!AF183,'Scen 7'!AF183,'Scen 8'!AF183,'Scen 9'!AF183)-\nCHOOSE($L$2,'Scen 1'!AF183,'Scen 2'!AF183,'Scen 3'!AF183,'Scen 4'!AF183,'Scen 5'!AF183,'Scen 6'!AF183,'Scen 7'!AF183,'Scen 8'!AF183,'Scen 9'!AF183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG183,'Scen 2'!AG183,'Scen 3'!AG183,'Scen 4'!AG183,'Scen 5'!AG183,'Scen 6'!AG183,'Scen 7'!AG183,'Scen 8'!AG183,'Scen 9'!AG183)-\nCHOOSE($L$2,'Scen 1'!AG183,'Scen 2'!AG183,'Scen 3'!AG183,'Scen 4'!AG183,'Scen 5'!AG183,'Scen 6'!AG183,'Scen 7'!AG183,'Scen 8'!AG183,'Scen 9'!AG183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH183,'Scen 2'!AH183,'Scen 3'!AH183,'Scen 4'!AH183,'Scen 5'!AH183,'Scen 6'!AH183,'Scen 7'!AH183,'Scen 8'!AH183,'Scen 9'!AH183)-\nCHOOSE($L$2,'Scen 1'!AH183,'Scen 2'!AH183,'Scen 3'!AH183,'Scen 4'!AH183,'Scen 5'!AH183,'Scen 6'!AH183,'Scen 7'!AH183,'Scen 8'!AH183,'Scen 9'!AH183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI183,'Scen 2'!AI183,'Scen 3'!AI183,'Scen 4'!AI183,'Scen 5'!AI183,'Scen 6'!AI183,'Scen 7'!AI183,'Scen 8'!AI183,'Scen 9'!AI183)-\nCHOOSE($L$2,'Scen 1'!AI183,'Scen 2'!AI183,'Scen 3'!AI183,'Scen 4'!AI183,'Scen 5'!AI183,'Scen 6'!AI183,'Scen 7'!AI183,'Scen 8'!AI183,'Scen 9'!AI183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ183,'Scen 2'!AJ183,'Scen 3'!AJ183,'Scen 4'!AJ183,'Scen 5'!AJ183,'Scen 6'!AJ183,'Scen 7'!AJ183,'Scen 8'!AJ183,'Scen 9'!AJ183)-\nCHOOSE($L$2,'Scen 1'!AJ183,'Scen 2'!AJ183,'Scen 3'!AJ183,'Scen 4'!AJ183,'Scen 5'!AJ183,'Scen 6'!AJ183,'Scen 7'!AJ183,'Scen 8'!AJ183,'Scen 9'!AJ183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK183,'Scen 2'!AK183,'Scen 3'!AK183,'Scen 4'!AK183,'Scen 5'!AK183,'Scen 6'!AK183,'Scen 7'!AK183,'Scen 8'!AK183,'Scen 9'!AK183)-\nCHOOSE($L$2,'Scen 1'!AK183,'Scen 2'!AK183,'Scen 3'!AK183,'Scen 4'!AK183,'Scen 5'!AK183,'Scen 6'!AK183,'Scen 7'!AK183,'Scen 8'!AK183,'Scen 9'!AK183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL183,'Scen 2'!AL183,'Scen 3'!AL183,'Scen 4'!AL183,'Scen 5'!AL183,'Scen 6'!AL183,'Scen 7'!AL183,'Scen 8'!AL183,'Scen 9'!AL183)-\nCHOOSE($L$2,'Scen 1'!AL183,'Scen 2'!AL183,'Scen 3'!AL183,'Scen 4'!AL183,'Scen 5'!AL183,'Scen 6'!AL183,'Scen 7'!AL183,'Scen 8'!AL183,'Scen 9'!AL183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM183,'Scen 2'!AM183,'Scen 3'!AM183,'Scen 4'!AM183,'Scen 5'!AM183,'Scen 6'!AM183,'Scen 7'!AM183,'Scen 8'!AM183,'Scen 9'!AM183)-\nCHOOSE($L$2,'Scen 1'!AM183,'Scen 2'!AM183,'Scen 3'!AM183,'Scen 4'!AM183,'Scen 5'!AM183,'Scen 6'!AM183,'Scen 7'!AM183,'Scen 8'!AM183,'Scen 9'!AM183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN183,'Scen 2'!AN183,'Scen 3'!AN183,'Scen 4'!AN183,'Scen 5'!AN183,'Scen 6'!AN183,'Scen 7'!AN183,'Scen 8'!AN183,'Scen 9'!AN183)-\nCHOOSE($L$2,'Scen 1'!AN183,'Scen 2'!AN183,'Scen 3'!AN183,'Scen 4'!AN183,'Scen 5'!AN183,'Scen 6'!AN183,'Scen 7'!AN183,'Scen 8'!AN183,'Scen 9'!AN183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO183,'Scen 2'!AO183,'Scen 3'!AO183,'Scen 4'!AO183,'Scen 5'!AO183,'Scen 6'!AO183,'Scen 7'!AO183,'Scen 8'!AO183,'Scen 9'!AO183)-\nCHOOSE($L$2,'Scen 1'!AO183,'Scen 2'!AO183,'Scen 3'!AO183,'Scen 4'!AO183,'Scen 5'!AO183,'Scen 6'!AO183,'Scen 7'!AO183,'Scen 8'!AO183,'Scen 9'!AO183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP183,'Scen 2'!AP183,'Scen 3'!AP183,'Scen 4'!AP183,'Scen 5'!AP183,'Scen 6'!AP183,'Scen 7'!AP183,'Scen 8'!AP183,'Scen 9'!AP183)-\nCHOOSE($L$2,'Scen 1'!AP183,'Scen 2'!AP183,'Scen 3'!AP183,'Scen 4'!AP183,'Scen 5'!AP183,'Scen 6'!AP183,'Scen 7'!AP183,'Scen 8'!AP183,'Scen 9'!AP183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ183,'Scen 2'!AQ183,'Scen 3'!AQ183,'Scen 4'!AQ183,'Scen 5'!AQ183,'Scen 6'!AQ183,'Scen 7'!AQ183,'Scen 8'!AQ183,'Scen 9'!AQ183)-\nCHOOSE($L$2,'Scen 1'!AQ183,'Scen 2'!AQ183,'Scen 3'!AQ183,'Scen 4'!AQ183,'Scen 5'!AQ183,'Scen 6'!AQ183,'Scen 7'!AQ183,'Scen 8'!AQ183,'Scen 9'!AQ183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR183,'Scen 2'!AR183,'Scen 3'!AR183,'Scen 4'!AR183,'Scen 5'!AR183,'Scen 6'!AR183,'Scen 7'!AR183,'Scen 8'!AR183,'Scen 9'!AR183)-\nCHOOSE($L$2,'Scen 1'!AR183,'Scen 2'!AR183,'Scen 3'!AR183,'Scen 4'!AR183,'Scen 5'!AR183,'Scen 6'!AR183,'Scen 7'!AR183,'Scen 8'!AR183,'Scen 9'!AR183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS183,'Scen 2'!AS183,'Scen 3'!AS183,'Scen 4'!AS183,'Scen 5'!AS183,'Scen 6'!AS183,'Scen 7'!AS183,'Scen 8'!AS183,'Scen 9'!AS183)-\nCHOOSE($L$2,'Scen 1'!AS183,'Scen 2'!AS183,'Scen 3'!AS183,'Scen 4'!AS183,'Scen 5'!AS183,'Scen 6'!AS183,'Scen 7'!AS183,'Scen 8'!AS183,'Scen 9'!AS183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT183,'Scen 2'!AT183,'Scen 3'!AT183,'Scen 4'!AT183,'Scen 5'!AT183,'Scen 6'!AT183,'Scen 7'!AT183,'Scen 8'!AT183,'Scen 9'!AT183)-\nCHOOSE($L$2,'Scen 1'!AT183,'Scen 2'!AT183,'Scen 3'!AT183,'Scen 4'!AT183,'Scen 5'!AT183,'Scen 6'!AT183,'Scen 7'!AT183,'Scen 8'!AT183,'Scen 9'!AT183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU183,'Scen 2'!AU183,'Scen 3'!AU183,'Scen 4'!AU183,'Scen 5'!AU183,'Scen 6'!AU183,'Scen 7'!AU183,'Scen 8'!AU183,'Scen 9'!AU183)-\nCHOOSE($L$2,'Scen 1'!AU183,'Scen 2'!AU183,'Scen 3'!AU183,'Scen 4'!AU183,'Scen 5'!AU183,'Scen 6'!AU183,'Scen 7'!AU183,'Scen 8'!AU183,'Scen 9'!AU183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV183,'Scen 2'!AV183,'Scen 3'!AV183,'Scen 4'!AV183,'Scen 5'!AV183,'Scen 6'!AV183,'Scen 7'!AV183,'Scen 8'!AV183,'Scen 9'!AV183)-\nCHOOSE($L$2,'Scen 1'!AV183,'Scen 2'!AV183,'Scen 3'!AV183,'Scen 4'!AV183,'Scen 5'!AV183,'Scen 6'!AV183,'Scen 7'!AV183,'Scen 8'!AV183,'Scen 9'!AV183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW183,'Scen 2'!AW183,'Scen 3'!AW183,'Scen 4'!AW183,'Scen 5'!AW183,'Scen 6'!AW183,'Scen 7'!AW183,'Scen 8'!AW183,'Scen 9'!AW183)-\nCHOOSE($L$2,'Scen 1'!AW183,'Scen 2'!AW183,'Scen 3'!AW183,'Scen 4'!AW183,'Scen 5'!AW183,'Scen 6'!AW183,'Scen 7'!AW183,'Scen 8'!AW183,'Scen 9'!AW183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX183,'Scen 2'!AX183,'Scen 3'!AX183,'Scen 4'!AX183,'Scen 5'!AX183,'Scen 6'!AX183,'Scen 7'!AX183,'Scen 8'!AX183,'Scen 9'!AX183)-\nCHOOSE($L$2,'Scen 1'!AX183,'Scen 2'!AX183,'Scen 3'!AX183,'Scen 4'!AX183,'Scen 5'!AX183,'Scen 6'!AX183,'Scen 7'!AX183,'Scen 8'!AX183,'Scen 9'!AX183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY183,'Scen 2'!AY183,'Scen 3'!AY183,'Scen 4'!AY183,'Scen 5'!AY183,'Scen 6'!AY183,'Scen 7'!AY183,'Scen 8'!AY183,'Scen 9'!AY183)-\nCHOOSE($L$2,'Scen 1'!AY183,'Scen 2'!AY183,'Scen 3'!AY183,'Scen 4'!AY183,'Scen 5'!AY183,'Scen 6'!AY183,'Scen 7'!AY183,'Scen 8'!AY183,'Scen 9'!AY183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ183,'Scen 2'!AZ183,'Scen 3'!AZ183,'Scen 4'!AZ183,'Scen 5'!AZ183,'Scen 6'!AZ183,'Scen 7'!AZ183,'Scen 8'!AZ183,'Scen 9'!AZ183)-\nCHOOSE($L$2,'Scen 1'!AZ183,'Scen 2'!AZ183,'Scen 3'!AZ183,'Scen 4'!AZ183,'Scen 5'!AZ183,'Scen 6'!AZ183,'Scen 7'!AZ183,'Scen 8'!AZ183,'Scen 9'!AZ183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA183,'Scen 2'!BA183,'Scen 3'!BA183,'Scen 4'!BA183,'Scen 5'!BA183,'Scen 6'!BA183,'Scen 7'!BA183,'Scen 8'!BA183,'Scen 9'!BA183)-\nCHOOSE($L$2,'Scen 1'!BA183,'Scen 2'!BA183,'Scen 3'!BA183,'Scen 4'!BA183,'Scen 5'!BA183,'Scen 6'!BA183,'Scen 7'!BA183,'Scen 8'!BA183,'Scen 9'!BA183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB183,'Scen 2'!BB183,'Scen 3'!BB183,'Scen 4'!BB183,'Scen 5'!BB183,'Scen 6'!BB183,'Scen 7'!BB183,'Scen 8'!BB183,'Scen 9'!BB183)-\nCHOOSE($L$2,'Scen 1'!BB183,'Scen 2'!BB183,'Scen 3'!BB183,'Scen 4'!BB183,'Scen 5'!BB183,'Scen 6'!BB183,'Scen 7'!BB183,'Scen 8'!BB183,'Scen 9'!BB183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC183,'Scen 2'!BC183,'Scen 3'!BC183,'Scen 4'!BC183,'Scen 5'!BC183,'Scen 6'!BC183,'Scen 7'!BC183,'Scen 8'!BC183,'Scen 9'!BC183)-\nCHOOSE($L$2,'Scen 1'!BC183,'Scen 2'!BC183,'Scen 3'!BC183,'Scen 4'!BC183,'Scen 5'!BC183,'Scen 6'!BC183,'Scen 7'!BC183,'Scen 8'!BC183,'Scen 9'!BC183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD183,'Scen 2'!BD183,'Scen 3'!BD183,'Scen 4'!BD183,'Scen 5'!BD183,'Scen 6'!BD183,'Scen 7'!BD183,'Scen 8'!BD183,'Scen 9'!BD183)-\nCHOOSE($L$2,'Scen 1'!BD183,'Scen 2'!BD183,'Scen 3'!BD183,'Scen 4'!BD183,'Scen 5'!BD183,'Scen 6'!BD183,'Scen 7'!BD183,'Scen 8'!BD183,'Scen 9'!BD183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE183,'Scen 2'!BE183,'Scen 3'!BE183,'Scen 4'!BE183,'Scen 5'!BE183,'Scen 6'!BE183,'Scen 7'!BE183,'Scen 8'!BE183,'Scen 9'!BE183)-\nCHOOSE($L$2,'Scen 1'!BE183,'Scen 2'!BE183,'Scen 3'!BE183,'Scen 4'!BE183,'Scen 5'!BE183,'Scen 6'!BE183,'Scen 7'!BE183,'Scen 8'!BE183,'Scen 9'!BE183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF183,'Scen 2'!BF183,'Scen 3'!BF183,'Scen 4'!BF183,'Scen 5'!BF183,'Scen 6'!BF183,'Scen 7'!BF183,'Scen 8'!BF183,'Scen 9'!BF183)-\nCHOOSE($L$2,'Scen 1'!BF183,'Scen 2'!BF183,'Scen 3'!BF183,'Scen 4'!BF183,'Scen 5'!BF183,'Scen 6'!BF183,'Scen 7'!BF183,'Scen 8'!BF183,'Scen 9'!BF183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG183,'Scen 2'!BG183,'Scen 3'!BG183,'Scen 4'!BG183,'Scen 5'!BG183,'Scen 6'!BG183,'Scen 7'!BG183,'Scen 8'!BG183,'Scen 9'!BG183)-\nCHOOSE($L$2,'Scen 1'!BG183,'Scen 2'!BG183,'Scen 3'!BG183,'Scen 4'!BG183,'Scen 5'!BG183,'Scen 6'!BG183,'Scen 7'!BG183,'Scen 8'!BG183,'Scen 9'!BG183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH183,'Scen 2'!BH183,'Scen 3'!BH183,'Scen 4'!BH183,'Scen 5'!BH183,'Scen 6'!BH183,'Scen 7'!BH183,'Scen 8'!BH183,'Scen 9'!BH183)-\nCHOOSE($L$2,'Scen 1'!BH183,'Scen 2'!BH183,'Scen 3'!BH183,'Scen 4'!BH183,'Scen 5'!BH183,'Scen 6'!BH183,'Scen 7'!BH183,'Scen 8'!BH183,'Scen 9'!BH183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI183,'Scen 2'!BI183,'Scen 3'!BI183,'Scen 4'!BI183,'Scen 5'!BI183,'Scen 6'!BI183,'Scen 7'!BI183,'Scen 8'!BI183,'Scen 9'!BI183)-\nCHOOSE($L$2,'Scen 1'!BI183,'Scen 2'!BI183,'Scen 3'!BI183,'Scen 4'!BI183,'Scen 5'!BI183,'Scen 6'!BI183,'Scen 7'!BI183,'Scen 8'!BI183,'Scen 9'!BI183),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ183,'Scen 2'!BJ183,'Scen 3'!BJ183,'Scen 4'!BJ183,'Scen 5'!BJ183,'Scen 6'!BJ183,'Scen 7'!BJ183,'Scen 8'!BJ183,'Scen 9'!BJ183)-\nCHOOSE($L$2,'Scen 1'!BJ183,'Scen 2'!BJ183,'Scen 3'!BJ183,'Scen 4'!BJ183,'Scen 5'!BJ183,'Scen 6'!BJ183,'Scen 7'!BJ183,'Scen 8'!BJ183,'Scen 9'!BJ183),\"\")","v":0}]
[]
[null,null,null,null,"FinStat - balance sheet check"]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA186,'Scen 2'!AA186,'Scen 3'!AA186,'Scen 4'!AA186,'Scen 5'!AA186,'Scen 6'!AA186,'Scen 7'!AA186,'Scen 8'!AA186,'Scen 9'!AA186)-\nCHOOSE($L$2,'Scen 1'!AA186,'Scen 2'!AA186,'Scen 3'!AA186,'Scen 4'!AA186,'Scen 5'!AA186,'Scen 6'!AA186,'Scen 7'!AA186,'Scen 8'!AA186,'Scen 9'!AA186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB186,'Scen 2'!AB186,'Scen 3'!AB186,'Scen 4'!AB186,'Scen 5'!AB186,'Scen 6'!AB186,'Scen 7'!AB186,'Scen 8'!AB186,'Scen 9'!AB186)-\nCHOOSE($L$2,'Scen 1'!AB186,'Scen 2'!AB186,'Scen 3'!AB186,'Scen 4'!AB186,'Scen 5'!AB186,'Scen 6'!AB186,'Scen 7'!AB186,'Scen 8'!AB186,'Scen 9'!AB186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC186,'Scen 2'!AC186,'Scen 3'!AC186,'Scen 4'!AC186,'Scen 5'!AC186,'Scen 6'!AC186,'Scen 7'!AC186,'Scen 8'!AC186,'Scen 9'!AC186)-\nCHOOSE($L$2,'Scen 1'!AC186,'Scen 2'!AC186,'Scen 3'!AC186,'Scen 4'!AC186,'Scen 5'!AC186,'Scen 6'!AC186,'Scen 7'!AC186,'Scen 8'!AC186,'Scen 9'!AC186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD186,'Scen 2'!AD186,'Scen 3'!AD186,'Scen 4'!AD186,'Scen 5'!AD186,'Scen 6'!AD186,'Scen 7'!AD186,'Scen 8'!AD186,'Scen 9'!AD186)-\nCHOOSE($L$2,'Scen 1'!AD186,'Scen 2'!AD186,'Scen 3'!AD186,'Scen 4'!AD186,'Scen 5'!AD186,'Scen 6'!AD186,'Scen 7'!AD186,'Scen 8'!AD186,'Scen 9'!AD186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE186,'Scen 2'!AE186,'Scen 3'!AE186,'Scen 4'!AE186,'Scen 5'!AE186,'Scen 6'!AE186,'Scen 7'!AE186,'Scen 8'!AE186,'Scen 9'!AE186)-\nCHOOSE($L$2,'Scen 1'!AE186,'Scen 2'!AE186,'Scen 3'!AE186,'Scen 4'!AE186,'Scen 5'!AE186,'Scen 6'!AE186,'Scen 7'!AE186,'Scen 8'!AE186,'Scen 9'!AE186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF186,'Scen 2'!AF186,'Scen 3'!AF186,'Scen 4'!AF186,'Scen 5'!AF186,'Scen 6'!AF186,'Scen 7'!AF186,'Scen 8'!AF186,'Scen 9'!AF186)-\nCHOOSE($L$2,'Scen 1'!AF186,'Scen 2'!AF186,'Scen 3'!AF186,'Scen 4'!AF186,'Scen 5'!AF186,'Scen 6'!AF186,'Scen 7'!AF186,'Scen 8'!AF186,'Scen 9'!AF186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG186,'Scen 2'!AG186,'Scen 3'!AG186,'Scen 4'!AG186,'Scen 5'!AG186,'Scen 6'!AG186,'Scen 7'!AG186,'Scen 8'!AG186,'Scen 9'!AG186)-\nCHOOSE($L$2,'Scen 1'!AG186,'Scen 2'!AG186,'Scen 3'!AG186,'Scen 4'!AG186,'Scen 5'!AG186,'Scen 6'!AG186,'Scen 7'!AG186,'Scen 8'!AG186,'Scen 9'!AG186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH186,'Scen 2'!AH186,'Scen 3'!AH186,'Scen 4'!AH186,'Scen 5'!AH186,'Scen 6'!AH186,'Scen 7'!AH186,'Scen 8'!AH186,'Scen 9'!AH186)-\nCHOOSE($L$2,'Scen 1'!AH186,'Scen 2'!AH186,'Scen 3'!AH186,'Scen 4'!AH186,'Scen 5'!AH186,'Scen 6'!AH186,'Scen 7'!AH186,'Scen 8'!AH186,'Scen 9'!AH186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI186,'Scen 2'!AI186,'Scen 3'!AI186,'Scen 4'!AI186,'Scen 5'!AI186,'Scen 6'!AI186,'Scen 7'!AI186,'Scen 8'!AI186,'Scen 9'!AI186)-\nCHOOSE($L$2,'Scen 1'!AI186,'Scen 2'!AI186,'Scen 3'!AI186,'Scen 4'!AI186,'Scen 5'!AI186,'Scen 6'!AI186,'Scen 7'!AI186,'Scen 8'!AI186,'Scen 9'!AI186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ186,'Scen 2'!AJ186,'Scen 3'!AJ186,'Scen 4'!AJ186,'Scen 5'!AJ186,'Scen 6'!AJ186,'Scen 7'!AJ186,'Scen 8'!AJ186,'Scen 9'!AJ186)-\nCHOOSE($L$2,'Scen 1'!AJ186,'Scen 2'!AJ186,'Scen 3'!AJ186,'Scen 4'!AJ186,'Scen 5'!AJ186,'Scen 6'!AJ186,'Scen 7'!AJ186,'Scen 8'!AJ186,'Scen 9'!AJ186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK186,'Scen 2'!AK186,'Scen 3'!AK186,'Scen 4'!AK186,'Scen 5'!AK186,'Scen 6'!AK186,'Scen 7'!AK186,'Scen 8'!AK186,'Scen 9'!AK186)-\nCHOOSE($L$2,'Scen 1'!AK186,'Scen 2'!AK186,'Scen 3'!AK186,'Scen 4'!AK186,'Scen 5'!AK186,'Scen 6'!AK186,'Scen 7'!AK186,'Scen 8'!AK186,'Scen 9'!AK186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL186,'Scen 2'!AL186,'Scen 3'!AL186,'Scen 4'!AL186,'Scen 5'!AL186,'Scen 6'!AL186,'Scen 7'!AL186,'Scen 8'!AL186,'Scen 9'!AL186)-\nCHOOSE($L$2,'Scen 1'!AL186,'Scen 2'!AL186,'Scen 3'!AL186,'Scen 4'!AL186,'Scen 5'!AL186,'Scen 6'!AL186,'Scen 7'!AL186,'Scen 8'!AL186,'Scen 9'!AL186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM186,'Scen 2'!AM186,'Scen 3'!AM186,'Scen 4'!AM186,'Scen 5'!AM186,'Scen 6'!AM186,'Scen 7'!AM186,'Scen 8'!AM186,'Scen 9'!AM186)-\nCHOOSE($L$2,'Scen 1'!AM186,'Scen 2'!AM186,'Scen 3'!AM186,'Scen 4'!AM186,'Scen 5'!AM186,'Scen 6'!AM186,'Scen 7'!AM186,'Scen 8'!AM186,'Scen 9'!AM186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN186,'Scen 2'!AN186,'Scen 3'!AN186,'Scen 4'!AN186,'Scen 5'!AN186,'Scen 6'!AN186,'Scen 7'!AN186,'Scen 8'!AN186,'Scen 9'!AN186)-\nCHOOSE($L$2,'Scen 1'!AN186,'Scen 2'!AN186,'Scen 3'!AN186,'Scen 4'!AN186,'Scen 5'!AN186,'Scen 6'!AN186,'Scen 7'!AN186,'Scen 8'!AN186,'Scen 9'!AN186),\"\")","v":7.2759576141834259E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO186,'Scen 2'!AO186,'Scen 3'!AO186,'Scen 4'!AO186,'Scen 5'!AO186,'Scen 6'!AO186,'Scen 7'!AO186,'Scen 8'!AO186,'Scen 9'!AO186)-\nCHOOSE($L$2,'Scen 1'!AO186,'Scen 2'!AO186,'Scen 3'!AO186,'Scen 4'!AO186,'Scen 5'!AO186,'Scen 6'!AO186,'Scen 7'!AO186,'Scen 8'!AO186,'Scen 9'!AO186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP186,'Scen 2'!AP186,'Scen 3'!AP186,'Scen 4'!AP186,'Scen 5'!AP186,'Scen 6'!AP186,'Scen 7'!AP186,'Scen 8'!AP186,'Scen 9'!AP186)-\nCHOOSE($L$2,'Scen 1'!AP186,'Scen 2'!AP186,'Scen 3'!AP186,'Scen 4'!AP186,'Scen 5'!AP186,'Scen 6'!AP186,'Scen 7'!AP186,'Scen 8'!AP186,'Scen 9'!AP186),\"\")","v":5.4569682106375694E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ186,'Scen 2'!AQ186,'Scen 3'!AQ186,'Scen 4'!AQ186,'Scen 5'!AQ186,'Scen 6'!AQ186,'Scen 7'!AQ186,'Scen 8'!AQ186,'Scen 9'!AQ186)-\nCHOOSE($L$2,'Scen 1'!AQ186,'Scen 2'!AQ186,'Scen 3'!AQ186,'Scen 4'!AQ186,'Scen 5'!AQ186,'Scen 6'!AQ186,'Scen 7'!AQ186,'Scen 8'!AQ186,'Scen 9'!AQ186),\"\")","v":3.637978807091713E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR186,'Scen 2'!AR186,'Scen 3'!AR186,'Scen 4'!AR186,'Scen 5'!AR186,'Scen 6'!AR186,'Scen 7'!AR186,'Scen 8'!AR186,'Scen 9'!AR186)-\nCHOOSE($L$2,'Scen 1'!AR186,'Scen 2'!AR186,'Scen 3'!AR186,'Scen 4'!AR186,'Scen 5'!AR186,'Scen 6'!AR186,'Scen 7'!AR186,'Scen 8'!AR186,'Scen 9'!AR186),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS186,'Scen 2'!AS186,'Scen 3'!AS186,'Scen 4'!AS186,'Scen 5'!AS186,'Scen 6'!AS186,'Scen 7'!AS186,'Scen 8'!AS186,'Scen 9'!AS186)-\nCHOOSE($L$2,'Scen 1'!AS186,'Scen 2'!AS186,'Scen 3'!AS186,'Scen 4'!AS186,'Scen 5'!AS186,'Scen 6'!AS186,'Scen 7'!AS186,'Scen 8'!AS186,'Scen 9'!AS186),\"\")","v":3.637978807091713E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT186,'Scen 2'!AT186,'Scen 3'!AT186,'Scen 4'!AT186,'Scen 5'!AT186,'Scen 6'!AT186,'Scen 7'!AT186,'Scen 8'!AT186,'Scen 9'!AT186)-\nCHOOSE($L$2,'Scen 1'!AT186,'Scen 2'!AT186,'Scen 3'!AT186,'Scen 4'!AT186,'Scen 5'!AT186,'Scen 6'!AT186,'Scen 7'!AT186,'Scen 8'!AT186,'Scen 9'!AT186),\"\")","v":1.3642420526593924E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU186,'Scen 2'!AU186,'Scen 3'!AU186,'Scen 4'!AU186,'Scen 5'!AU186,'Scen 6'!AU186,'Scen 7'!AU186,'Scen 8'!AU186,'Scen 9'!AU186)-\nCHOOSE($L$2,'Scen 1'!AU186,'Scen 2'!AU186,'Scen 3'!AU186,'Scen 4'!AU186,'Scen 5'!AU186,'Scen 6'!AU186,'Scen 7'!AU186,'Scen 8'!AU186,'Scen 9'!AU186),\"\")","v":-5.4569682106375694E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV186,'Scen 2'!AV186,'Scen 3'!AV186,'Scen 4'!AV186,'Scen 5'!AV186,'Scen 6'!AV186,'Scen 7'!AV186,'Scen 8'!AV186,'Scen 9'!AV186)-\nCHOOSE($L$2,'Scen 1'!AV186,'Scen 2'!AV186,'Scen 3'!AV186,'Scen 4'!AV186,'Scen 5'!AV186,'Scen 6'!AV186,'Scen 7'!AV186,'Scen 8'!AV186,'Scen 9'!AV186),\"\")","v":9.5496943686157465E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW186,'Scen 2'!AW186,'Scen 3'!AW186,'Scen 4'!AW186,'Scen 5'!AW186,'Scen 6'!AW186,'Scen 7'!AW186,'Scen 8'!AW186,'Scen 9'!AW186)-\nCHOOSE($L$2,'Scen 1'!AW186,'Scen 2'!AW186,'Scen 3'!AW186,'Scen 4'!AW186,'Scen 5'!AW186,'Scen 6'!AW186,'Scen 7'!AW186,'Scen 8'!AW186,'Scen 9'!AW186),\"\")","v":-4.0927261579781771E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX186,'Scen 2'!AX186,'Scen 3'!AX186,'Scen 4'!AX186,'Scen 5'!AX186,'Scen 6'!AX186,'Scen 7'!AX186,'Scen 8'!AX186,'Scen 9'!AX186)-\nCHOOSE($L$2,'Scen 1'!AX186,'Scen 2'!AX186,'Scen 3'!AX186,'Scen 4'!AX186,'Scen 5'!AX186,'Scen 6'!AX186,'Scen 7'!AX186,'Scen 8'!AX186,'Scen 9'!AX186),\"\")","v":2.7284841053187847E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY186,'Scen 2'!AY186,'Scen 3'!AY186,'Scen 4'!AY186,'Scen 5'!AY186,'Scen 6'!AY186,'Scen 7'!AY186,'Scen 8'!AY186,'Scen 9'!AY186)-\nCHOOSE($L$2,'Scen 1'!AY186,'Scen 2'!AY186,'Scen 3'!AY186,'Scen 4'!AY186,'Scen 5'!AY186,'Scen 6'!AY186,'Scen 7'!AY186,'Scen 8'!AY186,'Scen 9'!AY186),\"\")","v":-9.0949470177292824E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ186,'Scen 2'!AZ186,'Scen 3'!AZ186,'Scen 4'!AZ186,'Scen 5'!AZ186,'Scen 6'!AZ186,'Scen 7'!AZ186,'Scen 8'!AZ186,'Scen 9'!AZ186)-\nCHOOSE($L$2,'Scen 1'!AZ186,'Scen 2'!AZ186,'Scen 3'!AZ186,'Scen 4'!AZ186,'Scen 5'!AZ186,'Scen 6'!AZ186,'Scen 7'!AZ186,'Scen 8'!AZ186,'Scen 9'!AZ186),\"\")","v":-1.8189894035458565E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA186,'Scen 2'!BA186,'Scen 3'!BA186,'Scen 4'!BA186,'Scen 5'!BA186,'Scen 6'!BA186,'Scen 7'!BA186,'Scen 8'!BA186,'Scen 9'!BA186)-\nCHOOSE($L$2,'Scen 1'!BA186,'Scen 2'!BA186,'Scen 3'!BA186,'Scen 4'!BA186,'Scen 5'!BA186,'Scen 6'!BA186,'Scen 7'!BA186,'Scen 8'!BA186,'Scen 9'!BA186),\"\")","v":-3.637978807091713E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB186,'Scen 2'!BB186,'Scen 3'!BB186,'Scen 4'!BB186,'Scen 5'!BB186,'Scen 6'!BB186,'Scen 7'!BB186,'Scen 8'!BB186,'Scen 9'!BB186)-\nCHOOSE($L$2,'Scen 1'!BB186,'Scen 2'!BB186,'Scen 3'!BB186,'Scen 4'!BB186,'Scen 5'!BB186,'Scen 6'!BB186,'Scen 7'!BB186,'Scen 8'!BB186,'Scen 9'!BB186),\"\")","v":-1.3642420526593924E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC186,'Scen 2'!BC186,'Scen 3'!BC186,'Scen 4'!BC186,'Scen 5'!BC186,'Scen 6'!BC186,'Scen 7'!BC186,'Scen 8'!BC186,'Scen 9'!BC186)-\nCHOOSE($L$2,'Scen 1'!BC186,'Scen 2'!BC186,'Scen 3'!BC186,'Scen 4'!BC186,'Scen 5'!BC186,'Scen 6'!BC186,'Scen 7'!BC186,'Scen 8'!BC186,'Scen 9'!BC186),\"\")","v":-9.5496943686157465E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD186,'Scen 2'!BD186,'Scen 3'!BD186,'Scen 4'!BD186,'Scen 5'!BD186,'Scen 6'!BD186,'Scen 7'!BD186,'Scen 8'!BD186,'Scen 9'!BD186)-\nCHOOSE($L$2,'Scen 1'!BD186,'Scen 2'!BD186,'Scen 3'!BD186,'Scen 4'!BD186,'Scen 5'!BD186,'Scen 6'!BD186,'Scen 7'!BD186,'Scen 8'!BD186,'Scen 9'!BD186),\"\")","v":-1.3642420526593924E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE186,'Scen 2'!BE186,'Scen 3'!BE186,'Scen 4'!BE186,'Scen 5'!BE186,'Scen 6'!BE186,'Scen 7'!BE186,'Scen 8'!BE186,'Scen 9'!BE186)-\nCHOOSE($L$2,'Scen 1'!BE186,'Scen 2'!BE186,'Scen 3'!BE186,'Scen 4'!BE186,'Scen 5'!BE186,'Scen 6'!BE186,'Scen 7'!BE186,'Scen 8'!BE186,'Scen 9'!BE186),\"\")","v":-1.7280399333685637E-11},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF186,'Scen 2'!BF186,'Scen 3'!BF186,'Scen 4'!BF186,'Scen 5'!BF186,'Scen 6'!BF186,'Scen 7'!BF186,'Scen 8'!BF186,'Scen 9'!BF186)-\nCHOOSE($L$2,'Scen 1'!BF186,'Scen 2'!BF186,'Scen 3'!BF186,'Scen 4'!BF186,'Scen 5'!BF186,'Scen 6'!BF186,'Scen 7'!BF186,'Scen 8'!BF186,'Scen 9'!BF186),\"\")","v":-5.4569682106375694E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG186,'Scen 2'!BG186,'Scen 3'!BG186,'Scen 4'!BG186,'Scen 5'!BG186,'Scen 6'!BG186,'Scen 7'!BG186,'Scen 8'!BG186,'Scen 9'!BG186)-\nCHOOSE($L$2,'Scen 1'!BG186,'Scen 2'!BG186,'Scen 3'!BG186,'Scen 4'!BG186,'Scen 5'!BG186,'Scen 6'!BG186,'Scen 7'!BG186,'Scen 8'!BG186,'Scen 9'!BG186),\"\")","v":-1.8189894035458565E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH186,'Scen 2'!BH186,'Scen 3'!BH186,'Scen 4'!BH186,'Scen 5'!BH186,'Scen 6'!BH186,'Scen 7'!BH186,'Scen 8'!BH186,'Scen 9'!BH186)-\nCHOOSE($L$2,'Scen 1'!BH186,'Scen 2'!BH186,'Scen 3'!BH186,'Scen 4'!BH186,'Scen 5'!BH186,'Scen 6'!BH186,'Scen 7'!BH186,'Scen 8'!BH186,'Scen 9'!BH186),\"\")","v":9.0949470177292824E-12},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI186,'Scen 2'!BI186,'Scen 3'!BI186,'Scen 4'!BI186,'Scen 5'!BI186,'Scen 6'!BI186,'Scen 7'!BI186,'Scen 8'!BI186,'Scen 9'!BI186)-\nCHOOSE($L$2,'Scen 1'!BI186,'Scen 2'!BI186,'Scen 3'!BI186,'Scen 4'!BI186,'Scen 5'!BI186,'Scen 6'!BI186,'Scen 7'!BI186,'Scen 8'!BI186,'Scen 9'!BI186),\"\")","v":1.2732925824820995E-11},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ186,'Scen 2'!BJ186,'Scen 3'!BJ186,'Scen 4'!BJ186,'Scen 5'!BJ186,'Scen 6'!BJ186,'Scen 7'!BJ186,'Scen 8'!BJ186,'Scen 9'!BJ186)-\nCHOOSE($L$2,'Scen 1'!BJ186,'Scen 2'!BJ186,'Scen 3'!BJ186,'Scen 4'!BJ186,'Scen 5'!BJ186,'Scen 6'!BJ186,'Scen 7'!BJ186,'Scen 8'!BJ186,'Scen 9'!BJ186),\"\")","v":-7.2759576141834259E-12}]
[]
[null,null,null,null,"FinStat - cash flow check"]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA189,'Scen 2'!AA189,'Scen 3'!AA189,'Scen 4'!AA189,'Scen 5'!AA189,'Scen 6'!AA189,'Scen 7'!AA189,'Scen 8'!AA189,'Scen 9'!AA189)-\nCHOOSE($L$2,'Scen 1'!AA189,'Scen 2'!AA189,'Scen 3'!AA189,'Scen 4'!AA189,'Scen 5'!AA189,'Scen 6'!AA189,'Scen 7'!AA189,'Scen 8'!AA189,'Scen 9'!AA189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB189,'Scen 2'!AB189,'Scen 3'!AB189,'Scen 4'!AB189,'Scen 5'!AB189,'Scen 6'!AB189,'Scen 7'!AB189,'Scen 8'!AB189,'Scen 9'!AB189)-\nCHOOSE($L$2,'Scen 1'!AB189,'Scen 2'!AB189,'Scen 3'!AB189,'Scen 4'!AB189,'Scen 5'!AB189,'Scen 6'!AB189,'Scen 7'!AB189,'Scen 8'!AB189,'Scen 9'!AB189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC189,'Scen 2'!AC189,'Scen 3'!AC189,'Scen 4'!AC189,'Scen 5'!AC189,'Scen 6'!AC189,'Scen 7'!AC189,'Scen 8'!AC189,'Scen 9'!AC189)-\nCHOOSE($L$2,'Scen 1'!AC189,'Scen 2'!AC189,'Scen 3'!AC189,'Scen 4'!AC189,'Scen 5'!AC189,'Scen 6'!AC189,'Scen 7'!AC189,'Scen 8'!AC189,'Scen 9'!AC189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD189,'Scen 2'!AD189,'Scen 3'!AD189,'Scen 4'!AD189,'Scen 5'!AD189,'Scen 6'!AD189,'Scen 7'!AD189,'Scen 8'!AD189,'Scen 9'!AD189)-\nCHOOSE($L$2,'Scen 1'!AD189,'Scen 2'!AD189,'Scen 3'!AD189,'Scen 4'!AD189,'Scen 5'!AD189,'Scen 6'!AD189,'Scen 7'!AD189,'Scen 8'!AD189,'Scen 9'!AD189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE189,'Scen 2'!AE189,'Scen 3'!AE189,'Scen 4'!AE189,'Scen 5'!AE189,'Scen 6'!AE189,'Scen 7'!AE189,'Scen 8'!AE189,'Scen 9'!AE189)-\nCHOOSE($L$2,'Scen 1'!AE189,'Scen 2'!AE189,'Scen 3'!AE189,'Scen 4'!AE189,'Scen 5'!AE189,'Scen 6'!AE189,'Scen 7'!AE189,'Scen 8'!AE189,'Scen 9'!AE189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF189,'Scen 2'!AF189,'Scen 3'!AF189,'Scen 4'!AF189,'Scen 5'!AF189,'Scen 6'!AF189,'Scen 7'!AF189,'Scen 8'!AF189,'Scen 9'!AF189)-\nCHOOSE($L$2,'Scen 1'!AF189,'Scen 2'!AF189,'Scen 3'!AF189,'Scen 4'!AF189,'Scen 5'!AF189,'Scen 6'!AF189,'Scen 7'!AF189,'Scen 8'!AF189,'Scen 9'!AF189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG189,'Scen 2'!AG189,'Scen 3'!AG189,'Scen 4'!AG189,'Scen 5'!AG189,'Scen 6'!AG189,'Scen 7'!AG189,'Scen 8'!AG189,'Scen 9'!AG189)-\nCHOOSE($L$2,'Scen 1'!AG189,'Scen 2'!AG189,'Scen 3'!AG189,'Scen 4'!AG189,'Scen 5'!AG189,'Scen 6'!AG189,'Scen 7'!AG189,'Scen 8'!AG189,'Scen 9'!AG189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH189,'Scen 2'!AH189,'Scen 3'!AH189,'Scen 4'!AH189,'Scen 5'!AH189,'Scen 6'!AH189,'Scen 7'!AH189,'Scen 8'!AH189,'Scen 9'!AH189)-\nCHOOSE($L$2,'Scen 1'!AH189,'Scen 2'!AH189,'Scen 3'!AH189,'Scen 4'!AH189,'Scen 5'!AH189,'Scen 6'!AH189,'Scen 7'!AH189,'Scen 8'!AH189,'Scen 9'!AH189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI189,'Scen 2'!AI189,'Scen 3'!AI189,'Scen 4'!AI189,'Scen 5'!AI189,'Scen 6'!AI189,'Scen 7'!AI189,'Scen 8'!AI189,'Scen 9'!AI189)-\nCHOOSE($L$2,'Scen 1'!AI189,'Scen 2'!AI189,'Scen 3'!AI189,'Scen 4'!AI189,'Scen 5'!AI189,'Scen 6'!AI189,'Scen 7'!AI189,'Scen 8'!AI189,'Scen 9'!AI189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ189,'Scen 2'!AJ189,'Scen 3'!AJ189,'Scen 4'!AJ189,'Scen 5'!AJ189,'Scen 6'!AJ189,'Scen 7'!AJ189,'Scen 8'!AJ189,'Scen 9'!AJ189)-\nCHOOSE($L$2,'Scen 1'!AJ189,'Scen 2'!AJ189,'Scen 3'!AJ189,'Scen 4'!AJ189,'Scen 5'!AJ189,'Scen 6'!AJ189,'Scen 7'!AJ189,'Scen 8'!AJ189,'Scen 9'!AJ189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK189,'Scen 2'!AK189,'Scen 3'!AK189,'Scen 4'!AK189,'Scen 5'!AK189,'Scen 6'!AK189,'Scen 7'!AK189,'Scen 8'!AK189,'Scen 9'!AK189)-\nCHOOSE($L$2,'Scen 1'!AK189,'Scen 2'!AK189,'Scen 3'!AK189,'Scen 4'!AK189,'Scen 5'!AK189,'Scen 6'!AK189,'Scen 7'!AK189,'Scen 8'!AK189,'Scen 9'!AK189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL189,'Scen 2'!AL189,'Scen 3'!AL189,'Scen 4'!AL189,'Scen 5'!AL189,'Scen 6'!AL189,'Scen 7'!AL189,'Scen 8'!AL189,'Scen 9'!AL189)-\nCHOOSE($L$2,'Scen 1'!AL189,'Scen 2'!AL189,'Scen 3'!AL189,'Scen 4'!AL189,'Scen 5'!AL189,'Scen 6'!AL189,'Scen 7'!AL189,'Scen 8'!AL189,'Scen 9'!AL189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM189,'Scen 2'!AM189,'Scen 3'!AM189,'Scen 4'!AM189,'Scen 5'!AM189,'Scen 6'!AM189,'Scen 7'!AM189,'Scen 8'!AM189,'Scen 9'!AM189)-\nCHOOSE($L$2,'Scen 1'!AM189,'Scen 2'!AM189,'Scen 3'!AM189,'Scen 4'!AM189,'Scen 5'!AM189,'Scen 6'!AM189,'Scen 7'!AM189,'Scen 8'!AM189,'Scen 9'!AM189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN189,'Scen 2'!AN189,'Scen 3'!AN189,'Scen 4'!AN189,'Scen 5'!AN189,'Scen 6'!AN189,'Scen 7'!AN189,'Scen 8'!AN189,'Scen 9'!AN189)-\nCHOOSE($L$2,'Scen 1'!AN189,'Scen 2'!AN189,'Scen 3'!AN189,'Scen 4'!AN189,'Scen 5'!AN189,'Scen 6'!AN189,'Scen 7'!AN189,'Scen 8'!AN189,'Scen 9'!AN189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO189,'Scen 2'!AO189,'Scen 3'!AO189,'Scen 4'!AO189,'Scen 5'!AO189,'Scen 6'!AO189,'Scen 7'!AO189,'Scen 8'!AO189,'Scen 9'!AO189)-\nCHOOSE($L$2,'Scen 1'!AO189,'Scen 2'!AO189,'Scen 3'!AO189,'Scen 4'!AO189,'Scen 5'!AO189,'Scen 6'!AO189,'Scen 7'!AO189,'Scen 8'!AO189,'Scen 9'!AO189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP189,'Scen 2'!AP189,'Scen 3'!AP189,'Scen 4'!AP189,'Scen 5'!AP189,'Scen 6'!AP189,'Scen 7'!AP189,'Scen 8'!AP189,'Scen 9'!AP189)-\nCHOOSE($L$2,'Scen 1'!AP189,'Scen 2'!AP189,'Scen 3'!AP189,'Scen 4'!AP189,'Scen 5'!AP189,'Scen 6'!AP189,'Scen 7'!AP189,'Scen 8'!AP189,'Scen 9'!AP189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ189,'Scen 2'!AQ189,'Scen 3'!AQ189,'Scen 4'!AQ189,'Scen 5'!AQ189,'Scen 6'!AQ189,'Scen 7'!AQ189,'Scen 8'!AQ189,'Scen 9'!AQ189)-\nCHOOSE($L$2,'Scen 1'!AQ189,'Scen 2'!AQ189,'Scen 3'!AQ189,'Scen 4'!AQ189,'Scen 5'!AQ189,'Scen 6'!AQ189,'Scen 7'!AQ189,'Scen 8'!AQ189,'Scen 9'!AQ189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR189,'Scen 2'!AR189,'Scen 3'!AR189,'Scen 4'!AR189,'Scen 5'!AR189,'Scen 6'!AR189,'Scen 7'!AR189,'Scen 8'!AR189,'Scen 9'!AR189)-\nCHOOSE($L$2,'Scen 1'!AR189,'Scen 2'!AR189,'Scen 3'!AR189,'Scen 4'!AR189,'Scen 5'!AR189,'Scen 6'!AR189,'Scen 7'!AR189,'Scen 8'!AR189,'Scen 9'!AR189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS189,'Scen 2'!AS189,'Scen 3'!AS189,'Scen 4'!AS189,'Scen 5'!AS189,'Scen 6'!AS189,'Scen 7'!AS189,'Scen 8'!AS189,'Scen 9'!AS189)-\nCHOOSE($L$2,'Scen 1'!AS189,'Scen 2'!AS189,'Scen 3'!AS189,'Scen 4'!AS189,'Scen 5'!AS189,'Scen 6'!AS189,'Scen 7'!AS189,'Scen 8'!AS189,'Scen 9'!AS189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT189,'Scen 2'!AT189,'Scen 3'!AT189,'Scen 4'!AT189,'Scen 5'!AT189,'Scen 6'!AT189,'Scen 7'!AT189,'Scen 8'!AT189,'Scen 9'!AT189)-\nCHOOSE($L$2,'Scen 1'!AT189,'Scen 2'!AT189,'Scen 3'!AT189,'Scen 4'!AT189,'Scen 5'!AT189,'Scen 6'!AT189,'Scen 7'!AT189,'Scen 8'!AT189,'Scen 9'!AT189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU189,'Scen 2'!AU189,'Scen 3'!AU189,'Scen 4'!AU189,'Scen 5'!AU189,'Scen 6'!AU189,'Scen 7'!AU189,'Scen 8'!AU189,'Scen 9'!AU189)-\nCHOOSE($L$2,'Scen 1'!AU189,'Scen 2'!AU189,'Scen 3'!AU189,'Scen 4'!AU189,'Scen 5'!AU189,'Scen 6'!AU189,'Scen 7'!AU189,'Scen 8'!AU189,'Scen 9'!AU189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV189,'Scen 2'!AV189,'Scen 3'!AV189,'Scen 4'!AV189,'Scen 5'!AV189,'Scen 6'!AV189,'Scen 7'!AV189,'Scen 8'!AV189,'Scen 9'!AV189)-\nCHOOSE($L$2,'Scen 1'!AV189,'Scen 2'!AV189,'Scen 3'!AV189,'Scen 4'!AV189,'Scen 5'!AV189,'Scen 6'!AV189,'Scen 7'!AV189,'Scen 8'!AV189,'Scen 9'!AV189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW189,'Scen 2'!AW189,'Scen 3'!AW189,'Scen 4'!AW189,'Scen 5'!AW189,'Scen 6'!AW189,'Scen 7'!AW189,'Scen 8'!AW189,'Scen 9'!AW189)-\nCHOOSE($L$2,'Scen 1'!AW189,'Scen 2'!AW189,'Scen 3'!AW189,'Scen 4'!AW189,'Scen 5'!AW189,'Scen 6'!AW189,'Scen 7'!AW189,'Scen 8'!AW189,'Scen 9'!AW189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX189,'Scen 2'!AX189,'Scen 3'!AX189,'Scen 4'!AX189,'Scen 5'!AX189,'Scen 6'!AX189,'Scen 7'!AX189,'Scen 8'!AX189,'Scen 9'!AX189)-\nCHOOSE($L$2,'Scen 1'!AX189,'Scen 2'!AX189,'Scen 3'!AX189,'Scen 4'!AX189,'Scen 5'!AX189,'Scen 6'!AX189,'Scen 7'!AX189,'Scen 8'!AX189,'Scen 9'!AX189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY189,'Scen 2'!AY189,'Scen 3'!AY189,'Scen 4'!AY189,'Scen 5'!AY189,'Scen 6'!AY189,'Scen 7'!AY189,'Scen 8'!AY189,'Scen 9'!AY189)-\nCHOOSE($L$2,'Scen 1'!AY189,'Scen 2'!AY189,'Scen 3'!AY189,'Scen 4'!AY189,'Scen 5'!AY189,'Scen 6'!AY189,'Scen 7'!AY189,'Scen 8'!AY189,'Scen 9'!AY189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ189,'Scen 2'!AZ189,'Scen 3'!AZ189,'Scen 4'!AZ189,'Scen 5'!AZ189,'Scen 6'!AZ189,'Scen 7'!AZ189,'Scen 8'!AZ189,'Scen 9'!AZ189)-\nCHOOSE($L$2,'Scen 1'!AZ189,'Scen 2'!AZ189,'Scen 3'!AZ189,'Scen 4'!AZ189,'Scen 5'!AZ189,'Scen 6'!AZ189,'Scen 7'!AZ189,'Scen 8'!AZ189,'Scen 9'!AZ189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA189,'Scen 2'!BA189,'Scen 3'!BA189,'Scen 4'!BA189,'Scen 5'!BA189,'Scen 6'!BA189,'Scen 7'!BA189,'Scen 8'!BA189,'Scen 9'!BA189)-\nCHOOSE($L$2,'Scen 1'!BA189,'Scen 2'!BA189,'Scen 3'!BA189,'Scen 4'!BA189,'Scen 5'!BA189,'Scen 6'!BA189,'Scen 7'!BA189,'Scen 8'!BA189,'Scen 9'!BA189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB189,'Scen 2'!BB189,'Scen 3'!BB189,'Scen 4'!BB189,'Scen 5'!BB189,'Scen 6'!BB189,'Scen 7'!BB189,'Scen 8'!BB189,'Scen 9'!BB189)-\nCHOOSE($L$2,'Scen 1'!BB189,'Scen 2'!BB189,'Scen 3'!BB189,'Scen 4'!BB189,'Scen 5'!BB189,'Scen 6'!BB189,'Scen 7'!BB189,'Scen 8'!BB189,'Scen 9'!BB189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC189,'Scen 2'!BC189,'Scen 3'!BC189,'Scen 4'!BC189,'Scen 5'!BC189,'Scen 6'!BC189,'Scen 7'!BC189,'Scen 8'!BC189,'Scen 9'!BC189)-\nCHOOSE($L$2,'Scen 1'!BC189,'Scen 2'!BC189,'Scen 3'!BC189,'Scen 4'!BC189,'Scen 5'!BC189,'Scen 6'!BC189,'Scen 7'!BC189,'Scen 8'!BC189,'Scen 9'!BC189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD189,'Scen 2'!BD189,'Scen 3'!BD189,'Scen 4'!BD189,'Scen 5'!BD189,'Scen 6'!BD189,'Scen 7'!BD189,'Scen 8'!BD189,'Scen 9'!BD189)-\nCHOOSE($L$2,'Scen 1'!BD189,'Scen 2'!BD189,'Scen 3'!BD189,'Scen 4'!BD189,'Scen 5'!BD189,'Scen 6'!BD189,'Scen 7'!BD189,'Scen 8'!BD189,'Scen 9'!BD189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE189,'Scen 2'!BE189,'Scen 3'!BE189,'Scen 4'!BE189,'Scen 5'!BE189,'Scen 6'!BE189,'Scen 7'!BE189,'Scen 8'!BE189,'Scen 9'!BE189)-\nCHOOSE($L$2,'Scen 1'!BE189,'Scen 2'!BE189,'Scen 3'!BE189,'Scen 4'!BE189,'Scen 5'!BE189,'Scen 6'!BE189,'Scen 7'!BE189,'Scen 8'!BE189,'Scen 9'!BE189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF189,'Scen 2'!BF189,'Scen 3'!BF189,'Scen 4'!BF189,'Scen 5'!BF189,'Scen 6'!BF189,'Scen 7'!BF189,'Scen 8'!BF189,'Scen 9'!BF189)-\nCHOOSE($L$2,'Scen 1'!BF189,'Scen 2'!BF189,'Scen 3'!BF189,'Scen 4'!BF189,'Scen 5'!BF189,'Scen 6'!BF189,'Scen 7'!BF189,'Scen 8'!BF189,'Scen 9'!BF189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG189,'Scen 2'!BG189,'Scen 3'!BG189,'Scen 4'!BG189,'Scen 5'!BG189,'Scen 6'!BG189,'Scen 7'!BG189,'Scen 8'!BG189,'Scen 9'!BG189)-\nCHOOSE($L$2,'Scen 1'!BG189,'Scen 2'!BG189,'Scen 3'!BG189,'Scen 4'!BG189,'Scen 5'!BG189,'Scen 6'!BG189,'Scen 7'!BG189,'Scen 8'!BG189,'Scen 9'!BG189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH189,'Scen 2'!BH189,'Scen 3'!BH189,'Scen 4'!BH189,'Scen 5'!BH189,'Scen 6'!BH189,'Scen 7'!BH189,'Scen 8'!BH189,'Scen 9'!BH189)-\nCHOOSE($L$2,'Scen 1'!BH189,'Scen 2'!BH189,'Scen 3'!BH189,'Scen 4'!BH189,'Scen 5'!BH189,'Scen 6'!BH189,'Scen 7'!BH189,'Scen 8'!BH189,'Scen 9'!BH189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI189,'Scen 2'!BI189,'Scen 3'!BI189,'Scen 4'!BI189,'Scen 5'!BI189,'Scen 6'!BI189,'Scen 7'!BI189,'Scen 8'!BI189,'Scen 9'!BI189)-\nCHOOSE($L$2,'Scen 1'!BI189,'Scen 2'!BI189,'Scen 3'!BI189,'Scen 4'!BI189,'Scen 5'!BI189,'Scen 6'!BI189,'Scen 7'!BI189,'Scen 8'!BI189,'Scen 9'!BI189),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ189,'Scen 2'!BJ189,'Scen 3'!BJ189,'Scen 4'!BJ189,'Scen 5'!BJ189,'Scen 6'!BJ189,'Scen 7'!BJ189,'Scen 8'!BJ189,'Scen 9'!BJ189)-\nCHOOSE($L$2,'Scen 1'!BJ189,'Scen 2'!BJ189,'Scen 3'!BJ189,'Scen 4'!BJ189,'Scen 5'!BJ189,'Scen 6'!BJ189,'Scen 7'!BJ189,'Scen 8'!BJ189,'Scen 9'!BJ189),\"\")","v":0}]
[]
[]
[]
[]
[]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA199,'Scen 2'!AA199,'Scen 3'!AA199,'Scen 4'!AA199,'Scen 5'!AA199,'Scen 6'!AA199,'Scen 7'!AA199,'Scen 8'!AA199,'Scen 9'!AA199)-\nCHOOSE($L$2,'Scen 1'!AA199,'Scen 2'!AA199,'Scen 3'!AA199,'Scen 4'!AA199,'Scen 5'!AA199,'Scen 6'!AA199,'Scen 7'!AA199,'Scen 8'!AA199,'Scen 9'!AA199),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB199,'Scen 2'!AB199,'Scen 3'!AB199,'Scen 4'!AB199,'Scen 5'!AB199,'Scen 6'!AB199,'Scen 7'!AB199,'Scen 8'!AB199,'Scen 9'!AB199)-\nCHOOSE($L$2,'Scen 1'!AB199,'Scen 2'!AB199,'Scen 3'!AB199,'Scen 4'!AB199,'Scen 5'!AB199,'Scen 6'!AB199,'Scen 7'!AB199,'Scen 8'!AB199,'Scen 9'!AB199),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC199,'Scen 2'!AC199,'Scen 3'!AC199,'Scen 4'!AC199,'Scen 5'!AC199,'Scen 6'!AC199,'Scen 7'!AC199,'Scen 8'!AC199,'Scen 9'!AC199)-\nCHOOSE($L$2,'Scen 1'!AC199,'Scen 2'!AC199,'Scen 3'!AC199,'Scen 4'!AC199,'Scen 5'!AC199,'Scen 6'!AC199,'Scen 7'!AC199,'Scen 8'!AC199,'Scen 9'!AC199),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD199,'Scen 2'!AD199,'Scen 3'!AD199,'Scen 4'!AD199,'Scen 5'!AD199,'Scen 6'!AD199,'Scen 7'!AD199,'Scen 8'!AD199,'Scen 9'!AD199)-\nCHOOSE($L$2,'Scen 1'!AD199,'Scen 2'!AD199,'Scen 3'!AD199,'Scen 4'!AD199,'Scen 5'!AD199,'Scen 6'!AD199,'Scen 7'!AD199,'Scen 8'!AD199,'Scen 9'!AD199),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE199,'Scen 2'!AE199,'Scen 3'!AE199,'Scen 4'!AE199,'Scen 5'!AE199,'Scen 6'!AE199,'Scen 7'!AE199,'Scen 8'!AE199,'Scen 9'!AE199)-\nCHOOSE($L$2,'Scen 1'!AE199,'Scen 2'!AE199,'Scen 3'!AE199,'Scen 4'!AE199,'Scen 5'!AE199,'Scen 6'!AE199,'Scen 7'!AE199,'Scen 8'!AE199,'Scen 9'!AE199),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF199,'Scen 2'!AF199,'Scen 3'!AF199,'Scen 4'!AF199,'Scen 5'!AF199,'Scen 6'!AF199,'Scen 7'!AF199,'Scen 8'!AF199,'Scen 9'!AF199)-\nCHOOSE($L$2,'Scen 1'!AF199,'Scen 2'!AF199,'Scen 3'!AF199,'Scen 4'!AF199,'Scen 5'!AF199,'Scen 6'!AF199,'Scen 7'!AF199,'Scen 8'!AF199,'Scen 9'!AF199),\"\")","v":4.208487474571046E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG199,'Scen 2'!AG199,'Scen 3'!AG199,'Scen 4'!AG199,'Scen 5'!AG199,'Scen 6'!AG199,'Scen 7'!AG199,'Scen 8'!AG199,'Scen 9'!AG199)-\nCHOOSE($L$2,'Scen 1'!AG199,'Scen 2'!AG199,'Scen 3'!AG199,'Scen 4'!AG199,'Scen 5'!AG199,'Scen 6'!AG199,'Scen 7'!AG199,'Scen 8'!AG199,'Scen 9'!AG199),\"\")","v":4.3081314524375316E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH199,'Scen 2'!AH199,'Scen 3'!AH199,'Scen 4'!AH199,'Scen 5'!AH199,'Scen 6'!AH199,'Scen 7'!AH199,'Scen 8'!AH199,'Scen 9'!AH199)-\nCHOOSE($L$2,'Scen 1'!AH199,'Scen 2'!AH199,'Scen 3'!AH199,'Scen 4'!AH199,'Scen 5'!AH199,'Scen 6'!AH199,'Scen 7'!AH199,'Scen 8'!AH199,'Scen 9'!AH199),\"\")","v":1.4891316817504247E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI199,'Scen 2'!AI199,'Scen 3'!AI199,'Scen 4'!AI199,'Scen 5'!AI199,'Scen 6'!AI199,'Scen 7'!AI199,'Scen 8'!AI199,'Scen 9'!AI199)-\nCHOOSE($L$2,'Scen 1'!AI199,'Scen 2'!AI199,'Scen 3'!AI199,'Scen 4'!AI199,'Scen 5'!AI199,'Scen 6'!AI199,'Scen 7'!AI199,'Scen 8'!AI199,'Scen 9'!AI199),\"\")","v":-1.7962033645351511E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ199,'Scen 2'!AJ199,'Scen 3'!AJ199,'Scen 4'!AJ199,'Scen 5'!AJ199,'Scen 6'!AJ199,'Scen 7'!AJ199,'Scen 8'!AJ199,'Scen 9'!AJ199)-\nCHOOSE($L$2,'Scen 1'!AJ199,'Scen 2'!AJ199,'Scen 3'!AJ199,'Scen 4'!AJ199,'Scen 5'!AJ199,'Scen 6'!AJ199,'Scen 7'!AJ199,'Scen 8'!AJ199,'Scen 9'!AJ199),\"\")","v":-4.2762852048218267E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK199,'Scen 2'!AK199,'Scen 3'!AK199,'Scen 4'!AK199,'Scen 5'!AK199,'Scen 6'!AK199,'Scen 7'!AK199,'Scen 8'!AK199,'Scen 9'!AK199)-\nCHOOSE($L$2,'Scen 1'!AK199,'Scen 2'!AK199,'Scen 3'!AK199,'Scen 4'!AK199,'Scen 5'!AK199,'Scen 6'!AK199,'Scen 7'!AK199,'Scen 8'!AK199,'Scen 9'!AK199),\"\")","v":-4.4798443870192051E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL199,'Scen 2'!AL199,'Scen 3'!AL199,'Scen 4'!AL199,'Scen 5'!AL199,'Scen 6'!AL199,'Scen 7'!AL199,'Scen 8'!AL199,'Scen 9'!AL199)-\nCHOOSE($L$2,'Scen 1'!AL199,'Scen 2'!AL199,'Scen 3'!AL199,'Scen 4'!AL199,'Scen 5'!AL199,'Scen 6'!AL199,'Scen 7'!AL199,'Scen 8'!AL199,'Scen 9'!AL199),\"\")","v":-5.6100136920251245E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM199,'Scen 2'!AM199,'Scen 3'!AM199,'Scen 4'!AM199,'Scen 5'!AM199,'Scen 6'!AM199,'Scen 7'!AM199,'Scen 8'!AM199,'Scen 9'!AM199)-\nCHOOSE($L$2,'Scen 1'!AM199,'Scen 2'!AM199,'Scen 3'!AM199,'Scen 4'!AM199,'Scen 5'!AM199,'Scen 6'!AM199,'Scen 7'!AM199,'Scen 8'!AM199,'Scen 9'!AM199),\"\")","v":-8.3018684819746724E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN199,'Scen 2'!AN199,'Scen 3'!AN199,'Scen 4'!AN199,'Scen 5'!AN199,'Scen 6'!AN199,'Scen 7'!AN199,'Scen 8'!AN199,'Scen 9'!AN199)-\nCHOOSE($L$2,'Scen 1'!AN199,'Scen 2'!AN199,'Scen 3'!AN199,'Scen 4'!AN199,'Scen 5'!AN199,'Scen 6'!AN199,'Scen 7'!AN199,'Scen 8'!AN199,'Scen 9'!AN199),\"\")","v":-2.4489175752193809E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO199,'Scen 2'!AO199,'Scen 3'!AO199,'Scen 4'!AO199,'Scen 5'!AO199,'Scen 6'!AO199,'Scen 7'!AO199,'Scen 8'!AO199,'Scen 9'!AO199)-\nCHOOSE($L$2,'Scen 1'!AO199,'Scen 2'!AO199,'Scen 3'!AO199,'Scen 4'!AO199,'Scen 5'!AO199,'Scen 6'!AO199,'Scen 7'!AO199,'Scen 8'!AO199,'Scen 9'!AO199),\"\")","v":-2.7766904805010123E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP199,'Scen 2'!AP199,'Scen 3'!AP199,'Scen 4'!AP199,'Scen 5'!AP199,'Scen 6'!AP199,'Scen 7'!AP199,'Scen 8'!AP199,'Scen 9'!AP199)-\nCHOOSE($L$2,'Scen 1'!AP199,'Scen 2'!AP199,'Scen 3'!AP199,'Scen 4'!AP199,'Scen 5'!AP199,'Scen 6'!AP199,'Scen 7'!AP199,'Scen 8'!AP199,'Scen 9'!AP199),\"\")","v":-3.2894072875193081E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ199,'Scen 2'!AQ199,'Scen 3'!AQ199,'Scen 4'!AQ199,'Scen 5'!AQ199,'Scen 6'!AQ199,'Scen 7'!AQ199,'Scen 8'!AQ199,'Scen 9'!AQ199)-\nCHOOSE($L$2,'Scen 1'!AQ199,'Scen 2'!AQ199,'Scen 3'!AQ199,'Scen 4'!AQ199,'Scen 5'!AQ199,'Scen 6'!AQ199,'Scen 7'!AQ199,'Scen 8'!AQ199,'Scen 9'!AQ199),\"\")","v":-4.0871483245358137E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR199,'Scen 2'!AR199,'Scen 3'!AR199,'Scen 4'!AR199,'Scen 5'!AR199,'Scen 6'!AR199,'Scen 7'!AR199,'Scen 8'!AR199,'Scen 9'!AR199)-\nCHOOSE($L$2,'Scen 1'!AR199,'Scen 2'!AR199,'Scen 3'!AR199,'Scen 4'!AR199,'Scen 5'!AR199,'Scen 6'!AR199,'Scen 7'!AR199,'Scen 8'!AR199,'Scen 9'!AR199),\"\")","v":-5.4924651294118304E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS199,'Scen 2'!AS199,'Scen 3'!AS199,'Scen 4'!AS199,'Scen 5'!AS199,'Scen 6'!AS199,'Scen 7'!AS199,'Scen 8'!AS199,'Scen 9'!AS199)-\nCHOOSE($L$2,'Scen 1'!AS199,'Scen 2'!AS199,'Scen 3'!AS199,'Scen 4'!AS199,'Scen 5'!AS199,'Scen 6'!AS199,'Scen 7'!AS199,'Scen 8'!AS199,'Scen 9'!AS199),\"\")","v":-5.8260094673032309E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT199,'Scen 2'!AT199,'Scen 3'!AT199,'Scen 4'!AT199,'Scen 5'!AT199,'Scen 6'!AT199,'Scen 7'!AT199,'Scen 8'!AT199,'Scen 9'!AT199)-\nCHOOSE($L$2,'Scen 1'!AT199,'Scen 2'!AT199,'Scen 3'!AT199,'Scen 4'!AT199,'Scen 5'!AT199,'Scen 6'!AT199,'Scen 7'!AT199,'Scen 8'!AT199,'Scen 9'!AT199),\"\")","v":-6.0518520650459789E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU199,'Scen 2'!AU199,'Scen 3'!AU199,'Scen 4'!AU199,'Scen 5'!AU199,'Scen 6'!AU199,'Scen 7'!AU199,'Scen 8'!AU199,'Scen 9'!AU199)-\nCHOOSE($L$2,'Scen 1'!AU199,'Scen 2'!AU199,'Scen 3'!AU199,'Scen 4'!AU199,'Scen 5'!AU199,'Scen 6'!AU199,'Scen 7'!AU199,'Scen 8'!AU199,'Scen 9'!AU199),\"\")","v":-6.1435241367550353E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV199,'Scen 2'!AV199,'Scen 3'!AV199,'Scen 4'!AV199,'Scen 5'!AV199,'Scen 6'!AV199,'Scen 7'!AV199,'Scen 8'!AV199,'Scen 9'!AV199)-\nCHOOSE($L$2,'Scen 1'!AV199,'Scen 2'!AV199,'Scen 3'!AV199,'Scen 4'!AV199,'Scen 5'!AV199,'Scen 6'!AV199,'Scen 7'!AV199,'Scen 8'!AV199,'Scen 9'!AV199),\"\")","v":-6.6220156522121265E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW199,'Scen 2'!AW199,'Scen 3'!AW199,'Scen 4'!AW199,'Scen 5'!AW199,'Scen 6'!AW199,'Scen 7'!AW199,'Scen 8'!AW199,'Scen 9'!AW199)-\nCHOOSE($L$2,'Scen 1'!AW199,'Scen 2'!AW199,'Scen 3'!AW199,'Scen 4'!AW199,'Scen 5'!AW199,'Scen 6'!AW199,'Scen 7'!AW199,'Scen 8'!AW199,'Scen 9'!AW199),\"\")","v":-8.4165237241214108E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX199,'Scen 2'!AX199,'Scen 3'!AX199,'Scen 4'!AX199,'Scen 5'!AX199,'Scen 6'!AX199,'Scen 7'!AX199,'Scen 8'!AX199,'Scen 9'!AX199)-\nCHOOSE($L$2,'Scen 1'!AX199,'Scen 2'!AX199,'Scen 3'!AX199,'Scen 4'!AX199,'Scen 5'!AX199,'Scen 6'!AX199,'Scen 7'!AX199,'Scen 8'!AX199,'Scen 9'!AX199),\"\")","v":-8.7086165430621115E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY199,'Scen 2'!AY199,'Scen 3'!AY199,'Scen 4'!AY199,'Scen 5'!AY199,'Scen 6'!AY199,'Scen 7'!AY199,'Scen 8'!AY199,'Scen 9'!AY199)-\nCHOOSE($L$2,'Scen 1'!AY199,'Scen 2'!AY199,'Scen 3'!AY199,'Scen 4'!AY199,'Scen 5'!AY199,'Scen 6'!AY199,'Scen 7'!AY199,'Scen 8'!AY199,'Scen 9'!AY199),\"\")","v":-9.0485625601894604E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ199,'Scen 2'!AZ199,'Scen 3'!AZ199,'Scen 4'!AZ199,'Scen 5'!AZ199,'Scen 6'!AZ199,'Scen 7'!AZ199,'Scen 8'!AZ199,'Scen 9'!AZ199)-\nCHOOSE($L$2,'Scen 1'!AZ199,'Scen 2'!AZ199,'Scen 3'!AZ199,'Scen 4'!AZ199,'Scen 5'!AZ199,'Scen 6'!AZ199,'Scen 7'!AZ199,'Scen 8'!AZ199,'Scen 9'!AZ199),\"\")","v":-9.9531479156329261E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA199,'Scen 2'!BA199,'Scen 3'!BA199,'Scen 4'!BA199,'Scen 5'!BA199,'Scen 6'!BA199,'Scen 7'!BA199,'Scen 8'!BA199,'Scen 9'!BA199)-\nCHOOSE($L$2,'Scen 1'!BA199,'Scen 2'!BA199,'Scen 3'!BA199,'Scen 4'!BA199,'Scen 5'!BA199,'Scen 6'!BA199,'Scen 7'!BA199,'Scen 8'!BA199,'Scen 9'!BA199),\"\")","v":-1.0837823303039118E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB199,'Scen 2'!BB199,'Scen 3'!BB199,'Scen 4'!BB199,'Scen 5'!BB199,'Scen 6'!BB199,'Scen 7'!BB199,'Scen 8'!BB199,'Scen 9'!BB199)-\nCHOOSE($L$2,'Scen 1'!BB199,'Scen 2'!BB199,'Scen 3'!BB199,'Scen 4'!BB199,'Scen 5'!BB199,'Scen 6'!BB199,'Scen 7'!BB199,'Scen 8'!BB199,'Scen 9'!BB199),\"\")","v":-1.159553281665511E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC199,'Scen 2'!BC199,'Scen 3'!BC199,'Scen 4'!BC199,'Scen 5'!BC199,'Scen 6'!BC199,'Scen 7'!BC199,'Scen 8'!BC199,'Scen 9'!BC199)-\nCHOOSE($L$2,'Scen 1'!BC199,'Scen 2'!BC199,'Scen 3'!BC199,'Scen 4'!BC199,'Scen 5'!BC199,'Scen 6'!BC199,'Scen 7'!BC199,'Scen 8'!BC199,'Scen 9'!BC199),\"\")","v":-1.1103072451951648E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD199,'Scen 2'!BD199,'Scen 3'!BD199,'Scen 4'!BD199,'Scen 5'!BD199,'Scen 6'!BD199,'Scen 7'!BD199,'Scen 8'!BD199,'Scen 9'!BD199)-\nCHOOSE($L$2,'Scen 1'!BD199,'Scen 2'!BD199,'Scen 3'!BD199,'Scen 4'!BD199,'Scen 5'!BD199,'Scen 6'!BD199,'Scen 7'!BD199,'Scen 8'!BD199,'Scen 9'!BD199),\"\")","v":-1.0337101991285305E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE199,'Scen 2'!BE199,'Scen 3'!BE199,'Scen 4'!BE199,'Scen 5'!BE199,'Scen 6'!BE199,'Scen 7'!BE199,'Scen 8'!BE199,'Scen 9'!BE199)-\nCHOOSE($L$2,'Scen 1'!BE199,'Scen 2'!BE199,'Scen 3'!BE199,'Scen 4'!BE199,'Scen 5'!BE199,'Scen 6'!BE199,'Scen 7'!BE199,'Scen 8'!BE199,'Scen 9'!BE199),\"\")","v":-9.4597126120726932E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF199,'Scen 2'!BF199,'Scen 3'!BF199,'Scen 4'!BF199,'Scen 5'!BF199,'Scen 6'!BF199,'Scen 7'!BF199,'Scen 8'!BF199,'Scen 9'!BF199)-\nCHOOSE($L$2,'Scen 1'!BF199,'Scen 2'!BF199,'Scen 3'!BF199,'Scen 4'!BF199,'Scen 5'!BF199,'Scen 6'!BF199,'Scen 7'!BF199,'Scen 8'!BF199,'Scen 9'!BF199),\"\")","v":-8.452599623922627E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG199,'Scen 2'!BG199,'Scen 3'!BG199,'Scen 4'!BG199,'Scen 5'!BG199,'Scen 6'!BG199,'Scen 7'!BG199,'Scen 8'!BG199,'Scen 9'!BG199)-\nCHOOSE($L$2,'Scen 1'!BG199,'Scen 2'!BG199,'Scen 3'!BG199,'Scen 4'!BG199,'Scen 5'!BG199,'Scen 6'!BG199,'Scen 7'!BG199,'Scen 8'!BG199,'Scen 9'!BG199),\"\")","v":-8.7420425818137554E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH199,'Scen 2'!BH199,'Scen 3'!BH199,'Scen 4'!BH199,'Scen 5'!BH199,'Scen 6'!BH199,'Scen 7'!BH199,'Scen 8'!BH199,'Scen 9'!BH199)-\nCHOOSE($L$2,'Scen 1'!BH199,'Scen 2'!BH199,'Scen 3'!BH199,'Scen 4'!BH199,'Scen 5'!BH199,'Scen 6'!BH199,'Scen 7'!BH199,'Scen 8'!BH199,'Scen 9'!BH199),\"\")","v":-8.759594587988917E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI199,'Scen 2'!BI199,'Scen 3'!BI199,'Scen 4'!BI199,'Scen 5'!BI199,'Scen 6'!BI199,'Scen 7'!BI199,'Scen 8'!BI199,'Scen 9'!BI199)-\nCHOOSE($L$2,'Scen 1'!BI199,'Scen 2'!BI199,'Scen 3'!BI199,'Scen 4'!BI199,'Scen 5'!BI199,'Scen 6'!BI199,'Scen 7'!BI199,'Scen 8'!BI199,'Scen 9'!BI199),\"\")","v":-8.7398227086013941E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ199,'Scen 2'!BJ199,'Scen 3'!BJ199,'Scen 4'!BJ199,'Scen 5'!BJ199,'Scen 6'!BJ199,'Scen 7'!BJ199,'Scen 8'!BJ199,'Scen 9'!BJ199)-\nCHOOSE($L$2,'Scen 1'!BJ199,'Scen 2'!BJ199,'Scen 3'!BJ199,'Scen 4'!BJ199,'Scen 5'!BJ199,'Scen 6'!BJ199,'Scen 7'!BJ199,'Scen 8'!BJ199,'Scen 9'!BJ199),\"\")","v":-8.6235470228986644E-3}]
[null,null,null,null,"Applicable Threshold - BBB Funds from Operations (FFO) to Net Debt threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA200,'Scen 2'!AA200,'Scen 3'!AA200,'Scen 4'!AA200,'Scen 5'!AA200,'Scen 6'!AA200,'Scen 7'!AA200,'Scen 8'!AA200,'Scen 9'!AA200)-\nCHOOSE($L$2,'Scen 1'!AA200,'Scen 2'!AA200,'Scen 3'!AA200,'Scen 4'!AA200,'Scen 5'!AA200,'Scen 6'!AA200,'Scen 7'!AA200,'Scen 8'!AA200,'Scen 9'!AA200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB200,'Scen 2'!AB200,'Scen 3'!AB200,'Scen 4'!AB200,'Scen 5'!AB200,'Scen 6'!AB200,'Scen 7'!AB200,'Scen 8'!AB200,'Scen 9'!AB200)-\nCHOOSE($L$2,'Scen 1'!AB200,'Scen 2'!AB200,'Scen 3'!AB200,'Scen 4'!AB200,'Scen 5'!AB200,'Scen 6'!AB200,'Scen 7'!AB200,'Scen 8'!AB200,'Scen 9'!AB200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC200,'Scen 2'!AC200,'Scen 3'!AC200,'Scen 4'!AC200,'Scen 5'!AC200,'Scen 6'!AC200,'Scen 7'!AC200,'Scen 8'!AC200,'Scen 9'!AC200)-\nCHOOSE($L$2,'Scen 1'!AC200,'Scen 2'!AC200,'Scen 3'!AC200,'Scen 4'!AC200,'Scen 5'!AC200,'Scen 6'!AC200,'Scen 7'!AC200,'Scen 8'!AC200,'Scen 9'!AC200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD200,'Scen 2'!AD200,'Scen 3'!AD200,'Scen 4'!AD200,'Scen 5'!AD200,'Scen 6'!AD200,'Scen 7'!AD200,'Scen 8'!AD200,'Scen 9'!AD200)-\nCHOOSE($L$2,'Scen 1'!AD200,'Scen 2'!AD200,'Scen 3'!AD200,'Scen 4'!AD200,'Scen 5'!AD200,'Scen 6'!AD200,'Scen 7'!AD200,'Scen 8'!AD200,'Scen 9'!AD200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE200,'Scen 2'!AE200,'Scen 3'!AE200,'Scen 4'!AE200,'Scen 5'!AE200,'Scen 6'!AE200,'Scen 7'!AE200,'Scen 8'!AE200,'Scen 9'!AE200)-\nCHOOSE($L$2,'Scen 1'!AE200,'Scen 2'!AE200,'Scen 3'!AE200,'Scen 4'!AE200,'Scen 5'!AE200,'Scen 6'!AE200,'Scen 7'!AE200,'Scen 8'!AE200,'Scen 9'!AE200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF200,'Scen 2'!AF200,'Scen 3'!AF200,'Scen 4'!AF200,'Scen 5'!AF200,'Scen 6'!AF200,'Scen 7'!AF200,'Scen 8'!AF200,'Scen 9'!AF200)-\nCHOOSE($L$2,'Scen 1'!AF200,'Scen 2'!AF200,'Scen 3'!AF200,'Scen 4'!AF200,'Scen 5'!AF200,'Scen 6'!AF200,'Scen 7'!AF200,'Scen 8'!AF200,'Scen 9'!AF200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG200,'Scen 2'!AG200,'Scen 3'!AG200,'Scen 4'!AG200,'Scen 5'!AG200,'Scen 6'!AG200,'Scen 7'!AG200,'Scen 8'!AG200,'Scen 9'!AG200)-\nCHOOSE($L$2,'Scen 1'!AG200,'Scen 2'!AG200,'Scen 3'!AG200,'Scen 4'!AG200,'Scen 5'!AG200,'Scen 6'!AG200,'Scen 7'!AG200,'Scen 8'!AG200,'Scen 9'!AG200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH200,'Scen 2'!AH200,'Scen 3'!AH200,'Scen 4'!AH200,'Scen 5'!AH200,'Scen 6'!AH200,'Scen 7'!AH200,'Scen 8'!AH200,'Scen 9'!AH200)-\nCHOOSE($L$2,'Scen 1'!AH200,'Scen 2'!AH200,'Scen 3'!AH200,'Scen 4'!AH200,'Scen 5'!AH200,'Scen 6'!AH200,'Scen 7'!AH200,'Scen 8'!AH200,'Scen 9'!AH200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI200,'Scen 2'!AI200,'Scen 3'!AI200,'Scen 4'!AI200,'Scen 5'!AI200,'Scen 6'!AI200,'Scen 7'!AI200,'Scen 8'!AI200,'Scen 9'!AI200)-\nCHOOSE($L$2,'Scen 1'!AI200,'Scen 2'!AI200,'Scen 3'!AI200,'Scen 4'!AI200,'Scen 5'!AI200,'Scen 6'!AI200,'Scen 7'!AI200,'Scen 8'!AI200,'Scen 9'!AI200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ200,'Scen 2'!AJ200,'Scen 3'!AJ200,'Scen 4'!AJ200,'Scen 5'!AJ200,'Scen 6'!AJ200,'Scen 7'!AJ200,'Scen 8'!AJ200,'Scen 9'!AJ200)-\nCHOOSE($L$2,'Scen 1'!AJ200,'Scen 2'!AJ200,'Scen 3'!AJ200,'Scen 4'!AJ200,'Scen 5'!AJ200,'Scen 6'!AJ200,'Scen 7'!AJ200,'Scen 8'!AJ200,'Scen 9'!AJ200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK200,'Scen 2'!AK200,'Scen 3'!AK200,'Scen 4'!AK200,'Scen 5'!AK200,'Scen 6'!AK200,'Scen 7'!AK200,'Scen 8'!AK200,'Scen 9'!AK200)-\nCHOOSE($L$2,'Scen 1'!AK200,'Scen 2'!AK200,'Scen 3'!AK200,'Scen 4'!AK200,'Scen 5'!AK200,'Scen 6'!AK200,'Scen 7'!AK200,'Scen 8'!AK200,'Scen 9'!AK200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL200,'Scen 2'!AL200,'Scen 3'!AL200,'Scen 4'!AL200,'Scen 5'!AL200,'Scen 6'!AL200,'Scen 7'!AL200,'Scen 8'!AL200,'Scen 9'!AL200)-\nCHOOSE($L$2,'Scen 1'!AL200,'Scen 2'!AL200,'Scen 3'!AL200,'Scen 4'!AL200,'Scen 5'!AL200,'Scen 6'!AL200,'Scen 7'!AL200,'Scen 8'!AL200,'Scen 9'!AL200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM200,'Scen 2'!AM200,'Scen 3'!AM200,'Scen 4'!AM200,'Scen 5'!AM200,'Scen 6'!AM200,'Scen 7'!AM200,'Scen 8'!AM200,'Scen 9'!AM200)-\nCHOOSE($L$2,'Scen 1'!AM200,'Scen 2'!AM200,'Scen 3'!AM200,'Scen 4'!AM200,'Scen 5'!AM200,'Scen 6'!AM200,'Scen 7'!AM200,'Scen 8'!AM200,'Scen 9'!AM200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN200,'Scen 2'!AN200,'Scen 3'!AN200,'Scen 4'!AN200,'Scen 5'!AN200,'Scen 6'!AN200,'Scen 7'!AN200,'Scen 8'!AN200,'Scen 9'!AN200)-\nCHOOSE($L$2,'Scen 1'!AN200,'Scen 2'!AN200,'Scen 3'!AN200,'Scen 4'!AN200,'Scen 5'!AN200,'Scen 6'!AN200,'Scen 7'!AN200,'Scen 8'!AN200,'Scen 9'!AN200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO200,'Scen 2'!AO200,'Scen 3'!AO200,'Scen 4'!AO200,'Scen 5'!AO200,'Scen 6'!AO200,'Scen 7'!AO200,'Scen 8'!AO200,'Scen 9'!AO200)-\nCHOOSE($L$2,'Scen 1'!AO200,'Scen 2'!AO200,'Scen 3'!AO200,'Scen 4'!AO200,'Scen 5'!AO200,'Scen 6'!AO200,'Scen 7'!AO200,'Scen 8'!AO200,'Scen 9'!AO200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP200,'Scen 2'!AP200,'Scen 3'!AP200,'Scen 4'!AP200,'Scen 5'!AP200,'Scen 6'!AP200,'Scen 7'!AP200,'Scen 8'!AP200,'Scen 9'!AP200)-\nCHOOSE($L$2,'Scen 1'!AP200,'Scen 2'!AP200,'Scen 3'!AP200,'Scen 4'!AP200,'Scen 5'!AP200,'Scen 6'!AP200,'Scen 7'!AP200,'Scen 8'!AP200,'Scen 9'!AP200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ200,'Scen 2'!AQ200,'Scen 3'!AQ200,'Scen 4'!AQ200,'Scen 5'!AQ200,'Scen 6'!AQ200,'Scen 7'!AQ200,'Scen 8'!AQ200,'Scen 9'!AQ200)-\nCHOOSE($L$2,'Scen 1'!AQ200,'Scen 2'!AQ200,'Scen 3'!AQ200,'Scen 4'!AQ200,'Scen 5'!AQ200,'Scen 6'!AQ200,'Scen 7'!AQ200,'Scen 8'!AQ200,'Scen 9'!AQ200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR200,'Scen 2'!AR200,'Scen 3'!AR200,'Scen 4'!AR200,'Scen 5'!AR200,'Scen 6'!AR200,'Scen 7'!AR200,'Scen 8'!AR200,'Scen 9'!AR200)-\nCHOOSE($L$2,'Scen 1'!AR200,'Scen 2'!AR200,'Scen 3'!AR200,'Scen 4'!AR200,'Scen 5'!AR200,'Scen 6'!AR200,'Scen 7'!AR200,'Scen 8'!AR200,'Scen 9'!AR200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS200,'Scen 2'!AS200,'Scen 3'!AS200,'Scen 4'!AS200,'Scen 5'!AS200,'Scen 6'!AS200,'Scen 7'!AS200,'Scen 8'!AS200,'Scen 9'!AS200)-\nCHOOSE($L$2,'Scen 1'!AS200,'Scen 2'!AS200,'Scen 3'!AS200,'Scen 4'!AS200,'Scen 5'!AS200,'Scen 6'!AS200,'Scen 7'!AS200,'Scen 8'!AS200,'Scen 9'!AS200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT200,'Scen 2'!AT200,'Scen 3'!AT200,'Scen 4'!AT200,'Scen 5'!AT200,'Scen 6'!AT200,'Scen 7'!AT200,'Scen 8'!AT200,'Scen 9'!AT200)-\nCHOOSE($L$2,'Scen 1'!AT200,'Scen 2'!AT200,'Scen 3'!AT200,'Scen 4'!AT200,'Scen 5'!AT200,'Scen 6'!AT200,'Scen 7'!AT200,'Scen 8'!AT200,'Scen 9'!AT200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU200,'Scen 2'!AU200,'Scen 3'!AU200,'Scen 4'!AU200,'Scen 5'!AU200,'Scen 6'!AU200,'Scen 7'!AU200,'Scen 8'!AU200,'Scen 9'!AU200)-\nCHOOSE($L$2,'Scen 1'!AU200,'Scen 2'!AU200,'Scen 3'!AU200,'Scen 4'!AU200,'Scen 5'!AU200,'Scen 6'!AU200,'Scen 7'!AU200,'Scen 8'!AU200,'Scen 9'!AU200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV200,'Scen 2'!AV200,'Scen 3'!AV200,'Scen 4'!AV200,'Scen 5'!AV200,'Scen 6'!AV200,'Scen 7'!AV200,'Scen 8'!AV200,'Scen 9'!AV200)-\nCHOOSE($L$2,'Scen 1'!AV200,'Scen 2'!AV200,'Scen 3'!AV200,'Scen 4'!AV200,'Scen 5'!AV200,'Scen 6'!AV200,'Scen 7'!AV200,'Scen 8'!AV200,'Scen 9'!AV200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW200,'Scen 2'!AW200,'Scen 3'!AW200,'Scen 4'!AW200,'Scen 5'!AW200,'Scen 6'!AW200,'Scen 7'!AW200,'Scen 8'!AW200,'Scen 9'!AW200)-\nCHOOSE($L$2,'Scen 1'!AW200,'Scen 2'!AW200,'Scen 3'!AW200,'Scen 4'!AW200,'Scen 5'!AW200,'Scen 6'!AW200,'Scen 7'!AW200,'Scen 8'!AW200,'Scen 9'!AW200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX200,'Scen 2'!AX200,'Scen 3'!AX200,'Scen 4'!AX200,'Scen 5'!AX200,'Scen 6'!AX200,'Scen 7'!AX200,'Scen 8'!AX200,'Scen 9'!AX200)-\nCHOOSE($L$2,'Scen 1'!AX200,'Scen 2'!AX200,'Scen 3'!AX200,'Scen 4'!AX200,'Scen 5'!AX200,'Scen 6'!AX200,'Scen 7'!AX200,'Scen 8'!AX200,'Scen 9'!AX200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY200,'Scen 2'!AY200,'Scen 3'!AY200,'Scen 4'!AY200,'Scen 5'!AY200,'Scen 6'!AY200,'Scen 7'!AY200,'Scen 8'!AY200,'Scen 9'!AY200)-\nCHOOSE($L$2,'Scen 1'!AY200,'Scen 2'!AY200,'Scen 3'!AY200,'Scen 4'!AY200,'Scen 5'!AY200,'Scen 6'!AY200,'Scen 7'!AY200,'Scen 8'!AY200,'Scen 9'!AY200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ200,'Scen 2'!AZ200,'Scen 3'!AZ200,'Scen 4'!AZ200,'Scen 5'!AZ200,'Scen 6'!AZ200,'Scen 7'!AZ200,'Scen 8'!AZ200,'Scen 9'!AZ200)-\nCHOOSE($L$2,'Scen 1'!AZ200,'Scen 2'!AZ200,'Scen 3'!AZ200,'Scen 4'!AZ200,'Scen 5'!AZ200,'Scen 6'!AZ200,'Scen 7'!AZ200,'Scen 8'!AZ200,'Scen 9'!AZ200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA200,'Scen 2'!BA200,'Scen 3'!BA200,'Scen 4'!BA200,'Scen 5'!BA200,'Scen 6'!BA200,'Scen 7'!BA200,'Scen 8'!BA200,'Scen 9'!BA200)-\nCHOOSE($L$2,'Scen 1'!BA200,'Scen 2'!BA200,'Scen 3'!BA200,'Scen 4'!BA200,'Scen 5'!BA200,'Scen 6'!BA200,'Scen 7'!BA200,'Scen 8'!BA200,'Scen 9'!BA200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB200,'Scen 2'!BB200,'Scen 3'!BB200,'Scen 4'!BB200,'Scen 5'!BB200,'Scen 6'!BB200,'Scen 7'!BB200,'Scen 8'!BB200,'Scen 9'!BB200)-\nCHOOSE($L$2,'Scen 1'!BB200,'Scen 2'!BB200,'Scen 3'!BB200,'Scen 4'!BB200,'Scen 5'!BB200,'Scen 6'!BB200,'Scen 7'!BB200,'Scen 8'!BB200,'Scen 9'!BB200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC200,'Scen 2'!BC200,'Scen 3'!BC200,'Scen 4'!BC200,'Scen 5'!BC200,'Scen 6'!BC200,'Scen 7'!BC200,'Scen 8'!BC200,'Scen 9'!BC200)-\nCHOOSE($L$2,'Scen 1'!BC200,'Scen 2'!BC200,'Scen 3'!BC200,'Scen 4'!BC200,'Scen 5'!BC200,'Scen 6'!BC200,'Scen 7'!BC200,'Scen 8'!BC200,'Scen 9'!BC200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD200,'Scen 2'!BD200,'Scen 3'!BD200,'Scen 4'!BD200,'Scen 5'!BD200,'Scen 6'!BD200,'Scen 7'!BD200,'Scen 8'!BD200,'Scen 9'!BD200)-\nCHOOSE($L$2,'Scen 1'!BD200,'Scen 2'!BD200,'Scen 3'!BD200,'Scen 4'!BD200,'Scen 5'!BD200,'Scen 6'!BD200,'Scen 7'!BD200,'Scen 8'!BD200,'Scen 9'!BD200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE200,'Scen 2'!BE200,'Scen 3'!BE200,'Scen 4'!BE200,'Scen 5'!BE200,'Scen 6'!BE200,'Scen 7'!BE200,'Scen 8'!BE200,'Scen 9'!BE200)-\nCHOOSE($L$2,'Scen 1'!BE200,'Scen 2'!BE200,'Scen 3'!BE200,'Scen 4'!BE200,'Scen 5'!BE200,'Scen 6'!BE200,'Scen 7'!BE200,'Scen 8'!BE200,'Scen 9'!BE200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF200,'Scen 2'!BF200,'Scen 3'!BF200,'Scen 4'!BF200,'Scen 5'!BF200,'Scen 6'!BF200,'Scen 7'!BF200,'Scen 8'!BF200,'Scen 9'!BF200)-\nCHOOSE($L$2,'Scen 1'!BF200,'Scen 2'!BF200,'Scen 3'!BF200,'Scen 4'!BF200,'Scen 5'!BF200,'Scen 6'!BF200,'Scen 7'!BF200,'Scen 8'!BF200,'Scen 9'!BF200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG200,'Scen 2'!BG200,'Scen 3'!BG200,'Scen 4'!BG200,'Scen 5'!BG200,'Scen 6'!BG200,'Scen 7'!BG200,'Scen 8'!BG200,'Scen 9'!BG200)-\nCHOOSE($L$2,'Scen 1'!BG200,'Scen 2'!BG200,'Scen 3'!BG200,'Scen 4'!BG200,'Scen 5'!BG200,'Scen 6'!BG200,'Scen 7'!BG200,'Scen 8'!BG200,'Scen 9'!BG200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH200,'Scen 2'!BH200,'Scen 3'!BH200,'Scen 4'!BH200,'Scen 5'!BH200,'Scen 6'!BH200,'Scen 7'!BH200,'Scen 8'!BH200,'Scen 9'!BH200)-\nCHOOSE($L$2,'Scen 1'!BH200,'Scen 2'!BH200,'Scen 3'!BH200,'Scen 4'!BH200,'Scen 5'!BH200,'Scen 6'!BH200,'Scen 7'!BH200,'Scen 8'!BH200,'Scen 9'!BH200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI200,'Scen 2'!BI200,'Scen 3'!BI200,'Scen 4'!BI200,'Scen 5'!BI200,'Scen 6'!BI200,'Scen 7'!BI200,'Scen 8'!BI200,'Scen 9'!BI200)-\nCHOOSE($L$2,'Scen 1'!BI200,'Scen 2'!BI200,'Scen 3'!BI200,'Scen 4'!BI200,'Scen 5'!BI200,'Scen 6'!BI200,'Scen 7'!BI200,'Scen 8'!BI200,'Scen 9'!BI200),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ200,'Scen 2'!BJ200,'Scen 3'!BJ200,'Scen 4'!BJ200,'Scen 5'!BJ200,'Scen 6'!BJ200,'Scen 7'!BJ200,'Scen 8'!BJ200,'Scen 9'!BJ200)-\nCHOOSE($L$2,'Scen 1'!BJ200,'Scen 2'!BJ200,'Scen 3'!BJ200,'Scen 4'!BJ200,'Scen 5'!BJ200,'Scen 6'!BJ200,'Scen 7'!BJ200,'Scen 8'!BJ200,'Scen 9'!BJ200),\"\")","v":0}]
[null,null,null,null,"FFO / Debt alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Debt to EBITDA",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA203,'Scen 2'!AA203,'Scen 3'!AA203,'Scen 4'!AA203,'Scen 5'!AA203,'Scen 6'!AA203,'Scen 7'!AA203,'Scen 8'!AA203,'Scen 9'!AA203)-\nCHOOSE($L$2,'Scen 1'!AA203,'Scen 2'!AA203,'Scen 3'!AA203,'Scen 4'!AA203,'Scen 5'!AA203,'Scen 6'!AA203,'Scen 7'!AA203,'Scen 8'!AA203,'Scen 9'!AA203),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB203,'Scen 2'!AB203,'Scen 3'!AB203,'Scen 4'!AB203,'Scen 5'!AB203,'Scen 6'!AB203,'Scen 7'!AB203,'Scen 8'!AB203,'Scen 9'!AB203)-\nCHOOSE($L$2,'Scen 1'!AB203,'Scen 2'!AB203,'Scen 3'!AB203,'Scen 4'!AB203,'Scen 5'!AB203,'Scen 6'!AB203,'Scen 7'!AB203,'Scen 8'!AB203,'Scen 9'!AB203),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC203,'Scen 2'!AC203,'Scen 3'!AC203,'Scen 4'!AC203,'Scen 5'!AC203,'Scen 6'!AC203,'Scen 7'!AC203,'Scen 8'!AC203,'Scen 9'!AC203)-\nCHOOSE($L$2,'Scen 1'!AC203,'Scen 2'!AC203,'Scen 3'!AC203,'Scen 4'!AC203,'Scen 5'!AC203,'Scen 6'!AC203,'Scen 7'!AC203,'Scen 8'!AC203,'Scen 9'!AC203),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD203,'Scen 2'!AD203,'Scen 3'!AD203,'Scen 4'!AD203,'Scen 5'!AD203,'Scen 6'!AD203,'Scen 7'!AD203,'Scen 8'!AD203,'Scen 9'!AD203)-\nCHOOSE($L$2,'Scen 1'!AD203,'Scen 2'!AD203,'Scen 3'!AD203,'Scen 4'!AD203,'Scen 5'!AD203,'Scen 6'!AD203,'Scen 7'!AD203,'Scen 8'!AD203,'Scen 9'!AD203),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE203,'Scen 2'!AE203,'Scen 3'!AE203,'Scen 4'!AE203,'Scen 5'!AE203,'Scen 6'!AE203,'Scen 7'!AE203,'Scen 8'!AE203,'Scen 9'!AE203)-\nCHOOSE($L$2,'Scen 1'!AE203,'Scen 2'!AE203,'Scen 3'!AE203,'Scen 4'!AE203,'Scen 5'!AE203,'Scen 6'!AE203,'Scen 7'!AE203,'Scen 8'!AE203,'Scen 9'!AE203),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF203,'Scen 2'!AF203,'Scen 3'!AF203,'Scen 4'!AF203,'Scen 5'!AF203,'Scen 6'!AF203,'Scen 7'!AF203,'Scen 8'!AF203,'Scen 9'!AF203)-\nCHOOSE($L$2,'Scen 1'!AF203,'Scen 2'!AF203,'Scen 3'!AF203,'Scen 4'!AF203,'Scen 5'!AF203,'Scen 6'!AF203,'Scen 7'!AF203,'Scen 8'!AF203,'Scen 9'!AF203),\"\")","v":0.37565623539319404},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG203,'Scen 2'!AG203,'Scen 3'!AG203,'Scen 4'!AG203,'Scen 5'!AG203,'Scen 6'!AG203,'Scen 7'!AG203,'Scen 8'!AG203,'Scen 9'!AG203)-\nCHOOSE($L$2,'Scen 1'!AG203,'Scen 2'!AG203,'Scen 3'!AG203,'Scen 4'!AG203,'Scen 5'!AG203,'Scen 6'!AG203,'Scen 7'!AG203,'Scen 8'!AG203,'Scen 9'!AG203),\"\")","v":-0.53106331346373281},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH203,'Scen 2'!AH203,'Scen 3'!AH203,'Scen 4'!AH203,'Scen 5'!AH203,'Scen 6'!AH203,'Scen 7'!AH203,'Scen 8'!AH203,'Scen 9'!AH203)-\nCHOOSE($L$2,'Scen 1'!AH203,'Scen 2'!AH203,'Scen 3'!AH203,'Scen 4'!AH203,'Scen 5'!AH203,'Scen 6'!AH203,'Scen 7'!AH203,'Scen 8'!AH203,'Scen 9'!AH203),\"\")","v":-1.1285260261156065},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI203,'Scen 2'!AI203,'Scen 3'!AI203,'Scen 4'!AI203,'Scen 5'!AI203,'Scen 6'!AI203,'Scen 7'!AI203,'Scen 8'!AI203,'Scen 9'!AI203)-\nCHOOSE($L$2,'Scen 1'!AI203,'Scen 2'!AI203,'Scen 3'!AI203,'Scen 4'!AI203,'Scen 5'!AI203,'Scen 6'!AI203,'Scen 7'!AI203,'Scen 8'!AI203,'Scen 9'!AI203),\"\")","v":-6.6395949291796263E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ203,'Scen 2'!AJ203,'Scen 3'!AJ203,'Scen 4'!AJ203,'Scen 5'!AJ203,'Scen 6'!AJ203,'Scen 7'!AJ203,'Scen 8'!AJ203,'Scen 9'!AJ203)-\nCHOOSE($L$2,'Scen 1'!AJ203,'Scen 2'!AJ203,'Scen 3'!AJ203,'Scen 4'!AJ203,'Scen 5'!AJ203,'Scen 6'!AJ203,'Scen 7'!AJ203,'Scen 8'!AJ203,'Scen 9'!AJ203),\"\")","v":1.7286184310317232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK203,'Scen 2'!AK203,'Scen 3'!AK203,'Scen 4'!AK203,'Scen 5'!AK203,'Scen 6'!AK203,'Scen 7'!AK203,'Scen 8'!AK203,'Scen 9'!AK203)-\nCHOOSE($L$2,'Scen 1'!AK203,'Scen 2'!AK203,'Scen 3'!AK203,'Scen 4'!AK203,'Scen 5'!AK203,'Scen 6'!AK203,'Scen 7'!AK203,'Scen 8'!AK203,'Scen 9'!AK203),\"\")","v":2.0229273309944977},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL203,'Scen 2'!AL203,'Scen 3'!AL203,'Scen 4'!AL203,'Scen 5'!AL203,'Scen 6'!AL203,'Scen 7'!AL203,'Scen 8'!AL203,'Scen 9'!AL203)-\nCHOOSE($L$2,'Scen 1'!AL203,'Scen 2'!AL203,'Scen 3'!AL203,'Scen 4'!AL203,'Scen 5'!AL203,'Scen 6'!AL203,'Scen 7'!AL203,'Scen 8'!AL203,'Scen 9'!AL203),\"\")","v":2.1103868865713604},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM203,'Scen 2'!AM203,'Scen 3'!AM203,'Scen 4'!AM203,'Scen 5'!AM203,'Scen 6'!AM203,'Scen 7'!AM203,'Scen 8'!AM203,'Scen 9'!AM203)-\nCHOOSE($L$2,'Scen 1'!AM203,'Scen 2'!AM203,'Scen 3'!AM203,'Scen 4'!AM203,'Scen 5'!AM203,'Scen 6'!AM203,'Scen 7'!AM203,'Scen 8'!AM203,'Scen 9'!AM203),\"\")","v":0.49280134808395992},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN203,'Scen 2'!AN203,'Scen 3'!AN203,'Scen 4'!AN203,'Scen 5'!AN203,'Scen 6'!AN203,'Scen 7'!AN203,'Scen 8'!AN203,'Scen 9'!AN203)-\nCHOOSE($L$2,'Scen 1'!AN203,'Scen 2'!AN203,'Scen 3'!AN203,'Scen 4'!AN203,'Scen 5'!AN203,'Scen 6'!AN203,'Scen 7'!AN203,'Scen 8'!AN203,'Scen 9'!AN203),\"\")","v":0.48789750900676854},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO203,'Scen 2'!AO203,'Scen 3'!AO203,'Scen 4'!AO203,'Scen 5'!AO203,'Scen 6'!AO203,'Scen 7'!AO203,'Scen 8'!AO203,'Scen 9'!AO203)-\nCHOOSE($L$2,'Scen 1'!AO203,'Scen 2'!AO203,'Scen 3'!AO203,'Scen 4'!AO203,'Scen 5'!AO203,'Scen 6'!AO203,'Scen 7'!AO203,'Scen 8'!AO203,'Scen 9'!AO203),\"\")","v":0.528356246731148},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP203,'Scen 2'!AP203,'Scen 3'!AP203,'Scen 4'!AP203,'Scen 5'!AP203,'Scen 6'!AP203,'Scen 7'!AP203,'Scen 8'!AP203,'Scen 9'!AP203)-\nCHOOSE($L$2,'Scen 1'!AP203,'Scen 2'!AP203,'Scen 3'!AP203,'Scen 4'!AP203,'Scen 5'!AP203,'Scen 6'!AP203,'Scen 7'!AP203,'Scen 8'!AP203,'Scen 9'!AP203),\"\")","v":0.51841697713129431},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ203,'Scen 2'!AQ203,'Scen 3'!AQ203,'Scen 4'!AQ203,'Scen 5'!AQ203,'Scen 6'!AQ203,'Scen 7'!AQ203,'Scen 8'!AQ203,'Scen 9'!AQ203)-\nCHOOSE($L$2,'Scen 1'!AQ203,'Scen 2'!AQ203,'Scen 3'!AQ203,'Scen 4'!AQ203,'Scen 5'!AQ203,'Scen 6'!AQ203,'Scen 7'!AQ203,'Scen 8'!AQ203,'Scen 9'!AQ203),\"\")","v":0.51112102890141298},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR203,'Scen 2'!AR203,'Scen 3'!AR203,'Scen 4'!AR203,'Scen 5'!AR203,'Scen 6'!AR203,'Scen 7'!AR203,'Scen 8'!AR203,'Scen 9'!AR203)-\nCHOOSE($L$2,'Scen 1'!AR203,'Scen 2'!AR203,'Scen 3'!AR203,'Scen 4'!AR203,'Scen 5'!AR203,'Scen 6'!AR203,'Scen 7'!AR203,'Scen 8'!AR203,'Scen 9'!AR203),\"\")","v":0.43222600427034852},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS203,'Scen 2'!AS203,'Scen 3'!AS203,'Scen 4'!AS203,'Scen 5'!AS203,'Scen 6'!AS203,'Scen 7'!AS203,'Scen 8'!AS203,'Scen 9'!AS203)-\nCHOOSE($L$2,'Scen 1'!AS203,'Scen 2'!AS203,'Scen 3'!AS203,'Scen 4'!AS203,'Scen 5'!AS203,'Scen 6'!AS203,'Scen 7'!AS203,'Scen 8'!AS203,'Scen 9'!AS203),\"\")","v":0.44144938843968617},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT203,'Scen 2'!AT203,'Scen 3'!AT203,'Scen 4'!AT203,'Scen 5'!AT203,'Scen 6'!AT203,'Scen 7'!AT203,'Scen 8'!AT203,'Scen 9'!AT203)-\nCHOOSE($L$2,'Scen 1'!AT203,'Scen 2'!AT203,'Scen 3'!AT203,'Scen 4'!AT203,'Scen 5'!AT203,'Scen 6'!AT203,'Scen 7'!AT203,'Scen 8'!AT203,'Scen 9'!AT203),\"\")","v":0.44065945349563584},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU203,'Scen 2'!AU203,'Scen 3'!AU203,'Scen 4'!AU203,'Scen 5'!AU203,'Scen 6'!AU203,'Scen 7'!AU203,'Scen 8'!AU203,'Scen 9'!AU203)-\nCHOOSE($L$2,'Scen 1'!AU203,'Scen 2'!AU203,'Scen 3'!AU203,'Scen 4'!AU203,'Scen 5'!AU203,'Scen 6'!AU203,'Scen 7'!AU203,'Scen 8'!AU203,'Scen 9'!AU203),\"\")","v":0.44638949951511808},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV203,'Scen 2'!AV203,'Scen 3'!AV203,'Scen 4'!AV203,'Scen 5'!AV203,'Scen 6'!AV203,'Scen 7'!AV203,'Scen 8'!AV203,'Scen 9'!AV203)-\nCHOOSE($L$2,'Scen 1'!AV203,'Scen 2'!AV203,'Scen 3'!AV203,'Scen 4'!AV203,'Scen 5'!AV203,'Scen 6'!AV203,'Scen 7'!AV203,'Scen 8'!AV203,'Scen 9'!AV203),\"\")","v":0.44385744668696514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW203,'Scen 2'!AW203,'Scen 3'!AW203,'Scen 4'!AW203,'Scen 5'!AW203,'Scen 6'!AW203,'Scen 7'!AW203,'Scen 8'!AW203,'Scen 9'!AW203)-\nCHOOSE($L$2,'Scen 1'!AW203,'Scen 2'!AW203,'Scen 3'!AW203,'Scen 4'!AW203,'Scen 5'!AW203,'Scen 6'!AW203,'Scen 7'!AW203,'Scen 8'!AW203,'Scen 9'!AW203),\"\")","v":0.40103756209045649},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX203,'Scen 2'!AX203,'Scen 3'!AX203,'Scen 4'!AX203,'Scen 5'!AX203,'Scen 6'!AX203,'Scen 7'!AX203,'Scen 8'!AX203,'Scen 9'!AX203)-\nCHOOSE($L$2,'Scen 1'!AX203,'Scen 2'!AX203,'Scen 3'!AX203,'Scen 4'!AX203,'Scen 5'!AX203,'Scen 6'!AX203,'Scen 7'!AX203,'Scen 8'!AX203,'Scen 9'!AX203),\"\")","v":0.4027023302974353},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY203,'Scen 2'!AY203,'Scen 3'!AY203,'Scen 4'!AY203,'Scen 5'!AY203,'Scen 6'!AY203,'Scen 7'!AY203,'Scen 8'!AY203,'Scen 9'!AY203)-\nCHOOSE($L$2,'Scen 1'!AY203,'Scen 2'!AY203,'Scen 3'!AY203,'Scen 4'!AY203,'Scen 5'!AY203,'Scen 6'!AY203,'Scen 7'!AY203,'Scen 8'!AY203,'Scen 9'!AY203),\"\")","v":0.40178434472218338},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ203,'Scen 2'!AZ203,'Scen 3'!AZ203,'Scen 4'!AZ203,'Scen 5'!AZ203,'Scen 6'!AZ203,'Scen 7'!AZ203,'Scen 8'!AZ203,'Scen 9'!AZ203)-\nCHOOSE($L$2,'Scen 1'!AZ203,'Scen 2'!AZ203,'Scen 3'!AZ203,'Scen 4'!AZ203,'Scen 5'!AZ203,'Scen 6'!AZ203,'Scen 7'!AZ203,'Scen 8'!AZ203,'Scen 9'!AZ203),\"\")","v":0.40105413085571051},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA203,'Scen 2'!BA203,'Scen 3'!BA203,'Scen 4'!BA203,'Scen 5'!BA203,'Scen 6'!BA203,'Scen 7'!BA203,'Scen 8'!BA203,'Scen 9'!BA203)-\nCHOOSE($L$2,'Scen 1'!BA203,'Scen 2'!BA203,'Scen 3'!BA203,'Scen 4'!BA203,'Scen 5'!BA203,'Scen 6'!BA203,'Scen 7'!BA203,'Scen 8'!BA203,'Scen 9'!BA203),\"\")","v":0.40076535888605136},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB203,'Scen 2'!BB203,'Scen 3'!BB203,'Scen 4'!BB203,'Scen 5'!BB203,'Scen 6'!BB203,'Scen 7'!BB203,'Scen 8'!BB203,'Scen 9'!BB203)-\nCHOOSE($L$2,'Scen 1'!BB203,'Scen 2'!BB203,'Scen 3'!BB203,'Scen 4'!BB203,'Scen 5'!BB203,'Scen 6'!BB203,'Scen 7'!BB203,'Scen 8'!BB203,'Scen 9'!BB203),\"\")","v":0.38791464282980392},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC203,'Scen 2'!BC203,'Scen 3'!BC203,'Scen 4'!BC203,'Scen 5'!BC203,'Scen 6'!BC203,'Scen 7'!BC203,'Scen 8'!BC203,'Scen 9'!BC203)-\nCHOOSE($L$2,'Scen 1'!BC203,'Scen 2'!BC203,'Scen 3'!BC203,'Scen 4'!BC203,'Scen 5'!BC203,'Scen 6'!BC203,'Scen 7'!BC203,'Scen 8'!BC203,'Scen 9'!BC203),\"\")","v":0.38735149447510597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD203,'Scen 2'!BD203,'Scen 3'!BD203,'Scen 4'!BD203,'Scen 5'!BD203,'Scen 6'!BD203,'Scen 7'!BD203,'Scen 8'!BD203,'Scen 9'!BD203)-\nCHOOSE($L$2,'Scen 1'!BD203,'Scen 2'!BD203,'Scen 3'!BD203,'Scen 4'!BD203,'Scen 5'!BD203,'Scen 6'!BD203,'Scen 7'!BD203,'Scen 8'!BD203,'Scen 9'!BD203),\"\")","v":0.38694747407425112},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE203,'Scen 2'!BE203,'Scen 3'!BE203,'Scen 4'!BE203,'Scen 5'!BE203,'Scen 6'!BE203,'Scen 7'!BE203,'Scen 8'!BE203,'Scen 9'!BE203)-\nCHOOSE($L$2,'Scen 1'!BE203,'Scen 2'!BE203,'Scen 3'!BE203,'Scen 4'!BE203,'Scen 5'!BE203,'Scen 6'!BE203,'Scen 7'!BE203,'Scen 8'!BE203,'Scen 9'!BE203),\"\")","v":0.38668884210597732},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF203,'Scen 2'!BF203,'Scen 3'!BF203,'Scen 4'!BF203,'Scen 5'!BF203,'Scen 6'!BF203,'Scen 7'!BF203,'Scen 8'!BF203,'Scen 9'!BF203)-\nCHOOSE($L$2,'Scen 1'!BF203,'Scen 2'!BF203,'Scen 3'!BF203,'Scen 4'!BF203,'Scen 5'!BF203,'Scen 6'!BF203,'Scen 7'!BF203,'Scen 8'!BF203,'Scen 9'!BF203),\"\")","v":0.3853726892865188},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG203,'Scen 2'!BG203,'Scen 3'!BG203,'Scen 4'!BG203,'Scen 5'!BG203,'Scen 6'!BG203,'Scen 7'!BG203,'Scen 8'!BG203,'Scen 9'!BG203)-\nCHOOSE($L$2,'Scen 1'!BG203,'Scen 2'!BG203,'Scen 3'!BG203,'Scen 4'!BG203,'Scen 5'!BG203,'Scen 6'!BG203,'Scen 7'!BG203,'Scen 8'!BG203,'Scen 9'!BG203),\"\")","v":0.39490736600932586},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH203,'Scen 2'!BH203,'Scen 3'!BH203,'Scen 4'!BH203,'Scen 5'!BH203,'Scen 6'!BH203,'Scen 7'!BH203,'Scen 8'!BH203,'Scen 9'!BH203)-\nCHOOSE($L$2,'Scen 1'!BH203,'Scen 2'!BH203,'Scen 3'!BH203,'Scen 4'!BH203,'Scen 5'!BH203,'Scen 6'!BH203,'Scen 7'!BH203,'Scen 8'!BH203,'Scen 9'!BH203),\"\")","v":0.39311957071890991},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI203,'Scen 2'!BI203,'Scen 3'!BI203,'Scen 4'!BI203,'Scen 5'!BI203,'Scen 6'!BI203,'Scen 7'!BI203,'Scen 8'!BI203,'Scen 9'!BI203)-\nCHOOSE($L$2,'Scen 1'!BI203,'Scen 2'!BI203,'Scen 3'!BI203,'Scen 4'!BI203,'Scen 5'!BI203,'Scen 6'!BI203,'Scen 7'!BI203,'Scen 8'!BI203,'Scen 9'!BI203),\"\")","v":0.39133520755476248},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ203,'Scen 2'!BJ203,'Scen 3'!BJ203,'Scen 4'!BJ203,'Scen 5'!BJ203,'Scen 6'!BJ203,'Scen 7'!BJ203,'Scen 8'!BJ203,'Scen 9'!BJ203)-\nCHOOSE($L$2,'Scen 1'!BJ203,'Scen 2'!BJ203,'Scen 3'!BJ203,'Scen 4'!BJ203,'Scen 5'!BJ203,'Scen 6'!BJ203,'Scen 7'!BJ203,'Scen 8'!BJ203,'Scen 9'!BJ203),\"\")","v":0.39060893127628837}]
[null,null,null,null,"Applicable Threshold - BBB Debt/EBITDA threshold",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA204,'Scen 2'!AA204,'Scen 3'!AA204,'Scen 4'!AA204,'Scen 5'!AA204,'Scen 6'!AA204,'Scen 7'!AA204,'Scen 8'!AA204,'Scen 9'!AA204)-\nCHOOSE($L$2,'Scen 1'!AA204,'Scen 2'!AA204,'Scen 3'!AA204,'Scen 4'!AA204,'Scen 5'!AA204,'Scen 6'!AA204,'Scen 7'!AA204,'Scen 8'!AA204,'Scen 9'!AA204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB204,'Scen 2'!AB204,'Scen 3'!AB204,'Scen 4'!AB204,'Scen 5'!AB204,'Scen 6'!AB204,'Scen 7'!AB204,'Scen 8'!AB204,'Scen 9'!AB204)-\nCHOOSE($L$2,'Scen 1'!AB204,'Scen 2'!AB204,'Scen 3'!AB204,'Scen 4'!AB204,'Scen 5'!AB204,'Scen 6'!AB204,'Scen 7'!AB204,'Scen 8'!AB204,'Scen 9'!AB204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC204,'Scen 2'!AC204,'Scen 3'!AC204,'Scen 4'!AC204,'Scen 5'!AC204,'Scen 6'!AC204,'Scen 7'!AC204,'Scen 8'!AC204,'Scen 9'!AC204)-\nCHOOSE($L$2,'Scen 1'!AC204,'Scen 2'!AC204,'Scen 3'!AC204,'Scen 4'!AC204,'Scen 5'!AC204,'Scen 6'!AC204,'Scen 7'!AC204,'Scen 8'!AC204,'Scen 9'!AC204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD204,'Scen 2'!AD204,'Scen 3'!AD204,'Scen 4'!AD204,'Scen 5'!AD204,'Scen 6'!AD204,'Scen 7'!AD204,'Scen 8'!AD204,'Scen 9'!AD204)-\nCHOOSE($L$2,'Scen 1'!AD204,'Scen 2'!AD204,'Scen 3'!AD204,'Scen 4'!AD204,'Scen 5'!AD204,'Scen 6'!AD204,'Scen 7'!AD204,'Scen 8'!AD204,'Scen 9'!AD204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE204,'Scen 2'!AE204,'Scen 3'!AE204,'Scen 4'!AE204,'Scen 5'!AE204,'Scen 6'!AE204,'Scen 7'!AE204,'Scen 8'!AE204,'Scen 9'!AE204)-\nCHOOSE($L$2,'Scen 1'!AE204,'Scen 2'!AE204,'Scen 3'!AE204,'Scen 4'!AE204,'Scen 5'!AE204,'Scen 6'!AE204,'Scen 7'!AE204,'Scen 8'!AE204,'Scen 9'!AE204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF204,'Scen 2'!AF204,'Scen 3'!AF204,'Scen 4'!AF204,'Scen 5'!AF204,'Scen 6'!AF204,'Scen 7'!AF204,'Scen 8'!AF204,'Scen 9'!AF204)-\nCHOOSE($L$2,'Scen 1'!AF204,'Scen 2'!AF204,'Scen 3'!AF204,'Scen 4'!AF204,'Scen 5'!AF204,'Scen 6'!AF204,'Scen 7'!AF204,'Scen 8'!AF204,'Scen 9'!AF204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG204,'Scen 2'!AG204,'Scen 3'!AG204,'Scen 4'!AG204,'Scen 5'!AG204,'Scen 6'!AG204,'Scen 7'!AG204,'Scen 8'!AG204,'Scen 9'!AG204)-\nCHOOSE($L$2,'Scen 1'!AG204,'Scen 2'!AG204,'Scen 3'!AG204,'Scen 4'!AG204,'Scen 5'!AG204,'Scen 6'!AG204,'Scen 7'!AG204,'Scen 8'!AG204,'Scen 9'!AG204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH204,'Scen 2'!AH204,'Scen 3'!AH204,'Scen 4'!AH204,'Scen 5'!AH204,'Scen 6'!AH204,'Scen 7'!AH204,'Scen 8'!AH204,'Scen 9'!AH204)-\nCHOOSE($L$2,'Scen 1'!AH204,'Scen 2'!AH204,'Scen 3'!AH204,'Scen 4'!AH204,'Scen 5'!AH204,'Scen 6'!AH204,'Scen 7'!AH204,'Scen 8'!AH204,'Scen 9'!AH204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI204,'Scen 2'!AI204,'Scen 3'!AI204,'Scen 4'!AI204,'Scen 5'!AI204,'Scen 6'!AI204,'Scen 7'!AI204,'Scen 8'!AI204,'Scen 9'!AI204)-\nCHOOSE($L$2,'Scen 1'!AI204,'Scen 2'!AI204,'Scen 3'!AI204,'Scen 4'!AI204,'Scen 5'!AI204,'Scen 6'!AI204,'Scen 7'!AI204,'Scen 8'!AI204,'Scen 9'!AI204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ204,'Scen 2'!AJ204,'Scen 3'!AJ204,'Scen 4'!AJ204,'Scen 5'!AJ204,'Scen 6'!AJ204,'Scen 7'!AJ204,'Scen 8'!AJ204,'Scen 9'!AJ204)-\nCHOOSE($L$2,'Scen 1'!AJ204,'Scen 2'!AJ204,'Scen 3'!AJ204,'Scen 4'!AJ204,'Scen 5'!AJ204,'Scen 6'!AJ204,'Scen 7'!AJ204,'Scen 8'!AJ204,'Scen 9'!AJ204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK204,'Scen 2'!AK204,'Scen 3'!AK204,'Scen 4'!AK204,'Scen 5'!AK204,'Scen 6'!AK204,'Scen 7'!AK204,'Scen 8'!AK204,'Scen 9'!AK204)-\nCHOOSE($L$2,'Scen 1'!AK204,'Scen 2'!AK204,'Scen 3'!AK204,'Scen 4'!AK204,'Scen 5'!AK204,'Scen 6'!AK204,'Scen 7'!AK204,'Scen 8'!AK204,'Scen 9'!AK204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL204,'Scen 2'!AL204,'Scen 3'!AL204,'Scen 4'!AL204,'Scen 5'!AL204,'Scen 6'!AL204,'Scen 7'!AL204,'Scen 8'!AL204,'Scen 9'!AL204)-\nCHOOSE($L$2,'Scen 1'!AL204,'Scen 2'!AL204,'Scen 3'!AL204,'Scen 4'!AL204,'Scen 5'!AL204,'Scen 6'!AL204,'Scen 7'!AL204,'Scen 8'!AL204,'Scen 9'!AL204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM204,'Scen 2'!AM204,'Scen 3'!AM204,'Scen 4'!AM204,'Scen 5'!AM204,'Scen 6'!AM204,'Scen 7'!AM204,'Scen 8'!AM204,'Scen 9'!AM204)-\nCHOOSE($L$2,'Scen 1'!AM204,'Scen 2'!AM204,'Scen 3'!AM204,'Scen 4'!AM204,'Scen 5'!AM204,'Scen 6'!AM204,'Scen 7'!AM204,'Scen 8'!AM204,'Scen 9'!AM204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN204,'Scen 2'!AN204,'Scen 3'!AN204,'Scen 4'!AN204,'Scen 5'!AN204,'Scen 6'!AN204,'Scen 7'!AN204,'Scen 8'!AN204,'Scen 9'!AN204)-\nCHOOSE($L$2,'Scen 1'!AN204,'Scen 2'!AN204,'Scen 3'!AN204,'Scen 4'!AN204,'Scen 5'!AN204,'Scen 6'!AN204,'Scen 7'!AN204,'Scen 8'!AN204,'Scen 9'!AN204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO204,'Scen 2'!AO204,'Scen 3'!AO204,'Scen 4'!AO204,'Scen 5'!AO204,'Scen 6'!AO204,'Scen 7'!AO204,'Scen 8'!AO204,'Scen 9'!AO204)-\nCHOOSE($L$2,'Scen 1'!AO204,'Scen 2'!AO204,'Scen 3'!AO204,'Scen 4'!AO204,'Scen 5'!AO204,'Scen 6'!AO204,'Scen 7'!AO204,'Scen 8'!AO204,'Scen 9'!AO204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP204,'Scen 2'!AP204,'Scen 3'!AP204,'Scen 4'!AP204,'Scen 5'!AP204,'Scen 6'!AP204,'Scen 7'!AP204,'Scen 8'!AP204,'Scen 9'!AP204)-\nCHOOSE($L$2,'Scen 1'!AP204,'Scen 2'!AP204,'Scen 3'!AP204,'Scen 4'!AP204,'Scen 5'!AP204,'Scen 6'!AP204,'Scen 7'!AP204,'Scen 8'!AP204,'Scen 9'!AP204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ204,'Scen 2'!AQ204,'Scen 3'!AQ204,'Scen 4'!AQ204,'Scen 5'!AQ204,'Scen 6'!AQ204,'Scen 7'!AQ204,'Scen 8'!AQ204,'Scen 9'!AQ204)-\nCHOOSE($L$2,'Scen 1'!AQ204,'Scen 2'!AQ204,'Scen 3'!AQ204,'Scen 4'!AQ204,'Scen 5'!AQ204,'Scen 6'!AQ204,'Scen 7'!AQ204,'Scen 8'!AQ204,'Scen 9'!AQ204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR204,'Scen 2'!AR204,'Scen 3'!AR204,'Scen 4'!AR204,'Scen 5'!AR204,'Scen 6'!AR204,'Scen 7'!AR204,'Scen 8'!AR204,'Scen 9'!AR204)-\nCHOOSE($L$2,'Scen 1'!AR204,'Scen 2'!AR204,'Scen 3'!AR204,'Scen 4'!AR204,'Scen 5'!AR204,'Scen 6'!AR204,'Scen 7'!AR204,'Scen 8'!AR204,'Scen 9'!AR204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS204,'Scen 2'!AS204,'Scen 3'!AS204,'Scen 4'!AS204,'Scen 5'!AS204,'Scen 6'!AS204,'Scen 7'!AS204,'Scen 8'!AS204,'Scen 9'!AS204)-\nCHOOSE($L$2,'Scen 1'!AS204,'Scen 2'!AS204,'Scen 3'!AS204,'Scen 4'!AS204,'Scen 5'!AS204,'Scen 6'!AS204,'Scen 7'!AS204,'Scen 8'!AS204,'Scen 9'!AS204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT204,'Scen 2'!AT204,'Scen 3'!AT204,'Scen 4'!AT204,'Scen 5'!AT204,'Scen 6'!AT204,'Scen 7'!AT204,'Scen 8'!AT204,'Scen 9'!AT204)-\nCHOOSE($L$2,'Scen 1'!AT204,'Scen 2'!AT204,'Scen 3'!AT204,'Scen 4'!AT204,'Scen 5'!AT204,'Scen 6'!AT204,'Scen 7'!AT204,'Scen 8'!AT204,'Scen 9'!AT204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU204,'Scen 2'!AU204,'Scen 3'!AU204,'Scen 4'!AU204,'Scen 5'!AU204,'Scen 6'!AU204,'Scen 7'!AU204,'Scen 8'!AU204,'Scen 9'!AU204)-\nCHOOSE($L$2,'Scen 1'!AU204,'Scen 2'!AU204,'Scen 3'!AU204,'Scen 4'!AU204,'Scen 5'!AU204,'Scen 6'!AU204,'Scen 7'!AU204,'Scen 8'!AU204,'Scen 9'!AU204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV204,'Scen 2'!AV204,'Scen 3'!AV204,'Scen 4'!AV204,'Scen 5'!AV204,'Scen 6'!AV204,'Scen 7'!AV204,'Scen 8'!AV204,'Scen 9'!AV204)-\nCHOOSE($L$2,'Scen 1'!AV204,'Scen 2'!AV204,'Scen 3'!AV204,'Scen 4'!AV204,'Scen 5'!AV204,'Scen 6'!AV204,'Scen 7'!AV204,'Scen 8'!AV204,'Scen 9'!AV204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW204,'Scen 2'!AW204,'Scen 3'!AW204,'Scen 4'!AW204,'Scen 5'!AW204,'Scen 6'!AW204,'Scen 7'!AW204,'Scen 8'!AW204,'Scen 9'!AW204)-\nCHOOSE($L$2,'Scen 1'!AW204,'Scen 2'!AW204,'Scen 3'!AW204,'Scen 4'!AW204,'Scen 5'!AW204,'Scen 6'!AW204,'Scen 7'!AW204,'Scen 8'!AW204,'Scen 9'!AW204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX204,'Scen 2'!AX204,'Scen 3'!AX204,'Scen 4'!AX204,'Scen 5'!AX204,'Scen 6'!AX204,'Scen 7'!AX204,'Scen 8'!AX204,'Scen 9'!AX204)-\nCHOOSE($L$2,'Scen 1'!AX204,'Scen 2'!AX204,'Scen 3'!AX204,'Scen 4'!AX204,'Scen 5'!AX204,'Scen 6'!AX204,'Scen 7'!AX204,'Scen 8'!AX204,'Scen 9'!AX204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY204,'Scen 2'!AY204,'Scen 3'!AY204,'Scen 4'!AY204,'Scen 5'!AY204,'Scen 6'!AY204,'Scen 7'!AY204,'Scen 8'!AY204,'Scen 9'!AY204)-\nCHOOSE($L$2,'Scen 1'!AY204,'Scen 2'!AY204,'Scen 3'!AY204,'Scen 4'!AY204,'Scen 5'!AY204,'Scen 6'!AY204,'Scen 7'!AY204,'Scen 8'!AY204,'Scen 9'!AY204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ204,'Scen 2'!AZ204,'Scen 3'!AZ204,'Scen 4'!AZ204,'Scen 5'!AZ204,'Scen 6'!AZ204,'Scen 7'!AZ204,'Scen 8'!AZ204,'Scen 9'!AZ204)-\nCHOOSE($L$2,'Scen 1'!AZ204,'Scen 2'!AZ204,'Scen 3'!AZ204,'Scen 4'!AZ204,'Scen 5'!AZ204,'Scen 6'!AZ204,'Scen 7'!AZ204,'Scen 8'!AZ204,'Scen 9'!AZ204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA204,'Scen 2'!BA204,'Scen 3'!BA204,'Scen 4'!BA204,'Scen 5'!BA204,'Scen 6'!BA204,'Scen 7'!BA204,'Scen 8'!BA204,'Scen 9'!BA204)-\nCHOOSE($L$2,'Scen 1'!BA204,'Scen 2'!BA204,'Scen 3'!BA204,'Scen 4'!BA204,'Scen 5'!BA204,'Scen 6'!BA204,'Scen 7'!BA204,'Scen 8'!BA204,'Scen 9'!BA204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB204,'Scen 2'!BB204,'Scen 3'!BB204,'Scen 4'!BB204,'Scen 5'!BB204,'Scen 6'!BB204,'Scen 7'!BB204,'Scen 8'!BB204,'Scen 9'!BB204)-\nCHOOSE($L$2,'Scen 1'!BB204,'Scen 2'!BB204,'Scen 3'!BB204,'Scen 4'!BB204,'Scen 5'!BB204,'Scen 6'!BB204,'Scen 7'!BB204,'Scen 8'!BB204,'Scen 9'!BB204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC204,'Scen 2'!BC204,'Scen 3'!BC204,'Scen 4'!BC204,'Scen 5'!BC204,'Scen 6'!BC204,'Scen 7'!BC204,'Scen 8'!BC204,'Scen 9'!BC204)-\nCHOOSE($L$2,'Scen 1'!BC204,'Scen 2'!BC204,'Scen 3'!BC204,'Scen 4'!BC204,'Scen 5'!BC204,'Scen 6'!BC204,'Scen 7'!BC204,'Scen 8'!BC204,'Scen 9'!BC204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD204,'Scen 2'!BD204,'Scen 3'!BD204,'Scen 4'!BD204,'Scen 5'!BD204,'Scen 6'!BD204,'Scen 7'!BD204,'Scen 8'!BD204,'Scen 9'!BD204)-\nCHOOSE($L$2,'Scen 1'!BD204,'Scen 2'!BD204,'Scen 3'!BD204,'Scen 4'!BD204,'Scen 5'!BD204,'Scen 6'!BD204,'Scen 7'!BD204,'Scen 8'!BD204,'Scen 9'!BD204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE204,'Scen 2'!BE204,'Scen 3'!BE204,'Scen 4'!BE204,'Scen 5'!BE204,'Scen 6'!BE204,'Scen 7'!BE204,'Scen 8'!BE204,'Scen 9'!BE204)-\nCHOOSE($L$2,'Scen 1'!BE204,'Scen 2'!BE204,'Scen 3'!BE204,'Scen 4'!BE204,'Scen 5'!BE204,'Scen 6'!BE204,'Scen 7'!BE204,'Scen 8'!BE204,'Scen 9'!BE204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF204,'Scen 2'!BF204,'Scen 3'!BF204,'Scen 4'!BF204,'Scen 5'!BF204,'Scen 6'!BF204,'Scen 7'!BF204,'Scen 8'!BF204,'Scen 9'!BF204)-\nCHOOSE($L$2,'Scen 1'!BF204,'Scen 2'!BF204,'Scen 3'!BF204,'Scen 4'!BF204,'Scen 5'!BF204,'Scen 6'!BF204,'Scen 7'!BF204,'Scen 8'!BF204,'Scen 9'!BF204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG204,'Scen 2'!BG204,'Scen 3'!BG204,'Scen 4'!BG204,'Scen 5'!BG204,'Scen 6'!BG204,'Scen 7'!BG204,'Scen 8'!BG204,'Scen 9'!BG204)-\nCHOOSE($L$2,'Scen 1'!BG204,'Scen 2'!BG204,'Scen 3'!BG204,'Scen 4'!BG204,'Scen 5'!BG204,'Scen 6'!BG204,'Scen 7'!BG204,'Scen 8'!BG204,'Scen 9'!BG204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH204,'Scen 2'!BH204,'Scen 3'!BH204,'Scen 4'!BH204,'Scen 5'!BH204,'Scen 6'!BH204,'Scen 7'!BH204,'Scen 8'!BH204,'Scen 9'!BH204)-\nCHOOSE($L$2,'Scen 1'!BH204,'Scen 2'!BH204,'Scen 3'!BH204,'Scen 4'!BH204,'Scen 5'!BH204,'Scen 6'!BH204,'Scen 7'!BH204,'Scen 8'!BH204,'Scen 9'!BH204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI204,'Scen 2'!BI204,'Scen 3'!BI204,'Scen 4'!BI204,'Scen 5'!BI204,'Scen 6'!BI204,'Scen 7'!BI204,'Scen 8'!BI204,'Scen 9'!BI204)-\nCHOOSE($L$2,'Scen 1'!BI204,'Scen 2'!BI204,'Scen 3'!BI204,'Scen 4'!BI204,'Scen 5'!BI204,'Scen 6'!BI204,'Scen 7'!BI204,'Scen 8'!BI204,'Scen 9'!BI204),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ204,'Scen 2'!BJ204,'Scen 3'!BJ204,'Scen 4'!BJ204,'Scen 5'!BJ204,'Scen 6'!BJ204,'Scen 7'!BJ204,'Scen 8'!BJ204,'Scen 9'!BJ204)-\nCHOOSE($L$2,'Scen 1'!BJ204,'Scen 2'!BJ204,'Scen 3'!BJ204,'Scen 4'!BJ204,'Scen 5'!BJ204,'Scen 6'!BJ204,'Scen 7'!BJ204,'Scen 8'!BJ204,'Scen 9'!BJ204),\"\")","v":0}]
[null,null,null,null,"Debt to EBITDA alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RAR",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA207,'Scen 2'!AA207,'Scen 3'!AA207,'Scen 4'!AA207,'Scen 5'!AA207,'Scen 6'!AA207,'Scen 7'!AA207,'Scen 8'!AA207,'Scen 9'!AA207)-\nCHOOSE($L$2,'Scen 1'!AA207,'Scen 2'!AA207,'Scen 3'!AA207,'Scen 4'!AA207,'Scen 5'!AA207,'Scen 6'!AA207,'Scen 7'!AA207,'Scen 8'!AA207,'Scen 9'!AA207),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB207,'Scen 2'!AB207,'Scen 3'!AB207,'Scen 4'!AB207,'Scen 5'!AB207,'Scen 6'!AB207,'Scen 7'!AB207,'Scen 8'!AB207,'Scen 9'!AB207)-\nCHOOSE($L$2,'Scen 1'!AB207,'Scen 2'!AB207,'Scen 3'!AB207,'Scen 4'!AB207,'Scen 5'!AB207,'Scen 6'!AB207,'Scen 7'!AB207,'Scen 8'!AB207,'Scen 9'!AB207),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC207,'Scen 2'!AC207,'Scen 3'!AC207,'Scen 4'!AC207,'Scen 5'!AC207,'Scen 6'!AC207,'Scen 7'!AC207,'Scen 8'!AC207,'Scen 9'!AC207)-\nCHOOSE($L$2,'Scen 1'!AC207,'Scen 2'!AC207,'Scen 3'!AC207,'Scen 4'!AC207,'Scen 5'!AC207,'Scen 6'!AC207,'Scen 7'!AC207,'Scen 8'!AC207,'Scen 9'!AC207),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD207,'Scen 2'!AD207,'Scen 3'!AD207,'Scen 4'!AD207,'Scen 5'!AD207,'Scen 6'!AD207,'Scen 7'!AD207,'Scen 8'!AD207,'Scen 9'!AD207)-\nCHOOSE($L$2,'Scen 1'!AD207,'Scen 2'!AD207,'Scen 3'!AD207,'Scen 4'!AD207,'Scen 5'!AD207,'Scen 6'!AD207,'Scen 7'!AD207,'Scen 8'!AD207,'Scen 9'!AD207),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE207,'Scen 2'!AE207,'Scen 3'!AE207,'Scen 4'!AE207,'Scen 5'!AE207,'Scen 6'!AE207,'Scen 7'!AE207,'Scen 8'!AE207,'Scen 9'!AE207)-\nCHOOSE($L$2,'Scen 1'!AE207,'Scen 2'!AE207,'Scen 3'!AE207,'Scen 4'!AE207,'Scen 5'!AE207,'Scen 6'!AE207,'Scen 7'!AE207,'Scen 8'!AE207,'Scen 9'!AE207),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF207,'Scen 2'!AF207,'Scen 3'!AF207,'Scen 4'!AF207,'Scen 5'!AF207,'Scen 6'!AF207,'Scen 7'!AF207,'Scen 8'!AF207,'Scen 9'!AF207)-\nCHOOSE($L$2,'Scen 1'!AF207,'Scen 2'!AF207,'Scen 3'!AF207,'Scen 4'!AF207,'Scen 5'!AF207,'Scen 6'!AF207,'Scen 7'!AF207,'Scen 8'!AF207,'Scen 9'!AF207),\"\")","v":-2.8476517708320159E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG207,'Scen 2'!AG207,'Scen 3'!AG207,'Scen 4'!AG207,'Scen 5'!AG207,'Scen 6'!AG207,'Scen 7'!AG207,'Scen 8'!AG207,'Scen 9'!AG207)-\nCHOOSE($L$2,'Scen 1'!AG207,'Scen 2'!AG207,'Scen 3'!AG207,'Scen 4'!AG207,'Scen 5'!AG207,'Scen 6'!AG207,'Scen 7'!AG207,'Scen 8'!AG207,'Scen 9'!AG207),\"\")","v":-5.0828792562396252E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH207,'Scen 2'!AH207,'Scen 3'!AH207,'Scen 4'!AH207,'Scen 5'!AH207,'Scen 6'!AH207,'Scen 7'!AH207,'Scen 8'!AH207,'Scen 9'!AH207)-\nCHOOSE($L$2,'Scen 1'!AH207,'Scen 2'!AH207,'Scen 3'!AH207,'Scen 4'!AH207,'Scen 5'!AH207,'Scen 6'!AH207,'Scen 7'!AH207,'Scen 8'!AH207,'Scen 9'!AH207),\"\")","v":-2.8040421530090565E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI207,'Scen 2'!AI207,'Scen 3'!AI207,'Scen 4'!AI207,'Scen 5'!AI207,'Scen 6'!AI207,'Scen 7'!AI207,'Scen 8'!AI207,'Scen 9'!AI207)-\nCHOOSE($L$2,'Scen 1'!AI207,'Scen 2'!AI207,'Scen 3'!AI207,'Scen 4'!AI207,'Scen 5'!AI207,'Scen 6'!AI207,'Scen 7'!AI207,'Scen 8'!AI207,'Scen 9'!AI207),\"\")","v":-2.6098800387386323E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ207,'Scen 2'!AJ207,'Scen 3'!AJ207,'Scen 4'!AJ207,'Scen 5'!AJ207,'Scen 6'!AJ207,'Scen 7'!AJ207,'Scen 8'!AJ207,'Scen 9'!AJ207)-\nCHOOSE($L$2,'Scen 1'!AJ207,'Scen 2'!AJ207,'Scen 3'!AJ207,'Scen 4'!AJ207,'Scen 5'!AJ207,'Scen 6'!AJ207,'Scen 7'!AJ207,'Scen 8'!AJ207,'Scen 9'!AJ207),\"\")","v":1.9739515472595448E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK207,'Scen 2'!AK207,'Scen 3'!AK207,'Scen 4'!AK207,'Scen 5'!AK207,'Scen 6'!AK207,'Scen 7'!AK207,'Scen 8'!AK207,'Scen 9'!AK207)-\nCHOOSE($L$2,'Scen 1'!AK207,'Scen 2'!AK207,'Scen 3'!AK207,'Scen 4'!AK207,'Scen 5'!AK207,'Scen 6'!AK207,'Scen 7'!AK207,'Scen 8'!AK207,'Scen 9'!AK207),\"\")","v":1.0216843812385079E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL207,'Scen 2'!AL207,'Scen 3'!AL207,'Scen 4'!AL207,'Scen 5'!AL207,'Scen 6'!AL207,'Scen 7'!AL207,'Scen 8'!AL207,'Scen 9'!AL207)-\nCHOOSE($L$2,'Scen 1'!AL207,'Scen 2'!AL207,'Scen 3'!AL207,'Scen 4'!AL207,'Scen 5'!AL207,'Scen 6'!AL207,'Scen 7'!AL207,'Scen 8'!AL207,'Scen 9'!AL207),\"\")","v":1.0261032671987635E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM207,'Scen 2'!AM207,'Scen 3'!AM207,'Scen 4'!AM207,'Scen 5'!AM207,'Scen 6'!AM207,'Scen 7'!AM207,'Scen 8'!AM207,'Scen 9'!AM207)-\nCHOOSE($L$2,'Scen 1'!AM207,'Scen 2'!AM207,'Scen 3'!AM207,'Scen 4'!AM207,'Scen 5'!AM207,'Scen 6'!AM207,'Scen 7'!AM207,'Scen 8'!AM207,'Scen 9'!AM207),\"\")","v":-2.3905327306728008E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN207,'Scen 2'!AN207,'Scen 3'!AN207,'Scen 4'!AN207,'Scen 5'!AN207,'Scen 6'!AN207,'Scen 7'!AN207,'Scen 8'!AN207,'Scen 9'!AN207)-\nCHOOSE($L$2,'Scen 1'!AN207,'Scen 2'!AN207,'Scen 3'!AN207,'Scen 4'!AN207,'Scen 5'!AN207,'Scen 6'!AN207,'Scen 7'!AN207,'Scen 8'!AN207,'Scen 9'!AN207),\"\")","v":-2.829810918691944E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO207,'Scen 2'!AO207,'Scen 3'!AO207,'Scen 4'!AO207,'Scen 5'!AO207,'Scen 6'!AO207,'Scen 7'!AO207,'Scen 8'!AO207,'Scen 9'!AO207)-\nCHOOSE($L$2,'Scen 1'!AO207,'Scen 2'!AO207,'Scen 3'!AO207,'Scen 4'!AO207,'Scen 5'!AO207,'Scen 6'!AO207,'Scen 7'!AO207,'Scen 8'!AO207,'Scen 9'!AO207),\"\")","v":-1.7991791010718572E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP207,'Scen 2'!AP207,'Scen 3'!AP207,'Scen 4'!AP207,'Scen 5'!AP207,'Scen 6'!AP207,'Scen 7'!AP207,'Scen 8'!AP207,'Scen 9'!AP207)-\nCHOOSE($L$2,'Scen 1'!AP207,'Scen 2'!AP207,'Scen 3'!AP207,'Scen 4'!AP207,'Scen 5'!AP207,'Scen 6'!AP207,'Scen 7'!AP207,'Scen 8'!AP207,'Scen 9'!AP207),\"\")","v":1.6372101952266682E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ207,'Scen 2'!AQ207,'Scen 3'!AQ207,'Scen 4'!AQ207,'Scen 5'!AQ207,'Scen 6'!AQ207,'Scen 7'!AQ207,'Scen 8'!AQ207,'Scen 9'!AQ207)-\nCHOOSE($L$2,'Scen 1'!AQ207,'Scen 2'!AQ207,'Scen 3'!AQ207,'Scen 4'!AQ207,'Scen 5'!AQ207,'Scen 6'!AQ207,'Scen 7'!AQ207,'Scen 8'!AQ207,'Scen 9'!AQ207),\"\")","v":3.0024922866556114E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR207,'Scen 2'!AR207,'Scen 3'!AR207,'Scen 4'!AR207,'Scen 5'!AR207,'Scen 6'!AR207,'Scen 7'!AR207,'Scen 8'!AR207,'Scen 9'!AR207)-\nCHOOSE($L$2,'Scen 1'!AR207,'Scen 2'!AR207,'Scen 3'!AR207,'Scen 4'!AR207,'Scen 5'!AR207,'Scen 6'!AR207,'Scen 7'!AR207,'Scen 8'!AR207,'Scen 9'!AR207),\"\")","v":4.440915980205018E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS207,'Scen 2'!AS207,'Scen 3'!AS207,'Scen 4'!AS207,'Scen 5'!AS207,'Scen 6'!AS207,'Scen 7'!AS207,'Scen 8'!AS207,'Scen 9'!AS207)-\nCHOOSE($L$2,'Scen 1'!AS207,'Scen 2'!AS207,'Scen 3'!AS207,'Scen 4'!AS207,'Scen 5'!AS207,'Scen 6'!AS207,'Scen 7'!AS207,'Scen 8'!AS207,'Scen 9'!AS207),\"\")","v":6.3118637121228893E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT207,'Scen 2'!AT207,'Scen 3'!AT207,'Scen 4'!AT207,'Scen 5'!AT207,'Scen 6'!AT207,'Scen 7'!AT207,'Scen 8'!AT207,'Scen 9'!AT207)-\nCHOOSE($L$2,'Scen 1'!AT207,'Scen 2'!AT207,'Scen 3'!AT207,'Scen 4'!AT207,'Scen 5'!AT207,'Scen 6'!AT207,'Scen 7'!AT207,'Scen 8'!AT207,'Scen 9'!AT207),\"\")","v":9.0989090814563856E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU207,'Scen 2'!AU207,'Scen 3'!AU207,'Scen 4'!AU207,'Scen 5'!AU207,'Scen 6'!AU207,'Scen 7'!AU207,'Scen 8'!AU207,'Scen 9'!AU207)-\nCHOOSE($L$2,'Scen 1'!AU207,'Scen 2'!AU207,'Scen 3'!AU207,'Scen 4'!AU207,'Scen 5'!AU207,'Scen 6'!AU207,'Scen 7'!AU207,'Scen 8'!AU207,'Scen 9'!AU207),\"\")","v":1.2855841960066616E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV207,'Scen 2'!AV207,'Scen 3'!AV207,'Scen 4'!AV207,'Scen 5'!AV207,'Scen 6'!AV207,'Scen 7'!AV207,'Scen 8'!AV207,'Scen 9'!AV207)-\nCHOOSE($L$2,'Scen 1'!AV207,'Scen 2'!AV207,'Scen 3'!AV207,'Scen 4'!AV207,'Scen 5'!AV207,'Scen 6'!AV207,'Scen 7'!AV207,'Scen 8'!AV207,'Scen 9'!AV207),\"\")","v":1.7679180848987341E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW207,'Scen 2'!AW207,'Scen 3'!AW207,'Scen 4'!AW207,'Scen 5'!AW207,'Scen 6'!AW207,'Scen 7'!AW207,'Scen 8'!AW207,'Scen 9'!AW207)-\nCHOOSE($L$2,'Scen 1'!AW207,'Scen 2'!AW207,'Scen 3'!AW207,'Scen 4'!AW207,'Scen 5'!AW207,'Scen 6'!AW207,'Scen 7'!AW207,'Scen 8'!AW207,'Scen 9'!AW207),\"\")","v":1.889695156740423E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX207,'Scen 2'!AX207,'Scen 3'!AX207,'Scen 4'!AX207,'Scen 5'!AX207,'Scen 6'!AX207,'Scen 7'!AX207,'Scen 8'!AX207,'Scen 9'!AX207)-\nCHOOSE($L$2,'Scen 1'!AX207,'Scen 2'!AX207,'Scen 3'!AX207,'Scen 4'!AX207,'Scen 5'!AX207,'Scen 6'!AX207,'Scen 7'!AX207,'Scen 8'!AX207,'Scen 9'!AX207),\"\")","v":2.0442873736598033E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY207,'Scen 2'!AY207,'Scen 3'!AY207,'Scen 4'!AY207,'Scen 5'!AY207,'Scen 6'!AY207,'Scen 7'!AY207,'Scen 8'!AY207,'Scen 9'!AY207)-\nCHOOSE($L$2,'Scen 1'!AY207,'Scen 2'!AY207,'Scen 3'!AY207,'Scen 4'!AY207,'Scen 5'!AY207,'Scen 6'!AY207,'Scen 7'!AY207,'Scen 8'!AY207,'Scen 9'!AY207),\"\")","v":2.2211891278060003E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ207,'Scen 2'!AZ207,'Scen 3'!AZ207,'Scen 4'!AZ207,'Scen 5'!AZ207,'Scen 6'!AZ207,'Scen 7'!AZ207,'Scen 8'!AZ207,'Scen 9'!AZ207)-\nCHOOSE($L$2,'Scen 1'!AZ207,'Scen 2'!AZ207,'Scen 3'!AZ207,'Scen 4'!AZ207,'Scen 5'!AZ207,'Scen 6'!AZ207,'Scen 7'!AZ207,'Scen 8'!AZ207,'Scen 9'!AZ207),\"\")","v":2.4399737839027047E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA207,'Scen 2'!BA207,'Scen 3'!BA207,'Scen 4'!BA207,'Scen 5'!BA207,'Scen 6'!BA207,'Scen 7'!BA207,'Scen 8'!BA207,'Scen 9'!BA207)-\nCHOOSE($L$2,'Scen 1'!BA207,'Scen 2'!BA207,'Scen 3'!BA207,'Scen 4'!BA207,'Scen 5'!BA207,'Scen 6'!BA207,'Scen 7'!BA207,'Scen 8'!BA207,'Scen 9'!BA207),\"\")","v":2.6936302497527764E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB207,'Scen 2'!BB207,'Scen 3'!BB207,'Scen 4'!BB207,'Scen 5'!BB207,'Scen 6'!BB207,'Scen 7'!BB207,'Scen 8'!BB207,'Scen 9'!BB207)-\nCHOOSE($L$2,'Scen 1'!BB207,'Scen 2'!BB207,'Scen 3'!BB207,'Scen 4'!BB207,'Scen 5'!BB207,'Scen 6'!BB207,'Scen 7'!BB207,'Scen 8'!BB207,'Scen 9'!BB207),\"\")","v":2.851580814636101E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC207,'Scen 2'!BC207,'Scen 3'!BC207,'Scen 4'!BC207,'Scen 5'!BC207,'Scen 6'!BC207,'Scen 7'!BC207,'Scen 8'!BC207,'Scen 9'!BC207)-\nCHOOSE($L$2,'Scen 1'!BC207,'Scen 2'!BC207,'Scen 3'!BC207,'Scen 4'!BC207,'Scen 5'!BC207,'Scen 6'!BC207,'Scen 7'!BC207,'Scen 8'!BC207,'Scen 9'!BC207),\"\")","v":3.0388723351886249E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD207,'Scen 2'!BD207,'Scen 3'!BD207,'Scen 4'!BD207,'Scen 5'!BD207,'Scen 6'!BD207,'Scen 7'!BD207,'Scen 8'!BD207,'Scen 9'!BD207)-\nCHOOSE($L$2,'Scen 1'!BD207,'Scen 2'!BD207,'Scen 3'!BD207,'Scen 4'!BD207,'Scen 5'!BD207,'Scen 6'!BD207,'Scen 7'!BD207,'Scen 8'!BD207,'Scen 9'!BD207),\"\")","v":3.2658107681856618E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE207,'Scen 2'!BE207,'Scen 3'!BE207,'Scen 4'!BE207,'Scen 5'!BE207,'Scen 6'!BE207,'Scen 7'!BE207,'Scen 8'!BE207,'Scen 9'!BE207)-\nCHOOSE($L$2,'Scen 1'!BE207,'Scen 2'!BE207,'Scen 3'!BE207,'Scen 4'!BE207,'Scen 5'!BE207,'Scen 6'!BE207,'Scen 7'!BE207,'Scen 8'!BE207,'Scen 9'!BE207),\"\")","v":3.5350036520657158E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF207,'Scen 2'!BF207,'Scen 3'!BF207,'Scen 4'!BF207,'Scen 5'!BF207,'Scen 6'!BF207,'Scen 7'!BF207,'Scen 8'!BF207,'Scen 9'!BF207)-\nCHOOSE($L$2,'Scen 1'!BF207,'Scen 2'!BF207,'Scen 3'!BF207,'Scen 4'!BF207,'Scen 5'!BF207,'Scen 6'!BF207,'Scen 7'!BF207,'Scen 8'!BF207,'Scen 9'!BF207),\"\")","v":3.8053118824010745E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG207,'Scen 2'!BG207,'Scen 3'!BG207,'Scen 4'!BG207,'Scen 5'!BG207,'Scen 6'!BG207,'Scen 7'!BG207,'Scen 8'!BG207,'Scen 9'!BG207)-\nCHOOSE($L$2,'Scen 1'!BG207,'Scen 2'!BG207,'Scen 3'!BG207,'Scen 4'!BG207,'Scen 5'!BG207,'Scen 6'!BG207,'Scen 7'!BG207,'Scen 8'!BG207,'Scen 9'!BG207),\"\")","v":3.8425178401694238E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH207,'Scen 2'!BH207,'Scen 3'!BH207,'Scen 4'!BH207,'Scen 5'!BH207,'Scen 6'!BH207,'Scen 7'!BH207,'Scen 8'!BH207,'Scen 9'!BH207)-\nCHOOSE($L$2,'Scen 1'!BH207,'Scen 2'!BH207,'Scen 3'!BH207,'Scen 4'!BH207,'Scen 5'!BH207,'Scen 6'!BH207,'Scen 7'!BH207,'Scen 8'!BH207,'Scen 9'!BH207),\"\")","v":3.9099366929155055E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI207,'Scen 2'!BI207,'Scen 3'!BI207,'Scen 4'!BI207,'Scen 5'!BI207,'Scen 6'!BI207,'Scen 7'!BI207,'Scen 8'!BI207,'Scen 9'!BI207)-\nCHOOSE($L$2,'Scen 1'!BI207,'Scen 2'!BI207,'Scen 3'!BI207,'Scen 4'!BI207,'Scen 5'!BI207,'Scen 6'!BI207,'Scen 7'!BI207,'Scen 8'!BI207,'Scen 9'!BI207),\"\")","v":4.0069997037978089E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ207,'Scen 2'!BJ207,'Scen 3'!BJ207,'Scen 4'!BJ207,'Scen 5'!BJ207,'Scen 6'!BJ207,'Scen 7'!BJ207,'Scen 8'!BJ207,'Scen 9'!BJ207)-\nCHOOSE($L$2,'Scen 1'!BJ207,'Scen 2'!BJ207,'Scen 3'!BJ207,'Scen 4'!BJ207,'Scen 5'!BJ207,'Scen 6'!BJ207,'Scen 7'!BJ207,'Scen 8'!BJ207,'Scen 9'!BJ207),\"\")","v":4.1612288263302988E-3}]
[null,null,null,null,"Applicable Threshold - BBB Debt to Regulatory Asset Ratio threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA208,'Scen 2'!AA208,'Scen 3'!AA208,'Scen 4'!AA208,'Scen 5'!AA208,'Scen 6'!AA208,'Scen 7'!AA208,'Scen 8'!AA208,'Scen 9'!AA208)-\nCHOOSE($L$2,'Scen 1'!AA208,'Scen 2'!AA208,'Scen 3'!AA208,'Scen 4'!AA208,'Scen 5'!AA208,'Scen 6'!AA208,'Scen 7'!AA208,'Scen 8'!AA208,'Scen 9'!AA208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB208,'Scen 2'!AB208,'Scen 3'!AB208,'Scen 4'!AB208,'Scen 5'!AB208,'Scen 6'!AB208,'Scen 7'!AB208,'Scen 8'!AB208,'Scen 9'!AB208)-\nCHOOSE($L$2,'Scen 1'!AB208,'Scen 2'!AB208,'Scen 3'!AB208,'Scen 4'!AB208,'Scen 5'!AB208,'Scen 6'!AB208,'Scen 7'!AB208,'Scen 8'!AB208,'Scen 9'!AB208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC208,'Scen 2'!AC208,'Scen 3'!AC208,'Scen 4'!AC208,'Scen 5'!AC208,'Scen 6'!AC208,'Scen 7'!AC208,'Scen 8'!AC208,'Scen 9'!AC208)-\nCHOOSE($L$2,'Scen 1'!AC208,'Scen 2'!AC208,'Scen 3'!AC208,'Scen 4'!AC208,'Scen 5'!AC208,'Scen 6'!AC208,'Scen 7'!AC208,'Scen 8'!AC208,'Scen 9'!AC208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD208,'Scen 2'!AD208,'Scen 3'!AD208,'Scen 4'!AD208,'Scen 5'!AD208,'Scen 6'!AD208,'Scen 7'!AD208,'Scen 8'!AD208,'Scen 9'!AD208)-\nCHOOSE($L$2,'Scen 1'!AD208,'Scen 2'!AD208,'Scen 3'!AD208,'Scen 4'!AD208,'Scen 5'!AD208,'Scen 6'!AD208,'Scen 7'!AD208,'Scen 8'!AD208,'Scen 9'!AD208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE208,'Scen 2'!AE208,'Scen 3'!AE208,'Scen 4'!AE208,'Scen 5'!AE208,'Scen 6'!AE208,'Scen 7'!AE208,'Scen 8'!AE208,'Scen 9'!AE208)-\nCHOOSE($L$2,'Scen 1'!AE208,'Scen 2'!AE208,'Scen 3'!AE208,'Scen 4'!AE208,'Scen 5'!AE208,'Scen 6'!AE208,'Scen 7'!AE208,'Scen 8'!AE208,'Scen 9'!AE208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF208,'Scen 2'!AF208,'Scen 3'!AF208,'Scen 4'!AF208,'Scen 5'!AF208,'Scen 6'!AF208,'Scen 7'!AF208,'Scen 8'!AF208,'Scen 9'!AF208)-\nCHOOSE($L$2,'Scen 1'!AF208,'Scen 2'!AF208,'Scen 3'!AF208,'Scen 4'!AF208,'Scen 5'!AF208,'Scen 6'!AF208,'Scen 7'!AF208,'Scen 8'!AF208,'Scen 9'!AF208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG208,'Scen 2'!AG208,'Scen 3'!AG208,'Scen 4'!AG208,'Scen 5'!AG208,'Scen 6'!AG208,'Scen 7'!AG208,'Scen 8'!AG208,'Scen 9'!AG208)-\nCHOOSE($L$2,'Scen 1'!AG208,'Scen 2'!AG208,'Scen 3'!AG208,'Scen 4'!AG208,'Scen 5'!AG208,'Scen 6'!AG208,'Scen 7'!AG208,'Scen 8'!AG208,'Scen 9'!AG208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH208,'Scen 2'!AH208,'Scen 3'!AH208,'Scen 4'!AH208,'Scen 5'!AH208,'Scen 6'!AH208,'Scen 7'!AH208,'Scen 8'!AH208,'Scen 9'!AH208)-\nCHOOSE($L$2,'Scen 1'!AH208,'Scen 2'!AH208,'Scen 3'!AH208,'Scen 4'!AH208,'Scen 5'!AH208,'Scen 6'!AH208,'Scen 7'!AH208,'Scen 8'!AH208,'Scen 9'!AH208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI208,'Scen 2'!AI208,'Scen 3'!AI208,'Scen 4'!AI208,'Scen 5'!AI208,'Scen 6'!AI208,'Scen 7'!AI208,'Scen 8'!AI208,'Scen 9'!AI208)-\nCHOOSE($L$2,'Scen 1'!AI208,'Scen 2'!AI208,'Scen 3'!AI208,'Scen 4'!AI208,'Scen 5'!AI208,'Scen 6'!AI208,'Scen 7'!AI208,'Scen 8'!AI208,'Scen 9'!AI208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ208,'Scen 2'!AJ208,'Scen 3'!AJ208,'Scen 4'!AJ208,'Scen 5'!AJ208,'Scen 6'!AJ208,'Scen 7'!AJ208,'Scen 8'!AJ208,'Scen 9'!AJ208)-\nCHOOSE($L$2,'Scen 1'!AJ208,'Scen 2'!AJ208,'Scen 3'!AJ208,'Scen 4'!AJ208,'Scen 5'!AJ208,'Scen 6'!AJ208,'Scen 7'!AJ208,'Scen 8'!AJ208,'Scen 9'!AJ208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK208,'Scen 2'!AK208,'Scen 3'!AK208,'Scen 4'!AK208,'Scen 5'!AK208,'Scen 6'!AK208,'Scen 7'!AK208,'Scen 8'!AK208,'Scen 9'!AK208)-\nCHOOSE($L$2,'Scen 1'!AK208,'Scen 2'!AK208,'Scen 3'!AK208,'Scen 4'!AK208,'Scen 5'!AK208,'Scen 6'!AK208,'Scen 7'!AK208,'Scen 8'!AK208,'Scen 9'!AK208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL208,'Scen 2'!AL208,'Scen 3'!AL208,'Scen 4'!AL208,'Scen 5'!AL208,'Scen 6'!AL208,'Scen 7'!AL208,'Scen 8'!AL208,'Scen 9'!AL208)-\nCHOOSE($L$2,'Scen 1'!AL208,'Scen 2'!AL208,'Scen 3'!AL208,'Scen 4'!AL208,'Scen 5'!AL208,'Scen 6'!AL208,'Scen 7'!AL208,'Scen 8'!AL208,'Scen 9'!AL208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM208,'Scen 2'!AM208,'Scen 3'!AM208,'Scen 4'!AM208,'Scen 5'!AM208,'Scen 6'!AM208,'Scen 7'!AM208,'Scen 8'!AM208,'Scen 9'!AM208)-\nCHOOSE($L$2,'Scen 1'!AM208,'Scen 2'!AM208,'Scen 3'!AM208,'Scen 4'!AM208,'Scen 5'!AM208,'Scen 6'!AM208,'Scen 7'!AM208,'Scen 8'!AM208,'Scen 9'!AM208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN208,'Scen 2'!AN208,'Scen 3'!AN208,'Scen 4'!AN208,'Scen 5'!AN208,'Scen 6'!AN208,'Scen 7'!AN208,'Scen 8'!AN208,'Scen 9'!AN208)-\nCHOOSE($L$2,'Scen 1'!AN208,'Scen 2'!AN208,'Scen 3'!AN208,'Scen 4'!AN208,'Scen 5'!AN208,'Scen 6'!AN208,'Scen 7'!AN208,'Scen 8'!AN208,'Scen 9'!AN208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO208,'Scen 2'!AO208,'Scen 3'!AO208,'Scen 4'!AO208,'Scen 5'!AO208,'Scen 6'!AO208,'Scen 7'!AO208,'Scen 8'!AO208,'Scen 9'!AO208)-\nCHOOSE($L$2,'Scen 1'!AO208,'Scen 2'!AO208,'Scen 3'!AO208,'Scen 4'!AO208,'Scen 5'!AO208,'Scen 6'!AO208,'Scen 7'!AO208,'Scen 8'!AO208,'Scen 9'!AO208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP208,'Scen 2'!AP208,'Scen 3'!AP208,'Scen 4'!AP208,'Scen 5'!AP208,'Scen 6'!AP208,'Scen 7'!AP208,'Scen 8'!AP208,'Scen 9'!AP208)-\nCHOOSE($L$2,'Scen 1'!AP208,'Scen 2'!AP208,'Scen 3'!AP208,'Scen 4'!AP208,'Scen 5'!AP208,'Scen 6'!AP208,'Scen 7'!AP208,'Scen 8'!AP208,'Scen 9'!AP208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ208,'Scen 2'!AQ208,'Scen 3'!AQ208,'Scen 4'!AQ208,'Scen 5'!AQ208,'Scen 6'!AQ208,'Scen 7'!AQ208,'Scen 8'!AQ208,'Scen 9'!AQ208)-\nCHOOSE($L$2,'Scen 1'!AQ208,'Scen 2'!AQ208,'Scen 3'!AQ208,'Scen 4'!AQ208,'Scen 5'!AQ208,'Scen 6'!AQ208,'Scen 7'!AQ208,'Scen 8'!AQ208,'Scen 9'!AQ208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR208,'Scen 2'!AR208,'Scen 3'!AR208,'Scen 4'!AR208,'Scen 5'!AR208,'Scen 6'!AR208,'Scen 7'!AR208,'Scen 8'!AR208,'Scen 9'!AR208)-\nCHOOSE($L$2,'Scen 1'!AR208,'Scen 2'!AR208,'Scen 3'!AR208,'Scen 4'!AR208,'Scen 5'!AR208,'Scen 6'!AR208,'Scen 7'!AR208,'Scen 8'!AR208,'Scen 9'!AR208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS208,'Scen 2'!AS208,'Scen 3'!AS208,'Scen 4'!AS208,'Scen 5'!AS208,'Scen 6'!AS208,'Scen 7'!AS208,'Scen 8'!AS208,'Scen 9'!AS208)-\nCHOOSE($L$2,'Scen 1'!AS208,'Scen 2'!AS208,'Scen 3'!AS208,'Scen 4'!AS208,'Scen 5'!AS208,'Scen 6'!AS208,'Scen 7'!AS208,'Scen 8'!AS208,'Scen 9'!AS208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT208,'Scen 2'!AT208,'Scen 3'!AT208,'Scen 4'!AT208,'Scen 5'!AT208,'Scen 6'!AT208,'Scen 7'!AT208,'Scen 8'!AT208,'Scen 9'!AT208)-\nCHOOSE($L$2,'Scen 1'!AT208,'Scen 2'!AT208,'Scen 3'!AT208,'Scen 4'!AT208,'Scen 5'!AT208,'Scen 6'!AT208,'Scen 7'!AT208,'Scen 8'!AT208,'Scen 9'!AT208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU208,'Scen 2'!AU208,'Scen 3'!AU208,'Scen 4'!AU208,'Scen 5'!AU208,'Scen 6'!AU208,'Scen 7'!AU208,'Scen 8'!AU208,'Scen 9'!AU208)-\nCHOOSE($L$2,'Scen 1'!AU208,'Scen 2'!AU208,'Scen 3'!AU208,'Scen 4'!AU208,'Scen 5'!AU208,'Scen 6'!AU208,'Scen 7'!AU208,'Scen 8'!AU208,'Scen 9'!AU208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV208,'Scen 2'!AV208,'Scen 3'!AV208,'Scen 4'!AV208,'Scen 5'!AV208,'Scen 6'!AV208,'Scen 7'!AV208,'Scen 8'!AV208,'Scen 9'!AV208)-\nCHOOSE($L$2,'Scen 1'!AV208,'Scen 2'!AV208,'Scen 3'!AV208,'Scen 4'!AV208,'Scen 5'!AV208,'Scen 6'!AV208,'Scen 7'!AV208,'Scen 8'!AV208,'Scen 9'!AV208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW208,'Scen 2'!AW208,'Scen 3'!AW208,'Scen 4'!AW208,'Scen 5'!AW208,'Scen 6'!AW208,'Scen 7'!AW208,'Scen 8'!AW208,'Scen 9'!AW208)-\nCHOOSE($L$2,'Scen 1'!AW208,'Scen 2'!AW208,'Scen 3'!AW208,'Scen 4'!AW208,'Scen 5'!AW208,'Scen 6'!AW208,'Scen 7'!AW208,'Scen 8'!AW208,'Scen 9'!AW208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX208,'Scen 2'!AX208,'Scen 3'!AX208,'Scen 4'!AX208,'Scen 5'!AX208,'Scen 6'!AX208,'Scen 7'!AX208,'Scen 8'!AX208,'Scen 9'!AX208)-\nCHOOSE($L$2,'Scen 1'!AX208,'Scen 2'!AX208,'Scen 3'!AX208,'Scen 4'!AX208,'Scen 5'!AX208,'Scen 6'!AX208,'Scen 7'!AX208,'Scen 8'!AX208,'Scen 9'!AX208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY208,'Scen 2'!AY208,'Scen 3'!AY208,'Scen 4'!AY208,'Scen 5'!AY208,'Scen 6'!AY208,'Scen 7'!AY208,'Scen 8'!AY208,'Scen 9'!AY208)-\nCHOOSE($L$2,'Scen 1'!AY208,'Scen 2'!AY208,'Scen 3'!AY208,'Scen 4'!AY208,'Scen 5'!AY208,'Scen 6'!AY208,'Scen 7'!AY208,'Scen 8'!AY208,'Scen 9'!AY208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ208,'Scen 2'!AZ208,'Scen 3'!AZ208,'Scen 4'!AZ208,'Scen 5'!AZ208,'Scen 6'!AZ208,'Scen 7'!AZ208,'Scen 8'!AZ208,'Scen 9'!AZ208)-\nCHOOSE($L$2,'Scen 1'!AZ208,'Scen 2'!AZ208,'Scen 3'!AZ208,'Scen 4'!AZ208,'Scen 5'!AZ208,'Scen 6'!AZ208,'Scen 7'!AZ208,'Scen 8'!AZ208,'Scen 9'!AZ208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA208,'Scen 2'!BA208,'Scen 3'!BA208,'Scen 4'!BA208,'Scen 5'!BA208,'Scen 6'!BA208,'Scen 7'!BA208,'Scen 8'!BA208,'Scen 9'!BA208)-\nCHOOSE($L$2,'Scen 1'!BA208,'Scen 2'!BA208,'Scen 3'!BA208,'Scen 4'!BA208,'Scen 5'!BA208,'Scen 6'!BA208,'Scen 7'!BA208,'Scen 8'!BA208,'Scen 9'!BA208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB208,'Scen 2'!BB208,'Scen 3'!BB208,'Scen 4'!BB208,'Scen 5'!BB208,'Scen 6'!BB208,'Scen 7'!BB208,'Scen 8'!BB208,'Scen 9'!BB208)-\nCHOOSE($L$2,'Scen 1'!BB208,'Scen 2'!BB208,'Scen 3'!BB208,'Scen 4'!BB208,'Scen 5'!BB208,'Scen 6'!BB208,'Scen 7'!BB208,'Scen 8'!BB208,'Scen 9'!BB208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC208,'Scen 2'!BC208,'Scen 3'!BC208,'Scen 4'!BC208,'Scen 5'!BC208,'Scen 6'!BC208,'Scen 7'!BC208,'Scen 8'!BC208,'Scen 9'!BC208)-\nCHOOSE($L$2,'Scen 1'!BC208,'Scen 2'!BC208,'Scen 3'!BC208,'Scen 4'!BC208,'Scen 5'!BC208,'Scen 6'!BC208,'Scen 7'!BC208,'Scen 8'!BC208,'Scen 9'!BC208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD208,'Scen 2'!BD208,'Scen 3'!BD208,'Scen 4'!BD208,'Scen 5'!BD208,'Scen 6'!BD208,'Scen 7'!BD208,'Scen 8'!BD208,'Scen 9'!BD208)-\nCHOOSE($L$2,'Scen 1'!BD208,'Scen 2'!BD208,'Scen 3'!BD208,'Scen 4'!BD208,'Scen 5'!BD208,'Scen 6'!BD208,'Scen 7'!BD208,'Scen 8'!BD208,'Scen 9'!BD208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE208,'Scen 2'!BE208,'Scen 3'!BE208,'Scen 4'!BE208,'Scen 5'!BE208,'Scen 6'!BE208,'Scen 7'!BE208,'Scen 8'!BE208,'Scen 9'!BE208)-\nCHOOSE($L$2,'Scen 1'!BE208,'Scen 2'!BE208,'Scen 3'!BE208,'Scen 4'!BE208,'Scen 5'!BE208,'Scen 6'!BE208,'Scen 7'!BE208,'Scen 8'!BE208,'Scen 9'!BE208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF208,'Scen 2'!BF208,'Scen 3'!BF208,'Scen 4'!BF208,'Scen 5'!BF208,'Scen 6'!BF208,'Scen 7'!BF208,'Scen 8'!BF208,'Scen 9'!BF208)-\nCHOOSE($L$2,'Scen 1'!BF208,'Scen 2'!BF208,'Scen 3'!BF208,'Scen 4'!BF208,'Scen 5'!BF208,'Scen 6'!BF208,'Scen 7'!BF208,'Scen 8'!BF208,'Scen 9'!BF208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG208,'Scen 2'!BG208,'Scen 3'!BG208,'Scen 4'!BG208,'Scen 5'!BG208,'Scen 6'!BG208,'Scen 7'!BG208,'Scen 8'!BG208,'Scen 9'!BG208)-\nCHOOSE($L$2,'Scen 1'!BG208,'Scen 2'!BG208,'Scen 3'!BG208,'Scen 4'!BG208,'Scen 5'!BG208,'Scen 6'!BG208,'Scen 7'!BG208,'Scen 8'!BG208,'Scen 9'!BG208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH208,'Scen 2'!BH208,'Scen 3'!BH208,'Scen 4'!BH208,'Scen 5'!BH208,'Scen 6'!BH208,'Scen 7'!BH208,'Scen 8'!BH208,'Scen 9'!BH208)-\nCHOOSE($L$2,'Scen 1'!BH208,'Scen 2'!BH208,'Scen 3'!BH208,'Scen 4'!BH208,'Scen 5'!BH208,'Scen 6'!BH208,'Scen 7'!BH208,'Scen 8'!BH208,'Scen 9'!BH208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI208,'Scen 2'!BI208,'Scen 3'!BI208,'Scen 4'!BI208,'Scen 5'!BI208,'Scen 6'!BI208,'Scen 7'!BI208,'Scen 8'!BI208,'Scen 9'!BI208)-\nCHOOSE($L$2,'Scen 1'!BI208,'Scen 2'!BI208,'Scen 3'!BI208,'Scen 4'!BI208,'Scen 5'!BI208,'Scen 6'!BI208,'Scen 7'!BI208,'Scen 8'!BI208,'Scen 9'!BI208),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ208,'Scen 2'!BJ208,'Scen 3'!BJ208,'Scen 4'!BJ208,'Scen 5'!BJ208,'Scen 6'!BJ208,'Scen 7'!BJ208,'Scen 8'!BJ208,'Scen 9'!BJ208)-\nCHOOSE($L$2,'Scen 1'!BJ208,'Scen 2'!BJ208,'Scen 3'!BJ208,'Scen 4'!BJ208,'Scen 5'!BJ208,'Scen 6'!BJ208,'Scen 7'!BJ208,'Scen 8'!BJ208,'Scen 9'!BJ208),\"\")","v":0}]
[null,null,null,null,"RAR alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"EBITDA Margin",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA211,'Scen 2'!AA211,'Scen 3'!AA211,'Scen 4'!AA211,'Scen 5'!AA211,'Scen 6'!AA211,'Scen 7'!AA211,'Scen 8'!AA211,'Scen 9'!AA211)-\nCHOOSE($L$2,'Scen 1'!AA211,'Scen 2'!AA211,'Scen 3'!AA211,'Scen 4'!AA211,'Scen 5'!AA211,'Scen 6'!AA211,'Scen 7'!AA211,'Scen 8'!AA211,'Scen 9'!AA211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB211,'Scen 2'!AB211,'Scen 3'!AB211,'Scen 4'!AB211,'Scen 5'!AB211,'Scen 6'!AB211,'Scen 7'!AB211,'Scen 8'!AB211,'Scen 9'!AB211)-\nCHOOSE($L$2,'Scen 1'!AB211,'Scen 2'!AB211,'Scen 3'!AB211,'Scen 4'!AB211,'Scen 5'!AB211,'Scen 6'!AB211,'Scen 7'!AB211,'Scen 8'!AB211,'Scen 9'!AB211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC211,'Scen 2'!AC211,'Scen 3'!AC211,'Scen 4'!AC211,'Scen 5'!AC211,'Scen 6'!AC211,'Scen 7'!AC211,'Scen 8'!AC211,'Scen 9'!AC211)-\nCHOOSE($L$2,'Scen 1'!AC211,'Scen 2'!AC211,'Scen 3'!AC211,'Scen 4'!AC211,'Scen 5'!AC211,'Scen 6'!AC211,'Scen 7'!AC211,'Scen 8'!AC211,'Scen 9'!AC211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD211,'Scen 2'!AD211,'Scen 3'!AD211,'Scen 4'!AD211,'Scen 5'!AD211,'Scen 6'!AD211,'Scen 7'!AD211,'Scen 8'!AD211,'Scen 9'!AD211)-\nCHOOSE($L$2,'Scen 1'!AD211,'Scen 2'!AD211,'Scen 3'!AD211,'Scen 4'!AD211,'Scen 5'!AD211,'Scen 6'!AD211,'Scen 7'!AD211,'Scen 8'!AD211,'Scen 9'!AD211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE211,'Scen 2'!AE211,'Scen 3'!AE211,'Scen 4'!AE211,'Scen 5'!AE211,'Scen 6'!AE211,'Scen 7'!AE211,'Scen 8'!AE211,'Scen 9'!AE211)-\nCHOOSE($L$2,'Scen 1'!AE211,'Scen 2'!AE211,'Scen 3'!AE211,'Scen 4'!AE211,'Scen 5'!AE211,'Scen 6'!AE211,'Scen 7'!AE211,'Scen 8'!AE211,'Scen 9'!AE211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF211,'Scen 2'!AF211,'Scen 3'!AF211,'Scen 4'!AF211,'Scen 5'!AF211,'Scen 6'!AF211,'Scen 7'!AF211,'Scen 8'!AF211,'Scen 9'!AF211)-\nCHOOSE($L$2,'Scen 1'!AF211,'Scen 2'!AF211,'Scen 3'!AF211,'Scen 4'!AF211,'Scen 5'!AF211,'Scen 6'!AF211,'Scen 7'!AF211,'Scen 8'!AF211,'Scen 9'!AF211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG211,'Scen 2'!AG211,'Scen 3'!AG211,'Scen 4'!AG211,'Scen 5'!AG211,'Scen 6'!AG211,'Scen 7'!AG211,'Scen 8'!AG211,'Scen 9'!AG211)-\nCHOOSE($L$2,'Scen 1'!AG211,'Scen 2'!AG211,'Scen 3'!AG211,'Scen 4'!AG211,'Scen 5'!AG211,'Scen 6'!AG211,'Scen 7'!AG211,'Scen 8'!AG211,'Scen 9'!AG211),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH211,'Scen 2'!AH211,'Scen 3'!AH211,'Scen 4'!AH211,'Scen 5'!AH211,'Scen 6'!AH211,'Scen 7'!AH211,'Scen 8'!AH211,'Scen 9'!AH211)-\nCHOOSE($L$2,'Scen 1'!AH211,'Scen 2'!AH211,'Scen 3'!AH211,'Scen 4'!AH211,'Scen 5'!AH211,'Scen 6'!AH211,'Scen 7'!AH211,'Scen 8'!AH211,'Scen 9'!AH211),\"\")","v":2.9467664934813453E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI211,'Scen 2'!AI211,'Scen 3'!AI211,'Scen 4'!AI211,'Scen 5'!AI211,'Scen 6'!AI211,'Scen 7'!AI211,'Scen 8'!AI211,'Scen 9'!AI211)-\nCHOOSE($L$2,'Scen 1'!AI211,'Scen 2'!AI211,'Scen 3'!AI211,'Scen 4'!AI211,'Scen 5'!AI211,'Scen 6'!AI211,'Scen 7'!AI211,'Scen 8'!AI211,'Scen 9'!AI211),\"\")","v":1.2915835294287636E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ211,'Scen 2'!AJ211,'Scen 3'!AJ211,'Scen 4'!AJ211,'Scen 5'!AJ211,'Scen 6'!AJ211,'Scen 7'!AJ211,'Scen 8'!AJ211,'Scen 9'!AJ211)-\nCHOOSE($L$2,'Scen 1'!AJ211,'Scen 2'!AJ211,'Scen 3'!AJ211,'Scen 4'!AJ211,'Scen 5'!AJ211,'Scen 6'!AJ211,'Scen 7'!AJ211,'Scen 8'!AJ211,'Scen 9'!AJ211),\"\")","v":-6.5281488608179727E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK211,'Scen 2'!AK211,'Scen 3'!AK211,'Scen 4'!AK211,'Scen 5'!AK211,'Scen 6'!AK211,'Scen 7'!AK211,'Scen 8'!AK211,'Scen 9'!AK211)-\nCHOOSE($L$2,'Scen 1'!AK211,'Scen 2'!AK211,'Scen 3'!AK211,'Scen 4'!AK211,'Scen 5'!AK211,'Scen 6'!AK211,'Scen 7'!AK211,'Scen 8'!AK211,'Scen 9'!AK211),\"\")","v":-7.6316490575946694E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL211,'Scen 2'!AL211,'Scen 3'!AL211,'Scen 4'!AL211,'Scen 5'!AL211,'Scen 6'!AL211,'Scen 7'!AL211,'Scen 8'!AL211,'Scen 9'!AL211)-\nCHOOSE($L$2,'Scen 1'!AL211,'Scen 2'!AL211,'Scen 3'!AL211,'Scen 4'!AL211,'Scen 5'!AL211,'Scen 6'!AL211,'Scen 7'!AL211,'Scen 8'!AL211,'Scen 9'!AL211),\"\")","v":-7.7288179391440726E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM211,'Scen 2'!AM211,'Scen 3'!AM211,'Scen 4'!AM211,'Scen 5'!AM211,'Scen 6'!AM211,'Scen 7'!AM211,'Scen 8'!AM211,'Scen 9'!AM211)-\nCHOOSE($L$2,'Scen 1'!AM211,'Scen 2'!AM211,'Scen 3'!AM211,'Scen 4'!AM211,'Scen 5'!AM211,'Scen 6'!AM211,'Scen 7'!AM211,'Scen 8'!AM211,'Scen 9'!AM211),\"\")","v":1.3564706928604897E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN211,'Scen 2'!AN211,'Scen 3'!AN211,'Scen 4'!AN211,'Scen 5'!AN211,'Scen 6'!AN211,'Scen 7'!AN211,'Scen 8'!AN211,'Scen 9'!AN211)-\nCHOOSE($L$2,'Scen 1'!AN211,'Scen 2'!AN211,'Scen 3'!AN211,'Scen 4'!AN211,'Scen 5'!AN211,'Scen 6'!AN211,'Scen 7'!AN211,'Scen 8'!AN211,'Scen 9'!AN211),\"\")","v":1.6281946902837463E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO211,'Scen 2'!AO211,'Scen 3'!AO211,'Scen 4'!AO211,'Scen 5'!AO211,'Scen 6'!AO211,'Scen 7'!AO211,'Scen 8'!AO211,'Scen 9'!AO211)-\nCHOOSE($L$2,'Scen 1'!AO211,'Scen 2'!AO211,'Scen 3'!AO211,'Scen 4'!AO211,'Scen 5'!AO211,'Scen 6'!AO211,'Scen 7'!AO211,'Scen 8'!AO211,'Scen 9'!AO211),\"\")","v":1.3523754976193514E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP211,'Scen 2'!AP211,'Scen 3'!AP211,'Scen 4'!AP211,'Scen 5'!AP211,'Scen 6'!AP211,'Scen 7'!AP211,'Scen 8'!AP211,'Scen 9'!AP211)-\nCHOOSE($L$2,'Scen 1'!AP211,'Scen 2'!AP211,'Scen 3'!AP211,'Scen 4'!AP211,'Scen 5'!AP211,'Scen 6'!AP211,'Scen 7'!AP211,'Scen 8'!AP211,'Scen 9'!AP211),\"\")","v":1.6428959260802456E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ211,'Scen 2'!AQ211,'Scen 3'!AQ211,'Scen 4'!AQ211,'Scen 5'!AQ211,'Scen 6'!AQ211,'Scen 7'!AQ211,'Scen 8'!AQ211,'Scen 9'!AQ211)-\nCHOOSE($L$2,'Scen 1'!AQ211,'Scen 2'!AQ211,'Scen 3'!AQ211,'Scen 4'!AQ211,'Scen 5'!AQ211,'Scen 6'!AQ211,'Scen 7'!AQ211,'Scen 8'!AQ211,'Scen 9'!AQ211),\"\")","v":1.9050900982093832E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR211,'Scen 2'!AR211,'Scen 3'!AR211,'Scen 4'!AR211,'Scen 5'!AR211,'Scen 6'!AR211,'Scen 7'!AR211,'Scen 8'!AR211,'Scen 9'!AR211)-\nCHOOSE($L$2,'Scen 1'!AR211,'Scen 2'!AR211,'Scen 3'!AR211,'Scen 4'!AR211,'Scen 5'!AR211,'Scen 6'!AR211,'Scen 7'!AR211,'Scen 8'!AR211,'Scen 9'!AR211),\"\")","v":2.3431122039651031E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS211,'Scen 2'!AS211,'Scen 3'!AS211,'Scen 4'!AS211,'Scen 5'!AS211,'Scen 6'!AS211,'Scen 7'!AS211,'Scen 8'!AS211,'Scen 9'!AS211)-\nCHOOSE($L$2,'Scen 1'!AS211,'Scen 2'!AS211,'Scen 3'!AS211,'Scen 4'!AS211,'Scen 5'!AS211,'Scen 6'!AS211,'Scen 7'!AS211,'Scen 8'!AS211,'Scen 9'!AS211),\"\")","v":2.3635820160917698E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT211,'Scen 2'!AT211,'Scen 3'!AT211,'Scen 4'!AT211,'Scen 5'!AT211,'Scen 6'!AT211,'Scen 7'!AT211,'Scen 8'!AT211,'Scen 9'!AT211)-\nCHOOSE($L$2,'Scen 1'!AT211,'Scen 2'!AT211,'Scen 3'!AT211,'Scen 4'!AT211,'Scen 5'!AT211,'Scen 6'!AT211,'Scen 7'!AT211,'Scen 8'!AT211,'Scen 9'!AT211),\"\")","v":2.5581335081702461E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU211,'Scen 2'!AU211,'Scen 3'!AU211,'Scen 4'!AU211,'Scen 5'!AU211,'Scen 6'!AU211,'Scen 7'!AU211,'Scen 8'!AU211,'Scen 9'!AU211)-\nCHOOSE($L$2,'Scen 1'!AU211,'Scen 2'!AU211,'Scen 3'!AU211,'Scen 4'!AU211,'Scen 5'!AU211,'Scen 6'!AU211,'Scen 7'!AU211,'Scen 8'!AU211,'Scen 9'!AU211),\"\")","v":2.6998976305375733E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV211,'Scen 2'!AV211,'Scen 3'!AV211,'Scen 4'!AV211,'Scen 5'!AV211,'Scen 6'!AV211,'Scen 7'!AV211,'Scen 8'!AV211,'Scen 9'!AV211)-\nCHOOSE($L$2,'Scen 1'!AV211,'Scen 2'!AV211,'Scen 3'!AV211,'Scen 4'!AV211,'Scen 5'!AV211,'Scen 6'!AV211,'Scen 7'!AV211,'Scen 8'!AV211,'Scen 9'!AV211),\"\")","v":2.8422474113870555E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW211,'Scen 2'!AW211,'Scen 3'!AW211,'Scen 4'!AW211,'Scen 5'!AW211,'Scen 6'!AW211,'Scen 7'!AW211,'Scen 8'!AW211,'Scen 9'!AW211)-\nCHOOSE($L$2,'Scen 1'!AW211,'Scen 2'!AW211,'Scen 3'!AW211,'Scen 4'!AW211,'Scen 5'!AW211,'Scen 6'!AW211,'Scen 7'!AW211,'Scen 8'!AW211,'Scen 9'!AW211),\"\")","v":2.1184243518796997E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX211,'Scen 2'!AX211,'Scen 3'!AX211,'Scen 4'!AX211,'Scen 5'!AX211,'Scen 6'!AX211,'Scen 7'!AX211,'Scen 8'!AX211,'Scen 9'!AX211)-\nCHOOSE($L$2,'Scen 1'!AX211,'Scen 2'!AX211,'Scen 3'!AX211,'Scen 4'!AX211,'Scen 5'!AX211,'Scen 6'!AX211,'Scen 7'!AX211,'Scen 8'!AX211,'Scen 9'!AX211),\"\")","v":2.195526971797146E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY211,'Scen 2'!AY211,'Scen 3'!AY211,'Scen 4'!AY211,'Scen 5'!AY211,'Scen 6'!AY211,'Scen 7'!AY211,'Scen 8'!AY211,'Scen 9'!AY211)-\nCHOOSE($L$2,'Scen 1'!AY211,'Scen 2'!AY211,'Scen 3'!AY211,'Scen 4'!AY211,'Scen 5'!AY211,'Scen 6'!AY211,'Scen 7'!AY211,'Scen 8'!AY211,'Scen 9'!AY211),\"\")","v":2.2965088772355369E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ211,'Scen 2'!AZ211,'Scen 3'!AZ211,'Scen 4'!AZ211,'Scen 5'!AZ211,'Scen 6'!AZ211,'Scen 7'!AZ211,'Scen 8'!AZ211,'Scen 9'!AZ211)-\nCHOOSE($L$2,'Scen 1'!AZ211,'Scen 2'!AZ211,'Scen 3'!AZ211,'Scen 4'!AZ211,'Scen 5'!AZ211,'Scen 6'!AZ211,'Scen 7'!AZ211,'Scen 8'!AZ211,'Scen 9'!AZ211),\"\")","v":2.3993637614166952E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA211,'Scen 2'!BA211,'Scen 3'!BA211,'Scen 4'!BA211,'Scen 5'!BA211,'Scen 6'!BA211,'Scen 7'!BA211,'Scen 8'!BA211,'Scen 9'!BA211)-\nCHOOSE($L$2,'Scen 1'!BA211,'Scen 2'!BA211,'Scen 3'!BA211,'Scen 4'!BA211,'Scen 5'!BA211,'Scen 6'!BA211,'Scen 7'!BA211,'Scen 8'!BA211,'Scen 9'!BA211),\"\")","v":2.4946495572943927E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB211,'Scen 2'!BB211,'Scen 3'!BB211,'Scen 4'!BB211,'Scen 5'!BB211,'Scen 6'!BB211,'Scen 7'!BB211,'Scen 8'!BB211,'Scen 9'!BB211)-\nCHOOSE($L$2,'Scen 1'!BB211,'Scen 2'!BB211,'Scen 3'!BB211,'Scen 4'!BB211,'Scen 5'!BB211,'Scen 6'!BB211,'Scen 7'!BB211,'Scen 8'!BB211,'Scen 9'!BB211),\"\")","v":2.332139049519566E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC211,'Scen 2'!BC211,'Scen 3'!BC211,'Scen 4'!BC211,'Scen 5'!BC211,'Scen 6'!BC211,'Scen 7'!BC211,'Scen 8'!BC211,'Scen 9'!BC211)-\nCHOOSE($L$2,'Scen 1'!BC211,'Scen 2'!BC211,'Scen 3'!BC211,'Scen 4'!BC211,'Scen 5'!BC211,'Scen 6'!BC211,'Scen 7'!BC211,'Scen 8'!BC211,'Scen 9'!BC211),\"\")","v":2.4270390990449586E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD211,'Scen 2'!BD211,'Scen 3'!BD211,'Scen 4'!BD211,'Scen 5'!BD211,'Scen 6'!BD211,'Scen 7'!BD211,'Scen 8'!BD211,'Scen 9'!BD211)-\nCHOOSE($L$2,'Scen 1'!BD211,'Scen 2'!BD211,'Scen 3'!BD211,'Scen 4'!BD211,'Scen 5'!BD211,'Scen 6'!BD211,'Scen 7'!BD211,'Scen 8'!BD211,'Scen 9'!BD211),\"\")","v":2.5245624098078068E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE211,'Scen 2'!BE211,'Scen 3'!BE211,'Scen 4'!BE211,'Scen 5'!BE211,'Scen 6'!BE211,'Scen 7'!BE211,'Scen 8'!BE211,'Scen 9'!BE211)-\nCHOOSE($L$2,'Scen 1'!BE211,'Scen 2'!BE211,'Scen 3'!BE211,'Scen 4'!BE211,'Scen 5'!BE211,'Scen 6'!BE211,'Scen 7'!BE211,'Scen 8'!BE211,'Scen 9'!BE211),\"\")","v":2.6236703292803476E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF211,'Scen 2'!BF211,'Scen 3'!BF211,'Scen 4'!BF211,'Scen 5'!BF211,'Scen 6'!BF211,'Scen 7'!BF211,'Scen 8'!BF211,'Scen 9'!BF211)-\nCHOOSE($L$2,'Scen 1'!BF211,'Scen 2'!BF211,'Scen 3'!BF211,'Scen 4'!BF211,'Scen 5'!BF211,'Scen 6'!BF211,'Scen 7'!BF211,'Scen 8'!BF211,'Scen 9'!BF211),\"\")","v":2.7182212969151243E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG211,'Scen 2'!BG211,'Scen 3'!BG211,'Scen 4'!BG211,'Scen 5'!BG211,'Scen 6'!BG211,'Scen 7'!BG211,'Scen 8'!BG211,'Scen 9'!BG211)-\nCHOOSE($L$2,'Scen 1'!BG211,'Scen 2'!BG211,'Scen 3'!BG211,'Scen 4'!BG211,'Scen 5'!BG211,'Scen 6'!BG211,'Scen 7'!BG211,'Scen 8'!BG211,'Scen 9'!BG211),\"\")","v":1.935472073781197E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH211,'Scen 2'!BH211,'Scen 3'!BH211,'Scen 4'!BH211,'Scen 5'!BH211,'Scen 6'!BH211,'Scen 7'!BH211,'Scen 8'!BH211,'Scen 9'!BH211)-\nCHOOSE($L$2,'Scen 1'!BH211,'Scen 2'!BH211,'Scen 3'!BH211,'Scen 4'!BH211,'Scen 5'!BH211,'Scen 6'!BH211,'Scen 7'!BH211,'Scen 8'!BH211,'Scen 9'!BH211),\"\")","v":2.0411938155137088E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI211,'Scen 2'!BI211,'Scen 3'!BI211,'Scen 4'!BI211,'Scen 5'!BI211,'Scen 6'!BI211,'Scen 7'!BI211,'Scen 8'!BI211,'Scen 9'!BI211)-\nCHOOSE($L$2,'Scen 1'!BI211,'Scen 2'!BI211,'Scen 3'!BI211,'Scen 4'!BI211,'Scen 5'!BI211,'Scen 6'!BI211,'Scen 7'!BI211,'Scen 8'!BI211,'Scen 9'!BI211),\"\")","v":2.1503768975699167E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ211,'Scen 2'!BJ211,'Scen 3'!BJ211,'Scen 4'!BJ211,'Scen 5'!BJ211,'Scen 6'!BJ211,'Scen 7'!BJ211,'Scen 8'!BJ211,'Scen 9'!BJ211)-\nCHOOSE($L$2,'Scen 1'!BJ211,'Scen 2'!BJ211,'Scen 3'!BJ211,'Scen 4'!BJ211,'Scen 5'!BJ211,'Scen 6'!BJ211,'Scen 7'!BJ211,'Scen 8'!BJ211,'Scen 9'!BJ211),\"\")","v":2.2620035341209821E-3}]
[null,null,null,null,"Applicable Threshold - BBB EBITDA Margin",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA212,'Scen 2'!AA212,'Scen 3'!AA212,'Scen 4'!AA212,'Scen 5'!AA212,'Scen 6'!AA212,'Scen 7'!AA212,'Scen 8'!AA212,'Scen 9'!AA212)-\nCHOOSE($L$2,'Scen 1'!AA212,'Scen 2'!AA212,'Scen 3'!AA212,'Scen 4'!AA212,'Scen 5'!AA212,'Scen 6'!AA212,'Scen 7'!AA212,'Scen 8'!AA212,'Scen 9'!AA212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB212,'Scen 2'!AB212,'Scen 3'!AB212,'Scen 4'!AB212,'Scen 5'!AB212,'Scen 6'!AB212,'Scen 7'!AB212,'Scen 8'!AB212,'Scen 9'!AB212)-\nCHOOSE($L$2,'Scen 1'!AB212,'Scen 2'!AB212,'Scen 3'!AB212,'Scen 4'!AB212,'Scen 5'!AB212,'Scen 6'!AB212,'Scen 7'!AB212,'Scen 8'!AB212,'Scen 9'!AB212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC212,'Scen 2'!AC212,'Scen 3'!AC212,'Scen 4'!AC212,'Scen 5'!AC212,'Scen 6'!AC212,'Scen 7'!AC212,'Scen 8'!AC212,'Scen 9'!AC212)-\nCHOOSE($L$2,'Scen 1'!AC212,'Scen 2'!AC212,'Scen 3'!AC212,'Scen 4'!AC212,'Scen 5'!AC212,'Scen 6'!AC212,'Scen 7'!AC212,'Scen 8'!AC212,'Scen 9'!AC212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD212,'Scen 2'!AD212,'Scen 3'!AD212,'Scen 4'!AD212,'Scen 5'!AD212,'Scen 6'!AD212,'Scen 7'!AD212,'Scen 8'!AD212,'Scen 9'!AD212)-\nCHOOSE($L$2,'Scen 1'!AD212,'Scen 2'!AD212,'Scen 3'!AD212,'Scen 4'!AD212,'Scen 5'!AD212,'Scen 6'!AD212,'Scen 7'!AD212,'Scen 8'!AD212,'Scen 9'!AD212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE212,'Scen 2'!AE212,'Scen 3'!AE212,'Scen 4'!AE212,'Scen 5'!AE212,'Scen 6'!AE212,'Scen 7'!AE212,'Scen 8'!AE212,'Scen 9'!AE212)-\nCHOOSE($L$2,'Scen 1'!AE212,'Scen 2'!AE212,'Scen 3'!AE212,'Scen 4'!AE212,'Scen 5'!AE212,'Scen 6'!AE212,'Scen 7'!AE212,'Scen 8'!AE212,'Scen 9'!AE212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF212,'Scen 2'!AF212,'Scen 3'!AF212,'Scen 4'!AF212,'Scen 5'!AF212,'Scen 6'!AF212,'Scen 7'!AF212,'Scen 8'!AF212,'Scen 9'!AF212)-\nCHOOSE($L$2,'Scen 1'!AF212,'Scen 2'!AF212,'Scen 3'!AF212,'Scen 4'!AF212,'Scen 5'!AF212,'Scen 6'!AF212,'Scen 7'!AF212,'Scen 8'!AF212,'Scen 9'!AF212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG212,'Scen 2'!AG212,'Scen 3'!AG212,'Scen 4'!AG212,'Scen 5'!AG212,'Scen 6'!AG212,'Scen 7'!AG212,'Scen 8'!AG212,'Scen 9'!AG212)-\nCHOOSE($L$2,'Scen 1'!AG212,'Scen 2'!AG212,'Scen 3'!AG212,'Scen 4'!AG212,'Scen 5'!AG212,'Scen 6'!AG212,'Scen 7'!AG212,'Scen 8'!AG212,'Scen 9'!AG212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH212,'Scen 2'!AH212,'Scen 3'!AH212,'Scen 4'!AH212,'Scen 5'!AH212,'Scen 6'!AH212,'Scen 7'!AH212,'Scen 8'!AH212,'Scen 9'!AH212)-\nCHOOSE($L$2,'Scen 1'!AH212,'Scen 2'!AH212,'Scen 3'!AH212,'Scen 4'!AH212,'Scen 5'!AH212,'Scen 6'!AH212,'Scen 7'!AH212,'Scen 8'!AH212,'Scen 9'!AH212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI212,'Scen 2'!AI212,'Scen 3'!AI212,'Scen 4'!AI212,'Scen 5'!AI212,'Scen 6'!AI212,'Scen 7'!AI212,'Scen 8'!AI212,'Scen 9'!AI212)-\nCHOOSE($L$2,'Scen 1'!AI212,'Scen 2'!AI212,'Scen 3'!AI212,'Scen 4'!AI212,'Scen 5'!AI212,'Scen 6'!AI212,'Scen 7'!AI212,'Scen 8'!AI212,'Scen 9'!AI212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ212,'Scen 2'!AJ212,'Scen 3'!AJ212,'Scen 4'!AJ212,'Scen 5'!AJ212,'Scen 6'!AJ212,'Scen 7'!AJ212,'Scen 8'!AJ212,'Scen 9'!AJ212)-\nCHOOSE($L$2,'Scen 1'!AJ212,'Scen 2'!AJ212,'Scen 3'!AJ212,'Scen 4'!AJ212,'Scen 5'!AJ212,'Scen 6'!AJ212,'Scen 7'!AJ212,'Scen 8'!AJ212,'Scen 9'!AJ212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK212,'Scen 2'!AK212,'Scen 3'!AK212,'Scen 4'!AK212,'Scen 5'!AK212,'Scen 6'!AK212,'Scen 7'!AK212,'Scen 8'!AK212,'Scen 9'!AK212)-\nCHOOSE($L$2,'Scen 1'!AK212,'Scen 2'!AK212,'Scen 3'!AK212,'Scen 4'!AK212,'Scen 5'!AK212,'Scen 6'!AK212,'Scen 7'!AK212,'Scen 8'!AK212,'Scen 9'!AK212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL212,'Scen 2'!AL212,'Scen 3'!AL212,'Scen 4'!AL212,'Scen 5'!AL212,'Scen 6'!AL212,'Scen 7'!AL212,'Scen 8'!AL212,'Scen 9'!AL212)-\nCHOOSE($L$2,'Scen 1'!AL212,'Scen 2'!AL212,'Scen 3'!AL212,'Scen 4'!AL212,'Scen 5'!AL212,'Scen 6'!AL212,'Scen 7'!AL212,'Scen 8'!AL212,'Scen 9'!AL212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM212,'Scen 2'!AM212,'Scen 3'!AM212,'Scen 4'!AM212,'Scen 5'!AM212,'Scen 6'!AM212,'Scen 7'!AM212,'Scen 8'!AM212,'Scen 9'!AM212)-\nCHOOSE($L$2,'Scen 1'!AM212,'Scen 2'!AM212,'Scen 3'!AM212,'Scen 4'!AM212,'Scen 5'!AM212,'Scen 6'!AM212,'Scen 7'!AM212,'Scen 8'!AM212,'Scen 9'!AM212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN212,'Scen 2'!AN212,'Scen 3'!AN212,'Scen 4'!AN212,'Scen 5'!AN212,'Scen 6'!AN212,'Scen 7'!AN212,'Scen 8'!AN212,'Scen 9'!AN212)-\nCHOOSE($L$2,'Scen 1'!AN212,'Scen 2'!AN212,'Scen 3'!AN212,'Scen 4'!AN212,'Scen 5'!AN212,'Scen 6'!AN212,'Scen 7'!AN212,'Scen 8'!AN212,'Scen 9'!AN212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO212,'Scen 2'!AO212,'Scen 3'!AO212,'Scen 4'!AO212,'Scen 5'!AO212,'Scen 6'!AO212,'Scen 7'!AO212,'Scen 8'!AO212,'Scen 9'!AO212)-\nCHOOSE($L$2,'Scen 1'!AO212,'Scen 2'!AO212,'Scen 3'!AO212,'Scen 4'!AO212,'Scen 5'!AO212,'Scen 6'!AO212,'Scen 7'!AO212,'Scen 8'!AO212,'Scen 9'!AO212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP212,'Scen 2'!AP212,'Scen 3'!AP212,'Scen 4'!AP212,'Scen 5'!AP212,'Scen 6'!AP212,'Scen 7'!AP212,'Scen 8'!AP212,'Scen 9'!AP212)-\nCHOOSE($L$2,'Scen 1'!AP212,'Scen 2'!AP212,'Scen 3'!AP212,'Scen 4'!AP212,'Scen 5'!AP212,'Scen 6'!AP212,'Scen 7'!AP212,'Scen 8'!AP212,'Scen 9'!AP212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ212,'Scen 2'!AQ212,'Scen 3'!AQ212,'Scen 4'!AQ212,'Scen 5'!AQ212,'Scen 6'!AQ212,'Scen 7'!AQ212,'Scen 8'!AQ212,'Scen 9'!AQ212)-\nCHOOSE($L$2,'Scen 1'!AQ212,'Scen 2'!AQ212,'Scen 3'!AQ212,'Scen 4'!AQ212,'Scen 5'!AQ212,'Scen 6'!AQ212,'Scen 7'!AQ212,'Scen 8'!AQ212,'Scen 9'!AQ212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR212,'Scen 2'!AR212,'Scen 3'!AR212,'Scen 4'!AR212,'Scen 5'!AR212,'Scen 6'!AR212,'Scen 7'!AR212,'Scen 8'!AR212,'Scen 9'!AR212)-\nCHOOSE($L$2,'Scen 1'!AR212,'Scen 2'!AR212,'Scen 3'!AR212,'Scen 4'!AR212,'Scen 5'!AR212,'Scen 6'!AR212,'Scen 7'!AR212,'Scen 8'!AR212,'Scen 9'!AR212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS212,'Scen 2'!AS212,'Scen 3'!AS212,'Scen 4'!AS212,'Scen 5'!AS212,'Scen 6'!AS212,'Scen 7'!AS212,'Scen 8'!AS212,'Scen 9'!AS212)-\nCHOOSE($L$2,'Scen 1'!AS212,'Scen 2'!AS212,'Scen 3'!AS212,'Scen 4'!AS212,'Scen 5'!AS212,'Scen 6'!AS212,'Scen 7'!AS212,'Scen 8'!AS212,'Scen 9'!AS212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT212,'Scen 2'!AT212,'Scen 3'!AT212,'Scen 4'!AT212,'Scen 5'!AT212,'Scen 6'!AT212,'Scen 7'!AT212,'Scen 8'!AT212,'Scen 9'!AT212)-\nCHOOSE($L$2,'Scen 1'!AT212,'Scen 2'!AT212,'Scen 3'!AT212,'Scen 4'!AT212,'Scen 5'!AT212,'Scen 6'!AT212,'Scen 7'!AT212,'Scen 8'!AT212,'Scen 9'!AT212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU212,'Scen 2'!AU212,'Scen 3'!AU212,'Scen 4'!AU212,'Scen 5'!AU212,'Scen 6'!AU212,'Scen 7'!AU212,'Scen 8'!AU212,'Scen 9'!AU212)-\nCHOOSE($L$2,'Scen 1'!AU212,'Scen 2'!AU212,'Scen 3'!AU212,'Scen 4'!AU212,'Scen 5'!AU212,'Scen 6'!AU212,'Scen 7'!AU212,'Scen 8'!AU212,'Scen 9'!AU212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV212,'Scen 2'!AV212,'Scen 3'!AV212,'Scen 4'!AV212,'Scen 5'!AV212,'Scen 6'!AV212,'Scen 7'!AV212,'Scen 8'!AV212,'Scen 9'!AV212)-\nCHOOSE($L$2,'Scen 1'!AV212,'Scen 2'!AV212,'Scen 3'!AV212,'Scen 4'!AV212,'Scen 5'!AV212,'Scen 6'!AV212,'Scen 7'!AV212,'Scen 8'!AV212,'Scen 9'!AV212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW212,'Scen 2'!AW212,'Scen 3'!AW212,'Scen 4'!AW212,'Scen 5'!AW212,'Scen 6'!AW212,'Scen 7'!AW212,'Scen 8'!AW212,'Scen 9'!AW212)-\nCHOOSE($L$2,'Scen 1'!AW212,'Scen 2'!AW212,'Scen 3'!AW212,'Scen 4'!AW212,'Scen 5'!AW212,'Scen 6'!AW212,'Scen 7'!AW212,'Scen 8'!AW212,'Scen 9'!AW212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX212,'Scen 2'!AX212,'Scen 3'!AX212,'Scen 4'!AX212,'Scen 5'!AX212,'Scen 6'!AX212,'Scen 7'!AX212,'Scen 8'!AX212,'Scen 9'!AX212)-\nCHOOSE($L$2,'Scen 1'!AX212,'Scen 2'!AX212,'Scen 3'!AX212,'Scen 4'!AX212,'Scen 5'!AX212,'Scen 6'!AX212,'Scen 7'!AX212,'Scen 8'!AX212,'Scen 9'!AX212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY212,'Scen 2'!AY212,'Scen 3'!AY212,'Scen 4'!AY212,'Scen 5'!AY212,'Scen 6'!AY212,'Scen 7'!AY212,'Scen 8'!AY212,'Scen 9'!AY212)-\nCHOOSE($L$2,'Scen 1'!AY212,'Scen 2'!AY212,'Scen 3'!AY212,'Scen 4'!AY212,'Scen 5'!AY212,'Scen 6'!AY212,'Scen 7'!AY212,'Scen 8'!AY212,'Scen 9'!AY212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ212,'Scen 2'!AZ212,'Scen 3'!AZ212,'Scen 4'!AZ212,'Scen 5'!AZ212,'Scen 6'!AZ212,'Scen 7'!AZ212,'Scen 8'!AZ212,'Scen 9'!AZ212)-\nCHOOSE($L$2,'Scen 1'!AZ212,'Scen 2'!AZ212,'Scen 3'!AZ212,'Scen 4'!AZ212,'Scen 5'!AZ212,'Scen 6'!AZ212,'Scen 7'!AZ212,'Scen 8'!AZ212,'Scen 9'!AZ212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA212,'Scen 2'!BA212,'Scen 3'!BA212,'Scen 4'!BA212,'Scen 5'!BA212,'Scen 6'!BA212,'Scen 7'!BA212,'Scen 8'!BA212,'Scen 9'!BA212)-\nCHOOSE($L$2,'Scen 1'!BA212,'Scen 2'!BA212,'Scen 3'!BA212,'Scen 4'!BA212,'Scen 5'!BA212,'Scen 6'!BA212,'Scen 7'!BA212,'Scen 8'!BA212,'Scen 9'!BA212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB212,'Scen 2'!BB212,'Scen 3'!BB212,'Scen 4'!BB212,'Scen 5'!BB212,'Scen 6'!BB212,'Scen 7'!BB212,'Scen 8'!BB212,'Scen 9'!BB212)-\nCHOOSE($L$2,'Scen 1'!BB212,'Scen 2'!BB212,'Scen 3'!BB212,'Scen 4'!BB212,'Scen 5'!BB212,'Scen 6'!BB212,'Scen 7'!BB212,'Scen 8'!BB212,'Scen 9'!BB212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC212,'Scen 2'!BC212,'Scen 3'!BC212,'Scen 4'!BC212,'Scen 5'!BC212,'Scen 6'!BC212,'Scen 7'!BC212,'Scen 8'!BC212,'Scen 9'!BC212)-\nCHOOSE($L$2,'Scen 1'!BC212,'Scen 2'!BC212,'Scen 3'!BC212,'Scen 4'!BC212,'Scen 5'!BC212,'Scen 6'!BC212,'Scen 7'!BC212,'Scen 8'!BC212,'Scen 9'!BC212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD212,'Scen 2'!BD212,'Scen 3'!BD212,'Scen 4'!BD212,'Scen 5'!BD212,'Scen 6'!BD212,'Scen 7'!BD212,'Scen 8'!BD212,'Scen 9'!BD212)-\nCHOOSE($L$2,'Scen 1'!BD212,'Scen 2'!BD212,'Scen 3'!BD212,'Scen 4'!BD212,'Scen 5'!BD212,'Scen 6'!BD212,'Scen 7'!BD212,'Scen 8'!BD212,'Scen 9'!BD212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE212,'Scen 2'!BE212,'Scen 3'!BE212,'Scen 4'!BE212,'Scen 5'!BE212,'Scen 6'!BE212,'Scen 7'!BE212,'Scen 8'!BE212,'Scen 9'!BE212)-\nCHOOSE($L$2,'Scen 1'!BE212,'Scen 2'!BE212,'Scen 3'!BE212,'Scen 4'!BE212,'Scen 5'!BE212,'Scen 6'!BE212,'Scen 7'!BE212,'Scen 8'!BE212,'Scen 9'!BE212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF212,'Scen 2'!BF212,'Scen 3'!BF212,'Scen 4'!BF212,'Scen 5'!BF212,'Scen 6'!BF212,'Scen 7'!BF212,'Scen 8'!BF212,'Scen 9'!BF212)-\nCHOOSE($L$2,'Scen 1'!BF212,'Scen 2'!BF212,'Scen 3'!BF212,'Scen 4'!BF212,'Scen 5'!BF212,'Scen 6'!BF212,'Scen 7'!BF212,'Scen 8'!BF212,'Scen 9'!BF212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG212,'Scen 2'!BG212,'Scen 3'!BG212,'Scen 4'!BG212,'Scen 5'!BG212,'Scen 6'!BG212,'Scen 7'!BG212,'Scen 8'!BG212,'Scen 9'!BG212)-\nCHOOSE($L$2,'Scen 1'!BG212,'Scen 2'!BG212,'Scen 3'!BG212,'Scen 4'!BG212,'Scen 5'!BG212,'Scen 6'!BG212,'Scen 7'!BG212,'Scen 8'!BG212,'Scen 9'!BG212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH212,'Scen 2'!BH212,'Scen 3'!BH212,'Scen 4'!BH212,'Scen 5'!BH212,'Scen 6'!BH212,'Scen 7'!BH212,'Scen 8'!BH212,'Scen 9'!BH212)-\nCHOOSE($L$2,'Scen 1'!BH212,'Scen 2'!BH212,'Scen 3'!BH212,'Scen 4'!BH212,'Scen 5'!BH212,'Scen 6'!BH212,'Scen 7'!BH212,'Scen 8'!BH212,'Scen 9'!BH212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI212,'Scen 2'!BI212,'Scen 3'!BI212,'Scen 4'!BI212,'Scen 5'!BI212,'Scen 6'!BI212,'Scen 7'!BI212,'Scen 8'!BI212,'Scen 9'!BI212)-\nCHOOSE($L$2,'Scen 1'!BI212,'Scen 2'!BI212,'Scen 3'!BI212,'Scen 4'!BI212,'Scen 5'!BI212,'Scen 6'!BI212,'Scen 7'!BI212,'Scen 8'!BI212,'Scen 9'!BI212),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ212,'Scen 2'!BJ212,'Scen 3'!BJ212,'Scen 4'!BJ212,'Scen 5'!BJ212,'Scen 6'!BJ212,'Scen 7'!BJ212,'Scen 8'!BJ212,'Scen 9'!BJ212)-\nCHOOSE($L$2,'Scen 1'!BJ212,'Scen 2'!BJ212,'Scen 3'!BJ212,'Scen 4'!BJ212,'Scen 5'!BJ212,'Scen 6'!BJ212,'Scen 7'!BJ212,'Scen 8'!BJ212,'Scen 9'!BJ212),\"\")","v":0}]
[null,null,null,null,"EBITDA Margin alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA215,'Scen 2'!AA215,'Scen 3'!AA215,'Scen 4'!AA215,'Scen 5'!AA215,'Scen 6'!AA215,'Scen 7'!AA215,'Scen 8'!AA215,'Scen 9'!AA215)-\nCHOOSE($L$2,'Scen 1'!AA215,'Scen 2'!AA215,'Scen 3'!AA215,'Scen 4'!AA215,'Scen 5'!AA215,'Scen 6'!AA215,'Scen 7'!AA215,'Scen 8'!AA215,'Scen 9'!AA215),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB215,'Scen 2'!AB215,'Scen 3'!AB215,'Scen 4'!AB215,'Scen 5'!AB215,'Scen 6'!AB215,'Scen 7'!AB215,'Scen 8'!AB215,'Scen 9'!AB215)-\nCHOOSE($L$2,'Scen 1'!AB215,'Scen 2'!AB215,'Scen 3'!AB215,'Scen 4'!AB215,'Scen 5'!AB215,'Scen 6'!AB215,'Scen 7'!AB215,'Scen 8'!AB215,'Scen 9'!AB215),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC215,'Scen 2'!AC215,'Scen 3'!AC215,'Scen 4'!AC215,'Scen 5'!AC215,'Scen 6'!AC215,'Scen 7'!AC215,'Scen 8'!AC215,'Scen 9'!AC215)-\nCHOOSE($L$2,'Scen 1'!AC215,'Scen 2'!AC215,'Scen 3'!AC215,'Scen 4'!AC215,'Scen 5'!AC215,'Scen 6'!AC215,'Scen 7'!AC215,'Scen 8'!AC215,'Scen 9'!AC215),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD215,'Scen 2'!AD215,'Scen 3'!AD215,'Scen 4'!AD215,'Scen 5'!AD215,'Scen 6'!AD215,'Scen 7'!AD215,'Scen 8'!AD215,'Scen 9'!AD215)-\nCHOOSE($L$2,'Scen 1'!AD215,'Scen 2'!AD215,'Scen 3'!AD215,'Scen 4'!AD215,'Scen 5'!AD215,'Scen 6'!AD215,'Scen 7'!AD215,'Scen 8'!AD215,'Scen 9'!AD215),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE215,'Scen 2'!AE215,'Scen 3'!AE215,'Scen 4'!AE215,'Scen 5'!AE215,'Scen 6'!AE215,'Scen 7'!AE215,'Scen 8'!AE215,'Scen 9'!AE215)-\nCHOOSE($L$2,'Scen 1'!AE215,'Scen 2'!AE215,'Scen 3'!AE215,'Scen 4'!AE215,'Scen 5'!AE215,'Scen 6'!AE215,'Scen 7'!AE215,'Scen 8'!AE215,'Scen 9'!AE215),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF215,'Scen 2'!AF215,'Scen 3'!AF215,'Scen 4'!AF215,'Scen 5'!AF215,'Scen 6'!AF215,'Scen 7'!AF215,'Scen 8'!AF215,'Scen 9'!AF215)-\nCHOOSE($L$2,'Scen 1'!AF215,'Scen 2'!AF215,'Scen 3'!AF215,'Scen 4'!AF215,'Scen 5'!AF215,'Scen 6'!AF215,'Scen 7'!AF215,'Scen 8'!AF215,'Scen 9'!AF215),\"\")","v":-0.13148337244443356},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG215,'Scen 2'!AG215,'Scen 3'!AG215,'Scen 4'!AG215,'Scen 5'!AG215,'Scen 6'!AG215,'Scen 7'!AG215,'Scen 8'!AG215,'Scen 9'!AG215)-\nCHOOSE($L$2,'Scen 1'!AG215,'Scen 2'!AG215,'Scen 3'!AG215,'Scen 4'!AG215,'Scen 5'!AG215,'Scen 6'!AG215,'Scen 7'!AG215,'Scen 8'!AG215,'Scen 9'!AG215),\"\")","v":-2.5746831431387771E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH215,'Scen 2'!AH215,'Scen 3'!AH215,'Scen 4'!AH215,'Scen 5'!AH215,'Scen 6'!AH215,'Scen 7'!AH215,'Scen 8'!AH215,'Scen 9'!AH215)-\nCHOOSE($L$2,'Scen 1'!AH215,'Scen 2'!AH215,'Scen 3'!AH215,'Scen 4'!AH215,'Scen 5'!AH215,'Scen 6'!AH215,'Scen 7'!AH215,'Scen 8'!AH215,'Scen 9'!AH215),\"\")","v":0.29453202932869127},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI215,'Scen 2'!AI215,'Scen 3'!AI215,'Scen 4'!AI215,'Scen 5'!AI215,'Scen 6'!AI215,'Scen 7'!AI215,'Scen 8'!AI215,'Scen 9'!AI215)-\nCHOOSE($L$2,'Scen 1'!AI215,'Scen 2'!AI215,'Scen 3'!AI215,'Scen 4'!AI215,'Scen 5'!AI215,'Scen 6'!AI215,'Scen 7'!AI215,'Scen 8'!AI215,'Scen 9'!AI215),\"\")","v":-0.19034669560801909},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ215,'Scen 2'!AJ215,'Scen 3'!AJ215,'Scen 4'!AJ215,'Scen 5'!AJ215,'Scen 6'!AJ215,'Scen 7'!AJ215,'Scen 8'!AJ215,'Scen 9'!AJ215)-\nCHOOSE($L$2,'Scen 1'!AJ215,'Scen 2'!AJ215,'Scen 3'!AJ215,'Scen 4'!AJ215,'Scen 5'!AJ215,'Scen 6'!AJ215,'Scen 7'!AJ215,'Scen 8'!AJ215,'Scen 9'!AJ215),\"\")","v":-1.0070458338065658},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK215,'Scen 2'!AK215,'Scen 3'!AK215,'Scen 4'!AK215,'Scen 5'!AK215,'Scen 6'!AK215,'Scen 7'!AK215,'Scen 8'!AK215,'Scen 9'!AK215)-\nCHOOSE($L$2,'Scen 1'!AK215,'Scen 2'!AK215,'Scen 3'!AK215,'Scen 4'!AK215,'Scen 5'!AK215,'Scen 6'!AK215,'Scen 7'!AK215,'Scen 8'!AK215,'Scen 9'!AK215),\"\")","v":-1.2592842664472075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL215,'Scen 2'!AL215,'Scen 3'!AL215,'Scen 4'!AL215,'Scen 5'!AL215,'Scen 6'!AL215,'Scen 7'!AL215,'Scen 8'!AL215,'Scen 9'!AL215)-\nCHOOSE($L$2,'Scen 1'!AL215,'Scen 2'!AL215,'Scen 3'!AL215,'Scen 4'!AL215,'Scen 5'!AL215,'Scen 6'!AL215,'Scen 7'!AL215,'Scen 8'!AL215,'Scen 9'!AL215),\"\")","v":-1.762920713070979},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM215,'Scen 2'!AM215,'Scen 3'!AM215,'Scen 4'!AM215,'Scen 5'!AM215,'Scen 6'!AM215,'Scen 7'!AM215,'Scen 8'!AM215,'Scen 9'!AM215)-\nCHOOSE($L$2,'Scen 1'!AM215,'Scen 2'!AM215,'Scen 3'!AM215,'Scen 4'!AM215,'Scen 5'!AM215,'Scen 6'!AM215,'Scen 7'!AM215,'Scen 8'!AM215,'Scen 9'!AM215),\"\")","v":0.75375158738515102},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN215,'Scen 2'!AN215,'Scen 3'!AN215,'Scen 4'!AN215,'Scen 5'!AN215,'Scen 6'!AN215,'Scen 7'!AN215,'Scen 8'!AN215,'Scen 9'!AN215)-\nCHOOSE($L$2,'Scen 1'!AN215,'Scen 2'!AN215,'Scen 3'!AN215,'Scen 4'!AN215,'Scen 5'!AN215,'Scen 6'!AN215,'Scen 7'!AN215,'Scen 8'!AN215,'Scen 9'!AN215),\"\")","v":0.641993274035912},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO215,'Scen 2'!AO215,'Scen 3'!AO215,'Scen 4'!AO215,'Scen 5'!AO215,'Scen 6'!AO215,'Scen 7'!AO215,'Scen 8'!AO215,'Scen 9'!AO215)-\nCHOOSE($L$2,'Scen 1'!AO215,'Scen 2'!AO215,'Scen 3'!AO215,'Scen 4'!AO215,'Scen 5'!AO215,'Scen 6'!AO215,'Scen 7'!AO215,'Scen 8'!AO215,'Scen 9'!AO215),\"\")","v":0.51796039785431969},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP215,'Scen 2'!AP215,'Scen 3'!AP215,'Scen 4'!AP215,'Scen 5'!AP215,'Scen 6'!AP215,'Scen 7'!AP215,'Scen 8'!AP215,'Scen 9'!AP215)-\nCHOOSE($L$2,'Scen 1'!AP215,'Scen 2'!AP215,'Scen 3'!AP215,'Scen 4'!AP215,'Scen 5'!AP215,'Scen 6'!AP215,'Scen 7'!AP215,'Scen 8'!AP215,'Scen 9'!AP215),\"\")","v":0.43609864042742208},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ215,'Scen 2'!AQ215,'Scen 3'!AQ215,'Scen 4'!AQ215,'Scen 5'!AQ215,'Scen 6'!AQ215,'Scen 7'!AQ215,'Scen 8'!AQ215,'Scen 9'!AQ215)-\nCHOOSE($L$2,'Scen 1'!AQ215,'Scen 2'!AQ215,'Scen 3'!AQ215,'Scen 4'!AQ215,'Scen 5'!AQ215,'Scen 6'!AQ215,'Scen 7'!AQ215,'Scen 8'!AQ215,'Scen 9'!AQ215),\"\")","v":0.30953355039684105},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR215,'Scen 2'!AR215,'Scen 3'!AR215,'Scen 4'!AR215,'Scen 5'!AR215,'Scen 6'!AR215,'Scen 7'!AR215,'Scen 8'!AR215,'Scen 9'!AR215)-\nCHOOSE($L$2,'Scen 1'!AR215,'Scen 2'!AR215,'Scen 3'!AR215,'Scen 4'!AR215,'Scen 5'!AR215,'Scen 6'!AR215,'Scen 7'!AR215,'Scen 8'!AR215,'Scen 9'!AR215),\"\")","v":0.2564206664718407},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS215,'Scen 2'!AS215,'Scen 3'!AS215,'Scen 4'!AS215,'Scen 5'!AS215,'Scen 6'!AS215,'Scen 7'!AS215,'Scen 8'!AS215,'Scen 9'!AS215)-\nCHOOSE($L$2,'Scen 1'!AS215,'Scen 2'!AS215,'Scen 3'!AS215,'Scen 4'!AS215,'Scen 5'!AS215,'Scen 6'!AS215,'Scen 7'!AS215,'Scen 8'!AS215,'Scen 9'!AS215),\"\")","v":0.14111358908458893},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT215,'Scen 2'!AT215,'Scen 3'!AT215,'Scen 4'!AT215,'Scen 5'!AT215,'Scen 6'!AT215,'Scen 7'!AT215,'Scen 8'!AT215,'Scen 9'!AT215)-\nCHOOSE($L$2,'Scen 1'!AT215,'Scen 2'!AT215,'Scen 3'!AT215,'Scen 4'!AT215,'Scen 5'!AT215,'Scen 6'!AT215,'Scen 7'!AT215,'Scen 8'!AT215,'Scen 9'!AT215),\"\")","v":3.485679609091008E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU215,'Scen 2'!AU215,'Scen 3'!AU215,'Scen 4'!AU215,'Scen 5'!AU215,'Scen 6'!AU215,'Scen 7'!AU215,'Scen 8'!AU215,'Scen 9'!AU215)-\nCHOOSE($L$2,'Scen 1'!AU215,'Scen 2'!AU215,'Scen 3'!AU215,'Scen 4'!AU215,'Scen 5'!AU215,'Scen 6'!AU215,'Scen 7'!AU215,'Scen 8'!AU215,'Scen 9'!AU215),\"\")","v":-6.9546283414951837E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV215,'Scen 2'!AV215,'Scen 3'!AV215,'Scen 4'!AV215,'Scen 5'!AV215,'Scen 6'!AV215,'Scen 7'!AV215,'Scen 8'!AV215,'Scen 9'!AV215)-\nCHOOSE($L$2,'Scen 1'!AV215,'Scen 2'!AV215,'Scen 3'!AV215,'Scen 4'!AV215,'Scen 5'!AV215,'Scen 6'!AV215,'Scen 7'!AV215,'Scen 8'!AV215,'Scen 9'!AV215),\"\")","v":-0.20763599345476536},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW215,'Scen 2'!AW215,'Scen 3'!AW215,'Scen 4'!AW215,'Scen 5'!AW215,'Scen 6'!AW215,'Scen 7'!AW215,'Scen 8'!AW215,'Scen 9'!AW215)-\nCHOOSE($L$2,'Scen 1'!AW215,'Scen 2'!AW215,'Scen 3'!AW215,'Scen 4'!AW215,'Scen 5'!AW215,'Scen 6'!AW215,'Scen 7'!AW215,'Scen 8'!AW215,'Scen 9'!AW215),\"\")","v":-0.38163630479543542},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX215,'Scen 2'!AX215,'Scen 3'!AX215,'Scen 4'!AX215,'Scen 5'!AX215,'Scen 6'!AX215,'Scen 7'!AX215,'Scen 8'!AX215,'Scen 9'!AX215)-\nCHOOSE($L$2,'Scen 1'!AX215,'Scen 2'!AX215,'Scen 3'!AX215,'Scen 4'!AX215,'Scen 5'!AX215,'Scen 6'!AX215,'Scen 7'!AX215,'Scen 8'!AX215,'Scen 9'!AX215),\"\")","v":-0.49678015049701862},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY215,'Scen 2'!AY215,'Scen 3'!AY215,'Scen 4'!AY215,'Scen 5'!AY215,'Scen 6'!AY215,'Scen 7'!AY215,'Scen 8'!AY215,'Scen 9'!AY215)-\nCHOOSE($L$2,'Scen 1'!AY215,'Scen 2'!AY215,'Scen 3'!AY215,'Scen 4'!AY215,'Scen 5'!AY215,'Scen 6'!AY215,'Scen 7'!AY215,'Scen 8'!AY215,'Scen 9'!AY215),\"\")","v":-0.60844751020871435},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ215,'Scen 2'!AZ215,'Scen 3'!AZ215,'Scen 4'!AZ215,'Scen 5'!AZ215,'Scen 6'!AZ215,'Scen 7'!AZ215,'Scen 8'!AZ215,'Scen 9'!AZ215)-\nCHOOSE($L$2,'Scen 1'!AZ215,'Scen 2'!AZ215,'Scen 3'!AZ215,'Scen 4'!AZ215,'Scen 5'!AZ215,'Scen 6'!AZ215,'Scen 7'!AZ215,'Scen 8'!AZ215,'Scen 9'!AZ215),\"\")","v":-0.98171802272836484},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA215,'Scen 2'!BA215,'Scen 3'!BA215,'Scen 4'!BA215,'Scen 5'!BA215,'Scen 6'!BA215,'Scen 7'!BA215,'Scen 8'!BA215,'Scen 9'!BA215)-\nCHOOSE($L$2,'Scen 1'!BA215,'Scen 2'!BA215,'Scen 3'!BA215,'Scen 4'!BA215,'Scen 5'!BA215,'Scen 6'!BA215,'Scen 7'!BA215,'Scen 8'!BA215,'Scen 9'!BA215),\"\")","v":-1.4615299914628226},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB215,'Scen 2'!BB215,'Scen 3'!BB215,'Scen 4'!BB215,'Scen 5'!BB215,'Scen 6'!BB215,'Scen 7'!BB215,'Scen 8'!BB215,'Scen 9'!BB215)-\nCHOOSE($L$2,'Scen 1'!BB215,'Scen 2'!BB215,'Scen 3'!BB215,'Scen 4'!BB215,'Scen 5'!BB215,'Scen 6'!BB215,'Scen 7'!BB215,'Scen 8'!BB215,'Scen 9'!BB215),\"\")","v":-1.7271286266147268},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC215,'Scen 2'!BC215,'Scen 3'!BC215,'Scen 4'!BC215,'Scen 5'!BC215,'Scen 6'!BC215,'Scen 7'!BC215,'Scen 8'!BC215,'Scen 9'!BC215)-\nCHOOSE($L$2,'Scen 1'!BC215,'Scen 2'!BC215,'Scen 3'!BC215,'Scen 4'!BC215,'Scen 5'!BC215,'Scen 6'!BC215,'Scen 7'!BC215,'Scen 8'!BC215,'Scen 9'!BC215),\"\")","v":-1.5391324156777184},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD215,'Scen 2'!BD215,'Scen 3'!BD215,'Scen 4'!BD215,'Scen 5'!BD215,'Scen 6'!BD215,'Scen 7'!BD215,'Scen 8'!BD215,'Scen 9'!BD215)-\nCHOOSE($L$2,'Scen 1'!BD215,'Scen 2'!BD215,'Scen 3'!BD215,'Scen 4'!BD215,'Scen 5'!BD215,'Scen 6'!BD215,'Scen 7'!BD215,'Scen 8'!BD215,'Scen 9'!BD215),\"\")","v":-1.2959396227697386},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE215,'Scen 2'!BE215,'Scen 3'!BE215,'Scen 4'!BE215,'Scen 5'!BE215,'Scen 6'!BE215,'Scen 7'!BE215,'Scen 8'!BE215,'Scen 9'!BE215)-\nCHOOSE($L$2,'Scen 1'!BE215,'Scen 2'!BE215,'Scen 3'!BE215,'Scen 4'!BE215,'Scen 5'!BE215,'Scen 6'!BE215,'Scen 7'!BE215,'Scen 8'!BE215,'Scen 9'!BE215),\"\")","v":-0.9757147737209797},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF215,'Scen 2'!BF215,'Scen 3'!BF215,'Scen 4'!BF215,'Scen 5'!BF215,'Scen 6'!BF215,'Scen 7'!BF215,'Scen 8'!BF215,'Scen 9'!BF215)-\nCHOOSE($L$2,'Scen 1'!BF215,'Scen 2'!BF215,'Scen 3'!BF215,'Scen 4'!BF215,'Scen 5'!BF215,'Scen 6'!BF215,'Scen 7'!BF215,'Scen 8'!BF215,'Scen 9'!BF215),\"\")","v":-0.56420182018931353},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG215,'Scen 2'!BG215,'Scen 3'!BG215,'Scen 4'!BG215,'Scen 5'!BG215,'Scen 6'!BG215,'Scen 7'!BG215,'Scen 8'!BG215,'Scen 9'!BG215)-\nCHOOSE($L$2,'Scen 1'!BG215,'Scen 2'!BG215,'Scen 3'!BG215,'Scen 4'!BG215,'Scen 5'!BG215,'Scen 6'!BG215,'Scen 7'!BG215,'Scen 8'!BG215,'Scen 9'!BG215),\"\")","v":-0.43355254949144584},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH215,'Scen 2'!BH215,'Scen 3'!BH215,'Scen 4'!BH215,'Scen 5'!BH215,'Scen 6'!BH215,'Scen 7'!BH215,'Scen 8'!BH215,'Scen 9'!BH215)-\nCHOOSE($L$2,'Scen 1'!BH215,'Scen 2'!BH215,'Scen 3'!BH215,'Scen 4'!BH215,'Scen 5'!BH215,'Scen 6'!BH215,'Scen 7'!BH215,'Scen 8'!BH215,'Scen 9'!BH215),\"\")","v":-0.43802512206594368},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI215,'Scen 2'!BI215,'Scen 3'!BI215,'Scen 4'!BI215,'Scen 5'!BI215,'Scen 6'!BI215,'Scen 7'!BI215,'Scen 8'!BI215,'Scen 9'!BI215)-\nCHOOSE($L$2,'Scen 1'!BI215,'Scen 2'!BI215,'Scen 3'!BI215,'Scen 4'!BI215,'Scen 5'!BI215,'Scen 6'!BI215,'Scen 7'!BI215,'Scen 8'!BI215,'Scen 9'!BI215),\"\")","v":-0.43908278430894487},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ215,'Scen 2'!BJ215,'Scen 3'!BJ215,'Scen 4'!BJ215,'Scen 5'!BJ215,'Scen 6'!BJ215,'Scen 7'!BJ215,'Scen 8'!BJ215,'Scen 9'!BJ215)-\nCHOOSE($L$2,'Scen 1'!BJ215,'Scen 2'!BJ215,'Scen 3'!BJ215,'Scen 4'!BJ215,'Scen 5'!BJ215,'Scen 6'!BJ215,'Scen 7'!BJ215,'Scen 8'!BJ215,'Scen 9'!BJ215),\"\")","v":-0.42108402751253138}]
[null,null,null,null,"Applicable Threshold - BBB Funds from Operations (FFO) to Cash interest coverage threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA216,'Scen 2'!AA216,'Scen 3'!AA216,'Scen 4'!AA216,'Scen 5'!AA216,'Scen 6'!AA216,'Scen 7'!AA216,'Scen 8'!AA216,'Scen 9'!AA216)-\nCHOOSE($L$2,'Scen 1'!AA216,'Scen 2'!AA216,'Scen 3'!AA216,'Scen 4'!AA216,'Scen 5'!AA216,'Scen 6'!AA216,'Scen 7'!AA216,'Scen 8'!AA216,'Scen 9'!AA216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB216,'Scen 2'!AB216,'Scen 3'!AB216,'Scen 4'!AB216,'Scen 5'!AB216,'Scen 6'!AB216,'Scen 7'!AB216,'Scen 8'!AB216,'Scen 9'!AB216)-\nCHOOSE($L$2,'Scen 1'!AB216,'Scen 2'!AB216,'Scen 3'!AB216,'Scen 4'!AB216,'Scen 5'!AB216,'Scen 6'!AB216,'Scen 7'!AB216,'Scen 8'!AB216,'Scen 9'!AB216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC216,'Scen 2'!AC216,'Scen 3'!AC216,'Scen 4'!AC216,'Scen 5'!AC216,'Scen 6'!AC216,'Scen 7'!AC216,'Scen 8'!AC216,'Scen 9'!AC216)-\nCHOOSE($L$2,'Scen 1'!AC216,'Scen 2'!AC216,'Scen 3'!AC216,'Scen 4'!AC216,'Scen 5'!AC216,'Scen 6'!AC216,'Scen 7'!AC216,'Scen 8'!AC216,'Scen 9'!AC216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD216,'Scen 2'!AD216,'Scen 3'!AD216,'Scen 4'!AD216,'Scen 5'!AD216,'Scen 6'!AD216,'Scen 7'!AD216,'Scen 8'!AD216,'Scen 9'!AD216)-\nCHOOSE($L$2,'Scen 1'!AD216,'Scen 2'!AD216,'Scen 3'!AD216,'Scen 4'!AD216,'Scen 5'!AD216,'Scen 6'!AD216,'Scen 7'!AD216,'Scen 8'!AD216,'Scen 9'!AD216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE216,'Scen 2'!AE216,'Scen 3'!AE216,'Scen 4'!AE216,'Scen 5'!AE216,'Scen 6'!AE216,'Scen 7'!AE216,'Scen 8'!AE216,'Scen 9'!AE216)-\nCHOOSE($L$2,'Scen 1'!AE216,'Scen 2'!AE216,'Scen 3'!AE216,'Scen 4'!AE216,'Scen 5'!AE216,'Scen 6'!AE216,'Scen 7'!AE216,'Scen 8'!AE216,'Scen 9'!AE216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF216,'Scen 2'!AF216,'Scen 3'!AF216,'Scen 4'!AF216,'Scen 5'!AF216,'Scen 6'!AF216,'Scen 7'!AF216,'Scen 8'!AF216,'Scen 9'!AF216)-\nCHOOSE($L$2,'Scen 1'!AF216,'Scen 2'!AF216,'Scen 3'!AF216,'Scen 4'!AF216,'Scen 5'!AF216,'Scen 6'!AF216,'Scen 7'!AF216,'Scen 8'!AF216,'Scen 9'!AF216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG216,'Scen 2'!AG216,'Scen 3'!AG216,'Scen 4'!AG216,'Scen 5'!AG216,'Scen 6'!AG216,'Scen 7'!AG216,'Scen 8'!AG216,'Scen 9'!AG216)-\nCHOOSE($L$2,'Scen 1'!AG216,'Scen 2'!AG216,'Scen 3'!AG216,'Scen 4'!AG216,'Scen 5'!AG216,'Scen 6'!AG216,'Scen 7'!AG216,'Scen 8'!AG216,'Scen 9'!AG216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH216,'Scen 2'!AH216,'Scen 3'!AH216,'Scen 4'!AH216,'Scen 5'!AH216,'Scen 6'!AH216,'Scen 7'!AH216,'Scen 8'!AH216,'Scen 9'!AH216)-\nCHOOSE($L$2,'Scen 1'!AH216,'Scen 2'!AH216,'Scen 3'!AH216,'Scen 4'!AH216,'Scen 5'!AH216,'Scen 6'!AH216,'Scen 7'!AH216,'Scen 8'!AH216,'Scen 9'!AH216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI216,'Scen 2'!AI216,'Scen 3'!AI216,'Scen 4'!AI216,'Scen 5'!AI216,'Scen 6'!AI216,'Scen 7'!AI216,'Scen 8'!AI216,'Scen 9'!AI216)-\nCHOOSE($L$2,'Scen 1'!AI216,'Scen 2'!AI216,'Scen 3'!AI216,'Scen 4'!AI216,'Scen 5'!AI216,'Scen 6'!AI216,'Scen 7'!AI216,'Scen 8'!AI216,'Scen 9'!AI216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ216,'Scen 2'!AJ216,'Scen 3'!AJ216,'Scen 4'!AJ216,'Scen 5'!AJ216,'Scen 6'!AJ216,'Scen 7'!AJ216,'Scen 8'!AJ216,'Scen 9'!AJ216)-\nCHOOSE($L$2,'Scen 1'!AJ216,'Scen 2'!AJ216,'Scen 3'!AJ216,'Scen 4'!AJ216,'Scen 5'!AJ216,'Scen 6'!AJ216,'Scen 7'!AJ216,'Scen 8'!AJ216,'Scen 9'!AJ216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK216,'Scen 2'!AK216,'Scen 3'!AK216,'Scen 4'!AK216,'Scen 5'!AK216,'Scen 6'!AK216,'Scen 7'!AK216,'Scen 8'!AK216,'Scen 9'!AK216)-\nCHOOSE($L$2,'Scen 1'!AK216,'Scen 2'!AK216,'Scen 3'!AK216,'Scen 4'!AK216,'Scen 5'!AK216,'Scen 6'!AK216,'Scen 7'!AK216,'Scen 8'!AK216,'Scen 9'!AK216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL216,'Scen 2'!AL216,'Scen 3'!AL216,'Scen 4'!AL216,'Scen 5'!AL216,'Scen 6'!AL216,'Scen 7'!AL216,'Scen 8'!AL216,'Scen 9'!AL216)-\nCHOOSE($L$2,'Scen 1'!AL216,'Scen 2'!AL216,'Scen 3'!AL216,'Scen 4'!AL216,'Scen 5'!AL216,'Scen 6'!AL216,'Scen 7'!AL216,'Scen 8'!AL216,'Scen 9'!AL216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM216,'Scen 2'!AM216,'Scen 3'!AM216,'Scen 4'!AM216,'Scen 5'!AM216,'Scen 6'!AM216,'Scen 7'!AM216,'Scen 8'!AM216,'Scen 9'!AM216)-\nCHOOSE($L$2,'Scen 1'!AM216,'Scen 2'!AM216,'Scen 3'!AM216,'Scen 4'!AM216,'Scen 5'!AM216,'Scen 6'!AM216,'Scen 7'!AM216,'Scen 8'!AM216,'Scen 9'!AM216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN216,'Scen 2'!AN216,'Scen 3'!AN216,'Scen 4'!AN216,'Scen 5'!AN216,'Scen 6'!AN216,'Scen 7'!AN216,'Scen 8'!AN216,'Scen 9'!AN216)-\nCHOOSE($L$2,'Scen 1'!AN216,'Scen 2'!AN216,'Scen 3'!AN216,'Scen 4'!AN216,'Scen 5'!AN216,'Scen 6'!AN216,'Scen 7'!AN216,'Scen 8'!AN216,'Scen 9'!AN216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO216,'Scen 2'!AO216,'Scen 3'!AO216,'Scen 4'!AO216,'Scen 5'!AO216,'Scen 6'!AO216,'Scen 7'!AO216,'Scen 8'!AO216,'Scen 9'!AO216)-\nCHOOSE($L$2,'Scen 1'!AO216,'Scen 2'!AO216,'Scen 3'!AO216,'Scen 4'!AO216,'Scen 5'!AO216,'Scen 6'!AO216,'Scen 7'!AO216,'Scen 8'!AO216,'Scen 9'!AO216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP216,'Scen 2'!AP216,'Scen 3'!AP216,'Scen 4'!AP216,'Scen 5'!AP216,'Scen 6'!AP216,'Scen 7'!AP216,'Scen 8'!AP216,'Scen 9'!AP216)-\nCHOOSE($L$2,'Scen 1'!AP216,'Scen 2'!AP216,'Scen 3'!AP216,'Scen 4'!AP216,'Scen 5'!AP216,'Scen 6'!AP216,'Scen 7'!AP216,'Scen 8'!AP216,'Scen 9'!AP216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ216,'Scen 2'!AQ216,'Scen 3'!AQ216,'Scen 4'!AQ216,'Scen 5'!AQ216,'Scen 6'!AQ216,'Scen 7'!AQ216,'Scen 8'!AQ216,'Scen 9'!AQ216)-\nCHOOSE($L$2,'Scen 1'!AQ216,'Scen 2'!AQ216,'Scen 3'!AQ216,'Scen 4'!AQ216,'Scen 5'!AQ216,'Scen 6'!AQ216,'Scen 7'!AQ216,'Scen 8'!AQ216,'Scen 9'!AQ216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR216,'Scen 2'!AR216,'Scen 3'!AR216,'Scen 4'!AR216,'Scen 5'!AR216,'Scen 6'!AR216,'Scen 7'!AR216,'Scen 8'!AR216,'Scen 9'!AR216)-\nCHOOSE($L$2,'Scen 1'!AR216,'Scen 2'!AR216,'Scen 3'!AR216,'Scen 4'!AR216,'Scen 5'!AR216,'Scen 6'!AR216,'Scen 7'!AR216,'Scen 8'!AR216,'Scen 9'!AR216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS216,'Scen 2'!AS216,'Scen 3'!AS216,'Scen 4'!AS216,'Scen 5'!AS216,'Scen 6'!AS216,'Scen 7'!AS216,'Scen 8'!AS216,'Scen 9'!AS216)-\nCHOOSE($L$2,'Scen 1'!AS216,'Scen 2'!AS216,'Scen 3'!AS216,'Scen 4'!AS216,'Scen 5'!AS216,'Scen 6'!AS216,'Scen 7'!AS216,'Scen 8'!AS216,'Scen 9'!AS216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT216,'Scen 2'!AT216,'Scen 3'!AT216,'Scen 4'!AT216,'Scen 5'!AT216,'Scen 6'!AT216,'Scen 7'!AT216,'Scen 8'!AT216,'Scen 9'!AT216)-\nCHOOSE($L$2,'Scen 1'!AT216,'Scen 2'!AT216,'Scen 3'!AT216,'Scen 4'!AT216,'Scen 5'!AT216,'Scen 6'!AT216,'Scen 7'!AT216,'Scen 8'!AT216,'Scen 9'!AT216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU216,'Scen 2'!AU216,'Scen 3'!AU216,'Scen 4'!AU216,'Scen 5'!AU216,'Scen 6'!AU216,'Scen 7'!AU216,'Scen 8'!AU216,'Scen 9'!AU216)-\nCHOOSE($L$2,'Scen 1'!AU216,'Scen 2'!AU216,'Scen 3'!AU216,'Scen 4'!AU216,'Scen 5'!AU216,'Scen 6'!AU216,'Scen 7'!AU216,'Scen 8'!AU216,'Scen 9'!AU216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV216,'Scen 2'!AV216,'Scen 3'!AV216,'Scen 4'!AV216,'Scen 5'!AV216,'Scen 6'!AV216,'Scen 7'!AV216,'Scen 8'!AV216,'Scen 9'!AV216)-\nCHOOSE($L$2,'Scen 1'!AV216,'Scen 2'!AV216,'Scen 3'!AV216,'Scen 4'!AV216,'Scen 5'!AV216,'Scen 6'!AV216,'Scen 7'!AV216,'Scen 8'!AV216,'Scen 9'!AV216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW216,'Scen 2'!AW216,'Scen 3'!AW216,'Scen 4'!AW216,'Scen 5'!AW216,'Scen 6'!AW216,'Scen 7'!AW216,'Scen 8'!AW216,'Scen 9'!AW216)-\nCHOOSE($L$2,'Scen 1'!AW216,'Scen 2'!AW216,'Scen 3'!AW216,'Scen 4'!AW216,'Scen 5'!AW216,'Scen 6'!AW216,'Scen 7'!AW216,'Scen 8'!AW216,'Scen 9'!AW216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX216,'Scen 2'!AX216,'Scen 3'!AX216,'Scen 4'!AX216,'Scen 5'!AX216,'Scen 6'!AX216,'Scen 7'!AX216,'Scen 8'!AX216,'Scen 9'!AX216)-\nCHOOSE($L$2,'Scen 1'!AX216,'Scen 2'!AX216,'Scen 3'!AX216,'Scen 4'!AX216,'Scen 5'!AX216,'Scen 6'!AX216,'Scen 7'!AX216,'Scen 8'!AX216,'Scen 9'!AX216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY216,'Scen 2'!AY216,'Scen 3'!AY216,'Scen 4'!AY216,'Scen 5'!AY216,'Scen 6'!AY216,'Scen 7'!AY216,'Scen 8'!AY216,'Scen 9'!AY216)-\nCHOOSE($L$2,'Scen 1'!AY216,'Scen 2'!AY216,'Scen 3'!AY216,'Scen 4'!AY216,'Scen 5'!AY216,'Scen 6'!AY216,'Scen 7'!AY216,'Scen 8'!AY216,'Scen 9'!AY216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ216,'Scen 2'!AZ216,'Scen 3'!AZ216,'Scen 4'!AZ216,'Scen 5'!AZ216,'Scen 6'!AZ216,'Scen 7'!AZ216,'Scen 8'!AZ216,'Scen 9'!AZ216)-\nCHOOSE($L$2,'Scen 1'!AZ216,'Scen 2'!AZ216,'Scen 3'!AZ216,'Scen 4'!AZ216,'Scen 5'!AZ216,'Scen 6'!AZ216,'Scen 7'!AZ216,'Scen 8'!AZ216,'Scen 9'!AZ216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA216,'Scen 2'!BA216,'Scen 3'!BA216,'Scen 4'!BA216,'Scen 5'!BA216,'Scen 6'!BA216,'Scen 7'!BA216,'Scen 8'!BA216,'Scen 9'!BA216)-\nCHOOSE($L$2,'Scen 1'!BA216,'Scen 2'!BA216,'Scen 3'!BA216,'Scen 4'!BA216,'Scen 5'!BA216,'Scen 6'!BA216,'Scen 7'!BA216,'Scen 8'!BA216,'Scen 9'!BA216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB216,'Scen 2'!BB216,'Scen 3'!BB216,'Scen 4'!BB216,'Scen 5'!BB216,'Scen 6'!BB216,'Scen 7'!BB216,'Scen 8'!BB216,'Scen 9'!BB216)-\nCHOOSE($L$2,'Scen 1'!BB216,'Scen 2'!BB216,'Scen 3'!BB216,'Scen 4'!BB216,'Scen 5'!BB216,'Scen 6'!BB216,'Scen 7'!BB216,'Scen 8'!BB216,'Scen 9'!BB216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC216,'Scen 2'!BC216,'Scen 3'!BC216,'Scen 4'!BC216,'Scen 5'!BC216,'Scen 6'!BC216,'Scen 7'!BC216,'Scen 8'!BC216,'Scen 9'!BC216)-\nCHOOSE($L$2,'Scen 1'!BC216,'Scen 2'!BC216,'Scen 3'!BC216,'Scen 4'!BC216,'Scen 5'!BC216,'Scen 6'!BC216,'Scen 7'!BC216,'Scen 8'!BC216,'Scen 9'!BC216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD216,'Scen 2'!BD216,'Scen 3'!BD216,'Scen 4'!BD216,'Scen 5'!BD216,'Scen 6'!BD216,'Scen 7'!BD216,'Scen 8'!BD216,'Scen 9'!BD216)-\nCHOOSE($L$2,'Scen 1'!BD216,'Scen 2'!BD216,'Scen 3'!BD216,'Scen 4'!BD216,'Scen 5'!BD216,'Scen 6'!BD216,'Scen 7'!BD216,'Scen 8'!BD216,'Scen 9'!BD216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE216,'Scen 2'!BE216,'Scen 3'!BE216,'Scen 4'!BE216,'Scen 5'!BE216,'Scen 6'!BE216,'Scen 7'!BE216,'Scen 8'!BE216,'Scen 9'!BE216)-\nCHOOSE($L$2,'Scen 1'!BE216,'Scen 2'!BE216,'Scen 3'!BE216,'Scen 4'!BE216,'Scen 5'!BE216,'Scen 6'!BE216,'Scen 7'!BE216,'Scen 8'!BE216,'Scen 9'!BE216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF216,'Scen 2'!BF216,'Scen 3'!BF216,'Scen 4'!BF216,'Scen 5'!BF216,'Scen 6'!BF216,'Scen 7'!BF216,'Scen 8'!BF216,'Scen 9'!BF216)-\nCHOOSE($L$2,'Scen 1'!BF216,'Scen 2'!BF216,'Scen 3'!BF216,'Scen 4'!BF216,'Scen 5'!BF216,'Scen 6'!BF216,'Scen 7'!BF216,'Scen 8'!BF216,'Scen 9'!BF216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG216,'Scen 2'!BG216,'Scen 3'!BG216,'Scen 4'!BG216,'Scen 5'!BG216,'Scen 6'!BG216,'Scen 7'!BG216,'Scen 8'!BG216,'Scen 9'!BG216)-\nCHOOSE($L$2,'Scen 1'!BG216,'Scen 2'!BG216,'Scen 3'!BG216,'Scen 4'!BG216,'Scen 5'!BG216,'Scen 6'!BG216,'Scen 7'!BG216,'Scen 8'!BG216,'Scen 9'!BG216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH216,'Scen 2'!BH216,'Scen 3'!BH216,'Scen 4'!BH216,'Scen 5'!BH216,'Scen 6'!BH216,'Scen 7'!BH216,'Scen 8'!BH216,'Scen 9'!BH216)-\nCHOOSE($L$2,'Scen 1'!BH216,'Scen 2'!BH216,'Scen 3'!BH216,'Scen 4'!BH216,'Scen 5'!BH216,'Scen 6'!BH216,'Scen 7'!BH216,'Scen 8'!BH216,'Scen 9'!BH216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI216,'Scen 2'!BI216,'Scen 3'!BI216,'Scen 4'!BI216,'Scen 5'!BI216,'Scen 6'!BI216,'Scen 7'!BI216,'Scen 8'!BI216,'Scen 9'!BI216)-\nCHOOSE($L$2,'Scen 1'!BI216,'Scen 2'!BI216,'Scen 3'!BI216,'Scen 4'!BI216,'Scen 5'!BI216,'Scen 6'!BI216,'Scen 7'!BI216,'Scen 8'!BI216,'Scen 9'!BI216),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ216,'Scen 2'!BJ216,'Scen 3'!BJ216,'Scen 4'!BJ216,'Scen 5'!BJ216,'Scen 6'!BJ216,'Scen 7'!BJ216,'Scen 8'!BJ216,'Scen 9'!BJ216)-\nCHOOSE($L$2,'Scen 1'!BJ216,'Scen 2'!BJ216,'Scen 3'!BJ216,'Scen 4'!BJ216,'Scen 5'!BJ216,'Scen 6'!BJ216,'Scen 7'!BJ216,'Scen 8'!BJ216,'Scen 9'!BJ216),\"\")","v":0}]
[null,null,null,null,"FFO to Cash Interest Coverage alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA221,'Scen 2'!AA221,'Scen 3'!AA221,'Scen 4'!AA221,'Scen 5'!AA221,'Scen 6'!AA221,'Scen 7'!AA221,'Scen 8'!AA221,'Scen 9'!AA221)-\nCHOOSE($L$2,'Scen 1'!AA221,'Scen 2'!AA221,'Scen 3'!AA221,'Scen 4'!AA221,'Scen 5'!AA221,'Scen 6'!AA221,'Scen 7'!AA221,'Scen 8'!AA221,'Scen 9'!AA221),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB221,'Scen 2'!AB221,'Scen 3'!AB221,'Scen 4'!AB221,'Scen 5'!AB221,'Scen 6'!AB221,'Scen 7'!AB221,'Scen 8'!AB221,'Scen 9'!AB221)-\nCHOOSE($L$2,'Scen 1'!AB221,'Scen 2'!AB221,'Scen 3'!AB221,'Scen 4'!AB221,'Scen 5'!AB221,'Scen 6'!AB221,'Scen 7'!AB221,'Scen 8'!AB221,'Scen 9'!AB221),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC221,'Scen 2'!AC221,'Scen 3'!AC221,'Scen 4'!AC221,'Scen 5'!AC221,'Scen 6'!AC221,'Scen 7'!AC221,'Scen 8'!AC221,'Scen 9'!AC221)-\nCHOOSE($L$2,'Scen 1'!AC221,'Scen 2'!AC221,'Scen 3'!AC221,'Scen 4'!AC221,'Scen 5'!AC221,'Scen 6'!AC221,'Scen 7'!AC221,'Scen 8'!AC221,'Scen 9'!AC221),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD221,'Scen 2'!AD221,'Scen 3'!AD221,'Scen 4'!AD221,'Scen 5'!AD221,'Scen 6'!AD221,'Scen 7'!AD221,'Scen 8'!AD221,'Scen 9'!AD221)-\nCHOOSE($L$2,'Scen 1'!AD221,'Scen 2'!AD221,'Scen 3'!AD221,'Scen 4'!AD221,'Scen 5'!AD221,'Scen 6'!AD221,'Scen 7'!AD221,'Scen 8'!AD221,'Scen 9'!AD221),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE221,'Scen 2'!AE221,'Scen 3'!AE221,'Scen 4'!AE221,'Scen 5'!AE221,'Scen 6'!AE221,'Scen 7'!AE221,'Scen 8'!AE221,'Scen 9'!AE221)-\nCHOOSE($L$2,'Scen 1'!AE221,'Scen 2'!AE221,'Scen 3'!AE221,'Scen 4'!AE221,'Scen 5'!AE221,'Scen 6'!AE221,'Scen 7'!AE221,'Scen 8'!AE221,'Scen 9'!AE221),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF221,'Scen 2'!AF221,'Scen 3'!AF221,'Scen 4'!AF221,'Scen 5'!AF221,'Scen 6'!AF221,'Scen 7'!AF221,'Scen 8'!AF221,'Scen 9'!AF221)-\nCHOOSE($L$2,'Scen 1'!AF221,'Scen 2'!AF221,'Scen 3'!AF221,'Scen 4'!AF221,'Scen 5'!AF221,'Scen 6'!AF221,'Scen 7'!AF221,'Scen 8'!AF221,'Scen 9'!AF221),\"\")","v":0.11274745537352691},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG221,'Scen 2'!AG221,'Scen 3'!AG221,'Scen 4'!AG221,'Scen 5'!AG221,'Scen 6'!AG221,'Scen 7'!AG221,'Scen 8'!AG221,'Scen 9'!AG221)-\nCHOOSE($L$2,'Scen 1'!AG221,'Scen 2'!AG221,'Scen 3'!AG221,'Scen 4'!AG221,'Scen 5'!AG221,'Scen 6'!AG221,'Scen 7'!AG221,'Scen 8'!AG221,'Scen 9'!AG221),\"\")","v":4.4079294538665159E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH221,'Scen 2'!AH221,'Scen 3'!AH221,'Scen 4'!AH221,'Scen 5'!AH221,'Scen 6'!AH221,'Scen 7'!AH221,'Scen 8'!AH221,'Scen 9'!AH221)-\nCHOOSE($L$2,'Scen 1'!AH221,'Scen 2'!AH221,'Scen 3'!AH221,'Scen 4'!AH221,'Scen 5'!AH221,'Scen 6'!AH221,'Scen 7'!AH221,'Scen 8'!AH221,'Scen 9'!AH221),\"\")","v":1.9555846269247557E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI221,'Scen 2'!AI221,'Scen 3'!AI221,'Scen 4'!AI221,'Scen 5'!AI221,'Scen 6'!AI221,'Scen 7'!AI221,'Scen 8'!AI221,'Scen 9'!AI221)-\nCHOOSE($L$2,'Scen 1'!AI221,'Scen 2'!AI221,'Scen 3'!AI221,'Scen 4'!AI221,'Scen 5'!AI221,'Scen 6'!AI221,'Scen 7'!AI221,'Scen 8'!AI221,'Scen 9'!AI221),\"\")","v":-0.73177112932670285},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ221,'Scen 2'!AJ221,'Scen 3'!AJ221,'Scen 4'!AJ221,'Scen 5'!AJ221,'Scen 6'!AJ221,'Scen 7'!AJ221,'Scen 8'!AJ221,'Scen 9'!AJ221)-\nCHOOSE($L$2,'Scen 1'!AJ221,'Scen 2'!AJ221,'Scen 3'!AJ221,'Scen 4'!AJ221,'Scen 5'!AJ221,'Scen 6'!AJ221,'Scen 7'!AJ221,'Scen 8'!AJ221,'Scen 9'!AJ221),\"\")","v":-0.86712466272065258},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK221,'Scen 2'!AK221,'Scen 3'!AK221,'Scen 4'!AK221,'Scen 5'!AK221,'Scen 6'!AK221,'Scen 7'!AK221,'Scen 8'!AK221,'Scen 9'!AK221)-\nCHOOSE($L$2,'Scen 1'!AK221,'Scen 2'!AK221,'Scen 3'!AK221,'Scen 4'!AK221,'Scen 5'!AK221,'Scen 6'!AK221,'Scen 7'!AK221,'Scen 8'!AK221,'Scen 9'!AK221),\"\")","v":-1.1680960033330976},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL221,'Scen 2'!AL221,'Scen 3'!AL221,'Scen 4'!AL221,'Scen 5'!AL221,'Scen 6'!AL221,'Scen 7'!AL221,'Scen 8'!AL221,'Scen 9'!AL221)-\nCHOOSE($L$2,'Scen 1'!AL221,'Scen 2'!AL221,'Scen 3'!AL221,'Scen 4'!AL221,'Scen 5'!AL221,'Scen 6'!AL221,'Scen 7'!AL221,'Scen 8'!AL221,'Scen 9'!AL221),\"\")","v":-2.0892792387967645},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM221,'Scen 2'!AM221,'Scen 3'!AM221,'Scen 4'!AM221,'Scen 5'!AM221,'Scen 6'!AM221,'Scen 7'!AM221,'Scen 8'!AM221,'Scen 9'!AM221)-\nCHOOSE($L$2,'Scen 1'!AM221,'Scen 2'!AM221,'Scen 3'!AM221,'Scen 4'!AM221,'Scen 5'!AM221,'Scen 6'!AM221,'Scen 7'!AM221,'Scen 8'!AM221,'Scen 9'!AM221),\"\")","v":0.7524978699067324},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN221,'Scen 2'!AN221,'Scen 3'!AN221,'Scen 4'!AN221,'Scen 5'!AN221,'Scen 6'!AN221,'Scen 7'!AN221,'Scen 8'!AN221,'Scen 9'!AN221)-\nCHOOSE($L$2,'Scen 1'!AN221,'Scen 2'!AN221,'Scen 3'!AN221,'Scen 4'!AN221,'Scen 5'!AN221,'Scen 6'!AN221,'Scen 7'!AN221,'Scen 8'!AN221,'Scen 9'!AN221),\"\")","v":0.51817115481742082},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO221,'Scen 2'!AO221,'Scen 3'!AO221,'Scen 4'!AO221,'Scen 5'!AO221,'Scen 6'!AO221,'Scen 7'!AO221,'Scen 8'!AO221,'Scen 9'!AO221)-\nCHOOSE($L$2,'Scen 1'!AO221,'Scen 2'!AO221,'Scen 3'!AO221,'Scen 4'!AO221,'Scen 5'!AO221,'Scen 6'!AO221,'Scen 7'!AO221,'Scen 8'!AO221,'Scen 9'!AO221),\"\")","v":0.39444404936394539},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP221,'Scen 2'!AP221,'Scen 3'!AP221,'Scen 4'!AP221,'Scen 5'!AP221,'Scen 6'!AP221,'Scen 7'!AP221,'Scen 8'!AP221,'Scen 9'!AP221)-\nCHOOSE($L$2,'Scen 1'!AP221,'Scen 2'!AP221,'Scen 3'!AP221,'Scen 4'!AP221,'Scen 5'!AP221,'Scen 6'!AP221,'Scen 7'!AP221,'Scen 8'!AP221,'Scen 9'!AP221),\"\")","v":0.31391797599259696},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ221,'Scen 2'!AQ221,'Scen 3'!AQ221,'Scen 4'!AQ221,'Scen 5'!AQ221,'Scen 6'!AQ221,'Scen 7'!AQ221,'Scen 8'!AQ221,'Scen 9'!AQ221)-\nCHOOSE($L$2,'Scen 1'!AQ221,'Scen 2'!AQ221,'Scen 3'!AQ221,'Scen 4'!AQ221,'Scen 5'!AQ221,'Scen 6'!AQ221,'Scen 7'!AQ221,'Scen 8'!AQ221,'Scen 9'!AQ221),\"\")","v":0.19220303745023681},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR221,'Scen 2'!AR221,'Scen 3'!AR221,'Scen 4'!AR221,'Scen 5'!AR221,'Scen 6'!AR221,'Scen 7'!AR221,'Scen 8'!AR221,'Scen 9'!AR221)-\nCHOOSE($L$2,'Scen 1'!AR221,'Scen 2'!AR221,'Scen 3'!AR221,'Scen 4'!AR221,'Scen 5'!AR221,'Scen 6'!AR221,'Scen 7'!AR221,'Scen 8'!AR221,'Scen 9'!AR221),\"\")","v":0.12799894937335843},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS221,'Scen 2'!AS221,'Scen 3'!AS221,'Scen 4'!AS221,'Scen 5'!AS221,'Scen 6'!AS221,'Scen 7'!AS221,'Scen 8'!AS221,'Scen 9'!AS221)-\nCHOOSE($L$2,'Scen 1'!AS221,'Scen 2'!AS221,'Scen 3'!AS221,'Scen 4'!AS221,'Scen 5'!AS221,'Scen 6'!AS221,'Scen 7'!AS221,'Scen 8'!AS221,'Scen 9'!AS221),\"\")","v":2.7159211331588828E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT221,'Scen 2'!AT221,'Scen 3'!AT221,'Scen 4'!AT221,'Scen 5'!AT221,'Scen 6'!AT221,'Scen 7'!AT221,'Scen 8'!AT221,'Scen 9'!AT221)-\nCHOOSE($L$2,'Scen 1'!AT221,'Scen 2'!AT221,'Scen 3'!AT221,'Scen 4'!AT221,'Scen 5'!AT221,'Scen 6'!AT221,'Scen 7'!AT221,'Scen 8'!AT221,'Scen 9'!AT221),\"\")","v":-6.3619609669484767E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU221,'Scen 2'!AU221,'Scen 3'!AU221,'Scen 4'!AU221,'Scen 5'!AU221,'Scen 6'!AU221,'Scen 7'!AU221,'Scen 8'!AU221,'Scen 9'!AU221)-\nCHOOSE($L$2,'Scen 1'!AU221,'Scen 2'!AU221,'Scen 3'!AU221,'Scen 4'!AU221,'Scen 5'!AU221,'Scen 6'!AU221,'Scen 7'!AU221,'Scen 8'!AU221,'Scen 9'!AU221),\"\")","v":-0.14837116393521388},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV221,'Scen 2'!AV221,'Scen 3'!AV221,'Scen 4'!AV221,'Scen 5'!AV221,'Scen 6'!AV221,'Scen 7'!AV221,'Scen 8'!AV221,'Scen 9'!AV221)-\nCHOOSE($L$2,'Scen 1'!AV221,'Scen 2'!AV221,'Scen 3'!AV221,'Scen 4'!AV221,'Scen 5'!AV221,'Scen 6'!AV221,'Scen 7'!AV221,'Scen 8'!AV221,'Scen 9'!AV221),\"\")","v":-0.25825242746291188},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW221,'Scen 2'!AW221,'Scen 3'!AW221,'Scen 4'!AW221,'Scen 5'!AW221,'Scen 6'!AW221,'Scen 7'!AW221,'Scen 8'!AW221,'Scen 9'!AW221)-\nCHOOSE($L$2,'Scen 1'!AW221,'Scen 2'!AW221,'Scen 3'!AW221,'Scen 4'!AW221,'Scen 5'!AW221,'Scen 6'!AW221,'Scen 7'!AW221,'Scen 8'!AW221,'Scen 9'!AW221),\"\")","v":-0.41398789078184262},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX221,'Scen 2'!AX221,'Scen 3'!AX221,'Scen 4'!AX221,'Scen 5'!AX221,'Scen 6'!AX221,'Scen 7'!AX221,'Scen 8'!AX221,'Scen 9'!AX221)-\nCHOOSE($L$2,'Scen 1'!AX221,'Scen 2'!AX221,'Scen 3'!AX221,'Scen 4'!AX221,'Scen 5'!AX221,'Scen 6'!AX221,'Scen 7'!AX221,'Scen 8'!AX221,'Scen 9'!AX221),\"\")","v":-0.49544133711965532},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY221,'Scen 2'!AY221,'Scen 3'!AY221,'Scen 4'!AY221,'Scen 5'!AY221,'Scen 6'!AY221,'Scen 7'!AY221,'Scen 8'!AY221,'Scen 9'!AY221)-\nCHOOSE($L$2,'Scen 1'!AY221,'Scen 2'!AY221,'Scen 3'!AY221,'Scen 4'!AY221,'Scen 5'!AY221,'Scen 6'!AY221,'Scen 7'!AY221,'Scen 8'!AY221,'Scen 9'!AY221),\"\")","v":-0.56695714677296749},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ221,'Scen 2'!AZ221,'Scen 3'!AZ221,'Scen 4'!AZ221,'Scen 5'!AZ221,'Scen 6'!AZ221,'Scen 7'!AZ221,'Scen 8'!AZ221,'Scen 9'!AZ221)-\nCHOOSE($L$2,'Scen 1'!AZ221,'Scen 2'!AZ221,'Scen 3'!AZ221,'Scen 4'!AZ221,'Scen 5'!AZ221,'Scen 6'!AZ221,'Scen 7'!AZ221,'Scen 8'!AZ221,'Scen 9'!AZ221),\"\")","v":-0.81232755033772186},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA221,'Scen 2'!BA221,'Scen 3'!BA221,'Scen 4'!BA221,'Scen 5'!BA221,'Scen 6'!BA221,'Scen 7'!BA221,'Scen 8'!BA221,'Scen 9'!BA221)-\nCHOOSE($L$2,'Scen 1'!BA221,'Scen 2'!BA221,'Scen 3'!BA221,'Scen 4'!BA221,'Scen 5'!BA221,'Scen 6'!BA221,'Scen 7'!BA221,'Scen 8'!BA221,'Scen 9'!BA221),\"\")","v":-1.1519349473833751},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB221,'Scen 2'!BB221,'Scen 3'!BB221,'Scen 4'!BB221,'Scen 5'!BB221,'Scen 6'!BB221,'Scen 7'!BB221,'Scen 8'!BB221,'Scen 9'!BB221)-\nCHOOSE($L$2,'Scen 1'!BB221,'Scen 2'!BB221,'Scen 3'!BB221,'Scen 4'!BB221,'Scen 5'!BB221,'Scen 6'!BB221,'Scen 7'!BB221,'Scen 8'!BB221,'Scen 9'!BB221),\"\")","v":-1.3542185188355127},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC221,'Scen 2'!BC221,'Scen 3'!BC221,'Scen 4'!BC221,'Scen 5'!BC221,'Scen 6'!BC221,'Scen 7'!BC221,'Scen 8'!BC221,'Scen 9'!BC221)-\nCHOOSE($L$2,'Scen 1'!BC221,'Scen 2'!BC221,'Scen 3'!BC221,'Scen 4'!BC221,'Scen 5'!BC221,'Scen 6'!BC221,'Scen 7'!BC221,'Scen 8'!BC221,'Scen 9'!BC221),\"\")","v":-1.2029326995836698},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD221,'Scen 2'!BD221,'Scen 3'!BD221,'Scen 4'!BD221,'Scen 5'!BD221,'Scen 6'!BD221,'Scen 7'!BD221,'Scen 8'!BD221,'Scen 9'!BD221)-\nCHOOSE($L$2,'Scen 1'!BD221,'Scen 2'!BD221,'Scen 3'!BD221,'Scen 4'!BD221,'Scen 5'!BD221,'Scen 6'!BD221,'Scen 7'!BD221,'Scen 8'!BD221,'Scen 9'!BD221),\"\")","v":-1.0029206806916724},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE221,'Scen 2'!BE221,'Scen 3'!BE221,'Scen 4'!BE221,'Scen 5'!BE221,'Scen 6'!BE221,'Scen 7'!BE221,'Scen 8'!BE221,'Scen 9'!BE221)-\nCHOOSE($L$2,'Scen 1'!BE221,'Scen 2'!BE221,'Scen 3'!BE221,'Scen 4'!BE221,'Scen 5'!BE221,'Scen 6'!BE221,'Scen 7'!BE221,'Scen 8'!BE221,'Scen 9'!BE221),\"\")","v":-0.77971984211313305},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF221,'Scen 2'!BF221,'Scen 3'!BF221,'Scen 4'!BF221,'Scen 5'!BF221,'Scen 6'!BF221,'Scen 7'!BF221,'Scen 8'!BF221,'Scen 9'!BF221)-\nCHOOSE($L$2,'Scen 1'!BF221,'Scen 2'!BF221,'Scen 3'!BF221,'Scen 4'!BF221,'Scen 5'!BF221,'Scen 6'!BF221,'Scen 7'!BF221,'Scen 8'!BF221,'Scen 9'!BF221),\"\")","v":-0.49757909774371534},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG221,'Scen 2'!BG221,'Scen 3'!BG221,'Scen 4'!BG221,'Scen 5'!BG221,'Scen 6'!BG221,'Scen 7'!BG221,'Scen 8'!BG221,'Scen 9'!BG221)-\nCHOOSE($L$2,'Scen 1'!BG221,'Scen 2'!BG221,'Scen 3'!BG221,'Scen 4'!BG221,'Scen 5'!BG221,'Scen 6'!BG221,'Scen 7'!BG221,'Scen 8'!BG221,'Scen 9'!BG221),\"\")","v":-0.41526240004128301},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH221,'Scen 2'!BH221,'Scen 3'!BH221,'Scen 4'!BH221,'Scen 5'!BH221,'Scen 6'!BH221,'Scen 7'!BH221,'Scen 8'!BH221,'Scen 9'!BH221)-\nCHOOSE($L$2,'Scen 1'!BH221,'Scen 2'!BH221,'Scen 3'!BH221,'Scen 4'!BH221,'Scen 5'!BH221,'Scen 6'!BH221,'Scen 7'!BH221,'Scen 8'!BH221,'Scen 9'!BH221),\"\")","v":-0.4246859545189885},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI221,'Scen 2'!BI221,'Scen 3'!BI221,'Scen 4'!BI221,'Scen 5'!BI221,'Scen 6'!BI221,'Scen 7'!BI221,'Scen 8'!BI221,'Scen 9'!BI221)-\nCHOOSE($L$2,'Scen 1'!BI221,'Scen 2'!BI221,'Scen 3'!BI221,'Scen 4'!BI221,'Scen 5'!BI221,'Scen 6'!BI221,'Scen 7'!BI221,'Scen 8'!BI221,'Scen 9'!BI221),\"\")","v":-0.42745963436892431},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ221,'Scen 2'!BJ221,'Scen 3'!BJ221,'Scen 4'!BJ221,'Scen 5'!BJ221,'Scen 6'!BJ221,'Scen 7'!BJ221,'Scen 8'!BJ221,'Scen 9'!BJ221)-\nCHOOSE($L$2,'Scen 1'!BJ221,'Scen 2'!BJ221,'Scen 3'!BJ221,'Scen 4'!BJ221,'Scen 5'!BJ221,'Scen 6'!BJ221,'Scen 7'!BJ221,'Scen 8'!BJ221,'Scen 9'!BJ221),\"\")","v":-0.41698283949441617}]
[null,null,null,null,"Selected credit rating for alerts",0,"ratio",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA222,'Scen 2'!AA222,'Scen 3'!AA222,'Scen 4'!AA222,'Scen 5'!AA222,'Scen 6'!AA222,'Scen 7'!AA222,'Scen 8'!AA222,'Scen 9'!AA222)-\nCHOOSE($L$2,'Scen 1'!AA222,'Scen 2'!AA222,'Scen 3'!AA222,'Scen 4'!AA222,'Scen 5'!AA222,'Scen 6'!AA222,'Scen 7'!AA222,'Scen 8'!AA222,'Scen 9'!AA222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB222,'Scen 2'!AB222,'Scen 3'!AB222,'Scen 4'!AB222,'Scen 5'!AB222,'Scen 6'!AB222,'Scen 7'!AB222,'Scen 8'!AB222,'Scen 9'!AB222)-\nCHOOSE($L$2,'Scen 1'!AB222,'Scen 2'!AB222,'Scen 3'!AB222,'Scen 4'!AB222,'Scen 5'!AB222,'Scen 6'!AB222,'Scen 7'!AB222,'Scen 8'!AB222,'Scen 9'!AB222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC222,'Scen 2'!AC222,'Scen 3'!AC222,'Scen 4'!AC222,'Scen 5'!AC222,'Scen 6'!AC222,'Scen 7'!AC222,'Scen 8'!AC222,'Scen 9'!AC222)-\nCHOOSE($L$2,'Scen 1'!AC222,'Scen 2'!AC222,'Scen 3'!AC222,'Scen 4'!AC222,'Scen 5'!AC222,'Scen 6'!AC222,'Scen 7'!AC222,'Scen 8'!AC222,'Scen 9'!AC222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD222,'Scen 2'!AD222,'Scen 3'!AD222,'Scen 4'!AD222,'Scen 5'!AD222,'Scen 6'!AD222,'Scen 7'!AD222,'Scen 8'!AD222,'Scen 9'!AD222)-\nCHOOSE($L$2,'Scen 1'!AD222,'Scen 2'!AD222,'Scen 3'!AD222,'Scen 4'!AD222,'Scen 5'!AD222,'Scen 6'!AD222,'Scen 7'!AD222,'Scen 8'!AD222,'Scen 9'!AD222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE222,'Scen 2'!AE222,'Scen 3'!AE222,'Scen 4'!AE222,'Scen 5'!AE222,'Scen 6'!AE222,'Scen 7'!AE222,'Scen 8'!AE222,'Scen 9'!AE222)-\nCHOOSE($L$2,'Scen 1'!AE222,'Scen 2'!AE222,'Scen 3'!AE222,'Scen 4'!AE222,'Scen 5'!AE222,'Scen 6'!AE222,'Scen 7'!AE222,'Scen 8'!AE222,'Scen 9'!AE222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF222,'Scen 2'!AF222,'Scen 3'!AF222,'Scen 4'!AF222,'Scen 5'!AF222,'Scen 6'!AF222,'Scen 7'!AF222,'Scen 8'!AF222,'Scen 9'!AF222)-\nCHOOSE($L$2,'Scen 1'!AF222,'Scen 2'!AF222,'Scen 3'!AF222,'Scen 4'!AF222,'Scen 5'!AF222,'Scen 6'!AF222,'Scen 7'!AF222,'Scen 8'!AF222,'Scen 9'!AF222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG222,'Scen 2'!AG222,'Scen 3'!AG222,'Scen 4'!AG222,'Scen 5'!AG222,'Scen 6'!AG222,'Scen 7'!AG222,'Scen 8'!AG222,'Scen 9'!AG222)-\nCHOOSE($L$2,'Scen 1'!AG222,'Scen 2'!AG222,'Scen 3'!AG222,'Scen 4'!AG222,'Scen 5'!AG222,'Scen 6'!AG222,'Scen 7'!AG222,'Scen 8'!AG222,'Scen 9'!AG222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH222,'Scen 2'!AH222,'Scen 3'!AH222,'Scen 4'!AH222,'Scen 5'!AH222,'Scen 6'!AH222,'Scen 7'!AH222,'Scen 8'!AH222,'Scen 9'!AH222)-\nCHOOSE($L$2,'Scen 1'!AH222,'Scen 2'!AH222,'Scen 3'!AH222,'Scen 4'!AH222,'Scen 5'!AH222,'Scen 6'!AH222,'Scen 7'!AH222,'Scen 8'!AH222,'Scen 9'!AH222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI222,'Scen 2'!AI222,'Scen 3'!AI222,'Scen 4'!AI222,'Scen 5'!AI222,'Scen 6'!AI222,'Scen 7'!AI222,'Scen 8'!AI222,'Scen 9'!AI222)-\nCHOOSE($L$2,'Scen 1'!AI222,'Scen 2'!AI222,'Scen 3'!AI222,'Scen 4'!AI222,'Scen 5'!AI222,'Scen 6'!AI222,'Scen 7'!AI222,'Scen 8'!AI222,'Scen 9'!AI222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ222,'Scen 2'!AJ222,'Scen 3'!AJ222,'Scen 4'!AJ222,'Scen 5'!AJ222,'Scen 6'!AJ222,'Scen 7'!AJ222,'Scen 8'!AJ222,'Scen 9'!AJ222)-\nCHOOSE($L$2,'Scen 1'!AJ222,'Scen 2'!AJ222,'Scen 3'!AJ222,'Scen 4'!AJ222,'Scen 5'!AJ222,'Scen 6'!AJ222,'Scen 7'!AJ222,'Scen 8'!AJ222,'Scen 9'!AJ222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK222,'Scen 2'!AK222,'Scen 3'!AK222,'Scen 4'!AK222,'Scen 5'!AK222,'Scen 6'!AK222,'Scen 7'!AK222,'Scen 8'!AK222,'Scen 9'!AK222)-\nCHOOSE($L$2,'Scen 1'!AK222,'Scen 2'!AK222,'Scen 3'!AK222,'Scen 4'!AK222,'Scen 5'!AK222,'Scen 6'!AK222,'Scen 7'!AK222,'Scen 8'!AK222,'Scen 9'!AK222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL222,'Scen 2'!AL222,'Scen 3'!AL222,'Scen 4'!AL222,'Scen 5'!AL222,'Scen 6'!AL222,'Scen 7'!AL222,'Scen 8'!AL222,'Scen 9'!AL222)-\nCHOOSE($L$2,'Scen 1'!AL222,'Scen 2'!AL222,'Scen 3'!AL222,'Scen 4'!AL222,'Scen 5'!AL222,'Scen 6'!AL222,'Scen 7'!AL222,'Scen 8'!AL222,'Scen 9'!AL222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM222,'Scen 2'!AM222,'Scen 3'!AM222,'Scen 4'!AM222,'Scen 5'!AM222,'Scen 6'!AM222,'Scen 7'!AM222,'Scen 8'!AM222,'Scen 9'!AM222)-\nCHOOSE($L$2,'Scen 1'!AM222,'Scen 2'!AM222,'Scen 3'!AM222,'Scen 4'!AM222,'Scen 5'!AM222,'Scen 6'!AM222,'Scen 7'!AM222,'Scen 8'!AM222,'Scen 9'!AM222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN222,'Scen 2'!AN222,'Scen 3'!AN222,'Scen 4'!AN222,'Scen 5'!AN222,'Scen 6'!AN222,'Scen 7'!AN222,'Scen 8'!AN222,'Scen 9'!AN222)-\nCHOOSE($L$2,'Scen 1'!AN222,'Scen 2'!AN222,'Scen 3'!AN222,'Scen 4'!AN222,'Scen 5'!AN222,'Scen 6'!AN222,'Scen 7'!AN222,'Scen 8'!AN222,'Scen 9'!AN222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO222,'Scen 2'!AO222,'Scen 3'!AO222,'Scen 4'!AO222,'Scen 5'!AO222,'Scen 6'!AO222,'Scen 7'!AO222,'Scen 8'!AO222,'Scen 9'!AO222)-\nCHOOSE($L$2,'Scen 1'!AO222,'Scen 2'!AO222,'Scen 3'!AO222,'Scen 4'!AO222,'Scen 5'!AO222,'Scen 6'!AO222,'Scen 7'!AO222,'Scen 8'!AO222,'Scen 9'!AO222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP222,'Scen 2'!AP222,'Scen 3'!AP222,'Scen 4'!AP222,'Scen 5'!AP222,'Scen 6'!AP222,'Scen 7'!AP222,'Scen 8'!AP222,'Scen 9'!AP222)-\nCHOOSE($L$2,'Scen 1'!AP222,'Scen 2'!AP222,'Scen 3'!AP222,'Scen 4'!AP222,'Scen 5'!AP222,'Scen 6'!AP222,'Scen 7'!AP222,'Scen 8'!AP222,'Scen 9'!AP222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ222,'Scen 2'!AQ222,'Scen 3'!AQ222,'Scen 4'!AQ222,'Scen 5'!AQ222,'Scen 6'!AQ222,'Scen 7'!AQ222,'Scen 8'!AQ222,'Scen 9'!AQ222)-\nCHOOSE($L$2,'Scen 1'!AQ222,'Scen 2'!AQ222,'Scen 3'!AQ222,'Scen 4'!AQ222,'Scen 5'!AQ222,'Scen 6'!AQ222,'Scen 7'!AQ222,'Scen 8'!AQ222,'Scen 9'!AQ222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR222,'Scen 2'!AR222,'Scen 3'!AR222,'Scen 4'!AR222,'Scen 5'!AR222,'Scen 6'!AR222,'Scen 7'!AR222,'Scen 8'!AR222,'Scen 9'!AR222)-\nCHOOSE($L$2,'Scen 1'!AR222,'Scen 2'!AR222,'Scen 3'!AR222,'Scen 4'!AR222,'Scen 5'!AR222,'Scen 6'!AR222,'Scen 7'!AR222,'Scen 8'!AR222,'Scen 9'!AR222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS222,'Scen 2'!AS222,'Scen 3'!AS222,'Scen 4'!AS222,'Scen 5'!AS222,'Scen 6'!AS222,'Scen 7'!AS222,'Scen 8'!AS222,'Scen 9'!AS222)-\nCHOOSE($L$2,'Scen 1'!AS222,'Scen 2'!AS222,'Scen 3'!AS222,'Scen 4'!AS222,'Scen 5'!AS222,'Scen 6'!AS222,'Scen 7'!AS222,'Scen 8'!AS222,'Scen 9'!AS222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT222,'Scen 2'!AT222,'Scen 3'!AT222,'Scen 4'!AT222,'Scen 5'!AT222,'Scen 6'!AT222,'Scen 7'!AT222,'Scen 8'!AT222,'Scen 9'!AT222)-\nCHOOSE($L$2,'Scen 1'!AT222,'Scen 2'!AT222,'Scen 3'!AT222,'Scen 4'!AT222,'Scen 5'!AT222,'Scen 6'!AT222,'Scen 7'!AT222,'Scen 8'!AT222,'Scen 9'!AT222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU222,'Scen 2'!AU222,'Scen 3'!AU222,'Scen 4'!AU222,'Scen 5'!AU222,'Scen 6'!AU222,'Scen 7'!AU222,'Scen 8'!AU222,'Scen 9'!AU222)-\nCHOOSE($L$2,'Scen 1'!AU222,'Scen 2'!AU222,'Scen 3'!AU222,'Scen 4'!AU222,'Scen 5'!AU222,'Scen 6'!AU222,'Scen 7'!AU222,'Scen 8'!AU222,'Scen 9'!AU222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV222,'Scen 2'!AV222,'Scen 3'!AV222,'Scen 4'!AV222,'Scen 5'!AV222,'Scen 6'!AV222,'Scen 7'!AV222,'Scen 8'!AV222,'Scen 9'!AV222)-\nCHOOSE($L$2,'Scen 1'!AV222,'Scen 2'!AV222,'Scen 3'!AV222,'Scen 4'!AV222,'Scen 5'!AV222,'Scen 6'!AV222,'Scen 7'!AV222,'Scen 8'!AV222,'Scen 9'!AV222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW222,'Scen 2'!AW222,'Scen 3'!AW222,'Scen 4'!AW222,'Scen 5'!AW222,'Scen 6'!AW222,'Scen 7'!AW222,'Scen 8'!AW222,'Scen 9'!AW222)-\nCHOOSE($L$2,'Scen 1'!AW222,'Scen 2'!AW222,'Scen 3'!AW222,'Scen 4'!AW222,'Scen 5'!AW222,'Scen 6'!AW222,'Scen 7'!AW222,'Scen 8'!AW222,'Scen 9'!AW222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX222,'Scen 2'!AX222,'Scen 3'!AX222,'Scen 4'!AX222,'Scen 5'!AX222,'Scen 6'!AX222,'Scen 7'!AX222,'Scen 8'!AX222,'Scen 9'!AX222)-\nCHOOSE($L$2,'Scen 1'!AX222,'Scen 2'!AX222,'Scen 3'!AX222,'Scen 4'!AX222,'Scen 5'!AX222,'Scen 6'!AX222,'Scen 7'!AX222,'Scen 8'!AX222,'Scen 9'!AX222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY222,'Scen 2'!AY222,'Scen 3'!AY222,'Scen 4'!AY222,'Scen 5'!AY222,'Scen 6'!AY222,'Scen 7'!AY222,'Scen 8'!AY222,'Scen 9'!AY222)-\nCHOOSE($L$2,'Scen 1'!AY222,'Scen 2'!AY222,'Scen 3'!AY222,'Scen 4'!AY222,'Scen 5'!AY222,'Scen 6'!AY222,'Scen 7'!AY222,'Scen 8'!AY222,'Scen 9'!AY222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ222,'Scen 2'!AZ222,'Scen 3'!AZ222,'Scen 4'!AZ222,'Scen 5'!AZ222,'Scen 6'!AZ222,'Scen 7'!AZ222,'Scen 8'!AZ222,'Scen 9'!AZ222)-\nCHOOSE($L$2,'Scen 1'!AZ222,'Scen 2'!AZ222,'Scen 3'!AZ222,'Scen 4'!AZ222,'Scen 5'!AZ222,'Scen 6'!AZ222,'Scen 7'!AZ222,'Scen 8'!AZ222,'Scen 9'!AZ222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA222,'Scen 2'!BA222,'Scen 3'!BA222,'Scen 4'!BA222,'Scen 5'!BA222,'Scen 6'!BA222,'Scen 7'!BA222,'Scen 8'!BA222,'Scen 9'!BA222)-\nCHOOSE($L$2,'Scen 1'!BA222,'Scen 2'!BA222,'Scen 3'!BA222,'Scen 4'!BA222,'Scen 5'!BA222,'Scen 6'!BA222,'Scen 7'!BA222,'Scen 8'!BA222,'Scen 9'!BA222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB222,'Scen 2'!BB222,'Scen 3'!BB222,'Scen 4'!BB222,'Scen 5'!BB222,'Scen 6'!BB222,'Scen 7'!BB222,'Scen 8'!BB222,'Scen 9'!BB222)-\nCHOOSE($L$2,'Scen 1'!BB222,'Scen 2'!BB222,'Scen 3'!BB222,'Scen 4'!BB222,'Scen 5'!BB222,'Scen 6'!BB222,'Scen 7'!BB222,'Scen 8'!BB222,'Scen 9'!BB222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC222,'Scen 2'!BC222,'Scen 3'!BC222,'Scen 4'!BC222,'Scen 5'!BC222,'Scen 6'!BC222,'Scen 7'!BC222,'Scen 8'!BC222,'Scen 9'!BC222)-\nCHOOSE($L$2,'Scen 1'!BC222,'Scen 2'!BC222,'Scen 3'!BC222,'Scen 4'!BC222,'Scen 5'!BC222,'Scen 6'!BC222,'Scen 7'!BC222,'Scen 8'!BC222,'Scen 9'!BC222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD222,'Scen 2'!BD222,'Scen 3'!BD222,'Scen 4'!BD222,'Scen 5'!BD222,'Scen 6'!BD222,'Scen 7'!BD222,'Scen 8'!BD222,'Scen 9'!BD222)-\nCHOOSE($L$2,'Scen 1'!BD222,'Scen 2'!BD222,'Scen 3'!BD222,'Scen 4'!BD222,'Scen 5'!BD222,'Scen 6'!BD222,'Scen 7'!BD222,'Scen 8'!BD222,'Scen 9'!BD222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE222,'Scen 2'!BE222,'Scen 3'!BE222,'Scen 4'!BE222,'Scen 5'!BE222,'Scen 6'!BE222,'Scen 7'!BE222,'Scen 8'!BE222,'Scen 9'!BE222)-\nCHOOSE($L$2,'Scen 1'!BE222,'Scen 2'!BE222,'Scen 3'!BE222,'Scen 4'!BE222,'Scen 5'!BE222,'Scen 6'!BE222,'Scen 7'!BE222,'Scen 8'!BE222,'Scen 9'!BE222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF222,'Scen 2'!BF222,'Scen 3'!BF222,'Scen 4'!BF222,'Scen 5'!BF222,'Scen 6'!BF222,'Scen 7'!BF222,'Scen 8'!BF222,'Scen 9'!BF222)-\nCHOOSE($L$2,'Scen 1'!BF222,'Scen 2'!BF222,'Scen 3'!BF222,'Scen 4'!BF222,'Scen 5'!BF222,'Scen 6'!BF222,'Scen 7'!BF222,'Scen 8'!BF222,'Scen 9'!BF222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG222,'Scen 2'!BG222,'Scen 3'!BG222,'Scen 4'!BG222,'Scen 5'!BG222,'Scen 6'!BG222,'Scen 7'!BG222,'Scen 8'!BG222,'Scen 9'!BG222)-\nCHOOSE($L$2,'Scen 1'!BG222,'Scen 2'!BG222,'Scen 3'!BG222,'Scen 4'!BG222,'Scen 5'!BG222,'Scen 6'!BG222,'Scen 7'!BG222,'Scen 8'!BG222,'Scen 9'!BG222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH222,'Scen 2'!BH222,'Scen 3'!BH222,'Scen 4'!BH222,'Scen 5'!BH222,'Scen 6'!BH222,'Scen 7'!BH222,'Scen 8'!BH222,'Scen 9'!BH222)-\nCHOOSE($L$2,'Scen 1'!BH222,'Scen 2'!BH222,'Scen 3'!BH222,'Scen 4'!BH222,'Scen 5'!BH222,'Scen 6'!BH222,'Scen 7'!BH222,'Scen 8'!BH222,'Scen 9'!BH222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI222,'Scen 2'!BI222,'Scen 3'!BI222,'Scen 4'!BI222,'Scen 5'!BI222,'Scen 6'!BI222,'Scen 7'!BI222,'Scen 8'!BI222,'Scen 9'!BI222)-\nCHOOSE($L$2,'Scen 1'!BI222,'Scen 2'!BI222,'Scen 3'!BI222,'Scen 4'!BI222,'Scen 5'!BI222,'Scen 6'!BI222,'Scen 7'!BI222,'Scen 8'!BI222,'Scen 9'!BI222),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ222,'Scen 2'!BJ222,'Scen 3'!BJ222,'Scen 4'!BJ222,'Scen 5'!BJ222,'Scen 6'!BJ222,'Scen 7'!BJ222,'Scen 8'!BJ222,'Scen 9'!BJ222)-\nCHOOSE($L$2,'Scen 1'!BJ222,'Scen 2'!BJ222,'Scen 3'!BJ222,'Scen 4'!BJ222,'Scen 5'!BJ222,'Scen 6'!BJ222,'Scen 7'!BJ222,'Scen 8'!BJ222,'Scen 9'!BJ222),\"\")","v":0}]
[null,null,null,null,"Cash Interest Coverage alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FFO to Debt",0,"%",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA225,'Scen 2'!AA225,'Scen 3'!AA225,'Scen 4'!AA225,'Scen 5'!AA225,'Scen 6'!AA225,'Scen 7'!AA225,'Scen 8'!AA225,'Scen 9'!AA225)-\nCHOOSE($L$2,'Scen 1'!AA225,'Scen 2'!AA225,'Scen 3'!AA225,'Scen 4'!AA225,'Scen 5'!AA225,'Scen 6'!AA225,'Scen 7'!AA225,'Scen 8'!AA225,'Scen 9'!AA225),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB225,'Scen 2'!AB225,'Scen 3'!AB225,'Scen 4'!AB225,'Scen 5'!AB225,'Scen 6'!AB225,'Scen 7'!AB225,'Scen 8'!AB225,'Scen 9'!AB225)-\nCHOOSE($L$2,'Scen 1'!AB225,'Scen 2'!AB225,'Scen 3'!AB225,'Scen 4'!AB225,'Scen 5'!AB225,'Scen 6'!AB225,'Scen 7'!AB225,'Scen 8'!AB225,'Scen 9'!AB225),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC225,'Scen 2'!AC225,'Scen 3'!AC225,'Scen 4'!AC225,'Scen 5'!AC225,'Scen 6'!AC225,'Scen 7'!AC225,'Scen 8'!AC225,'Scen 9'!AC225)-\nCHOOSE($L$2,'Scen 1'!AC225,'Scen 2'!AC225,'Scen 3'!AC225,'Scen 4'!AC225,'Scen 5'!AC225,'Scen 6'!AC225,'Scen 7'!AC225,'Scen 8'!AC225,'Scen 9'!AC225),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD225,'Scen 2'!AD225,'Scen 3'!AD225,'Scen 4'!AD225,'Scen 5'!AD225,'Scen 6'!AD225,'Scen 7'!AD225,'Scen 8'!AD225,'Scen 9'!AD225)-\nCHOOSE($L$2,'Scen 1'!AD225,'Scen 2'!AD225,'Scen 3'!AD225,'Scen 4'!AD225,'Scen 5'!AD225,'Scen 6'!AD225,'Scen 7'!AD225,'Scen 8'!AD225,'Scen 9'!AD225),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE225,'Scen 2'!AE225,'Scen 3'!AE225,'Scen 4'!AE225,'Scen 5'!AE225,'Scen 6'!AE225,'Scen 7'!AE225,'Scen 8'!AE225,'Scen 9'!AE225)-\nCHOOSE($L$2,'Scen 1'!AE225,'Scen 2'!AE225,'Scen 3'!AE225,'Scen 4'!AE225,'Scen 5'!AE225,'Scen 6'!AE225,'Scen 7'!AE225,'Scen 8'!AE225,'Scen 9'!AE225),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF225,'Scen 2'!AF225,'Scen 3'!AF225,'Scen 4'!AF225,'Scen 5'!AF225,'Scen 6'!AF225,'Scen 7'!AF225,'Scen 8'!AF225,'Scen 9'!AF225)-\nCHOOSE($L$2,'Scen 1'!AF225,'Scen 2'!AF225,'Scen 3'!AF225,'Scen 4'!AF225,'Scen 5'!AF225,'Scen 6'!AF225,'Scen 7'!AF225,'Scen 8'!AF225,'Scen 9'!AF225),\"\")","v":4.655075606101601E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG225,'Scen 2'!AG225,'Scen 3'!AG225,'Scen 4'!AG225,'Scen 5'!AG225,'Scen 6'!AG225,'Scen 7'!AG225,'Scen 8'!AG225,'Scen 9'!AG225)-\nCHOOSE($L$2,'Scen 1'!AG225,'Scen 2'!AG225,'Scen 3'!AG225,'Scen 4'!AG225,'Scen 5'!AG225,'Scen 6'!AG225,'Scen 7'!AG225,'Scen 8'!AG225,'Scen 9'!AG225),\"\")","v":4.777156001695225E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH225,'Scen 2'!AH225,'Scen 3'!AH225,'Scen 4'!AH225,'Scen 5'!AH225,'Scen 6'!AH225,'Scen 7'!AH225,'Scen 8'!AH225,'Scen 9'!AH225)-\nCHOOSE($L$2,'Scen 1'!AH225,'Scen 2'!AH225,'Scen 3'!AH225,'Scen 4'!AH225,'Scen 5'!AH225,'Scen 6'!AH225,'Scen 7'!AH225,'Scen 8'!AH225,'Scen 9'!AH225),\"\")","v":2.1881537455971392E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI225,'Scen 2'!AI225,'Scen 3'!AI225,'Scen 4'!AI225,'Scen 5'!AI225,'Scen 6'!AI225,'Scen 7'!AI225,'Scen 8'!AI225,'Scen 9'!AI225)-\nCHOOSE($L$2,'Scen 1'!AI225,'Scen 2'!AI225,'Scen 3'!AI225,'Scen 4'!AI225,'Scen 5'!AI225,'Scen 6'!AI225,'Scen 7'!AI225,'Scen 8'!AI225,'Scen 9'!AI225),\"\")","v":3.282418639294446E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ225,'Scen 2'!AJ225,'Scen 3'!AJ225,'Scen 4'!AJ225,'Scen 5'!AJ225,'Scen 6'!AJ225,'Scen 7'!AJ225,'Scen 8'!AJ225,'Scen 9'!AJ225)-\nCHOOSE($L$2,'Scen 1'!AJ225,'Scen 2'!AJ225,'Scen 3'!AJ225,'Scen 4'!AJ225,'Scen 5'!AJ225,'Scen 6'!AJ225,'Scen 7'!AJ225,'Scen 8'!AJ225,'Scen 9'!AJ225),\"\")","v":-5.0877466109437455E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK225,'Scen 2'!AK225,'Scen 3'!AK225,'Scen 4'!AK225,'Scen 5'!AK225,'Scen 6'!AK225,'Scen 7'!AK225,'Scen 8'!AK225,'Scen 9'!AK225)-\nCHOOSE($L$2,'Scen 1'!AK225,'Scen 2'!AK225,'Scen 3'!AK225,'Scen 4'!AK225,'Scen 5'!AK225,'Scen 6'!AK225,'Scen 7'!AK225,'Scen 8'!AK225,'Scen 9'!AK225),\"\")","v":-7.6357769537324358E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL225,'Scen 2'!AL225,'Scen 3'!AL225,'Scen 4'!AL225,'Scen 5'!AL225,'Scen 6'!AL225,'Scen 7'!AL225,'Scen 8'!AL225,'Scen 9'!AL225)-\nCHOOSE($L$2,'Scen 1'!AL225,'Scen 2'!AL225,'Scen 3'!AL225,'Scen 4'!AL225,'Scen 5'!AL225,'Scen 6'!AL225,'Scen 7'!AL225,'Scen 8'!AL225,'Scen 9'!AL225),\"\")","v":-8.6759824889127091E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM225,'Scen 2'!AM225,'Scen 3'!AM225,'Scen 4'!AM225,'Scen 5'!AM225,'Scen 6'!AM225,'Scen 7'!AM225,'Scen 8'!AM225,'Scen 9'!AM225)-\nCHOOSE($L$2,'Scen 1'!AM225,'Scen 2'!AM225,'Scen 3'!AM225,'Scen 4'!AM225,'Scen 5'!AM225,'Scen 6'!AM225,'Scen 7'!AM225,'Scen 8'!AM225,'Scen 9'!AM225),\"\")","v":-5.7555991807994866E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN225,'Scen 2'!AN225,'Scen 3'!AN225,'Scen 4'!AN225,'Scen 5'!AN225,'Scen 6'!AN225,'Scen 7'!AN225,'Scen 8'!AN225,'Scen 9'!AN225)-\nCHOOSE($L$2,'Scen 1'!AN225,'Scen 2'!AN225,'Scen 3'!AN225,'Scen 4'!AN225,'Scen 5'!AN225,'Scen 6'!AN225,'Scen 7'!AN225,'Scen 8'!AN225,'Scen 9'!AN225),\"\")","v":-1.773487899697862E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO225,'Scen 2'!AO225,'Scen 3'!AO225,'Scen 4'!AO225,'Scen 5'!AO225,'Scen 6'!AO225,'Scen 7'!AO225,'Scen 8'!AO225,'Scen 9'!AO225)-\nCHOOSE($L$2,'Scen 1'!AO225,'Scen 2'!AO225,'Scen 3'!AO225,'Scen 4'!AO225,'Scen 5'!AO225,'Scen 6'!AO225,'Scen 7'!AO225,'Scen 8'!AO225,'Scen 9'!AO225),\"\")","v":-2.5297027637535691E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP225,'Scen 2'!AP225,'Scen 3'!AP225,'Scen 4'!AP225,'Scen 5'!AP225,'Scen 6'!AP225,'Scen 7'!AP225,'Scen 8'!AP225,'Scen 9'!AP225)-\nCHOOSE($L$2,'Scen 1'!AP225,'Scen 2'!AP225,'Scen 3'!AP225,'Scen 4'!AP225,'Scen 5'!AP225,'Scen 6'!AP225,'Scen 7'!AP225,'Scen 8'!AP225,'Scen 9'!AP225),\"\")","v":-3.3847152722390472E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ225,'Scen 2'!AQ225,'Scen 3'!AQ225,'Scen 4'!AQ225,'Scen 5'!AQ225,'Scen 6'!AQ225,'Scen 7'!AQ225,'Scen 8'!AQ225,'Scen 9'!AQ225)-\nCHOOSE($L$2,'Scen 1'!AQ225,'Scen 2'!AQ225,'Scen 3'!AQ225,'Scen 4'!AQ225,'Scen 5'!AQ225,'Scen 6'!AQ225,'Scen 7'!AQ225,'Scen 8'!AQ225,'Scen 9'!AQ225),\"\")","v":-4.5899500698889789E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR225,'Scen 2'!AR225,'Scen 3'!AR225,'Scen 4'!AR225,'Scen 5'!AR225,'Scen 6'!AR225,'Scen 7'!AR225,'Scen 8'!AR225,'Scen 9'!AR225)-\nCHOOSE($L$2,'Scen 1'!AR225,'Scen 2'!AR225,'Scen 3'!AR225,'Scen 4'!AR225,'Scen 5'!AR225,'Scen 6'!AR225,'Scen 7'!AR225,'Scen 8'!AR225,'Scen 9'!AR225),\"\")","v":-6.3762934211684108E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS225,'Scen 2'!AS225,'Scen 3'!AS225,'Scen 4'!AS225,'Scen 5'!AS225,'Scen 6'!AS225,'Scen 7'!AS225,'Scen 8'!AS225,'Scen 9'!AS225)-\nCHOOSE($L$2,'Scen 1'!AS225,'Scen 2'!AS225,'Scen 3'!AS225,'Scen 4'!AS225,'Scen 5'!AS225,'Scen 6'!AS225,'Scen 7'!AS225,'Scen 8'!AS225,'Scen 9'!AS225),\"\")","v":-6.820248227895398E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT225,'Scen 2'!AT225,'Scen 3'!AT225,'Scen 4'!AT225,'Scen 5'!AT225,'Scen 6'!AT225,'Scen 7'!AT225,'Scen 8'!AT225,'Scen 9'!AT225)-\nCHOOSE($L$2,'Scen 1'!AT225,'Scen 2'!AT225,'Scen 3'!AT225,'Scen 4'!AT225,'Scen 5'!AT225,'Scen 6'!AT225,'Scen 7'!AT225,'Scen 8'!AT225,'Scen 9'!AT225),\"\")","v":-7.304489365287728E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU225,'Scen 2'!AU225,'Scen 3'!AU225,'Scen 4'!AU225,'Scen 5'!AU225,'Scen 6'!AU225,'Scen 7'!AU225,'Scen 8'!AU225,'Scen 9'!AU225)-\nCHOOSE($L$2,'Scen 1'!AU225,'Scen 2'!AU225,'Scen 3'!AU225,'Scen 4'!AU225,'Scen 5'!AU225,'Scen 6'!AU225,'Scen 7'!AU225,'Scen 8'!AU225,'Scen 9'!AU225),\"\")","v":-7.8639793674916553E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV225,'Scen 2'!AV225,'Scen 3'!AV225,'Scen 4'!AV225,'Scen 5'!AV225,'Scen 6'!AV225,'Scen 7'!AV225,'Scen 8'!AV225,'Scen 9'!AV225)-\nCHOOSE($L$2,'Scen 1'!AV225,'Scen 2'!AV225,'Scen 3'!AV225,'Scen 4'!AV225,'Scen 5'!AV225,'Scen 6'!AV225,'Scen 7'!AV225,'Scen 8'!AV225,'Scen 9'!AV225),\"\")","v":-8.6536275321228012E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW225,'Scen 2'!AW225,'Scen 3'!AW225,'Scen 4'!AW225,'Scen 5'!AW225,'Scen 6'!AW225,'Scen 7'!AW225,'Scen 8'!AW225,'Scen 9'!AW225)-\nCHOOSE($L$2,'Scen 1'!AW225,'Scen 2'!AW225,'Scen 3'!AW225,'Scen 4'!AW225,'Scen 5'!AW225,'Scen 6'!AW225,'Scen 7'!AW225,'Scen 8'!AW225,'Scen 9'!AW225),\"\")","v":-1.1134512100110378E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX225,'Scen 2'!AX225,'Scen 3'!AX225,'Scen 4'!AX225,'Scen 5'!AX225,'Scen 6'!AX225,'Scen 7'!AX225,'Scen 8'!AX225,'Scen 9'!AX225)-\nCHOOSE($L$2,'Scen 1'!AX225,'Scen 2'!AX225,'Scen 3'!AX225,'Scen 4'!AX225,'Scen 5'!AX225,'Scen 6'!AX225,'Scen 7'!AX225,'Scen 8'!AX225,'Scen 9'!AX225),\"\")","v":-1.124552673060969E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY225,'Scen 2'!AY225,'Scen 3'!AY225,'Scen 4'!AY225,'Scen 5'!AY225,'Scen 6'!AY225,'Scen 7'!AY225,'Scen 8'!AY225,'Scen 9'!AY225)-\nCHOOSE($L$2,'Scen 1'!AY225,'Scen 2'!AY225,'Scen 3'!AY225,'Scen 4'!AY225,'Scen 5'!AY225,'Scen 6'!AY225,'Scen 7'!AY225,'Scen 8'!AY225,'Scen 9'!AY225),\"\")","v":-1.1862234126087334E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ225,'Scen 2'!AZ225,'Scen 3'!AZ225,'Scen 4'!AZ225,'Scen 5'!AZ225,'Scen 6'!AZ225,'Scen 7'!AZ225,'Scen 8'!AZ225,'Scen 9'!AZ225)-\nCHOOSE($L$2,'Scen 1'!AZ225,'Scen 2'!AZ225,'Scen 3'!AZ225,'Scen 4'!AZ225,'Scen 5'!AZ225,'Scen 6'!AZ225,'Scen 7'!AZ225,'Scen 8'!AZ225,'Scen 9'!AZ225),\"\")","v":-1.4543370169447317E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA225,'Scen 2'!BA225,'Scen 3'!BA225,'Scen 4'!BA225,'Scen 5'!BA225,'Scen 6'!BA225,'Scen 7'!BA225,'Scen 8'!BA225,'Scen 9'!BA225)-\nCHOOSE($L$2,'Scen 1'!BA225,'Scen 2'!BA225,'Scen 3'!BA225,'Scen 4'!BA225,'Scen 5'!BA225,'Scen 6'!BA225,'Scen 7'!BA225,'Scen 8'!BA225,'Scen 9'!BA225),\"\")","v":-1.7324314538302937E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB225,'Scen 2'!BB225,'Scen 3'!BB225,'Scen 4'!BB225,'Scen 5'!BB225,'Scen 6'!BB225,'Scen 7'!BB225,'Scen 8'!BB225,'Scen 9'!BB225)-\nCHOOSE($L$2,'Scen 1'!BB225,'Scen 2'!BB225,'Scen 3'!BB225,'Scen 4'!BB225,'Scen 5'!BB225,'Scen 6'!BB225,'Scen 7'!BB225,'Scen 8'!BB225,'Scen 9'!BB225),\"\")","v":-1.8179613729331384E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC225,'Scen 2'!BC225,'Scen 3'!BC225,'Scen 4'!BC225,'Scen 5'!BC225,'Scen 6'!BC225,'Scen 7'!BC225,'Scen 8'!BC225,'Scen 9'!BC225)-\nCHOOSE($L$2,'Scen 1'!BC225,'Scen 2'!BC225,'Scen 3'!BC225,'Scen 4'!BC225,'Scen 5'!BC225,'Scen 6'!BC225,'Scen 7'!BC225,'Scen 8'!BC225,'Scen 9'!BC225),\"\")","v":-1.6092471999942043E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD225,'Scen 2'!BD225,'Scen 3'!BD225,'Scen 4'!BD225,'Scen 5'!BD225,'Scen 6'!BD225,'Scen 7'!BD225,'Scen 8'!BD225,'Scen 9'!BD225)-\nCHOOSE($L$2,'Scen 1'!BD225,'Scen 2'!BD225,'Scen 3'!BD225,'Scen 4'!BD225,'Scen 5'!BD225,'Scen 6'!BD225,'Scen 7'!BD225,'Scen 8'!BD225,'Scen 9'!BD225),\"\")","v":-1.5084915677155725E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE225,'Scen 2'!BE225,'Scen 3'!BE225,'Scen 4'!BE225,'Scen 5'!BE225,'Scen 6'!BE225,'Scen 7'!BE225,'Scen 8'!BE225,'Scen 9'!BE225)-\nCHOOSE($L$2,'Scen 1'!BE225,'Scen 2'!BE225,'Scen 3'!BE225,'Scen 4'!BE225,'Scen 5'!BE225,'Scen 6'!BE225,'Scen 7'!BE225,'Scen 8'!BE225,'Scen 9'!BE225),\"\")","v":-1.2878920768201213E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF225,'Scen 2'!BF225,'Scen 3'!BF225,'Scen 4'!BF225,'Scen 5'!BF225,'Scen 6'!BF225,'Scen 7'!BF225,'Scen 8'!BF225,'Scen 9'!BF225)-\nCHOOSE($L$2,'Scen 1'!BF225,'Scen 2'!BF225,'Scen 3'!BF225,'Scen 4'!BF225,'Scen 5'!BF225,'Scen 6'!BF225,'Scen 7'!BF225,'Scen 8'!BF225,'Scen 9'!BF225),\"\")","v":-1.0723091059438888E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG225,'Scen 2'!BG225,'Scen 3'!BG225,'Scen 4'!BG225,'Scen 5'!BG225,'Scen 6'!BG225,'Scen 7'!BG225,'Scen 8'!BG225,'Scen 9'!BG225)-\nCHOOSE($L$2,'Scen 1'!BG225,'Scen 2'!BG225,'Scen 3'!BG225,'Scen 4'!BG225,'Scen 5'!BG225,'Scen 6'!BG225,'Scen 7'!BG225,'Scen 8'!BG225,'Scen 9'!BG225),\"\")","v":-1.1361768549497192E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH225,'Scen 2'!BH225,'Scen 3'!BH225,'Scen 4'!BH225,'Scen 5'!BH225,'Scen 6'!BH225,'Scen 7'!BH225,'Scen 8'!BH225,'Scen 9'!BH225)-\nCHOOSE($L$2,'Scen 1'!BH225,'Scen 2'!BH225,'Scen 3'!BH225,'Scen 4'!BH225,'Scen 5'!BH225,'Scen 6'!BH225,'Scen 7'!BH225,'Scen 8'!BH225,'Scen 9'!BH225),\"\")","v":-1.1459461078447863E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI225,'Scen 2'!BI225,'Scen 3'!BI225,'Scen 4'!BI225,'Scen 5'!BI225,'Scen 6'!BI225,'Scen 7'!BI225,'Scen 8'!BI225,'Scen 9'!BI225)-\nCHOOSE($L$2,'Scen 1'!BI225,'Scen 2'!BI225,'Scen 3'!BI225,'Scen 4'!BI225,'Scen 5'!BI225,'Scen 6'!BI225,'Scen 7'!BI225,'Scen 8'!BI225,'Scen 9'!BI225),\"\")","v":-1.1467266418296651E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ225,'Scen 2'!BJ225,'Scen 3'!BJ225,'Scen 4'!BJ225,'Scen 5'!BJ225,'Scen 6'!BJ225,'Scen 7'!BJ225,'Scen 8'!BJ225,'Scen 9'!BJ225)-\nCHOOSE($L$2,'Scen 1'!BJ225,'Scen 2'!BJ225,'Scen 3'!BJ225,'Scen 4'!BJ225,'Scen 5'!BJ225,'Scen 6'!BJ225,'Scen 7'!BJ225,'Scen 8'!BJ225,'Scen 9'!BJ225),\"\")","v":-1.0713119407875726E-2}]
[null,null,null,null,"Applicable Threshold - B Funds from Operations (FFO) to Net Debt threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA226,'Scen 2'!AA226,'Scen 3'!AA226,'Scen 4'!AA226,'Scen 5'!AA226,'Scen 6'!AA226,'Scen 7'!AA226,'Scen 8'!AA226,'Scen 9'!AA226)-\nCHOOSE($L$2,'Scen 1'!AA226,'Scen 2'!AA226,'Scen 3'!AA226,'Scen 4'!AA226,'Scen 5'!AA226,'Scen 6'!AA226,'Scen 7'!AA226,'Scen 8'!AA226,'Scen 9'!AA226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB226,'Scen 2'!AB226,'Scen 3'!AB226,'Scen 4'!AB226,'Scen 5'!AB226,'Scen 6'!AB226,'Scen 7'!AB226,'Scen 8'!AB226,'Scen 9'!AB226)-\nCHOOSE($L$2,'Scen 1'!AB226,'Scen 2'!AB226,'Scen 3'!AB226,'Scen 4'!AB226,'Scen 5'!AB226,'Scen 6'!AB226,'Scen 7'!AB226,'Scen 8'!AB226,'Scen 9'!AB226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC226,'Scen 2'!AC226,'Scen 3'!AC226,'Scen 4'!AC226,'Scen 5'!AC226,'Scen 6'!AC226,'Scen 7'!AC226,'Scen 8'!AC226,'Scen 9'!AC226)-\nCHOOSE($L$2,'Scen 1'!AC226,'Scen 2'!AC226,'Scen 3'!AC226,'Scen 4'!AC226,'Scen 5'!AC226,'Scen 6'!AC226,'Scen 7'!AC226,'Scen 8'!AC226,'Scen 9'!AC226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD226,'Scen 2'!AD226,'Scen 3'!AD226,'Scen 4'!AD226,'Scen 5'!AD226,'Scen 6'!AD226,'Scen 7'!AD226,'Scen 8'!AD226,'Scen 9'!AD226)-\nCHOOSE($L$2,'Scen 1'!AD226,'Scen 2'!AD226,'Scen 3'!AD226,'Scen 4'!AD226,'Scen 5'!AD226,'Scen 6'!AD226,'Scen 7'!AD226,'Scen 8'!AD226,'Scen 9'!AD226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE226,'Scen 2'!AE226,'Scen 3'!AE226,'Scen 4'!AE226,'Scen 5'!AE226,'Scen 6'!AE226,'Scen 7'!AE226,'Scen 8'!AE226,'Scen 9'!AE226)-\nCHOOSE($L$2,'Scen 1'!AE226,'Scen 2'!AE226,'Scen 3'!AE226,'Scen 4'!AE226,'Scen 5'!AE226,'Scen 6'!AE226,'Scen 7'!AE226,'Scen 8'!AE226,'Scen 9'!AE226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF226,'Scen 2'!AF226,'Scen 3'!AF226,'Scen 4'!AF226,'Scen 5'!AF226,'Scen 6'!AF226,'Scen 7'!AF226,'Scen 8'!AF226,'Scen 9'!AF226)-\nCHOOSE($L$2,'Scen 1'!AF226,'Scen 2'!AF226,'Scen 3'!AF226,'Scen 4'!AF226,'Scen 5'!AF226,'Scen 6'!AF226,'Scen 7'!AF226,'Scen 8'!AF226,'Scen 9'!AF226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG226,'Scen 2'!AG226,'Scen 3'!AG226,'Scen 4'!AG226,'Scen 5'!AG226,'Scen 6'!AG226,'Scen 7'!AG226,'Scen 8'!AG226,'Scen 9'!AG226)-\nCHOOSE($L$2,'Scen 1'!AG226,'Scen 2'!AG226,'Scen 3'!AG226,'Scen 4'!AG226,'Scen 5'!AG226,'Scen 6'!AG226,'Scen 7'!AG226,'Scen 8'!AG226,'Scen 9'!AG226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH226,'Scen 2'!AH226,'Scen 3'!AH226,'Scen 4'!AH226,'Scen 5'!AH226,'Scen 6'!AH226,'Scen 7'!AH226,'Scen 8'!AH226,'Scen 9'!AH226)-\nCHOOSE($L$2,'Scen 1'!AH226,'Scen 2'!AH226,'Scen 3'!AH226,'Scen 4'!AH226,'Scen 5'!AH226,'Scen 6'!AH226,'Scen 7'!AH226,'Scen 8'!AH226,'Scen 9'!AH226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI226,'Scen 2'!AI226,'Scen 3'!AI226,'Scen 4'!AI226,'Scen 5'!AI226,'Scen 6'!AI226,'Scen 7'!AI226,'Scen 8'!AI226,'Scen 9'!AI226)-\nCHOOSE($L$2,'Scen 1'!AI226,'Scen 2'!AI226,'Scen 3'!AI226,'Scen 4'!AI226,'Scen 5'!AI226,'Scen 6'!AI226,'Scen 7'!AI226,'Scen 8'!AI226,'Scen 9'!AI226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ226,'Scen 2'!AJ226,'Scen 3'!AJ226,'Scen 4'!AJ226,'Scen 5'!AJ226,'Scen 6'!AJ226,'Scen 7'!AJ226,'Scen 8'!AJ226,'Scen 9'!AJ226)-\nCHOOSE($L$2,'Scen 1'!AJ226,'Scen 2'!AJ226,'Scen 3'!AJ226,'Scen 4'!AJ226,'Scen 5'!AJ226,'Scen 6'!AJ226,'Scen 7'!AJ226,'Scen 8'!AJ226,'Scen 9'!AJ226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK226,'Scen 2'!AK226,'Scen 3'!AK226,'Scen 4'!AK226,'Scen 5'!AK226,'Scen 6'!AK226,'Scen 7'!AK226,'Scen 8'!AK226,'Scen 9'!AK226)-\nCHOOSE($L$2,'Scen 1'!AK226,'Scen 2'!AK226,'Scen 3'!AK226,'Scen 4'!AK226,'Scen 5'!AK226,'Scen 6'!AK226,'Scen 7'!AK226,'Scen 8'!AK226,'Scen 9'!AK226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL226,'Scen 2'!AL226,'Scen 3'!AL226,'Scen 4'!AL226,'Scen 5'!AL226,'Scen 6'!AL226,'Scen 7'!AL226,'Scen 8'!AL226,'Scen 9'!AL226)-\nCHOOSE($L$2,'Scen 1'!AL226,'Scen 2'!AL226,'Scen 3'!AL226,'Scen 4'!AL226,'Scen 5'!AL226,'Scen 6'!AL226,'Scen 7'!AL226,'Scen 8'!AL226,'Scen 9'!AL226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM226,'Scen 2'!AM226,'Scen 3'!AM226,'Scen 4'!AM226,'Scen 5'!AM226,'Scen 6'!AM226,'Scen 7'!AM226,'Scen 8'!AM226,'Scen 9'!AM226)-\nCHOOSE($L$2,'Scen 1'!AM226,'Scen 2'!AM226,'Scen 3'!AM226,'Scen 4'!AM226,'Scen 5'!AM226,'Scen 6'!AM226,'Scen 7'!AM226,'Scen 8'!AM226,'Scen 9'!AM226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN226,'Scen 2'!AN226,'Scen 3'!AN226,'Scen 4'!AN226,'Scen 5'!AN226,'Scen 6'!AN226,'Scen 7'!AN226,'Scen 8'!AN226,'Scen 9'!AN226)-\nCHOOSE($L$2,'Scen 1'!AN226,'Scen 2'!AN226,'Scen 3'!AN226,'Scen 4'!AN226,'Scen 5'!AN226,'Scen 6'!AN226,'Scen 7'!AN226,'Scen 8'!AN226,'Scen 9'!AN226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO226,'Scen 2'!AO226,'Scen 3'!AO226,'Scen 4'!AO226,'Scen 5'!AO226,'Scen 6'!AO226,'Scen 7'!AO226,'Scen 8'!AO226,'Scen 9'!AO226)-\nCHOOSE($L$2,'Scen 1'!AO226,'Scen 2'!AO226,'Scen 3'!AO226,'Scen 4'!AO226,'Scen 5'!AO226,'Scen 6'!AO226,'Scen 7'!AO226,'Scen 8'!AO226,'Scen 9'!AO226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP226,'Scen 2'!AP226,'Scen 3'!AP226,'Scen 4'!AP226,'Scen 5'!AP226,'Scen 6'!AP226,'Scen 7'!AP226,'Scen 8'!AP226,'Scen 9'!AP226)-\nCHOOSE($L$2,'Scen 1'!AP226,'Scen 2'!AP226,'Scen 3'!AP226,'Scen 4'!AP226,'Scen 5'!AP226,'Scen 6'!AP226,'Scen 7'!AP226,'Scen 8'!AP226,'Scen 9'!AP226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ226,'Scen 2'!AQ226,'Scen 3'!AQ226,'Scen 4'!AQ226,'Scen 5'!AQ226,'Scen 6'!AQ226,'Scen 7'!AQ226,'Scen 8'!AQ226,'Scen 9'!AQ226)-\nCHOOSE($L$2,'Scen 1'!AQ226,'Scen 2'!AQ226,'Scen 3'!AQ226,'Scen 4'!AQ226,'Scen 5'!AQ226,'Scen 6'!AQ226,'Scen 7'!AQ226,'Scen 8'!AQ226,'Scen 9'!AQ226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR226,'Scen 2'!AR226,'Scen 3'!AR226,'Scen 4'!AR226,'Scen 5'!AR226,'Scen 6'!AR226,'Scen 7'!AR226,'Scen 8'!AR226,'Scen 9'!AR226)-\nCHOOSE($L$2,'Scen 1'!AR226,'Scen 2'!AR226,'Scen 3'!AR226,'Scen 4'!AR226,'Scen 5'!AR226,'Scen 6'!AR226,'Scen 7'!AR226,'Scen 8'!AR226,'Scen 9'!AR226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS226,'Scen 2'!AS226,'Scen 3'!AS226,'Scen 4'!AS226,'Scen 5'!AS226,'Scen 6'!AS226,'Scen 7'!AS226,'Scen 8'!AS226,'Scen 9'!AS226)-\nCHOOSE($L$2,'Scen 1'!AS226,'Scen 2'!AS226,'Scen 3'!AS226,'Scen 4'!AS226,'Scen 5'!AS226,'Scen 6'!AS226,'Scen 7'!AS226,'Scen 8'!AS226,'Scen 9'!AS226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT226,'Scen 2'!AT226,'Scen 3'!AT226,'Scen 4'!AT226,'Scen 5'!AT226,'Scen 6'!AT226,'Scen 7'!AT226,'Scen 8'!AT226,'Scen 9'!AT226)-\nCHOOSE($L$2,'Scen 1'!AT226,'Scen 2'!AT226,'Scen 3'!AT226,'Scen 4'!AT226,'Scen 5'!AT226,'Scen 6'!AT226,'Scen 7'!AT226,'Scen 8'!AT226,'Scen 9'!AT226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU226,'Scen 2'!AU226,'Scen 3'!AU226,'Scen 4'!AU226,'Scen 5'!AU226,'Scen 6'!AU226,'Scen 7'!AU226,'Scen 8'!AU226,'Scen 9'!AU226)-\nCHOOSE($L$2,'Scen 1'!AU226,'Scen 2'!AU226,'Scen 3'!AU226,'Scen 4'!AU226,'Scen 5'!AU226,'Scen 6'!AU226,'Scen 7'!AU226,'Scen 8'!AU226,'Scen 9'!AU226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV226,'Scen 2'!AV226,'Scen 3'!AV226,'Scen 4'!AV226,'Scen 5'!AV226,'Scen 6'!AV226,'Scen 7'!AV226,'Scen 8'!AV226,'Scen 9'!AV226)-\nCHOOSE($L$2,'Scen 1'!AV226,'Scen 2'!AV226,'Scen 3'!AV226,'Scen 4'!AV226,'Scen 5'!AV226,'Scen 6'!AV226,'Scen 7'!AV226,'Scen 8'!AV226,'Scen 9'!AV226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW226,'Scen 2'!AW226,'Scen 3'!AW226,'Scen 4'!AW226,'Scen 5'!AW226,'Scen 6'!AW226,'Scen 7'!AW226,'Scen 8'!AW226,'Scen 9'!AW226)-\nCHOOSE($L$2,'Scen 1'!AW226,'Scen 2'!AW226,'Scen 3'!AW226,'Scen 4'!AW226,'Scen 5'!AW226,'Scen 6'!AW226,'Scen 7'!AW226,'Scen 8'!AW226,'Scen 9'!AW226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX226,'Scen 2'!AX226,'Scen 3'!AX226,'Scen 4'!AX226,'Scen 5'!AX226,'Scen 6'!AX226,'Scen 7'!AX226,'Scen 8'!AX226,'Scen 9'!AX226)-\nCHOOSE($L$2,'Scen 1'!AX226,'Scen 2'!AX226,'Scen 3'!AX226,'Scen 4'!AX226,'Scen 5'!AX226,'Scen 6'!AX226,'Scen 7'!AX226,'Scen 8'!AX226,'Scen 9'!AX226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY226,'Scen 2'!AY226,'Scen 3'!AY226,'Scen 4'!AY226,'Scen 5'!AY226,'Scen 6'!AY226,'Scen 7'!AY226,'Scen 8'!AY226,'Scen 9'!AY226)-\nCHOOSE($L$2,'Scen 1'!AY226,'Scen 2'!AY226,'Scen 3'!AY226,'Scen 4'!AY226,'Scen 5'!AY226,'Scen 6'!AY226,'Scen 7'!AY226,'Scen 8'!AY226,'Scen 9'!AY226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ226,'Scen 2'!AZ226,'Scen 3'!AZ226,'Scen 4'!AZ226,'Scen 5'!AZ226,'Scen 6'!AZ226,'Scen 7'!AZ226,'Scen 8'!AZ226,'Scen 9'!AZ226)-\nCHOOSE($L$2,'Scen 1'!AZ226,'Scen 2'!AZ226,'Scen 3'!AZ226,'Scen 4'!AZ226,'Scen 5'!AZ226,'Scen 6'!AZ226,'Scen 7'!AZ226,'Scen 8'!AZ226,'Scen 9'!AZ226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA226,'Scen 2'!BA226,'Scen 3'!BA226,'Scen 4'!BA226,'Scen 5'!BA226,'Scen 6'!BA226,'Scen 7'!BA226,'Scen 8'!BA226,'Scen 9'!BA226)-\nCHOOSE($L$2,'Scen 1'!BA226,'Scen 2'!BA226,'Scen 3'!BA226,'Scen 4'!BA226,'Scen 5'!BA226,'Scen 6'!BA226,'Scen 7'!BA226,'Scen 8'!BA226,'Scen 9'!BA226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB226,'Scen 2'!BB226,'Scen 3'!BB226,'Scen 4'!BB226,'Scen 5'!BB226,'Scen 6'!BB226,'Scen 7'!BB226,'Scen 8'!BB226,'Scen 9'!BB226)-\nCHOOSE($L$2,'Scen 1'!BB226,'Scen 2'!BB226,'Scen 3'!BB226,'Scen 4'!BB226,'Scen 5'!BB226,'Scen 6'!BB226,'Scen 7'!BB226,'Scen 8'!BB226,'Scen 9'!BB226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC226,'Scen 2'!BC226,'Scen 3'!BC226,'Scen 4'!BC226,'Scen 5'!BC226,'Scen 6'!BC226,'Scen 7'!BC226,'Scen 8'!BC226,'Scen 9'!BC226)-\nCHOOSE($L$2,'Scen 1'!BC226,'Scen 2'!BC226,'Scen 3'!BC226,'Scen 4'!BC226,'Scen 5'!BC226,'Scen 6'!BC226,'Scen 7'!BC226,'Scen 8'!BC226,'Scen 9'!BC226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD226,'Scen 2'!BD226,'Scen 3'!BD226,'Scen 4'!BD226,'Scen 5'!BD226,'Scen 6'!BD226,'Scen 7'!BD226,'Scen 8'!BD226,'Scen 9'!BD226)-\nCHOOSE($L$2,'Scen 1'!BD226,'Scen 2'!BD226,'Scen 3'!BD226,'Scen 4'!BD226,'Scen 5'!BD226,'Scen 6'!BD226,'Scen 7'!BD226,'Scen 8'!BD226,'Scen 9'!BD226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE226,'Scen 2'!BE226,'Scen 3'!BE226,'Scen 4'!BE226,'Scen 5'!BE226,'Scen 6'!BE226,'Scen 7'!BE226,'Scen 8'!BE226,'Scen 9'!BE226)-\nCHOOSE($L$2,'Scen 1'!BE226,'Scen 2'!BE226,'Scen 3'!BE226,'Scen 4'!BE226,'Scen 5'!BE226,'Scen 6'!BE226,'Scen 7'!BE226,'Scen 8'!BE226,'Scen 9'!BE226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF226,'Scen 2'!BF226,'Scen 3'!BF226,'Scen 4'!BF226,'Scen 5'!BF226,'Scen 6'!BF226,'Scen 7'!BF226,'Scen 8'!BF226,'Scen 9'!BF226)-\nCHOOSE($L$2,'Scen 1'!BF226,'Scen 2'!BF226,'Scen 3'!BF226,'Scen 4'!BF226,'Scen 5'!BF226,'Scen 6'!BF226,'Scen 7'!BF226,'Scen 8'!BF226,'Scen 9'!BF226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG226,'Scen 2'!BG226,'Scen 3'!BG226,'Scen 4'!BG226,'Scen 5'!BG226,'Scen 6'!BG226,'Scen 7'!BG226,'Scen 8'!BG226,'Scen 9'!BG226)-\nCHOOSE($L$2,'Scen 1'!BG226,'Scen 2'!BG226,'Scen 3'!BG226,'Scen 4'!BG226,'Scen 5'!BG226,'Scen 6'!BG226,'Scen 7'!BG226,'Scen 8'!BG226,'Scen 9'!BG226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH226,'Scen 2'!BH226,'Scen 3'!BH226,'Scen 4'!BH226,'Scen 5'!BH226,'Scen 6'!BH226,'Scen 7'!BH226,'Scen 8'!BH226,'Scen 9'!BH226)-\nCHOOSE($L$2,'Scen 1'!BH226,'Scen 2'!BH226,'Scen 3'!BH226,'Scen 4'!BH226,'Scen 5'!BH226,'Scen 6'!BH226,'Scen 7'!BH226,'Scen 8'!BH226,'Scen 9'!BH226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI226,'Scen 2'!BI226,'Scen 3'!BI226,'Scen 4'!BI226,'Scen 5'!BI226,'Scen 6'!BI226,'Scen 7'!BI226,'Scen 8'!BI226,'Scen 9'!BI226)-\nCHOOSE($L$2,'Scen 1'!BI226,'Scen 2'!BI226,'Scen 3'!BI226,'Scen 4'!BI226,'Scen 5'!BI226,'Scen 6'!BI226,'Scen 7'!BI226,'Scen 8'!BI226,'Scen 9'!BI226),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ226,'Scen 2'!BJ226,'Scen 3'!BJ226,'Scen 4'!BJ226,'Scen 5'!BJ226,'Scen 6'!BJ226,'Scen 7'!BJ226,'Scen 8'!BJ226,'Scen 9'!BJ226)-\nCHOOSE($L$2,'Scen 1'!BJ226,'Scen 2'!BJ226,'Scen 3'!BJ226,'Scen 4'!BJ226,'Scen 5'!BJ226,'Scen 6'!BJ226,'Scen 7'!BJ226,'Scen 8'!BJ226,'Scen 9'!BJ226),\"\")","v":0}]
[null,null,null,null,"FFO to Debt alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA229,'Scen 2'!AA229,'Scen 3'!AA229,'Scen 4'!AA229,'Scen 5'!AA229,'Scen 6'!AA229,'Scen 7'!AA229,'Scen 8'!AA229,'Scen 9'!AA229)-\nCHOOSE($L$2,'Scen 1'!AA229,'Scen 2'!AA229,'Scen 3'!AA229,'Scen 4'!AA229,'Scen 5'!AA229,'Scen 6'!AA229,'Scen 7'!AA229,'Scen 8'!AA229,'Scen 9'!AA229),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB229,'Scen 2'!AB229,'Scen 3'!AB229,'Scen 4'!AB229,'Scen 5'!AB229,'Scen 6'!AB229,'Scen 7'!AB229,'Scen 8'!AB229,'Scen 9'!AB229)-\nCHOOSE($L$2,'Scen 1'!AB229,'Scen 2'!AB229,'Scen 3'!AB229,'Scen 4'!AB229,'Scen 5'!AB229,'Scen 6'!AB229,'Scen 7'!AB229,'Scen 8'!AB229,'Scen 9'!AB229),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC229,'Scen 2'!AC229,'Scen 3'!AC229,'Scen 4'!AC229,'Scen 5'!AC229,'Scen 6'!AC229,'Scen 7'!AC229,'Scen 8'!AC229,'Scen 9'!AC229)-\nCHOOSE($L$2,'Scen 1'!AC229,'Scen 2'!AC229,'Scen 3'!AC229,'Scen 4'!AC229,'Scen 5'!AC229,'Scen 6'!AC229,'Scen 7'!AC229,'Scen 8'!AC229,'Scen 9'!AC229),\"\")","v":-3.3429924409515532E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD229,'Scen 2'!AD229,'Scen 3'!AD229,'Scen 4'!AD229,'Scen 5'!AD229,'Scen 6'!AD229,'Scen 7'!AD229,'Scen 8'!AD229,'Scen 9'!AD229)-\nCHOOSE($L$2,'Scen 1'!AD229,'Scen 2'!AD229,'Scen 3'!AD229,'Scen 4'!AD229,'Scen 5'!AD229,'Scen 6'!AD229,'Scen 7'!AD229,'Scen 8'!AD229,'Scen 9'!AD229),\"\")","v":-3.4139312725897764E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE229,'Scen 2'!AE229,'Scen 3'!AE229,'Scen 4'!AE229,'Scen 5'!AE229,'Scen 6'!AE229,'Scen 7'!AE229,'Scen 8'!AE229,'Scen 9'!AE229)-\nCHOOSE($L$2,'Scen 1'!AE229,'Scen 2'!AE229,'Scen 3'!AE229,'Scen 4'!AE229,'Scen 5'!AE229,'Scen 6'!AE229,'Scen 7'!AE229,'Scen 8'!AE229,'Scen 9'!AE229),\"\")","v":0.43841526473342363},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF229,'Scen 2'!AF229,'Scen 3'!AF229,'Scen 4'!AF229,'Scen 5'!AF229,'Scen 6'!AF229,'Scen 7'!AF229,'Scen 8'!AF229,'Scen 9'!AF229)-\nCHOOSE($L$2,'Scen 1'!AF229,'Scen 2'!AF229,'Scen 3'!AF229,'Scen 4'!AF229,'Scen 5'!AF229,'Scen 6'!AF229,'Scen 7'!AF229,'Scen 8'!AF229,'Scen 9'!AF229),\"\")","v":7.0982618205564812E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG229,'Scen 2'!AG229,'Scen 3'!AG229,'Scen 4'!AG229,'Scen 5'!AG229,'Scen 6'!AG229,'Scen 7'!AG229,'Scen 8'!AG229,'Scen 9'!AG229)-\nCHOOSE($L$2,'Scen 1'!AG229,'Scen 2'!AG229,'Scen 3'!AG229,'Scen 4'!AG229,'Scen 5'!AG229,'Scen 6'!AG229,'Scen 7'!AG229,'Scen 8'!AG229,'Scen 9'!AG229),\"\")","v":5.017934010272157E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH229,'Scen 2'!AH229,'Scen 3'!AH229,'Scen 4'!AH229,'Scen 5'!AH229,'Scen 6'!AH229,'Scen 7'!AH229,'Scen 8'!AH229,'Scen 9'!AH229)-\nCHOOSE($L$2,'Scen 1'!AH229,'Scen 2'!AH229,'Scen 3'!AH229,'Scen 4'!AH229,'Scen 5'!AH229,'Scen 6'!AH229,'Scen 7'!AH229,'Scen 8'!AH229,'Scen 9'!AH229),\"\")","v":0.83393057879757126},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI229,'Scen 2'!AI229,'Scen 3'!AI229,'Scen 4'!AI229,'Scen 5'!AI229,'Scen 6'!AI229,'Scen 7'!AI229,'Scen 8'!AI229,'Scen 9'!AI229)-\nCHOOSE($L$2,'Scen 1'!AI229,'Scen 2'!AI229,'Scen 3'!AI229,'Scen 4'!AI229,'Scen 5'!AI229,'Scen 6'!AI229,'Scen 7'!AI229,'Scen 8'!AI229,'Scen 9'!AI229),\"\")","v":0.72449609838866769},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ229,'Scen 2'!AJ229,'Scen 3'!AJ229,'Scen 4'!AJ229,'Scen 5'!AJ229,'Scen 6'!AJ229,'Scen 7'!AJ229,'Scen 8'!AJ229,'Scen 9'!AJ229)-\nCHOOSE($L$2,'Scen 1'!AJ229,'Scen 2'!AJ229,'Scen 3'!AJ229,'Scen 4'!AJ229,'Scen 5'!AJ229,'Scen 6'!AJ229,'Scen 7'!AJ229,'Scen 8'!AJ229,'Scen 9'!AJ229),\"\")","v":-0.99517972003791977},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK229,'Scen 2'!AK229,'Scen 3'!AK229,'Scen 4'!AK229,'Scen 5'!AK229,'Scen 6'!AK229,'Scen 7'!AK229,'Scen 8'!AK229,'Scen 9'!AK229)-\nCHOOSE($L$2,'Scen 1'!AK229,'Scen 2'!AK229,'Scen 3'!AK229,'Scen 4'!AK229,'Scen 5'!AK229,'Scen 6'!AK229,'Scen 7'!AK229,'Scen 8'!AK229,'Scen 9'!AK229),\"\")","v":-1.5626293034456529},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL229,'Scen 2'!AL229,'Scen 3'!AL229,'Scen 4'!AL229,'Scen 5'!AL229,'Scen 6'!AL229,'Scen 7'!AL229,'Scen 8'!AL229,'Scen 9'!AL229)-\nCHOOSE($L$2,'Scen 1'!AL229,'Scen 2'!AL229,'Scen 3'!AL229,'Scen 4'!AL229,'Scen 5'!AL229,'Scen 6'!AL229,'Scen 7'!AL229,'Scen 8'!AL229,'Scen 9'!AL229),\"\")","v":-1.4976842831417265},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM229,'Scen 2'!AM229,'Scen 3'!AM229,'Scen 4'!AM229,'Scen 5'!AM229,'Scen 6'!AM229,'Scen 7'!AM229,'Scen 8'!AM229,'Scen 9'!AM229)-\nCHOOSE($L$2,'Scen 1'!AM229,'Scen 2'!AM229,'Scen 3'!AM229,'Scen 4'!AM229,'Scen 5'!AM229,'Scen 6'!AM229,'Scen 7'!AM229,'Scen 8'!AM229,'Scen 9'!AM229),\"\")","v":6.3812414381974936E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN229,'Scen 2'!AN229,'Scen 3'!AN229,'Scen 4'!AN229,'Scen 5'!AN229,'Scen 6'!AN229,'Scen 7'!AN229,'Scen 8'!AN229,'Scen 9'!AN229)-\nCHOOSE($L$2,'Scen 1'!AN229,'Scen 2'!AN229,'Scen 3'!AN229,'Scen 4'!AN229,'Scen 5'!AN229,'Scen 6'!AN229,'Scen 7'!AN229,'Scen 8'!AN229,'Scen 9'!AN229),\"\")","v":8.9369146094392615E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO229,'Scen 2'!AO229,'Scen 3'!AO229,'Scen 4'!AO229,'Scen 5'!AO229,'Scen 6'!AO229,'Scen 7'!AO229,'Scen 8'!AO229,'Scen 9'!AO229)-\nCHOOSE($L$2,'Scen 1'!AO229,'Scen 2'!AO229,'Scen 3'!AO229,'Scen 4'!AO229,'Scen 5'!AO229,'Scen 6'!AO229,'Scen 7'!AO229,'Scen 8'!AO229,'Scen 9'!AO229),\"\")","v":7.5099958149227319E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP229,'Scen 2'!AP229,'Scen 3'!AP229,'Scen 4'!AP229,'Scen 5'!AP229,'Scen 6'!AP229,'Scen 7'!AP229,'Scen 8'!AP229,'Scen 9'!AP229)-\nCHOOSE($L$2,'Scen 1'!AP229,'Scen 2'!AP229,'Scen 3'!AP229,'Scen 4'!AP229,'Scen 5'!AP229,'Scen 6'!AP229,'Scen 7'!AP229,'Scen 8'!AP229,'Scen 9'!AP229),\"\")","v":7.3548531423222041E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ229,'Scen 2'!AQ229,'Scen 3'!AQ229,'Scen 4'!AQ229,'Scen 5'!AQ229,'Scen 6'!AQ229,'Scen 7'!AQ229,'Scen 8'!AQ229,'Scen 9'!AQ229)-\nCHOOSE($L$2,'Scen 1'!AQ229,'Scen 2'!AQ229,'Scen 3'!AQ229,'Scen 4'!AQ229,'Scen 5'!AQ229,'Scen 6'!AQ229,'Scen 7'!AQ229,'Scen 8'!AQ229,'Scen 9'!AQ229),\"\")","v":7.1500063043689721E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR229,'Scen 2'!AR229,'Scen 3'!AR229,'Scen 4'!AR229,'Scen 5'!AR229,'Scen 6'!AR229,'Scen 7'!AR229,'Scen 8'!AR229,'Scen 9'!AR229)-\nCHOOSE($L$2,'Scen 1'!AR229,'Scen 2'!AR229,'Scen 3'!AR229,'Scen 4'!AR229,'Scen 5'!AR229,'Scen 6'!AR229,'Scen 7'!AR229,'Scen 8'!AR229,'Scen 9'!AR229),\"\")","v":8.2073625266881223E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS229,'Scen 2'!AS229,'Scen 3'!AS229,'Scen 4'!AS229,'Scen 5'!AS229,'Scen 6'!AS229,'Scen 7'!AS229,'Scen 8'!AS229,'Scen 9'!AS229)-\nCHOOSE($L$2,'Scen 1'!AS229,'Scen 2'!AS229,'Scen 3'!AS229,'Scen 4'!AS229,'Scen 5'!AS229,'Scen 6'!AS229,'Scen 7'!AS229,'Scen 8'!AS229,'Scen 9'!AS229),\"\")","v":7.5539887384387328E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT229,'Scen 2'!AT229,'Scen 3'!AT229,'Scen 4'!AT229,'Scen 5'!AT229,'Scen 6'!AT229,'Scen 7'!AT229,'Scen 8'!AT229,'Scen 9'!AT229)-\nCHOOSE($L$2,'Scen 1'!AT229,'Scen 2'!AT229,'Scen 3'!AT229,'Scen 4'!AT229,'Scen 5'!AT229,'Scen 6'!AT229,'Scen 7'!AT229,'Scen 8'!AT229,'Scen 9'!AT229),\"\")","v":7.317302800489589E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU229,'Scen 2'!AU229,'Scen 3'!AU229,'Scen 4'!AU229,'Scen 5'!AU229,'Scen 6'!AU229,'Scen 7'!AU229,'Scen 8'!AU229,'Scen 9'!AU229)-\nCHOOSE($L$2,'Scen 1'!AU229,'Scen 2'!AU229,'Scen 3'!AU229,'Scen 4'!AU229,'Scen 5'!AU229,'Scen 6'!AU229,'Scen 7'!AU229,'Scen 8'!AU229,'Scen 9'!AU229),\"\")","v":6.9562984159873498E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV229,'Scen 2'!AV229,'Scen 3'!AV229,'Scen 4'!AV229,'Scen 5'!AV229,'Scen 6'!AV229,'Scen 7'!AV229,'Scen 8'!AV229,'Scen 9'!AV229)-\nCHOOSE($L$2,'Scen 1'!AV229,'Scen 2'!AV229,'Scen 3'!AV229,'Scen 4'!AV229,'Scen 5'!AV229,'Scen 6'!AV229,'Scen 7'!AV229,'Scen 8'!AV229,'Scen 9'!AV229),\"\")","v":6.626235064322783E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW229,'Scen 2'!AW229,'Scen 3'!AW229,'Scen 4'!AW229,'Scen 5'!AW229,'Scen 6'!AW229,'Scen 7'!AW229,'Scen 8'!AW229,'Scen 9'!AW229)-\nCHOOSE($L$2,'Scen 1'!AW229,'Scen 2'!AW229,'Scen 3'!AW229,'Scen 4'!AW229,'Scen 5'!AW229,'Scen 6'!AW229,'Scen 7'!AW229,'Scen 8'!AW229,'Scen 9'!AW229),\"\")","v":6.0258747892553366E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX229,'Scen 2'!AX229,'Scen 3'!AX229,'Scen 4'!AX229,'Scen 5'!AX229,'Scen 6'!AX229,'Scen 7'!AX229,'Scen 8'!AX229,'Scen 9'!AX229)-\nCHOOSE($L$2,'Scen 1'!AX229,'Scen 2'!AX229,'Scen 3'!AX229,'Scen 4'!AX229,'Scen 5'!AX229,'Scen 6'!AX229,'Scen 7'!AX229,'Scen 8'!AX229,'Scen 9'!AX229),\"\")","v":5.2780427736025537E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY229,'Scen 2'!AY229,'Scen 3'!AY229,'Scen 4'!AY229,'Scen 5'!AY229,'Scen 6'!AY229,'Scen 7'!AY229,'Scen 8'!AY229,'Scen 9'!AY229)-\nCHOOSE($L$2,'Scen 1'!AY229,'Scen 2'!AY229,'Scen 3'!AY229,'Scen 4'!AY229,'Scen 5'!AY229,'Scen 6'!AY229,'Scen 7'!AY229,'Scen 8'!AY229,'Scen 9'!AY229),\"\")","v":4.2432426317179139E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ229,'Scen 2'!AZ229,'Scen 3'!AZ229,'Scen 4'!AZ229,'Scen 5'!AZ229,'Scen 6'!AZ229,'Scen 7'!AZ229,'Scen 8'!AZ229,'Scen 9'!AZ229)-\nCHOOSE($L$2,'Scen 1'!AZ229,'Scen 2'!AZ229,'Scen 3'!AZ229,'Scen 4'!AZ229,'Scen 5'!AZ229,'Scen 6'!AZ229,'Scen 7'!AZ229,'Scen 8'!AZ229,'Scen 9'!AZ229),\"\")","v":2.0841260622377344E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA229,'Scen 2'!BA229,'Scen 3'!BA229,'Scen 4'!BA229,'Scen 5'!BA229,'Scen 6'!BA229,'Scen 7'!BA229,'Scen 8'!BA229,'Scen 9'!BA229)-\nCHOOSE($L$2,'Scen 1'!BA229,'Scen 2'!BA229,'Scen 3'!BA229,'Scen 4'!BA229,'Scen 5'!BA229,'Scen 6'!BA229,'Scen 7'!BA229,'Scen 8'!BA229,'Scen 9'!BA229),\"\")","v":-1.2904362520601786E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB229,'Scen 2'!BB229,'Scen 3'!BB229,'Scen 4'!BB229,'Scen 5'!BB229,'Scen 6'!BB229,'Scen 7'!BB229,'Scen 8'!BB229,'Scen 9'!BB229)-\nCHOOSE($L$2,'Scen 1'!BB229,'Scen 2'!BB229,'Scen 3'!BB229,'Scen 4'!BB229,'Scen 5'!BB229,'Scen 6'!BB229,'Scen 7'!BB229,'Scen 8'!BB229,'Scen 9'!BB229),\"\")","v":-1.5143418324454316E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC229,'Scen 2'!BC229,'Scen 3'!BC229,'Scen 4'!BC229,'Scen 5'!BC229,'Scen 6'!BC229,'Scen 7'!BC229,'Scen 8'!BC229,'Scen 9'!BC229)-\nCHOOSE($L$2,'Scen 1'!BC229,'Scen 2'!BC229,'Scen 3'!BC229,'Scen 4'!BC229,'Scen 5'!BC229,'Scen 6'!BC229,'Scen 7'!BC229,'Scen 8'!BC229,'Scen 9'!BC229),\"\")","v":1.8562342679401489E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD229,'Scen 2'!BD229,'Scen 3'!BD229,'Scen 4'!BD229,'Scen 5'!BD229,'Scen 6'!BD229,'Scen 7'!BD229,'Scen 8'!BD229,'Scen 9'!BD229)-\nCHOOSE($L$2,'Scen 1'!BD229,'Scen 2'!BD229,'Scen 3'!BD229,'Scen 4'!BD229,'Scen 5'!BD229,'Scen 6'!BD229,'Scen 7'!BD229,'Scen 8'!BD229,'Scen 9'!BD229),\"\")","v":1.9125552853340722E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE229,'Scen 2'!BE229,'Scen 3'!BE229,'Scen 4'!BE229,'Scen 5'!BE229,'Scen 6'!BE229,'Scen 7'!BE229,'Scen 8'!BE229,'Scen 9'!BE229)-\nCHOOSE($L$2,'Scen 1'!BE229,'Scen 2'!BE229,'Scen 3'!BE229,'Scen 4'!BE229,'Scen 5'!BE229,'Scen 6'!BE229,'Scen 7'!BE229,'Scen 8'!BE229,'Scen 9'!BE229),\"\")","v":5.3316461695854578E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF229,'Scen 2'!BF229,'Scen 3'!BF229,'Scen 4'!BF229,'Scen 5'!BF229,'Scen 6'!BF229,'Scen 7'!BF229,'Scen 8'!BF229,'Scen 9'!BF229)-\nCHOOSE($L$2,'Scen 1'!BF229,'Scen 2'!BF229,'Scen 3'!BF229,'Scen 4'!BF229,'Scen 5'!BF229,'Scen 6'!BF229,'Scen 7'!BF229,'Scen 8'!BF229,'Scen 9'!BF229),\"\")","v":7.6826304097169285E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG229,'Scen 2'!BG229,'Scen 3'!BG229,'Scen 4'!BG229,'Scen 5'!BG229,'Scen 6'!BG229,'Scen 7'!BG229,'Scen 8'!BG229,'Scen 9'!BG229)-\nCHOOSE($L$2,'Scen 1'!BG229,'Scen 2'!BG229,'Scen 3'!BG229,'Scen 4'!BG229,'Scen 5'!BG229,'Scen 6'!BG229,'Scen 7'!BG229,'Scen 8'!BG229,'Scen 9'!BG229),\"\")","v":5.9948544094450718E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH229,'Scen 2'!BH229,'Scen 3'!BH229,'Scen 4'!BH229,'Scen 5'!BH229,'Scen 6'!BH229,'Scen 7'!BH229,'Scen 8'!BH229,'Scen 9'!BH229)-\nCHOOSE($L$2,'Scen 1'!BH229,'Scen 2'!BH229,'Scen 3'!BH229,'Scen 4'!BH229,'Scen 5'!BH229,'Scen 6'!BH229,'Scen 7'!BH229,'Scen 8'!BH229,'Scen 9'!BH229),\"\")","v":6.0116218597109139E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI229,'Scen 2'!BI229,'Scen 3'!BI229,'Scen 4'!BI229,'Scen 5'!BI229,'Scen 6'!BI229,'Scen 7'!BI229,'Scen 8'!BI229,'Scen 9'!BI229)-\nCHOOSE($L$2,'Scen 1'!BI229,'Scen 2'!BI229,'Scen 3'!BI229,'Scen 4'!BI229,'Scen 5'!BI229,'Scen 6'!BI229,'Scen 7'!BI229,'Scen 8'!BI229,'Scen 9'!BI229),\"\")","v":6.0428693834002623E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ229,'Scen 2'!BJ229,'Scen 3'!BJ229,'Scen 4'!BJ229,'Scen 5'!BJ229,'Scen 6'!BJ229,'Scen 7'!BJ229,'Scen 8'!BJ229,'Scen 9'!BJ229)-\nCHOOSE($L$2,'Scen 1'!BJ229,'Scen 2'!BJ229,'Scen 3'!BJ229,'Scen 4'!BJ229,'Scen 5'!BJ229,'Scen 6'!BJ229,'Scen 7'!BJ229,'Scen 8'!BJ229,'Scen 9'!BJ229),\"\")","v":7.5182749802872095E-2}]
[null,null,null,null,"Applicable Threshold - B Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA230,'Scen 2'!AA230,'Scen 3'!AA230,'Scen 4'!AA230,'Scen 5'!AA230,'Scen 6'!AA230,'Scen 7'!AA230,'Scen 8'!AA230,'Scen 9'!AA230)-\nCHOOSE($L$2,'Scen 1'!AA230,'Scen 2'!AA230,'Scen 3'!AA230,'Scen 4'!AA230,'Scen 5'!AA230,'Scen 6'!AA230,'Scen 7'!AA230,'Scen 8'!AA230,'Scen 9'!AA230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB230,'Scen 2'!AB230,'Scen 3'!AB230,'Scen 4'!AB230,'Scen 5'!AB230,'Scen 6'!AB230,'Scen 7'!AB230,'Scen 8'!AB230,'Scen 9'!AB230)-\nCHOOSE($L$2,'Scen 1'!AB230,'Scen 2'!AB230,'Scen 3'!AB230,'Scen 4'!AB230,'Scen 5'!AB230,'Scen 6'!AB230,'Scen 7'!AB230,'Scen 8'!AB230,'Scen 9'!AB230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC230,'Scen 2'!AC230,'Scen 3'!AC230,'Scen 4'!AC230,'Scen 5'!AC230,'Scen 6'!AC230,'Scen 7'!AC230,'Scen 8'!AC230,'Scen 9'!AC230)-\nCHOOSE($L$2,'Scen 1'!AC230,'Scen 2'!AC230,'Scen 3'!AC230,'Scen 4'!AC230,'Scen 5'!AC230,'Scen 6'!AC230,'Scen 7'!AC230,'Scen 8'!AC230,'Scen 9'!AC230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD230,'Scen 2'!AD230,'Scen 3'!AD230,'Scen 4'!AD230,'Scen 5'!AD230,'Scen 6'!AD230,'Scen 7'!AD230,'Scen 8'!AD230,'Scen 9'!AD230)-\nCHOOSE($L$2,'Scen 1'!AD230,'Scen 2'!AD230,'Scen 3'!AD230,'Scen 4'!AD230,'Scen 5'!AD230,'Scen 6'!AD230,'Scen 7'!AD230,'Scen 8'!AD230,'Scen 9'!AD230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE230,'Scen 2'!AE230,'Scen 3'!AE230,'Scen 4'!AE230,'Scen 5'!AE230,'Scen 6'!AE230,'Scen 7'!AE230,'Scen 8'!AE230,'Scen 9'!AE230)-\nCHOOSE($L$2,'Scen 1'!AE230,'Scen 2'!AE230,'Scen 3'!AE230,'Scen 4'!AE230,'Scen 5'!AE230,'Scen 6'!AE230,'Scen 7'!AE230,'Scen 8'!AE230,'Scen 9'!AE230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF230,'Scen 2'!AF230,'Scen 3'!AF230,'Scen 4'!AF230,'Scen 5'!AF230,'Scen 6'!AF230,'Scen 7'!AF230,'Scen 8'!AF230,'Scen 9'!AF230)-\nCHOOSE($L$2,'Scen 1'!AF230,'Scen 2'!AF230,'Scen 3'!AF230,'Scen 4'!AF230,'Scen 5'!AF230,'Scen 6'!AF230,'Scen 7'!AF230,'Scen 8'!AF230,'Scen 9'!AF230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG230,'Scen 2'!AG230,'Scen 3'!AG230,'Scen 4'!AG230,'Scen 5'!AG230,'Scen 6'!AG230,'Scen 7'!AG230,'Scen 8'!AG230,'Scen 9'!AG230)-\nCHOOSE($L$2,'Scen 1'!AG230,'Scen 2'!AG230,'Scen 3'!AG230,'Scen 4'!AG230,'Scen 5'!AG230,'Scen 6'!AG230,'Scen 7'!AG230,'Scen 8'!AG230,'Scen 9'!AG230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH230,'Scen 2'!AH230,'Scen 3'!AH230,'Scen 4'!AH230,'Scen 5'!AH230,'Scen 6'!AH230,'Scen 7'!AH230,'Scen 8'!AH230,'Scen 9'!AH230)-\nCHOOSE($L$2,'Scen 1'!AH230,'Scen 2'!AH230,'Scen 3'!AH230,'Scen 4'!AH230,'Scen 5'!AH230,'Scen 6'!AH230,'Scen 7'!AH230,'Scen 8'!AH230,'Scen 9'!AH230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI230,'Scen 2'!AI230,'Scen 3'!AI230,'Scen 4'!AI230,'Scen 5'!AI230,'Scen 6'!AI230,'Scen 7'!AI230,'Scen 8'!AI230,'Scen 9'!AI230)-\nCHOOSE($L$2,'Scen 1'!AI230,'Scen 2'!AI230,'Scen 3'!AI230,'Scen 4'!AI230,'Scen 5'!AI230,'Scen 6'!AI230,'Scen 7'!AI230,'Scen 8'!AI230,'Scen 9'!AI230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ230,'Scen 2'!AJ230,'Scen 3'!AJ230,'Scen 4'!AJ230,'Scen 5'!AJ230,'Scen 6'!AJ230,'Scen 7'!AJ230,'Scen 8'!AJ230,'Scen 9'!AJ230)-\nCHOOSE($L$2,'Scen 1'!AJ230,'Scen 2'!AJ230,'Scen 3'!AJ230,'Scen 4'!AJ230,'Scen 5'!AJ230,'Scen 6'!AJ230,'Scen 7'!AJ230,'Scen 8'!AJ230,'Scen 9'!AJ230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK230,'Scen 2'!AK230,'Scen 3'!AK230,'Scen 4'!AK230,'Scen 5'!AK230,'Scen 6'!AK230,'Scen 7'!AK230,'Scen 8'!AK230,'Scen 9'!AK230)-\nCHOOSE($L$2,'Scen 1'!AK230,'Scen 2'!AK230,'Scen 3'!AK230,'Scen 4'!AK230,'Scen 5'!AK230,'Scen 6'!AK230,'Scen 7'!AK230,'Scen 8'!AK230,'Scen 9'!AK230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL230,'Scen 2'!AL230,'Scen 3'!AL230,'Scen 4'!AL230,'Scen 5'!AL230,'Scen 6'!AL230,'Scen 7'!AL230,'Scen 8'!AL230,'Scen 9'!AL230)-\nCHOOSE($L$2,'Scen 1'!AL230,'Scen 2'!AL230,'Scen 3'!AL230,'Scen 4'!AL230,'Scen 5'!AL230,'Scen 6'!AL230,'Scen 7'!AL230,'Scen 8'!AL230,'Scen 9'!AL230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM230,'Scen 2'!AM230,'Scen 3'!AM230,'Scen 4'!AM230,'Scen 5'!AM230,'Scen 6'!AM230,'Scen 7'!AM230,'Scen 8'!AM230,'Scen 9'!AM230)-\nCHOOSE($L$2,'Scen 1'!AM230,'Scen 2'!AM230,'Scen 3'!AM230,'Scen 4'!AM230,'Scen 5'!AM230,'Scen 6'!AM230,'Scen 7'!AM230,'Scen 8'!AM230,'Scen 9'!AM230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN230,'Scen 2'!AN230,'Scen 3'!AN230,'Scen 4'!AN230,'Scen 5'!AN230,'Scen 6'!AN230,'Scen 7'!AN230,'Scen 8'!AN230,'Scen 9'!AN230)-\nCHOOSE($L$2,'Scen 1'!AN230,'Scen 2'!AN230,'Scen 3'!AN230,'Scen 4'!AN230,'Scen 5'!AN230,'Scen 6'!AN230,'Scen 7'!AN230,'Scen 8'!AN230,'Scen 9'!AN230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO230,'Scen 2'!AO230,'Scen 3'!AO230,'Scen 4'!AO230,'Scen 5'!AO230,'Scen 6'!AO230,'Scen 7'!AO230,'Scen 8'!AO230,'Scen 9'!AO230)-\nCHOOSE($L$2,'Scen 1'!AO230,'Scen 2'!AO230,'Scen 3'!AO230,'Scen 4'!AO230,'Scen 5'!AO230,'Scen 6'!AO230,'Scen 7'!AO230,'Scen 8'!AO230,'Scen 9'!AO230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP230,'Scen 2'!AP230,'Scen 3'!AP230,'Scen 4'!AP230,'Scen 5'!AP230,'Scen 6'!AP230,'Scen 7'!AP230,'Scen 8'!AP230,'Scen 9'!AP230)-\nCHOOSE($L$2,'Scen 1'!AP230,'Scen 2'!AP230,'Scen 3'!AP230,'Scen 4'!AP230,'Scen 5'!AP230,'Scen 6'!AP230,'Scen 7'!AP230,'Scen 8'!AP230,'Scen 9'!AP230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ230,'Scen 2'!AQ230,'Scen 3'!AQ230,'Scen 4'!AQ230,'Scen 5'!AQ230,'Scen 6'!AQ230,'Scen 7'!AQ230,'Scen 8'!AQ230,'Scen 9'!AQ230)-\nCHOOSE($L$2,'Scen 1'!AQ230,'Scen 2'!AQ230,'Scen 3'!AQ230,'Scen 4'!AQ230,'Scen 5'!AQ230,'Scen 6'!AQ230,'Scen 7'!AQ230,'Scen 8'!AQ230,'Scen 9'!AQ230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR230,'Scen 2'!AR230,'Scen 3'!AR230,'Scen 4'!AR230,'Scen 5'!AR230,'Scen 6'!AR230,'Scen 7'!AR230,'Scen 8'!AR230,'Scen 9'!AR230)-\nCHOOSE($L$2,'Scen 1'!AR230,'Scen 2'!AR230,'Scen 3'!AR230,'Scen 4'!AR230,'Scen 5'!AR230,'Scen 6'!AR230,'Scen 7'!AR230,'Scen 8'!AR230,'Scen 9'!AR230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS230,'Scen 2'!AS230,'Scen 3'!AS230,'Scen 4'!AS230,'Scen 5'!AS230,'Scen 6'!AS230,'Scen 7'!AS230,'Scen 8'!AS230,'Scen 9'!AS230)-\nCHOOSE($L$2,'Scen 1'!AS230,'Scen 2'!AS230,'Scen 3'!AS230,'Scen 4'!AS230,'Scen 5'!AS230,'Scen 6'!AS230,'Scen 7'!AS230,'Scen 8'!AS230,'Scen 9'!AS230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT230,'Scen 2'!AT230,'Scen 3'!AT230,'Scen 4'!AT230,'Scen 5'!AT230,'Scen 6'!AT230,'Scen 7'!AT230,'Scen 8'!AT230,'Scen 9'!AT230)-\nCHOOSE($L$2,'Scen 1'!AT230,'Scen 2'!AT230,'Scen 3'!AT230,'Scen 4'!AT230,'Scen 5'!AT230,'Scen 6'!AT230,'Scen 7'!AT230,'Scen 8'!AT230,'Scen 9'!AT230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU230,'Scen 2'!AU230,'Scen 3'!AU230,'Scen 4'!AU230,'Scen 5'!AU230,'Scen 6'!AU230,'Scen 7'!AU230,'Scen 8'!AU230,'Scen 9'!AU230)-\nCHOOSE($L$2,'Scen 1'!AU230,'Scen 2'!AU230,'Scen 3'!AU230,'Scen 4'!AU230,'Scen 5'!AU230,'Scen 6'!AU230,'Scen 7'!AU230,'Scen 8'!AU230,'Scen 9'!AU230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV230,'Scen 2'!AV230,'Scen 3'!AV230,'Scen 4'!AV230,'Scen 5'!AV230,'Scen 6'!AV230,'Scen 7'!AV230,'Scen 8'!AV230,'Scen 9'!AV230)-\nCHOOSE($L$2,'Scen 1'!AV230,'Scen 2'!AV230,'Scen 3'!AV230,'Scen 4'!AV230,'Scen 5'!AV230,'Scen 6'!AV230,'Scen 7'!AV230,'Scen 8'!AV230,'Scen 9'!AV230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW230,'Scen 2'!AW230,'Scen 3'!AW230,'Scen 4'!AW230,'Scen 5'!AW230,'Scen 6'!AW230,'Scen 7'!AW230,'Scen 8'!AW230,'Scen 9'!AW230)-\nCHOOSE($L$2,'Scen 1'!AW230,'Scen 2'!AW230,'Scen 3'!AW230,'Scen 4'!AW230,'Scen 5'!AW230,'Scen 6'!AW230,'Scen 7'!AW230,'Scen 8'!AW230,'Scen 9'!AW230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX230,'Scen 2'!AX230,'Scen 3'!AX230,'Scen 4'!AX230,'Scen 5'!AX230,'Scen 6'!AX230,'Scen 7'!AX230,'Scen 8'!AX230,'Scen 9'!AX230)-\nCHOOSE($L$2,'Scen 1'!AX230,'Scen 2'!AX230,'Scen 3'!AX230,'Scen 4'!AX230,'Scen 5'!AX230,'Scen 6'!AX230,'Scen 7'!AX230,'Scen 8'!AX230,'Scen 9'!AX230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY230,'Scen 2'!AY230,'Scen 3'!AY230,'Scen 4'!AY230,'Scen 5'!AY230,'Scen 6'!AY230,'Scen 7'!AY230,'Scen 8'!AY230,'Scen 9'!AY230)-\nCHOOSE($L$2,'Scen 1'!AY230,'Scen 2'!AY230,'Scen 3'!AY230,'Scen 4'!AY230,'Scen 5'!AY230,'Scen 6'!AY230,'Scen 7'!AY230,'Scen 8'!AY230,'Scen 9'!AY230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ230,'Scen 2'!AZ230,'Scen 3'!AZ230,'Scen 4'!AZ230,'Scen 5'!AZ230,'Scen 6'!AZ230,'Scen 7'!AZ230,'Scen 8'!AZ230,'Scen 9'!AZ230)-\nCHOOSE($L$2,'Scen 1'!AZ230,'Scen 2'!AZ230,'Scen 3'!AZ230,'Scen 4'!AZ230,'Scen 5'!AZ230,'Scen 6'!AZ230,'Scen 7'!AZ230,'Scen 8'!AZ230,'Scen 9'!AZ230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA230,'Scen 2'!BA230,'Scen 3'!BA230,'Scen 4'!BA230,'Scen 5'!BA230,'Scen 6'!BA230,'Scen 7'!BA230,'Scen 8'!BA230,'Scen 9'!BA230)-\nCHOOSE($L$2,'Scen 1'!BA230,'Scen 2'!BA230,'Scen 3'!BA230,'Scen 4'!BA230,'Scen 5'!BA230,'Scen 6'!BA230,'Scen 7'!BA230,'Scen 8'!BA230,'Scen 9'!BA230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB230,'Scen 2'!BB230,'Scen 3'!BB230,'Scen 4'!BB230,'Scen 5'!BB230,'Scen 6'!BB230,'Scen 7'!BB230,'Scen 8'!BB230,'Scen 9'!BB230)-\nCHOOSE($L$2,'Scen 1'!BB230,'Scen 2'!BB230,'Scen 3'!BB230,'Scen 4'!BB230,'Scen 5'!BB230,'Scen 6'!BB230,'Scen 7'!BB230,'Scen 8'!BB230,'Scen 9'!BB230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC230,'Scen 2'!BC230,'Scen 3'!BC230,'Scen 4'!BC230,'Scen 5'!BC230,'Scen 6'!BC230,'Scen 7'!BC230,'Scen 8'!BC230,'Scen 9'!BC230)-\nCHOOSE($L$2,'Scen 1'!BC230,'Scen 2'!BC230,'Scen 3'!BC230,'Scen 4'!BC230,'Scen 5'!BC230,'Scen 6'!BC230,'Scen 7'!BC230,'Scen 8'!BC230,'Scen 9'!BC230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD230,'Scen 2'!BD230,'Scen 3'!BD230,'Scen 4'!BD230,'Scen 5'!BD230,'Scen 6'!BD230,'Scen 7'!BD230,'Scen 8'!BD230,'Scen 9'!BD230)-\nCHOOSE($L$2,'Scen 1'!BD230,'Scen 2'!BD230,'Scen 3'!BD230,'Scen 4'!BD230,'Scen 5'!BD230,'Scen 6'!BD230,'Scen 7'!BD230,'Scen 8'!BD230,'Scen 9'!BD230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE230,'Scen 2'!BE230,'Scen 3'!BE230,'Scen 4'!BE230,'Scen 5'!BE230,'Scen 6'!BE230,'Scen 7'!BE230,'Scen 8'!BE230,'Scen 9'!BE230)-\nCHOOSE($L$2,'Scen 1'!BE230,'Scen 2'!BE230,'Scen 3'!BE230,'Scen 4'!BE230,'Scen 5'!BE230,'Scen 6'!BE230,'Scen 7'!BE230,'Scen 8'!BE230,'Scen 9'!BE230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF230,'Scen 2'!BF230,'Scen 3'!BF230,'Scen 4'!BF230,'Scen 5'!BF230,'Scen 6'!BF230,'Scen 7'!BF230,'Scen 8'!BF230,'Scen 9'!BF230)-\nCHOOSE($L$2,'Scen 1'!BF230,'Scen 2'!BF230,'Scen 3'!BF230,'Scen 4'!BF230,'Scen 5'!BF230,'Scen 6'!BF230,'Scen 7'!BF230,'Scen 8'!BF230,'Scen 9'!BF230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG230,'Scen 2'!BG230,'Scen 3'!BG230,'Scen 4'!BG230,'Scen 5'!BG230,'Scen 6'!BG230,'Scen 7'!BG230,'Scen 8'!BG230,'Scen 9'!BG230)-\nCHOOSE($L$2,'Scen 1'!BG230,'Scen 2'!BG230,'Scen 3'!BG230,'Scen 4'!BG230,'Scen 5'!BG230,'Scen 6'!BG230,'Scen 7'!BG230,'Scen 8'!BG230,'Scen 9'!BG230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH230,'Scen 2'!BH230,'Scen 3'!BH230,'Scen 4'!BH230,'Scen 5'!BH230,'Scen 6'!BH230,'Scen 7'!BH230,'Scen 8'!BH230,'Scen 9'!BH230)-\nCHOOSE($L$2,'Scen 1'!BH230,'Scen 2'!BH230,'Scen 3'!BH230,'Scen 4'!BH230,'Scen 5'!BH230,'Scen 6'!BH230,'Scen 7'!BH230,'Scen 8'!BH230,'Scen 9'!BH230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI230,'Scen 2'!BI230,'Scen 3'!BI230,'Scen 4'!BI230,'Scen 5'!BI230,'Scen 6'!BI230,'Scen 7'!BI230,'Scen 8'!BI230,'Scen 9'!BI230)-\nCHOOSE($L$2,'Scen 1'!BI230,'Scen 2'!BI230,'Scen 3'!BI230,'Scen 4'!BI230,'Scen 5'!BI230,'Scen 6'!BI230,'Scen 7'!BI230,'Scen 8'!BI230,'Scen 9'!BI230),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ230,'Scen 2'!BJ230,'Scen 3'!BJ230,'Scen 4'!BJ230,'Scen 5'!BJ230,'Scen 6'!BJ230,'Scen 7'!BJ230,'Scen 8'!BJ230,'Scen 9'!BJ230)-\nCHOOSE($L$2,'Scen 1'!BJ230,'Scen 2'!BJ230,'Scen 3'!BJ230,'Scen 4'!BJ230,'Scen 5'!BJ230,'Scen 6'!BJ230,'Scen 7'!BJ230,'Scen 8'!BJ230,'Scen 9'!BJ230),\"\")","v":0}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA233,'Scen 2'!AA233,'Scen 3'!AA233,'Scen 4'!AA233,'Scen 5'!AA233,'Scen 6'!AA233,'Scen 7'!AA233,'Scen 8'!AA233,'Scen 9'!AA233)-\nCHOOSE($L$2,'Scen 1'!AA233,'Scen 2'!AA233,'Scen 3'!AA233,'Scen 4'!AA233,'Scen 5'!AA233,'Scen 6'!AA233,'Scen 7'!AA233,'Scen 8'!AA233,'Scen 9'!AA233),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB233,'Scen 2'!AB233,'Scen 3'!AB233,'Scen 4'!AB233,'Scen 5'!AB233,'Scen 6'!AB233,'Scen 7'!AB233,'Scen 8'!AB233,'Scen 9'!AB233)-\nCHOOSE($L$2,'Scen 1'!AB233,'Scen 2'!AB233,'Scen 3'!AB233,'Scen 4'!AB233,'Scen 5'!AB233,'Scen 6'!AB233,'Scen 7'!AB233,'Scen 8'!AB233,'Scen 9'!AB233),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC233,'Scen 2'!AC233,'Scen 3'!AC233,'Scen 4'!AC233,'Scen 5'!AC233,'Scen 6'!AC233,'Scen 7'!AC233,'Scen 8'!AC233,'Scen 9'!AC233)-\nCHOOSE($L$2,'Scen 1'!AC233,'Scen 2'!AC233,'Scen 3'!AC233,'Scen 4'!AC233,'Scen 5'!AC233,'Scen 6'!AC233,'Scen 7'!AC233,'Scen 8'!AC233,'Scen 9'!AC233),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD233,'Scen 2'!AD233,'Scen 3'!AD233,'Scen 4'!AD233,'Scen 5'!AD233,'Scen 6'!AD233,'Scen 7'!AD233,'Scen 8'!AD233,'Scen 9'!AD233)-\nCHOOSE($L$2,'Scen 1'!AD233,'Scen 2'!AD233,'Scen 3'!AD233,'Scen 4'!AD233,'Scen 5'!AD233,'Scen 6'!AD233,'Scen 7'!AD233,'Scen 8'!AD233,'Scen 9'!AD233),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE233,'Scen 2'!AE233,'Scen 3'!AE233,'Scen 4'!AE233,'Scen 5'!AE233,'Scen 6'!AE233,'Scen 7'!AE233,'Scen 8'!AE233,'Scen 9'!AE233)-\nCHOOSE($L$2,'Scen 1'!AE233,'Scen 2'!AE233,'Scen 3'!AE233,'Scen 4'!AE233,'Scen 5'!AE233,'Scen 6'!AE233,'Scen 7'!AE233,'Scen 8'!AE233,'Scen 9'!AE233),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF233,'Scen 2'!AF233,'Scen 3'!AF233,'Scen 4'!AF233,'Scen 5'!AF233,'Scen 6'!AF233,'Scen 7'!AF233,'Scen 8'!AF233,'Scen 9'!AF233)-\nCHOOSE($L$2,'Scen 1'!AF233,'Scen 2'!AF233,'Scen 3'!AF233,'Scen 4'!AF233,'Scen 5'!AF233,'Scen 6'!AF233,'Scen 7'!AF233,'Scen 8'!AF233,'Scen 9'!AF233),\"\")","v":4.655075606101601E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG233,'Scen 2'!AG233,'Scen 3'!AG233,'Scen 4'!AG233,'Scen 5'!AG233,'Scen 6'!AG233,'Scen 7'!AG233,'Scen 8'!AG233,'Scen 9'!AG233)-\nCHOOSE($L$2,'Scen 1'!AG233,'Scen 2'!AG233,'Scen 3'!AG233,'Scen 4'!AG233,'Scen 5'!AG233,'Scen 6'!AG233,'Scen 7'!AG233,'Scen 8'!AG233,'Scen 9'!AG233),\"\")","v":4.777156001695225E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH233,'Scen 2'!AH233,'Scen 3'!AH233,'Scen 4'!AH233,'Scen 5'!AH233,'Scen 6'!AH233,'Scen 7'!AH233,'Scen 8'!AH233,'Scen 9'!AH233)-\nCHOOSE($L$2,'Scen 1'!AH233,'Scen 2'!AH233,'Scen 3'!AH233,'Scen 4'!AH233,'Scen 5'!AH233,'Scen 6'!AH233,'Scen 7'!AH233,'Scen 8'!AH233,'Scen 9'!AH233),\"\")","v":-1.1413851502014384E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI233,'Scen 2'!AI233,'Scen 3'!AI233,'Scen 4'!AI233,'Scen 5'!AI233,'Scen 6'!AI233,'Scen 7'!AI233,'Scen 8'!AI233,'Scen 9'!AI233)-\nCHOOSE($L$2,'Scen 1'!AI233,'Scen 2'!AI233,'Scen 3'!AI233,'Scen 4'!AI233,'Scen 5'!AI233,'Scen 6'!AI233,'Scen 7'!AI233,'Scen 8'!AI233,'Scen 9'!AI233),\"\")","v":-1.512449070678594E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ233,'Scen 2'!AJ233,'Scen 3'!AJ233,'Scen 4'!AJ233,'Scen 5'!AJ233,'Scen 6'!AJ233,'Scen 7'!AJ233,'Scen 8'!AJ233,'Scen 9'!AJ233)-\nCHOOSE($L$2,'Scen 1'!AJ233,'Scen 2'!AJ233,'Scen 3'!AJ233,'Scen 4'!AJ233,'Scen 5'!AJ233,'Scen 6'!AJ233,'Scen 7'!AJ233,'Scen 8'!AJ233,'Scen 9'!AJ233),\"\")","v":-1.4855271445229912E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK233,'Scen 2'!AK233,'Scen 3'!AK233,'Scen 4'!AK233,'Scen 5'!AK233,'Scen 6'!AK233,'Scen 7'!AK233,'Scen 8'!AK233,'Scen 9'!AK233)-\nCHOOSE($L$2,'Scen 1'!AK233,'Scen 2'!AK233,'Scen 3'!AK233,'Scen 4'!AK233,'Scen 5'!AK233,'Scen 6'!AK233,'Scen 7'!AK233,'Scen 8'!AK233,'Scen 9'!AK233),\"\")","v":-1.8457660488285385E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL233,'Scen 2'!AL233,'Scen 3'!AL233,'Scen 4'!AL233,'Scen 5'!AL233,'Scen 6'!AL233,'Scen 7'!AL233,'Scen 8'!AL233,'Scen 9'!AL233)-\nCHOOSE($L$2,'Scen 1'!AL233,'Scen 2'!AL233,'Scen 3'!AL233,'Scen 4'!AL233,'Scen 5'!AL233,'Scen 6'!AL233,'Scen 7'!AL233,'Scen 8'!AL233,'Scen 9'!AL233),\"\")","v":-4.8961825174921134E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM233,'Scen 2'!AM233,'Scen 3'!AM233,'Scen 4'!AM233,'Scen 5'!AM233,'Scen 6'!AM233,'Scen 7'!AM233,'Scen 8'!AM233,'Scen 9'!AM233)-\nCHOOSE($L$2,'Scen 1'!AM233,'Scen 2'!AM233,'Scen 3'!AM233,'Scen 4'!AM233,'Scen 5'!AM233,'Scen 6'!AM233,'Scen 7'!AM233,'Scen 8'!AM233,'Scen 9'!AM233),\"\")","v":-8.3039779946128545E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN233,'Scen 2'!AN233,'Scen 3'!AN233,'Scen 4'!AN233,'Scen 5'!AN233,'Scen 6'!AN233,'Scen 7'!AN233,'Scen 8'!AN233,'Scen 9'!AN233)-\nCHOOSE($L$2,'Scen 1'!AN233,'Scen 2'!AN233,'Scen 3'!AN233,'Scen 4'!AN233,'Scen 5'!AN233,'Scen 6'!AN233,'Scen 7'!AN233,'Scen 8'!AN233,'Scen 9'!AN233),\"\")","v":-2.587555144235143E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO233,'Scen 2'!AO233,'Scen 3'!AO233,'Scen 4'!AO233,'Scen 5'!AO233,'Scen 6'!AO233,'Scen 7'!AO233,'Scen 8'!AO233,'Scen 9'!AO233)-\nCHOOSE($L$2,'Scen 1'!AO233,'Scen 2'!AO233,'Scen 3'!AO233,'Scen 4'!AO233,'Scen 5'!AO233,'Scen 6'!AO233,'Scen 7'!AO233,'Scen 8'!AO233,'Scen 9'!AO233),\"\")","v":-2.8350116366369082E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP233,'Scen 2'!AP233,'Scen 3'!AP233,'Scen 4'!AP233,'Scen 5'!AP233,'Scen 6'!AP233,'Scen 7'!AP233,'Scen 8'!AP233,'Scen 9'!AP233)-\nCHOOSE($L$2,'Scen 1'!AP233,'Scen 2'!AP233,'Scen 3'!AP233,'Scen 4'!AP233,'Scen 5'!AP233,'Scen 6'!AP233,'Scen 7'!AP233,'Scen 8'!AP233,'Scen 9'!AP233),\"\")","v":-3.0119686405208485E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ233,'Scen 2'!AQ233,'Scen 3'!AQ233,'Scen 4'!AQ233,'Scen 5'!AQ233,'Scen 6'!AQ233,'Scen 7'!AQ233,'Scen 8'!AQ233,'Scen 9'!AQ233)-\nCHOOSE($L$2,'Scen 1'!AQ233,'Scen 2'!AQ233,'Scen 3'!AQ233,'Scen 4'!AQ233,'Scen 5'!AQ233,'Scen 6'!AQ233,'Scen 7'!AQ233,'Scen 8'!AQ233,'Scen 9'!AQ233),\"\")","v":-3.4800576001620398E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR233,'Scen 2'!AR233,'Scen 3'!AR233,'Scen 4'!AR233,'Scen 5'!AR233,'Scen 6'!AR233,'Scen 7'!AR233,'Scen 8'!AR233,'Scen 9'!AR233)-\nCHOOSE($L$2,'Scen 1'!AR233,'Scen 2'!AR233,'Scen 3'!AR233,'Scen 4'!AR233,'Scen 5'!AR233,'Scen 6'!AR233,'Scen 7'!AR233,'Scen 8'!AR233,'Scen 9'!AR233),\"\")","v":-2.7841666365596707E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS233,'Scen 2'!AS233,'Scen 3'!AS233,'Scen 4'!AS233,'Scen 5'!AS233,'Scen 6'!AS233,'Scen 7'!AS233,'Scen 8'!AS233,'Scen 9'!AS233)-\nCHOOSE($L$2,'Scen 1'!AS233,'Scen 2'!AS233,'Scen 3'!AS233,'Scen 4'!AS233,'Scen 5'!AS233,'Scen 6'!AS233,'Scen 7'!AS233,'Scen 8'!AS233,'Scen 9'!AS233),\"\")","v":4.9526486911624784E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT233,'Scen 2'!AT233,'Scen 3'!AT233,'Scen 4'!AT233,'Scen 5'!AT233,'Scen 6'!AT233,'Scen 7'!AT233,'Scen 8'!AT233,'Scen 9'!AT233)-\nCHOOSE($L$2,'Scen 1'!AT233,'Scen 2'!AT233,'Scen 3'!AT233,'Scen 4'!AT233,'Scen 5'!AT233,'Scen 6'!AT233,'Scen 7'!AT233,'Scen 8'!AT233,'Scen 9'!AT233),\"\")","v":-2.13606981060592E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU233,'Scen 2'!AU233,'Scen 3'!AU233,'Scen 4'!AU233,'Scen 5'!AU233,'Scen 6'!AU233,'Scen 7'!AU233,'Scen 8'!AU233,'Scen 9'!AU233)-\nCHOOSE($L$2,'Scen 1'!AU233,'Scen 2'!AU233,'Scen 3'!AU233,'Scen 4'!AU233,'Scen 5'!AU233,'Scen 6'!AU233,'Scen 7'!AU233,'Scen 8'!AU233,'Scen 9'!AU233),\"\")","v":-5.2257457997595957E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV233,'Scen 2'!AV233,'Scen 3'!AV233,'Scen 4'!AV233,'Scen 5'!AV233,'Scen 6'!AV233,'Scen 7'!AV233,'Scen 8'!AV233,'Scen 9'!AV233)-\nCHOOSE($L$2,'Scen 1'!AV233,'Scen 2'!AV233,'Scen 3'!AV233,'Scen 4'!AV233,'Scen 5'!AV233,'Scen 6'!AV233,'Scen 7'!AV233,'Scen 8'!AV233,'Scen 9'!AV233),\"\")","v":-5.1623847122905381E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW233,'Scen 2'!AW233,'Scen 3'!AW233,'Scen 4'!AW233,'Scen 5'!AW233,'Scen 6'!AW233,'Scen 7'!AW233,'Scen 8'!AW233,'Scen 9'!AW233)-\nCHOOSE($L$2,'Scen 1'!AW233,'Scen 2'!AW233,'Scen 3'!AW233,'Scen 4'!AW233,'Scen 5'!AW233,'Scen 6'!AW233,'Scen 7'!AW233,'Scen 8'!AW233,'Scen 9'!AW233),\"\")","v":-4.1968514582842592E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX233,'Scen 2'!AX233,'Scen 3'!AX233,'Scen 4'!AX233,'Scen 5'!AX233,'Scen 6'!AX233,'Scen 7'!AX233,'Scen 8'!AX233,'Scen 9'!AX233)-\nCHOOSE($L$2,'Scen 1'!AX233,'Scen 2'!AX233,'Scen 3'!AX233,'Scen 4'!AX233,'Scen 5'!AX233,'Scen 6'!AX233,'Scen 7'!AX233,'Scen 8'!AX233,'Scen 9'!AX233),\"\")","v":-6.1860036272368829E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY233,'Scen 2'!AY233,'Scen 3'!AY233,'Scen 4'!AY233,'Scen 5'!AY233,'Scen 6'!AY233,'Scen 7'!AY233,'Scen 8'!AY233,'Scen 9'!AY233)-\nCHOOSE($L$2,'Scen 1'!AY233,'Scen 2'!AY233,'Scen 3'!AY233,'Scen 4'!AY233,'Scen 5'!AY233,'Scen 6'!AY233,'Scen 7'!AY233,'Scen 8'!AY233,'Scen 9'!AY233),\"\")","v":-6.5219998382235467E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ233,'Scen 2'!AZ233,'Scen 3'!AZ233,'Scen 4'!AZ233,'Scen 5'!AZ233,'Scen 6'!AZ233,'Scen 7'!AZ233,'Scen 8'!AZ233,'Scen 9'!AZ233)-\nCHOOSE($L$2,'Scen 1'!AZ233,'Scen 2'!AZ233,'Scen 3'!AZ233,'Scen 4'!AZ233,'Scen 5'!AZ233,'Scen 6'!AZ233,'Scen 7'!AZ233,'Scen 8'!AZ233,'Scen 9'!AZ233),\"\")","v":-7.9397222766252468E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA233,'Scen 2'!BA233,'Scen 3'!BA233,'Scen 4'!BA233,'Scen 5'!BA233,'Scen 6'!BA233,'Scen 7'!BA233,'Scen 8'!BA233,'Scen 9'!BA233)-\nCHOOSE($L$2,'Scen 1'!BA233,'Scen 2'!BA233,'Scen 3'!BA233,'Scen 4'!BA233,'Scen 5'!BA233,'Scen 6'!BA233,'Scen 7'!BA233,'Scen 8'!BA233,'Scen 9'!BA233),\"\")","v":-9.4771937469341205E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB233,'Scen 2'!BB233,'Scen 3'!BB233,'Scen 4'!BB233,'Scen 5'!BB233,'Scen 6'!BB233,'Scen 7'!BB233,'Scen 8'!BB233,'Scen 9'!BB233)-\nCHOOSE($L$2,'Scen 1'!BB233,'Scen 2'!BB233,'Scen 3'!BB233,'Scen 4'!BB233,'Scen 5'!BB233,'Scen 6'!BB233,'Scen 7'!BB233,'Scen 8'!BB233,'Scen 9'!BB233),\"\")","v":-9.7424801643037628E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC233,'Scen 2'!BC233,'Scen 3'!BC233,'Scen 4'!BC233,'Scen 5'!BC233,'Scen 6'!BC233,'Scen 7'!BC233,'Scen 8'!BC233,'Scen 9'!BC233)-\nCHOOSE($L$2,'Scen 1'!BC233,'Scen 2'!BC233,'Scen 3'!BC233,'Scen 4'!BC233,'Scen 5'!BC233,'Scen 6'!BC233,'Scen 7'!BC233,'Scen 8'!BC233,'Scen 9'!BC233),\"\")","v":-8.6809492149053091E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD233,'Scen 2'!BD233,'Scen 3'!BD233,'Scen 4'!BD233,'Scen 5'!BD233,'Scen 6'!BD233,'Scen 7'!BD233,'Scen 8'!BD233,'Scen 9'!BD233)-\nCHOOSE($L$2,'Scen 1'!BD233,'Scen 2'!BD233,'Scen 3'!BD233,'Scen 4'!BD233,'Scen 5'!BD233,'Scen 6'!BD233,'Scen 7'!BD233,'Scen 8'!BD233,'Scen 9'!BD233),\"\")","v":-8.3297942964220967E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE233,'Scen 2'!BE233,'Scen 3'!BE233,'Scen 4'!BE233,'Scen 5'!BE233,'Scen 6'!BE233,'Scen 7'!BE233,'Scen 8'!BE233,'Scen 9'!BE233)-\nCHOOSE($L$2,'Scen 1'!BE233,'Scen 2'!BE233,'Scen 3'!BE233,'Scen 4'!BE233,'Scen 5'!BE233,'Scen 6'!BE233,'Scen 7'!BE233,'Scen 8'!BE233,'Scen 9'!BE233),\"\")","v":-7.1063791113126079E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF233,'Scen 2'!BF233,'Scen 3'!BF233,'Scen 4'!BF233,'Scen 5'!BF233,'Scen 6'!BF233,'Scen 7'!BF233,'Scen 8'!BF233,'Scen 9'!BF233)-\nCHOOSE($L$2,'Scen 1'!BF233,'Scen 2'!BF233,'Scen 3'!BF233,'Scen 4'!BF233,'Scen 5'!BF233,'Scen 6'!BF233,'Scen 7'!BF233,'Scen 8'!BF233,'Scen 9'!BF233),\"\")","v":-6.2248584996274919E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG233,'Scen 2'!BG233,'Scen 3'!BG233,'Scen 4'!BG233,'Scen 5'!BG233,'Scen 6'!BG233,'Scen 7'!BG233,'Scen 8'!BG233,'Scen 9'!BG233)-\nCHOOSE($L$2,'Scen 1'!BG233,'Scen 2'!BG233,'Scen 3'!BG233,'Scen 4'!BG233,'Scen 5'!BG233,'Scen 6'!BG233,'Scen 7'!BG233,'Scen 8'!BG233,'Scen 9'!BG233),\"\")","v":-6.6264426002906329E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH233,'Scen 2'!BH233,'Scen 3'!BH233,'Scen 4'!BH233,'Scen 5'!BH233,'Scen 6'!BH233,'Scen 7'!BH233,'Scen 8'!BH233,'Scen 9'!BH233)-\nCHOOSE($L$2,'Scen 1'!BH233,'Scen 2'!BH233,'Scen 3'!BH233,'Scen 4'!BH233,'Scen 5'!BH233,'Scen 6'!BH233,'Scen 7'!BH233,'Scen 8'!BH233,'Scen 9'!BH233),\"\")","v":-6.6628770682845562E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI233,'Scen 2'!BI233,'Scen 3'!BI233,'Scen 4'!BI233,'Scen 5'!BI233,'Scen 6'!BI233,'Scen 7'!BI233,'Scen 8'!BI233,'Scen 9'!BI233)-\nCHOOSE($L$2,'Scen 1'!BI233,'Scen 2'!BI233,'Scen 3'!BI233,'Scen 4'!BI233,'Scen 5'!BI233,'Scen 6'!BI233,'Scen 7'!BI233,'Scen 8'!BI233,'Scen 9'!BI233),\"\")","v":-6.6747865675306911E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ233,'Scen 2'!BJ233,'Scen 3'!BJ233,'Scen 4'!BJ233,'Scen 5'!BJ233,'Scen 6'!BJ233,'Scen 7'!BJ233,'Scen 8'!BJ233,'Scen 9'!BJ233)-\nCHOOSE($L$2,'Scen 1'!BJ233,'Scen 2'!BJ233,'Scen 3'!BJ233,'Scen 4'!BJ233,'Scen 5'!BJ233,'Scen 6'!BJ233,'Scen 7'!BJ233,'Scen 8'!BJ233,'Scen 9'!BJ233),\"\")","v":-6.0737812866451246E-3}]
[null,null,null,null,"Applicable Threshold - B Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA234,'Scen 2'!AA234,'Scen 3'!AA234,'Scen 4'!AA234,'Scen 5'!AA234,'Scen 6'!AA234,'Scen 7'!AA234,'Scen 8'!AA234,'Scen 9'!AA234)-\nCHOOSE($L$2,'Scen 1'!AA234,'Scen 2'!AA234,'Scen 3'!AA234,'Scen 4'!AA234,'Scen 5'!AA234,'Scen 6'!AA234,'Scen 7'!AA234,'Scen 8'!AA234,'Scen 9'!AA234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB234,'Scen 2'!AB234,'Scen 3'!AB234,'Scen 4'!AB234,'Scen 5'!AB234,'Scen 6'!AB234,'Scen 7'!AB234,'Scen 8'!AB234,'Scen 9'!AB234)-\nCHOOSE($L$2,'Scen 1'!AB234,'Scen 2'!AB234,'Scen 3'!AB234,'Scen 4'!AB234,'Scen 5'!AB234,'Scen 6'!AB234,'Scen 7'!AB234,'Scen 8'!AB234,'Scen 9'!AB234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC234,'Scen 2'!AC234,'Scen 3'!AC234,'Scen 4'!AC234,'Scen 5'!AC234,'Scen 6'!AC234,'Scen 7'!AC234,'Scen 8'!AC234,'Scen 9'!AC234)-\nCHOOSE($L$2,'Scen 1'!AC234,'Scen 2'!AC234,'Scen 3'!AC234,'Scen 4'!AC234,'Scen 5'!AC234,'Scen 6'!AC234,'Scen 7'!AC234,'Scen 8'!AC234,'Scen 9'!AC234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD234,'Scen 2'!AD234,'Scen 3'!AD234,'Scen 4'!AD234,'Scen 5'!AD234,'Scen 6'!AD234,'Scen 7'!AD234,'Scen 8'!AD234,'Scen 9'!AD234)-\nCHOOSE($L$2,'Scen 1'!AD234,'Scen 2'!AD234,'Scen 3'!AD234,'Scen 4'!AD234,'Scen 5'!AD234,'Scen 6'!AD234,'Scen 7'!AD234,'Scen 8'!AD234,'Scen 9'!AD234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE234,'Scen 2'!AE234,'Scen 3'!AE234,'Scen 4'!AE234,'Scen 5'!AE234,'Scen 6'!AE234,'Scen 7'!AE234,'Scen 8'!AE234,'Scen 9'!AE234)-\nCHOOSE($L$2,'Scen 1'!AE234,'Scen 2'!AE234,'Scen 3'!AE234,'Scen 4'!AE234,'Scen 5'!AE234,'Scen 6'!AE234,'Scen 7'!AE234,'Scen 8'!AE234,'Scen 9'!AE234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF234,'Scen 2'!AF234,'Scen 3'!AF234,'Scen 4'!AF234,'Scen 5'!AF234,'Scen 6'!AF234,'Scen 7'!AF234,'Scen 8'!AF234,'Scen 9'!AF234)-\nCHOOSE($L$2,'Scen 1'!AF234,'Scen 2'!AF234,'Scen 3'!AF234,'Scen 4'!AF234,'Scen 5'!AF234,'Scen 6'!AF234,'Scen 7'!AF234,'Scen 8'!AF234,'Scen 9'!AF234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG234,'Scen 2'!AG234,'Scen 3'!AG234,'Scen 4'!AG234,'Scen 5'!AG234,'Scen 6'!AG234,'Scen 7'!AG234,'Scen 8'!AG234,'Scen 9'!AG234)-\nCHOOSE($L$2,'Scen 1'!AG234,'Scen 2'!AG234,'Scen 3'!AG234,'Scen 4'!AG234,'Scen 5'!AG234,'Scen 6'!AG234,'Scen 7'!AG234,'Scen 8'!AG234,'Scen 9'!AG234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH234,'Scen 2'!AH234,'Scen 3'!AH234,'Scen 4'!AH234,'Scen 5'!AH234,'Scen 6'!AH234,'Scen 7'!AH234,'Scen 8'!AH234,'Scen 9'!AH234)-\nCHOOSE($L$2,'Scen 1'!AH234,'Scen 2'!AH234,'Scen 3'!AH234,'Scen 4'!AH234,'Scen 5'!AH234,'Scen 6'!AH234,'Scen 7'!AH234,'Scen 8'!AH234,'Scen 9'!AH234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI234,'Scen 2'!AI234,'Scen 3'!AI234,'Scen 4'!AI234,'Scen 5'!AI234,'Scen 6'!AI234,'Scen 7'!AI234,'Scen 8'!AI234,'Scen 9'!AI234)-\nCHOOSE($L$2,'Scen 1'!AI234,'Scen 2'!AI234,'Scen 3'!AI234,'Scen 4'!AI234,'Scen 5'!AI234,'Scen 6'!AI234,'Scen 7'!AI234,'Scen 8'!AI234,'Scen 9'!AI234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ234,'Scen 2'!AJ234,'Scen 3'!AJ234,'Scen 4'!AJ234,'Scen 5'!AJ234,'Scen 6'!AJ234,'Scen 7'!AJ234,'Scen 8'!AJ234,'Scen 9'!AJ234)-\nCHOOSE($L$2,'Scen 1'!AJ234,'Scen 2'!AJ234,'Scen 3'!AJ234,'Scen 4'!AJ234,'Scen 5'!AJ234,'Scen 6'!AJ234,'Scen 7'!AJ234,'Scen 8'!AJ234,'Scen 9'!AJ234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK234,'Scen 2'!AK234,'Scen 3'!AK234,'Scen 4'!AK234,'Scen 5'!AK234,'Scen 6'!AK234,'Scen 7'!AK234,'Scen 8'!AK234,'Scen 9'!AK234)-\nCHOOSE($L$2,'Scen 1'!AK234,'Scen 2'!AK234,'Scen 3'!AK234,'Scen 4'!AK234,'Scen 5'!AK234,'Scen 6'!AK234,'Scen 7'!AK234,'Scen 8'!AK234,'Scen 9'!AK234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL234,'Scen 2'!AL234,'Scen 3'!AL234,'Scen 4'!AL234,'Scen 5'!AL234,'Scen 6'!AL234,'Scen 7'!AL234,'Scen 8'!AL234,'Scen 9'!AL234)-\nCHOOSE($L$2,'Scen 1'!AL234,'Scen 2'!AL234,'Scen 3'!AL234,'Scen 4'!AL234,'Scen 5'!AL234,'Scen 6'!AL234,'Scen 7'!AL234,'Scen 8'!AL234,'Scen 9'!AL234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM234,'Scen 2'!AM234,'Scen 3'!AM234,'Scen 4'!AM234,'Scen 5'!AM234,'Scen 6'!AM234,'Scen 7'!AM234,'Scen 8'!AM234,'Scen 9'!AM234)-\nCHOOSE($L$2,'Scen 1'!AM234,'Scen 2'!AM234,'Scen 3'!AM234,'Scen 4'!AM234,'Scen 5'!AM234,'Scen 6'!AM234,'Scen 7'!AM234,'Scen 8'!AM234,'Scen 9'!AM234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN234,'Scen 2'!AN234,'Scen 3'!AN234,'Scen 4'!AN234,'Scen 5'!AN234,'Scen 6'!AN234,'Scen 7'!AN234,'Scen 8'!AN234,'Scen 9'!AN234)-\nCHOOSE($L$2,'Scen 1'!AN234,'Scen 2'!AN234,'Scen 3'!AN234,'Scen 4'!AN234,'Scen 5'!AN234,'Scen 6'!AN234,'Scen 7'!AN234,'Scen 8'!AN234,'Scen 9'!AN234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO234,'Scen 2'!AO234,'Scen 3'!AO234,'Scen 4'!AO234,'Scen 5'!AO234,'Scen 6'!AO234,'Scen 7'!AO234,'Scen 8'!AO234,'Scen 9'!AO234)-\nCHOOSE($L$2,'Scen 1'!AO234,'Scen 2'!AO234,'Scen 3'!AO234,'Scen 4'!AO234,'Scen 5'!AO234,'Scen 6'!AO234,'Scen 7'!AO234,'Scen 8'!AO234,'Scen 9'!AO234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP234,'Scen 2'!AP234,'Scen 3'!AP234,'Scen 4'!AP234,'Scen 5'!AP234,'Scen 6'!AP234,'Scen 7'!AP234,'Scen 8'!AP234,'Scen 9'!AP234)-\nCHOOSE($L$2,'Scen 1'!AP234,'Scen 2'!AP234,'Scen 3'!AP234,'Scen 4'!AP234,'Scen 5'!AP234,'Scen 6'!AP234,'Scen 7'!AP234,'Scen 8'!AP234,'Scen 9'!AP234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ234,'Scen 2'!AQ234,'Scen 3'!AQ234,'Scen 4'!AQ234,'Scen 5'!AQ234,'Scen 6'!AQ234,'Scen 7'!AQ234,'Scen 8'!AQ234,'Scen 9'!AQ234)-\nCHOOSE($L$2,'Scen 1'!AQ234,'Scen 2'!AQ234,'Scen 3'!AQ234,'Scen 4'!AQ234,'Scen 5'!AQ234,'Scen 6'!AQ234,'Scen 7'!AQ234,'Scen 8'!AQ234,'Scen 9'!AQ234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR234,'Scen 2'!AR234,'Scen 3'!AR234,'Scen 4'!AR234,'Scen 5'!AR234,'Scen 6'!AR234,'Scen 7'!AR234,'Scen 8'!AR234,'Scen 9'!AR234)-\nCHOOSE($L$2,'Scen 1'!AR234,'Scen 2'!AR234,'Scen 3'!AR234,'Scen 4'!AR234,'Scen 5'!AR234,'Scen 6'!AR234,'Scen 7'!AR234,'Scen 8'!AR234,'Scen 9'!AR234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS234,'Scen 2'!AS234,'Scen 3'!AS234,'Scen 4'!AS234,'Scen 5'!AS234,'Scen 6'!AS234,'Scen 7'!AS234,'Scen 8'!AS234,'Scen 9'!AS234)-\nCHOOSE($L$2,'Scen 1'!AS234,'Scen 2'!AS234,'Scen 3'!AS234,'Scen 4'!AS234,'Scen 5'!AS234,'Scen 6'!AS234,'Scen 7'!AS234,'Scen 8'!AS234,'Scen 9'!AS234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT234,'Scen 2'!AT234,'Scen 3'!AT234,'Scen 4'!AT234,'Scen 5'!AT234,'Scen 6'!AT234,'Scen 7'!AT234,'Scen 8'!AT234,'Scen 9'!AT234)-\nCHOOSE($L$2,'Scen 1'!AT234,'Scen 2'!AT234,'Scen 3'!AT234,'Scen 4'!AT234,'Scen 5'!AT234,'Scen 6'!AT234,'Scen 7'!AT234,'Scen 8'!AT234,'Scen 9'!AT234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU234,'Scen 2'!AU234,'Scen 3'!AU234,'Scen 4'!AU234,'Scen 5'!AU234,'Scen 6'!AU234,'Scen 7'!AU234,'Scen 8'!AU234,'Scen 9'!AU234)-\nCHOOSE($L$2,'Scen 1'!AU234,'Scen 2'!AU234,'Scen 3'!AU234,'Scen 4'!AU234,'Scen 5'!AU234,'Scen 6'!AU234,'Scen 7'!AU234,'Scen 8'!AU234,'Scen 9'!AU234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV234,'Scen 2'!AV234,'Scen 3'!AV234,'Scen 4'!AV234,'Scen 5'!AV234,'Scen 6'!AV234,'Scen 7'!AV234,'Scen 8'!AV234,'Scen 9'!AV234)-\nCHOOSE($L$2,'Scen 1'!AV234,'Scen 2'!AV234,'Scen 3'!AV234,'Scen 4'!AV234,'Scen 5'!AV234,'Scen 6'!AV234,'Scen 7'!AV234,'Scen 8'!AV234,'Scen 9'!AV234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW234,'Scen 2'!AW234,'Scen 3'!AW234,'Scen 4'!AW234,'Scen 5'!AW234,'Scen 6'!AW234,'Scen 7'!AW234,'Scen 8'!AW234,'Scen 9'!AW234)-\nCHOOSE($L$2,'Scen 1'!AW234,'Scen 2'!AW234,'Scen 3'!AW234,'Scen 4'!AW234,'Scen 5'!AW234,'Scen 6'!AW234,'Scen 7'!AW234,'Scen 8'!AW234,'Scen 9'!AW234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX234,'Scen 2'!AX234,'Scen 3'!AX234,'Scen 4'!AX234,'Scen 5'!AX234,'Scen 6'!AX234,'Scen 7'!AX234,'Scen 8'!AX234,'Scen 9'!AX234)-\nCHOOSE($L$2,'Scen 1'!AX234,'Scen 2'!AX234,'Scen 3'!AX234,'Scen 4'!AX234,'Scen 5'!AX234,'Scen 6'!AX234,'Scen 7'!AX234,'Scen 8'!AX234,'Scen 9'!AX234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY234,'Scen 2'!AY234,'Scen 3'!AY234,'Scen 4'!AY234,'Scen 5'!AY234,'Scen 6'!AY234,'Scen 7'!AY234,'Scen 8'!AY234,'Scen 9'!AY234)-\nCHOOSE($L$2,'Scen 1'!AY234,'Scen 2'!AY234,'Scen 3'!AY234,'Scen 4'!AY234,'Scen 5'!AY234,'Scen 6'!AY234,'Scen 7'!AY234,'Scen 8'!AY234,'Scen 9'!AY234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ234,'Scen 2'!AZ234,'Scen 3'!AZ234,'Scen 4'!AZ234,'Scen 5'!AZ234,'Scen 6'!AZ234,'Scen 7'!AZ234,'Scen 8'!AZ234,'Scen 9'!AZ234)-\nCHOOSE($L$2,'Scen 1'!AZ234,'Scen 2'!AZ234,'Scen 3'!AZ234,'Scen 4'!AZ234,'Scen 5'!AZ234,'Scen 6'!AZ234,'Scen 7'!AZ234,'Scen 8'!AZ234,'Scen 9'!AZ234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA234,'Scen 2'!BA234,'Scen 3'!BA234,'Scen 4'!BA234,'Scen 5'!BA234,'Scen 6'!BA234,'Scen 7'!BA234,'Scen 8'!BA234,'Scen 9'!BA234)-\nCHOOSE($L$2,'Scen 1'!BA234,'Scen 2'!BA234,'Scen 3'!BA234,'Scen 4'!BA234,'Scen 5'!BA234,'Scen 6'!BA234,'Scen 7'!BA234,'Scen 8'!BA234,'Scen 9'!BA234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB234,'Scen 2'!BB234,'Scen 3'!BB234,'Scen 4'!BB234,'Scen 5'!BB234,'Scen 6'!BB234,'Scen 7'!BB234,'Scen 8'!BB234,'Scen 9'!BB234)-\nCHOOSE($L$2,'Scen 1'!BB234,'Scen 2'!BB234,'Scen 3'!BB234,'Scen 4'!BB234,'Scen 5'!BB234,'Scen 6'!BB234,'Scen 7'!BB234,'Scen 8'!BB234,'Scen 9'!BB234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC234,'Scen 2'!BC234,'Scen 3'!BC234,'Scen 4'!BC234,'Scen 5'!BC234,'Scen 6'!BC234,'Scen 7'!BC234,'Scen 8'!BC234,'Scen 9'!BC234)-\nCHOOSE($L$2,'Scen 1'!BC234,'Scen 2'!BC234,'Scen 3'!BC234,'Scen 4'!BC234,'Scen 5'!BC234,'Scen 6'!BC234,'Scen 7'!BC234,'Scen 8'!BC234,'Scen 9'!BC234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD234,'Scen 2'!BD234,'Scen 3'!BD234,'Scen 4'!BD234,'Scen 5'!BD234,'Scen 6'!BD234,'Scen 7'!BD234,'Scen 8'!BD234,'Scen 9'!BD234)-\nCHOOSE($L$2,'Scen 1'!BD234,'Scen 2'!BD234,'Scen 3'!BD234,'Scen 4'!BD234,'Scen 5'!BD234,'Scen 6'!BD234,'Scen 7'!BD234,'Scen 8'!BD234,'Scen 9'!BD234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE234,'Scen 2'!BE234,'Scen 3'!BE234,'Scen 4'!BE234,'Scen 5'!BE234,'Scen 6'!BE234,'Scen 7'!BE234,'Scen 8'!BE234,'Scen 9'!BE234)-\nCHOOSE($L$2,'Scen 1'!BE234,'Scen 2'!BE234,'Scen 3'!BE234,'Scen 4'!BE234,'Scen 5'!BE234,'Scen 6'!BE234,'Scen 7'!BE234,'Scen 8'!BE234,'Scen 9'!BE234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF234,'Scen 2'!BF234,'Scen 3'!BF234,'Scen 4'!BF234,'Scen 5'!BF234,'Scen 6'!BF234,'Scen 7'!BF234,'Scen 8'!BF234,'Scen 9'!BF234)-\nCHOOSE($L$2,'Scen 1'!BF234,'Scen 2'!BF234,'Scen 3'!BF234,'Scen 4'!BF234,'Scen 5'!BF234,'Scen 6'!BF234,'Scen 7'!BF234,'Scen 8'!BF234,'Scen 9'!BF234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG234,'Scen 2'!BG234,'Scen 3'!BG234,'Scen 4'!BG234,'Scen 5'!BG234,'Scen 6'!BG234,'Scen 7'!BG234,'Scen 8'!BG234,'Scen 9'!BG234)-\nCHOOSE($L$2,'Scen 1'!BG234,'Scen 2'!BG234,'Scen 3'!BG234,'Scen 4'!BG234,'Scen 5'!BG234,'Scen 6'!BG234,'Scen 7'!BG234,'Scen 8'!BG234,'Scen 9'!BG234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH234,'Scen 2'!BH234,'Scen 3'!BH234,'Scen 4'!BH234,'Scen 5'!BH234,'Scen 6'!BH234,'Scen 7'!BH234,'Scen 8'!BH234,'Scen 9'!BH234)-\nCHOOSE($L$2,'Scen 1'!BH234,'Scen 2'!BH234,'Scen 3'!BH234,'Scen 4'!BH234,'Scen 5'!BH234,'Scen 6'!BH234,'Scen 7'!BH234,'Scen 8'!BH234,'Scen 9'!BH234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI234,'Scen 2'!BI234,'Scen 3'!BI234,'Scen 4'!BI234,'Scen 5'!BI234,'Scen 6'!BI234,'Scen 7'!BI234,'Scen 8'!BI234,'Scen 9'!BI234)-\nCHOOSE($L$2,'Scen 1'!BI234,'Scen 2'!BI234,'Scen 3'!BI234,'Scen 4'!BI234,'Scen 5'!BI234,'Scen 6'!BI234,'Scen 7'!BI234,'Scen 8'!BI234,'Scen 9'!BI234),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ234,'Scen 2'!BJ234,'Scen 3'!BJ234,'Scen 4'!BJ234,'Scen 5'!BJ234,'Scen 6'!BJ234,'Scen 7'!BJ234,'Scen 8'!BJ234,'Scen 9'!BJ234)-\nCHOOSE($L$2,'Scen 1'!BJ234,'Scen 2'!BJ234,'Scen 3'!BJ234,'Scen 4'!BJ234,'Scen 5'!BJ234,'Scen 6'!BJ234,'Scen 7'!BJ234,'Scen 8'!BJ234,'Scen 9'!BJ234),\"\")","v":0}]
[null,null,null,null,"RCF to Debt alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA237,'Scen 2'!AA237,'Scen 3'!AA237,'Scen 4'!AA237,'Scen 5'!AA237,'Scen 6'!AA237,'Scen 7'!AA237,'Scen 8'!AA237,'Scen 9'!AA237)-\nCHOOSE($L$2,'Scen 1'!AA237,'Scen 2'!AA237,'Scen 3'!AA237,'Scen 4'!AA237,'Scen 5'!AA237,'Scen 6'!AA237,'Scen 7'!AA237,'Scen 8'!AA237,'Scen 9'!AA237),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB237,'Scen 2'!AB237,'Scen 3'!AB237,'Scen 4'!AB237,'Scen 5'!AB237,'Scen 6'!AB237,'Scen 7'!AB237,'Scen 8'!AB237,'Scen 9'!AB237)-\nCHOOSE($L$2,'Scen 1'!AB237,'Scen 2'!AB237,'Scen 3'!AB237,'Scen 4'!AB237,'Scen 5'!AB237,'Scen 6'!AB237,'Scen 7'!AB237,'Scen 8'!AB237,'Scen 9'!AB237),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC237,'Scen 2'!AC237,'Scen 3'!AC237,'Scen 4'!AC237,'Scen 5'!AC237,'Scen 6'!AC237,'Scen 7'!AC237,'Scen 8'!AC237,'Scen 9'!AC237)-\nCHOOSE($L$2,'Scen 1'!AC237,'Scen 2'!AC237,'Scen 3'!AC237,'Scen 4'!AC237,'Scen 5'!AC237,'Scen 6'!AC237,'Scen 7'!AC237,'Scen 8'!AC237,'Scen 9'!AC237),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD237,'Scen 2'!AD237,'Scen 3'!AD237,'Scen 4'!AD237,'Scen 5'!AD237,'Scen 6'!AD237,'Scen 7'!AD237,'Scen 8'!AD237,'Scen 9'!AD237)-\nCHOOSE($L$2,'Scen 1'!AD237,'Scen 2'!AD237,'Scen 3'!AD237,'Scen 4'!AD237,'Scen 5'!AD237,'Scen 6'!AD237,'Scen 7'!AD237,'Scen 8'!AD237,'Scen 9'!AD237),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE237,'Scen 2'!AE237,'Scen 3'!AE237,'Scen 4'!AE237,'Scen 5'!AE237,'Scen 6'!AE237,'Scen 7'!AE237,'Scen 8'!AE237,'Scen 9'!AE237)-\nCHOOSE($L$2,'Scen 1'!AE237,'Scen 2'!AE237,'Scen 3'!AE237,'Scen 4'!AE237,'Scen 5'!AE237,'Scen 6'!AE237,'Scen 7'!AE237,'Scen 8'!AE237,'Scen 9'!AE237),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF237,'Scen 2'!AF237,'Scen 3'!AF237,'Scen 4'!AF237,'Scen 5'!AF237,'Scen 6'!AF237,'Scen 7'!AF237,'Scen 8'!AF237,'Scen 9'!AF237)-\nCHOOSE($L$2,'Scen 1'!AF237,'Scen 2'!AF237,'Scen 3'!AF237,'Scen 4'!AF237,'Scen 5'!AF237,'Scen 6'!AF237,'Scen 7'!AF237,'Scen 8'!AF237,'Scen 9'!AF237),\"\")","v":-0.27903564096312516},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG237,'Scen 2'!AG237,'Scen 3'!AG237,'Scen 4'!AG237,'Scen 5'!AG237,'Scen 6'!AG237,'Scen 7'!AG237,'Scen 8'!AG237,'Scen 9'!AG237)-\nCHOOSE($L$2,'Scen 1'!AG237,'Scen 2'!AG237,'Scen 3'!AG237,'Scen 4'!AG237,'Scen 5'!AG237,'Scen 6'!AG237,'Scen 7'!AG237,'Scen 8'!AG237,'Scen 9'!AG237),\"\")","v":-0.22631097152573787},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH237,'Scen 2'!AH237,'Scen 3'!AH237,'Scen 4'!AH237,'Scen 5'!AH237,'Scen 6'!AH237,'Scen 7'!AH237,'Scen 8'!AH237,'Scen 9'!AH237)-\nCHOOSE($L$2,'Scen 1'!AH237,'Scen 2'!AH237,'Scen 3'!AH237,'Scen 4'!AH237,'Scen 5'!AH237,'Scen 6'!AH237,'Scen 7'!AH237,'Scen 8'!AH237,'Scen 9'!AH237),\"\")","v":0.9356204299227785},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI237,'Scen 2'!AI237,'Scen 3'!AI237,'Scen 4'!AI237,'Scen 5'!AI237,'Scen 6'!AI237,'Scen 7'!AI237,'Scen 8'!AI237,'Scen 9'!AI237)-\nCHOOSE($L$2,'Scen 1'!AI237,'Scen 2'!AI237,'Scen 3'!AI237,'Scen 4'!AI237,'Scen 5'!AI237,'Scen 6'!AI237,'Scen 7'!AI237,'Scen 8'!AI237,'Scen 9'!AI237),\"\")","v":0.39253405268680597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ237,'Scen 2'!AJ237,'Scen 3'!AJ237,'Scen 4'!AJ237,'Scen 5'!AJ237,'Scen 6'!AJ237,'Scen 7'!AJ237,'Scen 8'!AJ237,'Scen 9'!AJ237)-\nCHOOSE($L$2,'Scen 1'!AJ237,'Scen 2'!AJ237,'Scen 3'!AJ237,'Scen 4'!AJ237,'Scen 5'!AJ237,'Scen 6'!AJ237,'Scen 7'!AJ237,'Scen 8'!AJ237,'Scen 9'!AJ237),\"\")","v":-1.4830541060276177},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK237,'Scen 2'!AK237,'Scen 3'!AK237,'Scen 4'!AK237,'Scen 5'!AK237,'Scen 6'!AK237,'Scen 7'!AK237,'Scen 8'!AK237,'Scen 9'!AK237)-\nCHOOSE($L$2,'Scen 1'!AK237,'Scen 2'!AK237,'Scen 3'!AK237,'Scen 4'!AK237,'Scen 5'!AK237,'Scen 6'!AK237,'Scen 7'!AK237,'Scen 8'!AK237,'Scen 9'!AK237),\"\")","v":-2.367753027623082},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL237,'Scen 2'!AL237,'Scen 3'!AL237,'Scen 4'!AL237,'Scen 5'!AL237,'Scen 6'!AL237,'Scen 7'!AL237,'Scen 8'!AL237,'Scen 9'!AL237)-\nCHOOSE($L$2,'Scen 1'!AL237,'Scen 2'!AL237,'Scen 3'!AL237,'Scen 4'!AL237,'Scen 5'!AL237,'Scen 6'!AL237,'Scen 7'!AL237,'Scen 8'!AL237,'Scen 9'!AL237),\"\")","v":-2.8179459385194754},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM237,'Scen 2'!AM237,'Scen 3'!AM237,'Scen 4'!AM237,'Scen 5'!AM237,'Scen 6'!AM237,'Scen 7'!AM237,'Scen 8'!AM237,'Scen 9'!AM237)-\nCHOOSE($L$2,'Scen 1'!AM237,'Scen 2'!AM237,'Scen 3'!AM237,'Scen 4'!AM237,'Scen 5'!AM237,'Scen 6'!AM237,'Scen 7'!AM237,'Scen 8'!AM237,'Scen 9'!AM237),\"\")","v":0.47102418449878414},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN237,'Scen 2'!AN237,'Scen 3'!AN237,'Scen 4'!AN237,'Scen 5'!AN237,'Scen 6'!AN237,'Scen 7'!AN237,'Scen 8'!AN237,'Scen 9'!AN237)-\nCHOOSE($L$2,'Scen 1'!AN237,'Scen 2'!AN237,'Scen 3'!AN237,'Scen 4'!AN237,'Scen 5'!AN237,'Scen 6'!AN237,'Scen 7'!AN237,'Scen 8'!AN237,'Scen 9'!AN237),\"\")","v":0.49085638265086162},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO237,'Scen 2'!AO237,'Scen 3'!AO237,'Scen 4'!AO237,'Scen 5'!AO237,'Scen 6'!AO237,'Scen 7'!AO237,'Scen 8'!AO237,'Scen 9'!AO237)-\nCHOOSE($L$2,'Scen 1'!AO237,'Scen 2'!AO237,'Scen 3'!AO237,'Scen 4'!AO237,'Scen 5'!AO237,'Scen 6'!AO237,'Scen 7'!AO237,'Scen 8'!AO237,'Scen 9'!AO237),\"\")","v":0.35820387091754391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP237,'Scen 2'!AP237,'Scen 3'!AP237,'Scen 4'!AP237,'Scen 5'!AP237,'Scen 6'!AP237,'Scen 7'!AP237,'Scen 8'!AP237,'Scen 9'!AP237)-\nCHOOSE($L$2,'Scen 1'!AP237,'Scen 2'!AP237,'Scen 3'!AP237,'Scen 4'!AP237,'Scen 5'!AP237,'Scen 6'!AP237,'Scen 7'!AP237,'Scen 8'!AP237,'Scen 9'!AP237),\"\")","v":0.28421573217336782},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ237,'Scen 2'!AQ237,'Scen 3'!AQ237,'Scen 4'!AQ237,'Scen 5'!AQ237,'Scen 6'!AQ237,'Scen 7'!AQ237,'Scen 8'!AQ237,'Scen 9'!AQ237)-\nCHOOSE($L$2,'Scen 1'!AQ237,'Scen 2'!AQ237,'Scen 3'!AQ237,'Scen 4'!AQ237,'Scen 5'!AQ237,'Scen 6'!AQ237,'Scen 7'!AQ237,'Scen 8'!AQ237,'Scen 9'!AQ237),\"\")","v":0.16462190569755109},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR237,'Scen 2'!AR237,'Scen 3'!AR237,'Scen 4'!AR237,'Scen 5'!AR237,'Scen 6'!AR237,'Scen 7'!AR237,'Scen 8'!AR237,'Scen 9'!AR237)-\nCHOOSE($L$2,'Scen 1'!AR237,'Scen 2'!AR237,'Scen 3'!AR237,'Scen 4'!AR237,'Scen 5'!AR237,'Scen 6'!AR237,'Scen 7'!AR237,'Scen 8'!AR237,'Scen 9'!AR237),\"\")","v":0.14344991741588897},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS237,'Scen 2'!AS237,'Scen 3'!AS237,'Scen 4'!AS237,'Scen 5'!AS237,'Scen 6'!AS237,'Scen 7'!AS237,'Scen 8'!AS237,'Scen 9'!AS237)-\nCHOOSE($L$2,'Scen 1'!AS237,'Scen 2'!AS237,'Scen 3'!AS237,'Scen 4'!AS237,'Scen 5'!AS237,'Scen 6'!AS237,'Scen 7'!AS237,'Scen 8'!AS237,'Scen 9'!AS237),\"\")","v":9.4917006979775564E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT237,'Scen 2'!AT237,'Scen 3'!AT237,'Scen 4'!AT237,'Scen 5'!AT237,'Scen 6'!AT237,'Scen 7'!AT237,'Scen 8'!AT237,'Scen 9'!AT237)-\nCHOOSE($L$2,'Scen 1'!AT237,'Scen 2'!AT237,'Scen 3'!AT237,'Scen 4'!AT237,'Scen 5'!AT237,'Scen 6'!AT237,'Scen 7'!AT237,'Scen 8'!AT237,'Scen 9'!AT237),\"\")","v":-8.1966694423863729E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU237,'Scen 2'!AU237,'Scen 3'!AU237,'Scen 4'!AU237,'Scen 5'!AU237,'Scen 6'!AU237,'Scen 7'!AU237,'Scen 8'!AU237,'Scen 9'!AU237)-\nCHOOSE($L$2,'Scen 1'!AU237,'Scen 2'!AU237,'Scen 3'!AU237,'Scen 4'!AU237,'Scen 5'!AU237,'Scen 6'!AU237,'Scen 7'!AU237,'Scen 8'!AU237,'Scen 9'!AU237),\"\")","v":-0.18748689237546312},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV237,'Scen 2'!AV237,'Scen 3'!AV237,'Scen 4'!AV237,'Scen 5'!AV237,'Scen 6'!AV237,'Scen 7'!AV237,'Scen 8'!AV237,'Scen 9'!AV237)-\nCHOOSE($L$2,'Scen 1'!AV237,'Scen 2'!AV237,'Scen 3'!AV237,'Scen 4'!AV237,'Scen 5'!AV237,'Scen 6'!AV237,'Scen 7'!AV237,'Scen 8'!AV237,'Scen 9'!AV237),\"\")","v":-0.29684608237209975},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW237,'Scen 2'!AW237,'Scen 3'!AW237,'Scen 4'!AW237,'Scen 5'!AW237,'Scen 6'!AW237,'Scen 7'!AW237,'Scen 8'!AW237,'Scen 9'!AW237)-\nCHOOSE($L$2,'Scen 1'!AW237,'Scen 2'!AW237,'Scen 3'!AW237,'Scen 4'!AW237,'Scen 5'!AW237,'Scen 6'!AW237,'Scen 7'!AW237,'Scen 8'!AW237,'Scen 9'!AW237),\"\")","v":-0.48525706649322142},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX237,'Scen 2'!AX237,'Scen 3'!AX237,'Scen 4'!AX237,'Scen 5'!AX237,'Scen 6'!AX237,'Scen 7'!AX237,'Scen 8'!AX237,'Scen 9'!AX237)-\nCHOOSE($L$2,'Scen 1'!AX237,'Scen 2'!AX237,'Scen 3'!AX237,'Scen 4'!AX237,'Scen 5'!AX237,'Scen 6'!AX237,'Scen 7'!AX237,'Scen 8'!AX237,'Scen 9'!AX237),\"\")","v":-0.5797757479724539},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY237,'Scen 2'!AY237,'Scen 3'!AY237,'Scen 4'!AY237,'Scen 5'!AY237,'Scen 6'!AY237,'Scen 7'!AY237,'Scen 8'!AY237,'Scen 9'!AY237)-\nCHOOSE($L$2,'Scen 1'!AY237,'Scen 2'!AY237,'Scen 3'!AY237,'Scen 4'!AY237,'Scen 5'!AY237,'Scen 6'!AY237,'Scen 7'!AY237,'Scen 8'!AY237,'Scen 9'!AY237),\"\")","v":-0.65303916848425114},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ237,'Scen 2'!AZ237,'Scen 3'!AZ237,'Scen 4'!AZ237,'Scen 5'!AZ237,'Scen 6'!AZ237,'Scen 7'!AZ237,'Scen 8'!AZ237,'Scen 9'!AZ237)-\nCHOOSE($L$2,'Scen 1'!AZ237,'Scen 2'!AZ237,'Scen 3'!AZ237,'Scen 4'!AZ237,'Scen 5'!AZ237,'Scen 6'!AZ237,'Scen 7'!AZ237,'Scen 8'!AZ237,'Scen 9'!AZ237),\"\")","v":-0.97673784628031024},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA237,'Scen 2'!BA237,'Scen 3'!BA237,'Scen 4'!BA237,'Scen 5'!BA237,'Scen 6'!BA237,'Scen 7'!BA237,'Scen 8'!BA237,'Scen 9'!BA237)-\nCHOOSE($L$2,'Scen 1'!BA237,'Scen 2'!BA237,'Scen 3'!BA237,'Scen 4'!BA237,'Scen 5'!BA237,'Scen 6'!BA237,'Scen 7'!BA237,'Scen 8'!BA237,'Scen 9'!BA237),\"\")","v":-1.3629184377005936},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB237,'Scen 2'!BB237,'Scen 3'!BB237,'Scen 4'!BB237,'Scen 5'!BB237,'Scen 6'!BB237,'Scen 7'!BB237,'Scen 8'!BB237,'Scen 9'!BB237)-\nCHOOSE($L$2,'Scen 1'!BB237,'Scen 2'!BB237,'Scen 3'!BB237,'Scen 4'!BB237,'Scen 5'!BB237,'Scen 6'!BB237,'Scen 7'!BB237,'Scen 8'!BB237,'Scen 9'!BB237),\"\")","v":-1.6258445205172833},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC237,'Scen 2'!BC237,'Scen 3'!BC237,'Scen 4'!BC237,'Scen 5'!BC237,'Scen 6'!BC237,'Scen 7'!BC237,'Scen 8'!BC237,'Scen 9'!BC237)-\nCHOOSE($L$2,'Scen 1'!BC237,'Scen 2'!BC237,'Scen 3'!BC237,'Scen 4'!BC237,'Scen 5'!BC237,'Scen 6'!BC237,'Scen 7'!BC237,'Scen 8'!BC237,'Scen 9'!BC237),\"\")","v":-1.4594774851143901},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD237,'Scen 2'!BD237,'Scen 3'!BD237,'Scen 4'!BD237,'Scen 5'!BD237,'Scen 6'!BD237,'Scen 7'!BD237,'Scen 8'!BD237,'Scen 9'!BD237)-\nCHOOSE($L$2,'Scen 1'!BD237,'Scen 2'!BD237,'Scen 3'!BD237,'Scen 4'!BD237,'Scen 5'!BD237,'Scen 6'!BD237,'Scen 7'!BD237,'Scen 8'!BD237,'Scen 9'!BD237),\"\")","v":-1.2764012059937748},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE237,'Scen 2'!BE237,'Scen 3'!BE237,'Scen 4'!BE237,'Scen 5'!BE237,'Scen 6'!BE237,'Scen 7'!BE237,'Scen 8'!BE237,'Scen 9'!BE237)-\nCHOOSE($L$2,'Scen 1'!BE237,'Scen 2'!BE237,'Scen 3'!BE237,'Scen 4'!BE237,'Scen 5'!BE237,'Scen 6'!BE237,'Scen 7'!BE237,'Scen 8'!BE237,'Scen 9'!BE237),\"\")","v":-1.0141754958378471},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF237,'Scen 2'!BF237,'Scen 3'!BF237,'Scen 4'!BF237,'Scen 5'!BF237,'Scen 6'!BF237,'Scen 7'!BF237,'Scen 8'!BF237,'Scen 9'!BF237)-\nCHOOSE($L$2,'Scen 1'!BF237,'Scen 2'!BF237,'Scen 3'!BF237,'Scen 4'!BF237,'Scen 5'!BF237,'Scen 6'!BF237,'Scen 7'!BF237,'Scen 8'!BF237,'Scen 9'!BF237),\"\")","v":-0.63476921317524404},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG237,'Scen 2'!BG237,'Scen 3'!BG237,'Scen 4'!BG237,'Scen 5'!BG237,'Scen 6'!BG237,'Scen 7'!BG237,'Scen 8'!BG237,'Scen 9'!BG237)-\nCHOOSE($L$2,'Scen 1'!BG237,'Scen 2'!BG237,'Scen 3'!BG237,'Scen 4'!BG237,'Scen 5'!BG237,'Scen 6'!BG237,'Scen 7'!BG237,'Scen 8'!BG237,'Scen 9'!BG237),\"\")","v":-0.56815468439099703},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH237,'Scen 2'!BH237,'Scen 3'!BH237,'Scen 4'!BH237,'Scen 5'!BH237,'Scen 6'!BH237,'Scen 7'!BH237,'Scen 8'!BH237,'Scen 9'!BH237)-\nCHOOSE($L$2,'Scen 1'!BH237,'Scen 2'!BH237,'Scen 3'!BH237,'Scen 4'!BH237,'Scen 5'!BH237,'Scen 6'!BH237,'Scen 7'!BH237,'Scen 8'!BH237,'Scen 9'!BH237),\"\")","v":-0.57213491341443579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI237,'Scen 2'!BI237,'Scen 3'!BI237,'Scen 4'!BI237,'Scen 5'!BI237,'Scen 6'!BI237,'Scen 7'!BI237,'Scen 8'!BI237,'Scen 9'!BI237)-\nCHOOSE($L$2,'Scen 1'!BI237,'Scen 2'!BI237,'Scen 3'!BI237,'Scen 4'!BI237,'Scen 5'!BI237,'Scen 6'!BI237,'Scen 7'!BI237,'Scen 8'!BI237,'Scen 9'!BI237),\"\")","v":-0.57237651763007769},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ237,'Scen 2'!BJ237,'Scen 3'!BJ237,'Scen 4'!BJ237,'Scen 5'!BJ237,'Scen 6'!BJ237,'Scen 7'!BJ237,'Scen 8'!BJ237,'Scen 9'!BJ237)-\nCHOOSE($L$2,'Scen 1'!BJ237,'Scen 2'!BJ237,'Scen 3'!BJ237,'Scen 4'!BJ237,'Scen 5'!BJ237,'Scen 6'!BJ237,'Scen 7'!BJ237,'Scen 8'!BJ237,'Scen 9'!BJ237),\"\")","v":-0.5638294212136179}]
[null,null,null,null,"Applicable Threshold - A Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA238,'Scen 2'!AA238,'Scen 3'!AA238,'Scen 4'!AA238,'Scen 5'!AA238,'Scen 6'!AA238,'Scen 7'!AA238,'Scen 8'!AA238,'Scen 9'!AA238)-\nCHOOSE($L$2,'Scen 1'!AA238,'Scen 2'!AA238,'Scen 3'!AA238,'Scen 4'!AA238,'Scen 5'!AA238,'Scen 6'!AA238,'Scen 7'!AA238,'Scen 8'!AA238,'Scen 9'!AA238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB238,'Scen 2'!AB238,'Scen 3'!AB238,'Scen 4'!AB238,'Scen 5'!AB238,'Scen 6'!AB238,'Scen 7'!AB238,'Scen 8'!AB238,'Scen 9'!AB238)-\nCHOOSE($L$2,'Scen 1'!AB238,'Scen 2'!AB238,'Scen 3'!AB238,'Scen 4'!AB238,'Scen 5'!AB238,'Scen 6'!AB238,'Scen 7'!AB238,'Scen 8'!AB238,'Scen 9'!AB238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC238,'Scen 2'!AC238,'Scen 3'!AC238,'Scen 4'!AC238,'Scen 5'!AC238,'Scen 6'!AC238,'Scen 7'!AC238,'Scen 8'!AC238,'Scen 9'!AC238)-\nCHOOSE($L$2,'Scen 1'!AC238,'Scen 2'!AC238,'Scen 3'!AC238,'Scen 4'!AC238,'Scen 5'!AC238,'Scen 6'!AC238,'Scen 7'!AC238,'Scen 8'!AC238,'Scen 9'!AC238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD238,'Scen 2'!AD238,'Scen 3'!AD238,'Scen 4'!AD238,'Scen 5'!AD238,'Scen 6'!AD238,'Scen 7'!AD238,'Scen 8'!AD238,'Scen 9'!AD238)-\nCHOOSE($L$2,'Scen 1'!AD238,'Scen 2'!AD238,'Scen 3'!AD238,'Scen 4'!AD238,'Scen 5'!AD238,'Scen 6'!AD238,'Scen 7'!AD238,'Scen 8'!AD238,'Scen 9'!AD238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE238,'Scen 2'!AE238,'Scen 3'!AE238,'Scen 4'!AE238,'Scen 5'!AE238,'Scen 6'!AE238,'Scen 7'!AE238,'Scen 8'!AE238,'Scen 9'!AE238)-\nCHOOSE($L$2,'Scen 1'!AE238,'Scen 2'!AE238,'Scen 3'!AE238,'Scen 4'!AE238,'Scen 5'!AE238,'Scen 6'!AE238,'Scen 7'!AE238,'Scen 8'!AE238,'Scen 9'!AE238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF238,'Scen 2'!AF238,'Scen 3'!AF238,'Scen 4'!AF238,'Scen 5'!AF238,'Scen 6'!AF238,'Scen 7'!AF238,'Scen 8'!AF238,'Scen 9'!AF238)-\nCHOOSE($L$2,'Scen 1'!AF238,'Scen 2'!AF238,'Scen 3'!AF238,'Scen 4'!AF238,'Scen 5'!AF238,'Scen 6'!AF238,'Scen 7'!AF238,'Scen 8'!AF238,'Scen 9'!AF238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG238,'Scen 2'!AG238,'Scen 3'!AG238,'Scen 4'!AG238,'Scen 5'!AG238,'Scen 6'!AG238,'Scen 7'!AG238,'Scen 8'!AG238,'Scen 9'!AG238)-\nCHOOSE($L$2,'Scen 1'!AG238,'Scen 2'!AG238,'Scen 3'!AG238,'Scen 4'!AG238,'Scen 5'!AG238,'Scen 6'!AG238,'Scen 7'!AG238,'Scen 8'!AG238,'Scen 9'!AG238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH238,'Scen 2'!AH238,'Scen 3'!AH238,'Scen 4'!AH238,'Scen 5'!AH238,'Scen 6'!AH238,'Scen 7'!AH238,'Scen 8'!AH238,'Scen 9'!AH238)-\nCHOOSE($L$2,'Scen 1'!AH238,'Scen 2'!AH238,'Scen 3'!AH238,'Scen 4'!AH238,'Scen 5'!AH238,'Scen 6'!AH238,'Scen 7'!AH238,'Scen 8'!AH238,'Scen 9'!AH238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI238,'Scen 2'!AI238,'Scen 3'!AI238,'Scen 4'!AI238,'Scen 5'!AI238,'Scen 6'!AI238,'Scen 7'!AI238,'Scen 8'!AI238,'Scen 9'!AI238)-\nCHOOSE($L$2,'Scen 1'!AI238,'Scen 2'!AI238,'Scen 3'!AI238,'Scen 4'!AI238,'Scen 5'!AI238,'Scen 6'!AI238,'Scen 7'!AI238,'Scen 8'!AI238,'Scen 9'!AI238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ238,'Scen 2'!AJ238,'Scen 3'!AJ238,'Scen 4'!AJ238,'Scen 5'!AJ238,'Scen 6'!AJ238,'Scen 7'!AJ238,'Scen 8'!AJ238,'Scen 9'!AJ238)-\nCHOOSE($L$2,'Scen 1'!AJ238,'Scen 2'!AJ238,'Scen 3'!AJ238,'Scen 4'!AJ238,'Scen 5'!AJ238,'Scen 6'!AJ238,'Scen 7'!AJ238,'Scen 8'!AJ238,'Scen 9'!AJ238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK238,'Scen 2'!AK238,'Scen 3'!AK238,'Scen 4'!AK238,'Scen 5'!AK238,'Scen 6'!AK238,'Scen 7'!AK238,'Scen 8'!AK238,'Scen 9'!AK238)-\nCHOOSE($L$2,'Scen 1'!AK238,'Scen 2'!AK238,'Scen 3'!AK238,'Scen 4'!AK238,'Scen 5'!AK238,'Scen 6'!AK238,'Scen 7'!AK238,'Scen 8'!AK238,'Scen 9'!AK238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL238,'Scen 2'!AL238,'Scen 3'!AL238,'Scen 4'!AL238,'Scen 5'!AL238,'Scen 6'!AL238,'Scen 7'!AL238,'Scen 8'!AL238,'Scen 9'!AL238)-\nCHOOSE($L$2,'Scen 1'!AL238,'Scen 2'!AL238,'Scen 3'!AL238,'Scen 4'!AL238,'Scen 5'!AL238,'Scen 6'!AL238,'Scen 7'!AL238,'Scen 8'!AL238,'Scen 9'!AL238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM238,'Scen 2'!AM238,'Scen 3'!AM238,'Scen 4'!AM238,'Scen 5'!AM238,'Scen 6'!AM238,'Scen 7'!AM238,'Scen 8'!AM238,'Scen 9'!AM238)-\nCHOOSE($L$2,'Scen 1'!AM238,'Scen 2'!AM238,'Scen 3'!AM238,'Scen 4'!AM238,'Scen 5'!AM238,'Scen 6'!AM238,'Scen 7'!AM238,'Scen 8'!AM238,'Scen 9'!AM238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN238,'Scen 2'!AN238,'Scen 3'!AN238,'Scen 4'!AN238,'Scen 5'!AN238,'Scen 6'!AN238,'Scen 7'!AN238,'Scen 8'!AN238,'Scen 9'!AN238)-\nCHOOSE($L$2,'Scen 1'!AN238,'Scen 2'!AN238,'Scen 3'!AN238,'Scen 4'!AN238,'Scen 5'!AN238,'Scen 6'!AN238,'Scen 7'!AN238,'Scen 8'!AN238,'Scen 9'!AN238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO238,'Scen 2'!AO238,'Scen 3'!AO238,'Scen 4'!AO238,'Scen 5'!AO238,'Scen 6'!AO238,'Scen 7'!AO238,'Scen 8'!AO238,'Scen 9'!AO238)-\nCHOOSE($L$2,'Scen 1'!AO238,'Scen 2'!AO238,'Scen 3'!AO238,'Scen 4'!AO238,'Scen 5'!AO238,'Scen 6'!AO238,'Scen 7'!AO238,'Scen 8'!AO238,'Scen 9'!AO238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP238,'Scen 2'!AP238,'Scen 3'!AP238,'Scen 4'!AP238,'Scen 5'!AP238,'Scen 6'!AP238,'Scen 7'!AP238,'Scen 8'!AP238,'Scen 9'!AP238)-\nCHOOSE($L$2,'Scen 1'!AP238,'Scen 2'!AP238,'Scen 3'!AP238,'Scen 4'!AP238,'Scen 5'!AP238,'Scen 6'!AP238,'Scen 7'!AP238,'Scen 8'!AP238,'Scen 9'!AP238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ238,'Scen 2'!AQ238,'Scen 3'!AQ238,'Scen 4'!AQ238,'Scen 5'!AQ238,'Scen 6'!AQ238,'Scen 7'!AQ238,'Scen 8'!AQ238,'Scen 9'!AQ238)-\nCHOOSE($L$2,'Scen 1'!AQ238,'Scen 2'!AQ238,'Scen 3'!AQ238,'Scen 4'!AQ238,'Scen 5'!AQ238,'Scen 6'!AQ238,'Scen 7'!AQ238,'Scen 8'!AQ238,'Scen 9'!AQ238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR238,'Scen 2'!AR238,'Scen 3'!AR238,'Scen 4'!AR238,'Scen 5'!AR238,'Scen 6'!AR238,'Scen 7'!AR238,'Scen 8'!AR238,'Scen 9'!AR238)-\nCHOOSE($L$2,'Scen 1'!AR238,'Scen 2'!AR238,'Scen 3'!AR238,'Scen 4'!AR238,'Scen 5'!AR238,'Scen 6'!AR238,'Scen 7'!AR238,'Scen 8'!AR238,'Scen 9'!AR238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS238,'Scen 2'!AS238,'Scen 3'!AS238,'Scen 4'!AS238,'Scen 5'!AS238,'Scen 6'!AS238,'Scen 7'!AS238,'Scen 8'!AS238,'Scen 9'!AS238)-\nCHOOSE($L$2,'Scen 1'!AS238,'Scen 2'!AS238,'Scen 3'!AS238,'Scen 4'!AS238,'Scen 5'!AS238,'Scen 6'!AS238,'Scen 7'!AS238,'Scen 8'!AS238,'Scen 9'!AS238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT238,'Scen 2'!AT238,'Scen 3'!AT238,'Scen 4'!AT238,'Scen 5'!AT238,'Scen 6'!AT238,'Scen 7'!AT238,'Scen 8'!AT238,'Scen 9'!AT238)-\nCHOOSE($L$2,'Scen 1'!AT238,'Scen 2'!AT238,'Scen 3'!AT238,'Scen 4'!AT238,'Scen 5'!AT238,'Scen 6'!AT238,'Scen 7'!AT238,'Scen 8'!AT238,'Scen 9'!AT238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU238,'Scen 2'!AU238,'Scen 3'!AU238,'Scen 4'!AU238,'Scen 5'!AU238,'Scen 6'!AU238,'Scen 7'!AU238,'Scen 8'!AU238,'Scen 9'!AU238)-\nCHOOSE($L$2,'Scen 1'!AU238,'Scen 2'!AU238,'Scen 3'!AU238,'Scen 4'!AU238,'Scen 5'!AU238,'Scen 6'!AU238,'Scen 7'!AU238,'Scen 8'!AU238,'Scen 9'!AU238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV238,'Scen 2'!AV238,'Scen 3'!AV238,'Scen 4'!AV238,'Scen 5'!AV238,'Scen 6'!AV238,'Scen 7'!AV238,'Scen 8'!AV238,'Scen 9'!AV238)-\nCHOOSE($L$2,'Scen 1'!AV238,'Scen 2'!AV238,'Scen 3'!AV238,'Scen 4'!AV238,'Scen 5'!AV238,'Scen 6'!AV238,'Scen 7'!AV238,'Scen 8'!AV238,'Scen 9'!AV238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW238,'Scen 2'!AW238,'Scen 3'!AW238,'Scen 4'!AW238,'Scen 5'!AW238,'Scen 6'!AW238,'Scen 7'!AW238,'Scen 8'!AW238,'Scen 9'!AW238)-\nCHOOSE($L$2,'Scen 1'!AW238,'Scen 2'!AW238,'Scen 3'!AW238,'Scen 4'!AW238,'Scen 5'!AW238,'Scen 6'!AW238,'Scen 7'!AW238,'Scen 8'!AW238,'Scen 9'!AW238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX238,'Scen 2'!AX238,'Scen 3'!AX238,'Scen 4'!AX238,'Scen 5'!AX238,'Scen 6'!AX238,'Scen 7'!AX238,'Scen 8'!AX238,'Scen 9'!AX238)-\nCHOOSE($L$2,'Scen 1'!AX238,'Scen 2'!AX238,'Scen 3'!AX238,'Scen 4'!AX238,'Scen 5'!AX238,'Scen 6'!AX238,'Scen 7'!AX238,'Scen 8'!AX238,'Scen 9'!AX238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY238,'Scen 2'!AY238,'Scen 3'!AY238,'Scen 4'!AY238,'Scen 5'!AY238,'Scen 6'!AY238,'Scen 7'!AY238,'Scen 8'!AY238,'Scen 9'!AY238)-\nCHOOSE($L$2,'Scen 1'!AY238,'Scen 2'!AY238,'Scen 3'!AY238,'Scen 4'!AY238,'Scen 5'!AY238,'Scen 6'!AY238,'Scen 7'!AY238,'Scen 8'!AY238,'Scen 9'!AY238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ238,'Scen 2'!AZ238,'Scen 3'!AZ238,'Scen 4'!AZ238,'Scen 5'!AZ238,'Scen 6'!AZ238,'Scen 7'!AZ238,'Scen 8'!AZ238,'Scen 9'!AZ238)-\nCHOOSE($L$2,'Scen 1'!AZ238,'Scen 2'!AZ238,'Scen 3'!AZ238,'Scen 4'!AZ238,'Scen 5'!AZ238,'Scen 6'!AZ238,'Scen 7'!AZ238,'Scen 8'!AZ238,'Scen 9'!AZ238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA238,'Scen 2'!BA238,'Scen 3'!BA238,'Scen 4'!BA238,'Scen 5'!BA238,'Scen 6'!BA238,'Scen 7'!BA238,'Scen 8'!BA238,'Scen 9'!BA238)-\nCHOOSE($L$2,'Scen 1'!BA238,'Scen 2'!BA238,'Scen 3'!BA238,'Scen 4'!BA238,'Scen 5'!BA238,'Scen 6'!BA238,'Scen 7'!BA238,'Scen 8'!BA238,'Scen 9'!BA238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB238,'Scen 2'!BB238,'Scen 3'!BB238,'Scen 4'!BB238,'Scen 5'!BB238,'Scen 6'!BB238,'Scen 7'!BB238,'Scen 8'!BB238,'Scen 9'!BB238)-\nCHOOSE($L$2,'Scen 1'!BB238,'Scen 2'!BB238,'Scen 3'!BB238,'Scen 4'!BB238,'Scen 5'!BB238,'Scen 6'!BB238,'Scen 7'!BB238,'Scen 8'!BB238,'Scen 9'!BB238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC238,'Scen 2'!BC238,'Scen 3'!BC238,'Scen 4'!BC238,'Scen 5'!BC238,'Scen 6'!BC238,'Scen 7'!BC238,'Scen 8'!BC238,'Scen 9'!BC238)-\nCHOOSE($L$2,'Scen 1'!BC238,'Scen 2'!BC238,'Scen 3'!BC238,'Scen 4'!BC238,'Scen 5'!BC238,'Scen 6'!BC238,'Scen 7'!BC238,'Scen 8'!BC238,'Scen 9'!BC238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD238,'Scen 2'!BD238,'Scen 3'!BD238,'Scen 4'!BD238,'Scen 5'!BD238,'Scen 6'!BD238,'Scen 7'!BD238,'Scen 8'!BD238,'Scen 9'!BD238)-\nCHOOSE($L$2,'Scen 1'!BD238,'Scen 2'!BD238,'Scen 3'!BD238,'Scen 4'!BD238,'Scen 5'!BD238,'Scen 6'!BD238,'Scen 7'!BD238,'Scen 8'!BD238,'Scen 9'!BD238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE238,'Scen 2'!BE238,'Scen 3'!BE238,'Scen 4'!BE238,'Scen 5'!BE238,'Scen 6'!BE238,'Scen 7'!BE238,'Scen 8'!BE238,'Scen 9'!BE238)-\nCHOOSE($L$2,'Scen 1'!BE238,'Scen 2'!BE238,'Scen 3'!BE238,'Scen 4'!BE238,'Scen 5'!BE238,'Scen 6'!BE238,'Scen 7'!BE238,'Scen 8'!BE238,'Scen 9'!BE238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF238,'Scen 2'!BF238,'Scen 3'!BF238,'Scen 4'!BF238,'Scen 5'!BF238,'Scen 6'!BF238,'Scen 7'!BF238,'Scen 8'!BF238,'Scen 9'!BF238)-\nCHOOSE($L$2,'Scen 1'!BF238,'Scen 2'!BF238,'Scen 3'!BF238,'Scen 4'!BF238,'Scen 5'!BF238,'Scen 6'!BF238,'Scen 7'!BF238,'Scen 8'!BF238,'Scen 9'!BF238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG238,'Scen 2'!BG238,'Scen 3'!BG238,'Scen 4'!BG238,'Scen 5'!BG238,'Scen 6'!BG238,'Scen 7'!BG238,'Scen 8'!BG238,'Scen 9'!BG238)-\nCHOOSE($L$2,'Scen 1'!BG238,'Scen 2'!BG238,'Scen 3'!BG238,'Scen 4'!BG238,'Scen 5'!BG238,'Scen 6'!BG238,'Scen 7'!BG238,'Scen 8'!BG238,'Scen 9'!BG238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH238,'Scen 2'!BH238,'Scen 3'!BH238,'Scen 4'!BH238,'Scen 5'!BH238,'Scen 6'!BH238,'Scen 7'!BH238,'Scen 8'!BH238,'Scen 9'!BH238)-\nCHOOSE($L$2,'Scen 1'!BH238,'Scen 2'!BH238,'Scen 3'!BH238,'Scen 4'!BH238,'Scen 5'!BH238,'Scen 6'!BH238,'Scen 7'!BH238,'Scen 8'!BH238,'Scen 9'!BH238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI238,'Scen 2'!BI238,'Scen 3'!BI238,'Scen 4'!BI238,'Scen 5'!BI238,'Scen 6'!BI238,'Scen 7'!BI238,'Scen 8'!BI238,'Scen 9'!BI238)-\nCHOOSE($L$2,'Scen 1'!BI238,'Scen 2'!BI238,'Scen 3'!BI238,'Scen 4'!BI238,'Scen 5'!BI238,'Scen 6'!BI238,'Scen 7'!BI238,'Scen 8'!BI238,'Scen 9'!BI238),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ238,'Scen 2'!BJ238,'Scen 3'!BJ238,'Scen 4'!BJ238,'Scen 5'!BJ238,'Scen 6'!BJ238,'Scen 7'!BJ238,'Scen 8'!BJ238,'Scen 9'!BJ238)-\nCHOOSE($L$2,'Scen 1'!BJ238,'Scen 2'!BJ238,'Scen 3'!BJ238,'Scen 4'!BJ238,'Scen 5'!BJ238,'Scen 6'!BJ238,'Scen 7'!BJ238,'Scen 8'!BJ238,'Scen 9'!BJ238),\"\")","v":0}]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Net debt-to-RAB",0,"x",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA241,'Scen 2'!AA241,'Scen 3'!AA241,'Scen 4'!AA241,'Scen 5'!AA241,'Scen 6'!AA241,'Scen 7'!AA241,'Scen 8'!AA241,'Scen 9'!AA241)-\nCHOOSE($L$2,'Scen 1'!AA241,'Scen 2'!AA241,'Scen 3'!AA241,'Scen 4'!AA241,'Scen 5'!AA241,'Scen 6'!AA241,'Scen 7'!AA241,'Scen 8'!AA241,'Scen 9'!AA241),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB241,'Scen 2'!AB241,'Scen 3'!AB241,'Scen 4'!AB241,'Scen 5'!AB241,'Scen 6'!AB241,'Scen 7'!AB241,'Scen 8'!AB241,'Scen 9'!AB241)-\nCHOOSE($L$2,'Scen 1'!AB241,'Scen 2'!AB241,'Scen 3'!AB241,'Scen 4'!AB241,'Scen 5'!AB241,'Scen 6'!AB241,'Scen 7'!AB241,'Scen 8'!AB241,'Scen 9'!AB241),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC241,'Scen 2'!AC241,'Scen 3'!AC241,'Scen 4'!AC241,'Scen 5'!AC241,'Scen 6'!AC241,'Scen 7'!AC241,'Scen 8'!AC241,'Scen 9'!AC241)-\nCHOOSE($L$2,'Scen 1'!AC241,'Scen 2'!AC241,'Scen 3'!AC241,'Scen 4'!AC241,'Scen 5'!AC241,'Scen 6'!AC241,'Scen 7'!AC241,'Scen 8'!AC241,'Scen 9'!AC241),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD241,'Scen 2'!AD241,'Scen 3'!AD241,'Scen 4'!AD241,'Scen 5'!AD241,'Scen 6'!AD241,'Scen 7'!AD241,'Scen 8'!AD241,'Scen 9'!AD241)-\nCHOOSE($L$2,'Scen 1'!AD241,'Scen 2'!AD241,'Scen 3'!AD241,'Scen 4'!AD241,'Scen 5'!AD241,'Scen 6'!AD241,'Scen 7'!AD241,'Scen 8'!AD241,'Scen 9'!AD241),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE241,'Scen 2'!AE241,'Scen 3'!AE241,'Scen 4'!AE241,'Scen 5'!AE241,'Scen 6'!AE241,'Scen 7'!AE241,'Scen 8'!AE241,'Scen 9'!AE241)-\nCHOOSE($L$2,'Scen 1'!AE241,'Scen 2'!AE241,'Scen 3'!AE241,'Scen 4'!AE241,'Scen 5'!AE241,'Scen 6'!AE241,'Scen 7'!AE241,'Scen 8'!AE241,'Scen 9'!AE241),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF241,'Scen 2'!AF241,'Scen 3'!AF241,'Scen 4'!AF241,'Scen 5'!AF241,'Scen 6'!AF241,'Scen 7'!AF241,'Scen 8'!AF241,'Scen 9'!AF241)-\nCHOOSE($L$2,'Scen 1'!AF241,'Scen 2'!AF241,'Scen 3'!AF241,'Scen 4'!AF241,'Scen 5'!AF241,'Scen 6'!AF241,'Scen 7'!AF241,'Scen 8'!AF241,'Scen 9'!AF241),\"\")","v":-2.8476517708320159E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG241,'Scen 2'!AG241,'Scen 3'!AG241,'Scen 4'!AG241,'Scen 5'!AG241,'Scen 6'!AG241,'Scen 7'!AG241,'Scen 8'!AG241,'Scen 9'!AG241)-\nCHOOSE($L$2,'Scen 1'!AG241,'Scen 2'!AG241,'Scen 3'!AG241,'Scen 4'!AG241,'Scen 5'!AG241,'Scen 6'!AG241,'Scen 7'!AG241,'Scen 8'!AG241,'Scen 9'!AG241),\"\")","v":-5.0828792562396252E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH241,'Scen 2'!AH241,'Scen 3'!AH241,'Scen 4'!AH241,'Scen 5'!AH241,'Scen 6'!AH241,'Scen 7'!AH241,'Scen 8'!AH241,'Scen 9'!AH241)-\nCHOOSE($L$2,'Scen 1'!AH241,'Scen 2'!AH241,'Scen 3'!AH241,'Scen 4'!AH241,'Scen 5'!AH241,'Scen 6'!AH241,'Scen 7'!AH241,'Scen 8'!AH241,'Scen 9'!AH241),\"\")","v":-2.8040421530090565E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI241,'Scen 2'!AI241,'Scen 3'!AI241,'Scen 4'!AI241,'Scen 5'!AI241,'Scen 6'!AI241,'Scen 7'!AI241,'Scen 8'!AI241,'Scen 9'!AI241)-\nCHOOSE($L$2,'Scen 1'!AI241,'Scen 2'!AI241,'Scen 3'!AI241,'Scen 4'!AI241,'Scen 5'!AI241,'Scen 6'!AI241,'Scen 7'!AI241,'Scen 8'!AI241,'Scen 9'!AI241),\"\")","v":-2.6098800387386323E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ241,'Scen 2'!AJ241,'Scen 3'!AJ241,'Scen 4'!AJ241,'Scen 5'!AJ241,'Scen 6'!AJ241,'Scen 7'!AJ241,'Scen 8'!AJ241,'Scen 9'!AJ241)-\nCHOOSE($L$2,'Scen 1'!AJ241,'Scen 2'!AJ241,'Scen 3'!AJ241,'Scen 4'!AJ241,'Scen 5'!AJ241,'Scen 6'!AJ241,'Scen 7'!AJ241,'Scen 8'!AJ241,'Scen 9'!AJ241),\"\")","v":1.9739515472595448E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK241,'Scen 2'!AK241,'Scen 3'!AK241,'Scen 4'!AK241,'Scen 5'!AK241,'Scen 6'!AK241,'Scen 7'!AK241,'Scen 8'!AK241,'Scen 9'!AK241)-\nCHOOSE($L$2,'Scen 1'!AK241,'Scen 2'!AK241,'Scen 3'!AK241,'Scen 4'!AK241,'Scen 5'!AK241,'Scen 6'!AK241,'Scen 7'!AK241,'Scen 8'!AK241,'Scen 9'!AK241),\"\")","v":1.0216843812385079E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL241,'Scen 2'!AL241,'Scen 3'!AL241,'Scen 4'!AL241,'Scen 5'!AL241,'Scen 6'!AL241,'Scen 7'!AL241,'Scen 8'!AL241,'Scen 9'!AL241)-\nCHOOSE($L$2,'Scen 1'!AL241,'Scen 2'!AL241,'Scen 3'!AL241,'Scen 4'!AL241,'Scen 5'!AL241,'Scen 6'!AL241,'Scen 7'!AL241,'Scen 8'!AL241,'Scen 9'!AL241),\"\")","v":1.0261032671987635E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM241,'Scen 2'!AM241,'Scen 3'!AM241,'Scen 4'!AM241,'Scen 5'!AM241,'Scen 6'!AM241,'Scen 7'!AM241,'Scen 8'!AM241,'Scen 9'!AM241)-\nCHOOSE($L$2,'Scen 1'!AM241,'Scen 2'!AM241,'Scen 3'!AM241,'Scen 4'!AM241,'Scen 5'!AM241,'Scen 6'!AM241,'Scen 7'!AM241,'Scen 8'!AM241,'Scen 9'!AM241),\"\")","v":-2.3905327306728008E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN241,'Scen 2'!AN241,'Scen 3'!AN241,'Scen 4'!AN241,'Scen 5'!AN241,'Scen 6'!AN241,'Scen 7'!AN241,'Scen 8'!AN241,'Scen 9'!AN241)-\nCHOOSE($L$2,'Scen 1'!AN241,'Scen 2'!AN241,'Scen 3'!AN241,'Scen 4'!AN241,'Scen 5'!AN241,'Scen 6'!AN241,'Scen 7'!AN241,'Scen 8'!AN241,'Scen 9'!AN241),\"\")","v":-2.829810918691944E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO241,'Scen 2'!AO241,'Scen 3'!AO241,'Scen 4'!AO241,'Scen 5'!AO241,'Scen 6'!AO241,'Scen 7'!AO241,'Scen 8'!AO241,'Scen 9'!AO241)-\nCHOOSE($L$2,'Scen 1'!AO241,'Scen 2'!AO241,'Scen 3'!AO241,'Scen 4'!AO241,'Scen 5'!AO241,'Scen 6'!AO241,'Scen 7'!AO241,'Scen 8'!AO241,'Scen 9'!AO241),\"\")","v":-1.7991791010718572E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP241,'Scen 2'!AP241,'Scen 3'!AP241,'Scen 4'!AP241,'Scen 5'!AP241,'Scen 6'!AP241,'Scen 7'!AP241,'Scen 8'!AP241,'Scen 9'!AP241)-\nCHOOSE($L$2,'Scen 1'!AP241,'Scen 2'!AP241,'Scen 3'!AP241,'Scen 4'!AP241,'Scen 5'!AP241,'Scen 6'!AP241,'Scen 7'!AP241,'Scen 8'!AP241,'Scen 9'!AP241),\"\")","v":1.6372101952266682E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ241,'Scen 2'!AQ241,'Scen 3'!AQ241,'Scen 4'!AQ241,'Scen 5'!AQ241,'Scen 6'!AQ241,'Scen 7'!AQ241,'Scen 8'!AQ241,'Scen 9'!AQ241)-\nCHOOSE($L$2,'Scen 1'!AQ241,'Scen 2'!AQ241,'Scen 3'!AQ241,'Scen 4'!AQ241,'Scen 5'!AQ241,'Scen 6'!AQ241,'Scen 7'!AQ241,'Scen 8'!AQ241,'Scen 9'!AQ241),\"\")","v":3.0024922866556114E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR241,'Scen 2'!AR241,'Scen 3'!AR241,'Scen 4'!AR241,'Scen 5'!AR241,'Scen 6'!AR241,'Scen 7'!AR241,'Scen 8'!AR241,'Scen 9'!AR241)-\nCHOOSE($L$2,'Scen 1'!AR241,'Scen 2'!AR241,'Scen 3'!AR241,'Scen 4'!AR241,'Scen 5'!AR241,'Scen 6'!AR241,'Scen 7'!AR241,'Scen 8'!AR241,'Scen 9'!AR241),\"\")","v":4.440915980205018E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS241,'Scen 2'!AS241,'Scen 3'!AS241,'Scen 4'!AS241,'Scen 5'!AS241,'Scen 6'!AS241,'Scen 7'!AS241,'Scen 8'!AS241,'Scen 9'!AS241)-\nCHOOSE($L$2,'Scen 1'!AS241,'Scen 2'!AS241,'Scen 3'!AS241,'Scen 4'!AS241,'Scen 5'!AS241,'Scen 6'!AS241,'Scen 7'!AS241,'Scen 8'!AS241,'Scen 9'!AS241),\"\")","v":6.3118637121228893E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT241,'Scen 2'!AT241,'Scen 3'!AT241,'Scen 4'!AT241,'Scen 5'!AT241,'Scen 6'!AT241,'Scen 7'!AT241,'Scen 8'!AT241,'Scen 9'!AT241)-\nCHOOSE($L$2,'Scen 1'!AT241,'Scen 2'!AT241,'Scen 3'!AT241,'Scen 4'!AT241,'Scen 5'!AT241,'Scen 6'!AT241,'Scen 7'!AT241,'Scen 8'!AT241,'Scen 9'!AT241),\"\")","v":9.0989090814563856E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU241,'Scen 2'!AU241,'Scen 3'!AU241,'Scen 4'!AU241,'Scen 5'!AU241,'Scen 6'!AU241,'Scen 7'!AU241,'Scen 8'!AU241,'Scen 9'!AU241)-\nCHOOSE($L$2,'Scen 1'!AU241,'Scen 2'!AU241,'Scen 3'!AU241,'Scen 4'!AU241,'Scen 5'!AU241,'Scen 6'!AU241,'Scen 7'!AU241,'Scen 8'!AU241,'Scen 9'!AU241),\"\")","v":1.2855841960066616E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV241,'Scen 2'!AV241,'Scen 3'!AV241,'Scen 4'!AV241,'Scen 5'!AV241,'Scen 6'!AV241,'Scen 7'!AV241,'Scen 8'!AV241,'Scen 9'!AV241)-\nCHOOSE($L$2,'Scen 1'!AV241,'Scen 2'!AV241,'Scen 3'!AV241,'Scen 4'!AV241,'Scen 5'!AV241,'Scen 6'!AV241,'Scen 7'!AV241,'Scen 8'!AV241,'Scen 9'!AV241),\"\")","v":1.7679180848987341E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW241,'Scen 2'!AW241,'Scen 3'!AW241,'Scen 4'!AW241,'Scen 5'!AW241,'Scen 6'!AW241,'Scen 7'!AW241,'Scen 8'!AW241,'Scen 9'!AW241)-\nCHOOSE($L$2,'Scen 1'!AW241,'Scen 2'!AW241,'Scen 3'!AW241,'Scen 4'!AW241,'Scen 5'!AW241,'Scen 6'!AW241,'Scen 7'!AW241,'Scen 8'!AW241,'Scen 9'!AW241),\"\")","v":1.889695156740423E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX241,'Scen 2'!AX241,'Scen 3'!AX241,'Scen 4'!AX241,'Scen 5'!AX241,'Scen 6'!AX241,'Scen 7'!AX241,'Scen 8'!AX241,'Scen 9'!AX241)-\nCHOOSE($L$2,'Scen 1'!AX241,'Scen 2'!AX241,'Scen 3'!AX241,'Scen 4'!AX241,'Scen 5'!AX241,'Scen 6'!AX241,'Scen 7'!AX241,'Scen 8'!AX241,'Scen 9'!AX241),\"\")","v":2.0442873736598033E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY241,'Scen 2'!AY241,'Scen 3'!AY241,'Scen 4'!AY241,'Scen 5'!AY241,'Scen 6'!AY241,'Scen 7'!AY241,'Scen 8'!AY241,'Scen 9'!AY241)-\nCHOOSE($L$2,'Scen 1'!AY241,'Scen 2'!AY241,'Scen 3'!AY241,'Scen 4'!AY241,'Scen 5'!AY241,'Scen 6'!AY241,'Scen 7'!AY241,'Scen 8'!AY241,'Scen 9'!AY241),\"\")","v":2.2211891278060003E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ241,'Scen 2'!AZ241,'Scen 3'!AZ241,'Scen 4'!AZ241,'Scen 5'!AZ241,'Scen 6'!AZ241,'Scen 7'!AZ241,'Scen 8'!AZ241,'Scen 9'!AZ241)-\nCHOOSE($L$2,'Scen 1'!AZ241,'Scen 2'!AZ241,'Scen 3'!AZ241,'Scen 4'!AZ241,'Scen 5'!AZ241,'Scen 6'!AZ241,'Scen 7'!AZ241,'Scen 8'!AZ241,'Scen 9'!AZ241),\"\")","v":2.4399737839027047E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA241,'Scen 2'!BA241,'Scen 3'!BA241,'Scen 4'!BA241,'Scen 5'!BA241,'Scen 6'!BA241,'Scen 7'!BA241,'Scen 8'!BA241,'Scen 9'!BA241)-\nCHOOSE($L$2,'Scen 1'!BA241,'Scen 2'!BA241,'Scen 3'!BA241,'Scen 4'!BA241,'Scen 5'!BA241,'Scen 6'!BA241,'Scen 7'!BA241,'Scen 8'!BA241,'Scen 9'!BA241),\"\")","v":2.6936302497527764E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB241,'Scen 2'!BB241,'Scen 3'!BB241,'Scen 4'!BB241,'Scen 5'!BB241,'Scen 6'!BB241,'Scen 7'!BB241,'Scen 8'!BB241,'Scen 9'!BB241)-\nCHOOSE($L$2,'Scen 1'!BB241,'Scen 2'!BB241,'Scen 3'!BB241,'Scen 4'!BB241,'Scen 5'!BB241,'Scen 6'!BB241,'Scen 7'!BB241,'Scen 8'!BB241,'Scen 9'!BB241),\"\")","v":2.851580814636101E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC241,'Scen 2'!BC241,'Scen 3'!BC241,'Scen 4'!BC241,'Scen 5'!BC241,'Scen 6'!BC241,'Scen 7'!BC241,'Scen 8'!BC241,'Scen 9'!BC241)-\nCHOOSE($L$2,'Scen 1'!BC241,'Scen 2'!BC241,'Scen 3'!BC241,'Scen 4'!BC241,'Scen 5'!BC241,'Scen 6'!BC241,'Scen 7'!BC241,'Scen 8'!BC241,'Scen 9'!BC241),\"\")","v":3.0388723351886249E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD241,'Scen 2'!BD241,'Scen 3'!BD241,'Scen 4'!BD241,'Scen 5'!BD241,'Scen 6'!BD241,'Scen 7'!BD241,'Scen 8'!BD241,'Scen 9'!BD241)-\nCHOOSE($L$2,'Scen 1'!BD241,'Scen 2'!BD241,'Scen 3'!BD241,'Scen 4'!BD241,'Scen 5'!BD241,'Scen 6'!BD241,'Scen 7'!BD241,'Scen 8'!BD241,'Scen 9'!BD241),\"\")","v":3.2658107681856618E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE241,'Scen 2'!BE241,'Scen 3'!BE241,'Scen 4'!BE241,'Scen 5'!BE241,'Scen 6'!BE241,'Scen 7'!BE241,'Scen 8'!BE241,'Scen 9'!BE241)-\nCHOOSE($L$2,'Scen 1'!BE241,'Scen 2'!BE241,'Scen 3'!BE241,'Scen 4'!BE241,'Scen 5'!BE241,'Scen 6'!BE241,'Scen 7'!BE241,'Scen 8'!BE241,'Scen 9'!BE241),\"\")","v":3.5350036520657158E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF241,'Scen 2'!BF241,'Scen 3'!BF241,'Scen 4'!BF241,'Scen 5'!BF241,'Scen 6'!BF241,'Scen 7'!BF241,'Scen 8'!BF241,'Scen 9'!BF241)-\nCHOOSE($L$2,'Scen 1'!BF241,'Scen 2'!BF241,'Scen 3'!BF241,'Scen 4'!BF241,'Scen 5'!BF241,'Scen 6'!BF241,'Scen 7'!BF241,'Scen 8'!BF241,'Scen 9'!BF241),\"\")","v":3.8053118824010745E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG241,'Scen 2'!BG241,'Scen 3'!BG241,'Scen 4'!BG241,'Scen 5'!BG241,'Scen 6'!BG241,'Scen 7'!BG241,'Scen 8'!BG241,'Scen 9'!BG241)-\nCHOOSE($L$2,'Scen 1'!BG241,'Scen 2'!BG241,'Scen 3'!BG241,'Scen 4'!BG241,'Scen 5'!BG241,'Scen 6'!BG241,'Scen 7'!BG241,'Scen 8'!BG241,'Scen 9'!BG241),\"\")","v":3.8425178401694238E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH241,'Scen 2'!BH241,'Scen 3'!BH241,'Scen 4'!BH241,'Scen 5'!BH241,'Scen 6'!BH241,'Scen 7'!BH241,'Scen 8'!BH241,'Scen 9'!BH241)-\nCHOOSE($L$2,'Scen 1'!BH241,'Scen 2'!BH241,'Scen 3'!BH241,'Scen 4'!BH241,'Scen 5'!BH241,'Scen 6'!BH241,'Scen 7'!BH241,'Scen 8'!BH241,'Scen 9'!BH241),\"\")","v":3.9099366929155055E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI241,'Scen 2'!BI241,'Scen 3'!BI241,'Scen 4'!BI241,'Scen 5'!BI241,'Scen 6'!BI241,'Scen 7'!BI241,'Scen 8'!BI241,'Scen 9'!BI241)-\nCHOOSE($L$2,'Scen 1'!BI241,'Scen 2'!BI241,'Scen 3'!BI241,'Scen 4'!BI241,'Scen 5'!BI241,'Scen 6'!BI241,'Scen 7'!BI241,'Scen 8'!BI241,'Scen 9'!BI241),\"\")","v":4.0069997037978089E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ241,'Scen 2'!BJ241,'Scen 3'!BJ241,'Scen 4'!BJ241,'Scen 5'!BJ241,'Scen 6'!BJ241,'Scen 7'!BJ241,'Scen 8'!BJ241,'Scen 9'!BJ241)-\nCHOOSE($L$2,'Scen 1'!BJ241,'Scen 2'!BJ241,'Scen 3'!BJ241,'Scen 4'!BJ241,'Scen 5'!BJ241,'Scen 6'!BJ241,'Scen 7'!BJ241,'Scen 8'!BJ241,'Scen 9'!BJ241),\"\")","v":4.1612288263302988E-3}]
[null,null,null,null,"Applicable Threshold - B Debt to Regulatory Asset Ratio threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA242,'Scen 2'!AA242,'Scen 3'!AA242,'Scen 4'!AA242,'Scen 5'!AA242,'Scen 6'!AA242,'Scen 7'!AA242,'Scen 8'!AA242,'Scen 9'!AA242)-\nCHOOSE($L$2,'Scen 1'!AA242,'Scen 2'!AA242,'Scen 3'!AA242,'Scen 4'!AA242,'Scen 5'!AA242,'Scen 6'!AA242,'Scen 7'!AA242,'Scen 8'!AA242,'Scen 9'!AA242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB242,'Scen 2'!AB242,'Scen 3'!AB242,'Scen 4'!AB242,'Scen 5'!AB242,'Scen 6'!AB242,'Scen 7'!AB242,'Scen 8'!AB242,'Scen 9'!AB242)-\nCHOOSE($L$2,'Scen 1'!AB242,'Scen 2'!AB242,'Scen 3'!AB242,'Scen 4'!AB242,'Scen 5'!AB242,'Scen 6'!AB242,'Scen 7'!AB242,'Scen 8'!AB242,'Scen 9'!AB242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC242,'Scen 2'!AC242,'Scen 3'!AC242,'Scen 4'!AC242,'Scen 5'!AC242,'Scen 6'!AC242,'Scen 7'!AC242,'Scen 8'!AC242,'Scen 9'!AC242)-\nCHOOSE($L$2,'Scen 1'!AC242,'Scen 2'!AC242,'Scen 3'!AC242,'Scen 4'!AC242,'Scen 5'!AC242,'Scen 6'!AC242,'Scen 7'!AC242,'Scen 8'!AC242,'Scen 9'!AC242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD242,'Scen 2'!AD242,'Scen 3'!AD242,'Scen 4'!AD242,'Scen 5'!AD242,'Scen 6'!AD242,'Scen 7'!AD242,'Scen 8'!AD242,'Scen 9'!AD242)-\nCHOOSE($L$2,'Scen 1'!AD242,'Scen 2'!AD242,'Scen 3'!AD242,'Scen 4'!AD242,'Scen 5'!AD242,'Scen 6'!AD242,'Scen 7'!AD242,'Scen 8'!AD242,'Scen 9'!AD242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE242,'Scen 2'!AE242,'Scen 3'!AE242,'Scen 4'!AE242,'Scen 5'!AE242,'Scen 6'!AE242,'Scen 7'!AE242,'Scen 8'!AE242,'Scen 9'!AE242)-\nCHOOSE($L$2,'Scen 1'!AE242,'Scen 2'!AE242,'Scen 3'!AE242,'Scen 4'!AE242,'Scen 5'!AE242,'Scen 6'!AE242,'Scen 7'!AE242,'Scen 8'!AE242,'Scen 9'!AE242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF242,'Scen 2'!AF242,'Scen 3'!AF242,'Scen 4'!AF242,'Scen 5'!AF242,'Scen 6'!AF242,'Scen 7'!AF242,'Scen 8'!AF242,'Scen 9'!AF242)-\nCHOOSE($L$2,'Scen 1'!AF242,'Scen 2'!AF242,'Scen 3'!AF242,'Scen 4'!AF242,'Scen 5'!AF242,'Scen 6'!AF242,'Scen 7'!AF242,'Scen 8'!AF242,'Scen 9'!AF242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG242,'Scen 2'!AG242,'Scen 3'!AG242,'Scen 4'!AG242,'Scen 5'!AG242,'Scen 6'!AG242,'Scen 7'!AG242,'Scen 8'!AG242,'Scen 9'!AG242)-\nCHOOSE($L$2,'Scen 1'!AG242,'Scen 2'!AG242,'Scen 3'!AG242,'Scen 4'!AG242,'Scen 5'!AG242,'Scen 6'!AG242,'Scen 7'!AG242,'Scen 8'!AG242,'Scen 9'!AG242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH242,'Scen 2'!AH242,'Scen 3'!AH242,'Scen 4'!AH242,'Scen 5'!AH242,'Scen 6'!AH242,'Scen 7'!AH242,'Scen 8'!AH242,'Scen 9'!AH242)-\nCHOOSE($L$2,'Scen 1'!AH242,'Scen 2'!AH242,'Scen 3'!AH242,'Scen 4'!AH242,'Scen 5'!AH242,'Scen 6'!AH242,'Scen 7'!AH242,'Scen 8'!AH242,'Scen 9'!AH242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI242,'Scen 2'!AI242,'Scen 3'!AI242,'Scen 4'!AI242,'Scen 5'!AI242,'Scen 6'!AI242,'Scen 7'!AI242,'Scen 8'!AI242,'Scen 9'!AI242)-\nCHOOSE($L$2,'Scen 1'!AI242,'Scen 2'!AI242,'Scen 3'!AI242,'Scen 4'!AI242,'Scen 5'!AI242,'Scen 6'!AI242,'Scen 7'!AI242,'Scen 8'!AI242,'Scen 9'!AI242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ242,'Scen 2'!AJ242,'Scen 3'!AJ242,'Scen 4'!AJ242,'Scen 5'!AJ242,'Scen 6'!AJ242,'Scen 7'!AJ242,'Scen 8'!AJ242,'Scen 9'!AJ242)-\nCHOOSE($L$2,'Scen 1'!AJ242,'Scen 2'!AJ242,'Scen 3'!AJ242,'Scen 4'!AJ242,'Scen 5'!AJ242,'Scen 6'!AJ242,'Scen 7'!AJ242,'Scen 8'!AJ242,'Scen 9'!AJ242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK242,'Scen 2'!AK242,'Scen 3'!AK242,'Scen 4'!AK242,'Scen 5'!AK242,'Scen 6'!AK242,'Scen 7'!AK242,'Scen 8'!AK242,'Scen 9'!AK242)-\nCHOOSE($L$2,'Scen 1'!AK242,'Scen 2'!AK242,'Scen 3'!AK242,'Scen 4'!AK242,'Scen 5'!AK242,'Scen 6'!AK242,'Scen 7'!AK242,'Scen 8'!AK242,'Scen 9'!AK242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL242,'Scen 2'!AL242,'Scen 3'!AL242,'Scen 4'!AL242,'Scen 5'!AL242,'Scen 6'!AL242,'Scen 7'!AL242,'Scen 8'!AL242,'Scen 9'!AL242)-\nCHOOSE($L$2,'Scen 1'!AL242,'Scen 2'!AL242,'Scen 3'!AL242,'Scen 4'!AL242,'Scen 5'!AL242,'Scen 6'!AL242,'Scen 7'!AL242,'Scen 8'!AL242,'Scen 9'!AL242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM242,'Scen 2'!AM242,'Scen 3'!AM242,'Scen 4'!AM242,'Scen 5'!AM242,'Scen 6'!AM242,'Scen 7'!AM242,'Scen 8'!AM242,'Scen 9'!AM242)-\nCHOOSE($L$2,'Scen 1'!AM242,'Scen 2'!AM242,'Scen 3'!AM242,'Scen 4'!AM242,'Scen 5'!AM242,'Scen 6'!AM242,'Scen 7'!AM242,'Scen 8'!AM242,'Scen 9'!AM242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN242,'Scen 2'!AN242,'Scen 3'!AN242,'Scen 4'!AN242,'Scen 5'!AN242,'Scen 6'!AN242,'Scen 7'!AN242,'Scen 8'!AN242,'Scen 9'!AN242)-\nCHOOSE($L$2,'Scen 1'!AN242,'Scen 2'!AN242,'Scen 3'!AN242,'Scen 4'!AN242,'Scen 5'!AN242,'Scen 6'!AN242,'Scen 7'!AN242,'Scen 8'!AN242,'Scen 9'!AN242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO242,'Scen 2'!AO242,'Scen 3'!AO242,'Scen 4'!AO242,'Scen 5'!AO242,'Scen 6'!AO242,'Scen 7'!AO242,'Scen 8'!AO242,'Scen 9'!AO242)-\nCHOOSE($L$2,'Scen 1'!AO242,'Scen 2'!AO242,'Scen 3'!AO242,'Scen 4'!AO242,'Scen 5'!AO242,'Scen 6'!AO242,'Scen 7'!AO242,'Scen 8'!AO242,'Scen 9'!AO242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP242,'Scen 2'!AP242,'Scen 3'!AP242,'Scen 4'!AP242,'Scen 5'!AP242,'Scen 6'!AP242,'Scen 7'!AP242,'Scen 8'!AP242,'Scen 9'!AP242)-\nCHOOSE($L$2,'Scen 1'!AP242,'Scen 2'!AP242,'Scen 3'!AP242,'Scen 4'!AP242,'Scen 5'!AP242,'Scen 6'!AP242,'Scen 7'!AP242,'Scen 8'!AP242,'Scen 9'!AP242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ242,'Scen 2'!AQ242,'Scen 3'!AQ242,'Scen 4'!AQ242,'Scen 5'!AQ242,'Scen 6'!AQ242,'Scen 7'!AQ242,'Scen 8'!AQ242,'Scen 9'!AQ242)-\nCHOOSE($L$2,'Scen 1'!AQ242,'Scen 2'!AQ242,'Scen 3'!AQ242,'Scen 4'!AQ242,'Scen 5'!AQ242,'Scen 6'!AQ242,'Scen 7'!AQ242,'Scen 8'!AQ242,'Scen 9'!AQ242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR242,'Scen 2'!AR242,'Scen 3'!AR242,'Scen 4'!AR242,'Scen 5'!AR242,'Scen 6'!AR242,'Scen 7'!AR242,'Scen 8'!AR242,'Scen 9'!AR242)-\nCHOOSE($L$2,'Scen 1'!AR242,'Scen 2'!AR242,'Scen 3'!AR242,'Scen 4'!AR242,'Scen 5'!AR242,'Scen 6'!AR242,'Scen 7'!AR242,'Scen 8'!AR242,'Scen 9'!AR242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS242,'Scen 2'!AS242,'Scen 3'!AS242,'Scen 4'!AS242,'Scen 5'!AS242,'Scen 6'!AS242,'Scen 7'!AS242,'Scen 8'!AS242,'Scen 9'!AS242)-\nCHOOSE($L$2,'Scen 1'!AS242,'Scen 2'!AS242,'Scen 3'!AS242,'Scen 4'!AS242,'Scen 5'!AS242,'Scen 6'!AS242,'Scen 7'!AS242,'Scen 8'!AS242,'Scen 9'!AS242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT242,'Scen 2'!AT242,'Scen 3'!AT242,'Scen 4'!AT242,'Scen 5'!AT242,'Scen 6'!AT242,'Scen 7'!AT242,'Scen 8'!AT242,'Scen 9'!AT242)-\nCHOOSE($L$2,'Scen 1'!AT242,'Scen 2'!AT242,'Scen 3'!AT242,'Scen 4'!AT242,'Scen 5'!AT242,'Scen 6'!AT242,'Scen 7'!AT242,'Scen 8'!AT242,'Scen 9'!AT242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU242,'Scen 2'!AU242,'Scen 3'!AU242,'Scen 4'!AU242,'Scen 5'!AU242,'Scen 6'!AU242,'Scen 7'!AU242,'Scen 8'!AU242,'Scen 9'!AU242)-\nCHOOSE($L$2,'Scen 1'!AU242,'Scen 2'!AU242,'Scen 3'!AU242,'Scen 4'!AU242,'Scen 5'!AU242,'Scen 6'!AU242,'Scen 7'!AU242,'Scen 8'!AU242,'Scen 9'!AU242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV242,'Scen 2'!AV242,'Scen 3'!AV242,'Scen 4'!AV242,'Scen 5'!AV242,'Scen 6'!AV242,'Scen 7'!AV242,'Scen 8'!AV242,'Scen 9'!AV242)-\nCHOOSE($L$2,'Scen 1'!AV242,'Scen 2'!AV242,'Scen 3'!AV242,'Scen 4'!AV242,'Scen 5'!AV242,'Scen 6'!AV242,'Scen 7'!AV242,'Scen 8'!AV242,'Scen 9'!AV242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW242,'Scen 2'!AW242,'Scen 3'!AW242,'Scen 4'!AW242,'Scen 5'!AW242,'Scen 6'!AW242,'Scen 7'!AW242,'Scen 8'!AW242,'Scen 9'!AW242)-\nCHOOSE($L$2,'Scen 1'!AW242,'Scen 2'!AW242,'Scen 3'!AW242,'Scen 4'!AW242,'Scen 5'!AW242,'Scen 6'!AW242,'Scen 7'!AW242,'Scen 8'!AW242,'Scen 9'!AW242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX242,'Scen 2'!AX242,'Scen 3'!AX242,'Scen 4'!AX242,'Scen 5'!AX242,'Scen 6'!AX242,'Scen 7'!AX242,'Scen 8'!AX242,'Scen 9'!AX242)-\nCHOOSE($L$2,'Scen 1'!AX242,'Scen 2'!AX242,'Scen 3'!AX242,'Scen 4'!AX242,'Scen 5'!AX242,'Scen 6'!AX242,'Scen 7'!AX242,'Scen 8'!AX242,'Scen 9'!AX242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY242,'Scen 2'!AY242,'Scen 3'!AY242,'Scen 4'!AY242,'Scen 5'!AY242,'Scen 6'!AY242,'Scen 7'!AY242,'Scen 8'!AY242,'Scen 9'!AY242)-\nCHOOSE($L$2,'Scen 1'!AY242,'Scen 2'!AY242,'Scen 3'!AY242,'Scen 4'!AY242,'Scen 5'!AY242,'Scen 6'!AY242,'Scen 7'!AY242,'Scen 8'!AY242,'Scen 9'!AY242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ242,'Scen 2'!AZ242,'Scen 3'!AZ242,'Scen 4'!AZ242,'Scen 5'!AZ242,'Scen 6'!AZ242,'Scen 7'!AZ242,'Scen 8'!AZ242,'Scen 9'!AZ242)-\nCHOOSE($L$2,'Scen 1'!AZ242,'Scen 2'!AZ242,'Scen 3'!AZ242,'Scen 4'!AZ242,'Scen 5'!AZ242,'Scen 6'!AZ242,'Scen 7'!AZ242,'Scen 8'!AZ242,'Scen 9'!AZ242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA242,'Scen 2'!BA242,'Scen 3'!BA242,'Scen 4'!BA242,'Scen 5'!BA242,'Scen 6'!BA242,'Scen 7'!BA242,'Scen 8'!BA242,'Scen 9'!BA242)-\nCHOOSE($L$2,'Scen 1'!BA242,'Scen 2'!BA242,'Scen 3'!BA242,'Scen 4'!BA242,'Scen 5'!BA242,'Scen 6'!BA242,'Scen 7'!BA242,'Scen 8'!BA242,'Scen 9'!BA242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB242,'Scen 2'!BB242,'Scen 3'!BB242,'Scen 4'!BB242,'Scen 5'!BB242,'Scen 6'!BB242,'Scen 7'!BB242,'Scen 8'!BB242,'Scen 9'!BB242)-\nCHOOSE($L$2,'Scen 1'!BB242,'Scen 2'!BB242,'Scen 3'!BB242,'Scen 4'!BB242,'Scen 5'!BB242,'Scen 6'!BB242,'Scen 7'!BB242,'Scen 8'!BB242,'Scen 9'!BB242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC242,'Scen 2'!BC242,'Scen 3'!BC242,'Scen 4'!BC242,'Scen 5'!BC242,'Scen 6'!BC242,'Scen 7'!BC242,'Scen 8'!BC242,'Scen 9'!BC242)-\nCHOOSE($L$2,'Scen 1'!BC242,'Scen 2'!BC242,'Scen 3'!BC242,'Scen 4'!BC242,'Scen 5'!BC242,'Scen 6'!BC242,'Scen 7'!BC242,'Scen 8'!BC242,'Scen 9'!BC242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD242,'Scen 2'!BD242,'Scen 3'!BD242,'Scen 4'!BD242,'Scen 5'!BD242,'Scen 6'!BD242,'Scen 7'!BD242,'Scen 8'!BD242,'Scen 9'!BD242)-\nCHOOSE($L$2,'Scen 1'!BD242,'Scen 2'!BD242,'Scen 3'!BD242,'Scen 4'!BD242,'Scen 5'!BD242,'Scen 6'!BD242,'Scen 7'!BD242,'Scen 8'!BD242,'Scen 9'!BD242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE242,'Scen 2'!BE242,'Scen 3'!BE242,'Scen 4'!BE242,'Scen 5'!BE242,'Scen 6'!BE242,'Scen 7'!BE242,'Scen 8'!BE242,'Scen 9'!BE242)-\nCHOOSE($L$2,'Scen 1'!BE242,'Scen 2'!BE242,'Scen 3'!BE242,'Scen 4'!BE242,'Scen 5'!BE242,'Scen 6'!BE242,'Scen 7'!BE242,'Scen 8'!BE242,'Scen 9'!BE242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF242,'Scen 2'!BF242,'Scen 3'!BF242,'Scen 4'!BF242,'Scen 5'!BF242,'Scen 6'!BF242,'Scen 7'!BF242,'Scen 8'!BF242,'Scen 9'!BF242)-\nCHOOSE($L$2,'Scen 1'!BF242,'Scen 2'!BF242,'Scen 3'!BF242,'Scen 4'!BF242,'Scen 5'!BF242,'Scen 6'!BF242,'Scen 7'!BF242,'Scen 8'!BF242,'Scen 9'!BF242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG242,'Scen 2'!BG242,'Scen 3'!BG242,'Scen 4'!BG242,'Scen 5'!BG242,'Scen 6'!BG242,'Scen 7'!BG242,'Scen 8'!BG242,'Scen 9'!BG242)-\nCHOOSE($L$2,'Scen 1'!BG242,'Scen 2'!BG242,'Scen 3'!BG242,'Scen 4'!BG242,'Scen 5'!BG242,'Scen 6'!BG242,'Scen 7'!BG242,'Scen 8'!BG242,'Scen 9'!BG242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH242,'Scen 2'!BH242,'Scen 3'!BH242,'Scen 4'!BH242,'Scen 5'!BH242,'Scen 6'!BH242,'Scen 7'!BH242,'Scen 8'!BH242,'Scen 9'!BH242)-\nCHOOSE($L$2,'Scen 1'!BH242,'Scen 2'!BH242,'Scen 3'!BH242,'Scen 4'!BH242,'Scen 5'!BH242,'Scen 6'!BH242,'Scen 7'!BH242,'Scen 8'!BH242,'Scen 9'!BH242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI242,'Scen 2'!BI242,'Scen 3'!BI242,'Scen 4'!BI242,'Scen 5'!BI242,'Scen 6'!BI242,'Scen 7'!BI242,'Scen 8'!BI242,'Scen 9'!BI242)-\nCHOOSE($L$2,'Scen 1'!BI242,'Scen 2'!BI242,'Scen 3'!BI242,'Scen 4'!BI242,'Scen 5'!BI242,'Scen 6'!BI242,'Scen 7'!BI242,'Scen 8'!BI242,'Scen 9'!BI242),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ242,'Scen 2'!BJ242,'Scen 3'!BJ242,'Scen 4'!BJ242,'Scen 5'!BJ242,'Scen 6'!BJ242,'Scen 7'!BJ242,'Scen 8'!BJ242,'Scen 9'!BJ242)-\nCHOOSE($L$2,'Scen 1'!BJ242,'Scen 2'!BJ242,'Scen 3'!BJ242,'Scen 4'!BJ242,'Scen 5'!BJ242,'Scen 6'!BJ242,'Scen 7'!BJ242,'Scen 8'!BJ242,'Scen 9'!BJ242),\"\")","v":0}]
[null,null,null,null,"Net debt-to-RAB alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA247,'Scen 2'!AA247,'Scen 3'!AA247,'Scen 4'!AA247,'Scen 5'!AA247,'Scen 6'!AA247,'Scen 7'!AA247,'Scen 8'!AA247,'Scen 9'!AA247)-\nCHOOSE($L$2,'Scen 1'!AA247,'Scen 2'!AA247,'Scen 3'!AA247,'Scen 4'!AA247,'Scen 5'!AA247,'Scen 6'!AA247,'Scen 7'!AA247,'Scen 8'!AA247,'Scen 9'!AA247),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB247,'Scen 2'!AB247,'Scen 3'!AB247,'Scen 4'!AB247,'Scen 5'!AB247,'Scen 6'!AB247,'Scen 7'!AB247,'Scen 8'!AB247,'Scen 9'!AB247)-\nCHOOSE($L$2,'Scen 1'!AB247,'Scen 2'!AB247,'Scen 3'!AB247,'Scen 4'!AB247,'Scen 5'!AB247,'Scen 6'!AB247,'Scen 7'!AB247,'Scen 8'!AB247,'Scen 9'!AB247),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC247,'Scen 2'!AC247,'Scen 3'!AC247,'Scen 4'!AC247,'Scen 5'!AC247,'Scen 6'!AC247,'Scen 7'!AC247,'Scen 8'!AC247,'Scen 9'!AC247)-\nCHOOSE($L$2,'Scen 1'!AC247,'Scen 2'!AC247,'Scen 3'!AC247,'Scen 4'!AC247,'Scen 5'!AC247,'Scen 6'!AC247,'Scen 7'!AC247,'Scen 8'!AC247,'Scen 9'!AC247),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD247,'Scen 2'!AD247,'Scen 3'!AD247,'Scen 4'!AD247,'Scen 5'!AD247,'Scen 6'!AD247,'Scen 7'!AD247,'Scen 8'!AD247,'Scen 9'!AD247)-\nCHOOSE($L$2,'Scen 1'!AD247,'Scen 2'!AD247,'Scen 3'!AD247,'Scen 4'!AD247,'Scen 5'!AD247,'Scen 6'!AD247,'Scen 7'!AD247,'Scen 8'!AD247,'Scen 9'!AD247),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE247,'Scen 2'!AE247,'Scen 3'!AE247,'Scen 4'!AE247,'Scen 5'!AE247,'Scen 6'!AE247,'Scen 7'!AE247,'Scen 8'!AE247,'Scen 9'!AE247)-\nCHOOSE($L$2,'Scen 1'!AE247,'Scen 2'!AE247,'Scen 3'!AE247,'Scen 4'!AE247,'Scen 5'!AE247,'Scen 6'!AE247,'Scen 7'!AE247,'Scen 8'!AE247,'Scen 9'!AE247),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF247,'Scen 2'!AF247,'Scen 3'!AF247,'Scen 4'!AF247,'Scen 5'!AF247,'Scen 6'!AF247,'Scen 7'!AF247,'Scen 8'!AF247,'Scen 9'!AF247)-\nCHOOSE($L$2,'Scen 1'!AF247,'Scen 2'!AF247,'Scen 3'!AF247,'Scen 4'!AF247,'Scen 5'!AF247,'Scen 6'!AF247,'Scen 7'!AF247,'Scen 8'!AF247,'Scen 9'!AF247),\"\")","v":0.37565623539319404},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG247,'Scen 2'!AG247,'Scen 3'!AG247,'Scen 4'!AG247,'Scen 5'!AG247,'Scen 6'!AG247,'Scen 7'!AG247,'Scen 8'!AG247,'Scen 9'!AG247)-\nCHOOSE($L$2,'Scen 1'!AG247,'Scen 2'!AG247,'Scen 3'!AG247,'Scen 4'!AG247,'Scen 5'!AG247,'Scen 6'!AG247,'Scen 7'!AG247,'Scen 8'!AG247,'Scen 9'!AG247),\"\")","v":-0.53106331346373281},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH247,'Scen 2'!AH247,'Scen 3'!AH247,'Scen 4'!AH247,'Scen 5'!AH247,'Scen 6'!AH247,'Scen 7'!AH247,'Scen 8'!AH247,'Scen 9'!AH247)-\nCHOOSE($L$2,'Scen 1'!AH247,'Scen 2'!AH247,'Scen 3'!AH247,'Scen 4'!AH247,'Scen 5'!AH247,'Scen 6'!AH247,'Scen 7'!AH247,'Scen 8'!AH247,'Scen 9'!AH247),\"\")","v":-1.1285260261156065},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI247,'Scen 2'!AI247,'Scen 3'!AI247,'Scen 4'!AI247,'Scen 5'!AI247,'Scen 6'!AI247,'Scen 7'!AI247,'Scen 8'!AI247,'Scen 9'!AI247)-\nCHOOSE($L$2,'Scen 1'!AI247,'Scen 2'!AI247,'Scen 3'!AI247,'Scen 4'!AI247,'Scen 5'!AI247,'Scen 6'!AI247,'Scen 7'!AI247,'Scen 8'!AI247,'Scen 9'!AI247),\"\")","v":-6.6395949291796263E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ247,'Scen 2'!AJ247,'Scen 3'!AJ247,'Scen 4'!AJ247,'Scen 5'!AJ247,'Scen 6'!AJ247,'Scen 7'!AJ247,'Scen 8'!AJ247,'Scen 9'!AJ247)-\nCHOOSE($L$2,'Scen 1'!AJ247,'Scen 2'!AJ247,'Scen 3'!AJ247,'Scen 4'!AJ247,'Scen 5'!AJ247,'Scen 6'!AJ247,'Scen 7'!AJ247,'Scen 8'!AJ247,'Scen 9'!AJ247),\"\")","v":1.7286184310317232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK247,'Scen 2'!AK247,'Scen 3'!AK247,'Scen 4'!AK247,'Scen 5'!AK247,'Scen 6'!AK247,'Scen 7'!AK247,'Scen 8'!AK247,'Scen 9'!AK247)-\nCHOOSE($L$2,'Scen 1'!AK247,'Scen 2'!AK247,'Scen 3'!AK247,'Scen 4'!AK247,'Scen 5'!AK247,'Scen 6'!AK247,'Scen 7'!AK247,'Scen 8'!AK247,'Scen 9'!AK247),\"\")","v":2.0229273309944977},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL247,'Scen 2'!AL247,'Scen 3'!AL247,'Scen 4'!AL247,'Scen 5'!AL247,'Scen 6'!AL247,'Scen 7'!AL247,'Scen 8'!AL247,'Scen 9'!AL247)-\nCHOOSE($L$2,'Scen 1'!AL247,'Scen 2'!AL247,'Scen 3'!AL247,'Scen 4'!AL247,'Scen 5'!AL247,'Scen 6'!AL247,'Scen 7'!AL247,'Scen 8'!AL247,'Scen 9'!AL247),\"\")","v":2.1103868865713604},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM247,'Scen 2'!AM247,'Scen 3'!AM247,'Scen 4'!AM247,'Scen 5'!AM247,'Scen 6'!AM247,'Scen 7'!AM247,'Scen 8'!AM247,'Scen 9'!AM247)-\nCHOOSE($L$2,'Scen 1'!AM247,'Scen 2'!AM247,'Scen 3'!AM247,'Scen 4'!AM247,'Scen 5'!AM247,'Scen 6'!AM247,'Scen 7'!AM247,'Scen 8'!AM247,'Scen 9'!AM247),\"\")","v":0.49280134808395992},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN247,'Scen 2'!AN247,'Scen 3'!AN247,'Scen 4'!AN247,'Scen 5'!AN247,'Scen 6'!AN247,'Scen 7'!AN247,'Scen 8'!AN247,'Scen 9'!AN247)-\nCHOOSE($L$2,'Scen 1'!AN247,'Scen 2'!AN247,'Scen 3'!AN247,'Scen 4'!AN247,'Scen 5'!AN247,'Scen 6'!AN247,'Scen 7'!AN247,'Scen 8'!AN247,'Scen 9'!AN247),\"\")","v":0.48789750900676854},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO247,'Scen 2'!AO247,'Scen 3'!AO247,'Scen 4'!AO247,'Scen 5'!AO247,'Scen 6'!AO247,'Scen 7'!AO247,'Scen 8'!AO247,'Scen 9'!AO247)-\nCHOOSE($L$2,'Scen 1'!AO247,'Scen 2'!AO247,'Scen 3'!AO247,'Scen 4'!AO247,'Scen 5'!AO247,'Scen 6'!AO247,'Scen 7'!AO247,'Scen 8'!AO247,'Scen 9'!AO247),\"\")","v":0.528356246731148},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP247,'Scen 2'!AP247,'Scen 3'!AP247,'Scen 4'!AP247,'Scen 5'!AP247,'Scen 6'!AP247,'Scen 7'!AP247,'Scen 8'!AP247,'Scen 9'!AP247)-\nCHOOSE($L$2,'Scen 1'!AP247,'Scen 2'!AP247,'Scen 3'!AP247,'Scen 4'!AP247,'Scen 5'!AP247,'Scen 6'!AP247,'Scen 7'!AP247,'Scen 8'!AP247,'Scen 9'!AP247),\"\")","v":0.51841697713129431},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ247,'Scen 2'!AQ247,'Scen 3'!AQ247,'Scen 4'!AQ247,'Scen 5'!AQ247,'Scen 6'!AQ247,'Scen 7'!AQ247,'Scen 8'!AQ247,'Scen 9'!AQ247)-\nCHOOSE($L$2,'Scen 1'!AQ247,'Scen 2'!AQ247,'Scen 3'!AQ247,'Scen 4'!AQ247,'Scen 5'!AQ247,'Scen 6'!AQ247,'Scen 7'!AQ247,'Scen 8'!AQ247,'Scen 9'!AQ247),\"\")","v":0.51112102890141298},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR247,'Scen 2'!AR247,'Scen 3'!AR247,'Scen 4'!AR247,'Scen 5'!AR247,'Scen 6'!AR247,'Scen 7'!AR247,'Scen 8'!AR247,'Scen 9'!AR247)-\nCHOOSE($L$2,'Scen 1'!AR247,'Scen 2'!AR247,'Scen 3'!AR247,'Scen 4'!AR247,'Scen 5'!AR247,'Scen 6'!AR247,'Scen 7'!AR247,'Scen 8'!AR247,'Scen 9'!AR247),\"\")","v":0.43222600427034852},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS247,'Scen 2'!AS247,'Scen 3'!AS247,'Scen 4'!AS247,'Scen 5'!AS247,'Scen 6'!AS247,'Scen 7'!AS247,'Scen 8'!AS247,'Scen 9'!AS247)-\nCHOOSE($L$2,'Scen 1'!AS247,'Scen 2'!AS247,'Scen 3'!AS247,'Scen 4'!AS247,'Scen 5'!AS247,'Scen 6'!AS247,'Scen 7'!AS247,'Scen 8'!AS247,'Scen 9'!AS247),\"\")","v":0.44144938843968617},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT247,'Scen 2'!AT247,'Scen 3'!AT247,'Scen 4'!AT247,'Scen 5'!AT247,'Scen 6'!AT247,'Scen 7'!AT247,'Scen 8'!AT247,'Scen 9'!AT247)-\nCHOOSE($L$2,'Scen 1'!AT247,'Scen 2'!AT247,'Scen 3'!AT247,'Scen 4'!AT247,'Scen 5'!AT247,'Scen 6'!AT247,'Scen 7'!AT247,'Scen 8'!AT247,'Scen 9'!AT247),\"\")","v":0.44065945349563584},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU247,'Scen 2'!AU247,'Scen 3'!AU247,'Scen 4'!AU247,'Scen 5'!AU247,'Scen 6'!AU247,'Scen 7'!AU247,'Scen 8'!AU247,'Scen 9'!AU247)-\nCHOOSE($L$2,'Scen 1'!AU247,'Scen 2'!AU247,'Scen 3'!AU247,'Scen 4'!AU247,'Scen 5'!AU247,'Scen 6'!AU247,'Scen 7'!AU247,'Scen 8'!AU247,'Scen 9'!AU247),\"\")","v":0.44638949951511808},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV247,'Scen 2'!AV247,'Scen 3'!AV247,'Scen 4'!AV247,'Scen 5'!AV247,'Scen 6'!AV247,'Scen 7'!AV247,'Scen 8'!AV247,'Scen 9'!AV247)-\nCHOOSE($L$2,'Scen 1'!AV247,'Scen 2'!AV247,'Scen 3'!AV247,'Scen 4'!AV247,'Scen 5'!AV247,'Scen 6'!AV247,'Scen 7'!AV247,'Scen 8'!AV247,'Scen 9'!AV247),\"\")","v":0.44385744668696514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW247,'Scen 2'!AW247,'Scen 3'!AW247,'Scen 4'!AW247,'Scen 5'!AW247,'Scen 6'!AW247,'Scen 7'!AW247,'Scen 8'!AW247,'Scen 9'!AW247)-\nCHOOSE($L$2,'Scen 1'!AW247,'Scen 2'!AW247,'Scen 3'!AW247,'Scen 4'!AW247,'Scen 5'!AW247,'Scen 6'!AW247,'Scen 7'!AW247,'Scen 8'!AW247,'Scen 9'!AW247),\"\")","v":0.40103756209045649},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX247,'Scen 2'!AX247,'Scen 3'!AX247,'Scen 4'!AX247,'Scen 5'!AX247,'Scen 6'!AX247,'Scen 7'!AX247,'Scen 8'!AX247,'Scen 9'!AX247)-\nCHOOSE($L$2,'Scen 1'!AX247,'Scen 2'!AX247,'Scen 3'!AX247,'Scen 4'!AX247,'Scen 5'!AX247,'Scen 6'!AX247,'Scen 7'!AX247,'Scen 8'!AX247,'Scen 9'!AX247),\"\")","v":0.4027023302974353},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY247,'Scen 2'!AY247,'Scen 3'!AY247,'Scen 4'!AY247,'Scen 5'!AY247,'Scen 6'!AY247,'Scen 7'!AY247,'Scen 8'!AY247,'Scen 9'!AY247)-\nCHOOSE($L$2,'Scen 1'!AY247,'Scen 2'!AY247,'Scen 3'!AY247,'Scen 4'!AY247,'Scen 5'!AY247,'Scen 6'!AY247,'Scen 7'!AY247,'Scen 8'!AY247,'Scen 9'!AY247),\"\")","v":0.40178434472218338},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ247,'Scen 2'!AZ247,'Scen 3'!AZ247,'Scen 4'!AZ247,'Scen 5'!AZ247,'Scen 6'!AZ247,'Scen 7'!AZ247,'Scen 8'!AZ247,'Scen 9'!AZ247)-\nCHOOSE($L$2,'Scen 1'!AZ247,'Scen 2'!AZ247,'Scen 3'!AZ247,'Scen 4'!AZ247,'Scen 5'!AZ247,'Scen 6'!AZ247,'Scen 7'!AZ247,'Scen 8'!AZ247,'Scen 9'!AZ247),\"\")","v":0.40105413085571051},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA247,'Scen 2'!BA247,'Scen 3'!BA247,'Scen 4'!BA247,'Scen 5'!BA247,'Scen 6'!BA247,'Scen 7'!BA247,'Scen 8'!BA247,'Scen 9'!BA247)-\nCHOOSE($L$2,'Scen 1'!BA247,'Scen 2'!BA247,'Scen 3'!BA247,'Scen 4'!BA247,'Scen 5'!BA247,'Scen 6'!BA247,'Scen 7'!BA247,'Scen 8'!BA247,'Scen 9'!BA247),\"\")","v":0.40076535888605136},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB247,'Scen 2'!BB247,'Scen 3'!BB247,'Scen 4'!BB247,'Scen 5'!BB247,'Scen 6'!BB247,'Scen 7'!BB247,'Scen 8'!BB247,'Scen 9'!BB247)-\nCHOOSE($L$2,'Scen 1'!BB247,'Scen 2'!BB247,'Scen 3'!BB247,'Scen 4'!BB247,'Scen 5'!BB247,'Scen 6'!BB247,'Scen 7'!BB247,'Scen 8'!BB247,'Scen 9'!BB247),\"\")","v":0.38791464282980392},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC247,'Scen 2'!BC247,'Scen 3'!BC247,'Scen 4'!BC247,'Scen 5'!BC247,'Scen 6'!BC247,'Scen 7'!BC247,'Scen 8'!BC247,'Scen 9'!BC247)-\nCHOOSE($L$2,'Scen 1'!BC247,'Scen 2'!BC247,'Scen 3'!BC247,'Scen 4'!BC247,'Scen 5'!BC247,'Scen 6'!BC247,'Scen 7'!BC247,'Scen 8'!BC247,'Scen 9'!BC247),\"\")","v":0.38735149447510597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD247,'Scen 2'!BD247,'Scen 3'!BD247,'Scen 4'!BD247,'Scen 5'!BD247,'Scen 6'!BD247,'Scen 7'!BD247,'Scen 8'!BD247,'Scen 9'!BD247)-\nCHOOSE($L$2,'Scen 1'!BD247,'Scen 2'!BD247,'Scen 3'!BD247,'Scen 4'!BD247,'Scen 5'!BD247,'Scen 6'!BD247,'Scen 7'!BD247,'Scen 8'!BD247,'Scen 9'!BD247),\"\")","v":0.38694747407425112},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE247,'Scen 2'!BE247,'Scen 3'!BE247,'Scen 4'!BE247,'Scen 5'!BE247,'Scen 6'!BE247,'Scen 7'!BE247,'Scen 8'!BE247,'Scen 9'!BE247)-\nCHOOSE($L$2,'Scen 1'!BE247,'Scen 2'!BE247,'Scen 3'!BE247,'Scen 4'!BE247,'Scen 5'!BE247,'Scen 6'!BE247,'Scen 7'!BE247,'Scen 8'!BE247,'Scen 9'!BE247),\"\")","v":0.38668884210597732},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF247,'Scen 2'!BF247,'Scen 3'!BF247,'Scen 4'!BF247,'Scen 5'!BF247,'Scen 6'!BF247,'Scen 7'!BF247,'Scen 8'!BF247,'Scen 9'!BF247)-\nCHOOSE($L$2,'Scen 1'!BF247,'Scen 2'!BF247,'Scen 3'!BF247,'Scen 4'!BF247,'Scen 5'!BF247,'Scen 6'!BF247,'Scen 7'!BF247,'Scen 8'!BF247,'Scen 9'!BF247),\"\")","v":0.3853726892865188},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG247,'Scen 2'!BG247,'Scen 3'!BG247,'Scen 4'!BG247,'Scen 5'!BG247,'Scen 6'!BG247,'Scen 7'!BG247,'Scen 8'!BG247,'Scen 9'!BG247)-\nCHOOSE($L$2,'Scen 1'!BG247,'Scen 2'!BG247,'Scen 3'!BG247,'Scen 4'!BG247,'Scen 5'!BG247,'Scen 6'!BG247,'Scen 7'!BG247,'Scen 8'!BG247,'Scen 9'!BG247),\"\")","v":0.39490736600932586},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH247,'Scen 2'!BH247,'Scen 3'!BH247,'Scen 4'!BH247,'Scen 5'!BH247,'Scen 6'!BH247,'Scen 7'!BH247,'Scen 8'!BH247,'Scen 9'!BH247)-\nCHOOSE($L$2,'Scen 1'!BH247,'Scen 2'!BH247,'Scen 3'!BH247,'Scen 4'!BH247,'Scen 5'!BH247,'Scen 6'!BH247,'Scen 7'!BH247,'Scen 8'!BH247,'Scen 9'!BH247),\"\")","v":0.39311957071890991},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI247,'Scen 2'!BI247,'Scen 3'!BI247,'Scen 4'!BI247,'Scen 5'!BI247,'Scen 6'!BI247,'Scen 7'!BI247,'Scen 8'!BI247,'Scen 9'!BI247)-\nCHOOSE($L$2,'Scen 1'!BI247,'Scen 2'!BI247,'Scen 3'!BI247,'Scen 4'!BI247,'Scen 5'!BI247,'Scen 6'!BI247,'Scen 7'!BI247,'Scen 8'!BI247,'Scen 9'!BI247),\"\")","v":0.39133520755476248},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ247,'Scen 2'!BJ247,'Scen 3'!BJ247,'Scen 4'!BJ247,'Scen 5'!BJ247,'Scen 6'!BJ247,'Scen 7'!BJ247,'Scen 8'!BJ247,'Scen 9'!BJ247)-\nCHOOSE($L$2,'Scen 1'!BJ247,'Scen 2'!BJ247,'Scen 3'!BJ247,'Scen 4'!BJ247,'Scen 5'!BJ247,'Scen 6'!BJ247,'Scen 7'!BJ247,'Scen 8'!BJ247,'Scen 9'!BJ247),\"\")","v":0.39060893127628837}]
[null,null,null,null,"Applicable Threshold - BBB Debt/EBITDA threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA248,'Scen 2'!AA248,'Scen 3'!AA248,'Scen 4'!AA248,'Scen 5'!AA248,'Scen 6'!AA248,'Scen 7'!AA248,'Scen 8'!AA248,'Scen 9'!AA248)-\nCHOOSE($L$2,'Scen 1'!AA248,'Scen 2'!AA248,'Scen 3'!AA248,'Scen 4'!AA248,'Scen 5'!AA248,'Scen 6'!AA248,'Scen 7'!AA248,'Scen 8'!AA248,'Scen 9'!AA248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB248,'Scen 2'!AB248,'Scen 3'!AB248,'Scen 4'!AB248,'Scen 5'!AB248,'Scen 6'!AB248,'Scen 7'!AB248,'Scen 8'!AB248,'Scen 9'!AB248)-\nCHOOSE($L$2,'Scen 1'!AB248,'Scen 2'!AB248,'Scen 3'!AB248,'Scen 4'!AB248,'Scen 5'!AB248,'Scen 6'!AB248,'Scen 7'!AB248,'Scen 8'!AB248,'Scen 9'!AB248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC248,'Scen 2'!AC248,'Scen 3'!AC248,'Scen 4'!AC248,'Scen 5'!AC248,'Scen 6'!AC248,'Scen 7'!AC248,'Scen 8'!AC248,'Scen 9'!AC248)-\nCHOOSE($L$2,'Scen 1'!AC248,'Scen 2'!AC248,'Scen 3'!AC248,'Scen 4'!AC248,'Scen 5'!AC248,'Scen 6'!AC248,'Scen 7'!AC248,'Scen 8'!AC248,'Scen 9'!AC248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD248,'Scen 2'!AD248,'Scen 3'!AD248,'Scen 4'!AD248,'Scen 5'!AD248,'Scen 6'!AD248,'Scen 7'!AD248,'Scen 8'!AD248,'Scen 9'!AD248)-\nCHOOSE($L$2,'Scen 1'!AD248,'Scen 2'!AD248,'Scen 3'!AD248,'Scen 4'!AD248,'Scen 5'!AD248,'Scen 6'!AD248,'Scen 7'!AD248,'Scen 8'!AD248,'Scen 9'!AD248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE248,'Scen 2'!AE248,'Scen 3'!AE248,'Scen 4'!AE248,'Scen 5'!AE248,'Scen 6'!AE248,'Scen 7'!AE248,'Scen 8'!AE248,'Scen 9'!AE248)-\nCHOOSE($L$2,'Scen 1'!AE248,'Scen 2'!AE248,'Scen 3'!AE248,'Scen 4'!AE248,'Scen 5'!AE248,'Scen 6'!AE248,'Scen 7'!AE248,'Scen 8'!AE248,'Scen 9'!AE248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF248,'Scen 2'!AF248,'Scen 3'!AF248,'Scen 4'!AF248,'Scen 5'!AF248,'Scen 6'!AF248,'Scen 7'!AF248,'Scen 8'!AF248,'Scen 9'!AF248)-\nCHOOSE($L$2,'Scen 1'!AF248,'Scen 2'!AF248,'Scen 3'!AF248,'Scen 4'!AF248,'Scen 5'!AF248,'Scen 6'!AF248,'Scen 7'!AF248,'Scen 8'!AF248,'Scen 9'!AF248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG248,'Scen 2'!AG248,'Scen 3'!AG248,'Scen 4'!AG248,'Scen 5'!AG248,'Scen 6'!AG248,'Scen 7'!AG248,'Scen 8'!AG248,'Scen 9'!AG248)-\nCHOOSE($L$2,'Scen 1'!AG248,'Scen 2'!AG248,'Scen 3'!AG248,'Scen 4'!AG248,'Scen 5'!AG248,'Scen 6'!AG248,'Scen 7'!AG248,'Scen 8'!AG248,'Scen 9'!AG248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH248,'Scen 2'!AH248,'Scen 3'!AH248,'Scen 4'!AH248,'Scen 5'!AH248,'Scen 6'!AH248,'Scen 7'!AH248,'Scen 8'!AH248,'Scen 9'!AH248)-\nCHOOSE($L$2,'Scen 1'!AH248,'Scen 2'!AH248,'Scen 3'!AH248,'Scen 4'!AH248,'Scen 5'!AH248,'Scen 6'!AH248,'Scen 7'!AH248,'Scen 8'!AH248,'Scen 9'!AH248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI248,'Scen 2'!AI248,'Scen 3'!AI248,'Scen 4'!AI248,'Scen 5'!AI248,'Scen 6'!AI248,'Scen 7'!AI248,'Scen 8'!AI248,'Scen 9'!AI248)-\nCHOOSE($L$2,'Scen 1'!AI248,'Scen 2'!AI248,'Scen 3'!AI248,'Scen 4'!AI248,'Scen 5'!AI248,'Scen 6'!AI248,'Scen 7'!AI248,'Scen 8'!AI248,'Scen 9'!AI248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ248,'Scen 2'!AJ248,'Scen 3'!AJ248,'Scen 4'!AJ248,'Scen 5'!AJ248,'Scen 6'!AJ248,'Scen 7'!AJ248,'Scen 8'!AJ248,'Scen 9'!AJ248)-\nCHOOSE($L$2,'Scen 1'!AJ248,'Scen 2'!AJ248,'Scen 3'!AJ248,'Scen 4'!AJ248,'Scen 5'!AJ248,'Scen 6'!AJ248,'Scen 7'!AJ248,'Scen 8'!AJ248,'Scen 9'!AJ248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK248,'Scen 2'!AK248,'Scen 3'!AK248,'Scen 4'!AK248,'Scen 5'!AK248,'Scen 6'!AK248,'Scen 7'!AK248,'Scen 8'!AK248,'Scen 9'!AK248)-\nCHOOSE($L$2,'Scen 1'!AK248,'Scen 2'!AK248,'Scen 3'!AK248,'Scen 4'!AK248,'Scen 5'!AK248,'Scen 6'!AK248,'Scen 7'!AK248,'Scen 8'!AK248,'Scen 9'!AK248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL248,'Scen 2'!AL248,'Scen 3'!AL248,'Scen 4'!AL248,'Scen 5'!AL248,'Scen 6'!AL248,'Scen 7'!AL248,'Scen 8'!AL248,'Scen 9'!AL248)-\nCHOOSE($L$2,'Scen 1'!AL248,'Scen 2'!AL248,'Scen 3'!AL248,'Scen 4'!AL248,'Scen 5'!AL248,'Scen 6'!AL248,'Scen 7'!AL248,'Scen 8'!AL248,'Scen 9'!AL248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM248,'Scen 2'!AM248,'Scen 3'!AM248,'Scen 4'!AM248,'Scen 5'!AM248,'Scen 6'!AM248,'Scen 7'!AM248,'Scen 8'!AM248,'Scen 9'!AM248)-\nCHOOSE($L$2,'Scen 1'!AM248,'Scen 2'!AM248,'Scen 3'!AM248,'Scen 4'!AM248,'Scen 5'!AM248,'Scen 6'!AM248,'Scen 7'!AM248,'Scen 8'!AM248,'Scen 9'!AM248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN248,'Scen 2'!AN248,'Scen 3'!AN248,'Scen 4'!AN248,'Scen 5'!AN248,'Scen 6'!AN248,'Scen 7'!AN248,'Scen 8'!AN248,'Scen 9'!AN248)-\nCHOOSE($L$2,'Scen 1'!AN248,'Scen 2'!AN248,'Scen 3'!AN248,'Scen 4'!AN248,'Scen 5'!AN248,'Scen 6'!AN248,'Scen 7'!AN248,'Scen 8'!AN248,'Scen 9'!AN248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO248,'Scen 2'!AO248,'Scen 3'!AO248,'Scen 4'!AO248,'Scen 5'!AO248,'Scen 6'!AO248,'Scen 7'!AO248,'Scen 8'!AO248,'Scen 9'!AO248)-\nCHOOSE($L$2,'Scen 1'!AO248,'Scen 2'!AO248,'Scen 3'!AO248,'Scen 4'!AO248,'Scen 5'!AO248,'Scen 6'!AO248,'Scen 7'!AO248,'Scen 8'!AO248,'Scen 9'!AO248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP248,'Scen 2'!AP248,'Scen 3'!AP248,'Scen 4'!AP248,'Scen 5'!AP248,'Scen 6'!AP248,'Scen 7'!AP248,'Scen 8'!AP248,'Scen 9'!AP248)-\nCHOOSE($L$2,'Scen 1'!AP248,'Scen 2'!AP248,'Scen 3'!AP248,'Scen 4'!AP248,'Scen 5'!AP248,'Scen 6'!AP248,'Scen 7'!AP248,'Scen 8'!AP248,'Scen 9'!AP248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ248,'Scen 2'!AQ248,'Scen 3'!AQ248,'Scen 4'!AQ248,'Scen 5'!AQ248,'Scen 6'!AQ248,'Scen 7'!AQ248,'Scen 8'!AQ248,'Scen 9'!AQ248)-\nCHOOSE($L$2,'Scen 1'!AQ248,'Scen 2'!AQ248,'Scen 3'!AQ248,'Scen 4'!AQ248,'Scen 5'!AQ248,'Scen 6'!AQ248,'Scen 7'!AQ248,'Scen 8'!AQ248,'Scen 9'!AQ248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR248,'Scen 2'!AR248,'Scen 3'!AR248,'Scen 4'!AR248,'Scen 5'!AR248,'Scen 6'!AR248,'Scen 7'!AR248,'Scen 8'!AR248,'Scen 9'!AR248)-\nCHOOSE($L$2,'Scen 1'!AR248,'Scen 2'!AR248,'Scen 3'!AR248,'Scen 4'!AR248,'Scen 5'!AR248,'Scen 6'!AR248,'Scen 7'!AR248,'Scen 8'!AR248,'Scen 9'!AR248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS248,'Scen 2'!AS248,'Scen 3'!AS248,'Scen 4'!AS248,'Scen 5'!AS248,'Scen 6'!AS248,'Scen 7'!AS248,'Scen 8'!AS248,'Scen 9'!AS248)-\nCHOOSE($L$2,'Scen 1'!AS248,'Scen 2'!AS248,'Scen 3'!AS248,'Scen 4'!AS248,'Scen 5'!AS248,'Scen 6'!AS248,'Scen 7'!AS248,'Scen 8'!AS248,'Scen 9'!AS248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT248,'Scen 2'!AT248,'Scen 3'!AT248,'Scen 4'!AT248,'Scen 5'!AT248,'Scen 6'!AT248,'Scen 7'!AT248,'Scen 8'!AT248,'Scen 9'!AT248)-\nCHOOSE($L$2,'Scen 1'!AT248,'Scen 2'!AT248,'Scen 3'!AT248,'Scen 4'!AT248,'Scen 5'!AT248,'Scen 6'!AT248,'Scen 7'!AT248,'Scen 8'!AT248,'Scen 9'!AT248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU248,'Scen 2'!AU248,'Scen 3'!AU248,'Scen 4'!AU248,'Scen 5'!AU248,'Scen 6'!AU248,'Scen 7'!AU248,'Scen 8'!AU248,'Scen 9'!AU248)-\nCHOOSE($L$2,'Scen 1'!AU248,'Scen 2'!AU248,'Scen 3'!AU248,'Scen 4'!AU248,'Scen 5'!AU248,'Scen 6'!AU248,'Scen 7'!AU248,'Scen 8'!AU248,'Scen 9'!AU248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV248,'Scen 2'!AV248,'Scen 3'!AV248,'Scen 4'!AV248,'Scen 5'!AV248,'Scen 6'!AV248,'Scen 7'!AV248,'Scen 8'!AV248,'Scen 9'!AV248)-\nCHOOSE($L$2,'Scen 1'!AV248,'Scen 2'!AV248,'Scen 3'!AV248,'Scen 4'!AV248,'Scen 5'!AV248,'Scen 6'!AV248,'Scen 7'!AV248,'Scen 8'!AV248,'Scen 9'!AV248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW248,'Scen 2'!AW248,'Scen 3'!AW248,'Scen 4'!AW248,'Scen 5'!AW248,'Scen 6'!AW248,'Scen 7'!AW248,'Scen 8'!AW248,'Scen 9'!AW248)-\nCHOOSE($L$2,'Scen 1'!AW248,'Scen 2'!AW248,'Scen 3'!AW248,'Scen 4'!AW248,'Scen 5'!AW248,'Scen 6'!AW248,'Scen 7'!AW248,'Scen 8'!AW248,'Scen 9'!AW248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX248,'Scen 2'!AX248,'Scen 3'!AX248,'Scen 4'!AX248,'Scen 5'!AX248,'Scen 6'!AX248,'Scen 7'!AX248,'Scen 8'!AX248,'Scen 9'!AX248)-\nCHOOSE($L$2,'Scen 1'!AX248,'Scen 2'!AX248,'Scen 3'!AX248,'Scen 4'!AX248,'Scen 5'!AX248,'Scen 6'!AX248,'Scen 7'!AX248,'Scen 8'!AX248,'Scen 9'!AX248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY248,'Scen 2'!AY248,'Scen 3'!AY248,'Scen 4'!AY248,'Scen 5'!AY248,'Scen 6'!AY248,'Scen 7'!AY248,'Scen 8'!AY248,'Scen 9'!AY248)-\nCHOOSE($L$2,'Scen 1'!AY248,'Scen 2'!AY248,'Scen 3'!AY248,'Scen 4'!AY248,'Scen 5'!AY248,'Scen 6'!AY248,'Scen 7'!AY248,'Scen 8'!AY248,'Scen 9'!AY248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ248,'Scen 2'!AZ248,'Scen 3'!AZ248,'Scen 4'!AZ248,'Scen 5'!AZ248,'Scen 6'!AZ248,'Scen 7'!AZ248,'Scen 8'!AZ248,'Scen 9'!AZ248)-\nCHOOSE($L$2,'Scen 1'!AZ248,'Scen 2'!AZ248,'Scen 3'!AZ248,'Scen 4'!AZ248,'Scen 5'!AZ248,'Scen 6'!AZ248,'Scen 7'!AZ248,'Scen 8'!AZ248,'Scen 9'!AZ248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA248,'Scen 2'!BA248,'Scen 3'!BA248,'Scen 4'!BA248,'Scen 5'!BA248,'Scen 6'!BA248,'Scen 7'!BA248,'Scen 8'!BA248,'Scen 9'!BA248)-\nCHOOSE($L$2,'Scen 1'!BA248,'Scen 2'!BA248,'Scen 3'!BA248,'Scen 4'!BA248,'Scen 5'!BA248,'Scen 6'!BA248,'Scen 7'!BA248,'Scen 8'!BA248,'Scen 9'!BA248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB248,'Scen 2'!BB248,'Scen 3'!BB248,'Scen 4'!BB248,'Scen 5'!BB248,'Scen 6'!BB248,'Scen 7'!BB248,'Scen 8'!BB248,'Scen 9'!BB248)-\nCHOOSE($L$2,'Scen 1'!BB248,'Scen 2'!BB248,'Scen 3'!BB248,'Scen 4'!BB248,'Scen 5'!BB248,'Scen 6'!BB248,'Scen 7'!BB248,'Scen 8'!BB248,'Scen 9'!BB248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC248,'Scen 2'!BC248,'Scen 3'!BC248,'Scen 4'!BC248,'Scen 5'!BC248,'Scen 6'!BC248,'Scen 7'!BC248,'Scen 8'!BC248,'Scen 9'!BC248)-\nCHOOSE($L$2,'Scen 1'!BC248,'Scen 2'!BC248,'Scen 3'!BC248,'Scen 4'!BC248,'Scen 5'!BC248,'Scen 6'!BC248,'Scen 7'!BC248,'Scen 8'!BC248,'Scen 9'!BC248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD248,'Scen 2'!BD248,'Scen 3'!BD248,'Scen 4'!BD248,'Scen 5'!BD248,'Scen 6'!BD248,'Scen 7'!BD248,'Scen 8'!BD248,'Scen 9'!BD248)-\nCHOOSE($L$2,'Scen 1'!BD248,'Scen 2'!BD248,'Scen 3'!BD248,'Scen 4'!BD248,'Scen 5'!BD248,'Scen 6'!BD248,'Scen 7'!BD248,'Scen 8'!BD248,'Scen 9'!BD248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE248,'Scen 2'!BE248,'Scen 3'!BE248,'Scen 4'!BE248,'Scen 5'!BE248,'Scen 6'!BE248,'Scen 7'!BE248,'Scen 8'!BE248,'Scen 9'!BE248)-\nCHOOSE($L$2,'Scen 1'!BE248,'Scen 2'!BE248,'Scen 3'!BE248,'Scen 4'!BE248,'Scen 5'!BE248,'Scen 6'!BE248,'Scen 7'!BE248,'Scen 8'!BE248,'Scen 9'!BE248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF248,'Scen 2'!BF248,'Scen 3'!BF248,'Scen 4'!BF248,'Scen 5'!BF248,'Scen 6'!BF248,'Scen 7'!BF248,'Scen 8'!BF248,'Scen 9'!BF248)-\nCHOOSE($L$2,'Scen 1'!BF248,'Scen 2'!BF248,'Scen 3'!BF248,'Scen 4'!BF248,'Scen 5'!BF248,'Scen 6'!BF248,'Scen 7'!BF248,'Scen 8'!BF248,'Scen 9'!BF248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG248,'Scen 2'!BG248,'Scen 3'!BG248,'Scen 4'!BG248,'Scen 5'!BG248,'Scen 6'!BG248,'Scen 7'!BG248,'Scen 8'!BG248,'Scen 9'!BG248)-\nCHOOSE($L$2,'Scen 1'!BG248,'Scen 2'!BG248,'Scen 3'!BG248,'Scen 4'!BG248,'Scen 5'!BG248,'Scen 6'!BG248,'Scen 7'!BG248,'Scen 8'!BG248,'Scen 9'!BG248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH248,'Scen 2'!BH248,'Scen 3'!BH248,'Scen 4'!BH248,'Scen 5'!BH248,'Scen 6'!BH248,'Scen 7'!BH248,'Scen 8'!BH248,'Scen 9'!BH248)-\nCHOOSE($L$2,'Scen 1'!BH248,'Scen 2'!BH248,'Scen 3'!BH248,'Scen 4'!BH248,'Scen 5'!BH248,'Scen 6'!BH248,'Scen 7'!BH248,'Scen 8'!BH248,'Scen 9'!BH248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI248,'Scen 2'!BI248,'Scen 3'!BI248,'Scen 4'!BI248,'Scen 5'!BI248,'Scen 6'!BI248,'Scen 7'!BI248,'Scen 8'!BI248,'Scen 9'!BI248)-\nCHOOSE($L$2,'Scen 1'!BI248,'Scen 2'!BI248,'Scen 3'!BI248,'Scen 4'!BI248,'Scen 5'!BI248,'Scen 6'!BI248,'Scen 7'!BI248,'Scen 8'!BI248,'Scen 9'!BI248),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ248,'Scen 2'!BJ248,'Scen 3'!BJ248,'Scen 4'!BJ248,'Scen 5'!BJ248,'Scen 6'!BJ248,'Scen 7'!BJ248,'Scen 8'!BJ248,'Scen 9'!BJ248)-\nCHOOSE($L$2,'Scen 1'!BJ248,'Scen 2'!BJ248,'Scen 3'!BJ248,'Scen 4'!BJ248,'Scen 5'!BJ248,'Scen 6'!BJ248,'Scen 7'!BJ248,'Scen 8'!BJ248,'Scen 9'!BJ248),\"\")","v":0}]
[null,null,null,null,"Net debt to EBITDA alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA251,'Scen 2'!AA251,'Scen 3'!AA251,'Scen 4'!AA251,'Scen 5'!AA251,'Scen 6'!AA251,'Scen 7'!AA251,'Scen 8'!AA251,'Scen 9'!AA251)-\nCHOOSE($L$2,'Scen 1'!AA251,'Scen 2'!AA251,'Scen 3'!AA251,'Scen 4'!AA251,'Scen 5'!AA251,'Scen 6'!AA251,'Scen 7'!AA251,'Scen 8'!AA251,'Scen 9'!AA251),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB251,'Scen 2'!AB251,'Scen 3'!AB251,'Scen 4'!AB251,'Scen 5'!AB251,'Scen 6'!AB251,'Scen 7'!AB251,'Scen 8'!AB251,'Scen 9'!AB251)-\nCHOOSE($L$2,'Scen 1'!AB251,'Scen 2'!AB251,'Scen 3'!AB251,'Scen 4'!AB251,'Scen 5'!AB251,'Scen 6'!AB251,'Scen 7'!AB251,'Scen 8'!AB251,'Scen 9'!AB251),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC251,'Scen 2'!AC251,'Scen 3'!AC251,'Scen 4'!AC251,'Scen 5'!AC251,'Scen 6'!AC251,'Scen 7'!AC251,'Scen 8'!AC251,'Scen 9'!AC251)-\nCHOOSE($L$2,'Scen 1'!AC251,'Scen 2'!AC251,'Scen 3'!AC251,'Scen 4'!AC251,'Scen 5'!AC251,'Scen 6'!AC251,'Scen 7'!AC251,'Scen 8'!AC251,'Scen 9'!AC251),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD251,'Scen 2'!AD251,'Scen 3'!AD251,'Scen 4'!AD251,'Scen 5'!AD251,'Scen 6'!AD251,'Scen 7'!AD251,'Scen 8'!AD251,'Scen 9'!AD251)-\nCHOOSE($L$2,'Scen 1'!AD251,'Scen 2'!AD251,'Scen 3'!AD251,'Scen 4'!AD251,'Scen 5'!AD251,'Scen 6'!AD251,'Scen 7'!AD251,'Scen 8'!AD251,'Scen 9'!AD251),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE251,'Scen 2'!AE251,'Scen 3'!AE251,'Scen 4'!AE251,'Scen 5'!AE251,'Scen 6'!AE251,'Scen 7'!AE251,'Scen 8'!AE251,'Scen 9'!AE251)-\nCHOOSE($L$2,'Scen 1'!AE251,'Scen 2'!AE251,'Scen 3'!AE251,'Scen 4'!AE251,'Scen 5'!AE251,'Scen 6'!AE251,'Scen 7'!AE251,'Scen 8'!AE251,'Scen 9'!AE251),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF251,'Scen 2'!AF251,'Scen 3'!AF251,'Scen 4'!AF251,'Scen 5'!AF251,'Scen 6'!AF251,'Scen 7'!AF251,'Scen 8'!AF251,'Scen 9'!AF251)-\nCHOOSE($L$2,'Scen 1'!AF251,'Scen 2'!AF251,'Scen 3'!AF251,'Scen 4'!AF251,'Scen 5'!AF251,'Scen 6'!AF251,'Scen 7'!AF251,'Scen 8'!AF251,'Scen 9'!AF251),\"\")","v":-0.27903564096312516},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG251,'Scen 2'!AG251,'Scen 3'!AG251,'Scen 4'!AG251,'Scen 5'!AG251,'Scen 6'!AG251,'Scen 7'!AG251,'Scen 8'!AG251,'Scen 9'!AG251)-\nCHOOSE($L$2,'Scen 1'!AG251,'Scen 2'!AG251,'Scen 3'!AG251,'Scen 4'!AG251,'Scen 5'!AG251,'Scen 6'!AG251,'Scen 7'!AG251,'Scen 8'!AG251,'Scen 9'!AG251),\"\")","v":-0.20760010775001869},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH251,'Scen 2'!AH251,'Scen 3'!AH251,'Scen 4'!AH251,'Scen 5'!AH251,'Scen 6'!AH251,'Scen 7'!AH251,'Scen 8'!AH251,'Scen 9'!AH251)-\nCHOOSE($L$2,'Scen 1'!AH251,'Scen 2'!AH251,'Scen 3'!AH251,'Scen 4'!AH251,'Scen 5'!AH251,'Scen 6'!AH251,'Scen 7'!AH251,'Scen 8'!AH251,'Scen 9'!AH251),\"\")","v":0.82461923189398711},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI251,'Scen 2'!AI251,'Scen 3'!AI251,'Scen 4'!AI251,'Scen 5'!AI251,'Scen 6'!AI251,'Scen 7'!AI251,'Scen 8'!AI251,'Scen 9'!AI251)-\nCHOOSE($L$2,'Scen 1'!AI251,'Scen 2'!AI251,'Scen 3'!AI251,'Scen 4'!AI251,'Scen 5'!AI251,'Scen 6'!AI251,'Scen 7'!AI251,'Scen 8'!AI251,'Scen 9'!AI251),\"\")","v":0.23012043358116019},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ251,'Scen 2'!AJ251,'Scen 3'!AJ251,'Scen 4'!AJ251,'Scen 5'!AJ251,'Scen 6'!AJ251,'Scen 7'!AJ251,'Scen 8'!AJ251,'Scen 9'!AJ251)-\nCHOOSE($L$2,'Scen 1'!AJ251,'Scen 2'!AJ251,'Scen 3'!AJ251,'Scen 4'!AJ251,'Scen 5'!AJ251,'Scen 6'!AJ251,'Scen 7'!AJ251,'Scen 8'!AJ251,'Scen 9'!AJ251),\"\")","v":-1.4157253268984038},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK251,'Scen 2'!AK251,'Scen 3'!AK251,'Scen 4'!AK251,'Scen 5'!AK251,'Scen 6'!AK251,'Scen 7'!AK251,'Scen 8'!AK251,'Scen 9'!AK251)-\nCHOOSE($L$2,'Scen 1'!AK251,'Scen 2'!AK251,'Scen 3'!AK251,'Scen 4'!AK251,'Scen 5'!AK251,'Scen 6'!AK251,'Scen 7'!AK251,'Scen 8'!AK251,'Scen 9'!AK251),\"\")","v":-2.2311500521186702},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL251,'Scen 2'!AL251,'Scen 3'!AL251,'Scen 4'!AL251,'Scen 5'!AL251,'Scen 6'!AL251,'Scen 7'!AL251,'Scen 8'!AL251,'Scen 9'!AL251)-\nCHOOSE($L$2,'Scen 1'!AL251,'Scen 2'!AL251,'Scen 3'!AL251,'Scen 4'!AL251,'Scen 5'!AL251,'Scen 6'!AL251,'Scen 7'!AL251,'Scen 8'!AL251,'Scen 9'!AL251),\"\")","v":-2.6303505981529347},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM251,'Scen 2'!AM251,'Scen 3'!AM251,'Scen 4'!AM251,'Scen 5'!AM251,'Scen 6'!AM251,'Scen 7'!AM251,'Scen 8'!AM251,'Scen 9'!AM251)-\nCHOOSE($L$2,'Scen 1'!AM251,'Scen 2'!AM251,'Scen 3'!AM251,'Scen 4'!AM251,'Scen 5'!AM251,'Scen 6'!AM251,'Scen 7'!AM251,'Scen 8'!AM251,'Scen 9'!AM251),\"\")","v":0.40988526632419964},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN251,'Scen 2'!AN251,'Scen 3'!AN251,'Scen 4'!AN251,'Scen 5'!AN251,'Scen 6'!AN251,'Scen 7'!AN251,'Scen 8'!AN251,'Scen 9'!AN251)-\nCHOOSE($L$2,'Scen 1'!AN251,'Scen 2'!AN251,'Scen 3'!AN251,'Scen 4'!AN251,'Scen 5'!AN251,'Scen 6'!AN251,'Scen 7'!AN251,'Scen 8'!AN251,'Scen 9'!AN251),\"\")","v":0.38804815766027456},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO251,'Scen 2'!AO251,'Scen 3'!AO251,'Scen 4'!AO251,'Scen 5'!AO251,'Scen 6'!AO251,'Scen 7'!AO251,'Scen 8'!AO251,'Scen 9'!AO251)-\nCHOOSE($L$2,'Scen 1'!AO251,'Scen 2'!AO251,'Scen 3'!AO251,'Scen 4'!AO251,'Scen 5'!AO251,'Scen 6'!AO251,'Scen 7'!AO251,'Scen 8'!AO251,'Scen 9'!AO251),\"\")","v":0.27088429440368467},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP251,'Scen 2'!AP251,'Scen 3'!AP251,'Scen 4'!AP251,'Scen 5'!AP251,'Scen 6'!AP251,'Scen 7'!AP251,'Scen 8'!AP251,'Scen 9'!AP251)-\nCHOOSE($L$2,'Scen 1'!AP251,'Scen 2'!AP251,'Scen 3'!AP251,'Scen 4'!AP251,'Scen 5'!AP251,'Scen 6'!AP251,'Scen 7'!AP251,'Scen 8'!AP251,'Scen 9'!AP251),\"\")","v":0.20291319635424188},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ251,'Scen 2'!AQ251,'Scen 3'!AQ251,'Scen 4'!AQ251,'Scen 5'!AQ251,'Scen 6'!AQ251,'Scen 7'!AQ251,'Scen 8'!AQ251,'Scen 9'!AQ251)-\nCHOOSE($L$2,'Scen 1'!AQ251,'Scen 2'!AQ251,'Scen 3'!AQ251,'Scen 4'!AQ251,'Scen 5'!AQ251,'Scen 6'!AQ251,'Scen 7'!AQ251,'Scen 8'!AQ251,'Scen 9'!AQ251),\"\")","v":0.1010010871669702},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR251,'Scen 2'!AR251,'Scen 3'!AR251,'Scen 4'!AR251,'Scen 5'!AR251,'Scen 6'!AR251,'Scen 7'!AR251,'Scen 8'!AR251,'Scen 9'!AR251)-\nCHOOSE($L$2,'Scen 1'!AR251,'Scen 2'!AR251,'Scen 3'!AR251,'Scen 4'!AR251,'Scen 5'!AR251,'Scen 6'!AR251,'Scen 7'!AR251,'Scen 8'!AR251,'Scen 9'!AR251),\"\")","v":6.9013244812401453E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS251,'Scen 2'!AS251,'Scen 3'!AS251,'Scen 4'!AS251,'Scen 5'!AS251,'Scen 6'!AS251,'Scen 7'!AS251,'Scen 8'!AS251,'Scen 9'!AS251)-\nCHOOSE($L$2,'Scen 1'!AS251,'Scen 2'!AS251,'Scen 3'!AS251,'Scen 4'!AS251,'Scen 5'!AS251,'Scen 6'!AS251,'Scen 7'!AS251,'Scen 8'!AS251,'Scen 9'!AS251),\"\")","v":-3.291038217770037E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT251,'Scen 2'!AT251,'Scen 3'!AT251,'Scen 4'!AT251,'Scen 5'!AT251,'Scen 6'!AT251,'Scen 7'!AT251,'Scen 8'!AT251,'Scen 9'!AT251)-\nCHOOSE($L$2,'Scen 1'!AT251,'Scen 2'!AT251,'Scen 3'!AT251,'Scen 4'!AT251,'Scen 5'!AT251,'Scen 6'!AT251,'Scen 7'!AT251,'Scen 8'!AT251,'Scen 9'!AT251),\"\")","v":-0.10312013709177181},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU251,'Scen 2'!AU251,'Scen 3'!AU251,'Scen 4'!AU251,'Scen 5'!AU251,'Scen 6'!AU251,'Scen 7'!AU251,'Scen 8'!AU251,'Scen 9'!AU251)-\nCHOOSE($L$2,'Scen 1'!AU251,'Scen 2'!AU251,'Scen 3'!AU251,'Scen 4'!AU251,'Scen 5'!AU251,'Scen 6'!AU251,'Scen 7'!AU251,'Scen 8'!AU251,'Scen 9'!AU251),\"\")","v":-0.17660802145077925},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV251,'Scen 2'!AV251,'Scen 3'!AV251,'Scen 4'!AV251,'Scen 5'!AV251,'Scen 6'!AV251,'Scen 7'!AV251,'Scen 8'!AV251,'Scen 9'!AV251)-\nCHOOSE($L$2,'Scen 1'!AV251,'Scen 2'!AV251,'Scen 3'!AV251,'Scen 4'!AV251,'Scen 5'!AV251,'Scen 6'!AV251,'Scen 7'!AV251,'Scen 8'!AV251,'Scen 9'!AV251),\"\")","v":-0.25366314295939985},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW251,'Scen 2'!AW251,'Scen 3'!AW251,'Scen 4'!AW251,'Scen 5'!AW251,'Scen 6'!AW251,'Scen 7'!AW251,'Scen 8'!AW251,'Scen 9'!AW251)-\nCHOOSE($L$2,'Scen 1'!AW251,'Scen 2'!AW251,'Scen 3'!AW251,'Scen 4'!AW251,'Scen 5'!AW251,'Scen 6'!AW251,'Scen 7'!AW251,'Scen 8'!AW251,'Scen 9'!AW251),\"\")","v":-0.39608477843889212},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX251,'Scen 2'!AX251,'Scen 3'!AX251,'Scen 4'!AX251,'Scen 5'!AX251,'Scen 6'!AX251,'Scen 7'!AX251,'Scen 8'!AX251,'Scen 9'!AX251)-\nCHOOSE($L$2,'Scen 1'!AX251,'Scen 2'!AX251,'Scen 3'!AX251,'Scen 4'!AX251,'Scen 5'!AX251,'Scen 6'!AX251,'Scen 7'!AX251,'Scen 8'!AX251,'Scen 9'!AX251),\"\")","v":-0.4554239276650911},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY251,'Scen 2'!AY251,'Scen 3'!AY251,'Scen 4'!AY251,'Scen 5'!AY251,'Scen 6'!AY251,'Scen 7'!AY251,'Scen 8'!AY251,'Scen 9'!AY251)-\nCHOOSE($L$2,'Scen 1'!AY251,'Scen 2'!AY251,'Scen 3'!AY251,'Scen 4'!AY251,'Scen 5'!AY251,'Scen 6'!AY251,'Scen 7'!AY251,'Scen 8'!AY251,'Scen 9'!AY251),\"\")","v":-0.49549785620703757},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ251,'Scen 2'!AZ251,'Scen 3'!AZ251,'Scen 4'!AZ251,'Scen 5'!AZ251,'Scen 6'!AZ251,'Scen 7'!AZ251,'Scen 8'!AZ251,'Scen 9'!AZ251)-\nCHOOSE($L$2,'Scen 1'!AZ251,'Scen 2'!AZ251,'Scen 3'!AZ251,'Scen 4'!AZ251,'Scen 5'!AZ251,'Scen 6'!AZ251,'Scen 7'!AZ251,'Scen 8'!AZ251,'Scen 9'!AZ251),\"\")","v":-0.69411054507432679},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA251,'Scen 2'!BA251,'Scen 3'!BA251,'Scen 4'!BA251,'Scen 5'!BA251,'Scen 6'!BA251,'Scen 7'!BA251,'Scen 8'!BA251,'Scen 9'!BA251)-\nCHOOSE($L$2,'Scen 1'!BA251,'Scen 2'!BA251,'Scen 3'!BA251,'Scen 4'!BA251,'Scen 5'!BA251,'Scen 6'!BA251,'Scen 7'!BA251,'Scen 8'!BA251,'Scen 9'!BA251),\"\")","v":-0.94566954764213529},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB251,'Scen 2'!BB251,'Scen 3'!BB251,'Scen 4'!BB251,'Scen 5'!BB251,'Scen 6'!BB251,'Scen 7'!BB251,'Scen 8'!BB251,'Scen 9'!BB251)-\nCHOOSE($L$2,'Scen 1'!BB251,'Scen 2'!BB251,'Scen 3'!BB251,'Scen 4'!BB251,'Scen 5'!BB251,'Scen 6'!BB251,'Scen 7'!BB251,'Scen 8'!BB251,'Scen 9'!BB251),\"\")","v":-1.1219771311945492},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC251,'Scen 2'!BC251,'Scen 3'!BC251,'Scen 4'!BC251,'Scen 5'!BC251,'Scen 6'!BC251,'Scen 7'!BC251,'Scen 8'!BC251,'Scen 9'!BC251)-\nCHOOSE($L$2,'Scen 1'!BC251,'Scen 2'!BC251,'Scen 3'!BC251,'Scen 4'!BC251,'Scen 5'!BC251,'Scen 6'!BC251,'Scen 7'!BC251,'Scen 8'!BC251,'Scen 9'!BC251),\"\")","v":-1.0048517298588466},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD251,'Scen 2'!BD251,'Scen 3'!BD251,'Scen 4'!BD251,'Scen 5'!BD251,'Scen 6'!BD251,'Scen 7'!BD251,'Scen 8'!BD251,'Scen 9'!BD251)-\nCHOOSE($L$2,'Scen 1'!BD251,'Scen 2'!BD251,'Scen 3'!BD251,'Scen 4'!BD251,'Scen 5'!BD251,'Scen 6'!BD251,'Scen 7'!BD251,'Scen 8'!BD251,'Scen 9'!BD251),\"\")","v":-0.87237345661088916},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE251,'Scen 2'!BE251,'Scen 3'!BE251,'Scen 4'!BE251,'Scen 5'!BE251,'Scen 6'!BE251,'Scen 7'!BE251,'Scen 8'!BE251,'Scen 9'!BE251)-\nCHOOSE($L$2,'Scen 1'!BE251,'Scen 2'!BE251,'Scen 3'!BE251,'Scen 4'!BE251,'Scen 5'!BE251,'Scen 6'!BE251,'Scen 7'!BE251,'Scen 8'!BE251,'Scen 9'!BE251),\"\")","v":-0.70155882746830089},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF251,'Scen 2'!BF251,'Scen 3'!BF251,'Scen 4'!BF251,'Scen 5'!BF251,'Scen 6'!BF251,'Scen 7'!BF251,'Scen 8'!BF251,'Scen 9'!BF251)-\nCHOOSE($L$2,'Scen 1'!BF251,'Scen 2'!BF251,'Scen 3'!BF251,'Scen 4'!BF251,'Scen 5'!BF251,'Scen 6'!BF251,'Scen 7'!BF251,'Scen 8'!BF251,'Scen 9'!BF251),\"\")","v":-0.45970341337406895},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG251,'Scen 2'!BG251,'Scen 3'!BG251,'Scen 4'!BG251,'Scen 5'!BG251,'Scen 6'!BG251,'Scen 7'!BG251,'Scen 8'!BG251,'Scen 9'!BG251)-\nCHOOSE($L$2,'Scen 1'!BG251,'Scen 2'!BG251,'Scen 3'!BG251,'Scen 4'!BG251,'Scen 5'!BG251,'Scen 6'!BG251,'Scen 7'!BG251,'Scen 8'!BG251,'Scen 9'!BG251),\"\")","v":-0.42110810041134972},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH251,'Scen 2'!BH251,'Scen 3'!BH251,'Scen 4'!BH251,'Scen 5'!BH251,'Scen 6'!BH251,'Scen 7'!BH251,'Scen 8'!BH251,'Scen 9'!BH251)-\nCHOOSE($L$2,'Scen 1'!BH251,'Scen 2'!BH251,'Scen 3'!BH251,'Scen 4'!BH251,'Scen 5'!BH251,'Scen 6'!BH251,'Scen 7'!BH251,'Scen 8'!BH251,'Scen 9'!BH251),\"\")","v":-0.42598853352380095},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI251,'Scen 2'!BI251,'Scen 3'!BI251,'Scen 4'!BI251,'Scen 5'!BI251,'Scen 6'!BI251,'Scen 7'!BI251,'Scen 8'!BI251,'Scen 9'!BI251)-\nCHOOSE($L$2,'Scen 1'!BI251,'Scen 2'!BI251,'Scen 3'!BI251,'Scen 4'!BI251,'Scen 5'!BI251,'Scen 6'!BI251,'Scen 7'!BI251,'Scen 8'!BI251,'Scen 9'!BI251),\"\")","v":-0.4269634074280928},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ251,'Scen 2'!BJ251,'Scen 3'!BJ251,'Scen 4'!BJ251,'Scen 5'!BJ251,'Scen 6'!BJ251,'Scen 7'!BJ251,'Scen 8'!BJ251,'Scen 9'!BJ251)-\nCHOOSE($L$2,'Scen 1'!BJ251,'Scen 2'!BJ251,'Scen 3'!BJ251,'Scen 4'!BJ251,'Scen 5'!BJ251,'Scen 6'!BJ251,'Scen 7'!BJ251,'Scen 8'!BJ251,'Scen 9'!BJ251),\"\")","v":-0.42354909475432834}]
[null,null,null,null,"Applicable Threshold - BBB Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA252,'Scen 2'!AA252,'Scen 3'!AA252,'Scen 4'!AA252,'Scen 5'!AA252,'Scen 6'!AA252,'Scen 7'!AA252,'Scen 8'!AA252,'Scen 9'!AA252)-\nCHOOSE($L$2,'Scen 1'!AA252,'Scen 2'!AA252,'Scen 3'!AA252,'Scen 4'!AA252,'Scen 5'!AA252,'Scen 6'!AA252,'Scen 7'!AA252,'Scen 8'!AA252,'Scen 9'!AA252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB252,'Scen 2'!AB252,'Scen 3'!AB252,'Scen 4'!AB252,'Scen 5'!AB252,'Scen 6'!AB252,'Scen 7'!AB252,'Scen 8'!AB252,'Scen 9'!AB252)-\nCHOOSE($L$2,'Scen 1'!AB252,'Scen 2'!AB252,'Scen 3'!AB252,'Scen 4'!AB252,'Scen 5'!AB252,'Scen 6'!AB252,'Scen 7'!AB252,'Scen 8'!AB252,'Scen 9'!AB252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC252,'Scen 2'!AC252,'Scen 3'!AC252,'Scen 4'!AC252,'Scen 5'!AC252,'Scen 6'!AC252,'Scen 7'!AC252,'Scen 8'!AC252,'Scen 9'!AC252)-\nCHOOSE($L$2,'Scen 1'!AC252,'Scen 2'!AC252,'Scen 3'!AC252,'Scen 4'!AC252,'Scen 5'!AC252,'Scen 6'!AC252,'Scen 7'!AC252,'Scen 8'!AC252,'Scen 9'!AC252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD252,'Scen 2'!AD252,'Scen 3'!AD252,'Scen 4'!AD252,'Scen 5'!AD252,'Scen 6'!AD252,'Scen 7'!AD252,'Scen 8'!AD252,'Scen 9'!AD252)-\nCHOOSE($L$2,'Scen 1'!AD252,'Scen 2'!AD252,'Scen 3'!AD252,'Scen 4'!AD252,'Scen 5'!AD252,'Scen 6'!AD252,'Scen 7'!AD252,'Scen 8'!AD252,'Scen 9'!AD252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE252,'Scen 2'!AE252,'Scen 3'!AE252,'Scen 4'!AE252,'Scen 5'!AE252,'Scen 6'!AE252,'Scen 7'!AE252,'Scen 8'!AE252,'Scen 9'!AE252)-\nCHOOSE($L$2,'Scen 1'!AE252,'Scen 2'!AE252,'Scen 3'!AE252,'Scen 4'!AE252,'Scen 5'!AE252,'Scen 6'!AE252,'Scen 7'!AE252,'Scen 8'!AE252,'Scen 9'!AE252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF252,'Scen 2'!AF252,'Scen 3'!AF252,'Scen 4'!AF252,'Scen 5'!AF252,'Scen 6'!AF252,'Scen 7'!AF252,'Scen 8'!AF252,'Scen 9'!AF252)-\nCHOOSE($L$2,'Scen 1'!AF252,'Scen 2'!AF252,'Scen 3'!AF252,'Scen 4'!AF252,'Scen 5'!AF252,'Scen 6'!AF252,'Scen 7'!AF252,'Scen 8'!AF252,'Scen 9'!AF252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG252,'Scen 2'!AG252,'Scen 3'!AG252,'Scen 4'!AG252,'Scen 5'!AG252,'Scen 6'!AG252,'Scen 7'!AG252,'Scen 8'!AG252,'Scen 9'!AG252)-\nCHOOSE($L$2,'Scen 1'!AG252,'Scen 2'!AG252,'Scen 3'!AG252,'Scen 4'!AG252,'Scen 5'!AG252,'Scen 6'!AG252,'Scen 7'!AG252,'Scen 8'!AG252,'Scen 9'!AG252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH252,'Scen 2'!AH252,'Scen 3'!AH252,'Scen 4'!AH252,'Scen 5'!AH252,'Scen 6'!AH252,'Scen 7'!AH252,'Scen 8'!AH252,'Scen 9'!AH252)-\nCHOOSE($L$2,'Scen 1'!AH252,'Scen 2'!AH252,'Scen 3'!AH252,'Scen 4'!AH252,'Scen 5'!AH252,'Scen 6'!AH252,'Scen 7'!AH252,'Scen 8'!AH252,'Scen 9'!AH252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI252,'Scen 2'!AI252,'Scen 3'!AI252,'Scen 4'!AI252,'Scen 5'!AI252,'Scen 6'!AI252,'Scen 7'!AI252,'Scen 8'!AI252,'Scen 9'!AI252)-\nCHOOSE($L$2,'Scen 1'!AI252,'Scen 2'!AI252,'Scen 3'!AI252,'Scen 4'!AI252,'Scen 5'!AI252,'Scen 6'!AI252,'Scen 7'!AI252,'Scen 8'!AI252,'Scen 9'!AI252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ252,'Scen 2'!AJ252,'Scen 3'!AJ252,'Scen 4'!AJ252,'Scen 5'!AJ252,'Scen 6'!AJ252,'Scen 7'!AJ252,'Scen 8'!AJ252,'Scen 9'!AJ252)-\nCHOOSE($L$2,'Scen 1'!AJ252,'Scen 2'!AJ252,'Scen 3'!AJ252,'Scen 4'!AJ252,'Scen 5'!AJ252,'Scen 6'!AJ252,'Scen 7'!AJ252,'Scen 8'!AJ252,'Scen 9'!AJ252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK252,'Scen 2'!AK252,'Scen 3'!AK252,'Scen 4'!AK252,'Scen 5'!AK252,'Scen 6'!AK252,'Scen 7'!AK252,'Scen 8'!AK252,'Scen 9'!AK252)-\nCHOOSE($L$2,'Scen 1'!AK252,'Scen 2'!AK252,'Scen 3'!AK252,'Scen 4'!AK252,'Scen 5'!AK252,'Scen 6'!AK252,'Scen 7'!AK252,'Scen 8'!AK252,'Scen 9'!AK252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL252,'Scen 2'!AL252,'Scen 3'!AL252,'Scen 4'!AL252,'Scen 5'!AL252,'Scen 6'!AL252,'Scen 7'!AL252,'Scen 8'!AL252,'Scen 9'!AL252)-\nCHOOSE($L$2,'Scen 1'!AL252,'Scen 2'!AL252,'Scen 3'!AL252,'Scen 4'!AL252,'Scen 5'!AL252,'Scen 6'!AL252,'Scen 7'!AL252,'Scen 8'!AL252,'Scen 9'!AL252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM252,'Scen 2'!AM252,'Scen 3'!AM252,'Scen 4'!AM252,'Scen 5'!AM252,'Scen 6'!AM252,'Scen 7'!AM252,'Scen 8'!AM252,'Scen 9'!AM252)-\nCHOOSE($L$2,'Scen 1'!AM252,'Scen 2'!AM252,'Scen 3'!AM252,'Scen 4'!AM252,'Scen 5'!AM252,'Scen 6'!AM252,'Scen 7'!AM252,'Scen 8'!AM252,'Scen 9'!AM252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN252,'Scen 2'!AN252,'Scen 3'!AN252,'Scen 4'!AN252,'Scen 5'!AN252,'Scen 6'!AN252,'Scen 7'!AN252,'Scen 8'!AN252,'Scen 9'!AN252)-\nCHOOSE($L$2,'Scen 1'!AN252,'Scen 2'!AN252,'Scen 3'!AN252,'Scen 4'!AN252,'Scen 5'!AN252,'Scen 6'!AN252,'Scen 7'!AN252,'Scen 8'!AN252,'Scen 9'!AN252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO252,'Scen 2'!AO252,'Scen 3'!AO252,'Scen 4'!AO252,'Scen 5'!AO252,'Scen 6'!AO252,'Scen 7'!AO252,'Scen 8'!AO252,'Scen 9'!AO252)-\nCHOOSE($L$2,'Scen 1'!AO252,'Scen 2'!AO252,'Scen 3'!AO252,'Scen 4'!AO252,'Scen 5'!AO252,'Scen 6'!AO252,'Scen 7'!AO252,'Scen 8'!AO252,'Scen 9'!AO252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP252,'Scen 2'!AP252,'Scen 3'!AP252,'Scen 4'!AP252,'Scen 5'!AP252,'Scen 6'!AP252,'Scen 7'!AP252,'Scen 8'!AP252,'Scen 9'!AP252)-\nCHOOSE($L$2,'Scen 1'!AP252,'Scen 2'!AP252,'Scen 3'!AP252,'Scen 4'!AP252,'Scen 5'!AP252,'Scen 6'!AP252,'Scen 7'!AP252,'Scen 8'!AP252,'Scen 9'!AP252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ252,'Scen 2'!AQ252,'Scen 3'!AQ252,'Scen 4'!AQ252,'Scen 5'!AQ252,'Scen 6'!AQ252,'Scen 7'!AQ252,'Scen 8'!AQ252,'Scen 9'!AQ252)-\nCHOOSE($L$2,'Scen 1'!AQ252,'Scen 2'!AQ252,'Scen 3'!AQ252,'Scen 4'!AQ252,'Scen 5'!AQ252,'Scen 6'!AQ252,'Scen 7'!AQ252,'Scen 8'!AQ252,'Scen 9'!AQ252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR252,'Scen 2'!AR252,'Scen 3'!AR252,'Scen 4'!AR252,'Scen 5'!AR252,'Scen 6'!AR252,'Scen 7'!AR252,'Scen 8'!AR252,'Scen 9'!AR252)-\nCHOOSE($L$2,'Scen 1'!AR252,'Scen 2'!AR252,'Scen 3'!AR252,'Scen 4'!AR252,'Scen 5'!AR252,'Scen 6'!AR252,'Scen 7'!AR252,'Scen 8'!AR252,'Scen 9'!AR252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS252,'Scen 2'!AS252,'Scen 3'!AS252,'Scen 4'!AS252,'Scen 5'!AS252,'Scen 6'!AS252,'Scen 7'!AS252,'Scen 8'!AS252,'Scen 9'!AS252)-\nCHOOSE($L$2,'Scen 1'!AS252,'Scen 2'!AS252,'Scen 3'!AS252,'Scen 4'!AS252,'Scen 5'!AS252,'Scen 6'!AS252,'Scen 7'!AS252,'Scen 8'!AS252,'Scen 9'!AS252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT252,'Scen 2'!AT252,'Scen 3'!AT252,'Scen 4'!AT252,'Scen 5'!AT252,'Scen 6'!AT252,'Scen 7'!AT252,'Scen 8'!AT252,'Scen 9'!AT252)-\nCHOOSE($L$2,'Scen 1'!AT252,'Scen 2'!AT252,'Scen 3'!AT252,'Scen 4'!AT252,'Scen 5'!AT252,'Scen 6'!AT252,'Scen 7'!AT252,'Scen 8'!AT252,'Scen 9'!AT252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU252,'Scen 2'!AU252,'Scen 3'!AU252,'Scen 4'!AU252,'Scen 5'!AU252,'Scen 6'!AU252,'Scen 7'!AU252,'Scen 8'!AU252,'Scen 9'!AU252)-\nCHOOSE($L$2,'Scen 1'!AU252,'Scen 2'!AU252,'Scen 3'!AU252,'Scen 4'!AU252,'Scen 5'!AU252,'Scen 6'!AU252,'Scen 7'!AU252,'Scen 8'!AU252,'Scen 9'!AU252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV252,'Scen 2'!AV252,'Scen 3'!AV252,'Scen 4'!AV252,'Scen 5'!AV252,'Scen 6'!AV252,'Scen 7'!AV252,'Scen 8'!AV252,'Scen 9'!AV252)-\nCHOOSE($L$2,'Scen 1'!AV252,'Scen 2'!AV252,'Scen 3'!AV252,'Scen 4'!AV252,'Scen 5'!AV252,'Scen 6'!AV252,'Scen 7'!AV252,'Scen 8'!AV252,'Scen 9'!AV252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW252,'Scen 2'!AW252,'Scen 3'!AW252,'Scen 4'!AW252,'Scen 5'!AW252,'Scen 6'!AW252,'Scen 7'!AW252,'Scen 8'!AW252,'Scen 9'!AW252)-\nCHOOSE($L$2,'Scen 1'!AW252,'Scen 2'!AW252,'Scen 3'!AW252,'Scen 4'!AW252,'Scen 5'!AW252,'Scen 6'!AW252,'Scen 7'!AW252,'Scen 8'!AW252,'Scen 9'!AW252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX252,'Scen 2'!AX252,'Scen 3'!AX252,'Scen 4'!AX252,'Scen 5'!AX252,'Scen 6'!AX252,'Scen 7'!AX252,'Scen 8'!AX252,'Scen 9'!AX252)-\nCHOOSE($L$2,'Scen 1'!AX252,'Scen 2'!AX252,'Scen 3'!AX252,'Scen 4'!AX252,'Scen 5'!AX252,'Scen 6'!AX252,'Scen 7'!AX252,'Scen 8'!AX252,'Scen 9'!AX252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY252,'Scen 2'!AY252,'Scen 3'!AY252,'Scen 4'!AY252,'Scen 5'!AY252,'Scen 6'!AY252,'Scen 7'!AY252,'Scen 8'!AY252,'Scen 9'!AY252)-\nCHOOSE($L$2,'Scen 1'!AY252,'Scen 2'!AY252,'Scen 3'!AY252,'Scen 4'!AY252,'Scen 5'!AY252,'Scen 6'!AY252,'Scen 7'!AY252,'Scen 8'!AY252,'Scen 9'!AY252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ252,'Scen 2'!AZ252,'Scen 3'!AZ252,'Scen 4'!AZ252,'Scen 5'!AZ252,'Scen 6'!AZ252,'Scen 7'!AZ252,'Scen 8'!AZ252,'Scen 9'!AZ252)-\nCHOOSE($L$2,'Scen 1'!AZ252,'Scen 2'!AZ252,'Scen 3'!AZ252,'Scen 4'!AZ252,'Scen 5'!AZ252,'Scen 6'!AZ252,'Scen 7'!AZ252,'Scen 8'!AZ252,'Scen 9'!AZ252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA252,'Scen 2'!BA252,'Scen 3'!BA252,'Scen 4'!BA252,'Scen 5'!BA252,'Scen 6'!BA252,'Scen 7'!BA252,'Scen 8'!BA252,'Scen 9'!BA252)-\nCHOOSE($L$2,'Scen 1'!BA252,'Scen 2'!BA252,'Scen 3'!BA252,'Scen 4'!BA252,'Scen 5'!BA252,'Scen 6'!BA252,'Scen 7'!BA252,'Scen 8'!BA252,'Scen 9'!BA252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB252,'Scen 2'!BB252,'Scen 3'!BB252,'Scen 4'!BB252,'Scen 5'!BB252,'Scen 6'!BB252,'Scen 7'!BB252,'Scen 8'!BB252,'Scen 9'!BB252)-\nCHOOSE($L$2,'Scen 1'!BB252,'Scen 2'!BB252,'Scen 3'!BB252,'Scen 4'!BB252,'Scen 5'!BB252,'Scen 6'!BB252,'Scen 7'!BB252,'Scen 8'!BB252,'Scen 9'!BB252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC252,'Scen 2'!BC252,'Scen 3'!BC252,'Scen 4'!BC252,'Scen 5'!BC252,'Scen 6'!BC252,'Scen 7'!BC252,'Scen 8'!BC252,'Scen 9'!BC252)-\nCHOOSE($L$2,'Scen 1'!BC252,'Scen 2'!BC252,'Scen 3'!BC252,'Scen 4'!BC252,'Scen 5'!BC252,'Scen 6'!BC252,'Scen 7'!BC252,'Scen 8'!BC252,'Scen 9'!BC252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD252,'Scen 2'!BD252,'Scen 3'!BD252,'Scen 4'!BD252,'Scen 5'!BD252,'Scen 6'!BD252,'Scen 7'!BD252,'Scen 8'!BD252,'Scen 9'!BD252)-\nCHOOSE($L$2,'Scen 1'!BD252,'Scen 2'!BD252,'Scen 3'!BD252,'Scen 4'!BD252,'Scen 5'!BD252,'Scen 6'!BD252,'Scen 7'!BD252,'Scen 8'!BD252,'Scen 9'!BD252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE252,'Scen 2'!BE252,'Scen 3'!BE252,'Scen 4'!BE252,'Scen 5'!BE252,'Scen 6'!BE252,'Scen 7'!BE252,'Scen 8'!BE252,'Scen 9'!BE252)-\nCHOOSE($L$2,'Scen 1'!BE252,'Scen 2'!BE252,'Scen 3'!BE252,'Scen 4'!BE252,'Scen 5'!BE252,'Scen 6'!BE252,'Scen 7'!BE252,'Scen 8'!BE252,'Scen 9'!BE252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF252,'Scen 2'!BF252,'Scen 3'!BF252,'Scen 4'!BF252,'Scen 5'!BF252,'Scen 6'!BF252,'Scen 7'!BF252,'Scen 8'!BF252,'Scen 9'!BF252)-\nCHOOSE($L$2,'Scen 1'!BF252,'Scen 2'!BF252,'Scen 3'!BF252,'Scen 4'!BF252,'Scen 5'!BF252,'Scen 6'!BF252,'Scen 7'!BF252,'Scen 8'!BF252,'Scen 9'!BF252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG252,'Scen 2'!BG252,'Scen 3'!BG252,'Scen 4'!BG252,'Scen 5'!BG252,'Scen 6'!BG252,'Scen 7'!BG252,'Scen 8'!BG252,'Scen 9'!BG252)-\nCHOOSE($L$2,'Scen 1'!BG252,'Scen 2'!BG252,'Scen 3'!BG252,'Scen 4'!BG252,'Scen 5'!BG252,'Scen 6'!BG252,'Scen 7'!BG252,'Scen 8'!BG252,'Scen 9'!BG252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH252,'Scen 2'!BH252,'Scen 3'!BH252,'Scen 4'!BH252,'Scen 5'!BH252,'Scen 6'!BH252,'Scen 7'!BH252,'Scen 8'!BH252,'Scen 9'!BH252)-\nCHOOSE($L$2,'Scen 1'!BH252,'Scen 2'!BH252,'Scen 3'!BH252,'Scen 4'!BH252,'Scen 5'!BH252,'Scen 6'!BH252,'Scen 7'!BH252,'Scen 8'!BH252,'Scen 9'!BH252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI252,'Scen 2'!BI252,'Scen 3'!BI252,'Scen 4'!BI252,'Scen 5'!BI252,'Scen 6'!BI252,'Scen 7'!BI252,'Scen 8'!BI252,'Scen 9'!BI252)-\nCHOOSE($L$2,'Scen 1'!BI252,'Scen 2'!BI252,'Scen 3'!BI252,'Scen 4'!BI252,'Scen 5'!BI252,'Scen 6'!BI252,'Scen 7'!BI252,'Scen 8'!BI252,'Scen 9'!BI252),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ252,'Scen 2'!BJ252,'Scen 3'!BJ252,'Scen 4'!BJ252,'Scen 5'!BJ252,'Scen 6'!BJ252,'Scen 7'!BJ252,'Scen 8'!BJ252,'Scen 9'!BJ252)-\nCHOOSE($L$2,'Scen 1'!BJ252,'Scen 2'!BJ252,'Scen 3'!BJ252,'Scen 4'!BJ252,'Scen 5'!BJ252,'Scen 6'!BJ252,'Scen 7'!BJ252,'Scen 8'!BJ252,'Scen 9'!BJ252),\"\")","v":0}]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA255,'Scen 2'!AA255,'Scen 3'!AA255,'Scen 4'!AA255,'Scen 5'!AA255,'Scen 6'!AA255,'Scen 7'!AA255,'Scen 8'!AA255,'Scen 9'!AA255)-\nCHOOSE($L$2,'Scen 1'!AA255,'Scen 2'!AA255,'Scen 3'!AA255,'Scen 4'!AA255,'Scen 5'!AA255,'Scen 6'!AA255,'Scen 7'!AA255,'Scen 8'!AA255,'Scen 9'!AA255),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB255,'Scen 2'!AB255,'Scen 3'!AB255,'Scen 4'!AB255,'Scen 5'!AB255,'Scen 6'!AB255,'Scen 7'!AB255,'Scen 8'!AB255,'Scen 9'!AB255)-\nCHOOSE($L$2,'Scen 1'!AB255,'Scen 2'!AB255,'Scen 3'!AB255,'Scen 4'!AB255,'Scen 5'!AB255,'Scen 6'!AB255,'Scen 7'!AB255,'Scen 8'!AB255,'Scen 9'!AB255),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC255,'Scen 2'!AC255,'Scen 3'!AC255,'Scen 4'!AC255,'Scen 5'!AC255,'Scen 6'!AC255,'Scen 7'!AC255,'Scen 8'!AC255,'Scen 9'!AC255)-\nCHOOSE($L$2,'Scen 1'!AC255,'Scen 2'!AC255,'Scen 3'!AC255,'Scen 4'!AC255,'Scen 5'!AC255,'Scen 6'!AC255,'Scen 7'!AC255,'Scen 8'!AC255,'Scen 9'!AC255),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD255,'Scen 2'!AD255,'Scen 3'!AD255,'Scen 4'!AD255,'Scen 5'!AD255,'Scen 6'!AD255,'Scen 7'!AD255,'Scen 8'!AD255,'Scen 9'!AD255)-\nCHOOSE($L$2,'Scen 1'!AD255,'Scen 2'!AD255,'Scen 3'!AD255,'Scen 4'!AD255,'Scen 5'!AD255,'Scen 6'!AD255,'Scen 7'!AD255,'Scen 8'!AD255,'Scen 9'!AD255),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE255,'Scen 2'!AE255,'Scen 3'!AE255,'Scen 4'!AE255,'Scen 5'!AE255,'Scen 6'!AE255,'Scen 7'!AE255,'Scen 8'!AE255,'Scen 9'!AE255)-\nCHOOSE($L$2,'Scen 1'!AE255,'Scen 2'!AE255,'Scen 3'!AE255,'Scen 4'!AE255,'Scen 5'!AE255,'Scen 6'!AE255,'Scen 7'!AE255,'Scen 8'!AE255,'Scen 9'!AE255),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF255,'Scen 2'!AF255,'Scen 3'!AF255,'Scen 4'!AF255,'Scen 5'!AF255,'Scen 6'!AF255,'Scen 7'!AF255,'Scen 8'!AF255,'Scen 9'!AF255)-\nCHOOSE($L$2,'Scen 1'!AF255,'Scen 2'!AF255,'Scen 3'!AF255,'Scen 4'!AF255,'Scen 5'!AF255,'Scen 6'!AF255,'Scen 7'!AF255,'Scen 8'!AF255,'Scen 9'!AF255),\"\")","v":-2.8476517708320159E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG255,'Scen 2'!AG255,'Scen 3'!AG255,'Scen 4'!AG255,'Scen 5'!AG255,'Scen 6'!AG255,'Scen 7'!AG255,'Scen 8'!AG255,'Scen 9'!AG255)-\nCHOOSE($L$2,'Scen 1'!AG255,'Scen 2'!AG255,'Scen 3'!AG255,'Scen 4'!AG255,'Scen 5'!AG255,'Scen 6'!AG255,'Scen 7'!AG255,'Scen 8'!AG255,'Scen 9'!AG255),\"\")","v":-5.0828792562396252E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH255,'Scen 2'!AH255,'Scen 3'!AH255,'Scen 4'!AH255,'Scen 5'!AH255,'Scen 6'!AH255,'Scen 7'!AH255,'Scen 8'!AH255,'Scen 9'!AH255)-\nCHOOSE($L$2,'Scen 1'!AH255,'Scen 2'!AH255,'Scen 3'!AH255,'Scen 4'!AH255,'Scen 5'!AH255,'Scen 6'!AH255,'Scen 7'!AH255,'Scen 8'!AH255,'Scen 9'!AH255),\"\")","v":-2.8040421530090565E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI255,'Scen 2'!AI255,'Scen 3'!AI255,'Scen 4'!AI255,'Scen 5'!AI255,'Scen 6'!AI255,'Scen 7'!AI255,'Scen 8'!AI255,'Scen 9'!AI255)-\nCHOOSE($L$2,'Scen 1'!AI255,'Scen 2'!AI255,'Scen 3'!AI255,'Scen 4'!AI255,'Scen 5'!AI255,'Scen 6'!AI255,'Scen 7'!AI255,'Scen 8'!AI255,'Scen 9'!AI255),\"\")","v":-2.6098800387386323E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ255,'Scen 2'!AJ255,'Scen 3'!AJ255,'Scen 4'!AJ255,'Scen 5'!AJ255,'Scen 6'!AJ255,'Scen 7'!AJ255,'Scen 8'!AJ255,'Scen 9'!AJ255)-\nCHOOSE($L$2,'Scen 1'!AJ255,'Scen 2'!AJ255,'Scen 3'!AJ255,'Scen 4'!AJ255,'Scen 5'!AJ255,'Scen 6'!AJ255,'Scen 7'!AJ255,'Scen 8'!AJ255,'Scen 9'!AJ255),\"\")","v":1.9739515472595448E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK255,'Scen 2'!AK255,'Scen 3'!AK255,'Scen 4'!AK255,'Scen 5'!AK255,'Scen 6'!AK255,'Scen 7'!AK255,'Scen 8'!AK255,'Scen 9'!AK255)-\nCHOOSE($L$2,'Scen 1'!AK255,'Scen 2'!AK255,'Scen 3'!AK255,'Scen 4'!AK255,'Scen 5'!AK255,'Scen 6'!AK255,'Scen 7'!AK255,'Scen 8'!AK255,'Scen 9'!AK255),\"\")","v":1.0216843812385079E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL255,'Scen 2'!AL255,'Scen 3'!AL255,'Scen 4'!AL255,'Scen 5'!AL255,'Scen 6'!AL255,'Scen 7'!AL255,'Scen 8'!AL255,'Scen 9'!AL255)-\nCHOOSE($L$2,'Scen 1'!AL255,'Scen 2'!AL255,'Scen 3'!AL255,'Scen 4'!AL255,'Scen 5'!AL255,'Scen 6'!AL255,'Scen 7'!AL255,'Scen 8'!AL255,'Scen 9'!AL255),\"\")","v":1.0261032671987635E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM255,'Scen 2'!AM255,'Scen 3'!AM255,'Scen 4'!AM255,'Scen 5'!AM255,'Scen 6'!AM255,'Scen 7'!AM255,'Scen 8'!AM255,'Scen 9'!AM255)-\nCHOOSE($L$2,'Scen 1'!AM255,'Scen 2'!AM255,'Scen 3'!AM255,'Scen 4'!AM255,'Scen 5'!AM255,'Scen 6'!AM255,'Scen 7'!AM255,'Scen 8'!AM255,'Scen 9'!AM255),\"\")","v":-2.3905327306728008E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN255,'Scen 2'!AN255,'Scen 3'!AN255,'Scen 4'!AN255,'Scen 5'!AN255,'Scen 6'!AN255,'Scen 7'!AN255,'Scen 8'!AN255,'Scen 9'!AN255)-\nCHOOSE($L$2,'Scen 1'!AN255,'Scen 2'!AN255,'Scen 3'!AN255,'Scen 4'!AN255,'Scen 5'!AN255,'Scen 6'!AN255,'Scen 7'!AN255,'Scen 8'!AN255,'Scen 9'!AN255),\"\")","v":-2.829810918691944E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO255,'Scen 2'!AO255,'Scen 3'!AO255,'Scen 4'!AO255,'Scen 5'!AO255,'Scen 6'!AO255,'Scen 7'!AO255,'Scen 8'!AO255,'Scen 9'!AO255)-\nCHOOSE($L$2,'Scen 1'!AO255,'Scen 2'!AO255,'Scen 3'!AO255,'Scen 4'!AO255,'Scen 5'!AO255,'Scen 6'!AO255,'Scen 7'!AO255,'Scen 8'!AO255,'Scen 9'!AO255),\"\")","v":-1.7991791010718572E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP255,'Scen 2'!AP255,'Scen 3'!AP255,'Scen 4'!AP255,'Scen 5'!AP255,'Scen 6'!AP255,'Scen 7'!AP255,'Scen 8'!AP255,'Scen 9'!AP255)-\nCHOOSE($L$2,'Scen 1'!AP255,'Scen 2'!AP255,'Scen 3'!AP255,'Scen 4'!AP255,'Scen 5'!AP255,'Scen 6'!AP255,'Scen 7'!AP255,'Scen 8'!AP255,'Scen 9'!AP255),\"\")","v":1.6372101952266682E-5},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ255,'Scen 2'!AQ255,'Scen 3'!AQ255,'Scen 4'!AQ255,'Scen 5'!AQ255,'Scen 6'!AQ255,'Scen 7'!AQ255,'Scen 8'!AQ255,'Scen 9'!AQ255)-\nCHOOSE($L$2,'Scen 1'!AQ255,'Scen 2'!AQ255,'Scen 3'!AQ255,'Scen 4'!AQ255,'Scen 5'!AQ255,'Scen 6'!AQ255,'Scen 7'!AQ255,'Scen 8'!AQ255,'Scen 9'!AQ255),\"\")","v":3.0024922866556114E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR255,'Scen 2'!AR255,'Scen 3'!AR255,'Scen 4'!AR255,'Scen 5'!AR255,'Scen 6'!AR255,'Scen 7'!AR255,'Scen 8'!AR255,'Scen 9'!AR255)-\nCHOOSE($L$2,'Scen 1'!AR255,'Scen 2'!AR255,'Scen 3'!AR255,'Scen 4'!AR255,'Scen 5'!AR255,'Scen 6'!AR255,'Scen 7'!AR255,'Scen 8'!AR255,'Scen 9'!AR255),\"\")","v":4.440915980205018E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS255,'Scen 2'!AS255,'Scen 3'!AS255,'Scen 4'!AS255,'Scen 5'!AS255,'Scen 6'!AS255,'Scen 7'!AS255,'Scen 8'!AS255,'Scen 9'!AS255)-\nCHOOSE($L$2,'Scen 1'!AS255,'Scen 2'!AS255,'Scen 3'!AS255,'Scen 4'!AS255,'Scen 5'!AS255,'Scen 6'!AS255,'Scen 7'!AS255,'Scen 8'!AS255,'Scen 9'!AS255),\"\")","v":6.3118637121228893E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT255,'Scen 2'!AT255,'Scen 3'!AT255,'Scen 4'!AT255,'Scen 5'!AT255,'Scen 6'!AT255,'Scen 7'!AT255,'Scen 8'!AT255,'Scen 9'!AT255)-\nCHOOSE($L$2,'Scen 1'!AT255,'Scen 2'!AT255,'Scen 3'!AT255,'Scen 4'!AT255,'Scen 5'!AT255,'Scen 6'!AT255,'Scen 7'!AT255,'Scen 8'!AT255,'Scen 9'!AT255),\"\")","v":9.0989090814563856E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU255,'Scen 2'!AU255,'Scen 3'!AU255,'Scen 4'!AU255,'Scen 5'!AU255,'Scen 6'!AU255,'Scen 7'!AU255,'Scen 8'!AU255,'Scen 9'!AU255)-\nCHOOSE($L$2,'Scen 1'!AU255,'Scen 2'!AU255,'Scen 3'!AU255,'Scen 4'!AU255,'Scen 5'!AU255,'Scen 6'!AU255,'Scen 7'!AU255,'Scen 8'!AU255,'Scen 9'!AU255),\"\")","v":1.2855841960066616E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV255,'Scen 2'!AV255,'Scen 3'!AV255,'Scen 4'!AV255,'Scen 5'!AV255,'Scen 6'!AV255,'Scen 7'!AV255,'Scen 8'!AV255,'Scen 9'!AV255)-\nCHOOSE($L$2,'Scen 1'!AV255,'Scen 2'!AV255,'Scen 3'!AV255,'Scen 4'!AV255,'Scen 5'!AV255,'Scen 6'!AV255,'Scen 7'!AV255,'Scen 8'!AV255,'Scen 9'!AV255),\"\")","v":1.7679180848987341E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW255,'Scen 2'!AW255,'Scen 3'!AW255,'Scen 4'!AW255,'Scen 5'!AW255,'Scen 6'!AW255,'Scen 7'!AW255,'Scen 8'!AW255,'Scen 9'!AW255)-\nCHOOSE($L$2,'Scen 1'!AW255,'Scen 2'!AW255,'Scen 3'!AW255,'Scen 4'!AW255,'Scen 5'!AW255,'Scen 6'!AW255,'Scen 7'!AW255,'Scen 8'!AW255,'Scen 9'!AW255),\"\")","v":1.889695156740423E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX255,'Scen 2'!AX255,'Scen 3'!AX255,'Scen 4'!AX255,'Scen 5'!AX255,'Scen 6'!AX255,'Scen 7'!AX255,'Scen 8'!AX255,'Scen 9'!AX255)-\nCHOOSE($L$2,'Scen 1'!AX255,'Scen 2'!AX255,'Scen 3'!AX255,'Scen 4'!AX255,'Scen 5'!AX255,'Scen 6'!AX255,'Scen 7'!AX255,'Scen 8'!AX255,'Scen 9'!AX255),\"\")","v":2.0442873736598033E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY255,'Scen 2'!AY255,'Scen 3'!AY255,'Scen 4'!AY255,'Scen 5'!AY255,'Scen 6'!AY255,'Scen 7'!AY255,'Scen 8'!AY255,'Scen 9'!AY255)-\nCHOOSE($L$2,'Scen 1'!AY255,'Scen 2'!AY255,'Scen 3'!AY255,'Scen 4'!AY255,'Scen 5'!AY255,'Scen 6'!AY255,'Scen 7'!AY255,'Scen 8'!AY255,'Scen 9'!AY255),\"\")","v":2.2211891278060003E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ255,'Scen 2'!AZ255,'Scen 3'!AZ255,'Scen 4'!AZ255,'Scen 5'!AZ255,'Scen 6'!AZ255,'Scen 7'!AZ255,'Scen 8'!AZ255,'Scen 9'!AZ255)-\nCHOOSE($L$2,'Scen 1'!AZ255,'Scen 2'!AZ255,'Scen 3'!AZ255,'Scen 4'!AZ255,'Scen 5'!AZ255,'Scen 6'!AZ255,'Scen 7'!AZ255,'Scen 8'!AZ255,'Scen 9'!AZ255),\"\")","v":2.4399737839027047E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA255,'Scen 2'!BA255,'Scen 3'!BA255,'Scen 4'!BA255,'Scen 5'!BA255,'Scen 6'!BA255,'Scen 7'!BA255,'Scen 8'!BA255,'Scen 9'!BA255)-\nCHOOSE($L$2,'Scen 1'!BA255,'Scen 2'!BA255,'Scen 3'!BA255,'Scen 4'!BA255,'Scen 5'!BA255,'Scen 6'!BA255,'Scen 7'!BA255,'Scen 8'!BA255,'Scen 9'!BA255),\"\")","v":2.6936302497527764E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB255,'Scen 2'!BB255,'Scen 3'!BB255,'Scen 4'!BB255,'Scen 5'!BB255,'Scen 6'!BB255,'Scen 7'!BB255,'Scen 8'!BB255,'Scen 9'!BB255)-\nCHOOSE($L$2,'Scen 1'!BB255,'Scen 2'!BB255,'Scen 3'!BB255,'Scen 4'!BB255,'Scen 5'!BB255,'Scen 6'!BB255,'Scen 7'!BB255,'Scen 8'!BB255,'Scen 9'!BB255),\"\")","v":2.851580814636101E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC255,'Scen 2'!BC255,'Scen 3'!BC255,'Scen 4'!BC255,'Scen 5'!BC255,'Scen 6'!BC255,'Scen 7'!BC255,'Scen 8'!BC255,'Scen 9'!BC255)-\nCHOOSE($L$2,'Scen 1'!BC255,'Scen 2'!BC255,'Scen 3'!BC255,'Scen 4'!BC255,'Scen 5'!BC255,'Scen 6'!BC255,'Scen 7'!BC255,'Scen 8'!BC255,'Scen 9'!BC255),\"\")","v":3.0388723351886249E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD255,'Scen 2'!BD255,'Scen 3'!BD255,'Scen 4'!BD255,'Scen 5'!BD255,'Scen 6'!BD255,'Scen 7'!BD255,'Scen 8'!BD255,'Scen 9'!BD255)-\nCHOOSE($L$2,'Scen 1'!BD255,'Scen 2'!BD255,'Scen 3'!BD255,'Scen 4'!BD255,'Scen 5'!BD255,'Scen 6'!BD255,'Scen 7'!BD255,'Scen 8'!BD255,'Scen 9'!BD255),\"\")","v":3.2658107681856618E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE255,'Scen 2'!BE255,'Scen 3'!BE255,'Scen 4'!BE255,'Scen 5'!BE255,'Scen 6'!BE255,'Scen 7'!BE255,'Scen 8'!BE255,'Scen 9'!BE255)-\nCHOOSE($L$2,'Scen 1'!BE255,'Scen 2'!BE255,'Scen 3'!BE255,'Scen 4'!BE255,'Scen 5'!BE255,'Scen 6'!BE255,'Scen 7'!BE255,'Scen 8'!BE255,'Scen 9'!BE255),\"\")","v":3.5350036520657158E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF255,'Scen 2'!BF255,'Scen 3'!BF255,'Scen 4'!BF255,'Scen 5'!BF255,'Scen 6'!BF255,'Scen 7'!BF255,'Scen 8'!BF255,'Scen 9'!BF255)-\nCHOOSE($L$2,'Scen 1'!BF255,'Scen 2'!BF255,'Scen 3'!BF255,'Scen 4'!BF255,'Scen 5'!BF255,'Scen 6'!BF255,'Scen 7'!BF255,'Scen 8'!BF255,'Scen 9'!BF255),\"\")","v":3.8053118824010745E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG255,'Scen 2'!BG255,'Scen 3'!BG255,'Scen 4'!BG255,'Scen 5'!BG255,'Scen 6'!BG255,'Scen 7'!BG255,'Scen 8'!BG255,'Scen 9'!BG255)-\nCHOOSE($L$2,'Scen 1'!BG255,'Scen 2'!BG255,'Scen 3'!BG255,'Scen 4'!BG255,'Scen 5'!BG255,'Scen 6'!BG255,'Scen 7'!BG255,'Scen 8'!BG255,'Scen 9'!BG255),\"\")","v":3.8425178401694238E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH255,'Scen 2'!BH255,'Scen 3'!BH255,'Scen 4'!BH255,'Scen 5'!BH255,'Scen 6'!BH255,'Scen 7'!BH255,'Scen 8'!BH255,'Scen 9'!BH255)-\nCHOOSE($L$2,'Scen 1'!BH255,'Scen 2'!BH255,'Scen 3'!BH255,'Scen 4'!BH255,'Scen 5'!BH255,'Scen 6'!BH255,'Scen 7'!BH255,'Scen 8'!BH255,'Scen 9'!BH255),\"\")","v":3.9099366929155055E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI255,'Scen 2'!BI255,'Scen 3'!BI255,'Scen 4'!BI255,'Scen 5'!BI255,'Scen 6'!BI255,'Scen 7'!BI255,'Scen 8'!BI255,'Scen 9'!BI255)-\nCHOOSE($L$2,'Scen 1'!BI255,'Scen 2'!BI255,'Scen 3'!BI255,'Scen 4'!BI255,'Scen 5'!BI255,'Scen 6'!BI255,'Scen 7'!BI255,'Scen 8'!BI255,'Scen 9'!BI255),\"\")","v":4.0069997037978089E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ255,'Scen 2'!BJ255,'Scen 3'!BJ255,'Scen 4'!BJ255,'Scen 5'!BJ255,'Scen 6'!BJ255,'Scen 7'!BJ255,'Scen 8'!BJ255,'Scen 9'!BJ255)-\nCHOOSE($L$2,'Scen 1'!BJ255,'Scen 2'!BJ255,'Scen 3'!BJ255,'Scen 4'!BJ255,'Scen 5'!BJ255,'Scen 6'!BJ255,'Scen 7'!BJ255,'Scen 8'!BJ255,'Scen 9'!BJ255),\"\")","v":4.1612288263302988E-3}]
[null,null,null,null,"Applicable Threshold - BBB Debt to Regulatory Asset Ratio threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA256,'Scen 2'!AA256,'Scen 3'!AA256,'Scen 4'!AA256,'Scen 5'!AA256,'Scen 6'!AA256,'Scen 7'!AA256,'Scen 8'!AA256,'Scen 9'!AA256)-\nCHOOSE($L$2,'Scen 1'!AA256,'Scen 2'!AA256,'Scen 3'!AA256,'Scen 4'!AA256,'Scen 5'!AA256,'Scen 6'!AA256,'Scen 7'!AA256,'Scen 8'!AA256,'Scen 9'!AA256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB256,'Scen 2'!AB256,'Scen 3'!AB256,'Scen 4'!AB256,'Scen 5'!AB256,'Scen 6'!AB256,'Scen 7'!AB256,'Scen 8'!AB256,'Scen 9'!AB256)-\nCHOOSE($L$2,'Scen 1'!AB256,'Scen 2'!AB256,'Scen 3'!AB256,'Scen 4'!AB256,'Scen 5'!AB256,'Scen 6'!AB256,'Scen 7'!AB256,'Scen 8'!AB256,'Scen 9'!AB256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC256,'Scen 2'!AC256,'Scen 3'!AC256,'Scen 4'!AC256,'Scen 5'!AC256,'Scen 6'!AC256,'Scen 7'!AC256,'Scen 8'!AC256,'Scen 9'!AC256)-\nCHOOSE($L$2,'Scen 1'!AC256,'Scen 2'!AC256,'Scen 3'!AC256,'Scen 4'!AC256,'Scen 5'!AC256,'Scen 6'!AC256,'Scen 7'!AC256,'Scen 8'!AC256,'Scen 9'!AC256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD256,'Scen 2'!AD256,'Scen 3'!AD256,'Scen 4'!AD256,'Scen 5'!AD256,'Scen 6'!AD256,'Scen 7'!AD256,'Scen 8'!AD256,'Scen 9'!AD256)-\nCHOOSE($L$2,'Scen 1'!AD256,'Scen 2'!AD256,'Scen 3'!AD256,'Scen 4'!AD256,'Scen 5'!AD256,'Scen 6'!AD256,'Scen 7'!AD256,'Scen 8'!AD256,'Scen 9'!AD256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE256,'Scen 2'!AE256,'Scen 3'!AE256,'Scen 4'!AE256,'Scen 5'!AE256,'Scen 6'!AE256,'Scen 7'!AE256,'Scen 8'!AE256,'Scen 9'!AE256)-\nCHOOSE($L$2,'Scen 1'!AE256,'Scen 2'!AE256,'Scen 3'!AE256,'Scen 4'!AE256,'Scen 5'!AE256,'Scen 6'!AE256,'Scen 7'!AE256,'Scen 8'!AE256,'Scen 9'!AE256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF256,'Scen 2'!AF256,'Scen 3'!AF256,'Scen 4'!AF256,'Scen 5'!AF256,'Scen 6'!AF256,'Scen 7'!AF256,'Scen 8'!AF256,'Scen 9'!AF256)-\nCHOOSE($L$2,'Scen 1'!AF256,'Scen 2'!AF256,'Scen 3'!AF256,'Scen 4'!AF256,'Scen 5'!AF256,'Scen 6'!AF256,'Scen 7'!AF256,'Scen 8'!AF256,'Scen 9'!AF256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG256,'Scen 2'!AG256,'Scen 3'!AG256,'Scen 4'!AG256,'Scen 5'!AG256,'Scen 6'!AG256,'Scen 7'!AG256,'Scen 8'!AG256,'Scen 9'!AG256)-\nCHOOSE($L$2,'Scen 1'!AG256,'Scen 2'!AG256,'Scen 3'!AG256,'Scen 4'!AG256,'Scen 5'!AG256,'Scen 6'!AG256,'Scen 7'!AG256,'Scen 8'!AG256,'Scen 9'!AG256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH256,'Scen 2'!AH256,'Scen 3'!AH256,'Scen 4'!AH256,'Scen 5'!AH256,'Scen 6'!AH256,'Scen 7'!AH256,'Scen 8'!AH256,'Scen 9'!AH256)-\nCHOOSE($L$2,'Scen 1'!AH256,'Scen 2'!AH256,'Scen 3'!AH256,'Scen 4'!AH256,'Scen 5'!AH256,'Scen 6'!AH256,'Scen 7'!AH256,'Scen 8'!AH256,'Scen 9'!AH256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI256,'Scen 2'!AI256,'Scen 3'!AI256,'Scen 4'!AI256,'Scen 5'!AI256,'Scen 6'!AI256,'Scen 7'!AI256,'Scen 8'!AI256,'Scen 9'!AI256)-\nCHOOSE($L$2,'Scen 1'!AI256,'Scen 2'!AI256,'Scen 3'!AI256,'Scen 4'!AI256,'Scen 5'!AI256,'Scen 6'!AI256,'Scen 7'!AI256,'Scen 8'!AI256,'Scen 9'!AI256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ256,'Scen 2'!AJ256,'Scen 3'!AJ256,'Scen 4'!AJ256,'Scen 5'!AJ256,'Scen 6'!AJ256,'Scen 7'!AJ256,'Scen 8'!AJ256,'Scen 9'!AJ256)-\nCHOOSE($L$2,'Scen 1'!AJ256,'Scen 2'!AJ256,'Scen 3'!AJ256,'Scen 4'!AJ256,'Scen 5'!AJ256,'Scen 6'!AJ256,'Scen 7'!AJ256,'Scen 8'!AJ256,'Scen 9'!AJ256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK256,'Scen 2'!AK256,'Scen 3'!AK256,'Scen 4'!AK256,'Scen 5'!AK256,'Scen 6'!AK256,'Scen 7'!AK256,'Scen 8'!AK256,'Scen 9'!AK256)-\nCHOOSE($L$2,'Scen 1'!AK256,'Scen 2'!AK256,'Scen 3'!AK256,'Scen 4'!AK256,'Scen 5'!AK256,'Scen 6'!AK256,'Scen 7'!AK256,'Scen 8'!AK256,'Scen 9'!AK256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL256,'Scen 2'!AL256,'Scen 3'!AL256,'Scen 4'!AL256,'Scen 5'!AL256,'Scen 6'!AL256,'Scen 7'!AL256,'Scen 8'!AL256,'Scen 9'!AL256)-\nCHOOSE($L$2,'Scen 1'!AL256,'Scen 2'!AL256,'Scen 3'!AL256,'Scen 4'!AL256,'Scen 5'!AL256,'Scen 6'!AL256,'Scen 7'!AL256,'Scen 8'!AL256,'Scen 9'!AL256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM256,'Scen 2'!AM256,'Scen 3'!AM256,'Scen 4'!AM256,'Scen 5'!AM256,'Scen 6'!AM256,'Scen 7'!AM256,'Scen 8'!AM256,'Scen 9'!AM256)-\nCHOOSE($L$2,'Scen 1'!AM256,'Scen 2'!AM256,'Scen 3'!AM256,'Scen 4'!AM256,'Scen 5'!AM256,'Scen 6'!AM256,'Scen 7'!AM256,'Scen 8'!AM256,'Scen 9'!AM256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN256,'Scen 2'!AN256,'Scen 3'!AN256,'Scen 4'!AN256,'Scen 5'!AN256,'Scen 6'!AN256,'Scen 7'!AN256,'Scen 8'!AN256,'Scen 9'!AN256)-\nCHOOSE($L$2,'Scen 1'!AN256,'Scen 2'!AN256,'Scen 3'!AN256,'Scen 4'!AN256,'Scen 5'!AN256,'Scen 6'!AN256,'Scen 7'!AN256,'Scen 8'!AN256,'Scen 9'!AN256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO256,'Scen 2'!AO256,'Scen 3'!AO256,'Scen 4'!AO256,'Scen 5'!AO256,'Scen 6'!AO256,'Scen 7'!AO256,'Scen 8'!AO256,'Scen 9'!AO256)-\nCHOOSE($L$2,'Scen 1'!AO256,'Scen 2'!AO256,'Scen 3'!AO256,'Scen 4'!AO256,'Scen 5'!AO256,'Scen 6'!AO256,'Scen 7'!AO256,'Scen 8'!AO256,'Scen 9'!AO256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP256,'Scen 2'!AP256,'Scen 3'!AP256,'Scen 4'!AP256,'Scen 5'!AP256,'Scen 6'!AP256,'Scen 7'!AP256,'Scen 8'!AP256,'Scen 9'!AP256)-\nCHOOSE($L$2,'Scen 1'!AP256,'Scen 2'!AP256,'Scen 3'!AP256,'Scen 4'!AP256,'Scen 5'!AP256,'Scen 6'!AP256,'Scen 7'!AP256,'Scen 8'!AP256,'Scen 9'!AP256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ256,'Scen 2'!AQ256,'Scen 3'!AQ256,'Scen 4'!AQ256,'Scen 5'!AQ256,'Scen 6'!AQ256,'Scen 7'!AQ256,'Scen 8'!AQ256,'Scen 9'!AQ256)-\nCHOOSE($L$2,'Scen 1'!AQ256,'Scen 2'!AQ256,'Scen 3'!AQ256,'Scen 4'!AQ256,'Scen 5'!AQ256,'Scen 6'!AQ256,'Scen 7'!AQ256,'Scen 8'!AQ256,'Scen 9'!AQ256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR256,'Scen 2'!AR256,'Scen 3'!AR256,'Scen 4'!AR256,'Scen 5'!AR256,'Scen 6'!AR256,'Scen 7'!AR256,'Scen 8'!AR256,'Scen 9'!AR256)-\nCHOOSE($L$2,'Scen 1'!AR256,'Scen 2'!AR256,'Scen 3'!AR256,'Scen 4'!AR256,'Scen 5'!AR256,'Scen 6'!AR256,'Scen 7'!AR256,'Scen 8'!AR256,'Scen 9'!AR256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS256,'Scen 2'!AS256,'Scen 3'!AS256,'Scen 4'!AS256,'Scen 5'!AS256,'Scen 6'!AS256,'Scen 7'!AS256,'Scen 8'!AS256,'Scen 9'!AS256)-\nCHOOSE($L$2,'Scen 1'!AS256,'Scen 2'!AS256,'Scen 3'!AS256,'Scen 4'!AS256,'Scen 5'!AS256,'Scen 6'!AS256,'Scen 7'!AS256,'Scen 8'!AS256,'Scen 9'!AS256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT256,'Scen 2'!AT256,'Scen 3'!AT256,'Scen 4'!AT256,'Scen 5'!AT256,'Scen 6'!AT256,'Scen 7'!AT256,'Scen 8'!AT256,'Scen 9'!AT256)-\nCHOOSE($L$2,'Scen 1'!AT256,'Scen 2'!AT256,'Scen 3'!AT256,'Scen 4'!AT256,'Scen 5'!AT256,'Scen 6'!AT256,'Scen 7'!AT256,'Scen 8'!AT256,'Scen 9'!AT256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU256,'Scen 2'!AU256,'Scen 3'!AU256,'Scen 4'!AU256,'Scen 5'!AU256,'Scen 6'!AU256,'Scen 7'!AU256,'Scen 8'!AU256,'Scen 9'!AU256)-\nCHOOSE($L$2,'Scen 1'!AU256,'Scen 2'!AU256,'Scen 3'!AU256,'Scen 4'!AU256,'Scen 5'!AU256,'Scen 6'!AU256,'Scen 7'!AU256,'Scen 8'!AU256,'Scen 9'!AU256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV256,'Scen 2'!AV256,'Scen 3'!AV256,'Scen 4'!AV256,'Scen 5'!AV256,'Scen 6'!AV256,'Scen 7'!AV256,'Scen 8'!AV256,'Scen 9'!AV256)-\nCHOOSE($L$2,'Scen 1'!AV256,'Scen 2'!AV256,'Scen 3'!AV256,'Scen 4'!AV256,'Scen 5'!AV256,'Scen 6'!AV256,'Scen 7'!AV256,'Scen 8'!AV256,'Scen 9'!AV256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW256,'Scen 2'!AW256,'Scen 3'!AW256,'Scen 4'!AW256,'Scen 5'!AW256,'Scen 6'!AW256,'Scen 7'!AW256,'Scen 8'!AW256,'Scen 9'!AW256)-\nCHOOSE($L$2,'Scen 1'!AW256,'Scen 2'!AW256,'Scen 3'!AW256,'Scen 4'!AW256,'Scen 5'!AW256,'Scen 6'!AW256,'Scen 7'!AW256,'Scen 8'!AW256,'Scen 9'!AW256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX256,'Scen 2'!AX256,'Scen 3'!AX256,'Scen 4'!AX256,'Scen 5'!AX256,'Scen 6'!AX256,'Scen 7'!AX256,'Scen 8'!AX256,'Scen 9'!AX256)-\nCHOOSE($L$2,'Scen 1'!AX256,'Scen 2'!AX256,'Scen 3'!AX256,'Scen 4'!AX256,'Scen 5'!AX256,'Scen 6'!AX256,'Scen 7'!AX256,'Scen 8'!AX256,'Scen 9'!AX256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY256,'Scen 2'!AY256,'Scen 3'!AY256,'Scen 4'!AY256,'Scen 5'!AY256,'Scen 6'!AY256,'Scen 7'!AY256,'Scen 8'!AY256,'Scen 9'!AY256)-\nCHOOSE($L$2,'Scen 1'!AY256,'Scen 2'!AY256,'Scen 3'!AY256,'Scen 4'!AY256,'Scen 5'!AY256,'Scen 6'!AY256,'Scen 7'!AY256,'Scen 8'!AY256,'Scen 9'!AY256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ256,'Scen 2'!AZ256,'Scen 3'!AZ256,'Scen 4'!AZ256,'Scen 5'!AZ256,'Scen 6'!AZ256,'Scen 7'!AZ256,'Scen 8'!AZ256,'Scen 9'!AZ256)-\nCHOOSE($L$2,'Scen 1'!AZ256,'Scen 2'!AZ256,'Scen 3'!AZ256,'Scen 4'!AZ256,'Scen 5'!AZ256,'Scen 6'!AZ256,'Scen 7'!AZ256,'Scen 8'!AZ256,'Scen 9'!AZ256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA256,'Scen 2'!BA256,'Scen 3'!BA256,'Scen 4'!BA256,'Scen 5'!BA256,'Scen 6'!BA256,'Scen 7'!BA256,'Scen 8'!BA256,'Scen 9'!BA256)-\nCHOOSE($L$2,'Scen 1'!BA256,'Scen 2'!BA256,'Scen 3'!BA256,'Scen 4'!BA256,'Scen 5'!BA256,'Scen 6'!BA256,'Scen 7'!BA256,'Scen 8'!BA256,'Scen 9'!BA256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB256,'Scen 2'!BB256,'Scen 3'!BB256,'Scen 4'!BB256,'Scen 5'!BB256,'Scen 6'!BB256,'Scen 7'!BB256,'Scen 8'!BB256,'Scen 9'!BB256)-\nCHOOSE($L$2,'Scen 1'!BB256,'Scen 2'!BB256,'Scen 3'!BB256,'Scen 4'!BB256,'Scen 5'!BB256,'Scen 6'!BB256,'Scen 7'!BB256,'Scen 8'!BB256,'Scen 9'!BB256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC256,'Scen 2'!BC256,'Scen 3'!BC256,'Scen 4'!BC256,'Scen 5'!BC256,'Scen 6'!BC256,'Scen 7'!BC256,'Scen 8'!BC256,'Scen 9'!BC256)-\nCHOOSE($L$2,'Scen 1'!BC256,'Scen 2'!BC256,'Scen 3'!BC256,'Scen 4'!BC256,'Scen 5'!BC256,'Scen 6'!BC256,'Scen 7'!BC256,'Scen 8'!BC256,'Scen 9'!BC256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD256,'Scen 2'!BD256,'Scen 3'!BD256,'Scen 4'!BD256,'Scen 5'!BD256,'Scen 6'!BD256,'Scen 7'!BD256,'Scen 8'!BD256,'Scen 9'!BD256)-\nCHOOSE($L$2,'Scen 1'!BD256,'Scen 2'!BD256,'Scen 3'!BD256,'Scen 4'!BD256,'Scen 5'!BD256,'Scen 6'!BD256,'Scen 7'!BD256,'Scen 8'!BD256,'Scen 9'!BD256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE256,'Scen 2'!BE256,'Scen 3'!BE256,'Scen 4'!BE256,'Scen 5'!BE256,'Scen 6'!BE256,'Scen 7'!BE256,'Scen 8'!BE256,'Scen 9'!BE256)-\nCHOOSE($L$2,'Scen 1'!BE256,'Scen 2'!BE256,'Scen 3'!BE256,'Scen 4'!BE256,'Scen 5'!BE256,'Scen 6'!BE256,'Scen 7'!BE256,'Scen 8'!BE256,'Scen 9'!BE256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF256,'Scen 2'!BF256,'Scen 3'!BF256,'Scen 4'!BF256,'Scen 5'!BF256,'Scen 6'!BF256,'Scen 7'!BF256,'Scen 8'!BF256,'Scen 9'!BF256)-\nCHOOSE($L$2,'Scen 1'!BF256,'Scen 2'!BF256,'Scen 3'!BF256,'Scen 4'!BF256,'Scen 5'!BF256,'Scen 6'!BF256,'Scen 7'!BF256,'Scen 8'!BF256,'Scen 9'!BF256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG256,'Scen 2'!BG256,'Scen 3'!BG256,'Scen 4'!BG256,'Scen 5'!BG256,'Scen 6'!BG256,'Scen 7'!BG256,'Scen 8'!BG256,'Scen 9'!BG256)-\nCHOOSE($L$2,'Scen 1'!BG256,'Scen 2'!BG256,'Scen 3'!BG256,'Scen 4'!BG256,'Scen 5'!BG256,'Scen 6'!BG256,'Scen 7'!BG256,'Scen 8'!BG256,'Scen 9'!BG256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH256,'Scen 2'!BH256,'Scen 3'!BH256,'Scen 4'!BH256,'Scen 5'!BH256,'Scen 6'!BH256,'Scen 7'!BH256,'Scen 8'!BH256,'Scen 9'!BH256)-\nCHOOSE($L$2,'Scen 1'!BH256,'Scen 2'!BH256,'Scen 3'!BH256,'Scen 4'!BH256,'Scen 5'!BH256,'Scen 6'!BH256,'Scen 7'!BH256,'Scen 8'!BH256,'Scen 9'!BH256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI256,'Scen 2'!BI256,'Scen 3'!BI256,'Scen 4'!BI256,'Scen 5'!BI256,'Scen 6'!BI256,'Scen 7'!BI256,'Scen 8'!BI256,'Scen 9'!BI256)-\nCHOOSE($L$2,'Scen 1'!BI256,'Scen 2'!BI256,'Scen 3'!BI256,'Scen 4'!BI256,'Scen 5'!BI256,'Scen 6'!BI256,'Scen 7'!BI256,'Scen 8'!BI256,'Scen 9'!BI256),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ256,'Scen 2'!BJ256,'Scen 3'!BJ256,'Scen 4'!BJ256,'Scen 5'!BJ256,'Scen 6'!BJ256,'Scen 7'!BJ256,'Scen 8'!BJ256,'Scen 9'!BJ256)-\nCHOOSE($L$2,'Scen 1'!BJ256,'Scen 2'!BJ256,'Scen 3'!BJ256,'Scen 4'!BJ256,'Scen 5'!BJ256,'Scen 6'!BJ256,'Scen 7'!BJ256,'Scen 8'!BJ256,'Scen 9'!BJ256),\"\")","v":0}]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"ICR",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA259,'Scen 2'!AA259,'Scen 3'!AA259,'Scen 4'!AA259,'Scen 5'!AA259,'Scen 6'!AA259,'Scen 7'!AA259,'Scen 8'!AA259,'Scen 9'!AA259)-\nCHOOSE($L$2,'Scen 1'!AA259,'Scen 2'!AA259,'Scen 3'!AA259,'Scen 4'!AA259,'Scen 5'!AA259,'Scen 6'!AA259,'Scen 7'!AA259,'Scen 8'!AA259,'Scen 9'!AA259),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB259,'Scen 2'!AB259,'Scen 3'!AB259,'Scen 4'!AB259,'Scen 5'!AB259,'Scen 6'!AB259,'Scen 7'!AB259,'Scen 8'!AB259,'Scen 9'!AB259)-\nCHOOSE($L$2,'Scen 1'!AB259,'Scen 2'!AB259,'Scen 3'!AB259,'Scen 4'!AB259,'Scen 5'!AB259,'Scen 6'!AB259,'Scen 7'!AB259,'Scen 8'!AB259,'Scen 9'!AB259),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC259,'Scen 2'!AC259,'Scen 3'!AC259,'Scen 4'!AC259,'Scen 5'!AC259,'Scen 6'!AC259,'Scen 7'!AC259,'Scen 8'!AC259,'Scen 9'!AC259)-\nCHOOSE($L$2,'Scen 1'!AC259,'Scen 2'!AC259,'Scen 3'!AC259,'Scen 4'!AC259,'Scen 5'!AC259,'Scen 6'!AC259,'Scen 7'!AC259,'Scen 8'!AC259,'Scen 9'!AC259),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD259,'Scen 2'!AD259,'Scen 3'!AD259,'Scen 4'!AD259,'Scen 5'!AD259,'Scen 6'!AD259,'Scen 7'!AD259,'Scen 8'!AD259,'Scen 9'!AD259)-\nCHOOSE($L$2,'Scen 1'!AD259,'Scen 2'!AD259,'Scen 3'!AD259,'Scen 4'!AD259,'Scen 5'!AD259,'Scen 6'!AD259,'Scen 7'!AD259,'Scen 8'!AD259,'Scen 9'!AD259),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE259,'Scen 2'!AE259,'Scen 3'!AE259,'Scen 4'!AE259,'Scen 5'!AE259,'Scen 6'!AE259,'Scen 7'!AE259,'Scen 8'!AE259,'Scen 9'!AE259)-\nCHOOSE($L$2,'Scen 1'!AE259,'Scen 2'!AE259,'Scen 3'!AE259,'Scen 4'!AE259,'Scen 5'!AE259,'Scen 6'!AE259,'Scen 7'!AE259,'Scen 8'!AE259,'Scen 9'!AE259),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF259,'Scen 2'!AF259,'Scen 3'!AF259,'Scen 4'!AF259,'Scen 5'!AF259,'Scen 6'!AF259,'Scen 7'!AF259,'Scen 8'!AF259,'Scen 9'!AF259)-\nCHOOSE($L$2,'Scen 1'!AF259,'Scen 2'!AF259,'Scen 3'!AF259,'Scen 4'!AF259,'Scen 5'!AF259,'Scen 6'!AF259,'Scen 7'!AF259,'Scen 8'!AF259,'Scen 9'!AF259),\"\")","v":-0.10967980008812372},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG259,'Scen 2'!AG259,'Scen 3'!AG259,'Scen 4'!AG259,'Scen 5'!AG259,'Scen 6'!AG259,'Scen 7'!AG259,'Scen 8'!AG259,'Scen 9'!AG259)-\nCHOOSE($L$2,'Scen 1'!AG259,'Scen 2'!AG259,'Scen 3'!AG259,'Scen 4'!AG259,'Scen 5'!AG259,'Scen 6'!AG259,'Scen 7'!AG259,'Scen 8'!AG259,'Scen 9'!AG259),\"\")","v":-7.6863058788470218E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH259,'Scen 2'!AH259,'Scen 3'!AH259,'Scen 4'!AH259,'Scen 5'!AH259,'Scen 6'!AH259,'Scen 7'!AH259,'Scen 8'!AH259,'Scen 9'!AH259)-\nCHOOSE($L$2,'Scen 1'!AH259,'Scen 2'!AH259,'Scen 3'!AH259,'Scen 4'!AH259,'Scen 5'!AH259,'Scen 6'!AH259,'Scen 7'!AH259,'Scen 8'!AH259,'Scen 9'!AH259),\"\")","v":0.84295625046231493},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI259,'Scen 2'!AI259,'Scen 3'!AI259,'Scen 4'!AI259,'Scen 5'!AI259,'Scen 6'!AI259,'Scen 7'!AI259,'Scen 8'!AI259,'Scen 9'!AI259)-\nCHOOSE($L$2,'Scen 1'!AI259,'Scen 2'!AI259,'Scen 3'!AI259,'Scen 4'!AI259,'Scen 5'!AI259,'Scen 6'!AI259,'Scen 7'!AI259,'Scen 8'!AI259,'Scen 9'!AI259),\"\")","v":0.43379497421537083},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ259,'Scen 2'!AJ259,'Scen 3'!AJ259,'Scen 4'!AJ259,'Scen 5'!AJ259,'Scen 6'!AJ259,'Scen 7'!AJ259,'Scen 8'!AJ259,'Scen 9'!AJ259)-\nCHOOSE($L$2,'Scen 1'!AJ259,'Scen 2'!AJ259,'Scen 3'!AJ259,'Scen 4'!AJ259,'Scen 5'!AJ259,'Scen 6'!AJ259,'Scen 7'!AJ259,'Scen 8'!AJ259,'Scen 9'!AJ259),\"\")","v":-1.1683161477466433},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK259,'Scen 2'!AK259,'Scen 3'!AK259,'Scen 4'!AK259,'Scen 5'!AK259,'Scen 6'!AK259,'Scen 7'!AK259,'Scen 8'!AK259,'Scen 9'!AK259)-\nCHOOSE($L$2,'Scen 1'!AK259,'Scen 2'!AK259,'Scen 3'!AK259,'Scen 4'!AK259,'Scen 5'!AK259,'Scen 6'!AK259,'Scen 7'!AK259,'Scen 8'!AK259,'Scen 9'!AK259),\"\")","v":-1.5429801490675139},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL259,'Scen 2'!AL259,'Scen 3'!AL259,'Scen 4'!AL259,'Scen 5'!AL259,'Scen 6'!AL259,'Scen 7'!AL259,'Scen 8'!AL259,'Scen 9'!AL259)-\nCHOOSE($L$2,'Scen 1'!AL259,'Scen 2'!AL259,'Scen 3'!AL259,'Scen 4'!AL259,'Scen 5'!AL259,'Scen 6'!AL259,'Scen 7'!AL259,'Scen 8'!AL259,'Scen 9'!AL259),\"\")","v":-1.8426135937304822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM259,'Scen 2'!AM259,'Scen 3'!AM259,'Scen 4'!AM259,'Scen 5'!AM259,'Scen 6'!AM259,'Scen 7'!AM259,'Scen 8'!AM259,'Scen 9'!AM259)-\nCHOOSE($L$2,'Scen 1'!AM259,'Scen 2'!AM259,'Scen 3'!AM259,'Scen 4'!AM259,'Scen 5'!AM259,'Scen 6'!AM259,'Scen 7'!AM259,'Scen 8'!AM259,'Scen 9'!AM259),\"\")","v":0.50207164482837552},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN259,'Scen 2'!AN259,'Scen 3'!AN259,'Scen 4'!AN259,'Scen 5'!AN259,'Scen 6'!AN259,'Scen 7'!AN259,'Scen 8'!AN259,'Scen 9'!AN259)-\nCHOOSE($L$2,'Scen 1'!AN259,'Scen 2'!AN259,'Scen 3'!AN259,'Scen 4'!AN259,'Scen 5'!AN259,'Scen 6'!AN259,'Scen 7'!AN259,'Scen 8'!AN259,'Scen 9'!AN259),\"\")","v":0.45378246295083935},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO259,'Scen 2'!AO259,'Scen 3'!AO259,'Scen 4'!AO259,'Scen 5'!AO259,'Scen 6'!AO259,'Scen 7'!AO259,'Scen 8'!AO259,'Scen 9'!AO259)-\nCHOOSE($L$2,'Scen 1'!AO259,'Scen 2'!AO259,'Scen 3'!AO259,'Scen 4'!AO259,'Scen 5'!AO259,'Scen 6'!AO259,'Scen 7'!AO259,'Scen 8'!AO259,'Scen 9'!AO259),\"\")","v":0.34421002495348629},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP259,'Scen 2'!AP259,'Scen 3'!AP259,'Scen 4'!AP259,'Scen 5'!AP259,'Scen 6'!AP259,'Scen 7'!AP259,'Scen 8'!AP259,'Scen 9'!AP259)-\nCHOOSE($L$2,'Scen 1'!AP259,'Scen 2'!AP259,'Scen 3'!AP259,'Scen 4'!AP259,'Scen 5'!AP259,'Scen 6'!AP259,'Scen 7'!AP259,'Scen 8'!AP259,'Scen 9'!AP259),\"\")","v":0.28060267161974606},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ259,'Scen 2'!AQ259,'Scen 3'!AQ259,'Scen 4'!AQ259,'Scen 5'!AQ259,'Scen 6'!AQ259,'Scen 7'!AQ259,'Scen 8'!AQ259,'Scen 9'!AQ259)-\nCHOOSE($L$2,'Scen 1'!AQ259,'Scen 2'!AQ259,'Scen 3'!AQ259,'Scen 4'!AQ259,'Scen 5'!AQ259,'Scen 6'!AQ259,'Scen 7'!AQ259,'Scen 8'!AQ259,'Scen 9'!AQ259),\"\")","v":0.18225708330406887},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR259,'Scen 2'!AR259,'Scen 3'!AR259,'Scen 4'!AR259,'Scen 5'!AR259,'Scen 6'!AR259,'Scen 7'!AR259,'Scen 8'!AR259,'Scen 9'!AR259)-\nCHOOSE($L$2,'Scen 1'!AR259,'Scen 2'!AR259,'Scen 3'!AR259,'Scen 4'!AR259,'Scen 5'!AR259,'Scen 6'!AR259,'Scen 7'!AR259,'Scen 8'!AR259,'Scen 9'!AR259),\"\")","v":0.15039436124238703},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS259,'Scen 2'!AS259,'Scen 3'!AS259,'Scen 4'!AS259,'Scen 5'!AS259,'Scen 6'!AS259,'Scen 7'!AS259,'Scen 8'!AS259,'Scen 9'!AS259)-\nCHOOSE($L$2,'Scen 1'!AS259,'Scen 2'!AS259,'Scen 3'!AS259,'Scen 4'!AS259,'Scen 5'!AS259,'Scen 6'!AS259,'Scen 7'!AS259,'Scen 8'!AS259,'Scen 9'!AS259),\"\")","v":5.6607770186853479E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT259,'Scen 2'!AT259,'Scen 3'!AT259,'Scen 4'!AT259,'Scen 5'!AT259,'Scen 6'!AT259,'Scen 7'!AT259,'Scen 8'!AT259,'Scen 9'!AT259)-\nCHOOSE($L$2,'Scen 1'!AT259,'Scen 2'!AT259,'Scen 3'!AT259,'Scen 4'!AT259,'Scen 5'!AT259,'Scen 6'!AT259,'Scen 7'!AT259,'Scen 8'!AT259,'Scen 9'!AT259),\"\")","v":-2.8848749341053193E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU259,'Scen 2'!AU259,'Scen 3'!AU259,'Scen 4'!AU259,'Scen 5'!AU259,'Scen 6'!AU259,'Scen 7'!AU259,'Scen 8'!AU259,'Scen 9'!AU259)-\nCHOOSE($L$2,'Scen 1'!AU259,'Scen 2'!AU259,'Scen 3'!AU259,'Scen 4'!AU259,'Scen 5'!AU259,'Scen 6'!AU259,'Scen 7'!AU259,'Scen 8'!AU259,'Scen 9'!AU259),\"\")","v":-0.11271461198802912},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV259,'Scen 2'!AV259,'Scen 3'!AV259,'Scen 4'!AV259,'Scen 5'!AV259,'Scen 6'!AV259,'Scen 7'!AV259,'Scen 8'!AV259,'Scen 9'!AV259)-\nCHOOSE($L$2,'Scen 1'!AV259,'Scen 2'!AV259,'Scen 3'!AV259,'Scen 4'!AV259,'Scen 5'!AV259,'Scen 6'!AV259,'Scen 7'!AV259,'Scen 8'!AV259,'Scen 9'!AV259),\"\")","v":-0.22229129629250144},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW259,'Scen 2'!AW259,'Scen 3'!AW259,'Scen 4'!AW259,'Scen 5'!AW259,'Scen 6'!AW259,'Scen 7'!AW259,'Scen 8'!AW259,'Scen 9'!AW259)-\nCHOOSE($L$2,'Scen 1'!AW259,'Scen 2'!AW259,'Scen 3'!AW259,'Scen 4'!AW259,'Scen 5'!AW259,'Scen 6'!AW259,'Scen 7'!AW259,'Scen 8'!AW259,'Scen 9'!AW259),\"\")","v":-0.37408112600338228},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX259,'Scen 2'!AX259,'Scen 3'!AX259,'Scen 4'!AX259,'Scen 5'!AX259,'Scen 6'!AX259,'Scen 7'!AX259,'Scen 8'!AX259,'Scen 9'!AX259)-\nCHOOSE($L$2,'Scen 1'!AX259,'Scen 2'!AX259,'Scen 3'!AX259,'Scen 4'!AX259,'Scen 5'!AX259,'Scen 6'!AX259,'Scen 7'!AX259,'Scen 8'!AX259,'Scen 9'!AX259),\"\")","v":-0.46788551969666337},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY259,'Scen 2'!AY259,'Scen 3'!AY259,'Scen 4'!AY259,'Scen 5'!AY259,'Scen 6'!AY259,'Scen 7'!AY259,'Scen 8'!AY259,'Scen 9'!AY259)-\nCHOOSE($L$2,'Scen 1'!AY259,'Scen 2'!AY259,'Scen 3'!AY259,'Scen 4'!AY259,'Scen 5'!AY259,'Scen 6'!AY259,'Scen 7'!AY259,'Scen 8'!AY259,'Scen 9'!AY259),\"\")","v":-0.55992454636859801},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ259,'Scen 2'!AZ259,'Scen 3'!AZ259,'Scen 4'!AZ259,'Scen 5'!AZ259,'Scen 6'!AZ259,'Scen 7'!AZ259,'Scen 8'!AZ259,'Scen 9'!AZ259)-\nCHOOSE($L$2,'Scen 1'!AZ259,'Scen 2'!AZ259,'Scen 3'!AZ259,'Scen 4'!AZ259,'Scen 5'!AZ259,'Scen 6'!AZ259,'Scen 7'!AZ259,'Scen 8'!AZ259,'Scen 9'!AZ259),\"\")","v":-0.87146139124667332},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA259,'Scen 2'!BA259,'Scen 3'!BA259,'Scen 4'!BA259,'Scen 5'!BA259,'Scen 6'!BA259,'Scen 7'!BA259,'Scen 8'!BA259,'Scen 9'!BA259)-\nCHOOSE($L$2,'Scen 1'!BA259,'Scen 2'!BA259,'Scen 3'!BA259,'Scen 4'!BA259,'Scen 5'!BA259,'Scen 6'!BA259,'Scen 7'!BA259,'Scen 8'!BA259,'Scen 9'!BA259),\"\")","v":-1.2640751425482746},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB259,'Scen 2'!BB259,'Scen 3'!BB259,'Scen 4'!BB259,'Scen 5'!BB259,'Scen 6'!BB259,'Scen 7'!BB259,'Scen 8'!BB259,'Scen 9'!BB259)-\nCHOOSE($L$2,'Scen 1'!BB259,'Scen 2'!BB259,'Scen 3'!BB259,'Scen 4'!BB259,'Scen 5'!BB259,'Scen 6'!BB259,'Scen 7'!BB259,'Scen 8'!BB259,'Scen 9'!BB259),\"\")","v":-1.493144636902044},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC259,'Scen 2'!BC259,'Scen 3'!BC259,'Scen 4'!BC259,'Scen 5'!BC259,'Scen 6'!BC259,'Scen 7'!BC259,'Scen 8'!BC259,'Scen 9'!BC259)-\nCHOOSE($L$2,'Scen 1'!BC259,'Scen 2'!BC259,'Scen 3'!BC259,'Scen 4'!BC259,'Scen 5'!BC259,'Scen 6'!BC259,'Scen 7'!BC259,'Scen 8'!BC259,'Scen 9'!BC259),\"\")","v":-1.3401019218505583},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD259,'Scen 2'!BD259,'Scen 3'!BD259,'Scen 4'!BD259,'Scen 5'!BD259,'Scen 6'!BD259,'Scen 7'!BD259,'Scen 8'!BD259,'Scen 9'!BD259)-\nCHOOSE($L$2,'Scen 1'!BD259,'Scen 2'!BD259,'Scen 3'!BD259,'Scen 4'!BD259,'Scen 5'!BD259,'Scen 6'!BD259,'Scen 7'!BD259,'Scen 8'!BD259,'Scen 9'!BD259),\"\")","v":-1.145438698766724},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE259,'Scen 2'!BE259,'Scen 3'!BE259,'Scen 4'!BE259,'Scen 5'!BE259,'Scen 6'!BE259,'Scen 7'!BE259,'Scen 8'!BE259,'Scen 9'!BE259)-\nCHOOSE($L$2,'Scen 1'!BE259,'Scen 2'!BE259,'Scen 3'!BE259,'Scen 4'!BE259,'Scen 5'!BE259,'Scen 6'!BE259,'Scen 7'!BE259,'Scen 8'!BE259,'Scen 9'!BE259),\"\")","v":-0.88058148400119318},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF259,'Scen 2'!BF259,'Scen 3'!BF259,'Scen 4'!BF259,'Scen 5'!BF259,'Scen 6'!BF259,'Scen 7'!BF259,'Scen 8'!BF259,'Scen 9'!BF259)-\nCHOOSE($L$2,'Scen 1'!BF259,'Scen 2'!BF259,'Scen 3'!BF259,'Scen 4'!BF259,'Scen 5'!BF259,'Scen 6'!BF259,'Scen 7'!BF259,'Scen 8'!BF259,'Scen 9'!BF259),\"\")","v":-0.54592940819611702},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG259,'Scen 2'!BG259,'Scen 3'!BG259,'Scen 4'!BG259,'Scen 5'!BG259,'Scen 6'!BG259,'Scen 7'!BG259,'Scen 8'!BG259,'Scen 9'!BG259)-\nCHOOSE($L$2,'Scen 1'!BG259,'Scen 2'!BG259,'Scen 3'!BG259,'Scen 4'!BG259,'Scen 5'!BG259,'Scen 6'!BG259,'Scen 7'!BG259,'Scen 8'!BG259,'Scen 9'!BG259),\"\")","v":-0.44777317015494766},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH259,'Scen 2'!BH259,'Scen 3'!BH259,'Scen 4'!BH259,'Scen 5'!BH259,'Scen 6'!BH259,'Scen 7'!BH259,'Scen 8'!BH259,'Scen 9'!BH259)-\nCHOOSE($L$2,'Scen 1'!BH259,'Scen 2'!BH259,'Scen 3'!BH259,'Scen 4'!BH259,'Scen 5'!BH259,'Scen 6'!BH259,'Scen 7'!BH259,'Scen 8'!BH259,'Scen 9'!BH259),\"\")","v":-0.44959988914526949},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI259,'Scen 2'!BI259,'Scen 3'!BI259,'Scen 4'!BI259,'Scen 5'!BI259,'Scen 6'!BI259,'Scen 7'!BI259,'Scen 8'!BI259,'Scen 9'!BI259)-\nCHOOSE($L$2,'Scen 1'!BI259,'Scen 2'!BI259,'Scen 3'!BI259,'Scen 4'!BI259,'Scen 5'!BI259,'Scen 6'!BI259,'Scen 7'!BI259,'Scen 8'!BI259,'Scen 9'!BI259),\"\")","v":-0.44989652093707999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ259,'Scen 2'!BJ259,'Scen 3'!BJ259,'Scen 4'!BJ259,'Scen 5'!BJ259,'Scen 6'!BJ259,'Scen 7'!BJ259,'Scen 8'!BJ259,'Scen 9'!BJ259)-\nCHOOSE($L$2,'Scen 1'!BJ259,'Scen 2'!BJ259,'Scen 3'!BJ259,'Scen 4'!BJ259,'Scen 5'!BJ259,'Scen 6'!BJ259,'Scen 7'!BJ259,'Scen 8'!BJ259,'Scen 9'!BJ259),\"\")","v":-0.43343117294089595}]
[null,null,null,null,"Applicable Threshold - BBB Interest Cover Ratio (ICR) threshold",0,"ratio",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA260,'Scen 2'!AA260,'Scen 3'!AA260,'Scen 4'!AA260,'Scen 5'!AA260,'Scen 6'!AA260,'Scen 7'!AA260,'Scen 8'!AA260,'Scen 9'!AA260)-\nCHOOSE($L$2,'Scen 1'!AA260,'Scen 2'!AA260,'Scen 3'!AA260,'Scen 4'!AA260,'Scen 5'!AA260,'Scen 6'!AA260,'Scen 7'!AA260,'Scen 8'!AA260,'Scen 9'!AA260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB260,'Scen 2'!AB260,'Scen 3'!AB260,'Scen 4'!AB260,'Scen 5'!AB260,'Scen 6'!AB260,'Scen 7'!AB260,'Scen 8'!AB260,'Scen 9'!AB260)-\nCHOOSE($L$2,'Scen 1'!AB260,'Scen 2'!AB260,'Scen 3'!AB260,'Scen 4'!AB260,'Scen 5'!AB260,'Scen 6'!AB260,'Scen 7'!AB260,'Scen 8'!AB260,'Scen 9'!AB260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC260,'Scen 2'!AC260,'Scen 3'!AC260,'Scen 4'!AC260,'Scen 5'!AC260,'Scen 6'!AC260,'Scen 7'!AC260,'Scen 8'!AC260,'Scen 9'!AC260)-\nCHOOSE($L$2,'Scen 1'!AC260,'Scen 2'!AC260,'Scen 3'!AC260,'Scen 4'!AC260,'Scen 5'!AC260,'Scen 6'!AC260,'Scen 7'!AC260,'Scen 8'!AC260,'Scen 9'!AC260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD260,'Scen 2'!AD260,'Scen 3'!AD260,'Scen 4'!AD260,'Scen 5'!AD260,'Scen 6'!AD260,'Scen 7'!AD260,'Scen 8'!AD260,'Scen 9'!AD260)-\nCHOOSE($L$2,'Scen 1'!AD260,'Scen 2'!AD260,'Scen 3'!AD260,'Scen 4'!AD260,'Scen 5'!AD260,'Scen 6'!AD260,'Scen 7'!AD260,'Scen 8'!AD260,'Scen 9'!AD260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE260,'Scen 2'!AE260,'Scen 3'!AE260,'Scen 4'!AE260,'Scen 5'!AE260,'Scen 6'!AE260,'Scen 7'!AE260,'Scen 8'!AE260,'Scen 9'!AE260)-\nCHOOSE($L$2,'Scen 1'!AE260,'Scen 2'!AE260,'Scen 3'!AE260,'Scen 4'!AE260,'Scen 5'!AE260,'Scen 6'!AE260,'Scen 7'!AE260,'Scen 8'!AE260,'Scen 9'!AE260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF260,'Scen 2'!AF260,'Scen 3'!AF260,'Scen 4'!AF260,'Scen 5'!AF260,'Scen 6'!AF260,'Scen 7'!AF260,'Scen 8'!AF260,'Scen 9'!AF260)-\nCHOOSE($L$2,'Scen 1'!AF260,'Scen 2'!AF260,'Scen 3'!AF260,'Scen 4'!AF260,'Scen 5'!AF260,'Scen 6'!AF260,'Scen 7'!AF260,'Scen 8'!AF260,'Scen 9'!AF260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG260,'Scen 2'!AG260,'Scen 3'!AG260,'Scen 4'!AG260,'Scen 5'!AG260,'Scen 6'!AG260,'Scen 7'!AG260,'Scen 8'!AG260,'Scen 9'!AG260)-\nCHOOSE($L$2,'Scen 1'!AG260,'Scen 2'!AG260,'Scen 3'!AG260,'Scen 4'!AG260,'Scen 5'!AG260,'Scen 6'!AG260,'Scen 7'!AG260,'Scen 8'!AG260,'Scen 9'!AG260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH260,'Scen 2'!AH260,'Scen 3'!AH260,'Scen 4'!AH260,'Scen 5'!AH260,'Scen 6'!AH260,'Scen 7'!AH260,'Scen 8'!AH260,'Scen 9'!AH260)-\nCHOOSE($L$2,'Scen 1'!AH260,'Scen 2'!AH260,'Scen 3'!AH260,'Scen 4'!AH260,'Scen 5'!AH260,'Scen 6'!AH260,'Scen 7'!AH260,'Scen 8'!AH260,'Scen 9'!AH260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI260,'Scen 2'!AI260,'Scen 3'!AI260,'Scen 4'!AI260,'Scen 5'!AI260,'Scen 6'!AI260,'Scen 7'!AI260,'Scen 8'!AI260,'Scen 9'!AI260)-\nCHOOSE($L$2,'Scen 1'!AI260,'Scen 2'!AI260,'Scen 3'!AI260,'Scen 4'!AI260,'Scen 5'!AI260,'Scen 6'!AI260,'Scen 7'!AI260,'Scen 8'!AI260,'Scen 9'!AI260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ260,'Scen 2'!AJ260,'Scen 3'!AJ260,'Scen 4'!AJ260,'Scen 5'!AJ260,'Scen 6'!AJ260,'Scen 7'!AJ260,'Scen 8'!AJ260,'Scen 9'!AJ260)-\nCHOOSE($L$2,'Scen 1'!AJ260,'Scen 2'!AJ260,'Scen 3'!AJ260,'Scen 4'!AJ260,'Scen 5'!AJ260,'Scen 6'!AJ260,'Scen 7'!AJ260,'Scen 8'!AJ260,'Scen 9'!AJ260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK260,'Scen 2'!AK260,'Scen 3'!AK260,'Scen 4'!AK260,'Scen 5'!AK260,'Scen 6'!AK260,'Scen 7'!AK260,'Scen 8'!AK260,'Scen 9'!AK260)-\nCHOOSE($L$2,'Scen 1'!AK260,'Scen 2'!AK260,'Scen 3'!AK260,'Scen 4'!AK260,'Scen 5'!AK260,'Scen 6'!AK260,'Scen 7'!AK260,'Scen 8'!AK260,'Scen 9'!AK260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL260,'Scen 2'!AL260,'Scen 3'!AL260,'Scen 4'!AL260,'Scen 5'!AL260,'Scen 6'!AL260,'Scen 7'!AL260,'Scen 8'!AL260,'Scen 9'!AL260)-\nCHOOSE($L$2,'Scen 1'!AL260,'Scen 2'!AL260,'Scen 3'!AL260,'Scen 4'!AL260,'Scen 5'!AL260,'Scen 6'!AL260,'Scen 7'!AL260,'Scen 8'!AL260,'Scen 9'!AL260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM260,'Scen 2'!AM260,'Scen 3'!AM260,'Scen 4'!AM260,'Scen 5'!AM260,'Scen 6'!AM260,'Scen 7'!AM260,'Scen 8'!AM260,'Scen 9'!AM260)-\nCHOOSE($L$2,'Scen 1'!AM260,'Scen 2'!AM260,'Scen 3'!AM260,'Scen 4'!AM260,'Scen 5'!AM260,'Scen 6'!AM260,'Scen 7'!AM260,'Scen 8'!AM260,'Scen 9'!AM260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN260,'Scen 2'!AN260,'Scen 3'!AN260,'Scen 4'!AN260,'Scen 5'!AN260,'Scen 6'!AN260,'Scen 7'!AN260,'Scen 8'!AN260,'Scen 9'!AN260)-\nCHOOSE($L$2,'Scen 1'!AN260,'Scen 2'!AN260,'Scen 3'!AN260,'Scen 4'!AN260,'Scen 5'!AN260,'Scen 6'!AN260,'Scen 7'!AN260,'Scen 8'!AN260,'Scen 9'!AN260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO260,'Scen 2'!AO260,'Scen 3'!AO260,'Scen 4'!AO260,'Scen 5'!AO260,'Scen 6'!AO260,'Scen 7'!AO260,'Scen 8'!AO260,'Scen 9'!AO260)-\nCHOOSE($L$2,'Scen 1'!AO260,'Scen 2'!AO260,'Scen 3'!AO260,'Scen 4'!AO260,'Scen 5'!AO260,'Scen 6'!AO260,'Scen 7'!AO260,'Scen 8'!AO260,'Scen 9'!AO260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP260,'Scen 2'!AP260,'Scen 3'!AP260,'Scen 4'!AP260,'Scen 5'!AP260,'Scen 6'!AP260,'Scen 7'!AP260,'Scen 8'!AP260,'Scen 9'!AP260)-\nCHOOSE($L$2,'Scen 1'!AP260,'Scen 2'!AP260,'Scen 3'!AP260,'Scen 4'!AP260,'Scen 5'!AP260,'Scen 6'!AP260,'Scen 7'!AP260,'Scen 8'!AP260,'Scen 9'!AP260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ260,'Scen 2'!AQ260,'Scen 3'!AQ260,'Scen 4'!AQ260,'Scen 5'!AQ260,'Scen 6'!AQ260,'Scen 7'!AQ260,'Scen 8'!AQ260,'Scen 9'!AQ260)-\nCHOOSE($L$2,'Scen 1'!AQ260,'Scen 2'!AQ260,'Scen 3'!AQ260,'Scen 4'!AQ260,'Scen 5'!AQ260,'Scen 6'!AQ260,'Scen 7'!AQ260,'Scen 8'!AQ260,'Scen 9'!AQ260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR260,'Scen 2'!AR260,'Scen 3'!AR260,'Scen 4'!AR260,'Scen 5'!AR260,'Scen 6'!AR260,'Scen 7'!AR260,'Scen 8'!AR260,'Scen 9'!AR260)-\nCHOOSE($L$2,'Scen 1'!AR260,'Scen 2'!AR260,'Scen 3'!AR260,'Scen 4'!AR260,'Scen 5'!AR260,'Scen 6'!AR260,'Scen 7'!AR260,'Scen 8'!AR260,'Scen 9'!AR260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS260,'Scen 2'!AS260,'Scen 3'!AS260,'Scen 4'!AS260,'Scen 5'!AS260,'Scen 6'!AS260,'Scen 7'!AS260,'Scen 8'!AS260,'Scen 9'!AS260)-\nCHOOSE($L$2,'Scen 1'!AS260,'Scen 2'!AS260,'Scen 3'!AS260,'Scen 4'!AS260,'Scen 5'!AS260,'Scen 6'!AS260,'Scen 7'!AS260,'Scen 8'!AS260,'Scen 9'!AS260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT260,'Scen 2'!AT260,'Scen 3'!AT260,'Scen 4'!AT260,'Scen 5'!AT260,'Scen 6'!AT260,'Scen 7'!AT260,'Scen 8'!AT260,'Scen 9'!AT260)-\nCHOOSE($L$2,'Scen 1'!AT260,'Scen 2'!AT260,'Scen 3'!AT260,'Scen 4'!AT260,'Scen 5'!AT260,'Scen 6'!AT260,'Scen 7'!AT260,'Scen 8'!AT260,'Scen 9'!AT260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU260,'Scen 2'!AU260,'Scen 3'!AU260,'Scen 4'!AU260,'Scen 5'!AU260,'Scen 6'!AU260,'Scen 7'!AU260,'Scen 8'!AU260,'Scen 9'!AU260)-\nCHOOSE($L$2,'Scen 1'!AU260,'Scen 2'!AU260,'Scen 3'!AU260,'Scen 4'!AU260,'Scen 5'!AU260,'Scen 6'!AU260,'Scen 7'!AU260,'Scen 8'!AU260,'Scen 9'!AU260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV260,'Scen 2'!AV260,'Scen 3'!AV260,'Scen 4'!AV260,'Scen 5'!AV260,'Scen 6'!AV260,'Scen 7'!AV260,'Scen 8'!AV260,'Scen 9'!AV260)-\nCHOOSE($L$2,'Scen 1'!AV260,'Scen 2'!AV260,'Scen 3'!AV260,'Scen 4'!AV260,'Scen 5'!AV260,'Scen 6'!AV260,'Scen 7'!AV260,'Scen 8'!AV260,'Scen 9'!AV260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW260,'Scen 2'!AW260,'Scen 3'!AW260,'Scen 4'!AW260,'Scen 5'!AW260,'Scen 6'!AW260,'Scen 7'!AW260,'Scen 8'!AW260,'Scen 9'!AW260)-\nCHOOSE($L$2,'Scen 1'!AW260,'Scen 2'!AW260,'Scen 3'!AW260,'Scen 4'!AW260,'Scen 5'!AW260,'Scen 6'!AW260,'Scen 7'!AW260,'Scen 8'!AW260,'Scen 9'!AW260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX260,'Scen 2'!AX260,'Scen 3'!AX260,'Scen 4'!AX260,'Scen 5'!AX260,'Scen 6'!AX260,'Scen 7'!AX260,'Scen 8'!AX260,'Scen 9'!AX260)-\nCHOOSE($L$2,'Scen 1'!AX260,'Scen 2'!AX260,'Scen 3'!AX260,'Scen 4'!AX260,'Scen 5'!AX260,'Scen 6'!AX260,'Scen 7'!AX260,'Scen 8'!AX260,'Scen 9'!AX260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY260,'Scen 2'!AY260,'Scen 3'!AY260,'Scen 4'!AY260,'Scen 5'!AY260,'Scen 6'!AY260,'Scen 7'!AY260,'Scen 8'!AY260,'Scen 9'!AY260)-\nCHOOSE($L$2,'Scen 1'!AY260,'Scen 2'!AY260,'Scen 3'!AY260,'Scen 4'!AY260,'Scen 5'!AY260,'Scen 6'!AY260,'Scen 7'!AY260,'Scen 8'!AY260,'Scen 9'!AY260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ260,'Scen 2'!AZ260,'Scen 3'!AZ260,'Scen 4'!AZ260,'Scen 5'!AZ260,'Scen 6'!AZ260,'Scen 7'!AZ260,'Scen 8'!AZ260,'Scen 9'!AZ260)-\nCHOOSE($L$2,'Scen 1'!AZ260,'Scen 2'!AZ260,'Scen 3'!AZ260,'Scen 4'!AZ260,'Scen 5'!AZ260,'Scen 6'!AZ260,'Scen 7'!AZ260,'Scen 8'!AZ260,'Scen 9'!AZ260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA260,'Scen 2'!BA260,'Scen 3'!BA260,'Scen 4'!BA260,'Scen 5'!BA260,'Scen 6'!BA260,'Scen 7'!BA260,'Scen 8'!BA260,'Scen 9'!BA260)-\nCHOOSE($L$2,'Scen 1'!BA260,'Scen 2'!BA260,'Scen 3'!BA260,'Scen 4'!BA260,'Scen 5'!BA260,'Scen 6'!BA260,'Scen 7'!BA260,'Scen 8'!BA260,'Scen 9'!BA260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB260,'Scen 2'!BB260,'Scen 3'!BB260,'Scen 4'!BB260,'Scen 5'!BB260,'Scen 6'!BB260,'Scen 7'!BB260,'Scen 8'!BB260,'Scen 9'!BB260)-\nCHOOSE($L$2,'Scen 1'!BB260,'Scen 2'!BB260,'Scen 3'!BB260,'Scen 4'!BB260,'Scen 5'!BB260,'Scen 6'!BB260,'Scen 7'!BB260,'Scen 8'!BB260,'Scen 9'!BB260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC260,'Scen 2'!BC260,'Scen 3'!BC260,'Scen 4'!BC260,'Scen 5'!BC260,'Scen 6'!BC260,'Scen 7'!BC260,'Scen 8'!BC260,'Scen 9'!BC260)-\nCHOOSE($L$2,'Scen 1'!BC260,'Scen 2'!BC260,'Scen 3'!BC260,'Scen 4'!BC260,'Scen 5'!BC260,'Scen 6'!BC260,'Scen 7'!BC260,'Scen 8'!BC260,'Scen 9'!BC260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD260,'Scen 2'!BD260,'Scen 3'!BD260,'Scen 4'!BD260,'Scen 5'!BD260,'Scen 6'!BD260,'Scen 7'!BD260,'Scen 8'!BD260,'Scen 9'!BD260)-\nCHOOSE($L$2,'Scen 1'!BD260,'Scen 2'!BD260,'Scen 3'!BD260,'Scen 4'!BD260,'Scen 5'!BD260,'Scen 6'!BD260,'Scen 7'!BD260,'Scen 8'!BD260,'Scen 9'!BD260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE260,'Scen 2'!BE260,'Scen 3'!BE260,'Scen 4'!BE260,'Scen 5'!BE260,'Scen 6'!BE260,'Scen 7'!BE260,'Scen 8'!BE260,'Scen 9'!BE260)-\nCHOOSE($L$2,'Scen 1'!BE260,'Scen 2'!BE260,'Scen 3'!BE260,'Scen 4'!BE260,'Scen 5'!BE260,'Scen 6'!BE260,'Scen 7'!BE260,'Scen 8'!BE260,'Scen 9'!BE260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF260,'Scen 2'!BF260,'Scen 3'!BF260,'Scen 4'!BF260,'Scen 5'!BF260,'Scen 6'!BF260,'Scen 7'!BF260,'Scen 8'!BF260,'Scen 9'!BF260)-\nCHOOSE($L$2,'Scen 1'!BF260,'Scen 2'!BF260,'Scen 3'!BF260,'Scen 4'!BF260,'Scen 5'!BF260,'Scen 6'!BF260,'Scen 7'!BF260,'Scen 8'!BF260,'Scen 9'!BF260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG260,'Scen 2'!BG260,'Scen 3'!BG260,'Scen 4'!BG260,'Scen 5'!BG260,'Scen 6'!BG260,'Scen 7'!BG260,'Scen 8'!BG260,'Scen 9'!BG260)-\nCHOOSE($L$2,'Scen 1'!BG260,'Scen 2'!BG260,'Scen 3'!BG260,'Scen 4'!BG260,'Scen 5'!BG260,'Scen 6'!BG260,'Scen 7'!BG260,'Scen 8'!BG260,'Scen 9'!BG260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH260,'Scen 2'!BH260,'Scen 3'!BH260,'Scen 4'!BH260,'Scen 5'!BH260,'Scen 6'!BH260,'Scen 7'!BH260,'Scen 8'!BH260,'Scen 9'!BH260)-\nCHOOSE($L$2,'Scen 1'!BH260,'Scen 2'!BH260,'Scen 3'!BH260,'Scen 4'!BH260,'Scen 5'!BH260,'Scen 6'!BH260,'Scen 7'!BH260,'Scen 8'!BH260,'Scen 9'!BH260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI260,'Scen 2'!BI260,'Scen 3'!BI260,'Scen 4'!BI260,'Scen 5'!BI260,'Scen 6'!BI260,'Scen 7'!BI260,'Scen 8'!BI260,'Scen 9'!BI260)-\nCHOOSE($L$2,'Scen 1'!BI260,'Scen 2'!BI260,'Scen 3'!BI260,'Scen 4'!BI260,'Scen 5'!BI260,'Scen 6'!BI260,'Scen 7'!BI260,'Scen 8'!BI260,'Scen 9'!BI260),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ260,'Scen 2'!BJ260,'Scen 3'!BJ260,'Scen 4'!BJ260,'Scen 5'!BJ260,'Scen 6'!BJ260,'Scen 7'!BJ260,'Scen 8'!BJ260,'Scen 9'!BJ260)-\nCHOOSE($L$2,'Scen 1'!BJ260,'Scen 2'!BJ260,'Scen 3'!BJ260,'Scen 4'!BJ260,'Scen 5'!BJ260,'Scen 6'!BJ260,'Scen 7'!BJ260,'Scen 8'!BJ260,'Scen 9'!BJ260),\"\")","v":0}]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA265,'Scen 2'!AA265,'Scen 3'!AA265,'Scen 4'!AA265,'Scen 5'!AA265,'Scen 6'!AA265,'Scen 7'!AA265,'Scen 8'!AA265,'Scen 9'!AA265)-\nCHOOSE($L$2,'Scen 1'!AA265,'Scen 2'!AA265,'Scen 3'!AA265,'Scen 4'!AA265,'Scen 5'!AA265,'Scen 6'!AA265,'Scen 7'!AA265,'Scen 8'!AA265,'Scen 9'!AA265),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB265,'Scen 2'!AB265,'Scen 3'!AB265,'Scen 4'!AB265,'Scen 5'!AB265,'Scen 6'!AB265,'Scen 7'!AB265,'Scen 8'!AB265,'Scen 9'!AB265)-\nCHOOSE($L$2,'Scen 1'!AB265,'Scen 2'!AB265,'Scen 3'!AB265,'Scen 4'!AB265,'Scen 5'!AB265,'Scen 6'!AB265,'Scen 7'!AB265,'Scen 8'!AB265,'Scen 9'!AB265),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC265,'Scen 2'!AC265,'Scen 3'!AC265,'Scen 4'!AC265,'Scen 5'!AC265,'Scen 6'!AC265,'Scen 7'!AC265,'Scen 8'!AC265,'Scen 9'!AC265)-\nCHOOSE($L$2,'Scen 1'!AC265,'Scen 2'!AC265,'Scen 3'!AC265,'Scen 4'!AC265,'Scen 5'!AC265,'Scen 6'!AC265,'Scen 7'!AC265,'Scen 8'!AC265,'Scen 9'!AC265),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD265,'Scen 2'!AD265,'Scen 3'!AD265,'Scen 4'!AD265,'Scen 5'!AD265,'Scen 6'!AD265,'Scen 7'!AD265,'Scen 8'!AD265,'Scen 9'!AD265)-\nCHOOSE($L$2,'Scen 1'!AD265,'Scen 2'!AD265,'Scen 3'!AD265,'Scen 4'!AD265,'Scen 5'!AD265,'Scen 6'!AD265,'Scen 7'!AD265,'Scen 8'!AD265,'Scen 9'!AD265),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE265,'Scen 2'!AE265,'Scen 3'!AE265,'Scen 4'!AE265,'Scen 5'!AE265,'Scen 6'!AE265,'Scen 7'!AE265,'Scen 8'!AE265,'Scen 9'!AE265)-\nCHOOSE($L$2,'Scen 1'!AE265,'Scen 2'!AE265,'Scen 3'!AE265,'Scen 4'!AE265,'Scen 5'!AE265,'Scen 6'!AE265,'Scen 7'!AE265,'Scen 8'!AE265,'Scen 9'!AE265),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF265,'Scen 2'!AF265,'Scen 3'!AF265,'Scen 4'!AF265,'Scen 5'!AF265,'Scen 6'!AF265,'Scen 7'!AF265,'Scen 8'!AF265,'Scen 9'!AF265)-\nCHOOSE($L$2,'Scen 1'!AF265,'Scen 2'!AF265,'Scen 3'!AF265,'Scen 4'!AF265,'Scen 5'!AF265,'Scen 6'!AF265,'Scen 7'!AF265,'Scen 8'!AF265,'Scen 9'!AF265),\"\")","v":-1.0254197586459984E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG265,'Scen 2'!AG265,'Scen 3'!AG265,'Scen 4'!AG265,'Scen 5'!AG265,'Scen 6'!AG265,'Scen 7'!AG265,'Scen 8'!AG265,'Scen 9'!AG265)-\nCHOOSE($L$2,'Scen 1'!AG265,'Scen 2'!AG265,'Scen 3'!AG265,'Scen 4'!AG265,'Scen 5'!AG265,'Scen 6'!AG265,'Scen 7'!AG265,'Scen 8'!AG265,'Scen 9'!AG265),\"\")","v":-4.4214547205569388E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH265,'Scen 2'!AH265,'Scen 3'!AH265,'Scen 4'!AH265,'Scen 5'!AH265,'Scen 6'!AH265,'Scen 7'!AH265,'Scen 8'!AH265,'Scen 9'!AH265)-\nCHOOSE($L$2,'Scen 1'!AH265,'Scen 2'!AH265,'Scen 3'!AH265,'Scen 4'!AH265,'Scen 5'!AH265,'Scen 6'!AH265,'Scen 7'!AH265,'Scen 8'!AH265,'Scen 9'!AH265),\"\")","v":6.4175116084967607E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI265,'Scen 2'!AI265,'Scen 3'!AI265,'Scen 4'!AI265,'Scen 5'!AI265,'Scen 6'!AI265,'Scen 7'!AI265,'Scen 8'!AI265,'Scen 9'!AI265)-\nCHOOSE($L$2,'Scen 1'!AI265,'Scen 2'!AI265,'Scen 3'!AI265,'Scen 4'!AI265,'Scen 5'!AI265,'Scen 6'!AI265,'Scen 7'!AI265,'Scen 8'!AI265,'Scen 9'!AI265),\"\")","v":-2.3963035496431813E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ265,'Scen 2'!AJ265,'Scen 3'!AJ265,'Scen 4'!AJ265,'Scen 5'!AJ265,'Scen 6'!AJ265,'Scen 7'!AJ265,'Scen 8'!AJ265,'Scen 9'!AJ265)-\nCHOOSE($L$2,'Scen 1'!AJ265,'Scen 2'!AJ265,'Scen 3'!AJ265,'Scen 4'!AJ265,'Scen 5'!AJ265,'Scen 6'!AJ265,'Scen 7'!AJ265,'Scen 8'!AJ265,'Scen 9'!AJ265),\"\")","v":-6.6642395717305611E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK265,'Scen 2'!AK265,'Scen 3'!AK265,'Scen 4'!AK265,'Scen 5'!AK265,'Scen 6'!AK265,'Scen 7'!AK265,'Scen 8'!AK265,'Scen 9'!AK265)-\nCHOOSE($L$2,'Scen 1'!AK265,'Scen 2'!AK265,'Scen 3'!AK265,'Scen 4'!AK265,'Scen 5'!AK265,'Scen 6'!AK265,'Scen 7'!AK265,'Scen 8'!AK265,'Scen 9'!AK265),\"\")","v":-6.83120344809727E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL265,'Scen 2'!AL265,'Scen 3'!AL265,'Scen 4'!AL265,'Scen 5'!AL265,'Scen 6'!AL265,'Scen 7'!AL265,'Scen 8'!AL265,'Scen 9'!AL265)-\nCHOOSE($L$2,'Scen 1'!AL265,'Scen 2'!AL265,'Scen 3'!AL265,'Scen 4'!AL265,'Scen 5'!AL265,'Scen 6'!AL265,'Scen 7'!AL265,'Scen 8'!AL265,'Scen 9'!AL265),\"\")","v":-7.9566758513242825E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM265,'Scen 2'!AM265,'Scen 3'!AM265,'Scen 4'!AM265,'Scen 5'!AM265,'Scen 6'!AM265,'Scen 7'!AM265,'Scen 8'!AM265,'Scen 9'!AM265)-\nCHOOSE($L$2,'Scen 1'!AM265,'Scen 2'!AM265,'Scen 3'!AM265,'Scen 4'!AM265,'Scen 5'!AM265,'Scen 6'!AM265,'Scen 7'!AM265,'Scen 8'!AM265,'Scen 9'!AM265),\"\")","v":4.4381997956195393E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN265,'Scen 2'!AN265,'Scen 3'!AN265,'Scen 4'!AN265,'Scen 5'!AN265,'Scen 6'!AN265,'Scen 7'!AN265,'Scen 8'!AN265,'Scen 9'!AN265)-\nCHOOSE($L$2,'Scen 1'!AN265,'Scen 2'!AN265,'Scen 3'!AN265,'Scen 4'!AN265,'Scen 5'!AN265,'Scen 6'!AN265,'Scen 7'!AN265,'Scen 8'!AN265,'Scen 9'!AN265),\"\")","v":1.8497531783950236E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO265,'Scen 2'!AO265,'Scen 3'!AO265,'Scen 4'!AO265,'Scen 5'!AO265,'Scen 6'!AO265,'Scen 7'!AO265,'Scen 8'!AO265,'Scen 9'!AO265)-\nCHOOSE($L$2,'Scen 1'!AO265,'Scen 2'!AO265,'Scen 3'!AO265,'Scen 4'!AO265,'Scen 5'!AO265,'Scen 6'!AO265,'Scen 7'!AO265,'Scen 8'!AO265,'Scen 9'!AO265),\"\")","v":8.453230123498523E-4},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP265,'Scen 2'!AP265,'Scen 3'!AP265,'Scen 4'!AP265,'Scen 5'!AP265,'Scen 6'!AP265,'Scen 7'!AP265,'Scen 8'!AP265,'Scen 9'!AP265)-\nCHOOSE($L$2,'Scen 1'!AP265,'Scen 2'!AP265,'Scen 3'!AP265,'Scen 4'!AP265,'Scen 5'!AP265,'Scen 6'!AP265,'Scen 7'!AP265,'Scen 8'!AP265,'Scen 9'!AP265),\"\")","v":-8.4034371251179296E-7},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ265,'Scen 2'!AQ265,'Scen 3'!AQ265,'Scen 4'!AQ265,'Scen 5'!AQ265,'Scen 6'!AQ265,'Scen 7'!AQ265,'Scen 8'!AQ265,'Scen 9'!AQ265)-\nCHOOSE($L$2,'Scen 1'!AQ265,'Scen 2'!AQ265,'Scen 3'!AQ265,'Scen 4'!AQ265,'Scen 5'!AQ265,'Scen 6'!AQ265,'Scen 7'!AQ265,'Scen 8'!AQ265,'Scen 9'!AQ265),\"\")","v":-1.2902228016335691E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR265,'Scen 2'!AR265,'Scen 3'!AR265,'Scen 4'!AR265,'Scen 5'!AR265,'Scen 6'!AR265,'Scen 7'!AR265,'Scen 8'!AR265,'Scen 9'!AR265)-\nCHOOSE($L$2,'Scen 1'!AR265,'Scen 2'!AR265,'Scen 3'!AR265,'Scen 4'!AR265,'Scen 5'!AR265,'Scen 6'!AR265,'Scen 7'!AR265,'Scen 8'!AR265,'Scen 9'!AR265),\"\")","v":-2.6124724869102112E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS265,'Scen 2'!AS265,'Scen 3'!AS265,'Scen 4'!AS265,'Scen 5'!AS265,'Scen 6'!AS265,'Scen 7'!AS265,'Scen 8'!AS265,'Scen 9'!AS265)-\nCHOOSE($L$2,'Scen 1'!AS265,'Scen 2'!AS265,'Scen 3'!AS265,'Scen 4'!AS265,'Scen 5'!AS265,'Scen 6'!AS265,'Scen 7'!AS265,'Scen 8'!AS265,'Scen 9'!AS265),\"\")","v":-3.3217296609491867E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT265,'Scen 2'!AT265,'Scen 3'!AT265,'Scen 4'!AT265,'Scen 5'!AT265,'Scen 6'!AT265,'Scen 7'!AT265,'Scen 8'!AT265,'Scen 9'!AT265)-\nCHOOSE($L$2,'Scen 1'!AT265,'Scen 2'!AT265,'Scen 3'!AT265,'Scen 4'!AT265,'Scen 5'!AT265,'Scen 6'!AT265,'Scen 7'!AT265,'Scen 8'!AT265,'Scen 9'!AT265),\"\")","v":-3.9035038466697439E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU265,'Scen 2'!AU265,'Scen 3'!AU265,'Scen 4'!AU265,'Scen 5'!AU265,'Scen 6'!AU265,'Scen 7'!AU265,'Scen 8'!AU265,'Scen 9'!AU265)-\nCHOOSE($L$2,'Scen 1'!AU265,'Scen 2'!AU265,'Scen 3'!AU265,'Scen 4'!AU265,'Scen 5'!AU265,'Scen 6'!AU265,'Scen 7'!AU265,'Scen 8'!AU265,'Scen 9'!AU265),\"\")","v":-4.373788285719972E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV265,'Scen 2'!AV265,'Scen 3'!AV265,'Scen 4'!AV265,'Scen 5'!AV265,'Scen 6'!AV265,'Scen 7'!AV265,'Scen 8'!AV265,'Scen 9'!AV265)-\nCHOOSE($L$2,'Scen 1'!AV265,'Scen 2'!AV265,'Scen 3'!AV265,'Scen 4'!AV265,'Scen 5'!AV265,'Scen 6'!AV265,'Scen 7'!AV265,'Scen 8'!AV265,'Scen 9'!AV265),\"\")","v":-5.0846565815070403E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW265,'Scen 2'!AW265,'Scen 3'!AW265,'Scen 4'!AW265,'Scen 5'!AW265,'Scen 6'!AW265,'Scen 7'!AW265,'Scen 8'!AW265,'Scen 9'!AW265)-\nCHOOSE($L$2,'Scen 1'!AW265,'Scen 2'!AW265,'Scen 3'!AW265,'Scen 4'!AW265,'Scen 5'!AW265,'Scen 6'!AW265,'Scen 7'!AW265,'Scen 8'!AW265,'Scen 9'!AW265),\"\")","v":-6.9659129993043661E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX265,'Scen 2'!AX265,'Scen 3'!AX265,'Scen 4'!AX265,'Scen 5'!AX265,'Scen 6'!AX265,'Scen 7'!AX265,'Scen 8'!AX265,'Scen 9'!AX265)-\nCHOOSE($L$2,'Scen 1'!AX265,'Scen 2'!AX265,'Scen 3'!AX265,'Scen 4'!AX265,'Scen 5'!AX265,'Scen 6'!AX265,'Scen 7'!AX265,'Scen 8'!AX265,'Scen 9'!AX265),\"\")","v":-7.5105119187265298E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY265,'Scen 2'!AY265,'Scen 3'!AY265,'Scen 4'!AY265,'Scen 5'!AY265,'Scen 6'!AY265,'Scen 7'!AY265,'Scen 8'!AY265,'Scen 9'!AY265)-\nCHOOSE($L$2,'Scen 1'!AY265,'Scen 2'!AY265,'Scen 3'!AY265,'Scen 4'!AY265,'Scen 5'!AY265,'Scen 6'!AY265,'Scen 7'!AY265,'Scen 8'!AY265,'Scen 9'!AY265),\"\")","v":-8.0900920372837803E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ265,'Scen 2'!AZ265,'Scen 3'!AZ265,'Scen 4'!AZ265,'Scen 5'!AZ265,'Scen 6'!AZ265,'Scen 7'!AZ265,'Scen 8'!AZ265,'Scen 9'!AZ265)-\nCHOOSE($L$2,'Scen 1'!AZ265,'Scen 2'!AZ265,'Scen 3'!AZ265,'Scen 4'!AZ265,'Scen 5'!AZ265,'Scen 6'!AZ265,'Scen 7'!AZ265,'Scen 8'!AZ265,'Scen 9'!AZ265),\"\")","v":-9.5152336985323549E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA265,'Scen 2'!BA265,'Scen 3'!BA265,'Scen 4'!BA265,'Scen 5'!BA265,'Scen 6'!BA265,'Scen 7'!BA265,'Scen 8'!BA265,'Scen 9'!BA265)-\nCHOOSE($L$2,'Scen 1'!BA265,'Scen 2'!BA265,'Scen 3'!BA265,'Scen 4'!BA265,'Scen 5'!BA265,'Scen 6'!BA265,'Scen 7'!BA265,'Scen 8'!BA265,'Scen 9'!BA265),\"\")","v":-1.0866461708512541E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB265,'Scen 2'!BB265,'Scen 3'!BB265,'Scen 4'!BB265,'Scen 5'!BB265,'Scen 6'!BB265,'Scen 7'!BB265,'Scen 8'!BB265,'Scen 9'!BB265)-\nCHOOSE($L$2,'Scen 1'!BB265,'Scen 2'!BB265,'Scen 3'!BB265,'Scen 4'!BB265,'Scen 5'!BB265,'Scen 6'!BB265,'Scen 7'!BB265,'Scen 8'!BB265,'Scen 9'!BB265),\"\")","v":-1.170498684492647E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC265,'Scen 2'!BC265,'Scen 3'!BC265,'Scen 4'!BC265,'Scen 5'!BC265,'Scen 6'!BC265,'Scen 7'!BC265,'Scen 8'!BC265,'Scen 9'!BC265)-\nCHOOSE($L$2,'Scen 1'!BC265,'Scen 2'!BC265,'Scen 3'!BC265,'Scen 4'!BC265,'Scen 5'!BC265,'Scen 6'!BC265,'Scen 7'!BC265,'Scen 8'!BC265,'Scen 9'!BC265),\"\")","v":-1.2569965097126948E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD265,'Scen 2'!BD265,'Scen 3'!BD265,'Scen 4'!BD265,'Scen 5'!BD265,'Scen 6'!BD265,'Scen 7'!BD265,'Scen 8'!BD265,'Scen 9'!BD265)-\nCHOOSE($L$2,'Scen 1'!BD265,'Scen 2'!BD265,'Scen 3'!BD265,'Scen 4'!BD265,'Scen 5'!BD265,'Scen 6'!BD265,'Scen 7'!BD265,'Scen 8'!BD265,'Scen 9'!BD265),\"\")","v":-1.1363751593368165E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE265,'Scen 2'!BE265,'Scen 3'!BE265,'Scen 4'!BE265,'Scen 5'!BE265,'Scen 6'!BE265,'Scen 7'!BE265,'Scen 8'!BE265,'Scen 9'!BE265)-\nCHOOSE($L$2,'Scen 1'!BE265,'Scen 2'!BE265,'Scen 3'!BE265,'Scen 4'!BE265,'Scen 5'!BE265,'Scen 6'!BE265,'Scen 7'!BE265,'Scen 8'!BE265,'Scen 9'!BE265),\"\")","v":-9.9126197424734136E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF265,'Scen 2'!BF265,'Scen 3'!BF265,'Scen 4'!BF265,'Scen 5'!BF265,'Scen 6'!BF265,'Scen 7'!BF265,'Scen 8'!BF265,'Scen 9'!BF265)-\nCHOOSE($L$2,'Scen 1'!BF265,'Scen 2'!BF265,'Scen 3'!BF265,'Scen 4'!BF265,'Scen 5'!BF265,'Scen 6'!BF265,'Scen 7'!BF265,'Scen 8'!BF265,'Scen 9'!BF265),\"\")","v":-8.1905997607213815E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG265,'Scen 2'!BG265,'Scen 3'!BG265,'Scen 4'!BG265,'Scen 5'!BG265,'Scen 6'!BG265,'Scen 7'!BG265,'Scen 8'!BG265,'Scen 9'!BG265)-\nCHOOSE($L$2,'Scen 1'!BG265,'Scen 2'!BG265,'Scen 3'!BG265,'Scen 4'!BG265,'Scen 5'!BG265,'Scen 6'!BG265,'Scen 7'!BG265,'Scen 8'!BG265,'Scen 9'!BG265),\"\")","v":-8.3843462988123785E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH265,'Scen 2'!BH265,'Scen 3'!BH265,'Scen 4'!BH265,'Scen 5'!BH265,'Scen 6'!BH265,'Scen 7'!BH265,'Scen 8'!BH265,'Scen 9'!BH265)-\nCHOOSE($L$2,'Scen 1'!BH265,'Scen 2'!BH265,'Scen 3'!BH265,'Scen 4'!BH265,'Scen 5'!BH265,'Scen 6'!BH265,'Scen 7'!BH265,'Scen 8'!BH265,'Scen 9'!BH265),\"\")","v":-8.3545904911519336E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI265,'Scen 2'!BI265,'Scen 3'!BI265,'Scen 4'!BI265,'Scen 5'!BI265,'Scen 6'!BI265,'Scen 7'!BI265,'Scen 8'!BI265,'Scen 9'!BI265)-\nCHOOSE($L$2,'Scen 1'!BI265,'Scen 2'!BI265,'Scen 3'!BI265,'Scen 4'!BI265,'Scen 5'!BI265,'Scen 6'!BI265,'Scen 7'!BI265,'Scen 8'!BI265,'Scen 9'!BI265),\"\")","v":-8.269904728302066E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ265,'Scen 2'!BJ265,'Scen 3'!BJ265,'Scen 4'!BJ265,'Scen 5'!BJ265,'Scen 6'!BJ265,'Scen 7'!BJ265,'Scen 8'!BJ265,'Scen 9'!BJ265)-\nCHOOSE($L$2,'Scen 1'!BJ265,'Scen 2'!BJ265,'Scen 3'!BJ265,'Scen 4'!BJ265,'Scen 5'!BJ265,'Scen 6'!BJ265,'Scen 7'!BJ265,'Scen 8'!BJ265,'Scen 9'!BJ265),\"\")","v":-8.0796374612499139E-3}]
[null,null,null,null,"Cost of Equity - post tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA266,'Scen 2'!AA266,'Scen 3'!AA266,'Scen 4'!AA266,'Scen 5'!AA266,'Scen 6'!AA266,'Scen 7'!AA266,'Scen 8'!AA266,'Scen 9'!AA266)-\nCHOOSE($L$2,'Scen 1'!AA266,'Scen 2'!AA266,'Scen 3'!AA266,'Scen 4'!AA266,'Scen 5'!AA266,'Scen 6'!AA266,'Scen 7'!AA266,'Scen 8'!AA266,'Scen 9'!AA266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB266,'Scen 2'!AB266,'Scen 3'!AB266,'Scen 4'!AB266,'Scen 5'!AB266,'Scen 6'!AB266,'Scen 7'!AB266,'Scen 8'!AB266,'Scen 9'!AB266)-\nCHOOSE($L$2,'Scen 1'!AB266,'Scen 2'!AB266,'Scen 3'!AB266,'Scen 4'!AB266,'Scen 5'!AB266,'Scen 6'!AB266,'Scen 7'!AB266,'Scen 8'!AB266,'Scen 9'!AB266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC266,'Scen 2'!AC266,'Scen 3'!AC266,'Scen 4'!AC266,'Scen 5'!AC266,'Scen 6'!AC266,'Scen 7'!AC266,'Scen 8'!AC266,'Scen 9'!AC266)-\nCHOOSE($L$2,'Scen 1'!AC266,'Scen 2'!AC266,'Scen 3'!AC266,'Scen 4'!AC266,'Scen 5'!AC266,'Scen 6'!AC266,'Scen 7'!AC266,'Scen 8'!AC266,'Scen 9'!AC266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD266,'Scen 2'!AD266,'Scen 3'!AD266,'Scen 4'!AD266,'Scen 5'!AD266,'Scen 6'!AD266,'Scen 7'!AD266,'Scen 8'!AD266,'Scen 9'!AD266)-\nCHOOSE($L$2,'Scen 1'!AD266,'Scen 2'!AD266,'Scen 3'!AD266,'Scen 4'!AD266,'Scen 5'!AD266,'Scen 6'!AD266,'Scen 7'!AD266,'Scen 8'!AD266,'Scen 9'!AD266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE266,'Scen 2'!AE266,'Scen 3'!AE266,'Scen 4'!AE266,'Scen 5'!AE266,'Scen 6'!AE266,'Scen 7'!AE266,'Scen 8'!AE266,'Scen 9'!AE266)-\nCHOOSE($L$2,'Scen 1'!AE266,'Scen 2'!AE266,'Scen 3'!AE266,'Scen 4'!AE266,'Scen 5'!AE266,'Scen 6'!AE266,'Scen 7'!AE266,'Scen 8'!AE266,'Scen 9'!AE266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF266,'Scen 2'!AF266,'Scen 3'!AF266,'Scen 4'!AF266,'Scen 5'!AF266,'Scen 6'!AF266,'Scen 7'!AF266,'Scen 8'!AF266,'Scen 9'!AF266)-\nCHOOSE($L$2,'Scen 1'!AF266,'Scen 2'!AF266,'Scen 3'!AF266,'Scen 4'!AF266,'Scen 5'!AF266,'Scen 6'!AF266,'Scen 7'!AF266,'Scen 8'!AF266,'Scen 9'!AF266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG266,'Scen 2'!AG266,'Scen 3'!AG266,'Scen 4'!AG266,'Scen 5'!AG266,'Scen 6'!AG266,'Scen 7'!AG266,'Scen 8'!AG266,'Scen 9'!AG266)-\nCHOOSE($L$2,'Scen 1'!AG266,'Scen 2'!AG266,'Scen 3'!AG266,'Scen 4'!AG266,'Scen 5'!AG266,'Scen 6'!AG266,'Scen 7'!AG266,'Scen 8'!AG266,'Scen 9'!AG266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH266,'Scen 2'!AH266,'Scen 3'!AH266,'Scen 4'!AH266,'Scen 5'!AH266,'Scen 6'!AH266,'Scen 7'!AH266,'Scen 8'!AH266,'Scen 9'!AH266)-\nCHOOSE($L$2,'Scen 1'!AH266,'Scen 2'!AH266,'Scen 3'!AH266,'Scen 4'!AH266,'Scen 5'!AH266,'Scen 6'!AH266,'Scen 7'!AH266,'Scen 8'!AH266,'Scen 9'!AH266),\"\")","v":-4.2614808362239631E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI266,'Scen 2'!AI266,'Scen 3'!AI266,'Scen 4'!AI266,'Scen 5'!AI266,'Scen 6'!AI266,'Scen 7'!AI266,'Scen 8'!AI266,'Scen 9'!AI266)-\nCHOOSE($L$2,'Scen 1'!AI266,'Scen 2'!AI266,'Scen 3'!AI266,'Scen 4'!AI266,'Scen 5'!AI266,'Scen 6'!AI266,'Scen 7'!AI266,'Scen 8'!AI266,'Scen 9'!AI266),\"\")","v":-4.2614808362239631E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ266,'Scen 2'!AJ266,'Scen 3'!AJ266,'Scen 4'!AJ266,'Scen 5'!AJ266,'Scen 6'!AJ266,'Scen 7'!AJ266,'Scen 8'!AJ266,'Scen 9'!AJ266)-\nCHOOSE($L$2,'Scen 1'!AJ266,'Scen 2'!AJ266,'Scen 3'!AJ266,'Scen 4'!AJ266,'Scen 5'!AJ266,'Scen 6'!AJ266,'Scen 7'!AJ266,'Scen 8'!AJ266,'Scen 9'!AJ266),\"\")","v":-4.2614808362239631E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK266,'Scen 2'!AK266,'Scen 3'!AK266,'Scen 4'!AK266,'Scen 5'!AK266,'Scen 6'!AK266,'Scen 7'!AK266,'Scen 8'!AK266,'Scen 9'!AK266)-\nCHOOSE($L$2,'Scen 1'!AK266,'Scen 2'!AK266,'Scen 3'!AK266,'Scen 4'!AK266,'Scen 5'!AK266,'Scen 6'!AK266,'Scen 7'!AK266,'Scen 8'!AK266,'Scen 9'!AK266),\"\")","v":-4.2614808362239631E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL266,'Scen 2'!AL266,'Scen 3'!AL266,'Scen 4'!AL266,'Scen 5'!AL266,'Scen 6'!AL266,'Scen 7'!AL266,'Scen 8'!AL266,'Scen 9'!AL266)-\nCHOOSE($L$2,'Scen 1'!AL266,'Scen 2'!AL266,'Scen 3'!AL266,'Scen 4'!AL266,'Scen 5'!AL266,'Scen 6'!AL266,'Scen 7'!AL266,'Scen 8'!AL266,'Scen 9'!AL266),\"\")","v":-4.2614808362239631E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM266,'Scen 2'!AM266,'Scen 3'!AM266,'Scen 4'!AM266,'Scen 5'!AM266,'Scen 6'!AM266,'Scen 7'!AM266,'Scen 8'!AM266,'Scen 9'!AM266)-\nCHOOSE($L$2,'Scen 1'!AM266,'Scen 2'!AM266,'Scen 3'!AM266,'Scen 4'!AM266,'Scen 5'!AM266,'Scen 6'!AM266,'Scen 7'!AM266,'Scen 8'!AM266,'Scen 9'!AM266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN266,'Scen 2'!AN266,'Scen 3'!AN266,'Scen 4'!AN266,'Scen 5'!AN266,'Scen 6'!AN266,'Scen 7'!AN266,'Scen 8'!AN266,'Scen 9'!AN266)-\nCHOOSE($L$2,'Scen 1'!AN266,'Scen 2'!AN266,'Scen 3'!AN266,'Scen 4'!AN266,'Scen 5'!AN266,'Scen 6'!AN266,'Scen 7'!AN266,'Scen 8'!AN266,'Scen 9'!AN266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO266,'Scen 2'!AO266,'Scen 3'!AO266,'Scen 4'!AO266,'Scen 5'!AO266,'Scen 6'!AO266,'Scen 7'!AO266,'Scen 8'!AO266,'Scen 9'!AO266)-\nCHOOSE($L$2,'Scen 1'!AO266,'Scen 2'!AO266,'Scen 3'!AO266,'Scen 4'!AO266,'Scen 5'!AO266,'Scen 6'!AO266,'Scen 7'!AO266,'Scen 8'!AO266,'Scen 9'!AO266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP266,'Scen 2'!AP266,'Scen 3'!AP266,'Scen 4'!AP266,'Scen 5'!AP266,'Scen 6'!AP266,'Scen 7'!AP266,'Scen 8'!AP266,'Scen 9'!AP266)-\nCHOOSE($L$2,'Scen 1'!AP266,'Scen 2'!AP266,'Scen 3'!AP266,'Scen 4'!AP266,'Scen 5'!AP266,'Scen 6'!AP266,'Scen 7'!AP266,'Scen 8'!AP266,'Scen 9'!AP266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ266,'Scen 2'!AQ266,'Scen 3'!AQ266,'Scen 4'!AQ266,'Scen 5'!AQ266,'Scen 6'!AQ266,'Scen 7'!AQ266,'Scen 8'!AQ266,'Scen 9'!AQ266)-\nCHOOSE($L$2,'Scen 1'!AQ266,'Scen 2'!AQ266,'Scen 3'!AQ266,'Scen 4'!AQ266,'Scen 5'!AQ266,'Scen 6'!AQ266,'Scen 7'!AQ266,'Scen 8'!AQ266,'Scen 9'!AQ266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR266,'Scen 2'!AR266,'Scen 3'!AR266,'Scen 4'!AR266,'Scen 5'!AR266,'Scen 6'!AR266,'Scen 7'!AR266,'Scen 8'!AR266,'Scen 9'!AR266)-\nCHOOSE($L$2,'Scen 1'!AR266,'Scen 2'!AR266,'Scen 3'!AR266,'Scen 4'!AR266,'Scen 5'!AR266,'Scen 6'!AR266,'Scen 7'!AR266,'Scen 8'!AR266,'Scen 9'!AR266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS266,'Scen 2'!AS266,'Scen 3'!AS266,'Scen 4'!AS266,'Scen 5'!AS266,'Scen 6'!AS266,'Scen 7'!AS266,'Scen 8'!AS266,'Scen 9'!AS266)-\nCHOOSE($L$2,'Scen 1'!AS266,'Scen 2'!AS266,'Scen 3'!AS266,'Scen 4'!AS266,'Scen 5'!AS266,'Scen 6'!AS266,'Scen 7'!AS266,'Scen 8'!AS266,'Scen 9'!AS266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT266,'Scen 2'!AT266,'Scen 3'!AT266,'Scen 4'!AT266,'Scen 5'!AT266,'Scen 6'!AT266,'Scen 7'!AT266,'Scen 8'!AT266,'Scen 9'!AT266)-\nCHOOSE($L$2,'Scen 1'!AT266,'Scen 2'!AT266,'Scen 3'!AT266,'Scen 4'!AT266,'Scen 5'!AT266,'Scen 6'!AT266,'Scen 7'!AT266,'Scen 8'!AT266,'Scen 9'!AT266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU266,'Scen 2'!AU266,'Scen 3'!AU266,'Scen 4'!AU266,'Scen 5'!AU266,'Scen 6'!AU266,'Scen 7'!AU266,'Scen 8'!AU266,'Scen 9'!AU266)-\nCHOOSE($L$2,'Scen 1'!AU266,'Scen 2'!AU266,'Scen 3'!AU266,'Scen 4'!AU266,'Scen 5'!AU266,'Scen 6'!AU266,'Scen 7'!AU266,'Scen 8'!AU266,'Scen 9'!AU266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV266,'Scen 2'!AV266,'Scen 3'!AV266,'Scen 4'!AV266,'Scen 5'!AV266,'Scen 6'!AV266,'Scen 7'!AV266,'Scen 8'!AV266,'Scen 9'!AV266)-\nCHOOSE($L$2,'Scen 1'!AV266,'Scen 2'!AV266,'Scen 3'!AV266,'Scen 4'!AV266,'Scen 5'!AV266,'Scen 6'!AV266,'Scen 7'!AV266,'Scen 8'!AV266,'Scen 9'!AV266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW266,'Scen 2'!AW266,'Scen 3'!AW266,'Scen 4'!AW266,'Scen 5'!AW266,'Scen 6'!AW266,'Scen 7'!AW266,'Scen 8'!AW266,'Scen 9'!AW266)-\nCHOOSE($L$2,'Scen 1'!AW266,'Scen 2'!AW266,'Scen 3'!AW266,'Scen 4'!AW266,'Scen 5'!AW266,'Scen 6'!AW266,'Scen 7'!AW266,'Scen 8'!AW266,'Scen 9'!AW266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX266,'Scen 2'!AX266,'Scen 3'!AX266,'Scen 4'!AX266,'Scen 5'!AX266,'Scen 6'!AX266,'Scen 7'!AX266,'Scen 8'!AX266,'Scen 9'!AX266)-\nCHOOSE($L$2,'Scen 1'!AX266,'Scen 2'!AX266,'Scen 3'!AX266,'Scen 4'!AX266,'Scen 5'!AX266,'Scen 6'!AX266,'Scen 7'!AX266,'Scen 8'!AX266,'Scen 9'!AX266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY266,'Scen 2'!AY266,'Scen 3'!AY266,'Scen 4'!AY266,'Scen 5'!AY266,'Scen 6'!AY266,'Scen 7'!AY266,'Scen 8'!AY266,'Scen 9'!AY266)-\nCHOOSE($L$2,'Scen 1'!AY266,'Scen 2'!AY266,'Scen 3'!AY266,'Scen 4'!AY266,'Scen 5'!AY266,'Scen 6'!AY266,'Scen 7'!AY266,'Scen 8'!AY266,'Scen 9'!AY266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ266,'Scen 2'!AZ266,'Scen 3'!AZ266,'Scen 4'!AZ266,'Scen 5'!AZ266,'Scen 6'!AZ266,'Scen 7'!AZ266,'Scen 8'!AZ266,'Scen 9'!AZ266)-\nCHOOSE($L$2,'Scen 1'!AZ266,'Scen 2'!AZ266,'Scen 3'!AZ266,'Scen 4'!AZ266,'Scen 5'!AZ266,'Scen 6'!AZ266,'Scen 7'!AZ266,'Scen 8'!AZ266,'Scen 9'!AZ266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA266,'Scen 2'!BA266,'Scen 3'!BA266,'Scen 4'!BA266,'Scen 5'!BA266,'Scen 6'!BA266,'Scen 7'!BA266,'Scen 8'!BA266,'Scen 9'!BA266)-\nCHOOSE($L$2,'Scen 1'!BA266,'Scen 2'!BA266,'Scen 3'!BA266,'Scen 4'!BA266,'Scen 5'!BA266,'Scen 6'!BA266,'Scen 7'!BA266,'Scen 8'!BA266,'Scen 9'!BA266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB266,'Scen 2'!BB266,'Scen 3'!BB266,'Scen 4'!BB266,'Scen 5'!BB266,'Scen 6'!BB266,'Scen 7'!BB266,'Scen 8'!BB266,'Scen 9'!BB266)-\nCHOOSE($L$2,'Scen 1'!BB266,'Scen 2'!BB266,'Scen 3'!BB266,'Scen 4'!BB266,'Scen 5'!BB266,'Scen 6'!BB266,'Scen 7'!BB266,'Scen 8'!BB266,'Scen 9'!BB266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC266,'Scen 2'!BC266,'Scen 3'!BC266,'Scen 4'!BC266,'Scen 5'!BC266,'Scen 6'!BC266,'Scen 7'!BC266,'Scen 8'!BC266,'Scen 9'!BC266)-\nCHOOSE($L$2,'Scen 1'!BC266,'Scen 2'!BC266,'Scen 3'!BC266,'Scen 4'!BC266,'Scen 5'!BC266,'Scen 6'!BC266,'Scen 7'!BC266,'Scen 8'!BC266,'Scen 9'!BC266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD266,'Scen 2'!BD266,'Scen 3'!BD266,'Scen 4'!BD266,'Scen 5'!BD266,'Scen 6'!BD266,'Scen 7'!BD266,'Scen 8'!BD266,'Scen 9'!BD266)-\nCHOOSE($L$2,'Scen 1'!BD266,'Scen 2'!BD266,'Scen 3'!BD266,'Scen 4'!BD266,'Scen 5'!BD266,'Scen 6'!BD266,'Scen 7'!BD266,'Scen 8'!BD266,'Scen 9'!BD266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE266,'Scen 2'!BE266,'Scen 3'!BE266,'Scen 4'!BE266,'Scen 5'!BE266,'Scen 6'!BE266,'Scen 7'!BE266,'Scen 8'!BE266,'Scen 9'!BE266)-\nCHOOSE($L$2,'Scen 1'!BE266,'Scen 2'!BE266,'Scen 3'!BE266,'Scen 4'!BE266,'Scen 5'!BE266,'Scen 6'!BE266,'Scen 7'!BE266,'Scen 8'!BE266,'Scen 9'!BE266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF266,'Scen 2'!BF266,'Scen 3'!BF266,'Scen 4'!BF266,'Scen 5'!BF266,'Scen 6'!BF266,'Scen 7'!BF266,'Scen 8'!BF266,'Scen 9'!BF266)-\nCHOOSE($L$2,'Scen 1'!BF266,'Scen 2'!BF266,'Scen 3'!BF266,'Scen 4'!BF266,'Scen 5'!BF266,'Scen 6'!BF266,'Scen 7'!BF266,'Scen 8'!BF266,'Scen 9'!BF266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG266,'Scen 2'!BG266,'Scen 3'!BG266,'Scen 4'!BG266,'Scen 5'!BG266,'Scen 6'!BG266,'Scen 7'!BG266,'Scen 8'!BG266,'Scen 9'!BG266)-\nCHOOSE($L$2,'Scen 1'!BG266,'Scen 2'!BG266,'Scen 3'!BG266,'Scen 4'!BG266,'Scen 5'!BG266,'Scen 6'!BG266,'Scen 7'!BG266,'Scen 8'!BG266,'Scen 9'!BG266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH266,'Scen 2'!BH266,'Scen 3'!BH266,'Scen 4'!BH266,'Scen 5'!BH266,'Scen 6'!BH266,'Scen 7'!BH266,'Scen 8'!BH266,'Scen 9'!BH266)-\nCHOOSE($L$2,'Scen 1'!BH266,'Scen 2'!BH266,'Scen 3'!BH266,'Scen 4'!BH266,'Scen 5'!BH266,'Scen 6'!BH266,'Scen 7'!BH266,'Scen 8'!BH266,'Scen 9'!BH266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI266,'Scen 2'!BI266,'Scen 3'!BI266,'Scen 4'!BI266,'Scen 5'!BI266,'Scen 6'!BI266,'Scen 7'!BI266,'Scen 8'!BI266,'Scen 9'!BI266)-\nCHOOSE($L$2,'Scen 1'!BI266,'Scen 2'!BI266,'Scen 3'!BI266,'Scen 4'!BI266,'Scen 5'!BI266,'Scen 6'!BI266,'Scen 7'!BI266,'Scen 8'!BI266,'Scen 9'!BI266),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ266,'Scen 2'!BJ266,'Scen 3'!BJ266,'Scen 4'!BJ266,'Scen 5'!BJ266,'Scen 6'!BJ266,'Scen 7'!BJ266,'Scen 8'!BJ266,'Scen 9'!BJ266)-\nCHOOSE($L$2,'Scen 1'!BJ266,'Scen 2'!BJ266,'Scen 3'!BJ266,'Scen 4'!BJ266,'Scen 5'!BJ266,'Scen 6'!BJ266,'Scen 7'!BJ266,'Scen 8'!BJ266,'Scen 9'!BJ266),\"\")","v":0}]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA268,'Scen 2'!AA268,'Scen 3'!AA268,'Scen 4'!AA268,'Scen 5'!AA268,'Scen 6'!AA268,'Scen 7'!AA268,'Scen 8'!AA268,'Scen 9'!AA268)-\nCHOOSE($L$2,'Scen 1'!AA268,'Scen 2'!AA268,'Scen 3'!AA268,'Scen 4'!AA268,'Scen 5'!AA268,'Scen 6'!AA268,'Scen 7'!AA268,'Scen 8'!AA268,'Scen 9'!AA268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB268,'Scen 2'!AB268,'Scen 3'!AB268,'Scen 4'!AB268,'Scen 5'!AB268,'Scen 6'!AB268,'Scen 7'!AB268,'Scen 8'!AB268,'Scen 9'!AB268)-\nCHOOSE($L$2,'Scen 1'!AB268,'Scen 2'!AB268,'Scen 3'!AB268,'Scen 4'!AB268,'Scen 5'!AB268,'Scen 6'!AB268,'Scen 7'!AB268,'Scen 8'!AB268,'Scen 9'!AB268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC268,'Scen 2'!AC268,'Scen 3'!AC268,'Scen 4'!AC268,'Scen 5'!AC268,'Scen 6'!AC268,'Scen 7'!AC268,'Scen 8'!AC268,'Scen 9'!AC268)-\nCHOOSE($L$2,'Scen 1'!AC268,'Scen 2'!AC268,'Scen 3'!AC268,'Scen 4'!AC268,'Scen 5'!AC268,'Scen 6'!AC268,'Scen 7'!AC268,'Scen 8'!AC268,'Scen 9'!AC268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD268,'Scen 2'!AD268,'Scen 3'!AD268,'Scen 4'!AD268,'Scen 5'!AD268,'Scen 6'!AD268,'Scen 7'!AD268,'Scen 8'!AD268,'Scen 9'!AD268)-\nCHOOSE($L$2,'Scen 1'!AD268,'Scen 2'!AD268,'Scen 3'!AD268,'Scen 4'!AD268,'Scen 5'!AD268,'Scen 6'!AD268,'Scen 7'!AD268,'Scen 8'!AD268,'Scen 9'!AD268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE268,'Scen 2'!AE268,'Scen 3'!AE268,'Scen 4'!AE268,'Scen 5'!AE268,'Scen 6'!AE268,'Scen 7'!AE268,'Scen 8'!AE268,'Scen 9'!AE268)-\nCHOOSE($L$2,'Scen 1'!AE268,'Scen 2'!AE268,'Scen 3'!AE268,'Scen 4'!AE268,'Scen 5'!AE268,'Scen 6'!AE268,'Scen 7'!AE268,'Scen 8'!AE268,'Scen 9'!AE268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF268,'Scen 2'!AF268,'Scen 3'!AF268,'Scen 4'!AF268,'Scen 5'!AF268,'Scen 6'!AF268,'Scen 7'!AF268,'Scen 8'!AF268,'Scen 9'!AF268)-\nCHOOSE($L$2,'Scen 1'!AF268,'Scen 2'!AF268,'Scen 3'!AF268,'Scen 4'!AF268,'Scen 5'!AF268,'Scen 6'!AF268,'Scen 7'!AF268,'Scen 8'!AF268,'Scen 9'!AF268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG268,'Scen 2'!AG268,'Scen 3'!AG268,'Scen 4'!AG268,'Scen 5'!AG268,'Scen 6'!AG268,'Scen 7'!AG268,'Scen 8'!AG268,'Scen 9'!AG268)-\nCHOOSE($L$2,'Scen 1'!AG268,'Scen 2'!AG268,'Scen 3'!AG268,'Scen 4'!AG268,'Scen 5'!AG268,'Scen 6'!AG268,'Scen 7'!AG268,'Scen 8'!AG268,'Scen 9'!AG268),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH268,'Scen 2'!AH268,'Scen 3'!AH268,'Scen 4'!AH268,'Scen 5'!AH268,'Scen 6'!AH268,'Scen 7'!AH268,'Scen 8'!AH268,'Scen 9'!AH268)-\nCHOOSE($L$2,'Scen 1'!AH268,'Scen 2'!AH268,'Scen 3'!AH268,'Scen 4'!AH268,'Scen 5'!AH268,'Scen 6'!AH268,'Scen 7'!AH268,'Scen 8'!AH268,'Scen 9'!AH268),\"\")","v":-446.90230382739514},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI268,'Scen 2'!AI268,'Scen 3'!AI268,'Scen 4'!AI268,'Scen 5'!AI268,'Scen 6'!AI268,'Scen 7'!AI268,'Scen 8'!AI268,'Scen 9'!AI268)-\nCHOOSE($L$2,'Scen 1'!AI268,'Scen 2'!AI268,'Scen 3'!AI268,'Scen 4'!AI268,'Scen 5'!AI268,'Scen 6'!AI268,'Scen 7'!AI268,'Scen 8'!AI268,'Scen 9'!AI268),\"\")","v":-395.16969384956815},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ268,'Scen 2'!AJ268,'Scen 3'!AJ268,'Scen 4'!AJ268,'Scen 5'!AJ268,'Scen 6'!AJ268,'Scen 7'!AJ268,'Scen 8'!AJ268,'Scen 9'!AJ268)-\nCHOOSE($L$2,'Scen 1'!AJ268,'Scen 2'!AJ268,'Scen 3'!AJ268,'Scen 4'!AJ268,'Scen 5'!AJ268,'Scen 6'!AJ268,'Scen 7'!AJ268,'Scen 8'!AJ268,'Scen 9'!AJ268),\"\")","v":609.54008904760349},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK268,'Scen 2'!AK268,'Scen 3'!AK268,'Scen 4'!AK268,'Scen 5'!AK268,'Scen 6'!AK268,'Scen 7'!AK268,'Scen 8'!AK268,'Scen 9'!AK268)-\nCHOOSE($L$2,'Scen 1'!AK268,'Scen 2'!AK268,'Scen 3'!AK268,'Scen 4'!AK268,'Scen 5'!AK268,'Scen 6'!AK268,'Scen 7'!AK268,'Scen 8'!AK268,'Scen 9'!AK268),\"\")","v":758.22199616543799},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL268,'Scen 2'!AL268,'Scen 3'!AL268,'Scen 4'!AL268,'Scen 5'!AL268,'Scen 6'!AL268,'Scen 7'!AL268,'Scen 8'!AL268,'Scen 9'!AL268)-\nCHOOSE($L$2,'Scen 1'!AL268,'Scen 2'!AL268,'Scen 3'!AL268,'Scen 4'!AL268,'Scen 5'!AL268,'Scen 6'!AL268,'Scen 7'!AL268,'Scen 8'!AL268,'Scen 9'!AL268),\"\")","v":484.08198262637006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM268,'Scen 2'!AM268,'Scen 3'!AM268,'Scen 4'!AM268,'Scen 5'!AM268,'Scen 6'!AM268,'Scen 7'!AM268,'Scen 8'!AM268,'Scen 9'!AM268)-\nCHOOSE($L$2,'Scen 1'!AM268,'Scen 2'!AM268,'Scen 3'!AM268,'Scen 4'!AM268,'Scen 5'!AM268,'Scen 6'!AM268,'Scen 7'!AM268,'Scen 8'!AM268,'Scen 9'!AM268),\"\")","v":-21.904480380020232},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN268,'Scen 2'!AN268,'Scen 3'!AN268,'Scen 4'!AN268,'Scen 5'!AN268,'Scen 6'!AN268,'Scen 7'!AN268,'Scen 8'!AN268,'Scen 9'!AN268)-\nCHOOSE($L$2,'Scen 1'!AN268,'Scen 2'!AN268,'Scen 3'!AN268,'Scen 4'!AN268,'Scen 5'!AN268,'Scen 6'!AN268,'Scen 7'!AN268,'Scen 8'!AN268,'Scen 9'!AN268),\"\")","v":-38.919598606676573},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO268,'Scen 2'!AO268,'Scen 3'!AO268,'Scen 4'!AO268,'Scen 5'!AO268,'Scen 6'!AO268,'Scen 7'!AO268,'Scen 8'!AO268,'Scen 9'!AO268)-\nCHOOSE($L$2,'Scen 1'!AO268,'Scen 2'!AO268,'Scen 3'!AO268,'Scen 4'!AO268,'Scen 5'!AO268,'Scen 6'!AO268,'Scen 7'!AO268,'Scen 8'!AO268,'Scen 9'!AO268),\"\")","v":-30.54168838335886},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP268,'Scen 2'!AP268,'Scen 3'!AP268,'Scen 4'!AP268,'Scen 5'!AP268,'Scen 6'!AP268,'Scen 7'!AP268,'Scen 8'!AP268,'Scen 9'!AP268)-\nCHOOSE($L$2,'Scen 1'!AP268,'Scen 2'!AP268,'Scen 3'!AP268,'Scen 4'!AP268,'Scen 5'!AP268,'Scen 6'!AP268,'Scen 7'!AP268,'Scen 8'!AP268,'Scen 9'!AP268),\"\")","v":-31.663947137849391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ268,'Scen 2'!AQ268,'Scen 3'!AQ268,'Scen 4'!AQ268,'Scen 5'!AQ268,'Scen 6'!AQ268,'Scen 7'!AQ268,'Scen 8'!AQ268,'Scen 9'!AQ268)-\nCHOOSE($L$2,'Scen 1'!AQ268,'Scen 2'!AQ268,'Scen 3'!AQ268,'Scen 4'!AQ268,'Scen 5'!AQ268,'Scen 6'!AQ268,'Scen 7'!AQ268,'Scen 8'!AQ268,'Scen 9'!AQ268),\"\")","v":-17.903345536367624},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR268,'Scen 2'!AR268,'Scen 3'!AR268,'Scen 4'!AR268,'Scen 5'!AR268,'Scen 6'!AR268,'Scen 7'!AR268,'Scen 8'!AR268,'Scen 9'!AR268)-\nCHOOSE($L$2,'Scen 1'!AR268,'Scen 2'!AR268,'Scen 3'!AR268,'Scen 4'!AR268,'Scen 5'!AR268,'Scen 6'!AR268,'Scen 7'!AR268,'Scen 8'!AR268,'Scen 9'!AR268),\"\")","v":-27.61621841096121},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS268,'Scen 2'!AS268,'Scen 3'!AS268,'Scen 4'!AS268,'Scen 5'!AS268,'Scen 6'!AS268,'Scen 7'!AS268,'Scen 8'!AS268,'Scen 9'!AS268)-\nCHOOSE($L$2,'Scen 1'!AS268,'Scen 2'!AS268,'Scen 3'!AS268,'Scen 4'!AS268,'Scen 5'!AS268,'Scen 6'!AS268,'Scen 7'!AS268,'Scen 8'!AS268,'Scen 9'!AS268),\"\")","v":-5.2535376627101869},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT268,'Scen 2'!AT268,'Scen 3'!AT268,'Scen 4'!AT268,'Scen 5'!AT268,'Scen 6'!AT268,'Scen 7'!AT268,'Scen 8'!AT268,'Scen 9'!AT268)-\nCHOOSE($L$2,'Scen 1'!AT268,'Scen 2'!AT268,'Scen 3'!AT268,'Scen 4'!AT268,'Scen 5'!AT268,'Scen 6'!AT268,'Scen 7'!AT268,'Scen 8'!AT268,'Scen 9'!AT268),\"\")","v":10.544438138458645},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU268,'Scen 2'!AU268,'Scen 3'!AU268,'Scen 4'!AU268,'Scen 5'!AU268,'Scen 6'!AU268,'Scen 7'!AU268,'Scen 8'!AU268,'Scen 9'!AU268)-\nCHOOSE($L$2,'Scen 1'!AU268,'Scen 2'!AU268,'Scen 3'!AU268,'Scen 4'!AU268,'Scen 5'!AU268,'Scen 6'!AU268,'Scen 7'!AU268,'Scen 8'!AU268,'Scen 9'!AU268),\"\")","v":36.848236606271257},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV268,'Scen 2'!AV268,'Scen 3'!AV268,'Scen 4'!AV268,'Scen 5'!AV268,'Scen 6'!AV268,'Scen 7'!AV268,'Scen 8'!AV268,'Scen 9'!AV268)-\nCHOOSE($L$2,'Scen 1'!AV268,'Scen 2'!AV268,'Scen 3'!AV268,'Scen 4'!AV268,'Scen 5'!AV268,'Scen 6'!AV268,'Scen 7'!AV268,'Scen 8'!AV268,'Scen 9'!AV268),\"\")","v":24.712073650372986},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW268,'Scen 2'!AW268,'Scen 3'!AW268,'Scen 4'!AW268,'Scen 5'!AW268,'Scen 6'!AW268,'Scen 7'!AW268,'Scen 8'!AW268,'Scen 9'!AW268)-\nCHOOSE($L$2,'Scen 1'!AW268,'Scen 2'!AW268,'Scen 3'!AW268,'Scen 4'!AW268,'Scen 5'!AW268,'Scen 6'!AW268,'Scen 7'!AW268,'Scen 8'!AW268,'Scen 9'!AW268),\"\")","v":33.438128833333394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX268,'Scen 2'!AX268,'Scen 3'!AX268,'Scen 4'!AX268,'Scen 5'!AX268,'Scen 6'!AX268,'Scen 7'!AX268,'Scen 8'!AX268,'Scen 9'!AX268)-\nCHOOSE($L$2,'Scen 1'!AX268,'Scen 2'!AX268,'Scen 3'!AX268,'Scen 4'!AX268,'Scen 5'!AX268,'Scen 6'!AX268,'Scen 7'!AX268,'Scen 8'!AX268,'Scen 9'!AX268),\"\")","v":43.556734815155323},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY268,'Scen 2'!AY268,'Scen 3'!AY268,'Scen 4'!AY268,'Scen 5'!AY268,'Scen 6'!AY268,'Scen 7'!AY268,'Scen 8'!AY268,'Scen 9'!AY268)-\nCHOOSE($L$2,'Scen 1'!AY268,'Scen 2'!AY268,'Scen 3'!AY268,'Scen 4'!AY268,'Scen 5'!AY268,'Scen 6'!AY268,'Scen 7'!AY268,'Scen 8'!AY268,'Scen 9'!AY268),\"\")","v":58.065827427122713},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ268,'Scen 2'!AZ268,'Scen 3'!AZ268,'Scen 4'!AZ268,'Scen 5'!AZ268,'Scen 6'!AZ268,'Scen 7'!AZ268,'Scen 8'!AZ268,'Scen 9'!AZ268)-\nCHOOSE($L$2,'Scen 1'!AZ268,'Scen 2'!AZ268,'Scen 3'!AZ268,'Scen 4'!AZ268,'Scen 5'!AZ268,'Scen 6'!AZ268,'Scen 7'!AZ268,'Scen 8'!AZ268,'Scen 9'!AZ268),\"\")","v":76.448791001150312},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA268,'Scen 2'!BA268,'Scen 3'!BA268,'Scen 4'!BA268,'Scen 5'!BA268,'Scen 6'!BA268,'Scen 7'!BA268,'Scen 8'!BA268,'Scen 9'!BA268)-\nCHOOSE($L$2,'Scen 1'!BA268,'Scen 2'!BA268,'Scen 3'!BA268,'Scen 4'!BA268,'Scen 5'!BA268,'Scen 6'!BA268,'Scen 7'!BA268,'Scen 8'!BA268,'Scen 9'!BA268),\"\")","v":96.672980228373945},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB268,'Scen 2'!BB268,'Scen 3'!BB268,'Scen 4'!BB268,'Scen 5'!BB268,'Scen 6'!BB268,'Scen 7'!BB268,'Scen 8'!BB268,'Scen 9'!BB268)-\nCHOOSE($L$2,'Scen 1'!BB268,'Scen 2'!BB268,'Scen 3'!BB268,'Scen 4'!BB268,'Scen 5'!BB268,'Scen 6'!BB268,'Scen 7'!BB268,'Scen 8'!BB268,'Scen 9'!BB268),\"\")","v":104.91874477623469},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC268,'Scen 2'!BC268,'Scen 3'!BC268,'Scen 4'!BC268,'Scen 5'!BC268,'Scen 6'!BC268,'Scen 7'!BC268,'Scen 8'!BC268,'Scen 9'!BC268)-\nCHOOSE($L$2,'Scen 1'!BC268,'Scen 2'!BC268,'Scen 3'!BC268,'Scen 4'!BC268,'Scen 5'!BC268,'Scen 6'!BC268,'Scen 7'!BC268,'Scen 8'!BC268,'Scen 9'!BC268),\"\")","v":96.977371991908967},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD268,'Scen 2'!BD268,'Scen 3'!BD268,'Scen 4'!BD268,'Scen 5'!BD268,'Scen 6'!BD268,'Scen 7'!BD268,'Scen 8'!BD268,'Scen 9'!BD268)-\nCHOOSE($L$2,'Scen 1'!BD268,'Scen 2'!BD268,'Scen 3'!BD268,'Scen 4'!BD268,'Scen 5'!BD268,'Scen 6'!BD268,'Scen 7'!BD268,'Scen 8'!BD268,'Scen 9'!BD268),\"\")","v":80.862604594950881},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE268,'Scen 2'!BE268,'Scen 3'!BE268,'Scen 4'!BE268,'Scen 5'!BE268,'Scen 6'!BE268,'Scen 7'!BE268,'Scen 8'!BE268,'Scen 9'!BE268)-\nCHOOSE($L$2,'Scen 1'!BE268,'Scen 2'!BE268,'Scen 3'!BE268,'Scen 4'!BE268,'Scen 5'!BE268,'Scen 6'!BE268,'Scen 7'!BE268,'Scen 8'!BE268,'Scen 9'!BE268),\"\")","v":60.337392862626075},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF268,'Scen 2'!BF268,'Scen 3'!BF268,'Scen 4'!BF268,'Scen 5'!BF268,'Scen 6'!BF268,'Scen 7'!BF268,'Scen 8'!BF268,'Scen 9'!BF268)-\nCHOOSE($L$2,'Scen 1'!BF268,'Scen 2'!BF268,'Scen 3'!BF268,'Scen 4'!BF268,'Scen 5'!BF268,'Scen 6'!BF268,'Scen 7'!BF268,'Scen 8'!BF268,'Scen 9'!BF268),\"\")","v":45.705549207967579},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG268,'Scen 2'!BG268,'Scen 3'!BG268,'Scen 4'!BG268,'Scen 5'!BG268,'Scen 6'!BG268,'Scen 7'!BG268,'Scen 8'!BG268,'Scen 9'!BG268)-\nCHOOSE($L$2,'Scen 1'!BG268,'Scen 2'!BG268,'Scen 3'!BG268,'Scen 4'!BG268,'Scen 5'!BG268,'Scen 6'!BG268,'Scen 7'!BG268,'Scen 8'!BG268,'Scen 9'!BG268),\"\")","v":46.043516923210063},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH268,'Scen 2'!BH268,'Scen 3'!BH268,'Scen 4'!BH268,'Scen 5'!BH268,'Scen 6'!BH268,'Scen 7'!BH268,'Scen 8'!BH268,'Scen 9'!BH268)-\nCHOOSE($L$2,'Scen 1'!BH268,'Scen 2'!BH268,'Scen 3'!BH268,'Scen 4'!BH268,'Scen 5'!BH268,'Scen 6'!BH268,'Scen 7'!BH268,'Scen 8'!BH268,'Scen 9'!BH268),\"\")","v":44.479330331368601},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI268,'Scen 2'!BI268,'Scen 3'!BI268,'Scen 4'!BI268,'Scen 5'!BI268,'Scen 6'!BI268,'Scen 7'!BI268,'Scen 8'!BI268,'Scen 9'!BI268)-\nCHOOSE($L$2,'Scen 1'!BI268,'Scen 2'!BI268,'Scen 3'!BI268,'Scen 4'!BI268,'Scen 5'!BI268,'Scen 6'!BI268,'Scen 7'!BI268,'Scen 8'!BI268,'Scen 9'!BI268),\"\")","v":43.137241457921391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ268,'Scen 2'!BJ268,'Scen 3'!BJ268,'Scen 4'!BJ268,'Scen 5'!BJ268,'Scen 6'!BJ268,'Scen 7'!BJ268,'Scen 8'!BJ268,'Scen 9'!BJ268)-\nCHOOSE($L$2,'Scen 1'!BJ268,'Scen 2'!BJ268,'Scen 3'!BJ268,'Scen 4'!BJ268,'Scen 5'!BJ268,'Scen 6'!BJ268,'Scen 7'!BJ268,'Scen 8'!BJ268,'Scen 9'!BJ268),\"\")","v":32.931415588629534}]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA272,'Scen 2'!AA272,'Scen 3'!AA272,'Scen 4'!AA272,'Scen 5'!AA272,'Scen 6'!AA272,'Scen 7'!AA272,'Scen 8'!AA272,'Scen 9'!AA272)-\nCHOOSE($L$2,'Scen 1'!AA272,'Scen 2'!AA272,'Scen 3'!AA272,'Scen 4'!AA272,'Scen 5'!AA272,'Scen 6'!AA272,'Scen 7'!AA272,'Scen 8'!AA272,'Scen 9'!AA272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB272,'Scen 2'!AB272,'Scen 3'!AB272,'Scen 4'!AB272,'Scen 5'!AB272,'Scen 6'!AB272,'Scen 7'!AB272,'Scen 8'!AB272,'Scen 9'!AB272)-\nCHOOSE($L$2,'Scen 1'!AB272,'Scen 2'!AB272,'Scen 3'!AB272,'Scen 4'!AB272,'Scen 5'!AB272,'Scen 6'!AB272,'Scen 7'!AB272,'Scen 8'!AB272,'Scen 9'!AB272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC272,'Scen 2'!AC272,'Scen 3'!AC272,'Scen 4'!AC272,'Scen 5'!AC272,'Scen 6'!AC272,'Scen 7'!AC272,'Scen 8'!AC272,'Scen 9'!AC272)-\nCHOOSE($L$2,'Scen 1'!AC272,'Scen 2'!AC272,'Scen 3'!AC272,'Scen 4'!AC272,'Scen 5'!AC272,'Scen 6'!AC272,'Scen 7'!AC272,'Scen 8'!AC272,'Scen 9'!AC272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD272,'Scen 2'!AD272,'Scen 3'!AD272,'Scen 4'!AD272,'Scen 5'!AD272,'Scen 6'!AD272,'Scen 7'!AD272,'Scen 8'!AD272,'Scen 9'!AD272)-\nCHOOSE($L$2,'Scen 1'!AD272,'Scen 2'!AD272,'Scen 3'!AD272,'Scen 4'!AD272,'Scen 5'!AD272,'Scen 6'!AD272,'Scen 7'!AD272,'Scen 8'!AD272,'Scen 9'!AD272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE272,'Scen 2'!AE272,'Scen 3'!AE272,'Scen 4'!AE272,'Scen 5'!AE272,'Scen 6'!AE272,'Scen 7'!AE272,'Scen 8'!AE272,'Scen 9'!AE272)-\nCHOOSE($L$2,'Scen 1'!AE272,'Scen 2'!AE272,'Scen 3'!AE272,'Scen 4'!AE272,'Scen 5'!AE272,'Scen 6'!AE272,'Scen 7'!AE272,'Scen 8'!AE272,'Scen 9'!AE272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF272,'Scen 2'!AF272,'Scen 3'!AF272,'Scen 4'!AF272,'Scen 5'!AF272,'Scen 6'!AF272,'Scen 7'!AF272,'Scen 8'!AF272,'Scen 9'!AF272)-\nCHOOSE($L$2,'Scen 1'!AF272,'Scen 2'!AF272,'Scen 3'!AF272,'Scen 4'!AF272,'Scen 5'!AF272,'Scen 6'!AF272,'Scen 7'!AF272,'Scen 8'!AF272,'Scen 9'!AF272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG272,'Scen 2'!AG272,'Scen 3'!AG272,'Scen 4'!AG272,'Scen 5'!AG272,'Scen 6'!AG272,'Scen 7'!AG272,'Scen 8'!AG272,'Scen 9'!AG272)-\nCHOOSE($L$2,'Scen 1'!AG272,'Scen 2'!AG272,'Scen 3'!AG272,'Scen 4'!AG272,'Scen 5'!AG272,'Scen 6'!AG272,'Scen 7'!AG272,'Scen 8'!AG272,'Scen 9'!AG272),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH272,'Scen 2'!AH272,'Scen 3'!AH272,'Scen 4'!AH272,'Scen 5'!AH272,'Scen 6'!AH272,'Scen 7'!AH272,'Scen 8'!AH272,'Scen 9'!AH272)-\nCHOOSE($L$2,'Scen 1'!AH272,'Scen 2'!AH272,'Scen 3'!AH272,'Scen 4'!AH272,'Scen 5'!AH272,'Scen 6'!AH272,'Scen 7'!AH272,'Scen 8'!AH272,'Scen 9'!AH272),\"\")","v":8.7000000000000028},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI272,'Scen 2'!AI272,'Scen 3'!AI272,'Scen 4'!AI272,'Scen 5'!AI272,'Scen 6'!AI272,'Scen 7'!AI272,'Scen 8'!AI272,'Scen 9'!AI272)-\nCHOOSE($L$2,'Scen 1'!AI272,'Scen 2'!AI272,'Scen 3'!AI272,'Scen 4'!AI272,'Scen 5'!AI272,'Scen 6'!AI272,'Scen 7'!AI272,'Scen 8'!AI272,'Scen 9'!AI272),\"\")","v":5.2087690000000038},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ272,'Scen 2'!AJ272,'Scen 3'!AJ272,'Scen 4'!AJ272,'Scen 5'!AJ272,'Scen 6'!AJ272,'Scen 7'!AJ272,'Scen 8'!AJ272,'Scen 9'!AJ272)-\nCHOOSE($L$2,'Scen 1'!AJ272,'Scen 2'!AJ272,'Scen 3'!AJ272,'Scen 4'!AJ272,'Scen 5'!AJ272,'Scen 6'!AJ272,'Scen 7'!AJ272,'Scen 8'!AJ272,'Scen 9'!AJ272),\"\")","v":3.4907049999999913},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK272,'Scen 2'!AK272,'Scen 3'!AK272,'Scen 4'!AK272,'Scen 5'!AK272,'Scen 6'!AK272,'Scen 7'!AK272,'Scen 8'!AK272,'Scen 9'!AK272)-\nCHOOSE($L$2,'Scen 1'!AK272,'Scen 2'!AK272,'Scen 3'!AK272,'Scen 4'!AK272,'Scen 5'!AK272,'Scen 6'!AK272,'Scen 7'!AK272,'Scen 8'!AK272,'Scen 9'!AK272),\"\")","v":-0.34643900000000372},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL272,'Scen 2'!AL272,'Scen 3'!AL272,'Scen 4'!AL272,'Scen 5'!AL272,'Scen 6'!AL272,'Scen 7'!AL272,'Scen 8'!AL272,'Scen 9'!AL272)-\nCHOOSE($L$2,'Scen 1'!AL272,'Scen 2'!AL272,'Scen 3'!AL272,'Scen 4'!AL272,'Scen 5'!AL272,'Scen 6'!AL272,'Scen 7'!AL272,'Scen 8'!AL272,'Scen 9'!AL272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM272,'Scen 2'!AM272,'Scen 3'!AM272,'Scen 4'!AM272,'Scen 5'!AM272,'Scen 6'!AM272,'Scen 7'!AM272,'Scen 8'!AM272,'Scen 9'!AM272)-\nCHOOSE($L$2,'Scen 1'!AM272,'Scen 2'!AM272,'Scen 3'!AM272,'Scen 4'!AM272,'Scen 5'!AM272,'Scen 6'!AM272,'Scen 7'!AM272,'Scen 8'!AM272,'Scen 9'!AM272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN272,'Scen 2'!AN272,'Scen 3'!AN272,'Scen 4'!AN272,'Scen 5'!AN272,'Scen 6'!AN272,'Scen 7'!AN272,'Scen 8'!AN272,'Scen 9'!AN272)-\nCHOOSE($L$2,'Scen 1'!AN272,'Scen 2'!AN272,'Scen 3'!AN272,'Scen 4'!AN272,'Scen 5'!AN272,'Scen 6'!AN272,'Scen 7'!AN272,'Scen 8'!AN272,'Scen 9'!AN272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO272,'Scen 2'!AO272,'Scen 3'!AO272,'Scen 4'!AO272,'Scen 5'!AO272,'Scen 6'!AO272,'Scen 7'!AO272,'Scen 8'!AO272,'Scen 9'!AO272)-\nCHOOSE($L$2,'Scen 1'!AO272,'Scen 2'!AO272,'Scen 3'!AO272,'Scen 4'!AO272,'Scen 5'!AO272,'Scen 6'!AO272,'Scen 7'!AO272,'Scen 8'!AO272,'Scen 9'!AO272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP272,'Scen 2'!AP272,'Scen 3'!AP272,'Scen 4'!AP272,'Scen 5'!AP272,'Scen 6'!AP272,'Scen 7'!AP272,'Scen 8'!AP272,'Scen 9'!AP272)-\nCHOOSE($L$2,'Scen 1'!AP272,'Scen 2'!AP272,'Scen 3'!AP272,'Scen 4'!AP272,'Scen 5'!AP272,'Scen 6'!AP272,'Scen 7'!AP272,'Scen 8'!AP272,'Scen 9'!AP272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ272,'Scen 2'!AQ272,'Scen 3'!AQ272,'Scen 4'!AQ272,'Scen 5'!AQ272,'Scen 6'!AQ272,'Scen 7'!AQ272,'Scen 8'!AQ272,'Scen 9'!AQ272)-\nCHOOSE($L$2,'Scen 1'!AQ272,'Scen 2'!AQ272,'Scen 3'!AQ272,'Scen 4'!AQ272,'Scen 5'!AQ272,'Scen 6'!AQ272,'Scen 7'!AQ272,'Scen 8'!AQ272,'Scen 9'!AQ272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR272,'Scen 2'!AR272,'Scen 3'!AR272,'Scen 4'!AR272,'Scen 5'!AR272,'Scen 6'!AR272,'Scen 7'!AR272,'Scen 8'!AR272,'Scen 9'!AR272)-\nCHOOSE($L$2,'Scen 1'!AR272,'Scen 2'!AR272,'Scen 3'!AR272,'Scen 4'!AR272,'Scen 5'!AR272,'Scen 6'!AR272,'Scen 7'!AR272,'Scen 8'!AR272,'Scen 9'!AR272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS272,'Scen 2'!AS272,'Scen 3'!AS272,'Scen 4'!AS272,'Scen 5'!AS272,'Scen 6'!AS272,'Scen 7'!AS272,'Scen 8'!AS272,'Scen 9'!AS272)-\nCHOOSE($L$2,'Scen 1'!AS272,'Scen 2'!AS272,'Scen 3'!AS272,'Scen 4'!AS272,'Scen 5'!AS272,'Scen 6'!AS272,'Scen 7'!AS272,'Scen 8'!AS272,'Scen 9'!AS272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT272,'Scen 2'!AT272,'Scen 3'!AT272,'Scen 4'!AT272,'Scen 5'!AT272,'Scen 6'!AT272,'Scen 7'!AT272,'Scen 8'!AT272,'Scen 9'!AT272)-\nCHOOSE($L$2,'Scen 1'!AT272,'Scen 2'!AT272,'Scen 3'!AT272,'Scen 4'!AT272,'Scen 5'!AT272,'Scen 6'!AT272,'Scen 7'!AT272,'Scen 8'!AT272,'Scen 9'!AT272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU272,'Scen 2'!AU272,'Scen 3'!AU272,'Scen 4'!AU272,'Scen 5'!AU272,'Scen 6'!AU272,'Scen 7'!AU272,'Scen 8'!AU272,'Scen 9'!AU272)-\nCHOOSE($L$2,'Scen 1'!AU272,'Scen 2'!AU272,'Scen 3'!AU272,'Scen 4'!AU272,'Scen 5'!AU272,'Scen 6'!AU272,'Scen 7'!AU272,'Scen 8'!AU272,'Scen 9'!AU272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV272,'Scen 2'!AV272,'Scen 3'!AV272,'Scen 4'!AV272,'Scen 5'!AV272,'Scen 6'!AV272,'Scen 7'!AV272,'Scen 8'!AV272,'Scen 9'!AV272)-\nCHOOSE($L$2,'Scen 1'!AV272,'Scen 2'!AV272,'Scen 3'!AV272,'Scen 4'!AV272,'Scen 5'!AV272,'Scen 6'!AV272,'Scen 7'!AV272,'Scen 8'!AV272,'Scen 9'!AV272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW272,'Scen 2'!AW272,'Scen 3'!AW272,'Scen 4'!AW272,'Scen 5'!AW272,'Scen 6'!AW272,'Scen 7'!AW272,'Scen 8'!AW272,'Scen 9'!AW272)-\nCHOOSE($L$2,'Scen 1'!AW272,'Scen 2'!AW272,'Scen 3'!AW272,'Scen 4'!AW272,'Scen 5'!AW272,'Scen 6'!AW272,'Scen 7'!AW272,'Scen 8'!AW272,'Scen 9'!AW272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX272,'Scen 2'!AX272,'Scen 3'!AX272,'Scen 4'!AX272,'Scen 5'!AX272,'Scen 6'!AX272,'Scen 7'!AX272,'Scen 8'!AX272,'Scen 9'!AX272)-\nCHOOSE($L$2,'Scen 1'!AX272,'Scen 2'!AX272,'Scen 3'!AX272,'Scen 4'!AX272,'Scen 5'!AX272,'Scen 6'!AX272,'Scen 7'!AX272,'Scen 8'!AX272,'Scen 9'!AX272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY272,'Scen 2'!AY272,'Scen 3'!AY272,'Scen 4'!AY272,'Scen 5'!AY272,'Scen 6'!AY272,'Scen 7'!AY272,'Scen 8'!AY272,'Scen 9'!AY272)-\nCHOOSE($L$2,'Scen 1'!AY272,'Scen 2'!AY272,'Scen 3'!AY272,'Scen 4'!AY272,'Scen 5'!AY272,'Scen 6'!AY272,'Scen 7'!AY272,'Scen 8'!AY272,'Scen 9'!AY272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ272,'Scen 2'!AZ272,'Scen 3'!AZ272,'Scen 4'!AZ272,'Scen 5'!AZ272,'Scen 6'!AZ272,'Scen 7'!AZ272,'Scen 8'!AZ272,'Scen 9'!AZ272)-\nCHOOSE($L$2,'Scen 1'!AZ272,'Scen 2'!AZ272,'Scen 3'!AZ272,'Scen 4'!AZ272,'Scen 5'!AZ272,'Scen 6'!AZ272,'Scen 7'!AZ272,'Scen 8'!AZ272,'Scen 9'!AZ272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA272,'Scen 2'!BA272,'Scen 3'!BA272,'Scen 4'!BA272,'Scen 5'!BA272,'Scen 6'!BA272,'Scen 7'!BA272,'Scen 8'!BA272,'Scen 9'!BA272)-\nCHOOSE($L$2,'Scen 1'!BA272,'Scen 2'!BA272,'Scen 3'!BA272,'Scen 4'!BA272,'Scen 5'!BA272,'Scen 6'!BA272,'Scen 7'!BA272,'Scen 8'!BA272,'Scen 9'!BA272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB272,'Scen 2'!BB272,'Scen 3'!BB272,'Scen 4'!BB272,'Scen 5'!BB272,'Scen 6'!BB272,'Scen 7'!BB272,'Scen 8'!BB272,'Scen 9'!BB272)-\nCHOOSE($L$2,'Scen 1'!BB272,'Scen 2'!BB272,'Scen 3'!BB272,'Scen 4'!BB272,'Scen 5'!BB272,'Scen 6'!BB272,'Scen 7'!BB272,'Scen 8'!BB272,'Scen 9'!BB272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC272,'Scen 2'!BC272,'Scen 3'!BC272,'Scen 4'!BC272,'Scen 5'!BC272,'Scen 6'!BC272,'Scen 7'!BC272,'Scen 8'!BC272,'Scen 9'!BC272)-\nCHOOSE($L$2,'Scen 1'!BC272,'Scen 2'!BC272,'Scen 3'!BC272,'Scen 4'!BC272,'Scen 5'!BC272,'Scen 6'!BC272,'Scen 7'!BC272,'Scen 8'!BC272,'Scen 9'!BC272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD272,'Scen 2'!BD272,'Scen 3'!BD272,'Scen 4'!BD272,'Scen 5'!BD272,'Scen 6'!BD272,'Scen 7'!BD272,'Scen 8'!BD272,'Scen 9'!BD272)-\nCHOOSE($L$2,'Scen 1'!BD272,'Scen 2'!BD272,'Scen 3'!BD272,'Scen 4'!BD272,'Scen 5'!BD272,'Scen 6'!BD272,'Scen 7'!BD272,'Scen 8'!BD272,'Scen 9'!BD272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE272,'Scen 2'!BE272,'Scen 3'!BE272,'Scen 4'!BE272,'Scen 5'!BE272,'Scen 6'!BE272,'Scen 7'!BE272,'Scen 8'!BE272,'Scen 9'!BE272)-\nCHOOSE($L$2,'Scen 1'!BE272,'Scen 2'!BE272,'Scen 3'!BE272,'Scen 4'!BE272,'Scen 5'!BE272,'Scen 6'!BE272,'Scen 7'!BE272,'Scen 8'!BE272,'Scen 9'!BE272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF272,'Scen 2'!BF272,'Scen 3'!BF272,'Scen 4'!BF272,'Scen 5'!BF272,'Scen 6'!BF272,'Scen 7'!BF272,'Scen 8'!BF272,'Scen 9'!BF272)-\nCHOOSE($L$2,'Scen 1'!BF272,'Scen 2'!BF272,'Scen 3'!BF272,'Scen 4'!BF272,'Scen 5'!BF272,'Scen 6'!BF272,'Scen 7'!BF272,'Scen 8'!BF272,'Scen 9'!BF272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG272,'Scen 2'!BG272,'Scen 3'!BG272,'Scen 4'!BG272,'Scen 5'!BG272,'Scen 6'!BG272,'Scen 7'!BG272,'Scen 8'!BG272,'Scen 9'!BG272)-\nCHOOSE($L$2,'Scen 1'!BG272,'Scen 2'!BG272,'Scen 3'!BG272,'Scen 4'!BG272,'Scen 5'!BG272,'Scen 6'!BG272,'Scen 7'!BG272,'Scen 8'!BG272,'Scen 9'!BG272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH272,'Scen 2'!BH272,'Scen 3'!BH272,'Scen 4'!BH272,'Scen 5'!BH272,'Scen 6'!BH272,'Scen 7'!BH272,'Scen 8'!BH272,'Scen 9'!BH272)-\nCHOOSE($L$2,'Scen 1'!BH272,'Scen 2'!BH272,'Scen 3'!BH272,'Scen 4'!BH272,'Scen 5'!BH272,'Scen 6'!BH272,'Scen 7'!BH272,'Scen 8'!BH272,'Scen 9'!BH272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI272,'Scen 2'!BI272,'Scen 3'!BI272,'Scen 4'!BI272,'Scen 5'!BI272,'Scen 6'!BI272,'Scen 7'!BI272,'Scen 8'!BI272,'Scen 9'!BI272)-\nCHOOSE($L$2,'Scen 1'!BI272,'Scen 2'!BI272,'Scen 3'!BI272,'Scen 4'!BI272,'Scen 5'!BI272,'Scen 6'!BI272,'Scen 7'!BI272,'Scen 8'!BI272,'Scen 9'!BI272),\"\")","v":-0.281801999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ272,'Scen 2'!BJ272,'Scen 3'!BJ272,'Scen 4'!BJ272,'Scen 5'!BJ272,'Scen 6'!BJ272,'Scen 7'!BJ272,'Scen 8'!BJ272,'Scen 9'!BJ272)-\nCHOOSE($L$2,'Scen 1'!BJ272,'Scen 2'!BJ272,'Scen 3'!BJ272,'Scen 4'!BJ272,'Scen 5'!BJ272,'Scen 6'!BJ272,'Scen 7'!BJ272,'Scen 8'!BJ272,'Scen 9'!BJ272),\"\")","v":-0.281801999999999}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",0,"million pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA273,'Scen 2'!AA273,'Scen 3'!AA273,'Scen 4'!AA273,'Scen 5'!AA273,'Scen 6'!AA273,'Scen 7'!AA273,'Scen 8'!AA273,'Scen 9'!AA273)-\nCHOOSE($L$2,'Scen 1'!AA273,'Scen 2'!AA273,'Scen 3'!AA273,'Scen 4'!AA273,'Scen 5'!AA273,'Scen 6'!AA273,'Scen 7'!AA273,'Scen 8'!AA273,'Scen 9'!AA273),\"\")","v":72},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB273,'Scen 2'!AB273,'Scen 3'!AB273,'Scen 4'!AB273,'Scen 5'!AB273,'Scen 6'!AB273,'Scen 7'!AB273,'Scen 8'!AB273,'Scen 9'!AB273)-\nCHOOSE($L$2,'Scen 1'!AB273,'Scen 2'!AB273,'Scen 3'!AB273,'Scen 4'!AB273,'Scen 5'!AB273,'Scen 6'!AB273,'Scen 7'!AB273,'Scen 8'!AB273,'Scen 9'!AB273),\"\")","v":72.7},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC273,'Scen 2'!AC273,'Scen 3'!AC273,'Scen 4'!AC273,'Scen 5'!AC273,'Scen 6'!AC273,'Scen 7'!AC273,'Scen 8'!AC273,'Scen 9'!AC273)-\nCHOOSE($L$2,'Scen 1'!AC273,'Scen 2'!AC273,'Scen 3'!AC273,'Scen 4'!AC273,'Scen 5'!AC273,'Scen 6'!AC273,'Scen 7'!AC273,'Scen 8'!AC273,'Scen 9'!AC273),\"\")","v":73.400000000000006},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD273,'Scen 2'!AD273,'Scen 3'!AD273,'Scen 4'!AD273,'Scen 5'!AD273,'Scen 6'!AD273,'Scen 7'!AD273,'Scen 8'!AD273,'Scen 9'!AD273)-\nCHOOSE($L$2,'Scen 1'!AD273,'Scen 2'!AD273,'Scen 3'!AD273,'Scen 4'!AD273,'Scen 5'!AD273,'Scen 6'!AD273,'Scen 7'!AD273,'Scen 8'!AD273,'Scen 9'!AD273),\"\")","v":80.102013999999997},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE273,'Scen 2'!AE273,'Scen 3'!AE273,'Scen 4'!AE273,'Scen 5'!AE273,'Scen 6'!AE273,'Scen 7'!AE273,'Scen 8'!AE273,'Scen 9'!AE273)-\nCHOOSE($L$2,'Scen 1'!AE273,'Scen 2'!AE273,'Scen 3'!AE273,'Scen 4'!AE273,'Scen 5'!AE273,'Scen 6'!AE273,'Scen 7'!AE273,'Scen 8'!AE273,'Scen 9'!AE273),\"\")","v":80.886259999999993},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF273,'Scen 2'!AF273,'Scen 3'!AF273,'Scen 4'!AF273,'Scen 5'!AF273,'Scen 6'!AF273,'Scen 7'!AF273,'Scen 8'!AF273,'Scen 9'!AF273)-\nCHOOSE($L$2,'Scen 1'!AF273,'Scen 2'!AF273,'Scen 3'!AF273,'Scen 4'!AF273,'Scen 5'!AF273,'Scen 6'!AF273,'Scen 7'!AF273,'Scen 8'!AF273,'Scen 9'!AF273),\"\")","v":22.11},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG273,'Scen 2'!AG273,'Scen 3'!AG273,'Scen 4'!AG273,'Scen 5'!AG273,'Scen 6'!AG273,'Scen 7'!AG273,'Scen 8'!AG273,'Scen 9'!AG273)-\nCHOOSE($L$2,'Scen 1'!AG273,'Scen 2'!AG273,'Scen 3'!AG273,'Scen 4'!AG273,'Scen 5'!AG273,'Scen 6'!AG273,'Scen 7'!AG273,'Scen 8'!AG273,'Scen 9'!AG273),\"\")","v":19.399999999999999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH273,'Scen 2'!AH273,'Scen 3'!AH273,'Scen 4'!AH273,'Scen 5'!AH273,'Scen 6'!AH273,'Scen 7'!AH273,'Scen 8'!AH273,'Scen 9'!AH273)-\nCHOOSE($L$2,'Scen 1'!AH273,'Scen 2'!AH273,'Scen 3'!AH273,'Scen 4'!AH273,'Scen 5'!AH273,'Scen 6'!AH273,'Scen 7'!AH273,'Scen 8'!AH273,'Scen 9'!AH273),\"\")","v":61.6},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI273,'Scen 2'!AI273,'Scen 3'!AI273,'Scen 4'!AI273,'Scen 5'!AI273,'Scen 6'!AI273,'Scen 7'!AI273,'Scen 8'!AI273,'Scen 9'!AI273)-\nCHOOSE($L$2,'Scen 1'!AI273,'Scen 2'!AI273,'Scen 3'!AI273,'Scen 4'!AI273,'Scen 5'!AI273,'Scen 6'!AI273,'Scen 7'!AI273,'Scen 8'!AI273,'Scen 9'!AI273),\"\")","v":73.008769000000001},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ273,'Scen 2'!AJ273,'Scen 3'!AJ273,'Scen 4'!AJ273,'Scen 5'!AJ273,'Scen 6'!AJ273,'Scen 7'!AJ273,'Scen 8'!AJ273,'Scen 9'!AJ273)-\nCHOOSE($L$2,'Scen 1'!AJ273,'Scen 2'!AJ273,'Scen 3'!AJ273,'Scen 4'!AJ273,'Scen 5'!AJ273,'Scen 6'!AJ273,'Scen 7'!AJ273,'Scen 8'!AJ273,'Scen 9'!AJ273),\"\")","v":78.890704999999997},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK273,'Scen 2'!AK273,'Scen 3'!AK273,'Scen 4'!AK273,'Scen 5'!AK273,'Scen 6'!AK273,'Scen 7'!AK273,'Scen 8'!AK273,'Scen 9'!AK273)-\nCHOOSE($L$2,'Scen 1'!AK273,'Scen 2'!AK273,'Scen 3'!AK273,'Scen 4'!AK273,'Scen 5'!AK273,'Scen 6'!AK273,'Scen 7'!AK273,'Scen 8'!AK273,'Scen 9'!AK273),\"\")","v":80.653560999999996},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL273,'Scen 2'!AL273,'Scen 3'!AL273,'Scen 4'!AL273,'Scen 5'!AL273,'Scen 6'!AL273,'Scen 7'!AL273,'Scen 8'!AL273,'Scen 9'!AL273)-\nCHOOSE($L$2,'Scen 1'!AL273,'Scen 2'!AL273,'Scen 3'!AL273,'Scen 4'!AL273,'Scen 5'!AL273,'Scen 6'!AL273,'Scen 7'!AL273,'Scen 8'!AL273,'Scen 9'!AL273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM273,'Scen 2'!AM273,'Scen 3'!AM273,'Scen 4'!AM273,'Scen 5'!AM273,'Scen 6'!AM273,'Scen 7'!AM273,'Scen 8'!AM273,'Scen 9'!AM273)-\nCHOOSE($L$2,'Scen 1'!AM273,'Scen 2'!AM273,'Scen 3'!AM273,'Scen 4'!AM273,'Scen 5'!AM273,'Scen 6'!AM273,'Scen 7'!AM273,'Scen 8'!AM273,'Scen 9'!AM273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN273,'Scen 2'!AN273,'Scen 3'!AN273,'Scen 4'!AN273,'Scen 5'!AN273,'Scen 6'!AN273,'Scen 7'!AN273,'Scen 8'!AN273,'Scen 9'!AN273)-\nCHOOSE($L$2,'Scen 1'!AN273,'Scen 2'!AN273,'Scen 3'!AN273,'Scen 4'!AN273,'Scen 5'!AN273,'Scen 6'!AN273,'Scen 7'!AN273,'Scen 8'!AN273,'Scen 9'!AN273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO273,'Scen 2'!AO273,'Scen 3'!AO273,'Scen 4'!AO273,'Scen 5'!AO273,'Scen 6'!AO273,'Scen 7'!AO273,'Scen 8'!AO273,'Scen 9'!AO273)-\nCHOOSE($L$2,'Scen 1'!AO273,'Scen 2'!AO273,'Scen 3'!AO273,'Scen 4'!AO273,'Scen 5'!AO273,'Scen 6'!AO273,'Scen 7'!AO273,'Scen 8'!AO273,'Scen 9'!AO273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP273,'Scen 2'!AP273,'Scen 3'!AP273,'Scen 4'!AP273,'Scen 5'!AP273,'Scen 6'!AP273,'Scen 7'!AP273,'Scen 8'!AP273,'Scen 9'!AP273)-\nCHOOSE($L$2,'Scen 1'!AP273,'Scen 2'!AP273,'Scen 3'!AP273,'Scen 4'!AP273,'Scen 5'!AP273,'Scen 6'!AP273,'Scen 7'!AP273,'Scen 8'!AP273,'Scen 9'!AP273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ273,'Scen 2'!AQ273,'Scen 3'!AQ273,'Scen 4'!AQ273,'Scen 5'!AQ273,'Scen 6'!AQ273,'Scen 7'!AQ273,'Scen 8'!AQ273,'Scen 9'!AQ273)-\nCHOOSE($L$2,'Scen 1'!AQ273,'Scen 2'!AQ273,'Scen 3'!AQ273,'Scen 4'!AQ273,'Scen 5'!AQ273,'Scen 6'!AQ273,'Scen 7'!AQ273,'Scen 8'!AQ273,'Scen 9'!AQ273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR273,'Scen 2'!AR273,'Scen 3'!AR273,'Scen 4'!AR273,'Scen 5'!AR273,'Scen 6'!AR273,'Scen 7'!AR273,'Scen 8'!AR273,'Scen 9'!AR273)-\nCHOOSE($L$2,'Scen 1'!AR273,'Scen 2'!AR273,'Scen 3'!AR273,'Scen 4'!AR273,'Scen 5'!AR273,'Scen 6'!AR273,'Scen 7'!AR273,'Scen 8'!AR273,'Scen 9'!AR273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS273,'Scen 2'!AS273,'Scen 3'!AS273,'Scen 4'!AS273,'Scen 5'!AS273,'Scen 6'!AS273,'Scen 7'!AS273,'Scen 8'!AS273,'Scen 9'!AS273)-\nCHOOSE($L$2,'Scen 1'!AS273,'Scen 2'!AS273,'Scen 3'!AS273,'Scen 4'!AS273,'Scen 5'!AS273,'Scen 6'!AS273,'Scen 7'!AS273,'Scen 8'!AS273,'Scen 9'!AS273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT273,'Scen 2'!AT273,'Scen 3'!AT273,'Scen 4'!AT273,'Scen 5'!AT273,'Scen 6'!AT273,'Scen 7'!AT273,'Scen 8'!AT273,'Scen 9'!AT273)-\nCHOOSE($L$2,'Scen 1'!AT273,'Scen 2'!AT273,'Scen 3'!AT273,'Scen 4'!AT273,'Scen 5'!AT273,'Scen 6'!AT273,'Scen 7'!AT273,'Scen 8'!AT273,'Scen 9'!AT273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU273,'Scen 2'!AU273,'Scen 3'!AU273,'Scen 4'!AU273,'Scen 5'!AU273,'Scen 6'!AU273,'Scen 7'!AU273,'Scen 8'!AU273,'Scen 9'!AU273)-\nCHOOSE($L$2,'Scen 1'!AU273,'Scen 2'!AU273,'Scen 3'!AU273,'Scen 4'!AU273,'Scen 5'!AU273,'Scen 6'!AU273,'Scen 7'!AU273,'Scen 8'!AU273,'Scen 9'!AU273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV273,'Scen 2'!AV273,'Scen 3'!AV273,'Scen 4'!AV273,'Scen 5'!AV273,'Scen 6'!AV273,'Scen 7'!AV273,'Scen 8'!AV273,'Scen 9'!AV273)-\nCHOOSE($L$2,'Scen 1'!AV273,'Scen 2'!AV273,'Scen 3'!AV273,'Scen 4'!AV273,'Scen 5'!AV273,'Scen 6'!AV273,'Scen 7'!AV273,'Scen 8'!AV273,'Scen 9'!AV273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW273,'Scen 2'!AW273,'Scen 3'!AW273,'Scen 4'!AW273,'Scen 5'!AW273,'Scen 6'!AW273,'Scen 7'!AW273,'Scen 8'!AW273,'Scen 9'!AW273)-\nCHOOSE($L$2,'Scen 1'!AW273,'Scen 2'!AW273,'Scen 3'!AW273,'Scen 4'!AW273,'Scen 5'!AW273,'Scen 6'!AW273,'Scen 7'!AW273,'Scen 8'!AW273,'Scen 9'!AW273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX273,'Scen 2'!AX273,'Scen 3'!AX273,'Scen 4'!AX273,'Scen 5'!AX273,'Scen 6'!AX273,'Scen 7'!AX273,'Scen 8'!AX273,'Scen 9'!AX273)-\nCHOOSE($L$2,'Scen 1'!AX273,'Scen 2'!AX273,'Scen 3'!AX273,'Scen 4'!AX273,'Scen 5'!AX273,'Scen 6'!AX273,'Scen 7'!AX273,'Scen 8'!AX273,'Scen 9'!AX273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY273,'Scen 2'!AY273,'Scen 3'!AY273,'Scen 4'!AY273,'Scen 5'!AY273,'Scen 6'!AY273,'Scen 7'!AY273,'Scen 8'!AY273,'Scen 9'!AY273)-\nCHOOSE($L$2,'Scen 1'!AY273,'Scen 2'!AY273,'Scen 3'!AY273,'Scen 4'!AY273,'Scen 5'!AY273,'Scen 6'!AY273,'Scen 7'!AY273,'Scen 8'!AY273,'Scen 9'!AY273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ273,'Scen 2'!AZ273,'Scen 3'!AZ273,'Scen 4'!AZ273,'Scen 5'!AZ273,'Scen 6'!AZ273,'Scen 7'!AZ273,'Scen 8'!AZ273,'Scen 9'!AZ273)-\nCHOOSE($L$2,'Scen 1'!AZ273,'Scen 2'!AZ273,'Scen 3'!AZ273,'Scen 4'!AZ273,'Scen 5'!AZ273,'Scen 6'!AZ273,'Scen 7'!AZ273,'Scen 8'!AZ273,'Scen 9'!AZ273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA273,'Scen 2'!BA273,'Scen 3'!BA273,'Scen 4'!BA273,'Scen 5'!BA273,'Scen 6'!BA273,'Scen 7'!BA273,'Scen 8'!BA273,'Scen 9'!BA273)-\nCHOOSE($L$2,'Scen 1'!BA273,'Scen 2'!BA273,'Scen 3'!BA273,'Scen 4'!BA273,'Scen 5'!BA273,'Scen 6'!BA273,'Scen 7'!BA273,'Scen 8'!BA273,'Scen 9'!BA273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB273,'Scen 2'!BB273,'Scen 3'!BB273,'Scen 4'!BB273,'Scen 5'!BB273,'Scen 6'!BB273,'Scen 7'!BB273,'Scen 8'!BB273,'Scen 9'!BB273)-\nCHOOSE($L$2,'Scen 1'!BB273,'Scen 2'!BB273,'Scen 3'!BB273,'Scen 4'!BB273,'Scen 5'!BB273,'Scen 6'!BB273,'Scen 7'!BB273,'Scen 8'!BB273,'Scen 9'!BB273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC273,'Scen 2'!BC273,'Scen 3'!BC273,'Scen 4'!BC273,'Scen 5'!BC273,'Scen 6'!BC273,'Scen 7'!BC273,'Scen 8'!BC273,'Scen 9'!BC273)-\nCHOOSE($L$2,'Scen 1'!BC273,'Scen 2'!BC273,'Scen 3'!BC273,'Scen 4'!BC273,'Scen 5'!BC273,'Scen 6'!BC273,'Scen 7'!BC273,'Scen 8'!BC273,'Scen 9'!BC273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD273,'Scen 2'!BD273,'Scen 3'!BD273,'Scen 4'!BD273,'Scen 5'!BD273,'Scen 6'!BD273,'Scen 7'!BD273,'Scen 8'!BD273,'Scen 9'!BD273)-\nCHOOSE($L$2,'Scen 1'!BD273,'Scen 2'!BD273,'Scen 3'!BD273,'Scen 4'!BD273,'Scen 5'!BD273,'Scen 6'!BD273,'Scen 7'!BD273,'Scen 8'!BD273,'Scen 9'!BD273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE273,'Scen 2'!BE273,'Scen 3'!BE273,'Scen 4'!BE273,'Scen 5'!BE273,'Scen 6'!BE273,'Scen 7'!BE273,'Scen 8'!BE273,'Scen 9'!BE273)-\nCHOOSE($L$2,'Scen 1'!BE273,'Scen 2'!BE273,'Scen 3'!BE273,'Scen 4'!BE273,'Scen 5'!BE273,'Scen 6'!BE273,'Scen 7'!BE273,'Scen 8'!BE273,'Scen 9'!BE273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF273,'Scen 2'!BF273,'Scen 3'!BF273,'Scen 4'!BF273,'Scen 5'!BF273,'Scen 6'!BF273,'Scen 7'!BF273,'Scen 8'!BF273,'Scen 9'!BF273)-\nCHOOSE($L$2,'Scen 1'!BF273,'Scen 2'!BF273,'Scen 3'!BF273,'Scen 4'!BF273,'Scen 5'!BF273,'Scen 6'!BF273,'Scen 7'!BF273,'Scen 8'!BF273,'Scen 9'!BF273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG273,'Scen 2'!BG273,'Scen 3'!BG273,'Scen 4'!BG273,'Scen 5'!BG273,'Scen 6'!BG273,'Scen 7'!BG273,'Scen 8'!BG273,'Scen 9'!BG273)-\nCHOOSE($L$2,'Scen 1'!BG273,'Scen 2'!BG273,'Scen 3'!BG273,'Scen 4'!BG273,'Scen 5'!BG273,'Scen 6'!BG273,'Scen 7'!BG273,'Scen 8'!BG273,'Scen 9'!BG273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH273,'Scen 2'!BH273,'Scen 3'!BH273,'Scen 4'!BH273,'Scen 5'!BH273,'Scen 6'!BH273,'Scen 7'!BH273,'Scen 8'!BH273,'Scen 9'!BH273)-\nCHOOSE($L$2,'Scen 1'!BH273,'Scen 2'!BH273,'Scen 3'!BH273,'Scen 4'!BH273,'Scen 5'!BH273,'Scen 6'!BH273,'Scen 7'!BH273,'Scen 8'!BH273,'Scen 9'!BH273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI273,'Scen 2'!BI273,'Scen 3'!BI273,'Scen 4'!BI273,'Scen 5'!BI273,'Scen 6'!BI273,'Scen 7'!BI273,'Scen 8'!BI273,'Scen 9'!BI273)-\nCHOOSE($L$2,'Scen 1'!BI273,'Scen 2'!BI273,'Scen 3'!BI273,'Scen 4'!BI273,'Scen 5'!BI273,'Scen 6'!BI273,'Scen 7'!BI273,'Scen 8'!BI273,'Scen 9'!BI273),\"\")","v":81.318197999999995},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ273,'Scen 2'!BJ273,'Scen 3'!BJ273,'Scen 4'!BJ273,'Scen 5'!BJ273,'Scen 6'!BJ273,'Scen 7'!BJ273,'Scen 8'!BJ273,'Scen 9'!BJ273)-\nCHOOSE($L$2,'Scen 1'!BJ273,'Scen 2'!BJ273,'Scen 3'!BJ273,'Scen 4'!BJ273,'Scen 5'!BJ273,'Scen 6'!BJ273,'Scen 7'!BJ273,'Scen 8'!BJ273,'Scen 9'!BJ273),\"\")","v":81.318197999999995}]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA275,'Scen 2'!AA275,'Scen 3'!AA275,'Scen 4'!AA275,'Scen 5'!AA275,'Scen 6'!AA275,'Scen 7'!AA275,'Scen 8'!AA275,'Scen 9'!AA275)-\nCHOOSE($L$2,'Scen 1'!AA275,'Scen 2'!AA275,'Scen 3'!AA275,'Scen 4'!AA275,'Scen 5'!AA275,'Scen 6'!AA275,'Scen 7'!AA275,'Scen 8'!AA275,'Scen 9'!AA275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB275,'Scen 2'!AB275,'Scen 3'!AB275,'Scen 4'!AB275,'Scen 5'!AB275,'Scen 6'!AB275,'Scen 7'!AB275,'Scen 8'!AB275,'Scen 9'!AB275)-\nCHOOSE($L$2,'Scen 1'!AB275,'Scen 2'!AB275,'Scen 3'!AB275,'Scen 4'!AB275,'Scen 5'!AB275,'Scen 6'!AB275,'Scen 7'!AB275,'Scen 8'!AB275,'Scen 9'!AB275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC275,'Scen 2'!AC275,'Scen 3'!AC275,'Scen 4'!AC275,'Scen 5'!AC275,'Scen 6'!AC275,'Scen 7'!AC275,'Scen 8'!AC275,'Scen 9'!AC275)-\nCHOOSE($L$2,'Scen 1'!AC275,'Scen 2'!AC275,'Scen 3'!AC275,'Scen 4'!AC275,'Scen 5'!AC275,'Scen 6'!AC275,'Scen 7'!AC275,'Scen 8'!AC275,'Scen 9'!AC275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD275,'Scen 2'!AD275,'Scen 3'!AD275,'Scen 4'!AD275,'Scen 5'!AD275,'Scen 6'!AD275,'Scen 7'!AD275,'Scen 8'!AD275,'Scen 9'!AD275)-\nCHOOSE($L$2,'Scen 1'!AD275,'Scen 2'!AD275,'Scen 3'!AD275,'Scen 4'!AD275,'Scen 5'!AD275,'Scen 6'!AD275,'Scen 7'!AD275,'Scen 8'!AD275,'Scen 9'!AD275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE275,'Scen 2'!AE275,'Scen 3'!AE275,'Scen 4'!AE275,'Scen 5'!AE275,'Scen 6'!AE275,'Scen 7'!AE275,'Scen 8'!AE275,'Scen 9'!AE275)-\nCHOOSE($L$2,'Scen 1'!AE275,'Scen 2'!AE275,'Scen 3'!AE275,'Scen 4'!AE275,'Scen 5'!AE275,'Scen 6'!AE275,'Scen 7'!AE275,'Scen 8'!AE275,'Scen 9'!AE275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF275,'Scen 2'!AF275,'Scen 3'!AF275,'Scen 4'!AF275,'Scen 5'!AF275,'Scen 6'!AF275,'Scen 7'!AF275,'Scen 8'!AF275,'Scen 9'!AF275)-\nCHOOSE($L$2,'Scen 1'!AF275,'Scen 2'!AF275,'Scen 3'!AF275,'Scen 4'!AF275,'Scen 5'!AF275,'Scen 6'!AF275,'Scen 7'!AF275,'Scen 8'!AF275,'Scen 9'!AF275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG275,'Scen 2'!AG275,'Scen 3'!AG275,'Scen 4'!AG275,'Scen 5'!AG275,'Scen 6'!AG275,'Scen 7'!AG275,'Scen 8'!AG275,'Scen 9'!AG275)-\nCHOOSE($L$2,'Scen 1'!AG275,'Scen 2'!AG275,'Scen 3'!AG275,'Scen 4'!AG275,'Scen 5'!AG275,'Scen 6'!AG275,'Scen 7'!AG275,'Scen 8'!AG275,'Scen 9'!AG275),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH275,'Scen 2'!AH275,'Scen 3'!AH275,'Scen 4'!AH275,'Scen 5'!AH275,'Scen 6'!AH275,'Scen 7'!AH275,'Scen 8'!AH275,'Scen 9'!AH275)-\nCHOOSE($L$2,'Scen 1'!AH275,'Scen 2'!AH275,'Scen 3'!AH275,'Scen 4'!AH275,'Scen 5'!AH275,'Scen 6'!AH275,'Scen 7'!AH275,'Scen 8'!AH275,'Scen 9'!AH275),\"\")","v":-1.0658141036401503E-14},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI275,'Scen 2'!AI275,'Scen 3'!AI275,'Scen 4'!AI275,'Scen 5'!AI275,'Scen 6'!AI275,'Scen 7'!AI275,'Scen 8'!AI275,'Scen 9'!AI275)-\nCHOOSE($L$2,'Scen 1'!AI275,'Scen 2'!AI275,'Scen 3'!AI275,'Scen 4'!AI275,'Scen 5'!AI275,'Scen 6'!AI275,'Scen 7'!AI275,'Scen 8'!AI275,'Scen 9'!AI275),\"\")","v":0.35279356570866582},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ275,'Scen 2'!AJ275,'Scen 3'!AJ275,'Scen 4'!AJ275,'Scen 5'!AJ275,'Scen 6'!AJ275,'Scen 7'!AJ275,'Scen 8'!AJ275,'Scen 9'!AJ275)-\nCHOOSE($L$2,'Scen 1'!AJ275,'Scen 2'!AJ275,'Scen 3'!AJ275,'Scen 4'!AJ275,'Scen 5'!AJ275,'Scen 6'!AJ275,'Scen 7'!AJ275,'Scen 8'!AJ275,'Scen 9'!AJ275),\"\")","v":-6.710915736632348},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK275,'Scen 2'!AK275,'Scen 3'!AK275,'Scen 4'!AK275,'Scen 5'!AK275,'Scen 6'!AK275,'Scen 7'!AK275,'Scen 8'!AK275,'Scen 9'!AK275)-\nCHOOSE($L$2,'Scen 1'!AK275,'Scen 2'!AK275,'Scen 3'!AK275,'Scen 4'!AK275,'Scen 5'!AK275,'Scen 6'!AK275,'Scen 7'!AK275,'Scen 8'!AK275,'Scen 9'!AK275),\"\")","v":-7.5360103598121597},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL275,'Scen 2'!AL275,'Scen 3'!AL275,'Scen 4'!AL275,'Scen 5'!AL275,'Scen 6'!AL275,'Scen 7'!AL275,'Scen 8'!AL275,'Scen 9'!AL275)-\nCHOOSE($L$2,'Scen 1'!AL275,'Scen 2'!AL275,'Scen 3'!AL275,'Scen 4'!AL275,'Scen 5'!AL275,'Scen 6'!AL275,'Scen 7'!AL275,'Scen 8'!AL275,'Scen 9'!AL275),\"\")","v":-8.138058118508237},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM275,'Scen 2'!AM275,'Scen 3'!AM275,'Scen 4'!AM275,'Scen 5'!AM275,'Scen 6'!AM275,'Scen 7'!AM275,'Scen 8'!AM275,'Scen 9'!AM275)-\nCHOOSE($L$2,'Scen 1'!AM275,'Scen 2'!AM275,'Scen 3'!AM275,'Scen 4'!AM275,'Scen 5'!AM275,'Scen 6'!AM275,'Scen 7'!AM275,'Scen 8'!AM275,'Scen 9'!AM275),\"\")","v":-0.13327473813577484},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN275,'Scen 2'!AN275,'Scen 3'!AN275,'Scen 4'!AN275,'Scen 5'!AN275,'Scen 6'!AN275,'Scen 7'!AN275,'Scen 8'!AN275,'Scen 9'!AN275)-\nCHOOSE($L$2,'Scen 1'!AN275,'Scen 2'!AN275,'Scen 3'!AN275,'Scen 4'!AN275,'Scen 5'!AN275,'Scen 6'!AN275,'Scen 7'!AN275,'Scen 8'!AN275,'Scen 9'!AN275),\"\")","v":-0.13594023289849133},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO275,'Scen 2'!AO275,'Scen 3'!AO275,'Scen 4'!AO275,'Scen 5'!AO275,'Scen 6'!AO275,'Scen 7'!AO275,'Scen 8'!AO275,'Scen 9'!AO275)-\nCHOOSE($L$2,'Scen 1'!AO275,'Scen 2'!AO275,'Scen 3'!AO275,'Scen 4'!AO275,'Scen 5'!AO275,'Scen 6'!AO275,'Scen 7'!AO275,'Scen 8'!AO275,'Scen 9'!AO275),\"\")","v":-0.13865903755646158},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP275,'Scen 2'!AP275,'Scen 3'!AP275,'Scen 4'!AP275,'Scen 5'!AP275,'Scen 6'!AP275,'Scen 7'!AP275,'Scen 8'!AP275,'Scen 9'!AP275)-\nCHOOSE($L$2,'Scen 1'!AP275,'Scen 2'!AP275,'Scen 3'!AP275,'Scen 4'!AP275,'Scen 5'!AP275,'Scen 6'!AP275,'Scen 7'!AP275,'Scen 8'!AP275,'Scen 9'!AP275),\"\")","v":-0.14143221830759245},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ275,'Scen 2'!AQ275,'Scen 3'!AQ275,'Scen 4'!AQ275,'Scen 5'!AQ275,'Scen 6'!AQ275,'Scen 7'!AQ275,'Scen 8'!AQ275,'Scen 9'!AQ275)-\nCHOOSE($L$2,'Scen 1'!AQ275,'Scen 2'!AQ275,'Scen 3'!AQ275,'Scen 4'!AQ275,'Scen 5'!AQ275,'Scen 6'!AQ275,'Scen 7'!AQ275,'Scen 8'!AQ275,'Scen 9'!AQ275),\"\")","v":-0.14426086267375027},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR275,'Scen 2'!AR275,'Scen 3'!AR275,'Scen 4'!AR275,'Scen 5'!AR275,'Scen 6'!AR275,'Scen 7'!AR275,'Scen 8'!AR275,'Scen 9'!AR275)-\nCHOOSE($L$2,'Scen 1'!AR275,'Scen 2'!AR275,'Scen 3'!AR275,'Scen 4'!AR275,'Scen 5'!AR275,'Scen 6'!AR275,'Scen 7'!AR275,'Scen 8'!AR275,'Scen 9'!AR275),\"\")","v":8.4607348190317566E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS275,'Scen 2'!AS275,'Scen 3'!AS275,'Scen 4'!AS275,'Scen 5'!AS275,'Scen 6'!AS275,'Scen 7'!AS275,'Scen 8'!AS275,'Scen 9'!AS275)-\nCHOOSE($L$2,'Scen 1'!AS275,'Scen 2'!AS275,'Scen 3'!AS275,'Scen 4'!AS275,'Scen 5'!AS275,'Scen 6'!AS275,'Scen 7'!AS275,'Scen 8'!AS275,'Scen 9'!AS275),\"\")","v":8.6299495154094075E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT275,'Scen 2'!AT275,'Scen 3'!AT275,'Scen 4'!AT275,'Scen 5'!AT275,'Scen 6'!AT275,'Scen 7'!AT275,'Scen 8'!AT275,'Scen 9'!AT275)-\nCHOOSE($L$2,'Scen 1'!AT275,'Scen 2'!AT275,'Scen 3'!AT275,'Scen 4'!AT275,'Scen 5'!AT275,'Scen 6'!AT275,'Scen 7'!AT275,'Scen 8'!AT275,'Scen 9'!AT275),\"\")","v":8.802548505727259E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU275,'Scen 2'!AU275,'Scen 3'!AU275,'Scen 4'!AU275,'Scen 5'!AU275,'Scen 6'!AU275,'Scen 7'!AU275,'Scen 8'!AU275,'Scen 9'!AU275)-\nCHOOSE($L$2,'Scen 1'!AU275,'Scen 2'!AU275,'Scen 3'!AU275,'Scen 4'!AU275,'Scen 5'!AU275,'Scen 6'!AU275,'Scen 7'!AU275,'Scen 8'!AU275,'Scen 9'!AU275),\"\")","v":8.9785994758386778E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV275,'Scen 2'!AV275,'Scen 3'!AV275,'Scen 4'!AV275,'Scen 5'!AV275,'Scen 6'!AV275,'Scen 7'!AV275,'Scen 8'!AV275,'Scen 9'!AV275)-\nCHOOSE($L$2,'Scen 1'!AV275,'Scen 2'!AV275,'Scen 3'!AV275,'Scen 4'!AV275,'Scen 5'!AV275,'Scen 6'!AV275,'Scen 7'!AV275,'Scen 8'!AV275,'Scen 9'!AV275),\"\")","v":9.1581714653514723E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW275,'Scen 2'!AW275,'Scen 3'!AW275,'Scen 4'!AW275,'Scen 5'!AW275,'Scen 6'!AW275,'Scen 7'!AW275,'Scen 8'!AW275,'Scen 9'!AW275)-\nCHOOSE($L$2,'Scen 1'!AW275,'Scen 2'!AW275,'Scen 3'!AW275,'Scen 4'!AW275,'Scen 5'!AW275,'Scen 6'!AW275,'Scen 7'!AW275,'Scen 8'!AW275,'Scen 9'!AW275),\"\")","v":6.7321169915857126E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX275,'Scen 2'!AX275,'Scen 3'!AX275,'Scen 4'!AX275,'Scen 5'!AX275,'Scen 6'!AX275,'Scen 7'!AX275,'Scen 8'!AX275,'Scen 9'!AX275)-\nCHOOSE($L$2,'Scen 1'!AX275,'Scen 2'!AX275,'Scen 3'!AX275,'Scen 4'!AX275,'Scen 5'!AX275,'Scen 6'!AX275,'Scen 7'!AX275,'Scen 8'!AX275,'Scen 9'!AX275),\"\")","v":6.8667593314174269E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY275,'Scen 2'!AY275,'Scen 3'!AY275,'Scen 4'!AY275,'Scen 5'!AY275,'Scen 6'!AY275,'Scen 7'!AY275,'Scen 8'!AY275,'Scen 9'!AY275)-\nCHOOSE($L$2,'Scen 1'!AY275,'Scen 2'!AY275,'Scen 3'!AY275,'Scen 4'!AY275,'Scen 5'!AY275,'Scen 6'!AY275,'Scen 7'!AY275,'Scen 8'!AY275,'Scen 9'!AY275),\"\")","v":7.0040945180458891E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ275,'Scen 2'!AZ275,'Scen 3'!AZ275,'Scen 4'!AZ275,'Scen 5'!AZ275,'Scen 6'!AZ275,'Scen 7'!AZ275,'Scen 8'!AZ275,'Scen 9'!AZ275)-\nCHOOSE($L$2,'Scen 1'!AZ275,'Scen 2'!AZ275,'Scen 3'!AZ275,'Scen 4'!AZ275,'Scen 5'!AZ275,'Scen 6'!AZ275,'Scen 7'!AZ275,'Scen 8'!AZ275,'Scen 9'!AZ275),\"\")","v":7.1441764084070769E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA275,'Scen 2'!BA275,'Scen 3'!BA275,'Scen 4'!BA275,'Scen 5'!BA275,'Scen 6'!BA275,'Scen 7'!BA275,'Scen 8'!BA275,'Scen 9'!BA275)-\nCHOOSE($L$2,'Scen 1'!BA275,'Scen 2'!BA275,'Scen 3'!BA275,'Scen 4'!BA275,'Scen 5'!BA275,'Scen 6'!BA275,'Scen 7'!BA275,'Scen 8'!BA275,'Scen 9'!BA275),\"\")","v":7.2870599365749911E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB275,'Scen 2'!BB275,'Scen 3'!BB275,'Scen 4'!BB275,'Scen 5'!BB275,'Scen 6'!BB275,'Scen 7'!BB275,'Scen 8'!BB275,'Scen 9'!BB275)-\nCHOOSE($L$2,'Scen 1'!BB275,'Scen 2'!BB275,'Scen 3'!BB275,'Scen 4'!BB275,'Scen 5'!BB275,'Scen 6'!BB275,'Scen 7'!BB275,'Scen 8'!BB275,'Scen 9'!BB275),\"\")","v":9.3884715706039401E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC275,'Scen 2'!BC275,'Scen 3'!BC275,'Scen 4'!BC275,'Scen 5'!BC275,'Scen 6'!BC275,'Scen 7'!BC275,'Scen 8'!BC275,'Scen 9'!BC275)-\nCHOOSE($L$2,'Scen 1'!BC275,'Scen 2'!BC275,'Scen 3'!BC275,'Scen 4'!BC275,'Scen 5'!BC275,'Scen 6'!BC275,'Scen 7'!BC275,'Scen 8'!BC275,'Scen 9'!BC275),\"\")","v":9.5762410020149957E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD275,'Scen 2'!BD275,'Scen 3'!BD275,'Scen 4'!BD275,'Scen 5'!BD275,'Scen 6'!BD275,'Scen 7'!BD275,'Scen 8'!BD275,'Scen 9'!BD275)-\nCHOOSE($L$2,'Scen 1'!BD275,'Scen 2'!BD275,'Scen 3'!BD275,'Scen 4'!BD275,'Scen 5'!BD275,'Scen 6'!BD275,'Scen 7'!BD275,'Scen 8'!BD275,'Scen 9'!BD275),\"\")","v":9.767765822055452E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE275,'Scen 2'!BE275,'Scen 3'!BE275,'Scen 4'!BE275,'Scen 5'!BE275,'Scen 6'!BE275,'Scen 7'!BE275,'Scen 8'!BE275,'Scen 9'!BE275)-\nCHOOSE($L$2,'Scen 1'!BE275,'Scen 2'!BE275,'Scen 3'!BE275,'Scen 4'!BE275,'Scen 5'!BE275,'Scen 6'!BE275,'Scen 7'!BE275,'Scen 8'!BE275,'Scen 9'!BE275),\"\")","v":9.9631211384966889E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF275,'Scen 2'!BF275,'Scen 3'!BF275,'Scen 4'!BF275,'Scen 5'!BF275,'Scen 6'!BF275,'Scen 7'!BF275,'Scen 8'!BF275,'Scen 9'!BF275)-\nCHOOSE($L$2,'Scen 1'!BF275,'Scen 2'!BF275,'Scen 3'!BF275,'Scen 4'!BF275,'Scen 5'!BF275,'Scen 6'!BF275,'Scen 7'!BF275,'Scen 8'!BF275,'Scen 9'!BF275),\"\")","v":0.10162383561266353},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG275,'Scen 2'!BG275,'Scen 3'!BG275,'Scen 4'!BG275,'Scen 5'!BG275,'Scen 6'!BG275,'Scen 7'!BG275,'Scen 8'!BG275,'Scen 9'!BG275)-\nCHOOSE($L$2,'Scen 1'!BG275,'Scen 2'!BG275,'Scen 3'!BG275,'Scen 4'!BG275,'Scen 5'!BG275,'Scen 6'!BG275,'Scen 7'!BG275,'Scen 8'!BG275,'Scen 9'!BG275),\"\")","v":-4.5400351813583484E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH275,'Scen 2'!BH275,'Scen 3'!BH275,'Scen 4'!BH275,'Scen 5'!BH275,'Scen 6'!BH275,'Scen 7'!BH275,'Scen 8'!BH275,'Scen 9'!BH275)-\nCHOOSE($L$2,'Scen 1'!BH275,'Scen 2'!BH275,'Scen 3'!BH275,'Scen 4'!BH275,'Scen 5'!BH275,'Scen 6'!BH275,'Scen 7'!BH275,'Scen 8'!BH275,'Scen 9'!BH275),\"\")","v":-4.630835884985629E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI275,'Scen 2'!BI275,'Scen 3'!BI275,'Scen 4'!BI275,'Scen 5'!BI275,'Scen 6'!BI275,'Scen 7'!BI275,'Scen 8'!BI275,'Scen 9'!BI275)-\nCHOOSE($L$2,'Scen 1'!BI275,'Scen 2'!BI275,'Scen 3'!BI275,'Scen 4'!BI275,'Scen 5'!BI275,'Scen 6'!BI275,'Scen 7'!BI275,'Scen 8'!BI275,'Scen 9'!BI275),\"\")","v":-4.72345260268483E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ275,'Scen 2'!BJ275,'Scen 3'!BJ275,'Scen 4'!BJ275,'Scen 5'!BJ275,'Scen 6'!BJ275,'Scen 7'!BJ275,'Scen 8'!BJ275,'Scen 9'!BJ275)-\nCHOOSE($L$2,'Scen 1'!BJ275,'Scen 2'!BJ275,'Scen 3'!BJ275,'Scen 4'!BJ275,'Scen 5'!BJ275,'Scen 6'!BJ275,'Scen 7'!BJ275,'Scen 8'!BJ275,'Scen 9'!BJ275),\"\")","v":-4.8179216547389103E-2}]
[null,null,null,null,"Unprofiled yield per passenger",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA276,'Scen 2'!AA276,'Scen 3'!AA276,'Scen 4'!AA276,'Scen 5'!AA276,'Scen 6'!AA276,'Scen 7'!AA276,'Scen 8'!AA276,'Scen 9'!AA276)-\nCHOOSE($L$2,'Scen 1'!AA276,'Scen 2'!AA276,'Scen 3'!AA276,'Scen 4'!AA276,'Scen 5'!AA276,'Scen 6'!AA276,'Scen 7'!AA276,'Scen 8'!AA276,'Scen 9'!AA276),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB276,'Scen 2'!AB276,'Scen 3'!AB276,'Scen 4'!AB276,'Scen 5'!AB276,'Scen 6'!AB276,'Scen 7'!AB276,'Scen 8'!AB276,'Scen 9'!AB276)-\nCHOOSE($L$2,'Scen 1'!AB276,'Scen 2'!AB276,'Scen 3'!AB276,'Scen 4'!AB276,'Scen 5'!AB276,'Scen 6'!AB276,'Scen 7'!AB276,'Scen 8'!AB276,'Scen 9'!AB276),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC276,'Scen 2'!AC276,'Scen 3'!AC276,'Scen 4'!AC276,'Scen 5'!AC276,'Scen 6'!AC276,'Scen 7'!AC276,'Scen 8'!AC276,'Scen 9'!AC276)-\nCHOOSE($L$2,'Scen 1'!AC276,'Scen 2'!AC276,'Scen 3'!AC276,'Scen 4'!AC276,'Scen 5'!AC276,'Scen 6'!AC276,'Scen 7'!AC276,'Scen 8'!AC276,'Scen 9'!AC276),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD276,'Scen 2'!AD276,'Scen 3'!AD276,'Scen 4'!AD276,'Scen 5'!AD276,'Scen 6'!AD276,'Scen 7'!AD276,'Scen 8'!AD276,'Scen 9'!AD276)-\nCHOOSE($L$2,'Scen 1'!AD276,'Scen 2'!AD276,'Scen 3'!AD276,'Scen 4'!AD276,'Scen 5'!AD276,'Scen 6'!AD276,'Scen 7'!AD276,'Scen 8'!AD276,'Scen 9'!AD276),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE276,'Scen 2'!AE276,'Scen 3'!AE276,'Scen 4'!AE276,'Scen 5'!AE276,'Scen 6'!AE276,'Scen 7'!AE276,'Scen 8'!AE276,'Scen 9'!AE276)-\nCHOOSE($L$2,'Scen 1'!AE276,'Scen 2'!AE276,'Scen 3'!AE276,'Scen 4'!AE276,'Scen 5'!AE276,'Scen 6'!AE276,'Scen 7'!AE276,'Scen 8'!AE276,'Scen 9'!AE276),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF276,'Scen 2'!AF276,'Scen 3'!AF276,'Scen 4'!AF276,'Scen 5'!AF276,'Scen 6'!AF276,'Scen 7'!AF276,'Scen 8'!AF276,'Scen 9'!AF276)-\nCHOOSE($L$2,'Scen 1'!AF276,'Scen 2'!AF276,'Scen 3'!AF276,'Scen 4'!AF276,'Scen 5'!AF276,'Scen 6'!AF276,'Scen 7'!AF276,'Scen 8'!AF276,'Scen 9'!AF276),\"\")","v":-5.2322963044995703},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG276,'Scen 2'!AG276,'Scen 3'!AG276,'Scen 4'!AG276,'Scen 5'!AG276,'Scen 6'!AG276,'Scen 7'!AG276,'Scen 8'!AG276,'Scen 9'!AG276)-\nCHOOSE($L$2,'Scen 1'!AG276,'Scen 2'!AG276,'Scen 3'!AG276,'Scen 4'!AG276,'Scen 5'!AG276,'Scen 6'!AG276,'Scen 7'!AG276,'Scen 8'!AG276,'Scen 9'!AG276),\"\")","v":-10.108568910402568},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH276,'Scen 2'!AH276,'Scen 3'!AH276,'Scen 4'!AH276,'Scen 5'!AH276,'Scen 6'!AH276,'Scen 7'!AH276,'Scen 8'!AH276,'Scen 9'!AH276)-\nCHOOSE($L$2,'Scen 1'!AH276,'Scen 2'!AH276,'Scen 3'!AH276,'Scen 4'!AH276,'Scen 5'!AH276,'Scen 6'!AH276,'Scen 7'!AH276,'Scen 8'!AH276,'Scen 9'!AH276),\"\")","v":-6.291683832023427},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI276,'Scen 2'!AI276,'Scen 3'!AI276,'Scen 4'!AI276,'Scen 5'!AI276,'Scen 6'!AI276,'Scen 7'!AI276,'Scen 8'!AI276,'Scen 9'!AI276)-\nCHOOSE($L$2,'Scen 1'!AI276,'Scen 2'!AI276,'Scen 3'!AI276,'Scen 4'!AI276,'Scen 5'!AI276,'Scen 6'!AI276,'Scen 7'!AI276,'Scen 8'!AI276,'Scen 9'!AI276),\"\")","v":-1.8948151844931651},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ276,'Scen 2'!AJ276,'Scen 3'!AJ276,'Scen 4'!AJ276,'Scen 5'!AJ276,'Scen 6'!AJ276,'Scen 7'!AJ276,'Scen 8'!AJ276,'Scen 9'!AJ276)-\nCHOOSE($L$2,'Scen 1'!AJ276,'Scen 2'!AJ276,'Scen 3'!AJ276,'Scen 4'!AJ276,'Scen 5'!AJ276,'Scen 6'!AJ276,'Scen 7'!AJ276,'Scen 8'!AJ276,'Scen 9'!AJ276),\"\")","v":0.48739351934228381},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK276,'Scen 2'!AK276,'Scen 3'!AK276,'Scen 4'!AK276,'Scen 5'!AK276,'Scen 6'!AK276,'Scen 7'!AK276,'Scen 8'!AK276,'Scen 9'!AK276)-\nCHOOSE($L$2,'Scen 1'!AK276,'Scen 2'!AK276,'Scen 3'!AK276,'Scen 4'!AK276,'Scen 5'!AK276,'Scen 6'!AK276,'Scen 7'!AK276,'Scen 8'!AK276,'Scen 9'!AK276),\"\")","v":1.3613581441516018},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL276,'Scen 2'!AL276,'Scen 3'!AL276,'Scen 4'!AL276,'Scen 5'!AL276,'Scen 6'!AL276,'Scen 7'!AL276,'Scen 8'!AL276,'Scen 9'!AL276)-\nCHOOSE($L$2,'Scen 1'!AL276,'Scen 2'!AL276,'Scen 3'!AL276,'Scen 4'!AL276,'Scen 5'!AL276,'Scen 6'!AL276,'Scen 7'!AL276,'Scen 8'!AL276,'Scen 9'!AL276),\"\")","v":0.74630374937959587},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM276,'Scen 2'!AM276,'Scen 3'!AM276,'Scen 4'!AM276,'Scen 5'!AM276,'Scen 6'!AM276,'Scen 7'!AM276,'Scen 8'!AM276,'Scen 9'!AM276)-\nCHOOSE($L$2,'Scen 1'!AM276,'Scen 2'!AM276,'Scen 3'!AM276,'Scen 4'!AM276,'Scen 5'!AM276,'Scen 6'!AM276,'Scen 7'!AM276,'Scen 8'!AM276,'Scen 9'!AM276),\"\")","v":1.5301489479092822E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN276,'Scen 2'!AN276,'Scen 3'!AN276,'Scen 4'!AN276,'Scen 5'!AN276,'Scen 6'!AN276,'Scen 7'!AN276,'Scen 8'!AN276,'Scen 9'!AN276)-\nCHOOSE($L$2,'Scen 1'!AN276,'Scen 2'!AN276,'Scen 3'!AN276,'Scen 4'!AN276,'Scen 5'!AN276,'Scen 6'!AN276,'Scen 7'!AN276,'Scen 8'!AN276,'Scen 9'!AN276),\"\")","v":-0.21589094397630149},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO276,'Scen 2'!AO276,'Scen 3'!AO276,'Scen 4'!AO276,'Scen 5'!AO276,'Scen 6'!AO276,'Scen 7'!AO276,'Scen 8'!AO276,'Scen 9'!AO276)-\nCHOOSE($L$2,'Scen 1'!AO276,'Scen 2'!AO276,'Scen 3'!AO276,'Scen 4'!AO276,'Scen 5'!AO276,'Scen 6'!AO276,'Scen 7'!AO276,'Scen 8'!AO276,'Scen 9'!AO276),\"\")","v":-0.19295087857788928},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP276,'Scen 2'!AP276,'Scen 3'!AP276,'Scen 4'!AP276,'Scen 5'!AP276,'Scen 6'!AP276,'Scen 7'!AP276,'Scen 8'!AP276,'Scen 9'!AP276)-\nCHOOSE($L$2,'Scen 1'!AP276,'Scen 2'!AP276,'Scen 3'!AP276,'Scen 4'!AP276,'Scen 5'!AP276,'Scen 6'!AP276,'Scen 7'!AP276,'Scen 8'!AP276,'Scen 9'!AP276),\"\")","v":-0.22529241250744292},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ276,'Scen 2'!AQ276,'Scen 3'!AQ276,'Scen 4'!AQ276,'Scen 5'!AQ276,'Scen 6'!AQ276,'Scen 7'!AQ276,'Scen 8'!AQ276,'Scen 9'!AQ276)-\nCHOOSE($L$2,'Scen 1'!AQ276,'Scen 2'!AQ276,'Scen 3'!AQ276,'Scen 4'!AQ276,'Scen 5'!AQ276,'Scen 6'!AQ276,'Scen 7'!AQ276,'Scen 8'!AQ276,'Scen 9'!AQ276),\"\")","v":-0.24671819913849902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR276,'Scen 2'!AR276,'Scen 3'!AR276,'Scen 4'!AR276,'Scen 5'!AR276,'Scen 6'!AR276,'Scen 7'!AR276,'Scen 8'!AR276,'Scen 9'!AR276)-\nCHOOSE($L$2,'Scen 1'!AR276,'Scen 2'!AR276,'Scen 3'!AR276,'Scen 4'!AR276,'Scen 5'!AR276,'Scen 6'!AR276,'Scen 7'!AR276,'Scen 8'!AR276,'Scen 9'!AR276),\"\")","v":-0.23500214567824429},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS276,'Scen 2'!AS276,'Scen 3'!AS276,'Scen 4'!AS276,'Scen 5'!AS276,'Scen 6'!AS276,'Scen 7'!AS276,'Scen 8'!AS276,'Scen 9'!AS276)-\nCHOOSE($L$2,'Scen 1'!AS276,'Scen 2'!AS276,'Scen 3'!AS276,'Scen 4'!AS276,'Scen 5'!AS276,'Scen 6'!AS276,'Scen 7'!AS276,'Scen 8'!AS276,'Scen 9'!AS276),\"\")","v":-0.14176001002950045},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT276,'Scen 2'!AT276,'Scen 3'!AT276,'Scen 4'!AT276,'Scen 5'!AT276,'Scen 6'!AT276,'Scen 7'!AT276,'Scen 8'!AT276,'Scen 9'!AT276)-\nCHOOSE($L$2,'Scen 1'!AT276,'Scen 2'!AT276,'Scen 3'!AT276,'Scen 4'!AT276,'Scen 5'!AT276,'Scen 6'!AT276,'Scen 7'!AT276,'Scen 8'!AT276,'Scen 9'!AT276),\"\")","v":-0.21384320530563272},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU276,'Scen 2'!AU276,'Scen 3'!AU276,'Scen 4'!AU276,'Scen 5'!AU276,'Scen 6'!AU276,'Scen 7'!AU276,'Scen 8'!AU276,'Scen 9'!AU276)-\nCHOOSE($L$2,'Scen 1'!AU276,'Scen 2'!AU276,'Scen 3'!AU276,'Scen 4'!AU276,'Scen 5'!AU276,'Scen 6'!AU276,'Scen 7'!AU276,'Scen 8'!AU276,'Scen 9'!AU276),\"\")","v":-9.4873812727527707E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV276,'Scen 2'!AV276,'Scen 3'!AV276,'Scen 4'!AV276,'Scen 5'!AV276,'Scen 6'!AV276,'Scen 7'!AV276,'Scen 8'!AV276,'Scen 9'!AV276)-\nCHOOSE($L$2,'Scen 1'!AV276,'Scen 2'!AV276,'Scen 3'!AV276,'Scen 4'!AV276,'Scen 5'!AV276,'Scen 6'!AV276,'Scen 7'!AV276,'Scen 8'!AV276,'Scen 9'!AV276),\"\")","v":-8.8180956413552281E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW276,'Scen 2'!AW276,'Scen 3'!AW276,'Scen 4'!AW276,'Scen 5'!AW276,'Scen 6'!AW276,'Scen 7'!AW276,'Scen 8'!AW276,'Scen 9'!AW276)-\nCHOOSE($L$2,'Scen 1'!AW276,'Scen 2'!AW276,'Scen 3'!AW276,'Scen 4'!AW276,'Scen 5'!AW276,'Scen 6'!AW276,'Scen 7'!AW276,'Scen 8'!AW276,'Scen 9'!AW276),\"\")","v":-3.738019625529887E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX276,'Scen 2'!AX276,'Scen 3'!AX276,'Scen 4'!AX276,'Scen 5'!AX276,'Scen 6'!AX276,'Scen 7'!AX276,'Scen 8'!AX276,'Scen 9'!AX276)-\nCHOOSE($L$2,'Scen 1'!AX276,'Scen 2'!AX276,'Scen 3'!AX276,'Scen 4'!AX276,'Scen 5'!AX276,'Scen 6'!AX276,'Scen 7'!AX276,'Scen 8'!AX276,'Scen 9'!AX276),\"\")","v":-3.0177153614715735E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY276,'Scen 2'!AY276,'Scen 3'!AY276,'Scen 4'!AY276,'Scen 5'!AY276,'Scen 6'!AY276,'Scen 7'!AY276,'Scen 8'!AY276,'Scen 9'!AY276)-\nCHOOSE($L$2,'Scen 1'!AY276,'Scen 2'!AY276,'Scen 3'!AY276,'Scen 4'!AY276,'Scen 5'!AY276,'Scen 6'!AY276,'Scen 7'!AY276,'Scen 8'!AY276,'Scen 9'!AY276),\"\")","v":5.542586697476537E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ276,'Scen 2'!AZ276,'Scen 3'!AZ276,'Scen 4'!AZ276,'Scen 5'!AZ276,'Scen 6'!AZ276,'Scen 7'!AZ276,'Scen 8'!AZ276,'Scen 9'!AZ276)-\nCHOOSE($L$2,'Scen 1'!AZ276,'Scen 2'!AZ276,'Scen 3'!AZ276,'Scen 4'!AZ276,'Scen 5'!AZ276,'Scen 6'!AZ276,'Scen 7'!AZ276,'Scen 8'!AZ276,'Scen 9'!AZ276),\"\")","v":9.2833369900375828E-3},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA276,'Scen 2'!BA276,'Scen 3'!BA276,'Scen 4'!BA276,'Scen 5'!BA276,'Scen 6'!BA276,'Scen 7'!BA276,'Scen 8'!BA276,'Scen 9'!BA276)-\nCHOOSE($L$2,'Scen 1'!BA276,'Scen 2'!BA276,'Scen 3'!BA276,'Scen 4'!BA276,'Scen 5'!BA276,'Scen 6'!BA276,'Scen 7'!BA276,'Scen 8'!BA276,'Scen 9'!BA276),\"\")","v":2.567701049407134E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB276,'Scen 2'!BB276,'Scen 3'!BB276,'Scen 4'!BB276,'Scen 5'!BB276,'Scen 6'!BB276,'Scen 7'!BB276,'Scen 8'!BB276,'Scen 9'!BB276)-\nCHOOSE($L$2,'Scen 1'!BB276,'Scen 2'!BB276,'Scen 3'!BB276,'Scen 4'!BB276,'Scen 5'!BB276,'Scen 6'!BB276,'Scen 7'!BB276,'Scen 8'!BB276,'Scen 9'!BB276),\"\")","v":4.5918579346917454E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC276,'Scen 2'!BC276,'Scen 3'!BC276,'Scen 4'!BC276,'Scen 5'!BC276,'Scen 6'!BC276,'Scen 7'!BC276,'Scen 8'!BC276,'Scen 9'!BC276)-\nCHOOSE($L$2,'Scen 1'!BC276,'Scen 2'!BC276,'Scen 3'!BC276,'Scen 4'!BC276,'Scen 5'!BC276,'Scen 6'!BC276,'Scen 7'!BC276,'Scen 8'!BC276,'Scen 9'!BC276),\"\")","v":4.2128958441196573E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD276,'Scen 2'!BD276,'Scen 3'!BD276,'Scen 4'!BD276,'Scen 5'!BD276,'Scen 6'!BD276,'Scen 7'!BD276,'Scen 8'!BD276,'Scen 9'!BD276)-\nCHOOSE($L$2,'Scen 1'!BD276,'Scen 2'!BD276,'Scen 3'!BD276,'Scen 4'!BD276,'Scen 5'!BD276,'Scen 6'!BD276,'Scen 7'!BD276,'Scen 8'!BD276,'Scen 9'!BD276),\"\")","v":-1.3599642145365465E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE276,'Scen 2'!BE276,'Scen 3'!BE276,'Scen 4'!BE276,'Scen 5'!BE276,'Scen 6'!BE276,'Scen 7'!BE276,'Scen 8'!BE276,'Scen 9'!BE276)-\nCHOOSE($L$2,'Scen 1'!BE276,'Scen 2'!BE276,'Scen 3'!BE276,'Scen 4'!BE276,'Scen 5'!BE276,'Scen 6'!BE276,'Scen 7'!BE276,'Scen 8'!BE276,'Scen 9'!BE276),\"\")","v":-6.1632824752251736E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF276,'Scen 2'!BF276,'Scen 3'!BF276,'Scen 4'!BF276,'Scen 5'!BF276,'Scen 6'!BF276,'Scen 7'!BF276,'Scen 8'!BF276,'Scen 9'!BF276)-\nCHOOSE($L$2,'Scen 1'!BF276,'Scen 2'!BF276,'Scen 3'!BF276,'Scen 4'!BF276,'Scen 5'!BF276,'Scen 6'!BF276,'Scen 7'!BF276,'Scen 8'!BF276,'Scen 9'!BF276),\"\")","v":0.15696532721716494},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG276,'Scen 2'!BG276,'Scen 3'!BG276,'Scen 4'!BG276,'Scen 5'!BG276,'Scen 6'!BG276,'Scen 7'!BG276,'Scen 8'!BG276,'Scen 9'!BG276)-\nCHOOSE($L$2,'Scen 1'!BG276,'Scen 2'!BG276,'Scen 3'!BG276,'Scen 4'!BG276,'Scen 5'!BG276,'Scen 6'!BG276,'Scen 7'!BG276,'Scen 8'!BG276,'Scen 9'!BG276),\"\")","v":0.1625334998122554},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH276,'Scen 2'!BH276,'Scen 3'!BH276,'Scen 4'!BH276,'Scen 5'!BH276,'Scen 6'!BH276,'Scen 7'!BH276,'Scen 8'!BH276,'Scen 9'!BH276)-\nCHOOSE($L$2,'Scen 1'!BH276,'Scen 2'!BH276,'Scen 3'!BH276,'Scen 4'!BH276,'Scen 5'!BH276,'Scen 6'!BH276,'Scen 7'!BH276,'Scen 8'!BH276,'Scen 9'!BH276),\"\")","v":9.6717944203369655E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI276,'Scen 2'!BI276,'Scen 3'!BI276,'Scen 4'!BI276,'Scen 5'!BI276,'Scen 6'!BI276,'Scen 7'!BI276,'Scen 8'!BI276,'Scen 9'!BI276)-\nCHOOSE($L$2,'Scen 1'!BI276,'Scen 2'!BI276,'Scen 3'!BI276,'Scen 4'!BI276,'Scen 5'!BI276,'Scen 6'!BI276,'Scen 7'!BI276,'Scen 8'!BI276,'Scen 9'!BI276),\"\")","v":5.1138180750335493E-2},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ276,'Scen 2'!BJ276,'Scen 3'!BJ276,'Scen 4'!BJ276,'Scen 5'!BJ276,'Scen 6'!BJ276,'Scen 7'!BJ276,'Scen 8'!BJ276,'Scen 9'!BJ276)-\nCHOOSE($L$2,'Scen 1'!BJ276,'Scen 2'!BJ276,'Scen 3'!BJ276,'Scen 4'!BJ276,'Scen 5'!BJ276,'Scen 6'!BJ276,'Scen 7'!BJ276,'Scen 8'!BJ276,'Scen 9'!BJ276),\"\")","v":-0.16889240433125252}]
[]
[null,null,null,null,"Tax Allowance",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA278,'Scen 2'!AA278,'Scen 3'!AA278,'Scen 4'!AA278,'Scen 5'!AA278,'Scen 6'!AA278,'Scen 7'!AA278,'Scen 8'!AA278,'Scen 9'!AA278)-\nCHOOSE($L$2,'Scen 1'!AA278,'Scen 2'!AA278,'Scen 3'!AA278,'Scen 4'!AA278,'Scen 5'!AA278,'Scen 6'!AA278,'Scen 7'!AA278,'Scen 8'!AA278,'Scen 9'!AA278),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB278,'Scen 2'!AB278,'Scen 3'!AB278,'Scen 4'!AB278,'Scen 5'!AB278,'Scen 6'!AB278,'Scen 7'!AB278,'Scen 8'!AB278,'Scen 9'!AB278)-\nCHOOSE($L$2,'Scen 1'!AB278,'Scen 2'!AB278,'Scen 3'!AB278,'Scen 4'!AB278,'Scen 5'!AB278,'Scen 6'!AB278,'Scen 7'!AB278,'Scen 8'!AB278,'Scen 9'!AB278),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC278,'Scen 2'!AC278,'Scen 3'!AC278,'Scen 4'!AC278,'Scen 5'!AC278,'Scen 6'!AC278,'Scen 7'!AC278,'Scen 8'!AC278,'Scen 9'!AC278)-\nCHOOSE($L$2,'Scen 1'!AC278,'Scen 2'!AC278,'Scen 3'!AC278,'Scen 4'!AC278,'Scen 5'!AC278,'Scen 6'!AC278,'Scen 7'!AC278,'Scen 8'!AC278,'Scen 9'!AC278),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD278,'Scen 2'!AD278,'Scen 3'!AD278,'Scen 4'!AD278,'Scen 5'!AD278,'Scen 6'!AD278,'Scen 7'!AD278,'Scen 8'!AD278,'Scen 9'!AD278)-\nCHOOSE($L$2,'Scen 1'!AD278,'Scen 2'!AD278,'Scen 3'!AD278,'Scen 4'!AD278,'Scen 5'!AD278,'Scen 6'!AD278,'Scen 7'!AD278,'Scen 8'!AD278,'Scen 9'!AD278),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE278,'Scen 2'!AE278,'Scen 3'!AE278,'Scen 4'!AE278,'Scen 5'!AE278,'Scen 6'!AE278,'Scen 7'!AE278,'Scen 8'!AE278,'Scen 9'!AE278)-\nCHOOSE($L$2,'Scen 1'!AE278,'Scen 2'!AE278,'Scen 3'!AE278,'Scen 4'!AE278,'Scen 5'!AE278,'Scen 6'!AE278,'Scen 7'!AE278,'Scen 8'!AE278,'Scen 9'!AE278),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF278,'Scen 2'!AF278,'Scen 3'!AF278,'Scen 4'!AF278,'Scen 5'!AF278,'Scen 6'!AF278,'Scen 7'!AF278,'Scen 8'!AF278,'Scen 9'!AF278)-\nCHOOSE($L$2,'Scen 1'!AF278,'Scen 2'!AF278,'Scen 3'!AF278,'Scen 4'!AF278,'Scen 5'!AF278,'Scen 6'!AF278,'Scen 7'!AF278,'Scen 8'!AF278,'Scen 9'!AF278),\"\")","v":4.8682223862797969},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG278,'Scen 2'!AG278,'Scen 3'!AG278,'Scen 4'!AG278,'Scen 5'!AG278,'Scen 6'!AG278,'Scen 7'!AG278,'Scen 8'!AG278,'Scen 9'!AG278)-\nCHOOSE($L$2,'Scen 1'!AG278,'Scen 2'!AG278,'Scen 3'!AG278,'Scen 4'!AG278,'Scen 5'!AG278,'Scen 6'!AG278,'Scen 7'!AG278,'Scen 8'!AG278,'Scen 9'!AG278),\"\")","v":6.9889539419613413},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH278,'Scen 2'!AH278,'Scen 3'!AH278,'Scen 4'!AH278,'Scen 5'!AH278,'Scen 6'!AH278,'Scen 7'!AH278,'Scen 8'!AH278,'Scen 9'!AH278)-\nCHOOSE($L$2,'Scen 1'!AH278,'Scen 2'!AH278,'Scen 3'!AH278,'Scen 4'!AH278,'Scen 5'!AH278,'Scen 6'!AH278,'Scen 7'!AH278,'Scen 8'!AH278,'Scen 9'!AH278),\"\")","v":-2.8599962105803627},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI278,'Scen 2'!AI278,'Scen 3'!AI278,'Scen 4'!AI278,'Scen 5'!AI278,'Scen 6'!AI278,'Scen 7'!AI278,'Scen 8'!AI278,'Scen 9'!AI278)-\nCHOOSE($L$2,'Scen 1'!AI278,'Scen 2'!AI278,'Scen 3'!AI278,'Scen 4'!AI278,'Scen 5'!AI278,'Scen 6'!AI278,'Scen 7'!AI278,'Scen 8'!AI278,'Scen 9'!AI278),\"\")","v":-11.624102379679215},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ278,'Scen 2'!AJ278,'Scen 3'!AJ278,'Scen 4'!AJ278,'Scen 5'!AJ278,'Scen 6'!AJ278,'Scen 7'!AJ278,'Scen 8'!AJ278,'Scen 9'!AJ278)-\nCHOOSE($L$2,'Scen 1'!AJ278,'Scen 2'!AJ278,'Scen 3'!AJ278,'Scen 4'!AJ278,'Scen 5'!AJ278,'Scen 6'!AJ278,'Scen 7'!AJ278,'Scen 8'!AJ278,'Scen 9'!AJ278),\"\")","v":-18.306489961143001},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK278,'Scen 2'!AK278,'Scen 3'!AK278,'Scen 4'!AK278,'Scen 5'!AK278,'Scen 6'!AK278,'Scen 7'!AK278,'Scen 8'!AK278,'Scen 9'!AK278)-\nCHOOSE($L$2,'Scen 1'!AK278,'Scen 2'!AK278,'Scen 3'!AK278,'Scen 4'!AK278,'Scen 5'!AK278,'Scen 6'!AK278,'Scen 7'!AK278,'Scen 8'!AK278,'Scen 9'!AK278),\"\")","v":-12.142692759939052},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL278,'Scen 2'!AL278,'Scen 3'!AL278,'Scen 4'!AL278,'Scen 5'!AL278,'Scen 6'!AL278,'Scen 7'!AL278,'Scen 8'!AL278,'Scen 9'!AL278)-\nCHOOSE($L$2,'Scen 1'!AL278,'Scen 2'!AL278,'Scen 3'!AL278,'Scen 4'!AL278,'Scen 5'!AL278,'Scen 6'!AL278,'Scen 7'!AL278,'Scen 8'!AL278,'Scen 9'!AL278),\"\")","v":-3.7431576508718649},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM278,'Scen 2'!AM278,'Scen 3'!AM278,'Scen 4'!AM278,'Scen 5'!AM278,'Scen 6'!AM278,'Scen 7'!AM278,'Scen 8'!AM278,'Scen 9'!AM278)-\nCHOOSE($L$2,'Scen 1'!AM278,'Scen 2'!AM278,'Scen 3'!AM278,'Scen 4'!AM278,'Scen 5'!AM278,'Scen 6'!AM278,'Scen 7'!AM278,'Scen 8'!AM278,'Scen 9'!AM278),\"\")","v":-12.448754619371613},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN278,'Scen 2'!AN278,'Scen 3'!AN278,'Scen 4'!AN278,'Scen 5'!AN278,'Scen 6'!AN278,'Scen 7'!AN278,'Scen 8'!AN278,'Scen 9'!AN278)-\nCHOOSE($L$2,'Scen 1'!AN278,'Scen 2'!AN278,'Scen 3'!AN278,'Scen 4'!AN278,'Scen 5'!AN278,'Scen 6'!AN278,'Scen 7'!AN278,'Scen 8'!AN278,'Scen 9'!AN278),\"\")","v":-12.266910746415391},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO278,'Scen 2'!AO278,'Scen 3'!AO278,'Scen 4'!AO278,'Scen 5'!AO278,'Scen 6'!AO278,'Scen 7'!AO278,'Scen 8'!AO278,'Scen 9'!AO278)-\nCHOOSE($L$2,'Scen 1'!AO278,'Scen 2'!AO278,'Scen 3'!AO278,'Scen 4'!AO278,'Scen 5'!AO278,'Scen 6'!AO278,'Scen 7'!AO278,'Scen 8'!AO278,'Scen 9'!AO278),\"\")","v":-12.803503600434595},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP278,'Scen 2'!AP278,'Scen 3'!AP278,'Scen 4'!AP278,'Scen 5'!AP278,'Scen 6'!AP278,'Scen 7'!AP278,'Scen 8'!AP278,'Scen 9'!AP278)-\nCHOOSE($L$2,'Scen 1'!AP278,'Scen 2'!AP278,'Scen 3'!AP278,'Scen 4'!AP278,'Scen 5'!AP278,'Scen 6'!AP278,'Scen 7'!AP278,'Scen 8'!AP278,'Scen 9'!AP278),\"\")","v":-13.379889985910779},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ278,'Scen 2'!AQ278,'Scen 3'!AQ278,'Scen 4'!AQ278,'Scen 5'!AQ278,'Scen 6'!AQ278,'Scen 7'!AQ278,'Scen 8'!AQ278,'Scen 9'!AQ278)-\nCHOOSE($L$2,'Scen 1'!AQ278,'Scen 2'!AQ278,'Scen 3'!AQ278,'Scen 4'!AQ278,'Scen 5'!AQ278,'Scen 6'!AQ278,'Scen 7'!AQ278,'Scen 8'!AQ278,'Scen 9'!AQ278),\"\")","v":-13.87243971838447},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR278,'Scen 2'!AR278,'Scen 3'!AR278,'Scen 4'!AR278,'Scen 5'!AR278,'Scen 6'!AR278,'Scen 7'!AR278,'Scen 8'!AR278,'Scen 9'!AR278)-\nCHOOSE($L$2,'Scen 1'!AR278,'Scen 2'!AR278,'Scen 3'!AR278,'Scen 4'!AR278,'Scen 5'!AR278,'Scen 6'!AR278,'Scen 7'!AR278,'Scen 8'!AR278,'Scen 9'!AR278),\"\")","v":-14.42010175896155},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS278,'Scen 2'!AS278,'Scen 3'!AS278,'Scen 4'!AS278,'Scen 5'!AS278,'Scen 6'!AS278,'Scen 7'!AS278,'Scen 8'!AS278,'Scen 9'!AS278)-\nCHOOSE($L$2,'Scen 1'!AS278,'Scen 2'!AS278,'Scen 3'!AS278,'Scen 4'!AS278,'Scen 5'!AS278,'Scen 6'!AS278,'Scen 7'!AS278,'Scen 8'!AS278,'Scen 9'!AS278),\"\")","v":-14.834668485868576},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT278,'Scen 2'!AT278,'Scen 3'!AT278,'Scen 4'!AT278,'Scen 5'!AT278,'Scen 6'!AT278,'Scen 7'!AT278,'Scen 8'!AT278,'Scen 9'!AT278)-\nCHOOSE($L$2,'Scen 1'!AT278,'Scen 2'!AT278,'Scen 3'!AT278,'Scen 4'!AT278,'Scen 5'!AT278,'Scen 6'!AT278,'Scen 7'!AT278,'Scen 8'!AT278,'Scen 9'!AT278),\"\")","v":-15.328644391328453},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU278,'Scen 2'!AU278,'Scen 3'!AU278,'Scen 4'!AU278,'Scen 5'!AU278,'Scen 6'!AU278,'Scen 7'!AU278,'Scen 8'!AU278,'Scen 9'!AU278)-\nCHOOSE($L$2,'Scen 1'!AU278,'Scen 2'!AU278,'Scen 3'!AU278,'Scen 4'!AU278,'Scen 5'!AU278,'Scen 6'!AU278,'Scen 7'!AU278,'Scen 8'!AU278,'Scen 9'!AU278),\"\")","v":-15.976617340606708},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV278,'Scen 2'!AV278,'Scen 3'!AV278,'Scen 4'!AV278,'Scen 5'!AV278,'Scen 6'!AV278,'Scen 7'!AV278,'Scen 8'!AV278,'Scen 9'!AV278)-\nCHOOSE($L$2,'Scen 1'!AV278,'Scen 2'!AV278,'Scen 3'!AV278,'Scen 4'!AV278,'Scen 5'!AV278,'Scen 6'!AV278,'Scen 7'!AV278,'Scen 8'!AV278,'Scen 9'!AV278),\"\")","v":-16.781840436849279},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW278,'Scen 2'!AW278,'Scen 3'!AW278,'Scen 4'!AW278,'Scen 5'!AW278,'Scen 6'!AW278,'Scen 7'!AW278,'Scen 8'!AW278,'Scen 9'!AW278)-\nCHOOSE($L$2,'Scen 1'!AW278,'Scen 2'!AW278,'Scen 3'!AW278,'Scen 4'!AW278,'Scen 5'!AW278,'Scen 6'!AW278,'Scen 7'!AW278,'Scen 8'!AW278,'Scen 9'!AW278),\"\")","v":-17.306795652609765},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX278,'Scen 2'!AX278,'Scen 3'!AX278,'Scen 4'!AX278,'Scen 5'!AX278,'Scen 6'!AX278,'Scen 7'!AX278,'Scen 8'!AX278,'Scen 9'!AX278)-\nCHOOSE($L$2,'Scen 1'!AX278,'Scen 2'!AX278,'Scen 3'!AX278,'Scen 4'!AX278,'Scen 5'!AX278,'Scen 6'!AX278,'Scen 7'!AX278,'Scen 8'!AX278,'Scen 9'!AX278),\"\")","v":-17.826163991427677},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY278,'Scen 2'!AY278,'Scen 3'!AY278,'Scen 4'!AY278,'Scen 5'!AY278,'Scen 6'!AY278,'Scen 7'!AY278,'Scen 8'!AY278,'Scen 9'!AY278)-\nCHOOSE($L$2,'Scen 1'!AY278,'Scen 2'!AY278,'Scen 3'!AY278,'Scen 4'!AY278,'Scen 5'!AY278,'Scen 6'!AY278,'Scen 7'!AY278,'Scen 8'!AY278,'Scen 9'!AY278),\"\")","v":-18.36120736921248},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ278,'Scen 2'!AZ278,'Scen 3'!AZ278,'Scen 4'!AZ278,'Scen 5'!AZ278,'Scen 6'!AZ278,'Scen 7'!AZ278,'Scen 8'!AZ278,'Scen 9'!AZ278)-\nCHOOSE($L$2,'Scen 1'!AZ278,'Scen 2'!AZ278,'Scen 3'!AZ278,'Scen 4'!AZ278,'Scen 5'!AZ278,'Scen 6'!AZ278,'Scen 7'!AZ278,'Scen 8'!AZ278,'Scen 9'!AZ278),\"\")","v":-18.873981684757609},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA278,'Scen 2'!BA278,'Scen 3'!BA278,'Scen 4'!BA278,'Scen 5'!BA278,'Scen 6'!BA278,'Scen 7'!BA278,'Scen 8'!BA278,'Scen 9'!BA278)-\nCHOOSE($L$2,'Scen 1'!BA278,'Scen 2'!BA278,'Scen 3'!BA278,'Scen 4'!BA278,'Scen 5'!BA278,'Scen 6'!BA278,'Scen 7'!BA278,'Scen 8'!BA278,'Scen 9'!BA278),\"\")","v":-19.417489274267723},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB278,'Scen 2'!BB278,'Scen 3'!BB278,'Scen 4'!BB278,'Scen 5'!BB278,'Scen 6'!BB278,'Scen 7'!BB278,'Scen 8'!BB278,'Scen 9'!BB278)-\nCHOOSE($L$2,'Scen 1'!BB278,'Scen 2'!BB278,'Scen 3'!BB278,'Scen 4'!BB278,'Scen 5'!BB278,'Scen 6'!BB278,'Scen 7'!BB278,'Scen 8'!BB278,'Scen 9'!BB278),\"\")","v":-19.969669618003991},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC278,'Scen 2'!BC278,'Scen 3'!BC278,'Scen 4'!BC278,'Scen 5'!BC278,'Scen 6'!BC278,'Scen 7'!BC278,'Scen 8'!BC278,'Scen 9'!BC278)-\nCHOOSE($L$2,'Scen 1'!BC278,'Scen 2'!BC278,'Scen 3'!BC278,'Scen 4'!BC278,'Scen 5'!BC278,'Scen 6'!BC278,'Scen 7'!BC278,'Scen 8'!BC278,'Scen 9'!BC278),\"\")","v":-20.527951955810067},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD278,'Scen 2'!BD278,'Scen 3'!BD278,'Scen 4'!BD278,'Scen 5'!BD278,'Scen 6'!BD278,'Scen 7'!BD278,'Scen 8'!BD278,'Scen 9'!BD278)-\nCHOOSE($L$2,'Scen 1'!BD278,'Scen 2'!BD278,'Scen 3'!BD278,'Scen 4'!BD278,'Scen 5'!BD278,'Scen 6'!BD278,'Scen 7'!BD278,'Scen 8'!BD278,'Scen 9'!BD278),\"\")","v":-21.099256111336842},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE278,'Scen 2'!BE278,'Scen 3'!BE278,'Scen 4'!BE278,'Scen 5'!BE278,'Scen 6'!BE278,'Scen 7'!BE278,'Scen 8'!BE278,'Scen 9'!BE278)-\nCHOOSE($L$2,'Scen 1'!BE278,'Scen 2'!BE278,'Scen 3'!BE278,'Scen 4'!BE278,'Scen 5'!BE278,'Scen 6'!BE278,'Scen 7'!BE278,'Scen 8'!BE278,'Scen 9'!BE278),\"\")","v":-21.703949069260489},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF278,'Scen 2'!BF278,'Scen 3'!BF278,'Scen 4'!BF278,'Scen 5'!BF278,'Scen 6'!BF278,'Scen 7'!BF278,'Scen 8'!BF278,'Scen 9'!BF278)-\nCHOOSE($L$2,'Scen 1'!BF278,'Scen 2'!BF278,'Scen 3'!BF278,'Scen 4'!BF278,'Scen 5'!BF278,'Scen 6'!BF278,'Scen 7'!BF278,'Scen 8'!BF278,'Scen 9'!BF278),\"\")","v":-22.350973242070268},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG278,'Scen 2'!BG278,'Scen 3'!BG278,'Scen 4'!BG278,'Scen 5'!BG278,'Scen 6'!BG278,'Scen 7'!BG278,'Scen 8'!BG278,'Scen 9'!BG278)-\nCHOOSE($L$2,'Scen 1'!BG278,'Scen 2'!BG278,'Scen 3'!BG278,'Scen 4'!BG278,'Scen 5'!BG278,'Scen 6'!BG278,'Scen 7'!BG278,'Scen 8'!BG278,'Scen 9'!BG278),\"\")","v":-22.930954344627992},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH278,'Scen 2'!BH278,'Scen 3'!BH278,'Scen 4'!BH278,'Scen 5'!BH278,'Scen 6'!BH278,'Scen 7'!BH278,'Scen 8'!BH278,'Scen 9'!BH278)-\nCHOOSE($L$2,'Scen 1'!BH278,'Scen 2'!BH278,'Scen 3'!BH278,'Scen 4'!BH278,'Scen 5'!BH278,'Scen 6'!BH278,'Scen 7'!BH278,'Scen 8'!BH278,'Scen 9'!BH278),\"\")","v":-23.52070913902304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI278,'Scen 2'!BI278,'Scen 3'!BI278,'Scen 4'!BI278,'Scen 5'!BI278,'Scen 6'!BI278,'Scen 7'!BI278,'Scen 8'!BI278,'Scen 9'!BI278)-\nCHOOSE($L$2,'Scen 1'!BI278,'Scen 2'!BI278,'Scen 3'!BI278,'Scen 4'!BI278,'Scen 5'!BI278,'Scen 6'!BI278,'Scen 7'!BI278,'Scen 8'!BI278,'Scen 9'!BI278),\"\")","v":-24.148209894813419},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ278,'Scen 2'!BJ278,'Scen 3'!BJ278,'Scen 4'!BJ278,'Scen 5'!BJ278,'Scen 6'!BJ278,'Scen 7'!BJ278,'Scen 8'!BJ278,'Scen 9'!BJ278)-\nCHOOSE($L$2,'Scen 1'!BJ278,'Scen 2'!BJ278,'Scen 3'!BJ278,'Scen 4'!BJ278,'Scen 5'!BJ278,'Scen 6'!BJ278,'Scen 7'!BJ278,'Scen 8'!BJ278,'Scen 9'!BJ278),\"\")","v":-24.798057002328449}]
[null,null,null,null,"Tax expense",0,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AA279,'Scen 2'!AA279,'Scen 3'!AA279,'Scen 4'!AA279,'Scen 5'!AA279,'Scen 6'!AA279,'Scen 7'!AA279,'Scen 8'!AA279,'Scen 9'!AA279)-\nCHOOSE($L$2,'Scen 1'!AA279,'Scen 2'!AA279,'Scen 3'!AA279,'Scen 4'!AA279,'Scen 5'!AA279,'Scen 6'!AA279,'Scen 7'!AA279,'Scen 8'!AA279,'Scen 9'!AA279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AB279,'Scen 2'!AB279,'Scen 3'!AB279,'Scen 4'!AB279,'Scen 5'!AB279,'Scen 6'!AB279,'Scen 7'!AB279,'Scen 8'!AB279,'Scen 9'!AB279)-\nCHOOSE($L$2,'Scen 1'!AB279,'Scen 2'!AB279,'Scen 3'!AB279,'Scen 4'!AB279,'Scen 5'!AB279,'Scen 6'!AB279,'Scen 7'!AB279,'Scen 8'!AB279,'Scen 9'!AB279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AC279,'Scen 2'!AC279,'Scen 3'!AC279,'Scen 4'!AC279,'Scen 5'!AC279,'Scen 6'!AC279,'Scen 7'!AC279,'Scen 8'!AC279,'Scen 9'!AC279)-\nCHOOSE($L$2,'Scen 1'!AC279,'Scen 2'!AC279,'Scen 3'!AC279,'Scen 4'!AC279,'Scen 5'!AC279,'Scen 6'!AC279,'Scen 7'!AC279,'Scen 8'!AC279,'Scen 9'!AC279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AD279,'Scen 2'!AD279,'Scen 3'!AD279,'Scen 4'!AD279,'Scen 5'!AD279,'Scen 6'!AD279,'Scen 7'!AD279,'Scen 8'!AD279,'Scen 9'!AD279)-\nCHOOSE($L$2,'Scen 1'!AD279,'Scen 2'!AD279,'Scen 3'!AD279,'Scen 4'!AD279,'Scen 5'!AD279,'Scen 6'!AD279,'Scen 7'!AD279,'Scen 8'!AD279,'Scen 9'!AD279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AE279,'Scen 2'!AE279,'Scen 3'!AE279,'Scen 4'!AE279,'Scen 5'!AE279,'Scen 6'!AE279,'Scen 7'!AE279,'Scen 8'!AE279,'Scen 9'!AE279)-\nCHOOSE($L$2,'Scen 1'!AE279,'Scen 2'!AE279,'Scen 3'!AE279,'Scen 4'!AE279,'Scen 5'!AE279,'Scen 6'!AE279,'Scen 7'!AE279,'Scen 8'!AE279,'Scen 9'!AE279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AF279,'Scen 2'!AF279,'Scen 3'!AF279,'Scen 4'!AF279,'Scen 5'!AF279,'Scen 6'!AF279,'Scen 7'!AF279,'Scen 8'!AF279,'Scen 9'!AF279)-\nCHOOSE($L$2,'Scen 1'!AF279,'Scen 2'!AF279,'Scen 3'!AF279,'Scen 4'!AF279,'Scen 5'!AF279,'Scen 6'!AF279,'Scen 7'!AF279,'Scen 8'!AF279,'Scen 9'!AF279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AG279,'Scen 2'!AG279,'Scen 3'!AG279,'Scen 4'!AG279,'Scen 5'!AG279,'Scen 6'!AG279,'Scen 7'!AG279,'Scen 8'!AG279,'Scen 9'!AG279)-\nCHOOSE($L$2,'Scen 1'!AG279,'Scen 2'!AG279,'Scen 3'!AG279,'Scen 4'!AG279,'Scen 5'!AG279,'Scen 6'!AG279,'Scen 7'!AG279,'Scen 8'!AG279,'Scen 9'!AG279),\"\")","v":0},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AH279,'Scen 2'!AH279,'Scen 3'!AH279,'Scen 4'!AH279,'Scen 5'!AH279,'Scen 6'!AH279,'Scen 7'!AH279,'Scen 8'!AH279,'Scen 9'!AH279)-\nCHOOSE($L$2,'Scen 1'!AH279,'Scen 2'!AH279,'Scen 3'!AH279,'Scen 4'!AH279,'Scen 5'!AH279,'Scen 6'!AH279,'Scen 7'!AH279,'Scen 8'!AH279,'Scen 9'!AH279),\"\")","v":-4.0560577459417999},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AI279,'Scen 2'!AI279,'Scen 3'!AI279,'Scen 4'!AI279,'Scen 5'!AI279,'Scen 6'!AI279,'Scen 7'!AI279,'Scen 8'!AI279,'Scen 9'!AI279)-\nCHOOSE($L$2,'Scen 1'!AI279,'Scen 2'!AI279,'Scen 3'!AI279,'Scen 4'!AI279,'Scen 5'!AI279,'Scen 6'!AI279,'Scen 7'!AI279,'Scen 8'!AI279,'Scen 9'!AI279),\"\")","v":14.439161335905496},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AJ279,'Scen 2'!AJ279,'Scen 3'!AJ279,'Scen 4'!AJ279,'Scen 5'!AJ279,'Scen 6'!AJ279,'Scen 7'!AJ279,'Scen 8'!AJ279,'Scen 9'!AJ279)-\nCHOOSE($L$2,'Scen 1'!AJ279,'Scen 2'!AJ279,'Scen 3'!AJ279,'Scen 4'!AJ279,'Scen 5'!AJ279,'Scen 6'!AJ279,'Scen 7'!AJ279,'Scen 8'!AJ279,'Scen 9'!AJ279),\"\")","v":54.039491763229421},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AK279,'Scen 2'!AK279,'Scen 3'!AK279,'Scen 4'!AK279,'Scen 5'!AK279,'Scen 6'!AK279,'Scen 7'!AK279,'Scen 8'!AK279,'Scen 9'!AK279)-\nCHOOSE($L$2,'Scen 1'!AK279,'Scen 2'!AK279,'Scen 3'!AK279,'Scen 4'!AK279,'Scen 5'!AK279,'Scen 6'!AK279,'Scen 7'!AK279,'Scen 8'!AK279,'Scen 9'!AK279),\"\")","v":174.85708475988133},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AL279,'Scen 2'!AL279,'Scen 3'!AL279,'Scen 4'!AL279,'Scen 5'!AL279,'Scen 6'!AL279,'Scen 7'!AL279,'Scen 8'!AL279,'Scen 9'!AL279)-\nCHOOSE($L$2,'Scen 1'!AL279,'Scen 2'!AL279,'Scen 3'!AL279,'Scen 4'!AL279,'Scen 5'!AL279,'Scen 6'!AL279,'Scen 7'!AL279,'Scen 8'!AL279,'Scen 9'!AL279),\"\")","v":212.20142171307822},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AM279,'Scen 2'!AM279,'Scen 3'!AM279,'Scen 4'!AM279,'Scen 5'!AM279,'Scen 6'!AM279,'Scen 7'!AM279,'Scen 8'!AM279,'Scen 9'!AM279)-\nCHOOSE($L$2,'Scen 1'!AM279,'Scen 2'!AM279,'Scen 3'!AM279,'Scen 4'!AM279,'Scen 5'!AM279,'Scen 6'!AM279,'Scen 7'!AM279,'Scen 8'!AM279,'Scen 9'!AM279),\"\")","v":-20.20040893878712},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AN279,'Scen 2'!AN279,'Scen 3'!AN279,'Scen 4'!AN279,'Scen 5'!AN279,'Scen 6'!AN279,'Scen 7'!AN279,'Scen 8'!AN279,'Scen 9'!AN279)-\nCHOOSE($L$2,'Scen 1'!AN279,'Scen 2'!AN279,'Scen 3'!AN279,'Scen 4'!AN279,'Scen 5'!AN279,'Scen 6'!AN279,'Scen 7'!AN279,'Scen 8'!AN279,'Scen 9'!AN279),\"\")","v":-14.204551978149254},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AO279,'Scen 2'!AO279,'Scen 3'!AO279,'Scen 4'!AO279,'Scen 5'!AO279,'Scen 6'!AO279,'Scen 7'!AO279,'Scen 8'!AO279,'Scen 9'!AO279)-\nCHOOSE($L$2,'Scen 1'!AO279,'Scen 2'!AO279,'Scen 3'!AO279,'Scen 4'!AO279,'Scen 5'!AO279,'Scen 6'!AO279,'Scen 7'!AO279,'Scen 8'!AO279,'Scen 9'!AO279),\"\")","v":-10.763148056993259},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AP279,'Scen 2'!AP279,'Scen 3'!AP279,'Scen 4'!AP279,'Scen 5'!AP279,'Scen 6'!AP279,'Scen 7'!AP279,'Scen 8'!AP279,'Scen 9'!AP279)-\nCHOOSE($L$2,'Scen 1'!AP279,'Scen 2'!AP279,'Scen 3'!AP279,'Scen 4'!AP279,'Scen 5'!AP279,'Scen 6'!AP279,'Scen 7'!AP279,'Scen 8'!AP279,'Scen 9'!AP279),\"\")","v":-9.3532362331416721},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AQ279,'Scen 2'!AQ279,'Scen 3'!AQ279,'Scen 4'!AQ279,'Scen 5'!AQ279,'Scen 6'!AQ279,'Scen 7'!AQ279,'Scen 8'!AQ279,'Scen 9'!AQ279)-\nCHOOSE($L$2,'Scen 1'!AQ279,'Scen 2'!AQ279,'Scen 3'!AQ279,'Scen 4'!AQ279,'Scen 5'!AQ279,'Scen 6'!AQ279,'Scen 7'!AQ279,'Scen 8'!AQ279,'Scen 9'!AQ279),\"\")","v":-6.2229181141308914},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AR279,'Scen 2'!AR279,'Scen 3'!AR279,'Scen 4'!AR279,'Scen 5'!AR279,'Scen 6'!AR279,'Scen 7'!AR279,'Scen 8'!AR279,'Scen 9'!AR279)-\nCHOOSE($L$2,'Scen 1'!AR279,'Scen 2'!AR279,'Scen 3'!AR279,'Scen 4'!AR279,'Scen 5'!AR279,'Scen 6'!AR279,'Scen 7'!AR279,'Scen 8'!AR279,'Scen 9'!AR279),\"\")","v":-7.2196250745179213},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AS279,'Scen 2'!AS279,'Scen 3'!AS279,'Scen 4'!AS279,'Scen 5'!AS279,'Scen 6'!AS279,'Scen 7'!AS279,'Scen 8'!AS279,'Scen 9'!AS279)-\nCHOOSE($L$2,'Scen 1'!AS279,'Scen 2'!AS279,'Scen 3'!AS279,'Scen 4'!AS279,'Scen 5'!AS279,'Scen 6'!AS279,'Scen 7'!AS279,'Scen 8'!AS279,'Scen 9'!AS279),\"\")","v":-4.4683463068704441},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AT279,'Scen 2'!AT279,'Scen 3'!AT279,'Scen 4'!AT279,'Scen 5'!AT279,'Scen 6'!AT279,'Scen 7'!AT279,'Scen 8'!AT279,'Scen 9'!AT279)-\nCHOOSE($L$2,'Scen 1'!AT279,'Scen 2'!AT279,'Scen 3'!AT279,'Scen 4'!AT279,'Scen 5'!AT279,'Scen 6'!AT279,'Scen 7'!AT279,'Scen 8'!AT279,'Scen 9'!AT279),\"\")","v":-2.0725349788770018},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AU279,'Scen 2'!AU279,'Scen 3'!AU279,'Scen 4'!AU279,'Scen 5'!AU279,'Scen 6'!AU279,'Scen 7'!AU279,'Scen 8'!AU279,'Scen 9'!AU279)-\nCHOOSE($L$2,'Scen 1'!AU279,'Scen 2'!AU279,'Scen 3'!AU279,'Scen 4'!AU279,'Scen 5'!AU279,'Scen 6'!AU279,'Scen 7'!AU279,'Scen 8'!AU279,'Scen 9'!AU279),\"\")","v":0.89955053053967049},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AV279,'Scen 2'!AV279,'Scen 3'!AV279,'Scen 4'!AV279,'Scen 5'!AV279,'Scen 6'!AV279,'Scen 7'!AV279,'Scen 8'!AV279,'Scen 9'!AV279)-\nCHOOSE($L$2,'Scen 1'!AV279,'Scen 2'!AV279,'Scen 3'!AV279,'Scen 4'!AV279,'Scen 5'!AV279,'Scen 6'!AV279,'Scen 7'!AV279,'Scen 8'!AV279,'Scen 9'!AV279),\"\")","v":3.6858022730001494},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AW279,'Scen 2'!AW279,'Scen 3'!AW279,'Scen 4'!AW279,'Scen 5'!AW279,'Scen 6'!AW279,'Scen 7'!AW279,'Scen 8'!AW279,'Scen 9'!AW279)-\nCHOOSE($L$2,'Scen 1'!AW279,'Scen 2'!AW279,'Scen 3'!AW279,'Scen 4'!AW279,'Scen 5'!AW279,'Scen 6'!AW279,'Scen 7'!AW279,'Scen 8'!AW279,'Scen 9'!AW279),\"\")","v":5.269070557065902},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AX279,'Scen 2'!AX279,'Scen 3'!AX279,'Scen 4'!AX279,'Scen 5'!AX279,'Scen 6'!AX279,'Scen 7'!AX279,'Scen 8'!AX279,'Scen 9'!AX279)-\nCHOOSE($L$2,'Scen 1'!AX279,'Scen 2'!AX279,'Scen 3'!AX279,'Scen 4'!AX279,'Scen 5'!AX279,'Scen 6'!AX279,'Scen 7'!AX279,'Scen 8'!AX279,'Scen 9'!AX279),\"\")","v":8.0403060650809834},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AY279,'Scen 2'!AY279,'Scen 3'!AY279,'Scen 4'!AY279,'Scen 5'!AY279,'Scen 6'!AY279,'Scen 7'!AY279,'Scen 8'!AY279,'Scen 9'!AY279)-\nCHOOSE($L$2,'Scen 1'!AY279,'Scen 2'!AY279,'Scen 3'!AY279,'Scen 4'!AY279,'Scen 5'!AY279,'Scen 6'!AY279,'Scen 7'!AY279,'Scen 8'!AY279,'Scen 9'!AY279),\"\")","v":10.98050034309307},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!AZ279,'Scen 2'!AZ279,'Scen 3'!AZ279,'Scen 4'!AZ279,'Scen 5'!AZ279,'Scen 6'!AZ279,'Scen 7'!AZ279,'Scen 8'!AZ279,'Scen 9'!AZ279)-\nCHOOSE($L$2,'Scen 1'!AZ279,'Scen 2'!AZ279,'Scen 3'!AZ279,'Scen 4'!AZ279,'Scen 5'!AZ279,'Scen 6'!AZ279,'Scen 7'!AZ279,'Scen 8'!AZ279,'Scen 9'!AZ279),\"\")","v":17.263726767523394},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BA279,'Scen 2'!BA279,'Scen 3'!BA279,'Scen 4'!BA279,'Scen 5'!BA279,'Scen 6'!BA279,'Scen 7'!BA279,'Scen 8'!BA279,'Scen 9'!BA279)-\nCHOOSE($L$2,'Scen 1'!BA279,'Scen 2'!BA279,'Scen 3'!BA279,'Scen 4'!BA279,'Scen 5'!BA279,'Scen 6'!BA279,'Scen 7'!BA279,'Scen 8'!BA279,'Scen 9'!BA279),\"\")","v":23.245623008668304},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BB279,'Scen 2'!BB279,'Scen 3'!BB279,'Scen 4'!BB279,'Scen 5'!BB279,'Scen 6'!BB279,'Scen 7'!BB279,'Scen 8'!BB279,'Scen 9'!BB279)-\nCHOOSE($L$2,'Scen 1'!BB279,'Scen 2'!BB279,'Scen 3'!BB279,'Scen 4'!BB279,'Scen 5'!BB279,'Scen 6'!BB279,'Scen 7'!BB279,'Scen 8'!BB279,'Scen 9'!BB279),\"\")","v":25.180013815951384},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BC279,'Scen 2'!BC279,'Scen 3'!BC279,'Scen 4'!BC279,'Scen 5'!BC279,'Scen 6'!BC279,'Scen 7'!BC279,'Scen 8'!BC279,'Scen 9'!BC279)-\nCHOOSE($L$2,'Scen 1'!BC279,'Scen 2'!BC279,'Scen 3'!BC279,'Scen 4'!BC279,'Scen 5'!BC279,'Scen 6'!BC279,'Scen 7'!BC279,'Scen 8'!BC279,'Scen 9'!BC279),\"\")","v":22.0727474013039},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BD279,'Scen 2'!BD279,'Scen 3'!BD279,'Scen 4'!BD279,'Scen 5'!BD279,'Scen 6'!BD279,'Scen 7'!BD279,'Scen 8'!BD279,'Scen 9'!BD279)-\nCHOOSE($L$2,'Scen 1'!BD279,'Scen 2'!BD279,'Scen 3'!BD279,'Scen 4'!BD279,'Scen 5'!BD279,'Scen 6'!BD279,'Scen 7'!BD279,'Scen 8'!BD279,'Scen 9'!BD279),\"\")","v":17.038096697921333},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BE279,'Scen 2'!BE279,'Scen 3'!BE279,'Scen 4'!BE279,'Scen 5'!BE279,'Scen 6'!BE279,'Scen 7'!BE279,'Scen 8'!BE279,'Scen 9'!BE279)-\nCHOOSE($L$2,'Scen 1'!BE279,'Scen 2'!BE279,'Scen 3'!BE279,'Scen 4'!BE279,'Scen 5'!BE279,'Scen 6'!BE279,'Scen 7'!BE279,'Scen 8'!BE279,'Scen 9'!BE279),\"\")","v":10.400015944700385},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BF279,'Scen 2'!BF279,'Scen 3'!BF279,'Scen 4'!BF279,'Scen 5'!BF279,'Scen 6'!BF279,'Scen 7'!BF279,'Scen 8'!BF279,'Scen 9'!BF279)-\nCHOOSE($L$2,'Scen 1'!BF279,'Scen 2'!BF279,'Scen 3'!BF279,'Scen 4'!BF279,'Scen 5'!BF279,'Scen 6'!BF279,'Scen 7'!BF279,'Scen 8'!BF279,'Scen 9'!BF279),\"\")","v":1.6246094747708639},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BG279,'Scen 2'!BG279,'Scen 3'!BG279,'Scen 4'!BG279,'Scen 5'!BG279,'Scen 6'!BG279,'Scen 7'!BG279,'Scen 8'!BG279,'Scen 9'!BG279)-\nCHOOSE($L$2,'Scen 1'!BG279,'Scen 2'!BG279,'Scen 3'!BG279,'Scen 4'!BG279,'Scen 5'!BG279,'Scen 6'!BG279,'Scen 7'!BG279,'Scen 8'!BG279,'Scen 9'!BG279),\"\")","v":1.0823203861274351},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BH279,'Scen 2'!BH279,'Scen 3'!BH279,'Scen 4'!BH279,'Scen 5'!BH279,'Scen 6'!BH279,'Scen 7'!BH279,'Scen 8'!BH279,'Scen 9'!BH279)-\nCHOOSE($L$2,'Scen 1'!BH279,'Scen 2'!BH279,'Scen 3'!BH279,'Scen 4'!BH279,'Scen 5'!BH279,'Scen 6'!BH279,'Scen 7'!BH279,'Scen 8'!BH279,'Scen 9'!BH279),\"\")","v":0.96781047020613187},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BI279,'Scen 2'!BI279,'Scen 3'!BI279,'Scen 4'!BI279,'Scen 5'!BI279,'Scen 6'!BI279,'Scen 7'!BI279,'Scen 8'!BI279,'Scen 9'!BI279)-\nCHOOSE($L$2,'Scen 1'!BI279,'Scen 2'!BI279,'Scen 3'!BI279,'Scen 4'!BI279,'Scen 5'!BI279,'Scen 6'!BI279,'Scen 7'!BI279,'Scen 8'!BI279,'Scen 9'!BI279),\"\")","v":0.58323167221612948},{"$f":"IFERROR(CHOOSE($L$1,'Scen 1'!BJ279,'Scen 2'!BJ279,'Scen 3'!BJ279,'Scen 4'!BJ279,'Scen 5'!BJ279,'Scen 6'!BJ279,'Scen 7'!BJ279,'Scen 8'!BJ279,'Scen 9'!BJ279)-\nCHOOSE($L$2,'Scen 1'!BJ279,'Scen 2'!BJ279,'Scen 3'!BJ279,'Scen 4'!BJ279,'Scen 5'!BJ279,'Scen 6'!BJ279,'Scen 7'!BJ279,'Scen 8'!BJ279,'Scen 9'!BJ279),\"\")","v":-9.2148308792388889E-2}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"ScenAgg","index":47,"n_rows":300,"n_cols":62,"rows_kept":300,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[null,"Scenario 9",null,null,"Checks & Alerts",0,43718.730082870374,"Alerts","ALERT: one or more financial ratios are breaching the A- thresholds during H7-H10"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[]
["Credit Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt","SCEN 1","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 1'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 1'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 1'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 1'!AE$199","v":0.12474752634057418},{"$f":"'Scen 1'!AF$199","v":-4.068432134964791E-2},{"$f":"'Scen 1'!AG$199","v":-4.0985720721972936E-2},{"$f":"'Scen 1'!AH$199","v":5.9801544288190789E-2},{"$f":"'Scen 1'!AI$199","v":9.0348909302761696E-2},{"$f":"'Scen 1'!AJ$199","v":9.7302034047536887E-2},{"$f":"'Scen 1'!AK$199","v":0.10537990005695},{"$f":"'Scen 1'!AL$199","v":9.1887710287351362E-2},{"$f":"'Scen 1'!AM$199","v":8.9110174955536206E-2},{"$f":"'Scen 1'!AN$199","v":8.6779752607660424E-2},{"$f":"'Scen 1'!AO$199","v":7.938643453925931E-2},{"$f":"'Scen 1'!AP$199","v":7.8995038534192555E-2},{"$f":"'Scen 1'!AQ$199","v":7.863929571559003E-2},{"$f":"'Scen 1'!AR$199","v":9.3025515908598005E-2},{"$f":"'Scen 1'!AS$199","v":9.0068455020475197E-2},{"$f":"'Scen 1'!AT$199","v":8.8154987611507599E-2},{"$f":"'Scen 1'!AU$199","v":8.5156254614206617E-2},{"$f":"'Scen 1'!AV$199","v":8.4693838340402408E-2},{"$f":"'Scen 1'!AW$199","v":0.10040494234479873},{"$f":"'Scen 1'!AX$199","v":9.898076885851835E-2},{"$f":"'Scen 1'!AY$199","v":9.7983474107676188E-2},{"$f":"'Scen 1'!AZ$199","v":9.7735530508752444E-2},{"$f":"'Scen 1'!BA$199","v":9.852157386676838E-2},{"$f":"'Scen 1'!BB$199","v":0.10420772690375062},{"$f":"'Scen 1'!BC$199","v":0.10397749113419395},{"$f":"'Scen 1'!BD$199","v":0.10390289408053778},{"$f":"'Scen 1'!BE$199","v":0.1039958975880928},{"$f":"'Scen 1'!BF$199","v":0.1051535828430179},{"$f":"'Scen 1'!BG$199","v":0.10877328046959349},{"$f":"'Scen 1'!BH$199","v":0.10897361142995185},{"$f":"'Scen 1'!BI$199","v":0.10915252682917835},{"$f":"'Scen 1'!BJ$199","v":0.10860311410368494}]
[null,null,null,null,"FFO / Debt","SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 2'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 2'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 2'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 2'!AE$199","v":0.12474752634057418},{"$f":"'Scen 2'!AF$199","v":-4.068432134964791E-2},{"$f":"'Scen 2'!AG$199","v":-4.0977829732912613E-2},{"$f":"'Scen 2'!AH$199","v":5.9299786251702249E-2},{"$f":"'Scen 2'!AI$199","v":5.2576485434095918E-2},{"$f":"'Scen 2'!AJ$199","v":6.3214188285943398E-2},{"$f":"'Scen 2'!AK$199","v":7.0712654915849757E-2},{"$f":"'Scen 2'!AL$199","v":6.6620074656860151E-2},{"$f":"'Scen 2'!AM$199","v":7.5186833768427441E-2},{"$f":"'Scen 2'!AN$199","v":7.0592268451945217E-2},{"$f":"'Scen 2'!AO$199","v":6.0218156352196607E-2},{"$f":"'Scen 2'!AP$199","v":6.0259408124605472E-2},{"$f":"'Scen 2'!AQ$199","v":6.0371006352036946E-2},{"$f":"'Scen 2'!AR$199","v":7.3265379728450625E-2},{"$f":"'Scen 2'!AS$199","v":7.0695775999887689E-2},{"$f":"'Scen 2'!AT$199","v":6.9462692031608E-2},{"$f":"'Scen 2'!AU$199","v":6.7297411116052586E-2},{"$f":"'Scen 2'!AV$199","v":6.7038555285984597E-2},{"$f":"'Scen 2'!AW$199","v":8.1192651853150583E-2},{"$f":"'Scen 2'!AX$199","v":7.9956867981781948E-2},{"$f":"'Scen 2'!AY$199","v":7.9072060477617015E-2},{"$f":"'Scen 2'!AZ$199","v":7.8932808126965653E-2},{"$f":"'Scen 2'!BA$199","v":7.9825940698812242E-2},{"$f":"'Scen 2'!BB$199","v":8.5226934789887354E-2},{"$f":"'Scen 2'!BC$199","v":8.5152323658938017E-2},{"$f":"'Scen 2'!BD$199","v":8.5047164127751665E-2},{"$f":"'Scen 2'!BE$199","v":8.5260929886327858E-2},{"$f":"'Scen 2'!BF$199","v":8.6407168171604265E-2},{"$f":"'Scen 2'!BG$199","v":8.9763635555931198E-2},{"$f":"'Scen 2'!BH$199","v":9.0053188810253287E-2},{"$f":"'Scen 2'!BI$199","v":9.0236055548849101E-2},{"$f":"'Scen 2'!BJ$199","v":8.9798622133445694E-2}]
[null,null,null,null,"FFO / Debt","SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 3'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 3'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 3'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 3'!AE$199","v":0.12474752634057418},{"$f":"'Scen 3'!AF$199","v":-4.1212865570746486E-2},{"$f":"'Scen 3'!AG$199","v":-4.568388542253625E-2},{"$f":"'Scen 3'!AH$199","v":8.4898492076277352E-2},{"$f":"'Scen 3'!AI$199","v":0.12536679004062296},{"$f":"'Scen 3'!AJ$199","v":0.15254601058964853},{"$f":"'Scen 3'!AK$199","v":0.14145758699335034},{"$f":"'Scen 3'!AL$199","v":0.14453115690860127},{"$f":"'Scen 3'!AM$199","v":0.10158765715632284},{"$f":"'Scen 3'!AN$199","v":0.10032680508092676},{"$f":"'Scen 3'!AO$199","v":9.306366330638581E-2},{"$f":"'Scen 3'!AP$199","v":9.2793432880492396E-2},{"$f":"'Scen 3'!AQ$199","v":9.282786560634966E-2},{"$f":"'Scen 3'!AR$199","v":0.10936811617999667},{"$f":"'Scen 3'!AS$199","v":0.10657464739547869},{"$f":"'Scen 3'!AT$199","v":0.10451006122715284},{"$f":"'Scen 3'!AU$199","v":0.10121097531275278},{"$f":"'Scen 3'!AV$199","v":0.10103274582247525},{"$f":"'Scen 3'!AW$199","v":0.11890073945498969},{"$f":"'Scen 3'!AX$199","v":0.11763142993515678},{"$f":"'Scen 3'!AY$199","v":0.11682843187136141},{"$f":"'Scen 3'!AZ$199","v":0.11728876511588399},{"$f":"'Scen 3'!BA$199","v":0.11877302475499069},{"$f":"'Scen 3'!BB$199","v":0.12538884745996309},{"$f":"'Scen 3'!BC$199","v":0.12454962869816273},{"$f":"'Scen 3'!BD$199","v":0.12365487292640027},{"$f":"'Scen 3'!BE$199","v":0.12282705541339081},{"$f":"'Scen 3'!BF$199","v":0.12292103958334508},{"$f":"'Scen 3'!BG$199","v":0.12703582178358433},{"$f":"'Scen 3'!BH$199","v":0.12713606470265867},{"$f":"'Scen 3'!BI$199","v":0.12717018495221868},{"$f":"'Scen 3'!BJ$199","v":0.12636862436163099}]
[null,null,null,null,"FFO / Debt","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 4'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 4'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 4'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 4'!AE$199","v":0.12474752634057418},{"$f":"'Scen 4'!AF$199","v":-4.7409397147350985E-2},{"$f":"'Scen 4'!AG$199","v":-4.3398869971334172E-2},{"$f":"'Scen 4'!AH$199","v":4.9378912252032017E-2},{"$f":"'Scen 4'!AI$199","v":6.7187847774278928E-2},{"$f":"'Scen 4'!AJ$199","v":9.7359789059551324E-2},{"$f":"'Scen 4'!AK$199","v":0.11050298305762501},{"$f":"'Scen 4'!AL$199","v":0.11103318358464416},{"$f":"'Scen 4'!AM$199","v":8.70488685827807E-2},{"$f":"'Scen 4'!AN$199","v":8.7415724236680509E-2},{"$f":"'Scen 4'!AO$199","v":7.9975401036562879E-2},{"$f":"'Scen 4'!AP$199","v":7.8153542989693625E-2},{"$f":"'Scen 4'!AQ$199","v":7.6403956584736865E-2},{"$f":"'Scen 4'!AR$199","v":8.7625305107463622E-2},{"$f":"'Scen 4'!AS$199","v":8.3161928241807112E-2},{"$f":"'Scen 4'!AT$199","v":8.1420266577223899E-2},{"$f":"'Scen 4'!AU$199","v":7.8652116736710104E-2},{"$f":"'Scen 4'!AV$199","v":7.8225392782123038E-2},{"$f":"'Scen 4'!AW$199","v":9.2828828359247592E-2},{"$f":"'Scen 4'!AX$199","v":9.1429622888985693E-2},{"$f":"'Scen 4'!AY$199","v":9.0445644312982937E-2},{"$f":"'Scen 4'!AZ$199","v":9.0169746962570754E-2},{"$f":"'Scen 4'!BA$199","v":9.0908792436820096E-2},{"$f":"'Scen 4'!BB$199","v":9.6213486836461207E-2},{"$f":"'Scen 4'!BC$199","v":9.5668128436384822E-2},{"$f":"'Scen 4'!BD$199","v":9.5105009145056582E-2},{"$f":"'Scen 4'!BE$199","v":9.4897722723357572E-2},{"$f":"'Scen 4'!BF$199","v":9.5513661085768545E-2},{"$f":"'Scen 4'!BG$199","v":9.9029150611950542E-2},{"$f":"'Scen 4'!BH$199","v":9.9273388014605377E-2},{"$f":"'Scen 4'!BI$199","v":9.9486711361521651E-2},{"$f":"'Scen 4'!BJ$199","v":9.9005797270349513E-2}]
[null,null,null,null,"FFO / Debt","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 5'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 5'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 5'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 5'!AE$199","v":0.12474752634057418},{"$f":"'Scen 5'!AF$199","v":-4.1105170097105015E-2},{"$f":"'Scen 5'!AG$199","v":-4.5293852174410468E-2},{"$f":"'Scen 5'!AH$199","v":8.7366879650165874E-2},{"$f":"'Scen 5'!AI$199","v":0.12895972840797251},{"$f":"'Scen 5'!AJ$199","v":0.15830163301892777},{"$f":"'Scen 5'!AK$199","v":0.14692761556781067},{"$f":"'Scen 5'!AL$199","v":0.15355723864000784},{"$f":"'Scen 5'!AM$199","v":9.3020770117156634E-2},{"$f":"'Scen 5'!AN$199","v":9.2399529995341623E-2},{"$f":"'Scen 5'!AO$199","v":8.4926999170613998E-2},{"$f":"'Scen 5'!AP$199","v":8.4868548295682508E-2},{"$f":"'Scen 5'!AQ$199","v":8.5135707528080792E-2},{"$f":"'Scen 5'!AR$199","v":0.10157306354119643},{"$f":"'Scen 5'!AS$199","v":9.8714185921988842E-2},{"$f":"'Scen 5'!AT$199","v":9.6771260337049567E-2},{"$f":"'Scen 5'!AU$199","v":9.3586413273896787E-2},{"$f":"'Scen 5'!AV$199","v":9.3455133862264478E-2},{"$f":"'Scen 5'!AW$199","v":0.1116926431156036},{"$f":"'Scen 5'!AX$199","v":0.11038083246673454},{"$f":"'Scen 5'!AY$199","v":0.10955973869242465},{"$f":"'Scen 5'!AZ$199","v":0.11005930768855865},{"$f":"'Scen 5'!BA$199","v":0.1115788022989207},{"$f":"'Scen 5'!BB$199","v":0.11827804204925571},{"$f":"'Scen 5'!BC$199","v":0.11737953101233091},{"$f":"'Scen 5'!BD$199","v":0.11637182313570099},{"$f":"'Scen 5'!BE$199","v":0.11546976274924942},{"$f":"'Scen 5'!BF$199","v":0.1155355531078065},{"$f":"'Scen 5'!BG$199","v":0.12106341201096725},{"$f":"'Scen 5'!BH$199","v":0.12112579261450056},{"$f":"'Scen 5'!BI$199","v":0.12127094350206637},{"$f":"'Scen 5'!BJ$199","v":0.12056954025126028}]
[null,null,null,null,"FFO / Debt","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 6'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 6'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 6'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 6'!AE$199","v":0.12474752634057418},{"$f":"'Scen 6'!AF$199","v":-4.1105170097105015E-2},{"$f":"'Scen 6'!AG$199","v":-4.5293852174410468E-2},{"$f":"'Scen 6'!AH$199","v":5.8312412606440364E-2},{"$f":"'Scen 6'!AI$199","v":0.10831094294811321},{"$f":"'Scen 6'!AJ$199","v":0.14006488609575515},{"$f":"'Scen 6'!AK$199","v":0.15017834392714205},{"$f":"'Scen 6'!AL$199","v":0.14798784720760261},{"$f":"'Scen 6'!AM$199","v":8.9940361803733673E-2},{"$f":"'Scen 6'!AN$199","v":8.9228670182879805E-2},{"$f":"'Scen 6'!AO$199","v":8.2163125019760322E-2},{"$f":"'Scen 6'!AP$199","v":8.2284445821711863E-2},{"$f":"'Scen 6'!AQ$199","v":8.2726444040125843E-2},{"$f":"'Scen 6'!AR$199","v":9.8517981038009836E-2},{"$f":"'Scen 6'!AS$199","v":9.5894464487778427E-2},{"$f":"'Scen 6'!AT$199","v":9.4206839676553578E-2},{"$f":"'Scen 6'!AU$199","v":9.1299778750961652E-2},{"$f":"'Scen 6'!AV$199","v":9.1315853992614535E-2},{"$f":"'Scen 6'!AW$199","v":0.10882146606892014},{"$f":"'Scen 6'!AX$199","v":0.10768938540158046},{"$f":"'Scen 6'!AY$199","v":0.10703203666786565},{"$f":"'Scen 6'!AZ$199","v":0.10768867842438537},{"$f":"'Scen 6'!BA$199","v":0.1093593971698075},{"$f":"'Scen 6'!BB$199","v":0.11580325972040573},{"$f":"'Scen 6'!BC$199","v":0.1150805635861456},{"$f":"'Scen 6'!BD$199","v":0.11423999607182309},{"$f":"'Scen 6'!BE$199","v":0.11345561020016549},{"$f":"'Scen 6'!BF$199","v":0.11360618246694053},{"$f":"'Scen 6'!BG$199","v":0.11751532305140724},{"$f":"'Scen 6'!BH$199","v":0.11773320601794077},{"$f":"'Scen 6'!BI$199","v":0.11789234953777974},{"$f":"'Scen 6'!BJ$199","v":0.1172266611265836}]
[null,null,null,null,"FFO / Debt","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 7'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 7'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 7'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 7'!AE$199","v":0.12474752634057418},{"$f":"'Scen 7'!AF$199","v":-4.1105170097105015E-2},{"$f":"'Scen 7'!AG$199","v":-4.5293852174410468E-2},{"$f":"'Scen 7'!AH$199","v":5.8312412606440364E-2},{"$f":"'Scen 7'!AI$199","v":0.10831094294811321},{"$f":"'Scen 7'!AJ$199","v":0.14006488609575515},{"$f":"'Scen 7'!AK$199","v":0.15017834392714205},{"$f":"'Scen 7'!AL$199","v":0.14798784720760261},{"$f":"'Scen 7'!AM$199","v":8.9940361803733673E-2},{"$f":"'Scen 7'!AN$199","v":8.9228670182879805E-2},{"$f":"'Scen 7'!AO$199","v":8.2163125019760322E-2},{"$f":"'Scen 7'!AP$199","v":8.2284445821711863E-2},{"$f":"'Scen 7'!AQ$199","v":8.2726444040125843E-2},{"$f":"'Scen 7'!AR$199","v":9.8517981038009836E-2},{"$f":"'Scen 7'!AS$199","v":9.5894464487778427E-2},{"$f":"'Scen 7'!AT$199","v":9.4206839676553578E-2},{"$f":"'Scen 7'!AU$199","v":9.1299778750961652E-2},{"$f":"'Scen 7'!AV$199","v":9.1315853992614535E-2},{"$f":"'Scen 7'!AW$199","v":0.10882146606892014},{"$f":"'Scen 7'!AX$199","v":0.10768938540158046},{"$f":"'Scen 7'!AY$199","v":0.10703203666786565},{"$f":"'Scen 7'!AZ$199","v":0.10768867842438537},{"$f":"'Scen 7'!BA$199","v":0.1093593971698075},{"$f":"'Scen 7'!BB$199","v":0.11580325972040573},{"$f":"'Scen 7'!BC$199","v":0.1150805635861456},{"$f":"'Scen 7'!BD$199","v":0.11423999607182309},{"$f":"'Scen 7'!BE$199","v":0.11345561020016549},{"$f":"'Scen 7'!BF$199","v":0.11360618246694053},{"$f":"'Scen 7'!BG$199","v":0.11751532305140724},{"$f":"'Scen 7'!BH$199","v":0.11773320601794077},{"$f":"'Scen 7'!BI$199","v":0.11789234953777974},{"$f":"'Scen 7'!BJ$199","v":0.1172266611265836}]
[null,null,null,null,"FFO / Debt","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 8'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 8'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 8'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 8'!AE$199","v":0.12474752634057418},{"$f":"'Scen 8'!AF$199","v":-4.1105170097105015E-2},{"$f":"'Scen 8'!AG$199","v":-4.5293852174410468E-2},{"$f":"'Scen 8'!AH$199","v":5.8312412606440364E-2},{"$f":"'Scen 8'!AI$199","v":0.10831094294811321},{"$f":"'Scen 8'!AJ$199","v":0.14006488609575515},{"$f":"'Scen 8'!AK$199","v":0.15017834392714205},{"$f":"'Scen 8'!AL$199","v":0.14798784720760261},{"$f":"'Scen 8'!AM$199","v":8.9940361803733673E-2},{"$f":"'Scen 8'!AN$199","v":8.9228670182879805E-2},{"$f":"'Scen 8'!AO$199","v":8.2163125019760322E-2},{"$f":"'Scen 8'!AP$199","v":8.2284445821711863E-2},{"$f":"'Scen 8'!AQ$199","v":8.2726444040125843E-2},{"$f":"'Scen 8'!AR$199","v":9.8517981038009836E-2},{"$f":"'Scen 8'!AS$199","v":9.5894464487778427E-2},{"$f":"'Scen 8'!AT$199","v":9.4206839676553578E-2},{"$f":"'Scen 8'!AU$199","v":9.1299778750961652E-2},{"$f":"'Scen 8'!AV$199","v":9.1315853992614535E-2},{"$f":"'Scen 8'!AW$199","v":0.10882146606892014},{"$f":"'Scen 8'!AX$199","v":0.10768938540158046},{"$f":"'Scen 8'!AY$199","v":0.10703203666786565},{"$f":"'Scen 8'!AZ$199","v":0.10768867842438537},{"$f":"'Scen 8'!BA$199","v":0.1093593971698075},{"$f":"'Scen 8'!BB$199","v":0.11580325972040573},{"$f":"'Scen 8'!BC$199","v":0.1150805635861456},{"$f":"'Scen 8'!BD$199","v":0.11423999607182309},{"$f":"'Scen 8'!BE$199","v":0.11345561020016549},{"$f":"'Scen 8'!BF$199","v":0.11360618246694053},{"$f":"'Scen 8'!BG$199","v":0.11751532305140724},{"$f":"'Scen 8'!BH$199","v":0.11773320601794077},{"$f":"'Scen 8'!BI$199","v":0.11789234953777974},{"$f":"'Scen 8'!BJ$199","v":0.1172266611265836}]
[null,null,null,null,"FFO / Debt","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$199","v":6.248067988354878E-2},{"$f":"'Scen 9'!AB$199","v":6.9569131285542027E-2},{"$f":"'Scen 9'!AC$199","v":7.6876813143267039E-2},{"$f":"'Scen 9'!AD$199","v":7.9142194519161782E-2},{"$f":"'Scen 9'!AE$199","v":0.12474752634057418},{"$f":"'Scen 9'!AF$199","v":-4.1105170097105015E-2},{"$f":"'Scen 9'!AG$199","v":-4.5293852174410468E-2},{"$f":"'Scen 9'!AH$199","v":5.8312412606440364E-2},{"$f":"'Scen 9'!AI$199","v":0.10831094294811321},{"$f":"'Scen 9'!AJ$199","v":0.14006488609575515},{"$f":"'Scen 9'!AK$199","v":0.15017834392714205},{"$f":"'Scen 9'!AL$199","v":0.14798784720760261},{"$f":"'Scen 9'!AM$199","v":8.9940361803733673E-2},{"$f":"'Scen 9'!AN$199","v":8.9228670182879805E-2},{"$f":"'Scen 9'!AO$199","v":8.2163125019760322E-2},{"$f":"'Scen 9'!AP$199","v":8.2284445821711863E-2},{"$f":"'Scen 9'!AQ$199","v":8.2726444040125843E-2},{"$f":"'Scen 9'!AR$199","v":9.8517981038009836E-2},{"$f":"'Scen 9'!AS$199","v":9.5894464487778427E-2},{"$f":"'Scen 9'!AT$199","v":9.4206839676553578E-2},{"$f":"'Scen 9'!AU$199","v":9.1299778750961652E-2},{"$f":"'Scen 9'!AV$199","v":9.1315853992614535E-2},{"$f":"'Scen 9'!AW$199","v":0.10882146606892014},{"$f":"'Scen 9'!AX$199","v":0.10768938540158046},{"$f":"'Scen 9'!AY$199","v":0.10703203666786565},{"$f":"'Scen 9'!AZ$199","v":0.10768867842438537},{"$f":"'Scen 9'!BA$199","v":0.1093593971698075},{"$f":"'Scen 9'!BB$199","v":0.11580325972040573},{"$f":"'Scen 9'!BC$199","v":0.1150805635861456},{"$f":"'Scen 9'!BD$199","v":0.11423999607182309},{"$f":"'Scen 9'!BE$199","v":0.11345561020016549},{"$f":"'Scen 9'!BF$199","v":0.11360618246694053},{"$f":"'Scen 9'!BG$199","v":0.11751532305140724},{"$f":"'Scen 9'!BH$199","v":0.11773320601794077},{"$f":"'Scen 9'!BI$199","v":0.11789234953777974},{"$f":"'Scen 9'!BJ$199","v":0.1172266611265836}]
[null,null,null,null,"Applicable Threshold - A- Funds from Operations (FFO) to Net Debt threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AB$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AC$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AD$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AE$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AF$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AG$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AH$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AI$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AJ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AK$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AL$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AM$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AN$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AO$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AP$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AQ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AR$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AS$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AT$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AU$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AV$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AW$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AX$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AY$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AZ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BA$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BB$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BC$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BD$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BE$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BF$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BG$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BH$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BI$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BJ$200","v":7.0000000000000007E-2}]
[]
[null,null,null,null,"Debt to EBITDA","SCEN 1","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$203","v":8.5687101407035691},{"$f":"'Scen 1'!AB$203","v":8.14537505637119},{"$f":"'Scen 1'!AC$203","v":7.8106336156984018},{"$f":"'Scen 1'!AD$203","v":7.6362891153479913},{"$f":"'Scen 1'!AE$203","v":5.0408947153082746},{"$f":"'Scen 1'!AF$203","v":-874.18819767656453},{"$f":"'Scen 1'!AG$203","v":119.01814294347693},{"$f":"'Scen 1'!AH$203","v":7.2074326484650566},{"$f":"'Scen 1'!AI$203","v":5.7454315937737546},{"$f":"'Scen 1'!AJ$203","v":6.563119446234924},{"$f":"'Scen 1'!AK$203","v":6.3977309910514446},{"$f":"'Scen 1'!AL$203","v":6.3416407388382838},{"$f":"'Scen 1'!AM$203","v":6.8734850100252309},{"$f":"'Scen 1'!AN$203","v":6.9948224373158467},{"$f":"'Scen 1'!AO$203","v":7.5560823762754854},{"$f":"'Scen 1'!AP$203","v":7.5796071801810925},{"$f":"'Scen 1'!AQ$203","v":7.6394413475272671},{"$f":"'Scen 1'!AR$203","v":6.6374750882710716},{"$f":"'Scen 1'!AS$203","v":6.8124573685896257},{"$f":"'Scen 1'!AT$203","v":6.9617063088387381},{"$f":"'Scen 1'!AU$203","v":7.2274599808088684},{"$f":"'Scen 1'!AV$203","v":7.2575537340805756},{"$f":"'Scen 1'!AW$203","v":6.2942793159492121},{"$f":"'Scen 1'!AX$203","v":6.3478044568062941},{"$f":"'Scen 1'!AY$203","v":6.3613513118460503},{"$f":"'Scen 1'!AZ$203","v":6.3826318643195767},{"$f":"'Scen 1'!BA$203","v":6.4057143128314467},{"$f":"'Scen 1'!BB$203","v":6.1345651610140903},{"$f":"'Scen 1'!BC$203","v":6.1497481216549978},{"$f":"'Scen 1'!BD$203","v":6.1729115032427746},{"$f":"'Scen 1'!BE$203","v":6.2025288335157294},{"$f":"'Scen 1'!BF$203","v":6.194176590927972},{"$f":"'Scen 1'!BG$203","v":6.0289320927259489},{"$f":"'Scen 1'!BH$203","v":6.021997181145764},{"$f":"'Scen 1'!BI$203","v":6.019076736766567},{"$f":"'Scen 1'!BJ$203","v":6.0486847284280296}]
[null,null,null,null,{"$f":"E28","v":"Debt to EBITDA"},"SCEN 2","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$203","v":8.5687101407035691},{"$f":"'Scen 2'!AB$203","v":8.14537505637119},{"$f":"'Scen 2'!AC$203","v":7.8106336156984018},{"$f":"'Scen 2'!AD$203","v":7.6362891153479913},{"$f":"'Scen 2'!AE$203","v":5.0408947153082746},{"$f":"'Scen 2'!AF$203","v":-874.18819767656453},{"$f":"'Scen 2'!AG$203","v":119.01715798039304},{"$f":"'Scen 2'!AH$203","v":7.2828773876525741},{"$f":"'Scen 2'!AI$203","v":7.5732779654642401},{"$f":"'Scen 2'!AJ$203","v":8.8305383167328202},{"$f":"'Scen 2'!AK$203","v":8.5836948319470316},{"$f":"'Scen 2'!AL$203","v":8.3937868642146967},{"$f":"'Scen 2'!AM$203","v":8.5002785730288704},{"$f":"'Scen 2'!AN$203","v":8.6103352513608495},{"$f":"'Scen 2'!AO$203","v":9.3749865143603106},{"$f":"'Scen 2'!AP$203","v":9.3598780715011589},{"$f":"'Scen 2'!AQ$203","v":9.3946407504578477},{"$f":"'Scen 2'!AR$203","v":8.0507143662177878},{"$f":"'Scen 2'!AS$203","v":8.2737034750285634},{"$f":"'Scen 2'!AT$203","v":8.4289636417503466},{"$f":"'Scen 2'!AU$203","v":8.7346583450239059},{"$f":"'Scen 2'!AV$203","v":8.7575643409882655},{"$f":"'Scen 2'!AW$203","v":7.5075133619732739},{"$f":"'Scen 2'!AX$203","v":7.5694248291355217},{"$f":"'Scen 2'!AY$203","v":7.5797395722401264},{"$f":"'Scen 2'!AZ$203","v":7.5988888993978723},{"$f":"'Scen 2'!BA$203","v":7.6215904418215645},{"$f":"'Scen 2'!BB$203","v":7.2687231034998598},{"$f":"'Scen 2'!BC$203","v":7.2815837956049903},{"$f":"'Scen 2'!BD$203","v":7.3034400398264179},{"$f":"'Scen 2'!BE$203","v":7.3326611911198061},{"$f":"'Scen 2'!BF$203","v":7.3178337055387237},{"$f":"'Scen 2'!BG$203","v":7.1084211869185641},{"$f":"'Scen 2'!BH$203","v":7.0998363750390654},{"$f":"'Scen 2'!BI$203","v":7.0955007254670335},{"$f":"'Scen 2'!BJ$203","v":7.1291814702602219}]
[null,null,null,null,{"$f":"E29","v":"Debt to EBITDA"},"SCEN 3","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$203","v":8.5687101407035691},{"$f":"'Scen 3'!AB$203","v":8.14537505637119},{"$f":"'Scen 3'!AC$203","v":7.8106336156984018},{"$f":"'Scen 3'!AD$203","v":7.6362891153479913},{"$f":"'Scen 3'!AE$203","v":5.0408947153082746},{"$f":"'Scen 3'!AF$203","v":-874.69018292065618},{"$f":"'Scen 3'!AG$203","v":119.6231534674405},{"$f":"'Scen 3'!AH$203","v":6.6849896222316554},{"$f":"'Scen 3'!AI$203","v":5.2286454148222559},{"$f":"'Scen 3'!AJ$203","v":4.5324331161755342},{"$f":"'Scen 3'!AK$203","v":4.4099157991488083},{"$f":"'Scen 3'!AL$203","v":4.3482660437967322},{"$f":"'Scen 3'!AM$203","v":5.850765499328852},{"$f":"'Scen 3'!AN$203","v":5.9716426035069432},{"$f":"'Scen 3'!AO$203","v":6.4076981099897825},{"$f":"'Scen 3'!AP$203","v":6.4507534084105753},{"$f":"'Scen 3'!AQ$203","v":6.5218224839104062},{"$f":"'Scen 3'!AR$203","v":5.7053980024601962},{"$f":"'Scen 3'!AS$203","v":5.8498691493377963},{"$f":"'Scen 3'!AT$203","v":5.9899936620285574},{"$f":"'Scen 3'!AU$203","v":6.2237459827605282},{"$f":"'Scen 3'!AV$203","v":6.2589453051117658},{"$f":"'Scen 3'!AW$203","v":5.4578254770591608},{"$f":"'Scen 3'!AX$203","v":5.5065398527238285},{"$f":"'Scen 3'!AY$203","v":5.523361286465204},{"$f":"'Scen 3'!AZ$203","v":5.5469408238328537},{"$f":"'Scen 3'!BA$203","v":5.5713725706660577},{"$f":"'Scen 3'!BB$203","v":5.3397881085578698},{"$f":"'Scen 3'!BC$203","v":5.3574489446840214},{"$f":"'Scen 3'!BD$203","v":5.3821563871077434},{"$f":"'Scen 3'!BE$203","v":5.4125342808133787},{"$f":"'Scen 3'!BF$203","v":5.4100074843959485},{"$f":"'Scen 3'!BG$203","v":5.2507773232470001},{"$f":"'Scen 3'!BH$203","v":5.2502793326687609},{"$f":"'Scen 3'!BI$203","v":5.2534694875852015},{"$f":"'Scen 3'!BJ$203","v":5.2846916337955596}]
[null,null,null,null,"Debt to EBITDA","SCEN 4","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$203","v":8.5687101407035691},{"$f":"'Scen 4'!AB$203","v":8.14537505637119},{"$f":"'Scen 4'!AC$203","v":7.8106336156984018},{"$f":"'Scen 4'!AD$203","v":7.6362891153479913},{"$f":"'Scen 4'!AE$203","v":5.0408947153082746},{"$f":"'Scen 4'!AF$203","v":-876.25370014711189},{"$f":"'Scen 4'!AG$203","v":119.59224310532397},{"$f":"'Scen 4'!AH$203","v":8.1552169806435675},{"$f":"'Scen 4'!AI$203","v":7.7985980041507599},{"$f":"'Scen 4'!AJ$203","v":6.605195156615518},{"$f":"'Scen 4'!AK$203","v":6.0013140407483681},{"$f":"'Scen 4'!AL$203","v":5.8095825787694944},{"$f":"'Scen 4'!AM$203","v":7.1739480050283415},{"$f":"'Scen 4'!AN$203","v":7.1766696626221771},{"$f":"'Scen 4'!AO$203","v":7.7568808911289864},{"$f":"'Scen 4'!AP$203","v":7.8853571955991706},{"$f":"'Scen 4'!AQ$203","v":8.0633646075419172},{"$f":"'Scen 4'!AR$203","v":7.1595142052222966},{"$f":"'Scen 4'!AS$203","v":7.4656905757845413},{"$f":"'Scen 4'!AT$203","v":7.6201686161611581},{"$f":"'Scen 4'!AU$203","v":7.906479069002093},{"$f":"'Scen 4'!AV$203","v":7.9346845082131736},{"$f":"'Scen 4'!AW$203","v":6.8619025523743717},{"$f":"'Scen 4'!AX$203","v":6.9205354721933183},{"$f":"'Scen 4'!AY$203","v":6.9337709591620289},{"$f":"'Scen 4'!AZ$203","v":6.9553151100602513},{"$f":"'Scen 4'!BA$203","v":6.9794559612693847},{"$f":"'Scen 4'!BB$203","v":6.6795197653602418},{"$f":"'Scen 4'!BC$203","v":6.6949065734054187},{"$f":"'Scen 4'!BD$203","v":6.7188112802916944},{"$f":"'Scen 4'!BE$203","v":6.749642581720968},{"$f":"'Scen 4'!BF$203","v":6.7395441812970489},{"$f":"'Scen 4'!BG$203","v":6.5371940445098069},{"$f":"'Scen 4'!BH$203","v":6.5279964557189798},{"$f":"'Scen 4'!BI$203","v":6.5229439383153833},{"$f":"'Scen 4'!BJ$203","v":6.5529913501898065}]
[null,null,null,null,"Debt to EBITDA","SCEN 5","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$203","v":8.5687101407035691},{"$f":"'Scen 5'!AB$203","v":8.14537505637119},{"$f":"'Scen 5'!AC$203","v":7.8106336156984018},{"$f":"'Scen 5'!AD$203","v":7.6362891153479913},{"$f":"'Scen 5'!AE$203","v":5.0408947153082746},{"$f":"'Scen 5'!AF$203","v":-874.56385391195772},{"$f":"'Scen 5'!AG$203","v":119.54920625694066},{"$f":"'Scen 5'!AH$203","v":6.5758519208545847},{"$f":"'Scen 5'!AI$203","v":5.1159976937187466},{"$f":"'Scen 5'!AJ$203","v":4.388078378363085},{"$f":"'Scen 5'!AK$203","v":4.2204870250828863},{"$f":"'Scen 5'!AL$203","v":4.102300952407953},{"$f":"'Scen 5'!AM$203","v":6.1884479268768713},{"$f":"'Scen 5'!AN$203","v":6.3251081446076034},{"$f":"'Scen 5'!AO$203","v":6.8445659917807324},{"$f":"'Scen 5'!AP$203","v":6.8890530375473205},{"$f":"'Scen 5'!AQ$203","v":6.9665266016992531},{"$f":"'Scen 5'!AR$203","v":6.0509330112085546},{"$f":"'Scen 5'!AS$203","v":6.2212400597105546},{"$f":"'Scen 5'!AT$203","v":6.3790735486633485},{"$f":"'Scen 5'!AU$203","v":6.645259444679084},{"$f":"'Scen 5'!AV$203","v":6.6857447408732078},{"$f":"'Scen 5'!AW$203","v":5.7647881799711911},{"$f":"'Scen 5'!AX$203","v":5.8224576865597655},{"$f":"'Scen 5'!AY$203","v":5.8435992758112913},{"$f":"'Scen 5'!AZ$203","v":5.8723112538214046},{"$f":"'Scen 5'!BA$203","v":5.9023565862636227},{"$f":"'Scen 5'!BB$203","v":5.6417402178378779},{"$f":"'Scen 5'!BC$203","v":5.6641284233558959},{"$f":"'Scen 5'!BD$203","v":5.6943526277134637},{"$f":"'Scen 5'!BE$203","v":5.7309064907287155},{"$f":"'Scen 5'!BF$203","v":5.7310850599386294},{"$f":"'Scen 5'!BG$203","v":5.4929298611708228},{"$f":"'Scen 5'!BH$203","v":5.4884572446524595},{"$f":"'Scen 5'!BI$203","v":5.487946452841836},{"$f":"'Scen 5'!BJ$203","v":5.5181639886746625}]
[null,null,null,null,"Debt to EBITDA","SCEN 6","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$203","v":8.5687101407035691},{"$f":"'Scen 6'!AB$203","v":8.14537505637119},{"$f":"'Scen 6'!AC$203","v":7.8106336156984018},{"$f":"'Scen 6'!AD$203","v":7.6362891153479913},{"$f":"'Scen 6'!AE$203","v":5.0408947153082746},{"$f":"'Scen 6'!AF$203","v":-874.56385391195772},{"$f":"'Scen 6'!AG$203","v":119.54920625694066},{"$f":"'Scen 6'!AH$203","v":8.3359586745806631},{"$f":"'Scen 6'!AI$203","v":5.8118275430655508},{"$f":"'Scen 6'!AJ$203","v":4.8345010152032009},{"$f":"'Scen 6'!AK$203","v":4.3748036600569469},{"$f":"'Scen 6'!AL$203","v":4.2312538522669234},{"$f":"'Scen 6'!AM$203","v":6.380683661941271},{"$f":"'Scen 6'!AN$203","v":6.5069249283090782},{"$f":"'Scen 6'!AO$203","v":7.0277261295443374},{"$f":"'Scen 6'!AP$203","v":7.0611902030497982},{"$f":"'Scen 6'!AQ$203","v":7.1283203186258541},{"$f":"'Scen 6'!AR$203","v":6.2052490840007231},{"$f":"'Scen 6'!AS$203","v":6.3710079801499395},{"$f":"'Scen 6'!AT$203","v":6.5210468553431022},{"$f":"'Scen 6'!AU$203","v":6.7810704812937503},{"$f":"'Scen 6'!AV$203","v":6.8136962873936104},{"$f":"'Scen 6'!AW$203","v":5.8932417538587556},{"$f":"'Scen 6'!AX$203","v":5.9451021265088588},{"$f":"'Scen 6'!AY$203","v":5.9595669671238669},{"$f":"'Scen 6'!AZ$203","v":5.9815777334638662},{"$f":"'Scen 6'!BA$203","v":6.0049489539453953},{"$f":"'Scen 6'!BB$203","v":5.7466505181842864},{"$f":"'Scen 6'!BC$203","v":5.7623966271798919},{"$f":"'Scen 6'!BD$203","v":5.7859640291685235},{"$f":"'Scen 6'!BE$203","v":5.8158399914097521},{"$f":"'Scen 6'!BF$203","v":5.8088039016414532},{"$f":"'Scen 6'!BG$203","v":5.634024726716623},{"$f":"'Scen 6'!BH$203","v":5.6288776104268541},{"$f":"'Scen 6'!BI$203","v":5.6277415292118045},{"$f":"'Scen 6'!BJ$203","v":5.6580757971517412}]
[null,null,null,null,"Debt to EBITDA","SCEN 7","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$203","v":8.5687101407035691},{"$f":"'Scen 7'!AB$203","v":8.14537505637119},{"$f":"'Scen 7'!AC$203","v":7.8106336156984018},{"$f":"'Scen 7'!AD$203","v":7.6362891153479913},{"$f":"'Scen 7'!AE$203","v":5.0408947153082746},{"$f":"'Scen 7'!AF$203","v":-874.56385391195772},{"$f":"'Scen 7'!AG$203","v":119.54920625694066},{"$f":"'Scen 7'!AH$203","v":8.3359586745806631},{"$f":"'Scen 7'!AI$203","v":5.8118275430655508},{"$f":"'Scen 7'!AJ$203","v":4.8345010152032009},{"$f":"'Scen 7'!AK$203","v":4.3748036600569469},{"$f":"'Scen 7'!AL$203","v":4.2312538522669234},{"$f":"'Scen 7'!AM$203","v":6.380683661941271},{"$f":"'Scen 7'!AN$203","v":6.5069249283090782},{"$f":"'Scen 7'!AO$203","v":7.0277261295443374},{"$f":"'Scen 7'!AP$203","v":7.0611902030497982},{"$f":"'Scen 7'!AQ$203","v":7.1283203186258541},{"$f":"'Scen 7'!AR$203","v":6.2052490840007231},{"$f":"'Scen 7'!AS$203","v":6.3710079801499395},{"$f":"'Scen 7'!AT$203","v":6.5210468553431022},{"$f":"'Scen 7'!AU$203","v":6.7810704812937503},{"$f":"'Scen 7'!AV$203","v":6.8136962873936104},{"$f":"'Scen 7'!AW$203","v":5.8932417538587556},{"$f":"'Scen 7'!AX$203","v":5.9451021265088588},{"$f":"'Scen 7'!AY$203","v":5.9595669671238669},{"$f":"'Scen 7'!AZ$203","v":5.9815777334638662},{"$f":"'Scen 7'!BA$203","v":6.0049489539453953},{"$f":"'Scen 7'!BB$203","v":5.7466505181842864},{"$f":"'Scen 7'!BC$203","v":5.7623966271798919},{"$f":"'Scen 7'!BD$203","v":5.7859640291685235},{"$f":"'Scen 7'!BE$203","v":5.8158399914097521},{"$f":"'Scen 7'!BF$203","v":5.8088039016414532},{"$f":"'Scen 7'!BG$203","v":5.634024726716623},{"$f":"'Scen 7'!BH$203","v":5.6288776104268541},{"$f":"'Scen 7'!BI$203","v":5.6277415292118045},{"$f":"'Scen 7'!BJ$203","v":5.6580757971517412}]
[null,null,null,null,"Debt to EBITDA","SCEN 8","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$203","v":8.5687101407035691},{"$f":"'Scen 8'!AB$203","v":8.14537505637119},{"$f":"'Scen 8'!AC$203","v":7.8106336156984018},{"$f":"'Scen 8'!AD$203","v":7.6362891153479913},{"$f":"'Scen 8'!AE$203","v":5.0408947153082746},{"$f":"'Scen 8'!AF$203","v":-874.56385391195772},{"$f":"'Scen 8'!AG$203","v":119.54920625694066},{"$f":"'Scen 8'!AH$203","v":8.3359586745806631},{"$f":"'Scen 8'!AI$203","v":5.8118275430655508},{"$f":"'Scen 8'!AJ$203","v":4.8345010152032009},{"$f":"'Scen 8'!AK$203","v":4.3748036600569469},{"$f":"'Scen 8'!AL$203","v":4.2312538522669234},{"$f":"'Scen 8'!AM$203","v":6.380683661941271},{"$f":"'Scen 8'!AN$203","v":6.5069249283090782},{"$f":"'Scen 8'!AO$203","v":7.0277261295443374},{"$f":"'Scen 8'!AP$203","v":7.0611902030497982},{"$f":"'Scen 8'!AQ$203","v":7.1283203186258541},{"$f":"'Scen 8'!AR$203","v":6.2052490840007231},{"$f":"'Scen 8'!AS$203","v":6.3710079801499395},{"$f":"'Scen 8'!AT$203","v":6.5210468553431022},{"$f":"'Scen 8'!AU$203","v":6.7810704812937503},{"$f":"'Scen 8'!AV$203","v":6.8136962873936104},{"$f":"'Scen 8'!AW$203","v":5.8932417538587556},{"$f":"'Scen 8'!AX$203","v":5.9451021265088588},{"$f":"'Scen 8'!AY$203","v":5.9595669671238669},{"$f":"'Scen 8'!AZ$203","v":5.9815777334638662},{"$f":"'Scen 8'!BA$203","v":6.0049489539453953},{"$f":"'Scen 8'!BB$203","v":5.7466505181842864},{"$f":"'Scen 8'!BC$203","v":5.7623966271798919},{"$f":"'Scen 8'!BD$203","v":5.7859640291685235},{"$f":"'Scen 8'!BE$203","v":5.8158399914097521},{"$f":"'Scen 8'!BF$203","v":5.8088039016414532},{"$f":"'Scen 8'!BG$203","v":5.634024726716623},{"$f":"'Scen 8'!BH$203","v":5.6288776104268541},{"$f":"'Scen 8'!BI$203","v":5.6277415292118045},{"$f":"'Scen 8'!BJ$203","v":5.6580757971517412}]
[null,null,null,null,"Debt to EBITDA","SCEN 9","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$203","v":8.5687101407035691},{"$f":"'Scen 9'!AB$203","v":8.14537505637119},{"$f":"'Scen 9'!AC$203","v":7.8106336156984018},{"$f":"'Scen 9'!AD$203","v":7.6362891153479913},{"$f":"'Scen 9'!AE$203","v":5.0408947153082746},{"$f":"'Scen 9'!AF$203","v":-874.56385391195772},{"$f":"'Scen 9'!AG$203","v":119.54920625694066},{"$f":"'Scen 9'!AH$203","v":8.3359586745806631},{"$f":"'Scen 9'!AI$203","v":5.8118275430655508},{"$f":"'Scen 9'!AJ$203","v":4.8345010152032009},{"$f":"'Scen 9'!AK$203","v":4.3748036600569469},{"$f":"'Scen 9'!AL$203","v":4.2312538522669234},{"$f":"'Scen 9'!AM$203","v":6.380683661941271},{"$f":"'Scen 9'!AN$203","v":6.5069249283090782},{"$f":"'Scen 9'!AO$203","v":7.0277261295443374},{"$f":"'Scen 9'!AP$203","v":7.0611902030497982},{"$f":"'Scen 9'!AQ$203","v":7.1283203186258541},{"$f":"'Scen 9'!AR$203","v":6.2052490840007231},{"$f":"'Scen 9'!AS$203","v":6.3710079801499395},{"$f":"'Scen 9'!AT$203","v":6.5210468553431022},{"$f":"'Scen 9'!AU$203","v":6.7810704812937503},{"$f":"'Scen 9'!AV$203","v":6.8136962873936104},{"$f":"'Scen 9'!AW$203","v":5.8932417538587556},{"$f":"'Scen 9'!AX$203","v":5.9451021265088588},{"$f":"'Scen 9'!AY$203","v":5.9595669671238669},{"$f":"'Scen 9'!AZ$203","v":5.9815777334638662},{"$f":"'Scen 9'!BA$203","v":6.0049489539453953},{"$f":"'Scen 9'!BB$203","v":5.7466505181842864},{"$f":"'Scen 9'!BC$203","v":5.7623966271798919},{"$f":"'Scen 9'!BD$203","v":5.7859640291685235},{"$f":"'Scen 9'!BE$203","v":5.8158399914097521},{"$f":"'Scen 9'!BF$203","v":5.8088039016414532},{"$f":"'Scen 9'!BG$203","v":5.634024726716623},{"$f":"'Scen 9'!BH$203","v":5.6288776104268541},{"$f":"'Scen 9'!BI$203","v":5.6277415292118045},{"$f":"'Scen 9'!BJ$203","v":5.6580757971517412}]
[null,null,null,null,"Applicable Threshold - A- Debt/EBITDA threshold",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$204","v":0},{"$f":"O_FinStats!AB$204","v":0},{"$f":"O_FinStats!AC$204","v":0},{"$f":"O_FinStats!AD$204","v":0},{"$f":"O_FinStats!AE$204","v":0},{"$f":"O_FinStats!AF$204","v":0},{"$f":"O_FinStats!AG$204","v":0},{"$f":"O_FinStats!AH$204","v":0},{"$f":"O_FinStats!AI$204","v":0},{"$f":"O_FinStats!AJ$204","v":0},{"$f":"O_FinStats!AK$204","v":0},{"$f":"O_FinStats!AL$204","v":0},{"$f":"O_FinStats!AM$204","v":0},{"$f":"O_FinStats!AN$204","v":0},{"$f":"O_FinStats!AO$204","v":0},{"$f":"O_FinStats!AP$204","v":0},{"$f":"O_FinStats!AQ$204","v":0},{"$f":"O_FinStats!AR$204","v":0},{"$f":"O_FinStats!AS$204","v":0},{"$f":"O_FinStats!AT$204","v":0},{"$f":"O_FinStats!AU$204","v":0},{"$f":"O_FinStats!AV$204","v":0},{"$f":"O_FinStats!AW$204","v":0},{"$f":"O_FinStats!AX$204","v":0},{"$f":"O_FinStats!AY$204","v":0},{"$f":"O_FinStats!AZ$204","v":0},{"$f":"O_FinStats!BA$204","v":0},{"$f":"O_FinStats!BB$204","v":0},{"$f":"O_FinStats!BC$204","v":0},{"$f":"O_FinStats!BD$204","v":0},{"$f":"O_FinStats!BE$204","v":0},{"$f":"O_FinStats!BF$204","v":0},{"$f":"O_FinStats!BG$204","v":0},{"$f":"O_FinStats!BH$204","v":0},{"$f":"O_FinStats!BI$204","v":0},{"$f":"O_FinStats!BJ$204","v":0}]
[]
[null,null,null,null,"RAR","SCEN 1","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$207","v":0},{"$f":"'Scen 1'!AB$207","v":0},{"$f":"'Scen 1'!AC$207","v":0},{"$f":"'Scen 1'!AD$207","v":0},{"$f":"'Scen 1'!AE$207","v":0.59999999999999987},{"$f":"'Scen 1'!AF$207","v":0.66267596132093132},{"$f":"'Scen 1'!AG$207","v":0.647927002350005},{"$f":"'Scen 1'!AH$207","v":0.59955500991914046},{"$f":"'Scen 1'!AI$207","v":0.60888083408569238},{"$f":"'Scen 1'!AJ$207","v":0.60693826589028199},{"$f":"'Scen 1'!AK$207","v":0.60375735157695409},{"$f":"'Scen 1'!AL$207","v":0.60001026103267208},{"$f":"'Scen 1'!AM$207","v":0.59953513511892798},{"$f":"'Scen 1'!AN$207","v":0.6014822473471878},{"$f":"'Scen 1'!AO$207","v":0.60166832664831937},{"$f":"'Scen 1'!AP$207","v":0.60136068845590718},{"$f":"'Scen 1'!AQ$207","v":0.60030024922866565},{"$f":"'Scen 1'!AR$207","v":0.60552590720541577},{"$f":"'Scen 1'!AS$207","v":0.60726154668629562},{"$f":"'Scen 1'!AT$207","v":0.60930303364081739},{"$f":"'Scen 1'!AU$207","v":0.60609071003435588},{"$f":"'Scen 1'!AV$207","v":0.60176791808489882},{"$f":"'Scen 1'!AW$207","v":0.60380576180153267},{"$f":"'Scen 1'!AX$207","v":0.60518541207126531},{"$f":"'Scen 1'!AY$207","v":0.60425045546758438},{"$f":"'Scen 1'!AZ$207","v":0.60386740566278063},{"$f":"'Scen 1'!BA$207","v":0.60269363024975242},{"$f":"'Scen 1'!BB$207","v":0.6033984124255336},{"$f":"'Scen 1'!BC$207","v":0.60383820102813524},{"$f":"'Scen 1'!BD$207","v":0.60496491484834747},{"$f":"'Scen 1'!BE$207","v":0.60655000996940844},{"$f":"'Scen 1'!BF$207","v":0.60380531188240094},{"$f":"'Scen 1'!BG$207","v":0.60218370502334828},{"$f":"'Scen 1'!BH$207","v":0.60145734315436494},{"$f":"'Scen 1'!BI$207","v":0.60120462370692296},{"$f":"'Scen 1'!BJ$207","v":0.60416122882633039}]
[null,null,null,null,{"$f":"E39","v":"RAR"},"SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$207","v":0},{"$f":"'Scen 2'!AB$207","v":0},{"$f":"'Scen 2'!AC$207","v":0},{"$f":"'Scen 2'!AD$207","v":0},{"$f":"'Scen 2'!AE$207","v":0.59999999999999987},{"$f":"'Scen 2'!AF$207","v":0.66267596132093132},{"$f":"'Scen 2'!AG$207","v":0.64832069848538953},{"$f":"'Scen 2'!AH$207","v":0.60969030178867567},{"$f":"'Scen 2'!AI$207","v":0.59692211817056895},{"$f":"'Scen 2'!AJ$207","v":0.58628275102991778},{"$f":"'Scen 2'!AK$207","v":0.57408887867483571},{"$f":"'Scen 2'!AL$207","v":0.56176965254156541},{"$f":"'Scen 2'!AM$207","v":0.56072832661418037},{"$f":"'Scen 2'!AN$207","v":0.55745413553018786},{"$f":"'Scen 2'!AO$207","v":0.55323155695486392},{"$f":"'Scen 2'!AP$207","v":0.54802969468530782},{"$f":"'Scen 2'!AQ$207","v":0.542370369923033},{"$f":"'Scen 2'!AR$207","v":0.54075608865325953},{"$f":"'Scen 2'!AS$207","v":0.53678386204143413},{"$f":"'Scen 2'!AT$207","v":0.53406808733198941},{"$f":"'Scen 2'!AU$207","v":0.5280978869372408},{"$f":"'Scen 2'!AV$207","v":0.51917954229889818},{"$f":"'Scen 2'!AW$207","v":0.5147560583223485},{"$f":"'Scen 2'!AX$207","v":0.50966743388476921},{"$f":"'Scen 2'!AY$207","v":0.50254703596610473},{"$f":"'Scen 2'!AZ$207","v":0.49582210243474284},{"$f":"'Scen 2'!BA$207","v":0.48840852844120236},{"$f":"'Scen 2'!BB$207","v":0.48204988898307144},{"$f":"'Scen 2'!BC$207","v":0.47537806646911956},{"$f":"'Scen 2'!BD$207","v":0.46915131200775861},{"$f":"'Scen 2'!BE$207","v":0.46318175068056533},{"$f":"'Scen 2'!BF$207","v":0.45385406646744397},{"$f":"'Scen 2'!BG$207","v":0.44549485927220667},{"$f":"'Scen 2'!BH$207","v":0.43774926363901073},{"$f":"'Scen 2'!BI$207","v":0.43028810001865647},{"$f":"'Scen 2'!BJ$207","v":0.42503891955328016}]
[null,null,null,null,{"$f":"E40","v":"RAR"},"SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$207","v":0},{"$f":"'Scen 3'!AB$207","v":0},{"$f":"'Scen 3'!AC$207","v":0},{"$f":"'Scen 3'!AD$207","v":0},{"$f":"'Scen 3'!AE$207","v":0.59999999999999987},{"$f":"'Scen 3'!AF$207","v":0.66305648985595556},{"$f":"'Scen 3'!AG$207","v":0.65341380113599723},{"$f":"'Scen 3'!AH$207","v":0.63413952792460326},{"$f":"'Scen 3'!AI$207","v":0.62001019087739784},{"$f":"'Scen 3'!AJ$207","v":0.61413730937232214},{"$f":"'Scen 3'!AK$207","v":0.60794456207046765},{"$f":"'Scen 3'!AL$207","v":0.6},{"$f":"'Scen 3'!AM$207","v":0.60030346965398984},{"$f":"'Scen 3'!AN$207","v":0.60233290085819735},{"$f":"'Scen 3'!AO$207","v":0.60238612478036391},{"$f":"'Scen 3'!AP$207","v":0.60168238280194097},{"$f":"'Scen 3'!AQ$207","v":0.59999999999999987},{"$f":"'Scen 3'!AR$207","v":0.60510572808897023},{"$f":"'Scen 3'!AS$207","v":0.60681962354654284},{"$f":"'Scen 3'!AT$207","v":0.60857001152286938},{"$f":"'Scen 3'!AU$207","v":0.60497586119582492},{"$f":"'Scen 3'!AV$207","v":0.59999999999999976},{"$f":"'Scen 3'!AW$207","v":0.60193560563172199},{"$f":"'Scen 3'!AX$207","v":0.60316245541268565},{"$f":"'Scen 3'!AY$207","v":0.60211454961441446},{"$f":"'Scen 3'!AZ$207","v":0.60148443726696244},{"$f":"'Scen 3'!BA$207","v":0.59999999999999931},{"$f":"'Scen 3'!BB$207","v":0.60061466396110053},{"$f":"'Scen 3'!BC$207","v":0.60090775751912306},{"$f":"'Scen 3'!BD$207","v":0.60176534566692019},{"$f":"'Scen 3'!BE$207","v":0.60296201872750788},{"$f":"'Scen 3'!BF$207","v":0.59999999999999953},{"$f":"'Scen 3'!BG$207","v":0.59849548141028541},{"$f":"'Scen 3'!BH$207","v":0.5977699604195017},{"$f":"'Scen 3'!BI$207","v":0.59742000231246717},{"$f":"'Scen 3'!BJ$207","v":0.59999999999999976}]
[null,null,null,null,"RAR","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$207","v":0},{"$f":"'Scen 4'!AB$207","v":0},{"$f":"'Scen 4'!AC$207","v":0},{"$f":"'Scen 4'!AD$207","v":0},{"$f":"'Scen 4'!AE$207","v":0.59999999999999987},{"$f":"'Scen 4'!AF$207","v":0.66424170979353547},{"$f":"'Scen 4'!AG$207","v":0.65145335260190951},{"$f":"'Scen 4'!AH$207","v":0.60034079541573393},{"$f":"'Scen 4'!AI$207","v":0.58580386285909869},{"$f":"'Scen 4'!AJ$207","v":0.58810843492882081},{"$f":"'Scen 4'!AK$207","v":0.59425434812847799},{"$f":"'Scen 4'!AL$207","v":0.59999999999999942},{"$f":"'Scen 4'!AM$207","v":0.59961339370329814},{"$f":"'Scen 4'!AN$207","v":0.60154696804624974},{"$f":"'Scen 4'!AO$207","v":0.60165215166994368},{"$f":"'Scen 4'!AP$207","v":0.60122139628523097},{"$f":"'Scen 4'!AQ$207","v":0.59999999999999953},{"$f":"'Scen 4'!AR$207","v":0.60498701591294535},{"$f":"'Scen 4'!AS$207","v":0.60646598582623845},{"$f":"'Scen 4'!AT$207","v":0.6082193281188113},{"$f":"'Scen 4'!AU$207","v":0.60470093179898565},{"$f":"'Scen 4'!AV$207","v":0.59999999999999931},{"$f":"'Scen 4'!AW$207","v":0.60188814514955136},{"$f":"'Scen 4'!AX$207","v":0.60309932820441359},{"$f":"'Scen 4'!AY$207","v":0.60198421183316919},{"$f":"'Scen 4'!AZ$207","v":0.60139675372748547},{"$f":"'Scen 4'!BA$207","v":0.59999999999999898},{"$f":"'Scen 4'!BB$207","v":0.60052232592963217},{"$f":"'Scen 4'!BC$207","v":0.60076094626858301},{"$f":"'Scen 4'!BD$207","v":0.6016606477455253},{"$f":"'Scen 4'!BE$207","v":0.6029919333593261},{"$f":"'Scen 4'!BF$207","v":0.59999999999999887},{"$f":"'Scen 4'!BG$207","v":0.59832411658348461},{"$f":"'Scen 4'!BH$207","v":0.59752357049236438},{"$f":"'Scen 4'!BI$207","v":0.59717807594165551},{"$f":"'Scen 4'!BJ$207","v":0.59999999999999887}]
[null,null,null,null,"RAR","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$207","v":0},{"$f":"'Scen 5'!AB$207","v":0},{"$f":"'Scen 5'!AC$207","v":0},{"$f":"'Scen 5'!AD$207","v":0},{"$f":"'Scen 5'!AE$207","v":0.59999999999999987},{"$f":"'Scen 5'!AF$207","v":0.66296072649801452},{"$f":"'Scen 5'!AG$207","v":0.65300988160624462},{"$f":"'Scen 5'!AH$207","v":0.61944680174965649},{"$f":"'Scen 5'!AI$207","v":0.60699941297001736},{"$f":"'Scen 5'!AJ$207","v":0.60160603783745725},{"$f":"'Scen 5'!AK$207","v":0.63554230403391354},{"$f":"'Scen 5'!AL$207","v":0.60232375867728305},{"$f":"'Scen 5'!AM$207","v":0.59960020023191662},{"$f":"'Scen 5'!AN$207","v":0.60187198764736749},{"$f":"'Scen 5'!AO$207","v":0.6021303032101406},{"$f":"'Scen 5'!AP$207","v":0.60176875571140187},{"$f":"'Scen 5'!AQ$207","v":0.60052774367968709},{"$f":"'Scen 5'!AR$207","v":0.60587275231372073},{"$f":"'Scen 5'!AS$207","v":0.60757997257310614},{"$f":"'Scen 5'!AT$207","v":0.60946320319280711},{"$f":"'Scen 5'!AU$207","v":0.60586623133652018},{"$f":"'Scen 5'!AV$207","v":0.6010588075736697},{"$f":"'Scen 5'!AW$207","v":0.60316549565387889},{"$f":"'Scen 5'!AX$207","v":0.60455313576020553},{"$f":"'Scen 5'!AY$207","v":0.60355904170653696},{"$f":"'Scen 5'!AZ$207","v":0.60306380657144087},{"$f":"'Scen 5'!BA$207","v":0.60171734723560744},{"$f":"'Scen 5'!BB$207","v":0.6024612418298867},{"$f":"'Scen 5'!BC$207","v":0.60289164081600488},{"$f":"'Scen 5'!BD$207","v":0.60395527447972797},{"$f":"'Scen 5'!BE$207","v":0.60541657861855591},{"$f":"'Scen 5'!BF$207","v":0.60250687042832174},{"$f":"'Scen 5'!BG$207","v":0.60097027609284648},{"$f":"'Scen 5'!BH$207","v":0.60030750750985185},{"$f":"'Scen 5'!BI$207","v":0.60009639325915076},{"$f":"'Scen 5'!BJ$207","v":0.60305868237976257}]
[null,null,null,null,"RAR","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$207","v":0},{"$f":"'Scen 6'!AB$207","v":0},{"$f":"'Scen 6'!AC$207","v":0},{"$f":"'Scen 6'!AD$207","v":0},{"$f":"'Scen 6'!AE$207","v":0.59999999999999987},{"$f":"'Scen 6'!AF$207","v":0.66296072649801452},{"$f":"'Scen 6'!AG$207","v":0.65300988160624462},{"$f":"'Scen 6'!AH$207","v":0.62759543144923102},{"$f":"'Scen 6'!AI$207","v":0.61149071412443101},{"$f":"'Scen 6'!AJ$207","v":0.60496431434302245},{"$f":"'Scen 6'!AK$207","v":0.60273566719571559},{"$f":"'Scen 6'!AL$207","v":0.60000000000000009},{"$f":"'Scen 6'!AM$207","v":0.59977418839199526},{"$f":"'Scen 6'!AN$207","v":0.601765228439057},{"$f":"'Scen 6'!AO$207","v":0.60184824455842656},{"$f":"'Scen 6'!AP$207","v":0.60134431635395491},{"$f":"'Scen 6'!AQ$207","v":0.60000000000000009},{"$f":"'Scen 6'!AR$207","v":0.60508181560739527},{"$f":"'Scen 6'!AS$207","v":0.60663036031508333},{"$f":"'Scen 6'!AT$207","v":0.60839314273267175},{"$f":"'Scen 6'!AU$207","v":0.60480512583834922},{"$f":"'Scen 6'!AV$207","v":0.60000000000000009},{"$f":"'Scen 6'!AW$207","v":0.60191606664479225},{"$f":"'Scen 6'!AX$207","v":0.6031411246976055},{"$f":"'Scen 6'!AY$207","v":0.60202926633977838},{"$f":"'Scen 6'!AZ$207","v":0.60142743187887793},{"$f":"'Scen 6'!BA$207","v":0.59999999999999964},{"$f":"'Scen 6'!BB$207","v":0.6005468316108975},{"$f":"'Scen 6'!BC$207","v":0.60079932869294661},{"$f":"'Scen 6'!BD$207","v":0.60169910408016181},{"$f":"'Scen 6'!BE$207","v":0.60301500631734273},{"$f":"'Scen 6'!BF$207","v":0.59999999999999987},{"$f":"'Scen 6'!BG$207","v":0.59834118718317886},{"$f":"'Scen 6'!BH$207","v":0.59754740646144944},{"$f":"'Scen 6'!BI$207","v":0.59719762400312515},{"$f":"'Scen 6'!BJ$207","v":0.60000000000000009}]
[null,null,null,null,"RAR","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$207","v":0},{"$f":"'Scen 7'!AB$207","v":0},{"$f":"'Scen 7'!AC$207","v":0},{"$f":"'Scen 7'!AD$207","v":0},{"$f":"'Scen 7'!AE$207","v":0.59999999999999987},{"$f":"'Scen 7'!AF$207","v":0.66296072649801452},{"$f":"'Scen 7'!AG$207","v":0.65300988160624462},{"$f":"'Scen 7'!AH$207","v":0.62759543144923102},{"$f":"'Scen 7'!AI$207","v":0.61149071412443101},{"$f":"'Scen 7'!AJ$207","v":0.60496431434302245},{"$f":"'Scen 7'!AK$207","v":0.60273566719571559},{"$f":"'Scen 7'!AL$207","v":0.60000000000000009},{"$f":"'Scen 7'!AM$207","v":0.59977418839199526},{"$f":"'Scen 7'!AN$207","v":0.601765228439057},{"$f":"'Scen 7'!AO$207","v":0.60184824455842656},{"$f":"'Scen 7'!AP$207","v":0.60134431635395491},{"$f":"'Scen 7'!AQ$207","v":0.60000000000000009},{"$f":"'Scen 7'!AR$207","v":0.60508181560739527},{"$f":"'Scen 7'!AS$207","v":0.60663036031508333},{"$f":"'Scen 7'!AT$207","v":0.60839314273267175},{"$f":"'Scen 7'!AU$207","v":0.60480512583834922},{"$f":"'Scen 7'!AV$207","v":0.60000000000000009},{"$f":"'Scen 7'!AW$207","v":0.60191606664479225},{"$f":"'Scen 7'!AX$207","v":0.6031411246976055},{"$f":"'Scen 7'!AY$207","v":0.60202926633977838},{"$f":"'Scen 7'!AZ$207","v":0.60142743187887793},{"$f":"'Scen 7'!BA$207","v":0.59999999999999964},{"$f":"'Scen 7'!BB$207","v":0.6005468316108975},{"$f":"'Scen 7'!BC$207","v":0.60079932869294661},{"$f":"'Scen 7'!BD$207","v":0.60169910408016181},{"$f":"'Scen 7'!BE$207","v":0.60301500631734273},{"$f":"'Scen 7'!BF$207","v":0.59999999999999987},{"$f":"'Scen 7'!BG$207","v":0.59834118718317886},{"$f":"'Scen 7'!BH$207","v":0.59754740646144944},{"$f":"'Scen 7'!BI$207","v":0.59719762400312515},{"$f":"'Scen 7'!BJ$207","v":0.60000000000000009}]
[null,null,null,null,"RAR","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$207","v":0},{"$f":"'Scen 8'!AB$207","v":0},{"$f":"'Scen 8'!AC$207","v":0},{"$f":"'Scen 8'!AD$207","v":0},{"$f":"'Scen 8'!AE$207","v":0.59999999999999987},{"$f":"'Scen 8'!AF$207","v":0.66296072649801452},{"$f":"'Scen 8'!AG$207","v":0.65300988160624462},{"$f":"'Scen 8'!AH$207","v":0.62759543144923102},{"$f":"'Scen 8'!AI$207","v":0.61149071412443101},{"$f":"'Scen 8'!AJ$207","v":0.60496431434302245},{"$f":"'Scen 8'!AK$207","v":0.60273566719571559},{"$f":"'Scen 8'!AL$207","v":0.60000000000000009},{"$f":"'Scen 8'!AM$207","v":0.59977418839199526},{"$f":"'Scen 8'!AN$207","v":0.601765228439057},{"$f":"'Scen 8'!AO$207","v":0.60184824455842656},{"$f":"'Scen 8'!AP$207","v":0.60134431635395491},{"$f":"'Scen 8'!AQ$207","v":0.60000000000000009},{"$f":"'Scen 8'!AR$207","v":0.60508181560739527},{"$f":"'Scen 8'!AS$207","v":0.60663036031508333},{"$f":"'Scen 8'!AT$207","v":0.60839314273267175},{"$f":"'Scen 8'!AU$207","v":0.60480512583834922},{"$f":"'Scen 8'!AV$207","v":0.60000000000000009},{"$f":"'Scen 8'!AW$207","v":0.60191606664479225},{"$f":"'Scen 8'!AX$207","v":0.6031411246976055},{"$f":"'Scen 8'!AY$207","v":0.60202926633977838},{"$f":"'Scen 8'!AZ$207","v":0.60142743187887793},{"$f":"'Scen 8'!BA$207","v":0.59999999999999964},{"$f":"'Scen 8'!BB$207","v":0.6005468316108975},{"$f":"'Scen 8'!BC$207","v":0.60079932869294661},{"$f":"'Scen 8'!BD$207","v":0.60169910408016181},{"$f":"'Scen 8'!BE$207","v":0.60301500631734273},{"$f":"'Scen 8'!BF$207","v":0.59999999999999987},{"$f":"'Scen 8'!BG$207","v":0.59834118718317886},{"$f":"'Scen 8'!BH$207","v":0.59754740646144944},{"$f":"'Scen 8'!BI$207","v":0.59719762400312515},{"$f":"'Scen 8'!BJ$207","v":0.60000000000000009}]
[null,null,null,null,"RAR","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$207","v":0},{"$f":"'Scen 9'!AB$207","v":0},{"$f":"'Scen 9'!AC$207","v":0},{"$f":"'Scen 9'!AD$207","v":0},{"$f":"'Scen 9'!AE$207","v":0.59999999999999987},{"$f":"'Scen 9'!AF$207","v":0.66296072649801452},{"$f":"'Scen 9'!AG$207","v":0.65300988160624462},{"$f":"'Scen 9'!AH$207","v":0.62759543144923102},{"$f":"'Scen 9'!AI$207","v":0.61149071412443101},{"$f":"'Scen 9'!AJ$207","v":0.60496431434302245},{"$f":"'Scen 9'!AK$207","v":0.60273566719571559},{"$f":"'Scen 9'!AL$207","v":0.60000000000000009},{"$f":"'Scen 9'!AM$207","v":0.59977418839199526},{"$f":"'Scen 9'!AN$207","v":0.601765228439057},{"$f":"'Scen 9'!AO$207","v":0.60184824455842656},{"$f":"'Scen 9'!AP$207","v":0.60134431635395491},{"$f":"'Scen 9'!AQ$207","v":0.60000000000000009},{"$f":"'Scen 9'!AR$207","v":0.60508181560739527},{"$f":"'Scen 9'!AS$207","v":0.60663036031508333},{"$f":"'Scen 9'!AT$207","v":0.60839314273267175},{"$f":"'Scen 9'!AU$207","v":0.60480512583834922},{"$f":"'Scen 9'!AV$207","v":0.60000000000000009},{"$f":"'Scen 9'!AW$207","v":0.60191606664479225},{"$f":"'Scen 9'!AX$207","v":0.6031411246976055},{"$f":"'Scen 9'!AY$207","v":0.60202926633977838},{"$f":"'Scen 9'!AZ$207","v":0.60142743187887793},{"$f":"'Scen 9'!BA$207","v":0.59999999999999964},{"$f":"'Scen 9'!BB$207","v":0.6005468316108975},{"$f":"'Scen 9'!BC$207","v":0.60079932869294661},{"$f":"'Scen 9'!BD$207","v":0.60169910408016181},{"$f":"'Scen 9'!BE$207","v":0.60301500631734273},{"$f":"'Scen 9'!BF$207","v":0.59999999999999987},{"$f":"'Scen 9'!BG$207","v":0.59834118718317886},{"$f":"'Scen 9'!BH$207","v":0.59754740646144944},{"$f":"'Scen 9'!BI$207","v":0.59719762400312515},{"$f":"'Scen 9'!BJ$207","v":0.60000000000000009}]
[null,null,null,null,"Applicable Threshold - A- Debt to Regulatory Asset Ratio threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$208","v":0.75},{"$f":"O_FinStats!AB$208","v":0.75},{"$f":"O_FinStats!AC$208","v":0.75},{"$f":"O_FinStats!AD$208","v":0.75},{"$f":"O_FinStats!AE$208","v":0.75},{"$f":"O_FinStats!AF$208","v":0.75},{"$f":"O_FinStats!AG$208","v":0.75},{"$f":"O_FinStats!AH$208","v":0.75},{"$f":"O_FinStats!AI$208","v":0.75},{"$f":"O_FinStats!AJ$208","v":0.75},{"$f":"O_FinStats!AK$208","v":0.75},{"$f":"O_FinStats!AL$208","v":0.75},{"$f":"O_FinStats!AM$208","v":0.75},{"$f":"O_FinStats!AN$208","v":0.75},{"$f":"O_FinStats!AO$208","v":0.75},{"$f":"O_FinStats!AP$208","v":0.75},{"$f":"O_FinStats!AQ$208","v":0.75},{"$f":"O_FinStats!AR$208","v":0.75},{"$f":"O_FinStats!AS$208","v":0.75},{"$f":"O_FinStats!AT$208","v":0.75},{"$f":"O_FinStats!AU$208","v":0.75},{"$f":"O_FinStats!AV$208","v":0.75},{"$f":"O_FinStats!AW$208","v":0.75},{"$f":"O_FinStats!AX$208","v":0.75},{"$f":"O_FinStats!AY$208","v":0.75},{"$f":"O_FinStats!AZ$208","v":0.75},{"$f":"O_FinStats!BA$208","v":0.75},{"$f":"O_FinStats!BB$208","v":0.75},{"$f":"O_FinStats!BC$208","v":0.75},{"$f":"O_FinStats!BD$208","v":0.75},{"$f":"O_FinStats!BE$208","v":0.75},{"$f":"O_FinStats!BF$208","v":0.75},{"$f":"O_FinStats!BG$208","v":0.75},{"$f":"O_FinStats!BH$208","v":0.75},{"$f":"O_FinStats!BI$208","v":0.75},{"$f":"O_FinStats!BJ$208","v":0.75}]
[]
[null,null,null,null,"EBITDA Margin","SCEN 1",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$211","v":0},{"$f":"'Scen 1'!AB$211","v":0},{"$f":"'Scen 1'!AC$211","v":0},{"$f":"'Scen 1'!AD$211","v":0},{"$f":"'Scen 1'!AE$211","v":0},{"$f":"'Scen 1'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 1'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 1'!AH$211","v":0.55379904660439183},{"$f":"'Scen 1'!AI$211","v":0.60437132059759568},{"$f":"'Scen 1'!AJ$211","v":0.55959220410283328},{"$f":"'Scen 1'!AK$211","v":0.56176510550993219},{"$f":"'Scen 1'!AL$211","v":0.57020658616773756},{"$f":"'Scen 1'!AM$211","v":0.55657509229332935},{"$f":"'Scen 1'!AN$211","v":0.55896812387870376},{"$f":"'Scen 1'!AO$211","v":0.5470478685138378},{"$f":"'Scen 1'!AP$211","v":0.54981792942737728},{"$f":"'Scen 1'!AQ$211","v":0.55201313670920826},{"$f":"'Scen 1'!AR$211","v":0.58618985619844255},{"$f":"'Scen 1'!AS$211","v":0.58205921879160372},{"$f":"'Scen 1'!AT$211","v":0.58307703943229194},{"$f":"'Scen 1'!AU$211","v":0.58255542119067572},{"$f":"'Scen 1'!AV$211","v":0.5820746908393386},{"$f":"'Scen 1'!AW$211","v":0.61624583683519818},{"$f":"'Scen 1'!AX$211","v":0.61413743139550692},{"$f":"'Scen 1'!AY$211","v":0.61271448523352234},{"$f":"'Scen 1'!AZ$211","v":0.61133719952862287},{"$f":"'Scen 1'!BA$211","v":0.60971738453134272},{"$f":"'Scen 1'!BB$211","v":0.6190063448325881},{"$f":"'Scen 1'!BC$211","v":0.61746366065340419},{"$f":"'Scen 1'!BD$211","v":0.61598751733349821},{"$f":"'Scen 1'!BE$211","v":0.61454816130672574},{"$f":"'Scen 1'!BF$211","v":0.61295124304005955},{"$f":"'Scen 1'!BG$211","v":0.61738695780294839},{"$f":"'Scen 1'!BH$211","v":0.61612409063096385},{"$f":"'Scen 1'!BI$211","v":0.61495601452402526},{"$f":"'Scen 1'!BJ$211","v":0.61385689550195865}]
[null,null,null,null,{"$f":"E50","v":"EBITDA Margin"},"SCEN 2",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$211","v":0},{"$f":"'Scen 2'!AB$211","v":0},{"$f":"'Scen 2'!AC$211","v":0},{"$f":"'Scen 2'!AD$211","v":0},{"$f":"'Scen 2'!AE$211","v":0},{"$f":"'Scen 2'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 2'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 2'!AH$211","v":0.55397511859031212},{"$f":"'Scen 2'!AI$211","v":0.51733431120768858},{"$f":"'Scen 2'!AJ$211","v":0.46399133564765033},{"$f":"'Scen 2'!AK$211","v":0.46588899941472089},{"$f":"'Scen 2'!AL$211","v":0.47584915433874686},{"$f":"'Scen 2'!AM$211","v":0.48368382396158455},{"$f":"'Scen 2'!AN$211","v":0.48689736568638603},{"$f":"'Scen 2'!AO$211","v":0.47253952822483503},{"$f":"'Scen 2'!AP$211","v":0.47622273670210791},{"$f":"'Scen 2'!AQ$211","v":0.47918932282191279},{"$f":"'Scen 2'!AR$211","v":0.51725120491897114},{"$f":"'Scen 2'!AS$211","v":0.51242749806443266},{"$f":"'Scen 2'!AT$211","v":0.51395255843510934},{"$f":"'Scen 2'!AU$211","v":0.51357757579045082},{"$f":"'Scen 2'!AV$211","v":0.51325128822879673},{"$f":"'Scen 2'!AW$211","v":0.55135086596647276},{"$f":"'Scen 2'!AX$211","v":0.54900060359681957},{"$f":"'Scen 2'!AY$211","v":0.54750001283274163},{"$f":"'Scen 2'!AZ$211","v":0.54605632355853262},{"$f":"'Scen 2'!BA$211","v":0.5443133496382232},{"$f":"'Scen 2'!BB$211","v":0.55483689524719459},{"$f":"'Scen 2'!BC$211","v":0.55318453440934534},{"$f":"'Scen 2'!BD$211","v":0.55161507144225108},{"$f":"'Scen 2'!BE$211","v":0.55009158665257674},{"$f":"'Scen 2'!BF$211","v":0.54837415876595841},{"$f":"'Scen 2'!BG$211","v":0.55350206036739313},{"$f":"'Scen 2'!BH$211","v":0.55219458219051787},{"$f":"'Scen 2'!BI$211","v":0.55100409787415283},{"$f":"'Scen 2'!BJ$211","v":0.54989852068420486}]
[null,null,null,null,{"$f":"E51","v":"EBITDA Margin"},"SCEN 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$211","v":0},{"$f":"'Scen 3'!AB$211","v":0},{"$f":"'Scen 3'!AC$211","v":0},{"$f":"'Scen 3'!AD$211","v":0},{"$f":"'Scen 3'!AE$211","v":0},{"$f":"'Scen 3'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 3'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 3'!AH$211","v":0.57010563605062503},{"$f":"'Scen 3'!AI$211","v":0.61438664714180946},{"$f":"'Scen 3'!AJ$211","v":0.64135698906113803},{"$f":"'Scen 3'!AK$211","v":0.64428314080170901},{"$f":"'Scen 3'!AL$211","v":0.65284091767435115},{"$f":"'Scen 3'!AM$211","v":0.58855427411859929},{"$f":"'Scen 3'!AN$211","v":0.5900337725652135},{"$f":"'Scen 3'!AO$211","v":0.57980228624587993},{"$f":"'Scen 3'!AP$211","v":0.5815788219198903},{"$f":"'Scen 3'!AQ$211","v":0.58290013352774572},{"$f":"'Scen 3'!AR$211","v":0.61474207376381851},{"$f":"'Scen 3'!AS$211","v":0.6109044772943959},{"$f":"'Scen 3'!AT$211","v":0.61130025357013851},{"$f":"'Scen 3'!AU$211","v":0.61043162870117429},{"$f":"'Scen 3'!AV$211","v":0.60959831331508973},{"$f":"'Scen 3'!AW$211","v":0.64164966207277752},{"$f":"'Scen 3'!AX$211","v":0.63950473928336915},{"$f":"'Scen 3'!AY$211","v":0.6379252956748338},{"$f":"'Scen 3'!AZ$211","v":0.63638253674334189},{"$f":"'Scen 3'!BA$211","v":0.63463710499954451},{"$f":"'Scen 3'!BB$211","v":0.64351478594589329},{"$f":"'Scen 3'!BC$211","v":0.64184135145114274},{"$f":"'Scen 3'!BD$211","v":0.64022181897625718},{"$f":"'Scen 3'!BE$211","v":0.63863162235361004},{"$f":"'Scen 3'!BF$211","v":0.63690869382328996},{"$f":"'Scen 3'!BG$211","v":0.64191999339582528},{"$f":"'Scen 3'!BH$211","v":0.64047766827062647},{"$f":"'Scen 3'!BI$211","v":0.63911346743572561},{"$f":"'Scen 3'!BJ$211","v":0.63780620356147821}]
[null,null,null,null,"EBITDA Margin","SCEN 4",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$211","v":0},{"$f":"'Scen 4'!AB$211","v":0},{"$f":"'Scen 4'!AC$211","v":0},{"$f":"'Scen 4'!AD$211","v":0},{"$f":"'Scen 4'!AE$211","v":0},{"$f":"'Scen 4'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 4'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 4'!AH$211","v":0.52934230489764522},{"$f":"'Scen 4'!AI$211","v":0.5332812780299353},{"$f":"'Scen 4'!AJ$211","v":0.56491813897767529},{"$f":"'Scen 4'!AK$211","v":0.58397654103836527},{"$f":"'Scen 4'!AL$211","v":0.59501426158854265},{"$f":"'Scen 4'!AM$211","v":0.54161474304354895},{"$f":"'Scen 4'!AN$211","v":0.54826687027924736},{"$f":"'Scen 4'!AO$211","v":0.53615854358060633},{"$f":"'Scen 4'!AP$211","v":0.53562843046237918},{"$f":"'Scen 4'!AQ$211","v":0.53423897222181327},{"$f":"'Scen 4'!AR$211","v":0.56338062632424457},{"$f":"'Scen 4'!AS$211","v":0.55528216027759347},{"$f":"'Scen 4'!AT$211","v":0.55661034501981477},{"$f":"'Scen 4'!AU$211","v":0.55622490465932428},{"$f":"'Scen 4'!AV$211","v":0.55588372764777871},{"$f":"'Scen 4'!AW$211","v":0.59138082677397164},{"$f":"'Scen 4'!AX$211","v":0.58921703497925892},{"$f":"'Scen 4'!AY$211","v":0.58781733823154259},{"$f":"'Scen 4'!AZ$211","v":0.58646877241057871},{"$f":"'Scen 4'!BA$211","v":0.58485082629484464},{"$f":"'Scen 4'!BB$211","v":0.5944998770998482},{"$f":"'Scen 4'!BC$211","v":0.59296435985363372},{"$f":"'Scen 4'!BD$211","v":0.59150332918996407},{"$f":"'Scen 4'!BE$211","v":0.59008359173433778},{"$f":"'Scen 4'!BF$211","v":0.58848919584731862},{"$f":"'Scen 4'!BG$211","v":0.59384965285192348},{"$f":"'Scen 4'!BH$211","v":0.59262220057622039},{"$f":"'Scen 4'!BI$211","v":0.59149973032223047},{"$f":"'Scen 4'!BJ$211","v":0.59045350125539975}]
[null,null,null,null,"EBITDA Margin","SCEN 5",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$211","v":0},{"$f":"'Scen 5'!AB$211","v":0},{"$f":"'Scen 5'!AC$211","v":0},{"$f":"'Scen 5'!AD$211","v":0},{"$f":"'Scen 5'!AE$211","v":0},{"$f":"'Scen 5'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 5'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 5'!AH$211","v":0.57250333274893161},{"$f":"'Scen 5'!AI$211","v":0.61551805953585947},{"$f":"'Scen 5'!AJ$211","v":0.64213688422026227},{"$f":"'Scen 5'!AK$211","v":0.64431676765070789},{"$f":"'Scen 5'!AL$211","v":0.65283525880186133},{"$f":"'Scen 5'!AM$211","v":0.55616123842113696},{"$f":"'Scen 5'!AN$211","v":0.55826453990116442},{"$f":"'Scen 5'!AO$211","v":0.54665990019976063},{"$f":"'Scen 5'!AP$211","v":0.54911971123082304},{"$f":"'Scen 5'!AQ$211","v":0.55103559225079246},{"$f":"'Scen 5'!AR$211","v":0.58560555475925868},{"$f":"'Scen 5'!AS$211","v":0.58147229116965693},{"$f":"'Scen 5'!AT$211","v":0.58227151183962289},{"$f":"'Scen 5'!AU$211","v":0.58159666690791234},{"$f":"'Scen 5'!AV$211","v":0.58096185946143808},{"$f":"'Scen 5'!AW$211","v":0.61681877361383308},{"$f":"'Scen 5'!AX$211","v":0.61463748912966654},{"$f":"'Scen 5'!AY$211","v":0.61310850617901913},{"$f":"'Scen 5'!AZ$211","v":0.61162263845038811},{"$f":"'Scen 5'!BA$211","v":0.6099049426632156},{"$f":"'Scen 5'!BB$211","v":0.61989086234231461},{"$f":"'Scen 5'!BC$211","v":0.6182494708278008},{"$f":"'Scen 5'!BD$211","v":0.61667082837213782},{"$f":"'Scen 5'!BE$211","v":0.61512671114115469},{"$f":"'Scen 5'!BF$211","v":0.61343199841009866},{"$f":"'Scen 5'!BG$211","v":0.62143615445448819},{"$f":"'Scen 5'!BH$211","v":0.62005229625535196},{"$f":"'Scen 5'!BI$211","v":0.61875686839099087},{"$f":"'Scen 5'!BJ$211","v":0.61752586148838418}]
[null,null,null,null,"EBITDA Margin","SCEN 6",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$211","v":0},{"$f":"'Scen 6'!AB$211","v":0},{"$f":"'Scen 6'!AC$211","v":0},{"$f":"'Scen 6'!AD$211","v":0},{"$f":"'Scen 6'!AE$211","v":0},{"$f":"'Scen 6'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 6'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 6'!AH$211","v":0.52433138166957838},{"$f":"'Scen 6'!AI$211","v":0.59145548530330805},{"$f":"'Scen 6'!AJ$211","v":0.62487369271101301},{"$f":"'Scen 6'!AK$211","v":0.63808159608587889},{"$f":"'Scen 6'!AL$211","v":0.64749476555917829},{"$f":"'Scen 6'!AM$211","v":0.55521862160046886},{"$f":"'Scen 6'!AN$211","v":0.55733992918842001},{"$f":"'Scen 6'!AO$211","v":0.54569549301621845},{"$f":"'Scen 6'!AP$211","v":0.54817503350129704},{"$f":"'Scen 6'!AQ$211","v":0.55010804661099888},{"$f":"'Scen 6'!AR$211","v":0.58384674399447745},{"$f":"'Scen 6'!AS$211","v":0.57969563677551195},{"$f":"'Scen 6'!AT$211","v":0.5805189059241217},{"$f":"'Scen 6'!AU$211","v":0.57985552356013814},{"$f":"'Scen 6'!AV$211","v":0.57923244342795155},{"$f":"'Scen 6'!AW$211","v":0.61412741248331848},{"$f":"'Scen 6'!AX$211","v":0.61194190442370977},{"$f":"'Scen 6'!AY$211","v":0.61041797635628681},{"$f":"'Scen 6'!AZ$211","v":0.60893783576720617},{"$f":"'Scen 6'!BA$211","v":0.60722273497404833},{"$f":"'Scen 6'!BB$211","v":0.61667420578306853},{"$f":"'Scen 6'!BC$211","v":0.61503662155435923},{"$f":"'Scen 6'!BD$211","v":0.61346295492369041},{"$f":"'Scen 6'!BE$211","v":0.61192449097744539},{"$f":"'Scen 6'!BF$211","v":0.61023302174314442},{"$f":"'Scen 6'!BG$211","v":0.61545148572916719},{"$f":"'Scen 6'!BH$211","v":0.61408289681545014},{"$f":"'Scen 6'!BI$211","v":0.61280563762645535},{"$f":"'Scen 6'!BJ$211","v":0.61159489196783767}]
[null,null,null,null,"EBITDA Margin","SCEN 7",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$211","v":0},{"$f":"'Scen 7'!AB$211","v":0},{"$f":"'Scen 7'!AC$211","v":0},{"$f":"'Scen 7'!AD$211","v":0},{"$f":"'Scen 7'!AE$211","v":0},{"$f":"'Scen 7'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 7'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 7'!AH$211","v":0.52433138166957838},{"$f":"'Scen 7'!AI$211","v":0.59145548530330805},{"$f":"'Scen 7'!AJ$211","v":0.62487369271101301},{"$f":"'Scen 7'!AK$211","v":0.63808159608587889},{"$f":"'Scen 7'!AL$211","v":0.64749476555917829},{"$f":"'Scen 7'!AM$211","v":0.55521862160046886},{"$f":"'Scen 7'!AN$211","v":0.55733992918842001},{"$f":"'Scen 7'!AO$211","v":0.54569549301621845},{"$f":"'Scen 7'!AP$211","v":0.54817503350129704},{"$f":"'Scen 7'!AQ$211","v":0.55010804661099888},{"$f":"'Scen 7'!AR$211","v":0.58384674399447745},{"$f":"'Scen 7'!AS$211","v":0.57969563677551195},{"$f":"'Scen 7'!AT$211","v":0.5805189059241217},{"$f":"'Scen 7'!AU$211","v":0.57985552356013814},{"$f":"'Scen 7'!AV$211","v":0.57923244342795155},{"$f":"'Scen 7'!AW$211","v":0.61412741248331848},{"$f":"'Scen 7'!AX$211","v":0.61194190442370977},{"$f":"'Scen 7'!AY$211","v":0.61041797635628681},{"$f":"'Scen 7'!AZ$211","v":0.60893783576720617},{"$f":"'Scen 7'!BA$211","v":0.60722273497404833},{"$f":"'Scen 7'!BB$211","v":0.61667420578306853},{"$f":"'Scen 7'!BC$211","v":0.61503662155435923},{"$f":"'Scen 7'!BD$211","v":0.61346295492369041},{"$f":"'Scen 7'!BE$211","v":0.61192449097744539},{"$f":"'Scen 7'!BF$211","v":0.61023302174314442},{"$f":"'Scen 7'!BG$211","v":0.61545148572916719},{"$f":"'Scen 7'!BH$211","v":0.61408289681545014},{"$f":"'Scen 7'!BI$211","v":0.61280563762645535},{"$f":"'Scen 7'!BJ$211","v":0.61159489196783767}]
[null,null,null,null,"EBITDA Margin","SCEN 8",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$211","v":0},{"$f":"'Scen 8'!AB$211","v":0},{"$f":"'Scen 8'!AC$211","v":0},{"$f":"'Scen 8'!AD$211","v":0},{"$f":"'Scen 8'!AE$211","v":0},{"$f":"'Scen 8'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 8'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 8'!AH$211","v":0.52433138166957838},{"$f":"'Scen 8'!AI$211","v":0.59145548530330805},{"$f":"'Scen 8'!AJ$211","v":0.62487369271101301},{"$f":"'Scen 8'!AK$211","v":0.63808159608587889},{"$f":"'Scen 8'!AL$211","v":0.64749476555917829},{"$f":"'Scen 8'!AM$211","v":0.55521862160046886},{"$f":"'Scen 8'!AN$211","v":0.55733992918842001},{"$f":"'Scen 8'!AO$211","v":0.54569549301621845},{"$f":"'Scen 8'!AP$211","v":0.54817503350129704},{"$f":"'Scen 8'!AQ$211","v":0.55010804661099888},{"$f":"'Scen 8'!AR$211","v":0.58384674399447745},{"$f":"'Scen 8'!AS$211","v":0.57969563677551195},{"$f":"'Scen 8'!AT$211","v":0.5805189059241217},{"$f":"'Scen 8'!AU$211","v":0.57985552356013814},{"$f":"'Scen 8'!AV$211","v":0.57923244342795155},{"$f":"'Scen 8'!AW$211","v":0.61412741248331848},{"$f":"'Scen 8'!AX$211","v":0.61194190442370977},{"$f":"'Scen 8'!AY$211","v":0.61041797635628681},{"$f":"'Scen 8'!AZ$211","v":0.60893783576720617},{"$f":"'Scen 8'!BA$211","v":0.60722273497404833},{"$f":"'Scen 8'!BB$211","v":0.61667420578306853},{"$f":"'Scen 8'!BC$211","v":0.61503662155435923},{"$f":"'Scen 8'!BD$211","v":0.61346295492369041},{"$f":"'Scen 8'!BE$211","v":0.61192449097744539},{"$f":"'Scen 8'!BF$211","v":0.61023302174314442},{"$f":"'Scen 8'!BG$211","v":0.61545148572916719},{"$f":"'Scen 8'!BH$211","v":0.61408289681545014},{"$f":"'Scen 8'!BI$211","v":0.61280563762645535},{"$f":"'Scen 8'!BJ$211","v":0.61159489196783767}]
[null,null,null,null,"EBITDA Margin","SCEN 9",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$211","v":0},{"$f":"'Scen 9'!AB$211","v":0},{"$f":"'Scen 9'!AC$211","v":0},{"$f":"'Scen 9'!AD$211","v":0},{"$f":"'Scen 9'!AE$211","v":0},{"$f":"'Scen 9'!AF$211","v":-1.0755650177469645E-2},{"$f":"'Scen 9'!AG$211","v":8.9708205106875577E-2},{"$f":"'Scen 9'!AH$211","v":0.52433138166957838},{"$f":"'Scen 9'!AI$211","v":0.59145548530330805},{"$f":"'Scen 9'!AJ$211","v":0.62487369271101301},{"$f":"'Scen 9'!AK$211","v":0.63808159608587889},{"$f":"'Scen 9'!AL$211","v":0.64749476555917829},{"$f":"'Scen 9'!AM$211","v":0.55521862160046886},{"$f":"'Scen 9'!AN$211","v":0.55733992918842001},{"$f":"'Scen 9'!AO$211","v":0.54569549301621845},{"$f":"'Scen 9'!AP$211","v":0.54817503350129704},{"$f":"'Scen 9'!AQ$211","v":0.55010804661099888},{"$f":"'Scen 9'!AR$211","v":0.58384674399447745},{"$f":"'Scen 9'!AS$211","v":0.57969563677551195},{"$f":"'Scen 9'!AT$211","v":0.5805189059241217},{"$f":"'Scen 9'!AU$211","v":0.57985552356013814},{"$f":"'Scen 9'!AV$211","v":0.57923244342795155},{"$f":"'Scen 9'!AW$211","v":0.61412741248331848},{"$f":"'Scen 9'!AX$211","v":0.61194190442370977},{"$f":"'Scen 9'!AY$211","v":0.61041797635628681},{"$f":"'Scen 9'!AZ$211","v":0.60893783576720617},{"$f":"'Scen 9'!BA$211","v":0.60722273497404833},{"$f":"'Scen 9'!BB$211","v":0.61667420578306853},{"$f":"'Scen 9'!BC$211","v":0.61503662155435923},{"$f":"'Scen 9'!BD$211","v":0.61346295492369041},{"$f":"'Scen 9'!BE$211","v":0.61192449097744539},{"$f":"'Scen 9'!BF$211","v":0.61023302174314442},{"$f":"'Scen 9'!BG$211","v":0.61545148572916719},{"$f":"'Scen 9'!BH$211","v":0.61408289681545014},{"$f":"'Scen 9'!BI$211","v":0.61280563762645535},{"$f":"'Scen 9'!BJ$211","v":0.61159489196783767}]
[null,null,null,null,"Applicable Threshold - A- EBITDA Margin",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$212","v":0},{"$f":"O_FinStats!AB$212","v":0},{"$f":"O_FinStats!AC$212","v":0},{"$f":"O_FinStats!AD$212","v":0},{"$f":"O_FinStats!AE$212","v":0},{"$f":"O_FinStats!AF$212","v":0},{"$f":"O_FinStats!AG$212","v":0},{"$f":"O_FinStats!AH$212","v":0},{"$f":"O_FinStats!AI$212","v":0},{"$f":"O_FinStats!AJ$212","v":0},{"$f":"O_FinStats!AK$212","v":0},{"$f":"O_FinStats!AL$212","v":0},{"$f":"O_FinStats!AM$212","v":0},{"$f":"O_FinStats!AN$212","v":0},{"$f":"O_FinStats!AO$212","v":0},{"$f":"O_FinStats!AP$212","v":0},{"$f":"O_FinStats!AQ$212","v":0},{"$f":"O_FinStats!AR$212","v":0},{"$f":"O_FinStats!AS$212","v":0},{"$f":"O_FinStats!AT$212","v":0},{"$f":"O_FinStats!AU$212","v":0},{"$f":"O_FinStats!AV$212","v":0},{"$f":"O_FinStats!AW$212","v":0},{"$f":"O_FinStats!AX$212","v":0},{"$f":"O_FinStats!AY$212","v":0},{"$f":"O_FinStats!AZ$212","v":0},{"$f":"O_FinStats!BA$212","v":0},{"$f":"O_FinStats!BB$212","v":0},{"$f":"O_FinStats!BC$212","v":0},{"$f":"O_FinStats!BD$212","v":0},{"$f":"O_FinStats!BE$212","v":0},{"$f":"O_FinStats!BF$212","v":0},{"$f":"O_FinStats!BG$212","v":0},{"$f":"O_FinStats!BH$212","v":0},{"$f":"O_FinStats!BI$212","v":0},{"$f":"O_FinStats!BJ$212","v":0}]
[]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage","SCEN 1",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$221","v":2.8407224958949095},{"$f":"'Scen 1'!AB$221","v":3.0470588235294116},{"$f":"'Scen 1'!AC$221","v":3.3245149911816578},{"$f":"'Scen 1'!AD$221","v":3.3420138888888888},{"$f":"'Scen 1'!AE$221","v":3.5413793103448277},{"$f":"'Scen 1'!AF$221","v":8.413441197201639E-2},{"$f":"'Scen 1'!AG$221","v":0.43837176421033031},{"$f":"'Scen 1'!AH$221","v":2.4098046192447526},{"$f":"'Scen 1'!AI$221","v":2.9360765985232624},{"$f":"'Scen 1'!AJ$221","v":3.7288979194010952},{"$f":"'Scen 1'!AK$221","v":4.1364198964433214},{"$f":"'Scen 1'!AL$221","v":3.7899006242169802},{"$f":"'Scen 1'!AM$221","v":4.7574282232253831},{"$f":"'Scen 1'!AN$221","v":4.6218965566212722},{"$f":"'Scen 1'!AO$221","v":4.3619663238021369},{"$f":"'Scen 1'!AP$221","v":4.3791193789223231},{"$f":"'Scen 1'!AQ$221","v":4.4318939508402888},{"$f":"'Scen 1'!AR$221","v":5.1137886836047777},{"$f":"'Scen 1'!AS$221","v":4.9740196709053937},{"$f":"'Scen 1'!AT$221","v":4.9115168454480402},{"$f":"'Scen 1'!AU$221","v":4.8268387630571814},{"$f":"'Scen 1'!AV$221","v":4.8329895652252386},{"$f":"'Scen 1'!AW$221","v":5.5965926394177723},{"$f":"'Scen 1'!AX$221","v":5.4690591792149732},{"$f":"'Scen 1'!AY$221","v":5.3205091034858851},{"$f":"'Scen 1'!AZ$221","v":5.3667998992230332},{"$f":"'Scen 1'!BA$221","v":5.5956355006298093},{"$f":"'Scen 1'!BB$221","v":5.9548036415244363},{"$f":"'Scen 1'!BC$221","v":5.9612995545761036},{"$f":"'Scen 1'!BD$221","v":6.0361410530161583},{"$f":"'Scen 1'!BE$221","v":6.1929840128957032},{"$f":"'Scen 1'!BF$221","v":6.4605539143479254},{"$f":"'Scen 1'!BG$221","v":6.7157273099551906},{"$f":"'Scen 1'!BH$221","v":6.7301212401893267},{"$f":"'Scen 1'!BI$221","v":6.7570119845666907},{"$f":"'Scen 1'!BJ$221","v":6.7391359510200788}]
[null,null,null,null,{"$f":"E64","v":"Cash Interest Coverage"},"SCEN 2",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 2'!AA$221","v":2.8407224958949095},{"$f":"'Scen 2'!AB$221","v":3.0470588235294116},{"$f":"'Scen 2'!AC$221","v":3.3245149911816578},{"$f":"'Scen 2'!AD$221","v":3.3420138888888888},{"$f":"'Scen 2'!AE$221","v":3.5413793103448277},{"$f":"'Scen 2'!AF$221","v":8.413441197201639E-2},{"$f":"'Scen 2'!AG$221","v":0.43844482779021154},{"$f":"'Scen 2'!AH$221","v":2.4117137876445969},{"$f":"'Scen 2'!AI$221","v":2.2953018294094374},{"$f":"'Scen 2'!AJ$221","v":2.7654955595437452},{"$f":"'Scen 2'!AK$221","v":3.0340748059214757},{"$f":"'Scen 2'!AL$221","v":2.7114687129974753},{"$f":"'Scen 2'!AM$221","v":3.7044717675893541},{"$f":"'Scen 2'!AN$221","v":3.6618013329397678},{"$f":"'Scen 2'!AO$221","v":3.5198740286308241},{"$f":"'Scen 2'!AP$221","v":3.5510425930860632},{"$f":"'Scen 2'!AQ$221","v":3.6068815129529619},{"$f":"'Scen 2'!AR$221","v":4.2262094484428054},{"$f":"'Scen 2'!AS$221","v":4.1037083727507477},{"$f":"'Scen 2'!AT$221","v":4.0622075788649967},{"$f":"'Scen 2'!AU$221","v":3.9953475060999808},{"$f":"'Scen 2'!AV$221","v":4.0061345972775859},{"$f":"'Scen 2'!AW$221","v":4.6973963487746504},{"$f":"'Scen 2'!AX$221","v":4.5908211745254528},{"$f":"'Scen 2'!AY$221","v":4.4686435496380925},{"$f":"'Scen 2'!AZ$221","v":4.50600458833416},{"$f":"'Scen 2'!BA$221","v":4.6957949319320633},{"$f":"'Scen 2'!BB$221","v":5.0411799525499816},{"$f":"'Scen 2'!BC$221","v":5.053726920708927},{"$f":"'Scen 2'!BD$221","v":5.0843065534537111},{"$f":"'Scen 2'!BE$221","v":5.2087044255346919},{"$f":"'Scen 2'!BF$221","v":5.4238533716252952},{"$f":"'Scen 2'!BG$221","v":5.6613033448982577},{"$f":"'Scen 2'!BH$221","v":5.6976174816143557},{"$f":"'Scen 2'!BI$221","v":5.7209131724002749},{"$f":"'Scen 2'!BJ$221","v":5.7068014600612695}]
[null,null,null,null,{"$f":"E65","v":"Cash Interest Coverage"},"SCEN 3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 3'!AA$221","v":2.8407224958949095},{"$f":"'Scen 3'!AB$221","v":3.0470588235294116},{"$f":"'Scen 3'!AC$221","v":3.3245149911816578},{"$f":"'Scen 3'!AD$221","v":3.3420138888888888},{"$f":"'Scen 3'!AE$221","v":3.5413793103448277},{"$f":"'Scen 3'!AF$221","v":-2.8531900537758493E-2},{"$f":"'Scen 3'!AG$221","v":0.39253387149943059},{"$f":"'Scen 3'!AH$221","v":2.9280967180191158},{"$f":"'Scen 3'!AI$221","v":4.0711518096225197},{"$f":"'Scen 3'!AJ$221","v":4.9268414410923533},{"$f":"'Scen 3'!AK$221","v":5.4933201648945778},{"$f":"'Scen 3'!AL$221","v":5.8421678909111394},{"$f":"'Scen 3'!AM$221","v":4.4699062028415213},{"$f":"'Scen 3'!AN$221","v":4.5683814472209914},{"$f":"'Scen 3'!AO$221","v":4.4400618276614123},{"$f":"'Scen 3'!AP$221","v":4.5350292546385571},{"$f":"'Scen 3'!AQ$221","v":4.7135982608088707},{"$f":"'Scen 3'!AR$221","v":5.5080337418056597},{"$f":"'Scen 3'!AS$221","v":5.4689778605332879},{"$f":"'Scen 3'!AT$221","v":5.4912532460687098},{"$f":"'Scen 3'!AU$221","v":5.4873530790998251},{"$f":"'Scen 3'!AV$221","v":5.6042789291726809},{"$f":"'Scen 3'!AW$221","v":6.5524740237182799},{"$f":"'Scen 3'!AX$221","v":6.4958103069339579},{"$f":"'Scen 3'!AY$221","v":6.3994902476701458},{"$f":"'Scen 3'!AZ$221","v":6.6913373732784915},{"$f":"'Scen 3'!BA$221","v":7.2812409903030328},{"$f":"'Scen 3'!BB$221","v":7.8585915168834637},{"$f":"'Scen 3'!BC$221","v":7.6994226764087568},{"$f":"'Scen 3'!BD$221","v":7.5836640146027126},{"$f":"'Scen 3'!BE$221","v":7.5338960176227356},{"$f":"'Scen 3'!BF$221","v":7.5272889051760812},{"$f":"'Scen 3'!BG$221","v":7.7137011476842607},{"$f":"'Scen 3'!BH$221","v":7.7329049131957328},{"$f":"'Scen 3'!BI$221","v":7.7576607015590726},{"$f":"'Scen 3'!BJ$221","v":7.7220774989177476}]
[null,null,null,null,"Cash Interest Coverage","SCEN 4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 4'!AA$221","v":2.8407224958949095},{"$f":"'Scen 4'!AB$221","v":3.0470588235294116},{"$f":"'Scen 4'!AC$221","v":3.3245149911816578},{"$f":"'Scen 4'!AD$221","v":3.3420138888888888},{"$f":"'Scen 4'!AE$221","v":3.5413793103448277},{"$f":"'Scen 4'!AF$221","v":7.1744327834077845E-2},{"$f":"'Scen 4'!AG$221","v":0.41178986474460572},{"$f":"'Scen 4'!AH$221","v":2.2131709920783398},{"$f":"'Scen 4'!AI$221","v":2.7136083579843571},{"$f":"'Scen 4'!AJ$221","v":3.8226456259803285},{"$f":"'Scen 4'!AK$221","v":4.1964736933792031},{"$f":"'Scen 4'!AL$221","v":4.2727239712864318},{"$f":"'Scen 4'!AM$221","v":5.1031626602724929},{"$f":"'Scen 4'!AN$221","v":5.1706573410023022},{"$f":"'Scen 4'!AO$221","v":4.8488187495861972},{"$f":"'Scen 4'!AP$221","v":4.7679572269077211},{"$f":"'Scen 4'!AQ$221","v":4.7472191119284322},{"$f":"'Scen 4'!AR$221","v":5.3291578256608263},{"$f":"'Scen 4'!AS$221","v":5.0733564160479254},{"$f":"'Scen 4'!AT$221","v":4.9869901964293346},{"$f":"'Scen 4'!AU$221","v":4.8784143406284883},{"$f":"'Scen 4'!AV$221","v":4.8770908675421376},{"$f":"'Scen 4'!AW$221","v":5.6444294423318455},{"$f":"'Scen 4'!AX$221","v":5.495155222788136},{"$f":"'Scen 4'!AY$221","v":5.3270287524091255},{"$f":"'Scen 4'!AZ$221","v":5.3600759117954775},{"$f":"'Scen 4'!BA$221","v":5.5898189282872801},{"$f":"'Scen 4'!BB$221","v":5.9512473969656998},{"$f":"'Scen 4'!BC$221","v":5.8612517319288004},{"$f":"'Scen 4'!BD$221","v":5.8062519915546407},{"$f":"'Scen 4'!BE$221","v":5.8653553033426897},{"$f":"'Scen 4'!BF$221","v":5.9748345302500203},{"$f":"'Scen 4'!BG$221","v":6.1693781901820204},{"$f":"'Scen 4'!BH$221","v":6.1905526425095472},{"$f":"'Scen 4'!BI$221","v":6.218407758292714},{"$f":"'Scen 4'!BJ$221","v":6.1984742701029703}]
[null,null,null,null,"Cash Interest Coverage","SCEN 5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 5'!AA$221","v":2.8407224958949095},{"$f":"'Scen 5'!AB$221","v":3.0470588235294116},{"$f":"'Scen 5'!AC$221","v":3.3245149911816578},{"$f":"'Scen 5'!AD$221","v":3.3420138888888888},{"$f":"'Scen 5'!AE$221","v":3.5413793103448277},{"$f":"'Scen 5'!AF$221","v":-2.861304340151052E-2},{"$f":"'Scen 5'!AG$221","v":0.39429246967166515},{"$f":"'Scen 5'!AH$221","v":2.9882616113922476},{"$f":"'Scen 5'!AI$221","v":4.1592176336676925},{"$f":"'Scen 5'!AJ$221","v":5.0654231862098253},{"$f":"'Scen 5'!AK$221","v":5.7006195789894019},{"$f":"'Scen 5'!AL$221","v":6.0698915678578382},{"$f":"'Scen 5'!AM$221","v":4.0421873986880419},{"$f":"'Scen 5'!AN$221","v":4.1798183517245411},{"$f":"'Scen 5'!AO$221","v":4.0396205021736122},{"$f":"'Scen 5'!AP$221","v":4.1360545841755689},{"$f":"'Scen 5'!AQ$221","v":4.3117255075997321},{"$f":"'Scen 5'!AR$221","v":5.0857023825320162},{"$f":"'Scen 5'!AS$221","v":5.0424566196378704},{"$f":"'Scen 5'!AT$221","v":5.0666022340827777},{"$f":"'Scen 5'!AU$221","v":5.0623850867813038},{"$f":"'Scen 5'!AV$221","v":5.1768803470523981},{"$f":"'Scen 5'!AW$221","v":6.1339364827406238},{"$f":"'Scen 5'!AX$221","v":6.0814030084155046},{"$f":"'Scen 5'!AY$221","v":5.9967531152938092},{"$f":"'Scen 5'!AZ$221","v":6.2898036162110813},{"$f":"'Scen 5'!BA$221","v":6.865847109355486},{"$f":"'Scen 5'!BB$221","v":7.4491500573605176},{"$f":"'Scen 5'!BC$221","v":7.2930643342202988},{"$f":"'Scen 5'!BD$221","v":7.1623102863400634},{"$f":"'Scen 5'!BE$221","v":7.1091573394253613},{"$f":"'Scen 5'!BF$221","v":7.1107004687569244},{"$f":"'Scen 5'!BG$221","v":7.3551460800782031},{"$f":"'Scen 5'!BH$221","v":7.3355808910990001},{"$f":"'Scen 5'!BI$221","v":7.3651278381154617},{"$f":"'Scen 5'!BJ$221","v":7.3346363531348855}]
[null,null,null,null,"Cash Interest Coverage","SCEN 6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 6'!AA$221","v":2.8407224958949095},{"$f":"'Scen 6'!AB$221","v":3.0470588235294116},{"$f":"'Scen 6'!AC$221","v":3.3245149911816578},{"$f":"'Scen 6'!AD$221","v":3.3420138888888888},{"$f":"'Scen 6'!AE$221","v":3.5413793103448277},{"$f":"'Scen 6'!AF$221","v":-2.861304340151052E-2},{"$f":"'Scen 6'!AG$221","v":0.39429246967166515},{"$f":"'Scen 6'!AH$221","v":2.3902487729755051},{"$f":"'Scen 6'!AI$221","v":3.6678477278499653},{"$f":"'Scen 6'!AJ$221","v":4.5960225821217477},{"$f":"'Scen 6'!AK$221","v":5.304515899776419},{"$f":"'Scen 6'!AL$221","v":5.8791798630137446},{"$f":"'Scen 6'!AM$221","v":4.0049303533186507},{"$f":"'Scen 6'!AN$221","v":4.1037254018038514},{"$f":"'Scen 6'!AO$221","v":3.9675222744381915},{"$f":"'Scen 6'!AP$221","v":4.0652014029297261},{"$f":"'Scen 6'!AQ$221","v":4.239690913390052},{"$f":"'Scen 6'!AR$221","v":4.9857897342314192},{"$f":"'Scen 6'!AS$221","v":4.9468604595738048},{"$f":"'Scen 6'!AT$221","v":4.975136455117525},{"$f":"'Scen 6'!AU$221","v":4.9752099269923953},{"$f":"'Scen 6'!AV$221","v":5.0912419926881505},{"$f":"'Scen 6'!AW$221","v":6.0105805301996149},{"$f":"'Scen 6'!AX$221","v":5.9645005163346285},{"$f":"'Scen 6'!AY$221","v":5.8874662502588526},{"$f":"'Scen 6'!AZ$221","v":6.1791274495607551},{"$f":"'Scen 6'!BA$221","v":6.7475704480131844},{"$f":"'Scen 6'!BB$221","v":7.309022160359949},{"$f":"'Scen 6'!BC$221","v":7.1642322541597734},{"$f":"'Scen 6'!BD$221","v":7.0390617337078307},{"$f":"'Scen 6'!BE$221","v":6.9727038550088363},{"$f":"'Scen 6'!BF$221","v":6.9581330120916407},{"$f":"'Scen 6'!BG$221","v":7.1309897099964736},{"$f":"'Scen 6'!BH$221","v":7.1548071947083152},{"$f":"'Scen 6'!BI$221","v":7.184471618935615},{"$f":"'Scen 6'!BJ$221","v":7.156118790514495}]
[null,null,null,null,"Cash Interest Coverage","SCEN 7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 7'!AA$221","v":2.8407224958949095},{"$f":"'Scen 7'!AB$221","v":3.0470588235294116},{"$f":"'Scen 7'!AC$221","v":3.3245149911816578},{"$f":"'Scen 7'!AD$221","v":3.3420138888888888},{"$f":"'Scen 7'!AE$221","v":3.5413793103448277},{"$f":"'Scen 7'!AF$221","v":-2.861304340151052E-2},{"$f":"'Scen 7'!AG$221","v":0.39429246967166515},{"$f":"'Scen 7'!AH$221","v":2.3902487729755051},{"$f":"'Scen 7'!AI$221","v":3.6678477278499653},{"$f":"'Scen 7'!AJ$221","v":4.5960225821217477},{"$f":"'Scen 7'!AK$221","v":5.304515899776419},{"$f":"'Scen 7'!AL$221","v":5.8791798630137446},{"$f":"'Scen 7'!AM$221","v":4.0049303533186507},{"$f":"'Scen 7'!AN$221","v":4.1037254018038514},{"$f":"'Scen 7'!AO$221","v":3.9675222744381915},{"$f":"'Scen 7'!AP$221","v":4.0652014029297261},{"$f":"'Scen 7'!AQ$221","v":4.239690913390052},{"$f":"'Scen 7'!AR$221","v":4.9857897342314192},{"$f":"'Scen 7'!AS$221","v":4.9468604595738048},{"$f":"'Scen 7'!AT$221","v":4.975136455117525},{"$f":"'Scen 7'!AU$221","v":4.9752099269923953},{"$f":"'Scen 7'!AV$221","v":5.0912419926881505},{"$f":"'Scen 7'!AW$221","v":6.0105805301996149},{"$f":"'Scen 7'!AX$221","v":5.9645005163346285},{"$f":"'Scen 7'!AY$221","v":5.8874662502588526},{"$f":"'Scen 7'!AZ$221","v":6.1791274495607551},{"$f":"'Scen 7'!BA$221","v":6.7475704480131844},{"$f":"'Scen 7'!BB$221","v":7.309022160359949},{"$f":"'Scen 7'!BC$221","v":7.1642322541597734},{"$f":"'Scen 7'!BD$221","v":7.0390617337078307},{"$f":"'Scen 7'!BE$221","v":6.9727038550088363},{"$f":"'Scen 7'!BF$221","v":6.9581330120916407},{"$f":"'Scen 7'!BG$221","v":7.1309897099964736},{"$f":"'Scen 7'!BH$221","v":7.1548071947083152},{"$f":"'Scen 7'!BI$221","v":7.184471618935615},{"$f":"'Scen 7'!BJ$221","v":7.156118790514495}]
[null,null,null,null,"Cash Interest Coverage","SCEN 8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 8'!AA$221","v":2.8407224958949095},{"$f":"'Scen 8'!AB$221","v":3.0470588235294116},{"$f":"'Scen 8'!AC$221","v":3.3245149911816578},{"$f":"'Scen 8'!AD$221","v":3.3420138888888888},{"$f":"'Scen 8'!AE$221","v":3.5413793103448277},{"$f":"'Scen 8'!AF$221","v":-2.861304340151052E-2},{"$f":"'Scen 8'!AG$221","v":0.39429246967166515},{"$f":"'Scen 8'!AH$221","v":2.3902487729755051},{"$f":"'Scen 8'!AI$221","v":3.6678477278499653},{"$f":"'Scen 8'!AJ$221","v":4.5960225821217477},{"$f":"'Scen 8'!AK$221","v":5.304515899776419},{"$f":"'Scen 8'!AL$221","v":5.8791798630137446},{"$f":"'Scen 8'!AM$221","v":4.0049303533186507},{"$f":"'Scen 8'!AN$221","v":4.1037254018038514},{"$f":"'Scen 8'!AO$221","v":3.9675222744381915},{"$f":"'Scen 8'!AP$221","v":4.0652014029297261},{"$f":"'Scen 8'!AQ$221","v":4.239690913390052},{"$f":"'Scen 8'!AR$221","v":4.9857897342314192},{"$f":"'Scen 8'!AS$221","v":4.9468604595738048},{"$f":"'Scen 8'!AT$221","v":4.975136455117525},{"$f":"'Scen 8'!AU$221","v":4.9752099269923953},{"$f":"'Scen 8'!AV$221","v":5.0912419926881505},{"$f":"'Scen 8'!AW$221","v":6.0105805301996149},{"$f":"'Scen 8'!AX$221","v":5.9645005163346285},{"$f":"'Scen 8'!AY$221","v":5.8874662502588526},{"$f":"'Scen 8'!AZ$221","v":6.1791274495607551},{"$f":"'Scen 8'!BA$221","v":6.7475704480131844},{"$f":"'Scen 8'!BB$221","v":7.309022160359949},{"$f":"'Scen 8'!BC$221","v":7.1642322541597734},{"$f":"'Scen 8'!BD$221","v":7.0390617337078307},{"$f":"'Scen 8'!BE$221","v":6.9727038550088363},{"$f":"'Scen 8'!BF$221","v":6.9581330120916407},{"$f":"'Scen 8'!BG$221","v":7.1309897099964736},{"$f":"'Scen 8'!BH$221","v":7.1548071947083152},{"$f":"'Scen 8'!BI$221","v":7.184471618935615},{"$f":"'Scen 8'!BJ$221","v":7.156118790514495}]
[null,null,null,null,"Cash Interest Coverage","SCEN 9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 9'!AA$221","v":2.8407224958949095},{"$f":"'Scen 9'!AB$221","v":3.0470588235294116},{"$f":"'Scen 9'!AC$221","v":3.3245149911816578},{"$f":"'Scen 9'!AD$221","v":3.3420138888888888},{"$f":"'Scen 9'!AE$221","v":3.5413793103448277},{"$f":"'Scen 9'!AF$221","v":-2.861304340151052E-2},{"$f":"'Scen 9'!AG$221","v":0.39429246967166515},{"$f":"'Scen 9'!AH$221","v":2.3902487729755051},{"$f":"'Scen 9'!AI$221","v":3.6678477278499653},{"$f":"'Scen 9'!AJ$221","v":4.5960225821217477},{"$f":"'Scen 9'!AK$221","v":5.304515899776419},{"$f":"'Scen 9'!AL$221","v":5.8791798630137446},{"$f":"'Scen 9'!AM$221","v":4.0049303533186507},{"$f":"'Scen 9'!AN$221","v":4.1037254018038514},{"$f":"'Scen 9'!AO$221","v":3.9675222744381915},{"$f":"'Scen 9'!AP$221","v":4.0652014029297261},{"$f":"'Scen 9'!AQ$221","v":4.239690913390052},{"$f":"'Scen 9'!AR$221","v":4.9857897342314192},{"$f":"'Scen 9'!AS$221","v":4.9468604595738048},{"$f":"'Scen 9'!AT$221","v":4.975136455117525},{"$f":"'Scen 9'!AU$221","v":4.9752099269923953},{"$f":"'Scen 9'!AV$221","v":5.0912419926881505},{"$f":"'Scen 9'!AW$221","v":6.0105805301996149},{"$f":"'Scen 9'!AX$221","v":5.9645005163346285},{"$f":"'Scen 9'!AY$221","v":5.8874662502588526},{"$f":"'Scen 9'!AZ$221","v":6.1791274495607551},{"$f":"'Scen 9'!BA$221","v":6.7475704480131844},{"$f":"'Scen 9'!BB$221","v":7.309022160359949},{"$f":"'Scen 9'!BC$221","v":7.1642322541597734},{"$f":"'Scen 9'!BD$221","v":7.0390617337078307},{"$f":"'Scen 9'!BE$221","v":6.9727038550088363},{"$f":"'Scen 9'!BF$221","v":6.9581330120916407},{"$f":"'Scen 9'!BG$221","v":7.1309897099964736},{"$f":"'Scen 9'!BH$221","v":7.1548071947083152},{"$f":"'Scen 9'!BI$221","v":7.184471618935615},{"$f":"'Scen 9'!BJ$221","v":7.156118790514495}]
[null,null,null,null,"Selected credit rating for alerts",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$222","v":0},{"$f":"O_FinStats!AB$222","v":0},{"$f":"O_FinStats!AC$222","v":0},{"$f":"O_FinStats!AD$222","v":0},{"$f":"O_FinStats!AE$222","v":0},{"$f":"O_FinStats!AF$222","v":0},{"$f":"O_FinStats!AG$222","v":0},{"$f":"O_FinStats!AH$222","v":0},{"$f":"O_FinStats!AI$222","v":0},{"$f":"O_FinStats!AJ$222","v":0},{"$f":"O_FinStats!AK$222","v":0},{"$f":"O_FinStats!AL$222","v":0},{"$f":"O_FinStats!AM$222","v":0},{"$f":"O_FinStats!AN$222","v":0},{"$f":"O_FinStats!AO$222","v":0},{"$f":"O_FinStats!AP$222","v":0},{"$f":"O_FinStats!AQ$222","v":0},{"$f":"O_FinStats!AR$222","v":0},{"$f":"O_FinStats!AS$222","v":0},{"$f":"O_FinStats!AT$222","v":0},{"$f":"O_FinStats!AU$222","v":0},{"$f":"O_FinStats!AV$222","v":0},{"$f":"O_FinStats!AW$222","v":0},{"$f":"O_FinStats!AX$222","v":0},{"$f":"O_FinStats!AY$222","v":0},{"$f":"O_FinStats!AZ$222","v":0},{"$f":"O_FinStats!BA$222","v":0},{"$f":"O_FinStats!BB$222","v":0},{"$f":"O_FinStats!BC$222","v":0},{"$f":"O_FinStats!BD$222","v":0},{"$f":"O_FinStats!BE$222","v":0},{"$f":"O_FinStats!BF$222","v":0},{"$f":"O_FinStats!BG$222","v":0},{"$f":"O_FinStats!BH$222","v":0},{"$f":"O_FinStats!BI$222","v":0},{"$f":"O_FinStats!BJ$222","v":0}]
[]
[null,null,null,null,"FFO to Debt","SCEN 1","%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 1'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 1'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 1'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 1'!AE$225","v":0.1404002240084383},{"$f":"'Scen 1'!AF$225","v":-3.1589546183704728E-2},{"$f":"'Scen 1'!AG$225","v":-2.3792022652205157E-2},{"$f":"'Scen 1'!AH$225","v":9.3836895200468201E-2},{"$f":"'Scen 1'!AI$225","v":0.12679536951615214},{"$f":"'Scen 1'!AJ$225","v":0.10549746054362062},{"$f":"'Scen 1'!AK$225","v":0.10727317722919903},{"$f":"'Scen 1'!AL$225","v":0.11188409971098354},{"$f":"'Scen 1'!AM$225","v":0.11778811703071188},{"$f":"'Scen 1'!AN$225","v":0.11680320290804007},{"$f":"'Scen 1'!AO$225","v":0.10763443122622041},{"$f":"'Scen 1'!AP$225","v":0.10839420350050058},{"$f":"'Scen 1'!AQ$225","v":0.10899888667664477},{"$f":"'Scen 1'!AR$225","v":0.12923934573053444},{"$f":"'Scen 1'!AS$225","v":0.12308752371313544},{"$f":"'Scen 1'!AT$225","v":0.12047645339479758},{"$f":"'Scen 1'!AU$225","v":0.11864046978750505},{"$f":"'Scen 1'!AV$225","v":0.11848843006212444},{"$f":"'Scen 1'!AW$225","v":0.14066034566238969},{"$f":"'Scen 1'!AX$225","v":0.13336717869355616},{"$f":"'Scen 1'!AY$225","v":0.13031291426177707},{"$f":"'Scen 1'!AZ$225","v":0.13716419617118331},{"$f":"'Scen 1'!BA$225","v":0.14077671960498439},{"$f":"'Scen 1'!BB$225","v":0.14680980970151786},{"$f":"'Scen 1'!BC$225","v":0.14516075408115384},{"$f":"'Scen 1'!BD$225","v":0.14409134682732649},{"$f":"'Scen 1'!BE$225","v":0.14592730939609003},{"$f":"'Scen 1'!BF$225","v":0.14696171345801748},{"$f":"'Scen 1'!BG$225","v":0.15189629958074127},{"$f":"'Scen 1'!BH$225","v":0.15275379642083539},{"$f":"'Scen 1'!BI$225","v":0.15303751870787857},{"$f":"'Scen 1'!BJ$225","v":0.15145535311576477}]
[null,null,null,null,{"$f":"E75","v":"FFO to Debt"},"SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 2'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 2'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 2'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 2'!AE$225","v":0.1404002240084383},{"$f":"'Scen 2'!AF$225","v":-3.1589546183704728E-2},{"$f":"'Scen 2'!AG$225","v":-2.3797970907613014E-2},{"$f":"'Scen 2'!AH$225","v":9.2961595478386019E-2},{"$f":"'Scen 2'!AI$225","v":8.5687818905442747E-2},{"$f":"'Scen 2'!AJ$225","v":6.7991044066783454E-2},{"$f":"'Scen 2'!AK$225","v":6.9231918564475428E-2},{"$f":"'Scen 2'!AL$225","v":6.8367307920052925E-2},{"$f":"'Scen 2'!AM$225","v":8.3367971335850125E-2},{"$f":"'Scen 2'!AN$225","v":8.5219488369388544E-2},{"$f":"'Scen 2'!AO$225","v":8.0135493382108319E-2},{"$f":"'Scen 2'!AP$225","v":8.1313751909417073E-2},{"$f":"'Scen 2'!AQ$225","v":8.2306016959838454E-2},{"$f":"'Scen 2'!AR$225","v":0.10079934766425071},{"$f":"'Scen 2'!AS$225","v":9.5650252208807421E-2},{"$f":"'Scen 2'!AT$225","v":9.3882124621141538E-2},{"$f":"'Scen 2'!AU$225","v":9.2457783819188719E-2},{"$f":"'Scen 2'!AV$225","v":9.2547328328032918E-2},{"$f":"'Scen 2'!AW$225","v":0.1127154451757386},{"$f":"'Scen 2'!AX$225","v":0.10680081994214334},{"$f":"'Scen 2'!AY$225","v":0.10421175151155496},{"$f":"'Scen 2'!AZ$225","v":0.10956455227040193},{"$f":"'Scen 2'!BA$225","v":0.11310179427876271},{"$f":"'Scen 2'!BB$225","v":0.11966455461416552},{"$f":"'Scen 2'!BC$225","v":0.11785263696857605},{"$f":"'Scen 2'!BD$225","v":0.11678908282443871},{"$f":"'Scen 2'!BE$225","v":0.11801753226047342},{"$f":"'Scen 2'!BF$225","v":0.11915593616769304},{"$f":"'Scen 2'!BG$225","v":0.12442429372403654},{"$f":"'Scen 2'!BH$225","v":0.12520433981622744},{"$f":"'Scen 2'!BI$225","v":0.12548404413189626},{"$f":"'Scen 2'!BJ$225","v":0.12419479764363892}]
[null,null,null,null,{"$f":"E76","v":"FFO to Debt"},"SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 3'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 3'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 3'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 3'!AE$225","v":0.1404002240084383},{"$f":"'Scen 3'!AF$225","v":-3.6147514967735564E-2},{"$f":"'Scen 3'!AG$225","v":-2.85426450588207E-2},{"$f":"'Scen 3'!AH$225","v":9.9259346854909045E-2},{"$f":"'Scen 3'!AI$225","v":0.14046135010199448},{"$f":"'Scen 3'!AJ$225","v":0.16780756291448412},{"$f":"'Scen 3'!AK$225","v":0.18828590339974766},{"$f":"'Scen 3'!AL$225","v":0.19428031750734251},{"$f":"'Scen 3'!AM$225","v":0.13501733788508222},{"$f":"'Scen 3'!AN$225","v":0.13485291878545544},{"$f":"'Scen 3'!AO$225","v":0.12646615252810528},{"$f":"'Scen 3'!AP$225","v":0.12774792339769828},{"$f":"'Scen 3'!AQ$225","v":0.12922218540926661},{"$f":"'Scen 3'!AR$225","v":0.15241286463389828},{"$f":"'Scen 3'!AS$225","v":0.14636506579992342},{"$f":"'Scen 3'!AT$225","v":0.1437990955464199},{"$f":"'Scen 3'!AU$225","v":0.14229138111303846},{"$f":"'Scen 3'!AV$225","v":0.14270386663620777},{"$f":"'Scen 3'!AW$225","v":0.16787750909085364},{"$f":"'Scen 3'!AX$225","v":0.15986004593368286},{"$f":"'Scen 3'!AY$225","v":0.15680443840510155},{"$f":"'Scen 3'!AZ$225","v":0.16643305812544276},{"$f":"'Scen 3'!BA$225","v":0.17254290803541586},{"$f":"'Scen 3'!BB$225","v":0.17928239778790847},{"$f":"'Scen 3'!BC$225","v":0.17560421534275239},{"$f":"'Scen 3'!BD$225","v":0.17397839042939456},{"$f":"'Scen 3'!BE$225","v":0.17389684342593312},{"$f":"'Scen 3'!BF$225","v":0.17272058189892986},{"$f":"'Scen 3'!BG$225","v":0.17864683249406799},{"$f":"'Scen 3'!BH$225","v":0.17950540640125237},{"$f":"'Scen 3'!BI$225","v":0.17964289434713937},{"$f":"'Scen 3'!BJ$225","v":0.17706474724145266}]
[null,null,null,null,"FFO to Debt","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 4'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 4'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 4'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 4'!AE$225","v":0.1404002240084383},{"$f":"'Scen 4'!AF$225","v":-3.7737091688984571E-2},{"$f":"'Scen 4'!AG$225","v":-2.6502466323456195E-2},{"$f":"'Scen 4'!AH$225","v":7.5785239704770191E-2},{"$f":"'Scen 4'!AI$225","v":8.3065285814943352E-2},{"$f":"'Scen 4'!AJ$225","v":0.10703901734275761},{"$f":"'Scen 4'!AK$225","v":0.12230732763375909},{"$f":"'Scen 4'!AL$225","v":0.12836252013952504},{"$f":"'Scen 4'!AM$225","v":0.11670448487366879},{"$f":"'Scen 4'!AN$225","v":0.11827110055762931},{"$f":"'Scen 4'!AO$225","v":0.10897028912199062},{"$f":"'Scen 4'!AP$225","v":0.10758718893912377},{"$f":"'Scen 4'!AQ$225","v":0.10600525939568621},{"$f":"'Scen 4'!AR$225","v":0.12167425689068533},{"$f":"'Scen 4'!AS$225","v":0.11343945233108674},{"$f":"'Scen 4'!AT$225","v":0.11100877843308252},{"$f":"'Scen 4'!AU$225","v":0.10921119295486614},{"$f":"'Scen 4'!AV$225","v":0.10908079379260641},{"$f":"'Scen 4'!AW$225","v":0.12979316522050666},{"$f":"'Scen 4'!AX$225","v":0.12313140044340184},{"$f":"'Scen 4'!AY$225","v":0.12032299434469695},{"$f":"'Scen 4'!AZ$225","v":0.12653741260023949},{"$f":"'Scen 4'!BA$225","v":0.13040889079442392},{"$f":"'Scen 4'!BB$225","v":0.13575931224222526},{"$f":"'Scen 4'!BC$225","v":0.13237618650611399},{"$f":"'Scen 4'!BD$225","v":0.13139897276544585},{"$f":"'Scen 4'!BE$225","v":0.13251165820769556},{"$f":"'Scen 4'!BF$225","v":0.13257778318136457},{"$f":"'Scen 4'!BG$225","v":0.13754249571454122},{"$f":"'Scen 4'!BH$225","v":0.13842493858302496},{"$f":"'Scen 4'!BI$225","v":0.13875655656392064},{"$f":"'Scen 4'!BJ$225","v":0.13701525381785526}]
[null,null,null,null,"FFO to Debt","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 5'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 5'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 5'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 5'!AE$225","v":0.1404002240084383},{"$f":"'Scen 5'!AF$225","v":-3.6244621789806329E-2},{"$f":"'Scen 5'!AG$225","v":-2.8569178653900382E-2},{"$f":"'Scen 5'!AH$225","v":0.10290681662043773},{"$f":"'Scen 5'!AI$225","v":0.14626183058467443},{"$f":"'Scen 5'!AJ$225","v":0.17678705793390914},{"$f":"'Scen 5'!AK$225","v":0.20052875718821597},{"$f":"'Scen 5'!AL$225","v":0.20640828717353887},{"$f":"'Scen 5'!AM$225","v":0.12197678177768684},{"$f":"'Scen 5'!AN$225","v":0.12227936115198049},{"$f":"'Scen 5'!AO$225","v":0.11346433625597276},{"$f":"'Scen 5'!AP$225","v":0.11491645899589976},{"$f":"'Scen 5'!AQ$225","v":0.11656885496192318},{"$f":"'Scen 5'!AR$225","v":0.13945155237016515},{"$f":"'Scen 5'!AS$225","v":0.13336878667779115},{"$f":"'Scen 5'!AT$225","v":0.13095445210526732},{"$f":"'Scen 5'!AU$225","v":0.12946342857748866},{"$f":"'Scen 5'!AV$225","v":0.12992944910444537},{"$f":"'Scen 5'!AW$225","v":0.15561450874458652},{"$f":"'Scen 5'!AX$225","v":0.14802210185145759},{"$f":"'Scen 5'!AY$225","v":0.14533758991116311},{"$f":"'Scen 5'!AZ$225","v":0.1549166249586133},{"$f":"'Scen 5'!BA$225","v":0.16123472292396052},{"$f":"'Scen 5'!BB$225","v":0.16847197661089539},{"$f":"'Scen 5'!BC$225","v":0.1644446854760106},{"$f":"'Scen 5'!BD$225","v":0.16245947403581509},{"$f":"'Scen 5'!BE$225","v":0.16287623290061368},{"$f":"'Scen 5'!BF$225","v":0.16152867604408702},{"$f":"'Scen 5'!BG$225","v":0.1682052126474399},{"$f":"'Scen 5'!BH$225","v":0.16908893658626384},{"$f":"'Scen 5'!BI$225","v":0.16933682831229702},{"$f":"'Scen 5'!BJ$225","v":0.16690825615466523}]
[null,null,null,null,"FFO to Debt","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 6'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 6'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 6'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 6'!AE$225","v":0.1404002240084383},{"$f":"'Scen 6'!AF$225","v":-3.6244621789806329E-2},{"$f":"'Scen 6'!AG$225","v":-2.8569178653900382E-2},{"$f":"'Scen 6'!AH$225","v":7.1955357744496809E-2},{"$f":"'Scen 6'!AI$225","v":0.12351295087685769},{"$f":"'Scen 6'!AJ$225","v":0.15637492665305808},{"$f":"'Scen 6'!AK$225","v":0.18363094676652339},{"$f":"'Scen 6'!AL$225","v":0.19864392460011063},{"$f":"'Scen 6'!AM$225","v":0.11836367694879182},{"$f":"'Scen 6'!AN$225","v":0.11857669080773793},{"$f":"'Scen 6'!AO$225","v":0.11016413398997398},{"$f":"'Scen 6'!AP$225","v":0.11177891877273963},{"$f":"'Scen 6'!AQ$225","v":0.11358883674653375},{"$f":"'Scen 6'!AR$225","v":0.13561563915170285},{"$f":"'Scen 6'!AS$225","v":0.12990777194103084},{"$f":"'Scen 6'!AT$225","v":0.12778094276008531},{"$f":"'Scen 6'!AU$225","v":0.1265044491549967},{"$f":"'Scen 6'!AV$225","v":0.12714205759424724},{"$f":"'Scen 6'!AW$225","v":0.15179485776250007},{"$f":"'Scen 6'!AX$225","v":0.14461270542416585},{"$f":"'Scen 6'!AY$225","v":0.14217514838786441},{"$f":"'Scen 6'!AZ$225","v":0.15170756634063062},{"$f":"'Scen 6'!BA$225","v":0.15810103414328733},{"$f":"'Scen 6'!BB$225","v":0.16498942343084924},{"$f":"'Scen 6'!BC$225","v":0.16125322608109588},{"$f":"'Scen 6'!BD$225","v":0.15917626250448222},{"$f":"'Scen 6'!BE$225","v":0.15880623016429124},{"$f":"'Scen 6'!BF$225","v":0.15768480451745637},{"$f":"'Scen 6'!BG$225","v":0.16325806813023847},{"$f":"'Scen 6'!BH$225","v":0.16421325749928325},{"$f":"'Scen 6'!BI$225","v":0.16450478512617522},{"$f":"'Scen 6'!BJ$225","v":0.1621684725236405}]
[null,null,null,null,"FFO to Debt","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 7'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 7'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 7'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 7'!AE$225","v":0.1404002240084383},{"$f":"'Scen 7'!AF$225","v":-3.6244621789806329E-2},{"$f":"'Scen 7'!AG$225","v":-2.8569178653900382E-2},{"$f":"'Scen 7'!AH$225","v":7.1955357744496809E-2},{"$f":"'Scen 7'!AI$225","v":0.12351295087685769},{"$f":"'Scen 7'!AJ$225","v":0.15637492665305808},{"$f":"'Scen 7'!AK$225","v":0.18363094676652339},{"$f":"'Scen 7'!AL$225","v":0.19864392460011063},{"$f":"'Scen 7'!AM$225","v":0.11836367694879182},{"$f":"'Scen 7'!AN$225","v":0.11857669080773793},{"$f":"'Scen 7'!AO$225","v":0.11016413398997398},{"$f":"'Scen 7'!AP$225","v":0.11177891877273963},{"$f":"'Scen 7'!AQ$225","v":0.11358883674653375},{"$f":"'Scen 7'!AR$225","v":0.13561563915170285},{"$f":"'Scen 7'!AS$225","v":0.12990777194103084},{"$f":"'Scen 7'!AT$225","v":0.12778094276008531},{"$f":"'Scen 7'!AU$225","v":0.1265044491549967},{"$f":"'Scen 7'!AV$225","v":0.12714205759424724},{"$f":"'Scen 7'!AW$225","v":0.15179485776250007},{"$f":"'Scen 7'!AX$225","v":0.14461270542416585},{"$f":"'Scen 7'!AY$225","v":0.14217514838786441},{"$f":"'Scen 7'!AZ$225","v":0.15170756634063062},{"$f":"'Scen 7'!BA$225","v":0.15810103414328733},{"$f":"'Scen 7'!BB$225","v":0.16498942343084924},{"$f":"'Scen 7'!BC$225","v":0.16125322608109588},{"$f":"'Scen 7'!BD$225","v":0.15917626250448222},{"$f":"'Scen 7'!BE$225","v":0.15880623016429124},{"$f":"'Scen 7'!BF$225","v":0.15768480451745637},{"$f":"'Scen 7'!BG$225","v":0.16325806813023847},{"$f":"'Scen 7'!BH$225","v":0.16421325749928325},{"$f":"'Scen 7'!BI$225","v":0.16450478512617522},{"$f":"'Scen 7'!BJ$225","v":0.1621684725236405}]
[null,null,null,null,"FFO to Debt","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 8'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 8'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 8'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 8'!AE$225","v":0.1404002240084383},{"$f":"'Scen 8'!AF$225","v":-3.6244621789806329E-2},{"$f":"'Scen 8'!AG$225","v":-2.8569178653900382E-2},{"$f":"'Scen 8'!AH$225","v":7.1955357744496809E-2},{"$f":"'Scen 8'!AI$225","v":0.12351295087685769},{"$f":"'Scen 8'!AJ$225","v":0.15637492665305808},{"$f":"'Scen 8'!AK$225","v":0.18363094676652339},{"$f":"'Scen 8'!AL$225","v":0.19864392460011063},{"$f":"'Scen 8'!AM$225","v":0.11836367694879182},{"$f":"'Scen 8'!AN$225","v":0.11857669080773793},{"$f":"'Scen 8'!AO$225","v":0.11016413398997398},{"$f":"'Scen 8'!AP$225","v":0.11177891877273963},{"$f":"'Scen 8'!AQ$225","v":0.11358883674653375},{"$f":"'Scen 8'!AR$225","v":0.13561563915170285},{"$f":"'Scen 8'!AS$225","v":0.12990777194103084},{"$f":"'Scen 8'!AT$225","v":0.12778094276008531},{"$f":"'Scen 8'!AU$225","v":0.1265044491549967},{"$f":"'Scen 8'!AV$225","v":0.12714205759424724},{"$f":"'Scen 8'!AW$225","v":0.15179485776250007},{"$f":"'Scen 8'!AX$225","v":0.14461270542416585},{"$f":"'Scen 8'!AY$225","v":0.14217514838786441},{"$f":"'Scen 8'!AZ$225","v":0.15170756634063062},{"$f":"'Scen 8'!BA$225","v":0.15810103414328733},{"$f":"'Scen 8'!BB$225","v":0.16498942343084924},{"$f":"'Scen 8'!BC$225","v":0.16125322608109588},{"$f":"'Scen 8'!BD$225","v":0.15917626250448222},{"$f":"'Scen 8'!BE$225","v":0.15880623016429124},{"$f":"'Scen 8'!BF$225","v":0.15768480451745637},{"$f":"'Scen 8'!BG$225","v":0.16325806813023847},{"$f":"'Scen 8'!BH$225","v":0.16421325749928325},{"$f":"'Scen 8'!BI$225","v":0.16450478512617522},{"$f":"'Scen 8'!BJ$225","v":0.1621684725236405}]
[null,null,null,null,"FFO to Debt","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$225","v":7.7314449986519512E-2},{"$f":"'Scen 9'!AB$225","v":8.4004460377859733E-2},{"$f":"'Scen 9'!AC$225","v":9.0901378307076466E-2},{"$f":"'Scen 9'!AD$225","v":9.3039422865133642E-2},{"$f":"'Scen 9'!AE$225","v":0.1404002240084383},{"$f":"'Scen 9'!AF$225","v":-3.6244621789806329E-2},{"$f":"'Scen 9'!AG$225","v":-2.8569178653900382E-2},{"$f":"'Scen 9'!AH$225","v":7.1955357744496809E-2},{"$f":"'Scen 9'!AI$225","v":0.12351295087685769},{"$f":"'Scen 9'!AJ$225","v":0.15637492665305808},{"$f":"'Scen 9'!AK$225","v":0.18363094676652339},{"$f":"'Scen 9'!AL$225","v":0.19864392460011063},{"$f":"'Scen 9'!AM$225","v":0.11836367694879182},{"$f":"'Scen 9'!AN$225","v":0.11857669080773793},{"$f":"'Scen 9'!AO$225","v":0.11016413398997398},{"$f":"'Scen 9'!AP$225","v":0.11177891877273963},{"$f":"'Scen 9'!AQ$225","v":0.11358883674653375},{"$f":"'Scen 9'!AR$225","v":0.13561563915170285},{"$f":"'Scen 9'!AS$225","v":0.12990777194103084},{"$f":"'Scen 9'!AT$225","v":0.12778094276008531},{"$f":"'Scen 9'!AU$225","v":0.1265044491549967},{"$f":"'Scen 9'!AV$225","v":0.12714205759424724},{"$f":"'Scen 9'!AW$225","v":0.15179485776250007},{"$f":"'Scen 9'!AX$225","v":0.14461270542416585},{"$f":"'Scen 9'!AY$225","v":0.14217514838786441},{"$f":"'Scen 9'!AZ$225","v":0.15170756634063062},{"$f":"'Scen 9'!BA$225","v":0.15810103414328733},{"$f":"'Scen 9'!BB$225","v":0.16498942343084924},{"$f":"'Scen 9'!BC$225","v":0.16125322608109588},{"$f":"'Scen 9'!BD$225","v":0.15917626250448222},{"$f":"'Scen 9'!BE$225","v":0.15880623016429124},{"$f":"'Scen 9'!BF$225","v":0.15768480451745637},{"$f":"'Scen 9'!BG$225","v":0.16325806813023847},{"$f":"'Scen 9'!BH$225","v":0.16421325749928325},{"$f":"'Scen 9'!BI$225","v":0.16450478512617522},{"$f":"'Scen 9'!BJ$225","v":0.1621684725236405}]
[null,null,null,null,"Applicable Threshold - Aaa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$226","v":0},{"$f":"O_FinStats!AB$226","v":0},{"$f":"O_FinStats!AC$226","v":0},{"$f":"O_FinStats!AD$226","v":0},{"$f":"O_FinStats!AE$226","v":0},{"$f":"O_FinStats!AF$226","v":0},{"$f":"O_FinStats!AG$226","v":0},{"$f":"O_FinStats!AH$226","v":0},{"$f":"O_FinStats!AI$226","v":0},{"$f":"O_FinStats!AJ$226","v":0},{"$f":"O_FinStats!AK$226","v":0},{"$f":"O_FinStats!AL$226","v":0},{"$f":"O_FinStats!AM$226","v":0},{"$f":"O_FinStats!AN$226","v":0},{"$f":"O_FinStats!AO$226","v":0},{"$f":"O_FinStats!AP$226","v":0},{"$f":"O_FinStats!AQ$226","v":0},{"$f":"O_FinStats!AR$226","v":0},{"$f":"O_FinStats!AS$226","v":0},{"$f":"O_FinStats!AT$226","v":0},{"$f":"O_FinStats!AU$226","v":0},{"$f":"O_FinStats!AV$226","v":0},{"$f":"O_FinStats!AW$226","v":0},{"$f":"O_FinStats!AX$226","v":0},{"$f":"O_FinStats!AY$226","v":0},{"$f":"O_FinStats!AZ$226","v":0},{"$f":"O_FinStats!BA$226","v":0},{"$f":"O_FinStats!BB$226","v":0},{"$f":"O_FinStats!BC$226","v":0},{"$f":"O_FinStats!BD$226","v":0},{"$f":"O_FinStats!BE$226","v":0},{"$f":"O_FinStats!BF$226","v":0},{"$f":"O_FinStats!BG$226","v":0},{"$f":"O_FinStats!BH$226","v":0},{"$f":"O_FinStats!BI$226","v":0},{"$f":"O_FinStats!BJ$226","v":0}]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 1","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$229","v":0},{"$f":"'Scen 1'!AB$229","v":0},{"$f":"'Scen 1'!AC$229","v":2.311565953546697},{"$f":"'Scen 1'!AD$229","v":2.3606177509694386},{"$f":"'Scen 1'!AE$229","v":3.6369956092551323},{"$f":"'Scen 1'!AF$229","v":5.3945761673955983E-2},{"$f":"'Scen 1'!AG$229","v":0.34522085546228959},{"$f":"'Scen 1'!AH$229","v":3.9214869838061652},{"$f":"'Scen 1'!AI$229","v":4.7011324195296806},{"$f":"'Scen 1'!AJ$229","v":3.5244345889766611},{"$f":"'Scen 1'!AK$229","v":3.4588824818798756},{"$f":"'Scen 1'!AL$229","v":3.7158802070671015},{"$f":"'Scen 1'!AM$229","v":3.506285586181336},{"$f":"'Scen 1'!AN$229","v":3.5043153934727291},{"$f":"'Scen 1'!AO$229","v":3.2832535715318638},{"$f":"'Scen 1'!AP$229","v":3.3025816521805482},{"$f":"'Scen 1'!AQ$229","v":3.3093432738827939},{"$f":"'Scen 1'!AR$229","v":3.7771114974699205},{"$f":"'Scen 1'!AS$229","v":3.6220611349184684},{"$f":"'Scen 1'!AT$229","v":3.556615058339101},{"$f":"'Scen 1'!AU$229","v":3.5181936532583631},{"$f":"'Scen 1'!AV$229","v":3.5125168918528007},{"$f":"'Scen 1'!AW$229","v":4.0264621014399582},{"$f":"'Scen 1'!AX$229","v":3.8371584831108283},{"$f":"'Scen 1'!AY$229","v":3.772853822984926},{"$f":"'Scen 1'!AZ$229","v":3.9633016653357012},{"$f":"'Scen 1'!BA$229","v":4.0299433194294991},{"$f":"'Scen 1'!BB$229","v":4.148206126819451},{"$f":"'Scen 1'!BC$229","v":4.1007091489491785},{"$f":"'Scen 1'!BD$229","v":4.0603516806812827},{"$f":"'Scen 1'!BE$229","v":4.0915117624989659},{"$f":"'Scen 1'!BF$229","v":4.0879118117545667},{"$f":"'Scen 1'!BG$229","v":4.1959760640215897},{"$f":"'Scen 1'!BH$229","v":4.218085176208942},{"$f":"'Scen 1'!BI$229","v":4.2229868295293311},{"$f":"'Scen 1'!BJ$229","v":4.1812543660245121}]
[null,null,null,null,{"$f":"E86","v":"Moody's Debt Service Coverage Ratio"},"SCEN 2","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$229","v":0},{"$f":"'Scen 2'!AB$229","v":0},{"$f":"'Scen 2'!AC$229","v":2.311565953546697},{"$f":"'Scen 2'!AD$229","v":2.3606177509694386},{"$f":"'Scen 2'!AE$229","v":3.6369956092551323},{"$f":"'Scen 2'!AF$229","v":5.3945761673955983E-2},{"$f":"'Scen 2'!AG$229","v":0.34540965194911666},{"$f":"'Scen 2'!AH$229","v":3.8560869012497094},{"$f":"'Scen 2'!AI$229","v":3.6868209470995037},{"$f":"'Scen 2'!AJ$229","v":2.5859622458720586},{"$f":"'Scen 2'!AK$229","v":2.5074360441235353},{"$f":"'Scen 2'!AL$229","v":2.6299545690087895},{"$f":"'Scen 2'!AM$229","v":2.6847714844764523},{"$f":"'Scen 2'!AN$229","v":2.756273555930278},{"$f":"'Scen 2'!AO$229","v":2.6317065500143393},{"$f":"'Scen 2'!AP$229","v":2.6611320636915128},{"$f":"'Scen 2'!AQ$229","v":2.6773578669819758},{"$f":"'Scen 2'!AR$229","v":3.1044197313569342},{"$f":"'Scen 2'!AS$229","v":2.9733494778490415},{"$f":"'Scen 2'!AT$229","v":2.9280241217083738},{"$f":"'Scen 2'!AU$229","v":2.8994463676736899},{"$f":"'Scen 2'!AV$229","v":2.8996478398859002},{"$f":"'Scen 2'!AW$229","v":3.3667346151110293},{"$f":"'Scen 2'!AX$229","v":3.2102247685739673},{"$f":"'Scen 2'!AY$229","v":3.1564360303524857},{"$f":"'Scen 2'!AZ$229","v":3.3106515530820189},{"$f":"'Scen 2'!BA$229","v":3.3785862296532745},{"$f":"'Scen 2'!BB$229","v":3.5095690789969276},{"$f":"'Scen 2'!BC$229","v":3.4543062787212477},{"$f":"'Scen 2'!BD$229","v":3.4180617186367881},{"$f":"'Scen 2'!BE$229","v":3.4339350134880187},{"$f":"'Scen 2'!BF$229","v":3.4346869124730874},{"$f":"'Scen 2'!BG$229","v":3.5528633116618291},{"$f":"'Scen 2'!BH$229","v":3.5702553373234687},{"$f":"'Scen 2'!BI$229","v":3.5751322033606012},{"$f":"'Scen 2'!BJ$229","v":3.5402549939968657}]
[null,null,null,null,{"$f":"E87","v":"Moody's Debt Service Coverage Ratio"},"SCEN 3","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$229","v":0},{"$f":"'Scen 3'!AB$229","v":0},{"$f":"'Scen 3'!AC$229","v":2.3449958779562126},{"$f":"'Scen 3'!AD$229","v":2.3947570636953364},{"$f":"'Scen 3'!AE$229","v":3.1985803445217087},{"$f":"'Scen 3'!AF$229","v":-1.6944363083050681E-2},{"$f":"'Scen 3'!AG$229","v":0.29260325466280362},{"$f":"'Scen 3'!AH$229","v":3.0989288688714476},{"$f":"'Scen 3'!AI$229","v":3.5722366087221165},{"$f":"'Scen 3'!AJ$229","v":3.8890769629705031},{"$f":"'Scen 3'!AK$229","v":4.1651904929462606},{"$f":"'Scen 3'!AL$229","v":4.1564065346097783},{"$f":"'Scen 3'!AM$229","v":3.0902767569707557},{"$f":"'Scen 3'!AN$229","v":3.0613040193779324},{"$f":"'Scen 3'!AO$229","v":2.8943570182827538},{"$f":"'Scen 3'!AP$229","v":2.9060023045673873},{"$f":"'Scen 3'!AQ$229","v":2.9083706359887285},{"$f":"'Scen 3'!AR$229","v":3.3020685457680634},{"$f":"'Scen 3'!AS$229","v":3.1760725832075272},{"$f":"'Scen 3'!AT$229","v":3.1175620617321522},{"$f":"'Scen 3'!AU$229","v":3.0853631061087654},{"$f":"'Scen 3'!AV$229","v":3.0799869894732925},{"$f":"'Scen 3'!AW$229","v":3.512904258343247},{"$f":"'Scen 3'!AX$229","v":3.3503992101089697},{"$f":"'Scen 3'!AY$229","v":3.2953837535397055},{"$f":"'Scen 3'!AZ$229","v":3.469710291714335},{"$f":"'Scen 3'!BA$229","v":3.5465989972370116},{"$f":"'Scen 3'!BB$229","v":3.642524264802474},{"$f":"'Scen 3'!BC$229","v":3.5785801132029045},{"$f":"'Scen 3'!BD$229","v":3.5535444935008624},{"$f":"'Scen 3'!BE$229","v":3.5554463218500376},{"$f":"'Scen 3'!BF$229","v":3.5318712737178704},{"$f":"'Scen 3'!BG$229","v":3.6395789827216034},{"$f":"'Scen 3'!BH$229","v":3.6557185007436539},{"$f":"'Scen 3'!BI$229","v":3.6567853351890616},{"$f":"'Scen 3'!BJ$229","v":3.6067643550842954}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 4","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$229","v":0},{"$f":"'Scen 4'!AB$229","v":0},{"$f":"'Scen 4'!AC$229","v":2.311565953546697},{"$f":"'Scen 4'!AD$229","v":2.3606177509694386},{"$f":"'Scen 4'!AE$229","v":3.6369956092551323},{"$f":"'Scen 4'!AF$229","v":5.4220111549307885E-2},{"$f":"'Scen 4'!AG$229","v":0.34490656547852971},{"$f":"'Scen 4'!AH$229","v":3.1426432225921683},{"$f":"'Scen 4'!AI$229","v":2.9900101257067013},{"$f":"'Scen 4'!AJ$229","v":3.2950900983444247},{"$f":"'Scen 4'!AK$229","v":3.6499200064300013},{"$f":"'Scen 4'!AL$229","v":3.8093527754367789},{"$f":"'Scen 4'!AM$229","v":3.2993297446579364},{"$f":"'Scen 4'!AN$229","v":3.3330158973353972},{"$f":"'Scen 4'!AO$229","v":3.120571176638395},{"$f":"'Scen 4'!AP$229","v":3.0945994623525013},{"$f":"'Scen 4'!AQ$229","v":3.0526365575456786},{"$f":"'Scen 4'!AR$229","v":3.4046413129914188},{"$f":"'Scen 4'!AS$229","v":3.2116231623352984},{"$f":"'Scen 4'!AT$229","v":3.1562265525445143},{"$f":"'Scen 4'!AU$229","v":3.1225480469247926},{"$f":"'Scen 4'!AV$229","v":3.1190379291745591},{"$f":"'Scen 4'!AW$229","v":3.5855600588898144},{"$f":"'Scen 4'!AX$229","v":3.4215397463051214},{"$f":"'Scen 4'!AY$229","v":3.3671416737097912},{"$f":"'Scen 4'!AZ$229","v":3.5360088104164493},{"$f":"'Scen 4'!BA$229","v":3.6101636339345942},{"$f":"'Scen 4'!BB$229","v":3.7092021721965516},{"$f":"'Scen 4'!BC$229","v":3.6280196265227906},{"$f":"'Scen 4'!BD$229","v":3.6082682101865728},{"$f":"'Scen 4'!BE$229","v":3.6312098827794133},{"$f":"'Scen 4'!BF$229","v":3.6193909315638315},{"$f":"'Scen 4'!BG$229","v":3.731276963453281},{"$f":"'Scen 4'!BH$229","v":3.752732940423273},{"$f":"'Scen 4'!BI$229","v":3.7584796044221198},{"$f":"'Scen 4'!BJ$229","v":3.7136017042225191}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 5","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$229","v":0},{"$f":"'Scen 5'!AB$229","v":0},{"$f":"'Scen 5'!AC$229","v":2.3449958779562126},{"$f":"'Scen 5'!AD$229","v":2.3947570636953364},{"$f":"'Scen 5'!AE$229","v":3.1985803445217087},{"$f":"'Scen 5'!AF$229","v":-1.7036856531608822E-2},{"$f":"'Scen 5'!AG$229","v":0.29504151535956802},{"$f":"'Scen 5'!AH$229","v":3.8600276182172886},{"$f":"'Scen 5'!AI$229","v":4.5093736536517648},{"$f":"'Scen 5'!AJ$229","v":4.9812111895758528},{"$f":"'Scen 5'!AK$229","v":5.396482721591858},{"$f":"'Scen 5'!AL$229","v":5.3826846388366105},{"$f":"'Scen 5'!AM$229","v":3.5367080468695349},{"$f":"'Scen 5'!AN$229","v":3.5010458809717946},{"$f":"'Scen 5'!AO$229","v":3.2845064845009526},{"$f":"'Scen 5'!AP$229","v":3.3012196983814306},{"$f":"'Scen 5'!AQ$229","v":3.3057411702309274},{"$f":"'Scen 5'!AR$229","v":3.7809167150384635},{"$f":"'Scen 5'!AS$229","v":3.6236024688810939},{"$f":"'Scen 5'!AT$229","v":3.5538159106946794},{"$f":"'Scen 5'!AU$229","v":3.5140726613868485},{"$f":"'Scen 5'!AV$229","v":3.5076256240605681},{"$f":"'Scen 5'!AW$229","v":4.049751859185112},{"$f":"'Scen 5'!AX$229","v":3.8586577081476956},{"$f":"'Scen 5'!AY$229","v":3.7992316610371235},{"$f":"'Scen 5'!AZ$229","v":4.0122234108106181},{"$f":"'Scen 5'!BA$229","v":4.1106595444065457},{"$f":"'Scen 5'!BB$229","v":4.2385904589316779},{"$f":"'Scen 5'!BC$229","v":4.1510432628773293},{"$f":"'Scen 5'!BD$229","v":4.1128621765642306},{"$f":"'Scen 5'!BE$229","v":4.128421926854652},{"$f":"'Scen 5'!BF$229","v":4.0941199842452471},{"$f":"'Scen 5'!BG$229","v":4.2402821864818154},{"$f":"'Scen 5'!BH$229","v":4.2643496532503686},{"$f":"'Scen 5'!BI$229","v":4.2678989105160623},{"$f":"'Scen 5'!BJ$229","v":4.2094393999957065}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 6","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$229","v":0},{"$f":"'Scen 6'!AB$229","v":0},{"$f":"'Scen 6'!AC$229","v":2.3449958779562126},{"$f":"'Scen 6'!AD$229","v":2.3947570636953364},{"$f":"'Scen 6'!AE$229","v":3.1985803445217087},{"$f":"'Scen 6'!AF$229","v":-1.7036856531608822E-2},{"$f":"'Scen 6'!AG$229","v":0.29504151535956802},{"$f":"'Scen 6'!AH$229","v":3.087556405008594},{"$f":"'Scen 6'!AI$229","v":3.976636321141013},{"$f":"'Scen 6'!AJ$229","v":4.5196143090145808},{"$f":"'Scen 6'!AK$229","v":5.0215117853255284},{"$f":"'Scen 6'!AL$229","v":5.2135644902088281},{"$f":"'Scen 6'!AM$229","v":3.4424731717993611},{"$f":"'Scen 6'!AN$229","v":3.4149462473783365},{"$f":"'Scen 6'!AO$229","v":3.2081536133826365},{"$f":"'Scen 6'!AP$229","v":3.2290331207573262},{"$f":"'Scen 6'!AQ$229","v":3.2378432108391042},{"$f":"'Scen 6'!AR$229","v":3.6950378722030393},{"$f":"'Scen 6'!AS$229","v":3.546521247534081},{"$f":"'Scen 6'!AT$229","v":3.4834420303342051},{"$f":"'Scen 6'!AU$229","v":3.4486306690984896},{"$f":"'Scen 6'!AV$229","v":3.4462545412095729},{"$f":"'Scen 6'!AW$229","v":3.9662033535474048},{"$f":"'Scen 6'!AX$229","v":3.7843780553748028},{"$f":"'Scen 6'!AY$229","v":3.7304213966677469},{"$f":"'Scen 6'!AZ$229","v":3.9424604047133238},{"$f":"'Scen 6'!BA$229","v":4.0428476819501009},{"$f":"'Scen 6'!BB$229","v":4.1633495451439053},{"$f":"'Scen 6'!BC$229","v":4.082146806269777},{"$f":"'Scen 6'!BD$229","v":4.041226127827942},{"$f":"'Scen 6'!BE$229","v":4.0381953008031113},{"$f":"'Scen 6'!BF$229","v":4.0110855076573975},{"$f":"'Scen 6'!BG$229","v":4.136027519927139},{"$f":"'Scen 6'!BH$229","v":4.1579689576118328},{"$f":"'Scen 6'!BI$229","v":4.1625581356953285},{"$f":"'Scen 6'!BJ$229","v":4.10607161622164}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 7","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$229","v":0},{"$f":"'Scen 7'!AB$229","v":0},{"$f":"'Scen 7'!AC$229","v":2.3449958779562126},{"$f":"'Scen 7'!AD$229","v":2.3947570636953364},{"$f":"'Scen 7'!AE$229","v":3.1985803445217087},{"$f":"'Scen 7'!AF$229","v":-1.7036856531608822E-2},{"$f":"'Scen 7'!AG$229","v":0.29504151535956802},{"$f":"'Scen 7'!AH$229","v":3.087556405008594},{"$f":"'Scen 7'!AI$229","v":3.976636321141013},{"$f":"'Scen 7'!AJ$229","v":4.5196143090145808},{"$f":"'Scen 7'!AK$229","v":5.0215117853255284},{"$f":"'Scen 7'!AL$229","v":5.2135644902088281},{"$f":"'Scen 7'!AM$229","v":3.4424731717993611},{"$f":"'Scen 7'!AN$229","v":3.4149462473783365},{"$f":"'Scen 7'!AO$229","v":3.2081536133826365},{"$f":"'Scen 7'!AP$229","v":3.2290331207573262},{"$f":"'Scen 7'!AQ$229","v":3.2378432108391042},{"$f":"'Scen 7'!AR$229","v":3.6950378722030393},{"$f":"'Scen 7'!AS$229","v":3.546521247534081},{"$f":"'Scen 7'!AT$229","v":3.4834420303342051},{"$f":"'Scen 7'!AU$229","v":3.4486306690984896},{"$f":"'Scen 7'!AV$229","v":3.4462545412095729},{"$f":"'Scen 7'!AW$229","v":3.9662033535474048},{"$f":"'Scen 7'!AX$229","v":3.7843780553748028},{"$f":"'Scen 7'!AY$229","v":3.7304213966677469},{"$f":"'Scen 7'!AZ$229","v":3.9424604047133238},{"$f":"'Scen 7'!BA$229","v":4.0428476819501009},{"$f":"'Scen 7'!BB$229","v":4.1633495451439053},{"$f":"'Scen 7'!BC$229","v":4.082146806269777},{"$f":"'Scen 7'!BD$229","v":4.041226127827942},{"$f":"'Scen 7'!BE$229","v":4.0381953008031113},{"$f":"'Scen 7'!BF$229","v":4.0110855076573975},{"$f":"'Scen 7'!BG$229","v":4.136027519927139},{"$f":"'Scen 7'!BH$229","v":4.1579689576118328},{"$f":"'Scen 7'!BI$229","v":4.1625581356953285},{"$f":"'Scen 7'!BJ$229","v":4.10607161622164}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 8","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$229","v":0},{"$f":"'Scen 8'!AB$229","v":0},{"$f":"'Scen 8'!AC$229","v":2.3449958779562126},{"$f":"'Scen 8'!AD$229","v":2.3947570636953364},{"$f":"'Scen 8'!AE$229","v":3.1985803445217087},{"$f":"'Scen 8'!AF$229","v":-1.7036856531608822E-2},{"$f":"'Scen 8'!AG$229","v":0.29504151535956802},{"$f":"'Scen 8'!AH$229","v":3.087556405008594},{"$f":"'Scen 8'!AI$229","v":3.976636321141013},{"$f":"'Scen 8'!AJ$229","v":4.5196143090145808},{"$f":"'Scen 8'!AK$229","v":5.0215117853255284},{"$f":"'Scen 8'!AL$229","v":5.2135644902088281},{"$f":"'Scen 8'!AM$229","v":3.4424731717993611},{"$f":"'Scen 8'!AN$229","v":3.4149462473783365},{"$f":"'Scen 8'!AO$229","v":3.2081536133826365},{"$f":"'Scen 8'!AP$229","v":3.2290331207573262},{"$f":"'Scen 8'!AQ$229","v":3.2378432108391042},{"$f":"'Scen 8'!AR$229","v":3.6950378722030393},{"$f":"'Scen 8'!AS$229","v":3.546521247534081},{"$f":"'Scen 8'!AT$229","v":3.4834420303342051},{"$f":"'Scen 8'!AU$229","v":3.4486306690984896},{"$f":"'Scen 8'!AV$229","v":3.4462545412095729},{"$f":"'Scen 8'!AW$229","v":3.9662033535474048},{"$f":"'Scen 8'!AX$229","v":3.7843780553748028},{"$f":"'Scen 8'!AY$229","v":3.7304213966677469},{"$f":"'Scen 8'!AZ$229","v":3.9424604047133238},{"$f":"'Scen 8'!BA$229","v":4.0428476819501009},{"$f":"'Scen 8'!BB$229","v":4.1633495451439053},{"$f":"'Scen 8'!BC$229","v":4.082146806269777},{"$f":"'Scen 8'!BD$229","v":4.041226127827942},{"$f":"'Scen 8'!BE$229","v":4.0381953008031113},{"$f":"'Scen 8'!BF$229","v":4.0110855076573975},{"$f":"'Scen 8'!BG$229","v":4.136027519927139},{"$f":"'Scen 8'!BH$229","v":4.1579689576118328},{"$f":"'Scen 8'!BI$229","v":4.1625581356953285},{"$f":"'Scen 8'!BJ$229","v":4.10607161622164}]
[null,null,null,null,"Moody's Debt Service Coverage Ratio","SCEN 9","ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$229","v":0},{"$f":"'Scen 9'!AB$229","v":0},{"$f":"'Scen 9'!AC$229","v":2.3449958779562126},{"$f":"'Scen 9'!AD$229","v":2.3947570636953364},{"$f":"'Scen 9'!AE$229","v":3.1985803445217087},{"$f":"'Scen 9'!AF$229","v":-1.7036856531608822E-2},{"$f":"'Scen 9'!AG$229","v":0.29504151535956802},{"$f":"'Scen 9'!AH$229","v":3.087556405008594},{"$f":"'Scen 9'!AI$229","v":3.976636321141013},{"$f":"'Scen 9'!AJ$229","v":4.5196143090145808},{"$f":"'Scen 9'!AK$229","v":5.0215117853255284},{"$f":"'Scen 9'!AL$229","v":5.2135644902088281},{"$f":"'Scen 9'!AM$229","v":3.4424731717993611},{"$f":"'Scen 9'!AN$229","v":3.4149462473783365},{"$f":"'Scen 9'!AO$229","v":3.2081536133826365},{"$f":"'Scen 9'!AP$229","v":3.2290331207573262},{"$f":"'Scen 9'!AQ$229","v":3.2378432108391042},{"$f":"'Scen 9'!AR$229","v":3.6950378722030393},{"$f":"'Scen 9'!AS$229","v":3.546521247534081},{"$f":"'Scen 9'!AT$229","v":3.4834420303342051},{"$f":"'Scen 9'!AU$229","v":3.4486306690984896},{"$f":"'Scen 9'!AV$229","v":3.4462545412095729},{"$f":"'Scen 9'!AW$229","v":3.9662033535474048},{"$f":"'Scen 9'!AX$229","v":3.7843780553748028},{"$f":"'Scen 9'!AY$229","v":3.7304213966677469},{"$f":"'Scen 9'!AZ$229","v":3.9424604047133238},{"$f":"'Scen 9'!BA$229","v":4.0428476819501009},{"$f":"'Scen 9'!BB$229","v":4.1633495451439053},{"$f":"'Scen 9'!BC$229","v":4.082146806269777},{"$f":"'Scen 9'!BD$229","v":4.041226127827942},{"$f":"'Scen 9'!BE$229","v":4.0381953008031113},{"$f":"'Scen 9'!BF$229","v":4.0110855076573975},{"$f":"'Scen 9'!BG$229","v":4.136027519927139},{"$f":"'Scen 9'!BH$229","v":4.1579689576118328},{"$f":"'Scen 9'!BI$229","v":4.1625581356953285},{"$f":"'Scen 9'!BJ$229","v":4.10607161622164}]
[null,null,null,null,"Applicable Threshold - Aaa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$230","v":0},{"$f":"O_FinStats!AB$230","v":0},{"$f":"O_FinStats!AC$230","v":0},{"$f":"O_FinStats!AD$230","v":0},{"$f":"O_FinStats!AE$230","v":0},{"$f":"O_FinStats!AF$230","v":0},{"$f":"O_FinStats!AG$230","v":0},{"$f":"O_FinStats!AH$230","v":0},{"$f":"O_FinStats!AI$230","v":0},{"$f":"O_FinStats!AJ$230","v":0},{"$f":"O_FinStats!AK$230","v":0},{"$f":"O_FinStats!AL$230","v":0},{"$f":"O_FinStats!AM$230","v":0},{"$f":"O_FinStats!AN$230","v":0},{"$f":"O_FinStats!AO$230","v":0},{"$f":"O_FinStats!AP$230","v":0},{"$f":"O_FinStats!AQ$230","v":0},{"$f":"O_FinStats!AR$230","v":0},{"$f":"O_FinStats!AS$230","v":0},{"$f":"O_FinStats!AT$230","v":0},{"$f":"O_FinStats!AU$230","v":0},{"$f":"O_FinStats!AV$230","v":0},{"$f":"O_FinStats!AW$230","v":0},{"$f":"O_FinStats!AX$230","v":0},{"$f":"O_FinStats!AY$230","v":0},{"$f":"O_FinStats!AZ$230","v":0},{"$f":"O_FinStats!BA$230","v":0},{"$f":"O_FinStats!BB$230","v":0},{"$f":"O_FinStats!BC$230","v":0},{"$f":"O_FinStats!BD$230","v":0},{"$f":"O_FinStats!BE$230","v":0},{"$f":"O_FinStats!BF$230","v":0},{"$f":"O_FinStats!BG$230","v":0},{"$f":"O_FinStats!BH$230","v":0},{"$f":"O_FinStats!BI$230","v":0},{"$f":"O_FinStats!BJ$230","v":0}]
[]
[null,null,null,null,"RCF to Debt","SCEN 1","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 1'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 1'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 1'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 1'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 1'!AF$233","v":-3.1589546183704728E-2},{"$f":"'Scen 1'!AG$233","v":-2.3792022652205157E-2},{"$f":"'Scen 1'!AH$233","v":5.0417538448592904E-2},{"$f":"'Scen 1'!AI$233","v":6.805689116585048E-2},{"$f":"'Scen 1'!AJ$233","v":9.3470792936869412E-2},{"$f":"'Scen 1'!AK$233","v":0.10727317722919903},{"$f":"'Scen 1'!AL$233","v":0.10129143040036991},{"$f":"'Scen 1'!AM$233","v":0.10201186721129119},{"$f":"'Scen 1'!AN$233","v":9.4719118452218531E-2},{"$f":"'Scen 1'!AO$233","v":8.7678415460002809E-2},{"$f":"'Scen 1'!AP$233","v":8.0882436024855578E-2},{"$f":"'Scen 1'!AQ$233","v":8.3793409945376221E-2},{"$f":"'Scen 1'!AR$233","v":8.756077068306195E-2},{"$f":"'Scen 1'!AS$233","v":0.10146230627130991},{"$f":"'Scen 1'!AT$233","v":9.9785140773958919E-2},{"$f":"'Scen 1'!AU$233","v":0.11026415559034845},{"$f":"'Scen 1'!AV$233","v":9.3424966937252663E-2},{"$f":"'Scen 1'!AW$233","v":0.10732187057122863},{"$f":"'Scen 1'!AX$233","v":0.10511342715380044},{"$f":"'Scen 1'!AY$233","v":0.10359673203707866},{"$f":"'Scen 1'!AZ$233","v":0.10910309703944115},{"$f":"'Scen 1'!BA$233","v":0.11133095049419908},{"$f":"'Scen 1'!BB$233","v":0.11292596620120215},{"$f":"'Scen 1'!BC$233","v":0.1105364896906373},{"$f":"'Scen 1'!BD$233","v":0.10868056556963569},{"$f":"'Scen 1'!BE$233","v":0.10909750664358807},{"$f":"'Scen 1'!BF$233","v":0.11566824637348833},{"$f":"'Scen 1'!BG$233","v":0.11835216703290818},{"$f":"'Scen 1'!BH$233","v":0.11784171370475846},{"$f":"'Scen 1'!BI$233","v":0.11744642098715061},{"$f":"'Scen 1'!BJ$233","v":0.11167977393978407}]
[null,null,null,null,{"$f":"E97","v":"RCF to Debt"},"SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 2'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 2'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 2'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 2'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 2'!AF$233","v":-3.1589546183704728E-2},{"$f":"'Scen 2'!AG$233","v":-2.3797970907613014E-2},{"$f":"'Scen 2'!AH$233","v":3.5903339222241468E-2},{"$f":"'Scen 2'!AI$233","v":7.3141656778070427E-2},{"$f":"'Scen 2'!AJ$233","v":6.7991044066783454E-2},{"$f":"'Scen 2'!AK$233","v":6.9231918564475428E-2},{"$f":"'Scen 2'!AL$233","v":6.8367307920052925E-2},{"$f":"'Scen 2'!AM$233","v":6.4310362945953436E-2},{"$f":"'Scen 2'!AN$233","v":8.0107009291215406E-2},{"$f":"'Scen 2'!AO$233","v":8.0135493382108319E-2},{"$f":"'Scen 2'!AP$233","v":8.1313751909417073E-2},{"$f":"'Scen 2'!AQ$233","v":8.2306016959838454E-2},{"$f":"'Scen 2'!AR$233","v":0.10079934766425071},{"$f":"'Scen 2'!AS$233","v":9.32917573984932E-2},{"$f":"'Scen 2'!AT$233","v":8.8798133206834842E-2},{"$f":"'Scen 2'!AU$233","v":9.2457783819188719E-2},{"$f":"'Scen 2'!AV$233","v":8.7008743485212606E-2},{"$f":"'Scen 2'!AW$233","v":9.8350415737298399E-2},{"$f":"'Scen 2'!AX$233","v":9.4295966721045843E-2},{"$f":"'Scen 2'!AY$233","v":9.2950830692393141E-2},{"$f":"'Scen 2'!AZ$233","v":9.7748134976833878E-2},{"$f":"'Scen 2'!BA$233","v":0.10017004641684554},{"$f":"'Scen 2'!BB$233","v":0.10225582735963218},{"$f":"'Scen 2'!BC$233","v":0.10023582827573903},{"$f":"'Scen 2'!BD$233","v":9.8400942323792276E-2},{"$f":"'Scen 2'!BE$233","v":9.845707191578823E-2},{"$f":"'Scen 2'!BF$233","v":0.10513595655784645},{"$f":"'Scen 2'!BG$233","v":0.10750231068707294},{"$f":"'Scen 2'!BH$233","v":0.10690566465063732},{"$f":"'Scen 2'!BI$233","v":0.10651587443485065},{"$f":"'Scen 2'!BJ$233","v":0.1008623353908407}]
[null,null,null,null,{"$f":"E98","v":"RCF to Debt"},"SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 3'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 3'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 3'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 3'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 3'!AF$233","v":-3.6147514967735564E-2},{"$f":"'Scen 3'!AG$233","v":-2.85426450588207E-2},{"$f":"'Scen 3'!AH$233","v":6.9413286044330808E-2},{"$f":"'Scen 3'!AI$233","v":8.9519304312882325E-2},{"$f":"'Scen 3'!AJ$233","v":0.1005619785189744},{"$f":"'Scen 3'!AK$233","v":0.14199024177101952},{"$f":"'Scen 3'!AL$233","v":0.15093805209923741},{"$f":"'Scen 3'!AM$233","v":0.10471570277089291},{"$f":"'Scen 3'!AN$233","v":9.9697052470164652E-2},{"$f":"'Scen 3'!AO$233","v":9.3197025521632615E-2},{"$f":"'Scen 3'!AP$233","v":8.691804771664717E-2},{"$f":"'Scen 3'!AQ$233","v":9.015477407342333E-2},{"$f":"'Scen 3'!AR$233","v":9.1677725722634065E-2},{"$f":"'Scen 3'!AS$233","v":0.10455934314052565},{"$f":"'Scen 3'!AT$233","v":0.11011966379676519},{"$f":"'Scen 3'!AU$233","v":0.11788179070336438},{"$f":"'Scen 3'!AV$233","v":0.10406052476714707},{"$f":"'Scen 3'!AW$233","v":0.12141180557802413},{"$f":"'Scen 3'!AX$233","v":0.11637880405603815},{"$f":"'Scen 3'!AY$233","v":0.11481588545471068},{"$f":"'Scen 3'!AZ$233","v":0.12149766990906043},{"$f":"'Scen 3'!BA$233","v":0.12489928250543604},{"$f":"'Scen 3'!BB$233","v":0.1266027697291508},{"$f":"'Scen 3'!BC$233","v":0.12132557691156026},{"$f":"'Scen 3'!BD$233","v":0.11952627224290346},{"$f":"'Scen 3'!BE$233","v":0.11892183473381983},{"$f":"'Scen 3'!BF$233","v":0.1243295508100575},{"$f":"'Scen 3'!BG$233","v":0.12749682219938391},{"$f":"'Scen 3'!BH$233","v":0.1269933665576552},{"$f":"'Scen 3'!BI$233","v":0.12655153435181105},{"$f":"'Scen 3'!BJ$233","v":0.12036280323629935}]
[null,null,null,null,"RCF to Debt","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 4'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 4'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 4'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 4'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 4'!AF$233","v":-3.7737091688984571E-2},{"$f":"'Scen 4'!AG$233","v":-2.6502466323456195E-2},{"$f":"'Scen 4'!AH$233","v":5.5169948540266363E-2},{"$f":"'Scen 4'!AI$233","v":8.3065285814943352E-2},{"$f":"'Scen 4'!AJ$233","v":7.7252748549955133E-2},{"$f":"'Scen 4'!AK$233","v":9.0200988695967224E-2},{"$f":"'Scen 4'!AL$233","v":9.4990379921558732E-2},{"$f":"'Scen 4'!AM$233","v":0.10038287433560135},{"$f":"'Scen 4'!AN$233","v":9.5579602804887184E-2},{"$f":"'Scen 4'!AO$233","v":8.8449295051499968E-2},{"$f":"'Scen 4'!AP$233","v":8.0756237908125306E-2},{"$f":"'Scen 4'!AQ$233","v":8.2740956705196073E-2},{"$f":"'Scen 4'!AR$233","v":9.5658133559758912E-2},{"$f":"'Scen 4'!AS$233","v":9.7624303456950876E-2},{"$f":"'Scen 4'!AT$233","v":9.6021234976722325E-2},{"$f":"'Scen 4'!AU$233","v":0.10662483731395447},{"$f":"'Scen 4'!AV$233","v":8.9757693308607528E-2},{"$f":"'Scen 4'!AW$233","v":0.10287039532302666},{"$f":"'Scen 4'!AX$233","v":0.10114349448528015},{"$f":"'Scen 4'!AY$233","v":9.9751986776088625E-2},{"$f":"'Scen 4'!AZ$233","v":0.10498355913011972},{"$f":"'Scen 4'!BA$233","v":0.10755216621524455},{"$f":"'Scen 4'!BB$233","v":0.10875168305034459},{"$f":"'Scen 4'!BC$233","v":0.10518445883725341},{"$f":"'Scen 4'!BD$233","v":0.10365609469850975},{"$f":"'Scen 4'!BE$233","v":0.10371155041554554},{"$f":"'Scen 4'!BF$233","v":0.10979741620954311},{"$f":"'Scen 4'!BG$233","v":0.11256193558518368},{"$f":"'Scen 4'!BH$233","v":0.11206506790009133},{"$f":"'Scen 4'!BI$233","v":0.11169316176199287},{"$f":"'Scen 4'!BJ$233","v":0.10575682329600375}]
[null,null,null,null,"RCF to Debt","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 5'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 5'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 5'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 5'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 5'!AF$233","v":-3.6244621789806329E-2},{"$f":"'Scen 5'!AG$233","v":-2.8569178653900382E-2},{"$f":"'Scen 5'!AH$233","v":6.7209179828341653E-2},{"$f":"'Scen 5'!AI$233","v":8.7971198515069113E-2},{"$f":"'Scen 5'!AJ$233","v":9.9760753599774502E-2},{"$f":"'Scen 5'!AK$233","v":0.14537979143035415},{"$f":"'Scen 5'!AL$233","v":0.15336222630279253},{"$f":"'Scen 5'!AM$233","v":0.12197678177768684},{"$f":"'Scen 5'!AN$233","v":9.9182581414819948E-2},{"$f":"'Scen 5'!AO$233","v":9.2099027569012282E-2},{"$f":"'Scen 5'!AP$233","v":8.5193076212321653E-2},{"$f":"'Scen 5'!AQ$233","v":8.8480210000732695E-2},{"$f":"'Scen 5'!AR$233","v":8.918010555642289E-2},{"$f":"'Scen 5'!AS$233","v":9.7798539773222837E-2},{"$f":"'Scen 5'!AT$233","v":0.10310327711352116},{"$f":"'Scen 5'!AU$233","v":0.11667171017917279},{"$f":"'Scen 5'!AV$233","v":9.9420155689226089E-2},{"$f":"'Scen 5'!AW$233","v":0.11137420956337576},{"$f":"'Scen 5'!AX$233","v":0.10936310186869723},{"$f":"'Scen 5'!AY$233","v":0.11169957289319174},{"$f":"'Scen 5'!AZ$233","v":0.11862844564401008},{"$f":"'Scen 5'!BA$233","v":0.1223230104084095},{"$f":"'Scen 5'!BB$233","v":0.1242584109554435},{"$f":"'Scen 5'!BC$233","v":0.11969349080935182},{"$f":"'Scen 5'!BD$233","v":0.11753599992746892},{"$f":"'Scen 5'!BE$233","v":0.11721868204305749},{"$f":"'Scen 5'!BF$233","v":0.12273120627221239},{"$f":"'Scen 5'!BG$233","v":0.12687204341039379},{"$f":"'Scen 5'!BH$233","v":0.12644584613034807},{"$f":"'Scen 5'!BI$233","v":0.12603534720039239},{"$f":"'Scen 5'!BJ$233","v":0.11963258626779219}]
[null,null,null,null,"RCF to Debt","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 6'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 6'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 6'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 6'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 6'!AF$233","v":-3.6244621789806329E-2},{"$f":"'Scen 6'!AG$233","v":-2.8569178653900382E-2},{"$f":"'Scen 6'!AH$233","v":6.1831389950607288E-2},{"$f":"'Scen 6'!AI$233","v":8.318138187263642E-2},{"$f":"'Scen 6'!AJ$233","v":9.4956320081392404E-2},{"$f":"'Scen 6'!AK$233","v":0.12573083771748442},{"$f":"'Scen 6'!AL$233","v":0.15025325557529104},{"$f":"'Scen 6'!AM$233","v":0.10284226501075247},{"$f":"'Scen 6'!AN$233","v":9.7306673596453674E-2},{"$f":"'Scen 6'!AO$233","v":9.0513427096639718E-2},{"$f":"'Scen 6'!AP$233","v":8.3894404665376426E-2},{"$f":"'Scen 6'!AQ$233","v":8.7273467545538261E-2},{"$f":"'Scen 6'!AR$233","v":8.7839187346717917E-2},{"$f":"'Scen 6'!AS$233","v":9.6509657580147429E-2},{"$f":"'Scen 6'!AT$233","v":0.10192121058456484},{"$f":"'Scen 6'!AU$233","v":0.11548990139010805},{"$f":"'Scen 6'!AV$233","v":9.8587351649543201E-2},{"$f":"'Scen 6'!AW$233","v":0.11151872202951289},{"$f":"'Scen 6'!AX$233","v":0.11129943078103732},{"$f":"'Scen 6'!AY$233","v":0.1101187318753022},{"$f":"'Scen 6'!AZ$233","v":0.1170428193160664},{"$f":"'Scen 6'!BA$233","v":0.1208081442411332},{"$f":"'Scen 6'!BB$233","v":0.12266844636550592},{"$f":"'Scen 6'!BC$233","v":0.11921743890554261},{"$f":"'Scen 6'!BD$233","v":0.11701035986605779},{"$f":"'Scen 6'!BE$233","v":0.11620388575490068},{"$f":"'Scen 6'!BF$233","v":0.12189310487311582},{"$f":"'Scen 6'!BG$233","v":0.12497860963319882},{"$f":"'Scen 6'!BH$233","v":0.12450459077304302},{"$f":"'Scen 6'!BI$233","v":0.1241212075546813},{"$f":"'Scen 6'!BJ$233","v":0.11775355522642919}]
[null,null,null,null,"RCF to Debt","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 7'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 7'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 7'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 7'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 7'!AF$233","v":-3.6244621789806329E-2},{"$f":"'Scen 7'!AG$233","v":-2.8569178653900382E-2},{"$f":"'Scen 7'!AH$233","v":6.1831389950607288E-2},{"$f":"'Scen 7'!AI$233","v":8.318138187263642E-2},{"$f":"'Scen 7'!AJ$233","v":9.4956320081392404E-2},{"$f":"'Scen 7'!AK$233","v":0.12573083771748442},{"$f":"'Scen 7'!AL$233","v":0.15025325557529104},{"$f":"'Scen 7'!AM$233","v":0.10284226501075247},{"$f":"'Scen 7'!AN$233","v":9.7306673596453674E-2},{"$f":"'Scen 7'!AO$233","v":9.0513427096639718E-2},{"$f":"'Scen 7'!AP$233","v":8.3894404665376426E-2},{"$f":"'Scen 7'!AQ$233","v":8.7273467545538261E-2},{"$f":"'Scen 7'!AR$233","v":8.7839187346717917E-2},{"$f":"'Scen 7'!AS$233","v":9.6509657580147429E-2},{"$f":"'Scen 7'!AT$233","v":0.10192121058456484},{"$f":"'Scen 7'!AU$233","v":0.11548990139010805},{"$f":"'Scen 7'!AV$233","v":9.8587351649543201E-2},{"$f":"'Scen 7'!AW$233","v":0.11151872202951289},{"$f":"'Scen 7'!AX$233","v":0.11129943078103732},{"$f":"'Scen 7'!AY$233","v":0.1101187318753022},{"$f":"'Scen 7'!AZ$233","v":0.1170428193160664},{"$f":"'Scen 7'!BA$233","v":0.1208081442411332},{"$f":"'Scen 7'!BB$233","v":0.12266844636550592},{"$f":"'Scen 7'!BC$233","v":0.11921743890554261},{"$f":"'Scen 7'!BD$233","v":0.11701035986605779},{"$f":"'Scen 7'!BE$233","v":0.11620388575490068},{"$f":"'Scen 7'!BF$233","v":0.12189310487311582},{"$f":"'Scen 7'!BG$233","v":0.12497860963319882},{"$f":"'Scen 7'!BH$233","v":0.12450459077304302},{"$f":"'Scen 7'!BI$233","v":0.1241212075546813},{"$f":"'Scen 7'!BJ$233","v":0.11775355522642919}]
[null,null,null,null,"RCF to Debt","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 8'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 8'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 8'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 8'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 8'!AF$233","v":-3.6244621789806329E-2},{"$f":"'Scen 8'!AG$233","v":-2.8569178653900382E-2},{"$f":"'Scen 8'!AH$233","v":6.1831389950607288E-2},{"$f":"'Scen 8'!AI$233","v":8.318138187263642E-2},{"$f":"'Scen 8'!AJ$233","v":9.4956320081392404E-2},{"$f":"'Scen 8'!AK$233","v":0.12573083771748442},{"$f":"'Scen 8'!AL$233","v":0.15025325557529104},{"$f":"'Scen 8'!AM$233","v":0.10284226501075247},{"$f":"'Scen 8'!AN$233","v":9.7306673596453674E-2},{"$f":"'Scen 8'!AO$233","v":9.0513427096639718E-2},{"$f":"'Scen 8'!AP$233","v":8.3894404665376426E-2},{"$f":"'Scen 8'!AQ$233","v":8.7273467545538261E-2},{"$f":"'Scen 8'!AR$233","v":8.7839187346717917E-2},{"$f":"'Scen 8'!AS$233","v":9.6509657580147429E-2},{"$f":"'Scen 8'!AT$233","v":0.10192121058456484},{"$f":"'Scen 8'!AU$233","v":0.11548990139010805},{"$f":"'Scen 8'!AV$233","v":9.8587351649543201E-2},{"$f":"'Scen 8'!AW$233","v":0.11151872202951289},{"$f":"'Scen 8'!AX$233","v":0.11129943078103732},{"$f":"'Scen 8'!AY$233","v":0.1101187318753022},{"$f":"'Scen 8'!AZ$233","v":0.1170428193160664},{"$f":"'Scen 8'!BA$233","v":0.1208081442411332},{"$f":"'Scen 8'!BB$233","v":0.12266844636550592},{"$f":"'Scen 8'!BC$233","v":0.11921743890554261},{"$f":"'Scen 8'!BD$233","v":0.11701035986605779},{"$f":"'Scen 8'!BE$233","v":0.11620388575490068},{"$f":"'Scen 8'!BF$233","v":0.12189310487311582},{"$f":"'Scen 8'!BG$233","v":0.12497860963319882},{"$f":"'Scen 8'!BH$233","v":0.12450459077304302},{"$f":"'Scen 8'!BI$233","v":0.1241212075546813},{"$f":"'Scen 8'!BJ$233","v":0.11775355522642919}]
[null,null,null,null,"RCF to Debt","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$233","v":5.2416576262047126E-2},{"$f":"'Scen 9'!AB$233","v":4.3036767878312378E-2},{"$f":"'Scen 9'!AC$233","v":7.1796915643146123E-2},{"$f":"'Scen 9'!AD$233","v":5.9589370908432519E-2},{"$f":"'Scen 9'!AE$233","v":9.4679662594564229E-2},{"$f":"'Scen 9'!AF$233","v":-3.6244621789806329E-2},{"$f":"'Scen 9'!AG$233","v":-2.8569178653900382E-2},{"$f":"'Scen 9'!AH$233","v":6.1831389950607288E-2},{"$f":"'Scen 9'!AI$233","v":8.318138187263642E-2},{"$f":"'Scen 9'!AJ$233","v":9.4956320081392404E-2},{"$f":"'Scen 9'!AK$233","v":0.12573083771748442},{"$f":"'Scen 9'!AL$233","v":0.15025325557529104},{"$f":"'Scen 9'!AM$233","v":0.10284226501075247},{"$f":"'Scen 9'!AN$233","v":9.7306673596453674E-2},{"$f":"'Scen 9'!AO$233","v":9.0513427096639718E-2},{"$f":"'Scen 9'!AP$233","v":8.3894404665376426E-2},{"$f":"'Scen 9'!AQ$233","v":8.7273467545538261E-2},{"$f":"'Scen 9'!AR$233","v":8.7839187346717917E-2},{"$f":"'Scen 9'!AS$233","v":9.6509657580147429E-2},{"$f":"'Scen 9'!AT$233","v":0.10192121058456484},{"$f":"'Scen 9'!AU$233","v":0.11548990139010805},{"$f":"'Scen 9'!AV$233","v":9.8587351649543201E-2},{"$f":"'Scen 9'!AW$233","v":0.11151872202951289},{"$f":"'Scen 9'!AX$233","v":0.11129943078103732},{"$f":"'Scen 9'!AY$233","v":0.1101187318753022},{"$f":"'Scen 9'!AZ$233","v":0.1170428193160664},{"$f":"'Scen 9'!BA$233","v":0.1208081442411332},{"$f":"'Scen 9'!BB$233","v":0.12266844636550592},{"$f":"'Scen 9'!BC$233","v":0.11921743890554261},{"$f":"'Scen 9'!BD$233","v":0.11701035986605779},{"$f":"'Scen 9'!BE$233","v":0.11620388575490068},{"$f":"'Scen 9'!BF$233","v":0.12189310487311582},{"$f":"'Scen 9'!BG$233","v":0.12497860963319882},{"$f":"'Scen 9'!BH$233","v":0.12450459077304302},{"$f":"'Scen 9'!BI$233","v":0.1241212075546813},{"$f":"'Scen 9'!BJ$233","v":0.11775355522642919}]
[null,null,null,null,"Applicable Threshold - Aaa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$234","v":0},{"$f":"O_FinStats!AB$234","v":0},{"$f":"O_FinStats!AC$234","v":0},{"$f":"O_FinStats!AD$234","v":0},{"$f":"O_FinStats!AE$234","v":0},{"$f":"O_FinStats!AF$234","v":0},{"$f":"O_FinStats!AG$234","v":0},{"$f":"O_FinStats!AH$234","v":0},{"$f":"O_FinStats!AI$234","v":0},{"$f":"O_FinStats!AJ$234","v":0},{"$f":"O_FinStats!AK$234","v":0},{"$f":"O_FinStats!AL$234","v":0},{"$f":"O_FinStats!AM$234","v":0},{"$f":"O_FinStats!AN$234","v":0},{"$f":"O_FinStats!AO$234","v":0},{"$f":"O_FinStats!AP$234","v":0},{"$f":"O_FinStats!AQ$234","v":0},{"$f":"O_FinStats!AR$234","v":0},{"$f":"O_FinStats!AS$234","v":0},{"$f":"O_FinStats!AT$234","v":0},{"$f":"O_FinStats!AU$234","v":0},{"$f":"O_FinStats!AV$234","v":0},{"$f":"O_FinStats!AW$234","v":0},{"$f":"O_FinStats!AX$234","v":0},{"$f":"O_FinStats!AY$234","v":0},{"$f":"O_FinStats!AZ$234","v":0},{"$f":"O_FinStats!BA$234","v":0},{"$f":"O_FinStats!BB$234","v":0},{"$f":"O_FinStats!BC$234","v":0},{"$f":"O_FinStats!BD$234","v":0},{"$f":"O_FinStats!BE$234","v":0},{"$f":"O_FinStats!BF$234","v":0},{"$f":"O_FinStats!BG$234","v":0},{"$f":"O_FinStats!BH$234","v":0},{"$f":"O_FinStats!BI$234","v":0},{"$f":"O_FinStats!BJ$234","v":0}]
[]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 1","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$237","v":0},{"$f":"'Scen 1'!AB$237","v":0},{"$f":"'Scen 1'!AC$237","v":0},{"$f":"'Scen 1'!AD$237","v":0},{"$f":"'Scen 1'!AE$237","v":0},{"$f":"'Scen 1'!AF$237","v":-2.2724028073863685},{"$f":"'Scen 1'!AG$237","v":-1.8924409138179406},{"$f":"'Scen 1'!AH$237","v":1.7446713843341164},{"$f":"'Scen 1'!AI$237","v":2.6140967791715028},{"$f":"'Scen 1'!AJ$237","v":1.779752578882061},{"$f":"'Scen 1'!AK$237","v":1.6750890466512345},{"$f":"'Scen 1'!AL$237","v":1.7124375216535146},{"$f":"'Scen 1'!AM$237","v":2.9667748172873294},{"$f":"'Scen 1'!AN$237","v":3.4688423627299607},{"$f":"'Scen 1'!AO$237","v":3.1882618867586721},{"$f":"'Scen 1'!AP$237","v":3.2018393640205023},{"$f":"'Scen 1'!AQ$237","v":3.179626523170199},{"$f":"'Scen 1'!AR$237","v":4.1032009171365855},{"$f":"'Scen 1'!AS$237","v":3.6777642455984751},{"$f":"'Scen 1'!AT$237","v":3.7303875707896363},{"$f":"'Scen 1'!AU$237","v":3.1953407185784481},{"$f":"'Scen 1'!AV$237","v":3.1152197209533874},{"$f":"'Scen 1'!AW$237","v":4.1252343070432076},{"$f":"'Scen 1'!AX$237","v":3.9779671262132097},{"$f":"'Scen 1'!AY$237","v":3.6436952569707417},{"$f":"'Scen 1'!AZ$237","v":3.8229129611444894},{"$f":"'Scen 1'!BA$237","v":3.8733858175118607},{"$f":"'Scen 1'!BB$237","v":4.2383425533185672},{"$f":"'Scen 1'!BC$237","v":4.2709798680000439},{"$f":"'Scen 1'!BD$237","v":4.4829624272182826},{"$f":"'Scen 1'!BE$237","v":4.7836773906234349},{"$f":"'Scen 1'!BF$237","v":4.4811606859168824},{"$f":"'Scen 1'!BG$237","v":4.822797649954623},{"$f":"'Scen 1'!BH$237","v":4.9754535043407087},{"$f":"'Scen 1'!BI$237","v":5.0655717689828821},{"$f":"'Scen 1'!BJ$237","v":5.5189460636620256}]
[null,null,null,null,{"$f":"E108","v":"Adjusted interest coverage ratio"},"SCEN 2","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$237","v":0},{"$f":"'Scen 2'!AB$237","v":0},{"$f":"'Scen 2'!AC$237","v":0},{"$f":"'Scen 2'!AD$237","v":0},{"$f":"'Scen 2'!AE$237","v":0},{"$f":"'Scen 2'!AF$237","v":-2.2724028073863685},{"$f":"'Scen 2'!AG$237","v":-1.8928719788743711},{"$f":"'Scen 2'!AH$237","v":1.7533940336569132},{"$f":"'Scen 2'!AI$237","v":1.3128622156662035},{"$f":"'Scen 2'!AJ$237","v":0.65782989139459402},{"$f":"'Scen 2'!AK$237","v":0.6009385769137453},{"$f":"'Scen 2'!AL$237","v":0.53441292115746031},{"$f":"'Scen 2'!AM$237","v":1.4952701654498284},{"$f":"'Scen 2'!AN$237","v":2.082992122866953},{"$f":"'Scen 2'!AO$237","v":1.9536365488956919},{"$f":"'Scen 2'!AP$237","v":1.9750896056166798},{"$f":"'Scen 2'!AQ$237","v":1.9580130804392959},{"$f":"'Scen 2'!AR$237","v":2.7822818566459273},{"$f":"'Scen 2'!AS$237","v":2.3695446735946466},{"$f":"'Scen 2'!AT$237","v":2.4381987979104833},{"$f":"'Scen 2'!AU$237","v":1.9148158338462515},{"$f":"'Scen 2'!AV$237","v":1.8355992753415062},{"$f":"'Scen 2'!AW$237","v":2.7278006982866767},{"$f":"'Scen 2'!AX$237","v":2.6033513676062858},{"$f":"'Scen 2'!AY$237","v":2.2909554512952237},{"$f":"'Scen 2'!AZ$237","v":2.4308270926789852},{"$f":"'Scen 2'!BA$237","v":2.4407593185699228},{"$f":"'Scen 2'!BB$237","v":2.7744496288629668},{"$f":"'Scen 2'!BC$237","v":2.7790104650430134},{"$f":"'Scen 2'!BD$237","v":2.9272936591636918},{"$f":"'Scen 2'!BE$237","v":3.1415561581155851},{"$f":"'Scen 2'!BF$237","v":2.7300552343420166},{"$f":"'Scen 2'!BG$237","v":3.0937448735473358},{"$f":"'Scen 2'!BH$237","v":3.2491755958910069},{"$f":"'Scen 2'!BI$237","v":3.3343806297389351},{"$f":"'Scen 2'!BJ$237","v":3.7985004050529767}]
[null,null,null,null,{"$f":"E109","v":"Adjusted interest coverage ratio"},"SCEN 3","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$237","v":0},{"$f":"'Scen 3'!AB$237","v":0},{"$f":"'Scen 3'!AC$237","v":0},{"$f":"'Scen 3'!AD$237","v":0},{"$f":"'Scen 3'!AE$237","v":0},{"$f":"'Scen 3'!AF$237","v":-1.9877142368091811},{"$f":"'Scen 3'!AG$237","v":-1.6520431462055947},{"$f":"'Scen 3'!AH$237","v":1.6044967556964389},{"$f":"'Scen 3'!AI$237","v":2.787430720807845},{"$f":"'Scen 3'!AJ$237","v":3.7375656702647868},{"$f":"'Scen 3'!AK$237","v":4.3628442803773719},{"$f":"'Scen 3'!AL$237","v":4.5885855026317346},{"$f":"'Scen 3'!AM$237","v":3.1947578310634026},{"$f":"'Scen 3'!AN$237","v":3.6779188125132039},{"$f":"'Scen 3'!AO$237","v":3.5510949943461907},{"$f":"'Scen 3'!AP$237","v":3.6488104901774991},{"$f":"'Scen 3'!AQ$237","v":3.7655643500503779},{"$f":"'Scen 3'!AR$237","v":4.797855932427983},{"$f":"'Scen 3'!AS$237","v":4.528813645180124},{"$f":"'Scen 3'!AT$237","v":4.6764088184102057},{"$f":"'Scen 3'!AU$237","v":4.2731432628610184},{"$f":"'Scen 3'!AV$237","v":4.3246681397757252},{"$f":"'Scen 3'!AW$237","v":5.5943433040468191},{"$f":"'Scen 3'!AX$237","v":5.5404247859441096},{"$f":"'Scen 3'!AY$237","v":5.2814592310781014},{"$f":"'Scen 3'!AZ$237","v":5.8428930417792602},{"$f":"'Scen 3'!BA$237","v":6.3671679346625245},{"$f":"'Scen 3'!BB$237","v":7.0474580579245663},{"$f":"'Scen 3'!BC$237","v":6.8931943940725384},{"$f":"'Scen 3'!BD$237","v":6.9141155061426511},{"$f":"'Scen 3'!BE$237","v":6.9549197801437268},{"$f":"'Scen 3'!BF$237","v":6.3017572101698667},{"$f":"'Scen 3'!BG$237","v":6.6019007021969545},{"$f":"'Scen 3'!BH$237","v":6.7495837713406175},{"$f":"'Scen 3'!BI$237","v":6.8329045817500642},{"$f":"'Scen 3'!BJ$237","v":7.2420209937724884}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 4","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$237","v":0},{"$f":"'Scen 4'!AB$237","v":0},{"$f":"'Scen 4'!AC$237","v":0},{"$f":"'Scen 4'!AD$237","v":0},{"$f":"'Scen 4'!AE$237","v":0},{"$f":"'Scen 4'!AF$237","v":-1.9016888208299734},{"$f":"'Scen 4'!AG$237","v":-1.7538677424251674},{"$f":"'Scen 4'!AH$237","v":1.1535810499761401},{"$f":"'Scen 4'!AI$237","v":1.2008519133080613},{"$f":"'Scen 4'!AJ$237","v":1.8745838649854787},{"$f":"'Scen 4'!AK$237","v":2.244414482243561},{"$f":"'Scen 4'!AL$237","v":2.3326404242661214},{"$f":"'Scen 4'!AM$237","v":3.330808892751381},{"$f":"'Scen 4'!AN$237","v":4.0534874038760522},{"$f":"'Scen 4'!AO$237","v":3.6917972940086812},{"$f":"'Scen 4'!AP$237","v":3.5730645291647845},{"$f":"'Scen 4'!AQ$237","v":3.4177756157176731},{"$f":"'Scen 4'!AR$237","v":4.2446064711680309},{"$f":"'Scen 4'!AS$237","v":3.6015502394263463},{"$f":"'Scen 4'!AT$237","v":3.6481069507319366},{"$f":"'Scen 4'!AU$237","v":3.0127821339401164},{"$f":"'Scen 4'!AV$237","v":2.9128320338945488},{"$f":"'Scen 4'!AW$237","v":3.9737709022461529},{"$f":"'Scen 4'!AX$237","v":3.7976613035204916},{"$f":"'Scen 4'!AY$237","v":3.4116395195813092},{"$f":"'Scen 4'!AZ$237","v":3.5897612657266813},{"$f":"'Scen 4'!BA$237","v":3.6233564633814832},{"$f":"'Scen 4'!BB$237","v":3.9911768262225968},{"$f":"'Scen 4'!BC$237","v":3.9168647176517051},{"$f":"'Scen 4'!BD$237","v":4.0169070776119078},{"$f":"'Scen 4'!BE$237","v":4.1815948498681488},{"$f":"'Scen 4'!BF$237","v":3.6585143128145821},{"$f":"'Scen 4'!BG$237","v":3.9319473620426368},{"$f":"'Scen 4'!BH$237","v":4.0861898814699957},{"$f":"'Scen 4'!BI$237","v":4.1768547044991946},{"$f":"'Scen 4'!BJ$237","v":4.6300847713632649}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 5","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$237","v":0},{"$f":"'Scen 5'!AB$237","v":0},{"$f":"'Scen 5'!AC$237","v":0},{"$f":"'Scen 5'!AD$237","v":0},{"$f":"'Scen 5'!AE$237","v":0},{"$f":"'Scen 5'!AF$237","v":-1.9933671664232433},{"$f":"'Scen 5'!AG$237","v":-1.6661299422922027},{"$f":"'Scen 5'!AH$237","v":1.6654383697340454},{"$f":"'Scen 5'!AI$237","v":2.8662313917859996},{"$f":"'Scen 5'!AJ$237","v":3.8575488622368033},{"$f":"'Scen 5'!AK$237","v":4.5470238486471812},{"$f":"'Scen 5'!AL$237","v":4.7726843737989642},{"$f":"'Scen 5'!AM$237","v":2.5989994691982008},{"$f":"'Scen 5'!AN$237","v":3.1095889352493455},{"$f":"'Scen 5'!AO$237","v":2.9609865087582805},{"$f":"'Scen 5'!AP$237","v":3.050054849327251},{"$f":"'Scen 5'!AQ$237","v":3.1507801346336928},{"$f":"'Scen 5'!AR$237","v":4.135985670945721},{"$f":"'Scen 5'!AS$237","v":3.8411456417359178},{"$f":"'Scen 5'!AT$237","v":3.9857203043255347},{"$f":"'Scen 5'!AU$237","v":3.5516852494864359},{"$f":"'Scen 5'!AV$237","v":3.5832389004724807},{"$f":"'Scen 5'!AW$237","v":4.8414408513106819},{"$f":"'Scen 5'!AX$237","v":4.785307901191115},{"$f":"'Scen 5'!AY$237","v":4.5194610482555699},{"$f":"'Scen 5'!AZ$237","v":5.0409322905557286},{"$f":"'Scen 5'!BA$237","v":5.4993670416341187},{"$f":"'Scen 5'!BB$237","v":6.1680697617609122},{"$f":"'Scen 5'!BC$237","v":6.0223337313416545},{"$f":"'Scen 5'!BD$237","v":6.0473043318253499},{"$f":"'Scen 5'!BE$237","v":6.1034109060062089},{"$f":"'Scen 5'!BF$237","v":5.4264949090317964},{"$f":"'Scen 5'!BG$237","v":5.7204314017489954},{"$f":"'Scen 5'!BH$237","v":5.8578932606918865},{"$f":"'Scen 5'!BI$237","v":5.9473024317279277},{"$f":"'Scen 5'!BJ$237","v":6.3874166201224574}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 6","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$237","v":0},{"$f":"'Scen 6'!AB$237","v":0},{"$f":"'Scen 6'!AC$237","v":0},{"$f":"'Scen 6'!AD$237","v":0},{"$f":"'Scen 6'!AE$237","v":0},{"$f":"'Scen 6'!AF$237","v":-1.9933671664232433},{"$f":"'Scen 6'!AG$237","v":-1.6661299422922027},{"$f":"'Scen 6'!AH$237","v":0.8090509544113379},{"$f":"'Scen 6'!AI$237","v":2.2215627264846969},{"$f":"'Scen 6'!AJ$237","v":3.2628066849096786},{"$f":"'Scen 6'!AK$237","v":4.0428420742743167},{"$f":"'Scen 6'!AL$237","v":4.53038346017299},{"$f":"'Scen 6'!AM$237","v":2.4957506327885453},{"$f":"'Scen 6'!AN$237","v":2.9779859800790991},{"$f":"'Scen 6'!AO$237","v":2.8300580158411281},{"$f":"'Scen 6'!AP$237","v":2.9176236318471345},{"$f":"'Scen 6'!AQ$237","v":3.0150046174726479},{"$f":"'Scen 6'!AR$237","v":3.9597509997206966},{"$f":"'Scen 6'!AS$237","v":3.6682725449004976},{"$f":"'Scen 6'!AT$237","v":3.8123542652135001},{"$f":"'Scen 6'!AU$237","v":3.3828276109539113},{"$f":"'Scen 6'!AV$237","v":3.4120658033254871},{"$f":"'Scen 6'!AW$237","v":4.610491373536429},{"$f":"'Scen 6'!AX$237","v":4.5577428741856636},{"$f":"'Scen 6'!AY$237","v":4.2967344254549928},{"$f":"'Scen 6'!AZ$237","v":4.7996508074247997},{"$f":"'Scen 6'!BA$237","v":5.2363042552124544},{"$f":"'Scen 6'!BB$237","v":5.8641870738358506},{"$f":"'Scen 6'!BC$237","v":5.730457353114434},{"$f":"'Scen 6'!BD$237","v":5.7593636332120575},{"$f":"'Scen 6'!BE$237","v":5.7978528864612819},{"$f":"'Scen 6'!BF$237","v":5.1159298990921265},{"$f":"'Scen 6'!BG$237","v":5.39095233434562},{"$f":"'Scen 6'!BH$237","v":5.5475884177551444},{"$f":"'Scen 6'!BI$237","v":5.6379482866129598},{"$f":"'Scen 6'!BJ$237","v":6.0827754848756435}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 7","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$237","v":0},{"$f":"'Scen 7'!AB$237","v":0},{"$f":"'Scen 7'!AC$237","v":0},{"$f":"'Scen 7'!AD$237","v":0},{"$f":"'Scen 7'!AE$237","v":0},{"$f":"'Scen 7'!AF$237","v":-1.9933671664232433},{"$f":"'Scen 7'!AG$237","v":-1.6661299422922027},{"$f":"'Scen 7'!AH$237","v":0.8090509544113379},{"$f":"'Scen 7'!AI$237","v":2.2215627264846969},{"$f":"'Scen 7'!AJ$237","v":3.2628066849096786},{"$f":"'Scen 7'!AK$237","v":4.0428420742743167},{"$f":"'Scen 7'!AL$237","v":4.53038346017299},{"$f":"'Scen 7'!AM$237","v":2.4957506327885453},{"$f":"'Scen 7'!AN$237","v":2.9779859800790991},{"$f":"'Scen 7'!AO$237","v":2.8300580158411281},{"$f":"'Scen 7'!AP$237","v":2.9176236318471345},{"$f":"'Scen 7'!AQ$237","v":3.0150046174726479},{"$f":"'Scen 7'!AR$237","v":3.9597509997206966},{"$f":"'Scen 7'!AS$237","v":3.6682725449004976},{"$f":"'Scen 7'!AT$237","v":3.8123542652135001},{"$f":"'Scen 7'!AU$237","v":3.3828276109539113},{"$f":"'Scen 7'!AV$237","v":3.4120658033254871},{"$f":"'Scen 7'!AW$237","v":4.610491373536429},{"$f":"'Scen 7'!AX$237","v":4.5577428741856636},{"$f":"'Scen 7'!AY$237","v":4.2967344254549928},{"$f":"'Scen 7'!AZ$237","v":4.7996508074247997},{"$f":"'Scen 7'!BA$237","v":5.2363042552124544},{"$f":"'Scen 7'!BB$237","v":5.8641870738358506},{"$f":"'Scen 7'!BC$237","v":5.730457353114434},{"$f":"'Scen 7'!BD$237","v":5.7593636332120575},{"$f":"'Scen 7'!BE$237","v":5.7978528864612819},{"$f":"'Scen 7'!BF$237","v":5.1159298990921265},{"$f":"'Scen 7'!BG$237","v":5.39095233434562},{"$f":"'Scen 7'!BH$237","v":5.5475884177551444},{"$f":"'Scen 7'!BI$237","v":5.6379482866129598},{"$f":"'Scen 7'!BJ$237","v":6.0827754848756435}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 8","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$237","v":0},{"$f":"'Scen 8'!AB$237","v":0},{"$f":"'Scen 8'!AC$237","v":0},{"$f":"'Scen 8'!AD$237","v":0},{"$f":"'Scen 8'!AE$237","v":0},{"$f":"'Scen 8'!AF$237","v":-1.9933671664232433},{"$f":"'Scen 8'!AG$237","v":-1.6661299422922027},{"$f":"'Scen 8'!AH$237","v":0.8090509544113379},{"$f":"'Scen 8'!AI$237","v":2.2215627264846969},{"$f":"'Scen 8'!AJ$237","v":3.2628066849096786},{"$f":"'Scen 8'!AK$237","v":4.0428420742743167},{"$f":"'Scen 8'!AL$237","v":4.53038346017299},{"$f":"'Scen 8'!AM$237","v":2.4957506327885453},{"$f":"'Scen 8'!AN$237","v":2.9779859800790991},{"$f":"'Scen 8'!AO$237","v":2.8300580158411281},{"$f":"'Scen 8'!AP$237","v":2.9176236318471345},{"$f":"'Scen 8'!AQ$237","v":3.0150046174726479},{"$f":"'Scen 8'!AR$237","v":3.9597509997206966},{"$f":"'Scen 8'!AS$237","v":3.6682725449004976},{"$f":"'Scen 8'!AT$237","v":3.8123542652135001},{"$f":"'Scen 8'!AU$237","v":3.3828276109539113},{"$f":"'Scen 8'!AV$237","v":3.4120658033254871},{"$f":"'Scen 8'!AW$237","v":4.610491373536429},{"$f":"'Scen 8'!AX$237","v":4.5577428741856636},{"$f":"'Scen 8'!AY$237","v":4.2967344254549928},{"$f":"'Scen 8'!AZ$237","v":4.7996508074247997},{"$f":"'Scen 8'!BA$237","v":5.2363042552124544},{"$f":"'Scen 8'!BB$237","v":5.8641870738358506},{"$f":"'Scen 8'!BC$237","v":5.730457353114434},{"$f":"'Scen 8'!BD$237","v":5.7593636332120575},{"$f":"'Scen 8'!BE$237","v":5.7978528864612819},{"$f":"'Scen 8'!BF$237","v":5.1159298990921265},{"$f":"'Scen 8'!BG$237","v":5.39095233434562},{"$f":"'Scen 8'!BH$237","v":5.5475884177551444},{"$f":"'Scen 8'!BI$237","v":5.6379482866129598},{"$f":"'Scen 8'!BJ$237","v":6.0827754848756435}]
[null,null,null,null,"Adjusted interest coverage ratio","SCEN 9","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$237","v":0},{"$f":"'Scen 9'!AB$237","v":0},{"$f":"'Scen 9'!AC$237","v":0},{"$f":"'Scen 9'!AD$237","v":0},{"$f":"'Scen 9'!AE$237","v":0},{"$f":"'Scen 9'!AF$237","v":-1.9933671664232433},{"$f":"'Scen 9'!AG$237","v":-1.6661299422922027},{"$f":"'Scen 9'!AH$237","v":0.8090509544113379},{"$f":"'Scen 9'!AI$237","v":2.2215627264846969},{"$f":"'Scen 9'!AJ$237","v":3.2628066849096786},{"$f":"'Scen 9'!AK$237","v":4.0428420742743167},{"$f":"'Scen 9'!AL$237","v":4.53038346017299},{"$f":"'Scen 9'!AM$237","v":2.4957506327885453},{"$f":"'Scen 9'!AN$237","v":2.9779859800790991},{"$f":"'Scen 9'!AO$237","v":2.8300580158411281},{"$f":"'Scen 9'!AP$237","v":2.9176236318471345},{"$f":"'Scen 9'!AQ$237","v":3.0150046174726479},{"$f":"'Scen 9'!AR$237","v":3.9597509997206966},{"$f":"'Scen 9'!AS$237","v":3.6682725449004976},{"$f":"'Scen 9'!AT$237","v":3.8123542652135001},{"$f":"'Scen 9'!AU$237","v":3.3828276109539113},{"$f":"'Scen 9'!AV$237","v":3.4120658033254871},{"$f":"'Scen 9'!AW$237","v":4.610491373536429},{"$f":"'Scen 9'!AX$237","v":4.5577428741856636},{"$f":"'Scen 9'!AY$237","v":4.2967344254549928},{"$f":"'Scen 9'!AZ$237","v":4.7996508074247997},{"$f":"'Scen 9'!BA$237","v":5.2363042552124544},{"$f":"'Scen 9'!BB$237","v":5.8641870738358506},{"$f":"'Scen 9'!BC$237","v":5.730457353114434},{"$f":"'Scen 9'!BD$237","v":5.7593636332120575},{"$f":"'Scen 9'!BE$237","v":5.7978528864612819},{"$f":"'Scen 9'!BF$237","v":5.1159298990921265},{"$f":"'Scen 9'!BG$237","v":5.39095233434562},{"$f":"'Scen 9'!BH$237","v":5.5475884177551444},{"$f":"'Scen 9'!BI$237","v":5.6379482866129598},{"$f":"'Scen 9'!BJ$237","v":6.0827754848756435}]
[null,null,null,null,"Applicable Threshold - Aaa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$238","v":0},{"$f":"O_FinStats!AB$238","v":0},{"$f":"O_FinStats!AC$238","v":0},{"$f":"O_FinStats!AD$238","v":0},{"$f":"O_FinStats!AE$238","v":0},{"$f":"O_FinStats!AF$238","v":0},{"$f":"O_FinStats!AG$238","v":0},{"$f":"O_FinStats!AH$238","v":0},{"$f":"O_FinStats!AI$238","v":0},{"$f":"O_FinStats!AJ$238","v":0},{"$f":"O_FinStats!AK$238","v":0},{"$f":"O_FinStats!AL$238","v":0},{"$f":"O_FinStats!AM$238","v":0},{"$f":"O_FinStats!AN$238","v":0},{"$f":"O_FinStats!AO$238","v":0},{"$f":"O_FinStats!AP$238","v":0},{"$f":"O_FinStats!AQ$238","v":0},{"$f":"O_FinStats!AR$238","v":0},{"$f":"O_FinStats!AS$238","v":0},{"$f":"O_FinStats!AT$238","v":0},{"$f":"O_FinStats!AU$238","v":0},{"$f":"O_FinStats!AV$238","v":0},{"$f":"O_FinStats!AW$238","v":0},{"$f":"O_FinStats!AX$238","v":0},{"$f":"O_FinStats!AY$238","v":0},{"$f":"O_FinStats!AZ$238","v":0},{"$f":"O_FinStats!BA$238","v":0},{"$f":"O_FinStats!BB$238","v":0},{"$f":"O_FinStats!BC$238","v":0},{"$f":"O_FinStats!BD$238","v":0},{"$f":"O_FinStats!BE$238","v":0},{"$f":"O_FinStats!BF$238","v":0},{"$f":"O_FinStats!BG$238","v":0},{"$f":"O_FinStats!BH$238","v":0},{"$f":"O_FinStats!BI$238","v":0},{"$f":"O_FinStats!BJ$238","v":0}]
[]
[null,null,null,null,"Net debt-to-RAB","SCEN 1","%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$241","v":0},{"$f":"'Scen 1'!AB$241","v":0},{"$f":"'Scen 1'!AC$241","v":0},{"$f":"'Scen 1'!AD$241","v":0},{"$f":"'Scen 1'!AE$241","v":0.59999999999999987},{"$f":"'Scen 1'!AF$241","v":0.66267596132093132},{"$f":"'Scen 1'!AG$241","v":0.647927002350005},{"$f":"'Scen 1'!AH$241","v":0.59955500991914046},{"$f":"'Scen 1'!AI$241","v":0.60888083408569238},{"$f":"'Scen 1'!AJ$241","v":0.60693826589028199},{"$f":"'Scen 1'!AK$241","v":0.60375735157695409},{"$f":"'Scen 1'!AL$241","v":0.60001026103267208},{"$f":"'Scen 1'!AM$241","v":0.59953513511892798},{"$f":"'Scen 1'!AN$241","v":0.6014822473471878},{"$f":"'Scen 1'!AO$241","v":0.60166832664831937},{"$f":"'Scen 1'!AP$241","v":0.60136068845590718},{"$f":"'Scen 1'!AQ$241","v":0.60030024922866565},{"$f":"'Scen 1'!AR$241","v":0.60552590720541577},{"$f":"'Scen 1'!AS$241","v":0.60726154668629562},{"$f":"'Scen 1'!AT$241","v":0.60930303364081739},{"$f":"'Scen 1'!AU$241","v":0.60609071003435588},{"$f":"'Scen 1'!AV$241","v":0.60176791808489882},{"$f":"'Scen 1'!AW$241","v":0.60380576180153267},{"$f":"'Scen 1'!AX$241","v":0.60518541207126531},{"$f":"'Scen 1'!AY$241","v":0.60425045546758438},{"$f":"'Scen 1'!AZ$241","v":0.60386740566278063},{"$f":"'Scen 1'!BA$241","v":0.60269363024975242},{"$f":"'Scen 1'!BB$241","v":0.6033984124255336},{"$f":"'Scen 1'!BC$241","v":0.60383820102813524},{"$f":"'Scen 1'!BD$241","v":0.60496491484834747},{"$f":"'Scen 1'!BE$241","v":0.60655000996940844},{"$f":"'Scen 1'!BF$241","v":0.60380531188240094},{"$f":"'Scen 1'!BG$241","v":0.60218370502334828},{"$f":"'Scen 1'!BH$241","v":0.60145734315436494},{"$f":"'Scen 1'!BI$241","v":0.60120462370692296},{"$f":"'Scen 1'!BJ$241","v":0.60416122882633039}]
[null,null,null,null,{"$f":"E119","v":"Net debt-to-RAB"},"SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$241","v":0},{"$f":"'Scen 2'!AB$241","v":0},{"$f":"'Scen 2'!AC$241","v":0},{"$f":"'Scen 2'!AD$241","v":0},{"$f":"'Scen 2'!AE$241","v":0.59999999999999987},{"$f":"'Scen 2'!AF$241","v":0.66267596132093132},{"$f":"'Scen 2'!AG$241","v":0.64832069848538953},{"$f":"'Scen 2'!AH$241","v":0.60969030178867567},{"$f":"'Scen 2'!AI$241","v":0.59692211817056895},{"$f":"'Scen 2'!AJ$241","v":0.58628275102991778},{"$f":"'Scen 2'!AK$241","v":0.57408887867483571},{"$f":"'Scen 2'!AL$241","v":0.56176965254156541},{"$f":"'Scen 2'!AM$241","v":0.56072832661418037},{"$f":"'Scen 2'!AN$241","v":0.55745413553018786},{"$f":"'Scen 2'!AO$241","v":0.55323155695486392},{"$f":"'Scen 2'!AP$241","v":0.54802969468530782},{"$f":"'Scen 2'!AQ$241","v":0.542370369923033},{"$f":"'Scen 2'!AR$241","v":0.54075608865325953},{"$f":"'Scen 2'!AS$241","v":0.53678386204143413},{"$f":"'Scen 2'!AT$241","v":0.53406808733198941},{"$f":"'Scen 2'!AU$241","v":0.5280978869372408},{"$f":"'Scen 2'!AV$241","v":0.51917954229889818},{"$f":"'Scen 2'!AW$241","v":0.5147560583223485},{"$f":"'Scen 2'!AX$241","v":0.50966743388476921},{"$f":"'Scen 2'!AY$241","v":0.50254703596610473},{"$f":"'Scen 2'!AZ$241","v":0.49582210243474284},{"$f":"'Scen 2'!BA$241","v":0.48840852844120236},{"$f":"'Scen 2'!BB$241","v":0.48204988898307144},{"$f":"'Scen 2'!BC$241","v":0.47537806646911956},{"$f":"'Scen 2'!BD$241","v":0.46915131200775861},{"$f":"'Scen 2'!BE$241","v":0.46318175068056533},{"$f":"'Scen 2'!BF$241","v":0.45385406646744397},{"$f":"'Scen 2'!BG$241","v":0.44549485927220667},{"$f":"'Scen 2'!BH$241","v":0.43774926363901073},{"$f":"'Scen 2'!BI$241","v":0.43028810001865647},{"$f":"'Scen 2'!BJ$241","v":0.42503891955328016}]
[null,null,null,null,{"$f":"E120","v":"Net debt-to-RAB"},"SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$241","v":0},{"$f":"'Scen 3'!AB$241","v":0},{"$f":"'Scen 3'!AC$241","v":0},{"$f":"'Scen 3'!AD$241","v":0},{"$f":"'Scen 3'!AE$241","v":0.59999999999999987},{"$f":"'Scen 3'!AF$241","v":0.66305648985595556},{"$f":"'Scen 3'!AG$241","v":0.65341380113599723},{"$f":"'Scen 3'!AH$241","v":0.63413952792460326},{"$f":"'Scen 3'!AI$241","v":0.62001019087739784},{"$f":"'Scen 3'!AJ$241","v":0.61413730937232214},{"$f":"'Scen 3'!AK$241","v":0.60794456207046765},{"$f":"'Scen 3'!AL$241","v":0.6},{"$f":"'Scen 3'!AM$241","v":0.60030346965398984},{"$f":"'Scen 3'!AN$241","v":0.60233290085819735},{"$f":"'Scen 3'!AO$241","v":0.60238612478036391},{"$f":"'Scen 3'!AP$241","v":0.60168238280194097},{"$f":"'Scen 3'!AQ$241","v":0.59999999999999987},{"$f":"'Scen 3'!AR$241","v":0.60510572808897023},{"$f":"'Scen 3'!AS$241","v":0.60681962354654284},{"$f":"'Scen 3'!AT$241","v":0.60857001152286938},{"$f":"'Scen 3'!AU$241","v":0.60497586119582492},{"$f":"'Scen 3'!AV$241","v":0.59999999999999976},{"$f":"'Scen 3'!AW$241","v":0.60193560563172199},{"$f":"'Scen 3'!AX$241","v":0.60316245541268565},{"$f":"'Scen 3'!AY$241","v":0.60211454961441446},{"$f":"'Scen 3'!AZ$241","v":0.60148443726696244},{"$f":"'Scen 3'!BA$241","v":0.59999999999999931},{"$f":"'Scen 3'!BB$241","v":0.60061466396110053},{"$f":"'Scen 3'!BC$241","v":0.60090775751912306},{"$f":"'Scen 3'!BD$241","v":0.60176534566692019},{"$f":"'Scen 3'!BE$241","v":0.60296201872750788},{"$f":"'Scen 3'!BF$241","v":0.59999999999999953},{"$f":"'Scen 3'!BG$241","v":0.59849548141028541},{"$f":"'Scen 3'!BH$241","v":0.5977699604195017},{"$f":"'Scen 3'!BI$241","v":0.59742000231246717},{"$f":"'Scen 3'!BJ$241","v":0.59999999999999976}]
[null,null,null,null,"Net debt-to-RAB","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$241","v":0},{"$f":"'Scen 4'!AB$241","v":0},{"$f":"'Scen 4'!AC$241","v":0},{"$f":"'Scen 4'!AD$241","v":0},{"$f":"'Scen 4'!AE$241","v":0.59999999999999987},{"$f":"'Scen 4'!AF$241","v":0.66424170979353547},{"$f":"'Scen 4'!AG$241","v":0.65145335260190951},{"$f":"'Scen 4'!AH$241","v":0.60034079541573393},{"$f":"'Scen 4'!AI$241","v":0.58580386285909869},{"$f":"'Scen 4'!AJ$241","v":0.58810843492882081},{"$f":"'Scen 4'!AK$241","v":0.59425434812847799},{"$f":"'Scen 4'!AL$241","v":0.59999999999999942},{"$f":"'Scen 4'!AM$241","v":0.59961339370329814},{"$f":"'Scen 4'!AN$241","v":0.60154696804624974},{"$f":"'Scen 4'!AO$241","v":0.60165215166994368},{"$f":"'Scen 4'!AP$241","v":0.60122139628523097},{"$f":"'Scen 4'!AQ$241","v":0.59999999999999953},{"$f":"'Scen 4'!AR$241","v":0.60498701591294535},{"$f":"'Scen 4'!AS$241","v":0.60646598582623845},{"$f":"'Scen 4'!AT$241","v":0.6082193281188113},{"$f":"'Scen 4'!AU$241","v":0.60470093179898565},{"$f":"'Scen 4'!AV$241","v":0.59999999999999931},{"$f":"'Scen 4'!AW$241","v":0.60188814514955136},{"$f":"'Scen 4'!AX$241","v":0.60309932820441359},{"$f":"'Scen 4'!AY$241","v":0.60198421183316919},{"$f":"'Scen 4'!AZ$241","v":0.60139675372748547},{"$f":"'Scen 4'!BA$241","v":0.59999999999999898},{"$f":"'Scen 4'!BB$241","v":0.60052232592963217},{"$f":"'Scen 4'!BC$241","v":0.60076094626858301},{"$f":"'Scen 4'!BD$241","v":0.6016606477455253},{"$f":"'Scen 4'!BE$241","v":0.6029919333593261},{"$f":"'Scen 4'!BF$241","v":0.59999999999999887},{"$f":"'Scen 4'!BG$241","v":0.59832411658348461},{"$f":"'Scen 4'!BH$241","v":0.59752357049236438},{"$f":"'Scen 4'!BI$241","v":0.59717807594165551},{"$f":"'Scen 4'!BJ$241","v":0.59999999999999887}]
[null,null,null,null,"Net debt-to-RAB","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$241","v":0},{"$f":"'Scen 5'!AB$241","v":0},{"$f":"'Scen 5'!AC$241","v":0},{"$f":"'Scen 5'!AD$241","v":0},{"$f":"'Scen 5'!AE$241","v":0.59999999999999987},{"$f":"'Scen 5'!AF$241","v":0.66296072649801452},{"$f":"'Scen 5'!AG$241","v":0.65300988160624462},{"$f":"'Scen 5'!AH$241","v":0.61944680174965649},{"$f":"'Scen 5'!AI$241","v":0.60699941297001736},{"$f":"'Scen 5'!AJ$241","v":0.60160603783745725},{"$f":"'Scen 5'!AK$241","v":0.63554230403391354},{"$f":"'Scen 5'!AL$241","v":0.60232375867728305},{"$f":"'Scen 5'!AM$241","v":0.59960020023191662},{"$f":"'Scen 5'!AN$241","v":0.60187198764736749},{"$f":"'Scen 5'!AO$241","v":0.6021303032101406},{"$f":"'Scen 5'!AP$241","v":0.60176875571140187},{"$f":"'Scen 5'!AQ$241","v":0.60052774367968709},{"$f":"'Scen 5'!AR$241","v":0.60587275231372073},{"$f":"'Scen 5'!AS$241","v":0.60757997257310614},{"$f":"'Scen 5'!AT$241","v":0.60946320319280711},{"$f":"'Scen 5'!AU$241","v":0.60586623133652018},{"$f":"'Scen 5'!AV$241","v":0.6010588075736697},{"$f":"'Scen 5'!AW$241","v":0.60316549565387889},{"$f":"'Scen 5'!AX$241","v":0.60455313576020553},{"$f":"'Scen 5'!AY$241","v":0.60355904170653696},{"$f":"'Scen 5'!AZ$241","v":0.60306380657144087},{"$f":"'Scen 5'!BA$241","v":0.60171734723560744},{"$f":"'Scen 5'!BB$241","v":0.6024612418298867},{"$f":"'Scen 5'!BC$241","v":0.60289164081600488},{"$f":"'Scen 5'!BD$241","v":0.60395527447972797},{"$f":"'Scen 5'!BE$241","v":0.60541657861855591},{"$f":"'Scen 5'!BF$241","v":0.60250687042832174},{"$f":"'Scen 5'!BG$241","v":0.60097027609284648},{"$f":"'Scen 5'!BH$241","v":0.60030750750985185},{"$f":"'Scen 5'!BI$241","v":0.60009639325915076},{"$f":"'Scen 5'!BJ$241","v":0.60305868237976257}]
[null,null,null,null,"Net debt-to-RAB","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$241","v":0},{"$f":"'Scen 6'!AB$241","v":0},{"$f":"'Scen 6'!AC$241","v":0},{"$f":"'Scen 6'!AD$241","v":0},{"$f":"'Scen 6'!AE$241","v":0.59999999999999987},{"$f":"'Scen 6'!AF$241","v":0.66296072649801452},{"$f":"'Scen 6'!AG$241","v":0.65300988160624462},{"$f":"'Scen 6'!AH$241","v":0.62759543144923102},{"$f":"'Scen 6'!AI$241","v":0.61149071412443101},{"$f":"'Scen 6'!AJ$241","v":0.60496431434302245},{"$f":"'Scen 6'!AK$241","v":0.60273566719571559},{"$f":"'Scen 6'!AL$241","v":0.60000000000000009},{"$f":"'Scen 6'!AM$241","v":0.59977418839199526},{"$f":"'Scen 6'!AN$241","v":0.601765228439057},{"$f":"'Scen 6'!AO$241","v":0.60184824455842656},{"$f":"'Scen 6'!AP$241","v":0.60134431635395491},{"$f":"'Scen 6'!AQ$241","v":0.60000000000000009},{"$f":"'Scen 6'!AR$241","v":0.60508181560739527},{"$f":"'Scen 6'!AS$241","v":0.60663036031508333},{"$f":"'Scen 6'!AT$241","v":0.60839314273267175},{"$f":"'Scen 6'!AU$241","v":0.60480512583834922},{"$f":"'Scen 6'!AV$241","v":0.60000000000000009},{"$f":"'Scen 6'!AW$241","v":0.60191606664479225},{"$f":"'Scen 6'!AX$241","v":0.6031411246976055},{"$f":"'Scen 6'!AY$241","v":0.60202926633977838},{"$f":"'Scen 6'!AZ$241","v":0.60142743187887793},{"$f":"'Scen 6'!BA$241","v":0.59999999999999964},{"$f":"'Scen 6'!BB$241","v":0.6005468316108975},{"$f":"'Scen 6'!BC$241","v":0.60079932869294661},{"$f":"'Scen 6'!BD$241","v":0.60169910408016181},{"$f":"'Scen 6'!BE$241","v":0.60301500631734273},{"$f":"'Scen 6'!BF$241","v":0.59999999999999987},{"$f":"'Scen 6'!BG$241","v":0.59834118718317886},{"$f":"'Scen 6'!BH$241","v":0.59754740646144944},{"$f":"'Scen 6'!BI$241","v":0.59719762400312515},{"$f":"'Scen 6'!BJ$241","v":0.60000000000000009}]
[null,null,null,null,"Net debt-to-RAB","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$241","v":0},{"$f":"'Scen 7'!AB$241","v":0},{"$f":"'Scen 7'!AC$241","v":0},{"$f":"'Scen 7'!AD$241","v":0},{"$f":"'Scen 7'!AE$241","v":0.59999999999999987},{"$f":"'Scen 7'!AF$241","v":0.66296072649801452},{"$f":"'Scen 7'!AG$241","v":0.65300988160624462},{"$f":"'Scen 7'!AH$241","v":0.62759543144923102},{"$f":"'Scen 7'!AI$241","v":0.61149071412443101},{"$f":"'Scen 7'!AJ$241","v":0.60496431434302245},{"$f":"'Scen 7'!AK$241","v":0.60273566719571559},{"$f":"'Scen 7'!AL$241","v":0.60000000000000009},{"$f":"'Scen 7'!AM$241","v":0.59977418839199526},{"$f":"'Scen 7'!AN$241","v":0.601765228439057},{"$f":"'Scen 7'!AO$241","v":0.60184824455842656},{"$f":"'Scen 7'!AP$241","v":0.60134431635395491},{"$f":"'Scen 7'!AQ$241","v":0.60000000000000009},{"$f":"'Scen 7'!AR$241","v":0.60508181560739527},{"$f":"'Scen 7'!AS$241","v":0.60663036031508333},{"$f":"'Scen 7'!AT$241","v":0.60839314273267175},{"$f":"'Scen 7'!AU$241","v":0.60480512583834922},{"$f":"'Scen 7'!AV$241","v":0.60000000000000009},{"$f":"'Scen 7'!AW$241","v":0.60191606664479225},{"$f":"'Scen 7'!AX$241","v":0.6031411246976055},{"$f":"'Scen 7'!AY$241","v":0.60202926633977838},{"$f":"'Scen 7'!AZ$241","v":0.60142743187887793},{"$f":"'Scen 7'!BA$241","v":0.59999999999999964},{"$f":"'Scen 7'!BB$241","v":0.6005468316108975},{"$f":"'Scen 7'!BC$241","v":0.60079932869294661},{"$f":"'Scen 7'!BD$241","v":0.60169910408016181},{"$f":"'Scen 7'!BE$241","v":0.60301500631734273},{"$f":"'Scen 7'!BF$241","v":0.59999999999999987},{"$f":"'Scen 7'!BG$241","v":0.59834118718317886},{"$f":"'Scen 7'!BH$241","v":0.59754740646144944},{"$f":"'Scen 7'!BI$241","v":0.59719762400312515},{"$f":"'Scen 7'!BJ$241","v":0.60000000000000009}]
[null,null,null,null,"Net debt-to-RAB","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$241","v":0},{"$f":"'Scen 8'!AB$241","v":0},{"$f":"'Scen 8'!AC$241","v":0},{"$f":"'Scen 8'!AD$241","v":0},{"$f":"'Scen 8'!AE$241","v":0.59999999999999987},{"$f":"'Scen 8'!AF$241","v":0.66296072649801452},{"$f":"'Scen 8'!AG$241","v":0.65300988160624462},{"$f":"'Scen 8'!AH$241","v":0.62759543144923102},{"$f":"'Scen 8'!AI$241","v":0.61149071412443101},{"$f":"'Scen 8'!AJ$241","v":0.60496431434302245},{"$f":"'Scen 8'!AK$241","v":0.60273566719571559},{"$f":"'Scen 8'!AL$241","v":0.60000000000000009},{"$f":"'Scen 8'!AM$241","v":0.59977418839199526},{"$f":"'Scen 8'!AN$241","v":0.601765228439057},{"$f":"'Scen 8'!AO$241","v":0.60184824455842656},{"$f":"'Scen 8'!AP$241","v":0.60134431635395491},{"$f":"'Scen 8'!AQ$241","v":0.60000000000000009},{"$f":"'Scen 8'!AR$241","v":0.60508181560739527},{"$f":"'Scen 8'!AS$241","v":0.60663036031508333},{"$f":"'Scen 8'!AT$241","v":0.60839314273267175},{"$f":"'Scen 8'!AU$241","v":0.60480512583834922},{"$f":"'Scen 8'!AV$241","v":0.60000000000000009},{"$f":"'Scen 8'!AW$241","v":0.60191606664479225},{"$f":"'Scen 8'!AX$241","v":0.6031411246976055},{"$f":"'Scen 8'!AY$241","v":0.60202926633977838},{"$f":"'Scen 8'!AZ$241","v":0.60142743187887793},{"$f":"'Scen 8'!BA$241","v":0.59999999999999964},{"$f":"'Scen 8'!BB$241","v":0.6005468316108975},{"$f":"'Scen 8'!BC$241","v":0.60079932869294661},{"$f":"'Scen 8'!BD$241","v":0.60169910408016181},{"$f":"'Scen 8'!BE$241","v":0.60301500631734273},{"$f":"'Scen 8'!BF$241","v":0.59999999999999987},{"$f":"'Scen 8'!BG$241","v":0.59834118718317886},{"$f":"'Scen 8'!BH$241","v":0.59754740646144944},{"$f":"'Scen 8'!BI$241","v":0.59719762400312515},{"$f":"'Scen 8'!BJ$241","v":0.60000000000000009}]
[null,null,null,null,"Net debt-to-RAB","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$241","v":0},{"$f":"'Scen 9'!AB$241","v":0},{"$f":"'Scen 9'!AC$241","v":0},{"$f":"'Scen 9'!AD$241","v":0},{"$f":"'Scen 9'!AE$241","v":0.59999999999999987},{"$f":"'Scen 9'!AF$241","v":0.66296072649801452},{"$f":"'Scen 9'!AG$241","v":0.65300988160624462},{"$f":"'Scen 9'!AH$241","v":0.62759543144923102},{"$f":"'Scen 9'!AI$241","v":0.61149071412443101},{"$f":"'Scen 9'!AJ$241","v":0.60496431434302245},{"$f":"'Scen 9'!AK$241","v":0.60273566719571559},{"$f":"'Scen 9'!AL$241","v":0.60000000000000009},{"$f":"'Scen 9'!AM$241","v":0.59977418839199526},{"$f":"'Scen 9'!AN$241","v":0.601765228439057},{"$f":"'Scen 9'!AO$241","v":0.60184824455842656},{"$f":"'Scen 9'!AP$241","v":0.60134431635395491},{"$f":"'Scen 9'!AQ$241","v":0.60000000000000009},{"$f":"'Scen 9'!AR$241","v":0.60508181560739527},{"$f":"'Scen 9'!AS$241","v":0.60663036031508333},{"$f":"'Scen 9'!AT$241","v":0.60839314273267175},{"$f":"'Scen 9'!AU$241","v":0.60480512583834922},{"$f":"'Scen 9'!AV$241","v":0.60000000000000009},{"$f":"'Scen 9'!AW$241","v":0.60191606664479225},{"$f":"'Scen 9'!AX$241","v":0.6031411246976055},{"$f":"'Scen 9'!AY$241","v":0.60202926633977838},{"$f":"'Scen 9'!AZ$241","v":0.60142743187887793},{"$f":"'Scen 9'!BA$241","v":0.59999999999999964},{"$f":"'Scen 9'!BB$241","v":0.6005468316108975},{"$f":"'Scen 9'!BC$241","v":0.60079932869294661},{"$f":"'Scen 9'!BD$241","v":0.60169910408016181},{"$f":"'Scen 9'!BE$241","v":0.60301500631734273},{"$f":"'Scen 9'!BF$241","v":0.59999999999999987},{"$f":"'Scen 9'!BG$241","v":0.59834118718317886},{"$f":"'Scen 9'!BH$241","v":0.59754740646144944},{"$f":"'Scen 9'!BI$241","v":0.59719762400312515},{"$f":"'Scen 9'!BJ$241","v":0.60000000000000009}]
[null,null,null,null,"Applicable Threshold - Aaa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$242","v":0},{"$f":"O_FinStats!AB$242","v":0},{"$f":"O_FinStats!AC$242","v":0},{"$f":"O_FinStats!AD$242","v":0},{"$f":"O_FinStats!AE$242","v":0},{"$f":"O_FinStats!AF$242","v":0},{"$f":"O_FinStats!AG$242","v":0},{"$f":"O_FinStats!AH$242","v":0},{"$f":"O_FinStats!AI$242","v":0},{"$f":"O_FinStats!AJ$242","v":0},{"$f":"O_FinStats!AK$242","v":0},{"$f":"O_FinStats!AL$242","v":0},{"$f":"O_FinStats!AM$242","v":0},{"$f":"O_FinStats!AN$242","v":0},{"$f":"O_FinStats!AO$242","v":0},{"$f":"O_FinStats!AP$242","v":0},{"$f":"O_FinStats!AQ$242","v":0},{"$f":"O_FinStats!AR$242","v":0},{"$f":"O_FinStats!AS$242","v":0},{"$f":"O_FinStats!AT$242","v":0},{"$f":"O_FinStats!AU$242","v":0},{"$f":"O_FinStats!AV$242","v":0},{"$f":"O_FinStats!AW$242","v":0},{"$f":"O_FinStats!AX$242","v":0},{"$f":"O_FinStats!AY$242","v":0},{"$f":"O_FinStats!AZ$242","v":0},{"$f":"O_FinStats!BA$242","v":0},{"$f":"O_FinStats!BB$242","v":0},{"$f":"O_FinStats!BC$242","v":0},{"$f":"O_FinStats!BD$242","v":0},{"$f":"O_FinStats!BE$242","v":0},{"$f":"O_FinStats!BF$242","v":0},{"$f":"O_FinStats!BG$242","v":0},{"$f":"O_FinStats!BH$242","v":0},{"$f":"O_FinStats!BI$242","v":0},{"$f":"O_FinStats!BJ$242","v":0}]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA","SCEN 1","x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$247","v":8.5687101407035691},{"$f":"'Scen 1'!AB$247","v":8.14537505637119},{"$f":"'Scen 1'!AC$247","v":7.8106336156984018},{"$f":"'Scen 1'!AD$247","v":7.6362891153479913},{"$f":"'Scen 1'!AE$247","v":5.0408947153082746},{"$f":"'Scen 1'!AF$247","v":-874.18819767656453},{"$f":"'Scen 1'!AG$247","v":119.01814294347693},{"$f":"'Scen 1'!AH$247","v":7.2074326484650566},{"$f":"'Scen 1'!AI$247","v":5.7454315937737546},{"$f":"'Scen 1'!AJ$247","v":6.563119446234924},{"$f":"'Scen 1'!AK$247","v":6.3977309910514446},{"$f":"'Scen 1'!AL$247","v":6.3416407388382838},{"$f":"'Scen 1'!AM$247","v":6.8734850100252309},{"$f":"'Scen 1'!AN$247","v":6.9948224373158467},{"$f":"'Scen 1'!AO$247","v":7.5560823762754854},{"$f":"'Scen 1'!AP$247","v":7.5796071801810925},{"$f":"'Scen 1'!AQ$247","v":7.6394413475272671},{"$f":"'Scen 1'!AR$247","v":6.6374750882710716},{"$f":"'Scen 1'!AS$247","v":6.8124573685896257},{"$f":"'Scen 1'!AT$247","v":6.9617063088387381},{"$f":"'Scen 1'!AU$247","v":7.2274599808088684},{"$f":"'Scen 1'!AV$247","v":7.2575537340805756},{"$f":"'Scen 1'!AW$247","v":6.2942793159492121},{"$f":"'Scen 1'!AX$247","v":6.3478044568062941},{"$f":"'Scen 1'!AY$247","v":6.3613513118460503},{"$f":"'Scen 1'!AZ$247","v":6.3826318643195767},{"$f":"'Scen 1'!BA$247","v":6.4057143128314467},{"$f":"'Scen 1'!BB$247","v":6.1345651610140903},{"$f":"'Scen 1'!BC$247","v":6.1497481216549978},{"$f":"'Scen 1'!BD$247","v":6.1729115032427746},{"$f":"'Scen 1'!BE$247","v":6.2025288335157294},{"$f":"'Scen 1'!BF$247","v":6.194176590927972},{"$f":"'Scen 1'!BG$247","v":6.0289320927259489},{"$f":"'Scen 1'!BH$247","v":6.021997181145764},{"$f":"'Scen 1'!BI$247","v":6.019076736766567},{"$f":"'Scen 1'!BJ$247","v":6.0486847284280296}]
[null,null,null,null,{"$f":"E132","v":"Net debt to EBITDA"},"SCEN 2","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$247","v":8.5687101407035691},{"$f":"'Scen 2'!AB$247","v":8.14537505637119},{"$f":"'Scen 2'!AC$247","v":7.8106336156984018},{"$f":"'Scen 2'!AD$247","v":7.6362891153479913},{"$f":"'Scen 2'!AE$247","v":5.0408947153082746},{"$f":"'Scen 2'!AF$247","v":-874.18819767656453},{"$f":"'Scen 2'!AG$247","v":119.01715798039304},{"$f":"'Scen 2'!AH$247","v":7.2828773876525741},{"$f":"'Scen 2'!AI$247","v":7.5732779654642401},{"$f":"'Scen 2'!AJ$247","v":8.8305383167328202},{"$f":"'Scen 2'!AK$247","v":8.5836948319470316},{"$f":"'Scen 2'!AL$247","v":8.3937868642146967},{"$f":"'Scen 2'!AM$247","v":8.5002785730288704},{"$f":"'Scen 2'!AN$247","v":8.6103352513608495},{"$f":"'Scen 2'!AO$247","v":9.3749865143603106},{"$f":"'Scen 2'!AP$247","v":9.3598780715011589},{"$f":"'Scen 2'!AQ$247","v":9.3946407504578477},{"$f":"'Scen 2'!AR$247","v":8.0507143662177878},{"$f":"'Scen 2'!AS$247","v":8.2737034750285634},{"$f":"'Scen 2'!AT$247","v":8.4289636417503466},{"$f":"'Scen 2'!AU$247","v":8.7346583450239059},{"$f":"'Scen 2'!AV$247","v":8.7575643409882655},{"$f":"'Scen 2'!AW$247","v":7.5075133619732739},{"$f":"'Scen 2'!AX$247","v":7.5694248291355217},{"$f":"'Scen 2'!AY$247","v":7.5797395722401264},{"$f":"'Scen 2'!AZ$247","v":7.5988888993978723},{"$f":"'Scen 2'!BA$247","v":7.6215904418215645},{"$f":"'Scen 2'!BB$247","v":7.2687231034998598},{"$f":"'Scen 2'!BC$247","v":7.2815837956049903},{"$f":"'Scen 2'!BD$247","v":7.3034400398264179},{"$f":"'Scen 2'!BE$247","v":7.3326611911198061},{"$f":"'Scen 2'!BF$247","v":7.3178337055387237},{"$f":"'Scen 2'!BG$247","v":7.1084211869185641},{"$f":"'Scen 2'!BH$247","v":7.0998363750390654},{"$f":"'Scen 2'!BI$247","v":7.0955007254670335},{"$f":"'Scen 2'!BJ$247","v":7.1291814702602219}]
[null,null,null,null,{"$f":"E133","v":"Net debt to EBITDA"},"SCEN 3","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$247","v":8.5687101407035691},{"$f":"'Scen 3'!AB$247","v":8.14537505637119},{"$f":"'Scen 3'!AC$247","v":7.8106336156984018},{"$f":"'Scen 3'!AD$247","v":7.6362891153479913},{"$f":"'Scen 3'!AE$247","v":5.0408947153082746},{"$f":"'Scen 3'!AF$247","v":-874.69018292065618},{"$f":"'Scen 3'!AG$247","v":119.6231534674405},{"$f":"'Scen 3'!AH$247","v":6.6849896222316554},{"$f":"'Scen 3'!AI$247","v":5.2286454148222559},{"$f":"'Scen 3'!AJ$247","v":4.5324331161755342},{"$f":"'Scen 3'!AK$247","v":4.4099157991488083},{"$f":"'Scen 3'!AL$247","v":4.3482660437967322},{"$f":"'Scen 3'!AM$247","v":5.850765499328852},{"$f":"'Scen 3'!AN$247","v":5.9716426035069432},{"$f":"'Scen 3'!AO$247","v":6.4076981099897825},{"$f":"'Scen 3'!AP$247","v":6.4507534084105753},{"$f":"'Scen 3'!AQ$247","v":6.5218224839104062},{"$f":"'Scen 3'!AR$247","v":5.7053980024601962},{"$f":"'Scen 3'!AS$247","v":5.8498691493377963},{"$f":"'Scen 3'!AT$247","v":5.9899936620285574},{"$f":"'Scen 3'!AU$247","v":6.2237459827605282},{"$f":"'Scen 3'!AV$247","v":6.2589453051117658},{"$f":"'Scen 3'!AW$247","v":5.4578254770591608},{"$f":"'Scen 3'!AX$247","v":5.5065398527238285},{"$f":"'Scen 3'!AY$247","v":5.523361286465204},{"$f":"'Scen 3'!AZ$247","v":5.5469408238328537},{"$f":"'Scen 3'!BA$247","v":5.5713725706660577},{"$f":"'Scen 3'!BB$247","v":5.3397881085578698},{"$f":"'Scen 3'!BC$247","v":5.3574489446840214},{"$f":"'Scen 3'!BD$247","v":5.3821563871077434},{"$f":"'Scen 3'!BE$247","v":5.4125342808133787},{"$f":"'Scen 3'!BF$247","v":5.4100074843959485},{"$f":"'Scen 3'!BG$247","v":5.2507773232470001},{"$f":"'Scen 3'!BH$247","v":5.2502793326687609},{"$f":"'Scen 3'!BI$247","v":5.2534694875852015},{"$f":"'Scen 3'!BJ$247","v":5.2846916337955596}]
[null,null,null,null,"Net debt to EBITDA","SCEN 4","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$247","v":8.5687101407035691},{"$f":"'Scen 4'!AB$247","v":8.14537505637119},{"$f":"'Scen 4'!AC$247","v":7.8106336156984018},{"$f":"'Scen 4'!AD$247","v":7.6362891153479913},{"$f":"'Scen 4'!AE$247","v":5.0408947153082746},{"$f":"'Scen 4'!AF$247","v":-876.25370014711189},{"$f":"'Scen 4'!AG$247","v":119.59224310532397},{"$f":"'Scen 4'!AH$247","v":8.1552169806435675},{"$f":"'Scen 4'!AI$247","v":7.7985980041507599},{"$f":"'Scen 4'!AJ$247","v":6.605195156615518},{"$f":"'Scen 4'!AK$247","v":6.0013140407483681},{"$f":"'Scen 4'!AL$247","v":5.8095825787694944},{"$f":"'Scen 4'!AM$247","v":7.1739480050283415},{"$f":"'Scen 4'!AN$247","v":7.1766696626221771},{"$f":"'Scen 4'!AO$247","v":7.7568808911289864},{"$f":"'Scen 4'!AP$247","v":7.8853571955991706},{"$f":"'Scen 4'!AQ$247","v":8.0633646075419172},{"$f":"'Scen 4'!AR$247","v":7.1595142052222966},{"$f":"'Scen 4'!AS$247","v":7.4656905757845413},{"$f":"'Scen 4'!AT$247","v":7.6201686161611581},{"$f":"'Scen 4'!AU$247","v":7.906479069002093},{"$f":"'Scen 4'!AV$247","v":7.9346845082131736},{"$f":"'Scen 4'!AW$247","v":6.8619025523743717},{"$f":"'Scen 4'!AX$247","v":6.9205354721933183},{"$f":"'Scen 4'!AY$247","v":6.9337709591620289},{"$f":"'Scen 4'!AZ$247","v":6.9553151100602513},{"$f":"'Scen 4'!BA$247","v":6.9794559612693847},{"$f":"'Scen 4'!BB$247","v":6.6795197653602418},{"$f":"'Scen 4'!BC$247","v":6.6949065734054187},{"$f":"'Scen 4'!BD$247","v":6.7188112802916944},{"$f":"'Scen 4'!BE$247","v":6.749642581720968},{"$f":"'Scen 4'!BF$247","v":6.7395441812970489},{"$f":"'Scen 4'!BG$247","v":6.5371940445098069},{"$f":"'Scen 4'!BH$247","v":6.5279964557189798},{"$f":"'Scen 4'!BI$247","v":6.5229439383153833},{"$f":"'Scen 4'!BJ$247","v":6.5529913501898065}]
[null,null,null,null,"Net debt to EBITDA","SCEN 5","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$247","v":8.5687101407035691},{"$f":"'Scen 5'!AB$247","v":8.14537505637119},{"$f":"'Scen 5'!AC$247","v":7.8106336156984018},{"$f":"'Scen 5'!AD$247","v":7.6362891153479913},{"$f":"'Scen 5'!AE$247","v":5.0408947153082746},{"$f":"'Scen 5'!AF$247","v":-874.56385391195772},{"$f":"'Scen 5'!AG$247","v":119.54920625694066},{"$f":"'Scen 5'!AH$247","v":6.5758519208545847},{"$f":"'Scen 5'!AI$247","v":5.1159976937187466},{"$f":"'Scen 5'!AJ$247","v":4.388078378363085},{"$f":"'Scen 5'!AK$247","v":4.2204870250828863},{"$f":"'Scen 5'!AL$247","v":4.102300952407953},{"$f":"'Scen 5'!AM$247","v":6.1884479268768713},{"$f":"'Scen 5'!AN$247","v":6.3251081446076034},{"$f":"'Scen 5'!AO$247","v":6.8445659917807324},{"$f":"'Scen 5'!AP$247","v":6.8890530375473205},{"$f":"'Scen 5'!AQ$247","v":6.9665266016992531},{"$f":"'Scen 5'!AR$247","v":6.0509330112085546},{"$f":"'Scen 5'!AS$247","v":6.2212400597105546},{"$f":"'Scen 5'!AT$247","v":6.3790735486633485},{"$f":"'Scen 5'!AU$247","v":6.645259444679084},{"$f":"'Scen 5'!AV$247","v":6.6857447408732078},{"$f":"'Scen 5'!AW$247","v":5.7647881799711911},{"$f":"'Scen 5'!AX$247","v":5.8224576865597655},{"$f":"'Scen 5'!AY$247","v":5.8435992758112913},{"$f":"'Scen 5'!AZ$247","v":5.8723112538214046},{"$f":"'Scen 5'!BA$247","v":5.9023565862636227},{"$f":"'Scen 5'!BB$247","v":5.6417402178378779},{"$f":"'Scen 5'!BC$247","v":5.6641284233558959},{"$f":"'Scen 5'!BD$247","v":5.6943526277134637},{"$f":"'Scen 5'!BE$247","v":5.7309064907287155},{"$f":"'Scen 5'!BF$247","v":5.7310850599386294},{"$f":"'Scen 5'!BG$247","v":5.4929298611708228},{"$f":"'Scen 5'!BH$247","v":5.4884572446524595},{"$f":"'Scen 5'!BI$247","v":5.487946452841836},{"$f":"'Scen 5'!BJ$247","v":5.5181639886746625}]
[null,null,null,null,"Net debt to EBITDA","SCEN 6","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$247","v":8.5687101407035691},{"$f":"'Scen 6'!AB$247","v":8.14537505637119},{"$f":"'Scen 6'!AC$247","v":7.8106336156984018},{"$f":"'Scen 6'!AD$247","v":7.6362891153479913},{"$f":"'Scen 6'!AE$247","v":5.0408947153082746},{"$f":"'Scen 6'!AF$247","v":-874.56385391195772},{"$f":"'Scen 6'!AG$247","v":119.54920625694066},{"$f":"'Scen 6'!AH$247","v":8.3359586745806631},{"$f":"'Scen 6'!AI$247","v":5.8118275430655508},{"$f":"'Scen 6'!AJ$247","v":4.8345010152032009},{"$f":"'Scen 6'!AK$247","v":4.3748036600569469},{"$f":"'Scen 6'!AL$247","v":4.2312538522669234},{"$f":"'Scen 6'!AM$247","v":6.380683661941271},{"$f":"'Scen 6'!AN$247","v":6.5069249283090782},{"$f":"'Scen 6'!AO$247","v":7.0277261295443374},{"$f":"'Scen 6'!AP$247","v":7.0611902030497982},{"$f":"'Scen 6'!AQ$247","v":7.1283203186258541},{"$f":"'Scen 6'!AR$247","v":6.2052490840007231},{"$f":"'Scen 6'!AS$247","v":6.3710079801499395},{"$f":"'Scen 6'!AT$247","v":6.5210468553431022},{"$f":"'Scen 6'!AU$247","v":6.7810704812937503},{"$f":"'Scen 6'!AV$247","v":6.8136962873936104},{"$f":"'Scen 6'!AW$247","v":5.8932417538587556},{"$f":"'Scen 6'!AX$247","v":5.9451021265088588},{"$f":"'Scen 6'!AY$247","v":5.9595669671238669},{"$f":"'Scen 6'!AZ$247","v":5.9815777334638662},{"$f":"'Scen 6'!BA$247","v":6.0049489539453953},{"$f":"'Scen 6'!BB$247","v":5.7466505181842864},{"$f":"'Scen 6'!BC$247","v":5.7623966271798919},{"$f":"'Scen 6'!BD$247","v":5.7859640291685235},{"$f":"'Scen 6'!BE$247","v":5.8158399914097521},{"$f":"'Scen 6'!BF$247","v":5.8088039016414532},{"$f":"'Scen 6'!BG$247","v":5.634024726716623},{"$f":"'Scen 6'!BH$247","v":5.6288776104268541},{"$f":"'Scen 6'!BI$247","v":5.6277415292118045},{"$f":"'Scen 6'!BJ$247","v":5.6580757971517412}]
[null,null,null,null,"Net debt to EBITDA","SCEN 7","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$247","v":8.5687101407035691},{"$f":"'Scen 7'!AB$247","v":8.14537505637119},{"$f":"'Scen 7'!AC$247","v":7.8106336156984018},{"$f":"'Scen 7'!AD$247","v":7.6362891153479913},{"$f":"'Scen 7'!AE$247","v":5.0408947153082746},{"$f":"'Scen 7'!AF$247","v":-874.56385391195772},{"$f":"'Scen 7'!AG$247","v":119.54920625694066},{"$f":"'Scen 7'!AH$247","v":8.3359586745806631},{"$f":"'Scen 7'!AI$247","v":5.8118275430655508},{"$f":"'Scen 7'!AJ$247","v":4.8345010152032009},{"$f":"'Scen 7'!AK$247","v":4.3748036600569469},{"$f":"'Scen 7'!AL$247","v":4.2312538522669234},{"$f":"'Scen 7'!AM$247","v":6.380683661941271},{"$f":"'Scen 7'!AN$247","v":6.5069249283090782},{"$f":"'Scen 7'!AO$247","v":7.0277261295443374},{"$f":"'Scen 7'!AP$247","v":7.0611902030497982},{"$f":"'Scen 7'!AQ$247","v":7.1283203186258541},{"$f":"'Scen 7'!AR$247","v":6.2052490840007231},{"$f":"'Scen 7'!AS$247","v":6.3710079801499395},{"$f":"'Scen 7'!AT$247","v":6.5210468553431022},{"$f":"'Scen 7'!AU$247","v":6.7810704812937503},{"$f":"'Scen 7'!AV$247","v":6.8136962873936104},{"$f":"'Scen 7'!AW$247","v":5.8932417538587556},{"$f":"'Scen 7'!AX$247","v":5.9451021265088588},{"$f":"'Scen 7'!AY$247","v":5.9595669671238669},{"$f":"'Scen 7'!AZ$247","v":5.9815777334638662},{"$f":"'Scen 7'!BA$247","v":6.0049489539453953},{"$f":"'Scen 7'!BB$247","v":5.7466505181842864},{"$f":"'Scen 7'!BC$247","v":5.7623966271798919},{"$f":"'Scen 7'!BD$247","v":5.7859640291685235},{"$f":"'Scen 7'!BE$247","v":5.8158399914097521},{"$f":"'Scen 7'!BF$247","v":5.8088039016414532},{"$f":"'Scen 7'!BG$247","v":5.634024726716623},{"$f":"'Scen 7'!BH$247","v":5.6288776104268541},{"$f":"'Scen 7'!BI$247","v":5.6277415292118045},{"$f":"'Scen 7'!BJ$247","v":5.6580757971517412}]
[null,null,null,null,"Net debt to EBITDA","SCEN 8","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$247","v":8.5687101407035691},{"$f":"'Scen 8'!AB$247","v":8.14537505637119},{"$f":"'Scen 8'!AC$247","v":7.8106336156984018},{"$f":"'Scen 8'!AD$247","v":7.6362891153479913},{"$f":"'Scen 8'!AE$247","v":5.0408947153082746},{"$f":"'Scen 8'!AF$247","v":-874.56385391195772},{"$f":"'Scen 8'!AG$247","v":119.54920625694066},{"$f":"'Scen 8'!AH$247","v":8.3359586745806631},{"$f":"'Scen 8'!AI$247","v":5.8118275430655508},{"$f":"'Scen 8'!AJ$247","v":4.8345010152032009},{"$f":"'Scen 8'!AK$247","v":4.3748036600569469},{"$f":"'Scen 8'!AL$247","v":4.2312538522669234},{"$f":"'Scen 8'!AM$247","v":6.380683661941271},{"$f":"'Scen 8'!AN$247","v":6.5069249283090782},{"$f":"'Scen 8'!AO$247","v":7.0277261295443374},{"$f":"'Scen 8'!AP$247","v":7.0611902030497982},{"$f":"'Scen 8'!AQ$247","v":7.1283203186258541},{"$f":"'Scen 8'!AR$247","v":6.2052490840007231},{"$f":"'Scen 8'!AS$247","v":6.3710079801499395},{"$f":"'Scen 8'!AT$247","v":6.5210468553431022},{"$f":"'Scen 8'!AU$247","v":6.7810704812937503},{"$f":"'Scen 8'!AV$247","v":6.8136962873936104},{"$f":"'Scen 8'!AW$247","v":5.8932417538587556},{"$f":"'Scen 8'!AX$247","v":5.9451021265088588},{"$f":"'Scen 8'!AY$247","v":5.9595669671238669},{"$f":"'Scen 8'!AZ$247","v":5.9815777334638662},{"$f":"'Scen 8'!BA$247","v":6.0049489539453953},{"$f":"'Scen 8'!BB$247","v":5.7466505181842864},{"$f":"'Scen 8'!BC$247","v":5.7623966271798919},{"$f":"'Scen 8'!BD$247","v":5.7859640291685235},{"$f":"'Scen 8'!BE$247","v":5.8158399914097521},{"$f":"'Scen 8'!BF$247","v":5.8088039016414532},{"$f":"'Scen 8'!BG$247","v":5.634024726716623},{"$f":"'Scen 8'!BH$247","v":5.6288776104268541},{"$f":"'Scen 8'!BI$247","v":5.6277415292118045},{"$f":"'Scen 8'!BJ$247","v":5.6580757971517412}]
[null,null,null,null,"Net debt to EBITDA","SCEN 9","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$247","v":8.5687101407035691},{"$f":"'Scen 9'!AB$247","v":8.14537505637119},{"$f":"'Scen 9'!AC$247","v":7.8106336156984018},{"$f":"'Scen 9'!AD$247","v":7.6362891153479913},{"$f":"'Scen 9'!AE$247","v":5.0408947153082746},{"$f":"'Scen 9'!AF$247","v":-874.56385391195772},{"$f":"'Scen 9'!AG$247","v":119.54920625694066},{"$f":"'Scen 9'!AH$247","v":8.3359586745806631},{"$f":"'Scen 9'!AI$247","v":5.8118275430655508},{"$f":"'Scen 9'!AJ$247","v":4.8345010152032009},{"$f":"'Scen 9'!AK$247","v":4.3748036600569469},{"$f":"'Scen 9'!AL$247","v":4.2312538522669234},{"$f":"'Scen 9'!AM$247","v":6.380683661941271},{"$f":"'Scen 9'!AN$247","v":6.5069249283090782},{"$f":"'Scen 9'!AO$247","v":7.0277261295443374},{"$f":"'Scen 9'!AP$247","v":7.0611902030497982},{"$f":"'Scen 9'!AQ$247","v":7.1283203186258541},{"$f":"'Scen 9'!AR$247","v":6.2052490840007231},{"$f":"'Scen 9'!AS$247","v":6.3710079801499395},{"$f":"'Scen 9'!AT$247","v":6.5210468553431022},{"$f":"'Scen 9'!AU$247","v":6.7810704812937503},{"$f":"'Scen 9'!AV$247","v":6.8136962873936104},{"$f":"'Scen 9'!AW$247","v":5.8932417538587556},{"$f":"'Scen 9'!AX$247","v":5.9451021265088588},{"$f":"'Scen 9'!AY$247","v":5.9595669671238669},{"$f":"'Scen 9'!AZ$247","v":5.9815777334638662},{"$f":"'Scen 9'!BA$247","v":6.0049489539453953},{"$f":"'Scen 9'!BB$247","v":5.7466505181842864},{"$f":"'Scen 9'!BC$247","v":5.7623966271798919},{"$f":"'Scen 9'!BD$247","v":5.7859640291685235},{"$f":"'Scen 9'!BE$247","v":5.8158399914097521},{"$f":"'Scen 9'!BF$247","v":5.8088039016414532},{"$f":"'Scen 9'!BG$247","v":5.634024726716623},{"$f":"'Scen 9'!BH$247","v":5.6288776104268541},{"$f":"'Scen 9'!BI$247","v":5.6277415292118045},{"$f":"'Scen 9'!BJ$247","v":5.6580757971517412}]
[null,null,null,null,"Applicable Threshold - A- Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$248","v":8.5},{"$f":"O_FinStats!AB$248","v":8.5},{"$f":"O_FinStats!AC$248","v":8.5},{"$f":"O_FinStats!AD$248","v":8.5},{"$f":"O_FinStats!AE$248","v":8.5},{"$f":"O_FinStats!AF$248","v":8.5},{"$f":"O_FinStats!AG$248","v":8.5},{"$f":"O_FinStats!AH$248","v":8.5},{"$f":"O_FinStats!AI$248","v":8.5},{"$f":"O_FinStats!AJ$248","v":8.5},{"$f":"O_FinStats!AK$248","v":8.5},{"$f":"O_FinStats!AL$248","v":8.5},{"$f":"O_FinStats!AM$248","v":8.5},{"$f":"O_FinStats!AN$248","v":8.5},{"$f":"O_FinStats!AO$248","v":8.5},{"$f":"O_FinStats!AP$248","v":8.5},{"$f":"O_FinStats!AQ$248","v":8.5},{"$f":"O_FinStats!AR$248","v":8.5},{"$f":"O_FinStats!AS$248","v":8.5},{"$f":"O_FinStats!AT$248","v":8.5},{"$f":"O_FinStats!AU$248","v":8.5},{"$f":"O_FinStats!AV$248","v":8.5},{"$f":"O_FinStats!AW$248","v":8.5},{"$f":"O_FinStats!AX$248","v":8.5},{"$f":"O_FinStats!AY$248","v":8.5},{"$f":"O_FinStats!AZ$248","v":8.5},{"$f":"O_FinStats!BA$248","v":8.5},{"$f":"O_FinStats!BB$248","v":8.5},{"$f":"O_FinStats!BC$248","v":8.5},{"$f":"O_FinStats!BD$248","v":8.5},{"$f":"O_FinStats!BE$248","v":8.5},{"$f":"O_FinStats!BF$248","v":8.5},{"$f":"O_FinStats!BG$248","v":8.5},{"$f":"O_FinStats!BH$248","v":8.5},{"$f":"O_FinStats!BI$248","v":8.5},{"$f":"O_FinStats!BJ$248","v":8.5}]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 1",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$251","v":0},{"$f":"'Scen 1'!AB$251","v":0},{"$f":"'Scen 1'!AC$251","v":0},{"$f":"'Scen 1'!AD$251","v":0},{"$f":"'Scen 1'!AE$251","v":0},{"$f":"'Scen 1'!AF$251","v":-2.2724028073863685},{"$f":"'Scen 1'!AG$251","v":-1.8053579335829668},{"$f":"'Scen 1'!AH$251","v":1.6437542253469724},{"$f":"'Scen 1'!AI$251","v":2.4020799447622907},{"$f":"'Scen 1'!AJ$251","v":1.7602621985136777},{"$f":"'Scen 1'!AK$251","v":1.6793867563103073},{"$f":"'Scen 1'!AL$251","v":1.6985142751375659},{"$f":"'Scen 1'!AM$251","v":2.8034430527163448},{"$f":"'Scen 1'!AN$251","v":3.2082674127738242},{"$f":"'Scen 1'!AO$251","v":2.9339064200739107},{"$f":"'Scen 1'!AP$251","v":2.9240964440550998},{"$f":"'Scen 1'!AQ$251","v":2.8809729375608066},{"$f":"'Scen 1'!AR$251","v":3.6508744866935094},{"$f":"'Scen 1'!AS$251","v":3.2643535953300584},{"$f":"'Scen 1'!AT$251","v":3.2831715370990477},{"$f":"'Scen 1'!AU$251","v":2.8156784604811445},{"$f":"'Scen 1'!AV$251","v":2.7301224806692965},{"$f":"'Scen 1'!AW$251","v":3.5337097628578102},{"$f":"'Scen 1'!AX$251","v":3.3971661267988837},{"$f":"'Scen 1'!AY$251","v":3.1033799261409105},{"$f":"'Scen 1'!AZ$251","v":3.2104325515652827},{"$f":"'Scen 1'!BA$251","v":3.2675428344136566},{"$f":"'Scen 1'!BB$251","v":3.5679775962666862},{"$f":"'Scen 1'!BC$251","v":3.5699950861865197},{"$f":"'Scen 1'!BD$251","v":3.711278538134934},{"$f":"'Scen 1'!BE$251","v":3.9008584914630009},{"$f":"'Scen 1'!BF$251","v":3.6356029366365719},{"$f":"'Scen 1'!BG$251","v":3.8746632103789347},{"$f":"'Scen 1'!BH$251","v":3.9868154924851793},{"$f":"'Scen 1'!BI$251","v":4.0555928098440255},{"$f":"'Scen 1'!BJ$251","v":4.4017673821031753}]
[null,null,null,null,{"$f":"E143","v":"Post-maintenance interest coverage ratio"},"SCEN 2",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 2'!AA$251","v":0},{"$f":"'Scen 2'!AB$251","v":0},{"$f":"'Scen 2'!AC$251","v":0},{"$f":"'Scen 2'!AD$251","v":0},{"$f":"'Scen 2'!AE$251","v":0},{"$f":"'Scen 2'!AF$251","v":-2.2724028073863685},{"$f":"'Scen 2'!AG$251","v":-1.8057567790082083},{"$f":"'Scen 2'!AH$251","v":1.6521938695678489},{"$f":"'Scen 2'!AI$251","v":1.2703849482610732},{"$f":"'Scen 2'!AJ$251","v":0.66644139535406977},{"$f":"'Scen 2'!AK$251","v":0.59838294113057688},{"$f":"'Scen 2'!AL$251","v":0.54356079105385469},{"$f":"'Scen 2'!AM$251","v":1.4540632930744557},{"$f":"'Scen 2'!AN$251","v":1.9664320386100183},{"$f":"'Scen 2'!AO$251","v":1.8408999387200389},{"$f":"'Scen 2'!AP$251","v":1.8502614179142713},{"$f":"'Scen 2'!AQ$251","v":1.8250427791177068},{"$f":"'Scen 2'!AR$251","v":2.5194494836128314},{"$f":"'Scen 2'!AS$251","v":2.1558671201618789},{"$f":"'Scen 2'!AT$251","v":2.2003905360187228},{"$f":"'Scen 2'!AU$251","v":1.7552354524248608},{"$f":"'Scen 2'!AV$251","v":1.6822497465426469},{"$f":"'Scen 2'!AW$251","v":2.3982912446572686},{"$f":"'Scen 2'!AX$251","v":2.2883987484240911},{"$f":"'Scen 2'!AY$251","v":2.0254620275928632},{"$f":"'Scen 2'!AZ$251","v":2.1186987310760252},{"$f":"'Scen 2'!BA$251","v":2.1345708818504607},{"$f":"'Scen 2'!BB$251","v":2.4031724074140555},{"$f":"'Scen 2'!BC$251","v":2.3967659057750668},{"$f":"'Scen 2'!BD$251","v":2.4993826897180771},{"$f":"'Scen 2'!BE$251","v":2.6413954242113578},{"$f":"'Scen 2'!BF$251","v":2.3089596586642003},{"$f":"'Scen 2'!BG$251","v":2.5726663039909403},{"$f":"'Scen 2'!BH$251","v":2.6905462988518654},{"$f":"'Scen 2'!BI$251","v":2.7551135078336442},{"$f":"'Scen 2'!BJ$251","v":3.107342037829838}]
[null,null,null,null,{"$f":"E144","v":"Post-maintenance interest coverage ratio"},"SCEN 3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 3'!AA$251","v":0},{"$f":"'Scen 3'!AB$251","v":0},{"$f":"'Scen 3'!AC$251","v":0},{"$f":"'Scen 3'!AD$251","v":0},{"$f":"'Scen 3'!AE$251","v":0},{"$f":"'Scen 3'!AF$251","v":-1.9877142368091811},{"$f":"'Scen 3'!AG$251","v":-1.5824606002822716},{"$f":"'Scen 3'!AH$251","v":1.5715960343883164},{"$f":"'Scen 3'!AI$251","v":2.7117542181635135},{"$f":"'Scen 3'!AJ$251","v":3.6257568780896761},{"$f":"'Scen 3'!AK$251","v":4.2046146727012434},{"$f":"'Scen 3'!AL$251","v":4.368930271697038},{"$f":"'Scen 3'!AM$251","v":3.0351776144987332},{"$f":"'Scen 3'!AN$251","v":3.4531039662748939},{"$f":"'Scen 3'!AO$251","v":3.3081329499506524},{"$f":"'Scen 3'!AP$251","v":3.3675577292616836},{"$f":"'Scen 3'!AQ$251","v":3.4334931207857622},{"$f":"'Scen 3'!AR$251","v":4.3007330338814027},{"$f":"'Scen 3'!AS$251","v":4.0276917990723264},{"$f":"'Scen 3'!AT$251","v":4.1097040839903114},{"$f":"'Scen 3'!AU$251","v":3.7290153111910564},{"$f":"'Scen 3'!AV$251","v":3.7276731035690114},{"$f":"'Scen 3'!AW$251","v":4.7201855800237178},{"$f":"'Scen 3'!AX$251","v":4.6340931140547852},{"$f":"'Scen 3'!AY$251","v":4.3708851148013892},{"$f":"'Scen 3'!AZ$251","v":4.6999239763472938},{"$f":"'Scen 3'!BA$251","v":5.0686275418252515},{"$f":"'Scen 3'!BB$251","v":5.5849998179366089},{"$f":"'Scen 3'!BC$251","v":5.4512943255621238},{"$f":"'Scen 3'!BD$251","v":5.4531465771163852},{"$f":"'Scen 3'!BE$251","v":5.4746624868690894},{"$f":"'Scen 3'!BF$251","v":4.9914260314305965},{"$f":"'Scen 3'!BG$251","v":5.2094325131884931},{"$f":"'Scen 3'!BH$251","v":5.3190527141639157},{"$f":"'Scen 3'!BI$251","v":5.3832727759576811},{"$f":"'Scen 3'!BJ$251","v":5.7001450755468577}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 4'!AA$251","v":0},{"$f":"'Scen 4'!AB$251","v":0},{"$f":"'Scen 4'!AC$251","v":0},{"$f":"'Scen 4'!AD$251","v":0},{"$f":"'Scen 4'!AE$251","v":0},{"$f":"'Scen 4'!AF$251","v":-1.9016888208299734},{"$f":"'Scen 4'!AG$251","v":-1.678972274457162},{"$f":"'Scen 4'!AH$251","v":1.1373363768963138},{"$f":"'Scen 4'!AI$251","v":1.1862098030742587},{"$f":"'Scen 4'!AJ$251","v":1.8418924494125941},{"$f":"'Scen 4'!AK$251","v":2.1875394038607867},{"$f":"'Scen 4'!AL$251","v":2.2518310579164988},{"$f":"'Scen 4'!AM$251","v":3.0703873180655519},{"$f":"'Scen 4'!AN$251","v":3.675258761979824},{"$f":"'Scen 4'!AO$251","v":3.3269398190040946},{"$f":"'Scen 4'!AP$251","v":3.19757453729888},{"$f":"'Scen 4'!AQ$251","v":3.0352484766828587},{"$f":"'Scen 4'!AR$251","v":3.7014721885488382},{"$f":"'Scen 4'!AS$251","v":3.1432068434378917},{"$f":"'Scen 4'!AT$251","v":3.1564028213291881},{"$f":"'Scen 4'!AU$251","v":2.6204625964789754},{"$f":"'Scen 4'!AV$251","v":2.5216623897375321},{"$f":"'Scen 4'!AW$251","v":3.343913556377291},{"$f":"'Scen 4'!AX$251","v":3.1901443711045356},{"$f":"'Scen 4'!AY$251","v":2.8661050306607163},{"$f":"'Scen 4'!AZ$251","v":2.9700159022199717},{"$f":"'Scen 4'!BA$251","v":3.0119887026663097},{"$f":"'Scen 4'!BB$251","v":3.3083543748594435},{"$f":"'Scen 4'!BC$251","v":3.2405135267205827},{"$f":"'Scen 4'!BD$251","v":3.3010924691806753},{"$f":"'Scen 4'!BE$251","v":3.4078872463039978},{"$f":"'Scen 4'!BF$251","v":3.0054310709381244},{"$f":"'Scen 4'!BG$251","v":3.204016910376335},{"$f":"'Scen 4'!BH$251","v":3.3188369934640867},{"$f":"'Scen 4'!BI$251","v":3.3878483252091587},{"$f":"'Scen 4'!BJ$251","v":3.7338886618381371}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 5'!AA$251","v":0},{"$f":"'Scen 5'!AB$251","v":0},{"$f":"'Scen 5'!AC$251","v":0},{"$f":"'Scen 5'!AD$251","v":0},{"$f":"'Scen 5'!AE$251","v":0},{"$f":"'Scen 5'!AF$251","v":-1.9933671664232433},{"$f":"'Scen 5'!AG$251","v":-1.5977578258329481},{"$f":"'Scen 5'!AH$251","v":1.6302964999251568},{"$f":"'Scen 5'!AI$251","v":2.7904505288585346},{"$f":"'Scen 5'!AJ$251","v":3.7479106893883714},{"$f":"'Scen 5'!AK$251","v":4.3927963462662225},{"$f":"'Scen 5'!AL$251","v":4.5573349557149685},{"$f":"'Scen 5'!AM$251","v":2.4890947522764315},{"$f":"'Scen 5'!AN$251","v":2.9453661356261076},{"$f":"'Scen 5'!AO$251","v":2.7854603469382346},{"$f":"'Scen 5'!AP$251","v":2.8433317498158606},{"$f":"'Scen 5'!AQ$251","v":2.9029739643287931},{"$f":"'Scen 5'!AR$251","v":3.7396492782662634},{"$f":"'Scen 5'!AS$251","v":3.4493907166176596},{"$f":"'Scen 5'!AT$251","v":3.5364377995184486},{"$f":"'Scen 5'!AU$251","v":3.1357673392225358},{"$f":"'Scen 5'!AV$251","v":3.1266250628683512},{"$f":"'Scen 5'!AW$251","v":4.120013102437599},{"$f":"'Scen 5'!AX$251","v":4.0376209135691683},{"$f":"'Scen 5'!AY$251","v":3.7766050709857715},{"$f":"'Scen 5'!AZ$251","v":4.0911615643759021},{"$f":"'Scen 5'!BA$251","v":4.4155376260009627},{"$f":"'Scen 5'!BB$251","v":4.9241515407697696},{"$f":"'Scen 5'!BC$251","v":4.7991842140957575},{"$f":"'Scen 5'!BD$251","v":4.8034684795632492},{"$f":"'Scen 5'!BE$251","v":4.8328031776156699},{"$f":"'Scen 5'!BF$251","v":4.3315695280387398},{"$f":"'Scen 5'!BG$251","v":4.5483012945251149},{"$f":"'Scen 5'!BH$251","v":4.6432807614517628},{"$f":"'Scen 5'!BI$251","v":4.7126723465276292},{"$f":"'Scen 5'!BJ$251","v":5.0524622964100177}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 6'!AA$251","v":0},{"$f":"'Scen 6'!AB$251","v":0},{"$f":"'Scen 6'!AC$251","v":0},{"$f":"'Scen 6'!AD$251","v":0},{"$f":"'Scen 6'!AE$251","v":0},{"$f":"'Scen 6'!AF$251","v":-1.9933671664232433},{"$f":"'Scen 6'!AG$251","v":-1.5977578258329481},{"$f":"'Scen 6'!AH$251","v":0.81913499345298524},{"$f":"'Scen 6'!AI$251","v":2.1719595111811305},{"$f":"'Scen 6'!AJ$251","v":3.1759875254120815},{"$f":"'Scen 6'!AK$251","v":3.9105368084289776},{"$f":"'Scen 6'!AL$251","v":4.3288648732905006},{"$f":"'Scen 6'!AM$251","v":2.3935577863921451},{"$f":"'Scen 6'!AN$251","v":2.8202192551135497},{"$f":"'Scen 6'!AO$251","v":2.663022125670226},{"$f":"'Scen 6'!AP$251","v":2.721183247700858},{"$f":"'Scen 6'!AQ$251","v":2.7799718503938364},{"$f":"'Scen 6'!AR$251","v":3.581861241881108},{"$f":"'Scen 6'!AS$251","v":3.2972639775077588},{"$f":"'Scen 6'!AT$251","v":3.3862916741908196},{"$f":"'Scen 6'!AU$251","v":2.9922864819319237},{"$f":"'Scen 6'!AV$251","v":2.9837856236286964},{"$f":"'Scen 6'!AW$251","v":3.9297945412967024},{"$f":"'Scen 6'!AX$251","v":3.8525900544639748},{"$f":"'Scen 6'!AY$251","v":3.5988777823479481},{"$f":"'Scen 6'!AZ$251","v":3.9045430966396095},{"$f":"'Scen 6'!BA$251","v":4.2132123820557918},{"$f":"'Scen 6'!BB$251","v":4.6899547274612354},{"$f":"'Scen 6'!BC$251","v":4.5748468160453664},{"$f":"'Scen 6'!BD$251","v":4.5836519947458232},{"$f":"'Scen 6'!BE$251","v":4.6024173189313018},{"$f":"'Scen 6'!BF$251","v":4.0953063500106408},{"$f":"'Scen 6'!BG$251","v":4.2957713107902844},{"$f":"'Scen 6'!BH$251","v":4.4128040260089803},{"$f":"'Scen 6'!BI$251","v":4.4825562172721183},{"$f":"'Scen 6'!BJ$251","v":4.8253164768575036}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 7'!AA$251","v":0},{"$f":"'Scen 7'!AB$251","v":0},{"$f":"'Scen 7'!AC$251","v":0},{"$f":"'Scen 7'!AD$251","v":0},{"$f":"'Scen 7'!AE$251","v":0},{"$f":"'Scen 7'!AF$251","v":-1.9933671664232433},{"$f":"'Scen 7'!AG$251","v":-1.5977578258329481},{"$f":"'Scen 7'!AH$251","v":0.81913499345298524},{"$f":"'Scen 7'!AI$251","v":2.1719595111811305},{"$f":"'Scen 7'!AJ$251","v":3.1759875254120815},{"$f":"'Scen 7'!AK$251","v":3.9105368084289776},{"$f":"'Scen 7'!AL$251","v":4.3288648732905006},{"$f":"'Scen 7'!AM$251","v":2.3935577863921451},{"$f":"'Scen 7'!AN$251","v":2.8202192551135497},{"$f":"'Scen 7'!AO$251","v":2.663022125670226},{"$f":"'Scen 7'!AP$251","v":2.721183247700858},{"$f":"'Scen 7'!AQ$251","v":2.7799718503938364},{"$f":"'Scen 7'!AR$251","v":3.581861241881108},{"$f":"'Scen 7'!AS$251","v":3.2972639775077588},{"$f":"'Scen 7'!AT$251","v":3.3862916741908196},{"$f":"'Scen 7'!AU$251","v":2.9922864819319237},{"$f":"'Scen 7'!AV$251","v":2.9837856236286964},{"$f":"'Scen 7'!AW$251","v":3.9297945412967024},{"$f":"'Scen 7'!AX$251","v":3.8525900544639748},{"$f":"'Scen 7'!AY$251","v":3.5988777823479481},{"$f":"'Scen 7'!AZ$251","v":3.9045430966396095},{"$f":"'Scen 7'!BA$251","v":4.2132123820557918},{"$f":"'Scen 7'!BB$251","v":4.6899547274612354},{"$f":"'Scen 7'!BC$251","v":4.5748468160453664},{"$f":"'Scen 7'!BD$251","v":4.5836519947458232},{"$f":"'Scen 7'!BE$251","v":4.6024173189313018},{"$f":"'Scen 7'!BF$251","v":4.0953063500106408},{"$f":"'Scen 7'!BG$251","v":4.2957713107902844},{"$f":"'Scen 7'!BH$251","v":4.4128040260089803},{"$f":"'Scen 7'!BI$251","v":4.4825562172721183},{"$f":"'Scen 7'!BJ$251","v":4.8253164768575036}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 8'!AA$251","v":0},{"$f":"'Scen 8'!AB$251","v":0},{"$f":"'Scen 8'!AC$251","v":0},{"$f":"'Scen 8'!AD$251","v":0},{"$f":"'Scen 8'!AE$251","v":0},{"$f":"'Scen 8'!AF$251","v":-1.9933671664232433},{"$f":"'Scen 8'!AG$251","v":-1.5977578258329481},{"$f":"'Scen 8'!AH$251","v":0.81913499345298524},{"$f":"'Scen 8'!AI$251","v":2.1719595111811305},{"$f":"'Scen 8'!AJ$251","v":3.1759875254120815},{"$f":"'Scen 8'!AK$251","v":3.9105368084289776},{"$f":"'Scen 8'!AL$251","v":4.3288648732905006},{"$f":"'Scen 8'!AM$251","v":2.3935577863921451},{"$f":"'Scen 8'!AN$251","v":2.8202192551135497},{"$f":"'Scen 8'!AO$251","v":2.663022125670226},{"$f":"'Scen 8'!AP$251","v":2.721183247700858},{"$f":"'Scen 8'!AQ$251","v":2.7799718503938364},{"$f":"'Scen 8'!AR$251","v":3.581861241881108},{"$f":"'Scen 8'!AS$251","v":3.2972639775077588},{"$f":"'Scen 8'!AT$251","v":3.3862916741908196},{"$f":"'Scen 8'!AU$251","v":2.9922864819319237},{"$f":"'Scen 8'!AV$251","v":2.9837856236286964},{"$f":"'Scen 8'!AW$251","v":3.9297945412967024},{"$f":"'Scen 8'!AX$251","v":3.8525900544639748},{"$f":"'Scen 8'!AY$251","v":3.5988777823479481},{"$f":"'Scen 8'!AZ$251","v":3.9045430966396095},{"$f":"'Scen 8'!BA$251","v":4.2132123820557918},{"$f":"'Scen 8'!BB$251","v":4.6899547274612354},{"$f":"'Scen 8'!BC$251","v":4.5748468160453664},{"$f":"'Scen 8'!BD$251","v":4.5836519947458232},{"$f":"'Scen 8'!BE$251","v":4.6024173189313018},{"$f":"'Scen 8'!BF$251","v":4.0953063500106408},{"$f":"'Scen 8'!BG$251","v":4.2957713107902844},{"$f":"'Scen 8'!BH$251","v":4.4128040260089803},{"$f":"'Scen 8'!BI$251","v":4.4825562172721183},{"$f":"'Scen 8'!BJ$251","v":4.8253164768575036}]
[null,null,null,null,"Post-maintenance interest coverage ratio","SCEN 9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 9'!AA$251","v":0},{"$f":"'Scen 9'!AB$251","v":0},{"$f":"'Scen 9'!AC$251","v":0},{"$f":"'Scen 9'!AD$251","v":0},{"$f":"'Scen 9'!AE$251","v":0},{"$f":"'Scen 9'!AF$251","v":-1.9933671664232433},{"$f":"'Scen 9'!AG$251","v":-1.5977578258329481},{"$f":"'Scen 9'!AH$251","v":0.81913499345298524},{"$f":"'Scen 9'!AI$251","v":2.1719595111811305},{"$f":"'Scen 9'!AJ$251","v":3.1759875254120815},{"$f":"'Scen 9'!AK$251","v":3.9105368084289776},{"$f":"'Scen 9'!AL$251","v":4.3288648732905006},{"$f":"'Scen 9'!AM$251","v":2.3935577863921451},{"$f":"'Scen 9'!AN$251","v":2.8202192551135497},{"$f":"'Scen 9'!AO$251","v":2.663022125670226},{"$f":"'Scen 9'!AP$251","v":2.721183247700858},{"$f":"'Scen 9'!AQ$251","v":2.7799718503938364},{"$f":"'Scen 9'!AR$251","v":3.581861241881108},{"$f":"'Scen 9'!AS$251","v":3.2972639775077588},{"$f":"'Scen 9'!AT$251","v":3.3862916741908196},{"$f":"'Scen 9'!AU$251","v":2.9922864819319237},{"$f":"'Scen 9'!AV$251","v":2.9837856236286964},{"$f":"'Scen 9'!AW$251","v":3.9297945412967024},{"$f":"'Scen 9'!AX$251","v":3.8525900544639748},{"$f":"'Scen 9'!AY$251","v":3.5988777823479481},{"$f":"'Scen 9'!AZ$251","v":3.9045430966396095},{"$f":"'Scen 9'!BA$251","v":4.2132123820557918},{"$f":"'Scen 9'!BB$251","v":4.6899547274612354},{"$f":"'Scen 9'!BC$251","v":4.5748468160453664},{"$f":"'Scen 9'!BD$251","v":4.5836519947458232},{"$f":"'Scen 9'!BE$251","v":4.6024173189313018},{"$f":"'Scen 9'!BF$251","v":4.0953063500106408},{"$f":"'Scen 9'!BG$251","v":4.2957713107902844},{"$f":"'Scen 9'!BH$251","v":4.4128040260089803},{"$f":"'Scen 9'!BI$251","v":4.4825562172721183},{"$f":"'Scen 9'!BJ$251","v":4.8253164768575036}]
[null,null,null,null,"Applicable Threshold - A- Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$252","v":1.4500000000000002},{"$f":"O_FinStats!AB$252","v":1.4500000000000002},{"$f":"O_FinStats!AC$252","v":1.4500000000000002},{"$f":"O_FinStats!AD$252","v":1.4500000000000002},{"$f":"O_FinStats!AE$252","v":1.4500000000000002},{"$f":"O_FinStats!AF$252","v":1.4500000000000002},{"$f":"O_FinStats!AG$252","v":1.4500000000000002},{"$f":"O_FinStats!AH$252","v":1.4500000000000002},{"$f":"O_FinStats!AI$252","v":1.4500000000000002},{"$f":"O_FinStats!AJ$252","v":1.4500000000000002},{"$f":"O_FinStats!AK$252","v":1.4500000000000002},{"$f":"O_FinStats!AL$252","v":1.4500000000000002},{"$f":"O_FinStats!AM$252","v":1.4500000000000002},{"$f":"O_FinStats!AN$252","v":1.4500000000000002},{"$f":"O_FinStats!AO$252","v":1.4500000000000002},{"$f":"O_FinStats!AP$252","v":1.4500000000000002},{"$f":"O_FinStats!AQ$252","v":1.4500000000000002},{"$f":"O_FinStats!AR$252","v":1.4500000000000002},{"$f":"O_FinStats!AS$252","v":1.4500000000000002},{"$f":"O_FinStats!AT$252","v":1.4500000000000002},{"$f":"O_FinStats!AU$252","v":1.4500000000000002},{"$f":"O_FinStats!AV$252","v":1.4500000000000002},{"$f":"O_FinStats!AW$252","v":1.4500000000000002},{"$f":"O_FinStats!AX$252","v":1.4500000000000002},{"$f":"O_FinStats!AY$252","v":1.4500000000000002},{"$f":"O_FinStats!AZ$252","v":1.4500000000000002},{"$f":"O_FinStats!BA$252","v":1.4500000000000002},{"$f":"O_FinStats!BB$252","v":1.4500000000000002},{"$f":"O_FinStats!BC$252","v":1.4500000000000002},{"$f":"O_FinStats!BD$252","v":1.4500000000000002},{"$f":"O_FinStats!BE$252","v":1.4500000000000002},{"$f":"O_FinStats!BF$252","v":1.4500000000000002},{"$f":"O_FinStats!BG$252","v":1.4500000000000002},{"$f":"O_FinStats!BH$252","v":1.4500000000000002},{"$f":"O_FinStats!BI$252","v":1.4500000000000002},{"$f":"O_FinStats!BJ$252","v":1.4500000000000002}]
[]
[null,null,null,null,"Net Debt/RAB","SCEN 1","%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$255","v":0},{"$f":"'Scen 1'!AB$255","v":0},{"$f":"'Scen 1'!AC$255","v":0},{"$f":"'Scen 1'!AD$255","v":0},{"$f":"'Scen 1'!AE$255","v":0},{"$f":"'Scen 1'!AF$255","v":0.66267596132093132},{"$f":"'Scen 1'!AG$255","v":0.647927002350005},{"$f":"'Scen 1'!AH$255","v":0.59955500991914046},{"$f":"'Scen 1'!AI$255","v":0.60888083408569238},{"$f":"'Scen 1'!AJ$255","v":0.60693826589028199},{"$f":"'Scen 1'!AK$255","v":0.60375735157695409},{"$f":"'Scen 1'!AL$255","v":0.60001026103267208},{"$f":"'Scen 1'!AM$255","v":0.59953513511892798},{"$f":"'Scen 1'!AN$255","v":0.6014822473471878},{"$f":"'Scen 1'!AO$255","v":0.60166832664831937},{"$f":"'Scen 1'!AP$255","v":0.60136068845590718},{"$f":"'Scen 1'!AQ$255","v":0.60030024922866565},{"$f":"'Scen 1'!AR$255","v":0.60552590720541577},{"$f":"'Scen 1'!AS$255","v":0.60726154668629562},{"$f":"'Scen 1'!AT$255","v":0.60930303364081739},{"$f":"'Scen 1'!AU$255","v":0.60609071003435588},{"$f":"'Scen 1'!AV$255","v":0.60176791808489882},{"$f":"'Scen 1'!AW$255","v":0.60380576180153267},{"$f":"'Scen 1'!AX$255","v":0.60518541207126531},{"$f":"'Scen 1'!AY$255","v":0.60425045546758438},{"$f":"'Scen 1'!AZ$255","v":0.60386740566278063},{"$f":"'Scen 1'!BA$255","v":0.60269363024975242},{"$f":"'Scen 1'!BB$255","v":0.6033984124255336},{"$f":"'Scen 1'!BC$255","v":0.60383820102813524},{"$f":"'Scen 1'!BD$255","v":0.60496491484834747},{"$f":"'Scen 1'!BE$255","v":0.60655000996940844},{"$f":"'Scen 1'!BF$255","v":0.60380531188240094},{"$f":"'Scen 1'!BG$255","v":0.60218370502334828},{"$f":"'Scen 1'!BH$255","v":0.60145734315436494},{"$f":"'Scen 1'!BI$255","v":0.60120462370692296},{"$f":"'Scen 1'!BJ$255","v":0.60416122882633039}]
[null,null,null,null,{"$f":"E154","v":"Net Debt/RAB"},"SCEN 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$255","v":0},{"$f":"'Scen 2'!AB$255","v":0},{"$f":"'Scen 2'!AC$255","v":0},{"$f":"'Scen 2'!AD$255","v":0},{"$f":"'Scen 2'!AE$255","v":0},{"$f":"'Scen 2'!AF$255","v":0.66267596132093132},{"$f":"'Scen 2'!AG$255","v":0.64832069848538953},{"$f":"'Scen 2'!AH$255","v":0.60969030178867567},{"$f":"'Scen 2'!AI$255","v":0.59692211817056895},{"$f":"'Scen 2'!AJ$255","v":0.58628275102991778},{"$f":"'Scen 2'!AK$255","v":0.57408887867483571},{"$f":"'Scen 2'!AL$255","v":0.56176965254156541},{"$f":"'Scen 2'!AM$255","v":0.56072832661418037},{"$f":"'Scen 2'!AN$255","v":0.55745413553018786},{"$f":"'Scen 2'!AO$255","v":0.55323155695486392},{"$f":"'Scen 2'!AP$255","v":0.54802969468530782},{"$f":"'Scen 2'!AQ$255","v":0.542370369923033},{"$f":"'Scen 2'!AR$255","v":0.54075608865325953},{"$f":"'Scen 2'!AS$255","v":0.53678386204143413},{"$f":"'Scen 2'!AT$255","v":0.53406808733198941},{"$f":"'Scen 2'!AU$255","v":0.5280978869372408},{"$f":"'Scen 2'!AV$255","v":0.51917954229889818},{"$f":"'Scen 2'!AW$255","v":0.5147560583223485},{"$f":"'Scen 2'!AX$255","v":0.50966743388476921},{"$f":"'Scen 2'!AY$255","v":0.50254703596610473},{"$f":"'Scen 2'!AZ$255","v":0.49582210243474284},{"$f":"'Scen 2'!BA$255","v":0.48840852844120236},{"$f":"'Scen 2'!BB$255","v":0.48204988898307144},{"$f":"'Scen 2'!BC$255","v":0.47537806646911956},{"$f":"'Scen 2'!BD$255","v":0.46915131200775861},{"$f":"'Scen 2'!BE$255","v":0.46318175068056533},{"$f":"'Scen 2'!BF$255","v":0.45385406646744397},{"$f":"'Scen 2'!BG$255","v":0.44549485927220667},{"$f":"'Scen 2'!BH$255","v":0.43774926363901073},{"$f":"'Scen 2'!BI$255","v":0.43028810001865647},{"$f":"'Scen 2'!BJ$255","v":0.42503891955328016}]
[null,null,null,null,{"$f":"E155","v":"Net Debt/RAB"},"SCEN 3","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$255","v":0},{"$f":"'Scen 3'!AB$255","v":0},{"$f":"'Scen 3'!AC$255","v":0},{"$f":"'Scen 3'!AD$255","v":0},{"$f":"'Scen 3'!AE$255","v":0},{"$f":"'Scen 3'!AF$255","v":0.66305648985595556},{"$f":"'Scen 3'!AG$255","v":0.65341380113599723},{"$f":"'Scen 3'!AH$255","v":0.63413952792460326},{"$f":"'Scen 3'!AI$255","v":0.62001019087739784},{"$f":"'Scen 3'!AJ$255","v":0.61413730937232214},{"$f":"'Scen 3'!AK$255","v":0.60794456207046765},{"$f":"'Scen 3'!AL$255","v":0.6},{"$f":"'Scen 3'!AM$255","v":0.60030346965398984},{"$f":"'Scen 3'!AN$255","v":0.60233290085819735},{"$f":"'Scen 3'!AO$255","v":0.60238612478036391},{"$f":"'Scen 3'!AP$255","v":0.60168238280194097},{"$f":"'Scen 3'!AQ$255","v":0.59999999999999987},{"$f":"'Scen 3'!AR$255","v":0.60510572808897023},{"$f":"'Scen 3'!AS$255","v":0.60681962354654284},{"$f":"'Scen 3'!AT$255","v":0.60857001152286938},{"$f":"'Scen 3'!AU$255","v":0.60497586119582492},{"$f":"'Scen 3'!AV$255","v":0.59999999999999976},{"$f":"'Scen 3'!AW$255","v":0.60193560563172199},{"$f":"'Scen 3'!AX$255","v":0.60316245541268565},{"$f":"'Scen 3'!AY$255","v":0.60211454961441446},{"$f":"'Scen 3'!AZ$255","v":0.60148443726696244},{"$f":"'Scen 3'!BA$255","v":0.59999999999999931},{"$f":"'Scen 3'!BB$255","v":0.60061466396110053},{"$f":"'Scen 3'!BC$255","v":0.60090775751912306},{"$f":"'Scen 3'!BD$255","v":0.60176534566692019},{"$f":"'Scen 3'!BE$255","v":0.60296201872750788},{"$f":"'Scen 3'!BF$255","v":0.59999999999999953},{"$f":"'Scen 3'!BG$255","v":0.59849548141028541},{"$f":"'Scen 3'!BH$255","v":0.5977699604195017},{"$f":"'Scen 3'!BI$255","v":0.59742000231246717},{"$f":"'Scen 3'!BJ$255","v":0.59999999999999976}]
[null,null,null,null,"Net Debt/RAB","SCEN 4","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$255","v":0},{"$f":"'Scen 4'!AB$255","v":0},{"$f":"'Scen 4'!AC$255","v":0},{"$f":"'Scen 4'!AD$255","v":0},{"$f":"'Scen 4'!AE$255","v":0},{"$f":"'Scen 4'!AF$255","v":0.66424170979353547},{"$f":"'Scen 4'!AG$255","v":0.65145335260190951},{"$f":"'Scen 4'!AH$255","v":0.60034079541573393},{"$f":"'Scen 4'!AI$255","v":0.58580386285909869},{"$f":"'Scen 4'!AJ$255","v":0.58810843492882081},{"$f":"'Scen 4'!AK$255","v":0.59425434812847799},{"$f":"'Scen 4'!AL$255","v":0.59999999999999942},{"$f":"'Scen 4'!AM$255","v":0.59961339370329814},{"$f":"'Scen 4'!AN$255","v":0.60154696804624974},{"$f":"'Scen 4'!AO$255","v":0.60165215166994368},{"$f":"'Scen 4'!AP$255","v":0.60122139628523097},{"$f":"'Scen 4'!AQ$255","v":0.59999999999999953},{"$f":"'Scen 4'!AR$255","v":0.60498701591294535},{"$f":"'Scen 4'!AS$255","v":0.60646598582623845},{"$f":"'Scen 4'!AT$255","v":0.6082193281188113},{"$f":"'Scen 4'!AU$255","v":0.60470093179898565},{"$f":"'Scen 4'!AV$255","v":0.59999999999999931},{"$f":"'Scen 4'!AW$255","v":0.60188814514955136},{"$f":"'Scen 4'!AX$255","v":0.60309932820441359},{"$f":"'Scen 4'!AY$255","v":0.60198421183316919},{"$f":"'Scen 4'!AZ$255","v":0.60139675372748547},{"$f":"'Scen 4'!BA$255","v":0.59999999999999898},{"$f":"'Scen 4'!BB$255","v":0.60052232592963217},{"$f":"'Scen 4'!BC$255","v":0.60076094626858301},{"$f":"'Scen 4'!BD$255","v":0.6016606477455253},{"$f":"'Scen 4'!BE$255","v":0.6029919333593261},{"$f":"'Scen 4'!BF$255","v":0.59999999999999887},{"$f":"'Scen 4'!BG$255","v":0.59832411658348461},{"$f":"'Scen 4'!BH$255","v":0.59752357049236438},{"$f":"'Scen 4'!BI$255","v":0.59717807594165551},{"$f":"'Scen 4'!BJ$255","v":0.59999999999999887}]
[null,null,null,null,"Net Debt/RAB","SCEN 5","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$255","v":0},{"$f":"'Scen 5'!AB$255","v":0},{"$f":"'Scen 5'!AC$255","v":0},{"$f":"'Scen 5'!AD$255","v":0},{"$f":"'Scen 5'!AE$255","v":0},{"$f":"'Scen 5'!AF$255","v":0.66296072649801452},{"$f":"'Scen 5'!AG$255","v":0.65300988160624462},{"$f":"'Scen 5'!AH$255","v":0.61944680174965649},{"$f":"'Scen 5'!AI$255","v":0.60699941297001736},{"$f":"'Scen 5'!AJ$255","v":0.60160603783745725},{"$f":"'Scen 5'!AK$255","v":0.63554230403391354},{"$f":"'Scen 5'!AL$255","v":0.60232375867728305},{"$f":"'Scen 5'!AM$255","v":0.59960020023191662},{"$f":"'Scen 5'!AN$255","v":0.60187198764736749},{"$f":"'Scen 5'!AO$255","v":0.6021303032101406},{"$f":"'Scen 5'!AP$255","v":0.60176875571140187},{"$f":"'Scen 5'!AQ$255","v":0.60052774367968709},{"$f":"'Scen 5'!AR$255","v":0.60587275231372073},{"$f":"'Scen 5'!AS$255","v":0.60757997257310614},{"$f":"'Scen 5'!AT$255","v":0.60946320319280711},{"$f":"'Scen 5'!AU$255","v":0.60586623133652018},{"$f":"'Scen 5'!AV$255","v":0.6010588075736697},{"$f":"'Scen 5'!AW$255","v":0.60316549565387889},{"$f":"'Scen 5'!AX$255","v":0.60455313576020553},{"$f":"'Scen 5'!AY$255","v":0.60355904170653696},{"$f":"'Scen 5'!AZ$255","v":0.60306380657144087},{"$f":"'Scen 5'!BA$255","v":0.60171734723560744},{"$f":"'Scen 5'!BB$255","v":0.6024612418298867},{"$f":"'Scen 5'!BC$255","v":0.60289164081600488},{"$f":"'Scen 5'!BD$255","v":0.60395527447972797},{"$f":"'Scen 5'!BE$255","v":0.60541657861855591},{"$f":"'Scen 5'!BF$255","v":0.60250687042832174},{"$f":"'Scen 5'!BG$255","v":0.60097027609284648},{"$f":"'Scen 5'!BH$255","v":0.60030750750985185},{"$f":"'Scen 5'!BI$255","v":0.60009639325915076},{"$f":"'Scen 5'!BJ$255","v":0.60305868237976257}]
[null,null,null,null,"Net Debt/RAB","SCEN 6","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$255","v":0},{"$f":"'Scen 6'!AB$255","v":0},{"$f":"'Scen 6'!AC$255","v":0},{"$f":"'Scen 6'!AD$255","v":0},{"$f":"'Scen 6'!AE$255","v":0},{"$f":"'Scen 6'!AF$255","v":0.66296072649801452},{"$f":"'Scen 6'!AG$255","v":0.65300988160624462},{"$f":"'Scen 6'!AH$255","v":0.62759543144923102},{"$f":"'Scen 6'!AI$255","v":0.61149071412443101},{"$f":"'Scen 6'!AJ$255","v":0.60496431434302245},{"$f":"'Scen 6'!AK$255","v":0.60273566719571559},{"$f":"'Scen 6'!AL$255","v":0.60000000000000009},{"$f":"'Scen 6'!AM$255","v":0.59977418839199526},{"$f":"'Scen 6'!AN$255","v":0.601765228439057},{"$f":"'Scen 6'!AO$255","v":0.60184824455842656},{"$f":"'Scen 6'!AP$255","v":0.60134431635395491},{"$f":"'Scen 6'!AQ$255","v":0.60000000000000009},{"$f":"'Scen 6'!AR$255","v":0.60508181560739527},{"$f":"'Scen 6'!AS$255","v":0.60663036031508333},{"$f":"'Scen 6'!AT$255","v":0.60839314273267175},{"$f":"'Scen 6'!AU$255","v":0.60480512583834922},{"$f":"'Scen 6'!AV$255","v":0.60000000000000009},{"$f":"'Scen 6'!AW$255","v":0.60191606664479225},{"$f":"'Scen 6'!AX$255","v":0.6031411246976055},{"$f":"'Scen 6'!AY$255","v":0.60202926633977838},{"$f":"'Scen 6'!AZ$255","v":0.60142743187887793},{"$f":"'Scen 6'!BA$255","v":0.59999999999999964},{"$f":"'Scen 6'!BB$255","v":0.6005468316108975},{"$f":"'Scen 6'!BC$255","v":0.60079932869294661},{"$f":"'Scen 6'!BD$255","v":0.60169910408016181},{"$f":"'Scen 6'!BE$255","v":0.60301500631734273},{"$f":"'Scen 6'!BF$255","v":0.59999999999999987},{"$f":"'Scen 6'!BG$255","v":0.59834118718317886},{"$f":"'Scen 6'!BH$255","v":0.59754740646144944},{"$f":"'Scen 6'!BI$255","v":0.59719762400312515},{"$f":"'Scen 6'!BJ$255","v":0.60000000000000009}]
[null,null,null,null,"Net Debt/RAB","SCEN 7","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$255","v":0},{"$f":"'Scen 7'!AB$255","v":0},{"$f":"'Scen 7'!AC$255","v":0},{"$f":"'Scen 7'!AD$255","v":0},{"$f":"'Scen 7'!AE$255","v":0},{"$f":"'Scen 7'!AF$255","v":0.66296072649801452},{"$f":"'Scen 7'!AG$255","v":0.65300988160624462},{"$f":"'Scen 7'!AH$255","v":0.62759543144923102},{"$f":"'Scen 7'!AI$255","v":0.61149071412443101},{"$f":"'Scen 7'!AJ$255","v":0.60496431434302245},{"$f":"'Scen 7'!AK$255","v":0.60273566719571559},{"$f":"'Scen 7'!AL$255","v":0.60000000000000009},{"$f":"'Scen 7'!AM$255","v":0.59977418839199526},{"$f":"'Scen 7'!AN$255","v":0.601765228439057},{"$f":"'Scen 7'!AO$255","v":0.60184824455842656},{"$f":"'Scen 7'!AP$255","v":0.60134431635395491},{"$f":"'Scen 7'!AQ$255","v":0.60000000000000009},{"$f":"'Scen 7'!AR$255","v":0.60508181560739527},{"$f":"'Scen 7'!AS$255","v":0.60663036031508333},{"$f":"'Scen 7'!AT$255","v":0.60839314273267175},{"$f":"'Scen 7'!AU$255","v":0.60480512583834922},{"$f":"'Scen 7'!AV$255","v":0.60000000000000009},{"$f":"'Scen 7'!AW$255","v":0.60191606664479225},{"$f":"'Scen 7'!AX$255","v":0.6031411246976055},{"$f":"'Scen 7'!AY$255","v":0.60202926633977838},{"$f":"'Scen 7'!AZ$255","v":0.60142743187887793},{"$f":"'Scen 7'!BA$255","v":0.59999999999999964},{"$f":"'Scen 7'!BB$255","v":0.6005468316108975},{"$f":"'Scen 7'!BC$255","v":0.60079932869294661},{"$f":"'Scen 7'!BD$255","v":0.60169910408016181},{"$f":"'Scen 7'!BE$255","v":0.60301500631734273},{"$f":"'Scen 7'!BF$255","v":0.59999999999999987},{"$f":"'Scen 7'!BG$255","v":0.59834118718317886},{"$f":"'Scen 7'!BH$255","v":0.59754740646144944},{"$f":"'Scen 7'!BI$255","v":0.59719762400312515},{"$f":"'Scen 7'!BJ$255","v":0.60000000000000009}]
[null,null,null,null,"Net Debt/RAB","SCEN 8","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$255","v":0},{"$f":"'Scen 8'!AB$255","v":0},{"$f":"'Scen 8'!AC$255","v":0},{"$f":"'Scen 8'!AD$255","v":0},{"$f":"'Scen 8'!AE$255","v":0},{"$f":"'Scen 8'!AF$255","v":0.66296072649801452},{"$f":"'Scen 8'!AG$255","v":0.65300988160624462},{"$f":"'Scen 8'!AH$255","v":0.62759543144923102},{"$f":"'Scen 8'!AI$255","v":0.61149071412443101},{"$f":"'Scen 8'!AJ$255","v":0.60496431434302245},{"$f":"'Scen 8'!AK$255","v":0.60273566719571559},{"$f":"'Scen 8'!AL$255","v":0.60000000000000009},{"$f":"'Scen 8'!AM$255","v":0.59977418839199526},{"$f":"'Scen 8'!AN$255","v":0.601765228439057},{"$f":"'Scen 8'!AO$255","v":0.60184824455842656},{"$f":"'Scen 8'!AP$255","v":0.60134431635395491},{"$f":"'Scen 8'!AQ$255","v":0.60000000000000009},{"$f":"'Scen 8'!AR$255","v":0.60508181560739527},{"$f":"'Scen 8'!AS$255","v":0.60663036031508333},{"$f":"'Scen 8'!AT$255","v":0.60839314273267175},{"$f":"'Scen 8'!AU$255","v":0.60480512583834922},{"$f":"'Scen 8'!AV$255","v":0.60000000000000009},{"$f":"'Scen 8'!AW$255","v":0.60191606664479225},{"$f":"'Scen 8'!AX$255","v":0.6031411246976055},{"$f":"'Scen 8'!AY$255","v":0.60202926633977838},{"$f":"'Scen 8'!AZ$255","v":0.60142743187887793},{"$f":"'Scen 8'!BA$255","v":0.59999999999999964},{"$f":"'Scen 8'!BB$255","v":0.6005468316108975},{"$f":"'Scen 8'!BC$255","v":0.60079932869294661},{"$f":"'Scen 8'!BD$255","v":0.60169910408016181},{"$f":"'Scen 8'!BE$255","v":0.60301500631734273},{"$f":"'Scen 8'!BF$255","v":0.59999999999999987},{"$f":"'Scen 8'!BG$255","v":0.59834118718317886},{"$f":"'Scen 8'!BH$255","v":0.59754740646144944},{"$f":"'Scen 8'!BI$255","v":0.59719762400312515},{"$f":"'Scen 8'!BJ$255","v":0.60000000000000009}]
[null,null,null,null,"Net Debt/RAB","SCEN 9","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$255","v":0},{"$f":"'Scen 9'!AB$255","v":0},{"$f":"'Scen 9'!AC$255","v":0},{"$f":"'Scen 9'!AD$255","v":0},{"$f":"'Scen 9'!AE$255","v":0},{"$f":"'Scen 9'!AF$255","v":0.66296072649801452},{"$f":"'Scen 9'!AG$255","v":0.65300988160624462},{"$f":"'Scen 9'!AH$255","v":0.62759543144923102},{"$f":"'Scen 9'!AI$255","v":0.61149071412443101},{"$f":"'Scen 9'!AJ$255","v":0.60496431434302245},{"$f":"'Scen 9'!AK$255","v":0.60273566719571559},{"$f":"'Scen 9'!AL$255","v":0.60000000000000009},{"$f":"'Scen 9'!AM$255","v":0.59977418839199526},{"$f":"'Scen 9'!AN$255","v":0.601765228439057},{"$f":"'Scen 9'!AO$255","v":0.60184824455842656},{"$f":"'Scen 9'!AP$255","v":0.60134431635395491},{"$f":"'Scen 9'!AQ$255","v":0.60000000000000009},{"$f":"'Scen 9'!AR$255","v":0.60508181560739527},{"$f":"'Scen 9'!AS$255","v":0.60663036031508333},{"$f":"'Scen 9'!AT$255","v":0.60839314273267175},{"$f":"'Scen 9'!AU$255","v":0.60480512583834922},{"$f":"'Scen 9'!AV$255","v":0.60000000000000009},{"$f":"'Scen 9'!AW$255","v":0.60191606664479225},{"$f":"'Scen 9'!AX$255","v":0.6031411246976055},{"$f":"'Scen 9'!AY$255","v":0.60202926633977838},{"$f":"'Scen 9'!AZ$255","v":0.60142743187887793},{"$f":"'Scen 9'!BA$255","v":0.59999999999999964},{"$f":"'Scen 9'!BB$255","v":0.6005468316108975},{"$f":"'Scen 9'!BC$255","v":0.60079932869294661},{"$f":"'Scen 9'!BD$255","v":0.60169910408016181},{"$f":"'Scen 9'!BE$255","v":0.60301500631734273},{"$f":"'Scen 9'!BF$255","v":0.59999999999999987},{"$f":"'Scen 9'!BG$255","v":0.59834118718317886},{"$f":"'Scen 9'!BH$255","v":0.59754740646144944},{"$f":"'Scen 9'!BI$255","v":0.59719762400312515},{"$f":"'Scen 9'!BJ$255","v":0.60000000000000009}]
[null,null,null,null,"Applicable Threshold - A- Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$256","v":0},{"$f":"O_FinStats!AB$256","v":0},{"$f":"O_FinStats!AC$256","v":0},{"$f":"O_FinStats!AD$256","v":0},{"$f":"O_FinStats!AE$256","v":0},{"$f":"O_FinStats!AF$256","v":0},{"$f":"O_FinStats!AG$256","v":0},{"$f":"O_FinStats!AH$256","v":0},{"$f":"O_FinStats!AI$256","v":0},{"$f":"O_FinStats!AJ$256","v":0},{"$f":"O_FinStats!AK$256","v":0},{"$f":"O_FinStats!AL$256","v":0},{"$f":"O_FinStats!AM$256","v":0},{"$f":"O_FinStats!AN$256","v":0},{"$f":"O_FinStats!AO$256","v":0},{"$f":"O_FinStats!AP$256","v":0},{"$f":"O_FinStats!AQ$256","v":0},{"$f":"O_FinStats!AR$256","v":0},{"$f":"O_FinStats!AS$256","v":0},{"$f":"O_FinStats!AT$256","v":0},{"$f":"O_FinStats!AU$256","v":0},{"$f":"O_FinStats!AV$256","v":0},{"$f":"O_FinStats!AW$256","v":0},{"$f":"O_FinStats!AX$256","v":0},{"$f":"O_FinStats!AY$256","v":0},{"$f":"O_FinStats!AZ$256","v":0},{"$f":"O_FinStats!BA$256","v":0},{"$f":"O_FinStats!BB$256","v":0},{"$f":"O_FinStats!BC$256","v":0},{"$f":"O_FinStats!BD$256","v":0},{"$f":"O_FinStats!BE$256","v":0},{"$f":"O_FinStats!BF$256","v":0},{"$f":"O_FinStats!BG$256","v":0},{"$f":"O_FinStats!BH$256","v":0},{"$f":"O_FinStats!BI$256","v":0},{"$f":"O_FinStats!BJ$256","v":0}]
[]
[null,null,null,null,"ICR","SCEN 1",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Scen 1'!AA$259","v":0},{"$f":"'Scen 1'!AB$259","v":0},{"$f":"'Scen 1'!AC$259","v":0},{"$f":"'Scen 1'!AD$259","v":0},{"$f":"'Scen 1'!AE$259","v":0},{"$f":"'Scen 1'!AF$259","v":-0.89320735076550595},{"$f":"'Scen 1'!AG$259","v":-0.62163263299508165},{"$f":"'Scen 1'!AH$259","v":2.9340879291737982},{"$f":"'Scen 1'!AI$259","v":3.6328798852260453},{"$f":"'Scen 1'!AJ$259","v":2.7870108858666756},{"$f":"'Scen 1'!AK$259","v":2.694197364975734},{"$f":"'Scen 1'!AL$259","v":2.41870580912996},{"$f":"'Scen 1'!AM$259","v":3.3714547064101086},{"$f":"'Scen 1'!AN$259","v":3.4137613186476456},{"$f":"'Scen 1'!AO$259","v":3.2049065744952232},{"$f":"'Scen 1'!AP$259","v":3.2272453167134953},{"$f":"'Scen 1'!AQ$259","v":3.2442836747535231},{"$f":"'Scen 1'!AR$259","v":3.8422328797177543},{"$f":"'Scen 1'!AS$259","v":3.7499077011963249},{"$f":"'Scen 1'!AT$259","v":3.7316970536993899},{"$f":"'Scen 1'!AU$259","v":3.6947405390365886},{"$f":"'Scen 1'!AV$259","v":3.6962931503971626},{"$f":"'Scen 1'!AW$259","v":4.4040093902315043},{"$f":"'Scen 1'!AX$259","v":4.3207736464368098},{"$f":"'Scen 1'!AY$259","v":4.2575169542298221},{"$f":"'Scen 1'!AZ$259","v":4.3602813820872592},{"$f":"'Scen 1'!BA$259","v":4.4661338902148602},{"$f":"'Scen 1'!BB$259","v":4.7460661618895381},{"$f":"'Scen 1'!BC$259","v":4.8152833457264537},{"$f":"'Scen 1'!BD$259","v":4.9359113119810223},{"$f":"'Scen 1'!BE$259","v":5.1643005993232647},{"$f":"'Scen 1'!BF$259","v":5.4792538195534313},{"$f":"'Scen 1'!BG$259","v":5.7792464217828741},{"$f":"'Scen 1'!BH$259","v":5.8027390693362095},{"$f":"'Scen 1'!BI$259","v":5.8250869707596502},{"$f":"'Scen 1'!BJ$259","v":5.7909381901272665}]
[null,null,null,null,{"$f":"E165","v":"ICR"},"SCEN 2",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$259","v":0},{"$f":"'Scen 2'!AB$259","v":0},{"$f":"'Scen 2'!AC$259","v":0},{"$f":"'Scen 2'!AD$259","v":0},{"$f":"'Scen 2'!AE$259","v":0},{"$f":"'Scen 2'!AF$259","v":-0.89320735076550595},{"$f":"'Scen 2'!AG$259","v":-0.62124837619402717},{"$f":"'Scen 2'!AH$259","v":2.9309507686563996},{"$f":"'Scen 2'!AI$259","v":2.5996091262822008},{"$f":"'Scen 2'!AJ$259","v":1.9207657880794704},{"$f":"'Scen 2'!AK$259","v":1.865014213922974},{"$f":"'Scen 2'!AL$259","v":1.845751530531923},{"$f":"'Scen 2'!AM$259","v":2.8953294060749406},{"$f":"'Scen 2'!AN$259","v":2.8273800336671688},{"$f":"'Scen 2'!AO$259","v":2.4781554609626877},{"$f":"'Scen 2'!AP$259","v":2.5067614001867864},{"$f":"'Scen 2'!AQ$259","v":2.5284317675184416},{"$f":"'Scen 2'!AR$259","v":3.0684171607894846},{"$f":"'Scen 2'!AS$259","v":2.9850412947711278},{"$f":"'Scen 2'!AT$259","v":2.9780978083393252},{"$f":"'Scen 2'!AU$259","v":2.9496051403886163},{"$f":"'Scen 2'!AV$259","v":2.9536613688481976},{"$f":"'Scen 2'!AW$259","v":3.5927975041963269},{"$f":"'Scen 2'!AX$259","v":3.5249288444298745},{"$f":"'Scen 2'!AY$259","v":3.4759096251943262},{"$f":"'Scen 2'!AZ$259","v":3.5558781569968532},{"$f":"'Scen 2'!BA$259","v":3.6416978085988148},{"$f":"'Scen 2'!BB$259","v":3.9156771856590193},{"$f":"'Scen 2'!BC$259","v":3.9659965342312189},{"$f":"'Scen 2'!BD$259","v":4.0395380827327125},{"$f":"'Scen 2'!BE$259","v":4.2159952119196653},{"$f":"'Scen 2'!BF$259","v":4.4661011630836445},{"$f":"'Scen 2'!BG$259","v":4.7377457769686782},{"$f":"'Scen 2'!BH$259","v":4.7658975741481777},{"$f":"'Scen 2'!BI$259","v":4.7855097751688804},{"$f":"'Scen 2'!BJ$259","v":4.7579549812410349}]
[null,null,null,null,{"$f":"E166","v":"ICR"},"SCEN 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$259","v":0},{"$f":"'Scen 3'!AB$259","v":0},{"$f":"'Scen 3'!AC$259","v":0},{"$f":"'Scen 3'!AD$259","v":0},{"$f":"'Scen 3'!AE$259","v":0},{"$f":"'Scen 3'!AF$259","v":-0.7813055686114263},{"$f":"'Scen 3'!AG$259","v":-0.54016365619791185},{"$f":"'Scen 3'!AH$259","v":2.7320313300143337},{"$f":"'Scen 3'!AI$259","v":3.6211057880690847},{"$f":"'Scen 3'!AJ$259","v":4.2881344998283204},{"$f":"'Scen 3'!AK$259","v":4.0642404126151366},{"$f":"'Scen 3'!AL$259","v":4.254174112751345},{"$f":"'Scen 3'!AM$259","v":3.2440330713416268},{"$f":"'Scen 3'!AN$259","v":3.3349014989129682},{"$f":"'Scen 3'!AO$259","v":3.2427767713188502},{"$f":"'Scen 3'!AP$259","v":3.3286996356949961},{"$f":"'Scen 3'!AQ$259","v":3.4484785263779729},{"$f":"'Scen 3'!AR$259","v":4.1241707577876028},{"$f":"'Scen 3'!AS$259","v":4.1292036384506874},{"$f":"'Scen 3'!AT$259","v":4.1962129396822201},{"$f":"'Scen 3'!AU$259","v":4.2448263314543304},{"$f":"'Scen 3'!AV$259","v":4.3615572702259451},{"$f":"'Scen 3'!AW$259","v":5.2544753630139844},{"$f":"'Scen 3'!AX$259","v":5.259597731413252},{"$f":"'Scen 3'!AY$259","v":5.2782910724604388},{"$f":"'Scen 3'!AZ$259","v":5.7105344490925924},{"$f":"'Scen 3'!BA$259","v":6.2370964345146325},{"$f":"'Scen 3'!BB$259","v":6.7631122163394917},{"$f":"'Scen 3'!BC$259","v":6.6668111022181744},{"$f":"'Scen 3'!BD$259","v":6.5957162766057467},{"$f":"'Scen 3'!BE$259","v":6.5659027657880493},{"$f":"'Scen 3'!BF$259","v":6.5466737616133743},{"$f":"'Scen 3'!BG$259","v":6.7616113637896209},{"$f":"'Scen 3'!BH$259","v":6.7833678363390115},{"$f":"'Scen 3'!BI$259","v":6.8019934316231909},{"$f":"'Scen 3'!BJ$259","v":6.7449695799238159}]
[null,null,null,null,"ICR","SCEN 4",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$259","v":0},{"$f":"'Scen 4'!AB$259","v":0},{"$f":"'Scen 4'!AC$259","v":0},{"$f":"'Scen 4'!AD$259","v":0},{"$f":"'Scen 4'!AE$259","v":0},{"$f":"'Scen 4'!AF$259","v":-0.74749178627691781},{"$f":"'Scen 4'!AG$259","v":-0.5756266135275887},{"$f":"'Scen 4'!AH$259","v":2.3073773005237577},{"$f":"'Scen 4'!AI$259","v":2.4141485789919037},{"$f":"'Scen 4'!AJ$259","v":2.9774799118281701},{"$f":"'Scen 4'!AK$259","v":3.3760071147997044},{"$f":"'Scen 4'!AL$259","v":3.398613328275482},{"$f":"'Scen 4'!AM$259","v":3.8744874795654489},{"$f":"'Scen 4'!AN$259","v":3.9572539788098835},{"$f":"'Scen 4'!AO$259","v":3.6851231178098272},{"$f":"'Scen 4'!AP$259","v":3.6228500661228438},{"$f":"'Scen 4'!AQ$259","v":3.5598075532995086},{"$f":"'Scen 4'!AR$259","v":4.1024621861794826},{"$f":"'Scen 4'!AS$259","v":3.9011498942558638},{"$f":"'Scen 4'!AT$259","v":3.8624970112960773},{"$f":"'Scen 4'!AU$259","v":3.8038457532107914},{"$f":"'Scen 4'!AV$259","v":3.7969437015031469},{"$f":"'Scen 4'!AW$259","v":4.5449210706092478},{"$f":"'Scen 4'!AX$259","v":4.4358496003288845},{"$f":"'Scen 4'!AY$259","v":4.3520368373866578},{"$f":"'Scen 4'!AZ$259","v":4.4496805358973486},{"$f":"'Scen 4'!BA$259","v":4.5553039314256303},{"$f":"'Scen 4'!BB$259","v":4.8414098675275641},{"$f":"'Scen 4'!BC$259","v":4.8054094286124061},{"$f":"'Scen 4'!BD$259","v":4.8084375574790412},{"$f":"'Scen 4'!BE$259","v":4.9027622124657615},{"$f":"'Scen 4'!BF$259","v":5.017438216528852},{"$f":"'Scen 4'!BG$259","v":5.2398475470215358},{"$f":"'Scen 4'!BH$259","v":5.2650520570605677},{"$f":"'Scen 4'!BI$259","v":5.2882147003361766},{"$f":"'Scen 4'!BJ$259","v":5.251869863402626}]
[null,null,null,null,"ICR","SCEN 5",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$259","v":0},{"$f":"'Scen 5'!AB$259","v":0},{"$f":"'Scen 5'!AC$259","v":0},{"$f":"'Scen 5'!AD$259","v":0},{"$f":"'Scen 5'!AE$259","v":0},{"$f":"'Scen 5'!AF$259","v":-0.78352755067738222},{"$f":"'Scen 5'!AG$259","v":-0.54476957420661143},{"$f":"'Scen 5'!AH$259","v":2.7987225028298428},{"$f":"'Scen 5'!AI$259","v":3.7080174547281946},{"$f":"'Scen 5'!AJ$259","v":4.4100838653520311},{"$f":"'Scen 5'!AK$259","v":4.1550913578203668},{"$f":"'Scen 5'!AL$259","v":4.4065992873180937},{"$f":"'Scen 5'!AM$259","v":2.9233948136059902},{"$f":"'Scen 5'!AN$259","v":3.0300945786862896},{"$f":"'Scen 5'!AO$259","v":2.9281206216435098},{"$f":"'Scen 5'!AP$259","v":3.0131402079589256},{"$f":"'Scen 5'!AQ$259","v":3.1286338540172367},{"$f":"'Scen 5'!AR$259","v":3.7808123005579413},{"$f":"'Scen 5'!AS$259","v":3.7794668027261547},{"$f":"'Scen 5'!AT$259","v":3.8440596844734665},{"$f":"'Scen 5'!AU$259","v":3.8881131300792573},{"$f":"'Scen 5'!AV$259","v":3.9978479799926361},{"$f":"'Scen 5'!AW$259","v":4.8906012569081714},{"$f":"'Scen 5'!AX$259","v":4.8959707324697108},{"$f":"'Scen 5'!AY$259","v":4.9194260503022118},{"$f":"'Scen 5'!AZ$259","v":5.3386743867631825},{"$f":"'Scen 5'!BA$259","v":5.8429325136294912},{"$f":"'Scen 5'!BB$259","v":6.3704979264003541},{"$f":"'Scen 5'!BC$259","v":6.275172998956335},{"$f":"'Scen 5'!BD$259","v":6.196388157759448},{"$f":"'Scen 5'!BE$259","v":6.1732466418582828},{"$f":"'Scen 5'!BF$259","v":6.1592223424172454},{"$f":"'Scen 5'!BG$259","v":6.4306780647500696},{"$f":"'Scen 5'!BH$259","v":6.4399852183901087},{"$f":"'Scen 5'!BI$259","v":6.4617236038489336},{"$f":"'Scen 5'!BJ$259","v":6.4078184282967854}]
[null,null,null,null,"ICR","SCEN 6",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$259","v":0},{"$f":"'Scen 6'!AB$259","v":0},{"$f":"'Scen 6'!AC$259","v":0},{"$f":"'Scen 6'!AD$259","v":0},{"$f":"'Scen 6'!AE$259","v":0},{"$f":"'Scen 6'!AF$259","v":-0.78352755067738222},{"$f":"'Scen 6'!AG$259","v":-0.54476957420661143},{"$f":"'Scen 6'!AH$259","v":2.0911316787114833},{"$f":"'Scen 6'!AI$259","v":3.1990849110106745},{"$f":"'Scen 6'!AJ$259","v":3.9553270336133188},{"$f":"'Scen 6'!AK$259","v":4.2371775140432479},{"$f":"'Scen 6'!AL$259","v":4.2613194028604422},{"$f":"'Scen 6'!AM$259","v":2.8693830615817331},{"$f":"'Scen 6'!AN$259","v":2.9599788556968063},{"$f":"'Scen 6'!AO$259","v":2.8606965495417369},{"$f":"'Scen 6'!AP$259","v":2.9466426450937493},{"$f":"'Scen 6'!AQ$259","v":3.0620265914494542},{"$f":"'Scen 6'!AR$259","v":3.6918385184753673},{"$f":"'Scen 6'!AS$259","v":3.6932999310094714},{"$f":"'Scen 6'!AT$259","v":3.7605458030404431},{"$f":"'Scen 6'!AU$259","v":3.8074551510246177},{"$f":"'Scen 6'!AV$259","v":3.918584446689664},{"$f":"'Scen 6'!AW$259","v":4.7780905162348866},{"$f":"'Scen 6'!AX$259","v":4.7886591661334732},{"$f":"'Scen 6'!AY$259","v":4.8174415005984201},{"$f":"'Scen 6'!AZ$259","v":5.2317427733339326},{"$f":"'Scen 6'!BA$259","v":5.7302090327631348},{"$f":"'Scen 6'!BB$259","v":6.2392107987915821},{"$f":"'Scen 6'!BC$259","v":6.155385267577012},{"$f":"'Scen 6'!BD$259","v":6.0813500107477463},{"$f":"'Scen 6'!BE$259","v":6.0448820833244579},{"$f":"'Scen 6'!BF$259","v":6.0251832277495483},{"$f":"'Scen 6'!BG$259","v":6.2270195919378217},{"$f":"'Scen 6'!BH$259","v":6.252338958481479},{"$f":"'Scen 6'!BI$259","v":6.2749834916967302},{"$f":"'Scen 6'!BJ$259","v":6.2243693630681625}]
[null,null,null,null,"ICR","SCEN 7",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$259","v":0},{"$f":"'Scen 7'!AB$259","v":0},{"$f":"'Scen 7'!AC$259","v":0},{"$f":"'Scen 7'!AD$259","v":0},{"$f":"'Scen 7'!AE$259","v":0},{"$f":"'Scen 7'!AF$259","v":-0.78352755067738222},{"$f":"'Scen 7'!AG$259","v":-0.54476957420661143},{"$f":"'Scen 7'!AH$259","v":2.0911316787114833},{"$f":"'Scen 7'!AI$259","v":3.1990849110106745},{"$f":"'Scen 7'!AJ$259","v":3.9553270336133188},{"$f":"'Scen 7'!AK$259","v":4.2371775140432479},{"$f":"'Scen 7'!AL$259","v":4.2613194028604422},{"$f":"'Scen 7'!AM$259","v":2.8693830615817331},{"$f":"'Scen 7'!AN$259","v":2.9599788556968063},{"$f":"'Scen 7'!AO$259","v":2.8606965495417369},{"$f":"'Scen 7'!AP$259","v":2.9466426450937493},{"$f":"'Scen 7'!AQ$259","v":3.0620265914494542},{"$f":"'Scen 7'!AR$259","v":3.6918385184753673},{"$f":"'Scen 7'!AS$259","v":3.6932999310094714},{"$f":"'Scen 7'!AT$259","v":3.7605458030404431},{"$f":"'Scen 7'!AU$259","v":3.8074551510246177},{"$f":"'Scen 7'!AV$259","v":3.918584446689664},{"$f":"'Scen 7'!AW$259","v":4.7780905162348866},{"$f":"'Scen 7'!AX$259","v":4.7886591661334732},{"$f":"'Scen 7'!AY$259","v":4.8174415005984201},{"$f":"'Scen 7'!AZ$259","v":5.2317427733339326},{"$f":"'Scen 7'!BA$259","v":5.7302090327631348},{"$f":"'Scen 7'!BB$259","v":6.2392107987915821},{"$f":"'Scen 7'!BC$259","v":6.155385267577012},{"$f":"'Scen 7'!BD$259","v":6.0813500107477463},{"$f":"'Scen 7'!BE$259","v":6.0448820833244579},{"$f":"'Scen 7'!BF$259","v":6.0251832277495483},{"$f":"'Scen 7'!BG$259","v":6.2270195919378217},{"$f":"'Scen 7'!BH$259","v":6.252338958481479},{"$f":"'Scen 7'!BI$259","v":6.2749834916967302},{"$f":"'Scen 7'!BJ$259","v":6.2243693630681625}]
[null,null,null,null,"ICR","SCEN 8",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$259","v":0},{"$f":"'Scen 8'!AB$259","v":0},{"$f":"'Scen 8'!AC$259","v":0},{"$f":"'Scen 8'!AD$259","v":0},{"$f":"'Scen 8'!AE$259","v":0},{"$f":"'Scen 8'!AF$259","v":-0.78352755067738222},{"$f":"'Scen 8'!AG$259","v":-0.54476957420661143},{"$f":"'Scen 8'!AH$259","v":2.0911316787114833},{"$f":"'Scen 8'!AI$259","v":3.1990849110106745},{"$f":"'Scen 8'!AJ$259","v":3.9553270336133188},{"$f":"'Scen 8'!AK$259","v":4.2371775140432479},{"$f":"'Scen 8'!AL$259","v":4.2613194028604422},{"$f":"'Scen 8'!AM$259","v":2.8693830615817331},{"$f":"'Scen 8'!AN$259","v":2.9599788556968063},{"$f":"'Scen 8'!AO$259","v":2.8606965495417369},{"$f":"'Scen 8'!AP$259","v":2.9466426450937493},{"$f":"'Scen 8'!AQ$259","v":3.0620265914494542},{"$f":"'Scen 8'!AR$259","v":3.6918385184753673},{"$f":"'Scen 8'!AS$259","v":3.6932999310094714},{"$f":"'Scen 8'!AT$259","v":3.7605458030404431},{"$f":"'Scen 8'!AU$259","v":3.8074551510246177},{"$f":"'Scen 8'!AV$259","v":3.918584446689664},{"$f":"'Scen 8'!AW$259","v":4.7780905162348866},{"$f":"'Scen 8'!AX$259","v":4.7886591661334732},{"$f":"'Scen 8'!AY$259","v":4.8174415005984201},{"$f":"'Scen 8'!AZ$259","v":5.2317427733339326},{"$f":"'Scen 8'!BA$259","v":5.7302090327631348},{"$f":"'Scen 8'!BB$259","v":6.2392107987915821},{"$f":"'Scen 8'!BC$259","v":6.155385267577012},{"$f":"'Scen 8'!BD$259","v":6.0813500107477463},{"$f":"'Scen 8'!BE$259","v":6.0448820833244579},{"$f":"'Scen 8'!BF$259","v":6.0251832277495483},{"$f":"'Scen 8'!BG$259","v":6.2270195919378217},{"$f":"'Scen 8'!BH$259","v":6.252338958481479},{"$f":"'Scen 8'!BI$259","v":6.2749834916967302},{"$f":"'Scen 8'!BJ$259","v":6.2243693630681625}]
[null,null,null,null,"ICR","SCEN 9",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$259","v":0},{"$f":"'Scen 9'!AB$259","v":0},{"$f":"'Scen 9'!AC$259","v":0},{"$f":"'Scen 9'!AD$259","v":0},{"$f":"'Scen 9'!AE$259","v":0},{"$f":"'Scen 9'!AF$259","v":-0.78352755067738222},{"$f":"'Scen 9'!AG$259","v":-0.54476957420661143},{"$f":"'Scen 9'!AH$259","v":2.0911316787114833},{"$f":"'Scen 9'!AI$259","v":3.1990849110106745},{"$f":"'Scen 9'!AJ$259","v":3.9553270336133188},{"$f":"'Scen 9'!AK$259","v":4.2371775140432479},{"$f":"'Scen 9'!AL$259","v":4.2613194028604422},{"$f":"'Scen 9'!AM$259","v":2.8693830615817331},{"$f":"'Scen 9'!AN$259","v":2.9599788556968063},{"$f":"'Scen 9'!AO$259","v":2.8606965495417369},{"$f":"'Scen 9'!AP$259","v":2.9466426450937493},{"$f":"'Scen 9'!AQ$259","v":3.0620265914494542},{"$f":"'Scen 9'!AR$259","v":3.6918385184753673},{"$f":"'Scen 9'!AS$259","v":3.6932999310094714},{"$f":"'Scen 9'!AT$259","v":3.7605458030404431},{"$f":"'Scen 9'!AU$259","v":3.8074551510246177},{"$f":"'Scen 9'!AV$259","v":3.918584446689664},{"$f":"'Scen 9'!AW$259","v":4.7780905162348866},{"$f":"'Scen 9'!AX$259","v":4.7886591661334732},{"$f":"'Scen 9'!AY$259","v":4.8174415005984201},{"$f":"'Scen 9'!AZ$259","v":5.2317427733339326},{"$f":"'Scen 9'!BA$259","v":5.7302090327631348},{"$f":"'Scen 9'!BB$259","v":6.2392107987915821},{"$f":"'Scen 9'!BC$259","v":6.155385267577012},{"$f":"'Scen 9'!BD$259","v":6.0813500107477463},{"$f":"'Scen 9'!BE$259","v":6.0448820833244579},{"$f":"'Scen 9'!BF$259","v":6.0251832277495483},{"$f":"'Scen 9'!BG$259","v":6.2270195919378217},{"$f":"'Scen 9'!BH$259","v":6.252338958481479},{"$f":"'Scen 9'!BI$259","v":6.2749834916967302},{"$f":"'Scen 9'!BJ$259","v":6.2243693630681625}]
[null,null,null,null,"Applicable Threshold - A- Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O_FinStats!AA$256","v":0},{"$f":"O_FinStats!AB$256","v":0},{"$f":"O_FinStats!AC$256","v":0},{"$f":"O_FinStats!AD$256","v":0},{"$f":"O_FinStats!AE$256","v":0},{"$f":"O_FinStats!AF$256","v":0},{"$f":"O_FinStats!AG$256","v":0},{"$f":"O_FinStats!AH$256","v":0},{"$f":"O_FinStats!AI$256","v":0},{"$f":"O_FinStats!AJ$256","v":0},{"$f":"O_FinStats!AK$256","v":0},{"$f":"O_FinStats!AL$256","v":0},{"$f":"O_FinStats!AM$256","v":0},{"$f":"O_FinStats!AN$256","v":0},{"$f":"O_FinStats!AO$256","v":0},{"$f":"O_FinStats!AP$256","v":0},{"$f":"O_FinStats!AQ$256","v":0},{"$f":"O_FinStats!AR$256","v":0},{"$f":"O_FinStats!AS$256","v":0},{"$f":"O_FinStats!AT$256","v":0},{"$f":"O_FinStats!AU$256","v":0},{"$f":"O_FinStats!AV$256","v":0},{"$f":"O_FinStats!AW$256","v":0},{"$f":"O_FinStats!AX$256","v":0},{"$f":"O_FinStats!AY$256","v":0},{"$f":"O_FinStats!AZ$256","v":0},{"$f":"O_FinStats!BA$256","v":0},{"$f":"O_FinStats!BB$256","v":0},{"$f":"O_FinStats!BC$256","v":0},{"$f":"O_FinStats!BD$256","v":0},{"$f":"O_FinStats!BE$256","v":0},{"$f":"O_FinStats!BF$256","v":0},{"$f":"O_FinStats!BG$256","v":0},{"$f":"O_FinStats!BH$256","v":0},{"$f":"O_FinStats!BI$256","v":0},{"$f":"O_FinStats!BJ$256","v":0}]
[]
["Equity Ratios"]
[]
[null,null,null,null,"Forecast RoRE","SCEN 1",{"$f":"'Scen 1'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$265","v":0},{"$f":"'Scen 1'!AB$265","v":0},{"$f":"'Scen 1'!AC$265","v":0},{"$f":"'Scen 1'!AD$265","v":0},{"$f":"'Scen 1'!AE$265","v":0},{"$f":"'Scen 1'!AF$265","v":-0.21601649405360027},{"$f":"'Scen 1'!AG$265","v":-0.2114814661018708},{"$f":"'Scen 1'!AH$265","v":1.9221168732453677E-3},{"$f":"'Scen 1'!AI$265","v":5.4216590764427357E-2},{"$f":"'Scen 1'!AJ$265","v":5.7296485967477828E-2},{"$f":"'Scen 1'!AK$265","v":6.4697575327959472E-2},{"$f":"'Scen 1'!AL$265","v":4.1350708490685742E-2},{"$f":"'Scen 1'!AM$265","v":3.7624175856331904E-2},{"$f":"'Scen 1'!AN$265","v":3.3598658561683502E-2},{"$f":"'Scen 1'!AO$265","v":2.1934439136387589E-2},{"$f":"'Scen 1'!AP$265","v":2.0852983626168296E-2},{"$f":"'Scen 1'!AQ$265","v":2.1115616321488787E-2},{"$f":"'Scen 1'!AR$265","v":4.3267406032192667E-2},{"$f":"'Scen 1'!AS$265","v":3.9751661518146117E-2},{"$f":"'Scen 1'!AT$265","v":3.821448804570423E-2},{"$f":"'Scen 1'!AU$265","v":3.4109826991669326E-2},{"$f":"'Scen 1'!AV$265","v":3.079900772655866E-2},{"$f":"'Scen 1'!AW$265","v":5.522362976283493E-2},{"$f":"'Scen 1'!AX$265","v":5.2594254001152516E-2},{"$f":"'Scen 1'!AY$265","v":5.0486787738366359E-2},{"$f":"'Scen 1'!AZ$265","v":5.0488013732477896E-2},{"$f":"'Scen 1'!BA$265","v":5.1766976914368178E-2},{"$f":"'Scen 1'!BB$265","v":6.0374472247766896E-2},{"$f":"'Scen 1'!BC$265","v":8.7837336201793917E-2},{"$f":"'Scen 1'!BD$265","v":8.6469095974752747E-2},{"$f":"'Scen 1'!BE$265","v":8.5675261862816626E-2},{"$f":"'Scen 1'!BF$265","v":8.5629302897101453E-2},{"$f":"'Scen 1'!BG$265","v":8.9781554462858057E-2},{"$f":"'Scen 1'!BH$265","v":8.89047651710657E-2},{"$f":"'Scen 1'!BI$265","v":8.80675163100091E-2},{"$f":"'Scen 1'!BJ$265","v":8.6758822135198976E-2}]
[null,null,null,null,{"$f":"E178","v":"Forecast RoRE"},"SCEN 2",{"$f":"'Scen 2'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$265","v":0},{"$f":"'Scen 2'!AB$265","v":0},{"$f":"'Scen 2'!AC$265","v":0},{"$f":"'Scen 2'!AD$265","v":0},{"$f":"'Scen 2'!AE$265","v":0},{"$f":"'Scen 2'!AF$265","v":-0.21601649405360027},{"$f":"'Scen 2'!AG$265","v":-0.21152921979254294},{"$f":"'Scen 2'!AH$265","v":2.7530818240623449E-3},{"$f":"'Scen 2'!AI$265","v":-7.8630670362446267E-3},{"$f":"'Scen 2'!AJ$265","v":5.0305435854272867E-3},{"$f":"'Scen 2'!AK$265","v":1.1798579954713277E-2},{"$f":"'Scen 2'!AL$265","v":2.1120902757723304E-3},{"$f":"'Scen 2'!AM$265","v":1.7462967735391952E-2},{"$f":"'Scen 2'!AN$265","v":9.4416419343062753E-3},{"$f":"'Scen 2'!AO$265","v":-7.1286494565494943E-3},{"$f":"'Scen 2'!AP$265","v":-7.421670574834326E-3},{"$f":"'Scen 2'!AQ$265","v":-6.5793233195224274E-3},{"$f":"'Scen 2'!AR$265","v":1.337617666688674E-2},{"$f":"'Scen 2'!AS$265","v":1.0205816941261603E-2},{"$f":"'Scen 2'!AT$265","v":9.3716726177181277E-3},{"$f":"'Scen 2'!AU$265","v":6.3425717434655226E-3},{"$f":"'Scen 2'!AV$265","v":3.7459427411072103E-3},{"$f":"'Scen 2'!AW$265","v":2.5653041087537961E-2},{"$f":"'Scen 2'!AX$265","v":2.3243824524711965E-2},{"$f":"'Scen 2'!AY$265","v":2.1273147057468755E-2},{"$f":"'Scen 2'!AZ$265","v":2.1313691036864684E-2},{"$f":"'Scen 2'!BA$265","v":2.2715945402851139E-2},{"$f":"'Scen 2'!BB$265","v":3.0841311788648108E-2},{"$f":"'Scen 2'!BC$265","v":5.8350148188459433E-2},{"$f":"'Scen 2'!BD$265","v":5.6831626587262561E-2},{"$f":"'Scen 2'!BE$265","v":5.6107569293725533E-2},{"$f":"'Scen 2'!BF$265","v":5.6078684980115825E-2},{"$f":"'Scen 2'!BG$265","v":5.9893952391453675E-2},{"$f":"'Scen 2'!BH$265","v":5.9128294923116186E-2},{"$f":"'Scen 2'!BI$265","v":5.8281041938962004E-2},{"$f":"'Scen 2'!BJ$265","v":5.7062098047652152E-2}]
[null,null,null,null,{"$f":"E179","v":"Forecast RoRE"},"SCEN 3",{"$f":"'Scen 3'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$265","v":0},{"$f":"'Scen 3'!AB$265","v":0},{"$f":"'Scen 3'!AC$265","v":0},{"$f":"'Scen 3'!AD$265","v":0},{"$f":"'Scen 3'!AE$265","v":0},{"$f":"'Scen 3'!AF$265","v":-0.20604580047758264},{"$f":"'Scen 3'!AG$265","v":-0.20801592071987648},{"$f":"'Scen 3'!AH$265","v":4.3137612523799884E-2},{"$f":"'Scen 3'!AI$265","v":0.10797969271426207},{"$f":"'Scen 3'!AJ$265","v":0.14552689733927132},{"$f":"'Scen 3'!AK$265","v":0.12054955423970072},{"$f":"'Scen 3'!AL$265","v":0.11712585213810812},{"$f":"'Scen 3'!AM$265","v":5.1318623226196611E-2},{"$f":"'Scen 3'!AN$265","v":4.9358706116100132E-2},{"$f":"'Scen 3'!AO$265","v":3.8758730642869506E-2},{"$f":"'Scen 3'!AP$265","v":3.8162781735753014E-2},{"$f":"'Scen 3'!AQ$265","v":3.9366172023448248E-2},{"$f":"'Scen 3'!AR$265","v":6.4157926692607614E-2},{"$f":"'Scen 3'!AS$265","v":6.1375942491682219E-2},{"$f":"'Scen 3'!AT$265","v":6.0102689676768704E-2},{"$f":"'Scen 3'!AU$265","v":5.605168077950666E-2},{"$f":"'Scen 3'!AV$265","v":5.3196904840244259E-2},{"$f":"'Scen 3'!AW$265","v":8.0230617956022127E-2},{"$f":"'Scen 3'!AX$265","v":7.8103533523489435E-2},{"$f":"'Scen 3'!AY$265","v":7.6497962517154669E-2},{"$f":"'Scen 3'!AZ$265","v":7.7766584655884652E-2},{"$f":"'Scen 3'!BA$265","v":8.0234071323198722E-2},{"$f":"'Scen 3'!BB$265","v":9.007196044828171E-2},{"$f":"'Scen 3'!BC$265","v":0.11695531341136815},{"$f":"'Scen 3'!BD$265","v":0.11451362027722804},{"$f":"'Scen 3'!BE$265","v":0.11238169210516567},{"$f":"'Scen 3'!BF$265","v":0.11068415443621893},{"$f":"'Scen 3'!BG$265","v":0.11552530871700577},{"$f":"'Scen 3'!BH$265","v":0.11461376478062187},{"$f":"'Scen 3'!BI$265","v":0.11365717554638533},{"$f":"'Scen 3'!BJ$265","v":0.11208941678978059}]
[null,null,null,null,"Forecast RoRE","SCEN 4",{"$f":"'Scen 4'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$265","v":0},{"$f":"'Scen 4'!AB$265","v":0},{"$f":"'Scen 4'!AC$265","v":0},{"$f":"'Scen 4'!AD$265","v":0},{"$f":"'Scen 4'!AE$265","v":0},{"$f":"'Scen 4'!AF$265","v":-0.22403007905532785},{"$f":"'Scen 4'!AG$265","v":-0.20870344776865468},{"$f":"'Scen 4'!AH$265","v":-1.6530815121131394E-2},{"$f":"'Scen 4'!AI$265","v":9.6105759048874251E-3},{"$f":"'Scen 4'!AJ$265","v":5.4035145016758497E-2},{"$f":"'Scen 4'!AK$265","v":7.3377778225696744E-2},{"$f":"'Scen 4'!AL$265","v":7.0933864810859559E-2},{"$f":"'Scen 4'!AM$265","v":3.4426626441761858E-2},{"$f":"'Scen 4'!AN$265","v":3.4542831423887602E-2},{"$f":"'Scen 4'!AO$265","v":2.2913599675750386E-2},{"$f":"'Scen 4'!AP$265","v":1.9555346625196968E-2},{"$f":"'Scen 4'!AQ$265","v":1.7586592177151358E-2},{"$f":"'Scen 4'!AR$265","v":3.4515271746707092E-2},{"$f":"'Scen 4'!AS$265","v":2.8619723969360512E-2},{"$f":"'Scen 4'!AT$265","v":2.7250119620473422E-2},{"$f":"'Scen 4'!AU$265","v":2.3487871936711209E-2},{"$f":"'Scen 4'!AV$265","v":2.0431651701314255E-2},{"$f":"'Scen 4'!AW$265","v":4.2794755957742486E-2},{"$f":"'Scen 4'!AX$265","v":4.0240488756829812E-2},{"$f":"'Scen 4'!AY$265","v":3.8196237286055999E-2},{"$f":"'Scen 4'!AZ$265","v":3.8125881050148594E-2},{"$f":"'Scen 4'!BA$265","v":3.9342465716071189E-2},{"$f":"'Scen 4'!BB$265","v":4.7217022517452592E-2},{"$f":"'Scen 4'!BC$265","v":7.3900469182568151E-2},{"$f":"'Scen 4'!BD$265","v":7.1801775063516787E-2},{"$f":"'Scen 4'!BE$265","v":7.0523268205761672E-2},{"$f":"'Scen 4'!BF$265","v":6.9664138620069607E-2},{"$f":"'Scen 4'!BG$265","v":7.3596951745466876E-2},{"$f":"'Scen 4'!BH$265","v":7.2776532444809347E-2},{"$f":"'Scen 4'!BI$265","v":7.1985322622257805E-2},{"$f":"'Scen 4'!BJ$265","v":7.0723569986203189E-2}]
[null,null,null,null,"Forecast RoRE","SCEN 5",{"$f":"'Scen 5'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$265","v":0},{"$f":"'Scen 5'!AB$265","v":0},{"$f":"'Scen 5'!AC$265","v":0},{"$f":"'Scen 5'!AD$265","v":0},{"$f":"'Scen 5'!AE$265","v":0},{"$f":"'Scen 5'!AF$265","v":-0.20576229646714028},{"$f":"'Scen 5'!AG$265","v":-0.20706001138131386},{"$f":"'Scen 5'!AH$265","v":4.7168408610203105E-2},{"$f":"'Scen 5'!AI$265","v":0.11331727046270276},{"$f":"'Scen 5'!AJ$265","v":0.15375832340549667},{"$f":"'Scen 5'!AK$265","v":0.12787187071635131},{"$f":"'Scen 5'!AL$265","v":0.12937937899148638},{"$f":"'Scen 5'!AM$265","v":3.4620227262014164E-2},{"$f":"'Scen 5'!AN$265","v":3.4045503297564818E-2},{"$f":"'Scen 5'!AO$265","v":2.2974845883374683E-2},{"$f":"'Scen 5'!AP$265","v":2.2616791287593613E-2},{"$f":"'Scen 5'!AQ$265","v":2.4097890240755041E-2},{"$f":"'Scen 5'!AR$265","v":4.8677925451426476E-2},{"$f":"'Scen 5'!AS$265","v":4.5697572140499354E-2},{"$f":"'Scen 5'!AT$265","v":4.4571702545166347E-2},{"$f":"'Scen 5'!AU$265","v":4.0706403942918523E-2},{"$f":"'Scen 5'!AV$265","v":3.7936027768019118E-2},{"$f":"'Scen 5'!AW$265","v":6.5490130203359573E-2},{"$f":"'Scen 5'!AX$265","v":6.3250161446356604E-2},{"$f":"'Scen 5'!AY$265","v":6.1583453427032572E-2},{"$f":"'Scen 5'!AZ$265","v":6.2900306727667346E-2},{"$f":"'Scen 5'!BA$265","v":6.542421392065563E-2},{"$f":"'Scen 5'!BB$265","v":7.5383702757869972E-2},{"$f":"'Scen 5'!BC$265","v":0.10369119016064703},{"$f":"'Scen 5'!BD$265","v":0.10096693988378709},{"$f":"'Scen 5'!BE$265","v":9.8681813029818224E-2},{"$f":"'Scen 5'!BF$265","v":9.6863747471678766E-2},{"$f":"'Scen 5'!BG$265","v":0.1035397091669486},{"$f":"'Scen 5'!BH$265","v":0.10240271093432593},{"$f":"'Scen 5'!BI$265","v":0.1014609772323574},{"$f":"'Scen 5'!BJ$265","v":9.9922292467569715E-2}]
[null,null,null,null,"Forecast RoRE","SCEN 6",{"$f":"'Scen 6'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$265","v":0},{"$f":"'Scen 6'!AB$265","v":0},{"$f":"'Scen 6'!AC$265","v":0},{"$f":"'Scen 6'!AD$265","v":0},{"$f":"'Scen 6'!AE$265","v":0},{"$f":"'Scen 6'!AF$265","v":-0.20576229646714028},{"$f":"'Scen 6'!AG$265","v":-0.20706001138131386},{"$f":"'Scen 6'!AH$265","v":-4.4953947352513934E-3},{"$f":"'Scen 6'!AI$265","v":7.817962626085917E-2},{"$f":"'Scen 6'!AJ$265","v":0.12393888168478344},{"$f":"'Scen 6'!AK$265","v":0.13300960980893217},{"$f":"'Scen 6'!AL$265","v":0.12091746700392857},{"$f":"'Scen 6'!AM$265","v":3.3185976060712365E-2},{"$f":"'Scen 6'!AN$265","v":3.1748905383288478E-2},{"$f":"'Scen 6'!AO$265","v":2.1089116124037736E-2},{"$f":"'Scen 6'!AP$265","v":2.0853823969880808E-2},{"$f":"'Scen 6'!AQ$265","v":2.2405839123122356E-2},{"$f":"'Scen 6'!AR$265","v":4.5879878519102878E-2},{"$f":"'Scen 6'!AS$265","v":4.3073391179095304E-2},{"$f":"'Scen 6'!AT$265","v":4.2117991892373974E-2},{"$f":"'Scen 6'!AU$265","v":3.8483615277389298E-2},{"$f":"'Scen 6'!AV$265","v":3.5883664308065701E-2},{"$f":"'Scen 6'!AW$265","v":6.2189542762139297E-2},{"$f":"'Scen 6'!AX$265","v":6.0104765919879045E-2},{"$f":"'Scen 6'!AY$265","v":5.857687977565014E-2},{"$f":"'Scen 6'!AZ$265","v":6.0003247431010251E-2},{"$f":"'Scen 6'!BA$265","v":6.2633438622880719E-2},{"$f":"'Scen 6'!BB$265","v":7.2079459092693365E-2},{"$f":"'Scen 6'!BC$265","v":0.10040730129892086},{"$f":"'Scen 6'!BD$265","v":9.7832847568120912E-2},{"$f":"'Scen 6'!BE$265","v":9.558788160529004E-2},{"$f":"'Scen 6'!BF$265","v":9.3819902657822835E-2},{"$f":"'Scen 6'!BG$265","v":9.8165900761670435E-2},{"$f":"'Scen 6'!BH$265","v":9.7259355662217634E-2},{"$f":"'Scen 6'!BI$265","v":9.6337421038311166E-2},{"$f":"'Scen 6'!BJ$265","v":9.483845959644889E-2}]
[null,null,null,null,"Forecast RoRE","SCEN 7",{"$f":"'Scen 7'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$265","v":0},{"$f":"'Scen 7'!AB$265","v":0},{"$f":"'Scen 7'!AC$265","v":0},{"$f":"'Scen 7'!AD$265","v":0},{"$f":"'Scen 7'!AE$265","v":0},{"$f":"'Scen 7'!AF$265","v":-0.20576229646714028},{"$f":"'Scen 7'!AG$265","v":-0.20706001138131386},{"$f":"'Scen 7'!AH$265","v":-4.4953947352513934E-3},{"$f":"'Scen 7'!AI$265","v":7.817962626085917E-2},{"$f":"'Scen 7'!AJ$265","v":0.12393888168478344},{"$f":"'Scen 7'!AK$265","v":0.13300960980893217},{"$f":"'Scen 7'!AL$265","v":0.12091746700392857},{"$f":"'Scen 7'!AM$265","v":3.3185976060712365E-2},{"$f":"'Scen 7'!AN$265","v":3.1748905383288478E-2},{"$f":"'Scen 7'!AO$265","v":2.1089116124037736E-2},{"$f":"'Scen 7'!AP$265","v":2.0853823969880808E-2},{"$f":"'Scen 7'!AQ$265","v":2.2405839123122356E-2},{"$f":"'Scen 7'!AR$265","v":4.5879878519102878E-2},{"$f":"'Scen 7'!AS$265","v":4.3073391179095304E-2},{"$f":"'Scen 7'!AT$265","v":4.2117991892373974E-2},{"$f":"'Scen 7'!AU$265","v":3.8483615277389298E-2},{"$f":"'Scen 7'!AV$265","v":3.5883664308065701E-2},{"$f":"'Scen 7'!AW$265","v":6.2189542762139297E-2},{"$f":"'Scen 7'!AX$265","v":6.0104765919879045E-2},{"$f":"'Scen 7'!AY$265","v":5.857687977565014E-2},{"$f":"'Scen 7'!AZ$265","v":6.0003247431010251E-2},{"$f":"'Scen 7'!BA$265","v":6.2633438622880719E-2},{"$f":"'Scen 7'!BB$265","v":7.2079459092693365E-2},{"$f":"'Scen 7'!BC$265","v":0.10040730129892086},{"$f":"'Scen 7'!BD$265","v":9.7832847568120912E-2},{"$f":"'Scen 7'!BE$265","v":9.558788160529004E-2},{"$f":"'Scen 7'!BF$265","v":9.3819902657822835E-2},{"$f":"'Scen 7'!BG$265","v":9.8165900761670435E-2},{"$f":"'Scen 7'!BH$265","v":9.7259355662217634E-2},{"$f":"'Scen 7'!BI$265","v":9.6337421038311166E-2},{"$f":"'Scen 7'!BJ$265","v":9.483845959644889E-2}]
[null,null,null,null,"Forecast RoRE","SCEN 8",{"$f":"'Scen 8'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$265","v":0},{"$f":"'Scen 8'!AB$265","v":0},{"$f":"'Scen 8'!AC$265","v":0},{"$f":"'Scen 8'!AD$265","v":0},{"$f":"'Scen 8'!AE$265","v":0},{"$f":"'Scen 8'!AF$265","v":-0.20576229646714028},{"$f":"'Scen 8'!AG$265","v":-0.20706001138131386},{"$f":"'Scen 8'!AH$265","v":-4.4953947352513934E-3},{"$f":"'Scen 8'!AI$265","v":7.817962626085917E-2},{"$f":"'Scen 8'!AJ$265","v":0.12393888168478344},{"$f":"'Scen 8'!AK$265","v":0.13300960980893217},{"$f":"'Scen 8'!AL$265","v":0.12091746700392857},{"$f":"'Scen 8'!AM$265","v":3.3185976060712365E-2},{"$f":"'Scen 8'!AN$265","v":3.1748905383288478E-2},{"$f":"'Scen 8'!AO$265","v":2.1089116124037736E-2},{"$f":"'Scen 8'!AP$265","v":2.0853823969880808E-2},{"$f":"'Scen 8'!AQ$265","v":2.2405839123122356E-2},{"$f":"'Scen 8'!AR$265","v":4.5879878519102878E-2},{"$f":"'Scen 8'!AS$265","v":4.3073391179095304E-2},{"$f":"'Scen 8'!AT$265","v":4.2117991892373974E-2},{"$f":"'Scen 8'!AU$265","v":3.8483615277389298E-2},{"$f":"'Scen 8'!AV$265","v":3.5883664308065701E-2},{"$f":"'Scen 8'!AW$265","v":6.2189542762139297E-2},{"$f":"'Scen 8'!AX$265","v":6.0104765919879045E-2},{"$f":"'Scen 8'!AY$265","v":5.857687977565014E-2},{"$f":"'Scen 8'!AZ$265","v":6.0003247431010251E-2},{"$f":"'Scen 8'!BA$265","v":6.2633438622880719E-2},{"$f":"'Scen 8'!BB$265","v":7.2079459092693365E-2},{"$f":"'Scen 8'!BC$265","v":0.10040730129892086},{"$f":"'Scen 8'!BD$265","v":9.7832847568120912E-2},{"$f":"'Scen 8'!BE$265","v":9.558788160529004E-2},{"$f":"'Scen 8'!BF$265","v":9.3819902657822835E-2},{"$f":"'Scen 8'!BG$265","v":9.8165900761670435E-2},{"$f":"'Scen 8'!BH$265","v":9.7259355662217634E-2},{"$f":"'Scen 8'!BI$265","v":9.6337421038311166E-2},{"$f":"'Scen 8'!BJ$265","v":9.483845959644889E-2}]
[null,null,null,null,"Forecast RoRE","SCEN 9",{"$f":"'Scen 9'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$265","v":0},{"$f":"'Scen 9'!AB$265","v":0},{"$f":"'Scen 9'!AC$265","v":0},{"$f":"'Scen 9'!AD$265","v":0},{"$f":"'Scen 9'!AE$265","v":0},{"$f":"'Scen 9'!AF$265","v":-0.20576229646714028},{"$f":"'Scen 9'!AG$265","v":-0.20706001138131386},{"$f":"'Scen 9'!AH$265","v":-4.4953947352513934E-3},{"$f":"'Scen 9'!AI$265","v":7.817962626085917E-2},{"$f":"'Scen 9'!AJ$265","v":0.12393888168478344},{"$f":"'Scen 9'!AK$265","v":0.13300960980893217},{"$f":"'Scen 9'!AL$265","v":0.12091746700392857},{"$f":"'Scen 9'!AM$265","v":3.3185976060712365E-2},{"$f":"'Scen 9'!AN$265","v":3.1748905383288478E-2},{"$f":"'Scen 9'!AO$265","v":2.1089116124037736E-2},{"$f":"'Scen 9'!AP$265","v":2.0853823969880808E-2},{"$f":"'Scen 9'!AQ$265","v":2.2405839123122356E-2},{"$f":"'Scen 9'!AR$265","v":4.5879878519102878E-2},{"$f":"'Scen 9'!AS$265","v":4.3073391179095304E-2},{"$f":"'Scen 9'!AT$265","v":4.2117991892373974E-2},{"$f":"'Scen 9'!AU$265","v":3.8483615277389298E-2},{"$f":"'Scen 9'!AV$265","v":3.5883664308065701E-2},{"$f":"'Scen 9'!AW$265","v":6.2189542762139297E-2},{"$f":"'Scen 9'!AX$265","v":6.0104765919879045E-2},{"$f":"'Scen 9'!AY$265","v":5.857687977565014E-2},{"$f":"'Scen 9'!AZ$265","v":6.0003247431010251E-2},{"$f":"'Scen 9'!BA$265","v":6.2633438622880719E-2},{"$f":"'Scen 9'!BB$265","v":7.2079459092693365E-2},{"$f":"'Scen 9'!BC$265","v":0.10040730129892086},{"$f":"'Scen 9'!BD$265","v":9.7832847568120912E-2},{"$f":"'Scen 9'!BE$265","v":9.558788160529004E-2},{"$f":"'Scen 9'!BF$265","v":9.3819902657822835E-2},{"$f":"'Scen 9'!BG$265","v":9.8165900761670435E-2},{"$f":"'Scen 9'!BH$265","v":9.7259355662217634E-2},{"$f":"'Scen 9'!BI$265","v":9.6337421038311166E-2},{"$f":"'Scen 9'!BJ$265","v":9.483845959644889E-2}]
[]
[null,null,null,null,"Cost of Equity - post tax","SCEN 1",{"$f":"'Scen 1'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 1'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 1'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 1'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 1'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 1'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 1'!AG$266","v":8.301E-2},{"$f":"'Scen 1'!AH$266","v":6.9500000000000006E-2},{"$f":"'Scen 1'!AI$266","v":6.9500000000000006E-2},{"$f":"'Scen 1'!AJ$266","v":6.9500000000000006E-2},{"$f":"'Scen 1'!AK$266","v":6.9500000000000006E-2},{"$f":"'Scen 1'!AL$266","v":6.9500000000000006E-2},{"$f":"'Scen 1'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 1'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,{"$f":"E188","v":"Cost of Equity - post tax"},"SCEN 2",{"$f":"'Scen 2'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 2'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 2'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 2'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 2'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 2'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 2'!AG$266","v":8.301E-2},{"$f":"'Scen 2'!AH$266","v":6.9500000000000006E-2},{"$f":"'Scen 2'!AI$266","v":6.9500000000000006E-2},{"$f":"'Scen 2'!AJ$266","v":6.9500000000000006E-2},{"$f":"'Scen 2'!AK$266","v":6.9500000000000006E-2},{"$f":"'Scen 2'!AL$266","v":6.9500000000000006E-2},{"$f":"'Scen 2'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 2'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,{"$f":"E189","v":"Cost of Equity - post tax"},"SCEN 3",{"$f":"'Scen 3'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 3'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 3'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 3'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 3'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 3'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 3'!AG$266","v":8.301E-2},{"$f":"'Scen 3'!AH$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AI$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AJ$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AK$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AL$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AM$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AN$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AO$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AP$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AQ$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AR$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AS$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AT$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AU$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AV$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AW$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AX$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AY$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!AZ$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BA$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BB$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BC$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BD$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BE$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BF$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BG$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BH$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BI$266","v":9.3991815898195288E-2},{"$f":"'Scen 3'!BJ$266","v":9.3991815898195288E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 4",{"$f":"'Scen 4'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 4'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 4'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 4'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 4'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 4'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 4'!AG$266","v":8.301E-2},{"$f":"'Scen 4'!AH$266","v":7.5084085009211154E-2},{"$f":"'Scen 4'!AI$266","v":7.5084085009211154E-2},{"$f":"'Scen 4'!AJ$266","v":7.5084085009211154E-2},{"$f":"'Scen 4'!AK$266","v":7.5084085009211154E-2},{"$f":"'Scen 4'!AL$266","v":7.5084085009211154E-2},{"$f":"'Scen 4'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 4'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 5",{"$f":"'Scen 5'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 5'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 5'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 5'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 5'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 5'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 5'!AG$266","v":8.301E-2},{"$f":"'Scen 5'!AH$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AI$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AJ$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AK$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AL$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 5'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 6",{"$f":"'Scen 6'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 6'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 6'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 6'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 6'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 6'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 6'!AG$266","v":8.301E-2},{"$f":"'Scen 6'!AH$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AI$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AJ$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AK$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AL$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 6'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 7",{"$f":"'Scen 7'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 7'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 7'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 7'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 7'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 7'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 7'!AG$266","v":8.301E-2},{"$f":"'Scen 7'!AH$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AI$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AJ$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AK$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AL$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 7'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 8",{"$f":"'Scen 8'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 8'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 8'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 8'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 8'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 8'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 8'!AG$266","v":8.301E-2},{"$f":"'Scen 8'!AH$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AI$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AJ$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AK$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AL$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 8'!BJ$266","v":7.3761480836223969E-2}]
[null,null,null,null,"Cost of Equity - post tax","SCEN 9",{"$f":"'Scen 9'!G$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$266","v":7.2499999999999995E-2},{"$f":"'Scen 9'!AB$266","v":7.2499999999999995E-2},{"$f":"'Scen 9'!AC$266","v":7.2499999999999995E-2},{"$f":"'Scen 9'!AD$266","v":7.2499999999999995E-2},{"$f":"'Scen 9'!AE$266","v":7.2499999999999995E-2},{"$f":"'Scen 9'!AF$266","v":7.4999999999999997E-2},{"$f":"'Scen 9'!AG$266","v":8.301E-2},{"$f":"'Scen 9'!AH$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AI$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AJ$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AK$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AL$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AM$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AN$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AO$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AP$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AQ$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AR$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AS$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AT$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AU$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AV$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AW$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AX$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AY$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!AZ$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BA$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BB$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BC$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BD$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BE$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BF$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BG$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BH$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BI$266","v":7.3761480836223969E-2},{"$f":"'Scen 9'!BJ$266","v":7.3761480836223969E-2}]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 1",{"$f":"'Scen 1'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$268","v":-361},{"$f":"'Scen 1'!AB$268","v":-594},{"$f":"'Scen 1'!AC$268","v":-277},{"$f":"'Scen 1'!AD$268","v":-485},{"$f":"'Scen 1'!AE$268","v":-480},{"$f":"'Scen 1'!AF$268","v":0},{"$f":"'Scen 1'!AG$268","v":0},{"$f":"'Scen 1'!AH$268","v":-575.17978281037722},{"$f":"'Scen 1'!AI$268","v":-903.65110476768382},{"$f":"'Scen 1'!AJ$268","v":-168.26162437059656},{"$f":"'Scen 1'!AK$268","v":13.24073062411685},{"$f":"'Scen 1'!AL$268","v":-152.19234661103837},{"$f":"'Scen 1'!AM$268","v":-235.86999474250797},{"$f":"'Scen 1'!AN$268","v":-345.90026270764065},{"$f":"'Scen 1'!AO$268","v":-327.00171059884087},{"$f":"'Scen 1'!AP$268","v":-468.02790642554987},{"$f":"'Scen 1'!AQ$268","v":-444.68712288222537},{"$f":"'Scen 1'!AR$268","v":-837.04149401994027},{"$f":"'Scen 1'!AS$268","v":-602.90732896069449},{"$f":"'Scen 1'!AT$268","v":-476.57238119704562},{"$f":"'Scen 1'!AU$268","v":-178.14648109166592},{"$f":"'Scen 1'!AV$268","v":-549.45451075662459},{"$f":"'Scen 1'!AW$268","v":-837.21695124632197},{"$f":"'Scen 1'!AX$268","v":-819.08700633177068},{"$f":"'Scen 1'!AY$268","v":-738.93229634114323},{"$f":"'Scen 1'!AZ$268","v":-785.40097275188236},{"$f":"'Scen 1'!BA$268","v":-804.36590849301137},{"$f":"'Scen 1'!BB$268","v":-927.13968589249089},{"$f":"'Scen 1'!BC$268","v":-935.2436808188877},{"$f":"'Scen 1'!BD$268","v":-990.01324027294731},{"$f":"'Scen 1'!BE$268","v":-1048.2283076554659},{"$f":"'Scen 1'!BF$268","v":-912.80572147130351},{"$f":"'Scen 1'!BG$268","v":-1001.3006328903466},{"$f":"'Scen 1'!BH$268","v":-1062.036425810013},{"$f":"'Scen 1'!BI$268","v":-1108.0805419454846},{"$f":"'Scen 1'!BJ$268","v":-1281.8184069384988}]
[null,null,null,null,{"$f":"E198","v":"Net cashflows (to)/from equity holders"},"SCEN 2",{"$f":"'Scen 2'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$268","v":-361},{"$f":"'Scen 2'!AB$268","v":-594},{"$f":"'Scen 2'!AC$268","v":-277},{"$f":"'Scen 2'!AD$268","v":-485},{"$f":"'Scen 2'!AE$268","v":-480},{"$f":"'Scen 2'!AF$268","v":0},{"$f":"'Scen 2'!AG$268","v":0},{"$f":"'Scen 2'!AH$268","v":-766.69355096610957},{"$f":"'Scen 2'!AI$268","v":-251.2885298574231},{"$f":"'Scen 2'!AJ$268","v":240.76467265184601},{"$f":"'Scen 2'!AK$268","v":427.8035799284396},{"$f":"'Scen 2'!AL$268","v":155.5745984366913},{"$f":"'Scen 2'!AM$268","v":-318.69739738468434},{"$f":"'Scen 2'!AN$268","v":-136.50323669007639},{"$f":"'Scen 2'!AO$268","v":-58.684557391288536},{"$f":"'Scen 2'!AP$268","v":-192.83020306151752},{"$f":"'Scen 2'!AQ$268","v":-162.4264710093837},{"$f":"'Scen 2'!AR$268","v":-523.79139924310994},{"$f":"'Scen 2'!AS$268","v":-281.73893814983148},{"$f":"'Scen 2'!AT$268","v":-147.27801546826504},{"$f":"'Scen 2'!AU$268","v":159.48719176057602},{"$f":"'Scen 2'!AV$268","v":-203.26238653522569},{"$f":"'Scen 2'!AW$268","v":-449.70314396931826},{"$f":"'Scen 2'!AX$268","v":-421.9196743215025},{"$f":"'Scen 2'!AY$268","v":-331.58208332312461},{"$f":"'Scen 2'!AZ$268","v":-366.86912663623752},{"$f":"'Scen 2'!BA$268","v":-375.46908338294998},{"$f":"'Scen 2'!BB$268","v":-479.39368486736112},{"$f":"'Scen 2'!BC$268","v":-476.58326211757912},{"$f":"'Scen 2'!BD$268","v":-515.34034211405742},{"$f":"'Scen 2'!BE$268","v":-559.88603153641361},{"$f":"'Scen 2'!BF$268","v":-410.85771004203616},{"$f":"'Scen 2'!BG$268","v":-504.70340087545765},{"$f":"'Scen 2'!BH$268","v":-556.20645974042191},{"$f":"'Scen 2'!BI$268","v":-590.00532290856199},{"$f":"'Scen 2'!BJ$268","v":-751.21715491021905}]
[null,null,null,null,{"$f":"E199","v":"Net cashflows (to)/from equity holders"},"SCEN 3",{"$f":"'Scen 3'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$268","v":-361},{"$f":"'Scen 3'!AB$268","v":-594},{"$f":"'Scen 3'!AC$268","v":-277},{"$f":"'Scen 3'!AD$268","v":-485},{"$f":"'Scen 3'!AE$268","v":-480},{"$f":"'Scen 3'!AF$268","v":0},{"$f":"'Scen 3'!AG$268","v":0},{"$f":"'Scen 3'!AH$268","v":-384.65799248153007},{"$f":"'Scen 3'!AI$268","v":-660.72720590406948},{"$f":"'Scen 3'!AJ$268","v":-887.07228711139942},{"$f":"'Scen 3'!AK$268","v":-624.94700655891438},{"$f":"'Scen 3'!AL$268","v":-598.91336612519717},{"$f":"'Scen 3'!AM$268","v":-438.63941003846458},{"$f":"'Scen 3'!AN$268","v":-532.34211289268251},{"$f":"'Scen 3'!AO$268","v":-526.22446736132815},{"$f":"'Scen 3'!AP$268","v":-669.66170520901596},{"$f":"'Scen 3'!AQ$268","v":-663.8556000084518},{"$f":"'Scen 3'!AR$268","v":-1077.4020809532394},{"$f":"'Scen 3'!AS$268","v":-870.3543118162379},{"$f":"'Scen 3'!AT$268","v":-764.73100128305668},{"$f":"'Scen 3'!AU$268","v":-497.69963407837622},{"$f":"'Scen 3'!AV$268","v":-862.12911546718396},{"$f":"'Scen 3'!AW$268","v":-1190.0841291772467},{"$f":"'Scen 3'!AX$268","v":-1187.5677850662605},{"$f":"'Scen 3'!AY$268","v":-1127.0588466076792},{"$f":"'Scen 3'!AZ$268","v":-1197.8255451931891},{"$f":"'Scen 3'!BA$268","v":-1243.9790050470983},{"$f":"'Scen 3'!BB$268","v":-1394.8070216364731},{"$f":"'Scen 3'!BC$268","v":-1401.7841804659015},{"$f":"'Scen 3'!BD$268","v":-1449.2384909074099},{"$f":"'Scen 3'!BE$268","v":-1496.3389844881467},{"$f":"'Scen 3'!BF$268","v":-1354.9602834284765},{"$f":"'Scen 3'!BG$268","v":-1463.6968022196447},{"$f":"'Scen 3'!BH$268","v":-1531.0878457042604},{"$f":"'Scen 3'!BI$268","v":-1584.147111796166},{"$f":"'Scen 3'!BJ$268","v":-1756.184724076611}]
[null,null,null,null,{"$f":"E200","v":"Net cashflows (to)/from equity holders"},"SCEN 4",{"$f":"'Scen 4'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$268","v":-361},{"$f":"'Scen 4'!AB$268","v":-594},{"$f":"'Scen 4'!AC$268","v":-277},{"$f":"'Scen 4'!AD$268","v":-485},{"$f":"'Scen 4'!AE$268","v":-480},{"$f":"'Scen 4'!AF$268","v":47.515698972700875},{"$f":"'Scen 4'!AG$268","v":0},{"$f":"'Scen 4'!AH$268","v":-270.18299618976653},{"$f":"'Scen 4'!AI$268","v":10.019769047148657},{"$f":"'Scen 4'!AJ$268","v":-398.91733219501702},{"$f":"'Scen 4'!AK$268","v":-440.61288332334971},{"$f":"'Scen 4'!AL$268","v":-471.83432461977827},{"$f":"'Scen 4'!AM$268","v":-241.73707849250286},{"$f":"'Scen 4'!AN$268","v":-352.16907266171756},{"$f":"'Scen 4'!AO$268","v":-333.24041537106586},{"$f":"'Scen 4'!AP$268","v":-452.41761516846873},{"$f":"'Scen 4'!AQ$268","v":-406.88560137154195},{"$f":"'Scen 4'!AR$268","v":-744.84707673602406},{"$f":"'Scen 4'!AS$268","v":-483.72331833432736},{"$f":"'Scen 4'!AT$268","v":-354.66816567638898},{"$f":"'Scen 4'!AU$268","v":-54.557368799878077},{"$f":"'Scen 4'!AV$268","v":-420.18978421063457},{"$f":"'Scen 4'!AW$268","v":-680.14197617759964},{"$f":"'Scen 4'!AX$268","v":-658.36658491060734},{"$f":"'Scen 4'!AY$268","v":-575.05542823195537},{"$f":"'Scen 4'!AZ$268","v":-616.14948646426637},{"$f":"'Scen 4'!BA$268","v":-630.05659809649342},{"$f":"'Scen 4'!BB$268","v":-738.63818210820227},{"$f":"'Scen 4'!BC$268","v":-733.26347899797884},{"$f":"'Scen 4'!BD$268","v":-771.10822272614541},{"$f":"'Scen 4'!BE$268","v":-815.33870606311302},{"$f":"'Scen 4'!BF$268","v":-661.94830777846801},{"$f":"'Scen 4'!BG$268","v":-742.02365187732994},{"$f":"'Scen 4'!BH$268","v":-797.70021718848966},{"$f":"'Scen 4'!BI$268","v":-838.10223833068039},{"$f":"'Scen 4'!BJ$268","v":-1004.3016231832671}]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 5",{"$f":"'Scen 5'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$268","v":-361},{"$f":"'Scen 5'!AB$268","v":-594},{"$f":"'Scen 5'!AC$268","v":-277},{"$f":"'Scen 5'!AD$268","v":-485},{"$f":"'Scen 5'!AE$268","v":-480},{"$f":"'Scen 5'!AF$268","v":0},{"$f":"'Scen 5'!AG$268","v":0},{"$f":"'Scen 5'!AH$268","v":-452.31306011305946},{"$f":"'Scen 5'!AI$268","v":-734.90081268495805},{"$f":"'Scen 5'!AJ$268","v":-975.45670332743384},{"$f":"'Scen 5'!AK$268","v":-709.58322839754328},{"$f":"'Scen 5'!AL$268","v":-697.48667417492243},{"$f":"'Scen 5'!AM$268","v":85.278313512661043},{"$f":"'Scen 5'!AN$268","v":-326.31358491189621},{"$f":"'Scen 5'!AO$268","v":-316.00218686399762},{"$f":"'Scen 5'!AP$268","v":-456.61426313778611},{"$f":"'Scen 5'!AQ$268","v":-447.76663376809279},{"$f":"'Scen 5'!AR$268","v":-838.32318528139103},{"$f":"'Scen 5'!AS$268","v":-627.47944937197644},{"$f":"'Scen 5'!AT$268","v":-517.90044071952207},{"$f":"'Scen 5'!AU$268","v":-246.76749457901087},{"$f":"'Scen 5'!AV$268","v":-606.96071786300308},{"$f":"'Scen 5'!AW$268","v":-916.96655838636116},{"$f":"'Scen 5'!AX$268","v":-910.2933913352831},{"$f":"'Scen 5'!AY$268","v":-846.0263586904789},{"$f":"'Scen 5'!AZ$268","v":-912.29824179961861},{"$f":"'Scen 5'!BA$268","v":-952.95055284632326},{"$f":"'Scen 5'!BB$268","v":-1093.5462111508409},{"$f":"'Scen 5'!BC$268","v":-1095.4232945086305},{"$f":"'Scen 5'!BD$268","v":-1136.3422205778602},{"$f":"'Scen 5'!BE$268","v":-1177.983302895952},{"$f":"'Scen 5'!BF$268","v":-1031.6821220774846},{"$f":"'Scen 5'!BG$268","v":-1131.4427718439374},{"$f":"'Scen 5'!BH$268","v":-1188.7937301559186},{"$f":"'Scen 5'!BI$268","v":-1235.1216199594651},{"$f":"'Scen 5'!BJ$268","v":-1400.2766536104596}]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 6",{"$f":"'Scen 6'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$268","v":-361},{"$f":"'Scen 6'!AB$268","v":-594},{"$f":"'Scen 6'!AC$268","v":-277},{"$f":"'Scen 6'!AD$268","v":-485},{"$f":"'Scen 6'!AE$268","v":-480},{"$f":"'Scen 6'!AF$268","v":0},{"$f":"'Scen 6'!AG$268","v":0},{"$f":"'Scen 6'!AH$268","v":-128.27747898298207},{"$f":"'Scen 6'!AI$268","v":-508.48141091811567},{"$f":"'Scen 6'!AJ$268","v":-777.80171341820005},{"$f":"'Scen 6'!AK$268","v":-744.98126554132114},{"$f":"'Scen 6'!AL$268","v":-636.27432923740844},{"$f":"'Scen 6'!AM$268","v":-213.96551436248774},{"$f":"'Scen 6'!AN$268","v":-306.98066410096408},{"$f":"'Scen 6'!AO$268","v":-296.46002221548201},{"$f":"'Scen 6'!AP$268","v":-436.36395928770048},{"$f":"'Scen 6'!AQ$268","v":-426.78377734585774},{"$f":"'Scen 6'!AR$268","v":-809.42527560897906},{"$f":"'Scen 6'!AS$268","v":-597.6537912979843},{"$f":"'Scen 6'!AT$268","v":-487.11681933550426},{"$f":"'Scen 6'!AU$268","v":-214.99471769793718},{"$f":"'Scen 6'!AV$268","v":-574.16658440699757},{"$f":"'Scen 6'!AW$268","v":-870.65508007965536},{"$f":"'Scen 6'!AX$268","v":-862.643741146926},{"$f":"'Scen 6'!AY$268","v":-796.99812376826594},{"$f":"'Scen 6'!AZ$268","v":-861.84976375303268},{"$f":"'Scen 6'!BA$268","v":-901.03888872138532},{"$f":"'Scen 6'!BB$268","v":-1032.0584306687256},{"$f":"'Scen 6'!BC$268","v":-1032.2210528107967},{"$f":"'Scen 6'!BD$268","v":-1070.8758448678982},{"$f":"'Scen 6'!BE$268","v":-1108.5657005180919},{"$f":"'Scen 6'!BF$268","v":-958.51127067927109},{"$f":"'Scen 6'!BG$268","v":-1047.3441498135567},{"$f":"'Scen 6'!BH$268","v":-1106.5157561413816},{"$f":"'Scen 6'!BI$268","v":-1151.217783403406},{"$f":"'Scen 6'!BJ$268","v":-1314.7498225271283}]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 7",{"$f":"'Scen 7'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$268","v":-361},{"$f":"'Scen 7'!AB$268","v":-594},{"$f":"'Scen 7'!AC$268","v":-277},{"$f":"'Scen 7'!AD$268","v":-485},{"$f":"'Scen 7'!AE$268","v":-480},{"$f":"'Scen 7'!AF$268","v":0},{"$f":"'Scen 7'!AG$268","v":0},{"$f":"'Scen 7'!AH$268","v":-128.27747898298207},{"$f":"'Scen 7'!AI$268","v":-508.48141091811567},{"$f":"'Scen 7'!AJ$268","v":-777.80171341820005},{"$f":"'Scen 7'!AK$268","v":-744.98126554132114},{"$f":"'Scen 7'!AL$268","v":-636.27432923740844},{"$f":"'Scen 7'!AM$268","v":-213.96551436248774},{"$f":"'Scen 7'!AN$268","v":-306.98066410096408},{"$f":"'Scen 7'!AO$268","v":-296.46002221548201},{"$f":"'Scen 7'!AP$268","v":-436.36395928770048},{"$f":"'Scen 7'!AQ$268","v":-426.78377734585774},{"$f":"'Scen 7'!AR$268","v":-809.42527560897906},{"$f":"'Scen 7'!AS$268","v":-597.6537912979843},{"$f":"'Scen 7'!AT$268","v":-487.11681933550426},{"$f":"'Scen 7'!AU$268","v":-214.99471769793718},{"$f":"'Scen 7'!AV$268","v":-574.16658440699757},{"$f":"'Scen 7'!AW$268","v":-870.65508007965536},{"$f":"'Scen 7'!AX$268","v":-862.643741146926},{"$f":"'Scen 7'!AY$268","v":-796.99812376826594},{"$f":"'Scen 7'!AZ$268","v":-861.84976375303268},{"$f":"'Scen 7'!BA$268","v":-901.03888872138532},{"$f":"'Scen 7'!BB$268","v":-1032.0584306687256},{"$f":"'Scen 7'!BC$268","v":-1032.2210528107967},{"$f":"'Scen 7'!BD$268","v":-1070.8758448678982},{"$f":"'Scen 7'!BE$268","v":-1108.5657005180919},{"$f":"'Scen 7'!BF$268","v":-958.51127067927109},{"$f":"'Scen 7'!BG$268","v":-1047.3441498135567},{"$f":"'Scen 7'!BH$268","v":-1106.5157561413816},{"$f":"'Scen 7'!BI$268","v":-1151.217783403406},{"$f":"'Scen 7'!BJ$268","v":-1314.7498225271283}]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 8",{"$f":"'Scen 8'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$268","v":-361},{"$f":"'Scen 8'!AB$268","v":-594},{"$f":"'Scen 8'!AC$268","v":-277},{"$f":"'Scen 8'!AD$268","v":-485},{"$f":"'Scen 8'!AE$268","v":-480},{"$f":"'Scen 8'!AF$268","v":0},{"$f":"'Scen 8'!AG$268","v":0},{"$f":"'Scen 8'!AH$268","v":-128.27747898298207},{"$f":"'Scen 8'!AI$268","v":-508.48141091811567},{"$f":"'Scen 8'!AJ$268","v":-777.80171341820005},{"$f":"'Scen 8'!AK$268","v":-744.98126554132114},{"$f":"'Scen 8'!AL$268","v":-636.27432923740844},{"$f":"'Scen 8'!AM$268","v":-213.96551436248774},{"$f":"'Scen 8'!AN$268","v":-306.98066410096408},{"$f":"'Scen 8'!AO$268","v":-296.46002221548201},{"$f":"'Scen 8'!AP$268","v":-436.36395928770048},{"$f":"'Scen 8'!AQ$268","v":-426.78377734585774},{"$f":"'Scen 8'!AR$268","v":-809.42527560897906},{"$f":"'Scen 8'!AS$268","v":-597.6537912979843},{"$f":"'Scen 8'!AT$268","v":-487.11681933550426},{"$f":"'Scen 8'!AU$268","v":-214.99471769793718},{"$f":"'Scen 8'!AV$268","v":-574.16658440699757},{"$f":"'Scen 8'!AW$268","v":-870.65508007965536},{"$f":"'Scen 8'!AX$268","v":-862.643741146926},{"$f":"'Scen 8'!AY$268","v":-796.99812376826594},{"$f":"'Scen 8'!AZ$268","v":-861.84976375303268},{"$f":"'Scen 8'!BA$268","v":-901.03888872138532},{"$f":"'Scen 8'!BB$268","v":-1032.0584306687256},{"$f":"'Scen 8'!BC$268","v":-1032.2210528107967},{"$f":"'Scen 8'!BD$268","v":-1070.8758448678982},{"$f":"'Scen 8'!BE$268","v":-1108.5657005180919},{"$f":"'Scen 8'!BF$268","v":-958.51127067927109},{"$f":"'Scen 8'!BG$268","v":-1047.3441498135567},{"$f":"'Scen 8'!BH$268","v":-1106.5157561413816},{"$f":"'Scen 8'!BI$268","v":-1151.217783403406},{"$f":"'Scen 8'!BJ$268","v":-1314.7498225271283}]
[null,null,null,null,"Net cashflows (to)/from equity holders","SCEN 9",{"$f":"'Scen 9'!G$268","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$268","v":-361},{"$f":"'Scen 9'!AB$268","v":-594},{"$f":"'Scen 9'!AC$268","v":-277},{"$f":"'Scen 9'!AD$268","v":-485},{"$f":"'Scen 9'!AE$268","v":-480},{"$f":"'Scen 9'!AF$268","v":0},{"$f":"'Scen 9'!AG$268","v":0},{"$f":"'Scen 9'!AH$268","v":-128.27747898298207},{"$f":"'Scen 9'!AI$268","v":-508.48141091811567},{"$f":"'Scen 9'!AJ$268","v":-777.80171341820005},{"$f":"'Scen 9'!AK$268","v":-744.98126554132114},{"$f":"'Scen 9'!AL$268","v":-636.27432923740844},{"$f":"'Scen 9'!AM$268","v":-213.96551436248774},{"$f":"'Scen 9'!AN$268","v":-306.98066410096408},{"$f":"'Scen 9'!AO$268","v":-296.46002221548201},{"$f":"'Scen 9'!AP$268","v":-436.36395928770048},{"$f":"'Scen 9'!AQ$268","v":-426.78377734585774},{"$f":"'Scen 9'!AR$268","v":-809.42527560897906},{"$f":"'Scen 9'!AS$268","v":-597.6537912979843},{"$f":"'Scen 9'!AT$268","v":-487.11681933550426},{"$f":"'Scen 9'!AU$268","v":-214.99471769793718},{"$f":"'Scen 9'!AV$268","v":-574.16658440699757},{"$f":"'Scen 9'!AW$268","v":-870.65508007965536},{"$f":"'Scen 9'!AX$268","v":-862.643741146926},{"$f":"'Scen 9'!AY$268","v":-796.99812376826594},{"$f":"'Scen 9'!AZ$268","v":-861.84976375303268},{"$f":"'Scen 9'!BA$268","v":-901.03888872138532},{"$f":"'Scen 9'!BB$268","v":-1032.0584306687256},{"$f":"'Scen 9'!BC$268","v":-1032.2210528107967},{"$f":"'Scen 9'!BD$268","v":-1070.8758448678982},{"$f":"'Scen 9'!BE$268","v":-1108.5657005180919},{"$f":"'Scen 9'!BF$268","v":-958.51127067927109},{"$f":"'Scen 9'!BG$268","v":-1047.3441498135567},{"$f":"'Scen 9'!BH$268","v":-1106.5157561413816},{"$f":"'Scen 9'!BI$268","v":-1151.217783403406},{"$f":"'Scen 9'!BJ$268","v":-1314.7498225271283}]
[]
[null,null,null,null,"Dividends declared and paid","SCEN 1",{"$f":"'Scen 1'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$163","v":-361},{"$f":"'Scen 1'!AB$163","v":-594},{"$f":"'Scen 1'!AC$163","v":-277},{"$f":"'Scen 1'!AD$163","v":-485},{"$f":"'Scen 1'!AE$163","v":-480},{"$f":"'Scen 1'!AF$163","v":0},{"$f":"'Scen 1'!AG$163","v":0},{"$f":"'Scen 1'!AH$163","v":-575.17978281037722},{"$f":"'Scen 1'!AI$163","v":-819.52014698439052},{"$f":"'Scen 1'!AJ$163","v":-168.26162437059656},{"$f":"'Scen 1'!AK$163","v":0},{"$f":"'Scen 1'!AL$163","v":-152.19234661103837},{"$f":"'Scen 1'!AM$163","v":-235.86999474250797},{"$f":"'Scen 1'!AN$163","v":-345.90026270764065},{"$f":"'Scen 1'!AO$163","v":-327.00171059884087},{"$f":"'Scen 1'!AP$163","v":-468.02790642554987},{"$f":"'Scen 1'!AQ$163","v":-444.68712288222537},{"$f":"'Scen 1'!AR$163","v":-768.51507321286249},{"$f":"'Scen 1'!AS$163","v":-421.27084578702346},{"$f":"'Scen 1'!AT$163","v":-424.4252672140118},{"$f":"'Scen 1'!AU$163","v":-178.14648109166592},{"$f":"'Scen 1'!AV$163","v":-549.45451075662459},{"$f":"'Scen 1'!AW$163","v":-761.00196544482787},{"$f":"'Scen 1'!AX$163","v":-691.38784572954251},{"$f":"'Scen 1'!AY$163","v":-682.14884468371224},{"$f":"'Scen 1'!AZ$163","v":-700.39939838196733},{"$f":"'Scen 1'!BA$163","v":-737.60077724417897},{"$f":"'Scen 1'!BB$163","v":-882.85616246865379},{"$f":"'Scen 1'!BC$163","v":-935.2436808188877},{"$f":"'Scen 1'!BD$163","v":-990.01324027294731},{"$f":"'Scen 1'!BE$163","v":-1048.2283076554659},{"$f":"'Scen 1'!BF$163","v":-912.80572147130351},{"$f":"'Scen 1'!BG$163","v":-1001.3006328903466},{"$f":"'Scen 1'!BH$163","v":-1062.036425810013},{"$f":"'Scen 1'!BI$163","v":-1108.0805419454846},{"$f":"'Scen 1'!BJ$163","v":-1281.8184069384988}]
[null,null,null,null,{"$f":"E208","v":"Dividends declared and paid"},"SCEN 2",{"$f":"'Scen 2'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$163","v":-361},{"$f":"'Scen 2'!AB$163","v":-594},{"$f":"'Scen 2'!AC$163","v":-277},{"$f":"'Scen 2'!AD$163","v":-485},{"$f":"'Scen 2'!AE$163","v":-480},{"$f":"'Scen 2'!AF$163","v":0},{"$f":"'Scen 2'!AG$163","v":0},{"$f":"'Scen 2'!AH$163","v":-766.69355096610957},{"$f":"'Scen 2'!AI$163","v":-174.98184574842179},{"$f":"'Scen 2'!AJ$163","v":0},{"$f":"'Scen 2'!AK$163","v":0},{"$f":"'Scen 2'!AL$163","v":0},{"$f":"'Scen 2'!AM$163","v":-289.40177969147692},{"$f":"'Scen 2'!AN$163","v":-81.254497910103112},{"$f":"'Scen 2'!AO$163","v":0},{"$f":"'Scen 2'!AP$163","v":0},{"$f":"'Scen 2'!AQ$163","v":0},{"$f":"'Scen 2'!AR$163","v":0},{"$f":"'Scen 2'!AS$163","v":-46.391739745782701},{"$f":"'Scen 2'!AT$163","v":-105.19523655423166},{"$f":"'Scen 2'!AU$163","v":0},{"$f":"'Scen 2'!AV$163","v":-122.28505719642047},{"$f":"'Scen 2'!AW$163","v":-329.96463709900894},{"$f":"'Scen 2'!AX$163","v":-307.61016853308251},{"$f":"'Scen 2'!AY$163","v":-289.12098155834161},{"$f":"'Scen 2'!AZ$163","v":-297.16650825319402},{"$f":"'Scen 2'!BA$163","v":-325.02522046596994},{"$f":"'Scen 2'!BB$163","v":-452.50131180065682},{"$f":"'Scen 2'!BC$163","v":-476.58326211757912},{"$f":"'Scen 2'!BD$163","v":-515.34034211405742},{"$f":"'Scen 2'!BE$163","v":-559.88603153641361},{"$f":"'Scen 2'!BF$163","v":-410.85771004203616},{"$f":"'Scen 2'!BG$163","v":-504.70340087545765},{"$f":"'Scen 2'!BH$163","v":-556.20645974042191},{"$f":"'Scen 2'!BI$163","v":-590.00532290856199},{"$f":"'Scen 2'!BJ$163","v":-751.21715491021905}]
[null,null,null,null,{"$f":"E209","v":"Dividends declared and paid"},"SCEN 3",{"$f":"'Scen 3'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$163","v":-361},{"$f":"'Scen 3'!AB$163","v":-594},{"$f":"'Scen 3'!AC$163","v":-277},{"$f":"'Scen 3'!AD$163","v":-485},{"$f":"'Scen 3'!AE$163","v":-480},{"$f":"'Scen 3'!AF$163","v":0},{"$f":"'Scen 3'!AG$163","v":0},{"$f":"'Scen 3'!AH$163","v":-384.65799248153007},{"$f":"'Scen 3'!AI$163","v":-660.72720590406948},{"$f":"'Scen 3'!AJ$163","v":-887.07228711139942},{"$f":"'Scen 3'!AK$163","v":-624.94700655891438},{"$f":"'Scen 3'!AL$163","v":-598.91336612519717},{"$f":"'Scen 3'!AM$163","v":-438.63941003846458},{"$f":"'Scen 3'!AN$163","v":-532.34211289268251},{"$f":"'Scen 3'!AO$163","v":-526.22446736132815},{"$f":"'Scen 3'!AP$163","v":-669.66170520901596},{"$f":"'Scen 3'!AQ$163","v":-663.8556000084518},{"$f":"'Scen 3'!AR$163","v":-1077.4020809532394},{"$f":"'Scen 3'!AS$163","v":-782.42966422955396},{"$f":"'Scen 3'!AT$163","v":-662.88539345862887},{"$f":"'Scen 3'!AU$163","v":-497.69963407837622},{"$f":"'Scen 3'!AV$163","v":-811.65477003583055},{"$f":"'Scen 3'!AW$163","v":-1015.632514938723},{"$f":"'Scen 3'!AX$163","v":-1018.1178508802504},{"$f":"'Scen 3'!AY$163","v":-1024.9131961331182},{"$f":"'Scen 3'!AZ$163","v":-1069.8514120887553},{"$f":"'Scen 3'!BA$163","v":-1133.7529878002147},{"$f":"'Scen 3'!BB$163","v":-1306.2945481665129},{"$f":"'Scen 3'!BC$163","v":-1401.7841804659015},{"$f":"'Scen 3'!BD$163","v":-1449.2384909074099},{"$f":"'Scen 3'!BE$163","v":-1496.3389844881467},{"$f":"'Scen 3'!BF$163","v":-1354.9602834284765},{"$f":"'Scen 3'!BG$163","v":-1463.6968022196447},{"$f":"'Scen 3'!BH$163","v":-1531.0878457042604},{"$f":"'Scen 3'!BI$163","v":-1584.147111796166},{"$f":"'Scen 3'!BJ$163","v":-1756.184724076611}]
[null,null,null,null,{"$f":"E210","v":"Dividends declared and paid"},"SCEN 4",{"$f":"'Scen 4'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$163","v":-361},{"$f":"'Scen 4'!AB$163","v":-594},{"$f":"'Scen 4'!AC$163","v":-277},{"$f":"'Scen 4'!AD$163","v":-485},{"$f":"'Scen 4'!AE$163","v":-480},{"$f":"'Scen 4'!AF$163","v":0},{"$f":"'Scen 4'!AG$163","v":0},{"$f":"'Scen 4'!AH$163","v":-270.18299618976653},{"$f":"'Scen 4'!AI$163","v":0},{"$f":"'Scen 4'!AJ$163","v":-398.91733219501702},{"$f":"'Scen 4'!AK$163","v":-440.61288332334971},{"$f":"'Scen 4'!AL$163","v":-471.83432461977827},{"$f":"'Scen 4'!AM$163","v":-241.73707849250286},{"$f":"'Scen 4'!AN$163","v":-352.16907266171756},{"$f":"'Scen 4'!AO$163","v":-333.24041537106586},{"$f":"'Scen 4'!AP$163","v":-452.41761516846873},{"$f":"'Scen 4'!AQ$163","v":-406.88560137154195},{"$f":"'Scen 4'!AR$163","v":-475.6272539078459},{"$f":"'Scen 4'!AS$163","v":-305.50906339338621},{"$f":"'Scen 4'!AT$163","v":-304.89235515130525},{"$f":"'Scen 4'!AU$163","v":-54.557368799878077},{"$f":"'Scen 4'!AV$163","v":-420.18978421063457},{"$f":"'Scen 4'!AW$163","v":-609.40807183287848},{"$f":"'Scen 4'!AX$163","v":-532.8118274477049},{"$f":"'Scen 4'!AY$163","v":-519.80275825707804},{"$f":"'Scen 4'!AZ$163","v":-532.71885388027727},{"$f":"'Scen 4'!BA$163","v":-564.60980173460234},{"$f":"'Scen 4'!BB$163","v":-695.4252935768277},{"$f":"'Scen 4'!BC$163","v":-733.26347899797884},{"$f":"'Scen 4'!BD$163","v":-771.10822272614541},{"$f":"'Scen 4'!BE$163","v":-815.33870606311302},{"$f":"'Scen 4'!BF$163","v":-661.94830777846801},{"$f":"'Scen 4'!BG$163","v":-742.02365187732994},{"$f":"'Scen 4'!BH$163","v":-797.70021718848966},{"$f":"'Scen 4'!BI$163","v":-838.10223833068039},{"$f":"'Scen 4'!BJ$163","v":-1004.3016231832671}]
[null,null,null,null,"Dividends declared and paid","SCEN 5",{"$f":"'Scen 5'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$163","v":-361},{"$f":"'Scen 5'!AB$163","v":-594},{"$f":"'Scen 5'!AC$163","v":-277},{"$f":"'Scen 5'!AD$163","v":-485},{"$f":"'Scen 5'!AE$163","v":-480},{"$f":"'Scen 5'!AF$163","v":0},{"$f":"'Scen 5'!AG$163","v":0},{"$f":"'Scen 5'!AH$163","v":-452.31306011305946},{"$f":"'Scen 5'!AI$163","v":-734.90081268495805},{"$f":"'Scen 5'!AJ$163","v":-975.45670332743384},{"$f":"'Scen 5'!AK$163","v":-709.58322839754328},{"$f":"'Scen 5'!AL$163","v":-697.48667417492243},{"$f":"'Scen 5'!AM$163","v":0},{"$f":"'Scen 5'!AN$163","v":-326.31358491189621},{"$f":"'Scen 5'!AO$163","v":-316.00218686399762},{"$f":"'Scen 5'!AP$163","v":-456.61426313778611},{"$f":"'Scen 5'!AQ$163","v":-447.76663376809279},{"$f":"'Scen 5'!AR$163","v":-838.32318528139103},{"$f":"'Scen 5'!AS$163","v":-627.47944937197644},{"$f":"'Scen 5'!AT$163","v":-517.90044071952207},{"$f":"'Scen 5'!AU$163","v":-246.76749457901087},{"$f":"'Scen 5'!AV$163","v":-606.96071786300308},{"$f":"'Scen 5'!AW$163","v":-916.96655838636116},{"$f":"'Scen 5'!AX$163","v":-859.35109461112506},{"$f":"'Scen 5'!AY$163","v":-779.13127973661653},{"$f":"'Scen 5'!AZ$163","v":-817.9605526526525},{"$f":"'Scen 5'!BA$163","v":-874.77690522074499},{"$f":"'Scen 5'!BB$163","v":-1035.5274107818022},{"$f":"'Scen 5'!BC$163","v":-1095.4232945086305},{"$f":"'Scen 5'!BD$163","v":-1136.3422205778602},{"$f":"'Scen 5'!BE$163","v":-1177.983302895952},{"$f":"'Scen 5'!BF$163","v":-1031.6821220774846},{"$f":"'Scen 5'!BG$163","v":-1131.4427718439374},{"$f":"'Scen 5'!BH$163","v":-1188.7937301559186},{"$f":"'Scen 5'!BI$163","v":-1235.1216199594651},{"$f":"'Scen 5'!BJ$163","v":-1400.2766536104596}]
[null,null,null,null,"Dividends declared and paid","SCEN 6",{"$f":"'Scen 6'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$163","v":-361},{"$f":"'Scen 6'!AB$163","v":-594},{"$f":"'Scen 6'!AC$163","v":-277},{"$f":"'Scen 6'!AD$163","v":-485},{"$f":"'Scen 6'!AE$163","v":-480},{"$f":"'Scen 6'!AF$163","v":0},{"$f":"'Scen 6'!AG$163","v":0},{"$f":"'Scen 6'!AH$163","v":-128.27747898298207},{"$f":"'Scen 6'!AI$163","v":-508.48141091811567},{"$f":"'Scen 6'!AJ$163","v":-777.80171341820005},{"$f":"'Scen 6'!AK$163","v":-744.98126554132114},{"$f":"'Scen 6'!AL$163","v":-636.27432923740844},{"$f":"'Scen 6'!AM$163","v":-213.96551436248774},{"$f":"'Scen 6'!AN$163","v":-306.98066410096408},{"$f":"'Scen 6'!AO$163","v":-296.46002221548201},{"$f":"'Scen 6'!AP$163","v":-436.36395928770048},{"$f":"'Scen 6'!AQ$163","v":-426.78377734585774},{"$f":"'Scen 6'!AR$163","v":-809.42527560897906},{"$f":"'Scen 6'!AS$163","v":-597.6537912979843},{"$f":"'Scen 6'!AT$163","v":-487.11681933550426},{"$f":"'Scen 6'!AU$163","v":-214.99471769793718},{"$f":"'Scen 6'!AV$163","v":-574.16658440699757},{"$f":"'Scen 6'!AW$163","v":-842.75930893830412},{"$f":"'Scen 6'!AX$163","v":-746.54160850318203},{"$f":"'Scen 6'!AY$163","v":-747.71351947105006},{"$f":"'Scen 6'!AZ$163","v":-786.33967827062133},{"$f":"'Scen 6'!BA$163","v":-842.96715208156502},{"$f":"'Scen 6'!BB$163","v":-995.47536220261907},{"$f":"'Scen 6'!BC$163","v":-1032.2210528107967},{"$f":"'Scen 6'!BD$163","v":-1070.8758448678982},{"$f":"'Scen 6'!BE$163","v":-1108.5657005180919},{"$f":"'Scen 6'!BF$163","v":-958.51127067927109},{"$f":"'Scen 6'!BG$163","v":-1047.3441498135567},{"$f":"'Scen 6'!BH$163","v":-1106.5157561413816},{"$f":"'Scen 6'!BI$163","v":-1151.217783403406},{"$f":"'Scen 6'!BJ$163","v":-1314.7498225271283}]
[null,null,null,null,"Dividends declared and paid","SCEN 7",{"$f":"'Scen 7'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$163","v":-361},{"$f":"'Scen 7'!AB$163","v":-594},{"$f":"'Scen 7'!AC$163","v":-277},{"$f":"'Scen 7'!AD$163","v":-485},{"$f":"'Scen 7'!AE$163","v":-480},{"$f":"'Scen 7'!AF$163","v":0},{"$f":"'Scen 7'!AG$163","v":0},{"$f":"'Scen 7'!AH$163","v":-128.27747898298207},{"$f":"'Scen 7'!AI$163","v":-508.48141091811567},{"$f":"'Scen 7'!AJ$163","v":-777.80171341820005},{"$f":"'Scen 7'!AK$163","v":-744.98126554132114},{"$f":"'Scen 7'!AL$163","v":-636.27432923740844},{"$f":"'Scen 7'!AM$163","v":-213.96551436248774},{"$f":"'Scen 7'!AN$163","v":-306.98066410096408},{"$f":"'Scen 7'!AO$163","v":-296.46002221548201},{"$f":"'Scen 7'!AP$163","v":-436.36395928770048},{"$f":"'Scen 7'!AQ$163","v":-426.78377734585774},{"$f":"'Scen 7'!AR$163","v":-809.42527560897906},{"$f":"'Scen 7'!AS$163","v":-597.6537912979843},{"$f":"'Scen 7'!AT$163","v":-487.11681933550426},{"$f":"'Scen 7'!AU$163","v":-214.99471769793718},{"$f":"'Scen 7'!AV$163","v":-574.16658440699757},{"$f":"'Scen 7'!AW$163","v":-842.75930893830412},{"$f":"'Scen 7'!AX$163","v":-746.54160850318203},{"$f":"'Scen 7'!AY$163","v":-747.71351947105006},{"$f":"'Scen 7'!AZ$163","v":-786.33967827062133},{"$f":"'Scen 7'!BA$163","v":-842.96715208156502},{"$f":"'Scen 7'!BB$163","v":-995.47536220261907},{"$f":"'Scen 7'!BC$163","v":-1032.2210528107967},{"$f":"'Scen 7'!BD$163","v":-1070.8758448678982},{"$f":"'Scen 7'!BE$163","v":-1108.5657005180919},{"$f":"'Scen 7'!BF$163","v":-958.51127067927109},{"$f":"'Scen 7'!BG$163","v":-1047.3441498135567},{"$f":"'Scen 7'!BH$163","v":-1106.5157561413816},{"$f":"'Scen 7'!BI$163","v":-1151.217783403406},{"$f":"'Scen 7'!BJ$163","v":-1314.7498225271283}]
[null,null,null,null,"Dividends declared and paid","SCEN 8",{"$f":"'Scen 8'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$163","v":-361},{"$f":"'Scen 8'!AB$163","v":-594},{"$f":"'Scen 8'!AC$163","v":-277},{"$f":"'Scen 8'!AD$163","v":-485},{"$f":"'Scen 8'!AE$163","v":-480},{"$f":"'Scen 8'!AF$163","v":0},{"$f":"'Scen 8'!AG$163","v":0},{"$f":"'Scen 8'!AH$163","v":-128.27747898298207},{"$f":"'Scen 8'!AI$163","v":-508.48141091811567},{"$f":"'Scen 8'!AJ$163","v":-777.80171341820005},{"$f":"'Scen 8'!AK$163","v":-744.98126554132114},{"$f":"'Scen 8'!AL$163","v":-636.27432923740844},{"$f":"'Scen 8'!AM$163","v":-213.96551436248774},{"$f":"'Scen 8'!AN$163","v":-306.98066410096408},{"$f":"'Scen 8'!AO$163","v":-296.46002221548201},{"$f":"'Scen 8'!AP$163","v":-436.36395928770048},{"$f":"'Scen 8'!AQ$163","v":-426.78377734585774},{"$f":"'Scen 8'!AR$163","v":-809.42527560897906},{"$f":"'Scen 8'!AS$163","v":-597.6537912979843},{"$f":"'Scen 8'!AT$163","v":-487.11681933550426},{"$f":"'Scen 8'!AU$163","v":-214.99471769793718},{"$f":"'Scen 8'!AV$163","v":-574.16658440699757},{"$f":"'Scen 8'!AW$163","v":-842.75930893830412},{"$f":"'Scen 8'!AX$163","v":-746.54160850318203},{"$f":"'Scen 8'!AY$163","v":-747.71351947105006},{"$f":"'Scen 8'!AZ$163","v":-786.33967827062133},{"$f":"'Scen 8'!BA$163","v":-842.96715208156502},{"$f":"'Scen 8'!BB$163","v":-995.47536220261907},{"$f":"'Scen 8'!BC$163","v":-1032.2210528107967},{"$f":"'Scen 8'!BD$163","v":-1070.8758448678982},{"$f":"'Scen 8'!BE$163","v":-1108.5657005180919},{"$f":"'Scen 8'!BF$163","v":-958.51127067927109},{"$f":"'Scen 8'!BG$163","v":-1047.3441498135567},{"$f":"'Scen 8'!BH$163","v":-1106.5157561413816},{"$f":"'Scen 8'!BI$163","v":-1151.217783403406},{"$f":"'Scen 8'!BJ$163","v":-1314.7498225271283}]
[null,null,null,null,"Dividends declared and paid","SCEN 9",{"$f":"'Scen 9'!G$163","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$163","v":-361},{"$f":"'Scen 9'!AB$163","v":-594},{"$f":"'Scen 9'!AC$163","v":-277},{"$f":"'Scen 9'!AD$163","v":-485},{"$f":"'Scen 9'!AE$163","v":-480},{"$f":"'Scen 9'!AF$163","v":0},{"$f":"'Scen 9'!AG$163","v":0},{"$f":"'Scen 9'!AH$163","v":-128.27747898298207},{"$f":"'Scen 9'!AI$163","v":-508.48141091811567},{"$f":"'Scen 9'!AJ$163","v":-777.80171341820005},{"$f":"'Scen 9'!AK$163","v":-744.98126554132114},{"$f":"'Scen 9'!AL$163","v":-636.27432923740844},{"$f":"'Scen 9'!AM$163","v":-213.96551436248774},{"$f":"'Scen 9'!AN$163","v":-306.98066410096408},{"$f":"'Scen 9'!AO$163","v":-296.46002221548201},{"$f":"'Scen 9'!AP$163","v":-436.36395928770048},{"$f":"'Scen 9'!AQ$163","v":-426.78377734585774},{"$f":"'Scen 9'!AR$163","v":-809.42527560897906},{"$f":"'Scen 9'!AS$163","v":-597.6537912979843},{"$f":"'Scen 9'!AT$163","v":-487.11681933550426},{"$f":"'Scen 9'!AU$163","v":-214.99471769793718},{"$f":"'Scen 9'!AV$163","v":-574.16658440699757},{"$f":"'Scen 9'!AW$163","v":-842.75930893830412},{"$f":"'Scen 9'!AX$163","v":-746.54160850318203},{"$f":"'Scen 9'!AY$163","v":-747.71351947105006},{"$f":"'Scen 9'!AZ$163","v":-786.33967827062133},{"$f":"'Scen 9'!BA$163","v":-842.96715208156502},{"$f":"'Scen 9'!BB$163","v":-995.47536220261907},{"$f":"'Scen 9'!BC$163","v":-1032.2210528107967},{"$f":"'Scen 9'!BD$163","v":-1070.8758448678982},{"$f":"'Scen 9'!BE$163","v":-1108.5657005180919},{"$f":"'Scen 9'!BF$163","v":-958.51127067927109},{"$f":"'Scen 9'!BG$163","v":-1047.3441498135567},{"$f":"'Scen 9'!BH$163","v":-1106.5157561413816},{"$f":"'Scen 9'!BI$163","v":-1151.217783403406},{"$f":"'Scen 9'!BJ$163","v":-1314.7498225271283}]
[]
[null,null,null,null,"Share repurchases","SCEN 1",{"$f":"'Scen 1'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$164","v":0},{"$f":"'Scen 1'!AB$164","v":0},{"$f":"'Scen 1'!AC$164","v":0},{"$f":"'Scen 1'!AD$164","v":0},{"$f":"'Scen 1'!AE$164","v":0},{"$f":"'Scen 1'!AF$164","v":0},{"$f":"'Scen 1'!AG$164","v":0},{"$f":"'Scen 1'!AH$164","v":0},{"$f":"'Scen 1'!AI$164","v":-84.130957783293297},{"$f":"'Scen 1'!AJ$164","v":0},{"$f":"'Scen 1'!AK$164","v":0},{"$f":"'Scen 1'!AL$164","v":0},{"$f":"'Scen 1'!AM$164","v":0},{"$f":"'Scen 1'!AN$164","v":0},{"$f":"'Scen 1'!AO$164","v":0},{"$f":"'Scen 1'!AP$164","v":0},{"$f":"'Scen 1'!AQ$164","v":0},{"$f":"'Scen 1'!AR$164","v":-68.526420807077784},{"$f":"'Scen 1'!AS$164","v":-181.63648317367102},{"$f":"'Scen 1'!AT$164","v":-52.147113983033819},{"$f":"'Scen 1'!AU$164","v":0},{"$f":"'Scen 1'!AV$164","v":0},{"$f":"'Scen 1'!AW$164","v":-76.214985801494095},{"$f":"'Scen 1'!AX$164","v":-127.69916060222818},{"$f":"'Scen 1'!AY$164","v":-56.783451657430987},{"$f":"'Scen 1'!AZ$164","v":-85.001574369915033},{"$f":"'Scen 1'!BA$164","v":-66.765131248832404},{"$f":"'Scen 1'!BB$164","v":-44.283523423837096},{"$f":"'Scen 1'!BC$164","v":0},{"$f":"'Scen 1'!BD$164","v":0},{"$f":"'Scen 1'!BE$164","v":0},{"$f":"'Scen 1'!BF$164","v":0},{"$f":"'Scen 1'!BG$164","v":0},{"$f":"'Scen 1'!BH$164","v":0},{"$f":"'Scen 1'!BI$164","v":0},{"$f":"'Scen 1'!BJ$164","v":0}]
[null,null,null,null,{"$f":"E218","v":"Share repurchases"},"SCEN 2",{"$f":"'Scen 2'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$164","v":0},{"$f":"'Scen 2'!AB$164","v":0},{"$f":"'Scen 2'!AC$164","v":0},{"$f":"'Scen 2'!AD$164","v":0},{"$f":"'Scen 2'!AE$164","v":0},{"$f":"'Scen 2'!AF$164","v":0},{"$f":"'Scen 2'!AG$164","v":0},{"$f":"'Scen 2'!AH$164","v":0},{"$f":"'Scen 2'!AI$164","v":-76.30668410900131},{"$f":"'Scen 2'!AJ$164","v":0},{"$f":"'Scen 2'!AK$164","v":0},{"$f":"'Scen 2'!AL$164","v":0},{"$f":"'Scen 2'!AM$164","v":-29.295617693207419},{"$f":"'Scen 2'!AN$164","v":-55.24873877997328},{"$f":"'Scen 2'!AO$164","v":-58.684557391288536},{"$f":"'Scen 2'!AP$164","v":-192.83020306151752},{"$f":"'Scen 2'!AQ$164","v":-162.4264710093837},{"$f":"'Scen 2'!AR$164","v":-523.79139924310994},{"$f":"'Scen 2'!AS$164","v":-235.34719840404878},{"$f":"'Scen 2'!AT$164","v":-42.082778914033383},{"$f":"'Scen 2'!AU$164","v":0},{"$f":"'Scen 2'!AV$164","v":-80.97732933880522},{"$f":"'Scen 2'!AW$164","v":-119.73850687030932},{"$f":"'Scen 2'!AX$164","v":-114.30950578841998},{"$f":"'Scen 2'!AY$164","v":-42.461101764782995},{"$f":"'Scen 2'!AZ$164","v":-69.7026183830435},{"$f":"'Scen 2'!BA$164","v":-50.443862916980038},{"$f":"'Scen 2'!BB$164","v":-26.892373066704295},{"$f":"'Scen 2'!BC$164","v":0},{"$f":"'Scen 2'!BD$164","v":0},{"$f":"'Scen 2'!BE$164","v":0},{"$f":"'Scen 2'!BF$164","v":0},{"$f":"'Scen 2'!BG$164","v":0},{"$f":"'Scen 2'!BH$164","v":0},{"$f":"'Scen 2'!BI$164","v":0},{"$f":"'Scen 2'!BJ$164","v":0}]
[null,null,null,null,{"$f":"E219","v":"Share repurchases"},"SCEN 3",{"$f":"'Scen 3'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$164","v":0},{"$f":"'Scen 3'!AB$164","v":0},{"$f":"'Scen 3'!AC$164","v":0},{"$f":"'Scen 3'!AD$164","v":0},{"$f":"'Scen 3'!AE$164","v":0},{"$f":"'Scen 3'!AF$164","v":0},{"$f":"'Scen 3'!AG$164","v":0},{"$f":"'Scen 3'!AH$164","v":0},{"$f":"'Scen 3'!AI$164","v":0},{"$f":"'Scen 3'!AJ$164","v":0},{"$f":"'Scen 3'!AK$164","v":0},{"$f":"'Scen 3'!AL$164","v":0},{"$f":"'Scen 3'!AM$164","v":0},{"$f":"'Scen 3'!AN$164","v":0},{"$f":"'Scen 3'!AO$164","v":0},{"$f":"'Scen 3'!AP$164","v":0},{"$f":"'Scen 3'!AQ$164","v":0},{"$f":"'Scen 3'!AR$164","v":0},{"$f":"'Scen 3'!AS$164","v":-87.924647586683932},{"$f":"'Scen 3'!AT$164","v":-101.84560782442782},{"$f":"'Scen 3'!AU$164","v":0},{"$f":"'Scen 3'!AV$164","v":-50.474345431353413},{"$f":"'Scen 3'!AW$164","v":-174.45161423852369},{"$f":"'Scen 3'!AX$164","v":-169.44993418601007},{"$f":"'Scen 3'!AY$164","v":-102.14565047456108},{"$f":"'Scen 3'!AZ$164","v":-127.9741331044338},{"$f":"'Scen 3'!BA$164","v":-110.22601724688366},{"$f":"'Scen 3'!BB$164","v":-88.512473469960241},{"$f":"'Scen 3'!BC$164","v":0},{"$f":"'Scen 3'!BD$164","v":0},{"$f":"'Scen 3'!BE$164","v":0},{"$f":"'Scen 3'!BF$164","v":0},{"$f":"'Scen 3'!BG$164","v":0},{"$f":"'Scen 3'!BH$164","v":0},{"$f":"'Scen 3'!BI$164","v":0},{"$f":"'Scen 3'!BJ$164","v":0}]
[null,null,null,null,{"$f":"E220","v":"Share repurchases"},"SCEN 4",{"$f":"'Scen 4'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$164","v":0},{"$f":"'Scen 4'!AB$164","v":0},{"$f":"'Scen 4'!AC$164","v":0},{"$f":"'Scen 4'!AD$164","v":0},{"$f":"'Scen 4'!AE$164","v":0},{"$f":"'Scen 4'!AF$164","v":0},{"$f":"'Scen 4'!AG$164","v":0},{"$f":"'Scen 4'!AH$164","v":0},{"$f":"'Scen 4'!AI$164","v":0},{"$f":"'Scen 4'!AJ$164","v":0},{"$f":"'Scen 4'!AK$164","v":0},{"$f":"'Scen 4'!AL$164","v":0},{"$f":"'Scen 4'!AM$164","v":0},{"$f":"'Scen 4'!AN$164","v":0},{"$f":"'Scen 4'!AO$164","v":0},{"$f":"'Scen 4'!AP$164","v":0},{"$f":"'Scen 4'!AQ$164","v":0},{"$f":"'Scen 4'!AR$164","v":-269.21982282817817},{"$f":"'Scen 4'!AS$164","v":-178.21425494094115},{"$f":"'Scen 4'!AT$164","v":-49.775810525083727},{"$f":"'Scen 4'!AU$164","v":0},{"$f":"'Scen 4'!AV$164","v":0},{"$f":"'Scen 4'!AW$164","v":-70.733904344721168},{"$f":"'Scen 4'!AX$164","v":-125.55475746290244},{"$f":"'Scen 4'!AY$164","v":-55.252669974877335},{"$f":"'Scen 4'!AZ$164","v":-83.430632583989109},{"$f":"'Scen 4'!BA$164","v":-65.446796361891074},{"$f":"'Scen 4'!BB$164","v":-43.212888531374574},{"$f":"'Scen 4'!BC$164","v":0},{"$f":"'Scen 4'!BD$164","v":0},{"$f":"'Scen 4'!BE$164","v":0},{"$f":"'Scen 4'!BF$164","v":0},{"$f":"'Scen 4'!BG$164","v":0},{"$f":"'Scen 4'!BH$164","v":0},{"$f":"'Scen 4'!BI$164","v":0},{"$f":"'Scen 4'!BJ$164","v":0}]
[null,null,null,null,"Share repurchases","SCEN 5",{"$f":"'Scen 5'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$164","v":0},{"$f":"'Scen 5'!AB$164","v":0},{"$f":"'Scen 5'!AC$164","v":0},{"$f":"'Scen 5'!AD$164","v":0},{"$f":"'Scen 5'!AE$164","v":0},{"$f":"'Scen 5'!AF$164","v":0},{"$f":"'Scen 5'!AG$164","v":0},{"$f":"'Scen 5'!AH$164","v":0},{"$f":"'Scen 5'!AI$164","v":0},{"$f":"'Scen 5'!AJ$164","v":0},{"$f":"'Scen 5'!AK$164","v":0},{"$f":"'Scen 5'!AL$164","v":0},{"$f":"'Scen 5'!AM$164","v":0},{"$f":"'Scen 5'!AN$164","v":0},{"$f":"'Scen 5'!AO$164","v":0},{"$f":"'Scen 5'!AP$164","v":0},{"$f":"'Scen 5'!AQ$164","v":0},{"$f":"'Scen 5'!AR$164","v":0},{"$f":"'Scen 5'!AS$164","v":0},{"$f":"'Scen 5'!AT$164","v":0},{"$f":"'Scen 5'!AU$164","v":0},{"$f":"'Scen 5'!AV$164","v":0},{"$f":"'Scen 5'!AW$164","v":0},{"$f":"'Scen 5'!AX$164","v":-50.942296724158041},{"$f":"'Scen 5'!AY$164","v":-66.895078953862367},{"$f":"'Scen 5'!AZ$164","v":-94.337689146966113},{"$f":"'Scen 5'!BA$164","v":-78.173647625578269},{"$f":"'Scen 5'!BB$164","v":-58.018800369038672},{"$f":"'Scen 5'!BC$164","v":0},{"$f":"'Scen 5'!BD$164","v":0},{"$f":"'Scen 5'!BE$164","v":0},{"$f":"'Scen 5'!BF$164","v":0},{"$f":"'Scen 5'!BG$164","v":0},{"$f":"'Scen 5'!BH$164","v":0},{"$f":"'Scen 5'!BI$164","v":0},{"$f":"'Scen 5'!BJ$164","v":0}]
[null,null,null,null,"Share repurchases","SCEN 6",{"$f":"'Scen 6'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$164","v":0},{"$f":"'Scen 6'!AB$164","v":0},{"$f":"'Scen 6'!AC$164","v":0},{"$f":"'Scen 6'!AD$164","v":0},{"$f":"'Scen 6'!AE$164","v":0},{"$f":"'Scen 6'!AF$164","v":0},{"$f":"'Scen 6'!AG$164","v":0},{"$f":"'Scen 6'!AH$164","v":0},{"$f":"'Scen 6'!AI$164","v":0},{"$f":"'Scen 6'!AJ$164","v":0},{"$f":"'Scen 6'!AK$164","v":0},{"$f":"'Scen 6'!AL$164","v":0},{"$f":"'Scen 6'!AM$164","v":0},{"$f":"'Scen 6'!AN$164","v":0},{"$f":"'Scen 6'!AO$164","v":0},{"$f":"'Scen 6'!AP$164","v":0},{"$f":"'Scen 6'!AQ$164","v":0},{"$f":"'Scen 6'!AR$164","v":0},{"$f":"'Scen 6'!AS$164","v":0},{"$f":"'Scen 6'!AT$164","v":0},{"$f":"'Scen 6'!AU$164","v":0},{"$f":"'Scen 6'!AV$164","v":0},{"$f":"'Scen 6'!AW$164","v":-27.895771141351247},{"$f":"'Scen 6'!AX$164","v":-116.10213264374397},{"$f":"'Scen 6'!AY$164","v":-49.284604297215878},{"$f":"'Scen 6'!AZ$164","v":-75.510085482411341},{"$f":"'Scen 6'!BA$164","v":-58.071736639820301},{"$f":"'Scen 6'!BB$164","v":-36.583068466106511},{"$f":"'Scen 6'!BC$164","v":0},{"$f":"'Scen 6'!BD$164","v":0},{"$f":"'Scen 6'!BE$164","v":0},{"$f":"'Scen 6'!BF$164","v":0},{"$f":"'Scen 6'!BG$164","v":0},{"$f":"'Scen 6'!BH$164","v":0},{"$f":"'Scen 6'!BI$164","v":0},{"$f":"'Scen 6'!BJ$164","v":0}]
[null,null,null,null,"Share repurchases","SCEN 7",{"$f":"'Scen 7'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$164","v":0},{"$f":"'Scen 7'!AB$164","v":0},{"$f":"'Scen 7'!AC$164","v":0},{"$f":"'Scen 7'!AD$164","v":0},{"$f":"'Scen 7'!AE$164","v":0},{"$f":"'Scen 7'!AF$164","v":0},{"$f":"'Scen 7'!AG$164","v":0},{"$f":"'Scen 7'!AH$164","v":0},{"$f":"'Scen 7'!AI$164","v":0},{"$f":"'Scen 7'!AJ$164","v":0},{"$f":"'Scen 7'!AK$164","v":0},{"$f":"'Scen 7'!AL$164","v":0},{"$f":"'Scen 7'!AM$164","v":0},{"$f":"'Scen 7'!AN$164","v":0},{"$f":"'Scen 7'!AO$164","v":0},{"$f":"'Scen 7'!AP$164","v":0},{"$f":"'Scen 7'!AQ$164","v":0},{"$f":"'Scen 7'!AR$164","v":0},{"$f":"'Scen 7'!AS$164","v":0},{"$f":"'Scen 7'!AT$164","v":0},{"$f":"'Scen 7'!AU$164","v":0},{"$f":"'Scen 7'!AV$164","v":0},{"$f":"'Scen 7'!AW$164","v":-27.895771141351247},{"$f":"'Scen 7'!AX$164","v":-116.10213264374397},{"$f":"'Scen 7'!AY$164","v":-49.284604297215878},{"$f":"'Scen 7'!AZ$164","v":-75.510085482411341},{"$f":"'Scen 7'!BA$164","v":-58.071736639820301},{"$f":"'Scen 7'!BB$164","v":-36.583068466106511},{"$f":"'Scen 7'!BC$164","v":0},{"$f":"'Scen 7'!BD$164","v":0},{"$f":"'Scen 7'!BE$164","v":0},{"$f":"'Scen 7'!BF$164","v":0},{"$f":"'Scen 7'!BG$164","v":0},{"$f":"'Scen 7'!BH$164","v":0},{"$f":"'Scen 7'!BI$164","v":0},{"$f":"'Scen 7'!BJ$164","v":0}]
[null,null,null,null,"Share repurchases","SCEN 8",{"$f":"'Scen 8'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$164","v":0},{"$f":"'Scen 8'!AB$164","v":0},{"$f":"'Scen 8'!AC$164","v":0},{"$f":"'Scen 8'!AD$164","v":0},{"$f":"'Scen 8'!AE$164","v":0},{"$f":"'Scen 8'!AF$164","v":0},{"$f":"'Scen 8'!AG$164","v":0},{"$f":"'Scen 8'!AH$164","v":0},{"$f":"'Scen 8'!AI$164","v":0},{"$f":"'Scen 8'!AJ$164","v":0},{"$f":"'Scen 8'!AK$164","v":0},{"$f":"'Scen 8'!AL$164","v":0},{"$f":"'Scen 8'!AM$164","v":0},{"$f":"'Scen 8'!AN$164","v":0},{"$f":"'Scen 8'!AO$164","v":0},{"$f":"'Scen 8'!AP$164","v":0},{"$f":"'Scen 8'!AQ$164","v":0},{"$f":"'Scen 8'!AR$164","v":0},{"$f":"'Scen 8'!AS$164","v":0},{"$f":"'Scen 8'!AT$164","v":0},{"$f":"'Scen 8'!AU$164","v":0},{"$f":"'Scen 8'!AV$164","v":0},{"$f":"'Scen 8'!AW$164","v":-27.895771141351247},{"$f":"'Scen 8'!AX$164","v":-116.10213264374397},{"$f":"'Scen 8'!AY$164","v":-49.284604297215878},{"$f":"'Scen 8'!AZ$164","v":-75.510085482411341},{"$f":"'Scen 8'!BA$164","v":-58.071736639820301},{"$f":"'Scen 8'!BB$164","v":-36.583068466106511},{"$f":"'Scen 8'!BC$164","v":0},{"$f":"'Scen 8'!BD$164","v":0},{"$f":"'Scen 8'!BE$164","v":0},{"$f":"'Scen 8'!BF$164","v":0},{"$f":"'Scen 8'!BG$164","v":0},{"$f":"'Scen 8'!BH$164","v":0},{"$f":"'Scen 8'!BI$164","v":0},{"$f":"'Scen 8'!BJ$164","v":0}]
[null,null,null,null,"Share repurchases","SCEN 9",{"$f":"'Scen 9'!G$164","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$164","v":0},{"$f":"'Scen 9'!AB$164","v":0},{"$f":"'Scen 9'!AC$164","v":0},{"$f":"'Scen 9'!AD$164","v":0},{"$f":"'Scen 9'!AE$164","v":0},{"$f":"'Scen 9'!AF$164","v":0},{"$f":"'Scen 9'!AG$164","v":0},{"$f":"'Scen 9'!AH$164","v":0},{"$f":"'Scen 9'!AI$164","v":0},{"$f":"'Scen 9'!AJ$164","v":0},{"$f":"'Scen 9'!AK$164","v":0},{"$f":"'Scen 9'!AL$164","v":0},{"$f":"'Scen 9'!AM$164","v":0},{"$f":"'Scen 9'!AN$164","v":0},{"$f":"'Scen 9'!AO$164","v":0},{"$f":"'Scen 9'!AP$164","v":0},{"$f":"'Scen 9'!AQ$164","v":0},{"$f":"'Scen 9'!AR$164","v":0},{"$f":"'Scen 9'!AS$164","v":0},{"$f":"'Scen 9'!AT$164","v":0},{"$f":"'Scen 9'!AU$164","v":0},{"$f":"'Scen 9'!AV$164","v":0},{"$f":"'Scen 9'!AW$164","v":-27.895771141351247},{"$f":"'Scen 9'!AX$164","v":-116.10213264374397},{"$f":"'Scen 9'!AY$164","v":-49.284604297215878},{"$f":"'Scen 9'!AZ$164","v":-75.510085482411341},{"$f":"'Scen 9'!BA$164","v":-58.071736639820301},{"$f":"'Scen 9'!BB$164","v":-36.583068466106511},{"$f":"'Scen 9'!BC$164","v":0},{"$f":"'Scen 9'!BD$164","v":0},{"$f":"'Scen 9'!BE$164","v":0},{"$f":"'Scen 9'!BF$164","v":0},{"$f":"'Scen 9'!BG$164","v":0},{"$f":"'Scen 9'!BH$164","v":0},{"$f":"'Scen 9'!BI$164","v":0},{"$f":"'Scen 9'!BJ$164","v":0}]
[]
[null,null,null,null,"Share capital additions","SCEN 1",{"$f":"'Scen 1'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$165","v":0},{"$f":"'Scen 1'!AB$165","v":0},{"$f":"'Scen 1'!AC$165","v":0},{"$f":"'Scen 1'!AD$165","v":0},{"$f":"'Scen 1'!AE$165","v":0},{"$f":"'Scen 1'!AF$165","v":0},{"$f":"'Scen 1'!AG$165","v":0},{"$f":"'Scen 1'!AH$165","v":0},{"$f":"'Scen 1'!AI$165","v":0},{"$f":"'Scen 1'!AJ$165","v":0},{"$f":"'Scen 1'!AK$165","v":13.24073062411685},{"$f":"'Scen 1'!AL$165","v":0},{"$f":"'Scen 1'!AM$165","v":0},{"$f":"'Scen 1'!AN$165","v":0},{"$f":"'Scen 1'!AO$165","v":0},{"$f":"'Scen 1'!AP$165","v":0},{"$f":"'Scen 1'!AQ$165","v":0},{"$f":"'Scen 1'!AR$165","v":0},{"$f":"'Scen 1'!AS$165","v":0},{"$f":"'Scen 1'!AT$165","v":0},{"$f":"'Scen 1'!AU$165","v":0},{"$f":"'Scen 1'!AV$165","v":0},{"$f":"'Scen 1'!AW$165","v":0},{"$f":"'Scen 1'!AX$165","v":0},{"$f":"'Scen 1'!AY$165","v":0},{"$f":"'Scen 1'!AZ$165","v":0},{"$f":"'Scen 1'!BA$165","v":0},{"$f":"'Scen 1'!BB$165","v":0},{"$f":"'Scen 1'!BC$165","v":0},{"$f":"'Scen 1'!BD$165","v":0},{"$f":"'Scen 1'!BE$165","v":0},{"$f":"'Scen 1'!BF$165","v":0},{"$f":"'Scen 1'!BG$165","v":0},{"$f":"'Scen 1'!BH$165","v":0},{"$f":"'Scen 1'!BI$165","v":0},{"$f":"'Scen 1'!BJ$165","v":0}]
[null,null,null,null,{"$f":"E228","v":"Share capital additions"},"SCEN 2",{"$f":"'Scen 2'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$165","v":0},{"$f":"'Scen 2'!AB$165","v":0},{"$f":"'Scen 2'!AC$165","v":0},{"$f":"'Scen 2'!AD$165","v":0},{"$f":"'Scen 2'!AE$165","v":0},{"$f":"'Scen 2'!AF$165","v":0},{"$f":"'Scen 2'!AG$165","v":0},{"$f":"'Scen 2'!AH$165","v":0},{"$f":"'Scen 2'!AI$165","v":0},{"$f":"'Scen 2'!AJ$165","v":240.76467265184601},{"$f":"'Scen 2'!AK$165","v":427.8035799284396},{"$f":"'Scen 2'!AL$165","v":155.5745984366913},{"$f":"'Scen 2'!AM$165","v":0},{"$f":"'Scen 2'!AN$165","v":0},{"$f":"'Scen 2'!AO$165","v":0},{"$f":"'Scen 2'!AP$165","v":0},{"$f":"'Scen 2'!AQ$165","v":0},{"$f":"'Scen 2'!AR$165","v":0},{"$f":"'Scen 2'!AS$165","v":0},{"$f":"'Scen 2'!AT$165","v":0},{"$f":"'Scen 2'!AU$165","v":159.48719176057602},{"$f":"'Scen 2'!AV$165","v":0},{"$f":"'Scen 2'!AW$165","v":0},{"$f":"'Scen 2'!AX$165","v":0},{"$f":"'Scen 2'!AY$165","v":0},{"$f":"'Scen 2'!AZ$165","v":0},{"$f":"'Scen 2'!BA$165","v":0},{"$f":"'Scen 2'!BB$165","v":0},{"$f":"'Scen 2'!BC$165","v":0},{"$f":"'Scen 2'!BD$165","v":0},{"$f":"'Scen 2'!BE$165","v":0},{"$f":"'Scen 2'!BF$165","v":0},{"$f":"'Scen 2'!BG$165","v":0},{"$f":"'Scen 2'!BH$165","v":0},{"$f":"'Scen 2'!BI$165","v":0},{"$f":"'Scen 2'!BJ$165","v":0}]
[null,null,null,null,{"$f":"E229","v":"Share capital additions"},"SCEN 3",{"$f":"'Scen 3'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$165","v":0},{"$f":"'Scen 3'!AB$165","v":0},{"$f":"'Scen 3'!AC$165","v":0},{"$f":"'Scen 3'!AD$165","v":0},{"$f":"'Scen 3'!AE$165","v":0},{"$f":"'Scen 3'!AF$165","v":0},{"$f":"'Scen 3'!AG$165","v":0},{"$f":"'Scen 3'!AH$165","v":0},{"$f":"'Scen 3'!AI$165","v":0},{"$f":"'Scen 3'!AJ$165","v":0},{"$f":"'Scen 3'!AK$165","v":0},{"$f":"'Scen 3'!AL$165","v":0},{"$f":"'Scen 3'!AM$165","v":0},{"$f":"'Scen 3'!AN$165","v":0},{"$f":"'Scen 3'!AO$165","v":0},{"$f":"'Scen 3'!AP$165","v":0},{"$f":"'Scen 3'!AQ$165","v":0},{"$f":"'Scen 3'!AR$165","v":0},{"$f":"'Scen 3'!AS$165","v":0},{"$f":"'Scen 3'!AT$165","v":0},{"$f":"'Scen 3'!AU$165","v":0},{"$f":"'Scen 3'!AV$165","v":0},{"$f":"'Scen 3'!AW$165","v":0},{"$f":"'Scen 3'!AX$165","v":0},{"$f":"'Scen 3'!AY$165","v":0},{"$f":"'Scen 3'!AZ$165","v":0},{"$f":"'Scen 3'!BA$165","v":0},{"$f":"'Scen 3'!BB$165","v":0},{"$f":"'Scen 3'!BC$165","v":0},{"$f":"'Scen 3'!BD$165","v":0},{"$f":"'Scen 3'!BE$165","v":0},{"$f":"'Scen 3'!BF$165","v":0},{"$f":"'Scen 3'!BG$165","v":0},{"$f":"'Scen 3'!BH$165","v":0},{"$f":"'Scen 3'!BI$165","v":0},{"$f":"'Scen 3'!BJ$165","v":0}]
[null,null,null,null,{"$f":"E230","v":"Share capital additions"},"SCEN 4",{"$f":"'Scen 4'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$165","v":0},{"$f":"'Scen 4'!AB$165","v":0},{"$f":"'Scen 4'!AC$165","v":0},{"$f":"'Scen 4'!AD$165","v":0},{"$f":"'Scen 4'!AE$165","v":0},{"$f":"'Scen 4'!AF$165","v":47.515698972700875},{"$f":"'Scen 4'!AG$165","v":0},{"$f":"'Scen 4'!AH$165","v":0},{"$f":"'Scen 4'!AI$165","v":10.019769047148657},{"$f":"'Scen 4'!AJ$165","v":0},{"$f":"'Scen 4'!AK$165","v":0},{"$f":"'Scen 4'!AL$165","v":0},{"$f":"'Scen 4'!AM$165","v":0},{"$f":"'Scen 4'!AN$165","v":0},{"$f":"'Scen 4'!AO$165","v":0},{"$f":"'Scen 4'!AP$165","v":0},{"$f":"'Scen 4'!AQ$165","v":0},{"$f":"'Scen 4'!AR$165","v":0},{"$f":"'Scen 4'!AS$165","v":0},{"$f":"'Scen 4'!AT$165","v":0},{"$f":"'Scen 4'!AU$165","v":0},{"$f":"'Scen 4'!AV$165","v":0},{"$f":"'Scen 4'!AW$165","v":0},{"$f":"'Scen 4'!AX$165","v":0},{"$f":"'Scen 4'!AY$165","v":0},{"$f":"'Scen 4'!AZ$165","v":0},{"$f":"'Scen 4'!BA$165","v":0},{"$f":"'Scen 4'!BB$165","v":0},{"$f":"'Scen 4'!BC$165","v":0},{"$f":"'Scen 4'!BD$165","v":0},{"$f":"'Scen 4'!BE$165","v":0},{"$f":"'Scen 4'!BF$165","v":0},{"$f":"'Scen 4'!BG$165","v":0},{"$f":"'Scen 4'!BH$165","v":0},{"$f":"'Scen 4'!BI$165","v":0},{"$f":"'Scen 4'!BJ$165","v":0}]
[null,null,null,null,"Share capital additions","SCEN 5",{"$f":"'Scen 5'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$165","v":0},{"$f":"'Scen 5'!AB$165","v":0},{"$f":"'Scen 5'!AC$165","v":0},{"$f":"'Scen 5'!AD$165","v":0},{"$f":"'Scen 5'!AE$165","v":0},{"$f":"'Scen 5'!AF$165","v":0},{"$f":"'Scen 5'!AG$165","v":0},{"$f":"'Scen 5'!AH$165","v":0},{"$f":"'Scen 5'!AI$165","v":0},{"$f":"'Scen 5'!AJ$165","v":0},{"$f":"'Scen 5'!AK$165","v":0},{"$f":"'Scen 5'!AL$165","v":0},{"$f":"'Scen 5'!AM$165","v":85.278313512661043},{"$f":"'Scen 5'!AN$165","v":0},{"$f":"'Scen 5'!AO$165","v":0},{"$f":"'Scen 5'!AP$165","v":0},{"$f":"'Scen 5'!AQ$165","v":0},{"$f":"'Scen 5'!AR$165","v":0},{"$f":"'Scen 5'!AS$165","v":0},{"$f":"'Scen 5'!AT$165","v":0},{"$f":"'Scen 5'!AU$165","v":0},{"$f":"'Scen 5'!AV$165","v":0},{"$f":"'Scen 5'!AW$165","v":0},{"$f":"'Scen 5'!AX$165","v":0},{"$f":"'Scen 5'!AY$165","v":0},{"$f":"'Scen 5'!AZ$165","v":0},{"$f":"'Scen 5'!BA$165","v":0},{"$f":"'Scen 5'!BB$165","v":0},{"$f":"'Scen 5'!BC$165","v":0},{"$f":"'Scen 5'!BD$165","v":0},{"$f":"'Scen 5'!BE$165","v":0},{"$f":"'Scen 5'!BF$165","v":0},{"$f":"'Scen 5'!BG$165","v":0},{"$f":"'Scen 5'!BH$165","v":0},{"$f":"'Scen 5'!BI$165","v":0},{"$f":"'Scen 5'!BJ$165","v":0}]
[null,null,null,null,"Share capital additions","SCEN 6",{"$f":"'Scen 6'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$165","v":0},{"$f":"'Scen 6'!AB$165","v":0},{"$f":"'Scen 6'!AC$165","v":0},{"$f":"'Scen 6'!AD$165","v":0},{"$f":"'Scen 6'!AE$165","v":0},{"$f":"'Scen 6'!AF$165","v":0},{"$f":"'Scen 6'!AG$165","v":0},{"$f":"'Scen 6'!AH$165","v":0},{"$f":"'Scen 6'!AI$165","v":0},{"$f":"'Scen 6'!AJ$165","v":0},{"$f":"'Scen 6'!AK$165","v":0},{"$f":"'Scen 6'!AL$165","v":0},{"$f":"'Scen 6'!AM$165","v":0},{"$f":"'Scen 6'!AN$165","v":0},{"$f":"'Scen 6'!AO$165","v":0},{"$f":"'Scen 6'!AP$165","v":0},{"$f":"'Scen 6'!AQ$165","v":0},{"$f":"'Scen 6'!AR$165","v":0},{"$f":"'Scen 6'!AS$165","v":0},{"$f":"'Scen 6'!AT$165","v":0},{"$f":"'Scen 6'!AU$165","v":0},{"$f":"'Scen 6'!AV$165","v":0},{"$f":"'Scen 6'!AW$165","v":0},{"$f":"'Scen 6'!AX$165","v":0},{"$f":"'Scen 6'!AY$165","v":0},{"$f":"'Scen 6'!AZ$165","v":0},{"$f":"'Scen 6'!BA$165","v":0},{"$f":"'Scen 6'!BB$165","v":0},{"$f":"'Scen 6'!BC$165","v":0},{"$f":"'Scen 6'!BD$165","v":0},{"$f":"'Scen 6'!BE$165","v":0},{"$f":"'Scen 6'!BF$165","v":0},{"$f":"'Scen 6'!BG$165","v":0},{"$f":"'Scen 6'!BH$165","v":0},{"$f":"'Scen 6'!BI$165","v":0},{"$f":"'Scen 6'!BJ$165","v":0}]
[null,null,null,null,"Share capital additions","SCEN 7",{"$f":"'Scen 7'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$165","v":0},{"$f":"'Scen 7'!AB$165","v":0},{"$f":"'Scen 7'!AC$165","v":0},{"$f":"'Scen 7'!AD$165","v":0},{"$f":"'Scen 7'!AE$165","v":0},{"$f":"'Scen 7'!AF$165","v":0},{"$f":"'Scen 7'!AG$165","v":0},{"$f":"'Scen 7'!AH$165","v":0},{"$f":"'Scen 7'!AI$165","v":0},{"$f":"'Scen 7'!AJ$165","v":0},{"$f":"'Scen 7'!AK$165","v":0},{"$f":"'Scen 7'!AL$165","v":0},{"$f":"'Scen 7'!AM$165","v":0},{"$f":"'Scen 7'!AN$165","v":0},{"$f":"'Scen 7'!AO$165","v":0},{"$f":"'Scen 7'!AP$165","v":0},{"$f":"'Scen 7'!AQ$165","v":0},{"$f":"'Scen 7'!AR$165","v":0},{"$f":"'Scen 7'!AS$165","v":0},{"$f":"'Scen 7'!AT$165","v":0},{"$f":"'Scen 7'!AU$165","v":0},{"$f":"'Scen 7'!AV$165","v":0},{"$f":"'Scen 7'!AW$165","v":0},{"$f":"'Scen 7'!AX$165","v":0},{"$f":"'Scen 7'!AY$165","v":0},{"$f":"'Scen 7'!AZ$165","v":0},{"$f":"'Scen 7'!BA$165","v":0},{"$f":"'Scen 7'!BB$165","v":0},{"$f":"'Scen 7'!BC$165","v":0},{"$f":"'Scen 7'!BD$165","v":0},{"$f":"'Scen 7'!BE$165","v":0},{"$f":"'Scen 7'!BF$165","v":0},{"$f":"'Scen 7'!BG$165","v":0},{"$f":"'Scen 7'!BH$165","v":0},{"$f":"'Scen 7'!BI$165","v":0},{"$f":"'Scen 7'!BJ$165","v":0}]
[null,null,null,null,"Share capital additions","SCEN 8",{"$f":"'Scen 8'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$165","v":0},{"$f":"'Scen 8'!AB$165","v":0},{"$f":"'Scen 8'!AC$165","v":0},{"$f":"'Scen 8'!AD$165","v":0},{"$f":"'Scen 8'!AE$165","v":0},{"$f":"'Scen 8'!AF$165","v":0},{"$f":"'Scen 8'!AG$165","v":0},{"$f":"'Scen 8'!AH$165","v":0},{"$f":"'Scen 8'!AI$165","v":0},{"$f":"'Scen 8'!AJ$165","v":0},{"$f":"'Scen 8'!AK$165","v":0},{"$f":"'Scen 8'!AL$165","v":0},{"$f":"'Scen 8'!AM$165","v":0},{"$f":"'Scen 8'!AN$165","v":0},{"$f":"'Scen 8'!AO$165","v":0},{"$f":"'Scen 8'!AP$165","v":0},{"$f":"'Scen 8'!AQ$165","v":0},{"$f":"'Scen 8'!AR$165","v":0},{"$f":"'Scen 8'!AS$165","v":0},{"$f":"'Scen 8'!AT$165","v":0},{"$f":"'Scen 8'!AU$165","v":0},{"$f":"'Scen 8'!AV$165","v":0},{"$f":"'Scen 8'!AW$165","v":0},{"$f":"'Scen 8'!AX$165","v":0},{"$f":"'Scen 8'!AY$165","v":0},{"$f":"'Scen 8'!AZ$165","v":0},{"$f":"'Scen 8'!BA$165","v":0},{"$f":"'Scen 8'!BB$165","v":0},{"$f":"'Scen 8'!BC$165","v":0},{"$f":"'Scen 8'!BD$165","v":0},{"$f":"'Scen 8'!BE$165","v":0},{"$f":"'Scen 8'!BF$165","v":0},{"$f":"'Scen 8'!BG$165","v":0},{"$f":"'Scen 8'!BH$165","v":0},{"$f":"'Scen 8'!BI$165","v":0},{"$f":"'Scen 8'!BJ$165","v":0}]
[null,null,null,null,"Share capital additions","SCEN 9",{"$f":"'Scen 9'!G$165","v":"£'m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$165","v":0},{"$f":"'Scen 9'!AB$165","v":0},{"$f":"'Scen 9'!AC$165","v":0},{"$f":"'Scen 9'!AD$165","v":0},{"$f":"'Scen 9'!AE$165","v":0},{"$f":"'Scen 9'!AF$165","v":0},{"$f":"'Scen 9'!AG$165","v":0},{"$f":"'Scen 9'!AH$165","v":0},{"$f":"'Scen 9'!AI$165","v":0},{"$f":"'Scen 9'!AJ$165","v":0},{"$f":"'Scen 9'!AK$165","v":0},{"$f":"'Scen 9'!AL$165","v":0},{"$f":"'Scen 9'!AM$165","v":0},{"$f":"'Scen 9'!AN$165","v":0},{"$f":"'Scen 9'!AO$165","v":0},{"$f":"'Scen 9'!AP$165","v":0},{"$f":"'Scen 9'!AQ$165","v":0},{"$f":"'Scen 9'!AR$165","v":0},{"$f":"'Scen 9'!AS$165","v":0},{"$f":"'Scen 9'!AT$165","v":0},{"$f":"'Scen 9'!AU$165","v":0},{"$f":"'Scen 9'!AV$165","v":0},{"$f":"'Scen 9'!AW$165","v":0},{"$f":"'Scen 9'!AX$165","v":0},{"$f":"'Scen 9'!AY$165","v":0},{"$f":"'Scen 9'!AZ$165","v":0},{"$f":"'Scen 9'!BA$165","v":0},{"$f":"'Scen 9'!BB$165","v":0},{"$f":"'Scen 9'!BC$165","v":0},{"$f":"'Scen 9'!BD$165","v":0},{"$f":"'Scen 9'!BE$165","v":0},{"$f":"'Scen 9'!BF$165","v":0},{"$f":"'Scen 9'!BG$165","v":0},{"$f":"'Scen 9'!BH$165","v":0},{"$f":"'Scen 9'!BI$165","v":0},{"$f":"'Scen 9'!BJ$165","v":0}]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers","SCEN 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$272","v":72},{"$f":"'Scen 1'!AB$272","v":72.7},{"$f":"'Scen 1'!AC$272","v":73.400000000000006},{"$f":"'Scen 1'!AD$272","v":80.102013999999997},{"$f":"'Scen 1'!AE$272","v":80.886259999999993},{"$f":"'Scen 1'!AF$272","v":22.11},{"$f":"'Scen 1'!AG$272","v":19.399999999999999},{"$f":"'Scen 1'!AH$272","v":61.6},{"$f":"'Scen 1'!AI$272","v":73.008769000000001},{"$f":"'Scen 1'!AJ$272","v":78.890704999999997},{"$f":"'Scen 1'!AK$272","v":80.653560999999996},{"$f":"'Scen 1'!AL$272","v":81.318197999999995},{"$f":"'Scen 1'!AM$272","v":81.318197999999995},{"$f":"'Scen 1'!AN$272","v":81.318197999999995},{"$f":"'Scen 1'!AO$272","v":81.318197999999995},{"$f":"'Scen 1'!AP$272","v":81.318197999999995},{"$f":"'Scen 1'!AQ$272","v":81.318197999999995},{"$f":"'Scen 1'!AR$272","v":81.318197999999995},{"$f":"'Scen 1'!AS$272","v":81.318197999999995},{"$f":"'Scen 1'!AT$272","v":81.318197999999995},{"$f":"'Scen 1'!AU$272","v":81.318197999999995},{"$f":"'Scen 1'!AV$272","v":81.318197999999995},{"$f":"'Scen 1'!AW$272","v":81.318197999999995},{"$f":"'Scen 1'!AX$272","v":81.318197999999995},{"$f":"'Scen 1'!AY$272","v":81.318197999999995},{"$f":"'Scen 1'!AZ$272","v":81.318197999999995},{"$f":"'Scen 1'!BA$272","v":81.318197999999995},{"$f":"'Scen 1'!BB$272","v":81.318197999999995},{"$f":"'Scen 1'!BC$272","v":81.318197999999995},{"$f":"'Scen 1'!BD$272","v":81.318197999999995},{"$f":"'Scen 1'!BE$272","v":81.318197999999995},{"$f":"'Scen 1'!BF$272","v":81.318197999999995},{"$f":"'Scen 1'!BG$272","v":81.318197999999995},{"$f":"'Scen 1'!BH$272","v":81.318197999999995},{"$f":"'Scen 1'!BI$272","v":81.318197999999995},{"$f":"'Scen 1'!BJ$272","v":81.318197999999995}]
[null,null,null,null,{"$f":"E240","v":"Realised passenger numbers"},"SCEN 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$272","v":72},{"$f":"'Scen 2'!AB$272","v":72.7},{"$f":"'Scen 2'!AC$272","v":73.400000000000006},{"$f":"'Scen 2'!AD$272","v":80.102013999999997},{"$f":"'Scen 2'!AE$272","v":80.886259999999993},{"$f":"'Scen 2'!AF$272","v":22.11},{"$f":"'Scen 2'!AG$272","v":19.399999999999999},{"$f":"'Scen 2'!AH$272","v":61.686399999999999},{"$f":"'Scen 2'!AI$272","v":65.7},{"$f":"'Scen 2'!AJ$272","v":71.010000000000005},{"$f":"'Scen 2'!AK$272","v":72.63000000000001},{"$f":"'Scen 2'!AL$272","v":73.17},{"$f":"'Scen 2'!AM$272","v":73.17},{"$f":"'Scen 2'!AN$272","v":73.17},{"$f":"'Scen 2'!AO$272","v":73.17},{"$f":"'Scen 2'!AP$272","v":73.17},{"$f":"'Scen 2'!AQ$272","v":73.17},{"$f":"'Scen 2'!AR$272","v":73.17},{"$f":"'Scen 2'!AS$272","v":73.17},{"$f":"'Scen 2'!AT$272","v":73.17},{"$f":"'Scen 2'!AU$272","v":73.17},{"$f":"'Scen 2'!AV$272","v":73.17},{"$f":"'Scen 2'!AW$272","v":73.17},{"$f":"'Scen 2'!AX$272","v":73.17},{"$f":"'Scen 2'!AY$272","v":73.17},{"$f":"'Scen 2'!AZ$272","v":73.17},{"$f":"'Scen 2'!BA$272","v":73.17},{"$f":"'Scen 2'!BB$272","v":73.17},{"$f":"'Scen 2'!BC$272","v":73.17},{"$f":"'Scen 2'!BD$272","v":73.17},{"$f":"'Scen 2'!BE$272","v":73.17},{"$f":"'Scen 2'!BF$272","v":73.17},{"$f":"'Scen 2'!BG$272","v":73.17},{"$f":"'Scen 2'!BH$272","v":73.17},{"$f":"'Scen 2'!BI$272","v":73.17},{"$f":"'Scen 2'!BJ$272","v":73.17}]
[null,null,null,null,{"$f":"E241","v":"Realised passenger numbers"},"SCEN 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$272","v":72},{"$f":"'Scen 3'!AB$272","v":72.7},{"$f":"'Scen 3'!AC$272","v":73.400000000000006},{"$f":"'Scen 3'!AD$272","v":80.102013999999997},{"$f":"'Scen 3'!AE$272","v":80.886259999999993},{"$f":"'Scen 3'!AF$272","v":22.11},{"$f":"'Scen 3'!AG$272","v":19.399999999999999},{"$f":"'Scen 3'!AH$272","v":62.8},{"$f":"'Scen 3'!AI$272","v":74.8},{"$f":"'Scen 3'!AJ$272","v":81.5},{"$f":"'Scen 3'!AK$272","v":83.4},{"$f":"'Scen 3'!AL$272","v":83.7},{"$f":"'Scen 3'!AM$272","v":83.7},{"$f":"'Scen 3'!AN$272","v":83.7},{"$f":"'Scen 3'!AO$272","v":83.7},{"$f":"'Scen 3'!AP$272","v":83.7},{"$f":"'Scen 3'!AQ$272","v":83.7},{"$f":"'Scen 3'!AR$272","v":83.7},{"$f":"'Scen 3'!AS$272","v":83.7},{"$f":"'Scen 3'!AT$272","v":83.7},{"$f":"'Scen 3'!AU$272","v":83.7},{"$f":"'Scen 3'!AV$272","v":83.7},{"$f":"'Scen 3'!AW$272","v":83.7},{"$f":"'Scen 3'!AX$272","v":83.7},{"$f":"'Scen 3'!AY$272","v":83.7},{"$f":"'Scen 3'!AZ$272","v":83.7},{"$f":"'Scen 3'!BA$272","v":83.7},{"$f":"'Scen 3'!BB$272","v":83.7},{"$f":"'Scen 3'!BC$272","v":83.7},{"$f":"'Scen 3'!BD$272","v":83.7},{"$f":"'Scen 3'!BE$272","v":83.7},{"$f":"'Scen 3'!BF$272","v":83.7},{"$f":"'Scen 3'!BG$272","v":83.7},{"$f":"'Scen 3'!BH$272","v":83.7},{"$f":"'Scen 3'!BI$272","v":83.7},{"$f":"'Scen 3'!BJ$272","v":83.7}]
[null,null,null,null,"Realised passenger numbers","SCEN 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$272","v":72},{"$f":"'Scen 4'!AB$272","v":72.7},{"$f":"'Scen 4'!AC$272","v":73.400000000000006},{"$f":"'Scen 4'!AD$272","v":80.102013999999997},{"$f":"'Scen 4'!AE$272","v":80.886259999999993},{"$f":"'Scen 4'!AF$272","v":22.11},{"$f":"'Scen 4'!AG$272","v":19.399999999999999},{"$f":"'Scen 4'!AH$272","v":54.9},{"$f":"'Scen 4'!AI$272","v":60.57},{"$f":"'Scen 4'!AJ$272","v":67.860000000000014},{"$f":"'Scen 4'!AK$272","v":72.900000000000006},{"$f":"'Scen 4'!AL$272","v":73.44},{"$f":"'Scen 4'!AM$272","v":73.44},{"$f":"'Scen 4'!AN$272","v":73.44},{"$f":"'Scen 4'!AO$272","v":73.44},{"$f":"'Scen 4'!AP$272","v":73.44},{"$f":"'Scen 4'!AQ$272","v":73.44},{"$f":"'Scen 4'!AR$272","v":73.44},{"$f":"'Scen 4'!AS$272","v":73.44},{"$f":"'Scen 4'!AT$272","v":73.44},{"$f":"'Scen 4'!AU$272","v":73.44},{"$f":"'Scen 4'!AV$272","v":73.44},{"$f":"'Scen 4'!AW$272","v":73.44},{"$f":"'Scen 4'!AX$272","v":73.44},{"$f":"'Scen 4'!AY$272","v":73.44},{"$f":"'Scen 4'!AZ$272","v":73.44},{"$f":"'Scen 4'!BA$272","v":73.44},{"$f":"'Scen 4'!BB$272","v":73.44},{"$f":"'Scen 4'!BC$272","v":73.44},{"$f":"'Scen 4'!BD$272","v":73.44},{"$f":"'Scen 4'!BE$272","v":73.44},{"$f":"'Scen 4'!BF$272","v":73.44},{"$f":"'Scen 4'!BG$272","v":73.44},{"$f":"'Scen 4'!BH$272","v":73.44},{"$f":"'Scen 4'!BI$272","v":73.44},{"$f":"'Scen 4'!BJ$272","v":73.44}]
[null,null,null,null,"Realised passenger numbers","SCEN 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$272","v":72},{"$f":"'Scen 5'!AB$272","v":72.7},{"$f":"'Scen 5'!AC$272","v":73.400000000000006},{"$f":"'Scen 5'!AD$272","v":80.102013999999997},{"$f":"'Scen 5'!AE$272","v":80.886259999999993},{"$f":"'Scen 5'!AF$272","v":22.11},{"$f":"'Scen 5'!AG$272","v":19.399999999999999},{"$f":"'Scen 5'!AH$272","v":62.8},{"$f":"'Scen 5'!AI$272","v":74.8},{"$f":"'Scen 5'!AJ$272","v":81.5},{"$f":"'Scen 5'!AK$272","v":83.4},{"$f":"'Scen 5'!AL$272","v":83.7},{"$f":"'Scen 5'!AM$272","v":83.7},{"$f":"'Scen 5'!AN$272","v":83.7},{"$f":"'Scen 5'!AO$272","v":83.7},{"$f":"'Scen 5'!AP$272","v":83.7},{"$f":"'Scen 5'!AQ$272","v":83.7},{"$f":"'Scen 5'!AR$272","v":83.7},{"$f":"'Scen 5'!AS$272","v":83.7},{"$f":"'Scen 5'!AT$272","v":83.7},{"$f":"'Scen 5'!AU$272","v":83.7},{"$f":"'Scen 5'!AV$272","v":83.7},{"$f":"'Scen 5'!AW$272","v":83.7},{"$f":"'Scen 5'!AX$272","v":83.7},{"$f":"'Scen 5'!AY$272","v":83.7},{"$f":"'Scen 5'!AZ$272","v":83.7},{"$f":"'Scen 5'!BA$272","v":83.7},{"$f":"'Scen 5'!BB$272","v":83.7},{"$f":"'Scen 5'!BC$272","v":83.7},{"$f":"'Scen 5'!BD$272","v":83.7},{"$f":"'Scen 5'!BE$272","v":83.7},{"$f":"'Scen 5'!BF$272","v":83.7},{"$f":"'Scen 5'!BG$272","v":83.7},{"$f":"'Scen 5'!BH$272","v":83.7},{"$f":"'Scen 5'!BI$272","v":83.7},{"$f":"'Scen 5'!BJ$272","v":83.7}]
[null,null,null,null,"Realised passenger numbers","SCEN 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$272","v":72},{"$f":"'Scen 6'!AB$272","v":72.7},{"$f":"'Scen 6'!AC$272","v":73.400000000000006},{"$f":"'Scen 6'!AD$272","v":80.102013999999997},{"$f":"'Scen 6'!AE$272","v":80.886259999999993},{"$f":"'Scen 6'!AF$272","v":22.11},{"$f":"'Scen 6'!AG$272","v":19.399999999999999},{"$f":"'Scen 6'!AH$272","v":52.9},{"$f":"'Scen 6'!AI$272","v":67.8},{"$f":"'Scen 6'!AJ$272","v":75.400000000000006},{"$f":"'Scen 6'!AK$272","v":81},{"$f":"'Scen 6'!AL$272","v":81.599999999999994},{"$f":"'Scen 6'!AM$272","v":81.599999999999994},{"$f":"'Scen 6'!AN$272","v":81.599999999999994},{"$f":"'Scen 6'!AO$272","v":81.599999999999994},{"$f":"'Scen 6'!AP$272","v":81.599999999999994},{"$f":"'Scen 6'!AQ$272","v":81.599999999999994},{"$f":"'Scen 6'!AR$272","v":81.599999999999994},{"$f":"'Scen 6'!AS$272","v":81.599999999999994},{"$f":"'Scen 6'!AT$272","v":81.599999999999994},{"$f":"'Scen 6'!AU$272","v":81.599999999999994},{"$f":"'Scen 6'!AV$272","v":81.599999999999994},{"$f":"'Scen 6'!AW$272","v":81.599999999999994},{"$f":"'Scen 6'!AX$272","v":81.599999999999994},{"$f":"'Scen 6'!AY$272","v":81.599999999999994},{"$f":"'Scen 6'!AZ$272","v":81.599999999999994},{"$f":"'Scen 6'!BA$272","v":81.599999999999994},{"$f":"'Scen 6'!BB$272","v":81.599999999999994},{"$f":"'Scen 6'!BC$272","v":81.599999999999994},{"$f":"'Scen 6'!BD$272","v":81.599999999999994},{"$f":"'Scen 6'!BE$272","v":81.599999999999994},{"$f":"'Scen 6'!BF$272","v":81.599999999999994},{"$f":"'Scen 6'!BG$272","v":81.599999999999994},{"$f":"'Scen 6'!BH$272","v":81.599999999999994},{"$f":"'Scen 6'!BI$272","v":81.599999999999994},{"$f":"'Scen 6'!BJ$272","v":81.599999999999994}]
[null,null,null,null,"Realised passenger numbers","SCEN 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$272","v":72},{"$f":"'Scen 7'!AB$272","v":72.7},{"$f":"'Scen 7'!AC$272","v":73.400000000000006},{"$f":"'Scen 7'!AD$272","v":80.102013999999997},{"$f":"'Scen 7'!AE$272","v":80.886259999999993},{"$f":"'Scen 7'!AF$272","v":22.11},{"$f":"'Scen 7'!AG$272","v":19.399999999999999},{"$f":"'Scen 7'!AH$272","v":52.9},{"$f":"'Scen 7'!AI$272","v":67.8},{"$f":"'Scen 7'!AJ$272","v":75.400000000000006},{"$f":"'Scen 7'!AK$272","v":81},{"$f":"'Scen 7'!AL$272","v":81.599999999999994},{"$f":"'Scen 7'!AM$272","v":81.599999999999994},{"$f":"'Scen 7'!AN$272","v":81.599999999999994},{"$f":"'Scen 7'!AO$272","v":81.599999999999994},{"$f":"'Scen 7'!AP$272","v":81.599999999999994},{"$f":"'Scen 7'!AQ$272","v":81.599999999999994},{"$f":"'Scen 7'!AR$272","v":81.599999999999994},{"$f":"'Scen 7'!AS$272","v":81.599999999999994},{"$f":"'Scen 7'!AT$272","v":81.599999999999994},{"$f":"'Scen 7'!AU$272","v":81.599999999999994},{"$f":"'Scen 7'!AV$272","v":81.599999999999994},{"$f":"'Scen 7'!AW$272","v":81.599999999999994},{"$f":"'Scen 7'!AX$272","v":81.599999999999994},{"$f":"'Scen 7'!AY$272","v":81.599999999999994},{"$f":"'Scen 7'!AZ$272","v":81.599999999999994},{"$f":"'Scen 7'!BA$272","v":81.599999999999994},{"$f":"'Scen 7'!BB$272","v":81.599999999999994},{"$f":"'Scen 7'!BC$272","v":81.599999999999994},{"$f":"'Scen 7'!BD$272","v":81.599999999999994},{"$f":"'Scen 7'!BE$272","v":81.599999999999994},{"$f":"'Scen 7'!BF$272","v":81.599999999999994},{"$f":"'Scen 7'!BG$272","v":81.599999999999994},{"$f":"'Scen 7'!BH$272","v":81.599999999999994},{"$f":"'Scen 7'!BI$272","v":81.599999999999994},{"$f":"'Scen 7'!BJ$272","v":81.599999999999994}]
[null,null,null,null,"Realised passenger numbers","SCEN 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$272","v":72},{"$f":"'Scen 8'!AB$272","v":72.7},{"$f":"'Scen 8'!AC$272","v":73.400000000000006},{"$f":"'Scen 8'!AD$272","v":80.102013999999997},{"$f":"'Scen 8'!AE$272","v":80.886259999999993},{"$f":"'Scen 8'!AF$272","v":22.11},{"$f":"'Scen 8'!AG$272","v":19.399999999999999},{"$f":"'Scen 8'!AH$272","v":52.9},{"$f":"'Scen 8'!AI$272","v":67.8},{"$f":"'Scen 8'!AJ$272","v":75.400000000000006},{"$f":"'Scen 8'!AK$272","v":81},{"$f":"'Scen 8'!AL$272","v":81.599999999999994},{"$f":"'Scen 8'!AM$272","v":81.599999999999994},{"$f":"'Scen 8'!AN$272","v":81.599999999999994},{"$f":"'Scen 8'!AO$272","v":81.599999999999994},{"$f":"'Scen 8'!AP$272","v":81.599999999999994},{"$f":"'Scen 8'!AQ$272","v":81.599999999999994},{"$f":"'Scen 8'!AR$272","v":81.599999999999994},{"$f":"'Scen 8'!AS$272","v":81.599999999999994},{"$f":"'Scen 8'!AT$272","v":81.599999999999994},{"$f":"'Scen 8'!AU$272","v":81.599999999999994},{"$f":"'Scen 8'!AV$272","v":81.599999999999994},{"$f":"'Scen 8'!AW$272","v":81.599999999999994},{"$f":"'Scen 8'!AX$272","v":81.599999999999994},{"$f":"'Scen 8'!AY$272","v":81.599999999999994},{"$f":"'Scen 8'!AZ$272","v":81.599999999999994},{"$f":"'Scen 8'!BA$272","v":81.599999999999994},{"$f":"'Scen 8'!BB$272","v":81.599999999999994},{"$f":"'Scen 8'!BC$272","v":81.599999999999994},{"$f":"'Scen 8'!BD$272","v":81.599999999999994},{"$f":"'Scen 8'!BE$272","v":81.599999999999994},{"$f":"'Scen 8'!BF$272","v":81.599999999999994},{"$f":"'Scen 8'!BG$272","v":81.599999999999994},{"$f":"'Scen 8'!BH$272","v":81.599999999999994},{"$f":"'Scen 8'!BI$272","v":81.599999999999994},{"$f":"'Scen 8'!BJ$272","v":81.599999999999994}]
[null,null,null,null,"Realised passenger numbers","SCEN 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$272","v":72},{"$f":"'Scen 9'!AB$272","v":72.7},{"$f":"'Scen 9'!AC$272","v":73.400000000000006},{"$f":"'Scen 9'!AD$272","v":80.102013999999997},{"$f":"'Scen 9'!AE$272","v":80.886259999999993},{"$f":"'Scen 9'!AF$272","v":22.11},{"$f":"'Scen 9'!AG$272","v":19.399999999999999},{"$f":"'Scen 9'!AH$272","v":52.9},{"$f":"'Scen 9'!AI$272","v":67.8},{"$f":"'Scen 9'!AJ$272","v":75.400000000000006},{"$f":"'Scen 9'!AK$272","v":81},{"$f":"'Scen 9'!AL$272","v":81.599999999999994},{"$f":"'Scen 9'!AM$272","v":81.599999999999994},{"$f":"'Scen 9'!AN$272","v":81.599999999999994},{"$f":"'Scen 9'!AO$272","v":81.599999999999994},{"$f":"'Scen 9'!AP$272","v":81.599999999999994},{"$f":"'Scen 9'!AQ$272","v":81.599999999999994},{"$f":"'Scen 9'!AR$272","v":81.599999999999994},{"$f":"'Scen 9'!AS$272","v":81.599999999999994},{"$f":"'Scen 9'!AT$272","v":81.599999999999994},{"$f":"'Scen 9'!AU$272","v":81.599999999999994},{"$f":"'Scen 9'!AV$272","v":81.599999999999994},{"$f":"'Scen 9'!AW$272","v":81.599999999999994},{"$f":"'Scen 9'!AX$272","v":81.599999999999994},{"$f":"'Scen 9'!AY$272","v":81.599999999999994},{"$f":"'Scen 9'!AZ$272","v":81.599999999999994},{"$f":"'Scen 9'!BA$272","v":81.599999999999994},{"$f":"'Scen 9'!BB$272","v":81.599999999999994},{"$f":"'Scen 9'!BC$272","v":81.599999999999994},{"$f":"'Scen 9'!BD$272","v":81.599999999999994},{"$f":"'Scen 9'!BE$272","v":81.599999999999994},{"$f":"'Scen 9'!BF$272","v":81.599999999999994},{"$f":"'Scen 9'!BG$272","v":81.599999999999994},{"$f":"'Scen 9'!BH$272","v":81.599999999999994},{"$f":"'Scen 9'!BI$272","v":81.599999999999994},{"$f":"'Scen 9'!BJ$272","v":81.599999999999994}]
[]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$273","v":72},{"$f":"'Scen 1'!AB$273","v":72.7},{"$f":"'Scen 1'!AC$273","v":73.400000000000006},{"$f":"'Scen 1'!AD$273","v":80.102013999999997},{"$f":"'Scen 1'!AE$273","v":80.886259999999993},{"$f":"'Scen 1'!AF$273","v":22.11},{"$f":"'Scen 1'!AG$273","v":19.399999999999999},{"$f":"'Scen 1'!AH$273","v":61.6},{"$f":"'Scen 1'!AI$273","v":73.008769000000001},{"$f":"'Scen 1'!AJ$273","v":78.890704999999997},{"$f":"'Scen 1'!AK$273","v":80.653560999999996},{"$f":"'Scen 1'!AL$273","v":81.318197999999995},{"$f":"'Scen 1'!AM$273","v":81.318197999999995},{"$f":"'Scen 1'!AN$273","v":81.318197999999995},{"$f":"'Scen 1'!AO$273","v":81.318197999999995},{"$f":"'Scen 1'!AP$273","v":81.318197999999995},{"$f":"'Scen 1'!AQ$273","v":81.318197999999995},{"$f":"'Scen 1'!AR$273","v":81.318197999999995},{"$f":"'Scen 1'!AS$273","v":81.318197999999995},{"$f":"'Scen 1'!AT$273","v":81.318197999999995},{"$f":"'Scen 1'!AU$273","v":81.318197999999995},{"$f":"'Scen 1'!AV$273","v":81.318197999999995},{"$f":"'Scen 1'!AW$273","v":81.318197999999995},{"$f":"'Scen 1'!AX$273","v":81.318197999999995},{"$f":"'Scen 1'!AY$273","v":81.318197999999995},{"$f":"'Scen 1'!AZ$273","v":81.318197999999995},{"$f":"'Scen 1'!BA$273","v":81.318197999999995},{"$f":"'Scen 1'!BB$273","v":81.318197999999995},{"$f":"'Scen 1'!BC$273","v":81.318197999999995},{"$f":"'Scen 1'!BD$273","v":81.318197999999995},{"$f":"'Scen 1'!BE$273","v":81.318197999999995},{"$f":"'Scen 1'!BF$273","v":81.318197999999995},{"$f":"'Scen 1'!BG$273","v":81.318197999999995},{"$f":"'Scen 1'!BH$273","v":81.318197999999995},{"$f":"'Scen 1'!BI$273","v":81.318197999999995},{"$f":"'Scen 1'!BJ$273","v":81.318197999999995}]
[null,null,null,null,{"$f":"E250","v":"Allowed Revenue passenger numbers forecast"},"SCEN 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$273","v":72},{"$f":"'Scen 2'!AB$273","v":72.7},{"$f":"'Scen 2'!AC$273","v":73.400000000000006},{"$f":"'Scen 2'!AD$273","v":80.102013999999997},{"$f":"'Scen 2'!AE$273","v":80.886259999999993},{"$f":"'Scen 2'!AF$273","v":22.11},{"$f":"'Scen 2'!AG$273","v":19.399999999999999},{"$f":"'Scen 2'!AH$273","v":61.686399999999999},{"$f":"'Scen 2'!AI$273","v":73.008769000000001},{"$f":"'Scen 2'!AJ$273","v":78.890704999999997},{"$f":"'Scen 2'!AK$273","v":80.653560999999996},{"$f":"'Scen 2'!AL$273","v":81.318197999999995},{"$f":"'Scen 2'!AM$273","v":81.318197999999995},{"$f":"'Scen 2'!AN$273","v":81.318197999999995},{"$f":"'Scen 2'!AO$273","v":81.318197999999995},{"$f":"'Scen 2'!AP$273","v":81.318197999999995},{"$f":"'Scen 2'!AQ$273","v":81.318197999999995},{"$f":"'Scen 2'!AR$273","v":81.318197999999995},{"$f":"'Scen 2'!AS$273","v":81.318197999999995},{"$f":"'Scen 2'!AT$273","v":81.318197999999995},{"$f":"'Scen 2'!AU$273","v":81.318197999999995},{"$f":"'Scen 2'!AV$273","v":81.318197999999995},{"$f":"'Scen 2'!AW$273","v":81.318197999999995},{"$f":"'Scen 2'!AX$273","v":81.318197999999995},{"$f":"'Scen 2'!AY$273","v":81.318197999999995},{"$f":"'Scen 2'!AZ$273","v":81.318197999999995},{"$f":"'Scen 2'!BA$273","v":81.318197999999995},{"$f":"'Scen 2'!BB$273","v":81.318197999999995},{"$f":"'Scen 2'!BC$273","v":81.318197999999995},{"$f":"'Scen 2'!BD$273","v":81.318197999999995},{"$f":"'Scen 2'!BE$273","v":81.318197999999995},{"$f":"'Scen 2'!BF$273","v":81.318197999999995},{"$f":"'Scen 2'!BG$273","v":81.318197999999995},{"$f":"'Scen 2'!BH$273","v":81.318197999999995},{"$f":"'Scen 2'!BI$273","v":81.318197999999995},{"$f":"'Scen 2'!BJ$273","v":81.318197999999995}]
[null,null,null,null,{"$f":"E251","v":"Allowed Revenue passenger numbers forecast"},"SCEN 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$273","v":0},{"$f":"'Scen 3'!AB$273","v":0},{"$f":"'Scen 3'!AC$273","v":0},{"$f":"'Scen 3'!AD$273","v":0},{"$f":"'Scen 3'!AE$273","v":0},{"$f":"'Scen 3'!AF$273","v":0},{"$f":"'Scen 3'!AG$273","v":0},{"$f":"'Scen 3'!AH$273","v":0},{"$f":"'Scen 3'!AI$273","v":0},{"$f":"'Scen 3'!AJ$273","v":0},{"$f":"'Scen 3'!AK$273","v":0},{"$f":"'Scen 3'!AL$273","v":0},{"$f":"'Scen 3'!AM$273","v":0},{"$f":"'Scen 3'!AN$273","v":0},{"$f":"'Scen 3'!AO$273","v":0},{"$f":"'Scen 3'!AP$273","v":0},{"$f":"'Scen 3'!AQ$273","v":0},{"$f":"'Scen 3'!AR$273","v":0},{"$f":"'Scen 3'!AS$273","v":0},{"$f":"'Scen 3'!AT$273","v":0},{"$f":"'Scen 3'!AU$273","v":0},{"$f":"'Scen 3'!AV$273","v":0},{"$f":"'Scen 3'!AW$273","v":0},{"$f":"'Scen 3'!AX$273","v":0},{"$f":"'Scen 3'!AY$273","v":0},{"$f":"'Scen 3'!AZ$273","v":0},{"$f":"'Scen 3'!BA$273","v":0},{"$f":"'Scen 3'!BB$273","v":0},{"$f":"'Scen 3'!BC$273","v":0},{"$f":"'Scen 3'!BD$273","v":0},{"$f":"'Scen 3'!BE$273","v":0},{"$f":"'Scen 3'!BF$273","v":0},{"$f":"'Scen 3'!BG$273","v":0},{"$f":"'Scen 3'!BH$273","v":0},{"$f":"'Scen 3'!BI$273","v":0},{"$f":"'Scen 3'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$273","v":0},{"$f":"'Scen 4'!AB$273","v":0},{"$f":"'Scen 4'!AC$273","v":0},{"$f":"'Scen 4'!AD$273","v":0},{"$f":"'Scen 4'!AE$273","v":0},{"$f":"'Scen 4'!AF$273","v":0},{"$f":"'Scen 4'!AG$273","v":0},{"$f":"'Scen 4'!AH$273","v":0},{"$f":"'Scen 4'!AI$273","v":0},{"$f":"'Scen 4'!AJ$273","v":0},{"$f":"'Scen 4'!AK$273","v":0},{"$f":"'Scen 4'!AL$273","v":0},{"$f":"'Scen 4'!AM$273","v":0},{"$f":"'Scen 4'!AN$273","v":0},{"$f":"'Scen 4'!AO$273","v":0},{"$f":"'Scen 4'!AP$273","v":0},{"$f":"'Scen 4'!AQ$273","v":0},{"$f":"'Scen 4'!AR$273","v":0},{"$f":"'Scen 4'!AS$273","v":0},{"$f":"'Scen 4'!AT$273","v":0},{"$f":"'Scen 4'!AU$273","v":0},{"$f":"'Scen 4'!AV$273","v":0},{"$f":"'Scen 4'!AW$273","v":0},{"$f":"'Scen 4'!AX$273","v":0},{"$f":"'Scen 4'!AY$273","v":0},{"$f":"'Scen 4'!AZ$273","v":0},{"$f":"'Scen 4'!BA$273","v":0},{"$f":"'Scen 4'!BB$273","v":0},{"$f":"'Scen 4'!BC$273","v":0},{"$f":"'Scen 4'!BD$273","v":0},{"$f":"'Scen 4'!BE$273","v":0},{"$f":"'Scen 4'!BF$273","v":0},{"$f":"'Scen 4'!BG$273","v":0},{"$f":"'Scen 4'!BH$273","v":0},{"$f":"'Scen 4'!BI$273","v":0},{"$f":"'Scen 4'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$273","v":0},{"$f":"'Scen 5'!AB$273","v":0},{"$f":"'Scen 5'!AC$273","v":0},{"$f":"'Scen 5'!AD$273","v":0},{"$f":"'Scen 5'!AE$273","v":0},{"$f":"'Scen 5'!AF$273","v":0},{"$f":"'Scen 5'!AG$273","v":0},{"$f":"'Scen 5'!AH$273","v":0},{"$f":"'Scen 5'!AI$273","v":0},{"$f":"'Scen 5'!AJ$273","v":0},{"$f":"'Scen 5'!AK$273","v":0},{"$f":"'Scen 5'!AL$273","v":0},{"$f":"'Scen 5'!AM$273","v":0},{"$f":"'Scen 5'!AN$273","v":0},{"$f":"'Scen 5'!AO$273","v":0},{"$f":"'Scen 5'!AP$273","v":0},{"$f":"'Scen 5'!AQ$273","v":0},{"$f":"'Scen 5'!AR$273","v":0},{"$f":"'Scen 5'!AS$273","v":0},{"$f":"'Scen 5'!AT$273","v":0},{"$f":"'Scen 5'!AU$273","v":0},{"$f":"'Scen 5'!AV$273","v":0},{"$f":"'Scen 5'!AW$273","v":0},{"$f":"'Scen 5'!AX$273","v":0},{"$f":"'Scen 5'!AY$273","v":0},{"$f":"'Scen 5'!AZ$273","v":0},{"$f":"'Scen 5'!BA$273","v":0},{"$f":"'Scen 5'!BB$273","v":0},{"$f":"'Scen 5'!BC$273","v":0},{"$f":"'Scen 5'!BD$273","v":0},{"$f":"'Scen 5'!BE$273","v":0},{"$f":"'Scen 5'!BF$273","v":0},{"$f":"'Scen 5'!BG$273","v":0},{"$f":"'Scen 5'!BH$273","v":0},{"$f":"'Scen 5'!BI$273","v":0},{"$f":"'Scen 5'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$273","v":0},{"$f":"'Scen 6'!AB$273","v":0},{"$f":"'Scen 6'!AC$273","v":0},{"$f":"'Scen 6'!AD$273","v":0},{"$f":"'Scen 6'!AE$273","v":0},{"$f":"'Scen 6'!AF$273","v":0},{"$f":"'Scen 6'!AG$273","v":0},{"$f":"'Scen 6'!AH$273","v":0},{"$f":"'Scen 6'!AI$273","v":0},{"$f":"'Scen 6'!AJ$273","v":0},{"$f":"'Scen 6'!AK$273","v":0},{"$f":"'Scen 6'!AL$273","v":0},{"$f":"'Scen 6'!AM$273","v":0},{"$f":"'Scen 6'!AN$273","v":0},{"$f":"'Scen 6'!AO$273","v":0},{"$f":"'Scen 6'!AP$273","v":0},{"$f":"'Scen 6'!AQ$273","v":0},{"$f":"'Scen 6'!AR$273","v":0},{"$f":"'Scen 6'!AS$273","v":0},{"$f":"'Scen 6'!AT$273","v":0},{"$f":"'Scen 6'!AU$273","v":0},{"$f":"'Scen 6'!AV$273","v":0},{"$f":"'Scen 6'!AW$273","v":0},{"$f":"'Scen 6'!AX$273","v":0},{"$f":"'Scen 6'!AY$273","v":0},{"$f":"'Scen 6'!AZ$273","v":0},{"$f":"'Scen 6'!BA$273","v":0},{"$f":"'Scen 6'!BB$273","v":0},{"$f":"'Scen 6'!BC$273","v":0},{"$f":"'Scen 6'!BD$273","v":0},{"$f":"'Scen 6'!BE$273","v":0},{"$f":"'Scen 6'!BF$273","v":0},{"$f":"'Scen 6'!BG$273","v":0},{"$f":"'Scen 6'!BH$273","v":0},{"$f":"'Scen 6'!BI$273","v":0},{"$f":"'Scen 6'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$273","v":0},{"$f":"'Scen 7'!AB$273","v":0},{"$f":"'Scen 7'!AC$273","v":0},{"$f":"'Scen 7'!AD$273","v":0},{"$f":"'Scen 7'!AE$273","v":0},{"$f":"'Scen 7'!AF$273","v":0},{"$f":"'Scen 7'!AG$273","v":0},{"$f":"'Scen 7'!AH$273","v":0},{"$f":"'Scen 7'!AI$273","v":0},{"$f":"'Scen 7'!AJ$273","v":0},{"$f":"'Scen 7'!AK$273","v":0},{"$f":"'Scen 7'!AL$273","v":0},{"$f":"'Scen 7'!AM$273","v":0},{"$f":"'Scen 7'!AN$273","v":0},{"$f":"'Scen 7'!AO$273","v":0},{"$f":"'Scen 7'!AP$273","v":0},{"$f":"'Scen 7'!AQ$273","v":0},{"$f":"'Scen 7'!AR$273","v":0},{"$f":"'Scen 7'!AS$273","v":0},{"$f":"'Scen 7'!AT$273","v":0},{"$f":"'Scen 7'!AU$273","v":0},{"$f":"'Scen 7'!AV$273","v":0},{"$f":"'Scen 7'!AW$273","v":0},{"$f":"'Scen 7'!AX$273","v":0},{"$f":"'Scen 7'!AY$273","v":0},{"$f":"'Scen 7'!AZ$273","v":0},{"$f":"'Scen 7'!BA$273","v":0},{"$f":"'Scen 7'!BB$273","v":0},{"$f":"'Scen 7'!BC$273","v":0},{"$f":"'Scen 7'!BD$273","v":0},{"$f":"'Scen 7'!BE$273","v":0},{"$f":"'Scen 7'!BF$273","v":0},{"$f":"'Scen 7'!BG$273","v":0},{"$f":"'Scen 7'!BH$273","v":0},{"$f":"'Scen 7'!BI$273","v":0},{"$f":"'Scen 7'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$273","v":0},{"$f":"'Scen 8'!AB$273","v":0},{"$f":"'Scen 8'!AC$273","v":0},{"$f":"'Scen 8'!AD$273","v":0},{"$f":"'Scen 8'!AE$273","v":0},{"$f":"'Scen 8'!AF$273","v":0},{"$f":"'Scen 8'!AG$273","v":0},{"$f":"'Scen 8'!AH$273","v":0},{"$f":"'Scen 8'!AI$273","v":0},{"$f":"'Scen 8'!AJ$273","v":0},{"$f":"'Scen 8'!AK$273","v":0},{"$f":"'Scen 8'!AL$273","v":0},{"$f":"'Scen 8'!AM$273","v":0},{"$f":"'Scen 8'!AN$273","v":0},{"$f":"'Scen 8'!AO$273","v":0},{"$f":"'Scen 8'!AP$273","v":0},{"$f":"'Scen 8'!AQ$273","v":0},{"$f":"'Scen 8'!AR$273","v":0},{"$f":"'Scen 8'!AS$273","v":0},{"$f":"'Scen 8'!AT$273","v":0},{"$f":"'Scen 8'!AU$273","v":0},{"$f":"'Scen 8'!AV$273","v":0},{"$f":"'Scen 8'!AW$273","v":0},{"$f":"'Scen 8'!AX$273","v":0},{"$f":"'Scen 8'!AY$273","v":0},{"$f":"'Scen 8'!AZ$273","v":0},{"$f":"'Scen 8'!BA$273","v":0},{"$f":"'Scen 8'!BB$273","v":0},{"$f":"'Scen 8'!BC$273","v":0},{"$f":"'Scen 8'!BD$273","v":0},{"$f":"'Scen 8'!BE$273","v":0},{"$f":"'Scen 8'!BF$273","v":0},{"$f":"'Scen 8'!BG$273","v":0},{"$f":"'Scen 8'!BH$273","v":0},{"$f":"'Scen 8'!BI$273","v":0},{"$f":"'Scen 8'!BJ$273","v":0}]
[null,null,null,null,"Allowed Revenue passenger numbers forecast","SCEN 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$273","v":0},{"$f":"'Scen 9'!AB$273","v":0},{"$f":"'Scen 9'!AC$273","v":0},{"$f":"'Scen 9'!AD$273","v":0},{"$f":"'Scen 9'!AE$273","v":0},{"$f":"'Scen 9'!AF$273","v":0},{"$f":"'Scen 9'!AG$273","v":0},{"$f":"'Scen 9'!AH$273","v":0},{"$f":"'Scen 9'!AI$273","v":0},{"$f":"'Scen 9'!AJ$273","v":0},{"$f":"'Scen 9'!AK$273","v":0},{"$f":"'Scen 9'!AL$273","v":0},{"$f":"'Scen 9'!AM$273","v":0},{"$f":"'Scen 9'!AN$273","v":0},{"$f":"'Scen 9'!AO$273","v":0},{"$f":"'Scen 9'!AP$273","v":0},{"$f":"'Scen 9'!AQ$273","v":0},{"$f":"'Scen 9'!AR$273","v":0},{"$f":"'Scen 9'!AS$273","v":0},{"$f":"'Scen 9'!AT$273","v":0},{"$f":"'Scen 9'!AU$273","v":0},{"$f":"'Scen 9'!AV$273","v":0},{"$f":"'Scen 9'!AW$273","v":0},{"$f":"'Scen 9'!AX$273","v":0},{"$f":"'Scen 9'!AY$273","v":0},{"$f":"'Scen 9'!AZ$273","v":0},{"$f":"'Scen 9'!BA$273","v":0},{"$f":"'Scen 9'!BB$273","v":0},{"$f":"'Scen 9'!BC$273","v":0},{"$f":"'Scen 9'!BD$273","v":0},{"$f":"'Scen 9'!BE$273","v":0},{"$f":"'Scen 9'!BF$273","v":0},{"$f":"'Scen 9'!BG$273","v":0},{"$f":"'Scen 9'!BH$273","v":0},{"$f":"'Scen 9'!BI$273","v":0},{"$f":"'Scen 9'!BJ$273","v":0}]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 1","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$275","v":22.653635381805092},{"$f":"'Scen 1'!AB$275","v":22.439410948953313},{"$f":"'Scen 1'!AC$275","v":22.003103001705369},{"$f":"'Scen 1'!AD$275","v":21.784724476292727},{"$f":"'Scen 1'!AE$275","v":22.63679746804144},{"$f":"'Scen 1'!AF$275","v":23.56},{"$f":"'Scen 1'!AG$275","v":21.08},{"$f":"'Scen 1'!AH$275","v":30.189999999999998},{"$f":"'Scen 1'!AI$275","v":31.32},{"$f":"'Scen 1'!AJ$275","v":24.894590345731118},{"$f":"'Scen 1'!AK$275","v":24.701605844198589},{"$f":"'Scen 1'!AL$275","v":24.74431040958272},{"$f":"'Scen 1'!AM$275","v":24.087745675676132},{"$f":"'Scen 1'!AN$275","v":24.569500589189655},{"$f":"'Scen 1'!AO$275","v":25.060890600973448},{"$f":"'Scen 1'!AP$275","v":25.562108412992917},{"$f":"'Scen 1'!AQ$275","v":26.073350581252775},{"$f":"'Scen 1'!AR$275","v":30.622797196306156},{"$f":"'Scen 1'!AS$275","v":31.235253140232278},{"$f":"'Scen 1'!AT$275","v":31.859958203036932},{"$f":"'Scen 1'!AU$275","v":32.497157367097671},{"$f":"'Scen 1'!AV$275","v":33.147100514439622},{"$f":"'Scen 1'!AW$275","v":39.30064746219449},{"$f":"'Scen 1'!AX$275","v":40.08666041143838},{"$f":"'Scen 1'!AY$275","v":40.888393619667148},{"$f":"'Scen 1'!AZ$275","v":41.706161492060495},{"$f":"'Scen 1'!BA$275","v":42.540284721901706},{"$f":"'Scen 1'!BB$275","v":45.453171155271612},{"$f":"'Scen 1'!BC$275","v":46.362234578377034},{"$f":"'Scen 1'!BD$275","v":47.289479269944579},{"$f":"'Scen 1'!BE$275","v":48.23526885534347},{"$f":"'Scen 1'!BF$275","v":49.199974232450337},{"$f":"'Scen 1'!BG$275","v":51.454189311919386},{"$f":"'Scen 1'!BH$275","v":52.483273098157774},{"$f":"'Scen 1'!BI$275","v":53.532938560120932},{"$f":"'Scen 1'!BJ$275","v":54.60359733132335}]
[null,null,null,null,{"$f":"E260","v":"Allowed airport charges per passenger (profiled)"},"SCEN 2","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$275","v":22.653635381805092},{"$f":"'Scen 2'!AB$275","v":22.439410948953313},{"$f":"'Scen 2'!AC$275","v":22.003103001705369},{"$f":"'Scen 2'!AD$275","v":21.784724476292727},{"$f":"'Scen 2'!AE$275","v":22.63679746804144},{"$f":"'Scen 2'!AF$275","v":23.56},{"$f":"'Scen 2'!AG$275","v":21.08},{"$f":"'Scen 2'!AH$275","v":30.189999999999998},{"$f":"'Scen 2'!AI$275","v":31.32},{"$f":"'Scen 2'!AJ$275","v":25.289193141801274},{"$f":"'Scen 2'!AK$275","v":25.093149653442879},{"$f":"'Scen 2'!AL$275","v":25.136531126567668},{"$f":"'Scen 2'!AM$275","v":24.377029075262264},{"$f":"'Scen 2'!AN$275","v":24.864569656767511},{"$f":"'Scen 2'!AO$275","v":25.361861049902863},{"$f":"'Scen 2'!AP$275","v":25.869098270900921},{"$f":"'Scen 2'!AQ$275","v":26.386480236318938},{"$f":"'Scen 2'!AR$275","v":30.95816663525498},{"$f":"'Scen 2'!AS$275","v":31.577329967960079},{"$f":"'Scen 2'!AT$275","v":32.208876567319287},{"$f":"'Scen 2'!AU$275","v":32.853054098665673},{"$f":"'Scen 2'!AV$275","v":33.510115180638991},{"$f":"'Scen 2'!AW$275","v":39.689432558080405},{"$f":"'Scen 2'!AX$275","v":40.483221209242011},{"$f":"'Scen 2'!AY$275","v":41.292885633426849},{"$f":"'Scen 2'!AZ$275","v":42.118743346095386},{"$f":"'Scen 2'!BA$275","v":42.961118213017293},{"$f":"'Scen 2'!BB$275","v":45.903879637406362},{"$f":"'Scen 2'!BC$275","v":46.821957230154482},{"$f":"'Scen 2'!BD$275","v":47.758396374757574},{"$f":"'Scen 2'!BE$275","v":48.713564302252728},{"$f":"'Scen 2'!BF$275","v":49.68783558829778},{"$f":"'Scen 2'!BG$275","v":51.9740558024371},{"$f":"'Scen 2'!BH$275","v":53.01353691848584},{"$f":"'Scen 2'!BI$275","v":54.073807656855557},{"$f":"'Scen 2'!BJ$275","v":55.155283809992667}]
[null,null,null,null,{"$f":"E261","v":"Allowed airport charges per passenger (profiled)"},"SCEN 3","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$275","v":22.653635381805092},{"$f":"'Scen 3'!AB$275","v":22.439410948953313},{"$f":"'Scen 3'!AC$275","v":22.003103001705369},{"$f":"'Scen 3'!AD$275","v":21.784724476292727},{"$f":"'Scen 3'!AE$275","v":22.63679746804144},{"$f":"'Scen 3'!AF$275","v":23.56},{"$f":"'Scen 3'!AG$275","v":21.08},{"$f":"'Scen 3'!AH$275","v":30.190000000000008},{"$f":"'Scen 3'!AI$275","v":30.967206434291334},{"$f":"'Scen 3'!AJ$275","v":31.605506082363465},{"$f":"'Scen 3'!AK$275","v":32.237616204010749},{"$f":"'Scen 3'!AL$275","v":32.882368528090957},{"$f":"'Scen 3'!AM$275","v":27.089851888698615},{"$f":"'Scen 3'!AN$275","v":27.631648926472586},{"$f":"'Scen 3'!AO$275","v":28.184281905002038},{"$f":"'Scen 3'!AP$275","v":28.747967543102078},{"$f":"'Scen 3'!AQ$275","v":29.322926893964127},{"$f":"'Scen 3'!AR$275","v":34.113356839378},{"$f":"'Scen 3'!AS$275","v":34.795623976165558},{"$f":"'Scen 3'!AT$275","v":35.491536455688873},{"$f":"'Scen 3'!AU$275","v":36.201367184802649},{"$f":"'Scen 3'!AV$275","v":36.9253945284987},{"$f":"'Scen 3'!AW$275","v":43.376902497375269},{"$f":"'Scen 3'!AX$275","v":44.244440547322775},{"$f":"'Scen 3'!AY$275","v":45.129329358269231},{"$f":"'Scen 3'!AZ$275","v":46.031915945434619},{"$f":"'Scen 3'!BA$275","v":46.952554264343313},{"$f":"'Scen 3'!BB$275","v":50.097806240525749},{"$f":"'Scen 3'!BC$275","v":51.099762365336268},{"$f":"'Scen 3'!BD$275","v":52.121757612642995},{"$f":"'Scen 3'!BE$275","v":53.164192764895859},{"$f":"'Scen 3'!BF$275","v":54.227476620193777},{"$f":"'Scen 3'!BG$275","v":56.885226469264872},{"$f":"'Scen 3'!BH$275","v":58.022930998650168},{"$f":"'Scen 3'!BI$275","v":59.183389618623174},{"$f":"'Scen 3'!BJ$275","v":60.367057410995642}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 4","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$275","v":22.653635381805092},{"$f":"'Scen 4'!AB$275","v":22.439410948953313},{"$f":"'Scen 4'!AC$275","v":22.003103001705369},{"$f":"'Scen 4'!AD$275","v":21.784724476292727},{"$f":"'Scen 4'!AE$275","v":22.63679746804144},{"$f":"'Scen 4'!AF$275","v":23.56},{"$f":"'Scen 4'!AG$275","v":21.08},{"$f":"'Scen 4'!AH$275","v":30.19},{"$f":"'Scen 4'!AI$275","v":27.556803106183214},{"$f":"'Scen 4'!AJ$275","v":27.979824126232618},{"$f":"'Scen 4'!AK$275","v":28.505831570753518},{"$f":"'Scen 4'!AL$275","v":29.075948202168583},{"$f":"'Scen 4'!AM$275","v":24.697276612307753},{"$f":"'Scen 4'!AN$275","v":25.191222144553908},{"$f":"'Scen 4'!AO$275","v":25.695046587444988},{"$f":"'Scen 4'!AP$275","v":26.208947519193888},{"$f":"'Scen 4'!AQ$275","v":26.733126469577762},{"$f":"'Scen 4'!AR$275","v":31.238079223025856},{"$f":"'Scen 4'!AS$275","v":31.862840807486368},{"$f":"'Scen 4'!AT$275","v":32.500097623636094},{"$f":"'Scen 4'!AU$275","v":33.150099576108815},{"$f":"'Scen 4'!AV$275","v":33.813101567630994},{"$f":"'Scen 4'!AW$275","v":40.125620269079356},{"$f":"'Scen 4'!AX$275","v":40.92813267446094},{"$f":"'Scen 4'!AY$275","v":41.746695327950157},{"$f":"'Scen 4'!AZ$275","v":42.581629234509158},{"$f":"'Scen 4'!BA$275","v":43.433261819199345},{"$f":"'Scen 4'!BB$275","v":46.407430724108309},{"$f":"'Scen 4'!BC$275","v":47.335579338590478},{"$f":"'Scen 4'!BD$275","v":48.282290925362275},{"$f":"'Scen 4'!BE$275","v":49.247936743869531},{"$f":"'Scen 4'!BF$275","v":50.232895478746919},{"$f":"'Scen 4'!BG$275","v":52.693208795790376},{"$f":"'Scen 4'!BH$275","v":53.747072971706196},{"$f":"'Scen 4'!BI$275","v":54.822014431140317},{"$f":"'Scen 4'!BJ$275","v":55.918454719763126}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 5","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$275","v":22.653635381805092},{"$f":"'Scen 5'!AB$275","v":22.439410948953313},{"$f":"'Scen 5'!AC$275","v":22.003103001705369},{"$f":"'Scen 5'!AD$275","v":21.784724476292727},{"$f":"'Scen 5'!AE$275","v":22.63679746804144},{"$f":"'Scen 5'!AF$275","v":23.56},{"$f":"'Scen 5'!AG$275","v":21.08},{"$f":"'Scen 5'!AH$275","v":30.190000000000008},{"$f":"'Scen 5'!AI$275","v":30.967206434291334},{"$f":"'Scen 5'!AJ$275","v":31.605506082363465},{"$f":"'Scen 5'!AK$275","v":32.237616204010749},{"$f":"'Scen 5'!AL$275","v":32.882368528090957},{"$f":"'Scen 5'!AM$275","v":23.696417980236184},{"$f":"'Scen 5'!AN$275","v":24.170346339840908},{"$f":"'Scen 5'!AO$275","v":24.653753266637725},{"$f":"'Scen 5'!AP$275","v":25.146828331970479},{"$f":"'Scen 5'!AQ$275","v":25.649764898609895},{"$f":"'Scen 5'!AR$275","v":30.051985512392893},{"$f":"'Scen 5'!AS$275","v":30.65302522264075},{"$f":"'Scen 5'!AT$275","v":31.266085727093564},{"$f":"'Scen 5'!AU$275","v":31.891407441635437},{"$f":"'Scen 5'!AV$275","v":32.529235590468147},{"$f":"'Scen 5'!AW$275","v":38.674673379899367},{"$f":"'Scen 5'!AX$275","v":39.448166847497355},{"$f":"'Scen 5'!AY$275","v":40.237130184447302},{"$f":"'Scen 5'!AZ$275","v":41.041872788136246},{"$f":"'Scen 5'!BA$275","v":41.862710243898974},{"$f":"'Scen 5'!BB$275","v":44.819775415286131},{"$f":"'Scen 5'!BC$275","v":45.716170923591854},{"$f":"'Scen 5'!BD$275","v":46.630494342063692},{"$f":"'Scen 5'!BE$275","v":47.563104228904969},{"$f":"'Scen 5'!BF$275","v":48.514366313483066},{"$f":"'Scen 5'!BG$275","v":51.499589663732984},{"$f":"'Scen 5'!BH$275","v":52.529581457007644},{"$f":"'Scen 5'!BI$275","v":53.580173086147795},{"$f":"'Scen 5'!BJ$275","v":54.651776547870753}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 6","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$275","v":22.653635381805092},{"$f":"'Scen 6'!AB$275","v":22.439410948953313},{"$f":"'Scen 6'!AC$275","v":22.003103001705369},{"$f":"'Scen 6'!AD$275","v":21.784724476292727},{"$f":"'Scen 6'!AE$275","v":22.63679746804144},{"$f":"'Scen 6'!AF$275","v":23.56},{"$f":"'Scen 6'!AG$275","v":21.08},{"$f":"'Scen 6'!AH$275","v":30.190000000000008},{"$f":"'Scen 6'!AI$275","v":30.967206434291334},{"$f":"'Scen 6'!AJ$275","v":31.605506082363465},{"$f":"'Scen 6'!AK$275","v":32.237616204010749},{"$f":"'Scen 6'!AL$275","v":32.882368528090957},{"$f":"'Scen 6'!AM$275","v":24.221020413811907},{"$f":"'Scen 6'!AN$275","v":24.705440822088146},{"$f":"'Scen 6'!AO$275","v":25.199549638529909},{"$f":"'Scen 6'!AP$275","v":25.703540631300509},{"$f":"'Scen 6'!AQ$275","v":26.217611443926526},{"$f":"'Scen 6'!AR$275","v":30.614336461487124},{"$f":"'Scen 6'!AS$275","v":31.226623190716868},{"$f":"'Scen 6'!AT$275","v":31.851155654531205},{"$f":"'Scen 6'!AU$275","v":32.488178767621832},{"$f":"'Scen 6'!AV$275","v":33.13794234297427},{"$f":"'Scen 6'!AW$275","v":39.233326292278633},{"$f":"'Scen 6'!AX$275","v":40.017992818124206},{"$f":"'Scen 6'!AY$275","v":40.81835267448669},{"$f":"'Scen 6'!AZ$275","v":41.634719727976425},{"$f":"'Scen 6'!BA$275","v":42.467414122535956},{"$f":"'Scen 6'!BB$275","v":45.359286439565572},{"$f":"'Scen 6'!BC$275","v":46.266472168356884},{"$f":"'Scen 6'!BD$275","v":47.191801611724024},{"$f":"'Scen 6'!BE$275","v":48.135637643958503},{"$f":"'Scen 6'!BF$275","v":49.098350396837674},{"$f":"'Scen 6'!BG$275","v":51.499589663732969},{"$f":"'Scen 6'!BH$275","v":52.52958145700763},{"$f":"'Scen 6'!BI$275","v":53.580173086147781},{"$f":"'Scen 6'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 7","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$275","v":22.653635381805092},{"$f":"'Scen 7'!AB$275","v":22.439410948953313},{"$f":"'Scen 7'!AC$275","v":22.003103001705369},{"$f":"'Scen 7'!AD$275","v":21.784724476292727},{"$f":"'Scen 7'!AE$275","v":22.63679746804144},{"$f":"'Scen 7'!AF$275","v":23.56},{"$f":"'Scen 7'!AG$275","v":21.08},{"$f":"'Scen 7'!AH$275","v":30.190000000000008},{"$f":"'Scen 7'!AI$275","v":30.967206434291334},{"$f":"'Scen 7'!AJ$275","v":31.605506082363465},{"$f":"'Scen 7'!AK$275","v":32.237616204010749},{"$f":"'Scen 7'!AL$275","v":32.882368528090957},{"$f":"'Scen 7'!AM$275","v":24.221020413811907},{"$f":"'Scen 7'!AN$275","v":24.705440822088146},{"$f":"'Scen 7'!AO$275","v":25.199549638529909},{"$f":"'Scen 7'!AP$275","v":25.703540631300509},{"$f":"'Scen 7'!AQ$275","v":26.217611443926526},{"$f":"'Scen 7'!AR$275","v":30.614336461487124},{"$f":"'Scen 7'!AS$275","v":31.226623190716868},{"$f":"'Scen 7'!AT$275","v":31.851155654531205},{"$f":"'Scen 7'!AU$275","v":32.488178767621832},{"$f":"'Scen 7'!AV$275","v":33.13794234297427},{"$f":"'Scen 7'!AW$275","v":39.233326292278633},{"$f":"'Scen 7'!AX$275","v":40.017992818124206},{"$f":"'Scen 7'!AY$275","v":40.81835267448669},{"$f":"'Scen 7'!AZ$275","v":41.634719727976425},{"$f":"'Scen 7'!BA$275","v":42.467414122535956},{"$f":"'Scen 7'!BB$275","v":45.359286439565572},{"$f":"'Scen 7'!BC$275","v":46.266472168356884},{"$f":"'Scen 7'!BD$275","v":47.191801611724024},{"$f":"'Scen 7'!BE$275","v":48.135637643958503},{"$f":"'Scen 7'!BF$275","v":49.098350396837674},{"$f":"'Scen 7'!BG$275","v":51.499589663732969},{"$f":"'Scen 7'!BH$275","v":52.52958145700763},{"$f":"'Scen 7'!BI$275","v":53.580173086147781},{"$f":"'Scen 7'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 8","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$275","v":22.653635381805092},{"$f":"'Scen 8'!AB$275","v":22.439410948953313},{"$f":"'Scen 8'!AC$275","v":22.003103001705369},{"$f":"'Scen 8'!AD$275","v":21.784724476292727},{"$f":"'Scen 8'!AE$275","v":22.63679746804144},{"$f":"'Scen 8'!AF$275","v":23.56},{"$f":"'Scen 8'!AG$275","v":21.08},{"$f":"'Scen 8'!AH$275","v":30.190000000000008},{"$f":"'Scen 8'!AI$275","v":30.967206434291334},{"$f":"'Scen 8'!AJ$275","v":31.605506082363465},{"$f":"'Scen 8'!AK$275","v":32.237616204010749},{"$f":"'Scen 8'!AL$275","v":32.882368528090957},{"$f":"'Scen 8'!AM$275","v":24.221020413811907},{"$f":"'Scen 8'!AN$275","v":24.705440822088146},{"$f":"'Scen 8'!AO$275","v":25.199549638529909},{"$f":"'Scen 8'!AP$275","v":25.703540631300509},{"$f":"'Scen 8'!AQ$275","v":26.217611443926526},{"$f":"'Scen 8'!AR$275","v":30.614336461487124},{"$f":"'Scen 8'!AS$275","v":31.226623190716868},{"$f":"'Scen 8'!AT$275","v":31.851155654531205},{"$f":"'Scen 8'!AU$275","v":32.488178767621832},{"$f":"'Scen 8'!AV$275","v":33.13794234297427},{"$f":"'Scen 8'!AW$275","v":39.233326292278633},{"$f":"'Scen 8'!AX$275","v":40.017992818124206},{"$f":"'Scen 8'!AY$275","v":40.81835267448669},{"$f":"'Scen 8'!AZ$275","v":41.634719727976425},{"$f":"'Scen 8'!BA$275","v":42.467414122535956},{"$f":"'Scen 8'!BB$275","v":45.359286439565572},{"$f":"'Scen 8'!BC$275","v":46.266472168356884},{"$f":"'Scen 8'!BD$275","v":47.191801611724024},{"$f":"'Scen 8'!BE$275","v":48.135637643958503},{"$f":"'Scen 8'!BF$275","v":49.098350396837674},{"$f":"'Scen 8'!BG$275","v":51.499589663732969},{"$f":"'Scen 8'!BH$275","v":52.52958145700763},{"$f":"'Scen 8'!BI$275","v":53.580173086147781},{"$f":"'Scen 8'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)","SCEN 9","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$275","v":22.653635381805092},{"$f":"'Scen 9'!AB$275","v":22.439410948953313},{"$f":"'Scen 9'!AC$275","v":22.003103001705369},{"$f":"'Scen 9'!AD$275","v":21.784724476292727},{"$f":"'Scen 9'!AE$275","v":22.63679746804144},{"$f":"'Scen 9'!AF$275","v":23.56},{"$f":"'Scen 9'!AG$275","v":21.08},{"$f":"'Scen 9'!AH$275","v":30.190000000000008},{"$f":"'Scen 9'!AI$275","v":30.967206434291334},{"$f":"'Scen 9'!AJ$275","v":31.605506082363465},{"$f":"'Scen 9'!AK$275","v":32.237616204010749},{"$f":"'Scen 9'!AL$275","v":32.882368528090957},{"$f":"'Scen 9'!AM$275","v":24.221020413811907},{"$f":"'Scen 9'!AN$275","v":24.705440822088146},{"$f":"'Scen 9'!AO$275","v":25.199549638529909},{"$f":"'Scen 9'!AP$275","v":25.703540631300509},{"$f":"'Scen 9'!AQ$275","v":26.217611443926526},{"$f":"'Scen 9'!AR$275","v":30.614336461487124},{"$f":"'Scen 9'!AS$275","v":31.226623190716868},{"$f":"'Scen 9'!AT$275","v":31.851155654531205},{"$f":"'Scen 9'!AU$275","v":32.488178767621832},{"$f":"'Scen 9'!AV$275","v":33.13794234297427},{"$f":"'Scen 9'!AW$275","v":39.233326292278633},{"$f":"'Scen 9'!AX$275","v":40.017992818124206},{"$f":"'Scen 9'!AY$275","v":40.81835267448669},{"$f":"'Scen 9'!AZ$275","v":41.634719727976425},{"$f":"'Scen 9'!BA$275","v":42.467414122535956},{"$f":"'Scen 9'!BB$275","v":45.359286439565572},{"$f":"'Scen 9'!BC$275","v":46.266472168356884},{"$f":"'Scen 9'!BD$275","v":47.191801611724024},{"$f":"'Scen 9'!BE$275","v":48.135637643958503},{"$f":"'Scen 9'!BF$275","v":49.098350396837674},{"$f":"'Scen 9'!BG$275","v":51.499589663732969},{"$f":"'Scen 9'!BH$275","v":52.52958145700763},{"$f":"'Scen 9'!BI$275","v":53.580173086147781},{"$f":"'Scen 9'!BJ$275","v":54.651776547870739}]
[]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 1","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$276","v":23.597222222222221},{"$f":"'Scen 1'!AB$276","v":23.370013755158183},{"$f":"'Scen 1'!AC$276","v":23.378746594005449},{"$f":"'Scen 1'!AD$276","v":21.784720668821137},{"$f":"'Scen 1'!AE$276","v":22.636724704541912},{"$f":"'Scen 1'!AF$276","v":99.2179092745465},{"$f":"'Scen 1'!AG$276","v":104.97454497085836},{"$f":"'Scen 1'!AH$276","v":30.40929122470396},{"$f":"'Scen 1'!AI$276","v":27.155313262412179},{"$f":"'Scen 1'!AJ$276","v":26.058676148693142},{"$f":"'Scen 1'!AK$276","v":26.111272839339147},{"$f":"'Scen 1'!AL$276","v":26.320918260619894},{"$f":"'Scen 1'!AM$276","v":24.719808784448023},{"$f":"'Scen 1'!AN$276","v":23.232548703337269},{"$f":"'Scen 1'!AO$276","v":24.981333326554591},{"$f":"'Scen 1'!AP$276","v":25.736619721214439},{"$f":"'Scen 1'!AQ$276","v":26.641256543954018},{"$f":"'Scen 1'!AR$276","v":27.857694653771624},{"$f":"'Scen 1'!AS$276","v":30.388306137757461},{"$f":"'Scen 1'!AT$276","v":30.75553968846588},{"$f":"'Scen 1'!AU$276","v":34.495873872125728},{"$f":"'Scen 1'!AV$276","v":36.066931839076545},{"$f":"'Scen 1'!AW$276","v":38.002224496946482},{"$f":"'Scen 1'!AX$276","v":39.262482389752023},{"$f":"'Scen 1'!AY$276","v":41.703645184176466},{"$f":"'Scen 1'!AZ$276","v":42.115694287240508},{"$f":"'Scen 1'!BA$276","v":43.532992952714316},{"$f":"'Scen 1'!BB$276","v":45.015034056369124},{"$f":"'Scen 1'!BC$276","v":46.143968099934},{"$f":"'Scen 1'!BD$276","v":46.532740014198161},{"$f":"'Scen 1'!BE$276","v":47.124643829206178},{"$f":"'Scen 1'!BF$276","v":51.755762113667764},{"$f":"'Scen 1'!BG$276","v":53.005326401431269},{"$f":"'Scen 1'!BH$276","v":53.214625376107946},{"$f":"'Scen 1'!BI$276","v":53.823162907812581},{"$f":"'Scen 1'!BJ$276","v":51.917523109065058}]
[null,null,null,null,{"$f":"E270","v":"Unprofiled yield per passenger"},"SCEN 2","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$276","v":23.597222222222221},{"$f":"'Scen 2'!AB$276","v":23.370013755158183},{"$f":"'Scen 2'!AC$276","v":23.378746594005449},{"$f":"'Scen 2'!AD$276","v":21.784720668821137},{"$f":"'Scen 2'!AE$276","v":22.636724704541912},{"$f":"'Scen 2'!AF$276","v":99.2179092745465},{"$f":"'Scen 2'!AG$276","v":104.96101242349215},{"$f":"'Scen 2'!AH$276","v":30.339777113718153},{"$f":"'Scen 2'!AI$276","v":31.131001810242427},{"$f":"'Scen 2'!AJ$276","v":29.948197671001388},{"$f":"'Scen 2'!AK$276","v":30.133320755248906},{"$f":"'Scen 2'!AL$276","v":30.327983994633215},{"$f":"'Scen 2'!AM$276","v":26.956036421871108},{"$f":"'Scen 2'!AN$276","v":25.634347171860739},{"$f":"'Scen 2'!AO$276","v":27.444121540629961},{"$f":"'Scen 2'!AP$276","v":28.261895446953158},{"$f":"'Scen 2'!AQ$276","v":29.230552522663213},{"$f":"'Scen 2'!AR$276","v":30.512579352476365},{"$f":"'Scen 2'!AS$276","v":33.110384513276628},{"$f":"'Scen 2'!AT$276","v":33.546453965179516},{"$f":"'Scen 2'!AU$276","v":37.357304333567527},{"$f":"'Scen 2'!AV$276","v":39.000597633481163},{"$f":"'Scen 2'!AW$276","v":41.009884456876385},{"$f":"'Scen 2'!AX$276","v":42.345935865923764},{"$f":"'Scen 2'!AY$276","v":44.864732893600618},{"$f":"'Scen 2'!AZ$276","v":45.356299175783661},{"$f":"'Scen 2'!BA$276","v":46.855041072185124},{"$f":"'Scen 2'!BB$276","v":48.420495456223563},{"$f":"'Scen 2'!BC$276","v":49.634857733687561},{"$f":"'Scen 2'!BD$276","v":50.111118660624918},{"$f":"'Scen 2'!BE$276","v":50.79261902839616},{"$f":"'Scen 2'!BF$276","v":55.515489118004972},{"$f":"'Scen 2'!BG$276","v":56.39489366964996},{"$f":"'Scen 2'!BH$276","v":56.705879662373199},{"$f":"'Scen 2'!BI$276","v":57.419154822665796},{"$f":"'Scen 2'!BJ$276","v":55.621394781363868}]
[null,null,null,null,{"$f":"E271","v":"Unprofiled yield per passenger"},"SCEN 3","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$276","v":23.597222222222221},{"$f":"'Scen 3'!AB$276","v":23.370013755158183},{"$f":"'Scen 3'!AC$276","v":23.378746594005449},{"$f":"'Scen 3'!AD$276","v":21.784720668821137},{"$f":"'Scen 3'!AE$276","v":22.636724704541912},{"$f":"'Scen 3'!AF$276","v":104.45020557904607},{"$f":"'Scen 3'!AG$276","v":115.08311388126093},{"$f":"'Scen 3'!AH$276","v":32.771910131394094},{"$f":"'Scen 3'!AI$276","v":28.364916834715707},{"$f":"'Scen 3'!AJ$276","v":25.782595542924639},{"$f":"'Scen 3'!AK$276","v":26.536927156199081},{"$f":"'Scen 3'!AL$276","v":27.756689173264682},{"$f":"'Scen 3'!AM$276","v":27.37307013400649},{"$f":"'Scen 3'!AN$276","v":26.321920587678186},{"$f":"'Scen 3'!AO$276","v":28.188449089928771},{"$f":"'Scen 3'!AP$276","v":29.128444950166347},{"$f":"'Scen 3'!AQ$276","v":30.19354700675963},{"$f":"'Scen 3'!AR$276","v":31.511829173147731},{"$f":"'Scen 3'!AS$276","v":34.025064073459866},{"$f":"'Scen 3'!AT$276","v":34.642068843980582},{"$f":"'Scen 3'!AU$276","v":38.418012945731334},{"$f":"'Scen 3'!AV$276","v":40.154537965270201},{"$f":"'Scen 3'!AW$276","v":42.143123160121142},{"$f":"'Scen 3'!AX$276","v":43.51544837607743},{"$f":"'Scen 3'!AY$276","v":45.958937125819908},{"$f":"'Scen 3'!AZ$276","v":46.55256104078282},{"$f":"'Scen 3'!BA$276","v":48.070710679417985},{"$f":"'Scen 3'!BB$276","v":49.648823311879347},{"$f":"'Scen 3'!BC$276","v":50.908266519705982},{"$f":"'Scen 3'!BD$276","v":51.504724999978315},{"$f":"'Scen 3'!BE$276","v":52.303047214844611},{"$f":"'Scen 3'!BF$276","v":56.769754114435038},{"$f":"'Scen 3'!BG$276","v":58.133742759464099},{"$f":"'Scen 3'!BH$276","v":58.561053488048316},{"$f":"'Scen 3'!BI$276","v":59.369563138532868},{"$f":"'Scen 3'!BJ$276","v":57.920439560540402}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 4","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$276","v":23.597222222222221},{"$f":"'Scen 4'!AB$276","v":23.370013755158183},{"$f":"'Scen 4'!AC$276","v":23.378746594005449},{"$f":"'Scen 4'!AD$276","v":21.784720668821137},{"$f":"'Scen 4'!AE$276","v":22.636724704541912},{"$f":"'Scen 4'!AF$276","v":99.489148173403308},{"$f":"'Scen 4'!AG$276","v":105.84982848151873},{"$f":"'Scen 4'!AH$276","v":35.431320739265516},{"$f":"'Scen 4'!AI$276","v":29.519774133151703},{"$f":"'Scen 4'!AJ$276","v":26.637988356862088},{"$f":"'Scen 4'!AK$276","v":25.803841367092154},{"$f":"'Scen 4'!AL$276","v":26.638545669879722},{"$f":"'Scen 4'!AM$276","v":25.278601798292719},{"$f":"'Scen 4'!AN$276","v":23.881124421527687},{"$f":"'Scen 4'!AO$276","v":25.65564020898109},{"$f":"'Scen 4'!AP$276","v":26.44304409225786},{"$f":"'Scen 4'!AQ$276","v":27.377693301594078},{"$f":"'Scen 4'!AR$276","v":28.61563813158406},{"$f":"'Scen 4'!AS$276","v":31.155804048627697},{"$f":"'Scen 4'!AT$276","v":31.565675025958907},{"$f":"'Scen 4'!AU$276","v":35.326593360475961},{"$f":"'Scen 4'!AV$276","v":36.928592446375909},{"$f":"'Scen 4'!AW$276","v":38.881886754926654},{"$f":"'Scen 4'!AX$276","v":40.167076098523324},{"$f":"'Scen 4'!AY$276","v":42.620533564835995},{"$f":"'Scen 4'!AZ$276","v":43.06572765401117},{"$f":"'Scen 4'!BA$276","v":44.507277981122037},{"$f":"'Scen 4'!BB$276","v":46.013228315533183},{"$f":"'Scen 4'!BC$276","v":47.170328349922428},{"$f":"'Scen 4'!BD$276","v":47.596698737374965},{"$f":"'Scen 4'!BE$276","v":48.226719393220264},{"$f":"'Scen 4'!BF$276","v":52.853033770426272},{"$f":"'Scen 4'!BG$276","v":54.129608478798673},{"$f":"'Scen 4'!BH$276","v":54.378408941583189},{"$f":"'Scen 4'!BI$276","v":55.025080987135695},{"$f":"'Scen 4'!BJ$276","v":53.188339325845853}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 5","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$276","v":23.597222222222221},{"$f":"'Scen 5'!AB$276","v":23.370013755158183},{"$f":"'Scen 5'!AC$276","v":23.378746594005449},{"$f":"'Scen 5'!AD$276","v":21.784720668821137},{"$f":"'Scen 5'!AE$276","v":22.636724704541912},{"$f":"'Scen 5'!AF$276","v":104.45020557904607},{"$f":"'Scen 5'!AG$276","v":115.08311388126093},{"$f":"'Scen 5'!AH$276","v":36.700975056727387},{"$f":"'Scen 5'!AI$276","v":29.050128446905344},{"$f":"'Scen 5'!AJ$276","v":25.571282629350858},{"$f":"'Scen 5'!AK$276","v":24.749914695187545},{"$f":"'Scen 5'!AL$276","v":25.574614511240298},{"$f":"'Scen 5'!AM$276","v":24.234099951059189},{"$f":"'Scen 5'!AN$276","v":22.829559684930079},{"$f":"'Scen 5'!AO$276","v":24.55243828448809},{"$f":"'Scen 5'!AP$276","v":25.337479289287085},{"$f":"'Scen 5'!AQ$276","v":26.261359420768475},{"$f":"'Scen 5'!AR$276","v":27.464330040123208},{"$f":"'Scen 5'!AS$276","v":29.900406819027623},{"$f":"'Scen 5'!AT$276","v":30.338918971496931},{"$f":"'Scen 5'!AU$276","v":33.959997586848402},{"$f":"'Scen 5'!AV$276","v":35.524626768741193},{"$f":"'Scen 5'!AW$276","v":37.409966257072391},{"$f":"'Scen 5'!AX$276","v":38.66448699071811},{"$f":"'Scen 5'!AY$276","v":41.022167275635198},{"$f":"'Scen 5'!AZ$276","v":41.483172005728399},{"$f":"'Scen 5'!BA$276","v":42.887622327402681},{"$f":"'Scen 5'!BB$276","v":44.353740826741493},{"$f":"'Scen 5'!BC$276","v":45.4916003178745},{"$f":"'Scen 5'!BD$276","v":45.94209864617261},{"$f":"'Scen 5'!BE$276","v":46.588942540983012},{"$f":"'Scen 5'!BF$276","v":51.009327801411551},{"$f":"'Scen 5'!BG$276","v":52.842792901619013},{"$f":"'Scen 5'!BH$276","v":53.117907431904577},{"$f":"'Scen 5'!BI$276","v":53.772024727062245},{"$f":"'Scen 5'!BJ$276","v":52.086415513396311}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 6","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$276","v":23.597222222222221},{"$f":"'Scen 6'!AB$276","v":23.370013755158183},{"$f":"'Scen 6'!AC$276","v":23.378746594005449},{"$f":"'Scen 6'!AD$276","v":21.784720668821137},{"$f":"'Scen 6'!AE$276","v":22.636724704541912},{"$f":"'Scen 6'!AF$276","v":104.45020557904607},{"$f":"'Scen 6'!AG$276","v":115.08311388126093},{"$f":"'Scen 6'!AH$276","v":36.700975056727387},{"$f":"'Scen 6'!AI$276","v":29.050128446905344},{"$f":"'Scen 6'!AJ$276","v":25.571282629350858},{"$f":"'Scen 6'!AK$276","v":24.749914695187545},{"$f":"'Scen 6'!AL$276","v":25.574614511240298},{"$f":"'Scen 6'!AM$276","v":24.704507294968931},{"$f":"'Scen 6'!AN$276","v":23.44843964731357},{"$f":"'Scen 6'!AO$276","v":25.17428420513248},{"$f":"'Scen 6'!AP$276","v":25.961912133721881},{"$f":"'Scen 6'!AQ$276","v":26.887974743092517},{"$f":"'Scen 6'!AR$276","v":28.092696799449868},{"$f":"'Scen 6'!AS$276","v":30.530066147786961},{"$f":"'Scen 6'!AT$276","v":30.969382893771513},{"$f":"'Scen 6'!AU$276","v":34.590747684853255},{"$f":"'Scen 6'!AV$276","v":36.155112795490098},{"$f":"'Scen 6'!AW$276","v":38.039604693201781},{"$f":"'Scen 6'!AX$276","v":39.292659543366739},{"$f":"'Scen 6'!AY$276","v":41.648219317201701},{"$f":"'Scen 6'!AZ$276","v":42.106410950250471},{"$f":"'Scen 6'!BA$276","v":43.507315942220245},{"$f":"'Scen 6'!BB$276","v":44.969115477022207},{"$f":"'Scen 6'!BC$276","v":46.101839141492803},{"$f":"'Scen 6'!BD$276","v":46.546339656343527},{"$f":"'Scen 6'!BE$276","v":47.18627665395843},{"$f":"'Scen 6'!BF$276","v":51.598796786450599},{"$f":"'Scen 6'!BG$276","v":52.842792901619013},{"$f":"'Scen 6'!BH$276","v":53.117907431904577},{"$f":"'Scen 6'!BI$276","v":53.772024727062245},{"$f":"'Scen 6'!BJ$276","v":52.086415513396311}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 7","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$276","v":23.597222222222221},{"$f":"'Scen 7'!AB$276","v":23.370013755158183},{"$f":"'Scen 7'!AC$276","v":23.378746594005449},{"$f":"'Scen 7'!AD$276","v":21.784720668821137},{"$f":"'Scen 7'!AE$276","v":22.636724704541912},{"$f":"'Scen 7'!AF$276","v":104.45020557904607},{"$f":"'Scen 7'!AG$276","v":115.08311388126093},{"$f":"'Scen 7'!AH$276","v":36.700975056727387},{"$f":"'Scen 7'!AI$276","v":29.050128446905344},{"$f":"'Scen 7'!AJ$276","v":25.571282629350858},{"$f":"'Scen 7'!AK$276","v":24.749914695187545},{"$f":"'Scen 7'!AL$276","v":25.574614511240298},{"$f":"'Scen 7'!AM$276","v":24.704507294968931},{"$f":"'Scen 7'!AN$276","v":23.44843964731357},{"$f":"'Scen 7'!AO$276","v":25.17428420513248},{"$f":"'Scen 7'!AP$276","v":25.961912133721881},{"$f":"'Scen 7'!AQ$276","v":26.887974743092517},{"$f":"'Scen 7'!AR$276","v":28.092696799449868},{"$f":"'Scen 7'!AS$276","v":30.530066147786961},{"$f":"'Scen 7'!AT$276","v":30.969382893771513},{"$f":"'Scen 7'!AU$276","v":34.590747684853255},{"$f":"'Scen 7'!AV$276","v":36.155112795490098},{"$f":"'Scen 7'!AW$276","v":38.039604693201781},{"$f":"'Scen 7'!AX$276","v":39.292659543366739},{"$f":"'Scen 7'!AY$276","v":41.648219317201701},{"$f":"'Scen 7'!AZ$276","v":42.106410950250471},{"$f":"'Scen 7'!BA$276","v":43.507315942220245},{"$f":"'Scen 7'!BB$276","v":44.969115477022207},{"$f":"'Scen 7'!BC$276","v":46.101839141492803},{"$f":"'Scen 7'!BD$276","v":46.546339656343527},{"$f":"'Scen 7'!BE$276","v":47.18627665395843},{"$f":"'Scen 7'!BF$276","v":51.598796786450599},{"$f":"'Scen 7'!BG$276","v":52.842792901619013},{"$f":"'Scen 7'!BH$276","v":53.117907431904577},{"$f":"'Scen 7'!BI$276","v":53.772024727062245},{"$f":"'Scen 7'!BJ$276","v":52.086415513396311}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 8","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$276","v":23.597222222222221},{"$f":"'Scen 8'!AB$276","v":23.370013755158183},{"$f":"'Scen 8'!AC$276","v":23.378746594005449},{"$f":"'Scen 8'!AD$276","v":21.784720668821137},{"$f":"'Scen 8'!AE$276","v":22.636724704541912},{"$f":"'Scen 8'!AF$276","v":104.45020557904607},{"$f":"'Scen 8'!AG$276","v":115.08311388126093},{"$f":"'Scen 8'!AH$276","v":36.700975056727387},{"$f":"'Scen 8'!AI$276","v":29.050128446905344},{"$f":"'Scen 8'!AJ$276","v":25.571282629350858},{"$f":"'Scen 8'!AK$276","v":24.749914695187545},{"$f":"'Scen 8'!AL$276","v":25.574614511240298},{"$f":"'Scen 8'!AM$276","v":24.704507294968931},{"$f":"'Scen 8'!AN$276","v":23.44843964731357},{"$f":"'Scen 8'!AO$276","v":25.17428420513248},{"$f":"'Scen 8'!AP$276","v":25.961912133721881},{"$f":"'Scen 8'!AQ$276","v":26.887974743092517},{"$f":"'Scen 8'!AR$276","v":28.092696799449868},{"$f":"'Scen 8'!AS$276","v":30.530066147786961},{"$f":"'Scen 8'!AT$276","v":30.969382893771513},{"$f":"'Scen 8'!AU$276","v":34.590747684853255},{"$f":"'Scen 8'!AV$276","v":36.155112795490098},{"$f":"'Scen 8'!AW$276","v":38.039604693201781},{"$f":"'Scen 8'!AX$276","v":39.292659543366739},{"$f":"'Scen 8'!AY$276","v":41.648219317201701},{"$f":"'Scen 8'!AZ$276","v":42.106410950250471},{"$f":"'Scen 8'!BA$276","v":43.507315942220245},{"$f":"'Scen 8'!BB$276","v":44.969115477022207},{"$f":"'Scen 8'!BC$276","v":46.101839141492803},{"$f":"'Scen 8'!BD$276","v":46.546339656343527},{"$f":"'Scen 8'!BE$276","v":47.18627665395843},{"$f":"'Scen 8'!BF$276","v":51.598796786450599},{"$f":"'Scen 8'!BG$276","v":52.842792901619013},{"$f":"'Scen 8'!BH$276","v":53.117907431904577},{"$f":"'Scen 8'!BI$276","v":53.772024727062245},{"$f":"'Scen 8'!BJ$276","v":52.086415513396311}]
[null,null,null,null,"Unprofiled yield per passenger","SCEN 9","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$276","v":23.597222222222221},{"$f":"'Scen 9'!AB$276","v":23.370013755158183},{"$f":"'Scen 9'!AC$276","v":23.378746594005449},{"$f":"'Scen 9'!AD$276","v":21.784720668821137},{"$f":"'Scen 9'!AE$276","v":22.636724704541912},{"$f":"'Scen 9'!AF$276","v":104.45020557904607},{"$f":"'Scen 9'!AG$276","v":115.08311388126093},{"$f":"'Scen 9'!AH$276","v":36.700975056727387},{"$f":"'Scen 9'!AI$276","v":29.050128446905344},{"$f":"'Scen 9'!AJ$276","v":25.571282629350858},{"$f":"'Scen 9'!AK$276","v":24.749914695187545},{"$f":"'Scen 9'!AL$276","v":25.574614511240298},{"$f":"'Scen 9'!AM$276","v":24.704507294968931},{"$f":"'Scen 9'!AN$276","v":23.44843964731357},{"$f":"'Scen 9'!AO$276","v":25.17428420513248},{"$f":"'Scen 9'!AP$276","v":25.961912133721881},{"$f":"'Scen 9'!AQ$276","v":26.887974743092517},{"$f":"'Scen 9'!AR$276","v":28.092696799449868},{"$f":"'Scen 9'!AS$276","v":30.530066147786961},{"$f":"'Scen 9'!AT$276","v":30.969382893771513},{"$f":"'Scen 9'!AU$276","v":34.590747684853255},{"$f":"'Scen 9'!AV$276","v":36.155112795490098},{"$f":"'Scen 9'!AW$276","v":38.039604693201781},{"$f":"'Scen 9'!AX$276","v":39.292659543366739},{"$f":"'Scen 9'!AY$276","v":41.648219317201701},{"$f":"'Scen 9'!AZ$276","v":42.106410950250471},{"$f":"'Scen 9'!BA$276","v":43.507315942220245},{"$f":"'Scen 9'!BB$276","v":44.969115477022207},{"$f":"'Scen 9'!BC$276","v":46.101839141492803},{"$f":"'Scen 9'!BD$276","v":46.546339656343527},{"$f":"'Scen 9'!BE$276","v":47.18627665395843},{"$f":"'Scen 9'!BF$276","v":51.598796786450599},{"$f":"'Scen 9'!BG$276","v":52.842792901619013},{"$f":"'Scen 9'!BH$276","v":53.117907431904577},{"$f":"'Scen 9'!BI$276","v":53.772024727062245},{"$f":"'Scen 9'!BJ$276","v":52.086415513396311}]
[]
[null,null,null,null,"Tax Allowance","SCEN 1","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$278","v":0},{"$f":"'Scen 1'!AB$278","v":0},{"$f":"'Scen 1'!AC$278","v":0},{"$f":"'Scen 1'!AD$278","v":0},{"$f":"'Scen 1'!AE$278","v":0},{"$f":"'Scen 1'!AF$278","v":-89.8955954261275},{"$f":"'Scen 1'!AG$278","v":-105.21712043202425},{"$f":"'Scen 1'!AH$278","v":-111.37868449747789},{"$f":"'Scen 1'!AI$278","v":-157.63223676589564},{"$f":"'Scen 1'!AJ$278","v":-181.27986023103736},{"$f":"'Scen 1'!AK$278","v":-181.5435122884569},{"$f":"'Scen 1'!AL$278","v":-181.60340226570986},{"$f":"'Scen 1'!AM$278","v":-196.98844742577418},{"$f":"'Scen 1'!AN$278","v":-207.92578188847915},{"$f":"'Scen 1'!AO$278","v":-220.44567170602878},{"$f":"'Scen 1'!AP$278","v":-232.03923773724765},{"$f":"'Scen 1'!AQ$278","v":-242.73361181723971},{"$f":"'Scen 1'!AR$278","v":-252.00721584155826},{"$f":"'Scen 1'!AS$278","v":-260.56404715053827},{"$f":"'Scen 1'!AT$278","v":-273.07475789961779},{"$f":"'Scen 1'!AU$278","v":-289.99603527087453},{"$f":"'Scen 1'!AV$278","v":-304.40480020520141},{"$f":"'Scen 1'!AW$278","v":-313.87721509675873},{"$f":"'Scen 1'!AX$278","v":-323.21522760553694},{"$f":"'Scen 1'!AY$278","v":-332.20776622021145},{"$f":"'Scen 1'!AZ$278","v":-341.08753729944459},{"$f":"'Scen 1'!BA$278","v":-350.32968144587943},{"$f":"'Scen 1'!BB$278","v":-359.53814851763218},{"$f":"'Scen 1'!BC$278","v":-368.82627785751953},{"$f":"'Scen 1'!BD$278","v":-378.64239261887667},{"$f":"'Scen 1'!BE$278","v":-389.260374816622},{"$f":"'Scen 1'!BF$278","v":-399.09352935137514},{"$f":"'Scen 1'!BG$278","v":-407.71324339152386},{"$f":"'Scen 1'!BH$278","v":-416.84017230657105},{"$f":"'Scen 1'!BI$278","v":-426.78985161280542},{"$f":"'Scen 1'!BJ$278","v":-438.43516059874577}]
[null,null,null,null,{"$f":"E280","v":"Tax Allowance"},"SCEN 2","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$278","v":0},{"$f":"'Scen 2'!AB$278","v":0},{"$f":"'Scen 2'!AC$278","v":0},{"$f":"'Scen 2'!AD$278","v":0},{"$f":"'Scen 2'!AE$278","v":0},{"$f":"'Scen 2'!AF$278","v":-89.8955954261275},{"$f":"'Scen 2'!AG$278","v":-105.18474078767177},{"$f":"'Scen 2'!AH$278","v":-108.5111403231904},{"$f":"'Scen 2'!AI$278","v":-157.50989548298904},{"$f":"'Scen 2'!AJ$278","v":-181.13684839171546},{"$f":"'Scen 2'!AK$278","v":-181.39932078017256},{"$f":"'Scen 2'!AL$278","v":-181.45904671748511},{"$f":"'Scen 2'!AM$278","v":-198.71960633314171},{"$f":"'Scen 2'!AN$278","v":-211.5963915370771},{"$f":"'Scen 2'!AO$278","v":-224.01484827574527},{"$f":"'Scen 2'!AP$278","v":-235.497591694666},{"$f":"'Scen 2'!AQ$278","v":-246.07128154670937},{"$f":"'Scen 2'!AR$278","v":-255.21384777084063},{"$f":"'Scen 2'!AS$278","v":-263.62877510886545},{"$f":"'Scen 2'!AT$278","v":-275.98618167999626},{"$f":"'Scen 2'!AU$278","v":-292.74219836746482},{"$f":"'Scen 2'!AV$278","v":-306.97316669557381},{"$f":"'Scen 2'!AW$278","v":-316.25464563775341},{"$f":"'Scen 2'!AX$278","v":-325.38795451034974},{"$f":"'Scen 2'!AY$278","v":-334.16136758318459},{"$f":"'Scen 2'!AZ$278","v":-342.80691013385331},{"$f":"'Scen 2'!BA$278","v":-351.79901379878334},{"$f":"'Scen 2'!BB$278","v":-360.74089052458987},{"$f":"'Scen 2'!BC$278","v":-369.74511169865661},{"$f":"'Scen 2'!BD$278","v":-379.2592013364378},{"$f":"'Scen 2'!BE$278","v":-389.55620995273546},{"$f":"'Scen 2'!BF$278","v":-399.04857736330825},{"$f":"'Scen 2'!BG$278","v":-407.48317791686645},{"$f":"'Scen 2'!BH$278","v":-416.60320486767392},{"$f":"'Scen 2'!BI$278","v":-426.54577515074141},{"$f":"'Scen 2'!BJ$278","v":-438.18376184281988}]
[null,null,null,null,{"$f":"E281","v":"Tax Allowance"},"SCEN 3","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$278","v":0},{"$f":"'Scen 3'!AB$278","v":0},{"$f":"'Scen 3'!AC$278","v":0},{"$f":"'Scen 3'!AD$278","v":0},{"$f":"'Scen 3'!AE$278","v":0},{"$f":"'Scen 3'!AF$278","v":-94.763817812407297},{"$f":"'Scen 3'!AG$278","v":-112.20607437398559},{"$f":"'Scen 3'!AH$278","v":-138.7536362232494},{"$f":"'Scen 3'!AI$278","v":-188.25376330226618},{"$f":"'Scen 3'!AJ$278","v":-212.49677720714359},{"$f":"'Scen 3'!AK$278","v":-223.92070009737944},{"$f":"'Scen 3'!AL$278","v":-238.51903065224835},{"$f":"'Scen 3'!AM$278","v":-249.03376193978764},{"$f":"'Scen 3'!AN$278","v":-263.65482420438963},{"$f":"'Scen 3'!AO$278","v":-279.35473910511837},{"$f":"'Scen 3'!AP$278","v":-293.83646253043258},{"$f":"'Scen 3'!AQ$278","v":-307.29249253274804},{"$f":"'Scen 3'!AR$278","v":-318.88153992076673},{"$f":"'Scen 3'!AS$278","v":-329.74092253875943},{"$f":"'Scen 3'!AT$278","v":-345.55193341399399},{"$f":"'Scen 3'!AU$278","v":-366.80190463838994},{"$f":"'Scen 3'!AV$278","v":-384.66528881102454},{"$f":"'Scen 3'!AW$278","v":-396.61144667018056},{"$f":"'Scen 3'!AX$278","v":-408.40980036591549},{"$f":"'Scen 3'!AY$278","v":-419.76478532994548},{"$f":"'Scen 3'!AZ$278","v":-431.02178743579969},{"$f":"'Scen 3'!BA$278","v":-442.71924360781719},{"$f":"'Scen 3'!BB$278","v":-454.38112693084798},{"$f":"'Scen 3'!BC$278","v":-466.15568958034328},{"$f":"'Scen 3'!BD$278","v":-478.6059655401246},{"$f":"'Scen 3'!BE$278","v":-492.05558599660293},{"$f":"'Scen 3'!BF$278","v":-504.47188576021694},{"$f":"'Scen 3'!BG$278","v":-515.44869072310371},{"$f":"'Scen 3'!BH$278","v":-527.08132971037855},{"$f":"'Scen 3'!BI$278","v":-539.73689389348374},{"$f":"'Scen 3'!BJ$278","v":-554.54796629921475}]
[null,null,null,null,"Tax Allowance","SCEN 4","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$278","v":0},{"$f":"'Scen 4'!AB$278","v":0},{"$f":"'Scen 4'!AC$278","v":0},{"$f":"'Scen 4'!AD$278","v":0},{"$f":"'Scen 4'!AE$278","v":0},{"$f":"'Scen 4'!AF$278","v":-92.372053503955385},{"$f":"'Scen 4'!AG$278","v":-109.38424200835001},{"$f":"'Scen 4'!AH$278","v":-121.95776329250741},{"$f":"'Scen 4'!AI$278","v":-170.70152620532841},{"$f":"'Scen 4'!AJ$278","v":-186.7496720067989},{"$f":"'Scen 4'!AK$278","v":-190.16097982621181},{"$f":"'Scen 4'!AL$278","v":-194.72083781779662},{"$f":"'Scen 4'!AM$278","v":-197.75195207435974},{"$f":"'Scen 4'!AN$278","v":-209.46770645571507},{"$f":"'Scen 4'!AO$278","v":-222.08152802844398},{"$f":"'Scen 4'!AP$278","v":-233.73778391004504},{"$f":"'Scen 4'!AQ$278","v":-244.51516898352415},{"$f":"'Scen 4'!AR$278","v":-253.82505994227949},{"$f":"'Scen 4'!AS$278","v":-262.46236044425308},{"$f":"'Scen 4'!AT$278","v":-275.09740537930986},{"$f":"'Scen 4'!AU$278","v":-292.16463170553158},{"$f":"'Scen 4'!AV$278","v":-306.61055010038086},{"$f":"'Scen 4'!AW$278","v":-316.14651271953943},{"$f":"'Scen 4'!AX$278","v":-325.55096134716626},{"$f":"'Scen 4'!AY$278","v":-334.60033340153825},{"$f":"'Scen 4'!AZ$278","v":-343.54730915289116},{"$f":"'Scen 4'!BA$278","v":-352.85413452177801},{"$f":"'Scen 4'!BB$278","v":-362.12645870976201},{"$f":"'Scen 4'!BC$278","v":-371.48100018774608},{"$f":"'Scen 4'!BD$278","v":-381.37182729614165},{"$f":"'Scen 4'!BE$278","v":-392.06952759783354},{"$f":"'Scen 4'!BF$278","v":-401.95423204661063},{"$f":"'Scen 4'!BG$278","v":-410.63442491481862},{"$f":"'Scen 4'!BH$278","v":-419.83142053828811},{"$f":"'Scen 4'!BI$278","v":-429.85537836452517},{"$f":"'Scen 4'!BJ$278","v":-441.60180649302396}]
[null,null,null,null,"Tax Allowance","SCEN 5","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$278","v":0},{"$f":"'Scen 5'!AB$278","v":0},{"$f":"'Scen 5'!AC$278","v":0},{"$f":"'Scen 5'!AD$278","v":0},{"$f":"'Scen 5'!AE$278","v":0},{"$f":"'Scen 5'!AF$278","v":-94.763817812407297},{"$f":"'Scen 5'!AG$278","v":-112.20607437398559},{"$f":"'Scen 5'!AH$278","v":-108.51868828689753},{"$f":"'Scen 5'!AI$278","v":-146.00813438621643},{"$f":"'Scen 5'!AJ$278","v":-162.97337026989436},{"$f":"'Scen 5'!AK$278","v":-169.40081952851784},{"$f":"'Scen 5'!AL$278","v":-177.860244614838},{"$f":"'Scen 5'!AM$278","v":-182.03826414575033},{"$f":"'Scen 5'!AN$278","v":-190.70418801736338},{"$f":"'Scen 5'!AO$278","v":-202.81481004243875},{"$f":"'Scen 5'!AP$278","v":-213.97141346823133},{"$f":"'Scen 5'!AQ$278","v":-224.32537164485944},{"$f":"'Scen 5'!AR$278","v":-233.21679462831202},{"$f":"'Scen 5'!AS$278","v":-241.53855129048742},{"$f":"'Scen 5'!AT$278","v":-253.74948102652442},{"$f":"'Scen 5'!AU$278","v":-270.23240377910213},{"$f":"'Scen 5'!AV$278","v":-284.06173801685509},{"$f":"'Scen 5'!AW$278","v":-293.25194594903689},{"$f":"'Scen 5'!AX$278","v":-302.33110837034155},{"$f":"'Scen 5'!AY$278","v":-311.06773957980192},{"$f":"'Scen 5'!AZ$278","v":-319.73337263413407},{"$f":"'Scen 5'!BA$278","v":-328.75106459648572},{"$f":"'Scen 5'!BB$278","v":-337.74778221893735},{"$f":"'Scen 5'!BC$278","v":-346.84043098393749},{"$f":"'Scen 5'!BD$278","v":-356.47145008547432},{"$f":"'Scen 5'!BE$278","v":-366.89543243617101},{"$f":"'Scen 5'!BF$278","v":-376.51786201342162},{"$f":"'Scen 5'!BG$278","v":-384.78228904689587},{"$f":"'Scen 5'!BH$278","v":-393.31946316754801},{"$f":"'Scen 5'!BI$278","v":-402.641641717992},{"$f":"'Scen 5'!BJ$278","v":-413.63710359641732}]
[null,null,null,null,"Tax Allowance","SCEN 6","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$278","v":0},{"$f":"'Scen 6'!AB$278","v":0},{"$f":"'Scen 6'!AC$278","v":0},{"$f":"'Scen 6'!AD$278","v":0},{"$f":"'Scen 6'!AE$278","v":0},{"$f":"'Scen 6'!AF$278","v":-94.763817812407297},{"$f":"'Scen 6'!AG$278","v":-112.20607437398559},{"$f":"'Scen 6'!AH$278","v":-108.51868828689753},{"$f":"'Scen 6'!AI$278","v":-146.00813438621643},{"$f":"'Scen 6'!AJ$278","v":-162.97337026989436},{"$f":"'Scen 6'!AK$278","v":-169.40081952851784},{"$f":"'Scen 6'!AL$278","v":-177.860244614838},{"$f":"'Scen 6'!AM$278","v":-184.53969280640257},{"$f":"'Scen 6'!AN$278","v":-195.65887114206376},{"$f":"'Scen 6'!AO$278","v":-207.64216810559418},{"$f":"'Scen 6'!AP$278","v":-218.65934775133687},{"$f":"'Scen 6'!AQ$278","v":-228.86117209885523},{"$f":"'Scen 6'!AR$278","v":-237.58711408259671},{"$f":"'Scen 6'!AS$278","v":-245.7293786646697},{"$f":"'Scen 6'!AT$278","v":-257.74611350828934},{"$f":"'Scen 6'!AU$278","v":-274.01941793026782},{"$f":"'Scen 6'!AV$278","v":-287.62295976835213},{"$f":"'Scen 6'!AW$278","v":-296.57041944414897},{"$f":"'Scen 6'!AX$278","v":-305.38906361410926},{"$f":"'Scen 6'!AY$278","v":-313.84655885099897},{"$f":"'Scen 6'!AZ$278","v":-322.21355561468698},{"$f":"'Scen 6'!BA$278","v":-330.91219217161171},{"$f":"'Scen 6'!BB$278","v":-339.56847889962819},{"$f":"'Scen 6'!BC$278","v":-348.29832590170946},{"$f":"'Scen 6'!BD$278","v":-357.54313650753983},{"$f":"'Scen 6'!BE$278","v":-367.55642574736152},{"$f":"'Scen 6'!BF$278","v":-376.74255610930487},{"$f":"'Scen 6'!BG$278","v":-384.78228904689587},{"$f":"'Scen 6'!BH$278","v":-393.31946316754801},{"$f":"'Scen 6'!BI$278","v":-402.641641717992},{"$f":"'Scen 6'!BJ$278","v":-413.63710359641732}]
[null,null,null,null,"Tax Allowance","SCEN 7","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$278","v":0},{"$f":"'Scen 7'!AB$278","v":0},{"$f":"'Scen 7'!AC$278","v":0},{"$f":"'Scen 7'!AD$278","v":0},{"$f":"'Scen 7'!AE$278","v":0},{"$f":"'Scen 7'!AF$278","v":-94.763817812407297},{"$f":"'Scen 7'!AG$278","v":-112.20607437398559},{"$f":"'Scen 7'!AH$278","v":-108.51868828689753},{"$f":"'Scen 7'!AI$278","v":-146.00813438621643},{"$f":"'Scen 7'!AJ$278","v":-162.97337026989436},{"$f":"'Scen 7'!AK$278","v":-169.40081952851784},{"$f":"'Scen 7'!AL$278","v":-177.860244614838},{"$f":"'Scen 7'!AM$278","v":-184.53969280640257},{"$f":"'Scen 7'!AN$278","v":-195.65887114206376},{"$f":"'Scen 7'!AO$278","v":-207.64216810559418},{"$f":"'Scen 7'!AP$278","v":-218.65934775133687},{"$f":"'Scen 7'!AQ$278","v":-228.86117209885523},{"$f":"'Scen 7'!AR$278","v":-237.58711408259671},{"$f":"'Scen 7'!AS$278","v":-245.7293786646697},{"$f":"'Scen 7'!AT$278","v":-257.74611350828934},{"$f":"'Scen 7'!AU$278","v":-274.01941793026782},{"$f":"'Scen 7'!AV$278","v":-287.62295976835213},{"$f":"'Scen 7'!AW$278","v":-296.57041944414897},{"$f":"'Scen 7'!AX$278","v":-305.38906361410926},{"$f":"'Scen 7'!AY$278","v":-313.84655885099897},{"$f":"'Scen 7'!AZ$278","v":-322.21355561468698},{"$f":"'Scen 7'!BA$278","v":-330.91219217161171},{"$f":"'Scen 7'!BB$278","v":-339.56847889962819},{"$f":"'Scen 7'!BC$278","v":-348.29832590170946},{"$f":"'Scen 7'!BD$278","v":-357.54313650753983},{"$f":"'Scen 7'!BE$278","v":-367.55642574736152},{"$f":"'Scen 7'!BF$278","v":-376.74255610930487},{"$f":"'Scen 7'!BG$278","v":-384.78228904689587},{"$f":"'Scen 7'!BH$278","v":-393.31946316754801},{"$f":"'Scen 7'!BI$278","v":-402.641641717992},{"$f":"'Scen 7'!BJ$278","v":-413.63710359641732}]
[null,null,null,null,"Tax Allowance","SCEN 8","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$278","v":0},{"$f":"'Scen 8'!AB$278","v":0},{"$f":"'Scen 8'!AC$278","v":0},{"$f":"'Scen 8'!AD$278","v":0},{"$f":"'Scen 8'!AE$278","v":0},{"$f":"'Scen 8'!AF$278","v":-94.763817812407297},{"$f":"'Scen 8'!AG$278","v":-112.20607437398559},{"$f":"'Scen 8'!AH$278","v":-108.51868828689753},{"$f":"'Scen 8'!AI$278","v":-146.00813438621643},{"$f":"'Scen 8'!AJ$278","v":-162.97337026989436},{"$f":"'Scen 8'!AK$278","v":-169.40081952851784},{"$f":"'Scen 8'!AL$278","v":-177.860244614838},{"$f":"'Scen 8'!AM$278","v":-184.53969280640257},{"$f":"'Scen 8'!AN$278","v":-195.65887114206376},{"$f":"'Scen 8'!AO$278","v":-207.64216810559418},{"$f":"'Scen 8'!AP$278","v":-218.65934775133687},{"$f":"'Scen 8'!AQ$278","v":-228.86117209885523},{"$f":"'Scen 8'!AR$278","v":-237.58711408259671},{"$f":"'Scen 8'!AS$278","v":-245.7293786646697},{"$f":"'Scen 8'!AT$278","v":-257.74611350828934},{"$f":"'Scen 8'!AU$278","v":-274.01941793026782},{"$f":"'Scen 8'!AV$278","v":-287.62295976835213},{"$f":"'Scen 8'!AW$278","v":-296.57041944414897},{"$f":"'Scen 8'!AX$278","v":-305.38906361410926},{"$f":"'Scen 8'!AY$278","v":-313.84655885099897},{"$f":"'Scen 8'!AZ$278","v":-322.21355561468698},{"$f":"'Scen 8'!BA$278","v":-330.91219217161171},{"$f":"'Scen 8'!BB$278","v":-339.56847889962819},{"$f":"'Scen 8'!BC$278","v":-348.29832590170946},{"$f":"'Scen 8'!BD$278","v":-357.54313650753983},{"$f":"'Scen 8'!BE$278","v":-367.55642574736152},{"$f":"'Scen 8'!BF$278","v":-376.74255610930487},{"$f":"'Scen 8'!BG$278","v":-384.78228904689587},{"$f":"'Scen 8'!BH$278","v":-393.31946316754801},{"$f":"'Scen 8'!BI$278","v":-402.641641717992},{"$f":"'Scen 8'!BJ$278","v":-413.63710359641732}]
[null,null,null,null,"Tax Allowance","SCEN 9","£/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$278","v":0},{"$f":"'Scen 9'!AB$278","v":0},{"$f":"'Scen 9'!AC$278","v":0},{"$f":"'Scen 9'!AD$278","v":0},{"$f":"'Scen 9'!AE$278","v":0},{"$f":"'Scen 9'!AF$278","v":-94.763817812407297},{"$f":"'Scen 9'!AG$278","v":-112.20607437398559},{"$f":"'Scen 9'!AH$278","v":-108.51868828689753},{"$f":"'Scen 9'!AI$278","v":-146.00813438621643},{"$f":"'Scen 9'!AJ$278","v":-162.97337026989436},{"$f":"'Scen 9'!AK$278","v":-169.40081952851784},{"$f":"'Scen 9'!AL$278","v":-177.860244614838},{"$f":"'Scen 9'!AM$278","v":-184.53969280640257},{"$f":"'Scen 9'!AN$278","v":-195.65887114206376},{"$f":"'Scen 9'!AO$278","v":-207.64216810559418},{"$f":"'Scen 9'!AP$278","v":-218.65934775133687},{"$f":"'Scen 9'!AQ$278","v":-228.86117209885523},{"$f":"'Scen 9'!AR$278","v":-237.58711408259671},{"$f":"'Scen 9'!AS$278","v":-245.7293786646697},{"$f":"'Scen 9'!AT$278","v":-257.74611350828934},{"$f":"'Scen 9'!AU$278","v":-274.01941793026782},{"$f":"'Scen 9'!AV$278","v":-287.62295976835213},{"$f":"'Scen 9'!AW$278","v":-296.57041944414897},{"$f":"'Scen 9'!AX$278","v":-305.38906361410926},{"$f":"'Scen 9'!AY$278","v":-313.84655885099897},{"$f":"'Scen 9'!AZ$278","v":-322.21355561468698},{"$f":"'Scen 9'!BA$278","v":-330.91219217161171},{"$f":"'Scen 9'!BB$278","v":-339.56847889962819},{"$f":"'Scen 9'!BC$278","v":-348.29832590170946},{"$f":"'Scen 9'!BD$278","v":-357.54313650753983},{"$f":"'Scen 9'!BE$278","v":-367.55642574736152},{"$f":"'Scen 9'!BF$278","v":-376.74255610930487},{"$f":"'Scen 9'!BG$278","v":-384.78228904689587},{"$f":"'Scen 9'!BH$278","v":-393.31946316754801},{"$f":"'Scen 9'!BI$278","v":-402.641641717992},{"$f":"'Scen 9'!BJ$278","v":-413.63710359641732}]
[]
[null,null,null,null,"Tax expense","SCEN 1","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$279","v":-133},{"$f":"'Scen 1'!AB$279","v":-133},{"$f":"'Scen 1'!AC$279","v":-133},{"$f":"'Scen 1'!AD$279","v":-133},{"$f":"'Scen 1'!AE$279","v":-133},{"$f":"'Scen 1'!AF$279","v":0},{"$f":"'Scen 1'!AG$279","v":0},{"$f":"'Scen 1'!AH$279","v":-35.819065020907054},{"$f":"'Scen 1'!AI$279","v":-100.92923515625266},{"$f":"'Scen 1'!AJ$279","v":-119.06109353815984},{"$f":"'Scen 1'!AK$279","v":-130.00477139933196},{"$f":"'Scen 1'!AL$279","v":-223.50882120589699},{"$f":"'Scen 1'!AM$279","v":-251.98205302635313},{"$f":"'Scen 1'!AN$279","v":-255.02314123070721},{"$f":"'Scen 1'!AO$279","v":-235.06371896738275},{"$f":"'Scen 1'!AP$279","v":-247.73296583036722},{"$f":"'Scen 1'!AQ$279","v":-260.05858000514007},{"$f":"'Scen 1'!AR$279","v":-351.52678703585951},{"$f":"'Scen 1'!AS$279","v":-348.72808744629953},{"$f":"'Scen 1'!AT$279","v":-352.67968860377312},{"$f":"'Scen 1'!AU$279","v":-347.88031443924496},{"$f":"'Scen 1'!AV$279","v":-359.84968554328111},{"$f":"'Scen 1'!AW$279","v":-478.28852942441114},{"$f":"'Scen 1'!AX$279","v":-483.06618848621417},{"$f":"'Scen 1'!AY$279","v":-488.85476090584797},{"$f":"'Scen 1'!AZ$279","v":-503.51751524808105},{"$f":"'Scen 1'!BA$279","v":-524.28343906598786},{"$f":"'Scen 1'!BB$279","v":-580.91252187836767},{"$f":"'Scen 1'!BC$279","v":-593.4878845888237},{"$f":"'Scen 1'!BD$279","v":-608.86901176499248},{"$f":"'Scen 1'!BE$279","v":-627.76793016404122},{"$f":"'Scen 1'!BF$279","v":-649.54125959388784},{"$f":"'Scen 1'!BG$279","v":-693.08983445093168},{"$f":"'Scen 1'!BH$279","v":-709.85195966536196},{"$f":"'Scen 1'!BI$279","v":-727.64966212628053},{"$f":"'Scen 1'!BJ$279","v":-744.48892760881643}]
[null,null,null,null,{"$f":"E290","v":"Tax expense"},"SCEN 2","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$279","v":-133},{"$f":"'Scen 2'!AB$279","v":-133},{"$f":"'Scen 2'!AC$279","v":-133},{"$f":"'Scen 2'!AD$279","v":-133},{"$f":"'Scen 2'!AE$279","v":-133},{"$f":"'Scen 2'!AF$279","v":0},{"$f":"'Scen 2'!AG$279","v":0},{"$f":"'Scen 2'!AH$279","v":-36.370697880500522},{"$f":"'Scen 2'!AI$279","v":-40.055784732096797},{"$f":"'Scen 2'!AJ$279","v":-60.815822276145333},{"$f":"'Scen 2'!AK$279","v":-70.971407620282946},{"$f":"'Scen 2'!AL$279","v":-64.32408844156565},{"$f":"'Scen 2'!AM$279","v":-84.596975190529179},{"$f":"'Scen 2'!AN$279","v":-117.81516574633196},{"$f":"'Scen 2'!AO$279","v":-148.40160057670968},{"$f":"'Scen 2'!AP$279","v":-158.99629585119141},{"$f":"'Scen 2'!AQ$279","v":-169.19719765509234},{"$f":"'Scen 2'!AR$279","v":-250.57627410311011},{"$f":"'Scen 2'!AS$279","v":-245.39036429250558},{"$f":"'Scen 2'!AT$279","v":-246.89754267492629},{"$f":"'Scen 2'!AU$279","v":-239.59514256561954},{"$f":"'Scen 2'!AV$279","v":-249.00145985037133},{"$f":"'Scen 2'!AW$279","v":-353.96972503446779},{"$f":"'Scen 2'!AX$279","v":-355.84696287848897},{"$f":"'Scen 2'!AY$279","v":-358.57333999221868},{"$f":"'Scen 2'!AZ$279","v":-369.85625467049567},{"$f":"'Scen 2'!BA$279","v":-387.53044735588412},{"$f":"'Scen 2'!BB$279","v":-438.25626468814698},{"$f":"'Scen 2'!BC$279","v":-447.59047756595544},{"$f":"'Scen 2'!BD$279","v":-458.04898717706362},{"$f":"'Scen 2'!BE$279","v":-472.8249239194904},{"$f":"'Scen 2'!BF$279","v":-490.51583072184724},{"$f":"'Scen 2'!BG$279","v":-528.62269599434478},{"$f":"'Scen 2'!BH$279","v":-542.33920135699213},{"$f":"'Scen 2'!BI$279","v":-556.08806974024651},{"$f":"'Scen 2'!BJ$279","v":-568.78589531112061}]
[null,null,null,null,{"$f":"E291","v":"Tax expense"},"SCEN 3","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$279","v":-133},{"$f":"'Scen 3'!AB$279","v":-133},{"$f":"'Scen 3'!AC$279","v":-133},{"$f":"'Scen 3'!AD$279","v":-133},{"$f":"'Scen 3'!AE$279","v":-133},{"$f":"'Scen 3'!AF$279","v":0},{"$f":"'Scen 3'!AG$279","v":0},{"$f":"'Scen 3'!AH$279","v":-62.910777970164332},{"$f":"'Scen 3'!AI$279","v":-141.4357509750551},{"$f":"'Scen 3'!AJ$279","v":-196.06234965847401},{"$f":"'Scen 3'!AK$279","v":-404.95042194220315},{"$f":"'Scen 3'!AL$279","v":-440.78194554991347},{"$f":"'Scen 3'!AM$279","v":-288.0174614141701},{"$f":"'Scen 3'!AN$279","v":-299.62188543067748},{"$f":"'Scen 3'!AO$279","v":-285.47615147691351},{"$f":"'Scen 3'!AP$279","v":-301.75923205041704},{"$f":"'Scen 3'!AQ$279","v":-319.28861617184282},{"$f":"'Scen 3'!AR$279","v":-420.70203986915089},{"$f":"'Scen 3'!AS$279","v":-422.72347759657589},{"$f":"'Scen 3'!AT$279","v":-431.08104113666354},{"$f":"'Scen 3'!AU$279","v":-431.22056078221618},{"$f":"'Scen 3'!AV$279","v":-447.91237912273192},{"$f":"'Scen 3'!AW$279","v":-578.53397823158821},{"$f":"'Scen 3'!AX$279","v":-587.96302518919742},{"$f":"'Scen 3'!AY$279","v":-598.39923894979813},{"$f":"'Scen 3'!AZ$279","v":-621.26614544157064},{"$f":"'Scen 3'!BA$279","v":-650.2446317389913},{"$f":"'Scen 3'!BB$279","v":-715.28500800806751},{"$f":"'Scen 3'!BC$279","v":-726.8675294583129},{"$f":"'Scen 3'!BD$279","v":-739.96216705695178},{"$f":"'Scen 3'!BE$279","v":-755.14957894121426},{"$f":"'Scen 3'!BF$279","v":-770.80594129323254},{"$f":"'Scen 3'!BG$279","v":-820.19185073237361},{"$f":"'Scen 3'!BH$279","v":-839.30427094434208},{"$f":"'Scen 3'!BI$279","v":-859.20913119759405},{"$f":"'Scen 3'!BJ$279","v":-877.89604063778745}]
[null,null,null,null,"Tax expense","SCEN 4","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$279","v":-133},{"$f":"'Scen 4'!AB$279","v":-133},{"$f":"'Scen 4'!AC$279","v":-133},{"$f":"'Scen 4'!AD$279","v":-133},{"$f":"'Scen 4'!AE$279","v":-133},{"$f":"'Scen 4'!AF$279","v":0},{"$f":"'Scen 4'!AG$279","v":0},{"$f":"'Scen 4'!AH$279","v":-22.423707208717715},{"$f":"'Scen 4'!AI$279","v":-57.041738095881655},{"$f":"'Scen 4'!AJ$279","v":-112.60565631110538},{"$f":"'Scen 4'!AK$279","v":-137.28624221812333},{"$f":"'Scen 4'!AL$279","v":-180.99740055816088},{"$f":"'Scen 4'!AM$279","v":-243.41606164954885},{"$f":"'Scen 4'!AN$279","v":-257.74389479236419},{"$f":"'Scen 4'!AO$279","v":-237.64620385053962},{"$f":"'Scen 4'!AP$279","v":-243.07529021284284},{"$f":"'Scen 4'!AQ$279","v":-247.72399293233713},{"$f":"'Scen 4'!AR$279","v":-321.19961812636143},{"$f":"'Scen 4'!AS$279","v":-308.80684780350998},{"$f":"'Scen 4'!AT$279","v":-311.46754370187006},{"$f":"'Scen 4'!AU$279","v":-305.42095095952493},{"$f":"'Scen 4'!AV$279","v":-316.16654034074003},{"$f":"'Scen 4'!AW$279","v":-425.14813943807405},{"$f":"'Scen 4'!AX$279","v":-428.59276690108993},{"$f":"'Scen 4'!AY$279","v":-433.08466173579245},{"$f":"'Scen 4'!AZ$279","v":-445.93369551026052},{"$f":"'Scen 4'!BA$279","v":-464.89707258617489},{"$f":"'Scen 4'!BB$279","v":-516.68262611534556},{"$f":"'Scen 4'!BC$279","v":-524.67790011852935},{"$f":"'Scen 4'!BD$279","v":-534.42368441836129},{"$f":"'Scen 4'!BE$279","v":-548.65438737490661},{"$f":"'Scen 4'!BF$279","v":-563.99574771651623},{"$f":"'Scen 4'!BG$279","v":-604.64965255730624},{"$f":"'Scen 4'!BH$279","v":-619.73449450282487},{"$f":"'Scen 4'!BI$279","v":-635.63239764887203},{"$f":"'Scen 4'!BJ$279","v":-650.22373342153423}]
[null,null,null,null,"Tax expense","SCEN 5","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$279","v":-133},{"$f":"'Scen 5'!AB$279","v":-133},{"$f":"'Scen 5'!AC$279","v":-133},{"$f":"'Scen 5'!AD$279","v":-133},{"$f":"'Scen 5'!AE$279","v":-133},{"$f":"'Scen 5'!AF$279","v":0},{"$f":"'Scen 5'!AG$279","v":0},{"$f":"'Scen 5'!AH$279","v":-65.833114077968659},{"$f":"'Scen 5'!AI$279","v":-145.56227171839006},{"$f":"'Scen 5'!AJ$279","v":-203.52212065681152},{"$f":"'Scen 5'!AK$279","v":-431.27010170481913},{"$f":"'Scen 5'!AL$279","v":-456.14970267561927},{"$f":"'Scen 5'!AM$279","v":-234.19586144553017},{"$f":"'Scen 5'!AN$279","v":-244.62362504539033},{"$f":"'Scen 5'!AO$279","v":-228.10539159705982},{"$f":"'Scen 5'!AP$279","v":-242.16847203269208},{"$f":"'Scen 5'!AQ$279","v":-257.6037746971412},{"$f":"'Scen 5'!AR$279","v":-350.43558842457281},{"$f":"'Scen 5'!AS$279","v":-350.40560095338731},{"$f":"'Scen 5'!AT$279","v":-356.76616324782174},{"$f":"'Scen 5'!AU$279","v":-354.94746794328682},{"$f":"'Scen 5'!AV$279","v":-369.70684230183008},{"$f":"'Scen 5'!AW$279","v":-493.88181435394011},{"$f":"'Scen 5'!AX$279","v":-501.50695320486119},{"$f":"'Scen 5'!AY$279","v":-510.30784800412982},{"$f":"'Scen 5'!AZ$279","v":-531.3215334762815},{"$f":"'Scen 5'!BA$279","v":-558.13231312104949},{"$f":"'Scen 5'!BB$279","v":-619.44321855404667},{"$f":"'Scen 5'!BC$279","v":-629.01754910432521},{"$f":"'Scen 5'!BD$279","v":-639.63199964757314},{"$f":"'Scen 5'!BE$279","v":-652.70082079354222},{"$f":"'Scen 5'!BF$279","v":-666.41747669172116},{"$f":"'Scen 5'!BG$279","v":-722.20502884718769},{"$f":"'Scen 5'!BH$279","v":-738.24576147374808},{"$f":"'Scen 5'!BI$279","v":-756.20083931718341},{"$f":"'Scen 5'!BJ$279","v":-772.90572299446762}]
[null,null,null,null,"Tax expense","SCEN 6","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$279","v":-133},{"$f":"'Scen 6'!AB$279","v":-133},{"$f":"'Scen 6'!AC$279","v":-133},{"$f":"'Scen 6'!AD$279","v":-133},{"$f":"'Scen 6'!AE$279","v":-133},{"$f":"'Scen 6'!AF$279","v":0},{"$f":"'Scen 6'!AG$279","v":0},{"$f":"'Scen 6'!AH$279","v":-31.763007274965254},{"$f":"'Scen 6'!AI$279","v":-115.36839649215815},{"$f":"'Scen 6'!AJ$279","v":-173.10058530138926},{"$f":"'Scen 6'!AK$279","v":-304.86185615921329},{"$f":"'Scen 6'!AL$279","v":-435.71024291897521},{"$f":"'Scen 6'!AM$279","v":-231.78164408756601},{"$f":"'Scen 6'!AN$279","v":-240.81858925255796},{"$f":"'Scen 6'!AO$279","v":-224.3005709103895},{"$f":"'Scen 6'!AP$279","v":-238.37972959722555},{"$f":"'Scen 6'!AQ$279","v":-253.83566189100918},{"$f":"'Scen 6'!AR$279","v":-344.30716196134159},{"$f":"'Scen 6'!AS$279","v":-344.25974113942908},{"$f":"'Scen 6'!AT$279","v":-350.60715362489611},{"$f":"'Scen 6'!AU$279","v":-348.77986496978463},{"$f":"'Scen 6'!AV$279","v":-363.53548781628126},{"$f":"'Scen 6'!AW$279","v":-483.55759998147704},{"$f":"'Scen 6'!AX$279","v":-491.10649455129516},{"$f":"'Scen 6'!AY$279","v":-499.83526124894104},{"$f":"'Scen 6'!AZ$279","v":-520.78124201560445},{"$f":"'Scen 6'!BA$279","v":-547.52906207465617},{"$f":"'Scen 6'!BB$279","v":-606.09253569431905},{"$f":"'Scen 6'!BC$279","v":-615.5606319901276},{"$f":"'Scen 6'!BD$279","v":-625.90710846291381},{"$f":"'Scen 6'!BE$279","v":-638.1679461087416},{"$f":"'Scen 6'!BF$279","v":-651.16586906865871},{"$f":"'Scen 6'!BG$279","v":-694.17215483705911},{"$f":"'Scen 6'!BH$279","v":-710.81977013556809},{"$f":"'Scen 6'!BI$279","v":-728.23289379849666},{"$f":"'Scen 6'!BJ$279","v":-744.39677930002404}]
[null,null,null,null,"Tax expense","SCEN 7","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$279","v":-133},{"$f":"'Scen 7'!AB$279","v":-133},{"$f":"'Scen 7'!AC$279","v":-133},{"$f":"'Scen 7'!AD$279","v":-133},{"$f":"'Scen 7'!AE$279","v":-133},{"$f":"'Scen 7'!AF$279","v":0},{"$f":"'Scen 7'!AG$279","v":0},{"$f":"'Scen 7'!AH$279","v":-31.763007274965254},{"$f":"'Scen 7'!AI$279","v":-115.36839649215815},{"$f":"'Scen 7'!AJ$279","v":-173.10058530138926},{"$f":"'Scen 7'!AK$279","v":-304.86185615921329},{"$f":"'Scen 7'!AL$279","v":-435.71024291897521},{"$f":"'Scen 7'!AM$279","v":-231.78164408756601},{"$f":"'Scen 7'!AN$279","v":-240.81858925255796},{"$f":"'Scen 7'!AO$279","v":-224.3005709103895},{"$f":"'Scen 7'!AP$279","v":-238.37972959722555},{"$f":"'Scen 7'!AQ$279","v":-253.83566189100918},{"$f":"'Scen 7'!AR$279","v":-344.30716196134159},{"$f":"'Scen 7'!AS$279","v":-344.25974113942908},{"$f":"'Scen 7'!AT$279","v":-350.60715362489611},{"$f":"'Scen 7'!AU$279","v":-348.77986496978463},{"$f":"'Scen 7'!AV$279","v":-363.53548781628126},{"$f":"'Scen 7'!AW$279","v":-483.55759998147704},{"$f":"'Scen 7'!AX$279","v":-491.10649455129516},{"$f":"'Scen 7'!AY$279","v":-499.83526124894104},{"$f":"'Scen 7'!AZ$279","v":-520.78124201560445},{"$f":"'Scen 7'!BA$279","v":-547.52906207465617},{"$f":"'Scen 7'!BB$279","v":-606.09253569431905},{"$f":"'Scen 7'!BC$279","v":-615.5606319901276},{"$f":"'Scen 7'!BD$279","v":-625.90710846291381},{"$f":"'Scen 7'!BE$279","v":-638.1679461087416},{"$f":"'Scen 7'!BF$279","v":-651.16586906865871},{"$f":"'Scen 7'!BG$279","v":-694.17215483705911},{"$f":"'Scen 7'!BH$279","v":-710.81977013556809},{"$f":"'Scen 7'!BI$279","v":-728.23289379849666},{"$f":"'Scen 7'!BJ$279","v":-744.39677930002404}]
[null,null,null,null,"Tax expense","SCEN 8","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$279","v":-133},{"$f":"'Scen 8'!AB$279","v":-133},{"$f":"'Scen 8'!AC$279","v":-133},{"$f":"'Scen 8'!AD$279","v":-133},{"$f":"'Scen 8'!AE$279","v":-133},{"$f":"'Scen 8'!AF$279","v":0},{"$f":"'Scen 8'!AG$279","v":0},{"$f":"'Scen 8'!AH$279","v":-31.763007274965254},{"$f":"'Scen 8'!AI$279","v":-115.36839649215815},{"$f":"'Scen 8'!AJ$279","v":-173.10058530138926},{"$f":"'Scen 8'!AK$279","v":-304.86185615921329},{"$f":"'Scen 8'!AL$279","v":-435.71024291897521},{"$f":"'Scen 8'!AM$279","v":-231.78164408756601},{"$f":"'Scen 8'!AN$279","v":-240.81858925255796},{"$f":"'Scen 8'!AO$279","v":-224.3005709103895},{"$f":"'Scen 8'!AP$279","v":-238.37972959722555},{"$f":"'Scen 8'!AQ$279","v":-253.83566189100918},{"$f":"'Scen 8'!AR$279","v":-344.30716196134159},{"$f":"'Scen 8'!AS$279","v":-344.25974113942908},{"$f":"'Scen 8'!AT$279","v":-350.60715362489611},{"$f":"'Scen 8'!AU$279","v":-348.77986496978463},{"$f":"'Scen 8'!AV$279","v":-363.53548781628126},{"$f":"'Scen 8'!AW$279","v":-483.55759998147704},{"$f":"'Scen 8'!AX$279","v":-491.10649455129516},{"$f":"'Scen 8'!AY$279","v":-499.83526124894104},{"$f":"'Scen 8'!AZ$279","v":-520.78124201560445},{"$f":"'Scen 8'!BA$279","v":-547.52906207465617},{"$f":"'Scen 8'!BB$279","v":-606.09253569431905},{"$f":"'Scen 8'!BC$279","v":-615.5606319901276},{"$f":"'Scen 8'!BD$279","v":-625.90710846291381},{"$f":"'Scen 8'!BE$279","v":-638.1679461087416},{"$f":"'Scen 8'!BF$279","v":-651.16586906865871},{"$f":"'Scen 8'!BG$279","v":-694.17215483705911},{"$f":"'Scen 8'!BH$279","v":-710.81977013556809},{"$f":"'Scen 8'!BI$279","v":-728.23289379849666},{"$f":"'Scen 8'!BJ$279","v":-744.39677930002404}]
[null,null,null,null,"Tax expense","SCEN 9","£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$279","v":-133},{"$f":"'Scen 9'!AB$279","v":-133},{"$f":"'Scen 9'!AC$279","v":-133},{"$f":"'Scen 9'!AD$279","v":-133},{"$f":"'Scen 9'!AE$279","v":-133},{"$f":"'Scen 9'!AF$279","v":0},{"$f":"'Scen 9'!AG$279","v":0},{"$f":"'Scen 9'!AH$279","v":-31.763007274965254},{"$f":"'Scen 9'!AI$279","v":-115.36839649215815},{"$f":"'Scen 9'!AJ$279","v":-173.10058530138926},{"$f":"'Scen 9'!AK$279","v":-304.86185615921329},{"$f":"'Scen 9'!AL$279","v":-435.71024291897521},{"$f":"'Scen 9'!AM$279","v":-231.78164408756601},{"$f":"'Scen 9'!AN$279","v":-240.81858925255796},{"$f":"'Scen 9'!AO$279","v":-224.3005709103895},{"$f":"'Scen 9'!AP$279","v":-238.37972959722555},{"$f":"'Scen 9'!AQ$279","v":-253.83566189100918},{"$f":"'Scen 9'!AR$279","v":-344.30716196134159},{"$f":"'Scen 9'!AS$279","v":-344.25974113942908},{"$f":"'Scen 9'!AT$279","v":-350.60715362489611},{"$f":"'Scen 9'!AU$279","v":-348.77986496978463},{"$f":"'Scen 9'!AV$279","v":-363.53548781628126},{"$f":"'Scen 9'!AW$279","v":-483.55759998147704},{"$f":"'Scen 9'!AX$279","v":-491.10649455129516},{"$f":"'Scen 9'!AY$279","v":-499.83526124894104},{"$f":"'Scen 9'!AZ$279","v":-520.78124201560445},{"$f":"'Scen 9'!BA$279","v":-547.52906207465617},{"$f":"'Scen 9'!BB$279","v":-606.09253569431905},{"$f":"'Scen 9'!BC$279","v":-615.5606319901276},{"$f":"'Scen 9'!BD$279","v":-625.90710846291381},{"$f":"'Scen 9'!BE$279","v":-638.1679461087416},{"$f":"'Scen 9'!BF$279","v":-651.16586906865871},{"$f":"'Scen 9'!BG$279","v":-694.17215483705911},{"$f":"'Scen 9'!BH$279","v":-710.81977013556809},{"$f":"'Scen 9'!BI$279","v":-728.23289379849666},{"$f":"'Scen 9'!BJ$279","v":-744.39677930002404}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"ScenGraphData","index":48,"n_rows":300,"n_cols":62,"rows_kept":300,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA are necessary on this sheet for graphing to be able to exclude these values"]
[null,"Scenario 9",null,null,"Checks & Alerts",0,43718.730082870374,"Alerts","ALERT: one or more financial ratios are breaching the A- thresholds during H7-H10"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[]
["Credit Ratios"]
[]
[]
[null,null,null,{"$f":"\"FFO / Debt\" & H17","v":"FFO / Debt1"},{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F17,LEN(F17)-FIND(\" \",F17))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA17,NA())","v":6.248067988354878E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB17,NA())","v":6.9569131285542027E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC17,NA())","v":7.6876813143267039E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD17,NA())","v":7.9142194519161782E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE17,NA())","v":0.12474752634057418},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF17,NA())","v":-4.068432134964791E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG17,NA())","v":-4.0985720721972936E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH17,NA())","v":5.9801544288190789E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI17,NA())","v":9.0348909302761696E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ17,NA())","v":9.7302034047536887E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK17,NA())","v":0.10537990005695},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL17,NA())","v":9.1887710287351362E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM17,NA())","v":8.9110174955536206E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN17,NA())","v":8.6779752607660424E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO17,NA())","v":7.938643453925931E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP17,NA())","v":7.8995038534192555E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ17,NA())","v":7.863929571559003E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR17,NA())","v":9.3025515908598005E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS17,NA())","v":9.0068455020475197E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT17,NA())","v":8.8154987611507599E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU17,NA())","v":8.5156254614206617E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV17,NA())","v":8.4693838340402408E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW17,NA())","v":0.10040494234479873},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX17,NA())","v":9.898076885851835E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY17,NA())","v":9.7983474107676188E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ17,NA())","v":9.7735530508752444E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA17,NA())","v":9.852157386676838E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB17,NA())","v":0.10420772690375062},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC17,NA())","v":0.10397749113419395},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD17,NA())","v":0.10390289408053778},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE17,NA())","v":0.1039958975880928},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF17,NA())","v":0.1051535828430179},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG17,NA())","v":0.10877328046959349},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH17,NA())","v":0.10897361142995185},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI17,NA())","v":0.10915252682917835},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ17,NA())","v":0.10860311410368494}]
[null,null,null,{"$f":"\"FFO / Debt\" & H18","v":"FFO / Debt2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F18,LEN(F18)-FIND(\" \",F18))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA18,NA())","v":6.248067988354878E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB18,NA())","v":6.9569131285542027E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC18,NA())","v":7.6876813143267039E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD18,NA())","v":7.9142194519161782E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE18,NA())","v":0.12474752634057418},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF18,NA())","v":-4.068432134964791E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG18,NA())","v":-4.0977829732912613E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH18,NA())","v":5.9299786251702249E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI18,NA())","v":5.2576485434095918E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ18,NA())","v":6.3214188285943398E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK18,NA())","v":7.0712654915849757E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL18,NA())","v":6.6620074656860151E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM18,NA())","v":7.5186833768427441E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN18,NA())","v":7.0592268451945217E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO18,NA())","v":6.0218156352196607E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP18,NA())","v":6.0259408124605472E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ18,NA())","v":6.0371006352036946E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR18,NA())","v":7.3265379728450625E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS18,NA())","v":7.0695775999887689E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT18,NA())","v":6.9462692031608E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU18,NA())","v":6.7297411116052586E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV18,NA())","v":6.7038555285984597E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW18,NA())","v":8.1192651853150583E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX18,NA())","v":7.9956867981781948E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY18,NA())","v":7.9072060477617015E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ18,NA())","v":7.8932808126965653E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA18,NA())","v":7.9825940698812242E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB18,NA())","v":8.5226934789887354E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC18,NA())","v":8.5152323658938017E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD18,NA())","v":8.5047164127751665E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE18,NA())","v":8.5260929886327858E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF18,NA())","v":8.6407168171604265E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG18,NA())","v":8.9763635555931198E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH18,NA())","v":9.0053188810253287E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI18,NA())","v":9.0236055548849101E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ18,NA())","v":8.9798622133445694E-2}]
[null,null,null,"FFO / Debt3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA19,NA())","v":6.248067988354878E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB19,NA())","v":6.9569131285542027E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC19,NA())","v":7.6876813143267039E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD19,NA())","v":7.9142194519161782E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE19,NA())","v":0.12474752634057418},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF19,NA())","v":-4.1212865570746486E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG19,NA())","v":-4.568388542253625E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH19,NA())","v":8.4898492076277352E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI19,NA())","v":0.12536679004062296},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ19,NA())","v":0.15254601058964853},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK19,NA())","v":0.14145758699335034},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL19,NA())","v":0.14453115690860127},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM19,NA())","v":0.10158765715632284},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN19,NA())","v":0.10032680508092676},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO19,NA())","v":9.306366330638581E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP19,NA())","v":9.2793432880492396E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ19,NA())","v":9.282786560634966E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR19,NA())","v":0.10936811617999667},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS19,NA())","v":0.10657464739547869},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT19,NA())","v":0.10451006122715284},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU19,NA())","v":0.10121097531275278},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV19,NA())","v":0.10103274582247525},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW19,NA())","v":0.11890073945498969},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX19,NA())","v":0.11763142993515678},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY19,NA())","v":0.11682843187136141},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ19,NA())","v":0.11728876511588399},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA19,NA())","v":0.11877302475499069},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB19,NA())","v":0.12538884745996309},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC19,NA())","v":0.12454962869816273},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD19,NA())","v":0.12365487292640027},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE19,NA())","v":0.12282705541339081},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF19,NA())","v":0.12292103958334508},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG19,NA())","v":0.12703582178358433},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH19,NA())","v":0.12713606470265867},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI19,NA())","v":0.12717018495221868},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ19,NA())","v":0.12636862436163099}]
[null,null,null,"FFO / Debt4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI20,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ20,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI21,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ21,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI22,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ22,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI23,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ23,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI24,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ24,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI25,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ25,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$200","v":"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AB$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AC$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AD$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AE$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AF$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AG$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AH$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AI$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AJ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AK$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AL$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AM$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AN$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AO$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AP$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AQ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AR$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AS$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AT$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AU$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AV$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AW$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AX$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AY$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!AZ$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BA$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BB$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BC$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BD$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BE$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BF$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BG$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BH$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BI$200","v":7.0000000000000007E-2},{"$f":"O_FinStats!BJ$200","v":7.0000000000000007E-2}]
[]
[null,null,null,"Debt to EBITDA",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","x",{"$f":"RIGHT(F28,LEN(F28)-FIND(\" \",F28))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA28,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB28,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC28,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD28,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE28,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF28,NA())","v":-874.18819767656453},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG28,NA())","v":119.01814294347693},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH28,NA())","v":7.2074326484650566},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI28,NA())","v":5.7454315937737546},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ28,NA())","v":6.563119446234924},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK28,NA())","v":6.3977309910514446},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL28,NA())","v":6.3416407388382838},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM28,NA())","v":6.8734850100252309},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN28,NA())","v":6.9948224373158467},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO28,NA())","v":7.5560823762754854},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP28,NA())","v":7.5796071801810925},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ28,NA())","v":7.6394413475272671},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR28,NA())","v":6.6374750882710716},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS28,NA())","v":6.8124573685896257},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT28,NA())","v":6.9617063088387381},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU28,NA())","v":7.2274599808088684},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV28,NA())","v":7.2575537340805756},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW28,NA())","v":6.2942793159492121},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX28,NA())","v":6.3478044568062941},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY28,NA())","v":6.3613513118460503},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ28,NA())","v":6.3826318643195767},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA28,NA())","v":6.4057143128314467},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB28,NA())","v":6.1345651610140903},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC28,NA())","v":6.1497481216549978},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD28,NA())","v":6.1729115032427746},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE28,NA())","v":6.2025288335157294},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF28,NA())","v":6.194176590927972},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG28,NA())","v":6.0289320927259489},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH28,NA())","v":6.021997181145764},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI28,NA())","v":6.019076736766567},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ28,NA())","v":6.0486847284280296}]
[null,null,null,{"$f":"\"FFO / Debt\" & H29","v":"FFO / Debt2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","x",{"$f":"RIGHT(F29,LEN(F29)-FIND(\" \",F29))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA29,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB29,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC29,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD29,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE29,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF29,NA())","v":-874.18819767656453},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG29,NA())","v":119.01715798039304},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH29,NA())","v":7.2828773876525741},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI29,NA())","v":7.5732779654642401},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ29,NA())","v":8.8305383167328202},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK29,NA())","v":8.5836948319470316},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL29,NA())","v":8.3937868642146967},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM29,NA())","v":8.5002785730288704},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN29,NA())","v":8.6103352513608495},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO29,NA())","v":9.3749865143603106},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP29,NA())","v":9.3598780715011589},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ29,NA())","v":9.3946407504578477},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR29,NA())","v":8.0507143662177878},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS29,NA())","v":8.2737034750285634},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT29,NA())","v":8.4289636417503466},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU29,NA())","v":8.7346583450239059},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV29,NA())","v":8.7575643409882655},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW29,NA())","v":7.5075133619732739},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX29,NA())","v":7.5694248291355217},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY29,NA())","v":7.5797395722401264},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ29,NA())","v":7.5988888993978723},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA29,NA())","v":7.6215904418215645},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB29,NA())","v":7.2687231034998598},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC29,NA())","v":7.2815837956049903},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD29,NA())","v":7.3034400398264179},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE29,NA())","v":7.3326611911198061},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF29,NA())","v":7.3178337055387237},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG29,NA())","v":7.1084211869185641},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH29,NA())","v":7.0998363750390654},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI29,NA())","v":7.0955007254670335},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ29,NA())","v":7.1291814702602219}]
[null,null,null,{"$f":"\"FFO / Debt\" & H30","v":"FFO / Debt3"},{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","x","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA30,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB30,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC30,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD30,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE30,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF30,NA())","v":-874.69018292065618},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG30,NA())","v":119.6231534674405},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH30,NA())","v":6.6849896222316554},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI30,NA())","v":5.2286454148222559},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ30,NA())","v":4.5324331161755342},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK30,NA())","v":4.4099157991488083},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL30,NA())","v":4.3482660437967322},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM30,NA())","v":5.850765499328852},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN30,NA())","v":5.9716426035069432},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO30,NA())","v":6.4076981099897825},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP30,NA())","v":6.4507534084105753},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ30,NA())","v":6.5218224839104062},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR30,NA())","v":5.7053980024601962},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS30,NA())","v":5.8498691493377963},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT30,NA())","v":5.9899936620285574},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU30,NA())","v":6.2237459827605282},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV30,NA())","v":6.2589453051117658},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW30,NA())","v":5.4578254770591608},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX30,NA())","v":5.5065398527238285},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY30,NA())","v":5.523361286465204},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ30,NA())","v":5.5469408238328537},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA30,NA())","v":5.5713725706660577},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB30,NA())","v":5.3397881085578698},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC30,NA())","v":5.3574489446840214},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD30,NA())","v":5.3821563871077434},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE30,NA())","v":5.4125342808133787},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF30,NA())","v":5.4100074843959485},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG30,NA())","v":5.2507773232470001},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH30,NA())","v":5.2502793326687609},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI30,NA())","v":5.2534694875852015},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ30,NA())","v":5.2846916337955596}]
[null,null,null,"FFO / Debt4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","x","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI31,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ31,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","x","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI32,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ32,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","x","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ33,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","x","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI34,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ34,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","x","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ35,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO / Debt9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","x","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI36,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ36,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,"Applicable Threshold",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$204","v":0},{"$f":"O_FinStats!AB$204","v":0},{"$f":"O_FinStats!AC$204","v":0},{"$f":"O_FinStats!AD$204","v":0},{"$f":"O_FinStats!AE$204","v":0},{"$f":"O_FinStats!AF$204","v":0},{"$f":"O_FinStats!AG$204","v":0},{"$f":"O_FinStats!AH$204","v":0},{"$f":"O_FinStats!AI$204","v":0},{"$f":"O_FinStats!AJ$204","v":0},{"$f":"O_FinStats!AK$204","v":0},{"$f":"O_FinStats!AL$204","v":0},{"$f":"O_FinStats!AM$204","v":0},{"$f":"O_FinStats!AN$204","v":0},{"$f":"O_FinStats!AO$204","v":0},{"$f":"O_FinStats!AP$204","v":0},{"$f":"O_FinStats!AQ$204","v":0},{"$f":"O_FinStats!AR$204","v":0},{"$f":"O_FinStats!AS$204","v":0},{"$f":"O_FinStats!AT$204","v":0},{"$f":"O_FinStats!AU$204","v":0},{"$f":"O_FinStats!AV$204","v":0},{"$f":"O_FinStats!AW$204","v":0},{"$f":"O_FinStats!AX$204","v":0},{"$f":"O_FinStats!AY$204","v":0},{"$f":"O_FinStats!AZ$204","v":0},{"$f":"O_FinStats!BA$204","v":0},{"$f":"O_FinStats!BB$204","v":0},{"$f":"O_FinStats!BC$204","v":0},{"$f":"O_FinStats!BD$204","v":0},{"$f":"O_FinStats!BE$204","v":0},{"$f":"O_FinStats!BF$204","v":0},{"$f":"O_FinStats!BG$204","v":0},{"$f":"O_FinStats!BH$204","v":0},{"$f":"O_FinStats!BI$204","v":0},{"$f":"O_FinStats!BJ$204","v":0}]
[]
[null,null,null,"RAR",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F39,LEN(F39)-FIND(\" \",F39))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA39,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB39,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC39,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD39,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE39,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF39,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG39,NA())","v":0.647927002350005},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH39,NA())","v":0.59955500991914046},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI39,NA())","v":0.60888083408569238},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ39,NA())","v":0.60693826589028199},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK39,NA())","v":0.60375735157695409},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL39,NA())","v":0.60001026103267208},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM39,NA())","v":0.59953513511892798},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN39,NA())","v":0.6014822473471878},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO39,NA())","v":0.60166832664831937},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP39,NA())","v":0.60136068845590718},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ39,NA())","v":0.60030024922866565},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR39,NA())","v":0.60552590720541577},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS39,NA())","v":0.60726154668629562},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT39,NA())","v":0.60930303364081739},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU39,NA())","v":0.60609071003435588},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV39,NA())","v":0.60176791808489882},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW39,NA())","v":0.60380576180153267},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX39,NA())","v":0.60518541207126531},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY39,NA())","v":0.60425045546758438},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ39,NA())","v":0.60386740566278063},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA39,NA())","v":0.60269363024975242},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB39,NA())","v":0.6033984124255336},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC39,NA())","v":0.60383820102813524},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD39,NA())","v":0.60496491484834747},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE39,NA())","v":0.60655000996940844},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF39,NA())","v":0.60380531188240094},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG39,NA())","v":0.60218370502334828},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH39,NA())","v":0.60145734315436494},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI39,NA())","v":0.60120462370692296},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ39,NA())","v":0.60416122882633039}]
[null,null,null,{"$f":"$E$39 &H40","v":"Mid case2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F40,LEN(F40)-FIND(\" \",F40))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA40,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB40,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC40,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD40,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE40,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF40,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG40,NA())","v":0.64832069848538953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH40,NA())","v":0.60969030178867567},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI40,NA())","v":0.59692211817056895},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ40,NA())","v":0.58628275102991778},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK40,NA())","v":0.57408887867483571},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL40,NA())","v":0.56176965254156541},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM40,NA())","v":0.56072832661418037},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN40,NA())","v":0.55745413553018786},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO40,NA())","v":0.55323155695486392},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP40,NA())","v":0.54802969468530782},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ40,NA())","v":0.542370369923033},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR40,NA())","v":0.54075608865325953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS40,NA())","v":0.53678386204143413},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT40,NA())","v":0.53406808733198941},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU40,NA())","v":0.5280978869372408},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV40,NA())","v":0.51917954229889818},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW40,NA())","v":0.5147560583223485},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX40,NA())","v":0.50966743388476921},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY40,NA())","v":0.50254703596610473},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ40,NA())","v":0.49582210243474284},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA40,NA())","v":0.48840852844120236},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB40,NA())","v":0.48204988898307144},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC40,NA())","v":0.47537806646911956},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD40,NA())","v":0.46915131200775861},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE40,NA())","v":0.46318175068056533},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF40,NA())","v":0.45385406646744397},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG40,NA())","v":0.44549485927220667},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH40,NA())","v":0.43774926363901073},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI40,NA())","v":0.43028810001865647},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ40,NA())","v":0.42503891955328016}]
[null,null,null,{"$f":"$E$39 &H41","v":"Mid case3"},{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA41,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB41,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC41,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD41,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE41,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF41,NA())","v":0.66305648985595556},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG41,NA())","v":0.65341380113599723},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH41,NA())","v":0.63413952792460326},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI41,NA())","v":0.62001019087739784},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ41,NA())","v":0.61413730937232214},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK41,NA())","v":0.60794456207046765},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL41,NA())","v":0.6},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM41,NA())","v":0.60030346965398984},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN41,NA())","v":0.60233290085819735},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO41,NA())","v":0.60238612478036391},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP41,NA())","v":0.60168238280194097},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ41,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR41,NA())","v":0.60510572808897023},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS41,NA())","v":0.60681962354654284},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT41,NA())","v":0.60857001152286938},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU41,NA())","v":0.60497586119582492},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV41,NA())","v":0.59999999999999976},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW41,NA())","v":0.60193560563172199},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX41,NA())","v":0.60316245541268565},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY41,NA())","v":0.60211454961441446},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ41,NA())","v":0.60148443726696244},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA41,NA())","v":0.59999999999999931},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB41,NA())","v":0.60061466396110053},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC41,NA())","v":0.60090775751912306},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD41,NA())","v":0.60176534566692019},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE41,NA())","v":0.60296201872750788},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF41,NA())","v":0.59999999999999953},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG41,NA())","v":0.59849548141028541},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH41,NA())","v":0.5977699604195017},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI41,NA())","v":0.59742000231246717},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ41,NA())","v":0.59999999999999976}]
[null,null,null,"Mid case4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ42,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Mid case5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ43,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Mid case6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI44,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ44,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Mid case7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI45,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ45,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Mid case8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ46,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Mid case9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ47,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$208","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$208","v":0.75},{"$f":"O_FinStats!AB$208","v":0.75},{"$f":"O_FinStats!AC$208","v":0.75},{"$f":"O_FinStats!AD$208","v":0.75},{"$f":"O_FinStats!AE$208","v":0.75},{"$f":"O_FinStats!AF$208","v":0.75},{"$f":"O_FinStats!AG$208","v":0.75},{"$f":"O_FinStats!AH$208","v":0.75},{"$f":"O_FinStats!AI$208","v":0.75},{"$f":"O_FinStats!AJ$208","v":0.75},{"$f":"O_FinStats!AK$208","v":0.75},{"$f":"O_FinStats!AL$208","v":0.75},{"$f":"O_FinStats!AM$208","v":0.75},{"$f":"O_FinStats!AN$208","v":0.75},{"$f":"O_FinStats!AO$208","v":0.75},{"$f":"O_FinStats!AP$208","v":0.75},{"$f":"O_FinStats!AQ$208","v":0.75},{"$f":"O_FinStats!AR$208","v":0.75},{"$f":"O_FinStats!AS$208","v":0.75},{"$f":"O_FinStats!AT$208","v":0.75},{"$f":"O_FinStats!AU$208","v":0.75},{"$f":"O_FinStats!AV$208","v":0.75},{"$f":"O_FinStats!AW$208","v":0.75},{"$f":"O_FinStats!AX$208","v":0.75},{"$f":"O_FinStats!AY$208","v":0.75},{"$f":"O_FinStats!AZ$208","v":0.75},{"$f":"O_FinStats!BA$208","v":0.75},{"$f":"O_FinStats!BB$208","v":0.75},{"$f":"O_FinStats!BC$208","v":0.75},{"$f":"O_FinStats!BD$208","v":0.75},{"$f":"O_FinStats!BE$208","v":0.75},{"$f":"O_FinStats!BF$208","v":0.75},{"$f":"O_FinStats!BG$208","v":0.75},{"$f":"O_FinStats!BH$208","v":0.75},{"$f":"O_FinStats!BI$208","v":0.75},{"$f":"O_FinStats!BJ$208","v":0.75}]
[]
[null,null,null,"EBITDA Margin",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",0,{"$f":"RIGHT(F50,LEN(F50)-FIND(\" \",F50))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA50,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB50,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC50,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD50,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE50,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF50,NA())","v":-1.0755650177469645E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG50,NA())","v":8.9708205106875577E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH50,NA())","v":0.55379904660439183},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI50,NA())","v":0.60437132059759568},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ50,NA())","v":0.55959220410283328},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK50,NA())","v":0.56176510550993219},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL50,NA())","v":0.57020658616773756},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM50,NA())","v":0.55657509229332935},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN50,NA())","v":0.55896812387870376},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO50,NA())","v":0.5470478685138378},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP50,NA())","v":0.54981792942737728},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ50,NA())","v":0.55201313670920826},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR50,NA())","v":0.58618985619844255},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS50,NA())","v":0.58205921879160372},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT50,NA())","v":0.58307703943229194},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU50,NA())","v":0.58255542119067572},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV50,NA())","v":0.5820746908393386},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW50,NA())","v":0.61624583683519818},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX50,NA())","v":0.61413743139550692},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY50,NA())","v":0.61271448523352234},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ50,NA())","v":0.61133719952862287},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA50,NA())","v":0.60971738453134272},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB50,NA())","v":0.6190063448325881},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC50,NA())","v":0.61746366065340419},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD50,NA())","v":0.61598751733349821},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE50,NA())","v":0.61454816130672574},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF50,NA())","v":0.61295124304005955},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG50,NA())","v":0.61738695780294839},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH50,NA())","v":0.61612409063096385},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI50,NA())","v":0.61495601452402526},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ50,NA())","v":0.61385689550195865}]
[null,null,null,{"$f":"$D$50 &H51","v":"EBITDA Margin2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",0,{"$f":"RIGHT(F51,LEN(F51)-FIND(\" \",F51))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA51,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB51,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC51,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD51,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE51,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF51,NA())","v":-1.0755650177469645E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG51,NA())","v":8.9708205106875577E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH51,NA())","v":0.55397511859031212},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI51,NA())","v":0.51733431120768858},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ51,NA())","v":0.46399133564765033},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK51,NA())","v":0.46588899941472089},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL51,NA())","v":0.47584915433874686},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM51,NA())","v":0.48368382396158455},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN51,NA())","v":0.48689736568638603},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO51,NA())","v":0.47253952822483503},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP51,NA())","v":0.47622273670210791},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ51,NA())","v":0.47918932282191279},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR51,NA())","v":0.51725120491897114},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS51,NA())","v":0.51242749806443266},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT51,NA())","v":0.51395255843510934},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU51,NA())","v":0.51357757579045082},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV51,NA())","v":0.51325128822879673},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW51,NA())","v":0.55135086596647276},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX51,NA())","v":0.54900060359681957},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY51,NA())","v":0.54750001283274163},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ51,NA())","v":0.54605632355853262},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA51,NA())","v":0.5443133496382232},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB51,NA())","v":0.55483689524719459},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC51,NA())","v":0.55318453440934534},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD51,NA())","v":0.55161507144225108},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE51,NA())","v":0.55009158665257674},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF51,NA())","v":0.54837415876595841},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG51,NA())","v":0.55350206036739313},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH51,NA())","v":0.55219458219051787},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI51,NA())","v":0.55100409787415283},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ51,NA())","v":0.54989852068420486}]
[null,null,null,{"$f":"$D$50 &H52","v":"EBITDA Margin3"},{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",0,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA52,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB52,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC52,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD52,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE52,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF52,NA())","v":-1.0755650177469645E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG52,NA())","v":8.9708205106875577E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH52,NA())","v":0.57010563605062503},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI52,NA())","v":0.61438664714180946},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ52,NA())","v":0.64135698906113803},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK52,NA())","v":0.64428314080170901},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL52,NA())","v":0.65284091767435115},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM52,NA())","v":0.58855427411859929},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN52,NA())","v":0.5900337725652135},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO52,NA())","v":0.57980228624587993},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP52,NA())","v":0.5815788219198903},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ52,NA())","v":0.58290013352774572},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR52,NA())","v":0.61474207376381851},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS52,NA())","v":0.6109044772943959},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT52,NA())","v":0.61130025357013851},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU52,NA())","v":0.61043162870117429},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV52,NA())","v":0.60959831331508973},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW52,NA())","v":0.64164966207277752},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX52,NA())","v":0.63950473928336915},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY52,NA())","v":0.6379252956748338},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ52,NA())","v":0.63638253674334189},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA52,NA())","v":0.63463710499954451},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB52,NA())","v":0.64351478594589329},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC52,NA())","v":0.64184135145114274},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD52,NA())","v":0.64022181897625718},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE52,NA())","v":0.63863162235361004},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF52,NA())","v":0.63690869382328996},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG52,NA())","v":0.64191999339582528},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH52,NA())","v":0.64047766827062647},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI52,NA())","v":0.63911346743572561},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ52,NA())","v":0.63780620356147821}]
[null,null,null,"EBITDA Margin4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",0,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ53,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"EBITDA Margin5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",0,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ54,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"EBITDA Margin6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",0,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ55,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"EBITDA Margin7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",0,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ56,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"EBITDA Margin8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",0,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ57,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"EBITDA Margin9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",0,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ58,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$212","v":"Applicable Threshold - BBB+ EBITDA Margin"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$212","v":0},{"$f":"O_FinStats!AB$212","v":0},{"$f":"O_FinStats!AC$212","v":0},{"$f":"O_FinStats!AD$212","v":0},{"$f":"O_FinStats!AE$212","v":0},{"$f":"O_FinStats!AF$212","v":0},{"$f":"O_FinStats!AG$212","v":0},{"$f":"O_FinStats!AH$212","v":0},{"$f":"O_FinStats!AI$212","v":0},{"$f":"O_FinStats!AJ$212","v":0},{"$f":"O_FinStats!AK$212","v":0},{"$f":"O_FinStats!AL$212","v":0},{"$f":"O_FinStats!AM$212","v":0},{"$f":"O_FinStats!AN$212","v":0},{"$f":"O_FinStats!AO$212","v":0},{"$f":"O_FinStats!AP$212","v":0},{"$f":"O_FinStats!AQ$212","v":0},{"$f":"O_FinStats!AR$212","v":0},{"$f":"O_FinStats!AS$212","v":0},{"$f":"O_FinStats!AT$212","v":0},{"$f":"O_FinStats!AU$212","v":0},{"$f":"O_FinStats!AV$212","v":0},{"$f":"O_FinStats!AW$212","v":0},{"$f":"O_FinStats!AX$212","v":0},{"$f":"O_FinStats!AY$212","v":0},{"$f":"O_FinStats!AZ$212","v":0},{"$f":"O_FinStats!BA$212","v":0},{"$f":"O_FinStats!BB$212","v":0},{"$f":"O_FinStats!BC$212","v":0},{"$f":"O_FinStats!BD$212","v":0},{"$f":"O_FinStats!BE$212","v":0},{"$f":"O_FinStats!BF$212","v":0},{"$f":"O_FinStats!BG$212","v":0},{"$f":"O_FinStats!BH$212","v":0},{"$f":"O_FinStats!BI$212","v":0},{"$f":"O_FinStats!BJ$212","v":0}]
[]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,"Cash Interest Coverage",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",0,{"$f":"RIGHT(F64,LEN(F64)-FIND(\" \",F64))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA64,NA())","v":2.8407224958949095},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB64,NA())","v":3.0470588235294116},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC64,NA())","v":3.3245149911816578},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD64,NA())","v":3.3420138888888888},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE64,NA())","v":3.5413793103448277},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF64,NA())","v":8.413441197201639E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG64,NA())","v":0.43837176421033031},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH64,NA())","v":2.4098046192447526},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI64,NA())","v":2.9360765985232624},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ64,NA())","v":3.7288979194010952},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK64,NA())","v":4.1364198964433214},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL64,NA())","v":3.7899006242169802},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM64,NA())","v":4.7574282232253831},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN64,NA())","v":4.6218965566212722},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO64,NA())","v":4.3619663238021369},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP64,NA())","v":4.3791193789223231},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ64,NA())","v":4.4318939508402888},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR64,NA())","v":5.1137886836047777},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS64,NA())","v":4.9740196709053937},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT64,NA())","v":4.9115168454480402},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU64,NA())","v":4.8268387630571814},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV64,NA())","v":4.8329895652252386},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW64,NA())","v":5.5965926394177723},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX64,NA())","v":5.4690591792149732},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY64,NA())","v":5.3205091034858851},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ64,NA())","v":5.3667998992230332},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA64,NA())","v":5.5956355006298093},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB64,NA())","v":5.9548036415244363},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC64,NA())","v":5.9612995545761036},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD64,NA())","v":6.0361410530161583},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE64,NA())","v":6.1929840128957032},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF64,NA())","v":6.4605539143479254},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG64,NA())","v":6.7157273099551906},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH64,NA())","v":6.7301212401893267},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI64,NA())","v":6.7570119845666907},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ64,NA())","v":6.7391359510200788}]
[null,null,null,{"$f":"$D$64 &H65","v":"Cash Interest Coverage2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",0,{"$f":"RIGHT(F65,LEN(F65)-FIND(\" \",F65))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA65,NA())","v":2.8407224958949095},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB65,NA())","v":3.0470588235294116},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC65,NA())","v":3.3245149911816578},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD65,NA())","v":3.3420138888888888},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE65,NA())","v":3.5413793103448277},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF65,NA())","v":8.413441197201639E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG65,NA())","v":0.43844482779021154},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH65,NA())","v":2.4117137876445969},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI65,NA())","v":2.2953018294094374},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ65,NA())","v":2.7654955595437452},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK65,NA())","v":3.0340748059214757},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL65,NA())","v":2.7114687129974753},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM65,NA())","v":3.7044717675893541},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN65,NA())","v":3.6618013329397678},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO65,NA())","v":3.5198740286308241},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP65,NA())","v":3.5510425930860632},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ65,NA())","v":3.6068815129529619},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR65,NA())","v":4.2262094484428054},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS65,NA())","v":4.1037083727507477},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT65,NA())","v":4.0622075788649967},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU65,NA())","v":3.9953475060999808},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV65,NA())","v":4.0061345972775859},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW65,NA())","v":4.6973963487746504},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX65,NA())","v":4.5908211745254528},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY65,NA())","v":4.4686435496380925},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ65,NA())","v":4.50600458833416},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA65,NA())","v":4.6957949319320633},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB65,NA())","v":5.0411799525499816},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC65,NA())","v":5.053726920708927},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD65,NA())","v":5.0843065534537111},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE65,NA())","v":5.2087044255346919},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF65,NA())","v":5.4238533716252952},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG65,NA())","v":5.6613033448982577},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH65,NA())","v":5.6976174816143557},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI65,NA())","v":5.7209131724002749},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ65,NA())","v":5.7068014600612695}]
[null,null,null,"Cash Interest Coverage3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",0,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA66,NA())","v":2.8407224958949095},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB66,NA())","v":3.0470588235294116},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC66,NA())","v":3.3245149911816578},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD66,NA())","v":3.3420138888888888},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE66,NA())","v":3.5413793103448277},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF66,NA())","v":-2.8531900537758493E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG66,NA())","v":0.39253387149943059},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH66,NA())","v":2.9280967180191158},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI66,NA())","v":4.0711518096225197},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ66,NA())","v":4.9268414410923533},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK66,NA())","v":5.4933201648945778},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL66,NA())","v":5.8421678909111394},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM66,NA())","v":4.4699062028415213},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN66,NA())","v":4.5683814472209914},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO66,NA())","v":4.4400618276614123},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP66,NA())","v":4.5350292546385571},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ66,NA())","v":4.7135982608088707},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR66,NA())","v":5.5080337418056597},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS66,NA())","v":5.4689778605332879},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT66,NA())","v":5.4912532460687098},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU66,NA())","v":5.4873530790998251},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV66,NA())","v":5.6042789291726809},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW66,NA())","v":6.5524740237182799},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX66,NA())","v":6.4958103069339579},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY66,NA())","v":6.3994902476701458},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ66,NA())","v":6.6913373732784915},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA66,NA())","v":7.2812409903030328},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB66,NA())","v":7.8585915168834637},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC66,NA())","v":7.6994226764087568},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD66,NA())","v":7.5836640146027126},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE66,NA())","v":7.5338960176227356},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF66,NA())","v":7.5272889051760812},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG66,NA())","v":7.7137011476842607},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH66,NA())","v":7.7329049131957328},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI66,NA())","v":7.7576607015590726},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ66,NA())","v":7.7220774989177476}]
[null,null,null,"Cash Interest Coverage4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",0,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ67,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cash Interest Coverage5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",0,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ68,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cash Interest Coverage6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",0,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ69,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cash Interest Coverage7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",0,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ70,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cash Interest Coverage8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",0,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ71,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cash Interest Coverage9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",0,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ72,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$222","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$222","v":0},{"$f":"O_FinStats!AB$222","v":0},{"$f":"O_FinStats!AC$222","v":0},{"$f":"O_FinStats!AD$222","v":0},{"$f":"O_FinStats!AE$222","v":0},{"$f":"O_FinStats!AF$222","v":0},{"$f":"O_FinStats!AG$222","v":0},{"$f":"O_FinStats!AH$222","v":0},{"$f":"O_FinStats!AI$222","v":0},{"$f":"O_FinStats!AJ$222","v":0},{"$f":"O_FinStats!AK$222","v":0},{"$f":"O_FinStats!AL$222","v":0},{"$f":"O_FinStats!AM$222","v":0},{"$f":"O_FinStats!AN$222","v":0},{"$f":"O_FinStats!AO$222","v":0},{"$f":"O_FinStats!AP$222","v":0},{"$f":"O_FinStats!AQ$222","v":0},{"$f":"O_FinStats!AR$222","v":0},{"$f":"O_FinStats!AS$222","v":0},{"$f":"O_FinStats!AT$222","v":0},{"$f":"O_FinStats!AU$222","v":0},{"$f":"O_FinStats!AV$222","v":0},{"$f":"O_FinStats!AW$222","v":0},{"$f":"O_FinStats!AX$222","v":0},{"$f":"O_FinStats!AY$222","v":0},{"$f":"O_FinStats!AZ$222","v":0},{"$f":"O_FinStats!BA$222","v":0},{"$f":"O_FinStats!BB$222","v":0},{"$f":"O_FinStats!BC$222","v":0},{"$f":"O_FinStats!BD$222","v":0},{"$f":"O_FinStats!BE$222","v":0},{"$f":"O_FinStats!BF$222","v":0},{"$f":"O_FinStats!BG$222","v":0},{"$f":"O_FinStats!BH$222","v":0},{"$f":"O_FinStats!BI$222","v":0},{"$f":"O_FinStats!BJ$222","v":0}]
[]
[null,null,null,"FFO to Debt",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F75,LEN(F75)-FIND(\" \",F75))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA75,NA())","v":7.7314449986519512E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB75,NA())","v":8.4004460377859733E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC75,NA())","v":9.0901378307076466E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD75,NA())","v":9.3039422865133642E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE75,NA())","v":0.1404002240084383},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF75,NA())","v":-3.1589546183704728E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG75,NA())","v":-2.3792022652205157E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH75,NA())","v":9.3836895200468201E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI75,NA())","v":0.12679536951615214},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ75,NA())","v":0.10549746054362062},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK75,NA())","v":0.10727317722919903},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL75,NA())","v":0.11188409971098354},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM75,NA())","v":0.11778811703071188},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN75,NA())","v":0.11680320290804007},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO75,NA())","v":0.10763443122622041},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP75,NA())","v":0.10839420350050058},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ75,NA())","v":0.10899888667664477},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR75,NA())","v":0.12923934573053444},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS75,NA())","v":0.12308752371313544},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT75,NA())","v":0.12047645339479758},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU75,NA())","v":0.11864046978750505},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV75,NA())","v":0.11848843006212444},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW75,NA())","v":0.14066034566238969},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX75,NA())","v":0.13336717869355616},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY75,NA())","v":0.13031291426177707},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ75,NA())","v":0.13716419617118331},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA75,NA())","v":0.14077671960498439},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB75,NA())","v":0.14680980970151786},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC75,NA())","v":0.14516075408115384},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD75,NA())","v":0.14409134682732649},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE75,NA())","v":0.14592730939609003},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF75,NA())","v":0.14696171345801748},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG75,NA())","v":0.15189629958074127},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH75,NA())","v":0.15275379642083539},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI75,NA())","v":0.15303751870787857},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ75,NA())","v":0.15145535311576477}]
[null,null,null,{"$f":"$D$75 &H76","v":"FFO to Debt2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F76,LEN(F76)-FIND(\" \",F76))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA76,NA())","v":7.7314449986519512E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB76,NA())","v":8.4004460377859733E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC76,NA())","v":9.0901378307076466E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD76,NA())","v":9.3039422865133642E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE76,NA())","v":0.1404002240084383},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF76,NA())","v":-3.1589546183704728E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG76,NA())","v":-2.3797970907613014E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH76,NA())","v":9.2961595478386019E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI76,NA())","v":8.5687818905442747E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ76,NA())","v":6.7991044066783454E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK76,NA())","v":6.9231918564475428E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL76,NA())","v":6.8367307920052925E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM76,NA())","v":8.3367971335850125E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN76,NA())","v":8.5219488369388544E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO76,NA())","v":8.0135493382108319E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP76,NA())","v":8.1313751909417073E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ76,NA())","v":8.2306016959838454E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR76,NA())","v":0.10079934766425071},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS76,NA())","v":9.5650252208807421E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT76,NA())","v":9.3882124621141538E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU76,NA())","v":9.2457783819188719E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV76,NA())","v":9.2547328328032918E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW76,NA())","v":0.1127154451757386},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX76,NA())","v":0.10680081994214334},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY76,NA())","v":0.10421175151155496},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ76,NA())","v":0.10956455227040193},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA76,NA())","v":0.11310179427876271},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB76,NA())","v":0.11966455461416552},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC76,NA())","v":0.11785263696857605},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD76,NA())","v":0.11678908282443871},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE76,NA())","v":0.11801753226047342},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF76,NA())","v":0.11915593616769304},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG76,NA())","v":0.12442429372403654},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH76,NA())","v":0.12520433981622744},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI76,NA())","v":0.12548404413189626},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ76,NA())","v":0.12419479764363892}]
[null,null,null,"FFO to Debt3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA77,NA())","v":7.7314449986519512E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB77,NA())","v":8.4004460377859733E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC77,NA())","v":9.0901378307076466E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD77,NA())","v":9.3039422865133642E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE77,NA())","v":0.1404002240084383},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF77,NA())","v":-3.6147514967735564E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG77,NA())","v":-2.85426450588207E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH77,NA())","v":9.9259346854909045E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI77,NA())","v":0.14046135010199448},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ77,NA())","v":0.16780756291448412},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK77,NA())","v":0.18828590339974766},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL77,NA())","v":0.19428031750734251},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM77,NA())","v":0.13501733788508222},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN77,NA())","v":0.13485291878545544},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO77,NA())","v":0.12646615252810528},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP77,NA())","v":0.12774792339769828},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ77,NA())","v":0.12922218540926661},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR77,NA())","v":0.15241286463389828},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS77,NA())","v":0.14636506579992342},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT77,NA())","v":0.1437990955464199},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU77,NA())","v":0.14229138111303846},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV77,NA())","v":0.14270386663620777},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW77,NA())","v":0.16787750909085364},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX77,NA())","v":0.15986004593368286},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY77,NA())","v":0.15680443840510155},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ77,NA())","v":0.16643305812544276},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA77,NA())","v":0.17254290803541586},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB77,NA())","v":0.17928239778790847},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC77,NA())","v":0.17560421534275239},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD77,NA())","v":0.17397839042939456},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE77,NA())","v":0.17389684342593312},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF77,NA())","v":0.17272058189892986},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG77,NA())","v":0.17864683249406799},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH77,NA())","v":0.17950540640125237},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI77,NA())","v":0.17964289434713937},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ77,NA())","v":0.17706474724145266}]
[null,null,null,"FFO to Debt4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI78,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ78,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO to Debt5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI79,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ79,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO to Debt6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI80,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ80,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO to Debt7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ81,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO to Debt8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ82,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"FFO to Debt9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ83,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$226","v":"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$226","v":0},{"$f":"O_FinStats!AB$226","v":0},{"$f":"O_FinStats!AC$226","v":0},{"$f":"O_FinStats!AD$226","v":0},{"$f":"O_FinStats!AE$226","v":0},{"$f":"O_FinStats!AF$226","v":0},{"$f":"O_FinStats!AG$226","v":0},{"$f":"O_FinStats!AH$226","v":0},{"$f":"O_FinStats!AI$226","v":0},{"$f":"O_FinStats!AJ$226","v":0},{"$f":"O_FinStats!AK$226","v":0},{"$f":"O_FinStats!AL$226","v":0},{"$f":"O_FinStats!AM$226","v":0},{"$f":"O_FinStats!AN$226","v":0},{"$f":"O_FinStats!AO$226","v":0},{"$f":"O_FinStats!AP$226","v":0},{"$f":"O_FinStats!AQ$226","v":0},{"$f":"O_FinStats!AR$226","v":0},{"$f":"O_FinStats!AS$226","v":0},{"$f":"O_FinStats!AT$226","v":0},{"$f":"O_FinStats!AU$226","v":0},{"$f":"O_FinStats!AV$226","v":0},{"$f":"O_FinStats!AW$226","v":0},{"$f":"O_FinStats!AX$226","v":0},{"$f":"O_FinStats!AY$226","v":0},{"$f":"O_FinStats!AZ$226","v":0},{"$f":"O_FinStats!BA$226","v":0},{"$f":"O_FinStats!BB$226","v":0},{"$f":"O_FinStats!BC$226","v":0},{"$f":"O_FinStats!BD$226","v":0},{"$f":"O_FinStats!BE$226","v":0},{"$f":"O_FinStats!BF$226","v":0},{"$f":"O_FinStats!BG$226","v":0},{"$f":"O_FinStats!BH$226","v":0},{"$f":"O_FinStats!BI$226","v":0},{"$f":"O_FinStats!BJ$226","v":0}]
[]
[null,null,null,"Moody's Debt Service Coverage Ratio",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","ratio",{"$f":"RIGHT(F86,LEN(F86)-FIND(\" \",F86))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA86,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB86,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC86,NA())","v":2.311565953546697},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD86,NA())","v":2.3606177509694386},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE86,NA())","v":3.6369956092551323},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF86,NA())","v":5.3945761673955983E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG86,NA())","v":0.34522085546228959},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH86,NA())","v":3.9214869838061652},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI86,NA())","v":4.7011324195296806},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ86,NA())","v":3.5244345889766611},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK86,NA())","v":3.4588824818798756},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL86,NA())","v":3.7158802070671015},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM86,NA())","v":3.506285586181336},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN86,NA())","v":3.5043153934727291},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO86,NA())","v":3.2832535715318638},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP86,NA())","v":3.3025816521805482},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ86,NA())","v":3.3093432738827939},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR86,NA())","v":3.7771114974699205},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS86,NA())","v":3.6220611349184684},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT86,NA())","v":3.556615058339101},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU86,NA())","v":3.5181936532583631},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV86,NA())","v":3.5125168918528007},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW86,NA())","v":4.0264621014399582},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX86,NA())","v":3.8371584831108283},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY86,NA())","v":3.772853822984926},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ86,NA())","v":3.9633016653357012},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA86,NA())","v":4.0299433194294991},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB86,NA())","v":4.148206126819451},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC86,NA())","v":4.1007091489491785},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD86,NA())","v":4.0603516806812827},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE86,NA())","v":4.0915117624989659},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF86,NA())","v":4.0879118117545667},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG86,NA())","v":4.1959760640215897},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH86,NA())","v":4.218085176208942},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI86,NA())","v":4.2229868295293311},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ86,NA())","v":4.1812543660245121}]
[null,null,null,{"$f":"$D$86 &H87","v":"Moody's Debt Service Coverage Ratio2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","ratio",{"$f":"RIGHT(F87,LEN(F87)-FIND(\" \",F87))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA87,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB87,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC87,NA())","v":2.311565953546697},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD87,NA())","v":2.3606177509694386},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE87,NA())","v":3.6369956092551323},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF87,NA())","v":5.3945761673955983E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG87,NA())","v":0.34540965194911666},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH87,NA())","v":3.8560869012497094},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI87,NA())","v":3.6868209470995037},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ87,NA())","v":2.5859622458720586},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK87,NA())","v":2.5074360441235353},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL87,NA())","v":2.6299545690087895},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM87,NA())","v":2.6847714844764523},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN87,NA())","v":2.756273555930278},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO87,NA())","v":2.6317065500143393},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP87,NA())","v":2.6611320636915128},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ87,NA())","v":2.6773578669819758},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR87,NA())","v":3.1044197313569342},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS87,NA())","v":2.9733494778490415},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT87,NA())","v":2.9280241217083738},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU87,NA())","v":2.8994463676736899},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV87,NA())","v":2.8996478398859002},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW87,NA())","v":3.3667346151110293},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX87,NA())","v":3.2102247685739673},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY87,NA())","v":3.1564360303524857},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ87,NA())","v":3.3106515530820189},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA87,NA())","v":3.3785862296532745},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB87,NA())","v":3.5095690789969276},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC87,NA())","v":3.4543062787212477},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD87,NA())","v":3.4180617186367881},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE87,NA())","v":3.4339350134880187},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF87,NA())","v":3.4346869124730874},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG87,NA())","v":3.5528633116618291},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH87,NA())","v":3.5702553373234687},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI87,NA())","v":3.5751322033606012},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ87,NA())","v":3.5402549939968657}]
[null,null,null,"Moody's Debt Service Coverage Ratio3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","ratio","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA88,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB88,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC88,NA())","v":2.3449958779562126},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD88,NA())","v":2.3947570636953364},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE88,NA())","v":3.1985803445217087},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF88,NA())","v":-1.6944363083050681E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG88,NA())","v":0.29260325466280362},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH88,NA())","v":3.0989288688714476},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI88,NA())","v":3.5722366087221165},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ88,NA())","v":3.8890769629705031},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK88,NA())","v":4.1651904929462606},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL88,NA())","v":4.1564065346097783},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM88,NA())","v":3.0902767569707557},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN88,NA())","v":3.0613040193779324},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO88,NA())","v":2.8943570182827538},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP88,NA())","v":2.9060023045673873},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ88,NA())","v":2.9083706359887285},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR88,NA())","v":3.3020685457680634},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS88,NA())","v":3.1760725832075272},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT88,NA())","v":3.1175620617321522},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU88,NA())","v":3.0853631061087654},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV88,NA())","v":3.0799869894732925},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW88,NA())","v":3.512904258343247},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX88,NA())","v":3.3503992101089697},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY88,NA())","v":3.2953837535397055},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ88,NA())","v":3.469710291714335},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA88,NA())","v":3.5465989972370116},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB88,NA())","v":3.642524264802474},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC88,NA())","v":3.5785801132029045},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD88,NA())","v":3.5535444935008624},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE88,NA())","v":3.5554463218500376},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF88,NA())","v":3.5318712737178704},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG88,NA())","v":3.6395789827216034},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH88,NA())","v":3.6557185007436539},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI88,NA())","v":3.6567853351890616},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ88,NA())","v":3.6067643550842954}]
[null,null,null,"Moody's Debt Service Coverage Ratio4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","ratio","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ89,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Moody's Debt Service Coverage Ratio5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","ratio","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ90,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Moody's Debt Service Coverage Ratio6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","ratio","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ91,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Moody's Debt Service Coverage Ratio7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","ratio","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ92,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Moody's Debt Service Coverage Ratio8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","ratio","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ93,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Moody's Debt Service Coverage Ratio9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","ratio","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ94,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$230","v":"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$230","v":0},{"$f":"O_FinStats!AB$230","v":0},{"$f":"O_FinStats!AC$230","v":0},{"$f":"O_FinStats!AD$230","v":0},{"$f":"O_FinStats!AE$230","v":0},{"$f":"O_FinStats!AF$230","v":0},{"$f":"O_FinStats!AG$230","v":0},{"$f":"O_FinStats!AH$230","v":0},{"$f":"O_FinStats!AI$230","v":0},{"$f":"O_FinStats!AJ$230","v":0},{"$f":"O_FinStats!AK$230","v":0},{"$f":"O_FinStats!AL$230","v":0},{"$f":"O_FinStats!AM$230","v":0},{"$f":"O_FinStats!AN$230","v":0},{"$f":"O_FinStats!AO$230","v":0},{"$f":"O_FinStats!AP$230","v":0},{"$f":"O_FinStats!AQ$230","v":0},{"$f":"O_FinStats!AR$230","v":0},{"$f":"O_FinStats!AS$230","v":0},{"$f":"O_FinStats!AT$230","v":0},{"$f":"O_FinStats!AU$230","v":0},{"$f":"O_FinStats!AV$230","v":0},{"$f":"O_FinStats!AW$230","v":0},{"$f":"O_FinStats!AX$230","v":0},{"$f":"O_FinStats!AY$230","v":0},{"$f":"O_FinStats!AZ$230","v":0},{"$f":"O_FinStats!BA$230","v":0},{"$f":"O_FinStats!BB$230","v":0},{"$f":"O_FinStats!BC$230","v":0},{"$f":"O_FinStats!BD$230","v":0},{"$f":"O_FinStats!BE$230","v":0},{"$f":"O_FinStats!BF$230","v":0},{"$f":"O_FinStats!BG$230","v":0},{"$f":"O_FinStats!BH$230","v":0},{"$f":"O_FinStats!BI$230","v":0},{"$f":"O_FinStats!BJ$230","v":0}]
[]
[null,null,null,"RCF to Debt",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F97,LEN(F97)-FIND(\" \",F97))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA97,NA())","v":5.2416576262047126E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB97,NA())","v":4.3036767878312378E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC97,NA())","v":7.1796915643146123E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD97,NA())","v":5.9589370908432519E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE97,NA())","v":9.4679662594564229E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF97,NA())","v":-3.1589546183704728E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG97,NA())","v":-2.3792022652205157E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH97,NA())","v":5.0417538448592904E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI97,NA())","v":6.805689116585048E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ97,NA())","v":9.3470792936869412E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK97,NA())","v":0.10727317722919903},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL97,NA())","v":0.10129143040036991},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM97,NA())","v":0.10201186721129119},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN97,NA())","v":9.4719118452218531E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO97,NA())","v":8.7678415460002809E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP97,NA())","v":8.0882436024855578E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ97,NA())","v":8.3793409945376221E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR97,NA())","v":8.756077068306195E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS97,NA())","v":0.10146230627130991},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT97,NA())","v":9.9785140773958919E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU97,NA())","v":0.11026415559034845},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV97,NA())","v":9.3424966937252663E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW97,NA())","v":0.10732187057122863},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX97,NA())","v":0.10511342715380044},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY97,NA())","v":0.10359673203707866},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ97,NA())","v":0.10910309703944115},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA97,NA())","v":0.11133095049419908},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB97,NA())","v":0.11292596620120215},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC97,NA())","v":0.1105364896906373},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD97,NA())","v":0.10868056556963569},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE97,NA())","v":0.10909750664358807},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF97,NA())","v":0.11566824637348833},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG97,NA())","v":0.11835216703290818},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH97,NA())","v":0.11784171370475846},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI97,NA())","v":0.11744642098715061},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ97,NA())","v":0.11167977393978407}]
[null,null,null,{"$f":"$D$97 &H98","v":"RCF to Debt2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F98,LEN(F98)-FIND(\" \",F98))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA98,NA())","v":5.2416576262047126E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB98,NA())","v":4.3036767878312378E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC98,NA())","v":7.1796915643146123E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD98,NA())","v":5.9589370908432519E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE98,NA())","v":9.4679662594564229E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF98,NA())","v":-3.1589546183704728E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG98,NA())","v":-2.3797970907613014E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH98,NA())","v":3.5903339222241468E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI98,NA())","v":7.3141656778070427E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ98,NA())","v":6.7991044066783454E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK98,NA())","v":6.9231918564475428E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL98,NA())","v":6.8367307920052925E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM98,NA())","v":6.4310362945953436E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN98,NA())","v":8.0107009291215406E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO98,NA())","v":8.0135493382108319E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP98,NA())","v":8.1313751909417073E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ98,NA())","v":8.2306016959838454E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR98,NA())","v":0.10079934766425071},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS98,NA())","v":9.32917573984932E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT98,NA())","v":8.8798133206834842E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU98,NA())","v":9.2457783819188719E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV98,NA())","v":8.7008743485212606E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW98,NA())","v":9.8350415737298399E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX98,NA())","v":9.4295966721045843E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY98,NA())","v":9.2950830692393141E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ98,NA())","v":9.7748134976833878E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA98,NA())","v":0.10017004641684554},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB98,NA())","v":0.10225582735963218},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC98,NA())","v":0.10023582827573903},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD98,NA())","v":9.8400942323792276E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE98,NA())","v":9.845707191578823E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF98,NA())","v":0.10513595655784645},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG98,NA())","v":0.10750231068707294},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH98,NA())","v":0.10690566465063732},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI98,NA())","v":0.10651587443485065},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ98,NA())","v":0.1008623353908407}]
[null,null,null,"RCF to Debt3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA99,NA())","v":5.2416576262047126E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB99,NA())","v":4.3036767878312378E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC99,NA())","v":7.1796915643146123E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD99,NA())","v":5.9589370908432519E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE99,NA())","v":9.4679662594564229E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF99,NA())","v":-3.6147514967735564E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG99,NA())","v":-2.85426450588207E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH99,NA())","v":6.9413286044330808E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI99,NA())","v":8.9519304312882325E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ99,NA())","v":0.1005619785189744},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK99,NA())","v":0.14199024177101952},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL99,NA())","v":0.15093805209923741},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM99,NA())","v":0.10471570277089291},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN99,NA())","v":9.9697052470164652E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO99,NA())","v":9.3197025521632615E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP99,NA())","v":8.691804771664717E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ99,NA())","v":9.015477407342333E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR99,NA())","v":9.1677725722634065E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS99,NA())","v":0.10455934314052565},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT99,NA())","v":0.11011966379676519},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU99,NA())","v":0.11788179070336438},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV99,NA())","v":0.10406052476714707},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW99,NA())","v":0.12141180557802413},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX99,NA())","v":0.11637880405603815},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY99,NA())","v":0.11481588545471068},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ99,NA())","v":0.12149766990906043},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA99,NA())","v":0.12489928250543604},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB99,NA())","v":0.1266027697291508},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC99,NA())","v":0.12132557691156026},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD99,NA())","v":0.11952627224290346},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE99,NA())","v":0.11892183473381983},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF99,NA())","v":0.1243295508100575},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG99,NA())","v":0.12749682219938391},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH99,NA())","v":0.1269933665576552},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI99,NA())","v":0.12655153435181105},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ99,NA())","v":0.12036280323629935}]
[null,null,null,"RCF to Debt4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ100,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"RCF to Debt5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ101,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"RCF to Debt6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ102,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"RCF to Debt7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ103,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"RCF to Debt8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI104,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ104,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"RCF to Debt9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI105,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ105,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$234","v":"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold"},0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$234","v":0},{"$f":"O_FinStats!AB$234","v":0},{"$f":"O_FinStats!AC$234","v":0},{"$f":"O_FinStats!AD$234","v":0},{"$f":"O_FinStats!AE$234","v":0},{"$f":"O_FinStats!AF$234","v":0},{"$f":"O_FinStats!AG$234","v":0},{"$f":"O_FinStats!AH$234","v":0},{"$f":"O_FinStats!AI$234","v":0},{"$f":"O_FinStats!AJ$234","v":0},{"$f":"O_FinStats!AK$234","v":0},{"$f":"O_FinStats!AL$234","v":0},{"$f":"O_FinStats!AM$234","v":0},{"$f":"O_FinStats!AN$234","v":0},{"$f":"O_FinStats!AO$234","v":0},{"$f":"O_FinStats!AP$234","v":0},{"$f":"O_FinStats!AQ$234","v":0},{"$f":"O_FinStats!AR$234","v":0},{"$f":"O_FinStats!AS$234","v":0},{"$f":"O_FinStats!AT$234","v":0},{"$f":"O_FinStats!AU$234","v":0},{"$f":"O_FinStats!AV$234","v":0},{"$f":"O_FinStats!AW$234","v":0},{"$f":"O_FinStats!AX$234","v":0},{"$f":"O_FinStats!AY$234","v":0},{"$f":"O_FinStats!AZ$234","v":0},{"$f":"O_FinStats!BA$234","v":0},{"$f":"O_FinStats!BB$234","v":0},{"$f":"O_FinStats!BC$234","v":0},{"$f":"O_FinStats!BD$234","v":0},{"$f":"O_FinStats!BE$234","v":0},{"$f":"O_FinStats!BF$234","v":0},{"$f":"O_FinStats!BG$234","v":0},{"$f":"O_FinStats!BH$234","v":0},{"$f":"O_FinStats!BI$234","v":0},{"$f":"O_FinStats!BJ$234","v":0}]
[]
[null,null,null,"Adjusted interest coverage ratio",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","x",{"$f":"RIGHT(F108,LEN(F108)-FIND(\" \",F108))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA108,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB108,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC108,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD108,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE108,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF108,NA())","v":-2.2724028073863685},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG108,NA())","v":-1.8924409138179406},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH108,NA())","v":1.7446713843341164},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI108,NA())","v":2.6140967791715028},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ108,NA())","v":1.779752578882061},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK108,NA())","v":1.6750890466512345},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL108,NA())","v":1.7124375216535146},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM108,NA())","v":2.9667748172873294},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN108,NA())","v":3.4688423627299607},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO108,NA())","v":3.1882618867586721},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP108,NA())","v":3.2018393640205023},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ108,NA())","v":3.179626523170199},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR108,NA())","v":4.1032009171365855},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS108,NA())","v":3.6777642455984751},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT108,NA())","v":3.7303875707896363},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU108,NA())","v":3.1953407185784481},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV108,NA())","v":3.1152197209533874},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW108,NA())","v":4.1252343070432076},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX108,NA())","v":3.9779671262132097},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY108,NA())","v":3.6436952569707417},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ108,NA())","v":3.8229129611444894},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA108,NA())","v":3.8733858175118607},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB108,NA())","v":4.2383425533185672},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC108,NA())","v":4.2709798680000439},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD108,NA())","v":4.4829624272182826},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE108,NA())","v":4.7836773906234349},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF108,NA())","v":4.4811606859168824},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG108,NA())","v":4.822797649954623},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH108,NA())","v":4.9754535043407087},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI108,NA())","v":5.0655717689828821},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ108,NA())","v":5.5189460636620256}]
[null,null,null,{"$f":"$D$108 &H109","v":"Adjusted interest coverage ratio2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","x",{"$f":"RIGHT(F109,LEN(F109)-FIND(\" \",F109))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA109,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB109,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC109,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD109,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE109,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF109,NA())","v":-2.2724028073863685},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG109,NA())","v":-1.8928719788743711},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH109,NA())","v":1.7533940336569132},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI109,NA())","v":1.3128622156662035},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ109,NA())","v":0.65782989139459402},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK109,NA())","v":0.6009385769137453},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL109,NA())","v":0.53441292115746031},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM109,NA())","v":1.4952701654498284},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN109,NA())","v":2.082992122866953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO109,NA())","v":1.9536365488956919},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP109,NA())","v":1.9750896056166798},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ109,NA())","v":1.9580130804392959},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR109,NA())","v":2.7822818566459273},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS109,NA())","v":2.3695446735946466},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT109,NA())","v":2.4381987979104833},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU109,NA())","v":1.9148158338462515},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV109,NA())","v":1.8355992753415062},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW109,NA())","v":2.7278006982866767},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX109,NA())","v":2.6033513676062858},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY109,NA())","v":2.2909554512952237},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ109,NA())","v":2.4308270926789852},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA109,NA())","v":2.4407593185699228},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB109,NA())","v":2.7744496288629668},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC109,NA())","v":2.7790104650430134},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD109,NA())","v":2.9272936591636918},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE109,NA())","v":3.1415561581155851},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF109,NA())","v":2.7300552343420166},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG109,NA())","v":3.0937448735473358},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH109,NA())","v":3.2491755958910069},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI109,NA())","v":3.3343806297389351},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ109,NA())","v":3.7985004050529767}]
[null,null,null,"Adjusted interest coverage ratio3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","x","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA110,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB110,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC110,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD110,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE110,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF110,NA())","v":-1.9877142368091811},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG110,NA())","v":-1.6520431462055947},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH110,NA())","v":1.6044967556964389},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI110,NA())","v":2.787430720807845},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ110,NA())","v":3.7375656702647868},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK110,NA())","v":4.3628442803773719},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL110,NA())","v":4.5885855026317346},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM110,NA())","v":3.1947578310634026},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN110,NA())","v":3.6779188125132039},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO110,NA())","v":3.5510949943461907},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP110,NA())","v":3.6488104901774991},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ110,NA())","v":3.7655643500503779},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR110,NA())","v":4.797855932427983},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS110,NA())","v":4.528813645180124},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT110,NA())","v":4.6764088184102057},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU110,NA())","v":4.2731432628610184},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV110,NA())","v":4.3246681397757252},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW110,NA())","v":5.5943433040468191},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX110,NA())","v":5.5404247859441096},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY110,NA())","v":5.2814592310781014},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ110,NA())","v":5.8428930417792602},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA110,NA())","v":6.3671679346625245},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB110,NA())","v":7.0474580579245663},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC110,NA())","v":6.8931943940725384},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD110,NA())","v":6.9141155061426511},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE110,NA())","v":6.9549197801437268},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF110,NA())","v":6.3017572101698667},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG110,NA())","v":6.6019007021969545},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH110,NA())","v":6.7495837713406175},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI110,NA())","v":6.8329045817500642},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ110,NA())","v":7.2420209937724884}]
[null,null,null,"Adjusted interest coverage ratio4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","x","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI111,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ111,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Adjusted interest coverage ratio5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","x","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI112,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ112,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Adjusted interest coverage ratio6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","x","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI113,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ113,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Adjusted interest coverage ratio7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","x","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI114,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ114,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Adjusted interest coverage ratio8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","x","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI115,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ115,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Adjusted interest coverage ratio9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","x","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI116,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ116,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$238","v":"Applicable Threshold - Baa Cash Interest Coverage threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$238","v":0},{"$f":"O_FinStats!AB$238","v":0},{"$f":"O_FinStats!AC$238","v":0},{"$f":"O_FinStats!AD$238","v":0},{"$f":"O_FinStats!AE$238","v":0},{"$f":"O_FinStats!AF$238","v":0},{"$f":"O_FinStats!AG$238","v":0},{"$f":"O_FinStats!AH$238","v":0},{"$f":"O_FinStats!AI$238","v":0},{"$f":"O_FinStats!AJ$238","v":0},{"$f":"O_FinStats!AK$238","v":0},{"$f":"O_FinStats!AL$238","v":0},{"$f":"O_FinStats!AM$238","v":0},{"$f":"O_FinStats!AN$238","v":0},{"$f":"O_FinStats!AO$238","v":0},{"$f":"O_FinStats!AP$238","v":0},{"$f":"O_FinStats!AQ$238","v":0},{"$f":"O_FinStats!AR$238","v":0},{"$f":"O_FinStats!AS$238","v":0},{"$f":"O_FinStats!AT$238","v":0},{"$f":"O_FinStats!AU$238","v":0},{"$f":"O_FinStats!AV$238","v":0},{"$f":"O_FinStats!AW$238","v":0},{"$f":"O_FinStats!AX$238","v":0},{"$f":"O_FinStats!AY$238","v":0},{"$f":"O_FinStats!AZ$238","v":0},{"$f":"O_FinStats!BA$238","v":0},{"$f":"O_FinStats!BB$238","v":0},{"$f":"O_FinStats!BC$238","v":0},{"$f":"O_FinStats!BD$238","v":0},{"$f":"O_FinStats!BE$238","v":0},{"$f":"O_FinStats!BF$238","v":0},{"$f":"O_FinStats!BG$238","v":0},{"$f":"O_FinStats!BH$238","v":0},{"$f":"O_FinStats!BI$238","v":0},{"$f":"O_FinStats!BJ$238","v":0}]
[]
[null,null,null,"Net debt-to-RAB",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F119,LEN(F119)-FIND(\" \",F119))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA119,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB119,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC119,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD119,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE119,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF119,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG119,NA())","v":0.647927002350005},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH119,NA())","v":0.59955500991914046},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI119,NA())","v":0.60888083408569238},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ119,NA())","v":0.60693826589028199},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK119,NA())","v":0.60375735157695409},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL119,NA())","v":0.60001026103267208},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM119,NA())","v":0.59953513511892798},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN119,NA())","v":0.6014822473471878},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO119,NA())","v":0.60166832664831937},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP119,NA())","v":0.60136068845590718},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ119,NA())","v":0.60030024922866565},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR119,NA())","v":0.60552590720541577},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS119,NA())","v":0.60726154668629562},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT119,NA())","v":0.60930303364081739},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU119,NA())","v":0.60609071003435588},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV119,NA())","v":0.60176791808489882},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW119,NA())","v":0.60380576180153267},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX119,NA())","v":0.60518541207126531},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY119,NA())","v":0.60425045546758438},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ119,NA())","v":0.60386740566278063},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA119,NA())","v":0.60269363024975242},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB119,NA())","v":0.6033984124255336},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC119,NA())","v":0.60383820102813524},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD119,NA())","v":0.60496491484834747},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE119,NA())","v":0.60655000996940844},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF119,NA())","v":0.60380531188240094},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG119,NA())","v":0.60218370502334828},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH119,NA())","v":0.60145734315436494},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI119,NA())","v":0.60120462370692296},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ119,NA())","v":0.60416122882633039}]
[null,null,null,{"$f":"$D$119 &H120","v":"Net debt-to-RAB2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F120,LEN(F120)-FIND(\" \",F120))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA120,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB120,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC120,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD120,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE120,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF120,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG120,NA())","v":0.64832069848538953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH120,NA())","v":0.60969030178867567},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI120,NA())","v":0.59692211817056895},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ120,NA())","v":0.58628275102991778},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK120,NA())","v":0.57408887867483571},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL120,NA())","v":0.56176965254156541},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM120,NA())","v":0.56072832661418037},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN120,NA())","v":0.55745413553018786},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO120,NA())","v":0.55323155695486392},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP120,NA())","v":0.54802969468530782},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ120,NA())","v":0.542370369923033},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR120,NA())","v":0.54075608865325953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS120,NA())","v":0.53678386204143413},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT120,NA())","v":0.53406808733198941},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU120,NA())","v":0.5280978869372408},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV120,NA())","v":0.51917954229889818},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW120,NA())","v":0.5147560583223485},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX120,NA())","v":0.50966743388476921},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY120,NA())","v":0.50254703596610473},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ120,NA())","v":0.49582210243474284},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA120,NA())","v":0.48840852844120236},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB120,NA())","v":0.48204988898307144},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC120,NA())","v":0.47537806646911956},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD120,NA())","v":0.46915131200775861},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE120,NA())","v":0.46318175068056533},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF120,NA())","v":0.45385406646744397},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG120,NA())","v":0.44549485927220667},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH120,NA())","v":0.43774926363901073},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI120,NA())","v":0.43028810001865647},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ120,NA())","v":0.42503891955328016}]
[null,null,null,"Net debt-to-RAB3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA121,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB121,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC121,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD121,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE121,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF121,NA())","v":0.66305648985595556},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG121,NA())","v":0.65341380113599723},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH121,NA())","v":0.63413952792460326},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI121,NA())","v":0.62001019087739784},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ121,NA())","v":0.61413730937232214},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK121,NA())","v":0.60794456207046765},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL121,NA())","v":0.6},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM121,NA())","v":0.60030346965398984},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN121,NA())","v":0.60233290085819735},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO121,NA())","v":0.60238612478036391},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP121,NA())","v":0.60168238280194097},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ121,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR121,NA())","v":0.60510572808897023},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS121,NA())","v":0.60681962354654284},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT121,NA())","v":0.60857001152286938},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU121,NA())","v":0.60497586119582492},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV121,NA())","v":0.59999999999999976},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW121,NA())","v":0.60193560563172199},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX121,NA())","v":0.60316245541268565},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY121,NA())","v":0.60211454961441446},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ121,NA())","v":0.60148443726696244},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA121,NA())","v":0.59999999999999931},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB121,NA())","v":0.60061466396110053},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC121,NA())","v":0.60090775751912306},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD121,NA())","v":0.60176534566692019},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE121,NA())","v":0.60296201872750788},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF121,NA())","v":0.59999999999999953},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG121,NA())","v":0.59849548141028541},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH121,NA())","v":0.5977699604195017},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI121,NA())","v":0.59742000231246717},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ121,NA())","v":0.59999999999999976}]
[null,null,null,"Net debt-to-RAB4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI122,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ122,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt-to-RAB5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI123,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ123,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt-to-RAB6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI124,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ124,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt-to-RAB7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI125,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ125,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt-to-RAB8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI126,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ126,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt-to-RAB9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI127,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ127,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$242","v":"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$242","v":0},{"$f":"O_FinStats!AB$242","v":0},{"$f":"O_FinStats!AC$242","v":0},{"$f":"O_FinStats!AD$242","v":0},{"$f":"O_FinStats!AE$242","v":0},{"$f":"O_FinStats!AF$242","v":0},{"$f":"O_FinStats!AG$242","v":0},{"$f":"O_FinStats!AH$242","v":0},{"$f":"O_FinStats!AI$242","v":0},{"$f":"O_FinStats!AJ$242","v":0},{"$f":"O_FinStats!AK$242","v":0},{"$f":"O_FinStats!AL$242","v":0},{"$f":"O_FinStats!AM$242","v":0},{"$f":"O_FinStats!AN$242","v":0},{"$f":"O_FinStats!AO$242","v":0},{"$f":"O_FinStats!AP$242","v":0},{"$f":"O_FinStats!AQ$242","v":0},{"$f":"O_FinStats!AR$242","v":0},{"$f":"O_FinStats!AS$242","v":0},{"$f":"O_FinStats!AT$242","v":0},{"$f":"O_FinStats!AU$242","v":0},{"$f":"O_FinStats!AV$242","v":0},{"$f":"O_FinStats!AW$242","v":0},{"$f":"O_FinStats!AX$242","v":0},{"$f":"O_FinStats!AY$242","v":0},{"$f":"O_FinStats!AZ$242","v":0},{"$f":"O_FinStats!BA$242","v":0},{"$f":"O_FinStats!BB$242","v":0},{"$f":"O_FinStats!BC$242","v":0},{"$f":"O_FinStats!BD$242","v":0},{"$f":"O_FinStats!BE$242","v":0},{"$f":"O_FinStats!BF$242","v":0},{"$f":"O_FinStats!BG$242","v":0},{"$f":"O_FinStats!BH$242","v":0},{"$f":"O_FinStats!BI$242","v":0},{"$f":"O_FinStats!BJ$242","v":0}]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,"Net debt to EBITDA",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","x",{"$f":"RIGHT(F132,LEN(F132)-FIND(\" \",F132))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA132,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB132,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC132,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD132,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE132,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF132,NA())","v":-874.18819767656453},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG132,NA())","v":119.01814294347693},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH132,NA())","v":7.2074326484650566},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI132,NA())","v":5.7454315937737546},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ132,NA())","v":6.563119446234924},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK132,NA())","v":6.3977309910514446},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL132,NA())","v":6.3416407388382838},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM132,NA())","v":6.8734850100252309},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN132,NA())","v":6.9948224373158467},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO132,NA())","v":7.5560823762754854},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP132,NA())","v":7.5796071801810925},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ132,NA())","v":7.6394413475272671},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR132,NA())","v":6.6374750882710716},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS132,NA())","v":6.8124573685896257},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT132,NA())","v":6.9617063088387381},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU132,NA())","v":7.2274599808088684},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV132,NA())","v":7.2575537340805756},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW132,NA())","v":6.2942793159492121},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX132,NA())","v":6.3478044568062941},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY132,NA())","v":6.3613513118460503},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ132,NA())","v":6.3826318643195767},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA132,NA())","v":6.4057143128314467},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB132,NA())","v":6.1345651610140903},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC132,NA())","v":6.1497481216549978},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD132,NA())","v":6.1729115032427746},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE132,NA())","v":6.2025288335157294},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF132,NA())","v":6.194176590927972},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG132,NA())","v":6.0289320927259489},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH132,NA())","v":6.021997181145764},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI132,NA())","v":6.019076736766567},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ132,NA())","v":6.0486847284280296}]
[null,null,null,{"$f":"$D$132 &H133","v":"Net debt to EBITDA2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","x",{"$f":"RIGHT(F133,LEN(F133)-FIND(\" \",F133))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA133,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB133,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC133,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD133,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE133,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF133,NA())","v":-874.18819767656453},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG133,NA())","v":119.01715798039304},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH133,NA())","v":7.2828773876525741},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI133,NA())","v":7.5732779654642401},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ133,NA())","v":8.8305383167328202},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK133,NA())","v":8.5836948319470316},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL133,NA())","v":8.3937868642146967},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM133,NA())","v":8.5002785730288704},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN133,NA())","v":8.6103352513608495},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO133,NA())","v":9.3749865143603106},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP133,NA())","v":9.3598780715011589},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ133,NA())","v":9.3946407504578477},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR133,NA())","v":8.0507143662177878},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS133,NA())","v":8.2737034750285634},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT133,NA())","v":8.4289636417503466},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU133,NA())","v":8.7346583450239059},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV133,NA())","v":8.7575643409882655},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW133,NA())","v":7.5075133619732739},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX133,NA())","v":7.5694248291355217},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY133,NA())","v":7.5797395722401264},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ133,NA())","v":7.5988888993978723},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA133,NA())","v":7.6215904418215645},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB133,NA())","v":7.2687231034998598},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC133,NA())","v":7.2815837956049903},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD133,NA())","v":7.3034400398264179},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE133,NA())","v":7.3326611911198061},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF133,NA())","v":7.3178337055387237},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG133,NA())","v":7.1084211869185641},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH133,NA())","v":7.0998363750390654},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI133,NA())","v":7.0955007254670335},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ133,NA())","v":7.1291814702602219}]
[null,null,null,"Net debt to EBITDA3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","x","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA134,NA())","v":8.5687101407035691},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB134,NA())","v":8.14537505637119},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC134,NA())","v":7.8106336156984018},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD134,NA())","v":7.6362891153479913},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE134,NA())","v":5.0408947153082746},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF134,NA())","v":-874.69018292065618},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG134,NA())","v":119.6231534674405},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH134,NA())","v":6.6849896222316554},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI134,NA())","v":5.2286454148222559},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ134,NA())","v":4.5324331161755342},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK134,NA())","v":4.4099157991488083},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL134,NA())","v":4.3482660437967322},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM134,NA())","v":5.850765499328852},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN134,NA())","v":5.9716426035069432},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO134,NA())","v":6.4076981099897825},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP134,NA())","v":6.4507534084105753},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ134,NA())","v":6.5218224839104062},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR134,NA())","v":5.7053980024601962},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS134,NA())","v":5.8498691493377963},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT134,NA())","v":5.9899936620285574},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU134,NA())","v":6.2237459827605282},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV134,NA())","v":6.2589453051117658},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW134,NA())","v":5.4578254770591608},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX134,NA())","v":5.5065398527238285},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY134,NA())","v":5.523361286465204},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ134,NA())","v":5.5469408238328537},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA134,NA())","v":5.5713725706660577},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB134,NA())","v":5.3397881085578698},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC134,NA())","v":5.3574489446840214},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD134,NA())","v":5.3821563871077434},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE134,NA())","v":5.4125342808133787},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF134,NA())","v":5.4100074843959485},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG134,NA())","v":5.2507773232470001},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH134,NA())","v":5.2502793326687609},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI134,NA())","v":5.2534694875852015},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ134,NA())","v":5.2846916337955596}]
[null,null,null,"Net debt to EBITDA4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","x","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI135,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ135,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt to EBITDA5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","x","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI136,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ136,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt to EBITDA6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","x","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI137,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ137,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt to EBITDA7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","x","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI138,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ138,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt to EBITDA8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","x","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI139,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ139,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net debt to EBITDA9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","x","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI140,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ140,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$248","v":"Applicable Threshold - BBB+ Debt/EBITDA threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$248","v":8.5},{"$f":"O_FinStats!AB$248","v":8.5},{"$f":"O_FinStats!AC$248","v":8.5},{"$f":"O_FinStats!AD$248","v":8.5},{"$f":"O_FinStats!AE$248","v":8.5},{"$f":"O_FinStats!AF$248","v":8.5},{"$f":"O_FinStats!AG$248","v":8.5},{"$f":"O_FinStats!AH$248","v":8.5},{"$f":"O_FinStats!AI$248","v":8.5},{"$f":"O_FinStats!AJ$248","v":8.5},{"$f":"O_FinStats!AK$248","v":8.5},{"$f":"O_FinStats!AL$248","v":8.5},{"$f":"O_FinStats!AM$248","v":8.5},{"$f":"O_FinStats!AN$248","v":8.5},{"$f":"O_FinStats!AO$248","v":8.5},{"$f":"O_FinStats!AP$248","v":8.5},{"$f":"O_FinStats!AQ$248","v":8.5},{"$f":"O_FinStats!AR$248","v":8.5},{"$f":"O_FinStats!AS$248","v":8.5},{"$f":"O_FinStats!AT$248","v":8.5},{"$f":"O_FinStats!AU$248","v":8.5},{"$f":"O_FinStats!AV$248","v":8.5},{"$f":"O_FinStats!AW$248","v":8.5},{"$f":"O_FinStats!AX$248","v":8.5},{"$f":"O_FinStats!AY$248","v":8.5},{"$f":"O_FinStats!AZ$248","v":8.5},{"$f":"O_FinStats!BA$248","v":8.5},{"$f":"O_FinStats!BB$248","v":8.5},{"$f":"O_FinStats!BC$248","v":8.5},{"$f":"O_FinStats!BD$248","v":8.5},{"$f":"O_FinStats!BE$248","v":8.5},{"$f":"O_FinStats!BF$248","v":8.5},{"$f":"O_FinStats!BG$248","v":8.5},{"$f":"O_FinStats!BH$248","v":8.5},{"$f":"O_FinStats!BI$248","v":8.5},{"$f":"O_FinStats!BJ$248","v":8.5}]
[]
[null,null,null,"Post-maintenance interest coverage ratio",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",null,{"$f":"RIGHT(F143,LEN(F143)-FIND(\" \",F143))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA143,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB143,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC143,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD143,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE143,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF143,NA())","v":-2.2724028073863685},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG143,NA())","v":-1.8053579335829668},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH143,NA())","v":1.6437542253469724},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI143,NA())","v":2.4020799447622907},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ143,NA())","v":1.7602621985136777},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK143,NA())","v":1.6793867563103073},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL143,NA())","v":1.6985142751375659},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM143,NA())","v":2.8034430527163448},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN143,NA())","v":3.2082674127738242},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO143,NA())","v":2.9339064200739107},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP143,NA())","v":2.9240964440550998},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ143,NA())","v":2.8809729375608066},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR143,NA())","v":3.6508744866935094},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS143,NA())","v":3.2643535953300584},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT143,NA())","v":3.2831715370990477},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU143,NA())","v":2.8156784604811445},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV143,NA())","v":2.7301224806692965},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW143,NA())","v":3.5337097628578102},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX143,NA())","v":3.3971661267988837},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY143,NA())","v":3.1033799261409105},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ143,NA())","v":3.2104325515652827},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA143,NA())","v":3.2675428344136566},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB143,NA())","v":3.5679775962666862},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC143,NA())","v":3.5699950861865197},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD143,NA())","v":3.711278538134934},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE143,NA())","v":3.9008584914630009},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF143,NA())","v":3.6356029366365719},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG143,NA())","v":3.8746632103789347},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH143,NA())","v":3.9868154924851793},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI143,NA())","v":4.0555928098440255},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ143,NA())","v":4.4017673821031753}]
[null,null,null,{"$f":"$D$143 &H144","v":"Post-maintenance interest coverage ratio2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",null,{"$f":"RIGHT(F144,LEN(F144)-FIND(\" \",F144))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA144,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB144,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC144,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD144,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE144,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF144,NA())","v":-2.2724028073863685},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG144,NA())","v":-1.8057567790082083},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH144,NA())","v":1.6521938695678489},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI144,NA())","v":1.2703849482610732},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ144,NA())","v":0.66644139535406977},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK144,NA())","v":0.59838294113057688},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL144,NA())","v":0.54356079105385469},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM144,NA())","v":1.4540632930744557},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN144,NA())","v":1.9664320386100183},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO144,NA())","v":1.8408999387200389},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP144,NA())","v":1.8502614179142713},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ144,NA())","v":1.8250427791177068},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR144,NA())","v":2.5194494836128314},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS144,NA())","v":2.1558671201618789},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT144,NA())","v":2.2003905360187228},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU144,NA())","v":1.7552354524248608},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV144,NA())","v":1.6822497465426469},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW144,NA())","v":2.3982912446572686},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX144,NA())","v":2.2883987484240911},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY144,NA())","v":2.0254620275928632},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ144,NA())","v":2.1186987310760252},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA144,NA())","v":2.1345708818504607},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB144,NA())","v":2.4031724074140555},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC144,NA())","v":2.3967659057750668},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD144,NA())","v":2.4993826897180771},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE144,NA())","v":2.6413954242113578},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF144,NA())","v":2.3089596586642003},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG144,NA())","v":2.5726663039909403},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH144,NA())","v":2.6905462988518654},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI144,NA())","v":2.7551135078336442},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ144,NA())","v":3.107342037829838}]
[null,null,null,"Post-maintenance interest coverage ratio3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",null,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA145,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB145,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC145,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD145,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE145,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF145,NA())","v":-1.9877142368091811},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG145,NA())","v":-1.5824606002822716},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH145,NA())","v":1.5715960343883164},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI145,NA())","v":2.7117542181635135},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ145,NA())","v":3.6257568780896761},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK145,NA())","v":4.2046146727012434},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL145,NA())","v":4.368930271697038},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM145,NA())","v":3.0351776144987332},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN145,NA())","v":3.4531039662748939},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO145,NA())","v":3.3081329499506524},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP145,NA())","v":3.3675577292616836},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ145,NA())","v":3.4334931207857622},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR145,NA())","v":4.3007330338814027},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS145,NA())","v":4.0276917990723264},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT145,NA())","v":4.1097040839903114},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU145,NA())","v":3.7290153111910564},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV145,NA())","v":3.7276731035690114},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW145,NA())","v":4.7201855800237178},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX145,NA())","v":4.6340931140547852},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY145,NA())","v":4.3708851148013892},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ145,NA())","v":4.6999239763472938},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA145,NA())","v":5.0686275418252515},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB145,NA())","v":5.5849998179366089},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC145,NA())","v":5.4512943255621238},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD145,NA())","v":5.4531465771163852},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE145,NA())","v":5.4746624868690894},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF145,NA())","v":4.9914260314305965},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG145,NA())","v":5.2094325131884931},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH145,NA())","v":5.3190527141639157},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI145,NA())","v":5.3832727759576811},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ145,NA())","v":5.7001450755468577}]
[null,null,null,"Post-maintenance interest coverage ratio4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",null,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI146,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ146,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Post-maintenance interest coverage ratio5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",null,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI147,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ147,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Post-maintenance interest coverage ratio6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",null,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI148,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ148,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Post-maintenance interest coverage ratio7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",null,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI149,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ149,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Post-maintenance interest coverage ratio8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",null,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI150,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ150,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Post-maintenance interest coverage ratio9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",null,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI151,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ151,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$252","v":"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$252","v":1.4500000000000002},{"$f":"O_FinStats!AB$252","v":1.4500000000000002},{"$f":"O_FinStats!AC$252","v":1.4500000000000002},{"$f":"O_FinStats!AD$252","v":1.4500000000000002},{"$f":"O_FinStats!AE$252","v":1.4500000000000002},{"$f":"O_FinStats!AF$252","v":1.4500000000000002},{"$f":"O_FinStats!AG$252","v":1.4500000000000002},{"$f":"O_FinStats!AH$252","v":1.4500000000000002},{"$f":"O_FinStats!AI$252","v":1.4500000000000002},{"$f":"O_FinStats!AJ$252","v":1.4500000000000002},{"$f":"O_FinStats!AK$252","v":1.4500000000000002},{"$f":"O_FinStats!AL$252","v":1.4500000000000002},{"$f":"O_FinStats!AM$252","v":1.4500000000000002},{"$f":"O_FinStats!AN$252","v":1.4500000000000002},{"$f":"O_FinStats!AO$252","v":1.4500000000000002},{"$f":"O_FinStats!AP$252","v":1.4500000000000002},{"$f":"O_FinStats!AQ$252","v":1.4500000000000002},{"$f":"O_FinStats!AR$252","v":1.4500000000000002},{"$f":"O_FinStats!AS$252","v":1.4500000000000002},{"$f":"O_FinStats!AT$252","v":1.4500000000000002},{"$f":"O_FinStats!AU$252","v":1.4500000000000002},{"$f":"O_FinStats!AV$252","v":1.4500000000000002},{"$f":"O_FinStats!AW$252","v":1.4500000000000002},{"$f":"O_FinStats!AX$252","v":1.4500000000000002},{"$f":"O_FinStats!AY$252","v":1.4500000000000002},{"$f":"O_FinStats!AZ$252","v":1.4500000000000002},{"$f":"O_FinStats!BA$252","v":1.4500000000000002},{"$f":"O_FinStats!BB$252","v":1.4500000000000002},{"$f":"O_FinStats!BC$252","v":1.4500000000000002},{"$f":"O_FinStats!BD$252","v":1.4500000000000002},{"$f":"O_FinStats!BE$252","v":1.4500000000000002},{"$f":"O_FinStats!BF$252","v":1.4500000000000002},{"$f":"O_FinStats!BG$252","v":1.4500000000000002},{"$f":"O_FinStats!BH$252","v":1.4500000000000002},{"$f":"O_FinStats!BI$252","v":1.4500000000000002},{"$f":"O_FinStats!BJ$252","v":1.4500000000000002}]
[]
[null,null,null,"Net Debt/RAB",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","%",{"$f":"RIGHT(F154,LEN(F154)-FIND(\" \",F154))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA154,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB154,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC154,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD154,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE154,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF154,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG154,NA())","v":0.647927002350005},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH154,NA())","v":0.59955500991914046},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI154,NA())","v":0.60888083408569238},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ154,NA())","v":0.60693826589028199},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK154,NA())","v":0.60375735157695409},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL154,NA())","v":0.60001026103267208},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM154,NA())","v":0.59953513511892798},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN154,NA())","v":0.6014822473471878},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO154,NA())","v":0.60166832664831937},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP154,NA())","v":0.60136068845590718},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ154,NA())","v":0.60030024922866565},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR154,NA())","v":0.60552590720541577},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS154,NA())","v":0.60726154668629562},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT154,NA())","v":0.60930303364081739},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU154,NA())","v":0.60609071003435588},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV154,NA())","v":0.60176791808489882},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW154,NA())","v":0.60380576180153267},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX154,NA())","v":0.60518541207126531},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY154,NA())","v":0.60425045546758438},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ154,NA())","v":0.60386740566278063},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA154,NA())","v":0.60269363024975242},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB154,NA())","v":0.6033984124255336},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC154,NA())","v":0.60383820102813524},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD154,NA())","v":0.60496491484834747},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE154,NA())","v":0.60655000996940844},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF154,NA())","v":0.60380531188240094},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG154,NA())","v":0.60218370502334828},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH154,NA())","v":0.60145734315436494},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI154,NA())","v":0.60120462370692296},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ154,NA())","v":0.60416122882633039}]
[null,null,null,{"$f":"$D$154 &H155","v":"Net Debt/RAB2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","%",{"$f":"RIGHT(F155,LEN(F155)-FIND(\" \",F155))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA155,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB155,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC155,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD155,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE155,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF155,NA())","v":0.66267596132093132},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG155,NA())","v":0.64832069848538953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH155,NA())","v":0.60969030178867567},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI155,NA())","v":0.59692211817056895},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ155,NA())","v":0.58628275102991778},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK155,NA())","v":0.57408887867483571},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL155,NA())","v":0.56176965254156541},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM155,NA())","v":0.56072832661418037},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN155,NA())","v":0.55745413553018786},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO155,NA())","v":0.55323155695486392},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP155,NA())","v":0.54802969468530782},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ155,NA())","v":0.542370369923033},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR155,NA())","v":0.54075608865325953},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS155,NA())","v":0.53678386204143413},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT155,NA())","v":0.53406808733198941},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU155,NA())","v":0.5280978869372408},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV155,NA())","v":0.51917954229889818},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW155,NA())","v":0.5147560583223485},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX155,NA())","v":0.50966743388476921},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY155,NA())","v":0.50254703596610473},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ155,NA())","v":0.49582210243474284},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA155,NA())","v":0.48840852844120236},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB155,NA())","v":0.48204988898307144},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC155,NA())","v":0.47537806646911956},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD155,NA())","v":0.46915131200775861},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE155,NA())","v":0.46318175068056533},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF155,NA())","v":0.45385406646744397},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG155,NA())","v":0.44549485927220667},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH155,NA())","v":0.43774926363901073},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI155,NA())","v":0.43028810001865647},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ155,NA())","v":0.42503891955328016}]
[null,null,null,"Net Debt/RAB3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","%","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA156,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB156,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC156,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD156,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE156,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF156,NA())","v":0.66305648985595556},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG156,NA())","v":0.65341380113599723},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH156,NA())","v":0.63413952792460326},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI156,NA())","v":0.62001019087739784},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ156,NA())","v":0.61413730937232214},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK156,NA())","v":0.60794456207046765},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL156,NA())","v":0.6},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM156,NA())","v":0.60030346965398984},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN156,NA())","v":0.60233290085819735},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO156,NA())","v":0.60238612478036391},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP156,NA())","v":0.60168238280194097},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ156,NA())","v":0.59999999999999987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR156,NA())","v":0.60510572808897023},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS156,NA())","v":0.60681962354654284},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT156,NA())","v":0.60857001152286938},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU156,NA())","v":0.60497586119582492},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV156,NA())","v":0.59999999999999976},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW156,NA())","v":0.60193560563172199},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX156,NA())","v":0.60316245541268565},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY156,NA())","v":0.60211454961441446},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ156,NA())","v":0.60148443726696244},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA156,NA())","v":0.59999999999999931},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB156,NA())","v":0.60061466396110053},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC156,NA())","v":0.60090775751912306},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD156,NA())","v":0.60176534566692019},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE156,NA())","v":0.60296201872750788},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF156,NA())","v":0.59999999999999953},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG156,NA())","v":0.59849548141028541},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH156,NA())","v":0.5977699604195017},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI156,NA())","v":0.59742000231246717},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ156,NA())","v":0.59999999999999976}]
[null,null,null,"Net Debt/RAB4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","%","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI157,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ157,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net Debt/RAB5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","%","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI158,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ158,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net Debt/RAB6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","%","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI159,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ159,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net Debt/RAB7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","%","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ160,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net Debt/RAB8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","%","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI161,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ161,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net Debt/RAB9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","%","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI162,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ162,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$256","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$256","v":0},{"$f":"O_FinStats!AB$256","v":0},{"$f":"O_FinStats!AC$256","v":0},{"$f":"O_FinStats!AD$256","v":0},{"$f":"O_FinStats!AE$256","v":0},{"$f":"O_FinStats!AF$256","v":0},{"$f":"O_FinStats!AG$256","v":0},{"$f":"O_FinStats!AH$256","v":0},{"$f":"O_FinStats!AI$256","v":0},{"$f":"O_FinStats!AJ$256","v":0},{"$f":"O_FinStats!AK$256","v":0},{"$f":"O_FinStats!AL$256","v":0},{"$f":"O_FinStats!AM$256","v":0},{"$f":"O_FinStats!AN$256","v":0},{"$f":"O_FinStats!AO$256","v":0},{"$f":"O_FinStats!AP$256","v":0},{"$f":"O_FinStats!AQ$256","v":0},{"$f":"O_FinStats!AR$256","v":0},{"$f":"O_FinStats!AS$256","v":0},{"$f":"O_FinStats!AT$256","v":0},{"$f":"O_FinStats!AU$256","v":0},{"$f":"O_FinStats!AV$256","v":0},{"$f":"O_FinStats!AW$256","v":0},{"$f":"O_FinStats!AX$256","v":0},{"$f":"O_FinStats!AY$256","v":0},{"$f":"O_FinStats!AZ$256","v":0},{"$f":"O_FinStats!BA$256","v":0},{"$f":"O_FinStats!BB$256","v":0},{"$f":"O_FinStats!BC$256","v":0},{"$f":"O_FinStats!BD$256","v":0},{"$f":"O_FinStats!BE$256","v":0},{"$f":"O_FinStats!BF$256","v":0},{"$f":"O_FinStats!BG$256","v":0},{"$f":"O_FinStats!BH$256","v":0},{"$f":"O_FinStats!BI$256","v":0},{"$f":"O_FinStats!BJ$256","v":0}]
[]
[null,null,null,"ICR",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",0,{"$f":"RIGHT(F165,LEN(F165)-FIND(\" \",F165))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA165,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB165,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC165,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD165,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE165,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF165,NA())","v":-0.89320735076550595},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG165,NA())","v":-0.62163263299508165},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH165,NA())","v":2.9340879291737982},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI165,NA())","v":3.6328798852260453},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ165,NA())","v":2.7870108858666756},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK165,NA())","v":2.694197364975734},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL165,NA())","v":2.41870580912996},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM165,NA())","v":3.3714547064101086},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN165,NA())","v":3.4137613186476456},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO165,NA())","v":3.2049065744952232},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP165,NA())","v":3.2272453167134953},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ165,NA())","v":3.2442836747535231},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR165,NA())","v":3.8422328797177543},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS165,NA())","v":3.7499077011963249},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT165,NA())","v":3.7316970536993899},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU165,NA())","v":3.6947405390365886},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV165,NA())","v":3.6962931503971626},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW165,NA())","v":4.4040093902315043},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX165,NA())","v":4.3207736464368098},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY165,NA())","v":4.2575169542298221},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ165,NA())","v":4.3602813820872592},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA165,NA())","v":4.4661338902148602},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB165,NA())","v":4.7460661618895381},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC165,NA())","v":4.8152833457264537},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD165,NA())","v":4.9359113119810223},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE165,NA())","v":5.1643005993232647},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF165,NA())","v":5.4792538195534313},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG165,NA())","v":5.7792464217828741},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH165,NA())","v":5.8027390693362095},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI165,NA())","v":5.8250869707596502},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ165,NA())","v":5.7909381901272665}]
[null,null,null,{"$f":"$D$165 &H166","v":"ICR2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",0,{"$f":"RIGHT(F166,LEN(F166)-FIND(\" \",F166))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA166,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB166,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC166,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD166,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE166,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF166,NA())","v":-0.89320735076550595},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG166,NA())","v":-0.62124837619402717},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH166,NA())","v":2.9309507686563996},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI166,NA())","v":2.5996091262822008},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ166,NA())","v":1.9207657880794704},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK166,NA())","v":1.865014213922974},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL166,NA())","v":1.845751530531923},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM166,NA())","v":2.8953294060749406},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN166,NA())","v":2.8273800336671688},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO166,NA())","v":2.4781554609626877},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP166,NA())","v":2.5067614001867864},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ166,NA())","v":2.5284317675184416},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR166,NA())","v":3.0684171607894846},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS166,NA())","v":2.9850412947711278},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT166,NA())","v":2.9780978083393252},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU166,NA())","v":2.9496051403886163},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV166,NA())","v":2.9536613688481976},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW166,NA())","v":3.5927975041963269},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX166,NA())","v":3.5249288444298745},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY166,NA())","v":3.4759096251943262},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ166,NA())","v":3.5558781569968532},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA166,NA())","v":3.6416978085988148},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB166,NA())","v":3.9156771856590193},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC166,NA())","v":3.9659965342312189},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD166,NA())","v":4.0395380827327125},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE166,NA())","v":4.2159952119196653},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF166,NA())","v":4.4661011630836445},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG166,NA())","v":4.7377457769686782},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH166,NA())","v":4.7658975741481777},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI166,NA())","v":4.7855097751688804},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ166,NA())","v":4.7579549812410349}]
[null,null,null,"ICR3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",0,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA167,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB167,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC167,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD167,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE167,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF167,NA())","v":-0.7813055686114263},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG167,NA())","v":-0.54016365619791185},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH167,NA())","v":2.7320313300143337},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI167,NA())","v":3.6211057880690847},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ167,NA())","v":4.2881344998283204},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK167,NA())","v":4.0642404126151366},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL167,NA())","v":4.254174112751345},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM167,NA())","v":3.2440330713416268},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN167,NA())","v":3.3349014989129682},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO167,NA())","v":3.2427767713188502},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP167,NA())","v":3.3286996356949961},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ167,NA())","v":3.4484785263779729},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR167,NA())","v":4.1241707577876028},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS167,NA())","v":4.1292036384506874},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT167,NA())","v":4.1962129396822201},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU167,NA())","v":4.2448263314543304},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV167,NA())","v":4.3615572702259451},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW167,NA())","v":5.2544753630139844},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX167,NA())","v":5.259597731413252},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY167,NA())","v":5.2782910724604388},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ167,NA())","v":5.7105344490925924},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA167,NA())","v":6.2370964345146325},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB167,NA())","v":6.7631122163394917},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC167,NA())","v":6.6668111022181744},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD167,NA())","v":6.5957162766057467},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE167,NA())","v":6.5659027657880493},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF167,NA())","v":6.5466737616133743},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG167,NA())","v":6.7616113637896209},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH167,NA())","v":6.7833678363390115},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI167,NA())","v":6.8019934316231909},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ167,NA())","v":6.7449695799238159}]
[null,null,null,"ICR4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",0,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI168,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ168,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"ICR5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",0,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI169,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ169,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"ICR6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",0,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ170,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"ICR7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",0,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI171,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ171,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"ICR8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",0,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ172,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"ICR9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",0,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI173,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ173,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"O_FinStats!E$256","v":"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold"},0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA$256","v":0},{"$f":"O_FinStats!AB$256","v":0},{"$f":"O_FinStats!AC$256","v":0},{"$f":"O_FinStats!AD$256","v":0},{"$f":"O_FinStats!AE$256","v":0},{"$f":"O_FinStats!AF$256","v":0},{"$f":"O_FinStats!AG$256","v":0},{"$f":"O_FinStats!AH$256","v":0},{"$f":"O_FinStats!AI$256","v":0},{"$f":"O_FinStats!AJ$256","v":0},{"$f":"O_FinStats!AK$256","v":0},{"$f":"O_FinStats!AL$256","v":0},{"$f":"O_FinStats!AM$256","v":0},{"$f":"O_FinStats!AN$256","v":0},{"$f":"O_FinStats!AO$256","v":0},{"$f":"O_FinStats!AP$256","v":0},{"$f":"O_FinStats!AQ$256","v":0},{"$f":"O_FinStats!AR$256","v":0},{"$f":"O_FinStats!AS$256","v":0},{"$f":"O_FinStats!AT$256","v":0},{"$f":"O_FinStats!AU$256","v":0},{"$f":"O_FinStats!AV$256","v":0},{"$f":"O_FinStats!AW$256","v":0},{"$f":"O_FinStats!AX$256","v":0},{"$f":"O_FinStats!AY$256","v":0},{"$f":"O_FinStats!AZ$256","v":0},{"$f":"O_FinStats!BA$256","v":0},{"$f":"O_FinStats!BB$256","v":0},{"$f":"O_FinStats!BC$256","v":0},{"$f":"O_FinStats!BD$256","v":0},{"$f":"O_FinStats!BE$256","v":0},{"$f":"O_FinStats!BF$256","v":0},{"$f":"O_FinStats!BG$256","v":0},{"$f":"O_FinStats!BH$256","v":0},{"$f":"O_FinStats!BI$256","v":0},{"$f":"O_FinStats!BJ$256","v":0}]
[]
["Equity Ratios"]
[]
[null,null,null,"Forecast RoRE",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$265","v":0},{"$f":"RIGHT(F178,LEN(F178)-FIND(\" \",F178))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA178,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB178,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC178,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD178,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE178,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF178,NA())","v":-0.21601649405360027},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG178,NA())","v":-0.2114814661018708},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH178,NA())","v":1.9221168732453677E-3},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI178,NA())","v":5.4216590764427357E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ178,NA())","v":5.7296485967477828E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK178,NA())","v":6.4697575327959472E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL178,NA())","v":4.1350708490685742E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM178,NA())","v":3.7624175856331904E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN178,NA())","v":3.3598658561683502E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO178,NA())","v":2.1934439136387589E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP178,NA())","v":2.0852983626168296E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ178,NA())","v":2.1115616321488787E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR178,NA())","v":4.3267406032192667E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS178,NA())","v":3.9751661518146117E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT178,NA())","v":3.821448804570423E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU178,NA())","v":3.4109826991669326E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV178,NA())","v":3.079900772655866E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW178,NA())","v":5.522362976283493E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX178,NA())","v":5.2594254001152516E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY178,NA())","v":5.0486787738366359E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ178,NA())","v":5.0488013732477896E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA178,NA())","v":5.1766976914368178E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB178,NA())","v":6.0374472247766896E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC178,NA())","v":8.7837336201793917E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD178,NA())","v":8.6469095974752747E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE178,NA())","v":8.5675261862816626E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF178,NA())","v":8.5629302897101453E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG178,NA())","v":8.9781554462858057E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH178,NA())","v":8.89047651710657E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI178,NA())","v":8.80675163100091E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ178,NA())","v":8.6758822135198976E-2}]
[null,null,null,{"$f":"$D$178 &H179","v":"Forecast RoRE2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$265","v":0},{"$f":"RIGHT(F179,LEN(F179)-FIND(\" \",F179))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA179,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB179,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC179,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD179,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE179,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF179,NA())","v":-0.21601649405360027},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG179,NA())","v":-0.21152921979254294},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH179,NA())","v":2.7530818240623449E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI179,NA())","v":-7.8630670362446267E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ179,NA())","v":5.0305435854272867E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK179,NA())","v":1.1798579954713277E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL179,NA())","v":2.1120902757723304E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM179,NA())","v":1.7462967735391952E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN179,NA())","v":9.4416419343062753E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO179,NA())","v":-7.1286494565494943E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP179,NA())","v":-7.421670574834326E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ179,NA())","v":-6.5793233195224274E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR179,NA())","v":1.337617666688674E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS179,NA())","v":1.0205816941261603E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT179,NA())","v":9.3716726177181277E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU179,NA())","v":6.3425717434655226E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV179,NA())","v":3.7459427411072103E-3},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW179,NA())","v":2.5653041087537961E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX179,NA())","v":2.3243824524711965E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY179,NA())","v":2.1273147057468755E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ179,NA())","v":2.1313691036864684E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA179,NA())","v":2.2715945402851139E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB179,NA())","v":3.0841311788648108E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC179,NA())","v":5.8350148188459433E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD179,NA())","v":5.6831626587262561E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE179,NA())","v":5.6107569293725533E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF179,NA())","v":5.6078684980115825E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG179,NA())","v":5.9893952391453675E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH179,NA())","v":5.9128294923116186E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI179,NA())","v":5.8281041938962004E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ179,NA())","v":5.7062098047652152E-2}]
[null,null,null,"Forecast RoRE3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$265","v":0},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA180,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB180,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC180,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD180,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE180,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF180,NA())","v":-0.20604580047758264},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG180,NA())","v":-0.20801592071987648},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH180,NA())","v":4.3137612523799884E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI180,NA())","v":0.10797969271426207},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ180,NA())","v":0.14552689733927132},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK180,NA())","v":0.12054955423970072},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL180,NA())","v":0.11712585213810812},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM180,NA())","v":5.1318623226196611E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN180,NA())","v":4.9358706116100132E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO180,NA())","v":3.8758730642869506E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP180,NA())","v":3.8162781735753014E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ180,NA())","v":3.9366172023448248E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR180,NA())","v":6.4157926692607614E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS180,NA())","v":6.1375942491682219E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT180,NA())","v":6.0102689676768704E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU180,NA())","v":5.605168077950666E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV180,NA())","v":5.3196904840244259E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW180,NA())","v":8.0230617956022127E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX180,NA())","v":7.8103533523489435E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY180,NA())","v":7.6497962517154669E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ180,NA())","v":7.7766584655884652E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA180,NA())","v":8.0234071323198722E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB180,NA())","v":9.007196044828171E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC180,NA())","v":0.11695531341136815},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD180,NA())","v":0.11451362027722804},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE180,NA())","v":0.11238169210516567},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF180,NA())","v":0.11068415443621893},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG180,NA())","v":0.11552530871700577},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH180,NA())","v":0.11461376478062187},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI180,NA())","v":0.11365717554638533},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ180,NA())","v":0.11208941678978059}]
[null,null,null,"Forecast RoRE4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$265","v":0},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI181,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ181,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RoRE5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$265","v":0},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI182,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ182,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RoRE6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$265","v":0},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI183,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ183,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RoRE7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$265","v":0},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI184,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ184,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RoRE8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$265","v":0},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI185,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ185,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RoRE9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$265","v":0},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI186,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ186,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Cost of Equity - post tax",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$265","v":0},{"$f":"RIGHT(F188,LEN(F188)-FIND(\" \",F188))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA188,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB188,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC188,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD188,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE188,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF188,NA())","v":7.4999999999999997E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG188,NA())","v":8.301E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH188,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI188,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ188,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK188,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL188,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI188,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ188,NA())","v":7.3761480836223969E-2}]
[null,null,null,{"$f":"$D$188 &H189","v":"Cost of Equity - post tax2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$265","v":0},{"$f":"RIGHT(F189,LEN(F189)-FIND(\" \",F189))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA189,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB189,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC189,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD189,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE189,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF189,NA())","v":7.4999999999999997E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG189,NA())","v":8.301E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH189,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI189,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ189,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK189,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL189,NA())","v":6.9500000000000006E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI189,NA())","v":7.3761480836223969E-2},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ189,NA())","v":7.3761480836223969E-2}]
[null,null,null,"Cost of Equity - post tax3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$265","v":0},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA190,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB190,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC190,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD190,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE190,NA())","v":7.2499999999999995E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF190,NA())","v":7.4999999999999997E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG190,NA())","v":8.301E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI190,NA())","v":9.3991815898195288E-2},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ190,NA())","v":9.3991815898195288E-2}]
[null,null,null,"Cost of Equity - post tax4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$265","v":0},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI191,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ191,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cost of Equity - post tax5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$265","v":0},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI192,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ192,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cost of Equity - post tax6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$265","v":0},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI193,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ193,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cost of Equity - post tax7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$265","v":0},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI194,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ194,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cost of Equity - post tax8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$265","v":0},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI195,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ195,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Cost of Equity - post tax9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$265","v":0},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI196,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ196,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Net cashflows (to)/from equity holders",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F198,LEN(F198)-FIND(\" \",F198))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA198,NA())","v":-361},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB198,NA())","v":-594},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC198,NA())","v":-277},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD198,NA())","v":-485},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE198,NA())","v":-480},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF198,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG198,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH198,NA())","v":-575.17978281037722},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI198,NA())","v":-903.65110476768382},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ198,NA())","v":-168.26162437059656},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK198,NA())","v":13.24073062411685},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL198,NA())","v":-152.19234661103837},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM198,NA())","v":-235.86999474250797},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN198,NA())","v":-345.90026270764065},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO198,NA())","v":-327.00171059884087},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP198,NA())","v":-468.02790642554987},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ198,NA())","v":-444.68712288222537},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR198,NA())","v":-837.04149401994027},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS198,NA())","v":-602.90732896069449},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT198,NA())","v":-476.57238119704562},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU198,NA())","v":-178.14648109166592},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV198,NA())","v":-549.45451075662459},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW198,NA())","v":-837.21695124632197},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX198,NA())","v":-819.08700633177068},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY198,NA())","v":-738.93229634114323},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ198,NA())","v":-785.40097275188236},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA198,NA())","v":-804.36590849301137},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB198,NA())","v":-927.13968589249089},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC198,NA())","v":-935.2436808188877},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD198,NA())","v":-990.01324027294731},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE198,NA())","v":-1048.2283076554659},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF198,NA())","v":-912.80572147130351},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG198,NA())","v":-1001.3006328903466},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH198,NA())","v":-1062.036425810013},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI198,NA())","v":-1108.0805419454846},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ198,NA())","v":-1281.8184069384988}]
[null,null,null,{"$f":"$D$198 &H199","v":"Net cashflows (to)/from equity holders2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F199,LEN(F199)-FIND(\" \",F199))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA199,NA())","v":-361},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB199,NA())","v":-594},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC199,NA())","v":-277},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD199,NA())","v":-485},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE199,NA())","v":-480},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF199,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG199,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH199,NA())","v":-766.69355096610957},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI199,NA())","v":-251.2885298574231},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ199,NA())","v":240.76467265184601},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK199,NA())","v":427.8035799284396},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL199,NA())","v":155.5745984366913},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM199,NA())","v":-318.69739738468434},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN199,NA())","v":-136.50323669007639},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO199,NA())","v":-58.684557391288536},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP199,NA())","v":-192.83020306151752},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ199,NA())","v":-162.4264710093837},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR199,NA())","v":-523.79139924310994},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS199,NA())","v":-281.73893814983148},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT199,NA())","v":-147.27801546826504},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU199,NA())","v":159.48719176057602},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV199,NA())","v":-203.26238653522569},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW199,NA())","v":-449.70314396931826},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX199,NA())","v":-421.9196743215025},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY199,NA())","v":-331.58208332312461},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ199,NA())","v":-366.86912663623752},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA199,NA())","v":-375.46908338294998},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB199,NA())","v":-479.39368486736112},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC199,NA())","v":-476.58326211757912},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD199,NA())","v":-515.34034211405742},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE199,NA())","v":-559.88603153641361},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF199,NA())","v":-410.85771004203616},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG199,NA())","v":-504.70340087545765},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH199,NA())","v":-556.20645974042191},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI199,NA())","v":-590.00532290856199},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ199,NA())","v":-751.21715491021905}]
[null,null,null,"Net cashflows (to)/from equity holders3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$268","v":"£'m nominal"},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA200,NA())","v":-361},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB200,NA())","v":-594},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC200,NA())","v":-277},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD200,NA())","v":-485},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE200,NA())","v":-480},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF200,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG200,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH200,NA())","v":-384.65799248153007},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI200,NA())","v":-660.72720590406948},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ200,NA())","v":-887.07228711139942},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK200,NA())","v":-624.94700655891438},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL200,NA())","v":-598.91336612519717},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM200,NA())","v":-438.63941003846458},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN200,NA())","v":-532.34211289268251},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO200,NA())","v":-526.22446736132815},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP200,NA())","v":-669.66170520901596},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ200,NA())","v":-663.8556000084518},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR200,NA())","v":-1077.4020809532394},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS200,NA())","v":-870.3543118162379},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT200,NA())","v":-764.73100128305668},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU200,NA())","v":-497.69963407837622},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV200,NA())","v":-862.12911546718396},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW200,NA())","v":-1190.0841291772467},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX200,NA())","v":-1187.5677850662605},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY200,NA())","v":-1127.0588466076792},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ200,NA())","v":-1197.8255451931891},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA200,NA())","v":-1243.9790050470983},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB200,NA())","v":-1394.8070216364731},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC200,NA())","v":-1401.7841804659015},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD200,NA())","v":-1449.2384909074099},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE200,NA())","v":-1496.3389844881467},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF200,NA())","v":-1354.9602834284765},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG200,NA())","v":-1463.6968022196447},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH200,NA())","v":-1531.0878457042604},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI200,NA())","v":-1584.147111796166},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ200,NA())","v":-1756.184724076611}]
[null,null,null,"Net cashflows (to)/from equity holders4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$268","v":"£'m nominal"},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI201,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ201,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net cashflows (to)/from equity holders5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$268","v":"£'m nominal"},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI202,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ202,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net cashflows (to)/from equity holders6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$268","v":"£'m nominal"},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI203,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ203,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net cashflows (to)/from equity holders7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$268","v":"£'m nominal"},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI204,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ204,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net cashflows (to)/from equity holders8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$268","v":"£'m nominal"},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI205,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ205,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Net cashflows (to)/from equity holders9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$268","v":"£'m nominal"},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI206,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ206,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Dividends declared and paid",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F208,LEN(F208)-FIND(\" \",F208))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA208,NA())","v":-361},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB208,NA())","v":-594},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC208,NA())","v":-277},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD208,NA())","v":-485},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE208,NA())","v":-480},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF208,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG208,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH208,NA())","v":-575.17978281037722},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI208,NA())","v":-819.52014698439052},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ208,NA())","v":-168.26162437059656},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK208,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL208,NA())","v":-152.19234661103837},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM208,NA())","v":-235.86999474250797},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN208,NA())","v":-345.90026270764065},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO208,NA())","v":-327.00171059884087},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP208,NA())","v":-468.02790642554987},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ208,NA())","v":-444.68712288222537},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR208,NA())","v":-768.51507321286249},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS208,NA())","v":-421.27084578702346},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT208,NA())","v":-424.4252672140118},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU208,NA())","v":-178.14648109166592},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV208,NA())","v":-549.45451075662459},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW208,NA())","v":-761.00196544482787},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX208,NA())","v":-691.38784572954251},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY208,NA())","v":-682.14884468371224},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ208,NA())","v":-700.39939838196733},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA208,NA())","v":-737.60077724417897},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB208,NA())","v":-882.85616246865379},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC208,NA())","v":-935.2436808188877},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD208,NA())","v":-990.01324027294731},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE208,NA())","v":-1048.2283076554659},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF208,NA())","v":-912.80572147130351},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG208,NA())","v":-1001.3006328903466},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH208,NA())","v":-1062.036425810013},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI208,NA())","v":-1108.0805419454846},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ208,NA())","v":-1281.8184069384988}]
[null,null,null,{"$f":"$D$208 &H209","v":"Dividends declared and paid2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F209,LEN(F209)-FIND(\" \",F209))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA209,NA())","v":-361},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB209,NA())","v":-594},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC209,NA())","v":-277},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD209,NA())","v":-485},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE209,NA())","v":-480},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH209,NA())","v":-766.69355096610957},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI209,NA())","v":-174.98184574842179},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM209,NA())","v":-289.40177969147692},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN209,NA())","v":-81.254497910103112},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS209,NA())","v":-46.391739745782701},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT209,NA())","v":-105.19523655423166},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU209,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV209,NA())","v":-122.28505719642047},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW209,NA())","v":-329.96463709900894},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX209,NA())","v":-307.61016853308251},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY209,NA())","v":-289.12098155834161},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ209,NA())","v":-297.16650825319402},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA209,NA())","v":-325.02522046596994},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB209,NA())","v":-452.50131180065682},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC209,NA())","v":-476.58326211757912},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD209,NA())","v":-515.34034211405742},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE209,NA())","v":-559.88603153641361},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF209,NA())","v":-410.85771004203616},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG209,NA())","v":-504.70340087545765},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH209,NA())","v":-556.20645974042191},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI209,NA())","v":-590.00532290856199},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ209,NA())","v":-751.21715491021905}]
[null,null,null,"Dividends declared and paid3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$268","v":"£'m nominal"},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA210,NA())","v":-361},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB210,NA())","v":-594},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC210,NA())","v":-277},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD210,NA())","v":-485},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE210,NA())","v":-480},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF210,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG210,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH210,NA())","v":-384.65799248153007},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI210,NA())","v":-660.72720590406948},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ210,NA())","v":-887.07228711139942},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK210,NA())","v":-624.94700655891438},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL210,NA())","v":-598.91336612519717},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM210,NA())","v":-438.63941003846458},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN210,NA())","v":-532.34211289268251},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO210,NA())","v":-526.22446736132815},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP210,NA())","v":-669.66170520901596},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ210,NA())","v":-663.8556000084518},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR210,NA())","v":-1077.4020809532394},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS210,NA())","v":-782.42966422955396},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT210,NA())","v":-662.88539345862887},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU210,NA())","v":-497.69963407837622},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV210,NA())","v":-811.65477003583055},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW210,NA())","v":-1015.632514938723},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX210,NA())","v":-1018.1178508802504},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY210,NA())","v":-1024.9131961331182},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ210,NA())","v":-1069.8514120887553},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA210,NA())","v":-1133.7529878002147},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB210,NA())","v":-1306.2945481665129},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC210,NA())","v":-1401.7841804659015},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD210,NA())","v":-1449.2384909074099},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE210,NA())","v":-1496.3389844881467},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF210,NA())","v":-1354.9602834284765},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG210,NA())","v":-1463.6968022196447},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH210,NA())","v":-1531.0878457042604},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI210,NA())","v":-1584.147111796166},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ210,NA())","v":-1756.184724076611}]
[null,null,null,"Dividends declared and paid4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$268","v":"£'m nominal"},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI211,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ211,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Dividends declared and paid5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$268","v":"£'m nominal"},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI212,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ212,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Dividends declared and paid6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$268","v":"£'m nominal"},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI213,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ213,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Dividends declared and paid7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$268","v":"£'m nominal"},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI214,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ214,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Dividends declared and paid8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$268","v":"£'m nominal"},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI215,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ215,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Dividends declared and paid9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$268","v":"£'m nominal"},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI216,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ216,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Share repurchases",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F218,LEN(F218)-FIND(\" \",F218))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI218,NA())","v":-84.130957783293297},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR218,NA())","v":-68.526420807077784},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS218,NA())","v":-181.63648317367102},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT218,NA())","v":-52.147113983033819},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW218,NA())","v":-76.214985801494095},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX218,NA())","v":-127.69916060222818},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY218,NA())","v":-56.783451657430987},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ218,NA())","v":-85.001574369915033},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA218,NA())","v":-66.765131248832404},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB218,NA())","v":-44.283523423837096},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI218,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ218,NA())","v":0}]
[null,null,null,{"$f":"$D$218 &H219","v":"Share repurchases2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F219,LEN(F219)-FIND(\" \",F219))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI219,NA())","v":-76.30668410900131},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM219,NA())","v":-29.295617693207419},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN219,NA())","v":-55.24873877997328},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO219,NA())","v":-58.684557391288536},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP219,NA())","v":-192.83020306151752},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ219,NA())","v":-162.4264710093837},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR219,NA())","v":-523.79139924310994},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS219,NA())","v":-235.34719840404878},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT219,NA())","v":-42.082778914033383},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV219,NA())","v":-80.97732933880522},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW219,NA())","v":-119.73850687030932},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX219,NA())","v":-114.30950578841998},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY219,NA())","v":-42.461101764782995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ219,NA())","v":-69.7026183830435},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA219,NA())","v":-50.443862916980038},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB219,NA())","v":-26.892373066704295},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI219,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ219,NA())","v":0}]
[null,null,null,"Share repurchases3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$268","v":"£'m nominal"},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS220,NA())","v":-87.924647586683932},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT220,NA())","v":-101.84560782442782},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV220,NA())","v":-50.474345431353413},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW220,NA())","v":-174.45161423852369},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX220,NA())","v":-169.44993418601007},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY220,NA())","v":-102.14565047456108},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ220,NA())","v":-127.9741331044338},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA220,NA())","v":-110.22601724688366},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB220,NA())","v":-88.512473469960241},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI220,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ220,NA())","v":0}]
[null,null,null,"Share repurchases4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$268","v":"£'m nominal"},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI221,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ221,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share repurchases5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$268","v":"£'m nominal"},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI222,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ222,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share repurchases6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$268","v":"£'m nominal"},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI223,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ223,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share repurchases7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$268","v":"£'m nominal"},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI224,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ224,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share repurchases8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$268","v":"£'m nominal"},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI225,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ225,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share repurchases9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$268","v":"£'m nominal"},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI226,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ226,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Share capital additions",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",{"$f":"'Scen 1'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F228,LEN(F228)-FIND(\" \",F228))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK228,NA())","v":13.24073062411685},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI228,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ228,NA())","v":0}]
[null,null,null,{"$f":"$D$228 &H229","v":"Share capital additions2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",{"$f":"'Scen 2'!G$268","v":"£'m nominal"},{"$f":"RIGHT(F229,LEN(F229)-FIND(\" \",F229))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ229,NA())","v":240.76467265184601},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK229,NA())","v":427.8035799284396},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL229,NA())","v":155.5745984366913},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU229,NA())","v":159.48719176057602},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI229,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ229,NA())","v":0}]
[null,null,null,"Share capital additions3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",{"$f":"'Scen 3'!G$268","v":"£'m nominal"},"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI230,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ230,NA())","v":0}]
[null,null,null,"Share capital additions4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",{"$f":"'Scen 4'!G$268","v":"£'m nominal"},"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI231,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ231,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share capital additions5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",{"$f":"'Scen 5'!G$268","v":"£'m nominal"},"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ232,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share capital additions6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",{"$f":"'Scen 6'!G$268","v":"£'m nominal"},"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ233,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share capital additions7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",{"$f":"'Scen 7'!G$268","v":"£'m nominal"},"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI234,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ234,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share capital additions8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",{"$f":"'Scen 8'!G$268","v":"£'m nominal"},"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI235,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ235,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Share capital additions9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",{"$f":"'Scen 9'!G$268","v":"£'m nominal"},"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI236,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ236,NA())","v":{"$error":"#N/A"}}]
[]
[null,"Aero Charges"]
[]
[null,null,null,"Realised passenger numbers",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",null,{"$f":"RIGHT(F240,LEN(F240)-FIND(\" \",F240))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA240,NA())","v":72},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB240,NA())","v":72.7},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC240,NA())","v":73.400000000000006},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD240,NA())","v":80.102013999999997},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE240,NA())","v":80.886259999999993},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF240,NA())","v":22.11},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG240,NA())","v":19.399999999999999},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH240,NA())","v":61.6},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI240,NA())","v":73.008769000000001},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ240,NA())","v":78.890704999999997},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK240,NA())","v":80.653560999999996},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI240,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ240,NA())","v":81.318197999999995}]
[null,null,null,{"$f":"$D$240 &H241","v":"Realised passenger numbers2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",null,{"$f":"RIGHT(F241,LEN(F241)-FIND(\" \",F241))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA241,NA())","v":72},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB241,NA())","v":72.7},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC241,NA())","v":73.400000000000006},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD241,NA())","v":80.102013999999997},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE241,NA())","v":80.886259999999993},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF241,NA())","v":22.11},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG241,NA())","v":19.399999999999999},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH241,NA())","v":61.686399999999999},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI241,NA())","v":65.7},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ241,NA())","v":71.010000000000005},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK241,NA())","v":72.63000000000001},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI241,NA())","v":73.17},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ241,NA())","v":73.17}]
[null,null,null,"Realised passenger numbers3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",null,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA242,NA())","v":72},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB242,NA())","v":72.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC242,NA())","v":73.400000000000006},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD242,NA())","v":80.102013999999997},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE242,NA())","v":80.886259999999993},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF242,NA())","v":22.11},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG242,NA())","v":19.399999999999999},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH242,NA())","v":62.8},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI242,NA())","v":74.8},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ242,NA())","v":81.5},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK242,NA())","v":83.4},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI242,NA())","v":83.7},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ242,NA())","v":83.7}]
[null,null,null,"Realised passenger numbers4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",null,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI243,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ243,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Realised passenger numbers5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",null,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI244,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ244,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Realised passenger numbers6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",null,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI245,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ245,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Realised passenger numbers7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",null,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI246,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ246,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Realised passenger numbers8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",null,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI247,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ247,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Realised passenger numbers9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",null,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI248,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ248,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Allowed Revenue passenger numbers forecast",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1",null,{"$f":"RIGHT(F250,LEN(F250)-FIND(\" \",F250))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA250,NA())","v":72},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB250,NA())","v":72.7},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC250,NA())","v":73.400000000000006},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD250,NA())","v":80.102013999999997},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE250,NA())","v":80.886259999999993},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF250,NA())","v":22.11},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG250,NA())","v":19.399999999999999},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH250,NA())","v":61.6},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI250,NA())","v":73.008769000000001},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ250,NA())","v":78.890704999999997},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK250,NA())","v":80.653560999999996},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI250,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ250,NA())","v":81.318197999999995}]
[null,null,null,{"$f":"$D$250 &H251","v":"Allowed Revenue passenger numbers forecast2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2",null,{"$f":"RIGHT(F251,LEN(F251)-FIND(\" \",F251))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA251,NA())","v":72},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB251,NA())","v":72.7},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC251,NA())","v":73.400000000000006},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD251,NA())","v":80.102013999999997},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE251,NA())","v":80.886259999999993},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF251,NA())","v":22.11},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG251,NA())","v":19.399999999999999},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH251,NA())","v":61.686399999999999},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI251,NA())","v":73.008769000000001},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ251,NA())","v":78.890704999999997},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK251,NA())","v":80.653560999999996},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI251,NA())","v":81.318197999999995},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ251,NA())","v":81.318197999999995}]
[null,null,null,"Allowed Revenue passenger numbers forecast3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3",null,"3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI252,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ252,NA())","v":0}]
[null,null,null,"Allowed Revenue passenger numbers forecast4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4",null,"4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI253,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ253,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed Revenue passenger numbers forecast5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5",null,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI254,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ254,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed Revenue passenger numbers forecast6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6",null,"6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI255,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ255,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed Revenue passenger numbers forecast7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7",null,"7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI256,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ256,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed Revenue passenger numbers forecast8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8",null,"8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI257,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ257,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed Revenue passenger numbers forecast9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9",null,"9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI258,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ258,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","£/passenger",{"$f":"RIGHT(F260,LEN(F260)-FIND(\" \",F260))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA260,NA())","v":22.653635381805092},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB260,NA())","v":22.439410948953313},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC260,NA())","v":22.003103001705369},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD260,NA())","v":21.784724476292727},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE260,NA())","v":22.63679746804144},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF260,NA())","v":23.56},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG260,NA())","v":21.08},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH260,NA())","v":30.189999999999998},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI260,NA())","v":31.32},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ260,NA())","v":24.894590345731118},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK260,NA())","v":24.701605844198589},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL260,NA())","v":24.74431040958272},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM260,NA())","v":24.087745675676132},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN260,NA())","v":24.569500589189655},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO260,NA())","v":25.060890600973448},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP260,NA())","v":25.562108412992917},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ260,NA())","v":26.073350581252775},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR260,NA())","v":30.622797196306156},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS260,NA())","v":31.235253140232278},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT260,NA())","v":31.859958203036932},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU260,NA())","v":32.497157367097671},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV260,NA())","v":33.147100514439622},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW260,NA())","v":39.30064746219449},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX260,NA())","v":40.08666041143838},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY260,NA())","v":40.888393619667148},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ260,NA())","v":41.706161492060495},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA260,NA())","v":42.540284721901706},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB260,NA())","v":45.453171155271612},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC260,NA())","v":46.362234578377034},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD260,NA())","v":47.289479269944579},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE260,NA())","v":48.23526885534347},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF260,NA())","v":49.199974232450337},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG260,NA())","v":51.454189311919386},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH260,NA())","v":52.483273098157774},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI260,NA())","v":53.532938560120932},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ260,NA())","v":54.60359733132335}]
[null,null,null,{"$f":"$D$260 &H261","v":"Allowed airport charges per passenger (profiled)2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","£/passenger",{"$f":"RIGHT(F261,LEN(F261)-FIND(\" \",F261))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA261,NA())","v":22.653635381805092},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB261,NA())","v":22.439410948953313},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC261,NA())","v":22.003103001705369},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD261,NA())","v":21.784724476292727},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE261,NA())","v":22.63679746804144},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF261,NA())","v":23.56},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG261,NA())","v":21.08},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH261,NA())","v":30.189999999999998},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI261,NA())","v":31.32},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ261,NA())","v":25.289193141801274},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK261,NA())","v":25.093149653442879},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL261,NA())","v":25.136531126567668},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM261,NA())","v":24.377029075262264},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN261,NA())","v":24.864569656767511},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO261,NA())","v":25.361861049902863},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP261,NA())","v":25.869098270900921},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ261,NA())","v":26.386480236318938},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR261,NA())","v":30.95816663525498},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS261,NA())","v":31.577329967960079},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT261,NA())","v":32.208876567319287},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU261,NA())","v":32.853054098665673},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV261,NA())","v":33.510115180638991},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW261,NA())","v":39.689432558080405},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX261,NA())","v":40.483221209242011},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY261,NA())","v":41.292885633426849},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ261,NA())","v":42.118743346095386},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA261,NA())","v":42.961118213017293},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB261,NA())","v":45.903879637406362},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC261,NA())","v":46.821957230154482},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD261,NA())","v":47.758396374757574},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE261,NA())","v":48.713564302252728},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF261,NA())","v":49.68783558829778},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG261,NA())","v":51.9740558024371},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH261,NA())","v":53.01353691848584},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI261,NA())","v":54.073807656855557},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ261,NA())","v":55.155283809992667}]
[null,null,null,"Allowed airport charges per passenger (profiled)3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","£/passenger","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA262,NA())","v":22.653635381805092},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB262,NA())","v":22.439410948953313},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC262,NA())","v":22.003103001705369},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD262,NA())","v":21.784724476292727},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE262,NA())","v":22.63679746804144},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF262,NA())","v":23.56},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG262,NA())","v":21.08},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH262,NA())","v":30.190000000000008},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI262,NA())","v":30.967206434291334},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ262,NA())","v":31.605506082363465},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK262,NA())","v":32.237616204010749},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL262,NA())","v":32.882368528090957},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM262,NA())","v":27.089851888698615},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN262,NA())","v":27.631648926472586},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO262,NA())","v":28.184281905002038},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP262,NA())","v":28.747967543102078},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ262,NA())","v":29.322926893964127},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR262,NA())","v":34.113356839378},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS262,NA())","v":34.795623976165558},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT262,NA())","v":35.491536455688873},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU262,NA())","v":36.201367184802649},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV262,NA())","v":36.9253945284987},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW262,NA())","v":43.376902497375269},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX262,NA())","v":44.244440547322775},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY262,NA())","v":45.129329358269231},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ262,NA())","v":46.031915945434619},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA262,NA())","v":46.952554264343313},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB262,NA())","v":50.097806240525749},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC262,NA())","v":51.099762365336268},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD262,NA())","v":52.121757612642995},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE262,NA())","v":53.164192764895859},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF262,NA())","v":54.227476620193777},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG262,NA())","v":56.885226469264872},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH262,NA())","v":58.022930998650168},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI262,NA())","v":59.183389618623174},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ262,NA())","v":60.367057410995642}]
[null,null,null,"Allowed airport charges per passenger (profiled)4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","£/passenger","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI263,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ263,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed airport charges per passenger (profiled)5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","£/passenger","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI264,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ264,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed airport charges per passenger (profiled)6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","£/passenger","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI265,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ265,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed airport charges per passenger (profiled)7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","£/passenger","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI266,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ266,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed airport charges per passenger (profiled)8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","£/passenger","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI267,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ267,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Allowed airport charges per passenger (profiled)9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","£/passenger","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI268,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ268,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Unprofiled yield per passenger",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","£'m",{"$f":"RIGHT(F270,LEN(F270)-FIND(\" \",F270))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA270,NA())","v":23.597222222222221},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB270,NA())","v":23.370013755158183},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC270,NA())","v":23.378746594005449},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD270,NA())","v":21.784720668821137},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE270,NA())","v":22.636724704541912},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF270,NA())","v":99.2179092745465},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG270,NA())","v":104.97454497085836},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH270,NA())","v":30.40929122470396},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI270,NA())","v":27.155313262412179},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ270,NA())","v":26.058676148693142},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK270,NA())","v":26.111272839339147},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL270,NA())","v":26.320918260619894},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM270,NA())","v":24.719808784448023},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN270,NA())","v":23.232548703337269},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO270,NA())","v":24.981333326554591},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP270,NA())","v":25.736619721214439},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ270,NA())","v":26.641256543954018},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR270,NA())","v":27.857694653771624},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS270,NA())","v":30.388306137757461},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT270,NA())","v":30.75553968846588},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU270,NA())","v":34.495873872125728},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV270,NA())","v":36.066931839076545},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW270,NA())","v":38.002224496946482},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX270,NA())","v":39.262482389752023},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY270,NA())","v":41.703645184176466},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ270,NA())","v":42.115694287240508},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA270,NA())","v":43.532992952714316},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB270,NA())","v":45.015034056369124},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC270,NA())","v":46.143968099934},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD270,NA())","v":46.532740014198161},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE270,NA())","v":47.124643829206178},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF270,NA())","v":51.755762113667764},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG270,NA())","v":53.005326401431269},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH270,NA())","v":53.214625376107946},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI270,NA())","v":53.823162907812581},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ270,NA())","v":51.917523109065058}]
[null,null,null,{"$f":"$D$270 &H271","v":"Unprofiled yield per passenger2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","£'m",{"$f":"RIGHT(F271,LEN(F271)-FIND(\" \",F271))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA271,NA())","v":23.597222222222221},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB271,NA())","v":23.370013755158183},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC271,NA())","v":23.378746594005449},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD271,NA())","v":21.784720668821137},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE271,NA())","v":22.636724704541912},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF271,NA())","v":99.2179092745465},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG271,NA())","v":104.96101242349215},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH271,NA())","v":30.339777113718153},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI271,NA())","v":31.131001810242427},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ271,NA())","v":29.948197671001388},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK271,NA())","v":30.133320755248906},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL271,NA())","v":30.327983994633215},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM271,NA())","v":26.956036421871108},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN271,NA())","v":25.634347171860739},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO271,NA())","v":27.444121540629961},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP271,NA())","v":28.261895446953158},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ271,NA())","v":29.230552522663213},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR271,NA())","v":30.512579352476365},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS271,NA())","v":33.110384513276628},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT271,NA())","v":33.546453965179516},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU271,NA())","v":37.357304333567527},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV271,NA())","v":39.000597633481163},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW271,NA())","v":41.009884456876385},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX271,NA())","v":42.345935865923764},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY271,NA())","v":44.864732893600618},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ271,NA())","v":45.356299175783661},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA271,NA())","v":46.855041072185124},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB271,NA())","v":48.420495456223563},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC271,NA())","v":49.634857733687561},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD271,NA())","v":50.111118660624918},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE271,NA())","v":50.79261902839616},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF271,NA())","v":55.515489118004972},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG271,NA())","v":56.39489366964996},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH271,NA())","v":56.705879662373199},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI271,NA())","v":57.419154822665796},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ271,NA())","v":55.621394781363868}]
[null,null,null,"Unprofiled yield per passenger3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","£'m","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA272,NA())","v":23.597222222222221},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB272,NA())","v":23.370013755158183},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC272,NA())","v":23.378746594005449},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD272,NA())","v":21.784720668821137},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE272,NA())","v":22.636724704541912},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF272,NA())","v":104.45020557904607},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG272,NA())","v":115.08311388126093},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH272,NA())","v":32.771910131394094},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI272,NA())","v":28.364916834715707},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ272,NA())","v":25.782595542924639},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK272,NA())","v":26.536927156199081},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL272,NA())","v":27.756689173264682},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM272,NA())","v":27.37307013400649},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN272,NA())","v":26.321920587678186},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO272,NA())","v":28.188449089928771},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP272,NA())","v":29.128444950166347},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ272,NA())","v":30.19354700675963},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR272,NA())","v":31.511829173147731},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS272,NA())","v":34.025064073459866},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT272,NA())","v":34.642068843980582},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU272,NA())","v":38.418012945731334},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV272,NA())","v":40.154537965270201},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW272,NA())","v":42.143123160121142},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX272,NA())","v":43.51544837607743},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY272,NA())","v":45.958937125819908},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ272,NA())","v":46.55256104078282},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA272,NA())","v":48.070710679417985},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB272,NA())","v":49.648823311879347},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC272,NA())","v":50.908266519705982},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD272,NA())","v":51.504724999978315},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE272,NA())","v":52.303047214844611},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF272,NA())","v":56.769754114435038},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG272,NA())","v":58.133742759464099},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH272,NA())","v":58.561053488048316},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI272,NA())","v":59.369563138532868},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ272,NA())","v":57.920439560540402}]
[null,null,null,"Unprofiled yield per passenger4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","£'m","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI273,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ273,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Unprofiled yield per passenger5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","£'m","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI274,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ274,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Unprofiled yield per passenger6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","£'m","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI275,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ275,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Unprofiled yield per passenger7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","£'m","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI276,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ276,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Unprofiled yield per passenger8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","£'m","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI277,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ277,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Unprofiled yield per passenger9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","£'m","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI278,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ278,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Tax Allowance",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","£/passenger",{"$f":"RIGHT(F280,LEN(F280)-FIND(\" \",F280))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA280,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB280,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC280,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD280,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE280,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF280,NA())","v":-89.8955954261275},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG280,NA())","v":-105.21712043202425},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH280,NA())","v":-111.37868449747789},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI280,NA())","v":-157.63223676589564},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ280,NA())","v":-181.27986023103736},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK280,NA())","v":-181.5435122884569},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL280,NA())","v":-181.60340226570986},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM280,NA())","v":-196.98844742577418},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN280,NA())","v":-207.92578188847915},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO280,NA())","v":-220.44567170602878},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP280,NA())","v":-232.03923773724765},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ280,NA())","v":-242.73361181723971},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR280,NA())","v":-252.00721584155826},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS280,NA())","v":-260.56404715053827},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT280,NA())","v":-273.07475789961779},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU280,NA())","v":-289.99603527087453},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV280,NA())","v":-304.40480020520141},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW280,NA())","v":-313.87721509675873},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX280,NA())","v":-323.21522760553694},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY280,NA())","v":-332.20776622021145},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ280,NA())","v":-341.08753729944459},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA280,NA())","v":-350.32968144587943},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB280,NA())","v":-359.53814851763218},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC280,NA())","v":-368.82627785751953},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD280,NA())","v":-378.64239261887667},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE280,NA())","v":-389.260374816622},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF280,NA())","v":-399.09352935137514},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG280,NA())","v":-407.71324339152386},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH280,NA())","v":-416.84017230657105},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI280,NA())","v":-426.78985161280542},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ280,NA())","v":-438.43516059874577}]
[null,null,null,{"$f":"$D$280 &H281","v":"Tax Allowance2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","£/passenger",{"$f":"RIGHT(F281,LEN(F281)-FIND(\" \",F281))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA281,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB281,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC281,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD281,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE281,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF281,NA())","v":-89.8955954261275},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG281,NA())","v":-105.18474078767177},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH281,NA())","v":-108.5111403231904},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI281,NA())","v":-157.50989548298904},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ281,NA())","v":-181.13684839171546},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK281,NA())","v":-181.39932078017256},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL281,NA())","v":-181.45904671748511},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM281,NA())","v":-198.71960633314171},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN281,NA())","v":-211.5963915370771},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO281,NA())","v":-224.01484827574527},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP281,NA())","v":-235.497591694666},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ281,NA())","v":-246.07128154670937},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR281,NA())","v":-255.21384777084063},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS281,NA())","v":-263.62877510886545},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT281,NA())","v":-275.98618167999626},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU281,NA())","v":-292.74219836746482},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV281,NA())","v":-306.97316669557381},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW281,NA())","v":-316.25464563775341},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX281,NA())","v":-325.38795451034974},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY281,NA())","v":-334.16136758318459},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ281,NA())","v":-342.80691013385331},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA281,NA())","v":-351.79901379878334},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB281,NA())","v":-360.74089052458987},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC281,NA())","v":-369.74511169865661},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD281,NA())","v":-379.2592013364378},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE281,NA())","v":-389.55620995273546},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF281,NA())","v":-399.04857736330825},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG281,NA())","v":-407.48317791686645},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH281,NA())","v":-416.60320486767392},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI281,NA())","v":-426.54577515074141},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ281,NA())","v":-438.18376184281988}]
[null,null,null,"Tax Allowance3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","£/passenger","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA282,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB282,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC282,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD282,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE282,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF282,NA())","v":-94.763817812407297},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG282,NA())","v":-112.20607437398559},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH282,NA())","v":-138.7536362232494},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI282,NA())","v":-188.25376330226618},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ282,NA())","v":-212.49677720714359},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK282,NA())","v":-223.92070009737944},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL282,NA())","v":-238.51903065224835},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM282,NA())","v":-249.03376193978764},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN282,NA())","v":-263.65482420438963},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO282,NA())","v":-279.35473910511837},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP282,NA())","v":-293.83646253043258},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ282,NA())","v":-307.29249253274804},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR282,NA())","v":-318.88153992076673},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS282,NA())","v":-329.74092253875943},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT282,NA())","v":-345.55193341399399},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU282,NA())","v":-366.80190463838994},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV282,NA())","v":-384.66528881102454},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW282,NA())","v":-396.61144667018056},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX282,NA())","v":-408.40980036591549},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY282,NA())","v":-419.76478532994548},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ282,NA())","v":-431.02178743579969},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA282,NA())","v":-442.71924360781719},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB282,NA())","v":-454.38112693084798},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC282,NA())","v":-466.15568958034328},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD282,NA())","v":-478.6059655401246},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE282,NA())","v":-492.05558599660293},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF282,NA())","v":-504.47188576021694},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG282,NA())","v":-515.44869072310371},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH282,NA())","v":-527.08132971037855},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI282,NA())","v":-539.73689389348374},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ282,NA())","v":-554.54796629921475}]
[null,null,null,"Tax Allowance4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","£/passenger","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI283,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ283,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax Allowance5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","£/passenger","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI284,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ284,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax Allowance6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","£/passenger","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI285,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ285,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax Allowance7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","£/passenger","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI286,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ286,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax Allowance8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","£/passenger","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI287,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ287,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax Allowance9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","£/passenger","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI288,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ288,NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Tax expense",{"$f":"I_Scenarios!$F$24","v":"Mid case"},"SCEN 1","£'m",{"$f":"RIGHT(F290,LEN(F290)-FIND(\" \",F290))","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AA290,NA())","v":-133},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AB290,NA())","v":-133},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AC290,NA())","v":-133},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AD290,NA())","v":-133},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AE290,NA())","v":-133},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AF290,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AG290,NA())","v":0},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AH290,NA())","v":-35.819065020907054},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AI290,NA())","v":-100.92923515625266},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AJ290,NA())","v":-119.06109353815984},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AK290,NA())","v":-130.00477139933196},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AL290,NA())","v":-223.50882120589699},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AM290,NA())","v":-251.98205302635313},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AN290,NA())","v":-255.02314123070721},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AO290,NA())","v":-235.06371896738275},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AP290,NA())","v":-247.73296583036722},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AQ290,NA())","v":-260.05858000514007},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AR290,NA())","v":-351.52678703585951},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AS290,NA())","v":-348.72808744629953},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AT290,NA())","v":-352.67968860377312},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AU290,NA())","v":-347.88031443924496},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AV290,NA())","v":-359.84968554328111},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AW290,NA())","v":-478.28852942441114},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AX290,NA())","v":-483.06618848621417},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AY290,NA())","v":-488.85476090584797},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!AZ290,NA())","v":-503.51751524808105},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BA290,NA())","v":-524.28343906598786},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BB290,NA())","v":-580.91252187836767},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BC290,NA())","v":-593.4878845888237},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BD290,NA())","v":-608.86901176499248},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BE290,NA())","v":-627.76793016404122},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BF290,NA())","v":-649.54125959388784},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BG290,NA())","v":-693.08983445093168},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BH290,NA())","v":-709.85195966536196},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BI290,NA())","v":-727.64966212628053},{"$f":"IF(O_Comparison!$G$15=TRUE,ScenAgg!BJ290,NA())","v":-744.48892760881643}]
[null,null,null,{"$f":"$D$290 &H291","v":"Tax expense2"},{"$f":"I_Scenarios!$F$25","v":"Stress test"},"SCEN 2","£'m",{"$f":"RIGHT(F291,LEN(F291)-FIND(\" \",F291))","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AA291,NA())","v":-133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AB291,NA())","v":-133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AC291,NA())","v":-133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AD291,NA())","v":-133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AE291,NA())","v":-133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AF291,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AG291,NA())","v":0},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AH291,NA())","v":-36.370697880500522},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AI291,NA())","v":-40.055784732096797},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AJ291,NA())","v":-60.815822276145333},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AK291,NA())","v":-70.971407620282946},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AL291,NA())","v":-64.32408844156565},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AM291,NA())","v":-84.596975190529179},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AN291,NA())","v":-117.81516574633196},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AO291,NA())","v":-148.40160057670968},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AP291,NA())","v":-158.99629585119141},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AQ291,NA())","v":-169.19719765509234},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AR291,NA())","v":-250.57627410311011},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AS291,NA())","v":-245.39036429250558},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AT291,NA())","v":-246.89754267492629},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AU291,NA())","v":-239.59514256561954},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AV291,NA())","v":-249.00145985037133},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AW291,NA())","v":-353.96972503446779},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AX291,NA())","v":-355.84696287848897},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AY291,NA())","v":-358.57333999221868},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!AZ291,NA())","v":-369.85625467049567},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BA291,NA())","v":-387.53044735588412},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BB291,NA())","v":-438.25626468814698},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BC291,NA())","v":-447.59047756595544},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BD291,NA())","v":-458.04898717706362},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BE291,NA())","v":-472.8249239194904},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BF291,NA())","v":-490.51583072184724},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BG291,NA())","v":-528.62269599434478},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BH291,NA())","v":-542.33920135699213},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BI291,NA())","v":-556.08806974024651},{"$f":"IF(O_Comparison!$G$16=TRUE,ScenAgg!BJ291,NA())","v":-568.78589531112061}]
[null,null,null,"Tax expense3",{"$f":"I_Scenarios!$F$26","v":0},"SCEN 3","£'m","3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AA292,NA())","v":-133},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AB292,NA())","v":-133},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AC292,NA())","v":-133},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AD292,NA())","v":-133},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AE292,NA())","v":-133},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AF292,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AG292,NA())","v":0},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AH292,NA())","v":-62.910777970164332},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AI292,NA())","v":-141.4357509750551},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AJ292,NA())","v":-196.06234965847401},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AK292,NA())","v":-404.95042194220315},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AL292,NA())","v":-440.78194554991347},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AM292,NA())","v":-288.0174614141701},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AN292,NA())","v":-299.62188543067748},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AO292,NA())","v":-285.47615147691351},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AP292,NA())","v":-301.75923205041704},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AQ292,NA())","v":-319.28861617184282},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AR292,NA())","v":-420.70203986915089},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AS292,NA())","v":-422.72347759657589},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AT292,NA())","v":-431.08104113666354},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AU292,NA())","v":-431.22056078221618},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AV292,NA())","v":-447.91237912273192},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AW292,NA())","v":-578.53397823158821},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AX292,NA())","v":-587.96302518919742},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AY292,NA())","v":-598.39923894979813},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!AZ292,NA())","v":-621.26614544157064},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BA292,NA())","v":-650.2446317389913},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BB292,NA())","v":-715.28500800806751},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BC292,NA())","v":-726.8675294583129},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BD292,NA())","v":-739.96216705695178},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BE292,NA())","v":-755.14957894121426},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BF292,NA())","v":-770.80594129323254},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BG292,NA())","v":-820.19185073237361},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BH292,NA())","v":-839.30427094434208},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BI292,NA())","v":-859.20913119759405},{"$f":"IF(O_Comparison!$G$17=TRUE,ScenAgg!BJ292,NA())","v":-877.89604063778745}]
[null,null,null,"Tax expense4",{"$f":"I_Scenarios!$F$27","v":0},"SCEN 4","£'m","4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AA293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AB293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AC293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AD293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AE293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AF293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AG293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AH293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AI293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AJ293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AK293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AL293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AM293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AN293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AO293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AP293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AQ293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AR293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AS293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AT293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AU293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AV293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AW293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AX293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AY293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!AZ293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BA293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BB293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BC293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BD293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BE293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BF293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BG293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BH293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BI293,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$18=TRUE,ScenAgg!BJ293,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax expense5",{"$f":"I_Scenarios!$F$28","v":0},"SCEN 5","£'m","5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AA294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AB294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AC294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AD294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AE294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AF294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AG294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AH294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AI294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AJ294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AK294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AL294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AM294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AN294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AO294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AP294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AQ294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AR294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AS294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AT294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AU294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AV294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AW294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AX294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AY294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!AZ294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BA294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BB294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BC294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BD294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BE294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BF294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BG294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BH294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BI294,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$19=TRUE,ScenAgg!BJ294,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax expense6",{"$f":"I_Scenarios!$F$29","v":"x1"},"SCEN 6","£'m","6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AA295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AB295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AC295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AD295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AE295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AF295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AG295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AH295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AI295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AJ295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AK295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AL295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AM295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AN295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AO295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AP295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AQ295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AR295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AS295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AT295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AU295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AV295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AW295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AX295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AY295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!AZ295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BA295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BB295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BC295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BD295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BE295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BF295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BG295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BH295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BI295,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$20=TRUE,ScenAgg!BJ295,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax expense7",{"$f":"I_Scenarios!$F$30","v":"x2"},"SCEN 7","£'m","7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AA296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AB296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AC296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AD296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AE296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AF296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AG296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AH296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AI296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AJ296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AK296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AL296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AM296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AN296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AO296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AP296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AQ296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AR296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AS296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AT296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AU296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AV296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AW296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AX296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AY296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!AZ296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BA296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BB296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BC296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BD296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BE296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BF296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BG296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BH296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BI296,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$21=TRUE,ScenAgg!BJ296,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax expense8",{"$f":"I_Scenarios!$F$31","v":"x3"},"SCEN 8","£'m","8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AA297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AB297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AC297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AD297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AE297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AF297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AG297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AH297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AI297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AJ297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AK297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AL297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AM297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AN297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AO297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AP297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AQ297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AR297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AS297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AT297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AU297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AV297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AW297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AX297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AY297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!AZ297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BA297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BB297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BC297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BD297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BE297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BF297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BG297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BH297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BI297,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$22=TRUE,ScenAgg!BJ297,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Tax expense9",{"$f":"I_Scenarios!$F$32","v":"x4"},"SCEN 9","£'m","9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AA298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AB298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AC298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AD298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AE298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AF298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AG298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AH298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AI298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AJ298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AK298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AL298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AM298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AN298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AO298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AP298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AQ298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AR298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AS298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AT298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AU298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AV298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AW298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AX298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AY298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!AZ298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BA298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BB298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BC298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BD298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BE298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BF298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BG298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BH298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BI298,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O_Comparison!$G$23=TRUE,ScenAgg!BJ298,NA())","v":{"$error":"#N/A"}}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"ScenMetricCheck","index":49,"n_rows":22,"n_cols":62,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[null,"Scenario 9",null,null,"Checks & Alerts",0,43718.730082870374,"Alerts","ALERT: one or more financial ratios are breaching the A- thresholds during H7-H10"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"Check Metric for Series and Scenario sheet inputs"]
[]
[null,null,null,null,"Metric Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$394","v":1.01},{"$f":"I_Series!AB$394","v":1.02},{"$f":"I_Series!AC$394","v":1.03},{"$f":"I_Series!AD$394","v":1.04},{"$f":"I_Series!AE$394","v":1.05},{"$f":"I_Series!AF$394","v":1.06},{"$f":"I_Series!AG$394","v":1.07},{"$f":"I_Series!AH$394","v":1.08},{"$f":"I_Series!AI$394","v":1.0900000000000001},{"$f":"I_Series!AJ$394","v":1.1000000000000001},{"$f":"I_Series!AK$394","v":1.1100000000000001},{"$f":"I_Series!AL$394","v":1.1200000000000001},{"$f":"I_Series!AM$394","v":1.1299999999999999},{"$f":"I_Series!AN$394","v":1.1399999999999999},{"$f":"I_Series!AO$394","v":1.1499999999999999},{"$f":"I_Series!AP$394","v":1.1599999999999999},{"$f":"I_Series!AQ$394","v":1.17},{"$f":"I_Series!AR$394","v":1.18},{"$f":"I_Series!AS$394","v":1.19},{"$f":"I_Series!AT$394","v":1.2},{"$f":"I_Series!AU$394","v":1.21},{"$f":"I_Series!AV$394","v":1.22},{"$f":"I_Series!AW$394","v":1.23},{"$f":"I_Series!AX$394","v":1.24},{"$f":"I_Series!AY$394","v":1.25},{"$f":"I_Series!AZ$394","v":1.26},{"$f":"I_Series!BA$394","v":1.27},{"$f":"I_Series!BB$394","v":1.28},{"$f":"I_Series!BC$394","v":1.29},{"$f":"I_Series!BD$394","v":1.3},{"$f":"I_Series!BE$394","v":1.31},{"$f":"I_Series!BF$394","v":1.32},{"$f":"I_Series!BG$394","v":1.33},{"$f":"I_Series!BH$394","v":1.34},{"$f":"I_Series!BI$394","v":1.35},{"$f":"I_Series!BJ$394","v":1.36}]
[null,null,null,null,"Series sheet metric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA15:BJ15)","v":315603.08811693854},null,{"$f":"SUM(I_Series!AA$17:AA$386)","v":882.11332756405375},{"$f":"SUM(I_Series!AB$17:AB$386)","v":899.43718167888846},{"$f":"SUM(I_Series!AC$17:AC$386)","v":930.56326339700365},{"$f":"SUM(I_Series!AD$17:AD$386)","v":954.82823695991863},{"$f":"SUM(I_Series!AE$17:AE$386)","v":3365.7251336409049},{"$f":"SUM(I_Series!AF$17:AF$386)","v":5708.3574649108086},{"$f":"SUM(I_Series!AG$17:AG$386)","v":5811.5089046819903},{"$f":"SUM(I_Series!AH$17:AH$386)","v":4607.1691182254917},{"$f":"SUM(I_Series!AI$17:AI$386)","v":4968.6654501112689},{"$f":"SUM(I_Series!AJ$17:AJ$386)","v":5089.6166976447257},{"$f":"SUM(I_Series!AK$17:AK$386)","v":4809.4798178486435},{"$f":"SUM(I_Series!AL$17:AL$386)","v":5536.0405403851701},{"$f":"SUM(I_Series!AM$17:AM$386)","v":11214.386818516132},{"$f":"SUM(I_Series!AN$17:AN$386)","v":11608.761402015773},{"$f":"SUM(I_Series!AO$17:AO$386)","v":11529.863750236791},{"$f":"SUM(I_Series!AP$17:AP$386)","v":10811.716720769196},{"$f":"SUM(I_Series!AQ$17:AQ$386)","v":11862.046927204075},{"$f":"SUM(I_Series!AR$17:AR$386)","v":10945.517879420147},{"$f":"SUM(I_Series!AS$17:AS$386)","v":11307.341049559755},{"$f":"SUM(I_Series!AT$17:AT$386)","v":12323.95048352778},{"$f":"SUM(I_Series!AU$17:AU$386)","v":13288.138224758726},{"$f":"SUM(I_Series!AV$17:AV$386)","v":11261.311250928771},{"$f":"SUM(I_Series!AW$17:AW$386)","v":11322.527663622264},{"$f":"SUM(I_Series!AX$17:AX$386)","v":10908.043081594355},{"$f":"SUM(I_Series!AY$17:AY$386)","v":10691.360376990333},{"$f":"SUM(I_Series!AZ$17:AZ$386)","v":11065.07181864343},{"$f":"SUM(I_Series!BA$17:BA$386)","v":11045.691506497653},{"$f":"SUM(I_Series!BB$17:BB$386)","v":10979.642088581251},{"$f":"SUM(I_Series!BC$17:BC$386)","v":11367.095305659324},{"$f":"SUM(I_Series!BD$17:BD$386)","v":11868.349382811797},{"$f":"SUM(I_Series!BE$17:BE$386)","v":12045.08001191157},{"$f":"SUM(I_Series!BF$17:BF$386)","v":10790.324316739368},{"$f":"SUM(I_Series!BG$17:BG$386)","v":10819.420627780795},{"$f":"SUM(I_Series!BH$17:BH$386)","v":10923.777988401247},{"$f":"SUM(I_Series!BI$17:BI$386)","v":10962.247332970646},{"$f":"SUM(I_Series!BJ$17:BJ$386)","v":11097.916970748531}]
[null,null,null,null,"Series sheet metric factored",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA16:BJ16)","v":3323654.5090120044},null,{"$f":"ABS(AA15)^AA14","v":944.01659215360473},{"$f":"ABS(AB15)^AB14","v":1030.5053565208507},1142.3739223469477,1256.3836150958639,5051.6421486542731,9591.8379089302398,10660.783680775887,9047.0895030031988,10688.120312555604,11949.605949758658,12221.623434486382,15573.390486344459,37691.754292523387,43038.379332842487,46891.896905949179,47787.884292307404,58447.612590048171,58384.672894507356,66603.796443850108,81077.422476688458,97586.918796176426,87687.670687610269,96905.933667707999,101579.50384215877,108715.43573541862,124561.07243762442,136412.75979995041,148577.44120103907,170524.92086354992,198019.2537387452,221748.50108917837,210671.37876070783,232001.78534068316,257881.17432839808,284357.34804444428,317342.6185392692]
[null,null,null,null,"Scenario sheet sum value metric",{"$f":"SUM(I_InputSets!$AA$21:$AJ$589)","v":495576.21071159031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F17","v":495576.21071159031}]
[null,null,null,null,"Scenario sheet count metric",{"$f":"COUNTA(I_InputSets!$AA$21:$AJ$589)","v":309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F18","v":309}]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]
[]
[null,null,null,null,"Sheet is used solely for calculating metrics used for providing a check that macro has been run when comparing scenarios."]

{"sheet":"CAAchartdata","index":50,"n_rows":372,"n_cols":62,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]
[null,"Scenario 9",null,null,"Checks & Alerts",0,null,"Alerts","ALERT: one or more financial ratios are breaching the A- thresholds during H7-H10"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Airport Charges Revenues"]
[]
[null,null,null,"Airport Charges Revenues (un-profiled) nominal"]
[]
[null,null,null,null,{"$f":"C_Revenue!E28","v":"Total base operating costs POS"},{"$f":"C_Revenue!F28","v":0},{"$f":"C_Revenue!G28","v":"£'m nominal"},{"$f":"C_Revenue!H28","v":0},{"$f":"C_Revenue!I28","v":0},{"$f":"C_Revenue!J28","v":0},{"$f":"C_Revenue!K28","v":0},{"$f":"C_Revenue!L28","v":0},{"$f":"C_Revenue!M28","v":0},{"$f":"C_Revenue!N28","v":0},{"$f":"C_Revenue!O28","v":0},{"$f":"C_Revenue!P28","v":0},{"$f":"C_Revenue!Q28","v":0},{"$f":"C_Revenue!R28","v":0},{"$f":"C_Revenue!S28","v":0},{"$f":"C_Revenue!T28","v":0},{"$f":"C_Revenue!U28","v":0},{"$f":"C_Revenue!V28","v":0},{"$f":"C_Revenue!W28","v":0},{"$f":"C_Revenue!X28","v":0},{"$f":"C_Revenue!Y28","v":61355.812261998886},null,{"$f":"C_Revenue!AA28","v":0},{"$f":"C_Revenue!AB28","v":0},{"$f":"C_Revenue!AC28","v":0},{"$f":"C_Revenue!AD28","v":0},{"$f":"C_Revenue!AE28","v":1226.67214659},{"$f":"C_Revenue!AF28","v":1136},{"$f":"C_Revenue!AG28","v":965.44899248937213},{"$f":"C_Revenue!AH28","v":1299.2914097844537},{"$f":"C_Revenue!AI28","v":1381.1580838026614},{"$f":"C_Revenue!AJ28","v":1437.1461776159622},{"$f":"C_Revenue!AK28","v":1456.4218764250306},{"$f":"C_Revenue!AL28","v":1444.5286632141851},{"$f":"C_Revenue!AM28","v":1481.6838494623871},{"$f":"C_Revenue!AN28","v":1526.134364946259},{"$f":"C_Revenue!AO28","v":1571.9183958946467},{"$f":"C_Revenue!AP28","v":1619.0759477714862},{"$f":"C_Revenue!AQ28","v":1667.6482262046309},{"$f":"C_Revenue!AR28","v":1717.6776729907697},{"$f":"C_Revenue!AS28","v":1769.2080031804928},{"$f":"C_Revenue!AT28","v":1822.2842432759076},{"$f":"C_Revenue!AU28","v":1876.952770574185},{"$f":"C_Revenue!AV28","v":1933.2613536914105},{"$f":"C_Revenue!AW28","v":1991.2591943021528},{"$f":"C_Revenue!AX28","v":2050.9969701312175},{"$f":"C_Revenue!AY28","v":2112.526879235154},{"$f":"C_Revenue!AZ28","v":2175.9026856122086},{"$f":"C_Revenue!BA28","v":2241.1797661805749},{"$f":"C_Revenue!BB28","v":2308.4151591659925},{"$f":"C_Revenue!BC28","v":2377.6676139409724},{"$f":"C_Revenue!BD28","v":2448.9976423592016},{"$f":"C_Revenue!BE28","v":2522.4675716299776},{"$f":"C_Revenue!BF28","v":2598.1415987788764},{"$f":"C_Revenue!BG28","v":2676.0858467422431},{"$f":"C_Revenue!BH28","v":2756.3684221445105},{"$f":"C_Revenue!BI28","v":2839.0594748088456},{"$f":"C_Revenue!BJ28","v":2924.231259053111}]
[null,null,null,null,{"$f":"C_Revenue!E33","v":"Existing RAB depreciation POS"},{"$f":"C_Revenue!F33","v":0},{"$f":"C_Revenue!G33","v":"£'m nominal"},{"$f":"C_Revenue!H33","v":0},{"$f":"C_Revenue!I33","v":0},{"$f":"C_Revenue!J33","v":0},{"$f":"C_Revenue!K33","v":0},{"$f":"C_Revenue!L33","v":0},{"$f":"C_Revenue!M33","v":0},{"$f":"C_Revenue!N33","v":0},{"$f":"C_Revenue!O33","v":0},{"$f":"C_Revenue!P33","v":0},{"$f":"C_Revenue!Q33","v":0},{"$f":"C_Revenue!R33","v":0},{"$f":"C_Revenue!S33","v":0},{"$f":"C_Revenue!T33","v":0},{"$f":"C_Revenue!U33","v":0},{"$f":"C_Revenue!V33","v":0},{"$f":"C_Revenue!W33","v":0},{"$f":"C_Revenue!X33","v":0},{"$f":"C_Revenue!Y33","v":0},null,{"$f":"C_Revenue!AA33","v":0},{"$f":"C_Revenue!AB33","v":0},{"$f":"C_Revenue!AC33","v":0},{"$f":"C_Revenue!AD33","v":0},{"$f":"C_Revenue!AE33","v":0},{"$f":"C_Revenue!AF33","v":0},{"$f":"C_Revenue!AG33","v":0},{"$f":"C_Revenue!AH33","v":0},{"$f":"C_Revenue!AI33","v":0},{"$f":"C_Revenue!AJ33","v":0},{"$f":"C_Revenue!AK33","v":0},{"$f":"C_Revenue!AL33","v":0},{"$f":"C_Revenue!AM33","v":0},{"$f":"C_Revenue!AN33","v":0},{"$f":"C_Revenue!AO33","v":0},{"$f":"C_Revenue!AP33","v":0},{"$f":"C_Revenue!AQ33","v":0},{"$f":"C_Revenue!AR33","v":0},{"$f":"C_Revenue!AS33","v":0},{"$f":"C_Revenue!AT33","v":0},{"$f":"C_Revenue!AU33","v":0},{"$f":"C_Revenue!AV33","v":0},{"$f":"C_Revenue!AW33","v":0},{"$f":"C_Revenue!AX33","v":0},{"$f":"C_Revenue!AY33","v":0},{"$f":"C_Revenue!AZ33","v":0},{"$f":"C_Revenue!BA33","v":0},{"$f":"C_Revenue!BB33","v":0},{"$f":"C_Revenue!BC33","v":0},{"$f":"C_Revenue!BD33","v":0},{"$f":"C_Revenue!BE33","v":0},{"$f":"C_Revenue!BF33","v":0},{"$f":"C_Revenue!BG33","v":0},{"$f":"C_Revenue!BH33","v":0},{"$f":"C_Revenue!BI33","v":0},{"$f":"C_Revenue!BJ33","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E34","v":"RAB 1 depreciation POS"},{"$f":"C_Revenue!F34","v":0},{"$f":"C_Revenue!G34","v":"£'m nominal"},{"$f":"C_Revenue!H34","v":0},{"$f":"C_Revenue!I34","v":0},{"$f":"C_Revenue!J34","v":0},{"$f":"C_Revenue!K34","v":0},{"$f":"C_Revenue!L34","v":0},{"$f":"C_Revenue!M34","v":0},{"$f":"C_Revenue!N34","v":0},{"$f":"C_Revenue!O34","v":0},{"$f":"C_Revenue!P34","v":0},{"$f":"C_Revenue!Q34","v":0},{"$f":"C_Revenue!R34","v":0},{"$f":"C_Revenue!S34","v":0},{"$f":"C_Revenue!T34","v":0},{"$f":"C_Revenue!U34","v":0},{"$f":"C_Revenue!V34","v":0},{"$f":"C_Revenue!W34","v":0},{"$f":"C_Revenue!X34","v":0},{"$f":"C_Revenue!Y34","v":51141.726686327675},null,{"$f":"C_Revenue!AA34","v":0},{"$f":"C_Revenue!AB34","v":0},{"$f":"C_Revenue!AC34","v":0},{"$f":"C_Revenue!AD34","v":0},{"$f":"C_Revenue!AE34","v":0},{"$f":"C_Revenue!AF34","v":830.06667300139372},{"$f":"C_Revenue!AG34","v":869.60653868085899},{"$f":"C_Revenue!AH34","v":941.20503605317208},{"$f":"C_Revenue!AI34","v":1055.9968263438684},{"$f":"C_Revenue!AJ34","v":1110.1655110867357},{"$f":"C_Revenue!AK34","v":1164.5725996735364},{"$f":"C_Revenue!AL34","v":1228.1831152569746},{"$f":"C_Revenue!AM34","v":1071.282643858513},{"$f":"C_Revenue!AN34","v":941.21714933434043},{"$f":"C_Revenue!AO34","v":954.44870158265883},{"$f":"C_Revenue!AP34","v":1004.7506233325788},{"$f":"C_Revenue!AQ34","v":1068.7324702791457},{"$f":"C_Revenue!AR34","v":1136.5736307976688},{"$f":"C_Revenue!AS34","v":1286.903621324815},{"$f":"C_Revenue!AT34","v":1297.3215269910652},{"$f":"C_Revenue!AU34","v":1548.5271082079637},{"$f":"C_Revenue!AV34","v":1635.4035033412792},{"$f":"C_Revenue!AW34","v":1757.1379442701675},{"$f":"C_Revenue!AX34","v":1822.7140149943277},{"$f":"C_Revenue!AY34","v":1995.5999443327134},{"$f":"C_Revenue!AZ34","v":2005.1980183290946},{"$f":"C_Revenue!BA34","v":2092.057547461899},{"$f":"C_Revenue!BB34","v":2185.7849135244892},{"$f":"C_Revenue!BC34","v":2251.5104478105159},{"$f":"C_Revenue!BD34","v":2256.5018900188056},{"$f":"C_Revenue!BE34","v":2275.8894594965013},{"$f":"C_Revenue!BF34","v":2625.0563651274792},{"$f":"C_Revenue!BG34","v":2710.2936994630086},{"$f":"C_Revenue!BH34","v":2710.6584458643083},{"$f":"C_Revenue!BI34","v":2742.7549284898537},{"$f":"C_Revenue!BJ34","v":2565.6117879979456}]
[null,null,null,null,{"$f":"C_Revenue!E35","v":"RAB 2 depreciation POS"},{"$f":"C_Revenue!F35","v":0},{"$f":"C_Revenue!G35","v":"£'m nominal"},{"$f":"C_Revenue!H35","v":0},{"$f":"C_Revenue!I35","v":0},{"$f":"C_Revenue!J35","v":0},{"$f":"C_Revenue!K35","v":0},{"$f":"C_Revenue!L35","v":0},{"$f":"C_Revenue!M35","v":0},{"$f":"C_Revenue!N35","v":0},{"$f":"C_Revenue!O35","v":0},{"$f":"C_Revenue!P35","v":0},{"$f":"C_Revenue!Q35","v":0},{"$f":"C_Revenue!R35","v":0},{"$f":"C_Revenue!S35","v":0},{"$f":"C_Revenue!T35","v":0},{"$f":"C_Revenue!U35","v":0},{"$f":"C_Revenue!V35","v":0},{"$f":"C_Revenue!W35","v":0},{"$f":"C_Revenue!X35","v":0},{"$f":"C_Revenue!Y35","v":0},null,{"$f":"C_Revenue!AA35","v":0},{"$f":"C_Revenue!AB35","v":0},{"$f":"C_Revenue!AC35","v":0},{"$f":"C_Revenue!AD35","v":0},{"$f":"C_Revenue!AE35","v":0},{"$f":"C_Revenue!AF35","v":0},{"$f":"C_Revenue!AG35","v":0},{"$f":"C_Revenue!AH35","v":0},{"$f":"C_Revenue!AI35","v":0},{"$f":"C_Revenue!AJ35","v":0},{"$f":"C_Revenue!AK35","v":0},{"$f":"C_Revenue!AL35","v":0},{"$f":"C_Revenue!AM35","v":0},{"$f":"C_Revenue!AN35","v":0},{"$f":"C_Revenue!AO35","v":0},{"$f":"C_Revenue!AP35","v":0},{"$f":"C_Revenue!AQ35","v":0},{"$f":"C_Revenue!AR35","v":0},{"$f":"C_Revenue!AS35","v":0},{"$f":"C_Revenue!AT35","v":0},{"$f":"C_Revenue!AU35","v":0},{"$f":"C_Revenue!AV35","v":0},{"$f":"C_Revenue!AW35","v":0},{"$f":"C_Revenue!AX35","v":0},{"$f":"C_Revenue!AY35","v":0},{"$f":"C_Revenue!AZ35","v":0},{"$f":"C_Revenue!BA35","v":0},{"$f":"C_Revenue!BB35","v":0},{"$f":"C_Revenue!BC35","v":0},{"$f":"C_Revenue!BD35","v":0},{"$f":"C_Revenue!BE35","v":0},{"$f":"C_Revenue!BF35","v":0},{"$f":"C_Revenue!BG35","v":0},{"$f":"C_Revenue!BH35","v":0},{"$f":"C_Revenue!BI35","v":0},{"$f":"C_Revenue!BJ35","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E36","v":"RAB 3 depreciation POS"},{"$f":"C_Revenue!F36","v":0},{"$f":"C_Revenue!G36","v":"£'m nominal"},{"$f":"C_Revenue!H36","v":0},{"$f":"C_Revenue!I36","v":0},{"$f":"C_Revenue!J36","v":0},{"$f":"C_Revenue!K36","v":0},{"$f":"C_Revenue!L36","v":0},{"$f":"C_Revenue!M36","v":0},{"$f":"C_Revenue!N36","v":0},{"$f":"C_Revenue!O36","v":0},{"$f":"C_Revenue!P36","v":0},{"$f":"C_Revenue!Q36","v":0},{"$f":"C_Revenue!R36","v":0},{"$f":"C_Revenue!S36","v":0},{"$f":"C_Revenue!T36","v":0},{"$f":"C_Revenue!U36","v":0},{"$f":"C_Revenue!V36","v":0},{"$f":"C_Revenue!W36","v":0},{"$f":"C_Revenue!X36","v":0},{"$f":"C_Revenue!Y36","v":0},null,{"$f":"C_Revenue!AA36","v":0},{"$f":"C_Revenue!AB36","v":0},{"$f":"C_Revenue!AC36","v":0},{"$f":"C_Revenue!AD36","v":0},{"$f":"C_Revenue!AE36","v":0},{"$f":"C_Revenue!AF36","v":0},{"$f":"C_Revenue!AG36","v":0},{"$f":"C_Revenue!AH36","v":0},{"$f":"C_Revenue!AI36","v":0},{"$f":"C_Revenue!AJ36","v":0},{"$f":"C_Revenue!AK36","v":0},{"$f":"C_Revenue!AL36","v":0},{"$f":"C_Revenue!AM36","v":0},{"$f":"C_Revenue!AN36","v":0},{"$f":"C_Revenue!AO36","v":0},{"$f":"C_Revenue!AP36","v":0},{"$f":"C_Revenue!AQ36","v":0},{"$f":"C_Revenue!AR36","v":0},{"$f":"C_Revenue!AS36","v":0},{"$f":"C_Revenue!AT36","v":0},{"$f":"C_Revenue!AU36","v":0},{"$f":"C_Revenue!AV36","v":0},{"$f":"C_Revenue!AW36","v":0},{"$f":"C_Revenue!AX36","v":0},{"$f":"C_Revenue!AY36","v":0},{"$f":"C_Revenue!AZ36","v":0},{"$f":"C_Revenue!BA36","v":0},{"$f":"C_Revenue!BB36","v":0},{"$f":"C_Revenue!BC36","v":0},{"$f":"C_Revenue!BD36","v":0},{"$f":"C_Revenue!BE36","v":0},{"$f":"C_Revenue!BF36","v":0},{"$f":"C_Revenue!BG36","v":0},{"$f":"C_Revenue!BH36","v":0},{"$f":"C_Revenue!BI36","v":0},{"$f":"C_Revenue!BJ36","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E37","v":"Return on year average RAB"},{"$f":"C_Revenue!F37","v":0},{"$f":"C_Revenue!G37","v":"£'m nominal"},{"$f":"C_Revenue!H37","v":0},{"$f":"C_Revenue!I37","v":0},{"$f":"C_Revenue!J37","v":0},{"$f":"C_Revenue!K37","v":0},{"$f":"C_Revenue!L37","v":0},{"$f":"C_Revenue!M37","v":0},{"$f":"C_Revenue!N37","v":0},{"$f":"C_Revenue!O37","v":0},{"$f":"C_Revenue!P37","v":0},{"$f":"C_Revenue!Q37","v":0},{"$f":"C_Revenue!R37","v":0},{"$f":"C_Revenue!S37","v":0},{"$f":"C_Revenue!T37","v":0},{"$f":"C_Revenue!U37","v":0},{"$f":"C_Revenue!V37","v":0},{"$f":"C_Revenue!W37","v":0},{"$f":"C_Revenue!X37","v":0},{"$f":"C_Revenue!Y37","v":38325.437576854587},null,{"$f":"C_Revenue!AA37","v":0},{"$f":"C_Revenue!AB37","v":0},{"$f":"C_Revenue!AC37","v":0},{"$f":"C_Revenue!AD37","v":0},{"$f":"C_Revenue!AE37","v":0},{"$f":"C_Revenue!AF37","v":830.64130105882953},{"$f":"C_Revenue!AG37","v":853.09151698370988},{"$f":"C_Revenue!AH37","v":684.90932433975377},{"$f":"C_Revenue!AI37","v":740.18143443272572},{"$f":"C_Revenue!AJ37","v":784.45925128754641},{"$f":"C_Revenue!AK37","v":785.60016288853808},{"$f":"C_Revenue!AL37","v":785.85932707067957},{"$f":"C_Revenue!AM37","v":839.88555457119367},{"$f":"C_Revenue!AN37","v":884.30198956268634},{"$f":"C_Revenue!AO37","v":937.54869795165791},{"$f":"C_Revenue!AP37","v":986.85577961521028},{"$f":"C_Revenue!AQ37","v":1032.3386254180307},{"$f":"C_Revenue!AR37","v":1071.7789796378834},{"$f":"C_Revenue!AS37","v":1108.1709214267173},{"$f":"C_Revenue!AT37","v":1161.3785915182891},{"$f":"C_Revenue!AU37","v":1233.3442665271252},{"$f":"C_Revenue!AV37","v":1294.6243030037958},{"$f":"C_Revenue!AW37","v":1334.9101937600472},{"$f":"C_Revenue!AX37","v":1374.6244752939397},{"$f":"C_Revenue!AY37","v":1412.8694669248528},{"$f":"C_Revenue!AZ37","v":1450.6348616772875},{"$f":"C_Revenue!BA37","v":1489.9414179989128},{"$f":"C_Revenue!BB37","v":1529.1047467521551},{"$f":"C_Revenue!BC37","v":1568.6068766947672},{"$f":"C_Revenue!BD37","v":1610.3545124829041},{"$f":"C_Revenue!BE37","v":1655.5124659474889},{"$f":"C_Revenue!BF37","v":1697.3325713706024},{"$f":"C_Revenue!BG37","v":1733.9919514914056},{"$f":"C_Revenue!BH37","v":1772.8085009585723},{"$f":"C_Revenue!BI37","v":1815.1241826701014},{"$f":"C_Revenue!BJ37","v":1864.6513255371779}]
[null,null,null,null,{"$f":"C_Revenue!E$42","v":"Revenue allowance for tax POS"},{"$f":"C_Revenue!F$42","v":0},{"$f":"C_Revenue!G$42","v":"£'m nominal"},{"$f":"C_Revenue!H$42","v":0},{"$f":"C_Revenue!I$42","v":0},{"$f":"C_Revenue!J$42","v":0},{"$f":"C_Revenue!K$42","v":0},{"$f":"C_Revenue!L$42","v":0},{"$f":"C_Revenue!M$42","v":0},{"$f":"C_Revenue!N$42","v":0},{"$f":"C_Revenue!O$42","v":0},{"$f":"C_Revenue!P$42","v":0},{"$f":"C_Revenue!Q$42","v":0},{"$f":"C_Revenue!R$42","v":0},{"$f":"C_Revenue!S$42","v":0},{"$f":"C_Revenue!T$42","v":0},{"$f":"C_Revenue!U$42","v":0},{"$f":"C_Revenue!V$42","v":0},{"$f":"C_Revenue!W$42","v":0},{"$f":"C_Revenue!X$42","v":0},{"$f":"C_Revenue!Y$42","v":0},{"$f":"C_Revenue!Z$42","v":0},{"$f":"C_Revenue!AA$42","v":0},{"$f":"C_Revenue!AB$42","v":0},{"$f":"C_Revenue!AC$42","v":0},{"$f":"C_Revenue!AD$42","v":0},{"$f":"C_Revenue!AE$42","v":0},{"$f":"C_Revenue!AF$42","v":0},{"$f":"C_Revenue!AG$42","v":0},{"$f":"C_Revenue!AH$42","v":0},{"$f":"C_Revenue!AI$42","v":0},{"$f":"C_Revenue!AJ$42","v":0},{"$f":"C_Revenue!AK$42","v":0},{"$f":"C_Revenue!AL$42","v":0},{"$f":"C_Revenue!AM$42","v":0},{"$f":"C_Revenue!AN$42","v":0},{"$f":"C_Revenue!AO$42","v":0},{"$f":"C_Revenue!AP$42","v":0},{"$f":"C_Revenue!AQ$42","v":0},{"$f":"C_Revenue!AR$42","v":0},{"$f":"C_Revenue!AS$42","v":0},{"$f":"C_Revenue!AT$42","v":0},{"$f":"C_Revenue!AU$42","v":0},{"$f":"C_Revenue!AV$42","v":0},{"$f":"C_Revenue!AW$42","v":0},{"$f":"C_Revenue!AX$42","v":0},{"$f":"C_Revenue!AY$42","v":0},{"$f":"C_Revenue!AZ$42","v":0},{"$f":"C_Revenue!BA$42","v":0},{"$f":"C_Revenue!BB$42","v":0},{"$f":"C_Revenue!BC$42","v":0},{"$f":"C_Revenue!BD$42","v":0},{"$f":"C_Revenue!BE$42","v":0},{"$f":"C_Revenue!BF$42","v":0},{"$f":"C_Revenue!BG$42","v":0},{"$f":"C_Revenue!BH$42","v":0},{"$f":"C_Revenue!BI$42","v":0},{"$f":"C_Revenue!BJ$42","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E30","v":"Total base non aero revenue NEG"},{"$f":"C_Revenue!F30","v":0},{"$f":"C_Revenue!G30","v":"£'m nominal"},{"$f":"C_Revenue!H30","v":0},{"$f":"C_Revenue!I30","v":0},{"$f":"C_Revenue!J30","v":0},{"$f":"C_Revenue!K30","v":0},{"$f":"C_Revenue!L30","v":0},{"$f":"C_Revenue!M30","v":0},{"$f":"C_Revenue!N30","v":0},{"$f":"C_Revenue!O30","v":0},{"$f":"C_Revenue!P30","v":0},{"$f":"C_Revenue!Q30","v":0},{"$f":"C_Revenue!R30","v":0},{"$f":"C_Revenue!S30","v":0},{"$f":"C_Revenue!T30","v":0},{"$f":"C_Revenue!U30","v":0},{"$f":"C_Revenue!V30","v":0},{"$f":"C_Revenue!W30","v":0},{"$f":"C_Revenue!X30","v":0},{"$f":"C_Revenue!Y30","v":-59510.485733081012},null,{"$f":"C_Revenue!AA30","v":0},{"$f":"C_Revenue!AB30","v":0},{"$f":"C_Revenue!AC30","v":0},{"$f":"C_Revenue!AD30","v":0},{"$f":"C_Revenue!AE30","v":-1238.5528389199999},{"$f":"C_Revenue!AF30","v":-528},{"$f":"C_Revenue!AG30","v":-561.79175380455717},{"$f":"C_Revenue!AH30","v":-1013.0850372165686},{"$f":"C_Revenue!AI30","v":-1179.8895120791276},{"$f":"C_Revenue!AJ30","v":-1282.9025425010366},{"$f":"C_Revenue!AK30","v":-1317.1509189193619},{"$f":"C_Revenue!AL30","v":-1335.2015109514648},{"$f":"C_Revenue!AM30","v":-1366.3755400299995},{"$f":"C_Revenue!AN30","v":-1445.903808997401},{"$f":"C_Revenue!AO30","v":-1415.7453953740089},{"$f":"C_Revenue!AP30","v":-1500.8828382896095},{"$f":"C_Revenue!AQ30","v":-1585.1482144395072},{"$f":"C_Revenue!AR30","v":-1643.3352221830214},{"$f":"C_Revenue!AS30","v":-1675.6004332576249},{"$f":"C_Revenue!AT30","v":-1762.2406774423373},{"$f":"C_Revenue!AU30","v":-1835.7282999243209},{"$f":"C_Revenue!AV30","v":-1912.2470737545225},{"$f":"C_Revenue!AW30","v":-1974.7048163438049},{"$f":"C_Revenue!AX30","v":-2036.7604279452626},{"$f":"C_Revenue!AY30","v":-2110.4058635844804},{"$f":"C_Revenue!AZ30","v":-2187.1194053228019},{"$f":"C_Revenue!BA30","v":-2262.7725093025551},{"$f":"C_Revenue!BB30","v":-2341.8332656186653},{"$f":"C_Revenue!BC30","v":-2423.9416934204546},{"$f":"C_Revenue!BD30","v":-2509.8166624369915},{"$f":"C_Revenue!BE30","v":-2599.0980560170015},{"$f":"C_Revenue!BF30","v":-2688.5517001268504},{"$f":"C_Revenue!BG30","v":-2786.1498761896823},{"$f":"C_Revenue!BH30","v":-2887.9399100431665},{"$f":"C_Revenue!BI30","v":-2994.8912830167187},{"$f":"C_Revenue!BJ30","v":-3106.7186456280997}]
[null,null,null,null,{"$f":"C_Revenue!E32","v":"Cargo Base revenue NEG"},{"$f":"C_Revenue!F32","v":0},{"$f":"C_Revenue!G32","v":"£'m nominal"},{"$f":"C_Revenue!H32","v":0},{"$f":"C_Revenue!I32","v":0},{"$f":"C_Revenue!J32","v":0},{"$f":"C_Revenue!K32","v":0},{"$f":"C_Revenue!L32","v":0},{"$f":"C_Revenue!M32","v":0},{"$f":"C_Revenue!N32","v":0},{"$f":"C_Revenue!O32","v":0},{"$f":"C_Revenue!P32","v":0},{"$f":"C_Revenue!Q32","v":0},{"$f":"C_Revenue!R32","v":0},{"$f":"C_Revenue!S32","v":0},{"$f":"C_Revenue!T32","v":0},{"$f":"C_Revenue!U32","v":0},{"$f":"C_Revenue!V32","v":0},{"$f":"C_Revenue!W32","v":0},{"$f":"C_Revenue!X32","v":0},{"$f":"C_Revenue!Y32","v":-751.71647490997782},null,{"$f":"C_Revenue!AA32","v":0},{"$f":"C_Revenue!AB32","v":0},{"$f":"C_Revenue!AC32","v":0},{"$f":"C_Revenue!AD32","v":0},{"$f":"C_Revenue!AE32","v":0},{"$f":"C_Revenue!AF32","v":-75},{"$f":"C_Revenue!AG32","v":-89.849121914732009},{"$f":"C_Revenue!AH32","v":-39.10839351904702},{"$f":"C_Revenue!AI32","v":-24.522260125119509},{"$f":"C_Revenue!AJ32","v":-16.362608843829101},{"$f":"C_Revenue!AK32","v":-13.95841634519223},{"$f":"C_Revenue!AL32","v":-13.619467321135952},{"$f":"C_Revenue!AM32","v":-16.306202606210626},{"$f":"C_Revenue!AN32","v":-16.520699343261551},{"$f":"C_Revenue!AO32","v":-16.733390302189949},{"$f":"C_Revenue!AP32","v":-16.94397408924512},{"$f":"C_Revenue!AQ32","v":-17.152132852251629},{"$f":"C_Revenue!AR32","v":-17.357531564358212},{"$f":"C_Revenue!AS32","v":-17.55981727962417},{"$f":"C_Revenue!AT32","v":-17.758618359398149},{"$f":"C_Revenue!AU32","v":-17.953543668406908},{"$f":"C_Revenue!AV32","v":-18.144181739432735},{"$f":"C_Revenue!AW32","v":-18.330099905418543},{"$f":"C_Revenue!AX32","v":-18.820715532854393},{"$f":"C_Revenue!AY32","v":-19.325150499631683},{"$f":"C_Revenue!AZ32","v":-19.843793338496152},{"$f":"C_Revenue!BA32","v":-20.381681877404809},{"$f":"C_Revenue!BB32","v":-20.93010145140417},{"$f":"C_Revenue!BC32","v":-21.498910569684185},{"$f":"C_Revenue!BD32","v":-22.07881646683148},{"$f":"C_Revenue!BE32","v":-22.680323474099911},{"$f":"C_Revenue!BF32","v":-23.293523949973849},{"$f":"C_Revenue!BG32","v":-23.92399414075977},{"$f":"C_Revenue!BH32","v":-24.578016094054494},{"$f":"C_Revenue!BI32","v":-25.244684628322766},{"$f":"C_Revenue!BJ32","v":-25.936303107606868}]
[null,null,null,null,{"$f":"C_Revenue!E29","v":"Opex bonus (+ve) / penalty (-ve)"},{"$f":"C_Revenue!F29","v":0},{"$f":"C_Revenue!G29","v":"£'m nominal"},{"$f":"C_Revenue!H29","v":"Nominal"},{"$f":"C_Revenue!I29","v":"SQRB"},{"$f":"C_Revenue!J29","v":0},{"$f":"C_Revenue!K29","v":"Being published with this model"},{"$f":"C_Revenue!L29","v":0},{"$f":"C_Revenue!M29","v":0},{"$f":"C_Revenue!N29","v":0},{"$f":"C_Revenue!O29","v":0},{"$f":"C_Revenue!P29","v":0},{"$f":"C_Revenue!Q29","v":0},{"$f":"C_Revenue!R29","v":0},{"$f":"C_Revenue!S29","v":0},{"$f":"C_Revenue!T29","v":0},{"$f":"C_Revenue!U29","v":0},{"$f":"C_Revenue!V29","v":0},{"$f":"C_Revenue!W29","v":0},{"$f":"C_Revenue!X29","v":0},{"$f":"C_Revenue!Y29","v":0},null,{"$f":"C_Revenue!AA29","v":0},{"$f":"C_Revenue!AB29","v":0},{"$f":"C_Revenue!AC29","v":0},{"$f":"C_Revenue!AD29","v":0},{"$f":"C_Revenue!AE29","v":0},{"$f":"C_Revenue!AF29","v":0},{"$f":"C_Revenue!AG29","v":0},{"$f":"C_Revenue!AH29","v":0},{"$f":"C_Revenue!AI29","v":0.29601270000000002},{"$f":"C_Revenue!AJ29","v":0},{"$f":"C_Revenue!AK29","v":0},{"$f":"C_Revenue!AL29","v":0},{"$f":"C_Revenue!AM29","v":0},{"$f":"C_Revenue!AN29","v":0},{"$f":"C_Revenue!AO29","v":0},{"$f":"C_Revenue!AP29","v":0},{"$f":"C_Revenue!AQ29","v":0},{"$f":"C_Revenue!AR29","v":0},{"$f":"C_Revenue!AS29","v":0},{"$f":"C_Revenue!AT29","v":0},{"$f":"C_Revenue!AU29","v":0},{"$f":"C_Revenue!AV29","v":0},{"$f":"C_Revenue!AW29","v":0},{"$f":"C_Revenue!AX29","v":0},{"$f":"C_Revenue!AY29","v":0},{"$f":"C_Revenue!AZ29","v":0},{"$f":"C_Revenue!BA29","v":0},{"$f":"C_Revenue!BB29","v":0},{"$f":"C_Revenue!BC29","v":0},{"$f":"C_Revenue!BD29","v":0},{"$f":"C_Revenue!BE29","v":0},{"$f":"C_Revenue!BF29","v":0},{"$f":"C_Revenue!BG29","v":0},{"$f":"C_Revenue!BH29","v":0},{"$f":"C_Revenue!BI29","v":0},{"$f":"C_Revenue!BJ29","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E31","v":"Non aero revenues bonus (+ve) / penalty (-ve)"},{"$f":"C_Revenue!F31","v":0},{"$f":"C_Revenue!G31","v":"£'m nominal"},{"$f":"C_Revenue!H31","v":"Nominal"},{"$f":"C_Revenue!I31","v":0},{"$f":"C_Revenue!J31","v":0},{"$f":"C_Revenue!K31","v":0},{"$f":"C_Revenue!L31","v":0},{"$f":"C_Revenue!M31","v":0},{"$f":"C_Revenue!N31","v":0},{"$f":"C_Revenue!O31","v":0},{"$f":"C_Revenue!P31","v":0},{"$f":"C_Revenue!Q31","v":0},{"$f":"C_Revenue!R31","v":0},{"$f":"C_Revenue!S31","v":0},{"$f":"C_Revenue!T31","v":0},{"$f":"C_Revenue!U31","v":0},{"$f":"C_Revenue!V31","v":0},{"$f":"C_Revenue!W31","v":0},{"$f":"C_Revenue!X31","v":0},{"$f":"C_Revenue!Y31","v":0},null,{"$f":"C_Revenue!AA31","v":0},{"$f":"C_Revenue!AB31","v":0},{"$f":"C_Revenue!AC31","v":0},{"$f":"C_Revenue!AD31","v":0},{"$f":"C_Revenue!AE31","v":0},{"$f":"C_Revenue!AF31","v":0},{"$f":"C_Revenue!AG31","v":0},{"$f":"C_Revenue!AH31","v":0},{"$f":"C_Revenue!AI31","v":0},{"$f":"C_Revenue!AJ31","v":0},{"$f":"C_Revenue!AK31","v":0},{"$f":"C_Revenue!AL31","v":0},{"$f":"C_Revenue!AM31","v":0},{"$f":"C_Revenue!AN31","v":0},{"$f":"C_Revenue!AO31","v":0},{"$f":"C_Revenue!AP31","v":0},{"$f":"C_Revenue!AQ31","v":0},{"$f":"C_Revenue!AR31","v":0},{"$f":"C_Revenue!AS31","v":0},{"$f":"C_Revenue!AT31","v":0},{"$f":"C_Revenue!AU31","v":0},{"$f":"C_Revenue!AV31","v":0},{"$f":"C_Revenue!AW31","v":0},{"$f":"C_Revenue!AX31","v":0},{"$f":"C_Revenue!AY31","v":0},{"$f":"C_Revenue!AZ31","v":0},{"$f":"C_Revenue!BA31","v":0},{"$f":"C_Revenue!BB31","v":0},{"$f":"C_Revenue!BC31","v":0},{"$f":"C_Revenue!BD31","v":0},{"$f":"C_Revenue!BE31","v":0},{"$f":"C_Revenue!BF31","v":0},{"$f":"C_Revenue!BG31","v":0},{"$f":"C_Revenue!BH31","v":0},{"$f":"C_Revenue!BI31","v":0},{"$f":"C_Revenue!BJ31","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E$38","v":"Equity issuance cost allowance"},{"$f":"C_Revenue!F$38","v":0},{"$f":"C_Revenue!G$38","v":"£'m nominal"},{"$f":"C_Revenue!H$38","v":"=5%*C_Fin_Summ!AL$191"},{"$f":"C_Revenue!I$38","v":0},{"$f":"C_Revenue!J$38","v":0},{"$f":"C_Revenue!K$38","v":0},{"$f":"C_Revenue!L$38","v":0},{"$f":"C_Revenue!M$38","v":0},{"$f":"C_Revenue!N$38","v":0},{"$f":"C_Revenue!O$38","v":0},{"$f":"C_Revenue!P$38","v":0},{"$f":"C_Revenue!Q$38","v":0},{"$f":"C_Revenue!R$38","v":0},{"$f":"C_Revenue!S$38","v":0},{"$f":"C_Revenue!T$38","v":0},{"$f":"C_Revenue!U$38","v":0},{"$f":"C_Revenue!V$38","v":0},{"$f":"C_Revenue!W$38","v":0},{"$f":"C_Revenue!X$38","v":0},{"$f":"C_Revenue!Y$38","v":0},{"$f":"C_Revenue!Z$38","v":0},{"$f":"C_Revenue!AA$38","v":0},{"$f":"C_Revenue!AB$38","v":0},{"$f":"C_Revenue!AC$38","v":0},{"$f":"C_Revenue!AD$38","v":0},{"$f":"C_Revenue!AE$38","v":0},{"$f":"C_Revenue!AF$38","v":0},{"$f":"C_Revenue!AG$38","v":0},{"$f":"C_Revenue!AH$38","v":0},{"$f":"C_Revenue!AI$38","v":0},{"$f":"C_Revenue!AJ$38","v":0},{"$f":"C_Revenue!AK$38","v":0},{"$f":"C_Revenue!AL$38","v":0},{"$f":"C_Revenue!AM$38","v":0},{"$f":"C_Revenue!AN$38","v":0},{"$f":"C_Revenue!AO$38","v":0},{"$f":"C_Revenue!AP$38","v":0},{"$f":"C_Revenue!AQ$38","v":0},{"$f":"C_Revenue!AR$38","v":0},{"$f":"C_Revenue!AS$38","v":0},{"$f":"C_Revenue!AT$38","v":0},{"$f":"C_Revenue!AU$38","v":0},{"$f":"C_Revenue!AV$38","v":0},{"$f":"C_Revenue!AW$38","v":0},{"$f":"C_Revenue!AX$38","v":0},{"$f":"C_Revenue!AY$38","v":0},{"$f":"C_Revenue!AZ$38","v":0},{"$f":"C_Revenue!BA$38","v":0},{"$f":"C_Revenue!BB$38","v":0},{"$f":"C_Revenue!BC$38","v":0},{"$f":"C_Revenue!BD$38","v":0},{"$f":"C_Revenue!BE$38","v":0},{"$f":"C_Revenue!BF$38","v":0},{"$f":"C_Revenue!BG$38","v":0},{"$f":"C_Revenue!BH$38","v":0},{"$f":"C_Revenue!BI$38","v":0},{"$f":"C_Revenue!BJ$38","v":0}]
[null,null,null,null,{"$f":"C_Revenue!E$39","v":"Asymmetric risk allowance"},{"$f":"C_Revenue!F$39","v":0},{"$f":"C_Revenue!G$39","v":"£'m nominal"},{"$f":"C_Revenue!H$39","v":0},{"$f":"C_Revenue!I$39","v":0},{"$f":"C_Revenue!J$39","v":0},{"$f":"C_Revenue!K$39","v":0},{"$f":"C_Revenue!L$39","v":0},{"$f":"C_Revenue!M$39","v":0},{"$f":"C_Revenue!N$39","v":0},{"$f":"C_Revenue!O$39","v":0},{"$f":"C_Revenue!P$39","v":0},{"$f":"C_Revenue!Q$39","v":0},{"$f":"C_Revenue!R$39","v":0},{"$f":"C_Revenue!S$39","v":0},{"$f":"C_Revenue!T$39","v":0},{"$f":"C_Revenue!U$39","v":0},{"$f":"C_Revenue!V$39","v":0},{"$f":"C_Revenue!W$39","v":0},{"$f":"C_Revenue!X$39","v":0},{"$f":"C_Revenue!Y$39","v":93.738300517184157},{"$f":"C_Revenue!Z$39","v":0},{"$f":"C_Revenue!AA$39","v":0},{"$f":"C_Revenue!AB$39","v":0},{"$f":"C_Revenue!AC$39","v":0},{"$f":"C_Revenue!AD$39","v":0},{"$f":"C_Revenue!AE$39","v":0},{"$f":"C_Revenue!AF$39","v":0},{"$f":"C_Revenue!AG$39","v":0},{"$f":"C_Revenue!AH$39","v":0},{"$f":"C_Revenue!AI$39","v":9.3554080230788301},{"$f":"C_Revenue!AJ$39","v":23.281544091707751},{"$f":"C_Revenue!AK$39","v":30.481833012731968},{"$f":"C_Revenue!AL$39","v":30.619515389665612},{"$f":"C_Revenue!AM$39","v":0},{"$f":"C_Revenue!AN$39","v":0},{"$f":"C_Revenue!AO$39","v":0},{"$f":"C_Revenue!AP$39","v":0},{"$f":"C_Revenue!AQ$39","v":0},{"$f":"C_Revenue!AR$39","v":0},{"$f":"C_Revenue!AS$39","v":0},{"$f":"C_Revenue!AT$39","v":0},{"$f":"C_Revenue!AU$39","v":0},{"$f":"C_Revenue!AV$39","v":0},{"$f":"C_Revenue!AW$39","v":0},{"$f":"C_Revenue!AX$39","v":0},{"$f":"C_Revenue!AY$39","v":0},{"$f":"C_Revenue!AZ$39","v":0},{"$f":"C_Revenue!BA$39","v":0},{"$f":"C_Revenue!BB$39","v":0},{"$f":"C_Revenue!BC$39","v":0},{"$f":"C_Revenue!BD$39","v":0},{"$f":"C_Revenue!BE$39","v":0},{"$f":"C_Revenue!BF$39","v":0},{"$f":"C_Revenue!BG$39","v":0},{"$f":"C_Revenue!BH$39","v":0},{"$f":"C_Revenue!BI$39","v":0},{"$f":"C_Revenue!BJ$39","v":0}]
[null,null,null,null,"Net revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA16:AA28)","v":0},{"$f":"SUM(AB16:AB28)","v":0},0,0,-11.880692329999874,2193.707974060223,2036.5061724346517,1873.2123394417638,1982.5759930980871,2055.7873327370871,2105.9671367352826,2140.3696426589045,2010.1703052558835,1889.2289955026231,2031.4370097527644,2092.8555383404205,2166.4189746100483,2265.3375296789418,2471.1222953947768,2500.985065983527,2805.1423017165466,2932.8979045425299,3090.2724160831444,3192.7543169413675,3391.2652764086079,3424.7723669572929,3540.0245404614266,3660.5414523725672,3752.3443344561174,3783.9585659570889,3832.0911175828664,4208.6853112001345,4310.2976273662152,4327.31744283017,4376.8026183237589,4221.8394238525279]
[null,null,null,null,{"$f":"C_Opex!E55","v":"Allowed Revenue passenger numbers forecast"},null,{"$f":"C_Opex!G55","v":"million pax"},{"$f":"C_Opex!H55","v":0},{"$f":"C_Opex!I55","v":0},{"$f":"C_Opex!J55","v":0},null,null,{"$f":"C_Opex!M55","v":0},{"$f":"C_Opex!N55","v":0},{"$f":"C_Opex!O55","v":0},{"$f":"C_Opex!P55","v":0},{"$f":"C_Opex!Q55","v":0},{"$f":"C_Opex!R55","v":0},{"$f":"C_Opex!S55","v":0},{"$f":"C_Opex!T55","v":0},{"$f":"C_Opex!U55","v":0},{"$f":"C_Opex!V55","v":0},{"$f":"C_Opex!W55","v":0},{"$f":"C_Opex!X55","v":0},null,null,{"$f":"C_Opex!AA55","v":72},{"$f":"C_Opex!AB55","v":72.7},{"$f":"C_Opex!AC55","v":73.400000000000006},{"$f":"C_Opex!AD55","v":80.102013999999997},{"$f":"C_Opex!AE55","v":80.886259999999993},{"$f":"C_Opex!AF55","v":22.11},{"$f":"C_Opex!AG55","v":19.399999999999999},{"$f":"C_Opex!AH55","v":61.6},{"$f":"C_Opex!AI55","v":73.008769000000001},{"$f":"C_Opex!AJ55","v":78.890704999999997},{"$f":"C_Opex!AK55","v":80.653560999999996},{"$f":"C_Opex!AL55","v":81.318197999999995},{"$f":"C_Opex!AM55","v":81.318197999999995},{"$f":"C_Opex!AN55","v":81.318197999999995},{"$f":"C_Opex!AO55","v":81.318197999999995},{"$f":"C_Opex!AP55","v":81.318197999999995},{"$f":"C_Opex!AQ55","v":81.318197999999995},{"$f":"C_Opex!AR55","v":81.318197999999995},{"$f":"C_Opex!AS55","v":81.318197999999995},{"$f":"C_Opex!AT55","v":81.318197999999995},{"$f":"C_Opex!AU55","v":81.318197999999995},{"$f":"C_Opex!AV55","v":81.318197999999995},{"$f":"C_Opex!AW55","v":81.318197999999995},{"$f":"C_Opex!AX55","v":81.318197999999995},{"$f":"C_Opex!AY55","v":81.318197999999995},{"$f":"C_Opex!AZ55","v":81.318197999999995},{"$f":"C_Opex!BA55","v":81.318197999999995},{"$f":"C_Opex!BB55","v":81.318197999999995},{"$f":"C_Opex!BC55","v":81.318197999999995},{"$f":"C_Opex!BD55","v":81.318197999999995},{"$f":"C_Opex!BE55","v":81.318197999999995},{"$f":"C_Opex!BF55","v":81.318197999999995},{"$f":"C_Opex!BG55","v":81.318197999999995},{"$f":"C_Opex!BH55","v":81.318197999999995},{"$f":"C_Opex!BI55","v":81.318197999999995},{"$f":"C_Opex!BJ55","v":81.318197999999995}]
[null,null,null,null,"Unprofiled yield per pax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=0,0,AA29/AA$30)","v":0},{"$f":"IF(AB29=0,0,AB29/AB$30)","v":0},{"$f":"IF(AC29=0,0,AC29/AC$30)","v":0},{"$f":"IF(AD29=0,0,AD29/AD$30)","v":0},{"$f":"IF(AE29=0,0,AE29/AE$30)","v":-0.14688146454045317},99.2179092745465,104.97454497085835,{"$f":"IF(AH29=0,0,AH29/AH$30)","v":30.409291224703956},27.155313262412179,26.058676148693149,26.11127283933914,26.320918260619898,24.719808784448023,23.232548703337269,24.981333326554587,25.736619721214439,26.641256543954018,27.857694653771617,30.388306137757468,30.755539688465884,34.495873872125728,36.066931839076538,38.002224496946482,39.262482389752016,41.703645184176466,42.115694287240515,43.532992952714309,45.015034056369124,46.143968099934007,46.532740014198161,47.124643829206185,51.755762113667778,53.005326401431269,53.214625376107946,53.823162907812581,51.917523109065058]
[null,null,null,null,{"$f":"C_Revenue!E$221","v":"H7 period price per passenger in period"},{"$f":"C_Revenue!F$221","v":0},{"$f":"C_Revenue!G$221","v":"nominal £/passenger"},{"$f":"C_Revenue!H$221","v":0},{"$f":"C_Revenue!I$221","v":0},{"$f":"C_Revenue!J$221","v":0},{"$f":"C_Revenue!K$221","v":0},{"$f":"C_Revenue!L$221","v":0},{"$f":"C_Revenue!M$221","v":0},{"$f":"C_Revenue!N$221","v":0},{"$f":"C_Revenue!O$221","v":0},{"$f":"C_Revenue!P$221","v":0},{"$f":"C_Revenue!Q$221","v":0},{"$f":"C_Revenue!R$221","v":0},{"$f":"C_Revenue!S$221","v":0},{"$f":"C_Revenue!T$221","v":0},{"$f":"C_Revenue!U$221","v":0},{"$f":"C_Revenue!V$221","v":0},{"$f":"C_Revenue!W$221","v":0},{"$f":"C_Revenue!X$221","v":0},null,null,{"$f":"C_Revenue!AA$221","v":0},{"$f":"C_Revenue!AB$221","v":0},{"$f":"C_Revenue!AC$221","v":0},{"$f":"C_Revenue!AD$221","v":0},{"$f":"C_Revenue!AE$221","v":0},{"$f":"C_Revenue!AF$221","v":0},{"$f":"C_Revenue!AG$221","v":0},{"$f":"C_Revenue!AH$221","v":30.189999999999998},{"$f":"C_Revenue!AI$221","v":31.32},{"$f":"C_Revenue!AJ$221","v":24.894590345731118},{"$f":"C_Revenue!AK$221","v":24.701605844198589},{"$f":"C_Revenue!AL$221","v":24.74431040958272},{"$f":"C_Revenue!AM$221","v":0},{"$f":"C_Revenue!AN$221","v":0},{"$f":"C_Revenue!AO$221","v":0},{"$f":"C_Revenue!AP$221","v":0},{"$f":"C_Revenue!AQ$221","v":0},{"$f":"C_Revenue!AR$221","v":0},{"$f":"C_Revenue!AS$221","v":0},{"$f":"C_Revenue!AT$221","v":0},{"$f":"C_Revenue!AU$221","v":0},{"$f":"C_Revenue!AV$221","v":0},{"$f":"C_Revenue!AW$221","v":0},{"$f":"C_Revenue!AX$221","v":0},{"$f":"C_Revenue!AY$221","v":0},{"$f":"C_Revenue!AZ$221","v":0},{"$f":"C_Revenue!BA$221","v":0},{"$f":"C_Revenue!BB$221","v":0},{"$f":"C_Revenue!BC$221","v":0},{"$f":"C_Revenue!BD$221","v":0},{"$f":"C_Revenue!BE$221","v":0},{"$f":"C_Revenue!BF$221","v":0},{"$f":"C_Revenue!BG$221","v":0},{"$f":"C_Revenue!BH$221","v":0},{"$f":"C_Revenue!BI$221","v":0},{"$f":"C_Revenue!BJ$221","v":0}]
[]
[null,null,null,null,{"$f":"C_Capex!E$118","v":"Total capex"},{"$f":"C_Capex!F$118","v":0},{"$f":"C_Capex!G$118","v":"£'m nominal"},{"$f":"C_Capex!H$118","v":0},{"$f":"C_Capex!I$118","v":0},{"$f":"C_Capex!J$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex!AA$118","v":0},{"$f":"C_Capex!AB$118","v":0},{"$f":"C_Capex!AC$118","v":0},{"$f":"C_Capex!AD$118","v":0},{"$f":"C_Capex!AE$118","v":0},{"$f":"C_Capex!AF$118","v":447},{"$f":"C_Capex!AG$118","v":283.99999999999994},{"$f":"C_Capex!AH$118","v":410.69830564149203},{"$f":"C_Capex!AI$118","v":681.94451080656995},{"$f":"C_Capex!AJ$118","v":850.39741114668288},{"$f":"C_Capex!AK$118","v":1221.3729846703261},{"$f":"C_Capex!AL$118","v":1162.7080212555354},{"$f":"C_Capex!AM$118","v":1522.0805993388838},{"$f":"C_Capex!AN$118","v":1564.134243866207},{"$f":"C_Capex!AO$118","v":1616.9624617093907},{"$f":"C_Capex!AP$118","v":1348.9436798551378},{"$f":"C_Capex!AQ$118","v":1490.3154854043403},{"$f":"C_Capex!AR$118","v":1106.0966339719282},{"$f":"C_Capex!AS$118","v":1530.721148145846},{"$f":"C_Capex!AT$118","v":2030.1307891780759},{"$f":"C_Capex!AU$118","v":2611.5317068991699},{"$f":"C_Capex!AV$118","v":1704.2198060334947},{"$f":"C_Capex!AW$118","v":1755.3464002144995},{"$f":"C_Capex!AX$118","v":1808.0067922209346},{"$f":"C_Capex!AY$118","v":1862.2469959875627},{"$f":"C_Capex!AZ$118","v":1918.1144058671896},{"$f":"C_Capex!BA$118","v":1975.6578380432054},{"$f":"C_Capex!BB$118","v":2034.9275731845016},{"$f":"C_Capex!BC$118","v":2095.9754003800367},{"$f":"C_Capex!BD$118","v":2158.8546623914376},{"$f":"C_Capex!BE$118","v":2223.6203022631807},{"$f":"C_Capex!BF$118","v":2290.3289113310761},{"$f":"C_Capex!BG$118","v":2359.0387786710085},{"$f":"C_Capex!BH$118","v":2429.8099420311391},{"$f":"C_Capex!BI$118","v":2502.7042402920729},{"$f":"C_Capex!BJ$118","v":2577.7853675008355}]
[]
[null,null,null,"Airport Charges Revenues 2018 prices"]
[]
[null,null,null,null,{"$f":" C_Index!E$41","v":"CPI annual growth rate"},{"$f":" C_Index!F$41","v":2018},{"$f":" C_Index!G$41","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Index!AA$41","v":0.94421715184893817},{"$f":" C_Index!AB$41","v":0.95027537372147974},{"$f":" C_Index!AC$41","v":0.97584579071597199},{"$f":" C_Index!AD$41","v":1},{"$f":" C_Index!AE$41","v":1.0177812745869397},{"$f":" C_Index!AF$41","v":1.0267505900865466},{"$f":" C_Index!AG$41","v":1.053265145554682},{"$f":" C_Index!AH$41","v":1.1496330799646897},{"$f":" C_Index!AI$41","v":1.2341981444194448},{"$f":" C_Index!AJ$41","v":1.2419443107681427},{"$f":" C_Index!AK$41","v":1.232316676795614},{"$f":" C_Index!AL$41","v":1.2344471272784734},{"$f":" C_Index!AM$41","v":1.2556288637596262},{"$f":" C_Index!AN$41","v":1.2807414410348188},{"$f":" C_Index!AO$41","v":1.3063562698555151},{"$f":" C_Index!AP$41","v":1.3324833952526254},{"$f":" C_Index!AQ$41","v":1.3591330631576779},{"$f":" C_Index!AR$41","v":1.3863157244208315},{"$f":" C_Index!AS$41","v":1.4140420389092483},{"$f":" C_Index!AT$41","v":1.4423228796874334},{"$f":" C_Index!AU$41","v":1.471169337281182},{"$f":" C_Index!AV$41","v":1.5005927240268058},{"$f":" C_Index!AW$41","v":1.5306045785073419},{"$f":" C_Index!AX$41","v":1.5612166700774888},{"$f":" C_Index!AY$41","v":1.5924410034790386},{"$f":" C_Index!AZ$41","v":1.6242898235486194},{"$f":" C_Index!BA$41","v":1.6567756200195918},{"$f":" C_Index!BB$41","v":1.6899111324199838},{"$f":" C_Index!BC$41","v":1.7237093550683833},{"$f":" C_Index!BD$41","v":1.7581835421697511},{"$f":" C_Index!BE$41","v":1.793347213013146},{"$f":" C_Index!BF$41","v":1.8292141572734091},{"$f":" C_Index!BG$41","v":1.8657984404188772},{"$f":" C_Index!BH$41","v":1.9031144092272547},{"$f":" C_Index!BI$41","v":1.9411766974117999},{"$f":" C_Index!BJ$41","v":1.9800002313600358}]
[]
[null,null,null,null,"Opex",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA16/AA$38","v":0},0,0,0,1205.241417993112,1106.4030651340991,{"$f":"AG16/AG$38","v":916.6248371210811},1130.179213201103,1119.0732136875358,1157.174412053216,1181.8568261302412,1170.1826925539278,{"$f":"AM16/AM$38","v":1180.0332823075626},1191.6022360556763,1203.284610918967,1215.0815188691531,1226.9940827796352,1239.0234365323765,1251.170725125831,1263.4371047839272,1275.8237430661229,1288.3318189785357,1300.9625230861684,1313.717057626229,1326.5966366225643,1339.6024860012169,1352.7358437071114,1365.997959821887,1379.390096682886,1392.9135290033064,1406.569543993535,1420.3594414836673,1434.2845340472329,1448.3461471261273,1462.5456191567755,1476.8843016975284]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$25/AA$38","v":0},0,0,0,0,0,0,0,0.23984212043945474,0,0,0,{"$f":"AM$25/AM$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation POS",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA17:AA20)/AA$38","v":0},0,0,0,0,808.44041485423054,825.62927516498928,818.70037706472453,855.61368822232305,893.89314920255822,945.02705481659791,994.92565385501052,{"$f":"SUM(AM17:AM20)/AM$38","v":853.18414921656029},734.90020637877683,730.61899238882381,754.04363529955151,786.33395011093057,819.85193616158483,910.08865784322495,899.46678740353093,1052.5825062869676,1089.8383533092922,1148.0025402666329,1167.4958703226375,1253.170409436133,1234.5075301575782,1262.7283514934629,1293.4318684523989,1306.200747353485,1283.4279447492077,1269.0735196072808,1435.0732825293333,1452.6186970413266,1424.3276351236029,1412.9341920015886,1295.7633778838808]
[null,null,null,null,"Return on year average RAB",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$21/AA$38","v":0},0,0,0,0,809.00007175921212,809.94944206042771,595.76341032287485,599.72658181308486,631.63802473748467,637.49860541636883,636.6083323497428,{"$f":"AM$21/AM$38","v":668.89634255172621},690.46097926540449,717.68224303417026,740.61394170552683,759.55670081308688,773.11319547042297,783.69022344026541,805.21401128294667,838.34283061284214,862.74195674473322,872.14569491348482,880.48283216557775,887.23504596913028,893.08868444921711,899.30187286392709,904.8432887488284,910.0181954007769,915.91945542590327,923.14107047119444,927.90259938760437,929.35652315269351,931.53017620123421,935.06386362984563,941.74298366438757]
[null,null,null,null,"Revenue allowance for tax POS",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA22/AA$38","v":0},0,0,0,0,{"$f":"AF22/AF$38","v":0},0,0,0,0,0,0,{"$f":"AM22/AM$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$27","v":0},{"$f":"AB$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$28/AA$38","v":0},0,0,0,0,0,0,0,{"$f":"AI$28/AI$38","v":7.5801507767454366},18.746045124445324,24.735389520162713,24.804233987057017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40:AA46)","v":0},{"$f":"SUM(AB40:AB46)","v":0},0,0,1205.241417993112,2723.8435517475418,2552.2035543464981,2544.6430005887023,2582.2334766201288,2701.451631117704,2789.1178758833703,2826.5209127457383,2702.1137740758491,2616.9634216998575,2651.5858463419613,2709.7390958742317,2772.8847337036527,2831.9885681643841,2944.9496064093214,2968.1179034704046,3166.7490799659327,3240.9121290325611,3321.1107582662862,3361.6957601144441,3467.0020920278275,3467.1987006080121,3514.7660680645013,3564.2731170231141,3595.6090394371477,3592.2609291784174,3598.7841340720101,3783.3353234006049,3816.2597542412532,3804.2039584509644,3810.5436747882095,3714.3906632457965]
[null,null,null,null,"Non-aero",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$23/AA$38","v":0},0,0,0,-1216.9145472072662,-514.24367816091922,-533.3811302648777,-881.22467496123625,-955.99682872164465,-1032.9791210264179,-1068.8412676069124,-1081.6190353126908,{"$f":"AM$23/AM$38","v":-1088.2001676345458},-1128.9584007128976,-1083.7360588705196,-1126.3801437503521,-1166.2936156940571,-1185.397520373338,-1184.9721487418685,-1221.8073374972971,-1247.8021757283684,-1274.3278326867078,-1290.1469419812877,-1304.598181009796,-1325.2647093197381,-1346.5081007184772,-1365.7688355383918,-1385.7730271680718,-1406.2357359105308,-1427.5054920259688,-1449.2999666528876,-1469.7850929244682,-1493.2748446097874,-1517.4809754163928,-1542.8226018836165,-1569.0496376831916]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$26/AA$38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$26/AM$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24/AA$38","v":0},0,0,0,0,-73.045977011494216,-85.305321545995611,-34.018152574600769,-19.868981521321725,-13.174994000905585,-11.326971879897155,-11.032847839471376,{"$f":"AM$24/AM$38","v":-12.986482771179936},-12.899324417825575,-12.80920885696877,-12.716086481537516,-12.619906996009668,-12.520619407682013,-12.418172017834287,-12.312512412786955,-12.203587454851554,-12.091343273172246,-11.975725254457428,-12.055159218816344,-12.135551934050699,-12.216904305380064,-12.302017020967384,-12.385326689594546,-12.472468462544995,-12.557742657279286,-12.646922642488672,-12.734169947981773,-12.822389397746932,-12.91462876582087,-13.004836016207017,-13.099141453024764]
[null,null,null,null,"Net revenue requirement",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA44+SUM(AA47:AA50)","v":0},0,0,0,-11.673129214154187,2136.553896575128,1933.5171025356246,1629.4001730528653,1606.3676663771623,1655.2975160903804,1708.9496363965607,1733.8690295935762,1600.9271236701234,1475.1056965691344,1555.0405786144729,1570.642865642342,1593.9712110135861,1634.0704283833641,1747.5592856496187,1733.9980535603206,1906.7433167827128,1954.4929530726811,2018.988091030541,2045.0424198858318,2129.6018307740383,2108.4736955841549,2136.6952155051422,2166.114763165448,2176.900835064072,2152.1976944951689,2136.8372447766337,2300.816060528155,2310.1625202337186,2273.8083542687505,2254.716236888386,2132.24188410958]
[null,null,null,null,"Passengers",null,{"$f":"G30","v":"million pax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$30","v":72},72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m CPI-real 2018/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA51=0,0,AA51/AA52)","v":0},{"$f":"IF(AB51=0,0,AB51/AB52)","v":0},0,0,-0.14431535361078862,96.632921599960568,99.66583002760953,26.451301510598462,22.002393525867589,20.982161537159296,21.188768545465223,21.322029659259989,19.687193802180953,18.139921110513718,19.122909961857161,19.314777064321348,19.601654367864697,20.094769296085044,21.49038380867243,21.323616314767829,23.44792879919342,24.035123762490176,24.828244362111185,25.148644094226388,26.188502489615406,25.928681985601244,26.275732468950459,26.637515543143838,26.770155864300783,26.466372195005711,26.277479055507769,28.293987288406896,28.408924165212301,27.961863521234825,27.72708068233861,26.220968203323689]
[null,null,null,null,"Profiled yield per pax",null,"£'m CPI-real 2018/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA32/AA$38","v":0},0,0,0,0,0,0,{"$f":"AH32/AH$38","v":26.260552628606742},{"$f":"AI32/AI$38","v":25.376800428372572},20.044852357618041,20.044852357618037,20.044852357618037,{"$f":"AM32/AM$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex",null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$34/AA$38","v":0},0,0,0,0,435.35402298850551,269.63770822439659,357.24294368261081,552.54054131425573,684.73071117070617,991.11941570591682,941.8856389733777,{"$f":"AM$34/AM$38","v":1212.2058064048026},1221.2724549635961,1237.7653011059756,1012.3530879717955,1096.5191899179363,797.8677688547665,1082.5145971802935,1407.542525858029,1775.1401152266078,1135.6977671198222,1146.83205895433,1158.0755105127059,1169.4291919883208,1180.8941840666375,1192.4715780280753,1204.1624758518799,1215.967990321016,1227.8892451280847,1239.9273749822817,1252.0835257174019,1264.3588544009058,1276.7545294440522,1289.2717307131113,1301.9116496416716]
[]
[null,null,null,null,{"$f":"\"Live scenario H7 aero charge table \"&$F$61&\" prices\"","v":"Live scenario H7 aero charge table 2020 prices"}]
[]
[null,null,null,null,{"$f":" I_Global!E$18","v":"Model Start Date"},{"$f":" I_Global!F$18","v":"2015-01-01"},{"$f":" I_Global!G$18","v":"date"},{"$f":" I_Global!H$18","v":"fixed for all scenarios"},{"$f":" I_Global!I$18","v":"CAA"}]
[null,null,null,null,"Output price base",{"$f":"CAAgraphs!$C$4","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AH40 * $AF$38 - AH64","v":0},{"$f":" AI40 * $AF$38 - AI64","v":0},{"$f":" AJ40 * $AF$38 - AJ64","v":0},{"$f":" AK40 * $AF$38 - AK64","v":0},{"$f":" AL40 * $AF$38 - AL64","v":0}]
[null,null,null,null,{"$f":" C_Time!E$76","v":"H7 flags"},null,{"$f":" C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$76","v":5},null,{"$f":" C_Time!AA$76","v":0},{"$f":" C_Time!AB$76","v":0},{"$f":" C_Time!AC$76","v":0},{"$f":" C_Time!AD$76","v":0},{"$f":" C_Time!AE$76","v":0},{"$f":" C_Time!AF$76","v":0},{"$f":" C_Time!AG$76","v":0},{"$f":" C_Time!AH$76","v":1},{"$f":" C_Time!AI$76","v":1},{"$f":" C_Time!AJ$76","v":1},{"$f":" C_Time!AK$76","v":1},{"$f":" C_Time!AL$76","v":1},{"$f":" C_Time!AM$76","v":0},{"$f":" C_Time!AN$76","v":0},{"$f":" C_Time!AO$76","v":0},{"$f":" C_Time!AP$76","v":0},{"$f":" C_Time!AQ$76","v":0},{"$f":" C_Time!AR$76","v":0},{"$f":" C_Time!AS$76","v":0},{"$f":" C_Time!AT$76","v":0},{"$f":" C_Time!AU$76","v":0},{"$f":" C_Time!AV$76","v":0},{"$f":" C_Time!AW$76","v":0},{"$f":" C_Time!AX$76","v":0},{"$f":" C_Time!AY$76","v":0},{"$f":" C_Time!AZ$76","v":0},{"$f":" C_Time!BA$76","v":0},{"$f":" C_Time!BB$76","v":0},{"$f":" C_Time!BC$76","v":0},{"$f":" C_Time!BD$76","v":0},{"$f":" C_Time!BE$76","v":0},{"$f":" C_Time!BF$76","v":0},{"$f":" C_Time!BG$76","v":0},{"$f":" C_Time!BH$76","v":0},{"$f":" C_Time!BI$76","v":0},{"$f":" C_Time!BJ$76","v":0}]
[]
[null,null,null,null,"Opex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA40 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,{"$f":"AH40 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AH$62","v":1160.4121740577814},1149.0090825037255,1188.1295104086921,1213.4721936270382,1201.4857700888092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA41 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,0,0.24625803868881874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA42 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,840.60109525528412,878.50185926839663,917.80531841804805,970.30708618069309,1021.5405021878752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on year average RAB",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA43 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,{"$f":"AH43 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AH$62","v":611.70043310098515},615.76962176717245,648.53471462031314,654.55206929060716,653.6379808941108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue allowance for tax",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA44 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},{"$f":"AB44 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AB$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA45 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA46 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,0,7.7829242829683709,19.247512893313267,25.397075785847644,25.467761882855566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:AA70)","v":0},{"$f":"SUM(AB64:AB70)","v":0},0,0,0,0,0,2612.7137024140507,{"$f":"SUM(AI64:AI70)","v":2651.3097458609518},2773.7170563403665,2863.7284248841861,2902.1320150536503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA48 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,-904.79795501527451,-981.57030801081578,-1060.6119220609569,-1097.4334022242497,-1110.5529827561465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA49 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA50 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,{"$f":"AH50 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AH$62","v":-34.928158229625517},-20.40048850143577,-13.52743286481652,-11.629975061578124,-11.327983029512316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:AA74)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH71:AH74)","v":1672.9875891691506},{"$f":"SUM(AI71:AI74)","v":1649.3389493487002},1699.5777014145931,1754.6650475983583,1780.2510492679914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$52*AA$62","v":0},0,0,0,0,0,0,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA75=0,0,AA75/AA76)","v":0},{"$f":"IF(AB75=0,0,AB75/AB76)","v":0},0,0,0,0,0,{"$f":"IF(AH75=0,0,AH75/AH76)","v":27.158889434564134},{"$f":"IF(AI75=0,0,AI75/AI76)","v":22.59097053600096},21.54344673956955,21.755580607263681,21.892406534488032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,{"$f":"AH54 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AH$62","v":26.963037907420784},{"$f":"AI54 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AI$62","v":26.055644814340067},20.581063986382027,20.581063986382024,20.581063986382024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Revenue!E50","v":"Unprofiled yield per passenger"},null,{"$f":"C_Revenue!G50","v":"nominal £/passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Revenue!AH50","v":30.40929122470396},{"$f":"C_Revenue!AI50","v":27.155313262412179},{"$f":"C_Revenue!AJ50","v":26.058676148693142},{"$f":"C_Revenue!AK50","v":26.111272839339147},{"$f":"C_Revenue!AL50","v":26.320918260619894}]
[null,null,null,null,{"$f":"E80","v":"Unprofiled yield per passenger"},null,{"$f":"G77","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH80/AH38*$AF$38","v":27.158889434564131},{"$f":"AI80/AI38*$AF$38","v":22.590970536000956},{"$f":"AJ80/AJ38*$AF$38","v":21.543446739569553},{"$f":"AK80/AK38*$AF$38","v":21.755580607263681},{"$f":"AL80/AL38*$AF$38","v":21.892406534488039}]
[null,null,null,null,"Unprofiled yield per passenger check",{"$f":"SUM(AH82:AL82)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AH81-AH77,1)","v":0},{"$f":"ROUND(AI81-AI77,1)","v":0},{"$f":"ROUND(AJ81-AJ77,1)","v":0},{"$f":"ROUND(AK81-AK77,1)","v":0},{"$f":"ROUND(AL81-AL77,1)","v":0}]
[]
[null,null,null,null,"Capex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA56 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*AA$62","v":0},0,0,0,0,0,0,366.79940323037556,567.32132684115197,703.04766174490328,1017.6324449222833,967.08163560995956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["HAL RBP H7 aero charge table "]
[]
[null,null,null,"HAL RBP Update 2: Airport Charges Revenues 2018 prices"]
[]
[null,null,null,null,"Opex",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084.3873208353236,1140.7945890919098,1161.9499600834465,1154.7004252622337,1147.3715485190962]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Regulatory depreciation",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878.8085836040708,862.0148896925873,824.40955242810332,845.26920640823801,879.57893881019641]
[null,null,null,null,"Cost of capital",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1480.289385678652,1455.4658209567847,1442.6217749031828,1451.5585547325074,1475.1652027266878]
[null,null,null,null,"Revenue allowance for tax",null,"£'m RPI-real 2018"]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m RPI-real 2018"]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.89928363355067,22.289096220833457,21.635074397464042,21.004926599479656,20.393132620854036]
[null,null,null,null,"Total revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA90:AA96)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH90:AH96)","v":3466.3845737515971},3480.5643959621152,3450.6163618121968,3472.5331130024592,3522.5088226768344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-661.49219795237855,-742.89414174149545,-829.75164191875285,-866.55654684116848,-874.96747951952693]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Cargo revenue",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-37.63522970551756,-28.068153125641476,-17.822304761830299,-15.800802115139591,-15.254463593501725]
[null,null,null,null,"Net revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA97+SUM(AA98:AA100)","v":0},0,0,0,0,0,0,2767.2571460937011,2709.602101094978,2603.0424151316138,2590.175764046151,2632.286879563806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.472559487909749,58.022703606283734,67.661266513324009,71.831003821106421,74.141739035763848]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m RPI-real 2018/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA101=0,0,AA101/AA102)","v":0},0,0,0,0,0,0,60.85553963219202,46.69899767996219,38.471677360916928,36.059300667674485,35.503441297675337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,"£'m RPI-real 2018/ passenger","Assume X=0","HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.539316811319296,45.173690801129183,44.900529803716516,44.944122551098772,44.944122551098772]
[]
[null,null,null,null,"Capex",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440.47284311737519,685.77958022078519,825.41705967730729,1184.6176984707486,1308.4209517058996]
[]
[null,null,null,"HAL RBP no H7 RAB adj: Airport Charges Revenues 2018 prices"]
[]
[null,null,null,null,"Opex",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033.207280053939,1113.2826239333576,1157.0801877369338,1177.8720899036825,1186.4214645709171]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Regulatory depreciation",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881.89039812494764,864.90307307051455,814.71199910592054,823.67548865537287,829.06687117316926]
[null,null,null,null,"Cost of capital",null,"£'m RPI-real 2018","HAL updated RPI inflation from RBP","HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1588.3774154891687,1546.7076948721856,1511.8582932095055,1480.7631099442472,1448.520747356474]
[null,null,null,null,"Revenue allowance for tax",null,"£'m RPI-real 2018"]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m RPI-real 2018"]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m RPI-real 2018",null,"HAL RBP PCM update "]
[null,null,null,null,"Total revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:AA116)","v":0},0,0,0,0,0,0,3503.4750936680557,3524.8933918760576,3483.6504800523599,3482.3106885033026,3464.00908310056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-707.7438103489003,-826.43604397451145,-906.59714050113462,-945.98907416859038,-950.54692136993617]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Cargo revenue",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.803090900298377,-13.869192255174358,-12.622717218371584,-11.998317992202983,-11.779325230457331]
[null,null,null,null,"Net revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA117+SUM(AA118:AA120)","v":0},0,0,0,0,0,0,2779.9281924188572,2684.5881556463719,2564.4306223328535,2524.3232963425094,2501.6828365001666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.557990220050925,56.20466337058766,65.645030113893739,70.374011854585291,72.032586574469946]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m RPI-real 2018/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA121=0,0,AA121/AA122)","v":0},0,0,0,0,0,0,66.892748607404883,47.764509111022235,39.065114569733332,35.870106447228707,34.72987651101262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,"£'m RPI-real 2018/ passenger","Assume X=0","HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.06796541794435,44.159842256964907,43.945474090668959,43.945474090668966,43.945474090668952]
[]
[null,null,null,null,"Capex",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,535,523,516,515]
[]
[null,null,null,"HAL RBP H7 RAB adj: Airport Charges Revenues 2018 prices"]
[]
[null,null,null,null,"Opex",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054.1832112886541,1125.2439696155166,1158.8507333096875,1169.0336231939414,1166.7419047960823]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Regulatory depreciation",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246.89039812494781,232.12184473442238,189.42138493787454,215.13487448732673,246.77625700512311]
[null,null,null,null,"Cost of capital",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1513.515274300896,1541.6968743527543,1586.8213619647822,1650.3032308726999,1722.8287213113192]
[null,null,null,null,"Revenue allowance for tax",null,"£'m RPI-real 2018"]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m RPI-real 2018"]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m RPI-real 2018",null,"HAL RBP PCM update "]
[null,null,null,null,"Total revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:AA136)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH130:AH136)","v":2814.5888837144976},2899.0626887026933,2935.0934802123443,3034.4717285539682,3136.3468831125247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-732.91234636995239,-867.49814956351918,-961.18853298908107,-1011.7908560229594,-1025.5130437413854]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018"]
[null,null,null,null,"Cargo revenue",null,"£'m RPI-real 2018",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.607607249569599,-13.604812463815641,-12.313931108386091,-11.667287336463344,-11.440492844183261]
[null,null,null,null,"Net revenue requirement",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA137+SUM(AA138:AA140)","v":0},0,0,0,0,0,0,2066.0689300949757,2017.9597266753585,1961.5910161148772,2011.0135851945456,2099.3933465269561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.179295194894749,58.397380098457489,68.206044574262862,73.119518432632162,74.842799251879683]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m RPI-real 2018/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA141=0,0,AA141/AA142)","v":0},0,0,0,0,0,0,47.848602455633753,34.55565512139578,28.759782631568577,27.503102157974006,28.050705846283932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,"£'m RPI-real 2018/ passenger","Assume declining charge (X=4,52%)","HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.813077468924426,34.309587901036153,32.637209318835666,31.204781824682126,29.835222712011873]
[]
[null,null,null,null,"Capex",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,685,858,1041,1130]
[]
[null,null,null,"Live HAL scenario: Airport Charges Revenues 2018 prices"]
[null,null,null,null,{"$f":"CAAgraphs!C$175","v":"HAL RBP Update 2"},{"$f":"CAAgraphs!D$175","v":1}]
[]
[null,null,null,null,"Opex",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I90,I110,I130)","v":"HAL RBP PCM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA90,AA110,AA130)","v":0},0,0,0,0,0,0,1084.3873208353236,1140.7945890919098,1161.9499600834465,1154.7004252622337,1147.3715485190962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I91,I111,I131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA91,AA111,AA131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I92,I112,I132)","v":"HAL RBP PCM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA92,AA112,AA132)","v":0},0,0,0,0,0,0,878.8085836040708,862.0148896925873,824.40955242810332,845.26920640823801,879.57893881019641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cost of capital",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I93,I113,I133)","v":"HAL RBP PCM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA93,AA113,AA133)","v":0},0,0,0,0,0,0,1480.289385678652,1455.4658209567847,1442.6217749031828,1451.5585547325074,1475.1652027266878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue allowance for tax",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA94,AA114,AA134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA95,AA115,AA135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I96,I116,I136)","v":"HAL RBP PCM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA96,AA116,AA136)","v":0},0,0,0,0,0,0,22.89928363355067,22.289096220833457,21.635074397464042,21.004926599479656,20.393132620854036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m RPI-real 2018",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:AA157)","v":0},0,0,0,0,0,0,3466.3845737515971,3480.5643959621152,3450.6163618121968,3472.5331130024592,3522.5088226768344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA98,AA118,AA138)","v":0},0,0,0,0,0,0,-661.49219795237855,-742.89414174149545,-829.75164191875285,-866.55654684116848,-874.96747951952693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m RPI-real 2018",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA99,AA119,AA139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m RPI-real 2018",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA100,AA120,AA140)","v":0},0,0,0,0,0,0,-37.63522970551756,-28.068153125641476,-17.822304761830299,-15.800802115139591,-15.254463593501725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net revenue requirement",null,"£'m RPI-real 2018",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA158+SUM(AA159:AA161)","v":0},0,0,0,0,0,0,2767.2571460937011,2709.602101094978,2603.0424151316138,2590.175764046151,2632.286879563806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA102,AA122,AA142)","v":0},0,0,0,0,0,0,45.472559487909749,58.022703606283734,67.661266513324009,71.831003821106421,74.141739035763848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m RPI-real 2018/ passenger",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA103,AA123,AA143)","v":0},0,0,0,0,0,0,60.85553963219202,{"$f":"CHOOSE($F$149,AI103,AI123,AI143)","v":46.69899767996219},38.471677360916928,36.059300667674485,35.503441297675337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,"£'m RPI-real 2018/ passenger",null,"HAL RBP PCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA104,AA124,AA144)","v":0},0,0,0,0,0,0,32.539316811319296,45.173690801129183,44.900529803716516,44.944122551098772,44.944122551098772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex",null,"£'m RPI-real 2018",null,{"$f":"CHOOSE($F$149,I106,I126,I146)","v":"HAL RBP PCM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$149,AA106,AA126,AA146)","v":0},0,0,0,0,0,0,440.47284311737519,685.77958022078519,825.41705967730729,1184.6176984707486,1308.4209517058996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Airport Charges Revenues Nominal prices"]
[]
[null,null,null,null,"RPI indexation factor (annual average)",2018,"factor",null,"HAL RBP PCM update",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91817105652559949,0.93418171056525612,0.96765315182006517,1,1.0256288842852916,1.0410476472329093,1.0668378300160073,1.0960613870434202,1.1244068418461577,1.1581390471015425,1.1928832185145886,1.2286697150700263,1.2655298065221272,1.303495700717791,1.3426005717393248,1.3828785888915045,1.4243649465582497,1.4670958949549973,1.5111087718036471,1.5564420349577566,1.6031352960064893,1.6512293548866841,1.7007662355332847,1.7517892225992833,1.8043428992772619,1.8584731862555799,1.9142273818432474,1.9716542032985447,2.030803829397501,2.0917279442794259,2.1544797826078086,2.2191141760860429,2.285687601368624,2.354258229409683,2.4248859762919737,2.4976325555807328]
[]
[null,null,null,null,"Opex",null,"£'m nominal",null,{"$f":"CHOOSE($F$149,I112,I132,I152)","v":"HAL RBP PCM update "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA151*AA$171","v":0},0,0,0,0,0,0,{"$f":"AH151*AH$171","v":1188.5550709670631},{"$f":"AI151*AI$171","v":1282.7172411160195},1345.6996195507181,1377.4227597069776,1409.7406735984127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m nominal",null,{"$f":"CHOOSE($F$149,I113,I133,I153)","v":"HAL RBP PCM update "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152*AA$171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£'m nominal",null,{"$f":"CHOOSE($F$149,I116,I136,I154)","v":"HAL RBP PCM update "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA153*AA$171","v":0},0,0,0,0,0,0,963.22815509074132,969.25543974360608,954.78089347049274,1008.3074514515311,1080.7120041295202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cost of capital",null,"£'m nominal",null,{"$f":"CHOOSE($F$149,I117,I137,I157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA154*AA$171","v":0},0,0,0,0,0,0,1622.4880372925957,1636.5357271570435,1670.7566077143081,1731.5398406316981,1812.490809315417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue allowance for tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155*AA$171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA156*AA$171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m nominal",null,{"$f":"CHOOSE($F$149,I118,I138,I158)","v":"HAL RBP PCM update "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA157*AA$171","v":0},0,0,0,0,0,0,25.099020581690237,25.062012289272477,25.056424446649984,25.056424446649984,25.056424446649988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA173:AA179)","v":0},0,0,0,0,0,0,3799.3702839320899,3913.5704203059413,3996.2935451821691,4142.3264762368563,4327.9999114899992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m nominal",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA159*AA$171","v":0},0,0,0,0,0,0,-725.03605600608466,-835.31525574156672,-960.96777590272472,-1033.7007626207808,-1075.0460437567963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA160*AA$171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m nominal",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA161*AA$171","v":0},0,0,0,0,0,0,-41.250522072727307,-31.560023412456893,-20.640707054019426,-18.848511682219833,-18.742697436973856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net revenue requirement",null,"£'m nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180+SUM(AA181:AA183)","v":0},0,0,0,0,0,0,3033.0837058532779,3046.6951411519176,3014.6850622254251,3089.7772019338554,3234.2111702962293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,"HAL RBP PCM update ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$163","v":0},0,0,0,0,0,0,45.472559487909749,{"$f":"AI$163","v":58.022703606283734},67.661266513324009,71.831003821106421,74.141739035763848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled yield per pax",null,"£'m nominal/ passenger",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA164*AA$171","v":0},0,0,0,0,0,0,66.701407178536215,52.508672498707334,44.555551759170314,43.014534637840789,43.622003103220159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,"£'m nominal/ passenger",null,{"$f":"CHOOSE($F$149,I128,I148,I166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA165*AA$171","v":0},0,0,0,0,0,0,35.665088717659906,50.793607008232492,52.001056801230654,53.613089562068801,55.221482248930876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA167*AA$171","v":0},0,0,0,0,0,0,482.78527538218907,771.09525199863685,955.94772695603365,1413.110572861131,1607.6171979241403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Live HAL scenario H7 aero charge table Real CPI-\"&$F$61&\" prices\"","v":"Live HAL scenario H7 aero charge table Real CPI-2020 prices"}]
[]
[null,null,null,null,"Opex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA173/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,1061.5122700742672,1067.1144582295406,1112.5280469285783,1147.6511338021458,1172.5508824969315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA174/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,0,{"$f":"(AI174/AI$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA175/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,860.27019739008449,806.34021303724114,789.34444747193174,840.10895110058459,898.881502037215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cost of capital",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA176/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,1449.0628172857571,1361.4621210977546,1381.2618794482471,1442.6969841468986,1507.5380442529374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue allowance for tax",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA177/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA178/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA179/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,22.416225352210944,20.849517577966459,20.714856828117256,20.876694335545171,20.840664632413432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA193:AA197)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH193:AH197)","v":3370.8452847501085},3234.9167923645364,3283.1343738487571,3430.4570690496289,3578.9704287870836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA181/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,-647.53808089893755,-694.91307827592277,-794.45931867268723,-861.26633517094774,-894.16884320594784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA182/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA183/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,-36.841317997609949,-26.255324405084085,-17.064258005586584,-15.704340334251702,-15.589226324867397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA197:AA203)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH197:AH203)","v":2708.8821112057717},2534.5979072614955,2492.3256539986005,2574.3630878799745,2690.0530238886818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$185","v":0},0,0,0,0,0,0,45.472559487909749,{"$f":"AI$185","v":58.022703606283734},67.661266513324009,71.831003821106421,74.141739035763848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA186/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,59.571797622828122,43.682864632784948,36.835338479923465,35.839163466117931,36.282572527616026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA187/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,31.852902917051658,42.256072255609205,42.990748693687053,44.669744701788922,45.93043171443432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA189/AA$38) *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":0},0,0,0,0,0,0,431.18110901869983,641.48735645276281,790.30910181224658,1177.3857660642088,1337.1345520815776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Delta to HAL RBP: Airport Charges Revenues 2020 prices"]
[]
[null,null,null,null,"Opex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA64-AA193","v":0},0,0,0,0,0,0,98.89990398351415,81.894624274184935,75.601463480113807,65.821059824892473,28.934887591877668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA65-AA194","v":0},0,0,0,0,0,0,0,0.24625803868881874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA66-AA195","v":0},0,0,0,0,0,0,-19.669102134800369,72.161646231155487,128.4608709461163,130.1981350801085,122.65900015066018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cost of capital",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA67-AA196","v":0},0,0,0,0,0,0,-837.36238418477194,-745.69249933058211,-732.72716482793396,-788.14491485629139,-853.90006335882663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue allowance for tax",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA68-AA197","v":0},0,0,0,0,0,0,{"$f":"AH68-AH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity issuance cost allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA69-AA198","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM69-AM198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asymmetric risk allowance",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70-AA199","v":0},0,0,0,0,0,0,{"$f":"AH70-AH199","v":-22.416225352210944},-13.066593294998089,-1.4673439348039885,4.5203814503024731,4.6270972504421337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71-AA200","v":0},0,0,0,0,0,0,-758.13158233605782,-583.60704650358457,-509.41731750839062,-566.7286441654428,-676.8384137334333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-aero (inc ORCs)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA72-AA201","v":0},0,0,0,0,0,0,-257.25987411633696,-286.65722973489301,-266.15260338826965,-236.16706705330193,-216.38413955019871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non aero revenues bonus (+ve) / penalty (-ve)",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA73-AA202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cargo revenue",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA74-AA203","v":0},0,0,0,0,0,0,1.9131597679844319,5.8548359036483149,3.5368251407700644,4.0743652726735782,4.2612432953550812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net revenue requirement",null,"£'m CPI-real 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75-AA204","v":0},0,0,0,0,0,0,-1035.8945220366211,-885.25895791279527,-792.74795258400741,-819.69804028161616,-909.80197462069032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Passengers",null,"m ppa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA76-AA205","v":0},0,0,0,0,0,0,16.127440512090253,14.986065393716267,11.229438486675988,8.8225571788935753,7.1764589642361472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA77-AA206","v":0},0,0,0,0,0,0,-32.412908188263984,-21.091894096783989,-15.291891740353915,-14.08358285885425,-14.390165993127994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profiled yield per pax",null,{"$f":"\"£'m CPI-real \"  &$F$61 &\"/ passenger\"","v":"£'m CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA78-AA207","v":0},0,0,0,0,0,0,-4.8898650096308742,-16.200427441269138,-22.409684707305026,-24.088680715406898,-25.349367728052297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$84-AA$209","v":0},0,0,0,0,0,0,-64.381705788324268,-74.166029611610838,-87.261440067343301,-159.75332114192554,-370.052916471618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Building block graph data (£m nominal)"]
[]
[null,null,"Outturn Q6 data"]
[]
[null,null,null,null,"Opex outturn",null,"£'m nominal",null,"HAL reg accts up to 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1161,1138,1128,1130,1155,1095]
[null,null,null,null,"Non-aero outturn",null,"£'m nominal",null,"HAL reg accts up to 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1046,1087,1148,1207,1219,512]
[null,null,null,null,"Capex outturn",null,"£'m nominal",null,"HAL reg accts up to 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,668,693,793,856,424]
[null,null,null,null,"Yr average RAB outturn",null,"£'m nominal",null,"HAL reg accts up to 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14891,15079,15512,15994,16400,16545]
[]
[null,null,"RAB data calculated from PCM"]
[]
[null,null,null,null,{"$f":"C_Revenue!E$21","v":"Year average Basic RAB balance post inflation adjustment"},null,{"$f":"C_Revenue!G$21","v":"£'m nominal"},{"$f":"C_Revenue!H$21","v":0},{"$f":"C_Revenue!I$21","v":0},{"$f":"C_Revenue!J$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Revenue!AA$21","v":0},{"$f":"C_Revenue!AB$21","v":0},{"$f":"C_Revenue!AC$21","v":0},{"$f":"C_Revenue!AD$21","v":0},{"$f":"C_Revenue!AE$21","v":0},{"$f":"C_Revenue!AF$21","v":15526.005627267841},{"$f":"C_Revenue!AG$21","v":15945.635831471212},{"$f":"C_Revenue!AH$21","v":17080.033025929024},{"$f":"C_Revenue!AI$21","v":18458.389886102887},{"$f":"C_Revenue!AJ$21","v":19562.574845075971},{"$f":"C_Revenue!AK$21","v":19591.026505948583},{"$f":"C_Revenue!AL$21","v":19597.489453134156},{"$f":"C_Revenue!AM$21","v":20079.804923480908},{"$f":"C_Revenue!AN$21","v":21141.703589521177},{"$f":"C_Revenue!AO$21","v":22414.714550894241},{"$f":"C_Revenue!AP$21","v":23593.537755748337},{"$f":"C_Revenue!AQ$21","v":24680.931944295466},{"$f":"C_Revenue!AR$21","v":25623.863531268602},{"$f":"C_Revenue!AS$21","v":26493.914323223871},{"$f":"C_Revenue!AT$21","v":27765.991965298766},{"$f":"C_Revenue!AU$21","v":29486.53199304318},{"$f":"C_Revenue!AV$21","v":30951.602051050755},{"$f":"C_Revenue!AW$21","v":31914.748545417111},{"$f":"C_Revenue!AX$21","v":32864.22912826141},{"$f":"C_Revenue!AY$21","v":33778.58224109828},{"$f":"C_Revenue!AZ$21","v":34681.469253929812},{"$f":"C_Revenue!BA$21","v":35621.2020292542},{"$f":"C_Revenue!BB$21","v":36557.510550384497},{"$f":"C_Revenue!BC$21","v":37501.9190581777},{"$f":"C_Revenue!BD$21","v":38500.012641380599},{"$f":"C_Revenue!BE$21","v":39579.639373114835},{"$f":"C_Revenue!BF$21","v":40579.465544913037},{"$f":"C_Revenue!BG$21","v":41455.910195538425},{"$f":"C_Revenue!BH$21","v":42383.927991369303},{"$f":"C_Revenue!BI$21","v":43395.602295501638},{"$f":"C_Revenue!BJ$21","v":44579.68667673142}]
[null,null,null,null,{"$f":"C_Revenue!E$24","v":"Return on year average RAB"},null,{"$f":"C_Revenue!G$24","v":"£'m nominal"},{"$f":"C_Revenue!H$24","v":0},{"$f":"C_Revenue!I$24","v":0},{"$f":"C_Revenue!J$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Revenue!AA$24","v":0},{"$f":"C_Revenue!AB$24","v":0},{"$f":"C_Revenue!AC$24","v":0},{"$f":"C_Revenue!AD$24","v":0},{"$f":"C_Revenue!AE$24","v":0},{"$f":"C_Revenue!AF$24","v":830.64130105882953},{"$f":"C_Revenue!AG$24","v":853.09151698370988},{"$f":"C_Revenue!AH$24","v":684.90932433975377},{"$f":"C_Revenue!AI$24","v":740.18143443272572},{"$f":"C_Revenue!AJ$24","v":784.45925128754641},{"$f":"C_Revenue!AK$24","v":785.60016288853808},{"$f":"C_Revenue!AL$24","v":785.85932707067957},{"$f":"C_Revenue!AM$24","v":839.88555457119367},{"$f":"C_Revenue!AN$24","v":884.30198956268634},{"$f":"C_Revenue!AO$24","v":937.54869795165791},{"$f":"C_Revenue!AP$24","v":986.85577961521028},{"$f":"C_Revenue!AQ$24","v":1032.3386254180307},{"$f":"C_Revenue!AR$24","v":1071.7789796378834},{"$f":"C_Revenue!AS$24","v":1108.1709214267173},{"$f":"C_Revenue!AT$24","v":1161.3785915182891},{"$f":"C_Revenue!AU$24","v":1233.3442665271252},{"$f":"C_Revenue!AV$24","v":1294.6243030037958},{"$f":"C_Revenue!AW$24","v":1334.9101937600472},{"$f":"C_Revenue!AX$24","v":1374.6244752939397},{"$f":"C_Revenue!AY$24","v":1412.8694669248528},{"$f":"C_Revenue!AZ$24","v":1450.6348616772875},{"$f":"C_Revenue!BA$24","v":1489.9414179989128},{"$f":"C_Revenue!BB$24","v":1529.1047467521551},{"$f":"C_Revenue!BC$24","v":1568.6068766947672},{"$f":"C_Revenue!BD$24","v":1610.3545124829041},{"$f":"C_Revenue!BE$24","v":1655.5124659474889},{"$f":"C_Revenue!BF$24","v":1697.3325713706024},{"$f":"C_Revenue!BG$24","v":1733.9919514914056},{"$f":"C_Revenue!BH$24","v":1772.8085009585723},{"$f":"C_Revenue!BI$24","v":1815.1241826701014},{"$f":"C_Revenue!BJ$24","v":1864.6513255371779}]
[]
[null,null,"RAB data calculated from PCM (HAL RBPU)"]
[]
[null,null,null,null,"Year average Basic RAB (HAL RBPU £300m RAB adj)",null,{"$f":"C_Revenue!G$21","v":"£'m nominal"},null,"HAL RBP PCM update (£300m RAB adj)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16544.941738860376,16641.281020461494,16739.988523315213,16722.388063597289,16835.978434184573,16984.395072847015,17113.011401437201,17637.015008802366,18656.698226154658,19803.703384855915,20857.771668416121,21833.382457264772,22667.077488104624,23444.563583028495,24594.114321917819,26152.432327763298,27454.126214764699,28308.373136561266,29150.086161479248,29956.941107557315,30754.933444512215,31584.611365822435,32410.041862241469,33242.354616055389,34123.948074403081,35079.170787016657,35954.729912449191,36719.95134349713,37532.746326377033,38420.733581420325,39469.240159199137]
[]
[null,null,"Tax data calculated from PCM"]
[]
[null,null,null,null,{"$f":"C_Tax!E$359","v":"Allowed corporation tax calculated for period"},{"$f":"C_Tax!F$359","v":0},{"$f":"C_Tax!G$359","v":"£'m nominal"},{"$f":"C_Tax!H$359","v":0},{"$f":"C_Tax!I$359","v":0},{"$f":"C_Tax!J$359","v":0},{"$f":"C_Tax!K$359","v":0},{"$f":"C_Tax!L$359","v":0},{"$f":"C_Tax!M$359","v":0},{"$f":"C_Tax!N$359","v":0},{"$f":"C_Tax!O$359","v":0},{"$f":"C_Tax!P$359","v":0},{"$f":"C_Tax!Q$359","v":0},{"$f":"C_Tax!R$359","v":0},{"$f":"C_Tax!S$359","v":0},{"$f":"C_Tax!T$359","v":0},{"$f":"C_Tax!U$359","v":0},{"$f":"C_Tax!V$359","v":0},{"$f":"C_Tax!W$359","v":0},{"$f":"C_Tax!X$359","v":0},null,{"$f":"C_Tax!Z$359","v":0},{"$f":"C_Tax!AA$359","v":-133},{"$f":"C_Tax!AB$359","v":-133},{"$f":"C_Tax!AC$359","v":-133},{"$f":"C_Tax!AD$359","v":-133},{"$f":"C_Tax!AE$359","v":-133},{"$f":"C_Tax!AF$359","v":-188.08989326053765},{"$f":"C_Tax!AG$359","v":-181.40757152160214},{"$f":"C_Tax!AH$359","v":-92.783598192282994},{"$f":"C_Tax!AI$359","v":-171.99959097615132},{"$f":"C_Tax!AJ$359","v":-349.77476599381441},{"$f":"C_Tax!AK$359","v":-386.24427805897039},{"$f":"C_Tax!AL$359","v":-371.03191500050008},{"$f":"C_Tax!AM$359","v":-353.10881504434002},{"$f":"C_Tax!AN$359","v":-303.79134891753694},{"$f":"C_Tax!AO$359","v":-311.26180722533286},{"$f":"C_Tax!AP$359","v":-335.04093614555529},{"$f":"C_Tax!AQ$359","v":-362.13846984695994},{"$f":"C_Tax!AR$359","v":-393.75133069977062},{"$f":"C_Tax!AS$359","v":-442.01338191414777},{"$f":"C_Tax!AT$359","v":-440.30314365744607},{"$f":"C_Tax!AU$359","v":-518.01776075290627},{"$f":"C_Tax!AV$359","v":-558.9447213188505},{"$f":"C_Tax!AW$359","v":-602.52290064062015},{"$f":"C_Tax!AX$359","v":-621.74802746337218},{"$f":"C_Tax!AY$359","v":-673.90461058865662},{"$f":"C_Tax!AZ$359","v":-682.45750997275547},{"$f":"C_Tax!BA$359","v":-725.95300024446715},{"$f":"C_Tax!BB$359","v":-762.67385605125742},{"$f":"C_Tax!BC$359","v":-785.40083388150038},{"$f":"C_Tax!BD$359","v":-791.31312480893644},{"$f":"C_Tax!BE$359","v":-806.91923162565911},{"$f":"C_Tax!BF$359","v":-935.33236778213006},{"$f":"C_Tax!BG$359","v":-966.16500359126576},{"$f":"C_Tax!BH$359","v":-966.29336266918381},{"$f":"C_Tax!BI$359","v":-978.06638982504433},{"$f":"C_Tax!BJ$359","v":-919.84299832898989}]
[null,null,null,null,{"$f":"C_Tax!E$372","v":"Allowed tax charge calculated via WACC uplift"},{"$f":"C_Tax!F$372","v":0},{"$f":"C_Tax!G$372","v":"£'m nominal"},{"$f":"C_Tax!H$372","v":0},{"$f":"C_Tax!I$372","v":0},{"$f":"C_Tax!J$372","v":0},{"$f":"C_Tax!K$372","v":0},{"$f":"C_Tax!L$372","v":0},{"$f":"C_Tax!M$372","v":0},{"$f":"C_Tax!N$372","v":0},{"$f":"C_Tax!O$372","v":0},{"$f":"C_Tax!P$372","v":0},{"$f":"C_Tax!Q$372","v":0},{"$f":"C_Tax!R$372","v":0},{"$f":"C_Tax!S$372","v":0},{"$f":"C_Tax!T$372","v":0},{"$f":"C_Tax!U$372","v":0},{"$f":"C_Tax!V$372","v":0},{"$f":"C_Tax!W$372","v":0},{"$f":"C_Tax!X$372","v":0},null,{"$f":"C_Tax!Z$372","v":0},{"$f":"C_Tax!AA$372","v":0},{"$f":"C_Tax!AB$372","v":0},{"$f":"C_Tax!AC$372","v":0},{"$f":"C_Tax!AD$372","v":0},{"$f":"C_Tax!AE$372","v":0},{"$f":"C_Tax!AF$372","v":-89.8955954261275},{"$f":"C_Tax!AG$372","v":-105.21712043202425},{"$f":"C_Tax!AH$372","v":-111.37868449747789},{"$f":"C_Tax!AI$372","v":-157.63223676589564},{"$f":"C_Tax!AJ$372","v":-181.27986023103736},{"$f":"C_Tax!AK$372","v":-181.5435122884569},{"$f":"C_Tax!AL$372","v":-181.60340226570986},{"$f":"C_Tax!AM$372","v":-196.98844742577418},{"$f":"C_Tax!AN$372","v":-207.92578188847915},{"$f":"C_Tax!AO$372","v":-220.44567170602878},{"$f":"C_Tax!AP$372","v":-232.03923773724765},{"$f":"C_Tax!AQ$372","v":-242.73361181723971},{"$f":"C_Tax!AR$372","v":-252.00721584155826},{"$f":"C_Tax!AS$372","v":-260.56404715053827},{"$f":"C_Tax!AT$372","v":-273.07475789961779},{"$f":"C_Tax!AU$372","v":-289.99603527087453},{"$f":"C_Tax!AV$372","v":-304.40480020520141},{"$f":"C_Tax!AW$372","v":-313.87721509675873},{"$f":"C_Tax!AX$372","v":-323.21522760553694},{"$f":"C_Tax!AY$372","v":-332.20776622021145},{"$f":"C_Tax!AZ$372","v":-341.08753729944459},{"$f":"C_Tax!BA$372","v":-350.32968144587943},{"$f":"C_Tax!BB$372","v":-359.53814851763218},{"$f":"C_Tax!BC$372","v":-368.82627785751953},{"$f":"C_Tax!BD$372","v":-378.64239261887667},{"$f":"C_Tax!BE$372","v":-389.260374816622},{"$f":"C_Tax!BF$372","v":-399.09352935137514},{"$f":"C_Tax!BG$372","v":-407.71324339152386},{"$f":"C_Tax!BH$372","v":-416.84017230657105},{"$f":"C_Tax!BI$372","v":-426.78985161280542},{"$f":"C_Tax!BJ$372","v":-438.43516059874577}]
[]
["Building block graph data (2018 prices)"]
[]
[null,null,null,null,{"$f":"C_Index!E$40","v":"RPI annual growth rate"},{"$f":"C_Index!F$40","v":2018},{"$f":"C_Index!G$40","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$40","v":0.91817105652559949},{"$f":"C_Index!AB$40","v":0.93418171056525612},{"$f":"C_Index!AC$40","v":0.96765315182006517},{"$f":"C_Index!AD$40","v":1},{"$f":"C_Index!AE$40","v":1.0256288842852916},{"$f":"C_Index!AF$40","v":1.0410476472329093},{"$f":"C_Index!AG$40","v":1.0831606984314885},{"$f":"C_Index!AH$40","v":1.2092070630364014},{"$f":"C_Index!AI$40","v":1.338720586860018},{"$f":"C_Index!AJ$40","v":1.358742197099734},{"$f":"C_Index!AK$40","v":1.3539431231133474},{"$f":"C_Index!AL$40","v":1.3670728393015688},{"$f":"C_Index!AM$40","v":1.4022357593962713},{"$f":"C_Index!AN$40","v":1.4443028321781597},{"$f":"C_Index!AO$40","v":1.4876319171435044},{"$f":"C_Index!AP$40","v":1.5322608746578097},{"$f":"C_Index!AQ$40","v":1.578228700897544},{"$f":"C_Index!AR$40","v":1.6255755619244703},{"$f":"C_Index!AS$40","v":1.6743428287822044},{"$f":"C_Index!AT$40","v":1.7245731136456706},{"$f":"C_Index!AU$40","v":1.7763103070550408},{"$f":"C_Index!AV$40","v":1.8295996162666921},{"$f":"C_Index!AW$40","v":1.8844876047546928},{"$f":"C_Index!AX$40","v":1.9410222328973337},{"$f":"C_Index!AY$40","v":1.9992528998842538},{"$f":"C_Index!AZ$40","v":2.0592304868807814},{"$f":"C_Index!BA$40","v":2.1210074014872049},{"$f":"C_Index!BB$40","v":2.1846376235318212},{"$f":"C_Index!BC$40","v":2.2501767522377758},{"$f":"C_Index!BD$40","v":2.3176820548049091},{"$f":"C_Index!BE$40","v":2.3872125164490563},{"$f":"C_Index!BF$40","v":2.4588288919425279},{"$f":"C_Index!BG$40","v":2.5325937587008038},{"$f":"C_Index!BH$40","v":2.6085715714618281},{"$f":"C_Index!BI$40","v":2.6868287186056827},{"$f":"C_Index!BJ$40","v":2.7674335801638534}]
[null,null,null,null,{"$f":"C_Index!E$41","v":"CPI annual growth rate"},{"$f":"C_Index!F$41","v":2018},{"$f":"C_Index!G$41","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$41","v":0.94421715184893817},{"$f":"C_Index!AB$41","v":0.95027537372147974},{"$f":"C_Index!AC$41","v":0.97584579071597199},{"$f":"C_Index!AD$41","v":1},{"$f":"C_Index!AE$41","v":1.0177812745869397},{"$f":"C_Index!AF$41","v":1.0267505900865466},{"$f":"C_Index!AG$41","v":1.053265145554682},{"$f":"C_Index!AH$41","v":1.1496330799646897},{"$f":"C_Index!AI$41","v":1.2341981444194448},{"$f":"C_Index!AJ$41","v":1.2419443107681427},{"$f":"C_Index!AK$41","v":1.232316676795614},{"$f":"C_Index!AL$41","v":1.2344471272784734},{"$f":"C_Index!AM$41","v":1.2556288637596262},{"$f":"C_Index!AN$41","v":1.2807414410348188},{"$f":"C_Index!AO$41","v":1.3063562698555151},{"$f":"C_Index!AP$41","v":1.3324833952526254},{"$f":"C_Index!AQ$41","v":1.3591330631576779},{"$f":"C_Index!AR$41","v":1.3863157244208315},{"$f":"C_Index!AS$41","v":1.4140420389092483},{"$f":"C_Index!AT$41","v":1.4423228796874334},{"$f":"C_Index!AU$41","v":1.471169337281182},{"$f":"C_Index!AV$41","v":1.5005927240268058},{"$f":"C_Index!AW$41","v":1.5306045785073419},{"$f":"C_Index!AX$41","v":1.5612166700774888},{"$f":"C_Index!AY$41","v":1.5924410034790386},{"$f":"C_Index!AZ$41","v":1.6242898235486194},{"$f":"C_Index!BA$41","v":1.6567756200195918},{"$f":"C_Index!BB$41","v":1.6899111324199838},{"$f":"C_Index!BC$41","v":1.7237093550683833},{"$f":"C_Index!BD$41","v":1.7581835421697511},{"$f":"C_Index!BE$41","v":1.793347213013146},{"$f":"C_Index!BF$41","v":1.8292141572734091},{"$f":"C_Index!BG$41","v":1.8657984404188772},{"$f":"C_Index!BH$41","v":1.9031144092272547},{"$f":"C_Index!BI$41","v":1.9411766974117999},{"$f":"C_Index!BJ$41","v":1.9800002313600358}]
[]
[null,null,null,null,"Opex outturn",null,"£'m CPI-real 2018",null,{"$f":"I$235","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235/AA$257","v":1229.5900341638192},1197.5476072197375,1155.9203418527773,1130,1134.8214285714282,1066.4712643678156]
[null,null,null,null,{"$f":"E40","v":"Opex"},null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF259","v":1066.4712643678156},{"$f":"AG40","v":916.6248371210811},1130.179213201103,1119.0732136875358,1157.174412053216,1181.8568261302412,1170.1826925539278,1180.0332823075626,1191.6022360556763,1203.284610918967,1215.0815188691531,1226.9940827796352,1239.0234365323765,1251.170725125831,1263.4371047839272,1275.8237430661229,1288.3318189785357,1300.9625230861684,1313.717057626229,1326.5966366225643,1339.6024860012169,1352.7358437071114,1365.997959821887,1379.390096682886,1392.9135290033064,1406.569543993535,1420.3594414836673,1434.2845340472329,1448.3461471261273,1462.5456191567755,1476.8843016975284]
[]
[null,null,null,null,"Non-aero outturn",null,"£'m CPI-real 2018",null,{"$f":"I$236","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236/AA$257","v":1107.7960169985831},1143.8789534691166,1176.4153833749895,1207,1197.7033085961655,498.66053639846717]
[null,null,null,null,{"$f":"E$48","v":"Non-aero"},null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF262","v":498.66053639846717},{"$f":"AG$48*SignSwitch","v":533.3811302648777},881.22467496123625,955.99682872164465,1032.9791210264179,1068.8412676069124,1081.6190353126908,1088.2001676345458,1128.9584007128976,1083.7360588705196,1126.3801437503521,1166.2936156940571,1185.397520373338,1184.9721487418685,1221.8073374972971,1247.8021757283684,1274.3278326867078,1290.1469419812877,1304.598181009796,1325.2647093197381,1346.5081007184772,1365.7688355383918,1385.7730271680718,1406.2357359105308,1427.5054920259688,1449.2999666528876,1469.7850929244682,1493.2748446097874,1517.4809754163928,1542.8226018836165,1569.0496376831916]
[]
[null,null,null,null,"Capex outturn",null,"£'m CPI-real 2018",null,{"$f":"I$237","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237/AA$257","v":620.61994833763833},702.95413147872125,710.15318874465834,793,841.04514533085944,412.95325670498062]
[null,null,null,null,{"$f":"E56","v":"Capex"},null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF265","v":412.95325670498062},{"$f":"AG56","v":269.63770822439659},357.24294368261081,552.54054131425573,684.73071117070617,991.11941570591682,941.8856389733777,1212.2058064048026,1221.2724549635961,1237.7653011059756,1012.3530879717955,1096.5191899179363,797.8677688547665,1082.5145971802935,1407.542525858029,1775.1401152266078,1135.6977671198222,1146.83205895433,1158.0755105127059,1169.4291919883208,1180.8941840666375,1192.4715780280753,1204.1624758518799,1215.967990321016,1227.8892451280847,1239.9273749822817,1252.0835257174019,1264.3588544009058,1276.7545294440522,1289.2717307131113,1301.9116496416716]
[]
[null,null,null,null,"Yr average RAB outturn",null,"£'m RPI-real 2018",null,{"$f":"I$238","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238/AA$256","v":16218.110878323929},16141.399290375719,16030.537358167416,15994,15990.189289012002,15892.644341473118]
[null,null,null,null,"Yr average RAB",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF268","v":15892.644341473118},{"$f":"AG242/AG$256","v":14721.394391951155},14124.986156663605,13788.082492551501,14397.561867757349,14469.608192181415,14335.365965683601,14319.849418279142,14637.999122135127,15067.379432093756,15397.859559011018,15638.374799710167,15762.948294407968,15823.47047915726,16100.211551253225,16599.876652142575,16917.145027723425,16935.504624649155,16931.402727523368,16895.602473831041,16841.956000012196,16794.473232048778,16733.901383279917,16666.21034142427,16611.42975222343,16579.855836207229,16503.574395880139,16368.953786257811,16247.945218393068,16151.235095485203,16108.674475971329]
[null,null,null,null,"Yr average RAB (HAL RBPU)",null,"£'m RPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF269","v":15892.644341473118},{"$f":"AG247/AG$256","v":15363.630756322238},{"$f":"AH247/AH$256","v":13843.77335779032},12491.320614423215,12390.85565320732,12544.393322661857,12517.99531777704,12577.781511146124,12917.442111512311,13312.233460869978,13612.415492286296,13834.105567113344,13944.031898012632,14002.248034281231,14260.986749310361,14722.896232652969,15005.537807657061,15021.787920035811,15017.904312186763,14984.067853192391,14935.158371270152,14891.325387962335,14835.431521061775,14773.219296215835,14723.308576195308,14694.615810408204,14622.705154584457,14498.950420826319,14388.237124482617,14299.65867022539,14262.037015848544]
[]
[null,null,null,null,{"$f":" C_Time!E$76","v":"H7 flags"},null,{"$f":" C_Time!G$76","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$76","v":5},null,{"$f":" C_Time!AA$76","v":0},{"$f":" C_Time!AB$76","v":0},{"$f":" C_Time!AC$76","v":0},{"$f":" C_Time!AD$76","v":0},{"$f":" C_Time!AE$76","v":0},{"$f":" C_Time!AF$76","v":0},{"$f":" C_Time!AG$76","v":0},{"$f":" C_Time!AH$76","v":1},{"$f":" C_Time!AI$76","v":1},{"$f":" C_Time!AJ$76","v":1},{"$f":" C_Time!AK$76","v":1},{"$f":" C_Time!AL$76","v":1},{"$f":" C_Time!AM$76","v":0},{"$f":" C_Time!AN$76","v":0},{"$f":" C_Time!AO$76","v":0},{"$f":" C_Time!AP$76","v":0},{"$f":" C_Time!AQ$76","v":0},{"$f":" C_Time!AR$76","v":0},{"$f":" C_Time!AS$76","v":0},{"$f":" C_Time!AT$76","v":0},{"$f":" C_Time!AU$76","v":0},{"$f":" C_Time!AV$76","v":0},{"$f":" C_Time!AW$76","v":0},{"$f":" C_Time!AX$76","v":0},{"$f":" C_Time!AY$76","v":0},{"$f":" C_Time!AZ$76","v":0},{"$f":" C_Time!BA$76","v":0},{"$f":" C_Time!BB$76","v":0},{"$f":" C_Time!BC$76","v":0},{"$f":" C_Time!BD$76","v":0},{"$f":" C_Time!BE$76","v":0},{"$f":" C_Time!BF$76","v":0},{"$f":" C_Time!BG$76","v":0},{"$f":" C_Time!BH$76","v":0},{"$f":" C_Time!BI$76","v":0},{"$f":" C_Time!BJ$76","v":0}]
[null,null,null,null,{"$f":"E251","v":"Allowed corporation tax calculated for period"},null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$251/AA$38*AA$272","v":0},0,0,0,0,0,0,-80.707140225238462,-139.36140785324088,-281.63482288306363,-313.42940116928321,-300.56525451883584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E252","v":"Allowed tax charge calculated via WACC uplift"},null,"£'m CPI-real 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$252/AA$38*AA$272","v":0},0,0,0,0,0,0,-96.881941237197893,-127.72036441526524,-145.9645643200505,-147.31887972215344,-147.11314745904284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Building block graph data (2020 prices)"]
[]
[null,null,null,null,null,null,null,"Chart titles"]
[null,null,null,null,"Opex outturn",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,{"$f":"I$235","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA259 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":1262.4822931422382},1229.5827123695974,1186.8418930903817,1160.2281667977977,1165.1785714285718,1095]
[null,null,null,null,"Opex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},{"$f":"E280& \",\" &G280","v":"Opex,£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF260 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":1095},941.14509240205462,1160.4121740577814,1149.0090825037255,1188.1295104086921,1213.4721936270382,1201.4857700888092,1211.5998689310543,1223.4782990186141,1235.47318430311,1247.5856665021602,1259.8168985266914,1272.1680445906784,1284.6402803219594,1297.2347928741353,1309.9527810395682,1322.7954553634854,1335.7640382592058,1348.8597641244924,1362.0838794590459,1375.4376429831541,1388.922325757499,1402.5392113041412,1416.2895957286917,1430.1747878436788,1444.1961092931267,1458.354894678353,1472.652491685004,1487.0902612113275,1501.6695774977129,1516.3918282574946]
[null,null,null,null,"Opex HAL RBPU",null,{"$f":" G193","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG280","v":941.14509240205462},{"$f":" AH193","v":1061.5122700742672},{"$f":" AI193","v":1067.1144582295406},{"$f":" AJ193","v":1112.5280469285783},{"$f":" AK193","v":1147.6511338021458},{"$f":" AL193","v":1172.5508824969315}]
[]
[null,null,null,null,"Non-aero outturn",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,{"$f":"I$236","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA262 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":1137.4302141488213},1174.4783904619967,1207.8851890671613,1239.2879622344617,1229.7425788497221,512]
[null,null,null,null,"Non-aero",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},{"$f":"E284& \",\" &G284","v":"Non-aero,£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF263 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":512},547.64939024049238,904.79795501527451,981.57030801081578,1060.6119220609569,1097.4334022242497,1110.5529827561465,1117.3101642510487,1159.1587041151315,1112.7266379433745,1156.5114772574432,1197.4926581280452,1217.1076035304538,1216.6708529568366,1254.4914047474222,1281.1816202403788,1308.4168541747872,1324.6591339776407,1339.4969521776434,1360.7163223149166,1382.5279869690114,1402.3039578108594,1422.8432733708378,1443.8533716469267,1465.6921062894494,1488.0695959732645,1509.1027114606075,1533.2208278644953,1558.0744869538896,1584.0940168828643,1611.022641366299]
[null,null,null,null,"Non-aero HAL RBPU",null,{"$f":" G201","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG284","v":547.64939024049238},{"$f":" AH201 * SignSwitch","v":647.53808089893755},{"$f":" AI201 * SignSwitch","v":694.91307827592277},{"$f":" AJ201 * SignSwitch","v":794.45931867268723},{"$f":" AK201 * SignSwitch","v":861.26633517094774},{"$f":" AL201 * SignSwitch","v":894.16884320594784}]
[]
[null,null,null,null,"Capex outturn",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,{"$f":"I$237","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":637.22189817515221},721.75856929955285,729.15020559542063,814.21321793863137,863.54359925788526,424]
[null,null,null,null,"Capex",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},{"$f":"E288& \",\" &G288","v":"Capex,£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF266 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":424},276.85067602898329,{"$f":"AH266 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)","v":366.79940323037556},567.32132684115197,703.04766174490328,1017.6324449222833,967.08163560995956,1244.633027032469,1253.9422137903177,1270.8762532992125,1039.4341304509787,1125.851725289463,819.21120248266789,1111.4725014321666,1445.1951189966394,1822.6261607952199,1166.0783525502507,1177.5104932615275,1189.0547137836995,1200.7121129384418,1212.483800320191,1224.3708964017617,1236.3745326409946,1248.4958515884553,1260.7360069961851,1273.0961639275204,1285.5774988679862,1298.18119983728,1310.9084665023518,1323.7605102915902,1336.7385545101356]
[null,null,null,null,"Capex HAL RBPU",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG288","v":276.85067602898329},{"$f":"AH$209","v":431.18110901869983},{"$f":"AI$209","v":641.48735645276281},790.30910181224658,1177.3857660642088,1337.1345520815776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Yr average RAB outturn",null,{"$f":"\"£'m RPI-real \"  &$F$61","v":"£'m RPI-real 2020"},null,{"$f":"I$238","v":"HAL reg accts up to 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA268 *INDEX($AA$256:$BJ$256, 0, $F$61 - YEAR($F$60) +1)","v":16883.826172441579},16803.965754292596,16688.553200599446,16650.51606984315,16646.548938134812,16545]
[null,null,null,null,"Yr average RAB",null,{"$f":"\"£'m RPI-real \"  &$F$61","v":"£'m RPI-real 2020"},{"$f":"E292& \",\" &G291","v":"Yr average RAB,£'m RPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF269 *INDEX($AA$256:$BJ$256, 0, $F$61 - YEAR($F$60) +1)","v":16545},15325.672995728495,14704.78360559206,14354.050838724008,14988.54790831904,15063.551564852492,14923.799010797637,14907.645545629046,15238.854546296165,15685.859907746733,16029.905466331184,16280.293291784688,16409.980235347415,16472.986713386061,16761.087355384279,17281.26253306953,17611.554029009381,17630.667244193057,17626.396973841067,17589.127203964326,17533.278668612878,17483.846844740456,17420.788664091084,17350.319064228519,17293.289860726953,17260.419909744356,17181.007295764302,17040.860826847918,16914.885141977302,16814.205296060463,16769.897663250769]
[null,null,null,null,"Yr average RAB (HAL RBPU)",null,{"$f":"\"£'m RPI-real \"  &$F$61","v":"£'m RPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF270 *INDEX($AA$256:$BJ$256, 0, $F$61 - YEAR($F$60) +1)","v":16545},{"$f":"AG270 *INDEX($AA$256:$BJ$256, 0, $F$61 - YEAR($F$60) +1)","v":15994.271651824429},{"$f":"AH270 *INDEX($AA$256:$BJ$256, 0, $F$61 - YEAR($F$60) +1)","v":14412.027682953245},13004.059936477228,12899.471124974074,13059.311154521345,13031.829573644363,13094.069849588259,13447.672718457196,13858.669323853901,14171.173121401454,14401.963052215038,14516.401600366689,14577.007372060105,14846.366702589246,15327.236483457638,15621.479830125852,15638.39697138502,15634.353950570994,15599.128584544209,15548.211483461682,15502.579259317879,15444.391080686302,15379.625190381312,15327.665752732242,15297.795216416973,15222.932797360685,15094.09822294784,14978.840406271829,14886.626014871816,14847.46008009779]
[]
[null,null,null,null,"Allowance under post-tax approach",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA273 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*SignSwitch","v":0},0,0,0,0,0,0,{"$f":"AH273 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*SignSwitch","v":82.866103850461243},143.08940774860696,289.16872058410564,321.81382260103447,308.60555243672775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowance under pre-tax approach",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},{"$f":"\"Allowed tax\" & \",\" &G295","v":"Allowed tax,£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA274 *INDEX($AA$38:$BJ$38, 0, $F$61 - YEAR($F$60) +1)*SignSwitch","v":0},0,0,0,0,0,0,99.473590334023072,131.13695952944235,149.86920254733752,151.25974668561003,151.04851096306137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,{"$f":"\"£'m CPI-real \"  &$F$61","v":"£'m CPI-real 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA295-AA296","v":0},{"$f":"AB295-AB296","v":0},0,0,0,0,0,-16.607486483561829,11.952448219164609,139.29951803676812,170.55407591542445,157.55704147366637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Data for Passenger chart"]
[]
[null,null,null,null,{"$f":"I_Series!E20","v":"Stress test passenger demand (high)"},null,{"$f":"I_Series!G20","v":"million pax"},{"$f":"I_Series!H20","v":0},{"$f":"I_Series!I20","v":0},{"$f":"I_Series!J20","v":0},{"$f":"I_Series!K20","v":"Being published with this model"},{"$f":"I_Series!L20","v":0},{"$f":"I_Series!M20","v":0},{"$f":"I_Series!N20","v":0},{"$f":"I_Series!O20","v":0},{"$f":"I_Series!P20","v":0},{"$f":"I_Series!Q20","v":0},{"$f":"I_Series!R20","v":0},{"$f":"I_Series!S20","v":0},{"$f":"I_Series!T20","v":0},{"$f":"I_Series!U20","v":0},{"$f":"I_Series!V20","v":0},{"$f":"I_Series!W20","v":0},{"$f":"I_Series!X20","v":0},null,null,{"$f":"I_Series!AA20","v":72},{"$f":"I_Series!AB20","v":72.7},{"$f":"I_Series!AC20","v":73.400000000000006},{"$f":"I_Series!AD20","v":80.102013999999997},{"$f":"I_Series!AE20","v":80.886259999999993},{"$f":"I_Series!AF20","v":22.11},{"$f":"I_Series!AG20","v":19.399999999999999},{"$f":"I_Series!AH20","v":0},{"$f":"I_Series!AI20","v":0},{"$f":"I_Series!AJ20","v":0},{"$f":"I_Series!AK20","v":0},{"$f":"I_Series!AL20","v":0},{"$f":"I_Series!AM20","v":0},{"$f":"I_Series!AN20","v":0},{"$f":"I_Series!AO20","v":0},{"$f":"I_Series!AP20","v":0},{"$f":"I_Series!AQ20","v":0},{"$f":"I_Series!AR20","v":0},{"$f":"I_Series!AS20","v":0},{"$f":"I_Series!AT20","v":0},{"$f":"I_Series!AU20","v":0},{"$f":"I_Series!AV20","v":0},{"$f":"I_Series!AW20","v":0},{"$f":"I_Series!AX20","v":0},{"$f":"I_Series!AY20","v":0},{"$f":"I_Series!AZ20","v":0},{"$f":"I_Series!BA20","v":0},{"$f":"I_Series!BB20","v":0},{"$f":"I_Series!BC20","v":0},{"$f":"I_Series!BD20","v":0},{"$f":"I_Series!BE20","v":0},{"$f":"I_Series!BF20","v":0},{"$f":"I_Series!BG20","v":0},{"$f":"I_Series!BH20","v":0},{"$f":"I_Series!BI20","v":0},{"$f":"I_Series!BJ20","v":0}]
[null,null,null,null,{"$f":"I_Series!E21","v":"Stress test passenger demand (middle high)"},null,{"$f":"I_Series!G21","v":"million pax"},{"$f":"I_Series!H21","v":0},{"$f":"I_Series!I21","v":0},{"$f":"I_Series!J21","v":0},{"$f":"I_Series!K21","v":0},{"$f":"I_Series!L21","v":0},{"$f":"I_Series!M21","v":0},{"$f":"I_Series!N21","v":0},{"$f":"I_Series!O21","v":0},{"$f":"I_Series!P21","v":0},{"$f":"I_Series!Q21","v":0},{"$f":"I_Series!R21","v":0},{"$f":"I_Series!S21","v":0},{"$f":"I_Series!T21","v":0},{"$f":"I_Series!U21","v":0},{"$f":"I_Series!V21","v":0},{"$f":"I_Series!W21","v":0},{"$f":"I_Series!X21","v":0},null,null,{"$f":"I_Series!AA21","v":0},{"$f":"I_Series!AB21","v":0},{"$f":"I_Series!AC21","v":0},{"$f":"I_Series!AD21","v":0},{"$f":"I_Series!AE21","v":0},{"$f":"I_Series!AF21","v":0},{"$f":"I_Series!AG21","v":0},{"$f":"I_Series!AH21","v":0},{"$f":"I_Series!AI21","v":0},{"$f":"I_Series!AJ21","v":0},{"$f":"I_Series!AK21","v":0},{"$f":"I_Series!AL21","v":0},{"$f":"I_Series!AM21","v":0},{"$f":"I_Series!AN21","v":0},{"$f":"I_Series!AO21","v":0},{"$f":"I_Series!AP21","v":0},{"$f":"I_Series!AQ21","v":0},{"$f":"I_Series!AR21","v":0},{"$f":"I_Series!AS21","v":0},{"$f":"I_Series!AT21","v":0},{"$f":"I_Series!AU21","v":0},{"$f":"I_Series!AV21","v":0},{"$f":"I_Series!AW21","v":0},{"$f":"I_Series!AX21","v":0},{"$f":"I_Series!AY21","v":0},{"$f":"I_Series!AZ21","v":0},{"$f":"I_Series!BA21","v":0},{"$f":"I_Series!BB21","v":0},{"$f":"I_Series!BC21","v":0},{"$f":"I_Series!BD21","v":0},{"$f":"I_Series!BE21","v":0},{"$f":"I_Series!BF21","v":0},{"$f":"I_Series!BG21","v":0},{"$f":"I_Series!BH21","v":0},{"$f":"I_Series!BI21","v":0},{"$f":"I_Series!BJ21","v":0}]
[null,null,null,null,{"$f":"I_Series!E22","v":"Stress test passenger demand (middle)"},null,{"$f":"I_Series!G22","v":"million pax"},{"$f":"I_Series!H22","v":0},{"$f":"I_Series!I22","v":"CAA FD"},{"$f":"I_Series!J22","v":0},{"$f":"I_Series!K22","v":"Being published with this model"},{"$f":"I_Series!L22","v":0},{"$f":"I_Series!M22","v":0},{"$f":"I_Series!N22","v":0},{"$f":"I_Series!O22","v":0},{"$f":"I_Series!P22","v":0},{"$f":"I_Series!Q22","v":0},{"$f":"I_Series!R22","v":0},{"$f":"I_Series!S22","v":0},{"$f":"I_Series!T22","v":0},{"$f":"I_Series!U22","v":0},{"$f":"I_Series!V22","v":0},{"$f":"I_Series!W22","v":0},{"$f":"I_Series!X22","v":0},null,null,{"$f":"I_Series!AA22","v":72},{"$f":"I_Series!AB22","v":72.7},{"$f":"I_Series!AC22","v":73.400000000000006},{"$f":"I_Series!AD22","v":80.102013999999997},{"$f":"I_Series!AE22","v":80.886259999999993},{"$f":"I_Series!AF22","v":22.11},{"$f":"I_Series!AG22","v":19.399999999999999},{"$f":"I_Series!AH22","v":61.6},{"$f":"I_Series!AI22","v":73.008769000000001},{"$f":"I_Series!AJ22","v":78.890704999999997},{"$f":"I_Series!AK22","v":80.653560999999996},{"$f":"I_Series!AL22","v":81.318197999999995},{"$f":"I_Series!AM22","v":81.318197999999995},{"$f":"I_Series!AN22","v":81.318197999999995},{"$f":"I_Series!AO22","v":81.318197999999995},{"$f":"I_Series!AP22","v":81.318197999999995},{"$f":"I_Series!AQ22","v":81.318197999999995},{"$f":"I_Series!AR22","v":81.318197999999995},{"$f":"I_Series!AS22","v":81.318197999999995},{"$f":"I_Series!AT22","v":81.318197999999995},{"$f":"I_Series!AU22","v":81.318197999999995},{"$f":"I_Series!AV22","v":81.318197999999995},{"$f":"I_Series!AW22","v":81.318197999999995},{"$f":"I_Series!AX22","v":81.318197999999995},{"$f":"I_Series!AY22","v":81.318197999999995},{"$f":"I_Series!AZ22","v":81.318197999999995},{"$f":"I_Series!BA22","v":81.318197999999995},{"$f":"I_Series!BB22","v":81.318197999999995},{"$f":"I_Series!BC22","v":81.318197999999995},{"$f":"I_Series!BD22","v":81.318197999999995},{"$f":"I_Series!BE22","v":81.318197999999995},{"$f":"I_Series!BF22","v":81.318197999999995},{"$f":"I_Series!BG22","v":81.318197999999995},{"$f":"I_Series!BH22","v":81.318197999999995},{"$f":"I_Series!BI22","v":81.318197999999995},{"$f":"I_Series!BJ22","v":81.318197999999995}]
[null,null,null,null,{"$f":"I_Series!E23","v":"Stress test passenger demand (middle low) "},null,{"$f":"I_Series!G23","v":"million pax"},{"$f":"I_Series!H23","v":0},{"$f":"I_Series!I23","v":"CAA Low stress case"},{"$f":"I_Series!J23","v":0},{"$f":"I_Series!K23","v":"Already published"},{"$f":"I_Series!L23","v":0},{"$f":"I_Series!M23","v":0},{"$f":"I_Series!N23","v":0},{"$f":"I_Series!O23","v":0},{"$f":"I_Series!P23","v":0},{"$f":"I_Series!Q23","v":0},{"$f":"I_Series!R23","v":0},{"$f":"I_Series!S23","v":0},{"$f":"I_Series!T23","v":0},{"$f":"I_Series!U23","v":0},{"$f":"I_Series!V23","v":0},{"$f":"I_Series!W23","v":0},{"$f":"I_Series!X23","v":0},null,null,{"$f":"I_Series!AA23","v":72},{"$f":"I_Series!AB23","v":72.7},{"$f":"I_Series!AC23","v":73.400000000000006},{"$f":"I_Series!AD23","v":80.102013999999997},{"$f":"I_Series!AE23","v":80.886259999999993},{"$f":"I_Series!AF23","v":22.11},{"$f":"I_Series!AG23","v":19.399999999999999},{"$f":"I_Series!AH23","v":0},{"$f":"I_Series!AI23","v":0},{"$f":"I_Series!AJ23","v":0},{"$f":"I_Series!AK23","v":0},{"$f":"I_Series!AL23","v":0},{"$f":"I_Series!AM23","v":73.412593343107844},{"$f":"I_Series!AN23","v":74.85772393771569},{"$f":"I_Series!AO23","v":76.302854532323536},{"$f":"I_Series!AP23","v":77.747985126931383},{"$f":"I_Series!AQ23","v":79.193115721539229},{"$f":"I_Series!AR23","v":80.638246316147075},{"$f":"I_Series!AS23","v":82.083376910754922},{"$f":"I_Series!AT23","v":83.528507505362768},{"$f":"I_Series!AU23","v":84.973638099970614},{"$f":"I_Series!AV23","v":86.418768694578461},{"$f":"I_Series!AW23","v":87.863899289186321},{"$f":"I_Series!AX23","v":88.095988645564233},{"$f":"I_Series!AY23","v":88.324735378019909},{"$f":"I_Series!AZ23","v":88.550233425992616},{"$f":"I_Series!BA23","v":88.755957135303163},{"$f":"I_Series!BB23","v":88.975185895850984},{"$f":"I_Series!BC23","v":89.174734987782927},{"$f":"I_Series!BD23","v":89.38803615399145},{"$f":"I_Series!BE23","v":89.581743673982345},{"$f":"I_Series!BF23","v":89.789437770471281},{"$f":"I_Series!BG23","v":89.994461708477928},{"$f":"I_Series!BH23","v":90.180005193765453},{"$f":"I_Series!BI23","v":90.379867380491021},{"$f":"I_Series!BJ23","v":90.560317639185811}]
[null,null,null,null,{"$f":"I_Series!E24","v":"Stress test passenger demand (low)"},null,{"$f":"I_Series!G24","v":"million pax"},{"$f":"I_Series!H24","v":0},{"$f":"I_Series!I24","v":"CAA FP Low"},{"$f":"I_Series!J24","v":0},{"$f":"I_Series!K24","v":"Being published with this model"},{"$f":"I_Series!L24","v":0},{"$f":"I_Series!M24","v":0},{"$f":"I_Series!N24","v":0},{"$f":"I_Series!O24","v":0},{"$f":"I_Series!P24","v":0},{"$f":"I_Series!Q24","v":0},{"$f":"I_Series!R24","v":0},{"$f":"I_Series!S24","v":0},{"$f":"I_Series!T24","v":0},{"$f":"I_Series!U24","v":0},{"$f":"I_Series!V24","v":0},{"$f":"I_Series!W24","v":0},{"$f":"I_Series!X24","v":0},null,null,{"$f":"I_Series!AA24","v":72},{"$f":"I_Series!AB24","v":72.7},{"$f":"I_Series!AC24","v":73.400000000000006},{"$f":"I_Series!AD24","v":80.102013999999997},{"$f":"I_Series!AE24","v":80.886259999999993},{"$f":"I_Series!AF24","v":22.11},{"$f":"I_Series!AG24","v":19.399999999999999},{"$f":"I_Series!AH24","v":61.6},{"$f":"I_Series!AI24","v":65.7},{"$f":"I_Series!AJ24","v":71.010000000000005},{"$f":"I_Series!AK24","v":72.63000000000001},{"$f":"I_Series!AL24","v":73.17},{"$f":"I_Series!AM24","v":73.17},{"$f":"I_Series!AN24","v":73.17},{"$f":"I_Series!AO24","v":73.17},{"$f":"I_Series!AP24","v":73.17},{"$f":"I_Series!AQ24","v":73.17},{"$f":"I_Series!AR24","v":73.17},{"$f":"I_Series!AS24","v":73.17},{"$f":"I_Series!AT24","v":73.17},{"$f":"I_Series!AU24","v":73.17},{"$f":"I_Series!AV24","v":73.17},{"$f":"I_Series!AW24","v":73.17},{"$f":"I_Series!AX24","v":73.17},{"$f":"I_Series!AY24","v":73.17},{"$f":"I_Series!AZ24","v":73.17},{"$f":"I_Series!BA24","v":73.17},{"$f":"I_Series!BB24","v":73.17},{"$f":"I_Series!BC24","v":73.17},{"$f":"I_Series!BD24","v":73.17},{"$f":"I_Series!BE24","v":73.17},{"$f":"I_Series!BF24","v":73.17},{"$f":"I_Series!BG24","v":73.17},{"$f":"I_Series!BH24","v":73.17},{"$f":"I_Series!BI24","v":73.17},{"$f":"I_Series!BJ24","v":73.17}]
[]
[null,null,null,null,"Data aligned for chart",null,null,null,"Series labels"]
[null,null,null,null,"Outturn",null,{"$f":"G301","v":"million pax"},null,{"$f":"$E$308","v":"Outturn"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA301","v":72},72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11]
[null,null,null,null,{"$f":"E301","v":"Stress test passenger demand (high)"},null,{"$f":"G301","v":"million pax"},{"$f":"H301","v":0},{"$f":"I301","v":0},{"$f":"J301","v":0},"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AF301","v":22.11},19.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E302","v":"Stress test passenger demand (middle high)"},null,{"$f":"G302","v":"million pax"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AF302","v":0},{"$f":"AG302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E303","v":"Stress test passenger demand (middle)"},null,{"$f":"G303","v":"million pax"},0,"CAA FD",0,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AF303","v":22.11},{"$f":"AG303","v":19.399999999999999},61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,{"$f":"E304","v":"Stress test passenger demand (middle low) "},null,{"$f":"G304","v":"million pax"},0,"CAA Low stress case",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AF304","v":22.11},{"$f":"AG304","v":19.399999999999999},0,0,0,0,0,73.412593343107844,74.85772393771569,76.302854532323536,77.747985126931383,79.193115721539229,80.638246316147075,82.083376910754922,83.528507505362768,84.973638099970614,86.418768694578461,87.863899289186321,88.095988645564233,88.324735378019909,88.550233425992616,88.755957135303163,88.975185895850984,89.174734987782927,89.38803615399145,89.581743673982345,89.789437770471281,89.994461708477928,90.180005193765453,90.379867380491021,90.560317639185811]
[null,null,null,null,{"$f":"E305","v":"Stress test passenger demand (low)"},null,{"$f":"G305","v":"million pax"},0,"CAA FP Low",0,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AF305","v":22.11},{"$f":"AG305","v":19.399999999999999},61.6,65.7,71.010000000000005,72.63000000000001,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17]
[]
["Aero charge data for graph"]
[]
[null,null,null,"Airport Charges nominal"]
[]
[null,null,null,null,{"$f":"I_Series!E$362","v":"Known yield per passenger"},null,{"$f":"I_Series!G$362","v":"nominal £/passenger"},{"$f":"I_Series!H$362","v":"nominal"},{"$f":"I_Series!I$362","v":"HAL reg accounts up to 2019,CAA - 2020,2021"},{"$f":"I_Series!J$362","v":0},{"$f":"I_Series!K$362","v":"Being published with this model"},{"$f":"I_Series!L$362","v":0},{"$f":"I_Series!M$362","v":0},{"$f":"I_Series!N$362","v":0},{"$f":"I_Series!O$362","v":0},{"$f":"I_Series!P$362","v":0},{"$f":"I_Series!Q$362","v":0},null,null,null,null,null,null,null,null,null,{"$f":"I_Series!AA$362","v":22.653635381805092},{"$f":"I_Series!AB$362","v":22.439410948953313},{"$f":"I_Series!AC$362","v":22.003103001705369},{"$f":"I_Series!AD$362","v":21.784724476292727},{"$f":"I_Series!AE$362","v":22.63679746804144},{"$f":"I_Series!AF$362","v":23.56},{"$f":"I_Series!AG$362","v":21.08},{"$f":"I_Series!AH$362","v":0},{"$f":"I_Series!AI$362","v":0},{"$f":"I_Series!AJ$362","v":0},{"$f":"I_Series!AK$362","v":0},{"$f":"I_Series!AL$362","v":0},{"$f":"I_Series!AM$362","v":0},{"$f":"I_Series!AN$362","v":0},{"$f":"I_Series!AO$362","v":0},{"$f":"I_Series!AP$362","v":0},{"$f":"I_Series!AQ$362","v":0},{"$f":"I_Series!AR$362","v":0},{"$f":"I_Series!AS$362","v":0},{"$f":"I_Series!AT$362","v":0},{"$f":"I_Series!AU$362","v":0},{"$f":"I_Series!AV$362","v":0},{"$f":"I_Series!AW$362","v":0},{"$f":"I_Series!AX$362","v":0},{"$f":"I_Series!AY$362","v":0},{"$f":"I_Series!AZ$362","v":0},{"$f":"I_Series!BA$362","v":0},{"$f":"I_Series!BB$362","v":0},{"$f":"I_Series!BC$362","v":0},{"$f":"I_Series!BD$362","v":0},{"$f":"I_Series!BE$362","v":0},{"$f":"I_Series!BF$362","v":0},{"$f":"I_Series!BG$362","v":0},{"$f":"I_Series!BH$362","v":0},{"$f":"I_Series!BI$362","v":0},{"$f":"I_Series!BJ$362","v":0}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H24","v":"Base case"},"£/passenger",{"$f":"H319","v":"nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 1'!AA$275","v":22.653635381805092},{"$f":"'Scen 1'!AB$275","v":22.439410948953313},{"$f":"'Scen 1'!AC$275","v":22.003103001705369},{"$f":"'Scen 1'!AD$275","v":21.784724476292727},{"$f":"'Scen 1'!AE$275","v":22.63679746804144},{"$f":"'Scen 1'!AF$275","v":23.56},{"$f":"'Scen 1'!AG$275","v":21.08},{"$f":"'Scen 1'!AH$275","v":30.189999999999998},{"$f":"'Scen 1'!AI$275","v":31.32},{"$f":"'Scen 1'!AJ$275","v":24.894590345731118},{"$f":"'Scen 1'!AK$275","v":24.701605844198589},{"$f":"'Scen 1'!AL$275","v":24.74431040958272},{"$f":"'Scen 1'!AM$275","v":24.087745675676132},{"$f":"'Scen 1'!AN$275","v":24.569500589189655},{"$f":"'Scen 1'!AO$275","v":25.060890600973448},{"$f":"'Scen 1'!AP$275","v":25.562108412992917},{"$f":"'Scen 1'!AQ$275","v":26.073350581252775},{"$f":"'Scen 1'!AR$275","v":30.622797196306156},{"$f":"'Scen 1'!AS$275","v":31.235253140232278},{"$f":"'Scen 1'!AT$275","v":31.859958203036932},{"$f":"'Scen 1'!AU$275","v":32.497157367097671},{"$f":"'Scen 1'!AV$275","v":33.147100514439622},{"$f":"'Scen 1'!AW$275","v":39.30064746219449},{"$f":"'Scen 1'!AX$275","v":40.08666041143838},{"$f":"'Scen 1'!AY$275","v":40.888393619667148},{"$f":"'Scen 1'!AZ$275","v":41.706161492060495},{"$f":"'Scen 1'!BA$275","v":42.540284721901706},{"$f":"'Scen 1'!BB$275","v":45.453171155271612},{"$f":"'Scen 1'!BC$275","v":46.362234578377034},{"$f":"'Scen 1'!BD$275","v":47.289479269944579},{"$f":"'Scen 1'!BE$275","v":48.23526885534347},{"$f":"'Scen 1'!BF$275","v":49.199974232450337},{"$f":"'Scen 1'!BG$275","v":51.454189311919386},{"$f":"'Scen 1'!BH$275","v":52.483273098157774},{"$f":"'Scen 1'!BI$275","v":53.532938560120932},{"$f":"'Scen 1'!BJ$275","v":54.60359733132335}]
[null,null,null,null,{"$f":"E320","v":"Allowed airport charges per passenger (profiled)"},{"$f":"I_Scenarios!$H25","v":"Base case"},"£/passenger",{"$f":"H320","v":"nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 2'!AA$275","v":22.653635381805092},{"$f":"'Scen 2'!AB$275","v":22.439410948953313},{"$f":"'Scen 2'!AC$275","v":22.003103001705369},{"$f":"'Scen 2'!AD$275","v":21.784724476292727},{"$f":"'Scen 2'!AE$275","v":22.63679746804144},{"$f":"'Scen 2'!AF$275","v":23.56},{"$f":"'Scen 2'!AG$275","v":21.08},{"$f":"'Scen 2'!AH$275","v":30.189999999999998},{"$f":"'Scen 2'!AI$275","v":31.32},{"$f":"'Scen 2'!AJ$275","v":25.289193141801274},{"$f":"'Scen 2'!AK$275","v":25.093149653442879},{"$f":"'Scen 2'!AL$275","v":25.136531126567668},{"$f":"'Scen 2'!AM$275","v":24.377029075262264},{"$f":"'Scen 2'!AN$275","v":24.864569656767511},{"$f":"'Scen 2'!AO$275","v":25.361861049902863},{"$f":"'Scen 2'!AP$275","v":25.869098270900921},{"$f":"'Scen 2'!AQ$275","v":26.386480236318938},{"$f":"'Scen 2'!AR$275","v":30.95816663525498},{"$f":"'Scen 2'!AS$275","v":31.577329967960079},{"$f":"'Scen 2'!AT$275","v":32.208876567319287},{"$f":"'Scen 2'!AU$275","v":32.853054098665673},{"$f":"'Scen 2'!AV$275","v":33.510115180638991},{"$f":"'Scen 2'!AW$275","v":39.689432558080405},{"$f":"'Scen 2'!AX$275","v":40.483221209242011},{"$f":"'Scen 2'!AY$275","v":41.292885633426849},{"$f":"'Scen 2'!AZ$275","v":42.118743346095386},{"$f":"'Scen 2'!BA$275","v":42.961118213017293},{"$f":"'Scen 2'!BB$275","v":45.903879637406362},{"$f":"'Scen 2'!BC$275","v":46.821957230154482},{"$f":"'Scen 2'!BD$275","v":47.758396374757574},{"$f":"'Scen 2'!BE$275","v":48.713564302252728},{"$f":"'Scen 2'!BF$275","v":49.68783558829778},{"$f":"'Scen 2'!BG$275","v":51.9740558024371},{"$f":"'Scen 2'!BH$275","v":53.01353691848584},{"$f":"'Scen 2'!BI$275","v":54.073807656855557},{"$f":"'Scen 2'!BJ$275","v":55.155283809992667}]
[null,null,null,null,{"$f":"E321","v":"Allowed airport charges per passenger (profiled)"},{"$f":"I_Scenarios!$H26","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 3'!AA$275","v":22.653635381805092},{"$f":"'Scen 3'!AB$275","v":22.439410948953313},{"$f":"'Scen 3'!AC$275","v":22.003103001705369},{"$f":"'Scen 3'!AD$275","v":21.784724476292727},{"$f":"'Scen 3'!AE$275","v":22.63679746804144},{"$f":"'Scen 3'!AF$275","v":23.56},{"$f":"'Scen 3'!AG$275","v":21.08},{"$f":"'Scen 3'!AH$275","v":30.190000000000008},{"$f":"'Scen 3'!AI$275","v":30.967206434291334},{"$f":"'Scen 3'!AJ$275","v":31.605506082363465},{"$f":"'Scen 3'!AK$275","v":32.237616204010749},{"$f":"'Scen 3'!AL$275","v":32.882368528090957},{"$f":"'Scen 3'!AM$275","v":27.089851888698615},{"$f":"'Scen 3'!AN$275","v":27.631648926472586},{"$f":"'Scen 3'!AO$275","v":28.184281905002038},{"$f":"'Scen 3'!AP$275","v":28.747967543102078},{"$f":"'Scen 3'!AQ$275","v":29.322926893964127},{"$f":"'Scen 3'!AR$275","v":34.113356839378},{"$f":"'Scen 3'!AS$275","v":34.795623976165558},{"$f":"'Scen 3'!AT$275","v":35.491536455688873},{"$f":"'Scen 3'!AU$275","v":36.201367184802649},{"$f":"'Scen 3'!AV$275","v":36.9253945284987},{"$f":"'Scen 3'!AW$275","v":43.376902497375269},{"$f":"'Scen 3'!AX$275","v":44.244440547322775},{"$f":"'Scen 3'!AY$275","v":45.129329358269231},{"$f":"'Scen 3'!AZ$275","v":46.031915945434619},{"$f":"'Scen 3'!BA$275","v":46.952554264343313},{"$f":"'Scen 3'!BB$275","v":50.097806240525749},{"$f":"'Scen 3'!BC$275","v":51.099762365336268},{"$f":"'Scen 3'!BD$275","v":52.121757612642995},{"$f":"'Scen 3'!BE$275","v":53.164192764895859},{"$f":"'Scen 3'!BF$275","v":54.227476620193777},{"$f":"'Scen 3'!BG$275","v":56.885226469264872},{"$f":"'Scen 3'!BH$275","v":58.022930998650168},{"$f":"'Scen 3'!BI$275","v":59.183389618623174},{"$f":"'Scen 3'!BJ$275","v":60.367057410995642}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H27","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 4'!AA$275","v":22.653635381805092},{"$f":"'Scen 4'!AB$275","v":22.439410948953313},{"$f":"'Scen 4'!AC$275","v":22.003103001705369},{"$f":"'Scen 4'!AD$275","v":21.784724476292727},{"$f":"'Scen 4'!AE$275","v":22.63679746804144},{"$f":"'Scen 4'!AF$275","v":23.56},{"$f":"'Scen 4'!AG$275","v":21.08},{"$f":"'Scen 4'!AH$275","v":30.19},{"$f":"'Scen 4'!AI$275","v":27.556803106183214},{"$f":"'Scen 4'!AJ$275","v":27.979824126232618},{"$f":"'Scen 4'!AK$275","v":28.505831570753518},{"$f":"'Scen 4'!AL$275","v":29.075948202168583},{"$f":"'Scen 4'!AM$275","v":24.697276612307753},{"$f":"'Scen 4'!AN$275","v":25.191222144553908},{"$f":"'Scen 4'!AO$275","v":25.695046587444988},{"$f":"'Scen 4'!AP$275","v":26.208947519193888},{"$f":"'Scen 4'!AQ$275","v":26.733126469577762},{"$f":"'Scen 4'!AR$275","v":31.238079223025856},{"$f":"'Scen 4'!AS$275","v":31.862840807486368},{"$f":"'Scen 4'!AT$275","v":32.500097623636094},{"$f":"'Scen 4'!AU$275","v":33.150099576108815},{"$f":"'Scen 4'!AV$275","v":33.813101567630994},{"$f":"'Scen 4'!AW$275","v":40.125620269079356},{"$f":"'Scen 4'!AX$275","v":40.92813267446094},{"$f":"'Scen 4'!AY$275","v":41.746695327950157},{"$f":"'Scen 4'!AZ$275","v":42.581629234509158},{"$f":"'Scen 4'!BA$275","v":43.433261819199345},{"$f":"'Scen 4'!BB$275","v":46.407430724108309},{"$f":"'Scen 4'!BC$275","v":47.335579338590478},{"$f":"'Scen 4'!BD$275","v":48.282290925362275},{"$f":"'Scen 4'!BE$275","v":49.247936743869531},{"$f":"'Scen 4'!BF$275","v":50.232895478746919},{"$f":"'Scen 4'!BG$275","v":52.693208795790376},{"$f":"'Scen 4'!BH$275","v":53.747072971706196},{"$f":"'Scen 4'!BI$275","v":54.822014431140317},{"$f":"'Scen 4'!BJ$275","v":55.918454719763126}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H28","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 5'!AA$275","v":22.653635381805092},{"$f":"'Scen 5'!AB$275","v":22.439410948953313},{"$f":"'Scen 5'!AC$275","v":22.003103001705369},{"$f":"'Scen 5'!AD$275","v":21.784724476292727},{"$f":"'Scen 5'!AE$275","v":22.63679746804144},{"$f":"'Scen 5'!AF$275","v":23.56},{"$f":"'Scen 5'!AG$275","v":21.08},{"$f":"'Scen 5'!AH$275","v":30.190000000000008},{"$f":"'Scen 5'!AI$275","v":30.967206434291334},{"$f":"'Scen 5'!AJ$275","v":31.605506082363465},{"$f":"'Scen 5'!AK$275","v":32.237616204010749},{"$f":"'Scen 5'!AL$275","v":32.882368528090957},{"$f":"'Scen 5'!AM$275","v":23.696417980236184},{"$f":"'Scen 5'!AN$275","v":24.170346339840908},{"$f":"'Scen 5'!AO$275","v":24.653753266637725},{"$f":"'Scen 5'!AP$275","v":25.146828331970479},{"$f":"'Scen 5'!AQ$275","v":25.649764898609895},{"$f":"'Scen 5'!AR$275","v":30.051985512392893},{"$f":"'Scen 5'!AS$275","v":30.65302522264075},{"$f":"'Scen 5'!AT$275","v":31.266085727093564},{"$f":"'Scen 5'!AU$275","v":31.891407441635437},{"$f":"'Scen 5'!AV$275","v":32.529235590468147},{"$f":"'Scen 5'!AW$275","v":38.674673379899367},{"$f":"'Scen 5'!AX$275","v":39.448166847497355},{"$f":"'Scen 5'!AY$275","v":40.237130184447302},{"$f":"'Scen 5'!AZ$275","v":41.041872788136246},{"$f":"'Scen 5'!BA$275","v":41.862710243898974},{"$f":"'Scen 5'!BB$275","v":44.819775415286131},{"$f":"'Scen 5'!BC$275","v":45.716170923591854},{"$f":"'Scen 5'!BD$275","v":46.630494342063692},{"$f":"'Scen 5'!BE$275","v":47.563104228904969},{"$f":"'Scen 5'!BF$275","v":48.514366313483066},{"$f":"'Scen 5'!BG$275","v":51.499589663732984},{"$f":"'Scen 5'!BH$275","v":52.529581457007644},{"$f":"'Scen 5'!BI$275","v":53.580173086147795},{"$f":"'Scen 5'!BJ$275","v":54.651776547870753}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H29","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 6'!AA$275","v":22.653635381805092},{"$f":"'Scen 6'!AB$275","v":22.439410948953313},{"$f":"'Scen 6'!AC$275","v":22.003103001705369},{"$f":"'Scen 6'!AD$275","v":21.784724476292727},{"$f":"'Scen 6'!AE$275","v":22.63679746804144},{"$f":"'Scen 6'!AF$275","v":23.56},{"$f":"'Scen 6'!AG$275","v":21.08},{"$f":"'Scen 6'!AH$275","v":30.190000000000008},{"$f":"'Scen 6'!AI$275","v":30.967206434291334},{"$f":"'Scen 6'!AJ$275","v":31.605506082363465},{"$f":"'Scen 6'!AK$275","v":32.237616204010749},{"$f":"'Scen 6'!AL$275","v":32.882368528090957},{"$f":"'Scen 6'!AM$275","v":24.221020413811907},{"$f":"'Scen 6'!AN$275","v":24.705440822088146},{"$f":"'Scen 6'!AO$275","v":25.199549638529909},{"$f":"'Scen 6'!AP$275","v":25.703540631300509},{"$f":"'Scen 6'!AQ$275","v":26.217611443926526},{"$f":"'Scen 6'!AR$275","v":30.614336461487124},{"$f":"'Scen 6'!AS$275","v":31.226623190716868},{"$f":"'Scen 6'!AT$275","v":31.851155654531205},{"$f":"'Scen 6'!AU$275","v":32.488178767621832},{"$f":"'Scen 6'!AV$275","v":33.13794234297427},{"$f":"'Scen 6'!AW$275","v":39.233326292278633},{"$f":"'Scen 6'!AX$275","v":40.017992818124206},{"$f":"'Scen 6'!AY$275","v":40.81835267448669},{"$f":"'Scen 6'!AZ$275","v":41.634719727976425},{"$f":"'Scen 6'!BA$275","v":42.467414122535956},{"$f":"'Scen 6'!BB$275","v":45.359286439565572},{"$f":"'Scen 6'!BC$275","v":46.266472168356884},{"$f":"'Scen 6'!BD$275","v":47.191801611724024},{"$f":"'Scen 6'!BE$275","v":48.135637643958503},{"$f":"'Scen 6'!BF$275","v":49.098350396837674},{"$f":"'Scen 6'!BG$275","v":51.499589663732969},{"$f":"'Scen 6'!BH$275","v":52.52958145700763},{"$f":"'Scen 6'!BI$275","v":53.580173086147781},{"$f":"'Scen 6'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H30","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 7'!AA$275","v":22.653635381805092},{"$f":"'Scen 7'!AB$275","v":22.439410948953313},{"$f":"'Scen 7'!AC$275","v":22.003103001705369},{"$f":"'Scen 7'!AD$275","v":21.784724476292727},{"$f":"'Scen 7'!AE$275","v":22.63679746804144},{"$f":"'Scen 7'!AF$275","v":23.56},{"$f":"'Scen 7'!AG$275","v":21.08},{"$f":"'Scen 7'!AH$275","v":30.190000000000008},{"$f":"'Scen 7'!AI$275","v":30.967206434291334},{"$f":"'Scen 7'!AJ$275","v":31.605506082363465},{"$f":"'Scen 7'!AK$275","v":32.237616204010749},{"$f":"'Scen 7'!AL$275","v":32.882368528090957},{"$f":"'Scen 7'!AM$275","v":24.221020413811907},{"$f":"'Scen 7'!AN$275","v":24.705440822088146},{"$f":"'Scen 7'!AO$275","v":25.199549638529909},{"$f":"'Scen 7'!AP$275","v":25.703540631300509},{"$f":"'Scen 7'!AQ$275","v":26.217611443926526},{"$f":"'Scen 7'!AR$275","v":30.614336461487124},{"$f":"'Scen 7'!AS$275","v":31.226623190716868},{"$f":"'Scen 7'!AT$275","v":31.851155654531205},{"$f":"'Scen 7'!AU$275","v":32.488178767621832},{"$f":"'Scen 7'!AV$275","v":33.13794234297427},{"$f":"'Scen 7'!AW$275","v":39.233326292278633},{"$f":"'Scen 7'!AX$275","v":40.017992818124206},{"$f":"'Scen 7'!AY$275","v":40.81835267448669},{"$f":"'Scen 7'!AZ$275","v":41.634719727976425},{"$f":"'Scen 7'!BA$275","v":42.467414122535956},{"$f":"'Scen 7'!BB$275","v":45.359286439565572},{"$f":"'Scen 7'!BC$275","v":46.266472168356884},{"$f":"'Scen 7'!BD$275","v":47.191801611724024},{"$f":"'Scen 7'!BE$275","v":48.135637643958503},{"$f":"'Scen 7'!BF$275","v":49.098350396837674},{"$f":"'Scen 7'!BG$275","v":51.499589663732969},{"$f":"'Scen 7'!BH$275","v":52.52958145700763},{"$f":"'Scen 7'!BI$275","v":53.580173086147781},{"$f":"'Scen 7'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H31","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 8'!AA$275","v":22.653635381805092},{"$f":"'Scen 8'!AB$275","v":22.439410948953313},{"$f":"'Scen 8'!AC$275","v":22.003103001705369},{"$f":"'Scen 8'!AD$275","v":21.784724476292727},{"$f":"'Scen 8'!AE$275","v":22.63679746804144},{"$f":"'Scen 8'!AF$275","v":23.56},{"$f":"'Scen 8'!AG$275","v":21.08},{"$f":"'Scen 8'!AH$275","v":30.190000000000008},{"$f":"'Scen 8'!AI$275","v":30.967206434291334},{"$f":"'Scen 8'!AJ$275","v":31.605506082363465},{"$f":"'Scen 8'!AK$275","v":32.237616204010749},{"$f":"'Scen 8'!AL$275","v":32.882368528090957},{"$f":"'Scen 8'!AM$275","v":24.221020413811907},{"$f":"'Scen 8'!AN$275","v":24.705440822088146},{"$f":"'Scen 8'!AO$275","v":25.199549638529909},{"$f":"'Scen 8'!AP$275","v":25.703540631300509},{"$f":"'Scen 8'!AQ$275","v":26.217611443926526},{"$f":"'Scen 8'!AR$275","v":30.614336461487124},{"$f":"'Scen 8'!AS$275","v":31.226623190716868},{"$f":"'Scen 8'!AT$275","v":31.851155654531205},{"$f":"'Scen 8'!AU$275","v":32.488178767621832},{"$f":"'Scen 8'!AV$275","v":33.13794234297427},{"$f":"'Scen 8'!AW$275","v":39.233326292278633},{"$f":"'Scen 8'!AX$275","v":40.017992818124206},{"$f":"'Scen 8'!AY$275","v":40.81835267448669},{"$f":"'Scen 8'!AZ$275","v":41.634719727976425},{"$f":"'Scen 8'!BA$275","v":42.467414122535956},{"$f":"'Scen 8'!BB$275","v":45.359286439565572},{"$f":"'Scen 8'!BC$275","v":46.266472168356884},{"$f":"'Scen 8'!BD$275","v":47.191801611724024},{"$f":"'Scen 8'!BE$275","v":48.135637643958503},{"$f":"'Scen 8'!BF$275","v":49.098350396837674},{"$f":"'Scen 8'!BG$275","v":51.499589663732969},{"$f":"'Scen 8'!BH$275","v":52.52958145700763},{"$f":"'Scen 8'!BI$275","v":53.580173086147781},{"$f":"'Scen 8'!BJ$275","v":54.651776547870739}]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H32","v":0},"£/passenger","nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scen 9'!AA$275","v":22.653635381805092},{"$f":"'Scen 9'!AB$275","v":22.439410948953313},{"$f":"'Scen 9'!AC$275","v":22.003103001705369},{"$f":"'Scen 9'!AD$275","v":21.784724476292727},{"$f":"'Scen 9'!AE$275","v":22.63679746804144},{"$f":"'Scen 9'!AF$275","v":23.56},{"$f":"'Scen 9'!AG$275","v":21.08},{"$f":"'Scen 9'!AH$275","v":30.190000000000008},{"$f":"'Scen 9'!AI$275","v":30.967206434291334},{"$f":"'Scen 9'!AJ$275","v":31.605506082363465},{"$f":"'Scen 9'!AK$275","v":32.237616204010749},{"$f":"'Scen 9'!AL$275","v":32.882368528090957},{"$f":"'Scen 9'!AM$275","v":24.221020413811907},{"$f":"'Scen 9'!AN$275","v":24.705440822088146},{"$f":"'Scen 9'!AO$275","v":25.199549638529909},{"$f":"'Scen 9'!AP$275","v":25.703540631300509},{"$f":"'Scen 9'!AQ$275","v":26.217611443926526},{"$f":"'Scen 9'!AR$275","v":30.614336461487124},{"$f":"'Scen 9'!AS$275","v":31.226623190716868},{"$f":"'Scen 9'!AT$275","v":31.851155654531205},{"$f":"'Scen 9'!AU$275","v":32.488178767621832},{"$f":"'Scen 9'!AV$275","v":33.13794234297427},{"$f":"'Scen 9'!AW$275","v":39.233326292278633},{"$f":"'Scen 9'!AX$275","v":40.017992818124206},{"$f":"'Scen 9'!AY$275","v":40.81835267448669},{"$f":"'Scen 9'!AZ$275","v":41.634719727976425},{"$f":"'Scen 9'!BA$275","v":42.467414122535956},{"$f":"'Scen 9'!BB$275","v":45.359286439565572},{"$f":"'Scen 9'!BC$275","v":46.266472168356884},{"$f":"'Scen 9'!BD$275","v":47.191801611724024},{"$f":"'Scen 9'!BE$275","v":48.135637643958503},{"$f":"'Scen 9'!BF$275","v":49.098350396837674},{"$f":"'Scen 9'!BG$275","v":51.499589663732969},{"$f":"'Scen 9'!BH$275","v":52.52958145700763},{"$f":"'Scen 9'!BI$275","v":53.580173086147781},{"$f":"'Scen 9'!BJ$275","v":54.651776547870739}]
[]
[null,null,null,"Airport Charges 2018 prices"]
[]
[null,null,null,null,{"$f":" C_Index!E$41","v":"CPI annual growth rate"},{"$f":" C_Index!F$41","v":2018},{"$f":" C_Index!G$41","v":"factor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Index!AA$41","v":0.94421715184893817},{"$f":" C_Index!AB$41","v":0.95027537372147974},{"$f":" C_Index!AC$41","v":0.97584579071597199},{"$f":" C_Index!AD$41","v":1},{"$f":" C_Index!AE$41","v":1.0177812745869397},{"$f":" C_Index!AF$41","v":1.0267505900865466},{"$f":" C_Index!AG$41","v":1.053265145554682},{"$f":" C_Index!AH$41","v":1.1496330799646897},{"$f":" C_Index!AI$41","v":1.2341981444194448},{"$f":" C_Index!AJ$41","v":1.2419443107681427},{"$f":" C_Index!AK$41","v":1.232316676795614},{"$f":" C_Index!AL$41","v":1.2344471272784734},{"$f":" C_Index!AM$41","v":1.2556288637596262},{"$f":" C_Index!AN$41","v":1.2807414410348188},{"$f":" C_Index!AO$41","v":1.3063562698555151},{"$f":" C_Index!AP$41","v":1.3324833952526254},{"$f":" C_Index!AQ$41","v":1.3591330631576779},{"$f":" C_Index!AR$41","v":1.3863157244208315},{"$f":" C_Index!AS$41","v":1.4140420389092483},{"$f":" C_Index!AT$41","v":1.4423228796874334},{"$f":" C_Index!AU$41","v":1.471169337281182},{"$f":" C_Index!AV$41","v":1.5005927240268058},{"$f":" C_Index!AW$41","v":1.5306045785073419},{"$f":" C_Index!AX$41","v":1.5612166700774888},{"$f":" C_Index!AY$41","v":1.5924410034790386},{"$f":" C_Index!AZ$41","v":1.6242898235486194},{"$f":" C_Index!BA$41","v":1.6567756200195918},{"$f":" C_Index!BB$41","v":1.6899111324199838},{"$f":" C_Index!BC$41","v":1.7237093550683833},{"$f":" C_Index!BD$41","v":1.7581835421697511},{"$f":" C_Index!BE$41","v":1.793347213013146},{"$f":" C_Index!BF$41","v":1.8292141572734091},{"$f":" C_Index!BG$41","v":1.8657984404188772},{"$f":" C_Index!BH$41","v":1.9031144092272547},{"$f":" C_Index!BI$41","v":1.9411766974117999},{"$f":" C_Index!BJ$41","v":1.9800002313600358}]
[]
[null,null,null,null,"Known yield per passenger",null,"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA319/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H24","v":"Base case"},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA320/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,{"$f":"AH320/AH$332","v":26.260552628606742},25.376800428372572,20.044852357618041,20.044852357618037,20.044852357618037,19.183810097796076,19.183810097796076,19.183810097796076,19.183810097796076,19.183810097796076,22.089338421880488,22.089338421880484,22.089338421880488,22.089338421880488,22.089338421880488,25.676551614996999,25.676551614996999,25.676551614996999,25.676551614996999,25.676551614996999,26.896781897745022,26.896781897745019,26.896781897745019,26.896781897745022,26.896781897745019,27.577571187361357,27.577571187361357,27.577571187361361,27.577571187361361]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H25","v":"Base case"},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA321/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606742,25.376800428372572,20.36258222090482,20.36258222090482,20.362582220904816,19.414199353678548,19.414199353678548,19.414199353678551,19.414199353678551,19.414199353678551,22.331252607113388,22.331252607113385,22.331252607113388,22.331252607113388,22.331252607113392,25.930559149892172,25.930559149892169,25.930559149892169,25.930559149892165,25.930559149892169,27.163487331828605,27.163487331828602,27.163487331828602,27.163487331828605,27.163487331828602,27.856200689485394,27.856200689485394,27.856200689485391,27.856200689485394]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H26","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA322/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,21.574728544854967,21.574728544854963,21.574728544854967,21.574728544854967,21.57472854485497,24.607206164115116,24.607206164115112,24.607206164115112,24.607206164115112,24.607206164115109,28.339718243673868,28.339718243673868,28.339718243673868,28.339718243673868,28.339718243673872,29.645231207385898,29.645231207385905,29.645231207385901,29.645231207385908,29.645231207385905,30.488409271311198,30.488409271311198,30.488409271311198,30.488409271311202]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H27","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA323/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606746,22.327697728913435,22.529048914380947,23.131904410217892,23.553822241274066,19.669248872121919,19.669248872121916,19.669248872121919,19.669248872121919,19.669248872121916,22.53316374671892,22.533163746718913,22.533163746718909,22.533163746718909,22.533163746718909,26.215536548446881,26.215536548446881,26.215536548446877,26.215536548446874,26.215536548446877,27.461462223550189,27.461462223550196,27.461462223550186,27.461462223550193,27.461462223550189,28.241640497866744,28.241640497866751,28.241640497866751,28.241640497866751]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H28","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA324/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,18.872151369062948,18.872151369062948,18.872151369062948,18.872151369062948,18.872151369062951,21.677591174223945,21.677591174223942,21.677591174223938,21.677591174223942,21.677591174223942,25.267579832810394,25.267579832810394,25.267579832810394,25.267579832810391,25.267579832810394,26.521971809904223,26.521971809904226,26.521971809904223,26.521971809904226,26.521971809904223,27.601904122168296,27.601904122168296,27.601904122168296,27.601904122168296]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H29","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA325/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,19.289951922010534,19.289951922010538,19.289951922010538,19.289951922010538,19.289951922010545,22.083235385847647,22.083235385847647,22.083235385847644,22.083235385847647,22.083235385847647,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,26.841225890150945,26.841225890150948,26.841225890150948,26.841225890150948,26.841225890150948,27.601904122168289,27.601904122168289,27.601904122168285,27.601904122168289]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H30","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA326/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,19.289951922010534,19.289951922010538,19.289951922010538,19.289951922010538,19.289951922010545,22.083235385847647,22.083235385847647,22.083235385847644,22.083235385847647,22.083235385847647,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,26.841225890150945,26.841225890150948,26.841225890150948,26.841225890150948,26.841225890150948,27.601904122168289,27.601904122168289,27.601904122168285,27.601904122168289]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H31","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,19.289951922010534,19.289951922010538,19.289951922010538,19.289951922010538,19.289951922010545,22.083235385847647,22.083235385847647,22.083235385847644,22.083235385847647,22.083235385847647,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,26.841225890150945,26.841225890150948,26.841225890150948,26.841225890150948,26.841225890150948,27.601904122168289,27.601904122168289,27.601904122168285,27.601904122168289]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H32","v":0},"£ CPI-real 2018 prices/passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA328/AA$332","v":23.991976143883228},23.613587776220932,22.54772548187335,21.784724476292727,22.241318477025867,22.946176245210715,20.013953835810849,26.260552628606753,25.090952027689216,25.448408441772607,26.1601719842322,26.637324354737771,19.289951922010534,19.289951922010538,19.289951922010538,19.289951922010538,19.289951922010545,22.083235385847647,22.083235385847647,22.083235385847644,22.083235385847647,22.083235385847647,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,25.632568230352017,26.841225890150945,26.841225890150948,26.841225890150948,26.841225890150948,26.841225890150948,27.601904122168289,27.601904122168289,27.601904122168285,27.601904122168289]
[]
[null,null,null,"Airport Charges 2020 prices"]
[]
[null,null,null,null,"Known yield per passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA334 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H24","v":"Base case"},{"$f":"\"£ CPI-real \"  &$F$61 &\"/ passenger\"","v":"£ CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA335 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420784,26.055644814340067,20.581063986382027,20.581063986382024,20.581063986382024,19.696988338020372,19.696988338020372,19.696988338020372,19.696988338020372,19.696988338020372,22.680241259287214,22.680241259287211,22.680241259287214,22.680241259287214,22.680241259287214,26.36341452208584,26.36341452208584,26.36341452208584,26.36341452208584,26.36341452208584,27.616286684938846,27.616286684938842,27.616286684938842,27.616286684938846,27.616286684938842,28.315287489777017,28.315287489777017,28.31528748977702,28.31528748977702]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H25","v":"Base case"},{"$f":"\"£ CPI-real \"  &$F$61 &\"/ passenger\"","v":"£ CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA336 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420784,26.055644814340067,20.907293310999844,20.907293310999844,20.90729331099984,19.933540642447301,19.933540642447301,19.933540642447305,19.933540642447305,19.933540642447305,22.928626791725403,22.928626791725399,22.928626791725403,22.928626791725403,22.928626791725407,26.624216908425886,26.624216908425883,26.624216908425883,26.624216908425879,26.624216908425883,27.890126646763452,27.890126646763449,27.890126646763449,27.890126646763452,27.890126646763449,28.601370495498394,28.601370495498394,28.60137049549839,28.601370495498394]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H26","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA337 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,22.151865264386899,22.151865264386895,22.151865264386899,22.151865264386899,22.151865264386903,25.265463449386502,25.265463449386498,25.265463449386498,25.265463449386498,25.265463449386495,29.097822429578613,29.097822429578613,29.097822429578613,29.097822429578613,29.097822429578617,30.438258635435577,30.438258635435584,30.438258635435581,30.438258635435588,30.438258635435584,31.30399221011891,31.30399221011891,31.30399221011891,31.303992210118913]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H27","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA338 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420787,22.924976818435916,23.131714266929308,23.750696503016808,24.183900885021771,20.19541288601032,20.195412886010317,20.19541288601032,20.19541288601032,20.195412886010317,23.135939173460429,23.135939173460422,23.135939173460418,23.135939173460418,23.135939173460418,26.916817620553264,26.916817620553264,26.91681762055326,26.916817620553257,26.91681762055326,28.196072542669565,28.196072542669572,28.196072542669562,28.196072542669569,28.196072542669565,28.997121046196789,28.997121046196796,28.997121046196796,28.997121046196796]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H28","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA339 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.376992554388011,19.376992554388011,19.376992554388011,19.376992554388011,19.376992554388014,22.25747952978935,22.257479529789347,22.257479529789343,22.257479529789347,22.257479529789347,25.943502503396996,25.943502503396996,25.943502503396996,25.943502503396992,25.943502503396996,27.231450206077913,27.231450206077916,27.231450206077913,27.231450206077916,27.231450206077913,28.340271344948579,28.340271344948579,28.340271344948579,28.340271344948579]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H29","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA340 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H30","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA341 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H31","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA342 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"I_Scenarios!$H32","v":0},"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA343 *INDEX($AA$332:$BJ$332, 0, $F$61 - YEAR($F$60) +1)","v":24.633775663074452},24.245265183295306,23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691,26.963037907420794,25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[]
[null,null,null,{"$f":"\"Airport Charges (profiled), £ real \" &$F$61 &\" prices/pax\"","v":"Airport Charges (profiled), £ real 2020 prices/pax"}]
[]
[null,null,null,null,"Aligning data for graph","Series labels"]
[null,null,null,null,"Outturn yield per passenger","Outturn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA347","v":24.633775663074452},{"$f":"AB347","v":24.245265183295306},23.150890443622924,22.36747871090639,22.83628687058912,23.56,20.549338910883691]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"F348","v":"Base case"},{"$f":"G348","v":"£ CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$361","v":20.549338910883691},{"$f":"AH348","v":26.963037907420784},{"$f":"AI348","v":26.055644814340067},20.581063986382027,20.581063986382024,20.581063986382024,19.696988338020372,19.696988338020372,19.696988338020372,19.696988338020372,19.696988338020372,22.680241259287214,22.680241259287211,22.680241259287214,22.680241259287214,22.680241259287214,26.36341452208584,26.36341452208584,26.36341452208584,26.36341452208584,26.36341452208584,27.616286684938846,27.616286684938842,27.616286684938842,27.616286684938846,27.616286684938842,28.315287489777017,28.315287489777017,28.31528748977702,28.31528748977702]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",{"$f":"F349","v":"Base case"},{"$f":"G349","v":"£ CPI-real 2020/ passenger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$361","v":20.549338910883691},{"$f":"AH349","v":26.963037907420784},26.055644814340067,20.907293310999844,20.907293310999844,20.90729331099984,19.933540642447301,19.933540642447301,19.933540642447305,19.933540642447305,19.933540642447305,22.928626791725403,22.928626791725399,22.928626791725403,22.928626791725403,22.928626791725407,26.624216908425886,26.624216908425883,26.624216908425883,26.624216908425879,26.624216908425883,27.890126646763452,27.890126646763449,27.890126646763449,27.890126646763452,27.890126646763449,28.601370495498394,28.601370495498394,28.60137049549839,28.601370495498394]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH350","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,22.151865264386899,22.151865264386895,22.151865264386899,22.151865264386899,22.151865264386903,25.265463449386502,25.265463449386498,25.265463449386498,25.265463449386498,25.265463449386495,29.097822429578613,29.097822429578613,29.097822429578613,29.097822429578613,29.097822429578617,30.438258635435577,30.438258635435584,30.438258635435581,30.438258635435588,30.438258635435584,31.30399221011891,31.30399221011891,31.30399221011891,31.303992210118913]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH351","v":26.963037907420787},22.924976818435916,23.131714266929308,23.750696503016808,24.183900885021771,20.19541288601032,20.195412886010317,20.19541288601032,20.19541288601032,20.195412886010317,23.135939173460429,23.135939173460422,23.135939173460418,23.135939173460418,23.135939173460418,26.916817620553264,26.916817620553264,26.91681762055326,26.916817620553257,26.91681762055326,28.196072542669565,28.196072542669572,28.196072542669562,28.196072542669569,28.196072542669565,28.997121046196789,28.997121046196796,28.997121046196796,28.997121046196796]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH352","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.376992554388011,19.376992554388011,19.376992554388011,19.376992554388011,19.376992554388014,22.25747952978935,22.257479529789347,22.257479529789343,22.257479529789347,22.257479529789347,25.943502503396996,25.943502503396996,25.943502503396996,25.943502503396992,25.943502503396996,27.231450206077913,27.231450206077916,27.231450206077913,27.231450206077916,27.231450206077913,28.340271344948579,28.340271344948579,28.340271344948579,28.340271344948579]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH353","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH354","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH355","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"£ CPI-real 2020/ passenger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.549338910883691,{"$f":"AH356","v":26.963037907420794},25.762149800263135,26.129168384353477,26.859972021575956,27.349888499553746,19.805969518665428,19.805969518665432,19.805969518665432,19.805969518665432,19.805969518665439,22.673974963439179,22.673974963439179,22.673974963439175,22.673974963439179,22.673974963439179,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,26.3182545559476,27.559244521358774,27.559244521358778,27.559244521358778,27.559244521358778,27.559244521358778,28.340271344948572,28.340271344948572,28.340271344948569,28.340271344948572]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"CAAgraphs","index":51,"n_rows":215,"n_cols":14,"rows_kept":215,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Output chart price base"]
[]
[null,"Output price base",2020]
[]
[null,"Passengers and affordability assessment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Building block (historic and forecast live scenario)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Debt Financeability"]
[]
[null,"Make selection of scenario to be shown in O_comparison"]
[]
[null,{"$f":"O_Comparison!E15","v":"Scen 1"},{"$f":"IF($D75=TRUE,\"Shown in chart\",\"Not shown\")","v":"Shown in chart"},{"$f":"O_Comparison!G15","v":true}]
[null,{"$f":"O_Comparison!E16","v":"Scen 2"},{"$f":"IF($D76=TRUE,\"Shown in chart\",\"Not shown\")","v":"Shown in chart"},{"$f":"O_Comparison!G16","v":true}]
[null,{"$f":"O_Comparison!E17","v":"Scen 3"},"Shown in chart",{"$f":"O_Comparison!G17","v":true}]
[null,{"$f":"O_Comparison!E18","v":"Scen 4"},"Not shown",{"$f":"O_Comparison!G18","v":false}]
[null,{"$f":"O_Comparison!E19","v":"Scen 5"},"Not shown",{"$f":"O_Comparison!G19","v":false}]
[null,{"$f":"O_Comparison!E20","v":"Scen 6"},"Not shown",{"$f":"O_Comparison!G20","v":false}]
[null,{"$f":"O_Comparison!E21","v":"Scen 7"},"Not shown",{"$f":"O_Comparison!G21","v":false}]
[null,{"$f":"O_Comparison!E22","v":"Scen 8"},"Not shown",{"$f":"O_Comparison!G22","v":false}]
[null,{"$f":"O_Comparison!E23","v":"Scen 9"},"Not shown",{"$f":"O_Comparison!G23","v":false}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Equity Financeability"]
[]
[null,"Note: Cost of equity for Scenario 1 shown"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Aero Charge table"]
[]
[null,null,"Live Scenario",null,null,null,2022,2023,2024,2025,2026,"Total"]
[null,null,{"$f":"CAAchartdata!E$64","v":"Opex"},null,{"$f":"CAAchartdata!G$64","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$64","v":1160.4121740577814},{"$f":"CAAchartdata!AI$64","v":1149.0090825037255},{"$f":"CAAchartdata!AJ$64","v":1188.1295104086921},{"$f":"CAAchartdata!AK$64","v":1213.4721936270382},{"$f":"CAAchartdata!AL$64","v":1201.4857700888092},{"$f":"SUM(G159:K159)","v":5912.508730686046}]
[null,null,{"$f":"CAAchartdata!E$65","v":"Opex bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$65","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$65","v":0},{"$f":"CAAchartdata!AI$65","v":0.24625803868881874},{"$f":"CAAchartdata!AJ$65","v":0},{"$f":"CAAchartdata!AK$65","v":0},{"$f":"CAAchartdata!AL$65","v":0},{"$f":"SUM(G160:K160)","v":0.24625803868881874}]
[null,null,{"$f":"CAAchartdata!E$66","v":"Regulatory depreciation"},null,{"$f":"CAAchartdata!G$66","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$66","v":840.60109525528412},{"$f":"CAAchartdata!AI$66","v":878.50185926839663},{"$f":"CAAchartdata!AJ$66","v":917.80531841804805},{"$f":"CAAchartdata!AK$66","v":970.30708618069309},{"$f":"CAAchartdata!AL$66","v":1021.5405021878752},4628.7558613102974]
[null,null,{"$f":"CAAchartdata!E$67","v":"Return on year average RAB"},null,{"$f":"CAAchartdata!G$67","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$67","v":611.70043310098515},{"$f":"CAAchartdata!AI$67","v":615.76962176717245},{"$f":"CAAchartdata!AJ$67","v":648.53471462031314},{"$f":"CAAchartdata!AK$67","v":654.55206929060716},{"$f":"CAAchartdata!AL$67","v":653.6379808941108},3184.1948196731882]
[null,null,{"$f":"CAAchartdata!E$68","v":"Revenue allowance for tax"},null,{"$f":"CAAchartdata!G$68","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$68","v":0},{"$f":"CAAchartdata!AI$68","v":0},{"$f":"CAAchartdata!AJ$68","v":0},{"$f":"CAAchartdata!AK$68","v":0},{"$f":"CAAchartdata!AL$68","v":0},0]
[null,null,{"$f":"CAAchartdata!E$69","v":"Equity issuance cost allowance"},null,{"$f":"CAAchartdata!G$69","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$69","v":0},{"$f":"CAAchartdata!AI$69","v":0},{"$f":"CAAchartdata!AJ$69","v":0},{"$f":"CAAchartdata!AK$69","v":0},{"$f":"CAAchartdata!AL$69","v":0},0]
[null,null,{"$f":"CAAchartdata!E$70","v":"Asymmetric risk allowance"},null,{"$f":"CAAchartdata!G$70","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$70","v":0},{"$f":"CAAchartdata!AI$70","v":7.7829242829683709},{"$f":"CAAchartdata!AJ$70","v":19.247512893313267},{"$f":"CAAchartdata!AK$70","v":25.397075785847644},{"$f":"CAAchartdata!AL$70","v":25.467761882855566},77.895274844984854]
[null,null,{"$f":"CAAchartdata!E$71","v":"Total revenue requirement"},null,{"$f":"CAAchartdata!G$71","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$71","v":2612.7137024140507},{"$f":"CAAchartdata!AI$71","v":2651.3097458609518},{"$f":"CAAchartdata!AJ$71","v":2773.7170563403665},{"$f":"CAAchartdata!AK$71","v":2863.7284248841861},{"$f":"CAAchartdata!AL$71","v":2902.1320150536503},13803.600944553205]
[null,null,{"$f":"CAAchartdata!E$72","v":"Non-aero (inc ORCs)"},null,{"$f":"CAAchartdata!G$72","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$72","v":-904.79795501527451},{"$f":"CAAchartdata!AI$72","v":-981.57030801081578},{"$f":"CAAchartdata!AJ$72","v":-1060.6119220609569},{"$f":"CAAchartdata!AK$72","v":-1097.4334022242497},{"$f":"CAAchartdata!AL$72","v":-1110.5529827561465},-5154.9665700674432]
[null,null,{"$f":"CAAchartdata!E$73","v":"Non aero revenues bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$73","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$73","v":0},{"$f":"CAAchartdata!AI$73","v":0},{"$f":"CAAchartdata!AJ$73","v":0},{"$f":"CAAchartdata!AK$73","v":0},{"$f":"CAAchartdata!AL$73","v":0},0]
[null,null,{"$f":"CAAchartdata!E$74","v":"Cargo revenue"},null,{"$f":"CAAchartdata!G$74","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$74","v":-34.928158229625517},{"$f":"CAAchartdata!AI$74","v":-20.40048850143577},{"$f":"CAAchartdata!AJ$74","v":-13.52743286481652},{"$f":"CAAchartdata!AK$74","v":-11.629975061578124},{"$f":"CAAchartdata!AL$74","v":-11.327983029512316},-91.814037686968234]
[null,null,{"$f":"CAAchartdata!E$75","v":"Net revenue requirement"},null,{"$f":"CAAchartdata!G$75","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$75","v":1672.9875891691506},{"$f":"CAAchartdata!AI$75","v":1649.3389493487002},{"$f":"CAAchartdata!AJ$75","v":1699.5777014145931},{"$f":"CAAchartdata!AK$75","v":1754.6650475983583},{"$f":"CAAchartdata!AL$75","v":1780.2510492679914},8556.8203367987953]
[null,null,{"$f":"CAAchartdata!E$76","v":"Passengers"},null,{"$f":"CAAchartdata!G$76","v":"m ppa"},null,{"$f":"CAAchartdata!AH$76","v":61.6},{"$f":"CAAchartdata!AI$76","v":73.008769000000001},{"$f":"CAAchartdata!AJ$76","v":78.890704999999997},{"$f":"CAAchartdata!AK$76","v":80.653560999999996},{"$f":"CAAchartdata!AL$76","v":81.318197999999995},375.47123299999998]
[null,null,{"$f":"CAAchartdata!E$77","v":"Unprofiled yield per pax"},null,{"$f":"CAAchartdata!G$77","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$77","v":27.158889434564134},{"$f":"CAAchartdata!AI$77","v":22.59097053600096},{"$f":"CAAchartdata!AJ$77","v":21.54344673956955},{"$f":"CAAchartdata!AK$77","v":21.755580607263681},{"$f":"CAAchartdata!AL$77","v":21.892406534488032},{"$f":"L170/L171","v":22.789549730428472}]
[null,null,{"$f":"CAAchartdata!E$78","v":"Profiled yield per pax"},null,{"$f":"CAAchartdata!G$78","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$78","v":26.963037907420784},{"$f":"CAAchartdata!AI$78","v":26.055644814340067},{"$f":"CAAchartdata!AJ$78","v":20.581063986382027},{"$f":"CAAchartdata!AK$78","v":20.581063986382024},{"$f":"CAAchartdata!AL$78","v":20.581063986382024},{"$f":"AVERAGE(G173:K173)","v":22.952374936181382}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"List"]
[null,null,"HAL RBP Update 2",{"$f":"MATCH(C175,N175:N177,0)","v":1},null,null,2022,2023,2024,2025,2026,"Total",null,"HAL RBP Update 2"]
[null,null,{"$f":"CAAchartdata!E$193","v":"Opex"},null,{"$f":"CAAchartdata!G$193","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$193","v":1061.5122700742672},{"$f":"CAAchartdata!AI$193","v":1067.1144582295406},{"$f":"CAAchartdata!AJ$193","v":1112.5280469285783},{"$f":"CAAchartdata!AK$193","v":1147.6511338021458},{"$f":"CAAchartdata!AL$193","v":1172.5508824969315},{"$f":"SUM(G176:K176)","v":5561.3567915314634},null,"HAL RBP update no H7 RAB adj"]
[null,null,{"$f":"CAAchartdata!E$194","v":"Opex bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$194","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$194","v":0},{"$f":"CAAchartdata!AI$194","v":0},{"$f":"CAAchartdata!AJ$194","v":0},{"$f":"CAAchartdata!AK$194","v":0},{"$f":"CAAchartdata!AL$194","v":0},{"$f":"SUM(G177:K177)","v":0},null,"HAL RBP update H7 RAB adj"]
[null,null,{"$f":"CAAchartdata!E$195","v":"Regulatory depreciation"},null,{"$f":"CAAchartdata!G$195","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$195","v":860.27019739008449},{"$f":"CAAchartdata!AI$195","v":806.34021303724114},{"$f":"CAAchartdata!AJ$195","v":789.34444747193174},{"$f":"CAAchartdata!AK$195","v":840.10895110058459},{"$f":"CAAchartdata!AL$195","v":898.881502037215},4194.9453110370569]
[null,null,{"$f":"CAAchartdata!E$196","v":"Cost of capital"},null,{"$f":"CAAchartdata!G$196","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$196","v":1449.0628172857571},{"$f":"CAAchartdata!AI$196","v":1361.4621210977546},{"$f":"CAAchartdata!AJ$196","v":1381.2618794482471},{"$f":"CAAchartdata!AK$196","v":1442.6969841468986},{"$f":"CAAchartdata!AL$196","v":1507.5380442529374},7142.0218462315943]
[null,null,{"$f":"CAAchartdata!E$197","v":"Revenue allowance for tax"},null,{"$f":"CAAchartdata!G$197","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$197","v":0},{"$f":"CAAchartdata!AI$197","v":0},{"$f":"CAAchartdata!AJ$197","v":0},{"$f":"CAAchartdata!AK$197","v":0},{"$f":"CAAchartdata!AL$197","v":0},0]
[null,null,"Equity issuance cost allowance",null,{"$f":"CAAchartdata!G$197","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$198","v":0},{"$f":"CAAchartdata!AI$198","v":0},{"$f":"CAAchartdata!AJ$198","v":0},{"$f":"CAAchartdata!AK$198","v":0},{"$f":"CAAchartdata!AL$198","v":0},0]
[null,null,"Asymmetric risk allowance",null,{"$f":"CAAchartdata!G$197","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$199","v":22.416225352210944},{"$f":"CAAchartdata!AI$199","v":20.849517577966459},{"$f":"CAAchartdata!AJ$199","v":20.714856828117256},{"$f":"CAAchartdata!AK$199","v":20.876694335545171},{"$f":"CAAchartdata!AL$199","v":20.840664632413432},105.69795872625326]
[null,null,{"$f":"CAAchartdata!E$200","v":"Total revenue requirement"},null,{"$f":"CAAchartdata!G$200","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$200","v":3370.8452847501085},{"$f":"CAAchartdata!AI$200","v":3234.9167923645364},{"$f":"CAAchartdata!AJ$200","v":3283.1343738487571},{"$f":"CAAchartdata!AK$200","v":3430.4570690496289},{"$f":"CAAchartdata!AL$200","v":3578.9704287870836},16898.323948800116]
[null,null,{"$f":"CAAchartdata!E$201","v":"Non-aero (inc ORCs)"},null,{"$f":"CAAchartdata!G$201","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$201","v":-647.53808089893755},{"$f":"CAAchartdata!AI$201","v":-694.91307827592277},{"$f":"CAAchartdata!AJ$201","v":-794.45931867268723},{"$f":"CAAchartdata!AK$201","v":-861.26633517094774},{"$f":"CAAchartdata!AL$201","v":-894.16884320594784},-3892.3456562244432]
[null,null,{"$f":"CAAchartdata!E$202","v":"Non aero revenues bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$202","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$202","v":0},{"$f":"CAAchartdata!AI$202","v":0},{"$f":"CAAchartdata!AJ$202","v":0},{"$f":"CAAchartdata!AK$202","v":0},{"$f":"CAAchartdata!AL$202","v":0},0]
[null,null,{"$f":"CAAchartdata!E$203","v":"Cargo revenue"},null,{"$f":"CAAchartdata!G$203","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$203","v":-36.841317997609949},{"$f":"CAAchartdata!AI$203","v":-26.255324405084085},{"$f":"CAAchartdata!AJ$203","v":-17.064258005586584},{"$f":"CAAchartdata!AK$203","v":-15.704340334251702},{"$f":"CAAchartdata!AL$203","v":-15.589226324867397},-111.4544670673997]
[null,null,{"$f":"CAAchartdata!E$204","v":"Net revenue requirement"},null,{"$f":"CAAchartdata!G$204","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$204","v":2708.8821112057717},{"$f":"CAAchartdata!AI$204","v":2534.5979072614955},{"$f":"CAAchartdata!AJ$204","v":2492.3256539986005},{"$f":"CAAchartdata!AK$204","v":2574.3630878799745},{"$f":"CAAchartdata!AL$204","v":2690.0530238886818},13000.221784234525]
[null,null,{"$f":"CAAchartdata!E$205","v":"Passengers"},null,{"$f":"CAAchartdata!G$205","v":"m ppa"},null,{"$f":"CAAchartdata!AH$205","v":45.472559487909749},{"$f":"CAAchartdata!AI$205","v":58.022703606283734},{"$f":"CAAchartdata!AJ$205","v":67.661266513324009},{"$f":"CAAchartdata!AK$205","v":71.831003821106421},{"$f":"CAAchartdata!AL$205","v":74.141739035763848},317.12927246438778,{"$f":"L171/L188-1","v":0.18396901705806346}]
[null,null,{"$f":"CAAchartdata!E$206","v":"Unprofiled yield per pax"},null,{"$f":"CAAchartdata!G$206","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$206","v":59.571797622828122},{"$f":"CAAchartdata!AI$206","v":43.682864632784948},{"$f":"CAAchartdata!AJ$206","v":36.835338479923465},{"$f":"CAAchartdata!AK$206","v":35.839163466117931},{"$f":"CAAchartdata!AL$206","v":36.282572527616026},{"$f":"L187/L188","v":40.993446247363977}]
[null,null,{"$f":"CAAchartdata!E$207","v":"Profiled yield per pax"},null,{"$f":"CAAchartdata!G$207","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$207","v":31.852902917051658},{"$f":"CAAchartdata!AI$207","v":42.256072255609205},{"$f":"CAAchartdata!AJ$207","v":42.990748693687053},{"$f":"CAAchartdata!AK$207","v":44.669744701788922},{"$f":"CAAchartdata!AL$207","v":45.93043171443432}]
[]
[null,null,"Delta",null,null,null,2022,2023,2024,2025,2026,"Total"]
[null,null,{"$f":"CAAchartdata!E$213","v":"Opex"},null,{"$f":"CAAchartdata!G$213","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$213","v":98.89990398351415},{"$f":"CAAchartdata!AI$213","v":81.894624274184935},{"$f":"CAAchartdata!AJ$213","v":75.601463480113807},{"$f":"CAAchartdata!AK$213","v":65.821059824892473},{"$f":"CAAchartdata!AL$213","v":28.934887591877668},{"$f":"SUM(G193:K193)","v":351.15193915458303}]
[null,null,{"$f":"CAAchartdata!E$214","v":"Opex bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$214","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$214","v":0},{"$f":"CAAchartdata!AI$214","v":0.24625803868881874},{"$f":"CAAchartdata!AJ$214","v":0},{"$f":"CAAchartdata!AK$214","v":0},{"$f":"CAAchartdata!AL$214","v":0},{"$f":"SUM(G194:K194)","v":0.24625803868881874}]
[null,null,{"$f":"CAAchartdata!E$215","v":"Regulatory depreciation"},null,{"$f":"CAAchartdata!G$215","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$215","v":-19.669102134800369},{"$f":"CAAchartdata!AI$215","v":72.161646231155487},{"$f":"CAAchartdata!AJ$215","v":128.4608709461163},{"$f":"CAAchartdata!AK$215","v":130.1981350801085},{"$f":"CAAchartdata!AL$215","v":122.65900015066018},433.8105502732401]
[null,null,{"$f":"CAAchartdata!E$216","v":"Cost of capital"},null,{"$f":"CAAchartdata!G$216","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$216","v":-837.36238418477194},{"$f":"CAAchartdata!AI$216","v":-745.69249933058211},{"$f":"CAAchartdata!AJ$216","v":-732.72716482793396},{"$f":"CAAchartdata!AK$216","v":-788.14491485629139},{"$f":"CAAchartdata!AL$216","v":-853.90006335882663},-3957.827026558406]
[null,null,{"$f":"CAAchartdata!E$217","v":"Revenue allowance for tax"},null,{"$f":"CAAchartdata!G$217","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$217","v":0},{"$f":"CAAchartdata!AI$217","v":0},{"$f":"CAAchartdata!AJ$217","v":0},{"$f":"CAAchartdata!AK$217","v":0},{"$f":"CAAchartdata!AL$217","v":0},0]
[null,null,"Equity issuance cost allowance",null,{"$f":"CAAchartdata!G$217","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$218","v":0},{"$f":"CAAchartdata!AI$218","v":0},{"$f":"CAAchartdata!AJ$218","v":0},{"$f":"CAAchartdata!AK$218","v":0},{"$f":"CAAchartdata!AL$218","v":0},0]
[null,null,"Asymmetric risk allowance",null,{"$f":"CAAchartdata!G$217","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$219","v":-22.416225352210944},{"$f":"CAAchartdata!AI$219","v":-13.066593294998089},{"$f":"CAAchartdata!AJ$219","v":-1.4673439348039885},{"$f":"CAAchartdata!AK$219","v":4.5203814503024731},{"$f":"CAAchartdata!AL$219","v":4.6270972504421337},-27.802683881268415]
[null,null,{"$f":"CAAchartdata!E$220","v":"Total revenue requirement"},null,{"$f":"CAAchartdata!G$220","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$220","v":-758.13158233605782},{"$f":"CAAchartdata!AI$220","v":-583.60704650358457},{"$f":"CAAchartdata!AJ$220","v":-509.41731750839062},{"$f":"CAAchartdata!AK$220","v":-566.7286441654428},{"$f":"CAAchartdata!AL$220","v":-676.8384137334333},-3094.7230042469091]
[null,null,{"$f":"CAAchartdata!E$221","v":"Non-aero (inc ORCs)"},null,{"$f":"CAAchartdata!G$221","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$221","v":-257.25987411633696},{"$f":"CAAchartdata!AI$221","v":-286.65722973489301},{"$f":"CAAchartdata!AJ$221","v":-266.15260338826965},{"$f":"CAAchartdata!AK$221","v":-236.16706705330193},{"$f":"CAAchartdata!AL$221","v":-216.38413955019871},-1262.6209138430004]
[null,null,{"$f":"CAAchartdata!E$222","v":"Non aero revenues bonus (+ve) / penalty (-ve)"},null,{"$f":"CAAchartdata!G$222","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$222","v":0},{"$f":"CAAchartdata!AI$222","v":0},{"$f":"CAAchartdata!AJ$222","v":0},{"$f":"CAAchartdata!AK$222","v":0},{"$f":"CAAchartdata!AL$222","v":0},0]
[null,null,{"$f":"CAAchartdata!E$223","v":"Cargo revenue"},null,{"$f":"CAAchartdata!G$223","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$223","v":1.9131597679844319},{"$f":"CAAchartdata!AI$223","v":5.8548359036483149},{"$f":"CAAchartdata!AJ$223","v":3.5368251407700644},{"$f":"CAAchartdata!AK$223","v":4.0743652726735782},{"$f":"CAAchartdata!AL$223","v":4.2612432953550812},19.64042938043147]
[null,null,{"$f":"CAAchartdata!E$224","v":"Net revenue requirement"},null,{"$f":"CAAchartdata!G$224","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$224","v":-1035.8945220366211},{"$f":"CAAchartdata!AI$224","v":-885.25895791279527},{"$f":"CAAchartdata!AJ$224","v":-792.74795258400741},{"$f":"CAAchartdata!AK$224","v":-819.69804028161616},{"$f":"CAAchartdata!AL$224","v":-909.80197462069032},-4443.40144743573]
[null,null,{"$f":"CAAchartdata!E$225","v":"Passengers"},null,{"$f":"CAAchartdata!G$225","v":"m ppa"},null,{"$f":"CAAchartdata!AH$225","v":16.127440512090253},{"$f":"CAAchartdata!AI$225","v":14.986065393716267},{"$f":"CAAchartdata!AJ$225","v":11.229438486675988},{"$f":"CAAchartdata!AK$225","v":8.8225571788935753},{"$f":"CAAchartdata!AL$225","v":7.1764589642361472},58.34196053561223]
[null,null,{"$f":"CAAchartdata!E$226","v":"Unprofiled yield per pax"},null,{"$f":"CAAchartdata!G$226","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$226","v":-32.412908188263984},{"$f":"CAAchartdata!AI$226","v":-21.091894096783989},{"$f":"CAAchartdata!AJ$226","v":-15.291891740353915},{"$f":"CAAchartdata!AK$226","v":-14.08358285885425},{"$f":"CAAchartdata!AL$226","v":-14.390165993127994}]
[null,null,{"$f":"CAAchartdata!E$227","v":"Profiled yield per pax"},null,{"$f":"CAAchartdata!G$227","v":"£'m CPI-real 2020/ passenger"},null,{"$f":"CAAchartdata!AH$227","v":-4.8898650096308742},{"$f":"CAAchartdata!AI$227","v":-16.200427441269138},{"$f":"CAAchartdata!AJ$227","v":-22.409684707305026},{"$f":"CAAchartdata!AK$227","v":-24.088680715406898},{"$f":"CAAchartdata!AL$227","v":-25.349367728052297}]
[null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,"Capex",null,{"$f":"CAAchartdata!G$288","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$288","v":366.79940323037556},{"$f":"CAAchartdata!AI$288","v":567.32132684115197},{"$f":"CAAchartdata!AJ$288","v":703.04766174490328},{"$f":"CAAchartdata!AK$288","v":1017.6324449222833},{"$f":"CAAchartdata!AL$288","v":967.08163560995956},{"$f":"SUM(G209:K209)","v":3621.8824723486737}]
[null,null,"Opex/pax",null,"£/pax CPI-real 2020",null,{"$f":"G159/G171","v":18.837859968470475},{"$f":"H159/H171","v":15.737959949766109},{"$f":"I159/I171","v":15.060449902288136},{"$f":"J159/J171","v":15.045488117096754},{"$f":"K159/K171","v":14.775115529353089}]
[null,null,"Non aero/pax",null,"£/pax CPI-real 2020",null,{"$f":"G167/G$171*-1","v":14.688278490507702},{"$f":"H167/H$171*-1","v":13.444553598908314},{"$f":"I167/I$171*-1","v":13.444066979258924},{"$f":"J167/J$171*-1","v":13.606756956760405},{"$f":"K167/K$171*-1","v":13.656881363211548}]
[null,null,null,null,null,null,2022,2023,2024,2025,2026,"Total"]
[null,null,"Allowed corporation tax calculated for period",null,{"$f":"CAAchartdata!G$295","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$295","v":82.866103850461243},{"$f":"CAAchartdata!AI$295","v":143.08940774860696},{"$f":"CAAchartdata!AJ$295","v":289.16872058410564},{"$f":"CAAchartdata!AK$295","v":321.81382260103447},{"$f":"CAAchartdata!AL$295","v":308.60555243672775},{"$f":"SUM(G213:K213)","v":1145.5436072209361}]
[null,null,"Allowed tax charge calculated via WACC uplift",null,{"$f":"CAAchartdata!G$296","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$296","v":99.473590334023072},{"$f":"CAAchartdata!AI$296","v":131.13695952944235},{"$f":"CAAchartdata!AJ$296","v":149.86920254733752},{"$f":"CAAchartdata!AK$296","v":151.25974668561003},{"$f":"CAAchartdata!AL$296","v":151.04851096306137},{"$f":"SUM(G214:K214)","v":682.78801005947435}]
[null,null,"Difference",null,{"$f":"CAAchartdata!G$297","v":"£'m CPI-real 2020"},null,{"$f":"CAAchartdata!AH$297","v":-16.607486483561829},{"$f":"CAAchartdata!AI$297","v":11.952448219164609},{"$f":"CAAchartdata!AJ$297","v":139.29951803676812},{"$f":"CAAchartdata!AK$297","v":170.55407591542445},{"$f":"CAAchartdata!AL$297","v":157.55704147366637},{"$f":"SUM(G215:K215)","v":462.75559716146176}]

{"sheet":"Stored Scenarios>>>","index":52,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}}]

{"sheet":"Scen 1","index":53,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4259966.7850359017}]
[null,null,null,null,"Checks & Alerts",-1,"2024-02-23T16:00:57","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 1"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 1"]
[null,"Live Scenario",null,null,null,"Scenario 1 Mid case"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95999.034956136951,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751.71647490997782,0,0,0,0,0,0,75,89.849121914732009,39.10839351904702,24.522260125119509,16.362608843829101,13.95841634519223,13.619467321135952,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63867.932894161007,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-61782.941212367179,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94945.54420979906,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21766.827989755733,null,0,0,0,0,0,-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-422.51683984972374,null,0,0,0,0,0,-7.0448054200268553,-8.1956019676366676,-8.0812576955680111,-9.1034635883478057,-9.9800496171766433,-10.144593812113838,-11.016096903189325,-10.785341375799973,-10.613066751270621,-10.154975849582645,-10.069077890582191,-9.672977469552027,-11.386811860721414,-13.407983597712352,-13.782439896029027,-11.625442569312108,-11.845251871352582,-13.43153815790844,-18.652451524258012,-21.255840335289808,-15.497748736843732,-13.041324900108672,-15.162061146022843,-16.961742437298089,-18.449443611540577,-17.495552469751125,-18.322977186641985,-18.987133066361693,-18.801133055146455,-19.11180370016303,-20.436851386415128]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5575.4130668277703,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-306.58933792426086,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1402.9981553684147,null,0,0,0,0,0,-47.243514366482387,-124.61290897163259,-349.27725999071748,-338.35887544210493,-47.670061493185919,12.371902873296481,-22.519473371025125,-54.451573307105392,-60.418654071117786,-57.506862256602631,-54.507716687652461,-43.936468360828677,-40.530210975005296,-37.021765867607208,-33.408067406987179,-29.685957992548548,-20.314711177587451,-16.199801076266834,-11.961443671906599,-7.5959355454155535,-3.0994621751297768,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5649.1365095783722,null,0,0,0,0,0,0,-25.406986151341123,-127.09130685621403,-133.60431296786112,-24.054495348908496,6.2869505541879178,-21.226134311903785,-63.524745555257375,-84.909484716603941,-97.280454501105197,-110.03935403458244,-124.46075576811319,-137.07842267777218,-151.48615434204913,-168.43152440157166,-185.67763549010212,-202.49604234967265,-217.18178556712277,-234.45723158833943,-258.79459826113708,-278.4479027835855,-266.73985423974972,-264.30905549689254,-278.42238049263801,-289.60750951300309,-302.00887332588701,-306.28239489770664,-314.71710952489849,-322.41362032400889,-328.75806715558787,-336.51526748894412]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10055.63263468976,null,0,0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963,-292.32319042297394,-309.5940621180298,-330.03193590689972,-352.17876446248926,-373.28758092412795,-391.17053667977541,-408.61397206497219,-433.88525431669342,-460.17362690581672,-467.61390266099448,-465.1687811197018,-471.49199252990451,-474.00946779287159,-470.87520805782339,-457.23178407571214,-437.56397168043117,-436.28773643407516,-445.31967902162756,-454.70108304065997,-468.54585907554656]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1040.6421613236403,null,0,0,0,0,0,0.39515127799774719,-23.12035209174384,-19.340502741241828,-52.623119464331303,-69.923401829242749,-81.396281258480272,-92.695178482185881,-10.199778581894137,-11.687298748615428,-13.299354230350502,-15.042942829967402,-16.777471500837951,-18.511123250710728,-20.522392742951482,-22.715741379823442,-24.900945456933819,-26.921904546949083,-28.972182232957682,-31.641601717992845,-34.463558400225374,-34.973238466287121,-34.066245835902798,-34.815667977664944,-36.438537995811664,-37.951587450451711,-39.021264337807573,-39.836484726285413,-40.871286381898095,-41.771999490707167,-42.676605771228637,-43.859262680157137]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33794.890692522516,null,499,596,696,727,669.997897302208,-1103.8129401683136,-1142.7723621925761,48.950992890797579,501.22962340628669,567.40781157761194,637.00153664759569,547.65685061623253,553.42101155550517,539.15629335736344,431.72539579781915,444.53122843196866,468.5198157621478,794.99803004421665,769.99893323332299,777.10495581778491,750.1925163860551,741.16113783115361,1183.2678324828469,1174.4540342157566,1171.0036055895603,1203.9169136300484,1261.8842163101667,1463.7686843470215,1911.1153535990707,1940.4935270116857,1984.1663172550257,2039.4577982130281,2181.8802580621659,2217.1052257053802,2256.3468273029839,2291.5613705005931]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-12698.517433421004,null,-133,-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21096.373259101507,null,366,463,563,594,536.997897302208,-1103.8129401683136,-1142.7723621925761,13.131927869890525,400.30038825003402,448.34671803945207,506.99676524826373,324.14802941033554,301.43895852915205,284.13315212665623,196.66167683043639,196.79826260160144,208.46123575700773,443.47124300835713,421.27084578702346,424.4252672140118,402.31220194681015,381.3114522878725,704.97930305843579,691.38784572954239,682.14884468371224,700.39939838196733,737.60077724417886,882.85616246865379,1317.6274690102468,1331.6245152466931,1356.3983870909844,1389.9165386191403,1488.7904236112342,1507.2532660400184,1528.6971651767035,1547.0724428917765]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20870.375027951188,null,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225.99823115032586,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.7723621925761,-562.04785494048667,-419.2197587343565,280.08509366885551,506.99676524826373,171.95568279929716,65.568963786644076,-61.767110580984422,-130.34003376840448,-271.22964382394844,-236.22588712521764,-325.04383020450535,0,0,224.16572085514423,-168.14305846875209,-56.022662386392085,0,0,0,0,0,382.38378819135914,341.61127497374582,308.17007943551857,477.11081714783677,487.48979072088764,445.21684023000535,420.61662323121891,265.25403595327771]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,280.08509366885556,787.08185891711923,959.0375417164164,1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,2441.9825906993533,2862.5992139305722]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225.99823115032586,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.7723621925761,-562.04785494048667,-419.2197587343565,280.08509366885551,506.99676524826373,171.95568279929716,65.568963786644076,-61.767110580984422,-130.34003376840448,-271.22964382394844,-236.22588712521764,-325.04383020450535,0,0,224.16572085514423,-168.14305846875209,-56.022662386392085,0,0,0,0,0,382.38378819135914,341.61127497374582,308.17007943551857,477.11081714783677,487.48979072088764,445.21684023000535,420.61662323121891,265.25403595327771]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,280.08509366885556,787.08185891711923,959.0375417164164,1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,2441.9825906993533,2862.5992139305722,3127.8532498838499]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.870000000000005,44.35683056414922,72.630134137071877,92.302754528375431,131.36757391987021,129.40755951754045,165.14881588564231,172.92830597518491,178.98907676845761,152.79327566235952,164.31087610666987,127.04075100785985,165.77618991537065,219.5906979093445,283.11224048085114,198.73320465143456,195.40796048659331,200.34147527075265,206.25884712583161,212.43732529930207,218.8095163342507,225.37370895187519,232.13491093319089,239.09895733246276,246.27192595956421,253.6600837290639,261.26988624000705,269.10798282711448,277.18122231191865,285.49665898127523]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969046,3369.55746519892,4336.630926705393,5568.9802397666363,6807.9771127105523,8038.2074057182399,8977.058029369533,9970.0330657370851,10586.314002544201,11511.684368924369,12863.008524632649,14704.168008620489,15712.843479005804,16641.906158325368,17567.807295909955,18499.338314643628,19438.508928412823,20386.63698782523,21344.959434486671,22314.695306201091,23297.053891483396,24293.237347204402,25304.442714566718,26331.863830594448,27376.693188372654,28440.123754741107,29523.350749564743]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17466.329062475652,17410.864373144035,16894.154756093991,17095.737230030107,17414.517519062025,17927.415323827234,18483.705116701803,19132.523790201878,19782.67746355923,20375.584131192511,20730.149464602295,21124.486668269059,21527.528111720865,22387.336659047171,23366.89735018769,24346.702678169087,24833.204874373343,25604.975592557144,27121.394917048412,28127.12590341597,27468.752652952076,27491.653859849688,28453.277294706706,29791.510307948764,31079.860875653081,31891.485180501513,33076.391073728388,34244.917324090726,35260.198776201774,36394.147381703369,37752.024398133028]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1465.4932918529248,2489.0442924532654,2554.7726183674768,3085.3011759818874,3429.6301791303199,4398.286191055332,5004.1476989137245,5697.2886286932226,6461.3530364824028,7226.7241619169426,8091.6302484441958,8782.5959112920737,9583.3476100432563,10547.853143430229,11496.21044893448,12371.060944090839,13040.794651076612,13877.682953070176,15223.5223761372,16148.258665273861,16021.227165445582,16190.502822922939,16724.505790085022,17306.013761791812,17837.825532847892,18204.758516468508,18629.97913287683,19053.005407953999,19410.084839450668,19863.294749364137,20605.883936528273]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,628.06855365125364,1092.1402543455979,1247.4008437364739,1608.3745385390826,1779.9986066658905,2188.849946936708,2469.7310131879226,2830.3161572201079,3242.6818167035035,3667.9784678194119,4148.6918589371026,4569.2807559257344,5049.5384780682998,5614.3841467190505,6189.2545163367313,6749.8680783224154,7239.3928522374181,7815.2410529446397,8626.486608704563,9281.5967594528393,8891.3284746583158,8810.3018498964102,9280.7460164212607,9653.5836504334256,10066.962444196222,10209.413163256881,10490.570317496607,10747.120677466954,10958.602238519587,11217.175582964795,11573.138853545404]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,3039.332757577034,3006.467285327059,3198.2661640961687,3379.1466583166657,3269.3383385882439,2251.9408514689949,2116.9819436184121,2013.9551357039095,1916.8954085534192,1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,12114.436170572499,13201.743843433456,13247.082081323901,13952.015271777665,13990.710467140732,13983.37077603356,14367.704886108831,14950.954595822261,15662.875379760593,16386.122081162284,17011.917058396019,17642.480149187995,18439.091843651389,19480.536874151359,20512.244679274922,21267.884286401175,21922.529541074178,22826.537907445869,24470.656392539364,25533.170830564359,24959.79915447038,25049.465492616826,26055.372450897681,27011.221675948378,27957.960968678948,28461.415194091871,29169.210270170912,29850.246729812352,30420.311341693396,31133.643323963766,32226.26630444016]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5351.8928919031532,4209.1205297105789,3647.0726747700901,3143.7219582524413,3423.8070519212924,3944.0445477936737,4116.000230592972,4181.5691943796173,4119.8020837986369,3989.4620500302262,3718.2324062062762,3482.0065190810637,3088.4362680694758,2906.7997848958112,2854.6526709127684,3078.8183917679125,2910.6753332991648,2778.4376851112756,2650.7385245090481,2593.9550728516115,2508.9534984816964,2442.1883672328622,2397.9048438090249,2780.2886320003854,3121.899906974133,3430.0699864096423,3907.1808035574759,4394.6705942783738,4839.8874345083786,5260.504057739603,5525.758093692868]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3143.7219582524394,3143.7219582524394,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3156.9626888765561,3088.4362680694785,2906.7997848958075,2854.6526709127738,2854.6526709127738,2854.6526709127738,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358,2397.9048438090358]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.26761367484323,419.21975873435656,5.6843418860808015E-14,280.08509366885556,787.08185891711923,959.0375417164164,1024.6065055030604,962.83939492207594,832.49936115367143,561.26971732972299,325.04383020450535,0,0,0,224.16572085514423,56.022662386392142,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,382.3837881913592,723.99506316510497,1032.1651426006235,1509.2759597484603,1996.7657504693479,2441.9825906993533,2862.5992139305722,3127.8532498838499]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5351.8928919031523,4209.1205297105762,3647.0726747700896,3143.7219582524394,3423.8070519212952,3944.0445477936755,4116.000230592972,4181.5691943796164,4119.8020837986323,3989.4620500302276,3718.2324062062789,3482.0065190810615,3088.4362680694785,2906.7997848958075,2854.6526709127738,3078.818391767918,2910.6753332991661,2778.4376851112797,2650.7385245090518,2593.9550728516206,2508.9534984817055,2442.1883672328731,2397.9048438090358,2780.288632000395,3121.8999069741408,3430.0699864096596,3907.1808035574959,4394.6705942783838,4839.8874345083896,5260.5040577396085,5525.7580936928862]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95999.034956136951,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1859.704,2286.6346450800002,1963.9517830609216,1992.2724737530273,2012.1627332599087,1958.7720722282754,1997.9475136728408,2037.9064639462977,2078.6645932252236,2120.237885089728,2490.1906857230688,2539.9944994375301,2590.7943894262812,2642.610277214807,2695.4624827591028,3195.8578318589289,3259.7749884961077,3324.9704882660299,3391.4698980313506,3459.2992959919775,3696.1699717322654,3770.0933711669099,3845.4952385902484,3922.4051433620534,4000.8532462292942,4184.1619543961442,4267.8451934840668,4353.2020973537483,4440.2661393008239]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751.71647490997782,null,0,0,0,0,0,75,89.849121914732009,39.10839351904702,24.522260125119509,16.362608843829101,13.95841634519223,13.619467321135952,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63867.932894161007,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.0850372165686,1179.8895120791276,1282.9025425010366,1317.1509189193619,1335.2015109514648,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61782.941212367179,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1299.2914097844537,-1381.1580838026614,-1437.1461776159622,-1456.4218764250306,-1444.5286632141851,-1481.6838494623871,-1526.134364946259,-1571.9183958946467,-1619.0759477714862,-1667.6482262046309,-1717.6776729907697,-1769.2080031804928,-1822.2842432759076,-1876.952770574185,-1933.2613536914105,-1991.2591943021528,-2050.9969701312175,-2112.526879235154,-2175.9026856122086,-2241.1797661805749,-2308.4151591659925,-2377.6676139409724,-2448.9976423592016,-2522.4675716299776,-2598.1415987788764,-2676.0858467422431,-2756.3684221445105,-2839.0594748088456,-2924.231259053111]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94945.54420979906,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1612.606020951162,2109.8883334815855,1826.0707567898253,1866.9599325925508,1916.4550483183243,1859.7699654020985,1934.2376570672448,1898.4668537278496,1977.4154578325922,2054.8900061768563,2433.2057664796785,2463.9467467942868,2548.5094419521088,2619.3393502333502,2692.592384561648,3197.6335538059993,3264.3591618430073,3342.1746231149878,3422.5304110804395,3501.2737209913621,3750.5181796363427,3837.8663612160758,3928.3930751348698,4021.7159512231769,4114.556871527242,4318.1499779843425,4423.9946974767772,4534.2785901899442,4648.6898289834198]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51575.675398301762,null,0,0,0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39773.868811497305,null,1011,1012,1059,999,1065,-459.08840000000021,-188.85611677008296,1201.90771530967,1427.9438226750156,975.6733456431424,645.58694792222468,753.7470270627889,337.68936606321472,370.10341320103771,281.50439201845893,628.47177797745439,564.57452077251605,1327.1091325077502,933.22559864844084,518.37865277403284,7.807643334180284,988.37257852815333,1442.2871535914999,1456.3523696220727,1479.927627127425,1504.4160052132499,1525.6158829481567,1715.590606451841,1741.8909608360391,1769.5384127434322,1798.0956489599962,1824.2279601961659,1959.1111993133341,1994.1847554456381,2031.5743498978713,2070.9044614825843]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12698.517433421004,null,-133,-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27075.351378076299,null,878,879,926,866,932,-459.08840000000021,-188.85611677008296,1166.0886502887629,1327.0145875187629,856.61225210498253,515.58217652289272,530.23820585689191,85.707313036861592,115.0802719703305,46.440673051076175,380.73881214708717,304.51594076737598,975.58234547189068,584.49751120214137,165.69896417025973,-340.07267110506467,628.52289298487221,963.99862416708879,973.28618113585856,991.07286622157699,1000.8984899651689,1001.3324438821688,1134.6780845734734,1148.4030762472153,1160.6694009784396,1170.327718795955,1174.6867006022781,1266.0213648624024,1284.3327957802762,1303.9246877715909,1326.4155338737678]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-422.51683984972374,null,0,0,0,0,0,-7.0448054200268553,-8.1956019676366676,-8.0812576955680111,-9.1034635883478057,-9.9800496171766433,-10.144593812113838,-11.016096903189325,-10.785341375799973,-10.613066751270621,-10.154975849582645,-10.069077890582191,-9.672977469552027,-11.386811860721414,-13.407983597712352,-13.782439896029027,-11.625442569312108,-11.845251871352582,-13.43153815790844,-18.652451524258012,-21.255840335289808,-15.497748736843732,-13.041324900108672,-15.162061146022843,-16.961742437298089,-18.449443611540577,-17.495552469751125,-18.322977186641985,-18.987133066361693,-18.801133055146455,-19.11180370016303,-20.436851386415128]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-847.54720302434441,0,0,0,0,-249.40427969350338,0,0,0,0,-184.58247060297691,0,0,0,0,-59.171353646306223,0,0,0,0,-7.5246670174002883,0,0,0,0,-7.5246670174002883]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28697.514184972464,null,0,0,0,0,0,1465.4932918529248,1023.5510006003407,65.728325914211197,530.5285576144106,344.32900314843261,968.65601192501174,605.86150785839288,693.14092977949804,764.06440778918,765.37112543453964,864.90608652725314,690.96566284787832,800.75169875118297,964.50553338697273,948.35730550425058,874.85049515635865,669.7337069857731,836.88830199356335,1345.8394230670244,924.73628913666062,1338.4617920246455,1192.826658077699,599.73129307629461,1112.0365293212012,876.14077420451349,1335.5889955456207,1031.0821242667137,1116.1672048566707,1121.1438392858547,1218.581035348009,1607.495273691384]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12298.934650702486,null,0,0,0,0,0,628.06855365125364,438.66471454300324,28.169282534661946,227.3693818347474,147.56957277789974,415.13829082500513,259.65493193931127,297.06039847692773,327.45617476679149,328.01619661480277,370.67403708310849,296.12814122051935,343.17929946479273,413.35951430870267,406.4388452161075,374.93592649558235,287.02873156533133,358.66641514009865,576.78832417158196,396.31555248714034,573.62648229627666,511.21142489044257,257.02769703269769,476.58708399480065,375.48890323050585,572.39528380526622,441.89233897144885,478.35737351000171,480.49021683679501,522.24901514914677,688.92654586773619]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10055.63263468976,null,0,0,0,0,0,-18.762679768738341,-50.514665445493783,-64.945411304479222,-82.246517760411805,-108.3995852134358,-147.6500726117313,-194.71883528545999,-220.85558943120813,-237.7268862776302,-255.43445309970619,-274.30954920033963,-292.32319042297394,-309.5940621180298,-330.03193590689972,-352.17876446248926,-373.28758092412795,-391.17053667977541,-408.61397206497219,-433.88525431669342,-460.17362690581672,-467.61390266099448,-465.1687811197018,-471.49199252990451,-474.00946779287159,-470.87520805782339,-457.23178407571214,-437.56397168043117,-436.28773643407516,-445.31967902162756,-454.70108304065997,-468.54585907554656]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1040.6421613236403,null,0,0,0,0,0,0.39515127799774719,-23.12035209174384,-19.340502741241828,-52.623119464331303,-69.923401829242749,-81.396281258480272,-92.695178482185881,-10.199778581894137,-11.687298748615428,-13.299354230350502,-15.042942829967402,-16.777471500837951,-18.511123250710728,-20.522392742951482,-22.715741379823442,-24.900945456933819,-26.921904546949083,-28.972182232957682,-31.641601717992845,-34.463558400225374,-34.973238466287121,-34.066245835902798,-34.815667977664944,-36.438537995811664,-37.951587450451711,-39.021264337807573,-39.836484726285413,-40.871286381898095,-41.771999490707167,-42.676605771228637,-43.859262680157137]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8091.6302484441958,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1465.4932918529248,-1023.5510006003407,-65.728325914211197,-530.5285576144106,-344.32900314843261,-968.65601192501174,-605.86150785839288,-693.14092977949804,-764.06440778918,-765.37112543453964,-864.90608652725314]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6374.9323067354544,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1242.3426698743847,-858.97790389209877,-50.892586004740984,-382.17183047527141,-251.71761898071119,-731.95343807049687,-467.01757962942844,-536.52412306455221,-591.42227610817338,-592.43373785952679,-669.47854277606939]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24350.130228847323,null,269,284,359,290,352,731.89956177894885,330.99598719876872,321.61703064183041,1109.114489216422,344.4554161651929,19.832652558259269,327.36446791721153,189.48813373724812,311.27306317724128,234.92543935955717,450.76241666645916,365.07093825516245,1181.5222066449869,1009.1628480958732,551.83809715869734,-255.40998157843518,593.63618046675958,1156.0604948440493,1868.4905929680353,1262.2134473585331,-371.97543853577895,310.62471730926336,1353.4076713212401,1296.9796203652122,1289.0411762956876,856.49618815578606,1079.1180895663663,1134.7959647140085,1024.65042355575,1170.5253415938168,1548.1529918751701]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-20870.375027951188,null,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-819.52014698439052,-168.26162437059656,0,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-768.51507321286249,-421.27084578702346,-424.4252672140118,-178.14648109166592,-549.45451075662459,-761.00196544482787,-691.38784572954251,-682.14884468371224,-700.39939838196733,-737.60077724417897,-882.85616246865379,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-843.18880285081377,null,0,0,0,0,0,0,0,0,-84.130957783293297,0,0,0,0,0,0,0,0,-68.526420807077784,-181.63648317367102,-52.147113983033819,0,0,-76.214985801494095,-127.69916060222818,-56.783451657430987,-85.001574369915033,-66.765131248832404,-44.283523423837096,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.24073062411685,null,0,0,0,0,0,0,0,0,0,0,13.24073062411685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2649.8071286694412,null,-92,-310,82,-195,-128,731.89956177894885,330.99598719876872,-253.56275216854681,205.46338444873822,176.19379179459634,33.073383182376119,175.17212130617315,-46.38186100525985,-34.627199530399366,-92.076271239283699,-17.265489759090713,-79.616184627062921,344.48071262504664,406.2555191351787,75.265715961651722,-433.5564626701011,44.181669710134997,318.84354359772738,1049.4035866362647,523.2811510173899,-1157.3764112876613,-493.74119118374801,426.26798542874917,361.73593954632452,299.02793602274028,-191.73211949967981,166.31236809506277,133.4953318236619,-37.386002254263076,62.444799648332264,266.33458493667126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-575.17978281037722,-903.65110476768382,-168.26162437059656,13.24073062411685,-152.19234661103837]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2649.8071286694412,null,-92,-310,82,-195,-128,731.89956177894885,330.99598719876872,-253.56275216854681,205.46338444873822,176.19379179459634,33.073383182376119,175.17212130617315,-46.38186100525985,-34.627199530399366,-92.076271239283699,-17.265489759090713,-79.616184627062921,344.48071262504664,406.2555191351787,75.265715961651722,-433.5564626701011,44.181669710134997,318.84354359772738,1049.4035866362647,523.2811510173899,-1157.3764112876613,-493.74119118374801,426.26798542874917,361.73593954632452,299.02793602274028,-191.73211949967981,166.31236809506277,133.4953318236619,-37.386002254263076,62.444799648332264,266.33458493667126]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1877.8955489777175,1624.3327968091708,1829.796181257909,2005.9899730525053,2039.0633562348814,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661113,2023.8846560070206,1944.2684713799576,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.7139564317335,2380.8956261418684,2699.739169739596,3749.1427563758607,4272.4239073932504,3115.0474961055888,2621.3063049218408,3047.5742903505898,3409.3102298969143,3708.3381659196548,3516.606046419975,3682.9184145150375,3816.4137463386996,3779.0277440844366,3841.4725437327688,4107.8071286694403]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1416.005889425398,1647.3159954949701,1624.3327968091703,1829.796181257909,2005.9899730525053,2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661116,2023.8846560070203,1944.2684713799574,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.7391697395965,3749.1427563758607,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196561,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327688,4107.8071286694412]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,130.89367235355076,230.57955348274709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1546.8995617789487,1877.8955489777172,1624.3327968091703,1829.796181257909,2005.9899730525053,2039.0633562348812,2214.2354775410545,2167.8536165357946,2133.226417005395,2041.1501457661116,2023.8846560070203,1944.2684713799574,2288.7491840050043,2695.0047031401828,2770.2704191018347,2336.713956431734,2380.8956261418689,2699.7391697395965,3749.1427563758607,4272.4239073932513,3115.0474961055902,2621.3063049218426,3047.5742903505916,3409.3102298969161,3708.3381659196561,3516.6060464199763,3682.9184145150384,3816.4137463387005,3779.027744084437,3841.4725437327688,4107.8071286694412]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,-5.4569682106375694E-12,-5.4569682106375694E-12,0,-4.0927261579781771E-12,-3.637978807091713E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-1.0913936421275139E-11,-1.0913936421275139E-11,-9.5496943686157465E-12,-7.73070496506989E-12,-1.7280399333685637E-11,-2.0008883439004421E-11,-1.0004441719502211E-11,-1.0913936421275139E-11,0,-1.8189894035458565E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,0,0,2.2737367544323206E-13,0,0,0,-2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,0,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,-9.0949470177292824E-13,-1.3642420526593924E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-9.0949470177292824E-13,-9.0949470177292824E-13,-4.5474735088646412E-13,0,-9.0949470177292824E-13]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.068432134964791E-2,-4.0985720721972936E-2,5.9801544288190789E-2,9.0348909302761696E-2,9.7302034047536887E-2,0.10537990005695,9.1887710287351362E-2,8.9110174955536206E-2,8.6779752607660424E-2,7.938643453925931E-2,7.8995038534192555E-2,7.863929571559003E-2,9.3025515908598005E-2,9.0068455020475197E-2,8.8154987611507599E-2,8.5156254614206617E-2,8.4693838340402408E-2,0.10040494234479873,9.898076885851835E-2,9.7983474107676188E-2,9.7735530508752444E-2,9.852157386676838E-2,0.10420772690375062,0.10397749113419395,0.10390289408053778,0.1039958975880928,0.1051535828430179,0.10877328046959349,0.10897361142995185,0.10915252682917835,0.10860311410368494]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01814294347693,7.2074326484650566,5.7454315937737546,6.563119446234924,6.3977309910514446,6.3416407388382838,6.8734850100252309,6.9948224373158467,7.5560823762754854,7.5796071801810925,7.6394413475272671,6.6374750882710716,6.8124573685896257,6.9617063088387381,7.2274599808088684,7.2575537340805756,6.2942793159492121,6.3478044568062941,6.3613513118460503,6.3826318643195767,6.4057143128314467,6.1345651610140903,6.1497481216549978,6.1729115032427746,6.2025288335157294,6.194176590927972,6.0289320927259489,6.021997181145764,6.019076736766567,6.0486847284280296]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66267596132093132,0.647927002350005,0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.55379904660439183,0.60437132059759568,0.55959220410283328,0.56176510550993219,0.57020658616773756,0.55657509229332935,0.55896812387870376,0.5470478685138378,0.54981792942737728,0.55201313670920826,0.58618985619844255,0.58205921879160372,0.58307703943229194,0.58255542119067572,0.5820746908393386,0.61624583683519818,0.61413743139550692,0.61271448523352234,0.61133719952862287,0.60971738453134272,0.6190063448325881,0.61746366065340419,0.61598751733349821,0.61454816130672574,0.61295124304005955,0.61738695780294839,0.61612409063096385,0.61495601452402526,0.61385689550195865]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16009641584594411,-0.13409246961444832,2.7146691817474471,3.4792032309086758,3.4856529521712236,3.5329621590377727,3.0974036337440842,4.2480207742444316,4.2633204766033383,4.0793285285277969,4.1062940301272626,4.1497243223016591,4.7403093727507999,4.6442007871364526,4.6377619314412444,4.630971987668385,4.6384775690863389,5.3446249899531697,5.2390436123016473,5.1355731362904811,5.2491353543858956,5.4266138608959675,5.7360143279782942,5.8082679409034208,5.952427264415717,6.2281948359496999,6.614382272021798,6.9354401984342955,6.9610396983603655,6.9902134522644417,6.9604225250639651]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,8.413441197201639E-2,0.43837176421033031,2.4098046192447526,2.9360765985232624,3.7288979194010952,4.1364198964433214,3.7899006242169802,4.7574282232253831,4.6218965566212722,4.3619663238021369,4.3791193789223231,4.4318939508402888,5.1137886836047777,4.9740196709053937,4.9115168454480402,4.8268387630571814,4.8329895652252386,5.5965926394177723,5.4690591792149732,5.3205091034858851,5.3667998992230332,5.5956355006298093,5.9548036415244363,5.9612995545761036,6.0361410530161583,6.1929840128957032,6.4605539143479254,6.7157273099551906,6.7301212401893267,6.7570119845666907,6.7391359510200788]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.1589546183704728E-2,-2.3792022652205157E-2,9.3836895200468201E-2,0.12679536951615214,0.10549746054362062,0.10727317722919903,0.11188409971098354,0.11778811703071188,0.11680320290804007,0.10763443122622041,0.10839420350050058,0.10899888667664477,0.12923934573053444,0.12308752371313544,0.12047645339479758,0.11864046978750505,0.11848843006212444,0.14066034566238969,0.13336717869355616,0.13031291426177707,0.13716419617118331,0.14077671960498439,0.14680980970151786,0.14516075408115384,0.14409134682732649,0.14592730939609003,0.14696171345801748,0.15189629958074127,0.15275379642083539,0.15303751870787857,0.15145535311576477]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.311565953546697,2.3606177509694386,3.6369956092551323,5.3945761673955983E-2,0.34522085546228959,3.9214869838061652,4.7011324195296806,3.5244345889766611,3.4588824818798756,3.7158802070671015,3.506285586181336,3.5043153934727291,3.2832535715318638,3.3025816521805482,3.3093432738827939,3.7771114974699205,3.6220611349184684,3.556615058339101,3.5181936532583631,3.5125168918528007,4.0264621014399582,3.8371584831108283,3.772853822984926,3.9633016653357012,4.0299433194294991,4.148206126819451,4.1007091489491785,4.0603516806812827,4.0915117624989659,4.0879118117545667,4.1959760640215897,4.218085176208942,4.2229868295293311,4.1812543660245121]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.1589546183704728E-2,-2.3792022652205157E-2,5.0417538448592904E-2,6.805689116585048E-2,9.3470792936869412E-2,0.10727317722919903,0.10129143040036991,0.10201186721129119,9.4719118452218531E-2,8.7678415460002809E-2,8.0882436024855578E-2,8.3793409945376221E-2,8.756077068306195E-2,0.10146230627130991,9.9785140773958919E-2,0.11026415559034845,9.3424966937252663E-2,0.10732187057122863,0.10511342715380044,0.10359673203707866,0.10910309703944115,0.11133095049419908,0.11292596620120215,0.1105364896906373,0.10868056556963569,0.10909750664358807,0.11566824637348833,0.11835216703290818,0.11784171370475846,0.11744642098715061,0.11167977393978407]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.2724028073863685,-1.8924409138179406,1.7446713843341164,2.6140967791715028,1.779752578882061,1.6750890466512345,1.7124375216535146,2.9667748172873294,3.4688423627299607,3.1882618867586721,3.2018393640205023,3.179626523170199,4.1032009171365855,3.6777642455984751,3.7303875707896363,3.1953407185784481,3.1152197209533874,4.1252343070432076,3.9779671262132097,3.6436952569707417,3.8229129611444894,3.8733858175118607,4.2383425533185672,4.2709798680000439,4.4829624272182826,4.7836773906234349,4.4811606859168824,4.822797649954623,4.9754535043407087,5.0655717689828821,5.5189460636620256]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66267596132093132,0.647927002350005,0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01814294347693,7.2074326484650566,5.7454315937737546,6.563119446234924,6.3977309910514446,6.3416407388382838,6.8734850100252309,6.9948224373158467,7.5560823762754854,7.5796071801810925,7.6394413475272671,6.6374750882710716,6.8124573685896257,6.9617063088387381,7.2274599808088684,7.2575537340805756,6.2942793159492121,6.3478044568062941,6.3613513118460503,6.3826318643195767,6.4057143128314467,6.1345651610140903,6.1497481216549978,6.1729115032427746,6.2025288335157294,6.194176590927972,6.0289320927259489,6.021997181145764,6.019076736766567,6.0486847284280296]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-2.2724028073863685,-1.8053579335829668,1.6437542253469724,2.4020799447622907,1.7602621985136777,1.6793867563103073,1.6985142751375659,2.8034430527163448,3.2082674127738242,2.9339064200739107,2.9240964440550998,2.8809729375608066,3.6508744866935094,3.2643535953300584,3.2831715370990477,2.8156784604811445,2.7301224806692965,3.5337097628578102,3.3971661267988837,3.1033799261409105,3.2104325515652827,3.2675428344136566,3.5679775962666862,3.5699950861865197,3.711278538134934,3.9008584914630009,3.6356029366365719,3.8746632103789347,3.9868154924851793,4.0555928098440255,4.4017673821031753]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66267596132093132,0.647927002350005,0.59955500991914046,0.60888083408569238,0.60693826589028199,0.60375735157695409,0.60001026103267208,0.59953513511892798,0.6014822473471878,0.60166832664831937,0.60136068845590718,0.60030024922866565,0.60552590720541577,0.60726154668629562,0.60930303364081739,0.60609071003435588,0.60176791808489882,0.60380576180153267,0.60518541207126531,0.60425045546758438,0.60386740566278063,0.60269363024975242,0.6033984124255336,0.60383820102813524,0.60496491484834747,0.60655000996940844,0.60380531188240094,0.60218370502334828,0.60145734315436494,0.60120462370692296,0.60416122882633039]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.89320735076550595,-0.62163263299508165,2.9340879291737982,3.6328798852260453,2.7870108858666756,2.694197364975734,2.41870580912996,3.3714547064101086,3.4137613186476456,3.2049065744952232,3.2272453167134953,3.2442836747535231,3.8422328797177543,3.7499077011963249,3.7316970536993899,3.6947405390365886,3.6962931503971626,4.4040093902315043,4.3207736464368098,4.2575169542298221,4.3602813820872592,4.4661338902148602,4.7460661618895381,4.8152833457264537,4.9359113119810223,5.1643005993232647,5.4792538195534313,5.7792464217828741,5.8027390693362095,5.8250869707596502,5.7909381901272665]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.21601649405360027,-0.2114814661018708,1.9221168732453677E-3,5.4216590764427357E-2,5.7296485967477828E-2,6.4697575327959472E-2,4.1350708490685742E-2,3.7624175856331904E-2,3.3598658561683502E-2,2.1934439136387589E-2,2.0852983626168296E-2,2.1115616321488787E-2,4.3267406032192667E-2,3.9751661518146117E-2,3.821448804570423E-2,3.4109826991669326E-2,3.079900772655866E-2,5.522362976283493E-2,5.2594254001152516E-2,5.0486787738366359E-2,5.0488013732477896E-2,5.1766976914368178E-2,6.0374472247766896E-2,8.7837336201793917E-2,8.6469095974752747E-2,8.5675261862816626E-2,8.5629302897101453E-2,8.9781554462858057E-2,8.89047651710657E-2,8.80675163100091E-2,8.6758822135198976E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-575.17978281037722,-903.65110476768382,-168.26162437059656,13.24073062411685,-152.19234661103837,-235.86999474250797,-345.90026270764065,-327.00171059884087,-468.02790642554987,-444.68712288222537,-837.04149401994027,-602.90732896069449,-476.57238119704562,-178.14648109166592,-549.45451075662459,-837.21695124632197,-819.08700633177068,-738.93229634114323,-785.40097275188236,-804.36590849301137,-927.13968589249089,-935.2436808188877,-990.01324027294731,-1048.2283076554659,-912.80572147130351,-1001.3006328903466,-1062.036425810013,-1108.0805419454846,-1281.8184069384988]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747.7062589999987,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.6,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,24.894590345731118,24.701605844198589,24.74431040958272,24.087745675676132,24.569500589189655,25.060890600973448,25.562108412992917,26.073350581252775,30.622797196306156,31.235253140232278,31.859958203036932,32.497157367097671,33.147100514439622,39.30064746219449,40.08666041143838,40.888393619667148,41.706161492060495,42.540284721901706,45.453171155271612,46.362234578377034,47.289479269944579,48.23526885534347,49.199974232450337,51.454189311919386,52.483273098157774,53.532938560120932,54.60359733132335]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,99.2179092745465,104.97454497085836,30.40929122470396,27.155313262412179,26.058676148693142,26.111272839339147,26.320918260619894,24.719808784448023,23.232548703337269,24.981333326554591,25.736619721214439,26.641256543954018,27.857694653771624,30.388306137757461,30.75553968846588,34.495873872125728,36.066931839076545,38.002224496946482,39.262482389752023,41.703645184176466,42.115694287240508,43.532992952714316,45.015034056369124,46.143968099934,46.532740014198161,47.124643829206178,51.755762113667764,53.005326401431269,53.214625376107946,53.823162907812581,51.917523109065058]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8734.5865975887918,0,0,0,0,0,0,-89.8955954261275,-105.21712043202425,-111.37868449747789,-157.63223676589564,-181.27986023103736,-181.5435122884569,-181.60340226570986,-196.98844742577418,-207.92578188847915,-220.44567170602878,-232.03923773724765,-242.73361181723971,-252.00721584155826,-260.56404715053827,-273.07475789961779,-289.99603527087453,-304.40480020520141,-313.87721509675873,-323.21522760553694,-332.20776622021145,-341.08753729944459,-350.32968144587943,-359.53814851763218,-368.82627785751953,-378.64239261887667,-389.260374816622,-399.09352935137514,-407.71324339152386,-416.84017230657105,-426.78985161280542,-438.43516059874577]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12698.517433421004,0,-133,-133,-133,-133,-133,0,0,-35.819065020907054,-100.92923515625266,-119.06109353815984,-130.00477139933196,-223.50882120589699,-251.98205302635313,-255.02314123070721,-235.06371896738275,-247.73296583036722,-260.05858000514007,-351.52678703585951,-348.72808744629953,-352.67968860377312,-347.88031443924496,-359.84968554328111,-478.28852942441114,-483.06618848621417,-488.85476090584797,-503.51751524808105,-524.28343906598786,-580.91252187836767,-593.4878845888237,-608.86901176499248,-627.76793016404122,-649.54125959388784,-693.08983445093168,-709.85195966536196,-727.64966212628053,-744.48892760881643]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 2","index":54,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4175083.5191496154}]
[null,null,null,null,"Checks & Alerts",-1,"2023-01-20T14:58:54","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 1"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 2"]
[null,"Live Scenario",null,null,null,"Scenario 2 Stress test"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88370.954625593498,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1862.3124159999998,2057.7240000000002,1795.7856049993086,1835.0602293947443,1863.2705159431002,1783.6672174369398,1819.3405617856788,1855.7273730213926,1892.8419204818204,1930.6987588914567,2265.2090527016071,2310.5132337556392,2356.7234984307524,2403.8579683993676,2451.935127767355,2904.0757802747435,2962.1572958802381,3021.4004417978426,3081.8284506337995,3143.4650196464754,3358.7868730690234,3425.9626105304037,3494.4818627410118,3564.371499995832,3635.6589299957486,3802.9416630643227,3879.0004963256092,3956.5805062521213,4035.7121163771635]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779.06878171610117,0,0,0,0,0,0,75,89.849121914732009,50.749774448777337,34.170794637753708,22.082075584656522,13.900713263942407,14.020095025317092,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63158.419509870539,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.9127108512741,1000.1554554464527,1105.2532087663642,1135.8785309500593,1163.5162313629382,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-67589.749213347779,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1305.5036332414882,-1492.4265637373326,-1566.8181236411224,-1594.2355978356049,-1593.8414779005047,-1634.8371870681822,-1683.8823026802279,-1734.3987717606346,-1786.4307349134538,-1840.0236569608574,-1895.2243666696831,-1952.0810976697737,-2010.6435305998668,-2070.9628365178633,-2133.0917216133989,-2197.0844732618011,-2262.9970074596549,-2330.8869176834451,-2400.8135252139482,-2472.8379309703669,-2547.0230688994779,-2623.4337609664622,-2702.1367737954561,-2783.2008770093198,-2866.6969033195992,-2952.6978104191871,-3041.2787447317628,-3132.5171070737156,-3226.4926202859274]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80828.49480079065,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1621.4712680585628,1599.6236863468741,1356.3027657092066,1390.6038757731408,1446.9653644308505,1531.5117730049678,1597.8827674461136,1553.8073869369568,1624.2379979472212,1692.9754492223583,2030.6774397793038,2051.5923866231142,2126.0792636326214,2186.5769754742323,2249.2346616479113,2700.0262232621658,2754.7414318987003,2820.244538198509,2887.978124081149,2953.7812798560681,3174.5271712396152,3247.9694535540798,3324.2405678493787,3402.9490024776132,3480.8072507529732,3660.3177229755779,3750.2396777310673,3844.1993668234468,3941.8744448269431]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21766.827989755733,null,0,0,0,0,0,-10.057500000000001,-27.007875000000002,-43.033518126933572,-67.20390927836165,-100.95361376416923,-146.23175697681606,-197.59457415139266,-253.9900299095392,-317.35788083274838,-380.67139790843055,-436.2888573099429,-485.82284859247733,-527.08582226362262,-566.61534285816833,-624.9921254758209,-706.85068033982395,-779.92337147759702,-829.60896505977348,-877.17213985218768,-924.79860539880974,-972.76531392452421,-1021.1575875958474,-1070.0409339054336,-1119.4783266843019,-1169.5320307098589,-1220.263877915072,-1271.7353861992597,-1324.0078601323378,-1377.1424876658232,-1431.2004344388147,-1486.2429360078427]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-423.90171029988375,null,0,0,0,0,0,-7.0448054200268553,-8.19508528207888,-8.0997733420570857,-9.1176459401796599,-9.9649576284898611,-10.129325613385058,-11.001518149678263,-10.782849585742294,-10.622184302852995,-10.163224019782961,-10.076311729282939,-9.679154675729416,-11.391889349359062,-13.411916397753981,-13.785181074720011,-11.626943164594882,-11.845460822006,-13.430402231250994,-18.644051927134321,-21.383085631238568,-15.93626029317492,-13.041721192590744,-14.517544370309324,-16.927344517649068,-18.643279833650858,-18.262111967653983,-19.070591229884755,-18.936470627864018,-18.755761508048757,-19.047273274191465,-20.367585197521713]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5575.4130668277703,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-306.58933792426086,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1402.9981553684147,null,0,0,0,0,0,-47.243514366482387,-124.61290897163259,-349.27725999071748,-338.35887544210493,-47.670061493185919,12.371902873296481,-22.519473371025125,-54.451573307105392,-60.418654071117786,-57.506862256602631,-54.507716687652461,-43.936468360828677,-40.530210975005296,-37.021765867607208,-33.408067406987179,-29.685957992548548,-20.314711177587451,-16.199801076266834,-11.961443671906599,-7.5959355454155535,-3.0994621751297768,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137,-1.4173054309944821,-1.4598245939243166,-1.5036193317420463,-1.5487279116943076,-1.595189749045137]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5689.7699584660813,null,0,0,0,0,0,0,-25.406986151341123,-126.8393945251008,-139.68883170520479,-24.093241858772696,6.2899485645007998,-21.234384276727411,-63.546592285930991,-87.145426114178534,-99.525686620846571,-112.26980936942638,-126.67038842931036,-139.26097142198353,-153.6349394194834,-170.53942481032058,-187.73706714879037,-204.49893534866055,-219.11956044278386,-236.32077458147592,-260.56362878393168,-280.37056340989295,-269.12828080035979,-265.85175545673042,-277.67103421796043,-290.6396741336556,-303.32484714554903,-308.47382833720496,-316.72077666098272,-321.7644709305618,-328.13348177438507,-335.88515086902981]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10050.052510197238,null,0,0,0,0,0,-18.762679768738341,-50.450564381400902,-67.847788896892069,-83.973232047080799,-105.79584961284152,-144.92247363053286,-191.99090820944761,-220.11691811844139,-238.92610469838573,-256.50767255566706,-275.22980081394047,-293.08035335216744,-310.17777720633353,-330.43141938663149,-352.38279104316376,-373.28446808217058,-390.94812844297752,-408.15962225795084,-433.1762578951047,-459.41973198827856,-467.31804234012856,-464.36388786348908,-467.5631442756283,-470.92757967649885,-471.15755891004068,-458.53666344681608,-439.39346053449538,-437.05025925939611,-445.24102546226959,-454.57240920157,-468.343936838758]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1046.7181458622263,null,0,0,0,0,0,0.39515127799774719,-23.091256628753129,-19.792229495493022,-53.717660256575897,-69.994381384408342,-81.431137075807939,-92.729006676254855,-10.344846514150865,-11.974761458500151,-13.586465014907395,-15.32776994557374,-17.059225457524782,-18.788973896969868,-20.795454774639573,-22.983071480848523,-25.161539439740935,-27.174694371227254,-29.21603289651161,-31.874627603446719,-34.700376621541203,-35.249790311582082,-34.318423592042116,-34.866432509307003,-36.456552206242783,-38.102218136058724,-39.246260935571875,-40.105596148781324,-40.958177313342894,-41.690290704251915,-42.59611791778017,-43.779926372387614]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19635.327104130149,null,499,596,696,727,669.997897302208,-1103.8129401683136,-1142.6786489799349,54.695532336158522,-17.95497989651426,100.14892202124429,163.35648920109793,80.867594399389418,225.73706759826837,199.06966365643507,83.452118476466921,87.911000643845682,103.35053205439476,389.42051137642989,354.81930967325457,352.09277922915794,315.11172823211655,295.76993138029479,683.93436213347672,663.45713141157148,647.69432155056029,667.0227629236897,712.55566782185406,890.75757648880381,1325.068064037343,1334.6820373456073,1361.7869592230288,1400.6705296794585,1521.2455845990489,1544.2050892460284,1567.165881436199,1585.7266276974819]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-9176.8548958637421,null,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-40.055784732096797,-60.815822276145333,-70.971407620282946,-64.32408844156565,-84.596975190529179,-117.81516574633196,-148.40160057670968,-158.99629585119141,-169.19719765509234,-250.57627410311011,-245.39036429250558,-246.89754267492629,-239.59514256561954,-249.00145985037133,-353.96972503446779,-355.84696287848897,-358.57333999221868,-369.85625467049567,-387.53044735588412,-438.25626468814698,-447.59047756595544,-458.04898717706362,-472.8249239194904,-490.51583072184724,-528.62269599434478,-542.33920135699213,-556.08806974024651,-568.78589531112061]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10458.472208266408,null,366,463,563,594,536.997897302208,-1103.8129401683136,-1142.6786489799349,18.324834455657999,-58.010764628611057,39.333099745098956,92.385081580814983,16.543505957823768,141.14009240773919,81.254497910103112,-64.949482100242761,-71.085295207345723,-65.846665600697577,138.84423727331978,109.42894538074898,105.19523655423166,75.516585666497008,46.76847152992346,329.96463709900894,307.61016853308251,289.12098155834161,297.16650825319402,325.02522046596994,452.50131180065682,877.47758647138755,876.63305016854372,888.96203530353841,910.15469895761123,992.62288860470414,1001.8658878890362,1011.0778116959525,1016.9407323863613]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10149.392219767547,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-174.98184574842179,0,0,0,-289.40177969147692,-81.254497910103112,0,0,0,0,-46.391739745782701,-105.19523655423166,0,-122.28505719642047,-329.96463709900894,-307.61016853308251,-289.12098155834161,-297.16650825319402,-325.02522046596994,-452.50131180065682,-476.58326211757912,-515.34034211405742,-559.88603153641361,-410.85771004203616,-504.70340087545765,-556.20645974042191,-590.00532290856199,-751.21715491021905]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309.07998849886337,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.6786489799349,-748.36871651045158,-232.99261037703286,39.333099745098956,92.385081580814983,16.543505957823768,-148.26168728373773,0,-64.949482100242761,-71.085295207345723,-65.846665600697577,138.84423727331978,63.037205634966284,0,75.516585666497008,-75.516585666497008,0,0,0,0,0,0,400.89432435380843,361.2927080544863,329.0760037671248,499.29698891557507,487.9194877292465,445.65942814861432,421.07248878739051,265.72357747614228]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,39.333099745098956,131.71818132591395,148.26168728373773,0,0,-64.949482100242761,-136.03477730758848,-201.88144290828606,-63.037205634966284,0,0,75.516585666497008,0,0,0,0,0,0,0,400.89432435380843,762.18703240829473,1091.2630361754195,1590.5600250909947,2078.4795128202413,2524.1389409688554,2945.2114297562457]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309.07998849886337,null,5,-131,286,109,56.997897302208003,-1103.8129401683136,-1142.6786489799349,-748.36871651045158,-232.99261037703286,39.333099745098956,92.385081580814983,16.543505957823768,-148.26168728373773,0,-64.949482100242761,-71.085295207345723,-65.846665600697577,138.84423727331978,63.037205634966284,0,75.516585666497008,-75.516585666497008,0,0,0,0,0,0,400.89432435380843,361.2927080544863,329.0760037671248,499.29698891557507,487.9194877292465,445.65942814861432,421.07248878739051,265.72357747614228]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,39.333099745098956,131.71818132591395,148.26168728373773,0,0,-64.949482100242761,-136.03477730758848,-201.88144290828606,-63.037205634966284,0,0,75.516585666497008,0,0,0,0,0,0,0,400.89432435380843,762.18703240829473,1091.2630361754195,1590.5600250909947,2078.4795128202413,2524.1389409688554,2945.2114297562457,3210.9350072323878]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.870000000000005,44.35683056414922,72.630134137071877,92.302754528375431,131.36757391987021,129.40755951754045,165.14881588564231,172.92830597518491,178.98907676845761,152.79327566235952,164.31087610666987,127.04075100785985,165.77618991537065,219.5906979093445,283.11224048085114,198.73320465143456,195.40796048659331,200.34147527075265,206.25884712583161,212.43732529930207,218.8095163342507,225.37370895187519,232.13491093319089,239.09895733246276,246.27192595956421,253.6600837290639,261.26988624000705,269.10798282711448,277.18122231191865,285.49665898127523]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,661.06462499999998,1017.2425819504092,1603.7098799056948,2333.4810568969046,3369.55746519892,4336.630926705393,5568.9802397666363,6807.9771127105523,8038.2074057182399,8977.058029369533,9970.0330657370851,10586.314002544201,11511.684368924369,12863.008524632649,14704.168008620489,15712.843479005804,16641.906158325368,17567.807295909955,18499.338314643628,19438.508928412823,20386.63698782523,21344.959434486671,22314.695306201091,23297.053891483396,24293.237347204402,25304.442714566718,26331.863830594448,27376.693188372654,28440.123754741107,29523.350749564743]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.305148085331,2167.3527667342014,2135.059044873452,2042.8080279763751,2025.3386575858706,1945.5100898216122,2289.7697592211716,2695.7951959485499,2770.8213960187218,2337.015576083571,2380.9376252232055,2699.5108484814491,3747.4544373539979,4298.0002118789525,3203.1883189281589,2621.3859597107398,2918.0264184321745,3402.3962480474638,3747.2992465638235,3670.6845054984515,3833.1888372068361,3806.2305962006676,3769.9080631177994,3828.5019281124842,4093.8846247018637]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17466.329062475652,17403.742182447895,16897.876401038295,17098.587882748307,17411.484029335981,17924.346415882748,18480.774787246082,19132.022940400286,19784.510091427284,20377.242013402774,20731.603466181146,21125.728286710713,21528.548686937036,22388.127151855537,23367.448327104576,24347.004297820924,24833.246873454682,25604.747271298998,27119.706598026547,28152.702207901671,27556.893475774647,27491.733514638589,28323.729422788292,29784.596326099316,31118.821956297252,32045.563639579988,33226.661496420187,34234.734173952689,35251.079095235138,36381.176766083081,37738.101894165455]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1465.4932918529248,2483.993159717118,2687.9131123103948,3077.7368168282633,3417.910922599156,4386.578424432666,4992.417467141162,5857.4321281015918,6617.0019510205166,7375.9848960169711,8234.0670454792835,8917.7703719076908,9710.8033939508296,10667.115176814927,11606.784256360717,12472.43195967011,13132.427506732825,13959.020743153484,15293.160929321046,16225.718488622191,16130.427020000498,16223.511127804733,16686.963625719553,17313.144588155188,17861.689681990494,18293.652132385934,18699.137417420305,19049.707640310335,19406.589152651646,19855.676636979013,20596.061649168161]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,628.06855365125364,1089.9754831729633,1304.2091430951828,1610.9652767366169,1780.8474210686295,2189.7006875756329,2470.5803758702878,2904.8475371392606,3317.5228873615492,3742.3269789808764,4222.346280977009,4642.0323807327786,5121.1646473161081,5684.6474936773475,6257.902238293007,6816.6311782886778,7303.9853480927914,7877.3591527158551,8685.4542927977127,9345.6854469964237,8970.942693345316,8861.7251818910063,9255.7011405986723,9687.9891377885142,10110.828238184959,10282.460944573488,10557.359222032746,10725.48236435205,10937.782725812827,11196.171695634315,11552.91771131976]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,3039.332757577034,3006.467285327059,3198.2661640961687,3379.1466583166657,3269.3383385882439,2251.9408514689949,2116.9819436184121,2013.9551357039095,1916.8954085534192,1816.9238895884137,1464.5489453609546,1351.0070325001752,1234.0588622535724,1113.6022468995716,989.53193308495077,677.1570392529145,539.99336920889402,398.71478906355293,253.19785151385156,103.31540583765914,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827,48.660819797477181,50.120644391401498,51.624263723143542,53.17299163483785,47.2435143664827]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,12114.436170572499,13194.527939524674,13437.030874625527,13947.041650821575,13979.840025012307,13972.513750049819,14356.824017018635,15185.629475149783,15893.365364956753,16609.731326423778,17228.00827747101,17850.406234610658,18638.173796806768,19670.062254494354,20691.466208657435,21436.018401946705,22078.754892585763,22969.993797300391,24599.26262981636,25674.719341456272,25148.613227712292,25133.897129493216,25992.785410709621,27052.757989666843,28025.690911810285,28623.356591325904,29305.157459250524,29825.310649053783,30395.996142187614,31105.021324248162,32196.222874854404]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5351.8928919031532,4209.2142429232208,3460.8455264127679,3151.5462319267317,3431.6440043236744,3951.8326658329297,4123.9507702274477,3946.3934652505031,3891.1447264705312,3767.5106869789961,3503.5951887101364,3275.3220521000549,2890.3748901302679,2718.0648973611824,2675.9821184471402,2910.9858958742188,2754.4919808689192,2634.7534739986077,2520.4439682101874,2477.9828664453998,2408.2802480623541,2357.8363851453723,2330.9440120786712,2731.8383364324727,3093.1310444869669,3422.2070482540839,3921.5040371696632,4409.4235248989062,4855.0829530475239,5276.1554418349187,5541.8790193110508]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3151.5462319267317,3392.3109045785777,3820.1144845070176,3975.6890829437089,3946.3934652505013,3891.144726470528,3832.4601690792397,3639.6299660177219,3477.203495008338,2953.4120957652281,2718.0648973611792,2675.9821184471457,2835.4693102077217,2754.4919808689165,2634.7534739986072,2520.4439682101874,2477.9828664454044,2408.2802480623609,2357.836385145381,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767,2330.9440120786767]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2124.0399758674193,981.36132688748444,232.99261037703286,0,39.333099745098956,131.71818132591395,148.26168728373773,0,0,-64.949482100242761,-136.03477730758848,-201.88144290828606,-63.037205634966284,0,0,75.516585666497008,0,0,0,0,0,0,0,400.89432435380843,762.18703240829473,1091.2630361754195,1590.5600250909947,2078.4795128202413,2524.1389409688554,2945.2114297562457,3210.9350072323878]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5351.8928919031523,4209.2142429232172,3460.845526412766,3151.5462319267317,3431.6440043236767,3951.8326658329315,4123.9507702274468,3946.3934652505013,3891.144726470528,3767.510686978997,3503.5951887101332,3275.3220521000521,2890.374890130262,2718.0648973611792,2675.9821184471457,2910.9858958742188,2754.4919808689165,2634.7534739986072,2520.4439682101874,2477.9828664454044,2408.2802480623609,2357.836385145381,2330.9440120786767,2731.838336432485,3093.1310444869714,3422.2070482540962,3921.5040371696714,4409.423524898918,4855.0829530475321,5276.1554418349224,5541.8790193110644]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88370.954625593498,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1862.3124159999998,2057.7240000000002,1795.7856049993086,1835.0602293947443,1863.2705159431002,1783.6672174369398,1819.3405617856788,1855.7273730213926,1892.8419204818204,1930.6987588914567,2265.2090527016071,2310.5132337556392,2356.7234984307524,2403.8579683993676,2451.935127767355,2904.0757802747435,2962.1572958802381,3021.4004417978426,3081.8284506337995,3143.4650196464754,3358.7868730690234,3425.9626105304037,3494.4818627410118,3564.371499995832,3635.6589299957486,3802.9416630643227,3879.0004963256092,3956.5805062521213,4035.7121163771635]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779.06878171610117,null,0,0,0,0,0,75,89.849121914732009,50.749774448777337,34.170794637753708,22.082075584656522,13.900713263942407,14.020095025317092,16.306202606210626,16.520699343261551,16.733390302189949,16.94397408924512,17.152132852251629,17.357531564358212,17.55981727962417,17.758618359398149,17.953543668406908,18.144181739432735,18.330099905418543,18.820715532854393,19.325150499631683,19.843793338496152,20.381681877404809,20.93010145140417,21.498910569684185,22.07881646683148,22.680323474099911,23.293523949973849,23.92399414075977,24.578016094054494,25.244684628322766,25.936303107606868]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63158.419509870539,null,1055,1061,1112,1129,1239,528,561.79175380455717,1013.9127108512741,1000.1554554464527,1105.2532087663642,1135.8785309500593,1163.5162313629382,1366.3755400299995,1445.903808997401,1415.7453953740089,1500.8828382896095,1585.1482144395072,1643.3352221830214,1675.6004332576249,1762.2406774423373,1835.7282999243209,1912.2470737545225,1974.7048163438049,2036.7604279452626,2110.4058635844804,2187.1194053228019,2262.7725093025551,2341.8332656186653,2423.9416934204546,2509.8166624369915,2599.0980560170015,2688.5517001268504,2786.1498761896823,2887.9399100431665,2994.8912830167187,3106.7186456280997]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-67589.749213347779,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1305.5036332414882,-1492.4265637373326,-1566.8181236411224,-1594.2355978356049,-1593.8414779005047,-1634.8371870681822,-1683.8823026802279,-1734.3987717606346,-1786.4307349134538,-1840.0236569608574,-1895.2243666696831,-1952.0810976697737,-2010.6435305998668,-2070.9628365178633,-2133.0917216133989,-2197.0844732618011,-2262.9970074596549,-2330.8869176834451,-2400.8135252139482,-2472.8379309703669,-2547.0230688994779,-2623.4337609664622,-2702.1367737954561,-2783.2008770093198,-2866.6969033195992,-2952.6978104191871,-3041.2787447317628,-3132.5171070737156,-3226.4926202859274]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80828.49480079065,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1621.4712680585628,1599.6236863468741,1356.3027657092066,1390.6038757731408,1446.9653644308505,1531.5117730049678,1597.8827674461136,1553.8073869369568,1624.2379979472212,1692.9754492223583,2030.6774397793038,2051.5923866231142,2126.0792636326214,2186.5769754742323,2249.2346616479113,2700.0262232621658,2754.7414318987003,2820.244538198509,2887.978124081149,2953.7812798560681,3174.5271712396152,3247.9694535540798,3324.2405678493787,3402.9490024776132,3480.8072507529732,3660.3177229755779,3750.2396777310673,3844.1993668234468,3941.8744448269431]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51575.675398301762,null,0,0,0,0,0,-447,-283.99999999999994,-410.69830564149203,-681.94451080656995,-850.39741114668288,-1221.3729846703261,-1162.7080212555354,-1522.0805993388838,-1564.134243866207,-1616.9624617093907,-1348.9436798551378,-1490.3154854043403,-1106.0966339719282,-1530.721148145846,-2030.1307891780759,-2611.5317068991699,-1704.2198060334947,-1755.3464002144995,-1808.0067922209346,-1862.2469959875627,-1918.1144058671896,-1975.6578380432054,-2034.9275731845016,-2095.9754003800367,-2158.8546623914376,-2223.6203022631807,-2290.3289113310761,-2359.0387786710085,-2429.8099420311391,-2502.7042402920729,-2577.7853675008355]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25656.819402488876,null,1011,1012,1059,999,1065,-459.08840000000021,-188.85611677008296,1210.7729624170709,917.67917554030419,505.90535456252371,169.23089110281467,284.2573431753151,9.4311736660840779,33.748523579906532,-63.155074772433863,275.29431809208336,202.65996381801801,924.58080580737555,520.87123847726821,95.948474454545476,-424.95473142493756,545.01485561441655,944.67982304766633,946.7346396777657,957.99754221094622,969.86371821395937,978.12344181286267,1139.5995980551136,1151.9940531740431,1165.3859054579411,1179.3287002144325,1190.4783394218971,1301.2789443045694,1320.4297356999282,1341.4951265313739,1364.0890773261076]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9176.8548958637421,null,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-40.055784732096797,-60.815822276145333,-70.971407620282946,-64.32408844156565,-84.596975190529179,-117.81516574633196,-148.40160057670968,-158.99629585119141,-169.19719765509234,-250.57627410311011,-245.39036429250558,-246.89754267492629,-239.59514256561954,-249.00145985037133,-353.96972503446779,-355.84696287848897,-358.57333999221868,-369.85625467049567,-387.53044735588412,-438.25626468814698,-447.59047756595544,-458.04898717706362,-472.8249239194904,-490.51583072184724,-528.62269599434478,-542.33920135699213,-556.08806974024651,-568.78589531112061]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16479.96450662514,null,878,879,926,866,932,-459.08840000000021,-188.85611677008296,1174.4022645365703,877.62339080820743,445.08953228637836,98.259483482531721,219.93325473374944,-75.165801524445101,-84.066642166425424,-211.55667534914355,116.29802224089195,33.462766162925675,674.00453170426545,275.48087418476263,-150.94906822038081,-664.5498739905571,296.01339576404519,590.7100980131986,590.88767679927673,599.42420221872749,600.0074635434637,590.59299445697854,701.34333336696659,704.40357560808764,707.33691828087751,706.5037762949421,699.96250870004985,772.65624831022467,778.09053434293605,785.40705679112739,795.30318201498699]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-423.90171029988375,null,0,0,0,0,0,-7.0448054200268553,-8.19508528207888,-8.0997733420570857,-9.1176459401796599,-9.9649576284898611,-10.129325613385058,-11.001518149678263,-10.782849585742294,-10.622184302852995,-10.163224019782961,-10.076311729282939,-9.679154675729416,-11.391889349359062,-13.411916397753981,-13.785181074720011,-11.626943164594882,-11.845460822006,-13.430402231250994,-18.644051927134321,-21.383085631238568,-15.93626029317492,-13.041721192590744,-14.517544370309324,-16.927344517649068,-18.643279833650858,-18.262111967653983,-19.070591229884755,-18.936470627864018,-18.755761508048757,-19.047273274191465,-20.367585197521713]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-302.57978821051961,-287.06287599459552,-271.54596377867142,-256.02905156274733,-240.51213934682326,-224.99522713089917,-209.47831491497507,-122.31567226979119,-112.90677440288418,-103.49787653597716,-94.08897866907013,-84.680080802163104,-75.271182935256093,-65.862285068349067,-56.453387201442041,-47.044489334535022,-37.635591467628011,-28.226693600720992,-18.817795733813973,-9.4088978669069565,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14,6.1132267995957229E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-49.653824198582605,-48.542178269662585,-49.528155170485363,-50.867947970300911,-50.312298454083802,-42.882511471721578,-35.553814746214428,2.6638115080140361,2.5341722366995558,2.4120413801149887,2.2862465978328839,1.8428510202756556,1.6999805271983708,1.5528239193287676,1.4012526132230763,1.2451341679342143,0.8520709018478837,0.67947700521776599,0.50170529168874478,0.31860042675385286,0.13000241587091416,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2,5.9446807105666674E-2,6.1230211318836679E-2,6.3067117658401783E-2,6.4959131188153829E-2,6.6907905123798447E-2]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-847.54720302434441,0,0,0,0,-249.40427969350338,0,0,0,0,-184.58247060297691,0,0,0,0,-59.171353646306223,0,0,0,0,-7.5246670174002883,0,0,0,0,-7.5246670174002883]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28830.128694647439,null,0,0,0,0,0,1465.4932918529248,1018.4998678641933,203.91995259327666,389.82370451786846,340.17410577089282,968.66750183351007,605.83904270849644,865.01466096042998,759.56982291892507,758.98294499645431,858.08214946231305,683.70332642840799,793.03302204313877,956.31178286409659,939.66907954579028,865.647703309392,659.9955470627159,826.59323642065783,1334.1401861675618,932.55755930114606,1370.2018232312275,1111.5839756684311,667.37245050809497,1016.0046669535029,888.71919960620107,1400.6299522289485,1011.3243277428678,1215.5848838504614,1116.4513352602366,1208.0704293238214,1598.467161651457]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12355.769440563192,null,0,0,0,0,0,628.06855365125364,436.49994337036867,87.394265397118588,167.06730193622934,145.78890247323983,415.14321507150441,259.64530401792712,370.72056898304152,325.52992410811078,325.27840499848048,367.74949262670566,293.01571132646063,339.87129516134519,409.84790694175575,402.71531980533877,370.99187284688236,282.8552344554497,354.254244180282,571.77436550038374,399.66752541477695,587.22935281338323,476.39313242932775,286.01676450346935,435.43057155150132,380.87965697408617,600.2699795266924,433.42471188980062,520.9649502216264,478.47914368295869,517.74446971020916,685.05735499348157]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10050.052510197238,null,0,0,0,0,0,-18.762679768738341,-50.450564381400902,-67.847788896892069,-83.973232047080799,-105.79584961284152,-144.92247363053286,-191.99090820944761,-220.11691811844139,-238.92610469838573,-256.50767255566706,-275.22980081394047,-293.08035335216744,-310.17777720633353,-330.43141938663149,-352.38279104316376,-373.28446808217058,-390.94812844297752,-408.15962225795084,-433.1762578951047,-459.41973198827856,-467.31804234012856,-464.36388786348908,-467.5631442756283,-470.92757967649885,-471.15755891004068,-458.53666344681608,-439.39346053449538,-437.05025925939611,-445.24102546226959,-454.57240920157,-468.343936838758]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1046.7181458622263,null,0,0,0,0,0,0.39515127799774719,-23.091256628753129,-19.792229495493022,-53.717660256575897,-69.994381384408342,-81.431137075807939,-92.729006676254855,-10.344846514150865,-11.974761458500151,-13.586465014907395,-15.32776994557374,-17.059225457524782,-18.788973896969868,-20.795454774639573,-22.983071480848523,-25.161539439740935,-27.174694371227254,-29.21603289651161,-31.874627603446719,-34.700376621541203,-35.249790311582082,-34.318423592042116,-34.866432509307003,-36.456552206242783,-38.102218136058724,-39.246260935571875,-40.105596148781324,-40.958177313342894,-41.690290704251915,-42.59611791778017,-43.779926372387614]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8234.0670454792835,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1465.4932918529248,-1018.4998678641933,-203.91995259327666,-389.82370451786846,-340.17410577089282,-968.66750183351007,-605.83904270849644,-865.01466096042998,-759.56982291892507,-758.98294499645431,-858.08214946231305]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6492.6216877095121,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1242.3426698743847,-854.73892468399708,-157.89256125253291,-280.81360857962306,-248.68023071129301,-731.96212028371292,-467.00026276774548,-669.56258456330897,-587.94325315274079,-587.48898166310335,-664.19649017707002]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13682.185748426467,null,269,284,359,290,352,731.89956177894885,323.87379650262812,523.97463443800677,455.88092208006071,-70.455023301495658,-394.76561496450461,19.736101358242934,274.74501603355486,104.20951482932711,-33.566459505788231,175.36083267101301,82.597903245125366,868.05106864266941,687.76437487720989,222.30421553843701,-593.29301169572682,247.18443567486003,768.27636722756188,1469.8632631940513,882.1278578480792,-727.94276631455591,-206.33327583446908,776.0341435887957,960.95309173286819,860.24334063041692,483.27129047104143,573.36204175042053,477.74515986928941,519.88392665755373,648.59918790324662,1016.5998514995986]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-10149.392219767547,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-174.98184574842179,0,0,0,-289.40177969147692,-81.254497910103112,0,0,0,0,-46.391739745782701,-105.19523655423166,0,-122.28505719642047,-329.96463709900894,-307.61016853308251,-289.12098155834161,-297.16650825319402,-325.02522046596994,-452.50131180065682,-476.58326211757912,-515.34034211405742,-559.88603153641361,-410.85771004203616,-504.70340087545765,-556.20645974042191,-590.00532290856199,-751.21715491021905]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1880.5389467346095,null,0,0,0,0,0,0,0,0,-76.30668410900131,0,0,0,-29.295617693207419,-55.24873877997328,-58.684557391288536,-192.83020306151752,-162.4264710093837,-523.79139924310994,-235.34719840404878,-42.082778914033383,0,-80.97732933880522,-119.73850687030932,-114.30950578841998,-42.461101764782995,-69.7026183830435,-50.443862916980038,-26.892373066704295,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983.63004277755294,null,0,0,0,0,0,0,0,0,0,240.76467265184601,427.8035799284396,155.5745984366913,0,0,0,0,0,0,0,0,159.48719176057602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2635.8846247018637,null,-92,-310,82,-195,-128,731.89956177894885,323.87379650262812,-242.7189165281028,204.59239222263761,170.30964935035036,33.037964963934996,175.31069979493424,-43.952381351129475,-32.293721860749287,-92.251016897076767,-17.469370390504508,-79.828567764258338,344.25966939955947,406.02543672737841,75.026200070171967,-433.80581993515079,43.922049139634339,318.57322325824362,1047.9435888725488,550.5457745249546,-1094.8118929507934,-581.80235921741905,296.64045872143458,484.36982961528906,344.9029985163595,-76.614741065372186,162.50433170838437,-26.958241006168237,-36.322533082868176,58.593864994684623,265.38269658937952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-766.69355096610957,-251.2885298574231,240.76467265184601,427.8035799284396,155.5745984366913]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.305148085331,2167.3527667342014,2135.059044873452,2042.8080279763751,2025.3386575858706,1945.5100898216122,2289.7697592211716,2695.7951959485499,2770.8213960187218,2337.015576083571,2380.9376252232055,2699.5108484814491,3747.4544373539979,4298.0002118789525,3203.1883189281589,2621.3859597107398,2918.0264184321745,3402.3962480474638,3747.2992465638235,3670.6845054984515,3833.1888372068361,3806.2305962006676,3769.9080631177994,3828.5019281124842]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2635.8846247018637,null,-92,-310,82,-195,-128,731.89956177894885,323.87379650262812,-242.7189165281028,204.59239222263761,170.30964935035036,33.037964963934996,175.31069979493424,-43.952381351129475,-32.293721860749287,-92.251016897076767,-17.469370390504508,-79.828567764258338,344.25966939955947,406.02543672737841,75.026200070171967,-433.80581993515079,43.922049139634339,318.57322325824362,1047.9435888725488,550.5457745249546,-1094.8118929507934,-581.80235921741905,296.64045872143458,484.36982961528906,344.9029985163595,-76.614741065372186,162.50433170838437,-26.958241006168237,-36.322533082868176,58.593864994684623,265.38269658937952]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1546.8995617789487,1870.7733582815767,1628.0544417534738,1832.6468339761113,2002.9564833264617,2035.9944482903966,2211.305148085331,2167.3527667342014,2135.059044873452,2042.8080279763751,2025.3386575858706,1945.5100898216122,2289.7697592211716,2695.7951959485499,2770.8213960187218,2337.015576083571,2380.9376252232055,2699.5108484814491,3747.4544373539979,4298.0002118789525,3203.1883189281589,2621.3859597107398,2918.0264184321745,3402.3962480474638,3747.2992465638235,3670.6845054984515,3833.1888372068361,3806.2305962006676,3769.9080631177994,3828.5019281124842,4093.8846247018637]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1416.005889425398,1647.212141697855,1628.0544417534741,1832.6468339761116,2002.9564833264619,2035.9944482903968,2211.305148085331,2167.3527667342014,2135.059044873452,2042.8080279763751,2025.3386575858706,1945.5100898216126,2289.7697592211716,2695.7951959485499,2770.8213960187222,2337.0155760835714,2380.9376252232059,2699.5108484814496,3747.4544373539984,4298.0002118789525,3203.1883189281589,2621.3859597107394,2918.0264184321741,3402.3962480474629,3747.2992465638226,3670.6845054984506,3833.1888372068361,3806.2305962006672,3769.9080631177999,3828.5019281124846,4093.8846247018641]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,130.89367235355076,223.56121658372172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1546.8995617789487,1870.7733582815767,1628.0544417534741,1832.6468339761116,2002.9564833264619,2035.9944482903968,2211.305148085331,2167.3527667342014,2135.059044873452,2042.8080279763751,2025.3386575858706,1945.5100898216126,2289.7697592211716,2695.7951959485499,2770.8213960187222,2337.0155760835714,2380.9376252232059,2699.5108484814496,3747.4544373539984,4298.0002118789525,3203.1883189281589,2621.3859597107394,2918.0264184321741,3402.3962480474629,3747.2992465638226,3670.6845054984506,3833.1888372068361,3806.2305962006672,3769.9080631177999,3828.5019281124846,4093.8846247018641]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9117155615240335E-12,0,-5.4569682106375694E-12,0,0,0,0,-4.5474735088646412E-12,-6.8212102632969618E-12,-8.6401996668428183E-12,-5.4569682106375694E-12,-1.2278178473934531E-11,-4.5474735088646412E-12,-1.2278178473934531E-11,-8.1854523159563541E-12,-1.1823431123048067E-11,-8.1854523159563541E-12,0,-1.3642420526593924E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,0,0,0,0,0,-4.5474735088646412E-13,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,0,4.5474735088646412E-13,4.5474735088646412E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,0,4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.068432134964791E-2,-4.0977829732912613E-2,5.9299786251702249E-2,5.2576485434095918E-2,6.3214188285943398E-2,7.0712654915849757E-2,6.6620074656860151E-2,7.5186833768427441E-2,7.0592268451945217E-2,6.0218156352196607E-2,6.0259408124605472E-2,6.0371006352036946E-2,7.3265379728450625E-2,7.0695775999887689E-2,6.9462692031608E-2,6.7297411116052586E-2,6.7038555285984597E-2,8.1192651853150583E-2,7.9956867981781948E-2,7.9072060477617015E-2,7.8932808126965653E-2,7.9825940698812242E-2,8.5226934789887354E-2,8.5152323658938017E-2,8.5047164127751665E-2,8.5260929886327858E-2,8.6407168171604265E-2,8.9763635555931198E-2,9.0053188810253287E-2,9.0236055548849101E-2,8.9798622133445694E-2]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ok","ok","ALERT","ALERT","ALERT","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01715798039304,7.2828773876525741,7.5732779654642401,8.8305383167328202,8.5836948319470316,8.3937868642146967,8.5002785730288704,8.6103352513608495,9.3749865143603106,9.3598780715011589,9.3946407504578477,8.0507143662177878,8.2737034750285634,8.4289636417503466,8.7346583450239059,8.7575643409882655,7.5075133619732739,7.5694248291355217,7.5797395722401264,7.5988888993978723,7.6215904418215645,7.2687231034998598,7.2815837956049903,7.3034400398264179,7.3326611911198061,7.3178337055387237,7.1084211869185641,7.0998363750390654,7.0955007254670335,7.1291814702602219]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.59692211817056895,0.58628275102991778,0.57408887867483571,0.56176965254156541,0.56072832661418037,0.55745413553018786,0.55323155695486392,0.54802969468530782,0.542370369923033,0.54075608865325953,0.53678386204143413,0.53406808733198941,0.5280978869372408,0.51917954229889818,0.5147560583223485,0.50966743388476921,0.50254703596610473,0.49582210243474284,0.48840852844120236,0.48204988898307144,0.47537806646911956,0.46915131200775861,0.46318175068056533,0.45385406646744397,0.44549485927220667,0.43774926363901073,0.43028810001865647,0.42503891955328016]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.55397511859031212,0.51733431120768858,0.46399133564765033,0.46588899941472089,0.47584915433874686,0.48368382396158455,0.48689736568638603,0.47253952822483503,0.47622273670210791,0.47918932282191279,0.51725120491897114,0.51242749806443266,0.51395255843510934,0.51357757579045082,0.51325128822879673,0.55135086596647276,0.54900060359681957,0.54750001283274163,0.54605632355853262,0.5443133496382232,0.55483689524719459,0.55318453440934534,0.55161507144225108,0.55009158665257674,0.54837415876595841,0.55350206036739313,0.55219458219051787,0.55100409787415283,0.54989852068420486]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16009641584594411,-0.13412301354190162,2.7133485591557154,2.4326352883778153,2.6225571588501593,2.7078296863642293,2.5273850891631966,3.7956724212732529,3.6883514521550409,3.36325591144666,3.3959178461413262,3.4433874091116565,3.9755505519904677,3.8878557174480304,3.8921100882860418,3.8932512368845451,3.9028243529861655,4.5399726814124053,4.4492328971823927,4.3590347248484953,4.4476186094042838,4.6040914066135157,4.9146395136959828,4.9696424957356626,5.0550459039767626,5.2745018338855285,5.5906942835933329,5.8866636069398171,5.9248726770479214,5.9513334401727187,5.9282628181147743]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,8.413441197201639E-2,0.43844482779021154,2.4117137876445969,2.2953018294094374,2.7654955595437452,3.0340748059214757,2.7114687129974753,3.7044717675893541,3.6618013329397678,3.5198740286308241,3.5510425930860632,3.6068815129529619,4.2262094484428054,4.1037083727507477,4.0622075788649967,3.9953475060999808,4.0061345972775859,4.6973963487746504,4.5908211745254528,4.4686435496380925,4.50600458833416,4.6957949319320633,5.0411799525499816,5.053726920708927,5.0843065534537111,5.2087044255346919,5.4238533716252952,5.6613033448982577,5.6976174816143557,5.7209131724002749,5.7068014600612695]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.1589546183704728E-2,-2.3797970907613014E-2,9.2961595478386019E-2,8.5687818905442747E-2,6.7991044066783454E-2,6.9231918564475428E-2,6.8367307920052925E-2,8.3367971335850125E-2,8.5219488369388544E-2,8.0135493382108319E-2,8.1313751909417073E-2,8.2306016959838454E-2,0.10079934766425071,9.5650252208807421E-2,9.3882124621141538E-2,9.2457783819188719E-2,9.2547328328032918E-2,0.1127154451757386,0.10680081994214334,0.10421175151155496,0.10956455227040193,0.11310179427876271,0.11966455461416552,0.11785263696857605,0.11678908282443871,0.11801753226047342,0.11915593616769304,0.12442429372403654,0.12520433981622744,0.12548404413189626,0.12419479764363892]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.311565953546697,2.3606177509694386,3.6369956092551323,5.3945761673955983E-2,0.34540965194911666,3.8560869012497094,3.6868209470995037,2.5859622458720586,2.5074360441235353,2.6299545690087895,2.6847714844764523,2.756273555930278,2.6317065500143393,2.6611320636915128,2.6773578669819758,3.1044197313569342,2.9733494778490415,2.9280241217083738,2.8994463676736899,2.8996478398859002,3.3667346151110293,3.2102247685739673,3.1564360303524857,3.3106515530820189,3.3785862296532745,3.5095690789969276,3.4543062787212477,3.4180617186367881,3.4339350134880187,3.4346869124730874,3.5528633116618291,3.5702553373234687,3.5751322033606012,3.5402549939968657]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.1589546183704728E-2,-2.3797970907613014E-2,3.5903339222241468E-2,7.3141656778070427E-2,6.7991044066783454E-2,6.9231918564475428E-2,6.8367307920052925E-2,6.4310362945953436E-2,8.0107009291215406E-2,8.0135493382108319E-2,8.1313751909417073E-2,8.2306016959838454E-2,0.10079934766425071,9.32917573984932E-2,8.8798133206834842E-2,9.2457783819188719E-2,8.7008743485212606E-2,9.8350415737298399E-2,9.4295966721045843E-2,9.2950830692393141E-2,9.7748134976833878E-2,0.10017004641684554,0.10225582735963218,0.10023582827573903,9.8400942323792276E-2,9.845707191578823E-2,0.10513595655784645,0.10750231068707294,0.10690566465063732,0.10651587443485065,0.1008623353908407]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.2724028073863685,-1.8928719788743711,1.7533940336569132,1.3128622156662035,0.65782989139459402,0.6009385769137453,0.53441292115746031,1.4952701654498284,2.082992122866953,1.9536365488956919,1.9750896056166798,1.9580130804392959,2.7822818566459273,2.3695446735946466,2.4381987979104833,1.9148158338462515,1.8355992753415062,2.7278006982866767,2.6033513676062858,2.2909554512952237,2.4308270926789852,2.4407593185699228,2.7744496288629668,2.7790104650430134,2.9272936591636918,3.1415561581155851,2.7300552343420166,3.0937448735473358,3.2491755958910069,3.3343806297389351,3.7985004050529767]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.59692211817056895,0.58628275102991778,0.57408887867483571,0.56176965254156541,0.56072832661418037,0.55745413553018786,0.55323155695486392,0.54802969468530782,0.542370369923033,0.54075608865325953,0.53678386204143413,0.53406808733198941,0.5280978869372408,0.51917954229889818,0.5147560583223485,0.50966743388476921,0.50254703596610473,0.49582210243474284,0.48840852844120236,0.48204988898307144,0.47537806646911956,0.46915131200775861,0.46318175068056533,0.45385406646744397,0.44549485927220667,0.43774926363901073,0.43028810001865647,0.42503891955328016]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.18819767656453,119.01715798039304,7.2828773876525741,7.5732779654642401,8.8305383167328202,8.5836948319470316,8.3937868642146967,8.5002785730288704,8.6103352513608495,9.3749865143603106,9.3598780715011589,9.3946407504578477,8.0507143662177878,8.2737034750285634,8.4289636417503466,8.7346583450239059,8.7575643409882655,7.5075133619732739,7.5694248291355217,7.5797395722401264,7.5988888993978723,7.6215904418215645,7.2687231034998598,7.2815837956049903,7.3034400398264179,7.3326611911198061,7.3178337055387237,7.1084211869185641,7.0998363750390654,7.0955007254670335,7.1291814702602219]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-2.2724028073863685,-1.8057567790082083,1.6521938695678489,1.2703849482610732,0.66644139535406977,0.59838294113057688,0.54356079105385469,1.4540632930744557,1.9664320386100183,1.8408999387200389,1.8502614179142713,1.8250427791177068,2.5194494836128314,2.1558671201618789,2.2003905360187228,1.7552354524248608,1.6822497465426469,2.3982912446572686,2.2883987484240911,2.0254620275928632,2.1186987310760252,2.1345708818504607,2.4031724074140555,2.3967659057750668,2.4993826897180771,2.6413954242113578,2.3089596586642003,2.5726663039909403,2.6905462988518654,2.7551135078336442,3.107342037829838]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66267596132093132,0.64832069848538953,0.60969030178867567,0.59692211817056895,0.58628275102991778,0.57408887867483571,0.56176965254156541,0.56072832661418037,0.55745413553018786,0.55323155695486392,0.54802969468530782,0.542370369923033,0.54075608865325953,0.53678386204143413,0.53406808733198941,0.5280978869372408,0.51917954229889818,0.5147560583223485,0.50966743388476921,0.50254703596610473,0.49582210243474284,0.48840852844120236,0.48204988898307144,0.47537806646911956,0.46915131200775861,0.46318175068056533,0.45385406646744397,0.44549485927220667,0.43774926363901073,0.43028810001865647,0.42503891955328016]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.89320735076550595,-0.62124837619402717,2.9309507686563996,2.5996091262822008,1.9207657880794704,1.865014213922974,1.845751530531923,2.8953294060749406,2.8273800336671688,2.4781554609626877,2.5067614001867864,2.5284317675184416,3.0684171607894846,2.9850412947711278,2.9780978083393252,2.9496051403886163,2.9536613688481976,3.5927975041963269,3.5249288444298745,3.4759096251943262,3.5558781569968532,3.6416978085988148,3.9156771856590193,3.9659965342312189,4.0395380827327125,4.2159952119196653,4.4661011630836445,4.7377457769686782,4.7658975741481777,4.7855097751688804,4.7579549812410349]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.21601649405360027,-0.21152921979254294,2.7530818240623449E-3,-7.8630670362446267E-3,5.0305435854272867E-3,1.1798579954713277E-2,2.1120902757723304E-3,1.7462967735391952E-2,9.4416419343062753E-3,-7.1286494565494943E-3,-7.421670574834326E-3,-6.5793233195224274E-3,1.337617666688674E-2,1.0205816941261603E-2,9.3716726177181277E-3,6.3425717434655226E-3,3.7459427411072103E-3,2.5653041087537961E-2,2.3243824524711965E-2,2.1273147057468755E-2,2.1313691036864684E-2,2.2715945402851139E-2,3.0841311788648108E-2,5.8350148188459433E-2,5.6831626587262561E-2,5.6107569293725533E-2,5.6078684980115825E-2,5.9893952391453675E-2,5.9128294923116186E-2,5.8281041938962004E-2,5.7062098047652152E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,6.9500000000000006E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-766.69355096610957,-251.2885298574231,240.76467265184601,427.8035799284396,155.5745984366913,-318.69739738468434,-136.50323669007639,-58.684557391288536,-192.83020306151752,-162.4264710093837,-523.79139924310994,-281.73893814983148,-147.27801546826504,159.48719176057602,-203.26238653522569,-449.70314396931826,-421.9196743215025,-331.58208332312461,-366.86912663623752,-375.46908338294998,-479.39368486736112,-476.58326211757912,-515.34034211405742,-559.88603153641361,-410.85771004203616,-504.70340087545765,-556.20645974042191,-590.00532290856199,-751.21715491021905]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2520.8746740000011,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.686399999999999,65.7,71.010000000000005,72.63000000000001,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17,73.17]
[null,null,null,null,"Allowed Revenue passenger numbers forecast",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,61.686399999999999,73.008769000000001,78.890704999999997,80.653560999999996,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995,81.318197999999995]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.189999999999998,31.32,25.289193141801274,25.093149653442879,25.136531126567668,24.377029075262264,24.864569656767511,25.361861049902863,25.869098270900921,26.386480236318938,30.95816663525498,31.577329967960079,32.208876567319287,32.853054098665673,33.510115180638991,39.689432558080405,40.483221209242011,41.292885633426849,42.118743346095386,42.961118213017293,45.903879637406362,46.821957230154482,47.758396374757574,48.713564302252728,49.68783558829778,51.9740558024371,53.01353691848584,54.073807656855557,55.155283809992667]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,99.2179092745465,104.96101242349215,30.339777113718153,31.131001810242427,29.948197671001388,30.133320755248906,30.327983994633215,26.956036421871108,25.634347171860739,27.444121540629961,28.261895446953158,29.230552522663213,30.512579352476365,33.110384513276628,33.546453965179516,37.357304333567527,39.000597633481163,41.009884456876385,42.345935865923764,44.864732893600618,45.356299175783661,46.855041072185124,48.420495456223563,49.634857733687561,50.111118660624918,50.79261902839616,55.515489118004972,56.39489366964996,56.705879662373199,57.419154822665796,55.621394781363868]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8773.116279237187,0,0,0,0,0,0,-89.8955954261275,-105.18474078767177,-108.5111403231904,-157.50989548298904,-181.13684839171546,-181.39932078017256,-181.45904671748511,-198.71960633314171,-211.5963915370771,-224.01484827574527,-235.497591694666,-246.07128154670937,-255.21384777084063,-263.62877510886545,-275.98618167999626,-292.74219836746482,-306.97316669557381,-316.25464563775341,-325.38795451034974,-334.16136758318459,-342.80691013385331,-351.79901379878334,-360.74089052458987,-369.74511169865661,-379.2592013364378,-389.55620995273546,-399.04857736330825,-407.48317791686645,-416.60320486767392,-426.54577515074141,-438.18376184281988]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9176.8548958637421,0,-133,-133,-133,-133,-133,0,0,-36.370697880500522,-40.055784732096797,-60.815822276145333,-70.971407620282946,-64.32408844156565,-84.596975190529179,-117.81516574633196,-148.40160057670968,-158.99629585119141,-169.19719765509234,-250.57627410311011,-245.39036429250558,-246.89754267492629,-239.59514256561954,-249.00145985037133,-353.96972503446779,-355.84696287848897,-358.57333999221868,-369.85625467049567,-387.53044735588412,-438.25626468814698,-447.59047756595544,-458.04898717706362,-472.8249239194904,-490.51583072184724,-528.62269599434478,-542.33920135699213,-556.08806974024651,-568.78589531112061]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 3","index":55,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4212747.4789340971}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-11T16:58:38","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 3"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 3"]
[null,"Live Scenario",null,null,null,"Scenario 3 High case"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108847.37091843096,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1895.9320000000005,2316.3470412849915,2575.8487457126225,2688.6171914144966,2752.2542458012131,2267.4206030840742,2312.7690151457555,2359.0243954486705,2406.2048833576441,2454.3289810247975,2855.2879674559385,2912.3937268050572,2970.641601341159,3030.0544333679818,3090.6555220353412,3630.6467390303101,3703.2596738109164,3777.324867287135,3852.8713646328779,3929.9287919255353,4193.1863823320055,4277.0501099786461,4362.5911121782192,4449.8429344217839,4538.839793110219,4761.2934554774702,4856.5193245870196,4953.6497110787595,5052.7227053003353]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721.45906438357486,0,0,0,0,0,0,75,89.849121914732009,39.513647122164265,22.573059773240555,14.297020623876289,14.767245085197555,15.397550294265065,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60653.77723513759,null,1055,1061,1112,1129,1239,528,561.79175380455717,1010.8538499840005,1131.9578359291677,1248.6930508573985,1301.2850312302828,1335.3296977856041,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-61093.678384066123,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1266.5975483128184,-1338.4168786432303,-1376.7727119073988,-1424.5284451881989,-1424.3872902148764,-1467.1189089213226,-1511.1324761889623,-1556.4664504746311,-1603.1604439888699,-1651.2552573085361,-1700.7929150277921,-1751.816702478626,-1804.3712035529848,-1858.5023396595745,-1914.2574098493617,-1971.6851321448428,-2030.8356861091879,-2091.7607566924635,-2154.5135793932377,-2219.1489867750347,-2285.7234563782858,-2354.2951600696347,-2424.9240148717231,-2497.6717353178751,-2572.6018873774115,-2649.7799439987339,-2729.273342318696,-2811.1515425882567,-2895.4860888659045]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105238.72993084429,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1679.7019487933469,2132.461058344169,2462.0661052864989,2580.1410225417776,2678.5942036662059,2098.6464317647528,2174.8601131136252,2147.6623430137643,2228.2910407204754,2307.6413764269691,2713.8934527359306,2750.4625586581788,2837.698208958383,2912.1681679673793,2989.0446893404442,3530.4308796594305,3602.6244655501614,3685.3916698795101,3770.7067334509829,3854.6724579895422,4126.1089738760656,4219.0353168251022,4315.1290032730758,4414.0335765451455,4512.6734789387756,4750.1862510640021,4862.1141778677447,4978.4202173044105,5098.8145240585345]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20718.675676388815,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-42.758081920378849,-66.120365366369171,-98.293152854360073,-142.09415911532525,-196.91651788718423,-255.63230259460249,-314.91118314348466,-373.58063488122565,-425.0056038667019,-470.75247583120546,-508.7705423706775,-545.19723436731681,-599.35617521622578,-675.59746819752127,-743.62000724736481,-789.71160365620938,-833.8384093415184,-878.05140743798245,-922.60931929846743,-967.59099164409326,-1013.0567286828735,-1059.0645158844566,-1105.6717302766435,-1152.9353969389742,-1200.9122978418895,-1249.6590638199966,-1299.2322629250884,-1349.6884866437867,-1401.0844342824967]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-408.94302579577982,null,0,0,0,0,0,-7.2775055929453822,-8.4039858507196783,-8.2551024849337438,-9.0561762391596208,-10.111354127128115,-10.551421583290828,-10.800941189526329,-10.930740672409838,-10.720664708550103,-10.227010029078645,-10.085130758347827,-9.6643754618978974,-11.221447355358039,-13.064699723334577,-13.355264401072228,-11.268243588487151,-11.420270889711,-12.881617847038363,-17.796566975571675,-20.167155271804958,-14.391908454548814,-11.545841260262673,-13.753287648213718,-16.03204032053182,-16.866745074884612,-16.554343595227973,-17.843972898294563,-18.27660324277943,-18.056884935494718,-18.329130619870391,-20.032592995305066]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5345.5660898367132,null,0,0,0,0,0,0,-25.262463648815523,-53.340491068931193,-39.973597243680523,-37.854110114237095,-43.787463840706309,-56.693758704542766,-67.775976327200695,-79.271712594081023,-91.11561259932688,-103.30899921977615,-117.65831073732967,-129.7925103913405,-143.61194795896074,-159.82096457515809,-176.31198767742035,-192.44537937430275,-206.569075111465,-223.18416935688148,-246.51808725001328,-265.31307820641416,-254.68563615313425,-252.45239850766103,-266.13942516584393,-278.64850000536757,-288.44303293699107,-293.6603868749059,-303.18342725502214,-309.75060908013336,-315.78417502938618,-323.20880282768411]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8861.7536212618616,null,0,0,0,0,0,-33.085418592687688,-88.647473525983102,-112.11310808993488,-116.87818923223487,-125.73623836600302,-140.85960701368887,-156.77238863095758,-171.16470104041042,-188.20953161844585,-205.25207606846857,-223.9013745367169,-241.7803249907146,-258.46667319773024,-278.12125333603137,-299.37037582139158,-319.66800753047789,-336.95251566401936,-353.85340214340766,-378.21767713217849,-403.46572558347134,-395.24354520386976,-366.46212943554747,-362.46867653949653,-375.85234679832234,-388.29277366413339,-398.62517178121459,-408.97546937954178,-418.94278534338741,-427.47138082198666,-436.42985385452045,-450.4734263248879]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-713.05422622447713,null,0,0,0,0,0,-5.1295755325903123,-13.951441579902159,-2.3315979388328465,-3.165190756649237,-4.3198757451784866,-6.0557559867234465,-8.1681537874836501,-9.4329592407561584,-10.930173098818933,-12.472140515389052,-14.174827524700031,-15.87371775049073,-17.538617102918337,-19.464911806743981,-21.562585997328927,-23.655408926484895,-25.596370220083518,-27.568232240785299,-30.130920617432601,-32.83344714437365,-33.357387074781172,-32.53238759130285,-33.267136472442687,-34.947589660842532,-36.378343347421399,-37.34134057645641,-38.286921835262284,-39.319093176070304,-40.127418291756115,-40.990747691940051,-42.149956992534982]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46190.199371292569,null,499,596,696,727,669.997897302208,-1109.8811385929901,-1198.7095020718314,334.393288170917,845.46270514478715,1183.0843489475772,1266.521410559493,1332.4578148583348,695.92754414199067,714.98765508742872,631.06267887771878,659.67178044826051,705.39443848069618,1073.6986311049804,1068.6784377863089,1093.9664345952924,1087.4435437611262,1101.0438002580286,1594.1664931703112,1606.0808760694479,1623.3124350829162,1691.1175575303259,1783.997619539206,2021.5795561745804,2466.9993989951049,2489.2709109046255,2520.1342907162812,2552.9944301088817,2720.8052782267464,2767.4756218132857,2817.1978234649064,2861.8653106356255]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-15700.022628968194,null,-133,-133,-133,-133,-133,0,0,-62.910777970164332,-141.4357509750551,-196.06234965847401,-404.95042194220315,-440.78194554991347,-288.0174614141701,-299.62188543067748,-285.47615147691351,-301.75923205041704,-319.28861617184282,-420.70203986915089,-422.72347759657589,-431.08104113666354,-431.22056078221618,-447.91237912273192,-578.53397823158821,-587.96302518919742,-598.39923894979813,-621.26614544157064,-650.2446317389913,-715.28500800806751,-726.8675294583129,-739.96216705695178,-755.14957894121426,-770.80594129323254,-820.19185073237361,-839.30427094434208,-859.20913119759405,-877.89604063778745]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30490.176742324384,null,366,463,563,594,536.997897302208,-1109.8811385929901,-1198.7095020718314,271.4825102007527,704.02695416973211,987.02199928910318,861.57098861728991,891.6758693084214,407.91008272782057,415.36576965675124,345.58652740080527,357.91254839784347,386.10582230885336,652.99659123582956,645.95496018973301,662.88539345862887,656.22298297891007,653.1314211352967,1015.632514938723,1018.1178508802504,1024.9131961331182,1069.8514120887553,1133.7529878002147,1306.2945481665129,1740.131869536792,1749.3087438476737,1764.9847117750669,1782.1884888156492,1900.6134274943729,1928.1713508689436,1957.9886922673122,1983.9692699978382]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30622.113629540872,null,-361,-594,-277,-485,-480,0,0,-384.65799248153007,-660.72720590406948,-887.07228711139942,-624.94700655891438,-598.91336612519717,-438.63941003846458,-532.34211289268251,-526.22446736132815,-669.66170520901596,-663.8556000084518,-1077.4020809532394,-782.42966422955396,-662.88539345862887,-497.69963407837622,-811.65477003583055,-1015.632514938723,-1018.1178508802504,-1024.9131961331182,-1069.8514120887553,-1133.7529878002147,-1306.2945481665129,-1401.7841804659015,-1449.2384909074099,-1496.3389844881467,-1354.9602834284765,-1463.6968022196447,-1531.0878457042604,-1584.147111796166,-1756.184724076611]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-131.93688721649278,null,5,-131,286,109,56.997897302208003,-1109.8811385929901,-1198.7095020718314,-113.17548228077737,43.299748265662629,99.949712177703759,236.62398205837553,292.76250318322423,-30.72932731064401,-116.97634323593127,-180.63793996052289,-311.7491568111725,-277.74977769959844,-424.40548971740986,-136.47470403982095,0,158.52334890053385,-158.52334890053385,0,0,0,0,0,0,338.34768907089051,300.0702529402638,268.64572728692019,427.22820538717269,436.91662527472818,397.08350516468317,373.84158047114624,227.78454592122716]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2117.9717774427427,919.26227537091131,806.08679309013394,849.38654135579657,949.33625353350033,1185.960235591876,1478.7227387751002,1447.9934114644561,1331.0170682285247,1150.3791282680018,838.62997145682925,560.88019375723081,136.47470403982095,0,0,158.52334890053385,0,0,0,0,0,0,0,338.34768907089051,638.41794201115431,907.0636692980745,1334.2918746852472,1771.2084999599754,2168.2920051246583,2542.1335855958046]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-131.93688721649278,null,5,-131,286,109,56.997897302208003,-1109.8811385929901,-1198.7095020718314,-113.17548228077737,43.299748265662629,99.949712177703759,236.62398205837553,292.76250318322423,-30.72932731064401,-116.97634323593127,-180.63793996052289,-311.7491568111725,-277.74977769959844,-424.40548971740986,-136.47470403982095,0,158.52334890053385,-158.52334890053385,0,0,0,0,0,0,338.34768907089051,300.0702529402638,268.64572728692019,427.22820538717269,436.91662527472818,397.08350516468317,373.84158047114624,227.78454592122716]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2117.9717774427427,919.26227537091131,806.08679309013394,849.38654135579657,949.33625353350033,1185.960235591876,1478.7227387751002,1447.9934114644561,1331.0170682285247,1150.3791282680018,838.62997145682925,560.88019375723081,136.47470403982095,0,0,158.52334890053385,0,0,0,0,0,0,0,338.34768907089051,638.41794201115431,907.0636692980745,1334.2918746852472,1771.2084999599754,2168.2920051246583,2542.1335855958046,2769.9181315170317]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,44.018854908039998,69.315311945334543,88.368269193818151,128.14579260032929,147.08561507800505,157.63265426322801,162.63621541949306,168.09716633568564,143.47617024003648,154.28895046146908,119.29189545423014,155.66463394653897,206.1967107969042,265.84374139023657,186.61142509740557,183.48900499687397,188.12159886143468,193.67803919874314,199.47965961185196,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,1010.4884035733783,1568.2058457150201,2265.2271156050233,3276.4450898926625,4403.299107707523,5566.3606934819745,6715.1754491139263,7854.4693112538716,8720.7492395474965,9638.5973178695131,10203.453834586908,11059.238305738443,12315.652527694354,14032.648732008965,14968.53155063825,15830.220991953907,16689.476972365301,17554.527917716008,18427.23553492421,19308.813139195416,20200.399279436646,21103.116840057151,22018.080640731929,22946.399839888054,23889.179775945628,24847.523713034228,25822.53454104421,26815.316438063466,27826.9764989539]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1481.6790458223104,1709.4193235049695,1659.2755994716829,1820.2914240710841,2032.382179552751,2120.835738241457,2170.9891790947931,2197.0788751543787,2154.8536064185714,2055.6290158448082,2027.1112824279139,1942.5394678414782,2255.5109184269668,2626.0046443902515,2684.4081446155187,2264.9169612859182,2295.474448831912,2589.2051872547117,3577.1099620899072,4053.598209632798,2892.7735993643128,2320.7140933127985,2764.4108172909591,3222.4401044268971,3390.2157600518085,3327.4230626408244,3586.6385525572096,3673.5972517986684,3629.4338720344413,3684.1552545939503,4026.5511920563213]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17401.108546519015,17237.945860012213,16922.005404723361,17047.413616460868,17368.72129893583,17912.853549208012,18524.805054818142,19151.613340913391,19701.210898820085,20195.432996374067,20467.75019577883,20781.299991217802,21103.680822631908,21855.778981142477,22720.285091650636,23586.117907321139,23991.349989141803,24670.837488211084,26058.811922808483,26950.90900080081,26222.247697034742,26099.891460600506,27011.806943081185,28378.902591679947,29468.181320695909,30340.443274123681,31549.37621540924,32601.824492518092,33540.031950766781,34595.11604064866,35956.98027361367]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1457.1571296370894,2447.0793457403265,2532.5009646604235,2858.6482807021912,3297.5871696909489,4164.8818035922959,4672.0037613334725,5407.9726373273616,6144.1975305714577,6879.9689494301401,7754.9721803937127,8424.2072062074512,9196.2031594425662,10121.809906575894,11031.529452743142,11874.954169031125,12524.424618937039,13334.715218320585,14628.812437064793,15515.436196756751,15319.139508740533,15381.450544402289,15925.644278413503,16537.423076623847,17000.147121645572,17429.851549855786,17894.121606417033,18290.747197414115,18630.752285523035,19064.507201657172,19843.721801063977]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,624.49591270160988,1074.0107546803843,1163.9605110007856,1343.7115294052239,1569.6823062289284,1985.1674703130691,2259.1992109066878,2642.390419802698,3037.1870866442491,3443.6333073258684,3921.9436912443189,4326.4170130446801,4787.0649319653548,5327.3654858385989,5877.0662559140055,6414.8459791434198,6885.6358370488288,7439.4723118960992,8217.2695750004987,8843.7692735470664,8489.5212051044655,8415.07995025536,8871.3141721947886,9288.2833335123159,9614.7677645662934,9788.6795624969254,10106.114241834059,10325.020302671104,10526.139167646195,10773.626760922794,11128.491848559775]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,12055.283853040537,13090.830668605569,12888.065695597494,12970.174159069338,13191.532129366598,13499.040397580404,13818.229400007305,14475.767013413197,15142.340914555825,15817.200952070334,16401.267308286268,16992.566881424842,17739.353202556351,18715.850712693431,19682.20243102602,20389.511897795983,21003.741673948542,21857.680787256337,23415.105156039754,24409.347884506635,23808.660713844994,23796.530494657647,24796.958450608287,25825.706410136158,26614.914886211864,27218.53111235271,28000.235848251086,28615.767500085214,29156.891453169224,29838.133962579963,30972.213649623747]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5345.8246934784784,4147.1151914066431,4033.939709125867,4077.2394573915299,4177.189169569232,4413.813151627608,4706.5756548108366,4675.8463275001941,4558.86998426426,4378.2320443037333,4066.4828874925624,3788.73310979296,3364.3276200755572,3139.9282684490463,3038.0826606246155,3196.606009525156,2987.6083151932617,2813.1567009547471,2643.7067667687297,2541.561116294175,2413.5869831897471,2303.3609659428585,2214.8484924728982,2553.1961815437899,2853.266434484045,3121.9121617709716,3549.1403671581538,3986.0569924328775,4383.1404975975565,4756.9820780686969,4984.7666239899227]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3139.928268449049,3038.082660624621,3038.082660624621,2987.6083151932676,2813.1567009547439,2643.7067667687338,2541.5611162941727,2413.5869831897389,2303.3609659428553,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895,2214.848492472895]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2117.9717774427427,919.26227537091131,806.08679309013394,849.38654135579657,949.33625353350033,1185.960235591876,1478.7227387751002,1447.9934114644561,1331.0170682285247,1150.3791282680018,838.62997145682925,560.88019375723081,136.47470403982095,0,0,158.52334890053385,0,0,0,0,0,0,0,338.34768907089051,638.41794201115431,907.0636692980745,1334.2918746852472,1771.2084999599754,2168.2920051246583,2542.1335855958046,2769.9181315170317]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5345.8246934784756,4147.115191406644,4033.939709125867,4077.2394573915294,4177.1891695692329,4413.8131516276089,4706.5756548108329,4675.8463275001886,4558.8699842642582,4378.2320443037352,4066.4828874925624,3788.7331097929637,3364.327620075554,3139.928268449049,3038.082660624621,3196.6060095251551,2987.6083151932676,2813.1567009547439,2643.7067667687338,2541.5611162941727,2413.5869831897389,2303.3609659428553,2214.848492472895,2553.1961815437853,2853.2664344840496,3121.9121617709698,3549.140367158142,3986.0569924328702,4383.1404975975529,4756.9820780686996,4984.7666239899263]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108847.37091843096,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1895.9320000000005,2316.3470412849915,2575.8487457126225,2688.6171914144966,2752.2542458012131,2267.4206030840742,2312.7690151457555,2359.0243954486705,2406.2048833576441,2454.3289810247975,2855.2879674559385,2912.3937268050572,2970.641601341159,3030.0544333679818,3090.6555220353412,3630.6467390303101,3703.2596738109164,3777.324867287135,3852.8713646328779,3929.9287919255353,4193.1863823320055,4277.0501099786461,4362.5911121782192,4449.8429344217839,4538.839793110219,4761.2934554774702,4856.5193245870196,4953.6497110787595,5052.7227053003353]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721.45906438357486,null,0,0,0,0,0,75,89.849121914732009,39.513647122164265,22.573059773240555,14.297020623876289,14.767245085197555,15.397550294265065,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60653.77723513759,null,1055,1061,1112,1129,1239,528,561.79175380455717,1010.8538499840005,1131.9578359291677,1248.6930508573985,1301.2850312302828,1335.3296977856041,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61093.678384066123,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1266.5975483128184,-1338.4168786432303,-1376.7727119073988,-1424.5284451881989,-1424.3872902148764,-1467.1189089213226,-1511.1324761889623,-1556.4664504746311,-1603.1604439888699,-1651.2552573085361,-1700.7929150277921,-1751.816702478626,-1804.3712035529848,-1858.5023396595745,-1914.2574098493617,-1971.6851321448428,-2030.8356861091879,-2091.7607566924635,-2154.5135793932377,-2219.1489867750347,-2285.7234563782858,-2354.2951600696347,-2424.9240148717231,-2497.6717353178751,-2572.6018873774115,-2649.7799439987339,-2729.273342318696,-2811.1515425882567,-2895.4860888659045]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105238.72993084429,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1679.7019487933469,2132.461058344169,2462.0661052864989,2580.1410225417776,2678.5942036662059,2098.6464317647528,2174.8601131136252,2147.6623430137643,2228.2910407204754,2307.6413764269691,2713.8934527359306,2750.4625586581788,2837.698208958383,2912.1681679673793,2989.0446893404442,3530.4308796594305,3602.6244655501614,3685.3916698795101,3770.7067334509829,3854.6724579895422,4126.1089738760656,4219.0353168251022,4315.1290032730758,4414.0335765451455,4512.6734789387756,4750.1862510640021,4862.1141778677447,4978.4202173044105,5098.8145240585345]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-48813.734897028582,null,0,0,0,0,0,-447,-279.45546019532406,-407.77300306086761,-649.13426454530554,-814.36737999284696,-1193.0896568094752,-1342.710358179721,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52828.995033815707,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1271.9289457324794,1483.3267937988635,1647.6987252936519,1387.0513657323024,1335.8838454864849,669.40550421047647,706.13061318192308,629.32689507640066,961.62650465579668,908.22804205231455,1675.263448655098,1313.1081146470183,931.39573493588068,459.92746486191481,1388.7741797566252,1882.1522547880968,1904.8974819326879,1936.7328767535125,1969.5881765312051,1999.520344362171,2215.3022968398732,2250.9044394778239,2287.9541996053795,2326.0435287674177,2362.0437297277163,2535.0376093766113,2580.5110769297321,2628.3690233382572,2678.2617942733964]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15700.022628968194,null,-133,-133,-133,-133,-133,0,0,-62.910777970164332,-141.4357509750551,-196.06234965847401,-404.95042194220315,-440.78194554991347,-288.0174614141701,-299.62188543067748,-285.47615147691351,-301.75923205041704,-319.28861617184282,-420.70203986915089,-422.72347759657589,-431.08104113666354,-431.22056078221618,-447.91237912273192,-578.53397823158821,-587.96302518919742,-598.39923894979813,-621.26614544157064,-650.2446317389913,-715.28500800806751,-726.8675294583129,-739.96216705695178,-755.14957894121426,-770.80594129323254,-820.19185073237361,-839.30427094434208,-859.20913119759405,-877.89604063778745]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37128.972404847511,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1209.018167762315,1341.8910428238084,1451.636375635178,982.10094379009934,895.1018999365715,381.38804279630637,406.5087277512456,343.85074359948715,659.86727260537964,588.93942588047173,1254.5614087859472,890.38463705044239,500.31469379921714,28.706904079698631,940.86180063389338,1303.6182765565086,1316.9344567434905,1338.3336378037143,1348.3220310896345,1349.2757126231797,1500.0172888318057,1524.036910019511,1547.9920325484277,1570.8939498262034,1591.2377884344837,1714.8457586442378,1741.20680598539,1769.159892140663,1800.3657536356091]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408.94302579577982,null,0,0,0,0,0,-7.2775055929453822,-8.4039858507196783,-8.2551024849337438,-9.0561762391596208,-10.111354127128115,-10.551421583290828,-10.800941189526329,-10.930740672409838,-10.720664708550103,-10.227010029078645,-10.085130758347827,-9.6643754618978974,-11.221447355358039,-13.064699723334577,-13.355264401072228,-11.268243588487151,-11.420270889711,-12.881617847038363,-17.796566975571675,-20.167155271804958,-14.391908454548814,-11.545841260262673,-13.753287648213718,-16.03204032053182,-16.866745074884612,-16.554343595227973,-17.843972898294563,-18.27660324277943,-18.056884935494718,-18.329130619870391,-20.032592995305066]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27598.693981457676,null,0,0,0,0,0,1457.1571296370894,989.92221610323713,85.421618920096805,326.14731604176791,438.93888898875775,867.29463390134674,507.12195774117697,735.96887599388936,736.22489324409651,735.77141885868218,875.00323096357261,669.23502581373884,771.99595323511448,925.60674713332799,909.71954616724793,843.4247162879833,649.47044990591348,810.29059938354612,1294.0972187442085,886.62375969195887,1260.8604416208718,1052.2332517649938,629.61535293130976,937.92611425211101,901.66293401048131,1296.999062111563,971.39201430242383,1132.5944669909697,1076.2299813530199,1169.5263349928139,1654.2178303703749]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11828.011706339008,null,0,0,0,0,0,624.49591270160988,424.2523783299589,36.609265251470063,139.77742116075771,188.11666670946761,371.69770024343438,217.33798188907588,315.41523256880976,315.52495424746996,315.33060808229243,375.00138469867397,286.81501106303097,330.85540852933485,396.68860591428353,389.87980550024918,361.46773555199292,278.34447853110578,347.26739973580555,554.61309374751806,379.98161129655387,540.3687606946595,450.95710789928307,269.83515125627571,401.96833467947624,386.42697171877774,555.85674090495559,416.31086327246743,485.39762871041574,461.2414205798658,501.22557213977751,708.95049873016069]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8861.7536212618616,null,0,0,0,0,0,-33.085418592687688,-88.647473525983102,-112.11310808993488,-116.87818923223487,-125.73623836600302,-140.85960701368887,-156.77238863095758,-171.16470104041042,-188.20953161844585,-205.25207606846857,-223.9013745367169,-241.7803249907146,-258.46667319773024,-278.12125333603137,-299.37037582139158,-319.66800753047789,-336.95251566401936,-353.85340214340766,-378.21767713217849,-403.46572558347134,-395.24354520386976,-366.46212943554747,-362.46867653949653,-375.85234679832234,-388.29277366413339,-398.62517178121459,-408.97546937954178,-418.94278534338741,-427.47138082198666,-436.42985385452045,-450.4734263248879]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-713.05422622447713,null,0,0,0,0,0,-5.1295755325903123,-13.951441579902159,-2.3315979388328465,-3.165190756649237,-4.3198757451784866,-6.0557559867234465,-8.1681537874836501,-9.4329592407561584,-10.930173098818933,-12.472140515389052,-14.174827524700031,-15.87371775049073,-17.538617102918337,-19.464911806743981,-21.562585997328927,-23.655408926484895,-25.596370220083518,-27.568232240785299,-30.130920617432601,-32.83344714437365,-33.357387074781172,-32.53238759130285,-33.267136472442687,-34.947589660842532,-36.378343347421399,-37.34134057645641,-38.286921835262284,-39.319093176070304,-40.127418291756115,-40.990747691940051,-42.149956992534982]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7754.9721803937127,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1457.1571296370894,-989.92221610323713,-85.421618920096805,-326.14731604176791,-438.93888898875775,-867.29463390134674,-507.12195774117697,-735.96887599388936,-736.22489324409651,-735.77141885868218,-875.00323096357261]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6045.0859476159476,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1159.9299073436737,-780.0839989015227,-66.05332782450779,-251.13859852779422,-338.59104067016858,-670.38797591131356,-392.53657081023755,-569.67499512839333,-569.87316468490837,-569.52215389256639,-677.29421392086215]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34203.669245160032,null,269,284,359,290,352,666.67904582231051,227.74027768265904,334.51426844824346,821.74303050347066,1099.1630425930664,713.40056524762008,649.06680697853312,464.7291060980499,490.11684415687523,426.9998767875648,641.14397179212176,579.28378542201608,1390.373531538728,1240.8480377795227,823.13450150832398,78.208450748775633,892.68660301317789,1483.8148676000462,2175.472559901456,1603.5470941505698,37.000934924704097,671.91949899558392,1838.5037456146338,1859.8134676018396,1617.0141465323213,1433.5462870771626,1614.1757733448617,1550.6555014611035,1486.9244659400331,1638.8684943556752,2098.580661538982]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-30622.113629540872,null,-361,-594,-277,-485,-480,0,0,-384.65799248153007,-660.72720590406948,-887.07228711139942,-624.94700655891438,-598.91336612519717,-438.63941003846458,-532.34211289268251,-526.22446736132815,-669.66170520901596,-663.8556000084518,-1077.4020809532394,-782.42966422955396,-662.88539345862887,-497.69963407837622,-811.65477003583055,-1015.632514938723,-1018.1178508802504,-1024.9131961331182,-1069.8514120887553,-1133.7529878002147,-1306.2945481665129,-1401.7841804659015,-1449.2384909074099,-1496.3389844881467,-1354.9602834284765,-1463.6968022196447,-1531.0878457042604,-1584.147111796166,-1756.184724076611]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1013.0044235628377,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-87.924647586683932,-101.84560782442782,0,-50.474345431353413,-174.45161423852369,-169.44993418601007,-102.14565047456108,-127.9741331044338,-110.22601724688366,-88.512473469960241,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568.5511920563204,null,-92,-310,82,-195,-128,666.67904582231051,227.74027768265904,-50.143724033286617,161.01582459940118,212.09075548166697,88.453558688705698,50.153440853335951,26.089696059585322,-42.225268735807276,-99.224590573763351,-28.517733416894202,-84.571814586435721,312.97145058548858,370.49372596328476,58.403500225267294,-419.49118332960057,30.557487545993922,293.7307384227995,987.90477483519544,476.48824754289058,-1160.824610268485,-572.0595060515144,443.69672397816066,458.02928713593815,167.77565562491145,-62.792697410984147,259.2154899163852,86.958699241458817,-44.163379764227329,54.721382559509266,342.39593746237097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-384.65799248153007,-660.72720590406948,-887.07228711139942,-624.94700655891438,-598.91336612519717]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1481.6790458223104,1709.4193235049695,1659.2755994716829,1820.2914240710841,2032.382179552751,2120.835738241457,2170.9891790947931,2197.0788751543787,2154.8536064185714,2055.6290158448082,2027.1112824279139,1942.5394678414782,2255.5109184269668,2626.0046443902515,2684.4081446155187,2264.9169612859182,2295.474448831912,2589.2051872547117,3577.1099620899072,4053.598209632798,2892.7735993643128,2320.7140933127985,2764.4108172909591,3222.4401044268971,3390.2157600518085,3327.4230626408244,3586.6385525572096,3673.5972517986684,3629.4338720344413,3684.1552545939503]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2568.5511920563204,null,-92,-310,82,-195,-128,666.67904582231051,227.74027768265904,-50.143724033286617,161.01582459940118,212.09075548166697,88.453558688705698,50.153440853335951,26.089696059585322,-42.225268735807276,-99.224590573763351,-28.517733416894202,-84.571814586435721,312.97145058548858,370.49372596328476,58.403500225267294,-419.49118332960057,30.557487545993922,293.7307384227995,987.90477483519544,476.48824754289058,-1160.824610268485,-572.0595060515144,443.69672397816066,458.02928713593815,167.77565562491145,-62.792697410984147,259.2154899163852,86.958699241458817,-44.163379764227329,54.721382559509266,342.39593746237097]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1481.6790458223104,1709.4193235049695,1659.2755994716829,1820.2914240710841,2032.382179552751,2120.835738241457,2170.9891790947931,2197.0788751543787,2154.8536064185714,2055.6290158448082,2027.1112824279139,1942.5394678414782,2255.5109184269668,2626.0046443902515,2684.4081446155187,2264.9169612859182,2295.474448831912,2589.2051872547117,3577.1099620899072,4053.598209632798,2892.7735993643128,2320.7140933127985,2764.4108172909591,3222.4401044268971,3390.2157600518085,3327.4230626408244,3586.6385525572096,3673.5972517986684,3629.4338720344413,3684.1552545939503,4026.5511920563213]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1462.7786241820218,1689.2011559946552,1659.2755994716827,1820.2914240710836,2032.382179552751,2120.8357382414565,2170.9891790947922,2197.0788751543773,2154.8536064185705,2055.6290158448073,2027.111282427913,1942.5394678414773,2255.5109184269659,2626.0046443902502,2684.4081446155178,2264.9169612859173,2295.4744488319111,2589.2051872547108,3577.1099620899067,4053.5982096327966,2892.7735993643114,2320.7140933127971,2764.4108172909573,3222.4401044268957,3390.2157600518067,3327.4230626408225,3586.6385525572073,3673.5972517986652,3629.4338720344381,3684.155254593948,4026.5511920563185]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,18.900421640288641,20.218167510314288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1481.6790458223104,1709.4193235049695,1659.2755994716827,1820.2914240710836,2032.382179552751,2120.8357382414565,2170.9891790947922,2197.0788751543773,2154.8536064185705,2055.6290158448073,2027.111282427913,1942.5394678414773,2255.5109184269659,2626.0046443902502,2684.4081446155178,2264.9169612859173,2295.4744488319111,2589.2051872547108,3577.1099620899067,4053.5982096327966,2892.7735993643114,2320.7140933127971,2764.4108172909573,3222.4401044268957,3390.2157600518067,3327.4230626408225,3586.6385525572073,3673.5972517986652,3629.4338720344381,3684.155254593948,4026.5511920563185]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.637978807091713E-12,0,0,-5.4569682106375694E-12,0,-5.9117155615240335E-12,0,-4.0927261579781771E-12,0,8.1854523159563541E-12,0,0,4.5474735088646412E-12,-4.5474735088646412E-12,0,1.1823431123048067E-11,7.2759576141834259E-12,0,0,0]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,0,4.5474735088646412E-13,9.0949470177292824E-13,1.3642420526593924E-12,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,1.3642420526593924E-12,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,4.5474735088646412E-13,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,3.1832314562052488E-12,3.1832314562052488E-12,2.2737367544323206E-12,2.7284841053187847E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1212865570746486E-2,-4.568388542253625E-2,8.4898492076277352E-2,0.12536679004062296,0.15254601058964853,0.14145758699335034,0.14453115690860127,0.10158765715632284,0.10032680508092676,9.306366330638581E-2,9.2793432880492396E-2,9.282786560634966E-2,0.10936811617999667,0.10657464739547869,0.10451006122715284,0.10121097531275278,0.10103274582247525,0.11890073945498969,0.11763142993515678,0.11682843187136141,0.11728876511588399,0.11877302475499069,0.12538884745996309,0.12454962869816273,0.12365487292640027,0.12282705541339081,0.12292103958334508,0.12703582178358433,0.12713606470265867,0.12717018495221868,0.12636862436163099]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.69018292065618,119.6231534674405,6.6849896222316554,5.2286454148222559,4.5324331161755342,4.4099157991488083,4.3482660437967322,5.850765499328852,5.9716426035069432,6.4076981099897825,6.4507534084105753,6.5218224839104062,5.7053980024601962,5.8498691493377963,5.9899936620285574,6.2237459827605282,6.2589453051117658,5.4578254770591608,5.5065398527238285,5.523361286465204,5.5469408238328537,5.5713725706660577,5.3397881085578698,5.3574489446840214,5.3821563871077434,5.4125342808133787,5.4100074843959485,5.2507773232470001,5.2502793326687609,5.2534694875852015,5.2846916337955596]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66305648985595556,0.65341380113599723,0.63413952792460326,0.62001019087739784,0.61413730937232214,0.60794456207046765,0.6,0.60030346965398984,0.60233290085819735,0.60238612478036391,0.60168238280194097,0.59999999999999987,0.60510572808897023,0.60681962354654284,0.60857001152286938,0.60497586119582492,0.59999999999999976,0.60193560563172199,0.60316245541268565,0.60211454961441446,0.60148443726696244,0.59999999999999931,0.60061466396110053,0.60090775751912306,0.60176534566692019,0.60296201872750788,0.59999999999999953,0.59849548141028541,0.5977699604195017,0.59742000231246717,0.59999999999999976]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.57010563605062503,0.61438664714180946,0.64135698906113803,0.64428314080170901,0.65284091767435115,0.58855427411859929,0.5900337725652135,0.57980228624587993,0.5815788219198903,0.58290013352774572,0.61474207376381851,0.6109044772943959,0.61130025357013851,0.61043162870117429,0.60959831331508973,0.64164966207277752,0.63950473928336915,0.6379252956748338,0.63638253674334189,0.63463710499954451,0.64351478594589329,0.64184135145114274,0.64022181897625718,0.63863162235361004,0.63690869382328996,0.64191999339582528,0.64047766827062647,0.63911346743572561,0.63780620356147821]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8531900537758517E-2,-0.10912388533129354,3.0574161210768263,4.0919268853115893,4.8297494859475174,4.6298788060031866,4.8719414757994555,3.8861829710516513,4.0127486897919526,3.9591228612188063,4.0675217767703327,4.240590613200065,4.9300963927016639,4.9525455885126526,5.0512094419790987,5.1489589428965967,5.2992888779875837,6.2122087127932373,6.2152949179996266,6.2118055607815394,6.7127565387284251,7.3929391613642528,7.9810102182110327,7.8530400710556743,7.7625206993322848,7.7309629733712208,7.7095843927431593,7.9142759698756269,7.9406946828793581,7.966616645275411,7.9121491439263796]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.8531900537758493E-2,0.39253387149943059,2.9280967180191158,4.0711518096225197,4.9268414410923533,5.4933201648945778,5.8421678909111394,4.4699062028415213,4.5683814472209914,4.4400618276614123,4.5350292546385571,4.7135982608088707,5.5080337418056597,5.4689778605332879,5.4912532460687098,5.4873530790998251,5.6042789291726809,6.5524740237182799,6.4958103069339579,6.3994902476701458,6.6913373732784915,7.2812409903030328,7.8585915168834637,7.6994226764087568,7.5836640146027126,7.5338960176227356,7.5272889051760812,7.7137011476842607,7.7329049131957328,7.7576607015590726,7.7220774989177476]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6147514967735564E-2,-2.85426450588207E-2,9.9259346854909045E-2,0.14046135010199448,0.16780756291448412,0.18828590339974766,0.19428031750734251,0.13501733788508222,0.13485291878545544,0.12646615252810528,0.12774792339769828,0.12922218540926661,0.15241286463389828,0.14636506579992342,0.1437990955464199,0.14229138111303846,0.14270386663620777,0.16787750909085364,0.15986004593368286,0.15680443840510155,0.16643305812544276,0.17254290803541586,0.17928239778790847,0.17560421534275239,0.17397839042939456,0.17389684342593312,0.17272058189892986,0.17864683249406799,0.17950540640125237,0.17964289434713937,0.17706474724145266]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.6944363083050681E-2,0.29260325466280362,3.0989288688714476,3.5722366087221165,3.8890769629705031,4.1651904929462606,4.1564065346097783,3.0902767569707557,3.0613040193779324,2.8943570182827538,2.9060023045673873,2.9083706359887285,3.3020685457680634,3.1760725832075272,3.1175620617321522,3.0853631061087654,3.0799869894732925,3.512904258343247,3.3503992101089697,3.2953837535397055,3.469710291714335,3.5465989972370116,3.642524264802474,3.5785801132029045,3.5535444935008624,3.5554463218500376,3.5318712737178704,3.6395789827216034,3.6557185007436539,3.6567853351890616,3.6067643550842954]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6147514967735564E-2,-2.85426450588207E-2,6.9413286044330808E-2,8.9519304312882325E-2,0.1005619785189744,0.14199024177101952,0.15093805209923741,0.10471570277089291,9.9697052470164652E-2,9.3197025521632615E-2,8.691804771664717E-2,9.015477407342333E-2,9.1677725722634065E-2,0.10455934314052565,0.11011966379676519,0.11788179070336438,0.10406052476714707,0.12141180557802413,0.11637880405603815,0.11481588545471068,0.12149766990906043,0.12489928250543604,0.1266027697291508,0.12132557691156026,0.11952627224290346,0.11892183473381983,0.1243295508100575,0.12749682219938391,0.1269933665576552,0.12655153435181105,0.12036280323629935]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9877142368091811,-1.6520431462055947,1.6044967556964389,2.787430720807845,3.7375656702647868,4.3628442803773719,4.5885855026317346,3.1947578310634026,3.6779188125132039,3.5510949943461907,3.6488104901774991,3.7655643500503779,4.797855932427983,4.528813645180124,4.6764088184102057,4.2731432628610184,4.3246681397757252,5.5943433040468191,5.5404247859441096,5.2814592310781014,5.8428930417792602,6.3671679346625245,7.0474580579245663,6.8931943940725384,6.9141155061426511,6.9549197801437268,6.3017572101698667,6.6019007021969545,6.7495837713406175,6.8329045817500642,7.2420209937724884]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66305648985595556,0.65341380113599723,0.63413952792460326,0.62001019087739784,0.61413730937232214,0.60794456207046765,0.6,0.60030346965398984,0.60233290085819735,0.60238612478036391,0.60168238280194097,0.59999999999999987,0.60510572808897023,0.60681962354654284,0.60857001152286938,0.60497586119582492,0.59999999999999976,0.60193560563172199,0.60316245541268565,0.60211454961441446,0.60148443726696244,0.59999999999999931,0.60061466396110053,0.60090775751912306,0.60176534566692019,0.60296201872750788,0.59999999999999953,0.59849548141028541,0.5977699604195017,0.59742000231246717,0.59999999999999976]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.69018292065618,119.6231534674405,6.6849896222316554,5.2286454148222559,4.5324331161755342,4.4099157991488083,4.3482660437967322,5.850765499328852,5.9716426035069432,6.4076981099897825,6.4507534084105753,6.5218224839104062,5.7053980024601962,5.8498691493377963,5.9899936620285574,6.2237459827605282,6.2589453051117658,5.4578254770591608,5.5065398527238285,5.523361286465204,5.5469408238328537,5.5713725706660577,5.3397881085578698,5.3574489446840214,5.3821563871077434,5.4125342808133787,5.4100074843959485,5.2507773232470001,5.2502793326687609,5.2534694875852015,5.2846916337955596]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9877142368091811,-1.5824606002822716,1.5715960343883164,2.7117542181635135,3.6257568780896761,4.2046146727012434,4.368930271697038,3.0351776144987332,3.4531039662748939,3.3081329499506524,3.3675577292616836,3.4334931207857622,4.3007330338814027,4.0276917990723264,4.1097040839903114,3.7290153111910564,3.7276731035690114,4.7201855800237178,4.6340931140547852,4.3708851148013892,4.6999239763472938,5.0686275418252515,5.5849998179366089,5.4512943255621238,5.4531465771163852,5.4746624868690894,4.9914260314305965,5.2094325131884931,5.3190527141639157,5.3832727759576811,5.7001450755468577]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66305648985595556,0.65341380113599723,0.63413952792460326,0.62001019087739784,0.61413730937232214,0.60794456207046765,0.6,0.60030346965398984,0.60233290085819735,0.60238612478036391,0.60168238280194097,0.59999999999999987,0.60510572808897023,0.60681962354654284,0.60857001152286938,0.60497586119582492,0.59999999999999976,0.60193560563172199,0.60316245541268565,0.60211454961441446,0.60148443726696244,0.59999999999999931,0.60061466396110053,0.60090775751912306,0.60176534566692019,0.60296201872750788,0.59999999999999953,0.59849548141028541,0.5977699604195017,0.59742000231246717,0.59999999999999976]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.7813055686114263,-0.54016365619791185,2.7320313300143337,3.6211057880690847,4.2881344998283204,4.0642404126151366,4.254174112751345,3.2440330713416268,3.3349014989129682,3.2427767713188502,3.3286996356949961,3.4484785263779729,4.1241707577876028,4.1292036384506874,4.1962129396822201,4.2448263314543304,4.3615572702259451,5.2544753630139844,5.259597731413252,5.2782910724604388,5.7105344490925924,6.2370964345146325,6.7631122163394917,6.6668111022181744,6.5957162766057467,6.5659027657880493,6.5466737616133743,6.7616113637896209,6.7833678363390115,6.8019934316231909,6.7449695799238159]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20604580047758264,-0.20801592071987648,4.3137612523799884E-2,0.10797969271426207,0.14552689733927132,0.12054955423970072,0.11712585213810812,5.1318623226196611E-2,4.9358706116100132E-2,3.8758730642869506E-2,3.8162781735753014E-2,3.9366172023448248E-2,6.4157926692607614E-2,6.1375942491682219E-2,6.0102689676768704E-2,5.605168077950666E-2,5.3196904840244259E-2,8.0230617956022127E-2,7.8103533523489435E-2,7.6497962517154669E-2,7.7766584655884652E-2,8.0234071323198722E-2,9.007196044828171E-2,0.11695531341136815,0.11451362027722804,0.11238169210516567,0.11068415443621893,0.11552530871700577,0.11461376478062187,0.11365717554638533,0.11208941678978059]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2,9.3991815898195288E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-384.65799248153007,-660.72720590406948,-887.07228711139942,-624.94700655891438,-598.91336612519717,-438.63941003846458,-532.34211289268251,-526.22446736132815,-669.66170520901596,-663.8556000084518,-1077.4020809532394,-870.3543118162379,-764.73100128305668,-497.69963407837622,-862.12911546718396,-1190.0841291772467,-1187.5677850662605,-1127.0588466076792,-1197.8255451931891,-1243.9790050470983,-1394.8070216364731,-1401.7841804659015,-1449.2384909074099,-1496.3389844881467,-1354.9602834284765,-1463.6968022196447,-1531.0878457042604,-1584.147111796166,-1756.184724076611]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2815.598273999999,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,62.8,74.8,81.5,83.4,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (high)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,27.089851888698615,27.631648926472586,28.184281905002038,28.747967543102078,29.322926893964127,34.113356839378,34.795623976165558,35.491536455688873,36.201367184802649,36.9253945284987,43.376902497375269,44.244440547322775,45.129329358269231,46.031915945434619,46.952554264343313,50.097806240525749,51.099762365336268,52.121757612642995,53.164192764895859,54.227476620193777,56.885226469264872,58.022930998650168,59.183389618623174,60.367057410995642]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,32.771910131394094,28.364916834715707,25.782595542924639,26.536927156199081,27.756689173264682,27.37307013400649,26.321920587678186,28.188449089928771,29.128444950166347,30.19354700675963,31.511829173147731,34.025064073459866,34.642068843980582,38.418012945731334,40.154537965270201,42.143123160121142,43.51544837607743,45.958937125819908,46.55256104078282,48.070710679417985,49.648823311879347,50.908266519705982,51.504724999978315,52.303047214844611,56.769754114435038,58.133742759464099,58.561053488048316,59.369563138532868,57.920439560540402]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10978.739867148066,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-138.7536362232494,-188.25376330226618,-212.49677720714359,-223.92070009737944,-238.51903065224835,-249.03376193978764,-263.65482420438963,-279.35473910511837,-293.83646253043258,-307.29249253274804,-318.88153992076673,-329.74092253875943,-345.55193341399399,-366.80190463838994,-384.66528881102454,-396.61144667018056,-408.40980036591549,-419.76478532994548,-431.02178743579969,-442.71924360781719,-454.38112693084798,-466.15568958034328,-478.6059655401246,-492.05558599660293,-504.47188576021694,-515.44869072310371,-527.08132971037855,-539.73689389348374,-554.54796629921475]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15700.022628968194,0,-133,-133,-133,-133,-133,0,0,-62.910777970164332,-141.4357509750551,-196.06234965847401,-404.95042194220315,-440.78194554991347,-288.0174614141701,-299.62188543067748,-285.47615147691351,-301.75923205041704,-319.28861617184282,-420.70203986915089,-422.72347759657589,-431.08104113666354,-431.22056078221618,-447.91237912273192,-578.53397823158821,-587.96302518919742,-598.39923894979813,-621.26614544157064,-650.2446317389913,-715.28500800806751,-726.8675294583129,-739.96216705695178,-755.14957894121426,-770.80594129323254,-820.19185073237361,-839.30427094434208,-859.20913119759405,-877.89604063778745]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 4","index":56,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4189180.1106347991}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-28T10:08:02","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 4"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 4"]
[null,"Live Scenario",null,null,null,"Scenario 4 Low outturn"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90031.639758346981,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1657.431,1669.1155641415173,1898.7108652061459,2101.7636024378621,2185.805623111658,1894.3662103575032,1962.7520708778745,2003.1341994612503,2017.1011971925507,2028.0970752702387,2327.5437694304387,2340.007028901799,2386.8071694798346,2434.5433128694312,2483.23417912682,2946.8255525611876,3005.7620636124116,3065.8773048846592,3127.1948509823524,3189.7387480019997,3408.161712378514,3476.3249466260845,3545.8514455586055,3616.7684744697781,3689.1038439591734,3869.7892539628451,3947.1850390421027,4026.1287398229447,4106.6513146194038]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774.63083963807628,0,0,0,0,0,0,75,89.849121914732009,51.79999999999999,33.099999999999994,21.299999999999994,13.499999999999996,13.899999999999995,16.200244140774828,16.413347068019274,16.624655951171704,16.833871354952063,17.040677492603191,17.244741514293928,17.445712767542776,17.643222028623679,17.836880703878649,18.026279999823153,18.210990060890836,18.698417645085883,19.19957476991047,19.71484744340643,20.249240757489623,20.79409667550609,21.35920964559303,21.935347287160361,22.532945673827285,23.142161544395062,23.768534910461458,24.418306998584871,25.080643489608541,25.767767799741083]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63085.52330187925,null,1055,1061,1112,1129,1239,528,561.79175380455717,951.08883122618124,1033.9967823897059,1157.2820497690182,1252.1835395349872,1283.0194265063149,1357.4967680113414,1436.5082585759442,1406.545815731567,1491.1300315703108,1574.8478473738892,1632.6567532258903,1664.7123034533311,1750.7895552884147,1823.799651770338,1899.8212030375751,1961.8730923010301,2023.5254636425841,2096.6923478044819,2172.9074013688837,2248.0689079487552,2326.6159237810907,2408.1908071875769,2493.5077566482378,2582.2089955666042,2671.0813657228287,2768.0453442833541,2869.173941747003,2975.4303397082731,3086.5310428991766]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-62006.610960631602,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1252.0999999999999,-1277.0415294117645,-1338.8743283582087,-1400.9370078740158,-1410.4539759036143,-1498.0319999999995,-1542.9729599999996,-1589.2621487999997,-1636.9400132639996,-1686.0482136619198,-1736.6296600717772,-1788.7285498739307,-1842.3904063701489,-1897.6621185612532,-1954.5919821180908,-2013.2297415816336,-2073.6266338290825,-2135.835432843955,-2199.9104958292737,-2265.9078107041523,-2333.8850450252771,-2403.9015963760353,-2476.0186442673166,-2550.2992035953362,-2626.8081797031964,-2705.6124250942921,-2786.780797847121,-2870.384221782535,-2956.4957484360116]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87994.984036191003,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1408.2198312261812,1459.1708171194589,1738.4185866169553,1966.5101340988335,2072.2710737143589,1770.0312225096202,1872.7007165218383,1837.0425223439895,1888.1250868538139,1933.9373864748113,2240.8156040988461,2233.4364952487422,2312.8495404267246,2378.5177267823947,2446.4896800461274,2913.6798933414748,2974.359311070999,3045.9337946150968,3119.906603965369,3192.1490860040922,3421.686687809834,3501.9733670832197,3585.2759052266865,3671.2112121148734,3756.5191915232008,3955.9907080623689,4053.9964899405695,4156.2555012382909,4262.4543768823096]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21507.834965626895,null,0,0,0,0,0,-10.057500000000001,-27.007875000000002,-42.673585001347661,-65.992748388311682,-98.393028182469635,-141.71989548092355,-190.41723429559534,-245.06531620377942,-308.21755544656128,-371.45680847123452,-427.04823589117296,-476.58046523204104,-517.87956761000032,-557.44128317881507,-615.71333890847563,-697.30085097502069,-770.14654638729451,-819.74472299514787,-867.22250027316159,-914.7519735283812,-962.60885451273339,-1010.8784421820742,-1059.6263230142354,-1108.9155410564704,-1158.8084119387265,-1209.3667984865565,-1260.6522298985014,-1312.7260028776536,-1365.6492787418422,-1419.4831780930408,-1474.2888733753257]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-416.25031347257811,null,0,0,0,0,0,-7.2778925436738806,-8.1524264224066378,-8.0677250559928826,-8.8222810572246875,-9.5028093621842089,-9.5617070394301003,-10.445470622702679,-10.511181193381288,-10.348828786525797,-9.8969134555918892,-9.8171147696144985,-9.4311172631469748,-11.138644661377937,-13.150992361250701,-13.526105147973698,-11.386080029467136,-11.608657445635377,-13.144415854706017,-18.148663531261725,-20.64129096234765,-15.00387730360293,-12.053069148932234,-14.397973758267613,-17.51757669736309,-18.437935035131716,-17.566677887260891,-18.610025369534846,-19.11922830329333,-18.892747380101067,-19.18950378814985,-20.881381235044774]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5783.9403733878071,null,-609,-595,-567,-576,-580,-361.22354421446016,-336.74045028175328,-313.27438383534599,-290.86433665981576,-270.01470561781667,-249.11057900911243,-229.95399456484353,-115.10833988637999,-106.2538522028123,-97.3993645192446,-88.544876835676902,-79.690389152109205,-70.835901468541508,-61.981413784973803,-53.126926101406106,-44.272438417838408,-35.417950734270718,-26.563463050703024,-17.708975367135331,-8.8544876835676369,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-371.41585706963104,null,0,0,0,0,0,-63.912634486125874,-58.065673211881659,-52.629656644665928,-47.72476324083128,-43.580274848488131,-39.419450113701771,-35.982821513023552,-3.8883674444066996,-3.7207414546590676,-3.5480866852190069,-3.370252272695744,-2.6437879293861397,-2.438824554187891,-2.2277122777336946,-2.0102666329858723,-1.7862976188956154,-1.2224028639869742,-0.97479793682675064,-0.71976486185172028,-0.45708079462743889,-0.1865162053864291,-8.5294811667642495E-2,-8.7853656017671783E-2,-9.0489265698201926E-2,-9.3203943669147984E-2,-9.6000061979222423E-2,-8.5294811667642495E-2,-8.7853656017671783E-2,-9.0489265698201912E-2,-9.3203943669147971E-2,-9.6000061979222423E-2]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1271.8289807865078,null,0,0,0,0,0,-47.25,-122.69249999999998,-277.83,-147.26249999999999,-57.96,-59.0625,-59.534999999999997,-64.620118676427197,-61.83437080007176,-58.965050487425671,-56.0096505654002,-43.936662929834213,-40.530411381080995,-37.021972285865182,-33.40828001779289,-29.686176981678436,-20.314905746592988,-16.200001482342536,-11.961650090164571,-7.5961481562212647,-3.0996811642596596,-1.4175000000000175,-1.4600250000000181,-1.5038257500000185,-1.5489405225000192,-1.5954087381750315,-1.4175000000000175,-1.4600250000000072,-1.5038257500000183,-1.548940522500019,-1.5954087381750313]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5620.4746938071448,null,0,0,0,0,0,0,-24.689992376179017,-103.47609271012354,-66.629002394428241,-32.422782863826264,-40.738532238653718,-56.600793874017754,-71.685193160693956,-83.383961270983392,-95.683953209971008,-108.35915794093791,-123.16867304956099,-135.73538098408343,-150.07629864410478,-166.93834339903719,-184.09772374712321,-200.84347214435053,-215.46315316554882,-232.57599136574845,-256.44641241869738,-275.81776972941998,-264.76667595595899,-261.88987726530962,-275.87582026823992,-290.84930865504396,-301.03091026282652,-304.87425700645292,-313.80830793748942,-320.81311197287761,-327.02844981658768,-334.70529397886952]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8739.2777463485436,null,0,0,0,0,0,-17.15881750091733,-46.106164364114612,-60.200042544090635,-67.141378764619688,-80.514783774460227,-107.65910625034942,-136.73859493727352,-156.00933457847981,-173.4310058165417,-191.08363147718845,-210.3213760872089,-228.71892054088693,-245.95492559198101,-266.33196852253997,-288.40408722742899,-309.45239337839797,-327.29775672176743,-344.62634791995129,-369.42796836876892,-395.15622151840586,-403.51348380073006,-401.79889657259588,-408.08840465176223,-420.49443573908508,-429.42745342295916,-429.46113834018803,-428.31749160618028,-434.27387513565503,-443.07812585864303,-452.31658126757111,-466.77303406780175]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-815.71732363997717,null,0,0,0,0,0,-0.55089097884174054,-0.66186093185686912,-11.301816077785128,-17.943883048592841,-23.377450730744837,-29.116760148086666,-35.730648052761801,-9.9475280705403488,-11.487024046534263,-13.089157435680328,-14.852274176190575,-16.608430957886636,-18.334527691271774,-20.336165900007384,-22.518605615064786,-24.693585037409466,-26.705645338684995,-28.741254076352384,-31.370288350364302,-34.144204321397922,-34.677940739801294,-33.78448064609033,-34.497120921270188,-36.354838903366961,-37.968512265778621,-38.868198395652954,-39.687855422242414,-40.710316709091288,-41.558375324750884,-42.449544629001686,-43.648138696875492]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28537.346960093033,null,499,596,696,727,669.997897302208,-1176.2972592059805,-1172.4258608886619,-92.045123039223881,128.1684115248022,515.79545109177752,694.80479770789862,732.87074031839484,520.30580837151933,552.02788655143809,444.61143167404362,428.97814893859686,422.61969090192088,677.51733927477881,614.3159111968962,616.35989885317531,584.52294468871787,570.95643460176393,975.41147629124839,961.40459434879472,952.88741999287049,978.65254939053784,1029.5068743207771,1212.1079196921733,1641.2208394029963,1648.1421394428776,1673.2260799422343,1702.8745374086211,1833.8050984431684,1862.4105356466562,1894.1460991777708,1920.4662467282383]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-11364.35264880722,null,-133,-133,-133,-133,-133,0,0,-22.423707208717715,-57.041738095881655,-112.60565631110538,-137.28624221812333,-180.99740055816088,-243.41606164954885,-257.74389479236419,-237.64620385053962,-243.07529021284284,-247.72399293233713,-321.19961812636143,-308.80684780350998,-311.46754370187006,-305.42095095952493,-316.16654034074003,-425.14813943807405,-428.59276690108993,-433.08466173579245,-445.93369551026052,-464.89707258617489,-516.68262611534556,-524.67790011852935,-534.42368441836129,-548.65438737490661,-563.99574771651623,-604.64965255730624,-619.73449450282487,-635.63239764887203,-650.22373342153423]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17172.994311285816,null,366,463,563,594,536.997897302208,-1176.2972592059805,-1172.4258608886619,-114.4688302479416,71.12667342892054,403.18979478067217,557.51855548977528,551.87333976023399,276.88974672197048,294.2839917590739,206.96522782350399,185.90285872575402,174.89569796958375,356.31772114841738,305.50906339338621,304.89235515130525,279.10199372919294,254.7898942610239,550.26333685317434,532.81182744770479,519.80275825707804,532.71885388027727,564.60980173460223,695.4252935768277,1116.5429392844669,1113.7184550245163,1124.5716925673278,1138.8787896921049,1229.1554458858623,1242.6760411438313,1258.5137015288988,1270.242513306704]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16944.336197731096,null,-361,-594,-277,-485,-480,0,0,-270.18299618976653,0,-398.91733219501702,-440.61288332334971,-471.83432461977827,-241.73707849250286,-352.16907266171756,-333.24041537106586,-452.41761516846873,-406.88560137154195,-475.6272539078459,-305.50906339338621,-304.89235515130525,-54.557368799878077,-420.18978421063457,-609.40807183287848,-532.8118274477049,-519.80275825707804,-532.71885388027727,-564.60980173460234,-695.4252935768277,-733.26347899797884,-771.10822272614541,-815.33870606311302,-661.94830777846801,-742.02365187732994,-797.70021718848966,-838.10223833068039,-1004.3016231832671]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228.65811355471624,null,5,-131,286,109,56.997897302208003,-1176.2972592059805,-1172.4258608886619,-384.65182643770811,71.12667342892054,4.2724625856551484,116.90567216642557,80.039015140455717,35.152668229467622,-57.885080902643665,-126.27518754756187,-266.51475644271471,-231.9899034019582,-119.30953275942852,0,0,224.54462492931486,-165.39988994961067,-59.14473497970414,0,0,0,0,0,383.27946028648807,342.61023229837087,309.23298650421475,476.93048191363687,487.13179400853232,444.97582395534164,420.41146319821837,265.94089012343693]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2051.5556568297525,879.12979594109061,494.4779695033825,565.60464293230302,569.87710551795817,686.78277768438375,766.82179282483946,801.97446105430708,744.08938015166336,617.81419260410144,351.29943616138672,119.30953275942852,0,0,0,224.54462492931486,59.144734979704197,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,383.27946028648813,725.88969258485895,1035.1226790890737,1512.0531610027106,1999.1849550112429,2444.1607789665845,2864.5722421648029]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228.65811355471624,null,5,-131,286,109,56.997897302208003,-1176.2972592059805,-1172.4258608886619,-384.65182643770811,71.12667342892054,4.2724625856551484,116.90567216642557,80.039015140455717,35.152668229467622,-57.885080902643665,-126.27518754756187,-266.51475644271471,-231.9899034019582,-119.30953275942852,0,0,224.54462492931486,-165.39988994961067,-59.14473497970414,0,0,0,0,0,383.27946028648807,342.61023229837087,309.23298650421475,476.93048191363687,487.13179400853232,444.97582395534164,420.41146319821837,265.94089012343693]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2051.5556568297525,879.12979594109061,494.4779695033825,565.60464293230302,569.87710551795817,686.78277768438375,766.82179282483946,801.97446105430708,744.08938015166336,617.81419260410144,351.29943616138672,119.30953275942852,0,0,0,224.54462492931486,59.144734979704197,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,383.27946028648813,725.88969258485895,1035.1226790890737,1512.0531610027106,1999.1849550112429,2444.1607789665845,2864.5722421648029,3130.5131322882398]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.870000000000005,42.757127783767373,70.366617269705557,88.299681457287988,126.12929057638917,121.79663648457949,163.398668506371,171.73690950683249,177.81922736872889,151.79974082460512,163.24310866618021,126.21522750964778,164.69896782063961,218.16378723981074,281.27256392449544,197.44182701339241,194.13819044091042,199.03964701584937,204.91856751249611,211.0568976464881,217.38768188674453,223.90922007443305,230.62648744977469,237.54528115057883,244.67163949282713,252.01178866838518,259.57214232751403,267.35930659724727,275.38008579515508,283.64148836900904]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,661.06462499999998,1003.2051900525587,1570.5119970915969,2266.8161020247189,3260.2598217312989,4166.0123157969192,5391.5350161504784,6628.9496462654106,7857.8658841127353,8797.0153156430097,9789.622828406591,10407.680308383422,11332.529735590362,12680.290481840182,14514.442706185622,15521.272602918862,16448.77159389191,17372.905916761392,18302.421050845474,19239.324275151132,20184.934969949758,21140.491627605421,22107.214473596923,23086.313592013405,24078.991548962291,25086.445417079256,26109.868695149227,27150.453175782608,28209.390769845966,29287.875291791723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1462.8564012784495,1693.1532361293389,1621.612736254569,1773.2784925021617,1910.0646817990255,1921.9031149254497,2099.5395951632381,2112.7474198696386,2080.1145860916849,1989.2796045739694,1973.2400686925146,1895.654569892542,2238.8675769369656,2643.3494646113913,2718.747134742714,2288.6020859228947,2333.3401465727111,2642.0275867959099,3647.8813697836072,4148.8994834318773,3015.7793380241892,2422.6668989353784,2893.9927254117902,3521.0329161699801,3706.024942061475,3530.9022553394379,3740.6150992765033,3842.964888961958,3797.4422234003127,3857.0902614181186,4197.1576282439964]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17382.285901975152,17226.122060295656,16875.797600861155,17003.758141592891,17247.924199865272,17695.719155706702,18190.779700382554,18898.222222540295,19549.346769732019,20142.202218995139,20498.468628723513,20894.394762010656,21298.187286993838,22155.449565089639,23131.229112366567,24107.02582866903,24592.787141079203,25352.859675134318,26823.930323052689,27805.343936043108,27168.919413956173,27089.89060154025,28093.763434009215,29694.24373813425,30865.253676143027,31689.935304712126,32914.442165941713,34047.775587356271,35050.624566697741,36177.230977976811,37604.044269322301]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1424.1365736045896,2399.8017985714314,2524.3662467603444,2774.8616200469637,3246.9687452067446,4241.5453273959411,4818.2148985426584,5560.8536341902154,6322.9570975902898,7085.5437969533386,7984.5569368729448,8674.5739835534932,9473.2628014811798,10434.577141139674,11379.672811393055,12252.558553545223,12921.010086857163,13749.26125615307,15063.172247084574,15971.458408941591,15842.907017362664,15923.800790996947,16503.228386899606,17219.809125428019,17707.273170356588,18100.540545573018,18548.897727187676,18960.145861747504,19309.33726325996,19758.088465409004,20557.968022031371]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,610.34424583053851,1053.1764774782212,1210.0373336978789,1384.0214960722869,1618.775904004591,2085.761542895757,2389.5064386897966,2779.4653756994439,3189.4651069990296,3611.9719313645937,4105.6224349853628,4524.5126994694447,5002.5432881368224,5564.611446634568,6136.5907915707685,6694.7824048116781,7182.1051055182879,7752.5330455249405,8548.2137472899049,9193.9256576473235,8825.5558651986266,8729.6625755103123,9195.8606756079917,9694.976955168122,10034.363675427467,10162.475233548423,10460.276931249713,10693.770399095911,10900.948327219579,11156.843132628892,11523.766268501082]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,3039.3392432105516,3004.5533619889438,3124.9049807673359,3114.6890995457279,3015.1707183241201,2251.9473371025124,2154.0039558809044,2061.1456933357235,1965.5016829141873,1866.988352180005,1464.5554309944725,1351.0137127026987,1234.0657428621716,1113.6093339264287,989.53923272261363,677.16352488643236,540.00004941141742,398.72166967215202,253.20493854070861,103.3227054753219,47.25000000000054,48.667500000000558,50.127525000000574,51.631350750000593,53.180291272500611,47.25000000000054,48.667500000000558,50.127525000000567,51.631350750000585,53.180291272500604,47.25000000000054]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,12055.361630136966,13071.623649346129,13105.951016349341,13152.765114605008,13392.658710291733,13723.547993966735,14138.569523502132,14810.859377430404,15519.869005524775,16238.999642335455,16861.780808506544,17489.696845195649,18282.018725766437,19317.495258803181,20343.050616605196,21094.302707978339,21745.463910338123,22635.415083717664,24232.040489098938,25268.706772064234,24715.712882561285,24702.130866507257,25749.216587507595,26966.417431346137,27794.817137056551,28310.265779121437,29057.842158437386,29704.043785843409,30261.916941229538,30968.111889310392,32128.984290532451]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5326.9242718381865,4154.4984109495272,3769.8465845118135,3850.9930269878823,3855.2654895735395,3972.1711617399669,4052.2101768804223,4087.3628451098903,4029.477764207244,3903.2025766596835,3636.6878202169682,3404.6979168150065,3016.1685612274014,2837.9543062864577,2788.1784957613709,3012.7231206906908,2847.3232307410799,2717.4445914166536,2591.8898339537518,2536.637163978874,2453.2065313948879,2387.7597350329925,2344.5468465016202,2727.8263067881126,3070.4365390864768,3379.6695255906889,3856.6000075043266,4343.7318015128621,4788.7076254682033,5209.119088666419,5475.05997878985]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3275.3686150084341,3275.3686150084341,3275.3686150084341,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3285.3883840555827,3016.1685612274046,2837.9543062864632,2788.1784957613795,2788.1784957613795,2788.1784957613795,2717.4445914166581,2591.8898339537554,2536.6371639788781,2453.2065313948888,2387.7597350329979,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233,2344.5468465016233]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2051.5556568297525,879.12979594109061,494.4779695033825,565.60464293230302,569.87710551795817,686.78277768438375,766.82179282483946,801.97446105430708,744.08938015166336,617.81419260410144,351.29943616138672,119.30953275942852,0,0,0,224.54462492931486,59.144734979704197,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,383.27946028648813,725.88969258485895,1035.1226790890737,1512.0531610027106,1999.1849550112429,2444.1607789665845,2864.5722421648029,3130.5131322882398]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5326.9242718381865,4154.4984109495244,3769.8465845118167,3850.993026987886,3855.2654895735409,3972.1711617399665,4052.2101768804223,4087.3628451098898,4029.4777642072459,3903.2025766596844,3636.6878202169696,3404.697916815011,3016.1685612274046,2837.9543062864632,2788.1784957613795,3012.7231206906945,2847.3232307410835,2717.4445914166581,2591.8898339537554,2536.6371639788781,2453.2065313948888,2387.7597350329979,2344.5468465016233,2727.8263067881117,3070.4365390864823,3379.669525590697,3856.6000075043339,4343.7318015128658,4788.7076254682079,5209.1190886664263,5475.0599787898627]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90031.639758346981,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1657.431,1669.1155641415173,1898.7108652061459,2101.7636024378621,2185.805623111658,1894.3662103575032,1962.7520708778745,2003.1341994612503,2017.1011971925507,2028.0970752702387,2327.5437694304387,2340.007028901799,2386.8071694798346,2434.5433128694312,2483.23417912682,2946.8255525611876,3005.7620636124116,3065.8773048846592,3127.1948509823524,3189.7387480019997,3408.161712378514,3476.3249466260845,3545.8514455586055,3616.7684744697781,3689.1038439591734,3869.7892539628451,3947.1850390421027,4026.1287398229447,4106.6513146194038]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774.63083963807628,null,0,0,0,0,0,75,89.849121914732009,51.79999999999999,33.099999999999994,21.299999999999994,13.499999999999996,13.899999999999995,16.200244140774828,16.413347068019274,16.624655951171704,16.833871354952063,17.040677492603191,17.244741514293928,17.445712767542776,17.643222028623679,17.836880703878649,18.026279999823153,18.210990060890836,18.698417645085883,19.19957476991047,19.71484744340643,20.249240757489623,20.79409667550609,21.35920964559303,21.935347287160361,22.532945673827285,23.142161544395062,23.768534910461458,24.418306998584871,25.080643489608541,25.767767799741083]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63085.52330187925,null,1055,1061,1112,1129,1239,528,561.79175380455717,951.08883122618124,1033.9967823897059,1157.2820497690182,1252.1835395349872,1283.0194265063149,1357.4967680113414,1436.5082585759442,1406.545815731567,1491.1300315703108,1574.8478473738892,1632.6567532258903,1664.7123034533311,1750.7895552884147,1823.799651770338,1899.8212030375751,1961.8730923010301,2023.5254636425841,2096.6923478044819,2172.9074013688837,2248.0689079487552,2326.6159237810907,2408.1908071875769,2493.5077566482378,2582.2089955666042,2671.0813657228287,2768.0453442833541,2869.173941747003,2975.4303397082731,3086.5310428991766]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-62006.610960631602,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1252.0999999999999,-1277.0415294117645,-1338.8743283582087,-1400.9370078740158,-1410.4539759036143,-1498.0319999999995,-1542.9729599999996,-1589.2621487999997,-1636.9400132639996,-1686.0482136619198,-1736.6296600717772,-1788.7285498739307,-1842.3904063701489,-1897.6621185612532,-1954.5919821180908,-2013.2297415816336,-2073.6266338290825,-2135.835432843955,-2199.9104958292737,-2265.9078107041523,-2333.8850450252771,-2403.9015963760353,-2476.0186442673166,-2550.2992035953362,-2626.8081797031964,-2705.6124250942921,-2786.780797847121,-2870.384221782535,-2956.4957484360116]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87994.984036191003,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1408.2198312261812,1459.1708171194589,1738.4185866169553,1966.5101340988335,2072.2710737143589,1770.0312225096202,1872.7007165218383,1837.0425223439895,1888.1250868538139,1933.9373864748113,2240.8156040988461,2233.4364952487422,2312.8495404267246,2378.5177267823947,2446.4896800461274,2913.6798933414748,2974.359311070999,3045.9337946150968,3119.906603965369,3192.1490860040922,3421.686687809834,3501.9733670832197,3585.2759052266865,3671.2112121148734,3756.5191915232008,3955.9907080623689,4053.9964899405695,4156.2555012382909,4262.4543768823096]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51079.351745787637,null,0,0,0,0,0,-447,-283.99999999999994,-394.70127783767384,-660.90904491328797,-812.63019730317399,-1172.9932243066048,-1091.8370742694058,-1512.1900485791302,-1553.9704265619546,-1606.4553641804564,-1340.1781808773235,-1480.6313458371974,-1098.9091664302989,-1520.7744506967488,-2016.9389045774674,-2594.5618520051448,-1693.1457062094298,-1743.9400773957127,-1796.2582797175842,-1850.1460281091117,-1905.6504089523851,-1962.8199212209568,-2021.7045188575858,-2082.3556544233134,-2144.8263240560127,-2209.1711137776933,-2275.4462471910242,-2343.7096346067547,-2414.0209236449577,-2486.4415513543063,-2561.0347978949362]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33319.632290403359,null,1011,1012,1059,999,1065,-459.08840000000021,-188.85611677008296,1013.5185533885074,798.26177220617092,925.78838931378129,793.51690979222872,980.43399944495309,257.84117393048996,318.73028995988375,230.5871581635331,547.94690597649037,453.30604063761393,1141.9064376685471,712.6620445519934,295.91063584925723,-216.04412522275015,753.34397383669761,1169.7398159457621,1178.1010313534148,1195.787766505985,1214.2561950129839,1229.3291647831354,1399.9821689522482,1419.6177126599064,1440.4495811706738,1462.0400983371801,1481.0729443321766,1612.2810734556142,1639.9755662956118,1669.8139498839846,1701.4195789873734]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11364.35264880722,null,-133,-133,-133,-133,-133,0,0,-22.423707208717715,-57.041738095881655,-112.60565631110538,-137.28624221812333,-180.99740055816088,-243.41606164954885,-257.74389479236419,-237.64620385053962,-243.07529021284284,-247.72399293233713,-321.19961812636143,-308.80684780350998,-311.46754370187006,-305.42095095952493,-316.16654034074003,-425.14813943807405,-428.59276690108993,-433.08466173579245,-445.93369551026052,-464.89707258617489,-516.68262611534556,-524.67790011852935,-534.42368441836129,-548.65438737490661,-563.99574771651623,-604.64965255730624,-619.73449450282487,-635.63239764887203,-650.22373342153423]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21955.279641596153,null,878,879,926,866,932,-459.08840000000021,-188.85611677008296,991.09484617978967,741.22003411028925,813.18273300267595,656.23066757410538,799.43659888679224,14.425112280941107,60.986395167519561,-7.0590456870065168,304.87161576364753,205.58204770527681,820.70681954218571,403.85519674848342,-15.556907852612824,-521.46507618227508,437.17743349595759,744.59167650768802,749.50826445232485,762.70310477019257,768.3224995027233,764.43209219696053,883.29954283690267,894.93981254137702,906.02589675231252,913.38571096227349,917.07719661566034,1007.631420898308,1020.2410717927869,1034.1815522351126,1051.1958455658391]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-416.25031347257811,null,0,0,0,0,0,-7.2778925436738806,-8.1524264224066378,-8.0677250559928826,-8.8222810572246875,-9.5028093621842089,-9.5617070394301003,-10.445470622702679,-10.511181193381288,-10.348828786525797,-9.8969134555918892,-9.8171147696144985,-9.4311172631469748,-11.138644661377937,-13.150992361250701,-13.526105147973698,-11.386080029467136,-11.608657445635377,-13.144415854706017,-18.148663531261725,-20.64129096234765,-15.00387730360293,-12.053069148932234,-14.397973758267613,-17.51757669736309,-18.437935035131716,-17.566677887260891,-18.610025369534846,-19.11922830329333,-18.892747380101067,-19.18950378814985,-20.881381235044774]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-361.22354421446016,-336.74045028175328,-313.27438383534599,-290.86433665981576,-270.01470561781667,-249.11057900911243,-229.95399456484353,-115.10833988637999,-106.2538522028123,-97.3993645192446,-88.544876835676902,-79.690389152109205,-70.835901468541508,-61.981413784973803,-53.126926101406106,-44.272438417838408,-35.417950734270718,-26.563463050703024,-17.708975367135331,-8.8544876835676369,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14,5.753010838204607E-14]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-63.912634486125874,-58.065673211881659,-52.629656644665928,-47.72476324083128,-43.580274848488131,-39.419450113701771,-35.982821513023552,-3.8883674444066996,-3.7207414546590676,-3.5480866852190069,-3.370252272695744,-2.6437879293861397,-2.438824554187891,-2.2277122777336946,-2.0102666329858723,-1.7862976188956154,-1.2224028639869742,-0.97479793682675064,-0.71976486185172028,-0.45708079462743889,-0.1865162053864291,-8.5294811667642495E-2,-8.7853656017671783E-2,-9.0489265698201926E-2,-9.3203943669147984E-2,-9.6000061979222423E-2,-8.5294811667642495E-2,-8.7853656017671783E-2,-9.0489265698201912E-2,-9.3203943669147971E-2,-9.6000061979222423E-2]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-664.8075,0,0,0,0,-300.96419052932481,0,0,0,0,-184.58350359625172,0,0,0,0,-59.172386639581013,0,0,0,0,-7.5257000106751049,0,0,0,0,-7.5257000106750933]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28542.52495890432,null,0,0,0,0,0,1424.1365736045896,975.66522496684172,124.56444818891322,250.49537328661935,472.10712515978116,994.57658218919596,576.66957114671743,742.63873564755704,762.10346340007413,762.58669936304864,899.01313991960626,690.01704668054765,798.6888179276873,961.31433965849453,945.09567025338072,872.88574215216795,668.45153331193899,828.25116929590695,1313.910990931505,908.28616185701753,1295.5851820256639,1056.5589986011244,703.99204409157244,967.07611181503262,959.57117008834712,1387.8439574056272,1025.0267527613753,1153.8868702073864,1111.294864912531,1211.3379015120906,1698.8926965419707]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12232.510696673278,null,0,0,0,0,0,610.34424583053851,418.14223927150363,53.384763509534253,107.35515997997973,202.33162506847768,426.24710665251268,247.14410192002182,318.27374384895302,326.61577002860327,326.82287115559234,385.29134567983135,295.72159143452052,342.29520768329462,411.99185985364062,405.0410015371632,374.09388949378626,286.47922856225966,354.96478684110298,563.10471039921663,389.26549793872186,555.25079229671326,452.81099940048193,301.71087603924536,414.4611907778712,411.24478718072027,594.79026745955457,439.29717975487506,494.52294437459432,476.26922781965629,519.1448149337532,728.09686994655908]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8739.2777463485436,null,0,0,0,0,0,-17.15881750091733,-46.106164364114612,-60.200042544090635,-67.141378764619688,-80.514783774460227,-107.65910625034942,-136.73859493727352,-156.00933457847981,-173.4310058165417,-191.08363147718845,-210.3213760872089,-228.71892054088693,-245.95492559198101,-266.33196852253997,-288.40408722742899,-309.45239337839797,-327.29775672176743,-344.62634791995129,-369.42796836876892,-395.15622151840586,-403.51348380073006,-401.79889657259588,-408.08840465176223,-420.49443573908508,-429.42745342295916,-429.46113834018803,-428.31749160618028,-434.27387513565503,-443.07812585864303,-452.31658126757111,-466.77303406780175]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-815.71732363997717,null,0,0,0,0,0,-0.55089097884174054,-0.66186093185686912,-11.301816077785128,-17.943883048592841,-23.377450730744837,-29.116760148086666,-35.730648052761801,-9.9475280705403488,-11.487024046534263,-13.089157435680328,-14.852274176190575,-16.608430957886636,-18.334527691271774,-20.336165900007384,-22.518605615064786,-24.693585037409466,-26.705645338684995,-28.741254076352384,-31.370288350364302,-34.144204321397922,-34.677940739801294,-33.78448064609033,-34.497120921270188,-36.354838903366961,-37.968512265778621,-38.868198395652954,-39.687855422242414,-40.710316709091288,-41.558375324750884,-42.449544629001686,-43.648138696875492]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7984.5569368729448,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1424.1365736045896,-975.66522496684172,-124.56444818891322,-250.49537328661935,-472.10712515978116,-994.57658218919596,-576.66957114671743,-742.63873564755704,-762.10346340007413,-762.58669936304864,-899.01313991960626]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6329.2191219793458,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1199.4383544748309,-813.47096504475655,-97.402653206875584,-191.22073148597937,-362.70737557641991,-767.70961960142699,-446.36973906003442,-574.83778446588974,-589.90441166886239,-590.27845934103004,-695.87902805324075]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20566.799895509204,null,269,284,359,290,352,600.34070230574878,230.29683485088947,198.64249631499672,141.6459872004441,535.70352149188079,452.4513164497738,649.47080485756658,254.94490319890318,319.53623888376393,242.40543385335033,436.37807928701386,329.30010257156925,1088.0600837804477,888.20520600875307,430.06583580771172,-375.5876800199411,464.92784486045093,988.82941640079866,1664.2203678983046,1076.0735418802255,-516.97065894342154,36.944159007682515,1209.964008584614,1360.3036697561688,956.10024861764032,640.21601934107605,871.66115171553361,844.37344156278459,752.17755162684443,897.75027634848618,1344.3689900091454]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-16944.336197731096,null,-361,-594,-277,-485,-480,0,0,-270.18299618976653,0,-398.91733219501702,-440.61288332334971,-471.83432461977827,-241.73707849250286,-352.16907266171756,-333.24041537106586,-452.41761516846873,-406.88560137154195,-475.6272539078459,-305.50906339338621,-304.89235515130525,-54.557368799878077,-420.18978421063457,-609.40807183287848,-532.8118274477049,-519.80275825707804,-532.71885388027727,-564.60980173460234,-695.4252935768277,-733.26347899797884,-771.10822272614541,-815.33870606311302,-661.94830777846801,-742.02365187732994,-797.70021718848966,-838.10223833068039,-1004.3016231832671]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-940.84153755395869,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-269.21982282817817,-178.21425494094115,-49.775810525083727,0,0,-70.733904344721168,-125.55475746290244,-55.252669974877335,-83.430632583989109,-65.446796361891074,-43.212888531374574,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.535468019849532,null,0,0,0,0,0,47.515698972700875,0,0,10.019769047148657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2739.1576282439978,null,-92,-310,82,-195,-128,647.85640127844965,230.29683485088947,-71.540499874769807,151.66575624759275,136.78618929686377,11.838433126424093,177.63648023778831,13.207824706400316,-32.632833777953635,-90.834981517715534,-16.039535881454867,-77.585498799972697,343.21300704442365,404.48188767442571,75.397670131322741,-430.14504881981918,44.738060649816362,308.68744022319902,1005.8537829876973,501.01811364827017,-1133.1201454076879,-593.1124390888109,471.32582647641175,627.04019075818996,184.9920258914949,-175.12268672203697,209.7128439370656,102.34978968545465,-45.522665561645226,59.648038017805789,340.06736682587825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.515698972700875,0,-270.18299618976653,10.019769047148657,-398.91733219501702,-440.61288332334971,-471.83432461977827]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1462.8564012784495,1693.1532361293389,1621.612736254569,1773.2784925021617,1910.0646817990255,1921.9031149254497,2099.5395951632381,2112.7474198696386,2080.1145860916849,1989.2796045739694,1973.2400686925146,1895.654569892542,2238.8675769369656,2643.3494646113913,2718.747134742714,2288.6020859228947,2333.3401465727111,2642.0275867959099,3647.8813697836072,4148.8994834318773,3015.7793380241892,2422.6668989353784,2893.9927254117902,3521.0329161699801,3706.024942061475,3530.9022553394379,3740.6150992765033,3842.964888961958,3797.4422234003127,3857.0902614181186]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2739.1576282439978,null,-92,-310,82,-195,-128,647.85640127844965,230.29683485088947,-71.540499874769807,151.66575624759275,136.78618929686377,11.838433126424093,177.63648023778831,13.207824706400316,-32.632833777953635,-90.834981517715534,-16.039535881454867,-77.585498799972697,343.21300704442365,404.48188767442571,75.397670131322741,-430.14504881981918,44.738060649816362,308.68744022319902,1005.8537829876973,501.01811364827017,-1133.1201454076879,-593.1124390888109,471.32582647641175,627.04019075818996,184.9920258914949,-175.12268672203697,209.7128439370656,102.34978968545465,-45.522665561645226,59.648038017805789,340.06736682587825]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1462.8564012784495,1693.1532361293389,1621.612736254569,1773.2784925021617,1910.0646817990255,1921.9031149254497,2099.5395951632381,2112.7474198696386,2080.1145860916849,1989.2796045739694,1973.2400686925146,1895.654569892542,2238.8675769369656,2643.3494646113913,2718.747134742714,2288.6020859228947,2333.3401465727111,2642.0275867959099,3647.8813697836072,4148.8994834318773,3015.7793380241892,2422.6668989353784,2893.9927254117902,3521.0329161699801,3706.024942061475,3530.9022553394379,3740.6150992765033,3842.964888961958,3797.4422234003127,3857.0902614181186,4197.1576282439964]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1462.85640127845,1638.6377109037344,1621.6127362545694,1773.2784925021622,1910.0646817990259,1921.9031149254502,2099.5395951632381,2112.7474198696386,2080.1145860916849,1989.2796045739697,1973.2400686925143,1895.6545698925418,2238.8675769369652,2643.3494646113909,2718.7471347427136,2288.6020859228943,2333.3401465727106,2642.0275867959094,3647.8813697836067,4148.8994834318773,3015.7793380241892,2422.6668989353789,2893.9927254117902,3521.0329161699806,3706.024942061475,3530.9022553394389,3740.6150992765042,3842.9648889619593,3797.4422234003141,3857.09026141812,4197.1576282439992]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,54.515525225604961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1462.85640127845,1693.1532361293393,1621.6127362545694,1773.2784925021622,1910.0646817990259,1921.9031149254502,2099.5395951632381,2112.7474198696386,2080.1145860916849,1989.2796045739697,1973.2400686925143,1895.6545698925418,2238.8675769369652,2643.3494646113909,2718.7471347427136,2288.6020859228943,2333.3401465727106,2642.0275867959094,3647.8813697836067,4148.8994834318773,3015.7793380241892,2422.6668989353789,2893.9927254117902,3521.0329161699806,3706.024942061475,3530.9022553394389,3740.6150992765042,3842.9648889619593,3797.4422234003141,3857.09026141812,4197.1576282439992]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-3.637978807091713E-12,0,0,0,0,0,0,0,-4.5474735088646412E-12,0,-5.4569682106375694E-12,-8.6401996668428183E-12,-3.637978807091713E-12,-3.637978807091713E-12,-4.5474735088646412E-12,-3.637978807091713E-12,-4.0927261579781771E-12,0,-5.4569682106375694E-12,0,0,-5.4569682106375694E-12,-8.1854523159563541E-12,-7.2759576141834259E-12,0,0,-7.2759576141834259E-12,-1.2732925824820995E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,0,0,0,-2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,0,0,-4.5474735088646412E-13,0,-4.5474735088646412E-13,0,-9.0949470177292824E-13,-9.0949470177292824E-13,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-2.7284841053187847E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.7409397147350985E-2,-4.3398869971334172E-2,4.9378912252032017E-2,6.7187847774278928E-2,9.7359789059551324E-2,0.11050298305762501,0.11103318358464416,8.70488685827807E-2,8.7415724236680509E-2,7.9975401036562879E-2,7.8153542989693625E-2,7.6403956584736865E-2,8.7625305107463622E-2,8.3161928241807112E-2,8.1420266577223899E-2,7.8652116736710104E-2,7.8225392782123038E-2,9.2828828359247592E-2,9.1429622888985693E-2,9.0445644312982937E-2,9.0169746962570754E-2,9.0908792436820096E-2,9.6213486836461207E-2,9.5668128436384822E-2,9.5105009145056582E-2,9.4897722723357572E-2,9.5513661085768545E-2,9.9029150611950542E-2,9.9273388014605377E-2,9.9486711361521651E-2,9.9005797270349513E-2]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-876.25370014711189,119.59224310532397,8.1552169806435675,7.7985980041507599,6.605195156615518,6.0013140407483681,5.8095825787694944,7.1739480050283415,7.1766696626221771,7.7568808911289864,7.8853571955991706,8.0633646075419172,7.1595142052222966,7.4656905757845413,7.6201686161611581,7.906479069002093,7.9346845082131736,6.8619025523743717,6.9205354721933183,6.9337709591620289,6.9553151100602513,6.9794559612693847,6.6795197653602418,6.6949065734054187,6.7188112802916944,6.749642581720968,6.7395441812970489,6.5371940445098069,6.5279964557189798,6.5229439383153833,6.5529913501898065]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66424170979353547,0.65145335260190951,0.60034079541573393,0.58580386285909869,0.58810843492882081,0.59425434812847799,0.59999999999999942,0.59961339370329814,0.60154696804624974,0.60165215166994368,0.60122139628523097,0.59999999999999953,0.60498701591294535,0.60646598582623845,0.6082193281188113,0.60470093179898565,0.59999999999999931,0.60188814514955136,0.60309932820441359,0.60198421183316919,0.60139675372748547,0.59999999999999898,0.60052232592963217,0.60076094626858301,0.6016606477455253,0.6029919333593261,0.59999999999999887,0.59832411658348461,0.59752357049236438,0.59717807594165551,0.59999999999999887]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.52934230489764522,0.5332812780299353,0.56491813897767529,0.58397654103836527,0.59501426158854265,0.54161474304354895,0.54826687027924736,0.53615854358060633,0.53562843046237918,0.53423897222181327,0.56338062632424457,0.55528216027759347,0.55661034501981477,0.55622490465932428,0.55588372764777871,0.59138082677397164,0.58921703497925892,0.58781733823154259,0.58646877241057871,0.58485082629484464,0.5944998770998482,0.59296435985363372,0.59150332918996407,0.59008359173433778,0.58848919584731862,0.59384965285192348,0.59262220057622039,0.59149973032223047,0.59045350125539975]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13399334106457475,-0.11830087719005447,2.296471157270235,2.8046010899089024,3.6777896241608361,4.0663035190765333,4.0490724125855166,4.8790750335974877,4.9839784804112313,4.7350097595639129,4.6696101674370567,4.636211227315127,5.1644999691364628,4.9519634703950262,4.9200566472059997,4.8902941084549711,4.8872271325447869,5.6294227838382049,5.489219252258164,5.355089698257256,5.4634488530288392,5.6489437856355469,5.9675017369009717,5.9086908914522995,5.9005729989419677,6.0200213016148023,6.1659675046146933,6.390762730245072,6.4199954181047314,6.450410289891547,6.4168849063497744]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,7.1744327834077845E-2,0.41178986474460572,2.2131709920783398,2.7136083579843571,3.8226456259803285,4.1964736933792031,4.2727239712864318,5.1031626602724929,5.1706573410023022,4.8488187495861972,4.7679572269077211,4.7472191119284322,5.3291578256608263,5.0733564160479254,4.9869901964293346,4.8784143406284883,4.8770908675421376,5.6444294423318455,5.495155222788136,5.3270287524091255,5.3600759117954775,5.5898189282872801,5.9512473969656998,5.8612517319288004,5.8062519915546407,5.8653553033426897,5.9748345302500203,6.1693781901820204,6.1905526425095472,6.218407758292714,6.1984742701029703]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.7737091688984571E-2,-2.6502466323456195E-2,7.5785239704770191E-2,8.3065285814943352E-2,0.10703901734275761,0.12230732763375909,0.12836252013952504,0.11670448487366879,0.11827110055762931,0.10897028912199062,0.10758718893912377,0.10600525939568621,0.12167425689068533,0.11343945233108674,0.11100877843308252,0.10921119295486614,0.10908079379260641,0.12979316522050666,0.12313140044340184,0.12032299434469695,0.12653741260023949,0.13040889079442392,0.13575931224222526,0.13237618650611399,0.13139897276544585,0.13251165820769556,0.13257778318136457,0.13754249571454122,0.13842493858302496,0.13875655656392064,0.13701525381785526]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.311565953546697,2.3606177509694386,3.6369956092551323,5.4220111549307885E-2,0.34490656547852971,3.1426432225921683,2.9900101257067013,3.2950900983444247,3.6499200064300013,3.8093527754367789,3.2993297446579364,3.3330158973353972,3.120571176638395,3.0945994623525013,3.0526365575456786,3.4046413129914188,3.2116231623352984,3.1562265525445143,3.1225480469247926,3.1190379291745591,3.5855600588898144,3.4215397463051214,3.3671416737097912,3.5360088104164493,3.6101636339345942,3.7092021721965516,3.6280196265227906,3.6082682101865728,3.6312098827794133,3.6193909315638315,3.731276963453281,3.752732940423273,3.7584796044221198,3.7136017042225191]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",null,"n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.7737091688984571E-2,-2.6502466323456195E-2,5.5169948540266363E-2,8.3065285814943352E-2,7.7252748549955133E-2,9.0200988695967224E-2,9.4990379921558732E-2,0.10038287433560135,9.5579602804887184E-2,8.8449295051499968E-2,8.0756237908125306E-2,8.2740956705196073E-2,9.5658133559758912E-2,9.7624303456950876E-2,9.6021234976722325E-2,0.10662483731395447,8.9757693308607528E-2,0.10287039532302666,0.10114349448528015,9.9751986776088625E-2,0.10498355913011972,0.10755216621524455,0.10875168305034459,0.10518445883725341,0.10365609469850975,0.10371155041554554,0.10979741620954311,0.11256193558518368,0.11206506790009133,0.11169316176199287,0.10575682329600375]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9016888208299734,-1.7538677424251674,1.1535810499761401,1.2008519133080613,1.8745838649854787,2.244414482243561,2.3326404242661214,3.330808892751381,4.0534874038760522,3.6917972940086812,3.5730645291647845,3.4177756157176731,4.2446064711680309,3.6015502394263463,3.6481069507319366,3.0127821339401164,2.9128320338945488,3.9737709022461529,3.7976613035204916,3.4116395195813092,3.5897612657266813,3.6233564633814832,3.9911768262225968,3.9168647176517051,4.0169070776119078,4.1815948498681488,3.6585143128145821,3.9319473620426368,4.0861898814699957,4.1768547044991946,4.6300847713632649]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66424170979353547,0.65145335260190951,0.60034079541573393,0.58580386285909869,0.58810843492882081,0.59425434812847799,0.59999999999999942,0.59961339370329814,0.60154696804624974,0.60165215166994368,0.60122139628523097,0.59999999999999953,0.60498701591294535,0.60646598582623845,0.6082193281188113,0.60470093179898565,0.59999999999999931,0.60188814514955136,0.60309932820441359,0.60198421183316919,0.60139675372748547,0.59999999999999898,0.60052232592963217,0.60076094626858301,0.6016606477455253,0.6029919333593261,0.59999999999999887,0.59832411658348461,0.59752357049236438,0.59717807594165551,0.59999999999999887]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-876.25370014711189,119.59224310532397,8.1552169806435675,7.7985980041507599,6.605195156615518,6.0013140407483681,5.8095825787694944,7.1739480050283415,7.1766696626221771,7.7568808911289864,7.8853571955991706,8.0633646075419172,7.1595142052222966,7.4656905757845413,7.6201686161611581,7.906479069002093,7.9346845082131736,6.8619025523743717,6.9205354721933183,6.9337709591620289,6.9553151100602513,6.9794559612693847,6.6795197653602418,6.6949065734054187,6.7188112802916944,6.749642581720968,6.7395441812970489,6.5371940445098069,6.5279964557189798,6.5229439383153833,6.5529913501898065]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9016888208299734,-1.678972274457162,1.1373363768963138,1.1862098030742587,1.8418924494125941,2.1875394038607867,2.2518310579164988,3.0703873180655519,3.675258761979824,3.3269398190040946,3.19757453729888,3.0352484766828587,3.7014721885488382,3.1432068434378917,3.1564028213291881,2.6204625964789754,2.5216623897375321,3.343913556377291,3.1901443711045356,2.8661050306607163,2.9700159022199717,3.0119887026663097,3.3083543748594435,3.2405135267205827,3.3010924691806753,3.4078872463039978,3.0054310709381244,3.204016910376335,3.3188369934640867,3.3878483252091587,3.7338886618381371]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66424170979353547,0.65145335260190951,0.60034079541573393,0.58580386285909869,0.58810843492882081,0.59425434812847799,0.59999999999999942,0.59961339370329814,0.60154696804624974,0.60165215166994368,0.60122139628523097,0.59999999999999953,0.60498701591294535,0.60646598582623845,0.6082193281188113,0.60470093179898565,0.59999999999999931,0.60188814514955136,0.60309932820441359,0.60198421183316919,0.60139675372748547,0.59999999999999898,0.60052232592963217,0.60076094626858301,0.6016606477455253,0.6029919333593261,0.59999999999999887,0.59832411658348461,0.59752357049236438,0.59717807594165551,0.59999999999999887]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.74749178627691781,-0.5756266135275887,2.3073773005237577,2.4141485789919037,2.9774799118281701,3.3760071147997044,3.398613328275482,3.8744874795654489,3.9572539788098835,3.6851231178098272,3.6228500661228438,3.5598075532995086,4.1024621861794826,3.9011498942558638,3.8624970112960773,3.8038457532107914,3.7969437015031469,4.5449210706092478,4.4358496003288845,4.3520368373866578,4.4496805358973486,4.5553039314256303,4.8414098675275641,4.8054094286124061,4.8084375574790412,4.9027622124657615,5.017438216528852,5.2398475470215358,5.2650520570605677,5.2882147003361766,5.251869863402626]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.22403007905532785,-0.20870344776865468,-1.6530815121131394E-2,9.6105759048874251E-3,5.4035145016758497E-2,7.3377778225696744E-2,7.0933864810859559E-2,3.4426626441761858E-2,3.4542831423887602E-2,2.2913599675750386E-2,1.9555346625196968E-2,1.7586592177151358E-2,3.4515271746707092E-2,2.8619723969360512E-2,2.7250119620473422E-2,2.3487871936711209E-2,2.0431651701314255E-2,4.2794755957742486E-2,4.0240488756829812E-2,3.8196237286055999E-2,3.8125881050148594E-2,3.9342465716071189E-2,4.7217022517452592E-2,7.3900469182568151E-2,7.1801775063516787E-2,7.0523268205761672E-2,6.9664138620069607E-2,7.3596951745466876E-2,7.2776532444809347E-2,7.1985322622257805E-2,7.0723569986203189E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.5084085009211154E-2,7.5084085009211154E-2,7.5084085009211154E-2,7.5084085009211154E-2,7.5084085009211154E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,47.515698972700875,0,-270.18299618976653,10.019769047148657,-398.91733219501702,-440.61288332334971,-471.83432461977827,-241.73707849250286,-352.16907266171756,-333.24041537106586,-452.41761516846873,-406.88560137154195,-744.84707673602406,-483.72331833432736,-354.66816567638898,-54.557368799878077,-420.18978421063457,-680.14197617759964,-658.36658491060734,-575.05542823195537,-616.14948646426637,-630.05659809649342,-738.63818210820227,-733.26347899797884,-771.10822272614541,-815.33870606311302,-661.94830777846801,-742.02365187732994,-797.70021718848966,-838.10223833068039,-1004.3016231832671]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2512.8282740000013,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,54.9,60.57,67.860000000000014,72.900000000000006,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44,73.44]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.19,27.556803106183214,27.979824126232618,28.505831570753518,29.075948202168583,24.697276612307753,25.191222144553908,25.695046587444988,26.208947519193888,26.733126469577762,31.238079223025856,31.862840807486368,32.500097623636094,33.150099576108815,33.813101567630994,40.125620269079356,40.92813267446094,41.746695327950157,42.581629234509158,43.433261819199345,46.407430724108309,47.335579338590478,48.282290925362275,49.247936743869531,50.232895478746919,52.693208795790376,53.747072971706196,54.822014431140317,55.918454719763126]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,99.489148173403308,105.84982848151873,35.431320739265516,29.519774133151703,26.637988356862088,25.803841367092154,26.638545669879722,25.278601798292719,23.881124421527687,25.65564020898109,26.44304409225786,27.377693301594078,28.61563813158406,31.155804048627697,31.565675025958907,35.326593360475961,36.928592446375909,38.881886754926654,40.167076098523324,42.620533564835995,43.06572765401117,44.507277981122037,46.013228315533183,47.170328349922428,47.596698737374965,48.226719393220264,52.853033770426272,54.129608478798673,54.378408941583189,55.025080987135695,53.188339325845853]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8847.3865489764539,0,0,0,0,0,0,-92.372053503955385,-109.38424200835001,-121.95776329250741,-170.70152620532841,-186.7496720067989,-190.16097982621181,-194.72083781779662,-197.75195207435974,-209.46770645571507,-222.08152802844398,-233.73778391004504,-244.51516898352415,-253.82505994227949,-262.46236044425308,-275.09740537930986,-292.16463170553158,-306.61055010038086,-316.14651271953943,-325.55096134716626,-334.60033340153825,-343.54730915289116,-352.85413452177801,-362.12645870976201,-371.48100018774608,-381.37182729614165,-392.06952759783354,-401.95423204661063,-410.63442491481862,-419.83142053828811,-429.85537836452517,-441.60180649302396]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11364.35264880722,0,-133,-133,-133,-133,-133,0,0,-22.423707208717715,-57.041738095881655,-112.60565631110538,-137.28624221812333,-180.99740055816088,-243.41606164954885,-257.74389479236419,-237.64620385053962,-243.07529021284284,-247.72399293233713,-321.19961812636143,-308.80684780350998,-311.46754370187006,-305.42095095952493,-316.16654034074003,-425.14813943807405,-428.59276690108993,-433.08466173579245,-445.93369551026052,-464.89707258617489,-516.68262611534556,-524.67790011852935,-534.42368441836129,-548.65438737490661,-563.99574771651623,-604.64965255730624,-619.73449450282487,-635.63239764887203,-650.22373342153423]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 5","index":57,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4110244.4492620868}]
[null,null,null,null,"Checks & Alerts",1,"2022-04-11T16:58:45","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 5"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 5"]
[null,"Live Scenario",null,null,null,"Scenario 5 0"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99395.107895106776,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1895.9320000000005,2316.3470412849915,2575.8487457126225,2688.6171914144966,2752.2542458012131,1983.3901849457686,2023.057988644684,2063.5191484175775,2104.789531385929,2146.8853220136484,2515.3511873872853,2565.6582111350308,2616.9713753577316,2669.3108028648862,2722.6970189221838,3237.0701618975772,3301.8115651355288,3367.8477964382391,3435.2047523670039,3503.9088474143441,3751.4152022594494,3826.4435063046385,3902.9723764307309,3981.0318239593462,4060.6524604385327,4310.515654854451,4396.72596795154,4484.6604873105707,4574.353697056782]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,0,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60653.98683078507,null,1055,1061,1112,1129,1239,528,561.79175380455717,1010.5059855733419,1132.8236563077958,1248.1006110394621,1300.7962543616925,1336.102554151644,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60730.301301985935,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1266.4337530357975,-1338.8253659212023,-1376.497280612718,-1424.2948032011345,-1424.7404855269053,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96185.530474079118,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1696.007477627697,2143.3287355302036,2469.9379062421986,2580.0963900346269,2679.1914996448186,1825.1737586940617,1896.023564032196,1863.3578077249031,1938.4124218432582,2012.0805525031535,2386.195992807232,2416.3335427323054,2497.0126777114328,2564.7987730428549,2634.861648873215,3151.0430290520035,3215.790745195839,3290.9674190013116,3368.5445257549272,3444.6220501852649,3700.7864166116301,3785.3707946434588,3872.9606114627227,3963.1963203379578,4052.9992161499954,4318.4769124203767,4421.9613370710395,4529.6607248501605,4641.2821390683375]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19972.645628753522,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-40.171846241370751,-57.093546886759526,-80.606755269672291,-113.76620694203946,-157.08000390052212,-210.60863362177821,-271.42079955075206,-332.1929806612747,-385.68015337706294,-433.39257996798,-473.27856951080639,-511.47985297145851,-567.32466217226226,-645.16753073396603,-714.71156664980833,-762.2485850878129,-807.74854170146989,-853.26603317992931,-899.06321375331595,-945.22219137619948,-991.8063684283743,-1038.8766736426824,-1086.4932801469579,-1134.7158693157728,-1183.6037465998481,-1233.2159401400572,-1283.6112954291461,-1334.8485675226416,-1386.9865111174088]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-395.48428470797444,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.84923376123197,-10.624600307622877,-10.132131663820303,-9.9915275898234093,-9.5720631695720879,-11.13044295554335,-12.975022381336828,-13.266935501984397,-11.181286803133277,-11.334712243225004,-12.745554275807677,-17.438802073058941,-19.557855793908207,-13.729088314716519,-10.694933552380308,-12.647552865721833,-15.110711687529902,-16.124686948531476,-15.361678965072045,-16.733314646964317,-18.172305156555009,-17.950306743924667,-18.235012648545773,-19.940483611288666]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5026.2060790512714,null,0,0,0,0,0,0,-24.468197044374616,-51.064663489234434,-37.660027441420873,-34.683085151686491,-39.205165384825861,-51.013188513355317,-61.355031752572145,-69.740999670470345,-81.257279592886718,-93.130917652336237,-107.15509399418173,-118.95869920161039,-132.44215356972791,-148.3098814599773,-164.45440559165633,-180.23619609237119,-194.00330989093007,-210.16303305308028,-232.7251624384721,-250.68128915159687,-239.91246910954732,-237.38888102965174,-250.54082632758787,-263.69445225383441,-274.24018191178465,-278.78207767786427,-288.23684215020273,-297.6366399715684,-303.10552605505228,-309.96040242741248]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8355.049668589385,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-155.65209068929192,-170.03248991445363,-187.01587404095829,-205.62573848697451,-223.472909724581,-240.13542459686812,-259.77454878785437,-281.01704236549165,-301.31733936191887,-318.61429223544997,-335.45331031983881,-359.40375869241507,-383.92579699337165,-375.64382158668514,-347.40699072366357,-343.14160211201607,-356.11061377455025,-368.66161436553398,-378.14855552341567,-387.7565299179368,-398.69566789776553,-407.84974966510856,-416.40875047877074,-430.05572108056964]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-671.15011774030995,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.4096766845512541,-9.6863855811978414,-11.186824959647934,-12.848143335095878,-14.504969174527329,-16.127108250935333,-18.009956651629306,-20.06350996309493,-22.111550478686755,-24.007082546608391,-25.926858609231584,-28.410825949942964,-31.010030745935367,-31.471089137103583,-30.618394715684218,-31.300192989220115,-32.98766854890318,-34.507958033884961,-35.475813813929619,-36.37368529021245,-37.58318622778922,-38.536997132720991,-39.327553922776843,-40.410879126397944]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38764.45677519255,null,499,596,696,727,669.997897302208,-1108.3540230042418,-1193.2009928996067,361.67356145635267,875.75432559178148,1222.6927726701877,1312.2827704481779,1392.062908375827,490.51688443725357,508.68909614488325,417.62052676375833,438.99261703599313,477.46520329767668,812.16071707854258,799.32793469081571,816.76423789670798,802.343151787632,807.99145341881785,1274.9849553781687,1279.2499376687413,1289.4391277407462,1349.282086128934,1432.9092183417945,1654.9706293358488,2091.7443006622052,2103.4786197139802,2125.2542208079831,2149.7498620171691,2342.5729708480067,2376.376348128571,2417.7353142223733,2453.9281417052598]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-13748.214978106378,null,-133,-133,-133,-133,-133,0,0,-65.833114077968659,-145.56227171839006,-203.52212065681152,-431.27010170481913,-456.14970267561927,-234.19586144553017,-244.62362504539033,-228.10539159705982,-242.16847203269208,-257.6037746971412,-350.43558842457281,-350.40560095338731,-356.76616324782174,-354.94746794328682,-369.70684230183008,-493.88181435394011,-501.50695320486119,-510.30784800412982,-531.3215334762815,-558.13231312104949,-619.44321855404667,-629.01754910432521,-639.63199964757314,-652.70082079354222,-666.41747669172116,-722.20502884718769,-738.24576147374808,-756.20083931718341,-772.90572299446762]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25016.241797086172,null,366,463,563,594,536.997897302208,-1108.3540230042418,-1193.2009928996067,295.840447378384,730.19205387339139,1019.1706520133762,881.01266874335874,935.91320570020775,256.3210229917234,264.06547109949292,189.51513516669851,196.82414500330106,219.86142860053548,461.72512865396976,448.9223337374284,459.99807464888625,447.39568384434517,438.28461111698778,781.10314102422853,777.74298446388002,779.13127973661642,817.9605526526525,874.77690522074499,1035.5274107818022,1462.7267515578801,1463.846620066407,1472.5534000144407,1483.3323853254478,1620.3679420008189,1638.1305866548228,1661.5344749051899,1681.0224187107922]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24831.6479522136,null,-361,-594,-277,-485,-480,0,0,-452.31306011305946,-734.90081268495805,-975.45670332743384,-709.58322839754328,-697.48667417492243,0,-326.31358491189621,-316.00218686399762,-456.61426313778611,-447.76663376809279,-838.32318528139103,-627.47944937197644,-517.90044071952207,-246.76749457901087,-606.96071786300308,-916.96655838636116,-859.35109461112506,-779.13127973661653,-817.9605526526525,-874.77690522074499,-1035.5274107818022,-1095.4232945086305,-1136.3422205778602,-1177.983302895952,-1031.6821220774846,-1131.4427718439374,-1188.7937301559186,-1235.1216199594651,-1400.2766536104596]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184.59384487256693,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467547,-4.7087588115666676,43.713948685942341,171.42944034581546,238.42653152528533,256.3210229917234,-62.24811381240329,-126.48705169729911,-259.79011813448506,-227.90520516755731,-376.59805662742127,-178.55711563454804,-57.902366070635821,200.6281892653343,-168.67610674601531,-135.86341736213262,-81.608110147245043,0,0,0,0,367.30345704924957,327.50439948854682,294.57009711848877,451.65026324796327,488.92517015688145,449.33685649890413,426.4128549457248,280.74576510033262]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158464,980.25991761740011,1218.6864491426854,1475.0074721344088,1412.7593583220055,1286.2723066247063,1026.4821884902212,798.57698332266386,421.97892669524259,243.42181106069455,185.51944499005873,386.14763425539303,217.47152750937772,81.6081101472451,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,367.30345704924963,694.8078565377964,989.37795365628517,1441.0282169042484,1929.9533870611299,2379.290243560034,2805.703098505759]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184.59384487256693,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467547,-4.7087588115666676,43.713948685942341,171.42944034581546,238.42653152528533,256.3210229917234,-62.24811381240329,-126.48705169729911,-259.79011813448506,-227.90520516755731,-376.59805662742127,-178.55711563454804,-57.902366070635821,200.6281892653343,-168.67610674601531,-135.86341736213262,-81.608110147245043,0,0,0,0,367.30345704924957,327.50439948854682,294.57009711848877,451.65026324796327,488.92517015688145,449.33685649890413,426.4128549457248,280.74576510033262]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158464,980.25991761740011,1218.6864491426854,1475.0074721344088,1412.7593583220055,1286.2723066247063,1026.4821884902212,798.57698332266386,421.97892669524259,243.42181106069455,185.51944499005873,386.14763425539303,217.47152750937772,81.6081101472451,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,367.30345704924963,694.8078565377964,989.37795365628517,1441.0282169042484,1929.9533870611299,2379.290243560034,2805.703098505759,3086.4488636060914]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,32.524474112448445,51.610161254028526,65.580441978196973,99.707511070028659,118.07963251034744,154.73205600646224,162.34615559381632,168.06816035311795,143.47326964177955,154.28866040164348,119.29186644824767,155.66463104594072,206.19671050684428,265.84374136123097,186.61142509450497,183.48900499658384,188.1215988614058,193.67803919874041,199.47965961185173,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,909.62521209206204,1317.0231164915592,1826.6403390256601,2610.2417317138793,3515.8784204064837,4697.8582908428662,5887.5528916364619,7067.9733541532496,7973.5526275522043,8928.7579911990142,9529.1062197224364,10418.608046164445,11707.05377855378,13454.479920070891,14419.271179271627,15308.423639153069,16193.76948720425,17083.605806812982,17979.859529566333,18883.805934105432,19796.642434601163,20719.54783746344,21653.690088267904,22600.228815047227,23560.317302346841,24535.104363115381,25525.736158621305,26533.357974761711,27559.11595881723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100905,2157.8489076519413,2180.6959860076267,2135.5446618321994,2036.558464427882,2008.2970455545062,1923.9846970839906,2237.2190340642142,2607.9794986487032,2666.6540358988641,2247.4386474297894,2278.2771608882263,2561.8564094373432,3505.1992166848477,3931.1290145755502,2759.5467512580217,2149.6816440284433,2542.1581260100897,3037.2530491935113,3241.0620766548282,3087.6974719794821,3363.3962440398291,3652.6333364675579,3608.0116555288596,3665.2375423577023,4008.0372058690236]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17337.187275262091,17094.088817151773,16668.350571672385,16600.49807473482,16700.626078340883,17074.777124567561,17595.238113506588,18263.827450870762,18853.989336930568,19389.83748187395,19701.736446311872,20052.905603729992,20411.041294398699,21197.123572926335,22093.93223350335,22990.47078149793,23424.892329828592,24121.691357592583,25491.193692242345,26357.517694840535,25641.644843570568,25503.851806226165,26385.797406964833,27810.146533852851,28954.637084834903,29754.546658621512,30997.271433293066,32268.441227268133,33221.811351838296,34294.239865110656,35670.605747289708]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1411.3432588451178,2342.0104650284447,2382.474701438683,2608.5649752235454,2934.2628409220902,3731.4144201094941,4216.5045954752904,4725.5848038891472,5458.5664652904807,6192.4713286419919,7065.9351251523012,7733.9647552992164,8505.1075746823735,9430.2324967057393,10339.861316874159,11183.606964993674,11833.831358443829,12638.024325754575,13902.47620082787,14756.038455047525,14543.606375195603,14568.106588139965,15069.672812649796,15688.264284946952,16153.726114508916,16507.669065640912,16983.584761319962,17452.502791092626,17774.239856381089,18191.759635629049,18952.954129718146]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,604.86139664790778,1028.1869677708512,1096.5934468644734,1231.149305927978,1405.4171906647553,1786.2587471298975,2045.1677250857367,2324.6999890156758,2708.5759864295751,3104.3639217445379,3571.8364664727219,3965.2899733870104,4414.738452324259,4943.6627153325726,5481.8135197218726,6007.8732030790343,6466.7769963643304,7005.434435102723,7757.5054146157872,8356.0429717198258,7997.0823036515694,7912.9627009883834,8351.3608775862558,8789.8150751278699,9141.3393970594134,9292.7359225955352,9607.8947383400828,9921.2213323856031,10103.517535168399,10332.013414247072,10666.439037236689]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,11989.835466194863,12939.938000984153,12670.672368239442,12607.528630113444,12663.942685033568,12866.664290914428,13148.698748328172,13475.688749187959,14128.098749060176,14790.433945700855,15362.123028273261,15941.197390858939,16675.931138155065,17640.570532317248,18595.281558964904,19291.191917694148,19894.289572770831,20726.952017896951,22229.004759418116,23162.223840970168,22540.688678847167,22481.069289128343,23421.033690236047,24478.079360074818,25295.065511568326,25800.404988236445,26591.479499660043,27373.724123478223,27877.757391549483,28523.773049876119,29619.393166954829]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5347.3518090672278,4154.1508161676193,3997.6782034329426,3992.9694446213762,4036.6833933073158,4208.1128336531328,4446.5393651784161,4788.138701682803,4725.8905878703918,4599.4035361730948,4339.6134180386107,4111.7082128710535,3735.1101562436343,3556.5530406090875,3498.6506745384468,3699.2788638037819,3530.6027570577608,3394.7393396956322,3262.1889328242287,3195.2938538703675,3100.9561647234004,3022.7825170978213,2964.7637167287867,3332.0671737780322,3659.5715732665776,3954.1416703850664,4405.7919336330233,4894.7171037899097,5344.053960288813,5770.4668152345366,6051.212580334879]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3313.131229548394,3262.188932824236,3195.2938538703738,3100.9561647234077,3022.7825170978294,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908,2964.7637167287908]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158464,980.25991761740011,1218.6864491426854,1475.0074721344088,1412.7593583220055,1286.2723066247063,1026.4821884902212,798.57698332266386,421.97892669524259,243.42181106069455,185.51944499005873,386.14763425539303,217.47152750937772,81.6081101472451,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,367.30345704924963,694.8078565377964,989.37795365628517,1441.0282169042484,1929.9533870611299,2379.290243560034,2805.703098505759,3086.4488636060914]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5347.3518090672242,4154.1508161676174,3997.6782034329417,3992.9694446213753,4036.6833933073176,4208.1128336531328,4446.5393651784179,4788.138701682803,4725.890587870399,4599.4035361731003,4339.6134180386152,4111.7082128710581,3735.1101562436365,3556.5530406090884,3498.6506745384527,3699.2788638037869,3530.6027570577717,3394.739339695639,3262.188932824236,3195.2938538703738,3100.9561647234077,3022.7825170978294,2964.7637167287908,3332.0671737780403,3659.5715732665872,3954.1416703850759,4405.7919336330397,4894.7171037899207,5344.0539602888248,5770.4668152345494,6051.2125803348827]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99395.107895106776,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1895.9320000000005,2316.3470412849915,2575.8487457126225,2688.6171914144966,2752.2542458012131,1983.3901849457686,2023.057988644684,2063.5191484175775,2104.789531385929,2146.8853220136484,2515.3511873872853,2565.6582111350308,2616.9713753577316,2669.3108028648862,2722.6970189221838,3237.0701618975772,3301.8115651355288,3367.8477964382391,3435.2047523670039,3503.9088474143441,3751.4152022594494,3826.4435063046385,3902.9723764307309,3981.0318239593462,4060.6524604385327,4310.515654854451,4396.72596795154,4484.6604873105707,4574.353697056782]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,null,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60653.98683078507,null,1055,1061,1112,1129,1239,528,561.79175380455717,1010.5059855733419,1132.8236563077958,1248.1006110394621,1300.7962543616925,1336.102554151644,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60730.301301985935,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1266.4337530357975,-1338.8253659212023,-1376.497280612718,-1424.2948032011345,-1424.7404855269053,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96185.530474079118,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1696.007477627697,2143.3287355302036,2469.9379062421986,2580.0963900346269,2679.1914996448186,1825.1737586940617,1896.023564032196,1863.3578077249031,1938.4124218432582,2012.0805525031535,2386.195992807232,2416.3335427323054,2497.0126777114328,2564.7987730428549,2634.861648873215,3151.0430290520035,3215.790745195839,3290.9674190013116,3368.5445257549272,3444.6220501852649,3700.7864166116301,3785.3707946434588,3872.9606114627227,3963.1963203379578,4052.9992161499954,4318.4769124203767,4421.9613370710395,4529.6607248501605,4641.2821390683375]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47799.84430925663,null,0,0,0,0,0,-447,-279.45546019532406,-292.82919510495191,-483.57713842783681,-604.19425852794143,-931.4946687220903,-1081.0888140334453,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44789.686164822451,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1403.1782825227451,1659.7515971023668,1865.7436477142571,1648.6017213125365,1598.1026856113733,395.93283113978532,427.29406410049387,345.02235978753947,671.74788577857953,612.66721812849892,1347.5659887263994,978.97909872114496,590.71020368893051,112.55806993739043,1034.5911392893961,1502.7644041806698,1518.0637615783655,1542.308625875314,1567.4259688351494,1589.4699365578938,1789.9797395754376,1817.2399172961805,1845.7858077950264,1875.20627256023,1902.3694669389361,2103.3282707329859,2140.3582361330268,2179.6095308840072,2220.7294092831994]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13748.214978106378,null,-133,-133,-133,-133,-133,0,0,-65.833114077968659,-145.56227171839006,-203.52212065681152,-431.27010170481913,-456.14970267561927,-234.19586144553017,-244.62362504539033,-228.10539159705982,-242.16847203269208,-257.6037746971412,-350.43558842457281,-350.40560095338731,-356.76616324782174,-354.94746794328682,-369.70684230183008,-493.88181435394011,-501.50695320486119,-510.30784800412982,-531.3215334762815,-558.13231312104949,-619.44321855404667,-629.01754910432521,-639.63199964757314,-652.70082079354222,-666.41747669172116,-722.20502884718769,-738.24576147374808,-756.20083931718341,-772.90572299446762]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31041.471186716073,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1337.3451684447764,1514.1893253839767,1662.2215270574457,1217.3316196077174,1141.9529829357541,161.73696969425515,182.67043905510354,116.91696819047965,429.57941374588745,355.06344343135771,997.13040030182651,628.57349776775766,233.94404044110877,-242.3893980058964,664.88429698756602,1008.8825898267296,1016.5568083735043,1032.0007778711843,1036.1044353588679,1031.3376234368443,1170.5365210213909,1188.2223681918554,1206.1538081474532,1222.5054517666877,1235.9519902472148,1381.1232418857981,1402.1124746592786,1423.4086915668238,1447.8236862887318]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-395.48428470797444,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.84923376123197,-10.624600307622877,-10.132131663820303,-9.9915275898234093,-9.5720631695720879,-11.13044295554335,-12.975022381336828,-13.266935501984397,-11.181286803133277,-11.334712243225004,-12.745554275807677,-17.438802073058941,-19.557855793908207,-13.729088314716519,-10.694933552380308,-12.647552865721833,-15.110711687529902,-16.124686948531476,-15.361678965072045,-16.733314646964317,-18.172305156555009,-17.950306743924667,-18.235012648545773,-19.940483611288666]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26018.889254870446,null,0,0,0,0,0,1411.3432588451178,930.66720618332681,40.464236410238478,226.09027378486223,325.69786569854494,797.15157918740397,485.09017536579609,509.08020841385655,732.98166140133321,733.90486335151138,873.46379651030941,668.02963014691534,771.14281938315776,925.124922023365,909.62882016842002,843.7456481195145,650.22439345015482,804.19296731074678,1264.451875073295,853.56225421965348,1198.911178993196,955.16741912768839,542.03046092007241,844.6817460820173,791.15969526050787,1151.0945303194021,961.00587104484464,977.99823818651817,1054.7187266898002,1151.4246425994679,1634.6582905994112]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11150.952537801624,null,0,0,0,0,0,604.86139664790778,398.85737407856874,17.341815604387925,96.895831622083833,139.58479958509071,341.63639108031606,207.89578944248407,218.17723217736716,314.13499774342858,314.5306557220764,374.34162707584699,286.29841292010667,330.4897797356391,396.4821094385851,389.84092292932297,361.60527776550629,278.66759719292349,344.65412884746297,541.90794645998358,365.81239466556588,513.8190767113698,409.35746534043795,232.29876896574535,362.00646260657891,339.06844082593204,493.32622727974376,411.85965901921924,419.14210207993642,452.02231143848593,493.46770397120054,700.56783882831928]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8355.049668589385,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-155.65209068929192,-170.03248991445363,-187.01587404095829,-205.62573848697451,-223.472909724581,-240.13542459686812,-259.77454878785437,-281.01704236549165,-301.31733936191887,-318.61429223544997,-335.45331031983881,-359.40375869241507,-383.92579699337165,-375.64382158668514,-347.40699072366357,-343.14160211201607,-356.11061377455025,-368.66161436553398,-378.14855552341567,-387.7565299179368,-398.69566789776553,-407.84974966510856,-416.40875047877074,-430.05572108056964]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-671.15011774030995,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.4096766845512541,-9.6863855811978414,-11.186824959647934,-12.848143335095878,-14.504969174527329,-16.127108250935333,-18.009956651629306,-20.06350996309493,-22.111550478686755,-24.007082546608391,-25.926858609231584,-28.410825949942964,-31.010030745935367,-31.471089137103583,-30.618394715684218,-31.300192989220115,-32.98766854890318,-34.507958033884961,-35.475813813929619,-36.37368529021245,-37.58318622778922,-38.536997132720991,-39.327553922776843,-40.410879126397944]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7065.9351251523012,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1411.3432588451178,-930.66720618332681,-40.464236410238478,-226.09027378486223,-325.69786569854494,-797.15157918740397,-485.09017536579609,-509.08020841385655,-732.98166140133321,-733.90486335151138,-873.46379651030941]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5510.7195796162096,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1123.4610339312219,-733.38953711317095,-31.289473397524759,-174.09309139255367,-251.23857114822113,-616.16988365540635,-375.48292095253743,-394.05235018461997,-567.36274862725736,-568.07735094757993,-676.10261826611554]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27644.774357389571,null,269,284,359,290,352,602.75777456538538,147.80450607914236,404.72911816614464,859.18623624714985,1158.8545038204168,861.32261895484635,877.93462851677327,-62.431235156975447,281.16226073646908,217.01598945968018,428.35284426441029,363.45428529757709,1151.5575222616146,998.23991395646567,576.57497796968323,-172.44789389006388,637.79923132144006,1200.5458069354784,1853.6361985827875,1271.9561565811812,-259.28402151791011,343.08544561674501,1486.0226931324873,1590.5182176920523,1340.1512480391768,1024.6186982206059,1307.3808941378315,1420.6798642716662,1144.1720492172203,1292.3475067883076,1743.0763171217809]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-24831.6479522136,null,-361,-594,-277,-485,-480,0,0,-452.31306011305946,-734.90081268495805,-975.45670332743384,-709.58322839754328,-697.48667417492243,0,-326.31358491189621,-316.00218686399762,-456.61426313778611,-447.76663376809279,-838.32318528139103,-627.47944937197644,-517.90044071952207,-246.76749457901087,-606.96071786300308,-916.96655838636116,-859.35109461112506,-779.13127973661653,-817.9605526526525,-874.77690522074499,-1035.5274107818022,-1095.4232945086305,-1136.3422205778602,-1177.983302895952,-1031.6821220774846,-1131.4427718439374,-1188.7937301559186,-1235.1216199594651,-1400.2766536104596]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-348.36751281960346,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50.942296724158041,-66.895078953862367,-94.337689146966113,-78.173647625578269,-58.018800369038672,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85.278313512661043,null,0,0,0,0,0,0,0,0,0,0,0,0,85.278313512661043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2550.0372058690245,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730307,180.44795434185085,22.847078355685596,-45.151324175427135,-98.986197404317437,-28.261418873375817,-84.312348470515701,313.23433698022359,370.76046458448923,58.674537250161166,-419.21538846907475,30.838513458436978,283.57924854911721,943.34280724750442,425.92979789070228,-1171.5822633175287,-609.86510722957826,392.47648198164643,495.09492318342177,203.80902746131665,-153.36460467534607,275.69877206034698,289.23709242772884,-44.621680938698319,57.225886828842476,342.79966351132134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-452.31306011305946,-734.90081268495805,-975.45670332743384,-709.58322839754328,-697.48667417492243]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100905,2157.8489076519413,2180.6959860076267,2135.5446618321994,2036.558464427882,2008.2970455545062,1923.9846970839906,2237.2190340642142,2607.9794986487032,2666.6540358988641,2247.4386474297894,2278.2771608882263,2561.8564094373432,3505.1992166848477,3931.1290145755502,2759.5467512580217,2149.6816440284433,2542.1581260100897,3037.2530491935113,3241.0620766548282,3087.6974719794821,3363.3962440398291,3652.6333364675579,3608.0116555288596,3665.2375423577023]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2550.0372058690245,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730307,180.44795434185085,22.847078355685596,-45.151324175427135,-98.986197404317437,-28.261418873375817,-84.312348470515701,313.23433698022359,370.76046458448923,58.674537250161166,-419.21538846907475,30.838513458436978,283.57924854911721,943.34280724750442,425.92979789070228,-1171.5822633175287,-609.86510722957826,392.47648198164643,495.09492318342177,203.80902746131665,-153.36460467534607,275.69877206034698,289.23709242772884,-44.621680938698319,57.225886828842476,342.79966351132134]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100905,2157.8489076519413,2180.6959860076267,2135.5446618321994,2036.558464427882,2008.2970455545062,1923.9846970839906,2237.2190340642142,2607.9794986487032,2666.6540358988641,2247.4386474297894,2278.2771608882263,2561.8564094373432,3505.1992166848477,3931.1290145755502,2759.5467512580217,2149.6816440284433,2542.1581260100897,3037.2530491935113,3241.0620766548282,3087.6974719794821,3363.3962440398291,3652.6333364675579,3608.0116555288596,3665.2375423577023,4008.0372058690236]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1397.3302373363483,1538.3084883732383,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2180.6959860076258,2135.5446618321985,2036.5584644278808,2008.2970455545051,1923.9846970839897,2237.2190340642132,2607.9794986487022,2666.6540358988636,2247.4386474297889,2278.2771608882258,2561.8564094373428,3505.1992166848472,3931.1290145755497,2759.5467512580203,2149.681644028442,2542.1581260100884,3037.2530491935104,3241.0620766548268,3087.6974719794807,3363.3962440398273,3652.6333364675565,3608.0116555288578,3665.2375423577,4008.0372058690214]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20.427537229036716,27.25379227128883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1417.757774565385,1565.5622806445272,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2180.6959860076258,2135.5446618321985,2036.5584644278808,2008.2970455545051,1923.9846970839897,2237.2190340642132,2607.9794986487022,2666.6540358988636,2247.4386474297889,2278.2771608882258,2561.8564094373428,3505.1992166848472,3931.1290145755497,2759.5467512580203,2149.681644028442,2542.1581260100884,3037.2530491935104,3241.0620766548268,3087.6974719794807,3363.3962440398273,3652.6333364675565,3608.0116555288578,3665.2375423577,4008.0372058690214]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.2759576141834259E-12,0,0,0,0,0,-5.9117155615240335E-12,-5.0022208597511053E-12,-1.0913936421275139E-11,-6.8212102632969618E-12,-7.2759576141834259E-12,-6.3664629124104977E-12,-7.2759576141834259E-12,-8.1854523159563541E-12,-4.0927261579781771E-12,-8.1854523159563541E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-1.6370904631912708E-11,-1.0913936421275139E-11,-1.1823431123048067E-11,-1.2732925824820995E-11,0]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,6.8212102632969618E-13,6.8212102632969618E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,1.1368683772161603E-12,1.1368683772161603E-12,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,9.0949470177292824E-13,1.3642420526593924E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,2.2737367544323206E-12,2.2737367544323206E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1105170097105015E-2,-4.5293852174410468E-2,8.7366879650165874E-2,0.12895972840797251,0.15830163301892777,0.14692761556781067,0.15355723864000784,9.3020770117156634E-2,9.2399529995341623E-2,8.4926999170613998E-2,8.4868548295682508E-2,8.5135707528080792E-2,0.10157306354119643,9.8714185921988842E-2,9.6771260337049567E-2,9.3586413273896787E-2,9.3455133862264478E-2,0.1116926431156036,0.11038083246673454,0.10955973869242465,0.11005930768855865,0.1115788022989207,0.11827804204925571,0.11737953101233091,0.11637182313570099,0.11546976274924942,0.1155355531078065,0.12106341201096725,0.12112579261450056,0.12127094350206637,0.12056954025126028]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,6.5758519208545847,5.1159976937187466,4.388078378363085,4.2204870250828863,4.102300952407953,6.1884479268768713,6.3251081446076034,6.8445659917807324,6.8890530375473205,6.9665266016992531,6.0509330112085546,6.2212400597105546,6.3790735486633485,6.645259444679084,6.6857447408732078,5.7647881799711911,5.8224576865597655,5.8435992758112913,5.8723112538214046,5.9023565862636227,5.6417402178378779,5.6641284233558959,5.6943526277134637,5.7309064907287155,5.7310850599386294,5.4929298611708228,5.4884572446524595,5.487946452841836,5.5181639886746625]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.61944680174965649,0.60699941297001736,0.60160603783745725,0.63554230403391354,0.60232375867728305,0.59960020023191662,0.60187198764736749,0.6021303032101406,0.60176875571140187,0.60052774367968709,0.60587275231372073,0.60757997257310614,0.60946320319280711,0.60586623133652018,0.6010588075736697,0.60316549565387889,0.60455313576020553,0.60355904170653696,0.60306380657144087,0.60171734723560744,0.6024612418298867,0.60289164081600488,0.60395527447972797,0.60541657861855591,0.60250687042832174,0.60097027609284648,0.60030750750985185,0.60009639325915076,0.60305868237976257]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.57250333274893161,0.61551805953585947,0.64213688422026227,0.64431676765070789,0.65283525880186133,0.55616123842113696,0.55826453990116442,0.54665990019976063,0.54911971123082304,0.55103559225079246,0.58560555475925868,0.58147229116965693,0.58227151183962289,0.58159666690791234,0.58096185946143808,0.61681877361383308,0.61463748912966654,0.61310850617901913,0.61162263845038811,0.6099049426632156,0.61989086234231461,0.6182494708278008,0.61667082837213782,0.61512671114115469,0.61343199841009866,0.62143615445448819,0.62005229625535196,0.61875686839099087,0.61752586148838418]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8613043401510555E-2,-0.10834563818306055,3.1277279765371153,4.1784824702342149,4.9474556177165017,4.710160269262099,5.0056042312727156,3.5277824660109913,3.682596634470813,3.6208810788823742,3.7294434695945147,3.9004798750351215,4.5670547923679736,4.5840459594018776,4.6819675160362806,4.7776020599752558,4.9224452912406305,5.8363702116755789,5.8411406854098802,5.8443126029259824,6.3368289895147454,7.0010569921878929,7.5951839624607738,7.4680679695110417,7.3657199423256765,7.340610328392696,7.3274658355929772,7.5823868384668085,7.585527482426115,7.6148297292993554,7.563589024345279]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.861304340151052E-2,0.39429246967166515,2.9882616113922476,4.1592176336676925,5.0654231862098253,5.7006195789894019,6.0698915678578382,4.0421873986880419,4.1798183517245411,4.0396205021736122,4.1360545841755689,4.3117255075997321,5.0857023825320162,5.0424566196378704,5.0666022340827777,5.0623850867813038,5.1768803470523981,6.1339364827406238,6.0814030084155046,5.9967531152938092,6.2898036162110813,6.865847109355486,7.4491500573605176,7.2930643342202988,7.1623102863400634,7.1091573394253613,7.1107004687569244,7.3551460800782031,7.3355808910990001,7.3651278381154617,7.3346363531348855]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6244621789806329E-2,-2.8569178653900382E-2,0.10290681662043773,0.14626183058467443,0.17678705793390914,0.20052875718821597,0.20640828717353887,0.12197678177768684,0.12227936115198049,0.11346433625597276,0.11491645899589976,0.11656885496192318,0.13945155237016515,0.13336878667779115,0.13095445210526732,0.12946342857748866,0.12992944910444537,0.15561450874458652,0.14802210185145759,0.14533758991116311,0.1549166249586133,0.16123472292396052,0.16847197661089539,0.1644446854760106,0.16245947403581509,0.16287623290061368,0.16152867604408702,0.1682052126474399,0.16908893658626384,0.16933682831229702,0.16690825615466523]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.7036856531608822E-2,0.29504151535956802,3.8600276182172886,4.5093736536517648,4.9812111895758528,5.396482721591858,5.3826846388366105,3.5367080468695349,3.5010458809717946,3.2845064845009526,3.3012196983814306,3.3057411702309274,3.7809167150384635,3.6236024688810939,3.5538159106946794,3.5140726613868485,3.5076256240605681,4.049751859185112,3.8586577081476956,3.7992316610371235,4.0122234108106181,4.1106595444065457,4.2385904589316779,4.1510432628773293,4.1128621765642306,4.128421926854652,4.0941199842452471,4.2402821864818154,4.2643496532503686,4.2678989105160623,4.2094393999957065]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6244621789806329E-2,-2.8569178653900382E-2,6.7209179828341653E-2,8.7971198515069113E-2,9.9760753599774502E-2,0.14537979143035415,0.15336222630279253,0.12197678177768684,9.9182581414819948E-2,9.2099027569012282E-2,8.5193076212321653E-2,8.8480210000732695E-2,8.918010555642289E-2,9.7798539773222837E-2,0.10310327711352116,0.11667171017917279,9.9420155689226089E-2,0.11137420956337576,0.10936310186869723,0.11169957289319174,0.11862844564401008,0.1223230104084095,0.1242584109554435,0.11969349080935182,0.11753599992746892,0.11721868204305749,0.12273120627221239,0.12687204341039379,0.12644584613034807,0.12603534720039239,0.11963258626779219]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9933671664232433,-1.6661299422922027,1.6654383697340454,2.8662313917859996,3.8575488622368033,4.5470238486471812,4.7726843737989642,2.5989994691982008,3.1095889352493455,2.9609865087582805,3.050054849327251,3.1507801346336928,4.135985670945721,3.8411456417359178,3.9857203043255347,3.5516852494864359,3.5832389004724807,4.8414408513106819,4.785307901191115,4.5194610482555699,5.0409322905557286,5.4993670416341187,6.1680697617609122,6.0223337313416545,6.0473043318253499,6.1034109060062089,5.4264949090317964,5.7204314017489954,5.8578932606918865,5.9473024317279277,6.3874166201224574]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.61944680174965649,0.60699941297001736,0.60160603783745725,0.63554230403391354,0.60232375867728305,0.59960020023191662,0.60187198764736749,0.6021303032101406,0.60176875571140187,0.60052774367968709,0.60587275231372073,0.60757997257310614,0.60946320319280711,0.60586623133652018,0.6010588075736697,0.60316549565387889,0.60455313576020553,0.60355904170653696,0.60306380657144087,0.60171734723560744,0.6024612418298867,0.60289164081600488,0.60395527447972797,0.60541657861855591,0.60250687042832174,0.60097027609284648,0.60030750750985185,0.60009639325915076,0.60305868237976257]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,6.5758519208545847,5.1159976937187466,4.388078378363085,4.2204870250828863,4.102300952407953,6.1884479268768713,6.3251081446076034,6.8445659917807324,6.8890530375473205,6.9665266016992531,6.0509330112085546,6.2212400597105546,6.3790735486633485,6.645259444679084,6.6857447408732078,5.7647881799711911,5.8224576865597655,5.8435992758112913,5.8723112538214046,5.9023565862636227,5.6417402178378779,5.6641284233558959,5.6943526277134637,5.7309064907287155,5.7310850599386294,5.4929298611708228,5.4884572446524595,5.487946452841836,5.5181639886746625]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9933671664232433,-1.5977578258329481,1.6302964999251568,2.7904505288585346,3.7479106893883714,4.3927963462662225,4.5573349557149685,2.4890947522764315,2.9453661356261076,2.7854603469382346,2.8433317498158606,2.9029739643287931,3.7396492782662634,3.4493907166176596,3.5364377995184486,3.1357673392225358,3.1266250628683512,4.120013102437599,4.0376209135691683,3.7766050709857715,4.0911615643759021,4.4155376260009627,4.9241515407697696,4.7991842140957575,4.8034684795632492,4.8328031776156699,4.3315695280387398,4.5483012945251149,4.6432807614517628,4.7126723465276292,5.0524622964100177]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66296072649801452,0.65300988160624462,0.61944680174965649,0.60699941297001736,0.60160603783745725,0.63554230403391354,0.60232375867728305,0.59960020023191662,0.60187198764736749,0.6021303032101406,0.60176875571140187,0.60052774367968709,0.60587275231372073,0.60757997257310614,0.60946320319280711,0.60586623133652018,0.6010588075736697,0.60316549565387889,0.60455313576020553,0.60355904170653696,0.60306380657144087,0.60171734723560744,0.6024612418298867,0.60289164081600488,0.60395527447972797,0.60541657861855591,0.60250687042832174,0.60097027609284648,0.60030750750985185,0.60009639325915076,0.60305868237976257]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.78352755067738222,-0.54476957420661143,2.7987225028298428,3.7080174547281946,4.4100838653520311,4.1550913578203668,4.4065992873180937,2.9233948136059902,3.0300945786862896,2.9281206216435098,3.0131402079589256,3.1286338540172367,3.7808123005579413,3.7794668027261547,3.8440596844734665,3.8881131300792573,3.9978479799926361,4.8906012569081714,4.8959707324697108,4.9194260503022118,5.3386743867631825,5.8429325136294912,6.3704979264003541,6.275172998956335,6.196388157759448,6.1732466418582828,6.1592223424172454,6.4306780647500696,6.4399852183901087,6.4617236038489336,6.4078184282967854]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20576229646714028,-0.20706001138131386,4.7168408610203105E-2,0.11331727046270276,0.15375832340549667,0.12787187071635131,0.12937937899148638,3.4620227262014164E-2,3.4045503297564818E-2,2.2974845883374683E-2,2.2616791287593613E-2,2.4097890240755041E-2,4.8677925451426476E-2,4.5697572140499354E-2,4.4571702545166347E-2,4.0706403942918523E-2,3.7936027768019118E-2,6.5490130203359573E-2,6.3250161446356604E-2,6.1583453427032572E-2,6.2900306727667346E-2,6.542421392065563E-2,7.5383702757869972E-2,0.10369119016064703,0.10096693988378709,9.8681813029818224E-2,9.6863747471678766E-2,0.1035397091669486,0.10240271093432593,0.1014609772323574,9.9922292467569715E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-452.31306011305946,-734.90081268495805,-975.45670332743384,-709.58322839754328,-697.48667417492243,85.278313512661043,-326.31358491189621,-316.00218686399762,-456.61426313778611,-447.76663376809279,-838.32318528139103,-627.47944937197644,-517.90044071952207,-246.76749457901087,-606.96071786300308,-916.96655838636116,-910.2933913352831,-846.0263586904789,-912.29824179961861,-952.95055284632326,-1093.5462111508409,-1095.4232945086305,-1136.3422205778602,-1177.983302895952,-1031.6821220774846,-1131.4427718439374,-1188.7937301559186,-1235.1216199594651,-1400.2766536104596]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2815.598273999999,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,62.8,74.8,81.5,83.4,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7,83.7]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,23.696417980236184,24.170346339840908,24.653753266637725,25.146828331970479,25.649764898609895,30.051985512392893,30.65302522264075,31.266085727093564,31.891407441635437,32.529235590468147,38.674673379899367,39.448166847497355,40.237130184447302,41.041872788136246,41.862710243898974,44.819775415286131,45.716170923591854,46.630494342063692,47.563104228904969,48.514366313483066,51.499589663732984,52.529581457007644,53.580173086147795,54.651776547870753]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,36.700975056727387,29.050128446905344,25.571282629350858,24.749914695187545,25.574614511240298,24.234099951059189,22.829559684930079,24.55243828448809,25.337479289287085,26.261359420768475,27.464330040123208,29.900406819027623,30.338918971496931,33.959997586848402,35.524626768741193,37.409966257072391,38.66448699071811,41.022167275635198,41.483172005728399,42.887622327402681,44.353740826741493,45.4916003178745,45.94209864617261,46.588942540983012,51.009327801411551,52.842792901619013,53.117907431904577,53.772024727062245,52.086415513396311]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8202.3728517292766,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-108.51868828689753,-146.00813438621643,-162.97337026989436,-169.40081952851784,-177.860244614838,-182.03826414575033,-190.70418801736338,-202.81481004243875,-213.97141346823133,-224.32537164485944,-233.21679462831202,-241.53855129048742,-253.74948102652442,-270.23240377910213,-284.06173801685509,-293.25194594903689,-302.33110837034155,-311.06773957980192,-319.73337263413407,-328.75106459648572,-337.74778221893735,-346.84043098393749,-356.47145008547432,-366.89543243617101,-376.51786201342162,-384.78228904689587,-393.31946316754801,-402.641641717992,-413.63710359641732]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13748.214978106378,0,-133,-133,-133,-133,-133,0,0,-65.833114077968659,-145.56227171839006,-203.52212065681152,-431.27010170481913,-456.14970267561927,-234.19586144553017,-244.62362504539033,-228.10539159705982,-242.16847203269208,-257.6037746971412,-350.43558842457281,-350.40560095338731,-356.76616324782174,-354.94746794328682,-369.70684230183008,-493.88181435394011,-501.50695320486119,-510.30784800412982,-531.3215334762815,-558.13231312104949,-619.44321855404667,-629.01754910432521,-639.63199964757314,-652.70082079354222,-666.41747669172116,-722.20502884718769,-738.24576147374808,-756.20083931718341,-772.90572299446762]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 6","index":58,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4097461.1913909768}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-11T16:58:48","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 6"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 6"]
[null,"Live Scenario",null,null,null,"Scenario 6 x1"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,0,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19972.645628753522,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-40.171846241370751,-57.093546886759526,-80.606755269672291,-113.76620694203946,-157.08000390052212,-210.60863362177821,-271.42079955075206,-332.1929806612747,-385.68015337706294,-433.39257996798,-473.27856951080639,-511.47985297145851,-567.32466217226226,-645.16753073396603,-714.71156664980833,-762.2485850878129,-807.74854170146989,-853.26603317992931,-899.06321375331595,-945.22219137619948,-991.8063684283743,-1038.8766736426824,-1086.4932801469579,-1134.7158693157728,-1183.6037465998481,-1233.2159401400572,-1283.6112954291461,-1334.8485675226416,-1386.9865111174088]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5071.9223477269843,null,0,0,0,0,0,0,-24.468197044374616,-51.064663489234434,-37.660027441420873,-34.683085151686491,-39.205165384825861,-51.013188513355317,-61.355031752572145,-72.526453945535039,-84.055868056078182,-95.912608801467201,-109.91240830496669,-121.68388962044364,-135.12695134162661,-150.94546769414913,-167.0313839752495,-182.74456445026885,-196.43243052208183,-212.50160179455787,-234.96117640683113,-252.80201310923206,-241.9044004017652,-239.23771303614572,-252.23141036989404,-265.210757898157,-276.00406673723,-281.65555438354636,-290.88226073986988,-296.94750900316603,-302.45374602541926,-309.30875233183326]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36617.212420888129,null,499,596,696,727,669.997897302208,-1108.3540230042418,-1193.2009928996067,3.5678735232718282,619.14104859870713,994.61624740553157,1221.2725620463498,1310.4111036816687,480.86001500539692,493.46895297355377,402.40124401707703,423.83764729412701,462.39275207314859,787.64701122561769,774.74449543498281,792.12819940500549,777.67273989362343,783.30603547662258,1233.6880978883164,1237.6481030544771,1247.5487807199911,1307.1209202862258,1390.4962141562212,1601.5678978969381,2037.9166322054145,2048.5790549753428,2067.1227220687806,2088.7434315249193,2230.4414748074923,2266.6723827758506,2305.8635321476263,2339.8923669274859]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23393.477378223062,null,366,463,563,594,536.997897302208,-1108.3540230042418,-1193.2009928996067,-28.195133751693426,503.772652106549,821.51566210414228,916.41070588713649,874.70086076269354,249.07837091783091,252.65036372099581,178.10067310668754,185.45791769690146,208.5570901821394,443.3398492642761,430.48475429555373,441.52104578010938,428.8928749238388,419.77054766034132,750.13049790683931,746.54160850318203,747.71351947105006,786.33967827062133,842.96715208156502,995.47536220261907,1422.3560002152869,1422.671946512429,1428.9547759600391,1437.5775624562607,1536.2693199704331,1555.8526126402826,1577.6306383491296,1595.4955876274619]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,32.524474112448445,51.610161254028526,65.580441978196973,99.707511070028659,118.07963251034744,154.73205600646224,162.34615559381632,168.06816035311795,143.47326964177955,154.28866040164348,119.29186644824767,155.66463104594072,206.19671050684428,265.84374136123097,186.61142509450497,183.48900499658384,188.1215988614058,193.67803919874041,199.47965961185173,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,909.62521209206204,1317.0231164915592,1826.6403390256601,2610.2417317138793,3515.8784204064837,4697.8582908428662,5887.5528916364619,7067.9733541532496,7973.5526275522043,8928.7579911990142,9529.1062197224364,10418.608046164445,11707.05377855378,13454.479920070891,14419.271179271627,15308.423639153069,16193.76948720425,17083.605806812982,17979.859529566333,18883.805934105432,19796.642434601163,20719.54783746344,21653.690088267904,22600.228815047227,23560.317302346841,24535.104363115381,25525.736158621305,26533.357974761711,27559.11595881723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17337.187275262091,17094.088817151773,16668.350571672385,16600.49807473482,16700.626078340883,17074.777124567561,17595.238113506588,18266.835890373353,18859.875550793418,19395.443879237806,19707.027769944103,20057.872390646262,20415.673862072126,21201.411742461132,22097.865310942692,22994.037541147733,23428.080997004225,24124.489590743273,25493.588564432965,26359.495674570098,25643.191774906052,25504.952888229574,26386.437172390702,27810.308827092638,29003.061831629777,29947.962639173445,31186.058872725778,32255.191649022923,33209.904097487568,34277.544509510692,35652.749688446922]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1411.3432588451178,2342.0104650284447,2382.474701438683,2608.5649752235454,2934.2628409220902,3731.4144201094941,4216.5045954752904,4942.2312475052895,5669.7350635635548,6395.7956516295817,7260.8728591427844,7919.970230968288,8681.6126223903702,9596.6454522338827,10495.566182810895,11327.962546036819,11966.170367904975,12757.652462323933,14008.671194646782,14848.049082106194,14620.651439042884,14629.373867860209,15114.31797602917,15715.409765717781,16196.589707308091,16632.718517865796,17084.191581097097,17462.224245127494,17784.058603018137,18196.785949881731,18955.595949684423]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,604.86139664790778,1028.1869677708512,1096.5934468644734,1231.149305927978,1405.4171906647553,1786.2587471298975,2045.1677250857367,2417.5484648511656,2801.8622685359574,3197.0869600489036,3663.746943498888,4056.1296540147846,4504.2317113875488,5031.515589804967,5567.7127991749785,6091.4854816756233,6547.7476840693889,7083.3867264853088,7832.03921356109,8426.7337703076664,8063.4800133921672,7974.5904345381841,8407.7136789964607,8840.3585966052906,9200.1355579075916,9388.5184794516044,9696.0753579956599,9898.2503001055247,10081.791534180635,10310.291744394433,10645.941158427637]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,11989.835466194863,12939.938000984153,12670.672368239442,12607.528630113444,12663.942685033568,12866.664290914428,13148.698748328172,13785.183668639593,14432.553629439633,15086.481306992811,15648.971239289909,16218.042547155785,16941.929444926351,17894.836362317787,18836.885704354747,19519.15977733388,20107.599269937036,20924.532445848894,22409.733552182333,23324.925266616679,22684.131452435049,22603.964302398392,23522.031655025628,24555.768362323066,25396.725265215679,26021.236997317395,26780.266939092751,27360.474545233013,27865.85013719877,28507.077694276162,29601.537108112057]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5347.3518090672278,4154.1508161676193,3997.6782034329426,3992.9694446213762,4036.6833933073158,4208.1128336531328,4446.5393651784161,4481.6522217337606,4427.321921353785,4308.9625722449946,4058.0565306541939,3839.8298434904773,3473.7444171457755,3306.5753801433457,3260.9796065879455,3474.8777638138527,3320.4817270671883,3199.9571448943789,3083.8550122506313,3034.5704079534189,2959.060322471003,2900.9885858311827,2864.405517365074,3254.5404647695723,3606.3365664140983,3926.7256418560501,4405.7919336330269,4894.7171037899097,5344.0539602887984,5770.4668152345293,6051.2125803348645]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5347.3518090672242,4154.1508161676174,3997.6782034329417,3992.9694446213753,4036.6833933073176,4208.1128336531328,4446.5393651784179,4481.6522217337606,4427.3219213537923,4308.9625722449982,4058.0565306541994,3839.8298434904809,3473.7444171457778,3306.5753801433475,3260.9796065879523,3474.877763813854,3320.4817270671979,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,3254.5404647695741,3606.3365664141047,3926.7256418560519,4405.7919336330415,4894.7171037899179,5344.0539602888184,5770.4668152345421,6051.2125803348754]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,null,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47799.84430925663,null,0,0,0,0,0,-447,-279.45546019532406,-292.82919510495191,-483.57713842783681,-604.19425852794143,-931.4946687220903,-1081.0888140334453,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42756.533310477687,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1045.0725945896643,1403.1383201092924,1637.667122449601,1557.5915129107084,1516.450880917215,388.977911961068,420.20004653820251,337.7864618740025,664.36726990677244,605.13898993925477,1330.3446565964625,961.41333994861043,572.79312974094546,94.282654510444445,1015.9502155539124,1467.1336677330291,1481.7204104017721,1505.2384076751889,1529.6143462710215,1550.9020815424831,1739.8823107845383,1766.1405399294626,1793.6644428809755,1822.0424803478963,1848.1423988823572,1995.1791324391447,2030.0461150733104,2067.0911674030963,2105.9606785326682]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29532.798267812635,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1013.309587314699,1287.7699236171343,1464.5665371482119,1252.729656751495,1080.7406379982399,157.19626787350199,179.38145728564456,113.485890963613,425.98754030954689,351.30332804824559,986.03749463512099,617.1535988091814,222.18597611604935,-254.49721045934018,652.4147277376311,983.57606775155205,990.61391585047704,1005.4031464262479,1008.8331042554171,1003.3730194678269,1133.7897750902193,1150.579907939335,1167.7573344180616,1183.8745342391549,1196.9765298136986,1301.0069776020855,1319.2263449377424,1338.8582736045996,1361.5638992326442]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26216.468808827209,null,0,0,0,0,0,1411.3432588451178,930.66720618332681,40.464236410238478,226.09027378486223,325.69786569854494,797.15157918740397,485.09017536579609,725.72665202999906,727.50381605826533,726.06058806602721,865.07720751320278,659.09737182550396,761.64239142208294,915.03282984351165,898.92073057701191,832.39636322592378,638.20782186815666,791.48209441895847,1251.0187323228499,839.377887459411,1183.9456157818072,939.3896350006529,525.40834457919766,827.18206347347439,806.87780728885514,1233.2803897451104,936.56323859709335,1103.7593160603976,1049.3381739489057,1138.7879349296227,1623.8872073158971]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11235.629489497378,null,0,0,0,0,0,604.86139664790778,398.85737407856874,17.341815604387925,96.895831622083833,139.58479958509071,341.63639108031606,207.89578944248407,311.02570801285674,311.78734973925657,311.16882345686884,370.74737464851557,282.4703022109303,326.41816775232132,392.1569270757908,385.25174167586232,356.74129852539591,273.51763794349574,339.20661189383941,536.15088528122146,359.73338033974767,507.40526390648893,402.5955578574227,225.17500481965621,354.50659863148906,345.80477455236655,528.54873846219016,401.38424511304004,473.03970688302769,449.7163602638168,488.05197211269558,695.95166027824166]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7260.8728591427844,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1411.3432588451178,-930.66720618332681,-40.464236410238478,-226.09027378486223,-325.69786569854494,-797.15157918740397,-485.09017536579609,-725.72665202999906,-727.50381605826533,-726.06058806602721,-865.07720751320278]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5661.6106787967283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1123.4610339312219,-733.38953711317095,-31.289473397524759,-174.09309139255367,-251.23857114822113,-616.16988365540635,-375.48292095253743,-561.74702551302937,-563.12263519187309,-562.00550792431443,-669.61099857687441]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26004.153879683683,null,269,284,359,290,352,602.75777456538538,147.80450607914236,80.693537036067255,632.76683448030747,961.19951391118298,896.72065609862398,816.72228357925906,239.8210322207641,264.70711428579659,197.19400831216888,407.78746668270361,342.1468921593783,1122.3253933463616,968.06985774384225,545.43626449020917,-204.58698856067812,604.62700539126547,1153.8438946038289,1805.5831874343601,1222.5110291979126,-310.16354795857569,290.72793215973229,1424.073596072835,1526.8385038081328,1322.9473258843034,1100.192329599804,1229.5815016203958,1134.5442245633667,1063.2363990971664,1203.6555689830138,1656.3887827956269]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-363.44739867064925,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27.895771141351247,-116.10213264374397,-49.284604297215878,-75.510085482411341,-58.071736639820301,-36.583068466106511,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1397.3302373363483,1538.3084883732383,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20.427537229036716,27.25379227128883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1417.757774565385,1565.5622806445272,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.2759576141834259E-12,0,-5.4569682106375694E-12,-3.637978807091713E-12,0,0,-6.8212102632969618E-12,0,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-1.4551915228366852E-11,-8.1854523159563541E-12,-2.0008883439004421E-11,-1.2732925824820995E-11,-1.0913936421275139E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,6.8212102632969618E-13,4.5474735088646412E-13,4.5474735088646412E-13,9.0949470177292824E-13,9.0949470177292824E-13,6.8212102632969618E-13,6.8212102632969618E-13,9.0949470177292824E-13,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1105170097105015E-2,-4.5293852174410468E-2,5.8312412606440364E-2,0.10831094294811321,0.14006488609575515,0.15017834392714205,0.14798784720760261,8.9940361803733673E-2,8.9228670182879805E-2,8.2163125019760322E-2,8.2284445821711863E-2,8.2726444040125843E-2,9.8517981038009836E-2,9.5894464487778427E-2,9.4206839676553578E-2,9.1299778750961652E-2,9.1315853992614535E-2,0.10882146606892014,0.10768938540158046,0.10703203666786565,0.10768867842438537,0.1093593971698075,0.11580325972040573,0.1150805635861456,0.11423999607182309,0.11345561020016549,0.11360618246694053,0.11751532305140724,0.11773320601794077,0.11789234953777974,0.1172266611265836]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.52433138166957838,0.59145548530330805,0.62487369271101301,0.63808159608587889,0.64749476555917829,0.55521862160046886,0.55733992918842001,0.54569549301621845,0.54817503350129704,0.55010804661099888,0.58384674399447745,0.57969563677551195,0.5805189059241217,0.57985552356013814,0.57923244342795155,0.61412741248331848,0.61194190442370977,0.61041797635628681,0.60893783576720617,0.60722273497404833,0.61667420578306853,0.61503662155435923,0.61346295492369041,0.61192449097744539,0.61023302174314442,0.61545148572916719,0.61408289681545014,0.61280563762645535,0.61159489196783767]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8613043401510555E-2,-0.10834563818306055,2.4201371524187558,3.6695499265166949,4.4926987859777894,4.7922464254849801,4.8603243468150632,3.4942691868592806,3.6213272025674264,3.5613681306734772,3.6701953896998405,3.8401907719048181,4.4838887062789592,4.5030871980518636,4.6029051353503343,4.7005182710833369,4.8461135625411043,5.7262612947486051,5.7358237627986659,5.7440206464991954,6.2308533771142605,6.8881438523587901,7.463142954593021,7.3474003565811392,7.2483668871854556,7.2039096096706796,7.1785840922111115,7.3689927479257413,7.3990648204263092,7.4292962365733866,7.3815065525764965]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.861304340151052E-2,0.39429246967166515,2.3902487729755051,3.6678477278499653,4.5960225821217477,5.304515899776419,5.8791798630137446,4.0049303533186507,4.1037254018038514,3.9675222744381915,4.0652014029297261,4.239690913390052,4.9857897342314192,4.9468604595738048,4.975136455117525,4.9752099269923953,5.0912419926881505,6.0105805301996149,5.9645005163346285,5.8874662502588526,6.1791274495607551,6.7475704480131844,7.309022160359949,7.1642322541597734,7.0390617337078307,6.9727038550088363,6.9581330120916407,7.1309897099964736,7.1548071947083152,7.184471618935615,7.156118790514495]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6244621789806329E-2,-2.8569178653900382E-2,7.1955357744496809E-2,0.12351295087685769,0.15637492665305808,0.18363094676652339,0.19864392460011063,0.11836367694879182,0.11857669080773793,0.11016413398997398,0.11177891877273963,0.11358883674653375,0.13561563915170285,0.12990777194103084,0.12778094276008531,0.1265044491549967,0.12714205759424724,0.15179485776250007,0.14461270542416585,0.14217514838786441,0.15170756634063062,0.15810103414328733,0.16498942343084924,0.16125322608109588,0.15917626250448222,0.15880623016429124,0.15768480451745637,0.16325806813023847,0.16421325749928325,0.16450478512617522,0.1621684725236405]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.7036856531608822E-2,0.29504151535956802,3.087556405008594,3.976636321141013,4.5196143090145808,5.0215117853255284,5.2135644902088281,3.4424731717993611,3.4149462473783365,3.2081536133826365,3.2290331207573262,3.2378432108391042,3.6950378722030393,3.546521247534081,3.4834420303342051,3.4486306690984896,3.4462545412095729,3.9662033535474048,3.7843780553748028,3.7304213966677469,3.9424604047133238,4.0428476819501009,4.1633495451439053,4.082146806269777,4.041226127827942,4.0381953008031113,4.0110855076573975,4.136027519927139,4.1579689576118328,4.1625581356953285,4.10607161622164]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6244621789806329E-2,-2.8569178653900382E-2,6.1831389950607288E-2,8.318138187263642E-2,9.4956320081392404E-2,0.12573083771748442,0.15025325557529104,0.10284226501075247,9.7306673596453674E-2,9.0513427096639718E-2,8.3894404665376426E-2,8.7273467545538261E-2,8.7839187346717917E-2,9.6509657580147429E-2,0.10192121058456484,0.11548990139010805,9.8587351649543201E-2,0.11151872202951289,0.11129943078103732,0.1101187318753022,0.1170428193160664,0.1208081442411332,0.12266844636550592,0.11921743890554261,0.11701035986605779,0.11620388575490068,0.12189310487311582,0.12497860963319882,0.12450459077304302,0.1241212075546813,0.11775355522642919]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9933671664232433,-1.6661299422922027,0.8090509544113379,2.2215627264846969,3.2628066849096786,4.0428420742743167,4.53038346017299,2.4957506327885453,2.9779859800790991,2.8300580158411281,2.9176236318471345,3.0150046174726479,3.9597509997206966,3.6682725449004976,3.8123542652135001,3.3828276109539113,3.4120658033254871,4.610491373536429,4.5577428741856636,4.2967344254549928,4.7996508074247997,5.2363042552124544,5.8641870738358506,5.730457353114434,5.7593636332120575,5.7978528864612819,5.1159298990921265,5.39095233434562,5.5475884177551444,5.6379482866129598,6.0827754848756435]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9933671664232433,-1.5977578258329481,0.81913499345298524,2.1719595111811305,3.1759875254120815,3.9105368084289776,4.3288648732905006,2.3935577863921451,2.8202192551135497,2.663022125670226,2.721183247700858,2.7799718503938364,3.581861241881108,3.2972639775077588,3.3862916741908196,2.9922864819319237,2.9837856236286964,3.9297945412967024,3.8525900544639748,3.5988777823479481,3.9045430966396095,4.2132123820557918,4.6899547274612354,4.5748468160453664,4.5836519947458232,4.6024173189313018,4.0953063500106408,4.2957713107902844,4.4128040260089803,4.4825562172721183,4.8253164768575036]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.78352755067738222,-0.54476957420661143,2.0911316787114833,3.1990849110106745,3.9553270336133188,4.2371775140432479,4.2613194028604422,2.8693830615817331,2.9599788556968063,2.8606965495417369,2.9466426450937493,3.0620265914494542,3.6918385184753673,3.6932999310094714,3.7605458030404431,3.8074551510246177,3.918584446689664,4.7780905162348866,4.7886591661334732,4.8174415005984201,5.2317427733339326,5.7302090327631348,6.2392107987915821,6.155385267577012,6.0813500107477463,6.0448820833244579,6.0251832277495483,6.2270195919378217,6.252338958481479,6.2749834916967302,6.2243693630681625]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20576229646714028,-0.20706001138131386,-4.4953947352513934E-3,7.817962626085917E-2,0.12393888168478344,0.13300960980893217,0.12091746700392857,3.3185976060712365E-2,3.1748905383288478E-2,2.1089116124037736E-2,2.0853823969880808E-2,2.2405839123122356E-2,4.5879878519102878E-2,4.3073391179095304E-2,4.2117991892373974E-2,3.8483615277389298E-2,3.5883664308065701E-2,6.2189542762139297E-2,6.0104765919879045E-2,5.857687977565014E-2,6.0003247431010251E-2,6.2633438622880719E-2,7.2079459092693365E-2,0.10040730129892086,9.7832847568120912E-2,9.558788160529004E-2,9.3819902657822835E-2,9.8165900761670435E-2,9.7259355662217634E-2,9.6337421038311166E-2,9.483845959644889E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-870.65508007965536,-862.643741146926,-796.99812376826594,-861.84976375303268,-901.03888872138532,-1032.0584306687256,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2737.698273999998,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,52.9,67.8,75.400000000000006,81,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,36.700975056727387,29.050128446905344,25.571282629350858,24.749914695187545,25.574614511240298,24.704507294968931,23.44843964731357,25.17428420513248,25.961912133721881,26.887974743092517,28.092696799449868,30.530066147786961,30.969382893771513,34.590747684853255,36.155112795490098,38.039604693201781,39.292659543366739,41.648219317201701,42.106410950250471,43.507315942220245,44.969115477022207,46.101839141492803,46.546339656343527,47.18627665395843,51.598796786450599,52.842792901619013,53.117907431904577,53.772024727062245,52.086415513396311]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8262.8185955211375,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-108.51868828689753,-146.00813438621643,-162.97337026989436,-169.40081952851784,-177.860244614838,-184.53969280640257,-195.65887114206376,-207.64216810559418,-218.65934775133687,-228.86117209885523,-237.58711408259671,-245.7293786646697,-257.74611350828934,-274.01941793026782,-287.62295976835213,-296.57041944414897,-305.38906361410926,-313.84655885099897,-322.21355561468698,-330.91219217161171,-339.56847889962819,-348.29832590170946,-357.54313650753983,-367.55642574736152,-376.74255610930487,-384.78228904689587,-393.31946316754801,-402.641641717992,-413.63710359641732]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,0,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 7","index":59,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4097461.1913909768}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-11T16:58:50","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 7"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 7"]
[null,"Live Scenario",null,null,null,"Scenario 7 x2"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,0,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19972.645628753522,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-40.171846241370751,-57.093546886759526,-80.606755269672291,-113.76620694203946,-157.08000390052212,-210.60863362177821,-271.42079955075206,-332.1929806612747,-385.68015337706294,-433.39257996798,-473.27856951080639,-511.47985297145851,-567.32466217226226,-645.16753073396603,-714.71156664980833,-762.2485850878129,-807.74854170146989,-853.26603317992931,-899.06321375331595,-945.22219137619948,-991.8063684283743,-1038.8766736426824,-1086.4932801469579,-1134.7158693157728,-1183.6037465998481,-1233.2159401400572,-1283.6112954291461,-1334.8485675226416,-1386.9865111174088]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5071.9223477269843,null,0,0,0,0,0,0,-24.468197044374616,-51.064663489234434,-37.660027441420873,-34.683085151686491,-39.205165384825861,-51.013188513355317,-61.355031752572145,-72.526453945535039,-84.055868056078182,-95.912608801467201,-109.91240830496669,-121.68388962044364,-135.12695134162661,-150.94546769414913,-167.0313839752495,-182.74456445026885,-196.43243052208183,-212.50160179455787,-234.96117640683113,-252.80201310923206,-241.9044004017652,-239.23771303614572,-252.23141036989404,-265.210757898157,-276.00406673723,-281.65555438354636,-290.88226073986988,-296.94750900316603,-302.45374602541926,-309.30875233183326]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36617.212420888129,null,499,596,696,727,669.997897302208,-1108.3540230042418,-1193.2009928996067,3.5678735232718282,619.14104859870713,994.61624740553157,1221.2725620463498,1310.4111036816687,480.86001500539692,493.46895297355377,402.40124401707703,423.83764729412701,462.39275207314859,787.64701122561769,774.74449543498281,792.12819940500549,777.67273989362343,783.30603547662258,1233.6880978883164,1237.6481030544771,1247.5487807199911,1307.1209202862258,1390.4962141562212,1601.5678978969381,2037.9166322054145,2048.5790549753428,2067.1227220687806,2088.7434315249193,2230.4414748074923,2266.6723827758506,2305.8635321476263,2339.8923669274859]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23393.477378223062,null,366,463,563,594,536.997897302208,-1108.3540230042418,-1193.2009928996067,-28.195133751693426,503.772652106549,821.51566210414228,916.41070588713649,874.70086076269354,249.07837091783091,252.65036372099581,178.10067310668754,185.45791769690146,208.5570901821394,443.3398492642761,430.48475429555373,441.52104578010938,428.8928749238388,419.77054766034132,750.13049790683931,746.54160850318203,747.71351947105006,786.33967827062133,842.96715208156502,995.47536220261907,1422.3560002152869,1422.671946512429,1428.9547759600391,1437.5775624562607,1536.2693199704331,1555.8526126402826,1577.6306383491296,1595.4955876274619]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,32.524474112448445,51.610161254028526,65.580441978196973,99.707511070028659,118.07963251034744,154.73205600646224,162.34615559381632,168.06816035311795,143.47326964177955,154.28866040164348,119.29186644824767,155.66463104594072,206.19671050684428,265.84374136123097,186.61142509450497,183.48900499658384,188.1215988614058,193.67803919874041,199.47965961185173,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,909.62521209206204,1317.0231164915592,1826.6403390256601,2610.2417317138793,3515.8784204064837,4697.8582908428662,5887.5528916364619,7067.9733541532496,7973.5526275522043,8928.7579911990142,9529.1062197224364,10418.608046164445,11707.05377855378,13454.479920070891,14419.271179271627,15308.423639153069,16193.76948720425,17083.605806812982,17979.859529566333,18883.805934105432,19796.642434601163,20719.54783746344,21653.690088267904,22600.228815047227,23560.317302346841,24535.104363115381,25525.736158621305,26533.357974761711,27559.11595881723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17337.187275262091,17094.088817151773,16668.350571672385,16600.49807473482,16700.626078340883,17074.777124567561,17595.238113506588,18266.835890373353,18859.875550793418,19395.443879237806,19707.027769944103,20057.872390646262,20415.673862072126,21201.411742461132,22097.865310942692,22994.037541147733,23428.080997004225,24124.489590743273,25493.588564432965,26359.495674570098,25643.191774906052,25504.952888229574,26386.437172390702,27810.308827092638,29003.061831629777,29947.962639173445,31186.058872725778,32255.191649022923,33209.904097487568,34277.544509510692,35652.749688446922]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1411.3432588451178,2342.0104650284447,2382.474701438683,2608.5649752235454,2934.2628409220902,3731.4144201094941,4216.5045954752904,4942.2312475052895,5669.7350635635548,6395.7956516295817,7260.8728591427844,7919.970230968288,8681.6126223903702,9596.6454522338827,10495.566182810895,11327.962546036819,11966.170367904975,12757.652462323933,14008.671194646782,14848.049082106194,14620.651439042884,14629.373867860209,15114.31797602917,15715.409765717781,16196.589707308091,16632.718517865796,17084.191581097097,17462.224245127494,17784.058603018137,18196.785949881731,18955.595949684423]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,604.86139664790778,1028.1869677708512,1096.5934468644734,1231.149305927978,1405.4171906647553,1786.2587471298975,2045.1677250857367,2417.5484648511656,2801.8622685359574,3197.0869600489036,3663.746943498888,4056.1296540147846,4504.2317113875488,5031.515589804967,5567.7127991749785,6091.4854816756233,6547.7476840693889,7083.3867264853088,7832.03921356109,8426.7337703076664,8063.4800133921672,7974.5904345381841,8407.7136789964607,8840.3585966052906,9200.1355579075916,9388.5184794516044,9696.0753579956599,9898.2503001055247,10081.791534180635,10310.291744394433,10645.941158427637]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,11989.835466194863,12939.938000984153,12670.672368239442,12607.528630113444,12663.942685033568,12866.664290914428,13148.698748328172,13785.183668639593,14432.553629439633,15086.481306992811,15648.971239289909,16218.042547155785,16941.929444926351,17894.836362317787,18836.885704354747,19519.15977733388,20107.599269937036,20924.532445848894,22409.733552182333,23324.925266616679,22684.131452435049,22603.964302398392,23522.031655025628,24555.768362323066,25396.725265215679,26021.236997317395,26780.266939092751,27360.474545233013,27865.85013719877,28507.077694276162,29601.537108112057]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5347.3518090672278,4154.1508161676193,3997.6782034329426,3992.9694446213762,4036.6833933073158,4208.1128336531328,4446.5393651784161,4481.6522217337606,4427.321921353785,4308.9625722449946,4058.0565306541939,3839.8298434904773,3473.7444171457755,3306.5753801433457,3260.9796065879455,3474.8777638138527,3320.4817270671883,3199.9571448943789,3083.8550122506313,3034.5704079534189,2959.060322471003,2900.9885858311827,2864.405517365074,3254.5404647695723,3606.3365664140983,3926.7256418560501,4405.7919336330269,4894.7171037899097,5344.0539602887984,5770.4668152345293,6051.2125803348645]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5347.3518090672242,4154.1508161676174,3997.6782034329417,3992.9694446213753,4036.6833933073176,4208.1128336531328,4446.5393651784179,4481.6522217337606,4427.3219213537923,4308.9625722449982,4058.0565306541994,3839.8298434904809,3473.7444171457778,3306.5753801433475,3260.9796065879523,3474.877763813854,3320.4817270671979,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,3254.5404647695741,3606.3365664141047,3926.7256418560519,4405.7919336330415,4894.7171037899179,5344.0539602888184,5770.4668152345421,6051.2125803348754]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,null,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47799.84430925663,null,0,0,0,0,0,-447,-279.45546019532406,-292.82919510495191,-483.57713842783681,-604.19425852794143,-931.4946687220903,-1081.0888140334453,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42756.533310477687,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1045.0725945896643,1403.1383201092924,1637.667122449601,1557.5915129107084,1516.450880917215,388.977911961068,420.20004653820251,337.7864618740025,664.36726990677244,605.13898993925477,1330.3446565964625,961.41333994861043,572.79312974094546,94.282654510444445,1015.9502155539124,1467.1336677330291,1481.7204104017721,1505.2384076751889,1529.6143462710215,1550.9020815424831,1739.8823107845383,1766.1405399294626,1793.6644428809755,1822.0424803478963,1848.1423988823572,1995.1791324391447,2030.0461150733104,2067.0911674030963,2105.9606785326682]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29532.798267812635,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1013.309587314699,1287.7699236171343,1464.5665371482119,1252.729656751495,1080.7406379982399,157.19626787350199,179.38145728564456,113.485890963613,425.98754030954689,351.30332804824559,986.03749463512099,617.1535988091814,222.18597611604935,-254.49721045934018,652.4147277376311,983.57606775155205,990.61391585047704,1005.4031464262479,1008.8331042554171,1003.3730194678269,1133.7897750902193,1150.579907939335,1167.7573344180616,1183.8745342391549,1196.9765298136986,1301.0069776020855,1319.2263449377424,1338.8582736045996,1361.5638992326442]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26216.468808827209,null,0,0,0,0,0,1411.3432588451178,930.66720618332681,40.464236410238478,226.09027378486223,325.69786569854494,797.15157918740397,485.09017536579609,725.72665202999906,727.50381605826533,726.06058806602721,865.07720751320278,659.09737182550396,761.64239142208294,915.03282984351165,898.92073057701191,832.39636322592378,638.20782186815666,791.48209441895847,1251.0187323228499,839.377887459411,1183.9456157818072,939.3896350006529,525.40834457919766,827.18206347347439,806.87780728885514,1233.2803897451104,936.56323859709335,1103.7593160603976,1049.3381739489057,1138.7879349296227,1623.8872073158971]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11235.629489497378,null,0,0,0,0,0,604.86139664790778,398.85737407856874,17.341815604387925,96.895831622083833,139.58479958509071,341.63639108031606,207.89578944248407,311.02570801285674,311.78734973925657,311.16882345686884,370.74737464851557,282.4703022109303,326.41816775232132,392.1569270757908,385.25174167586232,356.74129852539591,273.51763794349574,339.20661189383941,536.15088528122146,359.73338033974767,507.40526390648893,402.5955578574227,225.17500481965621,354.50659863148906,345.80477455236655,528.54873846219016,401.38424511304004,473.03970688302769,449.7163602638168,488.05197211269558,695.95166027824166]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7260.8728591427844,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1411.3432588451178,-930.66720618332681,-40.464236410238478,-226.09027378486223,-325.69786569854494,-797.15157918740397,-485.09017536579609,-725.72665202999906,-727.50381605826533,-726.06058806602721,-865.07720751320278]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5661.6106787967283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1123.4610339312219,-733.38953711317095,-31.289473397524759,-174.09309139255367,-251.23857114822113,-616.16988365540635,-375.48292095253743,-561.74702551302937,-563.12263519187309,-562.00550792431443,-669.61099857687441]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26004.153879683683,null,269,284,359,290,352,602.75777456538538,147.80450607914236,80.693537036067255,632.76683448030747,961.19951391118298,896.72065609862398,816.72228357925906,239.8210322207641,264.70711428579659,197.19400831216888,407.78746668270361,342.1468921593783,1122.3253933463616,968.06985774384225,545.43626449020917,-204.58698856067812,604.62700539126547,1153.8438946038289,1805.5831874343601,1222.5110291979126,-310.16354795857569,290.72793215973229,1424.073596072835,1526.8385038081328,1322.9473258843034,1100.192329599804,1229.5815016203958,1134.5442245633667,1063.2363990971664,1203.6555689830138,1656.3887827956269]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-363.44739867064925,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27.895771141351247,-116.10213264374397,-49.284604297215878,-75.510085482411341,-58.071736639820301,-36.583068466106511,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1397.3302373363483,1538.3084883732383,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20.427537229036716,27.25379227128883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1417.757774565385,1565.5622806445272,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.2759576141834259E-12,0,-5.4569682106375694E-12,-3.637978807091713E-12,0,0,-6.8212102632969618E-12,0,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-1.4551915228366852E-11,-8.1854523159563541E-12,-2.0008883439004421E-11,-1.2732925824820995E-11,-1.0913936421275139E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,6.8212102632969618E-13,4.5474735088646412E-13,4.5474735088646412E-13,9.0949470177292824E-13,9.0949470177292824E-13,6.8212102632969618E-13,6.8212102632969618E-13,9.0949470177292824E-13,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1105170097105015E-2,-4.5293852174410468E-2,5.8312412606440364E-2,0.10831094294811321,0.14006488609575515,0.15017834392714205,0.14798784720760261,8.9940361803733673E-2,8.9228670182879805E-2,8.2163125019760322E-2,8.2284445821711863E-2,8.2726444040125843E-2,9.8517981038009836E-2,9.5894464487778427E-2,9.4206839676553578E-2,9.1299778750961652E-2,9.1315853992614535E-2,0.10882146606892014,0.10768938540158046,0.10703203666786565,0.10768867842438537,0.1093593971698075,0.11580325972040573,0.1150805635861456,0.11423999607182309,0.11345561020016549,0.11360618246694053,0.11751532305140724,0.11773320601794077,0.11789234953777974,0.1172266611265836]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.52433138166957838,0.59145548530330805,0.62487369271101301,0.63808159608587889,0.64749476555917829,0.55521862160046886,0.55733992918842001,0.54569549301621845,0.54817503350129704,0.55010804661099888,0.58384674399447745,0.57969563677551195,0.5805189059241217,0.57985552356013814,0.57923244342795155,0.61412741248331848,0.61194190442370977,0.61041797635628681,0.60893783576720617,0.60722273497404833,0.61667420578306853,0.61503662155435923,0.61346295492369041,0.61192449097744539,0.61023302174314442,0.61545148572916719,0.61408289681545014,0.61280563762645535,0.61159489196783767]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8613043401510555E-2,-0.10834563818306055,2.4201371524187558,3.6695499265166949,4.4926987859777894,4.7922464254849801,4.8603243468150632,3.4942691868592806,3.6213272025674264,3.5613681306734772,3.6701953896998405,3.8401907719048181,4.4838887062789592,4.5030871980518636,4.6029051353503343,4.7005182710833369,4.8461135625411043,5.7262612947486051,5.7358237627986659,5.7440206464991954,6.2308533771142605,6.8881438523587901,7.463142954593021,7.3474003565811392,7.2483668871854556,7.2039096096706796,7.1785840922111115,7.3689927479257413,7.3990648204263092,7.4292962365733866,7.3815065525764965]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.861304340151052E-2,0.39429246967166515,2.3902487729755051,3.6678477278499653,4.5960225821217477,5.304515899776419,5.8791798630137446,4.0049303533186507,4.1037254018038514,3.9675222744381915,4.0652014029297261,4.239690913390052,4.9857897342314192,4.9468604595738048,4.975136455117525,4.9752099269923953,5.0912419926881505,6.0105805301996149,5.9645005163346285,5.8874662502588526,6.1791274495607551,6.7475704480131844,7.309022160359949,7.1642322541597734,7.0390617337078307,6.9727038550088363,6.9581330120916407,7.1309897099964736,7.1548071947083152,7.184471618935615,7.156118790514495]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6244621789806329E-2,-2.8569178653900382E-2,7.1955357744496809E-2,0.12351295087685769,0.15637492665305808,0.18363094676652339,0.19864392460011063,0.11836367694879182,0.11857669080773793,0.11016413398997398,0.11177891877273963,0.11358883674653375,0.13561563915170285,0.12990777194103084,0.12778094276008531,0.1265044491549967,0.12714205759424724,0.15179485776250007,0.14461270542416585,0.14217514838786441,0.15170756634063062,0.15810103414328733,0.16498942343084924,0.16125322608109588,0.15917626250448222,0.15880623016429124,0.15768480451745637,0.16325806813023847,0.16421325749928325,0.16450478512617522,0.1621684725236405]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.7036856531608822E-2,0.29504151535956802,3.087556405008594,3.976636321141013,4.5196143090145808,5.0215117853255284,5.2135644902088281,3.4424731717993611,3.4149462473783365,3.2081536133826365,3.2290331207573262,3.2378432108391042,3.6950378722030393,3.546521247534081,3.4834420303342051,3.4486306690984896,3.4462545412095729,3.9662033535474048,3.7843780553748028,3.7304213966677469,3.9424604047133238,4.0428476819501009,4.1633495451439053,4.082146806269777,4.041226127827942,4.0381953008031113,4.0110855076573975,4.136027519927139,4.1579689576118328,4.1625581356953285,4.10607161622164]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6244621789806329E-2,-2.8569178653900382E-2,6.1831389950607288E-2,8.318138187263642E-2,9.4956320081392404E-2,0.12573083771748442,0.15025325557529104,0.10284226501075247,9.7306673596453674E-2,9.0513427096639718E-2,8.3894404665376426E-2,8.7273467545538261E-2,8.7839187346717917E-2,9.6509657580147429E-2,0.10192121058456484,0.11548990139010805,9.8587351649543201E-2,0.11151872202951289,0.11129943078103732,0.1101187318753022,0.1170428193160664,0.1208081442411332,0.12266844636550592,0.11921743890554261,0.11701035986605779,0.11620388575490068,0.12189310487311582,0.12497860963319882,0.12450459077304302,0.1241212075546813,0.11775355522642919]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9933671664232433,-1.6661299422922027,0.8090509544113379,2.2215627264846969,3.2628066849096786,4.0428420742743167,4.53038346017299,2.4957506327885453,2.9779859800790991,2.8300580158411281,2.9176236318471345,3.0150046174726479,3.9597509997206966,3.6682725449004976,3.8123542652135001,3.3828276109539113,3.4120658033254871,4.610491373536429,4.5577428741856636,4.2967344254549928,4.7996508074247997,5.2363042552124544,5.8641870738358506,5.730457353114434,5.7593636332120575,5.7978528864612819,5.1159298990921265,5.39095233434562,5.5475884177551444,5.6379482866129598,6.0827754848756435]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9933671664232433,-1.5977578258329481,0.81913499345298524,2.1719595111811305,3.1759875254120815,3.9105368084289776,4.3288648732905006,2.3935577863921451,2.8202192551135497,2.663022125670226,2.721183247700858,2.7799718503938364,3.581861241881108,3.2972639775077588,3.3862916741908196,2.9922864819319237,2.9837856236286964,3.9297945412967024,3.8525900544639748,3.5988777823479481,3.9045430966396095,4.2132123820557918,4.6899547274612354,4.5748468160453664,4.5836519947458232,4.6024173189313018,4.0953063500106408,4.2957713107902844,4.4128040260089803,4.4825562172721183,4.8253164768575036]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.78352755067738222,-0.54476957420661143,2.0911316787114833,3.1990849110106745,3.9553270336133188,4.2371775140432479,4.2613194028604422,2.8693830615817331,2.9599788556968063,2.8606965495417369,2.9466426450937493,3.0620265914494542,3.6918385184753673,3.6932999310094714,3.7605458030404431,3.8074551510246177,3.918584446689664,4.7780905162348866,4.7886591661334732,4.8174415005984201,5.2317427733339326,5.7302090327631348,6.2392107987915821,6.155385267577012,6.0813500107477463,6.0448820833244579,6.0251832277495483,6.2270195919378217,6.252338958481479,6.2749834916967302,6.2243693630681625]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20576229646714028,-0.20706001138131386,-4.4953947352513934E-3,7.817962626085917E-2,0.12393888168478344,0.13300960980893217,0.12091746700392857,3.3185976060712365E-2,3.1748905383288478E-2,2.1089116124037736E-2,2.0853823969880808E-2,2.2405839123122356E-2,4.5879878519102878E-2,4.3073391179095304E-2,4.2117991892373974E-2,3.8483615277389298E-2,3.5883664308065701E-2,6.2189542762139297E-2,6.0104765919879045E-2,5.857687977565014E-2,6.0003247431010251E-2,6.2633438622880719E-2,7.2079459092693365E-2,0.10040730129892086,9.7832847568120912E-2,9.558788160529004E-2,9.3819902657822835E-2,9.8165900761670435E-2,9.7259355662217634E-2,9.6337421038311166E-2,9.483845959644889E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-870.65508007965536,-862.643741146926,-796.99812376826594,-861.84976375303268,-901.03888872138532,-1032.0584306687256,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2737.698273999998,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,52.9,67.8,75.400000000000006,81,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,36.700975056727387,29.050128446905344,25.571282629350858,24.749914695187545,25.574614511240298,24.704507294968931,23.44843964731357,25.17428420513248,25.961912133721881,26.887974743092517,28.092696799449868,30.530066147786961,30.969382893771513,34.590747684853255,36.155112795490098,38.039604693201781,39.292659543366739,41.648219317201701,42.106410950250471,43.507315942220245,44.969115477022207,46.101839141492803,46.546339656343527,47.18627665395843,51.598796786450599,52.842792901619013,53.117907431904577,53.772024727062245,52.086415513396311]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8262.8185955211375,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-108.51868828689753,-146.00813438621643,-162.97337026989436,-169.40081952851784,-177.860244614838,-184.53969280640257,-195.65887114206376,-207.64216810559418,-218.65934775133687,-228.86117209885523,-237.58711408259671,-245.7293786646697,-257.74611350828934,-274.01941793026782,-287.62295976835213,-296.57041944414897,-305.38906361410926,-313.84655885099897,-322.21355561468698,-330.91219217161171,-339.56847889962819,-348.29832590170946,-357.54313650753983,-367.55642574736152,-376.74255610930487,-384.78228904689587,-393.31946316754801,-402.641641717992,-413.63710359641732]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,0,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]

{"sheet":"Scen 8","index":60,"n_rows":308,"n_cols":62,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4097461.1913909768}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-11T16:58:52","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 8"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 8"]
[null,"Live Scenario",null,null,null,"Scenario 8 x3"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,0,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19972.645628753522,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-40.171846241370751,-57.093546886759526,-80.606755269672291,-113.76620694203946,-157.08000390052212,-210.60863362177821,-271.42079955075206,-332.1929806612747,-385.68015337706294,-433.39257996798,-473.27856951080639,-511.47985297145851,-567.32466217226226,-645.16753073396603,-714.71156664980833,-762.2485850878129,-807.74854170146989,-853.26603317992931,-899.06321375331595,-945.22219137619948,-991.8063684283743,-1038.8766736426824,-1086.4932801469579,-1134.7158693157728,-1183.6037465998481,-1233.2159401400572,-1283.6112954291461,-1334.8485675226416,-1386.9865111174088]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5071.9223477269843,null,0,0,0,0,0,0,-24.468197044374616,-51.064663489234434,-37.660027441420873,-34.683085151686491,-39.205165384825861,-51.013188513355317,-61.355031752572145,-72.526453945535039,-84.055868056078182,-95.912608801467201,-109.91240830496669,-121.68388962044364,-135.12695134162661,-150.94546769414913,-167.0313839752495,-182.74456445026885,-196.43243052208183,-212.50160179455787,-234.96117640683113,-252.80201310923206,-241.9044004017652,-239.23771303614572,-252.23141036989404,-265.210757898157,-276.00406673723,-281.65555438354636,-290.88226073986988,-296.94750900316603,-302.45374602541926,-309.30875233183326]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36617.212420888129,null,499,596,696,727,669.997897302208,-1108.3540230042418,-1193.2009928996067,3.5678735232718282,619.14104859870713,994.61624740553157,1221.2725620463498,1310.4111036816687,480.86001500539692,493.46895297355377,402.40124401707703,423.83764729412701,462.39275207314859,787.64701122561769,774.74449543498281,792.12819940500549,777.67273989362343,783.30603547662258,1233.6880978883164,1237.6481030544771,1247.5487807199911,1307.1209202862258,1390.4962141562212,1601.5678978969381,2037.9166322054145,2048.5790549753428,2067.1227220687806,2088.7434315249193,2230.4414748074923,2266.6723827758506,2305.8635321476263,2339.8923669274859]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23393.477378223062,null,366,463,563,594,536.997897302208,-1108.3540230042418,-1193.2009928996067,-28.195133751693426,503.772652106549,821.51566210414228,916.41070588713649,874.70086076269354,249.07837091783091,252.65036372099581,178.10067310668754,185.45791769690146,208.5570901821394,443.3398492642761,430.48475429555373,441.52104578010938,428.8928749238388,419.77054766034132,750.13049790683931,746.54160850318203,747.71351947105006,786.33967827062133,842.96715208156502,995.47536220261907,1422.3560002152869,1422.671946512429,1428.9547759600391,1437.5775624562607,1536.2693199704331,1555.8526126402826,1577.6306383491296,1595.4955876274619]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,32.524474112448445,51.610161254028526,65.580441978196973,99.707511070028659,118.07963251034744,154.73205600646224,162.34615559381632,168.06816035311795,143.47326964177955,154.28866040164348,119.29186644824767,155.66463104594072,206.19671050684428,265.84374136123097,186.61142509450497,183.48900499658384,188.1215988614058,193.67803919874041,199.47965961185173,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,909.62521209206204,1317.0231164915592,1826.6403390256601,2610.2417317138793,3515.8784204064837,4697.8582908428662,5887.5528916364619,7067.9733541532496,7973.5526275522043,8928.7579911990142,9529.1062197224364,10418.608046164445,11707.05377855378,13454.479920070891,14419.271179271627,15308.423639153069,16193.76948720425,17083.605806812982,17979.859529566333,18883.805934105432,19796.642434601163,20719.54783746344,21653.690088267904,22600.228815047227,23560.317302346841,24535.104363115381,25525.736158621305,26533.357974761711,27559.11595881723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17337.187275262091,17094.088817151773,16668.350571672385,16600.49807473482,16700.626078340883,17074.777124567561,17595.238113506588,18266.835890373353,18859.875550793418,19395.443879237806,19707.027769944103,20057.872390646262,20415.673862072126,21201.411742461132,22097.865310942692,22994.037541147733,23428.080997004225,24124.489590743273,25493.588564432965,26359.495674570098,25643.191774906052,25504.952888229574,26386.437172390702,27810.308827092638,29003.061831629777,29947.962639173445,31186.058872725778,32255.191649022923,33209.904097487568,34277.544509510692,35652.749688446922]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1411.3432588451178,2342.0104650284447,2382.474701438683,2608.5649752235454,2934.2628409220902,3731.4144201094941,4216.5045954752904,4942.2312475052895,5669.7350635635548,6395.7956516295817,7260.8728591427844,7919.970230968288,8681.6126223903702,9596.6454522338827,10495.566182810895,11327.962546036819,11966.170367904975,12757.652462323933,14008.671194646782,14848.049082106194,14620.651439042884,14629.373867860209,15114.31797602917,15715.409765717781,16196.589707308091,16632.718517865796,17084.191581097097,17462.224245127494,17784.058603018137,18196.785949881731,18955.595949684423]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,604.86139664790778,1028.1869677708512,1096.5934468644734,1231.149305927978,1405.4171906647553,1786.2587471298975,2045.1677250857367,2417.5484648511656,2801.8622685359574,3197.0869600489036,3663.746943498888,4056.1296540147846,4504.2317113875488,5031.515589804967,5567.7127991749785,6091.4854816756233,6547.7476840693889,7083.3867264853088,7832.03921356109,8426.7337703076664,8063.4800133921672,7974.5904345381841,8407.7136789964607,8840.3585966052906,9200.1355579075916,9388.5184794516044,9696.0753579956599,9898.2503001055247,10081.791534180635,10310.291744394433,10645.941158427637]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,11989.835466194863,12939.938000984153,12670.672368239442,12607.528630113444,12663.942685033568,12866.664290914428,13148.698748328172,13785.183668639593,14432.553629439633,15086.481306992811,15648.971239289909,16218.042547155785,16941.929444926351,17894.836362317787,18836.885704354747,19519.15977733388,20107.599269937036,20924.532445848894,22409.733552182333,23324.925266616679,22684.131452435049,22603.964302398392,23522.031655025628,24555.768362323066,25396.725265215679,26021.236997317395,26780.266939092751,27360.474545233013,27865.85013719877,28507.077694276162,29601.537108112057]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5347.3518090672278,4154.1508161676193,3997.6782034329426,3992.9694446213762,4036.6833933073158,4208.1128336531328,4446.5393651784161,4481.6522217337606,4427.321921353785,4308.9625722449946,4058.0565306541939,3839.8298434904773,3473.7444171457755,3306.5753801433457,3260.9796065879455,3474.8777638138527,3320.4817270671883,3199.9571448943789,3083.8550122506313,3034.5704079534189,2959.060322471003,2900.9885858311827,2864.405517365074,3254.5404647695723,3606.3365664140983,3926.7256418560501,4405.7919336330269,4894.7171037899097,5344.0539602887984,5770.4668152345293,6051.2125803348645]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5347.3518090672242,4154.1508161676174,3997.6782034329417,3992.9694446213753,4036.6833933073176,4208.1128336531328,4446.5393651784179,4481.6522217337606,4427.3219213537923,4308.9625722449982,4058.0565306541994,3839.8298434904809,3473.7444171457778,3306.5753801433475,3260.9796065879523,3474.877763813854,3320.4817270671979,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,3254.5404647695741,3606.3365664141047,3926.7256418560519,4405.7919336330415,4894.7171037899179,5344.0539602888184,5770.4668152345421,6051.2125803348754]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,null,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47799.84430925663,null,0,0,0,0,0,-447,-279.45546019532406,-292.82919510495191,-483.57713842783681,-604.19425852794143,-931.4946687220903,-1081.0888140334453,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42756.533310477687,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1045.0725945896643,1403.1383201092924,1637.667122449601,1557.5915129107084,1516.450880917215,388.977911961068,420.20004653820251,337.7864618740025,664.36726990677244,605.13898993925477,1330.3446565964625,961.41333994861043,572.79312974094546,94.282654510444445,1015.9502155539124,1467.1336677330291,1481.7204104017721,1505.2384076751889,1529.6143462710215,1550.9020815424831,1739.8823107845383,1766.1405399294626,1793.6644428809755,1822.0424803478963,1848.1423988823572,1995.1791324391447,2030.0461150733104,2067.0911674030963,2105.9606785326682]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29532.798267812635,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1013.309587314699,1287.7699236171343,1464.5665371482119,1252.729656751495,1080.7406379982399,157.19626787350199,179.38145728564456,113.485890963613,425.98754030954689,351.30332804824559,986.03749463512099,617.1535988091814,222.18597611604935,-254.49721045934018,652.4147277376311,983.57606775155205,990.61391585047704,1005.4031464262479,1008.8331042554171,1003.3730194678269,1133.7897750902193,1150.579907939335,1167.7573344180616,1183.8745342391549,1196.9765298136986,1301.0069776020855,1319.2263449377424,1338.8582736045996,1361.5638992326442]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26216.468808827209,null,0,0,0,0,0,1411.3432588451178,930.66720618332681,40.464236410238478,226.09027378486223,325.69786569854494,797.15157918740397,485.09017536579609,725.72665202999906,727.50381605826533,726.06058806602721,865.07720751320278,659.09737182550396,761.64239142208294,915.03282984351165,898.92073057701191,832.39636322592378,638.20782186815666,791.48209441895847,1251.0187323228499,839.377887459411,1183.9456157818072,939.3896350006529,525.40834457919766,827.18206347347439,806.87780728885514,1233.2803897451104,936.56323859709335,1103.7593160603976,1049.3381739489057,1138.7879349296227,1623.8872073158971]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11235.629489497378,null,0,0,0,0,0,604.86139664790778,398.85737407856874,17.341815604387925,96.895831622083833,139.58479958509071,341.63639108031606,207.89578944248407,311.02570801285674,311.78734973925657,311.16882345686884,370.74737464851557,282.4703022109303,326.41816775232132,392.1569270757908,385.25174167586232,356.74129852539591,273.51763794349574,339.20661189383941,536.15088528122146,359.73338033974767,507.40526390648893,402.5955578574227,225.17500481965621,354.50659863148906,345.80477455236655,528.54873846219016,401.38424511304004,473.03970688302769,449.7163602638168,488.05197211269558,695.95166027824166]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7260.8728591427844,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1411.3432588451178,-930.66720618332681,-40.464236410238478,-226.09027378486223,-325.69786569854494,-797.15157918740397,-485.09017536579609,-725.72665202999906,-727.50381605826533,-726.06058806602721,-865.07720751320278]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5661.6106787967283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1123.4610339312219,-733.38953711317095,-31.289473397524759,-174.09309139255367,-251.23857114822113,-616.16988365540635,-375.48292095253743,-561.74702551302937,-563.12263519187309,-562.00550792431443,-669.61099857687441]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26004.153879683683,null,269,284,359,290,352,602.75777456538538,147.80450607914236,80.693537036067255,632.76683448030747,961.19951391118298,896.72065609862398,816.72228357925906,239.8210322207641,264.70711428579659,197.19400831216888,407.78746668270361,342.1468921593783,1122.3253933463616,968.06985774384225,545.43626449020917,-204.58698856067812,604.62700539126547,1153.8438946038289,1805.5831874343601,1222.5110291979126,-310.16354795857569,290.72793215973229,1424.073596072835,1526.8385038081328,1322.9473258843034,1100.192329599804,1229.5815016203958,1134.5442245633667,1063.2363990971664,1203.6555689830138,1656.3887827956269]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-363.44739867064925,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27.895771141351247,-116.10213264374397,-49.284604297215878,-75.510085482411341,-58.071736639820301,-36.583068466106511,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1397.3302373363483,1538.3084883732383,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20.427537229036716,27.25379227128883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1417.757774565385,1565.5622806445272,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.2759576141834259E-12,0,-5.4569682106375694E-12,-3.637978807091713E-12,0,0,-6.8212102632969618E-12,0,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-1.4551915228366852E-11,-8.1854523159563541E-12,-2.0008883439004421E-11,-1.2732925824820995E-11,-1.0913936421275139E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,6.8212102632969618E-13,4.5474735088646412E-13,4.5474735088646412E-13,9.0949470177292824E-13,9.0949470177292824E-13,6.8212102632969618E-13,6.8212102632969618E-13,9.0949470177292824E-13,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1105170097105015E-2,-4.5293852174410468E-2,5.8312412606440364E-2,0.10831094294811321,0.14006488609575515,0.15017834392714205,0.14798784720760261,8.9940361803733673E-2,8.9228670182879805E-2,8.2163125019760322E-2,8.2284445821711863E-2,8.2726444040125843E-2,9.8517981038009836E-2,9.5894464487778427E-2,9.4206839676553578E-2,9.1299778750961652E-2,9.1315853992614535E-2,0.10882146606892014,0.10768938540158046,0.10703203666786565,0.10768867842438537,0.1093593971698075,0.11580325972040573,0.1150805635861456,0.11423999607182309,0.11345561020016549,0.11360618246694053,0.11751532305140724,0.11773320601794077,0.11789234953777974,0.1172266611265836]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.52433138166957838,0.59145548530330805,0.62487369271101301,0.63808159608587889,0.64749476555917829,0.55521862160046886,0.55733992918842001,0.54569549301621845,0.54817503350129704,0.55010804661099888,0.58384674399447745,0.57969563677551195,0.5805189059241217,0.57985552356013814,0.57923244342795155,0.61412741248331848,0.61194190442370977,0.61041797635628681,0.60893783576720617,0.60722273497404833,0.61667420578306853,0.61503662155435923,0.61346295492369041,0.61192449097744539,0.61023302174314442,0.61545148572916719,0.61408289681545014,0.61280563762645535,0.61159489196783767]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8613043401510555E-2,-0.10834563818306055,2.4201371524187558,3.6695499265166949,4.4926987859777894,4.7922464254849801,4.8603243468150632,3.4942691868592806,3.6213272025674264,3.5613681306734772,3.6701953896998405,3.8401907719048181,4.4838887062789592,4.5030871980518636,4.6029051353503343,4.7005182710833369,4.8461135625411043,5.7262612947486051,5.7358237627986659,5.7440206464991954,6.2308533771142605,6.8881438523587901,7.463142954593021,7.3474003565811392,7.2483668871854556,7.2039096096706796,7.1785840922111115,7.3689927479257413,7.3990648204263092,7.4292962365733866,7.3815065525764965]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.861304340151052E-2,0.39429246967166515,2.3902487729755051,3.6678477278499653,4.5960225821217477,5.304515899776419,5.8791798630137446,4.0049303533186507,4.1037254018038514,3.9675222744381915,4.0652014029297261,4.239690913390052,4.9857897342314192,4.9468604595738048,4.975136455117525,4.9752099269923953,5.0912419926881505,6.0105805301996149,5.9645005163346285,5.8874662502588526,6.1791274495607551,6.7475704480131844,7.309022160359949,7.1642322541597734,7.0390617337078307,6.9727038550088363,6.9581330120916407,7.1309897099964736,7.1548071947083152,7.184471618935615,7.156118790514495]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6244621789806329E-2,-2.8569178653900382E-2,7.1955357744496809E-2,0.12351295087685769,0.15637492665305808,0.18363094676652339,0.19864392460011063,0.11836367694879182,0.11857669080773793,0.11016413398997398,0.11177891877273963,0.11358883674653375,0.13561563915170285,0.12990777194103084,0.12778094276008531,0.1265044491549967,0.12714205759424724,0.15179485776250007,0.14461270542416585,0.14217514838786441,0.15170756634063062,0.15810103414328733,0.16498942343084924,0.16125322608109588,0.15917626250448222,0.15880623016429124,0.15768480451745637,0.16325806813023847,0.16421325749928325,0.16450478512617522,0.1621684725236405]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.7036856531608822E-2,0.29504151535956802,3.087556405008594,3.976636321141013,4.5196143090145808,5.0215117853255284,5.2135644902088281,3.4424731717993611,3.4149462473783365,3.2081536133826365,3.2290331207573262,3.2378432108391042,3.6950378722030393,3.546521247534081,3.4834420303342051,3.4486306690984896,3.4462545412095729,3.9662033535474048,3.7843780553748028,3.7304213966677469,3.9424604047133238,4.0428476819501009,4.1633495451439053,4.082146806269777,4.041226127827942,4.0381953008031113,4.0110855076573975,4.136027519927139,4.1579689576118328,4.1625581356953285,4.10607161622164]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6244621789806329E-2,-2.8569178653900382E-2,6.1831389950607288E-2,8.318138187263642E-2,9.4956320081392404E-2,0.12573083771748442,0.15025325557529104,0.10284226501075247,9.7306673596453674E-2,9.0513427096639718E-2,8.3894404665376426E-2,8.7273467545538261E-2,8.7839187346717917E-2,9.6509657580147429E-2,0.10192121058456484,0.11548990139010805,9.8587351649543201E-2,0.11151872202951289,0.11129943078103732,0.1101187318753022,0.1170428193160664,0.1208081442411332,0.12266844636550592,0.11921743890554261,0.11701035986605779,0.11620388575490068,0.12189310487311582,0.12497860963319882,0.12450459077304302,0.1241212075546813,0.11775355522642919]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9933671664232433,-1.6661299422922027,0.8090509544113379,2.2215627264846969,3.2628066849096786,4.0428420742743167,4.53038346017299,2.4957506327885453,2.9779859800790991,2.8300580158411281,2.9176236318471345,3.0150046174726479,3.9597509997206966,3.6682725449004976,3.8123542652135001,3.3828276109539113,3.4120658033254871,4.610491373536429,4.5577428741856636,4.2967344254549928,4.7996508074247997,5.2363042552124544,5.8641870738358506,5.730457353114434,5.7593636332120575,5.7978528864612819,5.1159298990921265,5.39095233434562,5.5475884177551444,5.6379482866129598,6.0827754848756435]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9933671664232433,-1.5977578258329481,0.81913499345298524,2.1719595111811305,3.1759875254120815,3.9105368084289776,4.3288648732905006,2.3935577863921451,2.8202192551135497,2.663022125670226,2.721183247700858,2.7799718503938364,3.581861241881108,3.2972639775077588,3.3862916741908196,2.9922864819319237,2.9837856236286964,3.9297945412967024,3.8525900544639748,3.5988777823479481,3.9045430966396095,4.2132123820557918,4.6899547274612354,4.5748468160453664,4.5836519947458232,4.6024173189313018,4.0953063500106408,4.2957713107902844,4.4128040260089803,4.4825562172721183,4.8253164768575036]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.78352755067738222,-0.54476957420661143,2.0911316787114833,3.1990849110106745,3.9553270336133188,4.2371775140432479,4.2613194028604422,2.8693830615817331,2.9599788556968063,2.8606965495417369,2.9466426450937493,3.0620265914494542,3.6918385184753673,3.6932999310094714,3.7605458030404431,3.8074551510246177,3.918584446689664,4.7780905162348866,4.7886591661334732,4.8174415005984201,5.2317427733339326,5.7302090327631348,6.2392107987915821,6.155385267577012,6.0813500107477463,6.0448820833244579,6.0251832277495483,6.2270195919378217,6.252338958481479,6.2749834916967302,6.2243693630681625]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20576229646714028,-0.20706001138131386,-4.4953947352513934E-3,7.817962626085917E-2,0.12393888168478344,0.13300960980893217,0.12091746700392857,3.3185976060712365E-2,3.1748905383288478E-2,2.1089116124037736E-2,2.0853823969880808E-2,2.2405839123122356E-2,4.5879878519102878E-2,4.3073391179095304E-2,4.2117991892373974E-2,3.8483615277389298E-2,3.5883664308065701E-2,6.2189542762139297E-2,6.0104765919879045E-2,5.857687977565014E-2,6.0003247431010251E-2,6.2633438622880719E-2,7.2079459092693365E-2,0.10040730129892086,9.7832847568120912E-2,9.558788160529004E-2,9.3819902657822835E-2,9.8165900761670435E-2,9.7259355662217634E-2,9.6337421038311166E-2,9.483845959644889E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-870.65508007965536,-862.643741146926,-796.99812376826594,-861.84976375303268,-901.03888872138532,-1032.0584306687256,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2737.698273999998,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,52.9,67.8,75.400000000000006,81,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,36.700975056727387,29.050128446905344,25.571282629350858,24.749914695187545,25.574614511240298,24.704507294968931,23.44843964731357,25.17428420513248,25.961912133721881,26.887974743092517,28.092696799449868,30.530066147786961,30.969382893771513,34.590747684853255,36.155112795490098,38.039604693201781,39.292659543366739,41.648219317201701,42.106410950250471,43.507315942220245,44.969115477022207,46.101839141492803,46.546339656343527,47.18627665395843,51.598796786450599,52.842792901619013,53.117907431904577,53.772024727062245,52.086415513396311]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8262.8185955211375,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-108.51868828689753,-146.00813438621643,-162.97337026989436,-169.40081952851784,-177.860244614838,-184.53969280640257,-195.65887114206376,-207.64216810559418,-218.65934775133687,-228.86117209885523,-237.58711408259671,-245.7293786646697,-257.74611350828934,-274.01941793026782,-287.62295976835213,-296.57041944414897,-305.38906361410926,-313.84655885099897,-322.21355561468698,-330.91219217161171,-339.56847889962819,-348.29832590170946,-357.54313650753983,-367.55642574736152,-376.74255610930487,-384.78228904689587,-393.31946316754801,-402.641641717992,-413.63710359641732]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,0,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"}]

{"sheet":"Scen 9","index":61,"n_rows":281,"n_cols":62,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":{"$error":"#VALUE!"}}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AA$17:$BJ$279)","v":4097461.1913909768}]
[null,null,null,null,"Checks & Alerts",-1,"2022-04-11T16:58:54","Alerts","ALERT: one or more financial ratios are breaching thresholds"]
[null,"Input set used to determine prices",null,null,null,"Input set 9"]
[null,"Input set used to determine outturn financial statements & ratios",null,null,null,"Input set 9"]
[null,"Live Scenario",null,null,null,"Scenario 9 x4"]
["Timeline"]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q6","Q6","Q6","Q6","Q6+1","iH7","iH7","H7","H7","H7","H7","H7","H8","H8","H8","H8","H8","H9","H9","H9","H9","H9","H10","H10","H10","H10","H10","H11","H11","H11","H11","H11","H12","H12","H12","H12"]
[null,null,null,null,"Forecast vs Actuals",null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual ","Actual ","Actual ","Actual ","Actual ","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,0,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Accounting depreciation actuals & forecast on existing NCA",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14930.896821958884,null,-489,-489,-489,-489,-671.002102697792,-656.77757948196131,-643.45280153038709,-630.81165239605355,-618.62151204083239,-606.85730014518765,-595.31680611067725,-583.99577553574579,-572.89003492401207,-561.99549014571039,-551.30812492839061,-540.82399937631931,-530.53924851803811,-520.45008088154248,-510.55277709655559,-500.84368852338383,-491.31923590784567,-481.9759080617801,-472.810260568648,-463.81891451374781,-454.99855523857985,-446.34593111889728,-437.85785236599571,-429.53118985079755,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 1 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19972.645628753522,null,0,0,0,0,0,-10.057500000000001,-26.905622854394792,-40.171846241370751,-57.093546886759526,-80.606755269672291,-113.76620694203946,-157.08000390052212,-210.60863362177821,-271.42079955075206,-332.1929806612747,-385.68015337706294,-433.39257996798,-473.27856951080639,-511.47985297145851,-567.32466217226226,-645.16753073396603,-714.71156664980833,-762.2485850878129,-807.74854170146989,-853.26603317992931,-899.06321375331595,-945.22219137619948,-991.8063684283743,-1038.8766736426824,-1086.4932801469579,-1134.7158693157728,-1183.6037465998481,-1233.2159401400572,-1283.6112954291461,-1334.8485675226416,-1386.9865111174088]
[null,null,null,null,"Live Category 2 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 3 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 4 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 5 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 6 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 7 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 8 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 9 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live Category 10 description acc depreciation",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby Facility Commitment Fee",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6431.1062455955644,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582.13702150737788,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Embedded debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1056.3978309822583,null,0,0,0,0,0,0,-121.03769488838105,-146.79158915678755,-101.13806643099615,-81.376241890159733,-78.457333136419365,-62.963241497467216,-63.305465921351221,-60.480278462343513,-57.570335379565144,-54.573094004304288,-42.519162929834224,-39.070386381081001,-35.518146535865192,-31.859339495292904,-28.090768243503451,-18.897405746593009,-14.739976482342556,-10.457824340164514,-6.0472076337212375,-1.5042724260846876,-3.5538239018251295E-14,-3.6604386188798834E-14,-3.7702517774462794E-14,-3.8833593307696395E-14,-3.9998601106927874E-14,-3.553823901825103E-14,-3.6604386188798827E-14,-3.7702517774462787E-14,-3.8833593307696673E-14,-3.9998601106927577E-14]
[null,null,null,null,"Total index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5071.9223477269843,null,0,0,0,0,0,0,-24.468197044374616,-51.064663489234434,-37.660027441420873,-34.683085151686491,-39.205165384825861,-51.013188513355317,-61.355031752572145,-72.526453945535039,-84.055868056078182,-95.912608801467201,-109.91240830496669,-121.68388962044364,-135.12695134162661,-150.94546769414913,-167.0313839752495,-182.74456445026885,-196.43243052208183,-212.50160179455787,-234.96117640683113,-252.80201310923206,-241.9044004017652,-239.23771303614572,-252.23141036989404,-265.210757898157,-276.00406673723,-281.65555438354636,-290.88226073986988,-296.94750900316603,-302.45374602541926,-309.30875233183326]
[null,null,null,null,"Total synthetic index-linked debt accretion",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest expense",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36617.212420888129,null,499,596,696,727,669.997897302208,-1108.3540230042418,-1193.2009928996067,3.5678735232718282,619.14104859870713,994.61624740553157,1221.2725620463498,1310.4111036816687,480.86001500539692,493.46895297355377,402.40124401707703,423.83764729412701,462.39275207314859,787.64701122561769,774.74449543498281,792.12819940500549,777.67273989362343,783.30603547662258,1233.6880978883164,1237.6481030544771,1247.5487807199911,1307.1209202862258,1390.4962141562212,1601.5678978969381,2037.9166322054145,2048.5790549753428,2067.1227220687806,2088.7434315249193,2230.4414748074923,2266.6723827758506,2305.8635321476263,2339.8923669274859]
[]
[null,null,null,null,"Tax expense",null,"£'m nominal",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Profit after tax",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23393.477378223062,null,366,463,563,594,536.997897302208,-1108.3540230042418,-1193.2009928996067,-28.195133751693426,503.772652106549,821.51566210414228,916.41070588713649,874.70086076269354,249.07837091783091,252.65036372099581,178.10067310668754,185.45791769690146,208.5570901821394,443.3398492642761,430.48475429555373,441.52104578010938,428.8928749238388,419.77054766034132,750.13049790683931,746.54160850318203,747.71351947105006,786.33967827062133,842.96715208156502,995.47536220261907,1422.3560002152869,1422.671946512429,1428.9547759600391,1437.5775624562607,1536.2693199704331,1555.8526126402826,1577.6306383491296,1595.4955876274619]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings (actual)",0,"£'m nominal","Nominal","2019 HAL RBP assumption, Pre 2019 Heathrow SP accounts (2019 figures for all prior years as placeholder)",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,661,661,661,661,3227.852916035733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589]
[null,null,null,"plus","Retained earnings",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.95204423626706,null,5,-131,286,109,56.997897302208003,-1108.3540230042418,-1193.2009928996067,-156.47261273467549,-4.7087588115666676,43.713948685942228,171.42944034581535,238.4265315252851,35.112856555343171,-54.330300379968264,-118.35934910879448,-250.90604159079902,-218.22668716371834,-366.08542634470297,-167.16903700243057,-45.595773555394885,213.89815722590163,-154.39603674665625,-92.628811031464807,0,0,0,0,0,390.13494740449028,351.79610164453084,320.38907544194717,479.0662917769896,488.92517015687645,449.33685649890094,426.41285494572367,280.74576510033353]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,null,"NCA existing",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15125,15125,15125,15125,16139.264580178664,15482.487000696703,14839.034199166315,14208.222546770261,13589.601034729429,12982.743734584241,12387.426928473564,11803.431152937817,11230.541118013805,10668.545627868094,10117.237502939703,9576.4135035633826,9045.8742550453444,8525.4241741638016,8014.8713970672461,7514.027708543862,7022.7084726360163,6540.7325645742358,6067.9223040055876,5604.1033894918401,5149.1048342532604,4702.7589031343632,4264.9010507683679,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703,3835.3698609175703]
[null,null,null,null,"Category 1 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,44.699999999999989,32.415546019532371,32.524474112448445,51.610161254028526,65.580441978196973,99.707511070028659,118.07963251034744,154.73205600646224,162.34615559381632,168.06816035311795,143.47326964177955,154.28866040164348,119.29186644824767,155.66463104594072,206.19671050684428,265.84374136123097,186.61142509450497,183.48900499658384,188.1215988614058,193.67803919874041,199.47965961185173,205.46317732392231,211.62698543601141,217.975786278329,224.51505899460244,231.2505106772328,238.18802598882894,245.33366676762171,252.69367677056334,260.27448707367148,268.0827216858811]
[null,null,null,null,"Category 2 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets Under Construction",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 1 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,392.24250000000001,657.07679132139697,909.62521209206204,1317.0231164915592,1826.6403390256601,2610.2417317138793,3515.8784204064837,4697.8582908428662,5887.5528916364619,7067.9733541532496,7973.5526275522043,8928.7579911990142,9529.1062197224364,10418.608046164445,11707.05377855378,13454.479920070891,14419.271179271627,15308.423639153069,16193.76948720425,17083.605806812982,17979.859529566333,18883.805934105432,19796.642434601163,20719.54783746344,21653.690088267904,22600.228815047227,23560.317302346841,24535.104363115381,25525.736158621305,26533.357974761711,27559.11595881723]
[null,null,null,null,"Category 2 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 description Assets in Use",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other assets (actual for historic balances)",0,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Current assets exc cash",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985,985,985,985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[null,null,null,null,"Total assets",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16925,16925,16925,16925,16954.264580178664,17337.187275262091,17094.088817151773,16668.350571672385,16600.49807473482,16700.626078340883,17074.777124567561,17595.238113506588,18266.835890373353,18859.875550793418,19395.443879237806,19707.027769944103,20057.872390646262,20415.673862072126,21201.411742461132,22097.865310942692,22994.037541147733,23428.080997004225,24124.489590743273,25493.588564432965,26359.495674570098,25643.191774906052,25504.952888229574,26386.437172390702,27810.308827092638,29003.061831629777,29947.962639173445,31186.058872725778,32255.191649022923,33209.904097487568,34277.544509510692,35652.749688446922]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'m nominal","Nominal","Heathrow SP accounts (2019 figures for all prior years as placeholder). Balancing figure for total liabilities and embedded debt",0,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5199.7699052963999,5199.7699052963999,5199.7699052963999,5199.7699052963999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1411.3432588451178,2342.0104650284447,2382.474701438683,2608.5649752235454,2934.2628409220902,3731.4144201094941,4216.5045954752904,4942.2312475052895,5669.7350635635548,6395.7956516295817,7260.8728591427844,7919.970230968288,8681.6126223903702,9596.6454522338827,10495.566182810895,11327.962546036819,11966.170367904975,12757.652462323933,14008.671194646782,14848.049082106194,14620.651439042884,14629.373867860209,15114.31797602917,15715.409765717781,16196.589707308091,16632.718517865796,17084.191581097097,17462.224245127494,17784.058603018137,18196.785949881731,18955.595949684423]
[null,null,null,null,"Total Index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,604.86139664790778,1028.1869677708512,1096.5934468644734,1231.149305927978,1405.4171906647553,1786.2587471298975,2045.1677250857367,2417.5484648511656,2801.8622685359574,3197.0869600489036,3663.746943498888,4056.1296540147846,4504.2317113875488,5031.515589804967,5567.7127991749785,6091.4854816756233,6547.7476840693889,7083.3867264853088,7832.03921356109,8426.7337703076664,8063.4800133921672,7974.5904345381841,8407.7136789964607,8840.3585966052906,9200.1355579075916,9388.5184794516044,9696.0753579956599,9898.2503001055247,10081.791534180635,10310.291744394433,10645.941158427637]
[null,null,null,null,"Total Synthetic index-linked debt",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fixed Interest Debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked debt interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Synthetic index-linked Accretion accretion interest accrued",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Embedded debt (fixed)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10000.2300947036,10000.2300947036,10000.2300947036,10000.2300947036,7348.9911236750377,6981.5415674912856,6614.0920113075335,6246.6424551237815,5879.1928989400294,5511.7433427562773,5144.2937865725253,4776.8442303887732,4409.3946742050211,4041.9451180212691,3674.495561837517,3307.046005653765,2939.5964494700129,2572.1468932862608,2204.6973371025088,1837.2477809187569,1469.7982247350051,1102.3486685512532,734.8991123675014,367.44955618374951,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,null,"Embedded debt (Indexed Linked)",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4499,4499,4499,4499,3149.5676244321594,2992.0892432105516,2955.6485568773246,2944.9617648125045,2888.621450021893,2812.5193106904449,2204.6973371025128,2110.1821973783722,2016.0092820781153,1919.0111793188507,1819.1031334768079,1417.3054309944728,1302.3462127026989,1183.938217862172,1061.9779831764292,936.35894145011423,629.91352488643304,491.33254941141809,348.59414467215271,201.57358779070924,50.142414202822501,1.184607967275042E-12,1.2201462062932933E-12,1.2567505924820921E-12,1.2944531102565549E-12,1.3332867035642514E-12,1.184607967275042E-12,1.2201462062932931E-12,1.2567505924820919E-12,1.2944531102565547E-12,1.3332867035642514E-12,1.184607967275042E-12]
[null,null,null,null,"Tax Creditor",null,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Liabilities",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19699,19699,19699,19699,10498.558748107196,11989.835466194863,12939.938000984153,12670.672368239442,12607.528630113444,12663.942685033568,12866.664290914428,13148.698748328172,13785.183668639593,14432.553629439633,15086.481306992811,15648.971239289909,16218.042547155785,16941.929444926351,17894.836362317787,18836.885704354747,19519.15977733388,20107.599269937036,20924.532445848894,22409.733552182333,23324.925266616679,22684.131452435049,22603.964302398392,23522.031655025628,24555.768362323066,25396.725265215679,26021.236997317395,26780.266939092751,27360.474545233013,27865.85013719877,28507.077694276162,29601.537108112057]
[]
[null,null,null,null,"Net Assets",null,"£'m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714677,5347.3518090672278,4154.1508161676193,3997.6782034329426,3992.9694446213762,4036.6833933073158,4208.1128336531328,4446.5393651784161,4481.6522217337606,4427.321921353785,4308.9625722449946,4058.0565306541939,3839.8298434904773,3473.7444171457755,3306.5753801433457,3260.9796065879455,3474.8777638138527,3320.4817270671883,3199.9571448943789,3083.8550122506313,3034.5704079534189,2959.060322471003,2900.9885858311827,2864.405517365074,3254.5404647695723,3606.3365664140983,3926.7256418560501,4405.7919336330269,4894.7171037899097,5344.0539602887984,5770.4668152345293,6051.2125803348645]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,510,510,510,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3227.852916035733,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836,2864.4055173650836]
[null,null,null,null,"Other equity (actual for historic balance)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3945,-3945,-3945,-3945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,661,661,661,3227.852916035733,2119.4988930314912,926.29790013188449,769.82528739720897,765.1165285856423,808.83047727158453,980.25991761739988,1218.686449142685,1253.7993056980281,1199.4690053180598,1081.1096562092653,830.20361461846619,611.97692745474785,245.89150111004489,78.722464107614314,33.126690552219429,247.02484777812106,92.628811031464807,0,0,0,0,0,0,390.13494740449028,741.93104904902111,1062.3201244909683,1541.3864162679579,2030.3115864248343,2479.6484429237353,2906.0612978694589,3186.8070629697922]
[null,null,null,null,"Total Shareholder Funds",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2774,-2774,-2774,-2774,6455.7058320714659,5347.3518090672242,4154.1508161676174,3997.6782034329417,3992.9694446213753,4036.6833933073176,4208.1128336531328,4446.5393651784179,4481.6522217337606,4427.3219213537923,4308.9625722449982,4058.0565306541994,3839.8298434904809,3473.7444171457778,3306.5753801433475,3260.9796065879523,3474.877763813854,3320.4817270671979,3199.9571448943816,3083.8550122506376,3034.5704079534216,2959.0603224710103,2900.98858583119,2864.4055173650836,3254.5404647695741,3606.3365664141047,3926.7256418560519,4405.7919336330415,4894.7171037899179,5344.0539602888184,5770.4668152345421,6051.2125803348754]
[]
["Cash Flow Statement"]
[]
[null,null,null,null,"Airport charges revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97522.544259107774,null,1699,1699,1716,1745,1831,520.91159999999991,408.95199999999994,1597.0510000000004,2099.5765962449523,2383.0551586102056,2611.2469125248708,2683.2012718922219,1976.4352657670515,2015.9639710823926,2056.2832505040406,2097.4089155141214,2139.3570938244043,2498.1298552573489,2548.0924523624963,2599.0543014097461,2651.0353874379412,2704.0560951867001,3201.4394254499362,3265.4682139589349,3330.7775782381136,3397.393129802876,3465.3409923989338,3701.3177734685505,3775.3441289379216,3850.85101151668,3927.8680317470134,4006.4253923819538,4202.3665165606099,4286.4138468918227,4372.1421238296589,4459.5849663062518]
[null,null,null,null,"Total Cargo revenue",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756.93595321487294,null,0,0,0,0,0,75,89.849121914732009,56.003245090151907,32.983403858618871,22.485830102831578,14.977747459572564,15.575185218866727,15.311601861235983,15.513015318284962,15.712733141081774,15.910472319459943,16.10593438871383,16.298804757035441,16.488752006506509,16.675427166664498,16.858462959626113,17.037473015715427,17.212051058506436,17.672741467893172,18.146408302698585,18.633416397020273,19.138496295288824,19.653464885633003,20.187579355106546,20.732113752754731,21.296931695623293,21.872729861170807,22.464744371220792,23.078874098367841,23.70487902524405,24.354312069246479]
[null,null,null,null,"Total non aero revenues",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60351.358975497351,null,1055,1061,1112,1129,1239,528,561.79175380455717,898.57977199740651,1057.3934375073604,1182.162265765852,1274.6654407508784,1312.9002901247256,1283.0331357407654,1357.7105588385471,1329.3916648986433,1409.3361290322407,1488.4617183219941,1543.0995955507492,1573.3967823252412,1654.7523840035444,1723.7576112993456,1795.6091041387492,1854.2572217154568,1912.5277363805399,1981.6811509821403,2053.7155318143223,2124.7541565437532,2198.9925830367129,2276.0927875609841,2356.7297922138255,2440.5654457456144,2524.5628433447973,2616.2079952140448,2711.7893215010527,2812.2171697886647,2917.2235955548563]
[null,null,null,null,"Total people costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60588.262665043934,null,-361,-349,-349,-355,-378,-1011.0000000000001,-952.25008944766239,-1213.7322273929426,-1303.2379790738021,-1345.8418735013465,-1411.803919102523,-1414.1370522851539,-1456.5611638537084,-1500.25799876932,-1545.2657387323993,-1591.6237108943712,-1639.3724222212024,-1688.5535948878385,-1739.2102027344736,-1791.3865088165078,-1845.1281040810034,-1900.4819472034333,-1957.4964056195365,-2016.2212977881225,-2076.7079367217661,-2139.009174823419,-2203.1794500681217,-2269.2748335701658,-2337.3530785772709,-2407.4736709345884,-2479.6978810626265,-2554.0888174945053,-2630.7114820193401,-2709.6328264799208,-2790.9218112743183,-2874.6494656125478]
[null,null,null,null,"Total operations costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1410.1989030417099,null,-243,-257,-241,-252,-279,-124.99999999999999,-13.198903041709789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total rent & rates costs",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-610,null,-123,-127,-124,-119,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total utilities costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-408,null,-90,-72,-86,-88,-72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total facilities & maintenance costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-841,null,-175,-164,-164,-165,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total other opex costs",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-621,null,-165,-111,-112,-103,-130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94152.37761973434,null,1597,1680,1752,1792,1921,-12.088400000000192,95.143883229916995,1337.9017896946161,1886.7154585371293,2241.8613809775425,2489.0861816327988,2597.5396949506603,1818.2188395153444,1888.9295464699046,1856.1219098113661,1931.0318059714511,2004.5523243139094,2368.9746606772951,2398.7677839597709,2479.0956037634478,2546.5233576159089,2616.2207251377313,3115.4122926043628,3179.4473940192456,3253.8972008011865,3330.7329031907993,3406.0541951698542,3650.6889878207307,3734.271417276741,3820.8392465486718,3910.0325281256241,3998.7721480934165,4210.3277741265356,4311.649216011323,4417.1423613692496,4526.5134083178064]
[]
[null,null,null,null,"Capital expenditures (actuals)",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,-3596,null,-586,-668,-693,-793,-856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 1 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47799.84430925663,null,0,0,0,0,0,-447,-279.45546019532406,-292.82919510495191,-483.57713842783681,-604.19425852794143,-931.4946687220903,-1081.0888140334453,-1429.2409275542764,-1468.7294999317021,-1518.3354479373636,-1266.6645360646787,-1399.4133343746546,-1038.6300040808326,-1437.3544440111605,-1906.3024740225023,-2452.2407031054645,-1600.2705095838189,-1648.2786248713337,-1697.7269836174735,-1748.6587931259976,-1801.1185569197778,-1855.1521136273711,-1910.8066770361925,-1968.1308773472783,-2027.1748036676963,-2087.9900477777278,-2150.6297492110593,-2215.1486416873909,-2281.6031009380126,-2350.0511939661533,-2420.5527297851381]
[null,null,null,null,"Outturn cashflows relating to capex on Category 2 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 3 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 4 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 5 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 6 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 7 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 8 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 9 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outturn cashflows relating to capex on Category 10 description (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42756.533310477687,null,1011,1012,1059,999,1065,-459.08840000000021,-184.31157696540708,1045.0725945896643,1403.1383201092924,1637.667122449601,1557.5915129107084,1516.450880917215,388.977911961068,420.20004653820251,337.7864618740025,664.36726990677244,605.13898993925477,1330.3446565964625,961.41333994861043,572.79312974094546,94.282654510444445,1015.9502155539124,1467.1336677330291,1481.7204104017721,1505.2384076751889,1529.6143462710215,1550.9020815424831,1739.8823107845383,1766.1405399294626,1793.6644428809755,1822.0424803478963,1848.1423988823572,1995.1791324391447,2030.0461150733104,2067.0911674030963,2105.9606785326682]
[]
[null,null,null,null,"Tax paid",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,null,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29532.798267812635,null,878,879,926,866,932,-459.08840000000021,-184.31157696540708,1013.309587314699,1287.7699236171343,1464.5665371482119,1252.729656751495,1080.7406379982399,157.19626787350199,179.38145728564456,113.485890963613,425.98754030954689,351.30332804824559,986.03749463512099,617.1535988091814,222.18597611604935,-254.49721045934018,652.4147277376311,983.57606775155205,990.61391585047704,1005.4031464262479,1008.8331042554171,1003.3730194678269,1133.7897750902193,1150.579907939335,1167.7573344180616,1183.8745342391549,1196.9765298136986,1301.0069776020855,1319.2263449377424,1338.8582736045996,1361.5638992326442]
[]
[null,null,null,null,"Standby Facility Commitment Fee",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-397.60323734263648,null,0,0,0,0,0,-6.9518917280415335,-7.6532760615583992,-7.5521310382965794,-8.1704664789044976,-9.08289334702879,-9.8378156881098988,-10.735566704736023,-10.864201121941376,-10.653884953706712,-10.160024188018587,-10.017852583018604,-9.5967735522400961,-11.153490555908663,-12.996356558126861,-13.286503051433852,-11.199031876017857,-11.350576259024162,-12.759475833771294,-17.450716860076938,-19.567696489080159,-13.736784490514943,-10.700411572297762,-12.650735778288354,-15.111519116583558,-16.365606086814431,-16.323947525031905,-17.672555639166848,-18.106386856827598,-17.891066672528023,-18.151951177899203,-19.851647497642976]
[null,null,null,null,"Profile of Embedded debt (fixed) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-609,-595,-567,-576,-580,-333.72440434243487,-317.03818412531308,-300.35196390819135,-283.66574369106957,-266.97952347394784,-250.29330325682608,-233.60708303970435,-216.92086282258259,-200.23464260546083,-183.54842238833908,-166.86220217121735,-150.17598195409559,-133.48976173697383,-116.80354151985209,-100.11732130273033,-83.431101085608603,-66.74488086848686,-50.058660651365116,-33.37244043424338,-16.686220217121633,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13,1.0841508756731482E-13]
[null,null,null,null,"Profile of Embedded debt (indexed linked) interest ",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-51.740755050370566,-49.15371729785204,-48.555073658385872,-48.379512198390294,-47.453959622719736,-46.203761938627288,-36.218528535259416,-34.665844079436695,-33.118781649301269,-31.525307346261776,-29.884028814131092,-23.283339772666771,-21.394802213328248,-19.449608527209566,-17.446059030507325,-15.382403048904019,-10.348151010074131,-8.0715577878578291,-5.7266667689750355,-3.311429019525757,-0.82373413759300085,-1.9460611097863273E-14,-2.0044429430799171E-14,-2.0645762313723146E-14,-2.1265135183134841E-14,-2.1903089238628883E-14,-1.9460611097863273E-14,-2.0044429430799168E-14,-2.0645762313723143E-14,-2.1265135183134838E-14,-2.1903089238628883E-14]
[null,null,null,null,"Profile of Embedded debt (fixed) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,-367.44955618375189,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt (indexed linked) repayments",null,"£'m nominal",null,null,null,"Being published with this model",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,-157.47838122160798,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profile of Embedded debt accretion repayments",null,"£'m nominal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,-528.80092550274389,0,0,0,0,-298.89241526503139,0,0,0,0,-177.05780358557678,0,0,0,0,-51.646686628906004,0,0,0,0,-1.8867733739613717E-13,0,0,0,0,-1.8867733739613689E-13]
[null,null,null,null,"Total fixed debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26216.468808827209,null,0,0,0,0,0,1411.3432588451178,930.66720618332681,40.464236410238478,226.09027378486223,325.69786569854494,797.15157918740397,485.09017536579609,725.72665202999906,727.50381605826533,726.06058806602721,865.07720751320278,659.09737182550396,761.64239142208294,915.03282984351165,898.92073057701191,832.39636322592378,638.20782186815666,791.48209441895847,1251.0187323228499,839.377887459411,1183.9456157818072,939.3896350006529,525.40834457919766,827.18206347347439,806.87780728885514,1233.2803897451104,936.56323859709335,1103.7593160603976,1049.3381739489057,1138.7879349296227,1623.8872073158971]
[null,null,null,null,"Total index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11235.629489497378,null,0,0,0,0,0,604.86139664790778,398.85737407856874,17.341815604387925,96.895831622083833,139.58479958509071,341.63639108031606,207.89578944248407,311.02570801285674,311.78734973925657,311.16882345686884,370.74737464851557,282.4703022109303,326.41816775232132,392.1569270757908,385.25174167586232,356.74129852539591,273.51763794349574,339.20661189383941,536.15088528122146,359.73338033974767,507.40526390648893,402.5955578574227,225.17500481965621,354.50659863148906,345.80477455236655,528.54873846219016,401.38424511304004,473.03970688302769,449.7163602638168,488.05197211269558,695.95166027824166]
[null,null,null,null,"Total synthetic index-linked debt drawdowns",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8415.4800907785084,null,0,0,0,0,0,-32.045193718050321,-85.221611695169599,-106.82132459241494,-109.90745127018127,-116.29596856252942,-129.29614486583526,-144.14174054972048,-158.16038953142223,-174.98566595697366,-191.81480864203317,-210.23675466480066,-227.88341098071731,-244.33251507695852,-263.74480011580539,-284.7464724227026,-304.79139256660608,-321.81781918655628,-338.37054676320741,-362.01830378729215,-386.22059085683264,-377.60112209287882,-349.00834953404615,-344.367839911999,-356.94179469121832,-369.47216853500561,-380.09262665323615,-390.3691431523593,-399.97303149920646,-408.07598307056986,-416.58062428578808,-430.1445015463907]
[null,null,null,null,"Total index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-676.97597420047941,null,0,0,0,0,0,-4.9682986833830611,-13.4137706320932,-2.2136716906095923,-2.9380834998674819,-3.9094061090789687,-5.4370822630886471,-7.3734629924809942,-8.5883607348510242,-10.044596226567513,-11.544794204327728,-13.203464885002612,-14.856666260221932,-16.474153474634601,-18.35125385828789,-20.39789066598042,-22.437770284584385,-24.323817428516794,-26.23270101895945,-28.704280764241048,-31.289511039573718,-31.734911776056542,-30.864775763328815,-31.5272429181876,-33.193387250947957,-34.718378906393887,-35.773295825572745,-36.727716793576633,-37.708680083081745,-38.450979060062124,-39.243940209875291,-40.329628897045062]
[null,null,null,null,"Total synthetic index-linked debt interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion interest paid (CF St)",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total fixed debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7260.8728591427844,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1411.3432588451178,-930.66720618332681,-40.464236410238478,-226.09027378486223,-325.69786569854494,-797.15157918740397,-485.09017536579609,-725.72665202999906,-727.50381605826533,-726.06058806602721,-865.07720751320278]
[null,null,null,null,"Total index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5661.6106787967283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1123.4610339312219,-733.38953711317095,-31.289473397524759,-174.09309139255367,-251.23857114822113,-616.16988365540635,-375.48292095253743,-561.74702551302937,-563.12263519187309,-562.00550792431443,-669.61099857687441]
[null,null,null,null,"Total synthetic index-linked debt repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'m nominal",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available to shareholders",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26004.153879683683,null,269,284,359,290,352,602.75777456538538,147.80450607914236,80.693537036067255,632.76683448030747,961.19951391118298,896.72065609862398,816.72228357925906,239.8210322207641,264.70711428579659,197.19400831216888,407.78746668270361,342.1468921593783,1122.3253933463616,968.06985774384225,545.43626449020917,-204.58698856067812,604.62700539126547,1153.8438946038289,1805.5831874343601,1222.5110291979126,-310.16354795857569,290.72793215973229,1424.073596072835,1526.8385038081328,1322.9473258843034,1100.192329599804,1229.5815016203958,1134.5442245633667,1063.2363990971664,1203.6555689830138,1656.3887827956269]
[]
[null,null,null,null,"Dividends declared and paid",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-23108.525333986792,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-842.75930893830412,-746.54160850318203,-747.71351947105006,-786.33967827062133,-842.96715208156502,-995.47536220261907,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[null,null,null,null,"Share repurchases",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-363.44739867064925,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27.895771141351247,-116.10213264374397,-49.284604297215878,-75.510085482411341,-58.071736639820301,-36.583068466106511,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital additions",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844]
[null,null,null,null,"Historic actuals period flags",null,"flag",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash (actual)",null,"£'m nominal",null,null,null,"Already published",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,815,815,815,815,815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742]
[null,null,null,"plus","Net cash flow",null,"£'m nominal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2532.1811470262396,null,-92,-310,82,-195,-128,602.75777456538538,147.80450607914236,-47.58394194691482,124.2854235621918,183.39780049298292,151.73939055730284,180.44795434185062,25.855517858276357,-42.273549815167485,-99.266013903313137,-28.576492604996872,-84.636885186479446,312.90011773738252,370.41606644585795,58.319445154704908,-419.58170625861533,30.460420984267898,283.18881452417349,942.93944628743407,425.51290542964671,-1172.0133117116084,-610.31095656165303,392.01516540410944,494.61745099733616,252.07148101640519,-8.3733709182879466,271.07023094112469,87.200074749810028,-43.279357044215203,52.437785579607862,341.63896026849852]
[null,null,null,null,"Retained cash balance",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,815,815,815,815,1417.7577745653853,1565.5622806445276,1517.9783386976128,1642.2637622598045,1825.6615627527874,1977.4009533100902,2157.8489076519409,2183.7044255102173,2141.43087569505,2042.1648617917367,2013.5883691867398,1928.9514840002603,2241.8516017376428,2612.267668183501,2670.5871133382061,2251.0054070795909,2281.4658280638587,2564.6546425880324,3507.5940888754667,3933.1069943051134,2761.093682593505,2150.7827260318518,2542.797891435961,3037.4153424332972,3289.4868234497026,3281.1134525314146,3552.1836834725391,3639.3837582223491,3596.1044011781341,3648.542186757742,3990.1811470262405]
[]
[null,null,null,null,"Minimum Cash Required (Look Forward) ",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1397.3302373363483,1538.3084883732383,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[null,null,null,null,"Trapped cash",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20.427537229036716,27.25379227128883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum Cash Required (Look Forward)  plus Trapped cash & Additional equity draw needed to achieve gearing target",null,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1417.757774565385,1565.5622806445272,1517.9783386976123,1642.263762259804,1825.6615627527867,1977.4009533100898,2157.8489076519404,2183.7044255102164,2141.4308756950491,2042.164861791736,2013.5883691867391,1928.9514840002594,2241.8516017376414,2612.2676681834992,2670.5871133382043,2251.0054070795891,2281.4658280638569,2564.6546425880301,3507.5940888754649,3933.1069943051116,2761.0936825935032,2150.7827260318504,2542.7978914359592,3037.4153424332953,3289.4868234497008,3281.1134525314128,3552.1836834725368,3639.3837582223473,3596.1044011781323,3648.5421867577402,3990.1811470262382]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,null,"FinStat - income statement check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - income statement difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - balance sheet difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.2759576141834259E-12,0,-5.4569682106375694E-12,-3.637978807091713E-12,0,0,-6.8212102632969618E-12,0,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,-9.5496943686157465E-12,0,-6.3664629124104977E-12,0,-1.4551915228366852E-11,-8.1854523159563541E-12,-2.0008883439004421E-11,-1.2732925824820995E-11,-1.0913936421275139E-11]
[]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash flow difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - cash balance check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - cash balance difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,6.8212102632969618E-13,4.5474735088646412E-13,4.5474735088646412E-13,9.0949470177292824E-13,9.0949470177292824E-13,6.8212102632969618E-13,6.8212102632969618E-13,9.0949470177292824E-13,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.3642420526593924E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,2.2737367544323206E-12]
[]
[null,null,null,null,"FinStat - trapped cash alert",1,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ratios"]
[]
[null,null,null,"Standard & Poors"]
[null,null,null,null,"FFO / Debt",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.248067988354878E-2,6.9569131285542027E-2,7.6876813143267039E-2,7.9142194519161782E-2,0.12474752634057418,-4.1105170097105015E-2,-4.5293852174410468E-2,5.8312412606440364E-2,0.10831094294811321,0.14006488609575515,0.15017834392714205,0.14798784720760261,8.9940361803733673E-2,8.9228670182879805E-2,8.2163125019760322E-2,8.2284445821711863E-2,8.2726444040125843E-2,9.8517981038009836E-2,9.5894464487778427E-2,9.4206839676553578E-2,9.1299778750961652E-2,9.1315853992614535E-2,0.10882146606892014,0.10768938540158046,0.10703203666786565,0.10768867842438537,0.1093593971698075,0.11580325972040573,0.1150805635861456,0.11423999607182309,0.11345561020016549,0.11360618246694053,0.11751532305140724,0.11773320601794077,0.11789234953777974,0.1172266611265836]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Net Debt threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,"FFO / Debt alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ok","ok","ok","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Debt to EBITDA",null,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt to EBITDA alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"ALERT","ALERT","ALERT","ALERT","ALERT","ok","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"RAR",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"RAR alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok",0,"n/a","n/a","n/a","n/a","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0755650177469645E-2,8.9708205106875577E-2,0.52433138166957838,0.59145548530330805,0.62487369271101301,0.63808159608587889,0.64749476555917829,0.55521862160046886,0.55733992918842001,0.54569549301621845,0.54817503350129704,0.55010804661099888,0.58384674399447745,0.57969563677551195,0.5805189059241217,0.57985552356013814,0.57923244342795155,0.61412741248331848,0.61194190442370977,0.61041797635628681,0.60893783576720617,0.60722273497404833,0.61667420578306853,0.61503662155435923,0.61346295492369041,0.61192449097744539,0.61023302174314442,0.61545148572916719,0.61408289681545014,0.61280563762645535,0.61159489196783767]
[null,null,null,null,"Applicable Threshold - BBB+ EBITDA Margin",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA Margin alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Cash Interest Coverage",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8613043401510555E-2,-0.10834563818306055,2.4201371524187558,3.6695499265166949,4.4926987859777894,4.7922464254849801,4.8603243468150632,3.4942691868592806,3.6213272025674264,3.5613681306734772,3.6701953896998405,3.8401907719048181,4.4838887062789592,4.5030871980518636,4.6029051353503343,4.7005182710833369,4.8461135625411043,5.7262612947486051,5.7358237627986659,5.7440206464991954,6.2308533771142605,6.8881438523587901,7.463142954593021,7.3474003565811392,7.2483668871854556,7.2039096096706796,7.1785840922111115,7.3689927479257413,7.3990648204263092,7.4292962365733866,7.3815065525764965]
[null,null,null,null,"Applicable Threshold - BBB+ Funds from Operations (FFO) to Cash interest coverage threshold",null,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Cash Interest Coverage alert",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",0,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,"Moody's"]
[]
[null,null,null,null,"Cash Interest Coverage",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8407224958949095,3.0470588235294116,3.3245149911816578,3.3420138888888888,3.5413793103448277,-2.861304340151052E-2,0.39429246967166515,2.3902487729755051,3.6678477278499653,4.5960225821217477,5.304515899776419,5.8791798630137446,4.0049303533186507,4.1037254018038514,3.9675222744381915,4.0652014029297261,4.239690913390052,4.9857897342314192,4.9468604595738048,4.975136455117525,4.9752099269923953,5.0912419926881505,6.0105805301996149,5.9645005163346285,5.8874662502588526,6.1791274495607551,6.7475704480131844,7.309022160359949,7.1642322541597734,7.0390617337078307,6.9727038550088363,6.9581330120916407,7.1309897099964736,7.1548071947083152,7.184471618935615,7.156118790514495]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Interest Coverage alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"FFO to Debt",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7314449986519512E-2,8.4004460377859733E-2,9.0901378307076466E-2,9.3039422865133642E-2,0.1404002240084383,-3.6244621789806329E-2,-2.8569178653900382E-2,7.1955357744496809E-2,0.12351295087685769,0.15637492665305808,0.18363094676652339,0.19864392460011063,0.11836367694879182,0.11857669080773793,0.11016413398997398,0.11177891877273963,0.11358883674653375,0.13561563915170285,0.12990777194103084,0.12778094276008531,0.1265044491549967,0.12714205759424724,0.15179485776250007,0.14461270542416585,0.14217514838786441,0.15170756634063062,0.15810103414328733,0.16498942343084924,0.16125322608109588,0.15917626250448222,0.15880623016429124,0.15768480451745637,0.16325806813023847,0.16421325749928325,0.16450478512617522,0.1621684725236405]
[null,null,null,null,"Applicable Threshold - Baa Funds from Operations (FFO) to Net Debt threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FFO to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Moody's Debt Service Coverage Ratio",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3449958779562126,2.3947570636953364,3.1985803445217087,-1.7036856531608822E-2,0.29504151535956802,3.087556405008594,3.976636321141013,4.5196143090145808,5.0215117853255284,5.2135644902088281,3.4424731717993611,3.4149462473783365,3.2081536133826365,3.2290331207573262,3.2378432108391042,3.6950378722030393,3.546521247534081,3.4834420303342051,3.4486306690984896,3.4462545412095729,3.9662033535474048,3.7843780553748028,3.7304213966677469,3.9424604047133238,4.0428476819501009,4.1633495451439053,4.082146806269777,4.041226127827942,4.0381953008031113,4.0110855076573975,4.136027519927139,4.1579689576118328,4.1625581356953285,4.10607161622164]
[null,null,null,null,"Applicable Threshold - Baa Moody's Debt Service Coverage Ratio threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Moody's Debt Service Coverage Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"RCF to Debt",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2416576262047126E-2,4.3036767878312378E-2,7.1796915643146123E-2,5.9589370908432519E-2,9.4679662594564229E-2,-3.6244621789806329E-2,-2.8569178653900382E-2,6.1831389950607288E-2,8.318138187263642E-2,9.4956320081392404E-2,0.12573083771748442,0.15025325557529104,0.10284226501075247,9.7306673596453674E-2,9.0513427096639718E-2,8.3894404665376426E-2,8.7273467545538261E-2,8.7839187346717917E-2,9.6509657580147429E-2,0.10192121058456484,0.11548990139010805,9.8587351649543201E-2,0.11151872202951289,0.11129943078103732,0.1101187318753022,0.1170428193160664,0.1208081442411332,0.12266844636550592,0.11921743890554261,0.11701035986605779,0.11620388575490068,0.12189310487311582,0.12497860963319882,0.12450459077304302,0.1241212075546813,0.11775355522642919]
[null,null,null,null,"Applicable Threshold - Baa Retained Cash Flow (RCF) to Debt threshold",0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF to Debt alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ok","ok","ok","ok","ok","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Adjusted interest coverage ratio",0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.9933671664232433,-1.6661299422922027,0.8090509544113379,2.2215627264846969,3.2628066849096786,4.0428420742743167,4.53038346017299,2.4957506327885453,2.9779859800790991,2.8300580158411281,2.9176236318471345,3.0150046174726479,3.9597509997206966,3.6682725449004976,3.8123542652135001,3.3828276109539113,3.4120658033254871,4.610491373536429,4.5577428741856636,4.2967344254549928,4.7996508074247997,5.2363042552124544,5.8641870738358506,5.730457353114434,5.7593636332120575,5.7978528864612819,5.1159298990921265,5.39095233434562,5.5475884177551444,5.6379482866129598,6.0827754848756435]
[null,null,null,null,"Applicable Threshold - Baa Cash Interest Coverage threshold",0,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net debt-to-RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.59999999999999987,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - Baa Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net debt-to-RAB alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,"Fitch"]
[]
[null,null,null,null,"Net debt to EBITDA",0,"x",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5687101407035691,8.14537505637119,7.8106336156984018,7.6362891153479913,5.0408947153082746,-874.56385391195772,119.54920625694066,8.3359586745806631,5.8118275430655508,4.8345010152032009,4.3748036600569469,4.2312538522669234,6.380683661941271,6.5069249283090782,7.0277261295443374,7.0611902030497982,7.1283203186258541,6.2052490840007231,6.3710079801499395,6.5210468553431022,6.7810704812937503,6.8136962873936104,5.8932417538587556,5.9451021265088588,5.9595669671238669,5.9815777334638662,6.0049489539453953,5.7466505181842864,5.7623966271798919,5.7859640291685235,5.8158399914097521,5.8088039016414532,5.634024726716623,5.6288776104268541,5.6277415292118045,5.6580757971517412]
[null,null,null,null,"Applicable Threshold - BBB+ Debt/EBITDA threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Net debt to EBITDA alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"ALERT","ok","ok","ok","ok","ok","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Post-maintenance interest coverage ratio",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-1.9933671664232433,-1.5977578258329481,0.81913499345298524,2.1719595111811305,3.1759875254120815,3.9105368084289776,4.3288648732905006,2.3935577863921451,2.8202192551135497,2.663022125670226,2.721183247700858,2.7799718503938364,3.581861241881108,3.2972639775077588,3.3862916741908196,2.9922864819319237,2.9837856236286964,3.9297945412967024,3.8525900544639748,3.5988777823479481,3.9045430966396095,4.2132123820557918,4.6899547274612354,4.5748468160453664,4.5836519947458232,4.6024173189313018,4.0953063500106408,4.2957713107902844,4.4128040260089803,4.4825562172721183,4.8253164768575036]
[null,null,null,null,"Applicable Threshold - BBB+ Post Maintenance Interest Cover Ratio (PMICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002,1.4500000000000002]
[null,null,null,null,"Post-maintenance interest coverage ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,null,null,null,"Net Debt/RAB",0,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.66296072649801452,0.65300988160624462,0.62759543144923102,0.61149071412443101,0.60496431434302245,0.60273566719571559,0.60000000000000009,0.59977418839199526,0.601765228439057,0.60184824455842656,0.60134431635395491,0.60000000000000009,0.60508181560739527,0.60663036031508333,0.60839314273267175,0.60480512583834922,0.60000000000000009,0.60191606664479225,0.6031411246976055,0.60202926633977838,0.60142743187887793,0.59999999999999964,0.6005468316108975,0.60079932869294661,0.60169910408016181,0.60301500631734273,0.59999999999999987,0.59834118718317886,0.59754740646144944,0.59719762400312515,0.60000000000000009]
[null,null,null,null,"Applicable Threshold - BBB+ Debt to Regulatory Asset Ratio threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAR Regulatory Asset Ratio (Net Debt/RAB) alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT","ALERT"]
[]
[null,null,null,null,"ICR",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.78352755067738222,-0.54476957420661143,2.0911316787114833,3.1990849110106745,3.9553270336133188,4.2371775140432479,4.2613194028604422,2.8693830615817331,2.9599788556968063,2.8606965495417369,2.9466426450937493,3.0620265914494542,3.6918385184753673,3.6932999310094714,3.7605458030404431,3.8074551510246177,3.918584446689664,4.7780905162348866,4.7886591661334732,4.8174415005984201,5.2317427733339326,5.7302090327631348,6.2392107987915821,6.155385267577012,6.0813500107477463,6.0448820833244579,6.0251832277495483,6.2270195919378217,6.252338958481479,6.2749834916967302,6.2243693630681625]
[null,null,null,null,"Applicable Threshold - BBB+ Interest Cover Ratio (ICR) threshold",0,"ratio",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ICR: Interest Cover Ratio alert",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALERT",null,"n/a","n/a","n/a","n/a","n/a","ALERT","ALERT","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok"]
[]
[null,"Return on Regulatory Equity"]
[]
[null,null,null,null,"Forecast RoRE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,-0.20576229646714028,-0.20706001138131386,-4.4953947352513934E-3,7.817962626085917E-2,0.12393888168478344,0.13300960980893217,0.12091746700392857,3.3185976060712365E-2,3.1748905383288478E-2,2.1089116124037736E-2,2.0853823969880808E-2,2.2405839123122356E-2,4.5879878519102878E-2,4.3073391179095304E-2,4.2117991892373974E-2,3.8483615277389298E-2,3.5883664308065701E-2,6.2189542762139297E-2,6.0104765919879045E-2,5.857687977565014E-2,6.0003247431010251E-2,6.2633438622880719E-2,7.2079459092693365E-2,0.10040730129892086,9.7832847568120912E-2,9.558788160529004E-2,9.3819902657822835E-2,9.8165900761670435E-2,9.7259355662217634E-2,9.6337421038311166E-2,9.483845959644889E-2]
[null,null,null,null,"Cost of Equity - post tax",null,"%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.4999999999999997E-2,8.301E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2,7.3761480836223969E-2]
[]
[null,null,null,null,"Net cashflows (to)/from equity holders",0,"£'m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-361,-594,-277,-485,-480,0,0,-128.27747898298207,-508.48141091811567,-777.80171341820005,-744.98126554132114,-636.27432923740844,-213.96551436248774,-306.98066410096408,-296.46002221548201,-436.36395928770048,-426.78377734585774,-809.42527560897906,-597.6537912979843,-487.11681933550426,-214.99471769793718,-574.16658440699757,-870.65508007965536,-862.643741146926,-796.99812376826594,-861.84976375303268,-901.03888872138532,-1032.0584306687256,-1032.2210528107967,-1070.8758448678982,-1108.5657005180919,-958.51127067927109,-1047.3441498135567,-1106.5157561413816,-1151.217783403406,-1314.7498225271283]
[]
[null,"Aero Charges"]
[]
[null,null,null,null,"Realised passenger numbers",0,"million pax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2737.698273999998,0,72,72.7,73.400000000000006,80.102013999999997,80.886259999999993,22.11,19.399999999999999,52.9,67.8,75.400000000000006,81,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994]
[null,null,null,null,"Passenger numbers for price setting scenario","Stress test passenger demand (middle)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Allowed airport charges per passenger (profiled)",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.653635381805092,22.439410948953313,22.003103001705369,21.784724476292727,22.63679746804144,23.56,21.08,30.190000000000008,30.967206434291334,31.605506082363465,32.237616204010749,32.882368528090957,24.221020413811907,24.705440822088146,25.199549638529909,25.703540631300509,26.217611443926526,30.614336461487124,31.226623190716868,31.851155654531205,32.488178767621832,33.13794234297427,39.233326292278633,40.017992818124206,40.81835267448669,41.634719727976425,42.467414122535956,45.359286439565572,46.266472168356884,47.191801611724024,48.135637643958503,49.098350396837674,51.499589663732969,52.52958145700763,53.580173086147781,54.651776547870739]
[null,null,null,null,"Unprofiled yield per passenger",0,"nominal £/passenger",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.597222222222221,23.370013755158183,23.378746594005449,21.784720668821137,22.636724704541912,104.45020557904607,115.08311388126093,36.700975056727387,29.050128446905344,25.571282629350858,24.749914695187545,25.574614511240298,24.704507294968931,23.44843964731357,25.17428420513248,25.961912133721881,26.887974743092517,28.092696799449868,30.530066147786961,30.969382893771513,34.590747684853255,36.155112795490098,38.039604693201781,39.292659543366739,41.648219317201701,42.106410950250471,43.507315942220245,44.969115477022207,46.101839141492803,46.546339656343527,47.18627665395843,51.598796786450599,52.842792901619013,53.117907431904577,53.772024727062245,52.086415513396311]
[]
[null,null,null,null,"Tax Allowance",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8262.8185955211375,0,0,0,0,0,0,-94.763817812407297,-112.20607437398559,-108.51868828689753,-146.00813438621643,-162.97337026989436,-169.40081952851784,-177.860244614838,-184.53969280640257,-195.65887114206376,-207.64216810559418,-218.65934775133687,-228.86117209885523,-237.58711408259671,-245.7293786646697,-257.74611350828934,-274.01941793026782,-287.62295976835213,-296.57041944414897,-305.38906361410926,-313.84655885099897,-322.21355561468698,-330.91219217161171,-339.56847889962819,-348.29832590170946,-357.54313650753983,-367.55642574736152,-376.74255610930487,-384.78228904689587,-393.31946316754801,-402.641641717992,-413.63710359641732]
[null,null,null,null,"Tax expense",0,"£'m nominal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13223.735042665065,0,-133,-133,-133,-133,-133,0,0,-31.763007274965254,-115.36839649215815,-173.10058530138926,-304.86185615921329,-435.71024291897521,-231.78164408756601,-240.81858925255796,-224.3005709103895,-238.37972959722555,-253.83566189100918,-344.30716196134159,-344.25974113942908,-350.60715362489611,-348.77986496978463,-363.53548781628126,-483.55759998147704,-491.10649455129516,-499.83526124894104,-520.78124201560445,-547.52906207465617,-606.09253569431905,-615.5606319901276,-625.90710846291381,-638.1679461087416,-651.16586906865871,-694.17215483705911,-710.81977013556809,-728.23289379849666,-744.39677930002404]
[]
[{"$f":"REPT(\"END OF SHEET                                               -                                       \",20)","v":"END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       END OF SHEET                                               -                                       "}]